Cost per floor for residential tower interior finishing works

TOTAL
Item No. DESCRIPTION QTY. UNIT

UNIT
COST
I GENERAL REQUIREMENT
1 Over Head
Supervision lot
Hauling and Disposal lot
Safety and Security lot
2 Surety Bond, 30% lot
3 Guarantee / Warranty Bond, 10% lot
4 Performance Bond, 30% lot
5 CARI, 100% lot
6 Temfacil (incl. power, water, etc…) lot
7 Contractor / Witholding Tax lot
8 12% VAT lot
Sub-total
Sub-total
III GROUND FLOOR
Sub-total
PODIUM 5 TO 1
IV Elevator Lobby and Common Areas
(EE rm., Duct rm., Sto., Sky Garden, etc…)
Sub-total
V SECOND FLOOR SKY PARK
Sub-total
2ND FLOOR TO 35TH FLOOR
VI Elevator Lobby/Hallway/Common Areas
Ceiling using 12mm thick ordinary gypsum board with framing, necessary
1 accessories with access manholes and in cove ceiling. 5,706.62 sq.m. 1,000.00
Cove Light
Hallway 5,653.36 lm 250.00
Elevator Lobby 1,168.50 lm 250.00
Water meter cover :
2 H300 x W350 x D100 cabinet type cover w/Piano hinge, brushed steel, 921.00 sets 1,450.00
drawer lock.
Installation of ribbon grain architrave/portal on main doors including door
3 hardwares/accessories 921.00 sets 1,750.00
(see door schedule)
Stair 1&2 Pipe chase
4 Drywall partition using 6mm thk. FICEM board w/ necessary metal furring 1,098.49 sq.m. 1,000.00
with necessary accessories
Other Items necessary to complete the above works
5
(Bidders to Specify & Itemize)
Sub-total
REGULAR UNITS (2nd Floor to 35th Floor)
Garden Loft : 598 units
VII Podium Loft : 225 units
Sky Loft : 80 units
Executive Suite : 15 units
Drywall partition using 12mm thk gypsum board on metal stud with
1 necessary accessories. 16,289.00 sq.m. 950.00
Laundry Wall below the stairs

2 Drywall partition using 9mm thk FICEM board on metal studs with 3,274.29 sq.m. 1,300.00
necessary accessories.
Ceiling using 9mm thick ordinary gypsum board on metal studs with shadow
3 13,707.66 sq.m. 750.00
gap & necessary accessories.
Shadow Gap 16,765.00 lm. 200.00
Toilet ceiling using 4.5mm thk ficem board on metal studs w/shadow gap &
4 necessary accessories. 6,190.75 sq.m. 900.00
Shadow Gap 6,434.79 lm. 200.00
1 of 195
TOTAL
Item No. DESCRIPTION QTY. UNIT
UNIT
COST
Pipe cladding using 4.5mm thk ficem board with metal framing and
5 4,997.42 sq.m. 1,200.00
Installation of hollow core wooden doors including jamb, door
6
Hardwares/accessories (see door schedule)
Including Door Jamb 3,661.00 sets 2,000.00
Without Door Jamb 1,883.00 sets 1,000.00
7 Temporary Aircon Cover in Ficem board (see shop drawing) 3,341.00 sets 500.00
8 2"x12" KD Tanguile for stair step 65,353.11 bd.ft. 150.00
9 1/2" thk Marine plywood for stair riser 2,301.52 sq.m. 550.00
10
necessary accessories. 901.14 sq.m. 850.00
Sub-total
VIII 36TH floor to Penthouse
Sub-total
IX Premiere Unit (Including Aircon Cover, etc.)
Sub-total
X ROOF DECK
Sub-total
SUMMARY COST
GRAND TOTAL AMOUNT
CONSTRUCTION PERIOD
2 of 195
AMOUNT
1,848,000.00
1,905,600.00
524,692.11
393,750.00
128,208.18
384,624.53
982,000.00
1,956,000.00
1,382,397.00
included
9,524,039.28
84,082.43
403,149.53
93,075.00
135,039.45
5,706,624.99
1,413,340.50
292,124.25
1,335,450.00
1,611,750.00
1,098,494.10
11,457,783.84
15,474,551.98
4,256,583.32
10,280,745.50
3,353,000.68
5,571,672.48
1,286,958.48
3 of 195
AMOUNT
5,996,902.32
7,322,000.00
1,883,000.00
1,670,500.00
9,802,967.04
1,265,836.40
765,968.49
68,930,686.68
1,210,785.92
11,095,921.85
84,203.50
103,000,000.00
24 months
4 of 195
Project : SKYSUITES PROJECT
Owner : DOUBLE DRAGON PROPERTIES CORP.
Location : 927 EDSA Corner Quezon Ave., Quezon City
Subject : COST PER FLOOR LEVEL
CP-03B.1c: RESIDENTIAL TOWER INTERIOR FINISHING WORKS (CARPENTRY WORKS)
Date : AUGUST 15, 2016
TYPE DESCRIPTION COST PER FLOOR
A. GENERAL REQUIREMENTS
1 Over Head
Supervision 1,848,000.00
Hauling and Disposal 1,905,600.00
Safety and Security 524,692.11
2 Surety Bond, 30% 393,750.00
3 Guarantee / Warranty Bond, 10% 128,208.18
4 Performance Bond, 30% 384,624.53
5 CARI, 100% 982,000.00
6 Temfacil (incl. power, water, etc…) 1,956,000.00
7 Contractor / Witholding Tax 1,382,397.00
8 12% VAT included
9,524,039.28
B. COMMON AREAS
1 BASEMENT 5 16,100.70
2 BASEMENT 4 16,100.70
3 BASEMENT 3 16,100.70
4 BASEMENT 2 16,100.70
5 BASEMENT 1 19,679.63
6 GF 403,150.58
7 PODIUM 1 18,615.00
8 PODIUM 2 18,615.00
9 PODIUM 3 18,615.00
10 PODIUM 4 18,615.00
11 PODIUM 5 18,615.00
12 SKY GARDEN 135,039.45
715,347.45
C. REGULAR UNITS
13 2ND FLOOR 2,039,837.60
14 3rd FLOOR 2,382,722.40
15 4th FLOOR 2,382,722.40
16 5th FLOOR 2,609,884.49
17 6th FLOOR 2,609,884.49
18 7th FLOOR 2,609,884.49
19 8th FLOOR 2,609,884.49
20 9th FLOOR 2,532,120.54
21 10th FLOOR 2,278,169.43
22 11th FLOOR 2,278,169.43
23 12th FLOOR 2,278,169.43
24 14th FLOOR 2,278,169.43
25 15th FLOOR 2,609,884.49
26 16th FLOOR 2,609,884.49
27 17th FLOOR 2,609,884.49
28 18th FLOOR 2,609,884.49
29 19th FLOOR 2,443,132.73
30 20th FLOOR 2,332,066.95
31 21st FLOOR 2,332,066.95
32 22nd FLOOR 2,501,367.69
33 23rd FLOOR 2,501,367.69
34 24th FLOOR 2,247,416.58
35 25th FLOOR 2,247,416.58
36 26th FLOOR 2,247,416.58
37 27th FLOOR 2,501,367.69
38 28th FLOOR 2,501,367.69
39 29th FLOOR 2,501,367.69
40 30th FLOOR 2,405,182.54
41 31st FLOOR 2,405,182.54
42 32nd FLOOR 2,405,182.54
43 33rd FLOOR 2,405,182.54
44 34th FLOOR 2,405,182.54
45 35th FLOOR 2,628,305.69
80,339,729.77
D. PREMIERE UNITS
46 36th FLOOR 3,084,170.00
47 37th FLOOR 3,084,170.00
48 38th FLOOR 3,084,170.00
49 39th FLOOR 3,084,170.00
12,336,680.00
E. ROOF DECK
50 RD 84,203.50
TOTAL AMOUNT 103,000,000.00
Prepared by: Noted by:
Nestlee Vallestero Engr. Honorio Pelayo

Construction Manager VP/Operations Manager
Dubbel Philippines, Inc. Dubbel Philippines, Inc.
TERIOR FINISHING WORKS (CARPENTRY WORKS)
PERCENTAGE WT.
1.7942%
1.8501%
0.5094%
0.3823%
0.1245%
0.3734%
0.9534%
1.8990%
1.3421%
9.2284%
0.0156%
0.0156%
0.0156%
0.0156%
0.0191%
0.3914%
0.0181%
0.0181%
0.0181%
0.0181%
0.0181%
0.1311%
0.6945%
1.9804%
2.3133%
2.3133%
2.5339%
2.5339%
2.5339%
2.5339%
2.4584%
2.2118%
2.2118%
2.2118%
2.2118%
2.5339%
2.5339%
2.5339%
2.5339%
2.3720%
2.2641%
2.2641%
2.4285%
2.4285%
2.1820%
2.1820%
2.1820%
2.4285%
2.4285%
2.4285%
2.3351%
2.3351%
2.3351%
2.3351%
2.3351%
2.5518%
77.9997%
2.9943%
2.9943%
2.9943%
2.9943%
11.9774%
0.0818%
100%
Noted by:
Engr. Honorio Pelayo

VP/Operations Manager
Dubbel Philippines, Inc.
Subject : COST PER FLOOR LEVEL
TYPE DESCRIPTION COST PER FLOOR
A. COMMON AREAS
1 BASEMENT 5 16,100.70
2 BASEMENT 4 16,100.70
3 BASEMENT 3 16,100.70
4 BASEMENT 2 16,100.70
5 BASEMENT 1 19,679.63
6 GF 403,150.58
7 PODIUM 1 18,615.00
8 PODIUM 2 18,615.00
9 PODIUM 3 18,615.00
10 PODIUM 4 18,615.00
11 PODIUM 5 18,615.00
12 SKY GARDEN 135,039.45
715,347.45
B. REGULAR UNITS
13 2ND FLOOR 2,039,837.60
14 3rd FLOOR 2,382,722.40
15 4th FLOOR 2,382,722.40
16 5th FLOOR 2,609,884.49
17 6th FLOOR 2,609,884.49
18 7th FLOOR 2,609,884.49
19 8th FLOOR 2,609,884.49
20 9th FLOOR 2,532,120.54
21 10th FLOOR 2,278,169.43
22 11th FLOOR 2,278,169.43
23 12th FLOOR 2,278,169.43
24 14th FLOOR 2,278,169.43
25 15th FLOOR 2,609,884.49
26 16th FLOOR 2,609,884.49
27 17th FLOOR 2,609,884.49
28 18th FLOOR 2,609,884.49
29 19th FLOOR 2,443,132.73
30 20th FLOOR 2,332,066.95
31 21st FLOOR 2,332,066.95
32 22nd FLOOR 2,501,367.69
33 23rd FLOOR 2,501,367.69
34 24th FLOOR 2,247,416.58
35 25th FLOOR 2,247,416.58
36 26th FLOOR 2,247,416.58
37 27th FLOOR 2,501,367.69
38 28th FLOOR 2,501,367.69
39 29th FLOOR 2,501,367.69
40 30th FLOOR 2,405,182.54
41 31st FLOOR 2,405,182.54
42 32nd FLOOR 2,405,182.54
43 33rd FLOOR 2,405,182.54
44 34th FLOOR 2,405,182.54
45 35th FLOOR 2,628,305.69
80,339,729.77
C. PREMIERE UNITS
46 36th FLOOR 3,084,170.00
47 37th FLOOR 3,084,170.00
48 38th FLOOR 3,084,170.00
49 39th FLOOR 3,084,170.00
12,336,680.00
D. ROOF DECK
50 RD 84,203.50
TOTAL AMOUNT 93,475,960.72

TERIOR FINISHING WORKS (CARPENTRY WORKS)
PERCENTAGE WT.
9,505,271.82 102,981,232.54
103,000,000.00
Noted by: 18,767.46

VP/Operations Manager
Subject : ITEMIZED COST BREAKDOWN ( ICB ) BASEMENT 5 - 2
UNIT COST TOTAL

TYPE DESCRIPTION QTY. UNIT AMOUNT
MATERIAL LABOR UNIT COST
1.00 BASEMENT 5
Stair 1 Pipe chase

1 Drywall partition using 6mm thk. FICEM board with metal 15.79 sq.m. 620.00 400.00 1,020.00 16,100.70
furring with necessary accessories

2
Sub-total 16,100.70
2.00 BASEMENT 4
Stair 1 Pipe chase


2
Sub-total 16,100.70
3.00 BASEMENT 3
Stair 1 Pipe chase


2
Sub-total 16,100.70
4.00 BASEMENT 2
Stair 1 Pipe chase


2
Sub-total 16,100.70
84,082.43
Prepared
Prepared by:
by: Noted by:
Nestlee
Nestlee Vallestero
Vallestero Engr. Honorio Pelayo
Construction
Construction Manager
Manager VP/Operations Manager
Dubbel
Philippines, Inc. Dubbel Philippines, Inc.
Subject : ITEMIZED COST BREAKDOWN ( ICB ) 2ND FLOOR
TOTAL UNIT COST

QTY. PER
TYPE DESCRIPTION QTY. PER UNIT
UNIT TYPE
FLOOR MATERIAL LABOR
13.00 2ND FLOOR
A. GARDEN LOFT = 19 UNITS
Drywall partition using 12mm thk gypsum board on
1 metal stud with necessary accessories.
Bedroom 1 4.72 89.77 sq.m. 500.00 450.00

Bedroom 2 2.35 44.71 sq.m. 500.00 450.00
Master's Bedroom 11.62 220.74 sq.m. 500.00 450.00
2 Drywall partition using 9mm thk FICEM board on metal 4.72 89.77 sq.m. 850.00 450.00
studs with necessary accessories.
Ceiling using 9mm thick ordinary gypsum board on metal

3
studs with shadow gap & necessary accessories.
Kitchen 6.93 131.73 sq.m. 400.00 350.00

