BESTBUILDERS, INC

Main Office: Unit H, 3rd Flr, CVA Building, National Road, Putatan, Muntinlupa City
Tel. nos. : 02 834 1552, 0917-123-8434
Email : bestbuildersph.bbi@gmail .com

Owner : FPIP Utilities, Inc.

Project : Vermicomposting Facilty
Location : Tanauan, Batangas
Subject : Bid Proposal Form using Cascading Chambers

CMG Cost Estimates (Option 1)

ITEM NO DESCRIPTION
Quantity UNIT UNIT COST AMOUNT
General Requirements
1. Mobilization/ Demobilization 1.00 lot 222,506.22 222,506.22
2. Temporary Facilities 1.00 lot 32,590.69 32,590.69
3. Permit, Bonds and Insurances 1.00 lot - -
a. Performance Bond (20%) 1.00 lot 16,655.85 16,655.85
b. Surety Bond (30%) 1.00 lot 19,487.34 19,487.34
c. Guarantee Bond (10%) 1.00 lot 7,052.97 7,052.97
d. CARI(100%) 1.00 lot 19,938.17 19,938.17
e. Permits 1.00 lot - -
4. Documentation 1.00 lot 5,431.44 5,431.44
5. Power and Water Supply (Genset) 1.00 lot 117,319.10 117,319.10
6. Safety Requirements 1.00 lot 41,822.09 41,822.09
7. Temporary Enclosure (Caution Tape, Concrete Barriers and Safety Signages) 1.00 lot 29,060.05 29,060.05
8. Security Services & Safety Engineering 1.00 lot 97,802.81 97,802.81
9. Portalet 1.00 lot 63,547.85 63,547.85
10. Plans and Design 1.00 lot 68,436.14 68,436.14
Permits and Occupany 1.00 lot 81,471.60 81,471.60
Project Supervision (Project In-charge) Included

TOTAL PRELIMINARIES 823,122.33

1.1 CIVIL / STRUCTURAL WORKS
 Earthworks for the Chambers
Excavation 194.23 cu.m. 632.37 122,823.51
Backfill 237.98 cu.m. 495.31 117,873.22
Disposal 18.75 cu.m. 571.84 10,720.25
Soil Poisoning and Termite Treatment 250.00 sq.m. 214.80 53,699.52
Vapor Barrier (6 mils) 250.00 sq.m. 208.50 52,123.89
Gravel bed 100mm thk 25.00 cu.m. 2,605.25 65,131.16
FDT Soil Testing 1.00 lot 12,400.08 12,400.08
Earthworks for Roofing (Footing & Pedestal)
Excavation 11.52 cu.m. 632.37 7,284.91
Backfill 8.32 cu.m. 495.31 4,118.98
` Disposal 3.20 cu.m. 571.84 1,832.17
Gravel bed 100mm thk 1.15 cu.m. 2,605.25 3,001.24
451,008.94

Concrete Works:

3000PSI
Footings (3000 psi G1, 14d) 2.88 cu.m. 7,569.17 21,799.22
Slab on Grade-125mm thk (3000 psi 3/4, 28d)- Chamber 17.50 cu.m. 7,695.22 134,666.41
Column/Pedestal (3000 psi 3/4, 14d) 1.94 cu.m. 7,947.32 15,449.60
Wall Footing - Chamber (3000 psi G1, 14d) 13.92 cu.m. 7,569.17 105,362.89
Walkway (3000 psi 3/4, 28d) 32.00 cu.m. 7,695.22 246,247.14
Sub - total 1.1.2 523,525.25

Formworks:
Footings (3000 psi G1, 28d) 11.52 sq.m. 821.89 9,468.17
Slab on Grade-125mm thk (3000 psi 3/4, 28d)- Chamber 26.10 sq.m. 821.89 21,451.32
Column/Pedestal (3000 psi 3/4, 28d) 17.10 sq.m. 821.89 14,054.31
Wall Footing - Chamber (3000 psi G1, 28d) 69.60 sq.m. 821.89 57,203.52
Walkway (3000 psi 3/4, 28d) 16.50 sq.m. 821.89 13,561.18
Sub - total 1.1.3 115,738.49

Rebars:
Grade 40
 Footings, 12 mm dia. reinforcement 153.79 kgs 92.17 14,175.09
Column Pedestal
Vertical bars , 12mm dia. 146.10 kgs 92.17 13,466.33
Column Stirrups, 10mm dia. 53.57 kgs 92.17 4,937.39
Wall Footing- Chamber, 12 mm dia. Reinforcement 927.50 kgs 92.17 85,487.99
Slab on Grade- Chamber, 10 mm dia. reinforcement 763.34 kgs 92.17 70,357.81
Masonry Rebars
Vertical bars , 12mm dia. 139.54 kgs 92.17 12,861.24
Horizontal bars, 10mm dia. 258.91 kgs 92.17 23,864.05
Others :
G.I. Tie Wires 97.71 kgs 163.97 16,021.34
Sub - total 1.1.4 241,171.23

