ROBINSONS LAND CORPORATION

Corporate Engineering

Project : PROPOSED REPLACEMENT OF CORRODED WASTE PIPE LINES AT ALL BASEMENT LEVEL
Location : BASEMENT 1-3, ROBINSONS GALLERIA
Project Duration : 40 Working Days

In-House Estimate

ITEM DESCRIPTION
QTY UNIT UNIT COST TOTAL COST
I. Materials
A. Sewer Pipes
1 250mmØx3m - Pipe, PVC - Atlanta, Emerald or Approved Equal 3 lengths 3,876.00 11,628.00
2 200mmØx3m - Pipe, PVC - Atlanta, Emerald or Approved Equal 60 lengths 2,346.00 140,760.00
3 150mmØx3m - Pipe, PVC - Atlanta, Emerald or Approved Equal 12 lengths 1,530.00 18,360.00
4 100mmØx3m - Pipe, PVC - Atlanta, Emerald or Approved Equal 12 lengths 714.00 8,568.00
5 75mmØx3m - Pipe, PVC - Atlanta, Emerald or Approved Equal 2 lengths 536.00 1,072.00
6 50mmØx3m - Pipe, PVC - Atlanta, Emerald or Approved Equal 2 lengths 250.00 500.00
7 200x200mmØ - Wye, PVC 9 pcs 1,415.00 12,735.00
8 150x150mmØ - Wye, PVC 4 pcs 969.00 3,876.00
9 100x100mmØ - Wye, PVC 10 pcs 131.00 1,310.00
10 250x200mmØ - Wye Reducer, PVC 1 pcs 1,950.00 1,950.00
11 200x150mmØ - Wye Reducer, PVC 1 pcs 1,810.00 1,810.00
12 200x100mmØ - Wye Reducer, PVC 8 pcs 1,810.00 14,480.00
13 150x100mmØ - Wye Reducer, PVC 4 pcs 689.00 2,756.00
14 100x50mmØ - Wye Reducer, PVC 6 pcs 109.00 654.00
15 100x75mmØ - Wye Reducer, PVC 1 pcs 175.00 175.00
16 75x50mmØ - Wye Reducer, PVC 2 pcs 110.00 220.00
17 200x200mmØ - Coupling, PVC 2 pcs 408.00 816.00
18 200x100mmØ - Coupling Reducer, PVC 1 pcs 470.00 470.00
19 100x50mmØ - Coupling Reducer, PVC 1 pcs 155.00 155.00
20 250mmØ - Elbow (45°), PVC 1 pcs 1,870.00 1,870.00
21 200mmØ - Elbow (45°), PVC 20 pcs 765.00 15,300.00
22 100mmØ - Elbow (45°), PVC 11 pcs 65.00 715.00
23 75mmØ - Elbow (45°), PVC 2 pcs 45.00 90.00
24 50mmØ - Elbow (45°), PVC 4 pcs 25.00 100.00
25 200mmØ - Elbow (90°), PVC 1 pcs 860.00 860.00
26 150mmØ - Elbow (90°), PVC 1 pcs 370.00 370.00
27 100mmØ - Elbow (90°), PVC 1 pcs 65.00 65.00
28 75mmØ - P-Trap PVC 1 pcs 150.00 150.00
29 200mmØ - Clean Out Set, PVC 6 pcs 1,194.00 7,164.00
30 150mmØ - Clean Out Set, PVC 2 pcs 536.00 1,072.00
31 100mmØ - Clean Out Set, PVC 3 pcs 64.00 192.00
32 250mmØ - No Hub Coupling Assembly w/ Neoprene 4 pcs 1,250.00 5,000.00
33 200mmØ - No Hub Coupling Assembly w/ Neoprene 28 pcs 960.00 26,880.00
34 150mmØ - No Hub Coupling Assembly w/ Neoprene 6 pcs 650.00 3,900.00
35 100mmØ - No Hub Coupling Assembly w/ Neoprene 20 pcs 420.00 8,400.00
36 Painting (primer, enamel, thinner, paint brush, rugs, etc.) 1 lot 7,000.00 7,000.00
B. Hangers and Supports
1 Plain Round bar 12mmØx20' 45 lengths 160.00 7,200.00
2 Flat bar 1"x⅛"x20' 34 length 125.00 4,250.00
3 Expansion bolt 157 pcs 25.00 3,925.00
4 Hexagonal nuts with washer 314 pcs 12.00 3,768.00
C. Consumables (epoxy, solvent cement, etc.) 1 lot 10,000.00 10,000.00
TOTAL 330,566.00
II. Labor
 1 1 - Leadman 40 days 600.00 24,000.00
2 2 - Plumber 40 days 1,000.00 40,000.00
3 2 - Painter 20 days 1,000.00 20,000.00
4 8 - Helper 40 days 3,736.00 149,440.00
TOTAL 233,440.00
III OTHER COST (VAT INCL)
a. Miscellaneous
1 Temporary facilities, tools, equipment and scaffolding 1 lot 20,000.00 20,000.00
2 Concrete chipping works 1 lot 5,000.00 5,000.00
3 Testing and commissioning 1 lot 5,000.00 5,000.00
4 Restoration works 1 lot 10,000.00 10,000.00
TOTAL MISCELLANEOUS 40,000.00
b. OVERHEAD/ MARK - UP/ PROFIT 1 lot 241,602.40
c. MOBILIZATION and DEMOBILIZATION 1 lot 10,000.00
d. PERMITS/BONDS/CARI 1 lot 25,368.25
e. SECURITY CHARGES (MALL PARTNER) N/A

