Date Prepared: March 21, 2018

Project No: FPG18-527

Project Name: Proposed Canopy Expansion (VIP)

Project Location: Tagaytay-Nagusbu Highway South, Tagaytay City, Cavite

Project Duration: 90 Calendar Days
Item Description Qty Unit
B. General Requirements / Preliminaries
B.1 Permits
B.1.1 Pre-Construction Permits
B.1.1.1 Zoning / Locational Clearance NA lot
B.1.1.2 Building Permit 1.00 lot
B.1.1.3 Demolition Permit 1.00 lot
B.1.1.4 Barangay Clearance NA lot
B.1.1.5 Signage Permit 1.00 lot
B.1.1.6 DPWH Permit 1.00 lot
B.1.1.7 DOTC Permit NA lot
B.1.1.8 Fencing Permit 1.00 lot
B.1.1.9 Excavation and Ground Permit 1.00 lot
B.1.1.10 Electrical Permit 1.00 lot
B.1.1.11 Sanitary Permit 1.00 lot
B.1.1.12 Mechanical Permit 1.00 lot
B.1.1.13 Electronics Permit 1.00 lot
B.1.1.14 Fire Clearance / Fire Safety Checklist 1.00 lot

B.1.1.15 ECC Permits 1.00 lot

B.1.1.16 Special Use Permits NA lot

B.1.1.17 LLDA Permit NA lot
B.1.2 Post Construction Permits
B.1.2.1 Certificate of Building Occupancy 1.00 lot
B.1.2.2 Certificate of Electrical Inspection 1.00 lot
B.1.2.3 Certificate of Fire Inspection 1.00 lot

B.2. Bonds and Insurances 1.00 lot

B.3 Mobilization / Demobilization 1.00 lot

mobilization of manpower 1.00 lot
delivery of materials 1.00 lot
maintain temporary facilities such as: portable water, light, telephone,
B.4 1.00 lot
aircon and toilet facilities. Prepainted Blue, New GI shets as temporary
potable water 1.00 lot
telephone 1.00 lot
equipment
man team; rental
Two (2) work stations (with computer and printer with 1.00 lot
B.5 consumables). The contractor shall likewise provide PPE for the 1.00 lot
Occupational Safety andHard
construction managers. Health Standards
Hat, as amended
Safety Goggles, Mask2006; Include also
& Reflectorized
B.6 1.00 lot
all safety sign requirements indicated in BBR2007; Required Safety Officer
safety signages 1.00 lot
safety officer 3.00 mos
medicines and other consumables 1.00 lot
C. Site Development / Ground Works
C.1 Demolition of all affected structures. 1979.53 sq.m
C.2 Cutting/Filling and compaction to attain desired elevation as per plan. NA
C.4 Construction of driveway as per plan and standards.
C.3.1 175 mm thick slab 1737.53 sq.m.
volume 304.07 cu m
length of construction joints along x: see driveway plan 66.00 lm
length of construction joints along y 271.88 lm
total length of joints 337.88 lm
total number of dowels spaced at : 1m oc x 16mm x 750mm 105.59 pcs
gi wire ties, say 1kg per 100sm 17.38 kg
gravel base, at 150mm thick compacted 86.88 cu m
formworks
groove works
asphalt filler say
C.3.2 200 mm thick slab 242.00 sq.m.
area of tank farm 242.00 sq m
volume of driveway 48.40 cu m
16mm rsb @ 450mm oc bw 195.56 pcs
gi wire ties 7.17 kg
gravel base, at 150mm thick compacted 24.20 cu m
C.5 Construction of ramp and gutter as per plan NA sq.m.
C.6 Construction of cyclone wire fence with zocalo wall 45.65 lm
length 45.65 lm
cyclone wire
38mm dia. gi pipe 19.26 pcs
6mm x 25mm flat bar 21.60 pcs
12mm dia. rsb 2.00 pcs
cyclone wire fence (gauge 10 3-3/4" x 3-3/4") 45.65 lm
zocalo wall
wall footing
excavation works 18.26 cu m
backfilling and compaction 15.75 cu m
concrete volume 4.57 cu m
10mm dia. rsb 38.00 pcs
gi tie wire 3.00 kg
chb wall
area 65.07 sq m
6" chb 813.37 pcs
cement for blocklaying 54.23 bags
sand for blocklaying 5.49 cu m
cement for plastering 22.83 bags
sand for plastering 1.30 cu m
10mm dia. rsb 99.85 pcs
gi tie wires 2.00 kg
foundation/footing
concrete volume 0.95 cu m
10mm dia. basebars 13.33 pcs
gi tie wire 2.00 kg
column
 concrete volume 1.37 cu m
10mm dia. vertical bars 25.00 pcs
8mm dia. lateral ties 33.93 pcs
gi tie wire 5.93 kg
C.7 Construction of wheelstopper 2.43 sq.m.
concrete volume 0.18 cu m
C.8 Construction of curb 2.00 sq.m.
6' chb 25.00 pcs
cement for blocklaying 1.67 bags
sand for blocklaying 0.17 cu m
cement for plastering 1.00 bag
sand for plastering 0.04 cu m
C.9 Driveway breaking 1480.00 sq.m
C.10 Pull out of Existing Equipment
C.10.1 UGT 7.00 unit
C.10.2 Dispensing Pumps 6.00 unit
C.10.3 Fascia 1.00 unit
C.10.4 Haul out of Old SSE and Signs 2.00 trip
C.11 Construction of AWS 1.00 unit
perimeter wall 2.52 sq m
4" chb 49.50 pcs
cement for blocklaying 1.98 bags
sand for blocklaying 0.32 cu m
cement for plastering 1.98 bags
sand for plastering 0.53 cu m
10mm dia. rsb 8.11 pcs
gi tie wire 1.00 kg
200 x 200mm VFT wall finish 63.00 pcs
tile trimmer 3.00 pcs
tile grout 1.00 bags
tile adhesive 2.00 bags
catch basin
concrete volume 0.07 cu m
concrete cover 0.16 sq m
concrete volume 0.01 cu m
10mm dia. temperature bars 0.40 pcs
gi tie wire 0.05 kg
25 x 25 x 3mm thk. angle bar 0.13 pcs
32 x 32 x 3mm thk. angle bar 0.13 pcs
6mm dia. dowel bar 0.17 pcs
150 x 150mm floor drain 1.00 set
slab 0.92 sq m
concrete volume 0.09 cu m
cement for plastering 0.06 bags
sand for plastering 0.02 cu m
ATP coiled colored air hose, 140 psi, 6.5 x 10mm, yellow 1.00 set
stainless hose hanger 1.00 pc
ATP coiled colored water hose, 12 x 10mm, blue 1.00 set

D. Complete Architectural Works for Building (SMFA)

D.1 Proposed New Building
D.1.1 CHB walls 112.46 lm
length 112.46 lm
ground floor 68.98 m
second floor 43.48 m
height of wall
ground floor 2.70 m
second floor 2.40 m

total area 290.60 sq m

total area of doors and windows 80.04 sq m

net area 210.56 sq m
chb 6" 2632.02 pcs
cement for blocklaying 131.60 bags
sand for blocklaying 17.77 cu m
plastering area 421.12 sq m
cement for plastering 105.28 bags
sand for plastering 17.06 cu m
12mm dia. vertical and horizontal bars 217.00 pcs
gi tie wire 8.00 kg
D.1.2 Dry Wall 6.90 sq.m.
D.1.3 Tile works at office 46.72 sq.m.
300 x 300mm mariwasa floor tiles(astro bianco) 519.11 pcs
floor topping, say 0.05m thick 2.34 cu m
cement mortar 4.02 bags
white cement joint filler 23.36 kg
tile adhesive 5.14 bags
D.1.4 Tile works at SMFA 48.73 sq.m.
300 x 300mm mariwasa floor tiles(astro bianco) 541.44 pcs
floor topping, say 0.05m thick 2.44 cu m
cement mortar 4.19 bags
white cement joint filler 24.37 kg
tile adhesive 5.36 bags
D.1.5 Tile works at sidewalk 40.10 sq.m.
300 x 300mm mariwasa floor tiles(astro bianco) 445.58 pcs.
floor topping, say 0.05m thick 2.01 cu m
cement mortar 3.45 bags
white cement joint filler 20.05 kg
tile adhesive 4.41 bags
D.1.6 Tile works at all toilets 145.94 Floor tiles +
sq.m.
Wall tiles
300 x 300mm mariwasa romana white 1486.22 pcs height
(with
300 x 300mm estilos casa glossy white 135.33 pcs.
of 2.4m)
topping, say 0.05m thick 7.30 cu m
cement mortar 12.55 bags
tile grout 72.97 kg
tile adhesive 16.05 bags
D.1.7 Supply and Installation of Ceiling
Interior Ceiling (Gypsum
D.1.7.1 127.05 sq.m.
Board)
ee room 7.70 sq m
SMFA 44.00 sq m
 storage room 7.40 sq m
office 24.40 sq m
staff area 24.40 sq m
above stairs 19.15 sq m
total 127.05 sq m
9mm thk gypsum board 42.78 pcs
metal furring 77.00 pcs
Exterior Ceiling (Fiber
D.1.7.2 75.40 sq.m.
Cement Board)
above sidewalk 37.52 sq m
mail toilet 16.64 sq m
f/ht 16.83 sq m
office t&b 4.41 sq m
total 75.40 sq m
4.5mm thk fiber cement board 26.18 pcs
100mm thk reinf. concrete ledge in white paint finish w/
0.70 sq m
12mm wide x 6mm deep drip mould
D.1.8 Roofing works 127.00 sq m
D.3 Supply and installation of Doors 8.00 set
d1 1.00 set
10mm thk tempered clear glass door 4.86 sq m
d2 2.00 set
laminated flush door w/ frosted glass, ashton grey 4.86 sq m
d3 1.00 set
laminated flush door, ashton grey 1.47 sq m
d4 3.00 set
laminated flush door, ashton grey 5.04 sq m
d5 1.00 set
spray paint door, ashton grey 1.68 sq m
D.4 Supply and installation of Windows 9.00 set
w1a 1.00 set
10mm thk fixed clear glass panels 14.90 sq m
w1b 1.00 set
10mm thk fixed tempered clear glass panels on side 50
14.85 sq m
aluminum track
w2 1.00 set
5.6mm thk clear glass fixed window & 5.5mm thk clear glass
7.61 sq m
awning window on aluminum frames
w3 1.00 set
5.6mm thk clear glass sliding window on aluminum frames 2.70 sq m
w4 2.00 set
5.6mm thk clear glass sliding window on aluminum frames 4.20 sq m
w5 1.00 set
5.6mm thk clear glass awning window on aluminum frames 1.60 sq m
w6 1.00 set
5.6mm thk clear glass awning window on aluminum frames 0.18 sq m
w7 1.00 set
5.6mm thk clear glass awning window on aluminum frames 1.08 sq m
Supply and installation of stainless steel ramp handrail and toilet grab rails
D.5 2.00 set
for the disabled.
toilet grab rail @ f/ht
38mm dia. ga 18 stainless steel hairline finish 2.00 set
steel ramp handrail
38mm dia. stainless steel satin finish 2.00 set
stairs handrail
 38mm dia. g.i. pipe satin finish 2.00 set
D.6 Supply and installation of all toilet fixtures and accessories.
`` D.6.1 Female Toilet 5.00 set
lavatory 3.00 set
mirror 1.70 sq m
1500 x 1800 x 12mm phenolic board (toilet partition) 4.00 pcs
5mm thk white porcelain tiles
countertop 600 x 600mm 4.45 pcs
splashwall 150 x 600m 4.84 pcs
apron 300 x 600mm 4.81 pcs
150mm high stainless steel baseboard 0.60 sq m
floor drain, 100 x 100mm SAN-E1 H508-A 4.00 set
ball valve, 12mm brass 5.00 set
D.6.2 Male Toilet 3.00 set
lavatory 3.00 set
mirror 1.70 sq m
1500 x 1800 x 12mm phenolic board (toilet partition) 4.00 pcs
5mm thk white porcelain tiles
countertop 600 x 600mm 4.45 pcs
splashwall 150 x 600m 4.84 pcs
apron 300 x 600mm 4.81 pcs
150mm high stainless steel baseboard 0.60 sq m
floor drain, 100 x 100mm SAN-E1 H508-A 4.00 set
ball valve, 12mm brass 5.00 set
urinal 4.00 set
D.6.4 Office Toilet 1.00 set
lavatory 1.00 set
mirror 5.10 sq m
1500 x 1800 x 12mm phenolic board (toilet partition) 4.00 pcs
5mm thk white porcelain tiles
150mm high stainless steel baseboard 0.60 sq m
shower head, HCG 1.00 set
floor drain, 100 x 100mm SAN-E1 H508-A 2.00 set
ball valve, 12mm brass 2.00 set
D.8 Supply and installation of History block. pc
D.9 Supply and installation of Work Top. 6.00 unit
D.10 Supply and installation of Swivel arm chair 10.00 unit
D.11 Cabinet carpentry works 4.00 set

