Untitled

2F Slab w/h l qty area volume openings w/h l qty total area in sq.
ft
3.10 5.40 16.74 1.67 d1 2.10 0.90 1.00 1.89
openings 0.80 2.20 1.00 1.76 0.18 d2 2.10 0.80 2.00 3.36
net 14.98 1.50 d3 2.10 0.70 1.00 1.47
d4 2.10 0.60 1.00 1.26
inner 10.75 factor to convert sqm to sqft unit Area
GF Wall 2.70 14.30 38.61 3.86 w1 1.20 1.20 2.00 2.88 30.96 1.44
openings w2 1.20 1.00 3.00 3.60 38.70 1.2
d1 2.10 0.90 1.00 1.89 0.19 0.00
w3 1.20 0.80 2.00 1.92 0.19 w3 1.20 0.80 1.00 0.96 10.32 1.44
w4 0.80 0.80 1.00 0.64 0.06 w4 0.80 0.80 1.00 0.64 6.88 0.72
d3 2.10 0.70 1.00 1.47 0.15 w5 0.60 0.60 1.00 0.36 3.87 1.6
d4 2.10 0.60 1.00 1.26 0.13 additional 0.00 0.00 1.00 0.00 0.00 0.36
additional 0.80 1.20 1.00 0.96 0.10 w6 90.73
net 9.10 5.00 30.47 3.05 Total Qty
2F Wall inner 90.73

openings inner corner 90.73
2.40 14.75 35.40 3.54
w1 1.20 1.00 2.00 2.40 0.24
w2 1.20 2.00 1.00 2.40 0.24
w3 0.80 0.80 1.00 0.64 0.06
w4 0.00 0.00
net MASONRY WALL Ht Width
29.96 3.48 CHB Wall above ceilin 1.75 4.50 3.94 4.13
1.75 4.50 3.94
2F Wall
end Total 7.88 3.94
openings 2.40 8.43 20.23 2.02
w4 2.40 8.33 19.99 1.50 front 1.28 2.20 0.50 1.41 for corner
side 1.70 5.50 0.50 4.68 7.01
w3 0.00 0.00 rear
w3a 0.00 0.00
w4 0.00 0.00 PARTITION (Dry Wall)
net 0.00 0.00 2.40 7.40 17.76 1.78
0.00 0.00 opening 2.1 0.8 2 3.36
0.00 0.00 40.22 3.52 net 14.40
F10 F11 F12
July 2019 update

As of April 2008 Column1
Description Unit
1.1.01 Cement, Portland 40kgs bag(s) 225.00

1.1.02 Cement, Pozzolan 40kgs kg(s) 885.00
1.1.03 Gravel, Crushed G-1 cum 875.00
1.1.04 Gravel, Ordinary G-1 cum 885.00
1.1.05 Gravel, Crushed G-3/4 cum 1,280.00
1.1.06 Gravel, Crushed G-3/8 cum 765.00
1.1.07 Sand, White cum 1,000.00
1.1.08 Plasticizer ltr(s) 9.50
1.2.01 CHB, 400psi 100mm x 200mm x 400mm pc(s) 11.00
1.2.04 CHB, 750psi 100mm x 200mm x 400mm (700 psi) pc(s) 15.00
1.2.06 CHB, 750psi 150mm x 200mm x 400mm (700 psi) pc(s) 2,550.00
1.3.01 Ready Mix Concrete, 2000Psi at 28 days G-3/4 cum 3,150.00
2.1.01 PP Fiber, Collater/Fibrillated 50mm (Forta Ferro) (Structural) kg(s) 268.00

2.1.02 PP Fiber, Monofilament 20mm (Econo Mono) (Non-Structural) kg(s) 222.00
2.2.01 Deformed Bars, 8mm x 6000mm (2.37kg/pc) pc(s) 87.50
2.2.06 Tie Wire, GI Ga.16 kg(s) 80.00
2.2.07 Tie Wire, GI Ga.16 (35kg/roll) roll(s) 1,850.00
2.2.10 Tie Wire, GI Ga.18 kg(s) 85.00
2.3.01 Battens, Hat Section 1.0mm x 39mm x 39mm x 6000mm pc(s) 396.00
2.3.02 Purlins, Cee Section 1.3mm x 50mm x 100mm x 6000mm pc(s) 620.00
2.3.04 Steel Bars, Angle 4.5mm x 100mm x 100mm x 6000mm pc(s) 2,500.00
2.3.06 Steel Bars, Angle 6.0mm x 38mm x 38mm x 6000mm pc(s) 800.00
2.3.09 Steel Bars, Flat 3.0mm x 12mm x 6000mm (3/16 x 1/2) pc(s) 79.35
2.3.10 Steel Bars, Flat 3.0mm x 20mm x 6000mm pc(s) 120.20
2.3.13 Steel Bars, Round 10mm x 6000mm pc(s) 133.00
2.3.14 Steel Bars, Round 12mm x 6000mm pc(s) 202.00
2.3.19 Steel bars, Flat 3.0mm x 25mm x 6000mm pc(s) 270.00
2.4.04 Steel Bars, I-Section 3mm x 19mm x 6000mm pc(s) 414.00
2.4.05 Steel Bars, Square 10mm x 6000mm pc(s) 133.00
2.4.06 Steel Bars, Square 12mm x 6000mm pc(s) 202.00
2.4.07 Steel Bars, Tubular 50mm x 150mm x 3000mm pc(s) 1,500.00
2.4.08 Steel Bars, Tubular 50mm x 200mm x 3000mm pc(s) 1,500.00
2.4.09 Steel Bars, Z-Section 3mm x 19mm x 19mm x 6000mm pc(s) 281.00
2.4.10 Steel Pipe, BI Sched 20 12mm x 3000mm pc(s) 142.50
2.4.21 Steel Pipe, BI Sched 20 63mm x 6000mm pc(s) 1,115.00
2.4.34 Steel Pipe, GI Sched 20 12mm x 6000mm pc(s) 333.00
2.4.38 Steel Pipe, GI Sched 20 50mm x 6000mm pc(s) 1,012.00
2.4.45.1 Steel Tubular, 1.5mm x 25mm x 50mm pc(s) 430.00
2.4.45.2 Steel Tubular, GI 1.5mm x 50mm x 25mm x 6000mm pc(s) 430.00
2.4.46 Steel Plates, 6mm x 150mm x 150mm pc(s) 60.00
2.4.47 Steel Bar, Angle 6.0mm x 75mm x 75mm x 6000mm pc(s) 1,627.00
2.4.48 Steel Bar, Tubular 1.5mm x 50mm x 50mm x 6000mm pc(s) 753.00
2.4.49 Steel Bar, Tubular 1.5mm x 50mm x 75mm x 6000mm pc(s) 920.00
2.4.50 Steel Bar, Tubular 1.5mm x 50mm x 100mm x 6000mm pc(s) 1,127.00
2.4.51 Steel Bar, Tubular 1.5mm x 50mm x 150mm x 6000mm pc(s) 1,867.00
2.4.52 Steel Pipe, BI Sched 20 32mm x 3000mm (1-1/4 x 6m) pc(s) 724.00
2.4.53 Steel Bar, Flat 6.0mm x 50mm x 6000mm pc(s) 650.00
2.4.54 Steel Bar, Flat 6.0mm x 75mm x 6000mm pc(s) 88.00
2.4.55 Steel Plates, 2mm x 1200mm x 2400mm pc(s) 1,633.00
2.4.62 LC Channel 3.0mm x50mmx150mm pc(s) 2,250.00
2.4.63 LC Channel 4.0mm x50mmx150mm pc(s) 3,350.00
3.1.01 Board, Fiber Cement 3.5mm x 1200mm x 2400mm pc(s) 318.00

3.1.06 Board, Phenolic 12.0mm x 1200mm x 2400mm pc(s) 840.00
3.1.07 Board, Plyboard 20.0mm x 1200mm x 2400mm pc(s) 1,460.00
3.1.08 Board, Plywood 6.0mm x 1200mm x 2400mm pc(s) 540.00
3.1.09 Board, Plywood 20.0mm x 1200mm x 2400mm pc(s) 1,460.00
3.1.10 Board, PVC 3.0mm x 1200mm x 2400mm (Versaboard) pc(s) 720.00
3.1.11 Board, Fingerjointed S4S 50mm x 1200mm x 2440mm pc(s) 500.00
3.1.12 Board, Fingerjointed S4S 50mm x 250mm x 900mm pc(s) 500.00
3.1.13 Board, Phenolic 19.0mm x 1200mm x 2440mm pc(s) 1,470.00
3.2.01 Lumber, Coco 2" x 2" x 6' pc(s) 72.00
3.2.13 Lumber, Rough 2" x 2" x 6' pc(s) 72.00
3.2.25 Lumber, S4S KD 1" x 1" x 6' pc(s) 34.00
3.3.01 Blind Rivets, 3mm x 6mm pc(s) 0.30
3.3.04 Bolt, Anchor 12mm x 100mm pc(s) 50.00
3.3.05 Bolt, Anchor 16mm x 100mm pc(s) 60.00
3.3.06 Bolt, Barrel 75mm pc(s) 14.50
3.3.07 Bolt, Chain pc(s) 95.00
3.3.08 Bolt, Expansion 10mm x 25mm pc(s) 26.50
3.3.09 Bolt, Foot pc(s) 100.00
3.3.10 Bolt, Machine 9mm x 25mm pc(s) 18.00
3.3.11 Bolt, Threaded 6mm x 3000mm pc(s) 70.00
3.3.14 Clamp, Metal 25mm pc(s) 1.50
3.3.15 Dead Lock, Double set(s) 380.00
3.3.16 Dead Lock, Single set(s) 380.00
3.3.17 Drive Pin, Eyelet pc(s) 23.25
3.3.18 Drive Pin, Nailhead pc(s) 6.50
3.3.19 Drive Pin, Threaded pc(s) 15.00
3.3.20 Expansion Shield, Plastic 6mm pc(s) 9.00
3.3.21 Expansion Shield, Plastic 9mm pc(s) 2.50
3.3.22 Fastener, GI Strap 25mm x 250mm pc(s) 7.00
3.3.23 Handle, Cabinet stainless 25mm set(s) 75.00
3.3.24 Handle, Steel Casement Window pc(s) 18.00
3.3.25 Hanger Wire, #16 pc(s) 45.00
3.3.26 Hardware Cloth, 3mm x 75mm ln.m. 80.00
3.3.27 Hinges, Concealed Inset pc(s) 50.00
3.3.28 Hinges, Concealed Overlap pc(s) 50.00
3.3.29 Hinges, Concealed Semi Overlap pc(s) 25.00
3.3.30 Hinges, Loose Pin 75mm x 75mm pair(s) 65.00
3.3.31 Hinges, Steel Casement Window pc(s) 4.50
3.3.32 Hinges, Washington pc(s) 5.00
3.3.33 Lockset pc(s) 250.00
3.3.34 Nails, Common Wire 1" kg(s) 70.00
3.3.35 Nails, Common Wire 1½" kg(s) 70.00
3.3.39 Nails, Concrete 1" kg(s) 100.00
3.3.43 Nails, Finishing 1" kg(s) 80.00
3.3.44 Screw, Black Fluted Point 6mm x 25mm pc(s) 0.55
3.3.48 Screw, Black Needle Point 6mm x 25mm pc(s) 0.50
3.3.52 Screw, Ficem 25mm pc(s) 0.90
3.3.53 Screw, Metal 6mm x 25mm pc(s) 0.30
3.3.57 Screw, Studs 10mm x 16mm pc(s) 2.00
3.3.58 Screw, Studs 10mm x 32mm pc(s) 2.00
3.3.59 Screw, Tek 24mm x 45mm w/ Neoprene Washers pc(s) 2.50
3.3.60 Stainless Chips pc(s) 65.00
3.3.61 Turnbuckles, 12mm x 100mm pc(s) 34.00
3.3.62 Screw, Self Drilling #12 x 25mm pc(s) 1.00
3.3.63 Screw, Self Drilling #12 x 75mm pc(s) 2.00
3.4.01 Door & Jamb, Powder Coated Aluminum Sliding 1600mm x 210mm set(s) 18,209.10
3.4.02 Door & Jamb, Moulded 800mm x 210mm set(s) 2,100.00
3.4.03 Door & Jamb, Panel 700mm x 2100mm set(s) 2,970.00
3.4.06 Door & Jamb, PVC Louvered 600mm x 2100mm set(s) 990.00
3.4.07 Door & Jamb, PVC Plain 700mm x 2100mm set(s) 1,130.00
3.4.08 Door & Jamb, PVC Moulded 700mm x 2100mm set(s) 1,780.00
3.4.09 Door & Jamb, PVC 800mm x 2100mm set(s) 1,500.00
3.4.10 Door, Cabinet 375mm x 600mm set(s) 280.00
3.4.13 Door, Flush 700mm x 2100mm pc(s) 950.00
3.4.14 Door, Panel 700mm x 2100mm pc(s) 2,500.00
3.4.17 Door, PVC Louvered 600mm x 2100mm pc(s) 950.00
3.4.18 Door, PVC Plain 700mm x 2100mm pc(s) 950.00
3.4.19 Door, PVC Moulded 700mm x 2100mm pc(s) 1,200.00
3.4.20 Door, PVC 800mm x 2100mm pc(s) 1,650.00
3.4.21 Glass, Clear 3mm sq.ft. 35.00
3.4.22 Glass, Smoked 3mm sq.ft. 45.50
3.4.23 Jamb, Wooden 50mm x 100mm x 700mm pc(s) 885.00
3.4.29 Louvre, Wooden 400mm x 1500mm set(s) 900.00
3.4.30 Putty, Glass kg(s) 20.00
3.4.31 Window, Steel Casement sq.ft. 150.00
3.4.32 Door & Jamb, Flush 700mm x 2100mm set(s) 1,620.00
3.4.33 Door & Jamb, PVC Plain 600mm x 1500mm set(s) 950.00
3.4.34 Window, Powder Coated sq.ft. 450.00
3.4.35 Door, Flush BO 900mm x 2100mm pc(s) 1,200.00
3.4.36 Door, Flush BO 800mm x 2100mm pc(s) 1,100.00
3.4.37 Door & Jamb, Steel 700mm x 2100mm set(s) 6,475.00
3.4.40 Door & Jamb, Wood Sliding 700mm x 2100mm set(s) 2,500.00
3.5.45 Screen, Galvanized 0.60mm x 6mm x 6mm sq.ft. 20.00

3.5.46 Suspension Clip with Rod Joiner set(s) 20.00
3.5.47 Bracket, Carrying Channel pc(s) 20.00
3.5.48 Carrying Channel, 0.80mm x 13mm x 38mm x 2400mm pc(s) 60.00
3.5.57 Ceiling Vent, 300mm x 300mm pc(s) 166.00
3.5.58 Ceiling Vent, 400mm x 600mm pc(s) 166.00
3.5.59 Clip, Suspension pc(s) 20.00
3.5.60 Furring Channel, Double 0.40mm x 19mm x 50mm x 2400mm pc(s) 95.00
3.5.69 Furring Channel, Single 0.40mm x 19mm x 25mm x 2400mm pc(s) 36.15
3.5.78 Hanger, Carrying Channel pc(s) 17.97
3.5.79 Hanger, Twisted pc(s) 14.09
3.5.80 Joiner, Carrying Channel pc(s) 7.31
3.5.81 Joiner, Double Furring pc(s) 7.80
3.5.82 Joiner, Rod pc(s) 15.51
3.5.83 Metal Studs, 0.60mm x 32mm x 51mm x 2400mm pc(s) 98.00
3.5.89 Metal Studs, 0.60mm x 32mm x 73mm x 2400mm (35mm x 76mm) pc(s) 63.00
3.5.91 Metal Studs, 1.00mm x 32mm x 73mm x 2400mm ( 35mm x 76mm) pc(s) 174.00
3.5.101 Metal Studs, 0.60mm x 35mm x 75mm x 2400mm (76mm) pc(s) 110.00
3.5.125 Metal Track, 0.60mm x 32mm x 51mm x 2400mm pc(s) 109.84
3.5.131 Metal Track, 0.60mm x 32mm x 73mm x 2400mm (76mm) pc(s) 110.00
3.5.161 Rod, Hanger # 6 pc(s) 43.50
3.5.162 Rod, Hanger # 8 pc(s) 37.75
3.5.163 Steel Angle pc(s) 12.00
3.5.164 Wall Angle, 0.40mm x 25mm x 25mm x 2400mm pc(s) 37.00
3.5.170 W-clip, Double pc(s) 4.15
3.5.171 W-clip, Single pc(s) 6.00
3.5.172 Board, Gypsum 12mm x 1200mm x 2440mm pc(s) 345.00
3.5.173 Gypsum Screw 1" (25mm) pc(s) 0.60
3.5.174 Jobscrew 12mm pc(s) 1.00
3.5.175 Jointing Compound bag(s) 550.00
3.5.176 Meshtape/ Shurtape 2" x 2 ft/roll roll 150.00
3.5.177 Blind Rivets 1/8" x 1/2" pc(s) 1.00
3.5.178 Corner Beads Rondo P32mm x 2.8m pc(s) 125.00
3.5.179 Gypsum Screw 1 1/4" (32mm) pc(s) 0.40
3.5.180 Gypsum Screw 1 1/2" (38mm) pc(s) 0.50
3.5.181 Gypsum Tekscrew 1" (25mm) pc(s) 0.50
3.5.182 Gypsum Tekscrew 1 1/4" (32mm) pc(s) 0.60
4.1.01 Cotton Rags kg(s) 30.00

