PROJECT : RETROFITTING WORKS

ANCHOR SKY SUITES

ONGPIN ST. BINONDO, MANILA CITY
ITEM DESCRIPTION Qty Unit

SUMMARY
A. GENERAL REQUIREMENTS 1.00 lot
B. RETROFITTING WORKS 1.00 lot

TOTAL PROJECT COST

I. GENERAL REQUIREMENTS
A. MOBILIZATION / DEMOBILIZATION 1.00 lot
B. TRANSPORTATION & MISCELLANEOUS 1.00 lot
C. INSURANCES & BONDS 1.00 lot
D. SAFETY REQUIREMENTS & SECURITY 1.00 lot
E. TEMPORARY FACILITIES 1.00 lot
F. HOUSEKEEPING & MAINTENANCE 1.00 lot
G. DELIVERY OF MATERIALS 1.00 lot
H. TOOLS & EQUIPMENT 1.00 lot
1 3-tonner chain block 2.00 units
2 3-tonner pulley 2.00 units
3 3-tonner jack lift 1.00 unit
4 Fabricated A-frame 1.00 lot
I. SITE SUPERVISION 1.00 lot
J. SCAFFOLDING 1.00 lot

SUB-TOTAL GENERAL REQUIREMENTS

II. RETROFITTING WORKS

A. STEEL WORKS
1 25mm thick Base Plate 79.48 kgs
2 25mm thick A36 Plate 64.76 kgs
3 20mm thick A36 Plate 207.28 kgs
4 M20 Hilti Hit V8.8 with RE-500 V3 56.00 sets
5 300mm dia x 12mm thk pipe 1,185.62 kgs
 6 300mm dia x 10mm thk pipe 1,577.59 kgs
7 Non-shrink levelling grout 0.05 cu.m
8 Epoxy injection 56.00 sets
9 Miscellaneous and Consumables 1.00 lot

B. CIVIL WORKS
1 Earthworks 0.41 cu.m
2 Chipping works 0.05 cu.m
3 Drilling works 56.00 sets
4 Restoration works 1.00 lot
5 Carpentry works 1.00 lot

SUB-TOTAL RETROFITTING WORKS

Material Unit Cost Material Total Cost Unit Labor Cost

15,000.00 15,000.00 35,000.00

25,000.00 25,000.00
35,000.00 35,000.00
9,000.00 9,000.00
100,000.00 100,000.00 25,000.00
14,500.00 14,500.00 9,500.00
- 20,000.00
25,000.00 25,000.00 15,000.00
8,250.00 16,500.00
1,500.00 3,000.00
900.00 900.00
20,000.00 20,000.00 10,000.00
- 75,000.00
100,000.00 100,000.00 10,000.00

66.28 5,267.93 85.00

66.46 4,303.95 85.00
66.42 13,767.54 85.00
1,500.00 84,000.00 800.00
150.00 177,842.70 59.04
 150.00 236,639.12 58.64
194,647.20 10,000.00 77,858.88
53.57 3,000.00
230,000.00 230,000.00 60,000.00

1,200.00 486.00 1,500.00

17,000.00 873.38 30,000.00
- 150.00
72,000.00 72,000.00 33,000.00
250,000.00 250,000.00 60,000.00
 VAT & PROFIT
Total Labor Cost Total Amout
INCLUSIVE
1.20
₱553,650.00 ₱664,380.00
₱1,492,909.67 ₱1,791,491.61

₱2,046,559.67 ₱2,455,871.61

35,000.00 ₱50,000.00 ₱60,000.00

- ₱25,000.00 ₱30,000.00
- ₱35,000.00 ₱42,000.00
- ₱9,000.00 ₱10,800.00
25,000.00 ₱125,000.00 ₱150,000.00
9,500.00 ₱24,000.00 ₱28,800.00
20,000.00 ₱20,000.00 ₱24,000.00
15,000.00 ₱40,000.00 ₱48,000.00
- ₱8,250.00 ₱9,900.00
- ₱1,500.00 ₱1,800.00
- ₱900.00 ₱1,080.00
10,000.00 ₱30,000.00 ₱36,000.00
75,000.00 ₱75,000.00 ₱90,000.00
10,000.00 ₱110,000.00 ₱132,000.00

₱553,650.00 ₱664,380.00

6,755.80 ₱12,023.73 ₱14,428.48

5,504.60 ₱9,808.55 ₱11,770.26
17,618.80 ₱31,386.34 ₱37,663.61
44,800.00 ₱128,800.00 ₱154,560.00
69,997.46 ₱247,840.16 ₱297,408.20
92,503.64 ₱329,142.76 ₱394,971.31
4,000.00 ₱14,000.00 ₱16,800.00
- ₱3,000.00 ₱3,600.00
60,000.00 ₱290,000.00 ₱348,000.00

607.50 ₱1,093.50 ₱1,312.20

1,541.25 ₱2,414.63 ₱2,897.55
8,400.00 ₱8,400.00 ₱10,080.00
33,000.00 ₱105,000.00 ₱126,000.00
60,000.00 ₱310,000.00 ₱372,000.00

₱1,492,909.67 ₱1,791,491.61
 COST PER LN.M

TOTAL LENGTH 18.10

30,588.40 36,706.08
82,481.20 98,977.44
 GRID ITEM / DESCRIPTION LENGTH WIDTH

MEZZANINE FRAMING PLAN

450 x 450 x 25mm BASE PLATE 0.45 0.45
M20 Hilti Hit V8.8 with RE-500 V3
300mm dia x 12mm thk pipe
Non-shrink leveling grout 0.45 0.45

FIRST FLOOR FRAMING PLAN

300 x 550 x 20mm A36 PLATE 0.55 0.30
300 x 550 x 25mm A36 PLATE 0.55 0.30
M20 Hilti Hit V8.8 with RE-500 V3
300mm dia x 10mm thk pipe
Non-shrink leveling grout 0.55 0.30

SECOND FLOOR FRAMING PLAN

300 x 550 x 20mm A36 PLATE 0.55 0.30
M20 Hilti Hit V8.8 with RE-500 V3
300mm dia x 10mm thk pipe
Non-shrink leveling grout 0.55 0.30

CIVIL WORKS
Earthworks 0.45 0.45
Chipping 0.45 0.45
0.55 0.30
0.55 0.30
0.55 0.30
Drilling
Restoration
THICKNESS HEIGHT DIAMETERSPACING PERIMETER AREA

0.025 0.20

7.00
0.025

0.02 0.17
0.025 0.17

7.80
0.025

0.02 0.17

3.30
0.025

1
0.025
0.025
0.025
0.025
0.17 0.02
VOLUME WEIGHT # CUT BARS QTY Total

39.74 2 79.48 kgs.

8.00 2 16.00 sets
84.69 2 1,185.62 kgs.
0.005 2 0.010 cu.m

25.91 6 155.46 kgs.

32.38 2 64.76 kgs.
4.00 8 32.00 sets
71.06 2 1,108.58 kgs.
0.004 8 0.033 cu.m

25.91 2 51.82 kgs.

4.00 2 8.00 sets
71.06 2 469.01 kgs.
0.004 2 0.008 cu.m

0.2025 2 0.41 cu.m

2 0.010125 cu.m
6 0.02475 cu.m
2 0.00825 cu.m
2 0.00825 cu.m
0.0000534 56.00 0.0030 cu.m