CLIENT:

PROJECT:
DATE:
LOCATION:

TOLEDO
BUILDING 106,662.71 sq.ft.
JULY 15th, 2014
VYNMSA GUANAJUATO INDUSTRIAL PARK, GTO.

Item

Concept

Unit

Qty

U.P.(usd)

Amount ( usd )

U.P.(mxp)

Amount ( mxp )

U.P.(usd)

Amount ( usd )

106,662.71

12.50
I.-

INDUSTRIAL BUILDING

1.1.1

Engineering and Design

Conceptual design, lay out design.

lot

1.00

133,520.00

133,520.00

10,681.60

10,681.60

0.100

1.2

As built drawings, operation and maintenance manuals.

lot

1.00

185,918.00

185,918.00

14,873.44

14,873.44

0.139

1.3

Detailed engineering, structural, electrical and mechanical.

lot

1.00

252,955.00

252,955.00

20,236.40

20,236.40

0.190

1.4

Topographical survey and soil study.

lot

1.00

98,705.00

98,705.00

7,896.40

7,896.40

0.074

1.5

Quality control lab for concrete strenght, steel strenght, site welding,
soil, base and asphalt compacting tests.

lot

1.00

279,304.00

279,304.00

22,344.32

22,344.32

0.209

76,032.16

0.713

2.2.1

General
Portable toilet rental.

week

26.00

830.72

21,598.72

66.46

1,727.90

0.016

2.2

Security guard in night shift for the duration of the work.

week

26.00

3,519.80

91,514.80

281.58

7,321.18

0.069

2.3

Materials warehouse and mobile office for construction crew.

lot

1.00

78,955.00

78,955.00

6,316.40

6,316.40

0.059

2.4

Contracts and works for provisional water and energy.

lot

1.00

89,255.00

89,255.00

7,140.40

7,140.40

0.067

2.5

Construction permit.

m2

9,919.20

62.00

614,990.40

4.96

49,199.23

0.461

2.6

Project clean up during the execution of the work.

m2

9,919.20

11.15

110,599.08

0.89

8,847.93

0.083

2.7

Construction waste disposal.

trip

58.00

1,180.00

68,440.00
1,075,353.00

94.40

5,475.20
86,028.24

0.051
0.807

3.12

32,178.43

0.25

2,574.27

0.024

Subtotal Engineering and Design=

950,402.00

Subtotal General=
3.3.1

Earthworks
Topographical outline for platforms, setting up axes and references with
precision equipment. Incl: equipment, tools & labor.

m2

10,313.60

3.2

Removal of top soil / 20 cm. thick.

m2

10,313.60

6.44

66,419.58

0.52

5,313.57

0.050

3.3

Offsite disposal (Load and haul).

m3

3,094.08

73.22

226,548.54

5.86

18,123.88

0.170

3.4

Scarifying natural terrain & compacting to 95% Proctor.

m2

10,313.60

6.60

68,069.76

0.53

5,445.58

0.051

3.5

Backfilling with inert material compacted to 95 % Proctor in maximum

20cm lifts.

m3

12,376.32

91.45

1,131,814.46

7.32

90,545.16

0.849

3.6

Excavation of Type I or Type II material.

m3

1,108.23

13.68

15,160.59

1.09

1,212.85

0.011

3.8

Insite disposal (Load and haul).

m3

1,440.70

17.01

24,506.29

1.36

1,960.50

0.018

3.9

Compacted gravel base to 95% Proctor / 12 cm thick.

m2

9,909.30

68.32

677,003.38

5.47

54,160.27

0.508

3.10 Impregnating with asphaltic emulsion (FM-1 or FM-3) at the rate of 1.2
lts./m2.

m2

9,909.30

15.09

149,531.34

1.21

11,962.51

0.112

3.11 Sand layer 0.2 cms to protect asphaltic emulsion.

Subtotal Earthworks=

m2

9,909.30

2.60

25,764.18
2,416,996.55

0.21

2,061.13
193,359.72

0.019
1.813

4.4.1

Foundations
Topographical outline for foundations.

m2

9,909.30

9.60

95,129.28

0.77

7,610.34

0.071

4.2

Excavation of Type I or Type II material (According to classification of

the S.C.T. Earthworks).

m3

169.34

71.42

12,095.23

5.71

967.62

0.009

4.3

Offsite disposal (Load and haul).

m3

285.98

64.00

18,302.77

5.12

1,464.22

0.014

4.4

Apply pesticide with a 5 year warranty for termite control under

headrests.

