Ambers Builder Counter

Division Description PPI Counter Offer (A)

Offer

Div 1 Preliminaries 331,775.00 #NAME?

Div 2 Site Construction #NAME? #NAME?
Div 3 Concrete #NAME? #NAME?
Div 4 Masonry #NAME? #NAME?
Div 5 Metals #NAME? #NAME?
Div 7 Thermal & Moisture Protection #NAME? #NAME?
Div 8 Openings 85,978.19 #NAME?
Div 9 Finishes 671,794.55 #NAME?
Div 10 Specialties #NAME? #NAME?
Div 12 Furnishings 8,337.50 #NAME?
Div 22 Plumbing Works #NAME? #NAME?
Div 23 Mechanical Works 311,174.47 #NAME?
Div 26 Electrical Works 631,265.75 #NAME?
Others Others (Construction of Temp. Facility) #NAME? #NAME?

Total Amount #NAME? #NAME?

Total Amount (VAT INC) #NAME? #NAME?
1.0
REMARKS

2.0
3.0
4.0
5.0
6.0
7.0
8.0
9.0
10.0
11.0
Project: BNY Hipshop 1.15
Location: SM Sangandaan, Caloocan City
Package:
Duration: 6 months

Materials Labor
Item Description Unit Qty Unit Rate Total Amount
Unit Cost Total Unit Cost Total
1.0 Division 1 - Preliminaries 326,600.00 5,175.00 331,775.00

Barracks/Temfacil lot 1.00 11,500.00 11,500.00 5,175.00 5,175.00 16,675.00 16,675.00

Water/Electricity mos 6.00 8,050.00 48,300.00 - 8,050.00 48,300.00
Mobilization/Demobilization lot 1.00 23,000.00 23,000.00 - 23,000.00 23,000.00
CARI lot 1.00 23,000.00 23,000.00 - 23,000.00 23,000.00
Site Supervision mos 6.00 25,300.00 151,800.00 - 25,300.00 151,800.00
Safety lot 1.00 17,250.00 17,250.00 - 17,250.00 17,250.00
Tools lot 1.00 51,750.00 51,750.00 - 51,750.00 51,750.00
-
2.0 Division 2 - Doors and Hardwares lot 1.00 59,295.31 26,682.89 85,978.19
DOORS AND FRAMES

12mm thk tempered glass door

2.40mx1.80m 12mm thk Double Leaf Glass Door no 1.00 27,324.00 27,324.00 12,295.80 12,295.80 39,619.80 39,619.80
- -
Steel Flush Door - -
2.10m x 0.90m 40mm thk Flush Door in Steel Frame, Blue Paint Finish no 1.00 10,155.99 10,155.99 4,570.20 4,570.20 14,726.19 14,726.19
- -
Steel Frame - -
2.10m x 0.90m Steel Frame Arch no 4.00 4,161.25 16,645.01 1,872.56 7,490.26 6,033.82 24,135.27
- -
HARDWARES (must be incl to installation of doors) - -
- -
Butt hinges, stainless steel no 12.00 153.71 1,844.47 69.17 830.01 222.87 2,674.49
Lockset; with stainless steel cylindrical lever-type handle no 1.00 768.53 768.53 345.84 345.84 1,114.37 1,114.37
Stainles steel knob-type handle no 2.00 1,278.65 2,557.30 575.39 1,150.78 1,854.04 3,708.08
-
3.0 Division 3 - Finishes lot 426,862.32 244,932.23 671,794.55
CAST DECKS AND UNDERLAYMENT

Toppings; cement and sand (1:3)

To floors; on concrete base;

25mm thick; to receive floor tiles; m2 110.00 160.39 17,642.80 113.47 12,481.42 273.86 30,124.21

TILING WORKS

Floor tile Covering:

600mm x 600mm Homogeneous Tiles in Polished Concrete Finish

FFO1 - to Storage, Shop Area, Dressing Rooms m2 110.00 1,059.15 116,506.50 476.62 52,427.92 1,535.77 168,934.43
- - - - -
CEILING SYSTEMS INCLUDING PAINT FINISH - - - - -
- - - - -
Bluemesh Drop Ceiling; CF-01 m2 15.00 517.50 7,762.50 258.75 3,881.25 776.25 11,643.75
Project: BNY Hipshop 1.15
Location: SM Sangandaan, Caloocan City
Package:
Duration: 6 months

Materials Labor
Item Description Unit Qty Unit Rate Total Amount
Unit Cost Total Unit Cost Total
Royal Blue Paint Finish; CF-02 m2 15.00 1,066.50 15,997.48 533.25 7,998.74 1,599.75 23,996.22
Faux Concrete Finish; CF-03 m2 36.00 722.20 25,999.20 361.10 12,999.60 1,083.30 38,998.80
Glossy White Paint Finish; CF-04 m2 39.00 1,066.50 41,593.44 533.25 20,796.72 1,599.75 62,390.16
- - - - - -
PAINTING AND COATING - - - - -
- - - - -
Skim coating - - - -
Wall m2 262.11 102.47 26,858.62 149.70 39,236.94 252.17 66,095.56
-
Paint Finish
WF01 m2 64.50 542.65 35,000.78 498.99 32,184.74 1,041.64 67,185.52
WF02 m3 46.15 529.81 24,450.50 498.99 23,028.31 1,028.79 47,478.81
WF03 m2 20.85 645.12 13,450.72 199.60 4,161.56 844.71 17,612.28
WF04 m2 130.61 645.12 84,258.94 199.60 26,069.14 844.71 110,328.08
-
SUNDRIES -
-
Painting due to exposed pipes lm 30.00 194.69 5,840.84 149.70 4,490.89 344.39 10,331.73
Consumables lot 1.00 11,500.00 11,500.00 5,175.00 5,175.00 16,675.00 16,675.00

4.0 Division 4 - Furnishings lot 1.00 5,750.00 2,587.50 8,337.50

SIGNAGES

BNY Signage set 1.00 5,750.00 5,750.00 2,587.50 2,587.50 8,337.50 8,337.50
- - - - - -

5.0 Division 5 - Mechanical Works lot 207,449.64 103,724.82 311,174.47

HVAC Piping and Pumps

Supply and installation of refrigerant copper pipe item 1.00 34,500.00 34,500.00 17,250.00 17,250.00 51,750.00 51,750.00
type L hard drawn, including supports and other
miscellaneous items as required to complete the
system.

AC Units pipes sleeves

Supply and installation of refrigerant pipe sleeve no 22.00 85.39 1,878.63 42.70 939.32 128.09 2,817.95
including supports and other miscellaneous
items as required to complete the system

Decentralized HVAC Equipment

Supply and installation of HVAC equipment including set 1.00 51,750.00 51,750.00 25,875.00 25,875.00 77,625.00 77,625.00
supports, applicable vibration isolators, markings,
paintings, applicable controller, electrical works and
other miscellaneous items as required to complete
Project: BNY Hipshop 1.15
Location: SM Sangandaan, Caloocan City
Package:
Duration: 6 months

Materials Labor
Item Description Unit Qty Unit Rate Total Amount
Unit Cost Total Unit Cost Total
the system.

HVAC Ducts and Casings

Supply and installation of exhaust duct including

supports and other miscellaneous items as required
to complete the system.

150 mm diameter m 30.00 522.60 15,678.03 261.30 7,839.02 783.90 23,517.05

- -
Supply and intallation of flexible duct - -
- -
150 mm diameter m 40.00 275.44 11,017.66 137.72 5,508.83 413.16 16,526.49
- -
Supply and intallation of wall vent cap - -
- -
150 mm diameter no 14.00 747.14 10,459.89 373.57 5,229.95 1,120.70 15,689.84
- -
Supply and installation of Exhaust Fans including
supports, applicable vibration isolators, markings,
paintings, applicable controller, electrical works and
other miscellaneous items as required to complete
the system.

