Project :

Owner : UNITED FAR EAST ROLLING STEEL MILL CORPORATION

Location : Km 39 Indang Rd., Brgy. Aguado, Trece Martirez City, Cavite

Subject : COST ESTIMATE

COST PROPOSAL

ITEM DESCRIPTION QTY. UNIT UNIT COST TOTAL TOTAL

MATERIAL LABOR UNIT COST AMOUNT

I. PRELIMINARIES a. Mobilzation/Demobilzation - b. TEMFACIL/Barracks/Warehouse - c. Technical Supports and Supervisions - d. Safety and Precautionary Devicese. Overhead and Contingencies

SUB-TOTAL (Item I) P -

II. STRUCTURAL WORKS A. Steel & Tinsmithry Works 115,315.20 ft² 70.00 70.00 8,072,064.00

1.0 Fabrication and installation of steel plates 2.0 Fabrication and installation of wide flange columns and girders 3.0 Fabrication and installation of steel truss 4.0 Fabrication and installation of steel frames and panels 5.0 Installation of cross bracings and stiffiers 6.0 Assembly and installation of purlins with sag rods 7.0 Installation of pre-fab louvers 8.0 Installation of flashings, ridge rolls, and gutters - 9.0 Installation of rib-type roofing -

B. Concreting Works 1.0 Footing 1,063.01 m³ 150.00 150.00 159,451.80 2.0 Footing Tie Beam 122.90 m³ 150.00 150.00 18,435.60 3.0 Pedestal 256.57 m³ 150.00 150.00 38,485.08 4.0 Floor slabs 1,814.40 m³ 150.00 150.00 272,160.00

C. Rebar Works1.0 Footing 101,443.98 kgs. 5.00 5.00 507,219.90 2.0 Footing Tie Beam 21,549.17 kgs. 5.00 5.00 107,745.84 3.0 Pedestal 41,051.30 kgs. 5.00 5.00 205,256.52 4.0 Floor slabs 58,347.52 kgs. 5.00 5.00 291,737.60 5.0 Installation of steel anchorage kgs. - - 6.0 Fabrication of stirrups and lateral ties 52,914.52 kgs. 5.00 5.00 264,572.62

D. Formworks & Scaffolds1.0 Footing 933.00 m² 135.00 135.00 125,955.00 2.0 Footing Tie Beam 1,092.48 m² 135.00 135.00 147,484.80 3.0 Pedestal 1,560.39 m² 135.00 135.00 210,652.65 4.0 Floor slabs 182.08 m² 135.00 135.00 24,580.80 5.0 Scaffoldings and staging 9,856.00 m² 135.00 135.00 1,330,560.00 6.0 Fabrication of form panels m² - - 7.0 Installation of form panels m² - -

SUB-TOTAL (Item II) P 11,776,362.21

III. ARCHITECTURAL WORKS A. Painting Works 9,856.00 m² 200.00 200.00 1,971,200.00

1.0 Sanding,buffing and removal of rusts2.0 Application of paint

SUB-TOTAL (Item III) P 1,971,200.00

TOTAL BID AMOUNT >>> P 13,747,562.21

PROPOSED WAREHOUSE (Phase 1, General Civic Works)

F1 F2 F3concrete 710.5 331.776 20.736forms 609 288 36rebars 45030.272 23956.992 409.0176

20501.376 10907.136 639.1872 65,531.65 34,864.13 1,048.20

C1 C2 C3concrete 153.16 63.38 40.04forms 961.35 397.80 201.24rebars 16886.35 6987.46 3493.73

8,443.18 3,493.73 1,746.86 25,329.53 10,481.18 5,240.59

TIE BEAMconcrete 122.90 forms 1,092.48 rebars 14366.112

7183.056 21,549.17

SLABconcrete 1,814.40 forms 182.08rebars 29173.76

29173.76 58,347.52