You are on page 1of 3

ROBINSONS LAND CORPORATION

Corporate Engineering

Project :PROPOSED REPLACEMENT/REFURBISH OF MANHOLE COVER AND STEEL GRATING


Location: PARKING AREA/ DRIVEWAY, ROBINSONS PLACE IMUS
Project Duration: 50 Working Days

IN-HOUSE ESTIMATE
ITEM DESCRIPTION
QTY UNIT UNIT COST TOTAL COST
I Materials
A At Driveway/Parking Area(Loading/Unloading): C.I. Manhole
1 825x825x25mm w/ hinge C.I. Manhole (EuroBrass Brand or Approved equal) 2 pcs. 80500.00 161,000.00
2 725X725x25mm w/ hinge C.I. Manhole (EuroBrass Brand or Approved equal) 3 pcs. 71500.00 214,500.00
3 600x600x25mm w/ hinge C.I. Manhole (EuroBrass Brand or Approved equal) 1 pcs. 68500.00 68,500.00
5 Portland Cement (50kg) 4 bags 255.00 1,020.00
6 Sand 0.5 m³ 800.00 400.00
7 Gravel 0.5 m³ 1100.00 550.00
8 Consumables 1 lot 2000.00 2,000.00
B. At Driveway Area/Pitong Gatang: Metal Plates Manhole Cover
1 Stainless Steel Angle Bar 2"x 2"x1/4"x6m 13 lengths 6500.00 84,500.00
2 SS Round Bar 1/2" Ø (Handle Bar) 1 lot 500.00 500.00
3 SS Checkered Plate Flatforms 1200x2400x6mm 2 sheets 22500.00 45,000.00
4 Portland Cement (50kg) 6 bags 255.00 1,530.00
5 Sand 1 m³ 800.00 800.00
6 Gravel 1 m³ 1200.00 1,200.00
C. Driveway/Parking Area(Loading/Unloading): C.I. Trench Grating
1 800x800x25mm C.I. Trench Grating (EuroBrass Brand or Approved equal) 1 pcs. 22,750.00 22,750.00
2 750x750x25mm C.I. Trench Grating (EuroBrass Brand or Approved equal) 2 pcs. 20,000.00 40,000.00
3 650x650x25mm C.I. Trench Grating (EuroBrass Brand or Approved equal) 1 pcs. 17,500.00 17,500.00
4 Stainless Steel Angle Bar 1"x 1"x1/4" 2 lengths 2900.00 5,800.00
5 Portland Cement (50kg) 3 bags 255.00 765.00
6 Sand 0.5 m³ 800.00 400.00
7 Gravel 0.5 m³ 1100.00 550.00
D. Pitong Gatang Parking Area: SS Steel Grating (Welded)
1 Stainless Steel Angle Bar 2"x 2"x1/4" 10 lengths 6500.00 65,000.00
2 Stainless Steel Flat Bar 2"x1/4"x6m 66 lenghts 4500.00 297,000.00
3 Portland Cement (50kg) 12 bags 255.00 3,060.00
4 Sand 1.5 m³ 800.00 1,200.00
5 Gravel 2 m³ 1200.00 2,400.00
E. Consumables (Cutting Disc, Welding Rods, cement ,etc) 1 lot 10000.00 10,000.00
SUB TOTAL 1,047,925.00
II Labor
1 1-Leadman 50 days 600.00 30,000.00
2 2-welder/fabricator 50 days 1100.00 55,000.00
3 10-helper 50 days 4760.00 238,000.00
SUB TOTAL 323,000.00
III Other Cost (VAT INCL)
a. Miscellaneous
1 Temporary facilities, tools, equipments 1 lot 15,000.00 15,000.00
2 Concrete breaking and Chipping Works 1 lot 3,000.00 3,000.00
3 Restoration Works, Cleaning and hauling of Construction debris 1 lot 3,000.00 3,000.00
TOTAL MISCELLANEOS 21,000.00
b. OVERHEAD 1 lot 556,770.00
c. MOBILIZATION and DEMOBILIZATION 1 lot 25,000.00
d. PERMITS/BONDS/CARI 1 lot 41,757.75
e. SECURITY CHARGES (MALL PARTNER) 1 lot na

TOTAL PROJECT COST PHP 2,015,452.75


Amount in Words:

** Two Million Fifteen Thousand - Four Hundred Fifty-two Pesos and Seventy-five Centavos Only**

FINAL NEGOTIATED PRICE (VAT incl)

Delivery/Completion
Warranty 1 Year Warranty
Payment Terms
Price Validity
Security Charges (Mall) ₱ 34,000.00
Remarks

Prepared by: Checked by: Approved by:

V. S. Baradi S. L. O. Bantugan S.M. Paete/J.L.A.Briones/R. L. Canlas


ROBINSONS LAND CORPORATION
Corporate Engineering

Project :PROPOSED REPLACEMENT/REFURBISH OF MANHOLE COVER AND STEEL GRATING


Location: PARKING AREA/ DRIVEWAY, ROBINSONS PLACE IMUS
Project Duration: 50 Working Days

Materials Specification and Bid Breakdown


ITEM DESCRIPTION
QTY UNIT UNIT COST TOTAL COST
I Materials
A At Driveway/Parking Area(Loading/Unloading): C.I. Manhole
1 825x825x25mm w/ hinge C.I. Manhole (EuroBrass Brand or Approved equal) 2 pcs.
2 725X725x25mm w/ hinge C.I. Manhole (EuroBrass Brand or Approved equal) 3 pcs.
3 600x600x25mm w/ hinge C.I. Manhole (EuroBrass Brand or Approved equal) 1 pcs.
5 Portland Cement (50kg) 4 bags
6 Sand 0.5 m³
7 Gravel 0.5 m³
8 Consumables 1 lot
B. At Driveway Area/Pitong Gatang: Metal Plates Manhole Cover
1 Stainless Steel Angle Bar 2"x 2"x1/4"x6m 13 lengths
2 SS Round Bar 1/2" Ø (Handle Bar) 1 lot
3 SS Checkered Plate Flatforms 1200x2400x6mm 2 sheets
4 Portland Cement (50kg) 6 bags
5 Sand 1 m³
6 Gravel 1 m³
C. Driveway/Parking Area(Loading/Unloading): C.I. Trench Grating
1 800x800x25mm C.I. Trench Grating (EuroBrass Brand or Approved equal) 1 pcs.
2 750x750x25mm C.I. Trench Grating (EuroBrass Brand or Approved equal) 2 pcs.
3 650x650x25mm C.I. Trench Grating (EuroBrass Brand or Approved equal) 1 pcs.
4 Stainless Steel Angle Bar 1"x 1"x1/4" 2 lengths
5 Portland Cement (50kg) 3 bags
6 Sand 0.5 m³
7 Gravel 0.5 m³
D. Pitong Gatang Parking Area: SS Steel Grating (Welded)
1 Stainless Steel Angle Bar 2"x 2"x1/4" 10 lengths
2 Stainless Steel Flat Bar 2"x1/4"x6m 66 lenghts
3 Portland Cement (50kg) 12 bags
4 Sand 1.5 m³
5 Gravel 2 m³
E. Consumables (Cutting Disc, Welding Rods, cement ,etc) 1 lot
SUB TOTAL
II Labor
1 1-Leadman 50 days
2 2-welder/fabricator 50 days
3 10-helper 50 days
SUB TOTAL
III Other Cost (VAT INCL)
a. Miscellaneous
1 Temporary facilities, tools, equipments 1 lot
2 Concrete breaking and Chipping Works 1 lot
3 Restoration Works, Cleaning and hauling of Construction debris 1 lot
TOTAL MISCELLANEOS
b. OVERHEAD 1 lot
c. MOBILIZATION and DEMOBILIZATION 1 lot
d. PERMITS/BONDS/CARI 1 lot
e. SECURITY CHARGES (MALL PARTNER) 1 lot

TOTAL PROJECT COST


Amount in Words:

FINAL NEGOTIATED PRICE (VAT incl)

Delivery/Completion
Warranty 1 Year Warranty
Payment Terms
Price Validity
Security Charges (Mall) ₱ 34,000.00
Remarks
Contractor:
Contractor's Representative:
Designation:
Signature:
Date Submitted:
ROBINSONS LAND CORPORATION
Corporate Engineering

Project :PROPOSED REPLACEMENT/REFURBISH OF MANHOLE COVER AND STEEL GRATING


Location: PARKING AREA/ DRIVEWAY, ROBINSONS PLACE IMUS
Project Duration: 50 Working Days

