Project Title: NIPACO PIPE RESIZING

Location: BRGY. NIPACO, PANIQUI, TARLAC

In-house Estimate (Base on Submitted Map)
PREVIOUS THIS PERIOD TO DATE BALANCE
Item/Description Qty Unit Unit Cost Total %
QTY AMOUNT % QTY AMOUNT % QTY AMOUNT % QTY AMOUNT %
Mobilization and Demobilization 1.00 ls 72,706.12 72,706.12 11.19% 0.50 36,353.06 5.59% - 0.00% 0.50 36,353.06 5.59% 0.50 36,353.06 5.59%
Safety Requirements 1.00 ls 36,353.06 36,353.06 5.59% 1.00 36,353.06 5.59% - 0.00% 1.00 36,353.06 5.59% - - 0.00%

Concrete Cutting (Labor Only) 124.00 lm 39.99 4,958.56 0.76% - - 0.00% 88.00 3,518.98 0.54% 88.00 3,518.98 0.54% 36.00 1,439.58 0.22%
Concrete Breaking (Labor Only)
75mm < t < 150mm 10.64 cu.m. 2,181.18 23,207.79 3.57% - - 0.00% 1.80 3,926.13 0.60% 1.80 3,926.13 0.60% 8.84 19,281.66 2.97%
Restoration (Labor and Material)
Base Coarse 10.64 cu.m. 872.47 9,283.12 1.43% - - 0.00% 1.80 1,570.45 0.24% 1.80 1,570.45 0.24% 8.84 7,712.67 1.19%
Sub-Base Coarse 10.64 cu.m. 872.47 9,283.12 1.43% - - 0.00% 1.80 1,570.45 0.24% 1.80 1,570.45 0.24% 8.84 7,712.67 1.19%
Sandbedding (Labor and Material)
100mm 768.00 lm 61.80 47,462.56 7.30% 480.00 29,664.10 4.56% 252.00 15,573.65 2.40% 732.00 45,237.75 6.96% 36.00 2,224.81 0.34%
Concreting (Labor and Material)
On Site Mix Comcrete Encasement 12.64 cu.m. 2,980.95 37,679.22 5.80% - - 0.00% - 0.00% - - 0.00% 12.64 37,679.22 5.80%

Pipelaying
Pipelaying w/o
100mm Sand Bedding 768.00 lm 399.88 307,110.66 47.25% 480.00 191,944.16 29.53% 252.00 100,770.68 15.50% 732.00 292,714.85 45.03% 36.00 14,395.81 2.21%
(Labor)
Interconnections (Labor Only)
100mm existing to 100mm propose (with valve) 2.00 sets 8,724.73 17,449.47 2.68% - - 0.00% 1.00 8,724.73 1.34% 1.00 8,724.73 1.34% 1.00 8,724.73 1.34%

Valve Box (Labor Only)

0.60 ≤ depth ≥ 0.90 2.00 pcs 1,428.68 2,857.35 0.44% - - 0.00% 1.00 1,428.68 0.22% 1.00 1,428.68 0.22% 1.00 1,428.68 0.22%

Bends (Labor Only)

CI Bends
100mm x 45deg Bend (mj/mj) 4.00 pcs 1,308.71 5,234.84 0.81% - - 0.00% 1.00 1,308.71 0.20% 1.00 1,308.71 0.20% 3.00 3,926.13 0.60%

Test pit 2.00 ls 1,308.71 2,617.42 0.40% - - 0.00% 1.00 1,308.71 0.20% 1.00 1,308.71 0.20% 1.00 1,308.71 0.20%

Jetting of pipe 4'' 14.00 lm 2,544.71 35,626.00 5.48% - - 0.00% - 0.00% - - 0.00% 14.00 35,626.00 5.48%

