St. Agustine Feederline

Republic of the Philippines
ZAMBOANGA CITY WATER DISTRICT

Pilar Street, Zamboanga City
Project
Location
Scope of Work
:
:
:
Cost of Project
PROPOSED FEEDER LINE AT ST. AGUSTINE DRIVE

Tetuan, Zamboanga City
A. NON ENGINEERING BASIC COST
I. CONSTRUCTION SAFETY AND HEALTH PROGRAM
II. SUPERVISION
B. ENGINEERING BASIC COST
I. MOBILIZATION
II. HAULING OF MATERIALS
III. FINAL STAKING/LAY-OUTING/LINE AND GRADE
IV. PIPELAYING WORKS
1. PIPE LAYING WITH PARTIAL BACKFILLING (LAYING OF 120.00 LINEAR METER P.E TUBING FEEDER LINE)
2. FITTINGS INSTALLATION AND INTERCONNECTION
V. HYDRO-TESTING & DISINFECTION WORKS
VI. FINAL BACKFILLING & COMPACTION
VII. DEMOBILIZATION
Php
158,134.00
BILL OF MATERIALS & COST ESTIMATES
Item Description
1. PROJECT SIGNAGE:
a. Materials:
1.20m x 2.40m Tarpaulin (Project Signage) Including Layout
6 - pcs. 2" x 2" x 10' Coco Lumber
12mm Thk x 1.20m x 2.40m Ordinary Plywood
3" C.W. Nail
4" C.W. Nail
2. BARRICADES:
A-Frame Barricade (24 pcs.)
a. Materials:
16 - pcs. 2"x 2"x 10' Coco Lumber
3" C.W. Nail
4" C.W. Nail
Gloss Latex Paint (Caterpillar Yellow)
Gloss Latex Paint (Black)
Baby Roller w/ Tray
2" Paint Brush
4" Paint Brush
3" Width Reflectorized Sticker
Pole Barricade (20 pcs.)
Portland Cement
Washed Sand
Gravel (G1)
Reflectorized Caution Tape, 3"W x 1000 ft./roll
b. Labor:
1 - Skilled Worker
4 - Contractual Laborers
TOTAL DIRECT COST OF CONSTRUCTION SAFETY AND HEALTH PROGRAM
II. SUPERVISION
Engineering Assistant
TOTAL DIRECT COST OF SUPERVISION
I. MOBILIZATION
Qty.
Unit
Unit Cost
1
20
50
1
1
1
unit
bd.ft.
bd.ft.
sht.
kg.
kg.
1,200.00
22.00
22.00
825.00
65.00
65.00
53
1
2
2
1
1
1
1
1
12
bd.ft.
sht.
kgs.
kgs.
gal.
gal.
pc.
pc.
pcs.
ln.ft.
22.00
825.00
65.00
65.00
600.00
600.00
110.00
28.00
40.00
39.00
28
1
2
3
1
bd.ft.
bag
bags
bags
roll
22.00
235.00
30.00
30.00
1,650.00
2
2
days
days
366.00
317.00
14
days
524.00
Page 1 of 30
lot
5,000.00
TOTAL COST OF MOBILIZATION

a. Labor:
4 - Contractual Laborer
b. Equipment Rental/Fuel:
1 - Unit - Dump Truck w/ Operator
Diesel Fuel
TOTAL DIRECT COST OF HAULING OF MATERIALS
a. Labor:
1 - Skilled Worker
TOTAL DIRECT COST OF FINAL STAKING/LAY-OUTING/LINE AND GRADE
Page 2 of 30
days
317.00
2
53
days
liters
10,816.00
49.00
1
1
day
day
366.00
317.00