HVAC Fans

RH-1, Range Hood set 14.00 3,707.60 51,906.40 1,853.80 25,953.20 5,561.40 77,859.60
air flow capacity: 140 lps, 0.25 kW
230V/1P/60Hz (Kitchen)

SUNDRIES
- -
Hangers & Supports lot 1.00 15,459.47 15,459.47 7,729.74 7,729.74 23,189.21 23,189.21
Consumables lot 1.00 14,799.56 14,799.56 7,399.78 7,399.78 22,199.34 22,199.34

6.0 Division 6 - Electrical Works lot 435,355.69 195,910.06 631,265.75

-
Conductors and cables -
-
Supply and install conductors and cables complete with -
accessories as shown on drawings and in accordance with -
the specifications provided by the designer. -
-
Feeder -
Main Circuit Breaker to Panel -
THHN, 8.0mm sq. m 60.00 64.76 3,885.69 29.14 1,748.56 93.90 5,634.25
Project: BNY Hipshop 1.15
Location: SM Sangandaan, Caloocan City
Package:
Duration: 6 months

Materials Labor
Item Description Unit Qty Unit Rate Total Amount
Unit Cost Total Unit Cost Total
THHN, 5.5mm sq. m 30.00 41.40 1,241.95 18.63 558.88 60.03 1,800.82
- -
Power - -
- -
THHN, 5.5mm sq. m 100.00 41.40 4,139.82 18.63 1,862.92 60.03 6,002.74
- -
THHN, 3.5mm sq. (G) m 50.00 27.05 1,352.61 12.17 608.68 39.23 1,961.29
- -
Lighting - -
THHN, 3.5mm dia. m 300.00 27.05 8,115.69 12.17 3,652.06 39.23 11,767.75
THHN, 3.5mm dia. (G) m 150.00 27.05 4,057.84 12.17 1,826.03 39.23 5,883.87
- -
16130 Raceways and boxes - -
- -
Supply and install raceways and boxes as shown on - -
accessories as shown on drawings and in accordance with - -
the specifications provided by the designer. - -
- -
Power and Lighting - -
IMC, 20mm dia. m 10.00 171.70 1,717.00 77.26 772.65 248.96 2,489.64
IMC, 15mm dia. m 69.00 117.41 8,101.60 52.84 3,645.72 170.25 11,747.32
Consumables lot 1.00 11,287.25 11,287.25 5,079.26 5,079.26 16,366.51 16,366.51
- -
Wiring devices - -
- -
Supply and install of wiring devices as shown on - -
drawings and in accordance with the specifications - -
provided by the designer. - -
- -
Switches - -
1 gang switch nr 2.00 280.77 561.54 126.35 252.69 407.12 814.23
2 gang switch nr 1.00 449.85 449.85 202.43 202.43 652.28 652.28
- -
Receptacle - -
Duplex Convenience Outlet, grounding type nr 12.00 549.24 6,590.92 247.16 2,965.91 796.40 9,556.84
- -
Enclosed switches and breakers - -
- -
Supply and install of electrical utility system as shown on - -
and in accordance with the specifications provided by the - -
designer. - -
- -
MCB, 40AT, 1P, 230V, Nema-3R nr 1.00 43,283.66 43,283.66 19,477.65 19,477.65 62,761.31 62,761.31
- -
ECB 20AT, 2P, 220V for ACCU, Nema 3R nr 8.00 4,908.76 39,270.09 2,208.94 17,671.54 7,117.70 56,941.63
- -
Project: BNY Hipshop 1.15
Location: SM Sangandaan, Caloocan City
Package:
Duration: 6 months

