Sie sind auf Seite 1von 13

PROJECT : PROPOSED ONE STOREY WAREHOUSE BUILDING

OWNER : PRIME PACIFIC UNITED CONSORTIUM, INC.


LOCATION : NIOG ROAD, MOLINO BACOOR, CAVITE
SUBJECT : BID PROPOSAL

MATERIAL COST LABOR COST TOTAL


DESCRIPTION QTY UNIT
Unit cost Total Unit cost Total Amount

A. GENERAL REQUIREMENTS 15,001,435.00


A1 Mobilization 1.00 lot 250,000.00 250,000.00 250,000.00
A2 Bunkhouse, Field Office, Resident Engineer, 1.00 lot
and Supervision
A3 Utilities
a. Water Comsumption 24.00 months 150,000.00 3,600,000.00 3,600,000.00
b. Electricity 24.00 months 200,000.00 4,800,000.00 4,800,000.00
A4 Building Permit, Occupancy Permit, & its 1.00 lot
Representation Fee. ( Except zonal EOC by Owner)
A5 Temporary Enclosure & Site Preparation 1.00 lot 1,500,000.00 1,500,000.00 1,500,000.00
A6 Safety Canopy, Construction Net & Safety Enclosure 1.00 lot 300,000.00 300,000.00 300,000.00
A7 Concrete & Steel Laboratory Test 1.00 lot 250,000.00 250,000.00 250,000.00
A8 Contractor's All Risk Insurace bond 1.00 lot INCLUDED
A9 Lot survey and Location plan 1.00 lot 951,435.00 951,435.00 951,435.00
A10 Hauing of debris off the site & daily housekeeping 1.00 lot 200,000.00 200,000.00 200,000.00
A11 Construction Equipments 1.00 lot 2,550,000.00 2,550,000.00 2,550,000.00
A12 Performance Bond 1.00 lot NOT INCLUDED
A13 General Cleaning 1.00 lot 600,000.00 600,000.00 600,000.00

B. SITE WORKS 3,053,160.00


B1 Building layout 22,616.00 sq.m. 100.00 2,261,600.00 35.00 791,560.00 3,053,160.00
B2 Excavation & Soil Protection cu.m - 350.00 - -
B3 Backfilling & Compaction cu.m - 250.00 - -
B4 Gravel bedding 4" cu.m 1,100.00 - 275.00 - -
B5 Termite Pest Control System sq.m. - - -
B6 Hauling of excess material off the site sq.m. 50.00 - 25.00 - -
B7 6" CHB with lintel beam & stiffener column - retaining wall sq.m. 150.00 - 100.00 - -
B8 Perforated PVC Pipe with Geotextile Sack sq.m. 50.00 - 25.00 - -
B9 Lean Concrete sq.m. 90.00 - 25.00 - -
- - -

C. CONCRETE WORKS - - 61,816,727.99


WAREHOUSES
FOOTING 3000 psi - - 5,749,907.20
1 Concrete 625.60 cu.m 4,200.00 2,627,520.00 900.00 563,040.00 3,190,560.00
2 Reinforcement bar 60/40 125.00 49,160.00 kgs 38.00 1,868,080.00 12.00 589,920.00 2,458,000.00
3 GI tie wire # 16 2.00 1,251.20 kgs 75.00 93,840.00 6.00 7,507.20 101,347.20
- - - -
PEDESTAL 4000 psi - - - 4,454,094.79
1 Concrete 230.00 cu.m 4,200.00 966,000.00 900.00 207,000.00 1,173,000.00
2 Reinforcement bar 60/40 258.00 44,484.00 kgs 38.00 1,690,392.00 12.00 533,808.00 2,224,200.00
3 GI tie wire # 16 5.00 596.23 kgs 75.00 44,717.40 6.00 3,577.39 48,294.79
4 Formworks 1,681.00 sq.m. 450.00 756,450.00 150.00 252,150.00 1,008,600.00

FOOTING TIE BEAM 4000 psi - - - 4,807,541.50


1 Concrete 205.00 cu.m 4,200.00 861,000.00 900.00 184,500.00 1,045,500.00
2 Reinforcement bar 60/40 59,117.00 kgs 38.00 2,246,446.00 12.00 709,404.00 2,955,850.00
3 GI tie wire # 16 471.50 kgs 75.00 35,362.50 6.00 2,829.00 38,191.50
4 Formworks 1,280.00 sq.m. 450.00 576,000.00 150.00 192,000.00 768,000.00

SLAB ON GRADE 3000 psi - - - 18,847,040.00


1 Concrete 2,360.00 cu.m 4,000.00 9,440,000.00 900.00 2,124,000.00 11,564,000.00
2 Reinforcement bar 40 ### kgs 38.00 5,317,188.00 12.00 1,679,112.00 6,996,300.00
3 GI tie wire # 16 3,540.00 kgs 75.00 265,500.00 6.00 21,240.00 286,740.00
- - - -
SUSPENDED SLAB 4000 psi - - -
1 Concrete 91.38 cu.m 4,200.00 383,775.00 900.00 82,237.50 466,012.50
2 Reinforcement bar 40 10,599.50 kgs 38.00 402,781.00 12.00 127,194.00 529,975.00
3 GI tie wire # 16 137.06 kgs 75.00 10,279.69 6.00 822.38 11,102.06
4 Metal Decking 731.00 sq.m. 800.00 584,800.00 240.00 175,440.00 760,240.00
- - -
CONCRETE OFFICES
FOOTING 3000 psi - - 1,734,191.00
1 Concrete 180.50 cu.m 4,000.00 722,000.00 900.00 162,450.00 884,450.00
2 Reinforcement bar 60/40 16,410.00 kgs 38.00 623,580.00 12.00 196,920.00 820,500.00
3 GI tie wire # 16 361.00 kgs 75.00 27,075.00 6.00 2,166.00 29,241.00
- - - -
COLUMNS 4000 psi - - - 5,445,669.70
1 Concrete 199.94 cu.m 4,200.00 839,748.00 900.00 179,946.00 1,019,694.00
2 Reinforcement bar 60/40 71,110.00 kgs 38.00 2,702,180.00 12.00 853,320.00 3,555,500.00
3 GI tie wire # 16 999.70 kgs 75.00 74,977.50 6.00 5,998.20 80,975.70
4 Formworks 1,579.00 sq.m. 350.00 552,650.00 150.00 236,850.00 789,500.00

FOOTING TIE BEAM 4000 psi - - - 934,462.50


1 Concrete 45.75 cu.m 4,200.00 192,150.00 900.00 41,175.00 233,325.00
2 Reinforcement bar 60/40 10,295.00 kgs 38.00 391,210.00 12.00 123,540.00 514,750.00
3 GI tie wire # 16 41.82 kgs 75.00 3,136.58 6.00 250.93 3,387.50
4 Formworks 366.00 sq.m. 350.00 128,100.00 150.00 54,900.00 183,000.00

2ND TO 4TH FLOOR BEAMS 4000psi - - - 6,618,846.60


1 Concrete 315.90 cu.m 4,200.00 1,326,780.00 900.00 284,310.00 1,611,090.00
2 Reinforcement bar 60/40 69,756.00 kgs 38.00 2,650,728.00 12.00 837,072.00 3,487,800.00
3 GI tie wire # 16 1,263.60 kgs 75.00 94,770.00 6.00 7,581.60 102,351.60
4 Formworks 2,835.21 sq.m. 350.00 992,323.50 150.00 425,281.50 1,417,605.00

ROOF DECK & ROOF BEAMS 4000psi - - - 3,244,933.56


1 Concrete 114.69 cu.m 4,200.00 481,698.00 900.00 103,221.00 584,919.00
2 Reinforcement bar 60/40 24,105.00 kgs 38.00 915,990.00 12.00 289,260.00 1,205,250.00
3 GI tie wire # 16 458.76 kgs 75.00 34,407.00 6.00 2,752.56 37,159.56
4 Formworks 2,835.21 sq.m. 350.00 992,323.50 150.00 425,281.50 1,417,605.00