a. Materials:
50mm x 60.0m P.E Tubing, SDR 11
50mm C.I Sleeve Type Flexible Coupling, (Std.)
Sand Envelop
Washed Sand
Concrete Thrust Block and Concrete Pad
Portland Cement
Washed Sand
Gravel (GI)
12mm x 6.00m Deformed Rein. Steel Bar (Grade 20)
b. Labor:
1 - Pipe Fitter
TOTAL DIRECT COST FOR PIPELAYING W/ PARTIAL BACKFILLING
a. Material:
150mm x 6.00m PVC Pipe, Class 150, B/S, w/ R.R.
150mm C.I. Valve Cover
50mm C.I Body Gate Valve, PN16, NRS, F/F, Flanged End Dimension
in accordance w/ ANSI B16.1 Class 125
50mm x 50mm C.I Tee, M/F, Flange End Dimension in accordance
w/ ANSI B16.1 Class 125
50mm C.I Adaptor, F/P, Flange End Dimension in accordance
50mm C.I Sleeve Type Flexible Coupling, (Std.)
16mm x 75mm Hex. Head Stainless Bolt w/ Nut & Washer
6mm thk. Rubber Gasket
b. Labor:
1 - Pipefitter
TOTAL DIRECT COST FOR FITTINGS INSTALLATION & INTERCONNECTION
a. Materials:
Chlorine Granules
Potable Water
50mm C.I Mechanical End Cap
50mm x 19mm Saddle Clamp w/ Stainless Bolt, Nut & Washer & Rubber
19mm Brass Corporation Cock, (ISO)
19mm G.I Plug
25mm Teflon Tape
b. Labor:
1 - Pipe Fitter
c. Equipment Rental/Fuel:
1 - Unit - Hydro Machine
Premium Gasoline
Engine Oil
TOTAL DIRECT COST HYDRO-TESTING & DISINFECTION WORKS
a. Labor:
1 - Skilled Worker
1 - Unit - Tamper Rammer Machine
Premium Gasoline
TOTAL DIRECT COST OF FINAL BACKFILLING & COMPACTION
VII. DEMOBILIZATION
TOTAL DIRECT COST OF DEMOBILIZATION
2
2
rolls
pcs.
8,316.00
732.00
19
cu.m
1,000.00
5
0
1
1
bags
cu.m
cu.m
pc.
235.00
1,000.00
1,000.00
243.00
12
14
days
days
341.00
317.00
1
1
pc.
pc.
2,778.00
990.00
pc.
3,422.00
pc.
1,416.00
1
1
12
1
pc.
pc.
pcs.
kg.
1,120.00
732.00
110.00
75.00
1
1
day
day
341.00
317.00
kg.
cu.m
pcs.
sets
pcs.
pcs.
pcs.
250.00
54.00
650.00
243.00
494.00
25.00
30.00
1
1
day
day
341.00
317.00
1
3
1
day
ltrs.
ltr.
500.00
60.00
120.00
11
8
days
days
366.00
317.00
3
18
days
ltrs.
1,000.00
60.00
lot
5,000.00
0.10
1
2
2
2
2
2
Page 3 of 30
Page 4 of 30
SUMMARY
II. SUPERVISION
I. MOBILIZATION
VII. DEMOBILIZATION
SUB TOTAL
OVERHEAD EXPENSES
PRICE & PHYSICAL CONTINGENCIES
MISCELLANEOUS
TOTAL PROJECT COST
Php
Php
Prepared by:
Checked & Reviewed by:
Approved by:
MICHAELO T. MENDOZA
Researcher/Analyst A (J.O.)
Planning & Development Section
MARIE CLAIRE C. BONGO

Principal Engineer C
MARLI P. ACOSTA-D
Officer-In-Charge
Planning & Design Div
Recomending Project Implementation:
Approved for Project Implementa
ARNULFO A. ALFONSO
Department Manager C
Maintenance Department
LEONARDO REY D. VASQUEZ

