PROJECT : OBANDO SUPER HEALTH CENTER

SUBJECT : GENERAL CONSTRUCTION WORKS INCLUSIVE OF SITE DEVELOPMENT WORKS AND SPECIALTY TRADE WORKS
PROPOSAL
DATE : MAY 4, 2023

UNIT COST (WITH

ITEM / DESCRIPTION QUANTITY
12% VAT)
AMOUNT

I Building Works
A. General Requirements
1.0 Preliminaries
1.1 Temporary Facilities 1.00 lot L.S. p 100,000.00
1.2 Temporary Power & Lighting 1.00 lot L.S. 50,000.00
1.3 Temporary Water 1.00 lot L.S. 20,000.00
1.4 Telephone / Communication 1.00 lot L.S. 20,000.00
1.5 Security Services 1.00 lot L.S. 200,000.00
1.6 General Clearing, Sanitation, Safety and Disposal of Waste and Dewatering 1.00 lot L.S. 100,000.00
1.7 Mobilization 1.00 lot L.S. 100,000.00
1.8 Site Management and Equipment 1.00 lot L.S. 150,000.00
1.9 Miscellaneous
2.0 As-Built Plan 1.00 lot L.S. 50,000.00
2.1 Surveying 1.00 lot L.S. 50,000.00
2.0 Security Bond 85,767.85
2.1 Demobilization 1.00 ls 100,000.00
Sub-total 1: 1,025,767.85
2.0 Bonds and Insurance (Provisional Sum)
2.1 Performance Bond 1.00 lot L.S. p
% of bond coverage: 20%
Cost Premium
2.2 Guarantee Bond 1.00 lot L.S.
% of bond coverage: 10%
Cost Premium
2.3 Contractor's All Risk Insurance 1.00 lot L.S.
% of bond coverage: 100%
Insurance Cost of Premium
2.4 Performance Bond (FBDC) 1.00 lot L.S.
2.5 Construction Deposit Guarantee 1.00 lot L.S.
2.6 7% General Contractor's Mark-Up 1.00 lot L.S.

C:\Users\nicolasito\Downloads\OBANDO PLAN\DAMARA CONFIDENTIAL\OBANDOOBANDO Page 1 of 9

 UNIT COST (WITH
ITEM / DESCRIPTION QUANTITY
12% VAT)
AMOUNT

Note: Above cost are procivional only. Final cost shal be based on actual premium
at secured from BDO Insurance plus seven (7%) (for Owner's approval)
General Contractor's Markups
Sub-total 2 : -
3.0 Permits (Provisional Sum)
3.1 Building Permit
a. Receipted Amount 1.00 lot L.S. p 50,000.00
Subtotal 3.1 : 50,000.00
3.2 Occupancy Permit
a. Receipted Amount 1.00 lot L.S. 50,000.00
Subtotal 3.2 : 50,000.00
3.3 Miscellaneous Permits
a. Fire Safety Inspection Certificate 1.00 lot L.S. 30,000.00
b. Fire Safety Evaluation Certificate 1.00 lot L.S. 30,000.00
Subtotal 3.3 : 60,000.00
3.4 Environmental Compliance Certificate
a. Receipted Amount 1.00 lot L.S. 100,000.00
Subtotal 3.3 : 100,000.00
3.5 7% General Contractor's Mark-Up on Reciepted Amount 18,200.00
Sub-total 3 : 278,200.00
TOTAL AMOUNT I-A (General Requirement) : 1,303,967.85
B. REMEASURABLE ITEMS
1.0 Testing of Construction Materials (Provisional Sum) 1.00 lot L.S. p 50,000.00
Sub-total 1: 50,000.00
2.0 Earthworks
2.1 Machine Excavation - cu.m - p -
2.2 Manual Excavation 110.00 cu.m 250.00 27,500.00
2.3 Backfilling & Compaction (From Site Materials) 88.00 cu.m 200.00 17,600.00
2.4 Gravel Fill 18.65 cu.m 1,800.00 33,570.00
2.5 Manual Trimming 375.00 sq.m. 200.00 75,000.00
2.6 Clearing and Grubbing 375.00 sq.m. 100.00 37,500.00
Sub-total 2 : 191,170.00
3.0 Concrete and Steelworks
3.1 Foundation Structures (Column Footings, Tie Beams, Wall Beams. Grade Beams)
a. Concrete 13.50 cu.m 5,000.00 p 67,500.00
b. Rebars 1,194.48 kg 50.00 59,724.00
c. Formworks 43.20 sq.m 450.00 19,440.00

