WOork Order No.

2016 - 023 Estimated Cost

Description Qty Unit Estimated Unit Cost

INTERCONNECTION AT 75mm Ø PVC Existing Pipeline

Split Tee 100mm Ø x 150mm Ø (M/F) 1 pc. 12,533.00
Gate Valve 150mm Ø (f/f) 1 pc. 13,500.00
Bolts and Nuts 5/8" x 3" 8 pc. 35.00
Flange Adaptor 150mm Ø (PVC) 1 pc. 4,540.00
Neolite Rubber 0.5 sq.m 428.00
PIPELINES
PVC Pipe 150mm Ø x 6.0m (294L x 6m = 1764m) 294 L 3,750.00
PVC Elbow 90° x 150mm Ø 3 pcs. 5,553.00
PVC Elbow 45° x 150mm Ø 6 pcs. 4,500.00
PVC Elbow 22.5° x 150mm Ø 6 pcs. 4,070.00
INTERCONNECTION AT 150mm Ø Existing Steel Pipe
at Conception Production Well.
Steel Tee 6mm. thick x 150mm Ø 1 pc. 3,958.00
Sleeve Type Coupling 168mm Ø 2 pcs. 5,540.00
Steel Ring Flange 150mm Ø 2 pcs. 1,265.00
Gate Valve 150mm Ø (f/f) 1 pc. 13,500.00
Flange Adaptor 150mm Ø (PVC) 1 pc. 4,540.00
PVC Elbow 90° x 150mm Ø 2 pcs. 5,553.00
Bolts and Nuts 5/8" x 3" 32 pcs. 35.00
Neolite Rubber 1 sq.m 428.00
FIRE HYDRANT
CI Tee 150mm Ø x 100mm Ø (M/F) 3 pcs. 8,870.00
CI Gate Valve 100mm Ø (F/F) 3 pcs. 8,300.00
Steel Ring Flange 100mm Ø 3 pcs. 966.00
Neolite Rubber 0.5 sq.m 428.00
Bolts and Nuts 5/8" x 3" 24 pcs. 35.00
Steel Pipe 100mm Ø (CL/SP) 3Lx6m = 18m 3 L 15,128.00
Hydrant Head 100mm Ø (Residential Type) 3 pcs. 14,826.00
AIR VACUUM/ AIR RELEASE VALVE
Air VAcuum/ Air Release Valve 50mm Ø 2 pcs. 19,517.00
Brass Gate Valve 50mm Ø 2 pcs. 1,240.00
GI Pipe 25mm Ø 3 m 1,850.00
Coupling 25mm Ø 2 pcs. 35.00
Ordinary Clamp 150mm Ø x 25mm Ø 1 pc. 575.00
F-700 25mm Ø 2 pcs. 685.00
PE Tube 25mm Ø 6 m 40.00
IP Coupling 25mm Ø 2 pcs. 355.00
Elbow 25mm Ø 2 pcs. 48.00
MISCELLANEOUS
Cement 612 bags 255.00
Sand S-1 34 cu.m 1,200.00
Gravel 3/4 68 cu.m 1,200.00
Coco Lumber 2" x 2" x 12 30 pcs. 85.00
Ordinary Plywood 1/4"x 4"x 8 10 pcs. 368.50
CW Nail #3 10 kgs. 55.00
CW Nail #4 10 kgs. 75.00
Marpak Grease 27 can 82.00
Hacksaw Blade 10 pcs. 40.00
Cotton Thread 1 roll 100.00
Neolite Rubber 2 sq.m 428.00
Welding Rod 50 kgs. 95.00
Carpenter Saw 1 pc. 820.00
Regicol 180 pails 810.00
Valve Box cover 6 pcs. 1,200.00
PAINTING
QDE Paint Blue 2 gals 650.00
QDE Paint Red 2 gals 750.00
Paint Thinner 4 gals 280.00
Paint Brush 3" 4 pcs. 90.00
Steel Brush with Handle 4 pcs. 80.00
ADDITIVES
GI Elbow 4" Ø pc. -
Caution Tape roll -
Total Material Cost
Total Labor/Contract
Total Consumables
Total Overhead Cost
Total

Prepared by:

MS. CAMILLE P. CAPINA

Water Maintenance Man B
 SAN PABLO CITY WATER DISTRICT
San Pablo City

WO# 2016 - 023

Proposed Installation of 150mm Ø PVC Distribution Line
from Sampaloc Reservoir up to San Lucas 1, San Pablo City
As of JULY 2018

Cost Actual Cost as of JUNE Actual Cost as of JULY

Amount Qty Actual Unit Price Amount Qty Actual Unit Price Amount

12,533.00 0 - - 0 -
13,500.00 0 - - 1 19,500.00 19,500.00
280.00 0 - - 0 -
4,540.00 0 - - 0 -
214.00 0.5 460.00 230.00 0 -

1,102,500.00 123 569.06 69,994.38 90 571.58 51,442.20

16,659.00 0 - - 1 2,342.50 2,342.50
27,000.00 0 - - 0 -
24,420.00 0 - - 0 -

3,958.00 0 - - 0 -
11,080.00 0 - - 0 -
2,530.00 0 - - 0 -
13,500.00 0 - - 0 -
4,540.00 0 - - 0 -
11,106.00 0 - - 0 -
1,120.00 0 - - 16 19.61 313.76
428.00 0 - - 0 -

26,610.00 1 4,686.50 4,686.50 0 -

24,900.00 1 8,023.00 8,023.00 0 -
2,898.00 1 873.62 873.62 0 -
214.00 1 715.09 715.09 0 -
840.00 16 21.11 337.76 0 -
45,384.00 1 2,500.00 2,500.00 0 -
44,478.00 1 13,070.00 13,070.00 0 -

39,034.00 0 - - 0 -
2,480.00 0 - - 0 -
 5,550.00 0 - - 0 -
70.00 0 - - 1 312.32 312.32
575.00 0 - - 1 402.27 402.27
1,370.00 0 - - 1 886.97 886.97
240.00 0 - - 2 31.44 62.88
710.00 0 - - 0 -
96.00 0 - - 0 -

156,060.00 20 230.00 4,600.00 10 228.50 2,285.00

40,800.00 2 1,000.00 2,000.00 1 1,097.41 1,097.41
81,600.00 2 996.83 1,993.66 1 1,225.00 1,225.00
2,550.00 0 - - 0 -
3,685.00 0 - - 0 -
550.00 0 - - 0 -
750.00 0 - - 0 -
2,214.00 14 66.19 926.66 6 75.63 453.78
400.00 0 - - 0 -
100.00 0 - - 0 -
856.00 0 - - 0 -
4,750.00 0 - - 0 -
820.00 0 - - 0 -
145,800.00 0 - - 0 -
7,200.00 0 - - 0 -

1,300.00 0 - - 0 -
1,500.00 0 - - 0 -
1,120.00 0 - - 0 -
360.00 0 - - 0 -
320.00 0 - - 0 -

- 1 927.90 927.90 0 -
- 0 - 1 314.00 314.00
P 1,898,092.00 110,878.57 80,638.09
444,000.00 130,131.58 103,945.65
10,500.00 1,138.00 2,935.38
234,209.00
P 2,586,801.00 Total 242,148.15 Total 187,519.12

Checked by:

MR. WILFREDO M. ALIGATO

Supervising Water Utilities Mgt. Office
 Percentage of Completion: 16.60%

Total Actual Cost Variance

Qty Unit Actual Unit Price Amount Qty Amount

0 pc. - - 1 12,533.00
1 pc. 19,500.00 19,500.00 0 (6,000.00)
0 pc. - - 8 280.00
0 pc. - - 1 4,540.00
0.5 sq.m 460.00 230.00 0 (16.00)
- -
213 L 570.12 121,436.58 81 981,063.42
1 pcs. 2,342.50 2,342.50 2 14,316.50
0 pcs. - - 6 27,000.00
0 pcs. - - 6 24,420.00
- -
- -
0 pc. - - 1 3,958.00
0 pcs. - - 2 11,080.00
0 pcs. - - 2 2,530.00
0 pc. - - 1 13,500.00
0 pc. - - 1 4,540.00
0 pcs. - - 2 11,106.00
16 pcs. 19.61 313.76 16 806.24
0 sq.m - - 1 428.00
- -
1 pcs. 4,686.50 4,686.50 2 21,923.50
1 pcs. 8,023.00 8,023.00 2 16,877.00
1 pcs. 873.62 873.62 2 2,024.38
1 sq.m 715.09 715.09 -0.5 (501.09)
16 pcs. 21.11 337.76 8 502.24
1 L 2,500.00 2,500.00 2 42,884.00
1 pcs. 13,070.00 13,070.00 2 31,408.00
- -
0 pcs. - - 2 39,034.00
0 pcs. - - 2 2,480.00
0 m - - 3 5,550.00
1 pcs. 312.32 312.32 1 (242.32)
1 pc. 402.27 402.27 0 172.73
1 pcs. 886.97 886.97 1 483.03
2 m 31.44 62.88 4 177.12
0 pcs. - - 2 710.00
0 pcs. - - 2 96.00
- -
30 bags 229.50 6,885.00 582 149,175.00
3 cu.m 1,032.47 3,097.41 31 37,702.59
3 cu.m 1,072.89 3,218.66 65 78,381.34
0 pcs. - - 30 2,550.00
0 pcs. - - 10 3,685.00
0 kgs. - - 10 550.00
0 kgs. - - 10 750.00
20 can 69.02 1,380.44 7 833.56
0 pcs. - - 10 400.00
0 roll - - 1 100.00
0 sq.m - - 2 856.00
0 kgs. - - 50 4,750.00
0 pc. - - 1 820.00
0 pails - - 180 145,800.00
0 pcs. - - 6 7,200.00
- -
0 gals - - 2 1,300.00
0 gals - - 2 1,500.00
0 gals - - 4 1,120.00
0 pcs. - - 4 360.00
0 pcs. - - 4 320.00
- -
1 pc. 927.90 927.90 -1 (927.90)
1 roll 314.00 314.00 -1 (314.00)
191,202.66 1,706,575.34
234,077.23 209,922.77
4,073.38 6,426.62
- 234,209.00
Total 429,353.27 Total 2,157,133.73

Percentage Variance: 83.39%

Noted by:

ENGR. WILSON M. AWAYAN

Division Manager -Construction
131-3 7 2 2018 167747 101-E16-023 C-011
131-3 7 31 2018 168876 101-E16-023 C-011
131-3 7 26 2018 168750 101-E16-023 C-046A
131-3 7 18 2018 168467 101-E16-023 D-13H
131-3 7 18 2018 168467 101-E16-023 D-20
131-3 7 18 2018 168467 101-E16-023 D-55
131-3 7 10 2018 168045 101-E16-023 E-31I
131-3 7 10 2018 168045 101-E16-023 E-84
131-2 7 6 2018 167948 101-E16-023 G-010B
131-2 7 13 2018 168220 101-E16-023 G-010B
131-2 7 24 2018 168556 101-E16-023 G-010B
131-2 7 31 2018 168876 101-E16-023 G-010B
131-3 7 2 2018 167747 101-E16-023 G-011
131-3 7 31 2018 168876 101-E16-023 G-011
131-3 7 2 2018 167747 101-E16-023 M-004
131-3 7 6 2018 167948 101-E16-023 M-004
131-3 7 10 2018 168045 101-E16-023 M-004
131-3 7 11 2018 168121 101-E16-023 M-004
131-3 7 13 2018 168220 101-E16-023 M-004
131-3 7 19 2018 168485 101-E16-023 M-004
131-3 7 24 2018 168556 101-E16-023 M-004
131-3 7 26 2018 168721 101-E16-023 M-004
131-3 7 31 2018 168876 101-E16-023 M-004
131-3 7 19 2018 168485 101-E16-023 M-009B
131-3 7 18 2018 168467 101-E16-023 S-013
131-3 7 2 2018 167747 101-E16-023 S-017
131-3 7 31 2018 168876 101-E16-023 S-017
CEMENT 5.00 235.00 1,175.00
CEMENT 5.00 222.00 1,110.00
CAUTION TAPE SMALL 1.00 314.00 314.00
IP COUPLING 1" 1.00 312.32 312.32
F-700 1" 1.00 886.97 886.97
PB TUBE 1"(1 ROLL) 90 M 2.00 31.44 62.88
CI GATE VALVE 6M M/M 1.00 19,500.00 19,500.00
BOLTS & NUTS 5/8X3 FULL THREAD 16.00 19.61 313.76
GREASE-NATIONAL SMALL 2.00 75.63 151.26
GREASE-NATIONAL SMALL 1.00 75.63 75.63
GREASE-NATIONAL SMALL 2.00 75.63 151.26
GREASE-NATIONAL SMALL 1.00 75.63 75.63
GRAVEL 3/4" 0.50 1,200.00 600.00
GRAVEL 3/4" 0.50 1,250.00 625.00
MOLDEX PVC PIPE 6"X6MC 150 60.00 568.90 34,134.00
MOLDEX PVC PIPE 6"X6MC 150 60.00 568.90 34,134.00
MOLDEX PVC PIPE 6"X6MC 150 60.00 568.90 34,134.00
MOLDEX PVC PIPE 6"X6MC 150 60.00 572.92 34,375.20
MOLDEX PVC PIPE 6"X6MC 150 60.00 572.92 34,375.20
MOLDEX PVC PIPE 6"X6MC 150 60.00 572.92 34,375.20
MOLDEX PVC PIPE 6"X6MC 150 60.00 572.92 34,375.20
MOLDEX PVC PIPE 6"X6MC 150 60.00 572.92 34,375.20
MOLDEX PVC PIPE 6"X6MC 150 60.00 572.92 34,375.20
M. PVC ELBOW 150MMX90 (6") 1.00 2,342.50 2,342.50
ORD.SADDLE CLAMP 6" X 1" PVC 1.00 402.27 402.27
RIVER SAND 0.50 1,097.41 548.71
RIVER SAND 0.50 1,097.41 548.71
 PROPOSED IN

