You are on page 1of 10

Project Proposed Six-Storey Mandaluyong City Jail

Location Mandaluyong City


Owner Mandaluyong City Government
Architect Arch. Allan Rendel Sy

Date

Submitted herewith is our price proposal for the supply of labor, materials, tools, equipment
and supervision necessary to complete the above stated project as per plans, specifications
and other related documents relative thereto issued and received by us.

SUMMARY
Item No. Description Amount
1.0 GENERAL REQUIREMENTS 10,898,689.60
2.0 EARTHWORKS/SITEWORKS 3,260,975.03
3.0 CIVIL/STRUCTURAL WORKS 24,178,513.62
4.0 PLUMBING AND ELECTRICAL REQUIREMENTS 201,540.86
5.0 MASONRY WORKS/WATERPROOFING 5,095,875.53
6.0 ROOF FRAMING/ROOFING WORKS 1,370,482.57
TOTAL FOR GEN. REQM'TS CIVIL/STRUCTURAL WORKS 45,006,077.20
7.0 ARCHITECTURAL FINISHES
7.1.1 LOWER GROUND FLOOR 3,310,012.00
7.1.2 GROUND FLOOR 3,310,012.00
7.1.3 SECOND FLOOR 6,620,024.94
7.1.4 THIRD FLOOR 6,620,024.94
7.1.5 FOURTH FLOOR 6,620,024.94
7.1.6 FIFTH FLOOR 6,620,024.94
7.1.7 SIXTH FLOOR 6,620,024.94
7.1.8 OTHER FINISHES NOT IN BIDFORM
8.0 EXTERIOR FINISHES
8.1.0 EXISTING BUILDING FAADE 2,195,310.60
8.2.0 NEW BUILDING 13,548,784.79
9.0 DOORS 275,567.90
10.0 WINDOWS 15,211,022.40
11.0 FURNITURE AT OFFICES 4,349,983.63
12.0 MISCELLANOUS ITEM 4,430,158.79
TOTAL FOR ARCHITECTURAL WORKS 79,678,693.33
13.0 WATER PROOFING WORKS
14.0 PLUMBING/SANITARY WORKS
14.1 SANITARY LINE, VENT SYSTEM 626,908.77
14.2 WATERLINES 665,229.80
14.3 MISCELLANOUS ITEM
14.4 EQUIPMENT AND FIXTURES 3,868,678.20
13.5 PUMPS AND EQUIPMENT 1,025,918.46
TOTAL FOR PLUMBING/SANITARY WORKS 6,186,735.22
15.0 ELECTRICAL WORKS
15.1 PANELBOARD/CIRCUIT BREAKER 525,074.94
15.2 LIGHTING FIXTURES 5,133,797.72
15.3 WIRING DEVICES/DISTRIBUTION BOXES AND FITTINGS 520,354.88
15.4 CONDUITS & FITTTINGS, ROUGHING-INS FOR POWER AND LIGHTING 3,574,603.18
15.5 WIRES AND CABLES FOR POWER AND LIGHTING 1,191,383.63
15.6 CONVENIENCE OUTLET 617,390.63
15.7 BUSH BAR 476,352.02
15.8 SWITCHES 435,752.60
15.9 FEEDER LINE 85,060.89
SUMMARY
Item No. Description Amount
TOTAL FOR ELECTRICAL WORKS 12,559,770.48
16.0 MECHANICAL WORKS
16.1 SUPPLY AND INSTALLATION OF A/C EQUIPMENT 1,781,046.34
16.2 SUPPLY AND INSTALLATION OF VENTILATING EQUIPMENT 320,481.55
SUPPLY AND INSTALLATION OF REFRIGERANT PIPINGS AND
16.3 285,958.51
INSULATIONS
SUPPLY AND INSTALLATION OF CONDENSATE DRAIN PIPINGS AND
16.4 46,566.58
INSULATIONS
16.5 ELECTRICAL
16.6 AIR COMPRESSOR PIPING 1,686,199.03
16.7 SUPPLY AND INSTALLATION OF AC and VENTILATING DUCT WORKS,
16.8 OTHER ITEMS
16.9 TESTING AND BALANCING 2,183,401.33
17.0 FIRE DETECTION AND ALARM SYSTEM 660,423.46
17.1 FIRE PROTECTION SYSTEM 5,003,493.77
TOTAL FOR MECHANICAL WORKS 11,967,570.57
12% VAT 18,647,861.62
TOTAL FOR GENERAL CONSTRUCTION PHP 174,046,708.42

PROJECT COMPLETION
In case of failure by the Contractor to complete the works as provided above, the amount of
ONE HALF OF ONE PERCENT (1/2 of 1%) of the total contract amount per day of delay
including Sundays & Holidays shall be deducted from the payment due to the Contractor.