pc

72.00

307.00

22,104.00

24.56

1,768.32

0.017

4.5

Concrete pile ( P-0) 100 cms. diameter with concret fc=200 kg/cm2,
formed with re-bars (1") and circular stirrups (3/8") @ 20 cms.

lm

88.00

4,465.39

392,954.32

357.23

31,436.35

0.295

4.6

Concrete pile ( P-1) 80 cms. diameter with concret fc=200 kg/cm2,

formed with re-bars (1") and circular stirrups (3/8") @ 20 cms.

lm

88.00

2,850.06

250,805.28

228.00

20,064.42

0.188

4.7

Concrete pile ( P-2) 60 cms. diameter with concret fc=200 kg/cm2,

formed with re-bars (1") and circular stirrups (3/8") @ 20 cms.

lm

88.00

2,165.48

190,562.24

173.24

15,244.98

0.143

4.8

Concrete pile ( P-3) 40 cms. diameter with concret fc=200 kg/cm2,

formed with re-bars 3/4" and circular stirrups 3/8" @ 30 cms.

lm

77.00

1,286.78

99,082.06

102.94

7,926.56

0.074

4.9

1.20 mts diameter bell for P0 piles.

pc

16.00

901.00

14,416.00

72.08

1,153.28

0.011

4.1

1.00 mts diameter bell for P1 piles.

pc

16.00

877.00

14,032.00

70.16

1,122.56

0.011

4.11 1.00 mts diameter bell for P2 piles.

pc

16.00

805.00

12,880.00

64.40

1,030.40

0.010

4.12 0.80 mts diameter bell for P3 piles.

pc

24.00

742.00

17,808.00

59.36

1,424.64

0.013

4.13 Circular or square concrete (fc=200 kg/cm2) pile caps.

pc

72.00

5,972.00

429,984.00

477.76

34,398.72

0.322

4.14 Furnish and install 3/4" diameter steel anchors with tolerance < 0.5
cms.

pc

96.00

293.12

28,139.52

23.45

2,251.16

0.021

4.15 Furnish and install 1" diameter steel anchors with tolerance < 0.5 cms.

pc

64.00

348.16

22,282.24

27.85

1,782.58

0.017

1 de 13

CLIENT:
PROJECT:
DATE:
LOCATION:

TOLEDO
BUILDING 106,662.71 sq.ft.
JULY 15th, 2014
VYNMSA GUANAJUATO INDUSTRIAL PARK, GTO.

Item

Concept

Unit

Qty

U.P.(usd)

Amount ( usd )

U.P.(mxp)

Amount ( mxp )

U.P.(usd)

Amount ( usd )

106,662.71

4.16 Furnish and install 1 1/4" diameter steel anchors with tolerance < 0.5
cms.

pc

128.00

418.18

53,526.53

33.45

4,282.12

0.040

4.17 Furnish and install 1 1/2" diameter steel anchors with tolerance < 0.5
cms.

pc

128.00

798.04

102,149.12

63.84

8,171.93

0.077

4.18 Steel plate for precast support.

pc

74.00

240.26

17,778.94

19.22

1,422.32

0.013

4.19 Furnish and install non metallic grout under column plates (Fester
brand or similar).

ltr

864.00

86.02

74,317.82

6.88

5,945.43

0.056

4.20 Backfilling of foundations to 90% P.V.S.M. with excavated material,

placed in layers not greater than 20 cms., with an index of plasticity not
greater than 20%, including all material, transportation, water,
equipment and manual labor.
Subtotal Foundations=

m3

97.34

125.06

12,173.45

10.00

973.88

0.009

150,441.82

1.410

5.5.1

Floor slabs
Apply pesticide with a 5 year warranty for termite control under floor
slabs.

5.2

1,880,522.80

m2

9,909.30

19.12

189,465.82

1.53

15,157.27

0.142

10" Floor Slab, f'c=300 kg/cm2 concrete, placed with a laser screed,
reinforced with dramix steel fiber 19 kg/m3 ( 35#/Y3) , over a
polyethylene vapor barrier, with a smooth troweled finish.

m2

2,785.71

583.49

1,625,433.93

46.68

130,034.71

1.219

5.3

6" Floor Slab, f'c=300 kg/cm2 concrete, placed with a laser screed,
reinforced with 3/8" rebar @ 16", over a polyethylene vapor barrier, with
a smooth troweled finish.