E.1 Complete Architectural Works for NEW CANOPY (Thick)

E.1.1 Proposed .80 Thick Canopy as per plan and specifications

E.1.1.1 Stainless steel sidings 51.84 lm
columns 6.00 cols
height 4.30 m
total area 185.76 sq m
2mm thk stainless steel cladding 25.80 lm
pump island 5.21 sq m
2mm thk stainless steel siding 8.68 lm
 cashier's booth
plain stainless steel sheet satin finish 1.00 sq m
E.1.1.2 Tiling of pump island 20.35 sq m
pump island 1 5.45 sq m
pump island 2 8.70 sq m
pump island 3 6.20 sq m
total area 20.35 sq m
300 x 300mm vitrified floor tiles (astro bianco tiles) 226.16 pcs
floor topping, say 0.05m thick 1.02 cu m
cement mortar 1.75 bags
white cement joint filler 10.18 kg
tile adhesive 2.24 bags
E.1.1.3 Slab at pump island/s 20.35 sq m
concreting works 4.07 cu m
E.1.1.4 Supply and installation of Ceiling 205.59 sq m
metal linear ceiling g.a. 24 spandrel ceiling 205.59 sq m
canopy ceiling lights 150 watts ceramic discharged metal
18.00 set
halide (cmdh) philips mini 300
E.1.1.5 Roofing works 216.27 sq m
gutter 53.40 lm
flashing 15.40 lm
g.a. 24 pre-painted steel sheet gutter machine
pcs
bended
g.a. 26 pre-painted off-white, ordinary corrugated
pcs
long 26
g.a. span flashing off-white, ordinary corrugated
pre-painted
pcs
long span roofing sheet
E.1.2 Supply and Installation of the following items:
E.1.2.1 Waste/Water bins 3.00 set
E.1.2.2 Pump leader post 6.00 set
E.1.3 Hauling and Installation of stainless steel cashier's booth as per plan 1.00 unit
Installation of Split-type aircondition (1hp) 1.00 unit
E.1.4 Hauling and Installation of Lube Rack 1.00 set
E.1.5 Supply and Installation of stainless canopy column cladding 3.00 set

E.2 Complete Architectural Works for EXISTING CANOPY (Thick)

E.2.1 Proposed .80 Thick Canopy as per plan and specifications

E.2.1.1 Tiling of pump island 67.39 sq m
pump island 1 25.42 sq m
pump island 2 16.55 sq m
pump island 3 25.42 sq m
total area 67.39 sq m
300 x 300mm vitrified floor tiles (astro bianco tiles) 748.78 pcs.
floor topping, say 0.05m thick 3.37 cu m
cement mortar 5.80 bags
tile grout 33.70 kg
tile adhesive 7.41 bags
E.2.1.2 Slab at pump island/s 67.39 sq m
concreting works 13.48 cu m
E.2.1.3 Supply and installation of Ceiling 372.60 sq m
metal linear ceiling g.a. 24 spandrel ceiling 372.60 sq m
canopy ceiling lights 150 watts ceramic discharged metal
12.00 set
halide (cmdh) philips mini 300
 E.2.2 Hauling and Installation of Lube Rack 1.00 set

F. 1 Complete Structural Works of the building as per plan

1.00 lot

excavation works 89.18 cu m

backfilling and compaction 82.05 cu m
Foundation/footing
no. of footings 26.00 cols

length 1.40 m

width 1.40 m

thickness 0.35 m

concrete volume 17.84 cu m

rsb
16mm dia. basebars 104.00 pcs
gi tie wire 10.00 kg

Columns
ht. of ground floor 2.70 m
ht.of 2nd floor 2.40 m
no. of cols @ ground floor 26.00 cols
no. of cols @ second floor 17.00 cols
length 0.30 m
width 0.15 m
volume @ ground floor 3.16 cu m
volume @ second floor 1.84 cu m
rsb
16mm dia. vertical bars 171.00 pcs
stirrups 135.00 pcs

gi tie wires 13.50 kg

Beams 112.46 lm

F. 2 Complete Structural Works of the existing, new canopy and pump islands as
1.00 lot
per plan
new canopy 205.59 sm
excavation works
backfilling and compaction

Foundation/footing (combined footing)

no. of footings 3.00 ftg

length 2.73 m

width 1.40 m
 thickness 0.25 m

concrete volume 2.87 cu m

rsb
16mm dia. basebars 39.00 pcs
gi tie wire 4.00 kg

Columns
height 1.15 m
no. of columns 6.00 cols
length 0.40 m
width 0.30 m
concrete volume 0.83 cu m
rsb
16mm dia. vertical bars 8.00 pcs
12mm dia. vertical/temperature bars 6.00 pc
20mm dia. A307 anchor bolt 36.00 pcs
250 x 350 x 25mm thk. baseplate 6.00 pcs
w12 x 30 5.00 pcs
stirrups 12.60 pcs
gi tie wires 1.30 kg

Roof framing 205.59 sq m

existing canopy
Ceiling works
spandrel ceiling 360.45 sq m

G.1 Complete Electrical Works of the building as per plan

1.00 lot
G.2
Complete Electrical Works of the existing canopy and new canopy as per plan 1.00 lot

H.1 Complete Sanitary Works of the building as per plan

1.00 lot

H.2
Complete Sanitary Works of the existing canopy and new canopy as per plan 1.00 lot
I. Design Works

I.1 Complete Structural Design 1.00 lot

I.2 Complete Electrical Design 1.00 lot
I.3 Complete Sanitary Design 1.00 lot

J. Mechanical Works

J.1 Excavation and Backfilling Works 665.91 cu m

excavation works qty cu m
8000 gal 2 unit 206.00 cu m
6000 gal 4 unit 330.75 cu m
4000 gal 1 unit 66.02 cu m
4000 gal split-type 1 unit 63.16 cu m
total excavation volume 665.91 cu m
vol. of
backfilling works (pea gravel)
tank
8000 gal 30.4 cu m 175.60 cu m
6000 gal 22.8 cu m 307.95 cu m
4000 gal 15.2 cu m 50.82 cu m
4000 gal split-type 15.2 cu m 47.96 cu m
total 83.6 cu m
total backfill volume 582.31 cu m
backhoe rental
local mobalization
disposal of excavated materials 350.00
J.2 Supply, hauling, installation and commisioning of the following items:

Flexible pipes and fittings for product lines including entry

J.2.1 508.00 lm
booths
63mm o.d. flexible pipe discharge line
diesel 123.00 lm
turbo diesel 23.00 lm
xcs 133.00 lm
xtra advance 129.00 lm
blaze 100.00 lm
total length 508.00 lm
entry booths
 diesel 38.00 pcs
turbo diesel 6.00 pcs
xcs 40.00 pcs
xtra advance 40.00 pcs
blaze 28.00 pcs
total 152.00 pcs
Flexible pipes and fittings for vent lines including entry
J.2.2 lm
booths
63mm o.d. flexible pipe vent line
diesel 68.00 lm
turbo diesel 4.00 lm
xcs 34.00 lm
xtra advance 24.00 lm
blaze 15.00 lm
total length 145.00 lm
entry booths
diesel 6.00 pcs
turbo diesel 2.00 pcs
xcs 4.00 pcs
xtra advance 4.00 pcs
blaze 2.00 pcs
total 18.00 pcs
Joyce:
J.2.3 Entry booths for electrical lines 13.00 pc
dispenser x2
tank op x1
Joyce:
J.2.4 Fill pipe / drop pipe 9.00 set building
evry
tank op
Joyce: 2
J.2.5 Vent risers 9.00 set
tank op
Joyce:
J.2.6 Butterfly type valve box and cover 9.00 Nomer:
set op
tank
no electrical plan
J.2.7 Air lines 47.00 lm
J.2.8 Monitoring and observation wells
J.2.8.1 For tank farm (4m) 9.00 Joyce:
set
dulo dulo
Nomer:
J.2.8.2 SS corners (6m) 4.00 set
not sure
J.2.9 Geotextile lining qty 840.05 sq m
Nomer:
8000 gal 2 unit 229.07 sq msure
not
6000 gal 4 unit 357.38 sq m
4000 gal 1 unit 81.95 sq m
4000 gal split-type 1 unit 92.29 sq m
outside and top of excavation hole sq m
l 46.96 sq m
w 32.40 sq m
total area 840.05 sq m
J.2.10 Fire extinguisher set
J.3 Hauling, installation and commisioning of the following items:

J.3.1 Underground tanks (DWFGT) including its appertunances

J.3.1.1 UGT2000/2000 gal., DWFGT 1.00 unit
J.3.1.2 UGT4000 gal., DWFGT 1.00 unit
J.3.1.3 UGT6000 gal., DWFGT 4.00 unit
J.3.1.4 UGT8000 gal., DWFGT 2.00 unit
J.3.2 Submersible pumps 9.00 unit
 J.3.3 Dispensing pumps 3.00 set
J.3.4 Dispensing pump sumps 3.00 set
J.3.5 Vent cap (OPW) 9.00 unit
J.3.6 Fill pipe cover / fill sump with cover, (OPW) 9.00 set

K. Painting Works

K.1 Painting of Building and Canopy as per standard specifications.

