BARANGAY OCANA CARCAR, CEBU Tender

Description I. General Requirements & Preliminaries 1 Design & Engineering 1 Lot N/a 2 Mobilization, Demobilization & Waste Disposal 1 Lot 7,500.00 3 Temporary Facilities 1 Lot 5,000.00 4 Temporary Water & Electrical Connection 1 Lot 4,000.00 5 Personal Protective Equipment (ppe) 1 Lot 6,000.00 Subtotal - I 22,500.00 Ii. Site Preparation & Earthworks 1 Site Clearing, Staking & Lay-outing 1 Lot 3,000.00 3,000.00 2 Excavation Of Column Foundation (1.0x0.8x0.6m) X 8 3.84 Cu.m. 600.00 2,304.00 3 Excavatiion Of Wall Footing (0.4x0.6x22.66m) 5.44 Cu.m. 600.00 3,264.00 4 Backfill & Compaction 4.64 Cu.m. 300.00 1,392.00 Subtotal - Ii 9,960.00 Iii. Concreting Works Iii.1. Column Foundation X 8 Columns = 0.96 Cu.m. 1 Portland Cement 9 Bags 280.00 2,520.00 2 Washed Sand 0.5 Cu.m. 2,200.00 1,100.00 3 Gravel, 3/4" 1 Cu.m. 2,200.00 2,200.00 Iii.2. Wall Footing = 1.81 Cu.m. 1 Portland Cement 17 Bags 280.00 4,760.00 2 Washed Sand 1 Cu.m. 2,200.00 2,200.00 3 Gravel, 3/4" 1.9 Cu.m. 2,200.00 4,180.00 Iii.3 Columns (8 Sets) = 2.54 Cu.m. 1 Portland Cement 23 Bags 280.00 6,440.00 2 Washed Sand 1.3 Cu.m. 2,200.00 2,860.00 3 Gravel, 3/4" 2.6 Cu.m. 2,200.00 5,720.00 Iii.4. Flooring = 10.75 Sq.m. X 0.1m Thk. = 1.075 Cu.m. 1 Portland Cement 9 Bags 280.00 2,520.00 2 Washed Sand 0.6 Cu.m. 2,200.00 1,320.00 3 Gravel, 3/4" 1.1 Cu.m. 2,200.00 2,420.00 Iii.5. Roof Slab - Beams = 1.36 Cu.m. 1 Portland Cement 13 Bags 280.00 3,640.00 2 Washed Sand 0.7 Cu.m. 2,200.00 1,540.00 3 Gravel, 3/4" 1.4 Cu.m. 2,200.00 3,080.00 Iii.6. Roof Deck Slab = 5.1 Cu.m. 1 Portland Cement 13 Bags 280.00 3,640.00 2 Washed Sand 0.7 Cu.m. 2,200.00 1,540.00 3 Gravel, 3/4" 1.4 Cu.m. 2,200.00 3,080.00 Iii.7. Staircasee (14 Steps) = 1.18 Cu.m. 1 Portland Cement = 5.1 Cu.m. 11 Bags 280.00 3,080.00 2 Washed Sand 0.6 Cu.m. 2,200.00 1,320.00 3 Gravel, 3/4" 1.2 Cu.m. 2,200.00 2,640.00 Subtotal - Iii 61,800.00 Item No. Item Description / Particulars Qty. Unit Material Amount Unit Cost Iv. Masonry Works 1 Chb, 6" 600 Pcs 25.00 15,000.00 2 Chb, 4" 380 Pcs 18.00 6,840.00 3 Masonry Cement 90 Bags 200.00 18,000.00 4 Fine Sand 6.7 Cu.m. 2,200.00 14,740.00 5 Def. Steel Bar, 10mm Dia. 48 Lengths 180.00 8,640.00 6 G.i. Tie Wire #16 3 Kgs 90.00 270.00 7 Grill Station Fab'n. & Fire Bricks Laying (bricks-ex-stock) 1 Lot 5,000.00 5,000.00 Subtotal - Iv 68,490.00 V. Concrete Reinforcement Steel Bars V.1. Column Foundation 1 Def. Steel Bar, 12mm Dia. 12 Lengths 280.00 3,360.00 2 G.i. Tie Wire #16 3 Kgs 90.00 270.00 V.2. Wall Footing 1 Def. Steel Bar, 12mm Dia. 3 Lengths 280.00 840.00 2 Def. Steel Bar, 10mm Dia. 8 Lengths 180.00 1,440.00 3 G.i. Tie Wire #16 2 Kgs 90.00 180.00 V.3. Roof Slab - Beams 1 Def. Steel Bar, 12mm Dia. 16 Lengths 280.00 4,480.00 2 Def. Steel Bar, 10mm Dia. 19 Lengths 180.00 3,420.00 3 G.i. Tie Wire #16 2 Kgs 90.00 180.00 V.4. Columns 1 Def. Steel Bar, 12mm Dia. 64 Lengths 280.00 17,920.00 2 Def. Steel Bar, 10mm Dia. 46 Lengths 180.00 8,280.00 3 G.i. Tie Wire #16 7 Kgs 90.00 630.00 V.5. Staircase 1 Def. Steel Bar, 12mm Dia. 8 Lengths 280.00 2,240.00 2 Def. Steel Bar, 10mm Dia. 14 Lengths 180.00 2,520.00 3 G.i. Tie Wire #16 2 Kgs 90.00 180.00 Subtotal - V 45,940.00 Vi. Formworks & Scaffolding 1 Phenolic Board, 3/4" Thick 18 Sheets 1,200.00 21,600.00 2 Coco Lumber, 3" X 2" X 8' 96 Lengths 140.00 13,440.00 3 Coco Lumber, 2" X 2" X 