Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 39

SUMMARY

RESIDENTIAL BUILDINGS

AMOUNT
(PHP)
2 SITE CONSTRUCTION 991,477.77

3 CONCRETE WORKS 39,402,595.34

4 MASONRY 3,389,152.05

5 METAL WORKS 2,021,692.50

7 THERMAL AND MOISTURE PROTECTION 2,025,050.94

8 DOORS AND WINDOWS 8,837,852.70

9 FINISHES 17,039,605.08

10 SPECIALITIES 19,149.00

13 SPECIAL CONSTRUCTION 6,031,051.20

14 CONVERTING SYSTEMS 6,849,450.00

15 MECHANICAL 8,414,291.55

16 ELECTRICAL 7,557,359.07

TOTAL RESIDENTIAL BUILDINGS ###


For One Building

1 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


0 (PHP) (PHP)

02 SITE CONSTRUCTION

The Contractor is referred to the


specifications and drawings for all
details related to the works of this
division and he is to include for
complying with all the requirements
contained therein, whether or not they
are specifically mentioned within the i

02300 EXCAVATION

NOTE: Excavation quantities are


based on the assumption that rock
layers are found at a depth less than
1.25 m from the natural ground level.

A Mat Foundations 715 m3 360.89 258,032.78

B Isolated Footings 470 m3 450.74 211,846.86

C Grade Beams 83 m3 540.59 44,869.05

02300 FILLING

D Compacted replacement granual


material fill 1321 m3 360.89 476,729.09

02 SITE CONSTRUCTION
To Building Summary S.R 991,477.77

2 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


0 (PHP) (PHP)

03 CONCRETE WORK

The Contractor is referred to the


specifications and drawings for all details
related to the works of this division and he
is to include for complying with all the
requirements contained therein, whether or
not they are specifically mentioned within
the items

03300 CAST IN PLACE CONCRETE

Blinding 11 Mpa, , using Ordinary Portland


Cement, including all necessary formwork,
in accordance with specifications and
drawings

A Under mat foundations, 75 mm thick 30 m3 4,958.12 148,743.54

B Under isolated footings, 75 mm thick 35 m3 4,958.12 173,534.13

C Under grade beams, 50 mm thick 7 m3 5,408.86 37,861.99

Reinforced concrete 24 Mpa, using


Ordinary Portland Cement, including all
necessary formwork, reinforcement,
contraction, isolation and construction
joints, additives, etc, in accordance with
specifications and drawings

D Slab on grade including channels, pits for


buildings without transformer unit 1084 m3 1,262.36 1,368,399.32

To Collection 1,728,538.99

3 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


0 (PHP) (PHP)

Reinforced concrete 30 Mpa, using


Ordinary Portland Cement, including all
necessary formwork, reinforcement,
construction joints, additives, etc. in
accordance with specifications and drawings

A Isolated Footings 175 m3 13,522.14 2,366,374.50

B Grade Beams 73 m3 14,423.62 1,052,923.97

C Mat foundations 175 m3 14,423.62 2,524,132.80

D Water tank walls 55 m3 16,226.57 892,461.24

E Water tank top slab 53 m3 16,226.57 860,008.10

F Slabs 686 m3 14,784.50 10,142,167.69

G Filler block slabs 2415 m2 4,146.50 10,013,785.43

H Drop beams 183 m3 16,226.57 2,969,461.94

I Columns 250 m3 18,029.52 4,507,380.00

J Cores 60 m3 18,029.52 1,081,771.20

K Stairs 29 m3 18,029.52 522,856.08

Self-expanding water stops for:

L Water tank walls 90 m 901.48 81,132.84

To Collection 37,014,455.79

4 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


0 (PHP) (PHP)

Precast concrete shaft capping per the


architectural drawings, made with
reinforced concrete 30 Mpa, using Ordinary
Portland Cement, including all necessary
formwork, reinforcement, etc. in accordance
with the specifications and drawings

A 60mm thick capping of dimensions


700x1750 mm, divided into panels per
architectural details 4 Nr 3,605.90 14,423.62

B 60mm thick capping of dimensions


850x1000 mm, divided into panels per
architectural details 4 Nr 3,605.90 14,423.62

C 60mm thick capping of dimensions 750x850


mm, divided into panels per architectural
details 4 Nr 3,605.90 14,423.62

D 60mm thick capping of dimensions 950x850


mm, divided into panels per architectural
details 4 Nr 3,605.90 14,423.62

E 60mm thick capping of dimensions


950x1000 mm, divided into panels per
architectural details 4 Nr 3,605.90 14,423.62

Vapor Barrier (Polyethylene sheet 0.5mm


thick)

F Under slab on grade 1084 m2 89.85 97,400.65

To Collection 169,518.73

5 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


0 (PHP) (PHP)

