C O S T

B R E A K D O W N

May 14,2016

ATTENTION : :MR. HANSON SO

PROJECT
: Proposed Warehouse Building (Total Floor Area = 4,680m
LOCATION : Brgy. Smrec Bagumbayan, Taguig, Metro Manila.

ITEM
DESCRIPTION
QUANTITY
NO.
I
GENERAL REQUIREMENTS
1.1 Mobilization/Demobilization
1.00
1.2 Administration/Supervision
1.00
1.3 Temporary Facilities
1.00
1.4 Safety and Security Services
1.00
1.5 Equipment Utilization/ Miscellaneous Cost
1.00
1.6 Water and Power Consumption
1.00
1.7 Bonds/Insurances
1.00
1.8 As Built Plans & Material Testing (Concrete & Rebars)
1.00
1.9 Deliveries & Transportation Cost
1.00
1.10 National / Local Government Permits/ Clearances
1.00
SUB-TOTAL - I
II EARTHWORKS/SITEWORKS
2.1 Layout & Staking
1.00
2.2 Earth Fill, Spreading & Compaction (7,751.25m)
4,871.81
2.3 Excavation of Footings
408.17
2.4 Backfill and Compaction
267.68
2.5 Gravel Bedding at 100mm thk
269.65
2.6 Soil Poisoning (Building Area Only)
4,680.00
2.7 Moisture Protection (Building Area Only)
4,680.00
2.8 Breaking of Existing Slab (Building Area Only)
190.06
2.9 Chipping Works of retaining wall
279.00
2.10 Demolition of unutilized retaining wall
10.07
2.11 Hauling of debris
1.00
SUB-TOTAL - II
III REBAR WORKS
3.1 Footing
9,051.34
3.2 Pedestals
13,752.67
3.3 Columns
745.17
3.4 Slab on Fill (@300mmx10mm)
24,218.10
3.5 Additional Perimeter Wall
1,093.59
3.6 Footing Tie Beam
4,689.02
3.7 Stiffener Beam @ Front Wall
1,570.65
3.8 GA #16 G.I. Wire
28.00
SUB-TOTAL - III
Page 1

IV

FORMWORKS
4.1
Installation of Forms
4.1.1 Slab on Fill
4.1.2 Pedestals
4.1.3 Columns
4.1.5 Additional Perimeter Wall
4.1.6 Footing Tie Beam
4.1.7 Stiffener Beam
4.2
Removal of Forms
4.2.1 Slab on Fill
4.2.2 Pedestals
4.2.3 Columns
4.2.5 Additional Perimeter Wall
4.2.6 Footing Tie Beam
4.2.7 Stiffener Beam @ Front Wall
4.3
Scaffolding/ Staging Works
SUB-TOTAL - IV
Concrete Works (3000 psi @ 28 days)
5.1 Slab on Fill

Page 2

8.03
155.74
45.40
251.65
417.36
14.83
8.03
155.74
45.40
251.65
417.36
14.83
1.00

614.25

5.2
5.4
5.5
5.6
5.7

Pedestals
Footing
Additional Perimeter Wall
Footing Tie Beam
Stiffener Beam @ Front Wall
SUB-TOTAL - V
VI Masonry Works
6.1
CHB Laying (6" thick-400 Psi)
6.1.1 Exterior Wall
6.2
Plastering
6.2.1 Exterior Wall
6.2.2 Existing Retaining Wall
SUB-TOTAL - VI
VII ROOFING WORKS/ METAL SIDINGS
7.1 Ga. 26 Long Span Roof Panels (Rib Type)
7.2 Ga. 26 Long Span Sidings Panels (Rib Type)
7.3 Ga. 26 Ventilator Roof Panels (Rib Type)
7.4 Pre-painted Flashing and Accessories
7.5 Stainless Steel Gutter and Accessories
PE Foam w/ Double Side Aluminized Foil &
7.6
supported by Chicken Wire& Aluminum Duct Tape
7.7 Fiberglass Skylight 2mm thk.
SUB-TOTAL - VIII
VIII Steel Works
Roof Framing Works
8.1
8.1.1 C-Purlins 2"x7"x1.5mm thk
8.1.2 12mm Sag Rod
8.1.3 16mm Cross Brace
8.1.4 Standard Turnbuckle
8.1.5 Purlin Connector
8.1.6 Purlin Bolt 3/8"x1"
8.1.7 Box strut (C-Purlins-2"x6"x1.5mm thk. )
Ventilator Framing Works
8.2
8.2.1 1-1/2"x1-1/2"x3/16" Angle Bar
8.2.2 2"x2"x3/16" Angle Bar
8.2.3 125x6mm flat Bar (For T-Section)
8.2.4 75x6mm Flat Bar (For T-Section)
8.2.5 Welded Wiremesh
8.2.6 12mm Sag Rod
Columns
8.3
8.3.1 W10x22
8.3.2 W16x26
8.3.3 100x50mm Flat Bar
8.3.4 430x225mm Flat Bar
8.3.5 22mm Anchor Bolt A325
Tapered Column
8.4
8.4.1 2F-175mm x 6mm thk
8.4.2 1W-4.5mm thk
8.4.3 22mm Anchor Bolt A325
8.4.4 400x225mm Thk Base Plate
Page 3