4.1.02 Elastomeric Compound, Nov-Seal kg(s) 30.00
4.1.03 Paint, Acrylic Color 1L can 130.00
4.1.04 Paint, Acrylic Color ¼L can 60.00
4.1.05 Paint, Acrytex 4L can 724.00
4.1.06 Paint, Concrete Neutralizer 1L can 60.00
4.1.07 Paint, Concrete Neutralizer 4L can 160.00
4.1.08 Paint, Elastomeric 4L can 560.00
4.1.09 Paint, Flat Wall Enamel White 4L can 550.00
4.1.10 Paint, Flat Wall Enamel White 16L can 2,150.00
4.1.11 Paint, Semi Gloss Latex (Pre-Mixed Color) 4L can 580.00
4.1.12 Paint, Semi Gloss Latex (Pre-Mixed Color) 16L can 2,250.00
4.1.13 Paint, Flat Latex White 4L can 480.00
4.1.14 Paint, Flat Latex White 16L can 1,930.00
4.1.15 Paint, Quick Dry Enamel Brown 4L can 575.00
4.1.16 Paint, Quick Dry Enamel White 4L can 600.00
4.1.17 Paint, Quick Dry Enamel White 16L can 2,335.00
4.1.18 Paint, Semi-Gloss Enamel White 4L can 550.00
4.1.19 Paint, Semi-Gloss Enamel White 16L can 1,960.00
4.1.20 Paint, Tinting Color ¼L can 109.75
4.1.21 Paint, Tinting Color 1L can 133.75
4.1.22 Primer, Red Oxide 1L can 120.00
4.1.23 Putty, Calsomine kg(s) 45.00
4.1.24 Putty, Glazing 4L can 570.00
4.1.25 Putty, Patching Compound kg(s) 35.00
4.1.26 Putty, Polituff 1L can 200.00
4.1.27 Putty, Polituff 4L can 700.00
4.1.28 Rust Converter, Turco 1L can 260.00
4.1.29 Sanding Paper #100 pc(s) 15.00
4.1.33 Skim Coat, Standard kg(s) 45.00
4.1.34 Skim Coat, Superfine kg(s) 45.00
4.1.35 Thinner, Lacquer 1L can 180.00
4.1.36 Thinner, Lacquer 4L can 180.00
4.1.37 Thinner, Paint 1L can 47.50
4.1.38 Thinner, Paint 4L can 190.00
4.1.39 Varnish, Flat Lacquer 4L can 480.00
4.1.40 Wood Stain 4L can 450.00
4.1.41 Primer, Red Oxide 4L can 380.00
4.2.01 Tiles, Ceramic Glazed 200mm x 200mm pc(s) 15.00
4.2.04 Tiles, Ceramic Unglazed 200mm x 200mm pc(s) 15.00
4.2.04.1 Tiles, Ceramic Glazed 600mm x 1200mm pc(s) 825.00
4.2.05 Tile Trim, 18mm x 2400mm pc(s) 33.00
4.2.06 Grout, White Cement (40 kgs) kg(s) 80.00
4.2.07 Grout, Tile (ABC) (2kls) bag(s) 280.00
4.2.10 Paint, Sun & Rain (Robin's Hood) 4L can 615.00
4.2.11 Paint, Davies Acrylic Concrete Primer & Sealer (DV 1350) 4L can 452.00
4.2.12 Paint, Megacryl Semi Gloss Latex 4L can 650.00
4.2.13 Paint, Sun & Rain (Sagely White) 4L can 565.00
4.2.14 Paint, Sun & Rain (SG White) 4L can 540.00
4.2.15 Paint, Sun & Rain (Stepping Stone) 4L can 585.00
4.2.16 Paint, Megacryl Flat Latex 4L can 460.00
4.2.17 Paint, Coat Saver 500 Coat Saver Latex Flat (White) 4L can 364.00
4.2.18 Paint, Coat Saver 515 Coat Saver Latex Semi-Gloss (White) 4L can 460.00
4.2.19 Paint, Davies Interior Primer & Sealer (DV 1360) 4L can 500.00
4.2.20 Paint, Davies 300 Flat Wall Enamel (White) 4L can 505.00
4.2.21 Paint, Davies Quick Dry Enamel (White) 4L can 620.00
4.2.22 Thinner, DV 401 Paint Thinner 4L can 322.00
4.2.23 Paint, Sun & Rain 429 (Tulips) 4L can 525.00
4.2.24 Paint, Sun & Rain 913 (Tasty Tan) 4L can 525.00
4.2.25 Paint, Sun & Rain 408 (Sweet Corn) 4L can 550.00
4.2.26 Paint, Megacryl Flat Latex 4L can 460.00
4.2.27 Paint, Sun & Rain Green Tree Elastomeric (SR-305) 4L can 625.00
4.2.28 Paint, Sun & Rain Burger Brown Elastomeric (SR-911) 4L can 565.00
4.2.29 Paint, Sun & Rain Tinge Of Gray Elastomeric (SR060) 4L can 565.00
5.1.01Pipe PVC Series 600 x 50mm x 3000mm pc(s) 172.75
5.1.02 Pipe, PVC Series 600 x 75mm x 3000mm pc(s) 327.55
5.1.03 Pipe, PVC Series 600 x 100mm x 3000mm pc(s) 438.50
5.1.04 Pipe, uPVC Class 12.50 x 12mm x 3000mm pc(s) 53.22
5.2.01 Adaptor, uPVC Female 12mm pc(s) 10.84
5.2.02 Adaptor, uPVC Female 50mm pc(s) 39.69
5.2.03 Adaptor, uPVC Male 12mm pc(s) 10.84
5.2.04 Adaptor, uPVC Male 50mm pc(s) 39.69
5.2.05 Adhesive, Vulcaseal ltr(s) 392.00
5.2.06 Bushing, Reducer GI 9mm x 12mm pc(s) 7.95
5.2.07 Bushing, Reducer PVC 50mm x 100mm pc(s) 41.16
5.2.08 Clean - Out, PVC 100mm x 100mm pc(s) 54.90
5.2.09 Clean - Out, PVC with plug 50mm pc(s) 18.31
5.2.10 Clean - Out, PVC with plug 100mm pc(s) 54.90
5.2.11 Coupling, PVC 50mm pc(s) 11.42
5.2.12 Coupling, uPVC 12mm pc(s) 4.32
5.2.13 Elbow, PVC 50mm x 45º pc(s) 19.45
5.2.15 Elbow, PVC 75mm x45º pc(s) 42.65
5.2.15.1 Elbow, PVC 75mm x 90º pc(s) 42.65
5.2.18 Elbow, uPVC Plain 12mm pc(s) 9.50
5.2.19 Elbow, uPVC Threaded 12mm pc(s) 14.85
5.2.20 Nipple, GI 9mm x 75mm pc(s) 13.62
5.2.21 Nipple, GI Sched 20 9mm x 50mm pc(s) 8.78
5.2.22 Nipple, GI Sched 40 9mm x 50mm pc(s) 30.46
5.2.23 P-Trap, PVC 50mm x 50mm pc(s) 72.66
5.2.24 P-Trap, PVC 100mm x 100mm pc(s) 171.36
5.2.25 Solvent Cement, PVC 100cc can(s) 95.20
5.2.26 Solvent Cement, PVC 400cc can(s) 250.00
5.2.27 Solvent Cement, uPVC 150grams can(s) 67.20
5.2.28 Tape, Teflon pc(s) 20.00
5.2.29 Tee, PVC 50mm x 100mm pc(s) 95.76
5.2.30 Tee, PVC 50mm x 50mm pc(s) 33.39
5.2.31 Tee, PVC 75mm x 75mm pc(s) 73.08
5.2.32 Tee, PVC 100mm x 100mm pc(s) 124.50
5.2.33 Tee, uPVC Plain 12mm pc(s) 12.95
5.2.34 Tee, uPVC Threaded 12mm pc(s) 14.56
5.2.35 Wye, PVC 50mm x 50mm pc(s) 31.09
5.2.36 Wye, PVC 50mm x 100mm pc(s) 93.65
5.2.36.1 Wye, PVC 75mm x 100mm pc(s) 97.00
5.2.37 Wye, PVC 100mm x 100mm pc(s) 113.55
5.3.01 Bracket, Wall pc(s) -
5.3.02 Faucet, Brass Type 12mm x 150mm pc(s) 195.00
5.3.03 Faucet, Chrome Type 12mm x 150mm pc(s) 120.00
5.3.04 Faucet, Cross Type 12mm pc(s) 67.20
5.3.05 Faucet, Hose Bibb 12mm x 150mm pc(s) 195.00
5.3.06 Faucet, Sink Chrome Type 19mm pc(s) 162.40
5.3.07 Floor Drain, Plastic 100mm x 100mm pc(s) 35.00
5.3.08 Floor Drain, Stainless 100mm x 100mm pc(s) 70.00
5.3.09 Kitchen Sink & Kitchen Faucet W/ complete Fittings set(s) 2,475.00
5.3.10 Kitchen Sink, SS w/o DB + Fittings set(s) 2,072.00
5.3.11 Lavatory w/ Complete Fittings set(s) 548.80
5.3.12 Shower Head, 12mm pc(s) 50.40
5.3.13 Shower Valve and Hub set(s) 616.00
5.3.14 Supply Pipe, 9mm pc(s) 36.96
5.3.15 Supply Pipe, 12mm pc(s) 36.96
5.3.16 Valve, Angle 9mm x 12mm pc(s) 50.40
5.3.17 Valve, Angle 12mm x 12mm pc(s) 56.00
5.3.18 Valve, Check Mechanical Type 12mm pc(s) -
5.3.19 Valve, Check Mechanical Type50mm pc(s) -
5.3.20 Valve, Check Swing Type 12mm pc(s) 207.20
5.3.21 Valve, Check Swing Type50mm pc(s) 1,188.88
5.3.22 Valve, Gate 12mm pc(s) 320.00
5.3.23 Water Closet w/ Complete Fittings set(s) 2,520.00
5.3.24 Water Closet & Lavatory w/ Complete Fittings set(s) 7,400.00
6.1.01 Box & Cover, Junction PVC 100mm x 100mm set(s) 30.00
6.1.02 Box & Cover, Utility PVC 50mm x 100mm set(s) 17.00
6.1.03 Box, Junction PVC 100x100mm pc(s) 23.75
6.1.04 Box, Utility PVC 50mm x 100mm pc(s) 20.00
6.1.05 Circuit Breaker, Plug-In Type 15A set(s) 290.00
6.1.06 Circuit Breaker, Plug-In Type 20A pc(s) 290.00
6.1.10 Conduit, Flexible PVC 12mm ln.m. 5.00
6.1.11 Conduit, Flexible PVC 20mm ln.m. 8.00
6.1.12 Conduit, PVC 12mm x 3000mm pc(s) 64.00
6.1.13 Conduit, PVC 20mm x 3000mm pc(s) 97.00
6.1.14 Conduit, RS 12mm x 3000mm pc(s) 212.40
6.1.17 Entrance Cap 25mm pc(s) 60.00
6.1.18 Entrance Cap 50mm pc(s) 158.00
6.1.19 Rod, Grounding 16mm x 3000mm pc(s) 390.00
6.1.20 Connector, Solderless 1/0 pc(s) 130.00
6.1.21 Connector, Solderless 4/0 pc(s) 280.00
6.1.22 Wire, Coaxial Cable RJ59 ln.m. 27.50
6.1.23 Wire, Coaxial Cable RJ59 (150mtr/roll) roll(s) 850.00
6.1.24 Wire, TW 2.0mm² Solid ln.m. 15.00
6.1.25 Wire, TW 3.5mm² Solid ln.m. 20.00
6.1.26 Wire, TW 5.5mm² Stranded ln.m. 34.00
6.1.29 Wire, TW 2.0mm² (150mtr/roll) (stranded) ln.m. 15.00
6.1.30 Wire, TW 3.5mm² (150mtr/roll) (stranded) ln.m. 20.00
6.1.31 Wire, TW 5.5mm² Stranded (150mtr/roll) roll(s) 3,810.00
6.1.34 Wire, Telephone Jacketed #22/2P ln.m. 8.00
6.1.35 Wire, Telephone Jacketed #22/2P (150mtr/roll) (orion) In.m 850.00
6.1.36 Wire, THW 2.0 mm² Solid In.m 22.30
6.1.37 Wire, THW 3.5 mm² Solid In.m 33.38
6.1.38 Wire, THW 5.5 mm² Stranded (columbia) In.m 39.47
6.1.41 Wire, THW 2.0 mm² Solid (150mtr/roll) (stranded) (columbia) roll(s) 3,346.00
6.1.42 Wire, THW 3.5 mm² Solid (150mtr/roll) (columbia) roll(s) 3,453.00
6.1.43 Wire, THW 5.5 mm² Stranded (150mtr/roll) (columbia) roll(s) 4,387.00
6.1.46 Cicuit Breaker, Plug-In Type Spare Slots pc(s) 250.00
6.1.47 Cover. PVC Utility Box 50mm x 100mm pc(s) 20.00
6.1.48 Elbow, RS 25mm pc(s) 45.00
6.1.49 Wire, THW 5.5mm² Solid roll(s) 5,019.00
6.2.01 Lamp, Hanging 100W pc(s)
6.2.02 Lamp, Post Bracket Type 100W pc(s)
6.2.03 Lamp, Spotlight (110w) pc(s) 100.00
6.2.04 Light Bulbs, Fluorescent 20W pc(s) 45.00
6.2.05 Light Bulbs, Fluorescent 40W pc(s) 55.70
6.2.06 Light Bulbs, Halogen pc(s)
6.2.07 Light Bulbs, Incandescent 14W (Energy saving) (osrem) pc(s) 110.00
6.2.08 Light Bulbs, Incandescent 18W (Energy saving) (philips) pc(s) 140.00
6.2.09 Outlet, A.C.U. set(s) 186.00
6.2.10 Outlet, Cable set(s) 125.00
6.2.11 Outlet, Duplex Convenience (2-gang plate and socket assembly) set(s) 157.90
6.2.12 Outlet, Range/Ref set(s) 135.00
6.2.13 Outlet, Socket pc(s) 35.00
6.2.14 Outlet, Telephone set(s) 75.90
6.2.15 Outlet, Weatherproof set(s) 188.00
6.2.16 Panel Board,Wall Mounted 40AT 6 Branches set(s) 650.00
6.2.18 Panel Board,Wall Mounted 60AT 8 Branches set(s) 1,574.45
6.2.20 Panel Board,Wall Mounted 60AT10 Branches set(s) 780.00
6.2.21 Plate, Blank pc(s) 27.00
6.2.22 Plate, Single pc(s) 45.00
6.2.23 Plate, Three Gang pc(s) 45.00
6.2.24 Plate, Two Gang pc(s) 40.00
6.2.25 Receptacle, Porcelain 100mm x 100mm pc(s) 30.00
6.2.26 Split Knob, Plastic pc(s) 24.00
6.2.27 Switch, 1-way pc(s) 50.00
6.2.28 Switch, 3-way pc(s) 75.00
6.2.29 Tape, Electrical 10m roll(s) 17.00
6.2.30 Tape, Electrical 16m roll(s) 40.00
6.2.31 Panel Board, Wall Mounted 60AT 12 Branches box(s) 4,218.00
6.2.32 Terminal Lug No.8 pc(s) 90.00
7.1.01 Roofing, GI Ordinary Corrugated Ga. 26 (.4mm x 12ft.) ln.ft. 38.50

7.1.02 Roofing, GI Ordinary Plain Ga. 26 (.4mm x 8ft.) ln.ft. 55.00
7.1.03 Roofing, GI Pre-Painted Rib-Type 0.40mm x 830mm ln.m. 247.74
7.1.06 Roofing, GI Pre-Painted Steel Tile 0.40mm x 1133mm ln.m. 290.95
7.1.07 Roof Tile, Barge 200mm x 400mm 2-tone pc(s) 50.00
7.1.08 Roof Tile, Barge End 200mm x 400mm 2-tone pc(s) 50.00
7.1.09 Roof Tile, Regular 300mm x 400mm 2-tone pc(s) 23.00
7.1.10 Roof Tile, Round Ridge End 200mm x 400mm 2-tone pc(s) 50.00
7.1.11 Roof Tile, Round Apex 3 - way 2-tone pc(s) 50.00
7.1.12 Roof Tile, Round Ridge 2-tone pc(s) 50.00
7.1.13 Roof Tile, Round Ridge End 2-tone pc(s) 50.00
7.1.14 Roofing, GI Pre-Painted Rib Type 0.40mm x 860mm ln.m. 248.88
7.1.15 Roofing, GI Pre-Painted Steel Tile 0.50mm x 1115mm ln.m. 361.90
7.2.01 Bended Accessories, GI Prepainted Capping 0.40mm x 457mm x 2440mm pc(s) 246.84
7.2.05 Bended Accessories, GI Pre-Painted Gutter 0.40mm x 457mm x 2440mm (Spanish)pc(s) 290.36
7.2.09 Bended Accessories, GI Pre-Painted Ridge Roll 0.40mm x 457mm x 2440mm pc(s) 396.76
7.2.12 Bended Accessories, GI Pre-Painted Ridge Roll 0.40mm x 610mm x 3660m pc(s) 494.69
7.2.13 Bended Accessories, GI Pre-Painted Spanish Flashing 0.40mm x 457mm x 2440m pc(s) 290.36
7.2.17 Bended Accessories, GI Pre-Painted Valley Gutter 0.40mm x 457mm x 2440mm pc(s) 246.84
7.2.18 Bended Accessories, GI Pre-Painted Valley Gutter 0.40mm x 457mm x 3660mm pc(s) 1,428.34
7.2.21 Bended Accessories, GI Pre-Painted Wall Flashing 0.40mm x 457mm x 2440mm pc(s) 468.60
7.2.25 Bended Accessories, Stainless Steel Inside Gutter 0.40mm x 610mm x 2440mm pc(s) 1,000.00
7.2.26 Bended Accessories, Stainless Steel Inside Gutter 0.40mm x 610mm x 3660mm pc(s) 1,857.60
7.2.27 Bended Accessories, GI Ordinary Capping Ga. 26 x 610mm x 2440mm pc(s) 229.00
7.2.28 Bended Accessories, GI Ordinary Flashing Ga. 26 x 610mm x 2440mm pc(s) 229.00
7.2.29 Bended Accessories, GI Ordinary Ridge Roll Ga. 26 x 610mm x 2440mm pc(s) 229.00
7.2.30 Bended Accessories, GI Ordinary Valley Gutter Ga. 26 x 610mm x 2440mm pc(s) 229.00
7.2.31 Bended Accessories, GI Pre-Painted Box Type End Flashing 0.40mm x 457mm x pc(s) 260.00
7.2.32 Bended Accessories, GI Pre-Painted Box Type Gutter 0.40mm x 457mm x 2440mm pc(s) 260.00
7.2.33 Bended Accessories, GI Pre-Painted Gutter 0.40mm x 457mm x 2440mm pc(s) 246.84
7.2.34 Bended Accessories, GI Pre-Painted Gutter 0.40mm x 610mm x 2440mm pc(s) 329.80
7.2.37 Bended Accessories, GI Pre-Painted Box Type End Flashing 0.40mm x 457mm x pc(s) 370.00
7.3.01 Membrane Flashing roll(s) 2,500.00
7.3.02 Touch-up Paint, CEPAC 500mL (1/2L) 1 gal=4ltrs. can(s) 600.00
7.3.03 Touch-up Paint, GI 500mL (1/2L) can(s) 450.00
7.3.04 Wire Basket Strainer 75mm pc(s) 40.00
7.3.05 Bended Accessories, GI Prepainted Capping/Double Flashing 0.40mm x 1220mm pc(s) 593.61
7.3.06 Bended Accessories, GI Prepainted Capping/Wall Flashing 0.40mm x 915mm x 24 pc(s) 468.60
7.3.07 Bended Accessories, GI Pre-Painted End Flashing 0.40mm x 457mm x 2440mm pc(s) 260.00
8.1.01 Gasoline 1L 56.00

8.1.02 Pesticide, Termite Control 4L can(s) 2,420.00
8.1.03 Linoleum, 1800mm yrd(s) 70.00
8.1.04 Sealant, Silicone 50mL tube(s) 155.00
8.1.05 Welding Rod, 3mmø kg(s) 80.00
8.1.05.1 Cutting Disc pc(s) 65.00
8.1.05.2 Grinding Disc pc(s) 47.00
8.1.06 Wire Rope, Greaseless 10mm 2Ton-Capacity ln.m. 23.00
8.1.07 Tape, Fiberglass Mesh 50mm x 75000mm roll(s)
8.1.08 Tape, Paper 50mm x 75000mm roll(s) 190.00
8.1.09 Tape, Flexible 50mm x 30000mm roll(s)
8.1.10 Plastering Compound 4L can(s)
8.1.11 Epoxy, Structural 4L can(s) 400.00
8.1.12 Decorative Grills sq.ft.
8.1.13 Sealant, Cemenituous 16L 16L can(s) 700.00
8.1.14 Shoring Jacks, 50mmΦ x 2700mm (3.1) set(s) 1,050.00
8.1.15 Decorative Stones sq.m. 1,450.00
8.1.16 Door Roller Heavy Duty set(s) 250.00
8.1.17 Roller Track pc(s) 650.00
Window, Steel Casement #1 (1.20m x 1.20m) sqft 150.00

HCG BRAND
Water Closet with Fittings pcs 6,330.00
Lavatory Pedestal Bare pcs 5,350.00
Faucet with Fittings for lavatory pedestal pcs 3,350.00
Lavatory Wall Hung pcs 860.00
Faucet with Fittings for lavatory wall hung pcs 700.00
Soap holder pcs 460.00
Tissue holder pcs 560.00
Urinal "U24" with P-trap and spreader pcs 3,600.00

Fittings (Floor Flush Valve - Levertype) pcs 5,930.00
Fittings (Push valve) pcs 2,800.00
39,546.00
195.00
700.00
700.00
700.00
680.00
600.00
27.50
8.50
9.50
10.00
15.00
16.00
2,445.00
2,820.00
2,771.00
3,271.00
268.00
222.00
87.50
156.71 120.00
225.91 200.00
401.44
627.35
58.00
1,850.00
3,150.00
60.00
1,750.00
3,600.00
69.50
396.00
570.00 620.00
710.00 890.00
2,500.00
2,800.00
1,053.05 800.00
1,400.00 1,185.00
1,350.00
79.35
120.20
220.00
520.00
130.00
185.00
570.00
550.00
950.00 603.00
420.00
135.00
115.00
152.00
414.00
180.00
220.00
281.00
142.50
285.00
187.50
375.00
250.50
501.00
378.00
756.00
524.00
1,048.00
816.00
1,632.00
158.50
317.00
214.00
428.00
287.50
575.00
479.50
959.00
667.00
1,334.00
1,022.50
2,045.00
333.00
460.00
620.00
930.00
1,350.00
2,020.00
400.00
540.00
711.00
1,186.00
1,713.00
2,529.00
1,650.00
933.90
1,152.80
1,412.50
2,530.00
724.00
520.00
950.00
2,413.40
2,500.00
2,800.00
265.00
305.00
435.00
715.00
980.10
1,025.00
650.00
260.00
750.00
720.00
bdft price/bdft 1,400.00