K.1.1 Buiding
K.1.1.1 Ashton grey paint 120.59 sq m
floor 17.20 sq m
doors 17.22 sq m
basboards 33.40 sq m
chb wall 52.77 sq m
total 120.59 sq m
K.1.1.2 Epoxy white paint sq m
chb wall 421.12 sq m
K.1.1.3 Ceiling (white paint) 127.05 sq m

K.1.2 Canopy (NEW)

hintuan ng kotse
K.1.2.1 Red Epoxy painting 29.22 sq
samtapat ng
K.1.2.2 Ceiling (white paint) 205.59 area
sq m ofisland
pump roof

K.1.3 Canopy (Existing)

hintuan ng kotse
K.1.3.1 Red Epoxy painting 103.20 sq
samtapat ng
K.1.3.2 Ceiling (white paint) 360.45 area
sq m ofisland
pump roof
K.1.4 Wheelstopper 2.43 1.85
sq m * # of bullnose
K.1.5 Curb sq m
K.1.6 Cyclone fence with zocalo wall 430.80 sq m
K.1.7 Existing Walls 643.64 length
sq m of perimeter w
K.1.8 UGT Valve box cover, fill box cover and vent risers
K.1.8.1 UGT4000 gal., DWFGT 1.00 Pa Check Goo
unit
K.1.8.2 UGT4000 gal., DWFGT (split) 1.00 1.8m lng to!!!
unit
K.1.8.3 UGT6000 gal., DWFGT 4.00 PAG HINDI KA
unit
K.1.8.4 UGT8000 gal., DWFGT 2.00 unit
PAKI COMPUT
LANG.. TNX
L. Miscellaneous Items

L.1 Legwork for declogging of existing OWS and existing drainage system 1.00 lot
Legwork service for the application of permanent power connection and
L.2 NA lot
telephone
Legwork ofapplication.
facilitation of relocation of existing utility electrical post and
L.3 NA lot
transformers if any trees. Include cost on balling and replacement of
Uprooting of existing
L.4 NA lot
uprooted trees with seedlings.
L.5 Relocation of Traffic Lights and Signs NA lot

M. Additional Item/s
M.1
M.2
M.3
M.4
Prepared by: Approved by:

JM Agento
MATERIAL LABOR

1.00 15% 40%

muc f-muc idc final unit cost Material Cost default

- - - - -
- - -
25,000.00 25,000.00 3,750.00 28,750.00 28,750.00 10,000.00
- - - - -
- - -
15,000.00 15,000.00 2,250.00 17,250.00 17,250.00 6,000.00
20,000.00 20,000.00 3,000.00 23,000.00 23,000.00 8,000.00
- - -
10,000.00 10,000.00 1,500.00 11,500.00 11,500.00 4,000.00
15,000.00 15,000.00 2,250.00 17,250.00 17,250.00 6,000.00
25,000.00 25,000.00 3,750.00 28,750.00 28,750.00 10,000.00
10,000.00 10,000.00 1,500.00 11,500.00 11,500.00 4,000.00
15,000.00 15,000.00 2,250.00 17,250.00 17,250.00 6,000.00
5,000.00 5,000.00 750.00 5,750.00 5,750.00 2,000.00
15,000.00 15,000.00 2,250.00 17,250.00 17,250.00 6,000.00

5,000.00 5,000.00 750.00 5,750.00 5,750.00 2,000.00

- - -
- - -
- - - - -
25,000.00 25,000.00 3,750.00 28,750.00 28,750.00 10,000.00
25,000.00 25,000.00 3,750.00 28,750.00 28,750.00 10,000.00
20,000.00 20,000.00 3,000.00 23,000.00 23,000.00 8,000.00

65,000.00 65,000.00 9,750.00 74,750.00 74,750.00 26,000.00

- - - 57,500.00 -
50,000.00 50,000.00 7,500.00 57,500.00 57,500.00 20,000.00
- - - - -
- - - 109,250.00 -
60,000.00 60,000.00 9,000.00 69,000.00 69,000.00 24,000.00
30,000.00 30,000.00 4,500.00 34,500.00 34,500.00 12,000.00
5,000.00 5,000.00 750.00 5,750.00 5,750.00 2,000.00
120,000.00 120,000.00 18,000.00 138,000.00 138,000.00 48,000.00
- - - 40,250.00 -
20,000.00 20,000.00 3,000.00 23,000.00 23,000.00 8,000.00
- - - - -
15,000.00 15,000.00 2,250.00 17,250.00 17,250.00 6,000.00
0 0 0
 - - - - -
- - - - -
- - -
- - - - -
- - - 1,722,084.18 -
4,500.00 4,500.00 675.00 5,175.00 1,573,550.61 -
- - - - -
- - - - -
- - - - -
384.00 384.00 57.60 441.60 46,627.44 153.60
100.00 100.00 15.00 115.00 1,998.16 40.00
1,000.00 1,000.00 150.00 1,150.00 99,907.98 400.00
15,000.00 15,000.00 2,250.00 17,250.00 - 6,000.00
- - - - -
5,000.00 5,000.00 750.00 5,750.00 - 2,000.00
- - - 365,481.93 -
- - - - -
4,500.00 4,500.00 675.00 5,175.00 250,470.00 -
384.00 384.00 57.60 441.60 86,357.33 153.60
100.00 100.00 15.00 115.00 824.59 40.00
1,000.00 1,000.00 150.00 1,150.00 27,830.00 400.00
- - -
- - - 168,433.52 -
- - - - -
- - - - -
150.00 150.00 22.50 172.50 3,321.78 60.00
100.00 100.00 15.00 115.00 2,484.00 40.00
216.00 216.00 32.40 248.40 496.80 86.40
1,000.00 1,000.00 150.00 1,150.00 52,497.50 400.00
- - - - -
- - - - -
- - - - -
- - - - -
4,500.00 4,500.00 675.00 5,175.00 23,649.75 1,800.00
- - - - -
- - - - -
- - - - -
- - - - -
18.00 18.00 2.70 20.70 16,836.86 7.20
250.00 250.00 37.50 287.50 15,591.13 100.00
950.00 950.00 142.50 1,092.50 5,999.91 380.00
230.00 230.00 34.50 264.50 6,038.54 92.00
950.00 950.00 142.50 1,092.50 1,421.78 380.00
150.00 150.00 22.50 172.50 17,224.13 60.00
120.00 120.00 18.00 138.00 276.00 48.00
- - - - -
4,500.00 4,500.00 675.00 5,175.00 4,916.25 1,800.00
150.00 150.00 22.50 172.50 2,299.43 60.00
120.00 120.00 18.00 138.00 276.00 48.00
- - - - -
4,500.00 4,500.00 675.00 5,175.00 7,089.75 1,800.00
120.00 120.00 18.00 138.00 3,450.00 48.00
96.00 96.00 14.40 110.40 3,745.87 38.40
120.00 120.00 18.00 138.00 818.06 48.00
- - - 943.14 -
4,500.00 4,500.00 675.00 5,175.00 943.14 1,800.00
- - - 1,489.28 -
18.00 18.00 2.70 20.70 517.50 7.20
250.00 250.00 37.50 287.50 479.17 100.00
950.00 950.00 142.50 1,092.50 184.41 380.00
230.00 230.00 34.50 264.50 264.50 92.00
950.00 950.00 142.50 1,092.50 43.70 380.00
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - 11,447.06 -
- - - - -
15.00 15.00 2.25 17.25 853.88 6.00
250.00 250.00 37.50 287.50 569.25 100.00
950.00 950.00 142.50 1,092.50 349.60 380.00
230.00 230.00 34.50 264.50 523.71 92.00
950.00 950.00 142.50 1,092.50 579.03 380.00
150.00 150.00 22.50 172.50 1,398.98 60.00
120.00 120.00 18.00 138.00 138.00 48.00
45.00 45.00 6.75 51.75 3,260.25 18.00
120.00 120.00 18.00 138.00 414.00 48.00
250.00 250.00 37.50 287.50 287.50 100.00
230.00 230.00 34.50 264.50 529.00 92.00
- - - - -
4,500.00 4,500.00 675.00 5,175.00 362.25 1,800.00
- - - - -
4,500.00 4,500.00 675.00 5,175.00 41.40 1,800.00
150.00 150.00 22.50 172.50 69.00 60.00
120.00 120.00 18.00 138.00 7.45 48.00
150.00 150.00 22.50 172.50 23.00 60.00
150.00 150.00 22.50 172.50 23.00 60.00
54.00 54.00 8.10 62.10 10.35 21.60
200.00 200.00 30.00 230.00 230.00 80.00
- - - - -
4,500.00 4,500.00 675.00 5,175.00 476.10 1,800.00
230.00 230.00 34.50 264.50 16.22 92.00
950.00 950.00 142.50 1,092.50 20.10 380.00
500.00 500.00 75.00 575.00 575.00 200.00
100.00 100.00 15.00 115.00 115.00 40.00
500.00 500.00 75.00 575.00 575.00 200.00
0 0 0
- - - - -
 - - - - -
- - - 213,214.22 -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -

- - - -

- - - -
- - - - -
18.00 18.00 2.70 20.70 54,482.79 7.20
250.00 250.00 37.50 287.50 37,835.27 100.00
950.00 950.00 142.50 1,092.50 19,409.49 380.00
- - - - -
230.00 230.00 34.50 264.50 27,846.76 92.00
950.00 950.00 142.50 1,092.50 18,633.11 380.00
216.00 216.00 32.40 248.40 53,902.80 86.40
120.00 120.00 18.00 138.00 1,104.00 48.00
700.00 700.00 105.00 805.00 5,554.50 280.00
1,000.00 1,000.00 150.00 1,150.00 32,090.66 400.00
45.00 45.00 6.75 51.75 26,864.00 18.00
- - - - -
230.00 230.00 34.50 264.50 1,062.74 92.00
100.00 100.00 15.00 115.00 2,686.40 40.00
250.00 250.00 37.50 287.50 1,477.52 100.00
- - - 33,471.27 -
45.00 45.00 6.75 51.75 28,019.75 18.00
- - - - -
230.00 230.00 34.50 264.50 1,108.46 92.00
100.00 100.00 15.00 115.00 2,801.98 40.00
250.00 250.00 37.50 287.50 1,541.09 100.00
- - - 27,545.28 -
45.00 45.00 6.75 51.75 23,058.94 18.00
- - - - -
230.00 230.00 34.50 264.50 912.21 92.00
100.00 100.00 15.00 115.00 2,305.89 40.00
250.00 250.00 37.50 287.50 1,268.24 100.00
Floor tiles + - - - 100,242.27 -
Wall tiles
(with height 45.00 45.00 6.75 51.75 76,912.14 18.00
of 2.4m) 45.00 45.00 6.75 51.75 7,003.50 18.00
- - - - -
230.00 230.00 34.50 264.50 3,319.70 92.00
100.00 100.00 15.00 115.00 8,391.56 40.00
250.00 250.00 37.50 287.50 4,615.36 100.00
- - - -
- - - 61,494.87 -
- - - - -
- - - - -
 - - - - -
- - - - -
- - - - -
- - - - -
- - - - -
800.00 800.00 120.00 920.00 39,356.72 320.00
250.00 250.00 37.50 287.50 22,138.15 100.00
- - - 27,713.39 -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
800.00 800.00 120.00 920.00 24,085.71 320.00
4,500.00 4,500.00 675.00 5,175.00 3,627.68 1,800.00
2,000.00 2,000.00 300.00 2,300.00 292,108.05 800.00
- - - 78,586.40 -
15,000.00 15,000.00 2,250.00 17,250.00 17,250.00 6,000.00
- - - - -
8,000.00 8,000.00 1,200.00 9,200.00 18,400.00 3,200.00
- - - - -
8,000.00 8,000.00 1,200.00 9,200.00 9,200.00 3,200.00
- - - - -
8,000.00 8,000.00 1,200.00 9,200.00 27,600.00 3,200.00
- - - - -
5,000.00 5,000.00 750.00 5,750.00 5,750.00 2,000.00
200.00 200.00 30.00 230.00 386.40 80.00
- - - 63,250.00 -
10,000.00 10,000.00 1,500.00 11,500.00 11,500.00 4,000.00
- - - - -
10,000.00 10,000.00 1,500.00 11,500.00 11,500.00 4,000.00
- - - - -
5,000.00 5,000.00 750.00 5,750.00 5,750.00 2,000.00
- - - - -
5,000.00 5,000.00 750.00 5,750.00 5,750.00 2,000.00
- - - - -
5,000.00 5,000.00 750.00 5,750.00 11,500.00 2,000.00
- - - - -
5,000.00 5,000.00 750.00 5,750.00 5,750.00 2,000.00
- - - - -
5,000.00 5,000.00 750.00 5,750.00 5,750.00 2,000.00
- - - - -
5,000.00 5,000.00 750.00 5,750.00 5,750.00 2,000.00
- - - - -
- - - 48,300.00 -
- - - - -
5,000.00 5,000.00 750.00 5,750.00 11,500.00 2,000.00
- - - - -
8,000.00 8,000.00 1,200.00 9,200.00 18,400.00 3,200.00
- - - - -
 8,000.00 8,000.00 1,200.00 9,200.00 18,400.00 3,200.00
- - - -
- - - - 71,501.83 -
9,500.00 9,500.00 1,425.00 10,925.00 32,775.00 3,800.00
1,500.00 1,500.00 225.00 1,725.00 2,932.50 600.00
1,500.00 1,500.00 225.00 1,725.00 6,900.00 600.00
- - - - -
2,500.00 2,500.00 375.00 2,875.00 12,793.75 1,000.00
1,500.00 1,500.00 225.00 1,725.00 8,349.00 600.00
50.00 50.00 7.50 57.50 276.58 20.00
2,500.00 2,500.00 375.00 2,875.00 1,725.00 1,000.00
500.00 500.00 75.00 575.00 2,300.00 200.00
600.00 600.00 90.00 690.00 3,450.00 240.00
- - - 42,229.15 -
2,500.00 2,500.00 375.00 2,875.00 8,625.00 1,000.00
1,500.00 1,500.00 225.00 1,725.00 2,932.50 600.00
1,500.00 1,500.00 225.00 1,725.00 6,900.00 600.00
- - - - -
1,500.00 1,500.00 225.00 1,725.00 7,676.25 600.00
350.00 350.00 52.50 402.50 1,946.09 140.00
750.00 750.00 112.50 862.50 4,144.31 300.00
2,500.00 2,500.00 375.00 2,875.00 1,725.00 1,000.00
50.00 50.00 7.50 57.50 230.00 20.00
200.00 200.00 30.00 230.00 1,150.00 80.00
1,500.00 1,500.00 225.00 1,725.00 6,900.00 600.00
12,000.00 12,000.00 1,800.00 13,800.00 13,800.00 4,800.00
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
8,000.00 8,000.00 1,200.00 9,200.00 55,200.00 3,200.00
2,500.00 2,500.00 375.00 2,875.00 28,750.00 1,000.00
5,000.00 5,000.00 750.00 5,750.00 23,000.00 2,000.00
0 0 0

- - - - -

- - - - -
- - - 88,509.75 -
- - - - -
- - - - -
- - - - -
1,458.33 1,458.33 218.75 1,677.08 43,268.75 583.33
- - - - -
500.00 500.00 75.00 575.00 4,991.00 200.00
 - - - - -
35,000.00 35,000.00 5,250.00 40,250.00 40,250.00 14,000.00
- - - 13,980.59 -
- - - - -
- - - - -
- - - - -
- - - - -
45.00 45.00 6.75 51.75 11,703.55 18.00
- - - - -
230.00 230.00 34.50 264.50 462.99 92.00
100.00 100.00 15.00 115.00 1,170.36 40.00
250.00 250.00 37.50 287.50 643.70 100.00
- - - 21,066.39 -
4,500.00 4,500.00 675.00 5,175.00 21,066.39 1,800.00
- - - 141,857.10 -
600.00 600.00 90.00 690.00 141,857.10 240.00
- - - - - -
1,000.00 1,000.00 150.00 1,150.00 159,727.91 400.00
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
2,500.00 2,500.00 375.00 2,875.00 8,625.00 1,000.00
2,500.00 2,500.00 375.00 2,875.00 17,250.00 1,000.00
- - - 11,500.00 -
10,000.00 10,000.00 1,500.00 11,500.00 11,500.00 4,000.00
3,000.00 3,000.00 450.00 3,450.00 3,450.00 1,200.00
300.00 300.00 45.00 345.00 1,035.00 120.00
0 0 0

- - - - -

- - - - -
- - - 46,288.30 -
- - - - -
- - - - -
- - - - -
- - - - -
45.00 45.00 6.75 51.75 38,749.25 18.00
- - - - -
230.00 230.00 34.50 264.50 1,532.92 92.00
100.00 100.00 15.00 115.00 3,874.93 40.00
250.00 250.00 37.50 287.50 2,131.21 100.00
- - - 69,748.65 -
4,500.00 4,500.00 675.00 5,175.00 69,748.65 1,800.00
- - - 257,094.00 -
600.00 600.00 90.00 690.00 257,094.00 240.00
- - - - - -
3,000.00 3,000.00 450.00 3,450.00 3,450.00 1,200.00
0 0 0

- - - 266,120.93 -

- - - - -
- - - - -
- - - - -
- - - - -

- - - - -

- - - - -

- - - - -

4,500.00 4,500.00 675.00 5,175.00 92,301.30 1,800.00

- - - - -
384.00 384.00 57.60 441.60 45,926.40 153.60
120.00 120.00 18.00 138.00 1,380.00 48.00
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
4,500.00 4,500.00 675.00 5,175.00 16,347.82 1,800.00
4,500.00 4,500.00 675.00 5,175.00 9,501.30 1,800.00
- - - - -
384.00 384.00 57.60 441.60 75,513.60 153.60
150.00 150.00 22.50 172.50 23,287.50 60.00

120.00 120.00 18.00 138.00 1,863.00 48.00

500.00 500.00 75.00 575.00 64,664.50 200.00

0 0 0

- - - 637,101.19 -

- - - - -
- - - - -

- - - - -

- - - - -

- - - - -

- - - - -
 - - - - -

4,500.00 4,500.00 675.00 5,175.00 14,834.14 1,800.00

- - - - -
384.00 384.00 57.60 441.60 17,222.40 153.60
120.00 120.00 18.00 138.00 552.00 48.00
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
4,500.00 4,500.00 675.00 5,175.00 4,284.90 1,800.00
- - - - -
384.00 384.00 57.60 441.60 3,532.80 153.60
216.00 216.00 32.40 248.40 1,490.40 86.40
150.00 150.00 22.50 172.50 6,210.00 60.00
1,000.00 1,000.00 150.00 1,150.00 6,900.00 400.00
5,000.00 5,000.00 750.00 5,750.00 28,750.00 2,000.00
150.00 150.00 22.50 172.50 2,173.50 60.00
120.00 120.00 18.00 138.00 178.85 48.00
- - - - -
- - - 343,713.45 -
- -
- - - -
500.00 500.00 75.00 575.00 207,258.75
0 0 0

800,000.00 800,000.00 120,000.00 920,000.00 920,000.00 320,000.00

- - - - -
- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

0 0 0
500,000.00 500,000.00 75,000.00 575,000.00 575,000.00 200,000.00

- - - - -
- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

- - - - -

0 0 0

- - - 328,052.18 -

- - - - -
- - - - -

- - - - -

- - - - -

- - - - -

0 0 0

150,000.00 150,000.00 22,500.00 172,500.00 172,500.00 60,000.00

- - - - -
- - - - -

- - - - -
 - - - - -

- - - - -

- - - - -

0 0 0

- - - - -

- - - - - -
- - - - -
- - - - -
0 0 0

- - - - -

- - - 636,178.42 -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -

- - - - -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
950.00 950.00 142.50 1,092.50 636,178.42 380.00
- - - - -
- - - - -
- - - -

- - - - -

- - - 933,570.00 -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
850.00 850.00 127.50 977.50 496,570.00 340.00
- - - - -
 - - - - -
- - - - -
- - - - -
- - - - -
- - - - -
2,500.00 2,500.00 375.00 2,875.00 437,000.00 1,000.00

- - - 193,487.50 -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
850.00 850.00 127.50 977.50 141,737.50 340.00
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
2,500.00 2,500.00 375.00 2,875.00 51,750.00 1,000.00
Joyce:
dispenser x2 2,500.00 2,500.00 375.00 2,875.00 37,375.00 1,000.00
tank op x1
Joyce:
evry building
tank op
Joyce: 2 1,000.00 1,000.00 150.00 1,150.00 10,350.00 400.00
tank op
Joyce: 1,000.00 1,000.00 150.00 1,150.00 10,350.00 400.00
Nomer: 10,000.00 10,000.00 1,500.00 11,500.00 103,500.00 4,000.00
tank op
no electrical plan
100.00 100.00 15.00 115.00 5,405.00 40.00
- - - - -
Joyce: 2,500.00 2,500.00 375.00 2,875.00 25,875.00 1,000.00
dulo dulo
Nomer: 5,000.00 5,000.00 750.00 5,750.00 23,000.00 2,000.00
not sure
Nomer: - - - 338,121.37 -
not sure - - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
350.00 350.00 52.50 402.50 338,121.37 140.00
- - - - -

- - - - -

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
 - - - - -
- - - - -
- - - - -
- - - - -
0 0 0

- - - - -

- - - - -
- - - - -
- - - 20,801.78 -
- - - - -
- - - - -
- - - - -
- - - - -
150.00 150.00 22.50 172.50 20,801.78 60.00
- - - 96,858.29 -
200.00 200.00 30.00 230.00 96,858.29 80.00
- - - - -

- - - - -
hintuan ng kotse
sa tapat ng 150.00 150.00 22.50 172.50 5,040.45 60.00
area of roof
pump island 100.00 100.00 15.00 115.00 23,642.85 40.00

- - - - -
hintuan ng kotse
sa tapat ng 150.00 150.00 22.50 172.50 17,802.00 60.00
area
pumpofisland
roof 100.00 100.00 15.00 115.00 41,451.75 40.00
1.85 * # of bullnose
200.00 200.00 30.00 230.00 558.90 80.00
- - - - -
200.00 200.00 30.00 230.00 99,084.00 80.00
length of perimeter wall * 2 * 1.8 200.00
200.00 30.00 230.00 148,037.20 80.00
- - - - -
Pa Check1,500.00Good for 1,500.00 225.00 1,725.00 1,725.00 600.00
1.8m lng3,000.00
to!!!!! :) 3,000.00 450.00 3,450.00 3,450.00 1,200.00
PAG HINDI KA 1.8m,
3,000.00 3,000.00 450.00 3,450.00 13,800.00 1,200.00
3,000.00
PAKI COMPUTE NA 3,000.00 450.00 3,450.00 6,900.00 1,200.00
0 0 0
LANG.. TNX
- - - - -