Bedroom 1 8.60 163.37 sq.m. 400.00 350.00
Shadow gap
Kitchen 5.75 109.30 lm. 100.00 100.00
Bedroom 1 13.21 250.97 lm. 100.00 100.00
Toilet ceiling using 4.5mm thk ficem board on metal
4 studs w/shadow gap & necessary accessories. 8.60 163.37 sq.m. 500.00 400.00
Shadow gap 6.53 124.03 lm. 100.00 100.00

Pipe cladding using 4.5mm thk ficem board with metal
5 6.24 118.61 sq.m. 750.00 450.00
framing and necessary accessories.
Installation of hollow core wooden doors including jamb,
6 door Hardwares/accessories (see door schedule)
Including door Jambs

Bedroom 1 (WD 02) 1.00 19.00 set 2,000.00 included
Laundry (WD 05) 1.00 19.00 set 2,000.00 included
Master's Bedroom (WD 03) 1.00 19.00 set 2,000.00 included
Without Door Jambs
Main Door (WD01) 1.00 19.00 set 1,000.00 included
T&B (WD 04) 1.00 19.00 set 1,000.00 included
Temporary Aircon Cover in Ficem board (see shop
7 4.00 76.00 sets 500.00 included
drawing)
8 2"x12" KD Tanguile for stair step 72.39 1,375.40 bd.ft. 150.00 included
9 1/2" thk Marine plywood for stair riser 2.62 49.69 sq.m. 350.00 200.00
10 Water Meter cover:
H300 xW350 x D!00 cabinet type cover with Piano hinge,
1.00 19.00 set 1,450.00 included
brushed steel drawer lock
Installation of ribbon grain architrave/portal on main
11 1.00 19.00 set OSM 1,750.00
doors
12
Drywall partition using 6mm thk. gysum board on
metal stud with necessary accessories.
TOTAL UNIT COST

QTY. PER
UNIT TYPE
Kitchen 1.50 28.49 400.00 450.00
B. PODIUM LOFT = 3 UNITS
Bedroom 1 2.12 6.36 sq.m. 500.00 450.00

Bedroom 2 3.45 10.36 sq.m. 500.00 450.00

3
Kitchen 5.49 16.46 sq.m. 400.00 350.00

Bedroom 1 5.65 16.94 sq.m. 400.00 350.00
Shadow gap
Kitchen 4.99 14.96 lm. 100.00 100.00
Bedroom 1 9.34 28.03 lm. 100.00 100.00
Shadow gap 6.90 20.69 lm. 100.00 100.00

5 2.65 7.96 sq.m. 750.00 450.00

Without Door Jambs
7 3.00 9.00 sets 500.00 included
drawing)
8 2"x12" KD Tanguile for stair step 67.18 201.53 bd.ft. 150.00 included
1.00 3.00 set 1,450.00 included
11 1.00 3.00 set OSM 1,750.00
doors

12
C. COMMON AREAS
TOTAL UNIT COST

QTY. PER
UNIT TYPE
Drywall partition using 6mm thk. FICEM board with metal

1
Stair Pipe 1 21.78 21.78 sq.m. 620.00 380.00
Stair Pipe 2 11.51 11.51 sq.m. 620.00 380.00
Ceiling using 12mm thick ordinary gypsum board on
2 framing, necessary accessories with access manholes
and in cove ceiling.
Hallway 137.52 137.52 sq.m. 550.00 450.00
Elevator Lobby 35.41 35.41 sq.m. 550.00 450.00
Cove light
Hallway 171.31 171.31 lm. 100.00 150.00
Elevator Lobby 35.41 35.41 lm. 100.00 150.00
Sub-total
Noted by:
Prepared by:

Nestlee Vallestero VP/Operations Manager
Construction Manager Dubbel Philippines, Inc.
TOTAL
AMOUNT
UNIT
COST
###
950.00 85,279.75
950.00 42,474.18
950.00 209,701.29
1,300.00 116,698.61
750.00 98,794.40
750.00 122,530.05
-
200.00 21,860.64
200.00 50,194.20
900.00 147,036.06
200.00 24,806.40
1,200.00 142,326.72
-
2,000.00 38,000.00
2,000.00 38,000.00
2,000.00 38,000.00
2,000.00 38,000.00
-
1,000.00 19,000.00
1,000.00 19,000.00
500.00 38,000.00
150.00 206,309.79
550.00 27,329.68
-
1,450.00 27,550.00
1,750.00 33,250.00
-
TOTAL
AMOUNT
UNIT
COST
850.00 24,215.31
-
950.00 6,043.65
950.00 9,846.01
950.00 20,311.21
1,300.00 4,475.25
750.00 12,347.10
750.00 12,705.12
-
200.00 2,992.68
200.00 5,605.92
900.00 7,601.04
200.00 4,137.12
1,200.00 9,547.20
-
2,000.00 6,000.00
2,000.00 6,000.00
2,000.00 6,000.00
2,000.00 6,000.00
-
1,000.00 3,000.00
1,000.00 3,000.00
500.00 4,500.00
150.00 30,229.74
550.00 3,642.01
-
1,450.00 4,350.00
1,750.00 5,250.00
-
TOTAL
AMOUNT
UNIT
COST
1,000.00 21,777.00
1,000.00 11,510.70
1,000.00 137,519.03
1,000.00 35,409.00
-
250.00 42,828.50
250.00 8,852.25
2,039,837.60
172,928.03
Subject : ITEMIZED COST BREAKDOWN ( ICB ) 3RD & 4TH FLOOR
TOTAL UNIT COST

QTY. PER
UNIT TYPE
15.00 3RD & 4TH FLOOR
Bedroom 1 4.72 99.22 sq.m. 500.00 450.00

Bedroom 2 2.35 49.42 sq.m. 500.00 450.00

3
Kitchen 6.93 145.59 sq.m. 400.00 350.00

Bedroom 1 8.60 180.57 sq.m. 400.00 350.00
Shadow gap
Kitchen 5.75 120.81 lm. 100.00 100.00
Bedroom 1 13.21 277.39 lm. 100.00 100.00
Shadow gap 6.53 137.09 lm. 100.00 100.00

5 6.24 131.09 sq.m. 750.00 450.00

Without Door Jambs - -
7 4.00 84.00 sets 500.00 included
drawing)
1.00 21.00 set 1,450.00 included
11 1.00 21.00 set OSM 1,750.00
doors

12
TOTAL UNIT COST

QTY. PER
UNIT TYPE
Drywall partition using 6mm thk. Ficem board on metal
frames with necessary accessories.
Kitchen 1.50 31.49 400.00 450.00
Bedroom 1 2.12 12.72 sq.m. 500.00 450.00

Bedroom 2 3.45 20.73 sq.m. 500.00 450.00

3
Kitchen 5.49 32.93 sq.m. 400.00 350.00

Bedroom 1 5.65 33.88 sq.m. 400.00 350.00
Shadow gap
Kitchen 4.99 29.93 lm. 100.00 100.00
Bedroom 1 9.34 56.06 lm. 100.00 100.00
TOTAL UNIT COST

QTY. PER
UNIT TYPE
Shadow gap 6.90 41.37 lm. 100.00 100.00

5 2.65 15.91 sq.m. 750.00 450.00

Bedroom 1 (WD 02) 1.00 6.00 sets 2,000.00 included
Laundry (WD 06) 1.00 6.00 sets 2,000.00 included
Master's Bedroom (WD 03) 1.00 6.00 sets 2,000.00 included
Without Door Jambs
Main Door (WD01) 1.00 6.00 sets 1,000.00 included
T&B (WD 04) 1.00 6.00 sets 1,000.00 included
7 3.00 18.00 sets 500.00 included
drawing)
H300 xW350 x D100 cabinet type cover with Piano
1.00 6.00 sets 1,450.00 included
hinge, brushed steel drawer lock
11 1.00 6.00 sets OSM 1,750.00
doors

12
C. COMMON AREAS
1
Stair Pipe 1 21.78 21.78 sq.m. 620.00 380.00
Stair Pipe 2 11.51 11.51 sq.m. 620.00 380.00
Hallway 137.52 137.52 sq.m. 550.00 450.00
Cove light -
Hallway 171.31 171.31 lm. 100.00 150.00
Sub-total

Prepared by:

Nestlee Vallestero
Construction
Dubbel Manager
TOTAL UNIT COST

QTY. PER
TYPE
Prepared by: DESCRIPTION QTY. PER UNIT
UNIT TYPE
Noted by: FLOOR
Prepared by: MATERIAL LABOR

Nestlee Vallestero
Construction
Dubbel Manager
TOTAL
AMOUNT
UNIT
COST
###
950.00 94,256.57
950.00 46,945.14
950.00 231,775.11
1,300.00 128,982.67
750.00 109,193.81
750.00 135,427.95
-
200.00 24,161.76
200.00 55,477.80
900.00 162,513.54
200.00 27,417.60
1,200.00 157,308.48
-
2,000.00 42,000.00
2,000.00 42,000.00
2,000.00 42,000.00
2,000.00 42,000.00
-
1,000.00 21,000.00
1,000.00 21,000.00
500.00 42,000.00
150.00 228,026.61
550.00 30,206.48
-
1,450.00 30,450.00
1,750.00 36,750.00
-
TOTAL
AMOUNT
UNIT
COST
-
850.00 26,764.29
-
950.00 12,087.31
950.00 19,692.02
950.00 40,622.42
1,300.00 8,950.50
750.00 24,694.20
750.00 25,410.24
-
200.00 5,985.36
200.00 11,211.84
TOTAL
AMOUNT
UNIT
COST
900.00 15,202.08
200.00 8,274.24
1,200.00 19,094.40
-
2,000.00 12,000.00
2,000.00 12,000.00
2,000.00 12,000.00
2,000.00 12,000.00
-
1,000.00 6,000.00
1,000.00 6,000.00
500.00 9,000.00
150.00 60,459.48
550.00 7,284.02
-
1,450.00 8,700.00
1,750.00 10,500.00
1,000.00 21,777.00
1,000.00 11,510.70
1,000.00 137,519.03
1,000.00 35,409.00
-
250.00 42,828.50
250.00 8,852.25
2,382,722.40
345,856.06
Subject : ITEMIZED COST BREAKDOWN ( ICB ) TYPICAL 5TH- 8TH FLOOR
QTY. PER TOTAL UNIT COST

TYPE DESCRIPTION UNIT QTY. PER UNIT
TYPE FLOOR MATERIAL LABOR
16.00 TYPICAL 5TH- 8TH FLOOR
Bedroom 1 4.72 108.67 sq.m. 500.00 450.00

Bedroom 2 2.35 54.12 sq.m. 500.00 450.00

3
Kitchen 6.93 159.46 sq.m. 400.00 350.00

Bedroom 1 8.60 197.77 sq.m. 400.00 350.00
Shadow gap
Kitchen 5.75 132.31 lm. 100.00 100.00
Bedroom 1 13.21 303.81 lm. 100.00 100.00
Shadow gap 6.53 150.14 lm. 100.00 100.00

5 6.24 143.58 sq.m. 750.00 450.00

Without Door Jambs - -
7 4.00 92.00 sets 500.00 included
drawing)
1.00 23.00 set 1,450.00 included
11 1.00 23.00 set OSM 1,750.00
doors

12

Kitchen 1.50 34.49 sq.m. 400.00 450.00
Bedroom 1 2.12 14.84 sq.m. 500.00 450.00

Bedroom 2 3.45 24.18 sq.m. 500.00 450.00

3
Kitchen 5.49 38.41 sq.m. 400.00 350.00

Bedroom 1 5.65 39.53 sq.m. 400.00 350.00
Shadow gap
Kitchen 4.99 34.91 lm. 100.00 100.00
Bedroom 1 9.34 65.40 lm. 100.00 100.00
Shadow gap 6.90 48.27 lm. 100.00 100.00

5 2.65 18.56 sq.m. 750.00 450.00

Without Door Jambs
7 3.00 21.00 sets 500.00 included
drawing)
1.00 7.00 sets 1,450.00 included
11 1.00 7.00 sets OSM 1,750.00
doors


12
C. COMMON AREAS
1
Stair Pipe 1 21.78 21.78 sq.m. 620.00 380.00
Stair Pipe 2 11.51 11.51 sq.m. 620.00 380.00
Hallway 137.52 137.52 sq.m. 550.00 450.00
Cove light
Hallway 171.31 171.31 lm. 100.00 150.00
Sub-total
Noted by:
Prepaed
Preparedby:by:

Nestlee Vallestero
Nestlee Vallestero
TOTAL
AMOUNT
UNIT
COST
###
950.00 103,233.38
950.00 51,416.11
950.00 253,848.93
1,300.00 141,266.74
###
750.00 119,593.22
750.00 148,325.85
###
200.00 26,462.88
200.00 60,761.40
900.00 177,991.02
200.00 30,028.80
1,200.00 172,290.24
###
2,000.00 46,000.00
2,000.00 46,000.00
2,000.00 46,000.00
2,000.00 46,000.00
-
1,000.00 23,000.00
1,000.00 23,000.00
500.00 46,000.00
150.00 249,743.43
550.00 33,083.29
-
1,450.00 33,350.00
1,750.00 40,250.00
TOTAL
AMOUNT
UNIT
COST
850.00 29,313.27
###
950.00 14,101.86
950.00 22,974.02
950.00 47,392.82
1,300.00 10,442.25
###
750.00 28,809.90
750.00 29,645.28
-
200.00 6,982.92
200.00 13,080.48
900.00 17,735.76
200.00 9,653.28
1,200.00 22,276.80
###
2,000.00 14,000.00
2,000.00 14,000.00
2,000.00 14,000.00
2,000.00 14,000.00
-
1,000.00 7,000.00
1,000.00 7,000.00
500.00 10,500.00
150.00 70,536.06
550.00 8,498.03
-
1,450.00 10,150.00
1,750.00 12,250.00
TOTAL
AMOUNT
UNIT
COST
###
1,000.00 21,777.00
1,000.00 11,510.70
1,000.00 137,519.03
1,000.00 35,409.00
-
250.00 42,828.50
250.00 8,852.25
2,609,884.49
691,712.12
Subject : ITEMIZED COST BREAKDOWN ( ICB ) 9TH FLOOR
TOTAL UNIT COST