SLAB ON GRADE 3000 psi - - - 1,722,760.10


1 Concrete 221.40 cu.m 4,000.00 885,600.00 900.00 199,260.00 1,084,860.00
2 Reinforcement bar 40 12,220.00 kgs 38.00 464,360.00 12.00 146,640.00 611,000.00
3 GI tie wire # 16 332.10 kgs 75.00 24,907.50 6.00 1,992.60 26,900.10
- - - -
2ND TO 4TH FLOOR SUSPENDED SLAB 4000psi - - - 5,979,196.58
1 Concrete 397.05 cu.m 4,200.00 1,667,610.00 900.00 357,345.00 2,024,955.00
2 Reinforcement bar 40 116.74 46,350.00 kgs 38.00 1,761,300.00 12.00 556,200.00 2,317,500.00
3 GI tie wire # 16 1.50 595.58 kgs 75.00 44,668.13 6.00 3,573.45 48,241.58
4 Formworks 3,177.00 sq.m. 350.00 1,111,950.00 150.00 476,550.00 1,588,500.00
- - - -
ROOF DECK SUSPENDED SLAB 4000psi - - - 1,993,065.53
1 Concrete 132.35 cu.m 4,200.00 555,870.00 900.00 119,115.00 674,985.00
2 Reinforcement bar 40 15,450.00 kgs 38.00 587,100.00 12.00 185,400.00 772,500.00
3 GI tie wire # 16 198.53 kgs 75.00 14,889.38 6.00 1,191.15 16,080.53
4 Formworks 1,059.00 sq.m. 350.00 370,650.00 150.00 158,850.00 529,500.00
- - - -
ROOF SLAB 4000psi - - - 285,018.94
1 Concrete 19.16 cu.m 4,200.00 80,472.00 900.00 17,244.00 97,716.00
2 Reinforcement bar 40 2,243.00 kgs 38.00 85,234.00 12.00 26,916.00 112,150.00
3 GI tie wire # 16 28.74 kgs 75.00 2,155.50 6.00 172.44 2,327.94
4 Formworks 145.65 sq.m. 350.00 50,977.50 150.00 21,847.50 72,825.00
- - - -
ROOF SLAB 4000psi 170.20 sq.m. 1,200.00 204,240.00 350.00 59,570.00 263,810.00
1 Concrete 191.60 19.16 cu.m 4,200.00 80,472.00 900.00 17,244.00 97,716.00
2 Reinforcement bar 40 2,243.00 kgs 38.00 85,234.00 12.00 26,916.00 112,150.00
3 GI tie wire # 16 28.74 kgs 75.00 2,155.50 6.00 172.44 2,327.94
4 Formworks 145.65 sq.m. 450.00 65,542.50 150.00 21,847.50 87,390.00
- -
D. MASONRY WALL - - 2,151,567.17
D1. 150 mm Concrete Hollow Block - 700 PSI - sq.m 800.00 - 150.00 - -
D2. 100 mm Concrete Hallow Block - 700 PSI - sq.m 650.00 - 150.00 - -
D3. Others - - - -
a. Lintel Beam and Stiffener column - lm 450.00 - 200.00 - -
b. Exterior Plastering - sq.m 150.00 - 150.00 - -
c. Interior Plastering - sq.m 150.00 - 150.00 - -
d. Concrete "Tambol" Column for all - lm 320.00 - 240.00 - -
vertical exposed pipe - - - -
e. Preparation of Door and Window openings. - - - -
Concrete (3000psi) - cu.m 3,750.00 - 750.00 - -
Forms - sq.m 350.00 - 150.00 - -
Rebars (Grade 40) - kgs 28.00 - 8.00 - -
TW #16 - kls 70.00 - 5.00 - -
f. Concrete Ledge - cu.m - - -
Concrete (3000psi) 53.79 cu.m 3,750.00 201,712.50 750.00 40,342.50 242,055.00
Rebars (Grade 40) 6,626.93 kgs 28.00 185,554.11 8.00 53,015.46 238,569.57
TW #16 132.54 kls 70.00 9,277.71 5.00 662.69 9,940.40
Forms 266.64 sq.m 350.00 93,324.00 150.00 39,996.00 133,320.00
g. Catch Basin and Concrete Cover. lot - - -
h. Concrete Topping. 524.12 sq.m 150.00 78,617.55 150.00 78,617.55 157,235.10
topping, wall tile finish and floor tile finish
i.. 6" perimeter fence - sq.m 100.00 - 75.00 - -
j. Concrete parapet with concrete sombrero 266.64 lm 3,500.00 933,240.00 1,050.00 279,972.00 1,213,212.00
k. Straight to finish ready to accept waterproofing 524.12 sq.m 150.00 78,617.55 150.00 78,617.55 157,235.10
- - -
E. ARCHITECTURAL FINISHING WORKS - -
E1. Plain cement floor finish and ledge finish - sq.m 210.00 - 75.00 - -
E2. Rubbed Concrete ceiling finish to accept paint - sq.m 180.00 - 55.00 - -
E3. Concrete counter ready to accept counter finish sq.m - - -
Concrete (3000psi) cu.m 3,750.00 - 750.00 - -
Forms sq.m 350.00 - 150.00 - -
Rebars (Grade 40) kgs 28.00 - 8.00 - -
TW #16 kls 70.00 - 5.00 - -
E4. Septic tank concreting work with cast iron manhole
Concrete (3000psi) - cu.m 3,750.00 - 750.00 - -
Forms - sq.m 350.00 - 150.00 - -
Rebars (Grade 40) - kgs 45.00 - 7.50 - -
TW #16 - kls 65.00 - 3.00 - -
Plastering - sq.m 105.00 - 140.00 - -
E5. Cistern tank concreting work, ready to accept - - -
waterproofing and Mariwasa Tile. - sq.m 632.00 - 200.00 - -
E6. Concrete saddle ready to accept - - - -
waterproofing.- for H2o tank - - - -
Concrete (3000psi) - cu.m 3,750.00 - 750.00 - -
Forms - sq.m 350.00 - 150.00 - -
Rebars (Grade 40) - kgs 45.00 - 7.50 - -
TW #16 - kls 65.00 - 3.00 - -
Plastering - sq.m 105.00 - 140.00 - -
E7. Concrete pad ready to accept membrane waterproofing - - - -
Concrete (3000psi) - cu.m 3,750.00 - 650.00 - -
Forms - sq.m 450.00 - 285.00 - -
Rebars (Grade 40) - kgs 45.00 - 7.50 - -
TW #16 - kls 65.00 - 3.00 - -
Plastering - sq.m 105.00 - 140.00 - -
E8. 1.0 meter concrete pedestal plus 6.0 meter height I-column 20.00 pcs - - -
Concrete (3000psi) 0.40 cu.m 3,750.00 1,500.00 750.00 300.00 1,800.00
Forms 8.00 sq.m 350.00 2,800.00 150.00 1,200.00 4,000.00
Rebars (Grade 40) 48.00 kgs 28.00 1,344.00 8.00 384.00 1,728.00
TW #16 0.96 kls 70.00 67.20 5.00 4.80 72.00
Plastering - sq.m 150.00 - 150.00 - -
E9. Mariwasa wall tile on toilet and under counter - sq.m 635.00 - 250.00 - -
E10. Mariwasa wall tile and floor tile on toilets - - - -
0.30x0.60 Mariwasa vitrified glazed wall tiles - sq.m 800.00 - 250.00 - -
0.30x0.30 Mariwasa unglazed floor tiles - sq.m 635.00 - 250.00 - -
Tile trim - lm 110.00 - 50.00 - -
E11. 0.15 meter thick concrete manhole cover see plumbing - - -
E12. 0.30 meter x 1.0 meter hot dip galvanized metal trench l.m. 800.00 - 250.00 - -
E13. Tanguile door casing and Tanguile baseboard. l.m. 300.00 - 105.00 - -
E14. PVC vinyl door with ventilation louver set 1,800.00 - 350.00 - -
E15. Granite tile on elevator wall, elevator lobby, sq.m - 300.00 - -
stair thread & riser. OSCI sq.m - 300.00 - -
E16. 2" Aluminum nosing lm 950.00 - 150.00 - -
E17. Boral Gypsum Board ceiling. 2,568.14 sq.m 750.00 1,926,105.00 250.00 642,035.00 2,568,140.00
E18. Covelight and Shadowline ceiling lm - -
on front elevation. - - -
E19. Boral Moisture resistance ceiling sq.m 950.00 - 250.00 - -
E20. Rough ceiling ready to accept paint sq.m 950.00 - 250.00 - -
E21. 6.00 mm thick Hardiflex ceiling eaves sq.m 850.00 - 250.00 - -
E22. 0.60 x 0.60 Meter gypsum ceiling manhole with sets 900.00 - 300.00 - -
aluminum frame.
E23. Facial mirror sets 2,150.00 - 100.00 - -
E24. Toilet exhaust fan and 4" PVC exhaust pipe 17.00 units - 180.00 3,060.00 3,060.00
E25. Cabinet work - O.S.S.I. lm 50.00 - 25.00 - -
E26 Pump room lot - - - -
E27. 1 1/2" Ø G.I. pipe to hold lighting fixture at warehouse l.m - - - -
- - -
F. WATERPROOFING WORKS - - 3,903,345.00
F1. 5.0 kilo membrane waterproofing on roof deck 489.00 sq.m 450.00 220,050.00 100.00 48,900.00 268,950.00
and canopy deck - - -
F2. 3.5 kilo membrane waterproofing on toilet 67.19 sq.m 400.00 26,876.00 100.00 6,719.00 33,595.00
F3. Bird's & Son elastomeric waterproofing with 4,501.00 sq.m 650.00 2,925,650.00 150.00 675,150.00 3,600,800.00
fiberglass mesh - on fire wall. - - -
F4. Vandex waterproofing - sq.m 480.00 - 100.00 - -
F5. Tile adhesive - mapei - sq.m 65.00 - 19.50 - -
F6. Tile grout - Bostik grout - sq.m 19.50 - 6.00 - -
- - -
G. ROOFING WORKS - - 35,674,532.50
G1 GA#24 or 0.60 mm thick corrugated color roof 19,477.25 sq.m 900.00 17,529,525.00 200.00 3,895,450.00 21,424,975.00
G2. ACEG HR-17.5 aluminum insulation 19,477.25 sq.m 200.00 3,895,450.00 70.00 1,363,407.50 5,258,857.50
G3. GA#22 or 0.80mm thick stainless gutter with Tig weld. 2,052.00 l.m. 2,600.00 5,335,200.00 780.00 1,600,560.00 6,935,760.00
G4 Concrete sombrero and parapet 1,026.00 lm 1,200.00 1,231,200.00 450.00 461,700.00 1,692,900.00
G5. Rough Finish to accept concrete topping with metal mesh sq.m - 65.00 - -
G6. 4" domed roof drain see plumbing - - -
