You are on page 1of 21

DATE: June 26, 2022

COMPANY NAME: R. Abalos Const. Co.


PROJECT TITLE: TPR 2 - TOTAL PIPE REPLACEMENT QUINAVITE TO BAUANG
PROJECT LOCATION: QUINAVITE TO PAGDALAGAN

ID ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL AMOUNT


GR GENERAL REQUIREMENTS
GR Mobilization and Demobilization 1.00 l.s. 1,055,238.68 1,055,238.68
GR Safety Requirements 1.00 l.s. 529,883.15 529,883.15

EW EARTHWORKS
EW 12"Ø Main line total length
EW Concrete Cutting (L:5260m + W:1.00m) Double Cutting 10,522.00 lm 45.00 473,490.00
EW Pavement Demolition
EW Concrete Roadway L:5260m x W:1.00m 5,260.00 sqm 250.00 1,315,000.00
EW Surface Restoration
EW Base Coarse L:5260m x W:1.00m x T:0.15m 789.00 cum 1,000.00 789,000.00
EW Sub-Base Coarse L:5260m x W:1.00m x T:0.15m 789.00 cum 800.00 631,200.00
EW Concrete Roadway L:5260m x W:1.00m x T:0.30m 1,578.00 cum 7,000.00 11,046,000.00
EW Sand bedding for Pipelines
EW 12"Ø Pipeline with 2 "Ø Lateral pipe L:5260m x W:1.00m x T:0.60m less pipe Vol 3,156.00 cum 1,000.00 3,156,000.00

EW 2"Ø Pipe laying at carabasa road


EW Concrete Cutting (L:740m + W:0.40m) Double Cutting 1480.80 lm 45.00 66,636.00
EW Pavement Demolition
EW Concrete Roadway L:740m x W:0.25m 185.00 sqm 250.00 46,250.00
EW Surface Restoration
EW Base Coarse L:740m x W:0.40m x T:0.20m 59.20 cum 1,000.00 59,200.00
EW Sub-Base Coarse L:740m x W:0.40m x T:0.15m 44.40 cum 800.00 35,520.00
EW Concrete Roadway L:740m x W:0.40m x T:0.25m 74.00 cum 7,000.00 518,000.00
EW Sand bedding for Pipelines
EW 12"Ø Pipeline with 2 "Ø Lateral pipe L:720 x W:0.40m x T:0.15m less Pipe Volume 43.20 cum 1,000.00 43,200.00

EW Tranfer of Tapping
EW Concrete Cutting (L:3.00m + W:1.00m) Double Cutting 16.00 lm 45.00 720.00
EW Pavement Demolition
EW Concrete Roadway L:3.00m x W:1.00m 6.00 sqm 250.00 1,500.00
EW Surface Restoration
EW Base Coarse L:3.00m x W:1.00m x T:0.075m 0.45 cum 1,000.00 450.00
EW Sub-Base Coarse L:3.00m x W:1.00m x T:0.075m 0.45 cum 800.00 360.00
EW Concrete Roadway L:3.00m x W:1.00m x T:0.30m 1.80 cum 7,000.00 12,600.00
EW Sand bedding for Pipelines
EW 12"Ø Pipeline with 2 "Ø Lateral pipe L:3.00m x W:1.00m x T:0.425m 1.28 cum 1,000.00 1,280.00

EW Fire Hydrant Earth Works


EW Concrete Cutting (L:6.00m + W:0.40m) Double Cutting x 7set 89.60 lm 45.00 4,032.00
EW Pavement Demolition
EW Concrete Roadway L:6.00m x W:0.40m x 7set 16.80 lm 250.00 4,200.00
EW Surface Restoration
EW Base Coarse L:6.00m x W:0.40m x T:0.075m x 7set 1.26 cum 1,000.00 1,260.00
EW Sub-Base Coarse L:6.00m x W:0.40m x T:0.075m x 7set 1.26 cum 800.00 1,008.00
EW Concrete Roadway L:6.00m x W:0.40m x T:0.30m x 7set 5.04 cum 7,000.00 35,280.00
EW Sand bedding for Pipelines
EW 12"Ø Pipeline with 2 "Ø Lateral pipe L:6.00m x W:0.40m x T:0.30m x 7set 5.04 cum 1,000.00 5,040.00

PW PIPELAYING WORKS
PW Pipe on a Trench
PW 12"Ø uPVC Pipe Series 8, Class 150 5,260.00 lm 5,481.00 28,830,060.00
PW 2"Ø uPVC Pipe Series 8, Class 150 for Parralel Line 4,935.00 lm 311.00 1,534,785.00
PW 2"Ø uPVC Pipe Series 8, Class 150 for Carabas rd 740.00 lm 311.00 230,140.00

PW Pipe Attached to the Bridge


PW 12"Ø Steel Pipe Spiral welded, with primer coating and cement lining 140.00 lm 25,000.00 3,500,000.00

PW Other Pipe's
12"Ø Steel Pipe Spiral welded, with primer coating and cement lining (for possible
PW 15.00 pcs 148,000.00 2,220,000.00
Fabrication due obstruction/culvert crossover)
PW 8"Ø uPVC Pipe Series 8, Class 150 for Transfer Tapping 4.00 pcs 4,568.00 18,272.00
PW 6"Ø uPVC Pipe Series 8, Class 150 for Valve Box Cover 28.00 pcs 662.00 18,536.00
PW 2"Ø Steel Pipe for possible Fabrication due obstruction/culvert crossover 6.00 pcs 5,643.00 33,858.00
PW Hydro Testing all material and equipment are provided by the Contractor 5,260.00 lm
PW Pipe Disinfection all material and equipment are provided by the Contractor 5,260.00 lm
PW Test Pit 2.00 ls 5,000.00 10,000.00

PW Other Fittings for Pipelaying Works


PW 12"Ø Pipelaying
PW Coupling
PW 12"Ø Sleeve Type Coupling CI, for uPVC Pipe 6.00 pcs 20,670.00 124,020.00
PW Bends
PW 12"Ø x 45° Elbow CI, Mechanical Joints 4.00 pcs 34,680.00 138,720.00
PW Valve
PW 12"Ø Gate Valve CI, Mechanical Joints 3.00 pcs 146,820.00 440,460.00
PW 6"Ø Valve Cover CI 3.00 pcs 6,000.00 18,000.00
PW End Cap
PW 12"Ø End Cap CI 2.00 pcs 17,340.00 34,680.00

PW 2"Ø Pipelaying at Carabas Rd.


PW Coupling
PW 2"Ø Sleeve Type Coupling CI, for uPVC Pipe 4.00 pcs 2,780.00 11,120.00
PW Bends
PW 2"Ø x 45° Elbow CI, Mechanicl Joints 2.00 pcs 750.00 1,500.00
PW 2"Ø x 90° Elbow CI, Mechanicl Joints 4.00 pcs 750.00 3,000.00

IW INTERCONNECTION WORKS
IW Inteconnection at Quinavite Starting Point
IW Coupling
IW 12"Ø Sleeve Type Coupling CI. For uPVC Pipe 2.00 pcs 20,670.00 41,340.00
IW 12"Ø Sleeve Type Coupling CI. For uPVC Pipe to ACP (OD: 13.92) 1.00 pcs 20,670.00 20,670.00
IW 8"Ø Sleeve Type Coupling CI. For uPVC Pipe 2.00 pcs 10,780.00 21,560.00
IW 8"Ø Sleeve Type Coupling CI. For uPVC Pipe to ACP (OD: 9.11 inch ) 1.00 pcs 10,780.00 10,780.00
IW Valve
IW 8"Ø Gate Valve CI, Mechanical Joints 1.00 pcs 48,940.00 48,940.00
IW 6"Ø Valve Cover CI 1.00 pcs 6,000.00 6,000.00
IW Bends
IW 8"Ø x 45° CI, Mechanical Joints 4.00 pcs 17,340.00 69,360.00
IW Wye
IW 12"Ø x 8Ø Wye Reducer CI, Mechanical Joints 1.00 pcs 27,000.00 27,000.00
IW End Cap
IW 12"Ø End Cap CI 1.00 pc 17,340.00 17,340.00
IW 8"Ø End Cap CI 2.00 pcs 17,340.00 34,680.00

IW Inteconnection at Pagdalagan
IW Coupling
IW 12"Ø Sleeve Type Coupling CI, for uPVC 2.00 pc 20,670.00 41,340.00
IW 8"Ø Sleeve Type Coupling CI. For uPVC Pipe to ACP (OD: 9.11 inch ) 2.00 pcs 10,780.00 21,560.00
IW Valve
IW 12"Ø Gate Valve CI, Mechanical Joints
IW 8"Ø Gate Valve CI, Mechanical Joints 1.00 pcs 48,940.00 48,940.00
IW 6"Ø Valve Cover CI 3.00 pcs 6,000.00 18,000.00
IW Bends
IW 8"Ø x 45° CI, Mechanical Joints 3.00 pcs 17,340.00 52,020.00
IW Wye
IW 12"Ø x 8"Ø CI, Mechanical Joints 1.00 pc 45,780.00 45,780.00
IW Tee
IW 12"Ø x 12"Ø CI, Mechanical Joints 1.00 pc 27,000.00 27,000.00

IW Parallel line Interconnection with Blow Off


IW Coupling
IW 12"Ø Sleeve Type Coupling CI, for uPVC 36.00 pcs 20,670.00 744,120.00
IW 2"Ø Sleeve Type Coupling CI, for uPVC 36.00 pcs 2,780.00 100,080.00
IW Valve
IW 2"Ø Gate Valve CI, Mechanical Joints 52.00 pcs 8,250.00 429,000.00
IW 6"Ø Valve Cover CI 52.00 pcs 6,000.00 312,000.00
IW Bends
IW 2"Ø x 90° CI, Mechanical Joints 38.00 pcs 3,590.00 136,420.00
IW 2"Ø x 90° GI 18.00 pcs 750.00 13,500.00
IW 2"Ø x45° CI, Mechanical Joints 16.00 pcs 3,590.00 57,440.00
IW Tee
IW 12"Ø x 2"Ø Tee Reducer CI, Mechanical Joints 34.00 pcs 45,780.00 1,556,520.00
IW 2"Ø x 2"Ø Tee CI, Mechanical Joints 16.00 pc 5,540.00 88,640.00
IW Pipe
IW 2"Ø uPVC Pipe Series 8, Class 150 for Blow Off 162.00 lm 1,820.00 294,840.00
IW 2"Ø x 1.50m for Blow Off, GI Pipe ,threaded one side 18.00 pc 2,347.50 42,255.00
IW Plug
IW 2"Ø Plug GI 18.00 lm 330.00 5,940.00

IW Interconnetion of Carebasa rd Tapping


IW Coupling
IW 12" Sleeve Type Coupling CI, for uPVC 4.00 pcs 20,670.00 82,680.00
IW 2"Ø CI, for uPVC CI 4.00 pcs 2,780.00 11,120.00
IW Valve
IW 2"Ø Gate Valve CI, Mechanical Joints 2.00 pcs 8,250.00 16,500.00
IW 6"Ø Valve Box Cover CI 2.00 pcs 6,000.00 12,000.00
IW Bends
IW 2"Ø x 45"Ø Elbow CI, Mechanical Joints 2.00 pcs 3,590.00 7,180.00

IW Transfer of Existing Tapping Point from existing old Line to existing new line
IW Dili Station
IW Coupling
IW 8"Ø Sleeve Type Coupling CI, for uPVC Pipe 2.00 pcs 10,780.00 21,560.00
IW 8"Ø Sleeve Type Coupling CI. For uPVC Pipe to ACP (OD: 9.11 inch ) 1.00 pcs 10,780.00 10,780.00
IW Tee
IW 8"Ø x 8"Ø Tee CI, Mechanical Joints 1.00 pc 27,000.00 27,000.00
IW Valve
IW 8"Ø Gate valve CI, Mechanical Joints 1.00 pc 48,940.00 48,940.00
IW 6"Ø Valve Cover CI 1.00 pc 6,000.00 6,000.00

IW Talevera St. PagdalaganSur


IW Coupling
IW 8"Ø Sleeve Type Coupling CI, for uPVC Pipe 4.00 pcs 10,780.00 43,120.00
IW Tee
IW 8"Ø x 3"Ø Tee Reducer CI, Mechanical Joints 1.00 pc 23,720.00 23,720.00
IW 8"Ø x 2"Ø Tee Reducer CI, Mechanical Joints 1.00 pc 23,720.00 23,720.00
IW Valve
IW 3"Ø Gate valve CI, Mechanical Joints 1.00 pc 14,930.00 14,930.00
IW 2"Ø Gate valve CI, Mechanical Joints 1.00 pc 8,250.00 8,250.00
IW 6"Ø Valve Cover CI 2.00 pc 6,000.00 12,000.00

