Académique Documents
Professionnel Documents
Culture Documents
Prepared by:
12,533.00 0 - - 0 -
13,500.00 0 - - 1 19,500.00 19,500.00
280.00 0 - - 0 -
4,540.00 0 - - 0 -
214.00 0.5 460.00 230.00 0 -
3,958.00 0 - - 0 -
11,080.00 0 - - 0 -
2,530.00 0 - - 0 -
13,500.00 0 - - 0 -
4,540.00 0 - - 0 -
11,106.00 0 - - 0 -
1,120.00 0 - - 16 19.61 313.76
428.00 0 - - 0 -
39,034.00 0 - - 0 -
2,480.00 0 - - 0 -
5,550.00 0 - - 0 -
70.00 0 - - 1 312.32 312.32
575.00 0 - - 1 402.27 402.27
1,370.00 0 - - 1 886.97 886.97
240.00 0 - - 2 31.44 62.88
710.00 0 - - 0 -
96.00 0 - - 0 -
1,300.00 0 - - 0 -
1,500.00 0 - - 0 -
1,120.00 0 - - 0 -
360.00 0 - - 0 -
320.00 0 - - 0 -
- 1 927.90 927.90 0 -
- 0 - 1 314.00 314.00
P 1,898,092.00 110,878.57 80,638.09
444,000.00 130,131.58 103,945.65
10,500.00 1,138.00 2,935.38
234,209.00
P 2,586,801.00 Total 242,148.15 Total 187,519.12
Checked by:
0 pc. - - 1 12,533.00
1 pc. 19,500.00 19,500.00 0 (6,000.00)
0 pc. - - 8 280.00
0 pc. - - 1 4,540.00
0.5 sq.m 460.00 230.00 0 (16.00)
- -
213 L 570.12 121,436.58 81 981,063.42
1 pcs. 2,342.50 2,342.50 2 14,316.50
0 pcs. - - 6 27,000.00
0 pcs. - - 6 24,420.00
- -
- -
0 pc. - - 1 3,958.00
0 pcs. - - 2 11,080.00
0 pcs. - - 2 2,530.00
0 pc. - - 1 13,500.00
0 pc. - - 1 4,540.00
0 pcs. - - 2 11,106.00
16 pcs. 19.61 313.76 16 806.24
0 sq.m - - 1 428.00
- -
1 pcs. 4,686.50 4,686.50 2 21,923.50
1 pcs. 8,023.00 8,023.00 2 16,877.00
1 pcs. 873.62 873.62 2 2,024.38
1 sq.m 715.09 715.09 -0.5 (501.09)
16 pcs. 21.11 337.76 8 502.24
1 L 2,500.00 2,500.00 2 42,884.00
1 pcs. 13,070.00 13,070.00 2 31,408.00
- -
0 pcs. - - 2 39,034.00
0 pcs. - - 2 2,480.00
0 m - - 3 5,550.00
1 pcs. 312.32 312.32 1 (242.32)
1 pc. 402.27 402.27 0 172.73
1 pcs. 886.97 886.97 1 483.03
2 m 31.44 62.88 4 177.12
0 pcs. - - 2 710.00
0 pcs. - - 2 96.00
- -
30 bags 229.50 6,885.00 582 149,175.00
3 cu.m 1,032.47 3,097.41 31 37,702.59
3 cu.m 1,072.89 3,218.66 65 78,381.34
0 pcs. - - 30 2,550.00
0 pcs. - - 10 3,685.00
0 kgs. - - 10 550.00
0 kgs. - - 10 750.00
20 can 69.02 1,380.44 7 833.56
0 pcs. - - 10 400.00
0 roll - - 1 100.00
0 sq.m - - 2 856.00
0 kgs. - - 50 4,750.00
0 pc. - - 1 820.00
0 pails - - 180 145,800.00
0 pcs. - - 6 7,200.00
- -
0 gals - - 2 1,300.00
0 gals - - 2 1,500.00
0 gals - - 4 1,120.00
0 pcs. - - 4 360.00
0 pcs. - - 4 320.00
- -
1 pc. 927.90 927.90 -1 (927.90)
1 roll 314.00 314.00 -1 (314.00)
191,202.66 1,706,575.34
234,077.23 209,922.77
4,073.38 6,426.62
- 234,209.00
