MARIWASA SIAM CERAMICS, INC.

PROJECT Supply of Labors Tools materials and Equipment for the Construction of CTM Naic (Design and Build)
SUBJECT Cost Estimate
DATE

MATERIAL LABOR MATERIAL LABOR MATERIAL &

ITEM NO: WORK DESCRIPTION: QNTY. UNIT
UNIT COST UNIT COST AMOUNT AMOUNT LABOR AMOUNT
A EARTHWORKS:
1.0 Lay-out and staking 1.00 lot - - -
2.0 Excavation 220.00 Cu.m - - -
3.0 Backfilling 1,100.00 Cu.m - - -
4.0 Compaction 1,350.00 sq.m. - - -
5.0 Gravel bedding 150.00 Cu.m - - -
Demolition and Revision of sidewalk to concrete
6.0 lot - - -
ramp
SUB-TOTAL A: - - -
B CIVIL AND MASONRY WORKS
1.0 FOUNDATION include Gravel Bedding
2.0 Footing - - - -
Concrete (5000 psi) 72.00 Cu.m - - -
REBAR ( f 25mm Grade 60) 330.00 pcs - - -
3.0 Pedestal (Reinforced Concrete 5000 psi) Cu.m - - -
Concrete (5000 psi) 42.00 Cu.m - - -
REBAR ( f 25mm Grade 60) 90.00 pcs - - -
REBAR ( f 12mm Grade 40) 295.00 pcs - - -
3/4" Phenolic Board 33.00 pcs
4.0 Beam 1 (Reinforced Concrete 3000 psi) - Cu.m - - -
5.0 Tie Beam 1 (Reinforced Concrete 5000 psi) Cu.m - - -
Concrete (5000 psi) 38.00 Cu.m - - -
REBAR ( f 25mm Grade 60) 252.00 pcs - - -
REBAR ( f 12mm Grade 40) 421.00 pcs - - -
6.0 Wall 826.00 sqm - - -
chb 10,328.00 pcs
Def. bar 12 mm dia 591.00 pcs
7.0 Wall Plaster 1,653.00 sqm - - -
Cement 1,337.00 bags
Sand 112.00 Cu.m
paint
skimcoat 661.00 lts
primer 264.00 lts
putty 264.00 lts
topcoat 441.00 lts
thinning solvent 34.00 lts
8.0 Slab (selling Flooring) Cu.m - - -
Concrete (4000 psi) 104.50 Cu.m
Wiremesh ( f 6mm) 1045 sqm
9.0 Slab (Parking Flooring) Cu.m - - -
Concrete (4000 psi) 34.06 Cu.m
Wiremesh ( f 6mm) 340 sqm
10.0 Slab (open space) - - -
Concrete (4000 psi) 44.00 Cu.m - - -
Wiremesh ( f 6mm) 440.00 sqm
11.0 Formworks 1.00 lot - - -
12.0 Consumables 1.00 lot - - -
SUB-TOTAL B: - - -
C STRUCTURAL WORKS/ STEEL FRAMING
Columns
1.0 W36x150 116.00 lengths - - -
2.0 W10x22 30.00 lengths - - -
3.0 W8x21 (Knee Brace) 30.00 lengths - - -
Others;
1.0 Anchor bolts 150.00 pcs - - -
2.0 Base plates 25mm thick 23.00 pcs - - -
3.0 Structural Grout 23.00 bags - - -
4.0 MS plate 10mm x 4' x 8' 5.00 shts - - -
5.0 MS plate 6mm x 4' x 8' 5.00 shts - - -
6.0 Welding rod 700.00 kgs - - -
7.0 Consumables 1.00 lot - - -
ROOF FRAMING
1.0 W36x150 421.00 lengths - - -
2.0 W8x21 30.00 lengths - - -
3.0 2x2x6mm Angle bar (seat angle) 110.00 lengths - - -
12"x3"x5mm thick C Purlins (roof and sidings and
4.0 35,000.00 kgs - - -
signages)
5.0 12mm dia. Sagrods 192.00 lengths - - -
7.0 16mm dia. Turnbuckle 10.00 sets - - -
8.0 10mm dia. Roundbar (Crossbracing) 200.00 lengths - - -
9.0 Painting Works- Epoxy Paints 1.00 lot - - -

