Scribd
Upload
194 views

Estimate Format Retrofitting

The document is a bid form for additional structures at the CEMC-Iloilo Annex Building. It includes line items for general requirements, site works, structural works including concrete, rebar, formworks and carbon fiber reinforcement, as well as a recommendation to employ soil grouting to increase soil bearing capacity. The total estimated cost is PHP 4,962,388.21.

Uploaded by

Ryan Enobio Namalata
Copyright
© © All Rights Reserved
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
194 views

Estimate Format Retrofitting

The document is a bid form for additional structures at the CEMC-Iloilo Annex Building. It includes line items for general requirements, site works, structural works including concrete, rebar, formworks and carbon fiber reinforcement, as well as a recommendation to employ soil grouting to increase soil bearing capacity. The total estimated cost is PHP 4,962,388.21.

Uploaded by

Ryan Enobio Namalata
Copyright
© © All Rights Reserved
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 3

Project : ADDITIONAL STRUCTURES AT CEMC-ILOILO ANNEX BUILDING

Location : West Diversion Road, Ungka, Jaro, Iloilo City


Date : 07 OCTOBER 2019
Subject : BID-FORM

NO. ITEMS / PARTICULARS UNIT QTY UNIT COST AMOUNT REMARKS


1.00 GENERAL REQUIREMENT
1.10 Mobilization lot 1.00
1.20 Renovation Permits
1.30 Temporary Facilities
a. Temporary Toilet lot 1.00
b. Temporary Power and Water Supply lot 1.00
c. Water and Power Consumption lot 1.00
d. Telecommunication lot 1.00
e. Temporary Hoarding Fence (Light Materials) lot 1.00
f. Contractor's Field Office lot 1.00
1.40 Bonds and Insurances
- Payment Bond 30% lot 1.00
- Performance Bond 20% lot 1.00
- Guarantee Bond 10% lot 1.00
- Contractor's All Risk lot 1.00
- Construction Deposit / Construction Bond lot 1.00
1.50 Hauling-out of garbage including everyday cleaning lot 1.00
during construction period.
1.60 Project Overhead/Supervision lot 1.00
1.70 Stand by fire extinguisher lot 1.00
1.80 Preparation of As-built Plans lot 1.00
1.90 Testing of Materials lot 1.00

SUB-TOTAL

2.00 SITE WORKS/DEMOLITION WORKS


2.10 Demolition on affected areas lot 1.00

SUB-TOTAL

3.00 STRUCTURAL WORKS (COLUMN ENLARGEMENT CA- GRIDLINE G/1-9)


Note: Only at gridline / common boundary of main annex building)
A. BASEMENT - COLUMNS CA
3.10 Concrete Works - 4000psi cu.m. 16.65 5,400.00 89,910.00
3.20 Rebar Works (Note: Pls Yield Strength in the plan) kgs. 6,080.73 37.30 226,811.17
3.30 Formworks sq.m. 115.20 320.00 36,864.00
3.40 Tie wires kgs. 800.00 80.00 64,000.00
3.50 Chemical Anchorage for Additional Bars lot 1.00 30,000.00 30,000.00

SUB-TOTAL 447,585.17

B. GROUND FLOOR BEAMS - CARBON FIBER REINFORCEMENT


B.1 BEAMS
3.60 BA
1 PLY CFR (Ply thickness: 1.4mm/ply) sq.m.
2 PLY CFR (Ply thickness: 1.4mm/ply) sq.m.
3.70 BB
1 PLY CFR (Ply thickness: 1.4mm/ply) sq.m.
2 PLY CFR (Ply thickness: 1.4mm/ply) sq.m.

SUB-TOTAL

C. GROUND FLOOR COLUMNS CA


3.80 Concrete Works (4000psi) cu.m. 16.65 5,400.000 89,910.00
3.90 Rebar Works (Note: Pls Yield Strength in the plan) kgs. 6,080.73 37.300 226,811.17
3.10 Formworks sq.m. 115.20 320.000 36,864.00
3.11 Tie wires kgs. 800.00 80.000 64,000.00
Support Brace/Corbel (CA & CB)
3.12 W 12 X 58 I beam kgs. 2,346.544 378.218 887,505.18
3.13 20mm dia Chem bolt unit 288.000 481.310 138,617.28
3.14 400 x 650 x 20mm thk plate kgs. 58.752 1,783.226 104,768.09
D. GROUND FLOOR COLUMN CARBON FIBER REINFORCEMENT
CB
3.15 3PLY CFR (Ply thickness: 1.4mm/ply) sq.m.

SUB-TOTAL 1,548,475.73

E. SECOND FLOOR BEAMS - CARBON FIBER REINFORCEMENT


BC
3.16 1 PLY CFR (Ply thickness: 1.4mm/ply) sq.m.
3.17 2 PLY CFR (Ply thickness: 1.4mm/ply) sq.m.
BD
3.18 1 PLY CFR (Ply thickness: 1.4mm/ply) sq.m.
3.19 2 PLY CFR (Ply thickness: 1.4mm/ply) sq.m.
BE
CARBON FIBER REINFORCEMENT
3.20 2 PLY CFR (Ply thickness: 1.4mm/ply) sq.m.
SUB-TOTAL

STRUCTURAL WORKS
3.21 W 12 X 58 I beam kgs. 2,346.544 378.22 887,505.18
3.22 20mm dia Chem bolt unit 288.000 481.31 138,617.28
3.23 400 x 650 x 20mm thk plate kgs. 58.752 1,783.23 104,768.09
3.24 Column Capital at GL 10-BE/BC intersection lot 1.000 50,000.00 50,000.00

SUB-TOTAL 1,180,890.55

4.00 DESIGN / INADEQUACY OF FOOTING


3.25 Our recommendation is to employ a specialized contractor to execute a soil grouting on the lot 1.00
underlying soil to increase soil bearing capacity

SUB-TOTAL

GRAND-TOTAL 3,176,951.45
IN WORDS:
COST ESTIMATE

ITEMS / PARTICULARS UNIT QTY UNIT COST AMOUNT

Materials
RMC (4000 psi) cu.m 33.30 5,400.00 179,820.00
Rebars kgs. 12,161.46 37.30 453,622.35
Formworks sq.m 230.40 320.00 73,728.00
Tie Wires kgs. 1,600.00 80.00 128,000.00
Chemical Anchorage for additional bars lot 1.00 30,000.00 30,000.00
W 12 X 58 I beam kgs. 4,693.09 378.22 1,775,011.11
20mm dia Chem bolt unit 576.00 481.31 277,234.56
400 x 650 x 20mm thk plate kgs, 117.50 1,783.23 209,529.06
Column Capital at GL 10-BE/BC intersection lot 1.00 50,000.00 50,000.00

(a) Total Cost of Materials 3,176,945.07


(b) Labor (30% of (a)) and Equipment Cost (12% of (a)) 1,334,316.93
(c) (a+b) Total Cost of Materials, labor and Equipment 4,511,262.01
(d) Contractor's Profit Margin (10%) of C 451,126.20
(e) Total Cost (c+d) 4,962,388.21

You might also like