03544 CEMENT-BASED SCREED

Cement-sand screed, to receive flixable


finish, as Drg. A/024; detail 1; to

A Roofs 1306 m2 360.89 471,315.81

Cement - sand screed; light weight; foamed;


to receive flexible finish; as Drg. A/023;
detail 4; to

B Exposed balconies 30 m2 360.89 10,826.55

Cement-sand screed with hardner; to

C Floors 22 m2 360.89 7,939.47

To Collection 490,081.83

COLLECTION

Page 1 1,728,538.99

Page 2 37,014,455.79

Page 3 169,518.73

Page 4 490,081.83

03 CONCRETE WORK
To Building Summary S.R. 39,402,595.34

6 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


0 (PHP) (PHP)

04 MASONRY

04810 UNIT MASONRY ASSEMBLIES

Concrete blocks; hollow; to

A Walls; 100 thick 120 m2 559.74 67,168.80

B Walls; 150 thick 493 m2 618.66 304,999.38

C Walls; 200 thick 1843 m2 707.04 1,303,074.72

D Walls; 200 thick; to external walls 400 m2 957.45 382,980.00

Concrete blocks; solid; to

E Walls; 100 thick 21 m2 559.74 11,754.54

F Walls; 150 thick 203 m2 648.12 131,568.36

G Walls; 200 thick 500 m2 751.23 375,615.00

H Walls; 200 thick; to external walls 131 m2 810.15 106,129.65

04851 DIMENSION STONE


CLADDING

Rough red granite, cladding including


fixation; to

I Base, external, 300 high 4 m 1,914.90 7,659.60


0.00
J Base, external, 450 high 80 m 2,577.75 206,220.00

Local marble cladding including fixing;


to
K Soffits at top of columns; as Drg. A/013
and A/015 54 m2 4,419.00 238,626.00

L Isolated columns; with base and head,


3890 high overall; as Drg. A/010 8 Nr 31,669.50 253,356.00

04 MASONRY
To Building Summary S.R. 3,389,152.05

7 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


0 (PHP) (PHP)

05 METALS

05500 METAL FABRICATIONS

Ladders; steel; including top loop; fixings


and paint; as Drg. A/024; detail 13

A 3200 effective height 1 Nr 8101.5 8,101.50

Floor access hatch, galvanized steel plate,


including; angle frames, handle; marble tiles
and fixings, as Drg A/023; detail 11; to

B Floors; size 600 x 600 1 Nr 7,365.00 7,365.00

C Floors; size 800 x 800 1 Nr 14,730.00 14,730.00

Pergolas; steel hollow sections; including


posts; fixings and paint; as Drg. A/025; detail
1

D Type A, 10000 long; 2360 high 5 Nr 81,015.00 405,075.00

Extruded aluminum saddle

E Type B 5 m 3,535.20 17,676.00

05720 ORNAMENTAL HANDRAILS


AND RAILINGS

Balustrades; steel; decorative; including


wood top rail; fixings and paint; as Drg.
A/017, detail 3

F 1045 high 12 m 7,365.00 88,380.00

G 1045 high; raking 50 m 8,101.50 405,075.00

To Collection 946,402.50

8 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


0 (PHP) (PHP)

Balustrades; steel; decorative; including


aluminium top rail; fixings and paint; as Drg.
A/024, detail 10

A 850 high 134 m 7,365.00 986,910.00

Balustrades; including fixings and finish; as


Drg. A/014; to

B Entrance ramp; 900 high; raking 7 m 7,365.00 51,555.00

05811 ARCHITECTURAL JOINT SYSTEMS

Designed expansion joints; as Drg. A/024,


detail 2; to

C Roofs; including flashing 1 Item 36,825.00 36,825.00

To Collection 1,075,290.00

COLLECTION

Page 1 946,402.50

Page 2 1,075,290.00

05 METALS
To T6 Building Summary S.R. 2,021,692.50

9 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


0 (PHP) (PHP)

07 THERMAL AND MOISTURE


PROTECTION

07115 BITUMINOUS DAMPROOFING

Bituminous coating, two coats, cold applied

A Isolated Foundations 600 m2 117.84 70,704.00

B Columns and Cores 218 m2 117.84 25,689.12

C Grad Beams 551 m2 117.84 64,929.84

07135 APP. MODIFIED


BITUMINOUS SHEET
WATERPROOFING

D Bottom of Water tank mat foundation 291 m2 324.06 94,301.46

E Vertical sides of Water tank mat


foundation and walls of tank 252 m2 324.06 81,663.12

07141 COLD FLUID-APPLIED


WATERPROOFING

Cold-fluid-applied; membrane-forming
rubberized bitumen-based emulsion
waterproofing; including skirtings; to

