Final - Fisheries Booster Station

Republic of the Philippines
ZAMBOANGA CITY WATER DISTRICT

Pilar Street, Zamboanga City
Project
Location
Scope of Work
:
:
:
PROP. PVC PIPE RACK, DISMOUNTING TYPE

Soft-Ball Field, Pasonanca, Zamboanga City
I. MOBILIZATION
II. HAULING OF MATERIALS
III. FINAL STAKING/LAY-OUTING/LINE AND GRADE
IV. SUPPLY/FABRICATION OF 270- UNITS OF 200MM X 200MM X 150MM CO
V. SUPPLY/CONSTRUCTION OF 6 - UNITS PVC PIPE RACK
Supply/Construction of 6 - Units 12.60m x 5.00m PVC Pipe Rack
VI. SCAFFOLDING WORKS
VII. TRUSSES WORKS
Supply/Fabrication of 30 - Units of 19mm G.I. Pipe, Sch. 40 Trusses
VIII. ROOFING WORKS
Supply/Installation of 101.00 Sq.m. Roofing Area
IX. CONSTRUCTION OF 88.55 LINEAR METER BARBWIRE FENCE
X. ELECTRICAL WORKS
XI. CONSTRUCTION OF ELECTRICAL POST
Supply/Construction of 15 - Units Electrical Post
XIII. DEMOBILIZATION
Cost of Project
Php
2,308,507.00
BILL OF MATERIALS & COST ESTIMATES
Item Description
Qty.
I. MOBILIZATION

A. Laborers
### - Laborers
B. Equipment Rental/Fuel:
### - Unit - Boom Truck
Diesel Fuel
Direct Cost
OCM
TOTAL COST OF ITEM II
A. Materials:
31 pcs. - 2" x 3" x 10' Coco Lumber
4" C.W. Nail
Nylon Chord
12mm Clear Hose
B. Labor:
### - Carpenters
Direct Cost
OCM
TOTAL COST OF ITEM III
1
30
155
60
3
2
20
IV. SUPPLY/FABRICATION OF 270- UNITS OF 200MM X 200MM X 150MM CONCRETE BASE BLOCK
A. Materials:
Portland Cement
17
Sand
Gravel
10mm x 6.00m Deformed Reinforcing Steel Bars
Hacksaw Blade
12mm thk x 1.20m x 2.40m Ordinary Plywood
2" C.W. Nail
B. Labor:
### - Mason
### - Welder
### - Carpenters
### - Laborers
Direct Cost
OCM
TOTAL COST OF ITEM IV
A. Materials:
3.9mm thk x 38mm (I.D.) x 6.00m G.I. Pipe, (Sch. 40)
38mm x 38mm M.S. Pipe Clamp/Scaffolding Clamp
B. Labor:
### - Carpenters
### - Laborers
Direct Cost
OCM
TOTAL COST OF ITEM V
1
2
27
2
15
4
2
2
2
2
678
2,223
10
10

A. Materials:
100pcs - 2" x 4" x 10' Coco Lumber
4" C.W. Nail
B. Labor:
### - Laborers
### - Carpenters
Direct Cost
OCM
TOTAL COST OF ITEM VI
VII. TRUSSES WORKS
A. Materials:
Hacksaw Blade
6011 Welding Rod
B. Equipment Rental:
### - Unit Welding Machine
B. Labor:
### - Welder
### - Laborers
Direct Cost
OCM
TOTAL COST OF ITEM VI
VIII. ROOFING WORKS
A. Materials:
1.83m x 50.00m Tarpulin
Ga. 14 x 50mm x 75mm x 6.00m C-Purlins
#16 G.I. Tie-wire
B. Labor:
### - Carpenters
### - Laborers
Direct Cost
OCM
TOTAL COST OF ITEM VIII
A. Materials:
1. Barbwire Fence
Portland Cement
Sand
Gravel
30.00 Meters Barbwire (Large)
Hacksaw Blade
2. Steel Gate
Portland Cement
Sand
Gravel
5.5mm thk x 100mm x 6.00m G.I. Pipe (Sch. 40)
50mm x 6.00m G.I. Pipe, Sch. 40
667
300
200
18
6
6
93
5
8
4
4
8
26
178
2
2
5
0.15
0.30
14
17
5
7
0.30
0.60
1
4
5mm thk. X 100mm x 6.00m Flat Bar

12mm x 6.00m Plain Round Bar
12mm x 150mm Standard Turn Buckle
#10 x 75mm Mesh x 1.83m Interlink Wire (6m/roll)
10mm x 6.00m Plain Round Bar
#16 G.I. Tie-wire
12mm thk x 1.20m x 2.40m Ordinary Plywood
6pcs. - 2" x 3" x 10' Coco Lumber
2" C.W. Nail
4" C.W. Nail
6011 Welding Rod
B. Labor:
### - Mason
### - Welder
### - Carpenter
### - Contractual Laborers
C. Equipment Rental:
### - Unit Welding Machine
Direct Cost
OCM
TOTAL COST OF ITEM IX
1
1
2
1
3
5
4
3
1
30
1
1
2
5
5
5
5
X. ELECTRICAL WORKS
A. Materials:
Kiliwatthour Meter (Analog), 230 Volts, Single Phase, Assembly, GE Class 100
50 Amperes Main Circuit Breaker, Single Phase,

220 volts enclosed in Powder Coated Finished Panel Board
with 5 Single Phase Branches of:
3 sets - 20 Amps. Branch
8.0mm THW Stranded Wire
2
1
16
5.5mm2 THW Stranded Wire (perimeter line)
3.5mm THW Stranded Wire
3U Electronic CFL with Diffuser, Daylight, 23W Assembly
31
Ceiling Socket with screw
Duplex Convenience Outlet w/ plate (flush type)
Toggle Switch 2-Gang w/ plate (weather-proof type) and roof cover
25
mm
(3/4") RSC Entrance Cap
25mm (3/4") x 3m RSC Electrical Conduit
25
mm
(3/4") x 90 RSC Electrical Conduit Elbow Long Sweep
25mm (3/4") RSC Locknut
25
(3/4") RSC Male Adaptor
20
(1/2") PVC Flexible Electrical Conduit
25
20mm (1/2") x 3.00m PVC Electrical Conduit
50
mm
mm
20
mm
(1/2") x 90 PVC Electrical Conduit Elbow Long Sweep
20mm(1/2") PVC Electrical Coupling Connectors
10
20mm (1/2") PVC Male Adaptor
62
20mm (1/2") PVC Lock Nut (Zinc Coated)
62
20mm (1/2") nylon cable tie
38
mm
x 12
mm
G.I. Bell Reducer, Sch. 40
5.5mm2 Wire Connector
2 wire w/ spool Secondary rack

2" x 4" x 2" PVC Utility Box ( H.D.)
4" x 4" x 2" PVC Junction Box ( H.D.) w/ Cover
8
2
7
25
#16 G.I. Tie Wire
6" x 6" x 4" Gal. Pull Box
PVC Solvent Cement
1/2" Camridge / Mica Tube
3/4" Polytype Electrical Tape
3/4" Rubber Tape
B. Equipment Rental
### - Unit Power Drill
C. Labor:
### - Electrician
5
5
Direct Cost
OCM
TOTAL COST OF ITEM X
A. Materials:
Portland Cement
Sand
Gravel
#16 G.I. Tie-wire
3.91mm thk x 38mm (I.D.) x 6.00m G.I. Pipe (Sch. 40)
B. Labor:
### - Mason
### - Carpenter
21
1
2
35
5
8
3
3

Direct Cost
OCM
TOTAL COST OF ITEM XI
XII. PAINTING WORKS
(Note: Painting works includes the Steel Gate, Fence, and Electrical Post)
A. Materials:
Red Lead Metal Primer
QDE Aluminum Silver Paint
Paint Thinner
2" Paint Brush
1" Paint Brush
Steel Brush
B. Labor:
### - Skilled Worker
Direct Cost
OCM
TOTAL COST OF ITEM XII
3
6
2
4
4
2
3
3
SUMMARY
I. MOBILIZATION
IV. SUPPLY/FABRICATION OF 270- UNITS OF CONCRETE BASE BLOCK
VII. TRUSSES WORKS
VIII. ROOFING WORKS
X. ELECTRICAL WORKS
XII. PAINTING WORKS
TOTAL PROJECT COST
Prepared by:
Reviewed & Checked by:
FELIXBERTO R. CAARE, JR.

Researcher/Analyst A (J.O.)
MARIE CLAIRE C. BONGO

Officer-In-Charge
Planning & Development Section
Approved by:
Certified as to Availability of Funds:
CARLOS L. PEREZ, SR.

Officer-In-Charge
Engineering Department
ROBERTO R. MENDOZA
Officer-In-Charge
Accounting & Treasury Department
Approved for Project Implementation:
LEONARDO REY D. VASQUEZ

General Manager
ublic of the Philippines

NGA CITY WATER DISTRICT
Street, Zamboanga City
0MM X 200MM X 150MM CONCRETE BASE BLOCK
COST ESTIMATES
Unit
lot
Unit Cost
Sub-Total
Total Cost
10,000.00
10,000.00
10,000.00
317.00
634.00
634.00
day
liters
5,000.00
49.00
5,000.00
1,470.00
bd.ft.
bd.ft.
kgs.
rolls
l.m.
17.00
17.00
65.00
50.00
10.00
2,635.00
1,020.00
195.00
100.00
200.00
366.00
732.00
226.00
3,842.00
day
day
ONCRETE BASE BLOCK

bags
7,104.00
7,738.00
774.00
8,512.00
4,150.00
732.00
4,882.00
488.00
5,370.00
cu.m.
cu.m.
pcs.
pcs.
shts.
kgs.
650.00
650.00
161.00
52.00
550.00
65.00
650.00
1,300.00
4,347.00
104.00
8,250.00
260.00
days
days
days
days
366.00
366.00
366.00
317.00
732.00
732.00
1,464.00
1,268.00
2,075.00
80.00
1,406,850.00
177,840.00
366.00
317.00
14,640.00
6,340.00
pcs.
pcs.
days
days
18,753.00
4,196.00
22,949.00
2,295.00
25,244.00
1,584,690.00
20,980.00
1,605,670.00
160,567.00
1,766,237.00
bd.ft.
bd.ft.
bd.ft.
kgs.
17.00
17.00
17.00
65.00
11,333.00
5,100.00
3,400.00
1,170.00
days
days
317.00
366.00
3,804.00
8,784.00
pcs.
pcs.
kgs.
988.00
52.00
145.00
91,884.00
260.00
1,160.00
93,304.00
days
2,160.00
8,640.00
8,640.00
days
days
366.00
317.00
1,464.00
3,804.00
rolls
pcs.
kgs.
7,750.00
990.00
65.00
62,000.00
25,740.00
11,570.00
days
days
366.00
317.00
2,928.00
1,268.00
bags
cu.m.
cu.m.
pcs.
rolls
pcs.
226.00
650.00
650.00
2,075.00
1,650.00
52.00
1,130.00
98.00
195.00
29,050.00
28,050.00
260.00
bags
cu.m.
cu.m.
pc.
pcs.
226.00
650.00
650.00
4,800.00
2,238.00
1,582.00
195.00
390.00
4,800.00
8,952.00
21,003.00
8,784.00
29,787.00
2,979.00
32,766.00
5,268.00
107,212.00
10,721.00
117,933.00
99,310.00
4,196.00
103,506.00
10,351.00
113,857.00
58,783.00
pc.
pc.
pcs.
roll
pcs.
pcs.
pcs.
kgs.
pc.
bd.ft.
kg.
kg.
kgs.
1,142.00
261.00
51.00
570.00
168.00
381.00
161.00
65.00
550.00
17.00
65.00
65.00
145.00
1,142.00
261.00
102.00
570.00
504.00
1,905.00
644.00
195.00
550.00
510.00
65.00
65.00
290.00
22,722.00
days
days
days
days
366.00
366.00
366.00
317.00
1,830.00
1,830.00
1,830.00
3,170.00
8,660.00
days
2,160.00
4,320.00
4,320.00
90,165.00
9,017.00
99,182.00
assy.
3,210.00
3,210.00
unit
3,360.00
3,360.00
mtrs.
95.00
1,520.00
rolls
95.00
380.00
rolls
4,183.00
16,732.00
sets
656.00
20,336.00
sets
25.00
50.00
set
253.00
253.00
sets
114.00
684.00
pcs.
253.00
506.00
pcs.
253.00
1,012.00
pcs.
18.00
36.00
pcs.
9.00
36.00
pcs.
9.00
18.00
mtrs.
6.00
150.00
pcs.
201.00
10,050.00
pcs.
13.00
78.00
pcs.
6.00
60.00
pcs.
8.00
496.00
pcs.
3.00
186.00
110.00
550.00
packs
pcs.
55.00
440.00
pcs.
171.00
1,368.00
pcs.
255.00
510.00
pcs.
17.00
119.00
pcs.
22.00
550.00
kgs.
65.00
130.00
pcs.
554.00
1,108.00
qrts.
370.00
740.00
pcs.
30.00
180.00
pcs.
25.00
100.00
pcs.
105.00
210.00
61,948.00
day
300.00
300.00
300.00
days
366.00
317.00
1,830.00
3,170.00
bags
cu.m.
cu.m.
cu.m.
kgs.
pcs.
226.00
650.00
650.00
161.00
65.00
2,075.00
4,746.00
650.00
1,300.00
5,635.00
325.00
16,600.00
days
days
366.00
366.00
1,098.00
1,098.00
days
5,000.00
67,248.00
6,725.00
73,973.00
29,256.00
days
317.00
1,902.00
gals.
gals.
gals.
pcs.
pcs.
pcs.
379.00
495.00
325.00
28.00
12.00
16.00
1,137.00
2,970.00
650.00
112.00
48.00
32.00
days
days
366.00
317.00
1,098.00
1,902.00
10,000.00
10,000.00
lot
4,098.00
33,354.00
3,335.00
36,689.00
4,949.00
3,000.00
7,949.00
795.00
8,744.00
10,000.00
SUMMARY
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
10,000.00
8,512.00
5,370.00
25,244.00
1,766,237.00
32,766.00
117,933.00
113,857.00
99,182.00
73,973.00
36,689.00
8,744.00
10,000.00
2,308,507.00
Submitted by:
MARLI P. ACOSTA-DE FIESTA

Officer-In-Charge
Planning & Design Division
Recommending Approval for
Project Implementation:
ALEJO S. ROJAS, JR.

