You are on page 1of 12

Project

:

PROPOSED OFFICE WAREHOUSE

Subject

:

ITEMIZED BID-BREAKDOWN

ITEM NO.

DESCRIPTION

UNIT

QTY

MATERIAL
U/C

LABOR

AMOUNT

U/C

TOTAL

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

a.17 Soil /sewer pipeline
a.18 Water supply pipeline
a.19 Dry standpipe Fireline
a.2 Sand Bedding and compaction
a.21 Storm drainage pipeline
a.22 Soil / Sewer pipeline
a.33 Water supply pipeline
a.34 Dry standpipe fireline
a.3 Concreting

m
lm
lm

25.00
11.00
39.00

lm
lm
lm
lm

443.00
160.00
62.00
330.00

a.31 Septic Tank #1

m3

4.35

a.32 Septic Tank #2

m

3

a.33 Septic Tank #3

m

3

a.34 Cistern Tank

m3

Catch Basin, Area Drain and Curb Inlet

m

Septic Tank #1
Septic Tank #2
Septic Tank #3

kg
kg
kg

a.35
a.4 Rebars
a.41
a.42
a.43

3

3

44,300.00
16,000.00
6,200.00
33,000.00
-

400.00
400.00
400.00

3,200.00

13,920.00

2.85

3,200.00

18.35
24.80
28.25
183.00
123.00
321.00

Page 1 of 12

###

400.00

10,000.00
4,400.00
15,600.00
13,290.00
4,800.00
1,860.00
9,900.00
-

400.00
400.00
400.00
130.00
130.00
130.00
130.00
-

700.00

3,045.00

3,900.00

9,120.00

700.00

1,995.00

3,900.00

3,200.00

58,720.00

700.00

12,845.00

3,900.00

3,200.00

79,360.00

700.00

17,360.00

3,900.00

3,200.00

90,400.00
8,784.00
5,904.00
15,408.00

700.00

19,775.00
1,281.00
861.00
2,247.00

3,900.00
55.00
55.00
55.00

100.00
100.00
100.00
100.00

48.00
48.00
48.00

30.00
30.00
30.00
30.00

7.00
7.00
7.00

250.00 450.00 1.00 250.00 48.208.00 3.00 450.450.00 - 1.00 3.000.00 50.000.00 169.00 424.00 6.525.750.53 Septic Tank #3 m2 252.00 4.185.000.200.500.226.00 15.9 Other items.00 48.92 embeded piping protection a.500.00 32.280.00 250.00 50. Area Drain and Curb Inlet a.00 2.00 a.94 B Storm and Drainage System b.6 Gratings and Covers a.00 2.00 50.00 374.032.00 41.00 96.00 782.00 250.00 26.00 AMOUNT 500.00 11.00 250.480.00 7.00 10.000.00 126.00 2.264.13 20 inch dia RCP b.00 250.61 Catch Basin.250.500.00 8.55 Catch Basin.93 ladder rung a.500.00 25.17 6 inch dia PVCP b.00 42.00 154.00 32.00 825.00 63.00 734. Area Drain and Curb Inlet a.862.12 21 inch dia RCP b.912.00 ### 96.Project : PROPOSED OFFICE WAREHOUSE Subject : ITEMIZED BID-BREAKDOWN ITEM NO.7 Colars for RCP a.400.00 23.00 250.92 200.00 28.00 9.15 15 inch dia RCP b.63 a.00 484.00 31.00 55.00 13.00 352.00 450.00 - 5.184.00 450.16 12 inch dia RCP b.00 .00 84.00 200.00 76.44 Cistern Tank a. DESCRIPTION MATERIAL UNIT QTY kg kg 318.00 1. Area Drain Grating Cover (Metma) a.91 Trust Block a.500.14 18 inch dia RCP b.00 54.00 56.00 450.00 575.00 45.54 Cistern Tank m 2 m 2 a.00 548.00 a.00 250.00 27.00 200.500.8 Consumables a.00 1.5 Formworks a.768.00 250.00 38.00 lot lot pcs lm lm lm lm lm lm lm lm TOTAL AMOUNT 2.18 8 inch dia PVCP 2 sets lm sets lot lot U/C U/C 55.00 250.00 80.00 266.62 Trench Drain Steel Grating a.00 602.40 a.1 Storm and Drainage Pipes b.062.000.45 Catch Basin.425.00 68.00 500.000.00 17. pls specify a.00 Page 2 of 12 935.52 Septic Tank #2 m 11.00 - LABOR U/C 7.00 61.00 200.000.075.00 623.837.00 250.00 11.00 975.11 24 inch dia RCP b.00 a.00 200.00 384.800.00 250.00 107.850.250.00 725.00 573.51 Septic Tank #1 m2 25.400.00 12.