WORK ORDER NO. 2018 - 010 Estimated Cost

Description QTY Unit Estimated Unit Cost
100mmØ PVC x 6m (C-150) with EDPM Gasket,
Machine Installed 425 L 2,250.00
8" x 6" x 20' I-Beam (0.400" Flange Thk x 0.245" Web Thk) 3 L 15,000.00
100mmØ x 6m x 6mm thk - Stl Pipe (Spiral) 12 L 12,500.00
100mmØ x 6mm thk - Stl Elbow 60° 24 L 5,000.00
100mmØ CI/DI Gate Valve (M/F) 14 pcs 8,350.00
100mmØ CI Dresser Coupling 6 pcs 3,000.00
100mmØ CI Flange Adaptor 12 pcs 3,500.00
100mmØ x 100mmØ x 100mmØ CI Tee (M/F) 8 pcs 6,500.00
63mmØ x 6m x 6mm thk - GI Pipe (2 ½) (Super 40) 3 L 5,730.00
63mmØ GI Elbow 90° x (13mm thk) 6 pcs 350.00
63mmØ FH Head (Residential Type) 6 pcs 4,500.00
100mmØ x 100mmØ x 75mmØ CI Tee (M/F) 3 pcs 4,500.00
100mmØ x 75mm thk - Steel Ring Flange 10 pcs 750.00
150mmØ xCI6m
150mmØ Valve
PVCBox Coverwith EDPM Gasket,
(C-150) 14 pcs 1,450.00
Machine Installed 2 L 3,000.00
5/8 x 3 Bolts and Nuts (Full Thread) 280 pcs 75.00
Neolite Rubber 3/16" thk 2 SqM 750.00
50mmØ Air Release Valve (threaded type) 6 pcs 32,000.00
50mmØ CI/DI Gate Valve (F/F) 12 pcs 4,500.00
50mmØ x 75mm thk - Steel Ring Flange 24 pcs 200.00
50mmØ x 10mm thk - 90° GI Elbow 6 pcs 200.00
50mmØ x 250mm GI Nipple x 6.5mm thk 12 pcs 300.00
16mmØ x 6m Deformed Bar 62 L 300.00
10mmØ x 6m Deformed Bar 20 L 200.00
1-1/2" x 20' x 1/4" thk - Flat Bar 8 L 650.00
G.I. Wire #16 20 kgs 80.00
3/4 Gravel 10 cu.m. 1,250.00
Sand S1 12 cu.m. 1,200.00
Cement (Portland) 100 bags 240.00
2" x 4" x 12' - Coco Lumber (good quality) 100 pcs 295.00
CW Nail #2 10 kgs 55.00
CW Nail #4 8 kgs 60.00
Hacksaw Blade 8 pcs 70.00
Welding Rod 65 kgs 100.00
Epoxy Primer 10 gals 550.00
4' x 8'x 1/4" Marine Plywood 12 pcs 500.00
Quick Dry Enamel Paint (Crystal Blue) 12 gals 650.00
Quick Dry Enamel Paint (FH yellow) 4 gals 650.00
Lacquer Thinner 10 gals 350.00
Paint Thinner 5 gals 220.00
Grease (250g) 45 cans 100.00
Brush 2" 8 pcs 65.00
Brush 3" 6 pcs 95.00
ADDITIVES
Saddle Clamp 8"x ¾"Ø 0 pc -
F-700 ¾"" 0 pc -
CS to CS ¾ 0 pc -
GI Coupling 1" Ø 0 pc -
CI Tee 4" Ø x 4" Ø M/F 0 pc -
PVC Elbow 4" x 45 ° 0 pc -
CI Split Tee 8" x 4" Ø 0 pc -
CI Tee 4" Ø x 4" Ø M/M 0 pc -
PVC Pipe 6" Ø Soil Pipe 0 pc -
Dresser Coupling 3" Ø 0 pc -
CI Gate Valve 4" Ø F/F 0 pc -
Blind Flange 4" Ø 0 pc -
GI Elbow 2 ½" 0 pc -
GI Street Elbow 2 ½" Ø 0 pc -
GI Cup Plug 2 ½ Ø 0 pc -
CI End Cup 4" Ø 0 pc -
Padlock 0 pc -
GI Coupling 2 ½" Ø 0 pc -
Total Materials Cost
Total Labor/Contract
Total Overhead Cost
Total Consumables Cost
TOTAL

Prepared by:
 CAMILLE P. CAPINA
Water Maintenance Man B
 SAN PABLO CITY WATER DISTRICT
San Pablo City

OPERATION DEPARTMENT - CONSTRUCTION DIVISION

WORK ORDER NO. 2018 - 010

POSED INSTALLATION OF 100mm Ø DISTRIBUTION LINES @ STA. MARIA MAGDALENA TO SAN MATEO, SPC
As of JULY 2018

Actual Cost as of JUNE Actual Cost of JULY

Amount Qty Actual Unit Price Amount Qty Actual Unit Price Amount

956,250.00 1380 222.08 306,470.40 360 258.95 93,222.00

45,000.00 0 - - 0 -
150,000.00 0 - - 0 -
120,000.00 0 - - 0 -
116,900.00 2 8,023.00 16,046.00 0 -
18,000.00 1 1,722.00 1,722.00 0 -
42,000.00 4 1,420.55 5,682.20 0 -
52,000.00 0 - - 0 -
17,190.00 4 721.47 2,885.88 0 -
2,100.00 0 - - 0 -
27,000.00 0 - - 0 -
13,500.00 0 - - 0 -
7,500.00 0 - - 0 -
20,300.00 1 1,492.36 1,492.36 0 -
6,000.00 0 - - 0 -
21,000.00 56 21.11 1,182.16 0 -
1,500.00 1.5 707.54 1,061.31 0 -
192,000.00 0 - - 0 -
54,000.00 0 - - 0 -
4,800.00 0 - - 0 -
1,200.00 0 - - 0 -
3,600.00 0 - - 0 -
18,600.00 0 - - 0 -
4,000.00 0 - - 0 -
5,200.00 0 - - 0 -
1,600.00 0 - - 0 -
12,500.00 0.5 514.97 257.49 0 -
14,400.00 0.5 552.75 276.38 0 -
24,000.00 4 920.00 3,680.00 0 -
29,500.00 0 - - 0 -
 550.00 0 - - 0 -
480.00 0 - - 0 -
560.00 2 35.09 70.18 0 -
6,500.00 0 - - 0 -
5,500.00 0 - - 0 -
6,000.00 0 - - 0 -
7,800.00 0 - - 0 -
2,600.00 0 - - 0 -
3,500.00 0 - - 0 -
1,100.00 0 - - 0 -
4,500.00 15 74.04 1,110.60 4 75.63 302.52
520.00 0 - - 0 -
570.00 0 - - 0 -
-
- 1 690.00 690.00 0 -
- 1 1,199.00 1,199.00 0 -
- 1 363.00 363.00 0 -
- 6 94.44 566.64 0 -
- 1 2,837.09 2,837.09 0 -
- 2 1,780.00 3,560.00 0 -
- 1 13,369.00 13,369.00 0 -
- 1 2,837.90 2,837.90 0 -
- 4 2,285.64 9,142.56 0 -
- 1 1,985.72 1,985.72 0 -
- 2 8,023.00 16,046.00 0 -
- 3 873.62 2,620.86 0 -
- 6 95.00 570.00 0 -
- 3 396.54 1,189.62 0 -
- 2 199.00 398.00 0 -
- 0 - - 0 -
- 1 245.00 245.00 0 -
- 1 75.00 75.00 0 -
2,021,820.00 399,632.34 93,524.52
621,600.00 81,955.00 35,988.76
160,486.67
195,955.00 2,774.65
2,999,861.67 TOTAL 481,587.34 TOTAL 132,287.93

Checked by:
 WILFREDO M. ALIGATO
Supervising Water Utilities Mgt. Office
C

Percentage of Completion : 20.46%

Total Actual Cost Variance
Qty Unit Actual Unit Price Amount Qty Amount

1740 L 229.71 399,692.40 -1315 556,557.60

0 L - - 3 45,000.00
0 L - - 12 150,000.00
0 L - - 24 120,000.00
2 pcs 8,023.00 16,046.00 12 100,854.00
1 pcs 1,722.00 1,722.00 5 16,278.00
4 pcs 1,420.55 5,682.20 8 36,317.80
0 pcs - - 8 52,000.00
4 L 721.47 2,885.88 -1 14,304.12
0 pcs - - 6 2,100.00
0 pcs - - 6 27,000.00
0 pcs - - 3 13,500.00
0 pcs - - 10 7,500.00
1 pcs 1,492.36 1,492.36 13 18,807.64
0 L - - 2 6,000.00
56 pcs 21.11 1,182.16 224 19,817.84
1.5 SqM 707.54 1,061.31 0.5 438.69
0 pcs - - 6 192,000.00
0 pcs - - 12 54,000.00
0 pcs - - 24 4,800.00
0 pcs - - 6 1,200.00
0 pcs - - 12 3,600.00
0 L - - 62 18,600.00
0 L - - 20 4,000.00
0 L - - 8 5,200.00
0 kgs - - 20 1,600.00
0.5 cu.m. 514.97 257.49 9.5 12,242.52
0.5 cu.m. 552.75 276.38 11.5 14,123.63
4 bags 920.00 3,680.00 96 20,320.00
0 pcs - - 100 29,500.00
 0 kgs - - 10 550.00
0 kgs - - 8 480.00
2 pcs 35.09 70.18 6 489.82
0 kgs - - 65 6,500.00
0 gals - - 10 5,500.00
0 pcs - - 12 6,000.00
0 gals - - 12 7,800.00
0 gals - - 4 2,600.00
0 gals - - 10 3,500.00
0 gals - - 5 1,100.00
19 cans 74.37 1,413.12 26 3,086.88
0 pcs - - 8 520.00
0 pcs - - 6 570.00
- -
1 pc 690.00 690.00 -1 (690.00)
1 pc 1,199.00 1,199.00 -1 (1,199.00)
1 pc 363.00 363.00 -1 (363.00)
6 pc 94.44 566.64 -6 (566.64)
1 pc 2,837.09 2,837.09 -1 (2,837.09)
2 pc 1,780.00 3,560.00 -2 (3,560.00)
1 pc 13,369.00 13,369.00 -1 (13,369.00)
1 pc 2,837.90 2,837.90 -1 (2,837.90)
4 m 2,285.64 9,142.56 -4 (9,142.56)
1 pc 1,985.72 1,985.72 -1 (1,985.72)
2 pc 8,023.00 16,046.00 -2 (16,046.00)
3 pc 873.62 2,620.86 -3 (2,620.86)
6 pc 95.00 570.00 -6 (570.00)
3 pc 396.54 1,189.62 -3 (1,189.62)
2 pc 199.00 398.00 -2 (398.00)
0 pc - - 0 -
1 pc 245.00 245.00 -1 (245.00)
1 pc 75.00 75.00 -1 (75.00)
493,156.86 1,528,663.14
117,943.76 503,656.24
- 160,486.67
2,774.65 193,180.35
TOTAL 613,875.27 TOTAL 2,385,986.40

