Date : January 16, 2023

Attention :
Project : Proposed Sewage Treatment Plant
Location : Bicol
Owner :
Subject : Proposed Supply and Installation of Electro-Mechanical Sewage Treatment Plant 350CmD

A. SCOPE OF WORKS
UNIT RATE
ITEM NO. ITEM DESCRIPTION UNIT QTY TOTAL AMOUNT
MATERIAL LABOR OTHERS TOTAL
I PRELIMINARIES
Mobilization/Demobilization 1.00 ITEM 150,000.00
Temporary Facilities 1.00 ITEM 60,000.00
Testing and Commissioning 1.00 ITEM 280,000.00
As built design, Project Mngmnt., Supervision 1.00 ITEM 250,000.00
sub-total I 740,000.00
II Electro-Mechanical Works
Bar Screen ,angle bar 1x1x6 mtr length ss 304 1.00 LOT 155,600.00 31,120.00 3,112.00 189,832.00 189,832.00
2 stage barscreen ss 304, round bar 10mm ss 304

Air Blower
Positive displacement Rotary Tri loob Blower 3.00 LOT 385,000.00 77,000.00 7,700.00 469,700.00 1,409,100.00
Discharge pressure: 380 millibars
5.5kw, 220/440V, 60Hz, 3phase
Disc Type Air Diffuser 50.00 UNIT 3,900.00 780.00 78.00 4,758.00 237,900.00
EPDM Material
Digested sludge pump 1.00 UNIT 45,000.00 9,000.00 900.00 54,900.00 54,900.00
Screw or vortex impeller
Capacity: 3 liter per second
TDH: 10 meters
2hp, 220/440V, 60Hz, 3phase
Transfer submersible pump 4.00 UNIT 65,000.00 13,000.00 1,300.00 79,300.00 317,200.00
Screw or vortex impeller
Capacity: 6 liter per second
TDH: 8 meters
3hp, 220/440V, 60Hz, 3phase
Re-circulation pump 2.00 UNIT 45,000.00 9,000.00 900.00 54,900.00 109,800.00
Screw or vortex impeller
Capacity: 6 liter per second
TDH: 8 meters
2hp, 220/440V, 60Hz, 3phase
Chlorinator 1.00 UNIT 85,000.00 17,000.00 1,700.00 103,700.00 103,700.00
Mixer Pump 2.00 UNIT 35,000.00 7,000.00 700.00 42,700.00 85,400.00
1.5hp, 220/440V, 60Hz, 3phase
MBBR Pe o5 1.00 LOT 1,577,052.50 315,410.50 31,541.05 1,924,004.05 1,924,004.05
Electrical Works 1.00 LOT 560,000.00 112,000.00 11,200.00 683,200.00 683,200.00
Motor Control Center
Electrical rough-ins
Hangers and supports
sub-total II 5,115,036.05
III Mechanical Works 1.00 LOT 850,260.00 170,052.00 17,005.20 1,037,317.20 1,037,317.20
2’’x 3/8 stainless expantion bolt
3" (75mm) Diameter x 6 mtr Length Sch .40 G.I pipe
3" (75mm) Diameter x 3 meter Length PVC Pipe
2" (50mm) Diameter x 3 meter Length PVC pipe
3/4" Diameter x 3 meter Length PVC pipe
3" (75mm) Diameter x 90 Degrees ELBOW - PVC
3" x 3" (75mm) Diameter TEE – PVC
3" x 3" (75mm) Diameter TEE - G.I
3" x 2" (75mm x 50mm) Reducer bushing G.I.
2" X 90 degree (50mm) Diameter Elbow - PVC
2" (50mm) Diameter x6 mtr length sch.40 - G.I. pipe

Page 0
Date : January 16, 2023
Attention :
Project : Proposed Sewage Treatment Plant
Location : Bicol
Owner :
Subject : Proposed Supply and Installation of Electro-Mechanical Sewage Treatment Plant 350CmD