Structural Steel Works

Steel Column (W8 x 18 Column) 2,314.66 kgs 135.28 313,135.57
Steel Girders (W8 x 13 Girder) 2,368.44 kgs 135.28 320,411.68
Steel Beams (W8 x 10 Intermediate Beam) 2,124.86 kgs 135.28 287,459.78
Purlins 100x50x1.2mm - Roof Nailers (spaced @ 500mm) 122.00 pcs 1,049.41 128,027.46
Purlins 150x50x1.2mm - Facia Board 24.00 pcs 1,210.85 29,060.46
Base Plate and Top Plate, 300mm x300mm x 12mm thick 36.00 pcs 4,846.89 174,488.19
Anchor Bolt 12mm dia A325 72.00 pcs 528.87 38,078.83
Cable Bracing, 16mm 16.00 set/s 3,889.17 62,226.79
Sagrods, 10 mm 23.00 pcs 429.19 9,871.28
Consumables and Accessories
Welding Rod 30.00 BOX 1,386.55 41,596.63
Cutting Disk 12.00 box 2,048.32 24,579.83
Grinding Disc 40.00 pcs 170.17 6,806.72
Cutting Outfit Torch 2.00 sets 5,672.27 11,344.54
Drill Bit 1.00 lot 2,521.01 2,521.01

Acethylene and Oxygen 1.00 lot 29,621.84 29,621.84

Others :
Metal Stand Only for Signage, 1''x1"x3mm angle bar 13.00 pc/s 2,521.01 32,773.10
Sub total 1.1.5 1,512,003.71
 TOTAL 1.1 CIVIL/STRUCTURAL WORKS 2,843,447.62

1.2 ARCHITECTURAL WORKS

Masonry Works:
CONVENTIONAL CHB, Non-Load Bearing
6" Non-Load Bearing Conventional CHB Chamber Wall, 350 psi 104.40 sq.m. 1,295.42 135,241.62
6" Load Bearing Conventional CHB-Interior Wall N/A
CHB Mortar, Class B Mixture
cement 106.28 bags 315.13 33,491.34
sand 8.81 cu m 3,151.26 27,766.89
CHB Plastering, Class A Mixture
cement 105.00 bags 442.20 46,431.13
sand 5.22 cu m 3,405.41 17,776.24
Sub total 1.2.1 260,707.21

Thermal and Moisture Control

Pre-painted Rib Type Long Span Roofing Sheet, 0.60mm thick 294.00 lm 1,275.67 375,047.29
Transparent Roofing (Thermoplastic Skylight) DN Steel 1.5 mm thck 161.00 lm 1,956.86 315,053.75
End Flashing .60mmx610mm 116.00 lm 984.28 114,176.17
Fascia Cover Pre-painted 0.50mm thick 116.00 lm 886.87 102,877.01
Stainless Gutter, Smoke , No.304 0.6mm thck 51.00 lm 2,266.72 115,602.91
Hardware Accessories 1.00 lot 38,903.69 38,903.69
Waterproofing for Internal Wall Side and flooring (Cementitious Waterproofing) 244.40 sqmts 758.86 185,466.46
Gutter hanger support using flat bar 2'' x 3mm 3.00 pcs 659.11 1,977.33
Sub total 1.2.3 1,249,104.60

Painting
to Metal surfaces 454.93 sq.m. 455.73 207,324.47
to Concrete surfaces (Exterior Wall Only) 171.63 sq.m. 455.73 78,216.69

Sub total 1.2.3 285,541.16

TOTAL 1.2 - FOR ARCHITECTURAL WORKS 1,795,352.98

1.3 ELECTRICAL WORKS

PanelBoards for Small Power and Lighting Loads

Panelboard
Tapping to spare breaker at Panel Board inside Control Room 1.00 lot 6,413.20 6,413.20

Sub total 1.3.1 6,413.20

Switches and Outlets

Switch
1-gang 1-way switch Weatherproof 1.00 set 1,569.86 1,569.86
2-gang 1-way switch N/A
Simplex Convenience Outlet (Weatherproof) 6.00 each 1,401.68 8,410.08

