PROJECT : PROPOSED CONSTRUCTION OF MINDORO MEDICAL CENTER CALAPAN

LOCATION: NAUTICAL HIGHWAY, BRGY. MASIPIT CALAPAN ORIENTAL MINDORO

OWNER : MINDORO MEDICAL CENTER CALAPAN INC.
SUBJECT : Bill of quantities of LINAC

MATERIAL LABOR
ITEM DESCRIPTION QTY UNIT TOTAL AMOUNT
UNIT AMOUNT UNIT AMOUNT

I GENERAL REQUIREMENTS FOR STRUCTURAL AND ARCHITECTURAL WORKS

1.00 Mobilization 1.00 lot 215,038.75 215,038.75 71,679.58 71,679.58 286,718.34
2.00 Demobilization 1.00 lot 143,359.17 143,359.17 71,679.58 71,679.58 215,038.75
3.00 Temporary Facilities
3.01 Temporary Power Connection and Consumption 1.00 lot 271,314.40 271,314.40 200,502.13 200,502.13 471,816.53
3.02 Temporary Water Connection and Consumption 1.00 lot 57,343.67 57,343.67 - - 57,343.67

Standard size site office for 1-CM, Architects, Owners, Representative 1-Conference Room. Complete with Office
3.03 1.00 lot 100,351.42 100,351.42 - - 100,351.42
Equipment, Internet Connection & Supplies for the entire duration of the Project. Refer to Instruction to Bidders.

4.00 Warehouse for Contractor and Owner Supplied Materials 1.00 lot 21,503.88 21,503.88 - - 21,503.88
5.00 Security/Safety 1.00 lot 143,359.17 143,359.17 - - 143,359.17
6.00 Permits and Clearance 1.00 lot 630,780.35 630,780.35 - - 630,780.35
6.01 Building Permit
6.02 Barangay Permit
6.03 Electrical Permit
6.04 Sanitary Permit
6.05 Fire Protection Permit
6.06 Mechanical Permit
6.07 Bussiness Tax
6.08 Contractors tax
6.09 Occupancy Permit
6.10 ECC Permit 1.00 lot
7.00 Bonds and Insurance
7.01 Guarantee Bond (10%) 1.00 lot - - - - -
7.02 CARI (100%) 1.00 lot - - - - -
7.03 Surety Bond (Performance) (20%) 1.00 lot - - - - -
8.00 As-Built Plans including E-File 1.00 lot 43,007.75 43,007.75 - - 43,007.75
9.00 Housekeeping 1.00 lot 6,683.40 6,683.40 33,098.77 33,098.77 39,782.17
10.00 Material Testing 1.00 lot 37,273.38 37,273.38 - - 37,273.38
11.00 Rentals of Service Vehicles/Tools & Equipment 1.00 lot 1,044,835.72 1,044,835.72 202,276.42 202,276.42 1,247,112.14
12.00 Safety Net Protection 1.00 lot 191,314.59 191,314.59 27,966.87 27,966.87 219,281.45
13.00 Contractors Field Office and Barracks and Temporary Fence 1.00 lot 460,963.72 460,963.72 4,773.86 4,773.86 465,737.58
14.00 Hauling and Disposal 1.00 lot - - 22,937.47 22,937.47 22,937.47
15.00 Site Engineers Staff - -
15.01 Survey Works 1.00 lot - - 57,343.67 57,343.67 57,343.67
15.02 Supervision & Contingencies 1.00 lot - - 1,081,438.50 1,081,438.50 1,081,438.50
16.00 Others: (Please specify below)

