PROJECT: PROPOSED DESIGN AND CONSTRUCTION OF MARAWI FIL-CHI FRIENDSHIP DOME

LOCATION : Marawi City, Lanao Del Sur, Mindanao

Contractor: Standel Corporation, Davao City

SUBJECT: PROPOSED FINAL QUOTATION (Based on the Reduced Size of Stadium's Diameter)

DIRECT COST
SERI MATERIALS LABOR & EQUIPMENT TOTAL
WORK BREAKDOWN STRUCTURE QTY. UNIT
ES
UNIT COST AMOUNT UNIT COST AMOUNT DIRECT COST

I. DESIGN & ENGINEERING PHASE (Phase I) 785,714.29

Project Definition and Scope Development
1.1
Phase
1.2 Schematic Design Phase 1.00 Lot 150,000.00 150,000.00 635,714.29 635,714.29 785,714.29

1.3 Design Development Phase

SUBTOTAL FOR THE DESIGN & ENGINEERING 150,000.00 635,714.29 785,714.29

II. CONSTRUCTION PHASE - Phase 2 142,071,413.64

2.1 Mobilization / Demobilization 1.00 Lot - - 908,000.00 908,000.00 908,000.00

SUBTOTAL FOR MOBILIZATION &
- 908,000.00 908,000.00
DEMOBILIZATION
III. GENERAL REQUIREMENTS
3.1 Permits, Bonds & Licenses 1.00 Lot 272,893.90 272,893.90 - - 272,893.90
3.2 Security Services 1.00 Lot - - 642,857.14 642,857.14 642,857.14
3.3 Engineer's Facilities and Equipment 1.00 Lot 886,313.00 886,313.00 - - 886,313.00
3.4 Construction Safety and Health 1.00 Lot 487,245.46 487,245.46 146,173.64 146,173.64 633,419.10
SUBTOTAL FOR GENERAL REQUIREMENTS 1,646,452.36 789,030.78 2,435,483.14
IV. SITEWORKS
4.1 Structure Excavation and Earthworks 1.00 Lot - - 3,688,132.28 3,688,132.28 3,688,132.28
Embankment, Backfilling, Compaction
4.2 1.00 Lot 3,047,214.90 3,047,214.90 914,164.47 914,164.47 3,961,379.37
including Hauling & Disposal of Debri
4.3 Termite Control Work 1.00 Lot 175,625.56 175,625.56 52,687.67 52,687.67 228,313.23
SUBTOTAL FOR SITEWORKS 3,222,840.46 4,654,984.42 7,877,824.88
V. CIVIL WORKS
Concrete Works for Support Structures,
5.1 1.00 Lot 6,774,009.65 6,774,009.65 2,032,202.90 2,032,202.90 8,806,212.55
Slabs & for Seating Sections

5.2 Installation of Pre-cast Concrete Planks 1.00 Lot 3,235,986.00 3,235,986.00 970,795.80 970,795.80 4,206,781.80

5.3 Masonry Works 1.00 Lot 3,728,773.35 3,728,773.35 1,118,632.00 1,118,632.00 4,847,405.35
SUBTOTAL FOR CIVIL WORKS 13,738,769.00 4,121,630.70 17,860,399.69
VI. STEEL WORKS -
Steel Works for Seat Frames, Railings &
6.1 1.00 Lot 2,979,387.40 2,979,387.40 893,816.22 893,816.22 3,873,203.62
Other Metal Works
6.2 Pre-Fabricated Structural Roof Trusses 1.00 Lot 15,814,368.00 15,814,368.00 4,744,310.40 4,744,310.40 20,558,678.40

6.3 Roof System 1.00 Lot 5,442,912.00 5,442,912.00 1,632,873.60 1,632,873.60 7,075,785.60
SUBTOTAL FOR STEEL WORKS 24,236,667.40 7,271,000.22 31,507,667.62
VII. ARCHITECTURAL WORKS

