PROPOSED 2012 PROJECTS

1
2
3
4
5
6
7
8
1
9
10
11
12
13
14
15
16

Sinubong Water System

Manguso Water System
Dulian Water System
Pamucutan Water System
Lapaz Water System
Sibulao Water System
Lanzones-Buenakapok-Salaan Pipeline
Salaan-Lumbangan Pipeline
Lunzuran-Tumaga Pipeline
Nuez-Campaner Pipeline
Overhead Tank at Fisheries
Proposed Feederline & Drainage System at Trumata Dr., Tumaga
Site Development of Tulungatung Property (Mercy)
Site Development at Vitali
Reinforcement of riprap at Tamion

City Funds
ZCWD Funds

5289 junction buenakapok- salaan lansones

4107 salaan to lansones
lumbangan to salaan

5287

Republic of the Philippines

ZAMBOANGA CITY WATER DISTRICT
Pilar Street, Zamboanga City
Project
Location
Scope of Work:

: PROPOSED LANZONES-BUENAKAPOK-SALAAN PIPELINE PROJECT

Salaan Barangay, Zamboanga City
:
I. Mobilization
II. Hauling of Materials
III. Pipelines & Appurtenances
A. Laying of Pipeline
Laying of 6,564.00 Linear Meters, 100mm (I.D) x 6.00m PVC Pipe, Class 150
B. Bridge Crossing
C. Hydro-testing & Disinfection Works
D. Valves & Fittings
E. Partial & Final Backfilling & Compaction Works
IV. Supply/Installation of Seven (7) Units-75mm Fire Hydrants & Barricade
V. Supply/Installation of Four (4) Units- Blow-off Assembly
VI. Supply/Installation of Four (4) Units- Air-Release Assembly w/ Steel Protector
VII. Concrete Cutting & Breaking/Restoration Works
VIII. Demobilization

Cost of Project

Php

6,267,798.00
BILL OF MATERIALS AND COST ESTIMATES
Item Description

Qty.

Unit

Unit Cost

Cost

I. MOBILIZATION:

Total Cost
10,000.00

II. HAULING OF MATERIALS (PVC & G.I. Pipe only)

a. Equipment Rental
1 - Unit Boom Truck
Diesel Fuel
b. Labor :
4 - Laborers
DIRECT COST
III. PIPELINES & APPURTENANCES:
A. LAYING OF PIPELINE:
a. Materials :
100mm PVC Pipe, Class 150
100mm (I.D.) x 6.00m PVC Pipe, Class 150, B/S with R.R.
100mm (I.D.) x 22.5o PVC Bend, Class 150, B/S with R.R.
100mm (I.D.) x 11.25o PVC Bend, Class 150, B/S with R.R.
100mm (I.D.) x 45o PVC Bend, Class 150, B/S with R.R.
100mm C.I. Mechanical End Cap
b. Labor :
2 - Pipefitter
30 - Laborer
DIRECT COST

9 days
135 liters

5,000.00
49.00

45,000.00
6,615.00

9 days

317.00

11,412.00

pcs.
pcs.
pcs.
pcs.
pc.

