Canucutan Pipeline 1

Location
Kasanyangan
Pipe Size
O.D. (m)
I.D. (m)
Length (m)
100
0.12
0.10
1114.00
1114.00
For Concreting
Location
Kasanyangan
0.00
OP/Day
Qty
Dur.
11.20
11.20
1.08
2.71
0.10
0.24
TOTAL
Location
Kasanyangan
0.00
no. of
Drainage
2.00
7.00
0.34
150mm x 11.25 D.I.

200mm x 11.25 D.I. Bend,
Bend, ISO-2531, Push-on
ISO-2531, Push-on Double
Double Socket w/ Rubber Socket w/ Rubber Linings and
Linings and Coatings in
Coatings in Accordance w/
8.00
Accordance w/ Section
Section 4.5.2 and 4.5 of ISO28.00
4.5.2 and
4.5 of ISO-2531 :
2531 :2009
2009
36.00
Materials
Kasanyangan
150mm x 11.25 D.I. Bend, ISO-2531, Push-on

Double Socket w/ Rubber Linings and Coatings in
Accordance
Section
4.5.2
and 4.5
of ISO-2531
150mm D.I.w/
Sleeve
Type
Flexible
Coupling,
(D.I.) :
2009
Lumber, Good - 4 uses
Plywood (1/2" x 4' x 8") - 4 uses
Assorted CWN (1kg./100 bdft. Of Lumber)
Cement
Sand
Gravel
Tie Wire (2% of RSB)
Reinforcing Steel Bar, Grade 40
8.00
28.00
4.00
75.60
1.73
0.76
10.26
0.54
1.08
8.74
436.95
14.00
189.70
4.34
1.90
25.75
1.36
2.71
25.16
1258.02
Kasanyangan
total area for demo

Asphalt cutting
concrete cutting
asphalt demo
concrete demo
excavation
Labor
construction foreman
light equipment operator
laborer
Equipment
concrete cutter
backhoe with pavement breaker
payloader
dump truck
Permit Fee
Location
Kasanyangan
12.53
0.67
0.67
0.03
0.04
5.94
Qty
1.00
2.00
4.00
Qty
1.00
1.00
1.00
2.00
Concrete
Cutting/dem
no of 2.5 x
olition and
2.5
excavation
fee 7.93
1.00
Kasanyangan
Kasanyangan
total
7.93
Transfer of Serviceline
Location
No. of serviceline
17.00
Kasanyangan
38.00
0
Valve Box
Location
Kasanyangan
Php
-
No. of Valve Box (units)

7.00
9.00
Inter-connection work
Location
Number of Assembly
Kasanyangan
6
Php
6
Hydrotesting
H2O ( cu.m.) Chlorine (kg)
8.74
0.46
8.74
0.46
Asphalt
2"
4"
6"
8"
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Size of
Pipeline
Total
Duration
For Reinforcing Steel Bar

L of Drainage
OP/Day
Qty
Dur.
4.90
14.70
1440.00
1440.00
416.14
1198.11
0.29
0.83
TOTAL
Drainage Crossing
150mm D.I. Sleeve Type
Flexible Coupling, (D.I.)
100.00
-
1.12
0.39
1.07
1.46
Assorted
Plywood
CWN
(1/2" x 4' x (1kg./100
8") - 4 uses bdft. Of
75.60
1.73 Lumber)
0.76
Lumber,
Good - 4
uses
Cement
4.00
14.00
189.70
4.34
1.90
10.26
25.75
18.00
265.30
6.06
2.65
36.01
Final Staking Potholing
Asphalt Cutting
Concrete
Cutting
Asphalt
Breaking
Concrete Breaking
Trench Width
0.42
4.00
Sand
Gravel
0.54
1.36
1.08 8.74
2.71 25.16
1.90
3.79
Reinforcing
Steel Bar,
Grade 40
436.95
1258.02
33.90
1694.96
excava tion
(cu.m.)
1.73
0.00
Tie Wire
(2% of
RSB)
Area
1.73
total
12.53
0.67
0.67
0.03
0.04
5.94
Item 201
302a
310 2"
310 4"
310 6"
310 8"
Fire
Hydrant
-
0.60
0.000
0.60
0.000
Hydrotesting
Blow-off
Assembly
Duration
Gasoline (litres)
2.23
8.91
8.91
Republic of the Philippines

ZAMBOANGA CITY WATER DISTRICT
Pilar Street, Zamboanga City
Proposed Laying of 100mm PVC Pipeline Extention at Sittio Canucutan, B

Sittio Canucutan, Brgy.Pasonanca, Zamboanga City
BREAKDOWN OF EXPENDITURES
I - ESTIMATED COST
A. DIRECT COST:
1. Mobilization/Demobilization . . . . . . . . . . . . . . . . . . . . .
2. Materials . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
3. Labor (including fringe benefits) . . . . . . . . . . . . . . . . . .
4. Equipment Expenses . . . . . . . . . . . . . . . . . . . . . . . . .
% OF
0.
61
25
3.
B. INDIRECT COST:
1. Overhead contingency Miscellaneous . . . . . . . . . . . . . .
2. Profit . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
3. Comprehensive All Risk Insurance . . . . . . . . . . . . . . . .
4. Value Added Tax (5% of EDC, OCM and Profit) . . . . .
5. Materials Testing 7% of 1% of OCM . . . . . . . . . . . . . .
C. ENVIRONMENTAL COMPLIANCE AND PERMITS
1. Concrete Cutting/Demolition & Excavation Fee
2. Certificate of Non Coverage (CNC)
S U B - T O T A L (CONTRACT COST)
8.
0.6
0.2
100
II - ESTIMATED GOVERNMENT EXPENDITURES

1. Engineering & Administrative Overhead
2. POW/Site Acquisition/Pre-Engineering
3. Materials to be furnished by the government
4. Materials Quality Control & Hydrology (MQCH)
5. Retention for RO & C.O.
SUB-TOTAL
0.
III - CONTINGENCIES/RESERVED:
1. Physical (up to 5% of the Estimated Contract Cost) . . . . . .
2. Price Escalation (up to 12% of the Estimated
Contract Cost) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
3. Preliminary Engineering . . . . . . . . . . . . . . . . . . . . . . . . . .
SUB-TOTAL
TOTAL ESTIMATED PROJECT COST
PREPARED BY:
0.0
100
CHECKED & SUBMITTED BY:
ROWVETTE JAMES T. RUIZ

Senior Eng'r A (J.O.), EE
DESIGN DIVISION
EDITO M. B
Officer-In
DESIGN
APPROVED BY:
RECOMMENDING PROJECT IMP
MARLI ACOSTA - DE FIESTA

Officer-In-Charge
ENGINEERING & CONSTRUCTION DEPARTMENT
APPROVED FOR PROJECT IMPLEMENTATION:
LEONARDO REY D. VASQUEZ

General Manager
ARNULFO A. AL
AGM-Technical Serv
of the Philippines
CITY WATER DISTRICT
t, Zamboanga City
e Extention at Sittio Canucutan, Brgy. Pasonanca
y.Pasonanca, Zamboanga City
% OF TOTAL
AMOUNT
0.90
61.78
25.03
3.44
14,334.26
981,247.02
397,546.64
54,632.09
8.00
127,048.90
0.6045
0.2518
100.00
0.00
0.00
100.00
9,601.20
4,000.00
1,588,410.11
0.00
0.00
1,588,410.11
EDITO M. BAUTISTA JR.

Officer-In-Charge
DESIGN DIVISION
RECOMMENDING PROJECT IMPLEMENTATION:
ARNULFO A. ALFONSO
AGM-Technical Services Group
Republic of the Philippine

ZAMBOANGA CITY WATER DI
Pilar Street, Zamboanga C
INDIVIDUAL PROGRAM OF
PROJECT TITLE:
Proposed Laying of 100mm PVC Pipeline Extention at Sittio Canucutan, Brgy. Pasonanca
LOCATIONS:
CITY: ZAMBOANGA CITY
PROJECT CATEGORY:
PIPELAYING 100mm PVC PIEPLINE
PROJECT DESCRIPTION:
LENGTH:
Description
SUPPLY/LAYING OF 1114 LN.M. OF 100mm CL
MININUM EQUIPMENT REQUIRED

No.
Description
Truck Mounted Crane

Water Pump
Dump Truck (1000 gal.)
HydroMachine
Generator Set/ Welding Machine w/

complete accessories (w/ fuel)
Tamper Rammer Machine
No.
1
1
1
1
ESTIMATED COST OF PROPOSED P
SPL-1
MOBILIZATION/DEMOBILIZATION
% OF
TOTAL
0.99%
SPL-2
TEMPORARY FACILITIES
1.15%
SPL-3
CONSTRUCTION SAFETY & HEALTH PROGRAM
1.50%
SPL-4
PIPELINE EXCAVATION (MANUAL EXCAVATION)

PIPE LAYING WORKS (100mm PVC PIPE, CLASS 150) w/ Partial Backfilling
ITEM NO.
SPL-7a
DESCRIPTION
Page 20 of 298
12.80%
45.44%
SPL-5
SPL-6
SPL-7
INSTALLATION OF 100mm. G.I. PIPE w/ PIPE SUPPORT FOR BRIDGE CROSSING
6.18%
1.34%
VALVES/FITTINGS/INTER-CONNECTION WORKS
2.71%
INSTALLATION OF ONE (1) UNIT - 100mm BLOW-OFF ASSEMBLY

INSTALLATION OF THREE (3) UNITS - 50mm AIR RELEASE ASSEMBLY WITH
CONCRETE BARRICADE
INSTALLATION OF ONE (2) UNIT - 75mm FIRE HYDRANT WITH CONCRETE
BARRICADE
SPL-8
SPL-9
SPL-10a
SPL-10
12.36%
7.98%
2.06%
HYDRO-TESTING & DISINFECTION WORKS (100mm PVC & G.I., PIPELINE)

MANUAL BACKFILLING & COMPACTION WORKS OF NATIVE MATERIALS
5.49%
100.00%
PREPARED BY:
Officer-In-Charge
DESIGN DIVISION
DESIGN DIVISION
ARNULFO A. ALFONSO
Page 21 of 298
APPROVED FOR P
ic of the Philippines
A CITY WATER DISTRICT
eet, Zamboanga City
L PROGRAM OF WORK
29-May-15
(Date)
APPROPRIATE:
SOURCE OF FUNDS:
ISSUED OBLIGATED:
1,588,410.11
AUTHORITY RELEASED:
CALENDAR DAYS TO COMPLETE:
75 C.D.
DESIRABLE STARTING DATE:
UPON APPROVAL
CONTRACT / /
ADMINISTRATION / X /
M. OF 100mm CLASS 150, PVC PIPELINE
Description
TECHNICAL PERSONNEL REQUIRED

No.
Description
CONSTRUCTION FOREMAN
SAFETY OFFICER
1
1
SKILLED WORKERS
CARPENTER
PAINTER
LIGHT EQUIPMENT OPERATOR
PIPEFITTER
LABORERS
20
ST OF PROPOSED PROJECTS
DIRECT COST
TOTAL
UNIT COST
14,334.26
14,334.26
ADJUSTED
UNIT
14,334.26
UNIT
QTY.
LOT
1.00
EACH
1.00
16,674.00
16,674.00
18,174.66
LOT
1.00
21,771.27
21,771.27
21,771.27
CU.M.
483.52
185,328.00
383.29
417.79
LN.M.
1156.20
657,899.00
569.02
620.23
Page 22 of 298
LN.M.
ASSEMBLY
6.82
1.00
89,431.20
19,365.00
13,113.08
19,365.00
14,293.26
21,107.85
UNIT
1.00
39,266.18
39,266.18
42,800.14
UNITS
3.00
178,893.90
59,631.30
64,998.12
UNITS
2.00
115,464.20
57,732.10
62,927.99
LN.M.
1163.00
29,807.00
25.63
27.94
cu.m.
483.52
79,526.00
164.47
179.28
Total Direct Cost
1,447,760.01
APPROVED BY:

Officer-In-Charge

General Manager
Page 23 of 298
PROJECT
:
Project Cost
:
Project Duration :
Proposed Laying of 100mm PVC Pipeline Extention at Sittio C
Php
1,588,410.12
ONE HUNDRED EIGHTY (75.00) CALENDAR DAYS
GANTT CHART
Particulars
SPL-1
SPL-2
SPL-3
SPL-4
SPL-7a
SPL-5
SPL-6
SPL-7
SPL-8
SPL-9
SPL-10a
FEES AND PERMITS

PIPE LAYING WORKS (100mm PVC PIPE, CLASS 150) w/ Partial Backfilling
INSTALLATION OF 100mm. G.I. PIPE w/ PIPE SUPPORT FOR BRIDGE CROSSING
INSTALLATION OF THREE (3) UNITS - 50mm AIR RELEASE ASSEMBLY WITH
CONCRETE BARRICADE
INSTALLATION OF ONE (2) UNIT - 75mm FIRE HYDRANT WITH CONCRETE
BARRICADE
HYDRO-TESTING & DISINFECTION WORKS (100mm PVC & G.I., PIPELINE)
SPL-10
TOTAL PROJECT COST
CASH LAYOUT REQUIREMENT
TARGETED COMPLETION THIS PERIOD
COMMULATIVE COMPLETION TO DATE
PREPARED BY:

DESIGN DIVISION
ARNULFO A. ALFONSO

xtention at Sittio Canucutan, Brgy. Pasonanca
Amounts
15
CALENDAR DAYS
45
30
13,601.20
###
###
###
###
###
###
###
14,334.26
###
###
###
###
18,174.66
###
###
21,771.27
###
###
###
###
###
###
202,007.52
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
717,109.91
###
###
###
###
###
###
97,480.01
###
21,107.85
42,800.14
194,994.35
125,855.98
32,489.63
86,683.34
1,588,410.12 Php
90,596.35 Php
90,596.35
5.70%
5.70%
108,218.31 Php
108,218.31
6.81%
12.52%
911,328.79
911,328.79
57.37%
69.89%
APPROVED B

Officer-In-Charge
DESIGN DIVISION
ENGINEERING &

General Manager
CALENDAR DAYS
45
60
75
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
Php
911,328.79 Php
911,328.79
57.37%
69.89%
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
311,693.28 Php
166,573.38
311,693.28
166,573.38
19.62%
10.49%
89.51%
100.00%
APPROVED BY:

Officer-In-Charge
ONARDO REY D. VASQUEZ

Standard Form Number: SF-INFR-01
Revised on: July 28, 2004
APPROVED BUDGET FOR THE CONTRACT
Proposed Laying of 100mm PVC Pipeline Extention at Sittio Can

Zamboanga City
ITEM
NO.
DESCRIPTION
QUANTITY
UNIT
ESTIMATED
DIRECT COST
(1)
(2)
(3)
(4)
(5)
SPL-1
SPL-2
FEES AND PERMITS

1.00
1.00
1.00
LOT
LOT
EACH
SPL-3
1.00
SPL-4
SPL-7a
SPL-5
SPL-6
PIPE LAYING WORKS (100mm PVC PIPE, CLASS 150) w/

Partial Backfilling
INSTALLATION OF 100mm. G.I. PIPE w/ PIPE SUPPORT FOR
BRIDGE CROSSING
MARK-UPS
IN PERCENT
OCM
PROFIT
(6)
(7)
13,601.20
14,334.26
16,674.00
0%
0%
9%
0%
0%
0%
LOT
21,771.27
0%
0%
483.52
CU.M.
185,328.00
9%
0%
1,156.20
LN.M.
657,899.00
9%
0%
6.82
LN.M.
89,431.20
9%
0%
1.00
ASSEMBLY
19,365.00
9%
0%
SPL-7
INSTALLATION OF ONE (1) UNIT - 100mm BLOW-OFF

ASSEMBLY
2.00
UNIT
39,266.18
9%
0%
SPL-8
INSTALLATION OF THREE (3) UNITS - 50mm AIR RELEASE

ASSEMBLY WITH CONCRETE BARRICADE
3.00
UNITS
178,893.90
9%
0%
SPL-9
INSTALLATION OF ONE (2) UNIT - 75mm FIRE HYDRANT

WITH CONCRETE BARRICADE
2.00
UNITS
115,464.20
9%
0%
Page 27 of 298
SPL-10a
SPL-10
HYDRO-TESTING & DISINFECTION WORKS (100mm PVC &

G.I., PIPELINE)
MANUAL BACKFILLING & COMPACTION WORKS OF NATIVE M
1,163.00
LN.M.
29,807.00
9%
0%
483.52
CU.M.
79,526.00
9%
0%
TOTAL
1,461,361.21
PREPARED BY:

DESIGN DIVISION
Officer-In-Charge
DESIGN DIVISION
ARNULFO A. ALFONSO
Page 28 of 298
APPROVED FOR P
lic of the Philippines

A CITY WATER DISTRICT
eet, Zamboanga City
Contract Reference Number
Name of the Contract
Location of the Contract
DGET FOR THE CONTRACT
ne Extention at Sittio Canucutan, Brgy. Pasonanca
Zamboanga City
Contract Duration: 75 Calendar Days
TOTAL MARK-UP
VAT
TOTAL
INDIRECT COST
TOTAL COST
UNIT
COST
0%
0%
9%
VALUE
(9)
(5)X(8)
0.00
0.00
1,500.66
(10)
0%((5)+(9))
0.00
0.00
0.00
(11)
(9)+(10)
0.000
0.000
1,500.660
(12)
(5)+(11)
13,601.20
14,334.26
18,174.66
(13)
(12)/(3)
0.00
14,334.26
18,174.66
0%
0.00
0.00
0.000
21,771.27
21,771.27
9%
16,679.52
0.00
16,679.520
202,007.52
417.79
9%
59,210.91
0.00
59,210.910
717,109.91
620.23
9%
8,048.81
0.00
8,048.810
97,480.01
14,293.26
9%
1,742.85
0.00
1,742.850
21,107.85
21,107.85
9%
3,533.96
0.00
3,533.960
42,800.14
21,400.07
9%
16,100.45
0.00
16,100.450
194,994.35
64,998.12
9%
10,391.78
0.00
10,391.780
125,855.98
62,927.99
%
(8)
Page 29 of 298
9%
2,682.63
0.00
2,682.630
32,489.63
27.94
9%
7,157.34
0.00
7,157.340
86,683.34
179.28
1,588,410.12
APPROVED BY:

Officer-In-Charge

General Manager
Page 30 of 298
DETAILED UNIT PRICE ANALYSIS

PROJECT NAME:
PROJECT LOCATION:
Item No./Description:
Unit of Measurement:
Output per day:
Quantity:
Proposed Laying of 100mm PVC Pipeline Extention at Sittio Canuc

FEES AND PERMITS
LOT
N/A
1.00
LOT
Designation
A.
No. P
Labor
N/A
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
N/A
Output per day
Sub-Total for B
Total (A+B)
N/A
Name and Specifications

E.
No. of
Qua
Fees
a.
b.
Concrete Cutting/Demolition & Excavation Fee

Certificate of Non Coverage (CNC)
480
1
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Overhead, Contingencies & Miscellaneous
Contractor's Profit (CP)
Value Added Tax (VAT)
Total Cost
Total Unit Cost
NIT PRICE ANALYSIS

oanga City
No. Person
No. of Days
Daily Rate
Amount
P
No. of Units
No. of Days
Daily Rate
Amount
Quantity
Unit
480.06
1
sq.m.
lot
Unit Cost
20.00
4,000.00
Amount
9,601.20
4,000.00
P
0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
13,601.20
13,601.20
13,601.20
13,601.20

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:

SPL-1
LOT
N/A
1.00
LOT
Designation
A.
No. P
Labor
N/A
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
N/A
Output per day
Sub-Total for B
Total (A+B)
N/A

E.
No. of
Mobilization/Demobilization
Note: Per D.O. 22 series 2015, Mobilization/Demobilization should not exceed
1% of estimated Direct Cost
Qua
Note: Per D.O. 22 series 2015, Mobilization/Demobilization should not exceed

1% of estimated Direct Cost
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
NIT PRICE ANALYSIS

oanga City
No. Person
No. of Days
Daily Rate
Amount
P
No. of Units
No. of Days
Daily Rate
Amount
P
-
Quantity
Unit
Unit Cost
Amount
Estimated Direct Cost

Mob./Demo (1.0% of E.D.C.)
1,433,425.75
14,334.26
P
0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
14,334.26
14,334.26
14,334.26
14,334.26
DETAILED UNIT PRICE ANALYSI

PROJECT NAME:
PROPOSED PAMUCUTAN-AYALA PIPELAYING PROJECT
PROJECT LOCATION:
Output per day:
Quantity:
BRGY. PAMUCUTAN & BRGY. AYALA, ZAMBOANGA CITY

SPL-2
each
0.50
1.00
each/day
each
Designation
A.
Labor
a.
Construction Foreman/Engineering Assistant
b.
Skilled Laborers
c.
Laborers
No. Person
1
2
6
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
Output per day
Sub-Total for B
Total (A+B)
0.50
each

E.
Materials
a.
4 pcs. - 2" x 4" x 8' (Coco Lumber)
b.
c.
d.
*12mm Thk x 1.20m x 2.40m Ordinary Plywood
e.
GA # 26 x 10' Corrugated G.I. Sheet
f.
3" C.W. Nail
* ALL SIZES REFERRED HEREIN SHOULD MEAN COMMERCIALLY AVAILABLE
MEASUREMENTS TOLERANCE OF 1mm
Sub-Total for E
F.
No. of Units
Direct Cost (C+E)
Quantity
21
16
67
6.00
6.00
2.00
G.
H.
I.
J.
k.

Total Cost
Total Unit Cost
PRICE ANALYSIS
ROJECT
No. Person
No. of Days
Daily Rate
1
2
6
2.00
2.00
2.00
524.00
366.00
317.00
1,048.00
1,464.00
3,804.00
P
No. of Units
No. of Days
Amount
Daily Rate
6,316.00
Amount
P
6,316.00
Quantity
Unit
21
16
67
6.00
6.00
2.00
bd. ft.
bd. ft.
bd. ft.
pcs.
pcs.
kgs.
Unit Cost
Amount
20.00
20.00
20.00
950.00
410.00
59.00
426.67
320.00
1,333.33
5,700.00
2,460.00
118.00
10,358.00
16,674.00
9% per D.O. 22 s 2015

0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
1,500.66
18,174.66
18,174.66
DETAILED UNIT
Proposed Laying of 100mm PVC Pipeline Exte

Sittio Canucutan, Brgy.Pasonanca, Zamboanga
PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
SPL-3
LOT
N/A
1.00
CONSTRUCTION SAFETY & HEAL
LOT
Designation
A.
Labor
a.
Laborers
b.
Painter
c.
Carpenter
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
N/A
Output per day
Sub-Total for B
Total (A+B)
N/A

E.
Materials
Project Signage
a.
b.
c.
d.
e.
f.
1.20m x 2.40m Tarpaulin (Project Signage) including Layout and Printing

10 pcs. - 2" x 2" x 10' Coco Lumber
3" C.W. Nail
4" C.W. Nail
A-Frame Barricade (10 units)

a.
21 pcs. - 2"x 2"x 10' Coco Lumber
b.
c.
3" C.W. Nail

Page 43 of 298
d.
e.
f.
g.
h.
i.
j.
4" C.W. Nail

Gloss Latex Paint (Caterpillar Yellow)
Gloss Latex Paint (Black)
Baby Roller w/ Tray
2" Paint Brush
3" Paint Brush
3" Width Reflectorized Sticker
Page 44 of 298
a.
b.
c.
d.
e.
f.
g.
h.
Pole Barricade (20 units)

1-1/2" C.W. Nail
Portland Cement
Washed Sand
Gravel (G1)
3" Width Reflectorized Sticker
* ALL SIZES REFERRED HEREIN SHOULD MEAN COMMERCIALLY AVAILABLE MEASU

OF 1mm
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
Page 45 of 298
of 100mm PVC Pipeline Extention at Sittio Canucutan, Brgy. Pasonanca

, Brgy.Pasonanca, Zamboanga City
ONSTRUCTION SAFETY & HEALTH PROGRAM
OT
ation
No. Person
No. of Days
Daily Rate
2
1
1
6
6
6
317.00
366.00
366.00
Capacity
No. of Units
No. of Days
Daily Rate
e) including Layout and Printing
ywood
y Plywood
Amo
b-Total for B
otal (A+B)
ecifications
3
2
2
P
b-Total for A
Amo
Quantity
Unit
Unit Cost
1
33
60
2
1
1
unit
bd.ft.
bd.ft.
shts.
kg.
kg.
787.50
20.00
20.00
800.00
59.00
58.00
1
1
70
2.00
bd.ft.
shts.
20.00
800.00
1
1
1.50
kgs.
59.00
Page 46 of 298
Amo
1.50
1
1
1
2
2
10
Page 47 of 298
kgs.
gal.
gal.
pcs.
pcs.
pcs.
ln.ft.
58.00
937.75
683.55
85.00
35.00
65.00
37.00
40
1
2
0.10
0.25
10
1
1
bd.ft.
kg.
bags
cu.m
cu.m
ln.ft.
gal.
gal.
20.00
51.00
280.00
1,000.00
1,000.00
37.00
937.75
683.55
COMMERCIALLY AVAILABLE MEASUREMENTS TOLERANCE
b-Total for E
13
21
0% per D.O. 22 s 2015

0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
21
21
Page 48 of 298
rgy. Pasonanca
Amount
3,804.00
2,196.00
2,196.00
8,196.00
Amount
8,196.00
Amount
787.50
666.67
1,200.00
1,600.00
59.00
58.00
1,400.00
1,600.00
88.50
Page 49 of 298
87.00
937.75
683.55
85.00
70.00
130.00
370.00
Page 50 of 298
800.00
51.00
560.00
100.00
250.00
370.00
937.75
683.55
13,575.27
21,771.27
21,771.27
21,771.27
Page 51 of 298

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
Proposed Laying of 100mm PVC Pipeline Extention at Sittio Canucutan, B

SPL-3
LN.M.
500.00
1,114.00
FINAL STAKING/LAYOUTING
LN.M./DAY
LN.M.
Designation
A. Labor
a.
Construction Foreman
b.
Skilled Worker
c.
Laborer
No. Person
1
2
4
Sub-Total for A
Name and Capacity
No. of Units
B. Equipment
N/A
C.
D. Output per day
Sub-Total for B
Total (A+B)
500.00
LN.M.

E. Materials
N.A.
Quantity
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
NIT PRICE ANALYSIS
Extention at Sittio Canucutan, Brgy. Pasonanca

anga City
No. of Days
Daily Rate
2.23
2.23
2.23
524.00
394.00
317.00
1,167.47
1,755.66
2,825.10
P
No. of Days
Amount
Daily Rate
5,748.24
Amount
P
5,748.24
Unit
Unit Cost
Amount
P
10% per D.O. 22 s 2015
0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
5,748.24
574.82
6,323.06
5.68

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:

SPL-4
LN.M.
363.10
726.20
FINAL STAKING/LAY-OUTING/LINE AND GRADE

LN.M./DAY
LN.M.
Designation
A.
Labor
a.
b.
Laborers
c.
Skilled Worker
No. P
1
1
1
Sub-Total for A
Name and Capacity
B.
C.
D.
No. of
Equipment
N/A
Output per day
Sub-Total for B
Total (A+B)
363.10
LN.M./DAY
Qua
E.
Materials
N/A
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
NIT PRICE ANALYSIS
No. Person
No. of Days
Daily Rate
1
1
1
2
2
2
524.00
317.00
366.00
1,048.00
634.00
732.00
P
No. of Units
No. of Days
Amount
Daily Rate
2,414.00
Amount
P
2,414.00
Quantity
Unit
Unit Cost
Amount
P
6% per D.O. 29 s 2011
8% per D.O. 29 s 2011
12% per D.O. 29 s 2011
2,414.00
144.84
193.12
330.24
3,082.20
4.24

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
Proposed Laying of 100mm PVC Pipeline Extention at Sittio Canu

HAULING OF MATERIALS (Sand)
CU.M.
24.00
Err:509
CU.M./DAY
CU.M.
Designation
A.
No.
Labor
a.
Laborers
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
a.
Dump Truck (3 cu.m.)
Minor Tools (10%)
Output per day
Sub-Total for B
Total (A+B)
24.00
CU.M./DAY

E.
No.
Materials
N/A
Qu
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
UNIT PRICE ANALYSIS
line Extention at Sittio Canucutan, Brgy. Pasonanca
No. Person
No. of Days
Daily Rate
Amount
Err:509
317.00
Err:509
Err:509
No. of Units
No. of Days
Daily Rate
Amount
Err:509
10,816.00
Err:509
Err:509
Quantity
Unit
Unit Cost
Err:509
Err:509
Amount
P
6% per D.O. 29 s 2011
0% per D.O. 29 s 2011
0% per D.O. 29 s 2011
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:

HAULING OF MATERIALS (Item 200)
CU.M.
24.00
0.00
CU.M./DAY
CU.M.
Designation
A.
No.
Labor
a.
Laborers
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
a.
Minor Tools (10%)
Output per day
Sub-Total for B
Total (A+B)
24.00
CU.M./DAY

E.
No.
Materials
N/A
Qu
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
UNIT PRICE ANALYSIS
No. Person
No. of Days
Daily Rate
317.00
Amount
P
No. of Units
No. of Days
Daily Rate
10,816.00
Amount
Quantity
Unit
Unit Cost
Amount
P
-
6% per D.O. 29 s 2011

0% per D.O. 29 s 2011
0% per D.O. 29 s 2011
#DIV/0!

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:

HAULING OF MATERIALS (Item 201)
CU.M.
24.00
0.000
CU.M./DAY
CU.M.
Designation
A.
No.
Labor
a.
Laborers
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
a.
Minor Tools (10%)
Output per day
Sub-Total for B
Total (A+B)
24.00
CU.M./DAY

E.
No.
Materials
N/A
Qu
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
UNIT PRICE ANALYSIS
No. Person
No. of Days
Daily Rate
317.00
Amount
P
No. of Units
No. of Days
Daily Rate
10,816.00
Amount
Quantity
Unit
Unit Cost
Amount
P
-
6% per D.O. 29 s 2011

0% per D.O. 29 s 2011
0% per D.O. 29 s 2011
#DIV/0!

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:

HAULING OF MATERIALS (PVC Pipes, Valves, Fitting

LOT
N/A
1.00
LOT
Designation
A.
No.
Labor
a.
Laborers
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
a.
Boom Truck
Minor Tools (10%)
Output per day
Sub-Total for B
Total (A+B)
N/A

E.
No.
Materials
N/A
Qu
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
UNIT PRICE ANALYSIS
S (PVC Pipes, Valves, Fittings and Accessories)
No. Person
No. of Days
Daily Rate
317.00
5,072.00
P
No. of Units
No. of Days
Daily Rate
7,698.00
Unit
5,072.00
Amount
15,396.00
507.00
Quantity
Amount
Unit Cost
15,903.00
20,975.00
Amount
P
6% per D.O. 29 s 2011
0% per D.O. 29 s 2011
0% per D.O. 29 s 2011
20,975.00
1,258.50
22,233.50
22,233.50

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:

HAULING OF MATERIALS (Cement, Sand and Grave

LOT
N/A
1.00
LOT
Designation
A.
No.
Labor
a.
Laborers
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
a.
Minor Tools (10%)
Output per day
Sub-Total for B
Total (A+B)
N/A

E.
No.
Materials
N/A
Qu
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
UNIT PRICE ANALYSIS
S (Cement, Sand and Gravel for Restoration)
No. Person
No. of Days
Daily Rate
12
317.00
30,432.00
P
No. of Units
No. of Days
Daily Rate
12
10,816.00
Quantity
Unit
Amount
Unit Cost
30,432.00
Amount
259,584.00
3,043.00
262,627.00
293,059.00
Amount
P
6% per D.O. 29 s 2011
0% per D.O. 29 s 2011
0% per D.O. 29 s 2011
293,059.00
17,583.54
310,642.54
310,642.54

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:

SPL-5
CU.M.
5.40
3.21
POTHOLING
CU.M./DAY
CU.M.
Designation
A.
Labor
a.
b.
Laborers
c.
Skilled Worker
No. P
1
6
1
Sub-Total for A
Name and Capacity
B.
C.
D.
No. of
Equipment
N/A
Output per day
Sub-Total for B
Total (A+B)
5.40
CU.M./DAY
Qua
E.
Materials
N/A
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
NIT PRICE ANALYSIS
No. Person
No. of Days
Daily Rate
1
6
1
0.59
0.59
0.59
524.00
317.00
366.00
311.49
1,130.63
217.57
P
No. of Units
No. of Days
Amount
Daily Rate
1,659.69
Amount
P
1,659.69
Quantity
Unit
Unit Cost
Amount
P
6% per D.O. 29 s 2011
8% per D.O. 29 s 2011
12% per D.O. 29 s 2011
1,659.69
99.58
132.78
227.05
2,119.09
660.15

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
Locations
Kasanyangan
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
SPL-4
LN.M.
75.00
0.00
ASPHALT CUTTING
LN.M./day
LN.M.
Length of Asphalt (m)

2" thick
4" thick
6" thick
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Length
Designation
A.
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
No.
Labor
a.
b.
Light Equipment Operator
Sub-Total for A
Name and Capacity
B.
Equipment
a.
Concrete Cutter
Minor Tools (10%)
No. o
C.
D.
Output per hour
Sub-Total for B
Total (A+B)
75.00

E.
Materials
N.A.
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
LN.M./day
Qu
IT PRICE ANALYSIS
peline Extention at Sittio Canucutan, Brgy. Pasonanca

amboanga City
No. Person
No. of Days
Daily Rate
1
2
0.00
0.00
524.00
394.00
Amount
P
No. of Units
No. of Days
Daily Rate
0.00
1,758.00
Amount
Quantity
Unit
Unit Cost
Amount
P
-
9% per D.O. 22 s 2015

0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
#DIV/0!

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
Location
Kasanyangan
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Proposed Laying of 100mm PVC Pipeline Extention at Sittio Ca

SPL-5
LN.M.
150.00
2,228.00
CONCRETE CUTTING
LN.M./day
LN.M.
Length of Concrete
1114.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Length
Designation
A.
Labor
a.
b.
Length for Concrete Cutting

2228.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2228.00
No. Pe
1
6
Sub-Total for A
Name and Capacity
B.
Equipment
a.
Concrete Cutter
Minor Tools (10%)
No. of
C.
D.
Output per hour
Sub-Total for B
Total (A+B)
150.00
LN.M./day

E.
Materials
N.A.
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
Quan
NIT PRICE ANALYSIS

amboanga City
No. Person
No. of Days
Daily Rate
1
6
14.85
14.85
524.00
394.00
Amount
7,783.15
35,113.28
P
No. of Units
No. of Days
Daily Rate
14.85
1,758.00
42,896.43
Amount
78,336.48
4,289.64
Quantity
Unit
Unit Cost
82,626.12
125,522.55
Amount
P
9% per D.O. 22 s 2015
0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
125,522.55
11,297.03
136,819.58
61.41

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
101(4)b
SQ.M.
480.00
0.00
Length
REMOVAL OF EXISTING ASPHALT PAVEMENT

SQ.M./DAY
SQ.M.
Area of Asphalt (sq.m.)

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Kasanyangan
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Area
0.00
Designation
A.
Labor
a.
b.
Laborers
No. P
1
2
Sub-Total for A
Name and Capacity
B.
Equipment
a.
Backhoe w/ Pavement Breaker (0.80 cu.m.)
b.
Payloader (1.50 cu.m.), LX80-2C
c.
Minor Tools (10%)
No. of
1
1
1
C.
D.
Output per hour
Sub-Total for B
Total (A+B)
480.00

E.
Materials
N.A.
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
SQ.M./DAY
Qua
NIT PRICE ANALYSIS

amboanga City
NG ASPHALT PAVEMENT
No. Person
No. of Days
Daily Rate
1
2
0.00
0.00
524.00
317.00
Amount
P
No. of Units
No. of Days
Daily Rate
1
1
1
0.00
0.00
0.00
12,296.00
13,864.00
9,016.00
Amount
Quantity
Unit
Unit Cost
Amount
P
-
9% per D.O. 22 s 2015

0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
#DIV/0!