CONTRACTOR:
Address :
Telephone no.:

SIGNATORY / POSITION:

SIGNATURE:
Project Proposed Six-Storey Mandaluyong City Jail
Location Mandaluyong City
Owner Mandaluyong City Government
Architect Arch. Allan Rendel Sy

Item No. Description Qty Unit Total Cost Total Amount

1.00 GENERAL REQUIREMENTS

A.1 Mobilization 1.00 lot 1,000,000.00 1,000,000.00


A.2 Temporary Facilities / Utilities 500,000.00 500,000.00
2.1 Temporary Power and Lighting 1.00 lot - -
2.2 Temporary Water Supply 1.00 lot - -
Testing and Commissioning (including Power,
2.3 1.00 lot - -
Fuel and Water Consumption)
2.4 Telecommunications 1.00 lot - -
2.5 Temporary Perimeter Enclosure 1.00 lot - -
2.6 Temporary Jobsite Office 1.00 lot - -
2.7 Temporary Toilet for Workers 1.00 lot - -
2.8 Temporary Barracks for Workers 1.00 lot - -
2.9 Staging Area/Temfacil Area Property Rental 1.00 lot - -
2.10 Temporary Perimeter Enclosure (Pre-painted sheets on pipe framing)
2.10.1 Construction Site 1.00 lot - -
2.10.2 Staging Area/Temfacil Area 1.00 lot - -
2.11 Temporary Jobsite Office, Warehouse, 1.00 lot - -
2.12 Offsite Facilities (Workers Accomodations) 1.00 lot - -
2.13 Workers Transportation (from offsite facilities to site) 1.00 lot - -
A.3 Deliveries of Materials (lifting and handling) 1.00 lot - -
A.4 Provisions for Survey Personnel and 1.00 lot - -
A.5 Provisions of Quality Control and Testing 1.00 lot - -
A.6 Provisions for Safety, Security & Fire 1.00 lot 350,000.00 350,000.00
A.7 Bonds and Insurances
7.1 Security Bond for the downpayment 1.00 lot
7.2 Performance Bond 1.00 lot 1,350,000.00 1,350,000.00
7.3 Guarantee Bond 1.00 lot 500,000.00 500,000.00
7.4 Contractor's All Risk Insurance (w/ TPI) 1.00 lot 1,350,000.00 1,350,000.00
A.8 Permits and Clearances
8.1 Building Permit 1.00 lot 43,000.00 43,000.00
8.2 Locational Clearance/Zoning 1.00 lot 5,700.00 5,700.00
8.3 Barangay Permit 1.00 lot 1,500.00 1,500.00
8.4 Electrical Wiring Permit 1.00 lot 500,000.00 500,000.00
8.5 Mechanical Permit 1.00 lot
8.6 Sanitary Permit 1.00 lot 800.00 800.00
8.7 Certificate of Electrical Inspection (CEI) 1.00 lot 18,000.00 18,000.00
8.8 LPG/Gas Permit 1.00 lot
8.9 Fire Safety Inspection Certificate (FSIC) 1.00 lot 23,500.00 23,500.00
8.10 Occupancy Permit 1.00 lot 19,500.00 19,500.00
A.9 Worker's ID and Uniform 1.00 lot
A.10 Drawings (As-Built Plans & Shop Drawings) 1.00 lot 5,000,000.00 5,000,000.00
A.11 Demobilization 1.00 lot 236,689.60 236,689.60
SUB-TOTAL 10,898,689.60
MARK-UPS Total
Item No. Description Qty Unit Total Unit Cost VAT TOTAL COST
OCM PROFIT OCM + PROFIT Indirect Cost