10.0 Consumables (Welding Rod, Oxygen, LPG, etc.) 1.00 lot - - -

CANOPY FRAMING
1.0 Angle Bar 50mm x 50mm x 4mm thick(truss) 60.00 lengths - - -
2.0 C-purlins 2" x 4" 100.00 lengths - - -
3.0 12mm dia. Sagrods 25.00 lengths - - -
4.0 Wiremesh 35.00 lengths - - -
5.0 Consumables (Welding Rod, Oxygen, LPG, etc.) 1.00 lot - - -

Page 1 of 5
 MARIWASA SIAM CERAMICS, INC.

PROJECT Supply of Labors Tools materials and Equipment for the Construction of CTM Naic (Design and Build)
SUBJECT Cost Estimate
DATE

MATERIAL LABOR MATERIAL LABOR MATERIAL &

ITEM NO: WORK DESCRIPTION: QNTY. UNIT
UNIT COST UNIT COST AMOUNT AMOUNT LABOR AMOUNT
EARTHWORKS:
SIGNAGES FRAME AND LOGO - - -
1.0 I-beam 4" x 4" x 13lbs x 6m kgs - - -
2.0 Rectangular Tube 25mm x 50mm x 6m x 1.5mm thk pcs - - -
3.0 12mm dia. Deformed bar lengths - - -
4.0 MS PLATE 3mm x 4' x 8' pcs - - -
CTM Logo with Background (SS PERFORATED
5.0 lot - - -
SHEET)
6.0 Consumables lot - - -
Ladder, Fence and Gate
1.0 Flatbar 1" x 6mm THK length - - -
2.0 GI Pipe, 2", Sch40, Seamless length - - -
3.0 Double Strand Galvanized Barbed wire 2.8mm meters - - -
4.0 Heavy Duty Gate Bearing Hinges sets - - -
5.0 Barrel Bolt sets - - -
6.0 Drop Bolt sets - - -
7.0 GI Plain sheet gauge 16 pcs - - -
8.0 Ladder sets - - -
9.0 Painting works lot - - -
10.0 Consumables lot - - -
SUB-TOTAL C: - - -
D TINSMITRY WORKS-ROOF SHEETINGS:
ROOF SHEET WALLS: -
1.0 G.I. pre-painted Red, Ribtype, Ga# 24 218.00 l.m - - -
2.0 Consumables 1.00 lot - - -
ROOF SHEETINGS: - - -
3.0 G.I. pre-painted Red, Ribbed, Ga# 24 (roof) 1,088.00 l.m - - -
Stainless gutter,Prepainted G.I Sheet 0.6mm thk
4.0 106.00 L.M - - -
304
5.0 Ridge roll 44.00 L.M - - -
6.0 Flashings 67.00 L.M - - -
10mm DOUBLE SIDED ALUMINUM FOAM
7.0 1,128.00 sqm - - -
(insulation) to be approved by the owner
8.0 Nylon for insulation support (50l.m) 136.00 rolls - - -
9.0 Tekscrews 5,250.00 pcs - - -
10.0 Sealant 3.00 gals - - -
11.0 Consumables 1.00 lot - - -
SUB-TOTAL D: - - -
E INSIDE STRUCTURE
OFFICE, VAULT AND CASHIER
1.0 100 mm thk. Ordinary chb 28.00 sq.m. - - -
896.00 pcs
2.0 Def. bar 12 mm dia 18.00 pcs - - -
3.0 Cement plaster 56.00 sq.m. - - -
4.0 Cement 32.00 bags - - -
5.0 Sand 2.70 Cu.m - - -
6.0 Ceiling Works 21.00 sqm - - -
gypsum brd1/4" 8.00 pcs - - -
7.0 Painting works 77.00 sqm - - -
skimcoat 31.00 lts - - -
primer 12.00 lts - - -
putty 12.00 lts - - -
topcoat 21.00 lts - - -
8.0 Cabinets and Closets 1.00 lot - - -
9.0 Glass Works 1.00 lot - - -
4.20m W X 1.50m H
10.0 Synthetic MarbleWorks 1.00 lot - - -
0.6M W X 4.4M L
11.0 Tiling Works 21.00 sq.m. - - -
60 x 60 GRANITO WHITE 59.00 pcs
12.0 Consumables 1.00 lot - - -
TOILET
1.0 100 mm thk. Ordinary chb 47.00 sq.m. - - -
586.00 PCS
2.0 Def. bar 12 mm dia pcs - - -
30.00 PCS
3.0 Cement plaster 94.00 sq.m. - - -
4.0 Cement 41.00 bags - - -
5.0 Sand 4.00 Cu.m - - -
6.0 Ceiling Works 30.00 sqm - - -
ficem brd 1/4" thk 11.00 pcs - - -
7.0 Painting works 124.00 sqm - - -
skimcoat 50.00 lts
primer 20.00 lts
putty 20.00 lts
topcoat 33.00 lts