C:\Users\nicolasito\Downloads\OBANDO PLAN\DAMARA CONFIDENTIAL\OBANDOOBANDO Page 2 of 9

 UNIT COST (WITH
ITEM / DESCRIPTION QUANTITY
12% VAT)
AMOUNT

3.2 Columns (Footing to Roof Beams)

a. Concrete 11.25 cu.m 5,000.00 56,250.00
b. Rebars 1,828.11 kg 50.00 91,405.65
c. Formworks 144.00 sq.m 450.00 64,800.00
3.3 Ground Floor (Suspended Slab/ Beams/ Girders)
a. Concrete 80.60 cu.m 5,000.00 403,000.00
b. Rebars 5,730.26 kg 50.00 286,512.90
c. Formworks 116.00 sq.m 450.00 52,200.00
3.40 Roof Beams
a. Concrete 15.00 cu.m 5,500.00 82,500.00
b. Rebars 2,523.51 kg 50.00 126,175.30
c. Formworks 100.00 sq.m 450.00 45,000.00
3.50 Miscellaneous Structure
(Equipement Pad, Dropwall, Zocalo, Stairway, Parapet Wall)
a. Concrete 3.13 cu.m 5,500.00 17,215.00
b. Rebars 1,356.75 kg 50.00 67,837.58
c. Formworks 4.00 sq.m 450.00 1,800.00

Sub-total 3 : 1,441,360.43
4.0 Masonry Works
4.1 CHB Wall ( Load Bearing, 750psi)
a. 6" CHB Wall 254.00 sq.m. 675.00 p 171,450.00
b. 4" CHB Wall 437.00 sq.m. 575.00 251,275.00
4.2 Horizontal & Vertical Stiffeners 100.00 l.m 350.00 35,000.00
4.3 Lintel Beams 15.00 l.m 435.00 6,525.00
Sub-total 4 : 464,250.00
5.0 Floor Finishes
5.1 Plain Cement Straight to Finish (Basement Parking) 30.00 sq.m. 180.00 p 5,400.00
5.2 Plain Cement Finish (Ready to Receive Homogenous Tiles) 352.00 sq.m. 180.00 63,360.00
5.3 Plain Cement Finish Floor Topping 352.00 sq.m. 220.00 77,440.00
5.4 Homogeneous Tiles Installation (600mm x 600mm) 352.00 sq.m. 700.00 246,400.00
5.5 Homogenous Tiles Installation (300mm x 300mm) 29.00 sq.m. 700.00 20,300.00
5.6 Ramp Linear Curb 50.00 l.m. 85.76 4,288.00
5.7 Wheel Stop 5.00 sets 650.00 3,250.00
Sub-total 5 : 420,438.00
6.0 Wall Finishes
6.1 Interior Wall Finishes

C:\Users\nicolasito\Downloads\OBANDO PLAN\DAMARA CONFIDENTIAL\OBANDOOBANDO Page 3 of 9