SUB-TOTAL : GENERAL REQUIREMENTS 5,140,826.20

II PILE DRIVING WORKS

1.00 HANDLING TRANSPORT FROM FABRICATION PLANT TO SITE/MOBILIZATION OF FABRICATION EQUIPMENT AT SITE 1.00 LOT 16,804,704.06 16,804,704.06 - - 16,804,704.06
2.00 PRESTRESSED CONCRETE PILE USING HAMMER PILE DRIVER
PSC Pile 400 x 400 x 24m (3-segments) 45.00 pcs 38,979.60 1,754,081.88 - 1,754,081.88
3.00 Test Pile Driving
PSC Pile 400 x 400 x 24m (3-segments) 2.00 pcs 38,979.60 77,959.19 13,492.94 26,985.88 104,945.07
 4.00 Pile Driving using Hammer Pile Driver
PSC Pile 400 x 400 x 24m (3-segments) 45.00 pcs - 13,492.94 607,182.19 607,182.19
5.00 Epoxy Splicing 45.00 splices 1,499.22 67,464.69 599.69 26,985.88 94,450.56
6.00 Hauling of excavated materials and cut piles from site including provision for dumping site 1.00 lot 112,441.15 112,441.15 - - 112,441.15
7.00 Cutting and chipping of piles @ NGL 45.00 pcs - - 5,996.86 269,858.75 269,858.75
8.00 Pile Dynamic Analyzer (PDA) Testing including provision for casing 6.00 pos 74,960.76 449,764.58 - - 449,764.58
hammering and evaluation report (2 pile position)
9.00 Others: (Please specify below)

SUB-TOTAL : PILE DRIVING WORKS 20,197,428.23

II SITE WORKS
1.00 Excavation 433.16 cu.m. - - 521.54 225,912.02 225,912.02
2.00 Backfill/Compaction 246.61 cu.m. - - 286.85 70,739.74 70,739.74
3.00 Hauling of Excess Soil 1.00 lot - - 261,642.76 261,642.76 261,642.76
4.00 Soil Poisoning - -
a. Pre - Construction Treatment 284.77 sq.m. 192.68 54,869.61 48.17 13,718.12 68,587.72
5.00 Moisture Barrier 284.77 sq.m. 78.23 22,278.01 26.08 7,426.00 29,704.02
6.00 Gravel Bedding 28.48 cu.m. 1,238.67 35,273.52 391.16 11,139.01 46,412.53
7.00 Dewatering 1.00 lot 85,033.90 85,033.90 40,816.27 40,816.27 125,850.17
8.00 Filling Materials cu.m. - - - - -
11.00 Water Stop 326.00 lm. 456.35 148,770.44 195.58 63,758.76 212,529.20
12.00 Trimming of Trees and Plants 1.00 lot 981,160.34 981,160.34 - - 981,160.34
13.00 Others: (Please specify below)

SUB-TOTAL : SITE WORKS 2,022,538.51

III STRUCTURAL WORKS

1.00 REINFORCING STEEL BARS

1.01 Foundation
a. Mat Foundation 116,534.26 kgs. 45.75 5,331,442.32 9.75 1,136,209.02 6,467,651.34
b. Column INCLUDED kgs.
c. Stirrups / Ties INCLUDED kgs.
d. Tie Wires 841.09 kgs. 80.00 67,287.51 - 67,287.51

1.02 Parking
a. Column 5,392.16 kgs. 45.00 242,647.40 6.00 32,352.99 275,000.39
b. Slab on Fill 28,029.10 kgs. 45.00 1,261,309.57 6.00 168,174.61 1,429,484.18
c. Stiffener Columns 562.08 kgs. 45.00 25,293.41 6.00 3,372.46 28,665.87
d. Lintel Beam 537.64 kgs. 45.00 24,193.70 6.00 3,225.83 27,419.53
e. Stirrups / Ties 7,652.52 kgs. 45.00 344,363.26 6.00 45,915.10 390,278.36
f. Tie Wires 963.19 kgs. 80.00 77,055.58 - 77,055.58

1.03 Ground Floor

a. Column 6,162.47 kgs. 45.00 277,311.32 6.00 36,974.84 314,286.16
b. Beams and Girder 9,619.69 kgs. 45.00 432,886.06 6.00 57,718.14 490,604.20
c. Suspended slab 28,029.10 kgs. 45.00 1,261,309.57 6.00 168,174.61 1,429,484.18
d. Stair Case 953.82 kgs. 45.00 42,921.90 6.00 5,722.92 48,644.82
e. Stiffener Columns 1,174.86 kgs. 45.00 52,868.69 6.00 7,049.16 59,917.85
f. Lintel Beam 1,123.78 kgs. 45.00 50,570.05 6.00 6,742.67 57,312.72
g. Stirrups / Ties 8,745.73 kgs. 45.00 393,558.01 6.00 52,474.40 446,032.41
h. Tie Wires 843.47 kgs. 80.00 67,477.34 6.00 5,060.80 72,538.14
i. Ramp 5,042.37 kgs. 80.00 403,389.41 6.00 30,254.21 433,643.61
 1.04 Second Floor
a. Column 6,162.47 kgs. 45.00 277,311.32 6.00 36,974.84 314,286.16
b. Beams and Girder 7,296.99 kgs. 45.00 328,364.61 6.00 43,781.95 372,146.56
c. Suspended slab 19,284.98 kgs. 45.00 867,823.98 6.00 115,709.86 983,533.85
d. Stiffener Columns 938.90 kgs. 45.00 42,250.53 6.00 5,633.40 47,883.93
e. Lintel Beam 898.08 kgs. 45.00 40,413.55 6.00 5,388.47 45,802.02
f. Stirrups / Ties 8,745.73 kgs. 45.00 393,558.01 6.00 52,474.40 446,032.41
g. Tie Wires 587.25 kgs. 80.00 46,980.12 - 46,980.12