Page 2 of 5
 MARIWASA SIAM CERAMICS, INC.

PROJECT Supply of Labors Tools materials and Equipment for the Construction of CTM Naic (Design and Build)
SUBJECT Cost Estimate
DATE

MATERIAL LABOR MATERIAL LABOR MATERIAL &

ITEM NO: WORK DESCRIPTION: QNTY. UNIT
UNIT COST UNIT COST AMOUNT AMOUNT LABOR AMOUNT
EARTHWORKS:
Partition Walls (MDF board or equivalent) per cubicle
8.0 4.00 sets - - -
and urinal with complete accessories including door
1.5M X 1.5M - 2SETS
1.5 X 1.9 2 SETS
9.0 Tiling Works(floor) 30.00 sq.m. - - -
60x60 84.00 pcs
10.0 Tiling Works(wall) 89.00 sq.m. - - -
30x60 495.00 pcs
11.0 Consumables 1.00 lot - - -
PANTRY ROOM
1.0 100 mm thk. Ordinary chb 37.00 sq.m. - - -
451.00 PCS - - -
2.0 Def. bar 12 mm dia 23.00 pcs - - -
3.0 Cement plaster 73.00 sq.m. - - -
4.0 Cement 41.00 bags - - -
5.0 Sand 4.00 Cu.m - - -
6.0 Ceiling Works 12.00 sq.m. - - -
gypsum brd1/4" 5.00 pcs - - -
7.0 Painting works 85.00 sq.m. - - -
skimcoat 34.00 lts
primer 14.00 lts
putty 14.00 lts
topcoat 23.00 lts
8.0 Tiling Works(floor) 12.00 sq.m. - - -
60x60 34.00 pcs
9.0 Tiling Works(wall) 2.50 sq.m. - - -
60x60 7.00 pcs
10.0 Consumables 1.00 lot - - -
ELECTRICAL & STORAGE ROOM
1.0 100 mm thk. Ordinary chb 22.00 sq.m. - - -
271.00 PCS - - -
2.0 Def. bar 12 mm dia 14.00 pcs - - -
3.0 Cement plaster 44.00 sq.m. - - -
4.0 Cement 25.00 bags - - -
5.0 Sand 2.20 Cu.m - - -
6.0 Ceiling Works 5.50 sq.m. - - -
gypsum brd1/4" 2.00 pcs - - -
7.0 Painting works 42.00 sq.m. - - -
skimcoat 17.00 lts
primer 7.00 lts
putty 7.00 lts
topcoat 11.00 lts
8.0 Consumables 1.00 lot - - -
STORAGE AREA 2.00 pcs
1.0 100 mm thk. Ordinary chb 72.00 sq.m. - - -
896.00 PCS - - -
2.0 Def. bar 12 mm dia 52.00 pcs - - -
3.0 Cement plaster 144.00 sq.m. - - -
4.0 Cement 81.00 bags - - -
5.0 Sand 7.00 Cu.m - - -
7.0 Painting works 215.00 sq.m. - - -
skimcoat 86.00 lts - - -
primer 34.00 lts - - -
putty 34.00 lts - - -
topcoat 57.00 lts - - -
8.0 Consumables 1.00 lot - - -
SUB-TOTAL E: - - -
F DOORS & WINDOWS:
D1 Panel Door Louver below Single Swing Male and
1.0 Female Toilet (1000x2100mm) w/ complete 1.00 sets - - -
accessories
D2 Flush Hollow Core Door Single Swing in
2.0 Electrical room(800x2100mm) w/ complete 1.00 set - - -
accessories
D3 Metal Door Single Swing in Vault (800x2100mm)
3.0 1.00 set - - -
w/ complete accessories
D4 Panel Door Single Swing in Staff office/pantry
4.0 1.00 set - - -
(800x2100mm) w/ complete accessories
D5 Flush Door Marine Plywood Single Swing in
5.0 Storage Room (800x2100mm) w/ complete 1.00 set - - -
accessories
FD1 Steel Fire Exit Single Swing Door
6.0 (900x2100mm) w/ complete accessories including 1.00 set - - -
panic device
FD2 Steel Fire Exit Double Swing Door
7.0 (1800x2100mm) w/ complete accessories including 1.00 sets - - -
panic device
8.0 W1 Awning Window w/ grills (600 x 1200mm) 2.00 sets - - -
9.0 W2 Sliding Window w/ grills (1200 x 1200mm) 2.00 set - - -