65.20
124.51
26.30
42.55
0.76

35.84
80.34
747.16

5,547.17
1,992.64
1,085.70
884.07
378.22
5,547.17
75.81

26,810.45
1,534.08
2,430.16
203.00
307.48
1,730.00
437.54
988.52
295.12
1,108.44
665.07
457.48
80.43
1,879.51
5,061.42
10.21
363.67
119.00
4,133.09
4,308.70
168.00
488.84

IX

8.4.5 100x50x6mm Stiffiner Plate

8.4.6 4.5mm Stiffiner Plate
Rafter
8.5
8.5.1 2F-175mm x 6mm thk
8.5.2 1W-4.5mm thk
8.5.3 4.5mm Stiffiner Plate
8.5.4 16mm Erection Bolts
8.5.5 6mm End Plate
8.5.6 Connection Plates 6mm
Metal Sidings
8.6
8.6.1 C-Purlins 2"x7"x2mm thk
8.6.2 12mm Sag Rod
8.6.3 Purlin Stand
8.6.4 16mm Cross Brace
8.6.5 Standard Turnbuckle
8.6.6 Column Lateral Bracing (W8x15)
SUB-TOTAL - VIII
Fenestration Works
9.1 Steel Sliding Door
9.2 Metal Louver Window

Page 4

10.19
4,308.70
14,804.60
5,853.08
292.44
2,380.00
712.92
4,522.13
11,171.83
571.34
297.67
690.54
60.00
7,369.65

4.00
20.00

XI

SUB-TOTAL - IX
Plumbing (Storm Drainage Works)
10.1 Catch Basin
10.2 10" RCP
10.3 Pipe Collar
10.4 12" RCP
10.5 Excavation
10.6 Backfill
10.7 Downspout and accessories
SUB-TOTAL - X
Electrical Works (Lighting Fixtures Excluded)
11.1 Lighting Outlets and Convenience Outlets Only
SUB-TOTAL - XI

67.00
218.00
327.00
109.00
413.67
49.90
1.00

1.00

GRAND TOTAL AMOUNT

Excluded Items:
1.VAT and Other Government Taxes
2.Building, Occupancy Permit and Other Certificate Clearances
3.Perimeter Fence and Retaining Walls
4.Any Developments Outside of the Building
5.Plumbing (Water Line and Sewer Line), Fire Protection & Mechanical Works
6.Electrical (Lighting Fixtures and Feeder Line from Power Source)
7.Plumbing (Drainage Line from Building up to Tapping Point)
8.Architectural Finishing Works & Water Proofing Works
9.Application Fees for Temporary Power and Water Supply
10.Fenestration - Windows
11.Permanent Meralco and Permanent MWSS Deposits and Other Fees
12.Final Painting Works on Wall and All Structural Steel and Steel Gates

Submitted by:
____________________________
ARCH. TENNESSEE T. NG
Vice President, Operations
EVER PACIFIC STEEL INDUSTRIES INC.

Page 5

Conformed by:

_______________________
Date Signed:

B R E A K D O W N

e Building (Total Floor Area = 4,680m)

UNIT

TOTAL COST

lot
lot
lot
lot
lot
lot
lot
lot
lot
lot

75,000.00
150,000.00
100,000.00
120,000.00
50,000.00
PROVIDED BY OWNER
50,000.00
80,000.00
100,000.00
PROVIDED BY OWNER
725,000.00

lot
m
m
m
m
m
m
m
ln.m
m
lot

40,000.00
1,948,724.54
224,496.02
107,071.00
390,986.35
351,000.00
351,000.00
57,016.68
139,500.00
15,102.00
30,000.00
3,654,896.59

kgs
kgs
kgs
kgs
kgs
kgs
kgs
rolls

416,361.70
632,622.97
34,278.01
1,114,032.67
50,305.24
215,695.08
72,249.76
84,000.00
2,619,545.43
Page 6