Percentage Variance 79.54%

Noted by:
 ENGR. WILSON M. AWAYAN
Division Manager - Construction
131-3 7 20 2018 168524 101-E18-010 D-13F
131-3 7 20 2018 168535 101-E18-010 D-13F
131-3 7 20 2018 168535 101-E18-010 D-54
131-3 7 20 2018 168535 101-E18-010 D-7
131-3 7 20 2018 168524 101-E18-010 E-31F
131-2 7 9 2018 168011 101-E18-010 G-010B
131-2 7 16 2018 168322 101-E18-010 G-010B
131-2 7 20 2018 168582 101-E18-010 G-010B
131-2 7 30 2018 168819 101-E18-010 G-010B
131-3 7 25 2018 168617 101-E18-010 H-001
131-3 7 9 2018 168011 101-E18-010 M-003
131-3 7 16 2018 168322 101-E18-010 M-003
131-3 7 18 2018 168401 101-E18-010 M-003
131-3 7 20 2018 168582 101-E18-010 M-003
131-3 7 25 2018 168617 101-E18-010 M-003
131-3 7 30 2018 168819 101-E18-010 M-003
131-3 7 20 2018 168535 101-E18-010 P-002
131-3 7 25 2018 168617 101-E18-010 P-003B
131-3 7 20 2018 168524 101-E18-010 S-010A
IP COUPLING BRASS 3/4" 1.00 170.76 170.76
IP COUPLING BRASS 3/4" 1.00 170.76 170.76
PB TUBE 3/4"(1 ROLL) 150 M 2.00 19.98 39.96
CS TO CS 3/4" BRASS GVX 1/2" 1.00 313.31 313.31
CI GATE VALVE 3" M/M 1.00 7,271.17 7,271.17
GREASE-NATIONAL SMALL 1.00 75.63 75.63
GREASE-NATIONAL SMALL 1.00 75.63 75.63
GREASE-NATIONAL SMALL 1.00 75.63 75.63
GREASE-NATIONAL SMALL 1.00 75.63 75.63
HACK SAW BLADE 1.00 36.37 36.37
MOLDEX PVC PIPE 4"X6MC 60.00 259.05 15,543.00
MOLDEX PVC PIPE 4"X6MC 60.00 259.05 15,543.00
MOLDEX PVC PIPE 4"X6MC 60.00 259.05 15,543.00
MOLDEX PVC PIPE 4"X6MC 60.00 259.05 15,543.00
MOLDEX PVC PIPE 4"X6MC 60.00 258.76 15,525.60
MOLDEX PVC PIPE 4"X6MC 60.00 258.76 15,525.60
G.I. PIPE 3/4" X 6M SUPER S-40 1.00 150.50 150.50
G.I. PIPE 1" ORDINARY 2.00 175.50 351.00
ORD.SADDLE CLAMP 3" X 3/4" PVC 1.00 215.43 215.43
 Sa

Revised Project T
Proposed
Carmelite Road to Upper M

Revised Project Title V.O. #001/ Work Order No. 2016-006 Estimated Act
Description Qty Unit Unit Cost Amount Qty
PIPELINES & STUB OUTS
250 mmø x 9 m HDPE Pipe SDR 17 * 399 L P 17,523.27 P 6,991,784.73 234
250 mmø HDPE Stub End SDR 17 28 pcs 14,520.00 406,560.00 0
250 mmø x 100 mmø HDPE Tee SDR 17 14 pcs 26,000.00 364,000.00 20
250 mmø x 45° HDPE Elbow SDR 17 4 pcs 6,869.03 27,476.12 1
250 mmø x 22 ½° HDPE Elbow SDR 17 10 pcs 15,600.00 156,000.00 1
250 mmø Steel Ring Flange 40 pcs 4,300.00 172,000.00 3
250 mmø CI Gate Valve F/F 2 pcs 35,893.83 71,787.66 2
250 mmø x 75 mmø HDPE Tee SDR 12 5 pcs 26,000.00 130,000.00 0
250 mmø x 50 mmø HDPE Tee 1 pc 26,000.00 26,000.00 0
100 mmø HDPE Stub End SDR 17 14 pcs 3,500.00 49,000.00 0
100 mmø Ring Flange 20 pcs 5,800.00 116,000.00 0
100 mmø CI Gate Valve F/F 10 pcs 8,309.00 83,090.00 2
150 mmø Valve Box Cover 16 pcs 1,432.55 22,920.80 1
150 mmø PVC Pipe C-150 3 L 2,713.27 8,139.81 0
75 mmø HDPE Stub End 5 pcs 2,250.00 11,250.00 0
75 mmø CI Gate Valve F/F 5 pcs 8,294.40 41,472.00 0
75 mmø Steel Ring Flange 5 pcs 288.00 1,440.00 0
50 mmø HDPE Stub End 1 pc 1,600.00 1,600.00 0
50 mmø CI Gate Valve F/F 1 pc 7,295.00 7,295.00 0
50 mmø Steel Ring Flange 1 pc 146.00 146.00 0
Bolts & Nuts 5/8 x 3 160 pcs 79.00 12,640.00 84
Neolite Rubber 2 m2 735.00 1,470.00 0.5
Cement 20 bags 250.00 5,000.00 150
Gravel 2 cu.m 1,200.00 2,400.00 15.5
Sand 2 cu.m 1,200.00 2,400.00 15.5
BRIDGE CROSSING PIPES & SUPPORT
250 mmø x 6.00 mm thick Steel Pipe CL/SP 8 L 37,214.00 297,712.00 3
250 mmø CI Gate Valve F/F 2 pcs 35,893.83 71,787.66 2
250 mmø Steel Ring Flange 12 pcs 4,300.00 51,600.00 1
100 mmø CI Gate Valve 2 pcs 8,309.00 16,618.00 0
100 mmø Steel Ring Flange 2 pcs 352.00 704.00 3
50 mmø Air Release Valve 2 pcs 13,523.00 27,046.00 3
3/4 x 4 Bolts & Nuts 40 pcs 50.00 2,000.00 0
50 mmø GI Coupling 2 pcs 150.00 300.00 1
2 x 3 x 12 Coco Lumber 50 pcs 105.00 5,250.00 0
1/2 x 4 x 8 Ordinary Plywood 20 pcs 370.00 7,400.00 0
2 x 2 x 12 Coco Lumber 50 pcs 72.00 3,600.00 0
CWN #2 10 kls 58.00 580.00 0
CWN #3 10 kls 54.00 540.00 1
CWN #4 10 kls 56.00 560.00 0
GI Tie Wire #16 10 pcs 60.00 600.00 2
Deformed Bar # 16 x 20 mmø 60 pcs 229.00 13,740.00 10
Deformed Bar # 10 x 20 mmø 30 pcs 88.00 2,640.00 0
Flat Bar 1/4 x 2 x 20 2 pcs 365.00 730.00 0
Cement 50 bags 250.00 12,500.00 174
Sand 5 cu.m 1,200.00 6,000.00 16.5
Gravel 10 cu.m 1,200.00 12,000.00 16.5
FIRE HYDRANTS
100 mmø Fire Hydrant Commercial Type/Flange 5 pcs 25,000.00 125,000.00 0
100 mmø Steel Ring Flange 20 pcs 352.00 7,040.00 3
100 mmø CI Gate Valve F/F 5 pcs 8,309.00 41,545.00 1
100 mmø x 5.5 thk Steel Pipe (Bare) 3 L 11,875.00 35,625.00 0
Bolts & Nuts 3/4 x 3 40 pcs 50.00 2,000.00 120
Neolite Rubber 2 m2 735.00 1,470.00 5
2 x 2 x 12 Coco Lumber 30 pcs 72.00 2,160.00 0
150 mmø CI Valve Box Cover 5 pcs 1,432.55 7,162.75 0
150 mmø PVC Pipe (Soil Pipe) 12 m 452.21 5,426.54 4
Deformed Bar 12 mmø x 20 30 pcs 160.00 4,800.00 14
Deformed Bar 10 mmø x 21 15 pcs 109.00 1,635.00 0
Plywood Ordinary 1/4 x 4 x 8 5 pcs 370.00 1,850.00 0
CWN #2 5 kls 54.00 270.00 2
CWN #3 5 kls 58.00 290.00 2
GI Tie Wire #16 5 pcs 60.00 300.00 2
ADDITIVES:
PVC Pipe 10"Ø 0 L - - 24
Marpak Grease 0 can - - 3
Sleeve Coupling 2"Ø 0 pcs - - 1
Plywood 4'x12'x0.5thk. 0 sheet - - 3
GI Elbow 2"Ø 0 pcs. - - 2
GI St. Elbow 2"Ø 0 pc. - - 1
Hacksaw Blade 0 pc. - - 3
Caution Tape 0 roll - - 1
Brass Gate Valve 4"Ø 0 pc. - - 1
Repair Clamp 10"Ø 0 pc - - 3
Welding Rod 0 kls - - 25
Flange Adaptor 10"Ø 0 pc. - - 1
GI Pipe 2"Ø 0 pc. - - 2
250 mm"Ø Dresser Coupling 0 pc. - - 8
2 x 3 x 10 Coco Lumber 0 L - - 39
Saddle Clamp 10"Øx2"Ø 0 pc. - - 1
BI Coupling 2"Ø 0 pc. - - 1
Brass Gate Valve 2"Ø 0 pc. - - 3
GI Nipple 2"Ø x 6" 0 pcs. - - 2
CI Flange Adaptor 10"Ø 0 pc. - - 1
GI Pipe 1"Ø 0 pcs. - - 2
10" CI Tee f/f 0 pc. - - 1
Water Plug 0 cans - - 12
Abaca Rope 0 m - - 12
Grinding Disk 4"Ø 0 pcs. - - 3
GI Pipe 4"Ø 0 m - - 2
Electrical Tape 0 pc. - - 0
Flange Adaptor 2" Ø 0 pc. - - 2
Dresser Coupling 2" Ø 0 pc - - 1
Materials Cost P 9,482,354.07
Consumed Materials P 369,429.26
Labor/Contract 375,610.00
Overhead Cost 1,152,086.59
Total P 11,379,479.92 To

Prepared by: Revi

CAMILLE P. CAPINA WILFRED

Contractual Employee S
 San Pablo City Water District
San Pablo City
Operation Department

vised Project Title V.O. #001/ Work Order No. 2016-006

Proposed Installation 10"ø HDPE Pipe from
d to Upper Malamig Spring Source, Brgy. San Diego, San Pablo City

As of JULY 2018
Percentage o

Actual Cost as of MARCH Actual Cost of JULY Total Actual Cost

Unit Price Amount Qty Unit Price Amount Qty Unit Price

17,523.27 4,100,445.18 24 17,523.27 420,558.48 258 17,523.27

- - 0 - 0 -
26,000.00 520,000.00 0 - 20 26,000.00
6,869.03 6,869.03 0 - 1 6,869.03
15,600.00 15,600.00 0 - 1 15,600.00
4,300.00 12,900.00 0 - 3 4,300.00
35,893.83 71,787.66 0 - 2 35,893.83
- - 0 - 0 -
- - 0 - 0 -
- - 0 - 0 -
- - 0 - 0 -
8,309.00 16,618.00 0 - 2 8,309.00
- - 0 - 1 -
- - 0 - 0 -
- - 0 - 0 -
- - 0 - 0 -
- - 0 - 0 -
- - 0 - 0 -
- - 0 - 0 -
- - 0 - 0 -
27.52 2,311.68 0 - 84 27.52
735.00 367.50 0 - 0.5 735.00
250.00 37,500.00 0 - 150 250.00
1,000.00 15,500.00 0 - 15.5 1,000.00
996.93 15,452.42 0 - 15.5 996.93
-
37,214.00 111,642.00 0 - 3 37,214.00
35,893.83 71,787.66 0 - 2 35,893.83
1,294.00 1,294.00 0 - 1 1,294.00
- - 0 - 0 -
 495.00 1,485.00 0 - 3 495.00
14,700.00 44,100.00 0 - 3 14,700.00
- - 0 - 0 -
150.00 150.00 0 - 1 150.00
- - 0 - 0 -
- - 0 - 0 -
- - 0 - 0 -
- - 0 - 0 -
49.00 49.00 0 - 1 49.00
- - 0 - 0 -
50.00 100.00 0 - 2 50.00
309.52 3,095.20 0 - 10 309.52
- - 0 - 0 -
- - 0 - 0 -
230.00 40,020.00 3 222.00 666.00 177 229.86
1,000.00 16,500.00 0.25 1,097.41 274.35 16.75 1,001.45
996.93 16,449.35 0 - 16.5 996.93
-
- - 0 - 0 -
352.00 1,056.00 0 - 3 352.00
- - 0 - 1 -
- - 0 - 0 -
50.00 6,000.00 0 - 120 50.00
735.00 3,675.00 0 - 5 735.00
- - 0 - 0 -
- - 0 - 0 -
- - 0 - 4 -
- - 0 - 14 -
- - 0 - 0 -
- - 0 - 0 -
45.00 90.00 0 - 2 45.00
49.00 98.00 0 - 2 49.00
60.00 120.00 0 - 2 60.00
-
1,439.18 34,540.32 0 - 24 1,439.18
66.19 198.57 0 - 3 66.19
1,028.20 1,028.20 0 - 1 1,028.20
566.00 1,698.00 0 - 3 566.00
105.31 210.62 0 - 2 105.31
158.18 158.18 0 - 1 158.18
31.14 93.42 0 - 3 31.14
327.69 327.69 1 314.00 314.00 2 320.85
10,000.00 10,000.00 0 - 1 10,000.00
8,850.00 26,550.00 0 - 3 8,850.00
 96.13 2,403.25 0 - 25 96.13
7,280.00 7,280.00 0 - 1 7,280.00
477.75 955.50 0 - 2 477.75
5,095.60 40,764.80 1 5,656.00 5,656.00 9 5,157.87
110.55 4,311.45 0 - 39 110.55
3,500.00 3,500.00 0 - 1 3,500.00
96.50 96.50 0 - 1 96.50
1,165.21 3,495.63 0 - 3 1,165.21
157.83 315.66 0 - 2 157.83
10,500.00 10,500.00 0 - 1 10,500.00
249.23 498.46 0 - 2 249.23
19,764.00 19,764.00 0 - 1 19,764.00
1,358.34 16,300.08 0 - 12 1,358.34
75.00 900.00 0 - 12 75.00
84.40 253.20 0 - 3 84.40
1,718.31 3,436.62 0 - 2 1,718.31
- - 0 - 0 -
1,048.32 2,096.64 0 - 2 1,048.32
837.00 837.00 0 - 1 837.00
P 5,325,576.46 P 427,468.83
-
375,610.00
565,034.08 P 97,647.46
Total P 6,266,220.54 Total P 525,116.29 Total

