Area: 7852 sqm aprox 17,370.71 136,394,817.

44
ITEM DESCRIPTION QTY. UNIT Unit Cost Sub Total Remarks
A. GENERAL REQUIREMENTS 18,561,554.75
1. Mobilization / Demobilization 1.00 lot 441,200.00 441,200.00
2. Construction Permits (legworks only) 1.00 lot 186,000.00 186,000.00
3. Bonds and Insurances 1.00 lot 300,000.00 300,000.00
4. Temporary Facilities
a. Site Office, Warehouse, and Staging Area 1.00 lot 984,750.00 984,750.00
b. Workers Barracks (offsite) 1.00 lot 540,000.00 540,000.00
c. Utilities (Power and water consumption) 1.00 lot 540,000.00 540,000.00
d. Utilities (Communications) 1.00 lot 252,000.00 252,000.00
5. Safety and security Requirements 1.00 lot 2,576,000.00 2,576,000.00
6. Materials Testing 1.00 lot 172,000.00 172,000.00
7. Equipment Utilization 1.00 lot 8,508,650.00 8,508,650.00
8. Administration and Supervision 1.00 lot 2,760,000.00 2,760,000.00
9. Submittals, Shopdrawings and As-Built Plans 1.00 lot 954,750.00 954,750.00
10. Deliveries and Transportation Cost outside Metro Manila 1.00 lot 85,000.00 85,000.00
11. Temporary Fencing @ Front 1.00 lot 261,204.75 261,204.75
Sub Total 18,561,554.75
B. DEVELOPMENT WORKS 7852 sqm 3,903.97 30,653,947.48
1. Cutting Uprooting of trees 22.00 sets 24,738.75 544,252.50
2. Site Cleaning Sucking 6260.90 sq.m 181.69 1,137,560.00
3. Cutting of Soil and Desired Elevation 4579.81 cu. m 105.57 483,480.00
4. Earthfill and Spreading using Cutted Soil 2683.29 cu.m 105.99 284,400.00
5. Soil Compaction every 330mm Layer 9,576.28 sq.m 69.50 665,580.00
6. Hauling of Excess soil to the Rear Side (For Future Development)
1991.35 cu.m 495.14 986,000.00
7. Hauling Depceal of Debris 906.10 cu.m 393.17 356,250.00
8. Sidewalk and Plant Boces
a. Concrete 64.45 cu.m 7,800.00 502,710.00
b. Rebars 391.44 kg 244.06 95,534.58
c. Formworks (Instalation and Dismantling) 67.55 sq.m 578.19 39,057.00
d. Gravel Bedding G-1 64.45 cu.m 3,160.61 203,701.50
9. Driveway
a. Concrete 655.94 cu.m 9,100.00 5,969,054.00
b. Formworks 992.52 sq.m 438.39 435,114.25
c. Construction Joints including dowel 1409.00 Lm 327.62 461,618.85
d. Base Course (Gravel or Crushed Stone) - 100mm ek 327.97 cu.m 2,085.10 683,850.00
e. Compaction of Base Course 3279.66 sq.m 141.06 462,640.00
10.Steel Swng Gate (9.40mW x 2.40mH) 23.69 sq.m 8,500.00 201,365.00
11. Storm Drain (600 dia RCPC) 260 Lm 8,697.81 2,261,429.80
12. Sewer Line (150mm dia PVC S1000) 250 Lm 4,500.00 1,125,000.00
13. STP (Chemical only) 20 cbm discharge per day 1 set 6,500,000.00 6,500,000.00
14. Water Line Including Fire Hydrant 250 Lm 2,500.00 625,000.00
15. Perimeter Fence (2.5m Height CHB 6") 426.07 Lm 5,000.00 2,130,350.00
16. Rirap Wall (7.0m Height from Existing Creek) 900 cbm 5,000.00 4,500,000.00