Assistant General Manager for Operations
V. 40GPD HYPOCHLORINATOR WITH 100 LTRS SOLUTION TANK & COMPLETE ACCESSORIES:
"CHEM-TECH" heavy Duty Hypochlorinator with 100 liters Solution Tank

with stirrer, series 200, designed to deliver 40 GPD(max) vs. 125 psig,
mechanical diaphragm type and oil bathed gear assembly, driven by
electric motor, 230V, single phase, 60 Hz. With complete standard
suction & discharge accessories:
- 4 ft. Suction Tubing, clear PVC, 7/16"OD
- 8 ft. Discharge Tubing, P.E., 1/2"OD
- 1 set Back check Valve & Injection Fittings
- 1 set Foot Valve with strainer
- 1 pc. Bleed Valve
Lumpsum Amount
Overhead Expenses
Price & Physical C
Miscellaneous
Contractor's Profit
Value Added Tax
H 100 LTRS SOLUTION TANK & COMPLETE ACCESSORIES:
Duty Hypochlorinator with 100 liters Solution Tank

designed to deliver 40 GPD(max) vs. 125 psig,
type and oil bathed gear assembly, driven by
ngle phase, 60 Hz. With complete standard
cessories:
ear PVC, 7/16"OD
, P.E., 1/2"OD
e & Injection Fittings
### unit
90,000.00
90,000.00
90,000.00
3,600.00
4,500.00
900.00
9,000.00
12,960.00
120,960.00
Republic
ZAMBOANGA
Pilar St.,
Project
:
Location
:
Scope of Work :
Project Cost :
PROPOSED ZSCMST SUMP TANK ELECTRO-MECHANICAL

Rio Hondo, Zamboanga City
1. Package Supply, Installation, Testing & Commissioning of 15KW (20Hp) S

Controls & accessories, Discharge pipings, Appurtenances and Fittings, to
2. Supply, Installation, Testing & Commissioning of 100mm Electro-magnet
complete with accessories.
3. Supply, Installation, Testing & Commissioning of 38 KVA Rated Standby P
4. Supply, Installation, Testing & Commissioning of Automatic Transfer Switch
5. Supply Installation Testing & Commissioning of 40 GPD Hypochlorinator w
3,341,749.00
Materials Breakd
I. PACKAGE SUPPLY, INSTALLATION, TESTING & COMMISSIONING OF 15 KW (20HP) SU

MOTOR CONTROL, RISER COLUMNS, DISCHARGE PIPINGS, APPURTENANCES, FITT
COMPLETE ACCESSORIES:
A. SUBMERSIBLE PUMP & RISER COLUMNS/ACCESSORIES:
- Submersible Pump with capacity of 200 GPM (45 m3/hr) against a TDH of 82
Pump outlet diameter of 4 inches diameter, Stainless Steel Body constru
- 1 pc. of 100 mm(4") x 3.5 meters B.I. Sch. 40 riser column, flange-type, a
- B.I. Flanges, 16mm thick x 112mm ID x 212mm OD with 6 (Six) of 17mm
both ends of 100 mm B.I. riser column, to be bolted with 16mm SS bo
(Note: See attached Construction Detail of Flange Shop Drawing)
- 1 pc. 100mm(4") x 0.30m sch.40 Stainless steel Adaptor with one end we
Flange & threaded at the other end 4" that matches with the Pump outle
- 1 pc. 100mm (4") x 1.00m. B.I. pipe sch. 40 heavily welded with brace to t
and 100mm (4") x 90 B.I. Long Sweep Elbow which is heavily welded @
thru the center of the steel sanitary seal and with one (1) 64mm hole pro
all in anti-rust & epoxy-enamel coated (Blue). (Refer construction drawing
- 8 pcs. 19mm x 350mm. G.I. bolts with nuts and washers.
- 1 pc. 250mm (10") x 90 PVC elbow with flange coupling for water inlet.
(Note: Pump Setting @ 5.73 meters below sump top level)
B. SUBMERSIBLE ELECTRIC MOTOR & CONTROLS:
15 KW (20Hp), 3-phase, 230VAC, 60 Hz, 3500 RPM, Variable speed Drive S

Circuit Breaker Industrial type (Heavy duty) 230 V, 150 A, 3
Automatic Combination Motor Soft Starter with By-pass contactor and overlo
with desired motor protection such as:
Electronic over/under voltage Protection Relay, Motor thermal state with Pha
Electronic over/underload & Out-Of-Sequence Protection Relay, Lock Rotor M
Additional motor control for Earth Leakage, short circuit, external protection r
the control for the water hammer and cavitation, Liquid level controller type L
start and stop push buttons and pilot lights, Ammeter (0-300A), Voltmeter (0with Current Transformer (300:5 x'former ratio) which matches the ammeter,
circuit breakers & contactor all in NEMA 3R Steel enclosure. 30 meters (38m
spliced to the motor leads using standard resin type 3M brand (82-A2 Kit No.
splicing kit, with 2 rolls each of # 23 & #33 tapes.
(Note: Splicing to be done at project site)
Submerssible pump & Motor
Cables & Accessories
Motor controls
Riser columns/Accessories
Labor
Lumpsum Amount
Overhead Expenses
Price & Physical Contingencies
Miscellaneous
Contractor's Profit
Value Added Tax
C. SUPPLY & INSTALLATION OF DISCHARGE PIPINGS, APPURTENANCES & FITTINGS:
100mm C.I. Body Check Valve w/ counter weight (PN16), F/F

with two (2) mating flanges and rubber gaskets (Imported brand)
100mm C.I. Body Gate Valve (PN16), NRS, F/F with two (2)
mating flanges and rubber gaskets (Imported brand)
16mm thick x 112mm ID x 212mm OD, 19mm 8 (Eight) Holes Steel Ring Flange
Php 35.00 100mm Std. Sleeve Type Flexible Coupling Spl.
100mm Std. Sleeve Type Flexible Coupling (for B.I. pipe) w/ harness
16mm x 50mm full threaded Stainless Bolt & Nut with washer
100mm x 6 mtrs. B.I. Pipe, sch.40 with anti-rust & epoxy-enamel coated "blue"
100mm x 100mm B.I Tee, sch.40, F/F (Fabricated w/ anti-rust & epoxy-enamel coated)
100mm x 6 mtrs. G.I. Pipe, sch.40 with anti-rust & epoxy-enamel coated "blue"
100mm x 150mm PVC Increaser
(Note: Amount of B.I. Tee is purely the cost of welding works only, and pipe
materials for fabrication to get portion from supply of B.I. pipes)
100mm x 90 B.I. Elbow, sch.40 , F/F
25 mm Air Release - Air Vacuum Assy. w/ fittings (PN16)
Provision for Chlorinator Injection Fittings:
2" G.I. Coupling, sch. 40
2" x 6" G.I. Nipple, sch. 40
2" G.I. Cap
3/4" G.I. Coupling, sch.40
3/4" x 1/2" G.I. Bushing
1/2" G.I. Plug
Pressure Gauge Assembly:
1/2" G.I. Tee, sch.40
1/2" G.I. Coupling, sch.40
1/2" x 4" G.I. Nipple, sch. 40
1/2" x 1/4" G.I. Bushing
1/4" G.I. Plug
1/2" Brass Ball Valve
2-1/2" Oil-filled Pressure Gauge (0-150 psi)
Labor: Cutting & Welding works of B.I. Discharge Pipes, installation of Appurtenances,
preparation of Pressure Gauge assy. and provision for Chlorinator Injection Fittings.
Php
2.00 Lumpsum Amount
Overhead Expenses
Miscellaneous
Contractor's Profit
Value Added Tax
II. PACKAGE SUPPLY, INSTALLATION, TESTING & COMMISSIONING OF 100mm ELECT

WITH WALL-MOUNTED TYPE SIGNAL CONVERTER AND FULLY INTEGRATED GSM D
WITH THE SENSOR EM FLOWMETER, ALL UNITS WITH COMPLETE ACCESSORIES.
A. Supply, Installation, Testing & Commissioning of one (1) unit 100mm ElectroMagnetic Flowmeter, Flange-type, with two (2) mating flanges and with
wall-mounted type signal converter complete with accessories.
B. Supply & installation of Integrated GSM Data Logger 2 flow MK3 (flow & pressure)
compatible with the sensor EM Flowmeter with a recording
interval programmable between 1 second & 1 hour,
900 MHz with remote downloading powered by lithium battery pack dischargeable
with a minimum life span of 5 years. Housing fully water proofed (IP68).
Data can be accessed remotely using a standard GSM mobile telephone thru simple
text message to the host computer provided with a windows-based software (one modem
The unit includes the following accessories:
Flow input cable (30 meters), Communication cable from logger to Personal
computer (5 meters), Windows-based configuration software for PC's,
Two-channel flow splitter cable (30 meters), Helicoil hose fitting for pressure
recording, 30 meters hose for pressure line with fittings (Quick fit connection).
(Logger Lumpsum Amount includes Orientation & Training of personnels)
LABOR
Lumpsum Amount
Overhead Expenses
Miscellaneous
Contractor's Profit
Value Added Tax
III. SUPPLY, INSTALLATION, TESTING & COMMISSIONING OF ATLAS COPCO 38 KVA RAT
TRAILER-MOUNTED, CLOSED-TYPE, GENERATOR SET, QAS 35KD-FlX WITH GENSET
A.
GENSET TECHNICAL SPECIFICATIONS:
A) Model
Voltage Configuration
Prime Rated Power
Standby Power
QAS 38KD-FIX
220 V-3-60 Hz
34.5KVA
38KVA
Frequency
60 Hz.
Speed
1800 RPM
Rated Current @ 220 V/60 Hz
90.5 A
Fuel Tank Capacity
102 L
Fuel Anatomy
12 h
Fuel Consumption @ Full Load
6.9 l/h
Sound Pressure Level @7m, 75% Load 70 db(A)
Performance Class acc.ISO 8528-3: 199 G2
Sinlge Load Capability (O-PRP)
100%
Voltage Regulation Accuracy
1%
Seed Regulation Accuracy
0.25%
B) Engine:
Model
Standards
Rated Output
Cooling Systems
Cylinders
Speed Governor
Combustion System
Aspiration
Starting System
Kubota
V3300DI
ISO 3046; ISO 8528-2
30.7 KW
Water Cooled
Php 4.00
Electronic
Direct Injection
Natural
Electric, 12Vdc
C) Alternator:
Model
Standards
Degree of Protection
Insulation Class
Rated Output
No. of wires
Leroy Somer
LSA 42.2 L9
IEC 34-1; ISO 8528-3
IP 23
Class H with marine impregnation
38 KVA
###
Standard Internal Combustion Engine using Diesel Fuel with fuel filter, wate
With Emergency Engine Shutdown (protects against too high cooling water
1. Fuel pre-filter with water separator protects against solid and li
2. Dry-type air filter including maintenance indicator.
3. Residencial type silencer that conforms to the manufacturer's r
D) Steel Canopy:
Weatherproofed Factory Original Enclosure. Rigid in construction that withstand

With noise reducing foam plastic liners that allows operation in noise-restricted
Canopy openings with wide easy access to all compartments.
E) Base Frame:
Compact Trailer-Mounted Power Pact.
Easy to install and to transport by means of towing.
F) Accessories:
Monitoring Device
3 x AC Amphere Meter, AC Voltmeter, VM Selector Sw
Engine Coolant Temp. Gauge, Engine Oil Press. & Fu
Control Device
Mode Selector Switch for ON/OFF (Remote), Automa
High Coolant Temp., Low Lube Oil Pressure, Overspe
Engine Controls & Lamps Fuse, Alternator Charging, AC Shutdown, Engine Coo
Temp. Fault Indicator, Engine Oil Pressure Fault Indic
Main Circuit Breaker, Emergency Stop Button.
Separate Hand Pump
Manually refills genset fuel tank from outside fuel con
Note:
1. The unit & its accessories should be brand new and supplied with mannuals and standa
2. The Supplier should provide Factory Acceptance Test Certificate and Training of staff on
& maintenance of the unit.
3. The Supplier should make available the electrical wires, accessories and all other mate
necessary for the Testing & Commissioning of the generator set.
4. The Supplier should provide the Electrical plans & Diagrams of the Genset Electrical Sy
5. The Supplier should provide enough spare Fuel Filters, Pre-Fuel Filters, Air Filters & En
for the maintenance during the break-in period..
LUMPSUM COST
Overhead Expenses
Miscellaneous
Contractor's Profit
Value Added Tax
IV. SUPPLY, INSTALLATION, TESTING & COMMISSIONING ONE (1) UNIT AUTOMATIC TRANSFER
Automatic Transfer Switch 460 VAC, 3-Phase, 60 Hz.