2.00 26.00 38.00
2.67 26.00 50.67
3.33 26.00 63.33
4.00 26.00 76.00
3.00 26.00 57.00
4.00 26.00 76.00
5.00 26.00 95.00
6.00 26.00 114.00
4.00 26.00 76.00
5.33 26.00 101.33
6.67 26.00 126.67
8.00 26.00 152.00
2.00 36.00 52.00
2.67 36.00 69.33
3.33 36.00 80 86.67 26.001
4.00 36.00 104.00
3.00 36.00 78.00
4.00 36.00 104.00
5.00 36.00 130.00
6.00 36.00 156.00
4.00 36.00 104.00
5.33 36.00 138.67
6.67 36.00 173.33
8.00 36.00 208.00
0.50 68.00 24.00
0.67 68.00 32.00
0.83 68.00 40.00
1.00 68.00 48.00
2.00 68.00 82.00
2.67 68.00 109.33
3.33 68.00 136.66
4.00 68.00 164.00
3.00 68.00 135.00
4.00 68.00 180.00
5.00 68.00 225.00
6.00 68.00 270.00
0.28
0.30
0.35
50.00
60.00
14.50
95.00
26.50
100.00
18.00
70.00
85.00
105.00
1.50
200.00
170.00
23.25
6.50
15.00
9.00
2.50
7.00
17.00
18.00
45.00
80.00
9.50
9.50
9.50
30.00
4.50
5.00
155.00
60.00
58.00
54.00
52.00
50.00
64.00
64.00
64.00
64.00
62.00
0.55
0.55
0.60
0.65
0.50
0.60
0.80
1.00
0.90
0.30
0.60
0.30
0.60
1.00
65.00
34.00
1.00
2.00
0.15
18,209.10
1,920.00
2,970.00
2,970.00
2,970.00
900.00
1,130.00
1,550.00
1,500.00
280.00
300.00
300.00
950.00
2,500.00
2,500.00
2,500.00
900.00
950.00
1,200.00
1,550.00
31.25
30.83
670.00
670.00
670.00
670.00
670.00
670.00
670.00
20.00
90.00 130.00
1,620.00
950.00
1,200.00
1,100.00
20.00
20.00
60.00
80.00
142.00
72.00
123.00
171.00
121.00
136.00
194.00
166.00
166.00
20.00
95.00
106.00
104.00
120.00
118.00
127.00
332.00
182.50
220.00
36.15
44.55
75.00
62.40
69.75
94.00
87.60
180.75
116.00
17.97
14.09
7.31
7.80
15.51
98.00
128.00
157.00
120.00
142.50
197.00
63.00
152.00
174.00
144.00
190.00
225.00
154.00
176.00
199.75
145.75
164.60
217.40
110.00
140.00
189.00
132.00
170.00
208.00
142.00
190.00
237.00
178.00
237.00
296.00
161.00
217.00
260.00
200.00
272.00
325.00
198.00
263.00
313.00
246.00
329.00
410.00
84.00
112.00
140.00
105.00
140.00
175.00
110.00
138.00
166.00
129.00
164.00
198.25
103.00
137.00
164.00
128.00
171.00
205.00
135.00
172.00
237.00
169.00
215.00
270.00
150.00
198.00
244.00
187.00
247.00
187.50
167.10
307.00
190.00
248.00
308.00
232.00
43.50
37.75
12.00
37.00
47.45
68.70
47.45
54.10
85.00
5.00
5.00
305.00
30.00
30.00
144.00
60.00
724.00
124.00
344.00
490.00
355.00
1,420.00
373.75
1,495.00
326.00
1,304.00
435.00
435.00
1,740.00
452.00
1,356.00
109.75
133.75
85.00
10.00
445.00
20.00
140.00
490.00
135.00
40.00
6.00
6.00
20.00
26.00
32.00
160.00
160.00
47.50
190.00
480.00
360.00
295.00
10.00
10.80
10.00
10.00
25.00
20.00
45.00
Neltex
149.25 161.50
242.25 287.25 85.30 255.00
323.00 382.50 115.50 340.00
47.26 44.63
9.68 7.10
35.44 48.70
9.68 7.10
35.44 48.70
350.00 350.00
7.10 7.10
36.75 30.60
48.00 37.95
16.35 12.92
25.84 25.84
10.20 8.50
3.86 3.00
16.28 12.92
20.40 16.15
36.75 29.07
36.75 29.07
46.88 37.15
61.20 48.45
7.73 5.90
11.76 9.60
12.16 12.16
7.84 7.84
27.20 27.20
63.23 50.70
153.00 121.13
85.00 65.00
155.00 115.00
60.00 125.00
10.00 10.00
85.50 71.40
28.58 23.80
65.25 54.40
110.25 91.80
10.62 8.20
13.00 9.90
26.55 21.00
81.75 64.60
81.75 64.60
98.25 77.52
29.55 23.41
52.50 40.00
65.00 57.00
60.00 55.00
55.00 45.00
145.00 115.00
18.00 10.00
45.00 31.00
2,100.00 1,330.00
1,850.00 1,020.00
490.00 490.00
45.00 31.00
550.00 395.00
33.00 33.00
33.00 33.00
45.00 45.00
50.00 50.00
185.00 185.00
1,061.50 1,061.50
218.25 194.00
2,250.00 1,800.00
Royu Brand 29.50

Royu Brand 12.00
19.75
19.75
Royu Brand 230.00
Royu Brand 230.00
Royu Brand 230.00
Royu Brand 330.00
Royu Brand 330.00
5.00
8.00
64.00
97.00
212.40
468.00
916.20
60.00
158.00
580.00
130.00
280.00
27.50
850.00
14.00
19.82
30.33
47.45
76.00
2,250.00 1,842.15
3,000.00 2,703.00
4,136.00
6,470.00
10,298.93
8.00
850.00
Glory 22.30 3,345.00
23.02 10.36 45.00% 27.00 4,050.00
29.24 10.23 34.99% 40.00 6,000.00
44.75 15.66 34.99% 61.00 9,150.00
75.37
3,346.00
3,453.00
4,387.00
6,712.00
11,306.00
250.00
9.75
45.00
5,019.00
100.00
45.00
55.70
110.00
140.00
Royu Brand 186.00
Royu Brand 11.00
Royu Brand 49.20
Royu Brand 17.10
Royu Brand 17.10
Royu Brand 11.00
Royu Brand 234.00
2,003.00
2,220.00
2,617.00
2,834.00
3,087.00
Royu Brand 11.00
Royu Brand 15.00
Royu Brand 15.00
Royu Brand 15.00
11.50
12.00
Royu Brand 17.10
Royu Brand 21.85
12.00
18.00
4,218.00
4,218.00
38.50
55.00
188.50 59.24 31.43% 247.74 247.75 270.00
188.50
248.88
290.95
50.00
50.00
23.00
50.00
50.00
50.00
50.00
248.88
361.90
246.84
370.25
329.80
494.69
290.36
435.54
391.68
587.50
246.84 595.14 396.76 349.01
370.25 224.89 60.74% - 595.14 595.14
329.80
494.69
290.36
435.54
391.68
587.50
740.50 246.84
370.25 740.52 595.14 -
329.80
494.69
246.84
370.25
329.80
494.69
1,000.00
1,857.60
229.00
229.00
229.00
229.00
246.84 -
246.84
246.84
329.80
229.00
229.00
246.84 -
2,500.00
600.00
450.00
40.00
329.80
38.48
2,420.00
70.00
110.00
55.00
23.00
190.00
400.00
700.00
1,050.00
1,450.00
1,450.00
1,450.00
6,330.00
5,350.00
3,350.00
860.00
700.00
460.00
560.00
3,600.00
5,930.00
2,800.00
Subject : HAYLEY MODEL HOUSE
FA = 45.60sqm, CIP Wall System,2BR, 2TB, LA=54sqm
Location : Silverdale Residences, Tangos, Baliuag, Bulacan PROPOSED HOUSE BUDGET (REGULAR 1-SIDE-CMN-SS)
Owner : Prominence Property Development Corporation
Date : October 27, 2014
Module Mat- Factors Units Unit Ref. Direct Weight
Pay Items
No. Type Cost Qty. Cost %
Module IA SUB-STRUCTURE 1000 #N/A #N/A
1.01 Layout, Batterboards & Excavation cum #N/A 6.72 #N/A #N/A
Materials 4.00 uses
3.2.15 Lumber, Rough 2" x 2" x 10' cfm 0.82 #N/A #N/A 5.52 #N/A
3.3.37 Nails, Common Wire 3" cfm 0.00 kg/bf #N/A #N/A 0.07 #N/A
1.02 2000 psi RC Wall Footing sqm #N/A 10.34 #N/A #N/A
Materials
1.1.03 Gravel, Crushed G-1 cfm 0.05 cum/sqm cum 875.00 0.52 452.38
1.1.07 Sand, White cfm 0.65 cum/cum #N/A #N/A 1.68 #N/A
1.1.05 Gravel, Crushed G-3/4 cfm 1.00 cum/cum #N/A #N/A 2.59 #N/A
2.2.10 Tie Wire, GI Ga.18 cfm 0.02 kg/kgs of Steel #N/A #N/A 1.48 #N/A
8.1.01 Gasoline cfm 1.50 liter/cum #N/A #N/A 3.88 #N/A
1.03 Wooden Zucallo Forms,600x2400mm bf #N/A 484.00 #N/A #N/A
3.2.18 Lumber, Rough 2" x 3" x 8' cfm 17.00 bf/set #N/A #N/A 4.99 #N/A
3.2.19 Lumber, Rough 2" x 3" x 10' cfm 1.00 bracing/set #N/A #N/A 1.47 #N/A
3.1.13 Board, Phenolic 19.0mm x 1200mm x 2440mm cfm #N/A #N/A 1.47 #N/A
3.3.36 Nails, Common Wire 2" cfm 0.10 kg/sht #N/A #N/A 0.15 #N/A
1.04 2000 psi Zucallo Wall sqm #N/A 15.51 #N/A #N/A
Materials
2000 psi Reinforced Concrete cum 1.55
1.05 Septic Vault,1200x2100x1600mm unit #N/A 1.00 #N/A #N/A
Materials
9.45 1.1.07 Sand, White cfm 0.65 cum/cum #N/A #N/A 0.33 #N/A
1.1.03 Gravel, Crushed G-1 cfm 1.00 cum/cum cum 875.00 0.50 441.00
Reinforcing Steel kg(s) 22.38 -
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 1.20 pcs/sqm Slab #N/A #N/A 6.05 #N/A
2.2.11 Tie Wire, GI Ga.18 cfm 0.02 kg/kgSteel kg(s) #N/A 0.45 #N/A
Consumables -
Gravel Bed, 50mm thk 0.05 mm thk sqm
1.1.03 Gravel, Crushed G-1 cfm cum 875.00 0.13 110.25
Wooden Forms 8.00 uses bf 2.52 4.73
3.2.18 Lumber, Rough 2" x 3" x 8' cfm 2.50 pcs/sqm #N/A #N/A 0.79 #N/A
3.1.08 Board, Plywood 6.0mm x 1200mm x 2400mm cfm 0.35 pc/sq.m. #N/A #N/A 0.11 #N/A
Masonry Wall sqm 10.92
1.2.01 CHB, 400psi 100mm x 200mm x 400mm cfm 12.50 pcs/sqm pc(s) 11.00 136.50 1,501.50
1.1.01 Cement, Portland 40kgs ofm 55.00 pcs/bag bags #N/A 2.48 #N/A
1.1.07 Sand, White cfm 0.10 cum/bag cum #N/A 0.25 #N/A
Reinforcing Steel. 36ksi kg(s) 14.80 -
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.69 pcs/sqm Wall #N/A #N/A 4.00 #N/A
2.2.11 Tie Wire, GI Ga.18 cfm kg(s) #N/A 0.30 #N/A
5.1.03 Pipe, PVC Series 600 x 100mm x 3000mm ofm #N/A 323.00 0.60 193.80
5.2.37 Wye, PVC 100mm x 100mm ofm #N/A #N/A 3.00 #N/A
5.2.08 Clean - Out, PVC 100mm x 100mm ofm #N/A #N/A 2.00 #N/A
Plain Cement Wall Finish (1:4) sqm 10.66
1.1.01 Cement, Portland 40kgs ofm 0.25 bags/sqm bags #N/A 2.67 #N/A
1.1.07 Sand, White cfm 0.02 cum/sqm cum #N/A 0.23 #N/A
Module IB SLAB-ON-FILL #N/A #N/A
1.06 2000 psi Slab-on-Fill, 100mm sqm #N/A 22.80 #N/A #N/A
1.1.03 Gravel, Crushed G-1 cfm 0.05 cum/sqm cum 875.00 1.14 997.50
Page 34 of 87
Pay Items
1.07 PVC Pipes & Fittings lm #N/A 39.00 #N/A #N/A
Materials
5.2.05 Adhesive, Vulcaseal cfm #N/A #N/A 0.50 #N/A
5.2.27 Solvent Cement, uPVC 150grams cfm #N/A #N/A 0.50 #N/A
1.08 Wires & Conduits lm #N/A 48.00 #N/A #N/A
Materials
6.1.11 Conduit, Flexible PVC 20mm cfm #N/A #N/A 15.60 #N/A
6.1.39 Wire, THW 8.0 mm² Stranded (columbia) cfm #N/A #N/A 46.80 #N/A
6.1.25 Wire, TW 3.5mm² Solid cfm #N/A #N/A 34.80 #N/A
6.1.22 Wire, Coaxial Cable RJ59 cfm #N/A #N/A 7.00 #N/A
6.1.34 Wire, Telephone Jacketed #22/2P cfm #N/A #N/A 8.00 #N/A
6.2.30 Tape, Electrical 16m cfm #N/A #N/A 2.00 #N/A
2.2.06 Tie Wire, GI Ga.16 cfm #N/A #N/A 1.00 #N/A
Module II GROUND FLOOR RC WALL #N/A #N/A
Materials
6.1.01 Box & Cover, Junction PVC 100mm x 100mm cfm #N/A #N/A 1.00 #N/A
2.02 PVC Pipes & Fittings lm #N/A 15.00 #N/A #N/A
Materials
5.2.26 Solvent Cement, PVC 400cc cfm #N/A #N/A 0.25 #N/A
2.03 GF Wall Concreting sqm #N/A 69.80 #N/A #N/A
Materials
3.3.37 Nails, Common Wire 3" cfm 4.00 kg/1000bf #N/A #N/A 0.31 #N/A
3.2.18 Lumber, Rough 2" x 3" x 8' cfm 5.50 pcs/pc of bd #N/A #N/A 17.77 #N/A
3.1.13 Board, Phenolic 19.0mm x 1200mm x 2440mm cfm 2.88 sqm/pc #N/A #N/A 3.23 #N/A
3.3.35 Nails, Common Wire 1½" cfm 0.10 #N/A #N/A 0.32 #N/A
2.4.39 Steel Pipe, GI Sched 20 63mm x 6000mm cfm 26.74 pcs/Set #N/A #N/A 0.27 #N/A
2.2.06 Tie Wire, GI Ga.16 cfm 4.00 kgs/Set #N/A #N/A 4.00 #N/A
2.2.10 Tie Wire, GI Ga.18 cfm 0.02 kg/kgSteel #N/A #N/A 4.92 #N/A
Module III SECOND FLOOR SUSPENDED SLAB & BEAMS #N/A #N/A
3.01 2F Slab Concreting cum #N/A 2.67 #N/A #N/A
3.01a Formworks & Concreting cum #N/A 2.67 #N/A #N/A
Materials
3.01b Wires & Conduits lnm #N/A 36.25 #N/A #N/A
Materials
6.1.25 Wire, TW 3.5mm² Solid cfm CO #N/A #N/A 18.50 #N/A
12.00 6.1.24 Wire, TW 2.0mm² Solid cfm Light #N/A #N/A 24.00 #N/A
6.1.03 Box, Junction PVC 100x100mm cfm #N/A #N/A 4.00 #N/A
6.1.38 Wire, THW 5.5 mm² Stranded (columbia) cfm Aircon #N/A #N/A 60.00 #N/A
Module IV SECOND FLOOR RC WALL #N/A #N/A
Materials
Page 35 of 87
Pay Items
6.1.04 Box, Utility PVC 50mm x 100mm cfm #N/A #N/A 12.00 #N/A
6.1.01 Box & Cover, Junction PVC 100mm x 100mm cfm #N/A #N/A - #N/A
4.02 2F Wall Concreting sqm #N/A 69.31 #N/A #N/A
Module VA STEEL FRAMING WORKS #N/A #N/A
5.01 Roof Framing lm #N/A 108.00 #N/A #N/A
Materials
7.20 2.4.56 Purlins, Cee Section 1.2mm x 50mm x 100mm x 6000mm cfm #N/A #N/A 12.00 #N/A
7.20 2.4.57 Purlins, Cee Section 1.2mm x 50mm x 150mm x 6000mm cfm #N/A #N/A 3.00 #N/A
2.4.58 Steel Bars, Angle 4.5mm x 38mm x 38mm x 6000mm cfm #N/A #N/A 2.00 #N/A
2.4.59 Steel Bars, Angle 4.5mm x 50mm x 50mm x 6000mm cfm #N/A #N/A 1.00 #N/A
8.1.05 Welding Rod, 3mmø cfm #N/A #N/A 5.00 #N/A
8.1.05 Brush, 3" Paint cfm pc(s) 65.00 1.00 65.00
4.1.22 Primer, Red Oxide cfm #N/A #N/A 3.00 #N/A
5.02 Stair Railings lm #N/A 6.00 #N/A #N/A
Materials
7.20 2.4.16 Steel Pipe, BI Sched 20 38mm x 3000mm cfm #N/A #N/A 1.00 #N/A
7.20 2.4.06 Steel Bars, Square 12mm x 6000mm cfm #N/A #N/A 1.50 #N/A
5.03 Steel Windows sqft 155.25 86.86 13,029.00 #N/A
Materials
Window, Steel Casement #1 (1.20m x 1.00m) cfm sqft 150.00 30.96 4,644.00
Window, Steel Casement #2 (1.20m x 0.80m ) cfm sqft 150.00 38.70 5,805.00
Window, Steel Casement #3 (0.80m x 0.80m ) cfm sqft 150.00 10.32 1,548.00
Window, Steel Casement #4 (0.60m x 0.60m) cfm sqft 150.00 6.88 1,032.00
Module VB ROOFING & ACCESSORIES #N/A #N/A
5.04 Prepainted GI Roof and Accessories #N/A #N/A 30.22 #N/A #N/A
Materials 11.50
3.5.177 Blind Rivets 1/8" x 1/2" cfm 8.00 pc/pc #N/A #N/A 92.00 #N/A
3.3.59 Screw, Tek 24mm x 45mm w/ Neoprene Washers cfm #N/A #N/A 241.76 #N/A
8.1.04 Sealant, Silicone 50mL cfm #N/A #N/A 2.00 #N/A
5.05 PVC Downspouts & Catchbasins set(s) #N/A 3.00 #N/A #N/A
Materials
Downspouts
5.1.02 Pipe, PVC Series 600 x 75mm x 3000mm cfm #N/A #N/A 6.00 #N/A
5.2.15 Elbow, PVC 75mm x 90º cfm #N/A #N/A 6.00 #N/A
1.2.01 CHB, 400psi 100mm x 200mm x 400mm cfm 7.00 pcs/set pc(s) 11.00 21.00 231.00
1.1.07 Sand, White cfm 0.10 cum/bag #N/A #N/A 0.04 #N/A
Module VC MISCELLANEOUS CONCRETE #N/A #N/A
5.06 RC Kitchen Counter sqm #N/A 0.84 #N/A #N/A
Materials -
3.2.19 Lumber, Rough 2" x 3" x 10' cfm 4.00 use #N/A #N/A 2.50 #N/A
3.1.08 Board, Plywood 6.0mm x 1200mm x 2400mm cfm 4.00 use #N/A #N/A 0.13 #N/A
1.2.01 CHB, 400psi 100mm x 200mm x 400mm cfm 12.50 pcs/sqm pc(s) 11.00 13.50 148.50
Page 36 of 87
Pay Items
2.2.10 Tie Wire, GI Ga.18 cfm 0.02 #N/A #N/A 0.08 #N/A
1.1.07 Sand, White cfm 0.02 cum/sqm #N/A #N/A 0.05 #N/A
5.07 Concrete Stair Case sqm #N/A 3.69 #N/A #N/A
Materials
3.2.15 Lumber, Rough 2" x 2" x 10' cfm #N/A #N/A 3.17 #N/A
3.1.08 Board, Plywood 6.0mm x 1200mm x 2400mm cfm #N/A #N/A 2.50 #N/A
5.08 Concrete Pads, 100x300x1000mm set(s) #N/A 2.00 #N/A #N/A
Materials
Module VD MASONRY FINISHES #N/A #N/A
5.10 CHB Wall Masonry sqm #N/A 14.39 #N/A #N/A
Materials -
5.11 Wall & Concrete Finishes sqm #N/A 246.88 #N/A #N/A
Materials
4.1.34 Skim Coat, Superfine cfm 1.50 kg/sqm #N/A #N/A 146.04 #N/A
5.12 Decorative Concrete Mouldings sqm #N/A 10.08 #N/A #N/A
Materials 126.00 lm 0.76
Module VI CARPENTRY #N/A #N/A
6.01 Ceilings, Eaves & Vents Eaves 8.50 sqm 28.67 36.10 1,000.00 #N/A
Materials Interior 27.60
3.5.58 Ceiling Vent, 400mm x 600mm cfm pc(s) 250.00 4.00 1,000.00
6.03 Interior PVC Doors & Jambs set(s) #N/A 4.00 #N/A #N/A
Materials
3.4.40 Door & Jamb, Wood Sliding 700mm x 2100mm cfm #N/A #N/A 1.00 #N/A
8.1.16 Door Roller Heavy Duty cfm #N/A #N/A 1.00 #N/A
8.1.17 Roller Track cfm #N/A #N/A 1.00 #N/A
3.3.33 Lockset cfm #N/A #N/A 4.00 #N/A
6.04 Cabinet Doors set(s) #N/A 4.00 #N/A #N/A
Materials
2.3.35 Lumber, S4S KD 2" x 3" x 8' cfm #N/A 180.00 2.00 360.00
3.4.10 Door, Cabinet 400mm x 600mm cfm #N/A #N/A 4.00 #N/A
3.3.28 Hinges, Concealed Overlap cfm #N/A #N/A 8.00 #N/A
3.3.37 Nails, Common Wire 3" cfm #N/A #N/A 0.08 #N/A
Materials
6.1.01 Box & Cover, Junction PVC 100mm x 100mm cfm #N/A #N/A 3.00 #N/A
Module VIIA FINISHING WORKS #N/A #N/A
7.01 Tileworks sqm #N/A 13.02 #N/A #N/A
Materials sqm
4.2.04 Tiles, Ceramic Unglazed 200mm x 200mm cfm #N/A #N/A 146.00 #N/A
4.2.01 Tiles, Ceramic Glazed 200mm x 200mm cfm #N/A #N/A 180.00 #N/A
4.2.07 Grout, Tile (ABC) (2kls) cfm #N/A #N/A 2.00 #N/A
4.2.05 Tile Trim, 18mm x 2400mm cfm pc(s) #N/A 1.00 #N/A
7.02 1st Coat Painting sqm #N/A 342.46 #N/A #N/A
Materials
4.1.25 Putty, Patching Compound cfm 5.00 sq m/kg #N/A #N/A 9.02 #N/A
4.2.20 Paint, Davies 300 Flat Wall Enamel (White) cfm 30.00 sq m/gal #N/A #N/A 0.41 #N/A
Page 37 of 87
Pay Items
4.1.24 Putty, Glazing cfm 25.00 sq m/gal #N/A #N/A 0.49 #N/A
4.1.37 Thinner, Paint cfm 4.00 gal/gal of Paint #N/A #N/A 0.10 #N/A
4.1.32 Sanding Paper #200 cfm #N/A #N/A 17.00 #N/A
4.1.01 Cotton Rags cfm #N/A #N/A 3.00 #N/A
7.03 Glassworks #N/A #N/A 91.00 #N/A #N/A
Materials
3.4.21 Glass, Clear 3mm cfm #N/A #N/A 91.00 #N/A
3.4.30 Putty, Glass cfm #N/A #N/A 10.00 #N/A
Module VIIB MOVE-IN WORKS #N/A #N/A
7.05 Plumbing Fixtures unit #N/A 3.00 #N/A #N/A
Materials
5.3.23 Water Closet w/ Complete Fittings cfm #N/A #N/A 2.00 #N/A
5.3.11 Lavatory w/ Complete Fittings cfm #N/A #N/A 2.00 #N/A
5.3.13 Shower telephone type cfm #N/A 350.00 2.00 700.00
5.3.08 Floor Drain, Stainless 100mm x 100mm cfm #N/A #N/A 2.00 #N/A
5.3.10 Kitchen Sink, SS w/o DB + Fittings cfm #N/A #N/A 1.00 #N/A
5.3.06 Faucet, Sink Chrome Type 19mm cfm #N/A #N/A 1.00 #N/A
5.3.05 Faucet, Hose Bibb 12mm x 150mm cfm #N/A #N/A 1.00 #N/A
5.2.28 Tape, Teflon cfm #N/A #N/A 10.00 #N/A
7.06 Electrical Fixtures fixt #N/A 43.00 #N/A #N/A
Materials
7.07 Final Coat Painting sqm #N/A 350.17 #N/A #N/A
Materials
4.2.21 Paint, Davies Quick Dry Enamel (White) cfm 25.00 sq m/gal #N/A #N/A 0.49 #N/A
4.1.37 Thinner, Paint cfm 4.00 gal/gal #N/A #N/A 0.12 #N/A
4.1.37 Thinner, Paint cfm 0.09 #N/A #N/A 0.96 #N/A
4.1.21 Paint, Tinting Color cfm #N/A #N/A 1.00 #N/A
7.08 Clean-up & Turnover unit #N/A 1.00 #N/A #N/A
Materials
7.09 Tapping To Main lm #N/A 6.00 #N/A #N/A
Materials
House Construction Cost #N/A #N/A
Note:
1.0 Update Material Price 2014, Labor Cost 2014
2.0 All OFM Quantity was based on submitted data on Site
3.0 3.50% added on CFM (for Price escalation)
4.0 30% added on CFL (15% for Contrators Markup & Profit, 10% for Contengincies & Overhead, 5% for Taxes)
5.0 2012 labor Rates was used
Prepared by: Checked & Noted by: Noted & Approved by:
________________ _________________ ________________