General Manager
Page 5 of 30
public of the Philippines

NGA CITY WATER DISTRICT
Street, Zamboanga City
G (LAYING OF 120.00 LINEAR METER P.E TUBING FEEDER LINE)
& COST ESTIMATES

Total Cost
1,200.00
440.00
1,100.00
825.00
65.00
65.00
3,695.00
1,166.00
825.00
130.00
130.00
600.00
600.00
110.00
28.00
40.00
468.00
4,097.00
616.00
235.00
60.00
90.00
1,650.00
2,651.00
732.00
2,536.00
Php
3,268.00
13,711.00
7,336.00
Php
7,336.00
7,336.00
5,000.00
5,000.00
Page 6 of 30
Php
5,000.00
2,536.00
2,536.00
21,632.00
2,597.00
Php
24,229.00
26,765.00
366.00
634.00
Php
1,000.00
1,000.00
Page 7 of 30
16,632.00
1,464.00
18,096.00
19,000.00
19,000.00
1,175.00
250.00
500.00
243.00
2,168.00
4,092.00
26,628.00
Php
30,720.00
51,888.00
2,778.00
990.00
3,422.00
1,416.00
1,120.00
732.00
1,320.00
75.00
11,853.00
341.00
1,268.00
Php
1,609.00
13,462.00
25.00
54.00
1,300.00
486.00
988.00
50.00
60.00
2,963.00
341.00
1,268.00
1,609.00
500.00
180.00
120.00
Php
800.00
5,372.00
4,026.00
10,144.00
10,144.00
3,000.00
1,080.00
Php
4,080.00
14,224.00
5,000.00
Php
5,000.00
5,000.00
Page 8 of 30
Page 9 of 30
SUMMARY
13,711.00
7,336.00
5,000.00
26,765.00
1,000.00
51,888.00
13,462.00
5,372.00
14,224.00
5,000.00
143,758.00
7,187.90
5,750.32
1,437.58
158,134.00
Php
Approved by:
MARLI P. ACOSTA-DE FIESTA

Officer-In-Charge
Planning & Design Division
Approved for Project Implementation:
Page 10 of 30

Pilar St., Zamboanga City
GANTT CHART
Project
Location
Project Cost
Project Duration
Manpower Requirements
:
:
:
:
:
PROPOSED FEEDER LINE AT ST. AGUSTINE DRIVE

Tetuan, Zamboanga City
Php158,134.00
Fourteen (14) CALENDAR DAYS
13 MANPOWER (10 - Laborers, 1- Engineering Assistant, 1 - Pipe Fitter, 1 - Skilled Worker)
Particulars
Amounts

II. SUPERVISION
I. MOBILIZATION
VII. DEMOBILIZATION
OVERHEAD EXPENSES
MISCELLANEOUS
13,711.00
7,336.00
Php
Php
Php
5,000.00
26,765.00
1,000.00
Php
Php
Php
Php
Php
Php
Php
Php
51,888.00
13,462.00
5,372.00
14,224.00
5,000.00
7,187.90
5,750.32
1,437.58
Php
TOTAL PROJECT COST

CASH OUTLAY REQUIREMENT
TARGETED COMPLETION THIS PERIOD
COMMULATIVE COMPLETION TO DATE
Prepared by:
Php
Php
Checked and Reviewed by:
Approved by:
MARLI P. ACOSTA - DE FIESTA
158,134.00
Recommending Project Implemen
MICHAELO T. MENDOZA
Researcher/Analyst A, (J.O.)
Principal Engineer C
Officer-In-Charge
Planning and Development Section
Planning and Development Section
Planning and Design Division
Maintenance Departmen
Page 1 of 1
ARNULFO A. ALFONS
ublic of the Philippines
GA CITY WATER DISTRICT
ar St., Zamboanga City
CALENDAR DAYS
%
Perfected
15
8.67%
4.64%
###
3.16%
16.93%
0.63%
###
32.81%
8.51%
3.40%
8.99%
3.16%
4.55%
3.64%
0.91%
###
###
###
###
###
###
###
###
###
###
###
100%
Php158,133.80
100.00%
100.00%
Recommending Project Implementation:
ARNULFO A. ALFONSO