m2

7,123.59

340.84

2,427,975.92

27.27

194,238.07

1.821

5.4

Construction joints are reinforced with 3/4" smooth rebar and sealed
with epoxy joint filler Sonneborn brand Epolith. Incl: materials, labor,
clean-up, tools & equipment.

lm

543.50

7.92

4,304.52

7.92

4,304.52

0.040

5.5

Control joints cut with diamond blades and sealed with epoxy joint filler
Sonneborn brand Epolith. Incl: materials, labor, clean-up, tools &
equipment.

lm

4,206.48

5.18

21,789.57

5.18

21,789.57

0.204

5.6

Expansion joint filled with Deck-O-Foam 13 mm thick and sealed with

self-leveling polyurethane joint filler Sonneborn brand SL-1. Incl:
materials, labor, clean-up, tools & equipment.

lm

399.80

6.47

2,586.71

6.47

2,586.71

0.024

5.7

1.00 x 1.00 mts diamond. Includes expansion joint filled with Deck-OFoam 13 mm thick and sealed with self-leveling polyurethane joint filler
Sonneborn brand SL-1.

pc

24.00

768.43

18,442.32

61.47

1,475.39

0.014

5.8

1.00 x 1.00 mts column half diamond. Includes expansion joint filled
with Deck-O-Foam 13 mm thick and sealed with self-leveling
polyurethane joint filler Sonneborn brand SL-1.

pc

44.00

530.66

23,349.04

42.45

1,867.92

0.018

5.9

1.00 x 1.00 mts column quarter diamond. Includes expansion joint filled
with Deck-O-Foam 13 mm thick and sealed with self-leveling
polyurethane joint filler Sonneborn brand SL-1.

pc

4.00

415.09

1,660.36

33.21

132.83

0.001

5.10 Minor masonry works.

lot

1.00

45,000.00

45,000.00

3,600.00

3,600.00

0.034

5.11 Supply and aplication of chemical sealer hardener duronox to concrete

floor.

m2

9,909.30

23.80

235,841.34

1.90

18,867.31

0.177

5.12 Final clean of concrete slab using mechanical scrubber.

m2

9,909.30

60,644.92

0.49

6.12

Subtotal Floor slabs=

6.6.1

Steel Structure and Roofing

Manufacture, furnish and erect pre-engineered steel structure with rigid
frame and open frame purlins, collateral dead load of 15 kg/m2. and in
one bay preparation to receive a 25 ton C clas Crane Includes:
Accessories, crosswinds, structure painted with primary and a white
finish paint.
Furnish and install VP-SSR metal roof, 24 gauge
Galvalume to meet FM 1-60 requirements with 5% of skylights, 6"
fiberglas bat insulation on roof. All the elements for water proofing and
to complies with Varco recommendations. Interior clear height of 31'
and 5.1% slope ( 0.6 inch/FT as per mexican code).

6.2

Manufacture, furnish and erect of crane runway with 3 plata I beam to

suport a C class 25 tons crane, Includes brackets, do not include rails,
crane stops, crane bridge, troley or other elements of crane.

6.3

28,680.79

lot

4,627,813.64

4,851.59

0.045

398,905.88

3.740

1.00

1,378,988.00

1,378,988.00

1,378,988.00

1,378,988.00

12.928

mts

214.58

1,243.00

266,722.94

1,243.00

266,722.94

2.501

Structural steel mezzanine with concrete (4200 psi) filled metal deck
(Ternium "Losacero 25") to support a live load of 250 kg/m2. Includes
structure, foundations.

sqft

11,783.56

19.02

224,123.31

19.02

224,123.31

2.101

6.4

Metalic stairs and rails to mezzanine, includes primer and light grey
epoxi paint .

lot

2.00

11,855.00

23,710.00

11,855.00

23,710.00

0.222

6.5

Metalic handrail for perimeter of mezanine h=90 cms

ml

90.66

67.20

6,092.35

67.20

6,092.35

6.6

Furnish and install an exterior steel ladder, including, a access hatch

with lock and final landings, to the main building roof.

pc

1.00

2,698.00

2,698.00

2,698.00

2,698.00

0.025

1,902,334.60

17.835

7.7.1

Masonry and finishes

Furnish and install 5" thick insulated precast concrete wall panels,
from floor level to roof on front and side walls

80.54

304,618.19

2.856

7.2

Furnish and install metal wall panel rib gauge 26 white with 3"
fiberglass bat insulation from floor level to roof in the expansion wall.