JAY RUSSEL F. FAJARITO MARICEL B. ESAAC JOHN PAUL T. DY
A&E Department PEM President
Page 38 of 87
PROPOSED HOUSE BUDGET (REGULAR 1-SIDE-CMN-SS)
Award
Cost
#N/A
#N/A
#N/A
#N/A
#N/A
468.21
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
456.44
#N/A
#N/A
#N/A
114.11
#N/A
#N/A
#N/A
1,554.05
#N/A
#N/A
#N/A
#N/A
193.80
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
1,032.41
#N/A
#N/A
#N/A
Page 39 of 87
Award
Cost
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
Page 40 of 87
Award
Cost
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
67.28
#N/A
#N/A
#N/A
#N/A
#N/A
36.23
#N/A
13,485.02
4,806.54
6,008.18
1,602.18
1,068.12
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
239.09
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
153.70
#N/A
Page 41 of 87
Award
Cost
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
2,047.88
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
1,035.00
1,035.00
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
372.60
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
Page 42 of 87
Award
Cost
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
724.50
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
Page 43 of 87
Subject : MODEL UNIT PROPOSED HOUSE BUDGET (SINGLE ATTACHED)
Location : Orchard Place, Pinagbarilan, Bulacan
Owner : Prominence Property Incorporated
Date :
Module Pay Items Mat-Type Units Unit Ref. Direct

No. Cost Qty. Cost
Module I SUB-STRUCTURE
1.02 2000 psi RC Wall Footing
Materials
CIP Wall Footing
1.1.01 Cement, Portland 40kgs ofm bag(s) 218.00 19.00 4,142.00
Reinforcing Bars kg(s) 74.00
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm pc(s) 145.00 20.00 2,900.00
1.04 2000 psi Zucallo Wall
Materials
1.05 Septic Vault,1200x2100x1600mm
Materials
10.50 2000 psi Reinforced Concrete (1:4:5) cum 5.04 0.50
10.50 1.1.01 Cement, Portland 40kgs ofm bags 218.00 3.53 769.10
Reinforcing Steel kg(s) 22.38
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm pc(s) 145.00 6.05 876.96
1.2.01 CHB, 400psi 100mm x 200mm x 400mm cfm pc(s) 11.00 136.50 1,501.50
1.1.01 Cement, Portland 40kgs ofm bags 218.00 2.48 541.04
Reinforcing Steel. 36ksi kg(s) 14.80
5.1.03 Pipe, PVC Series 600 x 100mm x 3000mm ofm pc(s) 438.50 0.60 263.10
5.2.32 Tee, PVC 100mm x 100mm ofm pc(s) 124.50 3.00 373.50
5.2.08 Clean - Out, PVC 100mm x 100mm ofm pc(s) 54.90 2.00 109.80
Module II GROUND FLOOR RC WALL
2.01 Wires & Conduits
Materials
6.1.04 Box, Utility PVC 50mm x 100mm ofm pc(s) 23.75 14.00 332.50
6.1.01 Box & Cover, Junction PVC 100mm x 100mm ofm set(s) 27.93 2.00 55.86
2.02 PVC Pipes & Fittings
Materials
Sewer & Drainage
5.1.01Pipe PVC Series 600 x 50mm x 3000mm ofm pc(s) 172.75 3.00 518.25
5.2.14 Elbow, PVC 50mm x 90º ofm pc(s) 24.15 2.00 48.30
Waterline
5.1.04 Pipe, uPVC Class 12.50 x 12mm x 3000mm ofm pc(s) 53.22 2.00 105.86
2.03 GF Wall Concreting
Materials
Concreting 5.87
1.3.13 Reinforcing Steel Bars Gr 33 kg(s) 69.80 264.74
Module III SECOND FLOOR SUSPENDED SLAB
3.01 2F Slab Concreting
3.01a Formworks & Concreting
Materials
Concreting 2.67
1.40 1.1.01 Cement, Portland 40kgs ofm bag(s) 218.00 22.79 4,968.66
1.3.13 Reinforcing Steel Bars Gr 33 kg(s) 94.78
Slab
3.00 2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm pc(s) 145.00 11.00 1,595.00
3.01b Wires & Conduits
Materials
6.1.03 Box, Junction PVC 100x100mm ofm pc(s) 23.75 6.00 142.50
Module IV SECOND FLOOR RC WALL
Materials
6.1.01 Box & Cover, Junction PVC 100mm x 100mm ofm set(s) 27.93 - -
4.02 2F Wall Concreting
Materials
2000 psi Reinforced Concrete (1:4:5) cum
Concreting 6.93
Module VB ROOFING & ACCESSORIES
5.04 Prepainted GI Roof and Accessories
Materials
7.1.05 Roofing, GI Pre-Painted Rib-Type 0.40mm x 1133mm ofm ln.m. 245.40 27.36 6,714.14
7.3.06 Bended Accessories, GI Prepainted Capping/Wall Flashing 0.40mm x 915mm x 2440mm ofm pc(s) 468.60 2.50 1,171.50
7.3.07 Bended Accessories, GI Pre-Painted End Flashing 0.40mm x 457mm x 2440mm ofm pc(s) 260.00 5.00 1,300.00
7.3.05 Bended Accessories, GI Prepainted Capping/Double Flashing 0.40mm x 1220mm x 2440mm ofm pc(s) 593.61 - -
7.2.21 Bended Accessories, GI Pre-Painted Wall Flashing 0.40mm x 457mm x 2440mm ofm pc(s) 468.60 - -
7.2.32 Bended Accessories, GI Pre-Painted Box Type Gutter 0.40mm x 457mm x 2440mm ofm pc(s) 260.00 2.50 650.00
5.05 PVC Downspouts & Catchbasins
Materials
Downspouts
5.1.02 Pipe, PVC Series 600 x 75mm x 3000mm ofm pc(s) 327.55 4.00 1,310.20
Catch Basins (0.35x0.50) set(s) 2.00
1.1.01 Cement, Portland 40kgs ofm bag(s) 218.00 0.25 55.49
Module VC MISCELLANEOUS CONCRETE
5.06 RC Kitchen Counter
Materials
5.07 Concrete Stair Case
Materials
2000 psi Reinforced Concrete (1:3:6) cum 1.11
Formworks sq m 3.69
5.08 Concrete Pads, 100x300x1000mm
Materials
Plain Cement Finish (1:4) sqm 0.60
Module VD MASONRY FINISHES
5.09 Exterior Steel Doors & Jambs
Materials
3.4.39 Door & Jamb, Steel 900mm x 2100mm ofm set(s) 7,000.00 1.00 7,000.00
5.10 Wall & Concrete Finishes
Materials
Plastering of Interior/ Exterior Walls/ Window/Doors sqm 41.11
Exterior Wall Sandblasting sqm 27.81
5.11 Concrete Mouldings & Canopy
Materials
Mouldings sqm 0.96
Canopy cum 0.22
Module VI SLAB-ON-FILL
6.01 2000 psi Slab-on-Fill, 100mm
Materials
Materials
Sewerline & Drainage
5.1.01Pipe PVC Series 600 x 50mm x 3000mm ofm pc(s) 172.75 6.00 1,036.50
5.2.35 Wye, PVC 50mm x 50mm ofm pc(s) 31.09 2.00 62.18
5.2.10 Clean - Out, PVC with plug 100mm ofm pc(s) 54.90 3.00 164.70
5.2.23 P-Trap, PVC 50mm x 50mm ofm pc(s) 72.66 1.00 72.66
Waterline
5.2.18 Elbow, uPVC Plain 12mm ofm pc(s) 9.50 7.00 66.50
5.2.18 Elbow, uPVC Threaded 12mm ofm pc(s) 14.85 6.00 89.10
5.2.33 Tee, uPVC Plain 12mm ofm pc(s) 12.95 5.00 64.75
Module VII CARPENTRY
7.01 Ceilings, Eaves & Vents
Materials
3.5.183 Furring Channel, Double 0.40mm x 19mm x 50mm x 5000mm ofm pcs 107.30 12.00 1,287.60
3.5.184 Furring Channel, Single 0.40mm x 19mm x 25mm x 5000mm ofm pcs 82.10 9.00 738.90
3.5.185 Carrying Channel, 0.80mm x 13mm x 38mm x 5000mm ofm pcs 122.50 5.00 612.50
3.5.167 Wall Angle, 0.40mm x 25mm x 25mm x 3000mm ofm pcs 35.75 15.00 536.25
3.5.170 W-clip, Double ofm pcs 4.15 20.00 83.00
3.5.171 W-clip, Single ofm pcs 6.00 20.00 120.00
3.5.174 Jobscrew 12mm ofm pc(s) 1.00 50.00 50.00
3.3.39 Nails, Concrete 1" ofm kg(s) 98.00 0.25 24.50
3.5.177 Blind Rivets 1/8" x 1/2" ofm pc(s) 1.00 500.00 500.00
3.1.01 Board, Fiber Cement 3.5mm x 1200mm x 2400mm ofm pc(s) 318.00 4.00 1,272.00
3.5.172 Board, Gypsum 12mm x 1200mm x 2440mm ofm pc(s) 345.00 11.00 3,795.00
3.5.181 Gypsum Tekscrew 1" (25mm) ofm pc(s) 0.50 250.00 125.00
3.5.182 Gypsum Tekscrew 1 1/4" (32mm) ofm pc(s) 0.60 50.00 30.00
3.5.175 Jointing Compound ofm bag(s) 550.00 1.00 550.00
3.5.176 Meshtape/ Shurtape 2" x 2 ft/roll ofm roll 150.00 1.00 150.00
7.02 Dry Wall Partitions(Double-walled)
Materials
3.5.186 Metal Studs, 0.60mm x 32mm x 51mm x 2400mm ofm pc(s) 109.84 14.00 1,537.76
3.5.187 Metal Track, 0.60mm x 32mm x 51mm x 3000mm ofm pc(s) 120.25 6.00 721.50
3.5.178 Corner Beads Rondo P32mm x 2.8m ofm pc(s) 125.00 2.00 250.00
3.5.173 Gypsum Screw 1" (25mm) ofm pc(s) 0.60 50.00 30.00
3.5.179 Gypsum Screw 1 1/4" (32mm) ofm pc(s) 0.40 50.00 20.00
7.03 Interior PVC Doors & Jambs
Materials
3.4.08 Door & Jamb, PVC Moulded 800mm x 2100mm ofm set(s) 1,780.00 3.00 5,340.00
3.4.06 Door & Jamb, PVC Louvered 600mm x 2100mm ofm set(s) 990.00 3.00 2,970.00
Materials
Module VII FINISHING WORKS
8.00 Tileworks
Materials sqm
8.01 1st Coat Painting

Materials
Interior Concrete Surfaces (includes slabs) sqm 181.48
4.2.17 Paint, Coat Saver 500 Coat Saver Latex Flat (White) ofm 4L can 360.00 6.05 2,177.70
Exterior Concrete Surfaces (Plain Finished Mouldings & Textured Finish) sqm 27.81
4.2.11 Paint, Davies Acrylic Concrete Primer & Sealer (DV 1350) ofm 4L can 445.00 0.93 412.52
Firewall & CR 37.59
Wall Partitions sqm 45.12
4.2.17 Paint, Coat Saver 500 Coat Saver Latex Flat (White) ofm 4L can 360.00 1.00 360.00
Ceiling sqm 38.10
4.2.19 Paint, Davies Interior Primer & Sealer (DV 1360) ofm 4L can 500.00 1.27 635.00
Doors & Cabinetry sqm 12.36
Module VII MOVE-IN WORKS
8.04 Electrical Fixtures
Materials
6.2.18 Panel Board,Wall Mounted 60AT 8 Branches ofm set(s) 1,574.45 1.00 1,574.45
6.1.09 Circuit Breaker, Plug-In Type 60A ofm pc(s) 235.00 1.00 235.00
6.1.06 Circuit Breaker, Plug-In Type 20A ofm pc(s) 215.00 5.00 1,075.00
6.2.23 Plate, Three Gang ofm pc(s) 23.40 2.00 46.80
6.2.24 Plate, Two Gang ofm pc(s) 23.40 1.00 23.40
6.2.22 Plate, Single ofm pc(s) 23.40 6.00 140.40
6.2.27 Switch, 1-way ofm pc(s) 35.00 12.00 420.00
6.2.11 Outlet, Duplex Convenience (2-gang plate and socket assembly) ofm set(s) 95.00 8.00 760.00
6.2.12 Outlet, Range/Ref ofm set(s) 157.90 2.00 315.80
6.2.15 Outlet, Weatherproof ofm set(s) 188.00 1.00 188.00
6.2.09 Outlet, A.C.U. ofm set(s) 125.00 3.00 375.00
6.2.10 Outlet, Cable ofm set(s) 125.00 2.00 250.00
6.2.14 Outlet, Telephone ofm set(s) 75.90 2.00 151.80
6.2.25 Receptacle, Porcelain 100mm x 100mm ofm pc(s) 36.50 13.00 474.50
8.05 Final Coat Painting
Materials
Interior Concrete & Masonry Surfaces sqm 181.48
4.2.18 Paint, Coat Saver 515 Coat Saver Latex Semi-Gloss (White) ofm 4L can 460.00 4.00 1,840.00
Exterior Concrete Surfaces (Sandblast finish) sqm 27.81
4.2.25 Paint, Sun & Rain 408 (Sweet Corn) ofm 4L can 550.00 1.11 611.82
4.2.23 Paint, Sun & Rain 429 (Tulips) ofm 4L can 525.00 1.00 525.00
4.2.24 Paint, Sun & Rain 913 (Tasty Tan) ofm 4L can 525.00 0.10 52.25
Firewall 37.59
4.2.14 Paint, Sun & Rain (SG White) ofm 4L can 540.00 0.25 135.00
4.2.18 Paint, Coat Saver 515 Coat Saver Latex Semi-Gloss (White) ofm 4L can 460.00 1.00 460.00
Ceiling sqm 38.10
4.2.20 Paint, Davies 300 Flat Wall Enamel (White) ofm 4L can 505.00 1.50 757.50
4.2.22 Thinner, DV 401 Paint Thinner ofm 4L can 322.00 1.00 322.00
4.2.21 Paint, Davies Quick Dry Enamel (White) ofm 4L can 620.00 0.49 306.53
4.1.37 Thinner, Paint cfm 1L can 47.50 0.12 5.87
Stair Railings & Steel Windows sqm 7.71
8.07 Tapping To Main
Materials
Sewer & Drainage
Waterline
TOTAL 162,047.77
Subject : MODEL UNIT PROPOSED HOUSE BUDGET (SINGLE ATTACHED)
Location : Orchard Place, Pinagbarilan, Bulacan
Owner : Prominence Property Incorporated
Date :
Module Pay Items Mat-Type Units Unit Ref. Direct

