Cogeo Embankment

7/28/2019 Cogeo Embankment

1/22

Owne Blackstone Power & Controls Phils.,Inc

Proje Office & Warehouse Building

LocatiSterling Business Park, Marilao, Bulacan

Architect: Arch. Dannyjoe Cajucom,uap

Contractor: TRADECON SYSTEMA

Date: 30 July 2012

Item Description Unit Qty Tota

Unit cost Amount Unit cost Amount

I. General Requirements

1.00 Mobilization/Demobilization at Site lot 1.00 50000.00 2.00 Preparation and Temporary Facilities lot 1.00 30000.00

3.00 Insurance and Bonds lot 1.00 15000.00

a. Surety Bond lot 1.00 30000.00

b. Performance Bond lot 1.00 30000.00

c. Guarantee Bond lot 1.00

d. Miscellanoeus lot 1.00

4.00 Temporary Electric and Water Connection and mo. 4.00 20000.00 80000.00

Consumptions

5.00 Management Field Office lot 1.00

6.00 Site Survey lot 1.00

7.00 Construction Photographs lot 1.00

8.00 As-built Drawings lot 1.00

Sub-Total

II. Excavation and Backfilling works

1.00 Excavation

a. Pedestal Footings cu.m 68.00 350.00 23800.00

b. Wall Footings cu.m 64.00 350.00 22400.00

c. Stair Foundation cu.m 2.00 350.00 700.00

2.00 Backfilling

a. Pedestral Footings cu.m 46.00 250.00 11500.00 150.00 6900.00

b. Wall Footings cu.m 32.00 250.00 8000.00 150.00 4800.00

c. Stair Foundation cu.m 1.00 250.00 250.00 150.00 150.00

d. Gravel Fill cu.m 110.00 850.00 93500.00 150.00 16500.00

e. Barrow cu.m 601.00 400.00 240400.00

3.00 Soil and Termite Control sq.m 910.00 35.00 31850.00 15.00 13650.00

Sub-Total

III. Concreting works

1.00 Concrete 3000 psi

a. Pedestal Footings cu.m 18.00 3550.00 63900.00 400.00 7200.00

LaborMaterials


2/22

b. Pedestal cu.m 11.00 3550.00 39050.00 400.00 4400.00

c. Wall Footings cu.m 33.00 3550.00 117150.00 400.00 13200.00

d. Stair Foundation cu.m 1.00 3550.00 3550.00 400.00 400.00

e. Slab on Fill cu.m 114.00 3550.00 404700.00 400.00 45600.00

f. Suspended Slabs cu.m 25.00 3550.00 88750.00 400.00 10000.00

2.00 Vapor Barrier sq.m 592.00 15.00 8880.00 10.00 5920.00

Sub-Total

IV Forms and Scaffolding works

1.00 Formwork

a. Pedestals sq.m 98.00 175.00 17150.00 225.00 22050.00

b. Stair Foundation sq.m 3.00 175.00 525.00 225.00 675.00 2.00 Metal Deck

a. Suspended Slabs sq.m 54.00 850.00 45900.00 300.00 16200.00

3.00 Scaffolding works

a. CHB works lot 1.00

b. structural steel works lot 1.00

Sub-Total

V Reinforcing Bars

a. Pedestral Footings kgs 1577.00 41.00 64657.00 5.50 8673.50

b. Pedestral kgs 2327.00 41.00 95407.00 5.50 12798.50

c Wall Footings kgs 1455.00 41.00 59655.00 5.50 8002.50

d. Stair Foundation kgs 111.00 41.00 4551.00 5.50 610.50

e. Slab on Fill kgs 5473.00 41.00 224393.00 5.50 30101.50

f. Suspended Slabs kgs 805.00 41.00 33005.00 5.50 4427.50

Sub-Total

VI Masonry Works and Plastering Works

1.00 CHB Laying

