PROJECT : AMANI BUILDING A

LOCATION: CABANTIANROAD BUHANGIN DAVAO CITY(LANDMARK: BACK OF GAISANO CITY GATE)

SUBJECT: TILING WORKS - VAT INCLUSIVE

AREA UNIT UNIT COST

UNIT A (164 UNITS)

TOILET FLOOR ( 400X400 TILES) 3.20 SQM 200
TOILET WALL ( 200X200 TILES) 8.07 SQM 225
LIVING/KITCHEN/BEDROOM (150X600 TILES) 17.40 SQM 195
BALCONY (600X600) 2.20 SQM 180
TOTAL

AREA UNIT UNIT COST

UNIT A WITH GARDEN (4UNITS)

TOILET FLOOR ( 400X400 TILES) 3.20 SQM 200
TOILET WALL ( 200X200 TILES) 8.07 SQM 225
LIVING/KITCHEN/BEDROOM (150X600 TILES) 17.40 SQM 195
BALCONY (600X600) 5.10 SQM 180

AREA UNIT UNIT COST

UNIT B (7 UNITS)
TOILET FLOOR ( 400X400 TILES) 4.70 SQM 200
TOILET WALL ( 200X200 TILES) 6.34 SQM 225
LIVING/KITCHEN/BEDROOM (150X600 TILES) 23.05 SQM 195
BALCONY (600X600) 3.10 SQM 180

AREA UNIT UNIT COST

UNIT C (28 UNITS)

TOILET FLOOR ( 400X400 TILES) 4.82 SQM 200
TOILET WALL ( 200X200 TILES) 9.72 SQM 225
LIVING/KITCHEN/BEDROOM (150X600 TILES) 29.40 SQM 195
BALCONY (600X600) 3.30 SQM 180

AREA UNIT UNIT COST

UNIT C WITH GARDEN (1 UNIT)

TOILET FLOOR ( 400X400 TILES) 4.82 SQM 200
TOILET WALL ( 200X200 TILES) 9.74 SQM 225
LIVING/KITCHEN/BEDROOM (150X600 TILES) 29.42 SQM 195
BALCONY (600X600) 7.70 SQM 180

AREA UNIT UNIT COST

UNIT D (1 UNIT)
TOILET FLOOR ( 400X400 TILES) 4.50 SQM 200
TOILET WALL ( 200X200 TILES) 9.82 SQM 225
LIVING/KITCHEN/BEDROOM (150X600 TILES) 26.43 SQM 195
BALCONY (600X600) 3.30 SQM 180

AREA UNIT UNIT COST

UNIT E (1 UNIT)
TOILET FLOOR ( 400X400 TILES) 5.12 SQM 200
TOILET WALL ( 200X200 TILES) 9.71 SQM 225
LIVING/KITCHEN/BEDROOM (150X600 TILES) 26.71 SQM 195
BALCONY (600X600) 3.10 SQM 180

NOTE:
1. HAULING OF MATERIALS BY SUBCON
2. WEEKLY PROGRESS BILLING
3. 5% RETENTION
4. VAT REGISTRATION OFFICIAL RECEIPT
5. WITH AREA FOR BUNKHOUSE
K OF GAISANO CITY GATE) 5% OR
5% RETENTION 17% ROYALTY FEE
LUMPSUM
UNIT COST APPRAISED SUBCON APPRAISED SUBCON APPRAISED
AMOUNT CONTRACT
MASON AMOUNT PROFIT AMOUNT PROFIT AMOUNT
PER UNIT

640.00 2,450.00 180 576.00 32.00 547.20 30.40 454.18

1815.75 205 1654.35 80.70 1571.63 76.67 1304.45
3393.00 3,780.00 175 3045.00 174.00 2892.75 165.30 2400.98
396.00 160 352.00 22.00 334.40 20.90 277.55
6,244.75 6,230.00 5627.35 308.70 5345.98 293.27 4437.17
5936.05 5639.25 4680.58
LUMPSUM
UNIT COST APPRAISED SUBCON APPRAISED SUBCON APPRAISED
AMOUNT CONTRACT
MASON AMOUNT PROFIT AMOUNT PROFIT AMOUNT
PER UNIT

640.00 2,450.00 180 576.00 64.00 547.20 60.80 454.18

1815.75 205 1654.35 161.40 1571.63 153.33 1304.45
3393.00 4,310.00 175 3045.00 348.00 2892.75 330.60 2400.98
918.00 160 816.00 102.00 775.20 96.90 643.42
6,766.75 6,760.00 6091.35 675.40 5786.78 641.63 4803.03
6766.75 6428.41 5335.58
LUMPSUM
AMOUNT CONTRACT UNIT COST APPRAISED SUBCON APPRAISED SUBCON APPRAISED
MASON AMOUNT PROFIT AMOUNT PROFIT AMOUNT
PER UNIT

