Document Code:

BIPI-PDD-QF-005-00

BILL OF QUANTITIES (2)

Effectivity Date:
July 02, 2018

DETAILED ESTIMATE PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By :
JCS

ITEM
DESCRIPTION QTY UNIT MATERIAL MANPOWER MACHINE AMOUNT (Php)
NO.
A Sump Pit Section 249,532.32
A.01 Septic Tank Transfer Pump 1 1 lot 21,613.14 7,978.40 1,600.00 31,191.54
A.02 Septic Tank Transfer Pump 2 1 lot 21,613.14 7,978.40 1,600.00 31,191.54
A.03 Septic Tank Transfer Pump 3 1 lot 21,613.14 7,978.40 1,600.00 31,191.54
A.04 Septic Tank Transfer Pump 4 1 lot 21,613.14 7,978.40 1,600.00 31,191.54
A.05 Septic Tank Transfer Pump 5 1 lot 21,613.14 7,978.40 1,600.00 31,191.54
A.06 Septic Tank Transfer Pump 6 1 lot 21,613.14 7,978.40 1,600.00 31,191.54
A.07 Septic Tank Transfer Pump 7 1 lot 21,613.14 7,978.40 1,600.00 31,191.54
A.08 Septic Tank Transfer Pump 8 1 lot 21,613.14 7,978.40 1,600.00 31,191.54
B Pre-Treatment Section 113,861.04
B.01 Collecting Transfer Pump 1 lot 42,826.28 12,031.52 3,200.00 58,057.80
B.02 Collecting Tank Diffuser 1 lot 2,285.69 724.83 - 3,010.52
B.03 Basket Screen 1 lot 11,000.00 4,053.12 2,968.00 18,021.12
B.04 Oil & Grease Chamber 1 lot 20,504.00 5,217.20 5,936.00 31,657.20
B.05 Influent Flowmeter 1 lot - 3,114.40 - 3,114.40
C Phosphorus Removal System 23,035.65
C.01 ACH Dosing System 1 lot 16,366.85 5,068.80 1,600.00 23,035.65
D BAUER Dynamic SBR (1 Basin) 264,196.41
D.01 SBR Waste Sludge Pump 1 lot 23,836.46 7,978.40 1,600.00 33,414.86
D.02 SBR Diffusers 1 lot 2,185.63 5,068.80 - 7,254.43
D.03 SBR Air Blower 1 lot 27,685.40 11,597.28 3,200.00 42,482.68
D.04 SBR Air Motorized Valve 1 lot 2,696.00 2,899.32 800.00 6,395.32
D.05 SBR Anoxic Mixer 1 lot 52,218.60 3,698.88 1,600.00 57,517.48
D.06 Floating Decanter 1 lot 91,122.49 15,107.84 3,200.00 109,430.33
D.07 Decanter Motorized Valve 1 lot 3,683.20 3,014.48 - 6,697.68
D.08 Decanter Water Flush Solenoid Valve 1 lot 680.40 323.23 - 1,003.63
E Disinfection Section 15,276.20
E.01 Chlorine Dosing System 1 lot 4,676.52 7,817.44 - 12,493.96
E.02 Effluent Flowmeter 1 lot 496.80 2,285.44 - 2,782.24
F Sludge Handling Section 55,450.58
F.01 Sludge Drying Bed 1 lot 32,443.46 14,103.12 8,904.00 55,450.58
G Piping and Supports 186,451.30
G.01 Piping Supports 1 lot 45,376.44 27,320.16 17,808.00 90,504.60
G.02 Water Line 1 lot 33,452.00 6,282.08 - 39,734.08
G.03 Sludge Line 1 lot 8,761.56 9,423.12 - 18,184.68
G.04 Air Line 1 lot 31,745.86 6,282.08 - 38,027.94
-
-
-
-
-
-
-

TOTAL DIRECT COST (Materials, Manpower, Machine): 907,803.49

TOTAL OCM (Overhead, Contingency, Miscellaneous)
A. Overhead (5% of Total Direct Cost) 45,390.17
B. Contingency (5% of Total Direct Cost) 45,390.17
C. Miscellaneous & Consumables (5% of Total Direct Cost) 45,390.17
TOTAL COST (Php) 1,043,974.01
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
A.01 Septic Tank Transfer Pump 1 :
Computation:
1 day(s) to fabricate 3 length of pipe 2 no of supports
8 hr(s) to fabricate 2 m per support 30 supports per day
2 no. of supports 1 days fabrication
1 day(s) to complete 2 m per support 1 days installation
8 hr(s) to install 4 total length of support

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL
Vortex Non-Clog Submersible Pump lot 1
CRS501-P50RL, 0.19m3/hr @ 8m TDH

Assembly
2"Ø HDPE Pipe (5m/length) length(s) 1 1,773.66 1,773.66
2"Ø HDPE elbow 90deg pc(s) 1 436.32 436.32
2"Ø Check Valve pc(s) 1 2,232.00 2,232.00
2"Ø Ball Valve pc(s) 1 2,064.00 2,064.00
2"Ø HDPE MALE ADAPTER pc(s) 4 239.76 959.04

Pump Supports
1 1/2"Ø SS-304 Pipe x sch.10 (6m/legth) length(s) 2 3,080.00 6,160.00
SS 304 LIFTING CHAIN 10mm m 3 495.00 1,485.00
3/8"Ø SS Chain Shackle pc(s) 4 180.00 720.00
SS 308 WELDING ROD 1/8" kgs 1 400.00 400.00

Pipe Supports
2"x2" x 1/4 SS Angle Bar (6m/L) length(s) 1 5,100.00 5,100.00
SS U-Bolt 5/16" Ø X 2" w/ nut & flatwasher pc(s) 2 73.26 146.52
3/8" Ø x 3" SS dyna bolt pc(s) 4 34.15 136.60
-
MDUC 21,613.14
B. LABOR / MANPOWER
1 Project-in-Charge hr 8 152.56 1,220.48
1 Safety Officer hr 16 145.51 2,328.16
1 Pipefitter/Plumber hr 16 126.96 2,031.36
1 Welder hr 8 117.34 938.72
1 Laborer hr 16 91.23 1,459.68
LDUC 7,978.40
C. EQUIPMENT / MACHINE
1 Welding Machine hr 8 200.00 1,600.00
1 Butt fusion hr 8 100.00 800.00
EDUC 1,600.00
SUBTOTAL 31,191.54
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
A.02 Septic Tank Transfer Pump 2 :
Computation:
1 day(s) to fabricate 3 length of pipe 2 no of supports
8 hr(s) to fabricate 2 m per support 30 supports per day
2 no. of supports 1 days fabrication
1 day(s) to complete 2 m per support 1 days installation
8 hr(s) to install 4 total length of support