IW Tapping of Existing line at Old Line


IW 2"Ø at Taberna
IW Coupling
IW 12"Ø Sleeve Type Coupling CI, for uPVC Pipe 2.00 pcs 20,670.00 41,340.00
IW Tee
IW 8"Ø x 2"Ø Tee Reducer CI, Mechanical Joints 1.00 pc 23,720.00 23,720.00
IW Valve
IW 2"Ø Gate valve CI, Mechanical Joints 1.00 pc 8,250.00 8,250.00
IW 6"Ø Valve Cover CI 2.00 pc 6,000.00 12,000.00

IW 2"Ø at San Luis Delmar


IW Coupling
IW 12"Ø Sleeve Type Coupling CI, for uPVC Pipe 2.00 pcs 20,670.00 41,340.00
IW Tee
IW 8"Ø x 2"Ø Tee Reducer CI, Mechanical Joints 1.00 pc 23,720.00 23,720.00
IW Valve
IW 2"Ø Gate valve CI, Mechanical Joints 1.00 pc 8,250.00 8,250.00
IW 6"Ø Valve Cover CI 2.00 pc 6,000.00 12,000.00

IW 2"Ø Villa Marrand Tapping


IW Coupling
IW 12"Ø Sleeve Type Coupling CI, for uPVC Pipe 2.00 pcs 20,670.00 41,340.00
IW Tee
IW 8"Ø x 2"Ø Tee Reducer CI, Mechanical Joints 1.00 pc 23,720.00 23,720.00
IW Valve
IW 2"Ø Gate valve CI, Mechanical Joints 1.00 pc 8,250.00 8,250.00
IW 6"Ø Valve Cover CI 2.00 pc 6,000.00 12,000.00

BA BRIDGE ATTACHEMENT ASSEMBLY


BA Existing Attached Pipe at Bridge Dismantling, Removal of Existing Pipe attached to t 3.00 lot
BA Coupling
BA 12"Ø Sleeve Type Coupling CI for uPVC to Steel Pipe 9.00 pcs 20,670.00 186,030.00
BA Bends
BA 12"Ø x 45° Elbow Fabricated Elbow m4 to 5 cuts, material include at PW.8 24.00 pcs 18,455.00 442,920.00
BA Bridge Pipe Support
BA Fabricated Bracket flat bar 1/2" thk 136.00 pcs
BA U Bolt 16mm Ø for 300mm pipe 136.00 pcs
BA Rubber Sheet 1/2" thk 24.48 sqm
BA ARV at Bridges
BA Cage Square bar 3.00 Set
BA Cage Square bar 6.00 pcs
BA 2"Ø Valve Brass Valve 3.00 pcs 100,033.60 300,100.80
BA 2"Ø adapter Adapter for 2"Ø ARV 3.00 pcs
BA 2"Ø Air Release Valve 3.00 pcs
-
FH FIRE HYDRANT ASSEMBLY
FH Existing Fire Hydrant Dismantling, Removal of Existing Fire Hydrant including it's f 7.00 lot
FH Interconnection of Fire Hydrant 7.00 Set
FH Concrete Pad L:1.00m x W: 0.90m x T:0.05m 7.00 ls
FH Steel Barricade 2-4"Ø gi pipe with concrete mixture 14.00 ls
FH Fire Hydrant Head 4"Ø 7.00 pcs
FH Pipe
FH 4"Ø uPVC Pipe, Series 8(Class 150) 14.00 pcs
FH 4"Ø G.I Pipe (1.50 meter long ) 7.00 pcs
FH 6"Ø x 2"mtr uPVC Pipe, Series 8(Class 150) for Valve Box 2.00 pcs
FH Tees
310,454.11 2,173,178.77
FH 12"Ø x 4"Ø CI ,Mechanical Joints 7.00 pcs
FH Coupling
FH 12"Ø Sleeve Type Coupling CI, for uPVC Pipe 14.00 pcs
FH 4"Ø Sleeve Type Coupling CI, for uPVC Pipe 7.00 pcs
FH Bends
FH 4"Ø x 90° Elbow CI, Mechanical Joints 14.00 pcs.
FH 4"Ø x 45° Elbow CI, Mechanical Joints 7.00 pcs.
FH Gate Valve
FH 4"Ø Gate Valve CI, Mechanical Joints 7.00 pcs.
FH 6"Ø Valve Box Cover CI 7.00 pcs

DA DMA ASSEMBLY At Quinavite and Pagdalagan Norte


DA DMA Chamber "wicement plaster finished with water proofing and flooring drainage (weepholes)Demolition of Existing DMA Cover"
DA Concretting Works Concrete Mixture 8.80 cum
DA Reinforcement Bar
DA 12mmØ RSB 88.00 pcs
DA Tie Wire 5.00 kg
DA 16mmØ RSB 272.00 pcs
DA Formworks 2.00 ls
DA Manhole CI, with 0.90m Ø opening 2.00 pcs 3,000,000.00 3,000,000.00
DA Valve Cover CI 4.00 pcs
DA DMA Fittings
DA 12"Ø Sleeve Type Coupling CI, for UPVC 4.00 pcs
DA 12"Ø Gate Valve CI, Flanged Joints 4.00 pcs
DA 12"Ø Flow Meter CI, Flanged Joints 2.00 pcs
DA 12"Ø Wye Strainer CI,Flanged Joints 2.00 pcs

SO STUB OUT ASSEMBLY


SO Stub Out along Parallel Line Every 30m
SO 2"Ø x 1"Ø Saddle Clamp for uPVC Pipe 165.00 pcs 470.00 77,550.00
SO 1"Ø Corporation Stop Brass 165.00 pcs 2,180.00 359,700.00
SO 1"Ø Pipe PE, SDR11 990.00 lm 170.00 168,300.00
SO 1"Ø PE Adapter PE 330.00 pcs 160.00 52,800.00
SO 1"Ø x 90° Elbow GI, Sched. 40 330.00 pcs 250.00 82,500.00
SO 1"Ø x 2" Nipple GI 165.00 pcs 600.00 99,000.00
SO 1"Ø Plug GI 165.00 pcs 130.00 21,450.00
SO Thrust Block Concrete Mixture (L:0.20m x W:0.20m x T:0.05m) 165.00 pcs 500.00 82,500.00

TA TRANSFER OF ACTIVE ACCOUNT 1260 Active Accounts


TA Cluster Points
TA 1"Ø Pipe PE, SDR11 for Lateral Pipes 6300.00 lm 170.00 1,071,000.00
TA 1"Ø x 1"Ø Tee GI 1260.00 pcs 330.00 415,800.00
TA 1"Ø x 90° Elbow GI 2520.00 pcs 250.00 630,000.00
TA 1"Ø x 3/4"Ø Bushing 38.00 pcs 520.00 19,760.00
TA 1"Ø x 1/2"Ø Bushing
TA 1"Ø Adapter PE 2520.00 pcs 160.00 403,200.00
TA 1"Ø Plug GI 1260.00 pcs 130.00 163,800.00

TA Water Meter Set up with Tail Piece


TA Water Meter
TA 1/2"Ø 1210 pcs 1,978.00 2,392,588.80
TA 3/4"Ø 25 pcs 2,840.00 71,568.00
TA 1"Ø 25 pcs 4,066.67 102,480.00
TA Bushing
TA 1/2"Ø GI 1210.00 pcs 520.00 629,200.00
TA 3/4"Ø 25.00 pcs 520.00 13,000.00
TA 1"Ø 25.00 pcs 520.00 13,000.00
TA Pipe
TA 1/2"Ø PE, SDR11 for Service Connection
TA 3/4"Ø PE, SDR11 for Service Connection 750.00 lm 81.00 60,750.00
TA 1"Ø PE, SDR11 for Service Connection 750.00 lm 85.00 63,750.00
TA Nipple
TA 1/2"Ø x 12 GI 1210.00 pcs 300.00 363,000.00
TA 1/2"Ø x 6" GI 1210.00 pcs 175.00 211,750.00
TA 1/2"Ø x 4" GI 1210.00 pcs 150.00 181,500.00
TA 3/4"Ø x 12 GI 25.00 pcs 350.00 8,750.00
TA 3/4"Ø x 6" GI 25.00 pcs 200.00 5,000.00
TA 3/4"Ø x 4" GI 25.00 pcs 275.00 6,875.00
TA 1/"Ø x 12 GI 25.00 pcs 400.00 10,000.00
TA 1"Ø x 6" GI 25.00 pcs 225.00 5,625.00
TA 1"Ø x 4" GI 25.00 pcs 200.00 5,000.00
TA Elbow
TA 1/2"Ø x 90° GI 3630.00 pcs 170.00 617,100.00
TA 3/4"Ø x 90° GI 75.00 pcs 200.00 15,000.00
TA 1"Ø x 90° GI 75.00 pcs 250.00 18,750.00
TA Straight Elbow
TA 1/2"Ø GI 1210.00 pcs 170.00 205,700.00
TA 3/4"Ø GI 3.00 pcs 200.00 600.00
TA 1"Ø GI 3.00 pcs 250.00 750.00
TA Elbow Reducer
TA 3/4"Ø x 1/2 "Ø 25 pcs 264.00 6,652.80
TA 1"Ø x 3/4 "Ø GI 25 pcs 324.72 8,182.94
TA 1 1/4"Ø x 1 "Ø GI 1210 pcs 351.12 424,714.75
TA Swing valve
TA 1/2"Ø Brass 1210 pcs 600.00 725,760.00
TA 3/4"Ø Brass 25 pcs 1,200.00 30,240.00
TA 1"Ø Brass 25 pcs 1,500.00 37,800.00
TA Ball Valve
TA 1/2"Ø Brass 1210 pcs 600.00 725,760.00
TA 3/4"Ø Brass 25 pcs 1,200.00 30,240.00
TA 1"Ø Brass 25 pcs 1,500.00 37,800.00
TA PE Adapter
TA 1/2"Ø PE 2419 pcs 130.00 314,496.00
TA 3/4"Ø PE 50 pcs 160.00 8,064.00
TA 1"Ø PE 50 pcs 180.00 9,072.00

IB INLINE BOOSTER ASSEMBLY


IB Pump & Motor 30 HP 1.00 Set
IB Pump Set (NES 40-25-/220/p26pcs4) "See attached Brochure for Technical Specificat 1.00 PC
IB Other Fittings
IB Coupling
IB 12"Ø Coupling CI Sleeve Type Coupling fo Steel to PVC 4.00 pc
IB 4"Ø companion Flange CI Flange 10.00 pc
IB Gate Valve 1,000,000.00 1,000,000.00
IB 12"Ø Gate Valve CI mj to mj 1.00 pc
IB 4"Ø Gate Valve CI mj to mj 5.00 pc
IB Pipe
IB 4"Ø Steel Pipe with Primer Coating 7.00 pcs
IB Bends
IB 4"Ø Fabricated Bends ( Steel pipe 3 to 4 cuts of bending) 8.00 pcs

PA PUMPHOUSE ASSEMBLY
PA Site Works
PA Structural Excavation 12 cum
PA Concrete works
PA Footing
PA 12mmØ Corr. RSB 14 pcs
PA Cement Portland Cement 16 bags
PA Gravel 3/4" Crashed Gravel 2 cum
PA Sand Washed 1 cum
PA Column
PA 12mmØ Corr. RSB 24 pcs
PA 10mmØ Corr. RSB 25 pcs
PA Cement Portland Cement 10 bags
PA Gravel 3/4" Crashed Gravel 1 cum
PA Sand 3/4" Crashed 1 cum
PA Gravel
Slab
PA Washed Corr. RSB
10mmØ 20 pcs
PA Cement Portland Cement 7 bags
PA Gravel 3/4" Crashed Gravel 0.73 cum
PA Sand Washed 0.36 cum
PA Beam
PA 12mmØ Corr. RSB 48 pcs
PA 10mmØ Corr. RSB 33 pcs
PA Cement 13 bags
PA Gravel 1 cum
PA Sand 0.5 cum
PA Wall Footings
PA 12mmØ Corr. RSB 8 pcs
PA 10mmØ Corr. RSB 6 pcs
PA Cement 10.8 bags
PA Gravel 1.2 cum
PA Sand 0.6 cum
PA Form Works
PA 1/4" thick Ordinary Plywood 6 pcs
PA Good Lumber 300 bdft
PA Assorted cwn 3 kg
PA Masonry Works (Includes Exterior & Interior Masonry )
PA 5" CHB Exterior Walls 578 pcs
PA 4" CHB Interior Walls 70 pcs
PA Cement 76 bags
PA Sand 9 cum
PA Gravel 4.5 cum
PA Metal Works and Steel Works
PA Roofing/ Exterior Ceiling/ Steel Truss