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
101(4)a
SQ.M.
320.00
0.00
Location
Kasanyangan
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Area
REMOVAL OF EXISTING CONCRETE PAVEMENT

SQ.M./DAY
SQ.M.
Area of Concrete (sq.m.)

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Designation
A.
Labor
a.
b.
Laborers
No. Person
1
2
Sub-Total for A
Name and Capacity
B.
Equipment
a.
Backhoe w/ Pavement Breaker (0.80 cu.m.)
b.
c.
Minor Tools (10%)
No. of Units
1
1
1
C.
D.
Output per hour
Sub-Total for B
Total (A+B)
=
320.00
E.
Materials
N.A.
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
SQ.M./DAY
Quantity
UNIT PRICE ANALYSIS
PVC Pipeline Extention at Sittio Canucutan, Brgy. Pasonanca

anca, Zamboanga City
F EXISTING CONCRETE PAVEMENT
No. of Days
Daily Rate
0.00
0.00
524.00
317.00
Amount
P
No. of Days
Daily Rate
0.00
0.00
0.00
12,296.00
13,864.00
9,016.00
Amount
Unit
Unit Cost
Amount
P
-
9% per D.O. 22 s 2015

0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
#DIV/0!

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
Proposed Laying of 100mm PVC Pipeline Extention at Sittio Canucutan, Brgy. Pason

SPL-7
CU.M.
160.00
1.73
PIPELINE EXCAVATION
CU.M./DAY
CU.M.
Designation
A.
Labor
a.
b.
Laborers
No. Person
1
3
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
a.
b.
Backhoe (0.80 cu.m.)
Minor Tools (10%)
Output per day
2
1
Sub-Total for B
Total (A+B)
160.00
CU.M./DAY

E.
Materials
N.A.
No. of Units
Quantity
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
T PRICE ANALYSIS
at Sittio Canucutan, Brgy. Pasonanca
No. of Days
Daily Rate
0.01
0.01
524.00
317.00
5.67
10.29
P
No. of Days
Daily Rate
0.01
0.01
10,816.00
12,296.00
Unit
Unit Cost
Amount
15.95
Amount
233.95
132.98
1.60
368.53
384.48
Amount
P
6% per D.O. 29 s 2011
8% per D.O. 29 s 2011
12% per D.O. 29 s 2011
384.48
23.07
30.76
52.60
490.90
283.69
DETAILED UNIT PRICE ANALYS

PROJECT NAME:
PROJECT LOCATION:

FABRICATION OF 0.1m x 0.1m WOODEN PILE WIT
SPL-4a
PIPELINE)
Output per day:
Quantity:
UNITS
50.00
26.00
UNITS/DAY
UNITS
Designation
A. Labor
a.
b.
Skilled worker
c.
Laborer
Sub-Total for A
Name and Capacity
B. Equipment
N/A
C.
D. Output per day
Sub-Total for B
Total (A+B)
=
50.00
UNITS/DAY
E. Materials
a.
b.
c.
4" C.W. Nail
d.
2 1/2" C.W. Nail
e.
3" Finishing Nail
f.
2 1/2" Finishing Nail
g.
#100 Nylon Chord
Sub-Total for E
F.
G.
Direct Cost (C+E)

H.
I.
J.
k.

Total Cost
Total Unit Cost
D UNIT PRICE ANALYSIS
Pipeline Extention at Sittio Canucutan, Brgy. Pasonanca

Zamboanga City
1m x 0.1m WOODEN PILE WITH WOODEN PIPE HANGER (For 100mm PVC CLASS 150,
No. Person
No. of Days
Daily Rate
1
5
0.52
0.52
524.00
341.00
272.48
886.60
0.52
317.00
824.20
P
No. of Units
No. of Days
Daily Rate
Quantity
Unit
17
40
3.00
1.00
3.00
3.00
1.00
bd.ft.
bd.ft.
kgs.
kgs.
kgs.
kgs.
roll
Unit Cost
1,983.28
Amount
1,983.28
Amount
20.00
20.00
80.00
80.00
80.00
80.00
130.00
P
10% per D.O. 22 s 2015
Amount
333.00
800.00
240.00
80.00
240.00
240.00
130.00
2,063.00
4,046.28
404.63
0% per D.O. 22 s 2015

0% per D.O. 22 s 2015
4,450.91
171.19

PROJECT NAME:
PROJECT LOCATION:

FABRICATION OF 0.1m x 0.1m WOODEN PILE WIT
SPL-4b
11 PIPELINE)
Output per day:
Quantity:
UNITS
50.00
343.00
UNITS/DAY
UNITS
Designation
A. Labor
a.
b.
Skilled worker
c.
Laborer
Sub-Total for A
Name and Capacity
B. Equipment
N/A
C.
D. Output per day
Sub-Total for B
Total (A+B)
=
50.00
UNITS/DAY
E. Materials
a.
b.
c.
4" C.W. Nail
e.
2 1/2" C.W. Nail
3" Finishing Nail
f.
2 1/2" Finishing Nail
g.
#100 Nylon Chord
Sub-Total for E
F.
G.
Direct Cost (C+E)

H.
I.
J.
k.

Total Cost
Total Unit Cost

Zamboanga City
1m x 0.1m WOODEN PILE WITH WOODEN PIPE HANGER (FOR 50mm P.E. TUBING, SDR
No. Person
No. of Days
Daily Rate
1
5
6.86
6.86
524.00
341.00
3,594.64
11,696.30
6.86
317.00
10,873.10
P
No. of Units
No. of Days
Daily Rate
Quantity
Unit
117
440
20.00
15.00
20.00
20.00
6.00
bd.ft.
bd.ft.
kgs.
kgs.
kgs.
kgs.
rolls
Unit Cost
26,164.04
Amount
26,164.04
Amount
20.00
20.00
80.00
80.00
80.00
80.00
130.00
P
10% per D.O. 22 s 2015
Amount
2,333.00
8,800.00
1,600.00
1,200.00
1,600.00
1,600.00
780.00
17,913.00
44,077.04
4,407.70
0% per D.O. 22 s 2015

0% per D.O. 22 s 2015
48,484.74
141.35

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
SPL-5a
LN.M.
48.00
39.00
INSTALLATION OF WOODEN PILE (For 100mm PV

LN.M./DAY
LN.M.
Designation
A. Labor
a.
b.
Skilled worker
c.
Laborer
Sub-Total for A
Name and Capacity
B. Equipment
a.
Truck Mounted Crane
b.
Diesel Hammer
c.
Drop Hammer
C.
D. Output per day
Sub-Total for B
Total (A+B)
=
48.00
LN.M./DAY
E. Materials
N/A
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost

Zamboanga City
WOODEN PILE (For 100mm PVC CLASS 150, PIPELINE)
No. Person
No. of Days
Daily Rate
1
5
0.81
0.81
524.00
341.00
425.75
1,385.31
0.81
317.00
1,287.81
P
No. of Units
No. of Days
1
1
1
0.81
0.24
0.81
Daily Rate
1,758.00
1,191.04
1,376.00
P
Quantity
Unit
Unit Cost
3,098.88
Amount
1,428.38
290.32
1,118.00
2,836.69
5,935.57
Amount
P
10% per D.O. 22 s 2015
0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
Amount
5,935.57
593.56
6,529.13
167.41

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
SPL-5b
LN.M.
48.00
514.50
INSTALLATION OF WOODEN PILE (FOR 50mm P.E

LN.M./DAY
LN.M.
Designation
A. Labor
a.
b.
Skilled worker
c.
Laborer
Sub-Total for A
Name and Capacity
B. Equipment
a.
Truck Mounted Crane
b.
Diesel Hammer
c.
Drop Hammer
C.
D. Output per day
Sub-Total for B
Total (A+B)
=
48.00
LN.M./DAY
E. Materials
N/A
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost

Zamboanga City
WOODEN PILE (FOR 50mm P.E. TUBING, SDR 11 PIPELINE)
No. Person
No. of Days
Daily Rate
1
5
10.72
10.72
524.00
341.00
5,616.63
18,275.47
10.72
317.00
16,989.22
P
No. of Units
No. of Days
1
1
1
10.72
3.22
10.72
Daily Rate
1,758.00
1,191.04
1,376.00
P
Quantity
Unit
Unit Cost
40,881.31
Amount
18,843.56
3,829.94
14,749.00
37,422.50
78,303.81
Amount
P
10% per D.O. 22 s 2015
0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
Amount
78,303.81
7,830.38
86,134.19
167.41
Proposed Laying of 100mm PVC Pipeline Extention at Sitt

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
SPL-4
CU.M.
18.00
483.52

CU.M./DAY
CU.M.
Designation
A.
Labor
a.
b.
Laborers
No. Perso
1
20
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
N.A.
Output per day
Sub-Total for B
Total (A+B)
=
18.00
CU.M./DAY
E.
Materials
N/A
Sub-Total for E
F.
G.
H.
I.
J.
k.
No. of Uni
Direct Cost (C+E)

Total Cost
Total Unit Cost
Quantity
T PRICE ANALYSIS

mboanga City
ON (MANUAL EXCAVATION)
No. Person
No. of Days
Daily Rate
1
20
27
27
524.00
317.00
14,148.00
171,180.00
P
No. of Units
No. of Days
Daily Rate
Quantity
Unit
Amount
Unit Cost
185,328.00
Amount
185,328.00
Amount
P
9% per D.O. 22 s 2015
0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
185,328.00
16,679.52
202,007.52
417.79
Proposed Laying of 100mm PVC Pipeline Extention at Sitti

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
SPL-7a
LN.M.
43.00
1,156.20
PIPE LAYING WORKS (100mm PVC PIPE, CLAS

LN.M./DAY
LN.M.
Designation
No. Person
A. Labor
a.
b.
Pipefitter
c.
1
2
Laborers
4
Sub-Total for A
Name and Capacity
No. of Units
B. Equipment
N.A.
C.
D. Output per day
Sub-Total for B
Total (A+B)
=
43.00
LN.M./DAY

E. Materials
a.
100mm x 6.00m PVC Pipe, Class 150 B/S with R.R.
b.
100mm x 450 PVC Bend, Class 150 B/S with R.R.
c.
100mm x 22.500 PVC Bend, Class 150 B/S with R.R.
d.
100mm x 11.250 PVC Bend, Class 150 B/S with R.R.
e.
100mm C.I. Sleeve Type Flexible Coupling, (PVC)
f.
100mm C.I. Body Gate Valve, (NRS) PN16, M/M
g.
100mm D.I. Mechanical End Cap
h.
150mm D.I. Valve Box Cover
i.
Hacksaw Blade
j.
Plain Margarine
k.
Portland Cement
Quantity
193
1
5
46
3
1
1
1
4
10
2
l.
m.
n.
Washed Sand
Gravel (G-1)
12mm. x 6.00m. Def. Reinforcing Steel Bar
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
0.10
0.20
1
NIT PRICE ANALYSIS

mboanga City
S (100mm PVC PIPE, CLASS 150) w/ Partial Backfilling
No. Person
No. of Days
Daily Rate
1
2
27
27
524.00
341.00
14,148.00
18,414.00
27
317.00
34,236.00
P
No. of Units
No. of Days
Daily Rate
Quantity
Unit
193
1
5
46
3
1
1
1
4
pcs.
pc.
pcs.
pcs.
pcs.
pc.
pc.
pc.
pcs.
10
2
kgs.
bags
Unit Cost
2,800.00
710.00
714.00
570.00
1,950.00
8,083.00
2,695.00
1,402.00
65.00
80.00
280.00
Amount
66,798.00
Amount
66,798.00
Amount
540,400.00
710.00
3,570.00
26,220.00
5,850.00
8,083.00
2,695.00
1,402.00
260.00
800.00
560.00
0.10
0.20
1
cu.m.
cu.m.
pc.
950.00
950.00
266.00
P
9% per D.O. 22 s 2015

0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
95.00
190.00
266.00
591,101.00
657,899.00
59,210.91
717,109.91
620.23
DETAILED
PROJECT NAME:
Proposed Laying of 100mm PVC Pipeline Exte
PROJECT LOCATION:
Output per day:
Quantity:

SPL-9
PCS
4
122.03
LAYING OF 363.10 LN.M. OF 10

PCS./DAY
PCS.
Designation
A.
Labor
a.
b.
Laborers
c.
Pipefitter
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
N.A.
Output per day
Sub-Total for B
Total (A+B)
4.43
E.
Materials
a.
Polyethelyne Warning Tape, "Attention Water Main", 3"W x 1000ft/rol
b.
150mm x 6.00m D.I. Push-on Pipe in Accordance with ISO 2531, Cla
150mm x 45 D.I. Bend, Push-On in Accordance with ISO 2531, Clas
c.
Plain Margarine
d.
e.
150mm D.I. Sleeve Type Flexible Coupling, (D.I.)
Sub-Total for E
F.
G.
H.
Direct Cost (C+E)

I.
J.
k.

Total Cost
Total Unit Cost

of 100mm PVC Pipeline Extention at Sittio Canucutan, Brgy. Pasonanca
, Brgy.Pasonanca, Zamboanga City
AYING OF 363.10 LN.M. OF 100mm. PVC PIPELINE w/ PARTIAL BACKFILLING
PCS./DAY
PCS.
nation
No. Person
No. of Days
Daily Rate
1
15
1
28
28
28
524.00
317.00
341.00
P
ub-Total for A
d Capacity
No. of Units
No. of Days
Daily Rate
ub-Total for B
Total (A+B)
PCS./DAY
pecifications
Water Main", 3"W x 1000ft/roll

Accordance with ISO 2531, Class K9
Accordance with ISO 2531, Class K12
pling, (D.I.)
Quantity
Unit
Unit Cost
2.38
122.03
2
3.39
2.18
rolls
pcs.
pcs.
kgs.
1,400
9,988.85
1756.32
70
pcs.
2,730.00
Sub-Total for E
6% per D.O. 29 s 2011
8% per D.O. 29 s 2011
12% per D.O. 29 s 2011
Pasonanca
Amount
14,426.10
130,908.57
9,387.98
154,722.65
Amount
154,722.65
Amount
3,334.71
1,218,972.66
3,512.65
237.29
5,947.58
1,232,004.89
1,386,727.53
83,203.65
110,938.20
189,704.33
1,770,573.71
14,508.94

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
Location
SPL-8
LN.M.
13.43
19.60
DRAINAGE CROSSING WITH CONCRETE ENCASEMEN

LN.M./DAY
LN.M.
Length of Drainage Crossing Pipe Size

(Ln.m.)
Kasanyangan
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.90
14.70
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.60
Total Length
Designation
A.
Labor
a.
b.
Pipefitter
c.
Skilled Worker
d.
Laborer
(mm)
150
150
150
150
150
150
150
150
150
No. Person
1
1
6
12
Sub-Total for A
Name and Capacity

B.
Equipment
One Bagger Mixer
a.
b.
c.
d
e.
No. of Unit
1
1
1
1
1
Concrete Vibrator
Water Truck (1000 gal.)
Bar Cutter
Bar Bender
Page 128 of 298
f.
C.
D.
Cargo Truck (10T, 270 Hp)
Output per day
Sub-Total for B
Total (A+B)
=
13.43
LN.M./DAY

E.
Quantity
Materials
a.
Kasanyangan
150mm x 11.25 D.I. Bend, Push-on Double Socket w/ Rubber Gasket
8.00
b.
c.
d.
e.
f.
g.

12mm thk x 1.20m x 2.40m Ordinary Plywood
2 1/2" C.W. Nail
4" C.W. Nail
4.00
20
60
2.00
0.50
0.50
Page 129 of 298
h.
i.
j.
k.
l.
m.
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.
m.
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.
m.
Sand
Gravel
#16 G.I. Tie Wire
12mm x 6.00m Deformed Rein. Steel Bar
10.00
0.54
1.08
9.00
7.00
4.00
0.00
28.00
Cement

2 1/2" C.W. Nail
4" C.W. Nail
14.00
53
138
5.00
1.00
1.00
26.00
1.36
2.71
26.00
21.00
10.00
Cement
Sand
Gravel
#16 G.I. Tie Wire
0.00
2 1/2" C.W. Nail
4" C.W. Nail
0.00
33
120
0.00
1.00
1.00
0.00
0.00
0.00
0.00
1.00
0.00
Cement
Sand
Gravel
#16 G.I. Tie Wire
0.00
Page 130 of 298
0.00
a.
0.00
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.
m.