Subtotal 30,653,947.48
C. WAREHOUSE WITH OFFICE / MEZZANINE 2192 sqm 20,368.56 44,647,884.70
STRUCTURAL WORKS

I. EARTHWORKS
1. Excavation Works 264.33 cu.m 1,030.45 272,380.00
2. Soil Trimming Works 846.63 sq.m 273.97 231,949.85
3. Gravel Bedding (4' thk.,) 284.56 cu.m 3,043.80 866,143.20
4. Backfilling Spreading and Compaction 252.56 cu.m 470.96 118,945.00
5. Hauling and transfer of Excess Soil and Rear Side 191.39 cu.m 1,027.43 196,640.00
6. Soil Poisoning 2379.45 sq.m 54.37 129,360.00
7. Polyethrylene Sheet Vapor Barner (6mils) 2379.45 sq.m 62.16 147,900.00
8. Dewatering Works 1.00 lot 76,275.00 76,275.00

II. CONCRETE WORKS

1. Footings (3,000 psi) 44.05 cu.m 8,000.00 352,400.00
2. Pedestal (3,000 psi) 16.24 cu.m 8,000.00 129,920.00
3. Columns (3,000 psi) 17.30 cu.m 8,000.00 138,400.00
4. Bears (3,000 psi) 16.57 cu.m 8,000.00 132,560.00
5. Slab on Grade (3,000 psi) 320.02 cu.m 8,000.00 2,560,160.00
6. Suspended Slabs (3,000 psi) 14.75 cu.m 8,000.00 118,000.00
7. Lintel Beams (3,000 psi) 20.43 cu.m 8,000.00 163,440.00
8. Softener Columns (3,000 psi) 22.27 cu.m 8,000.00 178,160.00

III. REBAR WORKS (GR. 40)

1. Footings 4133.36 kgs 200.00 826,672.00
2. Pedestal 4217.92 kgs 200.00 843,584.00
3. Columns 2844.78 kgs 200.00 568,956.00
4. Bears 2336.59 kgs 200.00 467,318.00
5. Slab on Grade 320.02 kgs 200.00 64,004.00
6. Suspended Slabs 34.75 kgs 200.00 6,950.00
7. Lintel Beams 3241.17 kgs 200.00 648,234.00
8. Softener Columns 2898.07 kgs 200.00 579,614.00
9. G.I Tie Wires 7.00 rolls 2,000.00 14,000.00