1.05 Roof Deck

a. Beams and Girder 7,296.99 kgs. 45.00 328,364.61 6.00 43,781.95 372,146.56
b. Suspended slab 19,284.98 kgs. 45.00 867,823.98 6.00 115,709.86 983,533.85
c. Stirrups / Ties 251.12 kgs. 45.00 11,300.36 6.00 1,506.72 12,807.08
d. Tie Wires 587.25 kgs. 80.00 46,980.12 - 46,980.12

1.06 LINAC Bunker House

a. Wall 37,498.62 kgs. 45.00 1,687,437.83 6.00 224,991.71 1,912,429.55
b. Slab on Fill 2,421.48 kgs. 45.00 108,966.44 6.00 14,528.86 123,495.30
c. Roof Slab 23,810.86 kgs. 45.00 1,071,488.87 6.00 142,865.18 1,214,354.06
d. Tie Wires 3,186.55 kgs. 80.00 254,923.84 - 254,923.84

1.07 Others: (Please specify below)

SUB-TOTAL: REINFORCING STEEL BARS 19,292,642.25

2.00 FORMWORKS
2.01 Foundation
a. Mat Foundation 217.26 sq.m. 420.00 91,249.20 442.00 96,028.92 187,278.12
b. Column included sq.m.

2.02 Parking
a. Column 201.60 sq.m. 420.00 84,672.00 280.00 56,448.00 141,120.00
b. Slab on Fill 21.73 sq.m. 420.00 9,126.60 442.00 9,604.66 18,731.26
c. Stiffener Columns 28.06 sq.m. 420.00 11,783.57 280.00 7,855.71 19,639.28
d. Lintel Beam 47.60 sq.m. 420.00 19,990.24 280.00 13,326.82 33,317.06
- -
2.03 Ground Floor - -
a. Column 201.6 sq.m. 420.00 84,672.00 280.00 56,448.00 141,120.00
b. Beams and Girder 917.93 sq.m. 420.00 385,530.60 280.00 257,020.40 642,551.00
c. Suspended slab 788.62 sq.m. 420.00 331,220.40 280.00 220,813.60 552,034.00
d. Stair Case 16.71 sq.m. 420.00 7,018.26 280.00 4,678.84 11,697.10
e. Stiffener Columns 58.64 sq.m. 420.00 24,630.20 280.00 16,420.13 41,050.33
f. Lintel Beam 99.49 sq.m. 420.00 41,783.90 280.00 27,855.93 69,639.84
g. Ramp 113.30 sq.m. 420.00 47,586.99 280.00 31,724.66 79,311.66

2.04 Second Floor

a. Column 168.00 sq.m. 420.00 70,560.00 280.00 47,040.00 117,600.00
b. Beams and Girder 532.83 sq.m. 420.00 223,788.60 280.00 149,192.40 372,981.00
c. Suspended slab 623.43 sq.m. 420.00 261,840.60 280.00 174,560.40 436,401.00
d. Stiffener Columns 46.87 sq.m. 420.00 19,683.46 280.00 13,122.31 32,805.77
e. Lintel Beam 79.50 sq.m. 420.00 33,392.01 280.00 22,261.34 55,653.35

2.05 Roof Deck

a. Beams and Girder 480.24 sq.m. 420.00 201,700.80 280.00 134,467.20 336,168.00
b. Suspended slab 623.43 sq.m. 420.00 261,840.60 280.00 174,560.40 436,401.00
 2.06 LINAC Bunker House
a. Wall 1,331.58 sq.m. 420.00 559,263.10 280.00 372,842.06 932,105.16
b. Slab on Fill sq.m. 420.00 - 442.00 - -
c. Roof Slab 585.69 sq.m. 420.00 245,989.14 280.00 163,992.76 409,981.90

2.07 Others: (Please specify below)

SUB-TOTAL : FORMWORKS 5,067,586.83

3.00 CONCRETING WORKS

3.01 Foundation
a. Mat Foundation 1,855.64 cu.m. 5,368.00 9,961,075.52 390.00 723,699.60 10,684,775.12
b. Column included cu.m.

