Вы находитесь на странице: 1из 12

Project : PROPOSED OFFICE WAREHOUSE

Subject : ITEMIZED BID-BREAKDOWN

MATERIAL LABOR TOTAL


ITEM NO. DESCRIPTION UNIT QTY
U/C AMOUNT U/C AMOUNT U/C

PLUMBING / SANITARY WORKS & FIRE PROTECTION WORKS

A Masonry Works
a.1 Excavation
a.11 Septic Tank #1 (H=1.50m) m3 6.88 - 400.00 2,752.00 400.00
a.12 Septic Tank #2 (H=1.20m) m3 4.30 - 400.00 1,720.00 400.00
a.13 Septic Tank #3 (H=2.0m) m 3
149.60 - 400.00 59,840.00 400.00
a.14 Cistern Tank m 3
236.00 - 400.00 94,400.00 400.00
a.15 Catch Basin, Area Drain and Curb Inlet m 3
67.60 - 400.00 27,040.00 400.00
a.16 Storm drainage pipeline m3 996.00 - 400.00 398,400.00 400.00
a.17 Soil /sewer pipeline m 3
25.00 - 400.00 10,000.00 400.00
a.18 Water supply pipeline lm 11.00 - 400.00 4,400.00 400.00
a.19 Dry standpipe Fireline lm 39.00 - 400.00 15,600.00 400.00
a.2 Sand Bedding and compaction - - -
a.21 Storm drainage pipeline lm 443.00 100.00 44,300.00 30.00 13,290.00 130.00
a.22 Soil / Sewer pipeline lm 160.00 100.00 16,000.00 30.00 4,800.00 130.00
a.33 Water supply pipeline lm 62.00 100.00 6,200.00 30.00 1,860.00 130.00
a.34 Dry standpipe fireline lm 330.00 100.00 33,000.00 30.00 9,900.00 130.00
a.3 Concreting - - -
a.31 Septic Tank #1 m3 4.35 3,200.00 13,920.00 700.00 3,045.00 3,900.00
a.32 Septic Tank #2 m3 2.85 3,200.00 9,120.00 700.00 1,995.00 3,900.00
a.33 Septic Tank #3 m 3
18.35 3,200.00 58,720.00 700.00 12,845.00 3,900.00
a.34 Cistern Tank m 3
24.80 3,200.00 79,360.00 700.00 17,360.00 3,900.00
a.35 Catch Basin, Area Drain and Curb Inlet m3 28.25 3,200.00 90,400.00 700.00 19,775.00 3,900.00
a.4 Rebars - - -
a.41 Septic Tank #1 kg 183.00 48.00 8,784.00 7.00 1,281.00 55.00
a.42 Septic Tank #2 kg 123.00 48.00 5,904.00 7.00 861.00 55.00
a.43 Septic Tank #3 kg 321.00 48.00 15,408.00 7.00 2,247.00 55.00

Page 1 of 12
Project : PROPOSED OFFICE WAREHOUSE
Subject : ITEMIZED BID-BREAKDOWN

MATERIAL LABOR TOTAL


ITEM NO. DESCRIPTION UNIT QTY
U/C AMOUNT U/C AMOUNT U/C
a.44 Cistern Tank kg 318.00 48.00 15,264.00 7.00 2,226.00 55.00
a.45 Catch Basin, Area Drain and Curb Inlet kg 266.00 48.00 12,768.00 7.00 1,862.00 55.00
a.5 Formworks - - -
a.51 Septic Tank #1 m 2
25.92 200.00 5,184.00 250.00 6,480.00 450.00
a.52 Septic Tank #2 m 2
11.40 200.00 2,280.00 250.00 2,850.00 450.00
a.53 Septic Tank #3 m2 252.00 200.00 50,400.00 250.00 63,000.00 450.00
a.54 Cistern Tank m 2
384.00 200.00 76,800.00 250.00 96,000.00 450.00
a.55 Catch Basin, Area Drain and Curb Inlet m 2
126.00 200.00 25,200.00 250.00 31,500.00 450.00
a.6 Gratings and Covers - - -
a.61 Catch Basin, Area Drain Grating Cover (Metma) sets 56.00 1,500.00 84,000.00 500.00 28,000.00 2,000.00
a.62 Trench Drain Steel Grating lm 23.00 3,500.00 80,500.00 500.00 11,500.00 4,000.00
a.63 sets - - -
a.7 Colars for RCP lot - - -
a.8 Consumables lot - - -
a.9 Other items, pls specify - - -
a.91 Trust Block lot - - -
a.92 embeded piping protection lot - - -
a.93 ladder rung pcs - - -
a.94 - - -
- - -
B Storm and Drainage System - - -
b.1 Storm and Drainage Pipes - - -
b.11 24 inch dia RCP lm 45.00 935.00 42,075.00 250.00 11,250.00 1,185.00
b.12 21 inch dia RCP lm 41.00 782.00 32,062.00 250.00 10,250.00 1,032.00
b.13 20 inch dia RCP lm 13.00 725.00 9,425.00 250.00 3,250.00 975.00
b.14 18 inch dia RCP lm 107.00 575.00 61,525.00 250.00 26,750.00 825.00
b.15 15 inch dia RCP lm 68.00 484.00 32,912.00 250.00 17,000.00 734.00
b.16 12 inch dia RCP lm 154.00 352.00 54,208.00 250.00 38,500.00 602.00
b.17 6 inch dia PVCP lm 548.00 374.00 204,952.00 50.00 27,400.00 424.00
b.18 8 inch dia PVCP lm 169.00 573.00 96,837.00 50.00 8,450.00 623.00