Total 429,353.27 Total 2,157,133.73
Noted by:
Prepared by:
CAMILLE P. CAPINA
Water Maintenance Man B
SAN PABLO CITY WATER DISTRICT
San Pablo City
Checked by:
WILFREDO M. ALIGATO
Supervising Water Utilities Mgt. Office
C
Noted by:
ENGR. WILSON M. AWAYAN
Division Manager - Construction
131-3 7 20 2018 168524 101-E18-010 D-13F
131-3 7 20 2018 168535 101-E18-010 D-13F
131-3 7 20 2018 168535 101-E18-010 D-54
131-3 7 20 2018 168535 101-E18-010 D-7
131-3 7 20 2018 168524 101-E18-010 E-31F
131-2 7 9 2018 168011 101-E18-010 G-010B
131-2 7 16 2018 168322 101-E18-010 G-010B
131-2 7 20 2018 168582 101-E18-010 G-010B
131-2 7 30 2018 168819 101-E18-010 G-010B
131-3 7 25 2018 168617 101-E18-010 H-001
131-3 7 9 2018 168011 101-E18-010 M-003
131-3 7 16 2018 168322 101-E18-010 M-003
131-3 7 18 2018 168401 101-E18-010 M-003
131-3 7 20 2018 168582 101-E18-010 M-003
131-3 7 25 2018 168617 101-E18-010 M-003
131-3 7 30 2018 168819 101-E18-010 M-003
131-3 7 20 2018 168535 101-E18-010 P-002
131-3 7 25 2018 168617 101-E18-010 P-003B
131-3 7 20 2018 168524 101-E18-010 S-010A
IP COUPLING BRASS 3/4" 1.00 170.76 170.76
IP COUPLING BRASS 3/4" 1.00 170.76 170.76
PB TUBE 3/4"(1 ROLL) 150 M 2.00 19.98 39.96
CS TO CS 3/4" BRASS GVX 1/2" 1.00 313.31 313.31
CI GATE VALVE 3" M/M 1.00 7,271.17 7,271.17
GREASE-NATIONAL SMALL 1.00 75.63 75.63
GREASE-NATIONAL SMALL 1.00 75.63 75.63
GREASE-NATIONAL SMALL 1.00 75.63 75.63
GREASE-NATIONAL SMALL 1.00 75.63 75.63
HACK SAW BLADE 1.00 36.37 36.37
MOLDEX PVC PIPE 4"X6MC 60.00 259.05 15,543.00
MOLDEX PVC PIPE 4"X6MC 60.00 259.05 15,543.00
MOLDEX PVC PIPE 4"X6MC 60.00 259.05 15,543.00
MOLDEX PVC PIPE 4"X6MC 60.00 259.05 15,543.00
MOLDEX PVC PIPE 4"X6MC 60.00 258.76 15,525.60
MOLDEX PVC PIPE 4"X6MC 60.00 258.76 15,525.60
G.I. PIPE 3/4" X 6M SUPER S-40 1.00 150.50 150.50
G.I. PIPE 1" ORDINARY 2.00 175.50 351.00
ORD.SADDLE CLAMP 3" X 3/4" PVC 1.00 215.43 215.43
Sa
Revised Project T
Proposed
Carmelite Road to Upper M
Revised Project Title V.O. #001/ Work Order No. 2016-006 Estimated Act
Description Qty Unit Unit Cost Amount Qty
PIPELINES & STUB OUTS
250 mmø x 9 m HDPE Pipe SDR 17 * 399 L P 17,523.27 P 6,991,784.73 234
250 mmø HDPE Stub End SDR 17 28 pcs 14,520.00 406,560.00 0
250 mmø x 100 mmø HDPE Tee SDR 17 14 pcs 26,000.00 364,000.00 20
250 mmø x 45° HDPE Elbow SDR 17 4 pcs 6,869.03 27,476.12 1
250 mmø x 22 ½° HDPE Elbow SDR 17 10 pcs 15,600.00 156,000.00 1
250 mmø Steel Ring Flange 40 pcs 4,300.00 172,000.00 3