800,000.00 800,000.00
PA Pre-Painted Metal Sheets Corrugated Type (Blue Painted) 10.8 sqm
PA Tek Screw/ J- Bolt w/ Washers 500 pcs
PA Ridge and Flashing Valleys 12 mtr
PA Blind Revit 1 box
PA Welding Rod 2 kg 800,000.00 800,000.00
PA Primer Red Oxide 1 gal
PA Paint Thinner 1 gal
PA Sealant Silicon- Clear 2 pcs
PA Ceiling Works ( Interior )
PA 25mm x 25mm x 3m Wall Angle 5 pcs
PA 19mm x 50mm x 5m Double Furring 6 pcs
PA 12mm x 38mm x 5m Carrying Channel 6 pcs
PA W- Clip 30 pcs
PA Ficem Board 7.10 sqm
PA Metal screw 60 pcs
PA Blind Revit 61 pcs
PA Frames
PA 2" x 4" x 1/4" Channel Bar @ 6.00m length 6 pcs
PA 0.80mm x 2" x 3" C- Purlins @ 6.00m Length 4 pcs
PA 0.80mm x 2" x 10" C- Purlins @ 6.00m Length 1 pcs
PA Doors And Windows
PA Doors
PA 1.00m x 2.15 Steel Louver Door painted 1 pcs
PA 0.70m x 2.10m Flushed Door painted 2 pcs
PA Window
PA 0.30m x 0.30m Concrete Louver Door 20 pcs
PA Painting
PA Concrete Nuetralizer 10 qt
PA Flat Latext Paint 10 gal
PA Lacquer Thinner 5 gal
PA Easy Tite 5 gal
PA Masonry Putty 5 gal
PA Epoxy Primer 4 gal
PA Paint Thinner 3 gal
PA Electrical
PA No. 14 THWN Electrical Wire 1 box
PA No. 12 THWN Electrical Wire 1 box
PA No. 10 THWN Electrical Wire 1 box
PA Flexible Hose 1/2"Ø 1 roll
PA Flexible Hose 3/4"Ø 1 roll
PA 1 1/2"Ø PVC Pipe 3 pcs
PA 1 1/2" Ø Entrance Cap 1 pcs
PA Panel Board Center Main ( 6-Holes) 1 pc
PA 100 Amp ACP 1 pc
PA 20 Amp ACB 1 pc
PA 30 Amp ACB 4 pcs
PA Utility Box 2" x 4" 3 pcs
PA Junction Box 3 pcs
PA 2 gang Switch w/ Plate 1 pc
PA Florescent Lamp 1-40 Watts 4 pc
PA Conviniece Outlet w/ Plate 2 pc

MC MISCELLANEOUS
MC Tape Marker 300m/ roll (Metalic) 18.00 pcs
MC Tape Seal 3/4" 2,500.00 pcs
MC Thrust Block (for all bends, tees, other fittings and thrust blocks Concrete Mixture 20.00 cum 10,000.00 200,000.00
81,068,102.70

PREPARED BY : JOHN PAUL SUGASTE


RACC
DATE:
COMPANY NAME: R. Abalos Construction Co.
PROJECT TITLE:
PROJECT LOCATION: TOTAL PIPE REPLACEMENT BAUANG TOWN PROPER

ID ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL AMOUNT


GR GENERAL REQUIREMENTS
GR Mobilization and Demobilization 1.00 l.s. 452,853.61 452,853.61
GR Safety Requirements PPEs, Signages and Road Safety Warning Devices, Lights, and others. 1.00 l.s. 244,125.00 244,125.00

EW EARTHWORKS
EW 4"Ø Main line total length
EW Concrete Cutting (L:4900m + W:0.40m) Double Cutting 9,800.80 lm 45.00 441,036.00
EW Pavement Demolition
EW Concrete Roadway L:4900m x W:0.40m 1,960.00 sqm 250.00 490,000.00
EW Surface Restoration
EW Base Coarse L:4900m x W:0.40m x T:0.75m 147.00 cum 1,000.00 147,000.00
EW Sub-Base Coarse L:4900m x W:0.40m x T:0.75m 147.00 cum 800.00 117,600.00
EW Concrete Roadway L:4900m x W:0.40m x T:0.30m 588.00 cum 7,000.00 4,116,000.00
EW Sand bedding for Pipelines
EW 4"Ø Pipeline L:4900m x W:0.40m x T:0.30m, less Pipe Volume 549.52 cum 1,000.00 549,520.00

PW PIPELAYING WORKS
PW Pipelaying on a Trench
PW 4"Ø Pipe uPVC Pipe, Series 8(Class 150) Main Line 4,900.00 lm 1,375.00 6,737,500.00
PW Other Pipes -
PW 6"Ø Pipe uPVC Pipe, Series 8(Class 150) for Valve Box Cover 17.00 pcs 662.00 11,254.00
PW Hydro Testing all material and equipment are provided by the Contractor 4,900.00 lm -
PW Pipe Disinfection all material and equipment are provided by the Contractor 4,900.00 lm -
PW Test P it 2.00 ls 5,000.00 10,000.00

OF OTHER FITTINGS
OF Coupling
OF 4"Ø Sleeve Type Coupling CI, for Upvc 87.00 pcs 4,450.00 387,150.00
OF 4"Ø Sleeve Type Coupling CI, Steel to uPVC 12.00 pcs 4,450.00 53,400.00
OF 2"Ø Sleeve Type Coupling CI, for uPVC 4.00 pcs 2,780.00 11,120.00
OF 8"Ø x 4"Ø Coupling Reducer CI, mechanical Joints 1.00 pcs 14,150.00 14,150.00
OF 6"Ø x 4"Ø Coupling Reducer CI, mechanical Joints 1.00 pcs 10,770.00 10,770.00
OF Bend
OF 4"Ø x 90° elbow CI, mechanical Joints 6.00 pcs 6,990.00 41,940.00
OF 4"Ø x 45° elbow CI, mechanical Joints 6.00 pcs 6,990.00 41,940.00
OF Valve
OF 4"Ø Gate Valve CI, Mechanical Joints 51.00 pcs 21,120.00 1,077,120.00
OF 6"Ø Valve Cover CI 51.00 pcs 6,000.00 306,000.00
OF Tee
OF 4"Ø x 4"Ø Tee CI, Mechanical Joints 13.00 pcs 8,670.00 112,710.00
OF 4"Ø Cross Tee CI, Mechanical Joints 14.00 pcs 15,260.00 213,640.00
OF Plug
OF 6"Ø End cap CI, mechanical Joints 4.00 pcs 4,140.00 16,560.00

IW INTERCONNECTION WORKS
IW Interconnection at Rebollos
IW Coupling
IW 4"Ø Sleeve Type Coupling CI, for uPVC 2.00 pc 4,450.00 8,900.00
IW Bends -
IW 4"Ø x 45° Elbow CI, Mechanical Joints 1.00 pc 6,990.00 6,990.00
IW 4"Ø Sleeve Type Coupling CI, for uPVC 2.00 pc 4,450.00 8,900.00

IW Interconnection at Amargura St.


IW Coupling
IW 4"Ø Sleeve Type Coupling CI, for uPVC 2.00 pc 4,450.00 8,900.00

IW Interconnection at De Guzman St - Pugo


IW Coupling
IW 4"Ø Sleeve Type Coupling CI, for uPVC 2.00 pc 4,450.00 8,900.00
IW 2"Ø Sleeve Type Coupling CI, for uPVC 1.00 pc 2,780.00 2,780.00
IW 4"Ø x 2"Ø Reducer CI, Mechanical Joints 1.00 pcs 15,260.00 15,260.00

FH FIRE HYDRANT ASSEMBLY


FH Concrete Pad L:1.00m x W: 0.90m x T:0.05m 11.00 ls
FH Steel Barricade 2-4"Ø gi pipe with concrete mixture 22.00 ls
FH Fire Hydrant Head 4"Ø 11.00 pcs
FH Pipe
FH 4"Ø uPVC Pipe, Series 8(Class 150) 11.00 pcs.
FH 4"Ø G.I Pipe (1.50 meter long ) 11.00 pcs
FH 6"Ø x 2"mtr uPVC Pipe, Series 8(Class 150) for Valve Box 3.67 pcs
FH Tees
310,454.11 310,454.11
FH 4"Ø x 4"Ø CI , Mechanical Joints 11.00 pcs
FH Coupling
FH 4"Ø CI Sleeve Type (for uPVC) 11.00 pcs
FH Bends
FH 4"Ø x 90° Elbow CI, Mechanical Joints 22.00 pcs.
FH Gate Valve
FH 4"Ø Gate Valve CI, 11.00 pcs.
FH Mechanical Joints
6"Ø Valve Box Cover CI 11.00 pcs

SA STAB OUT ASSEMBLY


SA Stub Out Every 30m
SA 2"Ø x 1"Ø Saddle Clamp for uPVC Pipe 164.00 pcs 470.00 77,080.00
SA 1"Ø Corporation Stop Brass 164.00 pcs 2,180.00 357,520.00
SA 1"Ø ISO Pipe PE, SDR11 4,920.00 lm 85.00 418,200.00
SA 1"Ø PE Adapter PE 328.00 pcs 160.00 52,480.00
SA 1"Ø x 90° Elbow GI, Sched. 40 328.00 pcs 250.00 82,000.00
SA 1"Ø x 6" Nipple GI 164.00 pcs 170.00 27,880.00
SA 1"Ø Plug GI 164.00 pcs 130.00 21,320.00

TA TRANSFER OF ACTIVE ACCOUNTS (Active Accounts)


TA Cluster Points
TA 1"Ø Pipe PE, SDR11 for Cluster Points 6,000.00 lm 170.00 1,020,000.00
TA 1"Ø x 1"Ø Tee GI 1,200.00 pcs 330.00 396,000.00
TA 1"Ø x 90° Elbow GI 1,200.00 pcs 250.00 300,000.00
TA 1"Ø x 3/4"Ø Bushing GI 36.00 pcs 520.00 18,720.00
TA 1"Ø x 1/2"Ø Bushing GI 1,152.00 pcs 520.00 599,040.00
TA 1"Ø Adapter PE 2,400.00 pcs 160.00 384,000.00
TA 1"Ø Plug GI 1,200.00 pcs 130.00 156,000.00

TA Water Meter Set up with Tail piece


TA Bushing
TA 1/2"Ø GI 1,128.00 pcs 520.00 586,560.00
TA 3/4"Ø 36.00 pcs 520.00 18,720.00
TA 1"Ø 36.00 pcs 520.00 18,720.00
TA Pipe -
TA 1/2"Ø PE, SDR11 for Service Connection 36,000.00 lm 54.00 1,944,000.00
TA 3/4"Ø PE, SDR11 for Service Connection 1,080.00 lm 81.00 87,480.00
TA 1"Ø PE, SDR11 for Service Connection 10,950.00 lm 85.00 930,750.00
TA Nipple -
TA 1/2"Ø x 12 GI 1,128.00 pcs 300.00 338,400.00
TA 1/2"Ø x 6" GI 1,128.00 pcs 175.00 197,400.00
TA 1/2"Ø x 4" GI 1,128.00 pcs 150.00 169,200.00
TA 3/4"Ø x 12 GI 36.00 pcs 350.00 12,600.00
TA 3/4"Ø x 6" GI 36.00 pcs 200.00 7,200.00
TA 3/4"Ø x 4" GI 36.00 pcs 275.00 9,900.00
TA 1/"Ø x 12 GI 36.00 pcs 400.00 14,400.00
TA 1"Ø x 6" GI 36.00 pcs 225.00 8,100.00
TA 1"Ø x 4" GI 36.00 pcs 200.00 7,200.00
TA Elbow - -
TA 1/2"Ø x 90° GI 1,128.00 pcs 170.00 191,760.00
TA 3/4"Ø x 90° GI 36.00 pcs 200.00 7,200.00
TA 1"Ø x 90° GI 36.00 pcs 250.00 9,000.00
TA Straight Elbow - -
TA 1/2"Ø GI 1,128.00 pcs 170.00 191,760.00
TA 3/4"Ø GI 36.00 pcs 200.00 7,200.00
TA 1"Ø GI 36.00 pcs 250.00 9,000.00
TA Elbow Reducer - -
TA 1 1/4"Ø x 1 "Ø GI 1,128.00 pcs 351.12 396,063.36
TA 1"Ø x 3/4 "Ø GI 36.00 pcs 324.72 11,689.92
TA 3/4"Ø x 1/2 "Ø 36.00 pcs 264.00 9,504.00
TA Swing valve - -
TA 1/2"Ø Brass 1,128.00 pcs 600.00 676,800.00
TA 3/4"Ø Brass 36.00 pcs 1,200.00 43,200.00
TA 1"Ø Brass 36.00 pcs 1,500.00 54,000.00
TA Ball Valve
TA 1/2"Ø Brass 1,128.00 pcs 600.00 676,800.00
TA 3/4"Ø Brass 36.00 pcs 1,200.00 43,200.00
TA 1"Ø Brass 36.00 pcs 1,500.00 54,000.00
TA PE Adapter
TA 1/2"Ø PE 1,128.00 pcs 130.00 146,640.00
TA 3/4"Ø PE 36.00 pcs 160.00 5,760.00
TA 1"Ø PE 36.00 pcs 180.00 6,480.00

