PROJECT: ROBINSONS LAND

SUBJECT : BREAKDOWN OF LUMP SUM COST

UNIT UNIT COST TOTAL TOTAL
ITEM DESCRIPTION QTY
MATERIAL LABOR UNIT COST AMOUNT
I GENERAL PRELIMINARIES
1 Mobilization/Demobilization lot 1 3,000,000.00 3,000,000.00 3,000,000.00
2 Temporary facilities and Utilities
2.1 Offices, bunkhouses and workshops lot 1 1,200,000.00 1,200,000.00 1,200,000.00
3 Quality control and sampling (FDT, Coring, Material Test, etc.) lot 1 1,500,000.00 1,500,000.00 1,500,000.00
4 Bonds and Insurances
Downpayment bonds lot 1 300,000.00 300,000.00 300,000.00
Performance Bonds lot 1 300,000.00 300,000.00 300,000.00
Guarantee bonds lot 1 300,000.00 300,000.00 300,000.00
Contractor-All-Risk Insurance-By Robinsons Land lot 1 - -
5 Permits

Business and other permits required by Government of Cainta, Rizal lot 1 350,000.00 350,000.00 350,000.00
Development Permits-By Contractor lot 1 700,000.00 700,000.00 700,000.00
6 Temporary Power and Lighting lot 1 1,000,000.00 1,000,000.00 1,000,000.00
7 Temporary water supply lot 1 800,000.00 800,000.00 800,000.00
8 Survey and Stake-out lot 1 650,000.00 650,000.00 650,000.00
9 As-built drawing/progress reports & photographs lot 1 100,000.00 100,000.00 100,000.00
10 Traffic signs, barricade, steel plates, lights lot 1 650,000.00 650,000.00 650,000.00
11 Provision of security personnel lot 1 800,000.00 800,000.00 800,000.00
12 Others (Please specify) lot -
SUB-TOTAL I 11,650,000.00
II. SITE WORKS

2.1 Clearing and grubbing (clearing of shrubs/grass and others) sq.m. -

-
2.2 Demolition of existing fence lm - -
2.3 Hauling of debris from demolished fence lm - -
2.4 Excavation works cu.m. - -
2.5 Backfilling works -Engineer's Fill cu.m. - -
2.6 Others (Please specify) - -
Stripping and Disposal of top soil cu.m. - -
Site grading works sq.m. - -
SUB-TOTAL II -
III. PAVEMENT
3.1 Road
Roadway excavation cu.m. 652.86 350.00 350.00 700.00 457,002.00
Backfilling works -Engineer's Fill cu.m. 18,576.44 400.00 400.00 800.00 14,861,152.00
Subgrade Preparation sq.m. 12,378.45 100.00 100.00 200.00 2,475,690.00
Compacted Sub-base course-200mm thick cu.m. 2,475.69 250.00 1,600.00 1,850.00 4,580,026.50
Compacted Aggregate base course-170mm thick cu.m. 2,404.96 250.00 1,600.00 1,850.00 4,449,176.00
Portland Cement Concrete Pavement-230mm thk cu.m. 2,982.62 850.00 5,350.00 6,200.00 18,492,244.00
Formworks sq.m 580.23 950.00 350.00 1,300.00 754,299.00
Reinforcing bars kgs 7,603.38 10.00 50.00 60.00 456,202.80
6mm x 60mm Asphalt Joint Filer lm 2,423.40 - -
20mm x 230mm Asphalt joint Filler lm 4,458.30 - -
PVC Sleeve lm 859.11 - -
Precast Barrier Curb lm 529.20 - -
Others (Pls specify) - -
SUB-TOTAL 3.1 46,525,792.30
3.2 Sidewalk
Subgrade Preparation sq.m. 2,026.40 100.00 100.00 202,640.00
Compacted Base course-100mm thick cu.m. 202.62 1,350.00 250.00 1,600.00 324,192.00
Concrete slab-100mm thick cu.m. 202.62 4,500.00 1,000.00 5,500.00 1,114,410.00
Others (Pls specify) - -
SUB-TOTAL 3.2 1,641,242.00
SUB-TOTAL III 48,167,034.30
IV. CURBS AND GUTTER
4.1 Curb and Gutter includes tie bar lm 1,480.50 850.00 400.00 1,250.00 1,850,625.00
4.2 Others (Pls specify) lm - -
SUB-TOTAL IV 1,850,625.00
V. STORM DRAINAGE SYSTEMS
RCP-Reinforced Concrete Pipe includes excavation, trenching,
5.1 bedding, mortar, backfilling & other incidental necessary to complete
the works
PROJECT: ROBINSONS LAND