Reviewed by: Noted

WILFREDO M. ALIGATO ENGR. WILSON

SWUMO Division Manager
 Percentage of Completion : 59.68%

Total Actual Cost Variance

Amount Qty Amount

4,521,003.66 141 2,470,781.07

- 28 406,560.00
520,000.00 -6 (156,000.00)
6,869.03 3 20,607.09
15,600.00 9 140,400.00
12,900.00 37 159,100.00
71,787.66 0 -
- 5 130,000.00
- 1 26,000.00
- 14 49,000.00
- 20 116,000.00
16,618.00 8 66,472.00
- 15 22,920.80
- 3 8,139.81
- 5 11,250.00
- 5 41,472.00
- 5 1,440.00
- 1 1,600.00
- 1 7,295.00
- 1 146.00
2,311.68 76 10,328.32
367.50 1.5 1,102.50
37,500.00 -130 (32,500.00)
15,500.00 -13.5 (13,100.00)
15,452.42 -13.5 (13,052.42)
-
111,642.00 5 186,070.00
71,787.66 0 -
1,294.00 11 50,306.00
- 2 16,618.00
 1,485.00 -1 (781.00)
44,100.00 -1 (17,054.00)
- 40 2,000.00
150.00 1 150.00
- 50 5,250.00
- 20 7,400.00
- 50 3,600.00
- 10 580.00
49.00 9 491.00
- 10 560.00
100.00 8 500.00
3,095.20 50 10,644.80
- 30 2,640.00
- 2 730.00
40,686.00 -127 (28,186.00)
16,774.35 -11.75 (10,774.35)
16,449.35 -6.5 (4,449.35)
-
- 5 125,000.00
1,056.00 17 5,984.00
- 4 41,545.00
- 3 35,625.00
6,000.00 -80 (4,000.00)
3,675.00 -3 (2,205.00)
- 30 2,160.00
- 5 7,162.75
- 8 5,426.54
- 16 4,800.00
- 15 1,635.00
- 5 1,850.00
90.00 3 180.00
98.00 3 192.00
120.00 3 180.00
-
34,540.32 -24 (34,540.32)
198.57 -3 (198.57)
1,028.20 -1 (1,028.20)
1,698.00 -3 (1,698.00)
210.62 -2 (210.62)
158.18 -1 (158.18)
93.42 -3 (93.42)
641.69 -2 (641.69)
10,000.00 -1 (10,000.00)
26,550.00 -3 (26,550.00)
 2,403.25 -25 (2,403.25)
7,280.00 -1 (7,280.00)
955.50 -2 (955.50)
46,420.80 -9 (46,420.80)
4,311.45 -39 (4,311.45)
3,500.00 -1 (3,500.00)
96.50 -1 (96.50)
3,495.63 -3 (3,495.63)
315.66 -2 (315.66)
10,500.00 -1 (10,500.00)
498.46 -2 (498.46)
19,764.00 -1 (19,764.00)
16,300.08 -12 (16,300.08)
900.00 -12 (900.00)
253.20 -3 (253.20)
3,436.62 -2 (3,436.62)
- 0 -
2,096.64 -2 (2,096.64)
837.00 -1 (837.00)
P 5,753,045.29 P 3,729,308.78
-
375,610.00 -
662,681.54 489,405.05
P 6,791,336.83 P 4,218,713.83

Percentage of Variance: 37.07%

Noted by:

ENGR. WILSON M. AWAYAN

Division Manager - Construction
131-3 7 16 2018 168372 101-E08 C-011 CEMENT 3.00
131-3 7 17 2018 168402 101-E08 C-046A CAUTION TAPE SMALL 1.00
131-3 7 16 2018 168372 101-E08 E-85 CI DRESSER 10" PVC 1.00
131-3 7 16 2018 168372 101-E08 S-017 RIVER SAND 0.25
 222.00 666.00
314.00 314.00
5,656.00 5,656.00
1,097.41 274.35
 WO# 2017 - 043 Estimated
Description Qty Unit Unit Cost
-
75mmØ PVC x 6m (C-150) with EDPM Gasket 755 L 1,250.00
75mmØ x 6m GI Pipe (Super) 12 L 7,550.00
75mmØ GI Coupling 6 pcs 420.00
150mmØ x 6m Steel Pipe (Bare) 7 L 18,315.00
6" x 8" x 20' I-Beam 6 L 15,000.00
75mmØ 45° GI Elbow 12 pcs 855.00
75mmØ 22.5° GI Elbow 6 pcs 855.00
75mmØ 45° PVC Elbow 4 pcs 850.00
100mmØ GI Pipe (Schd 40) 4 L 10,600.00
75mmØ CI Dresser Coupling 15 pcs 1,850.00
63mmØ FH Head (Residential Type) 5 pcs 4,000.00
63mmØ GI Pipe (Super) 3 L 5,500.00
63mmØ GI Elbow 90° (13mm) 7 pcs 350.00
75mmØ Steel Ring Flange 13 pcs 1,050.00
75mmØ CI Flange Adaptor 13 pcs 1,850.00
75mmØ x 75mmØ x 75mmØ CI Tee (M/M) 5 pcs 4,000.00
150mmØ CI Valve Box Cover 18 pcs 1,250.00
150mmØ x 6m PVC 3 L 3,750.00
5/8 x 3 Bolts and Nuts 320 pcs 37.00
Neolite Rubber 6mm thk 2 SqM 850.00
250mmØ x 250mmØ x 250mmØ CI Tee (M/M) for PVC 1 pc 23,450.00
250mmØ x 150mmØ CI Reducer (M/M) 1 set 16,500.00
150mmØ CI Elbow 90° (M/M) 1 pc 8,500.00
150mmØ CI Gate Valve (M/M) 1 set 21,300.00
150mmØ CI Flange Adaptor 2 pcs 4,000.00
150mmØ x 150mmØ x 150mmØ CI Tee (M/M) 1 pc 10,000.00
150mmØ x 75mmØ CI Reducer (M/M) 2 pcs 4,500.00
75mmØ CI Gate Valve (M/M) 17 pcs 8,600.00
50mmØ GI Pipe (Super) 1 L 3,400.00
50mmØ Air Release Valve 3 pc 13,500.00
50mmØ CI Gate Valve (F/F) 6 pcs 4,200.00
50mmØ Steel Ring Flange 12 pcs 450.00
50mmØ 90° GI Elbow 3 pc 210.00
50mmØ 250mm GI Nipple 12 pcs 210.00
12mmØ x 6m Deformed Bar 50 L 185.00
1-1/2" x 20' Flat Bar 6 L 450.00
G.I. Wire #16 30 kgs 450.00
3/4 Gravel 25 cu.m. 1,200.00
Sand S1 20 cu.m. 1,150.00
Cement (Portland) 200 bags 240.00
2" x 4" x 12' - Coco Lumber (good quality) 60 pcs 275.00
CW Nail #2 5 kgs 65.00
CW Nail #3 5 kgs 65.00
CW Nail #4 10 kgs 65.00
Hacksaw Blade 5 pcs 50.00
Welding Rod 30 kgs 100.00
Epoxy Primer 10 gals 650.00
4' x 8'x 1/4" Marine Plywood 10 pcs 450.00
Quick Dry Enamel Paint (Crystal Blue) 9 gals 650.00
Quick Dry Enamel Paint (FH yellow) 6 gals 650.00
Lacquer Thinner 8 gals 220.00
Paint Thinner 5 gals 220.00
Grease (250g) 70 cans 100.00
Brush 2" 6 pcs 50.00
Brush 3" 6 pcs 90.00
ADDITIVES
GI Pipe 1"Ø 0 pc. -
Brass Gate Valve 1"Ø 0 pc. -
1"Ø Air Release Valve 0 pc. -
Marpak Grease 0 can -
Caution Tape 0 roll -
PE Tube 3/4 0 m -
CS to CS 3/4 0 pc. -
GI Pipe 3/4 0 m -
Elbow 3/4 0 pcs. -
St. Elbow 3/4 0 pc. -
IP Coupling 3/4 0 pc. -
Deformed Bar 16 mm 0 pc. -
Deformed Bar 10 mm 0 pc. -
Ordinary Plywood 1/2 0 sheet -
G.I Elbow ½ 0 pc. -
St. Elbow ½ 0 pc. -
Split Tee 3 x 3 0 pc. -
Materials Cost
Labor/Contract Cost
Consumables/Overhead Cost
Total

Prepared by:

MS .CAMILLE P. CAPINA
Water Maintenance Man B
 SAN PABLO CITY WATER DISTRICT
San Pablo City
Operation Department

Proposed Installation of 75mm"Ø PVC Distribution Line

at Brgy. Sto. Niño, Sta. Elena, San Cristobal, San Pablo City Laguna
W.O# 2017 - 043
As of JULY 2018

mated Actual Cost as of JUNE Actual Cosrt of JULY

Amount Qty Unit Price Amount Qty Unit Price Amount Qty

943,750.00 1698 294.00 499,212.00 -234 160.44 (37,542.96) 1464

90,600.00 10 1,101.32 11,013.20 0 - 10
2,520.00 0 - - 0 - 0
128,205.00 42 2,400.00 100,800.00 0 - 42
90,000.00 0 - - 0 - 0
10,260.00 0 - - 0 - 0
5,130.00 0 - - 0 - 0
3,400.00 4 533.62 2,134.48 0 - 4
42,400.00 0 - - 0 - 0
27,750.00 5 1,345.45 6,727.25 0 - 5
20,000.00 0 - - 0 - 0
16,500.00 0 - - 0 - 0
2,450.00 0 - - 0 - 0
13,650.00 1 290.00 290.00 0 - 1
24,050.00 3 1,420.55 4,261.65 0 - 3
20,000.00 1 2,757.48 2,757.48 0 - 1
22,500.00 7 716.91 5,018.37 0 - 7
11,250.00 2 569.00 1,138.00 0 - 2
11,840.00 36 19.49 701.64 0 - 36
1,700.00 1 460.00 460.00 0 - 1
23,450.00 0 - - 0 - 0
16,500.00 0 - - 0 - 0
8,500.00 0 - - 0 - 0
21,300.00 0 - - 0 - 0
8,000.00 0 - - 0 - 0
 10,000.00 0 - - 0 - 0
9,000.00 0 - - 0 - 0
146,200.00 2 7,271.17 14,542.34 0 - 2
3,400.00 1 477.75 477.75 0 - 1
40,500.00 0 - - 0 - 0
25,200.00 1 3,606.63 3,606.63 0 - 1
5,400.00 2 103.55 207.10 0 - 2
630.00 1 105.31 105.31 0 - 1
2,520.00 0 - - 0 - 0
9,250.00 0 - - 0 - 0
2,700.00 0 - - 0 - 0
13,500.00 8.5 50.00 425.00 0 - 8.5
30,000.00 4.5 996.83 4,485.74 0 - 4.5
23,000.00 4.5 1,000.00 4,500.00 0 - 4.5
48,000.00 23 230.00 5,290.00 0 - 23
16,500.00 16 260.00 4,160.00 0 - 16
325.00 1 45.00 45.00 0 - 1
325.00 1 49.00 49.00 0 - 1
650.00 0 - - 0 - 0
250.00 5 31.14 155.70 0 - 5
3,000.00 0 - - 0 - 0
6,500.00 0 - - 0 - 0
4,500.00 0 - - 0 - 0
5,850.00 0 - - 0 - 0
3,900.00 0 - - 0 - 0
1,760.00 0 - - 0 - 0
1,100.00 0 - - 0 - 0
7,000.00 3 71.92 215.76 0 - 3
300.00 0 - - 0 - 0
540.00 0 - - 0 - 0
0 - - 0 - 0
- 1 91.67 91.67 0 - 1
- 1 1,005.71 1,005.71 0 - 1
- 1 6,876.00 6,876.00 0 - 1
- 8 66.19 529.52 0 - 8
- 1 327.69 327.69 0 - 1
- 33 18.10 597.30 0 - 33
- 8 363.00 2,904.00 0 - 8
 - 3 155.57 466.71 0 - 3
- 2 26.48 52.96 0 - 2
- 1 29.00 29.00 0 - 1
- 5 182.59 912.95 0 - 5
- 20 309.52 6,190.40 0 - 20
- 15 134.80 2,022.00 0 - 15
- 3 464.00 1,392.00 0 - 3
- 4 23.50 94.00 0 - 4
- 2 20.79 41.58 0 - 2
- 1 2,213.00 2,213.00 0 - 1
P 1,987,505.00 698,525.89 (37,542.96)
592,000.00 69,560.00 49,636.76
208,975.25 - 5,528.93
P 2,788,480.25 P 768,085.89 P 17,622.73