Complete with the following:
2 units - Magnetic Contactor (Heavy duty) 250 Amps max. rating
460 vac coil voltage, industrial type; Complete with Electrical

Interlock; Pilot Lights; Push Buttons; Selector Switches; Timer;
Voltmeter; Protective Relays (Voltage Monitor for Normal & Genset Power, Out of S
& Thermal Overload Relay (120A-180A range) ; Intelligent Circuit with NEMA-1 Met
LUMPSUM COST
Overhead Expenses
Miscellaneous
Contractor's Profit
Value Added Tax
C. SUPPLY OF MATERIALS, LABOR & CONSTRUCTION OF GENSET SHED:
Supply & Construction of shed framing, polycarbonate sheets

a. Materials:
1.Roof Framing:
8mmThk. x 1.22m x 4.87m Polycarbonate Sheet
4mm x 50mm Tek Screw (Full Thread Type)
Silicon Sealant
3mmThk. x 38mm x 38mm x 6.00m MS Angle Bar Purlins
6mmThk. x 38mm MS Flat Bar
16mm x 200mm MS Bolt w/ Nut & Washer
10mmThk. x 150mm x 150mm (w/ 4 bolt holes) MS Sole Steel Plate
6011 Welding Rod
Welding Machine Rental
2.Column & Footings:

Portland Cement
Sand
Gravel (G1)
16mm x 6.00m Deform Rein. Steel Bar
10mm x 6.00m Deform Rein. Steel Bar
#16 G.I. Tie Wire
b. Labor:
Supply & Construction of Genset Base Foundation including excavation & steel w
a. Materials:
Portland cement
Sand
Gravel (G1)
12mm x 6.00m Deform Rein. Steel Bars
#16 G.I. Tie Wire
16mm x 480mm Anchor Bolt w/ Nut & Washer
12mmThk. x 1.20m x 2.40m Ordinary Plywood
20 pcs. - 50mm x 50mm x 3.00m Coco Lumber
4" C.W. Nail
2 - 1/2" C.W. Nail
2" C.W. Nail
b. Labor:
Lumpsum Amount
Overhead Expenses
Miscellaneous
Contractor's Profit
Value Added Tax
V. 40GPD HYPOCHLORINATOR WITH 100 LTRS SOLUTION TANK & COMPLETE ACCESSORIES:
"CHEM-TECH" heavy Duty Hypochlorinator with 100 liters Solution Tank

with stirrer, series 200, designed to deliver 40 GPD(max) vs. 125 psig,
mechanical diaphragm type and oil bathed gear assembly, driven by
electric motor, 230V, single phase, 60 Hz. With complete standard
suction & discharge accessories:
- 4 ft. Suction Tubing, clear PVC, 7/16"OD
- 8 ft. Discharge Tubing, P.E., 1/2"OD
- 1 set Back check Valve & Injection Fittings

- 1 set Foot Valve with strainer
- 1 pc. Bleed Valve
Lumpsum Amount
Overhead Expenses
Miscellaneous
Contractor's Profit
Value Added Tax

Pilar St., Zamboanga City
ANK ELECTRO-MECHANICAL EQUIPMENT
g & Commissioning of 15KW (20Hp) Submersible pump/motor, Riser Columns, Motor

pipings, Appurtenances and Fittings, to include the supply & construction of pipe supports.
missioning of 100mm Electro-magnetic Flowmeter & GSM Data Logger
missioning of 38 KVA Rated Standby Power, Trailer-Mounted, Closed Type Generator Set. w/ genset Shed &
missioning of Automatic Transfer Switch (ATS).
ssioning of 40 GPD Hypochlorinator w/ 100 Ltrs. Solution tank & Complete Accessories
Materials Breakdown & Cost Estimates
COMMISSIONING OF 15 KW (20HP) SUBMERSIBLE PUMP/MOTOR,

RGE PIPINGS, APPURTENANCES, FITTINGS AND WITH
CESSORIES:
00 GPM (45 m3/hr) against a TDH of 82m., 6-stages, within 75% Efficiency,
iameter, Stainless Steel Body construction or its equivalent;
I. Sch. 40 riser column, flange-type, anti-rust & epoxy-enamel coated (blue);
D x 212mm OD with 6 (Six) of 17mm holes per flange welded @
umn, to be bolted with 16mm SS bolts complete with 1/4" thick rubber gasket;
etail of Flange Shop Drawing)
ainless steel Adaptor with one end welded with19mm x 112mm ID x 212mm OD B.I.
4" that matches with the Pump outlet diameter.
sch. 40 heavily welded with brace to the 25mm thick x 400mm x 400mm steel sanitary seal
weep Elbow which is heavily welded @ top end of B.I. column pipe which passes
seal and with one (1) 64mm hole provision for motor cable,
ed (Blue). (Refer construction drawing of 25mm thick x 400mm x 400mm steel sanitary seal)
ith nuts and washers.
w with flange coupling for water inlet.
elow sump top level)
Hz, 3500 RPM, Variable speed Drive Submerssible Motor complete with the following:
duty) 230 V, 150 A, 3
rter with By-pass contactor and overload relay (42A-80A)
n Relay, Motor thermal state with Phase Failure & Unbalance Protections,
quence Protection Relay, Lock Rotor Motor Protection, Surge Arrester,
age, short circuit, external protection relay for current overload including
avitation, Liquid level controller type LH/RH with electrodes, Electronic Power-on/Delay timer,
ghts, Ammeter (0-300A), Voltmeter (0-500V), H-O-A Selector Switch,
er ratio) which matches the ammeter, Lightning Arrester, Desired molded case
A 3R Steel enclosure. 30 meters (38mm) # 1/3 double jacketed submersible cable
ard resin type 3M brand (82-A2 Kit No.)
#33 tapes.
INGS, APPURTENANCES & FITTINGS:
N16), F/F
mported brand)
ght) Holes Steel Ring Flange
pipe) w/ harness
th washer
Qty
Unit
Php 1.00 unit
Php 3.00 units
Php 16.00
Php 5.00
Php 3.00
Php120.00
pcs.
pcs.
unit
pcs.
poxy-enamel coated "blue"

w/ anti-rust & epoxy-enamel coated)
poxy-enamel coated "blue"
Php
Php
Php
Php
5.00
2.00
5.00
1.00
pcs.
pc.
pc.
pc.
ng works only, and pipe

supply of B.I. pipes)
es, installation of Appurtenances,

on for Chlorinator Injection Fittings.
Php 5.00 pcs.

Php 1.00 unit
Php
Php
Php
Php
Php
Php
1.00
1.00
1.00
1.00
1.00
1.00
pc.
pc.
pc.
pc.
pc.
pc.
Php
Php
Php
Php
Php
Php
Php
Php
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
pc.
pc.
pc.
pc.
pc.
pc.
pc.
l.s.
COMMISSIONING OF 100mm ELECTRO-MAGNETIC FLOWMETER

RTER AND FULLY INTEGRATED GSM DATA LOGGER COMPATIBLE
TS WITH COMPLETE ACCESSORIES.
one (1) unit 100mm Electromating flanges and with

th accessories.
gger 2 flow MK3 (flow & pressure)
a recording
lithium battery pack dischargeable

ly water proofed (IP68).
d GSM mobile telephone thru simple
h a windows-based software (one modem per unit).
able from logger to Personal

tion software for PC's,
icoil hose fitting for pressure
fittings (Quick fit connection).
& Training of personnels)
SIONING OF ATLAS COPCO 38 KVA RATED STAND-BY POWER,

OR SET, QAS 35KD-FlX WITH GENSET SHED & FOUNDATION.
QAS 38KD-FIX
220 V-3-60 Hz
Qty
Unit
Php1.00 unit
Php1.00 unit
1800 RPM
SO 3046; ISO 8528-2
Water Cooled
Electronic
Direct Injection
Electric, 12Vdc
Leroy Somer
LSA 42.2 L9
EC 34-1; ISO 8528-3
Class H with marine impregnation
gine using Diesel Fuel with fuel filter, water separator and 12V storage battery.
n (protects against too high cooling water temperature and too low oil pressure).
ter separator protects against solid and liquid impurities.
uding maintenance indicator.
ncer that conforms to the manufacturer's recommendations.
osure. Rigid in construction that withstands rough handling.

s that allows operation in noise-restricted areas.
ss to all compartments.
ns of towing.
here Meter, AC Voltmeter, VM Selector Switch, Frequency/RPM Meter, Hour Meter,

lant Temp. Gauge, Engine Oil Press. & Fuel Guage.
tor Switch for ON/OFF (Remote), Automatic Engine Shutdown on:
nt Temp., Low Lube Oil Pressure, Overspeed, Under Voltage, Under Freq.
ator Charging, AC Shutdown, Engine Coolant
Indicator, Engine Oil Pressure Fault Indicator,
Breaker, Emergency Stop Button.
ills genset fuel tank from outside fuel container/drum.
w and supplied with mannuals and standard set of tools.

ce Test Certificate and Training of staff on the use, service
cal wires, accessories and all other materials and equipment

the generator set.
ns & Diagrams of the Genset Electrical System.
el Filters, Pre-Fuel Filters, Air Filters & Engine coolant
ING ONE (1) UNIT AUTOMATIC TRANSFER SWITCH (ATS):
ase, 60 Hz.
250 Amps max. rating
plete with Electrical

ctor Switches; Timer;
nitor for Normal & Genset Power, Out of Sequence or Phase Reversal Relay
nge) ; Intelligent Circuit with NEMA-1 Metal Enclosure
Php 1.00 Unit
N OF GENSET SHED:
ycarbonate sheets
arbonate Sheet
ead Type)
MS Angle Bar Purlins
bolt holes) MS Sole Steel Plate
Qty.
Php 3.00
Php150.00
Php 4.00
Php 5.00
Php 6.00
Php 2.00
Php 2.00
Php 8.00
Php 2.00
Php 16.00
Php 4.00
Php 5.00
Php 1.00
Unit
shts.
pcs.
tubes
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
sets
pcs.
kgs.
l.s.
Php
Php
Php
Php
Php
Php
bags
cu.m.
cu.m.
pcs.
pcs.
kgs.
2.00
0.20
0.20
4.00
2.00
3.00
undation including excavation & steel works

.
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
Php
27.00
1.50
3.00
25.00
4.00
4.00
4.00
67.00
2.00
2.00
2.00
bags
cu.m.
cu.m.
pcs.
kgs.
sets
shts.
bd.ft.
kgs.
kgs.
kgs.
TION TANK & COMPLETE ACCESSORIES:
or with 100 liters Solution Tank

r 40 GPD(max) vs. 125 psig,
d gear assembly, driven by
With complete standard
###
unit
pe supports.
nerator Set. w/ genset Shed & Foundation
ccessories
OD B.I.
el sanitary seal
el sanitary seal)
-on/Delay timer,
347,712.00
40,000.00
200,000.00
20,000.00
17,386.00
625,098.00
25,003.92
31,254.90
6,250.98
62,509.80
90,015.00
840,133.00
Unit Cost
65,000.00
Amount
65,000.00
18,000.00
54,000.00
1,000.00
3,500.00
2,500.00
80.00
16,000.00
17,500.00
7,500.00
9,600.00
6,000.00
1,500.00
4,000.00
1,420.00
30,000.00
3,000.00
20,000.00
1,420.00
4,000.00
10,000.00
20,000.00
10,000.00
52.00
91.00
63.00
11.00
11.00
6.00
52.00
91.00
63.00
11.00
11.00
6.00
11.00
9.00
15.00
10.00
13.00
442.00
2,000.00
25,675.00
11.00
9.00
15.00
10.00
13.00
442.00
2,000.00
25,675.00
282,429.00
2,935,188.00
3,944,892.60
438,321.40
117,407.52
146,759.40
29,351.88
293,518.80
422,667.00
577,810.00
Unit Cost
350,000.00
Amount
350,000.00
75,000.00
75,000.00
425,000.00
21,250.00
446,250.00
17,850.00
22,312.50
4,462.50
44,625.00
64,260.00
599,760.00
750,800.00
30,032.00
37,540.00
7,508.00
75,080.00
108,115.00
1,009,075.00
50,000.00
2,000.00
2,500.00
500.00
5,000.00
7,200.00
67,200.00
Amount
4,600.00
4.00
345.00
1,940.00
1,320.00
575.00
460.00
288.00
345.00
115.00
800.00
130.00
1,500.00
Total Amount
13,800.00
600.00
1,380.00
9,700.00
7,920.00
1,150.00
920.00
2,304.00
690.00
1,840.00
3,200.00
650.00
1,500.00
210.00
1,300.00
640.00
350.00
140.00
70.00
420.00
260.00
128.00
1,400.00
280.00
210.00
48,352.00
16,923.00
65,275.00
226.00
1,000.00
1,000.00
200.00
70.00
58.00
560.00
20.00
60.00
60.00
60.00
6,102.00
1,500.00
3,000.00
5,000.00
280.00
232.00
2,240.00
1,340.00
120.00
120.00
120.00
20,054.00
9,024.00
29,078.00
1,680,000.00
201,600.00
1,400,000.00
56,000.00
70,000.00
14,000.00
140,000.00
201,600.00
1,881,600.00
90,000.00
90,000.00
90,000.00
3,600.00
4,500.00
900.00
9,000.00
12,960.00
120,960.00
Php
120.00
218,191.00
2,500.00
256,754.00
246,429.00
24,643.00
Php
288.00
###
100 hp
74hp
50hp
pump
390,000.00 565,000.00 200,000.00
motor/m. cables
328,250.00
riser columns/acces
soft-starter control
40,000.00
18,210.00 225,750.00
###
40,000.00
380,000.00 368,000.00 300,000.00

1,138,250.00 991,210.00 765,750.00
2,500.00
256,754.00

ZAMBOANGA CITY WATER DISTRI
Project
:
PROP. CONSTRUCTION OF ZONE 4 BOOSTER STATION (PHASE 1)
Location
:
ZSCMST Compound, Rio Hondo, Zamboanga City
Scope of Work:
A. NON ENGINEERING BASIC COST
I. PERMIT FEE
II. CONSTRUCTION SAFETY & HEALTH PROGRAM
III. TESTING OF MATERIALS
IV. CONSTRUCTION OF TEMFACIL
V. SUPERVISION
B. ENGINEERING BASIC COST
I. MOBILIZATION
II. CLEARING & DEMOLITION WORKS
III. HAULING OF MATERIALS
IV. FINAL STAKING/LAY-OUTING & CLEARING
V. CONSTRUCTION OF (12.40 SQ. MTR.) OPERATOR'S ROOM
1. EXCAVATION WORKS (3.98 Cu.M.)
2. CONCRETE WORKS (8.50 Cu M.)
3. REINFORCED STEEL WORKS (1,093.10 KGS.)
4. MASONRY WORKS
5. CARPENTRY WORKS
6. SCAFFOLDING & FORM WORKS
7. PLUMBING WORKS
8. GLASS WORKS (LUMP SUM)
VI. CONSTRUCTION OF (2.56 SQ.M.) GUARD HOUSE
1. EXCAVATION WORKS
2. CONCRETE & REINFORCED STEEL WORKS
3. MASONRY WORKS
4. CARPENTRY WORKS
6. STEEL WORKS (WINDOW GRILLES)
7. PLUMBING WORKS
8. WATERPROOFING WORKS (LUMP SUM)
9. PAINTING WORKS
10. CONSTRUCTION OF SEPTIC VAULT (6.50 CU.M.)
VII. CONSTRUCTION OF 75 LN. MTR. PERIMETER FENCE
1. EXCAVATION/BACKFILLING WORKS
2. REINFORCED STEEL WORKS
3. CONCRETING WORKS (18.00 CU. M.)
4. SCAFFOLDING WORKS
5. MASONRY WORKS (134.00 SQ. M.)
6. STEEL WORKS
7. PAINTING WORKS
8. FABRICATION AND INSTALLATION OF PANAFLEX
VIII. PIPE LAYING WORKS (PIPE LAYING OF 125 LINEAR METER - 100MM DIST
IX. CONSTRUCTION OF 250MM RCCP DRAINAGE SYSTEM(L=125.0 Ln. Mtr.)
X. CONSTRUCTION OF CONCRETE DRIVE WAY
XI. LANDSCAPING WORKS
XII. ELECTRICAL WORKS
XVIII. MECHANICAL WORKS
Page 63 of 140
Total Cost of Project
4,766,735.00
Page 64 of 140
BILL OF MATERIALS & COST ESTIMATES