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL
Vortex Non-Clog Submersible Pump lot 1
CRS501-P50RL, 0.32m3/hr @ 8m TDH

Assembly
2"Ø HDPE Pipe (5m/length) length(s) 1 1,773.66 1,773.66
2"Ø HDPE elbow 90deg pc(s) 1 436.32 436.32
2"Ø Check Valve pc(s) 1 2,232.00 2,232.00
2"Ø Ball Valve pc(s) 1 2,064.00 2,064.00
2"Ø HDPE MALE ADAPTER pc(s) 4 239.76 959.04

Pump Supports
1 1/2"Ø SS-304 Pipe x sch.10 (6m/legth) length(s) 2 3,080.00 6,160.00
SS 304 LIFTING CHAIN 10mm m 3 495.00 1,485.00
3/8"Ø SS Chain Shackle pc(s) 4 180.00 720.00
SS 308 WELDING ROD 1/8" kgs 1 400.00 400.00

Pipe Supports
2"x2" x 1/4 SS Angle Bar (6m/L) length(s) 1 5,100.00 5,100.00
SS U-Bolt 5/16" Ø X 2" w/ nut & flatwasher pc(s) 2 73.26 146.52
3/8" Ø x 3" SS dyna bolt pc(s) 4 34.15 136.60
-
MDUC 21,613.14
B. LABOR / MANPOWER
1 Project-in-Charge hr 8 152.56 1,220.48
1 Safety Officer hr 16 145.51 2,328.16
1 Pipefitter/Plumber hr 16 126.96 2,031.36
1 Welder hr 8 117.34 938.72
1 Laborer hr 16 91.23 1,459.68
LDUC 7,978.40
C. EQUIPMENT / MACHINE
1 Welding Machine hr 8 200.00 1,600.00
1 Butt fusion hr 8 100.00 800.00
EDUC 1,600.00
SUBTOTAL 31,191.54
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
A.03 Septic Tank Transfer Pump 3 :
Computation:
1 day(s) to fabricate 3 length of pipe 2 no of supports
8 hr(s) to fabricate 2 m per support 30 supports per day
2 no. of supports 1 days fabrication
1 day(s) to complete 2 m per support 1 days installation
8 hr(s) to install 4 total length of support

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL
Vortex Non-Clog Submersible Pump lot 1
CRS501-P50RL, 0.32m3/hr @ 8m TDH

Assembly
2"Ø HDPE Pipe (5m/length) length(s) 1 1,773.66 1,773.66
2"Ø HDPE elbow 90deg pc(s) 1 436.32 436.32
2"Ø Check Valve pc(s) 1 2,232.00 2,232.00
2"Ø Ball Valve pc(s) 1 2,064.00 2,064.00
2"Ø HDPE MALE ADAPTER pc(s) 4 239.76 959.04

Pump Supports
1 1/2"Ø SS-304 Pipe x sch.10 (6m/legth) length(s) 2 3,080.00 6,160.00
SS 304 LIFTING CHAIN 10mm m 3 495.00 1,485.00
3/8"Ø SS Chain Shackle pc(s) 4 180.00 720.00
SS 308 WELDING ROD 1/8" kgs 1 400.00 400.00

Pipe Supports
2"x2" x 1/4 SS Angle Bar (6m/L) length(s) 1 5,100.00 5,100.00
SS U-Bolt 5/16" Ø X 2" w/ nut & flatwasher pc(s) 2 73.26 146.52
3/8" Ø x 3" SS dyna bolt pc(s) 4 34.15 136.60
-
MDUC 21,613.14
B. LABOR / MANPOWER
1 Project-in-Charge hr 8 152.56 1,220.48
1 Safety Officer hr 16 145.51 2,328.16
1 Pipefitter/Plumber hr 16 126.96 2,031.36
1 Welder hr 8 117.34 938.72
1 Laborer hr 16 91.23 1,459.68
LDUC 7,978.40
C. EQUIPMENT / MACHINE
1 Welding Machine hr 8 200.00 1,600.00
1 Butt fusion hr 8 100.00 800.00
EDUC 1,600.00
SUBTOTAL 31,191.54
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
A.04 Septic Tank Transfer Pump 4 :
Computation:
1 day(s) to fabricate 3 length of pipe 2 no of supports
8 hr(s) to fabricate 2 m per support 30 supports per day
2 no. of supports 1 days fabrication
1 day(s) to complete 2 m per support 1 days installation
8 hr(s) to install 4 total length of support

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL
Vortex Non-Clog Submersible Pump lot 1
CRS501-P50RL, 0.08m3/hr @ 8m TDH

Assembly
2"Ø HDPE Pipe (5m/length) length(s) 1 1,773.66 1,773.66
2"Ø HDPE elbow 90deg pc(s) 1 436.32 436.32
2"Ø Check Valve pc(s) 1 2,232.00 2,232.00
2"Ø Ball Valve pc(s) 1 2,064.00 2,064.00
2"Ø HDPE MALE ADAPTER pc(s) 4 239.76 959.04

Pump Supports
1 1/2"Ø SS-304 Pipe x sch.10 (6m/legth) length(s) 2 3,080.00 6,160.00
SS 304 LIFTING CHAIN 10mm m 3 495.00 1,485.00
3/8"Ø SS Chain Shackle pc(s) 4 180.00 720.00
SS 308 WELDING ROD 1/8" kgs 1 400.00 400.00

Pipe Supports
2"x2" x 1/4 SS Angle Bar (6m/L) length(s) 1 5,100.00 5,100.00
SS U-Bolt 5/16" Ø X 2" w/ nut & flatwasher pc(s) 2 73.26 146.52
3/8" Ø x 3" SS dyna bolt pc(s) 4 34.15 136.60
-
MDUC 21,613.14
B. LABOR / MANPOWER
1 Project-in-Charge hr 8 152.56 1,220.48
1 Safety Officer hr 16 145.51 2,328.16
1 Pipefitter/Plumber hr 16 126.96 2,031.36
1 Welder hr 8 117.34 938.72
1 Laborer hr 16 91.23 1,459.68
LDUC 7,978.40
C. EQUIPMENT / MACHINE
1 Welding Machine hr 8 200.00 1,600.00
1 Butt fusion hr 8 100.00 800.00
EDUC 1,600.00
SUBTOTAL 31,191.54
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
A.05 Septic Tank Transfer Pump 5 :
Computation:
1 day(s) to fabricate 3 length of pipe 2 no of supports
8 hr(s) to fabricate 2 m per support 30 supports per day
2 no. of supports 1 days fabrication
1 day(s) to complete 2 m per support 1 days installation
8 hr(s) to install 4 total length of support