42.30

47,348.93

0.444

Subtotal Steel Structure and Roofing=

1,902,334.60

m2

3,782.16

m2

1,119.36

1,006.76

42.30

2 de 13

47,348.93

3,807,727.40

CLIENT:
PROJECT:
DATE:
LOCATION:

TOLEDO
BUILDING 106,662.71 sq.ft.
JULY 15th, 2014
VYNMSA GUANAJUATO INDUSTRIAL PARK, GTO.

Item

Concept

Unit

Qty

U.P.(usd)

Amount ( usd )

U.P.(mxp)

Amount ( mxp )

U.P.(usd)

Amount ( usd )

106,662.71

7.3

Dock pits including all embedded steel.

pc

8.00

8,561.00

68,488.00

684.88

5,479.04

0.051

7.4

Retaining wall (1.20 mts high by 0.20 cms thick) and footing, reinforced
as required for dock area.

lm

96.96

1,298.05

125,858.73

103.84

10,068.70

0.094

7.5

5" diameter by 5' concrete filled steel bollards, 4' above floor 1' below.

pc

22.00

2,152.83

47,362.30

172.23

3,788.98

0.036

7.6

Durock facade and entrance.

lot

1.00

24,230.76

24,230.76

0.227

7.7

Glass and aluminum natural double door , 6' x 7' opening with closer
included.

pc

1.00

39,824.00

39,824.00

3,185.92

3,185.92

0.030

7.8

Aluminium natural fixed window, 6 mm clear glass, 6.00 x 1.00 m.

pc

28.00

4,290.12

120,123.36

343.21

9,609.87

0.090

7.9

Furnish and apply Comex interior acrylic paint.

m2

3,782.16

47.80

180,787.25

3.82

14,462.98

0.136

m2

3,782.16

88.50

334,721.16

7.08

26,777.69

0.251

449,571.06

4.215

6,606.00

19,818.00

0.186

2,800.00

22,400.00

0.210

3,378.00

27,024.00

0.253

218.28

1,746.24

0.016

7.10 Furnish and apply Comex textured paint.

24,230.76

Subtotal Masonry and finishes=

24,230.76

71,579.69

8.-

Shipping area and accessories

8.1

Furnish and install drive in door ramps and ground level, 2" thick
Thermacore Ribbed 16 ga exterior, 24 ga interior. sectional fork-lift
door, manual w/chain operation, insulated 24 ga. white metal sheet, 14'
x 16'.

pc

3.00

6,606.00

19,818.00

Furnish and install sectional truck door, manual w/chain operation,

OVER DOOR brand, mod. 418 heavy duty, 2" thick, insulated R= 7.35
white metal sheet , 9' x 10' .

pc

8.00

2,800.00

22,400.00

Furnish and install Kelley 6' x 8' dock leveler for 30,000 Lbs.,
mechanical operation, dock seal 8' 6"x 10' Kelley brand and 2
laminated rubber platform stops.

pc

8.00

3,378.00

27,024.00

8.4

Furnish and install yellow dock light 42"flexible arm Trilite DL40-P
without light bulb.

pc

8.00

218.28

1,746.24

8.5

Furnish and instal quad Electrical Outlet 120 v. / 15 amp.

pc

518.00

4,144.00

8.6

Furnish and install Service/Emergency HM door and frame 36"

galvanneal MMI or similar brand, Exit Device with trim and mortise
cylinder, Schlage or Hager hardware.

pc

4.00

1,103.19

4,412.76

Furnish and install Emergency HM door and frame 36" galvanneal MMI
or similar brand, Exit Device EO, Schlage or Hager hardware.

pc

3.00

974.11

2,922.33

8.2

8.3

8.7

8.00

Subtotal Shipping area and accessories=

9.9.1

Interior and exterior lighting

Furnish and install Copper lighting high bay T-5 light fixtures, 54 Watts,
277 V, high bay model, to provide 50 FC average in production and 30
FC average in warehouse. Includes a night light circuit.

9.2

Emergency Lighting and exit sign on doors

9.3

400 watt metal halide Copper lighting exterior wallpack, electrical feeds.

9.4

518.00

4,144.00

0.039

1,103.19

4,412.76

0.041

974.11

2,922.33

0.027

82,467.33

0.773

99,922.48

0.937

82,467.33

218.00

458.36

pc

8.00

pc

15.00

400 watt metal halide Tribute Copper light fixture exterior pole,
concrete base, electrical feeds.

pc

6.00

9.5

2 x 26 watt exterior light fixtures, electrical feeds.

pc

9.6

Lighting panels Square D NF304AB12S Includes EDB 14020 breakers

100 amps. For interior lights and exterior circuit.

pc

9.7

Lighting control panels 60amps. For exterior lights.