Item Description
I. PERMIT FEE
1. Building Permit
2. ECC Requirement
2.1. Processing Fee
2.2. Support Fund
TOTAL COST OF PERMIT FEE
1. Signages
4' x 8' Tarpaulin (Project Signage) (Including Printing & Layout)
4 - pcs. 2" x 2" x 10' Coco Lumber
1" C.W. Nail
3" C.W. Nail
4" C.W. Nail
2. A-Frame Barricades (20 units)
a. Materials:
Caution Tape 3"W x 300m/Roll
12mm Thk x 1.20m x 2.40m Ordinary Plywood
3" C.W. Nail
4" C.W. Nail
Flat Enamel Paint
Quick Dry Enamel Paint (Lamp Black)
Quick Dry Enamel Paint (Caterpillar Yellow)
Paint Thinner
2" Paint Brush
3" Paint Brush
3" Width Reflectorized Sticker
b. Labor:
1 - Skilled Worker
2 - Laborer
TOTAL COST OF HEALTH & SAFETY
Portland Cement Quality Test (28 Days)
Concrete Flexural Test
Coarse Aggregates (Complete Test)
Fine Aggregates (Complete Test)
100mm Concrete Hollow Block
150mm Concrete Hollow Block
250mm RCCP
Deformed Steel Bar (Tensile & Yield Test)
10mm Deformed Steel Bar
Tie Wire
TOTAL COST OF TESTING OF MATERIALS
Page 65 of 140

a. Material:
Ga. No. 26 x 10'. Corr. G.I. Sheet
3-1/2" Loose Pin Hinges
4" C.W. Nail
3" C.W. Nail
1-1/2" C.W. Nail
b. Labor:
2 - Skilled Worker
4 - Contractual Laborer
TOTAL COST OF CONSTRUCTION OF TEMFACIL
V. SUPERVISION
a. Manpower:
1 - Engineering Assistant
TOTAL COST OF SUPERVISION
TOTAL NON ENGINEERING BASIC COST
I. MOBILIZATION

a. Laborers
8 - Contractual Laborers
b. Equipment Rental/Fuel:
1 - Power Saw (w/ Fuel & Operator)
1 - Unit Dump Truck (w/ Fuel & Operator)
TOTAL DIRECT COST OF CLEARING & DEMOLITION WORKS
Page 66 of 140

a. Laborers
b. Equipment Rental/Fuel:
1 - Unit Hauling Truck (w/ Fuel & Operator)
TOTAL DIRECT COST OF HAULING OF MATERIALS
a. Materials:
4" C.W. Nail
3" C.W. Nail
2" C.W. Nail
Nylon Chord No. 100
12mm Clear Hose
b. Labor:
2 - Skilled Worker
TOTAL DIRECT COST OF FINAL STAKING/LAY-OUTING & CLEARING
b. Labors:
2 - Laborer
TOTAL DIRECT COST OF EXCAVATION WORKS
a. Materials:
F2 (2 Units)
Portland Cement
Washed Sand
Gravel (G1)
C2-A (2 Units)
Portland Cement
Washed Sand
Gravel (G1)
WF (11.00 ln.m.)
Portland Cement
Washed Sand
Gravel (G1)
Floor Lintel Beam (11.00 ln.m.)
Portland Cement
Washed Sand
Gravel (G1)
Slab on Fill (0.10m x 12.65 Sq.m.)
Portland Cement
Washed Sand
Page 67 of 140
Gravel (G1)
Door/Window Lintel Beam (10.00 ln.m.)
Portland Cement
Washed Sand
Gravel (G1)
RCB
Portland Cement
Washed Sand
Gravel (G1)
Roof Slab (18.70 sq.m.)
Portland Cement
Washed Sand
Gravel (G1)
False Beam (10.50 ln.m.)
Portland Cement
Washed Sand
Gravel (G1)
b. Labors:
1 - Mason
6 - Laborer
c. Equipment Rental:
1 - Unit One - Bagger Mixer
1 - Unit Concrete Vibrator
TOTAL DIRECT COST OF CONCRETE WORKS

Note: Other Column Footing, Column, Wall Footing & Floor Lintel Beam are already included in Perimeter Fence E
a. Materials:
F2 (2 Units)
16mm x 6.00m Def. Reinforcing Steel Bars
#16 G.I. Tie-wire
Hacksaw Blade
Page 68 of 140
C2-A (2 Units)
#16 G.I. Tie-wire
Hacksaw Blade
WF (11.00 ln.m.)
#16 G.I. Tie-wire
Hacksaw Blade
Floor Lintel Beam (11.00 ln.m.)
#16 G.I. Tie-wire
Hacksaw Blade
Slab on Fill (0.10m x 12.65 Sq.m.)
#16 G.I. Tie-wire
Hacksaw Blade
Door/Window Lintel Beam (10.00 ln.m.)
#16 G.I. Tie-wire
Hacksaw Blade
RCB
#16 G.I. Tie-wire
Hacksaw Blade
Roof Slab
#16 G.I. Tie-wire
Hacksaw Blade
False Beam (10.50 ln.m.)
#16 G.I. Tie-wire
Hacksaw Blade
b. Labors:
2 -Steelman
2 -Contractual Laborers
1 - Unit Bar Bender
TOTAL DIRECT COST OF REINFORCED STEEL WORKS
4. MASONRY WORKS
Page 69 of 140
4.1. Laying & Plastering of CHB

(Includes CHB Laying & Plastering Works)
a. Materials:
Portland Cement
Washed Sand
Fined Sand (For Plastering)
100mm x 200mm x 400mm Hollow Block (NLB)
150mm x 200mm x 400mm Hollow Block (LB)
10mm x 6.00m. Def. Steel Bars
# 16 G.I. Tie Wire
Hacksaw Blade
b. Labors:
2 - Mason
2 - Laborer
4.2. Tile Works (31.80 sq.m.)
a. Materials:
200mm x 200mm Ceramic Tiles (White)
400mm x 400mm Granite Tiles (White)
Tile Adhesive (25Kg/Bag)
Tile Grout (2 Kg./Pack)
PVC Tile Trim (White)
4" Grinding Wheel
b. Labor:
2 - Mason
2 - Laborer
1 - Unit Tile Cutter
1 - Unit Angular Grinder
TOTAL DIRECT COST OF MASONRY WORKS
5. CARPENTRY WORKS
a. Materials:
5.1. Installation of Door Frame/Pannel Door & Window Jamb
Pre-Fabricated 0.80m x 2.10m x 50mm x 150mm Mahogany Wood Door Jamb
Pre-Fabricated 0.80m x 2.10m Mahogany Wood Panel Type Door
w/ 50mm x 100mm Door Frame & 37.5mm Thk Door Board
Pre-Fabricated 0.60m x 2.10m PVC Door w/ Door Jamb & Hinges w/ Screw
Pre-Fab. 1.165m x 1.45m x 50mm x 150mm 2 Panel Mahogany Wood Window Jamb
5.2. Cabinet & Table:
1-Unit Cabinet
Cabinet Handle (Chrome)
Cabinet Concealed Hinges w/ Screw
12mm. x 6.00m G.I. Pipe, ASTM A53-90A Heavy Gauge Standard
3 pcs. - 1" x 1" x 10' Mahogany Lumber
19mm Thk x 1.20m x 2.40m Plyboard
3" C.W. Nail
1" C.W. Finishing Nail
1-Unit Table
Page 70 of 140
Drawer Handle (Chrome)

3 pcs. - 1" x 1" x 10' Mahogany Lumber
1" C.W. Finishing Nail
5.3. Hardware :
4" x 3" Loose Pin Hinges (Heavy Duty) w/ Screw
2" x 2" Cabinet Hinges w/ Screw
Stainless Door Knob (Heavy Duty)
Drawer Lock (Heavy Duty)
4" C. W. Nail
2-1/2" C. W. Nail
2" C. W. Nail
1" C. W. Nail
1" Finishing Nail
b. Labor:
1 - Carpenter
1 - Laborer
TOTAL DIRECT COST OF CARPENTRY WORKS
a. Materials:
4" C. W. Nail
3" C. W. Nail
1-1/2" C. W. Nail
b. Labor:
1 - Carpenter
2 - Laborer
TOTAL DIRECT COST OF SCAFFOLDING & FORM WORKS
7. PLUMBING WORKS
a. Material:
7.1. Storm Drainage Pipe
50mm x 3.00m PVC Pipe, Series 1000
50mm x 900 PVC Bend, Series 1000
50mm PVC Coupling, Series 1000
PVC Solvent Cement
7.2. Sanitary Pipe
100mm x 450 PVC Sanitary Elbow, Series 1000
100mm x PVC Clean Out, Series 1000
100mm PVC Sanitary Coupling, Series 1000
50mm PVC Sanitary Coupling, Series 1000
50mm x 900 PVC Bend, Series 1,000
100mm x 100mm PVC Sanitary Tee, Series 1000
Page 71 of 140
100mm x 100mm PVC Sanitary Wye, Series 1000

PVC Cement Solvents
7.3. Cold Pipe
12mm x 6.00m G.I. Pipe ASTM A53-90A Heavy Gauge Standard
12mm x 900 G.I. Elbow, ANSI B16.3 Class 150 Standard
12mm x 12mm G.I. Tee, ANSI B16.3 Class 150 Standard
12mm Brass Faucet
12mm G.I. Union Patent ANSI B16.3 Class 150 Standard
25mm Thread Seal Tape
7.4. Sanitary Fixtures:
Flush Type Water Closet w/ Complete Fittings & Accs.
Wall Mounted Type Lavatory w/ Complete Fittings & Accs.
Ceramic Tissue Holder
Ceramic Soap Holder
12mm Shower Head
12mm Shower Valve
100mm x 100mm Stainless Double Strainer Floor Drain
6mm Thk. x 0.6m x 0.6m Beveled Frameless Mirror
b. Labors:
1 -Plumber
2 - Laborer
TOTAL DIRECT COST OF PLUMBING WORKS
Supply & Installation of 5.5mm Thk x 13 Blades Smoke x 0.65m width Glass Jalousies
w/ Aluminum Holder
Supply & Installation of 5.5mm Thk x 6 Blades x 0.60m width Smoke Glass
Jalousies w/ Aluminum Holder
TOTAL DIRECT COST OF GLASS WORK
a. Materials:
W-1 (1 Unit)
10mm x 10mm x 6.00m. M.S. Square Bar
12mm x 12mm x 6.00m. M.S. Square Bar
6mm thk. x 20mm x 6.00m. M.S. Flat Bar
Hack Saw Blade
6011 Welding Rod
W-2 (2 Units)
10mm x 10mm x 6.00m. M.S. Square bars
12mm x 12mm x 6.00m. M.S. Square bars
6mm thk. x 20mm x 6.00m. M.S. Flat bars
Hacksaw Blade
6011 Welding Rod
b. Labors:
1 -Welder
1 - Laborer
Page 72 of 140
c. Equipment:
1 - Unit Welding Machine w/ Cutting Outfit
1 Unit Angular Grinder
4" Grinding Disk
TOTAL DIRECT COST OF STEEL WORKS (Window Grilles)
10. WATER PROOFING WORKS (LUMP SUM)
Bituminous Membrane Polyester Reinforced Water Proofing
TOTAL DIRECT COST OF WATER PROOFING WORKS (LUMP SUM)
11. PAINTING WORKS (120.00 Sq. M.)
a. Materials:
Concrete Neutralizer
Solvent Based Acrylic Paint Primer
Solvent Based Acrylic Cast
Solvent Based Acrylic Paint Top Coat White Gloss
Solvent Based Acrylic Reducer
Lacquer thinner
Body Filler w/ Hardener
Sand paper#150
Sand paper#120
Red Tinting Color for Solvent Based Acrylic Paint
Raw Sienna Tinting Color for Solvent Based Acrylic Paint
Thalo Blue Tinting Color for Solvent Based Acrylic Paint
Lamp Black Tinting Color for Solvent Based Acrylic Paint
Red Lead Paint Primer
Quick Dry Enamel (Royal Blue)
7" Roller Brush w/ Handle
7" Paint Tray
2" Steel Brush
3" Paint Brush
2" Paint Brush
b. Labors:
1 - Painter
1 - Laborer
TOTAL COST OF PAINTING WORKS
TOTAL COST OF OPERATOR'S ROOM
Page 73 of 140

1. EXCAVATION WORKS
a. Laborers
2 - Laborers
TOTAL COST OF EXCAVATION WORKS
a.Materials:
2.1 Footing
Portland Cement
Washed Sand
Gravel (G1)
150mm Boulder
16mm x 6.00m. Deform Reinf. Bars (Grade 33)
#16 G.I. Tie Wire
5.096
0.2156
0.4312
0.392
3
0.5
2.2 Column
Portland Cement
Washed Sand
Gravel (G1)
#16 G.I. Tie Wire
2.9484
0.12474
0.24948
8
9
1
2.3 Wall Footing