1,706.00
703.00
680.00
780.00
1,086.00

1,866,364.00
30,932.00
42,160.00
7,800.00
1,086.00

131 days
131 days

341.00
317.00

89,342.00
1,245,810.00

1,094
44
62
10
1

51,615.00

11,412.00
63,027.00

1,948,342.00

1,335,152.00
3,283,494.00

B. BRIDGE CROSSING
a. Materials :
Bridge Crossing
100mm G.I. Coupling, Sch. 40
6.02mmthk x 100mm (I.D.) x 6.00m G.I. Pipe (Sch. 40)
100mm C.I. Sleeve Type Flexible Coupling, (PVC-G.I.)
Red Lead Metal Primer
Quick Dry Enamel (Paint Blue)
Paint Thinner
2" Paint Brush
b. Labor :
1 - Pipefitter
2 - Laborers
DIRECT COST
C. HYDRO TESTING & DISINFECTION WORKS:
a. Materials :
Chlorine Powder
Potable Water
b. Labor :
1 - Pipe fitter
4 - Laborers
c. Equipment Rental/Fuel/Oil & Lubricants :
1 - Unit Hydrotesting Machine
1 - Unit Generator Set
Gasoline
Engine Oil
DIRECT COST
D. VALVES & FITTINGS:
a. Materials :
100mm C.I. Sleeve Type Flexible Coupling, Std. (PVC)
100mm C.I. Sleeve Type Flexible Coupling, Spl. (PVC-C.I.)
100mm x 100mm C.I. Tee, M/F
100mm C.I. Body Gate Valve, F/F (NRS)
100mm C.I. Adaptor, F/P
100mm x 450 PVC Bend, Class 150, B/S w/ R.R.
150mm C.I. Telescopic Valve Cover
16mm x 75mm Hex. Head Stainless Bolt w/ Nut & Washer
Portland Cement
Sand
Gravel
12mm x 6.00m Def. Reinforcing Steel Bar
b. Labor :
1 - Pipe fitter
2 - Laborers
DIRECT COST
E. PARTIAL & FINAL BACKFILLING & COMPACTION WORKS:
a. Materials :
Coarse Sand
b. Labor :
1 - Operator
2 - Laborers
c. Equipment Rental/Fuel :
1 - Unit Tamper Rammer
Gasoline
DIRECT COST

1
2
2
1
1
1
2

pc.
pcs.
pcs.
gal.
gal.
qrt.
pcs.

968.00
7,200.00
1,780.00
390.00
548.00
325.00
22.00

968.00
14,400.00
3,560.00
390.00
548.00
325.00
44.00

2 days
2 days

341.00
317.00

682.00
1,268.00

250.00
54.00

1,000.00
8,424.00

9,424.00

370.00
317.00

2,590.00
8,876.00

11,466.00

500.00
500.00
58.00
120.00

3,500.00
3,500.00
3,132.00
840.00

1,510.00
1,780.00
3,068.00
6,844.00
1,676.00
780.00
825.00
85.00
230.00
1,000.00
1,000.00
224.00

3,020.00
3,560.00
6,136.00
13,688.00
3,352.00
780.00
1,650.00
2,720.00
460.00
100.00
200.00
224.00

370.00
317.00

740.00
1,268.00

1,000.00

1,024,800.00

1,024,800.00

55 days
55 days

366.00
317.00

20,130.00
34,870.00

55,000.00

55 days
193 liters

2,000.00
58.00

110,000.00
11,165.00

4 kgs.
156 cu.m.

7 days
7 days

7
7
54
7

2
2
2
2
2
1
2
32
2
0.10
0.20
1

days
days
liters
liters

pcs.
pcs.
pcs.
pcs.
pcs.
pc.
pcs.
pcs.
bags
cu.m.
cu.m.
pc.

2 days
2 days

1,025 cu.m.

TOTAL DIRECT COST OF PIPELINES & APPURTENANCES

Php

IV. SUPPLY/INSTALLATION OF SEVEN (7) UNITS - 75MM FIRE HYDRANTS & BARRICADE:
a. Materials :
100mm x 75mm C.I. Tee, M/F, w/ 16mmthk M.S. Steel Ring
7 pcs.
Flange, w/ 16mm x 75mm Hex. Head Stainless Bolts w/ Nut
& Washer
75mm C.I. Body Gate Valve, (NRS), F/F, w/ 16mmthk. M.S.
Steel Ring Flange, w/ 16mm x 75mm Hex. Head Stainless
Bolts w/ Nut & Washer
75mm x 90 G.I. Elbow, Sch. 40
mm
5.5 thk x 75mm (I.D.) x 6.00m G.I. Pipe (Sch. 40)

20,235.00

1,950.00
22,185.00

10,972.00
31,862.00

35,890.00

2,008.00
37,898.00

121,165.00
1,200,965.00
4,576,404.00

###

4,708.00

32,956.00

7 pcs.

###

8,354.00

58,478.00

7 pcs.
5 pcs.

