Philipps Technical COST ESTIMATE

Consultants Corp.

ITEM NO. DESCRIPTION UNIT QUANTITY UNIT COST TOTAL COST

PART A FACILITIES FOR THE ENGINEERS

A.1 Provide, Operate and Maintain Field Office and Quarter mo.
Building for the Engineer
A.2 Operate and Maintain Brand New 1-unit 4x2 Pick-up mo.
For the Engineer Staff
A.3 Assistance to the Engineer mo.
A.4 Progress Photograph mo.
Sub-Total
PART B GENERAL REQUIREMENTS
B.2 Mobilization and Demobilization l.s
B.3 Health and Safety l.s
Sub-Total
PART C
Site Preparation
Clearing and Grubbing ha 2.00 to verify
Removal/Demolition of Existing Structure to verify
Sructural Exacavation cu.m ###
Backfill and Compaction cu.m 9,757.00
Surplus Excavation cu.m 3,241.00
Gravel Bed (100mm thk) cu.m 1,222.00
Lean Concrete (100mm thk) cu.m 345.00
First Floor
Formworks
Concrete
Reinforcing Steel Bars, (RSB)
Grade 40 kgs 0.00
Grade 60 kgs 0.00
Masonry Works
Chb Laying sq.m to verify
Plastering
Exterior
Interior
OTHERS
Smooth Cement Screed Topping with Reinf. Steel Mesh sq.m #REF!
Epoxy Garage Floor Coating sq.m #REF!
Stainless Steel Floor Mounted Tie-down Mooring Loops pcs
16mm thk High-impact Resistant Rubber Corner
Protectors/guard with built-in reflectors for Columns
l.m #REF!
Second Floor
Formworks
Concrete
Reinforcing Steel Bars, (RSB)
Grade 40 kgs 0.00
Grade 60 kgs 0.00
Masonry Works
Chb Laying sq.m to verify
Plastering
Exterior
Interior
OTHERS
Smooth Cement Screed Topping with Reinf. Steel Mesh sq.m #REF!
Epoxy Garage Floor Coating sq.m #REF!
Stainless Steel Floor Mounted Tie-down Mooring Loops pcs
16mm thk High-impact Resistant Rubber Corner
Protectors/guard with built-in reflectors for Columns
l.m #REF!
Third Floor
Formworks
Concrete
Reinforcing Steel Bars, (RSB)
Grade 40 kgs 0.00
Grade 60 kgs 0.00
Masonry Works
Chb Laying sq.m to verify
 Plastering
Exterior
Interior
OTHERS
Smooth Cement Screed Topping with Reinf. Steel Mesh sq.m 0.00
Epoxy Garage Floor Coating sq.m 0.00
Stainless Steel Floor Mounted Tie-down Mooring Loops pcs
16mm thk High-impact Resistant Rubber Corner
Protectors/guard with built-in reflectors for Columns
l.m 0.00
Fourth Floor
Formworks
Concrete
Reinforcing Steel Bars, (RSB)
Grade 40 kgs 0.00
Grade 60 kgs 0.00
Masonry Works
Chb Laying sq.m to verify
Plastering
Exterior
Interior
OTHERS
Smooth Cement Screed Topping with Reinf. Steel Mesh sq.m 0.00
Epoxy Garage Floor Coating sq.m 0.00
Stainless Steel Floor Mounted Tie-down Mooring Loops pcs
16mm thk High-impact Resistant Rubber Corner
Protectors/guard with built-in reflectors for Columns
l.m 0.00
Roof Deck
Formworks
Concrete
Reinforcing Steel Bars, (RSB)
Grade 40 kgs #REF! partial
Grade 60 kgs #REF! partial
Masonry Works
Chb Laying sq.m to verify
Plastering
Exterior sq.m #REF!
OTHERS
Waterproofing sq.m #REF!
Rigid Insulating Board sq.m #REF!
Smooth Cement Screed Topping with Reinf. Steel Mesh sq.m #REF!
Epoxy Garage Floor Coating sq.m #REF!
CALCULATION SHEET

Project : BATANGAS PORT

Subject : CARPARK

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19.000 20 21 22 23 #VALUE! ### #VALUE! ###

I. SITE PREPARATION

CLEARING & GRUBBING

Dimensions:
Length (L) Width (W) Area (A) Hectares (ha)
126.6 137 12213.2 1.221

SUBGRADE PREPARATION
Dimensions:
Length (L) Width (W) Area (A)
126.6 137 12213.2

EXCAVATION
Dimensions:
Length (L) Width (W) Depth (d) No. of Footings Volume (V)

