Date: May 11, 2016

Project : Proposed 3- Storey Warehouse

Owner:

Subject : BID PROPOSAL SUMMARY

ITEM DESCRIPTION Sub-total TOTAL

A. GENERAL REQUIREMENTS
I. PRELIMINARIES 5,517,676.81
II. STRUCTURAL-CIVIL WORKS #REF!
1.00 Earth / Site Works 14,255,225.51
2.00 Reinforcing Bars 38,521,014.81
3.00 Formworks 13,369,423.33
4.00 Concreting 23,529,965.53
5.00 Roof Steel Trusses / Frames #REF!
6.00 Roofing / Insulation #REF!
7.00 Thermal & Moisture Protection (Waterproofing) 552,867.55
8.00 Masonry works 9,787,883.61
9.00 Stair and Finishes 2,787,895.81

III. ARCHITECTURAL - FINISHING WORKS 30,755,999.55

1.00 Finishing 18,159,766.07
2.00 Painting Works 9,715,798.58
3.00 Doors & Hardwares 1,416,356.90
4.00 Windows 1,428,735.00
5.00 Others 35,343.00

IV. ELECTRICAL WORKS 3,317,814.74

V. PLUMBING & SANITARY WORKS 2,107,966.77

VI. FIRE PROTECTION 5,770,758.42

VII MECHANICAL WORKS 1,973,895.00

1.00 Ventillation System 1,841,070.00
2.00 Others to Complete 132,825.00

SUB-TOTAL #REF!
OVERHEAD AND CONTINGENCIES 10%, Php #REF!

TOTAL BID PROPOSAL (VAT Excluded) #REF!

OPTIONAL ITEMS
I ARCHITECTURAL - TILES 728,017.11
II ELECTRICAL FIXTURES 755,510.18
III. PLUMBING FIXTURES 182,510.50
IV. MECHANICAL FIXTURES 9,060,397.50
SUB-TOTAL 10,726,435.29
 Refer to bid breakdown sheet for details.

Submitted by:

Company Name

Representative - Position

May 11, 2016

Date Submitted
 MATERIAL COST LABOR COST MATERIAL COST LABOR COST
ITEM NO. PARTICULARS / DESCRIPTION QTY. UNIT TOTAL TOTAL
UNIT TOTAL UNIT TOTAL UNIT TOTAL UNIT TOTAL

A. GENERAL REQUIREMENTS
I. PRELIMINARIES
1.00 CARI (Construction All-Risk Insurance) 1.00 LS. - 419,740.20 419,740.20 419,740.20 - - 440,727.21 440,727.21 440,727.21
2.00 Guarantee Bond 1.00 LS. - 249,796.60 249,796.60 249,796.60 - - 262,286.43 262,286.43 262,286.43
3.00 Surety Bond 1.00 LS. Excluded Excluded
4.00 Performance Bond 1.00 LS. Excluded Excluded
5.00 Permits
a. Building Permit 1.00 L.S. Excluded Excluded
b. Occupancy Permit 1.00 L.S. Excluded Excluded
6.00 LLDA 1.00 LS. Excluded Excluded
7.00 DENR/ ECC 1.00 LS. Excluded Excluded
8.00 City Tax 1.00 LS. Excluded Excluded
9.00 Site Preparation
a. Mobilization 1.00 L.S. - 100,000.00 100,000.00 100,000.00 - - 105,000.00 105,000.00 105,000.00
b. Clearing, cleaning, Hauling 1.00 L.S. - 220,000.00 220,000.00 220,000.00 - - 231,000.00 231,000.00 231,000.00
10.00 Demobilization 1.00 L.S. - 100,000.00 100,000.00 100,000.00 - - 105,000.00 105,000.00 105,000.00
11.00 Temporary Facilities
a. Temporary Fence and Safety Nets 1.00 L.S. - 483,000.00 483,000.00 483,000.00 - - 507,150.00 507,150.00 507,150.00
Temporary Fence 315,000.00
Safety Nets 168,000.00
b. Warehouse and Field office 1.00 L.S. - 240,000.00 240,000.00 240,000.00 - - 252,000.00 252,000.00 252,000.00
c. Bunkhouse 1.00 L.S. - 120,000.00 120,000.00 120,000.00 - - 126,000.00 126,000.00 126,000.00
d. Toilet and Sanitation 1.00 L.S. - 210,000.00 210,000.00 210,000.00 - - 220,500.00 220,500.00 220,500.00
12.00 Site Supervision 1.00 L.S. - 825,000.00 825,000.00 825,000.00 - - 866,250.00 866,250.00 866,250.00
13.00 Site Security 1.00 L.S. - 330,000.00 330,000.00 330,000.00 - - 346,500.00 346,500.00 346,500.00
14.00 Safety Engineer 1.00 L.S. - 275,000.00 275,000.00 275,000.00 - - 288,750.00 288,750.00 288,750.00
15.00 As built plans 1.00 L.S. - 50,000.00 50,000.00 50,000.00 - - 52,500.00 52,500.00 52,500.00
16.00 Utilities Consumption (water, electricity, telephone) 1.00 L.S. - 715,000.00 715,000.00 715,000.00 - - 750,750.00 750,750.00 750,750.00
17.00 Others
a. Material Testing 1.00 L.S. - 100,000.00 100,000.00 100,000.00 - - 105,000.00 105,000.00 105,000.00
b. Toll fees 1.00 L.S. - 212,393.50 212,393.50 212,393.50 - - 223,013.18 223,013.18 223,013.18
c. Worker's Housing/ Barracks 1.00 L.S. - 385,000.00 385,000.00 385,000.00 - - 404,250.00 404,250.00 404,250.00
d. Warehouseman 1.00 L.S. - 220,000.00 220,000.00 220,000.00 - - 231,000.00 231,000.00 231,000.00

TOTAL FOR ITEM I. PRELIMINARIES 5,254,930.30 5,517,676.81

II. STRUCTURAL-CIVIL WORKS

1.00 Earth / Site Works 25.93
a. Construction Verification Survey 1.00 lot - 70,000.00 70,000.00 70,000.00 - - 73,500.00 73,500.00 73,500.00
b. Staking Layout 1.00 lot - 50,000.00 50,000.00 50,000.00 - - 52,500.00 52,500.00 52,500.00
c. Earthfill 2,835.00 cu.m. 350.00 992,250.00 400.00 1,134,000.00 2,126,250.00 367.50 1,041,862.50 420.00 1,190,700.00 2,232,562.50
d. Spreading and Leveling 2,700.00 sq.m. - 50.00 135,000.00 135,000.00 - - 52.50 141,750.00 141,750.00
e Excavation
1 Column footing 11,096.41 cu.m. - 500.00 5,548,205.91 5,548,205.91 - - 525.00 5,825,616.20 5,825,616.20
2 Footing tie beam 804.20 cu.m. - 500.00 402,097.50 402,097.50 - - 525.00 422,202.38 422,202.38
3 Wall footing 25.14 cu.m. - 500.00 12,572.28 12,572.28 - - 525.00 13,200.89 13,200.89
4 Catch Basin 7.09 cu.m. - 500.00 3,543.75 3,543.75 - - 525.00 3,720.94 3,720.94
5 Septic tank 1.00 lot NA NA
6 Elevator Pit 177.21 cu.m. - 500.00 88,607.40 88,607.40 - - 525.00 93,037.77 93,037.77
7 Cistern Tank 312.59 cu.m. - 500.00 156,294.05 156,294.05 - - 525.00 164,108.75 164,108.75
g. Dewatering Works 1.00 lot - 100,000.00 100,000.00 100,000.00 - - 105,000.00 105,000.00 105,000.00
h. Backfilling and Levelling 9,540.60 cu.m. - 170.00 1,621,902.19 1,621,902.19 - - 178.50 1,702,997.30 1,702,997.30
i. Compaction 2,700.00 sq.m. - 120.00 324,000.00 324,000.00 - - 126.00 340,200.00 340,200.00
j Field Density Test (FDT) 1.00 lot - 68,750.00 68,750.00 68,750.00 - - 72,187.50 72,187.50 72,187.50
k Gravel bedding 586.71 cu.m. 1,000.00 586,709.81 400.00 234,683.92 821,393.73 1,050.00 616,045.30 420.00 246,418.12 862,463.42
l Soil Poisoning Treatment 1.00 lot 708,480.00 708,480.00 472,320.00 472,320.00 1,180,800.00 743,904.00 743,904.00 495,936.00 495,936.00 1,239,840.00
m Polyethylene Sheet/Damp proofing 2,700.00 sq.m. 50.00 135,000.00 80.00 216,000.00 351,000.00 52.50 141,750.00 84.00 226,800.00 368,550.00
n. Others 264.94
Trimming 3,439.92 sq.m. - 150.00 515,988.45 515,988.45 - - 157.50 541,787.87 541,787.87

Sub-total of Item 1, Earth / Site Works 13,576,405.25 14,255,225.51

2.00 Reinforcing Bars

a. Column Footing 310,396.09 kgs. 33.70 10,459,292.78 8.50 2,638,366.74 13,097,659.52 35.38 10,982,257.42 8.93 2,770,285.08 13,752,542.50
b. Footing Tie Beam 71,734.44 kgs. 33.70 2,417,206.79 8.50 609,742.76 3,026,949.55 35.38 2,538,067.13 8.93 640,229.89 3,178,297.03
c. Wall Footing 190.50 kgs. 33.70 6,419.16 8.50 1,619.24 8,038.40 35.38 6,740.12 8.93 1,700.20 8,440.32
d. Columns
Ground Floor Column 81,549.33 kgs. 33.70 2,747,935.07 8.50 693,169.28 3,441,104.35 35.38 2,885,331.82 8.93 727,827.75 3,613,159.57
SecondFloor Column 27,318.16 kgs. 33.70 920,529.09 8.50 232,204.35 1,152,733.44 35.38 966,555.54 8.93 243,814.57 1,210,370.12
Third Floor Column 12,724.13 kgs. 33.70 428,759.98 8.50 108,155.12 536,915.10 35.38 450,197.98 8.93 113,562.88 563,760.86
e. Reinforced Concrete beams
SecondFloor Beams 51,279.65 kgs. 33.70 1,727,949.88 8.50 435,877.03 2,163,826.91 35.38 1,814,347.37 8.93 457,670.88 2,272,018.26
Third Floor Beams 47,691.38 kgs. 33.70 1,607,037.40 8.50 405,376.74 2,012,414.14 35.38 1,687,389.27 8.93 425,645.58 2,113,034.85
Roof Beams 18,263.33 kgs. 33.70 615,412.18 8.50 155,238.32 770,650.50 35.38 646,182.79 8.93 163,000.23 809,183.03
Machine Room Beams 632.65 kgs. 33.70 21,318.12 8.50 5,377.52 26,695.63 35.38 22,384.02 8.93 5,646.39 28,030.42
f. Suspended Slab
SecondFloor Slab 86,685.39 kgs. 33.70 2,921,002.76 8.50 736,825.78 3,657,828.54 35.38 3,067,052.90 8.93 773,667.07 3,840,719.96
Third Floor Slab 86,685.39 kgs. 33.70 2,921,002.76 8.50 736,825.78 3,657,828.54 35.38 3,067,052.90 8.93 773,667.07 3,840,719.96
Machine Room Slab 1,571.94 kgs. 33.70 52,969.02 8.50 13,361.49 66,330.51 35.38 55,617.47 8.93 14,029.56 69,647.03
g. Cantilever Slabs - Canopy Ledges 12,536.52 kgs. 33.70 422,437.94 8.50 106,560.38 528,998.32 35.38 443,559.83 8.93 111,888.40 555,448.23
h. Concrete Gutter 692.51 kgs. 33.70 23,335.28 8.50 5,886.35 29,221.63 35.38 24,502.05 8.93 6,180.67 30,682.71
i. Slab on fill 12,825.58 kgs. 33.70 432,178.51 8.50 109,017.45 541,195.95 35.38 453,787.43 8.93 114,468.32 568,255.75
j. Concrete Counters 64.56 kgs. 33.70 2,175.55 8.50 548.79 2,724.34 35.38 2,284.33 8.93 576.22 2,860.56
k. Septic Tank 1.00 lot NA NA
l. Cistern Tank 8,864.09 kgs. 33.70 298,689.65 8.50 75,344.75 374,034.40 35.38 313,624.13 8.93 79,111.99 392,736.12
n. Elevator Pit 3,998.68 kgs. 33.70 134,742.07 8.50 33,988.82 168,730.89 35.38 141,479.17 8.93 35,688.26 177,167.43
o. Tank Saddle 1.00 lot NA NA
p. Others to complete
Catch Basin 229.52 kgs. 33.70 7,734.10 8.50 1,950.93 9,685.03 35.38 8,120.80 8.93 2,048.48 10,169.28
RC Wall 2,580.71 kgs. 33.70 86,961.17 - - 86,961.17 35.38 91,309.23 8.93 23,032.84 114,342.08
G.I. Tie Wire 21,736.96 kgs. 60.00 1,304,217.86 included 1,304,217.86 63.00 1,369,428.76 Included 1,369,428.76

Sub-total of Item 2, Reinforcing bars 36,664,744.73 38,521,014.81

3.00 Formworks
a. Column Footing 1,029.60 sq.m. 250.00 257,400.00 300.00 308,880.00 566,280.00 262.50 270,270.00 315.00 324,324.00 594,594.00
b. Footing Tie Beam 3,510.38 sq.m. 250.00 877,593.75 300.00 1,053,112.50 1,930,706.25 262.50 921,473.44 315.00 1,105,768.13 2,027,241.56
c. Wall Footing 20.44 sq.m. 250.00 5,109.00 300.00 6,130.80 11,239.80 262.50 5,364.45 315.00 6,437.34 11,801.79
473096446.xlsx 3 of 19 04/29/2020[Time]
 MATERIAL COST LABOR COST MATERIAL COST LABOR COST
ITEM NO. PARTICULARS / DESCRIPTION QTY. UNIT TOTAL TOTAL
UNIT TOTAL UNIT TOTAL UNIT TOTAL UNIT TOTAL
d. Columns
Ground Floor Column 1,925.92 sq.m. 250.00 481,481.01 300.00 577,777.21 1,059,258.21 262.50 505,555.06 315.00 606,666.07 1,112,221.13
SecondFloor Column 594.39 sq.m. 250.00 148,597.68 300.00 178,317.22 326,914.90 262.50 156,027.56 315.00 187,233.08 343,260.64
Third Floor Column 462.97 sq.m. 250.00 115,743.52 300.00 138,892.22 254,635.74 262.50 121,530.70 315.00 145,836.84 267,367.53
e. Reinforced Concrete beams
Second Floor Beams 1,775.60 sq.m. 250.00 443,898.75 300.00 532,678.50 976,577.25 262.50 466,093.69 315.00 559,312.43 1,025,406.11
Third Floor Beams 1,637.30 sq.m. 250.00 409,323.75 300.00 491,188.50 900,512.25 262.50 429,789.94 315.00 515,747.93 945,537.86
Roof Beams 889.69 sq.m. 250.00 222,422.50 300.00 266,907.00 489,329.50 262.50 233,543.63 315.00 280,252.35 513,795.98
Machine Room Beams 25.54 sq.m. 250.00 6,385.00 300.00 7,662.00 14,047.00 262.50 6,704.25 315.00 8,045.10 14,749.35
f. Suspended Slab
SecondFloor Slab 2,634.74 sq.m. 250.00 658,683.75 300.00 790,420.50 1,449,104.25 262.50 691,617.94 315.00 829,941.53 1,521,559.46
Third Floor Slab 2,634.74 sq.m. 250.00 658,683.75 300.00 790,420.50 1,449,104.25 262.50 691,617.94 315.00 829,941.53 1,521,559.46
Machine Room Slab 48.84 sq.m. 250.00 12,210.00 300.00 14,652.00 26,862.00 262.50 12,820.50 315.00 15,384.60 28,205.10
g. Cantilever Slabs - Canopy Ledges 1,643.34 sq.m. 250.00 410,835.00 300.00 493,002.00 903,837.00 262.50 431,376.75 315.00 517,652.10 949,028.85
h. Concrete Gutter 1,199.00 sq.m. 250.00 299,750.00 300.00 359,700.00 659,450.00 262.50 314,737.50 315.00 377,685.00 692,422.50
i. Concrete Counters 5.89 sq.m. 250.00 1,473.50 300.00 1,768.20 3,241.70 262.50 1,547.18 315.00 1,856.61 3,403.79
j. Septic Tank 1.00 lot NA NA
k. Cistern Tank 458.07 sq.m. 250.00 114,517.73 300.00 137,421.27 251,939.00 262.50 120,243.61 315.00 144,292.33 264,535.94
m. Elevator Pit 328.50 sq.m. 250.00 82,124.00 300.00 98,548.80 180,672.80 262.50 86,230.20 315.00 103,476.24 189,706.44
n. Tank Saddle 1.00 lot NA NA
o. Others
RC Wall 533.12 sq.m. 250.00 133,280.00 300.00 159,936.00 293,216.00 262.50 139,944.00 315.00 167,932.80 307,876.80
Scaffolding and Support 1.00 lot 100,000.00 100,000.00 100,000.00 100,000.00 200,000.00 105,000.00 105,000.00 105,000.00 105,000.00 210,000.00
Assorted Nails 9,245.37 kgs. 85.00 785,856.22 included 785,856.22 89.25 825,149.03 Included 825,149.03

Sub-total of Item 3.00, Formworks and Scaffolding 12,732,784.12 13,369,423.33

4.00 Concreting
2500 psi a. Column Footing 1,492.63 cu.m. 3,967.50 5,922,004.66 420.00 626,904.09 6,548,908.75 4,165.88 6,218,104.90 441.00 658,249.29 6,876,354.19
### b. Footing Tie Beam - 3000 psi 421.25 cu.m. 3,967.50 1,671,289.54 420.00 176,922.90 1,848,212.44 4,165.88 1,754,854.01 441.00 185,769.05 1,940,623.06
c. Wall Footing - 3000 psi 6.59 cu.m. 3,967.50 26,127.89 420.00 2,765.90 28,893.79 4,165.88 27,434.29 441.00 2,904.20 30,338.48
3000 psi d. Columns - 3000 psi
### Ground Floor Column- 3000 psi 265.87 cu.m. 3,967.50 1,054,826.57 420.00 111,664.06 1,166,490.63 4,165.88 1,107,567.90 441.00 117,247.26 1,224,815.16
Second Floor Column- 3000 psi 86.53 cu.m. 3,967.50 343,291.91 420.00 36,340.92 379,632.83 4,165.88 360,456.50 441.00 38,157.97 398,614.47
4000 psi Third Floor Column- 3000 psi 43.96 cu.m. 3,967.50 174,395.43 420.00 18,461.52 192,856.95 4,165.88 183,115.20 441.00 19,384.60 202,499.80
e. Reinforced Concrete beams
### Second Floor Beams - 4000 psi 231.40 cu.m. 4,255.00 984,613.38 420.00 97,188.63 1,081,802.01 4,467.75 1,033,844.05 441.00 102,048.06 1,135,892.11
Third Floor Beams - 4000 psi 216.02 cu.m. 4,255.00 919,179.99 420.00 90,729.87 1,009,909.86 4,467.75 965,138.99 441.00 95,266.36 1,060,405.36
Roof Beams - 4000 psi 89.28 cu.m. 4,255.00 379,883.42 420.00 37,497.31 417,380.73 4,467.75 398,877.59 441.00 39,372.17 438,249.76
### Machine Roof - 4000 psi 2.94 cu.m. 4,255.00 12,496.94 420.00 1,233.54 13,730.48 4,467.75 13,121.78 441.00 1,295.22 14,417.00
f. Suspended Slab
SecondFloor Slab -4000 psi 474.05 cu.m. 4,255.00 2,017,096.58 420.00 199,102.37 2,216,198.94 4,467.75 2,117,951.41 441.00 209,057.48 2,327,008.89
Third Floor Slab - 4000 psi 474.05 cu.m. 4,255.00 2,017,096.58 420.00 199,102.37 2,216,198.94 4,467.75 2,117,951.41 441.00 209,057.48 2,327,008.89
Machine Room Slab- 4000 psi 8.06 cu.m. 4,255.00 34,289.34 420.00 3,384.61 37,673.96 4,467.75 36,003.81 441.00 3,553.84 39,557.65
g. Cantilever Slabs - Canopy Ledges - 4000 psi 180.91 cu.m. 4,255.00 769,779.60 1,200.00 217,094.13 986,873.73 4,467.75 808,268.58 1,260.00 227,948.84 1,036,217.42
h. Concrete Gutter 4000 psi 71.94 cu.m. 4,255.00 306,104.70 1,200.00 86,328.00 392,432.70 4,467.75 321,409.94 1,260.00 90,644.40 412,054.34
i Slab on fill - 2500 psi 445.50 cu.m. 3,828.00 1,705,374.00 250.00 111,375.00 1,816,749.00 4,019.40 1,790,642.70 262.50 116,943.75 1,907,586.45
j. Concrete Counters - 3000 psi 1.00 cu.m. 3,967.50 3,967.50 1,200.00 1,200.00 5,167.50 4,165.88 4,165.88 1,260.00 1,260.00 5,425.88
k Septic Tank - 4000 psi 1.00 lot NA NA
l. Cistern Tank - 4000 psi 50.54 cu.m. 4,255.00 215,041.36 600.00 30,323.11 245,364.47 4,467.75 225,793.43 630.00 31,839.26 257,632.69
n. Elevator Pit- 4000 psi 33.91 cu.m. 4,255.00 144,283.90 600.00 20,345.56 164,629.46 4,467.75 151,498.10 630.00 21,362.83 172,860.93
o. Tank Saddle- 3000 psi 1.00 lot NA NA
p. Others to complete
Catch Basin 2.23 cu.m. 3,967.50 8,837.61 1,200.00 2,673.00 11,510.61 4,165.88 9,279.49 1,260.00 2,806.65 12,086.14
RC Wall 58.64 cu.m. 3,967.50 232,666.90 - - 232,666.90 4,165.88 244,300.24 - - 244,300.24
Pump Charge 4,837.80 cu.m. - 270.00 1,306,206.32 1,306,206.32 283.50 1,371,516.63 1,371,516.63
Column Pump Charge 6.00 sets - 15,000.00 90,000.00 90,000.00 15,750.00 94,500.00 94,500.00

Sub-total of Item 3.0, Concreting Works 22,409,490.98 23,529,965.53

5.00 Roof Steel Trusses / Frames 1,645.60

a. Steel Trusses 1.00 lot 4,443,120.00 4,443,120.00 2,962,080.00 2,962,080.00 7,405,200.00 4,665,276.00 4,665,276.00 3,110,184.00 3,110,184.00 7,775,460.00
b. Steel Purlins and Accessories
c Lower Roofing 1.00 lot #REF! #REF! #REF! #REF! #REF! #REF! #REF! Included Included #REF!

Sub-total of Item 5.0, Roof Steel Trusses #REF! #REF!