2.00 EARTHWORKS/SITE WORKS 5 6 7 6+7=8 {[(5) + (8)]5%} = 9 (8) + (9) = 10 (5) + (10) = 11

A.12 Demolition/Clearing and Grubbing 1.00 Lot 50,610.00 4,048.80 4,048.80 8,097.60 2,935.38 11,032.98 61,642.98
A.13 Leveling 1,260.00 sm 1,542.40 123.39 123.39 246.78 89.46 336.24 1,878.64
A.14 Survey and Layout 1.00 lot 1,542.40 123.39 123.39 246.78 89.46 336.24 1,878.64
A.15 Disposal and Hauling of Debris 1.00 Lot 194,410.00 15,552.80 15,552.80 31,105.60 11,275.78 42,381.38 236,791.38
A.16 Excavation 667.00 cum 140,389.20 11,231.14 11,231.14 22,462.27 8,142.57 30,604.85 170,994.05
A.17 Gravel Bedding
17.1 Column Footings 75.27 cum 65,530.10 5,242.41 5,242.41 10,484.82 3,800.75 14,285.56 79,815.66
17.2 Footing tie-beams 54.45 cum 45,301.30 3,624.10 3,624.10 7,248.21 2,627.48 9,875.68 55,176.98
17.3 Slab on Fill 280.45 cum 233,031.50 18,642.52 18,642.52 37,285.04 13,515.83 50,800.87 283,832.37
17.4 Septic Tank 9.24 cum 9,536.80 762.94 762.94 1,525.89 553.13 2,079.02 11,615.82
17.5 Parking/Driveway 48.76 cum 41,108.80 3,288.70 3,288.70 6,577.41 2,384.31 8,961.72 50,070.52
A.18 Backfilling and Compaction Works 457.00 cum 144,805.60 11,584.45 11,584.45 23,168.90 8,398.72 31,567.62 176,373.22
A.19 Soil Poisoning/Treatment 1,869.63 sm 1,402,222.50 112,177.80 112,177.80 224,355.60 81,328.91 305,684.51 1,707,907.01
A.20 Filling Materials 457.00 cum 347,288.80 27,783.10 27,783.10 55,566.21 20,142.75 75,708.96 422,997.76
SUB-TOTAL 214,185.55 214,185.55 428,371.10 155,284.53 583,655.63 3,260,975.03
Unit Cost MARK-UPS Total
Item No. Description Qty Unit Total Unit Cost VAT TOTAL COST
Mat'l Labor OCM PROFIT OCM + PROFIT Indirect Cost

3.00 CIVIL/STRUCTURAL WORKS (20MPa Concrete / 230 Mpa RSB) 5 6 7 6+7=8 {[(5) + (8)]5%} = 9 (8) + (9) = 10 (5) + (10) = 11