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL
Vortex Non-Clog Submersible Pump lot 1
CRS501-P50RL, 0.53m3/hr @ 8m TDH

Assembly
2"Ø HDPE Pipe (5m/length) length(s) 1 1,773.66 1,773.66
2"Ø HDPE elbow 90deg pc(s) 1 436.32 436.32
2"Ø Check Valve pc(s) 1 2,232.00 2,232.00
2"Ø Ball Valve pc(s) 1 2,064.00 2,064.00
2"Ø HDPE MALE ADAPTER pc(s) 4 239.76 959.04

Pump Supports
1 1/2"Ø SS-304 Pipe x sch.10 (6m/legth) length(s) 2 3,080.00 6,160.00
SS 304 LIFTING CHAIN 10mm m 3 495.00 1,485.00
3/8"Ø SS Chain Shackle pc(s) 4 180.00 720.00
SS 308 WELDING ROD 1/8" kgs 1 400.00 400.00

Pipe Supports
2"x2" x 1/4 SS Angle Bar (6m/L) length(s) 1 5,100.00 5,100.00
SS U-Bolt 5/16" Ø X 2" w/ nut & flatwasher pc(s) 2 73.26 146.52
3/8" Ø x 3" SS dyna bolt pc(s) 4 34.15 136.60
-
MDUC 21,613.14
B. LABOR / MANPOWER
1 Project-in-Charge hr 8 152.56 1,220.48
1 Safety Officer hr 16 145.51 2,328.16
1 Pipefitter/Plumber hr 16 126.96 2,031.36
1 Welder hr 8 117.34 938.72
1 Laborer hr 16 91.23 1,459.68
LDUC 7,978.40
C. EQUIPMENT / MACHINE
1 Welding Machine hr 8 200.00 1,600.00
1 Butt fusion hr 8 100.00 800.00
EDUC 1,600.00
SUBTOTAL 31,191.54
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
A.06 Septic Tank Transfer Pump 6 :
Computation:
1 day(s) to fabricate 3 length of pipe 2 no of supports
8 hr(s) to fabricate 2 m per support 30 supports per day
2 no. of supports 1 days fabrication
1 day(s) to complete 2 m per support 1 days installation
8 hr(s) to install 4 total length of support

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL
Vortex Non-Clog Submersible Pump lot 1
CRS501-P50RL, 0.16m3/hr @ 8m TDH

Assembly
2"Ø HDPE Pipe (5m/length) length(s) 1 1,773.66 1,773.66
2"Ø HDPE elbow 90deg pc(s) 1 436.32 436.32
2"Ø Check Valve pc(s) 1 2,232.00 2,232.00
2"Ø Ball Valve pc(s) 1 2,064.00 2,064.00
2"Ø HDPE MALE ADAPTER pc(s) 4 239.76 959.04

Pump Supports
1 1/2"Ø SS-304 Pipe x sch.10 (6m/legth) length(s) 2 3,080.00 6,160.00
SS 304 LIFTING CHAIN 10mm m 3 495.00 1,485.00
3/8"Ø SS Chain Shackle pc(s) 4 180.00 720.00
SS 308 WELDING ROD 1/8" kgs 1 400.00 400.00

Pipe Supports
2"x2" x 1/4 SS Angle Bar (6m/L) length(s) 1 5,100.00 5,100.00
SS U-Bolt 5/16" Ø X 2" w/ nut & flatwasher pc(s) 2 73.26 146.52
3/8" Ø x 3" SS dyna bolt pc(s) 4 34.15 136.60
-
MDUC 21,613.14
B. LABOR / MANPOWER
1 Project-in-Charge hr 8 152.56 1,220.48
1 Safety Officer hr 16 145.51 2,328.16
1 Pipefitter/Plumber hr 16 126.96 2,031.36
1 Welder hr 8 117.34 938.72
1 Laborer hr 16 91.23 1,459.68
LDUC 7,978.40
C. EQUIPMENT / MACHINE
1 Welding Machine hr 8 200.00 1,600.00
1 Butt fusion hr 8 100.00 800.00
EDUC 1,600.00
SUBTOTAL 31,191.54
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
A.07 Septic Tank Transfer Pump 7 :
Computation:
1 day(s) to fabricate 3 length of pipe 2 no of supports
8 hr(s) to fabricate 2 m per support 30 supports per day
2 no. of supports 1 days fabrication
1 day(s) to complete 2 m per support 1 days installation
8 hr(s) to install 4 total length of support

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL
Vortex Non-Clog Submersible Pump lot 1
CRS501-P50RL, 0.13m3/hr @ 8m TDH

Assembly
2"Ø HDPE Pipe (5m/length) length(s) 1 1,773.66 1,773.66
2"Ø HDPE elbow 90deg pc(s) 1 436.32 436.32
2"Ø Check Valve pc(s) 1 2,232.00 2,232.00
2"Ø Ball Valve pc(s) 1 2,064.00 2,064.00
2"Ø HDPE MALE ADAPTER pc(s) 4 239.76 959.04

Pump Supports
1 1/2"Ø SS-304 Pipe x sch.10 (6m/legth) length(s) 2 3,080.00 6,160.00
SS 304 LIFTING CHAIN 10mm m 3 495.00 1,485.00
3/8"Ø SS Chain Shackle pc(s) 4 180.00 720.00
SS 308 WELDING ROD 1/8" kgs 1 400.00 400.00