9.8

Electrical feeding to interior or exterior illumination panels. Includes 100

amps I Line breaker LHL 36100.

pc

99,922.48

458.36

741.69

5,933.52

741.69

5,933.52

0.056

717.32

10,759.80

717.32

10,759.80

0.101

1,797.20

10,783.20

1,797.20

10,783.20

0.101

3.00

352.80

1,058.40

352.80

1,058.40

0.010

2.00

1,493.00

2,986.00

1,493.00

2,986.00

0.028

pc

1.00

986.00

986.00

986.00

986.00

0.009

lot

2.00

4,988.40

9,976.80

4,988.40

9,976.80

0.094

142,406.20

1.335

Subtotal Interior and exterior lighting=

10.- Substation and power distribution
10.1 2500 Kva's Substation includes underground line front CFE pole to
substation and from substation to Prolec-GE ring operation pedestal
transformer 34,000 volts- 480/277 volts. 4000 amp main switch gear
with 2-2000amp switches,2-600amp switches, 2-400 amp switches, 4200 amp switches, 4-100 amp switches with blanks for some additional
smaller switches, Power factor correction capacitor bank Staco VAR PA0225 225 Kvar 271 amps, Surge suppresion system, power metering
and monitoring system.

4,724,892.21

142,406.20

lot

1.00

2,905,086.00

2,905,086.00

232,406.88

232,406.88

2.179

10.2 Electric installation verification U.V.I.E. by SEMIP verificator.

lot

1.00

62,000.00

62,000.00

4,960.00

4,960.00

0.047

10.3 Civil work for substation, includes substation pad, concrete register,
excavation and backfilling.

lot

1.00

54,802.00

54,802.00

4,384.16

4,384.16

0.041

10.4 Basic ground system including bare copper wire 1/0 conected to the
periferic columns by welded connectors

lot

1.00

119,049.41

119,049.41

9,523.95

9,523.95

0.089

10.5 75 kva's dry transformer 480/220-127 volts includes feading,

transformer, disconector, and distribution panel.

lot

1.00

88,901.00

88,901.00

7,112.08

7,112.08

0.067

10.6 45 kva's dry transformer 480/220-127 volts includes feading,

transformer, disconector, and distribution panel.

lot

1.00

67,209.00

67,209.00

5,376.72

5,376.72

0.050

3 de 13

CLIENT:
PROJECT:
DATE:
LOCATION:

TOLEDO
BUILDING 106,662.71 sq.ft.
JULY 15th, 2014
VYNMSA GUANAJUATO INDUSTRIAL PARK, GTO.

Item

Concept

Unit

10.7 Electrical Outlet in each interior column 127 volts/ 20 amps

pc

Qty

U.P.(usd)

Amount ( usd )

42.00

U.P.(mxp)
6,542.80

Subtotal Substation=
11.- Ventilation (8 changes/hour)
11.1 Axial Extractor, Soler&Palau brand mode HGT 1500 7.5 HP,
220/440/2/60. Includes accessories and installation.

Amount ( mxp )
274,797.60

U.P.(usd)

Amount ( usd )

523.42

3,571,845.01

106,662.71

21,983.81

0.206

285,747.60

2.679

pc

11.00

43,970.00

483,670.00

3,517.60

38,693.60

0.363

11.2 Louver 5' x 5' Soler&Palau brand and washable filter, Includes
accessories and installation.

pc

33.00

7,246.80

239,144.40

579.74

19,131.55

0.179

11.3 Electrical feeding to extractor from main panel to a control panel and
from there to the extractor starters.

pc

11.00

22,390.00

246,290.00

1,791.20

19,703.20

0.185

77,528.35

0.727

2,724.77

2,724.77

0.026

Subtotal HVAC=
12.-

969,104.40

FPS

12.1 Water conection to park main line, includes backfolw preventor, water
meter and valves.

lot

1.00

34,059.60

12.2 Excavation and back fill for main line and water line from water meter
to the water tank, including thrust blocks as required, 390 lm.