F Wet areas 820 m2 324.06 265,729.20

G Terraces 30 m2 324.06 9,721.80

To Collection 612,738.54

10 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


0 (PHP) (PHP)

07162 CRYSTALLINE WATER


PROOFING OR

07161 MODIFIED CEMENT WATER


PROOFING

Crystalline water proofing or Modified


cement water proofing

A Walls of tank and columns inside tank 230 m2 294.60 67,758.00

B Floor of tank 188 m2 294.60 55,384.80

C Slab of tank 188 m2 294.60 55,384.80

07551 APP-MODIFIED
BITUMINOUS MEMBRANE
ROOFING

APP-modified bituminous
waterproofing membrane, including
fixing; as Drg. A/024, detail 1; to

D Roofs 1306 m2 294.60 384,747.60

E Skirtings; 450 girth approximate 669 m 176.76 118,252.44

Separation and protection layer; to

F Roofs 1306 m2 44.19 57,712.14

Ultra violet protection, to

G Roofs 129 m2 176.76 22,802.04

Insulation; extruded polystyrene board;


to

H Roofs; 50 thick 1306 m2 309.33 403,984.98

11 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


0 (PHP) (PHP)

To Collection 1,166,026.80

12 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


0 (PHP) (PHP)

Protective covering ballast; to

A Roofs; 50 thick 1280 m2 117.84 150,835.20

B Roofs; 100 thick 1 m2 294.60 294.60

07720 ROOF ACCESSORIES

Aluminium roof accessories

C Pressure plate 646 m 147.30 95,155.80

To Collection 246,285.60

COLLECTION

Page 1 612,738.54

Page 2 1,166,026.80

Page 3 246,285.60

07 THERMAL AND MOISTURE PROTECTION


To Building Summary S.R. 2,025,050.94

13 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


0 (PHP) (PHP)

08 DOORS AND WINDOWS

08114 CASTUM STEEL DOORS AND


FRAMES

Doors; flush steel; hollow core; including


frame; insulation; fixing; and paint; as
Drg. A/019

A Type D10 1 Nr 16,203.00 16,203.00

B Type D12 2 Nr 30,933.00 61,866.00

Doors; flush steel; hollow core; 45


minutes fire rated; including frame;
insulation; fixing and paint; as Drg. A/019

C Type D11 3 Nr 16,203.00 48,609.00

Louvered doors; steel; including frame;


fixing and paint; as Drg. A/019

D Type D9 1 Nr 25,041.00 25,041.00

08121 ALUMINIUM SWING DOORS

Doors, extruded aluminium alloy, clear


anodized finish; including frames,
subframes, hardware sets; accessories,
glazing, glazing beads; gaskets and
fixings; as Drg. A/019

E Type W5 19 Nr 19,885.50 377,824.50

F Type W6; with side fixed panels 1 Nr 70,704.00 70,704.00

G Type W7 8 Nr 19,885.50 159,084.00

H Type W8 1 Nr 25,777.50 25,777.50

To Collection 785,109.00

14 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


0 (PHP) (PHP)

08211 FLUSH WOOD DOORS

Doors; flush wood; semi solid core;


including frame; fixing and paint; as drg.
A/019

A Type D1 161 Nr 11,784.00 1,897,224.00

B Type D4 24 Nr 11,784.00 282,816.00

C Type D6 7 Nr 11,784.00 82,488.00

Doors; flush wood; semi solid core; plastic


laminated; including frame; glazing fixing
and paint; as Drg. A/019

D Type D2; with vision panel 99 Nr 13,551.60 1,341,608.40

Doors; flush wood; solid core; 20 minutes


fire rated; veneered both sides including
frame; fixing and paint; as Drg. A/019

E Type D3 25 Nr 18,412.50 460,312.50

Doors, flush wood; solid core; 60 minutes


fire rated, veneered both sides; including
frame; fixing and paint; as Drg. A/019

F Type D5 9 Nr 25,041.00 225,369.00

Electrical closet doors, wood; including


frames, ironmongery, fixing and paint, as
Drg. A/023; detail 6

G Type 600 x 1550 9 Nr 6,333.90 57,005.10

To Collection 4,346,823.00

15 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


0 (PHP) (PHP)

08331 OVERHEAD COILING DOORS

Rolling grilles; galvanized steel; including


overhead box; side tracks; rubber gaskets;
all necessary accessories; fixings and
paint; as Drg. A/024, detail 16

A Rolling shutters 125 m2 9,574.50 1,196,812.50

08520 ALUMINIUM WINDOWS

Windows, extruded aluminium alloy, clear


anodized finish; including frames,
subframes, fly screens, glazing, hardwaer
sets, accessories glazing beads; gaskets
and fixings; as Drg A/019