Pipe Supports
2"x2" x 1/4 SS Angle Bar (6m/L) length(s) 1 5,100.00 5,100.00
SS U-Bolt 5/16" Ø X 2" w/ nut & flatwasher pc(s) 2 73.26 146.52
3/8" Ø x 3" SS dyna bolt pc(s) 4 34.15 136.60
-
MDUC 21,613.14
B. LABOR / MANPOWER
1 Project-in-Charge hr 8 152.56 1,220.48
1 Safety Officer hr 16 145.51 2,328.16
1 Pipefitter/Plumber hr 16 126.96 2,031.36
1 Welder hr 8 117.34 938.72
1 Laborer hr 16 91.23 1,459.68
LDUC 7,978.40
C. EQUIPMENT / MACHINE
1 Welding Machine hr 8 200.00 1,600.00
1 Butt fusion hr 8 100.00 800.00
EDUC 1,600.00
SUBTOTAL 31,191.54
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
A.08 Septic Tank Transfer Pump 8 :
Computation:
1 day(s) to fabricate 3 length of pipe 2 no of supports
8 hr(s) to fabricate 2 m per support 30 supports per day
2 no. of supports 1 days fabrication
1 day(s) to complete 2 m per support 1 days installation
8 hr(s) to install 4 total length of support

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL
Vortex Non-Clog Submersible Pump lot 1
CRS501-P50RL, 0.53m3/hr @ 8m TDH

Assembly
2"Ø HDPE Pipe (5m/length) length(s) 1 1,773.66 1,773.66
2"Ø HDPE elbow 90deg pc(s) 1 436.32 436.32
2"Ø Check Valve pc(s) 1 2,232.00 2,232.00
2"Ø Ball Valve pc(s) 1 2,064.00 2,064.00
2"Ø HDPE MALE ADAPTER pc(s) 4 239.76 959.04

Pump Supports
1 1/2"Ø SS-304 Pipe x sch.10 (6m/legth) length(s) 2 3,080.00 6,160.00
SS 304 LIFTING CHAIN 10mm m 3 495.00 1,485.00
3/8"Ø SS Chain Shackle pc(s) 4 180.00 720.00
SS 308 WELDING ROD 1/8" kgs 1 400.00 400.00

Pipe Supports
2"x2" x 1/4 SS Angle Bar (6m/L) length(s) 1 5,100.00 5,100.00
SS U-Bolt 5/16" Ø X 2" w/ nut & flatwasher pc(s) 2 73.26 146.52
3/8" Ø x 3" SS dyna bolt pc(s) 4 34.15 136.60
-
MDUC 21,613.14
B. LABOR / MANPOWER
1 Project-in-Charge hr 8 152.56 1,220.48
1 Safety Officer hr 16 145.51 2,328.16
1 Pipefitter/Plumber hr 16 126.96 2,031.36
1 Welder hr 8 117.34 938.72
1 Laborer hr 16 91.23 1,459.68
LDUC 7,978.40
C. EQUIPMENT / MACHINE
1 Welding Machine hr 8 200.00 1,600.00
1 Butt fusion hr 8 100.00 800.00
EDUC 1,600.00
SUBTOTAL 31,191.54
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
B.01 Collecting Transfer Pump :
Computation:
2 day(s) to fabricate 3 length of pipe 4 no of supports
16 hr(s) to fabricate 2 m per support 30 supports per day
4 no. of supports 1 days fabrication
1 day(s) to complete 2 m per support 1 days installation
8 hr(s) to install 8 total length of support

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL
Vortex Non-Clog Submersible Pump lot 2
CRS401-P40RL, 0.19m3/hr @ 6m TDH

Assembly
2"Ø HDPE Pipe (5m/length) length(s) 2 1,773.66 3,547.32
2"Ø HDPE elbow 90deg pc(s) 2 436.32 872.64
2"Ø Check Valve pc(s) 2 2,232.00 4,464.00
2"Ø Ball Valve pc(s) 2 2,064.00 4,128.00
2"Ø HDPE MALE ADAPTER pc(s) 8 239.76 1,918.08

Pump Supports
1 1/2"Ø SS-304 Pipe x sch.10 (6m/legth) length(s) 4 3,080.00 12,320.00
SS 304 LIFTING CHAIN 10mm m 6 495.00 2,970.00
3/8"Ø SS Chain Shackle pc(s) 8 180.00 1,440.00
SS 308 WELDING ROD 1/8" kgs 1 400.00 400.00

Pipe Supports
2"x2" x 1/4 SS Angle Bar (6m/L) length(s) 2 5,100.00 10,200.00
SS U-Bolt 5/16" Ø X 2" w/ nut & flatwasher pc(s) 4 73.26 293.04
3/8" Ø x 3" SS dyna bolt pc(s) 8 34.15 273.20
-
MDUC 42,826.28
B. LABOR / MANPOWER
1 Project-in-Charge hr 16 152.56 2,440.96
1 Safety Officer hr 24 145.51 3,492.24
1 Pipefitter/Plumber hr 16 126.96 2,031.36
1 Welder hr 16 117.34 1,877.44
1 Laborer hr 24 91.23 2,189.52
LDUC 12,031.52
C. EQUIPMENT / MACHINE
1 Welding Machine hr 16 200.00 3,200.00
1 Butt fusion hr 16 100.00 1,600.00
EDUC 3,200.00
SUBTOTAL 58,057.80
 Document Code:
BIPI-PDD-QF-007-00

4M COMPUTATION Effectivity Date:

April 01, 2015

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of WWTP (30 CMD) Date 01.09.2020
Contract No. : Prepared By : AAP
Work Description : Mechanical Works Noted By : JCS
B.02 EQT Diffuser :

1 hour(s) to complete

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL -
Coarse Bubble Diffuser Assembly pcs 1 -
Fittings -
20mm Ø ABS PN10 Female Threaded Adaptor pc(s) 1 37.45 37.45
50mm
50mm
ØØ ABS
ABSPN10
PN10Pipe
Pipe
Stiffener
x 4m/L L 1 2,248.24 2,248.24
-
-

MDUC 2,285.69
B. LABOR / MANPOWER
1 Project-in-Charge hr 1 152.56 152.56
1 Safety Officer hr 1 145.51 145.51
1 PipeFitter/ Plumber hr 1 126.96 126.96
1 Welder hr 1 117.34 117.34
2 Laborer hr 1 91.23 182.46
LDUC 724.83
C. EQUIPMENT / MACHINE
-
-
-
EDUC -
SUBTOTAL 3,010.52
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
B.03 Basket Screen :
Computation:

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL -
SS 304 Angle Bar 50mm x 50mm x 6mm thk x 6mts length(s) 1 5,800.00 5,800.00
Four Side Bent SS Wire Mesh Basket pcs 1 4,200.00 4,200.00
Miscellaneous lot 1 1,000.00 1,000.00
-
-
-
-
-
MDUC 11,000.00
B. LABOR / MANPOWER
1 Project-in-Charge hr 8 152.56 1,220.48
1 Safety Officer hr 8 145.51 1,164.08
1 Welder hr 8 117.34 938.72
1 Laborer hr 8 91.23 729.84
-
LDUC 4,053.12
C. EQUIPMENT / MACHINE
1 Welding Machine hr 8 371.00 2,968.00
-
EDUC 2,968.00
SUBTOTAL 18,021.12
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
B.04 Oil & Grease Chamber :
Computation:

7.74 m Angle Bar Support Total Length

4.555 sqm Plate Total Area

8 hrs hour(s) to complete fabrication

8 hrs hour(s) to complete installation

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL -
MS Angle Bar 50mm x 50mm x 6mm thk x 6mts length(s) 2 1,452.00 2,904.00
MS Plate 4' x 8' sheet 2 8,300.00 16,600.00
Miscellaneous lot 1 1,000.00 1,000.00
-
-
-
-
-
MDUC 20,504.00
B. LABOR / MANPOWER
1 Project-in-Charge hr 8 152.56 1,220.48
1 Safety Officer hr 16 145.51 2,328.16
1 Welder hr 8 117.34 938.72
1 Laborer hr 8 91.23 729.84
-
LDUC 5,217.20
C. EQUIPMENT / MACHINE
1 Welding Machine hr 16 371.00 5,936.00
-
EDUC 5,936.00
SUBTOTAL 31,657.20
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
B.05 Influent Flowmeter :
Computation:

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL -
Flowmeter unit 1 -
Type: Non contact doppler -
Model: DFM 5.1 Greyline -
-
-
-
-
MDUC -
B. LABOR / MANPOWER
1 Safety Officer hr 8 145.51 1,164.08
1 Project-in-Charge hr 8 152.56 1,220.48
1 Laborer hr 8 91.23 729.84
LDUC 3,114.40
C. EQUIPMENT / MACHINE
-
EDUC -
SUBTOTAL 3,114.40
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date 03.16.2020
Contract No. : Prepared By SHM
Work Description : Mechanical Estimates Noted By JCS
C.01 ACH Dosing System :
Computation:

1 day(s) to fabricate support

8 hour(s) to fabricate support

1 day(s) to install
8 hour(s) to install

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL -
Dosing System -
Tank Brand: Inca Type: MDPE unit 1 -
Model: 110L
Pump Brand: Iwaki unit 1 -
Type: Diaphragm Pump w/ 4-20 ma
Model: EWN-B11VC
Dosing Pump Assembly: -
10mm Ø Braided hose mtrs 15 300.00 4,500.00
3/4 "Ø Brass Ball Valve pc 2 660.00 1,320.00
Support - -
50mm X 50mm x 6mm thick SS Angle Bar length 2 5,100.00 10,200.00
8mm Ø SS 304 Dyna Bolt pcs 5 39.60 198.00
10mm Ø SS 304 Dyna Bolt pcs 5 29.77 148.85
-
-
MDUC 16,366.85
B. LABOR / MANPOWER
1 Project Engineer hr 8 152.56 1,220.48
1 Safety Officer hr 8 145.51 1,164.08
1 PipeFitter/ Plumber hr 8 126.96 1,015.68
1 Welder hr 8 117.34 938.72
1 Laborer hr 8 91.23 729.84
LDUC 5,068.80
C. EQUIPMENT / MACHINE
1 Welding Machine hr 8 200.00 1,600.00
-
-
EDUC 1,600.00
SUBTOTAL 23,035.65
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
D.01 SBR Waste Sludge Pump :
Computation:
1 day(s) to fabricate 4 length of pipe 2 no of supports
8 hr(s) to fabricate 2 m per support 30 supports per day
2 no. of supports 1 days fabrication
1 day(s) to complete 2 m per support 1 days installation
8 hr(s) to install 4 total length of support

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL
Vortex Non-Clog Submersible Pump lot 1
CRS401-P40RL, 0.02m3/hr @ 8m TDH

Assembly
2"Ø ABS Pipe (5m/length) length(s) 1 1,773.66 1,773.66
2"Ø ABS elbow 90deg pc(s) 1 436.32 436.32
2"Ø Check Valve pc(s) 1 2,232.00 2,232.00
2"Ø Ball Valve pc(s) 1 2,064.00 2,064.00
2"Ø ABS Flange pc(s) 4 239.76 959.04
3/4"Ø x 3 1/2" SS 304 Bolt c/w nut & washer pc(s) 16 108.02 1,728.32

Pump Supports
1 1/2"Ø SS-304 Pipe x sch.10 (6m/legth) length(s) 2 3,080.00 6,160.00
SS 304 LIFTING CHAIN 10mm m 4 495.00 1,980.00
3/8"Ø SS Chain Shackle pc(s) 4 180.00 720.00
SS 308 WELDING ROD 1/8" kgs 1 400.00 400.00

Pipe Supports
2"x2" x 1/4 SS Angle Bar (6m/L) length(s) 1 5,100.00 5,100.00
SS U-Bolt 5/16" Ø X 2" w/ nut & flatwasher pc(s) 2 73.26 146.52
3/8" Ø x 3" SS dyna bolt pc(s) 4 34.15 136.60
-
MDUC 23,836.46
B. LABOR / MANPOWER
1 Project-in-Charge hr 8 152.56 1,220.48
1 Safety Officer hr 16 145.51 2,328.16
1 Pipefitter/Plumber hr 16 126.96 2,031.36
1 Welder hr 8 117.34 938.72
1 Laborer hr 16 91.23 1,459.68
LDUC 7,978.40
C. EQUIPMENT / MACHINE
1 Welding Machine hr 8 200.00 1,600.00
EDUC 1,600.00
SUBTOTAL 33,414.86
 Document Code:
BIPI-PDD-QF-007-00

4M COMPUTATION Effectivity Date:

April 01, 2015

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date 03.16.2020
Contract No. : Prepared By SHM
Work Description : Mechanical Estimates Noted By JCS
E.05 SBR Air Diffusers :

8 hour(s) to complete

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL -
Fine Bubble Diffuser Assembly pcs 10 -
Fittings -
20mm Ø ABS PN10 Female Threaded Adaptor pc(s) 10 31.21 312.10
50mm
50mm ØØABSABS
PN10
PN10
Pipe
Pipe
Stiffener
x 6m/L L 1 1,873.53 1,873.53
-
-