General Manager
Page 1 of 1

Project
Location
Scope of Work
:
:
:
PROPOSED PIPE EXTENSION AT BUENAGATAS

Zone III and Zone IV, Boalan, Zamboanga City
I. CONSTRUCTION AND PUBLIC SAFETY
II. SUPERVISION
I. MOBILIZATION
IV. CONCRETE CUTTING & CONCRETE BREAKING (225.00 Linear meters of Concrete Cutting & Breaking)
V. PIPELAYING WORKS
1. Pipe Laying w/ Partial Backfilling (Laying of 950.00 linear meter PVC Pipeline)
2. Fittings Installation & Interconnection
3. Installation of One (1) unit 75mm Fire Hydrants w/ Concrete Barricade
VI. HYDRO-TESTING & DISINFECTION WORKS
VII. FINAL BACKFILLING & COMPACTION
VIII. RESTORATION WORKS
IX. DEMOBILIZATION
Cost of Project
Php
1,338,193.00
BILL OF MATERIALS & COST ESTIMATES
Item Description
1. PROJECT SIGNAGE:
a. Materials:
1.20m x 2.40m Tarpaulin (Project Signage) Including Layout
3" C.W. Nail
4" C.W. Nail
b. Labor:
1 - Carpenter
Qty.
Unit
1
20
50
1
1
1
unit
bd.ft.
bd.ft.
sht.
kg.
kg.
1 day
1 day
2. BARRICADES:
A-Frame Barricade (24 pcs.)
a. Materials:
32 - pcs. 2"x 2"x 10' Coco Lumber
3" C.W. Nail
4" C.W. Nail
Gloss Latex Paint (Lamp Black)
Baby Roller w/ Tray
2" Paint Brush
3" Paint Brush
3" Width Reflectorized Sticker
Pole Barricade (40 pcs.)
Portland Cement
Washed Sand
Gravel (G1)
Caution Tape, 3"W x 1000 ft./roll
b. Labor:
1 - Carpenter
1 - Painter
Page 13 of 30
Unit Cost
1,200.00
20.00
20.00
750.00
65.00
65.00
366.00
317.00
128
2
2
2
1
1
1
2
1
24
bd.ft.
shts.
kgs.
kgs.
gal.
gal.
pc.
pcs.
pcs.
ln.ft.
20.00
750.00
65.00
65.00
600.00
600.00
98.00
20.00
40.00
35.00
2
4
6
1
56
bags
bags
bags
roll
bd.ft.
230.00
30.00
30.00
1,400.00
20.00
4 days
4 days
4 days
366.00
317.00
317.00
TOTAL DIRECT COST OF CONSTRUCTION AND PUBLIC SAFETY

II. SUPERVISION
Engineering Assistant
TOTAL DIRECT COST OF SUPERVISION
40 days

I. MOBILIZATION
TOTAL COST OF MOBILIZATION
1 lot

a. Labor:
12 days
Page 14 of 30
524.00
10,000.00
317.00
1 - Unit - Boom Truck w/ Driver
1 - Unit - Dump Truck w/ Driver
Diesel Fuel
TOTAL DIRECT COST OF HAULING OF MATERIALS
a. Labor:
1 - Pipe fitter
TOTAL DIRECT COST OF FINAL STAKING/LAY-OUTING/LINE AND GRADE
1. Concrete Cutting (450.00 Linear Meter)
a. Labor:
1 - Operator
1 - Unit Concrete Cutter
Premium Gasoline
TOTAL DIRECT COST FOR CONCRETE CUTTING
2. Concrete Breaking (92.00 Sq. Mtrs.)
a. Labor:
1 - Operator
1 - Unit Jack Hammer w/ Compressor
Diesel Fuel
TOTAL DIRECT COST FOR CONCRETE BREAKING
TOTAL DIRECT COST OF CONCRETE CUTTING & CONCRETE BREAKING
V. PIPELAYING WORKS
a. Materials:
100mm x 6.00m PVC Pipe Class 150, B/S w/ R.R.
100mm x 11.25 PVC Bend, Class 150, B/S, w/ R.R.
100mm x 45 PVC Bend, Class 150, B/S, w/ R.R.
Margarine
Sand Envelop
Washed Sand
2 days
10 days
400 liters
10,000.00
10,000.00
49.00
2 days
2 days
341.00
317.00
10 days
10 days
366.00
317.00
10 days
40 ltrs.
2,000.00
60.00
15 days
15 days
366.00
317.00
15 days
270 ltrs.
5,000.00
49.00
159
6
8
8
1,590.00
550.00
741.00
85.00
Pcs.
Pcs.
Pcs.
kgs.
180 cu.m
Concrete Thrust Block and Pad