A.19 Footings
19.1 Concrete 183.50 cum 642,250.00 43,853.60 686,103.60 54,888.29 54,888.29 109,776.58 39,794.01 149,570.58 835,674.18
19.2 Steel Reinforcement 16,528.42 kgs 528,909.44 47,170.80 576,080.24 46,086.42 46,086.42 92,172.84 33,412.65 125,585.49 701,665.73
19.3 Formworks and Scaffoldings 266.00 sm 159,600.00 24,597.60 184,197.60 14,735.81 14,735.81 29,471.62 10,683.46 40,155.08 224,352.68
19.4 Pumpcrete Set Up 1.00 lot 105,600.00 105,600.00 8,448.00 8,448.00 16,896.00 6,124.80 23,020.80 128,620.80
A.20 Columns
20.1 Concrete 199.80 cum 699,300.00 47,717.60 747,017.60 59,761.41 59,761.41 119,522.82 43,327.02 162,849.84 909,867.44
20.2 Steel Reinforcement 19,834.10 kgs 634,691.20 50,643.60 685,334.80 54,826.78 54,826.78 109,653.57 39,749.42 149,402.99 834,737.79
20.3 Formworks and Scaffoldings 1,332.00 sm 799,200.00 26,334.00 825,534.00 66,042.72 66,042.72 132,085.44 47,880.97 179,966.41 1,005,500.41
20.4 Pumpcrete Set Up 1.00 lot 105,600.00 105,600.00 8,448.00 8,448.00 16,896.00 6,124.80 23,020.80 128,620.80
A.21 Footing Tie-Beams, Grade Beams and Slab
21.1 Concrete 47.52 cum 166,320.00 9,077.60 175,397.60 14,031.81 14,031.81 28,063.62 10,173.06 38,236.68 213,634.28
21.2 Steel Reinforcement 4,717.30 kgs 150,953.60 12,442.80 163,396.40 13,071.71 13,071.71 26,143.42 9,476.99 35,620.42 199,016.82
21.3 Formworks and Scaffoldings 760.00 sm 456,000.00 24,597.60 480,597.60 38,447.81 38,447.81 76,895.62 27,874.66 104,770.28 585,367.88
21.4 Pumpcrete Set Up 1.00 lot 105,600.00 105,600.00 8,448.00 8,448.00 16,896.00 6,124.80 23,020.80 128,620.80
A.22 Second Floor Beams and Slab
22.1 Concrete 323.76 cum 1,133,160.00 78,629.60 1,211,789.60 96,943.17 96,943.17 193,886.34 70,283.80 264,170.13 1,475,959.73
22.2 Steel Reinforcement 32,139.58 kgs 1,028,466.56 88,844.40 1,117,310.96 89,384.88 89,384.88 178,769.75 64,804.04 243,573.79 1,360,884.75
22.3 Formworks and Scaffoldings 1,459.86 sm 875,916.81 148,074.00 1,023,990.81 81,919.26 81,919.26 163,838.53 59,391.47 223,230.00 1,247,220.81
22.4 Pumpcrete Set Up 1.00 lot 105,600.00 105,600.00 8,448.00 8,448.00 16,896.00 6,124.80 23,020.80 128,620.80
A.23 Third Floor Beams and Slab
23.1 Concrete 157.51 cum 551,285.00 28,397.60 579,682.60 46,374.61 46,374.61 92,749.22 33,621.59 126,370.81 706,053.41
23.2 Steel Reinforcement 15,635.98 kgs 500,991.36 43,698.00 544,689.36 43,575.15 43,575.15 87,150.30 31,591.98 118,742.28 663,431.64
23.3 Formworks and Scaffoldings 710.23 sm 426,135.58 72,830.00 498,965.58 39,917.25 39,917.25 79,834.49 28,940.00 108,774.50 607,740.08
23.4 Pumpcrete Set Up 1.00 lot 105,600.00 105,600.00 8,448.00 8,448.00 16,896.00 6,124.80 23,020.80 128,620.80
A.24 Fourth Floor Beams and Slab
24.1 Concrete 178.79 cum 625,765.00 48,683.60 674,448.60 53,955.89 53,955.89 107,911.78 39,118.02 147,029.79 821,478.39
24.2 Steel Reinforcement 17,748.44 kgs 561,438.08 43,698.00 605,136.08 48,410.89 48,410.89 96,821.77 35,097.89 131,919.67 737,055.75
24.3 Formworks and Scaffoldings 806.18 sm 483,707.58 84,406.00 568,113.58 45,449.09 45,449.09 90,898.17 32,950.59 123,848.76 691,962.34
24.4 Pumpcrete Set Up 1.00 lot 105,600.00 105,600.00 8,448.00 8,448.00 16,896.00 6,124.80 23,020.80 128,620.80
A.25 Fifth Floor Beams and Slab
25.1 Concrete 176.74 cum 618,590.00 88,872.00 707,462.00 56,596.96 56,596.96 113,193.92 41,032.80 154,226.72 861,688.72
25.2 Steel Reinforcement 17,544.94 kgs 561,438.08 43,698.00 605,136.08 48,410.89 48,410.89 96,821.77 35,097.89 131,919.67 737,055.75
25.3 Formworks and Scaffoldings 796.94 sm 478,161.41 84,406.00 562,567.41 45,005.39 45,005.39 90,010.79 32,628.91 122,639.69 685,207.10
25.4 Pumpcrete Set Up 1.00 lot 105,600.00 105,600.00 8,448.00 8,448.00 16,896.00 6,124.80 23,020.80 128,620.80
A.26 Sixth Floor Beams, Roof Beams and Slab
26.1 Concrete 176.74 cum 618,590.00 45,785.60 664,375.60 53,150.05 53,150.05 106,300.10 38,533.78 144,833.88 809,209.48
26.2 Steel Reinforcement 17,544.94 kgs 561,438.08 43,698.00 605,136.08 48,410.89 48,410.89 96,821.77 35,097.89 131,919.67 737,055.75
26.3 Formworks and Scaffoldings 796.94 sm 478,161.41 78,618.00 556,779.41 44,542.35 44,542.35 89,084.71 32,293.21 121,377.91 678,157.32
26.4 Pumpcrete Set Up 1.00 lot 105,600.00 105,600.00 8,448.00 8,448.00 16,896.00 6,124.80 23,020.80 128,620.80
A.27 Machine Room (ELEVATOR) Floor & Roof Beam
27.1 Concrete 176.74 cum 618,590.00 45,785.60 664,375.60 53,150.05 53,150.05 106,300.10 38,533.78 144,833.88 809,209.48
27.2 Steel Reinforcement 17,544.94 kgs 561,438.08 43,698.00 605,136.08 48,410.89 48,410.89 96,821.77 35,097.89 131,919.67 737,055.75
27.3 Formworks and Scaffoldings 796.94 sm 478,161.41 78,618.00 556,779.41 44,542.35 44,542.35 89,084.71 32,293.21 121,377.91 678,157.32
27.4 Pumpcrete Set Up 1.00 lot 105,600.00 105,600.00 8,448.00 8,448.00 16,896.00 6,124.80 23,020.80 128,620.80
A.28 Slab on Fill
28.1 Concrete 157.00 cum 549,500.00 39,989.60 589,489.60 47,159.17 47,159.17 94,318.34 34,190.40 128,508.73 717,998.33
28.2 Steel Reinforcement 15,585.35 kgs 498,731.20 36,752.40 535,483.60 42,838.69 42,838.69 85,677.38 31,058.05 116,735.42 652,219.02
28.3 Formworks and Scaffoldings 707.93 sm 424,755.80 72,830.00 497,585.80 39,806.86 39,806.86 79,613.73 28,859.98 108,473.71 606,059.51
28.4 Pumpcrete Set Up 1.00 lot 105,600.00 105,600.00 8,448.00 8,448.00 16,896.00 6,124.80 23,020.80 128,620.80
A.29 Stairs (excluding railing)
29.1 Concrete 36.00 cum 126,000.00 12,941.60 138,941.60 11,115.33 11,115.33 22,230.66 8,058.61 30,289.27 169,230.87
29.2 Steel Reinforcement 3,573.71 kgs 114,358.72 12,442.80 126,801.52 10,144.12 10,144.12 20,288.24 7,354.49 27,642.73 154,444.25
29.3 Formworks and Scaffoldings 32.00 sm 19,200.00 11,960.00 31,160.00 2,492.80 2,492.80 4,985.60 1,807.28 6,792.88 37,952.88
29.4 Pumpcrete Set Up 1.00 lot 105,600.00 105,600.00 8,448.00 8,448.00 16,896.00 6,124.80 23,020.80 128,620.80
SUB-TOTAL 178,397.70 19,850,996.40 1,588,079.71 1,588,079.71 3,176,159.42 1,151,357.79 4,327,517.22 24,178,513.62
Unit Cost MARK-UPS Total
Item No. Description Qty Unit Total Unit Cost VAT TOTAL COST
Mat'l Labor OCM PROFIT OCM + PROFIT Indirect Cost

