DEDUCTIVES BASE ON B.O.Q.

'S BID AMOUNT

DESCRIPTION BID AMOUNT
ITEM QTY UNIT TOTAL 2
II-ARCHITECTURAL WORKS
1 FABRICATION WORKS
1.1 RAMP RAILINGS-1 (NEAR PAVILION)
STEEL PRE-PAINTED
2"Ø ROUND STEEL TUBE 18.56 LM 13,589.63
25mm STEEL BAR 32.56 LM 20,212.60
1.2 RAMP RAILINGS-2 (DROP-OFF)
STEEL PRE-PAINTED
2"Ø ROUND STEEL TUBE 18.56 LM 13,589.63
25mm STEEL BAR 32.56 LM 20,212.60
1.3 STEEL GRILLES (ALONG TOILETS)
TUBULAR STEEL
2"x4" STEEL TUBULAR 108.3 LM 37,925.58

4 TILING WORKS
4.1 INSTALLATION OF FLOOR TILES ( TEN ZEN)
B PAVILION 80 SQ.M. 17,095.20
D MALE & FEMALE TOILET
WALLS (TEN ZEN) 36 SQ.M.
E PWD TOILET
WALLS (TEN ZEN) 25 SQ.M.
G RAMPS 30 SQ.M. 6,399.00
H STAIRS 25 SQ.M. 5,332.50

5 PAINTING WORKS
B RAMP RAILINGS 2 (NEAR GARAGE) 1 LOT 175.10
C STEEL GRILLS (ALONG TOILETS) 1 LOT 175.10
6 TINSMITHRY
6.1 LONG SPAN ROOFING GA #26 250 SQ.M.

III-STRUCTURAL WORKS
1 SUBSTRUCTURES
A. EARTHWORKS
A.2 BACKFILL 14 CU.M.

2 SUPERSTRUCTURES
A GROUND FLOOR TO ROOF BEAM
A.1 CONCRETE WORKS
A.2.3 LINTEL BEAMS 5 CU.M. 1,554.05

A.2 STEEL REINFORCEMENTS

A.2.3 LINTEL BEAMS 250 KG 1,362.50

C ROOF FRAMING
C.2 ANGLE BAR
 2"x3"x6.0mx1.5mm 20 PCS 4,775.60
C.3 MISCELLANEOUS
C.3.1 TURN BUCKLES 27 SET
C.3.2 SAGRODS 16mm Ø 29 PCS
IV-SANITARY AND PLUMBING WORKS
1 SANITARY AND SEWER LINES FITTINGS
1.16 ROOF DRAIN COVER 4"X4" 12 PCS 1,910.28
AMOUNT
AMOUNT

58,453.90
67,169.33

58,453.90
67,169.33

172,813.23

41,895.20

15,699.00
13,082.50

175.10
175.10

2,833.33

22,579.05

11,362.50
12,165.00

1,726.11
5,940.94

5,290.44
TFP TRADING AND CONSTRUCTION

PROJECT: AVIDA SETTING - CABANATUAN CITY

LOCATION: CABANATUAN CITY
WORK PACKAGE: CONSTRUCTION OF VILLAGE PAVILION

A DESCRIPTION BID AMOUNT

ITEM QTY UNIT TOTAL 2

I. GENERAL REQUIREMENTS
1 SITE PREPARATION AND HUALING OF DEBRIS 1 LOT 50,505.06
MOBILIZATION AND DEMOBILIZATION/HAULING AND 1 LOT 72,202.80
2 DELIVERY
3 CLEANING AND MAINTENANCE 1 LOT 59,615.98
4 TEMPORARY FACILITY 1 LOT 70,239.52
5 LOGISTICS(6 MONTHS)