MC MISCELLANEOUS
MC Tape Marker 300m/ roll (Metalic) 5.00 pcs -
MC Tape Seal 3/4" 800.00 pcs -
MC Thrust Block (for all bends, tees, other fittings and thrust blocks 3.00 cum 10,000.00 30,000.00
26,805,400.00

PREPARED BY : JOHN PAUL SUGASTE


RACC
DATE: June 26, 2022
COMPANY NAME: R. Abalos Const. Co.
PROJECT TITLE: TOTAL PIPE REPLACEMENT EXTENSION 1-2
PROJECT LOCATION:

ID ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL AMOUNT


GR GENERAL REQUIREMENTS
GR Mobilization and Demobilization 1.00 ls 281,684.49 281,684.49
GR Safety Requirements PPEs, Signages and Road Safety Warning Devices, Lights, and others. 1.00 ls 152,106.69 152,106.69
EW EARTHWORKS
EW 12"Ø Main line total length
EW Concrete Cutting (L:780Lm + W:1.00m) Double Cutting 1,562.00 lm 45.00 70,290.00
EW Pavement Demolition
EW Concrete Roadway L:780m x W:1.00m 780.00 sqm 250.00 195,000.00
EW Surface Restoration
EW Base Coarse L:780m x W: 1.00m x T: 0.15m 117.00 cum 1,000.00 117,000.00
EW Sub-Base Coarse L:780m x W: 1.00m x T: 0.15m 117.00 cum 800.00 93,600.00
EW Concrete Roadway L:780m x W: 1.00m x T: 0.30m 234.00 cum 7,000.00 1,638,000.00
EW Sand bedding for Pipelines
EW 12"Ø and 4"Ø Parallel line L:3790m x W: 0.45m x T: 035m less pipe volume 413.00 cum 1,000.00 413,000.00
EW Hydro Testing all material and equipment are provided by the Contractor 1,440.00 lm -
EW Pipe Disinfection all material and equipment are provided by the Contractor 1,440.00 lm -
EW Test Pit (for interconnection point) L: 1m x W: 1m x D: 2m 3.00 set 5,000.00 15,000.00

PL PIPELAYING WORKS
PL Pipelaying on a Trench
PL 12"Ø Nation Series 8(Class 150) 780.00 lm 5,481.00 4,275,180.00
PL 4"Ø Nation Series 8(Class 150) 660.00 lm 934.00 616,440.00
PL Pipe Borring -
PL 4"Ø Nation Series 8(Class 150) 20.00 lm 2,381.00 47,620.00
PL 2"Ø Nation Series 8(Class 150) 220.00 lm 1,803.00 396,660.00
PL Pipe for Valve Box -
PL 6"Ø for ValveBox Cover 5.00 pc 662.00 3,310.00

OF OTHER FITTINGS
OF Coupling
OF 12"Ø STC CI, Mechanical Joints 10.00 pc 20,670.00 206,700.00
OF 4"Ø STC CI, Mechanical Joints 5.00 pc 4,450.00 22,250.00
OF Bends
OF 12"Ø x 45° Elbow CI, Mechanical Joints 3.00 pcs 34,680.00 104,040.00
OF 12"Ø x 90° Elbow CI, Mechanical Joints 6.00 pcs 34,680.00 208,080.00
OF 4"Ø x 45° Elbow CI, Mechanical Joints 2.00 pcs 6,550.00 13,100.00
OF 12"Ø x 90° Elbow CI, Mechanical Joints 4.00 pcs 34,680.00 138,720.00

IW INTERCONNECTION WORKS
IW Interconnection Fiitngs 12"Ø at Rebollos st
IW Coupling
IW 12"Ø STC CI, for Upvc 3.00 pcs 31,005.00 93,015.00
IW Wye
IW 12"Ø x 12"Ø Wye CI, Mechanical Joints 1.00 pc 31,005.00 31,005.00
IW Bends
IW 12"Ø x 90° Elbow CI, Mechanical Joints 1.00 pc 25,881.70 25,881.70
IW Interconnection Fiitngs 4"Ø at Rebollos St.
IW Coupling
IW 12"Ø STC CI, Mechanical Joints 2.00 pcs 20,670.00 41,340.00
IW 4"Ø STC CI, Mechanical Joints 6.00 pcs 4,450.00 26,700.00
IW Tee
IW 12"Ø x 4"Ø Tee reducer CI, Mechanical Joints 1.00 pc 55,780.00 55,780.00
IW 4"Ø x 4"Ø Tee CI, Mechanical Joints 1.00 pc 11,800.00 11,800.00
IW Bend
IW 4"Ø x 90° Elbow CI, Mechanical Joints 1.00 pc 6,550.00 6,550.00
IW Valve
IW 4"Ø Gate Valve CI, Mechanical Joints 1.00 pc 19,630.00 19,630.00
IW Interconnection Fiitngs 4"Ø at Amargura St. corner NHW
IW Coupling
IW 4"Ø STC CI, Mechanical Joints 2.00 pcs 4,450.00 8,900.00
IW Valve
IW 4"Ø Gate Valve CI, Mechanical Joints 1.00 pc 19,630.00 19,630.00
IW Retaping of 2"Ø To Brgy. San Agustin
IW Coupling
IW 4"Ø STC CI, Mechanical Joints 1.00 pc 6,550.00 6,550.00
IW 2"Ø STC CI, Mechanical Joints 1.00 pc 4,090.00 4,090.00
IW Tee
IW 4"Ø x 2"Ø Tee reducer CI, Mechanical Joints 1.00 pc 11,800.00 11,800.00
IW Retaping of 4"Ø Too Nerra St.
IW Coupling
IW 4"Ø STC CI, Mechanical Joints 2.00 pc 4,450.00 8,900.00
IW Tee
IW 4"Ø x 4"Ø Tee CI, Mechanical Joint 1.00 pc 11,800.00 11,800.00

FH FIRE HYDRANT ASSEMBLY


FH Concrete Pad 2.00 ls
FH Steel Barricade 2.00 ls
FH Fire Hydrant Head 4"Ø 2.00 pcs
FH Pipe
FH 4"Ø uPVC 6-LM C-150 I-seal "Moldex" 2.00 pcs.
FH 4"Ø G.I Pipe (1.50 meter long ) 2.00 pcs
FH Tees
FH 4"Ø x 4"Ø CI Tee Reducer (MJ/MJ) 2.00 pcs
310,454.11 210,454.11
FH Couplings
FH 4"Ø CI Sleeve Type (for uPVC) 4.00 pcs
FH Elbows
FH 4"Ø x 90° CI(MJ/MJ) 2.00 pcs.
FH Gate Valve
FH 4"Ø CI (MJ/MJ) 2.00 pcs.
FH Gate Valve Box Cover 6"Ø CI 2.00 pcs
FH 6"Ø uPVC (for Valve Box) uPVC 6-LM C-150 1.00 pcs

AV AIR RELEASE VALVE ASSEMBLY


AV Clamp
AV 4"Ø X 1"Ø Saddle Clamp for uPVC 1.00 pcs
AV Pipe
AV 1"Ø Pipe ISO Pipe 3.00 lm
AV Valve
AV 1"Ø Corporation Stop GI 1.00 pc
AV 1"Ø Brass Valve GI 1.00 pcs
AV Bends
AV 1"Ø x 90° Elbow GI 2.00 pcs
AV Tee
AV 1"Ø Tee GI 1.00 pc 100,033.60 100,033.60
AV Nipple
AV 1"Ø x 12" Nipple GI 2.00 pc
AV 1"Ø x 6" Nipple GI 1.00 pc
AV 1"Ø x 4" Nipple GI 1.00 pc
AV Coupling
AV 1"Ø Coupling GI 2.00 pcs
AV 1"Ø PE adapter PE 2.00 pcs
AV 1"Ø PE Union PE 2.00 pcs
AV Air Release Valve 1"Ø "AVK Series 851/20" Double Orifice 1.00 pcs

CC CONCRETE CHAMBER FOR FLOW AND PRESSURE MEASUREMENT


CC Reinforced Concrete Chamber Chamber Dimension: L: 3.00m x W: 1.50m x D: 2m 1.00 ls
CC Concrete 4.00 cbm
CC Steel Reinforcement 16mm Ø - 6m Steel Bar 72.00 pcs
CC Weephole 9.00
CC 2"Ø (2"Ø x 0.15m PVC) 2.00 m
CC Manhole Frame and Cover CI 1.00 set
CC Presure Gauge Set-up
CC Saddle Clamp
CC 8"Ø 1.00 pcs
CC Bushing 350,000.00 350,000.00
CC 1"Ø x 1/2"Ø GI Bushing 1.00 pcs
CC 1/2"Ø x 1/4"Ø GI Bushing 1.00 pcs
CC Nipple
CC 1/2"Ø x 4" GI 1.00 pcs
CC 1/2"Ø GI Short Nipple 1.00 pcs
CC Valve
CC 1/2"Ø Ball Valve 1.00 pcs
CC Presure Gauge
CC 1/4"Ø 100 psi 1.00 pcs

CL CLUSTER LINE ASSEMBLY


CL Pipe
CL 2"Ø uPVC 6-LM C-150 I-seal "Moldex" 100.00 pcs. 1,820.00 182,000.00
CL Couplings
CL 8"Ø CI Sleeve Type (for uPVC) 50.00 pcs 10,780.00 539,000.00
CL Tee Reducers
CL 8"Ø x 2"Ø CI Tee Reducer (MJ/MJ) 50.00 pcs 23,720.00 1,186,000.00
CL Tees
CL 2"Ø CI (MJ/MJ) 50.00 pcs 5,540.00 277,000.00
CL Elbows
CL 2"Ø x 45° CI (MJ//MJ) 50.00 pcs 4,090.00 204,500.00
CL Gate Valves
CL 2"Ø CI (MJ/MJ) 50.00 pcs. 10,250.00 512,500.00
CL Gate Valve Box Cover 6"Ø CI 50.00 pcs 6,000.00 300,000.00
CL 6"Ø uPVC (for Valve Box) uPVC 6-LM C-150 17.00 pcs 662.00 11,254.00
CL End Cap
CL 2"Ø Mechanical End Cap 100.00 pcs. 1,620.00 162,000.00

CA CLUSTER POINT ASSEMBLY (ACTIVE ACCOUNTS)