8' 60 Lengths 95.00 5,700.00 4 Common Wire Nails #4 7 Kgs 90.00 630.00 5 Common Wire Nails #2 4 Kgs 90.00 360.00 Subtotal - Vi 41,730.00 Vii. Carpentry & Architectural Finishes Vii.1. Carpentry Works 1 Toilet Pvc Door, 0.6m W C/w Keyless Lockset 4 Sets 4,000.00 16,000.00 Vii.2. Floor Tiling Works 1 Tiles, 30x30 Cm, Matt Type (ground Floor & Staircase) 282 Pcs 60.00 16,920.00 2 Tiles, 60x60 Cm, Matt Type (roof Deck) 90 Pcs 185.00 16,650.00 3 Masonry Cement 16 Bags 200.00 3,200.00 4 Tile Adhesive 2 Bags 350.00 700.00 5 Fine Sand 1.35 Cu.m 2,200.00 2,970.00 6 Tile Grout 7 Kgs 80.00 560.00 Vii.3. Painting 1 Skimcoat 3 Bags 500.00 1,500.00 2 Water Based Primer 2 Gals 680.00 1,360.00 3 Elastomeric Top Coat Paint 2 Gals 800.00 1,600.00 4 Paint Tray, 7" 1 Pc 90.00 90.00 5 Roller Brush, 7" 1 Pc 120.00 120.00 6 Roller Brush Cotton Refill, 7" 1 Pc 65.00 65.00 7 Paint Brush, 1 1/2" 2 Pcs 40.00 80.00 Subtotal - G 61,815.00 Viii Steel Works (staircase & Roofdeck Rails 1 Stainless Steel Pipe, 2" Dia., Gr. 304, 1.5mm Thick 10 Lengths 3,036.00 30,360.00 2 Stainless Steel Pipe, 1" Dia., Gr. 304, 1.5mm Thick 18 Lengths 1,440.00 25,920.00 3 Welding Rod, Stainless Steel 10 Kgs 525.00 5,250.00 4 Buffing Tools & Consumables 1 Lot 3,000.00 3,000.00 Subtotal - Viii 64,530.00 Ix Tinsmithry 1 Exhaust Hood & Ducting Works 1 Lot 4,000.00 4,000.00 Subtotal - Ix 4,000.00 Item No. Item Description / Particulars Qty. Unit Material Amount Unit Cost X Plumbing Works & Fixtures X.1. Plumbing Works 1 Pe Pipe & Fittings From Water Source 1 Lot 1,500.00 1,500.00 2 Ppr Pipe, Pn 20, 1/2" Dia. X 4m L 8 Lengths 250.00 2,000.00 2 Ppr Elbow, 1/2" Dia. 12 Pcs 15.00 180.00 3 Ppr Coupling, 1/2" Dia. 4 Pcs 10.00 40.00 4 Ppr Tee, 1/2" Dia. 6 Pcs 15.00 90.00 5 Ppr Threaded Elbow, 1/2" Dia. 6 Pcs 80.00 480.00 6 Ppr Threaded Tee, 1/2" Dia. 6 Pcs 80.00 480.00 7 Teflon Tape, 1/2" 1 Roll 60.00 60.00 8 Faucet 3 Pcs 200.00 600.00 X.2. Fixtures 1 Telephone Shower Complete With Accessories 2 Sets 3,000.00 6,000.00 2 Water Closet Complete With Accessories 2 Sets 6,500.00 13,000.00 3 Lavatory With Stand & Accessories 2 Sets 5,000.00 10,000.00 4 Urinal Complete With Accessories 1 Set 3,000.00 3,000.00 Subtotal - X 37,430.00 Xi Electrical Works 1 Panel Board, 4-branches W/ Circuit Breakers As Follows: 1 Assy 3,500.00 3,500.00 Main : 30a, Lighting : 15a & Spare : 20a 2 Thhn Wire 5.5 Mm Sq. 30 M 42.00 1,260.00 3 Thhn Wire 3.5 Mm Sq. 10 M 30.00 300.00 4 Thhn Wire 2.0 Mm Sq. 50 M 18.00 900.00 5 1-gang Switch 3 Pcs 100.00 300.00 6 2-gang Switch 2 Pcs 190.00 380.00 7 Concealed Led Pinlight, 5w 3 Sets 550.00 1,650.00 8 Concealed Led Pinlight, 7w 1 Sets 600.00 600.00 9 Wall Lamp, 7w 1 Set 1,000.00 1,000.00 10 Wall Lamp, 9w 2 Sets 1,200.00 2,400.00 11 Pvc Pipe, 1/2" Dia. 8 Lengths 85.00 680.00 12 Pvc Elbow, 1/2" Dia. 16 Pcs 20.00 320.00 13 Electrical Tape 2 Rolls 60.00 120.00 14 Junction Box With Cover 3 Pcs 40.00 120.00 15 Utility Box 7 Pcs 30.00 210.00 Subtotal - Xi 13,740.00 Summary Of Costs: A. General Requirements & Preliminaries Item I 22,500.00 B. Material Cost Sum Of Ii To Xi 409,435.00 C. Labor Cost 30% Of B 122,830.50 D. Direct Cost A + B + C 554,765.50 E. Overhead, Contingencies & Miscellaneous 5% Of D 27,738.28 F. Contractor's Profit 10% Of D 55,476.55 G. Value Added Tax (vat) 12% Of (d +e + F) 76,557.64 Total Estimated Project Cost (d + E + F + G) ₱714,537.96