II-ARCHITECTURAL WORKS
1 FABRICATION WORKS
1.1 RAMP RAILINGS-1 (NEAR PAVILION)
a. STEEL PRE-PAINTED
2"Ø ROUND STEEL TUBE 18.56 LM 13,589.63
25mmØ STEEL BAR 32.56 LM 20,212.60
1.2 RAMP RAILINGS-2 (DROP-OFF)
a. STEEL PRE-PAINTED
2"Ø ROUND STEEL TUBE 18.56 LM 13,589.63
25mm STEEL BAR 32.56 LM 20,212.60
1.3 STEEL GRILLES (ALONG TOILETS)
a. TUBULAR STEEL
2"x4" STEEL TUBULAR 108.3 LM 37,925.58
2 CEILING WORKS
10mm THK. ON GYPSUM BOARDS ON
1 SUSPENDED LIGHT GAUGE METAL FRAMING
a. ADMIN OFFICE/STORAGE/PANTRY/SECURITY 91.00 SQ.M. 18,830.63
6mm THK. HARDIFLEX CEMENT BOARD ON
2 SUSPENDED LIGHT GAUGE METAL FRAMING
a. PAVILION 198.00 SQ.M. 53,578.80
b. MALE & FEMALE TOILET 10.00 SQ.M. 2,706.00
c. ACC TOILET 5.00 SQ.M. 1,353.00
3 SUPPLY AND INSTALLATION OF DOORS AND WINDOWS
SUPPLY AND INSTALLATION OF DOORS AND DOOR
3.1 JAMBS
a. ADMIN OFFICE/PANTRY/SECURITY
SINGLE SWING DOOR 3.00 SET 1,890.99
FROM 2"x6" STEEL DOOR JAMB
1050mmX2100mm STEEL DOOR
MALE & FEMALE AND PWD TOILET
SINGLE SWING PVC DOOR 3.00 SET 1,890.99
 800mmx2200mm PVC DOOR
MALE & FEMALE AND PWD TOILET
SINGLE SWING PHENOLIC DOOR 3.00 SET 1,671.33
800mmx2200mm PHENOLIC DOOR
SUPPLY AND INSTALLATION OF ANALOC WINDOW
3.2 FRAMING
a. ADMIN OFFICE
W1-ANEALED FIX GLASS ON ANALOC 6.00 SET 2,101.14
0.4x1. WINDOW FRAMING
STORAGE
W2-ANEALED FIX GLASS ON ANALOC 5.00 SET 1,750.95
0.4x0. WINDOW FRAMING
MALE & FEMALE AND ACC TOILET
W3-ANEALED FIX GLASS ON ANALOC 3.00 SET 1,050.57
0.4x1. WINDOW FRAMING
4 TILING WORKS
4.1 INSTALLATION OF FLOOR TILES ( MARIWASA)
a. ADMIN OFFICE/PANTRY/SECURITY 45.00 SQ.M. 9,616.05
b. PAVILION 80.00 SQ.M. 17,095.20
c. STORAGE 3.60 SQ.M. 769.28
d. MALE & FEMALE TOILET
FLOORING 10.00 SQ.M. 2,136.90
WALLS 36.00 SQ.M. 7,692.84
e. PWD TOILET
FLOORING 5.00 SQ.M. 1,068.45
WALLS 25.00 SQ.M. 5,342.25
f. HALLWAYS 60.00 SQ.M. 12,798.00
g. RAMPS 30.00 SQ.M. 6,399.00
h. STAIRS 25.00 SQ.M. 5,332.50
5 PAINTING WORKS
5.1 INTERIOR WALLS
a. ADMIN OFFICE 60.00 SQ.M. 13,054.20
b. STORAGE 30.00 SQ.M. 6,527.10
c. MALE & FEMALE TOILET 15.00 SQ.M. 3,263.55
d. PWD TOILET 15.00 SQ.M. 3,263.55
5.2 EXTERIOR WALLS
a. ELASTOMERIC PAINT
PLAIN CEMENT PLASTER WALL-PAINTED FINISH 120.00 SQ.M. 286.52
5.3 CEILINGS
(SEMI-GLOSS FINISH)
a. ADMIN OFFICE
b. PAVILION 25.00 SQ.M. 251.50
c. STORAGE 80.00 SQ.M. 251.50
d. MALE & FEMALE TOILET 10.00 SQ.M. 251.50
e. PWD TOILET 5.00 SQ.M. 251.50
5.4 FABRICATION WORKS
(QDE FINISH)
a. STEEL DOORS 3.00 LOT 175.10
 b. RAMP RAILINGS 2 (NEAR GARAGE) 1.00 LOT 175.10
c. STEEL GRILLS (ALONG TOILETS) 1.00 LOT 175.10
6 TINSMITHRY
250.00 SQ.M. 44,572.50
6.1 LONG SPAN ROOFING GA. #24
6.2 GUTTER 32.00 PC
6.3 FACIA 97.00 LM
6.4 WALL FLUSHING 25.00 PC
6.5 ACCESSORIES 1.00 LOT

