Proiect : PROPOSED ANTIPOLO RESORT PROJECT ( 834 SQM LOT)

Owner :
Subject : COST PROPOSAL (Phase 1)

UNIT COST
ITEM DESCRIPTION UNIT QUANTITY
UNIT AMOUNT
1.0 GENERAL REQUIREMENTS
1.1 Preliminaries
1.11 Mobilization and Demobilization lot 1.00 28,000.00 28,000.00
1.12 TemFacil/Utilities/Barracks/Storages area/6 mo staff huouse rental lot 1.00 15,000.00 15,000.00
1.13 Power consumption and others (For welding, equipments and lighting) lot 1.00 By Owner
1.14 Pocurement and transport/delivery of materials lot 1.00 25,000.00 25,000.00
1.2 As Built Plan lot 1.00 -
1.3 Plans and Permit lot 1.00 -
1.4 Bonds and Insurances lot 1.00 -
1.5 Haulling and disposal lot 1.00 17,000.00 17,000.00
1.6 Miscellaneous (Safety,safety crew , PPE, Signages, others) lot 1.00 5,000.00 5,000.00
SUB-TOTAL: 1.0 90,000.00
2.0 GENERAL SITE WORKS
2.1 Clearing works lot 1.00 10,000.00 10,000.00
2.11 Haulling out of debris Included Included
2.2 Excavation (Footing & footing tie beam) cu.m 25.00 1,530.00 38,250.00
2.3 Backfill ( On footing, footing tie beam and balance backfilling import mateials) cu.m 12.00 700.00 8,400.00
2.4 Hauling of soil cu.m 18.00 300.00 5,400.00
2.5 Gravel Bedding (Foundation and slab base) cu.m 15.00 2,300.00 34,500.00
SUB-TOTAL: 2.0 96,550.00
3.0 STRUCTURAL WORKS
3.1 CONCRETING WORKS
3.11 Concrete (Labor & materials) - Arc Entrance & Way Bridge
3.111 Footing (For steel column foundation) (3,000.00psi) cu.m 2.50 5,500.00 13,750.00
3.112 Wall footing (New wall footing partition) (3,000.00psi) cu.m 3.50 5,500.00 19,250.00
3.113 Column (Foundation to bottom of steel collumn) (3,000.00psi) cu.m 3.50 5,500.00 19,250.00
3.114 Slab on grade (3,000.00psi) cu.m 10.00 5,500.00 55,000.00
3.115 Suspended beams/Lintel beams (3,000.00psi) cu.m 1.00 5,500.00 5,500.00
Sub-total: 3.11 112,750.00
3.12 Rebars (Labor & materials)
3.121 20mm x 6.0m pcs 40.00 680.00 27,200.00
3.122 16mm x 6.0m pcs 50.00 580.00 29,000.00
3.123 12mm x 6.0m pcs 30.00 530.00 15,900.00
3.124 10mm x 6.0m pcs 108.00 500.00 54,000.00
Sub-total: 3.12 126,100.00
3.13 Formworks sq.m 28.00 1,580.00 44,240.00
SUB-TOTAL: 3.0 283,090.00
4.0 ARCHITECTURAL
4.1 MASONRY
4.11 Extension of Perimeter Wall Concrete masonry, 6" thick sq.m 125.00 750.00 93,750.00
4.12 Retiling & Waterproofing of Swimming Pool (Wall & Flooring) sq.m 110.00 1,350.00 148,500.00
4.13 Masonry & Tiling of Toilet & Bath sq.m 38.00 1,200.00 45,600.00
Sub-Total: 4.1 287,850.00
4.2 FINISHES
4.21 Painting
4.211 Exterior Perimeter Wall (Concrete surface) sqm 200.00 400.00 80,000.00
4.212 Exterior Surface (Arc Entrance) sqm 30.00 300.00 9,000.00
4.213 Basketball Court Flooring sqm 210.00 250.00 52,500.00
Sub-Total: 4.2 141,500.00
4.3 DOORS & WINDOWS (Toilet)
4.31 Door w/ Jamb & Hardwares By others
Sub-total: 4.31 2.00 5,500.00 11,000.00
4.32 Windows (Supply & Installation) By others set 2.00 8,000.00 16,000.00
Sub-total: 4.32
Sub-Total: 4.3 27,000.00
SUB-TOTAL: 4.0 456,350.00
5.0 PLUMBING (Labor and materials)
5.1 Complete Supply and Labor of Plumbing Works lot 90,000.00
SUB-TOTAL: 5.0 90,000.00
6.0 ELECTRICAL WORK
6.1 Complete Supply and Labor of Electrical Works lot 120,000.00
SUB-TOTAL: 6.0 120,000.00
GRAND TOTAL 1,135,990.00

Page 1