###
###

360.00
5,200.00

2,520.00
26,000.00

75mm Angle Valve w/ 63mm Hose Connector

150mm C.I. Telescopic Valve Cover
Portland Cement
Sand
Gravel
16mm x 6.00m Def. Reinforcing Steel Bars
10mm x 6.00m Def. Reinforcing Steel Bars
#16 G.I. Tie-wire
Teflon Tape
Concrete Neutralizer (1/4 Liter)
Liquid Tile Primer
Liquid Tile Top Coat (Gloss White)
Liquid Tile Reducer
Liquid Tile Tinting Color, Hansa Yellow (1/4 Liter)
Liquid Tile Tinting Color, Black (1/4 Liter)
12mm thk x 1.20m x 2.40m Ordinary Plywood
14 pcs. - 2" x 3" x 10' Coco Lumber
2" C.W. Nail
4" C.W. Nail
Metal Primer Red Oxide
Quick Dry Enamel, Color Blue
4" Paint Brush
2" Paint Brush
Paint Thinner
b. Labor:
1 - Pipe fitter
4 - Laborers
1 - Mason
DIRECT COST

7
7
24
1
2
12
19
7
35
4
4
5
3
2
2
4
70
3
3
3
3
3
4
2

units
units
bags
cu.m.
cu.m.
pcs.
pcs.
kgs.
pcs.
cans
gals.
gals.
gals.
cans
cans
shts.
bd.ft.
kgs.
kgs.
gals.
gals.
pcs.
pcs.
gals.

###
###

7 days
7 days
7 days

8,410.00
825.00
230.00
1,000.00
1,000.00
450.00
165.00
65.00
20.00
88.00
625.00
826.00
369.00
110.00
110.00
800.00
20.00
70.00
67.00
416.00
522.00
67.00
28.00
300.00

58,870.00
5,775.00
5,520.00
1,000.00
2,000.00
5,400.00
3,135.00
455.00
700.00
352.00
2,500.00
4,130.00
1,107.00
220.00
220.00
3,200.00
1,400.00
210.00
201.00
1,248.00
1,566.00
201.00
112.00
600.00

370.00
317.00
366.00

2,590.00
8,876.00
2,562.00

TOTAL DIRECT COST OF FIRE HYDRANT & BARRICADE

V. SUPPLY/INSTALLATION OF FOUR (4) UNITS- BLOW-OFF ASSEMBLY:
a. Materials :
Tap at 100mm PVC Pipe
100mm C.I. Body Gate Valve, M/M (NRS)
100mm x 100mm C.I. Tee, M/M
100mm x 900 PVC Bend, Class 150, B/S w/ R.R.
100mm (I.D.) x 6.00m PVC Pipe, Class 150, B/S w/ R.R.
150mm C.I. Telescopic Valve Cover
150mm (I.D.) x 6.00m PVC Pipe, Class 150, B/S
Portland Cement
Sand
Gravel
12mm x 6.00m Def. Reinforcing Steel Bar (Grade 20)
#16 G.I. Tie-wire
b. Labor :
1 - Pipe fitter
1 - Mason
2 - Laborers

Php

4
4
4
1
4
1
2
0.10
0.20
1
1

pcs.
pcs.
pcs.
pc.
pcs.
pc.
bags
cu.m.
cu.m.
pc.
kg.

4 days
4 days
4 days

29,264.00
12,272.00
4,512.00
1,706.00
3,300.00
3,686.00
460.00
100.00
200.00
224.00
65.00

370.00
366.00
317.00

1,480.00
1,464.00
2,536.00

Php

#16 G.I. Tie-wire

12mm x 12mm x 6.00m Square Bar
25mm Automatic Air Release Valve
100mm x 25mm C.I. Saddle Clamp w/ Hex. Head Stainless
Steel Bolts w/ Nut & Washer
25mm (O.D.) x 1.10m G.I. Nipple, Sch. 40 (Standard BSP Thread)
mm
25 Brass Gate Valve
25mm G.I. Coupling
Hacksaw Blade
6011 Welding Rod

1
0.10
0.20
1
1
8
4
4
4
4
4
4
1

bag
cu.m.
cu.m.
pc.
kg.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
kg.

