CLIENT : Aboitizland, Inc.

PROJECT : Priveya Hills Clubhouse (Additional Work - Ground Floor CHB Wall between Ramp and Admin Corridor)
LOCATION : Brgy. Bacayan, Cebu City
DATE : July 17, 2019
LATEST RATES
UNIT RATE
ITEM NO. DESCRIPTION UOM TOTAL QTY No. of Days Unit Rate AMOUNT (PHP)
Material Labor Equipment Consumables Others

A. CONCRETE
STRUCTURAL CONCRETE, 3000 PSI
1.0 Parapet cu.m. 0.63 4,290.00 436.17 140.25 8.25 - 4,874.67 3,084.691
2.0 Beam cu.m. 0.53 4,290.00 436.17 140.25 8.25 - 4,874.67 2,585.525

B. SPECIALTY CEILING
1.0 Supply and installation of 4.5mm thk hardiflex sq.m. 6.09 545.43 130.00 19.50 26.25 - 721.19 4,392.037
board including all necessary metal support
system and fixing accessories, as per
specification required to complete the works

C. WATERPROOFING
Cementitious and Reactive Waterproofing
1.0 Parapet sq.m. 13.56 702.89 48.75 9.75 7.83 - 769.22 10,430.633

D. CEMENT PLASTERING
1.0 Parapet sq.m. 13.56 121.70 120.90 10.89 2.10 - 255.58 3,465.681

E. REINFORCEMENT BARS
1.0 16mm dia. x 6m, Grade 60
2.0 Beam kgs 137.70 41.55 14.74 1.10 1.54 - 58.92 8,113.185
3.0 Tie wire kgs - - - - - - - -

F. PAINTING
Supply and application of off-white/colored
textured (medium) finish with Boysen
acrytex cast paints including all necessary
surface preparation, treating, neutralizing,
patching, sanding, grinding, cleaning, primary
coating, top coating, protection of adjacent
areas, use of tools and equipment and all
necessary works to complete the works in
accordance with the issued drawings and
specifications

1.0 Parapet sq.m. 13.56 203.24 55.77 2.19 7.35 - 268.55 3,641.470
2.0 Beam sq.m. 10.61 203.24 55.77 2.19 7.35 - 268.55 2,848.725

Supply and application of off-white

semi-gloss Latex paint including all
necessary surface preparation,
treating, neutralizing, patching, sanding,
grinding, cleaning, primary coating, top
coating, protection of adjacent areas,
use of tools and equipment and all
necessary works to complete the works in
accordance with the issued drawings and
specifications

3.0 Paint to Hardiflex and Ficem Board Ceiling sq.m. 6.09 123.08 55.77 2.19 7.35 - 188.38 1,147.264

G. FORMS m2 16.94 809.73 343.04 - 21.60 - 1,174.37 19,889.115

1.0 phenolic board 12mmx4ftx8ft pcs - - - - - - - -
2.0 2" x 3" x 8' Timber, pcs - - - - - - - -

H. ROOFING m2 7.05 726.00 66.95 2.01 1.79 - 796.75 5,614.710

1.0 Supply and installation of Long Span G.I.
Sheet Roofing including fixing accessories,
supports, sealants, usage of tools and
equipments as required to complete the
works.
###

I. SCAFFOLDS m2 10.61 127.50 - 21.60 - 149.10 1,581.679

a. 6m Pipes pcs - - - - - - - -
b. 3m Pipes pcs - - - - - - - -
c. Fixed Clamp pcs - - - - - - - -
d. Swivel Clamp pcs - - - - - - - -
e. Base Plate or Base Jack pcs - - - - - - - -
f. Wooden Planks (8"x10'X2") pcs - - - - - - - -
Scaffolding (rental) cu.m 45.09 8.50 - - - - 16.00 8.50 6,132.240
g. Labor (Assembly and Dismantling) men 3.00 - 624.00 - - - 4.00 624.00 7,488.000

TOTAL DIRECT COST BEFORE PRELIMINARIES 80,414.96

OVERHEAD COST / PRELIMINARIES 71,624.49
CONTINGENCIES (1.5%) 2% 1,206.22
GROSS PROFIT MARGIN (12%) 12% 20,897.14
GRAND TOTAL (VAT Exclusive) 174,142.80
12% VAT 12% 20,897.14
GRAND TOTAL (VAT Inclusive) 195,039.94
ITEMS DESCRIPTION
1.0 4.5mm hardiflex

2.0 16mm dia. Reinforcing bars Top Bars

Bottom Bars

Stirrups

% OF TIE WIRE TOTAL KG

3.0 tie wire 3% 4.13091

L W
4.0 plastering #REF! #REF!

THICKNESS LENGTH
5.0 Parapet 0.1 9.04

LENGTH WIDTH
6.0 Beam 6.63 0.2

LENGTH DEPTH
7.0 Waterproofing (Parapet) 9.04 0.7

WIDTH DEPTH
8.0 Scaffolding 1.5 6

LENGTH WIDTH
9.0 ROOFING 4.35 1.62
 W L AREA UNIT
1.4 4.35 6.09 m2

LENGTH SPLICING NO. OF REBARS

6.63 1.2 2
6.63 1.2 3

SPACING LENGTH NO. OF REBARS

0.5 1.2 2
0.1 1.2 20
0.15 1.2 10
0.3 1.2 8

AREA UNIT
13.56 m2

DEPTH AREA VOLUME UNIT

0.7 6.328 0.6328 m3

HEIGHT LATERAL AREA VOLUME UNIT

0.4 10.608 0.5304 m3

THICKNESS AREA UNIT

0.1 13.56 m2

LENGTH VOLUME UNIT

5.01 45.09 m3

AREA UNIT
7.047 m2
UNIT TOTAL LENGTH NO. OF 6M COMM. UNIT UNIT WT.
pcs 15.66 2.61 pcs 1.58
pcs 23.49 3.915 pcs 1.58

UNIT
pcs 2.4 0.4 pcs 1.58
pcs 24 4 pcs 1.58
pcs 12 2 pcs 1.58
pcs 9.6 1.6 pcs 1.58

TOTAL
TOTAL KG UNIT
24.7428 kg
37.1142 kg

3.792 kg
37.92 kg
18.96 kg
15.168 kg

137.697 kg