G7. 0.60 x 0.60 meter stainles manhole cover 19.00 sets 6,000.00 114,000.00 1,800.00 34,200.00 148,200.00
G8. Elastomeric painted finish on concrete ledges. 486.00 sq.m 350.00 170,100.00 90.00 43,740.00 213,840.00
- - -
H. WOODEN DOOR, JAMB AND CARPENTRY WORKS - - -
H1. Tanguile door, O.S.C.I.
D2, 800x2100 Tanguile Door - pcs 3,500.00 - 500.00 - -
D8, 900x2100 Tanguile Door - pcs 3,500.00 - 500.00 - -
H2. Yakal jamb - - -
D2, 800x2100 Tanguile Door - pcs 3,500.00 - 500.00 - -
D8, 900x2100 Tanguile Door - pcs 3,500.00 - 500.00 - -
H3. PVC vinyl door and jamb with ventilation louver - - -
D4, 700x2100 PVC Door pcs 2,500.00 - 500.00 - -
H4. Hager Door hinges pairs 250.00 - 150.00 - -
H5. Tanguile baseboard lm 1,200.00 - 450.00 - -
H6. Wooden door lockset and accessories - O.S.C.I. sets 950.00 - 150.00 - -
H7. Steel door lockset and accessories - O.S.C.I. sets 950.00 - 150.00 - -
H8. Steel door hinges pairs 250.00 - 150.00 - -
H9. OMGi brand sliding track and roller sets 1,500.00 - 250.00 - -
H10. FAG brand pillow block bearing sets 600.00 - 250.00 - -
H11. Stainless barrel bolt sets 1,000.00 - 250.00 - -
H12. Hop deep turn buckles sets 350.00 - 100.00 - -
- - -
K. STEEL WORKS - - 2,992,963.20
1 Steel swing door and jamb - - -
2 D5, 1000x2100 Steel Door 24.00 set 21,262.50 510,300.00 1,850.00 44,400.00 554,700.00
3 D6, 900x2100 Steel Door 9.00 set 14,850.00 133,650.00 1,850.00 16,650.00 150,300.00
4 D7, 1800x2100 Double swing Steel Door 2.00 set 29,025.00 58,050.00 3,450.00 6,900.00 64,950.00
5 D9, 3470x2100 Double swing full louver Steel Door 1.00 set 53,595.00 53,595.00 3,600.00 3,600.00 57,195.00
6 Steel platform on transformer room c/o structural - - - -
7 2" Ø G.I. pipe handrail and baluster - - - -
main stair 24.00 pcs 1,822.50 43,740.00 1,093.50 26,244.00 69,984.00
fire stair 1 8.00 pcs 1,822.50 14,580.00 1,093.50 8,748.00 23,328.00
fire stair 2 14.00 pcs 1,822.50 25,515.00 1,093.50 15,309.00 40,824.00
8 1 1/2 Ø G.I. pipe handrail and baluster - - - -
main stair 48.00 pcs 1,188.00 57,024.00 712.80 34,214.40 91,238.40
fire stair 1 13.00 pcs 1,188.00 15,444.00 712.80 9,266.40 24,710.40
fire stair 2 28.00 pcs 1,188.00 33,264.00 712.80 19,958.40 53,222.40
9 Stainless manhole cover on cistern tank 3.00 pcs 3,375.00 10,125.00 1,000.00 3,000.00 13,125.00
10 Cast-iron airtight manhole on septic tank see plumbing works - -
11 Stainless 16 mm Ø ladder bar see plumbing works - -
12 Steel louver door & jamb 1.00 set 15,120.00 15,120.00 1,850.00 1,850.00 16,970.00
13 Steel fire escape door with welded wire glass 36.00 sets 38,677.50 1,392,390.00 included 1,392,390.00
14 Steel 7-steps stair and railing - - - -
2" Ø G.I. pipe handrail and baluster 2.00 pcs 1,822.50 3,645.00 1,093.50 2,187.00 5,832.00
1 1/2 Ø G.I. pipe handrail and baluster 5.00 pcs 1,188.00 5,940.00 712.80 3,564.00 9,504.00
15 Stainless railing for disable ramp - - - -
2"Ø SS pipe handrail & post 2.00 pcs 3,510.00 7,020.00 2,106.00 4,212.00 11,232.00
2"Ø SS elbow pipe 2.00 pcs 567.00 1,134.00 340.20 680.40 1,814.40
1"Ø SS pipe secondary rail 2.00 pcs 1,930.50 3,861.00 1,158.30 2,316.60 6,177.60
16 Consumables 1.00 lot - - - - -
17 Steel collapsible fire exit stair - - - -
2mm thk C-channel stringer 2.00 pcs 1,890.00 3,780.00 - 3,780.00
Ga.16 1.50mm Checkered plate 2.00 sheets 2,227.50 4,455.00 - 4,455.00
3/8" x 1 1/2" x 1 1/2" Steel angular thread holder 7.00 pcs 1,053.00 7,371.00 - 7,371.00
1 1/2"Ø GI pipe handrail & post 4.00 pcs 1,215.00 4,860.00 - 4,860.00
18 Steel louver window on machine room 1.00 lot 75,000.00 75,000.00 35,000.00 35,000.00 110,000.00
19 Steel grilles on airwell 1.00 lot 200,000.00 200,000.00 75,000.00 75,000.00 275,000.00
- - -
L. ALUMINUM WORKS - - -
1 Aluminum swing door - - -
D1, 2000x2100 Glass Door set 44,467.50 - - -
D3, 1000x2100 Glass Door set 22,312.50 - - -
2 Aluminum sliding window-heavy duty section - - - -
W-1, 2400x1200 Aluminum window set 23,887.50 - - -
W-2, 1900x1200 Aluminum window set 18,900.00 - - -
W-3, 2160x1200 Aluminum window set 21,525.00 - - -
W-4, 1400x1200 Aluminum window set 14,000.00 - - -
W-5, 3600x1200 Aluminum window set 35,875.00 - - -
W-6, 1400x1200 Aluminum window set 14,000.00 - - -
3 Aluminun casement window-heavy duty section - - - -
W-7, 800x1200 Aluminum window set 12,950.00 - - -
4 Aluminum awning window- heavy duty section - - - -
W-8, 1900x600 Aluminum window set 15,400.00 - - -
5 Aluminum fixed panel - - - -
GP1, 17650x2400 Alum. Fixed Glass panel & alum. Frameless door set 237,300.00 - - -
GP2, 6790x2100 Alum. Fixed Glass panel set 79,887.50 - - -
GP3, 9000x1200 Alum. Fixed Glass panel set 60,550.00 - - -
6 4.00mm aluminum composite panel-exterior -
walls design. - - -
7 1.00 meter height glass railing on mezzanine NOT SHOWN ON PLANS - -
8 3.00 meter thick solid aluminum cladding for see E22 -
ceiling on parking area. - - -
- - -
M. PLUMBING WORKS - - -
1 Flow guard CPVC waterlines- counted 975,000.00 300,000.00 1,275,000.00
inside diameter. - - -
2 Flow guard CPVC waterlines - hot water line. 550,000.00 - 200,000.00 750,000.00
3 PVC Drainage Lines 195,000.00 - 90,000.00 285,000.00
4 PVC area drain lines 50,000.00 - 20,000.00 70,000.00
5 PVC sewage lines S-1000 950,000.00 - 300,000.00 1,250,000.00
6 Kitz gate valve Gate Valve-Flange Type 725,000.00 - 200,000.00 925,000.00
7 Kitz check valve & control valve. 450,000.00 - 150,000.00 600,000.00
Check Valve- flange type-Swing - -
8 Water meter & Nawasa Topping INCLUDED -
9 Installation of plumbing fixture & fittings, OSCI lot BY OWNER 150,000.00 - -
10 Installation of toilet accessories & heater, OSCI lot BY OWNER 100,000.00 - -
11 Kakudai stainless floor drain pcs 700.00 - 350.00 - -
12 Domed type roof drain & upper roof deck drain. pcs 1,750.00 - 875.00 - -
13 Concrete manhole drain lot 1,500.00 - 750.00 - -
14 Hanger & support lot 38,000.00 - 19,000.00 - -
15 Water pumps & Control, OSCI lot BY OWNER 20,000.00 - -
16 Bladder type pressure tank, OSCI lot BY OWNER 10,000.00 - -
17 Testing & commisioning. lot BY OWNER 50,000.00 - -
18
19 4" PVC
Pipe- 4"Øexhaust
x 3m pipe for toilet. pcs 714.00 345,000.00
- -
357.00 140,000.00
-
19 GROHE Hose Bibb on all Area. lot 150,000.00 - 45,000.00 -
20 Heat pump & control, OSCI lot BY OWNER 15,000.00
21 10,000 gals fiberglass water tank sets 250,000.00 - 35,000.00 -
22 Cistern tank ball flow valve pcs 4,500.00 - 2,250.00 -
23 Consumables 55,000.00 - 25,000.00
- - -
N. ELECTRICAL WORKS - - -
1 Electrical Wires 1,500,000.00 600,000.00
2 Roughing-In PVC conduit - -
3 Roughing-In EMT conduit 875,000.00 300,000.00
4 Panel boards & circuit breakers 2,000,000.00 450,000.00
5 Outdoor Nema Enclosure & breakers. - -
6 Electrical devices & outlets 250,000.00 100,000.00
7 Electrical boxes & Fittings - -
8 Installation of lighting fixture , O.S.C.I. - 100,000.00
9 Installation of water heater & Smoke Detector 500,000.00 150,000.00
10 Fire alarm system - -
11 Aircon Nema enclosure & breakers 170,000.00 50,000.00
12 Water pump automatic stop wiring - -
13 CCTV roughing-in conduit & CAT-6 wire 275,000.00 75,000.00
14 Main Entrance (Meralco Meter Tapping & Entrance Cap) 100,000.00 50,000.00
15 Meralco Meter - -
16 Hanger & support 150,000.00 15,000.00
17 Testing & commisioning. 100,000.00
18 Lightning arrester 320,000.00 30,000.00
19 OTHERS: - -
Telephone system Wiring & Outlet Only (UNIT NOT INCLUDED) 375,000.00 75,000.00
HECP system (entry phone) Wiring & Outlet Only (UNIT NOT INCLUDED) 325,000.00 75,000.00
WIFI system Outlet Only (FIBER OPTIC WIRE NOT INCLUDED) 300,000.00 50,000.00

