SCHEDULE OF PRICES - VAT Exclusive

Project Title: Pipe Replacement Project

Location: Brgy. Pajo, 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 18,612.22 18,612.22 1.00 18,612.22
A.2 On-going cost 1.00 ls 8,035.71 8,035.71 8,417.59 8,417.59 1.00 8,417.59
25,803.57 27,029.80 27,029.80
B. Concrete Cutting 420.00 lm 18.72 7,863.03 19.61 8,236.69 420.00 8,236.69
C. Concrete Breaking
151mm < t < 200mm 12.60 cu m 913.95 11,515.78 957.38 12,063.02 12.60 12,063.02
D. Restoration
Base Coarse 6.30 cu m 231.82 1,460.50 242.84 1,529.90 6.30 1,529.90
Sub-Base Coarse 6.30 cu m 158.25 996.95 165.77 1,044.33 6.30 1,044.33
E. Concreting (Labor & Materials)
Concrete Roadway (24 Mpa @ 7 days) 12.60 cu m 4,087.35 51,500.58 4,281.59 53,947.97 12.60 53,947.97
Sub-total 73,336.83 76,821.92 76,821.92
F.1 Pipelaying
Pipelaying w/o Sand Bedding
On Ordinary Soil (PVC) - Brgy Tertiary and Alley Roads
90mm 210.00 lm 58.33 12,249.30 61.10 12,831.41 210.00 12,831.41
Sub-total 12,249.30 12,831.41 12,831.41
H. Looping
on 90mm x 90mm 2.00 pcs 1,371.46 2,742.92 1,436.63 2,873.27 2.00 2,873.27
Sub-total 2,742.92 2,873.27 2,873.27
K. Bends
K.2 PVC Bends
3" x 45 Deg Bend 1.00 pcs 62.77 62.77 65.75 65.75 1.00 65.75
Sub-total 62.77 65.75 65.75
M. Sleeve-Type Coupling (STC)
3-inch 1.00 pcs 92.85 92.85 97.26 97.26 1.00 97.26
Sub-total 92.85 97.26 97.26
T. Test Pit Excavation and Backfilling 2.00 cu m 133.93 267.86 140.29 280.59 2.00 280.59
Sub-total 267.86 280.59 280.59
TOTAL COST 114,556.10 120,000.00 120,000.00

GRAND TOTAL 184,751.10 120,000.00 120,000.00

Prepared and Estimated by: Checked by: Approved by

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