Installation of Owner Supplied Materials such

7.1 as Bleachers Fixed Seats (High- 1.00 Lot - - 1,384,615.38 1,384,615.38 1,384,615.38
Back)/Retractable Seats & Basketball System

7.2 Construction of Basketball & Volleyball Court 1.00 Lot 3,206,190.20 3,206,190.20 961,857.06 961,857.06 4,168,047.26

Construction of Function Rooms, Changing

7.3 Rooms, Kiosks, Media Coverage Rooms, 1.00 Lot 5,290,730.75 5,290,730.75 1,587,219.23 1,587,219.23 6,877,949.98
Rest Rooms, etc.
Fabrication & Installation of Doors &
7.4 1.00 Lot 2,323,873.42 2,323,873.42 697,162.03 697,162.03 3,021,035.45
Windows
Fabrication & Installation of Performers/Guest
7.5 1.00 Lot 1,304,958.04 1,304,958.04 391,487.41 391,487.41 1,696,445.45
Gates & Others
7.6 Finishing & Painting 1.00 Lot 6,780,230.78 6,780,230.78 2,034,069.23 2,034,069.23 8,814,300.02
SUBTOTAL FOR ARCHITECTURAL WORKS 18,905,983.19 7,056,410.34 25,962,393.53
VIII. ELECTRICAL WORKS
8.1 Grounding & Lighting Arrester 1.00 Lot 2,105,906.89 2,105,906.89 631,772.07 631,772.07 2,737,678.96

8.2 Electrical Conduit, Pipes & Fittings 1.00 Lot 3,147,103.44 3,147,103.44 944,131.03 944,131.03 4,091,234.47
C.O., Switches and Receptacles for Lighting
8.3 1.00 Lot 1,888,262.06 1,888,262.06 566,478.62 566,478.62 2,454,740.68
Outlets
8.4 Lighting Fixtures 1.00 Lot 1,623,551.72 1,623,551.72 487,065.52 487,065.52 2,110,617.24

8.5 Panelboards & Circuit Breakers 1.00 Lot 985,308.62 985,308.62 295,592.59 295,592.59 1,280,901.20

8.6 Electrical Equipment 1.00 Lot 5,770,655.16 5,770,655.16 1,731,196.55 1,731,196.55 7,501,851.71

8.7 Tapping Connection for Electricity 1.00 Lot 91,177.59 91,177.59 27,353.28 27,353.28 118,530.86
Testing & Commissioning for Electrical
8.8 1.00 Lot - - 2,110,617.24 2,110,617.24 2,110,617.24
System

1 of 2
 DIRECT COST
SERI MATERIALS LABOR & EQUIPMENT TOTAL
WORK BREAKDOWN STRUCTURE QTY. UNIT
ES
UNIT COST AMOUNT UNIT COST AMOUNT DIRECT COST

SUBTOTAL FOR ELECTRICAL WORKS 15,611,965.48 6,794,206.88 22,406,172.36

IX. AUXILIARY WORKS
9.1 CATV System 1.00 Lot 1,243,020.00 1,243,020.00 372,906.00 372,906.00 1,615,926.00
9.2 Voice & Data System 1.00 Lot 1,143,020.00 1,143,020.00 342,906.00 342,906.00 1,485,926.00
Fire Detection & Alarm System incl.
9.3 1.00 Lot 1,597,360.00 1,597,360.00 479,208.00 479,208.00 2,076,568.00
Smoke/Heat Detectors
9.4 CCTV System 1.00 Lot 1,248,020.00 1,248,020.00 374,406.00 374,406.00 1,622,426.00
9.5 Background Music & Paging System 1.00 Lot 1,148,020.00 1,148,020.00 344,406.00 344,406.00 1,492,426.00
Testing & Commissioning for Auxiliary
9.6 1.00 Lot - - 1,051,284.00 1,051,284.00 1,051,284.00
System
SUBTOTAL FOR AUXILIARY WORKS 6,379,440.00 2,965,116.00 9,344,556.00
X. PLUMBING WORKS
10.1 Plumbing Pipes & Fittings 1.00 Lot 1,544,930.00 1,544,930.00 463,479.00 463,479.00 2,008,409.00

