ESTIMATED QUANTITY DERIVED UNIT COST TOTAL AMOUNT

DESCRIPTION CONTRACT AMOUNT

QTY UNIT MATERIAL LABOR EQUIPMENT MATERIAL LABOR

GENERAL REQUIREMENTS AND SITEWORK

Mobilization, Hauling and Demobilization 60.00 m² - 50.00 - - 3,000.00 3,000.00

Demolition of existing roof, roof framing and ceiling 60.00 m² - 250.00 - - 15,000.00 15,000.00

Laying out and Levelling 1.00 lot - 500.00 - - 500.00 500.00

SUBTOTAL (GENERAL REQUIREMENTS) 18,500.00

STRUCTURAL WORKS

Column Works ( Extension 3.00m)

Formworks and falseworks (1/2 Phenolic Plywood, 2x2 4.00 sets 650.00 700.00 2,600.00 2,800.00 5,400.00
good lumberx 4x2 good lumber, nails and GI tie wire)

Installation of 12mm dia. Bars 6.00 pcs 650.00 500.00 3,900.00 3,000.00 6,900.00

Installation of 10mm dia. Lateral ties 4.00 pcs 450.00 500.00 1,800.00 2,000.00 3,800.00

Concrete Pouring 3000 Psi 0.74 cu.m 4,500.00 3,000.00 3,330.00 2,220.00 5,550.00

Installation of CHB Wall (inclusive of sloping walls @

façade - - -

Installation of 10mm Dia deformed bars for dowels and 14.00 pcs 450.00 120.00 6,300.00 1,680.00 7,980.00
horizontal bars as per structural standard

CHB laying using 4" THK CHB 655.00 pcs 15.00 10.00 9,825.00 6,550.00 16,375.00

Cement mortar for CHB laying 40.00 sqm 320.00 150.00 12,800.00 6,000.00 18,800.00

Plastering 1" THK (Both sides) 142.50 sqm 155.00 130.00 22,087.50 18,525.00 40,612.50

Installation of Roof Beam (0.20 x 0.35) - - -

Formworks and falseworks (1/2 Phenolic Plywood) 2.00 sets 1,500.00 750.00 3,000.00 1,500.00 4,500.00

Installation of 12mm Dia Main deformed bars 20.00 pcs 650.00 300.00 13,000.00 6,000.00 19,000.00

Installation of 10mm dia. Stirrup 15.00 pcs 450.00 200.00 6,750.00 3,000.00 9,750.00

Concrete Pouring 3000 Psi 0.74 cu.m 4,500.00 3,000.00 3,330.00 2,220.00 5,550.00

SUB-STRUCTURE and GROUND FLOOR STRUCTURAL WORKS (TOTAL) 144,217.50

Roofing Works

2x4" x 1.5mm THK GI Tubular 14 pcs 1,200.00 500.00 16,800.00 7,000.00 23,800.00

2"x3"x1.2mm THK GI C-purlins 22.00 pcs 650.00 300.00 14,300.00 6,600.00 20,900.00

2"x6"x1.2mm THK GI C-purlins (senepa) 4.00 pcs 950.00 450.00 3,800.00 1,800.00 5,600.00

4mm THK Roofing (Ribbed type) 79.10 sqm 350.00 200.00 27,685.00 15,820.00 43,505.00

Roof gutter and flashing works 22.00 pcs 750.00 350.00 16,500.00 7,700.00 24,200.00

SUB-STRUCTURE and GROUND FLOOR STRUCTURAL WORKS (TOTAL) 118,005.00

Ceiling works
 Installation of ceiling panel using 9mm THK Gypsum Board 54.00 sqm 950.00 150.00 51,300.00 8,100.00 59,400.00

Roughing ins of 1/2" of Flexible Electrical Tube 2.00 rolls 600.00 700.00 1,200.00 1,400.00 2,600.00

#12 THHN Wire (Royu or same brand) 2.00 box 2,500.00 2,000.00 5,000.00 4,000.00 9,000.00

#8 THHN Wire for Main Feeder Line 45.00 mts 700.00 200.00 31,500.00 9,000.00 40,500.00

60AT, 6 branches, Main Circuit Breaker 1.00 set 5,000.00 2,500.00 5,000.00 2,500.00 7,500.00

Electrical Junction and Utility Box 1.00 lot 2,500.00 2,500.00 2,500.00 2,500.00 5,000.00

Installation of Pinlights (12w per area) 12.00 set 600.00 200.00 7,200.00 2,400.00 9,600.00

ELECTRICAL WORKS ( TOTAL OF 5 UNITS 668,000.00

PLUMBING WORKS (PER UNIT X 5 UNITS)

C.3.2 1/2" PPR Pipe Installation 8.00 pcs 500.00 350.00 4,000.00 2,800.00 6,800.00

