SCHEDULE OF PRICES - VAT Exclusive

Project Title: Location:

Item/Description Qty Unit Unit Cost Total Costs

A.1 Mobilization/Demobilization 1.00 ls 27,142.86 27,142.86
A.2 On-going cost - ls - -
27,142.86
B. Concrete Cutting 2,472.00 lm 18.72 46,279.55
C. Concrete Breaking
90mm < t < 150mm 75.87 cu m 796.45 60,426.31
151mm < t < 200mm 46.08 cu m 913.95 42,114.83
201mm and above 220.14 cu m 1,031.95 227,173.58
D. Restoration
Base Coarse 81.83 cu m 231.82 18,970.80
Sub-Base Coarse 97.13 cu m 158.25 15,369.64
E. Concreting
Concrete Roadway (24 Mpa @ 7 days) 234.72 cu m 4,087.35 959,382.21
Concrete Sidewalk, Gutter & Curb(21 Mpa @ 28 days) 80.55 cu m 3,647.35 293,793.84
Sub-total 1,663,510.75
F.1 Pipelaying
On Bridge (G.I Pipe)
6-inch - lm 116.67 -
4-inch 36.00 lm 108.97 3,922.77
3-inch - lm 100.28 -
2-inch 24.00 lm 100.28 2,406.72
Pipelaying with Sandbedding
On Ordinary Soil (PVC) - National Roads
160mm 870.00 lm 183.33 159,497.10
110mm 540.00 lm 166.67 90,001.80
90mm 342.00 lm 116.67 39,901.14
63mm - lm 116.67 -
On Adobe (PVC) - National Roads
160mm - lm 200.00 -
110mm - lm 166.67 -
90mm - lm 133.33 -
63mm - lm 133.33 -
Pipelaying w/o Sand Bedding
On Ordinary Soil (PVC) - National, City and Municipal Roads
160mm 738.00 lm 133.33 98,397.54
110mm 1,074.00 lm 116.67 125,303.58
90mm 234.00 lm 91.67 21,450.78
63mm - lm 91.67 -
On Ordinary Soil (PVC) - Brgy Tertiary and Alley Roads
160mm - lm 100.00 -
110mm 612.00 lm 83.33 50,997.96
90mm 2,418.00 lm 58.33 141,041.94
63mm 624.00 lm 58.33 36,397.92
On Adobe (PVC) - National, City and Municipal Roads
160mm - lm 183.33 -
110mm - lm 133.33 -
90mm - lm 108.33 -
63mm - lm 108.33 -
On Adobe (PVC) - Brgy Tertiary and Alley Roads
160mm - lm 116.67 -
110mm - lm 100.00 -
90mm - lm 75.00 -
63mm - lm 75.00 -
F.2 Horizontal Boring - On All Type of Roads
For All Sizes - lm 1,200.00 -
Sub-total 769,319.25
G. Interconnections
1. 160mm proposed to 160mm existing (w/o valve) - pc 1,599.77 -
2. 110mm proposed to 160mm existing (w/o valve) - pc 1,599.77 -
3. 90mm proposed to 160mm existing (w/o valve) 1.00 pc 1,570.90 1,570.90
4. 63mm proposed to 160mm existing (w/o valve) 1.00 pc 1,542.57 1,542.57
5. 160mm proposed to 160mm existing (with valve) - pc 1,910.10 -
6. 110mm proposed to 160mm existing (with valve) 1.00 pc 1,910.10 1,910.10
7. 90mm proposed to 160mm existing (with valve) 2.00 pc 1,843.83 3,687.65
8. 63mm proposed to 160mm existing (with valve) - pc 1,831.45 -
9. 160mm proposed to 110mm existing (w/o valve) - pc 1,750.33 -
10. 110mm proposed to 110mm existing (w/o valve) - pc 1,441.52 -
11. 90mm proposed to 110mm existing (w/o valve) - pc 1,413.19 -
12. 63mm proposed to 110mm existing (w/o valve) - pc 1,396.69 -
13. 160mm proposed to 110mm existing (with valve) - pc 1,870.50 -
14. 110mm proposed to 110mm existing (with valve) - pc 1,768.66 -
15. 90mm proposed to 110mm existing (with valve) - pc 1,711.46 -
16. 63mm proposed to 110mm existing (with valve) - pc 1,645.19 -
17. 160mm proposed to 90mm existing (w/o valve) - pc 1,681.85 -
18. 110mm proposed to 90mm existing (w/o valve) - pc 1,373.59 -
19. 90mm proposed to 90mm existing (w/o valve) - pc 1,233.41 -
20. 63mm proposed to 90mm existing (w/o valve) - pc 1,207.84 -
21. 160mm proposed to 90mm existing (with valve) - pc 1,764.63 -
22. 110mm proposed to 90mm existing (with valve) - pc 1,671.86 -