MDUC 2,185.63
B. LABOR / MANPOWER
1 Project-in-Charge hr 8 152.56 1,220.48
1 Safety Officer hr 8 145.51 1,164.08
1 PipeFitter/ Plumber hr 8 126.96 1,015.68
1 Welder hr 8 117.34 938.72
1 Laborer hr 8 91.23 729.84
LDUC 5,068.80
C. EQUIPMENT / MACHINE
-
-
-
EDUC -
SUBTOTAL 7,254.43
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date 03.16.2020
Contract No. : Prepared By SHM
Work Description : Mechanical Estimates Noted By JCS
D.03 SBR Air Blower :
Computation:

2 days to install
16 hrs to install

2 days to complete
16 hrs to complete

ITEM DESCRIPTION UNIT QTY. DIRECT COST AMOUNT

A. MATERIAL -
Three-Lobe PD Blower unit 2 -
BE-50E, 1.522 cu.m/min @ 500mbar -
-
Valves and Fittings Assembly -
2-1/2"Ø discharge silencer pc(s) 2 -
2-1/2"Ø single bellow flexible connector pc(s) 2 -
2-1/2"Ø wafer check valve pc(s) 2 -
2-1/2"Ø butterfly valve pc(s) 3 3,075.00 9,225.00
2-1/2"Ø G.I.Sch.40 flange pc(s) 16 350.00 5,600.00
2-1/2"Ø G.I.Sch.40 equal tee pc(s) 1 500.00 500.00
2-1/2"Ø G.I.Sch.40 elbow x 90 deg pc(s) 1 250.00 250.00
2-1/2"Ø G.I.Sch.40 pipe x 6m/L length(s) 2 1,863.20 3,726.40
3/4"Ø x 5" SS 304 Bolt c/w nut & washer pc(s) 64 131.00 8,384.00
-
MDUC 27,685.40
B. LABOR / MANPOWER
1 Project-in-Charge hr 16 152.56 2,440.96
1 Safety Officer hr 16 145.51 2,328.16
1 Pipefitter hr 16 126.96 2,031.36
1 Welder hr 16 117.34 1,877.44
2 Laborer hr 16 91.23 2,919.36
LDUC 11,597.28
C. EQUIPMENT / MACHINE
1 Welding Machine hr 16 200.00 3,200.00

EDUC 3,200.00
SUBTOTAL 42,482.68
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date 03.16.2020
Contract No. : Prepared By SHM
Work Description : Mechanical Estimates Noted By JCS
D.04 SBR Air Motorized Valve :

0.5 day(s) to install

4 hour(s) to install

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL -
2"Ø Motorized Valve unit 1 -
2"Ø G.I. Sch.40 Flange pc(s) 2 300.00 600.00
3/4"Ø x 5" SS 304 Bolt c/w nut & washer pc(s) 16 131.00 2,096.00

-
MDUC 2,696.00
B. LABOR / MANPOWER
1 Project-in-Charge hr 4 152.56 610.24
1 Safety Officer hr 4 145.51 582.04
1 PipeFitter/ Plumber hr 4 126.96 507.84
1 Welder hr 4 117.34 469.36
2 Laborer hr 4 91.23 729.84
LDUC 2,899.32
C. EQUIPMENT / MACHINE
1 Welding Machine hr 4 200.00 800.00
-
EDUC 800.00
SUBTOTAL 6,395.32
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
D.05 SBR Anoxic Mixer :
Computation:

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL -
Shinmaywa Submersible Mixer, SM750 unit 1 -
Lifting Davit Assembly -
80mmØ G.I. Pipe Sch.40 unit 1 4,389.00 4,389.00
100mmØ G.I. Sch. 40 Pipe Hinge w/ M.S. Plate stopper unit 3 572.00 1,716.00
6mmØ SS Lifting Chain unit 2 8,166.00 16,332.00
50mmØ G.I. Pipe Sch. 40 unit 1 2,119.70 2,119.70
12mm Thk. M.S. Plate Chain Block Holder unit 1 7,546.00 7,546.00
Turn Buckle w/ 6mmØ G.I. Round Bar unit 1 1,000.00 1,000.00
20mmØ G.I. Dynabolt unit 4 13.50 54.00
12mm Thk. M.S. Thk Plate unit 1 7,546.00 7,546.00
Support: -
40mmØ SS304 Sch. 40 Pipe (Guide Rail) unit 2 4,730.00 9,460.00
50x50x5mm Thk. SS304 Angle bar unit 1 1,021.90 1,021.90
10mmØ SS304 Dynabolt unit 4 258.50 1,034.00
-
-
-
-
-
-
-
-
MDUC 52,218.60
B. LABOR / MANPOWER
1 Project-In-Charge hr 8 152.56 1,220.48
1 Foreman hr 8 101.23 809.84
1 Welder hr 8 117.34 938.72
1 Laborer hr 8 91.23 729.84
-
LDUC 3,698.88
C. EQUIPMENT / MACHINE
1 Welding Machine lot 8 200.00 1,600.00
-
-
EDUC 1,600.00
SUBTOTAL 57,517.48
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
D.06 Floating Decanter :
Computation:

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL -
Floating Decanter sets 1
Support: -
3"Ø SS-304 Guide Pipe sch 40 (6m/length) length 2 18,420.01 36,840.01
4" x 4" x 1/8"thk Cut size SS plate (base plate) pcs 1 175.69 175.69
3" x 3" x 1/8"thk Cut size SS plate (decanter stopper) pcs 3 175.69 527.08
3"Ø x 6" long SS-304 Nipple Pipe sch 20 (pipe holder) pcs 2 16,193.76 32,387.52
3/8"Ø x 6mts SS-304 Lifting chain length(s) 2 9,799.20 19,598.40
3/8"Ø SS-304 Chain shackle pcs 2 648.00 1,296.00
3/8"Ø x 2" SS Dyna Bolt c/w nut & washer pcs 8 37.22 297.79
-
-
MDUC 91,122.49
B. LABOR / MANPOWER
1 Project-In-Charge hr 16 152.56 2,440.96
1 PipeFitter/ Plumber hr 16 126.96 2,031.36
1 Welder hr 16 117.34 1,877.44
6 Laborer hr 16 91.23 8,758.08
-
LDUC 15,107.84
C. EQUIPMENT / MACHINE
1 Welding Machine lot 16 200.00 3,200.00
-
EDUC 3,200.00
SUBTOTAL 109,430.33
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
D.07 Decanter Motorized Valve :
Computation:

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL -
3"Ø Decanter motorized valve unit 1 -
3" PVC Sch.40 Flange pc(s) 4 609.00 2,436.00
19mmØ x 125mm G.I. Bolt c/w nut & washer pc(s) 16 77.95 1,247.20
-
-
MDUC 3,683.20
B. LABOR / MANPOWER
1 Field Engineer hr 8 122.33 978.64
1 PipeFitter/ Plumber hr 8 93.32 746.56
2 Laborer hr 8 80.58 1,289.28
-
LDUC 3,014.48
C. EQUIPMENT / MACHINE
-
-
EDUC -
SUBTOTAL 6,697.68
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
D.08 Decanter Water Flush Solenoid Valve :
Computation:

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL -
3/4"Ø Air solenoid valve unit 1 -
Pipes:
3/4"Ø G.I. Pipes sch 40 (6m/L) length(s) 1 425.70 425.70
Fittings: -
3/4"Ø G.I. Elbow (threaded) pc(s) 1 82.50 82.50
3/4"Ø G.I. Union patente pc(s) 1 138.60 138.60
3/4"Ø G.I. Coupling (threaded) pc(s) 1 33.60 33.60
-
MDUC 680.40
B. LABOR / MANPOWER
1 Field Engineer hr 8 122.33 131.33
1 PipeFitter/ Plumber hr 8 93.32 102.32
1 Laborer hr 8 80.58 89.58
-
LDUC 323.23
C. EQUIPMENT / MACHINE
-
-
EDUC -
SUBTOTAL 1,003.63
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
Chlorine Dosing System :
Computation:

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL -
Dosing System -
Tank 110L Type: MDPE Tank unit 1 -
Diffuser Model: Snap Cap Coarse Bubble unit 1 -
Pump Model: ES-B11VC-230N1 unit 1 -
Dosing Pump Assembly: -
10mm Ø Braided hose mtrs 10 220.00 2,200.00
3/4 "Ø Brass Ball Valve pc 1 363.00 363.00
Support - -
50mm X 50mm x 6mm thick MS Angle Bar length 1 929.00 929.00
8mm Ø SS 304 Dyna Bolt pcs 5 31.02 155.10
10mm Ø SS 304 Dyna Bolt pcs 5 50.00 250.00
-
Miscellaneous lot 1 779.42 779.42
-
MDUC 4,676.52
B. LABOR / MANPOWER
1 Project-In-Charge hr 16 138.15 2,210.40
1 PipeFitter/ Plumber hr 16 93.32 1,493.12
1 Welder hr 16 95.96 1,535.36
2 Laborer hr 16 80.58 2,578.56
-
LDUC 7,817.44
C. EQUIPMENT / MACHINE
-
EDUC -
SUBTOTAL 12,493.96
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
F.01 Effluent Flowmeter :
Computation:

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL -
Nawasa Type 2"Ø Flowmeter pc(s) 1 -
-
50mmØ PVC Coupling pc(s) 2 248.40 496.80
-
MDUC 496.80
B. LABOR / MANPOWER
1 Safety Officer hr 8 111.78 894.24
1 Pipefitter/Plumber hr 8 93.32 746.56
1 Laborer hr 8 80.58 644.64
LDUC 2,285.44
C. EQUIPMENT / MACHINE
-
EDUC -
SUBTOTAL 2,782.24
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
F.01 Sludge Drying Bed :
Computation:

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL -
Bauer SS Drying Bed unit 1 -
-
Assembly
MS Plate 4' x 8' x 6mm THK. pc(s) 5 4,025.00 20,125.00
MS Angle Bar 50x50x6mm THK. (6m/L) length(s) 5 1,141.95 5,709.75
MS Flat Bar Stiffener 50x6mm THK. (6m/L) length(s) 1 594.55 594.55
MS Base Plate 150x150x6mm THK. pc(s) 4 575.00 2,300.00
50mm Ø uPVC Coupling pc(s) 2 382.38 764.75

Consumables lot 1 2,949.41

MDUC 32,443.46
B. LABOR / MANPOWER
1 Project in Charge hr 24 138.15 3,315.60
1 Safety Engineer hr 24 111.78 2,682.72
1 Welder hr 24 95.96 2,303.04
3 Laborer hr 24 80.58 5,801.76
LDUC 14,103.12
C. EQUIPMENT / MACHINE
1 Welding Machine hr 24 371.00 8,904.00
-
EDUC 8,904.00
SUBTOTAL 55,450.58
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
G.01 Piping Supports :
Computation:
7 water pipe line 3 sludge line 14 Air line
28 meters 18 meters 84 meters
1.5 distance 1.5 distance 1.5 distance
19 supports 12 supports 56 supports

87 total number of supports

30 supports per day
3 days of fabrication
3 days of installation

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL -
Water Line Pipe Support Assembly: -
2"x 2" x 1/4" SS 304 Angle Bar (6m/L) length(s) 2 3,300.00 6,600.00
5/16" Ø GI U-Bolt c/w nut & washer pc(s) 19 51.62 980.78
3/8"Ø x 2" GI Dyna Bolt c/w nut & washer pc(s) 38 8.25 313.50
SS 304 Flat Plate 6mm thick (4" x 4") pc(s) 19 150.00 2,850.00
- -
Sludge Line Pipe Support Assembly: - -
2"x 2" x 1/4" SS 304 Angle Bar (6m/L) length(s) 1 3,300.00 3,300.00
5/16" Ø GI U-Bolt c/w nut & washer pc(s) 12 51.62 619.44
3/8"Ø x 2" GI Dyna Bolt c/w nut & washer pc(s) 24 8.25 198.00
SS 304 Flat Plate 6mm thick (4" x 4") pc(s) 12 150.00 1,800.00
- -
Air Line Pipe Support Assembly: - -
2"x 2" x 1/4" SS 304 Angle Bar (6m/L) length(s) 5 3,300.00 16,500.00
5/16" Ø GI U-Bolt c/w nut & washer pc(s) 56 51.62 2,890.72
3/8"Ø x 2" GI Dyna Bolt c/w nut & washer pc(s) 112 8.25 924.00
SS 304 Flat Plate 6mm thick (4" x 4") pc(s) 56 150.00 8,400.00
-
MDUC 45,376.44
B. LABOR / MANPOWER
1 Project in Charge hr 48 138.15 6,631.20
1 Pipe Fitter/ Plumber hr 48 93.32 4,479.36
1 Welder hr 48 95.96 4,606.08
3 Laborer hr 48 80.58 11,603.52
-
LDUC 27,320.16
C. EQUIPMENT / MACHINE
1 Welding Machine hr 48 371.00 17,808.00
-
EDUC 17,808.00
SUBTOTAL 90,504.60
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
G.02 Water Line :
Computation:
7 pipe lengths
22 fittings
58 joints
16 lengths per day 1 days
30 joints per day 2 days
3 total days
24 hours