M. MECHANICAL WORKS - - -
1 Sleeve pipes Ǿ for aircon drain lot 10,000.00 - 5,000.00 - -
2 Sleeve pipes Ǿ for copper tube pipe Ǿ lot 10,000.00 - 5,000.00 - -
3 Sleeve pipes Ǿ for copper tube pipe Ǿ lot 10,000.00 - 5,000.00 - -
4 Roughing -in on toilet exhaust pipe Ǿ lot 30,000.00 - 20,000.00 - -
5 Sleeve pipes Ǿ on all heat exhaust system. lot 25,000.00 - 20,000.00 - -
6 Aircon installation, OSCI - - -
7 Supply of labor and material for mechanical lot 224,000.00 - 96,000.00 - -
8 Wiring to Nema Panel included in electrical works - - -
9 Testing & commisioning lot - 100,000.00 - -
10 Hanger & support lot 50,000.00 - 30,000.00 - -
11 Aircon steel stand/ bracket lot 35,000.00 - 20,000.00 - -
12 Exhaust fan on machine room lot BY OWNER - -
- - -
N. PAINTING WORKS - 12,146,630.00
1 Acrylic paint - exterior wall 19,403.00 sq.m 350.00 6,791,050.00 120.00 2,328,360.00 9,119,410.00
2 Acrylic paint finish - interior wall 1,581.00 sq.m 350.00 553,350.00 100.00 158,100.00 711,450.00
3 Flat latex paint finish - ceiling 3,592.84 sq.m 350.00 1,257,494.00 150.00 538,926.00 1,796,420.00
4 Epoxy paint finish - steel works - sq.m 250.00 - 150.00 - -
5 Steel door 1,105.00 sq.m 350.00 386,750.00 120.00 132,600.00 519,350.00