QTY. PER
UNIT TYPE
20.00 9TH FLOOR
Bedroom 1 4.72 70.87 sq.m. 500.00 450.00

Bedroom 2 2.35 35.30 sq.m. 500.00 450.00

3
Kitchen 6.93 103.99 sq.m. 400.00 350.00

Bedroom 1 8.60 128.98 sq.m. 400.00 350.00
Shadow gap
Kitchen 5.75 86.29 lm. 100.00 100.00
Bedroom 1 13.21 198.14 lm. 100.00 100.00
Shadow gap 6.53 97.92 lm. 100.00 100.00

5 6.24 93.64 sq.m. 750.00 450.00

Without Door Jambs
7 4.00 60.00 sets 500.00 included
drawing)
1.00 15.00 set 1,450.00 included
11 1.00 15.00 set OSM 1,750.00
doors

12
Drywall partition using 6mm thk. gypsum board on metal

TOTAL UNIT COST

QTY. PER
UNIT TYPE
Kitchen 1.50 22.49 sq.m. 400.00 450.00
Bedroom 1 2.12 14.84 sq.m. 500.00 450.00

Bedroom 2 3.45 24.18 sq.m. 500.00 450.00

3
Kitchen 5.49 38.41 sq.m. 400.00 350.00

Bedroom 1 5.65 39.53 sq.m. 400.00 350.00
Shadow gap
Kitchen 4.99 34.91 lm. 100.00 100.00
Bedroom 1 9.34 65.40 lm. 100.00 100.00
Shadow gap 6.90 48.27 lm. 100.00 100.00

5 4.85 33.92 sq.m. 750.00 450.00

Without Door Jambs
7 3.00 21.00 sets 500.00 included
drawing)
1.00 7.00 sets 1,450.00 included
11 1.00 7.00 sets OSM 1,750.00
doors

12
C. SKY LOFT = 8 UNITS

TOTAL UNIT COST

QTY. PER
UNIT TYPE
Bedroom 1 4.46 35.66 sq.m. 500.00 450.00

Bedroom 2 10.19 81.49 sq.m. 500.00 450.00

3
Kitchen 5.40 43.17 sq.m. 400.00 350.00

Bedroom 1 11.67 93.35 sq.m. 400.00 350.00
Shadow gap
Kitchen 5.75 46.02 lm. 100.00 100.00
Bedroom 1 13.21 105.67 lm. 100.00 100.00
Shadow gap 6.90 55.16 lm. 100.00 100.00

5 3.57 28.56 sq.m. 750.00 450.00

Without Door Jambs
7 3.00 24.00 sets 500.00 included
drawing)
1.00 8.00 sets 1,450.00 included
11 1.00 8.00 sets OSM 1,750.00
doors

12
TOTAL UNIT COST

QTY. PER
UNIT TYPE
D. COMMON AREAS
1
Stair Pipe 1 21.78 21.78 sq.m. 620.00 380.00
Stair Pipe 2 11.51 11.51 sq.m. 620.00 380.00
Hallway 137.52 137.52 sq.m. 550.00 450.00
Cove light
Hallway 171.31 171.31 lm. 100.00 150.00
Sub-total
Nestlee Vallestero Engr. Honorio

Construction Manager Pelayo
Dubbel Philippines, Inc. VP/Operations
Manager
Dubbel Philippines,
Inc.
TOTAL
AMOUNT
UNIT COST
###
950.00 67,326.12
950.00 33,532.25
950.00 165,553.65
1,300.00 92,130.48
750.00 77,995.58
750.00 96,734.25
-
200.00 17,258.40
200.00 39,627.00
900.00 116,081.10
200.00 19,584.00
1,200.00 112,363.20
-
2,000.00 30,000.00
2,000.00 30,000.00
2,000.00 30,000.00
2,000.00 30,000.00
-
1,000.00 15,000.00
1,000.00 15,000.00
500.00 30,000.00
150.00 162,876.15
550.00 21,576.06
-
1,450.00 21,750.00
1,750.00 26,250.00
TOTAL
AMOUNT
UNIT COST
850.00 19,117.35
###
950.00 14,101.86
950.00 22,974.02
950.00 47,392.82
1,300.00 10,442.25
750.00 28,809.90
750.00 29,645.28
-
200.00 6,982.92
200.00 13,080.48
900.00 17,735.76
200.00 9,653.28
1,200.00 40,698.00
###
2,000.00 14,000.00
2,000.00 14,000.00
2,000.00 14,000.00
2,000.00 14,000.00
-
1,000.00 7,000.00
1,000.00 7,000.00
500.00 10,500.00
150.00 70,536.06
550.00 8,498.03
1,450.00 10,150.00
1,750.00 12,250.00
TOTAL
AMOUNT
UNIT COST
###
950.00 33,876.24
950.00 77,419.22
950.00 31,279.32
1,300.00 24,186.24
###
750.00 32,374.80
750.00 70,012.80
-
200.00 9,204.48
200.00 21,134.40
900.00 20,269.44
200.00 11,032.32
1,200.00 34,272.00
-
2,000.00 16,000.00
2,000.00 16,000.00
2,000.00 16,000.00
2,000.00 16,000.00
-
1,000.00 8,000.00
1,000.00 8,000.00
500.00 12,000.00
150.00 86,867.28
550.00 11,489.28
-
1,450.00 11,600.00
1,750.00 14,000.00
-
TOTAL
AMOUNT
UNIT COST
-
1,000.00 21,777.00
1,000.00 11,510.70
1,000.00 137,519.03
1,000.00 35,409.00
-
250.00 42,828.50
250.00 8,852.25
2,532,120.54
Subject : ITEMIZED COST BREAKDOWN ( ICB ) TYPICAL 10TH-14TH FLOOR
TOTAL UNIT COST

QTY. PER
UNIT TYPE
21.00 TYPICAL 10TH-14TH FLOOR
Bedroom 1 4.72 56.70 sq.m. 500.00 450.00

Bedroom 2 2.35 28.24 sq.m. 500.00 450.00

3
Kitchen 6.93 83.20 sq.m. 400.00 350.00

Bedroom 1 8.60 103.18 sq.m. 400.00 350.00
Shadow gap
Kitchen 5.75 69.03 lm. 100.00 100.00
Bedroom 1 13.21 158.51 lm. 100.00 100.00
Shadow gap 6.53 78.34 lm. 100.00 100.00

5 6.24 74.91 sq.m. 750.00 450.00

Without Door Jambs
7 4.00 48.00 sets 500.00 included
drawing)
1.00 12.00 set 1,450.00 included
11 1.00 12.00 set OSM 1,750.00
doors

12

TOTAL UNIT COST

QTY. PER
UNIT TYPE
Kitchen 1.50 17.99 sq.m. 400.00 450.00
Bedroom 1 2.12 14.84 sq.m. 500.00 450.00

Bedroom 2 3.45 24.18 sq.m. 500.00 450.00

3
Kitchen 5.49 38.41 sq.m. 400.00 350.00

Bedroom 1 5.65 39.53 sq.m. 400.00 350.00
Shadow gap
Kitchen 4.99 34.91 lm. 100.00 100.00
Bedroom 1 9.34 65.40 lm. 100.00 100.00
Shadow gap 6.90 48.27 lm. 100.00 100.00

5 4.85 33.92 sq.m. 750.00 450.00

Without Door Jambs
7 3.00 21.00 sets 500.00 included
drawing)
1.00 7.00 sets 1,450.00 included
11 1.00 7.00 sets OSM 1,750.00
doors

12

TOTAL UNIT COST

QTY. PER
UNIT TYPE
Bedroom 1 4.46 35.66 sq.m. 500.00 450.00

Bedroom 2 10.19 81.49 sq.m. 500.00 450.00

3
Kitchen 5.40 43.17 sq.m. 400.00 350.00

Bedroom 1 11.67 93.35 sq.m. 400.00 350.00
Shadow gap
Kitchen 5.75 46.02 lm. 100.00 100.00
Bedroom 1 13.21 105.67 lm. 100.00 100.00
Shadow gap 6.90 55.16 lm. 100.00 100.00

5 3.57 28.56 sq.m. 750.00 450.00

Without Door Jambs
7 3.00 24.00 sets 500.00 included
drawing)
TOTAL UNIT COST

QTY. PER
UNIT TYPE
1.00 8.00 sets 1,450.00 included
11 1.00 8.00 sets OSM 1,750.00
doors

12
D. COMMON AREAS
1
Stair Pipe 1 21.78 21.78 sq.m. 620.00 380.00
Stair Pipe 2 11.51 11.51 sq.m. 620.00 380.00
Hallway 137.52 137.52 sq.m. 550.00 450.00
Cove light
Hallway 171.31 171.31 lm. 100.00 150.00
Sub-total

TOTAL
AMOUNT
UNIT
COST
###
950.00 53,860.90
950.00 26,825.80
950.00 132,442.92
1,300.00 73,704.38
###
750.00 62,396.46
750.00 77,387.40
-
200.00 13,806.72
200.00 31,701.60
900.00 92,864.88
200.00 15,667.20
1,200.00 89,890.56
###
2,000.00 24,000.00
2,000.00 24,000.00
2,000.00 24,000.00
2,000.00 24,000.00
-
1,000.00 12,000.00
1,000.00 12,000.00
500.00 24,000.00
150.00 130,300.92
550.00 17,260.85
-
1,450.00 17,400.00
1,750.00 21,000.00
TOTAL
AMOUNT
UNIT
COST
850.00 15,293.88
950.00 14,101.86
950.00 22,974.02
950.00 47,392.82
1,300.00 10,442.25
750.00 28,809.90
750.00 29,645.28
-
200.00 6,982.92
200.00 13,080.48
900.00 17,735.76
200.00 9,653.28
1,200.00 40,698.00
###
2,000.00 14,000.00
2,000.00 14,000.00
2,000.00 14,000.00
2,000.00 14,000.00
-
1,000.00 7,000.00
1,000.00 7,000.00
500.00 10,500.00
150.00 70,536.06
550.00 8,498.03
-
1,450.00 10,150.00
1,750.00 12,250.00
TOTAL
AMOUNT
UNIT
COST
###
950.00 33,876.24
950.00 77,419.22
950.00 31,279.32
1,300.00 24,186.24
750.00 32,374.80
750.00 70,012.80
-
200.00 9,204.48
200.00 21,134.40
900.00 20,269.44
200.00 11,032.32
1,200.00 34,272.00
###
2,000.00 16,000.00
2,000.00 16,000.00
2,000.00 16,000.00
2,000.00 16,000.00
-
1,000.00 8,000.00
1,000.00 8,000.00
500.00 12,000.00
150.00 86,867.28
550.00 11,489.28
TOTAL
AMOUNT
UNIT
COST
-
1,450.00 11,600.00
1,750.00 14,000.00
1,000.00 21,777.00
1,000.00 11,510.70
1,000.00 137,519.03
1,000.00 35,409.00
-
250.00 42,828.50
250.00 8,852.25
2,278,169.43
691,712.12
QTY. UNIT COST

TOTAL
PER
UNIT
TYPE
Bedroom 1 4.72 108.67 sq.m. 500.00 450.00

Bedroom 2 2.35 54.12 sq.m. 500.00 450.00

3
Kitchen 6.93 159.46 sq.m. 400.00 350.00

Bedroom 1 8.60 197.77 sq.m. 400.00 350.00
Shadow gap
Kitchen 5.75 132.31 lm. 100.00 100.00
Bedroom 1 13.21 303.81 lm. 100.00 100.00
Shadow gap 6.53 150.14 lm. 100.00 100.00

5 6.24 143.58 sq.m. 750.00 450.00

Without Door Jambs
7 4.00 92.00 sets 500.00 included
drawing)
1.00 23.00 set 1,450.00 included
11 1.00 23.00 set OSM 1,750.00
doors

12
QTY. UNIT COST

TOTAL
PER
UNIT
TYPE
Kitchen 1.50 34.49 sq.m. 400.00 450.00
Bedroom 1 2.12 14.84 sq.m. 500.00 450.00

Bedroom 2 3.45 24.18 sq.m. 500.00 450.00

3
Kitchen 5.49 38.41 sq.m. 400.00 350.00

Bedroom 1 5.65 39.53 sq.m. 400.00 350.00
Shadow gap
Kitchen 4.99 34.91 lm. 100.00 100.00
Bedroom 1 9.34 65.40 lm. 100.00 100.00
Shadow gap 6.90 48.27 lm. 100.00 100.00

5 2.65 18.56 sq.m. 750.00 450.00

Without Door Jambs
7 3.00 21.00 sets 500.00 included
drawing)
1.00 7.00 sets 1,450.00 included
11 1.00 7.00 sets OSM 1,750.00
doors
QTY. UNIT COST

TOTAL
PER
UNIT
TYPE

12
C. COMMON AREAS
1
Stair Pipe 1 21.78 21.78 sq.m. 620.00 380.00
Stair Pipe 2 11.51 11.51 sq.m. 620.00 380.00
Hallway 137.52 137.52 sq.m. 550.00 450.00
Cove light
Hallway 171.31 171.31 lm. 100.00 150.00
Sub-total