4.00 PLUMBING & ELECTRICAL WORKS REQUIREMENTS 5 6 7 6+7=8 {[(5) + (8)]5%} = 9 (8) + (9) = 10 (5) + (10) = 11

A.32 Water Tank 1.00 lot 19,995.00 5,998.50 25,993.50 2,079.48 2,079.48 4,158.96 1,507.62 5,666.58 31,660.08
Yunhap Tri-chambered Plastic
A.33 1.00 lot 13,400.00 12,442.80 25,842.80 2,067.42 2,067.42 4,134.85 1,498.88 5,633.73 31,476.53
Purifying Septic Tank
A.34 Electrical Service Entrance 1.00 lot 64,000.00 11,009.60 75,009.60 5,120.00 880.77 6,000.77 4,050.52 10,051.29 85,060.89
A.35 Feeder Line Encasement 1.00 lot 25,600.00 12,442.80 38,042.80 2,048.00 995.42 3,043.42 2,054.31 5,097.74 43,140.54
A.36 Sewage Treatment Plant
36.1 STP (structure + system) 1.00 lot 3,500.00 5,497.20 8,997.20 280.00 439.78 719.78 485.85 1,205.62 10,202.82
SUB-TOTAL 173,885.90 11,594.90 6,462.87 18,057.78 9,597.18 27,654.96 201,540.86
Unit Cost MARK-UPS Total
Item No. Description Qty Unit Total Unit Cost VAT TOTAL COST
Mat'l Labor OCM PROFIT OCM + PROFIT Indirect Cost
5.00 MASONRY WORKS/WATERPROOFING 5 6 7 6+7=8 {[(5) + (8)]5%} = 9 (8) + (9) = 10 (5) + (10) = 11