55,789.00

5,480.00
61,269.00
61,269.00

VI. SUPPLY/INSTALLATION OF FOUR (4) UNITS - AIR- RELEASE ASSEMBLY W/ STEEL PROTECTOR
a. Materials :
Tap at 100mm PVC Pipe
Portland Cement
Sand
Gravel
10mm x 6.00m Def. Reinforcing Steel Bars (Grade 20)

14,028.00
234,104.00
234,104.00

7,316.00
3,068.00
1,128.00
1,706.00
825.00
3,686.00
230.00
1,000.00
1,000.00
224.00
65.00

TOTAL DIRECT COST OF BLOW-OFF ASSEMBLY

220,076.00

230.00
1,000.00
1,000.00
155.00
65.00
265.00
16,400.00
1,013.00

230.00
100.00
200.00
155.00
65.00
2,120
65,600.00
4,052.00

250.00
537.00
15.00
52.00
145.00

1,000.00
2,148
60.00
208.00
145.00

Red Oxide Metal Primer

Quick Dry Enamel, Color Blue
1" Paint Brush

1 gal.
1 gal.
4 pcs.

416.00
522.00
14.00

416.00
522.00
56.00

77,077.00

b. Labor:
1 - Welder
1 - Mason
1 - Pipe fitter
2 - Laborers

4
4
4
4

366.00
366.00
370.00
317.00

1,464.00
1,464.00
1,480.00
2,536.00

6,944.00

c. Equipment Rental
1 - Unit Welding Machine

1 day

2,200.00

2,200.00

days
days
days
days

TOTAL DIRECT COST OF AIR-RELEASE ASSEMBLY

Php

2,200.00
86,221.00
86,221.00

VII. CONCRETE CUTTING & BREAKING/RESTORATION WORKS

(L=101.00 L.M., W=0.41 M., T=0.15 M.)

1. Concrete Cutting & Breaking
a. Labor :
2 - Contractual Laborers

14 days

317.00

8,876.00

8,876.00

b. Equipment Rental/Fuel :
1 - Unit Concrete Cutting Machine
1 - Unit Jackhammer w/ Compressor (w/ fuel)
Special Gasoline
DIRECT COST
2. Restoration Works
a. Materials :
Portland Cement
Sand
Gravel
b. Labor :
1 - Mason
4 - Laborers
DIRECT COST

7 days
7 days
49 liters

2,000.00
6,000.00
58.00

14,000.00
42,000.00
2,842.00

62 bags
3 cu.m.
5 cu.m.

230.00
1,000.00
1,000.00

14,260.00
3,000.00
5,000.00

366.00
317.00

1,464.00
5,072.00

4 days
4 days

58,842.00
67,718.00

22,260.00

6,536.00
28,796.00

TOTAL DIRECT COST OF CONCRETE CUTTING & BREAKING/RESTORATION

Php

96,514.00

VIII. DEMOBILIZATION

Php

10,000.00

S U M M A R Y
I. MOBILIZATION:
II. HAULING OF MATERIALS
III. PIPELINES & APPURTENANCES:
A. Laying of Pipeline
B. Bridge Crossing
C. Hydro-testing & Disinfection Works
D. Valves & Fitting Works
E. Partial & Final Backfilling & Compaction Works

10,000.00
63,027.00
4,576,404.00
3,283,494.00
22,185.00
31,862.00
37,898.00
1,200,965.00

IV. SUPPLY/INSTALLATION OF SEVEN (7) UNITS - 75MM FIRE HYDRANTS

W/ BARRICADE
V. SUPPLY/INSTALLATION OF FOUR (4) UNITS - BLOW OFF ASSEMBLY
VI. SUPPLY/INSTALLATION OF FOUR (4) UNITS AIR - RELEASE ASSEMBLY
W/ STEEL PROTECTOR
VII. CONCRETE CUTTING & BREAKING/RESTORATION WORKS
VIII. DEMOBILIZATION
SUB-TOTAL

234,104.00
61,269.00
86,221.00

OVERHEAD EXPENSES
PRICE & PHYSICAL CONTINGENCIES
MISCELLANEOUS
TAXES (12%)
TOTAL PROJECT COST
Prepared by:

FELIXBERTO R. CAARE, JR.