lot

1.00

44,201.00

44,201.00

44,201.00

44,201.00

0.414

12.3 Interior hose stations, extinguishers and piping.

lot

1.00

19,219.20

19,219.20

19,219.20

19,219.20

0.180

12.4 Wall Type Hidrants 4x2x2 1/2" each with control valve & post indicator,
piping , hangers, fittings and painting included

lot

1.00

23,150.00

23,150.00

23,150.00

23,150.00

0.217

12.5 Sprinklers system, light hazard occupancy designed to provide a

density 0.10 gpm over the most remote 1,500 FT2 CMDA SSSP, hose
allowance 250 GPM

lot

1.00

19,732.80

19,732.80

19,732.80

19,732.80

0.185

12.6 Sprinklers system production/ manufacturing area, extra hazard

occupancy group 2 (caomparable to hazard category 3 occupancy per
FM global as per client request) designed to provide a minimun density
0.60 gpm over the most remote 3,000 ft2 non storage occupancy, hose
allowance 500 gpm estimated area 106,060 ft2

lot

1.00

240,847.50

240,847.50

240,847.50

240,847.50

2.258

12.7 FPS Monitoring System

lot

1.00

11,040.00

11,040.00

11,040.00

11,040.00

0.104

12.8 Underground fire main, underground loop fire main 10" PVC pipe C900
class 200, 4 dry barrel type hydrants, 3 PIV and 1 FDC. Estimated
length 390 M with 1 10" lead in and 2 8" riser lead in

lot

1.00

112,128.00

112,128.00

112,128.00

112,128.00

1.051

12.9 Portable fire extiguesher 10 UL dry chemical ABC type

pc

50.00

145.23

7,261.50

145.23

7,261.50

0.068

12.10 Fire protection department connection.

lot

1.00

1,055.70

1,055.70

1,055.70

1,055.70

0.010

481,360.47

4.513

Subtotal FPS=
13.- Water handling equipment
13.1 Hydroneumatic equipment Includes pressure tank, automatic control,
sumersible pump, feeding and connections and 30 m3 underground
tank

478,635.70

34,059.60

34,059.60

pc

1.00

255,802.00

255,802.00

20,464.16

20,464.16

0.192

13.2 Reverse osmosis water treatment system for 20 cubic meter per day,
includes pretreatment of water wit filtering system and reverse
osmosises equipment.

pc

1.00

466,680.00

466,680.00

37,334.40

37,334.40

0.350

13.3 Two treated water aboveground tank 5 m3 each for 10 m3 total and
hydroneumatic equipment Includes pressure tank, automatic control,
centrifugal pump, feeding and connections.

pc

1.00

195,708.00

195,708.00

15,656.64

15,656.64

0.147

13.4 Electrical instalation for water equipment

lot

1.00

78,900.00

78,900.00
997,090.00

6,312.00

6,312.00
79,767.20

0.059
0.748

4,405,950.65

41.307

Subtotal =

SUBTOTAL INDUSTRIAL BUILDING=

II.-

OFFICES, SUPPORT ROOMS AND BATHROOMS

1.1.1

Offices and bathrooms

Complete interior offices, supervisor office, break room, cafeteria and
bathroom building, one face sheet rock 5/8" to the exterior wall and
two faced sheet rock wall 5/8 in interior walls, vinyl paint finish on the
outside and textured paint and vynil or ceramic base in the offices
walls and ceramic tile on the production bathrooms walls, Amstrong
brand ceiling panels, ceramic tile or carpet on the floors, sanitary
fixtures flush valve operated, toilet partitions will be steel metal sheet
shop painted Sanilock brand, hollow metal doors for the plant and
offices communication, and solid core wood doors for the offices
interior, Schlage and Hager hardware, lighting system for 80 fc in
offices, 50 fc in bathrooms,HVAC split units for offices and break room,
minisplits for shipping room and ventilation system for bathrooms. No
furniture or voice and data wiring included in the scope.

1.3

Roofed Patio, with lights for 30 ft. Candels and exterior ceramic tile on
floor.

2,706,104.31

sq.ft.

9,427.01

54.00

509,058.54

54.00

509,058.54

4.773

sq.ft.

750.00

21.11

15,832.50

21.11

15,832.50

0.148

524,891.04

4.921

Subtotal Offices and bathrooms=

2.-

21,248,079.21

524,891.04

Support rooms

4 de 13

CLIENT:
PROJECT:
DATE:
LOCATION:

TOLEDO
BUILDING 106,662.71 sq.ft.
JULY 15th, 2014
VYNMSA GUANAJUATO INDUSTRIAL PARK, GTO.

Item
Concept
2.1 Guard House - 11' x 10', Includes 1 washroom, HVAC, for doors and
windows.