Portland Cement
Washed Sand
Gravel (GI)
12mm x 6.00m Deformed Rein. Steel Bar
5
0.25
0.5
1
b. Labor:
1 - Pipe Fitter
TOTAL DIRECT COST FOR PIPELAYING W/ PARTIAL BACKFILLING
a. Material:
150mm x 6.00m PVC Pipe, Class 150, B/S, w/ R.R.
150mm C.I. Valve Cover
100mm C.I Body Gate Valve, PN16, NRS, F/F, Flanged End Dimension
100mm C.I Sleeve Type Flexible Coupling, (C.I.-PVC)
16mm x 75mm Hex. Head Stainless Bolt w/ Nut & Washer
Page 15 of 30
1,000.00
bags
cu.m
cu.m
pc.
230.00
1,000.00
1,000.00
240.00
15 days
15 days
341.00
317.00
1 pc.
1 pc.
3,686.00
1,055.00
1 pc.
7,532.00
2 pcs.
2 pcs.
16 pcs.
2,760.00
4,051.00
85.00
6mm thk. Rubber Gasket

b. Labor:
1 - Pipefitter
TOTAL DIRECT COST FOR FITTINGS INSTALLATION & INTERCONNECTION
2 kgs.
75.00
1 day
1 day
341.00
317.00

a. Materials:
100mm x 75mm C.I. Tee, F/F , Flanged End Dimension
in accordance w/ ANSI B16.1 Class 125 w/ 1-75mm Ring Flange,
Flange End Dimension in accordance w/ ANSI B16.50 Class 150
Flanged End Dimension in accordance w/ AWWA C207 Class D (Std.)
1 set
3,913.00
2 pcs.
2,760.00
1 pc.
1,490.00
and 1-75mm. Ring Flange

100mm Blind Flange, Flanged End Dimension
in accordance w/ AWWA C207 Class D (Std.)
Page 16 of 30
75mm C.I. Body Gate Valve, F/F, Flanged End Dimension

2 pcs.
4,940.00
75mm MS Ring Flange, Flanged End Dimension

75mm Fire Hydrant Head w/ 63mm Hose Connector
6 pcs.
2 sets
1,490.00
17,000.00
75mm x 6.00m G.I. Pipe, ASTM A53-90A Heavy Gauge

75mm x 90 G.I. Elbow, ANSI B16.3 Class 150
1 pc.
2 pcs.
5,200.00
570.00
100mm C.I. Sleeve Type Flexible Coupling, (C.I - PVC)

75mm C.I. Adaptor, F/P
3 pcs.
4 pcs.
2 pcs.
1,065.00
1,475.00
20 rolls
22.00
80 pcs.
4 kgs.
85.00
75.00
150mm C.I. Telescopic Valve Cover

25mm x 10m Teflon Tape
16mm x 75mm Hex Head Stainless Bolt w/ Nut & Washer
6mm thk Rubber Gasket
Portland Cement
Washed Sand
850.00
5 bags
0.25 cu.m.
245.00
1,000.00
Grave G1
0.5 cu.m.
8 pcs.
1,000.00
450.00

Hacksaw Blade
1 pc.
4 pcs.
4 pcs.
240.00
165.00
60.00
#16 G.I. Tie-wire

Concrete Neutralizer
2 kgs.
1 gal.
86.00
300.00
Flat Latex Paint

Gloss Latex Paint (Black)
1 gal.
1 gal.
600.00
600.00

Red Lead Paint
1 gal.
1 gal.
600.00
450.00
QDE Paint International Red

Paint Thinner
1 gal.
1 gal.
860.00
350.00
2" Paint Brush

1" Paint Brush
2 pcs.
2 pcs.
28.00
10.00
25mm Masking Tape

12mm thk x 1.20m x 2.40m Ordinary Plywood
2 rolls
1 sht.
25.00
750.00
3pcs. - 2" x 2" x 8' Coco Lumber