 UNIT COST (WITH
ITEM / DESCRIPTION QUANTITY
12% VAT)
AMOUNT

a. Plain Cement Plaster Finish on CHB Wall 870.00 sq.m. 225.00 p 195,750.00
b. Plain Cement Plaster Finish on R.C Wall/Columns 20.00 sq.m. 250.00 5,000.00
c. Homogenous Tiles Installation (600 x 600mm) 91.00 sq.m. 800.00 72,800.00
d. Countertop (width: 0.60m) Granite Finish 9.00 l.m. 10,000.00 90,000.00
Subtotal 6.1 : 363,550.00
6.2 Exterior Wall Finishes
a. Plain Cement Plaster Finish on CHB Wall 254.00 sq.m. 200.00 50,800.00
b. Plain Cement Plaster Finish on R.C Wall/Columns 5.00 sq.m. 250.00 1,250.00
Subtotal 6.2 : 52,050.00
Sub-total 6 : 415,600.00
7.0 Ceiling Finishes
7.1 Spandrel 70.00 sq.m. 1,000.00 p 70,000.00
7.2 Acoustic Board 152.00 sq.m. 820.00 124,640.00
7.3 Gypsum Board 12mm thk. 137.00 sq.m. 820.00 112,340.00
7.4 Moisture Resistant Gypsum Board 12mm thk. (Toilets) 56.00 sq.m. 820.00 45,920.00
Sub-total 7 : 352,900.00
8.0 Waterproofing Works
8.1 Toilet Waterproofing 30.00 sq.m. 500.00 p 15,000.00
8.2 Elastomeric Waterproofing Paint 254.00 sq.m. 460.00 116,840.00
Sub-total 8 : 131,840.00
9.0 Wooden and Metal Doors
9.1 Doors
D1 Powder Coated Aluminum Frame 2.75 x 2.45 2.00 sets 20,212.50 p 40,425.00
D2 Single Leaf Flush Door (S) 1.20 x 2.40 5.00 sets 13,000.00 65,000.00
D3 Single Leaf Flush Door (S) 0.90 x 2.10 12.00 sets 10,000.00 120,000.00
D4 Single Leaf Flush Door (S) 0.70 x 2.10 2.00 sets 9,800.00 19,600.00
D5 Single Leaf Flush Door (S) 0.70 x 2.10 2.00 sets 9,800.00 19,600.00
D6 Single Leaf Flush Door W/ Louver (S) 0.90 x 2.10 3.00 sets 10,000.00 30,000.00
D7 Single Leaf Flush Door W/ Louver (S) 0.80 x 2.10 2.00 sets 9,800.00 19,600.00
D8 Single Leaf Flush Door (W) 0.70 x 2.10 3.00 sets 9,800.00 29,400.00
D9 Single Leaf Flush Door (AL) 1.80 x 2.10 1.00 sets 13,230.00 13,230.00
D10 Single Leaf Flush Door (AL) 0.90 x 2.10 2.00 sets 8,500.00 17,000.00
D11 Single Leaf Flush Door (S) 1.50 x 2.10 2.00 sets 19,000.00 38,000.00
D12 Single Leaf Flush Door (S) 0.90 x 2.10 1.00 sets 10,000.00 10,000.00
D13 Single Leaf Flush Door (S) 1.28 x 2.10 1.00 sets 13,000.00 13,000.00
D14 Single Leaf Flush Door (AL) 0.55 x 2.10 2.00 sets 4,042.50 8,085.00
9.2 Windows

C:\Users\nicolasito\Downloads\OBANDO PLAN\DAMARA CONFIDENTIAL\OBANDOOBANDO Page 4 of 9