- - - - -
- - -
- - -
- - -
- - -
0 0 0
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
0 0 0
 EQUIPMENT

1.00 15%
table f-luc idc final unit cost Labor Cost ucost

- - - -

10,000.00 1,500.00 11,500.00 11,500.00

- - - -

6,000.00 900.00 6,900.00 6,900.00

8,000.00 1,200.00 9,200.00 9,200.00

4,000.00 600.00 4,600.00 4,600.00

6,000.00 900.00 6,900.00 6,900.00
10,000.00 1,500.00 11,500.00 11,500.00
4,000.00 600.00 4,600.00 4,600.00
6,000.00 900.00 6,900.00 6,900.00
2,000.00 300.00 2,300.00 2,300.00
6,000.00 900.00 6,900.00 6,900.00

20,000.00 20,000.00 3,000.00 23,000.00 23,000.00

- - - -
10,000.00 1,500.00 11,500.00 11,500.00
10,000.00 1,500.00 11,500.00 11,500.00
8,000.00 1,200.00 9,200.00 9,200.00

26,000.00 3,900.00 29,900.00 29,900.00

- - - 40,250.00
20,000.00 3,000.00 23,000.00 23,000.00
15,000.00 15,000.00 2,250.00 17,250.00 17,250.00 50,000.00
- - - 47,150.00
24,000.00 3,600.00 27,600.00 27,600.00
12,000.00 1,800.00 13,800.00 13,800.00
5,000.00 5,000.00 750.00 5,750.00 5,750.00 25,000.00
48,000.00 7,200.00 55,200.00 55,200.00
- - - 85,100.00
8,000.00 1,200.00 9,200.00 9,200.00
20,000.00 20,000.00 3,000.00 23,000.00 69,000.00
6,000.00 900.00 6,900.00 6,900.00
 - - - -
- - - - 200.00

- - - -
- - - 479,026.92
1,200.00 1,200.00 180.00 1,380.00 419,613.50
- - - -
- - - -
- - - -
153.60 23.04 176.64 18,650.98
40.00 6.00 46.00 799.26
400.00 60.00 460.00 39,963.19
6,000.00 900.00 6,900.00 -
10,000.00 10,000.00 1,500.00 11,500.00 -
2,000.00 300.00 2,300.00 -
- - - 112,796.77
- - - -
1,200.00 1,200.00 180.00 1,380.00 66,792.00
153.60 23.04 176.64 34,542.93
40.00 6.00 46.00 329.84
400.00 60.00 460.00 11,132.00

- - - 82,112.38
- - - -
- - - -
60.00 9.00 69.00 1,328.71
40.00 6.00 46.00 993.60
86.40 12.96 99.36 198.72
400.00 60.00 460.00 20,999.00
- - - -
- - - -
400.00 400.00 60.00 460.00 8,399.60
350.00 350.00 52.50 402.50 6,339.38
1,800.00 270.00 2,070.00 9,459.90
- - - -
- - - -
- - - -
- - - -
7.20 1.08 8.28 6,734.75
100.00 15.00 115.00 6,236.45
380.00 57.00 437.00 2,399.96
92.00 13.80 105.80 2,415.41
380.00 57.00 437.00 568.71
60.00 9.00 69.00 6,889.65
48.00 7.20 55.20 110.40
- - - -
1,800.00 270.00 2,070.00 1,966.50
60.00 9.00 69.00 919.77
48.00 7.20 55.20 110.40
- - - -
 1,800.00 270.00 2,070.00 2,835.90
48.00 7.20 55.20 1,380.00
38.40 5.76 44.16 1,498.35
48.00 7.20 55.20 327.23
- - - 377.26
1,800.00 270.00 2,070.00 377.26
- - - 595.71
7.20 1.08 8.28 207.00
100.00 15.00 115.00 191.67
380.00 57.00 437.00 73.77
92.00 13.80 105.80 105.80
380.00 57.00 437.00 17.48
200.00 200.00 30.00 230.00 340,400.00
- - - -
- - - - 50,000.00
- - - - 2,500.00
- - - - 15,000.00
- - - - 35,000.00
- - - 4,086.62
- - - -
6.00 0.90 6.90 341.55
100.00 15.00 115.00 227.70
380.00 57.00 437.00 139.84
92.00 13.80 105.80 209.48
380.00 57.00 437.00 231.61
60.00 9.00 69.00 559.59
48.00 7.20 55.20 55.20
18.00 2.70 20.70 1,304.10
48.00 7.20 55.20
100.00 15.00 115.00
92.00 13.80 105.80
- - - -
1,800.00 270.00 2,070.00 144.90
- - - -
1,800.00 270.00 2,070.00 16.56
60.00 9.00 69.00 27.60
48.00 7.20 55.20 2.98
60.00 9.00 69.00 9.20
60.00 9.00 69.00 9.20
21.60 3.24 24.84 4.14
80.00 12.00 92.00 92.00
- - - -
1,800.00 270.00 2,070.00 190.44
92.00 13.80 105.80 6.49
380.00 57.00 437.00 8.04
200.00 30.00 230.00 230.00
40.00 6.00 46.00 46.00
200.00 30.00 230.00 230.00

- - - -
 - - - -
- - - 143,400.66
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -

- - - -

- - - -
- - - -
7.20 1.08 8.28 21,793.12
100.00 15.00 115.00 15,134.11
380.00 57.00 437.00 7,763.80
120.00 120.00 18.00 138.00 58,114.97
92.00 13.80 105.80 11,138.70
380.00 57.00 437.00 7,453.25
86.40 12.96 99.36 21,561.12
48.00 7.20 55.20 441.60
280.00 42.00 322.00 2,221.80
400.00 60.00 460.00 13,373.54
18.00 2.70 20.70 10,745.60
200.00 200.00 30.00 230.00 537.28
92.00 13.80 105.80 425.10
40.00 6.00 46.00 1,074.56
100.00 15.00 115.00 591.01
- - - 13,948.90
18.00 2.70 20.70 11,207.90
200.00 200.00 30.00 230.00 560.40
92.00 13.80 105.80 443.38
40.00 6.00 46.00 1,120.79
100.00 15.00 115.00 616.43
- - - 11,479.29
18.00 2.70 20.70 9,223.57
200.00 200.00 30.00 230.00 461.18
92.00 13.80 105.80 364.88
40.00 6.00 46.00 922.36
100.00 15.00 115.00 507.30
- - - 41,775.22
18.00 2.70 20.70 30,764.86
18.00 2.70 20.70 2,801.40
200.00 200.00 30.00 230.00 1,678.31
92.00 13.80 105.80 1,327.88
40.00 6.00 46.00 3,356.63
100.00 15.00 115.00 1,846.14
- - - -
- - - 24,597.95
- - - -
- - - -
 - - - -
- - - -
- - - -
- - - -
- - - -
320.00 48.00 368.00 15,742.69
100.00 15.00 115.00 8,855.26
- - - 11,085.35
- - - -
- - - -
- - - -
- - - -
- - - -
320.00 48.00 368.00 9,634.28
1,800.00 270.00 2,070.00 1,451.07
800.00 120.00 920.00 116,843.22
- - - 31,434.56
6,000.00 900.00 6,900.00 6,900.00
- - - -
3,200.00 480.00 3,680.00 7,360.00
- - - -
3,200.00 480.00 3,680.00 3,680.00
- - - -
3,200.00 480.00 3,680.00 11,040.00
- - - -
2,000.00 300.00 2,300.00 2,300.00
80.00 12.00 92.00 154.56
- - - 25,300.00
4,000.00 600.00 4,600.00 4,600.00
- - - -
4,000.00 600.00 4,600.00 4,600.00
- - - -
2,000.00 300.00 2,300.00 2,300.00
- - - -
2,000.00 300.00 2,300.00 2,300.00
- - - -
2,000.00 300.00 2,300.00 4,600.00
- - - -
2,000.00 300.00 2,300.00 2,300.00
- - - -
2,000.00 300.00 2,300.00 2,300.00
- - - -
2,000.00 300.00 2,300.00 2,300.00
- - - -
- - - 19,320.00
- - - -
2,000.00 300.00 2,300.00 4,600.00
- - - -
3,200.00 480.00 3,680.00 7,360.00
- - - -
3,200.00 480.00 3,680.00 7,360.00
- - - -
- - - 28,600.73
3,800.00 570.00 4,370.00 13,110.00
600.00 90.00 690.00 1,173.00
600.00 90.00 690.00 2,760.00
- - - -
1,000.00 150.00 1,150.00 5,117.50
600.00 90.00 690.00 3,339.60
20.00 3.00 23.00 110.63
1,000.00 150.00 1,150.00 690.00
200.00 30.00 230.00 920.00
240.00 36.00 276.00 1,380.00
- - - 16,891.66
1,000.00 150.00 1,150.00 3,450.00
600.00 90.00 690.00 1,173.00
600.00 90.00 690.00 2,760.00
- - - -
600.00 90.00 690.00 3,070.50
140.00 21.00 161.00 778.44
300.00 45.00 345.00 1,657.73
1,000.00 150.00 1,150.00 690.00
20.00 3.00 23.00 92.00
80.00 12.00 92.00 460.00
600.00 90.00 690.00 2,760.00
4,800.00 720.00 5,520.00 5,520.00
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
3,200.00 480.00 3,680.00 22,080.00
1,000.00 150.00 1,150.00 11,500.00
2,000.00 300.00 2,300.00 9,200.00

- - - -

- - - -
- - - 35,403.90
- - - -
- - - -
- - - -
583.33 87.50 670.83 17,307.50
- - - -
200.00 30.00 230.00 1,996.40
 - - - -
14,000.00 2,100.00 16,100.00 16,100.00
- - - 5,592.24
- - - -
- - - -
- - - -
- - - -
18.00 2.70 20.70 4,681.42
- - - -
92.00 13.80 105.80 185.20
40.00 6.00 46.00 468.14
100.00 15.00 115.00 257.48
- - - 8,426.56
1,800.00 270.00 2,070.00 8,426.56
- - - 56,742.84
240.00 36.00 276.00 56,742.84
- - - -
400.00 60.00 460.00 62,030.26
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
1,000.00 150.00 1,150.00 3,450.00
1,000.00 150.00 1,150.00 6,900.00
- - - 4,600.00
4,000.00 600.00 4,600.00 4,600.00 35,000.00
1,200.00 180.00 1,380.00 1,380.00
120.00 18.00 138.00 414.00

- - - -

- - - -
- - - 18,515.32
- - - -
- - - -
- - - -
- - - -
18.00 2.70 20.70 15,499.70
- - - -
92.00 13.80 105.80 613.17
40.00 6.00 46.00 1,549.97
100.00 15.00 115.00 852.48
- - - 27,899.46
1,800.00 270.00 2,070.00 27,899.46
- - - 102,837.60
240.00 36.00 276.00 102,837.60
- - - -
1,200.00 180.00 1,380.00 1,380.00 20,000.00