1" C.W. Nail
3" C.W. Nail
8 bd.ft.
2 kgs.
2 kgs.
20.00
65.00
65.00
4 days
4 days
341.00
317.00
b. Labor:
1 - Pipefitter
TOTAL DIRECT COST FOR ITEM 3
TOTAL DIRECT COST OF PIPE LAYING WORKS
Page 17 of 30
4. Installation of One (1) unit - Air-ReleaseE Assembly w/ Concrete Barricade

a. Materials :
100mm x 25mm Saddle Clamp w/ Stainless Bolt, Nut & Washer
25mm C.I. Air-Release Pressure Valve
150mm x 100mm G.I. Bell Reducer, Sch. 40
100mm x 6.00m G.I. Pipe, Sch. 40 (ASTM 53 - Standard)
25mm x 6.00m G.I. Pipe, Sch. 40 (ASTM 53 - Standard)
25mm x 90o G.I. Elbow, Sch. (ASTM 53 - Standard)
25mm Teflon Tape
Portland Cement (Type 1P)
Washed Sand
Gravel (G1)
Fine Sand (For Plastering)
12mm x 6.00m Deformed Rein. Steel Bars (Grade 20)
16mm x 6.00m Deformed Rein. Steel Bars (Grade 20)
#16 G.I. Tie Wire
Hacksaw Blade
Concrete Neutralizer
Flat Latex Paint (Primer)
Latex Paint Top Coat Gloss (Caterpillar Yellow)
Latex Paint Top Coat Gloss (Lamp Black)
Red Lead Paint
Quick Dry Enamel (Blue)
Paint Thinner
2" Paint Brush
25mm Masking Tape
12mm thk x 1.20m x 2.40m Ordinary Plywood
40pcs. - 2" x 2" x 8' Coco Lumber
1-1/2 C.W. Nail
2" C.W. Nail
4" C.W. Nail
b. Labor:
1 - Pipefitter
TOTAL DIRECT COST FOR ITEM 4
TOTAL DIRECT COST OF PIPE LAYING WORKS
a. Materials:
Chlorine Granules
Potable Water
100mm C.I Mechanical End Cap
1000mm x 19mm C.I Saddle Clamp
w/ Stainless Bolts, Nuts & Waher, w/ Rubber
19mm Brass Corporation Cock, (ISO)
19mm G.I Plug
25mm Teflon Tape
b. Labor:
1 - Pipe Fitter
1 - Unit Hydro Machine
Premium Gasoline
Engine Oil
TOTAL DIRECT COST HYDRO-TESTING & DISINFECTION WORKS
a. Labor:
2 - Units- Tamper Rammer Machine
Premium Gasoline
TOTAL DIRECT COST OF FINAL BACKFILLING & COMPACTION
Page 18 of 30
1
1
1
1
1
2
2
5
0.25
0.5
0.5
2
4
1
6
2
1
1
1
1
1
1
2
10
6
107
2
4
4
set
set
pcs.
pcs.
pcs.
pcs.
rolls
bags
cu.m.
cu.m.
cu.m.
pcs.
pcs.
kgs.
pcs.
qrts.
gal.
gal.
gal.
gal.
gal.
gal.
pcs.
pcs.
shts.
bd.ft.
kgs.
kgs.
kgs.
435.00
16,400.00
2,160.48
3,400.00
578.00
35.00
25.00
226.00
900.00
900.00
1,200.00
240.00
410.00
60.00
60.00
85.00
470.00
600.00
600.00
440.00
416.00
360.00
28.00
25.00
750.00
20.00
65.00
65.00
65.00
1 day
1 day
341.00
317.00
0.7 kgs.
14 cu.m
2 pcs.
250.00
54.00
949.00
2 pcs.
586.00
2 pcs.
2 pcs.
2 pcs.
350.00
25.00
27.00
2 days
2 days
341.00
317.00
1 day
3 ltrs.
1 ltr.
500.00
60.00
120.00
9 days
317.00
9 days
108 ltrs.
500.00
60.00