Materials Labor
Item Description Unit Qty Unit Rate Total Amount
Unit Cost Total Unit Cost Total
ighting luminaires - -
- -
Supply and install of lighting luminaires including all - -
necessary accessories as shown on drawings and in accordance - -
with the specifications to make the system operational. - -
- -
Pinlight nr 9.00 1,535.23 13,817.09 690.85 6,217.69 2,226.09 20,034.78
Striplight ( Warm White) nr 8.00 2,021.75 16,173.99 909.79 7,278.30 2,931.54 23,452.29
Double Head Recessed Downlight nr 52.00 598.00 31,096.00 269.10 13,993.20 867.10 45,089.20
Tracklights nr 41.00 1,536.04 62,977.53 691.22 28,339.89 2,227.25 91,317.41
- - - - -
Fire Detection Alarm System (Roughing- Ins Only) - - - - -
- - - - -
Raceways and Boxes - - - - -
Supply and Install of Raceways and conductors including - - - - -
all necessary accessories and fittings as shown in drawings - - - - -
and in accordance in the specifications provided by the designer - - - - -
- - - - -
IMC Pipe, 20mm dia m 30.00 117.41 3,522.43 52.84 1,585.10 170.25 5,107.53
G.I., Entrance Cap 20mm dia. nr 320.22 - 144.10 - 464.32 -
IMC Coupling, 20mm dia. nr 20.00 11.80 236.05 5.31 106.22 17.11 342.27
IMC Locknut, 20mm dia. nr 20.00 8.87 177.49 3.99 79.87 12.87 257.37
IMC Bushing, 20mm dia. nr 20.00 6.04 120.77 2.72 54.35 8.76 175.12
Octago Junction Box w/ Cover, 4x4 nr 5.00 50.32 251.60 22.64 113.22 72.96 364.82
Square Box w/ cover 4x4 nr 7.00 68.62 480.33 30.88 216.15 99.50 696.48
Project: BNY Hipshop 1.15
Location: SM Sangandaan, Caloocan City
Package:
Duration: 6 months

Materials Labor
Item Description Unit Qty Unit Rate Total Amount
Unit Cost Total Unit Cost Total
Utility Box w/ cover 2x4 nr 7.00 86.00 602.02 38.70 270.91 124.70 872.92
Painting for Exposed pipe lot 1.00 5,750.00 5,750.00 2,587.50 2,587.50 8,337.50 8,337.50
- - - - -
Miscellaneous lot 1.00 3,202.21 3,202.21 1,441.00 1,441.00 4,643.21 4,643.21
Hanger and Support lot 1.00 12,900.34 12,900.34 5,805.15 5,805.15 18,705.49 18,705.49
- - - - -
SUNDRIES - - - - -
- - - - -
Fire Detection Alarm System - - - - -
Fire Alarm Control Panel - 4 zone set 1.00 39,915.45 39,915.45 17,961.95 17,961.95 57,877.40 57,877.40
Smoke detector set 7.00 3,645.50 25,518.50 1,640.48 11,483.32 5,285.97 37,001.83
Fire Alarm Manual Puch Button with Motorized Alarm Bell set 1.00 4,646.85 4,646.85 2,091.08 2,091.08 6,737.93 6,737.93
Annunciator set 1.00 30,679.76 30,679.76 13,805.89 13,805.89 44,485.65 44,485.65
- - - - -
Lighting Fixtures - - - - -
Emergency Light set 3.00 1,537.06 4,611.19 691.68 2,075.03 2,228.74 6,686.22
- - - - -
Miscellaneous lot 1.00 20,480.46 20,480.46 9,216.21 9,216.21 29,696.67 29,696.67
Hanger and Support lot 1.00 24,140.13 24,140.13 10,863.06 10,863.06 35,003.19 35,003.19
- - - - - -
7.0 Division 7 - CCTV lot 1.00 92,626.56 41,681.95 134,308.51
- - - - - -
Dome type Camera pcs 5.00 8,625.00 43,125.00 3,881.25 19,406.25 12,506.25 62,531.25
16 Channel NVR set 1.00 13,800.00 13,800.00 6,210.00 6,210.00 20,010.00 20,010.00
- - - - - -
Wires and Cable - - - - - -
UTP Cable Cat5e box 1.00 7,072.50 7,072.50 3,182.62 3,182.62 10,255.12 10,255.12
- - - - - -
CONDUITS AND FITTINGS (PVC) - - - - - -
20mmØ lght 192.00 40.58 7,791.06 18.26 3,505.98 58.84 11,297.04
20mmØ Adapter w/ Locknut pair 32.00 40.25 1,288.00 18.11 579.60 58.36 1,867.60
Hangers, Supports & Consumables lot 1.00 13,800.00 13,800.00 6,210.00 6,210.00 20,010.00 20,010.00
Consumables lot 1.00 ### 5,750.00 5,750.00 2,587.50 2,587.50 8,337.50 8,337.50
Project: BNY Hipshop 1.15
Location: SM Sangandaan, Caloocan City
Package:
Duration: 6 months

Materials Labor
Item Description Unit Qty Unit Rate Total Amount
Unit Cost Total Unit Cost Total

8.0 Division 8 - Sprinkler Works lot 1.00 394,073.49 177,333.07 571,406.56

BRANCHLINE, DROPPINGS - - - - -
B.I. Pipe Sch.40 "SUPERIOR" - - - - -
50mmØ x 6m pc/s 1.00 3,667.63 3,667.63 1,650.43 1,650.43 5,318.06 5,318.06
40mmØ x 6m pc/s 2.00 2,911.25 5,822.50 1,310.06 2,620.12 4,221.31 8,442.62
32mmØ x 6m pc/s 3.00 2,438.67 7,316.00 1,097.40 3,292.20 3,536.07 10,608.20
25mmØ x 6m pc/s 5.00 1,956.15 9,780.75 880.27 4,401.34 2,836.42 14,182.09
B.I. Tee/Reducer "MECH" - - - - - -
40mm x 32mm (threaded) pc/s 1.00 241.50 241.50 108.67 108.67 350.17 350.17
32mm x 25mm (threaded) pc/s 4.00 170.20 680.80 76.59 306.36 246.79 987.16
25mm x 25mm (threaded) pc/s 4.00 59.80 239.20 26.91 107.64 86.71 346.84
25mm x 13mm (threaded) - - - - - -
25mm x 90° (threaded) pc/s 4.00 64.40 257.60 28.98 115.92 93.38 373.52
50mm x 40mm (threaded) pc/s 2.00 211.60 423.20 95.22 190.44 306.82 613.64
50mm x 25mm (threaded) pc/s 2.00 155.25 310.50 69.86 139.73 225.11 450.23
40mm x 32mm (threaded) pc/s 3.00 148.35 445.05 66.76 200.27 215.11 645.32
40mm x 25mm (threaded) pc/s 2.00 128.80 257.60 57.96 115.92 186.76 373.52
32mm x 25mm (threaded) pc/s 2.00 125.35 250.70 56.41 112.82 181.76 363.52
B.I. Cap - - - - - -
Sprinkler Heads, Pendent "GLOBE" pc/s 31.00 690.00 21,390.00 310.50 9,625.50 1,000.50 31,015.50
Escutcheon Plate pc/s 31.00 - - - - - -
Consumables lot 1.00 17,250.00 17,250.00 7,762.50 7,762.50 25,012.50 25,012.50

RISER STANDPIPE
SUPPLY & INSTALLATION OF WET STAND PIPE,DRY STAND PIPE
INCL. DRAIN LINE STACK AND INSPECTOR DRAIN LINE
B.I. Pipe Sch.40 - - - - - -
50mmØ x 6m pc/s 2.00 3,667.63 7,335.25 1,650.43 3,300.86 5,318.06 10,636.12
40mmØ x 6m pc/s 1.00 2,911.25 2,911.25 1,310.06 1,310.06 4,221.31 4,221.31
32mmØ x 6m pc/s 1.00 2,438.67 2,438.67 1,097.40 1,097.40 3,536.07 3,536.07
25mmØ x 6m pc/s 1.00 1,956.15 1,956.15 880.27 880.27 2,836.42 2,836.42
B.I. Elbow/Reducer x 90°
50mm x 90° (threaded) pc/s 3.00 284.05 852.15 127.82 383.47 411.87 1,235.62
40mm x 90° (threaded) pc/s 2.00 64.40 128.80 28.98 57.96 93.38 186.76
32mm x 90° (threaded) pc/s 1.00 56.35 56.35 25.36 25.36 81.71 81.71
25mm x 90° (threaded) pc/s 1.00 50.60 50.60 22.77 22.77 73.37 73.37
Union Patente
25mmØ pc/s 7.00 57.50 402.50 25.87 181.12 83.37 583.62
B.I. Threadolet pc/s - - - - - -
25mmØ pc/s 7.00 97.75 684.25 43.99 307.91 141.74 992.16
Consumables pc/s 1.00 17,250.00 17,250.00 7,762.50 7,762.50 25,012.50 25,012.50

INSTALLATION OF FEEDMAIN,(FLOOR CONTROL VALVE),

Project: BNY Hipshop 1.15
Location: SM Sangandaan, Caloocan City
Package:
Duration: 6 months

Materials Labor
Item Description Unit Qty Unit Rate Total Amount
Unit Cost Total Unit Cost Total
Butterfly Valve w/ built in supervisory switch,UL/FM "FIREKING" 300 psi
100mmØ - - - - - -
75mmØ pc/s 4.00 24,150.00 96,600.00 10,867.50 43,470.00 35,017.50 140,070.00
65mmØ - - - - - -
Fire Hose Cabinet (FHC) surfaced type,Incl. Accessories pc/s 4.00 27,600.00 110,400.00 12,420.00 49,680.00 40,020.00 160,080.00
Waterflow Switch, 75mmØ "SYSTEM SENSOR" pc/s 4.00 8,280.00 33,120.00 3,726.00 14,904.00 12,006.00 48,024.00
Supervisory Switch, "SYSTEM SENSOR"

Mechanical Grooved Coupling "MECH"

150mmØ
100mmØ
75mmØ pc/s 8.00 316.25 2,530.00 142.31 1,138.50 458.56 3,668.50
65mmØ - - - - - -
- - - - - -
SUPPORTS, HANGERS AND BRACKETS - - - - - -
Full Thread Round Bar, - - - - - -
10mmØ x 3m pc/s 12.00 310.50 3,726.00 139.73 1,676.70 450.23 5,402.70

Grip Anchor 10mmØ pc/s 207.00 24.15 4,999.05 10.87 2,249.57 35.02 7,248.62

Clevis Hanger,25mmØ pc/s 7.00 316.25 2,213.75 142.31 996.19 458.56 3,209.94
Clevis Hanger,32mmØ pc/s 4.00 457.70 1,830.80 205.97 823.86 663.67 2,654.66
Clevis Hanger,40mmØ pc/s 4.00 517.50 2,070.00 232.88 931.50 750.38 3,001.50

U-BOLT W/ NUTS & WASHER

40mmØ X 3/8"Ø pc/s 7.00 512.90 3,590.30 230.81 1,615.64 743.70 5,205.93
32mmØ X 3/8"Ø pc/s 4.00 323.15 1,292.60 145.42 581.67 468.57 1,874.27
25mmØ X 3/8"Ø pc/s 4.00 138.00 552.00 62.10 248.40 200.10 800.40
Consumables lot 1.00 28,750.00 28,750.00 12,937.50 12,937.50 41,687.50 41,687.50
Project: BNY Hipshop 1.15
Location: SM Sangandaan, Caloocan City
Package:
Duration: 6 months

Materials Labor
Item Description Unit Qty Unit Rate Total Amount
Unit Cost Total Unit Cost Total
TOTAL AMOUNT (NET OF VAT) 1,948,013.01 798,027.53 2,746,040.54

TOTAL AMOUNT (VAT INCLUSIVE) 2,181,774.57 893,790.83 3,075,565.40