SCHEDULE OF PRICES - VAT Exclusive

Project Title: Pipe Interconnection Project

Location: Gulod to Cabatuhan, Meycauayan City, Bulacan
Owner: CLPI - Meycauayan Waterworks
1st & Final Billing To Date Accomp.
Item/Description Qty Unit Unit Cost Total Costs Unit Cost Total Costs QTY Total Costs
A.1 Mobilization/Demobilization 1.00 ls 17,767.86 17,767.86 28,480.09 28,480.09 1.00 28,480.09
A.2 On-going cost 1.00 ls 8,035.71 8,035.71 12,880.44 12,880.44 1.00 12,880.44
25,803.57 41,360.53 41,360.53
B. Concrete Cutting 24.00 lm 18.72 449.32 30.01 720.21 24.00 720.21
C. Concrete Breaking
201mm and above 1.68 cu m 1,031.95 1,733.68 1,654.11 2,778.91 1.68 2,778.91
E. Concreting (Labor & Materials)
Concrete Roadway (24 Mpa @ 7 days) 1.68 cu m 4,087.35 6,866.74 6,551.61 11,006.70 1.68 11,006.70
Sub-total 9,049.74 14,505.82 14,505.82
F.1 Pipelaying
On Bridge (G.I Pipe)
4-inch 6.00 lm 108.97 653.80 174.66 1,047.97 6.00 1,047.97
Pipelaying w/o Sand Bedding
On Ordinary Soil (PVC) - Brgy Tertiary and Alley Roads
110mm 240.00 lm 83.33 19,999.20 133.57 32,056.70 240.00 32,056.70
Sub-total 20,653.00 33,104.67 33,104.67
G. Interconnections
2. 110mm proposed to 160mm existing (w/o valve) 1.00 pc 1,599.77 1,599.77 2,564.27 2,564.27 1.00 2,564.27
10. 110mm proposed to 110mm existing (w/o valve) 1.00 pc 1,441.52 1,441.52 2,310.61 2,310.61 1.00 2,310.61
Sub-total 3,041.29 4,874.88 4,874.88
K. Bends
K.2 PVC Bends
4" x 45 Deg Bend 2.00 pcs 103.27 206.54 165.53 331.06 2.00 331.06
K.3 Welded Elbow (Bridge Assembly)
4" x 45° Bend (BE/BE) 4.00 pcs 228.94 915.75 366.96 1,467.86 4.00 1,467.86
Sub-total 1,122.29 1,798.92 1,798.92
M. Sleeve-Type Coupling (STC)
4-inch 3.00 pcs 114.30 342.90 183.21 549.63 3.00 549.63
Sub-total 342.90 549.63 549.63
S. Pipe Strap (Labor & Materials)
S.1 For Railings
For 110mm 24.00 sets 867.60 20,822.40 1,390.68 33,376.21 24.00 33,376.21
Sub-total 20,822.40 33,376.21 33,376.21
T. Test Pit Excavation and Backfilling 2.00 cu m 133.93 267.86 214.67 429.35 2.00 429.35
Sub-total 267.86 429.35 429.35
TOTAL COST 81,103.04 130,000.00 130,000.00

GRAND TOTAL 220,131.04 130,000.00 130,000.00

Prepared and Estimated by: Checked by: Approved by:

Andrey Anne Medina / Paul Glycer Alvarez Joan T. Mallari Mark Journey Gamulo
Branch Engineer Branch Engineer PMD-Manager