O. SUB - TOTAL - -

P. TOTAL - -

EXCLUSION ITEMS:
1 Building Permit
2 Occupancy Permit
3 Demolition Works
4 Pldt, Meralco, Mwss Deposit
5 Equipment & Accessories for Telephone, CATV, Intercom
6 Genset
7 Elavator
8 Motor Pumps & Water Pumps & Control
9 Water Heater, Water Heater Pump & Valve
10 Shower Enclosure, Tiolet Fixtures & Accessories
11 Lighting Fixtures & Air Conditioning Units
12 Furnitures & Cabinets
13 Door Locksets
14 Aluminum Cladding
15 Signage
16 Land scaping Work
17 All Government Taxes like Vat & Others

Prepared By: CONFORME:

ROBERT CU/GM
PROJECT : PROPOSED ONE STOREY WAREHOUSE BUILDING
OWNER : PRIME PACIFIC UNITED CONSORTIUM, INC.
LOCATION : NIOG ROAD, MOLINO BACOOR, CAVITE
SUBJECT : BID PROPOSAL

MATERIAL COST LABOR COST TOTAL


DESCRIPTION QTY UNIT
Unit cost Total Unit cost Total Amount

A. GENERAL REQUIREMENTS 15,107,150.00


A1 Mobilization 1.00 lot 250,000.00 250,000.00 250,000.00
A2 Bunkhouse, Field Office, Resident Engineer, 1.00 lot
and Supervision
A3 Utilities
a. Water Comsumption 24.00 months 150,000.00 3,600,000.00 3,600,000.00
b. Electricity 24.00 months 200,000.00 4,800,000.00 4,800,000.00
A4 Building Permit, Occupancy Permit, & its 1.00 lot
Representation Fee. ( Except zonal EOC by Owner)
A5 Temporary Enclosure & Site Preparation 1.00 lot 1,500,000.00 1,500,000.00 1,500,000.00
A6 Safety Canopy, Construction Net & Safety Enclosure 1.00 lot 300,000.00 300,000.00 300,000.00
A7 Concrete & Steel Laboratory Test 1.00 lot 250,000.00 250,000.00 250,000.00
A8 Contractor's All Risk Insurace bond 1.00 lot INCLUDED
A9 Lot survey and Location plan 21,143.00 sq.m. 50.00 1,057,150.00 1,057,150.00
A10 Hauing of debris off the site & daily housekeeping 1.00 lot 200,000.00 200,000.00 200,000.00
A11 Construction Equipments 1.00 lot 2,550,000.00 2,550,000.00 2,550,000.00
A12 Performance Bond 1.00 lot NOT INCLUDED
A13 General Cleaning 1.00 lot 600,000.00 600,000.00 600,000.00

B. SITE WORKS 6,483,920.00


B1 Building layout 17,731.00 sq.m. - 50.00 886,550.00 886,550.00
B2 Excavation & Soil Protection 3,095.00 cu.m - 350.00 1,083,250.00 1,083,250.00
B3 Backfilling & Compaction 2,337.50 cu.m - 250.00 584,375.00 584,375.00
B4 Gravel bedding 4" 2,270.70 cu.m 1,100.00 2,497,770.00 275.00 624,442.50 3,122,212.50
B5 Termite Pest Control System 17,731.00 sq.m. - - -
B6 Hauling of excess material off the site 757.50 sq.m. 50.00 37,875.00 25.00 18,937.50 56,812.50
B7 6" CHB with lintel beam & stiffener column - retaining wall NO DETAILS - -
B8 Perforated PVC Pipe with Geotextile Sack NO DETAILS - -
B9 Lean Concrete 1,564.00 sq.m. 400.00 625,600.00 80.00 125,120.00 750,720.00
- - -

C. CONCRETE WORKS - - 43,725,227.48


WAREHOUSES, ADMIN OFFICE, GUARD HOUSE
FOOTING 3000 psi - - 5,749,907.20
1 Concrete 625.60 cu.m 4,200.00 2,627,520.00 900.00 563,040.00 3,190,560.00
2 Reinforcement bar 60/40 49,160.00 kgs 38.00 1,868,080.00 12.00 589,920.00 2,458,000.00
3 GI tie wire # 16 1,251.20 kgs 75.00 93,840.00 6.00 7,507.20 101,347.20
- - - -
PEDESTAL 4000 psi - - - 4,498,950.00
1 Concrete 230.00 cu.m 4,200.00 966,000.00 900.00 207,000.00 1,173,000.00
2 Reinforcement bar 60/40 44,484.00 kgs 38.00 1,690,392.00 12.00 533,808.00 2,224,200.00
3 GI tie wire # 16 1,150.00 kgs 75.00 86,250.00 6.00 6,900.00 93,150.00
4 Formworks 1,681.00 sq.m. 450.00 756,450.00 150.00 252,150.00 1,008,600.00

FOOTING TIE BEAM 4000 psi - - - 4,807,541.50


1 Concrete 205.00 cu.m 4,200.00 861,000.00 900.00 184,500.00 1,045,500.00
2 Reinforcement bar 60/40 59,117.00 kgs 38.00 2,246,446.00 12.00 709,404.00 2,955,850.00
3 GI tie wire # 16 471.50 kgs 75.00 35,362.50 6.00 2,829.00 38,191.50
4 Formworks 1,280.00 sq.m. 450.00 576,000.00 150.00 192,000.00 768,000.00