B Type W1 48 Nr 4,419.00 212,112.00

C Type W1A 40 Nr 5,892.00 235,680.00

D Type W2; pivot 99 Nr 3,682.50 364,567.50

E Type W3; sliding 82 Nr 8,543.40 700,558.80

F Type W4; sliding 10 Nr 12,225.90 122,259.00


To Collection

08711 DOORS HARDWARE

Hardware sets and ironmongery; stainless


steel as Drg. A/015

G Type HW1 192 Nr 2,209.50 424,224.00

H Type HW2 99 Nr 2,209.50 218,740.50

I Type HW3, fire rated 25 Nr 4,124.40 103,110.00

J Type HW4, fire rated 9 Nr 5,892.00 53,028.00

To Collection 3,631,092.30

16 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


0 (PHP) (PHP)

A Type HW6 2 Nr 2,209.50 4,419.00

B Type HW6, fire rated 3 Nr 2,946.00 8,838.00

C Type HW8 1 Nr 2,651.40 2,651.40

D Type HW9 2 Nr 29,460.00 58,920.00

To Collection 74,828.40

COLLECTION

Page 1 785,109.00

Page 2 4,346,823.00

Page 3 3,631,092.30

Page 4 74,828.40

08 DOORS AND WINDOWS


To Building Summary S.R. 8,837,852.70

17 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Quantity Unit Rate Amount


0 (PHP) (PHP)

09 FINISHES

09220 PORTLAND CEMENT 0.00


PLASTER

Portland cement plaster on and including


metal lath; and fixing system; to

A Drop side surfaces; decorative 21 m2 265.14 5,567.94

B Drop side surfaces; decorative, curved 53 m2 265.14 14,052.42

Portland cement plaster, finished as


specified; to

C Walls, 15 thick 9200 m2 265.14 2,439,288.00

D Walls; 20 thick; scratched; external 3660 m2 324.06 1,186,059.60

E Walls; 20 thick; scratched and decorative, 324.06 131,568.36


external 406 m2

F Ceilings, 15 thick 3354 m2 265.14 889,279.56

G Ceilings, 15 thick, sloping 57 m2 265.14 15,112.98

H Soffits, 20 thick; smooth 116 m2 265.14 30,756.24

I Isolated beams; 20 thick, decorative 47 m2 294.60 13,846.20

J Isolated columns, 15 thick 18 m2 294.60 5,302.80

K Isolated columns; 20 thick, decorative 14 m2 294.60 4,124.40

L Opening surrounding and projections; 20 324.06 47,636.82


thick; external 147 m2

M Cornices; 300 overall width; scratched; 294.60 44,190.00


as Drg A/024; detail 7; external 150 m

To Collection 4,826,785.32

18 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Quantity Unit Rate Amount


0 (PHP) (PHP)

09310 CERAMIC TILE

Imported ceramic tiles and fittings;


including sand bedding and backing
mortar; to

A Floors 2420 m2 1,031.10 2,495,262.00

B Skirting; 80 high 2660 m 176.76 470,181.60

Local ceramic tiles and fittings; including


sand bedding and backing mortar; to

C Floors 656 m2 736.50 483,144.00

D Base 215 m 176.76 38,003.40

Local ceramic tiles and fittings, including


backing and fixing; to

E Walls 2569 m2 957.45 2,459,689.05

09421 PRECAST TERRAZZO

Terrazzo tiles and fittings, including sand


bedding and backing mortar; to

F Floors 26 m2 662.85 17,234.10

G Roofs 26 m2 736.50 19,149.00

H Skirtings; 80 high 54 m 176.76 9,545.04

I Skirtings at roof 23 m 176.76 4,065.48

09511/09512 ACOUSTICAL
PANEL/TILE CEILINGS

Lay in acoustical tiles, suspended ceiling;


including suspension system; to

J Ceilings; 600 x 600 141 m2 1,104.75 155,769.75


To Collection 6,152,043.42

19 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Quantity Unit Rate Amount


0 (PHP) (PHP)

09600 STONE PAVING AND


FLOORING

Marble tiles and fittings, including


bedding; to

A Floors 332 m2 2,651.40 880,264.80

B Ramps 35 m2 2,798.70 97,954.50

C Treads; at entrance 62 m 324.06 20,091.72

D Treads of stairs 177 m 1,620.30 286,793.10

E Risers 244 m 736.50 179,706.00

F Skirtings; 80 high 284 m 368.25 104,583.00

G Strings 50 m 736.50 36,825.00

H Saddle, type A 125 m 1,473.00 184,125.00

I Saddle, type C 1 m 2,209.50 2,209.50

09751 INTERIOR STONE FACING

Local marble cladding including backing


mortar, to

J Walls 216 m2 3,387.90 731,786.40

K Isolated columns; curved 16 m2 5,155.50 82,488.00

09911 PAINTING

Acrylic emulsion paint; to concrete,


masonry and plaster; to

L General surfaces 12439 m2 235.68 2,931,623.52

To Collection 5,538,450.54

20 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Quantity Unit Rate Amount