CA Saddle Clamp
CA 4"Ø x 1"Ø 300.00 pcs 800.00 240,000.00
CA Bushing
CA 1"Ø x 3/4"Ø GI Bushing 30.00 pcs 520.00 15,600.00
CA 1"Ø x 1/2"Ø GI Bushing 240.00 pcs 520.00 124,800.00
CA Corporation Stop
CA 1"Ø GI Bushing 30.00 pcs 520.00 15,600.00
CA 3/4"Ø GI Bushing 30.00 pcs 520.00 15,600.00
CA 1/2"Ø GI Bushing 240.00 pcs 520.00 124,800.00
CA Elbow
CA 1/2"Ø x 90° GI 480.00 pcs 170.00 81,600.00
CA 3/4"Ø x 90° GI 60.00 pcs 200.00 12,000.00
CA 1"Ø x 90° GI 60.00 pcs 250.00 15,000.00
CA 1 1/4"Ø x 1 "Ø GI Elbow Reducer 30.00 pcs 264.00 7,920.00
CA 1"Ø x 3/4 "Ø GI Elbow Reducer 30.00 pcs 324.72 9,741.60
CA 3/4"Ø x 1/2 "Ø GI Elbow Reducer 240.00 pcs 351.12 84,268.80
CA 1/2"Ø x 90° GI St. Elbow 240.00 pcs 170.00 40,800.00
CA 3/4"Ø x 90° GI St. Elbow 30.00 pcs 200.00 6,000.00
CA 1"Ø x 90° GI St. Elbow 30.00 pcs 250.00 7,500.00
CA Tailpiece
CA 1"Ø 30.00 pcs 1,100.00 33,000.00
CA 3/4"Ø 30.00 pcs 750.00 22,500.00
CA 1/2"Ø 240.00 pcs 500.00 120,000.00
CA Nipple
CA 1"Ø x 12" GI 30.00 pcs 400.00 12,000.00
CA 3/4"Ø x 12" GI 30.00 pcs 260.00 7,800.00
CA 1/2"Ø x 12" GI 240.00 pcs 300.00 72,000.00
CA 1"Ø x 6" GI 30.00 pcs 300.00 9,000.00
CA 3/4"Ø x 6" GI 30.00 pcs 150.00 4,500.00
CA 1/2"Ø x 6" GI 240.00 pcs 225.00 54,000.00
CA 1"Ø x 4" GI 30.00 pcs 200.00 6,000.00
CA 3/4"Ø x 4" GI 30.00 pcs 90.00 2,700.00
CA 1/2"Ø x 4" GI 240.00 pcs 150.00 36,000.00
CA Valve
CA 1"Ø Brass Ball Valve 30.00 pcs 1,500.00 45,000.00
CA 3/4"Ø Brass Ball Valve 30.00 pcs 1,200.00 36,000.00
CA 1/2"Ø Brass Ball Valve 240.00 pcs 600.00 144,000.00
CA 1"Ø Brass Check Valve 30.00 pcs 1,500.00 45,000.00
CA 3/4"Ø Brass Check Valve 30.00 pcs 1,200.00 36,000.00
CA 1/2"Ø Brass Check Valve 240.00 pcs 600.00 144,000.00
CA Adapter
CA 1"Ø 60.00 pcs 160.00 9,600.00
CA 3/4"Ø 60.00 pcs 160.00 9,600.00
CA 1/2"Ø 480.00 pcs 130.00 62,400.00
CA ISO Pipe - -
CA 1"Ø SDR11 2,250.00 lm 85.90 193,275.00
CA 3/4"Ø SDR11 2,250.00 lm 81.20 182,700.00
CA 1/2"Ø SDR11 18,000.00 lm 65.00 1,170,000.00

MC MISCELLANEOUS
MC Tape Marker 300 m / roll 3.00 rolls -
MC Teflon 150.00 rolls -
MC Thrust Block (for all bends, tees, other fittings) 5.00 cum 10,000.00 50,000.00
MC Concrete Base for Meter Clustering 1.00 ls 350,000.00 350,000.00
17,084,200.00

PREPARED BY : JOHN PAUL SUGASTE


RACC
DATE: June 26, 2022
COMPANY NAME: R. Abalos Const. Co.
PROJECT TITLE: TPR 5 - TOTAL PIPE REPLACEMENT MABINI ST. TO ANCHETA ST
PROJECT LOCATION: MABINI TO ANCHETA

ID ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL AMOUNT


GR GENERAL REQUIREMENTS
GR Mobilization and Demobilization 1.00 l.s. 359,872.36 359,872.36
GR Safety Requirements 1.00 l.s. 194,239.92 194,239.92

EW EARTHWORKS
EW 6"Ø Main line total length
EW Concrete Cutting (L:1420m + W:0.45m) Double Cutting 2,840.90 lm 45.00 127,840.50
EW Pavement Demolition
EW Concrete Roadway L:1420m + W:0.45m 639.00 sqm 250.00 159,750.00
EW Surface Restoration
EW Base Coarse L:1420m x W: 0.45m x T: 0.15m 95.85 cum 1,000.00 95,850.00
EW Sub-Base Coarse L:1420m x W: 0.45m x T: 0.15m 95.85 cum 800.00 76,680.00
EW Concrete Roadway L:1420m x W: 0.45m x T: 0.25m 159.75 cum 7,000.00 1,118,250.00
EW Sand bedding for Pipelines
EW 6"Ø and 2"Ø Parallel line L:3790m x W: 0.45m x T: 035m less pipe volume 198.65 cum 1,000.00 198,650.00

PW PIPELAYING WORKS
PW Pipelaying on a Trench
PW 6"Ø Pipe uPVC Pipe, Series 8(Class 150) Main Line 1,450.00 lm 3,864.00 5,602,800.00
PW 2"Ø Pipe uPVC Pipe, Series 8(Class 150) Parallel Line 1,335.00 lm 311.00 415,185.00
PW Bridge Crossing Pipeline
PW 6"Ø Pipe 6"Ø x 6 mts length Spiral Welded Steel Pipe, 6mm thk,with cement lining and outer coating (primer and blue) 30.00 lm 45,187.00 1,355,610.00
PW Other Pipes
PW 6"Ø Pipe 6"Ø x 6 mts length Spiral Welded Steel Pipe, 6mm thk,with cement lining and outer coating (primer and blue) for Fabrication 5.00 pcs 91,126.00 455,630.00
PW 2"Ø Pipe 6"Ø x 6 mts length Spiral Welded Steel Pipe, 6mm thk,with cement lining and outer coating (primer and blue) for Fabrication 5.00 pcs 28,038.00 140,190.00
PW 6"Ø Pipe uPVC Pipe, Series 8(Class 150) for Valve Box Cover
PW Hydro Testing all material and equipment are provided by the Contractor 1440 lm -
PW Pipe Disinfection all material and equipment are provided by the Contractor 1440 lm -
PW Test Pit 2.00 ls 5,000.00 10,000.00

OF OTHER FITTINGS
OF Coupling
OF 6"Ø Sleeve Type Coupling CI, for Upvc 10.00 pcs 6,630.00 66,300.00
OF 6"Ø Sleeve Type Coupling CI for ACP to uPVC (OD = 6.91") 4.00 pcs 6,630.00 26,520.00
OF Bend
OF 6"Ø x 45° elbow CI, mechanical Joints 6.00 pcs 12,220.00 73,320.00
OF Valve
OF 6"Ø Gate Valve CI, Mechanical Joints 3.00 pcs 28,020.00 84,060.00
OF 6"Ø Valve Cover CI 3.00 pcs 6,000.00 18,000.00
OF Plug
OF 6"Ø End cap CI, mechanical Joints 4.00 pcs 4,140.00 16,560.00

IW INTERCONNECTION WORKS
IW Interconnection at Ancheta St. End Point
IW Coupling
IW 6"Ø Sleeve Type Coupling CI for ACP to uPVC (OD = 6.91") 2.00 pcs 24,435.23 48,870.46
IW 6"Ø Sleeve Type Coupling CI, for uPVC 1.00 pc 6,630.00 6,630.00
IW Bends
IW 6"Ø x 90° Elbow CI, Mechanical Joints 1.00 pc 12,220.00 12,220.00
IW Tee
IW 6"Ø x 6"Ø Tee CI, Mechanical Joints 1.00 pc 17,620.00 17,620.00
IW Valve
IW 6"Ø Gate Valve CI, Mechanical Joints 1.00 pc 28,020.00 28,020.00
IW 6"Ø Valve Cover CI 1.00 pc 6,000.00 6,000.00
IW End Cap
IW 6"Ø CI, Mechanical Joints 2.00 pcs 4,140.00 8,280.00
IW Interconnection at Mabini St. Starting point
IW Coupling
IW 6"Ø Sleeve Type Coupling CI, for uPVC 1.00 pc 6,630.00 6,630.00
IW Interconnection at Gualberto St.
IW Coupling
IW 6"Ø Sleeve Type Coupling CI, for uPVC 1.00 pc 6,630.00 6,630.00
IW Tee
IW 6"Ø x 4"Ø Tee Reducer CI, Mechanical Joints 1.00 pc 15,830.00 15,830.00
IW Valve
IW 6"Ø Gate Valve CI, Mechanical Joints 1.00 pc 28,020.00 28,020.00
IW 6"Ø Valve Cover CI 1.00 pc 6,000.00 6,000.00
IW Interconnection at Don Flores St.
IW Coupling
IW 6"Ø Sleeve Type Coupling CI, for uPVC 1.00 pc 6,630.00 6,630.00
IW Tee
IW 6"Ø x 4"Ø Tee Reducer CI, Mechanical Joints 1.00 pc 15,830.00 15,830.00
IW Valve
IW 6"Ø Gate Valve CI, Mechanical Joints 1.00 pc 28,020.00 28,020.00
IW 6"Ø Valve Cover CI 1.00 pc 6,000.00 6,000.00
IW Interconnection at North Forbes Line
IW Coupling
IW 6"Ø Sleeve Type Coupling CI, for uPVC 1.00 pc 6,630.00 6,630.00
IW Tee
IW 6"Ø x 4"Ø Tee Reducer CI, Mechanical Joints 1.00 pc 15,830.00 15,830.00
IW Valve
IW 6"Ø Gate Valve CI, Mechanical Joints 1.00 pc 28,020.00 28,020.00
IW 6"Ø Valve Cover CI 1.00 pc 6,000.00 6,000.00
IW Interconnection of Parallel Pipe 2"Ø
IW Coupling
IW 2"Ø Sleeve Type Coupling CI, Mechanical Joints for uPVC 25.00 pcs 2,780.00 69,500.00
IW Tee
IW 6"Ø x 2"Ø Tee Reducer CI, Mechanical Joints 10.00 pcs 14,240.00 142,400.00
IW 2"Ø x 2"Ø Tee CI, Mechanical Joints 5.00 pcs 5,540.00 27,700.00
IW Bends
IW 2"Ø x 90° Elbow CI, Mechanical Joints 10.00 pcs 4,090.00 40,900.00
IW 2"Ø x 45° Elbow CI, Mechanical Joints 5.00 pcs 4,090.00 20,450.00
IW 2"Ø x 90° Elbow GI 5.00 pcs 750.00 3,750.00
IW Valve
IW 6"Ø Gate Valve CI, Mechanical Joints 10.00 pc 28,020.00 280,200.00
IW 6"Ø Valve Cover CI 10.00 pc 6,000.00 60,000.00
IW Plug
IW 2"Ø End cap CI 5.00 pcs 4,140.00 20,700.00
IW 2"Ø Plug CI 5.00 pcs 330.00 1,650.00
IW Pipe
IW 2"Ø x 1.50m GI, for threade 1 side 5.00 pcs 9,390.00 46,950.00
IW 2"Ø x 6m uPVC Pipe, Series 8(Class 150) 5.00 pcs 1,820.00 9,100.00

BA BRIDGE ATTACHEMENT Include Dismantling, Removal of Existing Pipe attached to the Bridge including fittings and appurtenances, Hauling to San Juan Warehouse
BA Coupling
BA 6"Ø Sleeve Type Coupling CI for uPVC to Steel (OD 6.90") 2.00 pcs 24,435.23 48,870.46
BA 6"Ø Sleeve Type Coupling CI for uPVC 2.00 pcs 6,630.00 13,260.00
BA Gate Valves
BA 6"Ø Gate Valve Heavy Duty 1.00 pc 28,020.00 28,020.00
BA Bends
BA 6"Ø x 45° Elbow Sprial Welded Steel, 6mm thk, Pipe 45° Fabricated Elbow 4-5 cuts 4.00 pcs 4,990.00 19,960.00
BA 6"Ø x 45° Elbow CI for Mechanical Joints 4.00 pcs 4,990.00 19,960.00
BA ARV Assembly @ Bridges
BA 2"Ø Brass Valve Ball Valve, Heavy Duty 2.00 pc/ s
BA 2"Ø x 6" GI Nipple See Detail Drawing to be welded to 12"Ø Pipe line 4.00 pc/ s
BA 2"Ø ARV AVK Series 851/20" Double Orifice 2.00 pc/ s 100,033.60 200,067.20
BA Steel Cage Steel cage for arv 2.00 ls
BA Fabrication of Pipe Support (Bracket) for Catbangen Bridge 2.00 ls