2 1/2" C.W. Nail
4" C.W. Nail
0.00
53
138
0.00
1.00
1.00
0.00
0.00
0.00
0.00
1.00
1.00
Cement
Sand
Gravel
#16 G.I. Tie Wire
Page 131 of 298
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.
m.
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.
m.
0.00
2 1/2" C.W. Nail
4" C.W. Nail
Sand
Gravel
#16 G.I. Tie Wire
0.00
7
30
0.00
0.50
0.50
1.00
0.00
0.00
1.00
0.79
0.00
0.00
0.00
Cement

2 1/2" C.W. Nail
4" C.W. Nail
Cement
Sand
Gravel
#16 G.I. Tie Wire
Note: Quantities for D.I. Pipes are already included in SPL-7

Sub-Total for E
F.
G.
H.
I.
J.
k.
0.00
Direct Cost (C+E)

Total Cost
Total Unit Cost
Page 132 of 298
0.00
13
54
1.00
0.50
0.50
0.00
0.00
0.00
0.00
2.00
0.00
IT PRICE ANALYSIS
eline Extention at Sittio Canucutan, Brgy. Pasonanca

mboanga City
WITH CONCRETE ENCASEMENT(150mm D.I. PIPELINE)
No. Person
No. of Days
Daily Rate
1
1
6
12
1.46
1.46
1.46
1.46
524.00
394.00
366.00
317.00
Amount
764.73
575.00
3,204.84
5,551.56
P
No. of Units
No. of Days
Daily Rate
1
1
1
1
1
0.34
0.34
0.03
1.12
1.12
1,376.00
1,191.04
8,520.00
1,758.00
2,812.00
Page 133 of 298
10,096.13
Amount
465.63
403.04
288.31
1,970.73
3,152.27
0.34
8,816.00
2,964.84
Unit Cost
9,244.82
19,340.95
Quantity
Unit
Amount
8.00
pcs.
933.06
7,464.48
4.00
20
60
2.00
0.50
0.50
pcs.
bd.ft
bd.ft
shts.
kg.
kg.
2,730.00
20.00
20.00
950.00
80.00
80.00
10,920.00
400.00
1,200.00
1,900.00
40.00
40.00
Kasanyangan
Page 134 of 298
10.00
0.54
1.08
9.00
7.00
4.00
bags
cu.m.
cu.m.
kgs.
pcs.
pcs.
28.00
pcs.
14.00
53
138
5.00
1.00
1.00
26.00
1.36
2.71
26.00
21.00
10.00
pcs.
bd.ft
bd.ft
shts.
kg.
kg.
bags
cu.m.
cu.m.
kgs.
pcs.
pcs.
0.00
pcs.
0.00
33
120
0.00
1.00
1.00
0.00
0.00
0.00
0.00
1.00
0.00
pcs.
bd.ft
bd.ft
shts.
kg.
kg.
bags
cu.m.
cu.m.
kgs.
pcs.
pcs.
265.00
1,000.00
1,000.00
70.00
192.00
330.00
2,650.00
540.00
1,080.00
630.00
1,344.00
1,320.00
933.06
26,125.68
2,730.00
20.00
20.00
950.00
80.00
80.00
265.00
1,000.00
1,000.00
70.00
192.00
330.00
38,220.00
1,066.67
2,760.00
4,750.00
80.00
80.00
6,890.00
1,355.00
2,710.00
1,820.00
4,032.00
3,300.00
0.00
0.00
933.06
2,730.00
20.00
20.00
950.00
80.00
80.00
265.00
1,000.00
1,000.00
70.00
192.00
330.00
0.00
Page 135 of 298
666.67
2,400.00
80.00
80.00
192.00
-
0.00
pcs.
0.00
53
138
0.00
1.00
1.00
0.00
0.00
0.00
0.00
1.00
1.00
pcs.
bd.ft
bd.ft
shts.
kg.
kg.
bags
cu.m.
cu.m.
kgs.
pcs.
pcs.
933.06
2,730.00
20.00
20.00
950.00
80.00
80.00
265.00
1,000.00
1,000.00
70.00
192.00
330.00
Page 136 of 298
1,066.67
2,760.00
80.00
80.00
192.00
330.00
0.00
0.00
pcs.
0.00
7
30
0.00
0.50
0.50
1.00
0.00
0.00
1.00
0.79
0.00
pcs.
bd.ft
bd.ft
sht.
kg.
kg.
bags
cu.m.
cu.m.
kgs.
pcs.
pcs.
0.00
pcs.
0.00
13
54
1.00
0.50
0.50
0.00
0.00
0.00
0.00
2.00
0.00
pcs.
bd.ft
bd.ft
shts.
kg.
kg.
bags
cu.m.
cu.m.
kgs.
pcs.
pcs.
933.06
2,730.00
20.00
20.00
950.00
80.00
80.00
265.00
1,000.00
1,000.00
70.00
192.00
330.00
133.33
600.00
40.00
40.00
265.00
70.00
151.04
-
0.00
933.06
2,730.00
20.00
20.00
950.00
80.00
80.00
265.00
1,000.00
1,000.00
70.00
192.00
330.00
P
9% per D.O. 22 s 2015
0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
Page 137 of 298
266.67
1,080.00
950.00
40.00
40.00
384.00
-
134,705.20
154,046.15
13,864.15
167,910.30
8,566.85

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
SPL-7b
LN.M.
144.00
0.00
PIPELINES & APPURTENANCES (50mm P.E. TUBING,

LN.M./DAY
LN.M.
Designation
No. Person
A. Labor
a.
b.
Pipefitter
c.
1
2
Laborers
8
Sub-Total for A
Name and Capacity
No. of Units
B. Equipment
a.
Steel Ladder
b.
A-Frame
c.
C.
D. Output per day
1
1
1
Sub-Total for B
Total (A+B)
=
144.00
LN.M./DAY

E. Materials
a.
50mm. x 60.00m. P. E. Tubing, SDR 11
b.
c.
d.
50mm C.I. Sleeve Type Flexible Coupling, (PE)

Hacksaw Blade
#16 G.I. Tie-wire
Sub-Total for E
F.
G.
H.
I.
Direct Cost (C+E)

Quantity
36.00
2.00
22.00
J.
k.
Total Cost
Total Unit Cost
NIT PRICE ANALYSIS

mboanga City
NANCES (50mm P.E. TUBING, SDR 11 PIPELINE)
No. Person
No. of Days
Daily Rate
Amount
1
2
0.00
0.00
524.00
341.00
0.00
317.00
No. of Units
No. of Days
Daily Rate
1
1
1
0.00
0.00
0.00
300.00
300.00
9,016.00
Amount
Quantity
Unit
36.00
2.00
22.00
Unit Cost
rolls
pcs.
pcs.
kgs.
Amount
7,300.00
950.00
65.00
75.00
P
10% per D.O. 22 s 2015

0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
34,200.00
130.00
1,650.00
35,980.00
35,980.00
3,598.00
-
39,578.00
#DIV/0!

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:

SPL-8
CU.M.
12.00
220.70
SAND ENVELOP
CU.M./DAY
CU.M.
Designation
A.
Labor
a.
b.
Laborers
No. P
1
2
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
N.A.
Output per day
Sub-Total for B
Total (A+B)
12.00
CU.M./DAY

E.
No. of
Materials
a.
Washed Sand
Qua
220
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
NIT PRICE ANALYSIS
Extention at Sittio Canucutan, Brgy. Pasonanca
No. Person
No. of Days
Daily Rate
1
2
18.39
18.39
524.00
317.00
9,637.25
11,660.33
P
No. of Units
No. of Days
Amount
Daily Rate
21,297.58
Amount
P
21,297.58
Quantity
Unit
220.70
cu.m.
Unit Cost
1,000.00
Amount
220,700.33
P
10% per D.O. 29 s 2011
0% per D.O. 29 s 2011
0% per D.O. 29 s 2011
220,700.33
241,997.91
24,199.79
266,197.70
1,206.15

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:

SPL-9
each
4.00
2.00
SUPPLY & INSTALLATION OF ISOLATION VALVE ALON

each/day
each
Designation
A.
Labor
a.
Construction Foreman/Engineering Assistant
b.
Laborers
c.
Pipefitter
d.
Welder
Sub-Total for A
Name and Capacity
B.
Equipment
a.
A-Frame
C.
D. Output per day
Sub-Total for B
Total (A+B)
4.00
each/day

E.
Materials
a.
b.
c.
d.
e.
f.
g.
50mm
50mm
50mm
16mm
C.I. Body Gate Valve, PN 16, F/F

C.I. Sleeve Type Flexible Coupling, (C.I.-P.E.)
C.I. Adaptor, F/P
x 70mm Stainless Steel Hex. Bolt w/ Nut & Washer
150mm C.I. Valve Box Cover

6mm Thk. Rubber Gasket
150mm x 6.0m PVC Pipe, Class 150 B/S with R.R.
Sub-Total for E
F.
G.
H.
I.
J.
Direct Cost (C+E)

Total Cost
k.
Total Unit Cost
ipeline Extention at Sittio Canucutan, Brgy. Pasonanca
TION OF ISOLATION VALVE ALONG 50mm PIPELINE
No. Person
No. of Days
Daily Rate
1
6
1
1
0.50
0.50
0.50
0.50
524.00
317.00
394.00
394.00
Amount
262.00
951.00
197.00
197.00
P
No. of Units
No. of Days
Daily Rate
0.50
500.00
1,607.00
Amount
250.00
250.00
1,857.00
0
Quantity
Unit
pcs.
pc.
pcs.
pcs.
pcs.
kgs.
pc.
4
4
32
2
4
1
Unit Cost
3,795.00
1,100.00
1,250.00
60.00
1,402.00
140.00
4,340.00
P
10% per D.O. 29 s 2011

0% per D.O. 29 s 2011
0% per D.O. 29 s 2011
Amount
7,590.00
4,400.00
5,000.00
1,920.00
2,804.00
560.00
4,340.00
26,614.00
28,471.00
2,847.10
31,318.10
15,659.05

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:

SPL-5
LN.M.
1.71
6.82
INSTALLATION OF 100mm. G.I. PIPE w/ PIPE SUPP

LN.M./DAY
LN.M.
Designation
A.
No. Person
Labor
a. Construction Foreman
b. Pipefitter
c. Skilled Worker
d. Laborers
3
4
Sub-Total for A
Name and Capacity
B.
Equipment
a.
Generator Set/ Welding Machine w/ complete accessories (w/ fuel)
Minor Tools (10%)
C.
D. Output per day
E.
No. of Units
Sub-Total for B
Total (A+B)
1.71
LN.M./DAY
Quantity
Materials
a. 100mm x 6.00m G.I. Pipe, Threaded Both Ends, (ASTM 53-90A- Heavy
Gauge)
b. 100mm. G.I. Coupling, (ANSI B16.3 Class 150 - Standard)
c. 6mm. Thk. x 50mm. x 6.00m MS Flat Bar
d. 12mm. x 250mm. MS Bolt with Nut and Washer
e. 100mm C.I. Sleeve Type Flexible Coupling, (PVC-G.I.)
f. 100mm C.I. Body Gate Valve, M/M, NRS
g. 100mm x 11.25 PVC Bend, Class 150, B/S w/ R.R.
h. 100mm x 22.5 PVC Bend, Class 150, B/S w/ R.R.
1
1
4
2
1
1
1
i.
j.
Welding Rod 6011

Hacksaw Blade
1
3
Concrete Thrust Block & Construction of 2 Units Concrete Column

a. Portland Cement
b. Washed Sand
c. Gravel (G1)
d. 10mm. x 6.00m Deformed Reinforced Steel Bar
d. #16 G.I. Tie Wire
e. 12mm Thk x 1.20m x 2.40m Ordinary Plywood
f. 12pcs. - 2" x 4" x 8' Coco Lumber
g. 12pcs. - 2" x 3" x 8' Coco Lumber
h. 2" C.W. Nail
i
4" C.W. Nail
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
5
0.25
0.50
9
2
2
64
48
0.50
2
RICE ANALYSIS
xtention at Sittio Canucutan, Brgy. Pasonanca
I. PIPE w/ PIPE SUPPORT FOR BRIDGE CROSSING
No. Person
No. of Days
Daily Rate
524.00
2,096.00
341.00
1,364.00
3
4
4
4
366.00
317.00
4,392.00
5,072.00
P
No. of Units
No. of Days
Daily Rate
2,160.00
Amount
12,924.00
Amount
8,640.00
1,292.00
P
Quantity
Unit
Unit Cost
pcs.
18,565.00
1
1
4
2
1
1
1
pc.
pc.
pcs.
pcs.
pc.
pc.
pc.
500.00
865.20
100.00
4,726.00
8,083.00
570.00
714.00
9,932.00
22,856.00
Amount
37,130.00
500.00
865.20
400.00
9,452.00
8,083.00
570.00
714.00
1
3
kg.
pcs.
5
0.25
0.50
9
2
2
64
48
0.50
2
bags
cu.m.
cu.m.
pcs.
kgs.
shts.
bd.ft.
bd.ft.
kg.
kgs.
140.00
65.00
140.00
195.00
280.00
950.00
950.00
266.00
75.00
800.00
20.00
20.00
59.00
59.00
P
9% per D.O. 22 s 2015

0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
1,400.00
237.50
475.00
2,394.00
150.00
1,600.00
1,280.00
960.00
29.50
118.00
66,575.20
89,431.20
8,048.81
97,480.01
14,293.26
DETAI
Proposed Laying of 100mm PVC Pipeline

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
SPL-6
ASSEMBLY
1
1
VALVES/FITTINGS/INTER-CON
ASSEMBLY/DAY
ASSEMBLY
Designation
A.
Labor
a.
b.
Pipefitter
c.
Laborers
e.
Skilled Worker
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
a.
Water Pump
Sub-Total for B
Total (A+B)
Output per day
1.00
E.
Materials
a.
100mm C.I. Body Gate Valve, (NRS) PN 16, F/F
b.
c.
d.
e.
100mm
100mm
150mm
150mm
C.I. Adaptor, F/P

C.I. Sleeve Type Flexible Coupling, (C.I. - PVC)
x 6.00m PVC Pipe, Class 150, B/S with R.R.
D.I. Valve Box Cover
Page 154 of 298
f.
g.
h.
i.
Portland Cement
Washed Sand
Gravel (G-1)
12mm. x 6.00m. Def. Reinforcing Steel Bar
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
Page 155 of 298

Proposed Laying of 100mm PVC Pipeline Extention at Sittio Canucutan, Brgy. Pasonanca
ASSEMBLY/DAY
ASSEMBLY
Designation
Sub-Total for A
Name and Capacity
Sub-Total for B
Total (A+B)
ASSEMBLY/DAY
Body Gate Valve, (NRS) PN 16, F/F
Sleeve Type Flexible Coupling, (C.I. - PVC)

00m PVC Pipe, Class 150, B/S with R.R.
Page 156 of 298
ent
0m. Def. Reinforcing Steel Bar

Sub-Total for E
Page 157 of 298
CE ANALYSIS
ttio Canucutan, Brgy. Pasonanca
No. Person
No. of Days
Daily Rate
1
1
2
1
1
1
1
1
524.00
341.00
317.00
366.00
P
No. of Units
No. of Days
Daily Rate
750.00
Amount
524.00
341.00
634.00
366.00
1,865.00
Amount
375.00
Unit Cost
375.00
2,240.00
Quantity
Unit
pc.
8,083.00
8,083.00
1
1
1
pc.
pc.
pc.
1,939.00
4,590.00
1,402.00
1,939.00
4,590.00
1,402.00
Page 158 of 298
Amount
2
0.10
0.20
1
bags
cu.m.
cu.m.
pc.
280.00
950.00
950.00
266.00
P
9% per D.O. 22 s 2015

0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
Page 159 of 298
560.00
95.00
190.00
266.00
17,125.00
19,365.00
1,742.85
21,107.85
21,107.85
DETAILED UNIT PRICE A

PROJECT NAME:
Proposed Laying of 100mm PVC Pipeline Extention a
PROJECT LOCATION:
Output per day:
Quantity:

SPL-7
UNIT
0.66
1.00
INSTALLATION OF ONE (1) UNIT - 100mm B

UNIT/DAY
UNIT
Designation
A.
Labor
a.
a.
Pipefitter
b.
Skilled Worker
c.
Laborer
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
a.
Output per day
Sub-Total for B
Total (A+B)
0.66

E.
Materials
a.
100mm x 100mm C.I. Tee, M/F, Flanged End in Accordance w/ ANSI B16.1 Clas
125
b.
100mm Steel Ring Flange Conforming to AWWA C207 Class E-Standard
c.
16mm x 88mm Stainless (Full Thread) Hex Bolt (Type 304) w/ Nut and Washer
d.
100mm C.I. Body Gate Valve,PN16, (NRS), F/F, Flanged End in Accordance w/ AN
B16.1 Class 125 w/ 2-units Steel Ring Flange Conforming to AWWA C207 Class EStandard, w/ 16 - Units of 19mm x 88mm Stainless, (Full Thread) Hex. Bolt (Type
304) w/ Nut and Washer
e.
100mm C.I. Sleeve Type Flexible Coupling, (PVC)
f.
g.
h.
i.
j.
k.
l.
m.
n.