23. 90mm proposed to 90mm existing (with valve) - pc 1,215.48 -
24. 63mm proposed to 90mm existing (with valve) - pc 1,194.03 -
25. 160mm proposed to 63mm existing (w/o valve) - pc 1,423.77 -
26. 110mm proposed to 63mm existing (w/o valve) - pc 1,315.84 -
27. 90mm proposed to 63mm existing (w/o valve) - pc 878.90 -
28. 63mm proposed to 63mm existing (w/o valve) 1.00 pc 885.35 885.35
29. 160mm proposed to 63mm existing (with valve) - pc 1,712.65 -
30. 110mm proposed to 63mm existing (with valve) - pc 1,565.99 -
31. 90mm proposed to 63mm existing (with valve) - pc 1,133.73 -
32. 63mm proposed to 63mm existing (with valve) - pc 897.72 -
33. 160mm existing to 160mm proposed (w/o valve) - pc 1,584.10 -
34. 110mm existing to 160mm proposed (w/o valve) - pc 1,535.42 -
35. 90mm existing to 160mm proposed (w/o valve) - pc 1,438.62 -
36. 63mm existing to 160mm proposed (w/o valve) - pc 1,355.30 -
37. 160mm existing to 160mm proposed (with valve) - pc 1,910.10 -
38. 110mm existing to 160mm proposed (with valve) - pc 1,766.28 -
39. 90mm existing to 160mm proposed (with valve) 1.00 pc 1,669.48 1,669.48
40. 63mm existing to 160mm proposed (with valve) - pc 1,624.93 -
41. 160mm existing to 110mm proposed (w/o valve) - pc 1,789.93 -
42. 110mm existing to 110mm proposed (w/o valve) - pc 1,441.52 -
43. 90mm existing to 110mm proposed (w/o valve) - pc 1,348.02 -
44. 63mm existing to 110mm proposed (w/o valve) - pc 1,299.34 -
45. 160mm existing to 110mm proposed (with valve) - pc 1,910.10 -
46. 110mm existing to 110mm proposed (with valve) - pc 1,768.66 -
47. 90mm existing to 110mm proposed (with valve) - pc 1,641.34 -
48. 63mm existing to 110mm proposed (with valve) - pc 1,503.01 -
49. 160mm existing to 90mm proposed (w/o valve) - pc 1,888.65 -
50. 110mm existing to 90mm proposed (w/o valve) - pc 1,434.64 -
51. 90mm existing to 90mm proposed (w/o valve) - pc 1,233.41 -
52. 63mm existing to 90mm proposed (w/o valve) 1.00 pc 1,168.24 1,168.24
53. 160mm existing to 90mm proposed (with valve) - pc 1,865.28 -
54. 110mm existing to 90mm proposed (with valve) - pc 1,732.91 -
55. 90mm existing to 90mm proposed (with valve) - pc 1,215.48 -
56. 63mm existing to 90mm proposed (with valve) - pc 1,149.20 -
57. 160mm existing to 63mm proposed (w/o valve) - pc 1,635.52 -
58. 110mm existing to 63mm proposed (w/o valve) - pc 1,491.84 -
59. 90mm existing to 63mm proposed (w/o valve) - pc 935.00 -
60. 63mm existing to 63mm proposed (w/o valve) - pc 867.20 -
61. 160mm existing to 63mm proposed (with valve) - pc 1,861.98 -
62. 110mm existing to 63mm proposed (with valve) - pc 1,666.64 -
63. 90mm existing to 63mm proposed (with valve) - pc 1,182.41 -
64. 63mm existing to 63mm proposed (with valve) - pc 876.27 -
Sub-total 12,434.28
H. Looping
on 160mm x 160mm 1.00 pcs 1,612.25 1,612.25
on 160mm x 110mm 2.00 pcs 1,434.44 2,868.87
on 160mm x 90mm - pcs 1,405.56 -
on 160mm x 63mm - pcs 1,360.74 -
on 110mm x 110mm - pcs 1,408.86 -
on 110mm x 90mm - pcs 1,403.91 -
on 110mm x 63mm - pcs 1,368.16 -
on 90mm x 90mm - pcs 1,371.46 -
on 90mm x 63mm 1.00 pcs 1,359.09 1,359.09
on 63mm x 63mm - pcs 1,172.94 -
Sub-total 5,840.20
I. Valve Installation/Insertion
On proposed
1. On 160mm - pcs 1,081.25 -
2. On 110mm 2.00 pcs 1,034.69 2,069.38
3. On 90mm 6.00 pcs 738.85 4,433.10
4. On 63mm 1.00 pcs 582.80 582.80
On existing
1. On 160mm 3.00 pcs 1,910.10 5,730.30