Portland Cement
Washed Sand
Gravel (G1)
#16 G.I. Tie Wire
2.7144
0.11484
0.22968
3
2
0.5
2.4. Slab
Portland Cement
Washed Sand
Gravel (G1)
#16 G.I. Tie Wire
2.1866
0.09251
0.18502
4
0.5
2.5. Floor Lintel Beam

Portland Cement
Washed Sand
Gravel (G1)
#16 G.I. Tie Wire
1.8096
0.07656
0.15312
4
3
1
2.6. Door/Floor Lintel Beam

Portland Cement
Washed Sand
Gravel (G1)
1.456
0.0616
0.1232
3
2
Page 74 of 140
#16 G.I. Tie Wire
2.7. Concrete Wings

Portland Cement
Washed Sand
Gravel (G1)
#16 G.I. Tie Wire
4.004416
0.1694176
0.3388352
2
20
1
2.8. Roof Beam

Portland Cement
Washed Sand
Gravel (G1)
#16 G.I. Tie Wire
2.015
0.08525
0.1705
6
5
1.5
2.9. Roof Slab

Portland Cement
Washed Sand
Gravel (G1)
Concrete Admix
Concrete Water Proofing Compound
#16 G.I. Tie Wire
2.34
0.099
0.198
2.34
2.34
9
1.4485714286
b. Labor:
1 - Mason
1 - Steel Man
c. Equipment/Fuel:
1 - Unit Bagger Mixer
1 - Unit Concrete Vibrator
1 - Unit Water Pump
Premium Gasoline
TOTAL COST OF CONCRETE & REINFORCED STEEL WORKS
3. MASONRY WORKS
1. CHB LAYING & PLASTERING WORKS
a.Materials:
100mm x 200mm x 400mm CHB (NLB)
150mm x 200mm x 400mm CHB (LB)
Portland Cement
Washed Sand
Fine Sand (For Plastering)
10mm dia x 6.00m Deform Bar (Grade 33)
#16 G.I. Tie Wire
b.Labor:
1 - Mason
TOTAL COST OF MASONRY WORKS
Page 75 of 140
4. CARPENTRY WORKS
a. Materials:
4.1. Installation of Door, Door Jambs & Window Jambs:
Pre-Fabricated 0.70m x 2.10m x 50mm x 150mm Mahogany Wood Door Jamb
Pre-Fabricated 0.70m x 2.10m Mahogany Wood Panel Type Door
50mm x 100mm Door Frame & 37.5mm Thk Door Board
Pre-Fab. 0.60m x 1.165m x 50mm x 150mm 1 Pannel Mahogany Wood Window Jamb
4.2. Fabrication of Cabinet
6mm Thk x 1.20m x 2.40m Plywood
3 - pcs. 1" x 1" x 10' Mahogany Lumber
4.2.Forms & Scaffolding Works
4.5. Hardware
4" x 3" Loose Pin Hinges w/ Screw
2" x 2" Cabinet Hinges w/ Screw
Stainless Door Knob (Heavy Duty)
Drawer Lock (Heavy Duty)
Drawer Handle (Chrome Plated)
4" C.W. Nail
3" C.W. Nail
2-1/2" C.W. Nail
2" C.W. Nail
1" C.W. Nail
2" Finishing Nail
b.Labor:
1 - Carpenter
TOTAL DIRECT COST OF CARPENTRY WORK
Supply & Installation of 5.5 mm Thk x 13 Blades x 0.60m width Smoke Glass Jalousies
w/ Aluminum Holder
TOTAL DIRECT COST OF GLASS WORK (LUMP SUM)
a. Materials:
10mm x 10mm x 6.00m. Square bars
12mm x 12mm x 6.00m. Square bars
6mm thk. x 20mm x 6.00m. Flat bars
Hack Saw Blade
6011 Welding Rod
b. Labors:
1 -Welder
2 -Contractual Laborers
c. Equipment/Fuel:
1 - Unit Welding Machine
Page 76 of 140
1 - Unit Disk Grinder

4" Grinding Wheel
7. PLUMBING WORKS
a. Materials:
50mm x 3.00m. PVC Sanitary Pipe Series 1000
50mm PVC Coupling, Series 1000
PVC Solvent Cement
100mm x 100mmStainless Floor Drain
b. Labors:
1 - Plumber
Bituminous Membrane Polyester Reinforced Waterproofing
TOTAL DIRECT COST OF WATERPROOFING WORKS (LUMP SUM)
9. PAINTING WORKS
a. Materials:
Concrete neutralizer
Solvent Based Acrylic Paint Primer
Solvent Based Acrylic Cast
Solvent Based Acrylic Paint Top Coat White Gloss
Solvent Based Acrylic Paint Reducer
Lacquer Thinner
Body Filler w/ Hardener
Sand paper#150
Sand paper#120
Red Tinting Color for Solvent Based Acrylic Paint
Raw Sienna Tinting Color for Solvent Based Acrylic Paint
Thalo Blue Tinting Color for Solvent Based Acrylic Paint
Lamp Black Tinting Color for Solvent Based Acrylic Paint
7" Roller Brush Tray
7" Roller Brush w/ Handle
2" Steel Brush
3" Paint Brush
2" Paint Brush
Page 77 of 140
1.5
1.5
b. Labors:
1 - Painter
TOTAL COST OF CONSTRUCTION OF GUARD HOUSE

10.1. CONCRETE & REINFORCED STEEL WORKS
a.Materials:
2.1.1. Bottom Slab
Portland Cement
Washed Sand
Gravel (G1)
Water Proofing Compound (900g)
2.1.2. Top Slab
Portland Cement
Washed Sand
Gravel (G1)
12mm x 6.00m. Def. Reinf. Steel Bars (Grade 33)
#16 G.I. Tie Wire
b.Labors:
1 - Mason
TOTAL COST OF CONCRETE & REINFORCED STEEL WORKS
10.2. MASONRY WORKS
a.Materials:
100mm x 200mm x 400mm CHB (NLB)
Portland Cement
Washed Sand
Water Proofing Compound (900g)
Hydraulic Cement
12mm x 6.00m. Def. Reinf. Steel Bars (Grade 33)
#16 G.I. Tie Wire
b.Labors:
1 - Mason
TOTAL COST OF MASONRY WORKS
10.3. CARPENTRY WORKS
a.Materials:
Forms & Scaffolding
4" C.W. Nail
3" C.W. Nail
1-1/2"" C.W. Nail
b.Labor:
1 - Carpenter
Page 78 of 140
lic of the Philippines