PC2 3.1 3.1 2.30 10 221.03

PC3 4.3 4.3 2.30 13 552.85
PC4 4.3 4.3 2.30 20 850.54
PC5 4.3 4.3 2.30 9 382.74
PC6 4.3 5.5 2.30 107 5,820.27
F1a-RW-1 4.3 5.9 3.10 2 157.29
F1a-RW-2 4.3 5.9 2.33 2 118.43
F1b-RW-3 4.3 5.9 2.34 2 118.48
F1b-RW-4 4.3 5.9 2.33 2 118.33
FTBX 1334.70 1.3 1.30 2,255.64
FTBY 1421.00 1.3 1.30 2,401.49
TOTAL 12,997.09

BACKFILL AND COMPACTION

Dimensions:
Length (L) Width (W) Depth (d) No. of Footings Volume (V)

PC2&Column 2.2 2.2 1.00 10 48.40

0.6 0.6 1.30 10 4.68
PC3 3.4 3.4 1.00 13 150.28
0.6 0.6 1.30 13 6.08
PC4 3.4 3.4 1.00 20 231.20
0.6 0.8 1.30 20 12.48
PC5 3.4 3.4 1.00 9 104.04
0.6 0.8 1.30 9 5.62
PC6 3.4 4.6 1.00 107 1,673.48
0.6 0.8 1.30 107 66.77
F1a 3.4 5 1.00 4 68.00
RW-1 0.6 4.05 2.10 2 10.21
RW-2 0.6 4.05 1.33 2 6.48
F1b-RW-3 3.4 5 1.00 4 68.00
RW-3 0.6 4.05 1.34 2 6.49
RW-4 0.6 4.05 1.33 2 6.47
FTBX 1334.70 0.4 0.7 373.72
FTBY 1421.00 0.4 0.7 397.88
3,240.27
TOTAL BACKFILL AND COMPACTION 9,756.81

SURPLUS EXCAVATION
Dimensions:
Volume of Excavation -Volume of Backfill & Compaction Volume (V)
V1 V2
12,997.09 9,756.81 TOTAL 3,240.27

II. SUBSTRUCTURE

POLYETHYLENE SHEET
Dimensions:
Length (L) Width (W) Area (A)
126.6 137 12213.2

GRAVEL BEDDING
Dimensions:
Length (L) Width (W) Thickness(t) No. of Footings Volume (V)
Slab 126.6 137 0.10 1221.32

LEAN CONCRETE
Dimensions:
Length (L) Width (W) Thickness(t) No. of Footings Volume (V)

PC2 2.2 2.2 0.10 10 4.84

PC3 3.4 3.4 0.10 13 15.03
PC4 3.4 3.4 0.10 20 23.12
PC5 3.4 3.4 0.10 9 10.40
PC6 3.4 4.6 0.10 107 167.35
F1a 3.4 5.0 0.10 4 6.80
F1b 3.4 5.0 0.10 4 6.80
FTBX 1334.70 0.4 0.10 53.39
FTBY 1421.00 0.4 0.10 56.84

TOTAL 344.57
PRESTRESSED PILE
Dimensions:

Length (L) No. of Piles per foot No. of Footings TOTAL PCS TOTAL LENGTH ZONE 1 -(PCS) ZONE 2-(PCS)

PC2 4 10 40.00 616.00 2.00 8.00 8.00 32.00 2.00

PC3 8 13 104.00 1,720.00 10.00 80.00 3.00 24.00 -
PC4 8 20 160.00 2,608.00 13.00 104.00 7.00 56.00 2.00
PC5 9 9 81.00 1,215.00 - - 9.00 81.00
PC6 10 107 1070.00 17,150.00 55.00 550.00 52.00 520.00 11.00
F1a 10 4 40.00 680.00 4.00 40.00 - - -
F1b 12 4 48.00 816.00 4.00 48.00 - - -
167 1,543.00 24,805.00 17.00 830.00 15.00 713.00

PILE CAP & FOOTING 14,110.00 10,695.00

FORMWORKS
PILE CAP & FTB
Dimensions:
Length (L) Width (W) Depth (d) Sides No. of Footings & Col. Area (A)

PC2 2.2 2.2 0.90 2 10 79.20

PC3 3.4 3.4 0.90 2 13 159.12
PC4 3.4 3.4 0.90 2 20 244.80
PC5 3.4 3.4 0.90 2 9 110.16
PC6 3.4 4.6 0.90 2 107 1,540.80
F1a 3.4 5.0 0.90 2 4 60.48
F1b 3.4 5.0 0.90 2 4 60.48 2,255.04
FTBX 1334.70 0.4 0.70 2 1 1,869.14
FTBY 1421.00 0.4 0.70 2 1 1,989.96 3,859.10
TOTAL 6,114.14

