Project: SOUTH LUZON SUBSTATIONS UPGRADING PROJECT 2, SCHEDULE III (NAGA SUBSTATION EXPANSION)

Location : Naga Substation, Camarines Sur

Building : CIVIL WORKS -LAYDWON AREA
Bill of Quantities
Budget Margin : 30% Date : 23/01/2023 Date : 10/02/2023
Subcon : DSB CONSTRUCTION & SUPPLY, INC DSB CONSTRUCTION & SUPPLY, INC ESCODEL CONSTRUCTION EASTPEN CONSTRUCTION
Contract Amount Budgeted Amount Rate Amount Rate Amount Rate Amount Rate Amount
No Description Unit Qty (PHP) (PHP) (PHP) (PHP) (PHP) (PHP) (PHP) (PHP) (PHP) (PHP)

Contractor to note:- (Hidden)

CIVIL WORKS - LAYDOWN AREA

To Supply, Deliver, Fabricate, Install and Construct which shall be include excavation, lean
concrete, formwork, concreting, backfilling and disposal of excess and/or unsuitable 4,990.00
materials:-

A SITE GRADING
Clearing / Grubbing and stripping of top soil, hauling and disposal of unsuitable materials,
a garbage, vegetation / trees to the area within the substation designated by PESTECH / NGCP at lot 1.00 2,231,832.00 1,562,282.40 - By Others By Others By Others
Laydown Area 1 and Laydown Area 2 (approximate 4990 sq.m)

Backfilling to match existing ground level of approved materials, spreading / levelling and
b compaction (including FDT) approximate 300mm to 400mm depth at Laydown Area 1 and lot 1.00 10,623,323.00 7,436,326.10 - By Others By Others By Others
Laydown Area 2 (approximate 4990 sq.m)

FURNISHING OF MATERIALS, LABOR, EQUIPMENT AND TOOLS FOR DEMOLITION /

B DISMANTLING / REMOVAL / DISPOSAL OF ALL OTHER AFFECTED STRUCTURE ON THE
CONSTRUCTION OF THE SUBSTATION User:
this amount is covered
Dismantling of existing seclusion fence about 30m length, demolition of slab on grade at he
for BPS item C.1.3.6
a expansion area of Control Building, and disposal / hauling of the demolished concrete and debri lot 1.00 1,664,960.00 1,165,472.00 - By Others By Others By Others
approximate 130sq.m

B LAYDWON AREA 2 (APPROXIMATE 2,990 SQ.M.) 60%

1 Drainage System
a Pipes (RCDP) 890,803.20 623,562.24
SP to SICB-1 (65mm dis.) (G.I Pipe) m 5.00 9,596.95 47,984.75 10,102.05 50,510.25 4,500.00 22,500.00 1,093.00 5,465.00
SICB-1 to SICB-2 (300mm dia RCDP) m 16.18 2,361.08 38,202.27 2,485.35 40,212.96 2,500.00 40,450.00 3,520.00 56,953.60
SICB-2 to SICB-3 (300mm dia RCDP) m 7.40 2,361.08 17,471.99 2,485.35 18,391.59 2,500.00 18,500.00 3,520.00 26,048.00
SICB-3 to SICB-4 (300mm dia RCDP) m 10.52 2,361.08 24,838.56 2,485.35 26,145.88 2,500.00 26,300.00 3,520.00 37,030.40
SICB-4 to SICB-5 (300mm dia RCDP) m 11.11 2,361.08 26,231.60 2,485.35 27,612.24 2,500.00 27,775.00 3,520.00 39,107.20
SICB-6 to SICB-7 (300mm dia RCDP) m 16.85 2,361.08 39,784.20 2,485.35 41,878.15 2,500.00 42,125.00 3,520.00 59,312.00
SICB-7 to SICB-8 (300mm dia RCDP) m 16.80 2,361.08 39,666.14 2,485.35 41,753.88 2,500.00 42,000.00 3,520.00 59,136.00
SICB-7 to SCH (300mm dia RCDP) m 8.02 2,361.08 18,935.86 2,485.35 19,932.51 2,500.00 20,050.00 3,520.00 28,230.40
JB-3 to JB-4 (450mm dia RCDP) m 1.00 3,213.95 3,213.95 3,383.10 3,383.10 5,000.00 5,000.00 4,320.00 4,320.00
b Canals, Open and Closed m 30.00 5,807,625.60 4,065,337.92 13,717.62 411,528.60 14,439.60 433,188.00 3,000.00 90,000.00 18,500.00 555,000.00
c Drainage Appurtenant Structures 652,528.80 456,770.16
c.1 Junction Box no 4.00 73,813.01 295,252.04 77,697.90 310,791.60 28,000.00 112,000.00 85,800.00 343,200.00
c.2 Rectangular Ditch Section, Type 6 - - -
RDS6-3 to JB-3 (400mm W) m 130.01 16,410.87 2,133,577.21 17,274.60 2,245,870.75 3,000.00 390,030.00 11,200.00 1,456,112.00
RDS6-4 to JB-3 (400mm W) m 58.59 16,410.87 961,512.87 17,274.60 1,012,118.81 3,000.00 175,770.00 11,200.00 656,208.00
JB-4 to Existing (400mm W) nos 3.00 16,410.87 49,232.61 17,274.60 51,823.80 3,000.00 9,000.00 11,200.00 33,600.00
c.3 Street Inlet-Catch Basin (SI-CB) nos 7.00 33,055.16 231,386.12 34,794.90 243,564.30 20,000.00 140,000.00 18,700.00 130,900.00