100mm x 6.00m ASTM A53-90A Heavy Gayge G.I.
150mm x 6.00m PVC Pipe, Class 150, B/S w/ R.R.
6mm. Thk. Rubber Gasket
12mm. x 6.00m Def. Reinforcing Steel Bar
Portland Cement
Washed Sand
Gravel
Welding Rod 6011
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
Laying of 100mm PVC Pipeline Extention at Sittio Canucutan, Brgy. Pasonanca
cutan, Brgy.Pasonanca, Zamboanga City

UNIT/DAY
UNIT
gnation
No. Person
No. of Days
Daily Rate
1
1
1
2
2
2
2
2
524.00
341.00
366.00
317.00
No. of Units
No. of Days
Daily Rate
2,160.00
Quantity
Unit
Unit Cost
F, Flanged End in Accordance w/ ANSI B16.1 Class
pc.
4,000.00
forming to AWWA C207 Class E-Standard
pc.
373.00
Thread) Hex Bolt (Type 304) w/ Nut and Washer
pcs.
98.00
N16, (NRS), F/F, Flanged End in Accordance w/ ANSI

Ring Flange Conforming to AWWA C207 Class E x 88mm Stainless, (Full Thread) Hex. Bolt (Type
pc.
10,243.00
le Coupling, (PVC)
pc.
1,939.00
Sub-Total for A
d Capacity
Sub-Total for B
Total (A+B)
UNIT/DAY
Specifications
A Heavy Gayge G.I.
ss 150, B/S w/ R.R.
g Steel Bar
1
1
1
6
1
3
0.125
0.25
1
pc.
pc.
pc.
kgs.
pc.
bags.
cu.m.
cu.m.
kg.
1,402.00
9,910.00
4,590.00
80.00
266.00
280.00
1,000.00
1,000.00
165.00
Sub-Total for E
9% per D.O. 22 s 2015
0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
anca
Daily Rate
524.00
341.00
366.00
317.00
Amount
1,048.00
517.00
555.00
961.00
P
Daily Rate
2,160.00
3,081.00
Amount
818.18
Unit Cost
818.18
3,899.18
Amount
4,000.00
4,000.00
373.00
373.00
98.00
784.00
10,243.00
10,243.00
1,939.00
1,939.00
1,402.00
9,910.00
4,590.00
80.00
266.00
280.00
1,000.00
1,000.00
165.00
P
22 s 2015
22 s 2015
22 s 2015
1,402.00
9,910.00
4,590.00
480.00
266.00
840.00
125.00
250.00
165.00
35,367.00
39,266.18
3,533.96
42,800.14
42,800.14
DETAILED UNIT PRICE

PROJECT NAME:
Proposed Laying of 100mm PVC Pipeline Extention at S
PROJECT LOCATION:
Output per day:
Quantity:

INSTALLATION OF THREE (3) UNITS - 50mm
SPL-8
UNITS
0.33
3.00
UNIT/DAY
UNITS
Designation
A.
Labor
a.
b.
Pipefitter
c.
Laborers
d.
Skilled Worker
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
a.
Sub-Total for B
Total (A+B)
Output per day
0.33
E.
Materials
a.
100mm x 50mm C.I. Tee, M/F, Flange end in accordance w/ ANSI B16.1 Class 1
1-unit Steel Ring Flange conforming to ANSI B16.5 Class 150, w/ 4-16mm. x 88m
Stainless (full thread) Hex. Bolt (type 304) w/ Nut & Washer
b.
c.
d.
50mm x 90 G.I. Elbow, ANSI B16.3 Class 150 - Standard

50mm x 6.00m G.I. Pipe, ASTM A53-90A Heavy Gauge
100mm x 6.00m G.I. Pipe, ASTM A53-90A Heavy Gauge, Threaded End Finish
e.
150mm x 6.00m G.I. Pipe, ASTM A53-90A Heavy Gauge

150mm x 100mm G.I. Bell Reducer, (ANSI B16.3 Class 150 - Standard)
f.
h.
i.
j.
25mm Teflon Tape

50mm Automatic Air Release Pressure Valve
6011 Welding Rod
k.
l.
m.
n.
o.
p.
q.
r.
s.
t.
w.
x.
y.
z.
a'.
b'.
c'.
d'.
e'.
f'.
F.
G.
H.
I.
J.
k.
Hacksaw Blade
25mm Masking Tape
Concrete Neutralizer
Flat Latex Paint (Primer)
Portland Cement
Washed Sand
Gravel (G-1)
16mm x 6.00m Def. Reinforcing Steel Bar
10mm x 6.00m Def. Reinforcing Steel Bar
Quick Dry Enamel (Blue)
#16 G.I. Tie-wire
12mm. Thk. x 1.20m. x 2.40m. Ordinary Plywood
12 pcs. 2" x 2" x 10' Coco Lumber
2" C.W. Nail
3" C.W. Nail
3" Paint Brush
4" Paint Brush
Metal Primer
Sub-Total for E
Direct Cost (C+E)
Total Cost
Total Unit Cost

INSTALLATION OF THREE (3) UNITS - 50mm AIR RELEASE ASSEMBLY WITH CONCRETE BARRI
UNIT/DAY
UNITS
Designation
No. Person
No. of Days
1
1
2
2
9
9
9
9
No. of Units
No. of Days
Quantity
Unit
M/F, Flange end in accordance w/ ANSI B16.1 Class 125, w/

forming to ANSI B16.5 Class 150, w/ 4-16mm. x 88mm.
olt (type 304) w/ Nut & Washer
pcs.
SI B16.3 Class 150 - Standard

STM A53-90A Heavy Gauge
ASTM A53-90A Heavy Gauge, Threaded End Finish
6
3
1
pcs.
pcs.
pc.
ASTM A53-90A Heavy Gauge

ll Reducer, (ANSI B16.3 Class 150 - Standard)
1
3
pc.
pcs.
20
3
rolls
Sub-Total for A
me and Capacity
e w/ complete accessories (w/ fuel)
Sub-Total for B
Total (A+B)
UNIT/DAY
e and Specifications
se Pressure Valve
pcs.
kgs.
rcing Steel Bar

rcing Steel Bar
m. Ordinary Plywood
6
24
1
2
2
2
15
1
2
12
5
2
2
2
40
4
2
2
2
2
pcs.
rolls
liter
gals.
gals.
gals.
bags
cu.m.
cu.m.
pcs.
pcs.
gals.
kgs.
shts.
bd.ft.
kgs.
kgs.
pcs.
pcs.
gals.
Sub-Total for E
9% per D.O. 22 s 2015
0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
nanca
Daily Rate
524.00
341.00
317.00
366.00
Amount
4,716.00
3,069.00
5,706.00
6,588.00
P
Daily Rate
2,160.00
20,079.00
Amount
6,480.00
P
Unit Cost
6,480.00
26,559.00
Amount
4,500.00
13,500.00
138.00
2,829.00
9,877.00
828.00
8,487.00
9,877.00
18,565.00
2,325.00
18,565.00
6,975.00
38.00
23,520.00
165.00
760.00
70,560.00
660.00
O. 22 s 2015
O. 22 s 2015
O. 22 s 2015
66.00
32.00
110.00
549.75
937.65
683.55
280.00
1,000.00
1,000.00
335.00
175.00
606.00
75.00
800.00
20.00
53.00
59.00
65.00
95.00
469.00
P
396.00
768.00
110.00
1,099.50
1,875.30
1,367.10
4,200.00
1,000.00
2,000.00
4,020.00
875.00
1,212.00
150.00
1,600.00
800.00
212.00
118.00
130.00
190.00
938.00
152,334.90
178,893.90
16,100.45
194,994.35
64,998.12
DETAILED
Proposed Laying of 100mm PVC Pipelin

Sittio Canucutan, Brgy.Pasonanca, Zamboang
INSTALLATION OF ONE (2)
SPL-9
PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
UNITS
0.33
2
UNIT/DAY
UNITS
Designation
A.
Labor
a.
b.
Pipefitter
c.
Laborers
d.
Skilled Worker
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
a.
Output per day
Sub-Total for B
Total (A+B)
0.33

E.
Materials
a.
b.
100mm x 75mm C.I. Tee, M/F, Flange end in accordance w/ ANS
unit Steel Ring Flange conforming to ANSI B16.5 Class 150, w/ 4-16
c.
(full thread) Hex. Bolt (type 304) w/ Nut & Washer

75mm C.I. Body Gate Valve, F/F, Flange end in accordance w/ ANS
units-75mm Steel Ring Flange conforming to ANSI B16.5 Class 15

d.
e.
f.
g.
h.
i.
Stainless (full thread) Hex. Bolt (type 304) w/ Nut & Washer
75mm Brass Fire Hydrant Head w/ 63mm Hose Connector
100mm C.I Sleeve Type Flexible Coupling, (PVC)
75mm x 6.00m G.I. Pipe, (ASTM A53-90A Heavy Gauge)
75mm x 90 G.I. Elbow, (ANSI B16.3 Class 150 - Standard)
150mm x 6.00m PVC Pipe, class 150, B/S, w/ R.R
25mm Teflon Tape
Page 172 of 298
j.
6mm thk Rubber Gasket
k.
l.
m.
n.
o.
p.
q.
r.
s.
t.
u.
v.
w.
x.
Portland Cement
Washed Sand
Gravel (G1)
*16mm x 6.00m Def. Reinforcing Steel Bar
*10mm x 6.00m Deformed Rein. Steel Bar
#16 G.I. Tie-wire
Hacksaw Blade
Concrete Neutralizer
Flat Latex Paint (Primer)
Red Oxide Metal Primer
Quick Dry Enamel (Red)
Paint Thinner
Page 173 of 298
y.
z.
a'.
b'.
c'.
d'.
e'.
f'.
25mm Masking Tape

*12mm thk x 1.20m x 2.40m Ordinary Plywood
6 pcs. 2" x 2" x 10' Coco Lumber
2" C.W. Nail
3" C.W. Nail
6011 Welding Rod
3" Paint Brush
4" Paint Brush
* ALL SIZES REFERRED HEREIN SHOULD MEAN COMMERCIALLY AVAILABLE MEAS

1mm
** ALL FLANGED END FITTING SHALL BE IN ACCORDANCE W/ ANSI B16.1 CLASS

FLANGE SHALL BE IN ACCORDANCE W/ AWWA C207 CLASS D, OR ANSI B16.5 CL
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
Page 174 of 298
ng of 100mm PVC Pipeline Extention at Sittio Canucutan, Brgy. Pasonanca

Brgy.Pasonanca, Zamboanga City
NSTALLATION OF ONE (2) UNIT - 75mm FIRE HYDRANT WITH CONCRETE BARRICADE
NIT/DAY
NITS
ation
No. Person
No. of Days
Daily Rate
1
1
4
2
6
6
6
6
524.00
341.00
317.00
366.00
P
b-Total for A
Capacity
No. of Units
No. of Days
te accessories (w/ fuel)
Daily Rate
2,160.00
P
b-Total for B
Total (A+B)
UNIT/DAY
ecifications
Quantity
Unit
2
2
pcs.
pcs.
1,402.00
4,288.00
pcs.
5,506.00
2
2
2
2
1
8
sets
pcs.
pcs.
pcs.
pc.
rolls
10,230.00
1,939.00
7,010.00
535.00
4,340.00
38.00
e end in accordance w/ ANSI B16.1 Class 125, w/ 1-
Unit Cost
NSI B16.5 Class 150, w/ 4-16mm. x 88mm. Stainless
t & Washer
ge end in accordance w/ ANSI B16.1 Class 125, w/ 2
ming to ANSI B16.5 Class 150 w/ 4-16mm. x 88mm.
04) w/ Nut & Washer

mm Hose Connector
pling, (PVC)
90A Heavy Gauge)
Class 150 - Standard)
B/S, w/ R.R
Page 175 of 298
l Bar
l Bar
18
kgs.
13
1
2
8
4
0.5
2
1
1
1
1
1
1
1
bags
cu.m.
cu.m.
pcs.
pcs.
kg.
pcs.
liter
gal.
gal.
gal.
gal.
gal.
gal.
Page 176 of 298
140.00
280.00
1,000.00
1,000.00
335.00
175.00
75.00
65.00
110.00
549.75
937.65
683.55
427.00
655.20
332.00
4
1
20
2
1
2
2
2
Plywood
pcs.
sht.
bd.ft.
kgs.
kg.
kgs.
pcs.
pcs.
32.00
800.00
20.00
53.00
59.00
165.00
65.00
95.00
OMMERCIALLY AVAILABLE MEASUREMENTS TOLERANCE OF
RDANCE W/ ANSI B16.1 CLASS 125 & ALL STEEL RING

07 CLASS D, OR ANSI B16.5 CLASS 150
b-Total for E
9% per D.O. 22 s 2015
0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
Page 177 of 298
an, Brgy. Pasonanca

Amount
3,175.76
2,066.67
7,684.85
4,436.36
17,363.64
Amount
13,090.91
13,090.91
30,454.55
Amount
2,804.00
8,576.00
11,012.00
20,460.00
3,878.00
14,020.00
1,070.00
4,340.00
304.00
Page 178 of 298
2,520.00
3,640.00
1,000.00
2,000.00
2,680.00
700.00
37.50
130.00
110.00
549.75
937.65
683.55
427.00
655.20
332.00
Page 179 of 298
128.00
800.00
400.00
106.00
59.00
330.00
130.00
190.00
85,009.65
115,464.20
10,391.78
125,855.98
62,927.99
Page 180 of 298
Proposed Laying of 100mm PVC Pipeline Extention at Sitti

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
SPL-10a
LN.M.
500.00
1,163.00
HYDRO-TESTING & DISINFECTION WORKS (100

LN.M./DAY
LN.M.
Designation
A.
Labor
a.
b.
Pipefitter
c.
Laborers
No. Person
1
1
4
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
a.
Hydro Machine
Minor Tools (10%)
Output per day
Sub-Total for B
Total (A+B)
500.00
LN.M./DAY

E.
No. of Unit
Materials
a.
Chlorine Granules
b.
Potable Water
c.
100mm D.I. Mechanical End Cap
d.
100mm x 19mm C.I. Saddle Clamp w/ Stainless Bolt,
Nut & Washer & Rubber
e.
19mm Brass Corporation Cock, (ISO)
f.
19mm G.I. End Plug, (ANSI B16.3 Class 150-Standard)
g.
25mm Teflon Tape
Quantity
1
28
1
4
4
4
2
h.
F.
G.
H.
I.
J.
k.
19mm. x 20.00 Linear Meters P.E. Tubing, SDR-11

Premium Gasoline
i.
Sub-Total for E
Direct Cost (C+E)
Total Cost
Total Unit Cost
1
10.00
IT PRICE ANALYSIS

oanga City
INFECTION WORKS (100mm PVC & G.I., PIPELINE)
No. Person
No. of Days
Daily Rate
1
1
4
6
6
6
524.00
341.00
317.00
3,144.00
2,046.00
7,608.00
P
No. of Units
No. of Days
Daily Rate
988.00
Unit
1
28
1
4
kg.
cu.m.
pc.
sets
4
4
2
pcs.
pcs.
rolls
12,798.00
Amount
5,928.00
1,280.00
P
Quantity
Amount
Unit Cost
7,208.00
20,006.00
Amount
250.00
54.00
2,695.00
414.00
250.00
1,512.00
2,695.00
1,656.00
518.00
20.00
38.00
2,072.00
80.00
76.00
1
10.00
roll
ltrs.
9% per D.O. 22 s 2015

0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
940.00
52.00
P
940.00
520.00
9,801.00
29,807.00
2,682.63
32,489.63
27.94

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
SPL-10b
LN.M.
500.00
0.00
HYDRO-TESTING & DISINFECTION WORKS (50mm P

LN.M./DAY
LN.M.
Designation
A.
Labor
a.
b.
Pipefitter
c.
Laborers
No. Person
1
1
6
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
a.
Hydro Machine
Minor Tools (10%)
Output per day
Sub-Total for B
Total (A+B)
500.00
LN.M./DAY

E.
No. of Unit
Materials
a.
Chlorine Granules
b.
Potable Water
c.
50mm C.I. Mechanical End Cap
d.
50mm x 19mm C.I. Saddle Clamp w/ Stainless Bolt,
Quantity
1.00
0.00
6
4
F.
G.
H.
I.
J.
k.
Nut & Washer & Rubber

e.
19mm Brass Corporation Cock, (ISO)
f.
19mm G.I. End Plug, (ANSI B16.3 Class 150-Standard)
g.
25mm Teflon Tape
Premium Gasoline
h.
Sub-Total for E
Direct Cost (C+E)
Total Cost
Total Unit Cost
4
4
4
2
1.00
IT PRICE ANALYSIS

oanga City
FECTION WORKS (50mm P.E. TUBING, SDR 11 PIPELINE)
No. Person
No. of Days
Daily Rate
1
1
6
0.00
0.00
0.00
524.00
341.00
317.00
Amount
P
No. of Units
No. of Days
Daily Rate
0.00
988.00
Amount
Quantity
Unit
1.00
0.00
6
kg.
cu.m.
pcs.
sets
Unit Cost
Amount
250.00
54.00
1,120.00
250.00
6,720.00
280.00
1,120.00
sets
280.00
1,120.00
4
4
2
1.00
pcs.
pcs.
rolls
ltrs.
518.00
20.00
38.00
43.00
P
2,072.00
80.00
76.00
43.00
10,361.00
10,361.00
1,036.10
11,397.10
#DIV/0!
10% per D.O. 29 s 2011

0% per D.O. 29 s 2011
0% per D.O. 29 s 2011
Proposed Laying of 100mm PVC Pipeline Extention at Sittio Canucuta

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
SPL-13
UNIT
0.50
2.00
Location
CONSTRUCTION OF CLUSTER CONNECTION (10 WATERM

UNIT/DAY
UNITS
No. of Valve Box
Kasanyangan
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0
2
2
Total no.
Designation
A.
Number of Water Meter per Cluster

First Cluster (units)
Second Cluster (un
10
No. Person
Labor
a.
a.
Skilled Worker
b.
Laborer
Sub-Total for A
Name and Capacity
B.
Equipment
a.
One Bagger Mixer
b.
Concrete Vibrator
c.
Welding Machine
No. of Units
1
1
1
Page 189 of 298
C.
D. Output per day
Sub-Total for B
Total (A+B)
=
0.50
UNIT/DAY

E.
Quantity
Materials
0.00
a.
50mm. D. I. Body Gate Valve, PN16, NRS, F/F, with 2-Units Steel Ring Flange in
accordance w/ ANSI B16.5 Class 150 Standard w/ 8 pcs.- 16mm. x 75mm Stainless Steel
Bolt Head, Nut & Washer
b.
c.
d.
e.
f.
g.
h.
i.
j.
150mm. x 50mm. D. I. Tee, M/M

150mm. CI Valve Box Cover
150mm. x 6.00m. PVC Pipe, Class 150, B/S,
50mm. Brass Single Adaptor
2
2
1
2
2
1
2
2
2
50mm x 2000mm. Sch. 40 G. I. Nipple (Standard BSP Thread, Both Ends)

50mm. x 625mm. Sch. 40 G. I. Nipple (Standard BSP Thread, Both Ends)
Page 190 of 298
k.
l.
m.
n.
o.
50mm. Sch. 40 G. I. Tee
2
2
2
22
26
p.
q.
r.
s.
t.
u.
50mm. x 90o G. I. Elbow, Sch. 40

50mm. G. I. Union Patent
50mm. x 12mm. G. I. Bushing
12mm. G. I. Plug
6mm. thk. Rubber Gasket
12mm Thread Seal Tape
4
2
24
8
4
32
v.
w.
x.
y.
z.
a.a.
a.b.
a.c.
a.d.
a.e.
a.f
a.g.
a.h.
a.i.
a.j.
a.k.
a.l.
a.m.
a.n.
a.o.
a.p.
a.q.
a.r.
a.s.
a.t.
a.u.
a.v.
a.w.
a.x.
12mm x 900 GI Elbow, Sch. 40