III-STRUCTURAL WORKS
1 SUBSTRUCTURES
A. EARTHWORKS
A.1 EXCAVATION 60.00 CU.M. 382.02
A.2 BACKFILL 42.00 CU.M. 286.52
A.3 EXCAVATION SEPTIC VAULT 5.40 CU.M. 429.77
B. CONCRETE WORKS
B.1 FOOTING 10.76 CU.M. 3,344.32
B.2 COLUMN FOOTING 1.37 CU.M. 425.81
B.3 TIE BEAM 15.00 CU.M. 4,662.15
B.4 WALL FOOTING 5.60 CU.M. 1,740.54
B.5 SEPTIC VAULT 1.50 CU.M. 466.22
C. STEEL REINFORCEMENTS
C.1 FOOTING 483.10 KG 2,632.90
C.2 COLUMN FOOTING 460.10 KG 2,507.55
C.3 TIE BEAM 739.44 KG 4,029.95
C.4 WALL FOOTING 350.00 KG 1,907.50
C.5 SEPTIC VAULT 200.00 KG 1,090.00
D. FORMWORKS (SUBSTRUCTURE & SUPERSTRUCTURE) 1.00 LOT -
E. CHB WORKS
E.1 CHB 6"
EXTERIOR & INTERIOR WALL TO INCLUDE 80.00 CU.M. 18,337.60
E.1.1 PLASTER
E.2 SEPTIC VAULT CHB 4" 25.00 CU.M. 5,730.50
2 SUPERSTRUCTURES
A GROUND FLOOR TO ROOF BEAM
A.1 CONCRETE WORKS
A.1.1 COLUMNS 3.98 CU.M. 1,237.07
A.1.2 GROUND SLAB 23.13 CU.M. 7,189.04
A.2.3 LINTEL BEAMS 5.00 CU.M. 1,554.05
A.2.4 ROOF BEAMS 15.00 CU.M. 4,662.15
A.2 STEEL REINFORCEMENTS
A.2.1 COLUMNS 955.25 KG 5,206.11
A.2.2 GROUND SLAB 964.25 KG 5,255.16
A.2.3 LINTEL BEAMS 250.00 KG 1,362.50
A.2.4 ROOF BEAMS 739.44 KG 4,029.95
A.3 CHB 6"
A.3.1 EXTERIOR & INTERIOR WALLS 250.00 CU.M. 57,305.00
 A.3.2 PARAPET WALLS 60.00 CU.M. 13,753.20
C ROOF FRAMING
C.1 C-PURLINS
2"x4"x6.0Mx1.50mm 50.00 PC 11,939.00
2"x7"x6.0Mx1.50mm 60.00 PC 14,326.80
C.2 ANGLE BAR
2"x3"x6.0mx1.5mm 20.00 PC 4,775.60
C.3 MISCELLANEOUS
C.3.1 TURN BUCKLES 30.00 SET
C.3.2 SAGRODS 16mm Ø 30.00 PC
C.3.3 WELDING RODS 50.00 KG 7,959.50
IV-SANITARY AND PLUMBING WORKS
1 SANITARY AND SEWER LINES FITTINGS
1.1 150mm Ø PVC PIPE 10.00 PC 1,751.00
1.2 100mm Ø PVC PIPE 10.00 PC 872.40
1.3 50mm Ø PVC PIPE 8.00 PC 382.16
1.4 150x150x100 WYE 4.00 PC 318.40
1.5 100x100 WYE 4.00 PC 318.40
1.6 100x100x50 WYE 4.00 PC 318.40
1.7 ELBOW 90x4" 15.00 PC 1,681.20
1.8 ELBOW 45x4" 15.00 PC 1,327.65
1.9 ELBOW 90x2" 15.00 PC 1,461.45
1.10 ELBOW 45x2" 15.00 PC 1,232.25
1.11 CLEAN OUT 4" 6.00 PC 897.78
1.12 SANITARY TEE 4x2 6.00 PC 955.14
1.13 SANITARY TEE 2x2 6.00 PC 955.14
1.14 50 Ø P-TRP 4.00 PC 636.76
1.15 FLOOR DRAIN 4.00 PC 636.76
1.16 ROOF DRAIN COVER 4"X4" 12.00 PC 1,910.28
AMOUNT

AMOUNT

45,505.06

60,500.00

42,215.00
58,188.27

58,453.79
67,169.33

58,453.79
67,169.33

172,813.23

66,926.86

236,103.12
11,924.40
5,962.20

20,469.57

18,479.01
 5,727.39

20,981.46

11,677.45

9,971.43

23,566.05
41,895.20
1,885.28

5,236.90
18,852.54

2,618.45
13,092.25
31,398.00
15,699.00
13,082.50

13,054.20
6,527.10
3,263.55
3,263.55

34,382.40

6,287.50
20,120.00
2,515.00
1,257.50

525.30
 175.10
175.10

127,537.50

21,660.94

22,921.20
8,500.00
2,320.76

43,590.00
6,186.66
62,737.00
22,188.00
6,773.72

18,900.00
20,911.55
31,288.00
12,805.00
9,090.00
36,482.31

55,937.60

12,867.15

17,972.92
104,450.69
22,579.05
67,737.15

43,416.11
43,825.16
11,362.50
33,607.55

148,658.90
39,236.40

38,847.00
54,558.40

12,165.00

1,917.90
6,145.80
58,763.00

6,896.50
3,453.60
1,004.96
475.76
410.20
420.04
3,340.50
2,937.90
2,318.85
2,031.30
1,111.68
1,226.10
1,071.96
776.12
2,173.16
5,290.44
 PRICE COMPARISON
A DESCRIPTION BID AMOUNT