No. Cost Qty. Cost
1.02 2000 psi RC Wall Footing
Materials
CIP Wall Footing
1.04 2000 psi Zucallo Wall
Materials
1.05 Septic Vault,1200x2100x1600mm
Materials
10.50 2000 psi Reinforced Concrete (1:4:5) cum 5.04 0.50
10.50 1.1.01 Cement, Portland 40kgs ofm bags 218.00 3.53 769.10
1.2.01 CHB, 400psi 100mm x 200mm x 400mm cfm pc(s) 11.00 136.50 1,501.50
5.2.08 Clean - Out, PVC 100mm x 100mm ofm pc(s) 54.90 2.00 109.80
Module II GROUND FLOOR RC WALL
Materials
Materials
Sewer & Drainage
5.1.01Pipe PVC Series 600 x 50mm x 3000mm ofm pc(s) 172.75 3.00 518.25
Waterline
Materials
Concreting 5.87
Module III SECOND FLOOR SUSPENDED SLAB
3.01 2F Slab Concreting
3.01a Formworks & Concreting
Materials
Concreting 2.67
1.40 1.1.01 Cement, Portland 40kgs ofm bag(s) 218.00 22.79 4,968.66
Slab
3.01b Wires & Conduits
Materials
6.1.03 Box, Junction PVC 100x100mm ofm pc(s) 23.75 6.00 142.50
Module IV SECOND FLOOR RC WALL
Materials
6.1.01 Box & Cover, Junction PVC 100mm x 100mm ofm set(s) 27.93 - -
Materials
Concreting 6.93
Module VB ROOFING & ACCESSORIES
5.04 Prepainted GI Roof and Accessories
Materials
7.1.05 Roofing, GI Pre-Painted Rib-Type 0.40mm x 1133mm ofm ln.m. 245.40 27.36 6,714.14
7.3.06 Bended Accessories, GI Prepainted Capping/Wall Flashing 0.40mm x 915mm x 2440mm ofm pc(s) 468.60 2.50 1,171.50
7.3.07 Bended Accessories, GI Pre-Painted End Flashing 0.40mm x 457mm x 2440mm ofm pc(s) 260.00 5.00 1,300.00
7.3.05 Bended Accessories, GI Prepainted Capping/Double Flashing 0.40mm x 1220mm x 2440mm ofm pc(s) 593.61 - -
7.2.21 Bended Accessories, GI Pre-Painted Wall Flashing 0.40mm x 457mm x 2440mm ofm pc(s) 468.60 - -
7.2.32 Bended Accessories, GI Pre-Painted Box Type Gutter 0.40mm x 457mm x 2440mm ofm pc(s) 260.00 2.50 650.00
Materials
Downspouts
Module VC MISCELLANEOUS CONCRETE
Materials
Materials
Formworks sq m 3.69
Materials
Module VD MASONRY FINISHES
Materials
Materials
5.11 Concrete Mouldings & Canopy
Materials
Mouldings sqm 0.96
Canopy cum 0.22
Module VI SLAB-ON-FILL
6.01 2000 psi Slab-on-Fill, 100mm
Materials
Materials
5.1.01Pipe PVC Series 600 x 50mm x 3000mm ofm pc(s) 172.75 6.00 1,036.50
5.2.10 Clean - Out, PVC with plug 100mm ofm pc(s) 54.90 3.00 164.70
5.2.23 P-Trap, PVC 50mm x 50mm ofm pc(s) 72.66 1.00 72.66
Waterline
5.2.18 Elbow, uPVC Plain 12mm ofm pc(s) 9.50 7.00 66.50
5.2.18 Elbow, uPVC Threaded 12mm ofm pc(s) 14.85 6.00 89.10
5.2.33 Tee, uPVC Plain 12mm ofm pc(s) 12.95 5.00 64.75
Module VII CARPENTRY
Materials
3.5.183 Furring Channel, Double 0.40mm x 19mm x 50mm x 5000mm ofm pcs 107.30 12.00 1,287.60
3.5.184 Furring Channel, Single 0.40mm x 19mm x 25mm x 5000mm ofm pcs 82.10 9.00 738.90
3.5.185 Carrying Channel, 0.80mm x 13mm x 38mm x 5000mm ofm pcs 122.50 5.00 612.50
3.5.167 Wall Angle, 0.40mm x 25mm x 25mm x 3000mm ofm pcs 35.75 15.00 536.25
3.5.170 W-clip, Double ofm pcs 4.15 20.00 83.00
3.5.171 W-clip, Single ofm pcs 6.00 20.00 120.00
3.1.01 Board, Fiber Cement 3.5mm x 1200mm x 2400mm ofm pc(s) 318.00 4.00 1,272.00
3.5.182 Gypsum Tekscrew 1 1/4" (32mm) ofm pc(s) 0.60 50.00 30.00
Materials
3.5.186 Metal Studs, 0.60mm x 32mm x 51mm x 2400mm ofm pc(s) 109.84 14.00 1,537.76
3.5.187 Metal Track, 0.60mm x 32mm x 51mm x 3000mm ofm pc(s) 120.25 6.00 721.50
3.5.178 Corner Beads Rondo P32mm x 2.8m ofm pc(s) 125.00 2.00 250.00
3.5.173 Gypsum Screw 1" (25mm) ofm pc(s) 0.60 50.00 30.00
3.5.179 Gypsum Screw 1 1/4" (32mm) ofm pc(s) 0.40 50.00 20.00
7.03 Interior PVC Doors & Jambs
Materials
3.4.08 Door & Jamb, PVC Moulded 800mm x 2100mm ofm set(s) 1,780.00 3.00 5,340.00
3.4.06 Door & Jamb, PVC Louvered 600mm x 2100mm ofm set(s) 990.00 3.00 2,970.00
Materials
Module VII FINISHING WORKS
8.00 Tileworks
Materials sqm
8.01 1st Coat Painting

Materials
4.2.17 Paint, Coat Saver 500 Coat Saver Latex Flat (White) ofm 4L can 360.00 6.05 2,177.70
Firewall & CR 37.59
4.2.17 Paint, Coat Saver 500 Coat Saver Latex Flat (White) ofm 4L can 360.00 1.00 360.00
Ceiling sqm 38.10
4.2.19 Paint, Davies Interior Primer & Sealer (DV 1360) ofm 4L can 500.00 1.27 635.00
Module VII MOVE-IN WORKS
Materials
6.2.18 Panel Board,Wall Mounted 60AT 8 Branches ofm set(s) 1,574.45 1.00 1,574.45
6.1.06 Circuit Breaker, Plug-In Type 20A ofm pc(s) 215.00 5.00 1,075.00
6.2.23 Plate, Three Gang ofm pc(s) 23.40 2.00 46.80
6.2.24 Plate, Two Gang ofm pc(s) 23.40 1.00 23.40
6.2.22 Plate, Single ofm pc(s) 23.40 6.00 140.40
6.2.11 Outlet, Duplex Convenience (2-gang plate and socket assembly) ofm set(s) 95.00 8.00 760.00
6.2.12 Outlet, Range/Ref ofm set(s) 157.90 2.00 315.80
6.2.15 Outlet, Weatherproof ofm set(s) 188.00 1.00 188.00
6.2.09 Outlet, A.C.U. ofm set(s) 125.00 3.00 375.00
6.2.10 Outlet, Cable ofm set(s) 125.00 2.00 250.00
6.2.14 Outlet, Telephone ofm set(s) 75.90 2.00 151.80
6.2.25 Receptacle, Porcelain 100mm x 100mm ofm pc(s) 36.50 13.00 474.50
Materials
4.2.18 Paint, Coat Saver 515 Coat Saver Latex Semi-Gloss (White) ofm 4L can 460.00 4.00 1,840.00
Exterior Concrete Surfaces (Sandblast finish) sqm 27.81
4.2.25 Paint, Sun & Rain 408 (Sweet Corn) ofm 4L can 550.00 1.11 611.82
4.2.23 Paint, Sun & Rain 429 (Tulips) ofm 4L can 525.00 1.00 525.00
4.2.24 Paint, Sun & Rain 913 (Tasty Tan) ofm 4L can 525.00 0.10 52.25
Firewall 37.59
4.2.14 Paint, Sun & Rain (SG White) ofm 4L can 540.00 0.25 135.00
4.2.18 Paint, Coat Saver 515 Coat Saver Latex Semi-Gloss (White) ofm 4L can 460.00 1.00 460.00
Ceiling sqm 38.10
4.2.20 Paint, Davies 300 Flat Wall Enamel (White) ofm 4L can 505.00 1.50 757.50
4.2.22 Thinner, DV 401 Paint Thinner ofm 4L can 322.00 1.00 322.00
4.1.37 Thinner, Paint cfm 1L can 47.50 0.12 5.87
8.07 Tapping To Main
Materials
Sewer & Drainage
Waterline
TOTAL 162,047.77
GF WALL OPENINGS Painting
Doors qty. ht. width area/unit total area Block-outs Ref
D-1 1.00 2.10 0.90 1.89 1.89 5.10 Grnd Flr
D-2 - 2.10 0.80 1.68 - 4.20
D-3 1.00 2.10 0.80 1.68 1.68 5.00

D-4 1.00 2.10 0.60 1.26 1.26 4.80 2nd Flr
Windows -
w1 1.00 0.80 1.20 0.96 0.96 2.80
w2 - 1.20 1.20 1.44 - 2.40
w3 3.00 1.00 1.20 1.20 3.60 5.60
w4 1.00 0.60 1.80 1.08 1.08 3.00
w5 1.00 0.80 0.80 0.64 0.64 2.40
w6 1.00 0.60 0.60 0.36 0.36 1.80
w7 - 1.80 0.60 1.08 - 3.60
w8 - 1.20 0.80 0.96 - 2.40
net 6.00 24.00 11.83 11.11 35.30 Ceiling
Others
GF Wall Ht. L Thk. Area Vol.
Grid 1 2.70 6.00 0.10 16.20 1.62
Grid 2 2.70 - 0.10 - -
Grid 3 2.70 1.15 0.10 3.11 0.31 wall @ cr
Grid 4 2.70 2.10 0.10 5.67 0.57
Grid 5 2.70 3.90 0.10 10.53 1.05
Grid A 2.70 5.60 0.10 15.12 1.51 CR INT
Grid B 2.70 2.10 0.10 5.67 0.57 wall @ cr
Grid C 2.70 - 0.10 - -
Grid D 2.70 2.15 0.10 5.81 0.58
Grid E 2.70 2.85 0.10 7.70 0.77
Total 25.85 69.80 6.98
TOTAL 5.87
Zocalo Wall 1.68
CONCRETE VOLUME VOLUME

Wall FTG. Width L Thk. Area Vol. Wall FTG.
Grid 1 0.40 6.20 0.25 2.48 0.62 Grid 1
Grid 2 0.00 0.25 0.00 0.00 Grid 2
Grid 3 0.40 0.60 0.25 0.24 0.06 Ftg. @ Cr Grid 3
Grid 4 0.40 2.10 0.25 0.84 0.21 Grid 4
Grid 5 0.40 3.70 0.25 1.48 0.37 Grid 5
Grid A 0.40 4.60 0.25 1.84 0.46 Grid A
Grid B 0.40 2.15 0.25 0.86 0.22 Ftg. @ Cr Grid B
Grid C 0.25 0.00 0.00 Grid C
Grid D 0.40 2.15 0.25 0.86 0.22 Grid D
Grid E 0.40 2.85 0.25 1.14 0.29 Grid E
Total 0.40 24.35 0.25 9.74 2.44 Total
COLUMN FOOTING
Mark Qty L W t Area Volume
F1 - 1.00 1.00 0.30 - -
Total - -
COLUMN
Mark Qty h b d Area Volume
C1 - 3.05 0.20 0.25 - -
Total - -
2F WALL OPENINGS
Doors qty. ht. width area/unit total area Block-outs
D-1 - -
D-2 - 2.10 0.80 1.68 - 4.20
Windows -
Windows -
w1 - 0.80 1.20 0.96 - 1.60
w2 1.00 1.20 1.20 1.44 1.44 3.60
w3 2.00 1.00 1.20 1.20 2.40 4.40
w4 - 0.60 1.80 1.08 - 1.20
w5 - 0.80 0.80 0.64 - 1.60
w6 1.00 0.60 0.60 0.36 0.36 1.80
w7 1.00 1.80 0.60 1.08 1.08 4.20
w8 - 1.20 0.80 0.96 - 2.40
net 5.00 20.20 9.40 5.28 25.00
2F Wall Ht. L Thk. Area Vol.

Grid 1 2.40 6.00 0.10 14.40 1.44
Grid 2 2.40 2.15 0.10 5.16 0.52
Grid 3 2.40 - 0.10 - -
Grid 4 2.40 2.10 0.10 5.04 0.50
Grid 5 2.40 3.90 0.10 9.36 0.94
Grid A 2.40 5.60 0.10 13.44 1.34
Grid B 2.40 - - - -
Grid C 2.40 1.60 0.10 3.84 0.38
Grid D 2.40 1.55 - 3.72 -
Grid E 2.40 3.45 - 8.28 -
Above Ceiling/Division Wall
Grid A 0.60 6.00 0.10 3.60 0.36
Grid E 0.35 5.00 0.10 1.75 0.18
Grid 5 1.00 6.00 0.10 6.00 0.60
Grid 6 0.10 - -
Total 43.35 74.59 6.26

6.93
69.31
Cost Comparison of CIP Wall Vs. Steel Casement Window

Area (sqm) u/c Area (Sqft) u/c
1.74 81.67 forms 18.72 130
7800 conc 52.6
142.11 2,433.60
1,357.20 984.67
1,499.31 3,418.27
CONCRETE BLOCK-
GF WALL OPENINGS
Description Length Area ht opening Area Doors qty.
interior Walls 69.80 11.11 58.69 D-1 1.00
wall @ t & B 5.30 2.50 13.25 D-2 0.00
Dry Walls - -
Exterior Walls 69.80 11.11 58.69 D-3 1.00
interior Walls 74.59 5.28 69.31 D-4 0.00
Exterior Walls 12.00 2.50 5.28 24.72 28.66 148.32 Windows
Above Ceiling 10.00 1.20 6.00 5.93 w1 1.00
Slabs(Suspended Slab) 25.84 - 25.84 w2 1.00
Dry Walls 10.10 2.40 3.36 45.12 w3 5.00
Firewall 5.20 w4 1.00
CR2 - 2.50 - w5 1.00
w6 2.00
w7 1.00
w8
Interior Ceiling 27.60 net 12.00
Ceiling Eaves 17.00 0.50 8.50
Drop Ceiling - - 2.00
Cabinets 0.40 0.60 1.44
Door 1 0.90 2.10 7.56
Door 2 0.80 2.10 3.36
28
5.50 3.00 16.50

153.84 3.65
VOLUME EXCAVATION
Width L Ht. Area Vol.
0.40 6.20 0.60 2.48 1.49
0.00 0.60 0.00 0.00
0.40 0.60 0.60 0.24 0.14 Ftg. @ Cr
0.40 2.10 0.60 0.84 0.50
0.40 3.70 0.60 1.48 0.89
0.40 4.60 0.60 1.84 1.10
0.40 2.15 0.60 0.86 0.52 Ftg. @ Cr
0.60 0.00 0.00
0.40 2.15 0.60 0.86 0.52
0.40 2.85 0.60 1.14 0.68
0.40 24.35 0.60 9.74 5.84
Area Covered
Skimcoat 181.48 sqm
Sandblast 27.81 sqm
Firewall& CR Int 37.59 sqm
Ceiling 38.10 sqm
Wall Parttion 45.12 sqm
Cabinet & Doors 12.36 sqm
Steel Windows 4.56 sqm
Railings 3.15 sqm
Plastering 41.11 sqm
CHB Wall w/h l qty area volume

wall 3.00 3.50 1.00 10.50 1.05 30.40
Common 3.50 2.00 1.00 3.50 0.35
Upper 1.00 1.50 1.00 0.75 0.08
openings 0.60 0.60 1.00 0.36 0.04
net 14.39 1.01
2F Slab w/h l qty area volume