m
m
m
m
m
m

4,820.40
93,441.60
27,241.44
150,991.00
250,413.60
8,899.20

m
m
m
m
m
m
lot

803.40
15,573.60
4,540.24
25,165.17
41,735.60
1,498.03
222,600.00
847,723.28

2,948,400.00

Page 7

m
m
m
m
m

312,963.84
597,663.36
126,241.26
204,220.80
3,628.80
4,193,118.06

sq. m

34,051.80

sq. m
sq. m

28,119.00
261,506.70
323,677.50

m
m
m
ln.m
ln.m

3,050,942.40
1,095,950.90
597,136.32
141,451.14
170,197.20

1,386,792.00

113,712.00
6,556,181.96

kgs
kgs
kgs
pcs
kgs
pcs
kgs

1,876,731.71
107,385.74
170,111.30
24,360.00
21,523.29
17,300.00
30,628.08

kgs
kgs
kgs
kgs
sq.m
kgs

69,196.39
20,658.09
77,591.14
46,554.68
182,993.92
5,630.27

kgs
kgs
kgs
kgs
pcs

131,565.60
354,299.40
714.50
25,456.75
61,880.00

kgs
kgs
pcs
kgs

289,316.47
301,608.72
87,360.00
34,218.66
Page 8

kgs
kgs

713.29
301,608.72

kgs
kgs
kgs
pcs.
kgs
kgs

1,036,321.75
409,715.46
20,470.63
35,700.00
49,904.74
316,549.07

kgs
kgs
kgs
kgs
pcs.
pcs.

782,028.32
39,993.87
20,836.71
48,338.00
7,200.00
442,179.00
7,448,644.27

sets
sets

480,000.00
270,000.00

Page 9

750,000.00
set
ln.m
set
ln.m
m
m
lot

703,500.00
119,900.00
114,450.00
76,300.00
227,520.48
19,960.08
430,000.00
1,691,630.56

lot

2,730,000.00
2,730,000.00

PHP

31,540,417.65

e), Fire Protection & Mechanical Works

Conformed by:
______________________________
Date Signed:___________________

Page 10

Earthworks

length

width

height

Qty

Volume

Rebar Works

Earth filling

68.48

39

1.2

3204.864

Footing-1

14

14

1.2

235.2

120

39

0.125

585
-127.615

olume of conc. Used

Excavatio
n
at -1.2m
at -1.2m
at 0.0 m
at 0.0 m

Total

1.25
2
1.8
2
1.8

2
1.8
2
1.8

0.9
0.9
2
2

36
2
27
6

3.8

0.35

36

47.88

at -1.2m 0.9 depth

at 0.0 m 0.9 depth

3.04
3.8

0.4
0.35

2
27

2.432
35.91

at 0.0 m 0.9 depth

3.04

0.4

7.296

27
6

123.12
21.888
259.8811
91.55092
14.304
21.76
127.6149
25.2
2.592
234
263.1808
3.534

44.854

Pedestal-1Ties
Column vertical
Column vertical
Column Ties
Column Ties
Slab on fill @250mm

129.6
5.832
216
38.88
351.432

at -1.2m 0.9 depth

sum

4025.064

4871.811

Total
Backfill &
Compaction

at 0.0 m 1.2 depth

3.8
1.2
at 0.0 m 1.2 depth
3.04
1.2
Total
Volume of conc. Occupied
Volume of conc. Occupied of columns at -1.2m
Volume of conc. Occupied of columns at 0.0m
Total
Gravel Bed at 100
2
2
0.1
1.8
1.8
0.1
Gravel bed at 50
120
39
0.05
Total
FTB
3.8
0.2
1.55

Pedestal-1 vertical

63
8
1

Additonal

FTB

FTB Tties

WF

Stiffener Beam

0.2

1.55

17

21.08

Roofing Works

3.6

0.2

1.55

3.348

Box strut (C-Purlins-2"x6"