- - - 106,448.37

- - - -
- - - -
- - - -
- - - -

- - - -

- - - -

- - - -

1,800.00 270.00 2,070.00 36,920.52

- - - -
153.60 23.04 176.64 18,370.56
48.00 7.20 55.20 552.00
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
1,800.00 270.00 2,070.00 6,539.13
1,800.00 270.00 2,070.00 3,800.52
- - - -
153.60 23.04 176.64 30,205.44
60.00 9.00 69.00 9,315.00

48.00 7.20 55.20 745.20

200.00 30.00 230.00 25,865.80

- - - 167,932.54

- - - -
- - - -

- - - -

- - - -

- - - -

- - - -
 - - - -

1,800.00 270.00 2,070.00 5,933.66

- - - -
153.60 23.04 176.64 6,888.96
48.00 7.20 55.20 220.80
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
1,800.00 270.00 2,070.00 1,713.96
- - - -
153.60 23.04 176.64 1,413.12
86.40 12.96 99.36 596.16
60.00 9.00 69.00 2,484.00
400.00 60.00 460.00 2,760.00
2,000.00 300.00 2,300.00 11,500.00
60.00 9.00 69.00 869.40
48.00 7.20 55.20 71.54
- - - -
- - - 133,480.95
- - - -
- - - -
- - - -

320,000.00 48,000.00 368,000.00 132,999.97

- - - -
- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -
200,000.00 30,000.00 230,000.00 230,000.00

- - - -
- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - -

- - - 138,507.62

- - - -
- - - -

- - - -

- - - -

- - - -

60,000.00 9,000.00 69,000.00 69,000.00

- - - -
- - - -

- - - -
 - - - -

- - - -

- - - -

- - - -

100,000.00 100,000.00 15,000.00 115,000.00 115,000.00

75,000.00 75,000.00 11,250.00 86,250.00 86,250.00
25,000.00 25,000.00 3,750.00 28,750.00 28,750.00

- - - -

- - - 254,471.37
- - - -
- - - -
- - - -
- - - -
- - - -
- - - - 350.00

- - - -

- - - -
- - - -
- - - -
- - - -
- - - -
380.00 57.00 437.00 254,471.37
- - - - 250,000.00
- - - - 25,000.00
- - - 500.00

- - - -

- - - 373,428.00

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
340.00 51.00 391.00 198,628.00
- - - -
 - - - -
- - - -
- - - -
- - - -
- - - -
1,000.00 150.00 1,150.00 174,800.00

- - - 77,395.00

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
340.00 51.00 391.00 56,695.00
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
1,000.00 150.00 1,150.00 20,700.00

1,000.00 150.00 1,150.00 14,950.00

400.00 60.00 460.00 4,140.00

400.00 60.00 460.00 4,140.00
4,000.00 600.00 4,600.00 41,400.00
40.00 6.00 46.00 2,162.00
- - - -
1,000.00 150.00 1,150.00 10,350.00
2,000.00 300.00 2,300.00 9,200.00
- - - 135,248.55
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
140.00 21.00 161.00 135,248.55
- - - -

- - - -

- - - -
1,000.00 1,000.00 150.00 1,150.00 1,150.00 10,000.00
1,000.00 1,000.00 150.00 1,150.00 1,150.00 25,000.00
1,000.00 1,000.00 150.00 1,150.00 4,600.00 25,000.00
1,000.00 1,000.00 150.00 1,150.00 2,300.00 25,000.00
1,000.00 1,000.00 150.00 1,150.00 10,350.00 1,250.00
 1,000.00 1,000.00 150.00 1,150.00 3,450.00 1,250.00
500.00 500.00 75.00 575.00 1,725.00 1,500.00
50.00 50.00 7.50 57.50 517.50 150.00
150.00 150.00 22.50 172.50 1,552.50 150.00

- - - -

- - - -
- - - -
- - - 20,801.78
- - - -
- - - -
- - - -
- - - -
150.00 150.00 22.50 172.50 20,801.78
- - - 72,643.72
150.00 150.00 22.50 172.50 72,643.72
- - - -

- - - -

150.00 150.00 22.50 172.50 5,040.45

150.00 150.00 22.50 172.50 35,464.28

- - - -

150.00 150.00 22.50 172.50 17,802.00

150.00 150.00 22.50 172.50 62,177.63
150.00 150.00 22.50 172.50 419.17
- - - -
120.00 120.00 18.00 138.00 59,450.40
120.00 120.00 18.00 138.00 88,822.32
- - - -
600.00 90.00 690.00 690.00
1,200.00 180.00 1,380.00 1,380.00
1,200.00 180.00 1,380.00 5,520.00
1,200.00 180.00 1,380.00 2,760.00

- - - -

30,000.00 30,000.00 4,500.00 34,500.00 34,500.00

- - - -
- - - -
- - - -
- - - -
- - - -
DB Villoso
UIPMENT

1.00 15%
f-ucost idc final unit cost Equipment Cost Unit Cost

- - - -

- - - - 40,250.00
- - - - -

- - - - 24,150.00
- - - - 32,200.00

- - - - 16,100.00
- - - - 24,150.00
- - - - 40,250.00
- - - - 16,100.00
- - - - 24,150.00
- - - - 8,050.00
- - - - 24,150.00

- - - - 28,750.00

- - - -
- - - - 40,250.00
- - - - 40,250.00
- - - - 32,200.00

- - - - 104,650.00

- - - 57,500.00 155,250.00
- - - - 80,500.00
50,000.00 7,500.00 57,500.00 57,500.00 74,750.00
- - - 28,750.00 185,150.00
- - - - 96,600.00
- - - - 48,300.00
25,000.00 3,750.00 28,750.00 28,750.00 40,250.00
- - - - 193,200.00
- - - - 125,350.00
- - - - 32,200.00
- - - - 23,000.00
- - - - 24,150.00
0 0 0 Sub Total: Item B
 - - - -
200.00 30.00 230.00 455,291.90 230.00

- - - -
- - - - 1,266.80
- - - - 6,555.00
- - - - -
- - - - -
- - - - -
- - - - 618.24
- - - - 161.00
- - - - 1,610.00
- - - - #DIV/0!
- - - - #DIV/0!
- - - - #DIV/0!
- - - - 1,976.36
- - - - -
- - - - 6,555.00
- - - - 618.24
- - - - 161.00
- - - - 1,610.00

- - - - 5,488.41
- - - - -
- - - - #DIV/0!
- - - - 241.50
- - - - 161.00
- - - - 347.76
- - - - 1,610.00
- - - - #DIV/0!
- - - - #DIV/0!
- - - - 460.00
- - - - 402.50
- - - - 7,245.00
- - - - -
- - - - -
- - - - #DIV/0!
- - - - -
- - - - 28.98
- - - - 402.50
- - - - 1,529.50
- - - - 370.30
- - - - 1,529.50
- - - - 241.50
- - - - 193.20
- - - - #DIV/0!
- - - - 7,245.00
- - - - 241.50
- - - - 193.20
- - - - #DIV/0!
 - - - - 7,245.00
- - - - 193.20
- - - - 154.56
- - - - 193.20
- - - - 543.37
- - - - 7,245.00
- - - - 1,042.50
- - - - 28.98
- - - - 402.50
- - - - 1,529.50
- - - - 370.30
- - - - 1,529.50
- - - - 230.00
- - - - #DIV/0!
50,000.00 7,500.00 57,500.00 402,500.00 57,500.00
2,500.00 375.00 2,875.00 17,250.00 2,875.00
15,000.00 2,250.00 17,250.00 17,250.00 17,250.00
35,000.00 5,250.00 40,250.00 80,500.00 40,250.00
- - - - 15,533.69
- - - - -
- - - - 24.15
- - - - 402.50
- - - - 1,529.50
- - - - 370.30
- - - - 1,529.50
- - - - 241.50
- - - - 193.20
- - - - 72.45
138.00
287.50
264.50
- - - - #DIV/0!
- - - - 7,245.00
- - - - -
- - - - 7,245.00
- - - - 241.50
- - - - 193.20
- - - - 241.50
- - - - 241.50
- - - - 86.94
- - - - 322.00
- - - - -
- - - - 7,245.00
- - - - 370.30
- - - - 1,529.50
- - - - 805.00
- - - - 161.00
- - - - 805.00
- - - Sub Total: Item C
- - - - #DIV/0!
- - - - #DIV/0!
- - - - 3,171.04
- - - - -
- - - - -
- - - - -
- - - - #DIV/0!
- - - - -
- - - - -

- - - - -

- - - - -
- - - - -
- - - - 28.98
- - - - 402.50
- - - - 1,529.50
- - - - 138.00
- - - - 370.30
- - - - 1,529.50
- - - - 347.76
- - - - 193.20
- - - - 1,127.00
- - - - 973.12
- - - - 72.45
- - - - 230.00
- - - - 370.30
- - - - 161.00
- - - - 402.50
- - - - 973.12
- - - - 72.45
- - - - 230.00
- - - - 370.30
- - - - 161.00
- - - - 402.50
- - - - 973.12
- - - - 72.45
- - - - 230.00
- - - - 370.30
- - - - 161.00
- - - - 402.50
- - - - 973.12
- - - - 72.45
- - - - 72.45
- - - - 230.00
- - - - 370.30
- - - - 161.00
- - - - 402.50
- - - - #DIV/0!
- - - - 677.61
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - 1,288.00
- - - - 402.50
- - - - 514.58
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - 1,288.00
- - - - 7,245.00
- - - - 3,220.00
- - - - 13,752.62
- - - - 24,150.00
- - - - -
- - - - 12,880.00
- - - - -
- - - - 12,880.00
- - - - -
- - - - 12,880.00
- - - - -
- - - - 8,050.00
- - - - 322.00
- - - - 9,838.89
- - - - 16,100.00
- - - - -
- - - - 16,100.00
- - - - -
- - - - 8,050.00
- - - - -
- - - - 8,050.00
- - - - -
- - - - 8,050.00
- - - - -
- - - - 8,050.00
- - - - -
- - - - 8,050.00
- - - - -
- - - - 8,050.00
- - - - -
- - - - 33,810.00
- - - - #DIV/0!
- - - - 8,050.00
- - - - #DIV/0!
- - - - 12,880.00
- - - - #DIV/0!
 - - - - 12,880.00
- - - - #DIV/0!
- - - - 20,020.51
-
-
-
#DIV/0!
-
-
-
-
-
-
19,706.94
-
-
-
#DIV/0!
-
-
-
-
-
-
-
19,320.00
-
-
-
#DIV/0!
-
-
-
-
- - - - #DIV/0!
- - - - 12,880.00
- - - - 4,025.00
- - - - 8,050.00
0 0 0 Sub Total: Item D

- - - - #DIV/0!