27.60 2.76
openings 0.80 2.20 1.00 1.76 0.18

net 25.84 2.58 17.25
Columns/Beams
L b d Vol
C1 3.50 0.2 0.25 0.18
C2 3.00 0.15 0.25 0.11
LB1 4.50 0.1 0.2 0.09
0.38
TILES
CR1 CR2 KC Total Pcs
UNGLAZED (FL 2.38 3.44 5.82 146.00
GLAZED(WALL) 3.36 3.84 - 7.20 180.00
MOULDINGS
L W t Area Vol
window 12.00 0.10 0.08 1.20 0.09
Perimeter 12.00 0.30 0.08 3.60 0.27
W1 3.30 1.60 0.08 5.28 0.40
W1A - 1.00 0.08 - -
W1B - 0.60 0.08 - -
10.08 0.76
0.0050
CONCRETE BLOCK-OUT
ALL OPENINGS BLOCK_OUT
ht. width area/unit total area
2.10 0.90 1.89 1.89
2.10 0.80 1.68 0.00
0.00 0.00
2.10 0.80 1.68 1.68
2.10 0.60 1.26 0.00
0.00 0.00
1.20 0.80 0.96 0.96
1.20 1.20 1.44 1.44
1.00 1.20 1.20 6.00
2.40 0.60 1.44 1.44
0.80 0.80 0.64 0.64
0.60 0.60 0.36 0.72
1.80 0.60 1.08 1.08
0.00 0.00
28.40 12.19 15.85
532
: SERENE MODEL UNIT
FA = 50.0sqm, CIP Wall System,3BR, 2TB, LA=80sqm PROPOSED HOUSE BUDGET
: Orchard Place, Pinagbarilan, Bulacan
ATTAC
: Prominence Property Incorporated
: July 9, 2019
Mat- Factors Units Unit Actual Actual Direct
Pay Items
Type Cost Qty. Cost
SUB-STRUCTURE #N/A
Layout, Batterboards & Excavation cum #N/A 6.20 #N/A
Materials 4.00 uses
Direct Labor 2,508.22
1.01.1 Staking & Layout cfl bd.ft. 21.08 17.00 358.32
1.01.2 Excavation, Medium Hard cfl cu.m. 346.53 6.20 2,149.90
2000 psi RC Wall Footing sqm #N/A 9.74 #N/A
Materials
CIP Wall Footing
Gravel Bed, 50mm sqm 9.74
1.1.05 Gravel, Crushed G-3/4 cfm 0.05 cum/sqm #N/A #N/A 0.49 #N/A
1.1.01 Cement, Portland 40kgs ofm 7.00 bag/cum #N/A #N/A 17.00 #N/A
Reinforcing Bars 2.00 sets kg(s) 70.30
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.76 pcs/lnm #N/A #N/A 19.00 #N/A
Consumables
1.02.3 Rebar Works cfl kg(s) 31.08 70.30 2,185.00
1.02.1 Base Trimming & Compaction cfl sq.m. 381.19 0.97 371.28
1.02.2 Gravel Bed Preparation cfl cu.m. 346.53 0.49 168.76
1.02.4 Concrete Pouring cfl cu.m. 695.65 2.44 1,693.91
1.02.5 Concrete Finishing - Grade Member/ leveling cfl sq.m. 31.19 9.74 303.77
Wooden Zucallo Forms,600x2400mm bf #N/A 421.67 #N/A
Materials 15.00 uses set(s) 22.00
3.2.18 Lumber, Rough 2" x 3" x 8' cfm 17.00 bf/set #N/A #N/A 4.16 #N/A
3.2.19 Lumber, Rough 2" x 3" x 10' cfm 1.00 bracing/set #N/A #N/A 1.47 #N/A
3.3.36 Nails, Common Wire 2" cfm 0.10 kg/sht #N/A #N/A 0.15 #N/A
1.03.1 Form Fabrication cfl bd.ft. 13.40 84.33 1,129.82
2000 psi Zucallo Wall sqm #N/A 15.51 #N/A
Materials
Reinforcing Bars #VALUE! kg(s) 59.20
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.83 pcs/lm #N/A #N/A 16.00 #N/A
Consumables
1.04.2 Form Installation cfl sq.m. 45.69 31.68 1,447.37
1.04.3 Form Removal cfl sq.m. 27.41 31.68 868.42
1.04.4 Concrete Pouring cfl cu.m. 1,053.72 1.68 1,770.51
1.04.5 Concrete Finishing cfl sq.m. 37.95 15.51 588.66
1.02.6 Backfilling cfl cu.m. 162.43 3.77 612.20
Septic Vault,1200x2800x1600mm unit #N/A 1.00 #N/A
Materials
2000 psi Reinforced Concrete (1:4:5) cum 5.04 0.67 3.39
1.1.01 Cement, Portland 40kgs ofm 7.00 bag/cum bags #N/A 4.70 #N/A
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 1.20 pcs/sqm Slab #N/A #N/A 6.55 #N/A
2.2.11 Tie Wire, GI Ga.18 cfm 0.02 kg/kgSteel kg(s) #N/A 0.48 #N/A
Consumables
Gravel Bed, 50mm thk 0.05 mm thk sqm
1.1.05 Gravel, Crushed G-3/4 cfm #N/A #N/A 0.17 #N/A
Wooden Forms 8.00 uses bf 2.52 4.73
3.2.18 Lumber, Rough 2" x 3" x 8' cfm 2.50 pcs/sqm #N/A #N/A 0.79 #N/A
3.1.08 Board, Plywood 6.0mm x 1200mm x 2400mm cfm 0.35 pc/sq.m. #N/A #N/A 0.11 #N/A
1.1.01 Cement, Portland 40kgs ofm 55.00 pcs/bag bags #N/A 5.00 #N/A
1.1.07 Sand, White cfm 0.10 cum/bag cum #N/A 0.50 #N/A
Page 58 of 87
Pay Items
Type Cost Qty. Cost
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.69 pcs/sqm Wall #N/A #N/A 4.50 #N/A
2.2.11 Tie Wire, GI Ga.18 cfm kg(s) #N/A 0.33 #N/A
5.1.03 Pipe, PVC Series 600 x 100mm x 3000mm ofm #N/A #N/A 0.60 #N/A
5.2.32 Tee, PVC 100mm x 100mm ofm #N/A #N/A 3.00 #N/A
1.1.01 Cement, Portland 40kgs ofm 0.25 bags/sqm bags #N/A 2.50 #N/A
1.1.07 Sand, White cfm 0.02 cum/sqm cum #N/A 0.36 #N/A
1.05.1 Manual Excavation - Hard Medium cfl cu.m. 434.24 4.03 1,750.87
1.05.3 Rebar Works cfl kg(s) 19.95 40.89 815.53
1.05.4 Form Fabrication cfl bd.ft. 28.39 6.34 180.04
1.05.5 Concrete Pouring cfl cu.m. 895.52 0.67 601.79
1.05.7 CHB Laying cfl sq.m. 76.92 14.40 1,107.69
1.05.8 Wall Plastering cfl sq.m. 86.54 14.40 1,246.15
SLAB-ON-FILL #N/A
2000 psi Slab-on-Fill, 100mm sqm #N/A 26.65 #N/A
Materials
Gravel Bed, 50mm sqm 26.70
1.1.03 Gravel, Crushed G-1 cfm 0.05 cum/sqm cum 875.00 1.34 1,168.13
2000 psi Reinforced Concrete #VALUE! cum 2.67
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.877 pcs/sqm #N/A #N/A 24.00 #N/A
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm dowels #N/A #N/A 4.21 #N/A
Consumables
2.01.2 Levelling & Compaction cfl sq.m. 1,450.98 2.67 3,866.86
PVC Pipes & Fittings lm #N/A 33.90 #N/A
Materials
5.1.01Pipe PVC Series 600 x 50mm x 3000mm ofm #N/A #N/A 1.40 #N/A
5.2.16 Elbow, PVC 100mm x 45º ofm #N/A #N/A 2.00 #N/A
5.2.15 Elbow, PVC 75mm x45º ofm #N/A #N/A 2.00 #N/A
5.2.37 Wye, PVC 100mm x 100mm ofm #N/A #N/A 1.00 #N/A
5.2.36.1 Wye, PVC 75mm x 100mm ofm #N/A #N/A 1.00 #N/A
5.2.10 Clean - Out, PVC with plug 100mm ofm #N/A #N/A 1.00 #N/A
5.2.23 P-Trap, PVC 50mm x 50mm ofm #N/A #N/A 1.00 #N/A
5.2.05 Adhesive, Vulcaseal cfm #N/A #N/A 0.50 #N/A
Waterline
5.1.04 Pipe, uPVC Class 12.50 x 12mm x 3000mm ofm #N/A #N/A 7.00 #N/A
5.2.18 Elbow, uPVC Plain 12mm ofm #N/A #N/A 5.00 #N/A
5.2.18 Elbow, uPVC Threaded 12mm ofm #N/A 8.00 5.00 40.00
5.2.33 Tee, uPVC Plain 12mm ofm #N/A #N/A 5.00 #N/A
5.2.34 Tee, uPVC Threaded 12mm ofm #N/A #N/A 2.00 #N/A
5.2.03 Adaptor, uPVC Male 12mm cfm #N/A #N/A 2.00 #N/A
Direct Labor 551.11
2.02.1 Plumbing Rough-In (2" to 4"?) cfl ln.m. 14.81 12.90 191.11
2.02.2 Plumbing Rough-In (1/2"-3/4"?) cfl ln.m. 17.14 21.00 360.00
Wires & Conduits lm #N/A 21.00 #N/A
Materials
6.1.29 Wire, TW 2.0mm² (150mtr/roll) (stranded) cfm #N/A #N/A 16.00 #N/A
6.1.22 Wire, Coaxial Cable RJ59 cfm #N/A #N/A - #N/A
6.1.34 Wire, Telephone Jacketed #22/2P cfm #N/A #N/A - #N/A
2.2.06 Tie Wire, GI Ga.16 cfm #N/A #N/A 1.00 #N/A
Direct Labor 366.15
2.03.1 Electrical Rough-In (Conduits & Boxes) cfl ln.m. 17.44 21.00 366.15
GROUND FLOOR RC WALL #N/A
Materials
Page 59 of 87
Pay Items
Type Cost Qty. Cost
6.1.04 Box, Utility PVC 50mm x 100mm ofm #N/A #N/A 18.00 #N/A
6.1.01 Box & Cover, Junction PVC 100mm x 100mm ofm #N/A #N/A - #N/A
3.01.6 Electrical Rough-In (Conduits & Boxes) cfl ln.m. 45.22 39.62 1,791.60
PVC Pipes & Fittings lm #N/A 25.00 #N/A
Materials
Sewer & Drainage
5.1.01Pipe PVC Series 600 x 50mm x 3000mm ofm #N/A #N/A 2.23 #N/A
5.1.03 Pipe, PVC Series 600 x 100mm x 3000mm ofm #N/A #N/A - #N/A
5.2.15.1 Elbow, PVC 75mm x 90º ofm #N/A #N/A 1.00 #N/A
5.2.15 Elbow, PVC 75mm x45º ofm #N/A #N/A 4.00 #N/A
5.2.23 P-Trap, PVC 50mm x 50mm ofm #N/A #N/A 1.00 #N/A
5.2.36.1 Wye, PVC 50mm x 75mm ofm #N/A #N/A 1.00 #N/A
Waterline
5.2.18 Elbow, uPVC Plain 12mm ofm #N/A #N/A 6.00 #N/A
5.2.18 Elbow, uPVC Threaded 12mm ofm #N/A 8.00 2.00 16.00
5.2.34 Tee, uPVC Threaded 12mm ofm #N/A #N/A 1.00 #N/A
5.2.33 Tee, uPVC Plain 12mm ofm #N/A #N/A 1.00 #N/A
5.2.03 Adaptor, uPVC Male 12mm cfm #N/A #N/A 2.00 #N/A
Direct Labor
3.01.8 Plumbing Rough-In (1/2"-3/4"?) cfl ln.m. 80.00 18.30 1,464.00
GF Wall Concreting sqm #N/A 69.80 #N/A
Materials
Block-outs
Formworks 15.00 uses sqm 139.59 #N/A
3.1.06 Board, Phenolic 12.0mm x 1200mm x 2400mm cfm 2.88 sqm/pc #N/A 430.00 3.23 1,389.44
Bracing & Scaffoldings 100.00 uses
Concreting 5.87
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.75 pc/sq.m. #N/A #N/A 40.94 #N/A
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.08 diagonals #N/A #N/A 2.83 #N/A
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm Beams #N/A #N/A 7.40 #N/A
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm Cols #N/A #N/A 5.33 #N/A
Consumables
3.01.2 Form Fabrication cfl sq.m. 41.41 88.86 3,680.00
3.01.5 Form Removal cfl sq.m. 17.30 139.59 2,415.00
SECOND FLOOR SUSPENDED SLAB #N/A
2F Slab Concreting cum #N/A 2.67 #N/A
Formworks & Concreting cum #N/A 2.67 #N/A
Materials
Block-outs
Formworks 10.00 uses sqm 25.84
3.1.06 Board, Phenolic 12.0mm x 1200mm x 2400mm cfm 2.88 sqm/pc #N/A 430.00 0.90 385.81
Concreting 2.67
Page 60 of 87
Pay Items
Type Cost Qty. Cost
Slab
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.06 Beams #N/A #N/A 6.00 #N/A
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 2.00 Top/temp #N/A #N/A 12.00 #N/A
52.00
Consumables
Wires & Conduits lnm #N/A 33.10 #N/A
Materials
6.1.30 Wire, TW 3.5mm² (150mtr/roll) (stranded) cfm CO #N/A #N/A 24.15 #N/A
6.1.29 Wire, TW 2.0mm² (150mtr/roll) (stranded) cfm Light #N/A #N/A 42.04 #N/A
6.1.03 Box, Junction PVC 100x100mm ofm #N/A #N/A 6.00 #N/A
6.1.38 Wire, THW 5.5 mm² Stranded (columbia) cfm Aircon #N/A #N/A - #N/A
6.1.11 Conduit, Flexible PVC 20mm cfm #N/A #N/A - #N/A
Direct Labor 383.71
4.01.7 Electrical Rough-In (Conduits & Boxes) cfl ln.m. 11.59 33.10 383.71
SECOND FLOOR RC WALL #N/A
Materials
6.1.38 Wire, THW 5.5 mm² Stranded (columbia) cfm Aircon #N/A #N/A 31.40 #N/A
6.1.04 Box, Utility PVC 50mm x 100mm ofm #N/A #N/A 9.00 #N/A
6.1.01 Box & Cover, Junction PVC 100mm x 100mm ofm #N/A #N/A -
2F Wall Concreting sqm #N/A 69.31 #N/A
Materials
Block-outs
Formworks 15.00 uses sqm 138.62 #N/A
Concreting 6.93
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.08 diagonals #N/A #N/A 2.00 #N/A
Consumables
STEEL FRAMING WORKS #N/A
Roof Framing lm #N/A 120.00 #N/A
Materials
2.4.56 Purlins, Cee Section 1.2mm x 50mm x 100mm x 6000mm cfm #N/A #N/A 11.50 #N/A
2.4.57 Purlins, Cee Section 1.2mm x 50mm x 150mm x 6000mm cfm #N/A #N/A 4.50 #N/A
2.3.14 Steel Bars, Round 12mm x 6000mm cfm #N/A #N/A 2.00 #N/A
2.4.62 LC Channel 3.0mm x50mmx150mm cfm #N/A #N/A 2.00 #N/A
2.4.63 LC Channel 4.0mm x50mmx150mm cfm #N/A #N/A 2.00 #N/A
8.1.05.1Cutting Disc #N/A #N/A 1.00 #N/A
8.1.05.2 Grinding Disc #N/A #N/A 1.00 #N/A
Page 61 of 87
Pay Items
Type Cost Qty. Cost
4.1.37 Thinner, Paint cfm #N/A #N/A 2.00 #N/A
6.01.1 Purlin Installation (Welded or Bolted inc Sag Rod) cfl ln.m. 26.14 120.00 3,136.36
Stair Railings lm #N/A 6.00 #N/A
Materials
2.4.48 Steel Bar, Tubular 1.2mm x 50mm x 50mm x 6000mm cfm #N/A 520.00 1.00 520.00
8.1.05.1Cutting Disc #N/A #N/A 1.00 #N/A
8.1.05.2 Grinding Disc #N/A #N/A 1.00 #N/A
8.02.6 Installation of Railings cfl ln.m. 400.00 6.00 2,400.00
Aluminum Windows sqft 308.66 132.01 37,000.00
Materials
Window, Sliding #1 (0.80m x 1.20m) cfm sqft 218.02 10.32 2,250.00
Window, Fixed #4 (0.60m x 2.40m) cfm sqft 232.56 15.48 3,600.00
Window, Awning #6 (0.60m x 0.60m) cfm sqft 290.70 7.74 2,250.00
Window, Fixed #7 (0.60m x 1.80m) cfm sqft 193.80 11.61 2,250.00
11.02.1 Aluminum Window Installation cfl sq.ft. 70.07 132.01 9,250.00
ROOFING & ACCESSORIES #N/A
Prepainted GI Roof and Accessories #N/A #N/A 40.73 #N/A
Materials
7.1.05 Roofing, GI Pre-Painted Rib-Type 0.40mm x 1133mm ofm 1.05 mtr(s) eff Width #N/A 230.06 40.73 9,371.09
7.3.06 Bended Accessories, GI Prepainted Capping/Wall Flashing 0.40mm x 915mm x 2440mm ofm 2.40 mtrs #N/A 350.00 3.00 1,050.00
7.3.07 Bended Accessories, GI Pre-Painted End Flashing 0.40mm x 457mm x 2440mm ofm 2.40 mtrs pc(s) 349.52 6.00 2,097.14
7.3.05 Bended Accessories, GI Prepainted Capping/Double Flashing 0.40mm x 1220mm x 2440 ofm 2.40 mtrs #N/A #N/A - #N/A
7.2.21 Bended Accessories, GI Pre-Painted Wall Flashing 0.40mm x 457mm x 2440mm ofm 2.40 mtrs #N/A #N/A - #N/A
7.2.32 Bended Accessories, GI Pre-Painted Box Type Gutter 0.40mm x 457mm x 2440mm ofm 2.40 mtrs #N/A 350.00 3.00 1,050.00
3.5.177 Blind Rivets 1/8" x 1/2" cfm 8.00 pc/pc #N/A #N/A 80.00 #N/A
3.3.59 Screw, Tek 24mm x 45mm w/ Neoprene Washers cfm #N/A #N/A 325.86 #N/A
7.01.2 Long Span Roof Sheet Installation cfl ln.m. 37.91 40.73 1,544.19
7.01.3 Bended Accessories Installation cfl ln.m. 32.79 43.92 1,440.14
PVC Downspouts & Catchbasins set(s) #N/A 4.00 #N/A
Materials
Downspouts
1.2.01 CHB, 400psi 100mm x 200mm x 400mm cfm 7.00 pcs/set pc(s) 11.00 28.00 308.00
1.1.01 Cement, Portland 40kgs ofm 55.00 pcs/bag #N/A #N/A 0.51 #N/A
7.02.1 Catch Basin & Downspout Installation cfl set(s) 550.00 4.00 2,200.00
MISCELLANEOUS CONCRETE #N/A
RC Kitchen Counter sqm #N/A 1.02 #N/A
Materials
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 1.50 pcs/sqmSlab #N/A #N/A 1.53 #N/A
Wooden Forms(4u) bf 10.00
3.1.08 Board, Plywood 6.0mm x 1200mm x 2400mm cfm 4.00 use #N/A #N/A 0.13 #N/A
1.2.01 CHB, 400psi 100mm x 200mm x 400mm cfm 12.50 pcs/sqm pc(s) 11.00 13.50 148.50
1.1.01 Cement, Portland 40kgs ofm 55.00 pcs/bag #N/A #N/A 0.25 #N/A
Reinforcing Steel. 36ksi kg(s) 3.80 -
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.95 pcs/sqmWall #N/A #N/A 1.03 #N/A
1.1.01 Cement, Portland 40kgs ofm 0.25 bags/sqm #N/A #N/A 0.54 #N/A
Direct Labor lot 2.00 1,211.67
8.03.2 Form Fabrication cfl bd.ft. 12.60 10.00 126.00
Page 62 of 87
Pay Items
Type Cost Qty. Cost
8.01.5 CHB Laying cfl sq.m. 194.44 1.08 210.00
8.01.6 Wall Plastering cfl sq.m. 222.22 2.16 480.00
Concrete Stair Case sqm #N/A 3.69 #N/A
Materials
Formworks 10.00 uses sq m 3.69
3.2.15 Lumber, Rough 2" x 2" x 10' cfm #N/A #N/A 1.90 #N/A
Reinforcing Steel Gr 33 31.45
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm kgs/cu m #N/A #N/A 8.50 #N/A
Consumables -
8.02.2 Form Installation cfl sq.m. 216.80 3.69 800.00
8.02.3 Form Removal cfl sq.m. 33.20 3.69 122.50
Concrete Pads, 100x300x1000mm set(s) #N/A 2.00 #N/A
Materials
Wooden Forms (4 Uses) 4.00 uses bf
Direct Labor lot 600.00
8.03.1 Installation of Concrete Pad cfl set(s) 300.00 2.00 600.00
MASONRY FINISHES #N/A
Exterior Steel Doors & Jambs set(s) #N/A 2.00 #N/A
Materials
3.4.39 Door & Jamb, Steel 900mm x 2100mm ofm #N/A #N/A 1.00 #N/A
3.4.38 Door & Jamb, Steel 800mm x 2100mm ofm #N/A #N/A 1.00 #N/A
9.01.1 Door & Jamb Installation cfl set(s) 800.00 2.00 1,600.00
9.01.2 Lockset Installation cfl set(s) 78.75 2.00 157.50
Wall & Concrete Finishes sqm #N/A 191.20 #N/A
Materials
Corrective Plastering/Retouching (Interior/Exterior) sqm 181.48
4.1.34 Skim Coat, Superfine cfm 1.20 kg/sqm #N/A #N/A 319.56 #N/A
9.02.5 Skim Coat Application/Plastering cfl sq.m. 85.42 181.48 15,501.53
9.02.4 Wall Plastering cfl sq.m. 78.18 20.56 1,606.98
9.03.3 SandBlast Finish cfl sq.m. 123.46 9.72 1,200.00
Concrete Mouldings & Canopy sqm #N/A 0.32 #N/A
Materials
Mouldings sqm 0.10
Canopy cum 0.22
1.1.05 Gravel, Crushed G-3/4 cfm 0.65 cum/sqm #N/A #N/A 0.14 #N/A
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) cfm 0.02 cum/sqm #N/A #N/A 4.00 #N/A
9.03.1 Concrete Accent Mouldings cfl set 650.00 4.00 2,600.00
9.03.2 Conrete Pouring cfl lot 2,500.00 1.00 2,500.00
CARPENTRY #N/A
Ceilings, Eaves & Vents Eaves 8.50 sqm #N/A 36.10 #N/A
Materials Interior 27.60
3.5.183 Furring Channel, Double 0.40mm x 19mm x 50mm x 5000mm ofm pcs #N/A 12.00 #N/A
3.5.184 Furring Channel, Single 0.40mm x 19mm x 25mm x 5000mm ofm pcs #N/A 9.00 #N/A
3.5.185 Carrying Channel, 0.80mm x 13mm x 38mm x 5000mm ofm pcs #N/A 10.00 #N/A
3.5.167 Wall Angle, 0.40mm x 25mm x 25mm x 3000mm ofm pcs #N/A 25.00 #N/A
3.5.170 W-clip, Double ofm pcs #N/A 24.00 #N/A
3.5.171 W-clip, Single ofm pcs #N/A 36.00 #N/A
3.5.174 Jobscrew 12mm ofm #N/A #N/A 50.00 #N/A
3.3.39 Nails, Concrete 1" ofm #N/A #N/A 0.25 #N/A
3.5.177 Blind Rivets 1/8" x 1/2" ofm #N/A #N/A 500.00 #N/A
Page 63 of 87
Pay Items
Type Cost Qty. Cost
3.1.01 Board, Fiber Cement 3.5mm x 1200mm x 2400mm ofm 2.45 sqm/pc #N/A #N/A 8.00 #N/A
3.5.172 Board, Gypsum 12mm x 1200mm x 2440mm ofm 2.45 sqm/pc #N/A #N/A 9.00 #N/A
3.5.181 Gypsum Tekscrew 1" (25mm) ofm 20.00 pc/gypsum #N/A #N/A 250.00 #N/A
3.5.182 Gypsum Tekscrew 1 1/4" (32mm) ofm 20.00 pc/gypsum #N/A #N/A 50.00 #N/A
3.5.175 Jointing Compound ofm #N/A #N/A 1.00 #N/A
3.5.176 Meshtape/ Shurtape 2" x 2 ft/roll ofm #N/A #N/A 2.00 #N/A
3.5.58 Ceiling Vent, 400mm x 600mm cfm pc(s) 250.00 4.00 1,000.00
10.01.1 Joists & Ceiling Board Installation cfl sq.m. 236.55 36.10 8,539.33
Dry Wall Partitions(Double-walled) sqm #N/A 45.12 #N/A
Materials
3.5.172 Board, Gypsum 12mm x 1200mm x 2440mm ofm 2.45 sqm/pc #N/A #N/A 14.00 #N/A
3.5.186 Metal Studs, 0.60mm x 32mm x 51mm x 2400mm ofm #N/A #N/A 21.00 #N/A
3.5.187 Metal Track, 0.60mm x 32mm x 51mm x 3000mm ofm #N/A #N/A 6.00 #N/A
3.5.178 Corner Beads Rondo P32mm x 2.8m ofm #N/A #N/A 1.00 #N/A
3.5.173 Gypsum Screw 1" (25mm) ofm #N/A #N/A 50.00 #N/A
3.5.179 Gypsum Screw 1 1/4" (32mm) ofm #N/A #N/A 50.00 #N/A
3.5.181 Gypsum Tekscrew 1" (25mm) ofm #N/A #N/A 200.00 #N/A
3.5.174 Jobscrew 12mm ofm #N/A #N/A 50.00 #N/A
3.5.177 Blind Rivets 1/8" x 1/2" ofm #N/A #N/A 500.00 #N/A
3.3.39 Nails, Concrete 1" ofm #N/A #N/A 0.50 #N/A
3.5.175 Jointing Compound ofm #N/A #N/A 0.50 #N/A
3.5.176 Meshtape/ Shurtape 2" x 2 ft/roll ofm #N/A #N/A 0.50 #N/A
10.02.1 Studs & Wall Board Installation (Double Wall) cfl sq.m. 85.55 45.12 3,860.02
Interior PVC Doors & Jambs set(s) #N/A 6.00 #N/A
Materials
3.4.08 Door & Jamb, PVC Moulded 800mm x 2100mm ofm #N/A #N/A 3.00 #N/A
3.4.06 Door & Jamb, PVC Louvered 600mm x 2100mm ofm #N/A #N/A 3.00 #N/A
3.3.33 Lockset cfm #N/A #N/A 6.00 #N/A
10.03.1 Door & Jamb Installation cfl set(s) 533.33 6.00 3,200.00
10.03.2 Lockset Installation cfl set(s) 63.75 6.00 382.50
Cabinet Doors 300mmx650mm (Kitchen) set(s) #N/A 4.00 #N/A
Materials
3.1.07 Board, Plyboard 20.0mm x 1200mm x 2400mm cfm #N/A #N/A 1.00 #N/A
2.3.35 Lumber, S4S KD 2" x 3" x 8' cfm #N/A #N/A 2.00 #N/A
3.3.23 Handle, Cabinet stainless 25mm cfm #N/A #N/A 2.00 #N/A
Cabinet Doors 900mmx1500mm (Bedroom) set(s) #N/A 1.00 #N/A
Materials
3.1.07 Board, Plyboard 20.0mm x 1200mm x 2400mm cfm #N/A #N/A 1.00 #N/A
2.3.35 Lumber, S4S KD 2" x 3" x 8' cfm #N/A #N/A 1.00 #N/A
3.3.23 Handle, Cabinet stainless 25mm cfm #N/A #N/A 1.00 #N/A
10.04.1 Cabinet Framing & Door Installation cfl sq.m. 625.00 3.00 1,875.00
Materials
6.1.01 Box & Cover, Junction PVC 100mm x 100mm ofm #N/A #N/A 7.00 #N/A
FINISHING WORKS #N/A
Tileworks sqm #N/A 22.70 #N/A
Materials sqm
CR 21.50
4.2.04 Tiles, Ceramic Unglazed 300mm x 300mm cfm #N/A 31.00 56.00 1,736.00
4.2.01 Tiles, Ceramic Glazed 300mm x 300mm cfm #N/A 31.00 184.00 5,704.00
4.2.07 Grout, Tile (ABC) (2kls) cfm #N/A 70.00 1.50 105.00
Kitchen 1.20
4.2.04.1 Tiles, Ceramic Glazed 600mm x 1200mm cfm #N/A #N/A 2.00 #N/A
4.2.07 Grout, Tile (ABC) (2kls) cfm #N/A 70.00 0.50 35.00