2 Roadways and Parking 17,183,964.60 12,028,775.22

2.1 Concrete Sidewalk 459,410.00 321,587.00
a Vibrated Reinforced Concrete (fc' = 3000 psi) m3 8.70 17,057.25 148,398.08 17,955.00 156,208.50 20,000.00 174,000.00 17,500.00 152,250.00
b Reinforcement steel bars (deformed steel bars, Grade 275 : Grade 40) kg 202.59 161.60 32,738.54 170.10 34,460.56 65.00 13,168.16 110.00 22,284.57
(100mm dia @ 350mm O.C)
2.2 Concrete Pavement for Open Stockyard (Subgrade preparation, aggregate subbase 150mm thk,
a compaction and concreting)
Vibrated Reinforced Concrete- 2990
(fc' = Sq.m
3000 psi) m3 440.00 17,057.25 7,505,190.00 17,955.00 7,900,200.00 20,000.00 8,800,000.00 17,500.00 7,700,000.00
b Reinforcement steel bars (deformed steel bars, Grade 275 : Grade 40) kg 18,000.00 161.60 2,908,800.00 170.10 3,061,800.00 65.00 1,170,000.00 110.00 1,980,000.00

3 Slope Protection 5,308,365.60 3,715,855.92

To Supply, Deliver, Lay and Install Slope Protection as per NGCP approved construction
3.1 drawingsRockwall
Grouted and requirements
a 116.10m (L) x 4.50m (H) x 0.50m (W1) x 2.19m (W2) m 702.70 2,854.84 2,006,086.02 6,785.10 4,767,857.54 6,500.00 4,567,519.13 9,500.00 6,675,604.88

4 Others -
a Laydown area 1&2 backfilling, compaction nd FDT lot 1.00 - By Others 1,500,000.00 1,500,000.00 -
Demolition of seclusion fence and concrete affected by the expansion of Control Building. But this
b is on hold due to security reason. lot 1.00 - By Others 250,000.00 250,000.00 -
c Cutting Trees lot 1.00 - By Others 350,000.00 350,000.00 -

C LAYDWON AREA 2 (APPROXIMATE 2,000 SQ.M.) 40%

1 Drainage System
a Pipes (RCDP) 593,868.80 415,708.16 -
JB-1 to JB-2 (450mm dia RCDP) m 1.00 3,213.95 3,213.95 3,383.10 3,383.10 28,000.00 28,000.00 4,320.00 4,320.00
b Canals, Open and Closed m 30.00 3,871,750.40 2,710,225.28 13,717.62 411,528.60 14,439.60 433,188.00 3,000.00 90,000.00 18,500.00 555,000.00
c Drainage Appurtenant Structures 435,019.20 304,513.44
c.1 Junction Box (JB) -
JB-1 no 1.00 73,813.01 73,813.01 77,697.90 77,697.90 28,000.00 28,000.00 85,800.00 85,800.00
JB-2 no 1.00 73,813.01 73,813.01 77,697.90 77,697.90 28,000.00 28,000.00 85,800.00 85,800.00
c.2 Rectangular Ditch Section, (RDS) -
RDS6-1 to JB-1 (400mm W) m 35.43 16,410.87 581,437.12 17,274.60 612,039.08 3,000.00 106,290.00 11,200.00 396,816.00
RDS6-2 to JB-1 (400mm W) m 33.07 16,410.87 542,707.47 17,274.60 571,271.02 3,000.00 99,210.00 11,200.00 370,384.00
RDS4-1 (along switchyard) (200mm W) m 77.68 16,410.87 1,274,796.38 19,259.10 1,496,046.89 3,000.00 233,040.00 11,200.00 870,016.00
JB-2 to Existing (400mm W) m 2.75 73,813.01 202,985.78 77,697.90 213,669.23 2,500.00 6,875.00 11,200.00 30,800.00

2 Roadways and Parking 11,455,976.40 8,019,183.48

To supply, Deliver, Fabricate, Install and Construct which shall include excavation,
subgrade, subbase & base formation, compaction of subgrade, subbase & base, formwork,
concreting, backfilling and disposal excess and/or unsuitable materials:-