Researcher/Analyst A
Planning and Development Section

PhP

96,514.00
10,000.00
5,137,539.00
256,877.00
205,502.00
51,375.00
616,505.00
6,267,798.00

Tamion Reinforced Retaining Wall

@ Retaining Wall -1
river bed to minimum level of water :
minimum level of water to N.G.L.
:
N.G.L. to top of rip rap
:
line of river bed to excavation
:

2
2
1
0.8

m
m
m
m - base height

Republic of the Philippines

ZAMBOANGA CITY WATER DISTRICT
Pilar Street, Zamboanga City
Project
Location
Scope of Work:

: PROPOSED SALAAN-LUMBANGAN PIPELINE PROJECT

Salaan Barangay, Zamboanga City
:
I. Mobilization
II. Hauling of Materials
III. Pipelines & Appurtenances
A. Laying of Pipeline
Laying of 6,564.00 Linear Meters, 100mm (I.D) x 6.00m PVC Pipe, Class 150
B. Bridge Crossing
C. Hydro-testing & Disinfection Works
D. Valves & Fittings
E. Partial & Final Backfilling & Compaction Works
IV. Supply/Installation of Seven (7) Units-75mm Fire Hydrants & Barricade
V. Supply/Installation of Four (4) Units- Blow-off Assembly
VI. Supply/Installation of Four (4) Units- Air-Release Assembly w/ Steel Protector
VII. Concrete Cutting & Breaking/Restoration Works
VIII. Demobilization

Cost of Project

Php

4,752,245.00
BILL OF MATERIALS AND COST ESTIMATES
Item Description

Qty.

Unit

Unit Cost

Cost

I. MOBILIZATION:

Total Cost
10,000.00

II. HAULING OF MATERIALS (PVC & G.I. Pipe only)

a. Equipment Rental
1 - Unit Boom Truck
Diesel Fuel
b. Labor :
4 - Laborers
DIRECT COST
III. PIPELINES & APPURTENANCES:
A. LAYING OF PIPELINE:
a. Materials :
1. 100mm PVC Pipe, Class 150
100mm (I.D.) x 6.00m PVC Pipe, Class 150, B/S with R.R.
100mm (I.D.) x 22.5o PVC Bend, Class 150, B/S with R.R.
100mm (I.D.) x 11.25o PVC Bend, Class 150, B/S with R.R.
100mm (I.D.) x 45o PVC Bend, Class 150, B/S with R.R.
100mm (I.D.) x 90o PVC Bend, Class 150, B/S with R.R.
100mm C.I. Mechanical End Cap

7 days
189 liters

5,000.00
49.00

35,000.00
9,261.00

7 days

317.00

8,876.00

44,261.00

8,876.00
53,137.00

775
39
44
5
2
1

pcs.
pcs.
pcs.
pcs.
pcs.
pc.

1,706.00
703.00
680.00
780.00
1,128.00
1,086.00

1,322,150.00
27,417.00
29,920.00
3,900.00
2,256.00
1,086.00

1,386,729.00

67
13
12
1
1

pcs.
pcs.
pcs.
pc.
pc.

1,159.00
430.00
330.00
512.00
803.00

77,653.00
5,590.00
3,960.00
512.00
803.00

88,518.00

100 days
100 days

341.00
317.00

68,200.00
951,000.00

968.00
7,200.00
1,780.00
390.00
548.00
325.00
22.00

968.00
14,400.00
3,560.00
390.00
548.00
325.00
44.00

mm

2. 75 PVC Pipe, Class 150

75mm (I.D.) x 6.00m PVC Pipe, Class 150, B/S with R.R.
75mm (I.D.) x 22.5o PVC Bend, Class 150, B/S with R.R.
75mm (I.D.) x 11.25o PVC Bend, Class 150, B/S with R.R.
75mm (I.D.) x 45o PVC Bend, Class 150, B/S with R.R.
75mm C.I. Mechanical End Cap
b. Labor :
2 - Pipefitter
30 - Laborer
DIRECT COST
B. BRIDGE CROSSING
a. Materials :
Bridge Crossing
100mm G.I. Coupling, Sch. 40
6.02mmthk x 100mm (I.D.) x 6.00m G.I. Pipe (Sch. 40)
100mm C.I. Sleeve Type Flexible Coupling, (PVC-G.I.)
Red Lead Metal Primer
Quick Dry Enamel (Paint Blue)
Paint Thinner
2" Paint Brush

1
2
2
1
1
1
2

pc.
pcs.
pcs.
gal.
gal.
qrt.
pcs.