IV. FORMWORKS (Installation and Dismantling)

1. Footings 118.71 sq.m 847.95 100,660.00
2. Pedestal 156.56 sq.m 747.13 116,970.00
3. Columns 174.58 sq.m 864.88 150,990.00
4. Beams 175.01 sq.m 1,102.74 192,990.00
5. Slab on Grade 37.11 sq.m 948.80 35,210.00
 6. Suspended Slabs on Metal Deck 8.49 sq.m 5,293.29 44,940.00
7. Lintel Beams 215.01 sq.m 1,077.30 231,630.00
8. Stiffener Columns 296.92 sqm 1,083.29 321,650.00
9. Staging / Scaffolding / Shoring Bracing Works 4967.90 sq.m 213.36 1,059,950.00
V. STRUCTURAL STEEL WORKS
1. Steel Columns
a. W18 x 55 5844.02 kgs 180.00 1,051,923.60
b. W16 x 40 8600.39 kgs 180.00 1,548,070.20
c. W10 x 22 2876.64 kgs 180.00 517,795.20
2. Beams and Struts
a. W12 x 16 4652.56 kgs 180.00 837,460.80
b. W10 x 15 3146.90 kgs 180.00 566,442.00
c. Box Strut (2LC - 175 x 50 x 1.5mm thk) 2866.50 kgs 180.00 515,970.00
3. Anchorage and Base Plate
a. Base Plate
500 x 250 x 20 mm thk 515.17 kgs 180.00 92,730.60
300 x 200 x 20 mm thk 89.02 kgs 180.00 16,023.60
b. Banchor Belt
22mm x 1000mm Long Anchor Bolts 462.00 kgs 180.00 83,160.00
c. Non-Shrink Grout 12.00 bags 180.00 2,160.00
4. Metal Decking
a. Steel Deck 0.80mm thk (80,000 psi) 95.10 sq.m 2,000.00 190,200.00
b. Shear Souds 289.00 sets 200.00 57,800.00
5. Roof Framing
a. Steel Truss
W16 x 36 21986.48 kgs 180.00 3,957,566.40
Monitor Vent Truss
L 50 x 50 x 4 289.53 kgs 180.00 52,115.40
L 38 x 38 x 4 235.09 kgs 180.00 42,316.20
b. Apex and Knee Frame Haunches 2755.20 kgs 180.00 495,936.00
c. L 63 x 63 x 6.0 mm thk. Shelf Angle 342.93 kgs 180.00 61,727.40
d. 175 x 50 x 1.5mm thk C-Purlins 11424.28 kgs 180.00 2,056,370.40
e. 6 mm thk Purlin Plate Connectors 792.27 kgs 180.00 142,608.60
f. 3.8' x 1' Purlin bolts with nuts and Washers 2136.00 kgs 180.00 384,480.00
g. 12 mm @ Sag Rods with Sid Nuts and Washers 990.59 kgs 180.00 178,306.20
h. 16 mm @ Cross Bracing 1130.45 kgs 180.00 203,481.00
i. Standard Tumbuckies 128.00 kgs 180.00 23,040.00
j. Gusset, Stittener, and End plates 2433.48 kgs 180.00 438,026.40
k. W10 x 15 Canopy Rafter 1015.60 kgs 180.00 182,808.00
l. 20mm dia x 75 mm A32S Erection Bolts 864.00 sets 750.00 648,000.00
m. 38 mm Dia Sched. 40 Pipe (Terision Rod) 164.68 kgs 180.00 29,642.40
6. Steel Stairs incl. BI Pipe Railing (Painted Finish) 1.00 lot 185,000.00 185,000.00
7. Consumables ( co-acetylene, welding rods, etc. ) 1.00 lot 150,000.00 150,000.00

ARCHITECTURAL WORKS

VI. MASONRY WORKS

1. Concrete Hollow Blocks (ncl. Mortar and reinforcements
a. 150 mm thk Load Bearing CHB, 400 psi 1647.02 sq.m 1,908.11 3,142,695.92
b. 100 mm thk Load Bearing CHB, 400 psi 1017.28 sq.m 1,493.89 1,519,703.64

VII. WALL FINISHES

1. Plastered Cement Finish (Interior and Exterior Wall) 4862.81 sq.m 440.46 2,141,891.58
2. Exterior Wall Finishes
a. 12 mm x 18 mm, Horizontal and Vertical Wall Groovers
402.00 Lm 200.00 80,400.00
3. Interior Wall Finishes
a. 0.30m x 0.60m China Ceramic Tiles and all Toilets 11.01 sq.m 3,396.46 37,395.00
4. Welded Wire Mash Partitions (Painted) and Delivery
Area (G1 Pipe Framing) 226.01 sq.m 2,000.00 452,020.00

IIII. FLOOR FINISHES

1. Plain Cement Finish (Smooth Finish) 2419.20 sq.m 440.50 1,065,661.52
2. 0.60 m x 0.60m China Ceramic Tiles and Office Area 179.25 sq.m 2,367.36 424,350.00
3. 0.30 m x 0.30 m China Ceramic non skid Tiles and Toilet 4.64 sq.m 5,028.56 23,332.50
4. Floor Screeding ( Rough Finish) 183.83 sq.m 440.76 81,025.50

IV. CEILING FINISHES

1. 12 MM THK Gypsum Board on Metal Furning and Office 295.91 sq.m 1,826.19 540,388.00