2.1 5.0m Wide Concrete Roadway

a Vibrated Reinforced Concrete (fc' = 3000 psi) m3 13.00 17,057.25 221,744.25 17,955.00 233,415.00 20,000.00 260,000.00 17,500.00 227,500.00
b Reinforcement steel bars (deformed steel bars, Grade 275 : Grade 40) kg 1,500.00 161.60 242,400.00 - -
Longitudinal (16mm dia. Dowel @ 300mm O.C) (0.6mL dowel) pcs 41.00 160.65 6,586.65 120.00 4,920.00 150.00 6,150.00
Transverse (16mm dia. Dowel @ 300mm O.C) (0.4mL dowel) pcs 24.00 113.40 2,721.60 120.00 2,880.00 100.00 2,400.00
2.2 Concrete Curb and Gutter m 26.00 2,154.60 56,019.60 2,268.00 58,968.00 2,000.00 52,000.00 1,100.00 28,600.00
2.3 Concrete Pavement for Open Stockyard (Subgrade preparation, aggregate subbase 150mm thk,
a compaction and concreting)
Vibrated Reinforced Concrete- 2990
(fc' = Sq.m
3000 psi) m3 400.00 17,057.25 6,822,900.00 17,955.00 7,182,000.00 8,500.00 3,400,000.00 17,500.00 7,000,000.00
b Reinforcement steel bars (deformed steel bars, Grade 275 : Grade 40) kg 13,750.00 161.60 2,222,000.00 170.10 2,338,875.00 65.00 893,750.00 110.00 1,512,500.00

3 Slope Protection 3,538,910.40 2,477,237.28

To Supply, Deliver, Lay and Install Slope Protection as per NGCP approved construction
3.1 drawings and requirements
Grouted Rockwall
a 96.70m (L) x 4.50m (H) x 0.50m (W1) x 2.19m (W2) m 585.28 2,854.84 1,670,874.40 6,785.10 3,971,161.28 6,500.00 3,804,298.88 9,500.00 5,560,129.13

D PRELIMS
2 Escodel Construction
2.1 Permits and Minucipal Fees
a Building Permit - - By Client -
b Location Clearance - - By Client -
c Barangay Clearance - - By Client -
d Mechanical Clearance - - By Client -
e Electrical Permit - - By Client -
f Plumbing / Sanitary Permit - - By Client -
g Fire Permit - - By Client -
h DOLCE Clearance - - By Client -
2.2 Occupancy Permit - By Client -
2.3 Premiums of Bonds and Insurnce (Bond, Taxes, Certificates) - -
a Contractor's All Risk Insurance (CARI) lot 1.00 - - 300,000.00 300,000.00 -
b Comprehensive General Liabilities Insurance (CHLI) lot 1.00 - - By Client -
c Performace Bond (30% of the contract DP) lot 1.00 - - 260,000.00 260,000.00 -
d Surety Bond ( 60% of the Contract Progress Billing ) lot 1.00 - - 520,000.00 520,000.00 -
e Guarantee Bond ( 10% of the Contract Retention ) lot 1.00 - - 150,000.00 150,000.00 -
2.4 Temporary Facilities - -
a Site Office and Conference Room lot 1.00 - - 450,000.00 450,000.00 -
b Temporary Water Meter, Lines and Consumption lot 1.00 - - By Client -
c Temporary Electrical Meter, Wires and Consumption lot 1.00 - - By Client -
d Temporary T&B Portalets lot 1.00 - - By Client -
e Temporary Fence/Board-Ups, If Required lot 1.00 - - 350,000.00 350,000.00 -
f Adequate Protective Coverings for complete works lot 1.00 - - 120,000.00 120,000.00 -
g Storage for materials lot 1.00 - - 75,000.00 75,000.00 -
2.5 Mobilization of Workers and Equipment - -
a Delivery & Hauling Materials lot 1.00 - - 200,000.00 200,000.00 -
b Equipment Scaffolding Systems, Platforms abd Work Tables lot 1.00 - - 650,000.00 650,000.00 -
c Handling of Materials lot 1.00 - - 75,000.00 75,000.00 -
2.6 Site Safety, Security, Health & Sanitation and Fire Protection Devices - -
a Safety Officers lot 1.00 - - 450,000.00 450,000.00 -
b Security Lights lot 1.00 - - 50,000.00 50,000.00 -
c Signages lot 1.00 - - 20,000.00 20,000.00 -
d Personal Protective Equipment (PPE's) lot 1.00 - - 185,000.00 185,000.00 -
e Fire Extinguisher (Pre-Requisite for Building admin) during construction units 8.00 - - 5,000.00 40,000.00 -
2.7 Construction Engineers (Supervisions) - -
a Project Managers lot 1.00 - - 1,200,000.00 1,200,000.00 -
b Technical Staffs (3 Tech Staff) lot 1.00 - - 1,500,000.00 1,500,000.00 -
c Warehouseman lot 1.00 - - 360,000.00 360,000.00 -
2.8 As-Built Plans - -
a Structural & Architectural Plans lot 1.00 - - 250,000.00 250,000.00 -
.
TOTAL FOR CIVIL WORKS (LAYDOWN AREA FOR NAGA SUBSTATION) 64,718,339.00 45,302,836.60 31,340,265.00 37,766,425.07 34,228,451.16 36,756,977.18
Profit / Loss (PHP) : (13,962,571.60) 7,536,411.53 11,074,385.44 8,545,859.42
Profit / Loss (%) : -31% 17% 24% 19%