1,019,200.00
2,405,929.00

20,235.00

b. Labor :
1 - Pipefitter
2 - Laborers
DIRECT COST
C. HYDRO TESTING & DISINFECTION WORKS:
a. Materials :
Chlorine Powder
Potable Water
b. Labor :
1 - Pipe fitter
4 - Laborers
c. Equipment Rental/Fuel/Oil & Lubricants :
1 - Unit Hydrotesting Machine
1 - Unit Generator Set
Gasoline
Engine Oil
DIRECT COST
D. VALVES & FITTINGS:
a. Materials :
100mm C.I. Sleeve Type Flexible Coupling, Std. (PVC)
100mm C.I. Sleeve Type Flexible Coupling, Spl. (PVC-C.I.)
100mm x 100mm C.I. Tee, M/F
100mm C.I. Body Gate Valve, F/F (NRS)
100mm C.I. Adaptor, F/P
100mm x 450 PVC Bend, Class 150, B/S w/ R.R.
150mm C.I. Telescopic Valve Cover
16mm x 75mm Hex. Head Stainless Bolt w/ Nut & Washer
Portland Cement
Sand
Gravel
12mm x 6.00m Def. Reinforcing Steel Bar
b. Labor :
1 - Pipe fitter
2 - Laborers
DIRECT COST
E. PARTIAL & FINAL BACKFILLING & COMPACTION WORKS:
a. Materials :
Coarse Sand
b. Labor :
1 - Operator
2 - Laborers
c. Equipment Rental/Fuel :
1 - Unit Tamper Rammer
Gasoline
DIRECT COST

2 days
2 days

341.00
317.00

682.00
1,268.00

250.00
54.00

750.00
5,994.00

6,744.00

370.00
317.00

1,850.00
6,340.00

8,190.00

500.00
500.00
58.00
120.00

2,500.00
2,500.00
3,132.00
840.00

1,510.00
1,780.00
3,068.00
6,844.00
1,676.00
780.00
825.00
85.00
230.00
1,000.00
1,000.00
224.00

3,020.00
3,560.00
6,136.00
13,688.00
3,352.00
780.00
1,650.00
2,720.00
460.00
100.00
200.00
224.00

370.00
317.00

740.00
1,268.00

1,000.00

726,000.00

726,000.00

40 days
40 days

366.00
317.00

14,640.00
25,360.00

40,000.00

40 days
140 liters

2,000.00
58.00

80,000.00
8,120.00

3 kgs.
111 cu.m.

5 days
5 days

5
5
54
7

2
2
2
2
2
1
2
32
2
0.10
0.20
1

days
days
liters
liters

pcs.
pcs.
pcs.
pcs.
pcs.
pc.
pcs.
pcs.
bags
cu.m.
cu.m.
pc.

2 days
2 days

726 cu.m.

TOTAL DIRECT COST OF PIPELINES & APPURTENANCES

Php

IV. SUPPLY/INSTALLATION OF SEVEN (7) UNITS - 75MM FIRE HYDRANTS & BARRICADE:
a. Materials :
100mm x 75mm C.I. Tee, M/F, w/ 16mmthk M.S. Steel Ring
7 pcs.
Flange, w/ 16mm x 75mm Hex. Head Stainless Bolts w/ Nut
& Washer
75mm C.I. Body Gate Valve, (NRS), F/F, w/ 16mmthk. M.S.
Steel Ring Flange, w/ 16mm x 75mm Hex. Head Stainless
Bolts w/ Nut & Washer
75mm x 90 G.I. Elbow, Sch. 40
5.5mmthk x 75mm (I.D.) x 6.00m G.I. Pipe (Sch. 40)
75mm Angle Valve w/ 63mm Hose Connector
150mm C.I. Telescopic Valve Cover
Portland Cement
Sand
Gravel
16mm x 6.00m Def. Reinforcing Steel Bars
10mm x 6.00m Def. Reinforcing Steel Bars
#16 G.I. Tie-wire
Teflon Tape
Concrete Neutralizer (1/4 Liter)
Liquid Tile Primer

7 pcs.

7
5
7
7
24
1
2
12
19
7
35
4
4

pcs.
pcs.
units
units
bags
cu.m.
cu.m.
pcs.
pcs.
kgs.
pcs.
cans
gals.