6.00 Roofing / Insulation

Roofing Materials
a DN Twin Rib (0.60x 1.09x l.s) 3,170.00 lmtrs 527.10 1,670,907.00 - 1,670,907.00 553.46 1,754,452.35 - - 1,754,452.35
b Box Gutter (0.60x 0.915x 2.44) 98.00 pcs. 1,060.50 103,929.00 - 103,929.00 1,113.53 109,125.45 - - 109,125.45
c Ridge Roll (0.60x 0.915x 2.44) 67.00 pcs. 1,060.50 71,053.50 - 71,053.50 1,113.53 74,606.18 - - 74,606.18
d Tekscrew 12x 55mm steel 13,000.00 pcs. 3.15 40,950.00 - 40,950.00 3.31 42,997.50 - - 42,997.50
e Blind Rivets (5-3) 6,150.00 pcs. 1.05 6,457.50 - 6,457.50 1.10 6,780.38 - - 6,780.38
f Blind Rivets (5-6) 850.00 pcs. 1.05 892.50 - 892.50 1.10 937.13 - - 937.13
g Type S 1,150.00 pcs. 1.58 1,811.25 - 1,811.25 1.65 1,901.81 - - 1,901.81
Hardware Accessories
a Rubber Sealant 46.00 tubes 283.50 13,041.00 - 13,041.00 297.68 13,693.05 - - 13,693.05
b Touch up Paint 15.00 cans 131.25 1,968.75 - 1,968.75 137.81 2,067.19 - - 2,067.19
c Insulation (Double Bubble) 74.00 rolls 12,862.50 951,825.00 - 951,825.00 13,505.63 999,416.25 - - 999,416.25
d Transparent Tape 87.00 rolls 68.25 5,937.75 - 5,937.75 71.66 6,234.64 - - 6,234.64
e Blind Rivets (5-6) 3,700.00 pcs. 1.05 3,885.00 - 3,885.00 1.10 4,079.25 - - 4,079.25
f Straps (1"x8') 1,850.00 pcs. 3.68 6,798.75 - 6,798.75 3.86 7,138.69 - - 7,138.69
g Instullation & Delivery Charge 1.00 lot #REF! #REF! #REF! - - #REF! #REF! #REF!
h Roll Forming Charge 1.00 lot 420,000.00 420,000.00 420,000.00 - - 441,000.00 441,000.00 441,000.00
i Lower Roofing Front Elevation @2F 1.00 lot #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

Sub-total of Item 6.0 Roofing and Insulation #REF! #REF!

#REF!
7.00 Thermal & Moisture Protection (Waterproofing)
a. Second floor - using 4.0 kg Membrane
Comfort Room 12.02 sq.m. 326.70 3,926.93 217.80 2,617.96 6,544.89 343.04 4,123.28 228.69 2,748.85 6,872.13
Wash Area @ Solid Weighing Room 5.26 sq.m. 326.70 1,718.44 217.80 1,145.63 2,864.07 343.04 1,804.36 228.69 1,202.91 3,007.27
Wash Area @ Liquid Weighing Room 5.26 sq.m. 326.70 1,718.44 217.80 1,145.63 2,864.07 343.04 1,804.36 228.69 1,202.91 3,007.27
Liquid Weighing Room 29.52 sq.m. 326.70 9,644.18 217.80 6,429.46 16,073.64 343.04 10,126.39 228.69 6,750.93 16,877.32
b. Canopy - using 4.5 kg Membrane
2nd Floor
Canopy 1 @ Right 20.13 sq.m. 396.00 7,971.48 264.00 5,314.32 13,285.80 415.80 8,370.05 277.20 5,580.04 13,950.09
473096446.xlsx 4 of 19 04/29/2020[Time]
 MATERIAL COST LABOR COST MATERIAL COST LABOR COST
ITEM NO. PARTICULARS / DESCRIPTION QTY. UNIT TOTAL TOTAL
UNIT TOTAL UNIT TOTAL UNIT TOTAL UNIT TOTAL
Canopy 2 @ Right 22.23 sq.m. 396.00 8,803.08 264.00 5,868.72 14,671.80 415.80 9,243.23 277.20 6,162.16 15,405.39
Canopy @ Rear 64.08 sq.m. 396.00 25,375.68 264.00 16,917.12 42,292.80 415.80 26,644.46 277.20 17,762.98 44,407.44
Canopy @ Left 47.43 sq.m. 396.00 18,782.28 264.00 12,521.52 31,303.80 415.80 19,721.39 277.20 13,147.60 32,868.99
3rd Floor
Canopy 1 @ Right 20.13 sq.m. 396.00 7,971.48 264.00 5,314.32 13,285.80 415.80 8,370.05 277.20 5,580.04 13,950.09
Canopy 2 @ Right 22.23 sq.m. 396.00 8,803.08 264.00 5,868.72 14,671.80 415.80 9,243.23 277.20 6,162.16 15,405.39
Canopy @ Rear 64.08 sq.m. 396.00 25,375.68 264.00 16,917.12 42,292.80 415.80 26,644.46 277.20 17,762.98 44,407.44
Canopy @ Left 47.43 sq.m. 396.00 18,782.28 264.00 12,521.52 31,303.80 415.80 19,721.39 277.20 13,147.60 32,868.99
Canopy @ Front 88.38 sq.m. 396.00 34,998.48 264.00 23,332.32 58,330.80 415.80 36,748.40 277.20 24,498.94 61,247.34
Roof Deck
Machine Deck 53.33 sq.m. 396.00 21,118.68 264.00 14,079.12 35,197.80 415.80 22,174.61 277.20 14,783.08 36,957.69
c Concrete Gutter 105.64 sq.m. 396.00 41,833.44 264.00 27,888.96 69,722.40 415.80 43,925.11 277.20 29,283.41 73,208.52
d. Elevator Pit & Sum Pit
Elevator Pit
Floor 18.29 sq.m. 297.00 5,432.13 198.00 3,621.42 9,053.55 311.85 5,703.74 207.90 3,802.49 9,506.23
Wall 27.00 sq.m. 297.00 8,019.00 198.00 5,346.00 13,365.00 311.85 8,419.95 207.90 5,613.30 14,033.25
Sump Pit
Floor 0.36 sq.m. 297.00 106.92 198.00 71.28 178.20 311.85 112.27 207.90 74.84 187.11
Wall 2.16 sq.m. 297.00 641.52 198.00 427.68 1,069.20 311.85 673.60 207.90 449.06 1,122.66
e. Stop Mortar- R
Elevator Pit & Sum Pit 5.00 pails 2,508.00 12,540.00 1,672.00 8,360.00 20,900.00 2,633.40 13,167.00 1,755.60 8,778.00 21,945.00
f. Slop Sink
2nd Floor
Slop Sink @ Comfort Room 2.42 sq.m. 297.00 718.74 198.00 479.16 1,197.90 311.85 754.68 207.90 503.12 1,257.80
Slop Sink @ Wash Area (SWR) 13.80 sq.m. 297.00 4,098.60 198.00 2,732.40 6,831.00 311.85 4,303.53 207.90 2,869.02 7,172.55
Slop Sink @ Wash Area (LWR) 13.80 sq.m. 297.00 4,098.60 198.00 2,732.40 6,831.00 311.85 4,303.53 207.90 2,869.02 7,172.55
g.. Rubber Stopper 160.91 l.m. 200.00 32,181.60 250.00 40,227.00 72,408.60 210.00 33,790.68 262.50 42,238.35 76,029.03

Sub-total of Item 7.0, Thermal and Moisture Protection 526,540.52 552,867.55

195.02
8.00 Masonry works
a. 4" CHB (incl. Reinforcement, cement and sand) 2,149.82 sq.m 615.41 1,323,012.68 180.00 386,967.76 1,709,980.44 646.18 1,389,163.31 189.00 406,316.15 1,795,479.46
b. 6" CHB (incl. Reinforcement, cement and sand) 4,161.79 sq.m 761.16 3,167,771.12 190.00 790,740.02 3,958,511.15 799.21 3,326,159.68 199.50 830,277.03 4,156,436.71
c. Plastering on CHB walls
1 Exterior Plastering 1.00 lot Included in Wall Finishing Included in Wall Finishing
2 Interior Plastering 1.00 lot Included in Wall Finishing Included in Wall Finishing
d. Linear Plastering (Opening and corners) 5,772.40 l.m. 30.00 173,172.00 120.00 692,688.00 865,860.00 31.50 181,830.60 126.00 727,322.40 909,153.00
e. Exterior Groovelines - 25mm 655.73 l.m. 100.00 65,572.50 150.00 98,358.75 163,931.25 105.00 68,851.13 157.50 103,276.69 172,127.81
f Interior Groovelines 1.00 lot N.A N.A
g. Stiffener Columns / Lintel Beams
1 Forms 1,435.48 sq.m. 250.00 358,868.75 300.00 430,642.50 789,511.25 262.50 376,812.19 315.00 452,174.63 828,986.81
2 Rebars 18,337.56 kgs 33.70 617,913.47 8.50 155,869.27 773,782.75 35.38 648,809.15 8.93 163,662.74 812,471.88
3 Concreting 83.32 cu.m. 3,967.50 330,552.66 1,200.00 99,978.12 430,530.78 4,165.88 347,080.29 1,260.00 104,977.03 452,057.32
h. Concrete Zocalo 116.24 l.m. 300.00 34,870.50 200.00 23,247.00 58,117.50 315.00 36,614.03 210.00 24,409.35 61,023.38
i. Dripmould 838.32 l.m. 100.00 83,832.00 150.00 125,748.00 209,580.00 105.00 88,023.60 157.50 132,035.40 220,059.00
j. Concrete topping 812.44 sq.m. 80.00 64,995.52 120.00 97,493.28 162,488.80 84.00 68,245.30 126.00 102,367.94 170,613.24
k Dropwall 35.00 sq.m 1,000.00 35,000.00 600.00 21,000.00 56,000.00 1,050.00 36,750.00 630.00 22,050.00 58,800.00
l Restoration for Mechanical Works 1.00 lot 20,000.00 20,000.00 20,000.00 20,000.00 40,000.00 21,000.00 21,000.00 21,000.00 21,000.00 42,000.00
m. Construction Joint 1,035.00 l.m. - 100.00 103,500.00 103,500.00 - - 105.00 108,675.00 108,675.00

Sub-total of item 8.0, Masonry Works 9,321,793.92 9,787,883.61

3,452.52
9.00 Stair and Finishes
a. Concreting 97.20 cu.m. 3,967.50 385,646.41 1,200.00 116,641.64 502,288.04 4,165.88 404,928.73 1,260.00 122,473.72 527,402.44
b. Reinforcing bars 12,626.47 kgs. 33.70 425,469.03 55.00 694,455.72 1,119,924.75 35.38 446,742.48 57.75 729,178.50 1,175,920.99
c. Formworks 319.89 sq.m. 250.00 79,973.13 300.00 95,967.75 175,940.88 262.50 83,971.78 315.00 100,766.14 184,737.92
d. Railing and Handrails
1 Stair - 1 1.00 lot 47,616.36 47,616.36 31,744.24 31,744.24 79,360.60 49,997.18 49,997.18 33,331.45 33,331.45 83,328.63
2 Stair - 2 1.00 lot 47,616.36 47,616.36 31,744.24 31,744.24 79,360.60 49,997.18 49,997.18 33,331.45 33,331.45 83,328.63
3 Fire Exit 1.00 lot 105,956.40 105,956.40 70,637.60 70,637.60 176,594.00 111,254.22 111,254.22 74,169.48 74,169.48 185,423.70
4 Machine Room Stair 1.00 lot 11,404.80 11,404.80 7,603.20 7,603.20 19,008.00 11,975.04 11,975.04 7,983.36 7,983.36 19,958.40
h. Angular Bar Stair Nosing 1 1/2" x 1 1/2" x 3/16"
1 Stair - 1 56.00 pcs. 1,000.00 56,000.00 500.00 28,000.00 84,000.00 1,050.00 58,800.00 525.00 29,400.00 88,200.00
2 Stair - 2 56.00 pcs. 1,000.00 56,000.00 500.00 28,000.00 84,000.00 1,050.00 58,800.00 525.00 29,400.00 88,200.00
3 Fire Exit 62.00 pcs. 1,000.00 62,000.00 500.00 31,000.00 93,000.00 1,050.00 65,100.00 525.00 32,550.00 97,650.00
3 Machine Room Stair 35.00 pcs. 1,000.00 35,000.00 500.00 17,500.00 52,500.00 1,050.00 36,750.00 525.00 18,375.00 55,125.00
3 Stair 6.00 pcs. 1,000.00 6,000.00 500.00 3,000.00 9,000.00 1,050.00 6,300.00 525.00 3,150.00 9,450.00
i. Plain Cement Floor Finish with mechanical floor polisher by VAZTECH
1 Stair - 1 58.67 sq.m. 540.00 31,680.45 360.00 21,120.30 52,800.75 567.00 33,264.47 378.00 22,176.32 55,440.79
2 Stair - 2 58.67 sq.m. 540.00 31,680.45 360.00 21,120.30 52,800.75 567.00 33,264.47 378.00 22,176.32 55,440.79
3 Fire Exit 56.14 sq.m. 540.00 30,315.60 360.00 20,210.40 50,526.00 567.00 31,831.38 378.00 21,220.92 53,052.30
3 Machine Room Stair 19.21 sq.m. 540.00 10,370.70 360.00 6,913.80 17,284.50 567.00 10,889.24 378.00 7,259.49 18,148.73
3 Stair 7.50 sq.m. 540.00 4,050.00 360.00 2,700.00 6,750.00 567.00 4,252.50 378.00 2,835.00 7,087.50

Sub-total of item 9.0 Stairs and Finishes 2,655,138.86 2,787,895.81

442,523.14
TOTAL FOR ITEM I. STRUCTURAL-CIVIL WORKS #REF! #REF!

III. ARCHITECTURAL - FINISHING WORKS

1.00 Finishing
a. Floor Finishing
1 FF-01 - 0.60x 0.60 m Homogeous Tiles Polish Finish
Ground Floor
Liquid Sampling Area 13.97 sq.m. Owner Supplied 700.00 9,779.00 9,779.00 Owner Supplied 735.00 10,267.95 10,267.95
Powder Sampling Area 14.37 sq.m. Owner Supplied 700.00 10,059.00 10,059.00 Owner Supplied 735.00 10,561.95 10,561.95
Supervisors Office 10.74 sq.m. Owner Supplied 700.00 7,518.00 7,518.00 Owner Supplied 735.00 7,893.90 7,893.90
Supervisors Office 10.69 sq.m. Owner Supplied 700.00 7,483.00 7,483.00 Owner Supplied 735.00 7,857.15 7,857.15
Comfort Room @ GF 10.10 sq.m. Owner Supplied 700.00 7,070.00 7,070.00 Owner Supplied 735.00 7,423.50 7,423.50
Office 60.21 sq.m. Owner Supplied 700.00 42,147.00 42,147.00 Owner Supplied 735.00 44,254.35 44,254.35
Comfort RoomMale 6.25 sq.m. Owner Supplied 700.00 4,375.00 4,375.00 Owner Supplied 735.00 4,593.75 4,593.75
Comfort Room Female 4.11 sq.m. Owner Supplied 700.00 2,877.00 2,877.00 Owner Supplied 735.00 3,020.85 3,020.85
Second Floor
Comfort Room @ 2F 11.02 sq.m. Owner Supplied 700.00 7,714.00 7,714.00 Owner Supplied 735.00 8,099.70 8,099.70
Staging Area 102.89 sq.m. Owner Supplied 700.00 72,023.00 72,023.00 Owner Supplied 735.00 75,624.15 75,624.15
Solid Weighing Room 59.79 sq.m. Owner Supplied 700.00 41,853.00 41,853.00 Owner Supplied 735.00 43,945.65 43,945.65
Liquid Weighing Room 58.70 sq.m. Owner Supplied 700.00 41,090.00 41,090.00 Owner Supplied 735.00 43,144.50 43,144.50
2 FF-02 - 0.30 x 0.60m Homogenous Tiles Matte Finish
473096446.xlsx 5 of 19 04/29/2020[Time]
 MATERIAL COST LABOR COST MATERIAL COST LABOR COST
ITEM NO. PARTICULARS / DESCRIPTION QTY. UNIT TOTAL TOTAL
UNIT TOTAL UNIT TOTAL UNIT TOTAL UNIT TOTAL
3 FF-03 - Plain Cement Finish with Mechanical Polish
Ground Floor
Finished Goods 1,898.02 sq.m. 540.00 1,024,930.80 370.00 702,267.40 1,727,198.20 567.00 1,076,177.34 388.50 737,380.77 1,813,558.11
Stock Area 69.27 sq.m. 540.00 37,405.80 370.00 25,629.90 63,035.70 567.00 39,276.09 388.50 26,911.40 66,187.49
Hallway 199.25 sq.m. 540.00 107,595.00 370.00 73,722.50 181,317.50 567.00 112,974.75 388.50 77,408.63 190,383.38
Pump Room 15.40 sq.m. 540.00 8,316.00 370.00 5,698.00 14,014.00 567.00 8,731.80 388.50 5,982.90 14,714.70
Second Floor
Raw Materials/ Dispensing Area (malaking p 1,857.42 sq.m. 540.00 1,003,006.80 370.00 687,245.40 1,690,252.20 567.00 1,053,157.14 388.50 721,607.67 1,774,764.81
Raw Materials/ Dispensing Area (maliit part 493.09 sq.m. 540.00 266,268.60 370.00 182,443.30 448,711.90 567.00 279,582.03 388.50 191,565.47 471,147.50
Third Floor
Packaging Area (malaki) 1,930.85 sq.m. 540.00 1,042,659.00 370.00 714,414.50 1,757,073.50 567.00 1,094,791.95 388.50 750,135.23 1,844,927.18
Packaging Area (mallit) 670.98 sq.m. 540.00 362,329.20 370.00 248,262.60 610,591.80 567.00 380,445.66 388.50 260,675.73 641,121.39
4 FF-04 - 0.60x 0.60m Carpet Tiles 1.00 lot N.A N.A
5 FF-05 - 0.20x 0.10 Homogenous Tiles Matte 1.00 lot N.A N.A
6 FF-06 - Plain Cement Concrete Epoxy Painted Finish
Second Floor
Gowning Area of Solid Weighing 4.06 sq.m. 545.00 2,212.70 363.33 1,475.13 3,687.83 572.25 2,323.34 381.50 1,548.89 3,872.23
Wash Area of Solid Weighing 4.09 sq.m. 545.00 2,229.05 363.33 1,486.03 3,715.08 572.25 2,340.50 381.50 1,560.34 3,900.84
Gowning Area of Liquid Weighing 4.05 sq.m. 545.00 2,207.25 363.33 1,471.50 3,678.75 572.25 2,317.61 381.50 1,545.08 3,862.69
Wash Area of Liquid Weighing 4.16 sq.m. 545.00 2,267.20 363.33 1,511.47 3,778.67 572.25 2,380.56 381.50 1,587.04 3,967.60

b. Ceiling Finishing
CF-01 - Exposed Beams/ Slabs/ Soffit in
1
Flat Latex Paint Finish
Ground Floor
Finished Goods 1,898.02 sq.m. - 100.00 189,802.00 189,802.00 - - 105.00 199,292.10 199,292.10
Stock Area 69.27 sq.m. - 100.00 6,927.00 6,927.00 - - 105.00 7,273.35 7,273.35
Hallway 199.25 sq.m. - 100.00 19,925.00 19,925.00 - - 105.00 20,921.25 20,921.25
Second Floor
Raw Materials / Dispensing Area 1,857.42 sq.m. - 100.00 185,742.00 185,742.00 - - 105.00 195,029.10 195,029.10
Raw Materials / Dispensing Area 493.09 sq.m. - 100.00 49,309.00 49,309.00 - - 105.00 51,774.45 51,774.45
Third Floor
Packaging Area 1,930.85 sq.m. - 100.00 193,085.00 193,085.00 - - 105.00 202,739.25 202,739.25
Packaging Area 670.98 sq.m. - 100.00 67,098.00 67,098.00 - - 105.00 70,452.90 70,452.90
CF-02 - 600 x 600mm Acoustic Board
2
Standard Finish
Second Floor
Solid Weighing Room 59.79 sq.m. 945.00 56,501.55 630.00 37,667.70 94,169.25 992.25 59,326.63 661.50 39,551.09 98,877.71
Liquid Weighing Room 58.70 sq.m. 945.00 55,471.50 630.00 36,981.00 92,452.50 992.25 58,245.08 661.50 38,830.05 97,075.13
3 CF-03 - uPVC Spandrel 216.40 sq.m. 819.00 177,231.60 546.00 118,154.40 295,386.00 859.95 186,093.18 573.30 124,062.12 310,155.30
CF-04 - 12mm thk Moisture Gypsum
4
Board
Ground Floor
Comfort room @ GF 10.10 sq.m. 441.00 4,454.10 294.00 2,969.40 7,423.50 463.05 4,676.81 308.70 3,117.87 7,794.68
Comfort room @ 2F 10.10 sq.m. 441.00 4,454.10 294.00 2,969.40 7,423.50 463.05 4,676.81 308.70 3,117.87 7,794.68
Female CR in Office 4.11 sq.m. 441.00 1,812.51 294.00 1,208.34 3,020.85 463.05 1,903.14 308.70 1,268.76 3,171.89
Male CR in Office 6.25 sq.m. 441.00 2,756.25 294.00 1,837.50 4,593.75 463.05 2,894.06 308.70 1,929.38 4,823.44
Second Floor
Comfort Room 11.02 sq.m. 441.00 4,859.82 294.00 3,239.88 8,099.70 463.05 5,102.81 308.70 3,401.87 8,504.69
Gowning Area of Solid Weighing 4.06 sq.m. 441.00 1,790.46 294.00 1,193.64 2,984.10 463.05 1,879.98 308.70 1,253.32 3,133.31
Wash Area of Solid Weighing 4.09 sq.m. 441.00 1,803.69 294.00 1,202.46 3,006.15 463.05 1,893.87 308.70 1,262.58 3,156.46
Gowning Area of Liquid Weighing 4.05 sq.m. 441.00 1,786.05 294.00 1,190.70 2,976.75 463.05 1,875.35 308.70 1,250.24 3,125.59
Wash Area of Liquid Weighing 4.16 sq.m. 441.00 1,834.56 294.00 1,223.04 3,057.60 463.05 1,926.29 308.70 1,284.19 3,210.48
5 CF-05 - Exposed Truss/ Roof 1.00 lot N.A N.A
CF-06 - 12mm thk Ordinary Gypsum
6
Board
Ground Floor
Liquid Sampling Area 13.97 sq.m. 378.00 5,280.66 252.00 3,520.44 8,801.10 396.90 5,544.69 264.60 3,696.46 9,241.16
Powder Sampling Area 14.37 sq.m. 378.00 5,431.86 252.00 3,621.24 9,053.10 396.90 5,703.45 264.60 3,802.30 9,505.76
Supervisors Office 10.74 sq.m. 378.00 4,059.72 252.00 2,706.48 6,766.20 396.90 4,262.71 264.60 2,841.80 7,104.51
Supervisors Office 10.69 sq.m. 378.00 4,040.82 252.00 2,693.88 6,734.70 396.90 4,242.86 264.60 2,828.57 7,071.44
Office 60.21 sq.m. 378.00 22,759.38 252.00 15,172.92 37,932.30 396.90 23,897.35 264.60 15,931.57 39,828.92
Second Floor
Staging Area 102.89 sq.m. 378.00 38,892.42 252.00 25,928.28 64,820.70 396.90 40,837.04 264.60 27,224.69 68,061.74
7 Others
Shadowline 90.91 l.m. 330.00 30,000.30 220.00 20,000.20 50,000.50 346.50 31,500.32 231.00 21,000.21 52,500.53
Plain Cement Finish 2,078.58 sq.m. 75.00 155,893.31 100.00 207,857.75 363,751.06 78.75 163,687.98 105.00 218,250.64 381,938.62