3.02 Parking
a. Column 34.70 cu.m. 5,450.00 189,115.00 500.00 17,350.00 206,465.00
b. Slab on Fill 185.56 cu.m. 5,450.00 1,011,302.00 500.00 92,780.00 1,104,082.00
c. Stiffener Columns 3.02 cu.m. 5,450.00 16,479.85 500.00 1,511.91 17,991.76
d. Lintel Beam 3.16 cu.m. 5,450.00 17,225.59 500.00 1,580.33 18,805.92

3.03 Ground Floor

a. Column 21.00 cu.m. 5,450.00 114,450.00 500.00 10,500.00 124,950.00
b. Beams and Girder 99.36 cu.m. 5,450.00 541,512.00 500.00 49,680.00 591,192.00
c. Suspended slab 111.93 cu.m. 5,450.00 610,018.50 500.00 55,965.00 665,983.50
d. Stair Case 1.79 cu.m. 5,450.00 9,754.39 500.00 894.90 10,649.29
e. Stiffener Columns 6.32 cu.m. 5,450.00 34,446.44 500.00 3,160.22 37,606.67
f. Lintel Beam 6.61 cu.m. 5,450.00 36,005.19 500.00 3,303.23 39,308.42
g. Ramp 29.05 cu.m. 5,450.00 158,316.62 500.00 14,524.46 172,841.09

3.04 Second Floor

a. Column 21.00 cu.m. 5,450.00 114,450.00 500.00 10,500.00 124,950.00
b. Beams and Girder 67.12 cu.m. 5,450.00 365,804.00 500.00 33,560.00 399,364.00
c. Suspended slab 75.60 cu.m. 5,450.00 412,020.00 500.00 37,800.00 449,820.00
d. Stiffener Columns 5.05 cu.m. 5,450.00 27,528.21 500.00 2,525.52 30,053.73
e. Lintel Beam 5.28 cu.m. 5,450.00 28,773.90 500.00 2,639.81 31,413.71

3.05 Roof Deck

a. Beams and Girder 60.58 cu.m. 5,450.00 330,161.00 500.00 30,290.00 360,451.00
b. Suspended slab 75.60 cu.m. 5,450.00 412,020.00 500.00 37,800.00 449,820.00

3.06 LINAC Bunker House

a. Wall 810.41 cu.m. 5,450.00 4,416,727.96 500.00 405,204.40 4,821,932.36
b. Slab on Fill 81.22 cu.m. 5,450.00 442,649.00 500.00 40,610.00 483,259.00
c. Roof Slab 566.82 cu.m. 5,450.00 3,089,166.28 500.00 283,409.75 3,372,576.03

3.07 Others: (Please specify below)

SUB-TOTAL : FORMWORKS 24,198,290.59

4.00 SCAFFOLDINGS 1,546.36 sq.m. 100.00 154,636.25 80.00 123,709.00 278,345.25

SUB-TOTAL : SCAFFOLDINGS 278,345.25

5.00 MASONRY & PLASTERING WORKS

5.01 CHB
 a. 100mm thk Concrete Hollow Blocks 1,263.10 sq.m 550.00 694,702.56 170.00 214,726.25 909,428.81
b. 150mm thk Concrete Hollow Blocks 402.6 sq.m 650.00 261,690.00 170.00 68,442.00 330,132.00
5.02 Plastering
a. Exterior Plastering 402.6 sq.m 150.00 60,390.00 180.00 72,468.00 132,858.00
b. Interior Plastering 2,526.19 sq.m 120.00 303,142.94 170.00 429,452.49 732,595.43
SUB-TOTAL : MASONRY & PLASTERING WORKS 2,105,014.24

SUB-TOTAL : STRUCTURAL WORKS 50,941,879.17

IV ARCHITECTURAL WORKS

1.00 FLOOR FINISHES

1.01 Parking
a. FF11 - 150mm THK Reinforced Concrete Wood Trowel Finish 956.53 sq.m. 110.00 105,218.30 120.00 114,783.60 220,001.90