2. On 110mm - pcs 1,768.66 -
3. On 90mm 1.00 pcs 1,215.48 1,215.48
4. On 63mm 1.00 pcs 978.25 978.25
Sub-total 15,009.32
J. Valve Box
0.60 ≤ depth ≥ 0.90 18.00 pcs 660.00 11,880.00
Sub-total 11,880.00
J. Coupling Reducer
6" x 4" - pc 66.83 -
6" x 3" - pc 66.83 -
6" x 2" - pc 57.75 -
4" x 3" - pc 57.75 -
4" x 2" - pc 48.68 -
3" x 2" - pc 39.60 -
Sub-total -
K. Bends
K.1 CI Bends
6" x 90 Deg Bend (MJ/MJ) - pcs 206.07 -
6" x 45 Deg Bend (MJ/MJ) - pcs 146.57 -
4" x 90 Deg Bend (MJ/MJ) - pcs 130.06 -
4" x 45 Deg Bend (MJ/MJ) - pcs 112.35 -
3" x 90 Deg Bend (MJ/MJ) - pcs 85.43 -
3" x 45 Deg Bend (MJ/MJ) - pcs 71.85 -
2" x 90 Deg Bend (MJ/MJ) - pcs 76.35 -
2" x 45 Deg Bend (MJ/MJ) - pcs 62.77 -
K.2 PVC Bends
6" x 90 Deg Bend 1.00 pcs 197.00 197.00
6" x 45 Deg Bend - pcs 137.50 -
4" x 90 Deg Bend 1.00 pcs 120.98 120.98
4" x 45 Deg Bend - pcs 103.27 -
3" x 90 Deg Bend 4.00 pcs 76.35 305.40
3" x 45 Deg Bend - pcs 62.77 -
2" x 90 Deg Bend 2.00 pcs 67.28 134.55
2" x 45 Deg Bend - pcs 53.70 -
K.3 Welded Elbow (Bridge Assembly)
6" x 90° Bend (BE/BE) - pcs 263.31 -
6" x 45° Bend (BE/BE) - pcs 263.31 -
4" x 90° Bend (BE/BE) - pcs 228.94 -
4" x 45° Bend (BE/BE) - pcs 228.94 -
3" x 90° Bend (BE/BE) - pcs 194.56 -
3" x 45° Bend (BE/BE) - pcs 194.56 -
2" x 90° Bend (BE/BE) - pcs 160.19 -
2" x 45° Bend (BE/BE) - pcs 160.19 -
Sub-total 757.93
L. Tee
6" x 6" Solid Tee (mj/mj/mj) - pcs 158.91 -
4" x 4" Solid Tee (mj/mj/mj) 2.00 pcs 123.38 246.75
3" x 3" Solid Tee (mj/mj/mj) 1.00 pcs 114.30 114.30
2" x 2" Solid Tee (mj/mj/mj) - pcs 83.78 -
6" x 4" Solid Tee (mj/mj/mj) 1.00 pcs 158.91 158.91
6" x 3" Solid Tee (mj/mj/mj) - pcs 149.84 -
6" x 2" Solid Tee (mj/mj/mj) - pcs 140.76 -
4" x 3" Solid Tee (mj/mj/mj) 8.00 pcs 123.38 987.00
4" x 2" Solid Tee (mj/mj/mj) - pcs 114.30 -
3" x 2" Solid Tee (mj/mj/mj) 4.00 pcs 101.93 407.70
Sub-total 1,914.66
M. Sleeve-Type Coupling (STC)
6-inch 6.00 pcs 131.69 790.11
4-inch 9.00 pcs 114.30 1,028.70
3-inch 10.00 pcs 92.85 928.50
2-inch 4.00 pcs 83.78 335.10
M.1. Sleeve-Type Coupling (STC Machine shop) pcs 600.00 -
Sub-total 3,082.41
N. End Cap
6-inch - pcs 175.41 -
4-inch 1.00 pcs 150.60 150.60
3-inch - pcs 129.15 -
2-inch - pcs 120.08 -
Sub-total 150.60
O. Tapping Assembly
25x150 - pcs 76.55 -
25x100 - pcs 67.06 -
25x75 - pcs 57.57 -
25x50 - pcs 48.08 -
32x150 - pcs 76.55 -
32x100 - pcs 67.06 -
32x75 - pcs 57.57 -
32x50 - pcs 48.08 -
50x150 - pcs 89.27 -
50x100 - pcs 89.27 -
63x150 - pcs 98.76 -
63x100 - pcs 98.76 -
P. Service tubing
P.1 Laying (single on a trench)
25mm - lm 35.96 -
32mm - lm 35.98 -
50mm - lm 40.00 -
63mm - lm 44.01 -
P.2 Laying of additional tubing on a trench
25mm - lm 16.85 -
32mm - lm 16.86 -
Sub-total -
Q. Hook-up
25mm pcs
32mm pcs
50mm pcs
63mm pcs
Sub-total
R. GSP Casing
1" GSP for 25mm tubing - lm 50.67 -
1 1/4" GSP for 32mm tubing - lm 62.53 -
1 1/2" GSP for 63mm tubing - lm 74.39 -
Sub-total -
S. Pipe Strap
S.1 For Railings
For 160mm - sets 964.00 -
For 110mm 30.00 sets 867.60 26,028.00
For 90mm - sets 771.20 -
For 63mm 12.00 sets 674.80 8,097.60
S.2 For Wall
For 160mm - sets 337.40 -
For 110mm - sets 289.20 -
For 90mm - sets 241.00 -
For 63mm - sets 192.80 -
Sub-total 34,125.60
T. Test Pit Excavation and Backfilling 26.00 cu m 133.93 3,482.14
Sub-total 3,482.14
TOTAL COST 2,548,650.00
MATERIAL COST 3,485,639.00

GRAND TOTAL 6,034,289.00