IN-HOUSE ESTIMATE
ITEM DESCRIPTION
QTY UNIT UNIT COST TOTAL COST
I Materials
A At Driveway/Parking Area(Loading/Unloading): C.I. Manhole
1 825x825x25mm w/ hinge C.I. Manhole (EuroBrass Brand or Approved equal) 2 pcs. 80500.00 161,000.00
2 725X725x25mm w/ hinge C.I. Manhole (EuroBrass Brand or Approved equal) 3 pcs. 71500.00 214,500.00
3 600x600x25mm w/ hinge C.I. Manhole (EuroBrass Brand or Approved equal) 1 pcs. 68500.00 68,500.00
5 Portland Cement (50kg) 4 bags 255.00 1,020.00
6 Sand 0.5 m³ 800.00 400.00
7 Gravel 0.5 m³ 1100.00 550.00
8 Consumables 1 lot 2000.00 2,000.00
B. At Driveway Area/Pitong Gatang: Metal Plates Manhole Cover
1 Angle Bar 2"x 2"x1/4"x6m 13 lengths 900.00 11,700.00
2 Round Bar 1/2" Ø (Handle Bar) 1 lot 500.00 500.00
3 Checkered Plate Flatforms 1200x2400x6mm 2 sheets 5500.00 11,000.00
4 Portland Cement (50kg) 6 bags 255.00 1,530.00
5 Sand 1 m³ 800.00 800.00
6 Gravel 1 m³ 1200.00 1,200.00
C. Driveway/Parking Area(Loading/Unloading): C.I. Trench Grating
1 800x800x25mm C.I. Trench Grating (EuroBrass Brand or Approved equal) 1 pcs. 22,750.00 22,750.00
2 750x750x25mm C.I. Trench Grating (EuroBrass Brand or Approved equal) 2 pcs. 20,000.00 40,000.00
3 650x650x25mm C.I. Trench Grating (EuroBrass Brand or Approved equal) 1 pcs. 17,500.00 17,500.00
4 Angle Bar 1"x 1"x1/4" 2 lengths 730.00 1,460.00
5 Portland Cement (50kg) 3 bags 255.00 765.00
6 Sand 0.5 m³ 800.00 400.00
7 Gravel 0.5 m³ 1100.00 550.00
D. Pitong Gatang Parking Area: Steel Grating (Welded)
1 Angle Bar 2"x 2"x1/4" 10 lengths 900.00 9,000.00
2 Flat Bar 2"x1/4"x6m 66 lenghts 550.00 36,300.00
3 Portland Cement (50kg) 12 bags 255.00 3,060.00
4 Sand 1.5 m³ 800.00 1,200.00
5 Gravel 2 m³ 1200.00 2,400.00
E. Consumables (Cutting Disc, Welding Rods, cement ,etc) 1 lot 10000.00 10,000.00
SUB TOTAL 620,085.00
II Labor
1 1-Leadman 50 days 600.00 30,000.00
2 2-welder/fabricator 50 days 1100.00 55,000.00
3 10-helper 50 days 4760.00 238,000.00
SUB TOTAL 323,000.00
III Other Cost (VAT INCL)
a. Miscellaneous
1 Temporary facilities, tools, equipments 1 lot 15,000.00 15,000.00
2 Concrete breaking and Chipping Works 1 lot 3,000.00 3,000.00
3 Restoration Works, Cleaning and hauling of Construction debris 1 lot 3,000.00 3,000.00
TOTAL MISCELLANEOS 21,000.00
b. OVERHEAD 1 lot 385,634.00
c. MOBILIZATION and DEMOBILIZATION 1 lot 25,000.00
d. PERMITS/BONDS/CARI 1 lot 28,922.55
e. SECURITY CHARGES (MALL PARTNER) 1 lot na

TOTAL PROJECT COST PHP 1,403,641.55


Amount in Words:

** One Million Four Hundred Three Thousand - Six Hundred Forty-one Pesos and Fifty-five Centavos**

FINAL NEGOTIATED PRICE (VAT incl)

Delivery/Completion
Warranty 1 Year Warranty
Payment Terms
Price Validity
Security Charges (Mall) ₱ 34,000.00
Remarks

Prepared by: Checked by: Approved by:

V. S. Baradi S. L. O. Bantugan S.M. Paete/J.L.A.Briones/R. L. Canlas