12mm x 560mm GI Nipple, Sch. 40
12mm Water Meter (Specs will refer to Metering Section)
Water Meter Sealing Wire
12mm Brass Tail Piece
12mm Safety Valve (Key Type)
12mm Brass Ball Valve
12mm x 6.00m Reinf. Steel Def Bar
Portland Cement
Washed Sand
Gravel (G-1)
Hacksaw Blade
4" Common Wire Nail
3" C.W. Nail
2" C.W. Nail
1-1/2" C.W. Nail
1" C.W. Nail
6mm. thk. x 38mm. x 38mm. x 6.00m. MS Angle Bar
# 4 x 50mm. x 50mm. x 1.20m. x 2.40m. Steel Matting
10mm. x 20mm. SS Triangular Head Bolt w/ Nut
Welding Rod (6011)
Welding Glass # 12
10mm x 6.00m Deformed Reinforced Steel Bar
#16 G. I. Tie Wire
12mm. thk. x 1.20m. x 2.40m. Ordinary Plywood
20 pcs. -2" x 2" x 10' Coco Lumber
20 pcs. -2" x 3" x 10' Coco Lumber
50mm. x 200mm. Sch. 40 G. I. Nipple (Standard BSP Thread, One End)

Page 191 of 298
32
16
16
16
16
16
16
16
16
7
7
0.16
0.32
10
1
1
2
1
2
6
4
8
4
1
8
5
4
67.00
100
a.y.
a.z.
b.a.
b.b.
b.c.
b.d.
Zinc Chromate Epoxy Primer (Yellow)

Quick Dry Enamel (Royal Blue)
Rust Converter
Paint Thinner
2" Paint Brush
2" Steel Brush
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
Page 192 of 298
2
2
2
2
2
2
NIT PRICE ANALYSIS

mboanga City
USTER CONNECTION (10 WATERMETER PER CLUSTER CON.)
er of Water Meter per Cluster

Second Cluster (units)
10
No. of Days
Daily Rate
4.00
524.00
2,096.00
4.00
366.00
8,784.00
4.00
317.00
10,144.00
P
No. of Days
Daily Rate
4.00
4.00
4.00
1,248.00
800.00
2,160.00
Page 193 of 298
Amount
21,024.00
Amount
4,992.00
3,200.00
8,640.00
Unit
Unit Cost
16,832.00
37,856.00
Amount
0.00
pcs.
7,130.00
14,260.00
pcs.
pcs.
pc.
pcs.
pcs.
roll
pcs.
pcs.
pcs.
5,455.00
1,402.00
4,340.00
1,600.00
520.00
7,300.00
548.00
249.00
198.00
10,910.00
2,804.00
4,340.00
3,200.00
1,040.00
7,300.00
1,096.00
498.00
396.00
Page 194 of 298
pcs.
pcs.
pcs.
pcs.
pcs.
176.00
155.00
136.00
124.00
104.00
352.00
310.00
272.00
2,728.00
2,704.00
pcs.
pcs.
pcs.
pcs.
kgs
rolls.
72.00
83.00
52.00
12.00
140.00
28.00
288.00
166.00
1,248.00
96.00
560.00
896.00
pcs.
pcs.
pcs.
pcs.
units
pcs.
pcs.
pcs.
pcs.
pcs.
bags.
cu.m.
cu.m.
pcs.
kg.
kg.
kgs.
kg.
kgs.
pcs.
shts.
pcs.
kgs.
pc.
pcs.
kgs.
shts.
bd.ft.
bd.ft.
23.00
85.00
60.00
57.00
1,300.00
5.00
437.85
360.00
250.00
192.00
265.00
1,000.00
1,000.00
65.00
80.00
80.00
80.00
80.00
80.00
852.00
1,500.00
65.00
160.00
25.00
130.00
70.00
950.00
20.00
20.00
736.00
1,360.00
960.00
912.00
20,800.00
80.00
7,005.60
5,760.00
4,000.00
1,344.00
1,855.00
160.00
320.00
650.00
80.00
80.00
160.00
80.00
160.00
5,112.00
6,000.00
520.00
640.00
25.00
1,040.00
350.00
3,800.00
1,340.00
2,000.00
Page 195 of 298
gals.
gals.
gals.
gals.
pcs.
pcs.
937.65
792.00
260.00
332.00
35.00
20.00
P
9% per D.O. 22 s 2015

0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
Page 196 of 298
1,875.30
1,584.00
520.00
664.00
70.00
40.00
127,546.90
165,402.90
14,886.26
180,289.16
90,144.58

Proposed Laying of 100mm PVC Pipeline Extention at Sittio Canucutan,
PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
SPL-13
UNIT
0.20
1.00
CONSTRUCTION OF 1.00M X 1.00M CONCRETE VALVE BOX

UNIT/DAY
UNIT
Designation
A.
No. Person
No. of Day
5.00
b. Skilled Worker
5.00
c.
5.00
No. of Units
No. of Day
1
1
1
0.12
0.12
0.12
Quantity
Unit
16.00
1.00
2.00
2.00
3.00
6.00
100.00
bags
cu.m.
cu.m.
pcs.
kgs.
shts.
bd.ft.
33.33
3.00
bd.ft.
kgs.
Labor
Laborer
Sub-Total for A
Name and Capacity
B.
Equipment
a. One Bagger Mixer
b. Concrete Vibrator
c. Welding Machine
C.
D. Output per day
Sub-Total for B
Total (A+B)
=
0.20
UNIT/DAY

E.
Materials
a. Cement
b. Sand
c. Gravel
d. 16mm x 6.00m Stainless Steel Rod
e. #16 GI Tie wire
f. *12mm. thk. x 1.20m. x 2.40m. Ordinary Plywood
g. 20pcs. -2"x 3"x10 coco lumber
h. 10 pcs. -2"x2"x10 coco lumber
i. 4 C.W. Nail
j.
k.
l
m.
n.
o.
p.
2 1/2 C.W. Nail

Stainless Welding Rod
Hacksaw Blade
*16mm x 6.0 Reinforcing Steel Bar
*12mm x 6.00m MS Plain Round Bar
2.00
0.50
4.00
18.00
1.00
2.00
1.00
kgs.
kgs.
pcs.
pcs.
pcs.
pcs.
pc.
* ALL SIZES REFERRED HEREIN SHOULD MEAN COMMERCIALLY AVAILABLE

MEASUREMENTS TOLERANCE OF 1mm
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
10%
0%
0%
T PRICE ANALYSIS

mboanga City
00M X 1.00M CONCRETE VALVE BOX
No. of Days
Daily Rate
5.00
524.00
2,620.00
5.00
366.00
7,320.00
5.00
317.00
6,340.00
P
No. of Days
Daily Rate
0.12
0.12
0.12
1,248.00
800.00
2,160.00
16,280.00
Amount
150.14
96.24
259.85
P
Unit
Amount
Unit Cost
506.23
16,786.23
Amount
bags
cu.m.
cu.m.
pcs.
kgs.
shts.
bd.ft.
265.00
1,000.00
1,000.00
2,214.45
70.00
950.00
20.00
4,240.00
1,000.00
2,000.00
4,428.90
210.00
5,700.00
2,000.00
bd.ft.
kgs.
20.00
80.00
666.67
240.00
kgs.
kgs.
pcs.
pcs.
pcs.
pcs.
pc.
80.00
396.00
65.00
330.00
192.00
130.00
255.00
P
per D.O. 22 s 2015
per D.O. 22 s 2015
per D.O. 22 s 2015
160.00
198.00
260.00
5,940.00
192.00
260.00
255.00
27,750.57
44,536.80
4,453.68
48,990.48
48,990.48

PROJECT NAME:
PROPOSED REPLACEMENT OF 200mm PIPELINE FROM INTERSECTI

OF GOV. ALVAREZ ST.
PROJECT LOCATION:
Output per day:
Quantity:
MAYOR CESAR C. CLIMACO AVE., ZAMBOANGA CITY

SPL-15
LN.M.
3.00
0.00
D.I. BRIDGE CROSSING

LN.M./DAY
LN.M.
Designation
A.
No. Person
Labor
b. Pipefitter
c. Skilled Worker
d. Laborers
3
6
Sub-Total for A
Name and Capacity
B.
No. of Units
Equipment
a. Generator Set/ Welding Machine w/ complete accessories (w/ fuel)
b. ICS Ductile Iron Pipe-Cutting Gas Chain Saw
C.
D. Output per day
Sub-Total for B
Total (A+B)
=
3.00
LN.M./DAY

E.
Materials
a. 200mm x 6.0m D.I. Pipe, Flanged End
b. 6mm Thk x 50mm x 6.0m MS Flat Bar
c.
d.
e.
f.
g.
h.
i.
j.
k.
l.
1
1
12mm x 25mm MS Bolt with Nut and Washer

12mm x 6.0m MS Plain Round Bar
6011 Welding Rod
Quick Dry Enamel (Blue)
Paint Thinner
3" Paint Brush
4" Paint Brush
200mm D.I. Adapter, FS (Flanged Spigot)
Quantity
1.20
1.61
20.00
2.42
2.50
2.20
2.20
2.20
2.00
2.00
4.00
2.00
m. 200mm x 90 D.I. Bend, Flanged

n. 20mm x 70mm Hex Head Stainless Bolt w/ Nut & Washer
o. 6mm thk Rubber Gasket
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
4.00
84.00
9.33
ICE ANALYSIS
NE FROM INTERSECTION OF TOMAS CLAUDIO ST. TO INTERSECTION
No. Person
No. of Days
Daily Rate
Amount
0.00
524.00
0.00
341.00
3
6
0.00
0.00
366.00
317.00
No. of Units
No. of Days
1
1
0.00
0.00
Daily Rate
Amount
2,160.00
1,600.00
Quantity
Unit
1.20
1.61
20.00
2.42
2.50
2.20
2.20
2.20
2.00
2.00
4.00
2.00
pc.
pcs.
pcs.
pcs.
kgs.
gals.
gals.
gals.
pcs.
pcs.
pcs.
pcs.
Unit Cost
13,633.93
865.20
36.75
260.00
143.90
427.00
655.20
332.00
65.00
95.00
4,308.00
5,287.91
Amount
16,360.72
1,392.97
735.00
628.95
359.75
940.48
1,443.10
731.24
130.00
190.00
17,232.00
10,575.82
4.00
84.00
9.33
pcs.
pcs.
kgs.
5,333.33
62.76
140.00
P
9% per D.O. 29 s 2011

8% per D.O. 29 s 2011
12% per D.O. 29 s 2011
21,333.33
5,271.84
1,306.67
78,631.86
78,631.86
7,076.87
6,290.55
11,039.91
103,039.19
#DIV/0!
DETAILED UNIT PRICE A

PROJECT NAME:
PROPOSED REPLACEMENT OF 200mm PIPELINE FROM INT
PROJECT LOCATION:
Output per day:
Quantity:
MAYOR CESAR C. CLIMACO AVE., ZAMBOANGA CITY

SPL-16
UNIT
0.50
0.00
INSTALLATION OF 150mm BLOW-OFF ASSEMB

UNIT/DAY
UNIT
Designation
A.
Labor
a.
Pipefitter
b.
Skilled Worker
c.
Laborer
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
Output per day
Sub-Total for B
Total (A+B)
0.50

E.
Materials
a.
200mm
b.
200mm
c.
200mm
d.
100mm
e.
100mm
f.
100mm
g.
100mm
h.
100mm
i.
100mm
x 100mm D.I. Tee, F/F in Accordance w/ ISO 2531

D.I. Adapter, FS (Flanged Spigot)
D.I. Sleeve Type Flexible Coupling, (D.I.)
D.I. Gate Valve, F/F, PN16
x 90 D.I. Bend, F/F
D.I. Adapter, FS (Flanged Spigot)
D.I. Sleeve Type Flexible Coupling, (D.I.)
x 6.0m D.I. Pipe, Push-on in Accordance w/ ISO 2531
D.I. Valve Box Cover
j.
k.
l.
m.
n.
o.
p.
100mm x 6.0m PVC Pipe, Class 150 B/S w/ R.R.

20mm x 70mm Hex. Head Stainless Steel Bolt w/ Nut & Washer
6mm Thk Rubber Gasket
Portland Cement
Washed Sand
Gravel
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
REPLACEMENT OF 200mm PIPELINE FROM INTERSECTION OF TOMAS CLAUDIO ST. TO INTERSECTION OF G
AR C. CLIMACO AVE., ZAMBOANGA CITY

INSTALLATION OF 150mm BLOW-OFF ASSEMBLY
UNIT/DAY
UNIT
gnation
No. Person
No. of Days
Daily Rate
1
3
6
0.00
0.00
0.00
524.00
366.00
317.00
No. of Units
No. of Days
Daily Rate
Quantity
Unit
Unit Cost
1
2
2
1
2
3
3
0.50
1
pc.
pcs.
pcs.
pc.
pcs.
pcs.
pcs.
pcs.
pc.
Sub-Total for A
d Capacity
Sub-Total for B
Total (A+B)
UNIT/DAY
Specifications
F in Accordance w/ ISO 2531

ed Spigot)
le Coupling, (D.I.)
ed Spigot)
le Coupling, (D.I.)
on in Accordance w/ ISO 2531
10,205.00
5,287.91
4,308.00
12,879.00
4,000.00
3,965.93
2,730.00
9,988.85
1,402.00
s 150 B/S w/ R.R.

nless Steel Bolt w/ Nut & Washer
. Steel Bar
0.42
56
10.67
0.27
2.62
0.10
0.21
pc.
pcs.
kgs.
pc.
bags
cu.m.
cu.m.
4,340.00
62.76
140.00
266.00
260.00
1,000.00
1,000.00
Sub-Total for E
9% per D.O. 29 s 2011
8% per D.O. 29 s 2011
12% per D.O. 29 s 2011
TO INTERSECTION OF GOV. ALVAREZ ST.
Daily Rate
Amount
524.00
366.00
317.00
P
Daily Rate
Amount
Unit Cost
10,205.00
5,287.91
4,308.00
12,879.00
4,000.00
3,965.93
2,730.00
9,988.85
1,402.00
Amount
10,205.00
10,575.82
8,616.00
12,879.00
8,000.00
11,897.79
8,190.00
4,994.43
1,402.00
4,340.00
62.76
140.00
266.00
260.00
1,000.00
1,000.00
P
29 s 2011
29 s 2011
29 s 2011
1,808.33
3,514.56
1,493.33
71.82
680.07
104.63
209.25
84,642.02
84,642.02
7,617.78
6,771.36
11,883.74
110,914.91
#DIV/0!

EMBANKMENT WORKS FOR 50mm COMMUNAL F
SPL-14
PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
CU.M.
40.00
528.63
CU.M./DAY
CU.M.
Designation
A.
No. P
Labor
a.
b.
Laborers
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
a.
b.
Plate Compactor
c.
Minor Tools (10%)
Output per day
Sub-Total for B
Total (A+B)
40.00
CU.M./DAY

E.
Materials
Item 104
Qua
528
Sub-Total for E
F.
G.
H.
I.
No. o
Direct Cost (C+E)

J.
k.
Total Cost
Total Unit Cost
NIT PRICE ANALYSIS

oanga City
OR 50mm COMMUNAL FAUCET
No. Person
No. of Days
Daily Rate
1
8
13.22
13.22
524.00
317.00
6,925.01
33,514.94
P
No. of Units
No. of Days
Daily Rate
2
2
1
13.22
13.22
13.22
1,000.00
984.00
13,864.00
Quantity
Unit
528.63
cu.m.
Unit Cost
40,439.95
Amount
26,431.34
26,008.44
183,222.06
4,044.00
239,705.84
280,145.79
Amount
350.00
P
10% per D.O. 22 s 2015
0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
Amount
185,019.39
185,019.39
465,165.18
46,516.52
-
511,681.70
967.95
DETAILE
PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
Proposed Laying of 100mm PVC Pipeline Extent

Sittio Canucutan, Brgy.Pasonanca, Zamboanga C
INSTALLATION OF TWENTY THREE
SPL-15
UNITS
2.00
23.00
UNITS/DAY
UNITS
Designation
A.
Labor
a.
b.
Skilled Worker
c.
Plumber
d.
Laborers
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
N.A.
Sub-Total for B
Total (A+B)
Output per day
2.00
E.
Materials
50mm x 50mm C.I. Tee, M/M
a.
b.
c.
d.
e.
f.
50mm C.I. Sleeve Type Flexible Coupling, (P.E.)