Page 2 of 12
Project : PROPOSED OFFICE WAREHOUSE
Subject : ITEMIZED BID-BREAKDOWN

MATERIAL LABOR TOTAL


ITEM NO. DESCRIPTION UNIT QTY
U/C AMOUNT U/C AMOUNT U/C
b.19 4 inch dia PVCP lm 76.00 175.00 13,300.00 50.00 3,800.00 225.00
b.2 Fittings lot
b.3 Consumables lot - - -
b.4 Other items, pls specify - - -
b.41 - - -
b.42 - - -
- - -
C Waste, Vent, Soil Stack and branches - - -
c.1 Pipes - - -
c.11 6 inch dia pvc lm 87.00 374.00 32,538.00 50.00 4,350.00 424.00
c.12 4 inch dia pvc lm 330.00 175.00 57,750.00 50.00 16,500.00 225.00
c.13 3 inch dia pvc lm 54.00 131.00 7,074.00 50.00 2,700.00 181.00
c.14 2 inch dia pvc lm 386.00 62.00 23,932.00 50.00 19,300.00 112.00
c.2 Fittings lot - - -
c.3 Pipe sleeve, sway brace, hanger & support lot - - -
c.4 Consumables lot - - -
c.5 Other items, pls specify - - -
c.51 - - -
c.52 -- -- --
D Water Lines - - -
d.1 Pipes - - -
d.11 2-1/2 inch dia GI sch40 lm 244.00 906.00 221,064.00 - 906.00
d.12 2 inch dia GI sch40 lm 20.00 731.00 14,620.00 731.00
d.12 1-1/2 inch dia GI sch40 lm 53.00 531.00 28,143.00 - 531.00
d.13 1-1/4 inch dia GI sch40 lm 71.00 464.00 32,944.00 - 464.00
d.14 1 inch dia GI sch40 lm 79.00 405.00 31,995.00 - 405.00
d.15 3/4 inch dia GI sch40 lm 136.00 356.00 48,416.00 - 356.00
d.16 1/2 inch dia GI sch40 lm 178.00 278.00 49,484.00 - 278.00
d.17 3 inch dia pipe from MWSS lm 15.00 - - -
d.18 lm - - -
d.2 Fittings lot - - -

Page 3 of 12
Project : PROPOSED OFFICE WAREHOUSE
Subject : ITEMIZED BID-BREAKDOWN

