ESTIMATED QUANTITY DERIVED UNIT COST TOTAL AMOUNT

DESCRIPTION CONTRACT AMOUNT

QTY UNIT MATERIAL LABOR EQUIPMENT MATERIAL LABOR

A GENERAL REQUIREMENTS

A.1.0 Shop Drawings for interior works, Mood boards and

swatches for finishing materials 1.00 lot - 50,000.00 - - 50,000.00 50,000.00

A.2.1 Mobilization/Demobilization
Hauling
inclusive of Site Clearing and 1.00 lot - 20000 - - 20,000.00 20,000.00

SUBTOTAL (GENERAL REQUIREMENTS) 70,000.00

B PAINTING WORKS

B.1.0 PREPARATION

B.1.2 Application of Concrete Neutralizer on based concrete prior

to applying skimcoat for plastering 51.74 sqm 600.00 500.00 31,044.00 25,870.00 56,914.00

B.2.0 Application of Skimcoat (Super Fine White) 4,444.00 sqm 800.00 500.00 ` 3,555,200.00 2,222,000.00 5,777,200.00

B.2.1 Application of Primer Paint using B-701 (Boysen) 35.60 sqm 482.00 603.00 17,157.66 21,464.87 38,622.53

B.2.2 Installation of Granular Gravel 3/4 6.18 cu.m 2,232.00 121.00 13,793.76 747.78 14,541.54

B.2.3 Installation of 16mm Dia deformed bars 1,076.35 kg 51.00 55.00 54,893.85 59,199.25 114,093.10

B.2.4 Concrete Pouring 3000 Psi 10.91 cu.m 5,000.00 2,567.00 54,570.00 28,016.24 82,586.24

B.3.0 Installation of column neck - - -

B.3.1 Formworks and falseworks (1/2 Phenolic Plywood) 30.24 sqm 482.00 603.00 14,575.68 18,234.72 32,810.40

B.3.2 Installation of 16mm Dia deformed bars 792.11 kg 51.00 55.00 40,397.61 43,566.05 83,963.66

B.3.3 Concrete Pouring 3000 Psi 2.00 cu.m 5,000.00 2,567.00 10,000.00 5,134.00 15,134.00

B.4.0 Installation of wall footing - - -

B.4.1 Formworks and falseworks (1/2 Phenolic Plywood) 5.41 sqm 482.00 603.00 2,607.62 3,262.23 5,869.85

B.4.2 Installation of Granular Gravel 3/4 2.00 cu.m 2,232.00 121.00 4,464.00 242.00 4,706.00

B.4.3 Installation of 10mm Dia deformed bars 220.00 kg 51.00 55.00 11,220.00 12,100.00 23,320.00

B.4.4 Concrete Pouring 3000 Psi 3.00 cu.m 5,000.00 2,567.00 15,000.00 7,701.00 22,701.00

B.5.0 Installation of CHB wall (1st lift) (CHB 5 inch thck) 65.00 sqm 711.00 241.00 46,215.00 15,665.00 61,880.00

B.6.0 Installation of tie beam (0.20 x 0.40) - - -

B.6.1 Formworks and falseworks (1/2 Phenolic Plywood) 63.53 sqm 482.00 603.00 30,619.05 38,305.58 68,924.63

B.6.2 Installation of 16mm Dia deformed bars 236.25 kg 51.00 55.00 12,048.75 12,993.75 25,042.50

B.6.3 Installation of Granular Gravel 3/4 5.25 cu.m 2,232.00 121.00 11,718.00 635.25 12,353.25

B.6.4 Concrete Pouring 3000 Psi 12.60 cu.m 5,000.00 2,567.00 63,000.00 32,344.20 95,344.20

B.7.0 Slab on Grade

B.7.1 Backfilling and compaction fine sand 84.00 cu.m 1,004.00 178.00 400.00 84,336.00 14,952.00 132,888.00

B.7.2 Soil and termite treatment 210.00 sqm 121.00 18.00 25,410.00 3,780.00 29,190.00

B.7.3 Formworks and falseworks (1/2 Phenolic Plywood) 13.65 sqm 482.00 603.00 6,579.30 8,230.95 14,810.25

B.7.4 Installation of 10mm Dia deformed bars 737.10 kg 51.00 55.00 37,592.10 40,540.50 78,132.60
B.7.5 Concrete Pouring 3000 Psi 21.00 cu.m 5,000.00 2,567.00 105,000.00 53,907.00 158,907.00

B.7.6 Installation of Granular Gravel 3/4 21 cu.m 2,232.00 121.00 46872 2541 49,413.00

SUBTOTAL (SUB-STRUCTURE) 6,999,347.74

C SUPER-STRUCTURE

C.1.0 Installation of Ground Floor Column (2nd Lift) (0.2 x 0.40)

C.1.1 Formworks and falseworks (1/2 Phenolic Plywood) 72.58 sqm 482.00 603.00 34,981.63 43,763.33 78,744.96

C.1.2 Installation of 16mm Dia deformed bars 1,900.50 kg 51.00 55.00 96,925.50 104,527.50 201,453.00

C.1.3 Concrete Pouring 3000 Psi 7.35 cu.m 5,000.00 2,567.00 36,750.00 18,867.45 55,617.45

C.2.0 Masonry Works (Plaster 2 Sides) - - -

C.2.1 CHB laying 4 inch thck 294 sqm 542.00 178.00 159,348.00 52,332.00 211,680.00

C.2.2 CHB laying 5 inch thck 698.25 sqm 783.00 223.00 546,729.75 155,709.75 702,439.50

C.2.3 2" THK Plastering for exterior and interior walls using class B 1785 sqm 107.00 133.00 190,995.00 237,405.00 428,400.00