A.38 CHB walls/Partitions


38.1 SRC Int'l Wall Panel System 2,130.00 sm 1,843,131.60 26,334.00 1,869,465.60 149,557.25 149,557.25 299,114.50 108,429.00 407,543.50 2,277,009.10
38.2 SRC Int'l Wall Panel System 1,680.00 sm 1,453,737.60 79,484.80 1,533,222.40 122,657.79 122,657.79 245,315.58 88,926.90 334,242.48 1,867,464.88
38.3 Preparation for Window Openings 1.00 lot 14,467.20 14,467.20 1,157.38 1,157.38 2,314.75 839.10 3,153.85 17,621.05
Scaffolding for Perimeter Wall
CHB Laying, Plastering and
A.39 1.00 lot 129,930.00 33,028.80 162,958.80 13,036.70 13,036.70 26,073.41 9,451.61 35,525.02 198,483.82
Painting (inclusive of framings
and attachment)
A.40 Parking /Sidewalk
40.1 Concrete 35.76 cum 125,160.00 44,038.40 169,198.40 13,535.87 13,535.87 27,071.74 9,813.51 36,885.25 206,083.65
40.2 Steel Reinforcement 2,006.73 kgs 64,215.36 6,462.80 70,678.16 5,654.25 5,654.25 11,308.51 4,099.33 15,407.84 86,086.00
40.3 Formworks and Scaffoldings 10.65 sm 10,117.50 2,606.80 12,724.30 1,017.94 1,017.94 2,035.89 738.01 2,773.90 15,498.20
A.41 Waterproofing
41.1 Gutter 110.10 lm 14,490.00 4,631.20 19,121.20 1,529.70 8.00 1,537.70 1,032.94 2,570.64 21,691.84
41.2 Urinals 56.00 sm 330,000.00 3,281.60 333,281.60 26,662.53 26,662.53 53,325.06 19,330.33 72,655.39 405,936.99
SUB-TOTAL 4,185,117.66 334,809.41 333,287.72 668,097.13 242,660.74 910,757.87 5,095,875.53
6.00 ROOF FRAMING & ROOFING WORKS
A.42 Roof Truss/Rafters/Purlins/Sagrods in EPOXY PAINT FINISH
42.1 Purlins & Rafters 72.00 sm 234,400.00 15,065.40 249,465.40 19,957.23 19,957.23 39,914.46 14,468.99 54,383.46 303,848.86
42.2 Roof Thermal Projection 1,260.00 lm 504,000.00 7,820.40 511,820.40 40,320.00 625.63 40,945.63 513,867.68 554,813.31 1,066,633.71
SUB-TOTAL 761,285.80 60,277.23 20,582.86 80,860.10 528,336.67 609,196.77 1,370,482.57
Unit Cost MARK-UPS Total Indirect
Item No. Description Qty Unit Total Unit Cost VAT TOTAL COST
Mat'l Labor OCM PROFIT OCM + PROFIT Cost

C PLUMBING/SANITARY WORKS 5 6 7 6+7=8 {[(5) + (8)]5%} = 9 (8) + (9) = 10 (5) + (10) = 11

C.1.0 SANITARY LINE,STORM DRAINAGE LINE and VENT SYSTEM (includes all required fittings, hangers (10mm dia hanger rod at every 1m ), and support and fixing to soffit / walls etc.)
1.1.1 Sewer Lines 357 set 232,050.00 83,012.80 315,062.80 18,564.00 6,641.02 25,205.02 17,013.39 42,218.42 357,281.22
1.1.2 Water Lines 679 set 441,350.00 145,272.40 586,622.40 35,308.00 11,621.79 46,929.79 31,677.61 78,607.40 665,229.80
1.1.3 Gate Valve 56 set 53,088.00 24,517.60 77,605.60 4,247.04 1,961.41 6,208.45 4,190.70 10,399.15 88,004.75
1.1.4 Faucet 56 set 53,088.00 24,517.60 77,605.60 4,247.04 1,961.41 6,208.45 4,190.70 10,399.15 88,004.75
1.1.5 Ball Valve 15 set 14,220.00 8,011.60 22,231.60 1,137.60 640.93 1,778.53 1,200.51 2,979.03 25,210.63
1.1.6 Check Valve 45 set 42,660.00 17,664.00 60,324.00 3,412.80 1,413.12 4,825.92 3,257.50 8,083.42 68,407.42
SUB-TOTAL 1,139,452.00 66,916.48 24,239.68 91,156.16 61,530.41 152,686.57 1,292,138.57