00 178.538.00 19.00 32.300.16 1/2 inch dia GI sch40 d.00 71.2 Fittings b.Project : PROPOSED OFFICE WAREHOUSE Subject : ITEMIZED BID-BREAKDOWN ITEM NO.00 lm lm lm lm lm lm lm lm lm lot 244.00 32.00 356.00 112. DESCRIPTION b.00 175.00 57.12 1-1/2 inch dia GI sch40 d.00 13.41 b.00 2.2 Fittings UNIT QTY lm lot lot 76.00 131.51 c.42 C Waste.00 356.13 3 inch dia pvc c.00 49.12 2 inch dia GI sch40 d.00 20. Vent.00 405.5 Other items.15 3/4 inch dia GI sch40 d.00 386.2 Fittings c.3 Consumables b.750. hanger & support c.500.00 4. Soil Stack and branches c.18 d.00 278.300.00 79. pls specify c.1 Pipes c.14 1 inch dia GI sch40 d.00 225.944.00 54.00 136.800.00 62.00 53.074.00 50.00 31.932.00 731.00 225.995.00 -- - 906.4 Other items.00 731.00 28.143.17 3 inch dia pipe from MWSS d.00 278.00 lm lm lm lm lot lot lot 87.00 - .12 4 inch dia pvc c.00 405. sway brace.00 15.350.00 50.00 464.00 330.00 Page 3 of 12 MATERIAL U/C AMOUNT 175.484. pls specify b.00 -- 906.00 7.14 2 inch dia pvc c.700.00 16.00 50.00 464.416.00 50.4 Consumables c.00 3.1 Pipes d.00 48.00 374.3 Pipe sleeve.00 531.00 ### 14.19 4 inch dia PVCP b.00 531.00 - LABOR U/C TOTAL AMOUNT U/C 50.00 23.52 D Water Lines d.00 181.620.11 2-1/2 inch dia GI sch40 d.11 6 inch dia pvc c.00 -- 424.13 1-1/4 inch dia GI sch40 d.

5 Gate Valve e.400.00 8.00 4.6 Hose Bibb e.000.00 44.00 10.Project : PROPOSED OFFICE WAREHOUSE Subject : ITEMIZED BID-BREAKDOWN ITEM NO.6 Check Valve e.000.200.000.250.00 52.00 - U/C 6.9 Floor drain e.00 28. 1.00 - . pls specify f. 5m X 3m X 1.00 2-HP Pump with 180gal Pressure Tank lot 1.00 10.250.8 Roof drain e.00 5.500.300.00 2.00 18.00 150.00 TOTAL AMOUNT 18.00 8.00 380.000.4 Shower head e. pls specify d.00 3.040.150.500.900.250.550.51 G Other Items to Complete the System to be functional (Pls Specify) g.00 1.400.00 15.650.00 635.00 3.200.00 Pipe and fittings.8m lot 1.00 3.00 1.200.00 3.050.00 20.00 750.00 150.1 f.00 1. pls specify e.1 Testing and commissioning lot g.00 3.52 E Plumbing Fixtures and Accessories e.00 36. DESCRIPTION d.101Floor Clean out e.00 3.750.10 Other items.000.1 Water closet e.250.300.00 1.800.3 Urinal e.3 f.00 2.00 4.00 sch-40) Electrical and Power Supply lot 1.00 5-HP Sunction Pump lot 2.00 485.00 25.800.00 21.00 Other items.00 530.00 2.2 Lavatory e.00 Pumps and Equipment Elevated Water Tank.00 5.00 1.00 850.4 f.00 30.00 pcs pcs 14.51 d.00 150.00 25.000.185.2 f.00 150.00 3.00 420.000.2 Tapping point connection on Main Sewer Line lot Page 4 of 12 LABOR AMOUNT ### 75.00 18.4 Consumables d.200.00 17.7 Water meter e.00 2.5 UNIT QTY MATERIAL U/C lot set set set set set set pcs pcs pcs pcs 25.00 150.120.100.200.00 3.00 2.00 17.00 23.00 11.5 Other items.000.00 750.00 570.00 750.102 F f.800. controls and accessories for pump system (stainless lot steel.00 7.250.550.00 1.00 - U/C 750.