TOTAL PROJECT COST Php880,976.65

Amount in words: **Eight Hundred Eighty Thousand-Nine Hundred Seventy Six Pesos and Sixty Five
Centavos**
FINAL NEGOTIATED PRICE (VAT incl)

Delivery/Completion 40 Working Days

Warranty 1 Year
Payment Terms
Price Validity
Security Charges (Mall) ₱25,600.00
Remarks

Prepared by: Checked by: Approved by:

V.S. Baradi/J.S. Bondilles S.L.O. Bantugan S.M.Paete/J.L.A. Briones /R.L. Canlas

 ROBINSONS LAND CORPORATION
Corporate Engineering

Project : PROPOSED REPLACEMENT OF CORRODED WASTE PIPE LINES AT BASEMENT

Location : BASEMENT 1, ROBINSONS GALLERIA
Project Duration : 30 Working Days

In-House Estimate

ITEM DESCRIPTION
QTY UNIT UNIT COST
I. Materials
A Basement 1 - Sewer Pipes & Fittings
1 200mmØx3m - Pipe, PVC - Atlanta, Emerald or Approve 27 lengths 2,346.00
2 150mmØx3m - Pipe, PVC - Atlanta, Emerald or Approve 12 lengths 1,530.00
3 100mmØx3m - Pipe, PVC - Atlanta, Emerald or Approve 8 lengths 714.00
4 75mmØx3m - Pipe, PVC - Atlanta, Emerald or Approved 2 lengths 536.00
5 50mmØx3m - Pipe, PVC - Atlanta, Emerald or Approved 2 lengths 250.00
6 200x200mmØ - Wye, PVC 7 pcs 1,415.00
7 150x150mmØ - Wye, PVC 4 pcs 969.00
8 100x100mmØ - Wye, PVC 8 pcs 131.00
9 200x150mmØ - Wye Reducer, PVC 1 pcs 1,810.00
10 200x100mmØ - Wye Reducer, PVC 8 pcs 1,810.00
11 150x100mmØ - Wye Reducer, PVC 4 pcs 689.00
12 100x50mmØ - Wye Reducer, PVC 6 pcs 109.00
13 100x75mmØ - Wye Reducer, PVC 1 pcs 175.00
14 75x50mmØ - Wye Reducer, PVC 2 pcs 110.00
15 200x100mmØ - Coupling Reducer, PVC 1 pcs 470.00
16 100x50mmØ - Coupling Reducer, PVC 1 pcs 155.00
17 200mmØ - Elbow (45°), PVC 14 pcs 765.00
18 100mmØ - Elbow (45°), PVC 9 pcs 65.00
19 75mmØ - Elbow (45°), PVC 2 pcs 45.00
20 50mmØ - Elbow (45°), PVC 4 pcs 25.00
21 200mmØ - Elbow (90°), PVC 1 pcs 860.00
22 150mmØ - Elbow (90°), PVC 1 pcs 370.00
23 100mmØ - Elbow (90°), PVC 1 pcs 65.00
24 75mmØ - P-Trap PVC 1 pcs 150.00
25 200mmØ - Clean Out Set, PVC 6 pcs 1,194.00
26 150mmØ - Clean Out Set, PVC 2 pcs 536.00
27 100mmØ - Clean Out Set, PVC 3 pcs 64.00
28 200mmØ - No Hub Coupling Assembly w/ Neoprene 15 pcs 960.00
29 150mmØ - No Hub Coupling Assembly w/ Neoprene 6 pcs 650.00