C.3.0 Installation of Lintel Beam Above Window (30M) - - -

C.3.1 Formworks and falseworks (1/2 Phenolic Plywood) 15.00 sqm 482.00 603.00 7,230.00 9,045.00 16,275.00

C.3.2 Installation of 10mm Dia deformed bars 620.81 kg 51.00 55.00 31,661.31 34,144.55 65,805.86

C.3.3 Concrete Pouring 3000 Psi 1.00 cu.m 5,000.00 2,567.00 5,000.00 2,567.00 7,567.00

C.4.0 Installation of roof beam (0.20 x 0.40) - - -

C.4.1 Formworks and falseworks (1/2 Phenolic Plywood) 86.00 sqm 482.00 603.00 41,452.00 51,858.00 93,310.00

C.4.2 Installation of 12mm Dia deformed bars 2,192.88 kg 51.00 55.00 111,836.88 120,608.40 232,445.28

C.4.3 Concrete Pouring 3000 Psi 12.01 cu.m 5,000.00 2,567.00 60,060.00 30,834.80 90,894.80

C.5.0 Installation of beam slab (0.20 x 0.40) - - -

C.5.1 Formworks and falseworks (1/2 Phenolic Plywood) 86.00 sqm 699.00 603.00 60,114.00 51,858.00 111,972.00

C.5.2 Installation of 16mm Dia deformed bars 2,392.88 kg 51.00 55.00 122,036.88 131,608.40 253,645.28

C.5.3 Concrete Pouring 3000 Psi 7.51 cu.m 5,000.00 2,567.00 37,550.00 19,278.17 56,828.17

C.6.0 Installation of 1st floor Slab thck 150MM - - -

C.6.1 Formworks and falseworks (1/2 Phenolic Plywood) 201.60 sqm 1,017.00 603.00 205,027.20 121,564.80 326,592.00

C.6.2 Installation of 12mm Dia deformed bars 3,492.00 kg 51.00 35.00 178,092.00 122,220.00 300,312.00

C.6.3 Concrete Pouring 3000 Psi 32.00 cu.m 5,000.00 2,567.00 160,000.00 82,144.00 242,144.00

C.7.0 Installation of stairs

C.7.1 Formworks and falseworks (1/2 Phenolic Plywood) 50.00 sqm 699.00 603.00 34,950.00 30,150.00 65,100.00

C.7.2 Installation of 12mm Dia deformed bars 800.00 kg 51.00 35.00 40,800.00 28,000.00 68,800.00

C.7.3 Concrete Pouring 3000 Psi 12.5 cu.m 5,000.00 603.00 62,500.00 7,537.50 70,037.50

SUBTOTAL (SUB-STRUCTURE) 3,610,026.30

D ELECTRICAL WORKS (PER UNIT X 5 UNITS)

D.1 Roughing-ins of 1/2" electrical pipe 32.00 pcs 100.00 87.50 3,200.00 2,800.00 6,000.00
D.2 Roughing ins of 1/2" of Flexible Electrical Tube 2.00 rolls 750.00 875.00 1,500.00 1,750.00 3,250.00

D.3 #12 THHN Wire (Royu or same brand) 2.00 box 5,060.00 2,800.00 10,120.00 5,600.00 15,720.00

D.4 #8 THHN Wire for Main Feeder Line 45.00 mts 875.00 280.00 39,375.00 12,600.00 51,975.00

D.5 60AT, 6 branches, Main Circuit Breaker 1.00 set 7,000.00 3,500.00 7,000.00 3,500.00 10,500.00

D.6 Electrical Junction and Utility Box 1.00 lot 3,500.00 3,500.00 3,500.00 3,500.00 7,000.00

D.7 Installation of Pinlights (12w per area) 12.00 set 840.00 280.00 10,080.00 3,360.00 13,440.00

ELECTRICAL WORKS ( TOTAL OF 5 UNITS 539,425.00

E PLUMBING WORKS (PER UNIT X 5 UNITS)

E.1 1/2" PPR Pipe Installation 8.00 pcs 700.00 490.00 5,600.00 3,920.00 9,520.00

E.2 2" PVC Pipe for waste water 10.00 pcs 630.00 700.00 6,300.00 7,000.00 13,300.00

E.3 3" PVC Pipe for solid waste water 9.00 pcs 910.00 700.00 8,190.00 6,300.00 14,490.00

E.4 Pipe Accessories and Fittings 1.00 lot 2,800.00 2,100.00 2,800.00 2,100.00 4,900.00

E.5 Installation of Septic tank 12.00 cu.m 1,000.00 300.00 12,000.00 3,600.00 15,600.00

PLUMBING WORKS (TOTAL OF 5 UNITS) 289,050.00

F PAINTING WORKS

F.1 Preparation and Plastering 1,785.00 sqm 60.00 50.00 107,100.00 89,250.00 196,350.00

F.2 Primary Coating (Flat White) 1,785.00 sqm 91.00 60.00 162,435.00 107,100.00 269,535.00

F.3 Finishing Paint 1,785.00 sqm 219.00 85.00 390,915.00 151,725.00 542,640.00

F.4 Ceiling Painting 384.00 sqm 97.00 73.00 37,248.00 28,032.00 65,280.00

PAINTING WORKS (TOTAL OF 5 UNITS) 1,073,805.00

G CEILING WORKS

G.1 2" C-Channel on 2" Metal Furring @ 0.60 spacing 384.00 sqm 168.00 112.00 64,512.00 43,008.00 107,520.00

G.2 9mm THK Hardiflex 384.00 sqm 224.00 112.00 86,016.00 43,008.00 129,024.00