a. Exterior sq.m 1256.00 600.00 753600.00 175.00 219800.00

b. Interior sq.m 152.00 500.00 76000.00 175.00 26600.00

2.00 Concrete louver sq.m 25.00 550.00 13750.00 150.00 3750.00

3.00 Wall Reinforcement

a. Exterior kgs 4095.00 41.00 167895.00 5.50 22522.50

b. Interior kgs 358.00 41.00 14678.00 5.50 1969.00

4.00 Plastering Works

a. Exterior kgs 1523.00 90.00 137070.00 120.00 182760.00

b. Interior kgs 1293.00 90.00 116370.00 120.00 155160.00

5.00 Topping Works

a. Toilets sq.m 32.00 90.00 2880.00 120.00 3840.00

b. Genset room sq.m 6.00 90.00 540.00 120.00 720.00

Sub-Total 1


3/22

VII Structural steel works

1.00 Sructural Steel

a. Rafters kgs 21144.00 49.00 1036056.00 25.00 528600.00 1

b. Columns kgs 19327.00 49.00 947023.00 25.00 483175.00 1

c. Beams/Girders kgs 10123.00 49.00 496027.00 25.00 253075.00

d. Stiffener Plates kgs 1674.00 49.00 82026.00 25.00 41850.00

e. Connection Plates kgs 420.00 49.00 20580.00 25.00 10500.00

2.00 Anchor Bolts :A325

g. 25 mm Dia. 600mm lg pcs 48.00 348.00 16704.00 139.20 6681.60

h. 20mm Dia 600 pcs 52.00 180.00 9360.00 72.00 3744.00

i. 16mm Dia. 400 pcs 8.00 95.00 760.00 38.00 304.00 k. Shear Bolts: A325

l. 20mm Dia 100mm Lg pcs 52.00 45.00 2340.00 18.00 936.00

Sub-Total 3

VIII Steel and Aluminum works

1.00 Single swing steel door

2000 x 2400 set 1.00 28800.00

1200 x 1200 set 1.00 8640.00

2.00 Aluminum Sliding Window

1600 x 1200 sets 8.00 61440.00

1200 x 1200 set 1.00 5760.00

3.00 Aluminum Awning Window

800 x 800 sets 2.00 5120.00

4.00 Aluminum Fixed Window

1600 x 1500 sets 3.00 28800.00

Single swing panel door 1600 x 2100 sets 2.00 15000.00 30000.00 2000.00 4000.00

Single swing flush door 800 x 2100 sets 3.00 4500.00 13500.00 1500.00 4500.00

Truck Entrance gate 6000 x 3000 sets 1.00 81000.00 81000.00

Pedestrian Gate 1200 x 3000 set 1.00 10800.00 10800.00

Sub-Total

IX Roofing and Insulation works

200 x 50 x 1.5 C-Purlins lghts 197.00 1350.00 265950.00 180.00 35460.00

8mm dia,sagrods lghts 55.00 225.00 12375.00 50.00 2750.00

GA.24 longspan pre-paintedG.I sheet roofing sq.m 637.00 372.00 236964.00 75.00 47775.00

Insulation sq.m 637.00 40.00 25480.00 15.00 9555.00

2mm thick skylight fiber glass roofing (Rib-type) sq.m 42.00 525.00 22050.00 125.00 5250.00

GA 24 stainless gutter

1.850 wide pcs 22.00 1350.00 29700.00 750.00 16500.00

GA 24 stainless flushing sq.m 22.00 1200.00 26400.00 500.00 11000.00

Sub-Total


4/22

X Exterior wall finishing work

WF1 Painted Finish sq.m 1523.00 160.00 243680.00 120.00 182760.00

Sub-Total

XI Interior wall finishing work

WF2 Painted Finish sq.m 1237.00 130.00 160810.00 100.00 123700.00

WF3 Un-Painted finish sq.m

WF4 300 X 300 vitrified glazed ceramic tiles (OFCI) sq.m 56.00 120.00 6720.00 180.00 10080.00