c. Wall Finishing
1 WF-01 - Smooth Plain Cement Plaster (Inter 8,943.86 sq.m. 165.00 1,475,737.31 180.00 1,609,895.25 3,085,632.56 173.25 1,549,524.18 189.00 1,690,390.01 3,239,914.19
2 WF-02 - Smooth Plain Cement Plaster (Exter 3,912.48 sq.m. 165.00 645,558.95 170.00 665,121.35 1,310,680.30 173.25 677,836.90 178.50 698,377.41 1,376,214.31
3 WF-03 - 600 x 300mm Matte Tiles 1.00 lot N.A N.A
4 WF-04 - 600 x 600mm Matte Tiles
Ground Floor
Comfort Room @ GF 72.24 sq.m. Owner Supplied 750.00 54,180.00 54,180.00 Owner Supplied 787.50 56,889.00 56,889.00
Male 56.62 sq.m. Owner Supplied 750.00 42,462.00 42,462.00 Owner Supplied 787.50 44,585.10 44,585.10
Female Cr 48.33 sq.m. Owner Supplied 750.00 36,246.00 36,246.00 Owner Supplied 787.50 38,058.30 38,058.30
Second Floor
Comfort Room @ 2F 72.24 sq.m. Owner Supplied 750.00 54,180.00 54,180.00 Owner Supplied 787.50 56,889.00 56,889.00

d. Architectural Steelworks
1 Elevator Ladder Rung 1.00 lot 9,900.00 9,900.00 6,600.00 6,600.00 16,500.00 10,395.00 10,395.00 6,930.00 6,930.00 17,325.00
2 Cistern Tank Ladder 1.00 lot 21,780.00 21,780.00 14,520.00 14,520.00 36,300.00 22,869.00 22,869.00 15,246.00 15,246.00 38,115.00
3 Water tank (30, 000 Liters Cap.) 2.00 sets 378,576.00 757,152.00 252,384.00 504,768.00 1,261,920.00 397,504.80 795,009.60 265,003.20 530,006.40 1,325,016.00
4 Separator Beam 1.00 lot 105,600.00 105,600.00 70,400.00 70,400.00 176,000.00 110,880.00 110,880.00 73,920.00 73,920.00 184,800.00

e. Aluminum Composite Cladding

1 Aluminum Cladding 935.50 sq.m. 1,716.00 1,605,318.00 1,144.00 1,070,212.00 2,675,530.00 1,801.80 1,685,583.90 1,201.20 1,123,722.60 2,809,306.50

f. Lavatory Counter top

Supply, Fabrication and Installation
1
Granite counter top.
Ground Floor
Comfort Room @ GF 1.00 lot Owner Supllied & Installed Owner Supplied & Installed
Comfort Room @ 2F 1.00 lot Owner Supllied & Installed Owner Supplied & Installed
Female Comfort Room 1.00 lot Owner Supllied & Installed Owner Supplied & Installed
Male Comfort Room 1.00 lot Owner Supllied & Installed Owner Supplied & Installed

Sub-total of item 1.0, Finishing Works 17,295,015.31 18,159,766.07

473096446.xlsx 6 of 19 04/29/2020[Time]
 MATERIAL COST LABOR COST MATERIAL COST LABOR COST
ITEM NO. PARTICULARS / DESCRIPTION QTY. UNIT TOTAL TOTAL
UNIT TOTAL UNIT TOTAL UNIT TOTAL UNIT TOTAL

2.00 Painting Works

a. Exterior
Exterior Wall 3,912.48 sq.m. 462.00 1,807,565.07 308.00 1,205,043.38 3,012,608.45 485.10 1,897,943.32 323.40 1,265,295.55 3,163,238.87
Steel Doors 112.98 sq.m. 396.00 44,740.08 264.00 29,826.72 74,566.80 415.80 46,977.08 277.20 31,318.06 78,295.14
Railing & Handrail 90.10 sq.m. 396.00 35,679.60 264.00 23,786.40 59,466.00 415.80 37,463.58 277.20 24,975.72 62,439.30

b. Interior
Interior Wall 8,635.14 sq.m. 231.00 1,994,717.92 154.00 1,329,811.95 3,324,529.86 242.55 2,094,453.81 161.70 1,396,302.54 3,490,756.36
Ceiling 7,714.48 sq.m. 198.00 1,527,467.04 132.00 1,018,311.36 2,545,778.40 207.90 1,603,840.39 138.60 1,069,226.93 2,673,067.32
Wood Doors 59.52 sq.m. 990.00 58,924.80 660.00 39,283.20 98,208.00 1,039.50 61,871.04 693.00 41,247.36 103,118.40
Door Casing 166.80 l.m. 264.00 44,035.20 176.00 29,356.80 73,392.00 277.20 46,236.96 184.80 30,824.64 77,061.60
Door Jamb 146.80 l.m. 264.00 38,755.20 176.00 25,836.80 64,592.00 277.20 40,692.96 184.80 27,128.64 67,821.60

Sub-total of item 2.0, Painting Works 9,253,141.51 9,715,798.58

3.00 Doors & Hardwares

a. Doors
D-1 Motorized Galvanized Aluminum Roll- Up Do 2.00 set/s 50,297.50 100,595.00 33,531.67 67,063.33 167,658.33 52,812.38 105,624.75 35,208.25 70,416.50 176,041.25
D-6 Hollow Metal Door (Fire Exit) (0.70x 2.10m) 3.00 set/s 9,900.00 29,700.00 3,500.00 10,500.00 40,200.00 10,395.00 31,185.00 3,675.00 11,025.00 42,210.00
D-7 Hollow Metal Door (1.80x 2.40m) 4.00 set/s 21,450.00 85,800.00 8,500.00 34,000.00 119,800.00 22,522.50 90,090.00 8,925.00 35,700.00 125,790.00
SD-1 Sliding Door (2.00x 2.10m) 1.00 set/s 31,350.00 31,350.00 13,000.00 13,000.00 44,350.00 32,917.50 32,917.50 13,650.00 13,650.00 46,567.50
SD-2 Sliding Door (1.50x 2.10m) 4.00 set/s 28,380.00 113,520.00 12,000.00 48,000.00 161,520.00 29,799.00 119,196.00 12,600.00 50,400.00 169,596.00

b Wooden Door
D-2 Solid Panel Narra Wood Door (0.80x 2.10m 2.00 set/s 52,030.00 104,060.00 2,000.00 4,000.00 108,060.00 54,631.50 109,263.00 2,100.00 4,200.00 113,463.00
D-3 Solid Wood Door Frame (0.80x 2.40m) 2.00 set/s 20,075.00 40,150.00 2,500.00 5,000.00 45,150.00 21,078.75 42,157.50 2,625.00 5,250.00 47,407.50
D-4 Hollow Core Wood Door (1.40x 2.40m) 1.00 set/s 11,550.00 11,550.00 5,000.00 5,000.00 16,550.00 12,127.50 12,127.50 5,250.00 5,250.00 17,377.50
D-5 Hollow Core Wood Door w/ Bottom Louvere 10.00 set/s 10,230.00 102,300.00 2,500.00 25,000.00 127,300.00 10,741.50 107,415.00 2,625.00 26,250.00 133,665.00

c Door Jambs
D-2 Solid Panel Narra Wood Door in Stain Varn 2.00 set/s 8,635.00 17,270.00 1,500.00 3,000.00 20,270.00 9,066.75 18,133.50 1,575.00 3,150.00 21,283.50
D-3 Solid Wood Door Frame in Plastic Laminate 2.00 set/s 10,395.00 20,790.00 2,000.00 4,000.00 24,790.00 10,914.75 21,829.50 2,100.00 4,200.00 26,029.50
D-4 Hollow Core Wood Door in Plastic Laminate 1.00 set/s 10,945.00 10,945.00 3,000.00 3,000.00 13,945.00 11,492.25 11,492.25 3,150.00 3,150.00 14,642.25
D-5 Hollow Core Wood Door w/ Bottom Louverd i 10.00 set/s 10,395.00 103,950.00 2,000.00 20,000.00 123,950.00 10,914.75 109,147.50 2,100.00 21,000.00 130,147.50

d Hardwares
1 Door Hinges 108.00 pcs 423.50 45,738.00 600.00 64,800.00 110,538.00 444.68 48,024.90 630.00 68,040.00 116,064.90
2 Door Closer 22.00 pcs 3,080.00 67,760.00 500.00 11,000.00 78,760.00 3,234.00 71,148.00 525.00 11,550.00 82,698.00
3 Door Stopper 22.00 pcs 880.00 19,360.00 500.00 11,000.00 30,360.00 924.00 20,328.00 525.00 11,550.00 31,878.00
4 Door Lockset 23.00 pcs 2,860.00 65,780.00 1,000.00 23,000.00 88,780.00 3,003.00 69,069.00 1,050.00 24,150.00 93,219.00
5 Flush bolt 10.00 pcs 495.00 4,950.00 500.00 5,000.00 9,950.00 519.75 5,197.50 525.00 5,250.00 10,447.50
6 Panic Device 3.00 pcs 5,060.00 15,180.00 600.00 1,800.00 16,980.00 5,313.00 15,939.00 630.00 1,890.00 17,829.00

Sub-total of item 3.0, Doors and Hardwares 1,348,911.33 1,416,356.90

4.00 Windows
a. Aluminum Louver Windows
Aluminum Frame Louver Window (3.0x
W-1 93.00 sets 7,920.00 736,560.00 5,280.00 491,040.00 1,227,600.00 8,316.00 773,388.00 5,544.00 515,592.00 1,288,980.00
0.60m)
Aluminum Frame Louvered Window
W-2 2.00 sets 4,290.00 8,580.00 2,860.00 5,720.00 14,300.00 4,504.50 9,009.00 3,003.00 6,006.00 15,015.00
(1.50x 0.60m)

b. Aluminum Windows
Aluminum Frame Awning Window (0.60x
W-3 5.00 sets 5,280.00 26,400.00 3,520.00 17,600.00 44,000.00 5,544.00 27,720.00 3,696.00 18,480.00 46,200.00
0.60m)
Aluminum Frame Fixed & Casement
W-4 2.00 sets 22,440.00 44,880.00 14,960.00 29,920.00 74,800.00 23,562.00 47,124.00 15,708.00 31,416.00 78,540.00
Window (3.0x 1.50m)

Sub-total of item 4.0, Windows 1,360,700.00 1,428,735.00

5.00 Others
a. Mirror 6mm thk Bevelled with 12mm thick Marine Plywood Backing
1 Comfort Room @ GF 1.00 set 6,336.00 6,336.00 4,224.00 4,224.00 10,560.00 6,652.80 6,652.80 4,435.20 4,435.20 11,088.00
2 Comfort Room @ 2F 1.00 set 6,336.00 6,336.00 4,224.00 4,224.00 10,560.00 6,652.80 6,652.80 4,435.20 4,435.20 11,088.00
3 Female Comfort Room 1.00 set 3,762.00 3,762.00 2,508.00 2,508.00 6,270.00 3,950.10 3,950.10 2,633.40 2,633.40 6,583.50
4 Male Comfort Room 1.00 set 3,762.00 3,762.00 2,508.00 2,508.00 6,270.00 3,950.10 3,950.10 2,633.40 2,633.40 6,583.50

Sub-total of item 5.0, Others 33,660.00 35,343.00

TOTAL FOR ARCHITECTURAL-FINISHING WORKS 29,291,428.15 30,755,999.55

IV. ELECTRICAL WORKS

1.00 Lighting and Power System
a. PVC Conduit & Fittings
PVC Pipe 15 mm Ø 1/2" 2,395.00 length 49.70 119,033.18 33.13 79,355.45 198,388.63 52.19 124,984.84 34.79 83,323.22 208,308.06
PVC Pipe 20 mm Ø 3/4" 100.00 length 75.23 7,523.46 50.16 5,015.64 12,539.10 79.00 7,899.63 52.66 5,266.42 13,166.06
PVC Adapter with Locknut 15mm Ø 1/2" 1,350.00 pairs 4.98 6,727.46 3.32 4,484.97 11,212.43 5.23 7,063.83 3.49 4,709.22 11,773.05
PVC Adapter with Locknut 25mm Ø 3/4" 60.00 pairs 6.86 411.64 4.57 274.43 686.07 7.20 432.22 4.80 288.15 720.37
b. Wires & Cables- Philflex
2.0mm^2 THHN Wire 7,200.00 mtrs 10.43 75,070.80 6.95 50,047.20 125,118.00 10.95 78,824.34 7.30 52,549.56 131,373.90
3.5mm^2 THHN Wire 24,000.00 mtrs 15.30 367,113.60 10.20 244,742.40 611,856.00 16.06 385,469.28 10.71 256,979.52 642,448.80
5.5mm^2 THHN Wire 150.00 mtrs 23.40 3,510.68 15.60 2,340.45 5,851.13 24.57 3,686.21 16.38 2,457.47 6,143.68
8.0mm^2 THHN Wire 300.00 mtrs 36.62 10,984.68 24.41 7,323.12 18,307.80 38.45 11,533.91 25.63 7,689.28 19,223.19
c. Boxes
Utility Box 471.00 pcs 25.67 12,091.75 17.12 8,061.17 20,152.91 26.96 12,696.33 17.97 8,464.22 21,160.56
Junction Box with Cover 700.00 pcs 35.72 25,004.70 23.81 16,669.80 41,674.50 37.51 26,254.94 25.00 17,503.29 43,758.23
Square Box with Cover 4 11/16 80.00 pcs 78.14 6,251.11 52.09 4,167.41 10,418.52 82.05 6,563.67 54.70 4,375.78 10,939.45
d. FMC
Flexible Metal Conduit 3/8" 1,050.00 mtrs 15.93 16,722.72 10.62 11,148.48 27,871.20 16.72 17,558.86 11.15 11,705.90 29,264.76
Straight Connector 3/8" 700.00 pcs 9.56 6,689.97 6.37 4,459.98 11,149.95 10.03 7,024.47 6.69 4,682.98 11,707.45
e. Wiring Devices- Panasonice wide series
One Gang Switch with Plate Cover 12.00 sets 153.68 1,844.19 102.45 1,229.46 3,073.64 161.37 1,936.40 107.58 1,290.93 3,227.33
Two Gang Switch with Plate Cover 60.00 sets 187.20 11,231.89 124.80 7,487.93 18,719.82 196.56 11,793.49 131.04 7,862.32 19,655.81
Three Gang Switch with Plate Cover 4.00 sets 220.71 882.86 147.14 588.57 1,471.43 231.75 927.00 154.50 618.00 1,545.00
Three Way Switch with Plate Cover 18.00 sets 182.73 3,289.17 121.82 2,192.78 5,481.95 191.87 3,453.63 127.91 2,302.42 5,756.04
Duplex Convenience outlet with Plate Cover 49.00 sets 251.43 12,319.91 167.62 8,213.27 20,533.18 264.00 12,935.90 176.00 8,623.94 21,559.84
Hand Dryer Outlet with Plate Cover 4.00 sets 206.75 826.99 137.83 551.33 1,378.31 217.08 868.34 144.72 578.89 1,447.23

473096446.xlsx 7 of 19 04/29/2020[Time]
 MATERIAL COST LABOR COST MATERIAL COST LABOR COST
ITEM NO. PARTICULARS / DESCRIPTION QTY. UNIT TOTAL TOTAL
UNIT TOTAL UNIT TOTAL UNIT TOTAL UNIT TOTAL
Exhaust Fan Outlet, 3 Phase, 3 Prong 20A 30.00 sets 1,330.96 39,928.71 887.30 26,619.14 66,547.85 1,397.50 41,925.14 931.67 27,950.09 69,875.24
Single Convinience Outlet with Plate Cover 6.00 sets 206.75 1,240.48 137.83 826.99 2,067.47 217.08 1,302.51 144.72 868.34 2,170.84
f Lighting Fixtures
Fluorescent Fixture 1 x 40w 477.00 sets Owner Supplied 217.33 103,665.93 103,665.93 Owner Supplied 228.20 108,849.23 108,849.23
Circular Pinlight, Warm Light 54.00 sets Owner Supplied 217.33 11,735.77 11,735.77 Owner Supplied 228.20 12,322.55 12,322.55
Fluorsescent Fixture2 x 40w 30.00 sets Owner Supplied 217.33 6,519.87 6,519.87 Owner Supplied 228.20 6,845.86 6,845.86
Emergency light with Battery Pack 6.00 sets Owner Supplied 325.98 1,955.90 1,955.90 Owner Supplied 342.28 2,053.69 2,053.69
Exhaust Fan 3.00 sets Owner Supplied 325.98 977.95 977.95 Owner Supplied 342.28 1,026.85 1,026.85
Exit Light 3.00 sets Owner Supplied 217.33 651.99 651.99 Owner Supplied 228.20 684.59 684.59
Ceiling Fan with Rotary Switch 1.00 lot N.A. N.A.

g Misscellaneous 1.00 lot 66,361.61 66,361.61 44,241.07 44,241.07 110,602.68 69,679.69 69,679.69 46,453.13 46,453.13 116,132.82
Sub-total of Lighting & Power 1,450,609.97 1,523,140.46
2.00 Feeder Lines
a RSC Conduit & Fittings- Nichi
RSC PIPE 25MMØ 1" 61.00 length 449.95 27,447.09 299.97 18,298.06 45,745.15 472.45 28,819.44 314.97 19,212.96 48,032.41
PSC PIPE 50MM Ø 2" 55.00 length 880.69 48,437.93 587.13 32,291.95 80,729.88 924.72 50,859.82 616.48 33,906.55 84,766.37
RSC PIPE 65MMØ 2 1/2" 30.00 length 1,470.76 44,122.81 980.51 29,415.20 73,538.01 1,544.30 46,328.95 1,029.53 30,885.96 77,214.91
Entrance Cap 65 mm Ø 2 1/2" 1.00 length 484.24 484.24 322.82 322.82 807.06 508.45 508.45 338.97 338.97 847.41
Rsc Locknut & Bushing 25 mm Ø 1" 14.00 Pairs 12.51 175.17 8.34 116.78 291.94 13.14 183.92 8.76 122.62 306.54
Rsc Locknut & Bushing 50mm Ø 2" 10.00 Pairs 38.24 382.41 25.49 254.94 637.35 40.15 401.53 26.77 267.69 669.22
Rsc Locknut & Bushing 65mm Ø 2 1/2" 10.00 Pcs 64.35 643.55 42.90 429.03 1,072.58 67.57 675.72 45.05 450.48 1,126.20
Rsc Elbow 25mm Ø 1" 12.00 Pcs 39.82 477.87 26.55 318.58 796.45 41.81 501.76 27.88 334.51 836.27
Rsc Elbow 50mm Ø 2" 10.00 Pcs 139.38 1,393.81 92.92 929.21 2,323.02 146.35 1,463.50 97.57 975.67 2,439.17
Rsc Elbow 65mm Ø 2 1/2" 8.00 Pcs 246.90 1,975.18 164.60 1,316.78 3,291.96 259.24 2,073.93 172.83 1,382.62 3,456.56
Rsc Coupling 25 mm Ø 1" 12.00 Pcs 37.28 447.40 24.86 298.27 745.67 39.15 469.77 26.10 313.18 782.95
Rsc Coupling 50 mm Ø 2" 10.00 Pcs 82.81 828.07 55.20 552.05 1,380.12 86.95 869.48 57.97 579.65 1,449.13
Rsc Coupling 65 mm Ø 2 1/2" 8.00 Pcs 160.05 1,280.41 106.70 853.61 2,134.02 168.05 1,344.43 112.04 896.29 2,240.72
b. Wires & Cables- Philflex
8.0 mm^2 THHN Wire 150.00 mtrs 36.62 5,492.34 24.41 3,661.56 9,153.90 38.45 5,766.96 25.63 3,844.64 9,611.60
14 mm^2 THHN Wire 375.00 mtrs 58.29 21,857.85 38.86 14,571.90 36,429.75 61.20 22,950.74 40.80 15,300.50 38,251.24
22 mm^2 THHN Wire 100.00 mtrs 91.54 9,153.90 61.03 6,102.60 15,256.50 96.12 9,611.60 64.08 6,407.73 16,019.33
30 mm^2 THHN Wire 100.00 mtrs 133.38 13,337.73 88.92 8,891.82 22,229.55 140.05 14,004.62 93.36 9,336.41 23,341.03
60 mm^2 THHN Wire 60.00 mtrs 267.79 16,067.27 178.53 10,711.51 26,778.78 281.18 16,870.63 187.45 11,247.09 28,117.72
80 mm^2 THHN Wire 250.00 mtrs 331.87 82,966.28 221.24 55,310.85 138,277.13 348.46 87,114.59 232.31 58,076.39 145,190.98
100 mm^2 THHN Wire 300.00 mtrs 407.64 122,292.45 271.76 81,528.30 203,820.75 428.02 128,407.07 285.35 85,604.72 214,011.79
c. Boxes
Pullbox 500x 500x 300mm with cover 4.00 pcs 2,020.43 8,081.72 1,346.95 5,387.81 13,469.53 2,121.45 8,485.80 1,414.30 5,657.20 14,143.00
Wire Gutter 2000mmx 400mmx 300mm with Cover 2.00 pcs 3,906.91 7,813.81 2,604.60 5,209.21 13,023.02 4,102.25 8,204.51 2,734.84 5,469.67 13,674.18

d. Hangers & Support 1.00 lot 26,544.65 26,544.65 17,696.43 17,696.43 44,241.08 27,871.88 27,871.88 18,581.25 18,581.25 46,453.13

e. Misscellaneous & Hardware 1.00 lot 19,908.49 19,908.49 13,272.32 13,272.32 33,180.81 20,903.91 20,903.91 13,935.94 13,935.94 34,839.85
Sub-total of Feeder Lines 769,353.99 807,821.69
3.00 Telephone System
PVC Pipe 15 mm Ø 1/2" 90.00 length 49.70 4,473.06 33.13 2,982.04 7,455.11 52.19 4,696.72 34.79 3,131.14 7,827.86
PVC Pipe 25mm Ø 1" 16.00 length 98.71 1,579.33 65.81 1,052.89 2,632.22 103.64 1,658.30 69.10 1,105.53 2,763.84
PVC Adapter with Locknut 15 mm Ø 1/2" 18.00 pairs 4.98 89.70 3.32 59.80 149.50 5.23 94.18 3.49 62.79 156.97
PVC Adapter with Locknut 25 mm Ø 1" 4.00 pairs 10.48 41.93 6.99 27.96 69.89 11.01 44.03 7.34 29.35 73.38
PVC Elbow 25 mm Ø 1" 4.00 pcs 19.33 77.31 12.89 51.54 128.86 20.29 81.18 13.53 54.12 135.30