30 100mmØ - No Hub Coupling Assembly w/ Neoprene 18 pcs 420.00
31 Painting (primer, enamel, thinner, paint brush, rugs, etc 1 lot 7,000.00
32 Plain Round bar 12mmØx20' 27 lengths 160.00
33 Flat bar 1"x⅛"x20' 21 length 125.00
34 Expansion bolt 103 pcs 25.00
35 Hexagonal nuts with washer 206 pcs 12.00
B Basement 2 - Sewer Pipes & Fittings
1 250mmØx3m - Pipe, PVC - Atlanta, Emerald or Approve 3 lengths 3,876.00
2 200mmØx3m - Pipe, PVC - Atlanta, Emerald or Approve 10 lengths 2,346.00
3 100mmØx3m - Pipe, PVC - Atlanta, Emerald or Approve 4 lengths 714.00
4 100x100mmØ - Wye, PVC 2 pcs 131.00
5 250x200mmØ - Wye Reducer, PVC 1 pcs 1,950.00
6 250mmØ - Elbow (45°), PVC 1 pcs 1,870.00
7 100mmØ - Elbow (45°), PVC 2 pcs 65.00
8 250mmØ - No Hub Coupling Assembly w/ Neoprene 4 pcs 1,250.00
9 200mmØ - No Hub Coupling Assembly w/ Neoprene 11 pcs 960.00
10 100mmØ - No Hub Coupling Assembly w/ Neoprene 2 pcs 420.00
11 Painting (primer, enamel, thinner, paint brush, rugs, etc 1 lot 5,000.00
12 Plain Round bar 12mmØx20' 10 lengths 160.00
13 Flat bar 1"x⅛"x20' 9 length 125.00
14 Expansion bolt 38 pcs 25.00
15 Hexagonal nuts with washer 76 pcs 12.00
C. Basement 3 - Sewer Pipes & Fittings
1 200mmØx3m - Pipe, PVC - Atlanta, Emerald or Approve 23 lengths 2,346.00
2 200mmØ - Wye PVC 2 pcs 1,415.00
3 200mmØ - PVC. Coupling 2 pcs 408.00
4 200mmØ - Elbow (45°), PVC 6 pcs 765.00
5 200mmØ - No Hub Coupling Assembly w/ Neoprene 2 pcs 960.00
6 Plain Round bar 12mmØx20' 8 lengths 160.00
7 Flat bar 1"x⅛"x20' 4 lenghts 125.00
8 Expansion bolt 16 pcs 25.00
9 Hexagonal nuts with washer 32 pcs 12.00
d. Consumables (epoxy, solvent cement, etc.) 1 lot 15,000.00
TOTAL
II. Labor
1 1 - Leadman 40 days 600.00
2 2 - Plumber 40 days 1,000.00
3 1 - Painter 20 days 1,000.00
4 4 - Helper 40 days 3,736.00
TOTAL
III OTHER COST (VAT INCL)
a. Miscellaneous
1 Temporary facilities, tools, equipment and scaffolding 1 lot 20,000.00
2 Concrete chipping works 1 lot 5,000.00
3 Testing and commissioning 1 lot 5,000.00
4 Restoration works 1 lot 10,000.00
TOTAL MISCELLANEOUS
b. OVERHEAD/ MARK - UP/ PROFIT 1 lot
c. MOBILIZATION and DEMOBILIZATION 1 lot
 d. PERMITS/BONDS/CARI 1 lot
e. SECURITY CHARGES (MALL PARTNER) N/A