0 (PHP) (PHP)

Oil paint; to concrete; masonry, and


plaster; to

A General surfaces 1970 m2 265.14 522,325.80

To Collection 522,325.80

COLLECTION

Page 1 4,826,785.32

Page 2 6,152,043.42

Page 3 5,538,450.54

Page 4 522,325.80

09 FINISHES
To Building Summary S.R. 17,039,605.08

21 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


0 (PHP) (PHP)

10 SPECIALITIES

10200 LOUVERS AND VENTS

Aluminium louvers; as Drg. A/025; detail


5

A Size 2400 x 1000 1 Nr 19,149.00 19,149.00

10 SPECIALITIES
To Building Summary S.R. 19,149.00

22 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


(PHP) (PHP)

13 SPECIAL CONSTRUCTION

13851 FIRE ALARM

Main fire alarm cabinet

A Main fire alarm cabinet (MFAC) 1 Nr 79,542.00 79,542.00

Alarm initiating devices

B Manual fire alarm station 20 Nr 1,620.30 32,406.00

C Optical smoke detector 50 Nr 4,419.00 220,950.00

D Optical smoke detector with sounder base 26 Nr 5,597.40 145,532.40

E Heat detector 2 Nr 3,682.50 7,365.00

Alarm and sundry devices

F Alarm bell 15 Nr 2,651.40 39,771.00

G Horn type H1 1 Nr 2,946.00 2,946.00

H End-of-line device 20 Nr 4,713.60 94,272.00

Spare parts, tools and instruments

I Set of spare parts, tools and instruments 1 Item 36,825.00 36,825.00

13915 FIRE SUPPRESSION PIPING

Standpipes

Black Steel Pipes and fittings

J 25 dn 41 m 147.30 6,039.30

K 50 dn 35 m 441.90 15,466.50

L 65 dn 84 m 662.85 55,679.40

To Collection 736,794.60

23 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


(PHP) (PHP)

A 80 dn 151 m 883.80 133,453.80

B 100 dn 60 m 1,178.40 70,704.00

C 125 dn 12 m 1,914.90 22,978.80

D 150 dn 58 m 2,504.10 145,237.80

Valves

E Gate valves, 150 dn 2 Nr 61,866.00 123,732.00

F Drain valves, 75 dn 2 Nr 44,190.00 88,380.00

G Drain valves, 110 dn 2 Nr 50,082.00 100,164.00

H Test and drain valves, 150 dn 1 Nr 61,866.00 61,866.00

I Check Valve, 150 dn 1 Nr 61,866.00 61,866.00

J Zone Valve, 125 dn 1 Nr 55,974.00 55,974.00

Fire Hose Connection

K Type FHCN 9 Nr 4,419.00 39,771.00

Fire Department Connections

L Siamese 150 dn 1 Nr 7,365.00 7,365.00

M Pressure gages 1 Item 4,419.00 4,419.00

Fire hose cabinet

N Type FHC-1 14 Nr 23,568.00 329,952.00

Sprinklers

O PENDENT SP-2 10 Nr 530.28 5,302.80

To Collection 1,251,166.20

24 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


(PHP) (PHP)

Portable fire extinguisher

A Type FE-1 19 Nr 1,620.30 30,785.70

B Type FE-2 3 Nr 3,387.90 10,163.70

13922 FIRE PUMPS

C Type FP-1 1 Nr ### 1,016,370.00

D Type FP-2 1 Nr ### 2,769,240.00

E Type JP-1 1 Nr 216,531.00 216,531.00

To Collection 4,043,090.40

COLLECTION

Page 1 736,794.60

Page 2 1,251,166.20

Page 3 4,043,090.40

13 SPECIAL CONSTRUCTION
To Building Summary S.R. 6,031,051.20

25 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


(PHP) (PHP)

14 CONVEYING SYSTEMS

14210 ELECTRIC TRACTION


ELEVATORS

Passenger lifts

A Reference; E1, 450 kg. 1 m/s 1 Nr 1,767,600.00 1,767,600.00

B Reference; E2, 450 kg. 1 m/s 1 Nr 1,693,950.00 1,693,950.00

C Reference; E3, 450 kg. 1 m/s 1 Nr 1,693,950.00 1,693,950.00

D Reference; E4, 450 kg. 1 m/s 1 Nr 1,693,950.00 1,693,950.00

14 CONVEYING SYSTEMS
To Building Summary S.R. 6,849,450.00

26 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


(PHP) (PHP)