Prepared by:
Nestlee Vallestero Inc.
Dubbel Philippines, Dubbel Philippines, Inc.
TOTAL
AMOUNT
UNIT COST
###
950.00 103,233.38
950.00 51,416.11
950.00 253,848.93
1,300.00 141,266.74
750.00 119,593.22
750.00 148,325.85
-
200.00 26,462.88
200.00 60,761.40
900.00 177,991.02
200.00 30,028.80
1,200.00 172,290.24
-
2,000.00 46,000.00
2,000.00 46,000.00
2,000.00 46,000.00
2,000.00 46,000.00
-
1,000.00 23,000.00
1,000.00 23,000.00
500.00 46,000.00
150.00 249,743.43
550.00 33,083.29
-
1,450.00 33,350.00
1,750.00 40,250.00
TOTAL
AMOUNT
UNIT COST
850.00 29,313.27
###
950.00 14,101.86
950.00 22,974.02
950.00 47,392.82
1,300.00 10,442.25
750.00 28,809.90
750.00 29,645.28
-
200.00 6,982.92
200.00 13,080.48
900.00 17,735.76
200.00 9,653.28
1,200.00 22,276.80
###
2,000.00 14,000.00
2,000.00 14,000.00
2,000.00 14,000.00
2,000.00 14,000.00
-
1,000.00 7,000.00
1,000.00 7,000.00
500.00 10,500.00
150.00 70,536.06
550.00 8,498.03
-
1,450.00 10,150.00
1,750.00 12,250.00
TOTAL
AMOUNT
UNIT COST
###
1,000.00 21,777.00
1,000.00 11,510.70
1,000.00 137,519.03
1,000.00 35,409.00
-
250.00 42,828.50
250.00 8,852.25
2,609,884.49
TOTAL UNIT COST

QTY. PER
UNIT TYPE
29.00 19TH FLOOR

Bedroom 1 4.72 99.22 sq.m. 500.00 450.00

Bedroom 2 2.35 49.42 sq.m. 500.00 450.00

3
Kitchen 6.93 145.59 sq.m. 400.00 350.00

Bedroom 1 8.60 180.57 sq.m. 400.00 350.00
Shadow gap
Kitchen 5.75 120.81 lm. 100.00 100.00
Bedroom 1 13.21 277.39 lm. 100.00 100.00
Shadow gap 6.53 137.09 lm. 100.00 100.00

5 6.24 131.09 sq.m. 750.00 450.00
With door Jambs

Without Door Jambs
7 4.00 84.00 sets 500.00 included
drawing)
1.00 21.00 set 1,450.00 included
11 1.00 21.00 set OSM 1,750.00
doors

12
TOTAL UNIT COST

QTY. PER
UNIT TYPE

Kitchen 1.50 34.49 sq.m. 400.00 450.00
Bedroom 1 2.12 14.84 sq.m. 500.00 450.00

Bedroom 2 3.45 24.18 sq.m. 500.00 450.00

3
Kitchen 5.49 38.41 sq.m. 400.00 350.00

Bedroom 1 5.65 39.53 sq.m. 400.00 350.00
Shadow gap
Kitchen 4.99 34.91 lm. 100.00 100.00
Bedroom 1 9.34 65.40 lm. 100.00 100.00
Shadow gap 6.90 48.27 lm. 100.00 100.00

5 2.65 18.56 sq.m. 750.00 450.00

Without Door Jambs
7 3.00 21.00 sets 500.00 included
drawing)
1.00 7.00 sets 1,450.00 included
11 1.00 7.00 sets OSM 1,750.00
doors
TOTAL UNIT COST

QTY. PER
UNIT TYPE

12
C. COMMON AREAS
1
Stair Pipe 1 21.78 21.78 sq.m. 620.00 380.00
Stair Pipe 2 11.51 11.51 sq.m. 620.00 380.00
Hallway 137.52 137.52 sq.m. 550.00 450.00
Cove light
Hallway 171.31 171.31 lm. 100.00 150.00
Sub-total
Prepared by:
Noted by:
Prepared by:
Nestlee Vallestero Engr. Honorio
Construction Manager Pelayo
Dubbel Philippines, VP/Operations
Construction Manager Manager
Dubbel Philippines, Inc. Dubbel
Philippines, Inc.
TOTAL
AMOUNT
UNIT
COST
###
950.00 94,256.57
950.00 46,945.14
950.00 231,775.11
1,300.00 128,982.67
750.00 109,193.81
750.00 135,427.95
-
200.00 24,161.76
200.00 55,477.80
900.00 162,513.54
200.00 27,417.60
1,200.00 157,308.48
-
2,000.00 42,000.00
2,000.00 42,000.00
2,000.00 42,000.00
2,000.00 42,000.00
-
1,000.00 21,000.00
1,000.00 21,000.00
500.00 42,000.00
150.00 228,026.61
550.00 30,206.48
-
1,450.00 30,450.00
1,750.00 36,750.00
TOTAL
AMOUNT
UNIT
COST
850.00 29,313.27
###
950.00 14,101.86
950.00 22,974.02
950.00 47,392.82
1,300.00 10,442.25
750.00 28,809.90
750.00 29,645.28
-
200.00 6,982.92
200.00 13,080.48
900.00 17,735.76
200.00 9,653.28
1,200.00 22,276.80
###
2,000.00 14,000.00
2,000.00 14,000.00
2,000.00 14,000.00
2,000.00 14,000.00
-
1,000.00 7,000.00
1,000.00 7,000.00
500.00 10,500.00
150.00 70,536.06
550.00 8,498.03
-
1,450.00 10,150.00
1,750.00 12,250.00
TOTAL
AMOUNT
UNIT
COST
1,000.00 21,777.00
1,000.00 11,510.70
###
1,000.00 137,519.03
1,000.00 35,409.00
-
250.00 42,828.50
250.00 8,852.25
2,443,132.73
Subject : ITEMIZED COST BREAKDOWN ( ICB ) TYPICAL 20TH- 21ST FLOOR

30.00 20TH & 21ST FLOOR
Bedroom 1 4.72 85.04 sq.m. 500.00 450.00

Bedroom 2 2.35 42.36 sq.m. 500.00 450.00
3 metal studs with shadow gap & necessary
accessories.
Kitchen 6.93 124.79 sq.m. 400.00 350.00
Bedroom 1 8.60 154.77 sq.m. 400.00 350.00
Shadow gap
Kitchen 5.75 103.55 lm. 100.00 100.00
Bedroom 1 13.21 237.76 lm. 100.00 100.00
Shadow gap 6.53 117.50 lm. 100.00 100.00

5 6.24 112.36 sq.m. 750.00 450.00
Installation of hollow core wooden doors including
6 jamb, door Hardwares/accessories (see door
schedule)
Without Door Jambs
7 4.00 72.00 sets 500.00 included
drawing)
H300 xW350 x D!00 cabinet type cover with Piano
1.00 18.00 set 1,450.00 included
11 1.00 18.00 set OSM 1,750.00
doors

12

Drywall partition using 6mm thk. gypsum board on
metal studs with necessary accessories.
Kitchen 1.50 26.99 sq.m. 400.00 450.00
Bedroom 1 2.12 14.84 sq.m. 500.00 450.00

Bedroom 2 3.45 24.18 sq.m. 500.00 450.00

accessories.
Kitchen 5.49 38.41 sq.m. 400.00 350.00
Bedroom 1 5.65 39.53 sq.m. 400.00 350.00
Shadow gap
Kitchen 4.99 34.91 lm. 100.00 100.00
Bedroom 1 9.34 65.40 lm. 100.00 100.00
Shadow gap 6.90 48.27 lm. 100.00 100.00

5 4.85 33.92 sq.m. 750.00 450.00
schedule)
With door Jambs
Without Door Jambs
7 3.00 21.00 sets 500.00 included
drawing)
1.00 7.00 sets 1,450.00 included
11 1.00 7.00 sets OSM 1,750.00
doors


12
C. EXECUTIVE SUITE = 1 UNITS

Bedroom 1 13.43 13.43 sq.m. 500.00 450.00

Bedroom 2 7.22 7.22 sq.m. 500.00 450.00
Master's Bedroom/WIC 19.42 19.42 sq.m. 500.00 450.00
Kitchen 6.21 6.21 sq.m. 500.00 450.00
2 Drywall partition using 9mm thk FICEM board on metal - - sq.m.

accessories.
Living/Dining 6.32 6.32 sq.m. 400.00 350.00
Kitchen 7.04 7.04 sq.m. 400.00 350.00
Storage 1.15 1.15 sq.m. 400.00 350.00
Bedroom 1 16.00 16.00 sq.m. 400.00 350.00
Maid's Room 5.08 5.08 sq.m. 400.00 350.00
Shadow gap
Living/Dining 6.74 6.74 lm. 100.00 100.00
Kitchen 10.20 10.20 lm. 100.00 100.00
Storage 3.19 3.19 lm. 100.00 100.00
Bedroom 1 14.73 14.73 lm. 100.00 100.00
Maid's Room 9.51 9.51 lm. 100.00 100.00
4 studs w/shadow gap & necessary accessories.
Common T&B 2.26 2.26 sq.m. 500.00 400.00

Master's T&B 8.60 8.60 sq.m. 500.00 400.00
Maid's T&B 1.24 1.24 sq.m. 500.00 400.00
Shadow gap
Common T&B 7.55 7.55 lm. 100.00 100.00
Master's T&B 11.85 11.85 lm. 100.00 100.00
Maid's T&B 4.63 4.63 lm. 100.00 100.00
5 3.57 3.57 sq.m. 750.00 450.00

schedule)
With door Jambs
Without Door Jambs
Common T&B (WD 04) 1.00 1.00 sets 1,000.00 included
Master's T&B (WD 04) 1.00 1.00 sets 1,000.00 included
Maid's T&B (WD 10) 1.00 1.00 sets 1,000.00 included
Maid's Room (WD 09) 1.00 1.00 sets 1,000.00 included
7 2.00 2.00 sets 500.00 included
drawing)
1.00 1.00 sets 1,450.00 included
11 1.00 1.00 sets OSM 1,750.00
doors

12
D. COMMON AREAS
Drywall partition using 6mm thk. FICEM board with
1
metal furring with necessary accessories
Stair Pipe 1 21.78 21.78 sq.m. 620.00 380.00
Stair Pipe 2 11.51 11.51 sq.m. 620.00 380.00
Hallway 137.52 137.52 sq.m. 550.00 450.00
Cove light
Hallway 171.31 171.31 lm. 100.00 150.00
Sub-total

Prepared by:
Dubbel Philippines,
Nestlee VallesteroInc. Dubbel Philippines, Inc.
Prepared by:
Nestlee Vallestero Engr.QTY.
Honorio
PERPelayo TOTAL UNIT COST
TYPE DESCRIPTION VP/Operations
UNIT Manager
QTY. PER UNIT
Dubbel Philippines,
Nestlee VallesteroInc. DubbelTYPE
Philippines,FLOOR
Inc. MATERIAL LABOR
TOTAL
AMOUNT
UNIT COST
950.00 80,791.34
950.00 40,238.69
950.00 198,664.38
1,300.00 110,556.58
750.00 93,594.69
750.00 116,081.10
-
200.00 20,710.08
200.00 47,552.40
900.00 139,297.32
200.00 23,500.80
1,200.00 134,835.84
-
2,000.00 36,000.00
2,000.00 36,000.00
2,000.00 36,000.00
2,000.00 36,000.00
-
1,000.00 18,000.00
1,000.00 18,000.00
500.00 36,000.00
150.00 195,451.38
550.00 25,891.27
-
1,450.00 26,100.00
1,750.00 31,500.00
TOTAL
AMOUNT
UNIT COST
850.00 22,940.82
950.00 14,101.86
950.00 22,974.02
950.00 47,392.82
1,300.00 10,442.25
750.00 28,809.90
750.00 29,645.28
-
200.00 6,982.92
200.00 13,080.48
900.00 17,735.76
200.00 9,653.28
1,200.00 40,698.00
-
2,000.00 14,000.00
2,000.00 14,000.00
2,000.00 14,000.00
2,000.00 14,000.00
-
1,000.00 7,000.00
1,000.00 7,000.00
500.00 10,500.00
150.00 70,536.06
550.00 8,498.03
-
1,450.00 10,150.00
1,750.00 12,250.00
TOTAL
AMOUNT
UNIT COST
950.00 12,758.82
950.00 6,855.68
950.00 18,451.70
950.00 5,901.21
no detail
750.00 4,738.41
750.00 5,278.50
750.00 864.45
750.00 12,002.85
750.00 3,809.70
-
200.00 1,348.44
200.00 2,040.00
200.00 638.52
200.00 2,945.76
200.00 1,901.28
900.00 2,037.96
900.00 7,736.90
900.00 1,118.12
200.00 1,509.60
200.00 2,370.48
200.00 926.16
1,200.00 4,284.00
TOTAL
AMOUNT
UNIT COST
2,000.00 2,000.00
2,000.00 2,000.00
2,000.00 2,000.00
-
1,000.00 1,000.00
1,000.00 1,000.00
1,000.00 1,000.00
1,000.00 1,000.00
1,000.00 1,000.00
500.00 1,000.00
150.00 10,858.41
550.00 1,436.16
1,450.00 1,450.00
1,750.00 1,750.00
1,000.00 21,777.00
1,000.00 11,510.70
1,000.00 137,519.03
1,000.00 35,409.00
-
250.00 42,828.50
250.00 8,852.25
2,332,066.95
Subject : ITEMIZED COST BREAKDOWN ( ICB ) 22ND & 23RD FLOOR
TOTAL UNIT COST

QTY. PER
UNIT TYPE
32.00 22ND & 23RD FLOOR
Bedroom 1 4.72 94.49 sq.m. 500.00 450.00

Bedroom 2 2.35 47.06 sq.m. 500.00 450.00

3
Kitchen 6.93 138.66 sq.m. 400.00 350.00

Bedroom 1 8.60 171.97 sq.m. 400.00 350.00
Shadow gap
Kitchen 5.75 115.06 lm. 100.00 100.00
Bedroom 1 13.21 264.18 lm. 100.00 100.00
Shadow gap 6.53 130.56 lm. 100.00 100.00

5 6.24 124.85 sq.m. 750.00 450.00
With door Jambs

Without Door Jambs
7 4.00 80.00 sets 500.00 included
drawing)
1.00 20.00 set 1,450.00 included
11 1.00 20.00 set OSM 1,750.00
doors