TOTAL PROJECT COST

Amount in words: **Four Hundred Eighty-four Thousand One Hundred Seven Pesos and Ni
seven Centavos**
FINAL NEGOTIATED PRICE (VAT incl)

Delivery/Completion 30 Working Days

Warranty 1 Year
Payment Terms
Price Validity
Security Charges (Mall) ₱19,200.00
Remarks

Prepared by: Checked by: Approved by:

V.S. Baradi/J.S. Bondilles S.L.O. Bantugan S.M.Paete/J.L.A. Briones /R.L. C

LINES AT BASEMENT 1

TOTAL COST

63,342.00
18,360.00
5,712.00
1,072.00
500.00
9,905.00
3,876.00
1,048.00
1,810.00
14,480.00
2,756.00
654.00
175.00
220.00
470.00
155.00
10,710.00
585.00
90.00
100.00
860.00
370.00
65.00
150.00
7,164.00
1,072.00
192.00
14,400.00
3,900.00
7,560.00
7,000.00
4,320.00
2,625.00
 2,575.00
2,472.00

11,628.00
23,460.00
2,856.00
262.00
1,950.00
1,870.00
130.00
5,000.00
10,560.00
840.00
5,000.00
1,600.00
1,125.00
950.00
912.00

53,958.00
2,830.00
816.00
4,590.00
1,920.00 1.0 200mmØx3m - Pipe, PVC - Atlanta, Emerald or Approved Equal
1,280.00 2.0 200mmØ - Wye PVC
500.00 3.0 200mmØ - PVC. Coupling
400.00 4.0 200mmØ - Elbow (45°), PVC
384.00 5.0 200mmØ - No Hub Coupling Assembly w/ Neoprene
15,000.00
340,566.00
1.0 Plain Round bar 12mmØx20'
24,000.00 2.0 Flat bar 1"x⅛"x20'
40,000.00 3.0 Expansion bolt
20,000.00 4.0 Hexagonal nuts with washer
149,440.00 C. Consumables (QDE,Solvent cement, teflon, paint)
233,440.00

20,000.00
5,000.00
5,000.00
10,000.00
40,000.00
245,602.40
10,000.00
 25,788.25

Php895,396.65
d Seven Pesos and Ninety-

orking Days
1 Year

9,200.00

.L.A. Briones /R.L. Canlas

23 length 2346.00 ###
2 pcs 1415.00 2,830.00
2 pcs 408.00 816.00
6 pcs 765.00 4,590.00
2 pcs 960.00 1,920.00

8 lengths 160.00 1,280.00

4 length 125.00 500.00
16 pcs 25.00 400.00
32 pcs 12.00 384.00
1 lot 5000.00 5,000.00
 ROBINSONS LAND CORPORATION
Corporate Engineering

Project : PROPOSED REPLACEMENT OF CORRODED WASTE PIPE LINES AT ALL BASEMENT LEVEL
Location : BASEMENT 1-3, ROBINSONS GALLERIA
Project Duration : 40 Working Days