- - - - #DIV/0!
- - - - 2,390.31
- - - - -
- - - - -
- - - - -
- - - - 2,347.92
- - - - -
- - - - 805.00
 - - - - #DIV/0!
- - - - 56,350.00
- - - - 961.62
- - - - -
- - - - -
- - - - -
- - - - -
- - - - 72.45
- - - - -
- - - - 370.30
- - - - 161.00
- - - - 402.50
- - - - 1,449.00
- - - - 7,245.00
- - - - 966.00
- - - - 966.00
- - - - -
- - - - 1,025.38
- - - - -
- - - - -
- - - - #DIV/0!
- - - - #DIV/0!
- - - - #DIV/0!
- - - - #DIV/0!
- - - - 4,025.00
- - - - 4,025.00
- - - 40,250.00 56,350.00
35,000.00 5,250.00 40,250.00 40,250.00 56,350.00
- - - - 4,830.00
- - - - 483.00
0 0 0 Sub Total: Item E.1

- - - - #DIV/0!

- - - - #DIV/0!
- - - - 961.62
- - - - -
- - - - -
- - - - -
- - - - -
- - - - 72.45
- - - - -
- - - - 370.30
- - - - 161.00
- - - - 402.50
- - - - 1,449.00
- - - - 7,245.00
- - - - 966.00
- - - - 966.00
- - - - -
20,000.00 3,000.00 23,000.00 23,000.00 27,830.00
- - - Sub Total: Item E.2

- - - - 372,569.30

- - - - -
- - - - -
- - - - #DIV/0!
- - - - -

- - - - -

- - - - -

- - - - -

- - - - 7,245.00

- - - - #DIV/0!
- - - - 618.24
- - - - 193.20
- - - - #DIV/0!
- - - - #DIV/0!
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - 7,245.00
- - - - 7,245.00
- - - - #DIV/0!
- - - - 618.24
- - - - 241.50

- - - - 193.20

805.00
- - - Sub Total: Item F.1

- - - 7,958.24 812,991.97

-
- - - - #DIV/0!
- - - - #DIV/0!

- - - - #DIV/0!

- - - - -

- - - - -

- - - - -
 - - - - -

- - - - 7,245.00
- - - - #DIV/0!
- - - - 618.24
- - - - 193.20
- - - - #DIV/0!
- - - - #DIV/0!
- - - - -
- - - - -
- - - - -
- - - - -
- - - - 7,245.00
- - - - #DIV/0!
- - - - 618.24
- - - - 347.76
- - - - 241.50
- - - - 1,610.00
- - - - 8,050.00
- - - - 241.50
- - - - 193.20
- - - - #DIV/0!
- - - 7,958.24 2,359.81
- #DIV/0!
- #DIV/0!
- 575.00
0 0 0 Sub Total: Item F.2

- - - - 1,052,999.97

- - - - #DIV/0!
- - - - #DIV/0!

- - - - #DIV/0!

- - - - #DIV/0!

- - - - #DIV/0!

- - - - #DIV/0!

- - - - #DIV/0!

- - - - #DIV/0!

0 0 0 Sub Total: Item G.1

 - - - - 805,000.00

- - - - #DIV/0!
- - - - #DIV/0!

- - - - #DIV/0!

- - - - #DIV/0!

- - - - #DIV/0!

- - - - #DIV/0!

- - - - #DIV/0!

- - - - #DIV/0!

- - - - #DIV/0!

- - - - #DIV/0!

0 0 0 Sub Total: Item G.2

- - - 24,686.00 491,245.80

- - - - #DIV/0!
- - - - #DIV/0!

- - - - #DIV/0!

- - - - #DIV/0!

- - - - #DIV/0!

0 0 0 Sub Total: Item H.1

- - - - 241,500.00

- - - - #DIV/0!
- - - - #DIV/0!

- - - - #DIV/0!
 - - - - #DIV/0!

- - - - #DIV/0!

- - - - #DIV/0!

- - - Sub Total: Item H.2

- - - - #DIV/0!

- - - - 115,000.00
- - - - 86,250.00
- - - - 28,750.00
- - - Sub Total: Item I

- - - - #DIV/0!

- - - 469,280.52 2,042.20
- - - - #DIV/0!
- - - - -
- - - - -
- - - - -
- - - - -
350.00 52.50 402.50 268,030.52 -

- - - - #DIV/0!

- - - - -
- - - - -
- - - - -
- - - - -
- - - - #DIV/0!
- - - - -
250,000.00 37,500.00 287,500.00 - #DIV/0!
25,000.00 3,750.00 28,750.00 - #DIV/0!
500.00 75.00 575.00 201,250.00 575.00

- - - - #DIV/0!

- - - - 2,572.83

- - - - #DIV/0!
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - 1,368.50
- - - - #DIV/0!
 - - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - 4,025.00

- - - - #DIV/0!

- - - - #DIV/0!
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - 1,368.50
- - - - #DIV/0!
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - 4,025.00

- - - - 4,025.00

- - - - 1,610.00
- - - - 1,610.00
- - - - 16,100.00
- - - - 161.00
- - - - #DIV/0!
- - - - 4,025.00
- - - - 8,050.00
- - - - 563.50
- - - - -
- - - - -
- - - - -
- - - - -
- - - - #DIV/0!
- - - - -
- - - - -
- - - - 563.50
- - - - #DIV/0!

- - - - #DIV/0!

- - - - #DIV/0!
10,000.00 1,500.00 11,500.00 11,500.00 12,650.00
25,000.00 3,750.00 28,750.00 28,750.00 29,900.00
25,000.00 3,750.00 28,750.00 115,000.00 29,900.00
25,000.00 3,750.00 28,750.00 57,500.00 29,900.00
1,250.00 187.50 1,437.50 12,937.50 2,587.50
1,250.00 187.50 1,437.50 4,312.50 2,587.50
1,500.00 225.00 1,725.00 5,175.00 2,300.00
150.00 22.50 172.50 1,552.50 230.00
150.00 22.50 172.50 1,552.50 345.00
- - - Sub Total: Item J

- - - - #DIV/0!

- - - - #DIV/0!
- - - - #DIV/0!
- - - - 345.00
- - - - -
- - - - -
- - - - -
- - - - -
- - - - 345.00
- - - - #DIV/0!
- - - - 402.50
- - - - -

- - - - #DIV/0!

- - - - 345.00
- - - - 287.50

- - - - #DIV/0!

- - - - 345.00
- - - - 287.50
- - - - 402.50
- - - - #DIV/0!
- - - - 368.00
- - - - 368.00
- - - - #DIV/0!
- - - - 2,415.00
- - - - 4,830.00
- - - - 4,830.00
- - - - 4,830.00
0 0 0 Sub Total: Item K

- - - - #DIV/0!

- - - - 34,500.00

0 0 0 Sub Total: Item L

- - - - #DIV/0!
- - - - #DIV/0!
- - - - #DIV/0!
- - - - #DIV/0!
- - - - #DIV/0!
- - - Sub Total: Item M
GRAND TOTAL
 STUDIO 26
Total Cost Specifications / Brands / Remarks Unit Cost

NA
40,250.00 60,000.00
- 20,000.00
NA
24,150.00 10,000.00
32,200.00 15,000.00
NA
16,100.00 10,000.00
24,150.00 15,000.00
40,250.00 15,000.00
16,100.00 15,000.00
24,150.00 15,000.00
8,050.00 15,000.00
24,150.00 15,000.00
?
ECC Amendment. IEE Checklist must be submitted first
28,750.00 to Petron for review prior to submittal by contractor.
Petron to pay legal fees / Legwork by Contractor.

NA
NA
-
40,250.00 50,000.00
40,250.00 20,000.00
32,200.00 20,000.00
Contractor to provide Performance and Guarantee 120,000.00
104,650.00
Bonds ONLY.
155,250.00 180,000.00
80,500.00
74,750.00
185,150.00 150,000.00
96,600.00
48,300.00
40,250.00
193,200.00 200,000.00
125,350.00 150,000.00
32,200.00
69,000.00
24,150.00
1,620,350.00
 - As per plan and BB2007R
455,291.90 Demolition of existing building & existing curb ?
400.00
- Includes clearing and grubbing
2,201,111.11 1,300.00
1,993,164.10
-
-
-
65,278.42
2,797.42
139,871.17
-
-
-
478,278.70 1,450.00
-
317,262.00
120,900.27
1,154.43
38,962.00
1,550.00
250,545.91 4,500.00
-
-
4,650.49
3,477.60
695.52
73,496.50
-
-
8,399.60
6,339.38
33,109.65
-
-
-
-
23,571.61
21,827.58
8,399.87
8,453.95
1,990.49
24,113.78
386.40
-
6,882.75
3,219.20
386.40
-
 9,925.65
4,830.00
5,244.22
1,145.29
1,320.40 ?
1,320.40
2,084.99 2,200.00
724.50
670.83
258.18
370.30
61.18
340,400.00 ?
-
402,500.00 ?
17,250.00 ?
17,250.00 ?
80,500.00 ?
15,533.69 Wall mounted AWS 15,000.00
-
1,195.43
796.95
489.44
733.19
810.64
1,958.56
193.20
4,564.35
414.00
287.50
529.00
-
507.15
-
57.96
96.60
10.43
32.20
32.20
14.49
322.00
-
666.54
22.71
28.14
805.00
161.00
805.00
7,210,941.48
-
 -
356,614.89 To include plastering walls ?
-
-
-
-
-
-

-
-
76,275.90
52,969.38
27,173.29
58,114.97
38,985.46
26,086.36
75,463.92
1,545.60
7,776.30 1,050.00
45,464.20 1,500.00
37,609.60 1,500.00
537.28 1,500.00
1,487.84 1,500.00
3,760.96 1,500.00
2,068.53 1,500.00
47,420.18 1,500.00
39,227.65 1,500.00
560.40 1,500.00
1,551.85 1,500.00
3,922.77 1,500.00
2,157.52 1,500.00
39,024.58 1,500.00
32,282.51
461.18
1,277.10
3,228.25
1,775.54
142,017.49 Floor and Wall tiles 1,500.00
107,677.00
9,804.90
1,678.31
4,647.58
11,748.19
6,461.50
-
86,092.82 1,100.00
-
-
 -
-
-
-
-
55,099.40
30,993.41
38,798.74 1,100.00
-
-
-
-
-
33,720.00
5,078.75
408,951.27 1,900.00
110,020.96 Please refer to Schedule of Doors 188,000.00
24,150.00
-
25,760.00
-
12,880.00
-
38,640.00
-
8,050.00
540.96
88,550.00 Please refer to Schedule of Windows 70,000.00
16,100.00
-
16,100.00
-
8,050.00
-
8,050.00
-
16,100.00
-
8,050.00
-
8,050.00
-
8,050.00
-
67,620.00 38,000.00
-
16,100.00
-
25,760.00
-
 25,760.00
-
100,102.56 Refer to schedule. 20,150.00

59,120.81 Refer to schedule. 20,150.00

-
19,320.00 20,150.00
-
-
-
-
-
-
-
-
- 10,000.00
77,280.00 16,000.00
40,250.00 14,000.00
32,200.00 Refer to design as per plan 28,000.00
2,788,248.65

- As per plan, Approved Vendor's List of Buy-out Items.

-
123,913.65 Contractor supplied ?
-
-
-
60,576.25
-
6,987.40
 -
56,350.00
19,572.83 1,500.00
-
-
-
-
16,384.97
-
648.19
1,638.50
901.17
29,492.95 1,300.00
29,492.95
198,599.94 1,000.00
198,599.94
-
221,758.17 1,900.00
-
-
-
-
-
-
12,075.00 20,000.00
24,150.00 15,000.00
56,350.00 Installation of Split-type aircondition (1hp) 150,000.00
56,350.00
4,830.00 ?
1,449.00 ?
1,120,120.90

- As per plan, Approved Vendor's List of Buy-out Items.