1.02 Ground Floor

a. FF2 - 300mm x 300mm Homogenous Tiles Matte Beige 29.13 sq.m. 1,460.00 42,529.80 250.00 7,282.50 49,812.30
b. FF5 - 2.2mm THK Rolled Vinyl Sheet Anti-Bacterial 476.52 sq.m. 1,146.90 546,515.86 220.00 104,833.45 651,349.31
c. FF11 - 150mm THK Reinforced Concrete Wood Trowel Finish 449.02 sq.m. 110.00 49,392.07 120.00 53,882.26 103,274.32

1.03 Second Floor

a. FF2 - 300mm x 300mm Homogenous Tiles Matte Beige 20.81 sq.m. 1,460.00 30,376.06 250.00 5,201.38 35,577.44
b. FF5 - 2.2mm THK Rolled Vinyl Sheet Anti-Bacterial 699.63 sq.m. 1,146.90 802,409.73 220.00 153,919.38 956,329.11

1.04 Roof Deck

a. FF11 - 150mm THK Reinforced Concrete Wood Trowel Finish 840.56 sq.m. 110.00 92,461.43 120.00 100,867.01 193,328.44

SUB-TOTAL: FLOOR FINISHES 2,209,672.82

2.00 EXTERIOR WALL FINISHES

2.01 Parking
a. Acrylic Solvent Based Paint 408.52 sq.m. 230.00 93,959.60 120.00 49,022.40 142,982.00

2.02 Ground Floor

a. Acrylic Solvent Based Paint 685.28 sq.m. 230.00 157,614.40 120.00 82,233.60 239,848.00
- -
2.03 Second Floor - -
a. Acrylic Solvent Based Paint 567.24 sq.m. 230.00 130,465.20 120.00 68,068.80 198,534.00

SUB-TOTAL : EXTERIOR WALL FINISHES 581,364.00

3.00 INTERIOR WALL FINSHES

3.01 Parking
a. SEMI-GLOSS PAINT ROLLER APPLIED 445.29 sq.m. 170.00 75,699.30 100.00 44,529.00 120,228.30

3.02 Ground Floor

a. SEMI-GLOSS PAINT ROLLER APPLIED 1,027.92 sq.m. 170.00 174,746.40 100.00 102,792.00 277,538.40
b. 300MM X 300MM HOMOGENOUS TILES POLISHED 74.43 sq.m. 890.00 66,242.70 250.00 18,607.50 84,850.20

3.03 Second Floor

a. SEMI-GLOSS PAINT ROLLER APPLIED 850.86 sq.m. 170.00 144,646.20 100.00 85,086.00 229,732.20
b. 300MM X 300MM HOMOGENOUS TILES POLISHED 74.19 sq.m. 890.00 66,029.10 250.00 18,547.50 84,576.60

SUB-TOTAL : INTERIOR WALL FINISHES 796,925.70

 4.00 CEILING FINSIHES
4.01 Ground Floor
a. CF4- RUBBED CONCRETE PAINT FINISH 926.92 sq.m. 230.00 213,191.60 180.00 166,845.60 380,037.20

4.02 Ground Floor

CF2 - 12MM THK. GYPSUM BOARD ON METAL FURRING SYSTEM. COMPLETE
a. WITH NECESSARY ACCESSORIES AND HARDWARE. PAINTED FINISH BY BOYSEN 574.97 sq.m. 620.00 356,481.40 280.00 160,991.60 517,473.00
PAINT LATEX SYSTEM.

4.03 Second Floor

CF2 - 12MM THK. GYPSUM BOARD ON METAL FURRING SYSTEM. COMPLETE
a. WITH NECESSARY ACCESSORIES AND HARDWARE. PAINTED FINISH BY BOYSEN 716.59 sq.m. 620.00 444,285.80 280.00 200,645.20 644,931.00
PAINT LATEX SYSTEM.