00 31.250.500.000.800.500.000.3114 inch dia BI pipe h. brackets and supports lm lm set set lot lot 346.00 1.00 78.31Pipes h.00 44.42Fittings h.668.00 850. 4"x2-1/2"x2-1/2" Incl unit Cap and 1.00 - LABOR U/C 3.00 7.00 1.00 h.4122-1/2 inch dia BI pipe 4 inch Check Valve 4 inch Flange h.00 AMOUNT TOTAL U/C 3.00 ### ### 70.2 Fire Hose Cabinet with Complete Accessories unit 13.206.5 Painting and Identification lot h.00 - .00 23.00 52.6 Other Items to Complete the System (Pls Specify) h.00 h.500.00 300. DESCRIPTION UNIT g.00 21.800.00 45.00 ### 1.3 Tapping point connection on Drainage Line g.250.000.00 906.00 AMOUNT 20.400.737.00 3.00 63.250.1 Fire Department Inlet Connections ( 2-way.00 300.00 31.00 23.00 2.62Test Connections h.00 600.Project : PROPOSED OFFICE WAREHOUSE Subject : ITEMIZED BID-BREAKDOWN ITEM NO.00 300.200.00 1.00Chain) 20.61Testing and commissioning h.000.00 150.4 Tapping point connection on Water Supply H QTY MATERIAL U/C lot lot FIRE PROTECTION SYSTEM h.63 lot Total Prepared by : RS Caparros & Associates Construction Manager Page 5 of 12 18.437.00 h.43Hangers.3 Main Fireline h.000.500.

720.00 59.900.00 42.00 20.800.00 10.060.565.00 110.00 94.065.840.040.00 10.00 Page 6 of 12 .400.400.00 27.00 8.00 1.115.TOTAL COST AMOUNT 2.00 15.600.00 398.175.00 17.720.765.752.965.400.00 16.00 11.655.00 6.000.590.00 71.00 4.00 96.00 57.

00 14.00 75.00 172.130.708.000.00 88.490.00 53.00 232.000.275.00 56.00 11.00 380.00 105.000.800.287.00 56.00 112.00 49.00 12.000.00 92.325.000.312.800.675.00 92.400.00 220.000.00 Page 7 of 12 .700.664.630.00 113.352.00 5.00 25.00 42.912.TOTAL COST AMOUNT 17.

00 74.00 48.00 43.250.064.232.00 -221.00 32.000.888.632.TOTAL COST AMOUNT 17.00 159.484.00 9.00 - Page 8 of 12 .00 49.995.000.00 31.80 38.100.143.774.600.416.00 36.55 125.00 73.00 75.864.944.00 28.620.00 14.

00 25.150.600.00 19.335.250.00 65.00 216.000.00 93.00 28.000.00 25.200.00 156.240.050.00 39.00 Page 9 of 12 .350.000.00 4.600.000.520.000.000.900.00 20.00 75.00 12.00 75.00 13.00 20.00 52.000.000.00 81.TOTAL COST AMOUNT 125.