Sub total 1.3.2 9,979.94

Lighting Fixtures
18W LED Bulb Evla Brand 8.00 set 3,389.83 27,118.67

Sub total 1.3.3 27,118.67

Wires for Power and Lighting Circuits for RBF Wall Pack Light
3.5 sq.mm THHN 543.00 lm 59.10 32,092.53
Wiring accessories 1.00 lot 8,245.54 8,245.54

Sub total 1.3.4 40,338.07

Conduits for Lighting and Power Circuits

15mm dia. EMT conduit 80.00 lngth 549.98 43,998.35
20mm dia.PVC conduit (From Manhole to nearest beam column) 20.00 lngth 366.47 7,329.37
Utility box w/ blank cover 4.00 each 82.46 329.82
Junctionl Box w/ cover 16.00 each 120.93 1,934.95
Fittings and Supports 1.00 lot 7,329.37 7,329.37
Painting works for Conduit and boxes 1.00 lot 7,517.42 7,517.42
 Excavation Works 1.00 lot 5,083.01 5,083.01
Sub total 1.3.5 73,522.30

TOTAL 1.3 - ELECTRICAL WORKS 157,372.17

1.4 PLUMBING / SANITARY WORKS

Plumbing Fixtures N/A

Sub total 1.4.1

Sanitary System (Drain line for leachate/Filtrate collection from Each bed)
100mmØ Main Pipe, uPVC (Tapping Point) 20.00 lm 859.34 17,186.82
100mmØ Main Pipe, uPVC 50.00 lm 859.34 42,967.05
75mmØ, uPVC lm
50mmØ, uPVC 44.00 pcs 300.89 13,239.15
Floor Drain 50mm dia 14.00 pcs 1,018.40 14,257.54
Ground Clean Out 4.00 set/s 1,851.63 7,406.52
Sump pit / Sewer MH for Hazard waste 1.00 cum - -
Excavation 0.49 cum 632.37 307.25
Backfill cum
Disposal cum
Concrete @ 3000 psi 0.24 sqmts 8,002.97 1,888.70
Forms 5.98 kgs 870.06 5,202.93
Rebars 19.16 cu.m. 93.12 1,784.64
Sand Bedding 0.04 set/s 3,659.25 154.60
Concrete manhole cover 1.00 14,813.03 14,813.03
Others :
Tie Wire 0.77 kgs 136.48 104.62
Angular Sit and Cover Frame 2x2x6mm thick N/A
Sub total 1.4.2 119,312.87

Downspout and Drainage Pipe

100mmØ, uPVC 45.00 lm 873.98 39,329.12
150mmØ, uPVC 56.00 lm 1,872.82 104,877.64
 500X500mm Catch basin
Excavation 4.37 cum 643.79 2,815.23
Backfill cum
Disposal cum
Concrete @ 3000 psi 2.12 cum 8,136.40 17,281.71
Forms 53.82 sqmts 884.91 47,626.11
Rebars 172.48 kgs 94.69 16,332.19
Sand Bedding 0.38 cu.m. 3,720.02 1,414.54
Concrete manhole cover 9.00 set/s 15,065.38 135,588.42
Others :
Tie Wire 6.90 kgs 138.76 957.31
Angular Sit and Cover Frame 2x2x6mm thick N/A
Main Storm Drainage Line
Excavation 3.00 cu.m. 643.79 1,931.38
Backfilling 0.75 cu.m. 495.31 371.48
Disposal 2.25 cu.m. 1,156.84 2,602.89
Sand Bedding 0.30 cu.m. 3,720.02 1,116.01
450mm dia, RCP Class II lm
300mm dia, RCP Class II lm

Sub total 1.4.3 372,244.01

TOTAL 1.4 - PLUMBING / SANITARY WORKS 491,556.88

1.5 FIRE PROTECTION WORKS- WET TYPE

Mechanical Works
Standard Fire Extinguisher (10 lbs) with Stand 3.00 sets 6,244.11 18,732.32
Sub total 1.5.1 18,732.32

TOTAL 1.5 - FIRE PROTECTION WORKS 18,732.32

1.6 OTHER WORKS
Relocation of Small Trees by Client

Sub total 1.6.1 -

 TOTAL 1.6 - OTHER WORKS -
TOTAL COST 6,129,584.30
Discount 29,584.30
Final Offer (Vat Ex) 6,100,000.00
Payment Terms: 20% downpayment, 60% progress billling, 10% retention released after 30 days
Duration: 120 calendar days
Warranty: 1 year upon acceptance
Inclusions
Exclusions: VAT, Item Not included in this BOQ

Prepared by:

Engr.Alayca Natividad
Head Design, Planning, Cost Estimate

Engr. Kimiko Takahashi

Engineering Manager