15 MECHANICAL

15411 WATER DISTRIBUTION PIPING

Domestic Cold Water Piping

PVC Pipes and fittings

A 15 dn 750 m 176.76 132,570.00

B 20 dn 185 m 220.95 40,875.75

C 25 dn 270 m 294.6 79,542.00

D 32 dn 500 m 338.79 169,395.00

E 40 dn 20 m 382.98 7,659.60

F 50 dn 55 m 441.9 24,304.50

G 65 dn 110 m 515.55 56,710.50

H 80 dn 120 m 736.5 88,380.00

I 110 dn 35 m 1104.75 38,666.25

Ball Valves

J 15 dn 1 Nr 2209.5 2,209.50

K 25 dn 50 Nr 3682.5 184,125.00

L 32 dn 59 Nr 4419 260,721.00

Gate Valves

M 80 dn 3 Nr 26514 79,542.00

N 100 dn 3 Nr 36825 110,475.00

To Collection 1,275,176.10

27 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


(PHP) (PHP)

Drain Valves

A 25 dn 12 Nr 3682.5 44,190.00

Domestic Hot Water Piping

CPVC Pipes and fittings

B 15 dn 425 m 220.95 93,903.75

C 20 dn 310 m 294.6 91,326.00

15420 - DRAINAGE AND VENT PIPING

Under ground. uPVC drain pipes

D 50 dn 16 m 441.9 7,070.40

E 82 dn 82 m 589.2 48,314.40

F 110 dn 158 m 736.5 116,367.00

G 125 dn 35 m 883.8 30,933.00

H 200 dn 23 m 1178.4 27,103.20

Above ground uPVC drain pipes

I 50 dn 597 m 441.9 263,814.30

J 82 dn 164 m 589.2 96,628.80

K 110 dn 207 m 883.8 182,946.60

uPVC vent pipes

L 50 dn 38 m 441.9 16,792.20

M 65 dn 58 m 515.55 29,901.90

N 82 dn 13 m 589.2 7,659.60

To Collection 1,056,951.15

28 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


(PHP) (PHP)

A 110 dn 14 m 736.5 10,311.00

uPVC Rain Water Pipe (Under Ground)

B 125 dn 18 m 1031.1 18,559.80

C 160 dn 22 m 1104.75 24,304.50

D 200 dn 30 m 1178.4 35,352.00

uPVC Rain Water Pipe (Above Ground)

E 50 dn 62 m 441.9 27,397.80

F 82 dn 39 m 589.2 22,978.80

G 110 dn 96 m 736.5 70,704.00

15430 - PLUMBING SPECIALITIES

H Roof drains

I Type RD-1, 50 dn 21 Nr 2946 61,866.00

J Type RD-1, 82 dn 8 Nr 3240.6 25,924.80

K Type RD-1, 110 dn 5 Nr 3387.9 16,939.50

Floor drains

L Type FD-1, 82 dn 131 Nr 4713.6 617,481.60

Floor cleanouts

M Type FCO; 50 dn 2 Nr 4419 8,838.00

N Type FCO; 80 dn 1 Nr 4713.6 4,713.60

O Type FCO; 110 dn 9 Nr 4860.9 43,748.10

P Type FCO; 125 dn 1 5155.5 5,155.50

To Collection 994,275.00

29 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


(PHP) (PHP)

A Type FCO; 150 dn 1 5892 5,892.00

B Type FCO; 200 dn 1 6628.5 6,628.50

Roof vent cap

C Type RVC; 82 dn 24 Nr 2209.5 53,028.00

D Type RVC; 110 dn 20 Nr 2356.8 47,136.00

Air Vent

E Type AV; 20 dn 12 Nr 1178.4 14,140.80

Inspection Chambers

F IC 4 Nr 2209.5 8,838.00

G Galley Trap 2 Nr 2946 5,892.00

H Valve box with water meter, 50 dn 1 Nr 7365 7,365.00

15440 - PLUMBING FIXTURES

Water closets

I EWC-1 99 Nr 8543.4 845,796.60

Lavatories

J LAV-1 99 Nr 10605.6 1,049,954.40

Bidet

K BD-1 24 Nr 11047.5 265,140.00

Shower Head

L Type SHH-1 25 Nr 2651.4 66,285.00

To Collection 2,376,096.30

30 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


(PHP) (PHP)

Bathtub

A Type BT-1 49 Nr 8101.5 396,973.50

Miscellaneous fixtures & fittings

B Hose bib 4 Nr 2946 11,784.00

15441 WATER DISTRBUTION PUMPS

C Type PP-1 1 Nr 265140 265,140.00

15444 PACKAGED BOOSTER PUMPS

D Type PP-2 1 Nr 70704 70,704.00

15446 SUMP PUMPS

E Type PP-3, duplex type 1 Nr 537645 537,645.00

15450 POTABLE WATER STORAGE


TANKS

F FRP storage tank 15 m3 capacity 2 Nr 137725.5 275,451.00

15485 ELECTRIC, DOMESTIC WATER


HEATERS

G EWH-1 25 Nr 5302.8 132,570.00

H EWH-2 73 Nr 6628.5 483,880.50

15736 SELF CONTAINED AIR


CONDITIOINING UNITS.