SUBJECT : BREAKDOWN OF LUMP SUM COST

UNIT UNIT COST TOTAL TOTAL
ITEM DESCRIPTION QTY
MATERIAL LABOR UNIT COST AMOUNT
600mm dia lm 465.00 - -
750mm dia lm 220.00 - -
900mm dia lm 142.00 - -
1050mm dia lm 197.00 - -
1200mm dia lm 54.00 - -
1350mm dia lm 63.00 - -
1500mm dia lm 154.00 - -
1800mm dia lm 8.00 - -
450mm dia lm 530.00 - -
375mm dia lm 48.00 - -
Curb Inlet Grille set 58.00 - -
Others (Pls specify) lm - -
SUB-TOTAL 5.1 -
PVC Pipe includes excavation, trenching, sand bedding, backfilling &
5.2
other incidental necessary to complete the works

200mm dia. PVC (House service connection with plug:L=1000mm) lm 198.00 - -

SUB-TOTAL 5.2 -

Combination Curb Inlet Manholeand Catch Basin incl

excavation, backfilling, lean concrete, grating frame and
5.3
cover, ladder rungs and other incidentals necessary to
complete the works (Use Cast Iron for Drainage Cover)

CIM (Curb Inlet Manhole) set 35.00 - -

CB (Catch Basin) set 23.00 - -
Area Drain set 14.00 - -
Lean Concrete cu.m. 6.55 - -
SUB-TOTAL 5.3 -
5.4 Outfall
Outfall set 4.00 - -
SUB-TOTAL 5.4 -
5.5 Others (Pls specify)
SUB-TOTAL 5.5 -
SUB-TOTAL V -

VI. WATER LINE SYSTEM-Includes excavation, sand bedding, jointing

materials, backfilling & compaction, thrust block, supports and other
items necessary to complete the works
6.1 uPVC Pipes
150mm dia. uPVC lm 638.00 - -
200mm dia. uPVC lm 966.90 - -
150mm dia. 22.5 degrees bend pcs 2.00 - -
150mm dia. 45 degrees bend pcs 2.00 - -
150mm dia. 90 degrees BEND TEE pcs 1.00 - -
150mm dia. End Cap pcs 1.00 - -
200mm dia. 22.5 degrees bend pcs 1.00 - -
200mm dia. 45 degrees bend pcs 1.00 - -
200mm dia. X 150mm dia. TEE pcs 1.00 - -
200mm dia. TEE pcs 1.00 - -
200mm dia. End Cap pcs 1.00 - -
6.2 C.I. Gate Valves with Valve Box Cover
Gate Valves, 200mm dia. sets 1.00 - -
6.3 Fire Hydrant -
Fire Hydrant includes scope from uPVC main distribution, gate valves
with valve box cover, concrete pad, painted barrier post filled with sets 4.00 -
concrete -
6.4 Blow-Off Valve
Blow off valve complete sets set 1.00 - -
Concrete thrust blocks cu.m. 2.00 - -
6.5 House Service Connection
Earthworks
Excavation cu.m. 233.44 - -
Backfill/Disposal cu.m. 145.90 - -
Sand Bedding cu.m. 29.18 - -
Pipes -
PROJECT: ROBINSONS LAND