10.2 Plumbing Fixtures 1.00 Lot 1,189,290.00 1,189,290.00 356,787.00 356,787.00 1,546,077.00

10.3 Pumps Installation 1.00 Lot 631,280.00 631,280.00 189,384.00 189,384.00 820,664.00

10.4 Sewer System 1.00 Lot 883,650.00 883,650.00 265,095.00 265,095.00 1,148,745.00

10.5 Waterline Connection 1.00 Lot 972,750.00 972,750.00 291,825.00 291,825.00 1,264,575.00

10.6 Testing for Plumbing Works 1.00 Lot - - 925,830.00 925,830.00 925,830.00
SUBTOTAL FOR PLUMBING WORKS 5,221,900.00 2,492,400.00 7,714,300.00
XI. MECHANICAL WORKS
Fire Protection System including Automatic
11.1 1.00 Lot 5,029,998.82 5,029,998.82 1,508,999.65 1,508,999.65 6,538,998.47
Fire Sprinkler System
Testing & Commissioning for Mechanical
11.2 1.00 Lot - - 612,267.80 612,267.80 612,267.80
Works
SUBTOTAL FOR MECHANICAL WORKS 5,029,998.82 2,121,267.44 7,151,266.27
XI. OTHER WORKS
11.1 Formworks and Scaffolding 1.00 Lot 3,217,115.41 3,217,115.41 965,134.62 965,134.62 4,182,250.03

11.2 Temporary Perimeter Fence 1.00 Lot 1,396,807.77 1,396,807.77 419,042.33 419,042.33 1,815,850.10

11.3 Waterproofing Works 1.00 Lot 1,270,884.62 1,270,884.62 381,265.39 381,265.39 1,652,150.01

11.4 Murals & Signages 1.00 Lot 963,923.08 963,923.08 289,176.92 289,176.92 1,253,100.01
SUBTOTAL FOR OTHER WORKS 6,848,730.88 2,054,619.26 8,903,350.15

Direct Direct
SUMMARY: Total
Materials Labor
A. DIRECT COST 100,992,747.59 41,864,380.33 142,857,127.92
B. INDIRECT COST
Overhead, Contingency & Misc. =
B.1 21,428,569.19
(15% of A)
B.2 Mark-Up = (10% of A) 14,285,712.79

B.3 Govt. Taxes = (A+B.1+B.2)*12% 21,428,569.19

C. Total Contract Amount 199,999,979.09

ONE HUNDRED NINETY NINE MILLION NINE HUNDRED NINETY NINE THOUSAND NINE HUNDRED SEVENTY NINE & 09/100 PHILIPPINE PESOS

CONCERNS & PARAMETERS:

1) Estimation of Quantities are projected to be in the Lump Sum/Lot Basis and the Cost Estimate per line item are Provisional subject to the Pending and Final Completion and Approval
of Design and Detailed Drawings.

2) The Costing of Items in the Work Breakdown Structure (WBS) presented in this quotation and in Primavera Schedule including the Scope of Works are referenced on a 'rule of thumb
basis' for the construction of a typical dome/stadium since the required detail drawings are not yet available on hand or insufficient during the estimation pending the completion
and approval of the Design and Detailed Drawings in Phase 1.

3) Installation for All Owner's Supplied Materials is included in this quotation except for the Installation Cost for Air Conditioning Units which is assumed to be performed by the Technicians
hired by the Client's side.

4) Works to be done in Driveway and Parking Areas outside vicinity of stadium are not included in this quotation.

Prepared by: Checked and Reviewed by: Recommended for Approval: Approved by:

JOHN RAFAEL Y. AYTONA RAMON A. AYTONA ROGELIO CABALLO JR. OSCAR TABIJE
Civil Engineer Senior Planning Engineer Operation Manager General Manager

STANDEL CORPORATION

2 of 2