4.7

0.2

1.55

4.371

CP 2"x7"x1.5mm thk

0.2

1.55

1.86

0.2

0.35

36

10.08

3.6
4.7

0.2
0.2

0.35
0.35

1
1

0.252

12mm Sag Rod

0.329

Slab to break

2.28

52.52

13.6

16mm Cross Brace

2.16
42.94492 34.193
110.3

11.4
68
10.8
14.1

8.75192 1.80792
6.944
11.03

2.82

23.163

1.2
28.8
0.72
0.94

Purlin Connector
Purlin Bolt

7715

Metal Sidings Work

CP 2"x7"x1.5mm thk

12mm Sag Rod

Purlin Stand

Gravel Bed
1.3888

16mm Cross Brace

120

39

1.2

5616

7020

Steel Gutter

Middle
sides

Sidings

Roof
vent

Computations
Rebar Works

Length

Quantity

Diameter

Footing-1

2.1

1638

0.02

0.000314 8499.27

1.9

96

0.016

0.000201 288.44

Pedestal-1 vertical

3.6

756

0.025

0.000491 10507.34

Pedestal

Pedestal-1Ties

4.3

1071

0.01

7.9E-005 2844.77

Columns

Column vertical

3.4

32

0.02

0.000314 268.83

Column vertical
Column Ties
Column Ties
Slab on fill @250mm

0
1.6
1.6
39
120
279

32
216
244
400
130
4

0.02
0.01
0.01
0.01
0.012
0.01

additiona
Slab
on
l conc.
fill
@existin
g
perimem
er wall

798

0.01

1.9

62

0.012

0.000113 104.78

5.4

19
5.75

6
6

0.01
0.016

7.9E-005
0.000201

5.6

5.95

54

0.016

0.000201 2540.45

5.8
6
5.4
5.6
5.8
6

6.15
6.35
1.2
1.2
1.2
1.2

8
2
6
54
8
2

0.016
0.016
0.01
0.01
0.01
0.01

0.000201
389
0.000201 100.4
7.9E-005 102.35
7.9E-005 960.72
7.9E-005 148.25
7.9E-005 38.48

150
0.45

3
500

0.01
0.01
0.01

7.9E-005 7227.22
7.9E-005 3613.74
7.9E-005 2168.14

Additonal

0.40

0.9

150

Area

Weight

0.000314
0
7.9E-005 213.48
7.9E-005 241.16
7.9E-005 9636.36
0.000113 13876.36
7.9E-005 689.37
7.9E-005

94.95

70.42
272.8

0.01 7.9E-005 1524.9

Roofing Works

Box strut (C-Purlins-2"x6"x1.5mm thk. )