SUBJECT : BREAKDOWN OF LUMP SUM COST

UNIT UNIT COST TOTAL TOTAL
ITEM DESCRIPTION QTY
MATERIAL LABOR UNIT COST AMOUNT
25mm dia. PE tubing (For single connection) lm 121.00 - -
Fittings
100mm dia. X 25mm CI Saddle clamps pcs 10.00 - -
25mm dia. G.I. End Plug pcs 10.00 - -
C.I. Adaptor (MJ x FE) pcs 20.00 - -
C.I. Bend/Reducing Bend (FE xFE) pcs 20.00 - -
Companion Flange Complete with Bolts,Nuts and Gasket pcs 80.00 - -
90 Degrees C.I. Bend (FE x FE) pcs 20.00 - -
Concrete Block 450mm dia. X 150mm Thick, 3000psi cu.m 1.00 - -
20mm dia. Corporation Stop pcs 20.00 - -
Concrete Pad (250mmx250mmx100mm thick) pcs 10.00 - -
6.6 Testing
Pressure test only lm 1,459.00 - -
6.7 Others (Please Specify)
Provision of cautious tape lm 1,459.00 - -
SUB-TOTAL VI -
VII. SEWER LINE SYSTEM-Includes excavation, sand bedding, jointing
materials, backfilling & compaction and other items necessary to
complete the works
7.1 Pipelines -
a) 200mm dia. PVC incl end cap and fittings lm - -
7.2 Sewer Manholes with cover -
a) SMH ea - -
b) Sewer Handhole ea - -
7.3 Sewer service connection -
a) Service connection 150mm dia. PVC incldg end plug lm - -

Construction of Lift Station System- inclds excavat, bedding,

backfilling & compaction, cncrete demolition, restoraton of
7.4
concrete, jointing materials, etc. and other incidental
necessary to complete the works:

uPVC Pressure Pipe incl fittings, adaptors, flanges and other

7.4.1
incidental to complete the works
Pipelines -
100mm dia. uPVC pressure pipe lm - -
Fittings (provide breakdown) lot - -
Excavation cu.m. - -
Sand Bedding cu.m. - -
Backfill and compaction cu.m. - -
Gate Valves -
100mm dia. set - -
Check valves -
100mm dia. set - -
Flexible connectors -
100mm dia. set - -
Others (Please Specify) -
7.4.2
Duplex Pump System (1 Duty and 1 Standby), Submersible
Pump, 0.45 cu.m./minute x 10 meters THD. 3HP each incl.
supply, delivery, installation, controls, fast-out assemblies,
liquid level controls, panel, electrical connections and other
incidental to vomplete the work:

Submersible Sewage Pump, non-clog type set - -

Liquid level controls lot - -
Panel components lot - -
Electrical connections lot - -
Others (Please Specify) -
CEI permit included lot - -
PROJECT: ROBINSONS LAND

SUBJECT : BREAKDOWN OF LUMP SUM COST

UNIT UNIT COST TOTAL TOTAL
ITEM DESCRIPTION QTY
MATERIAL LABOR UNIT COST AMOUNT

Lift Station Manhole incl. manhole frame and cover, concrete

pad, ladder rung @ 400 O.C., 900mm dia. Precast concrete
ring or brick for height adjustment, 1,500mm dia. Precast
concrete section and slab, 12mm dia bars @ 200mm O.C.
7.4.3
eachway type, concrete base grade 21Mpa, epoxy coated
wall and ceiling, slope shelves to pump, 50mm thk lean
concrete base, polyurethane joint sealant and other
incidental to complete the works:

Lift Station set - -

Excavation cu.m. - -
Lean Concrete cu.m. - -
Backfill and compaction cu.m. - -
7.5 Others (Pls specify) - -
SUB-TOTAL VII -
VIII. UNDERGROUND MERALCO DUCTS
CONDUITS -including all accessories needed to complete the
8.1
systems
1R-110mm diameter PVC Conduit lm - -
2R-110mm diameter PVC Conduit lm - -
8R-110mm diameter PVC conduit lm - -
12R-110mm diameter PVC conduit lm - -
16R-110mm diameter PVC conduit lm - -
110mmdia. Service PVC conduit lm - -
110mm diameter Long radius Elbow pcs - -
110mm PVC End Bell pcs - -
concrete spacer pcs - -
8.2 EARTHWORKS
Excavation cu.m. - -
Backfilling cu.m. - -
Concrete Encasement-ductline cu.m. - -
Hauling and disposal cu.m. - -

MERALCO MANHOLE - complete with C.I. meralco cover with logo,

8.3 galvanized ladder rung, ground rod, pulling iron, 100mm cast iron
pipe connected to drainage, PVC end bell, plastered wall, etc.