50mm Brass Corporation Cock (ISO)
g.
h.
50mm x 900 GI Elbow, ANSI B16.3 Class 150

50mm Brass Single Adaptor

50mm GI Coupling, Sch. 40
i.
j.
k.
l.
m.
50mm
50mm
50mm
50mm
25mm
x 50mm GI Nipple, Sch. 40

Brass Ball Valve
x 25mm GI Reducer, ANSI B16.3 Class 150
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
ng of 100mm PVC Pipeline Extention at Sittio Canucutan, Brgy. Pasonanca

an, Brgy.Pasonanca, Zamboanga City
INSTALLATION OF TWENTY THREE (23) UNITS - 50mm COMMUNAL FAUCET
UNITS/DAY
UNITS
Designation
No. Person
No. of Days
1
2
2
8
11.50
11.50
11.50
11.50
No. of Units
No. of Days
Quantity
Unit
23.00
23.00
23.00
3.00
23.00
23.00
pcs.
pcs.
pcs.
rolls
pcs.
pcs.
69.00
23.00
pcs.
pcs.
Sub-Total for A
Name and Capacity
Sub-Total for B
Total (A+B)
UNITS/DAY
ame and Specifications
e Coupling, (P.E.)
SDR 11
6.3 Class 150
ANSI B16.3 Class 150
46.00
23.00
23.00
23.00
23.00
pcs.
pcs.
pcs.
pcs.
pcs.
Sub-Total for E
10% per D.O. 22 s 2015
0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
onanca
L FAUCET
Daily Rate
524.00
366.00
394.00
317.00
Amount
6,026.00
8,418.00
9,062.00
29,164.00
P
Daily Rate
Unit Cost
52,670.00
Amount
52,670.00
Amount
1,850.00
950.00
650.00
7,300.00
520.00
110.00
42,550.00
21,850.00
14,950.00
21,900.00
11,960.00
2,530.00
300.00
800.00
20,700.00
18,400.00
50.00
1,050.00
25.00
90.00
20.00
P
per D.O. 22 s 2015
per D.O. 22 s 2015
per D.O. 22 s 2015
2,300.00
24,150.00
575.00
2,070.00
460.00
184,395.00
237,065.00
23,706.50
260,771.50
11,337.89

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
Location
200
CU.M.
34.40
0.58
Wooden Pipe Support (for

CU.M./DAY
CU.M.
Volume of Item 200

(cu.m.)
Kasanyangan
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.58
Total volume
Designation
A.
Labor
a.
b.
Laborers
No. Pe
1
8
Sub-Total for A
Name and Capacity
B.
Equipment
a.
b.
Minor Tools (10%)
No. of
2
2
C.
D.
Output per day
Sub-Total for B
Total (A+B)
34.40
CU.M./DAY

E.
Materials
Item 200 (Aggregate Subbase Course)
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
Quan
0.5
NIT PRICE ANALYSIS
ine Extention at Sittio Canucutan, Brgy. Pasonanca

boanga City
No. Person
No. of Days
Daily Rate
1
8
0.02
0.02
524.00
317.00
Amount
8.83
42.72
P
No. of Units
No. of Days
Daily Rate
2
2
0.02
0.00
1,000.00
8,520.00
51.55
Amount
33.69
28.71
5.00
Quantity
Unit
0.58
cu.m.
Unit Cost
Amount
680.00
P
9% per D.O. 22 s 2015
0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
67.40
118.95
394.13
394.13
513.08
46.18
559.26
964.90

PROJECT NAME:
Proposed Laying of 100mm PVC Pipeline Extention at Sittio Canucu
PROJECT LOCATION:
Output per day:
Quantity:

ITEM 311(1)a
SQ.M.
62.61
341.31
PCC PAVEMENT (PLAIN) - CONVENTIONAL METHOD 2

SQ.M./DAY
SQ.M.
Designation
A.
No. P
Labor
a.
b.
Laborers
c.
Carpenter
d.
Mason
e.
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
a.
Concrete Mixer
b.
Concrete Vibrator
c.
Minor Tools (10%)
Output per day
Sub-Total for B
Total (A+B)
62.61
SQ.M./DAY

E.
No. o
Materials
Curing Compound
Portland Cement
Washed Sand
Gravel (331A)
Qua
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
NIT PRICE ANALYSIS
tention at Sittio Canucutan, Brgy. Pasonanca
ONVENTIONAL METHOD 230mm THICK
No. Person
No. of Days
Daily Rate
1
15
1
2
3
5
5
5
5
5
524.00
317.00
366.00
366.00
394.00
2,856.61
25,922.09
1,995.26
3,990.53
6,443.72
P
No. of Units
No. of Days
Daily Rate
1
2
1
5
5
5
1,376.00
1,192.00
8,520.00
Unit
Unit Cost
99
1051
42
63
ltrs.
bags
cu.m.
cu.m.
30.00
260.00
1,000.00
1,000.00
41,208.21
Amount
7,501.32
12,996.48
46,447.15
4,121.00
P
Quantity
Amount
71,065.95
112,274.16
Amount
2,969.43
273,324.25
42,049.88
63,074.83
P
6% per D.O. 29 s 2011
8% per D.O. 29 s 2011
12% per D.O. 29 s 2011
381,418.40
493,692.56
29,621.55
39,495.40
67,537.14
630,346.66
1,846.82

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:

ITEM 310(b)
SQ.M.
1,370.40
117.78
BITUMINOUS CONCRETE SURFACE COURSE (50

SQ.M./DAY
Designation
A.
Labor
a.
b.
Skilled Worker
c.
Laborers
SQ.M.
No. P
1
6
1
Sub-Total for A
Name and Capacity

B.
C.
D.
Equipment
a.
Asphalt Paver (80 Hp)
b.
Pneumatic Roller (10 m.t.)
c.
Tandem Steel Roller (10.1 m.t.)
d.
e.
Asphalt Batch Plant (60-80 TPH)
f.
g.
Payloader (1.50 cu.m.)
Minor Tools (10% of Labor)
Sub-Total for B
Total (A+B)
Output per day
=
1,370.40
SQ.M./DAY
E.
Materials
a.
Asphalt Cement (6.5%)
b.
Aggregates (93%)
c.
Mineral Filler (7%)
(w/ 5% wastage)
No. of
1
1
1
2
1
1
1
Qua
0.
5.
15
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
NIT PRICE ANALYSIS
CRETE SURFACE COURSE (50 mm. Thk.)
No. Person
No. of Days
Daily Rate
1
6
12
0.09
0.09
0.09
524.00
366.00
317.00
45.03
188.73
326.93
P
No. of Units
No. of Days
Daily Rate
1
1
1
2
1
1
1
0.09
0.09
0.09
0.09
0.09
0.09
0.09
14,664.00
4,424.00
13,216.00
10,816.00
9,717.84
8,520.00
13,864.00
P
Quantity
Unit
0.96
5.75
15.58
m.t.
cu.m.
bag
Amount
Unit Cost
50,775.00
1,000.00
245.00
560.69
Amount
1,260.27
380.21
1,135.82
1,859.12
835.18
732.24
1,191.51
56.00
7,450.36
8,011.05
Amount
48,976.99
5,750.43
3,817.55
58,544.97
6% per D.O. 29 s 2011

8% per D.O. 29 s 2011
12% per D.O. 29 s 2011
66,556.02
3,993.36
5,324.48
9,104.86
84,978.73
721.53

Proposed Laying of 100mm PVC Pipeline Extention at Sittio Canucutan,
PROJECT NAME:
PROJECT LOCATION:
311 (1)b
PCC PAVEMENT(PLAIN) - CONVENTIONAL METHO
SQ.M.
Output per day:

Quantity:
1,680.00
0.00
Location
Kasanyangan
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
SQ.M./DAY
SQ.M.
Area for PCC Pavement (sq.m.)

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Area
Designation
A.
Labor
a.
b.
Skilled Worker
c.
Laborers
No. Person
No. of Days
1
12
36
0.00
0.00
0.00
No. of Units
No. of Days
12
6
3
0.00
0.00
0.00
Sub-Total for A
Name and Capacity
B.
Equipment
a.
Transit Mixer (5 cu.m.)
b.
Concrete Vibrator
c.
Batching Plant (30 cu.m.)
Page 233 of 298
d.
e.
f.
C.
D.

Concrete Screeder (5.5 Hp)
Sub-Total for B
Total (A+B)
=
1,680.00
Output per day
0.00
0.00
0.00
Quantity
Unit
SQ.M./DAY

E.
3
3
3
Materials
a.
b.
c.
d.
Kasanyangan
1.00
0.00
0.00
1.00
Curing Compound
Washed Sand
Gravel (311-a)
Portland Cement
Page 234 of 298
lit.
cu.m.
cu.m.
bags
0.00
a.
b.
c.
d.
Curing Compound
Washed Sand
Gravel (311-a)
Portland Cement
1.00
0.00
0.00
1.00
lit.
cu.m.
cu.m.
bags
1.00
0.00
0.00
1.00
lit.
cu.m.
cu.m.
bags
1.00
0.00
0.00
0.00
lit.
cu.m.
cu.m.
bags
0.00
0.00
0.00
0.00
lit.
cu.m.
cu.m.
bags
0.00
0.00
0.00
1.00
lit.
cu.m.
cu.m.
bags
1.00
0.00
0.00
1.00
lit.
cu.m.
cu.m.
bags
0.00
0.00
0.00
lit.
cu.m.
cu.m.
0.00
a.
b.
c.
d.
Curing Compound
Washed Sand
Gravel (311-a)
Portland Cement
a.
b.
c.
d.
Curing Compound
Washed Sand
Gravel (311-a)
Portland Cement
0.00
0.00
a.
b.
c.
d.
Curing Compound
Washed Sand
Gravel (311-a)
Portland Cement
0.00
a.
b.
c.
d.
Curing Compound
Washed Sand
Gravel (311-a)
Portland Cement
0.00
a.
b.
c.
d.
Curing Compound
Washed Sand
Gravel (311-a)
Portland Cement
a.
b.
c.
Curing Compound
Washed Sand
Gravel (311-a)
0.00
Page 235 of 298
d.
Portland Cement
0.00
bags
0.00
0.00
0.00
1.00
lit.
cu.m.
cu.m.
bags
1.00
0.00
0.00
0.00
lit.
cu.m.
cu.m.
bags
0.00
a.
b.
c.
d.
Curing Compound
Washed Sand
Gravel (311-a)
Portland Cement
0.00
a.
b.
c.
d.
Curing Compound
Washed Sand
Gravel (311-a)
Portland Cement
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
Page 236 of 298
9% per D.O
0% per D.O
0% per D.O
NIT PRICE ANALYSIS

, Zamboanga City
VEMENT(PLAIN) - CONVENTIONAL METHOD, 230MM THICK
No. of Days
Daily Rate
0.00
0.00
0.00
524.00
366.00
317.00
Amount
P
No. of Days
Daily Rate
0.00
0.00
0.00
10,232.00
1,191.04
9,664.24
Amount
Page 237 of 298
0.00
0.00
0.00
13,864.00
4,360.00
8,520.00
Unit
Unit Cost
Amount
Kasanyangan
lit.
cu.m.
cu.m.
bags
28.00
1,000.00
1,000.00
265.00
Page 238 of 298
28.00
265.00
0.00
lit.
cu.m.
cu.m.
bags
28.00
1,000.00
1,000.00
265.00
28.00
-
lit.
cu.m.
cu.m.
bags
28.00
1,000.00
1,000.00
265.00
lit.
cu.m.
cu.m.
bags
28.00
1,000.00
1,000.00
265.00
lit.
cu.m.
cu.m.
bags
28.00
1,000.00
1,000.00
265.00
lit.
cu.m.
cu.m.
bags
28.00
1,000.00
1,000.00
265.00
lit.
cu.m.
cu.m.
bags
28.00
1,000.00
1,000.00
265.00
lit.
cu.m.
cu.m.
28.00
1,000.00
1,000.00
265.00
0.00
28.00
265.00
0.00
28.00
-
0.00
0.00
265.00
0.00
28.00
265.00
0.00
Page 239 of 298
bags
265.00
lit.
cu.m.
cu.m.
bags
28.00
1,000.00
1,000.00
265.00
lit.
cu.m.
cu.m.
bags
28.00
1,000.00
1,000.00
265.00
0.00
265.00
0.00
P
per D.O. 22 s 2015
per D.O. 22 s 2015
per D.O. 22 s 2015
28.00
1,758.00
1,758.00
158.22
1,916.22
#DIV/0!
Page 240 of 298

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
Location
302a
BITUMINOUS TACK COAT (Emulsified Asphalt)

M.T.
2.40
0.00
M.T./DAY
M.T.
Quantity of Emulsified
Asphalt (M.T.)
Kasanyangan
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Designation
A.
No.
Labor
a.
b.
Laborers
Sub-Total for A
Name and Capacity
B.
Equipment
a.
Asphalt Distributor
b.
Power Broom
Minor Tools (10%)
Page 241 of 298
No.
C.
D.
Output per day
Sub-Total for B
Total (A+B)
2.40
M.T./DAY

E.
Qu
Materials
Kasanyangan
a.
Emulsified Asphalt SS-1 (w/ 5% wastage)
a.
0
0.00
0
0.00
a.
Page 242 of 298
0.00
a.
a.
0
0.00
0
0.00
a.

Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
Page 243 of 298
IT PRICE ANALYSIS

boanga City
K COAT (Emulsified Asphalt)
No. Person
No. of Days
Daily Rate
1
3
0.00
0.00
524.00
317.00
Amount
P
No. of Units
No. of Days
Daily Rate
1
1
0.00
0.00
7,488.00
1,044.32
Page 244 of 298
Amount
Unit Cost
Quantity
Unit
Amount
0.00
m.t.
44,000.00
0.00
m.t.
44,000.00
0.00
m.t.
44,000.00
Kasanyangan
0.00
0.00
Page 245 of 298
0.00
0.00
m.t.
44,000.00
0.00
m.t.
44,000.00
0.00
m.t.
44,000.00
0.00
0.00
9% per D.O. 22 s 2015

0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
#DIV/0!
Page 246 of 298
Proposed Laying of 100mm PVC Pipeline Extention at Sittio Canucuta

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
310(b)
SQ.M.
1,370.40
0.00
Location
Kasanyangan
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Area
BITUMINOUS CONCRETE SURFACE COURSE (50 mm. Th

SQ.M./DAY
SQ.M.
Area of 50mm thk. Asphalt

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Designation
A. Labor
a.
b.
Skilled Worker
c.
Laborers
No. Person
No. of Days
1
6
12
0.00
0.00
0.00
No. of Units
No. of Days
1
1
1
2
1
1
1
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub-Total for A
Name and Capacity
B. Equipment
a.
b.
c.
d.
e.
f.
g.
C.
D. Output per day
Sub-Total for B
Total (A+B)
=
1,370.40
SQ.M./DAY
Quantity
Unit
E. Materials
a.
b.
c.

Aggregates (93%)
Mineral Filler (7%)
(w/ 5% wastage)
Kasanyangan
0.00
0.00
0.00
m.t.
cu.m.
bags
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
9% per D.O. 22
0% per D.O. 22
0% per D.O. 22
IT PRICE ANALYSIS

anca, Zamboanga City
CONCRETE SURFACE COURSE (50 mm. Thk.)
Daily Rate
Amount
524.00
366.00
317.00
Daily Rate
14,664.00
4,424.00
13,216.00
10,816.00
9,717.84
8,520.00
13,864.00
Amount
Unit Cost
Amount
Kasanyangan
50,775.00
1,000.00
245.00
per D.O. 22 s 2015

per D.O. 22 s 2015
per D.O. 22 s 2015
#DIV/0!

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
Location
Kasanyangan
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
310(b)
SQ.M.
685.20
0.00
BITUMINOUS CONCRETE SURFACE COURSE (100

SQ.M./DAY
SQ.M.
Area of 100mm thk. Asphalt

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Area
0.00
Designation
A.
Labor
a.
b.
Skilled Worker
c.
Laborers
Sub-Total for A
Name and Capacity
B.
Equipment
a.
b.
c.
d.
e.
f.
Page 251 of 298
g.
C.
D.
Output per day
Sub-Total for B
Total (A+B)
685.20
SQ.M./DAY

E.
Materials
Kasanyangan
a.
b.
c.

Aggregates (93%)
Mineral Filler (7%)
(w/ 5% wastage)
a.
b.
c.

Aggregates (93%)
Mineral Filler (7%)
(w/ 5% wastage)
0.00
Page 252 of 298
0.00
a.
b.
c.

Aggregates (93%)
Mineral Filler (7%)
(w/ 5% wastage)
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
Page 253 of 298
NIT PRICE ANALYSIS

mboanga City
TE SURFACE COURSE (100 mm. Thk.)
No. Person
No. of Days
Daily Rate
1
6
12
0.00
0.00
0.00
524.00
366.00
317.00
Amount
No. of Units
No. of Days
Daily Rate
1
1
1
2
1
1
0.00
0.00
0.00
0.00
0.00
0.00
14,664.00
4,424.00
13,216.00
10,816.00
9,717.84
8,520.00
Page 254 of 298
Amount
0.00
13,864.00
Quantity
Unit
Unit Cost
Amount
0.00
0.00
0.00
m.t.
cu.m.
bags
50,775.00
1,000.00
245.00
0.00
0.00
0.00
m.t.
cu.m.
bags
50,775.00
1,000.00
245.00
Kasanyangan
0.00
Page 255 of 298
0.00
0.00
0.00
0.00
m.t.
cu.m.
bags
50,775.00
1,000.00
245.00
9% per D.O. 22 s 2015

0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
#DIV/0!
Page 256 of 298
Proposed Laying of 100mm PVC Pipeline Extention at Sittio Canucu

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
310(b)
SQ.M.
456.80
0.00
BITUMINOUS CONCRETE SURFACE COURSE (150 mm.

SQ.M./DAY
SQ.M.
Area of 150mm thk.

Asphalt
Location
Kasanyangan
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Area
Designation
A. Labor
a.
b.
Skilled Worker
c.
Laborers
No. Person
No. of Days
1
6
12
0.00
0.00
0.00
No. of Units
No. of Days
1
1
1
2
1
1
0.00
0.00
0.00
0.00
0.00
0.00
Sub-Total for A
Name and Capacity
B. Equipment
a.
b.
c.
d.
e.
f.
Page 257 of 298
g.
Sub-Total for B
C.
Total (A+B)
D. Output per day
=
456.80
0.00
Quantity
Unit
0.00
0.00
0.00
m.t.
cu.m.
bags
0.00
0.00
1.00
m.t.
cu.m.
bags
SQ.M./DAY

E. Materials
0.00
a.
b.
c.

Aggregates (93%)
Mineral Filler (7%)
(w/ 5% wastage)
a.
b.
c.

Aggregates (93%)
Mineral Filler (7%)
(w/ 5% wastage)
0.00
Page 258 of 298
0.00
a.
b.
c.