11.01.1 Tile Installation & Grout cfl sq.m. 173.37 23.90 4,143.55
1st Coat Painting sqm #N/A 346.07 #N/A
Materials
4.2.17 Paint, Coat Saver 500 Coat Saver Latex Flat (White) ofm 25.00 sq m/gal #N/A #N/A 7.26 #N/A
4.2.11 Paint, Davies Acrylic Concrete Primer & Sealer (DV 1350) ofm 25.00 sq m/gal #N/A #N/A 1.51 #N/A
Firewall & CR 37.59
4.2.11 Paint, Davies Acrylic Concrete Primer & Sealer (DV 1350) ofm 25.00 sq m/gal #N/A #N/A 1.50 #N/A
Page 64 of 87
Pay Items
Type Cost Qty. Cost
Ceiling sqm 38.10
4.2.20 Paint, Davies 300 Flat Wall Enamel (White) cfm 25.00 sq m/gal #N/A #N/A 0.24 #N/A
4.1.24 Putty, Glazing cfm 25.00 sq m/gal #N/A #N/A 0.24 #N/A
4.1.37 Thinner, Paint cfm 4.00 gal/gal of Paint #N/A #N/A 0.06 #N/A
Other Consumables
11.03.1 First Coat Painting cfl sq.m. 25.51 346.07 8,828.55
Lot Levelling sqm 25.03 53.35 1,026.99
Direct Labor
11.04.2 Lot Levelling cfl sq.m. 19.25 53.35 1,026.99
MOVE-IN WORKS #N/A
Plumbing Fixtures unit #N/A 7.00 #N/A
Materials
5.3.24 Water Closet & Lavatory w/ Complete Fittings cfm #N/A #N/A 2.00 #N/A
5.3.13 Shower telephone type cfm #N/A 1,912.00 2.00 3,824.00
5.3.08 Floor Drain, Stainless 100mm x 100mm cfm #N/A #N/A 2.00 #N/A
5.3.09 Kitchen Sink & Kitchen Faucet W/ complete Fittings cfm #N/A #N/A 1.00 #N/A
5.2.28 Tape, Teflon cfm #N/A #N/A 10.00 #N/A
5.3.22 Valve, Gate 12mm cfm #N/A #N/A 2.00 #N/A
12.01.1 Bathroom Fixtures Installation cfl unit(s) 826.67 6.00 4,960.00
12.01.2 Kitchen Fixtures Installation cfl unit(s) 1,200.00 1.00 1,200.00
Electrical Fixtures fixt #N/A 56.00 #N/A
Materials
6.2.18 Panel Board,Wall Mounted 60AT 12 Branches ofm #N/A #N/A 1.00 #N/A
6.1.09 Circuit Breaker, Plug-In Type 60A ofm #N/A #N/A 1.00 #N/A
6.2.23 Plate, Three Gang ofm #N/A #N/A 2.00 #N/A
6.2.24 Plate, Two Gang ofm #N/A #N/A 1.00 #N/A
6.2.22 Plate, Single ofm #N/A #N/A 6.00 #N/A
6.2.27 Switch, 1-way ofm #N/A #N/A 12.00 #N/A
6.2.28 Switch, 3-way ofm #N/A #N/A 2.00 #N/A
6.2.11 Outlet, Duplex Convenience (2-gang plate and socket assembly) ofm #N/A #N/A 11.00 #N/A
6.2.12 Outlet, Range/Ref ofm #N/A #N/A 2.00 #N/A
6.2.15 Outlet, Weatherproof ofm #N/A #N/A 1.00 #N/A
6.2.09 Outlet, A.C.U. ofm #N/A 125.00 3.00 375.00
6.2.10 Outlet, Cable ofm #N/A #N/A 2.00 #N/A
6.2.14 Outlet, Telephone ofm #N/A #N/A 1.00 #N/A
6.2.25 Receptacle, Porcelain 100mm x 100mm ofm #N/A #N/A 13.00 #N/A
Direct labor 1,632.41
12.02.2 Panel Board Installation cfl set 720.00 1.00 720.00
12.02.1 Switches & Outlets Installation cfl fixt 16.29 56.00 912.41
Final Coat Painting sqm #N/A 393.98 #N/A
Materials
4.2.18 Paint, Coat Saver 515 Coat Saver Latex Semi-Gloss (White) ofm 30.00 sq m/gal #N/A #N/A 6.05 #N/A
Exterior Concrete Wall Surfaces (Plain Finished & Textured Finish) sqm 68.26
4.2.27 Paint, Sun & Rain Green Tree Elastomeric (SR-305) ofm 25.00 sq m/gal #N/A #N/A 0.46 #N/A
4.2.29 Paint, Sun & Rain Tinge Of Gray Elastomeric (SR060) ofm 25.00 sq m/gal #N/A #N/A 2.27 #N/A
Exterior Concrete Wall Surfaces (SandBlast Finished Mouldings) sqm 9.72
4.2.28 Paint, Sun & Rain Burger Brown Elastomeric (SR-911) ofm 25.00 sq m/gal #N/A #N/A 0.39 #N/A
Firewall 37.59
4.2.14 Paint, Sun & Rain (SG White) ofm 30.00 sq m/gal #N/A #N/A 0.25 #N/A
4.2.18 Paint, Coat Saver 515 Coat Saver Latex Semi-Gloss (White) ofm 30.00 sq m/gal #N/A #N/A 1.00 #N/A
Ceiling sqm 38.10
4.2.20 Paint, Davies 300 Flat Wall Enamel (White) ofm 30.00 sq m/gal #N/A #N/A 1.50 #N/A
4.2.22 Thinner, DV 401 Paint Thinner ofm 30.00 sq m/gal #N/A #N/A 1.00 #N/A
4.1.37 Thinner, Paint cfm 4.00 gal/gal #N/A #N/A 0.06 #N/A
Other Consumables
4.1.21 Paint, Tinting Color cfm #N/A #N/A 1.00 #N/A
12.03.1 Final Coating cfl sq.m. 44.12 393.98 17,381.25
Clean-up & Turnover unit #N/A 1.00 #N/A
Materials
Page 65 of 87
Pay Items
Type Cost Qty. Cost
12.04.1 Window Cleaning cfl sq.m. 127.74 14.69 1,876.65
12.04.2 Paint Stain Removal on Floors & Stairs cfl sq.m. 6.91 38.00 262.50
Tapping To Main lm #N/A 6.00 #N/A
Materials
Sewer & Drainage
Waterline
Direct Labor 52.50
12.05.2 Plumbing Rough-In (1/2" to 3/4"?) cfl ln.m. 6.50 3.00 19.50
House Construction Cost #N/A
Material Cost
Labor Cost
TOTAL PROJECT COST
Cost / Sq. m.
OFM Cost
TAXABLE Amount (Labor & CFM)
TAXES 12%
TOTAL PROJECT COST VAT Inclusive
Cost / Sq. m.
Page 66 of 87
PROPOSED HOUSE BUDGET (SINGLE
ATTACHED)
Actual Weight Actual Award TOTAL TOTAL

% Cost LABOR OFM
#N/A #N/A
#N/A #N/A
#N/A
#N/A
3,260.68 3,260.68
465.81 -
2,794.87 -
#N/A #N/A -
-
-
-
#N/A -
-
#N/A - #N/A
#N/A - -
#N/A - -
- -
#N/A - #N/A
#N/A - -
- -
#N/A - -
6,139.54 6,139.54 -
2,840.50 - -
482.66 - -
219.39 - -
2,202.09 - -
394.90 - -
#N/A #N/A - -
- -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
1,468.77 1,468.77 -
1,468.77 - -
#N/A #N/A - -
- -
- -
#N/A - #N/A
#N/A - -
#N/A - -
- -
#N/A - #N/A
#N/A - -
- -
#N/A - -
9,993.31 9,993.31 -
3,120.00 - -
1,881.58 - -
1,128.95 - -
2,301.66 - -
765.26 - -
795.86 - -
#N/A #N/A - -
- -
- -
#N/A - #N/A
#N/A - -
#N/A - -
- -
#N/A - #N/A
#N/A - -
- -
#N/A - -
- -
#N/A - -
- -
#N/A - -
#N/A - -
#N/A - -
- -
2,049.30 - -
#N/A - #N/A
#N/A - -
- -
Page 67 of 87
% Cost LABOR OFM
#N/A - #N/A
#N/A - -
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
- -
#N/A - #N/A
#N/A - -
7,941.37 7,941.37 -
2,276.13 - -
89.93 - -
1,060.18 - -
234.05 - -
782.33 - -
438.75 - -
1,440.00 - -
1,620.00 - -
#N/A #N/A - -
#N/A #N/A - -
- -
- -
1,209.01 - -
- -
#N/A - #N/A
#N/A - -
#N/A - -
- -
#N/A - #N/A
#N/A - #N/A
#N/A - -
- -
#N/A - -
14,231.18 14,231.18 -
1,544.88 - -
5,026.92 - -
1,067.74 - -
5,366.58 - -
1,225.06 - -
#N/A #N/A - -
- -
- -
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - -
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - -
#N/A - -
- -
#N/A - #N/A
#N/A - #N/A
40.00 - 40.00
#N/A - #N/A
#N/A - #N/A
#N/A - -
#N/A - -
716.44 716.44 -
248.44 - -
468.00 - -
#N/A #N/A - -
- -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
476.00 476.00 -
476.00 - -
#N/A #N/A - -
#N/A #N/A - -
- -
#N/A - -
#N/A - -
Page 68 of 87
% Cost LABOR OFM
#N/A - -
#N/A - -
#N/A - #N/A
#N/A - #N/A
#N/A - -
2,329.08 2,329.08 -
2,329.08 - -
#N/A #N/A - -
- -
- -
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
- -
#N/A - #N/A
#N/A - #N/A
16.00 - 16.00
#N/A - #N/A
#N/A - #N/A
#N/A - -
#N/A - -
2,367.73 2,367.73 -
464.53 - -
1,903.20 - -
#N/A #N/A - -
- -
- -
- -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
1,438.07 - -
#N/A - -
#N/A - -
- -
#N/A - -
#N/A - -
- -
#N/A - #N/A
#N/A - -
#N/A - -
- -
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - -
- -
#N/A - -
25,172.12 25,172.12 -
4,875.00 - -
4,784.00 - -
4,784.00 - -
7,589.62 - -
3,139.50 - -
#N/A #N/A - -
#N/A #N/A - -
#N/A #N/A - -
- -
- -
- -
#N/A - -
#N/A - -
- -
#N/A - -
399.31 - -
#N/A - -
#N/A - -
- -
#N/A - -
#N/A - -
- -
#N/A - #N/A
Page 69 of 87
% Cost LABOR OFM
#N/A - -
#N/A - -
- -
- -
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - -
- -
- -
#N/A - -
18,604.60 18,604.60 -
2,539.81 - -
1,922.09 - -
5,088.82 - -
5,719.33 - -
652.41 - -
2,682.14 - -
#N/A #N/A - -
- -
#N/A - -
#N/A - -
#N/A - -
#N/A - #N/A
#N/A - -
#N/A - -
#N/A - -
498.82 498.82 -
498.82 - -
#N/A #N/A - -
#N/A #N/A - -
- -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
#N/A - #N/A
- - -
#N/A - -
4,799.05 4,799.05 -
4,799.05 - -
#N/A #N/A - -
- -
- -
- -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
- -
#N/A - -
#N/A - -
- -
#N/A - #N/A
#N/A - -
#N/A - -
- -
#N/A - #N/A
#N/A - #N/A
#N/A - -
- -
#N/A - -
26,971.22 26,971.22 -
6,964.48 - -
2,340.00 - -
8,954.34 - -
6,100.72 - -
2,611.68 - -
#N/A #N/A - -
#N/A #N/A - -
- -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
Page 70 of 87
% Cost LABOR OFM
67.28 - -
#N/A - -
#N/A - -
4,077.27 4,077.27 -
4,077.27 - -
#N/A #N/A - -
- -
538.20 - -
496.80 - -
289.80 - -
#N/A - -
#N/A - -
#N/A - -
36.23 - -
#N/A - -
3,120.00 3,120.00 -
3,120.00 - -
#N/A 40,746.25 - -
- -
2,328.75 - -
3,105.00 - -
13,196.25 - -
3,726.00 - -
1,707.75 - -
2,328.75 - -
2,328.75 - -
12,025.00 12,025.00 -
12,025.00 - -
#N/A #N/A - -
#N/A #N/A - -
- -
9,371.09 - 9,371.09
1,050.00 - 1,050.00
2,097.14 - 2,097.14
#N/A - #N/A
#N/A - #N/A
1,050.00 - 1,050.00
#N/A - -
#N/A - -
#N/A - -
3,879.62 3,879.62 -
2,007.44 - -
1,872.18 - -
#N/A #N/A - -
- -
- -
#N/A - #N/A
#N/A - #N/A
- -
318.78 - -
#N/A - #N/A
#N/A - -
#N/A - -
2,860.00 2,860.00 -
2,860.00 - -
#N/A #N/A - -
#N/A #N/A - -
- -
- -
#N/A - #N/A
#N/A - -
#N/A - -
- -
#N/A - #N/A
#N/A - -
#N/A - -
- -
#N/A - -
#N/A - -
#N/A - -
- -
153.70 - -
#N/A - #N/A
#N/A - -
- -
#N/A - #N/A
#N/A - -
- -
#N/A - #N/A
#N/A - -
1,575.18 1,575.18 -
359.68 - -
163.80 - -
154.70 - -
Page 71 of 87
% Cost LABOR OFM
273.00 - -
624.00 - -
#N/A #N/A - -
- -
- -
- -
#N/A - -
#N/A - -
#N/A - -
#N/A - #N/A
#N/A - -
#N/A - -
- -
#N/A - #N/A
#N/A - -
- -
#N/A - -
3,368.08 3,368.08 -
757.71 - -
1,040.00 - -
159.25 - -
972.36 - -
438.75 - -
#N/A #N/A - -
- -
- -
#N/A - #N/A
#N/A - -
#N/A - -
- -
#N/A - -
#N/A - -
- -
#N/A - #N/A
#N/A - -
780.00 780.00 -
780.00 - -
#N/A #N/A - -
#N/A #N/A - -
- -
#N/A - #N/A
#N/A - #N/A
2,284.75 2,284.75 -
2,080.00 - -
204.75 - -
#N/A #N/A - -
- -
- -
#N/A - -
- -
#N/A - #N/A
#N/A - -
- -
#N/A - #N/A
#N/A - -
23,801.06 23,801.06 -
20,151.99 - -
2,089.07 - -
1,560.00 - -
#N/A #N/A - -
- -
- -
#N/A - #N/A
#N/A - -
- -
#N/A - #N/A
#N/A - -
#N/A - -
#N/A - -
6,630.00 6,630.00 -
3,380.00 - -
3,250.00 - -
#N/A #N/A - -
#N/A #N/A - -
- -
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
Page 72 of 87
% Cost LABOR OFM
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
1,035.00 - -
11,101.12 11,101.12 -
11,101.12 - -
#N/A #N/A - -
- -
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
5,018.02 5,018.02 -
5,018.02 - -
#N/A #N/A - -
- -
#N/A - #N/A
#N/A - #N/A
#N/A - -
4,657.25 4,657.25 -
4,160.00 - -
497.25 - -
#N/A #N/A - -
- -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
#N/A #N/A - -
- -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
2,437.50 2,437.50 -
2,437.50 - -
#N/A #N/A - -
- -
#N/A - -
#N/A - -
#N/A - #N/A
#N/A - -
1,426.66 1,426.66 -
1,426.66 - -
#N/A #N/A - -
#N/A #N/A - -
- -
- -
1,796.76 - -
5,903.64 - -
#N/A - #N/A
#N/A - -
108.68 - -
- -
#N/A - -
#N/A - #N/A
#N/A - -
36.23 - -
- -
5,386.62 5,386.62 -
5,386.62 - -
#N/A #N/A - -
- -
- -
#N/A - #N/A
- -
#N/A - #N/A
- -
#N/A - #N/A
- -
#N/A - #N/A
Page 73 of 87
% Cost LABOR OFM
#N/A - -
- -
#N/A - #N/A
#N/A - -
- -
#N/A - -
#N/A - -
#N/A - -
- -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
11,477.11 11,477.11 -
11,477.11 - -
#N/A 1,335.08 - -
1,335.08 1,335.08 -
1,335.08 - -
#N/A #N/A - -
#N/A #N/A - -
- -
#N/A - -
3,957.84 - -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
#N/A - -
8,008.00 8,008.00 -
6,448.00 - -
1,560.00 - -
#N/A #N/A - -
- -
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
375.00 - 375.00
#N/A - #N/A
#N/A - #N/A
#N/A - #N/A
#N/A - -
2,122.14 2,122.14 -
936.00 - -
1,186.14 - -
#N/A #N/A - -
- -
- -
#N/A - #N/A
- -
#N/A - #N/A
#N/A - #N/A
- -
#N/A - #N/A
- -
#N/A - #N/A
- -
#N/A - #N/A
- -
#N/A - #N/A
#N/A - #N/A
- -
#N/A - -
#N/A - -
- -
#N/A - -
#N/A - -
- -
#N/A - -
#N/A - -
22,595.63 22,595.63 -
22,595.63 - -
#N/A #N/A - -
- -
#N/A - -
Page 74 of 87
% Cost LABOR OFM
#N/A - -
#N/A - -
2,780.89 2,780.89 -
2,439.64 - -
341.25 - -
#N/A #N/A - -
- -
- -
#N/A - #N/A
#N/A - #N/A
#N/A - -
- -
#N/A - #N/A
68.25 68.25 -
42.90 - -
25.35 - -
#N/A #N/A
#N/A
267,785.17
#N/A 267,785.17 #N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
Page 75 of 87
SCOPE OF WORK UNIT
MODULE I SUB-STRUCTURE
Layout, Batterboards & Excavation
1.01.1 1.01.1 Staking & Layout bd.ft.
1.01.2 1.01.2 Excavation, Medium Hard cu.m.
2500psi RC Wall Footings (SMC)
1.02.1 1.02.1 Base Trimming & Compaction sq.m.
1.02.2 1.02.2 Gravel Bed Preparation cu.m.
1.02.3 1.02.3 Rebar Works kg(s)
1.02.4 1.02.4 Concrete Pouring cu.m.
1.02.5 1.02.5 Concrete Finishing - Grade Member/ leveling sq.m.
1.02.6 1.02.6 Backfilling cu.m.
Wooden Zocalo Forms
1.03.1 1.03.1 Form Fabrication bd.ft.
2000 psi RC Zocalo Wall (SMC)
1.04.2 1.04.2 Form Installation sq.m.
1.04.3 1.04.3 Form Removal sq.m.
1.04.5 1.04.5 Concrete Finishing sq.m.
Septic Vault,1200x2800x1600mm
1.05.1 1.05.1 Manual Excavation - Hard Medium cu.m.
1.05.7 1.05.7 CHB Laying sq.m.
1.05.8 1.05.8 Wall Plastering sq.m.
MODULE II SLAB-ON-FILL
2000 psi Slab-on-Fill, 1000mm
2.01.2 2.01.2 Levelling & Compaction sq.m.
PVC Pipes & Fittings
2.02.1 2.02.1 Plumbing Rough-In (2" to 4"?) ln.m.
2.02.2 2.02.2 Plumbing Rough-In (1/2"-3/4"?) ln.m.
Wires & Conduits
2.03.1 2.03.1 Electrical Rough-In (Conduits & Boxes) ln.m.
MODULE III GROUND FLOOR RC WALL
3.01.2 3.01.2 Form Fabrication sq.m.
3.01.8 3.01.8 Plumbing Rough-In (1/2"-3/4"?) ln.m.
MODULE IV SECOND FLOOR SUSPENDED SLAB & BEAMS