Telephone Outlet with Plate Cover 6.00 sets 276.57 1,659.42 184.38 1,106.28 2,765.70 290.40 1,742.39 193.60 1,161.59 2,903.99

UTP Cable Cat 5E 4 Pairs 305.00 mtrs 15.11 4,609.68 10.08 3,073.12 7,682.80 15.87 4,840.16 10.58 3,226.77 8,066.94

Utility Box 10.00 pcs 25.67 256.73 17.12 171.15 427.88 26.96 269.56 17.97 179.71 449.27
TTC with Backboard 460x 610x 150mm 1.00 pcs 4,688.29 4,688.29 3,125.53 3,125.53 7,813.82 4,922.70 4,922.70 3,281.80 3,281.80 8,204.51

Miscellaneous 1.00 lot 5,581.30 5,581.30 3,720.86 3,720.86 9,302.16 5,860.36 5,860.36 3,906.91 3,906.91 9,767.27
Sub-total of Telephone System 38,427.92 40,349.32
4.00 CCTV System
PVC Pipe 15 mm Ø 1/2" 640.00 length 49.70 31,808.45 33.13 21,205.63 53,014.08 52.19 33,398.87 34.79 22,265.91 55,664.78
PVC Adapter with Locknut 15 mm Ø 1/2" 100.00 pairs 4.98 498.33 3.32 332.22 830.55 5.23 523.25 3.49 348.83 872.08

Cat5e, 4 prs, UTP Cable 3,050.00 mtrs 15.11 46,096.79 10.08 30,731.19 76,827.98 15.87 48,401.62 10.58 32,267.75 80,669.37
Junction Box with Cover 50.00 pcs 35.72 1,786.05 23.81 1,190.70 2,976.75 37.51 1,875.35 25.00 1,250.24 3,125.59
CCTV Camera (By Others) 38.00 sets - - - - - - - - - -
DVR ( By Others) 1.00 units - - - - - - - - - -
Monitor ( By Others 1.00 units - - - - - - - - - -

Miscellaneous 1.00 lot 5,023.17 5,023.17 3,348.78 3,348.78 8,371.94 5,274.32 5,274.32 3,516.22 3,516.22 8,790.54
Sub-total of CCTV System 142,021.30 149,122.36
5.00 Panelboards & Cb's Ge
LP-WA
Main: 70A, 100AF, 3P, 230V 1.00 assy 15,773.44 15,773.44 10,515.62 10,515.62 26,289.06 16,562.11 16,562.11 11,041.41 11,041.41 27,603.51
BRS: 18-20AT, 50AF, 2P, 230V

RP-WA
Main: 70A, 3P, 23OV 1.00 assy 22,854.67 22,854.67 15,236.45 15,236.45 38,091.11 23,997.40 23,997.40 15,998.27 15,998.27 39,995.67
BRS: 18-20AT, 50AF, 2P, 230V

PP-WA
Main: 200 AT, 225 AF, 3P, 230V
BRS: 1-70AT, 100 AF, 3P, 230V 1.00 assy 45,357.46 45,357.46 30,238.31 30,238.31 75,595.77 47,625.33 47,625.33 31,750.22 31,750.22 79,375.56
19-20AT, 100AF, 3P, 230V
2-Space, 100-AF, 3p, 230V

LP-WB
Main: 70A, 100AF, 3P, 230V 1.00 assy 15,773.44 15,773.44 10,515.62 10,515.62 26,289.06 16,562.11 16,562.11 11,041.41 11,041.41 27,603.51
BRS: 18-20AT, 50AF, 2P, 230V

RP-WB
Main: 70A, 3P, 230V 1.00 assy 13,075.05 13,075.05 8,716.70 8,716.70 21,791.75 13,728.80 13,728.80 9,152.54 9,152.54 22,881.34
BRS: 18-20AT, 50AF, 2P, 230V

PP-WB
Main: 200AT, 225AF, 3P, 230V 1.00 assy 39,781.90 39,781.90 26,521.27 26,521.27 66,303.16 41,770.99 41,770.99 27,847.33 27,847.33 69,618.32
BRS:1-70AT, 100AF, 3p, 230V
19-20AT, 100AF, 3P, 230V
473096446.xlsx 8 of 19 04/29/2020[Time]
 MATERIAL COST LABOR COST MATERIAL COST LABOR COST
ITEM NO. PARTICULARS / DESCRIPTION QTY. UNIT TOTAL TOTAL
UNIT TOTAL UNIT TOTAL UNIT TOTAL UNIT TOTAL

EPP-W
Main: 2 x 175AT, 225AF, 3P, 230V (Mts Type) 1.00 assy 28,241.16 28,241.16 18,827.44 18,827.44 47,068.60 29,653.22 29,653.22 19,768.81 19,768.81 49,422.03
BRS:4-70AT, 100AF, 3p, 230V
2- Space, 100AF, 3P, 230V

Dp-W
Main: 500AT, 600AF, 3P, 230V 1.00 assy 54,289.12 54,289.12 36,192.74 36,192.74 90,481.86 57,003.57 57,003.57 38,002.38 38,002.38 95,005.95
BRS:2-200AT, 225AF, 3P,230V
1-175AT, 225AF, 3P, 230V
3- Space, 225AF, 3P, 230V
Sub-total of Panelboards & Cb's-Ge 391,910.38 411,505.90

Mobilization 1.00 assy 220,500.00 220,500.00 147,000.00 147,000.00 367,500.00 231,525.00 231,525.00 154,350.00 154,350.00 385,875.00

TOTAL FOR ITEM V. ELECTRICAL WORKS 3,159,823.56 3,317,814.74

V. PLUMBING & SANITARY WORKS

1.00 Downspout & Drains (PVC Emerald) 1.00 lot 261,383.85 261,383.85 174,255.90 174,255.90 435,639.75 274,453.04 274,453.04 182,968.70 182,968.70 457,421.74
2.00 Sanitary drainage (PVC Emerald) 1.00 lot 141,108.66 141,108.66 94,072.44 94,072.44 235,181.10 148,164.09 148,164.09 98,776.06 98,776.06 246,940.16
3.00 Storm Drainage
a RCP 1.00 lot 154,098.00 154,098.00 102,732.00 102,732.00 256,830.00 161,802.90 161,802.90 107,868.60 107,868.60 269,671.50
b PVC- Emerald - S1000 1.00 lot 62,493.48 62,493.48 41,662.32 41,662.32 104,155.80 65,618.15 65,618.15 43,745.44 43,745.44 109,363.59
c Conrete Collar 1.00 lot 80,388.00 80,388.00 53,592.00 53,592.00 133,980.00 84,407.40 84,407.40 56,271.60 56,271.60 140,679.00
d AD/CB 1.00 lot 56,700.00 56,700.00 37,800.00 37,800.00 94,500.00 59,535.00 59,535.00 39,690.00 39,690.00 99,225.00
e Excavation & Backfilling 1.00 lot 93,240.00 93,240.00 62,160.00 62,160.00 155,400.00 97,902.00 97,902.00 65,268.00 65,268.00 163,170.00
4.00 Waterline System (PPR-Polymutan-PN20) 1.00 lot 93,350.25 93,350.25 62,233.50 62,233.50 155,583.75 98,017.76 98,017.76 65,345.18 65,345.18 163,362.94
5.00 Valves, Controls & Water Meter 1.00 lot 68,695.20 68,695.20 45,796.80 45,796.80 114,492.00 72,129.96 72,129.96 48,086.64 48,086.64 120,216.60
6.00 Installation of Plumbing Fixture & Acc.

473096446.xlsx 9 of 19 04/29/2020[Time]
 MATERIAL COST LABOR COST MATERIAL COST LABOR COST
ITEM NO. PARTICULARS / DESCRIPTION QTY. UNIT TOTAL TOTAL
UNIT TOTAL UNIT TOTAL UNIT TOTAL UNIT TOTAL
a Lavatory L4620 , countertop type with accessories 7.00 pc/s Owner Supplied 1,500.00 10,500.00 10,500.00 Owner Supplied 1,575.00 11,025.00 11,025.00
b Stainless Wash Area 2.00 pc/s Owner Supplied 1,500.00 3,000.00 3,000.00 Owner Supplied 1,575.00 3,150.00 3,150.00
c Water closet, tank type with accessories (Executi 8.00 pc/s Owner Supplied 1,200.00 9,600.00 9,600.00 Owner Supplied 1,260.00 10,080.00 10,080.00
d Urinal U-24 Bennet 2.00 pc/s Owner Supplied 1,500.00 3,000.00 3,000.00 Owner Supplied 1,575.00 3,150.00 3,150.00
e Push button type flush valve for urinals, UF627 2.00 pc/s Owner Supplied 1,500.00 3,000.00 3,000.00 Owner Supplied 1,575.00 3,150.00 3,150.00
f Faucet, HCG LF3190PX 7.00 pc/s Owner Supplied 1,000.00 7,000.00 7,000.00 Owner Supplied 1,050.00 7,350.00 7,350.00
g Faucet with accessories for Wash Area (2nd Floor) 2.00 pc/s Owner Supplied 1,200.00 2,400.00 2,400.00 Owner Supplied 1,260.00 2,520.00 2,520.00
h Toilet paper holder - S8 8.00 set Owner Supplied 850.00 6,800.00 6,800.00 Owner Supplied 892.50 7,140.00 7,140.00
i Soap holder - S6 6.00 set Owner Supplied 850.00 5,100.00 5,100.00 Owner Supplied 892.50 5,355.00 5,355.00
7.00 Pipe Hanger/ Support 1.00 lot 82,215.00 82,215.00 54,810.00 54,810.00 137,025.00 86,325.75 86,325.75 57,550.50 57,550.50 143,876.25
8.00 Testing & Commisioning 1.00 lot 18,900.00 18,900.00 12,600.00 12,600.00 31,500.00 19,845.00 19,845.00 13,230.00 13,230.00 33,075.00
9.00 Transportation Expense 1.00 lot 61,740.00 61,740.00 41,160.00 41,160.00 102,900.00 64,827.00 64,827.00 43,218.00 43,218.00 108,045.00

TOTAL FOR ITEM IV. PLUMBING / SANITARY WORKS 2,007,587.40 2,107,966.77

VI. FIRE PROTECTION

1.00 B.I Pipe Sch. 40 (Superior) 1.00 lot 962,775.45 962,775.45 641,850.30 641,850.30 1,604,625.75 1,010,914.22 1,010,914.22 673,942.82 673,942.82 1,684,857.04
2.00 B.I Weldable Fittings 1.00 lot 116,509.68 116,509.68 77,673.12 77,673.12 194,182.80 122,335.16 122,335.16 81,556.78 81,556.78 203,891.94
3.00 G.I Srcew Fittings 1.00 lot 186,391.80 186,391.80 124,261.20 124,261.20 310,653.00 195,711.39 195,711.39 130,474.26 130,474.26 326,185.65
4.00 Valves & Imported Materials 1.00 lot 841,467.06 841,467.06 560,978.04 560,978.04 1,402,445.10 883,540.41 883,540.41 589,026.94 589,026.94 1,472,567.36
5.00 Sprinkler Monitoring & Electrical Wirings 1.00 lot 89,066.25 89,066.25 59,377.50 59,377.50 148,443.75 93,519.56 93,519.56 62,346.38 62,346.38 155,865.94
6.00 Pipe Hanger/ Support 1.00 lot 537,138.00 537,138.00 358,092.00 358,092.00 895,230.00 563,994.90 563,994.90 375,996.60 375,996.60 939,991.50
7.00 Consumable Materials 1.00 lot 445,788.00 445,788.00 297,192.00 297,192.00 742,980.00 468,077.40 468,077.40 312,051.60 312,051.60 780,129.00
8.00 Testing & Commissioning 1.00 lot 37,800.00 37,800.00 25,200.00 25,200.00 63,000.00 39,690.00 39,690.00 26,460.00 26,460.00 66,150.00
9.00 Transportation Expense 1.00 lot 80,640.00 80,640.00 53,760.00 53,760.00 134,400.00 84,672.00 84,672.00 56,448.00 56,448.00 141,120.00

TOTAL FOR ITEM V. FIRE PROTECTION WORKS 5,495,960.40 5,770,758.42

VII. MECHANICAL WORKS

1.00 Ventillation System
A Ground Floor
1 Finished goods Area (jet Fan Blower) 20.00 sets Owner Supplied 19,800.00 396,000.00 396,000.00 Owner Supplied 20,790.00 415,800.00 415,800.00
2 Finished goods Area (Exhaust Fan) 12.00 sets Owner Supplied 11,550.00 138,600.00 138,600.00 Owner Supplied 12,127.50 145,530.00 145,530.00
3 Receiving Area (Ceiling Plan) 6.00 sets Owner Supplied 4,950.00 29,700.00 29,700.00 Owner Supplied 5,197.50 31,185.00 31,185.00
4 Living, Powder & Sampling Area (Exhaust F 2.00 sets Owner Supplied 4,950.00 9,900.00 9,900.00 Owner Supplied 5,197.50 10,395.00 10,395.00
5 Toilet1 (Cassette Exhaust Fan) 1.00 sets Owner Supplied 7,700.00 7,700.00 7,700.00 Owner Supplied 8,085.00 8,085.00 8,085.00
6 Toilet2 (Cassette Exhaust Fan) 1.00 sets Owner Supplied 7,700.00 7,700.00 7,700.00 Owner Supplied 8,085.00 8,085.00 8,085.00

B. Second Floor
1 Materials & Dispensing Area (Jet Fan Blower 20.00 sets Owner Supplied 19,800.00 396,000.00 396,000.00 Owner Supplied 20,790.00 415,800.00 415,800.00
2 Materials & Dispensing Area (Exhaust Fan) 12.00 sets Owner Supplied 11,550.00 138,600.00 138,600.00 Owner Supplied 12,127.50 145,530.00 145,530.00
3 Materials & Dispensing Area (Ceiling Fan) 6.00 sets Owner Supplied 4,950.00 29,700.00 29,700.00 Owner Supplied 5,197.50 31,185.00 31,185.00
4 Materials & Dispensing Area (Exhaust Fan) 2.00 sets Owner Supplied 4,950.00 9,900.00 9,900.00 Owner Supplied 5,197.50 10,395.00 10,395.00
5 Toilet 1&2 (Cassette Type Exhaust Fan) 2.00 sets Owner Supplied 7,700.00 15,400.00 15,400.00 Owner Supplied 8,085.00 16,170.00 16,170.00

C. Third Floor
1 Packaging Area (Jet Fan Blower) 20.00 sets Owner Supplied 19,800.00 396,000.00 396,000.00 Owner Supplied 20,790.00 415,800.00 415,800.00
2 Packaging Area (Exhaust Fan) 12.00 sets Owner Supplied 11,550.00 138,600.00 138,600.00 Owner Supplied 12,127.50 145,530.00 145,530.00
3 Packaging Area (Ceiling Fan) 6.00 sets Owner Supplied 4,950.00 29,700.00 29,700.00 Owner Supplied 5,197.50 31,185.00 31,185.00
4 Packaging Area (Exhaust Fan) 2.00 sets Owner Supplied 4,950.00 9,900.00 9,900.00 Owner Supplied 5,197.50 10,395.00 10,395.00

Sub-total of Ventilation System 1,753,400.00 1,841,070.00

2.00 Others
1.00 Chipping Works 1.00 lot 19,800.00 19,800.00 13,200.00 13,200.00 33,000.00 20,790.00 20,790.00 13,860.00 13,860.00 34,650.00
2.00 Board and Lodging 1.00 lot 19,800.00 19,800.00 13,200.00 13,200.00 33,000.00 20,790.00 20,790.00 13,860.00 13,860.00 34,650.00
3.00 Supervision Cost 1.00 lot 16,500.00 16,500.00 11,000.00 11,000.00 27,500.00 17,325.00 17,325.00 11,550.00 11,550.00 28,875.00
4.00 Mobilization & Demobilization Cost 1.00 lot 19,800.00 19,800.00 13,200.00 13,200.00 33,000.00 20,790.00 20,790.00 13,860.00 13,860.00 34,650.00

Sub-total of Others 126,500.00 132,825.00

TOTAL FOR MECHANICAL WORKS 1,879,900.00 1,973,895.00

SUB-TOTAL AMOUNT, Php #REF! #REF!

OVERHEAD AND CONTINGENCIES 10%, Php #REF! #REF!
GRAND TOTAL AMOUNT, Php (VAT Excluded) #REF! #REF!

Excluded Items: ORIG 165,556,645.15

1 Vat Excluded contingency 14,443,354.85 16,555,664.51
2 Permits and Bonds Fees. ratio 180,000,000.00 182,112,309.66
3 Supply and Installation of generator set and genset circuit breaker. rebar 869,478.58 0.99
4 Supply and Installation of ATS/MTS. concrete 4,837.80 0.01
5 Supply and Installation of telephone service entrance cable. chb 6,311.61
6 Fire Alarm System 880,627.99
9 Finishing works of countertop
10 Supply of Exhaust Fans and ducting at kitchen (Ground floor).
11 Supply and installation of Window Type air-conditioning unit at Clinic and Executive Bedroom.
12 Supply of Exhaust fans unts
13 Supply of All casette type exhaust fans.
14 Supply of Oscillating fans.
15 Supply and Install of Big Ass Fan Units.
16 Supply and Instalaltion of Kitchen Exhuast Hood
17 Supply and Installation of Pumps and Controls
18 Carpentry Works
19 Supply and Installation of DVR, Monitor and CCTV Cameras.
20 Supply and Installation of Furnitures
21 Supply of Floor and Wall tiles.
22 Supply of All Lighting fixtures and accessories
23 Supply of All Plumbing Fixtures and accessries
24 Supply of All Door Hardwares and Accessories.
25 All items not included on breakdown.
26 Fire & Jockey Pump

Prepared by: Noted by:

_________________________ ________________
473096446.xlsx 10 of 19 04/29/2020[Time]
 MATERIAL COST LABOR COST MATERIAL COST LABOR COST
ITEM NO. PARTICULARS / DESCRIPTION QTY. UNIT TOTAL TOTAL
UNIT TOTAL UNIT TOTAL UNIT TOTAL UNIT TOTAL
MANUEL CHUA
DATE:____________________ DATE:______________

473096446.xlsx 11 of 19 04/29/2020[Time]
 Computation

REBAR CONCRETE 4,837.90 4,398.09 1.10

GRADE 40 303,096.18 369,397.81 INC. CHB FORMS 23,113.42 23,113.42 1.00 Excavation 10,800.00 Backfill 9,086.29

GRADE 60 444,296.11 517,071.58 Gravel Bedding 558.77 Trimming 3,439.92

886,469.39
Soil Poisoning 10,689.59

Formworks 10,399.89

GRADE 33 10mm 0.616 0.00 0.00 57.28 65.88 1.15

4.78 12mm 0.888 64.51 57.28 1.15
GRADE 40 16 mm 1.578 171,009.10 269,852.36 269,852.36 310,330.21 1.15
GRADE 60 20 mm 2.466 0.00 0.00
25mm 3.853 0.00 0.00
28mm 4.834 0.00 0.00
32mm 6.313 0.00

rebar-footing 269,909.64 310,396.09 OK

ok
TRIMMING FOOTING COMPUTATIONS
depth (m) Mark Length(m) Width (m) Thickness (m) Volume (m3) pcs Tot.Vol (m3) Formworks (m2) no.28 mm (alongL) no.28mm (alongW) L 28mm @L(m) L 28mm @W(m) no.25 mm (alongL) no.25mm (alongW) L 25mm @L(m) L 25mm @W(m) no.20 mm (alongL) no.20mm (alongW) L 20mm @L(m) L 20mm @W(m) no.16mm (@L) no.16mm (@W) L 16mm @L(m) L 16mm @W(m) no.12 mm (@L) no.12 mm (@W) L of 12mm @L(m) L of 12mm @W(m) Excavation(m3) Soil Poisoning (m2) Gravel (m3) t of gravel
Footing Excav (Billing 2) Footing Gravel Bed (Billing 2) 1. COLUMN FOOTING
0.00 0.00 0.00 42.35 4.27 F-1 5.50 5.50 0.550 16.64 19.00 316.11 229.90 0.00 0.00 0.00 0.00 0.00 0.00 36.00 36.00 3,849.55 3,849.55 0.00 0.00 2,454.18 2,359.61 43.11 0.075 775.01
15.00 181.42 29.84 37.85 4.27 F-2 5.15 5.15 0.550 14.59 18.00 262.57 203.94 0.00 0.00 0.00 0.00 0.00 0.00 32.00 32.00 3,040.13 3,040.13 0.00 0.00 2,038.52 2,060.72 35.81 0.075
17.00 199.62 31.88 36.00 4.27 F-3 5.00 5.00 0.550 13.75 18.00 247.50 198.00 0.00 0.00 0.00 0.00 0.00 0.00 28.00 28.00 2,584.51 2,584.51 0.00 0.00 1,921.50 1,987.20 33.75 0.075 1,921.50
13.00 122.12 18.88 28.16 4.27 F-4 4.40 4.40 0.500 9.68 25.00 242.00 220.00 0.00 0.00 0.00 0.00 0.00 0.00 25.00 25.00 2,830.00 2,830.00 0.00 0.00 2,066.68 2,362.80 36.30 0.075
1.00 8.11 1.08 22.04 4.27 F-5 3.80 3.80 0.500 7.22 2.00 14.44 15.20 0.00 0.00 0.00 0.00 0.00 0.00 20.00 20.00 157.12 157.12 0.00 0.00 123.32 158.69 2.17 0.075 369.95
0.00 0.00 0.00 32.11 4.27 F-6 5.20 3.90 0.650 13.18 3.00 39.55 35.49 0.00 0.00 0.00 0.00 0.00 0.00 26.00 36.00 415.58 435.02 0.00 0.00 259.79 293.98 4.56 0.075
2.00 24.60 2.81 29.16 4.27 F-7 4.80 3.90 0.600 11.23 2.00 22.46 20.88 0.00 0.00 0.00 0.00 0.00 0.00 26.00 36.00 256.26 290.02 0.00 0.00 159.87 186.04 2.81 0.075 159.87
2.00 23.57 2.69 28.14 4.27 F-8 4.60 3.90 0.600 10.76 2.00 21.53 20.40 0.00 0.00 0.00 0.00 0.00 0.00 26.00 34.00 245.86 273.90 0.00 0.00 153.21 181.06 2.69 0.075
1.00 9.99 1.08 23.55 4.27 F-9 3.90 3.70 0.600 8.66 2.00 17.32 18.24 0.00 0.00 0.00 0.00 0.00 0.00 25.00 25.00 201.40 191.40 0.00 0.00 123.23 158.67 2.16 0.075 369.70
0.00 0.00 0.00 261.60 4.27 F-10 18.00 12.50 0.600 135.00 1.00 135.00 36.60 0.00 0.00 0.00 0.00 0.00 0.00 63.50 91.00 2,679.92 140,196.06 0.00 0.00 960.75 485.47 16.88 0.075 84.33 121.00
0.00 0.00 0.00 2.88 4.27 F-11 1.20 1.20 0.300 0.43 1.00 0.43 1.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.00 6.00 7.78 7.78 6.15 21.94 0.11 0.075 6.15
0.00 0.00 0.00 46.40 4.27 F-12 5.80 5.80 0.550 18.50 2.00 37.00 25.52 0.00 0.00 0.00 0.00 0.00 0.00 38.00 38.00 450.53 450.53 0.00 0.00 287.29 265.41 5.05 0.075
569.44 88.25 2. STAIR FOOTING
569.44 2.65 3.98 Stair-1 1.55 0.80 0.300 0.37 1.00 0.37 1.41 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.00 8.75 9.88 7.84 4.94 19.95 0.09 0.075
5.13 2.65 3.98 Stair-2 1.55 0.80 0.300 0.37 1.00 0.37 1.41 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.00 8.75 9.88 7.84 4.94 19.95 0.09 0.075
2.09 3.98 Fire Exit Stair 1.15 0.80 0.300 0.28 1.00 0.28 1.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.00 6.75 7.48 6.05 3.66 16.44 0.07 0.075
51.32 597.63 Total 1,356.94 1,029.60 0.00 0.00 0.00 0.00 0.00 0.00 16,710.86 154,298.24 35.00 29.50 10,568.01 10,577.91 185.64
1,492.63 1.10