Checked by:

MR. WILFREDO M. ALIGATO

Supervising Water Utilities Mgt. Office
 Percentage of Completion : 28.18%

Total Actual Cost Variance

Unit Unit Price Amount Qty Amount

L 315.35 461,669.04 -709 482,080.96

L 1,101.32 11,013.20 2 79,586.80
pcs - - 6 2,520.00
L 2,400.00 100,800.00 -35 27,405.00
L - - 6 90,000.00
pcs - - 12 10,260.00
pcs - - 6 5,130.00
pcs 533.62 2,134.48 0 1,265.52
L - - 4 42,400.00
pcs 1,345.45 6,727.25 10 21,022.75
pcs - - 5 20,000.00
L - - 3 16,500.00
pcs - - 7 2,450.00
pcs 290.00 290.00 12 13,360.00
pcs 1,420.55 4,261.65 10 19,788.35
pcs 2,757.48 2,757.48 4 17,242.52
pcs 716.91 5,018.37 11 17,481.63
L 569.00 1,138.00 1 10,112.00
pcs 19.49 701.64 284 11,138.36
SqM 460.00 460.00 1 1,240.00
pc - - 1 23,450.00
set - - 1 16,500.00
pc - - 1 8,500.00
set - - 1 21,300.00
pcs - - 2 8,000.00
 pc - - 1 10,000.00
pcs - - 2 9,000.00
pcs 7,271.17 14,542.34 15 131,657.66
L 477.75 477.75 0 2,922.25
pc - - 3 40,500.00
pcs 3,606.63 3,606.63 5 21,593.37
pcs 103.55 207.10 10 5,192.90
pc 105.31 105.31 2 524.69
pcs - - 12 2,520.00
L - - 50 9,250.00
L - - 6 2,700.00
kgs 50.00 425.00 21.5 13,075.00
cu.m. 996.83 4,485.74 20.5 25,514.27
cu.m. 1,000.00 4,500.00 15.5 18,500.00
bags 230.00 5,290.00 177 42,710.00
pcs 260.00 4,160.00 44 12,340.00
kgs 45.00 45.00 4 280.00
kgs 49.00 49.00 4 276.00
kgs - - 10 650.00
pcs 31.14 155.70 0 94.30
kgs - - 30 3,000.00
gals - - 10 6,500.00
pcs - - 10 4,500.00
gals - - 9 5,850.00
gals - - 6 3,900.00
gals - - 8 1,760.00
gals - - 5 1,100.00
cans 71.92 215.76 67 6,784.24
pcs - - 6 300.00
pcs - - 6 540.00
0 - - 0 -
pc. 91.67 91.67 -1 (91.67)
pc. 1,005.71 1,005.71 -1 (1,005.71)
pc. 6,876.00 6,876.00 -1 (6,876.00)
can 66.19 529.52 -8 (529.52)
roll 327.69 327.69 -1 (327.69)
m 18.10 597.30 -33 (597.30)
pc. 363.00 2,904.00 -8 (2,904.00)
 m 155.57 466.71 -3 (466.71)
pcs. 26.48 52.96 -2 (52.96)
pc. 29.00 29.00 -1 (29.00)
pc. 182.59 912.95 -5 (912.95)
pc. 309.52 6,190.40 -20 (6,190.40)
pc. 134.80 2,022.00 -15 (2,022.00)
sheet 464.00 1,392.00 -3 (1,392.00)
pc. 23.50 94.00 -4 (94.00)
pc. 20.79 41.58 -2 (41.58)
pc. 2,213.00 2,213.00 -1 (2,213.00)
660,982.93 P 1,326,522.08
119,196.76 472,803.24
5,528.93 203,446.32
P 785,708.62 P 2,002,771.64

Percentage Variance 71.82%

Noted by:

ENGR. WILSON M. AWAYAN

Division Manager - Construction
131-3 July 19 2018 7139 101-E60 M-003A MOLDEX PVC PIPE 3"X6MC 150
131-3 July 24 2018 7140 101-E60 M-003A MOLDEX PVC PIPE 3"X6MC 150
102.00 161.67 16,490.34
192.00 159.78 30,677.76
47,168.10
160.44
 Proposed In

Work Order No. 2017 - 013 Estimated

Description Qty Unit Unit Cost
INTERCONNECTION AT 100MMØ PVC EXISTING PIPELINE
AT BRGY.SAN VICENTE
PVC Pipe 100mmØ x 6.0m 1 L 1,410.00
Flange Adaptor 100mmØ 1 pc. 2,350.00
CI Reducer 100mm x 75mm (f/f) 1 pc. 3,250.00
CI Gate Valve 75mm f/f 1 pc. 5,375.00
CI Tee 75mm x 75mm x 75mm m/f 1 pc. 4,150.00
Bolts & Nuts 5/8" x 3" 12 pc. 75.00
Valve Box Cover 1 pc. 1,378.00
Neolite Rubber 0.5 sq.m 800.00
INTERCONNECTION AT 100MMØ PVC EXISTING PIPELINE
AT BRGY.SAN ANTONIO 1
PVC Pipe 100mmØ x 6.0m 1 L 1,410.00
Flange Adaptor 100mmØ 1 pc. 2,350.00
CI Reducer 100mm x 75mm (f/f) 1 pc. 3,250.00
CI Gate Valve 75mm f/f 1 pc. 5,375.00
CI Tee 75mm x 75mm x 75mm m/f 1 pc. 4,150.00
Bolts & Nuts 5/8" x 3" 12 pc. 75.00
Valve Box Cover 1 pc. 1,378.00
Neolite Rubber 0.5 sq.m 800.00
INTERCONNECTION AT 75MMØ PVC EXISTING PIPELINE
AT BRGY.SAN ANTONIO 2
PVC Pipe 75mmØ x 6.0m 1 L 1,160.00
Flange Adaptor 75mmØ 1 pc. 1,843.00
CI Gate Valve 75mm f/f 1 pc. 5,375.00
CI Tee 75mm x 75mm x 75mm m/f 1 pc. 4,150.00
Bolts & Nuts 5/8" x 3" 8 pc. 75.00
Valve Box Cover 1 pc. 1,378.00
Neolite Rubber 0.5 sq.m 800.00
PIPELINES
PVC Pipe 75mmØ x 6.0m 1000 L 1,160.00
PVC Elbow 45° x 75mmØ 15 pcs. 650.00
PVC Elbow 22.5° x 75mmØ 15 pcs. 630.00
FIRE HYDRANT
Flange Adaptor 75mmØ 2 pc. 1,843.00
CI Tee 75mm x 75mm x 75mm m/f 2 pcs. 4,150.00
CI Gate Valve 75mm f/f 4 pcs. 5,375.00
Steel Ring Flange75mmØ 4 pcs. 316.00
GI Pipe 63mmØ Super 2 L 6,580.00
Brass Gate Valve 63mmØ 4 pcs. 4,850.00
GI Elbow 63mmØ x 90° 4 pcs. 250.00
GI St. Elbow 63mmØ x 90° 4 pcs. 250.00
GI Solid Plug 63mmØ 4 pcs. 200.00
Neolite Rubber 2 sq.m 800.00
Bolts & Nuts 5/8" x 3" 32 pcs. 75.00
Valve Box Cover 4 pcs. 1,378.00
FOR STUB-OUT
CI Tee 3"Ø x 3" x 2"Ø m/f 8 pcs. 3,700.00
CI Gate Valve 2"Ø f/f 8 pcs. 2,880.00
Valve Box Cover 8 pcs. 1,378.00
Steel Ring Flange 50mmØ 8 pcs. 280.00
Valve Box Cover 8 pcs. 1,378.00
Bolts & Nuts 5/8" x 3" 64 pcs. 75.00
Neolite Rubber 4 m² 800.00
GI STAND PIPE
GI Tee 2"Ø x 2"Ø s40 40 pcs. 350.00
GI Cross Tee 2"Ø x 2"Ø 32 pcs. 420.00
GI Solid Plug 2"Ø 16 pcs. 350.00
GI Elbow 2"Ø x 90° 8 pcs. 300.00
GI Pipe 2"Ø Super 8 L 6,350.00
GI Street Elbow 2"Ø 8 pcs. 300.00
GI Bushing 2"Ø x 3/4"Ø 96 pcs. 150.00
GI Solid Plug 3/4"Ø 96 pcs. 35.00
Brass Gate Valve 2"Ø 8 pcs. 4,550.00
Cotton Thread 4 roll 180.00
MISCELLANEOUS
Cement 45 bags 250.00
Sand 2.5 cu.m. 1,200.00
Gravel 5 cu.m. 1,200.00
Marpak Grease 50 can 82.00
Hacksaw Blade 10 pcs. 95.00
Welding Rod 10 kgs. 100.00
PVC Pipe 150mmØ x 6.0m 3 m 3,750.00
PAINTING
QDE Paint Yellow 2 gals. 650.00
Paint Thinner 1 gals. 260.00
Metal Primer 2 gals. 400.00
Paint Brush 3" 2 pcs. 90.00
Steel Brush w/ Handle 1 pc. 160.00
ADDITIVES
Dresser Coupling 3"Ø 0 pc. -
GI Elbow 3"Ø 0 pcs. -
PVC Elbow 4" Ø x 90° 0 pc. -
PVC Elbow 4" Ø x 45° 0 pc. -
CI Tee 3" F/F 0 pc. -
CI Gate Valve 3" M/M 0 pcs. -
PVC Pipe 4" w/ hub and gasket 0 m -
GI Pipe 1" Ø (S) 0 m -
Materials Cost
Labor/Contract
Overhead Cost
Total

Prepared by:

MS. CAMILLE P. CAPINA

Water Maintenance Man B
 SAN PABLO CITY WATER DISTRICT
San Pablo City
Operation Department

Work Order No. 2017 - 013

Proposed Installation of 75mm"Ø PVC w/ an estimated length of 6000LM. at
Brgy. San Vicente, San Antonio 1&2 San Pablo City
As of JULY 2018

stimated Actual Cost as of JUNE Actual Cost of JULY To

Amount Qty Unit Price Amount Qty Unit Price Amount Qty

1,410.00 0 - - 0 - 0
2,350.00 0 - - 0 - 0
3,250.00 0 - - 1 2,635.50 2,635.50 1
5,375.00 1 5,622.93 5,622.93 1 5,860.25 5,860.25 2
4,150.00 2 2,448.57 4,897.14 1 2,850.89 2,850.89 3
900.00 0 - - 8 19.08 152.64 8
1,378.00 0 - - 1 1,028.85 1,028.85 1
400.00 0 - - 0.5 706.88 353.44 0.5

1,410.00 0 - - 0 - 0
2,350.00 0 - - 0 - 0
3,250.00 0 - - 0 - 0
5,375.00 0 - - 0 - 0
4,150.00 0 - - 0 - 0
900.00 0 - - 12 19.08 228.96 12
1,378.00 0 - - 0 - 0
400.00 0 - - 1 706.88 706.88 1

1,160.00 0 - - 0 - 0
1,843.00 0 - - 0 - 0
5,375.00 0 - - 0 - 0
4,150.00 0 - - 0 - 0
600.00 0 - - 0 - 0
1,378.00 0 - - 0 - 0
400.00 0 - - 0 - 0

1,160,000.00 298 1,509.30 449,771.40 40 161.71 6,468.40 338

9,750.00 0 - - 2 479.45 958.90 2
9,450.00 0 - - 0 - 0

3,686.00 0 - - 1 429.00 429.00 1

 8,300.00 0 - - 0 - 0
21,500.00 0 - - 0 - 0
1,264.00 2 449.00 898.00 0 - 2
13,160.00 0 - - 3 572.92 1,718.76 3
19,400.00 0 - - 1 2,499.66 2,499.66 1
1,000.00 0 - - 1 276.42 276.42 1
1,000.00 0 - - 1 395.96 395.96 1
800.00 0 - - 1 150.85 150.85 1
1,600.00 0 - - 0 - 0
2,400.00 0 - - 0 - 0
5,512.00 0 - - 0 - 0

29,600.00 1 2,484.94 2,484.94 0 - 1

23,040.00 1 3,155.50 3,155.50 0 - 1
11,024.00 0 - - 0 - 0
2,240.00 1 449.00 449.00 0 - 1
11,024.00 0 - - 2 1,028.85 2,057.70 2
4,800.00 20 27.52 550.40 0 - 20
3,200.00 0 - - 0 - 0

14,000.00 4 177.92 711.68 0 - 4

13,440.00 4 390.06 1,560.24 0 - 4
5,600.00 2 62.46 124.92 0 - 2
2,400.00 1 400.00 400.00 0 - 1
50,800.00 5 440.08 2,200.40 0 - 5
2,400.00 1 166.60 166.60 0 - 1
14,400.00 12 91.84 1,102.08 0 - 12
3,360.00 12 17.74 212.88 0 - 12
36,400.00 1 458.43 458.43 0 - 1
720.00 1 120.09 120.09 0 - 1

