Motortrade Contractor Project Costing Form

Company Name : West Blue Builders Date : October 5, 2018

Head Office Address : Panacan Road, Barangay Panacan, Narra, Palawan Telephone # : +639 1787 87 651
Email Address : mailtoryanjay@gmail.com Fax # :

To : Motortrade
Subject : Unit Price Quotation per Item of Work
Project Address : Puerto Princesa City, Palawan

NO. SCOPE OF WORKS MATERIAL LABOR

TOTAL AMOUNT
QTY UNIT UNIT COST AMOUNT QTY UNIT UNIT COST AMOUNT
I. EARTH WORKS
Excavation of (footing, wall footing, septic tank) m³ 363.68 0.00
Hauling-out all demolished debris and chipped-off tiles m³ 786.30 0.00
Backfill and Compaction m³ 1,125.00 0.00 m³ 506.25 0.00
Gravel Bedding (0.10m thk.) m³ 1,687.50 0.00 m³ 675.00 0.00
SUB-TOTAL 0.00 0.00 0.00

II. DEMOLITION
Existing 4.5mm thk. Fiber cement board Ceiling including metal studs. m² 73.30 0.00
Existing acoustic board Ceiling including t-runner frame. m² 82.50 0.00
Existing 4” CHB interior wall. m² 175.89 0.00
Existing 6” CHB exterior wall. m² 175.89 0.00
Existing Double Wall partition with metal studs frame. m² 87.95 0.00
Flooring ( Chipping ) - existing ceramic tiles. m² 117.26 0.00
Existing 30cm x 30cm x 2mm vinyl flooring. m² 73.29 0.00
Existing Ordinary Glass Panel with existing frame . m² 175.89 0.00
SUB-TOTAL 0.00 0.00

III. MASONRY
Construction of 6”x8”x16 exterior CHB wall (Plastering not included) m² 979.38 0.00 m² 391.75 0.00
Construction of 4”x8”x16 interior CHB wall (Plastering not included) m² 619.10 0.00 m² 247.64 0.00
Plastering (2 face) m² 409.50 0.00 m² 203.80 0.00
Plastering (1 face) m² 204.75 0.00 m² 101.90 0.00
Concreting (1:2:4) m³ 0.00
Steel reinforcement fabrication kgs 62.05 kgs 24.82
Steel reinforcement installation kgs 2.66 kgs 8.42
Page 1 of 5 West Blue Builders
 Formworks fabrication m² 263.24 m² 105.30
Formworks & staging installation m² 176.55 m² 70.62
Pouring of concrete m³ 4,600.00 m³ 1,840.00
Stripping of formworks m² m² 33.43
Slab on Fill @ 100mm thk. m³ 6,286.50 0.00 m³ 2,549.21 0.00
Retouching @ demolished part m² 160.00 0.00 m² 440.00 0.00
SUB-TOTAL 0.00 0.00 0.00

IV.a CEILING WORKS (new/replacement)

Supply and installation of 4.5mm fiber cement board ceiling on 9mm x
m² 334.00 0.00 m² 133.60 0.00
38mm x 5m double furring channel.GA 24.
Supply and installation of 4.5mm gypsum board ceiling on 9mm x 38mm x
m² 384.10 0.00 m² 153.64 0.00
5m double furring channel.GA 24.

Supply and installation of 5/8 x 2'x4' Daiken acoustic board on T-Runner m² 576.47 0.00 m² 247.50 0.00

SUB-TOTAL 0.00 0.00 0.00

V. CARPENTRY
Supply and installation of 4.5mm fiber cement board double wall partition
m² 838.59 0.00 m² 1,174.02 0.00
on 35mm x 64mm 3.0m metal stud ga.24.