MATERIAL LABOR TOTAL


ITEM NO. DESCRIPTION UNIT QTY
U/C AMOUNT U/C AMOUNT U/C
d.4 Consumables lot - - -
d.5 Other items, pls specify - - -
d.51 - - -
d.52 - - -
- - -
E Plumbing Fixtures and Accessories - - -
e.1 Water closet set 25.00 5,500.00 137,500.00 750.00 18,750.00 6,250.00
e.2 Lavatory set 23.00 3,300.00 75,900.00 750.00 17,250.00 4,050.00
e.3 Urinal set 11.00 2,800.00 30,800.00 750.00 8,250.00 3,550.00
e.4 Shower head set 3.00 3,550.00 10,650.00 750.00 2,250.00 4,300.00
e.5 Gate Valve set 21.00 485.00 10,185.00 150.00 3,150.00 635.00
e.6 Check Valve set 1.00 18,200.00 18,200.00 2,000.00 2,000.00 20,200.00
e.6 Hose Bibb pcs 8.00 380.00 3,040.00 150.00 1,200.00 530.00
e.7 Water meter pcs 1.00 25,000.00 25,000.00 3,000.00 3,000.00 28,000.00
e.8 Roof drain pcs 52.00 850.00 44,200.00 150.00 7,800.00 1,000.00
e.9 Floor drain pcs 36.00 420.00 15,120.00 150.00 5,400.00 570.00
e.10 Other items, pls specify - - -
e.101 Floor Clean out pcs 14.00 1,250.00 17,500.00 150.00 2,100.00 1,400.00
e.102 pcs - - -
- - -
F Pumps and Equipment - - -
f.1 Elevated Water Tank, 5m X 3m X 1.8m lot 1.00 - - -
f.2 2-HP Pump with 180gal Pressure Tank lot 1.00 - - -
5-HP Sunction Pump lot 2.00
f.3 Pipe and fittings, controls and accessories for pump system (stainless steel, sch-40) lot 1.00 - - -
f.4 Electrical and Power Supply lot 1.00 - - -
f.5 Other items, pls specify - - -
f.51 - - -
- - -
G Other Items to Complete the System to be functional (Pls Specify) - - -
g.1 Testing and commissioning lot - - -
g.2 Tapping point connection on Main Sewer Line lot - - -

Page 4 of 12
Project : PROPOSED OFFICE WAREHOUSE
Subject : ITEMIZED BID-BREAKDOWN

MATERIAL LABOR TOTAL


ITEM NO. DESCRIPTION UNIT QTY
U/C AMOUNT U/C AMOUNT U/C
g.3 Tapping point connection on Drainage Line lot - - -
g.4 Tapping point connection on Water Supply lot - - -
- - -
H FIRE PROTECTION SYSTEM - - -
- - -
h.1 Fire Department Inlet Connections ( 2-way, 4"x2-1/2"x2-1/2" Incl Cap and Chain) unit 1.00 20,250.00 20,250.00 3,000.00 3,000.00 23,250.00
- - -
h.2 Fire Hose Cabinet with Complete Accessories unit 13.00 18,000.00 234,000.00 3,500.00 45,500.00 21,500.00
- - -
h.3 Main Fireline - - -
h.31 Pipes - - -
h.311 4 inch dia BI pipe lm 346.00 1,437.00 497,202.00 300.00 103,800.00 1,737.00
h.412 2-1/2 inch dia BI pipe lm 78.00 906.00 70,668.00 300.00 23,400.00 1,206.00
4 inch Check Valve set 2.00 31,500.00 63,000.00 300.00 600.00 31,800.00
4 inch Flange set 52.00 850.00 44,200.00 150.00 7,800.00 1,000.00
h.42 Fittings lot - - -
h.43 Hangers, brackets and supports lot - - -
- - -
h.5 Painting and Identification lot - - -
- - -
h.6 Other Items to Complete the System (Pls Specify) - - -
h.61 Testing and commissioning lot - - -
h.62 Test Connections - - -
h.63 - - -

Total

Prepared by :
RS Caparros & Associates
Construction Manager

Page 5 of 12
TOTAL COST
AMOUNT

2,752.00
1,720.00
59,840.00
94,400.00
27,040.00
398,400.00
10,000.00
4,400.00
15,600.00
-
57,590.00
20,800.00
8,060.00
42,900.00
-
16,965.00
11,115.00
71,565.00
96,720.00
110,175.00
-
10,065.00
6,765.00
17,655.00

Page 6 of 12
TOTAL COST
AMOUNT
17,490.00
14,630.00
-
11,664.00
5,130.00
113,400.00
172,800.00
56,700.00
-
112,000.00
92,000.00
-
380,000.00
75,000.00
-
56,000.00
220,800.00
25,000.00
-
-
-
-
53,325.00
42,312.00
12,675.00
88,275.00
49,912.00
92,708.00
232,352.00
105,287.00

Page 7 of 12
TOTAL COST
AMOUNT
17,100.00
159,632.55
125,000.00
-
-
-
-
-
-
36,888.00
74,250.00
9,774.00
43,232.00
73,864.80
38,600.00
75,000.00
-
-
--
-
-
221,064.00
14,620.00
28,143.00
32,944.00
31,995.00
48,416.00
49,484.00
-
-
-

Page 8 of 12
TOTAL COST
AMOUNT
125,000.00
-
-
-
-
-
156,250.00
93,150.00
39,050.00
12,900.00
13,335.00
20,200.00
4,240.00
28,000.00
52,000.00
20,520.00
-
19,600.00
-
-
-
216,000.00
81,600.00
75,350.00
65,000.00
25,000.00
-
-
-
-
75,000.00
25,000.00