Unit
lot

Qty

2.2

Compressor room - 75' x 24' with 8 CMU perimeter walls up to 12 ft.

high, one face sheet rock wall up to ceiling, cement plaster finish &
vinyl paint on masonry walls both sides. Ashford sealer on floor, (4) 110
V. 20 amp. electric outlets, T-5 fluorescent fixtures to provide a lighting
level of 50 ft. candle, (1) 3 x 7 metal door gauge #20, (1) 8 x 10
manual sectional door ga 24, wall mounted metal louvers to allow up to
6 air changes per hour.

sq.ft.

1,800.00

22.00

2.3

Hazardous materials room 30' x 14' x 12'. 3 CMU perimeter walls with
concrete latice, one side to be chain linc sliding doors floor to have a
spil containment open chanel and a 1 cubic mt. Containment tank

sq.ft.

420.00

2.4

Silos pad 16' x 48' x 10" reinforced wit rebar #3 @ 12", trowell finish.

sq.ft.

768.00

U.P.(usd)

Amount ( usd )

U.P.(usd)
15,117.76

Amount ( usd )
15,117.76

106,662.71
0.142

39,600.00

22.00

39,600.00

0.371

22.00

9,240.00

22.00

9,240.00

5.15

3,955.20

5.15

3,955.20

0.037

1.00

U.P.(mxp)
188,972.00

Amount ( mxp )
188,972.00

Subtotal Support rooms=

52,795.20

188,972.00

67,912.96

0.637

SUBTOTAL OFFICES, SUPPORT ROOMS AND

BATHROOMS=

577,686.24

188,972.00

592,804.00

5.558

2,372.98

0.022

III.- EXTERIOR WORKS

1.1.1

Parking lot and maneuvers area

Topographical outline for platforms, setting up axes and references with
precision equipment. Incl: equipment, tools & labor.

m2

9,507.15

1.2

Removal of top soil / 20 cm. thick.

m2

9,507.15

1.3

Offsite disposal (Load and haul).

m3

2,852.15

1.4

Scarifying natural terrain & compacting to 95% Proctor.

m2

8,928.69

1.5

Excavation of Type I or Type II material.

m3

1.6

Insite disposal (Load and haul).

m3

1.7

Backfilling with inert material compacted to 95 % Proctor in maximum

20cm lifts.

1.8
1.9

3.12

29,662.31

0.25

6.44

61,226.05

0.52

4,898.08

0.046

73.22

208,834.06

5.86

16,706.72

0.157

6.60

58,929.35

0.53

4,714.35

0.044

13,081.25

13.68

178,951.44

1.09

14,316.12

0.134

17,005.62

17.01

289,265.59

1.36

23,141.25

0.217

m3

3,125.04

91.45

285,785.05

7.32

22,862.80

0.214

Compacted gravel base to 95% Proctor / 20 cm on parking lot.

m2

2,404.80

72.12

173,434.18

5.77

13,874.73

0.130

Compacted gravel base to 95% Proctor / 25 cm thick on trailer

maneuvers area

m2

6,141.43

95.18

584,541.31

7.61

46,763.30

0.438

1.10 Impregnating with asphaltic emulsion (FM-1 or FM-3) at the rate of 1.2
lts./m2.

m2

2,404.80

15.09

36,288.43

1.21

2,903.07

0.027

1.11 Asphalt paving - 5 cm. depth.

m2

2,404.80

168.16

404,391.17

13.45

32,351.29

0.303

1.12 Asphalt paving - 7.6 cm. depth.

m2

3,299.53

229.54

757,374.12

18.36

60,589.93

0.568

1.13 Concrete (f'c=200 kg/cm2) pavement - 20 cm depth. (reinforced with #3

rebar @ 12 both ways)

m2

2,841.90

398.19

1,131,616.16

31.86

90,529.29

0.849

1.14 15' x 49' truck ramp.

pc

3.00

66,956.00

200,868.00

5,356.48

16,069.44

0.151

1.15 Concrete (fc=200 kg/cm2) curb.

lm

764.92

344.58

263,573.07

27.57

21,085.85

0.198

1.16 Concrete (f'c=200 kg/cm2) sidewalk - 10 cms depth. Includes flexible

sealant in joints.

m2

490.00

249.86

122,429.44

19.99

9,794.36

0.092

1.17 Handicapped access ramp.

lot

1.00

35,446.00

35,446.00

2,835.68

2,835.68

0.027

1.18 Pavement striping. Includes signal of parking for handicapped and

pedestrian crossing.
Subtotal Parking lot and maneuvers area=

lot

1.00

49,208.00

49,208.00

3,936.64

4,871,823.72

3,936.64

0.037

389,745.90

3.654

2.2.1

Fences, landscaping and water tank

Pluvial sewage.