Pipes and Fittings

Bends
CI BENDS 100mm X 45° 4.00 pcs 2,544.71 10,178.86 1.57% - - 0.00% 1.00 2,544.71 0.39% 1.00 2,544.71 0.39% 3.00 7,634.14 1.17%
Tee
CI TEE 100 X 100 mj/mj 2.00 pc 2,762.83 5,525.67 0.85% - - 0.00% 1.00 2,762.83 0.43% 1.00 2,762.83 0.43% 1.00 2,762.83 0.43%
STC
Sleeve Type Coupling 100 2.00 pcs 1,526.83 3,053.66 0.47% - - 0.00% 1.00 1,526.83 0.23% 1.00 1,526.83 0.23% 1.00 1,526.83 0.23%
Adaptor
Adaptor 3/4'' (Plastic) 1.00 pcs 109.06 109.06 0.02% - - 0.00% - 0.00% - - 0.00% 1.00 109.06 0.02%
Gate Valve
C.I. GATEVALVE 50 M/M W/ BNG (4") 2.00 pcs 5,234.84 10,469.68 1.61% - - 0.00% 1.00 5,234.84 0.81% 1.00 5,234.84 0.81% 1.00 5,234.84 0.81%
Saddle Clamp
Saddle Clamp 100mm x 3/4'' 1.00 pcs 327.18 327.18 0.05% - - 0.00% - 0.00% - - 0.00% 1.00 327.18 0.05%
Marker Tape
Metallic Marker Tape 2.00 roll 3,053.66 6,107.31 0.94% 1.00 3,053.66 0.47% 1.00 3,053.66 0.47% 2.00 6,107.31 0.94% - - 0.00%
Valve Cover
Valve Box Cover 150mm (6") 2.00 pcs 1,199.65 2,399.30 0.37% - - 0.00% 0.50 599.83 0.09% 0.50 599.83 0.09% 1.50 1,799.48 0.28%
650,000.00 297,368.04 45.75% 155,423.88 23.91% 452,791.92 69.66% 197,208.08 30.34%

Prepared By: Verified By: Noted By:

Engr. Jico Ryan T. Fernandez Engr. Paul Morris V. Marasigan Engr. Jeffrey S. Woon
MGSCI Engineer MGSCI Supervisor MGSCI Operation Head
Project Title: NIPACO PIPE RESIZING
Location: BRGY. NIPACO, PANIQUI, TARLAC
In-house Estimate (Base on Submitted Map)
PREVIOUS THIS PERIOD TO DATE BALANCE
Item/Description Qty Unit Unit Cost Total %
QTY AMOUNT % QTY AMOUNT % QTY AMOUNT % QTY AMOUNT %
Mobilization and Demobilization 1.00 ls 72,706.12 72,706.12 11.19% 0.50 36,353.06 5.59% - - 0.00% 0.50 36,353.06 5.59% 0.50 36,353.06 5.59%
Safety Requirements 1.00 ls 36,353.06 36,353.06 5.59% 1.00 36,353.06 5.59% - - 0.00% 1.00 36,353.06 5.59% - - 0.00%
-
Concrete Cutting (Labor Only) 124.00 lm 39.99 4,958.56 0.76% 88.00 3,518.98 0.54% 36.00 1,439.58 0.22% 124.00 4,958.56 0.76% - - 0.00%
Concrete Breaking (Labor Only) -
75mm < t < 150mm 10.64 cu.m. 2,181.18 23,207.79 3.57% 1.80 3,926.13 0.60% 8.84 19,281.66 2.97% 10.64 23,207.79 3.57% - - 0.00%
Restoration (Labor and Material) -
Base Coarse 10.64 cu.m. 872.47 9,283.12 1.43% 1.80 1,570.45 0.24% 7.84 6,840.19 1.05% 9.64 8,410.64 1.29% 1.00 872.47 0.13%
Sub-Base Coarse 10.64 cu.m. 872.47 9,283.12 1.43% 1.80 1,570.45 0.24% 7.84 6,840.19 1.05% 9.64 8,410.64 1.29% 1.00 872.47 0.13%
Sandbedding (Labor and Material) -
100mm 768.00 lm 61.80 47,462.56 7.30% 732.00 45,237.75 6.96% 36.00 2,224.81 0.34% 768.00 47,462.56 7.30% - - 0.00%
Concreting (Labor and Material) -
On Site Mix Comcrete Encasement 12.64 cu.m. 2,980.95 37,679.22 5.80% - - 0.00% 11.64 34,698.27 5.34% 11.64 34,698.27 5.34% 1.00 2,980.95 0.46%
-
Pipelaying -
Pipelaying w/o -
100mm Sand Bedding 768.00 lm 399.88 307,110.66 47.25% 732.00 292,714.85 45.03% 36.00 14,395.81 2.21% 768.00 307,110.66 47.25% - - 0.00%
(Labor)
-
Interconnections (Labor Only) -
100mm existing to 100mm propose (with valve) 2.00 sets 8,724.73 17,449.47 2.68% 1.00 8,724.73 1.34% 1.00 8,724.73 1.34% 2.00 17,449.47 2.68% - - 0.00%
-
Valve Box (Labor Only) -
0.60 ≤ depth ≥ 0.90 2.00 pcs 1,428.68 2,857.35 0.44% 1.00 1,428.68 0.22% 1.00 1,428.68 0.22% 2.00 2,857.35 0.44% - - 0.00%
-
Bends (Labor Only) -
CI Bends -
100mm x 45deg Bend (mj/mj) 4.00 pcs 1,308.71 5,234.84 0.81% 1.00 1,308.71 0.20% 3.00 3,926.13 0.60% 4.00 5,234.84 0.81% - - 0.00%
-
Test pit 2.00 ls 1,308.71 2,617.42 0.40% 1.00 1,308.71 0.20% 1.00 1,308.71 0.20% 2.00 2,617.42 0.40% - - 0.00%
-
Jetting of pipe 4'' 14.00 lm 2,544.71 35,626.00 5.48% - - 0.00% 14.00 35,626.00 5.48% 14.00 35,626.00 5.48% - - 0.00%
-
Pipes and Fittings -
Bends -
CI BENDS 100mm X 45° 4.00 pcs 2,544.71 10,178.86 1.57% 1.00 2,544.71 0.39% 3.00 7,634.14 1.17% 4.00 10,178.86 1.57% - - 0.00%
Tee -
CI TEE 100 X 100 mj/mj 2.00 pc 2,762.83 5,525.67 0.85% 1.00 2,762.83 0.43% 1.00 2,762.83 0.43% 2.00 5,525.67 0.85% - - 0.00%
STC -
Sleeve Type Coupling 100 2.00 pcs 1,526.83 3,053.66 0.47% 1.00 1,526.83 0.23% 1.00 1,526.83 0.23% 2.00 3,053.66 0.47% - - 0.00%
Adaptor -
Adaptor 3/4'' (Plastic) 1.00 pcs 109.06 109.06 0.02% - - 0.00% - - 0.00% - - 0.00% 1.00 109.06 0.02%
Gate Valve -
C.I. GATEVALVE 50 M/M W/ BNG (4") 2.00 pcs 5,234.84 10,469.68 1.61% 1.00 5,234.84 0.81% 1.00 5,234.84 0.81% 2.00 10,469.68 1.61% - - 0.00%
Saddle Clamp -
Saddle Clamp 100mm x 3/4'' 1.00 pcs 327.18 327.18 0.05% - - 0.00% - - 0.00% - - 0.00% 1.00 327.18 0.05%
Marker Tape -
Metallic Marker Tape 2.00 roll 3,053.66 6,107.31 0.94% 2.00 6,107.31 0.94% - - 0.00% 2.00 6,107.31 0.94% - - 0.00%
Valve Cover -
Valve Box Cover 150mm (6") 2.00 pcs 1,199.65 2,399.30 0.37% 0.50 599.83 0.09% 1.50 1,799.48 0.28% 2.00 2,399.30 0.37% - - 0.00%
650,000.00 452,791.92 69.66% 155,692.89 23.95% 608,484.80 93.61% 41,515.20 6.39%

Prepared By: Verified By: Noted By:

Engr. Jico Ryan T. Fernandez Engr. Paul Morris V. Marasigan Engr. Jeffrey S. Woon
MGSCI Engineer MGSCI Supervisor MGSCI Operation Head