1,950.00
22,185.00

8,972.00
23,906.00

35,890.00

2,008.00
37,898.00

88,120.00
854,120.00
3,344,038.00

###

4,708.00

32,956.00

###

8,354.00

58,478.00

###
###
###
###

360.00
5,200.00
8,410.00
825.00
230.00
1,000.00
1,000.00
450.00
165.00
65.00
20.00
88.00
625.00

2,520.00
26,000.00
58,870.00
5,775.00
5,520.00
1,000.00
2,000.00
5,400.00
3,135.00
455.00
700.00
352.00
2,500.00

Liquid Tile Top Coat (Gloss White)

Liquid Tile Reducer
Liquid Tile Tinting Color, Hansa Yellow (1/4 Liter)
Liquid Tile Tinting Color, Black (1/4 Liter)
12mm thk x 1.20m x 2.40m Ordinary Plywood
14 pcs. - 2" x 3" x 10' Coco Lumber
2" C.W. Nail
4" C.W. Nail
Metal Primer Red Oxide
Quick Dry Enamel, Color Blue
4" Paint Brush
2" Paint Brush
Paint Thinner
b. Labor:
1 - Pipe fitter
4 - Laborers
1 - Mason
DIRECT COST

5
3
2
2
4
70
3
3
3
3
3
4
2

gals.
gals.
cans
cans
shts.
bd.ft.
kgs.
kgs.
gals.
gals.
pcs.
pcs.
gals.

7 days
7 days
7 days

826.00
369.00
110.00
110.00
800.00
20.00
70.00
67.00
416.00
522.00
67.00
28.00
300.00

4,130.00
1,107.00
220.00
220.00
3,200.00
1,400.00
210.00
201.00
1,248.00
1,566.00
201.00
112.00
600.00

370.00
317.00
366.00

2,590.00
8,876.00
2,562.00

TOTAL DIRECT COST OF FIRE HYDRANT & BARRICADE

V. SUPPLY/INSTALLATION OF FOUR (4) UNITS- BLOW-OFF ASSEMBLY:
a. Materials :
Tap at 100mm PVC Pipe
100mm C.I. Body Gate Valve, M/M (NRS)
100mm x 100mm C.I. Tee, M/M
100mm x 900 PVC Bend, Class 150, B/S w/ R.R.
100mm (I.D.) x 6.00m PVC Pipe, Class 150, B/S w/ R.R.
150mm C.I. Telescopic Valve Cover
150mm (I.D.) x 6.00m PVC Pipe, Class 150, B/S
Portland Cement
Sand
Gravel
12mm x 6.00m Def. Reinforcing Steel Bar (Grade 20)
#16 G.I. Tie-wire
b. Labor :
1 - Pipe fitter
1 - Mason
2 - Laborers

Php

4
4
4
1
4
1
2
0.10
0.20
1
1

pcs.
pcs.
pcs.
pc.
pcs.
pc.
bags
cu.m.
cu.m.
pc.
kg.

4 days
4 days
4 days

14,028.00
234,104.00
234,104.00

7,316.00
3,068.00
1,128.00
1,706.00
825.00
3,686.00
230.00
1,000.00
1,000.00
224.00
65.00

29,264.00
12,272.00
4,512.00
1,706.00
3,300.00
3,686.00
460.00
100.00
200.00
224.00
65.00

370.00
366.00
317.00

1,480.00
1,464.00
2,536.00

TOTAL DIRECT COST OF BLOW-OFF ASSEMBLY

220,076.00

Php

55,789.00

5,480.00
61,269.00
61,269.00

VI. SUPPLY/INSTALLATION OF FOUR (4) UNITS - AIR- RELEASE ASSEMBLY W/ STEEL PROTECTOR
a. Materials :
Tap at 100mm PVC Pipe
Portland Cement
Sand
Gravel
10mm x 6.00m Def. Reinforcing Steel Bars (Grade 20)
#16 G.I. Tie-wire
12mm x 12mm x 6.00m Square Bar
25mm Automatic Air Release Valve
100mm x 25mm C.I. Saddle Clamp w/ Hex. Head Stainless
Steel Bolts w/ Nut & Washer
25mm (O.D.) x 1.10m G.I. Nipple, Sch. 40 (Standard BSP Thread)
25mm Brass Gate Valve
25mm G.I. Coupling
Hacksaw Blade
6011 Welding Rod
Red Oxide Metal Primer
Quick Dry Enamel, Color Blue
1" Paint Brush
b. Labor:
1 - Welder
1 - Mason
1 - Pipe fitter
2 - Laborers
c. Equipment Rental

1
0.10
0.20
1
1
8
4
4

bag
cu.m.
cu.m.
pc.
kg.
pcs.
pcs.
pcs.