Page 9 of 12
TOTAL COST
AMOUNT
30,000.00
30,000.00
-
-
-
23,250.00
-
279,500.00
-
-
-
601,002.00
94,068.00
63,600.00
52,000.00
445,868.50
220,000.00
-
280,000.00
-
-
75,000.00
62,800.00
-

7,598,277.85

Page 10 of 12
Project : Proposed Site Development at Tagaytay Subdivision
Subject : Budgetary Estimate on Main Water Distribution and Sewerage System

MATERIAL LABOR TOTAL TOTAL COST


ITEM NO. DESCRIPTION UNIT QTY
U/C AMOUNT U/C AMOUNT U/C AMOUNT

A Main Water Distribution System works


a.1 Excavation
Main upvc Pipe Lines m3 1,280.00 - 450.00 576,000.00 450.00 576,000.00
Supply Line Stub-Out m3 1,082.00 - 450.00 486,900.00 450.00 486,900.00

a.2 Compaction - - - -
Main upvc Pipe Lines m3 1,415.00 - 450.00 636,750.00 450.00 636,750.00
Supply Line Stub-Out m3 1,272.00 - 450.00 572,400.00 450.00 572,400.00

a.3 Sand Bedding m3 88.00 450.00 39,600.00 100.00 8,800.00 550.00 48,400.00

a.4 Concreting - - - -
Trust Blocks m3 4.35 4,500.00 19,575.00 800.00 3,480.00 5,300.00 23,055.00
Valve Box set 12.00 10,000.00 120,000.00 3,500.00 42,000.00 13,500.00 162,000.00

a.4 Main Water Pipe Line - - - -


4" inch dia upvc Pipe -C125 lm 583.00 1,270.00 740,410.00 500.00 291,500.00 1,770.00 1,031,910.00
3" inch dia upvc Pipe -C125 lm 1,573.00 977.00 1,536,821.00 2,000.00 3,146,000.00 2,977.00 4,682,821.00
Fittings and Valves lot 3,428,838.60

a.4 Water Supply Stub-out Connections - - - -


3" inch Saddle Clamp pcs 188.00 985.00 185,180.00 300.00 56,400.00 1,285.00 241,580.00
Corp. Stop Cock and Adaptor pcs 188.00 865.00 162,620.00 250.00 47,000.00 1,115.00 209,620.00
PB Tubing Pipe 25mm dia lm 3,110.00 100.00 311,000.00 50.00 155,500.00 150.00 466,500.00
Misc. Fittings lot 1.00 367,080.00

a.5 Consumables, Equipment, Tools and Other Contengencies 5,000,000.00

Sub-total A 17,933,854.60
-
B Main Drainage System Works (Assume with individual Septic Tank and Common Drainage and Sewerage Lines)

Page 11 of 12
Project : Proposed Site Development at Tagaytay Subdivision
Subject : Budgetary Estimate on Main Water Distribution and Sewerage System

MATERIAL LABOR TOTAL TOTAL COST


ITEM NO. DESCRIPTION UNIT QTY
U/C AMOUNT U/C AMOUNT U/C AMOUNT
b.1 Excavation m3 6,453.00 - 450.00 2,903,850.00 450.00 2,903,850.00

b.2 Compaction m3 8,388.00 450.00 3,774,600.00 450.00 3,774,600.00

b.3 Plastering of RCP Collar lot 1.00 850,000.00

b.4 Main Drainage Pipe Line


450mm dia RCP lm 2,719.00 982.00 2,670,058.00 600.00 1,631,400.00 1,582.00 4,301,458.00
600mm dia RCP lm 488.00 1,548.00 755,424.00 1,000.00 488,000.00 2,548.00 1,243,424.00
750mm dia RCP lm 556.00 1,850.00 1,028,600.00 1,200.00 667,200.00 3,050.00 1,695,800.00

b.5 Manhole, Curb inlet and Area Drains lot 1.00 - - - 2,000,000.00
- - -
b.6 Consumables, Equipment, Tools and Other Contengencies 5,000,000.00
- - -
Sub-total B 21,769,132.00

Total A+B 39,702,986.60

10% Profit 3,970,298.66

12% VAT 4,764,358.39

Total Budgetary Cost Php 48,437,643.65

Prepared by :
RS Caparros & Associates
Construction Manager

Page 12 of 12

Вам также может понравиться