SLAB ON GRADE 3000 psi - - - 19,801,125.00


1 Concrete 2,550.00 cu.m 4,000.00 10,200,000.00 900.00 2,295,000.00 12,495,000.00
2 Reinforcement bar 40 ### kgs 38.00 5,317,188.00 12.00 1,679,112.00 6,996,300.00
3 GI tie wire # 16 3,825.00 kgs 75.00 286,875.00 6.00 22,950.00 309,825.00
- - - -
DRIVEWAY 3000 psi - - - 5,165,492.40
1 Concrete 621.45 cu.m 4,000.00 2,485,800.00 900.00 559,305.00 3,045,105.00
2 Reinforcement bar 40 40,394.25 kgs 38.00 1,534,981.50 12.00 484,731.00 2,019,712.50
3 GI tie wire # 16 1,242.90 kgs 75.00 93,217.50 6.00 7,457.40 100,674.90
- - - -
2nd FLOOR SUSPENDED SLAB 4000 psi - - - 1,961,821.81
1 Concrete 101.22 cu.m 4,200.00 425,118.75 900.00 91,096.88 516,215.63
2 Reinforcement bar 40 11,741.38 kgs 38.00 446,172.25 12.00 140,896.50 587,068.75
3 GI tie wire # 16 202.44 kgs 75.00 15,182.81 6.00 1,214.63 16,397.44
4 Metal Decking 809.75 sq.m. 800.00 647,800.00 240.00 194,340.00 842,140.00
- - -
ROOF SLAB, CANOPY, LEDGE 4000psi - - - 1,740,389.56
1 Concrete 113.84 cu.m 4,200.00 478,143.75 900.00 102,459.38 580,603.13
2 Reinforcement bar 40 13,205.88 kgs 38.00 501,823.25 12.00 158,470.50 660,293.75
3 GI tie wire # 16 227.69 kgs 75.00 17,076.56 6.00 1,366.13 18,442.69
4 Formworks 801.75 sq.m. 450.00 360,787.50 150.00 120,262.50 481,050.00
- - -
D. MASONRY WALL - - 37,555,667.80
D1. 150 mm Concrete Hollow Block - 700 PSI 19,760.60 sq.m 800.00 15,808,478.40 150.00 2,964,089.70 18,772,568.10
D2. 100 mm Concrete Hollow Block - 700 PSI 418.62 sq.m 650.00 272,100.40 150.00 62,792.40 334,892.80
D3. Others - - - -
a. Lintel Beam and Stiffener column 4,288.90 lm 450.00 1,930,005.00 200.00 857,780.00 2,787,785.00
b. Exterior Plastering 7,763.90 sq.m 150.00 1,164,585.00 150.00 1,164,585.00 2,329,170.00
c. Interior Plastering 19,591.52 sq.m 150.00 2,938,728.00 150.00 2,938,728.00 5,877,456.00
d. Concrete "Tambol" Column for all 2,139.84 lm 320.00 684,750.00 240.00 513,562.50 1,198,312.50
vertical exposed pipe - - - -
e. Preparation of Door and Window openings. 847.00 lm 250.00 211,750.00 100.00 84,700.00 296,450.00
f. Concrete Ledge
Concrete (3000psi) 102.70 cu.m 4,200.00 431,340.00 900.00 92,430.00 523,770.00
Rebars (Grade 40) 11,913.20 kgs 38.00 452,701.60 12.00 142,958.40 595,660.00
TW #16 205.40 kls 75.00 15,405.00 6.00 1,232.40 16,637.40
Forms 710.00 sq.m 450.00 319,500.00 150.00 106,500.00 426,000.00
g. Catch Basin and Concrete Cover. 273.00 pcs 600.00 163,800.00 150.00 40,950.00 204,750.00
h. Concrete Topping. 249.00 sq.m 150.00 37,350.00 150.00 37,350.00 74,700.00
topping, wall tile finish and floor tile finish
i.. 6" perimeter fence 917.70 sq.m 1,200.00 1,101,240.00 360.00 330,372.00 1,431,612.00
j. Concrete parapet with concrete sombrero 1,351.20 lm 900.00 1,216,080.00 270.00 364,824.00 1,580,904.00
k. Straight to finish with trowel and leveling finish 17,000.00 sq.m - 65.00 1,105,000.00 1,105,000.00
- - -
E. ARCHITECTURAL FINISHING WORKS - - 9,740,612.27
E1. Plain cement floor finish and ledge finish 555.00 sq.m 210.00 116,550.00 75.00 41,625.00 158,175.00
E2. Rubbed Concrete ceiling finish to accept paint 555.00 sq.m 180.00 99,900.00 55.00 30,525.00 130,425.00
E3. Concrete counter ready to accept counter finish sq.m - - -
Concrete (3000psi) - cu.m 3,750.00 - 900.00 - -
Rebars (Grade 40) - kgs 38.00 - 12.00 - -
TW #16 - kls 75.00 - 6.00 - -
Forms - sq.m 450.00 - 150.00 - -
E4. Septic tank concreting work with cast iron manhole -
Concrete (3000psi) 28.00 cu.m 4,000.00 112,000.00 900.00 25,200.00 137,200.00
Rebars (Grade 40) 1,680.00 kgs 38.00 63,840.00 12.00 20,160.00 84,000.00
TW #16 42.00 kls 75.00 3,150.00 6.00 252.00 3,402.00
Forms 280.00 sq.m 450.00 126,000.00 150.00 42,000.00 168,000.00
Plastering 216.00 sq.m 150.00 32,400.00 150.00 32,400.00 64,800.00
E5. Cistern tank concreting work, ready to accept - - - -
waterproofing and Mariwasa Tile.
Concrete (3000psi) 7.70 cu.m 4,000.00 30,800.00 900.00 6,930.00 37,730.00
Rebars (Grade 40) 847.00 kgs 38.00 32,186.00 12.00 10,164.00 42,350.00
TW #16 15.40 kls 75.00 1,155.00 6.00 92.40 1,247.40
Forms 71.50 sq.m 450.00 32,175.00 150.00 10,725.00 42,900.00
E6. Concrete saddle ready to accept - - - -
waterproofing.- for H2o tank - - -
Concrete (3000psi) 25.00 cu.m 4,000.00 100,000.00 900.00 22,500.00 122,500.00
Rebars (Grade 40) 1,500.00 kgs 38.00 57,000.00 12.00 18,000.00 75,000.00
TW #16 37.50 kls 75.00 2,812.50 6.00 225.00 3,037.50
Forms 530.00 sq.m 450.00 238,500.00 150.00 79,500.00 318,000.00
E7. Concrete pad ready to accept membrane waterproofing - - -
Concrete (3000psi) 25.00 cu.m 4,200.00 105,000.00 900.00 22,500.00 127,500.00
Rebars (Grade 40) 1,500.00 kgs 45.00 67,500.00 12.00 18,000.00 85,500.00
TW #16 37.50 kls 65.00 2,437.50 6.00 225.00 2,662.50
Forms 530.00 sq.m 450.00 238,500.00 150.00 79,500.00 318,000.00
E8. 1.0 meter concrete pedestal plus 6.0 meter height I-column - - - -
Concrete (3000psi) 52.67 cu.m 4,200.00 221,214.00 900.00 47,403.00 268,617.00
Rebars (Grade 40) 13,588.86 kgs 45.00 611,498.70 12.00 163,066.32 774,565.02
TW #16 263.35 kls 65.00 17,117.75 6.00 1,580.10 18,697.85
Forms 471.80 sq.m 450.00 212,310.00 150.00 70,770.00 283,080.00
E9. Mariwasa wall tile on toilet and under counter sq.m 635.00 - 250.00 - -
E10. Mariwasa wall tile and floor tile on toilets - - - -
0.30x0.30 Mariwasa vitrified glazed wall tiles 67.00 sq.m 800.00 53,600.00 250.00 16,750.00 70,350.00
0.30x0.30 Mariwasa unglazed floor tiles 182.00 sq.m 635.00 115,570.00 250.00 45,500.00 161,070.00
E11. 0.15 meter thick concrete manhole cover 54.00 pcs 500.00 27,000.00 150.00 8,100.00 35,100.00
