Documente Academic
Documente Profesional
Documente Cultură
Project
Location
Scope of Work
:
:
:
Cost of Project
158,134.00
BILL OF MATERIALS & COST ESTIMATES
Item Description
A. NON ENGINEERING BASIC COST
I. CONSTRUCTION SAFETY AND HEALTH PROGRAM
1. PROJECT SIGNAGE:
a. Materials:
1.20m x 2.40m Tarpaulin (Project Signage) Including Layout
6 - pcs. 2" x 2" x 10' Coco Lumber
10 - pcs. 2" x 3" 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
12mm Thk x 1.20m x 2.40m Ordinary Plywood
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.)
7 - pcs. 2" x 2" x 12' Coco Lumber
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
B. ENGINEERING BASIC COST
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
Page 2 of 30
days
317.00
2
53
days
liters
10,816.00
49.00
1
1
day
day
366.00
317.00
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
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
SUB TOTAL
OVERHEAD EXPENSES
PRICE & PHYSICAL CONTINGENCIES
MISCELLANEOUS
TOTAL PROJECT COST
Php
Php
Prepared by:
Approved by:
MICHAELO T. MENDOZA
Researcher/Analyst A (J.O.)
Planning & Development Section
MARLI P. ACOSTA-D
Officer-In-Charge
Planning & Design Div
ARNULFO A. ALFONSO
Department Manager C
Maintenance Department
Page 5 of 30
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:
Page 10 of 30
GANTT CHART
Project
Location
Project Cost
Project Duration
Manpower Requirements
:
:
:
:
:
Php158,134.00
Fourteen (14) CALENDAR DAYS
13 MANPOWER (10 - Laborers, 1- Engineering Assistant, 1 - Pipe Fitter, 1 - Skilled Worker)
Particulars
Amounts
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
Php
Php
Approved by:
158,134.00
MICHAELO T. MENDOZA
Researcher/Analyst A, (J.O.)
Principal Engineer C
Officer-In-Charge
Department Manager C
Maintenance Departmen
Page 1 of 1
ARNULFO A. ALFONS
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
Department Manager C
Maintenance Department
Page 1 of 1
:
:
:
Cost of Project
Php
1,338,193.00
BILL OF MATERIALS & COST ESTIMATES
Item Description
A. NON ENGINEERING BASIC COST
I. CONSTRUCTION AND PUBLIC SAFETY
1. PROJECT SIGNAGE:
a. Materials:
1.20m x 2.40m Tarpaulin (Project Signage) Including Layout
6 - pcs. 2" x 2" x 10' Coco Lumber
10 - pcs. 2" x 3" x 10' Coco Lumber
12mm Thk x 1.20m x 2.40m Ordinary Plywood
3" C.W. Nail
4" C.W. Nail
b. Labor:
1 - Carpenter
2 - Contractual Laborer
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
12mm Thk x 1.20m x 2.40m Ordinary Plywood
3" C.W. Nail
4" C.W. Nail
Gloss Latex Paint (Caterpillar Yellow)
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
14 - pcs. 2" x 2" x 12' Coco Lumber
b. Labor:
1 - Carpenter
1 - Painter
2 - Contractual Laborer
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
40 days
1 lot
12 days
Page 14 of 30
524.00
10,000.00
317.00
b. Equipment Rental/Fuel:
1 - Unit - Boom Truck w/ Driver
1 - Unit - Dump Truck w/ Driver
Diesel Fuel
TOTAL DIRECT COST OF HAULING OF MATERIALS
III. FINAL STAKING/LAY-OUTING/LINE AND GRADE
a. Labor:
1 - Pipe fitter
2 - Contractual Laborers
TOTAL DIRECT COST OF FINAL STAKING/LAY-OUTING/LINE AND GRADE
IV. CONCRETE CUTTING & CONCRETE BREAKING (225.00 Linear meters of Concrete Cutting & Breaking)
1. Concrete Cutting (450.00 Linear Meter)
a. Labor:
1 - Operator
2 - Contractual Laborers
b. Equipment Rental/Fuel:
1 - Unit Concrete Cutter
Premium Gasoline
TOTAL DIRECT COST FOR CONCRETE CUTTING
2. Concrete Breaking (92.00 Sq. Mtrs.)
a. Labor:
1 - Operator
2 - Contractual Laborers
b. Equipment Rental/Fuel:
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
1. Pipe Laying w/ Partial Backfilling (Laying of 950.00 linear meter PVC Pipeline)
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
5
0.25
0.5
1
b. Labor:
1 - Pipe Fitter
30 - Contractual Laborers
TOTAL DIRECT COST FOR PIPELAYING W/ PARTIAL BACKFILLING
2. Fittings Installation & Interconnection
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
in accordance w/ ANSI B16.1 Class 125
100mm C.I Adaptor, F/P, Flange End Dimension in accordance
w/ ANSI B16.1 Class 125
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
2 kgs.
75.00
1 day
1 day
341.00
317.00
1 set
3,913.00
2 pcs.
2,760.00
1 pc.
1,490.00
Page 16 of 30
2 pcs.
4,940.00
6 pcs.
2 sets
1,490.00
17,000.00
1 pc.
2 pcs.
5,200.00
570.00
3 pcs.
4 pcs.
2 pcs.
1,065.00
1,475.00
20 rolls
22.00
80 pcs.
4 kgs.
85.00
75.00
850.00
5 bags
0.25 cu.m.
245.00
1,000.00
Grave G1
16mm x 6.00m Deformed Rein. Steel Bar
0.5 cu.m.
8 pcs.
1,000.00
450.00
1 pc.
4 pcs.
4 pcs.
240.00
165.00
60.00
2 kgs.
1 gal.
86.00
300.00
1 gal.
1 gal.
600.00
600.00
1 gal.
1 gal.
600.00
450.00
1 gal.
1 gal.
860.00
350.00
2 pcs.
2 pcs.
28.00
10.00
2 rolls
1 sht.
25.00
750.00
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
4 - Contractual Laborers
TOTAL DIRECT COST FOR ITEM 3
TOTAL DIRECT COST OF PIPE LAYING WORKS
Page 17 of 30
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
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
6 - Contractual Laborers
c. Equipment Rental/Fuel:
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
A. NON ENGINEERING BASIC COST
I. CONSTRUCTION AND PUBLIC SAFETY
II. SUPERVISION
B. ENGINEERING BASIC COST
I. MOBILIZATION
II. HAULING OF MATERIALS
III. FINAL STAKING/LAY-OUTING/LINE AND GRADE
IV. CONCRETE CUTTING & CONCRETE BREAKING (225.00 Linear meters of Concrete Cutting & Breaking)
1. Concrete Cutting (450.00 Linear Meter)
2. Concrete Breaking (92.00 Sq. Mtrs.)
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
SUB TOTAL
OVERHEAD EXPENSES
PRICE & PHYSICAL CONTINGENCIES
MISCELLANEOUS
TOTAL PROJECT COST
Prepared by:
Php
Php
MICHAELO T. MENDOZA
Researcher/Analyst A (J.O.)
ARNULFO A. ALFONSO
Department Manager C
Maintenance Department
Page 20 of 30
1,33
Page 21 of 30
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:
Page 29 of 30
Page 30 of 30