C.1.2.0 WATERLINES (includes all required fittings, hangers, supports and fixing to soffits / walls, etc.) - UNITEC
SUB-TOTAL

C.1.2.0 DRAINAGE (includes all required fittings, hangers & supports and fixing to soffit / walls etc.)
206.0 Drains, Unilex brand
206.1 Floor Drains (FD)
206.2 100mm dia sets
206.3 75mm dia sets
50mm dia sets
Gutter Drains (GD)
C.1.3.0 MISCELLANEOUS
1.3.1 flat bar 1 x 3/16 x 20 lgt
1.3.2 full threaded round bar 3/8 x 10 lgt
1.3.3 nuts & washers 3/8 pcs
1.3.4 Expansion shield 3/8 pcs
1.3.5 drill bit 3/8 pcs
1.3.6 drill bit 5/8 pcs
SUB-TOTAL

C.2.0 EQUIPMENT and FIXTURE (includes all accessories, p-traps, angle valve, flexible hose, sealants, etc.) - units including fittings to be supplied by Owner and to be installed by Contractor
2.1 Water Closet 32 sets 219,200.00 29,440.00 248,640.00 17,536.00 2,355.20 19,891.20 13,426.56 33,317.76 281,957.76
2.2 Shower 164 sets 317,340.00 115,059.20 432,399.20 25,387.20 9,204.74 34,591.94 23,349.56 57,941.49 490,340.69
2.3 Floor Drain 165 sets 36,300.00 115,059.20 151,359.20 2,904.00 9,204.74 12,108.74 8,173.40 20,282.13 171,641.33
2.4 Urinals 150 sets 330,000.00 258,883.20 588,883.20 26,400.00 20,710.66 47,110.66 31,799.69 78,910.35 667,793.55
2.5 Lavatory 50 sets 325,000.00 24,517.60 349,517.60 26,000.00 1,961.41 27,961.41 18,873.95 46,835.36 396,352.96
2.6 Tissue Holder 164 sets 377,200.00 24,517.60 401,717.60 30,176.00 1,961.41 32,137.41 21,692.75 53,830.16 455,547.76
2.7 Soap Holder 164 sets 213,200.00 24,517.60 237,717.60 17,056.00 1,961.41 19,017.41 12,836.75 31,854.16 269,571.76
2.8 Hand Dryer 164 sets 583,840.00 134,846.80 718,686.80 46,707.20 10,787.74 57,494.94 38,809.09 96,304.03 814,990.83
2.9 Exhaust Fan 164 sets 196,800.00 85,811.60 282,611.60 15,744.00 6,864.93 22,608.93 15,261.03 37,869.95 320,481.55
SUB-TOTAL 3,411,532.80 207,910.40 65,012.22 272,922.62 184,222.77 457,145.40 3,868,678.20

C.3.0 PUMPS and EQUIPMENT (to include pump room control, switches accessories and test run of all equipment) (Supply and Installation)
3.1 Motor pump 1 lot 33,690.00 196,000.00 229,690.00 2,695.20 15,680.00 18,375.20 12,403.26 30,778.46 260,468.46
3.2 Booster Pump (includes controls/alternator , etc) by 1.00 lot 18,750.00 656,250.00 675,000.00 1,500.00 52,500.00 54,000.00 36,450.00 90,450.00 765,450.00
SUB-TOTAL 904,690.00 4,195.20 68,180.00 72,375.20 48,853.26 121,228.46 1,025,918.46
C. TOTAL for PLUMBING/SANITARY WORKS 5,455,674.80 279,022.08 157,431.90 436,453.98 294,606.44 731,060.42 6,186,735.22
Unit Cost MARK-UPS Total Indirect
Item No. Description Qty Unit Total Unit Cost VAT TOTAL COST
Mat'l Labor OCM PROFIT OCM + PROFIT Cost