CONCRETE
Pile Cap & FTB
Dimensions:
Length (L) Width (W) Depth (d) No. of Footings Volume (V)

PC2 2.2 2.2 0.90 10 43.56

PC3 3.4 3.4 0.90 13 135.25
PC4 3.4 3.4 0.90 20 208.08
PC5 3.4 3.4 0.90 9 93.64
PC6 3.4 4.6 0.90 107 1,506.13
F1a 3.4 5.0 0.90 4 61.20
F1b 3.4 5.0 0.90 4 61.20 2,109.06
FTBX 1334.70 0.4 0.70 1 373.72
FTBY 1421.00 0.4 0.70 1 397.88 771.60

TOTAL 2,880.66

TOWER CRANE FOUNDATION

EXCAVATION
Dimensions:
Length (L) Width (W) Depth (d) No. of Footings Volume (V)
FOOTING 6.45 6.45 1.95 2 162.25

TOTAL 162.25

BACKFILL AND COMPACTION

Dimensions:
Length (L) Width (W) Depth (d) No. of Footings Volume (V)
FOOTING 6 6 1.95 2 140.40

140.40
TOTAL BACKFILL 21.85

SURPLUS EXCAVATION
Dimensions:
Volume of Excavation -Volume of Backfill & Compaction Volume (V)
V1 V2
162.25 21.85 TOTAL 140.40

GRAVEL BEDDING
Dimensions:
Length (L) Width (W) Thickness(t) No. of Footings Volume (V)
FOOTING 6.00 6.00 0.10 2 7.20

LEAN CONCRETE
Dimensions:
Length (L) Width (W) Thickness(t) No. of Footings Volume (V)
FOOTING 6 6 0.10 2 7.20

PRESTRESSED PILE

Length (L) No. of Piles per foot No. of Footings TOTAL PCS TOTAL LENGTH

FOOTING 20 9 2 18 360.00

FORMWORKS
Dimensions:
Length (L) Width (W) Depth (d) Sides No. of Footings & Col. Area (A)
FOOTING 6 6 1.50 4 2 72.00

CONCRETE
Dimensions:
Length (L) Width (W) Depth (d) No. of Footings Volume (V)
FOOTING 6.00 6 1.50 2 108.00
#VALUE!
 BEAM SCHEDULE
SIZE LENGTH
MARK No.of Beam
b d d-ts l
2ND FLOOR LEVEL
1-7/A-G G2 450 600 500 53.30 7
8-9/A-O G2 450 600 500 126.60 2
10-15/B-N G2 450 600 500 113.80 6
10-11/A-B RG2 600 800 700 8.45 2
1-8/A-G B5/B4 400 600 500 13.30 21
1-8/A-G B2 350 600 500 40.00 21
8-9/A-O B5/B4 400 600 500 13.30 6
9-10/A-O B3 400 600 500 6.90 6
9-10/A-O B2 350 600 500 100.00 3
10-11/A-O B4/B3 400 600 500 13.30 6
10-11/A-O B2 350 600 500 100.00 3
11-15/A-O B3 400 600 500 6.90 22
11-15/A-O B2 350 600 500 100.00 11
A/1-9 G3 600 800 700 80.00 1
A-B/8-9 G4 600 800 700 10.00 1
A/10-11 RG3 600 800 700 10.00 1
A-B/10-11 RG-1 600 800 700 10.00 1
B/1-9 G1 600 800 700 80.00 1
B/9-10 G1B 600 800 700 10.00 1
B/10-11 G1 600 800 700 10.00 1
B/11-15 G3 600 800 700 37.00 1
C-G/1-15 G1 600 800 700 137.00 5
H-M/8-15 G1 600 800 700 67.00 6
N/8-11 G1 600 800 700 30.00 1
N/11-15 G3 600 800 700 37.00 1
N-O/8-9 G4 600 800 700 10.00 1
N-O/10-11 RG1 600 800 700 10.00 1
O/8-9 G3 600 800 700 10.00 1
O/10-11 RG3 600 800 700 10.00 1

A-G/1-8 SLAB 70000 100 100 53.30 1

B-N/8-15 SLAB 67000 100 100 113.80 1
A-B/8-9 SLAB 10000 100 100 6.40 2
A-B/10-11 SLAB 10000 100 100 6.40 2

SUB-TOTAL

BEAM SCHEDULE
SIZE LENGTH
MARK No.of Beam
b d d-ts l
2ND-3RD FLOOR-RAMP
RG-2 600 800 700 6.400 1.000
RB-4 400 600 500 6.400 1.000
RG-3 600 800 700 20.224 1.000
RG-3 600 800 700 20.224 1.000

