PROJECT : SMP INSTALLATION WORKS FOR GRAVITY CIRCUIT UPGRADE

LOCATION : Didipio Nueva Viscaya

DATE : June 27, 2019
SUBJECT : GENERAL REQUIREMENTS

DESCRIPTION QTY UNIT UNIT COST TOTAL AMOUNT

I. General Requirements 4,840,508.00

A. Mobilization and Demobilization 2,096,288.00
Labor 3,136.00 man hr 83.00 260,288.00
Equipment
Mobilization
Hauling of Tower Crane (manila to didipio) 8.00 set 105,000.00 840,000.00
Hauling of Tunnel Forms (manila to didipio) 6.00 set 105,000.00 630,000.00
Unloading of Equipment
Rough Terrain Crane 120.00 eq hr 2,800.00 336,000.00
Boom truck (Mob/Demob) 1.00 lot 30,000.00 30,000.00

B. Architectural and Engineering Design Plans and as builts 358,280.00

Structural 2,000.00 sq.m 95.00 190,000.00
Electrical 238.00 units 260.00 61,880.00
Temporary Electrical 1.00 lot 35,000.00 35,000.00
Sanitary/Plumbing 238.00 units 300.00 71,400.00

C. Permits and Fees 178,500.00

Locational clearance 238.00 units 50.00 11,900.00
Barangay Clearance 238.00 units 700.00 166,600.00

D. Bond and Insurances 542,640.00

CARI 1.00 ls 226,100.00 226,100.00
Performance 1.00 ls 180,880.00 180,880.00
Surety 1.00 ls 135,660.00 135,660.00

E. Safety Personal Protective Equipment 242,700.00

Safety Shoes 30.00 pcs 980.00 29,400.00

Safety Helmet 30.00 pcs 500.00 15,000.00
Rubber Boots 30.00 pcs 850.00 25,500.00
Rain Coat 30.00 pcs 1,200.00 36,000.00
Safety Vest 30.00 pcs 1,200.00 36,000.00
Safety Eyewear 30.00 pcs 650.00 19,500.00
Safety Harnest 15.00 pcs 1,520.00 22,800.00
Cotton Dotted-Rubber Gloves 30.00 pcs 350.00 10,500.00
Ear Plug 30.00 pcs 450.00 13,500.00
Dust Mask 30.00 pcs 650.00 19,500.00
Welding gloves 30.00 pcs 500.00 15,000.00

D. Temporary Facilities 732,600.00

Porta Office 20' 1.00 unit 180,000.00 180,000.00

ACU 2.0 HP 1.00 unit 25,000.00 25,000.00
COMPUTERS
PM 1.00 unit 75,000.00 75,000.00
P.E. 1.00 unit 65,000.00 65,000.00
Billing/Cost Engineer 1.00 unit 35,000.00 35,000.00
Estimators 1.00 unit 35,000.00 35,000.00
Printer A3-A4-letter-Legal size 2.00 units 23,000.00 46,000.00
Office supplies
SANITATION AND HOUSEKEEPING
PORTALET 2.00 units 90,000.00 180,000.00
HOUSEKEEPING
Laborer 6.00 15,000.00 90,000.00
Consumables 1.00 500.00 500.00
 Sacks 20.00 30.00 600.00
Stick Broom 20.00 25.00 500.00

E. Site Management 689,500.00

PROJECT MANAGER 3.5 manmonths 120,000.00 420,000.00
PROJECT/FIELD ENGINEER 3.5 manmonths 35,000.00 122,500.00
SAFETY OFFICER 3.5 manmonths 30,000.00 105,000.00
ADMINISTRATIVE OFFICER 3.5 manmonths 18,000.00 63,000.00
DRAFTSMAN 3.5 manmonths 18,000.00 63,000.00
FOREMAN 3.5 manmonths 24,000.00 84,000.00
SERVICE DRIVER 7 manmonths 22,500.00 157,500.00
SUPERVISOR 3.5 manmonths 27,000.00 94,500.00
Mobilisation
Demobilisation

Site
Establishm
ent
(offices,
toilet, etc.)
As Constructed Documentation (incl. test results, shop drawings)