Project : Paranaque WRF1

Location : Brgy. San Dionisio, Paranaque City

Item No. Description Unit

I Mobilization / Demobilization LS
Total I

II Health and Safety Requirements LS

Total II

III Construction

A Influent Line
1 Pipe Jacking Trenchlist
1600 mm HDPE L= 158m

16000mm HDPE 11.8m (JFE Supplied) pc

Butt Fussion Machine Jointing jt

Butt Fussion Machine and Machine Technician (JFE Supplied)
Testing Miscellaneous Test and Others lot

Sub Total III A.1

2 Pipe Laying Open Excavation

1600mm HDPE L= 50.4m

1 Excavation cum
2 Backfilling / Compaction cum
3 Disposal cum
4 Sandbedding / Pipezone cum
5 Pipelaying
1600mm HDPE x 11.8m(JFE Supplied) pc
Butt Fussion Machine jointing jt
Butt Fussion Machine and Technincians (JFE Supplied)
6 Marker Tapes (JFE Supplied) m
7 Trench Protection sqm
8 Testing Miscellaneous Test and others lot

Sub Total III A.2

3 Pipe Laying (Open Cut Excavatio)

RCBC 1500mm x 1500mm L=8m

1 Excavation cum
2 Backfilling / Compaction cum
 3 Disposal cum
4 Lean Concrete 17 Mpa cum
5 Concrete 24 Mpa cum
6 Rebars kgs
7 Formworks sqm
8 Trench Protection sqm

Sub Total III A.3

4 Influent Line Manhole

Terminal Manhole 1900mm x 1900mm, 1 unit
Receiving Manhole 1 & 2 1800mm x 1800mm,2 units

1 Excavation cum
2 Backfilling / Compaction cum
3 Disposal cum
4 Lean Concrete 17 Mpa cum
5 Concrete 24 Mpa cum
6 Rebars kgs
7 Formworks sqm
8 Ladder Rungs 20mm SUS 304 (JFE Supplied) pc
9 DI manhole Frame and Cover H20 Landing
600mm x 600mm (JFE Supplied) pc
Trench Protection sqm
Testing Miscellaneous Test and others lot

Sub Total III A.4

Total III

Grand Total I, II, III

Quantity Unit Cost Amonut weighted % weighted %
per sub work item per item
1.00 300,000.00 300,000.00
300,000.00 0.75 0.75

1.00 500,000.00 500,000.00

500,000.00 1.25 1.25

31,450,000.00 31,450,000.00 78.65

14.00 40,000.00 560,000.00 1.40

15.00 10,000.00 150,000.00 0.38

1.00 150,000.00 150,000.00 0.38

32,310,000.00 81

1,161.22 800.00 928,976.00 2.32

912.24 900.00 821,016.00 2.05
248.98 450.00 112,041.00 0.28
147.64 1,100.00 162,404.00 0.41

5.00 40,000.00 200,000.00 0.50

6.00 10,000.00 60,000.00 0.15

50.40 10.00 504.00 0.00

241.92 5,000.00 1,209,600.00 3.02
1.00 150,000.00 150,000.00 0.38

3,644,541.00 9.11

143.01 800.00 114,408.00 0.29

110.12 900.00 99,108.00 0.25
 32.89 450.00 14,800.50 0.04
1.57 3,200.00 5,024.00 0.01
13.28 6,300.00 83,664.00 0.21
1,660.50 42.00 69,741.00 0.17
53.94 1,150.00 62,031.00 0.16
77.30 5,000.00 386,500.00 0.97

835,276.50 2.09

255.01 800.00 204,008.00 0.51

142.26 900.00 128,034.00 0.32
112.76 450.00 50,742.00 0.13
2.03 3,200.00 6,496.00 0.02
23.39 6,300.00 147,357.00 0.37
2,923.47 40.00 116,938.80 0.29
166.18 1,150.00 191,107.00 0.48
58.00 50.00 2,900.00 0.01
-
3.00 2,200.00 6,600.00 0.02
289.01 5,000.00 1,445,050.00 3.61
1.00 100,000.00 100,000.00 0.25

2,399,232.80 6.00

39,189,050.30

39,989,050.30 100.00 100.00

Projected
days

91
Project : Paranaque WRF1
Location : Brgy. San Dionisio, Paranaque City
Scope of Works for Trenchlist Pipe Laying Influent Line 1600mm HDPE

Item Description Unit

1 Sheet Pile pcs

2 Entry Pit 4.2m x 16m x 6m cum

3 Steel casing m

4 HDPE Insertion m

Total
 july
1 2 3
Qty weighted % Duration
94 11.51 2 5.75 5.75
5.75 11.50
403.00 49.33 2.00 24.6634
24.6634
160.00 19.58 9.00

160.00 19.58 2.00

817.00 100.00

24.6634
 august september
4 1 2 3 4 1 2 3

24.6634
49.3268
2.18 2.18 2.18 2.18 2.18 2.18 2.18
2.18 4.36 6.54 8.72 10.90 13.08 15.26

49.3268 51.50 53.68 55.86 58.04 60.22 62.40 64.58

mber october
4 1 2 3 4

2.18 2.18
17.44 19.62
9.791922 9.791922
9.791922 19.58384

66.76 68.94 78.73 88.53

Project : Paranaque WRF1
Location : Brgy. San Dionisio, Paranaque City
Scope of Works for Trenchlist Pipe Laying Influent Line 1600mm HDPE
july
1 2
Item Description Unit Qty weighted % Duration
1 Sheet Pile pcs 94 11.51 2 5.75 5.75

2 Entry Pit cum 403.00 49.33 2.00

3 Steel casinm 160.00 19.58 9.00

4 HDPE Inserm 160.00 19.58 2.00

Total 817.00 100.00

5.75 11.50
july august september
3 4 1 2 3 4 1 2

24.6634 24.6634

2.18 2.18 2.18 2.18 2.18 2.18

36.17 60.83 63.01 65.19 67.37 69.55 71.73 73.91

september october
3 4 1 2 3 4

2.18 2.18 2.18

9.791922 9.791922

76.09 78.27 80.45 80.45 80.45 80.45