FH FIRE HYDRANT ASSEMBLY


FH Concrete Pad L:1.00m x W: 0.90m x T:0.05m 1.00 ls
FH Steel Barricade 2-4"Ø GI pipe with concrete mixture 1.00 ls
FH Fire Hydrant Head 4"Ø 1.00 pcs
FH Pipe
FH 4"Ø uPVC Pipe, Series 8(Class 150) 2.00 pcs.
FH 4"Ø GI Pipe (1.50 meter long ) 2.00 pcs
FH 6"Ø x 2"mtr uPVC Pipe, Series 8(Class 150) for Valve Box 2.00 pcs
FH Tees
310,454.11 310,454.11
FH 6"Ø x 4"Ø CI , Mechanical Joints 1.00 pcs
FH Coupling
FH 4"Ø CI Sleeve Type (for uPVC) 2.00 pcs
FH Bends
FH 4"Ø x 90° Elbow CI, Mechanical Joints 2.00 pcs.
FH Gate Valve
FH 4"Ø Gate Valve CI, Mechanical Joints 2.00 pcs.
FH 6"Ø Valve Box Cover CI 2.00 pcs

SA STUB OUT ASSEMBLY


SA Stub Out along Parallel Line Every 30m
SA 2"Ø x 1"Ø Saddle Clamp for uPVC Pipe 45.00 pcs 470.00 21,150.00
SA 1"Ø Corporation Stop Brass 45.00 pcs 2,180.00 98,100.00
SA 1"Ø Pipe PE, SDR11 1,125.00 lm 170.00 191,250.00
SA 1"Ø PE Adapter PE 45.00 pcs 160.00 7,200.00
SA 1"Ø x 90° Elbow GI, Sched. 40 90.00 pcs 250.00 22,500.00
SA 1"Ø x 6" Nipple GI 45.00 pcs 170.00 7,650.00
SA 1"Ø Plug GI 45.00 pcs 130.00 5,850.00
SA Stub Out Crossed Road
SA 2"Ø x 1"Ø Saddle Clamp for uPVC Pipe 21.00 pcs 470.00 9,870.00
SA 1"Ø Corporation Stop Brass 21.00 pcs 2,180.00 45,780.00
SA 2"Ø Pipe uPVC Pipe, Series 8(Class 150) for Pipe Borring Casing 420.00 lm 303.33 127,400.00
SA 1"Ø Pipe PE, SDR11 525.00 lm 170.00 89,250.00
SA 1"Ø PE Adapter PE 21.00 pcs 160.00 3,360.00
SA 1"Ø x 90° Elbow GI, Sched. 40 42.00 pcs 160.00 6,720.00
SA 1"Ø Plug GI 21.00 pcs 130.00 2,730.00

TA Transfer of Active Accounts (Active Accounts)


TA Cluster Points
TA 1"Ø Pipe PE, SDR11 for Cluster Points 250.00 lm 170.00 42,500.00
TA 1"Ø x 1"Ø Tee GI 10.00 pcs 330.00 3,300.00
TA 1"Ø x 90° Elbow GI 10.00 pcs 250.00 2,500.00
TA 1"Ø Short Nipple GI 10.00 pcs 650.00 6,500.00
TA 1"Ø x 1/2"Ø Bushing GI 10.00 pcs 520.00 5,200.00
TA 1"Ø Adapter PE 10.00 pcs 160.00 1,600.00
TA Water Meter Set up
TA Water Meter
TA 1/2"Ø 10.00 pcs 1,978.00 19,780.00
TA Nipple
TA 1/2"Ø x 12 GI 10.00 pcs 300.00 3,000.00
TA 1/2"Ø x 6" GI 10.00 pcs 175.00 1,750.00
TA 1/2"Ø x 4" GI 10.00 pcs 150.00 1,500.00
TA Elbow
TA 1/2"Ø x 90° GI 20.00 pcs 170.00 3,400.00
TA Elbow Reducer
TA 3/4"Ø x 1/2"Ø GI 10.00 pcs 450.00 4,500.00
TA Swing valve
TA 1/2"Ø Brass 10.00 pcs 600.00 6,000.00
TA Ball Valve
TA 1/2"Ø Brass 10.00 pcs 1,500.00 15,000.00
TA PE Adapter
TA 1/2"Ø PE Adapter 10.00 pcs 130.00 1,300.00
TA 1/2"Ø PE Union Adapter 10.00 pcs 150.00 1,500.00

MC MISCELLANEOUS
MC Tape Marker 300m/ roll (Metalic) 5.00 pcs
MC Tape Seal 3/4" 800.00 pcs
MC Thrust Block (for all bends, tees, other fittings and thrust blocks Concrete Mixture with boulders 3.00 cum 10,000.00 30,000.00
MC Transfer of Tapping point of existing active accounts to newly contructed lateral pipes including pipelaying of service line 1.00 ls 350,000.00 350,000.00
13,401,050.00

PREPARED BY : JOHN PAUL SUGASTE


RACC
DATE: June 26, 2022
COMPANY NAME: R. Abalos Const. Co.
PROJECT TITLE: TPR 3 - PAGDALAGAN NORTE TO BRGY II
PROJECT LOCATION: PAGDALAGAN TO BRGY 2

ID ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL AMOUNT


GR GENERAL REQUIREMENTS
GR Mobilization and Demobilization 1 ls 693,116.66 693,116.66
GR Safety Requirements PPEs, Signages and Road Safety Warning Devices, Lights, and others. 1 ls 373,523.69 373,523.69

EW EARTHWORKS
EW 10"Ø Main line total length
EW Concrete Cutting (L:4290m + W:0.55m) Double Cutting 8,581.10 lm 45.00 386,149.50
EW Pavement Demolition
EW Concrete Roadway L:4290m x W:0.55m 2,359.50 sqm 250.00 589,875.00
EW Surface Restoration
EW Base Coarse L:4290m x W:0.55m x T:0.85m 200.56 cum 1,000.00 200,557.50
EW Sub-Base Coarse L:4290m x W:0.55m x T:0.85m 200.56 cum 800.00 160,446.00
EW Concrete Roadway L:4900m x W:0.55m x T:0.30m 707.85 cum 7,000.00 4,954,950.00
EW Sand bedding for Pipelines -
EW 4"Ø Pipeline L:4900m x W:0.55m x T:0.30m 1002.79 cum 1,000.00 1,002,787.50

PW PIPELAYING WORKS
PW Pipelaying on a Trench Include Hydrotesting and Disinfection all materials are provided by Contractor
PW 10"Ø uPVC Pipe Series 8( Class 150) 4,290.00 lm 5,067.00 21,737,430.00
PW 2"Ø uPVC Pipe Nation Series 8( Class 150) parallel line 4,205.00 lm 311.00 1,307,755.00
PW Other Pipes
PW 10"Ø steel pipe Spiral welded, with primer coating and cement lining (for possible Fabrication due obstruction/culvert crossover) 5.00 pcs 151,000.00 755,000.00
PW 2"Ø steel pipe GI Pipe, 6 mts. Length, sch 40 with primer ( for possible Fabrication due to obstruction/culvert crossover) 5.00 pcs 5,643.00 28,215.00
PW 6"Ø uPVC Pipe Series 8( Class 150) 28.00 pc 10,740.00 300,720.00
PW Hydro Testing all material and equipment are provided by the Contractor 4,900.00 lm
PW Pipe Disinfection all material and equipment are provided by the Contractor 4,900.00 lm
PW Test Pit 2.00 ls 5,000.00 10,000.00

OF OTHER FITTINGS
OF Coupling -
OF 10"Ø Sleeve Type Coupling CI, for Upvc 20.00 pc 15,240.00 304,800.00
OF 10"Ø Sleeve Type Coupling CI, for Steel Pipe (OD 275mm) to uPVC Pipe 6.00 pc 15,240.00 91,440.00
OF 2"Ø Sleeve Type Coupling CI, for uPVC 20.00 pc 2,780.00 55,600.00
OF 2"Ø Sleeve Type Coupling CI, for GI Pipe (OD 60-63mm) to uPVC Pipe 6.00 pc 2,780.00 16,680.00
OF Bends
OF 10"Ø x 90° Elbow CI - Mechanical Joints 2.00 pcs 12,220.00 24,440.00
OF Valve
OF 10"Ø Gate Valve CI - Mechanical Joints 3.00 pc 81,660.00 244,980.00
OF End Cap
OF 10"Ø End Cap CI - Mechanical Joints 6.00 pc 35,000.00 210,000.00
OF 2"Ø End Cap CI - Mechanical Joints 6.00 pc 1,620.00 9,720.00

IW INTERCONNECTION WORKS
IW Pagdalagan Interconnection
IW Coupling
IW 12"Ø Sleeve type Coupling CI , for uPVC 2.00 pcs 20,670.00 41,340.00
IW 10"Ø Sleeve type Coupling CI , for uPVC 2.00 pcs 14,390.00 28,780.00
IW Reducer
IW 12"Ø x 10"Ø Reducer CI - Mechanical Joints 1.00 pc 27,025.44 27,025.44
IW End Cap
IW 10"Ø End Cap for uPVC 1.00 pc 8,536.00 8,536.00
IW 8"Ø End Cap for uPVC 1.00 pc 7,356.00 7,356.00
IW 8"Ø End Cap for ACP Pipe (OD 248-250mm) 2.00 pc 7,356.00 14,712.00
IW Retapping Pindangan and Caltex
IW Coupling
IW 2"Ø Sleeve type Coupling CI , for uPVC 4.00 pcs 2,780.00 11,120.00
IW Tee
IW 2"Ø x 2"Ø Tee CI - Mechanical Joints 2.00 pcs 4,410.00 8,820.00
IW Retapping Mcdonalds and Robinson
IW Coupling
IW 10"Ø Sleeve Type Coupling 4.00 pcs 11,480.00 45,920.00
IW 4"Ø Sleeve type Coupling CI , for uPVC 1.00 pc 4,450.00 4,450.00
IW 3"Ø Sleeve type Coupling CI , for uPVC 1.00 pcs 3,360.00 3,360.00
IW Tee
IW 10"Ø x 4"Ø Tee CI - Mechanical Joints 1.00 pcs 25,300.00 25,300.00
IW 10"Ø x 3"Ø Tee CI - Mechanical Joints 1.00 pcs 25,300.00 25,300.00
IW Monumento Interconnection
IW Coupling
IW 10"Ø End Cap for uPVC 1.00 pc 8,536.00 8,536.00
IW 8"Ø End Cap for ACP Pipe (OD 248-250mm) 2.00 pc 7,356.00 14,712.00
IW Tee
IW 10"Ø x 8"Ø Tee Reducer CI - Mechanical Joints 1.00 pc 26,450.00 26,450.00
IW Valve
IW 8"Ø Gate Valve CI - Mechanical Joints 1.00 pc 47,800.00 47,800.00
IW Pensylvannia Ave. Interconnection
IW Coupling
IW 10"Ø Sleeve type Coupling CI , for uPVC 2.00 pcs 11,480.00 22,960.00
IW 6"Ø Sleeve type Coupling CI , for uPVC 1.00 pcs 6,630.00 6,630.00
IW Tee
IW 10"Ø x 6"Ø Reducer CI - Mechanical Joints 1.00 pc 25,300.00 25,300.00
IW Valve
IW 6"Ø Gate Valve CI - Mechanical Joints 1.00 pc 28,020.00 28,020.00
IW Gen. Luna St. Interconnection
IW Coupling
IW 10"Ø Sleeve type Coupling CI , for uPVC 2.00 pcs 11,480.00 22,960.00
IW 4"Ø Sleeve type Coupling CI , for uPVC 1.00 pcs 4,450.00 4,450.00
IW Tee
IW 10"Ø x 4"Ø Reducer CI - Mechanical Joints 1.00 pc 25,300.00 25,300.00
IW bends
IW 4"Ø Gate Valve CI - Mechanical Joints 1.00 pc 21,120.00 21,120.00
IW Rizal Ave., Brgy. 2 Interconnection
IW Coupling
IW 10"Ø Sleeve type Coupling CI - Mechanical Joints 1.00 pc 11,480.00 11,480.00
IW 8"Ø Sleeve type Coupling CI - Mechanical Joints 2.00 pcs 10,780.00 21,560.00
IW Tee/
IW 10"Ø x 8"Ø Tee Reducer CI - Mechanical Joints 1.00 pcs 26,450.00 26,450.00
IW 10"Ø x 8"Ø Reducer CI - Mechanical Joints 1.00 pcs 26,450.00 26,450.00
IW 8"Ø CI - Mechanical Joints 1.00 pcs 18,000.00 18,000.00
IW Valve
IW 8"Ø Gate Valve CI - Mechanical Joints 1.00 pc 48,940.00 48,940.00
IW Bends
IW 8"Ø x 90° Elbow CI - Mechanical Joints 1.00 pc 17,340.00 17,340.00
IW Interconnection of Parallel line
IW Coupling
IW 10"Ø Sleeve type Coupling CI - Mechanical Joints 32.00 pcs 11,480.00 367,360.00
IW 2"Ø Sleeve type Coupling CI - Mechanical Joints 32.00 pcs 2,780.00 88,960.00
IW Valve
IW 2"Ø Gate Valve CI - Mechanical Joints 32.00 pcs 10,250.00 328,000.00
IW Tee
IW 2"Ø Tee CI - Mechanical Joints 16.00 pcs 5,540.00 88,640.00
IW Elbow
IW 2"Ø x 90° Elbow CI - Mechanical Joints 32.00 pcs 4,090.00 130,880.00
IW 2"Ø x 90° Elbow GI Elbow, sch 40 32.00 pcs 750.00 24,000.00
IW 2"Ø x 45° Elbow GI Elbow, sch 40 32.00 pcs 750.00 24,000.00
IW Pipe
IW 2"Ø x 1.5m GI Pipe threaded 1 side 16.00 pcs 9,390.00 150,240.00
IW 2"Ø uPVC Pipe Series 8( Class 150) 16.00 pcs 1,820.00 29,120.00
IW Plug
IW 2"Ø GI Plug 16.00 pcs 330.00 5,280.00