Two - Way manhole set - -

Three -Way manhole set - -
Meralco Service Box/Handhole set - -
8.4 TRANSFORMER PAD
Transformer Pad 1Ø with liquid confinement and bollard set - -
Transformer Pad 3Ø with liquid confinement and bollard set - -
8.5 Construction of Meter Center Wall (2 units)
Excavation cu.m. - -
Backfilling cu.m. - -
Gravel Bed -100mm thick cu.m. - -
Concrete, 3000psi cu.m. - -
Rebars kgs - -
Forms sq.m. - -
8.6 TESTING AND COMMISSIONING
Mandrelling test lot - -
Ground resistance test lot - -
8.7 OTHERS TO COMPLETE (PLS SPECIFY)
Meralco warning / cautious tape lot - -
Meralco grounding requirements lot - -
Miscellaneous (specify) lot - -
Rebars/10mm dia. deformed bar kgs - -
Pulling nylone rope lm -
SUB-TOTAL VIII -

IX COMMUNICATION (PLDT & GLOBE)

CONDUITS -including all accessories needed to complete the
9.1
systems
4R-110mm diameter PVC conduit lm - -
2R-110mm diameter PVC conduit lm - -
PROJECT: ROBINSONS LAND

SUBJECT : BREAKDOWN OF LUMP SUM COST

UNIT UNIT COST TOTAL TOTAL
ITEM DESCRIPTION QTY
MATERIAL LABOR UNIT COST AMOUNT
32mm dia. PVC homerun from service to unit owner lm - -
110mm diameter PVC Pipe 90deg Elbow Coupler pcs - -
4mm thick steel plate welded to GI Pipe, powder coated finished steel
kgs - -
plate
110mm dia. weather cap pcs - -
concrete spacer pcs - -
9.2 EARTHWORKS
Excavation cu.m. - -
Backfilling cu.m. - -
Concrete Encasement-ductline cu.m. - -
Hauling and disposal cu.m. - -
9.3 MANHOLE - including all accessories needed to complete the
systems such as: 20mmdia. pulling-in iron, end bell, cable rack
assemby, manhole cover and with sump pit
Manhole, 2.9m L x 3.3m W x 2.75m Depth set - -
Concrete Service Box700mmx600mmx700mm Depth set - -
9.4 TESTING AND COMMISSIONING
Testing and Commissioning lot - -
9.5 OTHERS TO COMPLETE (Please specify)
Warning/Cautious Tape lot - -
110mm diameter PVC end bell pcs - -
110mm diameter x 90deg. PVC long elbow pcs - -
Concrete Pedestal set - -
Miscellaneous (specify) lot - -
- -
SUB-TOTAL IX -

X CATV
CONDUITS -including all accessories needed to complete the
10.1 -
systems
4R-110mm diameter PVC conduit lm - -
32mm dia. PVC homerun from service to unit owner lm - -
10.2 EARTHWORKS
Excavation cu.m. - -
Backfilling cu.m. - -
Concrete Encasement-ductline cu.m. - -
Hauling and disposal cu.m. - -
10.3 MANHOLE - including all accessories needed to complete the
systems such as: 20mmdia. pulling-in iron, end bell, cable rack
assemby, manhole cover and with sump pit
Manhole, 1.5m L x 1.5m W x 1.6m Depth set - -
Concrete Service Box 700mm x 600mm x 700mm Depth set - -
10.4 PEDESTAL AND PAD
Primary Pedestal set - -
Amplifier pad set - -
10.5 TESTING AND COMMISSIONING
Testing and Commissioning lot - -
10.6 OTHERS TO COMPLETE (Please specify)
Warning/Cautious Tape lot - -
Miscellaneous (specify) -
SUB-TOTAL X -

TOTAL COST 61,667,659.30

NOT IN THE PLAN
: JFA NOT IN
B Y : JFA