CP 2"x7"x1.5mm thk 122.4

12mm Sag Rod

16mm Cross Brace

424.8

38

21767.62

7.125

179.55

108

12

4082.4

41.5

0.012

0.000113 147.66

36.9

36

0.012

0.000113 1181.63

36

0.012

0.000113 160.11

7.9

160

0.016

0.000201 1998.83

38

0.016

0.000201 360.55

878

Purlin Connector
Purlin Bolt

298.52

1794

Metal Sidings Work

CP 2"x7"x1.5mm thk 2178

623.6

0.012

42

41.24988

60

0.016

12mm Sag Rod

10846.44
0.000113

554.7

kg/pc= 0.70785 350

kg/pc= 0.98214
kg/pc=
16mm Cross Brace 7.066

Footing

197.17

13009
Stiffener Beam

Concrete works

0.000201 670.43

add.
Col.
FTB
WF
Stiffener Beam

Flashing

858.32

Steel Gutter

122.4
244.8

Area
1934.6
5385.6
1054.1

Wiremesh @ vent
444.16

utations
length

width

height

Qty

0.45

63

113.4

1.8

1.8

0.4

5.184

0.4

0.8

2.85

63

57.456

0.4

0.5

2.9

2.32

0.4

0.5

2.9

4
4

120
279
4.78
4.5
9.28
24

39
0.205
0.205
0.205
0.2
0.205

0.125
0.2
1.7
1.7
0.2
1.1

15

0.205

1.3

2.3

Volume Formwoks length

width

Area

Pedestal

2.4

151.2 inside wall

Columns

2.9

1.9

22.04

2.32

2.9

1.9

22.04

1
1
1
1
1
1

585
11.439
1.66583
1.56825
0.3712
5.412

39
576.56
24
15
9.28

0.2
0.2
1.1
1.3
1.7

7.8
115.312
52.8
39
31.552

3.9975

405.2

405.2

0.205

0.105

405.2

0.2

0.5

40.52

147.2

0.5

0.2

14.72

Zocallo

5.658

12 0.5941

existing wall
18

0.2

0.2

0.72

36

0.2

14.4

Steel Works
Masonry

length

width

Qty

Area

CHB

1.45

34.8

34

plaster

39

78

CHB

120

6.4

768

plaster

120

1440

W sections

Weight

depth

16x26

39

398.5

113

10x22

32.9

258.3

3
128

18x258
8x15

385.2
22.5

545.1
206

existing wall
all
279

1.3

725.4

Properties

Properties

Estimate

thk-web

w-f

f-t

length

6.4

139.7

8.8

170.8308

6.1

146.1

9.1

32.5
6.2

299
102

58.4
8

55.464 61.06586
1
318

2.2862
260.76

Steel Works

quantity T.Weight

Angles

21

4914

Ventilator Framing

1824.766

1
1

385.2
7155

10
3

sag rod

Area of Steel

Roof Framing Works

Ventilator Framing Works
Columns
Tapered Column
Rafter
Metal Sidings

Steel Works

Properties

Estimate

Weight

depth

width

thickness length

quantity T.Weight

38x38x5

2.87

20

20

1.2

7.296

76

261.744

50x50x5
38x38x5

3.77
2.87

50
30

50
30

5
3

1
1.6

15.2
29.184

76
152

286.52
697.984

125x6
75x6
12mm

5.9
3.54

125
75

6
6

6
6

2.4
2.4
4.88

47.7888
29.5488
3.31148

76
76
18

1076.16
645.696
78.08976

ntilator Framing

Area of Steel

122.4
7.125
108
41.5
12mm Sag Rod
36.9
5
16mm Cross Brace 7.9
6
CP 2"x7"x1.5mm th