Page 3 of 5
 MARIWASA SIAM CERAMICS, INC.

PROJECT Supply of Labors Tools materials and Equipment for the Construction of CTM Naic (Design and Build)
SUBJECT Cost Estimate
DATE

MATERIAL LABOR MATERIAL LABOR MATERIAL &

ITEM NO: WORK DESCRIPTION: QNTY. UNIT
UNIT COST UNIT COST AMOUNT AMOUNT LABOR AMOUNT
EARTHWORKS:
10.0 W3 Ventilation Tubular Frame with Wire Mesh 11.00 set - - -
Manual Roll- up shutter door w/ complete
11.0 3.00 sets - - -
accessories
SUB-TOTAL F: - - -
G ELECTRICAL WORKS:
1.0 Emergency Light 20.00 pcs - - -
20W LED slim batten lights 238.00 pcs - - -
Pinlight 17.00 pcs - - -
Industrial Reflector 119.00 pcs - - -
Flood light 6.00 pcs
2.0 Lighting Switch
1-GANG SWITCH 5.00 pcs - - -
2-GANG SWITCH 5.00 pcs - - -
3-GANG SWITCH 7.00 pcs - - -
Conveniece outlet (include emergency light and
3.0
exit signage)
2-GANG OUTLET 42.00 sets - - -
4.0 Roughing-ins Lot - - -
5.0 Wires & Cables Lot - - -
2.0MM² THHN Wire 1,550.00 lm
3.5MM² THHN Wire 3,700.00 lm
5.5MM² THHN Wire 120.00 lm
38MM² THHN Wire 105.00 lm
6.0 Wiring devices and runners/ support and hanger 1.00 Lot - - -

7.0 Panel box and breakers with complete accessories 1.00 Lot - - -
8.0 Private Pole 1.00 Lot -
SUB-TOTAL G: - - -
H ELECTRONIC WORKS
1.0 Speaker (Contractor to specify brand and model) 6.00 units - - - -
BGM System (Contractor to specify brand and
2.0 1.00 Set - - - -
model)
3.0 IP type CCTV unit 16.00 units - - - -
CCTV 4 Mega Pixcel Bullet type w/ 16 channel nvr
4.0 recorder monitor (50") complete w/ cable and 1.00 Set - - - -
accessories (internet ready)
5.0 Voice and data System 1.00 Set - - - -
6.0 Consumables 1.00 lot - - - -
SUB-TOTAL H: - - -
I MECHANICAL WORKS:
Split type air-conditioned unit (Kolin brand 2hp)
1.0 1.00 unit - - -
installation, wiring and piping works
SUB-TOTAL I: - - -
J PLUMBING:
1.0 Sewer line 6" dia pvc 1.00 Lot - - - -
6" 45.00 pcs
4" 20.00 pcs
2" 15.00 pcs
WYE
6" 20.00 pcs
4" 15.00 pcs
2" 12.00 pcs
2.0 Catch Basin 1.00 Lot - - - -
18.00 PCS
3.0 Water line 20mm dia pipe 1.00 Lot - - - -
3/4 ppr 35.00 pcs
1/2 ppr 10.00 pcs
ELBOW 25.00 pcs
TEE 12.00 pcs