A CITY WATER DISTRICT
reet, Zamboanga City
METER - 100MM DISTRIBUTION LINE & 125 LINEAR METER-100MM SUPPLY LINE)
M(L=125.0 Ln. Mtr.)
Page 79 of 140
Page 80 of 140
COST ESTIMATES
Qty. Unit
Unit Cost
Sub-Total
1 lot
15,000.00
15,000.00
1 lot
1 lot
4,000.00
9,600.00
4,000.00
9,600.00
2 units
13 bd.ft.
20 bd.ft.
1 kg.
1 kg.
1 kg.
800.00
21.00
21.00
77.00
67.00
67.00
1,600.00
273.00
420.00
77.00
67.00
67.00
2,504.00
1 roll
133 bd.ft.
3 shts.
2 kgs.
2 kgs.
2 gals.
1 gal.
1 gal.
1 gal.
1 pc.
1 pc.
20 ln.ft.
1,260.00
21.00
861.00
67.00
67.00
649.00
504.00
567.00
300.00
54.00
89.00
37.00
1,260.00
2,793.00
2,583.00
134.00
134.00
1,298.00
504.00
567.00
300.00
54.00
89.00
740.00
10,456.00
5 days
5 days
366.00
317.00
1,830.00
3,170.00
3 tests
2 test
1 test
1 test
1 test
1 test
1 test
1,500.00
1,500.00
1,350.00
1,350.00
600.00
600.00
700.00
4,500.00
3,000.00
1,350.00
1,350.00
600.00
600.00
700.00
2 tests
2 tests
2 tests
1 test
1,200.00
1,200.00
1,300.00
500.00
2,400.00
2,400.00
2,600.00
500.00
Page 81 of 140
Total Cost
28,600.00
28,600.00
5,000.00
17,960.00
20,000.00
20,000.00
107 bd.ft.
80 bd.ft.
67 bd.ft.
12 shts.
12 pcs.
2 pcs.
3 kgs.
3 kgs.
2 kgs.
21.00
21.00
21.00
861.00
470.00
57.00
67.00
67.00
75.00
2,247.00
1,680.00
1,407.00
10,332.00
5,640.00
114.00
201.00
201.00
150.00
4 days
4 days
366.00
317.00
2,928.00
5,072.00
210 days
524.00
110,040.00
21,972.00
8,000.00
29,972.00
110,040.00
110,040.00
186,572.00
1 lot
20,000.00
20,000.00
20,000.00
20,000.00
4 days
317.00
10,144.00
10,144.00
2 days
2 days
1,000.00
9,016.00
2,000.00
18,032.00
Page 82 of 140
20,032.00
30,176.00
4 days
317.00
5,072.00
5,072.00
4 days
9,600.00
38,400.00
38,400.00
43,472.00
33 bd.ft.
50 bd.ft.
1 kg.
1 kg.
1 kg.
8 rolls
50 l.m.
21.00
21.00
67.00
67.00
70.00
137.00
16.00
693.00
1,050.00
67.00
67.00
70.00
1,096.00
800.00
1 day
1 day
366.00
317.00
732.00
634.00
2 days
317.00
1,268.00
6 bags
0.25 cu.m.
0.5 cu.m.
278.00
1,050.00
945.00
1,668.00
262.50
472.50
2,403.00
7 bags
0.5 cu.m.
0.75 cu.m.
278.00
1,050.00
945.00
1,946.00
525.00
709.00
3,180.00
5 bags
0.25 cu.m.
0.5 cu.m.
278.00
1,050.00
945.00
1,390.00
263.00
473.00
2,126.00
4 bags
0.25 cu.m.
0.5 cu.m.
278.00
1,050.00
945.00
1,112.00
263.00
473.00
1,848.00
12 bags
0.5 cu.m.
278.00
1,050.00
3,336.00
525.00
Page 83 of 140
3,843.00
1,366.00
5,209.00
1,268.00
1,268.00
1 cu.m.
945.00
945.00
4,806.00
3 bags
0.25 cu.m.
0.25 cu.m.
278.00
1,050.00
945.00
834.00
263.00
236.00
1,333.00
12 bags
0.5 cu.m.
1 cu.m.
278.00
1,050.00
945.00
3,336.00
525.00
945.00
4,806.00
23 bags
1 cu.m.
2 cu.m.
278.00
1,050.00
945.00
6,394.00
1,050.00
1,890.00
9,334.00
4 bags
0.25 cu.m.
0.25 cu.m.
278.00
1,050.00
945.00
1,112.00
263.00
236.00
1,611.00
5 days
5 days
366.00
317.00
1,830.00
9,510.00
11,340.00
5 days
5 days
1,500.00
500.00
7,500.00
2,500.00
436.00
84.00
85.00
1,744.00
84.00
170.00
10,000.00
52,787.00
ded in Perimeter Fence Estimates
4 pcs.
1 kg.
2 pcs.
Page 84 of 140
1,998.00
8 pcs.
11 pcs.
1 kg.
2 pcs.
436.00
176.00
84.00
85.00
3,488.00
1,936.00
84.00
170.00
5,678.00
3 pcs.
5 pcs.
2 kgs.
2 pcs.
251.00
176.00
84.00
85.00
753.00
880.00
168.00
170.00
1,971.00
9 pcs.
7 pcs.
2 kgs.
2 pcs.
251.00
176.00
84.00
85.00
2,259.00
1,232.00
168.00
170.00
3,829.00
19 pcs.
1 kg.
3 pcs.
176.00
84.00
85.00
3,344.00
84.00
255.00
3,683.00
4 pcs.
4 pcs.
1 kg.
1 pc.
251.00
176.00
84.00
85.00
1,004.00
704.00
84.00
85.00
1,877.00
22 pcs.
30 pcs.
7 kgs.
10 pc.
436.00
176.00
84.00
85.00
9,592.00
5,280.00
588.00
850.00
16,310.00
65 pcs.
6 kgs.
10 pcs.
251.00
84.00
85.00
16,315.00
504.00
850.00
17,669.00
5 pcs.
8 pcs.
3 kgs.
3 pcs.
251.00
176.00
84.00
85.00
1,255.00
1,408.00
252.00
255.00
3,170.00
15 days
15 days
366.00
317.00
10,980.00
9,510.00
20,490.00
15 days
300.00
4,500.00
Page 85 of 140
4,500.00
81,175.00
73 bags
3.5 cu.m.
2 cu.m.
640 pcs.
230 pcs.
42 pcs.
3 kgs.
12 pcs.
278.00
1,050.00
1,400.00
15.00
19.00
176.00
84.00
85.00
20,294.00
3,675.00
2,800.00
9,600.00
4,370.00
7,392.00
252.00
1,020.00
49,403.00
14 days
14 days
366.00
317.00
10,248.00
8,876.00
19,124.00
618 pcs.
55 pcs.
6 bags
6 bags
7 pcs.
1 pc.
16.00
255.00
305.00
85.00
65.00
180.00
9,888.00
14,025.00
1,830.00
510.00
455.00
180.00
26,888.00
7 days
7 days
366.00
317.00
5,124.00
4,438.00
9,562.00
7 days
7 days
300.00
300.00
2,100.00
2,100.00
1 unit
1 unit
2,500.00
4,800.00
2,500.00
4,800.00
1 unit
2 units
1,900.00
2,300.00
1,900.00
4,600.00
4 pcs.
12 pcs.
1 pc.
2.5 bd.ft.
3 shts.
1 sht.
1 kg.
1 kg.
160.00
60.00
600.00
34.00
1,100.00
420.00
70.00
75.00
Page 86 of 140
640.00
720.00
600.00
85.00
3,300.00
420.00
70.00
75.00
4,200.00
109,177.00
13,800.00
4 pcs.
2.5 bd.ft.
3 shts.
1 kg.
160.00
34.00
1,100.00
75.00
640.00
85.00
3,300.00
75.00
4 pcs.
8 pcs.
2 sets
4 sets
1 kg.
1 kg.
1 kg.
1 kg.
2 kgs.
140.00
65.00
950.00
60.00
70.00
65.00
65.00
65.00
65.00
560.00
520.00
1,900.00
240.00
70.00
65.00
65.00
65.00
130.00
15 days
15 days
366.00
317.00
5,490.00
4,755.00
18 pcs.
333 bd.ft.
400 bd.ft.
300 bd.ft.
8 kgs.
8 kgs.
4 kgs.
975.00
20.00
20.00
20.00
70.00
70.00
65.00
17,550.00
6,660.00
8,000.00
6,000.00
560.00
560.00
260.00
14 days
14 days
366.00
317.00
5,124.00
8,876.00
6 pcs.
8 pcs.
4 pcs.
2 qrts.
320.00
45.00
90.00
120.00
1,920.00
360.00
360.00
240.00
4 pcs.
6 pcs.
4 pcs.
2 pcs.
2 pcs.
3 pcs.
2 pcs.
1 pc.
4 pcs.
820.00
85.00
90.00
75.00
65.00
320.00
35.00
45.00
170.00
3,280.00
510.00
360.00
150.00
130.00
960.00
70.00
45.00
680.00
Page 87 of 140
10,010.00
3,615.00
10,245.00
37,670.00
39,590.00
14,000.00
53,590.00
2,880.00
2 pcs.
1 pc.
1 pc.
8 qrts.
155.00
130.00
65.00
120.00
310.00
130.00
65.00
960.00
7,650.00
3 pcs.
7 pcs.
4 pcs.
2 pcs.
1 pc.
5 rolls
460.00
15.00
20.00
260.00
20.00
27.00
1,380.00
105.00
80.00
520.00
20.00
135.00
2,240.00
1 unit
1 unit
1 pc.
1 pc.
1 pc.
1 pc.
2 pcs.
1 pc.
4,000.00
2,415.00
270.00
160.00
220.00
250.00
150.00
200.00
4,000.00
2,415.00
270.00
160.00
220.00
250.00
300.00
200.00
7,815.00
8 days
8 days
366.00
317.00
2,928.00
5,072.00
4 sets
800.00
3,200.00
1 set
500.00
500.00
1 pc.
1 pc.
1 pc.
4 pcs.
5 kgs
260.00
311.00
700.00
65.00
160.00
260.00
311.00
700.00
260.00
800.00
2,331.00
1 pc.
10 pcs.
3 pcs.
4 pcs.
8 kgs
260.00
311.00
700.00
65.00
160.00
260.00
3,110.00
2,100.00
260.00
1,280.00
7,010.00
5 days
5 days
394.00
317.00
1,970.00
1,585.00
3,555.00
Page 88 of 140
8,000.00
28,585.00
3,700.00
3,700.00
5 days
2 days
2 pcs.
2,200.00
300.00
180.00
11,000.00
600.00
360.00
11 sq.mtr.
1,000.00
11,000.00
3 gals.
5 gals.
4 gals.
10 gals.
4 gals.
2 gals.
1 gal
1 doz.
1 doz.
2 pints
6 pints
4 pints
2 pints
2 qrts.
2 qrts.
2 sets
1 pc.
1 pc.
1 pc.
1 pc.
320.00
1,050.00
500.00
1,050.00
420.00
250.00
620.00
150.00
150.00
105.00
105.00
105.00
105.00
143.00
155.00
68.00
30.00
25.00
30.00
20.00
960.00
5,250.00
2,000.00
10,500.00
1,680.00
500.00
620.00
150.00
150.00
210.00
630.00
420.00
210.00
286.00
310.00
136.00
30.00
25.00
30.00
20.00
13 days
13 days
366.00
317.00
4,758.00
4,121.00
11,960.00
24,856.00
11,000.00
11,000.00
24,117.00
8,879.00
32,996.00
436,804.00
Page 89 of 140
2 days
317.00
1,268.00
6 bags
0.25 cu.m.
0.5 cu.m.
1 cu.m.
3 pcs.
0.5 kgs.
278.00
1,050.00
945.00
945.00
436.00
84.00
1,668.00
262.50
472.50
945.00
1,308.00
42.00
4,698.00
3 bags
0.125 cu.m.
0.25 cu.m.
14 pcs.
9 pcs.
1 kg.
278.00
1,050.00
945.00
436.00
176.00
84.00
834.00
131.00
236.00
6,104.00
1,584.00
84.00
8,973.00
3 bags
0.125 cu.m.
0.25 cu.m.
3 pcs.
2 pcs.
0.5 kg.
278.00
1,050.00
945.00
251.00
176.00
84.00
834.00
131.00
236.00
753.00
352.00
42.00
2,348.00
3 bags
0.125 cu.m.
0.25 cu.m.
4 pcs.
0.5 kg.
278.00
1,050.00
1,098.00
176.00
84.00
834.00
131.00
275.00
704.00
42.00
1,986.00
2 bags
0.125 cu.m.
0.25 cu.m.
4 pcs.
3 pcs.
1 kg.
278.00
1,050.00
945.00
251.00
176.00
84.00
556.00
131.00
236.00
1,004.00
528.00
84.00
2,539.00
3 bags
0.125 cu.m.
0.25 cu.m.
3 pcs.
2 pcs.
278.00
1,050.00
945.00
251.00
176.00
834.00
131.00
236.00
753.00
352.00
Page 90 of 140
1,268.00
1,268.00
1 kg.
84.00
84.00
2,390.00
4 bags
0.25 cu.m.
0.5 cu.m.
2 pcs.
20 pcs.
1 kg.
278.00
1,050.00
945.00
251.00
176.00
84.00
1,112.00
262.50
472.50
502.00
3,520.00
84.00
5,953.00
3 bags
0.125 cu.m.
0.25 cu.m.
5 pcs.
5 pcs.
1.5 kg.
278.00
1,050.00
945.00
436.00
176.00
84.00
834.00
131.00
236.00
2,180.00
880.00
126.00
4,387.00
3 bags
0.125 cu.m.
0.25 cu.m.
3 packs
3 packs
9 pcs.
2 kgs.
278.00
1,050.00
945.00
36.00
42.00
251.00
84.00
834.00
131.00
236.00
108.00
126.00
2,259.00
168.00
3,862.00
10 days
10 days
10 days
366.00
366.00
317.00
3,660.00
3,660.00
6,340.00
13,660.00
4 days
4 days
2 days
48 ltrs.
1,500.00
1,000.00
800.00
60.00
6,000.00
4,000.00
1,600.00
2,880.00
350 pcs.
36 pcs.
28 bags
2 cu.m.
1 cu.m.
22 pcs.
1 kg.
15.00
19.00
278.00
1,050.00
1,523.00
176.00
84.00
5,250.00
684.00
7,784.00
2,100.00
1,523.00
3,872.00
84.00
366.00
317.00
2,928.00
5,072.00
8 days
8 days
Page 91 of 140
14,480.00
65,276.00
21,297.00
8,000.00
29,297.00
1 unit
1 unit
2,625.00
5,145.00
2,625.00
5,145.00
1 unit
2,415.00
2,415.00
10,185.00
1 sht.
4 shts.
3 bd.ft.
420.00
1,276.00
63.00
420.00
5,104.00
189.00
5,713.00
533 bd.ft.
300 bd.ft.
133 bd.ft.
21.00
21.00
21.00
11,193.00
6,300.00
2,793.00
20,286.00
4 pcs.
6 pcs.
1 set
3 sets
3 pcs.
8 kgs.
6 kgs.
4 kgs.
2 kgs.
1 kg.
1 kg.
227.00
18.00
893.00
189.00
38.00
67.00
67.00
70.00
70.00
77.00
63.00
908.00
108.00
893.00
567.00
114.00
536.00
402.00
280.00
140.00
77.00
63.00
4,088.00
15 days
15 days
366.00
317.00
5,490.00
9,510.00
1,400.00
2,800.00
2 sets
15,000.00
55,272.00
2,800.00
2,800.00
1 pc.
3 pcs.
2 pcs.
4 pcs.
4 kgs
294.00
353.00
158.00
85.00
84.00
294.00
1,059.00
316.00
340.00
336.00
2,345.00
2 days
2 days
366.00
317.00
732.00
1,268.00
2,000.00
2,200.00
2,200.00
1 day
Page 92 of 140
1 day
1 pc.
400.00
180.00
400.00
180.00
8 pcs.
16 pcs.
8 pcs.
2 qrt.
4 pcs.
483.00
47.00
16.00
474.00
207.00
3,864.00
752.00
128.00
948.00
828.00
3 days
3 days
366.00
317.00
1,098.00
1,902.00
2.6 sq.mtr.
1,000.00
2,600.00
1 gal.
2 gals.
2 gals.
4 gals.
1 gal.
1 gal.
1 gal.
1 doz.
1 doz.
1 pint
1 pint
1 pint
1 pint
1 pc.
1 set
1 pc.
1 pc.
1 pc.
488.00
860.00
504.00
1,041.00
449.00
480.00
582.00
284.00
254.00
108.00
124.00
112.00
103.00
106.00
60.00
54.00
89.00
54.00
488.00
1,720.00
1,008.00
4,164.00
449.00
480.00
582.00
284.00
254.00
108.00
124.00
112.00
103.00
106.00
60.00
54.00
89.00
54.00
Page 93 of 140
2,780.00
7,125.00
6,520.00
3,000.00
9,520.00
2,600.00
2,600.00
10,239.00
6 days
6 days
366.00
317.00
2,196.00
1,902.00
4,098.00
14,337.00
187,495.00
5 bags
0.5 cu.m.
0.5 cu.m.
5 packs
278.00
1,050.00
945.00
42.00
1,390.00
525.00
473.00
210.00
2,598.00
5 bags
0.5 cu.m.
0.5 cu.m.
13 pcs.
2 kgs.
278.00
1,050.00
945.00
251.00
84.00
1,390.00
525.00
473.00
3,263.00
168.00
5,819.00
366.00
317.00
1,098.00
1,902.00
15.00
278.00
1,050.00
1,523.00
42.00
1,300.00
251.00
84.00
4,125.00
4,448.00
1,050.00
762.00
420.00
1,300.00
3,514.00
168.00
366.00
317.00
3,294.00
2,853.00
861.00
21.00
21.00
67.00
67.00
75.00
4,305.00
2,793.00
4,200.00
268.00
201.00
75.00
11,842.00
1,830.00
3,170.00
5,000.00
3 days
3 days
275 pcs.
16 bags
1 cu.m.
0.5 cu.m.
10 packs
1 gal.
14 pcs.
2 kgs.
9 days
9 days
5 shts.
133 bd.ft.
200 bd.ft.
4 kgs.
3 kgs.
1 kg.
5 days
5 days
Page 94 of 140
366.00
317.00
3,000.00
11,417.00
15,787.00
6,147.00
21,934.00
PROJECT
Location
Project Cost
Project Duration
T
:
:
:
:
PROP. CONSTRUCTION OF ZONE 4 BOOSTER STATION (PHASE

Php
4,766,735.00
TWO HUNDRED TEN (210) CALENDAR DAYS
Particulars
Amounts
Php
I. PERMIT FEE
V. SUPERVISION
I. MOBILIZATION
4. MASONRY WORKS
5. CARPENTRY WORKS
7. PLUMBING WORKS
VI. CONSTRUCTION OF 80 CU.M. CAPACITY REINFORCED CONCRETE OVERHEAD TANK
1. EXCAVATION WORKS
plus 4
3. FOUNDATION WORKS
Php
4. CONCRETE WORKS
Php
Php
6. MASONRY WORKS
Php
7. STEEL WORKS
Php
8. PIPES, FITTINGS & APPURTENANCES WORKS
9. DISINFECTION & LEAKAGE TEST
10. PAINTING WORKS
Php
VII. CONSTRUCTION OF 150 CU.M. CAPACITY REINFORCED CONCRETE SUMP TANK
1. EXCAVATION WORKS
Php
3. CONCRETE WORKS
Php
Php
5. MASONRY WORKS
Php
6. STEEL WORKS
Php
7. DRAINAGE INTERCONNECTION WORKS
8. DISINFECTION & LEAKAGE TEST
Php
9. PAINTING WORKS
Php
1. EXCAVATION WORKS
Php
3. MASONRY WORKS
Php
4. CARPENTRY WORKS
Php
7. PLUMBING WORKS
9. PAINTING WORKS
IX. CONSTRUCTION OF (2.73 SQ. MTR.) CHLORINE ROOM
2. MASONRY WORKS
3. CARPENTRY WORKS
4. PAINTING WORKS
X. CONSTRUCTION OF (8.66 SQ. MTR.) MOTOR PUMP ROOM
2. MASONRY WORKS
3. CARPENTRY WORKS
28,600.00
17,960.00
20,000.00
29,972.00
110,040.00
20,000.00
30,176.00
43,472.00
5,209.00
1,268.00
52,787.00
81,175.00
109,177.00
37,670.00
53,590.00
Err:509
3,700.00
1.00
5.00
5.00
3.00
1.00
3.00
4.00
4.00
4.00
3.00
2.00
1.00
1.00
1.00
1.00
1.00
0.00
0.00
0.00
3,700.00
3,700.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,331.00
0.00
0.00
0.00
0.00
0.00
0.00
1,268.00
65,276.00
29,297.00
55,272.00
2,800.00
7,125.00
9,520.00
2,600.00
14,337.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
###
###
###
###
###
###
###
###
###
###
4. PLUMBING WORKS
8. PAINTING WORKS
Err:509
Err:509
VII. CONSTRUCTION OF 75 LN. MTR. PERIMETER FENCE
1. EXCAVATION/BACKFILLING WORKS
3. CONCRETING WORKS (18.00 CU. M.)
4. SCAFFOLDING WORKS
5. MASONRY WORKS (134.00 SQ. M.)
6. STEEL WORKS
7. PAINTING WORKS
8. FABRICATION AND INSTALLATION OF PANAFLEX
VIII. PIPE LAYING WORKS (PIPE LAYING OF 125 LINEAR METER - 100MM DISTRIBUTION LINE &
IX. CONSTRUCTION OF 250MM RCCP DRAINAGE SYSTEM(L=125.0 Ln. Mtr.)
X. CONSTRUCTION OF CONCRETE DRIVE WAY
XI. LANDSCAPING WORKS
XII. ELECTRICAL WORKS
0.00
0.00
0.00
0.00
0.00
Err:509
50,193.00
22,876.00
177,179.00
129,338.00
57,561.00
135,280.00
225,733.00
51,645.00
29,179.00
364,294.00
191,214.00
118,121.00
184,600.00
870,005.00
0.00
XVIII. MECHANICAL WORKS

SUB-TOTAL
OVERHEAD EXPENSES
PRICE & PHYSICAL CONTINGENCIES
MISCELLANEOUS
CONTRACTOR'S PROFIT
VALUE ADDED TAX (12%)
TOTAL PROJECT COST

CASH OUTLAY REQUIREMENT
TARGETED COMPLETION THIS PERIOD
COMMULATIVE COMPLETION TO DATE
Err:509
Err:509
Err:509
Err:509
Err:509
###
###
###
Err:509
Err:509
273
E
E
Reviewed & Checke
Prepared by:
EDITO M. BAUTISTA, JR.