11,250.00 0 - - 1 222.00 222.00 1

3,000.00 0 - - 0 - 0
6,000.00 0 - - 0.5 1,250.00 625.00 0.5
4,100.00 17 74.04 1,258.68 3 75.63 226.89 20
950.00 1 35.04 35.04 1 36.31 36.31 2
1,000.00 0 - - 0 - 0
11,250.00 0 - - 3 823.05 2,469.15 3

1,300.00 0 - - 0 - 0
260.00 0 - - 0 - 0
800.00 0 - - 0 - 0
180.00 0 - - 0 - 0
160.00 0 - - 0 - 0

- 4 1,985.72 7,942.88 0 - 4
- 2 370.00 740.00 0 - 2
 - 0 - 2 1,012.70 2,025.40 2
- 0 - 1 914.64 914.64 1
- 0 - 1 3,059.13 3,059.13 1
- 0 - 1 7,271.17 7,271.17 1
- 0 - 1 258.76 258.76 1
- 0 - 2 221.68 443.36 2
P 1,580,852.00 484,863.23 46,324.87 Materials Cost
1,038,840.00 132,426.09 43,615.19 Labor/Contract
191,084.60 3,072.87 4,363.48 Overhead Cost
P 2,810,776.60 P 620,362.19 P 94,303.54

Checked by:

MR. WILFREDO M. ALIGATO

Supervising Water Utilities Mgt. Office
 Percentage of Completion : 25.43%
Total Actual Cost Variance
Unit Unit Price Amount Qty Amount

L - - 1 1,410.00
pc. - - 1 2,350.00
pc. 2,635.50 2,635.50 0 614.50
pc. 5,741.59 11,483.18 -1 (6,108.18)
pc. 2,582.68 7,748.03 -2 (3,598.03)
pc. 19.08 152.64 4 747.36
pc. 1,028.85 1,028.85 0 349.15
sq.m 706.88 353.44 0 46.56

L - - 1 1,410.00
pc. - - 1 2,350.00
pc. - - 1 3,250.00
pc. - - 1 5,375.00
pc. - - 1 4,150.00
pc. 19.08 228.96 0 671.04
pc. - - 1 1,378.00
sq.m 706.88 706.88 -0.5 (306.88)

L - - 1 1,160.00
pc. - - 1 1,843.00
pc. - - 1 5,375.00
pc. - - 1 4,150.00
pc. - - 8 600.00
pc. - - 1 1,378.00
sq.m - - 0.5 400.00

L 1,349.82 456,239.80 662 703,760.20

pcs. 479.45 958.90 13 8,791.10
pcs. - - 15 9,450.00

pc. 429.00 429.00 1 3,257.00 STEEL BLIND FLANGE 3

pcs. - - 2 8,300.00
pcs. - - 4 21,500.00
pcs. 449.00 898.00 2 366.00
L 572.92 1,718.76 -1 11,441.24
pcs. 2,499.66 2,499.66 3 16,900.34
pcs. 276.42 276.42 3 723.58
pcs. 395.96 395.96 3 604.04
pcs. 150.85 150.85 3 649.15
sq.m - - 2 1,600.00
pcs. - - 32 2,400.00
pcs. - - 4 5,512.00

pcs. 2,484.94 2,484.94 7 27,115.06

pcs. 3,155.50 3,155.50 7 19,884.50
pcs. - - 8 11,024.00
pcs. 449.00 449.00 7 1,791.00
pcs. 1,028.85 2,057.70 6 8,966.30
pcs. 27.52 550.40 44 4,249.60
m² - - 4 3,200.00

pcs. 177.92 711.68 36 13,288.32

pcs. 390.06 1,560.24 28 11,879.76
pcs. 62.46 124.92 14 5,475.08
pcs. 400.00 400.00 7 2,000.00
L 440.08 2,200.40 3 48,599.60
pcs. 166.60 166.60 7 2,233.40
pcs. 91.84 1,102.08 84 13,297.92
pcs. 17.74 212.88 84 3,147.12
pcs. 458.43 458.43 7 35,941.57
roll 120.09 120.09 3 599.91

bags 222.00 222.00 44 11,028.00

cu.m. - - 2.5 3,000.00
cu.m. 1,250.00 625.00 4.5 5,375.00
can 74.28 1,485.57 30 2,614.43
pcs. 35.68 71.35 8 878.65
kgs. - - 10 1,000.00
m 823.05 2,469.15 0 8,780.85 G.I. PIPE 2 1/2 X 20" SU

gals. - - 2 1,300.00
gals. - - 1 260.00
gals. - - 2 800.00
pcs. - - 2 180.00
pc. - - 1 160.00

pc. 1,985.72 7,942.88 -4 (7,942.88)

pcs. 370.00 740.00 -2 (740.00)
 pc. 1,012.70 2,025.40 -2 (2,025.40)
pc. 914.64 914.64 -1 (914.64)
pc. 3,059.13 3,059.13 -1 (3,059.13)
pcs. 7,271.17 7,271.17 -1 (7,271.17)
m 258.76 258.76 -1 (258.76)
m 221.68 443.36 -2 (443.36)
Materials Cost 531,188.10 P 1,063,636.36
Labor/Contract 176,041.28 862,798.72
Overhead Cost 7,436.35 183,648.25
P 714,665.73 P 2,110,083.33

Percentage Variance: 75.07%

Noted by:

ENGR. WILSON M. AWAYAN

Division Manager - Construction
STEEL BLIND FLANGE 3"
G.I. PIPE 2 1/2 X 20" SUPER
131-3 7 26 2018 168733 101-E51 C-011
131-3 7 18 2018 168419 101-E51 E-006
131-3 7 13 2018 168256 101-E51 E-102F
131-3 7 25 2018 168681 101-E51 E-111A
131-3 7 13 2018 168256 101-E51 E-31B
131-3 7 25 2018 168681 101-E51 E-31F
131-3 7 18 2018 168419 101-E51 E-79A
131-3 7 13 2018 168256 101-E51 E-84
131-3 7 25 2018 168681 101-E51 E-84
131-3 7 18 2018 168419 101-E51 G-006
131-2 7 12 2018 168194 101-E51 G-010B
131-2 7 20 2018 168495 101-E51 G-010B
131-2 7 26 2018 168733 101-E51 G-010B
131-3 7 26 2018 168733 101-E51 G-011
131-3 7 10 2018 168071 101-E51 H-001
131-3 7 25 2018 168681 101-E51 M-003
131-3 7 10 2018 168071 101-E51 M-003A
131-3 7 12 2018 168194 101-E51 M-003A
131-3 7 20 2018 168495 101-E51 M-003A
131-3 7 26 2018 168733 101-E51 M-003A
131-3 7 13 2018 168256 101-E51 M-004
131-3 7 25 2018 168681 101-E51 M-004
131-3 7 23 2018 168550 101-E51 M-006A
131-3 7 25 2018 168681 101-E51 M-008
131-3 7 25 2018 168681 101-E51 M-008A
131-3 7 26 2018 168749 101-E51 M-008A
131-3 7 13 2018 168256 101-E51 N-014
131-3 7 25 2018 168681 101-E51 N-014
131-3 7 26 2018 168733 101-E51 P-003
131-3 7 18 2018 168419 101-E51 P-006
131-3 7 18 2018 168419 101-E51 P-015A
131-3 7 18 2018 168419 101-E51 S-005A
131-3 7 26 2018 168733 101-E51 S-017
131-3 7 25 2018 168681 101-E51 T-011D
131-3 7 13 2018 168256 101-E51 V-001
131-3 7 25 2018 168681 101-E51 V-001

RMS

131-3 July 25 2018 7143 101-E51 M-008

CEMENT 1.00 222.00 222.00
G.I. ELBOW 2 1/2" 1.00 276.42 276.42
CI TEE 3" X 3" M/F 1.00 2,850.89 2,850.89
REDUCER 4 X 3 M/F 1.00 2,635.50 2,635.50
CI GATE VALVE 3" F/F 1.00 5,860.25 5,860.25
CI GATE VALVE 3" M/M 2.00 7,271.17 14,542.34
STEEL BLIND FLANGE 3" 1.00 429.00 429.00
BOLTS & NUTS 5/8X3 FULL THREAD 8.00 19.10 152.80
BOLTS & NUTS 5/8X3 FULL THREAD 12.00 19.07 228.84
BRASS GATE VALVE 2 1/2" 1.00 2,499.66 2,499.66
GREASE-NATIONAL SMALL 1.00 75.63 75.63
GREASE-NATIONAL SMALL 1.00 75.63 75.63
GREASE-NATIONAL SMALL 1.00 75.63 75.63
GRAVEL 3/4" 0.25 1,250.00 312.50
HACK SAW BLADE 1.00 36.31 36.31
MOLDEX PVC PIPE 4"X6MC 1.00 258.76 258.76
MOLDEX PVC PIPE 3"X6MC 150 60.00 161.72 9,703.20
MOLDEX PVC PIPE 3"X6MC 150 60.00 161.72 9,703.20
MOLDEX PVC PIPE 3"X6MC 150 60.00 161.72 9,703.20
MOLDEX PVC PIPE 3"X6MC 150 60.00 161.68 9,700.80
MOLDEX PVC PIPE 6"X6MC 150 1.00 572.92 572.92
MOLDEX PVC PIPE 6"X6MC 150 2.00 572.92 1,145.84
MOLDEX PVC ELBOW 75MMX45 (3") 2.00 479.45 958.90
MOLDEX PVC ELBOW 100MMX45 (4") 1.00 914.64 914.64
MOLDEX PVC ELBOW 100MM X 90 (4") 1.00 1,012.70 1,012.70
MOLDEX PVC ELBOW 100MM X 90 (4") 1.00 1,012.70 1,012.70
NEOLITE RUBBER 36" x 36" 0.50 710.87 355.44
NEOLITE RUBBER 36" x 36" 1.00 704.89 704.89
G.I. PIPE 1 X 6M SUPER S-40 2.00 221.68 443.36
G.I. PIPE 2 1/2 X 20" SUPER 3.00 823.05 2,469.15
G.I. SOLID PLUG 2 1/2 " 1.00 150.85 150.85
GI ST ELBOW 2-1/2 X 90 1.00 395.96 395.96
RIVER SAND 0.25 1,097.41 274.35
CI TEE 3 F/F 1.00 3,059.13 3,059.13
VALVE BOX COVER 1.00 1,028.85 1,028.85
VALVE BOX COVER 2.00 1,028.85 2,057.70