GRADE 33 10mm 0.616 268.91 165.65 165.65 190.50 1.15

12mm 0.888 0.00 0.00 1.15
GRADE 40 16 mm 1.578 0.00 0.00 0.00 0.00 1.15
GRADE 60 20 mm 2.466 0.00 0.00
25mm 3.853 0.00 0.00
28mm 4.834 0.00
32mm 6.313 0.00

rebar-wall footing 165.65 165.65 190.50 OK

ok

TRIMMING WALL FOOTING COMPUTATIONS

depth (m) Mark Length(m) Width (m) Thickness (m) Volume (m3) pcs Tot.Vol (m3) Formworks (m2) no.25 mm (@L) no.25mm (@W) L 25mm @L(m) L 25mm @W(m) no.20 mm (alongL) no.20mm (alongW) L 20mm @L(m) L 20mm @W(m) no.16mm (@L) no.16mm (@W) L 16mm @L(m) L 16mm @W(m) no.12 mm (@L) no.12 mm (@W) L of 12mm @L(m) L of 12mm @W(m) no.10mm (@ L) no.10mm (@ W) L of 10mm @L(m) L of 10mm @W(m) Excavation(m3) Soil Poisoning (m2) Gravel (m3) t of gravel
1. WALL FOOTING
50.13 0.80 CENTER FTG 49.89 0.60 0.20 5.99 1.00 5.99 20.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.00 167 152.07 113.76 23.95 110.72 2.25 0.075
0.24 0.80 SIDE FTG 0.00 0.60 0.20 0.00 1.00 0.00 0.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3.00 1 2.40 0.68 0.00 0.96 0.00 0.075
50.37 Total 5.99 20.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 154.47 114.44 23.95 111.68 2.25
6.59 1.10

GRADE 33 10mm 0.616 35,862.72 22,091.44 22,091.44 25,405.15 1.15

12mm 0.888 0.00 0.00 1.15
GRADE 40 16 mm 1.578 25,530.00 40,286.34 40,286.34 46,329.29 1.15
GRADE 60 20 mm 2.466 0.00 0.00
25 mm 3.853 0.00 0.00
28 mm 4.834 0.00

ok rebar-FTB 62,377.78 71,734.44

TRIMMING FOOTING TIE BEAM COMPUTATIONS

pcs. Mark Base Height Length Volume Formworks Area STRAIGHT MID END L. 25mm TotL 25mm STRAIGHT MID END L. 20mm TotL 20 mm STRAIGHT MID END L.16mm Tot. L16mm No. 12mm TotL 12mm No. of stir Tot L 12 mm stir Tot L 10 mm Exc (m3) Gravel (m3)
1. FOUNDATION
143.00 2,062.92 429.00 FTB-1 0.30 0.40 6.00 308.88 2,831.40 0.00 0.00 0.00 0.00 8.00 0.00 0.00 48.00 20,592.00 0.00 41.20 28,279.68 617.76 77.22
33.00 399.12 99.00 FTB-1 0.30 0.40 5.00 59.40 544.50 0.00 0.00 0.00 0.00 8.00 0.00 0.00 40.00 3,960.00 0.00 37.20 5,892.48 118.80 14.85
2.00 17.67 6.00 FTB-1 0.30 0.40 3.25 2.34 21.45 0.00 0.00 0.00 0.00 8.00 0.00 0.00 26.00 156.00 0.00 30.20 289.92 4.68 0.59
4.00 28.17 12.00 FTB-1 0.30 0.40 2.75 3.96 36.30 0.00 0.00 0.00 0.00 8.00 0.00 0.00 22.00 264.00 0.00 28.20 541.44 7.92 0.99
2.00 20.10 6.00 FTB-1 0.30 0.40 3.70 2.66 24.42 0.00 0.00 0.00 0.00 8.00 0.00 0.00 29.60 177.60 0.00 32.00 307.20 5.33 0.67
2.00 35.22 6.00 FTB-1 0.30 0.40 6.50 4.68 42.90 0.00 0.00 0.00 0.00 8.00 0.00 0.00 52.00 312.00 0.00 43.20 414.72 9.36 1.17
1.00 8.67 3.00 FTB-2 0.30 0.40 2.85 1.03 9.41 0.00 0.00 0.00 0.00 8.00 0.00 0.00 22.80 68.40 0.00 28.60 137.28 2.05 0.26
2,571.87 Total 382.95 3,510.38 0.00 0.00 25,530.00 0.00 0.00 35,862.72 765.90 95.74
421.25 1.10

GRADE 40 10mm 0.616 39,306.57 24,212.85 24,212.85 29,055.42 1.20

12mm 0.888 0.00 0.00 1.20
GRADE 60 16 mm 1.578 542.12 855.47 43,744.93 52,493.91 1.20
20 mm 2.466 17,392.32 42,889.46
25mm 3.853 0.00 0.00
28mm 4.834 0.00

ok rebar-column 67,957.77 81,549.33 OK

COLUMN COMPUTATIONS
Mark pcs. Length(m) Width(m) Height(m) Volume(m3) Formworks Area No. of 25 mm L of 25 mm (m) No. of 20 mm L of 20 mm (m) No. of 16 mm L of 16 mm (m) No. of 12 mm L of 12 mm (m) No.of ties L of tie L of 12mm (m) L of 10mm (m)
10.98 1. GROUND FLOOR
5.38 2.40 C-1 62.00 0.450 0.450 10.98 137.85 962.40 0.00 16.00 10,892.16 0.00 0.00 87.20 4.20 22,706.88
0.22 C-2 36.00 0.450 0.450 10.98 80.04 711.50 0.00 14.00 5,533.92 0.00 0.00 87.20 4.20 13,184.64
C-3 2.00 0.500 0.300 10.98 3.29 35.14 0.00 12.00 263.52 0.00 0.00 87.20 2.40 418.56
Twice it 2.00 C-4 4.00 1.000 0.300 10.98 13.18 114.19 0.00 12.00 527.04 0.00 0.00 87.20 3.20 1,116.16
C-5 3.00 0.500 0.200 10.98 3.29 46.12 0.00 0.00 8.00 263.52 0.00 87.20 2.13 558.08
C-6 1.00 0.500 0.300 10.98 1.65 17.57 0.00 16.00 175.68 0.00 0.00 87.20 2.80 244.16
STAIR COLUMN
STAIR 1 1.00 1.50 0.150 3.98 0.90 13.13 0.00 0.00 26.00 103.48 0.00 40.53 7.70 363.47
STAIR 2 1.00 1.50 0.125 3.98 0.75 12.94 0.00 0.00 22.00 87.56 0.00 40.53 7.58 357.31
FIRE EXIT 1.00 1.50 0.125 3.98 0.75 12.94 0.00 0.00 22.00 87.56 0.00 40.53 7.58 357.31
Total 241.70 1,925.92 0.00 17,392.32 542.12 0.00 0.00 39,306.57
265.87

GRADE 40 10mm 0.616 14,932.80 9,198.60 9,198.60 11,038.33 1.20

12mm 0.888 0.00 0.00 1.20
GRADE 60 16 mm 1.578 96.00 151.49 13,566.53 16,279.83 1.20
20 mm 2.466 5,440.00 13,415.04
25mm 3.853 0.00 0.00
28mm 4.834 0.00

ok rebar-column 22,765.13 27,318.16 OK

COLUMN COMPUTATIONS
Mark pcs. Length(m) Width(m) Height(m) Volume(m3) Formworks Area No. of 25 mm L of 25 mm (m) No. of 20 mm L of 20 mm (m) No. of 16 mm L of 16 mm (m) No. of 12 mm L of 12 mm (m) No.of ties L of tie L of 12mm (m) L of 10mm (m)
2. SECOND FLOOR
C-1 62.00 0.450 0.450 4.00 50.22 350.60 0.00 14.00 3,472.00 0.00 0.00 40.67 4.20 10,589.60
C-2 36.00 0.400 0.400 4.00 23.04 180.96 0.00 12.00 1,728.00 0.00 0.00 40.67 2.40 3,513.60
C-3 2.00 0.500 0.300 4.00 1.20 12.57 0.00 10.00 80.00 0.00 0.00 40.67 2.40 195.20
C-4 2.00 1.000 0.300 4.00 2.40 25.13 0.00 12.00 96.00 0.00 0.00 40.67 3.20 260.27
C-5 3.00 0.500 0.200 4.00 1.20 18.85 0.00 0.00 8.00 96.00 0.00 40.67 2.13 260.27
C-6 1.00 0.500 0.300 4.00 0.60 6.28 0.00 16.00 64.00 0.00 0.00 40.67 2.80 113.87
Total 78.66 594.39 0.00 5,440.00 96.00 0.00 0.00 14,932.80
86.53

GRADE 40 10mm 0.616 6,783.20 4,178.45 4,178.45 5,014.14 1.20

12mm 0.888 0.00 0.00 1.20
GRADE 60 16 mm 1.578 96.00 151.49 6,424.99 7,709.99 1.20
20 mm 2.466 2,544.00 6,273.50
25mm 3.853 0.00 0.00
28mm 4.834 0.00

ok rebar-column 10,603.44 12,724.13 OK

COLUMN COMPUTATIONS
Mark pcs. Length(m) Width(m) Height(m) Volume(m3) Formworks Area No. of 25 mm L of 25 mm (m) No. of 20 mm L of 20 mm (m) No. of 16 mm L of 16 mm (m) No. of 12 mm L of 12 mm (m) No.of ties L of tie L of 12mm (m) L of 10mm (m)
3. THIRD FLOOR
C-1 62.00 0.300 0.300 4.00 22.32 233.74 0.00 6.00 1,488.00 0.00 0.00 40.67 1.50 3,782.00
C-2 36.00 0.300 0.300 4.00 12.96 172.80 0.00 6.00 864.00 0.00 0.00 40.67 1.50 2,196.00
C-3 2.00 0.400 0.300 4.00 0.96 11.20 0.00 8.00 64.00 0.00 0.00 40.67 2.10 170.80
C-4 2.00 0.800 0.300 4.00 1.92 20.11 0.00 8.00 64.00 0.00 0.00 40.67 2.80 227.73
C-5 3.00 0.500 0.200 4.00 1.20 18.85 0.00 8.00 96.00 0.00 40.67 2.40 292.80
C-6 1.00 0.500 0.300 4.00 0.60 6.28 0.00 16.00 64.00 0.00 0.00 40.67 2.80 113.87
Total 39.96 462.97 0.00 2,544.00 96.00 0.00 0.00 6,783.20
43.96

GRADE 33 10mm 0.616 8,282.82 5,102.21 17,335.73 20,802.87 1.20

12mm 0.888 13,776.48 12,233.51 1.20
GRADE 40 16 mm 1.578 522.67 824.77 25,397.31 30,476.78 1.20
GRADE 60 20 mm 2.466 9,880.61 24,365.58
25mm 3.853 53.71 206.96
28mm 4.834 0.00

Page 12
 Computation
32mm 6.313 0.00

ok rebar-beams 42,733.04 51,279.65 OK

BEAM COMPUTATIONS
pcs. Mark Base Height Length Volume Formworks Area STRAIGHT MID END L. 25mm TotL 25 mm STRAIGHT MID END L. 20mm TotL 20 mm STRAIGHT MID END L.16mm Tot. L16mm No. 10mm TotL 10mm No.10 mm stir Tot L 12 mm Tot L 10 mm
1. SECOND FLOOR
CANTILEVER 2.00 2B-1 0.20 0.50 1.50 0.30 3.60 0.00 0.00 0.00 0.00 6.00 0.00 0.00 9.00 18.00 0.00 18.00 57.60 A
2.00 2B-2 0.30 0.50 6.00 1.80 15.60 0.00 0.00 4.00 6.00 0.00 54.00 108.00 0.00 0.00 0.00 43.20 155.52 B
1.00 2B-3 0.15 0.40 1.50 0.09 1.43 0.00 0.00 0.00 0.00 4.00 0.00 0.00 6.00 6.00 0.00 18.00 23.40 A
1.00 2B-4 0.30 0.60 3.00 0.54 4.50 0.00 0.00 8.00 1.00 0.00 26.50 26.50 0.00 0.00 2.00 6.00 31.20 62.40 B
CANTILEVER 1.00 2B-4 0.30 0.60 2.30 0.41 3.45 0.00 0.00 5.00 3.00 3.00 18.98 18.98 0.00 0.00 2.00 4.60 30.40 60.80 C
1.00 2B-5 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 7.00 0.00 59.00 59.00 0.00 0.00 2.00 12.00 45.20 90.40 C
1.00 2B-6 0.30 0.60 6.00 1.08 9.00 4.00 6.00 2.00 53.71 53.71 0.00 0.00 0.00 0.00 2.00 12.00 45.20 90.40 C
2.00 2B-7 0.30 0.50 3.40 1.02 8.84 0.00 0.00 4.00 1.00 4.00 19.83 39.67 0.00 0.00 0.00 32.80 118.08 B
2.00 2B-7 0.30 0.50 3.00 0.90 7.80 0.00 0.00 4.00 1.00 2.00 16.00 32.00 0.00 0.00 0.00 31.20 112.32 B
1.00 2B-8 0.30 0.50 2.80 0.42 3.64 0.00 0.00 4.00 1.00 2.00 14.93 14.93 0.00 0.00 0.00 30.40 54.72 B
1.00 2B-9 0.30 0.60 6.20 1.12 9.30 0.00 0.00 4.00 3.00 4.00 46.50 46.50 0.00 0.00 2.00 12.40 46.00 92.00 C
2.00 2B-10 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 2.00 5.00 41.50 83.00 0.00 0.00 2.00 24.00 45.20 180.80 C
2.00 2B-10 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 2.00 6.00 43.00 86.00 0.00 0.00 2.00 24.00 45.20 180.80 C
1.00 2B-11 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 2.00 6.00 43.00 43.00 0.00 0.00 2.00 12.00 45.20 90.40 C
1.00 2B-11 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 2.00 6.00 43.00 43.00 0.00 0.00 2.00 12.00 45.20 90.40 C
1.00 2B-11 0.30 0.60 5.00 0.90 7.50 0.00 0.00 4.00 2.00 6.00 35.83 35.83 0.00 0.00 2.00 10.00 41.20 82.40 C
1.00 2B-11 0.30 0.60 5.00 0.90 7.50 0.00 0.00 4.00 2.00 6.00 35.83 35.83 0.00 0.00 2.00 10.00 41.20 82.40 C
2.00 2B-12 0.30 0.60 5.00 1.80 15.00 0.00 0.00 4.00 2.00 6.00 35.83 71.67 0.00 0.00 2.00 20.00 41.20 164.80 C
2.00 2B-12 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 2.00 5.00 41.50 83.00 0.00 0.00 2.00 24.00 45.20 180.80 C
1.00 2B-13 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 2.00 9.00 47.50 47.50 0.00 0.00 2.00 12.00 45.20 90.40 C
1.00 2B-13 0.50 0.60 6.00 1.80 10.20 0.00 0.00 4.00 6.00 12.00 72.00 72.00 0.00 0.00 2.00 12.00 49.20 118.08 D
1.00 2B-13 0.30 0.60 5.00 0.90 7.50 0.00 0.00 4.00 2.00 9.00 39.58 39.58 0.00 0.00 2.00 10.00 41.20 82.40 C
1.00 2B-13 0.30 0.60 5.00 0.90 7.50 0.00 0.00 4.00 2.00 6.00 35.83 35.83 0.00 0.00 2.00 10.00 41.20 82.40 C
8.00 2B-14 0.30 0.60 6.00 8.64 72.00 0.00 0.00 4.00 4.00 10.00 59.00 472.00 0.00 0.00 2.00 96.00 49.20 787.20 D
8.00 2B-14 0.30 0.60 6.00 8.64 72.00 0.00 0.00 4.00 3.00 14.00 60.00 480.00 0.00 0.00 2.00 96.00 49.20 787.20 D
9.00 2B-15 0.30 0.60 6.00 9.72 81.00 0.00 0.00 4.00 3.00 12.00 57.00 513.00 0.00 0.00 2.00 108.00 49.20 885.60 D
9.00 2B-15 0.30 0.60 6.00 9.72 81.00 0.00 0.00 4.00 3.00 12.00 57.00 513.00 0.00 0.00 2.00 108.00 49.20 885.60 D
9.00 2B-16 0.30 0.60 5.00 8.10 67.50 0.00 0.00 4.00 2.00 10.00 40.83 367.50 0.00 0.00 2.00 90.00 45.20 813.60 D
9.00 2B-16 0.30 0.60 5.00 8.10 67.50 0.00 0.00 4.00 2.00 8.00 38.33 345.00 0.00 0.00 2.00 90.00 45.20 813.60 D
9.00 2B-17 0.30 0.60 5.00 8.10 67.50 0.00 0.00 4.00 2.00 10.00 40.83 367.50 0.00 0.00 2.00 90.00 45.20 813.60 D
9.00 2B-17 0.30 0.60 6.00 9.72 81.00 0.00 0.00 4.00 4.00 8.00 56.00 504.00 0.00 0.00 2.00 108.00 49.20 885.60 D
2.00 2B-18 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 2.00 5.00 41.50 83.00 0.00 0.00 2.00 24.00 45.20 180.80 C
2.00 2B-18 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 2.00 6.00 43.00 86.00 0.00 0.00 2.00 24.00 45.20 180.80 C
12.00 2B-19 0.30 0.60 6.00 12.96 108.00 0.00 0.00 4.00 2.00 6.00 43.00 516.00 0.00 0.00 2.00 144.00 45.20 1,084.80 C
2.00 2B-20 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 2.00 6.00 43.00 86.00 0.00 0.00 2.00 24.00 45.20 180.80 C
2.00 2B-20 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 2.00 5.00 41.50 83.00 0.00 0.00 2.00 24.00 45.20 180.80 C
2.00 2B-21 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 4.00 8.00 56.00 112.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 2B-21 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 3.00 11.00 55.50 111.00 0.00 0.00 2.00 24.00 49.20 196.80 D
12.00 2B-22 0.30 0.60 6.00 12.96 108.00 0.00 0.00 4.00 3.00 8.00 51.00 612.00 0.00 0.00 2.00 144.00 49.20 1,180.80 D
1.00 2B-23 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 3.00 11.00 55.50 55.50 0.00 0.00 2.00 12.00 49.20 98.40 D
1.00 2B-23 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 4.00 8.00 56.00 56.00 0.00 0.00 2.00 12.00 49.20 98.40 D
2.00 2B-24 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 4.00 8.00 56.00 112.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 2B-24 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 3.00 11.00 55.50 111.00 0.00 0.00 2.00 24.00 49.20 196.80 D
12.00 2B-25 0.30 0.60 6.00 12.96 108.00 0.00 0.00 4.00 3.00 8.00 51.00 612.00 0.00 0.00 2.00 144.00 49.20 1,180.80 D
4.00 2B-26 0.30 0.60 6.00 4.32 36.00 0.00 0.00 4.00 3.00 11.00 55.50 222.00 0.00 0.00 2.00 48.00 49.20 393.60 D
2.00 2B-26 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 4.00 8.00 56.00 112.00 0.00 0.00 2.00 24.00 49.20 196.80 D
1.00 2B-27 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 3.00 14.00 60.00 60.00 0.00 0.00 2.00 12.00 49.20 98.40 D
1.00 2B-27 0.30 0.60 6.00 1.08 9.00 0.00 0.00 8.00 6.00 5.00 85.50 85.50 0.00 0.00 2.00 12.00 49.20 98.40 D
CANTILEVER 1.00 2B-27 0.30 0.60 2.50 0.45 3.75 0.00 0.00 5.00 3.00 3.00 20.63 20.63 0.00 0.00 2.00 5.00 31.20 62.40 C
2.00 2B-28 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 4.00 10.00 59.00 118.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 2B-28 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 3.00 13.00 58.50 117.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 2B-28 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 4.00 11.00 60.50 121.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 2B-28 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 3.00 12.00 57.00 114.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 2B-29 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 3.00 12.00 57.00 114.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 2B-29 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 3.00 12.00 57.00 114.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 2B-30 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 3.00 12.00 57.00 114.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 2B-30 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 4.00 11.00 60.50 121.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 2B-30 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 3.00 13.00 58.50 117.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 2B-30 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 6.00 10.00 69.00 138.00 0.00 0.00 2.00 24.00 49.20 196.80 D
1.00 2B-31 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 4.00 9.00 57.50 57.50 0.00 0.00 4.00 24.00 49.20 98.40 D
1.00 2B-31 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 3.00 12.00 57.00 57.00 0.00 0.00 2.00 12.00 49.20 98.40 D
2.00 2B-32 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 3.00 10.00 54.00 108.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 2B-32 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 3.00 10.00 54.00 108.00 0.00 0.00 2.00 24.00 49.20 196.80 D
1.00 2B-33 0.30 0.60 3.00 0.54 4.50 0.00 0.00 4.00 1.00 8.00 20.50 20.50 0.00 0.00 2.00 6.00 33.20 66.40 C
1.00 2B-33 0.30 0.60 6.00 1.08 9.00 0.00 0.00 5.00 7.00 12.00 83.00 83.00 0.00 0.00 2.00 12.00 49.20 98.40 D
1.00 2B-33 0.30 0.60 3.00 0.54 4.50 0.00 0.00 4.00 1.00 8.00 20.50 20.50 0.00 0.00 2.00 6.00 33.20 66.40 C
1.00 2B-34 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 3.00 12.00 57.00 57.00 0.00 0.00 2.00 12.00 49.20 98.40 D
1.00 2B-34 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 4.00 9.00 57.50 57.50 0.00 0.00 2.00 12.00 49.20 98.40 D
10.00 2B-35 0.25 0.50 6.00 7.50 75.00 0.00 0.00 0.00 0.00 8.00 0.00 0.00 48.00 480.00 0.00 45.20 768.40 C
1.00 MLB-1 0.20 0.50 3.20 0.32 3.84 0.00 0.00 0.00 0.00 4.00 1.00 4.00 18.67 18.67 0.00 32.00 51.20 B
1.00 MLB-2 0.25 0.50 2.52 0.32 3.15 0.00 0.00 8.00 0.00 0.00 20.16 20.16 0.00 0.00 0.00 31.28 53.18 C
20.00 2SB-1 0.25 0.50 2.40 6.00 60.00 0.00 0.00 8.00 0.00 0.00 19.20 384.00 0.00 0.00 0.00 30.80 1,047.20 C
Total 210.37 1,775.60 53.71 9,880.61 522.67 2,134.00 13,776.48 6,148.82
231.40 16mm