C.4.1 2" PVC Pipe for waste water 10.00 pcs 450.00 500.00 4,500.00 5,000.00 9,500.00

C.4.2 3" PVC Pipe for solid waste water 9.00 pcs 650.00 500.00 5,850.00 4,500.00 10,350.00

C.4.3 Pipe Accessories and Fittings 1.00 lot 2,000.00 1,500.00 2,000.00 1,500.00 3,500.00

PLUMBING WORKS (TOTAL OF 5 UNITS) 150,750.00

PAINTING WORKS

C.3.2 Preparation and Plastering 890.00 sqm 50.00 40.00 44,500.00 35,600.00 80,100.00

C.4.1 Primary Coating (Flat White) 890.00 sqm 75.00 50.00 66,750.00 44,500.00 111,250.00

C.4.2 Finishing Paint 890.00 sqm 180.00 70.00 160,200.00 62,300.00 222,500.00

C.4.3 Ceiling Painting 384.00 sqm 80.00 60.00 30,720.00 23,040.00 53,760.00

PAINTING WORKS (TOTAL OF 5 UNITS) 467,610.00

CEILING WORKS

C.3.2 2" C-Channel on 2" Metal Furring @ 0.60 spacing 384.00 sqm 120.00 80.00 46,080.00 30,720.00 76,800.00

C.4.1 9mm THK Hardiflex 384.00 sqm 160.00 80.00 61,440.00 30,720.00 92,160.00

C.4.2 Accessories and Clippings 1.00 lot 5,000.00 3,000.00 5,000.00 3,000.00 8,000.00

CEILING WORKS (TOTAL OF 5 UNITS) 176,960.00

TILE WORKS (5 UNITS TOTAL)

C.3.2 (60x60) Ceramic Tile 340.00 sqm 1,000.00 300.00 340,000.00 102,000.00 442,000.00

C.4.1 (40x40) Ceramic tile non-slip 40.00 sqm 1,000.00 300.00 40,000.00 12,000.00 52,000.00

60x60cm Kitchen Countertop 1.00 set 5,000.00 1,500.00 5,000.00 1,500.00 6,500.00

TILE WORKS (TOTAL OF 5 UNITS) 494,000.00

F TRUSSES, ROOFING,FLASHING WORKS AND SPANDREL

F.1 2X3"X1.5mm GI Tubular (Main trusses) 6.00 pcs 900.00 500.00 5,400.00 3,000.00 8,400.00

F.2 2x3"x1.5mm GI C-Purlins 12.00 pcs 400.00 250.00 4,800.00 3,000.00 7,800.00

9mm THK Hardiflex Senepa 3.00 pcs 750.00 500.00 2,250.00 1,500.00 3,750.00

F.4 2" x 1/8" Angle bar for purlin cleats 2.00 pcs 850.00 500.00 1,700.00 1,000.00 2,700.00
F.5 0.5mm THK pre-fabricated gutter (Dark Gray) 6.00 pcs 1,050.00 280.00 6,300.00 1,680.00 7,980.00

F.7 0.4mm THK GIRibbed type roofing - White 45.00 sqm 400.00 180.00 18,000.00 8,100.00 26,100.00

F.8 Roofing Acc - Welding Rod, Tekscrew and Sealant 1.00 lot 1,500.00 1,000.00 1,500.00 1,000.00 2,500.00

G.1 GI Ceiling Spandrel 10.00 sqm 850.00 350.00 8,500.00 3,500.00 12,000.00

SUBTOTAL (TRUSSES, ROOFING AND FLASHING WORKS) 356,150.00

J FENESTRATIONS - DOORS & WINDOWS, RAILINGS

J.2 0.80mtrs x 2.10mtrs Semi Solid Panel Doors 3.00 set 5,000.00 1,000.00 15,000.00 3,000.00 18,000.00

J.3 70cm x 210cm PVC Doors for Toilet and Bath 2.00 set 3,500.00 700.00 7,000.00 1,400.00 8,400.00

J.5 70 cm Flush Door (Utility area) 1.00 set 2,500.00 700.00 2,500.00 700.00 3,200.00

Aluminum Frame Window (1.00x1.20m) 3.00 sets 8,500.00 1,500.00 25,500.00 4,500.00 30,000.00

SUBTOTAL (FENESTRATIONS - DOORS & WINDOWS, RAILINGS) 298,000.00

FIXTURES

Lavatory and Water Closet Combination 2.00 set 12,000.00 1,200.00 26,400.00 24,000.00 2,400.00 26,400.00

Telephone Type Shower head 2.00 set 2,700.00 700.00 6,800.00 5,400.00 1,400.00 6,800.00

Kitchen Sink (Single Tub and SS Faucet) 1.00 set 3,500.00 700.00 4,200.00 3,500.00 700.00 4,200.00

TOTAL 166,000.00

GRAND TOTAL 2,737,015.00