I RAC-1 ( two units are provisional for 3 Nr 66,285.00


elevator machine room subject to
manufacturer requirments.) 22095

J SRAC-1 ( provisional unit for elevator 1 Nr 51,555.00


control room). 51555

To Collection 2,291,988.00

31 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


(PHP) (PHP)

15852 AXIAL FANS

A Type EF-1 65 Nr 2946 191,490.00

B Type EF-2 75 Nr 2946 220,950.00

C Type EF-3 1 Nr 7365 7,365.00

To Collection 419,805.00

COLLECTION

Page 1 1,275,176.10

Page 2 1,056,951.15

Page 3 994,275.00

Page 4 2,376,096.30

Page 5 2,291,988.00

Page 6 419,805.00

15 MECHANICAL
To Building Summary S.R. 8,414,291.55

32 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


(PHP) (PHP)

16 ELECTRICAL WORK

16060 GROUNDING AND BONDING

Type TN-S complete, for

A Distribution panelboards, panelboards, lighting


installations and wiring accessories 1 Item 441,900.00 441,900.00

B Mechanical plant rooms and fixed machinery 1 Item 294,600.00 294,600.00

16120 CONDUCTORS AND CABLES

Multi-core, copper conductor, XLPE insulated,


PVC sheathed feeder cable, unarmoured, rated
(0.6/1KV).

C 4C, 16 mm2 5 m 589.20 2,946.00

D 4C, 35 mm2 1340 m 1,031.10 1,381,674.00

E 4C, 95 mm2 30 m 3,093.30 92,799.00

F 4C, 150 mm2 15 m 4,639.95 69,599.25

G 4C, 300 mm2 10 m 9,279.90 92,799.00

Single core, copper conductor, PVC insulated


(earth conductor), rated 450/750 V

H 1C, 16 mm2 1345 m 132.57 178,306.65

I 1C, 50 mm2 30 m 368.25 11,047.50

J 1C, 70 mm2 15 m 589.20 8,838.00

J 1C, 150 mm2 10 m 1,031.10 10,311.00

K Pair telephone cable 2100 m 14.73 30,933.00

To Collection 2,615,753.40

33 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


(PHP) (PHP)

16130 RACEWAYS AND BOXES

Rigid heavy gauge PVC conduits

A 100 mm dn 30 mt 176.76 5,302.80

B 50 mm dn 85 mt 117.84 10,016.40

C 38 mm dn 1300 mt 73.65 95,745.00

D 25 mm dn 32 mt 58.92 1,885.44

Distribution and draw boxes

E T.V riser distribution draw box, surface


galvanized steel 8 Nr 5,892.00 47,136.00

F T.V distribution box, recessed PVC 29 Nr 1,473.00 42,717.00

16139 CABLE TRAYS

Cable trays: galvanized steel

G 150 mm wide 190 m 957.45 181,915.50

H 300 mm wide 80 m 1,473.00 117,840.00

I 600 mm wide 30 m 2,209.50 66,285.00

J 900 mm wide 12 m 2,946.00 35,352.00

Cable trays: galvanized steel with cover

H 300 mm wide 25 mt 2,209.50 55,237.50

To Collection 659,432.64

34 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


(PHP) (PHP)

16140 WIRING DEVICES

A Lighting Outlet 360 Nr 589.20 212,112.00

B Electric outlet for fan 132 Nr 662.85 87,496.20

C Electric outlet for water heater 100 Nr 883.80 88,380.00

D Electric outlet for A/C units 190 Nr 1,399.35 265,876.50

Switches

E General lighting switch, One way, one gang


switch (S1) 225 Nr 206.22 46,399.50

F General lighting switch, One way, two gang


switch (S1) 215 Nr 235.68 50,671.20

G Push button switch (S2) 9 Nr 220.95 1,988.55

H Staircase time lag switch 2 Nr 3,682.50 7,365.00

I One way, one gang switch weatherproof switch


(S15) 2 Nr 1,325.70 2,651.40

J One way, two gang switch weatherproof switch


(S15) 7 Nr 1,473.00 10,311.00

K Double pole switch (S20), 20A 100 Nr 250.41 25,041.00

L Double pole switch (S20), 32 A. 178 Nr 368.25 65,548.50

M Double pole switch (S20), 45A. 12 Nr 368.25 4,419.00

Socket Outlets

N 15 A, single, type R01 410 Nr 147.30 60,393.00

O 15 A, duplex, type R01 165 Nr 265.14 43,748.10

P 13 A, single, type R02 220 Nr 147.30 32,406.00

To Collection 1,004,806.95

35 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


(PHP) (PHP)