 UNIT COST (WITH
ITEM / DESCRIPTION QUANTITY
12% VAT)
AMOUNT

W1 Alum Sliding 1.20 x 1.20 3.00 sets 4,320.00 12,960.00

W2 Alum Sliding 0.90 x 1.20 4.00 sets 3,240.00 12,960.00
W3 Alum Sliding 0.60 x 1.20 3.00 sets 2,160.00 6,480.00
W4 Alum Sliding 0.80 x 2.10 2.00 sets 5,040.00 10,080.00
W5 Alum Sliding 0.80 x 0.60 9.00 sets 1,440.00 12,960.00
W6 Alum Awning 1.20 x 1.20 1.00 sets 4,320.00 4,320.00
W7 Alum Fixed 0.80 x 0.95 1.00 sets 2,280.00 2,280.00
W8 Alum Sliding 0.60 x 1.00 1.00 sets 1,800.00 1,800.00
W9 fiexd 3.00 x 2.10 1.00 sets 18,900.00 18,900.00
WL1 Steel Window 0.90 x 2.10 1.00 sets 7,560.00 7,560.00
9.2 Installation
Single Door 36.00 sets 1,500.00 54,000.00
Double Door 4.00 se 1,000.00 4,000.00
Windows 26.00 sets 750.00 19,500.00
Sub-total 9 : 610,740.00
10.0 Finishing Hardwares
10.1 Supply of Materials 1.00 lot LS p 40,000.00
10.2 Installation
a. Butt Hinges 120.00 sets 70.00 8,400.00
b. Overhead Surface Door Closer 40.00 sets 100.00 4,000.00
c. Lockset 40.00 sets 100.00 4,000.00
d. Fire Exit Device 40.00 sets 250.00 10,000.00
e. Flushbolt 40.00 sets 250.00 10,000.00
f. Door Stopper 40.00 sets 150.00 6,000.00
Sub-total 10 : 82,400.00
11.0 Miscellaneous Metal Works
11.1 SS Stair Railing 50.00 l.m. 1,200.00 p 60,000.00
11.2 Angle Bar Nosing 15.00 l.m. 595.70 8,935.50
11.3 Trench Grating 24.00 l.m. 5,000.00 120,000.00
11.4 SS Grab Bar 5.00 sets 12,500.00 62,500.00
Sub-total 11 : 251,435.50
12.0 Painting Works
12.1 Latex Paint on Concrete Surfaces 2,248.00 sq.m 195.00 p 438,360.00
12.2 Paint on gypsum board 375.00 sq.m 195.00 73,125.00
12.2 Paint on Wood Surfaces 60.00 sq.m 195.00 11,700.00
Sub-total 12 : 523,185.00
13.0 Carpentry Works

C:\Users\nicolasito\Downloads\OBANDO PLAN\DAMARA CONFIDENTIAL\OBANDOOBANDO Page 5 of 9

 UNIT COST (WITH
ITEM / DESCRIPTION QUANTITY
12% VAT)
AMOUNT

1.1 Microbiology Section 8.00 sq.m 1,955.00 p 15,640.00

1.2 Sterilization Room 12.00 sq.m 1,955.00 23,460.00
1.3 Office Pantry 8.00 sq.m 1,955.00 15,640.00
1.4 Dark Room 8.00 sq.m 1,955.00 15,640.00
1.5 Sub-Sterile Room 9.00 sq.m 1,955.00 17,595.00
1.6 Dental 11.00 sq.m 1,955.00 21,505.00
1.7 Pharmacy 13.00 sq.m 1,955.00 25,415.00
1.8 Pathologist Area 6.00 sq.m 1,955.00 11,730.00
1.9 Specimen/Results 10.00 sq.m 1,955.00 19,550.00
1.10 Laboratory 35.00 sq.m 1,955.00 68,425.00
1.11 Business Office 13.00 sq.m 1,955.00 25,415.00
1.12 Reception & Triage 11.00 sq.m 1,955.00 21,505.00
Sub-total 12 : 281,520.00
TOTAL AMOUNT I-B (Remeasurable Items) : 5,216,838.93
C. Specialty Works
1.0 Structural Framing
1.1 Consumables (Welding Rod, Cutting Disc, etc) 1.00 lot 30,000.00 p 30,000.00
1.2 2x2x6mm Angle Bar 46.00 pcs 1,300.00 59,795.67
1.3 2x2x1/4 Angle Bar 11.18 pcs 900.00 10,063.50
1.4 2x2x4.5mm Angle Bar 36.52 pcs 950.00 34,694.00
1.5 6mm Gusset Plate 2.00 pcs 12,000.00 24,000.00
1.6 12mmØ sag rods 50.00 pcs 200.00 10,000.00
1.7 2x4x1.5mm c-Purlins 124.51 pcs 850.00 105,832.08
1.8 2x6x2mm 30.77 pcs 1,600.00 49,226.67
1.9 Fabrication and erection 1.00 lot 200,000.00 200,000.00
1.10 7% Contractor's Markup 1.00 lot 36,652.83 36,652.83
Sub-total 1 : 560,264.75
2.0 Roofing & Insulation
2.1 6mm THK roofing 520.00 sqm 380.00 p 197,600.00
2.2 Gutter 41.67 pcs 550.00 22,916.67
2.3 Ridge Roll 26.95 pcs 550.00 14,824.79
2.4 Valley Gutter 4.00 pcs 550.00 2,200.00
2.5 Consumables (Drillbit, Rivets, Screws, Tie Wire 1.00 lot 5,000.00 5,000.00
2.6 Installation 1.00 l 75,000.00 75,000.00
2.7 7% Contractor's Markup 1.00 lot 22,227.90 22,227.90
Sub-total 2 : 339,769.36
3.0 Electrical Works