00 445.000.002.00 75.500.000.00 ### Page 10 of 12 .000.000.800.50 220.00 30.00 280.000.250.000.00 601.600.00 23.00 94.00 62.00 63.TOTAL COST AMOUNT 30.00 52.00 279.868.068.

00 - Trust Blocks Valve Box m set 4.00 Supply Line Stub-Out m3 ### - 450.00 42.000.Project : Proposed Site Development at Tagaytay Subdivision Subject : Budgetary Estimate on Main Water Distribution and Sewerage System ITEM NO.00 ### ### 1.428.115.821.00 572.00 5.00 48.770.00 ### 450.00 636.00 209.00 367. Stop Cock and Adaptor PB Tubing Pipe 25mm dia Misc.031.00 47.750.500.575.00 ### 450.900.910.000.00 1.00 985.00 1.977.4 Water Supply Stub-out Connections 3" inch Saddle Clamp Corp.00 150.00 ### 1.00 50.000.000.933.500.300.00 ### 1.4 Main Water Pipe Line 4" inch dia upvc Pipe -C125 3" inch dia upvc Pipe -C125 Fittings and Valves lm lm lot 583.000.35 12.1 Excavation a. Tools and Other Contengencies 3.500.00 550.000.620.00 - - - 5.00 ### ### 500. Fittings pcs pcs lm lot 188.270.00 - 17.00 ### ### ### 300.400.400.00 486.00 188.00 - 19.00 ### 450.00 241.00 2.60 56.285.838.00 Main upvc Pipe Lines m3 ### - 450.00 3 4.00 m3 88.00 977.055.00 10.00 1.400.60 - Main Drainage System Works (Assume with individual Septic Tank and Common Drainage and Sewerage Lines) Page 11 of 12 .500.00 100.000.4 Concreting 39.3 Sand Bedding 450.854.2 Compaction - a.480.682.00 466.00 Sub-total A B 8.00 250.600.5 Consumables.00 ### 450.00 - 100.800.580. DESCRIPTION MATERIAL LABOR TOTAL TOTAL COST U/C AMOUNT UNIT QTY Main upvc Pipe Lines m3 ### - 450.00 865.00 a.00 3.00 23.00 ### 800.00 Supply Line Stub-Out m3 ### - 450.00 3.080.00 ### a.00 576.00 a.00 2.00 13.00 a.00 U/C AMOUNT U/C AMOUNT A Main Water Distribution System works a.000. Equipment.00 162.00 4.

60 10% Profit 3. Equipment.769.00 850.000.00 MATERIAL U/C LABOR AMOUNT - U/C AMOUNT TOTAL TOTAL COST U/C AMOUNT 450.00 3.582.00 ### ### ### 600.000.903.00 2.850.437.6 Consumables.00 556.000. DESCRIPTION UNIT QTY b.132.66 12% VAT 4.548.358.65 .970.702.5 Manhole.000.39 Total Budgetary Cost Php Prepared by : RS Caparros & Associates Construction Manager Page 12 of 12 48.00 450.774.643.050.800.00 1.00 ### ### ### 1.764.986.298.00 ### 450.243.00 1.00 1.2 Compaction m3 ### b.Project : Proposed Site Development at Tagaytay Subdivision Subject : Budgetary Estimate on Main Water Distribution and Sewerage System ITEM NO.695.000.200.548.00 3.00 - - - - - - b.4 Main Drainage Pipe Line 450mm dia RCP 600mm dia RCP 750mm dia RCP lm lm lm ### 488.000.00 b.00 b. Tools and Other Contengencies 4.3 Plastering of RCP Collar lot 1.850.00 982. Curb inlet and Area Drains lot 1.00 1.00 2.1 Excavation m 3 ### b.00 Total A+B 39.00 2.600.458.00 5.00 Sub-total B 21.301.424.00 ### 450.00 1.00 1.