Item Description Unit QTY
Sub Total : Preliminaries
A. PRELINIMARIES
a. Mobilization/ Demobilization mons 4.00
Sub Total : PRELINIMARIES
B. SURVEY WORKS
Survey works
a. Layout m² 1,215.12
b. Line and Grade lot 1.00
Sub Total : SURVEY WORKS
C. SITE DEVELOPMENT
a. Clearing and Grubbing m² 1,215.12
b. Excavation
To Foundation
F-1 m³ 216.00
F-2 m³ 304.00
F-3 m³ 31.50
EF m³ 22.50
FTB-1 m³ 45.00
FTB-2 m³ 297.60
FTB-3 m³ 297.00
To Retaining wall m³ 594.00
c. Imported Fill m³ 607.56
d. Gravel bedding to Foundation m³ 27.58
e. Gravel bedding to FTB m³ 41.40
Sub Total : SITE DEVELOPMENT
D. FORMWORKS AND SHORING
a. To Foundation
F-1 m² 86.40
F-2 m² 182.40
F-3 m² 25.20
EF m² 7.20
c. To FTB
FTB-1 m² 30.00
FTB-2 m² 186.00
FTB-3 m² 198.00
d. To Retaining Wall m² 594.00
e. To Ground Beam
f. GB-1 m² 40.00
GB-2 m² 243.00
To Suspended Slab lot 1.00
Sub Total : FORMWORKS & SHORING
E. CONCRETE WORKS
Foundation (mixed concrete)
To Foundation
F-1 m³ 54.00
F-2 m³ 76.00
F-3 m³ 7.88
EF m³ 4.50
To FTB
FTB-1 m³ 3.00
FTB-2 m³ 20.93
FTB-3 m³ 29.70
To Retaining Wall m³ 74.25
Ground Floor (mixed concrete)
To Slab On Grade m³ 182.27
To Ground Beam
GB-1 m³ 5.00
GB-2 m³ 30.38
SecondFloor (mixed concrete)
To Suspended Slab m³ 91.12
Sub Total : CONCRETE WORKS
F. REINFORCEMENTS
Deformed Bars
To Foundation
F-1 kgs. 4,724.64
F-2 kgs. 7,596.48
F-3 kgs. 1,748.43
EF kgs. 463.20
To FTB
FTB-1 kgs. 889.20
FTB-2 kgs. 3,188.10
FTB-3 kgs. 4,764.72
To Retaining Wall kgs. 1,000.36
Deformed Bars
To Slab-on-Grade kgs. 24,831.00
To Grade-on-Beam
GB-1 kgs. 1,243.00
GB-2 kgs. 4,635.54
Deformed Bars
To Suspended Slab kgs. 3,628.31
Supply and Installation of Steel Decking
Steel Decking (1.2mm thk) m² 1,215.12
Sub Total : REINFORCEMENTS
G. MAIN STEEL STRUCTURE
Supply and Installation of Steel Decking
To Column
C-1 W12X65 kgs 11,640.00
C-2 W12X53 kgs 25,438.00
C-3 W12X40 kgs 3,480.00
C-4 W10X26 kgs 1,540.00
To Beam
B-1 W10X26 kgs 462.00
B-2 W12X30 kgs 8,544.00
2B-1 W12X35 kgs 624.00
2B-2 W12X40 kgs 21,600.00
2B-3 W12X53 kgs 12,324.00
To Roof Beam
RB-1 W10X26 kgs 1,277.10
RB-2 W12X30 kgs 10,920.00
Supply and Installation of Steel Decking
To Beam
L4X4X5/16 kgs 408.20
Sub Total : MAIN STEEL STRUCTURE
H. ROOFING WORKS
Supply and Installation of Roof Framing m² 1367.08
Sub Total : ROOFING WORKS
[Link] Direct Cost
[Link] Direct Cost
III R-VAT
TOTAL QUOTE (R-VAT Inclusive)
SELLING PRICE
Rate Amount
112,500.00 450,000.00
450,000.00
57.42 69,772.19
112,500.00 112,500.00
182,272.19
22.73 27,619.68
312.50 67,500.00
312.50 95,000.00
312.50 9,843.75
312.50 7,031.25
312.50 14,062.50
312.50 93,000.00
312.50 92,812.50
312.50 185,625.00
1,437.50 873,367.50
2,875.00 79,292.50
2,875.00 119,025.00
1,664,179.68
950.00 82,080.00
950.00 173,280.00
950.00 23,940.00
950.00 6,840.00
950.00 28,500.00
950.00 176,700.00
950.00 188,100.00
1,950.00 1,158,300.00
950.00 38,000.00
950.00 230,850.00
945,880.00 945,880.00
3,052,470.00
8,000.00 432,000.00
8,000.00 608,000.00
8,000.00 63,040.00
8,000.00 36,000.00
8,000.00 24,000.00
8,000.00 167,440.00
8,000.00 237,600.00
8,000.00 594,000.00
7,750.00 1,412,592.50
8,000.00 40,000.00
8,000.00 243,040.00
8,500.00 774,520.00
4,632,232.50
83.00 392,145.12
83.00 630,507.84
83.00 145,119.69
83.00 38,445.60
-
83.00 73,803.60
83.00 264,612.30
83.00 395,471.76
83.00 83,029.88
83.00 2,060,973.00
-
83.00 103,169.00
83.00 384,749.82
83.00 301,149.73
1,250.00 1,518,900.00
6,392,077.34
-
170.00 1,978,800.00
170.00 4,324,460.00
170.00 591,600.00
170.00 261,800.00
170.00 78,540.00
170.00 1,452,480.00
170.00 106,080.00
170.00 3,672,000.00
170.00 2,095,080.00
176.00 224,769.60
176.00 1,921,920.00
155.00 63,271.00
16,770,800.60
-
-
2,075.00 2,836,691.00
2,836,691.00
35,980,723.31
719,614.47
4,317,686.80
41,018,024.57