C:\Users\nicolasito\Downloads\OBANDO PLAN\DAMARA CONFIDENTIAL\OBANDOOBANDO Page 6 of 9

 UNIT COST (WITH
ITEM / DESCRIPTION QUANTITY
12% VAT)
AMOUNT

3.1 Wires and Cables

3.50mm2 Wire 12.00 rolls 4,700.00 p 56,400.00
5.50mm2 Wire 8.00 rolls 7,200.00 57,600.00
175mm2 Wire 60.00 mts 950.00 57,000.00
22mm2 Wire 30.00 mts 300.00 9,000.00
3.2 PanelBoards
350AT 1.00 set 25,000.00 25,000.00
20AT 14.00 set 500.00 7,000.00
30AT 15.00 set 900.00 13,500.00
150AT 1.00 sets 17,000.00 17,000.00
Panel Box with Bar 1.00 sets 15,000.00 15,000.00
3.3 Lighting Fixtures
1-gang switch 4.00 sets 300.00 1,200.00
2-gang switch 22.00 sets 380.00 8,360.00
3-gang switch 13.00 sets 550.00 7,150.00
Convenience outlet 85.00 sets 500.00 42,500.00
600x600 LED panel 26.00 sets 2,000.00 52,000.00
6" Recessed type Fixture 15w 73.00 sets 500.00 36,500.00
LED exit Light 2.00 sets 900.00 1,800.00
Wall Fan 1.00 sets 1,100.00 1,100.00
Emergency Light 19.00 sets 1,100.00 20,900.00
Exhaust Fan 21.00 sets 900.00 18,900.00
3.4 Consumables 1.00 lot 10,000.00 10,000.00
3.5 Installation
Roughing-ins 1.00 lot 40,000.00 40,000.00
Wires Installation included 1.00 lot -
Installation of Fixtures 267.00 sets 600.00 160,200.00
Panel Board Installation / Termination 30.00 board 800.00 24,000.00
Service Entrace Installation 1.00 lot 8,000.00 8,000.00
3.6 Airconditioning Units
Supply of units
1HP Split Type Inverter 11.00 sets 50,000.00 550,000.00
1HP window Type Inverter 2.00 sets 35,000.00 70,000.00
2HP Split Type Inverter 1.00 sets 80,000.00 80,000.00
Installation of Units
1HP Split Type Inverter 11.00 sets 8,500.00 93,500.00
1HP window Type Inverter 2.00 sets - -

C:\Users\nicolasito\Downloads\OBANDO PLAN\DAMARA CONFIDENTIAL\OBANDOOBANDO Page 7 of 9