2. 12 mm thk Moisture Resistance Gypsum Board on

Metal Furning and Toilets 4.64 sq.m 1,924.57 8,930.00

V. PAINTING WORKS
1. Exterior Walls Elastemeric Paint 1647.02 sq.m 422.75 696,280.00

2. Interior Walls Latex Painted Semi Glass 3215.79 sq.m 374.64 1,204,760.00

3. Interior Ceiling Partitions Finish (Steel Deck, Slab Sotfill) CDE

300.54 sq.m 441.80 132,780.00

4. Steel Surfaces (Quick Dry Enamel) 1625.40 sq.m 294.78 479,140.00

VI. WATER PROOFING WORKS

1. Vantex Cementitious Crystalization
a. Cistem Tank 280.56 sq.m 1,200.00 336,672.00
b. Septic Tank 47.34 sq.m 1,200.00 56,808.00
2. Flexible Cementitious Waterproofing ( Toilet 2F) n/a sq.m
3. Epoxy Tank Lining for Cisterm Tank Only 280.56 sq.m 500.00 140,280.00
4. Plugging works 1.00 lot 45,000.00 45,000.00
 5. Linear Waterproofing underground tank construction Joint 52.29 Lm 502.00 26,249.58

VII. ROOFING WORKS

1. Ga 24 long Span, Pre-painted Corrugated Roof 2525.28 sq.m 744.92 1,881,144.00
2. Ga 24 Bended Sheets 104.00 I.m 690.19 71,779.50
3. Ga 26 Stainless Steel Gutter 151.00 I.m 2,820.25 425,857.50
4. 7 mm thk Polyclefin Crosssink Insulation with Double
Sided Aluminum Foil 2525.28 sq.m 285.63 721,305.00
5. Hardware Accessories 1.00 lot 50,000.00 50,000.00

VIII. DOORS INCLUDING JAMBS, HARDWARES AND FINISHES

D1. 5mm Thk Glass on Aluminum Frame (2.00mW x 2 40mH)1.00 sets 19,200.00 19,200.00
D2. 6mm Thk Glass on Aluminum Frame with Fixed
Glass (2.00mW x 2.1CmH) 1.00 sets 16,800.00 16,800.00
D3. 6mm Thk Glass on Aluminum Frame (1.00mW x2.40mH)1.00 sets 9,600.00 9,600.00
D4. PVC Door with Louver (0.70mW x 2.10mH) 2.00 sets 5,880.00 11,760.00
D5. PVC Door with Louver (0.60mW x 2.10mH) and Guard House
1.00 sets 5,040.00 5,040.00
D6. 6mm Thk Glass on Aluminum Frame with Fixed
Glass (2.00mW x 2.1CmH) 1.00 sets 16,800.00 16,800.00
D7. Roll-Up Door (1.70mW x 2.40 CmH) - Motor Operated 13.00 sets 16,320.00 212,160.00
D8. Roll-Up Door (4.00mW x 4.00 CmH) - Motor Operated 5.00 sets 64,000.00 320,000.00
D9. Welded Wire Mesh Door @ Delivery Area (2.00mW
x 2.40mH) 13.00 sets 19,200.00 249,600.00

IX. WINDOWS INCLUDING JAMBS, HARDWARES AND FINISHES

W1. 6mm thk. Glass Awring with fixed Window
(1.70mW x 1.50 mH) 2.00 set 12,750.00 25,500.00
W2. 6mm thk. Glass Awring with fixed Window
(4.00mW x 1.50 mH) 1.00 sets 30,000.00 30,000.00
W3. 6mm thk. Glass Awring with fixed Window
(4.90mW x 1.20 mH) 41.00 sets 26,460.00 1,084,860.00
W5. 6mm thk. fixed Window (4.60mW x 1.20 mH) @
Guard House 1.00 sets 27,600.00 27,600.00

X. MISCELLANEOUS ARCHITECTURAL WORKS

1. 6mm thk. Frameless FAcial Mirror (1m height) 1.05 lm 35,000.00 35,000.00

D. COMMERCIAL BUILDING 1256.8 sqm 24,709.77 31,055,235.91

STRUCTURAL WORKS
I. EARTHWORKS
1. Excavation and Footing & FTB 263.04 cu. m 1,030.45 271,050.71
2. Gravel Bedding (4' thk) 68.89 cu. m 3,043.80 209,687.25
3. Backfilling, Spreading and Compaction 176.48 cu. m 470.96 83,114.56
4. Hauling and Transfer of Excess Soil @ Rear Side 86.56 cu. m 1,027.43 88,934.42
5. Soil Poisoning 576.61 cu. m 54.37 31,347.69
6. Polyethylene Sheet Vapor Barrier (6mls) 576.61 cu. m 62.16 35,842.08
7. Dewatering works 1.00 lot 76,275.00 76,275.00