250 mmø CI Gate Valve F/F 2 pcs 35,893.83 71,787.66 2
250 mmø x 75 mmø HDPE Tee SDR 12 5 pcs 26,000.00 130,000.00 0
250 mmø x 50 mmø HDPE Tee 1 pc 26,000.00 26,000.00 0
100 mmø HDPE Stub End SDR 17 14 pcs 3,500.00 49,000.00 0
100 mmø Ring Flange 20 pcs 5,800.00 116,000.00 0
100 mmø CI Gate Valve F/F 10 pcs 8,309.00 83,090.00 2
150 mmø Valve Box Cover 16 pcs 1,432.55 22,920.80 1
150 mmø PVC Pipe C-150 3 L 2,713.27 8,139.81 0
75 mmø HDPE Stub End 5 pcs 2,250.00 11,250.00 0
75 mmø CI Gate Valve F/F 5 pcs 8,294.40 41,472.00 0
75 mmø Steel Ring Flange 5 pcs 288.00 1,440.00 0
50 mmø HDPE Stub End 1 pc 1,600.00 1,600.00 0
50 mmø CI Gate Valve F/F 1 pc 7,295.00 7,295.00 0
50 mmø Steel Ring Flange 1 pc 146.00 146.00 0
Bolts & Nuts 5/8 x 3 160 pcs 79.00 12,640.00 84
Neolite Rubber 2 m2 735.00 1,470.00 0.5
Cement 20 bags 250.00 5,000.00 150
Gravel 2 cu.m 1,200.00 2,400.00 15.5
Sand 2 cu.m 1,200.00 2,400.00 15.5
BRIDGE CROSSING PIPES & SUPPORT
250 mmø x 6.00 mm thick Steel Pipe CL/SP 8 L 37,214.00 297,712.00 3
250 mmø CI Gate Valve F/F 2 pcs 35,893.83 71,787.66 2
250 mmø Steel Ring Flange 12 pcs 4,300.00 51,600.00 1
100 mmø CI Gate Valve 2 pcs 8,309.00 16,618.00 0
100 mmø Steel Ring Flange 2 pcs 352.00 704.00 3
50 mmø Air Release Valve 2 pcs 13,523.00 27,046.00 3
3/4 x 4 Bolts & Nuts 40 pcs 50.00 2,000.00 0
50 mmø GI Coupling 2 pcs 150.00 300.00 1
2 x 3 x 12 Coco Lumber 50 pcs 105.00 5,250.00 0
1/2 x 4 x 8 Ordinary Plywood 20 pcs 370.00 7,400.00 0
2 x 2 x 12 Coco Lumber 50 pcs 72.00 3,600.00 0
CWN #2 10 kls 58.00 580.00 0
CWN #3 10 kls 54.00 540.00 1
CWN #4 10 kls 56.00 560.00 0
GI Tie Wire #16 10 pcs 60.00 600.00 2
Deformed Bar # 16 x 20 mmø 60 pcs 229.00 13,740.00 10
Deformed Bar # 10 x 20 mmø 30 pcs 88.00 2,640.00 0
Flat Bar 1/4 x 2 x 20 2 pcs 365.00 730.00 0
Cement 50 bags 250.00 12,500.00 174
Sand 5 cu.m 1,200.00 6,000.00 16.5
Gravel 10 cu.m 1,200.00 12,000.00 16.5
FIRE HYDRANTS
100 mmø Fire Hydrant Commercial Type/Flange 5 pcs 25,000.00 125,000.00 0
100 mmø Steel Ring Flange 20 pcs 352.00 7,040.00 3
100 mmø CI Gate Valve F/F 5 pcs 8,309.00 41,545.00 1
100 mmø x 5.5 thk Steel Pipe (Bare) 3 L 11,875.00 35,625.00 0
Bolts & Nuts 3/4 x 3 40 pcs 50.00 2,000.00 120
Neolite Rubber 2 m2 735.00 1,470.00 5
2 x 2 x 12 Coco Lumber 30 pcs 72.00 2,160.00 0
150 mmø CI Valve Box Cover 5 pcs 1,432.55 7,162.75 0
150 mmø PVC Pipe (Soil Pipe) 12 m 452.21 5,426.54 4
Deformed Bar 12 mmø x 20 30 pcs 160.00 4,800.00 14