12

TOTAL UNIT COST

QTY. PER
UNIT TYPE
Kitchen 1.50 29.99 sq.m. 400.00 450.00
Bedroom 1 2.12 14.84 sq.m. 500.00 450.00

Bedroom 2 3.45 24.18 sq.m. 500.00 450.00

3
Kitchen 5.49 38.41 sq.m. 400.00 350.00

Bedroom 1 5.65 39.53 sq.m. 400.00 350.00
Shadow gap
Kitchen 4.99 34.91 lm. 100.00 100.00
Bedroom 1 9.34 65.40 lm. 100.00 100.00
Shadow gap 6.90 48.27 lm. 100.00 100.00

5 4.85 33.92 sq.m. 750.00 450.00
With door Jambs

Without Door Jambs
7 3.00 21.00 sets 500.00 included
drawing)
1.00 7.00 sets 1,450.00 included
11 1.00 7.00 sets OSM 1,750.00
doors

12

TOTAL UNIT COST

QTY. PER
UNIT TYPE
Bedroom 1 13.43 13.43 sq.m. 500.00 450.00

Bedroom 2 7.22 7.22 sq.m. 500.00 450.00
Kitchen 6.21 6.21 sq.m. 500.00 450.00

3

Kitchen 7.04 7.04 sq.m. 400.00 350.00
Storage 1.15 1.15 sq.m. 400.00 350.00
Bedroom 1 16.00 16.00 sq.m. 400.00 350.00
Maid's Room 5.08 5.08 sq.m. 400.00 350.00
Shadow gap
Living/Dining 6.74 6.74 lm. 100.00 100.00
Kitchen 10.20 10.20 lm. 100.00 100.00
Storage 3.19 3.19 lm. 100.00 100.00
Bedroom 1 14.73 14.73 lm. 100.00 100.00
Maid's Room 9.51 9.51 lm. 100.00 100.00
Common T&B 2.26 2.26 sq.m. 500.00 400.00

Master's T&B 8.60 8.60 sq.m. 500.00 400.00
Maid's T&B 1.24 1.24 sq.m. 500.00 400.00
Shadow gap
Common T&B 7.55 7.55 lm. 100.00 100.00
Master's T&B 11.85 11.85 lm. 100.00 100.00
Maid's T&B 4.63 4.63 lm. 100.00 100.00
5 3.57 3.57 sq.m. 750.00 450.00
TOTAL UNIT COST

QTY. PER
UNIT TYPE
With door Jambs

Without Door Jambs
7 2.00 2.00 sets 500.00 included
drawing)
1.00 1.00 sets 1,450.00 included
11 1.00 1.00 sets OSM 1,750.00
doors

12
D. COMMON AREAS
1
Stair Pipe 1 21.78 21.78 sq.m. 620.00 380.00
Stair Pipe 2 11.51 11.51 sq.m. 620.00 380.00
Hallway 137.52 137.52 sq.m. 550.00 450.00
Cove light
Hallway 171.31 171.31 lm. 100.00 150.00
Sub-total

Prepared by:
Prepared
Date : by:AUGUST 15, 2016 Noted by:
Prepared by:
TOTAL UNIT COST
Dubbel Philippines, QTY. PER
Dubbel Philippines, Inc. UNIT
TYPE
Construction Manager DESCRIPTION QTY. PER
UNIT TYPE
Dubbel Philippines, Inc. FLOOR MATERIAL LABOR
TOTAL
AMOUNT
UNIT
COST
###
950.00 89,768.16
950.00 44,709.66
950.00 220,738.20
1,300.00 122,840.64
###
750.00 103,994.10
750.00 128,979.00
-
200.00 23,011.20
200.00 52,836.00
900.00 154,774.80
200.00 26,112.00
1,200.00 149,817.60
###
2,000.00 40,000.00
2,000.00 40,000.00
2,000.00 40,000.00
2,000.00 40,000.00
-
1,000.00 20,000.00
1,000.00 20,000.00
500.00 40,000.00
150.00 217,168.20
550.00 28,768.08
-
1,450.00 29,000.00
1,750.00 35,000.00
TOTAL
AMOUNT
UNIT
COST
850.00 25,489.80
###
950.00 14,101.86
950.00 22,974.02
950.00 47,392.82
1,300.00 10,442.25
750.00 28,809.90
750.00 29,645.28
-
200.00 6,982.92
200.00 13,080.48
900.00 17,735.76
200.00 9,653.28
1,200.00 40,698.00
###
2,000.00 14,000.00
2,000.00 14,000.00
2,000.00 14,000.00
2,000.00 14,000.00
-
1,000.00 7,000.00
1,000.00 7,000.00
500.00 10,500.00
150.00 70,536.06
550.00 8,498.03
-
1,450.00 10,150.00
1,750.00 12,250.00
-
TOTAL
AMOUNT
UNIT
COST
###
950.00 12,758.82
950.00 6,855.68
950.00 18,451.70
950.00 5,901.21
no detail ###
###
750.00 4,738.41
750.00 5,278.50
750.00 864.45
750.00 12,002.85
750.00 3,809.70
-
200.00 1,348.44
200.00 2,040.00
200.00 638.52
200.00 2,945.76
200.00 1,901.28
###
900.00 2,037.96
900.00 7,736.90
900.00 1,118.12
-
200.00 1,509.60
200.00 2,370.48
200.00 926.16
1,200.00 4,284.00
TOTAL
AMOUNT
UNIT
COST
-
2,000.00 2,000.00
2,000.00 2,000.00
2,000.00 2,000.00
-
1,000.00 1,000.00
1,000.00 1,000.00
1,000.00 1,000.00
1,000.00 1,000.00
1,000.00 1,000.00
500.00 1,000.00
150.00 10,858.41
550.00 1,436.16
-
1,450.00 1,450.00
1,750.00 1,750.00
###
1,000.00 21,777.00
1,000.00 11,510.70
1,000.00 137,519.03
1,000.00 35,409.00
-
250.00 42,828.50
250.00 8,852.25
2,501,367.69
TOTAL UNIT COST

QTY. PER
UNIT TYPE
FLOOR MATERIAL
Drywall partition using 12mm thk gypsum board on metal
1 stud with necessary accessories.
Bedroom 1 4.72 80.32 sq.m. 500.00

Bedroom 2 2.35 40.00 sq.m. 500.00
Master's Bedroom 11.62 197.50 sq.m. 500.00
2 Drywall partition using 9mm thk FICEM board on metal 4.72 80.32 sq.m. 850.00

3
Kitchen 6.93 117.86 sq.m. 400.00

Bedroom 1 8.60 146.18 sq.m. 400.00
Shadow gap
Kitchen 5.75 97.80 lm. 100.00
Bedroom 1 13.21 224.55 lm. 100.00
Toilet ceiling using 4.5mm thk ficem board on metal studs
4 w/shadow gap & necessary accessories. 8.60 146.18 sq.m. 500.00
Shadow gap 6.53 110.98 lm. 100.00

5 6.24 106.12 sq.m. 750.00
With door Jambs

Bedroom 1 (WD 02) 1.00 17.00 set 2,000.00
Laundry (WD 05) 1.00 17.00 set 2,000.00
Bedroom 2 (WD 03) 1.00 17.00 set 2,000.00
Master's Bedroom (WD 03) 1.00 17.00 set 2,000.00
Without Door Jambs
Main Door (WD01) 1.00 17.00 set 1,000.00
T&B (WD 04) 1.00 17.00 set 1,000.00
7 Temporary Aircon Cover in Ficem board (see shop drawing) 4.00 68.00 sets 500.00
8 2"x12" KD Tanguile for stair step 72.39 1,230.62 bd.ft. 150.00

9 1/2" thk Marine plywood for stair riser 2.62 44.46 sq.m. 350.00
1.00 17.00 set 1,450.00
11 Installation of ribbon grain architrave/portal on main doors 1.00 17.00 set OSM

12
Kitchen 1.50 25.49 sq.m. 400.00
TOTAL UNIT COST

QTY. PER
UNIT TYPE
FLOOR MATERIAL

Bedroom 1 2.12 14.84 sq.m. 500.00

Bedroom 2 3.45 24.18 sq.m. 500.00

3
Kitchen 5.49 38.41 sq.m. 400.00

Bedroom 1 5.65 39.53 sq.m. 400.00
Shadow gap
Kitchen 4.99 34.91 lm. 100.00
Bedroom 1 9.34 65.40 lm. 100.00
TOTAL UNIT COST

QTY. PER
UNIT TYPE
FLOOR MATERIAL
4 w/shadow gap & necessary accessories. 2.82 19.71 sq.m. 500.00
Shadow gap 6.90 48.27 lm. 100.00

5 4.85 33.92 sq.m. 750.00
With door Jambs

Bedroom 1 (WD 02) 1.00 7.00 sets 2,000.00
Laundry (WD 06) 1.00 7.00 sets 2,000.00
Bedroom 2 (WD 03) 1.00 7.00 sets 2,000.00
Master's Bedroom (WD 03) 1.00 7.00 sets 2,000.00
Without Door Jambs
Main Door (WD01) 1.00 7.00 sets 1,000.00
T&B (WD 04) 1.00 7.00 sets 1,000.00
8 2"x12" KD Tanguile for stair step 67.18 470.24 bd.ft. 150.00

1.00 7.00 sets 1,450.00
11 Installation of ribbon grain architrave/portal on main doors 1.00 7.00 sets OSM

12
Bedroom 1 13.43 13.43 sq.m. 500.00

Bedroom 2 7.22 7.22 sq.m. 500.00
Master's Bedroom/WIC 19.42 19.42 sq.m. 500.00
Kitchen 6.21 6.21 sq.m. 500.00

3
Living/Dining 6.32 6.32 sq.m. 400.00

Kitchen 7.04 7.04 sq.m. 400.00
Storage 1.15 1.15 sq.m. 400.00
Bedroom 1 16.00 16.00 sq.m. 400.00
Maid's Room 5.08 5.08 sq.m. 400.00
Shadow gap
Living/Dining 6.74 6.74 lm. 100.00
TOTAL UNIT COST

QTY. PER
UNIT TYPE
FLOOR MATERIAL
Kitchen 10.20 10.20 lm. 100.00
Storage 3.19 3.19 lm. 100.00
Bedroom 1 14.73 14.73 lm. 100.00
Maid's Room 9.51 9.51 lm. 100.00
4 w/shadow gap & necessary accessories.
Common T&B 2.26 2.26 sq.m. 500.00

Master's T&B 8.60 8.60 sq.m. 500.00
Maid's T&B 1.24 1.24 sq.m. 500.00
Shadow gap
Common T&B 7.55 7.55 lm. 100.00
Master's T&B 11.85 11.85 lm. 100.00
Maid's T&B 4.63 4.63 lm. 100.00
5 3.57 3.57 sq.m. 750.00
With door Jambs

Bedroom 1 (WD 03) 1.00 1.00 sets 2,000.00
Bedroom 2 (WD 03) 1.00 1.00 sets 2,000.00
Without Door Jambs
Main Door (WD01) 1.00 1.00 sets 1,000.00
Common T&B (WD 04) 1.00 1.00 sets 1,000.00
Master's T&B (WD 04) 1.00 1.00 sets 1,000.00
Maid's T&B (WD 10) 1.00 1.00 sets 1,000.00
Maid's Room (WD 09) 1.00 1.00 sets 1,000.00

1.00 1.00 sets 1,450.00

12
D. COMMON AREAS
1
Stair Pipe 1 21.78 21.78 sq.m. 620.00
Stair Pipe 2 11.51 11.51 sq.m. 620.00
2 framing, necessary accessories with access manholes and
in cove ceiling.
TOTAL UNIT COST

QTY. PER
UNIT TYPE
FLOOR MATERIAL
Hallway 137.52 137.52 sq.m. 550.00
Elevator Lobby 35.41 35.41 sq.m. 550.00
Cove light
Hallway 171.31 171.31 lm. 100.00
Elevator Lobby 35.41 35.41 lm. 100.00
Sub-total

Prepared by:
TOTAL
UNIT COST
AMOUNT
UNIT
LABOR
COST
###
450.00 950.00 76,302.94

450.00 950.00 38,003.21
450.00 950.00 187,627.47
450.00 1,300.00 104,414.54
###
350.00 750.00 88,394.99

350.00 750.00 109,632.15
-
100.00 200.00 19,559.52
100.00 200.00 44,910.60
400.00 900.00 131,558.58
100.00 200.00 22,195.20
450.00 1,200.00 127,344.96
###
included 2,000.00 34,000.00
included 2,000.00 34,000.00
included 2,000.00 34,000.00
included 2,000.00 34,000.00
-
included 1,000.00 17,000.00
included 1,000.00 17,000.00
included 500.00 34,000.00
included 150.00 184,592.97

200.00 550.00 24,452.87
-
included 1,450.00 24,650.00
1,750.00 1,750.00 29,750.00
450.00 850.00 21,666.33

TOTAL
UNIT COST
AMOUNT
UNIT
LABOR
COST
###
450.00 950.00 14,101.86

450.00 950.00 22,974.02
450.00 950.00 47,392.82
450.00 1,300.00 10,442.25
###
350.00 750.00 28,809.90

350.00 750.00 29,645.28
-
100.00 200.00 6,982.92
100.00 200.00 13,080.48
TOTAL
UNIT COST
AMOUNT
UNIT
LABOR
COST
400.00 900.00 17,735.76
100.00 200.00 9,653.28
450.00 1,200.00 40,698.00
###
included 2,000.00 14,000.00
included 2,000.00 14,000.00
included 2,000.00 14,000.00
included 2,000.00 14,000.00
-
included 1,000.00 7,000.00
included 1,000.00 7,000.00
included 500.00 10,500.00
included 150.00 70,536.06

200.00 550.00 8,498.03
-
included 1,450.00 10,150.00
1,750.00 1,750.00 12,250.00
###
450.00 950.00 12,758.82

450.00 950.00 6,855.68
450.00 950.00 18,451.70
450.00 950.00 5,901.21
no detail ###
350.00 750.00 4,738.41