a. Materials:
3" C.W. Nail
92 bd.ft.
48 bd.ft.
2 kgs.
Portland Cement
Washed Sand
Gravel 311A
140 bags
7 cu.m.
14 cu.m.
Page 19 of 30
20.00
20.00
60.00
230.00
1,000.00
1,000.00
b. Labor:
1 - Mason
1 - Unit Bagger Mixer
Premium Gasoline
TOTAL COST OF RESTORATION WORKS
7 days
7 days
366.00
317.00
7 days
140 liters
2,000.00
60.00
IX. DEMOBILIZATION
TOTAL DIRECT COST OF DEMOBILIZATION
1 lot
10,000.00
SUMMARY
II. SUPERVISION
I. MOBILIZATION
1. Concrete Cutting (450.00 Linear Meter)
2. Concrete Breaking (92.00 Sq. Mtrs.)
V. PIPELAYING WORKS
IX. DEMOBILIZATION
SUB TOTAL
OVERHEAD EXPENSES
MISCELLANEOUS
TOTAL PROJECT COST
Prepared by:
Php
Php
Reviewed & Checked by:
MICHAELO T. MENDOZA
Researcher/Analyst A (J.O.)

Officer-In-Charge
Recomending Project Implementation:
ARNULFO A. ALFONSO

General Manager
Page 20 of 30
1,33
Page 21 of 30

MBOANGA CITY WATER DISTRICT
IALS & COST ESTIMATES

Total Cost
1,200.00
400.00
1,000.00
750.00
65.00
65.00
3,480.00
366.00
634.00
1,000.00
2,560.00
1,500.00
130.00
130.00
600.00
600.00
98.00
40.00
40.00
840.00
6,538.00
460.00
120.00
180.00
1,400.00
1,120.00
3,280.00
1,464.00
1,268.00
2,536.00
5,268.00
Page 22 of 30
Php
19,566.00
20,960.00
20,960.00
20,960.00
10,000.00
10,000.00
10,000.00
15,216.00
15,216.00
Php
Php
Page 23 of 30
20,000.00
100,000.00
19,600.00
Php
682.00
1,268.00
Php
3,660.00
6,340.00
20,000.00
2,400.00
Php
5,490.00
9,510.00
75,000.00
13,230.00
Php
Php
139,600.00
154,816.00
1,950.00
1,950.00
10,000.00
22,400.00
32,400.00
15,000.00
88,230.00
103,230.00
135,630.00
252,810.00
3,300.00
5,928.00
680.00
262,718.00
180,000.00
180,000.00
1,150.00
250.00
500.00
240.00
2,140.00
5,115.00
142,650.00
Php
3,686.00
1,055.00
7,532.00
5,520.00
8,102.00
1,360.00
Page 24 of 30
147,765.00
592,623.00
150.00
341.00
634.00
Php
3,913.00
5,520.00
1,490.00
Page 25 of 30
27,405.00
975.00
28,380.00
9,880.00
8,940.00
34,000.00
5,200.00
1,140.00
3,195.00
5,900.00
1,700.00
440.00
6,800.00
300.00
1,225.00
250.00
500.00
3,600.00
240.00
660.00
240.00
172.00
300.00
600.00
600.00
600.00
450.00
860.00
350.00
56.00
20.00
50.00
750.00
160.00
130.00
130.00
1,364.00
5,072.00
100,361.00
6,436.00
106,797.00
727,800.00
Php
Page 26 of 30
435.00
16,400.00
2,160.48
3,400.00
578.00
70.00
50.00
1,130.00
225.00
450.00
600.00
480.00
1,640.00
60.00
360.00
170.00
470.00
600.00
600.00
440.00
416.00
360.00
56.00
250.00
4,500.00
2,140.00
130.00
260.00
260.00
38,690.48
341.00
1,268.00
1,609.00
40,299.48
40,299.48
Php
175.00
756.00
1,898.00
1,172.00
700.00
50.00
54.00
4,805.00
682.00
2,536.00
3,218.00
500.00
180.00
120.00
800.00
8,823.00
Php
17,118.00
17,118.00
9,000.00
6,480.00
Php
15,480.00
32,598.00
Page 27 of 30
1,840.00
960.00
120.00
32,200.00
7,000.00
14,000.00
Page 28 of 30
56,120.00
2,562.00
13,314.00
15,876.00
14,000.00
8,400.00
Php
22,400.00
94,396.00
10,000.00
Php
10,000.00
10,000.00
SUMMARY
19,566.00
20,960.00
10,000.00
154,816.00
1,950.00
32,400.00
103,230.00
592,623.00
28,380.00
106,797.00
8,823.00
32,598.00
94,396.00
10,000.00
1,216,539.00
60,826.95
48,661.56
12,165.39
Php
1,338,193.00
Approved by:
MARLI P. ACOSTA-DE FIESTA

