SCHEDULE OF PRICES - VAT Exclusive

Project Title: Pipe Looping Project

Location: Nat'l Road, Bahay Pare, Mecauayan City, Bulacan
Owner: CLPI - Meycauayan Waterworks
1st & Final Billing to DATE ACCOMP.
Item/Description Qty Unit Unit Cost Total Costs Qty Total Cost QTY Total Cost
A.1 Mobilization/Demobilization 1.00 ls 15,291.42 15,291.42 1.00 15,291.42 1.00 15,291.42
A.2 On-going cost 1.00 ls 6,915.72 6,915.72 1.00 6,915.72 1.00 6,915.72
22,207.14 22,207.14 22,207.14
B. Concrete Cutting 149.00 lm 16.11 2,400.71 149.00 2,400.71 149.00 2,400.71
C. Concrete Breaking
201mm and above 10.43 cu m 888.12 9,263.09 10.43 9,263.09 10.43 9,263.09
D. Restoration
Base Coarse 7.82 cu m 199.51 1,560.70 7.82 1,560.70 7.82 1,560.70
Sub-Base Coarse 7.82 cu m 136.19 1,065.35 7.82 1,065.35 7.82 1,065.35
E. Concreting (Labor & Materials)
Concrete Roadway (24 Mpa @ 7 days) 10.43 cu m 3,517.66 36,689.24 10.43 36,689.24 10.43 36,689.24
Sub-total 50,979.09 50,979.09 50,979.09
F.1 Pipelaying
On Bridge (G.I Pipe)
4-inch 60.00 lm 93.78 5,626.71 60.00 5,626.71 60.00 5,626.71
Pipelaying with Sandbedding
On Ordinary Soil (PVC) - National Roads
110mm 180.00 lm 143.44 25,819.20 180.00 25,819.20 180.00 25,819.20
Sub-total 31,445.91 31,445.91 31,445.91
H. Looping
on 110mm x 110mm 2.00 pcs 1,212.50 2,424.99 2.00 2,424.99 2.00 2,424.99
Sub-total 2,424.99 2,424.99 2,424.99
K. Bends
K.3 Welded Elbow (Bridge Assembly)
4" x 90° Bend (BE/BE) 4.00 pcs 197.03 788.12 4.00 788.12 4.00 788.12
4" x 45° Bend (BE/BE) 4.00 pcs 197.03 788.12 4.00 788.12 4.00 788.12
Sub-total 1,576.23 1,576.23 1,576.23
M. Sleeve-Type Coupling (STC)
4-inch 12.00 pcs 98.37 1,180.43 12.00 1,180.43 12.00 1,180.43
Sub-total 1,180.43 1,180.43 1,180.43
S. Pipe Strap (Labor & Materials)
S.1 For Railings
For 110mm 10.00 sets 746.68 7,466.76 10.00 7,466.76 10.00 7,466.76
S.2 For Wall
For 110mm 10.00 sets 248.89 2,488.92 10.00 2,488.92 10.00 2,488.92
Sub-total 9,955.68 9,955.68 9,955.68
T. Test Pit Excavation and Backfilling 2.00 cu m 115.26 230.52 2.00 230.52 2.00 230.52
Sub-total 230.52 230.52 230.52
TOTAL COST 120,000.00 120,000.00 120,000.00

GRAND TOTAL 120,000.00 120,000.00 120,000.00

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