3041.88
132.329

Steel Works
Channels

1
2
3

38
8
12
4
36
36
160
38

Properties
Kg/m

15x50 74.6
15x40 59.9
15x33.9 50.5

Depth

381
381
381

Estimate

Web-t Flange-widthFlange-T

18.2
13.2
10.2

94.4
89.4
86.4

16.5
16.5
16.5

length

quantity

1
1
1

1.1396
1.1196
1.1076

1
1
1

timate

Steel Works
T.Weight

Flat bar

Properties
Kg/m

Width

thickness

100x50x6

0.1

0.05

400x225x16
Anchor Bolt

0.4

0.225

Estima
length

74.6
59.9
50.5

Tapered Column
175x6mm
175x4.5mm

8.24
6.18

10.841
1.005

4.5mm thk

area

400x225

2.82

0.09

100x50mm
Tapered Rafter
175x6mm
4.5mm thk
4.5mm tkk

8.24

175x6mm
4.5mm thk

8.24

4.5mm tkk
End Plates
890x175x6mm
895x175x6mm

0.89
0.895

0.175
0.175

0.006
0.006

430x175x6mm

0.43

0.175

0.006

area
area

22.132
4.63
0.19443

area

19.4
3.83

area

0.19145

16mm Erection Bolts

Connection Plate 6mm
175mm

8.24

81.228
area

11.9868

84

Estimate
m

Steel Table

quantity T.Weight

1
2
3
4
5

42

9.9099

29
116

353.076

164.827
15.28

42
42

3751.85
260.858

6
7
8
9
10
11
12

236.88

42

4183.2

13

3.78

42

474.6

14
15

42

9.8931

16
17
18
19
20
21
22
23
24

336.495
388.92
16.3317

42
42
42

7659.44
6869.1
288.12

294.958
321.72

42
42

6713.95
5682.6

16.0818

42

283.92

42
42

308.105
309.836

25
26
27
28
29

42

148.86

30
31
32

2310

33
34
1

3825.84

35

564.578

36
37

692.16

38
39
40
41
42
43
44
45
46
47
48
49
50
51

52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82

83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29

W Section

Kg/m

Angles

Kg/m

18x311

464.3

20x20x3

0.88

18x283

422.2

25x25x3

1.12

18x258

385.2

30x30x3

1.36

18x234

349.1
315.1

30x30x5
30x30x6

2.18

18x211

4
5

18x192

286.2

40x40x3

1.84

18x175
18x158
18x143
18x130
18x119
18x106

260.3
235
213.6
193.8
178.1
157.8

6
7
8
9
10
11
12

40x40x5
40x40x6
50x50x3

2.97
3.52
2.33
3.77
4.77
5.82

18x97

144.6

13

50x50x10

18x86

128.4

18x76
18x71

113.2
105.5

14
15

65x65x5
65x65x6

16

65x65x8

18x65

96.9

18x60
18x55
18x50
18x46
18x40
18x35
16x100
16x89
16x77
16x67
16x57
16x50

89.3
82.2
74.6
68.5
59.9
52.3
149.2
133
114.7
100
85.2
74.6

17
18
19
20
21
22
23
24

65x65x10
65x65x12
75x75x5
75x75x6
75x75x8
75x75x10
75x75x12
90x90x6

25
26
27
28
29

90x90x8
90x90x10
90x90x12
100x100x6
100x100x8

11.18
5.78
6.87
9
11.07
13.08
8.3
10.9
13.45
15.93
9.26
12.18

16x45

67.5

30

100x100x10

15.04

16x40

59.9
53.8

100x100x12
100x100x14

17.83

16x36

31
32

16x31

46.3

33

100x100x16

23.23

16x26

39

34

100x100x18

25.84

14x730

1091

14x685

994.6

14x605

903.3

14x550

822.1

14x500

846

14x455

680

14x426
14x398
14x370
14x342
14x311

634.3
593.7
553.1
512.5
463.8

14x283

422.7

14x257
14x233

383.6
347.6

14x211

314.6

14x193

288.2

14x176

262.9

50x50x5
50x50x6
50x50x8

2.56

7.11
4.97
5.91
7.73
9.49

20.56

14x159

237

14x145

216.7

14x132

196.9

14x120

179.1

14x109

162.4

14x99

147.7

14x90

134.5

14x82

122.3

14x74

110.6

14x685

101.5

14x61

90.8

14x53

79.2

14x58

71.6

14x43

63.9

14x38

56.8

14x342

50.7

14x30

44.9

14x26

39

14x22

32.9

12x336

501.4

12x305

454.7

12x279

415.6

12x252

376

12x230

343.5

12x210

313.6

12x190

283.2

12x170

253.7

12x152

226.8

12x136

202.5

12x120

179.1

12x106

158.3

12x96

143.1

12x87

129.9

12x79

117.7

12x72

107.1

12x65

96.9

12x58

86.3

12x53

79.2

12x50

74.6

12x45

67

12x40

59.9

12x35

52.3

12x305

44.6

12x26

38.8

12x22

32.9

12x190

28.3

12x16

23.9

12x14

21.1

10x112

167

10x100

149.2

10x88

131.4

10x77

114.7

10x68

101.5

10x60

89.3

10x54

80.2

10x49

73.1

10x45

67.5

10x39

58.4

10x33

49.3

10x30

44.9

10x25

38.6

10x22

32.9

10x19

28.5

10x17

25.3

10x15

22.4

10x12

18

8x67

100

8x57

86.8

8x48

71.6

8x40

59.4

8x35

52.3

8x31

46.3

8x28

41.9

8x24

35.9

8x21

31.3

8x18

26.7

8x15

22.5

8x13

19.5

8x10

15

6x25

37.2

6x20

29.8

6x15

22.5

6x16

24.1

6x12

18

6x9

13.6

5x19

28.1

5x16

23.7

4x13

19.4

Channel

Kg/m

15x50

74.6

15x40

59.9

15x33.9

50.5

12x305

44.8

12x252

37.3

12x20.7

30.9

10x30

44.8

10x25

37.3

10x20

29.8

10x15.3

22.8

9x20

29.8

9x15

22.4

9x13.4

20

8x18.75

28

8x13.75

20.5

8x11.5

17.2

7x14.75

22

7x12.25

18.3

7x9.8

14.6

6x13

19.4

6x10.5

15.7

6x8.2

12.2

5x9

13.4

5x6.7

10

4x7.25

10.8

4x5.4

8.1

3x6

8.9

3x5

7.5

3x4.1

6.1

Channel

Kg/m

Flange-T

Steel Table

W Section
W 4x13
W 5x19
W 5x16
W 6x25
W 6x20
W 6x15
W 6x16
W 6x12
W 6x9
W 8x67
W 8x58
W 8x48
W 8x40
W 8x35
W 8x31
W 8x28
W 8x24
W 8x21
W 8x18
W 8x15
W 8x13
W 8x10
W 10x112
W 8x100
W 8x88
W 8x77
W 8x68
W 8x60
W 8x54
W 8x49
W 8x45
W 8x39
W 8x33
W 8x30
W 8x26
W 8x22
W 8x19
W 8x17
W 8x15
W 8x12

Kg/m
19.4
23.7
28.1
37.2
29.8
22.5
24.1
18
13.6
100
86.8
71.6
59.4
52.3
46.3
41.9
35.9
31.3
26.7
22.5
19.5
15
167
149.2
131.4
114.7
101.5
89.3
80.2
73.1
67.5
58.4
49.3
44.9
38.6
32.9
28.5
25.3
22.4
18

Depth
105.7
127.3
130.8
162.1
157.5
152.1
159.5
153.2
149.9
228.6
222.3
215.9
209.6
206.2
203.2
204.7
201.4
210.3
206.8
206
202.9
200.4
288.5
281.9
275.3
269.2
264.2
259.6
256.3
253.5
256.5
252
247.1
265.9
262.4
258.3
260.1
256.8
253.7
250.7

Web-t
7.1
6.1
6.9
8.1
6.6
5.8
6.6
5.8
4.3
14.5
13
10.2
9.1
7.9
7.2
7.2
6.2
6.4
5.8
6.2
5.8
4.3
19.2
17.3
15.4
13.5
11.9
10.7
9.4
8

Flange-width
103.1
127
127.8

Flange-T
8.8
9.1
10.9

T R

May 14,2016
ATTENTION
PROJECT
LOCATION

: MR. HANSON SO
: Proposed Warehouse Building (Total Floor Area = 4,6
: Brgy. Smrec Bagumbayan, Taguig, Metro Manila.