Deformed Bar 10 mmø x 21 15 pcs 109.00 1,635.00 0
Plywood Ordinary 1/4 x 4 x 8 5 pcs 370.00 1,850.00 0
CWN #2 5 kls 54.00 270.00 2
CWN #3 5 kls 58.00 290.00 2
GI Tie Wire #16 5 pcs 60.00 300.00 2
ADDITIVES:
PVC Pipe 10"Ø 0 L - - 24
Marpak Grease 0 can - - 3
Sleeve Coupling 2"Ø 0 pcs - - 1
Plywood 4'x12'x0.5thk. 0 sheet - - 3
GI Elbow 2"Ø 0 pcs. - - 2
GI St. Elbow 2"Ø 0 pc. - - 1
Hacksaw Blade 0 pc. - - 3
Caution Tape 0 roll - - 1
Brass Gate Valve 4"Ø 0 pc. - - 1
Repair Clamp 10"Ø 0 pc - - 3
Welding Rod 0 kls - - 25
Flange Adaptor 10"Ø 0 pc. - - 1
GI Pipe 2"Ø 0 pc. - - 2
250 mm"Ø Dresser Coupling 0 pc. - - 8
2 x 3 x 10 Coco Lumber 0 L - - 39
Saddle Clamp 10"Øx2"Ø 0 pc. - - 1
BI Coupling 2"Ø 0 pc. - - 1
Brass Gate Valve 2"Ø 0 pc. - - 3
GI Nipple 2"Ø x 6" 0 pcs. - - 2
CI Flange Adaptor 10"Ø 0 pc. - - 1
GI Pipe 1"Ø 0 pcs. - - 2
10" CI Tee f/f 0 pc. - - 1
Water Plug 0 cans - - 12
Abaca Rope 0 m - - 12
Grinding Disk 4"Ø 0 pcs. - - 3
GI Pipe 4"Ø 0 m - - 2
Electrical Tape 0 pc. - - 0
Flange Adaptor 2" Ø 0 pc. - - 2
Dresser Coupling 2" Ø 0 pc - - 1
Materials Cost P 9,482,354.07
Consumed Materials P 369,429.26
Labor/Contract 375,610.00
Overhead Cost 1,152,086.59
Total P 11,379,479.92 To
As of JULY 2018
Percentage o
Noted by:
Prepared by:
MS .CAMILLE P. CAPINA
Water Maintenance Man B
SAN PABLO CITY WATER DISTRICT
San Pablo City
Operation Department
Checked by:
Noted by:
Prepared by:
1,410.00 0 - - 0 - 0
2,350.00 0 - - 0 - 0
3,250.00 0 - - 1 2,635.50 2,635.50 1
5,375.00 1 5,622.93 5,622.93 1 5,860.25 5,860.25 2
4,150.00 2 2,448.57 4,897.14 1 2,850.89 2,850.89 3
900.00 0 - - 8 19.08 152.64 8
1,378.00 0 - - 1 1,028.85 1,028.85 1
400.00 0 - - 0.5 706.88 353.44 0.5
1,410.00 0 - - 0 - 0
2,350.00 0 - - 0 - 0
3,250.00 0 - - 0 - 0
5,375.00 0 - - 0 - 0
4,150.00 0 - - 0 - 0
900.00 0 - - 12 19.08 228.96 12
1,378.00 0 - - 0 - 0
400.00 0 - - 1 706.88 706.88 1
1,160.00 0 - - 0 - 0
1,843.00 0 - - 0 - 0
5,375.00 0 - - 0 - 0
4,150.00 0 - - 0 - 0
600.00 0 - - 0 - 0
1,378.00 0 - - 0 - 0
400.00 0 - - 0 - 0
1,300.00 0 - - 0 - 0
260.00 0 - - 0 - 0
800.00 0 - - 0 - 0
180.00 0 - - 0 - 0
160.00 0 - - 0 - 0
- 4 1,985.72 7,942.88 0 - 4
- 2 370.00 740.00 0 - 2
- 0 - 2 1,012.70 2,025.40 2
- 0 - 1 914.64 914.64 1
- 0 - 1 3,059.13 3,059.13 1
- 0 - 1 7,271.17 7,271.17 1
- 0 - 1 258.76 258.76 1
- 0 - 2 221.68 443.36 2
P 1,580,852.00 484,863.23 46,324.87 Materials Cost
1,038,840.00 132,426.09 43,615.19 Labor/Contract