GRADE 33 10mm 0.616 6,508.86 4,009.46 16,155.59 19,386.71 1.20

12mm 0.888 13,678.08 12,146.14 1.20
GRADE 40 16 mm 1.578 81.17 128.08 23,587.23 28,304.67 1.20
GRADE 60 20 mm 2.466 9,429.11 23,252.19
25mm 3.853 53.71 206.96
28mm 4.834 0.00
32mm 6.313 0.00

ok rebar-beams 39,742.82 47,691.38 OK

BEAM COMPUTATIONS
pcs. Mark Base Height Length Volume Formworks Area STRAIGHT MID END L. 25mm TotL 25 mm STRAIGHT MID END L. 20mm TotL 20 mm STRAIGHT MID END L.16mm Tot. L16mm No. 10mm TotL 10mm No.10 mm stir Tot L 12 mm Tot L 10 mm
2. THIRD FLOOR
CANTILEVER 1.00 3B-1 0.20 0.50 1.50 0.15 1.80 0.00 0.00 0.00 0.00 4.00 2.00 0.00 8.50 8.50 0.00 18.00 28.80 A
2.00 3B-2 0.30 0.50 6.00 1.80 15.60 0.00 0.00 4.00 6.00 0.00 54.00 108.00 0.00 0.00 0.00 43.20 155.52 B
1.00 3B-3 0.15 0.40 1.50 0.09 1.43 0.00 0.00 0.00 0.00 4.00 0.00 0.00 6.00 6.00 0.00 18.00 23.40 A
1.00 3B-4 0.30 0.60 3.00 0.54 4.50 0.00 0.00 8.00 1.00 0.00 26.50 26.50 0.00 0.00 2.00 6.00 31.20 62.40 B
CANTILEVER 1.00 3B-4 0.30 0.60 2.30 0.41 3.45 0.00 0.00 5.00 3.00 3.00 18.98 18.98 0.00 0.00 2.00 4.60 30.40 60.80 C
1.00 3B-5 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 7.00 0.00 59.00 59.00 0.00 0.00 2.00 12.00 45.20 90.40 C
1.00 3B-6 0.30 0.60 6.00 1.08 9.00 4.00 6.00 2.00 53.71 53.71 0.00 0.00 0.00 0.00 2.00 12.00 45.20 90.40 C
2.00 3B-7 0.30 0.50 3.40 1.02 8.84 0.00 0.00 4.00 1.00 4.00 19.83 39.67 0.00 0.00 0.00 32.80 118.08 B
2.00 3B-7 0.30 0.50 3.00 0.90 7.80 0.00 0.00 4.00 1.00 2.00 16.00 32.00 0.00 0.00 0.00 31.20 112.32 B
1.00 3B-8 0.30 0.50 2.80 0.42 3.64 0.00 0.00 4.00 1.00 2.00 14.93 14.93 0.00 0.00 2.00 5.60 30.40 54.72 B
1.00 3B-9 0.30 0.60 6.20 1.12 9.30 0.00 0.00 4.00 3.00 4.00 46.50 46.50 0.00 0.00 2.00 12.40 46.00 92.00 C
2.00 3B-10 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 2.00 5.00 41.50 83.00 0.00 0.00 2.00 24.00 45.20 180.80 C
2.00 3B-10 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 2.00 6.00 43.00 86.00 0.00 0.00 2.00 24.00 45.20 180.80 C
1.00 3B-11 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 2.00 6.00 43.00 43.00 0.00 0.00 2.00 12.00 45.20 90.40 C
1.00 3B-11 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 2.00 6.00 43.00 43.00 0.00 0.00 2.00 12.00 45.20 90.40 C
1.00 3B-11 0.30 0.60 5.00 0.90 7.50 0.00 0.00 4.00 2.00 6.00 35.83 35.83 0.00 0.00 2.00 10.00 41.20 82.40 C
1.00 3B-11 0.30 0.60 5.00 0.90 7.50 0.00 0.00 4.00 2.00 6.00 35.83 35.83 0.00 0.00 2.00 10.00 41.20 82.40 C
2.00 3B-12 0.30 0.60 5.00 1.80 15.00 0.00 0.00 4.00 2.00 6.00 35.83 71.67 0.00 0.00 2.00 20.00 41.20 164.80 C
2.00 3B-12 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 2.00 5.00 41.50 83.00 0.00 0.00 2.00 24.00 45.20 180.80 C
1.00 3B-13 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 2.00 9.00 47.50 47.50 0.00 0.00 2.00 12.00 45.20 90.40 C
1.00 3B-13 0.50 0.60 6.00 1.80 10.20 0.00 0.00 4.00 6.00 12.00 72.00 72.00 0.00 0.00 2.00 12.00 49.20 118.08 D
1.00 3B-13 0.30 0.60 5.00 0.90 7.50 0.00 0.00 4.00 2.00 9.00 39.58 39.58 0.00 0.00 2.00 10.00 41.20 82.40 C
1.00 3B-13 0.30 0.60 5.00 0.90 7.50 0.00 0.00 4.00 2.00 6.00 35.83 35.83 0.00 0.00 2.00 10.00 41.20 82.40 C
8.00 3B-14 0.30 0.60 6.00 8.64 72.00 0.00 0.00 4.00 4.00 9.00 57.50 460.00 0.00 0.00 2.00 96.00 49.20 787.20 D
8.00 3B-14 0.30 0.60 6.00 8.64 72.00 0.00 0.00 4.00 3.00 14.00 60.00 480.00 0.00 0.00 2.00 96.00 49.20 787.20 D
9.00 3B-15 0.30 0.60 6.00 9.72 81.00 0.00 0.00 4.00 3.00 12.00 57.00 513.00 0.00 0.00 2.00 108.00 49.20 885.60 D
9.00 3B-15 0.30 0.60 6.00 9.72 81.00 0.00 0.00 4.00 3.00 12.00 57.00 513.00 0.00 0.00 2.00 108.00 49.20 885.60 D
9.00 3B-16 0.30 0.60 5.00 8.10 67.50 0.00 0.00 4.00 2.00 10.00 40.83 367.50 0.00 0.00 2.00 90.00 45.20 813.60 D
9.00 3B-16 0.30 0.60 5.00 8.10 67.50 0.00 0.00 4.00 2.00 8.00 38.33 345.00 0.00 0.00 2.00 90.00 45.20 813.60 D
9.00 3B-17 0.30 0.60 5.00 8.10 67.50 0.00 0.00 4.00 2.00 10.00 40.83 367.50 0.00 0.00 2.00 90.00 45.20 813.60 D
9.00 3B-17 0.30 0.60 6.00 9.72 81.00 0.00 0.00 4.00 4.00 8.00 56.00 504.00 0.00 0.00 2.00 108.00 49.20 885.60 D
2.00 3B-18 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 2.00 5.00 41.50 83.00 0.00 0.00 2.00 24.00 45.20 180.80 C
2.00 3B-18 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 2.00 6.00 43.00 86.00 0.00 0.00 2.00 24.00 45.20 180.80 C
12.00 3B-19 0.30 0.60 6.00 12.96 108.00 0.00 0.00 4.00 2.00 6.00 43.00 516.00 0.00 0.00 2.00 144.00 45.20 1,084.80 C
2.00 3B-20 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 2.00 6.00 43.00 86.00 0.00 0.00 2.00 24.00 45.20 180.80 C
2.00 3B-20 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 2.00 5.00 41.50 83.00 0.00 0.00 2.00 24.00 45.20 180.80 C
2.00 3B-21 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 4.00 8.00 56.00 112.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 3B-21 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 3.00 11.00 55.50 111.00 0.00 0.00 2.00 24.00 49.20 196.80 D
12.00 3B-22 0.30 0.60 6.00 12.96 108.00 0.00 0.00 4.00 3.00 8.00 51.00 612.00 0.00 0.00 2.00 144.00 49.20 1,180.80 D
1.00 3B-23 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 3.00 11.00 55.50 55.50 0.00 0.00 2.00 12.00 49.20 98.40 D
1.00 3B-23 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 4.00 8.00 56.00 56.00 0.00 0.00 2.00 12.00 49.20 98.40 D
2.00 3B-24 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 4.00 8.00 56.00 112.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 3B-24 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 3.00 11.00 55.50 111.00 0.00 0.00 2.00 24.00 49.20 196.80 D
12.00 3B-25 0.30 0.60 6.00 12.96 108.00 0.00 0.00 4.00 3.00 8.00 51.00 612.00 0.00 0.00 2.00 144.00 49.20 1,180.80 D
3.00 3B-26 0.30 0.60 6.00 3.24 27.00 0.00 0.00 4.00 3.00 11.00 55.50 166.50 0.00 0.00 2.00 36.00 49.20 295.20 D
2.00 3B-26 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 4.00 8.00 56.00 112.00 0.00 0.00 2.00 24.00 49.20 196.80 D
1.00 3B-27 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 3.00 14.00 60.00 60.00 0.00 0.00 2.00 12.00 49.20 98.40 D
1.00 3B-27 0.30 0.60 6.00 1.08 9.00 0.00 0.00 8.00 6.00 5.00 85.50 85.50 0.00 0.00 2.00 12.00 49.20 98.40 D
CANTILEVER 1.00 3B-27 0.30 0.60 2.50 0.45 3.75 0.00 0.00 5.00 3.00 3.00 20.63 20.63 0.00 0.00 2.00 5.00 31.20 62.40 C
2.00 3B-28 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 4.00 10.00 59.00 118.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 3B-28 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 3.00 13.00 58.50 117.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 3B-28 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 4.00 11.00 60.50 121.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 3B-28 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 3.00 12.00 57.00 114.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 3B-29 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 3.00 12.00 57.00 114.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 3B-29 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 3.00 12.00 57.00 114.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 3B-30 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 3.00 12.00 57.00 114.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 3B-30 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 4.00 11.00 60.50 121.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 3B-30 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 3.00 13.00 58.50 117.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 3B-30 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 6.00 10.00 69.00 138.00 0.00 0.00 2.00 24.00 49.20 196.80 D
1.00 3B-31 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 4.00 9.00 57.50 57.50 0.00 0.00 4.00 24.00 49.20 98.40 D
1.00 3B-31 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 3.00 12.00 57.00 57.00 0.00 0.00 2.00 12.00 49.20 98.40 D
2.00 3B-32 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 3.00 10.00 54.00 108.00 0.00 0.00 2.00 24.00 49.20 196.80 D
2.00 3B-32 0.30 0.60 6.00 2.16 18.00 0.00 0.00 4.00 3.00 10.00 54.00 108.00 0.00 0.00 2.00 24.00 49.20 196.80 D
1.00 3B-33 0.30 0.60 3.00 0.54 4.50 0.00 0.00 4.00 1.00 8.00 20.50 20.50 0.00 0.00 2.00 6.00 33.20 66.40 C

Page 13
 Computation
1.00 3B-33 0.30 0.60 6.00 1.08 9.00 0.00 0.00 5.00 7.00 12.00 83.00 83.00 0.00 0.00 2.00 12.00 49.20 98.40 D
1.00 3B-33 0.30 0.60 3.00 0.54 4.50 0.00 0.00 4.00 1.00 8.00 20.50 20.50 0.00 0.00 2.00 6.00 33.20 66.40 C
1.00 3B-34 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 3.00 12.00 57.00 57.00 0.00 0.00 2.00 12.00 49.20 98.40 D
1.00 3B-34 0.30 0.60 6.00 1.08 9.00 0.00 0.00 4.00 4.00 9.00 57.50 57.50 0.00 0.00 2.00 12.00 49.20 98.40 D
1.00 3B-35 0.25 0.50 6.00 0.75 7.50 0.00 0.00 0.00 0.00 8.00 0.00 0.00 48.00 48.00 0.00 45.20 76.84 C
1.00 MLB-1 0.20 0.50 3.20 0.32 3.84 0.00 0.00 0.00 0.00 4.00 1.00 4.00 18.67 18.67 0.00 32.00 51.20 B
1.00 MLB-2 0.25 0.50 2.52 0.32 3.15 0.00 0.00 8.00 0.00 0.00 20.16 20.16 0.00 0.00 0.00 31.28 53.18 C
Total 196.39 1,637.30 53.71 9,429.11 81.17 2,127.60 13,678.08 4,381.26
216.02 0.00 16mm

GRADE 33 10mm 0.616 9,207.44 5,671.78 5,671.78 6,806.14 1.20

12mm 0.888 0.00 0.00 1.20
GRADE 40 16 mm 1.578 5,965.83 9,414.09 9,547.66 11,457.19 1.20
GRADE 60 20 mm 2.466 54.17 133.58
25mm 3.853 0.00 0.00
28mm 4.834 0.00
32mm 6.313 0.00

ok rebar-beams 15,219.44 18,263.33 OK

BEAM COMPUTATIONS
pcs. Mark Base Height Length Volume Formworks Area STRAIGHT MID END L. 25mm TotL 25 mm STRAIGHT MID END L. 20mm TotL 20 mm STRAIGHT MID END L.16mm Tot. L16mm No. 10mm TotL 10mm No.10 mm stir Tot L 12 mm Tot L 10 mm
3. ROOF BEAMS
1.00 RB-1 0.30 0.50 6.50 0.98 8.45 0.00 0.00 4.00 4.00 4.00 54.17 54.17 0.00 0.00 0.00 47.20 84.96 C
2.00 RB-2 0.20 0.50 3.60 0.72 8.64 0.00 0.00 0.00 0.00 4.00 2.00 4.00 24.00 48.00 0.00 33.60 107.52 B
19.00 RB-3 0.20 0.40 6.00 9.12 114.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 665.00 0.00 43.20 1,149.12 B
1.00 RB-4 0.20 0.40 5.80 0.46 5.80 0.00 0.00 0.00 0.00 4.00 1.00 2.00 30.93 30.93 0.00 42.40 59.36 B
2.00 RB-5 0.30 0.50 6.00 1.80 15.60 0.00 0.00 0.00 0.00 4.00 2.00 5.00 41.50 83.00 4.00 48.00 45.20 162.72 C
2.00 RB-5 0.30 0.50 6.00 1.80 15.60 0.00 0.00 0.00 0.00 4.00 2.00 6.00 43.00 86.00 4.00 48.00 45.20 162.72 C
2.00 RB-5 0.30 0.50 6.00 1.80 15.60 0.00 0.00 0.00 0.00 4.00 2.00 6.00 43.00 86.00 4.00 48.00 45.20 162.72 C
2.00 RB-5 0.30 0.50 6.00 1.80 15.60 0.00 0.00 0.00 0.00 4.00 2.00 6.00 43.00 86.00 4.00 48.00 45.20 162.72 C
2.00 RB-5 0.30 0.50 5.00 1.50 13.00 0.00 0.00 0.00 0.00 4.00 2.00 6.00 35.83 71.67 4.00 40.00 41.20 148.32 C
2.00 RB-5 0.30 0.50 5.00 1.50 13.00 0.00 0.00 0.00 0.00 4.00 2.00 6.00 35.83 71.67 4.00 40.00 41.20 148.32 C
2.00 RB-5 0.30 0.50 5.00 1.50 13.00 0.00 0.00 0.00 0.00 4.00 2.00 6.00 35.83 71.67 4.00 40.00 41.20 148.32 C
2.00 RB-5 0.30 0.50 6.00 1.80 15.60 0.00 0.00 0.00 0.00 4.00 2.00 5.00 41.50 83.00 4.00 48.00 45.20 162.72 C
2.00 RB-6 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 70.00 0.00 43.20 120.96 B
2.00 RB-6 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 70.00 0.00 43.20 120.96 B
2.00 RB-6 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 70.00 0.00 43.20 120.96 B
2.00 RB-6 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 70.00 0.00 43.20 120.96 B
2.00 RB-6 0.20 0.40 5.00 0.80 10.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 29.17 58.33 0.00 39.20 109.76 B
2.00 RB-6 0.20 0.40 5.00 0.80 10.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 29.17 58.33 0.00 39.20 109.76 B
2.00 RB-6 0.20 0.40 5.00 0.80 10.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 29.17 58.33 0.00 39.20 109.76 B
2.00 RB-6 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 70.00 0.00 43.20 120.96 B
2.00 RB-7 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 2.00 5.00 41.50 83.00 0.00 43.20 120.96 B
2.00 RB-7 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 1.00 5.00 36.50 73.00 0.00 43.20 120.96 B
2.00 RB-7 0.20 0.40 5.00 0.80 10.00 0.00 0.00 0.00 0.00 4.00 1.00 5.00 30.42 60.83 0.00 39.20 109.76 B
2.00 RB-7 0.20 0.40 5.00 0.80 10.00 0.00 0.00 0.00 0.00 4.00 2.00 5.00 34.58 69.17 0.00 39.20 109.76 B
2.00 RB-8 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 2.00 5.00 41.50 83.00 0.00 43.20 120.96 B
2.00 RB-8 0.20 0.40 5.00 0.80 10.00 0.00 0.00 0.00 0.00 4.00 2.00 5.00 34.58 69.17 0.00 39.20 109.76 B
2.00 RB-9 0.30 0.50 6.00 1.80 15.60 0.00 0.00 0.00 0.00 4.00 2.00 5.00 41.50 83.00 4.00 48.00 45.20 162.72 C
2.00 RB-9 0.30 0.50 6.00 1.80 15.60 0.00 0.00 0.00 0.00 4.00 2.00 6.00 43.00 86.00 4.00 48.00 45.20 162.72 C
2.00 RB-9 0.30 0.50 6.00 1.80 15.60 0.00 0.00 0.00 0.00 4.00 2.00 6.00 43.00 86.00 4.00 48.00 45.20 162.72 C
2.00 RB-9 0.30 0.50 6.00 1.80 15.60 0.00 0.00 0.00 0.00 4.00 2.00 6.00 43.00 86.00 4.00 48.00 45.20 162.72 C
2.00 RB-9 0.30 0.50 6.00 1.80 15.60 0.00 0.00 0.00 0.00 4.00 2.00 6.00 43.00 86.00 4.00 48.00 45.20 162.72 C
2.00 RB-9 0.30 0.50 6.00 1.80 15.60 0.00 0.00 0.00 0.00 4.00 2.00 6.00 43.00 86.00 4.00 48.00 45.20 162.72 C
2.00 RB-9 0.30 0.50 6.00 1.80 15.60 0.00 0.00 0.00 0.00 4.00 2.00 6.00 43.00 86.00 4.00 48.00 45.20 162.72 C
2.00 RB-9 0.30 0.50 6.00 1.80 15.60 0.00 0.00 0.00 0.00 4.00 2.00 6.00 43.00 86.00 4.00 48.00 45.20 162.72 C
2.00 RB-9 0.30 0.50 6.00 1.80 15.60 0.00 0.00 0.00 0.00 4.00 2.00 6.00 43.00 86.00 4.00 48.00 45.20 162.72 C
2.00 RB-9 0.30 0.50 6.00 1.80 15.60 0.00 0.00 0.00 0.00 4.00 2.00 6.00 43.00 86.00 4.00 48.00 45.20 162.72 C
2.00 RB-10 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 70.00 0.00 43.20 120.96 B
2.00 RB-10 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 70.00 0.00 43.20 120.96 B
2.00 RB-10 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 70.00 0.00 43.20 120.96 B
2.00 RB-10 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 70.00 0.00 43.20 120.96 B
2.00 RB-10 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 70.00 0.00 43.20 120.96 B
2.00 RB-10 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 70.00 0.00 43.20 120.96 B
2.00 RB-10 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 70.00 0.00 43.20 120.96 B
2.00 RB-10 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 70.00 0.00 43.20 120.96 B
2.00 RB-10 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 70.00 0.00 43.20 120.96 B
2.00 RB-10 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 70.00 0.00 43.20 120.96 B
1.00 RB-11 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
1.00 RB-11 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
1.00 RB-11 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 2.00 4.00 40.00 40.00 0.00 43.20 60.48 B
1.00 RB-11 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
1.00 RB-11 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
1.00 RB-11 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
1.00 RB-11 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
1.00 RB-11 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 2.00 4.00 40.00 40.00 0.00 43.20 60.48 B
1.00 RB-11 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
1.00 RB-11 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
2.00 RB-12 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 70.00 0.00 43.20 120.96 B
2.00 RB-12 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 70.00 0.00 43.20 120.96 B
2.00 RB-12 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 70.00 0.00 43.20 120.96 B
2.00 RB-12 0.20 0.40 6.00 0.96 12.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 70.00 0.00 43.20 120.96 B
1.00 RB-13 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
1.00 RB-13 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
1.00 RB-13 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
1.00 RB-13 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
1.00 RB-13 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
1.00 RB-13 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
1.00 RB-14 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
1.00 RB-14 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
1.00 RB-14 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
1.00 RB-14 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
1.00 RB-14 0.20 0.40 2.80 0.22 2.80 0.00 0.00 0.00 0.00 4.00 1.00 6.00 17.73 17.73 0.00 30.40 42.56 B
1.00 RB-14 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 4.00 8.00 56.00 56.00 0.00 43.20 60.48 B
1.00 RB-14 0.20 0.40 3.00 0.24 3.00 0.00 0.00 0.00 0.00 4.00 1.00 6.00 19.00 19.00 0.00 33.20 46.48 C
1.00 RB-14 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
1.00 RB-14 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
1.00 RB-14 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
1.00 RB-14 0.20 0.40 6.00 0.48 6.00 0.00 0.00 0.00 0.00 4.00 1.00 4.00 35.00 35.00 0.00 43.20 60.48 B
Total 81.16 889.69 0.00 54.17 5,125.83 0.00 0.00 9,207.44
89.28 840.00 16mm