Dear Sir,

We are pleased to submit our offer for the complete supply of lab
use tools and delivery necessary for the above mentioned subject as pe
Specifications and Scope of Work, subject to the following terms and con
Scope of Works:
I

II

III

GENERAL REQUIREMENTS
1.1
Mobilization/ Demobilization
1.2
Administration/Supervision
1.3
Temporary Facilities
1.4
Safety and Security Services
1.5
Equipment Utilization/ Miscellaneous Cost
1.6
Water and Power Consumption
1.7
Bonds/Insurances
1.8
As Built Plans & Material Testing (Concrete & Rebars)
1.9
Deliveries & Transportation Cost
1.10
National / Local Government Permits/ Clearances
SUB-TOTAL - I -------------------------------------------------EARTHWORKS/SITEWORKS
2.1
Layout & Staking
2.2
Earth Fill, Spreading & Compaction
2.3
Excavation of Footings
2.4
Backfill and Compaction of all excavated footings
2.5
Gravel Bedding at 50 mm thk
2.6
Soil Poisoning (Building Area Only)
2.7
Moisture Protection (Building Area Only)
2.8
Breaking of Existing Slab (Footing Areas Only)
2.9
Chipping Works of existing retaining walls
2.10
Demolition of unutilized retaining wall
2.11
Hauling of construction debris
SUB-TOTAL - II -------------------------------------------------REBAR WORKS (use grade 33 deformed bars)
3.1
Footing
3.2
Pedestals
3.3
Columns
3.4
Slab on Fill (spaced @300mm x 10mm both ways)
Page 52

3.5

Additional Perimeter Wall on top of existing retaining wall

3.6
3.7
3.8

IV

Footing Tie Beam

Stiffener Beam @ Front Side Wall
GA #16 G.I. Wire
SUB-TOTAL - III -------------------------------------------------FORMWORKS
4.1
Installation of Forms
4.1.1 Slab on Fill

4.1.2 Pedestals
4.1.3 Columns
4.1.5 Additional Perimeter Wall
4.1.6 Footing Tie Beam
4.1.7 Stiffener Beam
4.2
Removal of Forms
4.2.1 Slab on Fill
4.2.2 Pedestals
4.2.3 Columns
4.2.5 Additional Perimeter Wall
4.2.6 Footing Tie Beam
4.2.7 Stiffener Beam @ Front Side Wall
4.3
Scaffolding/ Staging Works
SUB-TOTAL - IV -------------------------------------------------V Concrete Works (3000 psi @ 28 days)
Slab on Fill
5.1
5.2
Pedestals
5.4
Footing
5.5
Additional Perimeter Wall
5.6
Footing Tie Beam
5.7
Stiffener Beam @ Front Side Wall
SUB-TOTAL - V -------------------------------------------------VI Masonry Works
6.1
CHB Laying (6" Thick-400 psi)
6.1.1 Exterior Wall
6.2
Plastering
6.2.1 Exterior Wall
6.2.2 Existing Retaining Wall
SUB-TOTAL - VI -------------------------------------------------VII ROOFING WORKS/ METAL SIDINGS
7.1
Ga. 26 Long Span Roof Panels (Rib Type)
7.2
Ga. 26 Long Span Sidings Panels (Rib Type)
7.3
Ga. 26 Ventilator Roof Panels (Rib Type)
7.4
Pre-painted Flashing and Accessories
7.5
Stainless Steel Gutter and Accessories
Page 53