MOLDEX PVC ELBOW 100MMX45 (4") 1.00 914.64 914.64

 Proposed Installation of 100 mm uPV
San Ignacio/ San

Work Order No. 2016-012 Estimated Total Actual Cost as of A

Description Qty Unit Unit Cost Amount Qty Unit Price
PIPELINES & STUB OUTS
100 mmø uPVC Pipe (1L=6m) 6996 m P 375.00 P 2,623,500.00 9619 228.08
100 mmø x 45° PVC Elbow 10 pcs 1,650.00 16,500.00 43 827.03
100 mmø x 50 mmø CI Tee M/F 12 pcs 5,100.00 61,200.00 0 -
100 mmø x CI Gate Valve F/F 6 pcs 10,050.00 60,300.00 18 8,023.00
50mmø CI Gate Valve F/F 15 pcs 4,500.00 67,500.00 5 3,606.63
50mmø Steel Ring Flange 30 pcs 185.00 5,550.00 20 103.55
50mmø GI Pipe (S-40) 90 m 583.33 52,500.00 30 477.75
50mmø GI Elbow 15 pcs 160.00 2,400.00 27 105.31
50mmø End Cap 15 pcs 95.00 1,425.00 4 603.00
100 mmø CI Dresser Coupling 15 pcs 2,995.00 44,925.00 23 1,894.29
100 mmø GI Flange Adaptor 8 pcs 3,000.00 24,000.00 46 1,777.00
100 mmø x 50 mmø CI Reducer 2 pcs 3,100.00 6,200.00 0 -
50mmø Brass Gate Valve 4 pcs 1,240.00 4,960.00 11 1,165.21
50mmø CI St. Elbow 15 pcs 175.00 2,625.00 14 158.18
Neolite Rubber 3 pcs 735.00 2,205.00 12.75 729.19
Markpak Grease 10 Gal. 200.00 2,000.00 54 66.19
5/8 x 3 Bolts & Nuts 120 pcs 75.00 9,000.00 680 27.52
Cement 50 bags 250.00 12,500.00 7 235.00
Sand 5 cu.m. 1,200.00 6,000.00 1.75 1,000.00
Gravel 5 cu.m. 1,200.00 6,000.00 0.25 996.83
Additives:
GI Solid Plug 2"Ø 0 pcs. - - 4 60.18
Cotton Thread 0 roll - - 1 118.18
PVC Pipe 3"Ø C-150 (1L=6m) 0 m - - 174 294.00
PVC Pipe 3 x 45Ø (1L=6m) 0 m - - 12 294.00
End Cup 3"Ø 0 pc. - - 1 679.00
Dresser Coupling 3"Ø 0 pcs. - - 3 1,345.45
GI Nipple 2"Ø x 8" 0 pcs. - - 2 69.29
GI Bushing 2" x 1"Ø 0 pcs. - - 2 85.00
GI St. Elbow 1"Ø 0 pcs. - - 1 53.00
IP Coupling 1"Ø 0 pcs. - - 4 264.12
Ordinary Clamps 3" x 1"Ø 0 pcs. - - 2 259.44
PE Tube 1"Ø 0 m - - 2 29.79
GI Tee 2"Ø 0 pcs. - - 7 156.54
CI Gate Valve 3"Ø F/F 0 pc - - 7 5,051.79
Flange Adaptor 3"Ø M/F 0 pc - - 1 1,432.22
PVC Pipe 3/4"Ø 0 m - - 18 17.77
CI Blind Flange 0 pc. - - 1 429.00
GI Elbow 2 1/2" Ø 0 pcs. - - 19 283.95
St. Elbow 2 1/2" Ø 0 pc. - - 15 404.70
Cup Plug 2 1/2" Ø 0 pc. - - 7 199.00
GI Pipe 2 1/2"Ø 0 m - - 41 729.51
Steel Blind Flange 4"Ø 0 pc - - 11 495.00
Hacksawblade 0 pcs. - - 15 31.14
GI Gate Valve 2"Ø 0 pc - - 6 1,005.71
Valve Box Cover 0 pc - - 27 1,492.36
CI Elbow 2"Ø 0 pc - - 6 105.31
CI Pipe 2"Ø 0 mtrs. - - 12 9,900.00
CI Tee 4 x 4 x 2 M/F 0 PC - - 19 6,208.54
End Cup 4"Ø 0 pc. - - 4 679.00
PVC Pipe 6"Ø 0 m - - 6 504.00
GI Pipe 4"Ø 0 pc - - 5 1,718.31
GI Elbow 4''Ø x 45° 0 pcs. - - 7 529.15
Steel Ring Flange 4"Ø 0 pc - - 4 529.15
GI Solid Plug 3/4"Ø 0 pcs. - - 10 17.74
GI Bushing 2" x 3/4"Ø 0 pcs. - - 8 84.28
GI St. Elbow 2"Ø 0 pcs. - - 1 158.18
GI Elbow 2" x 90° Ø 0 pc - - 1 105.31
Welding Rod 0 kls - - 5 96.13
Split Tee 8 x 4 0 pc. - - 1 13,369.00
PVC Pipe 4 x 45Ø 0 pc. - - 1 6,445.00
Cup Plug 2 Ø 0 pc - - 7 88.11
Steel Ring Flange 3"Ø 0 pc - - 5 290.00
Brass Gate Valve 2 1/2"Ø 0 pcs. - - 8 2,271.98
GI Solid Plug 2 1/2"Ø 0 pcs. - - 6 149.83
GI Gate Valve 2 1/2"Ø 0 pc. - - 2 1,660.45
Mechanical Tee 4 x 3 0 pc. - - 1 8,687.00
Split Tee 6 x 4 0 pcs. - - 4 91.67
GI Pipe 1"Ø 0 m - - 13 10.00
BI Coupling 1"Ø 0 pcs. - - 10 354.95
GI Elbow 4''Ø x 90° 0 pc. - - 1 426.00
GI Pipe 1/2 0 m - - 4 46.15
Mechanical Tee 4 x 4 0 pc - - 1 6,738.00
100 mmø x 90° PVC Elbow 0 pc - - 2 1,112.80
Coupling 2 1/2"Ø 0 pc - - 1 75.00
CI Tee 4 x 3 0 pc - - 3 5,864.00
Blind Flange 3"Ø 0 pc - - 2 429.00
GI St. Elbow 2 1/2"Ø 0 pc - - 2 454.26
Elbow 1/2"Ø 0 pcs. - - 3 18.83
Ord. Saddle Clamp 4" Ø x ¾" 0 pc - - 1 276.87
G.I. PIPE 2 1/2 X 20" SUPER 0 m - - 0 -
Steel Ring Flange 4"Ø 0 pc - - 1 495.00
Materials Cost P 3,011,290.00 Materials Cost
Labor/Contract - 580,500.00 Labor/Contract
Overhead Cost 423,904.00 Overhead Cost
Total P 4,015,694.00 Total

Prepared by:

CAMILLE P. CAPINA WIL

Water Maintenance Man B
 San Pablo City Water District
San Pablo City
Operation Department

Work Order No. 2016-012

allation of 100 mm uPVC Parallel Dist. Line from Farcon Ville Subdivision to boundary of
San Ignacio/ San Vicente affected by road widening of DPWH

As of JULY 2018
Percenta
Total Actual Cost as of APRIL Total Actual Cost of JULY Total Actual Cost
Amount Qty Unit Price Amount Qty Unit Price

2,193,901.52 -42 P 231.33 (9,715.86) 9577 228.07

35,562.29 0 - 43 827.03
- 0 - 0 -
144,414.00 0 - 18 8,023.00
18,033.15 0 - 5 3,606.63
2,071.00 0 - 20 103.55
14,332.50 0 - 30 477.75
2,843.37 0 - 27 105.31
2,412.00 0 - 4 603.00
43,568.67 0 - 23 1,894.29
81,742.00 0 - 46 1,777.00
- 0 - 0 -
12,817.31 0 - 11 1,165.21
2,214.52 0 - 14 158.18
9,297.17 0 - 12.75 729.19
3,574.26 0 - 54 66.19
18,713.60 0 - 680 27.52
1,645.00 0 - 7 235.00
1,750.00 0 - 1.75 1,000.00
249.21 0 - 0.25 996.83

240.72 0 - 4 60.18
118.18 0 - 1 118.18
51,156.00 0 - 174 294.00
3,528.00 0 - 12 294.00
679.00 0 - 1 679.00
4,036.35 0 - 3 1,345.45
138.58 0 - 2 69.29
170.00 0 - 2 85.00
53.00 0 - 1 53.00
1,056.48 0 - 4 264.12
518.88 0 - 2 259.44
59.58 0 - 2 29.79
 1,095.78 0 - 7 156.54
35,362.53 0 - 7 5,051.79
1,432.22 0 - 1 1,432.22
319.86 0 - 18 17.77
429.00 0 - 1 429.00
5,395.05 0 - 19 283.95
6,070.50 0 - 15 404.70
1,393.00 0 - 7 199.00
29,909.91 0 - 41 729.51
5,445.00 0 - 11 495.00
467.10 0 - 15 31.14
6,034.26 0 - 6 1,005.71
40,293.72 0 - 27 1,492.36
631.86 0 - 6 105.31
118,800.00 0 - 12 9,900.00
117,962.26 0 - 19 6,208.54
2,716.00 0 - 4 679.00
3,024.00 0 - 6 504.00
8,591.55 0 - 5 1,718.31
3,704.05 0 - 7 529.15
2,116.60 0 - 4 529.15
177.40 0 - 10 17.74
674.24 0 - 8 84.28
158.18 0 - 1 158.18
105.31 0 - 1 105.31
480.65 0 - 5 96.13
13,369.00 0 - 1 13,369.00
6,445.00 0 - 1 6,445.00
616.77 0 - 7 88.11
1,450.00 0 - 5 290.00
18,175.84 0 - 8 2,271.98
898.98 0 - 6 149.83
3,320.90 0 - 2 1,660.45
8,687.00 0 - 1 8,687.00
366.68 0 - 4 91.67
130.00 0 - 13 10.00
3,549.50 0 - 10 354.95
426.00 0 - 1 426.00
184.60 0 - 4 46.15
6,738.00 0 - 1 6,738.00
2,225.60 0 - 2 1,112.80
75.00 0 - 1 75.00
17,592.00 0 - 3 5,864.00
858.00 0 - 2 429.00
908.52 0 - 2 454.26
56.49 0 - 3 18.83
 276.87 0 - 1 276.87
- 0 - 0 -
495.00 0 - 1 495.00
P 3,130,532.12 Materials Cost P (9,715.86) Materials Cost
422,112.19 Labor/Contract Labor/Contract
Overhead Cost - Overhead Cost
P 3,552,644.31 Total P (9,715.86) Total

Checked by:

WILFREDO M. ALIGATO
SWUMO
boundary of

Percentage of Completion : 88.21%

Total Actual Cost Variance
Amount Qty Amount

2,184,185.66 -2581 439,314.34

35,562.29 -33 (19,062.29)
- 12 61,200.00
144,414.00 -12 (84,114.00)
18,033.15 10 49,466.85
2,071.00 10 3,479.00
14,332.50 60 38,167.50
2,843.37 -12 (443.37)
2,412.00 11 (987.00)
43,568.67 -8 1,356.33
81,742.00 -38 (57,742.00)
- 2 6,200.00
12,817.31 -7 (7,857.31)
2,214.52 1 410.48
9,297.17 -9.75 (7,092.17)
3,574.26 -44 (1,574.26)
18,713.60 -560 (9,713.60)
1,645.00 43 10,855.00
1,750.00 3.25 4,250.00
249.21 4.75 5,750.79

240.72 -4 (240.72)
118.18 -1 (118.18)
51,156.00 -174 (51,156.00)
3,528.00 -12 (3,528.00)
679.00 -1 (679.00)
4,036.35 -3 (4,036.35)
138.58 -2 (138.58)
170.00 -2 (170.00)
53.00 -1 (53.00)
1,056.48 -4 (1,056.48)
518.88 -2 (518.88)
59.58 -2 (59.58)
 1,095.78 -7 (1,095.78)
35,362.53 -7 (35,362.53)
1,432.22 -1 (1,432.22)
319.86 -18 (319.86)
429.00 -1 (429.00)
5,395.05 -19 (5,395.05)
6,070.50 -15 (6,070.50)
1,393.00 -7 (1,393.00)
29,909.91 -41 (29,909.91)
5,445.00 -11 (5,445.00)
467.10 -15 (467.10)
6,034.26 -6 (6,034.26)
40,293.72 -27 (40,293.72)
631.86 -6 (631.86)
118,800.00 -12 (118,800.00)
117,962.26 -19 (117,962.26)
2,716.00 -4 (2,716.00)
3,024.00 -6 (3,024.00)
8,591.55 -5 (8,591.55)
3,704.05 -7 (3,704.05)
2,116.60 -4 (2,116.60)
177.40 -10 (177.40)
674.24 -8 (674.24)
158.18 -1 (158.18)
105.31 -1 (105.31)
480.65 -5 (480.65)
13,369.00 -1 (13,369.00)
6,445.00 -1 (6,445.00)
616.77 -7 (616.77)
1,450.00 -5 (1,450.00)
18,175.84 -8 (18,175.84)
898.98 -6 (898.98)
3,320.90 -2 (3,320.90)
8,687.00 -1 (8,687.00)
366.68 -4 (366.68)
130.00 -13 (130.00)
3,549.50 -10 (3,549.50)
426.00 -1 (426.00)
184.60 -4 (184.60)
6,738.00 -1 (6,738.00)
2,225.60 -2 (2,225.60)
75.00 -1 (75.00)
17,592.00 -3 (17,592.00)
858.00 -2 (858.00)
908.52 -2 (908.52)
56.49 -3 (56.49)
 276.87 -1 (276.87)
- 0 -
495.00 -1 (495.00)
P 3,120,321.26 (109,526.26)
422,112.19 158,387.81
- 423,904.00
P 3,542,433.45 P 472,765.55

Percentage Variance: 11.77%

Noted by:

ENGR. WILSON M. AWAYAN

Division Manager-Construction
131-3 July 24 2018 7144 101-E11 M-003 MOLDEX PVC PIPE 4"X6MC
42.00 231.33 9,715.86
 SAN PABLO CITY W
San Pablo
Proposed Installation of 100mm Distribution L
WO# 2017