II. CONCRETE WORKS

1. Footing (3,000 psi) 47.04 cu. m 8,000.00 376,320.00
2. Footing Tie Beams (3,000 psi) 28.61 cu. m 8,000.00 228,880.00
3. Columns (3,000 psi) 48.57 cu. m 8,000.00 388,560.00
4. Beams (3,000 psi) 79.78 cu. m 8,000.00 638,240.00
5. Slab on Grace (3,000 psi) 69.70 cu. m 8,000.00 557,600.00
6. Suspended Slab (3,000 psi) 53.26 cu. m 8,000.00 426,080.00
7. Stairs (3,000 psi) 3.69 cu. m 8,000.00 29,520.00
8. Stittener Columns (3,000 psi) 7.56 cu. m 8,000.00 60,480.00

III. REBAR WORKS (GR. 40)

1. Footing 4732.02 kgs 200.00 946,404.00
2. Footing Tie Beams 5103.53 kgs 200.00 1,020,706.00
3. Columns 11,377.65 kgs 200.00 2,275,530.00
4. Beams 16,102.96 kgs 200.00 3,220,592.00
5. Slab on Grace 2,168.70 kgs 200.00 433,740.00
6. Suspended Slab 8245.44 kgs 200.00 1,649,088.00
7. Stittener Columns 1,150.63 kgs 200.00 230,126.00
8. Stairs 1,797.69 kgs 200.00 359,538.00
9. G.I Tie Wires 25.00 rolls 2,000.00 50,000.00

IV. FORMWORKS (Installation and Dismantling)

1. Footing 99.67 sq.m 757.90 75,540.00
2. Footing Tie Beams 194.40 sq.m 1,101.90 214,210.00
3. Columns 486.38 sq.m 734.59 357,290.00
4. Beams 653.96 sq.m 1,075.23 703,160.00
5. Slab on Grade 26.33 sq.m 1,007.98 26,540.00
6. Suspended Slab 532.59 sq.m 4,382.13 2,333,880.00
7. Stairs 53.82 sq.m 1,112.23 59,860.00
8. Stittener Columns 85.68 sq.m 781.98 67,000.00
9. Staging / Scaffolding / Shcoring Bracing Works 3520.48 sq.m 302.15 1,063,715.00
V. STRUCTURAL STEELWORKS
1. Roof Framing Works
a. Steel Truss
W16 x 40 647.33 kgs 180.00 116,519.40
b. Apex and Knee Frame Haunches 301.35 kgs 180.00 54,243.00
c. L 63 x 63 x 6.35 mm thk. Shelf Angle 112.35 kgs 180.00 20,223.00
d. 175 x 50 x 1.5mm thk C-Purlins 1581.52 kgs 180.00 284,673.60
e. 6 mm thk Purlin Plate Connectors 128.58 kgs 180.00 23,144.40
 f. 3.8' x 1' Purlin bolts with nuts and Washers 546.00 kgs 180.00 98,280.00
g. 12 mm @ Sag Rods with Sid Nuts and Washers 98.42 kgs 180.00 17,715.60
h. 16 mm @ Cross Bracing 328.48 kgs 300.00 98,544.00
i. Standard Tumbuckies 88.00 sets 180.00 15,840.00
j. Gusset, Stittener, and End plates 880.78 kgs 180.00 158,540.40
k. 20mm dia x 75mm A325 Erection Bolts 303.00 sets 650.00 196,950.00
2. Consumables (oxy-acetylene, Welding rods, etc) 1.00 lot 50,000.00 50,000.00

