Project: GL VISTA TAFT PROJECT

Subject: Proposed Cost & Quantity for interior CHB & Plastering Works (11th-42nd Floor Levels)

Date: May 25,2018

DAAA EVALUATION MEC CLAIM RECONCILED

Item description
Unit Qty Unit Cost Total Amount Qty Unit Cost Total Amount Qty Unit Cost Total Amount

CHB laying 4 Non- Load

bearing Interior Partion
A sq.m 6,888.20 1,301.00 8,961,548.20 6,865.16 1,301.00 8,931,574.20 6,888.20 1,301.00 8,961,548.20
(referred to keyplan
attached)

Interior Plain Cement

B sq.m 13,776.40 390.00 5,372,796.00 13,730.32 390.00 5,354,825.42 13,776.40 390.00 5,372,796.00
Smooth Plaster Finished

14,334,344.20 14,286,399.62 14,334,344.20

RECONCILED AMOUNT 14,334,344.20

CONTRACT AGREEMENT UNDER ARTICLE IX-9.07, ITEM I 5%

AMOUNT COVERED BY ARTICLE IX-9.07,ITEM I 716,717.21

NET AMOUNT OF DEDUCTIBLE 13,617,626.99

Prepared by: Conforme: Approved by:

D.A. ABCEDE & ASSOCIATES MEC VISTA GL TAFT PROPERTIES
Construction Project Manager's General Contractor General Contractor
Project: GL VISTA TAFT PROJECT

Subject: Proposed Cost & Quantity for interior CHB & Plastering Works (11th-42nd Floor Levels)

Date: May 25,2018

Proposed
Pro-rata of wt% deduc.
NO. Item Description Amount wt % wt % in prelim. Prelim. breakdown amount (G%) deductive
prelim. qty
amount
1.0 General Requirements 73,735,100.00 22.48%

a mobilization 400,000.00
b tel/elec/water 19,484,000.00
c safety/sanitation/cleaniness 4,803,300.00
d site supervision 9,386,000.00
e demobilization 400,000.00
prelim for inclusion in deductive qty (G) 34,473,300.00
G / 1.0 46.75%

2.0 site works 14,316,257.50 4.36% 5.63% 4,151,617.77

3.0 structural works 85,305,100.35 26.01% 33.55% 24,737,901.71
4.0 masonry works 53,213,143.00 16.22% 20.93% 15,431,451.30 7,214,651.50 - - 0.00%
5.0 others conc. Toppings/tilling 12,357,037.48 3.77% 4.86% 3,583,457.23
6.0 wall finishes 7,862,634.00 2.40% 3.09% 2,280,110.64
6.1 finish plain cement plaster 25,454,910.00 7.76% 10.01% 7,381,751.61 3,451,183.19 728,445.05 5,372,796.00 21.11%
7.0 ceiling 11,130,512.50 3.39% 4.38% 3,227,773.29
8.0 steelworks/door/ceiling 3,749,260.00 1.14% 1.47% 1,087,260.02
9.0 toilet accessories 148,900.00 0.05% 0.06% 43,179.99
metal works 12,160,860.42 3.71% 4.78% 3,526,567.21
waterproofing 9,936,103.00 3.03% 3.91% 2,881,402.62
misc. 11,528,951.75 3.51% 4.53% 3,343,317.97
others 7,101,230.00 2.17% 2.79% 2,059,308.64
100.00% 100.00% 73,735,100.00
A. Total Direct Cost (labor & Mat.) 254,264,900.00
A+1 Grand Total 328,000,000.00 728,445.05 5,372,796.00
TOTAL AMOUNT 6,101,241.05

Prepared by: Conforme: Approved by:

D.A. ABCEDE & ASSOCIATES MEC VISTA GL TAFT
Construction Project Manager's General Contractor Owner /Developer
Project: GL VISTA TAFT PROJECT

Subject: Proposed Cost & Quantity for interior CHB & Plastering Works (11th-42nd Floor Levels)

Date: May 25,2018

Pro-rata of Proposed
wt % in wt% deduc.
NO. Item Description Amount wt % Prelim. breakdown amount (G%) prelim wt% deductive
prelim. qty
deductive qty. amount