A 32 A, power socket, weatherproof, type R45 54 Nr 456.63 24,658.02

B 15 A, single, weatherproof, type R05 7 Nr 2,209.50 15,466.50

C 13 A, single, weatherproof, type R15 4 Nr 2,209.50 8,838.00

D 45 A, cooker control unit 25 Nr 589.20 14,730.00

Other Devices

Door entrance system

E Door bell 25 Nr 883.80 22,095.00

F Door bell push-button 25 Nr 206.22 5,155.50

Telephone system

G Telephone outlet 140 Nr 471.36 65,990.40

H Telephone distribution frame (TDF),100 pairs 1 Nr 29,460.00 29,460.00

I Telephone distribution box (TDB),5 pairs 30 Nr 2,946.00 88,380.00

T.V system

J TV outlet 51 Nr 324.06 16,527.06

16410 ENCLOSED SWITCHES AND


CIRCUIT BREAKERS

K disconnect switch 4P, 32 A,weatherproof 1 Nr 5,892.00 5,892.00

L disconnect switch 4P, 63 A,weatherproof 4 Nr 7,365.00 29,460.00

M disconnect switch 4P, 100 A 2 Nr 9,574.50 19,149.00

N disconnect switch 4P, 250 A 2 Nr 18,412.50 36,825.00

O disconnect switch 4P, 400 A, weatherproof 1 Nr 25,041.00 25,041.00

P disconnect switch 2P, 16 A 1 Nr 1,767.60 1,767.60


To Collection 409,435.08

36 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


(PHP) (PHP)

16442 PANELBOARDS

Distribution panelboard

A DP-S-R6 1 Nr 110,475.00 110,475.00

Final branch circuit panelboards

B LP-R6-G 1 Nr 22,095.00 22,095.00

C LP-R6-TA 12 Nr 22,095.00 265,140.00

D LP-R6-TB 12 Nr 22,095.00 265,140.00

E LP-R6-RX 1 Nr 22,095.00 22,095.00

F LP-R6-EL1 1 Nr 17,676.00 17,676.00

G LP-R6-EL2 1 Nr 17,676.00 17,676.00

16482 MOTOR - CONTROL CENTER

H Motor central panel (MCP-U/G) 1 Nr 294,600.00 294,600.00

16511 INTERIOR LIGHTING

Lighting Fixtures

I Type F1 50 Nr 1,473.00 73,650.00

J Type F2 29 Nr 3,829.80 111,064.20

K Type F3 6 Nr 4,713.60 28,281.60

L Type F3 with back up battery 3 Nr 9,279.90 27,839.70

M Type F4 20 Nr 4,713.60 94,272.00

N Type F4 with back up battery 21 Nr 9,279.90 194,877.90

O Type C1 50 Nr 5,008.20 250,410.00

To Collection 1,795,292.40

37 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


(PHP) (PHP)

A Type C2 100 Nr 3,535.20 353,520.00

B Type C12 20 Nr 13,993.50 279,870.00

C Type U 20 Nr 4,860.90 97,218.00

D Type E 18 Nr 6,333.90 114,010.20

E Type EX 10 Nr 7,217.70 72,177.00

F Type E1 4 Nr 16,497.60 65,990.40

16722 INTER COMMUNICATION


EQUIPMENT

G Master station with capacity for 30 slave


connection with power supply and door release 1 Nr 44,190.00 44,190.00

H Slave station 26 Nr 1,473.00 38,298.00

I Set of spare parts 1 Item 7,365.00 7,365.00

To Collection 1,072,638.60
COLLECTION

Page 1 2,615,753.40

Page 2 659,432.64

Page 3 1,004,806.95

Page 4 409,435.08

Page 5 1,795,292.40

Page 6 1,072,638.60

16 ELECTRICAL WORK
To Building Summary S.R. 7,557,359.07

38 of 39
EXHIBIT C - Part 2: LUMP SUM PRICE BREAKDOWN

Item Description Qty Unit Rate Amount


0 (PHP) (PHP)

ADDITIONAL ITEMS TO BLOCK NO. 31

10 SPECIALITIES

10200 LOUVERS AND VENTS

Privacy treatment aluminium louvered


panels; including fixings; as Drg A/025,
detail 8; to

A Size 1400 x 800 48 Nr 11,047.50 530,280.00

ADDITIIONAL ITEMS TO BLOCK NO. 31


To T6 Building Summary S.R. 530,280.00

39 of 39

You might also like