Supply and installation of wooden hallow-core flush door set 7,718.75 0.00 set 2,701.56 0.00
Supply and installation of wooden hallow-core flush door with .60mts. X
set 8,366.25 0.00 set 2,928.19 0.00
.60mts. Ordinary glass viewing window
Fabrication of 3/4” thk. Ordinary plywood open Shelves (.4 x .60x2.40m)
set 6,210.00 0.00 set 2,173.50
1.50m from FFL. to bottom of shelves
SUB-TOTAL 0.00 0.00 0.00

VI.a TILE WORKS (new/replacement)

60 x 60 tiles (nanotech) by floor center pc 215.00 0.00 pc 86.00
60 x 60 tiles (nutzo) pc 200.00 0.00 pc 80.00
40 x 40 tiles (code 421) by floor center pc 79.00 0.00 pc 31.60
30 x 30 tiles – floor tiles pc 49.00 0.00 pc 19.60
30 x 20 tiles (1106) – wall tiles @ C.R. 1.2m high by floor center pc 45.00 0.00 pc 18.00
20 x 20 tiles (P22-2) – floor tiles @ C.R. by floor center pc 29.00 0.00 pc 11.60
consumables (H.D. Adhesive ABC brand only, Grout, Cutter) m² 430.50 0.00 m² 165.00 0.00
1 ½ “ Angle Bar ( Nosing ) at entrance perimeter pc 1,044.75 0.00 pc 208.95 0.00
SUB-TOTAL 0.00 0.00 0.00

Page 2 of 5 West Blue Builders

VII. PAINTING / REPAINTING
NEW CEILING using gypsum board and fiber cement board (boysen m² 178.55 0.00 m² 71.42 0.00
NEW CONCRETE WALL, beams and columns – concrete (boysen m² 192.84 0.00 m² 77.13 0.00
NEW FICEM BOARD WALL, drop wall, and zocallo using fiber cement m² 178.55 0.00 m² 71.42 0.00
EXISTING WALLS, COLUMNS, CEILING (boysen), at 2-coats for all re- m² 158.55 0.00 m² 63.42 0.00
Accordion / Roll up Painting (boysen) m² 178.55 0.00 m² 71.42 0.00
Parking Lines (boysen traffic paint yellow, or QDE yellow code: 19-161) 3- m² 325.00 0.00 m² 130.00 0.00
Facade (boysen), at 3-coats m² 178.55 0.00 m² 71.42 0.00
SUB-TOTAL 0.00 0.00 0.00

VIII. TOPPING
Smooth Finished at 2”thk. m² 330.75 0.00 m² 132.30 0.00

IX. EPOXY PAINT

Service area (sealbond) m² 310.42 0.00 m² 124.17 0.00
Storage area (sealbond) m² 310.42 0.00 m² 124.17 0.00
SUB-TOTAL 0.00 0.00 0.00

X. Air System @ Service Area

I Lifter set 2,800.00 0.00 set 1,120.00
SUB-TOTAL 0.00 0.00

XI. GLASS WORKS

Ordinary 1/4” Fix glass with SOB Frame by Cargon ft² 218.75 0.00 ft² 87.50 0.00
Ordinary 1/2” Fix glass with SOB Frame by Cargon ft² 255.15 0.00 ft² 102.06 0.00
SUB-TOTAL 0.00 0.00 0.00

XII. STEEL WORKS

Secret Locks as per standard details set 312.50 0.00 set 175.00 0.00
Padlock holder as per standard details pc 87.50 0.00 pc 55.00 0.00
Padlock cover as per standard details pc 87.50 0.00 pc 55.00 0.00
Droplight metal holder G.I. Pipe ½ (2pcs. / light) set 425.00 0.00 set 117.26 0.00
Grills (fabrication, door, window) (Square bar 12mm) ft² 125.00 0.00 ft² 66.00 0.00
Steel Grill Door, 1” dia. B.I pipe frame with 1/2” flatbar on 12mm square bar lot 8,032.50 0.00 lot 2,811.38 0.00
SUB-TOTAL 0.00 0.00 0.00

XIII. TOILET WORKS

HCG (water closet,lavatory,soap holder,tissue holder) set 10,925.00 0.00 set 3,277.50 0.00
Replacement of water closet (HCG) set 5,589.00 0.00 set 1,117.80 0.00
Replacement of lavatory (HCG) set 3,220.00 0.00 set 966.00 0.00
PVC Door set 3,162.50 0.00 set 948.75 0.00
Urinal (HCG) set 8,970.00 0.00 set 1,794.00 0.00
SUB-TOTAL 0.00 0.00 0.00