lot

1.00

532,900.00

532,900.00

42,632.00

42,632.00

0.400

2.2

Sanitary sewage connection.

lot

1.00

52,200.00

52,200.00

4,176.00

4,176.00

0.039

2.3

Water connection.

lot

1.00

38,906.00

38,906.00

3,112.48

3,112.48

0.029

2.4

Telephone conduit.

lot

1.00

49,920.00

49,920.00

3,993.60

3,993.60

0.037

2.6

Provide grey gravel and anti-weed mesh.

m2

6,934.00

38.14

264,490.50

3.05

21,159.24

0.198

2.7

Provide green areas with automatic irrigation system.

m2

1,163.00

178.60

207,711.80

14.29

16,616.94

0.156

2.9

Concrete and metal decorative fence at the perimeter of the property,

concrete beam and 4" 14 gauge pipes, 2.85 mts high. Do not included
electrification.

lm

241.40

2,639.00

637,054.60

211.12

50,964.37

0.478

2.10 Chain link fence 2.40 mts high. For the remaining property.

lm

420.90

274.10

115,368.69

21.93

9,229.50

0.087

2.11 Manual sliding gate 7.15 m wide.

pc

1.00

32,046.12

32,046.12

2,563.69

2,563.69

0.024

2.12 Manual folding gate for pedestrian.

pc

1.00

4,988.00

4,988.00

399.04

399.04

0.004

2.13 Manual sliding gate 11 m wide.

pc

2.00

55,904.00

111,808.00

4,472.32

8,944.64

0.084

5 de 13

CLIENT:
PROJECT:
DATE:
LOCATION:

Item

TOLEDO
BUILDING 106,662.71 sq.ft.
JULY 15th, 2014
VYNMSA GUANAJUATO INDUSTRIAL PARK, GTO.

Concept

2.15 Concrete erosion prevention slab 1:4 .

Unit
m2

Qty

U.P.(usd)

Amount ( usd )

480.00

U.P.(mxp)
416.00

Amount ( mxp )

Amount ( usd )
15,974.40

0.150

2,247,073.71

179,765.90

1.685

SUBTOTAL EXTERIOR WORKS=

7,118,897.43

569,511.79

5.339

5,568,266.44
100,000.00
5,668,266.44

52.204

3,283,790.55

NOTES:
* Insurance and Bonds not included in proposal.
* Prices USD and MXP
* Prices plus VAT

6 de 13

28,555,948.63

33.28

106,662.71

Subtotal Fences, landscaping and water tank=

SUBTOTAL =
TI Allowance Air Loop and Electrical
TOTAL

199,680.00

U.P.(usd)

0.938

7 de 13

8 de 13

9 de 13

10 de 13

11 de 13

12 de 13

ECONOMIC PROPOSAL SUMMARY

CLIENT:
TOLEDO
PROJECT: BUILDING 106,662.71 sq.ft.
DATE:
JULY 15th, 2014
LOCATION: VYNMSA GUANAJUATO INDUSTRIAL PARK, GTO.

GENERAL SUMMARY

12.5

Concept

Item

Amount (USD)

Amount (MXP)

28,680.79
1,902,334.60
71,579.69
82,467.33
142,406.20

950,402.00
1,075,353.00
2,416,996.55
1,880,522.80
4,627,813.64
4,724,892.21
-

Amount (USD)

I.- INDUSTRIAL BUILDING

1.2.3.4.5.6.7.8.9.-

Engineering and Design

General
Earthworks
Foundations.
Floor slabs
Steel Structure and Roofing
Masonry and finishes
Shipping area and accessories
Interior and exterior lighting

SUBTOTAL INDUSTRIAL BUILDING= $

2,227,468.61

15,675,980.20

76,032.16
86,028.24
193,359.72
150,441.82
398,905.88
1,902,334.60
449,571.06
82,467.33
142,406.20

3,481,547.03

III.- EXTERIOR WORKS

1.- Parking lot and maneuvers area

4,871,823.72

389,745.90

2.- Fences, landscaping and water tank

2,247,073.71

179,765.90

SUBTOTAL EXTERIOR WORKS= $

SUBTOTAL = $

NOTES:
* Insurance and Bonds not included in proposal.
* Prices USD and MXP
* Prices plus VAT

13 de 13

2,227,468.61

7,118,897.43

569,511.79

22,794,877.62

4,051,058.82