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL -
Lift Station to Basket Screen
65mmØ PVC Pipe Sch. 40 (6m/L) length(s) 3 1,769.04 5,307.12
65mmØ PVC Elbow x 90 deg Sch. 40 pc(s) 2 559.50 1,119.00
- -
Basket Screen to SBR
50mmØ PVC Pipe Sch. 40 (6m/L) length(s) 1 982.80 982.80
50mmØ PVC Elbow x 90 deg Sch. 40 pc(s) 2 373.80 747.60
50mmØ butterfly valve pc(s) 2 2,109.89 4,219.78
50mmØ ABS PN10 flange pc(s) 4 933.60 3,734.40
- -
SBR to CCT - -
80mmØ Equal Tee SCH.40 PCS 1 982.80 982.80
80mm Ø PVC Pipe Sleave Sch. 40 (6m/L) length(s) 1 3,378.20 3,378.20
- -
CCT Overflow - -
80mm Ø PVC Pipe Sleave Sch. 40 (6m/L) length(s) 2 3,378.20 6,756.40
80mm Ø uPVC Elbow x 90 deg. Sch. 40 pc(s) 2 591.85 1,183.70
80mm Ø Butterfly Valve pc(s) 1 2,585.00 2,585.00
80mm Ø Slip on Flange pc(s) 2 933.60 1,867.20
5/8"Ø x 3 1/2" G.I. Bolt c/w nut & washer pc(s) 8 73.50 588.00
-
MDUC 33,452.00
B. LABOR / MANPOWER
1 Field Engineer hr 16 138.15 2,210.40
1 Pipe Fitter/ Plumber hr 16 93.32 1,493.12
2 Laborer hr 16 80.58 2,578.56
-
LDUC 6,282.08
C. EQUIPMENT / MACHINE
-
EDUC -
SUBTOTAL 39,734.08
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
G.03 Sludge Line :
Computation:
3 pipe lengths
22 fittings
50 joints
16 lengths per day 1 days
30 joints per day 2 days
3 total days
24 hours

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL -
SBR to Drying Bed
50mm Ø PVC Pipe Sch. 40 (6m/L) length(s) 2 819.00 1,638.00
50mm Ø PVC Elbow x 90 deg Sch. 40 pc(s) 5 151.20 756.00
50mm Ø PVC Equal Tee Sch. 40 pc(s) 2 495.60 991.20
50mm Ø Butterfly Valve pc(s) 1 1,918.08 1,918.08
50mm Ø Slip on Flange pc(s) 2 551.04 1,102.08
5/8"Ø x 3 1/2" G.I. Bolt c/w nut & washer pc(s) 8 73.50 588.00
- -
Drying Bed (tapping) - -
50mm Ø uPVC Pipe Sch. 40 (6m/L) length(s) 1 819.00 819.00
50mm Ø uPVC Elbow x 90 deg Sch. 40 pc(s) 3 151.20 453.60
50mm Ø uPVC Equal Tee Sch. 40 pc(s) 1 495.60 495.60
MDUC 8,761.56
B. LABOR / MANPOWER
1 Project-In-Charge hr 24 138.15 3,315.60
1 Pipe Fitter/ Plumber hr 24 93.32 2,239.68
2 Laborer hr 24 80.58 3,867.84
LDUC 9,423.12
C. EQUIPMENT / MACHINE
-
EDUC -
SUBTOTAL 18,184.68
 Document Code:
BIPI-PDD-QF-006-00

4M COMPUTATION Effectivity Date:

July 02, 2018

DETAILED COMPUTATION PER UNIT BID ITEM

Project Title : Design and Build of Mobile STP 30 CMD (Pag-asa Steel Works) Date : 03.16.2020
Contract No. : Prepared By : SHM
Work Description : Mechanical Estimates Noted By : JCS
G.04 Air Line :
Computation:
14 pipe lengths
44 fittings
116 joints
16 lengths per day 1 days
30 joints per day 4 days
5 total days
40 hours

ITEM DIRECT COST AMOUNT

DESCRIPTION UNIT QTY.
NO. (Php) (Php)
A. MATERIAL -
- -
Air Blower to SBR Diffusers - -
50mm Ø G.I. Elbow x 90deg Sch. 40 pc(s) 3 525.00 1,575.00
50mm Ø G.I. Pipe Sch. 40 (6m/L) length(s) 5 2,119.70 10,598.50
50mm Ø G.I. Flange pc(s) 4 294.00 1,176.00
50mm Ø PVC Flange Sch. 40 pc(s) 4 551.04 2,204.16
50mm Ø Butterfly valve pc(s) 2 1,918.08 3,836.16
50mm Ø PVC. Pipe Sch. 40 (6m/L) length(s) 5 819.00 4,095.00
50mm Ø PVC Elbow x 90deg Sch. 40 pc(s) 2 151.20 302.40
25mm Ø PVC.End Cap Sch. 40 pc(s) 10 126.00 1,260.00
5/8"Ø x 3 1/2" G.I. Bolt c/w nut & washer pc(s) 4 73.50 294.00

Air Blower to ACH/Chlorine Tank/Decanter Discharge - -

50mm Ø PVC Pipe Sch. 40 (6m/L) length(s) 4 819.00 1,928.52
50mm Ø PVC Elbow x 90deg Sch. 40 pc(s) 8 151.20 297.36
50mmØ PVC Tee Sch. 40 pc(s) 1 495.60 138.60
50mm Ø Butterfly valve pc(s) 2 1,918.08 660.00
50mm Ø slip on flange pc(s) 4 551.04 2,204.16
5/8"Ø x 3 1/2" G.I. Bolt c/w nut & washer pc(s) 16 73.50 1,176.00

MDUC 31,745.86
B. LABOR / MANPOWER
1 Project-In-Charge hr 16 138.15 2,210.40
1 Pipe Fitter/ Plumber hr 16 93.32 1,493.12
2 Laborer hr 16 80.58 2,578.56
LDUC 6,282.08
C. EQUIPMENT / MACHINE
-
-
EDUC -
SUBTOTAL 38,027.94