350.00 750.00 5,278.50
350.00 750.00 864.45
350.00 750.00 12,002.85
350.00 750.00 3,809.70
-
100.00 200.00 1,348.44
TOTAL
UNIT COST
AMOUNT
UNIT
LABOR
COST
100.00 200.00 2,040.00
100.00 200.00 638.52
100.00 200.00 2,945.76
100.00 200.00 1,901.28
400.00 900.00 2,037.96

400.00 900.00 7,736.90
400.00 900.00 1,118.12
###
100.00 200.00 1,509.60
100.00 200.00 2,370.48
100.00 200.00 926.16
450.00 1,200.00 4,284.00
-
included 2,000.00 2,000.00
included 2,000.00 2,000.00
included 2,000.00 2,000.00
-
included 1,000.00 1,000.00
included 1,000.00 1,000.00
included 1,000.00 1,000.00
included 1,000.00 1,000.00
included 1,000.00 1,000.00
included 500.00 1,000.00
included 150.00 10,858.41

200.00 550.00 1,436.16
-
included 1,450.00 1,450.00
1,750.00 1,750.00 1,750.00
###
380.00 1,000.00 21,777.00

380.00 1,000.00 11,510.70
-
TOTAL
UNIT COST
AMOUNT
UNIT
LABOR
COST
450.00 1,000.00 137,519.03
450.00 1,000.00 35,409.00
-
150.00 250.00 42,828.50
150.00 250.00 8,852.25
2,247,416.58
TOTAL UNIT COST

QTY. PER
UNIT TYPE
Bedroom 1 4.72 94.49 sq.m. 500.00 450.00

Bedroom 2 2.35 47.06 sq.m. 500.00 450.00

3
Kitchen 6.93 138.66 sq.m. 400.00 350.00

Bedroom 1 8.60 171.97 sq.m. 400.00 350.00
Shadow gap
Kitchen 5.75 115.06 lm. 100.00 100.00
Bedroom 1 13.21 264.18 lm. 100.00 100.00
Shadow gap 6.53 130.56 lm. 100.00 100.00

5 6.24 124.85 sq.m. 750.00 450.00
With door Jambs

Without Door Jambs
7 4.00 80.00 sets 500.00 included
drawing)
1.00 20.00 set 1,450.00 included
11 1.00 20.00 set OSM 1,750.00
doors

12
Drywall partition using 6mm thk. Ficem gypsum on metal

TOTAL UNIT COST

QTY. PER
UNIT TYPE
Kitchen 1.50 29.99 sq.m. 400.00 450.00
Bedroom 1 2.12 14.84 sq.m. 500.00 450.00

Bedroom 2 3.45 24.18 sq.m. 500.00 450.00

3
Kitchen 5.49 38.41 sq.m. 400.00 350.00

Bedroom 1 5.65 39.53 sq.m. 400.00 350.00
Shadow gap
Kitchen 4.99 34.91 lm. 100.00 100.00
Bedroom 1 9.34 65.40 lm. 100.00 100.00
Shadow gap 6.90 48.27 lm. 100.00 100.00

5 4.85 33.92 sq.m. 750.00 450.00
With door Jambs

Without Door Jambs
7 3.00 21.00 sets 500.00 included
drawing)
1.00 7.00 sets 1,450.00 included
11 1.00 7.00 sets OSM 1,750.00
doors

12

TOTAL UNIT COST

QTY. PER
UNIT TYPE
Bedroom 1 13.43 13.43 sq.m. 500.00 450.00

Bedroom 2 7.22 7.22 sq.m. 500.00 450.00
Kitchen 6.21 6.21 sq.m. 500.00 450.00

3

Kitchen 7.04 7.04 sq.m. 400.00 350.00
Storage 1.15 1.15 sq.m. 400.00 350.00
Bedroom 1 16.00 16.00 sq.m. 400.00 350.00
Maid's Room 5.08 5.08 sq.m. 400.00 350.00
Shadow gap
Living/Dining 6.74 6.74 lm. 100.00 100.00
Kitchen 10.20 10.20 lm. 100.00 100.00
Storage 3.19 3.19 lm. 100.00 100.00
Bedroom 1 14.73 14.73 lm. 100.00 100.00
Maid's Room 9.51 9.51 lm. 100.00 100.00
Common T&B 2.26 2.26 sq.m. 500.00 400.00

Master's T&B 8.60 8.60 sq.m. 500.00 400.00
Maid's T&B 1.24 1.24 sq.m. 500.00 400.00
Shadow gap
Common T&B 7.55 7.55 lm. 100.00 100.00
Master's T&B 11.85 11.85 lm. 100.00 100.00
Maid's T&B 4.63 4.63 lm. 100.00 100.00
5 3.57 3.57 sq.m. 750.00 450.00
With door Jambs

Without Door Jambs
TOTAL UNIT COST

QTY. PER
UNIT TYPE
7 2.00 2.00 sets 500.00 included
drawing)
1.00 1.00 sets 1,450.00 included
11 1.00 1.00 sets OSM 1,750.00
doors

12
D. COMMON AREAS
1
Stair Pipe 1 21.78 21.78 sq.m. 620.00 380.00
Stair Pipe 2 11.51 11.51 sq.m. 620.00 380.00
Hallway 137.52 137.52 sq.m. 550.00 450.00
Cove light
Hallway 171.31 171.31 lm. 100.00 150.00
Sub-total

Prepared by:
Dubbel Philippines,
TOTAL
AMOUNT
UNIT
COST
###
950.00 89,768.16
950.00 44,709.66
950.00 220,738.20
1,300.00 122,840.64
750.00 103,994.10
750.00 128,979.00
-
200.00 23,011.20
200.00 52,836.00
900.00 154,774.80
200.00 26,112.00
1,200.00 149,817.60
-
2,000.00 40,000.00
2,000.00 40,000.00
2,000.00 40,000.00
2,000.00 40,000.00
-
1,000.00 20,000.00
1,000.00 20,000.00
500.00 40,000.00
150.00 217,168.20
550.00 28,768.08
-
1,450.00 29,000.00
1,750.00 35,000.00
-
TOTAL
AMOUNT
UNIT
COST
850.00 25,489.80
###
950.00 14,101.86
950.00 22,974.02
950.00 47,392.82
1,300.00 10,442.25
750.00 28,809.90
750.00 29,645.28
-
200.00 6,982.92
200.00 13,080.48
900.00 17,735.76
200.00 9,653.28
1,200.00 40,698.00
###
2,000.00 14,000.00
2,000.00 14,000.00
2,000.00 14,000.00
2,000.00 14,000.00
-
1,000.00 7,000.00
1,000.00 7,000.00
500.00 10,500.00
150.00 70,536.06
550.00 8,498.03
-
1,450.00 10,150.00
1,750.00 12,250.00
-
TOTAL
AMOUNT
UNIT
COST
###
950.00 12,758.82
950.00 6,855.68
950.00 18,451.70
950.00 5,901.21
no detail ###
###
750.00 4,738.41
750.00 5,278.50
750.00 864.45
750.00 12,002.85
750.00 3,809.70
-
200.00 1,348.44
200.00 2,040.00
200.00 638.52
200.00 2,945.76
200.00 1,901.28
900.00 2,037.96
900.00 7,736.90
900.00 1,118.12
-
200.00 1,509.60
200.00 2,370.48
200.00 926.16
1,200.00 4,284.00
###
2,000.00 2,000.00
2,000.00 2,000.00
2,000.00 2,000.00
-
1,000.00 1,000.00
1,000.00 1,000.00
1,000.00 1,000.00
1,000.00 1,000.00
1,000.00 1,000.00
TOTAL
AMOUNT
UNIT
COST
500.00 1,000.00
150.00 10,858.41
550.00 1,436.16
-
1,450.00 1,450.00
1,750.00 1,750.00
###
1,000.00 21,777.00
1,000.00 11,510.70
1,000.00 137,519.03
1,000.00 35,409.00
-
250.00 42,828.50
250.00 8,852.25
2,501,367.69
TOTAL UNIT COST

QTY. PER
UNIT TYPE
FLOOR MATERIAL
Bedroom 1 4.72 56.70 sq.m. 500.00

Bedroom 2 2.35 28.24 sq.m. 500.00

3
Kitchen 6.93 83.20 sq.m. 400.00

Bedroom 1 8.60 103.18 sq.m. 400.00
Shadow gap
Kitchen 5.75 69.03 lm. 100.00
Bedroom 1 13.21 158.51 lm. 100.00
4 studs w/shadow gap & necessary accessories. 8.60 103.18 sq.m. 500.00
Shadow gap 6.53 78.34 lm. 100.00

5 6.24 74.91 sq.m. 750.00
With door Jambs

Bedroom 1 (WD 02) 1.00 12.00 set 2,000.00
Laundry (WD 05) 1.00 12.00 set 2,000.00
Bedroom 2 (WD 03) 1.00 12.00 set 2,000.00
Master's Bedroom (WD 03) 1.00 12.00 set 2,000.00
Without Door Jambs
Main Door (WD01) 1.00 12.00 set 1,000.00
T&B (WD 04) 1.00 12.00 set 1,000.00
7 4.00 48.00 sets 500.00
drawing)
1.00 12.00 set 1,450.00
11 Installation of ribbon grain architrave/portal on main doors 1.00 12.00 set OSM

12

Kitchen 1.50 17.99 sq.m. 400.00
TOTAL UNIT COST

QTY. PER
UNIT TYPE
FLOOR MATERIAL

Bedroom 1 2.12 14.84 sq.m. 500.00

Bedroom 2 3.45 24.18 sq.m. 500.00

3
Kitchen 5.49 38.41 sq.m. 400.00

Bedroom 1 5.65 39.53 sq.m. 400.00
Shadow gap
Kitchen 4.99 34.91 lm. 100.00
Bedroom 1 9.34 65.40 lm. 100.00
Shadow gap 6.90 48.27 lm. 100.00

5 4.85 33.92 sq.m. 750.00
With door Jambs

Bedroom 1 (WD 02) 1.00 7.00 sets 2,000.00
Laundry (WD 06) 1.00 7.00 sets 2,000.00
Bedroom 2 (WD 03) 1.00 7.00 sets 2,000.00
Without Door Jambs
Main Door (WD01) 1.00 7.00 sets 1,000.00
T&B (WD 04) 1.00 7.00 sets 1,000.00
7 3.00 21.00 sets 500.00
drawing)
1.00 7.00 sets 1,450.00

12

TOTAL UNIT COST

QTY. PER
UNIT TYPE
FLOOR MATERIAL
Bedroom 1 4.46 35.66 sq.m. 500.00
Bedroom 2 10.19 81.49 sq.m. 500.00

3
Kitchen 5.40 43.17 sq.m. 400.00

Bedroom 1 11.67 93.35 sq.m. 400.00
Shadow gap
Kitchen 5.75 46.02 lm. 100.00
Bedroom 1 13.21 105.67 lm. 100.00
Shadow gap 6.90 55.16 lm. 100.00

5 3.57 28.56 sq.m. 750.00
With door Jambs

Bedroom 1 (WD 02) 1.00 8.00 sets 2,000.00
Laundry (WD 05) 1.00 8.00 sets 2,000.00
Bedroom 2 (WD 03) 1.00 8.00 sets 2,000.00
Without Door Jambs
Main Door (WD01) 1.00 8.00 sets 1,000.00
T&B (WD 04) 1.00 8.00 sets 1,000.00
7 3.00 24.00 sets 500.00
drawing)
1.00 8.00 sets 1,450.00

12
D. EXECUTIVE SUITE = 1 UNITS

Bedroom 1 13.43 13.43 sq.m. 500.00

Bedroom 2 7.22 7.22 sq.m. 500.00
Master's Bedroom/WIC 19.42 19.42 sq.m. 500.00
TOTAL UNIT COST

QTY. PER
UNIT TYPE
FLOOR MATERIAL
Kitchen 6.21 6.21 sq.m. 500.00

3
Living/Dining 6.32 6.32 sq.m. 400.00

Kitchen 7.04 7.04 sq.m. 400.00
Storage 1.15 1.15 sq.m. 400.00
Bedroom 1 16.00 16.00 sq.m. 400.00
Maid's Room 5.08 5.08 sq.m. 400.00
Shadow gap
Living/Dining 6.74 6.74 lm. 100.00
Kitchen 10.20 10.20 lm. 100.00
Storage 3.19 3.19 lm. 100.00
Bedroom 1 14.73 14.73 lm. 100.00
Maid's Room 9.51 9.51 lm. 100.00
Common T&B 2.26 2.26 sq.m. 500.00

Master's T&B 8.60 8.60 sq.m. 500.00
Maid's T&B 1.24 1.24 sq.m. 500.00
Shadow gap
Common T&B 7.55 7.55 lm. 100.00
Master's T&B 11.85 11.85 lm. 100.00
Maid's T&B 4.63 4.63 lm. 100.00
5 3.57 3.57 sq.m. 750.00
With door Jambs

Bedroom 1 (WD 03) 1.00 1.00 sets 2,000.00
Bedroom 2 (WD 03) 1.00 1.00 sets 2,000.00
Without Door Jambs
Main Door (WD01) 1.00 1.00 sets 1,000.00
Common T&B (WD 04) 1.00 1.00 sets 1,000.00
Master's T&B (WD 04) 1.00 1.00 sets 1,000.00
Maid's T&B (WD 10) 1.00 1.00 sets 1,000.00
Maid's Room (WD 09) 1.00 1.00 sets 1,000.00
7 2.00 2.00 sets 500.00
drawing)
TOTAL UNIT COST

QTY. PER
UNIT TYPE
FLOOR MATERIAL
1.00 1.00 sets 1,450.00

12
E. COMMON AREAS
1
Stair Pipe 1 21.78 21.78 sq.m. 620.00
Stair Pipe 2 11.51 11.51 sq.m. 620.00
Hallway 137.52 137.52 sq.m. 550.00
Elevator Lobby 35.41 35.41 sq.m. 550.00
Cove light
Hallway 171.31 171.31 lm. 100.00
Elevator Lobby 35.41 35.41 lm. 100.00
Sub-total