SA STUB OUT ASSEMBLY


SA 2"Ø x 1"Ø Saddle Clamp for uPVC 215.00 pcs 470.00 101,050.00
SA 1"Ø Corporation Stop Brass 215.00 pcs 2,180.00 468,700.00
SA 1"Ø ISO Pipe PE, SDR 11 6,450.00 lm 85.90 554,055.00
SA 1"Ø PE Adapter PE 430.00 pcs 160.00 68,800.00
SA 1"Ø x 90° Elbow GI 430.00 pcs 250.00 107,500.00
SA 1"Ø x 12" Nipple GI 215.00 pcs 400.00 86,000.00
SA 1"Ø Plug GI 215.00 lm 130.00 27,950.00

FH FIRE HYDRANT ASSEMBLY


FH Concrete Pad L:1.00m x W: 0.90m x T:0.05m 8.00 ls
FH Steel Barricade 2-4"Ø gi pipe with concrete mixture 16.00 ls
FH Fire Hydrant Head 4"Ø 8.00 pcs
FH Pipe
FH 4"Ø uPVC Pipe, Series 8(Class 150) 8.00 pcs.
FH 4"Ø G.I Pipe (1.50 meter long ) 8.00 pcs
FH 6"Ø x 2"mtr uPVC Pipe, Series 8(Class 150) for Valve Box 3.00 pcs
FH Tees
FH 10"Ø x 4"Ø CI , Mechanical Joints 8.00 pcs 310,454.11 310,454.11
FH Coupling
FH 4"Ø CI Sleeve Type (for uPVC) 8.00 pcs
FH Bends
FH 4"Ø x 90° Elbow CI, Mechanical Joints 16.00 pcs.
FH 4"Ø x 45° Elbow CI, Mechanical Joints 8.00 pcs.
FH Gate Valve
FH 4"Ø Gate Valve CI, Mechanical Joints 8.00 pcs.
FH 6"Ø Valve Box Cover CI 8.00 pcs

TA TRANSFER OF CONNECTION
TA Cluster Points
TA 1"Ø Pipe PE, SDR11 for Cluster Points 2500.00 lm 170.00 425,000.00
TA 1"Ø x 1"Ø Tee GI 500.00 pcs 330.00 165,000.00
TA 1"Ø x 90° Elbow GI 1000.00 pcs 250.00 250,000.00
TA 1"Ø x 3/4"Ø Bushing GI 15.00 pcs 520.00 7,800.00
TA 1"Ø x 1/2"Ø Bushing GI 480.00 pcs 520.00 249,600.00
TA 1"Ø Adapter PE 1000.00 pcs 160.00 160,000.00
TA 1"Ø Plug GI 500.00 pcs 130.00 65,000.00
TA Water Meter Set up with TailPiece
TA Water Meter
TA 1/2"Ø 470.00 pcs 1,978.00 929,660.00
TA 3/4"Ø 15.00 pcs 2,840.00 42,600.00
TA 1"Ø 15.00 pcs 4,066.67 61,000.00
TA Bushing
TA 1/2"Ø GI 470.00 pcs 520.00 244,400.00
TA 3/4"Ø 15.00 pcs 520.00 7,800.00
TA 1"Ø 15.00 pcs 520.00 7,800.00
TA Pipe
TA 1/2"Ø PE, SDR11 for Service Connection 14,400.00 lm 54.00 777,600.00
TA 3/4"Ø PE, SDR11 for Service Connection 450.00 lm 81.00 36,450.00
TA 1"Ø PE, SDR11 for Service Connection 450.00 lm 85.00 38,250.00
TA Nipple
TA 1/2"Ø x 12 GI 470.00 pcs 300.00 141,000.00
TA 1/2"Ø x 6" GI 470.00 pcs 175.00 82,250.00
TA 1/2"Ø x 4" GI 470.00 pcs 150.00 70,500.00
TA 3/4"Ø x 12 GI 15.00 pcs 350.00 5,250.00
TA 3/4"Ø x 6" GI 15.00 pcs 200.00 3,000.00
TA 3/4"Ø x 4" GI 15.00 pcs 275.00 4,125.00
TA 1/"Ø x 12 GI 15.00 pcs 400.00 6,000.00
TA 1"Ø x 6" GI 15.00 pcs 225.00 3,375.00
TA 1"Ø x 4" GI 15.00 pcs 200.00 3,000.00
TA Elbow
TA 1/2"Ø x 90° GI 470.00 pcs 170.00 79,900.00
TA 3/4"Ø x 90° GI 15.00 pcs 200.00 3,000.00
TA 1"Ø x 90° GI 15.00 pcs 250.00 3,750.00
TA Straight Elbow
TA 1/2"Ø GI 470.00 pcs 200.00 94,000.00
TA 3/4"Ø GI 15.00 pcs 300.00 4,500.00
TA 1"Ø GI 15.00 pcs 450.00 6,750.00
TA Elbow Reducer
TA 1 1/4"Ø x 1 "Ø GI 470.00 pcs 264.00 124,080.00
TA 1"Ø x 3/4 "Ø GI 15.00 pcs 324.72 4,870.80
TA 3/4"Ø x 1/2 "Ø 15.00 pcs 351.12 5,266.80
TA Swing valve
TA 1/2"Ø Brass 470.00 pcs 600.00 282,000.00
TA 3/4"Ø Brass 15.00 pcs 1,200.00 18,000.00
TA 1"Ø Brass 15.00 pcs 1,500.00 22,500.00
TA Ball Valve
TA 1/2"Ø Brass 470.00 pcs 600.00 282,000.00
TA 3/4"Ø Brass 15.00 pcs 1,200.00 18,000.00
TA 1"Ø Brass 15.00 pcs 1,500.00 22,500.00
TA PE Adapter
TA 1/2"Ø PE 470.00 pcs 130.00 61,100.00
TA 3/4"Ø PE 15.00 pcs 160.00 2,400.00
TA 1"Ø PE 15.00 pcs 180.00 2,700.00

MC MISCELLANEOUS
MC Tape Marker 300 m / roll, metallic 14.00 rolls -
MC Teflon 2,400.00 rolls -
MC Thrust Block (for all bends, tees, other fittings) Concrete mix with boulders 20.00 cu.m. 10,000.00 200,000.00

42,119,430.00

PREPARED BY : JOHN PAUL SUGASTE


RACC
DATE: June 26, 2022
COMPANY NAME: R. Abalos Const. Co.
PROJECT TITLE: TPR 4 - TOTAL PIPE REPLACEMENT PAGDALAGAN NORTE TO PORO
PROJECT LOCATION: PAGDALAGAN TO PORO

ID ITEM DESCRIPTION QTY UNIT UNIT COST TOTAL AMOUNT


GR GENERAL REQUIREMENTS
GR Mobilization and Demobilization 1.00 l.s. 815,621.07 815,621.07
GR Safety Requirements 1.00 l.s. 393,054.14 393,054.14

EW EARTHWORKS
EW 6"Ø Main Line
EW Concrete Cutting (L: 3790m + W:0.45m) Double Cutting 7,580.90 lm 45.00 341,140.50
EW Pavement Demolition
EW Concrete Roadway (L:3790m + W:0.45m) 1,705.50 sqm 250.00 426,375.00
EW Surface Restoration
EW Base Coarse (L:3790m x W: 0.45m x T:0.15m) 255.83 cum 1,000.00 255,830.00
EW Sub-Base Coarse (L:3790m x W: 0.45m x T:0.15m) 255.83 cum 800.00 204,664.00
EW Concrete Roadway (L:3790m x W: 0.45m x T:0.25m) 426.38 cum 7,000.00 2,984,660.00
EW Sand bedding for Pipelines
EW 6"Ø and 2"Ø Parallel line (L:3790m x W: 0.45m x T:0.15m; less pipe volume) 463.60 cum 1,000.00 463,600.00
EW 2"Ø Distrubution Line
EW Concrete Cutting (L:770m + W:0.40m) Double Cutting 1,540.80 lm 45.00 69,336.00
EW Pavement Demolition
EW Concrete Roadway (L:770m + W:0.40m) 308.00 sqm 250.00 77,000.00
EW Surface Restoration
EW Base Coarse (L:.770m x W: 0.40m x T: 0.15m) 46.20 cum 1,000.00 46,200.00
EW Sub-Base Coarse (L:770m x W: 0.40m x T: 0.20m) 61.60 cum 800.00 49,280.00
EW Concrete Roadway (L:770m x W: 0.40m x T: 0.25m) 77.00 cum 7,000.00 539,000.00
EW Sand bedding for Pipelines
EW 6"Ø and 2"Ø Parallel line (L:3790m x W: 0.40m x T: 0.15m, less pipe Volume) 44.69 cum 1,000.00 44,690.00
EW Test Pit 3.00 set 5,000.00 15,000.00

PL PIPE LAYING
PL Pipelaying on a Trench
PL 6"Ø uPVC Pipe S-8 C-150, Main Line 3,790.00 lm 3,864.00 14,644,560.00
PL 2"Ø uPVC Pipe S-8 C-150, Parallel Line 3,490.00 lm 311.00 1,085,390.00
PL Bridge Crossing Pipelines -
PL 6"Ø Spiral welded SP, 6mm thk, w/ cement lining and outer coating (primer and blue) 50.00 lm 45,187.00 2,259,350.00
PL Other Pipes -
PL 6"Ø Spiral welded SP, 6mm thk, w/ cement lining and outer coating (primer and blue); for fabrication 10.00 pcs 91,126.00 911,260.00
PL 6"Ø uPVC Pipe S-8 C-150, Valve Box 20.00 pcs 662.00 13,240.00
PL Hydrotesting 3,790.00 lm
PL Pipe Disinfection 3,790.00 lm

OF OTHER FITTINGS
OF Coupling
OF 6"Ø 10.00 pc 9,640.00 96,400.00
OF Bends
OF 6"Øx90deg Elbow 2.00 pcs 9,400.00 18,800.00
OF 6"Øx45deg Elbow 3.00 pcs 9,400.00 28,200.00
OF Valve
OF 6"Ø Gate Valve 1.00 pc 29,330.00 29,330.00
OF Pipe End Caps 2.00 pcs 8,940.00 17,880.00