PE Foam w/ Double Side Aluminized Foil &

supported by Chicken Wire& Aluminum Duct Tape
7.7
Fiberglass Skylight 2mm thk.
SUB-TOTAL - VII -------------------------------------------------VIII Steel Works
8.1
Roof Framing Works
8.1.1 C-Purlins 2"x7"x1.5mm thk
8.1.2 12mm Sag Rod
8.1.3 16mm Cross Brace
8.1.4 Standard Turnbuckle
8.1.5 Purlin Connector
8.1.6 Purlin Bolt 3/8"x1"
8.1.7 Box strut (C-Purlins-2"x6"x1.5mm thk. )
8.2
Ventilator Framing Works
8.2.1 1-1/2"x1-1/2"x3/16" Angle Bar
8.2.2 2"x2"x3/16" Angle Bar
8.2.3 125x6mm flat Bar (For T-Section)
8.2.4 75x6mm Flat Bar (For T-Section)
8.2.5 Welded Wiremesh
8.2.6 12mm Sag Rod
8.3
Columns
8.3.1 W10x22
8.3.2 W16x26
8.3.3 100x50mm Flat Bar
8.3.4 430x225mm Flat Bar
8.3.5 22mm Anchor Bolt A325
8.4
Tapered Column
8.4.1 2F-175mm x 6mm thk
8.4.2 1W-4.5mm thk
8.4.3 22mm Anchor Bolt A325
8.4.4 400x225mm Thk Base Plate
8.4.5 100x50x6mm Stiffiner Plate
8.4.6 4.5mm Stiffiner Plate
8.5
Rafter
8.5.1 2F-175mm x 6mm thk
8.5.2 1W-4.5mm thk
8.5.3 4.5mm Stiffiner Plate
8.5.4 16mm Erection Bolts
8.5.5 6mm End Plate
8.5.6 Connection Plates 6mm
8.6
Metal Sidings
8.6.1 C-Purlins 2"x7"x2mm thk
8.6.2 12mm Sag Rod
7.6

Page 54

8.6.3
8.6.4
8.6.5
8.6.6

IX

XI

Purlin Stand
16mm Cross Brace
Standard Turnbuckle
Column Lateral Bracing (W8x15)
SUB-TOTAL - VIII -------------------------------------------------Fenestration Works
Steel Sliding Door
9.1
Metal Louver Window
9.2
SUB-TOTAL - IX -------------------------------------------------Plumbing (Storm Drainage Works)
10.1
Catch Basin
10.2
10" RCP
10.3
Pipe Collar
10.4
12" RCP
10.5
Excavation
10.6
Backfill
10.7
Downspout and accessories
SUB-TOTAL - X -------------------------------------------------Electrical Works (Lighting Fixtures Excluded)
11.1
Lighting Outlets and Convenience Outlets Only
SUB-TOTAL - XI --------------------------------------------------

Total Amount of Labor and Materials (VAT EXCLUDED)

Amount in Words= Thirty-One Million. Five Hundred Forty Thousands, Four-Hundred Sevent
Five Centavos Only
Project Duration:

180 Calendar Days

Excluded Items:
1.VAT and Other Government Taxes
2.Building, Occupancy Permit and Other Certificate Clearances
3.Perimeter Fence and Retaining Walls
4.Any Developments Outside of the Building
5.Plumbing (Water Line and Sewer Line), Fire Protection & Mechanical Works
6.Electrical (Lighting Fixtures and Feeder Line from Power Source)
7.Plumbing (Drainage Line from Building up to Tapping Point)
8.Architectural Finishing Works & Water Proofing Works
9.Application Fees for Temporary Power and Water Supply
10.Fenestration - Windows
11.Permanent Meralco and Permanent MWSS Deposits and Other Fees
12.Final Painting Works on Wall and All Structural Steel and Steel Gates
Terms of Payment:
Thirty percent (30%) Down payment & balance upon monthly progress billing
Terms and Conditions :
Page 55

1. Any item or scope of work not stated above but ordered by the owner shall be incurred
charge by the contractor.
2. Cost of structural steel includes one coat epoxy gray primer paint and consumables (we
and grinding materials)
3. VAT, and other government taxes, all types of permits and licenses are all excluded in th
4. All items not estimated are excluded
Submitted by:
____________________________
ARCH. TENNESSEE T. NG
Vice President, Operations
EVER PACIFIC STEEL INDUSTRIES INC.

Page 56

Conformed by:

____________________
Mr. Hanson So
Date Signed:

T R

use Building (Total Floor Area = 4,680m)

our offer for the complete supply of labor and materials,

for the above mentioned subject as per approved Plans,
, subject to the following terms and conditions:

--------------------------------------------------

Php 725,000.00

--------------------------------------------------

###

Page 57

on top of existing retaining wall

--------------------------------------------------

###

--------------------------------------------------

Php 847,723.28

--------------------------------------------------

###

--------------------------------------------------

Php 323,677.50

Page 58

--------------------------------------------------

###

Page 59

--------------------------------------------------

###

--------------------------------------------------

Php 750,000.00

--------------------------------------------------

###

--------------------------------------------------

###

Materials (VAT EXCLUDED)

###

undred Forty Thousands, Four-Hundred Seventeen Pesos and Sixty-

e), Fire Protection & Mechanical Works

& balance upon monthly progress billing

Page 60

ve but ordered by the owner shall be incurred additional

poxy gray primer paint and consumables (welding rod, cutting

s of permits and licenses are all excluded in this proposal.

Conformed by:
______________________________
Mr. Hanson So
Date Signed:___________________

Page 61