Prepared by:
Dubbel Philippines,
UNIT COST TOTAL
AMOUNT
LABOR UNIT COST
###
450.00 950.00 53,860.90

450.00 950.00 26,825.80
450.00 950.00 132,442.92
450.00 1,300.00 73,704.38
350.00 750.00 62,396.46

350.00 750.00 77,387.40
-
100.00 200.00 13,806.72
100.00 200.00 31,701.60
400.00 900.00 92,864.88
100.00 200.00 15,667.20
450.00 1,200.00 89,890.56
-
included 2,000.00 24,000.00
included 2,000.00 24,000.00
included 2,000.00 24,000.00
included 2,000.00 24,000.00
-
included 1,000.00 12,000.00
included 1,000.00 12,000.00
included 500.00 24,000.00
included 150.00 130,300.92

200.00 550.00 17,260.85
-
included 1,450.00 17,400.00
1,750.00 1,750.00 21,000.00
450.00 850.00 15,293.88

UNIT COST TOTAL
AMOUNT
LABOR UNIT COST
###
450.00 950.00 14,101.86

450.00 950.00 22,974.02
450.00 950.00 47,392.82
450.00 1,300.00 10,442.25
350.00 750.00 28,809.90

350.00 750.00 29,645.28
-
100.00 200.00 6,982.92
100.00 200.00 13,080.48
400.00 900.00 17,735.76
100.00 200.00 9,653.28
450.00 1,200.00 40,698.00
###
included 2,000.00 14,000.00
included 2,000.00 14,000.00
included 2,000.00 14,000.00
included 2,000.00 14,000.00
-
included 1,000.00 7,000.00
included 1,000.00 7,000.00
included 500.00 10,500.00
included 150.00 70,536.06

200.00 550.00 8,498.03
-
included 1,450.00 10,150.00
1,750.00 1,750.00 12,250.00
###
UNIT COST TOTAL
AMOUNT
LABOR UNIT COST
450.00 950.00 33,876.24
450.00 950.00 77,419.22
450.00 950.00 31,279.32
450.00 1,300.00 24,186.24
350.00 750.00 32,374.80

350.00 750.00 70,012.80
-
100.00 200.00 9,204.48
100.00 200.00 21,134.40
400.00 900.00 20,269.44
100.00 200.00 11,032.32
450.00 1,200.00 34,272.00
###
included 2,000.00 16,000.00
included 2,000.00 16,000.00
included 2,000.00 16,000.00
included 2,000.00 16,000.00
-
included 1,000.00 8,000.00
included 1,000.00 8,000.00
included 500.00 12,000.00
included 150.00 86,867.28

200.00 550.00 11,489.28
-
included 1,450.00 11,600.00
1,750.00 1,750.00 14,000.00
###
450.00 950.00 12,758.82

450.00 950.00 6,855.68
450.00 950.00 18,451.70
UNIT COST TOTAL
AMOUNT
LABOR UNIT COST
450.00 950.00 5,901.21
no detail ###
350.00 750.00 4,738.41

350.00 750.00 5,278.50
350.00 750.00 864.45
350.00 750.00 12,002.85
350.00 750.00 3,809.70
-
100.00 200.00 1,348.44
100.00 200.00 2,040.00
100.00 200.00 638.52
100.00 200.00 2,945.76
100.00 200.00 1,901.28
400.00 900.00 2,037.96

400.00 900.00 7,736.90
400.00 900.00 1,118.12
-
100.00 200.00 1,509.60
100.00 200.00 2,370.48
100.00 200.00 926.16
450.00 1,200.00 4,284.00
-
included 2,000.00 2,000.00
included 2,000.00 2,000.00
included 2,000.00 2,000.00
-
included 1,000.00 1,000.00
included 1,000.00 1,000.00
included 1,000.00 1,000.00
included 1,000.00 1,000.00
included 1,000.00 1,000.00
included 500.00 1,000.00
included 150.00 10,858.41

200.00 550.00 1,436.16
-
UNIT COST TOTAL
AMOUNT
LABOR UNIT COST
included 1,450.00 1,450.00
1,750.00 1,750.00 1,750.00
###
380.00 1,000.00 21,777.00

380.00 1,000.00 11,510.70
450.00 1,000.00 137,519.03

450.00 1,000.00 35,409.00
-
150.00 250.00 42,828.50
150.00 250.00 8,852.25
2,405,182.54
TOTAL UNIT COST

QTY. PER
UNIT TYPE
45.00 35TH FLOOR
Bedroom 1 4.72 108.67 sq.m. 500.00 450.00

Bedroom 2 2.35 54.12 sq.m. 500.00 450.00

3
Kitchen 6.93 159.46 sq.m. 400.00 350.00

Bedroom 1 8.60 197.77 sq.m. 400.00 350.00
Shadow gap
Kitchen 5.75 132.31 lm. 100.00 100.00
Bedroom 1 13.21 303.81 lm. 100.00 100.00
Shadow gap 6.53 150.14 lm. 100.00 100.00

5 6.24 143.58 sq.m. 750.00 450.00
With door Jambs

Without Door Jambs
7 4.00 92.00 sets 500.00 included
drawing)
1.00 23.00 set 1,450.00 included
11 1.00 23.00 set OSM 1,750.00
doors

12

TOTAL UNIT COST

QTY. PER
UNIT TYPE
Kitchen 1.50 34.49 sq.m. 400.00 450.00
Bedroom 1 2.12 14.84 sq.m. 500.00 450.00

Bedroom 2 3.45 24.18 sq.m. 500.00 450.00

3
Kitchen 5.49 38.41 sq.m. 400.00 350.00

Bedroom 1 5.65 39.53 sq.m. 400.00 350.00
Shadow gap
Kitchen 4.99 34.91 lm. 100.00 100.00
Bedroom 1 9.34 65.40 lm. 100.00 100.00
Shadow gap 6.90 48.27 lm. 100.00 100.00

5 4.85 33.92 sq.m. 750.00 450.00
With door Jambs

Without Door Jambs
7 3.00 21.00 sets 500.00 included
drawing)
1.00 7.00 sets 1,450.00 included
11 1.00 7.00 sets OSM 1,750.00
doors

12
C. COMMON AREAS
TOTAL UNIT COST

QTY. PER
UNIT TYPE

1
Stair Pipe 1 21.78 21.78 sq.m. 620.00 380.00
Stair Pipe 2 11.51 11.51 sq.m. 620.00 380.00
Hallway 137.52 137.52 sq.m. 550.00 450.00
Cove light
Hallway 171.31 171.31 lm. 100.00 150.00
Sub-total

Prepared by:

Nestlee Vallestero
TOTAL
AMOUNT
UNIT COST
###
950.00 103,233.38
950.00 51,416.11
950.00 253,848.93
1,300.00 141,266.74
750.00 119,593.22
750.00 148,325.85
-
200.00 26,462.88
200.00 60,761.40
900.00 177,991.02
200.00 30,028.80
1,200.00 172,290.24
-
2,000.00 46,000.00
2,000.00 46,000.00
2,000.00 46,000.00
2,000.00 46,000.00
-
1,000.00 23,000.00
1,000.00 23,000.00
500.00 46,000.00
150.00 249,743.43
550.00 33,083.29
-
1,450.00 33,350.00
1,750.00 40,250.00
-
TOTAL
AMOUNT
UNIT COST
850.00 29,313.27
###
950.00 14,101.86
950.00 22,974.02
950.00 47,392.82
1,300.00 10,442.25
750.00 28,809.90
750.00 29,645.28
-
200.00 6,982.92
200.00 13,080.48
900.00 17,735.76
200.00 9,653.28
1,200.00 40,698.00
###
2,000.00 14,000.00
2,000.00 14,000.00
2,000.00 14,000.00
2,000.00 14,000.00
-
1,000.00 7,000.00
1,000.00 7,000.00
500.00 10,500.00
150.00 70,536.06
550.00 8,498.03
-
1,450.00 10,150.00
1,750.00 12,250.00
-
TOTAL
AMOUNT
UNIT COST
###
1,000.00 21,777.00
1,000.00 11,510.70
1,000.00 137,519.03
1,000.00 35,409.00
-
250.00 42,828.50
250.00 8,852.25
2,628,305.69
172,928.03
Subject : ITEMIZED COST BREAKDOWN ( ICB ) FOR ROOF DECK
TOTAL
TOTAL UNIT COST
TYPE DESCRIPTION QTY. PER UNIT AMOUNT
UNIT
COST
50 ROOF DECK
COMMON AREAS
Drywall partition using 9mm thk. FICEM board with
1
metal furring with necessary accessories
Stair Pipe 1 21.42 sq.m. 620.00 380.00 1,000.00 21,420.00
Stair Pipe 2 11.32 sq.m. 620.00 380.00 1,000.00 11,320.00
2 framing, necessary accessories with access -
manholes and in cove ceiling.
Elevator Lobby 39.07 sq.m. 550.00 450.00 1,000.00 39,070.00
Cove light -
Elevator Lobby 35.41 lm. 150.00 200.00 350.00 12,393.50
Sub-total 84,203.50

Subject : ITEMIZED COST BREAKDOWN ( ICB )
Date : JULY 4,2016
TYPE DESCRIPTION QTY. UNIT
1 Over Head lot
2 Surety Bond, 20% lot
3 Guarantee / Warranty Bond, 10% lot
4 Performance Bond, 30% lot
5 CARI, 100% lot
6 Temfacil (incl. power, water, etc…) lot
7 Contractor / Witholding Tax lot
8 12% VAT lot
Sub-total
BASEMENT 5 TO 1
II Elevator Lobby and Common Areas
Stair 1 Pipe chase

1 Drywall partition using 9mm thk. FICEM board with metal furring with necessary sq.m.
accessories
2
Sub-total
GROUND FLOOR
III Elevator Lobby and Common Areas
Stair 1 and 2 Pipe chase ( Ground to Mezzanine floor )

accessories
2 Grand Lobby & Elevator Lobby:

a. Installation of Wood Veneer Oak
Ceiling
Wall
b. accessories with access manholes and in cove ceiling. sq.m.
2 Male & Female Common Toilet

necessary accessories. sq.m.

3
Shadow Gap/CoveLight l.m
Grand Lobby
Elevator Lobby
Male & Female Common Toilet
Sub-total
PODIUM 5 TO 1
IV Elevator Lobby and Common Areas
Stair 1 & 2 Pipe chase

accessories

2
Sub-total
V SECOND FLOOR SKY PARK
1 Lounge Area
Ceiling using 1/4" thick plywood w/fire retardant, framing and necessary
a. accessories with access manholes in Wood Veneer finish. (Exposed area) sq.m.
b. Installation of Wood Veneer Panels

2 Male & Female Common Toilet
necessary accessories. sq.m.

3
Male & Female Common Toilet Shadow Gap
Instalation of Wood Veneer Panels (OSM) for walls on 1/8" MDF Board
2ND FLOOR TO 35TH FLOOR

VI Elevator Lobby/Hallway/Common Areas
accessories with access manholes and in cove ceiling.
1 sq.m.
Cove Light
Hallway
Elevator Lobby
Water meter cover :
2 H300 x W350 x D100 cabinet type cover w/Piano hinge, brushed steel, drawer sets
lock.

3 hardwares/accessories sets
(see door schedule)

4 Drywall partition using 9mm thk. FICEM board w/ necessary metal furring with sq.m.
necessary accessories

5
Sub-total
REGULAR UNITS (2nd Floor to 35th Floor)
Garden Loft : 508 units
VII Podium Loft : 225 units
Sky Loft : 80 units
VII
Executive Suite : 15 units

Drywall partition using 12mm thk gypsum board on metal stud with necessary
1 accessories. sq.m.

2 Drywall partition using 9mm thk FICEM board on metal studs with necessary sq.m.
accessories.
Ceiling using 9mm thick ordinary gypsum board on metal studs with shadow gap
3 sq.m.
& necessary accessories.
Shadow Gap
4 necessary accessories. sq.m.
Shadow Gap
Pipe cladding using 4.5mm thk ficem board with metal framing and necessary
5 sq.m.
accessories.

6 sets
Hardwares/accessories (see door schedule)
Including Door Jamb

Without Door Jamb
7 Temporary Aircon Cover in Ficem board (see shop drawing) sets
8 2"x12" KD Tanguile for stair step bd.ft.

9 1/2" thk Marine plywood for stair riser sq.m.
10
Drywall partition using 6mm thk gypsum board on metal stud with necessary
accessories.
Sub-total
36TH floor to Penthouse
VIII Elevator Lobby/Hallway/Water Meter Cover/Common Areas (EE rm., Duct

rm., sto., Sky Garden, etc…)
1 sq.m.
Cove Light
Hallway
Elevator Lobby
Water meter cover :
2 H300 x W350 x D100 cabinet type cover w/Piano hinge, brushed steel, drawer sets
lock.

3 hardwares/accessories sets
(see door schedule)


5
Sub-total
Premiere Unit (Including Aircon Cover, etc.)
IX
Premiere A 8 units
IX Premiere B 4 units
Premiere C 20 units
Premiere D 24 units
Drywall partition using 12mm thk ordinary gypsum board on metal stud w/
1 necessary accessories. sq.m.
Ceiling using 9mm thk ordinary gypsum board on metal frame w/ shadow gap
2 sq.m.
and necessary accessories.
Shadow Gap
Toilet & Laundry area: Ceiling using 4.5mm thk ficem board on metal frame
3 sq.m.
w/shadow gap and necessary accessories.
Shadow Gap
Pipe cladding using 4.5mm thk ficem board in metal framing with necessary
4 accessories. sq.m.

5 sets
Hardwares/accessories, (see door schedule)
Including Door Jamb

Without Door Jamb
6 Temporary Aircon Cover in Ficem board (see shop drawing) sets

7
2"x12" KD Tanguile for stair step bd.ft.