GRADE 33 10mm 0.616 283.84 174.85 174.85 209.81 1.20

12mm 0.888 0.00 0.00 1.20
GRADE 40 16 mm 1.578 54.00 85.21 352.36 422.83 1.20
GRADE 60 20 mm 2.466 108.33 267.15
25mm 3.853 0.00 0.00
28mm 4.834 0.00
32mm 6.313 0.00

ok rebar-beams 527.21 632.65 OK

BEAM COMPUTATIONS
pcs. Mark Base Height Length Volume Formworks Area STRAIGHT MID END L. 25mm TotL 25 mm STRAIGHT MID END L. 20mm TotL 20 mm STRAIGHT MID END L.16mm Tot. L16mm No. 10mm TotL 10mm No.10 mm stir Tot L 12 mm Tot L 10 mm
4. MACHINE ROOF BEAM
2.00 MRB-1 0.20 0.50 3.60 0.72 8.64 0.00 0.00 0.00 0.00 4.00 3.00 4.00 27.00 54.00 0.00 35.60 113.92 C
2.00 MRB-2 0.30 0.50 6.50 1.95 16.90 0.00 0.00 4.00 4.00 4.00 54.17 108.33 0.00 0.00 0.00 47.20 169.92 C
Total 2.67 25.54 0.00 108.33 54.00 0.00 0.00 283.84
2.94 0.00 16mm

GRADE 33 10mm 0.616 18,105.00 11,152.68 11,152.68 12,825.58 1.15

12mm 0.888 0.00 0.00 1.15
0.00 1.15
rebar-slab on fill 11,152.68 11,152.68 12,825.58 OK

ok SLAB ON FILL COMPUTATIONS

Length (m) Width (m) Thckness (m) Volume (m3) Surf Area (m2) Pcs L of bar (L) Lof bar(W) Gravel thickness Spacing of Rebar L 10 mm (m) L 12 mm (m) Gravel (m 3)
BUILDING 60.00 45.00 0.150 405.00 2,700.00 1.00 60.00 45.00 0.100 0.30 18,105.00 270.00
Total 405.00 2,700.00 18,105.00 0.00 270.00
445.50

GRADE 33 10mm 0.616 2,299.19 1,416.30 75,378.60 86,685.39 1.15

12mm 0.888 83,290.87 73,962.29 1.15
GRADE 40 16 mm 1.578 0.00 0.00 1.15

ok rebar-sus slab 75,378.60 86,685.39 OK

SUSPENDED SLAB COMPUTATION

PARALLEL TO SHORT SPAN PARALLEL TO LONG SPAN

Spacing of top bars @ Spacing of bottom bars @ Spacing of top bars @ Spacing of bottom LENGTH OF 12mm REBAR (m) LENGTH OF 10mm REBAR (m)
No. of Pcs. Long Span (m) Short Span (m) Thickness (m) Volume (m ) 3 2
Surface Area (m ) Formworks Area (m )2
support (m) midspan (m) support (m) bars @ midspan (m)

2,634.74 1. SECOND FLOOR

S-1 45.00 6.00 6.00 0.165 267.30 1,620.00 1,620.00 0.090 0.119 0.090 0.119 59,713.17 2-WAY
S-2 30.00 6.00 5.00 0.165 148.50 900.00 900.00 0.120 0.150 0.150 0.200 23,577.70 2-WAY
S-3 4.00 6.00 2.75 0.140 9.24 66.00 66.00 0.110 0.150 0.273 0.273 1,319.55 1-WAY
S-3 1.00 6.00 3.00 0.140 2.52 18.00 18.00 0.110 0.150 0.273 0.273 355.71 1-WAY
S-3 1.00 2.70 3.00 0.140 1.13 8.10 8.10 0.110 0.150 0.273 0.273 165.85 1-WAY
S-4 2.00 3.25 2.55 0.100 1.66 16.58 16.58 0.170 0.225 0.170 0.225 364.22 2-WAY
S-5 2.00 3.03 1.00 0.100 0.61 6.06 6.06 0.300 0.300 0.300 0.300 93.86 1-WAY
Total 430.96 2,634.74 2,634.74 83,290.87 2,299.19
474.05

GRADE 33 10mm 0.616 2,299.19 1,416.30 75,378.60 86,685.39 1.15

12mm 0.888 83,290.87 73,962.29 1.15
GRADE 40 16 mm 1.578 0.00 0.00 1.15

ok rebar-sus slab 75,378.60 86,685.39 OK

Page 14
 Computation

SUSPENDED SLAB COMPUTATION

PARALLEL TO SHORT SPAN PARALLEL TO LONG SPAN

Spacing of top bars @ Spacing of bottom bars @ Spacing of top bars @ Spacing of bottom LENGTH OF 12mm REBAR (m) LENGTH OF 10mm REBAR (m)
No. of Pcs. Long Span (m) Short Span (m) Thickness (m) Volume (m3) Surface Area (m2) Formworks Area (m2) support (m) midspan (m) support (m) bars @ midspan (m)

2,634.74 2. THIRD FLOOR

S-1 45.00 6.00 6.00 0.165 267.30 1,620.00 1,620.00 0.090 0.119 0.090 0.119 59,713.17 2-WAY
S-2 30.00 6.00 5.00 0.165 148.50 900.00 900.00 0.120 0.150 0.150 0.200 23,577.70 2-WAY
S-3 4.00 6.00 2.75 0.140 9.24 66.00 66.00 0.110 0.150 0.273 0.273 1,319.55 1-WAY
S-3 1.00 6.00 3.00 0.140 2.52 18.00 18.00 0.110 0.150 0.273 0.273 355.71 1-WAY
S-3 1.00 2.70 3.00 0.140 1.13 8.10 8.10 0.110 0.150 0.273 0.273 165.85 1-WAY
S-4 2.00 3.25 2.55 0.100 1.66 16.58 16.58 0.170 0.225 0.170 0.225 364.22 2-WAY
S-5 2.00 3.03 1.00 0.100 0.61 6.06 6.06 0.300 0.300 0.300 0.300 93.86 1-WAY
Total 430.96 2,634.74 2,634.74 83,290.87 2,299.19
474.05

GRADE 33 10mm 0.616 354.20 218.19 1,366.90 1,571.94 1.15

12mm 0.888 1,293.60 1,148.72 1.15
GRADE 40 16 mm 1.578 0.00 0.00 1.15

ok rebar-sus slab 1,366.90 1,571.94 OK

SUSPENDED SLAB COMPUTATION

PARALLEL TO SHORT SPAN PARALLEL TO LONG SPAN

Spacing of top bars @ Spacing of bottom bars @ Spacing of top bars @ Spacing of bottom LENGTH OF 12mm REBAR (m) LENGTH OF 10mm REBAR (m)
No. of Pcs. Long Span (m) Short Span (m) Thickness (m) Volume (m3) Surface Area (m2) Formworks Area (m2) support (m) midspan (m) support (m) bars @ midspan (m)

48.84 3. MACHINE ROOF FLOOR

S-6 2.00 6.60 3.70 0.150 7.33 48.84 48.84 0.100 0.150 0.100 0.150 1,293.60 354.20 2-WAY
Total 7.33 48.84 48.84 1,293.60 354.20
8.06

GRADE 33 10mm 0.616 1,021.20 629.06 629.06 723.42 1.15

12,626.47 319.89 12mm 0.888 0.00 1.15
97.20 GRADE 40 16 mm 1.578 1,837.17 2,899.05 2,899.05 3,333.91 1.15
20 mm 2.466 0.00
ok
rebar-stairs 3,528.11 4,057.33 OK

STAIR-1 COMPUTATIONS
Nosing Ceiling topping pcs. Mark Length (m) L of Riser L of Run (m) No. steps Area Formworks Volume (m3) 16 mm Spacing L 16mm (m) 10 mm Spacing L 10mm (m) 10 mm Spacing L 10. mm Stair Riser and Run L 10mm Nosing
26.35 40.84 14.49 0.15 1.00 STAIR - 1 1.550 0.250 0.300 17.00 23.63 8.10 0.125 529.64 0.30 208.86 0.30 57.66 26.35
3.10 4.65 5.43 1.00 Landing - 1 3.100 0.250 1.500 1.00 6.95 1.16 0.125 77.40 0.30 37.20 3.10
24.80 38.44 13.64 0.15 1.00 STAIR - 1 1.550 0.250 0.300 16.00 22.24 7.63 0.125 498.48 0.30 196.85 0.30 54.27 24.80
15.50 24.03 9.30 0.15 1.00 STAIR - 1 1.550 0.300 0.300 10.00 15.75 5.00 0.125 311.55 0.30 124.78 0.30 37.00 15.50
3.10 4.65 5.58 1.00 Landing - 1 3.100 0.300 1.500 1.00 7.41 1.40 0.125 77.40 0.30 37.20 3.10
17.05 26.43 10.23 0.15 1.00 STAIR - 1 1.550 0.300 0.300 11.00 17.33 5.50 0.125 342.71 0.30 136.79 0.30 40.70 17.05
89.90 139.04 58.67 Total 56.00 93.31 28.78 1,837.17 741.68 189.63 89.90
31.66

GRADE 33 10mm 0.616 1,021.20 629.06 629.06 723.42 1.15

12mm 0.888 0.00 1.15
GRADE 40 16 mm 1.578 1,552.90 2,450.48 2,450.48 2,818.05 1.15
20 mm 2.466 0.00

ok rebar-stairs 3,079.54 3,541.47 OK

STAIR-2 COMPUTATIONS
Nosing Ceiling topping pcs. Mark Length (m) L of Riser L of Run (m) No. steps Area Formworks Volume (m3) 16 mm Spacing L 16mm (m) 10 mm Spacing L 10mm (m) 10 mm Spacing L 10. mm Stair Riser and Run L 10mm Nosing
26.35 40.84 14.49 0.13 1.00 STAIR - 2 1.550 0.250 0.300 17.00 23.63 7.08 0.150 447.95 0.30 208.86 0.30 57.66 26.35
3.10 4.65 5.43 1.00 Landing - 2 3.100 0.250 1.500 1.00 6.95 1.16 0.150 65.00 0.30 37.20 3.10
24.80 38.44 13.64 0.13 1.00 STAIR - 2 1.550 0.250 0.300 16.00 22.24 6.67 0.150 421.60 0.30 196.85 0.30 54.27 24.80
15.50 24.03 9.30 0.13 1.00 STAIR - 2 1.550 0.300 0.300 10.00 15.75 4.40 0.150 263.50 0.30 124.78 0.30 37.00 15.50
3.10 4.65 5.58 1.00 Landing - 2 3.100 0.300 1.500 1.00 7.41 1.40 0.150 65.00 0.30 37.20 3.10
17.05 26.43 10.23 0.13 1.00 STAIR - 2 1.550 0.300 0.300 11.00 17.33 4.84 0.150 289.85 0.30 136.79 0.30 40.70 17.05
89.90 139.04 58.67 Total 56.00 93.31 25.54 1,552.90 741.68 189.63 89.90
28.09

GRADE 33 10mm 0.616 901.13 555.10 555.10 638.36 1.15

12mm 0.888 0.00 1.15
GRADE 40 16 mm 1.578 1,260.73 1,989.44 1,989.44 2,287.85 1.15
20 mm 2.466 0.00

ok rebar-stairs 2,544.54 2,926.22 OK

FIRE EXIT STAIR COMPUTATIONS

Nosing Ceiling topping pcs. Mark Length (m) L of Riser L of Run (m) No. steps Area Formworks Volume (m3) 16 mm Spacing L 16mm (m) 10 mm Spacing L 10mm (m) 10 mm Spacing L 10. mm Stair Riser and Run L 10mm Nosing
7.00 9.80 3.15 0.13 1.00 Stair 1.400 0.250 0.200 5.00 5.40 1.58 0.150 108.50 0.30 53.20 0.30 12.75 7.00
2.80 4.20 4.90 1.00 Landing 2.800 0.250 1.500 1.00 6.35 1.05 0.150 59.00 0.30 33.60 2.80
22.40 31.36 10.08 0.13 1.00 Stair 1.400 0.250 0.200 16.00 17.28 5.04 0.150 347.20 0.30 161.00 0.30 40.80 22.40
2.80 7.84 4.90 0.13 1.00 Landing 2.800 0.250 1.500 1.00 6.35 2.03 0.150 82.60 0.30 47.60 0.30 18.08 2.80
22.40 4.48 10.08 1.00 Stair 1.400 0.250 0.200 16.00 17.28 1.12 0.150 66.13 0.30 74.67 22.40
2.80 7.84 4.90 0.13 1.00 Landing 2.800 0.250 1.500 1.00 6.35 2.03 0.150 82.60 0.30 47.60 0.30 18.08 2.80
16.80 23.52 7.56 0.13 1.00 Stair 1.400 0.250 0.200 12.00 12.96 3.78 0.150 260.40 0.30 121.80 0.30 30.60 16.80
2.80 4.20 4.90 1.00 Landing 2.800 0.250 1.500 1.00 6.35 1.05 0.150 59.00 0.30 33.60 2.80
12.60 17.64 5.67 0.13 1.00 Stair 1.400 0.250 0.200 9.00 9.72 2.84 0.150 195.30 0.30 92.40 0.30 22.95 12.60
92.40 110.88 56.14 Total 62.00 88.04 20.51 1,260.73 665.47 143.27 92.40
22.56

GRADE 33 10mm 0.616 357.04 219.94 219.94 252.93 1.15

12mm 0.888 0.00 1.15
GRADE 40 16 mm 1.578 528.23 833.55 833.55 958.59 1.15
20 mm 2.466 0.00

ok rebar-stairs 1,053.49 1,211.51 OK

MACHINE ROOM STAIR COMPUTATIONS

Nosing Ceiling topping pcs. Mark Length (m) L of Riser L of Run (m) No. steps Area Formworks Volume (m3) 16 mm Spacing L 16mm (m) 10 mm Spacing L 10mm (m) 10 mm Spacing L 10. mm Stair Riser and Run L 10mm Nosing
16.10 18.52 7.25 0.13 1.00 Stair 1.150 0.250 0.200 14.00 12.67 3.12 0.150 209.30 0.30 96.03 0.30 30.45 16.10
1.15 1.32 1.61 1.00 Landing 1.150 0.250 1.150 1.00 2.47 0.33 0.150 19.93 0.30 11.12 1.15
23.00 26.45 10.35 0.13 1.00 Stair 1.150 0.250 0.200 20.00 18.10 4.46 0.150 299.00 0.30 135.70 0.30 43.50 23.00
40.25 46.29 19.21 Total 35.00 33.24 7.91 528.23 242.84 73.95 40.25
8.70

GRADE 33 10mm 0.616 238.00 146.61 146.61 168.60 1.15

12mm 0.888 0.00 1.15
GRADE 40 16 mm 1.578 397.50 627.26 627.26 721.34 1.15
20 mm 2.466 0.00

ok rebar-stairs 773.86 889.94 OK

Loading Area STAIR COMPUTATIONS

Nosing Ceiling topping pcs. Mark Length (m) L of Riser L of Run (m) No. steps Area Formworks Volume (m3) 16 mm Spacing L 16mm (m) 10 mm Spacing L 10mm (m) 10 mm Spacing L 10. mm Stair Riser and Run L 10mm Nosing
15.00 37.50 7.50 0.13 1.00 Stair 2.500 0.250 0.250 6.00 12.00 5.63 0.150 397.50 0.30 195.00 0.30 28.00 15.00
15.00 37.50 7.50 Total 6.00 12.00 5.63 397.50 195.00 28.00 15.00
6.19

GRADE 33 10mm 0.616 17,501.08 10,780.66 10,901.32 12,536.52 1.15

12mm 0.888 135.87 120.65 1.15
GRADE 40 16 mm 1.578 0.00 0.00 0.00 1.15

ok rebar-cantilevered slab 10,901.32 12,536.52 OK

CANTILEVERED SLAB /LEDGE COMPUTATION

PARALLEL TO SHORT SPAN PARALLEL TO LONG SPAN

Spacing of top bars @ Spacing of bottom bars @ Spacing of top bars @ Spacing of bottom LENGTH OF 12mm REBAR (m) LENGTH OF 10mm REBAR (m)
No. of Pcs. Long Span (m) Short Span (m) Thickness (m) Volume (m3) Surface Area (m2) Formworks Area (m2) support (m) midspan (m) support (m) bars @ midspan (m)

1. SECOND FLOOR
CS-1 2.00 1.50 1.25 0.125 0.47 3.75 3.75 0.100 0.300 79.94 16.33
CS-1 2.00 1.50 0.50 0.125 0.19 1.50 1.50 0.100 0.300 55.94 8.43
14.40 CS-2 TOP 1.00 13.80 0.60 0.100 0.83 8.28 8.28 0.200 0.300 170.44
22.80 CS-2 TOP 1.00 21.60 0.60 0.100 1.30 12.96 12.96 0.200 0.300 265.60
62.40 CS-2 TOP 1.00 61.20 0.60 0.100 3.67 36.72 36.72 0.200 0.300 748.72
47.40 CS-2 TOP 1.00 46.20 0.60 0.100 2.77 27.72 27.72 0.200 0.300 565.72
20.00 CS-2 BOTTOM 1.00 19.30 0.70 0.100 1.35 13.51 13.51 0.200 0.300 136.75
CS-2 VERTICAL 1.00 19.30 1.40 0.100 2.70 27.02 27.02 0.200 0.300 287.27
22.30 CS-2 BOTTOM 1.00 21.60 0.70 0.100 1.51 15.12 15.12 0.200 0.300 152.93
CS-2 VERTICAL 1.00 21.60 1.40 0.100 3.02 30.24 30.24 0.200 0.300 321.23
62.60 CS-2 BOTTOM 1.00 61.20 0.70 0.100 4.28 42.84 42.84 0.200 0.300 431.45
CS-2 VERTICAL 1.00 61.20 1.40 0.100 8.57 85.68 85.68 0.200 0.300 905.99
47.60 CS-2 BOTTOM 1.00 46.20 0.70 0.100 3.23 32.34 32.34 0.200 0.300 325.95
CS-2 VERTICAL 1.00 46.20 1.40 0.100 6.47 64.68 64.68 0.200 0.300 684.49
61.90 CS-5 1.00 61.00 0.45 0.100 2.75 27.45 27.45 0.300 0.300 498.02
2. THIRD FLOOR
124.20 CS-3 2.00 61.40 0.70 0.100 8.60 85.96 85.96 0.200 0.300 865.71
CS-3 VERTICAL 2.00 61.40 2.15 0.100 26.40 264.02 264.02 0.200 0.300 2,587.29
47.80 CS-3 1.00 46.40 0.70 0.100 3.25 32.48 32.48 0.200 0.300 327.35
CS-3 VERTICAL 1.00 46.40 2.15 0.100 9.98 99.76 99.76 0.200 0.300 978.40
20.70 CS-3 1.00 19.30 0.70 0.100 1.35 13.51 13.51 0.200 0.300 136.75
CS-3 VERTICAL 1.00 19.30 2.15 0.100 4.15 41.50 41.50 0.200 0.300 408.85
23.10 CS-3 1.00 21.70 0.70 0.100 1.52 15.19 15.19 0.200 0.300 153.63
CS-3 VERTICAL 1.00 21.70 2.15 0.100 4.67 46.66 46.66 0.200 0.300 459.29
3. ROOF FRAMING
125.60 CS-3 2.00 61.40 0.70 0.100 8.60 85.96 85.96 0.200 0.300 865.71
CS-3 VERTICAL 2.00 61.40 2.15 0.100 26.40 264.02 264.02 0.200 0.300 2,587.29
95.60 CS-3 2.00 46.40 0.70 0.100 6.50 64.96 64.96 0.200 0.300 654.71
CS-3 VERTICAL 2.00 46.40 2.15 0.100 19.95 199.52 199.52 0.200 0.300 1,956.79
798.40 Total 164.47 1,643.34 1,643.34 135.87 17,501.08
180.91

Page 15
 Computation

GRADE 33 10mm 0.616 1,202.09 740.49 740.49 851.56 1.15

12mm 0.888 0.00 1.15
GRADE 40 16 mm 1.578 1,734.24 2,736.63 2,736.63 3,147.13 1.15
25mm 3.853 0.00
28mm 4.834 0.00
32mm 6.313 0.00

ok rebar-Elev. RC wall 3,477.12 3,998.68 OK

excavetion E L E V A TO R P I T W A L L COMPUTATIONS
168.78 MARK PCS Thickness Length Height Volume FormworksArea Spacing of Hor. No.Hor.Bars Spacing of Vert. No.Vert.Bars L of 10mm L of 16 mm L of 20mm No. of Ties L of Ties L of 10mm
PIT 1.000 0.200 19.60 5.78 22.66 226.58 0.300 40.53 0.200 198.00 797.70 1,196.71
PIT 1.000 0.100 3.50 5.78 2.02 40.46 0.300 40.53 0.300 25.33 295.08
for sump pit PIT 1.000 0.200 3.50 4.28 3.00 29.96 0.300 30.53 0.200 37.00 109.31 168.13
PIT-SLAB 1.000 0.200 6.30 2.50 3.15 31.50 0.200 27.00 0.200 65.00 369.40
Total 30.83 328.50 1,202.09 1,734.24 0.00 0.00
33.91

GRADE 33 10mm 0.616 25.26 15.56 56.14 64.56 1.15

12mm 0.888 45.70 40.58 1.15
GRADE 40 16 mm 1.578 0.00 0.00 0.00 1.15

rebar-conc counter 56.14 56.14 64.56 OK

CONCRETE COUNTERS COMPUTATIONS

Length (m) Width (m) Thckness (m) Pcs. Volume (m3) Formworks Area L of bar (L) Lof bar(W) Spacing of Rebar Spacing of Rebar L 12 mm (m) L 10 mm (m)
Countertop 1.66 0.60 0.10 1.00 0.10 1.16 1.66 0.60 0.30 0.30 8.90 4.98
Countertop 0.95 0.60 0.10 1.00 0.06 0.67 0.95 0.60 0.30 0.30 5.35 2.85
Countertop 0.95 0.60 0.10 1.00 0.06 0.67 0.95 0.60 0.30 0.30 5.35 2.85
Countertop 2.46 0.60 0.10 1.00 0.15 1.72 2.46 0.60 0.30 0.30 12.90 7.38
Countertop 1.20 0.60 0.10 1.00 0.07 0.84 1.20 0.60 0.30 0.30 6.60 3.60
Countertop 1.20 0.60 0.10 1.00 0.07 0.84 1.20 0.60 0.30 0.30 6.60 3.60
Total 0.51 5.89 45.70 25.26
1.00