1.0 General Requirements 73,735,100.00 22.48%

c safety/sanitation/cleaniness 4,803,300.00
d site supervision 9,386,000.00

prelim for inclusion in deductive qty (G) 14,189,300.00

G / 1.0 19.24%

2.0 site works 14,316,257.50 4.36% 5.63% 4,151,617.77

3.0 structural works 85,305,100.35 26.01% 33.55% 24,737,901.71
4.0 masonry works 53,213,143.00 16.22% 20.93% 15,431,451.30 2,969,569.33 - - 0.00%
5.0 others conc. Toppings/tilling 12,357,037.48 3.77% 4.86% 3,583,457.23
6.0 wall finishes 7,862,634.00 2.40% 3.09% 2,280,110.64
6.1 finish plain cement plaster 25,454,910.00 7.76% 10.01% 7,381,751.61 1,420,515.98 299,829.88 5,372,796.00 21.11%
7.0 ceiling 11,130,512.50 3.39% 4.38% 3,227,773.29
8.0 steelworks/door/ceiling 3,749,260.00 1.14% 1.47% 1,087,260.02
9.0 toilet accessories 148,900.00 0.05% 0.06% 43,179.99
metal works 12,160,860.42 3.71% 4.78% 3,526,567.21
waterproofing 9,936,103.00 3.03% 3.91% 2,881,402.62
misc. 11,528,951.75 3.51% 4.53% 3,343,317.97
others 7,101,230.00 2.17% 2.79% 2,059,308.64
100.00% 100.00% 73,735,100.00
A. Total Direct Cost (labor & Mat.) 254,264,900.00
A+1 Grand Total 328,000,000.00 299,829.88 5,372,796.00

TOTAL AMOUNT 5,672,625.88

Prepared by: Conforme: Approved by:

D.A. ABCEDE & ASSOCIATES MEC VISTA GL TAFT
Construction Project Manager's General Contractor Owner /Developer
Project: GL VISTA TAFT PROJECT
Subject: Proposed Cost & Quantity for interior CHB & Plastering Works (11th-42nd Floor Levels)

Date: May 25,2018

Cost Breakdown:

Total Unit
item description Unit Qty Amount
Cost
area hallway @
A sq.m 199.40368
2.8 ht.soffit to ffl
a. chb laying 4" , lintel beams
sq.m 4,687.31 1,301.00 6,098,195.62
intended @ hallway ,31flrs level

A
total area of
a.' chb laying 4" , lintel beams
B beam (400 x sq.m 17
intended @ interior part. ,31flrs sq.m 6,888.20 1,301.00 8,961,548.20
600)@hallway
level

A.SUB-
15,059,743.82
TOTAL total area of door
s @ 26 sets , 1m
C sq.m 31.2
x 2.1ht. Including
b . Plastering works smooth finish 2 fire hose cabinet
sq.m 9,374.63 390.00 3,656,104.98
@hallway, 31 levels

A-(B+C) Estimated Qty @

T 151.20368
hallway

interior partition
B
A with beam @ 2.8 sq.m 120.554
slab soffit
b' . Plastering works smooth finish total area of beam
sq.m 13,776.40 390.00 5,372,796.00 B sq.m 12.7
@interior partition 31 levels (500x600)
T (A-B) Estimated Qty 107.854
interior partition
A w/o beam @ 2.8 sq.m 136.08
slab soffit
B.SUB-TOTAL 9,028,900.98 T A Estimated Qty 136.08
INTERIOR PLASTERING & CHB LAYING TOTAL AMOUNT 14,334,344.20 (T+T) Qty for interior partition 222.2

Prepared by: Conforme: Approved by:

D.A. ABCEDE & ASSOCIATES MEC VISTA GL TAFT
Construction Project Manager's General Contractor Owner /Developer
item no. linear mtr ht ceiling sq.m
1 2.9 2.8 8.12
2 1 2.8 2.8
3 5.3 2.8 14.84
4 4.1 2.8 11.48
5 5.3 2.8 14.84
6 4.1 2.8 11.48
7 5.1 2.8 14.28
8 4.1 2.8 11.48
9 5.3 2.8 14.84
10 1 2.8 2.8
11 2.9 2.8 8.12
12 1 2.8 2.8
13 2.9 2.8 8.12
14 5.3 2.8 14.84
15 4.1 2.8 11.48
16 5.1 2.8 14.28
17 4.1 2.8 11.48
18 5.1 2.8 14.28
19 5.3 2.8 14.84
20 2.9 2.8 8.12
21 1 2.8 2.8
22 6 2.8 16.8
total sq. meter 234.92
total sq. meter of beam 12.72
re. of balance 222.2