I.

Overall

Direct Unit Cost Total Direct Cost Mark Ups (%) Total Mark Up VAT Total Indirect Total Cost
Item No. Description of Work Unit Quantity
Material Labor Equipment (5.1)+(5.2)+(5.3) OCM Profit % AMOUNT 12% of (6)+(10) Cost (12) + (6)
(1) (2) (3) (4) (5.1) (5.2) (5.3) (6) (7) (8) (9) (10) (11) (12) (13)
A Touch up painting of interior wall and ceiling per unit/room of Athletes Village

General Requirements
Mobilization/Demoblization lot 1.00 16,000.00 16,000.00
Safety requirements lot 1.00 20,000.00 20,000.00
Service vehicle (1,000/day) lot 1.00 60,000.00 60,000.00
House rental including power & water consumption (2 months) lot 1.00 27,200.00 27,200.00
Architectural Works

Touch up painting per unit (Phermaplast paint) (Wall & ceiling)

Total number of units = 525units
m2 8,158.50 461.26 75.00 23.06 4,563,228.81 10% 8% 18% 821,381.19 - 821,381.19 5,384,610.00
Computed average area of repair per unit/room = 15.54m2
Total computed surface area of one (1) unit/room = 201.88m2

Subtotal of Item [A] 4,686,428.81 821,381.19 5,384,610.00

B Touch up painting of interior wall and ceiling per unit/room of Athletes Village

Re-painting of toilet ceiling per unit/room

Total number of units/room = 525units
m2 7,035.00 441.89 75.00 22.09 3,791,745.76 10% 8% 18% 682,514.24 - 682,514.24 4,474,260.00
Total computed area of repair for toilet ceiling = 13.40m2
Materials: Flat latex paint with emulsion sealer

Touch up painting of foyer ceiling per unit/room

Total number of units/room = 525units
m2 1,186.50 321.63 75.00 16.08 489,682.63 10% 8% 18% 88,142.87 - 88,142.87 577,825.50
Total computed area of repair for toilet ceiling = 2.26m2
Materials: Flat latex paint

Subtotal of Item [B] 4,281,428.39 770,657.11 5,052,085.50

C Painting of interior wall and ceiling of basement of Athletes Village

Painting of interior wall and ceiling of basement

Total computed surface area = 2171.33m2
m2 4,342.66 461.26 75.00 23.06 2,428,945.42 10% 8% 18% 437,210.18 - 437,210.18 2,866,155.60
Two (2) coat = One (1) undercoat, one (1) finishing coat
Materials: Phermaplast paint

Subtotal of Item [C] 2,428,945.42 437,210.18 2,866,155.60

Grand Total 11,396,802.63 2,029,248.47 13,302,851.10

II. Material Only

Direct Unit Cost Total Direct Cost Mark Ups (%) Total Mark Up VAT Total Indirect Total Cost
Item No. Description of Work Unit Quantity
Material Labor Equipment (5.1)+(5.2)+(5.3) OCM Profit % AMOUNT 12% of (6)+(10) Cost (12) + (6)
(1) (2) (3) (4) (5.1) (5.2) (5.3) (6) (7) (8) (9) (10) (11) (12) (13)
A Touch up painting of interior wall and ceiling per unit/room of Athletes Village

General Requirements
Mobilization/Demoblization lot 1.00 16,000.00 16,000.00
Safety requirements lot 1.00 20,000.00 20,000.00
Service vehicle (1,000/day) lot 1.00 60,000.00 60,000.00
House rental including power & water consumption (2 months) lot 1.00 27,200.00 27,200.00
Architectural Works

Touch up painting per unit (Phermaplast paint) (Wall & ceiling)

Total number of units = 525units
m2 8,158.50 461.26 - 23.06 3,951,341.31 10% 8% 18% 711,241.44 - 711,241.44 4,662,582.75
Computed average area of repair per unit/room = 15.54m2
Total computed surface area of one (1) unit/room = 201.88m2