J.O. - Senior Engineer A (C.E.)
MARIE C
Off
Planning &
Repu
ZAMBOANG
Pilar
ATION (PHASE 1)
Php
15.00
Php
30.00
Php
45.00
Php
60.00
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
# # # # # # #
###
#
#
273,788.26
Err:509
Err:509
###
#
#
12,570.72
Err:509
Err:509
###
#
#
14,559.84
Err:509
Err:509
13,316.64
Err:509
Err:509
Submitted by:
MARLI P. ACOSTA - DE FIESTA
Officer-In-Charge
Officer-In-Charge

CALENDAR DAYS
Php
75.00
Php
90.00
Php
105.00 Php
120.00 Php
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
# # # # # # # # # # # # # # # # # #
# # # # # # # #
# # # #
0
# # # # # # # # # # # # # # # # # #
0
# # # # # # # # # # # # # # # # # # # # # # # # # # # # #
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
# # # # # # # # # # # # # # # # # # # # # # # # # # # # #
# # # # # # # # # # # # # # # # # #
# # # # # # # # # # # # # # # # #
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
##
# # # # # # #
# # # # #
# # # # # # # #
# # # # # # # #
# #
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
#
#
###
#
#
11,132.16
Err:509
Err:509
###
#
#
11,536.11
Err:509
Err:509
Approved by:
###
###
#
12,184.29
Err:509
Err:509
###
###
###
92,705.84
Err:509
Err:509
Err:509
Err:509
Err:509

Officer-In-Charge
Assistant Gene
135.00 Php
150.00
Php
165.00 Php
180.00 Php
195.00 Php
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
# # #
# # # #
# # # # # # #
# # # # # # # # # # #
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
##
###
###
###
#
# # # # # #
# # #
# #
# #
# # # # # # # # # #
# #
# # # # # #
#
# # # #
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
# # # # # # # # # # # # # # # # # # # # # # # # # # # #
###
###
###
r:509
r:509
r:509
###
###
###
Err:509
Err:509
Err:509
roval for Project Implementation:
ALEJO S. ROJAS, JR.
ant General Manager for Operations Group
###
###
###
Err:509
Err:509
Err:509
###
###
###
Err:509
Err:509
Err:509
###
###
###
710,644.58
Err:509
Err:509

General Manager
Php
210.00
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
# #
419,194.95
Err:509
Err:509
Structure
1. Raft Foundation
25mm x 7.50m. Deform bars
Qty.
Unit
724 pcs.
Php
3.43
Remarks:
No Cutting
Item Description
I. EXCAVATION WORKVOLUME:
Qty.
Php 2.35
a. Laborers
### - Laborers
1.18
II. CONCRETE & REINFORCED STEEL WORKS

a.Materials:
1. Footing
Portland Cement
Sand
Gravel
Boulder
16mm dia x 6.0m DB
#16 G.I. Tie Wire
5.10
0.22
0.43
0.39
3.00
0.50
Php
Php
Php
Php
Php
Php
6.00
0.25
0.50
0.50
3.00
0.50
2.95
0.12
0.25
Php 8.00
Php 9.00
Php 1.00
Php
Php
Php
Php
Php
Php
3.00
0.13
0.25
8.00
9.00
1.00
2.71
0.11
0.23
Php 3.00
Php 2.00
Php 0.50
Php
Php
Php
Php
Php
Php
3.00
0.13
0.25
3.00
2.00
0.50
2.19
0.09
0.19
Php 4.00
Php 0.50
Php
Php
Php
Php
Php
3.00
0.22
0.25
4.00
0.50
1.81 Php
0.08 Php
0.15 Php
2.00
0.13
0.25
2. Column
Portland Cement
Sand
Gravel
16mm dia x 7.50m DB
10mm dia x 6.00m DB
#16 G.I. Tie Wire
3. WallFooting
Portland Cement
Sand
Gravel
12mm dia x 7.50m DB
10mm dia x 6.00m DB
#16 G.I. Tie Wire
4. Slab
Portland Cement
Sand
Gravel
10mm dia x 6.00m DB
#16 G.I. Tie Wire
5. Floor Lintel Beam
Portland Cement
Sand
Gravel
12mm dia x 7.50m DB

10mm dia x 6.00m DB
#16 G.I. Tie Wire
4.00 Php
Php 3.00 Php
Php 1.00 Php
4.00
3.00
1.00
6. Concrete Wings
Portland Cement
Sand
Gravel
12mm dia x 7.50m DB
10mm dia x 6.00m DB
#16 G.I. Tie Wire
4.00
0.17
0.34
2.00
Php20.00
Php 1.00
Php
Php
Php
Php
Php
Php
4.00
0.25
0.50
2.00
20.00
1.00
2.02
0.09
0.17
6.00
Php 5.00
Php 1.50
Php
Php
Php
Php
Php
Php
3.00
0.13
0.25
6.00
5.00
1.50
2.34
0.10
0.20
2.34
2.34
2.34
Php 1.00
Php
Php
Php
Php
Php
Php
Php
3.00
0.13
0.25
3.00
3.00
3.00
1.00
Php
Php
Php
8.00
8.00
8.00
7. Roof Beam
Portland Cement
Sand
Gravel
16mm dia x 7.50m DB
10mm dia x 6.00m DB
#16 G.I. Tie Wire
7. Roof Slab
Portland Cement
Sand
Gravel
Concrete Admix
Concrete Water Proofing Compound
10mm dia x 6.00m DB

#16 G.I. Tie Wire
b.Labor:
### - Mason
### - Steel Man
III. MASONRY WORKS
1. CHB LAYING & PLASTERING WORKS
tiles?
a.Materials:
100mm x 200mm x 400mm CHB

150mm x 200mm x 400mm CHB
Portland Cement
Sand
10mm dia x 6.00m DB
#16 G.I. Tie Wire
Php
Php
Php
Php
Php
Php
350.00
36.00
28.00
1.50
0.50
22.00
b.Labor:
### - Mason
Php
Php
10.00
10.00
IV. CARPENTRY WORKS

a. Materials:
4.1. Door Jambs:
### - pcs. -2" x 6" x 10' Mahogany Wood
20
4.2. Door Frames :

### - pcs. -2" x 4" x 10' Mahogany Wood
19mmThk. x 1.20m. x 2.40m. Plyboard
13
3
4.3. Window Jambs(W1, W2):

### pcs. -2" x 6" x 10' Mahogany Wood
50
4.4. Cabinet
6mm Thk x 1.20m x 2.40m Plywood
### - pcs. 1" x 1" x 10' Lauan Lumber
1
4.00
Php
4.5. Hardware
Loose Pin Hinges (Stanley) - 4" x 3"
Cabinet Hinges - 2" x 2"
Heavy Duty Door Knob
Drawer Lock (Yale)
Drawer Handle
Common Wire Nail 4"
Common Wire Nail 3"
Common Wire Nail 2-1/2"
Common Wire Nail 2"
Common Wire Nail 1"
2.50
4
6
1
3
3
8
6
4
2
2
b.Labor:
### - Carpenter
Php
Php
10.00
10.00
V. GLASS WORKS
12 Blades Smoke Glass Jalousies
TOTAL DIRECT COST OF GLASS WORK
VI. STEEL WORKS (WINDOW GRILLES)
a. Materials:
10mm x 6.00m. Square bars
12mm x 6.00m. Square bars

6mm thk. x 20mm x 6.00m. Flat bars
Hack Saw Blade
6011 Welding Rod
b. Labors:
### -Welder
### -Contractual Laborers
VII. PLUMBING WORKS
a. Materials:
PVC Sanitary Pipe 50mm x 3.00m. Series 1000
PVC Sanitary Elbow 90o x 100mm Series 1000
PVC Sanitary Elbow 90o x 50mm Series 1000
PVC Solvent Cement
Stainless Floor Drain 4" x 4"
b. Labors:
### - Plumber
VII. PAINTING WORKS

a. Materials:
Concrete neutralizer
Liquid tile primer
Liquid tile cast
Liquid tile top coat white gloss
Liquid tile reducer
Lacquer thinner
Easytite
Sand paper#150
Sand paper#120
Liquid tile tinting color Raw Sienna
Liquid tile tinting color Burnt Umber
Liquid tile tinting color Toluodine Red
Liquid tile tinting color Lamp Black
Roller Brush Tray
Roller Brush 7" w/ Handle
Steel Brush
Paint Brush 3"
Paint Brush 2"
3
2
4
4
4
4
6
4
2
4
1
1
1
2
2
4
2
2
1
1
1
2
2
2
2
1
1
1
1
2
b. Labors:
### - Painter
5
5
Unit
Unit Cost
days
Sub-Total
317.00
745.27
Total Cost
745.27
bags
cu.m.
cu.m.
cu.m.
pcs.
kgs.
Php
Php
Php
Php
Php
Php
230.00
900.00
900.00
850.00
450.00
60.00
Php
Php
Php
Php
Php
Php
1,380.00
225.00
450.00
425.00
1,350.00
30.00 Php
3,860.00
bags
cu.m.
cu.m.
pcs.
pcs.
kg.
Php
Php
Php
Php
Php
Php
230.00
900.00
900.00
950.00
165.00
60.00
Php
Php
Php
Php
Php
Php
690.00
112.50
225.00
7,600.00
1,485.00
60.00 Php
10,172.50
bags
cu.m.
cu.m.
pcs.
pcs.
kg.
Php
Php
Php
Php
Php
Php
230.00
900.00
900.00
950.00
165.00
60.00
Php
Php
Php
Php
Php
Php
690.00
112.50
225.00
2,850.00
330.00
30.00 Php
4,237.50
bags
cu.m.
cu.m.
pcs.
kg.
Php
Php
Php
Php
Php
230.00
900.00
900.00
165.00
60.00
Php
Php
Php
Php
Php
690.00
193.50
225.00
660.00
30.00 Php
1,798.50
bags
cu.m.
cu.m.
Php
Php
Php
230.00 Php
900.00 Php
900.00 Php
460.00
112.50
225.00
pcs.
pcs.
kg.
Php
Php
Php
165.00 Php
60.00 Php
495.00
60.00 Php
1,352.50
920.00
225.00
450.00
3,300.00
60.00 Php
4,955.00
bags
cu.m.
cu.m.
pcs.
pcs.
kg.
Php
Php
Php
Php
Php
230.00 Php
900.00 Php
900.00 Php
Php
165.00 Php
60.00 Php
bags
cu.m.
cu.m.
pcs.
pcs.
kg.
Php
Php
Php
Php
Php
Php
230.00
900.00
900.00
950.00
165.00
60.00
Php
Php
Php
Php
Php
Php
690.00
112.50
225.00
5,700.00
825.00
90.00 Php
7,642.50
bags
cu.m.
cu.m.
packs
packs
pcs.
kg.
Php
Php
Php
Php
Php
Php
Php
230.00
900.00
900.00
30.00
35.00
165.00
60.00
Php
Php
Php
Php
Php
Php
Php
690.00
112.50
225.00
90.00
105.00
495.00
60.00 Php
1,777.50
days
days
days
Php
366.00 Php
Php
317.00 Php
pcs.
pcs.
bags
cu.m.
cu.m.
pcs.
kgs.
Php
Php
Php
Php
Php
Php
Php
15.00
18.00
230.00
900.00
1,300.00
165.00
60.00
Php
Php
Php
Php
Php
Php
Php
2,928.00
10,144.00 Php
5,250.00
648.00
6,440.00
1,350.00
650.00
3,630.00
-
13,072.00
day
day
Php
Php
366.00 Php
317.00 Php
7,320.00
6,340.00
bd.ft.
58.00
1,160.00
1,160.00
bd.ft.
shts.
30.00
1,239.00
400.00
3,717.00
4,117.00
bd.ft.
58.00
2,900.00
2,900.00
shts.
shts.
bd.ft.
400.00
600.00
40.00
400.00
2,400.00
100.00
pcs.
pcs.
set
sets
pcs.
kgs.
kgs.
kgs.
kgs.
kgs.
140.00
60.00
680.00
56.00
30.00
50.00
52.00
51.00
51.00
56.00
560.00
360.00
680.00
168.00
90.00
400.00
312.00
204.00
102.00
112.00
days
days
Php
Php
366.00 Php
317.00 Php
3,660.00
6,340.00
sets
1,200.00
2,400.00
pcs.
180.00
180.00
2,988.00
10,000.00
2,400.00
2,400.00
pcs.
pcs.
pcs.
kgs
65.00
145.00
260.00
580.00
days
days
366.00
317.00
1,464.00
2,536.00
lghts.
pc.
lghts.
qrt.
pcs.
306.00
86.00
29.00
334.00
68.00
1,836.00
116.00
668.00
272.00
days
days
366.00
317.00
366.00
634.00
gal.
gals.
gals.
gals.
gals.
gals.
qrts.
doz.
doz.
pint.
pint.
pint.
pint.
pc.
set
pc.
pc.
pcs.
485.00
655.00
434.00
829.00
369.00
426.00
567.00
126.00
126.00
103.00
103.00
103.00
103.00
30.00
68.00
19.00
40.00
20.00
485.00
1,310.00
868.00
3,316.00
554.00
639.00
567.00
126.00
126.00
206.00
206.00
206.00
206.00
30.00
68.00
19.00
40.00
40.00
1,020.00
4,000.00
5,020.00
1,000.00
1,000.00
9,012.00
days
days
317.00
317.00
1,585.00
6,340.00
7,925.00
16,937.00
Water Stop
900/Can
10Lbs. Or 4 Litrs/can
plyboard not marine plywoood