940.00 2,360.00 180 846.00 94.00 803.70 89.30 667.07

1426.50 205 1299.70 126.80 1234.72 120.46 1024.81
4494.75 5,050.00 175 4033.75 461.00 3832.06 437.95 3180.61
558.00 160 496.00 62.00 471.20 58.90 391.10
7,419.25 7,410.00 6675.45 743.80 6341.68 706.61 5263.59
7419.25 7048.29 5850.08
LUMPSUM
AMOUNT CONTRACT UNIT COST APPRAISED SUBCON APPRAISED SUBCON APPRAISED
MASON AMOUNT PROFIT AMOUNT PROFIT AMOUNT
PER UNIT

964.00 3,150.00 180 867.60 96.40 824.22 91.58 684.10

2187.00 205 1992.60 194.40 1892.97 184.68 1571.17
5733.00 6,320.00 175 5145.00 588.00 4887.75 558.60 4056.83
594.00 160 528.00 66.00 501.60 62.70 416.33
9,478.00 9,470.00 8533.20 944.80 8106.54 897.56 6728.43
9478.00 9004.10 7473.40
LUMPSUM
AMOUNT CONTRACT UNIT COST APPRAISED SUBCON APPRAISED SUBCON APPRAISED
MASON AMOUNT PROFIT AMOUNT PROFIT AMOUNT
PER UNIT
 964.00 3,150.00 180 867.60 96.40 824.22 91.58 684.10
2191.50 205 1996.70 194.80 1896.87 185.06 1574.40
5736.90 7,120.00 175 5148.50 588.40 4891.08 558.98 4059.59
1386.00 160 1232.00 154.00 1170.40 146.30 971.43
10,278.40 10,270.00 9244.80 1033.60 8782.56 981.92 7289.52
10278.40 9764.48 8104.52
LUMPSUM
UNIT COST APPRAISED SUBCON APPRAISED SUBCON APPRAISED
AMOUNT CONTRACT
MASON AMOUNT PROFIT AMOUNT PROFIT AMOUNT
PER UNIT

900.00 3,100.00 180 810.00 90.00 769.50 85.50 638.69

2209.50 205 2013.10 196.40 1912.45 186.58 1587.33
5153.85 5,740.00 175 4625.25 528.60 4393.99 502.17 3647.01
594.00 160 528.00 66.00 501.60 62.70 416.33
8,857.35 8,840.00 7976.35 881.00 7577.53 836.95 6289.35
8857.35 8414.48 6984.02
LUMPSUM
AMOUNT CONTRACT UNIT COST APPRAISED SUBCON APPRAISED SUBCON APPRAISED
MASON AMOUNT PROFIT AMOUNT PROFIT AMOUNT
PER UNIT

1024.00 3,200.00 180 921.60 102.40 875.52 97.28 726.68

2184.75 205 1990.55 194.20 1891.02 184.49 1569.55
5208.45 5,760.00 175 4674.25 534.20 4440.54 507.49 3685.65
558.00 160 496.00 62.00 471.20 58.90 391.10
8,975.20 8,960.00 8082.40 892.80 7678.28 848.16 6372.97
8975.20 8526.44 7076.95
 12% VAT
17% ROYALTY FEE RETENTION

SUBCON LUMPSUM PER

MASON SUBCON
PROFIT UNIT

25.23 4437.17 28.80 1.60

63.63 82.72 4.04
137.20 152.25 8.70
17.35 17.60 1.10
243.41 281.37 15.44
4680.58 296.80

SUBCON LUMPSUM PER

MASON SUBCON
PROFIT UNIT

50.46 4803.03 28.80 3.20

127.26 82.72 8.07
274.40 152.25 17.40
80.43 40.80 5.10
532.55 304.57 33.77
5335.58 338.34

SUBCON LUMPSUM PER MASON SUBCON

PROFIT UNIT

74.12 5263.59 42.30 4.70

99.98 64.99 6.34
363.50 201.69 23.05
48.89 24.80 3.10
586.49 333.77 37.19
5850.08 370.96

SUBCON LUMPSUM PER MASON SUBCON

PROFIT UNIT

76.01 6728.43 43.38 4.82

153.28 99.63 9.72
463.64 257.25 29.40
52.04 26.40 3.30
744.97 426.66 47.24
7473.40 473.90

SUBCON LUMPSUM PER MASON SUBCON

PROFIT UNIT
 76.01 7289.52 43.38 4.82
153.60 99.84 9.74
463.95 257.43 29.42
121.43 61.60 7.70
814.99 462.24 51.68
8104.52 513.92

SUBCON LUMPSUM PER

MASON SUBCON
PROFIT UNIT

70.97 6289.35 40.50 4.50

154.86 100.66 9.82
416.80 231.26 26.43
52.04 26.40 3.30
694.67 398.82 44.05
6984.02 442.87

SUBCON LUMPSUM PER MASON SUBCON

PROFIT UNIT

80.74 6372.97 46.08 5.12

153.13 99.53 9.71
421.22 233.71 26.71
48.89 24.80 3.10
703.97 404.12 44.64
7076.95 448.76