230.00
1,000.00
1,000.00
155.00
65.00
265.00
16,400.00
1,013.00

230.00
100.00
200.00
155.00
65.00
2,120
65,600.00
4,052.00

4
4
4
4
1
1
1
4

pcs.
pcs.
pcs.
pcs.
kg.
gal.
gal.
pcs.

250.00
537.00
15.00
52.00
145.00
416.00
522.00
14.00

1,000.00
2,148
60.00
208.00
145.00
416.00
522.00
56.00

77,077.00

4
4
4
4

days
days
days
days

366.00
366.00
370.00
317.00

1,464.00
1,464.00
1,480.00
2,536.00

6,944.00

1 - Unit Welding Machine

1 day

2,200.00

TOTAL DIRECT COST OF AIR-RELEASE ASSEMBLY

2,200.00

Php

2,200.00
86,221.00
86,221.00

VII. CONCRETE CUTTING & BREAKING/RESTORATION WORKS

(L=101.00 L.M., W=0.41 M., T=0.15 M.)

1. Concrete Cutting & Breaking
a. Labor :
2 - Contractual Laborers
b. Equipment Rental/Fuel :
1 - Unit Concrete Cutting Machine
1 - Unit Jackhammer w/ Compressor (w/ fuel)
Special Gasoline
DIRECT COST
2. Restoration Works
a. Materials :
Portland Cement
Sand
Gravel
b. Labor :
1 - Mason
4 - Laborers
DIRECT COST

14 days

317.00

8,876.00

7 days
7 days
49 liters

2,000.00
6,000.00
58.00

14,000.00
42,000.00
2,842.00

62 bags
3 cu.m.
5 cu.m.

230.00
1,000.00
1,000.00

14,260.00
3,000.00
5,000.00

366.00
317.00

1,464.00
5,072.00

4 days
4 days

8,876.00

58,842.00
67,718.00

22,260.00

6,536.00
28,796.00

TOTAL DIRECT COST OF CONCRETE CUTTING & BREAKING/RESTORATION

Php

96,514.00

VIII. DEMOBILIZATION

Php

10,000.00

S U M M A R Y
I. MOBILIZATION:
II. HAULING OF MATERIALS
III. PIPELINES & APPURTENANCES:
A. Laying of Pipeline
B. Bridge Crossing
C. Hydro-testing & Disinfection Works
D. Valves & Fitting Works
E. Partial & Final Backfilling & Compaction Works

10,000.00
53,137.00
3,344,038.00
2,405,929.00
22,185.00
23,906.00
37,898.00
854,120.00

IV. SUPPLY/INSTALLATION OF SEVEN (7) UNITS - 75MM FIRE HYDRANTS

W/ BARRICADE
V. SUPPLY/INSTALLATION OF FOUR (4) UNITS - BLOW OFF ASSEMBLY
VI. SUPPLY/INSTALLATION OF FOUR (4) UNITS AIR - RELEASE ASSEMBLY
W/ STEEL PROTECTOR
VII. CONCRETE CUTTING & BREAKING/RESTORATION WORKS
VIII. DEMOBILIZATION
SUB-TOTAL

234,104.00
61,269.00
86,221.00

OVERHEAD EXPENSES
PRICE & PHYSICAL CONTINGENCIES
MISCELLANEOUS
TAXES (12%)
TOTAL PROJECT COST
Prepared by:

FELIXBERTO R. CAARE, JR.

Researcher/Analyst A
Planning and Development Section

PhP

96,514.00
10,000.00
3,895,283.00
194,764.00
155,811.00
38,953.00
467,434.00
4,752,245.00