Aggregates (93%)
Mineral Filler (7%)
(w/ 5% wastage)
0.00
0.00
1.00
m.t.
cu.m.
bags
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
Page 259 of 298
9% per D.
0% per D.
0% per D.
NIT PRICE ANALYSIS

nca, Zamboanga City
ONCRETE SURFACE COURSE (150 mm. Thk.)
No. of Days
Daily Rate
0.00
0.00
0.00
524.00
366.00
317.00
Amount
No. of Days
Daily Rate
0.00
0.00
0.00
0.00
0.00
0.00
14,664.00
4,424.00
13,216.00
10,816.00
9,717.84
8,520.00
Amount
Page 260 of 298
0.00
13,864.00
Unit
Unit Cost
Amount
0.00
m.t.
cu.m.
bags
50,775.00
1,000.00
245.00
m.t.
cu.m.
bags
50,775.00
1,000.00
245.00
0.00
Page 261 of 298
245.00
0.00
m.t.
cu.m.
bags
50,775.00
1,000.00
245.00
P
per D.O. 22 s 2015
per D.O. 22 s 2015
per D.O. 22 s 2015
245.00
490.00
490.00
44.10
534.10
#DIV/0!
Page 262 of 298

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
310(b)
SQ.M.
1,370.40
Err:509
BITUMINOUS CONCRETE SURFACE COURSE (200 mm

SQ.M./DAY
SQ.M.
Location
Designation
No. Person
A. Labor
a.
b.
Skilled Worker
c.
Laborers
1
24
48
Sub-Total for A
Name and Capacity
B. Equipment
a.
b.
c.
d.
e.
f.
g.
Sub-Total for B
C.
Total (A+B)
D. Output per day
=
1,370.40
No. of Units
4
4
4
8
4
4
4
SQ.M./DAY

E. Materials
a.
b.
Aggregates (93%)
c.
Mineral Filler (7%)
(w/ 5% wastage)
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
Quantity
Err:509
Err:509
Err:509
CE ANALYSIS
oanga City
SURFACE COURSE (200 mm. Thk.)
No. of Days
Daily Rate
Amount
Err:509
Err:509
Err:509
524.00
366.00
317.00
Err:509
Err:509
No. of Days
Daily Rate
Amount
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
14,664.00
4,424.00
13,216.00
10,816.00
9,717.84
8,520.00
13,864.00
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Unit
m.t.
cu.m.
bags
Unit Cost
Amount
50,775.00
1,000.00
245.00
P
9% per D.O. 29 s 2011
8% per D.O. 29 s 2011
12% per D.O. 29 s 2011
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:

SPL-15
UNIT
0.40
1.00
CONSTRUCTION OF VALVE BOX

UNIT/DAY
UNITS
Designation
A.
Labor
a.
b.
Skilled Worker
c.
Laborers
No. P
1
4
4
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
a.
Concrete Mixer
b.
Concrete Vibrator
c.
Welding Machine
Output per day
1
1
1
Sub-Total for B
Total (A+B)
0.40
UNIT/DAY

E.
No. of
Materials
a.
Cement
b.
Sand
c.
Gravel
d.
e.
#16 GI Tie Wire
f.
*4mm thk. X 50mm x 50mm x 6mm MS Angle Bar
g.
*16mm x 6.00m Stainless Steel Rod
h.
150mm x 6.00m PVC Pipe, Class 150, w/ B/S & R.R.
i.
1m x 1.50m D.I. Rectangular Manhole Frame Double Cover, Light Series
Qua
3.
1.
2.
30
4.
1.
2.
1.
1.
j.
k.
l.
m.
n.
o.
p.
q.
r.
6011 Welding Rod

*1/2" Ordinary Plywood - 2 uses
30 pcs. -2" x 3" x 10' Coco Lumber - 2 uses
4" C.W. Nail
Stainless Welding Rod
Hacksaw Blade
*12mm x 6.00m MS Plain Round Bar
* ALL SIZES REFERRED HEREIN SHOULD MEAN COMMERCIALLY AVAILABLE MEASUREMENTS

TOLERANCE OF 1mm
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
1.
5.
150
3.
0.
3.
5.
17
1.
NIT PRICE ANALYSIS
No. Person
No. of Days
Daily Rate
1
4
4
2.5
2.5
2.5
524
366.00
317.00
1,310.00
3,660.00
3,170.00
P
No. of Units
No. of Days
Daily Rate
1
1
1
2.50
2.50
2.50
1,376.00
1,192.00
3,128.00
P
Quantity
Unit
3.00
1.50
2.00
30.00
4.00
1.00
2.00
1.00
1.00
bags
cu.m.
cu.m.
pcs.
pcs.
pc.
pcs.
pc.
pc.
Amount
Unit Cost
260.00
1,000.00
1,000.00
337.00
75.00
1,045.00
2,325.07
4,609.50
71,500.00
8,140.00
Amount
3,440.00
2,980.00
7,820.00
814.00
15,054.00
23,194.00
Amount
780.00
1,500.00
2,000.00
10,110.00
300.00
1,045.00
4,650.14
4,609.50
71,500.00
1.00
5.00
150.00
3.00
0.25
3.00
5.00
17.00
1.00
kg.
sheets
bd.ft
kgs.
kg.
pcs.
pcs.
pcs.
pc.
144.00
950.00
20.00
80.00
340.00
56.00
266.00
130.00
260.00
P
6% per D.O. 29 s 2011
8% per D.O. 29 s 2011
12% per D.O. 29 s 2011
144.00
4,750.00
3,000.00
240.00
85.00
168.00
1,330.00
2,210.00
260.00
108,681.64
131,875.64
7,912.54
10,550.05
18,040.59
168,378.81
168,378.81

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:

SPL-16
LN.M.
20.62
120.00
LAYING 50mm P.E. TUBING, SDR 11 FEEDERLINE

LN.M./DAY
LN.M.
Designation
A.
No.
Labor
a.
b.
Laborers
c.
Pipefitter
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
Output per day
Sub-Total for B
Total (A+B)
20.62
LN.M./DAY

E.
Materials
a.
50mm. x 60m P.E. Tubing, SDR 11
Sub-Total for E
F.
G.
H.
I.
J.
k.
No.
Direct Cost (C+E)

Total Cost
Total Unit Cost
Qu
IT PRICE ANALYSIS
NG, SDR 11 FEEDERLINE
No. Person
No. of Days
Daily Rate
1
8
1
5.82
5.82
5.82
366.00
317.00
341.00
2,130.12
14,759.52
1,984.62
P
No. of Units
No. of Days
Daily Rate
Quantity
Unit
rolls
Unit Cost
18,874.26
Amount
18,874.26
Amount
10,713.00
P
6% per D.O. 29 s 2011
8% per D.O. 29 s 2011
12% per D.O. 29 s 2011
Amount
21,426.00
21,426.00
40,300.26
2,418.02
3,224.02
5,513.08
51,455.37
428.79
DETAILED UNIT PRICE ANA

PROJECT NAME:
Proposed Laying of 100mm PVC Pipeline Extention at Sittio
PROJECT LOCATION:
Output per day:
Quantity:

SPL-10
LN.M.
3.00
190.00
BRIDGE CROSSING
LN.M.
LN.M.
Designation
A.
Labor
a.
Pipefitter
b.
Skilled Worker
c.
Laborer
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
a.
b.
Boom Truck
c.
Cut-off Saw
Output per day
Sub-Total for B
Total (A+B)
3.00

E.
Materials
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
6mm Thk x 50mm x 50mm x 6.00m MS Angle Bar
12mm x 6.00m MS Plain Round Bar

12mm x 75mm S.S. Bolt w/ Nut & Washer
6mm Thk x 50mm x 6.00m MS Flat Bar
Welding Rod (6011)
Cut-Off Saw Wheel

Quick Dry Enamel (Royal Blue)
Paint Thinner
4" Paint Brush
l.
m.
n.
o.
p.
q.
r.
s.
Portland Cement
Washed Sand
Gravel
16mm x 6.00m Deformed Reinf. Steel Bar
12mm Thk x 1.20m x 2.40m Ordinary Plywood
2" x 2" x 8' Coco Lumber
1-1/2" C.W. Nail
3" C.W. Nail
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost
aying of 100mm PVC Pipeline Extention at Sittio Canucutan, Brgy. Pasonanca

BRIDGE CROSSING
/day
LN.M.
ation
No. Person
No. of Days
Daily Rate
3
9
18
63.33
63.33
63.33
394.00
366.00
317.00
b-Total for A
Capacity
No. of Units
No. of Days
Daily Rate
3
3
3
63.33
63.33
63.33
2,160.00
9,600.00
200.00
b-Total for B
Total (A+B)
LN.M.
ecifications
MS Angle Bar
t & Washer
/day
Quantity
Unit
190.00
373.67
76
1520
95
28.5
19
26.6
26.6
13.3
6.65
ln.m.
pcs.
pcs.
pcs.
pcs.
kgs.
pcs.
gals
gals
gals
pcs.
Unit Cost
95,856.00
1,123.00
146.00
65.00
894.00
145.00
200.00
480.00
558.80
480.00
50.00
f. Steel Bar
inary Plywood
532
26.01
52.02
17472.00
128.00
5937.5
17.81
41.56
bags
cu.m.
cu.m.
kgs.
shts.
bd.ft.
kg.
kg.
240.00
1,000.00
1,000.00
45.50
750.00
20.00
65.00
65.00
P
ub-Total for E
6% per D.O. 29 s 2011
8% per D.O. 29 s 2011
12% per D.O. 29 s 2011
Amount
74,860.00
208,620.00
361,380.00
644,860.00
Amount
410,400.00
1,824,000.00
38,000.00
2,272,400.00
2,917,260.00
Amount
18,212,640.00
419,627.67
11,096.00
98,800.00
84,930.00
4,132.50
3,800.00
12,768.00
14,864.08
6,384.00
332.50
127,680.00
26,008.89
52,017.78
794,976.00
96,000.00
118,750.00
1,157.81
2,701.56
20,088,666.79
23,005,926.79
1,380,355.61
1,840,474.14
3,147,210.78
29,373,967.32
154,599.83
DETAILED UNIT PRICE ANA
Proposed Laying of 100mm PVC Pipeline Extention

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
SPL-10
cu.m.
28.90
483.52
MANUAL BACKFILLING & COMPACTION

cu.m./day
cu.m.
Designation
A.
Labor
a.
b.
Laborers
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
a.
Output per day
Sub-Total for B
Total (A+B)
28.90

E.
Materials
N.A.
Note: Native Materials will be used in backfilling works
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost

cu.m./day
cu.m.
No. Person
No. of Days
Daily Rate
1
10
17
17
524.00
317.00
8
53
otal for A
pacity
No. of Units
No. of Days
Daily Rate
17
984.00
62
Amount
16
otal for B
l (A+B)
Amount
16
79
cu.m./day
fications
Quantity
Unit
Unit Cost
Amount
ckfilling works
otal for E
9% per D.O. 22 s 2015
0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
79
7
86
Amount
8,908.00
53,890.00
62,798.00
Amount
16,728.00
16,728.00
79,526.00
Amount
79,526.00
7,157.34
86,683.34
179.28
DETAILED UNIT PRICE ANALY
Proposed Laying of 100mm PVC Pipeline Extention at

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
SPLcu.m.
0.875
1.00
INSTALLATION OF PIPE ENCASEMENT

cu.m./day
cu.m.
Designation
A.
Labor
a.
b.
Skilled Laborer
c.
Laborers
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
a.
Concrete Bagger Mixer
Output per day
Sub-Total for B
Total (A+B)
0.875

E.
Materials
a.
Portland Cement
b.
Washed Sand
c.
Gravel (G-1)
d.
16mm. x 6.00m. Def. Reinforcing Steel Bars
e.
10mm. x 6.00m. Def. Reinforcing Steel Bars
f.
#16 G.I. Tie-wire
g.
12mm. Thk. x 1.20m. x 2.40m. Ordinary Plywood
h.
20pcs. 2" x 3" x 10' Coco Lumber
i.
2" C.W. Nail
j.
4" C.W. Nail
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost

INSTALLATION OF PIPE ENCASEMENT
cu.m./day
cu.m.
No. Person
No. of Days
Daily Rate
1
2
4
1
1
1
524.00
366.00
317.00
52
73
1,26
P
otal for A
pacity
No. of Units
No. of Days
Daily Rate
1,376.00
2,52
Amount
1,37
otal for B
l (A+B)
Amount
1,37
3,90
cu.m./day
fications
Steel Bars
Steel Bars
dinary Plywood
otal for E
Quantity
Unit
11
0.50
1
4
7
1
6
100
2
2
bags
cu.m.
cu.m.
pcs.
pcs.
kg.
shts.
bd.ft.
kgs.
kgs.
Unit Cost
Amount
280.00
1,000.00
1,000.00
335.00
175.00
75.00
800.00
20.00
53.00
59.00
P
3,08
50
1,00
1,34
1,22
7
4,80
2,00
10
11
14,24
9% per D.O. 22 s 2015

0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
18,14
1,63
19,77
19,77
Amount
524.00
732.00
1,268.00
2,524.00
Amount
1,376.00
1,376.00
3,900.00
Amount
3,080.00
500.00
1,000.00
1,340.00
1,225.00
75.00
4,800.00
2,000.00
106.00
118.00
14,244.00
18,144.00
1,632.96
19,776.96
19,776.96

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
SPLln.m.
50.00
6.20
CONCRETE CUTTING
ln.m./day
ln.m.
Designation
A.
Labor
a.
b.
Skilled Laborer
c.
Laborers
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
a.
Concrete Cutter
Minor Tools (10% of labor cost)
Output per day
Sub-Total for B
Total (A+B)
50.00

E.
Materials
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost

CONCRETE CUTTING
ln.m./day
ln.m.
No. Person
No. of Days
Daily Rate
1
1
1
0.12
0.12
0.12
524.00
366.00
317.00
6
4
3
P
otal for A
pacity
No. of Units
No. of Days
Daily Rate
0.12
1,758.00
14
Amount
21
1
P
otal for B
l (A+B)
fications
Amount
22
37
ln.m./day
Quantity
Unit
Unit Cost
Amount
otal for E
9% per D.O. 22 s 2015
0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
37
3
40
6
Amount
62.88
43.92
38.04
144.84
Amount
210.96
14.48
225.44
370.28
Amount
370.28
33.33
403.61
65.10

PROJECT NAME:
PROJECT LOCATION:
Output per day:
Quantity:
SPLcu.m.
0.875
0.62
CONCRETE RESTORATION
ln.m./day
cu.m.
Designation
A.
Labor
a.
b.
Skilled Laborer
c.
Laborers
Sub-Total for A
Name and Capacity
B.
C.
D.
Equipment
a.
Concrete Bagger Mixer
Output per day
Sub-Total for B
Total (A+B)
0.88

E.
Materials
a.
b.
c.
Sub-Total for E
F.
G.
H.
I.
J.
k.
Direct Cost (C+E)

Total Cost
Total Unit Cost

CONCRETE RESTORATION
ln.m./day
cu.m.
No. Person
No. of Days
Daily Rate
1
2
2
0.71
0.71
0.71
524.00
366.00
317.00
pacity
No. of Units
No. of Days
Daily Rate
0.71
1,376.00
1,34
Amount
97
otal for B
l (A+B)
fications
37
51
45
P
otal for A
Amount
97
2,31
ln.m./day
Quantity
Unit
Unit Cost
Amount
otal for E
9% per D.O. 22 s 2015
0% per D.O. 22 s 2015
0% per D.O. 22 s 2015
2,31
20
2,52
4,07
60*trench width*0.61*noofteam
Amount
0.62
372.04
519.72
450.14
1,341.90
Amount
Php
DURATION:\
976.96 22.28
976.96
2,318.86
Amount
2,318.86
208.70
2,527.56
4,076.71
328.21782
548.62
L:
A:
6.2
0.1681
1.04222
0.52111
no sand bedding:
0.2562
0.17
0.42
469.31732736

Canucutan Pipeline 1

Загружено:

Сведения о документе

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Canucutan Pipeline 1

Загружено:

Авторское право:

Доступные форматы

Location

150mm x 11.25 D.I.

150mm x 11.25 D.I. Bend, ISO-2531, Push-on

total area for demo

No. of Valve Box (units)

For Reinforcing Steel Bar

Final Staking Potholing

Republic of the Philippines

Proposed Laying of 100mm PVC Pipeline Extention at Sittio Canucutan, B

II - ESTIMATED GOVERNMENT EXPENDITURES

ROWVETTE JAMES T. RUIZ

RECOMMENDING PROJECT IMP

MARLI ACOSTA - DE FIESTA

APPROVED FOR PROJECT IMPLEMENTATION:

LEONARDO REY D. VASQUEZ

e Extention at Sittio Canucutan, Brgy. Pasonanca

y.Pasonanca, Zamboanga City

EDITO M. BAUTISTA JR.

RECOMMENDING PROJECT IMPLEMENTATION:

Republic of the Philippine

SUPPLY/LAYING OF 1114 LN.M. OF 100mm CL

MININUM EQUIPMENT REQUIRED

Truck Mounted Crane

Generator Set/ Welding Machine w/

Tamper Rammer Machine

ESTIMATED COST OF PROPOSED P

CONSTRUCTION SAFETY & HEALTH PROGRAM

PIPELINE EXCAVATION (MANUAL EXCAVATION)

INSTALLATION OF 100mm. G.I. PIPE w/ PIPE SUPPORT FOR BRIDGE CROSSING

INSTALLATION OF ONE (1) UNIT - 100mm BLOW-OFF ASSEMBLY

HYDRO-TESTING & DISINFECTION WORKS (100mm PVC & G.I., PIPELINE)

CHECKED & SUBMITTED BY:

ROWVETTE JAMES T. RUIZ

EDITO M. BAUTISTA JR.

Senior Eng'r A (J.O.), EE

RECOMMENDING PROJECT IMPLEMENTATION:

DESIRABLE STARTING DATE:

M. OF 100mm CLASS 150, PVC PIPELINE

TECHNICAL PERSONNEL REQUIRED

LIGHT EQUIPMENT OPERATOR

Total Direct Cost

MARLI ACOSTA - DE FIESTA

APPROVED FOR PROJECT IMPLEMENTATION:

LEONARDO REY D. VASQUEZ

Proposed Laying of 100mm PVC Pipeline Extention at Sittio C

ONE HUNDRED EIGHTY (75.00) CALENDAR DAYS

FEES AND PERMITS

ROWVETTE JAMES T. RUIZ

RECOMMENDING PROJECT IMPLEMENTATION:

Republic of the Philippines

xtention at Sittio Canucutan, Brgy. Pasonanca

CHECKED & SUBMITTED BY:

EDITO M. BAUTISTA JR.

APPROVED FOR PROJECT IMPLEMENTATION:

LEONARDO REY D. VASQUEZ

MARLI ACOSTA - DE FIESTA

ONARDO REY D. VASQUEZ

Republic of the Philippines

APPROVED BUDGET FOR THE CONTRACT

Proposed Laying of 100mm PVC Pipeline Extention at Sittio Can

FEES AND PERMITS

CONSTRUCTION SAFETY & HEALTH PROGRAM

PIPELINE EXCAVATION (MANUAL EXCAVATION)

PIPE LAYING WORKS (100mm PVC PIPE, CLASS 150) w/