SUB-TOTAL: CEILING FINISHES 1,542,441.20

5.00 DOORS
5.01 Ground Floor
a. Swing Type Flush Door with 6mm THK Glass Panel 2.00 set/s 12,600.00 25,200.00 750.00 1,500.00 26,700.00
b. Swing Type Flush Door with 6mm THK Glass Panel 7.00 set/s 12,600.00 88,200.00 750.00 5,250.00 93,450.00
c. Swing Type Waterproof MDF Flush Door 2.00 set/s 14,100.00 28,200.00 750.00 1,500.00 29,700.00
d. Swing Type Waterproof MDF Flush Door 4.00 set/s 14,100.00 56,400.00 750.00 3,000.00 59,400.00
e. Double Swing Type Steel Door with Louver 1.00 set/s 19,470.00 19,470.00 1,200.00 1,200.00 20,670.00

5.02 Second Floor

a. Swing Type Flush Door with 6mm THK Glass Panel 2.00 set/s 12,600.00 25,200.00 750.00 1,500.00 26,700.00
b. Swing Type Flush Door with 6mm THK Glass Panel 7.00 set/s 12,600.00 88,200.00 750.00 5,250.00 93,450.00
c. Swing Type Waterproof MDF Flush Door 2.00 set/s 14,100.00 28,200.00 750.00 1,500.00 29,700.00
d. Swing Type Waterproof MDF Flush Door 2.00 set/s 14,100.00 28,200.00 750.00 1,500.00 29,700.00
e. Double Swing Type Steel Door with Louver 1.00 set/s 19,470.00 19,470.00 1,200.00 1,200.00 20,670.00

SUB-TOTAL: DOORS 430,140.00

6.00 WATERPROOFING WORKS

6.01 Ground Floor
a. Comfort Rooms / Toilet 31.02 sq.m 550.00 17,061.00 250.00 7,755.00 24,816.00

6.02 Second Floor

a. Comfort Rooms / Toilet 22.06 sq.m 550.00 12,133.00 250.00 5,515.00 17,648.00

SUB-TOTAL: WATERPROOFING WORKS 42,464.00

7.00 GRANITE LAVATORY COUNTERS INCLUDING SPLASH BOARDS AND CASHIER/RECEPTION/DISPENSING COUNTER
7.01 Ground Floor
a. Lavatory Counter at PWD Male/Female Toilet 3.68 sq.m. 2,500.00 9,200.00 - - 9,200.00

7.02 Second Floor

a. Lavatory Counter at PWD Male/Female Toilet 2.68 sq.m. 2,500.00 6,700.00 - - 6,700.00

SUB-TOTAL: GRANITE LAVATORY COUNTERS INCLUDING SPLASH BOARDS AND CASHIER/RECEPTION/DISPENSING COUNTER 15,900.00

8.00 SPECIALTY WORKS / OTHER ITEMS

8.01 Ground Floor
a. Facial Mirrors at Toilets 3.00 sets 3,500.00 10,500.00 - - 10,500.00
b. Toilet Partition / Cubicle (FEMALE) 2.00 set/s 25,000.00 50,000.00 - - 50,000.00
 c. Toilet Partition / Cubicle (MALE) 1.00 set/s 25,000.00 25,000.00 - - 25,000.00
d. Urinal Partition 1.00 set/s 5,000.00 5,000.00 - - 5,000.00

8.02 Second Floor

a. Facial Mirrors at Toilets 3.00 sets 3,500.00 10,500.00 - - 10,500.00
b. Toilet Partition / Cubicle (FEMALE) 2.00 set/s 25,000.00 50,000.00 - - 50,000.00
c. Toilet Partition / Cubicle (MALE) 1.00 set/s 25,000.00 25,000.00 - - 25,000.00

SUB-TOTAL: WATERPROOFING WORKS 176,000.00

SUB-TOTAL : ARCHITECTURAL WORKS 5,794,907.72

V. ELECTRICAL WORKS 1.00 LOT 12,409,037.48 12,409,037.48

VI. PLUMBING-SANITARY WORKS 1.00 LOT 3,399,028.69 3,399,028.69
V. FIRE FROTECTION WORKS 1.00 LOT 1,146,235.35 1,146,235.35
V. MECHANICAL WORKS 1.00 LOT 10,971,304.09 10,971,304.09

TOTAL DIRECT COST 112,023,185.45

INDIRECT COSTS

Contractor's Profit, Overhead, Contingencies, Mark Up % 7,841,622.98

Value Added Tax % 9,589,184.67

TOTAL INDIRECT COST (MARK UP + VAT) 17,430,807.66

TOTAL BID COST PROPOSAL STRUC'L & ARCH'L WORKS (DIRECT + INDIRECT COSTS) 129,453,993.11

Prepared by:
John C. Calansingin and Associates
Construction Manager and Works Engineer