1/2" thk Marine plywood for stair riser sq.m.
Sub-total
ROOF DECK
X Elevator Lobby/Hallway/Common Areas
(EE rm., Stairs, etc.)
1 sq.m.
Cove


3
SUMMARY COST
Basement 5 to 1, Elevator Lobby & Common Areas
II
(EE rm., Duct rm., Storage, etc.)
Ground, Elevator Lobby & Common Areas
III
Podium 5 to 1, Elevator Lobby & Common Areas
IV
V Second floor Sky Park
2nd Floor to 35th floor
VI Elevator Lobby/Hallway/Water Meter Cover/
Common Areas (EE rm., Duct rm., Storage, etc.)
Regular Units (2nd Flr. To 35th Flr.)
VII
Garden Loft, Podium Loft, Sky Loft, Executive Suite
36th Floor to Lower Penthouse
VIII Elevator Lobby/Hallway/Water Meter Cover/
Common Areas (EE rm., Duct rm., Storage, etc.)
Premiere Units
IX
Premiere A,B,C,D
Roof Deck
X Elevator Lobby/Hallway/Common Areas
GRAND TOTAL AMOUNT

CONSTRUCTION PERIOD
NOTE:
1. Wooden doors are OWNER SUPPLIED MATERIALS, quote on consumables and installation only
2. Provide tabulation Per Floor level including no. of units, rooms and their corresponding areas.
3. Provide summary of costs per floor level.
Prepared By: Noted By:

TUGADE ASSOCIATES KREATIV* Devgroup
Archt. Michelle A. Santiago Archt. Enrico Lansigan

Site Architect Managing Partner
RY WORKS)
PODIUM PODIUM
BASEMENT BASEMENT BASEMENT BASEMENT BASEMENT
GF PARKING PARKING
1 2 3 4 5
LEVEL 1 LEVEL 2
19.29 15.79 15.79 15.79 15.79
30.32
69.36
97.68
28.93
180.94
24.38
34.49
18.25 18.25
rico Lansigan
PODIUM PODIUM PODIUM
PARKING PARKING PARKING SKYPARK 2ND FLOOR 3rd FLOOR 4th FLOOR 5th FLOOR 6th FLOOR
LEVEL 3 LEVEL 4 LEVEL 5
18.25 18.25 18.25
35.79
35.79
19.78
25.77
39.93
172.93 172.93 172.93 172.93 172.93
171.31 171.31 171.31 171.31 171.31

35.41 35.41 35.41 35.41 35.41
24.00 27.00 27.00 30.00 30.00
27.00 27.00 27.00 30.00 30.00
33.29 33.29 33.29 33.29 33.29

430.71 468.82 468.82 518.91 518.91
102.66 106.10 106.10 116.70 116.70
359.57 392.97 392.97 435.17 435.17
441.19 484.18 484.18 536.44 536.44
189.02 197.46 197.46 217.47 217.47
180.08 178.46 178.46 198.41 198.41
139.05 147.00 147.00 162.14 162.14
96.00 108.00 108.00 120.00 120.00

48.00 54.00 54.00 60.00 60.00
93.00 102.00 102.00 113.00 113.00
1,721.71 1,923.24 1,923.24 2,135.20 2,135.20

61.54 68.16 68.16 75.60 75.60
31.49 31.49 31.49 34.49 34.49

7th FLOOR 8th FLOOR 9th FLOOR 10th FLOOR 11th FLOOR 12th FLOOR 14th FLOOR 15th FLOOR 16th FLOOR
172.93 172.93 172.93 172.93 172.93 172.93 172.93 172.93 172.93
171.31 171.31 171.31 171.31 171.31 171.31 171.31 171.31 171.31

35.41 35.41 35.41 35.41 35.41 35.41 35.41 35.41 35.41
30.00 30.00 30.00 27.00 27.00 27.00 27.00 30.00 30.00
30.00 30.00 30.00 27.00 27.00 27.00 27.00 30.00 30.00
33.29 33.29 33.29 33.29 33.29 33.29 33.29 33.29 33.29

518.91 518.91 519.43 463.34 463.34 463.34 463.34 518.91 518.91
116.70 116.70 97.51 83.33 83.33 83.33 83.33 116.70 116.70
435.17 435.17 447.43 400.84 400.84 400.84 400.84 435.17 435.17
536.44 536.44 536.44 479.55 479.55 479.55 479.55 536.44 536.44
217.47 217.47 171.21 145.41 145.41 145.41 145.41 217.47 217.47
198.41 198.41 201.35 181.76 181.76 181.76 181.76 198.41 198.41
162.14 162.14 156.11 137.38 137.38 137.38 137.38 162.14 162.14
120.00 120.00 120.00 108.00 108.00 108.00 108.00 120.00 120.00

60.00 60.00 60.00 54.00 54.00 54.00 54.00 60.00 60.00
113.00 113.00 105.00 93.00 93.00 93.00 93.00 113.00 113.00
2,135.20 2,135.20 2,135.20 1,918.03 1,918.03 1,918.03 1,918.03 2,135.20 2,135.20

75.60 75.60 75.57 67.72 67.72 67.72 67.72 75.60 75.60
34.49 34.49 22.49 17.99 17.99 17.99 17.99 34.49 34.49

22nd 23rd
17th FLOOR 18th FLOOR 19th FLOOR 20th FLOOR 21st FLOOR 24th FLOOR 25th FLOOR
FLOOR FLOOR
172.93 172.93 172.93 172.93 172.93 172.93 172.93 172.93 172.93
171.31 171.31 171.31 171.31 171.31 171.31 171.31 171.31 171.31

35.41 35.41 35.41 35.41 35.41 35.41 35.41 35.41 35.41
30.00 30.00 28.00 26.00 26.00 28.00 28.00 25.00 25.00
30.00 30.00 28.00 26.00 26.00 28.00 28.00 25.00 25.00
33.29 33.29 33.29 33.29 33.29 33.29 33.29 33.29 33.29

518.91 518.91 481.52 471.72 471.72 509.11 509.11 453.02 453.02
116.70 116.70 107.25 93.08 93.08 102.53 102.53 88.35 88.35
435.17 435.17 404.10 393.10 393.10 424.16 424.16 377.57 377.57
536.44 536.44 498.51 486.00 486.00 523.92 523.92 467.04 467.04
217.47 217.47 200.28 186.58 186.58 203.78 203.78 177.99 177.99
198.41 198.41 185.35 189.90 189.90 202.86 202.86 183.27 183.27
162.14 162.14 149.65 149.85 149.85 162.33 162.33 143.61 143.61
120.00 120.00 112.00 103.00 103.00 111.00 111.00 99.00 99.00

60.00 60.00 56.00 55.00 55.00 59.00 59.00 53.00 53.00
113.00 113.00 105.00 95.00 95.00 103.00 103.00 91.00 91.00
2,135.20 2,135.20 1,990.42 1,845.64 1,845.64 1,990.42 1,990.42 1,773.25 1,773.25

75.60 75.60 70.37 65.14 65.14 70.37 70.37 62.52 62.52
34.49 34.49 34.49 26.99 26.99 29.99 29.99 25.49 25.49

32nd 33rd
26th FLOOR 27th FLOOR 28th FLOOR 29th FLOOR 30th FLOOR 31st FLOOR 34th FLOOR
FLOOR FLOOR
172.93 172.93 172.93 172.93 172.93 172.93 172.93 172.93 172.93
171.31 171.31 171.31 171.31 171.31 171.31 171.31 171.31 171.31

35.41 35.41 35.41 35.41 35.41 35.41 35.41 35.41 35.41
25.00 28.00 28.00 28.00 28.00 28.00 28.00 28.00 28.00
25.00 28.00 28.00 28.00 28.00 28.00 28.00 28.00 28.00
33.29 33.29 33.29 33.29 33.29 33.29 33.29 33.29 33.29

453.02 509.11 509.11 509.11 509.62 509.62 509.62 509.62 509.62
88.35 102.53 102.53 102.53 83.33 83.33 83.33 83.33 83.33
377.57 424.16 424.16 424.16 436.43 436.43 436.43 436.43 436.43
467.04 523.92 523.92 523.92 523.92 523.92 523.92 523.92 523.92
177.99 203.78 203.78 203.78 157.51 157.51 157.51 157.51 157.51
183.27 202.86 202.86 202.86 205.80 205.80 205.80 205.80 205.80
143.61 162.33 162.33 162.33 140.95 140.95 140.95 140.95 140.95
99.00 111.00 111.00 111.00 111.00 111.00 111.00 111.00 111.00

53.00 59.00 59.00 59.00 59.00 59.00 59.00 59.00 59.00
91.00 103.00 103.00 103.00 95.00 95.00 95.00 95.00 95.00
1,773.25 1,990.42 1,990.42 1,990.42 1,990.42 1,990.42 1,990.42 1,990.42 1,990.42

62.52 70.37 70.37 70.37 70.34 70.34 70.34 70.34 70.34
25.49 29.99 29.99 29.99 10.50 10.50 10.50 10.50 10.50

ROOF
35th FLOOR 36th FLOOR 37th FLOOR 38th FLOOR 39th FLOOR SUMMARY
DECK'
82.45
30.32
-
-
69.36
-
97.68
28.93
180.94
24.38
34.49
-
-
91.25
-
-
-
35.79
35.79
-
19.78
25.77
39.93
172.93 5,706.69
-
171.31 5,653.23
35.41 1,168.53
30.00 921.00
30.00 924.00
33.29 1,098.57
-
-
-
-
-
-
518.91 16,289.00
116.70 3,283.75
435.17 13,738.79
536.44 16,802.98
217.47 6,207.88
198.41 6,409.34
177.49 5,009.87
120.00 3,669.00
60.00 1,887.00
113.00 3,349.00
2,135.20 65,497.96
75.60 2,316.47
34.49 866.72
-
-
172.93 172.93 172.93 172.93 691.72
-
171.31 171.31 171.31 171.31 685.24
35.41 35.41 35.41 35.41 141.64
14.00 14.00 14.00 14.00 56.00
14.00 14.00 14.00 14.00 56.00
33.29 33.29 33.29 33.29 133.16
-
-
-
-
-
-
801.33 801.33 801.33 801.33 3,205.32
1,186.68 1,186.68 1,186.68 1,186.68 4,746.72
1,475.78 1,475.78 1,475.78 1,475.78 5,903.12
144.29 144.29 144.29 144.29 577.16
367.29 367.29 367.29 367.29 1,469.16
- - - - -
35.00 35.00 35.00 35.00 140.00

82.00 82.00 82.00 82.00 328.00
28.00 28.00 28.00 28.00 112.00
2.65 2.65 2.65 2.65 10.60
986.24 986.24 986.24 986.24 3,944.96

34.78 34.78 34.78 34.78 139.12
-
-
39.07 39.07
35.41 35.41
32.74 32.74

Cost per floor for residential tower interior finishing works

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Cost per floor for residential tower interior finishing works

Diunggah oleh

Hak Cipta:

Format Tersedia

TOTAL

Item No. DESCRIPTION QTY. UNIT

Laundry Wall below the stairs

Shadow Gap 6,434.79 lm. 200.00

TYPE DESCRIPTION COST PER FLOOR

TOTAL AMOUNT 103,000,000.00

Prepared by: Noted by:

Nestlee Vallestero Engr. Honorio Pelayo

Engr. Honorio Pelayo

TYPE DESCRIPTION COST PER FLOOR

TOTAL AMOUNT 93,475,960.72

Prepared by: Noted by:

Nestlee Vallestero Engr. Honorio Pelayo

Engr. Honorio Pelayo

UNIT COST TOTAL

Stair 1 Pipe chase

Other Items necessary to complete the above works

Stair 1 Pipe chase

Other Items necessary to complete the above works

Stair 1 Pipe chase

Other Items necessary to complete the above works

Stair 1 Pipe chase

Other Items necessary to complete the above works

TOTAL UNIT COST

Bedroom 1 4.72 89.77 sq.m. 500.00 450.00

Ceiling using 9mm thick ordinary gypsum board on metal

Kitchen 6.93 131.73 sq.m. 400.00 350.00

Shadow gap 6.53 124.03 lm. 100.00 100.00

Including door Jambs

TOTAL UNIT COST

Bedroom 1 2.12 6.36 sq.m. 500.00 450.00

Ceiling using 9mm thick ordinary gypsum board on metal

Kitchen 5.49 16.46 sq.m. 400.00 350.00

Shadow gap 6.90 20.69 lm. 100.00 100.00

Including door Jambs

Other Items necessary to complete the above works

TOTAL UNIT COST

Drywall partition using 6mm thk. FICEM board with metal

Engr. Honorio Pelayo

TOTAL UNIT COST

Bedroom 1 4.72 99.22 sq.m. 500.00 450.00

Ceiling using 9mm thick ordinary gypsum board on metal

Kitchen 6.93 145.59 sq.m. 400.00 350.00

Shadow gap 6.53 137.09 lm. 100.00 100.00

Including door Jambs

Other Items necessary to complete the above works

TOTAL UNIT COST

Bedroom 1 2.12 12.72 sq.m. 500.00 450.00

Ceiling using 9mm thick ordinary gypsum board on metal

Kitchen 5.49 32.93 sq.m. 400.00 350.00

TOTAL UNIT COST

Shadow gap 6.90 41.37 lm. 100.00 100.00

Including door Jambs

Other Items necessary to complete the above works

Prepared by: Noted by:

Nestlee Vallestero Engr. Honorio Pelayo

TOTAL UNIT COST

Nestlee Vallestero Engr. Honorio Pelayo

QTY. PER TOTAL UNIT COST

Bedroom 1 4.72 108.67 sq.m. 500.00 450.00

Ceiling using 9mm thick ordinary gypsum board on metal

Kitchen 6.93 159.46 sq.m. 400.00 350.00

Shadow gap 6.53 150.14 lm. 100.00 100.00