Check number of jelousie
Check for tinting color
Concrete Pad, Plastered surface or not?
1:10 Sand
Ask sir ton about boulder on foundation

beam at chlorine room & Ope room not yet included
Where to Include Water Proofing Compound? Ask Master Primo Felix
94pcs
Length
1.05m
340pcs
.6m
Part of Structure
Column Ties of Sump Tank (4 Column)
overhead tank column
Soil Bearing Test from Soil Bearing Test Conducted at Fisheries
50KPa
###
###
###
###
###
###
Part of Structure
Column
Braces
Tie-Beam
Floor Beam
Wall
Footing & Soil
Volume
Php
38.12
Weight (KN)
Php 899.51
Php
899.51

Project
PROP. ZONE 4 BOOSTER STATION AT ZSCMST COMPD., RIO HONDO

(PILE DRIVE TEST FOR OVERHEAD TANK FOUNDATION)
Location
Scope of Work
:
:
A. NON-ENGINEERING BASIC COST
I. PERMIT FEE
II. PUBLIC SAFETY/SIGNAGES
I. MOBILIZATION
II. CLEARING & LAYOUTING OF FOUNDATION
III. PREPARATION OF CRANE WAY
IV. EXCAVATION WORKS
V. PILE DRIVE TEST
VI. PREPARATION & DELIVERY OF PILE TEST REPORT
VII. DEMOBILIZATION
Cost of Project
450,121.33

I. PERMIT FEE
1. ECC Requirement
1.1. Processing Fee
1.2. Support Fund
TOTAL COST OF PERMIT FEE
1. Signages
a. Materials:
### - Unit of 4' x 8' Tarpaulin (Project Signage)
### - pcs. 2" x 2" x 10' Coco Lumber
3" C.W. Nail
4" C.W. Nail
b. Labor:
### - Laborer
TOTAL COST OF HEALTH & SAFETY
III. CONSTRUCTION OF TEMFACIL
a. Material:
### - pcs. 2" x " x 10' Coco Lumber
4" C.W. Nail
3" C.W. Nail
1-1/" C.W. Nail

20ft. x 30ft. Tarpaulin
b. Labor:
### - Laborer
TOTAL COST OF CONSTRUCTION OF TEMFACIL
IV. SUPERVISION/MONITORING
a. Manpower:
### - Engineering Assistant
TOTAL COST OF SUPERVISION
TOTAL INDIRECT COST
I. MOBILIZATION
a. Materials:

3" C.W. Nail
4" C. W. Nail
Nylon #100
b. Equipment:
### - Power Saw
c. Labor:
### - Contructual Laborer
TOTAL COST OF CLEARING & LAYOUTING OF FOUNDATION

a. Equipment:
### - Power Saw
b. Labor:
TOTAL COST OF PREPARATION OF CRANE WAY

a. Labor:
b. Equipment:
### - Unit Backhoe
### - Unit Payloader
### - Unit Dump Truck
TOTAL COST OF EXCAVATION WORKS
V. PILE DRIVE TEST
1. FABRICATION OF PRECAST CONCRETE PILE
1- Units of 300mm x 300mm x 6.00m Precast Concrete Starter Pile
3- Units of 300mm x 300mm x 6.00m Extension Precast Concrete Pile
a. Materials
Portland Cement (Type 1P)
Washed Sand
Gravel (G1)
Concrete Addmix (150g)
20mm x 6.00m. Deform bars (Grade 40)
#16 G.I. Tie Wire
32mm x 6.00m G.I. Pipe, Schedule 40
25mm Plain Round Bar (Grade 40)
Welding Rod (6011)
Fabricated 9mm Thk x 300mm x 300mm MS Steel Plate

3" C.W. Nail
4" C.W. Nail
b. Laborer:
2. PILE DRIVING WORKS
Lump Sum
TOTAL COST OF PILE DRIVE TEST
VII. DEMOBILIZATION
SUMMARY
I. PERMIT FEE
I. MOBILIZATION
V. PILE DRIVE TEST
VII. DEMOBILIZATION
SUB-TOTAL
OVERHEAD EXPENSES
MISCELLANEOUS
CONTRACTOR'S PROFIT
TOTAL PROJECT COST
Prepared by:

JO- Senior Engineer A (C.E.)
Approved by:

Officer-In-Charge
Certified as to Availability of Funds:

Officer-In-Charge
ROBERTO R. MENDOZA
Assistant General Manager for FAG

General Manager
e Philippines
WATER DISTRICT
mboanga City
D., RIO HONDO
1
7
10
0.5
0.5
unit
bd.ft.
bd.ft.
kg.
kg.
1 day
1 day
100
133
100
67
6
4
3
bd.ft.
bd.ft.
bd.ft.
bd.ft.
shts.
kgs.
kgs.
4,000.00
9,600.00
4,000.00
9,600.00
1,200.00
20.00
20.00
60.00
60.00
1,200.00
133.33
200.00
30.00
30.00
366.00
317.00
366.00
634.00
20.00
20.00
20.00
20.00
700.00
60.00
60.00
2,000.00
2,666.67
2,000.00
1,333.33
4,200.00
240.00
180.00
13,600.00
13,600.00
1,593.33
1,000.00
2,593.33
2 kgs.
2 units
60.00
2,500.00
120.00
5,000.00
3 days
3 days
366.00
317.00
2,196.00
3,804.00
25 days
524.00
13,100.00
17,740.00
6,000.00
23,740.00
13,100.00
13,100.00
53,033.33
### lot
### bd.ft.
10,000.00
10,000.00
20.00
5,340.00
10,000.00
10,000.00
###
###
###
###
bd.ft.
kgs.
kgs.
roll
20.00
60.00
60.00
150.00
8,000.00
120.00
120.00
150.00
13,730.00
### days
2,000.00
12,000.00
12,000.00
### days
### days
366.00
317.00
4,392.00
19,020.00
### days
2,000.00
12,000.00
### days
### days
366.00
317.00
4,392.00
19,020.00
### day
### day
366.00
317.00
732.00
1,902.00
### day
### day
### day
10,400.00
10,400.00
9,000.00
10,400.00
10,400.00
9,000.00
###
###
###
###
###
###
###
###
###
###
###
###
###
bags
cu.m.
cu.m.
packs
pcs.
pcs.
pcs.
kgs.
pc.
pc.
kgs.
units
bd.ft.
226.00
900.00
900.00
34.00
620.00
450.00
165.00
65.00
1,534.00
950.00
145.00
2,500.00
20.00
6,780.00
900.00
1,800.00
1,020.00
9,920.00
900.00
5,775.00
520.00
1,534.00
950.00
580.00
17,500.00
8,000.00
23,412.00
49,142.00
12,000.00
23,412.00
35,412.00
2,634.00
29,800.00
32,434.00
###
###
###
###
bd.ft.
bd.ft.
kgs.
kgs.
20.00
20.00
60.00
60.00
6,000.00
4,000.00
240.00
240.00
66,659.00
### days
### days
366.00
317.00
5,856.00
15,216.00
21,072.00
### ln.mtr
4,000.00
92,000.00
92,000.00
179,731.00
### lot
2,000.00
2,000.00
2,000.00
2,000.00
### lot
10,000.00
10,000.00
10,000.00
10,000.00
MARY
harge
pment Section
13,600.00
2,593.33
10,000.00
49,142.00
35,412.00
32,434.00
179,731.00
2,000.00
10,000.00
334,912.33
3,349.00
13,396.00
16,746.00
33,491.00
48,227.00
Php
450,121.33
Submitted by:
MARLI P. ACOSTA-DE FIESTA

Officer-In-Charge
Recommending Approval for:
MENDOZA
anager for FAG
D. VASQUEZ
nager
ALEJO S. ROJAS, JR.

Assistant General Manager for Operations
PROJECT
Location
Project Cost
Project Duration
Manpower Requirements
A
:
R T
PROP. ZONE 4 BOOSTER STATION AT ZSCMST COMPD., RIO HO
(PILE DRIVE TEST FOR OVERHEAD TANK FOUNDATION)
:
:
:
:
Php
450,121.33
CALENDAR DAYS
MANPOWER ( 1- Project Engineer, 10-Laborers, 1- Mason, 1- Steelman/Welder & 1- Carpe
Particulars
no.
of
days
Amounts
Php

13,600.00
2,593.33
I. PERMIT FEE

I. MOBILIZATION
V. PILE DRIVE TEST
1. FABRICATION OF PRECAST CONCRETE PILE

2. PILE DRIVING WORKS
VII. DEMOBILIZATION
SUB-TOTAL
OVERHEAD EXPENSES
Php5.00
Php6.00
###
Php2.00
Php1.00
Php2.00
10,000.00
49,142.00
35,412.00
32,434.00
179,731.00
87,731.00
92,000.00
2,000.00
10,000.00
334,912.33
3,349.00

MISCELLANEOUS
CONTRACTOR'S PROFIT
Php 450,121.33
TOTAL PROJECT COST

CASH OUTLAY REQUIREMENT
TARGETED COMPLETION THIS PERIOD
COMMULATIVE COMPLETION TO DATE
Prepared By:

Senior Engineer A
13,396.00
16,746.00
33,491.00
48,227.00
Php
Checked & Reviewed By:
Submitted By:

Officer-In-Charge
MARLI P. ACOST
Officer-In-Charge
Planning & Design

MPD., RIO HONDO

ATION)
n/Welder & 1- Carpenter)

CALENDAR DAYS
16.00
Php
Php
0.00%
0.00%
Submitted By:
Approved By:
MARLI P. ACOSTA - DE FIESTA

Officer-In-Charge

Officer-In-Charge
ALEJO S. ROJAS, J
Assistan General M
DAR DAYS
Php
32.00
Php
0.00%
0.00%
mmending Approval for Project Implementation:
ALEJO S. ROJAS, JR.

Assistan General Manager-Operations Group

General Manager

Final - Fisheries Booster Station

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Final - Fisheries Booster Station

Uploaded by

Copyright:

Available Formats

Republic of the Philippines

ZAMBOANGA CITY WATER DISTRICT

PROP. PVC PIPE RACK, DISMOUNTING TYPE

II. HAULING OF MATERIALS

VI. SCAFFOLDING WORKS

5mm thk. X 100mm x 6.00m Flat Bar

50 Amperes Main Circuit Breaker, Single Phase,

5.5mm2 THW Stranded Wire (perimeter line)

3.5mm THW Stranded Wire

3U Electronic CFL with Diffuser, Daylight, 23W Assembly

Ceiling Socket with screw

Duplex Convenience Outlet w/ plate (flush type)

Toggle Switch 2-Gang w/ plate (weather-proof type) and roof cover

(3/4") RSC Entrance Cap

25mm (3/4") x 3m RSC Electrical Conduit

(3/4") x 90 RSC Electrical Conduit Elbow Long Sweep

25mm (3/4") RSC Locknut

(3/4") RSC Male Adaptor

(1/2") PVC Flexible Electrical Conduit

20mm (1/2") x 3.00m PVC Electrical Conduit

(1/2") x 90 PVC Electrical Conduit Elbow Long Sweep

20mm(1/2") PVC Electrical Coupling Connectors

20mm (1/2") PVC Male Adaptor

20mm (1/2") PVC Lock Nut (Zinc Coated)

20mm (1/2") nylon cable tie

G.I. Bell Reducer, Sch. 40

5.5mm2 Wire Connector

2 wire w/ spool Secondary rack

#16 G.I. Tie Wire

6" x 6" x 4" Gal. Pull Box

PVC Solvent Cement

1/2" Camridge / Mica Tube

3/4" Polytype Electrical Tape

3/4" Rubber Tape

### - Unit Power Drill

### - Contractual Laborers

Reviewed & Checked by:

FELIXBERTO R. CAARE, JR.

MARIE CLAIRE C. BONGO

Certified as to Availability of Funds:

CARLOS L. PEREZ, SR.

Approved for Project Implementation:

LEONARDO REY D. VASQUEZ

ublic of the Philippines

0MM X 200MM X 150MM CONCRETE BASE BLOCK

ONCRETE BASE BLOCK

MARLI P. ACOSTA-DE FIESTA

ALEJO S. ROJAS, JR.

"CHEM-TECH" heavy Duty Hypochlorinator with 100 liters Solution Tank

H 100 LTRS SOLUTION TANK & COMPLETE ACCESSORIES:

Duty Hypochlorinator with 100 liters Solution Tank

PROPOSED ZSCMST SUMP TANK ELECTRO-MECHANICAL

1. Package Supply, Installation, Testing & Commissioning of 15KW (20Hp) S

I. PACKAGE SUPPLY, INSTALLATION, TESTING & COMMISSIONING OF 15 KW (20HP) SU

15 KW (20Hp), 3-phase, 230VAC, 60 Hz, 3500 RPM, Variable speed Drive S

C. SUPPLY & INSTALLATION OF DISCHARGE PIPINGS, APPURTENANCES & FITTINGS:

100mm C.I. Body Check Valve w/ counter weight (PN16), F/F

2.00 Lumpsum Amount

II. PACKAGE SUPPLY, INSTALLATION, TESTING & COMMISSIONING OF 100mm ELECT

WITH THE SENSOR EM FLOWMETER, ALL UNITS WITH COMPLETE ACCESSORIES.

GENSET TECHNICAL SPECIFICATIONS:

Weatherproofed Factory Original Enclosure. Rigid in construction that withstand

Automatic Transfer Switch 460 VAC, 3-Phase, 60 Hz.