Subtotal of Item [A] 4,074,541.31 711,241.44 4,662,582.75

B Touch up painting of interior wall and ceiling per unit/room of Athletes Village

Re-painting of toilet ceiling per unit/room

Total number of units/room = 525units
m2 7,035.00 441.89 - 22.09 3,264,120.76 10% 8% 18% 587,541.74 - 587,541.74 3,851,662.50
Total computed area of repair for toilet ceiling = 13.40m2
Materials: Flat latex paint with emulsion sealer

Touch up painting of foyer ceiling per unit/room

Total number of units/room = 525units
m2 1,186.50 321.63 - 16.08 400,695.13 10% 8% 18% 72,125.12 - 72,125.12 472,820.25
Total computed area of repair for toilet ceiling = 2.26m2
Materials: Flat latex paint

Subtotal of Item [B] 3,664,815.89 659,666.86 4,324,482.75

C Painting of interior wall and ceiling of basement of Athletes Village

Painting of interior wall and ceiling of basement

Total computed surface area = 2171.33m2
m2 4,342.66 461.26 - 23.06 2,103,245.92 10% 8% 18% 378,584.27 - 378,584.27 2,481,830.19
Two (2) coat = One (1) undercoat, one (1) finishing coat
Materials: Phermaplast paint

Subtotal of Item [C] 2,103,245.92 378,584.27 2,481,830.19

Grand Total 9,842,603.13 1,749,492.56 11,468,895.69

III. Labor Only

Direct Unit Cost Total Direct Cost Mark Ups (%) Total Mark Up VAT Total Indirect Total Cost
Item No. Description of Work Unit Quantity
Material Labor Equipment (5.1)+(5.2)+(5.3) OCM Profit % AMOUNT 12% of (6)+(10) Cost (12) + (6)
(1) (2) (3) (4) (5.1) (5.2) (5.3) (6) (7) (8) (9) (10) (11) (12) (13)
A Touch up painting of interior wall and ceiling per unit/room of Athletes Village

General Requirements
Mobilization/Demoblization lot 1.00 -
Safety requirements lot 1.00 -
Service vehicle (1,000/day) lot 1.00 -
House rental including power & water consumption (2 months) lot 1.00 -
Architectural Works

Touch up painting per unit (Phermaplast paint) (Wall & ceiling)

Total number of units = 525units
m2 8,158.50 - 75.00 - 611,887.50 10% 8% 18% 110,139.75 - 110,139.75 722,027.25
Computed average area of repair per unit/room = 15.54m2
Total computed surface area of one (1) unit/room = 201.88m2

Subtotal of Item [A] 611,887.50 110,139.75 722,027.25

B Touch up painting of interior wall and ceiling per unit/room of Athletes Village

Re-painting of toilet ceiling per unit/room

Total number of units/room = 525units
m2 7,035.00 - 75.00 - 527,625.00 10% 8% 18% 94,972.50 - 94,972.50 622,597.50
Total computed area of repair for toilet ceiling = 13.40m2
Materials: Flat latex paint with emulsion sealer

Touch up painting of foyer ceiling per unit/room

Total number of units/room = 525units
m2 1,186.50 - 75.00 - 88,987.50 10% 8% 18% 16,017.75 - 16,017.75 105,005.25
Total computed area of repair for toilet ceiling = 2.26m2
Materials: Flat latex paint

Subtotal of Item [B] 616,612.50 110,990.25 727,602.75

C Painting of interior wall and ceiling of basement of Athletes Village

Painting of interior wall and ceiling of basement

Total computed surface area = 2171.33m2
m2 4,342.66 - 75.00 - 325,699.50 10% 8% 18% 58,625.91 - 58,625.91 384,325.41
Two (2) coat = One (1) undercoat, one (1) finishing coat
Materials: Phermaplast paint

Subtotal of Item [C] 325,699.50 58,625.91 384,325.41

Grand Total 1,554,199.50 279,755.91 1,833,955.41