D. ELECTRICAL WORKS 5 6 7 6+7=8 {[(5) + (8)]5%} = 9 (8) + (9) = 10 (5) + (10) = 11


1.1 High Frequency Lamp set 253 3,795,000.00 308,789.60 4,103,789.60 303,600.00 24,703.17 328,303.17 221,604.64 549,907.81 4,653,697.41
1.2 Pinlights set 67 21,440.00 17,951.40 39,391.40 1,715.20 1,436.11 18,023.21 2,870.73 20,893.94 60,285.34
1.3 Neon Lights set 12 14,400.00 8,395.20 22,795.20 1,152.00 671.62 8,428.78 1,561.20 9,989.98 32,785.18
1.4 Cove Light set 14 221,200.00 73,552.80 294,752.80 17,696.00 5,884.22 73,847.01 18,429.99 92,277.00 387,029.80
1.5 Panel Board with Breakers set 1 15,420.00 241,842.00 257,262.00 1,233.60 19,347.36 242,809.37 25,003.57 267,812.94 525,074.94
1.6 Bush Bar set 1 267,000.00 93,148.00 360,148.00 21,360.00 7,451.84 93,520.59 22,683.43 116,204.02 476,352.02
1.7 Conduit length 1670 3,231,450.00 86,294.40 3,317,744.40 258,516.00 6,903.55 86,639.58 170,219.20 256,858.78 3,574,603.18
1.8 Wires roll 98 676,200.00 228,768.00 904,968.00 54,096.00 18,301.44 229,683.07 56,732.55 286,415.63 1,191,383.63
1.9 Wiring Devices pc 1485 37,125.00 228,768.00 265,893.00 2,970.00 18,301.44 229,683.07 24,778.80 254,461.88 520,354.88
2 Switches set 465 143,220.00 135,620.00 278,840.00 11,457.60 10,849.60 136,162.48 20,750.12 156,912.60 435,752.60
2.1 Convenience Outlet set 1020 129,540.00 228,768.00 358,308.00 10,363.20 18,301.44 229,683.07 29,399.55 259,082.63 617,390.63
SUB-TOTAL: 10,203,892.40 684,159.60 132,151.79 1,676,783.40 594,033.79 2,270,817.19 12,474,709.59
Unit Cost MARK-UPS Total
Item No. Description Qty Unit Total Unit Cost VAT TOTAL COST
Mat'l Labor OCM PROFIT OCM + PROFIT Indirect Cost

E. MECHANICAL WORKS & FIRE PROTECTION 5 6 7 6+7=8 {[(5) + (8)]5%} = 9 (8) + (9) = 10 (5) + (10) = 11
E.1.0
E.1.1.0 Sprinkler set 252 163,800.00 68,630.4 232,430.40 13,104.00 5,490.43 18,594.43 12,551.24 31,145.67 263,576.07
1.1.1 Fire Lines lm 720 468,000.00 114,384.0 582,384.00 37,440.00 9,150.72 46,590.72 31,448.74 78,039.46 660,423.46
1.1.2 Fire Suppression System lot 1 3,750,560.00 661,692.0 4,412,252.00 300,044.80 52,935.36 352,980.16 238,261.61 591,241.77 5,003,493.77
E.1.2.0 Fire Pump lot 1 1,590,450.00 334,948.0 1,925,398.00 127,236.00 26,795.84 154,031.84 103,971.49 258,003.33 2,183,401.33
1.2.1 ACU Unit ton 36 1,168,650.00 401,937.6 1,570,587.60 93,492.00 32,155.01 125,647.01 84,811.73 210,458.74 1,781,046.34
1.2.2 Condensing Unit ton 36 1,152,000.00 334,948.0 1,486,948.00 92,160.00 26,795.84 118,955.84 80,295.19 199,251.03 1,686,199.03
1.2.3 Drain Pipe set 36 23,400.00 17,664.00 41,064.00 1,872.00 1,413.12 3,285.12 2,217.46 5,502.58 46,566.58
1.2.4 Condensing Pipe set 36 23,400.00 228,768.00 252,168.00 1,872.00 18,301.44 20,173.44 13,617.07 33,790.51 285,958.51
SUB-TOTAL 10,503,232.00 667,220.80 173,037.76 840,258.56 567,174.53 1,407,433.09 11,910,665.09

You might also like