ITEM QTY UNIT TOTAL 2

II-ARCHITECTURAL WORKS
1 FABRICATION WORKS
1.1 RAMP RAILINGS-1 (NEAR PAVILION)
a. STEEL PRE-PAINTED
2"Ø ROUND STEEL TUBE 18.56 LM 13,589.63
25mmØ STEEL BAR 32.56 LM 20,212.60
1.2 RAMP RAILINGS-2 (DROP-OFF)
a. STEEL PRE-PAINTED
2"Ø ROUND STEEL TUBE 18.56 LM 13,589.63
25mm STEEL BAR 32.56 LM 20,212.60
1.3 STEEL GRILLES (ALONG TOILETS)
a. TUBULAR STEEL
2"x4" STEEL TUBULAR 108.3 LM 37,925.58
4 TILING WORKS
4.1 INSTALLATION OF FLOOR TILES ( TEN ZEN)
ADMIN OFFICE/PANTRY/SECURITY (HOMMSS BRAND AS 45.00 SQ.M.
a. PER INSTALLED)
b. PAVILION 80.00 SQ.M. 17,095.20
d. MALE & FEMALE TOILET
FLOORING (TEN ZEN BRAND AS PER INSTALLED) 10.00 SQ.M.
WALLS (TEN ZEN BRAND AS PER INSTALLED) 36.00 SQ.M.
e. PWD TOILET
FLOORING (TEN ZEN BRAND AS PER INSTALLED) 5.00 SQ.M.
WALLS (TEN ZEN BRAND AS PER INSTALLED) 25.00 SQ.M.
f. HALLWAYS (HOMMSS BRAND AS PER INSTALLED) 60.00 SQ.M.
g. RAMPS 30.00 SQ.M. 6,399.00
h. STAIRS 25.00 SQ.M. 5,332.50
5 PAINTING WORKS
b. RAMP RAILINGS 2 (NEAR GARAGE) 1.00 LOT 175.10
c. STEEL GRILLS (ALONG TOILETS) 1.00 LOT 175.10
6 TINSMITHRY
LONG SPAN ROOFING (GA. #26 AS PER INSTALLED 250.00 SQ.M.
6.1 MATERIAL)
III-STRUCTURAL WORKS
1 SUBSTRUCTURES
A. EARTHWORKS
A.2 BACKFILL 14.00 CU.M.
2 SUPERSTRUCTURES
A GROUND FLOOR TO ROOF BEAM
A.1 CONCRETE WORKS
A.2.3 LINTEL BEAMS 5.00 CU.M. 1,554.05
A.2 STEEL REINFORCEMENTS
A.2.3 LINTEL BEAMS 250.00 KG 1,362.50
 C.2 ANGLE BAR
2"x3"x6.0mx1.5mm 20.00 PC 4,775.60
C.3 MISCELLANEOUS
C.3.1 TURN BUCKLES (QTY AS PER USED) 3.00 SET
C.3.2 SAGRODS 16mm Ø (QTY AS PER USED) 5.00 PC
IV-SANITARY AND PLUMBING WORKS
SANITARY AND SEWER LINES FITTINGS
1 (S600 AS PER INSTALLED)
1.1 150mm Ø PVC PIPE 10.00 PC
1.2 100mm Ø PVC PIPE 10.00 PC
1.3 50mm Ø PVC PIPE 8.00 PC
1.16 ROOF DRAIN COVER 4"X4" 12.00 PC 1,910.28
3.8 TROFFER LIGHTS (QTY AS PER INSTALLED) 1 SET 286.52
3.9 WALL LAMP 6 SET 1,241.58
3.10 CEILING FAN (ORBIT) 2 SET 573.04
2 WATER AND SEWER LINE FITTINGS
2.3 PPR GATE VALVE 63mm 2 PCS 1,021.26
2.4 CHECK VALVE BRASS 2" Ø 2 PCS 892.64
2.7 WATER METER 4/4 Ø 1 PCS 334.28
3 STORM DRAIN
3.1 75mm Ø PVC PIPE 10 PCS 974.30
3.5 150mm Ø PVC PIPE 5 PCS 875.50
3.6 100mm Ø PVC PIPE 10 PCS 872.40
V-OTHERS
1 KITCHEN COUNTER TOP
1.1 20mm GRANITE SLAB SQ.M.
GRAND TOTAL
AMOUNT

AMOUNT

58,453.79
67,169.33

58,453.79
67,169.33

172,813.23

41,895.20

15,699.00
13,082.50

175.10
175.10

2,833.33

22,579.05

11,362.50
12,165.00

191.79
1,024.30

5,290.44
1,310.78
7,018.44
6,680.90

2,615.84
2,179.12
3,840.52

4,997.60
3,948.30
3,453.60

586,578