 UNIT COST (WITH
ITEM / DESCRIPTION QUANTITY
12% VAT)
AMOUNT

2HP Split Type Inverter 1.00 sets 9,500.00 9,500.00

Copper Pipes 140.00 1,476.45 206,703.00
3.7 Conduits 1.00 lot 25,000.00 25,000.00
3.8 7% Contractor's Markup 1.00 lot 120,736.91 120,736.91
Sub-total 2 : 1,845,549.91
4.0 Plumbing
4.1 Pipes (4m-length each)
32mmØ PPR 15.00 pcs 500.00 p 7,500.00
25mmØ PPR 12.00 pcs 300.00 3,600.00
20mmØ PPR 16.00 pcs 200.00 3,200.00
4" PVC 98.00 pcs 500.00 49,000.00
2" PVC 25.00 pcs 200.00 5,000.00
4.2 Fittings -
32mmØ elbow 1.00 pcs 90.00 90.00
25mmØ elbow 45.00 pcs 90.00 4,050.00
20mmØ elbow 40.00 pcs 35.00 1,400.00
32mmØ tee 1.00 pcs 90.00 90.00
25mmØ tee 20.00 pcs 40.00 800.00
20mmØ tee 45.00 pcs 40.00 1,800.00
20mmØ elbow threaded 42.00 pcs 90.00 3,780.00
25x20mm reducer 40.00 pcs 80.00 3,200.00
2"PVC tee 10.00 pcs 40.00 400.00
2"elbow 45 50.00 pcs 40.00 2,000.00
4"PVC tee 14.00 pcs 90.00 1,260.00
4x2 reducer 50.00 pcs 70.00 3,500.00
4.3 Bathroom Fixtures
Water Closet 9.00 sets 14,000.00 126,000.00
Lavatory (Rounded) 9.00 sets 1,400.00 12,600.00
Lavatory (square) 4.00 sets 1,400.00 5,600.00
SS Sink 12.00 sets 2,000.00 24,000.00
Floor Drain 12.00 sets 400.00 4,800.00
Faucet 25.00 sets 500.00 12,500.00
Urinal 1.00 sets 2,000.00 2,000.00
4.4 Catch Basin 20.00 sets 4,000.00 80,000.00
4.5 Placenta Vault Construction 1.00 lot 35,000.00 35,000.00
4.6 Septic Tank Construction 1.00 lot 45,000.00 45,000.00
4.7 Consumables 1.00 lot 5,000.00 5,000.00

C:\Users\nicolasito\Downloads\OBANDO PLAN\DAMARA CONFIDENTIAL\OBANDOOBANDO Page 8 of 9

 UNIT COST (WITH
ITEM / DESCRIPTION QUANTITY
12% VAT)
AMOUNT

4.8 Installation 1.00 lot 50,000.00 50,000.00

4.9 7% Contractor's Markup 1.00 lot 34,521.90 34,521.90
Sub-total 2 : 527,691.90
5.0 Fire Detection & Alarm System (FDAS
5.1 Smoke Detector 20.00 sets 1,500.00 30,000.00
5.2 Alarm Bell 2.00 set 1,000.00 2,000.00
5.3 Fire Alarm Control Panel 1.00 set 12,000.00 12,000.00
5.4 Wires and Cables 1.00 lot 2,000.00 2,000.00
5.5 Conduits 1.00 lot 5,000.00 5,000.00
5.6 Installation 1.00 lot 30,000.00 30,000.00
5.7 7% Contractor's Markup 1.00 lot 5,670.00 5,670.00
Sub-total 2 : 86,670.00
TOTAL AMOUNT I-C (Specialty Works) : 3,359,945.92
TOTAL AMOUNT I-B & I- C : 8,576,784.85

GRAND TOTAL AMOUNT : P 9,880,752.70

Prepared by:

DAMARA CONSTRUCTION
General Contractor

C:\Users\nicolasito\Downloads\OBANDO PLAN\DAMARA CONFIDENTIAL\OBANDOOBANDO Page 9 of 9