A. SCOPE OF WORKS
UNIT RATE
ITEM NO. ITEM DESCRIPTION UNIT QTY TOTAL AMOUNT
MATERIAL LABOR OTHERS TOTAL

2" (50mm) Diameter x6 mtr length sch.40 - G.I. pipe

3" (75mm) Diameter CHECK VALVE
3" (75mm) Diameter x 8’’ Length short nipple
3"x2’’(75mm x 50mm)Diameter PVCTee reducer
2’’x ¾’’(50mm x 32mm Diameter PVC Tee reducer
3’’(75mm Diameter G.I union patente
2" (50mm) Diameter BALL VALVE
2’’(50mm) ) Diameter Male adapter
2’’(50mm) ) Diameter Union patente
3" 7(5mm) Diameter x 4’’ Length short nipple
1/2" Diameter Stainless Chain
2’’x2’’(50mm x 50mm) diameter x 6 mtr length angle
bar
5" (125mm) Diameter x 6 mtr Length Sch .40 G.I pipe

6" (150mm) Diameter x 90 Degrees Sanitary pvc elbow

6" x 6" (160mm) Diameter Sanitary PVC TEE
6" (150mm) Diameter x 3 meter Length Sanitary pvc
Pipe
sub-total III 1,037,317.20
IV Multi Media Depth Filter
Manual (Parallel Connection)
FRP Tank 24x72 TB 4” MB Pentair with riser tube and
2.00 LOT 75,000.00 15,000.00 1,500.00 91,500.00 183,000.00
bottom lateral
Runxin Manual Valve Filter With top strainer 2.00 LOT 65,000.00 13,000.00 1,300.00 79,300.00 158,600.00
Anthracite 25kgs/bag 12x40 15.00 BAG 1,800.00 360.00 36.00 2,196.00 32,940.00
Gravel #5 25 kgs/bag 4.00 BAG 480.00 96.00 9.60 585.60 2,342.40
Gravel #10 25 kgs/bag 8.00 BAG 480.00 96.00 9.60 585.60 4,684.80
Silica Sand 25 kgs/bag 4.00 BAG 480.00 96.00 9.60 585.60 2,342.40
Vacuum Breaker Big 2.00 LOT 1,500.00 300.00 30.00 1,830.00 3,660.00
Sampling Valve 3.00 LOT 450.00 90.00 9.00 549.00 1,647.00
Monitoring Gauges 3.00 LOT 600.00 120.00 12.00 732.00 2,196.00
Horizontal Pump 3.7kw 220 / 440V 60 Hz 3 phase 2.00 LOT 85,000.00 17,000.00 1,700.00 103,700.00 207,400.00
sub-total IV 598,812.60
TOTAL PROJECT COST 7,491,165.85

SUMMARY:
GENERAL REQUIREMENTS / PRELIMENARIES (I) 740,000.00
INDIRECT COST (II-IV) 6,751,165.85
VAT 12% 898,939.90
TOTAL PROJECT COST PHP 8,390,105.75
B. TOTAL AMOUNT OF THIS OFFER: PHP 8,390,105.75
C. AMOUNT IN WORDS: Eight million, three hundred ninety thousand, one hundred five pesos and 75/100 only.
D. TERMS OF PAYMENT: 40% DOWN-PAYMENT, BALANCE SHALL BE PAID IN PROGRESS BILLING BASED ON ACCOMPLISHMENT.
E. WARRANTY: ONE YEAR WARRANTY ON WORKMANSHIP AND EQUIPMENTS UPON PROJECT COMPLETION

Note:
1 Client should provide area for control room
2 Civil / architectural works for control room are excluded in this quotation.
3 Electricity and water consumption shoulder by the client.
4 Sub-feeder line for control room shall not exceed in 5meters length

Prepared by : Conformed:

John Axl Lajom

Page 1