As of JULY

WORK ORDER NO. 2017 - 042 Estimated Cost

Description QTY Unit Estimated Unit Cost Amount

100mm PVC x 6m ( C-150 ) with EDPM Gasket 500 L 1,875.00 937,500.00

100mm 6m GI Pipe (Super) 12 L 11,500.00 138,000.00

150mm x 6m Steel Pipe (Bare) 8 L 18,315.00 146,520.00

6" x 8" 20" I- Beam 4 L 15,000.00 60,000.00

100mm 45° GI Elbow 16 pcs. 1,250.00 20,000.00

100mm CI Dresser Coupling 12 pcs. 3,000.00 36,000.00

63mm GI Pipe (Super 40) 2 L 5,500.00 11,000.00

63mm GI Elbow 90° (13mm) 4 pcs. 350.00 1,400.00

63mm FH Head (Residential Type) 4 pcs. 4,000.00 16,000.00

100mm x 100mm x 75mm CI Tee (M/M) 4 pcs. 4,500.00 18,000.00

100mm Steel Ring Flange 12 pcs. 352.00 4,224.00

100mm CI Flange Adaptor 16 pcs. 3,500.00 56,000.00

150mm CI Valve Box Cover 8 pcs. 1,250.00 10,000.00

150mm x 6m PVC 2 L 3,750.00 7,500.00

5/8 x 3 Botls and Nuts 192 pcs. 37.00 7,104.00

Neolite Rubber 3/16" thick 2 SqM 850.00 1,700.00

100mm CI Gate Valve (M/M) 16 pcs. 11,900.00 190,400.00

50mm Air Release Valve 4 pc. 13,500.00 54,000.00

50mm CI Gate Valve (F/F) 8 pcs. 4,200.00 33,600.00

50mm Steel RIng Flange 16 pcs. 450.00 7,200.00

50mm 90° GI Elbow 4 pc. 210.00 840.00

50mm x 250mm GI Nipple 16 pcs. 210.00 3,360.00

12mm x 6m Deformed Bar 50 L 185.00 9,250.00

1-1/2" x 20" Flat Bar 8 L 450.00 3,600.00

GI Wire #16 12 kgs. 450.00 5,400.00

3/4 Gravel 20 cu.m 1,200.00 24,000.00

Sand S1 20 cu.m 1,150.00 23,000.00

Cement (Portland) 200 bags 240.00 48,000.00

2" x 4" x 12" - Coco Lumber (good quality) 64 pcs. 275.00 17,600.00

CW Nail # 2 8 kgs. 65.00 520.00

CW Nail #4 8 kgs. 65.00 520.00

Hacksaw Blade 5 pcs. 50.00 250.00

Welding Rod 40 kgs. 100.00 4,000.00

Epoxy Primer 8 gals 650.00 5,200.00

4" x 8" x 1/4" Marine Plywood 12 pcs. 450.00 5,400.00

Quick Dry Enamel Paint (Crystal Blue) 12 gals 650.00 7,800.00

Quick Dry Enamel Paint (FH Yellow) 4 gals 650.00 2,600.00

Lacquer Thinner 10 gals 220.00 2,200.00

Paint Thinner 4 gals 220.00 880.00

Grease (250g) 50 cans 100.00 5,000.00

Brush 2" 4 pcs. 50.00 200.00

Brush 3" 4 pcs. 90.00 360.00

Total Materials Cost P 1,926,128.00
Total Labor/Contract 399,600.00
Total Overhead/Consumables Cost 170,286.40
Total P 2,496,014.40

Prepared by: Check

CAMILLE P. CAPINA WILFREDO

Water Maintenance Man B Supervising Water
 SAN PABLO CITY WATER DISTRICT
San Pablo City
f 100mm Distribution Lines at Brgy Sta Isabel and San Diego SPC
WO# 2017 - 042

As of JULY 2018
Percentage of Completion :

Actual Cost as of JULY Total Actual Cost Variance

Qty Actual Unit Price Amount Qty Unit Actual Unit Price Amount Qty
40 258.95 10,358.00 40 L 258.95 10,358.00 460
0 - 0 L 0 - 12
0 - 0 L 0 - 8
0 - 0 L 0 - 4
0 - 0 pcs. 0 - 16
0 - 0 pcs. 0 - 12
0 - 0 L 0 - 2
0 - 0 pcs. 0 - 4
0 - 0 pcs. 0 - 4
0 - 0 pcs. 0 - 4
0 - 0 pcs. 0 - 12
0 - 0 pcs. 0 - 16
0 - 0 pcs. 0 - 8
0 - 0 L 0 - 2
0 - 0 pcs. 0 - 192
0 - 0 SqM 0 - 2
0 - 0 pcs. 0 - 16
0 - 0 pc. 0 - 4
0 - 0 pcs. 0 - 8
0 - 0 pcs. 0 - 16
0 - 0 pc. 0 - 4
0 - 0 pcs. 0 - 16
0 - 0 L 0 - 50
0 - 0 L 0 - 8
0 - 0 kgs. 0 - 12
0 - 0 cu.m 0 - 20
0 - 0 cu.m 0 - 20
0 - 0 bags 0 - 200
0 - 0 pcs. 0 - 64
0 - 0 kgs. 0 - 8
0 - 0 kgs. 0 - 8
0 - 0 pcs. 0 - 5
0 - 0 kgs. 0 - 40
0 - 0 gals 0 - 8
0 - 0 pcs. 0 - 12
0 - 0 gals 0 - 12
0 - 0 gals 0 - 4
 0 - 0 gals 0 - 10
0 - 0 gals 0 - 4
2 75.63 151.26 2 cans 75.63 151.26 48
0 - 0 pcs. 0 - 4
0 - 0 pcs. 0 - 4

P 10,509.26 P 10,509.26

-
Total P 10,509.26 Total P 10,509.26 Total

Percentage Variance:

Checked by: Noted by:

WILFREDO M. ALIGATO ENGR. WILSON M. AWAYAN

Supervising Water Utilities Mgt. Office Division Manager - Construction
 0.42%

Variance
Amount
927,142.00
138,000.00
146,520.00
60,000.00
20,000.00
36,000.00
11,000.00
1,400.00
16,000.00
18,000.00
4,224.00
56,000.00
10,000.00
7,500.00
7,104.00
1,700.00
190,400.00
54,000.00
33,600.00
7,200.00
840.00
3,360.00
9,250.00
3,600.00
5,400.00
24,000.00
23,000.00
48,000.00
17,600.00
520.00
520.00
250.00
4,000.00
5,200.00
5,400.00
7,800.00
2,600.00
 2,200.00
880.00
4,848.74
200.00
360.00

P 1,915,618.74

P 1,915,618.74

76.75%

Noted by:

ENGR. WILSON M. AWAYAN

Division Manager - Construction
131-2 7 4 2018 167881 101-E17-042 G-010B GREASE-NATIONAL SMALL
131-3 7 4 2018 167881 101-E17-042 M-003 MOLDEX PVC PIPE 4"X6MC
131-3 7 24 2018 168612 101-E17-042 M-003 MOLDEX PVC PIPE 4"X6MC
131-3 7 30 2018 168821 101-E17-042 M-003 MOLDEX PVC PIPE 4"X6MC
 1.00 75.63 75.63
60.00 259.05 15,543.00
60.00 259.05 15,543.00
60.00 258.76 15,525.60 46,611.60 258.95
 SAN PABLO CIT
San

Proposed Installation of One Unit - 2"

at Brgy. San Gregorio, S
WO#
as o

WORK ORDER NO. 2018 - 021 Estimated Cost

Description QTY Unit Estimated Unit Cost Amount
INTERCONNECTION POINT
CI Split Tee 4" Ø x 4 "x 2" Ø M/F 1 pc. 7,145.00 7,145.00
CI Gate Valve 2"Ø F/F 1 pc. 2,880.00 2,880.00
Flange Adaptor 2"Ø 1 pc. 2,900.00 2,900.00
Valve Box Cover 1 pc. 1,378.00 1,378.00
PVC Pipe 6"Ø C 150 Soil Pipe 1 m 616.00 616.00
Bolts and Nuts 5/8"Ø x 3 8 pcs. 75.00 600.00
Neolite Rubber 0.5 m² 800.00 400.00
PIPELINES
PVC Pipe 2"Ø C 150 1 L 585.00 585.00
Sleeve Type Coupling 2"Ø 1 pc. 2,500.00 2,500.00
FOR STAND PIPE
GI Tee 2"Ø x 2"Ø S40 5 pcs. 350.00 1,750.00
GI Cross Tee 2" Ø x 2" Ø S40 2 pcs. 420.00 840.00
GI Solid Plug 2"Ø S40 2 pcs. 350.00 700.00
GI Elbow 2" Ø x 90° S40 (10mm thick) 1 pc. 300.00 300.00
GI Pipe 2"Ø S40 (5mm thick) 1 L 6,350.00 6,350.00
GI Street Elbow 2" Ø S40 (10mm thick) 1 pc. 300.00 300.00
GI Bushing 2"Ø x ¾ Ø S40 8 pcs. 150.00 1,200.00
GI Solid Plug ¾" Ø S40 8 pcs. 35.00 280.00
Brass Gate Valve 2"Ø 1 pc. 4,550.00 4,550.00
Cotton Thread 1 roll 180.00 180.00
Total Materials Cost P 35,454.00
Total Labor/Contract 17,265.00
Total Overhead/Consumables Cost 10,665.95
Total P 63,384.95

Prepared by: Checked

CAMILLE P. CAPINA WILFREDO M

Water Maintenance Man B Supervising Water Uti
 SAN PABLO CITY WATER DISTRICT
San Pablo City

ation of One Unit - 2" Ø Meter Stand Pipe Small Distribution Line
Brgy. San Gregorio, San Pablo City c/o Francia Frias
WO# 2018 - 021
as of JULY 2018
Percentage of Completion :

Actual Cost as of JULY Total Actual Cost Varianc

Qty Actual Unit Price Amount Qty Unit Actual Unit Price Amount Qty

1 6,600.00 6,600.00 1 pc. 6,600.00 6,600.00 0

1 3,767.71 3,767.71 1 pc. 3,767.71 3,767.71 0
1 1,146.41 1,146.41 1 pc. 1,146.41 1,146.41 0
1 1,028.85 1,028.85 1 pc. 1,028.85 1,028.85 0
1 572.92 572.92 1 m 572.92 572.92 0
8 19.01 152.08 8 pcs. 19.01 152.08 0
0.5 700.61 350.31 0.5 m² 700.61 350.31 0

6 99.37 596.22 6 m 99.37 596.22 -5

1 879.51 879.51 1 pc. 879.51 879.51 0

5 190.32 951.60 5 pcs. 190.32 951.60 0

2 409.70 819.40 2 pcs. 409.70 819.40 0
2 63.36 126.72 2 pcs. 63.36 126.72 0
1 145.12 145.12 1 pc. 145.12 145.12 0
1 557.56 557.56 6 m 557.56 3,345.36 -5
1 179.20 179.20 1 pc. 179.20 179.20 0
8 98.33 786.64 8 pcs. 98.33 786.64 0
8 21.43 171.44 8 pcs. 21.43 171.44 0
1 1,170.31 1,170.31 1 pc. 1,170.31 1,170.31 0
1 124.36 124.36 1 roll 124.36 124.36 0
P 20,126.36 P 22,914.16
14,666.07 14,666.07
-
Total P 34,792.43 Total P 37,580.23 Total

Percentage Variance:

Checked by: Noted by:

WILFREDO M. ALIGATO ENGR. WILSON M. AWAY

upervising Water Utilities Mgt. Office Division Manager - Construc
 59.29%

Variance
Amount

545.00
(887.71)
1,753.59
349.15
43.08
447.92
49.70

(11.22)
1,620.49

798.40
20.60
573.28
154.88
3,004.64
120.80
413.36
108.56
3,379.69
55.64
P 12,539.85
2,598.93
10,665.95
P 25,804.73

40.71%

Noted by:

ENGR. WILSON M. AWAYAN

Division Manager - Construction
131-3 7 28 2018 168498 101-E18-021 B-007
131-3 7 28 2018 168498 101-E18-021 C-024
131-3 7 28 2018 168498 101-E18-021 C-3
131-3 7 28 2018 168498 101-E18-021 E-005
131-3 7 28 2018 168493 101-E18-021 E-31E
131-3 7 28 2018 168493 101-E18-021 E-83A
131-3 7 28 2018 168493 101-E18-021 E-84
131-3 7 28 2018 168493 101-E18-021 E-89
131-3 7 28 2018 168498 101-E18-021 G-005
131-3 7 28 2018 168493 101-E18-021 M-003B
131-3 7 28 2018 168493 101-E18-021 M-004
131-3 7 28 2018 168493 101-E18-021 N-014
131-3 7 28 2018 168498 101-E18-021 P-005
131-3 7 28 2018 168498 101-E18-021 P-011
131-3 7 28 2018 168498 101-E18-021 P-014
131-3 7 28 2018 168498 101-E18-021 S-005
131-3 7 28 2018 168493 101-E18-021 S-029B
131-3 7 28 2018 168493 101-E18-021 T-005
131-3 7 28 2018 168493 101-E18-021 V-001
BUSHING 2" X 3/4" 8.00 98.33 786.64
CROSS TEE 2" 2.00 409.70 819.40
THREAD 1.00 124.36 124.36
G.I. ELBOW 2" 1.00 145.12 145.12
CI GATE VALVE 2" F/F PVC 1.00 3,767.71 3,767.71
DRESSER COUPLING 2" PVC 1.00 879.51 879.51
BOLTS & NUTS 5/8X3 FULL THREAD 8.00 19.01 152.08
FLANGE ADAPTOR 2" PVC 1.00 1,146.41 1,146.41
BRASS GATE VALVE 2" 1.00 1,170.31 1,170.31
MOLDEX PVC PIPE 2"X6MC 150 6.00 99.37 596.22
MOLDEX PVC PIPE 6"X6MC 150 1.00 572.92 572.92
NEOLITE RUBBER 36" x 36" 0.50 700.61 350.31
G.I. PIPE 2" X 20" SUPER S-40 6.00 557.56 3,345.36
SOLID PLUG 3/4" 8.00 21.43 171.44
G.I. SOLID PLUG 2" 2.00 63.36 126.72
ST. ELBOW 2" 1.00 179.20 179.20
SPLIT TEE 4" X 2" M/F 1.00 6,600.00 6,600.00
G.I. TEE 2" 5.00 190.32 951.60
VALVE BOX COVER 1.00 1,028.85 1,028.85