Page 3 of 5 West Blue Builders

XIV. TARPAULIN MOUNT INSTALLATION
L.ft 97.75 0.00 L.ft 39.10 0.00
SUB-TOTAL 0.00 0.00 0.00

XV. ELECTRICAL WORKS

Panel Board ( 6 Branches ) set 6,336.00 0.00 set 2,534.40 0.00
Panel Board ( 12 Branches ) set 13,464.00 0.00 set 5,385.60 0.00
Circuit Breakers (GE) 30amp for compressor pc 1,188.00 0.00 pc 475.20 0.00
T8 LED Tube, GE 40 watts pc 2,376.00 0.00 pc 950.40 0.00
Lighting – GE LED,.60mts x 1.20mts parabolic troffer light at 40watts, set 5,544.00 0.00 set 2,217.60 0.00
Lighting – Pendant Light pc 4,620.00 0.00 pc 1,848.00 0.00
Lighting ( 1-40 box type) – GE LED pc 1,716.00 0.00 pc 686.40 0.00
Lighting (Track Light, 5-watts spot type warm white) landlite pc 2,112.00 0.00 pc 844.80 0.00
Lighting (Track Bar, white @ 1.00mts.) landlite pc 844.80 0.00 pc 337.92 0.00
LED 7watts warm white Pendant light, with 12” aluminum semi-dome type set 4,620.00 0.00 set 1,848.00 0.00
LED 8watts daylight pinlight, 6” recessed type circular downlight set 1,287.00 0.00 set 514.80 0.00
Lighting – 36W LED Panel Light 60 cm x 60 cm (Landlite) set 3,379.20 0.00 set 1,351.68 0.00
Hanging Accessories & Clip Set set 594.00 0.00 set 237.60
Convenience Outlet- panasonic pc 396.00 0.00 pc 300.00 0.00
single Switch – panasonic pc 396.00 0.00 pc 300.00 0.00
1 Tel + 1 Data (Sales) (Panasonic) pc 554.40 0.00 pc 300.00 0.00
2 Data (Sales) (Panasonic) pc 666.60 0.00 pc 300.00 0.00
2 Data (BMI) (Panasonic) pc 666.60 0.00 pc 300.00 0.00
1 Tel + 1 Data (Parts Counter) (Panasonic) pc 554.40 0.00 pc 300.00 0.00
1 Data (CCTV) (Panasonic) pc 363.00 0.00 pc 300.00 0.00
Cat 5 (Voice and data) l.m. 79.20 0.00 l.m. 300.00 0.00
# 14 THHN WIRE (Phelp Dodge) l.m. 46.20 0.00 l.m. 18.48
#12 THHN WIRE (Phelp Dodge) l.m. 59.40 0.00 l.m. 23.76
#8 THHN WIRE (Phelp Dodge) l.m. 121.44 0.00 l.m. 48.58
¾ PVC moulding (Atlanta) pc 125.40 0.00 pc 50.16
½ PVC moulding (Atlanta) pc 99.00 0.00 pc 39.60
Flexible Hose roll 871.20 0.00 roll 348.48
Exhaust fan (3D 12” 371 cfm) -ceiling mounted set 3,300.00 0.00 set 1,320.00 0.00
Router Box (w/ 2 pcs duplex outlet) set 3,696.00 0.00 set 1,478.40
consumables lot 2,800.00 0.00 lot 1,120.00
SUB-TOTAL 0.00 0.00 0.00

Page 4 of 5 West Blue Builders

XVI. OTHER WORKS
Parts Counter (Hubs) (0.4W x 1.2L x 1.0H) set 23,220.00 0.00 material and labor included
Tarpaulin Signage (temporary) pc. 810.00 0.00 material and labor included
Tarpaulin frame lot 2,916.00 0.00 material and labor included
Bulletin board (4ft x 4ft) pc. 1,643.40 0.00 pc 657.36 0.00
Scaffoldings pc 350.00 0.00
SUB-TOTAL 0.00 0.00 0.00

TOTAL 0.00

Date of Last Renovation: DIRECT COST P 0.00

Lease Term: OVERHEAD/PROFIT 0.00
Rent: CONTINGENCIES 0.00
Total floor area (sq.m.): LODGING 5,000.00
MOBILIZATION/DEMOBILIZATION

TOTAL PROJECT COST P 5,000.00

#DIV/0! /sq. m.
Submitted by :
Ser Felix A. Brin
Owner/Manager
West Blue Builders

Page 5 of 5 West Blue Builders