RS 20224 100 - 6.400 1.000

SUB-TOTAL

STAIR
SIZE LENGTH
MARK No.of Steps
b d l
2ND-3RD FLOOR
STAIR-1
SG-1 400 650 500 2.050 2
SB-2 Eric: 400 650 500 2.050 2
STEPS 415 200 200 2.050 14
No Beam Schedule;
STEPS-SLAB 6486
value=assumption only 150 150 2.050 1
LANDING 2125 150 150 2.050 15

STAIR-2
SG-1 400 650 500 2.050 2
SB-2 Eric: 400 650 500 2.050 2
STEPS 415 200 200 2.050 14
No Beam Schedule;
STEPS-SLAB 6486
value=assumption only 150 150 2.050 1
LANDING 2125 150 150 2.050 15

Eric:
STAIR-3
SG-1 No Beam Schedule;
400 650 500 2.050 2
SB-2 value=assumption
400 only 650 500 2.050 2
STEPS 200 200 200 2.050 14
STEPS-SLAB 4070 150 150 2.050 1
LANDING 2125 150 150 2.050 15

SUB-TOTAL

COLUMN SCHEDULE
SIZE HEIGHT
MARK No.of Column
b d h
SECOND FLOOR

C2 600 600 3.000 7

C3 600 600 3.000 14
C4 600 800 3.000 9
C5 600 800 3.000 20
C6 600 800 3.000 96

SUB-TOTAL

TOTAL
 PLASTERING PAINTING
FORMWORKS CONCRETE
WORKS WORKS

373.10 83.95 373.10 373.10

253.20 56.97 253.20 253.20
682.80 153.63 682.80 682.80
23.66 7.10 23.66 23.66
279.30 55.86 279.30 279.30
840.00 147.00 840.00 840.00
79.80 15.96 79.80 79.80
41.40 8.28 41.40 41.40
300.00 52.50 300.00 300.00
79.80 15.96 79.80 79.80
300.00 52.50 300.00 300.00
151.80 30.36 151.80 151.80
1,100.00 192.50 1,100.00 1,100.00
112.00 33.60 112.00 112.00
14.00 4.20 14.00 14.00
14.00 4.20 14.00 14.00
14.00 4.20 14.00 14.00
112.00 33.60 112.00 112.00
14.00 4.20 14.00 14.00
14.00 4.20 14.00 14.00
51.80 15.54 51.80 51.80
959.00 287.70 959.00 959.00
562.80 168.84 562.80 562.80
42.00 12.60 42.00 42.00
51.80 15.54 51.80 51.80
14.00 4.20 14.00 14.00
14.00 4.20 14.00 14.00
14.00 4.20 14.00 14.00
14.00 4.20 14.00 14.00

3,755.66 373.10 3,755.66 3,755.66

7,660.76 762.46 7,660.76 7,660.76
67.28 6.40 67.28 67.28
67.28 6.40 67.28 67.28

18,073.24 2,626.15 18,073.24 18,073.24

PLASTERING PAINTING
FORMWORKS CONCRETE ERIC:
WORKS WORKS
No Ramp Framing
 8.96 2.69 8.96 8.96
6.40 1.28 6.40 6.40
28.31 8.49 28.31 28.31
28.31 8.49 28.31 28.31

134.76 12.94 134.76 134.76

413.49 67.80 413.49 413.49

PLASTERING PAINTING
FORMWORKS CONCRETE
WORKS WORKS

4.10 0.82 4.10 4.10

4.10 0.82 4.10 4.10
12.64 1.19 12.64 12.64
15.24 1.99 15.24 15.24
5.61 0.65 5.61 5.61

4.10 0.82 4.10 4.10

4.10 0.82 4.10 4.10
12.64 1.19 12.64 12.64
15.24 1.99 15.24 15.24
5.61 0.65 5.61 5.61

4.10 0.82 4.10 4.10

4.10 0.82 4.10 4.10
12.04 0.57 12.04 12.04
9.56 1.25 9.56 9.56
5.61 0.65 5.61 5.61

237.60 30.15 237.60 237.60

PLASTERING PAINTING
FORMWORKS CONCRETE
WORKS WORKS

50.40 7.56 50.40 50.40

100.80 15.12 100.80 100.80
75.60 12.96 75.60 75.60
168.00 28.80 168.00 168.00
 806.40 138.24 806.40 806.40

1,201.20 202.68 1,201.20 1,201.20

19,925.52 2,926.78 19,925.52 19,925.52