WF6 200 x 200 unglazed (OFCI) sq.m 115.00 120.00 13800.00 180.00 20700.00

Sub-Total

XII Complete Ceiling Works

CF1 12mm thick gypsum board on metal furring sq.m 43.00 450.00 19350.00 175.00 78750.00 CF2 12mm thk moisture resistant gypsum board sq.m 20.00 475.00 9500.00 175.00 83125.00

CF3 600 x 1200 PVC laminated accoustic board T-runner sq.m 13.00 500.00 6500.00 175.00 50000.00

CF4 Exposed ceiling siffit painted finish sq.m 146.00 90.00 13140.00 110.00 9900.00

CF5 GA 26 spandrel pre-painted finish sq.m 29.00 650.00 18850.00 100.00 2900.00

Sub-Total

XIII Floor finishes works

FF1 600 x 600 Polished homogenuos tiles (OFCI) sq.m 151.00 100.00 15100.00 180.00 27180.00

FF2 industrial Epoxy paint flooring finish sq.m 482.00 10.00 4820.00 120.00 57840.00

FF3 300x300 Vitrified glazed ceramic tiles (OFCI) sq.m 32.00 100.00 3200.00 180.00 5760.00

FF4 Laminated wood finishes sq.m 31.00 25.00 775.00 100.00 3100.00

FF5 Crushed gravel bed plain cement sq.m 183.00 300.00 54900.00 150.00 27450.00

FF6 Plain Cement Plastered finish sq.m 69.00 90.00 6210.00 110.00 7590.00

FF7 Plain concrete slab finish sq.m 70.00 90.0 6300.0 110.00 7700.0

FF8 Concrete paver blocks sq.m 15.00 950.00 14250.00 280.00 4200.00

Sub-Total

XIV Stair work, stair finish and handrail

50mm dia.Stainless steel railing lgth 9.00 2500.00 22500.00 1125.00 10125.00

Angular brass nosing 25 x 25x 1.400m pcs 19.00 550.00 10450.00 165.00 3135.00

Epoxy paint floor finish sq.m 11.00 10.00 110.00 100.00 1100.00

Sub-Total

XVI Complete plumbing works

Septic tank excavation cu.m 33.00 350.00 11550.00

Concrete cu.m 4.00 3550.00 14200.00 450.00 1800.00

Reinforcing kgs 168.00 43.50 7308.00 6.00 1008.00

Formworks sq.m 8.00 175.00 1400.00 250.00 2000.00

CHb 15 in sq.m 29.00 650.00 18850.00 180.00 5220.00

catch basin excavation cu.m 24.00 350.00 8400.00

Concrete cu.m 3.00 3000.00 9000.00 450.00 1350.00

Reinforcing kgs 318.00 43.50 13833.00 6.00 1908.00


5/22

Formworks sq.m 32.00 175.00 5600.00 200.00 6400.00

Strom drainage pipe lines series 1000/SD4 by atlanta

Pipes

150mm dia x 3.00m pcs 35.00 1210.00 42350.00 363.00 12705.00

200mm dia x 1.00 CDP pcs 80.00 400.00 32000.00 100.00 8000.00

Fittings

200mmx 150mm reducer tee pcs 0.00 0.00 0.00 0.00 0.00

150mm 90 degree elbow pcs 0.00 0.00 0.00 0.00 0.00

150 mm basket strainer sets 13.00 150.00 1950.00 50.00 650.00

Sewer /Waste pipe lines/Series 1000/SD4 by atlanta

Pipes100mm Dia. X 3.00m pcs 24.00 715.00 17160.00 214.50 5148.00

50mm dis. X 3000 pcs 12.00 220.00 2640.00 66.00 792.00

Fittings

100 mm wye pcs 5.00 160.00 800.00 48.00 240.00

100 mm x 75 mm reducer wye pcs 5.00 210.00 1050.00 63.00 315.00

75 mm wye pcs 5.00 105.00 525.00 31.50 157.50

75mm 90 deg. Elbow pcs 15.00 60.00 900.00 18.00 270.00

100mmP-trap pcs 4.00 245.00 980.00 73.50 294.00

50mm 90 deg. Elbow pcs 10.00 45.00 450.00 13.50 135.00

100 mm clean-out pcs 5.00 80.00 400.00 24.00 120.00

Waterline

Pipes (PPR Fussion Type Pipes)

25mm dia. X 4.00m pcs 13.00 1310.75 17039.69 524.30 6815.87

20mm pcs 4.00 491.24 1964.94 196.49 785.98

15mm pcs 6.00 431.34 2588.04 172.54 1035.22

Fittings

32 x 20 reducer tee pcs 10.00 50.72 507.15 20.29 202.86

20 mm 90deg. Elbow pcs 20.00 18.90 378.00 7.56 151.20

20mm gate valve pcs 12.00 538.76 6465.06 215.50 2586.02

Fire water lines

Pipes

100mm dia. X 6000 Sched 40 BI Pipe pcs 2.00 5800.00 11600.00 1740.00 3480.00

63mm dia. X 6000 Sched 40 BI Pipe pcs 4.00 3000.00 12000.00 900.00 3600.00

50mm dia x 6000 Sched 40 BI Pipe pcs 2.00 2200.00 4400.00 660.00 1320.00

Fittings

100mm 90deg. Elbow pcs 2.00 550.00 1100.00 165.00 330.00

100mm x 63mm coupling reducer pcs 4.00 525.00 2100.00 157.50 630.00

63mm dia. X 50mm coupling reducer pcs 4.00 475.00 1900.00 142.50 570.00

fire hydrant sets 1.00 8500.00 8500.00 2550.00 2550.00


6/22

sets 1.00 15000.00 15000.00 3500.00 3500.00

Toilet fixtures sets 4.00 750.00 3000.00 1500.00 6000.00

Sub-Total

XVII Electrical Works

A. Wires & Cables

3.5 sq.mm THHN Wire 1755.00 m 30.49 53513.46 9.15 16054.04

5.5 sq.mm THHN Wire 630.00 m 46.66 29393.28 14.00 8817.98

14 sq.mm THHN Wire 5.00 m 112.85 564.24 33.85 169.27

22 sq.mm THHN Wire 66.00 m 170.40 11246.40 51.12 3373.92

100 sq.mm THHN Wire 202.00 m 687.60 138895.20 206.28 41668.56 3C Telephone Wire Jacketed 396.00 m 21.60 8553.60 6.48 2566.08

RG-6 Coaxial Cable 396.00 m 22.80 9028.80 6.84 2708.64

B. Pipes & Fittings

15 mm RMC pipe 192.00 pcs 360.00 69120.00 108.00 20736.00

20mm RMC Pipe 62.00 pcs 516.00 31992.00 206.40 12796.80

25 mm RMCPipe 39.00 pcs 729.60 28454.40 218.88 8536.32

32 mm RMCPipe 17.00 pcs 1150.00 19550.00 460.00 7820.00

75 mm IMC Pipe 6.00 pcs 2916.00 17496.00 874.80 5248.80

Locknuts and Bushings 1.00 lot 12845.00 12845.00 5138.00 5138.00

Box & Pull Boxes 1.00 lot 15897.00 15897.00 4769.10 4769.10

C Fixtures & Devices ( Omni W / S )

Outlets and Switches 1.00 lot 22000.00 22000.00 6600.00 6600.00

Lighting Fixtures 1.00 lot 135000.00 135000.00 40500.00 40500.00

D. Panel Boxes

1.00 GDP Panel 1.00 set 27480.00 27480.00 8244.00 8244.00

2.00 GLPW Panel 1.00 set 11616.00 11616.00 3484.80 3484.80

3.00 2LPW 1.00 set 16140.00 16140.00 3228.00 3228.00

3.00 ATS 1.00 set 85000.00 85000.00 25500.00 25500.00

4.00 3 Pole Secondary Rock 1.00 pcs. 612.00 612.00 244.80 244.80

63 mm service Entrance Cap 1.00 pcs. 190.05 190.05 57.02 57.02

40 mm service Entrance Cap 2.00 pcs. 73.92 147.84 29.57 59.14

5/8'' x 8' Ground Rod w/ clamp 3.00 pcs. 105.48 316.44 31.64 94.93

# 16 G.I. Wire 30.00 pcs. 90.00 2700.00 36.00 1080.00

Electrical Tape Big 35.00 pcs. 30.00 1050.00 9.00 315.00

Electrical Rubber Big 10.00 pcs. 161.00 1610.00 64.40 644.00

Masking Tape 5.00 pcs. 54.00 270.00 16.20 81.00

Miscellaneous 1.00 lot 25000.00 25000.00 10000.00 18000.00

Sub-Total 1

XVII Water proofing


7/22

Toilets sq.m 32.00 650.00 20800.00 125.00 4000.00

Genset room sq.m 6.00 650.00 3900.00 125.00 750.00

Sub-Total

GRAND TOT 11

say 11


8/22


9/22


10/22


11/22


12/22


13/22

Owner: Rublou Inc

Project: Proposed Embankment

Location: RMP-Cogeo

Architect: Voltaire Villa Vitug, uap/piep

Contractor: TRADECON SYSTEMA

Date: 14 August 2012

Item Description Unit

I. General Requirements

1.00 Mobilization/Demobilization at Site lot

2.00 Preparation and Temporary Facilities lot

3.00 Temporary Electric and Water Connection and lot

Consumptions

4.00 Dewatering lot

Sub-Total

II. Excavation and Backfilling works1.00 Excavation

a. Foundation cu.m

2.00 Backfilling

a. Foundation cu.m

b. Gravel Fill cu.m

e. Barrow cu.m

3.00 Bamboo Piling lot

Sub-Total

III. Concreting works

1.00 Concrete 3000 psia. Lean Concrete cu.m

a. Foundation cu.m

b. Retaining Wall cu.m

2.00 Vapor Barrier (pe sheets) sq.m

Sub-Total

IV Forms and Scaffolding works

1.00 Formwork

a. Foundation sq.m

b. Retaining wall sq.m

3.00 Scaffolding works lotSub-Total

V Reinforcing Bars

b. Retaining Wall/Foundation kgs

c. Dowels kgs

Sub-Total


14/22


15/22


16/22


17/22


18/22

Qty Total cost

Unit cost Amount Unit cost Amount

1.00 15000.00 15000.00

1.00 10000.00 10000.00

1.00 5000.00 5000.00 5000.00

1.00 5000.00

5,000.00 25,000.00 35,000.00

35.00 500.00 17500.00 17500.00

26.25 250.00 6562.50 150.00 3937.50 10500.00

4.50 850.00 3825.00 100.00 450.00 4275.00

15.00 350.00 5250.00 150.00 2250.00 7500.00

1.00 20000.00

15,637.50 24,137.50 59,775.00

3.30 3000.00 9900.00 450.00 1485.00 11385.00

23.10 4200.00 97020.00 450.00 10395.00 107415.00

21.78 4200.00 91476.00 450.00 9801.00 101277.00

66.00 100.00 6600.00 25.00 5920.00 12520.00

195,096.00 26,116.00 232,597.00

30.00 250.00 7500.00 250.00 22050.00 29550.00

45.00 150.00 6750.00 150.00 675.00 7425.00

1.00 10000.0014,250.00 22,725.00 46,975.00

0.00

1675.00 45.00 75375.00 6.50 12798.50 88173.50

185.00 45.00 8325.00 6.50 8002.50 16327.50

83,700.00 20,801.00 104,501.00

478,848.00

Materials Labor


19/22

5% Cont. 23942.4

502,790.40

10% Profit 50279.04

553,069.44


20/22


21/22


22/22

Documents

Cogeo Embankment