-
64,803.63 1,500.00
-
-
-
-
54,248.95
-
2,146.09
5,424.90
2,983.69
97,648.11 1,300.00
97,648.11
359,931.60 1,000.00
359,931.60
-
 27,830.00
1,072,596.67
Include design, plan preparation and all professional ?
372,569.30
services and consultancy.
-
-
- Design Criteria:
- For material specifications, refer to Vendor's list 2010.
All materials and workmanship shall conform with the
- latest Building Code of American Concrete Institute
(ACI-318).
All structural design shall conform with the
-
architectural design.
-
Foundation shall be designed based on the assumed
129,221.82 allowable soil bearing capacity of 100kpa.

-
64,296.96
1,932.00
-
-
-
-
-
-
-
-
22,886.95
13,301.82
-
105,719.04
32,602.50
The contractor shall verify the actual soil bearing
2,608.20 condition.

90,530.30
835,668.89
Include design, plan preparation and all professional ?
812,991.97
services and consultancy.
-
- Design Criteria:
- For material specifications, refer to Vendor's list 2010.
All materials and workmanship shall conform with the
- latest Building Code of American Concrete Institute
(ACI-318).
All structural design shall conform with the
-
architectural design.
Foundation shall be designed based on the assumed
- allowable soil bearing capacity of 100kpa.
Contractor shall prepare blueprint of plans for
- permitting and as built plans after completion.
 The contractor shall verify the actual soil bearing
- condition.
20,767.79
-
24,111.36
772.80
-
-
-
-
-
-
5,998.86
-
4,945.92
2,086.56
8,694.00
9,660.00
40,250.00
3,042.90
250.39 Includes roofing works for the existing canopy
-
485,152.64
-
-
207,258.75
1,625,983.94
Include design,plan preparation and all professional ?
1,052,999.97
services and consultancy.
- Design Criteria:
- For material specifications, refer to Vendor's list 2010.
All electrical works shall be done in accordance with
the provisions of the latestedition of the Philippine
Electrical Code, the law and ordinances of the local
- fire code, Bureau of Labor and standard and the
requirements of the local power and telephone
requirements of the local power and telephone
companies.
All electrical or communication line shall not cross the
- tank farm.
- Provision for CCTV
Contractor shall prepare blueprint of plans for
- permitting and as built plans after completion.
Contractor to verify if space is available on existing
- panel board to tap additional circuits or to provide
additional panel board to tap at MDP.
Contractor to submit initial design of electrical for the
- panel board when submission of bids.
1,052,999.97
 Include design,plan preparation and all professional ?
805,000.00
services and consultancy.
- Design Criteria:
- For material specifications, refer to Vendor's list 2010.
All electrical works shall be done in accordance with
the provisions of the latest edition of the Philippine
Electrical Code, the law and ordinances of the local
- fire code, Bureau of Labor and standard and the
requirements of the local power and telephone
requirements of the local power and telephone
companies.

Contractor shall consider electrical supply for canopy

-
signages.
All electrical or communication line shall not cross the
- tank farm.
Consider four(4) power outlets and supply and
- installation of AVR for cashier's booth.
- Provision for CCTV
Contractor shall prepare blueprint of plans for
- permitting and as built plans after completion.
Contractor to verify if space is available on existing
- panel board to tap additional circuits or to provide
additional panel board to tap at MDP.
Contractor to submit initial design of electrical for the
- panel board when submission of bids.
805,000.00
Include design, plan preparation and all professional ?
491,245.80
services and consultancy.
- Design Criteria:
- For material specifications, refer to Vendor's list 2010.
All plumbing works shall be executed according to the
provisions of the National Plumbing Code, the National
-
Building Code and the rules and regulations of the
project location.
Contractor shall prepare blueprint of plans for
- permitting and as built plans after completion.
Complete storm drainage system including downspouts,
gutter drains, A/C drains, catch basins, area drains,
- and drainage manholes. Excavation and backfilling in
connection with the work shall be considered.

491,245.80
Include design, plan preparation and all professional ?
241,500.00
services and consultancy.
- Design Criteria:
- For material specifications, refer to Vendor's list 2010.
All plumbing works shall be executed according to the
provisions of the National Plumbing Code, the National
-
Building Code and the rules and regulations of the
project location.
 - Provide water outlet for every waste water bin.
Contractor shall prepare blueprint of plans for
- permitting and as built plans after completion.
Complete storm drainage system including downspouts,
gutter drains, A/C drains, catch basins, area drains,
- and drainage manholes. Excavation and backfilling in
connection with the work shall be considered.

241,500.00

115,000.00 Contractor to prepare plans for permitting and as built ?

86,250.00 Contractor to prepare plans for permitting and as built ?
28,750.00 Contractor to prepare plans for permitting and as built ?
230,000.00

As per plan, Approved Vendor's List of Buy-out Items

-
and BB2007R

1,359,930.30 ?
-
-
-
-
-

-
-
-
-
-

-
-
201,250.00
AC Corp should conduct the testing and commisioning
- of the equipment and that contractor shall pay and
considerin their bid such testing
Consider provision of entry booths for both side of the 3,746.60
1,306,998.00
sumps (exterior and interior)
-
-
-
-
-
-
695,198.00
-
 -
-
-
-
-
611,800.00
Consider provision of entry booths for both side of the 1,959.10
270,882.50
sumps (exterior and interior)
-
-
-
-
-
-
198,432.50
-
-
-
-
-
-
72,450.00
Consider provision of entry booths for both side of the 2,145.00
52,325.00
sumps (exterior and interior)
14,490.00 8,669.70
14,490.00 12,240.80
144,900.00 Refer to blue book for details ?
7,567.00 241.80
-
36,225.00 4,707.30
32,200.00 8,985.60
473,369.92 790.00
-
-
-
-
-
-
-
473,369.92
- Every pump island, electrical room and office 6,000.00
AC Corp should conduct the testing and commisioning
- of the equipment and that contractor shall pay and
considerin their bid such testing
-
12,650.00 260,000.00
29,900.00 260,000.00
119,600.00 260,000.00
59,800.00 ?
23,287.50 2 hp 21,000.00
 7,762.50 8 hoses 15,000.00
6,900.00 28,000.00
2,070.00 7,000.00
3,105.00 7,000.00
6,230,953.15

As per plan, Approved Vendor's List of Buy-out Items

-
and BB2007R

-
-
41,603.55 Ramp for disabled, storage room 1,170.00
-
-
-
-
41,603.55
169,502.01 Walls 1,170.00
169,502.01
- 715.00

10,080.90 Canopy apron 1,950.00

59,107.13 715.00

35,604.00 Canopy apron 1,950.00

103,629.38 715.00
978.07 ?
- 494.00
158,534.40 585.00
236,859.52 1,287.00
-
2,415.00 11,700.00
4,830.00 11,700.00
19,320.00 11,700.00
9,660.00 11,700.00
1,063,229.51
As per plan, Approved Vendor's List of Buy-out Items,
-
and BB2007R
34,500.00 Petron to pay legal fees only/ Legwork by Contractor ?
Petron to pay legal fees only/ Legwork by Contractor NA
Petron to pay legal fees only/ Legwork by Contractor NA
Petron to pay legal fees only/ Legwork by Contractor NA
Petron to pay legal fees only/ Legwork by Contractor NA
34,500.00
-
-
-
-
-
 -
26,423,338.95
VAT EXCLUSIVE
MATSON BUILDERS
Unit Cost

NA
50,000.00
25,000.00
NA
15,000.00
25,000.00
NA
15,000.00
25,000.00
35,000.00
35,000.00
45,000.00
35,000.00
35,000.00

NA
NA

35,000.00
25,000.00
35,000.00
85,000.00

150,000.00

65,000.00

250,000.00
150,000.00
?
350.00

1,200.00

1,500.00

1,200.00
5,000.00
?

2,200.00

?
?
?
?
100,000.00

Ctype Short Ctype Short w/Shop

?

1,200.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00
1,500.00

950.00
 950.00

1,550.00
15,000.00

45,000.00

25,000.00
 25,000.00

25,000.00

25,000.00

5,000.00
15,000.00
10,000.00
10,000.00

1 p.i w/ ceiling 1 p.i w/ ceiling

r. gavina Coch

22.875
?
 1,500.00

1,500.00

2,500.00

1,550.00

25,000.00 2
30,000.00 2
110,500.00

?
?

1 p.i w/ ceiling 1 p.i w/ ceiling

r. gavina Coch

22.875
1,500.00

1,500.00

2,500.00
?

?
?
?

?
 1 p.i w/ ceiling 1 p.i w/ ceiling
r. gavina Coch

? 22.875
? 22.875
? 22.875

1 p.i w/ ceiling 1 p.i w/ ceiling

r. gavina Coch

? 22.875

22.875

2,200.00
22.875
 2,200.00

2,500.00

2,500.00
8,000.00
?
400.00

2,000.00
3,000.00
800.00

20,000.00

300,000.00
300,000.00
350,000.00
?
5,000.00
 5,000.00
5,000.00
1,500.00
5,000.00

1 p.i w/ ceiling 1 p.i w/ ceiling

r. gavina Coch

Ctype Short Ctype Short w/Shop

350.00

350.00

350.00
2 p.i. short
1 p.i w/ ceiling
w/ceiling
400.00 area of 35.2
roof 35.2
350.00 113 141
2 p.i. short
1 p.i w/ ceiling
w/ceiling
400.00 area of 35.2 35.2
350.00 roof 113 141

350.00
350.00
350.00

350.00
350.00
350.00
350.00

?
NA
NA
NA
NA
Ctype w/ Pshop
 36
61

35

97.72

97.72

97.72

152
152
1

1
 1

4
6
1

2 p.i. short 2 p.i. short 2 p.i. 2 p.i.

1 p.i w/o 1 p.i w/o
w/ceiling w/ceiling short w/o short w/o
ceiling ceiling
r. gavina coch ceiling ceiling
0.6
 2
2

2 p.i. short 2 p.i. short 2 p.i. 2 p.i.

1 p.i w/o 1 p.i w/o
w/ceiling w/ceiling short w/o short w/o
ceiling ceiling
r. gavina coch ceiling ceiling
0.6
2 p.i. short 2 p.i. short 2 p.i. 2 p.i.
1 p.i w/o 1 p.i w/o
w/ceiling w/ceiling short w/o short w/o
ceiling ceiling
r. gavina coch ceiling ceiling
0.6
0.6
0.6

2 p.i. short 2 p.i. short 2 p.i. 2 p.i.

1 p.i w/o 1 p.i w/o
w/ceiling w/ceiling short w/o short w/o
ceiling ceiling
r. gavina coch ceiling ceiling
0.6

0.6

0.6
 2 p.i. short 2 p.i. short 2 p.i. 2 p.i.
1 p.i w/o 1 p.i w/o
w/ceiling w/ceiling short w/o short w/o
ceiling ceiling
r. gavina coch ceiling ceiling

Ctype w/ Pshop
8.2

103

152
961725.75