V. STRUCTURAL STEELWORKS
1. Roof Framing Works
a. Steel Truss
W16 x 40 647.33 kgs 180.00 116,519.40
b. Apex and Knee Frame Haunches 301.35 kgs 180.00 54,243.00

ARCHITECTURAL WORKS
I. MASONRY WORKS
1. Concrete Hollow Blocks (inl, mortar and reinforcements
a. 150mm thk Load Bearing CHB, 400 psi 1051.01 sq.m 1,908.11 2,005,443.07
b. 100mm thk Load Bearing CHB, 400 psi 1142.01 sq.m 1,500.00 1,713,015.00
2. Linear Plastering 1589.07 Lm 200.00 317,814.00

II. WALL FINISHES

1. Plastered Cement Finish (Interior and Exterior Wall)2987.90 sq.m 445.00 1,329,615.50
2. Interior Wall Finishes
a. 0.30m x 0.60m China Ceramic Tiles @ all Toilets
155.52 sq.m 3,396.46 528,217.11

III. FLOOR FINISHES

1. PlaIn Cement Finish (Smooth Finish) 1090.00 sq.m 440.50 480,146.77
2. 0.60m x 0.60m China Ceramic Tiles @ Office Area 125.86 sq.m 2,367.36 297,956.44
3. 0.30m x 0.30m China Ceramic Non-Skid Tiles and Toilet
81.88 sq.m -
4. 0.30m x 0.60m China Ceramic Non-Skid Tiles and Toilet
29.40 sq.m 3,396.46 99,855.86
5. Floor Screeding (Rough Finish) 237.14 sq.m 440.00 104,341.60
6. Concrete Floor Topping of Main Star -
a. 50mm thk Concrete Floor Topping 29.40 sq.m 440.50 12,950.75
b. 2' x 2' x 2.5mm Wiremesh 29.40 sq.m 1,200.00 35,280.00

IV. CEILING FINISHES

1. 12 mm thk Gypsum Board on Metal Furring 46.02 sq.m 1,826.19 84,041.28
1. 12 mm thk Moisture Resistance Gypsum Board on Metal
81.88Furring
sq.m 1,930.00 158,028.40
3. Rubbed Concrete Finish @ Walkway Area on Ground
328.44
and 2nd sq.m
Floor 440.50 144,678.35

V. PAINTING WORKS
1. Exterior Walls Elastomeric Pain with Mesh 1402.15 sq.m 422.75 592,760.87
2. Interior Walls Latex Painted Semi-Gloss 1142.01 sq.m 443.00 505,910.43
3. Interior and Exterior Ceilling Painted Finish (Slab Soilled)
760.47 sq.m 375.00 285,176.25
4. Steel Surfaces (Quick Dry Enamel) 106.30 sq.m 294.78 31,335.41

VI. WATERPROOFING WORKS

1. Flexible Comentitious Waterproofing (Toilet 2F) 32.11 sq.m 500.00 16,055.00
2. Plugging Works 1.00 lot 45,000.00 45,000.00

VII. ROOFING WORKS

1. Ga. 24 Long Span, Pre-painted Corrugated Roof 586.63 sq.m 744.92 436,995.31
2. Ga. 24 Bended Sheets 127.00 I.m 690.00 87,630.00
3. Ga. 26 Stainless Steel Gutter 106.40 I.m 2,820.25 300,074.42
4. 7 mm thk Polyollefin Crosslink Insulation with Double
586.53
Sided Aluminum
sq.m Foil 286.00 167,747.58
5. Hardware Accessories 1 lot 50,000.00 50,000.00

VII. DOOR INCLUDING JAMBS, HARDWARES AND FINISHES

D1. 6mm Thk Glass on aluminum Frame (4.70mW x 240mH)
20.00 set 45,120.00 902,400.00
D2. Metal Door (0.80mW x 2.10mH) 22.00 sets 6,720.00 147,840.00
D3. Metal Door with Lower (0.70mW x 2.10mH) 1.00 sets 5,880.00 5,880.00
D4. Metal Door with Lower (0.90mW x 2.10mH) 1.00 sets 7,560.00 7,560.00
D5. 6mm Thk Glass Aluminum Frame (1.00mW x 2.40mH)
1.00 set 9,600.00 9,600.00