Officer-In-Charge
Planning & Design Division
Page 29 of 30
Page 30 of 30

St. Agustine Feederline

Transféré par

Informations du document

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

St. Agustine Feederline

Transféré par

Droits d'auteur :

Formats disponibles

Republic of the Philippines

ZAMBOANGA CITY WATER DISTRICT

PROPOSED FEEDER LINE AT ST. AGUSTINE DRIVE

TOTAL COST OF MOBILIZATION

IV. PIPELAYING WORKS

Checked & Reviewed by:

MARIE CLAIRE C. BONGO

Recomending Project Implementation:

Approved for Project Implementa

LEONARDO REY D. VASQUEZ

public of the Philippines

G (LAYING OF 120.00 LINEAR METER P.E TUBING FEEDER LINE)

& COST ESTIMATES

MARLI P. ACOSTA-DE FIESTA

Approved for Project Implementation:

LEONARDO REY D. VASQUEZ

Republic of the Philippines

ZAMBOANGA CITY WATER DISTRICT

PROPOSED FEEDER LINE AT ST. AGUSTINE DRIVE

A. NON ENGINEERING BASIC COST

TOTAL PROJECT COST

Checked and Reviewed by:

MARLI P. ACOSTA - DE FIESTA

Recommending Project Implemen

MARIE CLAIRE C. BONGO

Planning and Development Section

Planning and Development Section

Planning and Design Division

ublic of the Philippines

GA CITY WATER DISTRICT

ar St., Zamboanga City

Approved for Project Implementation:

LEONARDO REY D. VASQUEZ

Republic of the Philippines

PROPOSED PIPE EXTENSION AT BUENAGATAS

TOTAL DIRECT COST OF CONSTRUCTION AND PUBLIC SAFETY

B. ENGINEERING BASIC COST

II. HAULING OF MATERIALS

Concrete Thrust Block and Pad

6mm thk. Rubber Gasket

3. Installation of One (1) unit 75mm Fire Hydrants w/ Concrete Barricade

and 1-75mm. Ring Flange

75mm C.I. Body Gate Valve, F/F, Flanged End Dimension

75mm MS Ring Flange, Flanged End Dimension

75mm x 6.00m G.I. Pipe, ASTM A53-90A Heavy Gauge

100mm C.I. Sleeve Type Flexible Coupling, (C.I - PVC)

150mm C.I. Telescopic Valve Cover

12mm x 6.00m Deformed Rein. Steel Bar

#16 G.I. Tie-wire

Flat Latex Paint

Gloss Latex Paint (Caterpillar Yellow)

QDE Paint International Red

2" Paint Brush

25mm Masking Tape

3pcs. - 2" x 2" x 8' Coco Lumber

4. Installation of One (1) unit - Air-ReleaseE Assembly w/ Concrete Barricade

VIII. RESTORATION WORKS

Reviewed & Checked by:

MARIE CLAIRE C. BONGO

Recomending Project Implementation:

Approved for Project Implementation:

LEONARDO REY D. VASQUEZ

Republic of the Philippines

IALS & COST ESTIMATES