2500psi-Suspended Slab
MODULE V SECOND FLOOR RC WALL

2000psi Reinforced Concrete Wall
MODULE VIA STEEL FRAMING WORKS

Roof Framing
6.01.1 6.01.1 Purlin Installation (Welded or Bolted inc Sag Rod) ln.m.
MODULE VIB ROOFING & ACCESSORIES
Roofing
7.01.1 7.01.1 Concrete Roof Tile Installation pc(s)
7.01.2 7.01.2 Long Span Roof Sheet Installation ln.m.
7.01.3 7.01.3 Bended Accessories Installation ln.m.
PVC Downspouts & Catchbasins
7.02.1 7.02.1 Catch Basin & Downspout Installation set(s)
7.02.4 7.02.4 Plastering sq.m.
MODULE VIC MISCELLANEOUS CONCRETE
RC Kitchen Counter
Concrete Stair Case
8.02.6 8.02.6 Installation of Railings ln.m.
Concrete Pads
8.03.1 8.03.1 Installation of Concrete Pad set(s)
MODULE VID MASONRY FINISHES
Exterior Panel Doors & Jambs
9.01.1 9.01.1 Door & Jamb Installation set(s)
9.01.2 9.01.2 Lockset Installation set(s)
CHB Masonry Walls
9.02.5 9.02.5 Skim Coat Application/Plastering sq.m.
Concrete Mouldings and Canopy
9.03.1 9.03.1 Concrete Accent Mouldings set
9.03.2 9.03.2 Conrete Pouring lot
9.03.3 9.03.3 Sandblast Finish sq.m.
MODULE VII CARPENTRY
Ceilings, Eaves & Vents
10.01.1 10.01.1 Joists & Ceiling Board Installation sq.m.
Partitions
10.02.1 10.02.1 Studs & Wall Board Installation (Double Wall) sq.m.
Interior PVC Doors & Jambs
10.03.1 10.03.1 Door & Jamb Installation set(s)
10.03.2 10.03.2 Lockset Installation set(s)
Cabinet Doors
10.04.1 10.04.1 Cabinet Framing & Door Installation sq.m.
Wires & Conduits
MODULE VIIIA FINISHING WORKS
Tileworks
11.01.1 11.01.1 Tile Installation & Grout sq.m.
Glassworks
11.02.1 11.02.1 Aluminum Window Installation sq.ft.
First Coat painting
11.03.1 11.03.1 First Coat Painting sq.m.
Lot Levelling
11.04.1 11.04.1 Base Trimming, Levelling & Compaction cu.m.
11.04.2 11.04.2 Lot Levelling sq.m.
MODULE VIIIB MOVE-IN WORKS
Plumbing Fixtures
12.01.1 12.01.1 Bathroom Fixtures Installation unit(s)
12.01.2 12.01.2 Kitchen Fixtures Installation unit(s)
Electrical Fixtures
12.02.1 12.02.1 Switches & Outlets Installation fixt
12.02.2 12.02.2 Panel Board Installation set
Final Coat Painting
12.03.1 12.03.1 Final Coating sq.m.
Clean-up & Turnover
12.04.1 12.04.1 Window Cleaning sq.m.
12.04.2 12.04.2 Paint Stain Removal on Floors & Stairs sq.m.
Tapping To Main
12.05.2 12.05.2 Plumbing Rough-In (1/2" to 3/4"?) ln.m.
UPDATED
Jun-19
UNIT COST
Layout, Batterboards & Excavation
21.08 1.01.1 Staking & Layout 21.08 bd.ft.
346.53 1.01.2 Excavation, Medium Hard 346.53 cu.m.
- 2000 psi RC Wall Footing
381.19 1.06.1 Rebar Works 31.08 kg(s)
346.53 1.06.2 Levelling & Compaction 381.19 cu.m.
31.08 1.06.3 Gravel Bed Preparation 346.53 cu.m.
695.65 1.06.4 Concrete Pouring 695.65 cu.m.
31.19 1.06.5 Concrete Finishing 31.19 sq.m.
162.43 1.02.6 Backfilling 162.43 cu.m.
- Wooden Zocallo Forms,600x2400mm
13.40 1.03.1 Form Fabrication 13.40 bd.ft.
- 2000 psi Zocallo Wall
40.54 1.06.1 Rebar Works 40.54 kg(s)
45.69 1.04.2 Form Installation 45.69 sq.m.
27.41 1.04.3 Form Removal 27.41 sq.m.
1,053.72 1.06.4 Concrete Pouring 1053.72 cu.m.
- Septic Vault,1200x2800x1600mm
434.24 1.05.1 Manual Excavation - Hard 434.24 cu.m.
19.95 1.05.3 Rebar Works 19.95 kg(s)
76.92 1.05.7 CHB Laying 76.92 sq.m.
86.54 1.05.8 Wall Plastering 86.54 sq.m.
- Module II SLAB-ON-FILL
- 2000 psi Slab-on-Fill, 100mm
11.39 1.06.1 Rebar Works 11.39 kg(s)
1,450.98 1.06.2 Levelling & Compaction 1450.98 cu.m.
- PVC Pipes & Fittings
14.81 1.07.1 Plumbing Rough-In (2" to 4"?) 14.81 ln.m.
17.14 1.07.2 Plumbing Rough-In (1/2"-3/4"?) 17.14 ln.m.
- Wires & Conduits
17.44 1.08.1 Electrical Rough-In (Conduits & Boxes) 17.44 ln.m.
- Module III GROUND FLOOR RC WALL
994.83 2.06.6 Plumbing Rough-In (2" to 4"?) 53.33 ln.m.
17.30 2.06.7 Plumbing Rough-In (1/2"-3/4"?) 80.00 ln.m.
53.33 2.06.1 Rebar Works 53.73 kg(s)
80.00 2.06.2 Form Fabrication 41.41 sq.m.
2.06.3 Form Installation 26.36 sq.m.
2.06.4 Concrete Pouring 994.83 cu.m.
2.06.5 Form Removal 17.30 sq.m.
- Module IV SECOND FLOOR SUSPENDED SLAB & BEAMS

- 2F Slab Concreting
16.00 2.06.1 Rebar Works 16.00 kg(s)
79.84 2.06.5 Form Removal 79.84 sq.m.
2.07.8 Electrical Rough-In (Conduits & Boxes) 11.59 ln.m.
- Module V SECOND FLOOR RC WALL
- Wires & Conduits
49.69 2.06.1 Rebar Works 77.29 kg(s)
2.06.5 Form Removal 14.49 sq.m.
- Module VIA STEEL FRAMING WORKS
- Roof Framing
26.14 3.02.1 Purlin Installation (Welded or Bolted inc Sag Rod) 26.14 ln.m.
- Module VIB ROOFING & ACCESSORIES
- Prepainted GI Roof and Accessories
12.00 6.01.2 Rib Type Roof Sheet Installation 31.34 ln.m.
37.91 6.01.3 Bended Accessories Installation 32.79 ln.m.
6.02.1 Downspout Installation 75.00 ln.m.
2,500.00 6.02.3 CHB Laying 401.79 sq.m.
401.79 Module VI C MISCELLANEOUS CONCRETE
- 4.02.1 Rebar Works 29.26 kg(s)
- 4.02.2 Form Fabrication 18.00 bd.ft.
18.00 4.02.5 CHB Laying 194.44 sq.m.
941.18 4.02.6 Wall Plastering 222.22 sq.m.
194.44 3.01.1 Rebar Works 18.53 kg(s)
21.04 3.01.3 Form Removal 33.20 sq.m.
- Module VI D MASONRY FINISHES
12.60 5.01.1 Door & Jamb Installation 800.00 set(s)
583.33 5.01.2 Lockset Installation 78.75 set(s)
70.00 CHB Wall Masonry
- 4.02.1 Rebar Works 72.12 kg(s)
-
78.75 4.02.5 CHB Laying 138.99 sq.m.
- 4.02.6 Wall Plastering 78.18 sq.m.
138.99 5.02.1 Skim Coat Application/Plastering 85.42 sq.m.
168.42
78.18
85.42
5.02.2 Masonry Wall Plastering 180.62 sq.m.
650.00 5.02.3 SandBlast Finish 123.46 sq.m.
2,500.00
123.46
- Concrete Mouldings and Canopy
- 5.02.6 Concrete Accent Mouldings 100.00 set(s)
236.55 4.03.3 Conrete Pouring 400.00 lot
- Module VII CARPENTRY
- 6.04.1 Joists & Ceiling Board Installation 236.55 sq.m.
63.75 6.05.1 Studs & Wall Board Installation (Double Wall) 85.54 sq.m.
- Interior PVC Doors & Jambs
625.00 6.06.1 Door & Jamb Installation 533.33 set(s)
6.06.2 Lockset Installation 63.75 set(s)
65.71 Cabinet Doors
- 6.07.1 Cabinet Framing & Door Installation 625.00 sq.m.
- Wires & Conduits
- Module VIIIA FINISHING WORKS
70.07 Stair Railings
- 3.01.6 Installation of Railings 200.00 ln.m.
25.51 Aluminum Windows
- 4.05.1 Aluminum Window Installation 0.00 sq.ft.
381.19 Tileworks
19.25 7.01.1 Tile Installation & Grout 173.37 sq.m.
- 1st Coat Painting
- 7.03.1 First Coat Painting 25.51 sq.m.
826.67 Lot Levelling
1,200.00 7.04.2 Lot Levelling 19.26 sq.m.
- Module VIIIB MOVE-IN WORKS
16.29 Plumbing Fixtures
720.00 7.07.1 Bathroom Fixtures Installation 826.67 unit(s)
- 7.07.2 Kitchen Fixtures Installation 1200.00 unit(s)
- 7.08.2 Panel Board Installation 720.00 set(s)
127.74 7.08.1 Switches & Outlets Installation 16.29 fixt
7.09.1 Final Coating 44.12 sq.m.
11.00 Clean-up & Turnover
6.50 7.10.1 Window Cleaning 127.74 sq.m.
7.10.2 Paint Stain Removal on Floors & Stairs 6.91 sq.m.
Tapping To Main
2.06.6 Plumbing Rough-In (2" to 4"?) 262.50 ln.m.
2.06.7 Plumbing Rough-In (1/2"-3/4"?) 112.50 ln.m.
BEFORE
Units Unit Actual Actual Direct

Cost Qty. Cost
Window, Sliding #1 (0.80m x 1.20m) sqft 337.0578 10.32 3478.44

Window, Fixed #4 (0.60m x 2.40m) sqft 240.1586 15.48 3717.65
Window, Awning #6 (0.60m x 0.60m) sqft 317.678 7.74 2458.83
Window, Fixed #7 (0.60m x 1.80m) sqft 188.479 11.61 2188.24
12,800.18
13,938.03
AFTER
Actual Direct Units Unit Actual Actual Direct

Cost Qty. Cost
Window, Sliding #1 (0.80m x 1.20m) sqft 218.0233 10.32 2250.00 -1228.44

Window, Sliding #2 (1.20m x 1.20m) sqft 193.7984 15.48 3000.00 582.35
Window, Fixed #4 (0.60m x 2.40m) sqft 232.5581 15.48 3600.00 -117.65
Window, Awning #6 (0.60m x 0.60m) sqft 290.6977 7.74 2250.00 -208.83
Window, Fixed #7 (0.60m x 1.80m) sqft 193.7984 11.61 2250.00 61.76
-9170.00
12,610.88
13,726.01

Untitled

Uploaded by

Copyright:

Available Formats

Untitled

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Untitled

Uploaded by

Copyright:

Available Formats

2F Slab w/h l qty area volume openings w/h l qty total area in sq.

2F Wall inner 90.73

July 2019 update

1.1.01 Cement, Portland 40kgs bag(s) 225.00

2.1.01 PP Fiber, Collater/Fibrillated 50mm (Forta Ferro) (Structural) kg(s) 268.00

3.1.01 Board, Fiber Cement 3.5mm x 1200mm x 2400mm pc(s) 318.00

3.5.45 Screen, Galvanized 0.60mm x 6mm x 6mm sq.ft. 20.00

4.1.01 Cotton Rags kg(s) 30.00

7.1.01 Roofing, GI Ordinary Corrugated Ga. 26 (.4mm x 12ft.) ln.ft. 38.50

8.1.01 Gasoline 1L 56.00

Window, Steel Casement #1 (1.20m x 1.20m) sqft 150.00

Urinal "U24" with P-trap and spreader pcs 3,600.00

bdft price/bdft 1,400.00

Royu Brand 29.50

________________ _________________ ________________

Module Pay Items Mat-Type Units Unit Ref. Direct

8.01 1st Coat Painting

Module Pay Items Mat-Type Units Unit Ref. Direct

8.01 1st Coat Painting

D-3 1.00 2.10 0.80 1.68 1.68 5.00

CONCRETE VOLUME VOLUME

F1 - 1.00 1.00 0.30 - -

C1 - 3.05 0.20 0.25 - -

2F Wall Ht. L Thk. Area Vol.

Total 43.35 74.59 6.26

Cost Comparison of CIP Wall Vs. Steel Casement Window

5.50 3.00 16.50

CHB Wall w/h l qty area volume

2F Slab w/h l qty area volume

openings 0.80 2.20 1.00 1.76 0.18

Direct Labor 4,143.55

Actual Weight Actual Award TOTAL TOTAL

MODULE IV SECOND FLOOR SUSPENDED SLAB & BEAMS

MODULE V SECOND FLOOR RC WALL

MODULE VIA STEEL FRAMING WORKS

- Module IV SECOND FLOOR SUSPENDED SLAB & BEAMS

Units Unit Actual Actual Direct

Window, Sliding #1 (0.80m x 1.20m) sqft 337.0578 10.32 3478.44

Actual Direct Units Unit Actual Actual Direct

Window, Sliding #1 (0.80m x 1.20m) sqft 218.0233 10.32 2250.00 -1228.44

You might also like

________ _ ________