GRADE 33 10mm 0.616 10,167.60 6,263.24 11,899.91 13,684.90 1.15

18,337.56 1,435.48 12mm 0.888 6,347.60 5,636.67 1.15
83.32 GRADE 40 16 mm 1.578 0.00 0.00 0.00 0.00 1.15
GRADE 60 20 mm 2.466 0.00
25mm 3.853 0.00
28mm 4.834 0.00
32mm 6.313 0.00

rebar-lintel beams 11,899.91 13,684.90

LINTEL BEAM COMPUTATIONS

pcs. Mark Base Height Length Volume Formworks Area STRAIGHT MID END L. 25mm TotL 25 mm STRAIGHT MID END L.16mm Tot. L16mm STRAIGHT MID END L.12mm Tot. L12mm No. 12mm TotL 12mm No.10 mm stir Tot L 12 mm Tot L 10 mm
1. BUILDING
GF 92.10 30.70 93.00 LB-1 0.15 0.20 3.00 8.37 153.45 0.00 0.00 0.00 0.00 4.00 0.00 0.00 12.00 1,116.00 0.00 21.00 1,757.70
2F 98.00 32.67 98.00 LB-1 0.15 0.20 3.00 8.82 161.70 0.00 0.00 0.00 0.00 4.00 0.00 0.00 12.00 1,176.00 0.00 21.00 1,852.20
3F 90.00 30.00 90.00 LB-1 0.15 0.20 3.00 8.10 148.50 0.00 0.00 0.00 0.00 4.00 0.00 0.00 12.00 1,080.00 0.00 21.00 1,701.00
sets 2. DOORS
2.00 2.00 LB-1 0.15 0.20 3.00 0.18 3.30 0.00 0.00 0.00 0.00 4.00 0.00 0.00 12.00 24.00 0.00 21.00 37.80
2.00 2.00 LB-1 0.15 0.20 0.80 0.05 0.88 0.00 0.00 0.00 0.00 4.00 0.00 0.00 3.20 6.40 0.00 6.33 11.40
2.00 2.00 LB-1 0.15 0.20 0.80 0.05 0.88 0.00 0.00 0.00 0.00 4.00 0.00 0.00 3.20 6.40 0.00 6.33 11.40
1.00 1.00 LB-1 0.15 0.20 1.40 0.04 0.77 0.00 0.00 0.00 0.00 4.00 0.00 0.00 5.60 5.60 0.00 10.33 9.30
10.00 10.00 LB-1 0.15 0.20 0.80 0.24 4.40 0.00 0.00 0.00 0.00 4.00 0.00 0.00 3.20 32.00 0.00 6.33 57.00
3.00 3.00 LB-1 0.15 0.20 0.70 0.06 1.16 0.00 0.00 0.00 0.00 4.00 0.00 0.00 2.80 8.40 0.00 5.67 15.30
4.00 4.00 LB-1 0.15 0.20 1.80 0.22 3.96 0.00 0.00 0.00 0.00 4.00 0.00 0.00 7.20 28.80 0.00 13.00 46.80
1.00 1.00 LB-1 0.15 0.20 2.00 0.06 1.10 0.00 0.00 0.00 0.00 4.00 0.00 0.00 8.00 8.00 0.00 14.33 12.90
4.00 4.00 LB-1 0.15 0.20 1.50 0.18 3.30 0.00 0.00 0.00 0.00 4.00 0.00 0.00 6.00 24.00 0.00 11.00 39.60
UP&DOWN 3. WINDOWS
93.00 186.00 LB-1 0.15 0.20 3.00 16.74 306.90 0.00 0.00 0.00 0.00 4.00 0.00 0.00 12.00 2,232.00 0.00 21.00 3,515.40
2.00 4.00 LB-1 0.15 0.20 1.50 0.18 3.30 0.00 0.00 0.00 0.00 4.00 0.00 0.00 6.00 24.00 0.00 11.00 39.60
5.00 10.00 LB-1 0.15 0.20 0.60 0.18 3.30 0.00 0.00 0.00 0.00 4.00 0.00 0.00 2.40 24.00 0.00 5.00 45.00
2.00 4.00 LB-1 0.15 0.20 3.00 0.36 6.60 0.00 0.00 0.00 0.00 4.00 0.00 0.00 12.00 48.00 0.00 21.00 75.60
LEFT& RIGHT 3. WINDOWS
93.00 186.00 LB-1 0.15 0.20 0.60 3.35 61.38 0.00 0.00 0.00 0.00 4.00 0.00 0.00 2.40 446.40 0.00 5.00 837.00
2.00 4.00 LB-1 0.15 0.20 0.60 0.07 1.32 0.00 0.00 0.00 0.00 4.00 0.00 0.00 2.40 9.60 0.00 5.00 18.00
5.00 10.00 LB-1 0.15 0.20 0.60 0.18 3.30 0.00 0.00 0.00 0.00 4.00 0.00 0.00 2.40 24.00 0.00 5.00 45.00
2.00 4.00 LB-1 0.15 0.20 1.50 0.18 3.30 0.00 0.00 0.00 0.00 4.00 0.00 0.00 6.00 24.00 0.00 11.00 39.60
Total 47.61 872.80 0.00 0.00 0.00 0.00 6,347.60 0.00 241.33 0.00 10,167.60
52.37

GRADE 33 10mm 0.616 324.00 199.58 199.58 229.52 1.15

12mm 0.888 0.00 0.00 1.15
GRADE 40 16 mm 1.578 0.00 0.00 0.00 0.00 1.15

rebar-catch basin 199.58 199.58 229.52 OK

CATCH BASIN COMPUTATION

MARK No of Units Thickness (m) Width (m) Height (m) CHB Volume (m3) Spacing of Hor. No.Hor.Bars Spacing of Vert. No.Vert.Bars L of 10 mm (m) L of 10 mm (m) Gravel thickness Gravel (m3) Vol. Of Exc. (m3)
WALLS 18.00 0.15 3.00 0.70 37.80 0.10 1.01 7.09
MARK Thickness Length Width FormworksArea Volume Spacing of T&B No.Top&Bot.Bars Spacing of Trans. No.Trans.Bars L of 10 mm L of 10 mm
SLAB : Top 0.10 0.75 0.75 1.01 0.15 6.00 0.15 6.00 162.00
Bottom 0.10 0.75 0.75 1.01 0.15 6.00 0.15 6.00 162.00
Total 0.00 2.03 0.00 324.00 1.01 7.09
2.23

GRADE 33 10mm 0.616 2,962.80 1,825.08 4,045.80 4,652.66 1.15

12mm 0.888 2,500.80 2,220.71 1.15
28.20 GRADE 40 16 mm 1.578 0.00 0.00 0.00 1.15
GRADE 60 20 mm 2.466 0.00
25mm 3.853 0.00
28mm 4.834 0.00

rebar-stiff. column 4,045.80 4,652.66 OK

STIFFENER COLUMN COMPUTATIONS

Mark pcs. Length(m) Width(m) Height(m) Volume(m3) Formworks Area No. of 28 mm L of 28 mm (m) No. of 25 mm L of 25 mm (m) No. of 20 mm L of 20 mm (m) No. of 12 mm L of 12 mm (m) No.of ties L of tie L of 12mm (m) L of 10mm (m)
1. WALL
GF 0.00 SC-1 36.00 0.300 0.150 5.60 9.07 181.44 0.00 0.00 0.00 4.00 806.40 29.00 0.90 939.60
2F 0.00 SC-1 36.00 0.300 0.150 4.00 6.48 129.60 0.00 0.00 0.00 4.00 576.00 21.00 0.90 680.40
3F 0.00 SC-1 36.00 0.300 0.150 4.00 6.48 129.60 0.00 0.00 0.00 4.00 576.00 21.00 0.90 680.40
sets 2. DOORS
2.00 D-1 4.00 0.300 0.150 3.00 0.54 10.80 0.00 0.00 0.00 4.00 48.00 16.00 0.90 57.60
2.00 D-2 4.00 0.300 0.150 2.10 0.38 7.56 0.00 0.00 0.00 4.00 33.60 11.50 0.90 41.40
2.00 D-3 4.00 0.300 0.150 2.40 0.43 8.64 0.00 0.00 0.00 4.00 38.40 13.00 0.90 46.80
1.00 D-4 2.00 0.300 0.150 2.40 0.22 4.32 0.00 0.00 0.00 4.00 19.20 13.00 0.90 23.40
10.00 D-5 20.00 0.300 0.150 2.40 2.16 43.20 0.00 0.00 0.00 4.00 192.00 13.00 0.90 234.00
3.00 D-6 6.00 0.300 0.150 2.10 0.57 11.34 0.00 0.00 0.00 4.00 50.40 11.50 0.90 62.10
4.00 D-7 8.00 0.300 0.150 2.40 0.86 17.28 0.00 0.00 0.00 4.00 76.80 13.00 0.90 93.60
1.00 SD-1 2.00 0.300 0.150 2.10 0.19 3.78 0.00 0.00 0.00 4.00 16.80 11.50 0.90 20.70
4.00 SD-2 8.00 0.300 0.150 2.10 0.76 15.12 0.00 0.00 0.00 4.00 67.20 11.50 0.90 82.80
Total 28.13 562.68 0.00 0.00 0.00 2,500.80 0.00 2,962.80
30.95

WA LL COMPUTATION WA LL COMPUTATION
Plastering MARK Width Height Gross Area Hollow Area Net area Spacing of L 12 mm L 12 mm Spacing of L 10 mm L 12 mm MARK Width Height Gross Area Hollow Area Net area Spacing of L 12 mm L 12 mm Spacing of L 10 mm L 12 mm
Exterior 3,912.48 6" CHB 6" CHB
Interior 8,635.14 Exterior Exterior
1. Ground Floor 198.50 9.38 1,861.93 77.88 1,784.05 0.60 3,112.60 0.60 3,301.72 0.00 1. Ground Floor 198.50 9.38 1,861.93 77.88 1,784.05 0.60 3,112.60 0.60 3,301.72 0.00
6" CHB 4,161.79 2. Second Floor 209.30 4.00 837.20 66.48 770.72 0.60 1,399.33 0.60 1,604.63 0.00 2. Second Floor 209.30 4.00 837.20 66.48 770.72 0.60 1,399.33 0.60 1,604.63 0.00
4" CHB 2,112.02 3. Third Floor 209.30 4.00 837.20 64.92 772.28 0.60 1,399.33 0.60 1,604.63 0.00 3. Third Floor 209.30 4.00 837.20 64.92 772.28 0.60 1,399.33 0.60 1,604.63 0.00
4. Roof Deck Floor (Machine Room) 22.64 4.05 91.69 1.92 89.77 0.60 156.87 0.60 175.46 0.00 4. Roof Deck Floor (Machine Room) 22.64 4.05 91.69 1.92 89.77 0.60 156.87 0.60 175.46 0.00
5. Parapet Wall 218.00 2.00 436.00 0.00 436.00 0.60 728.67 1.60 490.50 0.00 5. Parapet Wall 218.00 2.00 436.00 0.00 436.00 0.60 728.67 0.60 944.67 0.00
Total 3,852.82 6,796.80 0.00 7,176.94 0.00 Total 3,852.82 6,796.80 7,631.11 0.00
9,752.90 12MM 10,982.99 0.888 6" CHB 6" CHB
7,237.92 10MM 11,749.86 0.616 Interior Interior
16,990.81 1. Ground Floor 31.02 9.38 290.97 7.68 283.29 0.60 494.33 0.60 515.97 0.00 1. Ground Floor 31.02 9.38 290.97 7.68 283.29 0.60 494.33 0.60 515.97 0.00
Ground Floor 0.00 0.00 0.00 0.00 0.00 0.60 0.00 0.60 0.00 0.00 Ground Floor 0.00 0.00 0.00 0.00 0.00 0.60 0.00 0.60 0.00 0.00
2. Second Floor 6.90 4.00 27.60 1.92 25.68 0.60 50.00 0.60 52.90 0.00 2. Second Floor 6.90 4.00 27.60 1.92 25.68 0.60 50.00 0.60 52.90 0.00
2. Third Floor 0.00 4.00 0.00 0.00 0.00 0.60 4.00 0.60 0.00 0.00 2. Third Floor 0.00 4.00 0.00 0.00 0.00 0.60 4.00 0.60 0.00 0.00
Total 308.97 548.33 0.00 568.87 0.00 Total 308.97 548.33 568.87 0.00
4" CHB 4" CHB
Interior Interior
1. Ground Floor 118.28 9.38 1,109.47 15.84 1,093.63 0.60 1,858.49 0.60 1,967.39 0.00 1. Ground Floor 118.28 9.38 1,109.47 15.84 1,093.63 0.60 1,858.49 0.60 1,967.39 0.00
Slop sink 3.73 0.60 2.24 0.00 2.24 0.60 4.33 0.60 7.46 0.00 Slop sink 3.73 0.60 2.24 0.00 2.24 0.60 4.33 0.60 7.46 0.00
2. Second Floor 143.40 4.00 573.60 20.16 553.44 0.60 960.00 0.60 1,099.40 0.00 2. Second Floor 143.40 4.00 573.60 20.16 553.44 0.60 960.00 0.60 1,099.40 0.00
Slop sink 3.10 0.60 1.86 0.00 1.86 0.60 3.70 0.60 6.20 0.00 Slop sink 3.10 0.60 1.86 0.00 1.86 0.60 3.70 0.60 6.20 0.00
3. Third Floor 105.58 4.00 422.32 21.12 401.20 0.60 707.87 0.60 809.45 0.00 3. Third Floor 105.58 4.00 422.32 21.12 401.20 0.60 707.87 0.60 809.45 0.00
Total 2,052.36 3,534.39 0.00 3,889.90 0.00 Total 2,052.36 3,534.39 3,889.90 0.00
4" CHB 4" CHB
Exterior Exterior
1. Roof Deck Floor (Machine Room) 14.73 4.05 59.66 0.00 59.66 0.60 103.48 0.60 114.16 0.00 1. Roof Deck Floor (Machine Room) 14.73 4.05 59.66 0.00 59.66 0.60 103.48 0.60 114.16 0.00
Total 59.66 103.48 0.00 114.16 0.00 Total 59.66 103.48 114.16 0.00
6,273.81 10,982.99 12,204.03

VOLUME 45.94 50.54 GRADE 33 10mm 0.616 4,794.74 2,953.56 7,707.90 8,864.09 1.15
FORMWORKS 458.07 12mm 0.888 5,353.99 4,754.34 1.15
EXCAVATION 297.70 GRADE 40 16 mm 1.578 0.00 0.00 0.00 1.15
GRAVEL BEDDING 5.15 20 mm 2.466 0.00
25 mm 3.853 0.00

rebar-cistern/fire tank 7,707.90 8,864.09 OK

TIRIMMING 6.01 8.57
220.05 CISTERN/ FIRE TANK COMPUTATIONS L of 10 mm Gravel thickness Gravel (m3) Vol. Of Exc. (m3)
203.28 MARK UNITS Thickness Width Height FormworksArea Volume Spacing of Hor. No.Hor.Bars Spacing of Vert. No.Vert.Bars L of 12 mm 2,103.17 0.10 5.15 297.70

Page 16
 Computation
WALLS 1.00 0.150 35.17 5.78 406.57 30.49 0.20 59.80 0.20 353.70 2,044.39 L of 10 mm L of 16 mm
51.51 MARK Thickness Length Width FormworksArea Volume Spacing of T&B No.Top&Bot.Bars Spacing of Trans. No.Trans.Bars L of 12 mm
51.51 SLAB Bottom 0.15 8.57 6.01 7.73 0.20 62.10 0.20 87.70 2,581.08 2,691.57
220.05 306.29 Top 0.15 8.57 6.01 51.51 7.73 0.15 82.13 0.150 116.27 728.52 4,794.74 0.00 5.15 297.70
Total 458.07 45.94 5,353.99

GRADE 33 10mm 0.616 317.34 195.48 602.18 692.51 1.15

12mm 0.888 458.00 406.71 1.15
GRADE 40 16 mm 1.578 0.00 0.00 0.00 0.00 1.15
ok
rebar-conc. Gutter 602.18 692.51 OK

CONCRETE INSIDE GUTTER COMPUTATIONS L of 16 mm

305.20 MARK Thickness Length Height FormworksArea Volume Spacing of Hor. No.Hor.Bars Spacing of Vert. No.Vert.Bars L of 12 mm L of 10 mm
76.30 CS-4 VERTICAL 0.10 218.00 1.400 610.40 30.52 0.30 5.67 0.20 1,091.00 157.98 123.58
218.00 CS-4 VERTICAL 0.10 218.00 0.350 152.60 7.63 0.30 2.17 0.30 727.67 75.63
599.50 CS-4 SLAB 0.13 218.00 1.000 436.00 27.25 0.30 4.33 0.20 1,091.00 300.03 118.13 0.00
Total 1,199.00 65.40 458.00 317.34
71.94

GRADE 33 10mm 0.616 3,643.01 2,244.10 2,244.10 2,580.71 1.15

12mm 0.888 0.00 0.00 1.15
GRADE 40 16 mm 1.578 0.00 0.00 0.00 1.15
20 mm 2.466 0.00
25 mm 3.853 0.00
28 mm 4.834 0.00
ok
rebar-RC wall 2,244.10 2,580.71 OK

ELEVATOR WALL

Plastering R E T A I N I NG WALL COMPUTATIONS L of 12 mm

266.56 MARK PCS Thickness Length Height Volume FormworksArea Spacing of Hor. No.Hor.Bars Spacing of Vert. No.Vert.Bars L of 10mm
42.16 RCW-1 1.000 0.200 19.60 13.60 53.31 533.12 0.300 92.67 0.300 132.67 3,643.01
308.72 RCW-1 1.000 0.100 3.10 13.60 4.22 84.32 0.300 92.67 0.300 22.67 618.01 0.00
Total 53.31 533.12 3,643.01
58.64

Page 17
Date: 11-May-16
Project : Proposed 3- Storey Warehouse
Location :
Owner:
Subject : OPTIONAL ITEMS

OWNER SUPPLIED MATERIALS

Unit Cost Total Material Cost Total Cost
III. ARCHITECTURAL - FINISHING WORKS
FLOOR TILES
1 FF-02 - 0.60 x 0.60m Homogenous Tiles Polish Finish
Ground Floor
Liquid Sampling Area 13.97 sq.m. 1,633.84 22,824.77 22,824.77
Powder Sampling Area 14.37 sq.m. 1,633.84 23,478.31 23,478.31
Supervisors Office 10.74 sq.m. 1,633.84 17,547.46 17,547.46
Supervisors Office 10.69 sq.m. 1,633.84 17,465.77 17,465.77
Comfort Room @ GF 10.10 sq.m. 1,652.29 16,688.13 16,688.13
Office 60.21 sq.m. 1,633.84 98,373.63 98,373.63
Comfort Room Male 6.25 sq.m. 1,652.29 10,326.81 10,326.81
Comfort Room Female 4.11 sq.m. 1,633.84 6,715.09 6,715.09
Second Floor
Comfort Room @2F 11.02 sq.m. 1,652.29 18,208.24 18,208.24
Staging Area 102.89 sq.m. 1,633.84 168,106.00 168,106.00
Solid Weighing Room 59.79 sq.m. 1,633.84 97,687.41 97,687.41
Liquid Weighing Room 58.70 sq.m. 1,633.84 95,906.53 95,906.53

Sub-total of Floor Tiles 593,328.15

WALL TILES
1 WF-04 - 600 x 600mm Matte Tiles
Ground Floor
Comfort Room @ GF 72.24 sq.m. 540.00 39,009.60 39,009.60
Male 56.62 sq.m. 540.00 30,572.64 30,572.64
Female Cr 48.33 sq.m. 540.00 26,097.12 26,097.12
Second Floor
Comfort Room @2F 72.24 sq.m. 540.00 39,009.60 39,009.60

Sub-total of Wall Tiles 134,688.96

V PLUMBING FIXTURES
a Lavatory L4620 , countertop type with accessories 7.00 pc/s 7,875.00 55,125.00 55,125.00
b Stainless Lavatory Wash Area 2.00 pc/s 3,150.00 6,300.00 6,300.00
c Water closet, tank type with accessories (Executive), HCG C3123 8.00 pc/s 10,594.50 84,756.00 84,756.00
d Urinal U-24 Bennet 2.00 pc/s 5,229.00 10,458.00 10,458.00
e Push button type flush valve for urinals, UF627 2.00 pc/s 4,504.50 9,009.00 9,009.00
f Faucet, HCG LF3190PX 7.00 pc/s 1,081.50 7,570.50 7,570.50
g Faucet with accessories for Wash Area (2nd Floor) 2.00 pc/s 1,732.50 3,465.00 3,465.00
h Toilet paper holder - S8 8.00 set 500.00 4,000.00 4,000.00
i Soap holder - S6 6.00 set 304.50 1,827.00 1,827.00

Sub-total of Plumbing Fixtures 182,510.50

IV ELECTRICAL FIXTURES
a Fluorescent Fixture 1 x 40w 477.00 sets 1,403.85 669,636.45 669,636.45
b Circular Pinlight, Warm Light 54.00 sets 639.45 34,530.30 34,530.30
c Fluorsescent Fixture2 x 40w 30.00 sets 1,403.85 42,115.50 42,115.50
d Emergency light with Battery Pack 6.00 sets 529.20 3,175.20 3,175.20
e Exhaust Fan 3.00 sets 1,212.75 3,638.25 3,638.25
f. Exit Light 3.00 sets 804.83 2,414.48 2,414.48
g Ceiling Fan with Rotary Switch N.A.

Sub-total of Electrical Fixtures 755,510.18

V MECHANICAL FIXTURES

### Ventillation System

A Ground Floor
1 Finished goods Area (jet Fan Blower) 20.00 sets 97,251.00 1,945,020.00 1,945,020.00
2 Finished goods Area (Exhaust Fan) 12.00 sets 82,582.50 990,990.00 990,990.00
3 Receiving Area (Ceiling Plan) 6.00 sets 3,580.50 21,483.00 21,483.00
4 Living, Powder & Sampling Area (Exhaust Fans) 2.00 sets 24,197.25 48,394.50 48,394.50
5 Toilet1 (Cassette Exhaust Fan) 1.00 sets 6,814.50 6,814.50 6,814.50
6 Toilet2 (Cassette Exhaust Fan) 1.00 sets 6,814.50 6,814.50 6,814.50

B. Second Floor
1 Materials & Dispensing Area (Jet Fan Blower) 20.00 sets 97,251.00 1,945,020.00 1,945,020.00
2 Materials & Dispensing Area (Exhaust Fan) 12.00 sets 82,582.50 990,990.00 990,990.00
3 Materials & Dispensing Area (Ceiling Fan) 6.00 sets 3,580.50 21,483.00 21,483.00
4 Materials & Dispensing Area (Exhaust Fan) 2.00 sets 24,197.25 48,394.50 48,394.50
5 Toilet 1&2 (Cassette Type Exhaust Fan) 2.00 sets 14,553.00 29,106.00 29,106.00

C. Third Floor
1 Packaging Area (Jet Fan Blower) 20.00 sets 97,251.00 1,945,020.00 1,945,020.00
2 Packaging Area (Exhaust Fan) 12.00 sets 82,582.50 990,990.00 990,990.00
3 Packaging Area (Ceiling Fan) 6.00 sets 3,580.50 21,483.00 21,483.00
4 Packaging Area (Exhaust Fan) 2.00 sets 24,197.25 48,394.50 48,394.50

Sub-total of Ventilation System 9,060,397.50

TOTAL COST 10,726,435.29