IX. WINDOWS INCLUDING JAMBS, HARDWARES AND FINISHES

W1. 6mm thk. Glass Awring with fixed Window
(0.60mW x 0.60 mH) 24.00 set 1,800.00 43,200.00
W2. 6mm thk. Glass Awring with fixed Window
(2.40mW x 1.20 mH) 1.00 sets 14,400.00 14,400.00

X. MISCELLANEOUS ARCHITECTURAL WORKS

1. Phenolic Toilet Partition (1 Cubicle, 1 door) 4.00 sets 2,500.00 10,000.00
2. Granite Countertop 3.00 sq.m 25,000.00 75,000.00
3. 6mm thk. Frameless FAcial Mirror (1m height) 15.00 I.m 5,000.00 75,000.00
4. SS Ladder Rung for Crssem Tank 20.00 sets 2,000.00 40,000.00

E. ELECTRICAL WORKS 4,906,746.00

WAREHOUSE WITH OFFICE/MEZZANINE
I. PANEL BOARDS AND BREAKERS 1.00 lot 494,000.00 494,000.00
II. WIRES AND CABLES 1.00 lot 812,500.00 812,500.00
III. CONDUITS AND FITTINGS 1.00 lot 436,280.00 436,280.00
IV. BOXES AND ENCLOSURES 1.00 lot 156,000.00 156,000.00
V. SWITCH BANK 1.00 lot 15,600.00 15,600.00
VI. SUPPLY AND INSTALLATION OF LIGHTINGS FIXTURES
1. High Bay Lamp 100W 1.00 lot 884,000.00 884,000.00
2. Flourescent Lamp (Outdoor TypE) 1.00 lot 32,500.00 32,500.00
VII. SUPPLY AND INSTALLATION OF WIREING DEVICES
1. Switches and Outles 1.00 lot 16,900.00 16,900.00
2. Emergency Lights 1.00 lot 84,500.00 84,500.00
VIII. CONSUMABLES 1.00 lot 104,000.00 104,000.00
IX. MISCELLANEOUS 1.00 lot 32,500.00 32,500.00

COMMERCIAL BUILDING
I. PANEL BOARDS AND BREAKERS 1.00 lot 517,400.00 517,400.00
II. WIRES AND CABLES 1.00 lot 578,500.00 578,500.00
III. CONDUITS AND FITTINGS 1.00 lot 234,000.00 234,000.00
IV. BOXES AND ENCLOSURES 1.00 lot 114,400.00 114,400.00
V. SUPPLY AND INSTALLATION OF WIREING DEVICES
1. 1 Gang (1-Way) Swith 20.00 sets 273.00 5,460.00
2. 2 Gang (1-Way) Swith 20.00 sets 370.50 7,410.00
2. Duplex Convinience Outlet 120 sets 533.00 63,960.00
VI. SUPPLY AND INSTALLATION OF LIGHTINGS FIXTURES
1. 1 x 40W Flourescent Lamp 60 sets 624.00 37,440.00
2. Pinlight 60 sets 520.00 31,200.00
VII. CIVIL WORKS FOR FEEDER LINE 1.00 lot 16,900.00 16,900.00
VIII. CONSUMABLES 1.00 lot 104,000.00 104,000.00
IX. MISCELLANEOUS 1.00 lot 45,500.00 45,500.00
PERIMETER LIGHTING
I. BREAKERS 1.00 lot 8,450.00 8,450.00
II. 3.5mm2 THHN Wires 6.00 lot 4,940.00 29,640.00
III. 1/2' PVC Pipes 50.00 lot 143.00 7,150.00
IV. BOXES AND ENCLOSURES 1.00 lot 3,250.00 3,250.00
V. SUPPLY AND INSTALLATION OF WIREING DEVICES
1. 3 Gang (1-Way) Swith 1.00 pc 416.00 416.00
VI. SUPPLY AND INSTALLATION OF LIGHTINGS FIXTURES
1. Floodlight 100W 9.00 sets 2,860.00 25,740.00
VII. CONSUMABLES 1.00 lot 5,200.00 5,200.00
VIII. MISCELLANEOUS 1.00 lot 1,950.00 1,950.00