E12. 0.30 meter x 1.0 meter hot dip galvanized metal trench 17.00 pcs 2,500.00 42,500.00 750.00 12,750.00 55,250.00
E13. Tanguile door casing and Tanguile baseboard. 1,172.10 l.m. 300.00 351,630.00 90.00 105,489.00 457,119.00
E14. PVC vinyl door with ventilation louver 19.00 set 1,800.00 34,200.00 350.00 6,650.00 40,850.00
E15. Granite tile on elevator wall, elevator lobby, sq.m - - -
stair thread & riser. OSCI
E16. 2" Aluminum nosing 459.00 lm 950.00 436,050.00 150.00 68,850.00 504,900.00
E17. Boral Gypsum Board ceiling. 1,581.00 sq.m 750.00 1,185,750.00 250.00 395,250.00 1,581,000.00
E18. Covelight and Shadowline ceiling 1,080.00 lm 180.00 194,400.00 120.00 129,600.00 324,000.00
E19. Boral Moisture resistance ceiling 67.00 sq.m 950.00 63,650.00 250.00 16,750.00 80,400.00
E20. Rough ceiling ready to accept paint 555.00 sq.m 950.00 527,250.00 250.00 138,750.00 666,000.00
E21. 6.00 mm thick Hardiflex ceiling eaves 2,020.00 sq.m 850.00 1,717,000.00 250.00 505,000.00 2,222,000.00
E22. 0.60 x 0.60 Meter gypsum ceiling manhole with 36.00 sets 900.00 32,400.00 300.00 10,800.00 43,200.00
aluminum frame.
E23. Facial mirror O.S.S.I. 18.00 sets OSSI OSSI -
E24. Toilet exhaust fan and 4" PVC exhaust pipe 18.00 units OSSI OSSI -
E25. Cabinet work - O.S.S.I. lot OSSI OSSI -
E26 Pump room NO DETAIL lot - -
E27. 1 1/2" Ø G.I. pipe to hold lighting fixture at warehouse 1,432.00 l.m 120.00 171,840.00 42.00 60,144.00 231,984.00
- - -
F. WATERPROOFING WORKS - - 5,279,580.00
F1. 5.0 kilo membrane waterproofing on roof deck 625.00 sq.m 450.00 281,250.00 100.00 62,500.00 343,750.00
and canopy deck - - - -
F2. 3.5 kilo membrane waterproofing on toilet 110.16 sq.m 400.00 44,064.00 100.00 11,016.00 55,080.00
F3. Bird's & Son elastomeric waterproofing with 6,029.00 sq.m 650.00 3,918,850.00 150.00 904,350.00 4,823,200.00
fiberglass mesh - on fire wall. - - - -
F4. Vandex waterproofing - cistern 52.00 sq.m 480.00 24,960.00 100.00 5,200.00 30,160.00
F5. Tile adhesive - mapei 249.00 sq.m 65.00 16,185.00 19.50 4,855.50 21,040.50
F6. Tile grout - Bostik grout 249.00 sq.m 19.50 4,855.50 6.00 1,494.00 6,349.50
- - -
G. ROOFING WORKS - - 33,447,017.50
G1 GA#24 or 0.60 mm thick corrugated color roof 19,477.25 sq.m 900.00 17,529,525.00 200.00 3,895,450.00 21,424,975.00
G2. ACEG HR-17.5 aluminum insulation 19,477.25 sq.m 200.00 3,895,450.00 70.00 1,363,407.50 5,258,857.50
G3. GA#22 or 0.80mm thick stainless gutter with Tig weld. 1,722.00 l.m. 2,600.00 4,477,200.00 780.00 1,343,160.00 5,820,360.00
G4 Concrete sombrero and parapet included @D3.M 900.00 270.00 -
G5. Rough Finish to accept concrete topping with metal mesh 625.00 sq.m - 65.00 40,625.00 40,625.00
G6. 4" domed roof drain 306.00 pcs 1,000.00 306,000.00 100.00 30,600.00 336,600.00
G7. 0.60 x 0.60 meter stainles manhole cover 2.00 sets 6,000.00 12,000.00 1,800.00 3,600.00 15,600.00
G8. Elastomeric painted finish on concrete ledges. 1,250.00 sq.m 350.00 437,500.00 90.00 112,500.00 550,000.00
- - -
H. WOODEN DOOR, JAMB AND CARPENTRY WORKS - - 2,483,015.00
H1. Tanguile door, 18.00 sets 3,500.00 63,000.00 500.00 9,000.00 72,000.00
H2. Yakal jamb 18.00 sets 3,500.00 63,000.00 500.00 9,000.00 72,000.00
H3. PVC vinyl door and jamb with ventilation louver 19.00 pcs 2,500.00 47,500.00 500.00 9,500.00 57,000.00
H4. Hager Door hinges 72.00 pairs 250.00 18,000.00 150.00 10,800.00 28,800.00
H5. Tanguile baseboard 1,085.10 lm 1,200.00 1,302,120.00 450.00 488,295.00 1,790,415.00
H6. Wooden door lockset and accessories - O.S.C.I. 18.00 sets OSCI OSCI 150.00 2,700.00 2,700.00
H7. Steel door lockset and accessories - O.S.C.I. 18.00 sets OSCI OSCI 150.00 2,700.00 2,700.00
H8. Steel door hinges 68.00 pairs 250.00 17,000.00 150.00 10,200.00 27,200.00
H9. OMGi brand sliding track and roller 17.00 sets 6,500.00 110,500.00 1,300.00 22,100.00 132,600.00
H10. FAG brand pillow block bearing 6.00 sets 600.00 3,600.00 250.00 1,500.00 5,100.00
H11. Stainless barrel bolt 36.00 sets 1,000.00 36,000.00 250.00 9,000.00 45,000.00
H12. Hop deep turn buckles 550.00 sets 350.00 192,500.00 100.00 55,000.00 247,500.00
- - -
I. STEEL WORKS - - 67,913,777.60
I1. Steel Main door and pedestrian door. - - -
Main Gate entrance 10,400 x 5000 Steel Door 1.00 set 304,200.00 304,200.00 60,840.00 60,840.00 365,040.00
I2. Steel Structural trusses, I-column, Beams, Roof framing - - - -
Rafters:
BU - 1 80,355.00 kgs 48.00 3,857,040.00 18.00 1,446,390.00 5,303,430.00
BU - 2 13,815.00 kgs 48.00 663,120.00 18.00 248,670.00 911,790.00
BU - 3 19,111.00 kgs 48.00 917,328.00 18.00 343,998.00 1,261,326.00
W6x9 8,860.00 kgs 48.00 425,280.00 18.00 159,480.00 584,760.00
I - Columns:
C-1 92,260.00 kgs 48.00 4,428,480.00 18.00 1,660,680.00 6,089,160.00
C-2 14,470.00 kgs 48.00 694,560.00 18.00 260,460.00 955,020.00
C-3 4,560.00 kgs 48.00 218,880.00 18.00 82,080.00 300,960.00
C-4 2,205.00 kgs 48.00 105,840.00 18.00 39,690.00 145,530.00
C-5 12,998.00 kgs 48.00 623,904.00 18.00 233,964.00 857,868.00
C-6 7,477.00 kgs 48.00 358,896.00 18.00 134,586.00 493,482.00
Mid - Beams:
W 12 x 16 5,487.00 kgs 48.00 263,376.00 18.00 98,766.00 362,142.00
W 12 x 22 16,903.00 kgs 48.00 811,344.00 18.00 304,254.00 1,115,598.00
W 12 x 26 45,325.00 kgs 48.00 2,175,600.00 18.00 815,850.00 2,991,450.00
W 14 x 26 5,842.00 kgs 48.00 280,416.00 18.00 105,156.00 385,572.00
Roof - Beams:
W 12 x 22 16,903.00 kgs 48.00 811,344.00 18.00 304,254.00 1,115,598.00
W 12 x 26 45,325.00 kgs 48.00 2,175,600.00 18.00 815,850.00 2,991,450.00