4.0 Downspout 4" dia and accessories 1.00 lot - - - -

4" pvc 50.00 pcs
45 dec elbow 54.00 pcs
5.0 Septic tank 1.00 lot - - - -
2 CHAMBER - 3.5M L X 2.0M W X 2.1M D
6.0 Water closet 4.00 set - - - -
7.0 Lavatory 2.00 set - - - -
8.0 Urinal 2.00 set - - - -
9.0 Floor drain 2.00 pcs - - - -
10.0 Faucet 3.00 pcs - - - -
11.0 Tissue Holder 2.00 pcs - - - -
12.0 Kitchen Sink 1.00 pc - - - -
13.0 Clean out pcs - - - -
SUB-TOTAL J: - - -

Page 4 of 5
 MARIWASA SIAM CERAMICS, INC.

PROJECT Supply of Labors Tools materials and Equipment for the Construction of CTM Naic (Design and Build)
SUBJECT Cost Estimate
DATE

MATERIAL LABOR MATERIAL LABOR MATERIAL &

ITEM NO: WORK DESCRIPTION: QNTY. UNIT
UNIT COST UNIT COST AMOUNT AMOUNT LABOR AMOUNT
K EARTHWORKS:
DISPLAY FINISH
1.0 Modular Display 4.00 set - - -
2.0 Tile Rack Display (5 Units) 5.00 set - - -
3.0 Heavy Duty Push Cart (5 Units) 5.00 set - - -
4.0 Signage Tarp 1.00 lot - - -
5.0 Inside Murals and Signages 1.00 lot - - -
SUB-TOTAL K: - - -
L MISCELLANEOUS WORKS:
1.0 Waterproofing 37.00 sqm - - -
2.0 Grilles/Railings (pwd ramp Railings, Toilet hand rail) 20.50 L.M. - - -
Railings 17.50 LM
M TOILET 1.50 LM
FM TOILET 1.50 LM
3.0 blue sheets for ongoing construction. 1.00 lot - - -
240.00 LM
4.0 Painting works for Parking area 1.00 lot - - -
6.00 SQM
5.0 Car Parking Wheel Stopper - concrete 1.00 lot - - -
8.00 PCS
6.0 Detachable Metal bollards and Chain 1.00 lot - - -
5.00 PCS
SUB-TOTAL L: - - -

M GENERAL REQUIREMENTS
1.0 Mobilization / Demobilization 1.00 lot - - -
2.0 Safety (PPE, Warning Device) 1.00 lot - - -
3.0 Temporary Facility 1.00 lot - - -
4.0 Overhead supervision 1.00 lot - - -
SUB-TOTAL M: - - -
A. EARTHWORKS Sub- Total -
B. CIVIL AND MASONRY WORKS Sub- Total -
C. STRUCTURAL WORKS Sub- Total -
D. TINSMITRY WORKS Sub- Total -
E. INSIDE STRUCTURE Sub- Total -
F. DOORS AND WINDOWS Sub- Total -
G. ELECTRICAL Sub- Total -
H. ELECTRONICS (CCTV, BGM, ETC…) Sub- Total -
I. MECHANICAL WORKS: Sub- Total -
J. PLUMBING AND SANITARY WORKS Sub- Total -
K. DISPLAY FINISH Sub- Total -
L. MISCELLANEOUS Sub- Total -
M. GENERAL REQUIREMENTS Sub- Total -
DIRECT COST -
PROFIT -
VAT -
TOTAL CONSTRUCTION COST -

Prepared by: Checked by: Endorsed to:

__________________________ __________________________ __________________________
CJ Morales Greg Erecilla Marilyn Rosel
Project Engineer Project Manager Project Owner

Approved by:
_________________________
Danilo F. Bagay
Senior AVP - Manufacturing

Page 5 of 5