F. PLUMBING AND SANITARY WOKS 3,443,147.50

WAREHOUSE WITH OFFICE/MEZZANINE, COMMERCIAL BUILDING AND SITE DEVELOPMENT AREA
I. Storm Drainage 1.00 lot -
RCP Pipes 1.00 lot 416,000.00 416,000.00
Concrete Collar 1.00 lot 97,370.00 97,370.00
Concrete Saddle 1.00 lot 84,500.00 84,500.00
Area Drain / Catch Basin 1.00 lot 76,698.70 76,698.70
II. Sanitary drainage 1.00 lot 877,354.40 877,354.40
III. Construction of Septic Tank 1.00 lot 176,524.40 176,524.40
IV. Water Line System (ppr - Wexan - Pn20) 1.00 lot 208,000.00 208,000.00
V. Construction of Cistern & Fire Reserve Tank 1.00 lot 455,000.00 455,000.00
VI. Excavation And Backfilling 1.00 lot 97,500.00 97,500.00
VII. Sand Bedding 1.00 lot 58,500.00 58,500.00
VIII. Hauling of RPC 1.00 lot 156,000.00 156,000.00
IX. Consumable Materials 1.00 lot 1,950.00 1,950.00
X. Supply & Installation of Plumbing Fixtures
Water Closet 26.00 PCS 9,750.00 253,500.00
Lavatory 26.00 PCS 3,900.00 101,400.00
Urinal 21.00 PCS 5,850.00 122,850.00
XI. Installation of Pumps and Controls 1.00 91,000.00 91,000.00
XII. Testing and Commissioning 1.00 13,000.00 13,000.00
XIII. Preliminaries 1.00 156,000.00 156,000.00

G. FIRE PROTECTION WORKS 3,126,301.10

WAREHOUSE WITH OFFICE/MEZZANINE
I. BI Pipes Sch. 40 (Supreme)
Pipe 100 x 6m 32.00 lght 18,964.40 606,860.80
Pipe 40 x 6m 6.00 lght 5,967.00 35,802.00
II. BI Welded Fittings
Tee 100 x 100 1.00 lot 32,500.00 32,500.00
Elbow 100 x 90 7.00 pcs 1,014.00 7,098.00
Slip on Flange 100 37.00 pcs 455.00 16,835.00
Threadoet 40 3.00 pcs 175.50 526.50
III. Siamese Twin 100 x 65 x 65 1.00 lot 34,564.40 34,564.40
IV. Valves 1.00 lot 845,000.00 845,000.00
V. Fire Hose Cabinet 1.00 lot 494,114.40 494,114.40
VI. Pipe Hangeri Support 1.00 lot 390,000.00 390,000.00
VII. Accessories & Consumables 1.00 lot 325,000.00 325,000.00
VIII. Testing & Commissioning 1.00 lot 52,000.00 52,000.00
IX. Preliminaries 1.00 lot 286,000.00 286,000.00
Note: fire pump and jockey pump not included*
Direct Cost 7852 sqm 17,370.71 136,394,817.44
Area for Development Including Rear area
Priority area for Development 7852 sqm 3,903.97 30,653,947.48
Warehouse w/office mezzanine 2192 sqm 20,368.56 44,647,884.70
Commercial Building 1256.8 sqm 24,709.77 31,055,235.91
H. In Direct Cost 27,060,731.78
Contractors Profit 5% 1 ls 6,819,740.87 6,819,740.87
Contigency 2% 1 ls 2,727,896.35 2,727,896.35
VAT 12% 1 ls 17,513,094.56 17,513,094.56

Grand Total 163,455,549.22

Cost Per SQM 7852 sqm 20,817.06