191,084.60 3,072.87 4,363.48 Overhead Cost
P 2,810,776.60 P 620,362.19 P 94,303.54
Checked by:
L - - 1 1,410.00
pc. - - 1 2,350.00
pc. 2,635.50 2,635.50 0 614.50
pc. 5,741.59 11,483.18 -1 (6,108.18)
pc. 2,582.68 7,748.03 -2 (3,598.03)
pc. 19.08 152.64 4 747.36
pc. 1,028.85 1,028.85 0 349.15
sq.m 706.88 353.44 0 46.56
L - - 1 1,410.00
pc. - - 1 2,350.00
pc. - - 1 3,250.00
pc. - - 1 5,375.00
pc. - - 1 4,150.00
pc. 19.08 228.96 0 671.04
pc. - - 1 1,378.00
sq.m 706.88 706.88 -0.5 (306.88)
L - - 1 1,160.00
pc. - - 1 1,843.00
pc. - - 1 5,375.00
pc. - - 1 4,150.00
pc. - - 8 600.00
pc. - - 1 1,378.00
sq.m - - 0.5 400.00
gals. - - 2 1,300.00
gals. - - 1 260.00
gals. - - 2 800.00
pcs. - - 2 180.00
pc. - - 1 160.00
Noted by:
RMS
Prepared by:
As of JULY 2018
Percenta
Total Actual Cost as of APRIL Total Actual Cost of JULY Total Actual Cost
Amount Qty Unit Price Amount Qty Unit Price
240.72 0 - 4 60.18
118.18 0 - 1 118.18
51,156.00 0 - 174 294.00
3,528.00 0 - 12 294.00
679.00 0 - 1 679.00
4,036.35 0 - 3 1,345.45
138.58 0 - 2 69.29
170.00 0 - 2 85.00
53.00 0 - 1 53.00
1,056.48 0 - 4 264.12
518.88 0 - 2 259.44
59.58 0 - 2 29.79
1,095.78 0 - 7 156.54
35,362.53 0 - 7 5,051.79
1,432.22 0 - 1 1,432.22
319.86 0 - 18 17.77
429.00 0 - 1 429.00
5,395.05 0 - 19 283.95
6,070.50 0 - 15 404.70
1,393.00 0 - 7 199.00
29,909.91 0 - 41 729.51
5,445.00 0 - 11 495.00
467.10 0 - 15 31.14
6,034.26 0 - 6 1,005.71
40,293.72 0 - 27 1,492.36
631.86 0 - 6 105.31
118,800.00 0 - 12 9,900.00
117,962.26 0 - 19 6,208.54
2,716.00 0 - 4 679.00
3,024.00 0 - 6 504.00
8,591.55 0 - 5 1,718.31
3,704.05 0 - 7 529.15
2,116.60 0 - 4 529.15
177.40 0 - 10 17.74
674.24 0 - 8 84.28
158.18 0 - 1 158.18
105.31 0 - 1 105.31
480.65 0 - 5 96.13
13,369.00 0 - 1 13,369.00
6,445.00 0 - 1 6,445.00
616.77 0 - 7 88.11
1,450.00 0 - 5 290.00
18,175.84 0 - 8 2,271.98
898.98 0 - 6 149.83
3,320.90 0 - 2 1,660.45
8,687.00 0 - 1 8,687.00
366.68 0 - 4 91.67
130.00 0 - 13 10.00
3,549.50 0 - 10 354.95
426.00 0 - 1 426.00
184.60 0 - 4 46.15
6,738.00 0 - 1 6,738.00
2,225.60 0 - 2 1,112.80
75.00 0 - 1 75.00
17,592.00 0 - 3 5,864.00
858.00 0 - 2 429.00
908.52 0 - 2 454.26
56.49 0 - 3 18.83
276.87 0 - 1 276.87
- 0 - 0 -
495.00 0 - 1 495.00
P 3,130,532.12 Materials Cost P (9,715.86) Materials Cost
422,112.19 Labor/Contract Labor/Contract
Overhead Cost - Overhead Cost
P 3,552,644.31 Total P (9,715.86) Total
Checked by:
WILFREDO M. ALIGATO
SWUMO
boundary of
240.72 -4 (240.72)
118.18 -1 (118.18)