IC INTERCONNECTION FITTINGS
IC Interconnection Fitting @ Pagdalagan Intersection
IC Coupling
IC 6"Ø STC; CI Mechanical Joint for uPVC 1.00 pc 9,640.00 9,640.00
IC 12"Ø x 6"Ø Reducer 1.00 pc 34,260.00 34,260.00
IC Interconnection Fitting @ Mabini st. 1 - Detail 1
IC Coupling
IC 6"Ø STC, CI, Mechanical Joints for uPVC 3.00 pcs 9,640.00 28,920.00
IC Bends
IC 6"Ø X 45"Ø Elbow; CI, Mechanical Joints for uPVC 4.00 pcs 9,400.00 37,600.00
IC TEE / WYE
IC 6"Ø x 6"Ø Wye; CI, Mechanical Joint for uPVC 1.00 pc 15,120.00 15,120.00
IC Valve
IC 6"Ø Gate Valve; CI, Mechanical Joint for uPVC 2.00 pcs 26,340.00 52,680.00
IC Interconnection Fitting @ Mabini st. 1 - Right side OF Pensylvannia
IC Coupling
IC 6"Ø, STC, CI, Mechanical Joints for uPVC 2.00 pc 6,630.00 13,260.00
IC 6"Ø, STC, CI, Mechanical Joints (OD 6.91) 2.00 pc 6,630.00 13,260.00
IC Tee
IC 6"Ø x 6"Ø Cross Tee, CI, Mechanical Joints 1.00 pc 15,120.00 15,120.00
IC Interconnection Fitting @Mabini st. 1 - Details 3
IC Coupling
IC 6"Ø, STC, CI, Mechanical Joints for uPVC 2.00 pc 6,630.00 13,260.00
IC 6"Ø, STC, CI, Mechanical Joints (OD 6.91) 2.00 pc 6,630.00 13,260.00
IC Tee
IC 6"Ø x 6"Ø Cross Tee, CI, Mechanical Joints 1.00 pc 15,120.00 15,120.00
IC Valve
IC 6"Ø Gate Valve; CI, Mechanical Joint for uPVC 2.00 pcs 26,340.00 52,680.00
IC Interconnection of Existing Distribution line - Namnama Canaoy Line
IC Coupling
IC 6"Ø STC; CI, for uPVC 4.00 pcs 6,630.00 26,520.00
IC 2"Ø STC; for uPVC 5.00 pcs 2,780.00 13,900.00
IC Tee
IC 6"Ø x 3"Ø Tee Reducer; CI, Mechanical Joints 2.00 pcs 11,780.00 23,560.00
IC PIPE
IC 3"Ø uPVC; S-8, C-150 2.00 pcs 3,540.00 7,080.00
IC Interconnection of Parallel Pipe - 2"Ø
IC COUPLING
IC 2"Ø, STC, CI, Mechanical Joints for uPVC 80.00 pcs 2,780.00 222,400.00
IC TEE
IC 6"Ø x 2"Ø Tee Reducer; CI, Mechanical Joints 32.00 pcs 15,830.00 506,560.00
IC 2"Ø x 2"Ø Tee; CI, Mechanical Joints 16.00 pcs 4,410.00 70,560.00
IC Bends
IC 2"Ø x 90° Elbow 16.00 pcs 4,090.00 65,440.00
IC 2"Ø x 45° Elbow 16.00 pcs 4,090.00 65,440.00
IC Plug
IC 2"Ø End cap 16.00 pcs 1,620.00 25,920.00
IC Interconnection at Pagudpud
IC Coupling
IC 2"Ø Sleeve Type Coupling 4.00 pcs 2,780.00 11,120.00
IC Wye
IC 2"Ø Wye 2.00 pcs 4,410.00 8,820.00
IC Bends
IC 2"Ø X 45° Elbow 4.00 pcs 4,090.00 16,360.00
IC 2"Ø X 90° Elbow 2.00 pcs 4,090.00 8,180.00
IC Valve
IC 2"Ø Gate Valve 2.00 pcs 10,250.00 20,500.00
IC 6"Ø Valve Cover 2.00 pcs 29,330.00 58,660.00
IC Interconnection at Sitio Bataan
IC Coupling
IC 2"Ø Sleeve Type Coupling 4.00 pcs 2,780.00 11,120.00
IC Tee
IC 2"Ø x 2"Ø Tee 2.00 pcs 4,410.00 8,820.00
IC Bends
IC 2"Ø x 90° Elbow 2.00 pcs 4,090.00 8,180.00
IC 2"Ø x 45° Elbow 4.00 pcs 4,090.00 16,360.00
IC Valve
IC 2"Ø Gate Valve 2.00 pcs 10,250.00 20,500.00
IC 6"Ø Valve Cover 2.00 pcs 3,000.00 6,000.00

BA BLOW OFF ASSEMBLY


BA Plug
BA 2"Ø Plug GI 16.00 pcs 330.00 5,280.00
BA Bends
BA 2"Ø x 90° Elbow GI 16.00 pcs 4,090.00 65,440.00
BA 2"Ø x 90° Elbow CI, Mechanical Joints 32.00 pcs 4,090.00 130,880.00
BA Pipe
BA 2"Ø x 1.50m GI, threade 1 side 16.00 pcs 1,610.00 25,760.00
BA 2"Ø uPVC Pipe, Series 8(Class 150) 16.00 pcs 1,492.00 23,872.00

FH FIRE HYDRANT ASSEMBLY


FH Concrete Pad L:1.00m x W: 0.90m x T:0.05m 2.00 ls
FH Steel Barricade 2-4"Ø GI pipe with concrete mixture 2.00 ls
FH FIRE HYDRANT HEAD 4"Ø 2.00 pcs
FH Pipe
FH 4"Ø uPVC Pipe, Series 8(Class 150) 2.00 pcs.
FH 4"Ø G.I Pipe (1.50 meter long ) 2.00 pcs
FH Tees
FH 6"Ø x 4"Ø CI , Mechanical Joints 2.00 pcs
310,454.11 620,908.22
FH Coupling
FH 4"Ø CI Sleeve Type (for uPVC) 4.00 pcs
FH Elbow
FH 4"Ø x 90° CI, Mechanical Joints 4.00 pcs.
FH Gate Valve
FH 4"Ø CI (MJ/MJ) 2.00 pcs.
FH 6"Ø x 2"mtr uPVC Pipe, Series 8(Class 150) for Valve Box 2.00 pcs
FH 6"Ø Valve Box Cover CI 2.00 pcs

BA BRIDGE ATTACHMENT
BA Coupling
BA 6"Ø Sleeve Type Coupling CI for uPVC to Steel (OD 323mm) 4.00 pcs 6,630.00 26,520.00
BA 6"Ø Sleeve Type Coupling CI for uPVC 2.00 pcs 6,630.00 13,260.00
BA Bends
BA 6"Ø x 45° Elbow Sprial Welded Steel, 6mm thk, Pipe 45° Fabricated Elbow 4-5 cuts 8.00 pcs 12,220.00 97,760.00
BA 6"Ø x 45° Elbow CI for Mechanical Joints 8.00 pcs 12,220.00 97,760.00
BA ARV Assembly @ Bridges
BA 2"Ø Brass Valve Ball Valve, Heavy Duty 2.00 pc/ s
BA 2"Ø x 6" GI Nipple See Detail Drawing to be welded to 12"Ø Pipe line 4.00 pc/ s
BA 2"Ø ARV AVK Series 851/20" Double Orifice 2.00 pc/ s 100,033.60 200,067.20
BA Steel Cage Steel cage for ARV 2.00 ls
BA Fabrication of Pipe Support (Brace) for, San Vicente Bridge & Pagudpud Bridge 2.00 ls

SA STUB OUT ASSEMBLY


SA Stub Out Along Parallel Line
SA 2"Ø x 1"Ø Saddle Clamp for uPVC Pipe 107.00 pcs 470.00 50,290.00
SA 1"Ø Corporation Stop Brass 107.00 pcs 2,180.00 233,260.00
SA 1"Ø Pipe PE, SDR11 2,140.00 lm 170.00 363,800.00
SA 1"Ø PE Adapter PE, SDR11 107.00 pcs 160.00 17,120.00
SA 1"Ø x 6" Nipple GI 107.00 pcs 170.00 18,190.00
SA 1"Ø x 90˚ Elbow GI 214.00 pcs 250.00 53,500.00
SA 1"Ø Plug GI 107.00 pcs 130.00 13,910.00

SA Stub Out Across the Road


SA 2"Ø x 1"Ø Saddle Clamp for uPVC Pipe 34.00 pcs 470.00 15,980.00
SA 1"Ø Corporation Stop Brass 34.00 pcs 2,180.00 74,120.00
SA 2"Ø Pipe uPVC Pipe, Series 8(Class 150) for Pipe Casing 680.00 lm 303.33 206,264.40
SA 1"Ø Pipe PE, SDR11 850.00 lm 170.00 144,500.00
SA 1"Ø PE Adapter PE, SDR11 34.00 pcs 160.00 5,440.00
SA 1"Ø x 6" Nipple GI 34.00 pcs 170.00 5,780.00
SA 1"Ø x 90˚ Elbow GI 68.00 pcs 250.00 17,000.00
SA 1"Ø Plug GI 34.00 pcs 130.00 4,420.00

TA TRANSFER OF ACTIVE ACCOUNTS


TA Clustering Assembly
TA Pipe
TA 1"Ø ISO Pipe SDR11, for lateral Clustering @ 20mts each 2500.00 lm 85.90 214,750.00
TA 1"Ø ISO Pipe SDR11, for Service Line 200.00 lm 85.90 17,180.00
TA 3/4"Ø ISO Pipe SDR11, for Service Line 200.00 lm 81.20 16,240.00
TA 1/2"Ø ISO Pipe SDR11, for Service Line 9600.00 lm 65.00 624,000.00
TA 1"Ø x 1"Ø Tee GI 500.00 pcs 330.00 165,000.00
TA 1"Ø Short Nipple GI 500.00 pcs 170.00 85,000.00
TA 1"Ø x 90° Elbow GI 50.00 pcs 250.00 12,500.00
TA 1"Ø x 3/4"Ø Bushing GI 10.00 pcs 520.00 5,200.00
TA 1"Ø x 1/2"Ø Bushing GI 480.00 pcs 520.00 249,600.00
TA Water Meter Set Up
TA Water Meter with Tail Piece
TA 1"Ø 10.00 pcs 4,066.67 40,666.67
TA 3/4"Ø 10.00 pcs 2,840.00 28,400.00
TA 1/2"Ø 480.00 pcs 1,978.00 949,440.00
TA Nipple
TA 1/2"Ø x 12 GI 480.00 pcs 300.00 144,000.00
TA 1/2"Ø x 6" GI 480.00 pcs 175.00 84,000.00
TA 1/2"Ø x 4" GI 480.00 pcs 150.00 72,000.00
TA 1"Ø x 12" GI 10.00 pcs 350.00 3,500.00
TA 1"Ø x 6" GI 10.00 pcs 200.00 2,000.00
TA 1"Ø x 4" GI 10.00 pcs 275.00 2,750.00
TA 3/4"Ø x 12" GI 10.00 pcs 400.00 4,000.00
TA 3/4"Ø x 6" GI 10.00 pcs 225.00 2,250.00
TA 3/4"Ø x 4" GI 10.00 pcs 200.00 2,000.00
TA Elbow
TA 1/2"Ø x 90° GI 1440.00 pcs 170.00 244,800.00
TA 3/4"Ø x 90° GI 30.00 pcs 200.00 6,000.00
TA 1"Ø x 90° GI 30.00 pcs 250.00 7,500.00
TA Elbow Reducer
TA 1"Ø x 1 1/4"Ø GI 10.00 pcs 264.00 2,640.00
TA 1"Ø x 3/4"Ø GI 10.00 pcs 324.72 3,247.20
TA 3/4"Ø x 1/2"Ø GI 480.00 pcs 351.12 168,537.60
TA Swing Valve
TA 1"Ø Brass 10.00 pcs 1,500.00 15,000.00
TA 3/4"Ø Brass 10.00 pcs 1,200.00 12,000.00
TA 1/2"Ø Brass 480.00 pcs 600.00 288,000.00
TA Ball Valve
TA 1"Ø Brass 10.00 pcs 1,500.00 15,000.00
TA 3/4"Ø Brass 10.00 pcs 1,200.00 12,000.00
TA 1/2"Ø Brass 480.00 pcs 600.00 288,000.00
TA Adapter
TA 1"Ø PE Adapter 20.00 pcs 180.00 3,600.00
TA 3/4"Ø PE Adapter 20.00 pcs 160.00 3,200.00
TA 1/2"Ø PE Adapter 480.00 pcs 130.00 62,400.00
TA 1"Ø PE Union Adapter 10.00 pcs 200.00 2,000.00
TA 3/4"Ø PE Union Adapter 10.00 pcs 180.00 1,800.00
TA 1/2"Ø PE Union Adapter 240.00 pcs 150.00 36,000.00

MC MISCELLANEOUS
MC Tape Marker 300m/ roll (Metalic) 15.20 pcs -
MC Tape Seal / Teflon 3/4" 1,500.00 pcs -
MC Thrust Block (for all bends, tees, other fittings and thrust blocks Concrete Mixture with boudlers 6.00 cum 10,000.00 60,000.00
MC Transfer of Tapping point of existing active accounts to newly contructed lateral pipes including pipelaying of service line 1.00 ls 676,000.00 676,000.00

34,529,324.00

PREPARED BY : JOHN PAUL SUGASTE


RACC

You might also like