Materials Specification and Bid Breakdown

ITEM DESCRIPTION
QTY UNIT UNIT COST TOTAL COST
I. Materials
A. Sewer Pipes
1 250mmØx3m - Pipe, PVC - Atlanta, Emerald or Approved Equa 3 lengths
2 200mmØx3m - Pipe, PVC - Atlanta, Emerald or Approved Equa 60 lengths
3 150mmØx3m - Pipe, PVC - Atlanta, Emerald or Approved Equa 12 lengths
4 100mmØx3m - Pipe, PVC - Atlanta, Emerald or Approved Equa 12 lengths
5 75mmØx3m - Pipe, PVC - Atlanta, Emerald or Approved Equal 2 lengths
6 50mmØx3m - Pipe, PVC - Atlanta, Emerald or Approved Equal 2 lengths
7 200x200mmØ - Wye, PVC 9 pcs
8 150x150mmØ - Wye, PVC 4 pcs
9 100x100mmØ - Wye, PVC 10 pcs
10 250x200mmØ - Wye Reducer, PVC 1 pcs
11 200x150mmØ - Wye Reducer, PVC 1 pcs
12 200x100mmØ - Wye Reducer, PVC 8 pcs
13 150x100mmØ - Wye Reducer, PVC 4 pcs
14 100x50mmØ - Wye Reducer, PVC 6 pcs
15 100x75mmØ - Wye Reducer, PVC 1 pcs
16 75x50mmØ - Wye Reducer, PVC 2 pcs
17 200x200mmØ - Coupling, PVC 2 pcs
18 200x100mmØ - Coupling Reducer, PVC 1 pcs
19 200x50mmØ - Coupling Reducer, PVC 1 pcs
20 250mmØ - Elbow (45°), PVC 1 pcs
21 200mmØ - Elbow (45°), PVC 20 pcs
22 100mmØ - Elbow (45°), PVC 11 pcs
23 75mmØ - Elbow (45°), PVC 2 pcs
24 50mmØ - Elbow (45°), PVC 4 pcs
25 200mmØ - Elbow (90°), PVC 1 pcs
26 150mmØ - Elbow (90°), PVC 1 pcs
27 100mmØ - Elbow (90°), PVC 1 pcs
28 75mmØ - P-Trap PVC 1 pcs
29 200mmØ - Clean Out Set, PVC 6 pcs
30 150mmØ - Clean Out Set, PVC 2 pcs
31 100mmØ - Clean Out Set, PVC 3 pcs
32 250mmØ - No Hub Coupling Assembly w/ Neoprene 4 pcs
33 200mmØ - No Hub Coupling Assembly w/ Neoprene 28 pcs
34 150mmØ - No Hub Coupling Assembly w/ Neoprene 6 pcs
35 100mmØ - No Hub Coupling Assembly w/ Neoprene 20 pcs
36 Painting (primer, enamel, thinner, paint brush, rugs, etc.) 1 lot
B. Hangers and Supports
1 Plain Round bar 12mmØx20' 45 lengths
2 Flat bar 1"x⅛"x20' 34 length
3 Expansion bolt 157 pcs
4 Hexagonal nuts with washer 314 pcs
C. Consumables (epoxy, solvent cement, etc.) 1 lot
TOTAL
II. Labor
1 1 - Leadman 40 days
 2 2 - Plumber 40 days
3 2 - Painter 20 days
4 8 - Helper 40 days
TOTAL
III OTHER COST (VAT INCL)
a. Miscellaneous
1 Temporary facilities, tools, equipment and scaffolding 1 lot
2 Concrete chipping works 1 lot
3 Testing and commissioning 1 lot
4 Restoration works 1 lot
TOTAL MISCELLANEOUS
b. OVERHEAD/ MARK - UP/ PROFIT 1 lot
c. MOBILIZATION and DEMOBILIZATION 1 lot
d. PERMITS/BONDS/CARI 1 lot
e. SECURITY CHARGES (MALL PARTNER) N/A

TOTAL PROJECT COST

FINAL NEGOTIATED PRICE (VAT incl)

Delivery/Completion 40 Working Days

Warranty 1 Year
Payment Terms
Price Validity
Security Charges (Mall) ₱25,600.00
Remarks

Contractor's Name:

Contractor's Representative:

Designation

Signature:

Date Submitted