Cee - Purlins 50 x 150 x 1.5mm 111,486.00 kgs 48.00 5,351,328.00 18.00 2,006,748.00 7,358,076.00
Cross Bracings 16mmØ 7,655.00 kgs 48.00 367,440.00 18.00 137,790.00 505,230.00
Sag Rods 10mmØ 12,936.00 kgs 48.00 620,928.00 18.00 232,848.00 853,776.00
Anchor Bolt 20mmØ, A325 2,258.00 kgs 48.00 108,384.00 18.00 40,644.00 149,028.00
Base Plate 20mm thk 13,874.00 kgs 48.00 665,952.00 18.00 249,732.00 915,684.00
Stiffener, Connection Plate 16,648.80 kgs 48.00 799,142.40 18.00 299,678.40 1,098,820.80

I3. Steel sliding door with OMGi track and roller 6500x5000mm 17.00 set 190,125.00 3,232,125.00 38,025.00 646,425.00 3,878,550.00
I4. Steel swing door 900x2100mm 17.00 set 11,056.50 187,960.50 2,211.30 37,592.10 225,552.60
I5. 2" x 8" steel tubular frame to hold the office ceiling 2,040.00 l.m. 150.00 306,000.00 30.00 61,200.00 367,200.00
I6. Steel louver window for ventilation on all warehouse roof 3,444.00 sq.m. 5,850.00 20,147,400.00 1,170.00 4,029,480.00 24,176,880.00
I7. Steel structural canopy
BU - 4 11,350.00 kgs 48.00 544,800.00 18.00 204,300.00 749,100.00
W 4 x 13 3,859.00 kgs 48.00 185,232.00 18.00 69,462.00 254,694.00
I8. Steel grill on all window 186.83 sq.m. 1,200.00 224,196.00 240.00 44,839.20 269,035.20
I9. Stainless pipe handrail and balluster - - - -
2"Ø SS pipe handrail & post 17.00 pcs 2,600.00 44,200.00 1,300.00 22,100.00 66,300.00
2"Ø SS elbow pipe 34.00 pcs 420.00 14,280.00 210.00 7,140.00 21,420.00
2"x3/8" Stainless Flat bar - balluster 37.00 pcs 1,430.00 52,910.00 715.00 26,455.00 79,365.00
2"x3/8" Stainless Flat bar - secondary handrail 17.00 pcs 1,430.00 24,310.00 715.00 12,155.00 36,465.00
3/4"x3/4"x1.5m thk G.I. Tubulat steel - railing 306.00 pcs 550.00 168,300.00 275.00 84,150.00 252,450.00
I10. 2" Ø G.I. pipe handrail and baluster - - -
I11. Stainless manhole cover on cistern tank 600x600 2.00 sets 4,575.00 9,150.00 1,000.00 2,000.00 11,150.00
I12. Cast-iron airtight manhole on septic tank 51.00 sets 3,575.00 182,325.00 500.00 25,500.00 207,825.00
I13. Stainless 16 mm Ø rung ladder bar N.A. lot -
I14. Steel louver door & jamb N.A. sets -
I15. Steel fire escape stair N.A. sets -
I16. Stainless water tank and control 2000 gals 2.00 units 75,000.00 150,000.00 7,500.00 15,000.00 165,000.00
I17. Stainless Ladder Rung for cistern tank, guard house, 1.00 lot 35,000.00 - 7,000.00 42,000.00
to water tank and transformer room.
I18 Steel louver window on pump room NO DETAILS
I19 Steel grill door & cover for Meralco meter, 1.00 lot 45,000.00 - 9,000.00 54,000.00
water meter & seismic valve

- - -
J. ALUMINUM WORKS - - 1,047,065.39
J1. Aluminum sliding door - - -
1000x2400 Glass Door 1.00 set 14,520.00 14,520.00 included 14,520.00
J2. Aluminum casement window & awnimg window
Aluminum awning window: - - -
800x600 Aluminum window 17.00 set 8,800.00 149,600.00 included 149,600.00
Aluminum sliding window: - - -
1000x1200 Aluminum window 2.00 set 5,687.50 11,375.00 included 11,375.00
1500x1200 Aluminum window 102.00 set 8,531.25 870,187.50 included 870,187.50
J3. Aluminum fixed panel - - -
480x900 Alum. Fixed Glass panel & alum. Frameless 1.00 set 1,382.89 1,382.89 included 1,382.89

- - -
K. PLUMBING WORKS - - 9,667,141.15
K1. Vesbo waterlines - counted inside diameter 975,000.00 300,000.00 1,275,000.00
K2. Stainless pipe waterlines
K3. PVC Drainage Lines 195,000.00 - 90,000.00 285,000.00
K4. PVC Area drain lines 50,000.00 - 20,000.00 70,000.00
K5. PVC sewage lines S-1000 950,000.00 - 300,000.00 1,250,000.00
K6. Kitz gate valve Gate Valve-Flange Type 725,000.00 - 200,000.00 925,000.00
K6. Kitz check valve & control valve. 450,000.00 - 150,000.00 600,000.00
K7. GROHE Hose Bibb on all Area. lot 150,000.00 - 45,000.00 -
K8. Water meter & Nawasa Topping INCLUDED -
K9. Installation of plumbing fixture & fittings lot BY OWNER 150,000.00 - -
K10 Installation of toilet accessories & heater lot BY OWNER 100,000.00 - -
K11. Kakudai stainless floor drain pcs 700.00 - 350.00 - -
K12. Domed type roof drain & canopies drain. pcs 1,750.00 - 875.00 - -
K13. Concrete manhole drain lot 1,500.00 - 750.00 - -
K14. Hanger & support lot 38,000.00 - 19,000.00 - -
K15. Water pumps & Control, OSCI lot BY OWNER 20,000.00 - -
K16. Bladder type pressure tank, OSCI lot BY OWNER 10,000.00 - -
K17. Testing & commisioning. lot BY OWNER 50,000.00 - -
K18. 4" PVC exhaust pipe for toilet. 345,000.00 - 140,000.00
K19. Automatic Control system pcs - - -

L. ELECTRICAL WORKS - - -
L1. Electrical Wires 1,500,000.00 600,000.00
L2. Roughing-In PVC conduit - -
L3. Roughing-In EMT conduit 875,000.00 300,000.00
L4. Panel boards & circuit breakers 2,000,000.00 450,000.00
L5. Stainless Outdoor Nema Enclosure - -
L6. Electrical devices & outlets 250,000.00 100,000.00
L7. Electrical boxes & Fittings - -
L8. Installation of lighting fixtures - 100,000.00
L9 Installation of water heater 500,000.00 150,000.00
L10. Fire alarm system - -
L11. Aircon Nema enclosure & breakers 170,000.00 50,000.00
L12. Water pump automatic stop wiring - -
L13. CCTV roughing-in conduit & CAT-6 wire 275,000.00 75,000.00
L14. Meralco Meter & Electrical Tapping. 100,000.00 50,000.00
L15. Meralco post & entrance cap - -
L16. Hanger & support 150,000.00 15,000.00
L17. Testing & commisioning. 100,000.00
OTHERS: - -
Telephone system Wiring & Outlet Only (UNIT NOT INCLUDED) 375,000.00 75,000.00
HECP system (entry phone) Wiring & Outlet Only (UNIT NOT INCLUDED) 325,000.00 75,000.00
WIFI system Outlet Only (FIBER OPTIC WIRE NOT INCLUDED) 300,000.00 50,000.00

M. MECHANICAL WORKS - - 140,000.00


M1. Sleeve pipes Ǿ for aircon drain 1.00 lot 10,000.00 10,000.00 5,000.00 5,000.00 15,000.00
M2. Sleeve pipes Ǿ for copper tube pipe Ǿ 1.00 lot 10,000.00 10,000.00 5,000.00 5,000.00 15,000.00
M3. Block out on exhaust duct and pipe Ø 1.00 lot 10,000.00 10,000.00 5,000.00 5,000.00 15,000.00
M4. Roughing -in on toilet exhaust pipe Ǿ 1.00 lot 30,000.00 30,000.00 20,000.00 20,000.00 50,000.00
M5. Sleeve pipes Ǿ on all heat exhaust system. 1.00 lot 25,000.00 25,000.00 20,000.00 20,000.00 45,000.00
- - -
N. PAINTING WORKS - 28,613,917.00
N1. Acrylic paint - exterior wall 7,763.90 sq.m 350.00 2,717,365.00 120.00 931,668.00 3,649,033.00
N2. Semi -Gloss paint finish - interior wall 19,591.52 sq.m 350.00 6,857,032.00 100.00 1,959,152.00 8,816,184.00
N3. Flat latex paint finish - ceiling 3,601.00 sq.m 350.00 1,260,350.00 150.00 540,150.00 1,800,500.00
N4. Varnish finish - wooden door & window casting 770.00 l.m. 200.00 154,000.00 60.00 46,200.00 200,200.00
N4. Epoxy paint finish - steel works 28,296.00 sq.m 350.00 9,903,600.00 150.00 4,244,400.00 14,148,000.00

O. SUB - TOTAL - -

P. TOTAL - 261,204,091.18

EXCLUSION ITEMS: building area: 17,731.00


1 Building Permit driveway area: 4,143.00
2 Occupancy Permit
3 Demolition Works cost per sq.m.: 11,941.30
4 Pldt, Meralco, Mwss Deposit
5 Equipment & Accessories for Telephone, CATV, Intercom
6 Genset
7 Motor Pumps & Water Pumps & Control
8 Water Heater, Water Heater Pump & Valve
9 Shower Enclosure, Tiolet Fixtures & Accessories
10 Lighting Fixtures & Air Conditioning Units
11 Furnitures & Cabinets
12 Door Locksets
13 Aluminum Cladding
14 Signage
15 Land scaping Work
16 All Government Taxes like Vat & Others

Prepared By: CONFORME:

ROBERT CU/GM