Bacolod Office

ITEMIZED BID BREAKDOWN
INTERIOR FIT-OUT OF ROBINSONS HOMES BACOLOD OF

Level 3, Robinsons Place Bacolod, Lacson St. Mandalagan, Bacolod
ITEM
NO.
A.
1.0
2.0
3.0
4.0
4.1
4.2
5.0
5.1
5.2
5.3
5.4
6.0
7.0
8.0
8.1
B.
1.0
2.0
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
2.10
2.11
2.12
2.13
3.0
3.1
3.2
3.3
3.4
4.0
4.1
4.2
4.3
5.0
5.1
5.2
5.3
DESCRIPTION
General Requirements
Mobilization
Demobilization
Temporary Facilities (Includes Power and Water)
Permits
Bulding Permit
Occupancy Permit
Bonds and Insurances:
Surety Bond
Performance Bond
Warranty Bond
Contractor's All Risk (CARI)
Testing & Commissioning
As Built Plans
Others (Pls. Specify)
Removal Works, Disposal
Sub-total ( I )
ARCHITECTURAL WORKS
Site Preparation
Interior Wall Finishes
WF-1 1/2" THK Plyboard Advertisement Wall covered with Vinyl Stickers
WF-3 12mm thk. Tempered Glass Panels on Alum Powder Coated Fin.
WF-4 12mm thk Gypsum Board Double Wall on alum frame
WF-6 12mm thk Gypsum Board Drywall Partition
WF-7 12mm thk Gypsum Board Drywall Partition on Alum Frame
WF-8 12mm thk Gypsum Board on Alum. Frame
WF-9 3/4" Plyboard accent Wall on G.I. Frame
WF-10 12mm thk Gypsum Board Double Wall Partition on Alum Frame
WF-11 12mm thk Gypsum Board Drywall Partition covered with Laminates
WF-12 12mm thk Gypsum Board Double Wall with Wengue Laminates
Writing Board 1400mmx2400mmx10mmthk Painted Glass Board with Metal Strip
and 1/4" thk Plywood Backing
Upholstered Fabric Modular Partition
P-1 1.20mL x 1.20m H
P-2 1.00mL x 1.20m H
P-3 0.60mL x 1.20m H
P-4 0.80mL x 1.50m H
Floor Finishes
F-1 600mm x 600mm Super Polished White Floor tiles
F-2 500mm x 500mm ST2333 earth carpet tiles
F-3 existing 400mmx400mm Homogeneous Floor Tiles (Back Office)
Ceiling Finishes
C-1 9mm thk Gypsum Board main ceiling on metal joist
C-2 9mm thk Gypsum Board Drop Ceiling on metal joist
C-3 12mm thk Acoustic Board on metal runner
QTY
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
16.44
11.10
37.23
87.99
19.50
38.34
16.35
12.33
8.85
10.50
6.00
8.85
1.00
1.00
4.00
3.00
4.00
2.00
67.91
23.40
53.13
70.12
17.52
29.73
6.0 Others (Pls. Specify)
C.
1.0
2.0
3.0
4.0
5.0
6.0
Sub-total (B)
DOORS INCLUDING HARDWARES & ACCESSORIES
D-1 1.80m W x 2.40m H 12mm thk Clear Tempered Glass Door Frameless
D-2 0.80m W x 2.10m H 12mm thk Clear Tempered Glass Alum frame
D-3 0.70m W x 2.10m H HDF Moulded Door with 10mm FG in Wengue Laminates
D-4 0.60m W x 2.10m H HDF Moulded Louver Door Wengue Laminates
D-5 3.520mx2.800mm PVC Fire Resistant Panel with Alum. Alloy Accordion
Others (Please specify)
Sub-total ( D )
E.
WINDOWS SCHEDULE
1.0 W-1 1.90mW x 0.95m H Clear Tempered Glass Frameless (Cashier's Window)
2.0 Others (Please specify)
Sub-total ( E )
F.
PAINTING WORKS
1.0 Exterior Wall Painting
2.0 Interior Wall Painting
3.0 Wood Painting
4.0 Ceiling Painting
Sub-total ( F )
G. ELECTRICAL WORKS
1.0 Conduits, Fittings and accessories
2.0 Wires and Cables
3.0 Lighting Fixtures
3.1 18W Recessed Daylight Pinlight in 4" dia.
3.2 Decorative Pendant Light (1-AM24-200)
3.3 18W Recessed Warm White Pinlight in 4" dia.
3.5 600mm, 28W T5 Warm White Covelight
3.7 18W Recessed Pilot Light in 4" dia.
3.8 1200mm, 40W Double Trouffer Light with Diffuser
3.8 Emergency Lights Twinhead
4.0 Switches
4.1 One-Gang Switch
4.2 Two-Gang Switch
4.3 Three-Gang Switch
5.0 Power and Auxiliary Outlets
5.1 Duplex Convenience Outlet
5.2 Floor Mounted Outlet
5.3 Computer Outlet
5.4 Telephone Outlet
5.5 ACU Outlet
5.6 Single Gang Data Cable Outlet
5.7 Double Gang Data Cable Outlet
6.0 Panel Board
7.0 Ceiling Mounted Projector Screen
8.0 Miscellaneous and Consumables
9.0 Data Server (Modem)
10.0 Data Cable wire
1.00
2.00
1.00
1.00
1.00
1.00
193.86
125.00
1.00
1.00
18.00
3.00
22.00
3.00
14.00
34.00
2.00
6.00
10.00
4.00
6.00
3.00
12.00
2.00
3.00
1.00
3.00
1.00
1.00
1.00
1.00
1.00
1.00
11.0 Telephone Wire and Cable

9.0 Others (Pls. specify)
1.00
Sub-total ( G )
AIRCONDITIONING WORKS & MECHANICAL WORKS
Pipes, Fittings and Accessories
Wires and Cables
ACU Units: Existing if to be retained or not
6TR ACU (existing)
5TR ACU (New)
Springkler
Smoke Detector
Re-Layout Springkler and Smoke Detector
Ducting System Layout
Exhaust Fan (Cashier's Area)
Others (Pls. specify)
Sub-total ( H )
I.
FURNITURES
1.0 Reception Counter
2.0 Office Furnitures (See Lists of Furnitures)
H.
1.0
2.0
3.0
3.1
3.2
4.0
5.0
6.0
7.0
8.0
9.0
1.00
1.00
1.00
1.00
7.00
12.00
1.00
1.00
1.00
1.00
1.00
Sub-total ( I )
GRAND TOTAL
LUMP SUM BID PRICE IN FIGURES:
LUMP SUM BID PRICE IN WORDS:
Note :
1.) The Itemized Bid Breakdown Serves as guide for bidders only. Bidders may include any scope of work no
under item "OTHERS."
2.) The Itemized Bid Breakdown shall only be used for evaluation of progress billings and change orders. Sc
be in accordance with the plans, drawings,details, technical specifications and other bid documents.
Submitted By :
Company
Address
Date
KDOWN
HOMES BACOLOD OFFICE
St. Mandalagan, Bacolod City

UNIT
UNIT COST
MATERIAL
LABOR
TOTAL UNIT
COST
TOTAL
AMOUNT
lot
lot
lot
30,000.00
15,000.00
10,000.00
30,000.00
15,000.00
10,000.00
10,000.00
10,000.00
5,184.98
9,848.09
4,606.78
7,824.61
15,000.00
10,000.00
25,000.00
152,464.46
lot
lot
10,000.00
10,000.00
lot
lot
lot
lot
lot
lot
5,184.98
9,848.09
4,606.78
7,824.61
15,000.00
10,000.00
lot
25,000.00
lot
15,000.00
15,000.00
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
set
1,750.00
1,750.00
7,250.00
1,250.00
1,250.00
1,250.00
1,250.00
1,250.00
1,750.00
1,250.00
1,750.00
1,750.00
28,000.00
525.00
525.00
2,175.00
375.00
375.00
375.00
375.00
375.00
525.00
375.00
525.00
525.00
8,400.00
2,275.00
2,275.00
9,425.00
1,625.00
1,625.00
1,625.00
1,625.00
1,625.00
2,275.00
1,625.00
2,275.00
2,275.00
36,400.00
37,401.00
25,252.50
350,892.75
142,983.75
31,687.50
62,302.50
26,568.75
20,036.25
20,133.75
17,062.50
13,650.00
20,133.75
36,400.00
lot
set
set
set
set
66,500.00
14,630.00
81,130.00
81,130.00
sq.m.
sq.m.
sq.m.
950.00
1,150.00
200.00
285.00
345.00
60.00
sq.m.
sq.m.
sq.m.
950.00
950.00
1,050.00
285.00
285.00
315.00
1,235.00
1,495.00
260.00
0.00
1,235.00
1,235.00
1,365.00
83,868.85
34,983.00
13,813.80
86,598.20
21,637.20
40,581.45
18080
11600
11760
6640
18420
66,500.00
0.22
14,630.00
81,130.00
###
set
set
set
set
set
28,080.00
10,920.00
9,500.00
9,500.00
32,000.00
8,424.00
3,276.00
2,850.00
2,850.00
9,600.00
36,504.00
14,196.00
12,350.00
12,350.00
41,600.00
36,504.00
28,392.00
12,350.00
12,350.00
41,600.00
131,196.00
set
13,537.50
4,061.25
17,598.75
17,598.75
17,598.75
sq.m.
sq.m.
sq.m.
sq.m.
250.00
75.00
250.00
75.00
325.00
325.00
63,004.50
40,625.00
103,629.50
lot
lot
59,975.00
97,975.00
17,992.50
29,392.50
77,967.50
127,367.50
77,967.50
127,367.50
sets
sets
sets
sets
sets
sets
sets
sets
sets
750.00
8,500.00
750.00
750.00
750.00
1,250.00
750.00
982.00
2,250.00
sets
sets
sets
300.00
300.00
300.00
sets
sets
sets
sets
sets
sets
sets
unit
unit
lot
lot
lot
300.00
300.00
500.00
500.00
225.00
2,550.00
225.00
225.00
225.00
375.00
225.00
294.60
675.00
90.00
90.00
90.00
90.00
90.00
150.00
150.00
150.00
150.00
5,175.00
3,600.00
4,500.00
7,500.00
10,500.00
975.00
11,050.00
975.00
975.00
975.00
1,625.00
975.00
1,276.60
2,925.00
390.00
390.00
390.00
390.00
390.00
650.00
650.00
650.00
650.00
22,425.00
15,600.00
19,500.00
32,500.00
45,500.00
17,550.00
33,150.00
21,450.00
2,925.00
13,650.00
55,250.00
1,950.00
7,659.60
29,250.00
1,560.00
2,340.00
1,170.00
4,680.00
780.00
1,950.00
650.00
1,950.00
650.00
22,425.00
15,600.00
19,500.00
32,500.00
45,500.00
500.00
500.00
17,250.00
12,000.00
15,000.00
25,000.00
35,000.00
lot
25,000.00
7,500.00
32,500.00
32,500.00
571,924.60
lot
lot
set
set
unit
unit
lot
lot
set
21,875.00
26,562.50
6,562.50
7,968.75
28,437.50
34,531.25
28,437.50
34,531.25
15,000.00
78,000.00
2,250.00
2,250.00
1,250.00
125,000.00
2,250.00
4,500.00
23,400.00
675.00
675.00
375.00
37,500.00
675.00
19,500.00
101,400.00
2,925.00
2,925.00
1,625.00
162,500.00
2,925.00
19,500.00
101,400.00
20,475.00
35,100.00
1,625.00
162,500.00
2,925.00
406,493.75
set
lot
25,000.00
250,722.50
7,500.00
107,452.50
32,500.00
358,175.00
32,500.00
358,175.00
390,675.00
2805725
### performnce
surety
cari
warranty
de any scope of work not specified in the breakdown
s and change orders. Scope of work of the contractor shall

ther bid documents.
Authorized Representative
Signature Over Printed Name
Position
Date
0.3
0.15
1
0.1
0.01
0.01
0.00
0.01
9,848.09
4,629.45
6,986.26
4,113.19
11,029.87
5,184.98
7,824.61
4,606.78
ITEMIZED BID BREAKDOWN
INTERIOR FIT-OUT OF ROBINSONS HOMES BACOLOD
Level 3, Robinsons Place Bacolod, Lacson St. Mandalagan, Ba
ITEM
NO.
A.
1.0
2.0
3.0
4.0
4.1
4.2
5.0
5.1
5.2
5.3
5.4
6.0
7.0
8.0
8.1
8.2
8.3
8.4
B.
1.0
2.0
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
2.10
2.11
2.12
2.13
3.0
3.1
3.2
3.3
3.4
4.0
4.1
4.2
4.3
DESCRIPTION
Mobilization
Demobilization
Permits
Bulding Permit
Occupancy Permit
Surety Bond
Performance Bond
Warranty Bond
As Built Plans
Security Charges
Contengencies
Board up
Sub-total ( A )
ARCHITECTURAL WORKS
Site Preparation
P-1 1.20mL x 1.20m H
P-2 1.00mL x 1.20m H
P-3 0.60mL x 1.20m H
P-4 0.80mL x 1.50m H
Floor Finishes
5.0
5.1
5.2
5.3
6.0
6.1
6.2
6.3
6.4
6.5
6.6
6.7
6.8
6.9
6.10
6.11
C.
1.0
2.0
3.0
4.0
5.0
6.0
6.1
D.
1.0
2.0
2.1
E.
1.0
2.0
3.0
4.0
5.0
F.
1.0
2.0
3.0
3.1
3.2
3.3
3.4
3.5
3.6
3.7
3.8
3.8
Ceiling Finishes
300mmx300mm Wall granite tiles including 600mmx600mm granite tiles
countertop on 100mm thk. Concrete counter at Pantry area
Hangers and support
Floor Topping in preparation to carpet tile / cement floor topping
Signage Band (base backing for signage to be finished by Others)
WF-4 12mm thk Gypsum Board on alum frame
WF-10 12mm thk Gypsum Board Double Wall Partition on standard Frame
WF-11 12mm thk Gypsum Board covered with Laminates
Writing Board 1400mmx2400mmx100thk Painted Glass Board with Metal Strip
WF-4 12mm thk Gypsum Board Double wall on alum frame(single board surface)
F-1 600mm x 600mm Granite Polished Floor tiles
Sub-total (B)
D-1 1.80m W x 2.40m H 12mm thk Clear Tempered Glass
Sub-total ( C )
WINDOWS SCHEDULE
W-1 1.90mW x 0.95m H Clear Tempered Glass Frameless (Cashier's Window)
12mm thk Tempered Glass Fascade Wall on FD100 Top & Bottom Frame
Sub-total ( D )
PAINTING WORKS
Exterior Wall Painting
Interior Wall Painting
Wood Painting
Ceiling Painting
Sub-total ( E )
ELECTRICAL WORKS
Conduits, Fittings and accessories
Wires and Cables
Lighting Fixtures
18W Recessed Daylight Pinlight in 4" dia.
Decorative Pendant Light (1-AM24-200)
18W Recessed Warm White Pinlight in 4" dia.
600mm, 28W T5 Warm White Covelight
18W Recessed Pilot Light in 4" dia.
1200mm, 40W Double Trouffer Light with Diffuser
Emergency Lights Twinhead
4.0
4.1
4.2
4.3
5.0
5.1
5.2
5.3
5.4
5.5
5.6
5.7
6.0
7.0
8.0
9.0
10.0
11.0
12.0
12.1
12.2
12.3
12.4
12.5
12.6
12.7
12.8
12.9
G.
1.0
2.0
3.0
3.1
3.2
4.0
5.0
6.0
7.0
8.0
9.0
9.1
9.2
H.
1.0
2.0
3.0
3.1
3.2
3.3
Switches
One-Gang Switch
Two-Gang Switch
Three-Gang Switch
Power and Auxiliary Outlets
Duplex Convenience Outlet
Floor Mounted Outlet
Computer Outlet
Telephone Outlet
ACU Outlet
Single Gang Data Cable Outlet
Double Gang Data Cable Outlet
Panel Board
Ceiling Mounted Projector Screen
Miscellaneous and Consumables
Data Server (Modem)
Data Cable wire
Telephone Wire and Cable
Single Convenience Outlet
Feederline (from EE Room to Mall Provision)
MDP Panel
Telephone Homerun (from EE Room to Mall Provision)
Data Cabinet with 24 Ports Patch Panel
Hangers and Supporters
Emergency Lights with Exit Sign
Telephone Wire
Sub-total ( F )
Wires and Cables
6TR ACU (existing)
5TR ACU (New)
Sprinkler
Smoke Detector
Re-Layout Sprinkler and Smoke Detector
Fire Extinguisher
Sub-total ( G )
FURNITURES
Reception Counter
Office Furnitures (See Lists of Furnitures)
Cashier's Counter Table
Samsung Solid Surface Top at Cashier (500mmx50mmx2000mm) White on
Cashier's counter, (600mmx1900mm) Painted Finish
Padded Accent Wall at Center
Sub-total ( H )
GRAND TOTAL
LUMP SUM BID PRICE IN FIGURES:
LUMP SUM BID PRICE IN WORDS:
Note :
1.) The Itemized Bid Breakdown Serves as guide for bidders only. Bidders may include any scope of work no
"OTHERS."
2.) The Itemized Bid Breakdown shall only be used for evaluation of progress billings and change orders. Sc
accordance with the plans, drawings,details, technical specifications and other bid documents.
Submitted By :
Company
Address
EAKDOWN
S HOMES BACOLOD OFFICE
on St. Mandalagan, Bacolod City

HOUSE ESTIMATE
QTY
UNIT
UNIT COST
MATERIAL
LABOR
ELJ BUILDERS
TOTAL UNIT
COST
1.00
1.00
1.00
lot
lot
lot
30,000.00
15,000.00
10,000.00
1.00
1.00
lot
lot
10,000.00
10,000.00
1.00
1.00
1.00
1.00
1.00
1.00
lot
lot
lot
lot
lot
lot
5,184.98
9,848.09
4,606.78
7,824.61
15,000.00
10,000.00
1.00
lot
25,000.00
TOTAL
AMOUNT
30,000.00
15,000.00
10,000.00
10,000.00
10,000.00
5,184.98
9,848.09
4,606.78
7,824.61
15,000.00
10,000.00
25,000.00
QTY
UNIT
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
UNIT COST
MATERIAL
152,464.46
1.00
16.44
11.10
37.23
87.99
19.50
38.34
16.35
12.33
8.85
10.50
6.00
8.85
1.00
1.00
4.00
3.00
4.00
2.00
lot
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
set
1,750.00
1,750.00
7,250.00
1,250.00
1,250.00
1,250.00
1,250.00
1,250.00
1,750.00
1,250.00
1,750.00
1,750.00
28,000.00
525.00
525.00
2,175.00
375.00
375.00
375.00
375.00
375.00
525.00
375.00
525.00
525.00
8,400.00
lot
set
set
set
set
67.91 sq.m.
23.40 sq.m.
53.13 sq.m.
15,000.00
15,000.00
1.00
2,275.00
2,275.00
9,425.00
1,625.00
1,625.00
1,625.00
1,625.00
1,625.00
2,275.00
1,625.00
2,275.00
2,275.00
36,400.00
37,401.00
25,252.50
350,892.75
142,983.75
31,687.50
62,302.50
26,568.75
20,036.25
20,133.75
17,062.50
13,650.00
20,133.75
36,400.00
16.00
14.00
42.00
91.00
23.00
40.00
15.00
14.00
12.00
15.00
6.00
2.00
1.00
0.00
950.00
1,150.00
200.00
285.00
345.00
60.00
1,235.00
1,495.00
260.00
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
set
1,780.00
1,780.00
1,980.00
860.00
890.00
890.00
1,050.00
1,050.00
1,690.00
860.00
1,420.00
1,420.00
11,450.00
73.00 sq.m.
25.00 sq.m.
34.00 sq.m.
1,100.00
1,350.00
83,868.85
34,983.00
13,813.80
70.12 sq.m.
17.52 sq.m.
29.73 sq.m.
950.00
950.00
1,050.00
285.00
285.00
315.00
0.00
1,235.00
1,235.00
1,365.00
86,598.20
21,637.20
40,581.45
79.00 sq.m.
21.00 sq.m.
35.00 sq.m.
820.00
840.00
580.00
1.50 sq.m.
2,200.00
###
1.00
2.00
1.00
1.00
1.00
set
set
set
set
set
28,080.00
10,920.00
9,500.00
9,500.00
32,000.00
8,424.00
3,276.00
2,850.00
2,850.00
9,600.00
36,504.00
14,196.00
12,350.00
12,350.00
41,600.00
36,504.00
28,392.00
12,350.00
12,350.00
41,600.00
1.00
2.00
1.00
1.00
1.00
set
set
set
set
set
31,150.00
14,200.00
9,680.00
10,850.00
61,560.00
1.00
set
5,600.00
131,196.00
1.00
set
13,537.50
4,061.25
17,598.75
17,598.75
17,598.75
sq.m.
193.86 sq.m.
sq.m.
125.00 sq.m.
250.00
75.00
250.00
75.00
325.00
325.00
118.00 sq.m.
63,004.50 108.00 sq.m.
36.00 sq.m.
40,625.00 97.00 sq.m.
320.00
320.00
350.00
320.00
103,629.50
1.00
1.00
18.00
3.00
22.00
3.00
14.00
34.00
2.00
6.00
10.00
lot
lot
sets
sets
sets
sets
sets
sets
sets
sets
sets
59,975.00
97,975.00
17,992.50
29,392.50
77,967.50
127,367.50
77,967.50
127,367.50
1.00
1.00
lot
lot
48,900.00
52,400.00
750.00
8,500.00
750.00
750.00
750.00
1,250.00
750.00
982.00
2,250.00
225.00
2,550.00
225.00
225.00
225.00
375.00
225.00
294.60
675.00
975.00
11,050.00
975.00
975.00
975.00
1,625.00
975.00
1,276.60
2,925.00
17,550.00
33,150.00
21,450.00
2,925.00
13,650.00
55,250.00
1,950.00
7,659.60
29,250.00
17.00
3.00
22.00
3.00
sets
sets
sets
sets
350.00
14,000.00
350.00
350.00
37.00
2.00
6.00
10.00
sets
sets
sets
sets
350.00
350.00
1,500.00
1,200.00
4.00 sets
6.00 sets
3.00 sets
12.00
2.00
3.00
1.00
3.00
1.00
3.00
1.00
1.00
1.00
1.00
1.00
sets
sets
sets
sets
sets
sets
sets
unit
unit
lot
lot
lot
lot
300.00
300.00
300.00
300.00
300.00
500.00
500.00
500.00
500.00
17,250.00
12,000.00
15,000.00
25,000.00
35,000.00
25,000.00
90.00
90.00
90.00
90.00
90.00
150.00
150.00
150.00
150.00
5,175.00
3,600.00
4,500.00
7,500.00
10,500.00
7,500.00
390.00
390.00
390.00
390.00
390.00
650.00
650.00
650.00
650.00
22,425.00
15,600.00
19,500.00
32,500.00
45,500.00
32,500.00
1,560.00 12.00
2,340.00
3.00
1,170.00
4.00
4,680.00 12.00
780.00
2.00
1,950.00
650.00
2.00
1,950.00
3.00
650.00
1.00
67,275.00
3.00
15,600.00
19,500.00
1.00
32,500.00
1.00
45,500.00 166.00
32,500.00
sets
sets
sets
150.00
180.00
210.00
sets
sets
290.00
2,400.00
sets
310.00
sets
sets
assys
450.00
600.00
14,200.00
lot
set
mts
7,500.00
4,300.00
25.00
14.00 sets
10.00 set
1.00 lot
1.00 lot
1.00 lot
1.00 lot
350.00
210.00
25,300.00
14,500.00
3,000.00
13,200.00
94.00
mts
25.00
29,970.00
1,800.00
616,774.60
1.00
1.00
1.00
1.00
7.00
12.00
1.00
1.00
1.00
lot
lot
set
set
unit
unit
lot
lot
set
21,875.00
26,562.50
6,562.50
7,968.75
28,437.50
34,531.25
28,437.50
34,531.25
1.00
1.00
lot
lot
15,000.00
78,000.00
2,250.00
2,250.00
30,000.00
125,000.00
2,250.00
4,500.00
23,400.00
675.00
675.00
9,000.00
37,500.00
675.00
19,500.00
101,400.00
2,925.00
2,925.00
39,000.00
162,500.00
2,925.00
19,500.00
101,400.00
20,475.00
35,100.00
39,000.00
162,500.00
2,925.00
1.00
1.00
13.00
12.00
1.00
1.00
1.00
set
set
set
set
lot
lot
set
1.00
lot
9,500.00
1.00
set
57,870.00
1.00
set
37,200.00
92,800.00
4,000.00
4,000.00
75,450.00
2,300.00
443,868.75
1.00
1.00
set
lot
25,000.00
7,500.00
32,500.00
0.00
32,500.00
0.00
32,500.00
###
e any scope of work not specified in the breakdown under item
and change orders. Scope of work of the contractor shall be in

d documents.
Authorized Representative
Signature Over Printed Name
Position
Date
surety
cari
warranty
0.15
1
0.1
0.01
0.00
0.01
ELJ BUILDERS INC.
UNIT COST
LABOR
RSG BUILDERS INC.
TOTAL UNIT
COST
TOTAL
AMOUNT
18,000.00
18,000.00
18,000.00
15,000.00
15,000.00
15,000.00
12,000.00
12,000.00
12,000.00
n/a
n/a
n/a
18,000.00
18,000.00
18,000.00
10,000.00
10,000.00
10,000.00
16,500.00
16,500.00
16,500.00
9,000.00
9,000.00
9,000.00
8,000.00
8,000.00
8,000.00
9,500.00
9,500.00
9,500.00
8,500.00
8,500.00
8,500.00
18,000.00
18,000.00
18,000.00
16,000.00
16,000.00
16,000.00
-
QTY
UNIT
UNIT COST
MATERIAL
LABOR
TOTAL UNIT
COST
1.00
1.00
1.00
lot
lot
lot
100,000.00
30,000.00
25,000.00
1.00
1.00
lot
lot
60,000.00
30,000.00
1.00
1.00
1.00
1.00
1.00
1.00
lot
lot
lot
lot
lot
lot
10,000.00
15,000.00
6,500.00
10,000.00
5,000.00
15,000.00
1.00
lot
30,000.00
1.00
lot
65,000.00
158,500.00
9,800.00
9,800.00
390.00
390.00
380.00
250.00
250.00
250.00
270.00
270.00
390.00
250.00
320.00
320.00
3,300.00
2,170.00
2,170.00
2,360.00
1,110.00
1,140.00
1,140.00
1,320.00
1,320.00
2,080.00
1,110.00
1,740.00
1,740.00
14,750.00
9,800.00
34,720.00 16.80 sq. m.

30,380.00 10.80 sq. m.
99,120.00 430.00 sq. m.
101,010.00
26,220.00 19.50 sq. m.
45,600.00 21.00 sq. m.
19,800.00
6.35 sq. m.
18,480.00 11.82 sq. m.
24,960.00
9.00 sq. m.
16,650.00
10,440.00
3,480.00
9.00 sq. m.
14,750.00
925.00
615.00
550.00
500.00
335.00
275.00
1,425.00
950.00
825.00
550.00
800.00
800.00
800.00
715.00
300.00
450.00
450.00
450.00
385.00
850.00
1,250.00
1,250.00
1,250.00
1,100.00
760.00
400.00
1,160.00
1,265.00
685.00
1,950.00
5,000.00
by
by
by
by
220.00
220.00
180.00
others
others
others
others
1,320.00
1,570.00
180.00
by
by
by
by
others
others
others
others
96,360.00
39,250.00
6,120.00
25.00 sq.m.
1.00 lot
250.00
270.00
190.00
1,070.00
1,110.00
770.00
84,530.00
23,310.00
26,950.00
350.00
2,550.00
3,825.00
12.60 sq.m.
32.40 sq.m.
1.00
650.00
550.00
300.00
300.00
lot
950.00
850.00
10,000.00
88.20 sq. m.
10.20 sq. m.
6.00 sq. m.
1.00 set
550.00
800.00
2,405.00
300.00
450.00
1,295.00
850.00
1,250.00
3,700.00
35,000.00
72.00 sq.m.
80.10 sq.m.
1,000.00
650.00
500.00
300.00
1,500.00
950.00
735,755.00
5,590.00
2,850.00
2,280.00
2,280.00
9,700.00
36,740.00
17,050.00
11,960.00
13,130.00
71,260.00
36,740.00
34,100.00
11,960.00
13,130.00
71,260.00
2.00
1.00
1.00
1.00
set
set
set
set
29,200.00
8,750.00
8,750.00
7,300.00
3,750.00
3,750.00
36,500.00
12,500.00
12,500.00
42,500.00
2.00
set
29,200.00
7,300.00
36,500.00
1.00
lot
167,190.00
1,250.00
6,850.00
6,850.00
10,000.00
6,850.00
190.00
190.00
210.00
190.00
510.00
510.00
560.00
510.00
60,180.00 N/A
55,080.00 284.45
20,160.00
49,470.00 125.87
sq.m.
sq.m.
175.00
sq.m. INCLUDED
sq.m.
175.00
100.00
275.00
100.00
275.00
184,890.00
18,750.00
18,650.00
67,650.00
71,050.00
67,650.00
71,050.00
1.00
1.00
100.00
750.00
100.00
100.00
450.00
14,750.00
450.00
450.00
7,650.00
44,250.00
9,900.00
1,350.00
100.00
100.00
100.00
150.00
450.00
450.00
1,600.00
1,350.00
16,650.00
900.00
9,600.00
13,500.00
19.00
3.00
22.00
3.00
6.00
35.00
1.00
6.00
9.00
lot
lot
sets
sets
sets
sets
sets
sets
sets
sets
sets
365,789.00
68,985.00
800.00
15,000.00
800.00
950.00
250.00
450.00
800.00
2,150.00
2,500.00
350.00
2,500.00
350.00
350.00
100.00
100.00
350.00
350.00
200.00
1,150.00
17,500.00
1,150.00
1,300.00
350.00
550.00
1,150.00
2,500.00
2,700.00
80.00
80.00
80.00
80.00
160.00
80.00
80.00
80.00
1,250.00
1,900.00
350.00
10.00
100.00
80.00
4,250.00
1,900.00
1,000.00
1,800.00
230.00
2,760.00
1.00 sets
260.00
780.00
6.00 sets
290.00
1,160.00
2.00 sets
370.00
4,440.00 20.00 sets
2,560.00
5,120.00
2.00 sets
5.00 set
390.00
780.00
2.00 sets
1.00 lot
530.00
1,590.00 N/A
680.00
680.00 N/A
15,450.00
46,350.00
3.00 assys
by others
by others
9,400.00
9,400.00
1.00 lot
4,650.00
4,650.00
1.00 set
35.00
5,810.00 150.00 lm
1.00 lot
450.00
6,300.00
290.00
2,900.00
29,550.00
29,550.00
16,400.00
16,400.00
4,000.00
4,000.00
15,000.00
15,000.00
1.00 lot
10.00
35.00
3,290.00
403,460.00
9,900.00
900.00
39,870.00
2,700.00
39,870.00
2,700.00
1.00
1.00
3,500.00
3,500.00 N/A
set
98,300.00
98,300.00
1.00 set
4,500.00
58,500.00 13.00 units
4,500.00
54,000.00 11.00 units
included
included
16,900.00
92,350.00
92,350.00
1.00 lot
350.00
2,650.00
2,650.00
1.00 set
12,500.00
50.00
70.00
95.00
175.00
255.00
365.00
322.00
1,950.00
925.00
925.00
100.00
550.00
270.00
270.00
422.00
2,500.00
1,195.00
1,195.00
15,000.00
-
66.00
35.00
7,500.00
17,500.00
101.00
7,500.00
5,000.00
lot
lot
3,500.00
5,500.00
500.00
500.00
3,000.00
125.00
185.00
270.00
60,000.00
20,000.00
165,000.00
20,000.00
185,000.00
4,500.00
5,000.00
240,000.00
5,000.00
12,500.00
1.00
lot
35,000.00
1.00
1.00
set
lot
50,000.00
1.00
set
40,000.00
364,370.00
11,500.00
7,580.00
69,370.00
69,370.00
by others
by others
44,780.00
44,780.00
114,150.00
###
surety
cari
warranty
0.15
1
0.1
0.01
0.00
0.01
L.M. RANESES BUILDERS
TOTAL
AMOUNT
QTY
100,000.00
30,000.00
25,000.00
60,000.00
30,000.00
10,000.00
15,000.00
6,500.00
10,000.00
5,000.00
15,000.00
30,000.00
UNIT
UNIT COST
MATERIAL
LABOR
TOTAL UNIT
COST
TOTAL
AMOUNT
1.00
1.00
1.00
lot
lot
lot
20,000.00
20,000.00
12,000.00
1.00
1.00
lot
lot
45,000.00
20,000.00
1.00
1.00
1.00
1.00
1.00
1.00
lot
lot
lot
lot
lot
lot
15,000.00
10,000.00
15,000.00
5,000.00
5,000.00
5,000.00
1.00
lot
10,000.00
20,000.00
20,000.00
12,000.00
45,000.00
20,000.00
15,000.00
10,000.00
15,000.00
5,000.00
5,000.00
5,000.00
10,000.00
1.00
lot
104,678.00
104,678.00
QTY
1.00
1.00
1.00
1.00
incl
incl
1.00
incl
incl
incl
incl
1.00
1.00
1.00
1.00
58.50
336,500.00
65,000.00
1.00
23,940.00
10,260.00
354,750.00
14.00
10.80
38.00
89.40
19.65
13.89
19.00
14.10
10.50
10.44
5.70
10.50
1.00
16,575.00
26,250.00
7,937.50
14,775.00
9,900.00
10,440.00
BY
BY
BY
BY
286,678.00
OWNER
OWNER
OWNER
OWNER
n/a
n/a
n/a
n/a
n/a
lot
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
set
294.00
294.00
6,450.00
850.00
850.00
750.00
850.00
850.00
458.00
850.00
1,500.00
1,500.00
35,000.00
88.20
88.20
1,612.50
255.00
255.00
255.00
255.00
255.00
137.40
255.00
450.00
450.00
7,000.00
5,000.00
5,000.00
1.00
382.20
382.20
8,062.50
1,105.00
1,105.00
975.00
1,105.00
1,105.00
595.40
1,105.00
1,950.00
1,950.00
42,000.00
5,350.80
4,127.76
306,375.00
98,787.00
21,713.25
13,542.75
20,995.00
15,580.50
6,251.70
11,536.20
11,115.00
20,475.00
42,000.00
13.77
11.40
37.55
lot
set
set
set
set
65.00 sq.m.
48,750.00 25.00 sq.m.
5,000.00 n/a
sq.m.
20.65
37.84
16.60
14.38
7.84
12.75
4.00
2.70
1.00
4.00
3.00
4.00
2.00
950.00
1,200.00
285.00
360.00
1,235.00
1,560.00
80,275.00
39,000.00
69.00
24.00
10.00
11,970.00
27,540.00
10,000.00
75.00 sq.m.
16.00 sq.m.
34.00 sq.m.
780.00
850.00
1,200.00
234.00
255.00
360.00
1,014.00
1,105.00
1,560.00
25.00 sq.m.
250.00
75.00
325.00
76,050.00
17,680.00
53,040.00
73.30
19.80
32.00
8,125.00 103.00
8.25
74,970.00
12,750.00
22,200.00
35,000.00
81.00
108,000.00
76,095.00
972,102.50
857,019.96
1.00
73,000.00
2.00
12,500.00
1.00
12,500.00
1.00
42,500.00 n/a
set
set
set
set
set
42,000.00
18,000.00
8,500.00
8,500.00
8,400.00
3,600.00
1,700.00
1,700.00
50,400.00
21,600.00
10,200.00
10,200.00
73,000.00
213,500.00
10,000.00
50,400.00
43,200.00
10,200.00
10,200.00
1.00
2.00
1.00
1.00
1.00
114,000.00
1.00
set
18,000.00
4,500.00
22,500.00
22,500.00
1.00
1.00
10,000.00
22,500.00
12.00
78,223.75 305.00
10.50
34,614.25 91.00
sq.m.
sq.m.
sq.m.
sq.m.
150.00
150.00
250.00
150.00
140.00
140.00
150.00
140.00
290.00
290.00
400.00
290.00
112,838.00
3,480.00 20.00
88,450.00 264.00
4,200.00 43.00
26,390.00 102.00
122,520.00
365,789.00
68,985.00
1.00
1.00
21,850.00
52,500.00
25,300.00
3,900.00
2,100.00
19,250.00
1,150.00
15,000.00
24,300.00
18.00
3.00
22.00
3.00
8.00
18.00
1.00
6.00
10.00
lot
lot
40,000.00
65,001.00
12,000.00
19,500.30
sets
sets
sets
sets
sets
sets
sets
sets
sets
550.00
15,000.00
550.00
650.00
670.00
800.00
550.00
1,500.00
1,800.00
165.00
4,500.00
165.00
195.00
201.00
240.00
165.00
450.00
540.00
52,000.00
84,501.30
715.00
19,500.00
715.00
845.00
871.00
1,040.00
715.00
1,950.00
2,340.00
52,000.00
84,501.30
1.00
1.00
12,870.00
58,500.00
15,730.00
2,535.00
6,968.00
18,720.00
715.00
11,700.00
23,400.00
18.00
3.00
22.00
3.00
5.00
42.00
1.00
6.00
9.00
175.00
1,530.00
730.00
8,440.00
5,000.00
5,975.00
2,390.00
15,000.00
35,000.00
BY OWNER
7,500.00
17,500.00
15,150.00
7,500.00
-
4.00
5.00
3.00
sets
sets
sets
350.00
400.00
450.00
105.00
120.00
135.00
12.00
2.00
5.00
2.00
sets
sets
set
sets
sets
set
set
unit
unit
lot
lot
lot
lot
550.00
2,500.00
650.00
450.00
750.00
500.00
650.00
18,500.00
165.00
750.00
195.00
135.00
225.00
150.00
195.00
5,550.00
10,000.00
3,000.00
455.00
1,820.00
520.00
2,600.00
585.00
1,755.00
715.00
8,580.00
3,250.00
6,500.00
845.00
4,225.00
585.00
1,170.00
975.00
650.00
1,950.00
845.00
845.00
24,050.00
72,150.00
BY OWNER
13,000.00
13,000.00
25,000.00
15,000.00
7,500.00
4,500.00
32,500.00
19,500.00
3.00
1.00
3.00
n/a
1.00
n/a
1.00
1.00
32,500.00
19,500.00
4.00
6.00
3.00
11.00
2.00
4.00
4.00
1.00
3.00
1.00
2.00
1.00
1.00
1.00
1.00
1.00
5,000.00
1.00
727,014.00
60,000.00
20,000.00
185,000.00
58,500.00
55,000.00
240,000.00
5,000.00
454,234.30
1.00
1.00
lot
lot
1.00 set
1.00 set
9.00 units
3.00 units
1.00 lot
1.00 lot
1.00 set
15,000.00
12,001.00
4,500.00
3,600.30
19,500.00
15,601.30
19,500.00
15,601.30
1.00
1.00
5,000.00
87,450.00
2,500.00
5,000.00
10,000.00
65,000.00
4,500.00
10,000.00
17,490.00
500.00
1,500.00
3,000.00
19,500.00
1,350.00
15,000.00
104,940.00
3,000.00
6,500.00
13,000.00
84,500.00
5,850.00
15,000.00
104,940.00
27,000.00
19,500.00
13,000.00
84,500.00
5,850.00
1.00
1.00
2.00
6.00
5.00
1.00
1.00
35,000.00
658,500.00
50,000.00
1.00
BY OWNER
n/a
4.00
304,891.30
set
lot
28,000.00
8,400.00
36,400.00
36,400.00
1.00
40,000.00
1.00
1.00
90,000.00
36,400.00
###
###
surety
cari
warranty
0.15
1
0.1
0.01
0.00
0.01
HSA CONSTRUCTION CORP.
UNIT
UNIT COST
MATERIAL
LABOR
SOUTHERN PINE CONSTRUCTION CO.
TOTAL UNIT
COST
TOTAL
AMOUNT
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
65,000.00
65,000.00
30,000.00
40,000.00
30,000.00
15,000.00
30,000.00
15,000.00
lot
lot
60,000.00
50,000.00
60,000.00
50,000.00
450.00
26,325.00
421,325.00
lot
5,000.00
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
set
UNIT
1.00
1.00
1.00
lot
lot
lot
1.00
1.00
lot
lot
1.00
1.00
1.00
1.00
1.00
1.00
lot
lot
lot
lot
lot
lot
1.00
lot
5,000.00
1.00
lot
750.00
800.00
7,259.00
10,327.50
9,120.00
272,575.45
1,250.00
1,350.00
850.00
850.00
1,500.00
1,600.00
1,500.00
1,500.00
34,000.00
25,812.50
51,084.00
14,110.00
12,223.00
11,760.00
20,400.00
6,000.00
4,050.00
34,000.00
20.63
11.03
34.98
82.75
20.63
43.22
21.92
14.80
9.30
set
set
set
set
6,850.00
5,894.00
3,820.00
6,251.00
27,400.00
17,682.00
15,280.00
12,502.00
sq.m.
sq.m.
sq.m.
1,250.00
1,350.00
1,050.00
86,250.00
32,400.00
10,500.00
sq.m.
40,000.00
65,000.00
65,000.00
30,000.00
40,000.00
QTY
UNIT COST
MATERIAL
40,000.00
m.
m.
m.
m.
m.
m.
m.
m.
m.
2,925.00
2,925.00
5,070.00
715.00
715.00
617.50
617.50
617.50
617.50
6.30 sq. m.
9.30 sq. m.
1.00 set
1,300.00
1,300.00
23,400.00
4.00
2.00
4.00
3.00
sq.
sq.
sq.
sq.
sq.
sq.
sq.
sq.
sq.
set
set
set
set
60.08 sq.m.
31.89 sq.m.
31.63 sq.m.
2,340.00
1,950.00
1,170.00
1,560.00
1,170.00
1,072.50
1,170.00
sq.m.
sq.m.
sq.m.
850.00
1,250.00
850.00
62,305.00
24,750.00
27,200.00
sq.m.
sq.m.
450.00
950.00
46,350.00
7,837.50
sq. m.
750.00
60,750.00
72.72 sq.m.
19.25 sq.m.
31.63 sq.m.
617.50
617.50
780.00
907,668.95
set
set
set
set
set
87,500.00
34,000.00
18,500.00
16,500.00
23,470.00
87,500.00
68,000.00
18,500.00
16,500.00
23,470.00
1.00
2.00
1.00
1.00
1.00
set
set
set
set
set
43,875.00
17,063.45
6,175.00
5,525.00
29,250.00
1.00
set
6,500.00
213,970.00
set
9,800.00
9,800.00
lot
282,359.00
282,359.00
292,159.00
sq.m.
sq.m.
sq.m.
sq.m.
350.00
350.00
350.00
350.00
7,000.00 13.46 sq.m.

92,400.00 286.70 sq.m.
15,050.00 17.28 sq.m.
35,700.00 91.97 sq.m.
210.00
210.00
210.00
210.00
150,150.00
lot
lot
sets
sets
sets
sets
sets
sets
sets
sets
sets
76,365.00
107,635.00
76,365.00
107,635.00
1.00
1.00
850.00
12,500.00
850.00
900.00
560.00
850.00
850.00
1,499.75
1,199.75
15,300.00
37,500.00
18,700.00
2,700.00
2,800.00
35,700.00
850.00
8,998.50
10,797.75
15.00
3.00
22.00
3.00
18.00
34.00
2.00
12.00
10.00
lot
lot
sets
sets
sets
sets
sets
sets
sets
sets
sets
16,250.00
26,000.00
404.30
3,250.00
312.00
455.00
379.60
514.80
404.30
1,625.00
1,758.55
sets
sets
sets
sets
sets
sets
sets
sets
sets
sets
unit
unit
lot
lot
lot
lot
19,687.50
11,500.00
520.00
1,068.00
744.00
3,355.00
10,163.20
3,400.00
3,056.00
525.00
1,575.00
1,002.25
40,500.00
1,800.00
21,194.00
19,687.50
11,500.00
3,799.75
3,799.75
130.00
178.00
248.00
4,281.60
800.00
305.00
5,081.60
850.00
764.00
525.00
525.00
1,002.25
20,250.00
1,800.00
21,194.00
OSM
lot
10.00
6.00
4.00
sets
sets
sets
58.50
132.60
180.05
22.00
2.00
1.00
2.00
sets
sets
set
sets
124.80
2,436.85
1,232.40
157.30
3.00
unit
22,750.00
1.00
lot
25,000.00
1.00
1.00
lot
lot
32,500.00
10,000.00
441,235.95
lot
lot
lot
lot
147,200.00
10,000.00
147,200.00
10,000.00
lot
lot
89,600.00
30,600.00
89,600.00
5,500.00
1,725.00
3,500.00
263,313.92
2,000.00
30,600.00
89,600.00
11,000.00
10,350.00
17,500.00
263,313.92
2,000.00
unit
2,430.00
9,720.00
591,283.92
set
98,500.00
by others
98,500.00
set
set
unit
unit
lot
lot
set
lot
lot
1,500.00
500.00
lot
27,500.00
27,500.00
lot
4,000.00
4,000.00
130,000.00
1.00 set
13.00 units
3.00 units
1.00 lot
1.00 lot
1.00 set
58,500.00
32,500.00
5,400.00
37,500.00
42,250.00
3,500.00
1.00
set
lot
48,750.00
1.00
set
16,250.00
###
surety
cari
warranty
0.15
1
0.1
0.01
0.00
0.01
SOUTHERN PINE CONSTRUCTION CO. INC.
UNIT COST
LABOR
TOTAL UNIT
COST
15,000.00
15,000.00
30,000.00
35,000.00
20,000.00
14,645.90
14,645.90
14,645.90
14,645.90
15,000.00
25,000.00
20,000.00
TOTAL
AMOUNT
15,000.00
15,000.00
30,000.00
35,000.00
20,000.00
14,645.90
14,645.90
14,645.90
14,645.90
15,000.00
25,000.00
20,000.00
233,583.60
8,000.00
8,000.00
1,575.00
1,575.00
2,730.00
385.00
385.00
332.50
332.50
332.50
332.50
4,500.00
4,500.00
7,800.00
1,100.00
1,100.00
950.00
950.00
950.00
950.00
92,835.00
49,635.00
272,844.00
91,025.00
22,693.00
41,059.00
20,824.00
14,060.00
8,835.00
700.00
700.00
12,600.00
2,000.00
2,000.00
36,000.00
12,600.00
18,600.00
36,000.00
1,260.00
1,050.00
630.00
840.00
3,600.00
3,000.00
1,800.00
2,400.00
14,400.00
6,000.00
7,200.00
7,200.00
630.00
577.50
630.00
1,800.00
1,650.00
1,800.00
108,144.00
52,618.50
56,934.00
332.50
332.50
420.00
950.00
950.00
1,200.00
69,084.00
18,287.50
37,956.00
###
23,625.00
9,726.55
3,325.00
2,975.00
15,750.00
67,500.00
26,790.00
9,500.00
8,500.00
45,000.00
67,500.00
53,580.00
9,500.00
8,500.00
45,000.00
184,080.00
3,500.00
10,000.00
10,000.00
10,000.00
90.00
90.00
90.00
90.00
300.00
300.00
300.00
300.00
4,038.00
86,010.00
5,184.00
27,591.00
122,823.00
8,750.00
14,000.00
25,000.00
40,000.00
25,000.00
40,000.00
217.70
1,750.00
168.00
245.00
204.40
277.20
217.70
875.00
946.90
622.00
5,000.00
480.00
700.00
584.00
792.00
622.00
2,500.00
2,705.45
9,330.00
15,000.00
10,560.00
2,100.00
10,512.00
26,928.00
1,244.00
30,000.00
27,054.50
31.50
71.40
96.95
90.00
204.00
277.00
900.00
1,224.00
1,108.00
67.20
1,312.15
663.60
84.70
192.00
3,749.00
1,896.00
242.00
4,224.00
7,498.00
1,896.00
484.00
12,250.00
35,000.00
105,000.00
12,250.00
37,250.00
37,250.00
357,312.50
17,500.00
3,500.00
50,000.00
13,500.00
50,000.00
13,500.00
31,500.00
11,375.00
1,890.00
13,125.00
22,750.00
1,500.00
90,000.00
43,875.00
7,290.00
50,625.00
65,000.00
5,000.00
90,000.00
570,375.00
21,870.00
50,625.00
65,000.00
5,000.00
866,370.00
26,250.00
75,000.00
by others
75,000.00
8,750.00
25,000.00
25,000.00
100,000.00
###
CLARIFIED BID BREAKDOWN

INTERIOR FIT-OUT OF ROBINSONS HOMES BACOLOD OFFICE
Level 3, Robinsons Place Bacolod, Lacson St. Mandalagan, Bacolod City
HOUSE ESTIM
ITEM
NO.
A.
1.0
2.0
3.0
4.0
4.1
4.2
5.0
5.1
5.2
5.3
5.4
6.0
7.0
8.0
8.1
8.2
8.3
8.4
B.
1.0
2.0
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
2.10
2.11
2.12
2.13
3.0
3.1
3.2
3.3
3.4
4.0
4.1
4.2
4.3
5.0
5.1
5.2
5.3
6.0
DESCRIPTION
Mobilization
Demobilization
Permits
Building Permit
Occupancy Permit
Bonds and Insurances
Surety Bond
Performance Bond
Warranty Bond
Contractor;s All Risk (CARI)
As Built Plans
Security Charges
Contingencies
Board up
Sub-total ( A )
ARCHITECTURAL WORKS
Site Preparation
P-1 1.20mL x 1.20m H
P-2 1.00mL x 1.20m H
P-3 0.60mL x 1.20m H
P-4 0.80mL x 1.50m H
Floor Finishes
Ceiling Finishes
QTY
UNIT
1.00
1.00
1.00
lot
lot
lot
1.00
1.00
lot
lot
1.00
1.00
1.00
1.00
1.00
1.00
lot
lot
lot
lot
lot
lot
1.00
lot
1.00
lot
16.44
11.10
37.23
87.99
19.50
38.34
16.35
12.33
8.85
10.50
6.00
8.85
1.00
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
set
1.00
4.00
3.00
4.00
2.00
lot
set
set
set
set
UNIT COST
MATERIAL
1,750.00
1,750.00
7,250.00
1,250.00
1,250.00
1,250.00
1,250.00
1,250.00
1,750.00
1,250.00
1,750.00
1,750.00
28,000.00
67.91 sq.m.
23.40 sq.m.
53.13 sq.m.
950.00
1,150.00
200.00
70.12 sq.m.
17.52 sq.m.
29.73 sq.m.
950.00
950.00
1,050.00
HOUSE ESTIM
ITEM
DESCRIPTION
NO.
6.1 300mmx300mm Wall granite tiles including 600mmx600mm granite tiles
6.2 Hangers and support
6.3 Floor Topping in preparation to carpet tile / cement floor topping
6.4 Signage Band (base backing for signage to be finished by Others)
6.5 WF-4 12mm thk Gypsum Board on alum frame (single wall)
6.7 WF-11 12mm thk Gypsum Board covered with Laminates
Sub-total (B)
C.
1.0
2.0
3.0
4.0
5.0
6.0
Sub-total ( C )
D.
WINDOWS SCHEDULE
1.0
2.0
2.1 12mm thk Tempered Glass Fascade Wall on FD100 Top & Bottom Frame
Sub-total ( D )
E.
PAINTING WORKS
1.0
Exterior Wall Painting
2.0
Interior Wall Painting
3.0
Wood Painting
4.0
Ceiling Painting
5.0
Sub-total ( E )
F.
ELECTRICAL WORKS
1.0
Conduits, Fittings and accessories
2.0
Wires and Cables
3.0
Lighting Fixtures
3.2 Decorative Pendant Light (1-AM24-200)
3.3 18W Recessed Warm White Pinlight in 4" dia.
3.7 18W Recessed Pilot Light in 4" dia.
3.8 1200mm, 40W Double Trouffer Light with Diffuser
4.0
Switches
4.1 One-Gang Switch
4.2 Two-Gang Switch
4.3 Three-Gang Switch
5.0
5.1 Duplex Convenience Outlet
5.2 Floor Mounted Outlet
5.3 Computer Outlet
5.4 Telephone Outlet
5.5 ACU Outlet
5.6 Single Gang Data Cable Outlet
5.7 Double Gang Data Cable Outlet
6.0
Panel Board
7.0
8.0
QTY
UNIT
UNIT COST
MATERIAL
1.00
2.00
1.00
1.00
1.00
set
set
set
set
set
28,080.00
10,920.00
9,500.00
9,500.00
32,000.00
1.00
set
13,537.50
sq.m.
193.86 sq.m.
sq.m.
125.00 sq.m.
250.00
250.00
1.00
1.00
lot
lot
59,975.00
97,975.00
18.00
3.00
22.00
3.00
14.00
34.00
2.00
6.00
10.00
sets
sets
sets
sets
sets
sets
sets
sets
sets
750.00
8,500.00
750.00
750.00
750.00
1,250.00
750.00
982.00
2,250.00
4.00 sets
6.00 sets
3.00 sets
300.00
300.00
300.00
12.00
2.00
3.00
1.00
3.00
1.00
3.00
1.00
1.00
sets
sets
sets
sets
sets
sets
sets
unit
unit
lot
300.00
300.00
500.00
500.00
500.00
500.00
17,250.00
12,000.00
15,000.00
HOUSE ESTIM
ITEM
NO.
9.0
10.0
11.0
12.0
12.1
12.2
12.3
12.4
12.5
12.6
12.7
12.8
12.9
G.
1.0
2.0
3.0
3.1
3.2
4.0
5.0
6.0
7.0
8.0
9.0
9.1
9.2
9.3
H.
1.0
2.0
3.0
3.1
3.2
3.3
DESCRIPTION
Data Server (Modem)
Data Cable wire
MDP Panel
One gang outlet at entrance
Sub-total ( F )
Wires and Cables
6TR ACU (existing)
5TR ACU (New)
Sprinkler
Smoke Detector
Fire Extinguisher
Sprinkler (new)
Sub-total ( G )
FURNITURES
Reception Counter
Padded Accent Wall at Center
Sub-total ( H )
GRAND TOTAL
QTY
UNIT
UNIT COST
MATERIAL
25,000.00
35,000.00
25,000.00
1.00
1.00
1.00
lot
lot
lot
1.00
1.00
lot
lot
21,875.00
26,562.50
1.00
1.00
7.00
12.00
1.00
1.00
1.00
set
set
unit
unit
lot
lot
set
15,000.00
78,000.00
2,250.00
2,250.00
30,000.00
125,000.00
2,250.00
1.00
1.00
set
lot
25,000.00
FICE
City
HOUSE ESTIMATE
UNIT COST
LABOR
ELJ BUILDERS INC.
TOTAL UNIT
COST
30,000.00
15,000.00
10,000.00
10,000.00
10,000.00
5,184.98
9,848.09
4,606.78
7,824.61
15,000.00
10,000.00
25,000.00
TOTAL
AMOUNT
30,000.00
15,000.00
10,000.00
10,000.00
10,000.00
5,184.98
9,848.09
4,606.78
7,824.61
15,000.00
10,000.00
25,000.00
UNIT COST
MATERIAL
LABOR
TOTAL UNIT
COST
UNIT
1
1
1
1
1
1
1
1
1
1
1
1
1
1
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
lot
18,000.00
15,000.00
12,000.00
n.a
18,000.00
10,000.00
16,500.00
9,000.00
8,000.00
9,500.00
8,500.00
18,000.00
16,000.00
18,000.00
15,000.00
12,000.00
n.a.
18,000.00
10,000.00
16,500.00
9,000.00
8,000.00
9,500.00
8,500.00
18,000.00
16,000.00
18,000.00
15,000.00
12,000.00
n.a.
18,000.00
10,000.00
16,500.00
9,000.00
8,000.00
9,500.00
8,500.00
18,000.00
16,000.00
lot
21,000.00
21,000.00
21,000.00
lot
8,500.00
8,500.00
8,500.00
188,000.00
lot
9,800.00
9,800.00
9,800.00
390.00
390.00
380.00
250.00
250.00
250.00
270.00
270.00
390.00
250.00
320.00
320.00
1,800.00
2,080.00
2,080.00
2,260.00
1,110.00
1,140.00
1,140.00
1,320.00
1,320.00
2,080.00
1,110.00
1,740.00
1,740.00
12,100.00
33,280.00
29,120.00
94,920.00
101,010.00
26,220.00
45,600.00
19,800.00
18,480.00
24,960.00
16,650.00
10,440.00
1,740.00
12,100.00
152,464.46
525.00
525.00
2,175.00
375.00
375.00
375.00
375.00
375.00
525.00
375.00
525.00
525.00
8,400.00
15,000.00
15,000.00
2,275.00
2,275.00
9,425.00
1,625.00
1,625.00
1,625.00
1,625.00
1,625.00
2,275.00
1,625.00
2,275.00
2,275.00
36,400.00
37,401.00
25,252.50
350,892.75
142,983.75
31,687.50
62,302.50
26,568.75
20,036.25
20,133.75
17,062.50
13,650.00
20,133.75
36,400.00
TOTAL
AMOUNT
QTY
16.00 sq.m.
14.00 sq.m.
42.00 sq.m.
91.00 sq.m.
23.00 sq.m.
40.00 sq.m.
15.00 sq.m.
14.00 sq.m.
12.00 sq.m.
15.00 sq.m.
6.00 sq.m.
1.00 sq.m.
1.00 set
1,690.00
1,690.00
1,880.00
860.00
890.00
890.00
1,050.00
1,050.00
1,690.00
860.00
1,420.00
1,420.00
10,300.00
285.00
285.00
315.00
1,235.00
1,495.00
260.00
0.00
1,235.00
1,235.00
1,365.00
83,868.85
34,983.00
13,813.80
86,598.20
21,637.20
40,581.45
UNIT
1.00
1.00
1.00
lot
lot
lot
1.00
1.00
lot
lot
1.00
1.00
1.00
1.00
1.00
1.00
lot
lot
lot
lot
lot
lot
1.00
1.00
lot
lot
1.00
lot
16.80 sq. m.
10.80 sq. m.
430.00 sq. m.
19.50
21.00
6.35
11.82
9.00
10.20
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq.m.
9.00 sq. m.
1.00 set
by others
by others
by others
by others
285.00
345.00
60.00
QTY
73.00
25.00
34.00
sq.m.
sq.m.
sq.m.
1,050.00
1,330.00
220.00
220.00
180.00
1,270.00
1,550.00
180.00
79.00
21.00
35.00
sq.m.
sq.m.
sq.m.
780.00
820.00
460.00
220.00
240.00
190.00
1,000.00
1,060.00
650.00
by others
by others
by others
by others
92,710.00
38,750.00
6,120.00
79,000.00
22,260.00
22,750.00
72.00 sq.m.
25.00 sq.m.
1.00 lot
80.10 sq.m.
12.60 sq.m.
32.40 sq.m.
HOUSE ESTIMATE
UNIT COST
LABOR
ELJ BUILDERS INC.
TOTAL UNIT
COST
TOTAL
AMOUNT
QTY
UNIT
1.50
sq.m
UNIT COST
TOTAL UNIT
MATERIAL
LABOR
COST
2,200.00
350.00
2,550.00
included
included
included
TOTAL
AMOUNT
3,825.00
included
included
included
1,100,987.50
8,424.00
3,276.00
2,850.00
2,850.00
9,600.00
36,504.00
14,196.00
12,350.00
12,350.00
41,600.00
36,504.00
28,392.00
12,350.00
12,350.00
41,600.00
17,598.75
17,598.75
1.00
2.00
1.00
1.00
1.00
set
set
set
set
set
29,500.00
13,490.00
9,680.00
10,300.00
46,250.00
4,400.00
2,850.00
2,280.00
2,280.00
7,800.00
33,900.00
16,340.00
11,960.00
12,580.00
54,050.00
75.00
325.00
325.00
1.00
lot
1.00
lot
4.80 sq.m.
88.20 sq. m.
6.00 sq. m.
33,900.00
32,680.00
11,960.00
12,580.00
54,050.00
2.00
2.00
1.00
1.00
1.00
set
set
set
set
set
1.00
lot
145,170.00
1.00
set
2,500.00
450.00
2,950.00
63,004.50 226.00 sq.m.

36.00 sq.m.
40,625.00 97.00 sq.m.
280.00
240.00
280.00
150.00
120.00
150.00
2,950.00
included
included
2,950.00
n/a
n/a
17,598.75
75.00
UNIT
709,535.00
131,196.00
4,061.25
QTY
430.00
360.00
430.00
103,629.50
97,180.00
12,960.00
41,710.00
N/A
sq.m.
284.45 sq.m.
sq.m.
125.87 sq.m.
151,850.00
17,992.50
29,392.50
77,967.50
127,367.50
77,967.50
127,367.50
1.00
1.00
lot
lot
46,500.00
47,260.00
16,500.00
16,780.00
63,000.00
64,040.00
63,000.00
64,040.00
1.00
1.00
lot
lot
225.00
2,550.00
225.00
225.00
225.00
375.00
225.00
294.60
675.00
90.00
90.00
90.00
90.00
90.00
150.00
150.00
150.00
150.00
5,175.00
3,600.00
4,500.00
975.00
11,050.00
975.00
975.00
975.00
1,625.00
975.00
1,276.60
2,925.00
390.00
390.00
390.00
390.00
390.00
650.00
650.00
650.00
650.00
22,425.00
15,600.00
19,500.00
17,550.00
33,150.00
21,450.00
2,925.00
13,650.00
55,250.00
1,950.00
7,659.60
29,250.00
1,560.00
2,340.00
1,170.00
4,680.00
780.00
1,950.00
650.00
1,950.00
650.00
67,275.00
15,600.00
19,500.00
17.00
3.00
22.00
3.00
sets
sets
sets
sets
350.00
14,000.00
350.00
350.00
100.00
750.00
100.00
100.00
450.00
14,750.00
450.00
450.00
7,650.00
44,250.00
9,900.00
1,350.00
37.00
2.00
6.00
10.00
sets
sets
sets
sets
300.00
350.00
1,500.00
1,000.00
100.00
100.00
100.00
100.00
400.00
450.00
1,600.00
1,100.00
19.00
3.00
22.00
3.00
18.00
35.00
1.00
6.00
9.00
sets
sets
sets
sets
sets
sets
sets
sets
sets
12.00
3.00
4.00
sets
sets
sets
150.00
180.00
210.00
80.00
80.00
80.00
230.00
260.00
290.00
12.00
2.00
sets
sets
290.00
2,300.00
80.00
100.00
370.00
2,400.00
2.00
sets
310.00
80.00
390.00
3.00
1.00
3.00
sets
set
assys
450.00
600.00
14,200.00
80.00
80.00
1,250.00
1.00
lot
7,500.00
530.00
680.00
15,450.00
by others
1,900.00
9,400.00
14,800.00
900.00
9,600.00
11,000.00
2,760.00
1.00
780.00
6.00
1,160.00
2.00
4,440.00
20.00
4,800.00
2.00
5.00
780.00
2.00
1.00
1,590.00 N/A
680.00 N/A
46,350.00
3.00
by others
9,400.00
1.00
sets
sets
sets
sets
sets
set
sets
lot
assys
lot
HOUSE ESTIMATE
ELJ BUILDERS INC.
UNIT COST
TOTAL UNIT
LABOR
COST
7,500.00
32,500.00
10,500.00
45,500.00
7,500.00
32,500.00
TOTAL
UNIT COST
TOTAL UNIT
QTY UNIT
AMOUNT
MATERIAL
LABOR
COST
32,500.00 1.00
set
4,300.00
350.00
4,650.00
45,500.00 166.00 mts
25.00
10.00
35.00
32,500.00 148.00 mts
25.00
10.00
35.00
14.00
10.00
1.00
1.00
sets
sets
lot
lot
250.00
210.00
25,300.00
14,500.00
1.00
lot
13,200.00
100.00
80.00
4,250.00
1,900.00
350.00
290.00
29,550.00
16,400.00
included
1,800.00
15,000.00
included
616,774.60
28,437.50
34,531.25
28,437.50
34,531.25
1.00
1.00
lot
lot
4,500.00
23,400.00
675.00
675.00
9,000.00
37,500.00
675.00
19,500.00
101,400.00
2,925.00
2,925.00
39,000.00
162,500.00
2,925.00
19,500.00
101,400.00
20,475.00
35,100.00
39,000.00
162,500.00
2,925.00
1.00
1.00
13.00
12.00
1.00
1.00
1.00
set
set
sets
sets
lot
lot
set
1.00
2.00
lot
units
29,970.00
1,800.00
9,900.00
900.00
39,870.00
2,700.00
39,870.00
2,700.00
92,800.00
4,000.00
4,000.00
3,500.00
5,500.00
500.00
500.00
75,450.00
2,300.00
16,900.00
350.00
3,500.00
98,300.00
4,500.00
4,500.00
included
92,350.00
2,650.00
3,500.00
98,300.00
58,500.00
54,000.00
included
92,350.00
2,650.00
9,500.00
3,000.00
3,000.00
150.00
12,500.00
3,150.00
12,500.00
6,300.00
443,868.75
32,500.00
32,500.00
QTY
UNIT
1.00
215.00
1.00
set
lm
lot
1.00
lot
1.00
1.00
lot
lot
383,620.00
6,562.50
7,968.75
7,500.00
TOTAL
AMOUNT
4,650.00
5,810.00
5,180.00
4,900.00
2,900.00
29,550.00
16,400.00
included
15,000.00
included
1.00 set
1.00 set
13.00 units
11.00 units
1.00
1.00
lot
set
5.00 sets
370,670.00
1.00
1.00
set
49,190.00
8,800.00
57,990.00
by others
57,990.00
by others
set
37,200.00
7,580.00
44,780.00
44,780.00
included
32,500.00
included
102,770.00
2,599,019.56
2,054,565.00
1.00
1.00
set
lot
1.00
set
RSG BUILDERS INC.
UNIT COST
MATERIAL
LABOR
L.M. RAESES BUILDERS
TOTAL UNIT
COST
80,000.00
20,000.00
25,000.00
60,000.00
30,000.00
10,000.00
15,000.00
6,500.00
10,000.00
5,000.00
15,000.00
30,000.00
50,000.00
included in site preparation
TOTAL
AMOUNT
QTY
80,000.00
20,000.00
25,000.00
60,000.00
30,000.00
10,000.00
15,000.00
6,500.00
10,000.00
5,000.00
15,000.00
30,000.00
50,000.00
UNIT
UNIT COST
MATERIAL
LABOR
TOTAL UNIT
COST
1.00
1.00
1.00
lot
lot
lot
20,000.00
20,000.00
25,000.00
1.00
1.00
lot
lot
45,000.00
20,000.00
1.00
1.00
1.00
1.00
1.00
1.00
lot
lot
lot
lot
lot
lot
15,000.00
10,000.00
15,000.00
5,500.00
5,500.00
5,500.00
1.00
lot
13,264.20
199,764.20
65,000.00
65,000.00
1.00
lot
14.00
10.80
38.00
89.40
19.65
13.89
19.00
14.10
10.50
10.44
5.70
10.50
1.00
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
set
500.00
335.00
275.00
1,425.00
950.00
825.00
23,940.00
10,260.00
354,750.00
800.00
800.00
800.00
800.00
715.00
800.00
450.00
450.00
450.00
450.00
385.00
450.00
1,250.00
1,250.00
1,250.00
1,250.00
1,100.00
1,250.00
24,375.00
26,250.00
7,937.50
14,775.00
9,900.00
12,750.00
1,315.00
715.00
2,030.00
18,270.00
35000
BY OWNER
BY OWNER
BY OWNER
BY OWNER
1,250.00
1,265.00
500.00
685.00
1,750.00
1,950.00
3,500.00
650.00
650.00
550.00
300.00
300.00
300.00
950.00
950.00
850.00
- n/a
n/a
n/a
n/a
n/a
20,000.00
20,000.00
25,000.00
45,000.00
20,000.00
15,000.00
10,000.00
15,000.00
5,500.00
5,500.00
5,500.00
13,264.20
-
356,500.00
925.00
615.00
550.00
TOTAL
AMOUNT
5,500.00
5,500.00
308.70
308.70
6,772.50
892.50
892.50
787.50
892.50
892.50
480.90
892.50
1,575.00
1,575.00
36,750.00
92.61
92.61
1,693.13
267.75
267.75
236.25
267.75
267.75
144.27
267.75
472.50
472.50
7,350.00
401.31
401.31
8,465.63
1,160.25
1,160.25
1,023.75
1,160.25
1,160.25
625.17
1,160.25
2,047.50
2,047.50
44,100.00
5,618.34
4,334.15
321,693.75
103,726.35
22,798.91
14,219.89
22,044.75
16,359.53
6,564.29
12,113.01
11,670.75
21,498.75
44,100.00
997.50
1,260.00
299.25
378.00
1,296.75
1,638.00
84,288.75
40,950.00
819.00
892.50
1,200.00
245.70
267.75
360.00
1,064.70
1,160.25
1,560.00
79,852.50
18,564.00
53,040.00
lot
set
set
set
set
126,000.00
65.00 sq.m.
48,750.00
25.00 sq.m.
3,500.00 n/a
sq.m.
76,095.00
75.00 sq.m.
11,970.00
16.00 sq.m.
27,540.00
34.00 sq.m.
-
RSG BUILDERS INC.
UNIT COST
MATERIAL
LABOR
TOTAL UNIT
COST
12,500.00
10,000.00
800.00
550.00
2,405.00
29,200.00
29,200.00
8,750.00
8,750.00
450.00
300.00
1,295.00
7,300.00
7,300.00
3,750.00
3,750.00
1,250.00
850.00
3,700.00
36,500.00
36,500.00
12,500.00
12,500.00
42,500.00
TOTAL
AMOUNT
12,500.00
10,000.00
6,000.00
74,970.00
22,200.00
1,022,732.50
73,000.00
73,000.00
12,500.00
12,500.00
42,500.00
QTY
1.00
UNIT
lot
1.00 lot
25.00 sq.m.
1.00 lot
UNIT COST
TOTAL UNIT
MATERIAL
LABOR
COST
5,000.00
2,000.00
7,000.00
3,000.00
262.50
500.00
900.00
78.75
250.00
3,900.00
341.25
750.00
10,000.00
1.00
2.00
1.00
1.00
1.00
set
set
set
set
set
38,000.00
14,000.00
8,925.00
8,925.00
45,000.00
7,600.00
2,800.00
1,785.00
1,785.00
9,000.00
45,600.00
16,800.00
10,710.00
10,710.00
54,000.00
100.00
275.00
78,223.75
100.00
275.00
34,614.25
1.00 set
18,900.00
4,725.00
23,625.00
12.00
215.00
10.50
91.00
sq.m.
sq.m.
sq.m.
sq.m.
157.50
157.50
262.50
157.50
140.00
140.00
150.00
140.00
297.50
297.50
412.50
297.50
325,689.00
68,985.00
1.00
1.00
lot
lot
42,000.00
68,250.00
12,600.00
20,475.00
21,850.00
45,000.00
25,300.00
3,900.00
6,300.00
19,250.00
1,150.00
15,000.00
24,300.00
175.00
1,530.00
730.00
8,440.00
5,000.00
5,975.00
2,390.00
15,000.00
18.00
3.00
22.00
3.00
8.00
25.00
1.00
6.00
10.00
sets
sets
sets
sets
sets
sets
sets
sets
sets
577.50
15,750.00
577.50
682.50
703.50
840.00
577.50
1,575.00
1,890.00
173.25
4,725.00
173.25
204.75
211.05
252.00
173.25
472.50
567.00
54,600.00
88,725.00
750.75
20,475.00
750.75
887.25
914.55
1,092.00
750.75
2,047.50
2,457.00
4.00 sets
5.00 sets
3.00 sets
367.50
420.00
472.50
110.25
126.00
141.75
477.75
546.00
614.25
577.50
2,500.00
682.50
472.50
787.50
525.00
682.50
19,425.00
173.25
500.00
204.75
141.75
236.25
157.50
204.75
5,827.50
750.75
3,000.00
887.25
614.25
1,023.75
682.50
887.25
25,252.50
10,500.00
3,150.00
13,650.00
1,150.00
15,000.00
1,150.00
1,300.00
350.00
550.00
1,150.00
2,500.00
2,700.00
125.00
185.00
270.00
50.00
70.00
95.00
175.00
255.00
365.00
322.00
1,950.00
925.00
925.00
100.00
550.00
270.00
270.00
422.00
2,500.00
1,195.00
1,195.00
15,000.00
-
3,570.00
63,962.50
4,331.25
27,072.50
98,936.25
325,689.00
68,985.00
350.00
2,500.00
350.00
350.00
100.00
100.00
350.00
350.00
200.00
23,625.00
23,625.00
112,838.00
800.00
12,500.00
800.00
950.00
250.00
450.00
800.00
2,150.00
2,500.00
45,600.00
33,600.00
10,710.00
10,710.00
54,000.00
154,620.00
10,000.00
175.00
INCLUDED
175.00
3,900.00
8,531.25
750.00
909,118.96
213,500.00
10,000.00
TOTAL
AMOUNT
7,000.00
12.00
2.00
5.00
2.00
2.00
3.00
1.00
3.00
sets
sets
set
sets
sets
set
set
35,000.00
unit
BY OWNER
n/a
unit
7,500.00
7,500.00
1.00 lot
54,600.00
88,725.00
13,513.50
61,425.00
16,516.50
2,661.75
7,316.40
27,300.00
750.75
12,285.00
24,570.00
1,911.00
2,730.00
1,842.75
9,009.00
6,000.00
4,436.25
1,228.50
2,047.50
2,047.50
887.25
75,757.50
BY OWNER
13,650.00
RSG BUILDERS INC.
UNIT COST
MATERIAL
LABOR
66.00
TOTAL UNIT
COST
17,500.00
35.00
101.00
7,500.00
5,000.00
TOTAL
UNIT COST
TOTAL UNIT
QTY UNIT
AMOUNT
MATERIAL
LABOR
COST
17,500.00 n/a
lot
21,715.00
1.00 lot
25,000.00
7,500.00
32,500.00
7,500.00
1.00 lot
15,000.00
4,500.00
19,500.00
5,000.00
1.00
lot
1.00
1.00
1.00
lot
lot
lot
included
15,000.00
included
5,000.00
35,000.00
5,000.00
20,000.00
32,500.00
19,500.00
4,500.00
19,500.00
19,500.00
1,500.00
10,500.00
1,500.00
6,500.00
45,500.00
6,500.00
6,500.00
45,500.00
6,500.00
690,179.00
165,000.00
re-layout
re-layout
TOTAL
AMOUNT
561,211.15
60,000.00
20,000.00
60,000.00
20,000.00
1.00
1.00
lot
lot
15,750.00
12,600.00
4,725.00
3,780.00
20,475.00
16,380.00
20,475.00
16,380.00
5,000.00
185,000.00
4,500.00
5,000.00
5,000.00
185,000.00
58,500.00
55,000.00
240,000.00
5,000.00
240,000.00
5,000.00
1.00
1.00
9.00
12.00
1.00
1.00
1.00
set
set
units
units
lot
lot
set
5,250.00
91,822.50
2,625.00
5,250.00
10,500.00
68,250.00
4,725.00
10,000.00
18,364.50
500.00
1,575.00
3,150.00
20,475.00
1,417.50
15,250.00
110,187.00
3,125.00
6,825.00
13,650.00
88,725.00
6,142.50
15,250.00
110,187.00
28,125.00
81,900.00
13,650.00
88,725.00
6,142.50
7,000.00
35,000.00
663,500.00
50,000.00
60,000.00
380,834.50
50,000.00
1.00 set
BY OWNER
n/a
lot
60,000.00
29,400.00
8,820.00
38,220.00
38,220.00
1.00
lot
18,000.00
3,600.00
21,600.00
21,600.00
1.00
lot
10,000.00
3,000.00
13,000.00
110,000.00
13,000.00
72,820.00
3,179,249.50
2,400,930.06
QTY
UNIT
UNIT COST
MATERIAL LABOR
TOTAL UNIT
COST
TOTAL
AMOUNT
QTY
UNIT
UNIT COST
MATERIAL
LABOR
TOTAL UNIT
COST
1.00
1.00
1.00
lot
lot
lot
55,000.00
55,000.00
25,000.00
55,000.00
55,000.00
25,000.00
1.00
1.00
1.00
lot
lot
lot
10,000.00
10,000.00
24,944.85
1.00
1.00
1.00
20,000.00
20,000.00
40,000.00
20,000.00
20,000.00
40,000.00
1.00
1.00
lot
lot
35,000.00
20,000.00
1.00
1.00
lot
lot
lot
lot
lot
lot
lot
lot
lot
30,000.00
15,000.00
30,000.00
15,000.00
1.00
1.00
1.00
1.00
1.00
1.00
lot
lot
lot
lot
lot
lot
7,500.00
7,500.00
7,500.00
7,500.00
15,000.00
25,000.00
1.00
1.00
lot
lot
40,000.00
95,000.00
40,000.00
95,000.00
1.00
1.00
lot
lot
58.50
sq.m.
450.00
26,325.00
421,325.00
1.00
lot
20,000.00
30,000.00
included
5,000.00
1.00
lot
5,000.00
5,000.00
1.00
lot
8,000.00
13.77
11.40
37.55
81.00
20.65
37.84
16.60
14.38
7.84
12.75
4.00
2.70
1.00
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
set
750.00
800.00
7,259.00
750.00
1,250.00
1,350.00
850.00
850.00
1,500.00
1,600.00
1,500.00
1,500.00
34,000.00
10,323.75
9,122.40
272,575.45
60,750.00
25,812.50
51,084.00
14,110.00
12,223.00
11,760.00
20,400.00
6,000.00
4,050.00
34,000.00
20.63
11.03
34.98
82.75
20.63
43.22
21.92
14.80
9.30
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
sq. m.
2,925.00
2,925.00
5,070.00
715.00
715.00
617.50
617.50
617.50
617.50
1,575.00
1,575.00
2,730.00
385.00
385.00
332.50
332.50
332.50
332.50
4,500.00
4,500.00
7,800.00
1,100.00
1,100.00
950.00
950.00
950.00
950.00
6.30 sq. m.
9.30 sq. m.
1.00 set
1,300.00
1,300.00
23,400.00
700.00
700.00
12,600.00
2,000.00
2,000.00
36,000.00
4.00
3.00
4.00
2.00
set
set
set
set
6,850.00
5,894.00
3,820.00
6,251.00
27,400.00
17,682.00
15,280.00
12,502.00
4.00
2.00
4.00
3.00
69.00
24.00
10.00
sq.m.
sq.m.
sq.m.
1,250.00
1,350.00
1,050.00
86,250.00
32,400.00
10,500.00
60.08 sq.m.
31.89 sq.m.
31.63 sq.m.
1,170.00
1,072.50
510.00
630.00
577.50
340.00
1,800.00
1,650.00
850.00
73.30
19.80
32.00
sq.m.
sq.m.
sq.m.
850.00
1,250.00
850.00
62,305.00
24,750.00
27,200.00
72.72 sq.m.
19.25 sq.m.
31.63 sq.m.
617.50
617.50
780.00
332.50
332.50
420.00
950.00
950.00
1,200.00
incl
incl
incl
incl
by others
set
set
set
set
QTY
UNIT
103.00
8.25
sq.m.
sq.m.
UNIT COST
MATERIAL LABOR
TOTAL UNIT
COST
TOTAL
AMOUNT
450.00
950.00
QTY
UNIT
UNIT COST
MATERIAL
LABOR
TOTAL UNIT
COST
46,350.00
7,837.50
907,667.60
1.00
2.00
1.00
1.00
1.00
set
set
set
set
set
87,500.00
34,000.00
18,500.00
16,500.00
23,470.00
87,500.00
68,000.00
18,500.00
16,500.00
23,470.00
1.00
2.00
1.00
1.00
1.00
set
set
set
set
set
28,080.00
10,920.00
6,175.00
5,525.00
29,250.00
15,120.00
5,880.00
3,325.00
2,975.00
15,750.00
43,200.00
16,800.00
9,500.00
8,500.00
45,000.00
1.00
set
6,500.00
3,500.00
10,000.00
210.00
210.00
210.00
210.00
90.00
90.00
90.00
90.00
300.00
300.00
300.00
300.00
213,970.00
1.00
set
9,800.00
9,800.00
1.00
lot
282,359.00
282,359.00
292,159.00
350.00
350.00
350.00
350.00
7,000.00
92,400.00
15,050.00
35,700.00
20.00
264.00
43.00
102.00
sq.m.
sq.m.
sq.m.
sq.m.
13.46
286.70
17.28
91.97
sq.m.
sq.m.
sq.m.
sq.m.
150,150.00
1.00
1.00
lot
lot
76,365.00
107,635.00
76,365.00
107,635.00
1.00
1.00
lot
lot
18,687.50
29,900.00
10,062.50
16,100.00
28,750.00
46,000.00
18.00
3.00
22.00
3.00
21.00
36.00
1.00
6.00
9.00
sets
sets
sets
sets
sets
sets
sets
sets
sets
850.00
12,500.00
850.00
900.00
560.00
850.00
850.00
1,499.75
1,199.75
15.00
3.00
22.00
3.00
18.00
34.00
2.00
12.00
10.00
sets
sets
sets
sets
sets
sets
sets
sets
sets
404.30
3,900.00
312.00
455.00
379.60
975.00
404.30
1,625.00
1,758.55
217.70
2,100.00
168.00
245.00
204.40
525.00
217.70
875.00
946.90
622.00
6,000.00
480.00
700.00
584.00
1,500.00
622.00
2,500.00
2,705.45
4.00
6.00
3.00
sets
sets
sets
130.00
178.00
248.00
10.00 sets
6.00 sets
4.00 sets
58.50
132.60
180.05
31.50
71.40
96.95
90.00
204.00
277.00
11.00
2.00
4.00
4.00
1.00
3.00
1.00
2.00
sets
sets
sets
sets
sets
sets
sets
unit
15,300.00
37,500.00
18,700.00
2,700.00
11,760.00
30,600.00
850.00
8,998.50
10,797.75
520.00
1,068.00
744.00
3,355.00
4,400.00
3,400.00
3,056.00
525.00
1,575.00
1,002.25
40,500.00
22.00 sets
2.00 sets
1.00 set
2.00 sets
124.80
2,436.85
1,232.40
157.30
67.20
1,312.15
663.60
84.70
192.00
3,749.00
1,896.00
242.00
3.00 unit
22,750.00
12,250.00
35,000.00
1.00
lot
21,194.00
1.00
25,000.00
12,250.00
37,250.00
1,400.00
305.00
2,200.00
850.00
764.00
525.00
525.00
1,002.25
20,250.00
800.00
n/a
n/a
21,194.00
lot
QTY
1.00
1.00
1.00
UNIT
lot
lot
lot
UNIT COST
MATERIAL LABOR
OSM
TOTAL UNIT
COST
19,687.50
11,500.00
1.00
10.00
lot
set
1.00
1.00
lot
lot
lot
lot
1.00
1.00
2.00
6.00
7.00
1.00
1.00
set
set
unit
unit
lot
lot
set
lot
4.00
unit
TOTAL
AMOUNT
QTY
UNIT COST
TOTAL UNIT
MATERIAL
LABOR
COST
included in miscellaneous & consumables
included in wires and cables

3,799.75
1,300.00
438,832.75
lot
lot
140,000.00
10,000.00
140,000.00
10,000.00
1.00
1.00
lot
30,600.00
89,600.00
5,500.00
1,725.00
3,500.00
250,000.00
2,000.00
30,600.00
89,600.00
11,000.00
10,350.00
24,500.00
250,000.00
2,000.00
2,430.00
9,720.00
500.00
UNIT
19,687.50
11,500.00
3,799.75
130.00
89,600.00
1,500.00
lot
lot
29,250.00
13,500.00
15,750.00
5,000.00
45,000.00
18,500.00
1.00 set
7.00 units
3.00 units
1.00 lot
1.00 lot
1.00 set
106,250.00
2,275.00
2,042.95
13,000.00
65,650.00
3,500.00
43,750.00
1,225.00
150.00
7,000.00
35,350.00
1,500.00
150,000.00
3,500.00
2,192.95
20,000.00
101,000.00
5,000.00
2.00 units
2,925.00
1,575.00
4,500.00
577,770.00
1.00
set
98,500.00
by others
98,500.00
1.00
lot
27,500.00
27,500.00
1.00
lot
4,000.00
4,000.00
130,000.00
3,131,874.35
1.00
set
lot
48,750.00
26,250.00
75,000.00
by others
1.00
set
16,250.00
8,750.00
25,000.00
included in WF-9
N CO. INC.
TOTAL
AMOUNT
10,000.00
10,000.00
24,944.85
35,000.00
20,000.00
7,500.00
7,500.00
7,500.00
7,500.00
15,000.00
25,000.00
20,000.00
30,000.00
5,000.00
224,944.85
8,000.00
92,835.00
49,635.00
272,844.00
91,025.00
22,693.00
41,059.00
20,824.00
14,060.00
8,835.00
12,600.00
18,600.00
36,000.00
108,144.00
52,618.50
26,885.50
69,084.00
18,287.50
37,956.00
N CO. INC.
TOTAL
AMOUNT
1,001,985.50
43,200.00
33,600.00
9,500.00
8,500.00
45,000.00
139,800.00
10,000.00
10,000.00
4,038.00
86,010.00
5,184.00
27,591.00
122,823.00
28,750.00
46,000.00
9,330.00
18,000.00
10,560.00
2,100.00
10,512.00
51,000.00
1,244.00
30,000.00
27,054.50
900.00
1,224.00
1,108.00
4,224.00
7,498.00
1,896.00
484.00
105,000.00
37,250.00
N CO. INC.
TOTAL
AMOUNT
nsumables
nsumables
nsumables
ables
ables
ables
ables
ables
ables
394,134.50
45,000.00
18,500.00
150,000.00
24,500.00
6,578.85
20,000.00
101,000.00
5,000.00
9,000.00
379,578.85
75,000.00
25,000.00
100,000.00
2,373,266.70
DATE: March 06, 2015

PROJECT: Robinsons Homes - Bacolod Office Fit out
LOCATION: Level 3, Robinsons Place Bacolod, Lacson St. Mandalagan, Bacolod City
Subject: Summary of Bids for the Fit-out works of Robinsons Homes - Bacolod Satellite Office (Floor area = 124.17 sq.m
ITEM
No. DESCRIPTION
CONTACTS
i. Original Bid
A. Lump Sum Bid Amount
ELJ
BUILDERS INC.
Arch. Randell Jusayan
(0943) 493 7900
2,135,165.00
ii. Clarified Bid

A. General Requirements
B. Architectural works
C. Doors Including Hardwares & Accessories
D. Windows Schedule
E. Painting Works
F.
Electrical Works
G. Airconditioning Works & Mechanical Works
H. Furnitures (Counter)
188,000.00
709,535.00
145,170.00
2,950.00
151,850.00
383,620.00
370,670.00
102,770.00
TOTAL AMOUNT
2,054,565.00
Cost per sq.m.
16,546.39
Negotiated Amount
* NOTE: Costs DOES NOT include supply and installation of furnitures and partitions.
Prepared By:
R. C. Carpio
Noted By:
A. C. Gamallo
H. A. Almeida Jr.
C. L. Ang Ley
lod Satellite Office (Floor area = 124.17 sq.m.)

RSG
BUILDERS INC.
Engr. Mark Ababa
(0922) 807 1890
L.M. RAESES
BUILDERS
Engr. Limuel Raeses
(0922) 827 7024
HSA
CONSTRUCTION CORP.
Arch. Henry Almonte
(0922) 811 7992
3,120,454.50
2,198,243.56
3,147,791.47
356,500.00
1,022,732.50
213,500.00
10,000.00
112,838.00
690,179.00
663,500.00
110,000.00
199,764.20
909,118.96
154,620.00
23,625.00
98,936.25
561,211.15
380,834.50
72,820.00
421,325.00
907,667.60
213,970.00
292,159.00
150,150.00
438,832.75
577,770.00
130,000.00
3,179,249.50
2,400,930.06
3,131,874.35
25,604.01
19,335.83
25,222.47
SOUTHERN PINE
CONSTRUCTION
Mr. Joselito Uy
(0922) 859 8859
2,399,923.10
224,944.85
1,001,985.50
139,800.00
10,000.00
122,823.00
394,134.50
379,578.85
100,000.00
152,464.46
1,100,987.50
131,196.00
17,598.75
103,629.50
616,774.60
443,868.75
32,500.00
2,373,266.70
2,599,019.56
19,113.04
20,931.14
ITEM
NO.
A.
1.0
2.0
3.0
4.0
4.1
4.2
5.0
5.1
5.2
5.3
5.4
6.0
7.0
8.0
8.1
8.2
8.3
8.4
DESCRIPTION
Mobilization
Demobilization
Permits
Building Permit
Occupancy Permit
Surety Bond
Performance Bond
Warranty Bond
As Built Plans
Security Charges
Contingencies
Board up
Sub-total ( A )
B. ARCHITECTURAL WORKS
1.0 Site Preparation
2.0 Interior Wall Finishes
2.1 WF-1 1/2" THK Plyboard Advertisement Wall covered with Vinyl Stickers
2.3 WF-3 12mm thk. Tempered Glass Panels on Alum Powder Coated Fin.
2.4
2.5
2.6
2.7
2.8
2.9
2.10
2.11
2.12
2.13
3.0
3.1
3.2
3.3
3.4

P-1 1.20mL x 1.20m H
P-2 1.00mL x 1.20m H
P-3 0.60mL x 1.20m H
P-4 0.80mL x 1.50m H
4.0
4.1
4.2
4.3
Floor Finishes
5.0
5.1
5.2
5.3
6.0
6.1
C.
1.0
Ceiling Finishes
Hangers and support
Sub-total (B)
2.0
3.0
4.0
5.0
6.0
6.1
Sub-total ( C )
WINDOWS SCHEDULE
6.2
6.3
6.4
6.5
6.6
6.7
6.8
6.9
6.10
6.11
D.
1.0

Sub-total ( D )
E.
PAINTING WORKS
3.0 Wood Painting
Sub-total ( E )
F.
ELECTRICAL WORKS
2.0
Wires and Cables
3.0
3.1
3.2
3.3
3.4
3.5
3.6
3.7
3.8
Lighting Fixtures

4.0 Switches
4.1 One-Gang Switch
4.2
4.3
5.0
5.1
5.2
Two-Gang Switch
Three-Gang Switch
5.3
5.4
5.5
5.6
5.7
6.0
Computer Outlet
Telephone Outlet
ACU Outlet
Panel Board
7.0
8.0

9.0
Data Server (Modem)
10.0
Data Cable wire
11.0
12.0
12.1
12.2
12.3
12.4
12.5
12.6
12.7
12.8
12.9

MDP Panel
Telephone Wire
Sub-total ( F )
G.
1.0
2.0
Wires and Cables
3.0
3.1
ACU Units:
6TR ACU (existing)
3.2
5TR ACU (New)
4.0
Sprinkler
5.0
Smoke Detector
6.0
7.0
8.0

9.1 Hangers and Supporters
9.2 Fire Extinguisher
Sub-total ( G )
H.
1.0
2.0
3.0
3.1
3.2
FURNITURES
Reception Counter

3.3 Padded Accent Wall at Center
Sub-total ( H )
ELJ BUILDERS INC.
recheck if already considered

recheck if already considered - specify in what item of work or indicate "INCLUDED"
recheck total unit cost
2.00 sq.m. ,verify qty

recheck material and labor unit cost
by
by
by
by
by
others
others
others
others
others
recheck material unit cost

X
X
X
X
X
X
X
recheck material unit cost - too high

X
specify location
specify location
recheck labor unit cost
X

12.00 sets, verify qty

X
X
by others
verify qty if mts or 1 lot
X
recheck if 21W or 28W based on specs
verify if included
verify if included in panel board
verify if included in panel board
include in telephone wire and cable
X
for cleaning, verify total unit cost

recheck unit cost
13 sets, verify qty


recheck unit cost - too high

by others

ITEM
NO.
A.
1.0
2.0
3.0
4.0
4.1
4.2
5.0
5.1
5.2
5.3
5.4
6.0
7.0
8.0
8.1
8.2
8.3
8.4
DESCRIPTION
Mobilization
Demobilization
Permits
Building Permit
Occupancy Permit
Surety Bond
Performance Bond
Warranty Bond
As Built Plans
Security Charges
Contingencies
Board up
Sub-total ( A )
2.4
2.5
2.6
2.7
2.8
2.9
2.10
2.11
2.12
2.13
3.0
3.1
3.2
3.3
3.4

P-1 1.20mL x 1.20m H
P-2 1.00mL x 1.20m H
P-3 0.60mL x 1.20m H
P-4 0.80mL x 1.50m H
4.0
4.1
4.2
4.3
Floor Finishes
5.0
5.1
5.2
5.3
6.0
6.1
C.
1.0
Ceiling Finishes
Hangers and support
Sub-total (B)
2.0
3.0
4.0
5.0
6.0
6.1
Sub-total ( C )
WINDOWS SCHEDULE
6.2
6.3
6.4
6.5
6.6
6.7
6.8
6.9
6.10
6.11
D.
1.0

Sub-total ( D )
E.
PAINTING WORKS
3.0 Wood Painting
Sub-total ( E )
F.
ELECTRICAL WORKS
2.0
Wires and Cables
3.0
3.1
3.2
3.3
3.4
3.5
3.6
3.7
3.8
Lighting Fixtures

4.0 Switches
4.1 One-Gang Switch
4.2
4.3
5.0
5.1
5.2
Two-Gang Switch
Three-Gang Switch
5.3
5.4
5.5
5.6
5.7
6.0
Computer Outlet
Telephone Outlet
ACU Outlet
Panel Board
7.0
8.0

9.0
Data Server (Modem)
10.0
Data Cable wire
11.0
12.0
12.1
12.2
12.3
12.4
12.5
12.6
12.7
12.8
12.9

MDP Panel
Telephone Wire
Sub-total ( F )
G.
1.0
2.0
Wires and Cables
3.0
3.1

6TR ACU (existing)
3.2
5TR ACU (New)
4.0
Sprinkler
5.0
Smoke Detector
6.0
7.0
8.0

Sub-total ( G )
H.
1.0
2.0
3.0
3.1
3.2
FURNITURES
Reception Counter

Sub-total ( H )
RSG BUILDERS INC.

recheck total unit cost - too high
recheck if already considered


430 sq.m., verify qty
X
6.35 sq.m., verify qty
X
X
verify material unit cost
X
by
by
by
by
by
owner
owner
owner
owner
owner
X
verify qty if by lot or sq.m.
X
recheck if double wall
recheck if standard or aluminum frame
recheck if dry wall partition
recheck if 100mm thk
recheck specs
recheck if 19mm thk
recheck material and labor unit cost - too high
X
included

6 sets, verify qty

(1 lot) qty
verify qty if assys or unit
by owner
verify qty if lm or 1 lot
recheck
recheck
recheck
recheck
recheck
recheck
if
if
if
if
if
if
already
already
already
already
already
already
considered
considered
considered
considered
considered
considered
specify
specify
specify
specify
specify
specify
in
in
in
in
in
in
X
what
what
what
what
what
what
X
X
item
item
item
item
item
item
of
of
of
of
of
of
work
work
work
work
work
work
or
or
or
or
or
or
indicate
indicate
indicate
indicate
indicate
indicate
"INCLUDED"
"INCLUDED"
"INCLUDED"
"INCLUDED"
"INCLUDED"
"INCLUDED"
consider existing
13 units, verify qty


(1 lot) qty
by owner
included in office furnitures
ITEM
NO.
A.
1.0
2.0
3.0
4.0
4.1
4.2
5.0
5.1
5.2
5.3
5.4
6.0
7.0
8.0
8.1
8.2
8.3
8.4
DESCRIPTION
Mobilization
Demobilization
Permits
Building Permit
Occupancy Permit
Surety Bond
Performance Bond
Warranty Bond
As Built Plans
Security Charges
Contengencies
Board up
Sub-total ( A )
2.4
2.5
2.6
2.7
2.8
2.9
2.10
2.11
2.12
2.13
3.0
3.1
3.2
3.3
3.4

P-1 1.20mL x 1.20m H
P-2 1.00mL x 1.20m H
P-3 0.60mL x 1.20m H
P-4 0.80mL x 1.50m H
4.0
4.1
4.2
4.3
Floor Finishes
5.0
5.1
5.2
5.3
6.0
6.1
C.
1.0
Ceiling Finishes
Hangers and support
Sub-total (B)
2.0
3.0
4.0
5.0
6.0
6.1
Sub-total ( C )
WINDOWS SCHEDULE
6.2
6.3
6.4
6.5
6.6
6.7
6.8
6.9
6.10
6.11
D.
1.0

Sub-total ( D )
E.
PAINTING WORKS
3.0 Wood Painting
Sub-total ( E )
F.
ELECTRICAL WORKS
2.0
Wires and Cables
3.0
3.1
3.2
3.3
3.4
3.5
3.6
3.7
3.8
Lighting Fixtures

4.0 Switches
4.1 One-Gang Switch
4.2
4.3
5.0
5.1
5.2
Two-Gang Switch
Three-Gang Switch
5.3
5.4
5.5
5.6
5.7
6.0
Computer Outlet
Telephone Outlet
ACU Outlet
Panel Board
7.0
8.0

9.0
Data Server (Modem)
10.0
Data Cable wire
11.0
12.0
12.1
12.2
12.3
12.4
12.5
12.6
12.7
12.8
12.9

MDP Panel
Telephone Wire
Sub-total ( F )
G.
1.0
2.0
Wires and Cables
3.0
3.1

6TR ACU (existing)
3.2
5TR ACU (New)
4.0
Sprinkler
5.0
Smoke Detector
6.0
7.0
8.0

Sub-total ( G )
H.
1.0
2.0
3.0
3.1
3.2
FURNITURES
Reception Counter

Sub-total ( H )
L.M. RANESES BUILDERS


(1 lot) qty

recheck
recheck
recheck
recheck
recheck
recheck
recheck
material
material
material
material
material
material
material
n/a
n/a
n/a
n/a
n/a
unit
unit
unit
unit
unit
unit
unit
cost
cost
cost
cost
cost
cost
cost
consider existing

X
X
X
X
X
X
X


X
verify if necessary
verify if necessary
verify total unit cost - too high
(no qty but with unit cost)
by owner
recheck
recheck
recheck
recheck
recheck
recheck
if
if
if
if
if
if
already
already
already
already
already
already
considered
considered
considered
considered
considered
considered
specify
specify
specify
specify
specify
specify
in
in
in
in
in
in
X
what
what
what
what
what
what
X
X
item
item
item
item
item
item
of
of
of
of
of
of
work
work
work
work
work
work
or
or
or
or
or
or
indicate
indicate
indicate
indicate
indicate
indicate
"INCLUDED"
"INCLUDED"
"INCLUDED"
"INCLUDED"
"INCLUDED"
"INCLUDED"
for cleaning, recheck material and labor unit cost
3 units, verify qty


n/a
X
ITEM
NO.
A.
1.0
2.0
3.0
4.0
4.1
4.2
5.0
5.1
5.2
5.3
5.4
6.0
7.0
8.0
8.1
8.2
8.3
8.4
DESCRIPTION
Mobilization
Demobilization
Permits
Building Permit
Occupancy Permit
Surety Bond
Performance Bond
Warranty Bond
As Built Plans
Security Charges
Contengencies
Board up
Sub-total ( A )
2.4
2.5
2.6
2.7
2.8
2.9
2.10
2.11
2.12
2.13
3.0
3.1
3.2
3.3
3.4

P-1 1.20mL x 1.20m H
P-2 1.00mL x 1.20m H
P-3 0.60mL x 1.20m H
P-4 0.80mL x 1.50m H
4.0
4.1
4.2
4.3
Floor Finishes
5.0
5.1
5.2
5.3
6.0
6.1
C.
1.0
Ceiling Finishes
Hangers and support
Sub-total (B)
2.0
3.0
4.0
5.0
6.0
6.1
Sub-total ( C )
WINDOWS SCHEDULE
6.2
6.3
6.4
6.5
6.6
6.7
6.8
6.9
6.10
6.11
D.
1.0

Sub-total ( D )
E.
PAINTING WORKS
3.0 Wood Painting
Sub-total ( E )
F.
ELECTRICAL WORKS
2.0
Wires and Cables
3.0
3.1
3.2
3.3
3.4
3.5
3.6
3.7
3.8
Lighting Fixtures

4.0 Switches
4.1 One-Gang Switch
4.2
4.3
5.0
5.1
5.2
Two-Gang Switch
Three-Gang Switch
5.3
5.4
5.5
5.6
5.7
6.0
Computer Outlet
Telephone Outlet
ACU Outlet
Panel Board
7.0
8.0

9.0
Data Server (Modem)
10.0
Data Cable wire
11.0
12.0
12.1
12.2
12.3
12.4
12.5
12.6
12.7
12.8
12.9

MDP Panel
Telephone Wire
Sub-total ( F )
G.
1.0
2.0
Wires and Cables
3.0
3.1

6TR ACU (existing)
3.2
5TR ACU (New)
4.0
Sprinkler
5.0
Smoke Detector
6.0
7.0
8.0

Sub-total ( G )
H.
1.0
2.0
3.0
3.1
3.2
FURNITURES
Reception Counter

Cashier's Counter table
Sub-total ( H )

verify if all permits included
X
X
verify if all bonds and insurances included
X
X
X
X

X


recheck
recheck
recheck
recheck
if
if
if
if
included
included
included
included
in
in
in
in
scope
scope
scope
scope
of
of
of
of
work
work
work
work
10 sq.m., verify qty

X
X
X
X
recheck specs if single board surface
X
X

recheck if included
specify location
specify location
5 sets, verify qty
(1 set) qty
recheck minutes if included in costing

recheck
recheck
recheck
recheck
recheck
recheck
if
if
if
if
if
if
already
already
already
already
already
already
considered
considered
considered
considered
considered
considered
X
specify in what item
recheck if included
X
of
of
of
of
of
of
work
work
work
work
work
work
or
or
or
or
or
or
indicate
indicate
indicate
indicate
indicate
indicate
"INCLUDED"
"INCLUDED"
"INCLUDED"
"INCLUDED"
"INCLUDED"
"INCLUDED"
2 units, verify qty
6 units, verify qty
5 lots, verify qty


(4 units) qty (10 lbs)

by others
X
recheck if included
ITEM
NO.
A.
1.0
2.0
3.0
4.0
4.1
4.2
5.0
5.1
5.2
5.3
5.4
6.0
7.0
8.0
8.1
8.2
8.3
8.4
DESCRIPTION
Mobilization
Demobilization
Permits
Building Permit
Occupancy Permit
Surety Bond
Performance Bond
Warranty Bond
As Built Plans
Security Charges
Contengencies
Board up
Sub-total ( A )
2.4
2.5
2.6
2.7
2.8
2.9
2.10
2.11
2.12
2.13
3.0
3.1
3.2
3.3
3.4

P-1 1.20mL x 1.20m H
P-2 1.00mL x 1.20m H
P-3 0.60mL x 1.20m H
P-4 0.80mL x 1.50m H
4.0
4.1
4.2
4.3
Floor Finishes
5.0
5.1
5.2
5.3
6.0
6.1
C.
1.0
Ceiling Finishes
Hangers and support
Sub-total (B)
2.0
3.0
4.0
5.0
6.0
6.1
Sub-total ( C )
WINDOWS SCHEDULE
6.2
6.3
6.4
6.5
6.6
6.7
6.8
6.9
6.10
6.11
D.
1.0

Sub-total ( D )
E.
PAINTING WORKS
3.0 Wood Painting
Sub-total ( E )
F.
ELECTRICAL WORKS
2.0
Wires and Cables
3.0
3.1
3.2
3.3
3.4
3.5
3.6
3.7
3.8
Lighting Fixtures

4.0 Switches
4.1 One-Gang Switch
4.2
4.3
5.0
5.1
5.2
Two-Gang Switch
Three-Gang Switch
5.3
5.4
5.5
5.6
5.7
6.0
Computer Outlet
Telephone Outlet
ACU Outlet
Panel Board
7.0
8.0

9.0
Data Server (Modem)
10.0
Data Cable wire
11.0
12.0
12.1
12.2
12.3
12.4
12.5
12.6
12.7
12.8
12.9

MDP Panel
Telephone Wire
Sub-total ( F )
G.
1.0
2.0
Wires and Cables
3.0
3.1

6TR ACU (existing)
3.2
5TR ACU (New)
4.0
Sprinkler
5.0
Smoke Detector
6.0
7.0
8.0

Sub-total ( G )
H.
1.0
2.0
3.0
3.1
3.2
FURNITURES
Reception Counter

Sub-total ( H )

recheck
recheck
recheck
recheck
total
total
total
total
unit
unit
unit
unit
cost
cost
cost
cost
too
too
too
too
high
high
high
high

X
recheck
recheck
recheck
recheck
if
if
if
if
included
included
included
included
in
in
in
in
scope
scope
scope
scope
of
of
of
of
work
work
work
work


X
X
X
X
X
X
X

specify location
specify location




X
X
recheck
recheck
recheck
recheck
recheck
recheck
if
if
if
if
if
if
already
already
already
already
already
already
considered
considered
considered
considered
considered
considered
specify
specify
specify
specify
specify
specify
in
in
in
in
in
in
X
what
what
what
what
what
what
X
X
item
item
item
item
item
item
of
of
of
of
of
of
work
work
work
work
work
work
or
or
or
or
or
or
indicate
indicate
indicate
indicate
indicate
indicate
"INCLUDED"
"INCLUDED"
"INCLUDED"
"INCLUDED"
"INCLUDED"
"INCLUDED"
consider existing
13 units, verify qty
3 units, verify qty
recheck unit cost - too high


by others
included in office furniture
DATE: March 06, 2015

PROJECT: Robinsons Homes - Bacolod Office Fit out
LOCATION: Level 3, Robinsons Place Bacolod, Lacson St. Mandalagan, Bacolod City
SUBJECT: LIST OF PROJECTS RELATED TO OFFICE FIT-OUT
ELJ BUILDERS INC.
1. Construction of Teletech Call center, Robinsons Cybergate, Bacolod City, Interior Fit-out
Php 60,000,000.00
2. Construction of Robinsons Bank, Tacloban Branch
Php 3,000,000.00
3. Construction of Robinsons Bank, Roxas City Branch
Php 3,100,000.00
4. Lingkod Pinoy Center, Robinsons Place Antipolo
Php 2,900,000.00
RSG BUILDERS INC.
1. Robinsons Bank, Arnaiz branch
Php 3,400,000.00
2. Office of Consumer Finance of Robinsons Bank, RET 24th floor
Php 8,900,000.00
3. Executive Office, RLC
Php 1,500,000.00
4. Executive Office, RLC, Rbank 12th floor gcc
Php 3,200,00.00
1. Robinsons Satellite Office, Robinsons Lipa Batangas, Interior Fit-out
Php 800,000.00
2. Investors Assurance Corporation, BDO Bldg., Paseo Makati City, Interior Fit-out
Php 2,000,000.00
3. Dermstrata Clinic, KCC Mall Gensan, Interior Fit-out
Php 1,300,000.00
4. Espaa Residences Lobby and Selected Units Interior, Sampaloc Manila
Php 1,500,000.00
1. Rhomes Baliuag Satellite Office, Baliuag Bulacan, Construction Interior Fit-out (June 2014)
2. Manila Sales Office, Robinsons Adriatico Manila, Construction (June 2013)
3. Improvement of BUGM's Office, Robinsons Galleria, Renovation (Jan. 2013)
4. Rhomes Main Lobby, Robinsons Galleria, Renovation (Feb. 2012)
1. Go Hotel, Butuan City, Interior Fit-out
2. Go Hotels, Iloilo City, Interior Fit-out
3. San Miguel Foods Inc., Iloilo City, Sales Office and Warehouse Expansion
4. San Miguel Foods Inc., Iloilo Warehouse Additional Architectural and Electrical Works
andalagan, Bacolod City
olod City, Interior Fit-out
Interior Fit-out
nterior Fit-out (June 2014)
(Jan. 2013)
and Electrical Works
Awarded Office Construction

1.0
2.0
3.0
4.0
5.0
6.0
7.0
8.0
9.0
10.0
11.0
Project / Location
Contractor
Renovation of CDO Office

Renovation of Cavite Office
Pampanga Satellite Office
Renovation of RH Showroom
Lipa Office
GenSan Office
Davao Office
Cavite Office
Renovation of BUGM & Mktg
Laoag Office Renovation
Baliuag Office
GrandBlocks Enterprises
JDS Dayrit Builders
Saile Builders & Trading
HSA Const. Corp.
HSA Const. Corp.
RAQI Builders
Amonz
JDSD Builders
HSA Const. Corp.
JLP Const
HSA Const. Corp.
Area (m)
PO Amount
Cost/m
135.00
35.80
72.00
130.00
48.00
67.39
245.00
30.36
50.00
135.22
95.00
850,000.00
335,000.00
691,785.00
850,000.00
845,000.00
520,000.00
5,500,000.00
630,000.00
495,000.00
800,000.00
1,700,000.00
6,296.30
9,357.54
9,608.13
6,538.46
17,604.17
7,716.28
22,448.98
20,750.99
9,900.00
5,916.28
17,894.74
PO Date
04 Dec 2006
12 Jun 2007
25 Nov 2008
29 Sep 2009
05 Oct 2010
11 Apr 2011
18 Aug 2011
10 Jan 2012
07 Jan 2013
26 Apr 2013
30 May 2014
Remarks
incl. furniture supply & inst'n


Bacolod Office

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Bacolod Office

Uploaded by

Copyright:

Available Formats

ITEMIZED BID BREAKDOWN

INTERIOR FIT-OUT OF ROBINSONS HOMES BACOLOD OF

6.0 Others (Pls. Specify)

11.0 Telephone Wire and Cable

HOMES BACOLOD OFFICE

St. Mandalagan, Bacolod City

de any scope of work not specified in the breakdown

s and change orders. Scope of work of the contractor shall

ITEMIZED BID BREAKDOWN

INTERIOR FIT-OUT OF ROBINSONS HOMES BACOLOD

Level 3, Robinsons Place Bacolod, Lacson St. Mandalagan, Ba

S HOMES BACOLOD OFFICE

on St. Mandalagan, Bacolod City

e any scope of work not specified in the breakdown under item

and change orders. Scope of work of the contractor shall be in

ELJ BUILDERS INC.

RSG BUILDERS INC.

34,720.00 16.80 sq. m.

L.M. RANESES BUILDERS

HSA CONSTRUCTION CORP.

SOUTHERN PINE CONSTRUCTION CO.

7,000.00 13.46 sq.m.

SOUTHERN PINE CONSTRUCTION CO. INC.

CLARIFIED BID BREAKDOWN

ELJ BUILDERS INC.

ELJ BUILDERS INC.

63,004.50 226.00 sq.m.

ELJ BUILDERS INC.

RSG BUILDERS INC.

L.M. RAESES BUILDERS

RSG BUILDERS INC.

L.M. RAESES BUILDERS

RSG BUILDERS INC.

L.M. RAESES BUILDERS

HSA CONSTRUCTION CORP.

SOUTHERN PINE CONSTRUCTION CO. INC.

HSA CONSTRUCTION CORP.

SOUTHERN PINE CONSTRUCTION CO. INC.

HSA CONSTRUCTION CORP.

included in wires and cables

SOUTHERN PINE CONSTRUCTION CO. INC.

DATE: March 06, 2015

ii. Clarified Bid

Cost per sq.m.

lod Satellite Office (Floor area = 124.17 sq.m.)

INTERIOR FIT-OUT OF ROBINSONS HOMES BACOLOD OFFICE

WF-4 12mm thk Gypsum Board Double Wall on alum frame

2.0 Others (Please specify)

Wires and Cables

3.8 Emergency Lights Twinhead

Ceiling Mounted Projector Screen

Data Server (Modem)

Data Cable wire

Telephone Wire and Cable

Wires and Cables

5TR ACU (New)

Re-Layout Sprinkler and Smoke Detector

Ducting System Layout

Exhaust Fan (Cashier's Area)

9.0 Others (Pls. specify)

Office Furnitures (See Lists of Furnitures)

ELJ BUILDERS INC.

recheck if already considered

recheck total unit cost