51,156.00 -174 (51,156.00)
3,528.00 -12 (3,528.00)
679.00 -1 (679.00)
4,036.35 -3 (4,036.35)
138.58 -2 (138.58)
170.00 -2 (170.00)
53.00 -1 (53.00)
1,056.48 -4 (1,056.48)
518.88 -2 (518.88)
59.58 -2 (59.58)
1,095.78 -7 (1,095.78)
35,362.53 -7 (35,362.53)
1,432.22 -1 (1,432.22)
319.86 -18 (319.86)
429.00 -1 (429.00)
5,395.05 -19 (5,395.05)
6,070.50 -15 (6,070.50)
1,393.00 -7 (1,393.00)
29,909.91 -41 (29,909.91)
5,445.00 -11 (5,445.00)
467.10 -15 (467.10)
6,034.26 -6 (6,034.26)
40,293.72 -27 (40,293.72)
631.86 -6 (631.86)
118,800.00 -12 (118,800.00)
117,962.26 -19 (117,962.26)
2,716.00 -4 (2,716.00)
3,024.00 -6 (3,024.00)
8,591.55 -5 (8,591.55)
3,704.05 -7 (3,704.05)
2,116.60 -4 (2,116.60)
177.40 -10 (177.40)
674.24 -8 (674.24)
158.18 -1 (158.18)
105.31 -1 (105.31)
480.65 -5 (480.65)
13,369.00 -1 (13,369.00)
6,445.00 -1 (6,445.00)
616.77 -7 (616.77)
1,450.00 -5 (1,450.00)
18,175.84 -8 (18,175.84)
898.98 -6 (898.98)
3,320.90 -2 (3,320.90)
8,687.00 -1 (8,687.00)
366.68 -4 (366.68)
130.00 -13 (130.00)
3,549.50 -10 (3,549.50)
426.00 -1 (426.00)
184.60 -4 (184.60)
6,738.00 -1 (6,738.00)
2,225.60 -2 (2,225.60)
75.00 -1 (75.00)
17,592.00 -3 (17,592.00)
858.00 -2 (858.00)
908.52 -2 (908.52)
56.49 -3 (56.49)
276.87 -1 (276.87)
- 0 -
495.00 -1 (495.00)
P 3,120,321.26 (109,526.26)
422,112.19 158,387.81
- 423,904.00
P 3,542,433.45 P 472,765.55
Noted by:
As of JULY
2" x 4" x 12" - Coco Lumber (good quality) 64 pcs. 275.00 17,600.00
As of JULY 2018
Percentage of Completion :
P 10,509.26 P 10,509.26
-
Total P 10,509.26 Total P 10,509.26 Total
Percentage Variance:
Variance
Amount
927,142.00
138,000.00
146,520.00
60,000.00
20,000.00
36,000.00
11,000.00
1,400.00
16,000.00
18,000.00
4,224.00
56,000.00
10,000.00
7,500.00
7,104.00
1,700.00
190,400.00
54,000.00
33,600.00
7,200.00
840.00
3,360.00
9,250.00
3,600.00
5,400.00
24,000.00
23,000.00
48,000.00
17,600.00
520.00
520.00
250.00
4,000.00
5,200.00
5,400.00
7,800.00
2,600.00
2,200.00
880.00
4,848.74
200.00
360.00
P 1,915,618.74
P 1,915,618.74
76.75%
Noted by:
ation of One Unit - 2" Ø Meter Stand Pipe Small Distribution Line
Brgy. San Gregorio, San Pablo City c/o Francia Frias
WO# 2018 - 021
as of JULY 2018
Percentage of Completion :
Percentage Variance:
Variance
Amount
545.00
(887.71)
1,753.59
349.15
43.08
447.92
49.70
(11.22)
1,620.49
798.40
20.60
573.28
154.88
3,004.64
120.80
413.36
108.56
3,379.69
55.64
P 12,539.85
2,598.93
10,665.95
P 25,804.73
40.71%
Noted by: