Project : MULTI-FAMILY DWELLING UNIT

Location : Block 40, Lots 12, 13, 14 Winter Green St., South Green Heights Subdivision, Muntinlupa City
Owner : HORIZON 518 PROPERTIES AND DEVELOPMENT CORPORATION
Subject : BUDGETARY COST ESTIMATE
Date : August 15, 2017

SINGLE ATTACHED

DIV. DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT

1.0 General requirements 1.00 lot #VALUE! #VALUE!

2.0 Sitework 1.00 lot #VALUE! #VALUE!
3.0 Concrete 1.00 lot #VALUE! #VALUE!
4.0 Masonry 1.00 lot #VALUE! #VALUE!
5.0 Metals 1.00 lot #VALUE! #VALUE!
6.0 Wood and plastics 1.00 lot #VALUE! #VALUE!
7.0 Thermal and moisture protection 1.00 lot #VALUE! #VALUE!
8.0 Doors and windows 1.00 lot #VALUE! #VALUE!
9.0 Finishes 1.00 lot #VALUE! #VALUE!
10.0 Specialties 1.00 lot - -
11.0 Plumbing 1.00 lot #VALUE! #VALUE!
12.0 Electrical 1.00 lot #VALUE! #VALUE!

DIRECT COST #VALUE!

CONTRACTOR'S PROFIT ( 20% ) #VALUE!

TOTAL PROJECT COST #VALUE!

Cost per m² :
Livable area (enclosed area) 72.91 m² #VALUE!
Usable area 124.55 m² #VALUE!

EXCLUDED ITEMS :
Lighting fixtures
Mirror
Airconditioning units
Landscaping works
Project :
Location :
Owner :
Subject :
Date :

ITEM UNIT COST TOTAL

DESCRIPTION QUANTITY UNIT AMOUNT
NO. MATERIAL LABOR UNIT COST

1.0 GENERAL REQUIREMENTS

Mobilization and demobilization 1.00 lot 100,000.00 100,000.00 100,000.00
Temporary Facilities 1.00 lot 50,000.00 50,000.00 50,000.00
sub - total ( item 1 ) 150,000.00

2.0 SITEWORK
Clearing and grubbing 233.23 m² 10.00 10.00 2,332.25
Layout and staking 233.23 m² 17.00 17.00 3,964.83
Excavation
Column footing 98.74 m³ 250.00 250.00 24,684.00
Tie beam 7.65 m³ - 250.00 250.00 1,912.50
Wall footing m³ - - - -
Backfilling and disposal 98.74 m³ 220.00 220.00 21,722.80
Borrowfill 7.01 m³ 250.00 100.00 350.00 2,453.50
Gravel bedding
Column footing 2.47 m³ 800.00 100.00 900.00 2,221.56
Tie beam 0.28 m³ 800.00 100.00 900.00 251.10
Wall footing - - - - -
Slab on fill 11.66 m³ 800.00 100.00 900.00 10,495.35

sub - total ( item 2 ) 70,037.89

3.0 CONCRETE
Formworks and scaffoldings
Column 71.40 m² 220.00 100.00 320.00 22,848.00
Second floor slab 233.23 m² 220.00 100.00 320.00 74,633.60
Roof deck slab 233.23 m² 220.00 100.00 320.00 74,633.60
Beam 115.60 m² 220.00 100.00 320.00 36,992.00
Tie beam 115.60 m² 220.00 100.00 320.00 36,992.00
Stairs 9.56 m² 220.00 100.00 320.00 3,059.20
Concrete reinforcement (grade 40)
10mm dia x 6m deformed bars 1,470.00 pcs 152.00 10.00 162.00 238,140.00
12mm dia x 6m deformed bars 1,637.00 pcs 218.00 10.00 228.00 373,236.00
16mm dia x 6m deformed bars 537.00 pcs 388.00 10.00 398.00 213,726.00
20mm dia x 6m deformed bars 890.00 pcs 606.00 10.00 616.00 548,240.00
Tiewires 244.00 kgs 85.00 85.00 20,740.00
Concrete, 3000psi
Column footing 12.32 m³ 3,500.00 500.00 4,000.00 49,280.00
Tie beam 7.65 m³ 3,500.00 500.00 4,000.00 30,600.00
Slab on fill 23.32 m³ 3,500.00 500.00 4,000.00 93,292.00
Column 12.24 m³ 3,500.00 500.00 4,000.00 48,960.00
Second floor Slab 23.32 m³ 3,500.00 500.00 4,000.00 93,280.00
Roof deck slab 23.32 m³ 3,500.00 500.00 4,000.00 93,280.00
2nd floor beam 7.65 m³ 3,500.00 500.00 4,000.00 30,600.00
Roof beam 7.65 m³ 3,500.00 500.00 4,000.00 30,600.00
Stairs 1.50 m³ 3,500.00 500.00 4,000.00 6,000.00

sub - total ( item 3 ) 2,119,132.40

4.0 MASONRY
5" thk CHB
5" thk CHB 178.00 m² 350.00 150.00 500.00 89,000.00
Concrete reinforcement (grade 40) 831.11 kgs 152.00 10.00 162.00 134,639.82
Tiewires 9.00 kgs 85.00 - 85.00 765.00
4" thk CHB
4" thk CHB 12.00 m² 250.00 150.00 400.00 4,800.00
Concrete reinforcement (grade 40) 329.75 kgs 152.00 10.00 162.00 53,419.50
Tiewires 6.00 kgs 85.00 - 85.00 510.00

sub - total ( item 4 ) 283,134.32

5.0 METALS

Page 2 of 28
ITEM UNIT COST TOTAL
DESCRIPTION QUANTITY UNIT AMOUNT
NO. MATERIAL LABOR UNIT COST

Structural steel
Roof framing 232.00 m² 650.00 200.00 850.00 197,200.00
Metal fabrications
Steel railings 10.00 lm 2,000.00 500.00 2,500.00 25,000.00
Stair railings 5.00 lm 2,000.00 500.00 2,500.00 12,500.00

sub - total ( item 5 ) 234,700.00

6.0 WOOD AND PLASTICS

sub - total ( item 6 ) -

7.0 THERMAL AND MOISTURE PROTECTION

Waterproofing
Membrane waterproofing 203.00 m² 585.00 585.00 118,755.00
ASPHALT PRIMER - -
Mortar 53.00 m² 550.00 150.00 700.00 37,100.00
- -

sub - total ( item 7 ) 155,855.00

8.0 DOORS AND WINDOWS

Aluminum Glass Panel Swing
Double Door with Awning Transome 2.00 sets 50,400.00 - 50,400.00 100,800.00
1.55m X 2.8m Analok Fixed w/ awning window 4.00 sets 32,685.00 - 32,685.00 130,740.00
0.9m x 2.1m Steel door with 2"x6" Metal Jamb w/ ###
2"x6" Metal Jamb 2.00 sets 6,780.00 - 6,780.00 13,560.00
1 x 10m Steel Louver Panel Swing 1.00 sets 9,500.00 - 9,500.00 9,500.00
0.6 x 2.1m PVC door w/ complete accessories 2.00 sets 2,500.00 - 2,500.00 5,000.00
LOCKSET 2.00 sets 750.00 750.00 1,500.00
0.8mx2.8m Analok fixed w/ awning window 11.00 sets 16,850.00 16,850.00 185,350.00
0.8mx2.5m Analok fixed w/ awning window 37.00 sets 15,000.00 15,000.00 555,000.00
0.6mx0.6m Analok fixed w/ awning window 11.00 sets 2,700.00 2,700.00 29,700.00
0.9mx2.5m Analok fixed w/ awning window 1.00 sets 16,900.00 16,900.00 16,900.00
0.9mx2.8m Analok fixed w/ awning window 1.00 sets 18,950.00 18,950.00 18,950.00
1.6mx2.5m Analok fixed w/ awning window 1.00 sets 30,100.00 30,100.00 30,100.00
1.6mx0.8m Analok fixed w/ awning window 1.00 sets 9,650.00 9,650.00 9,650.00
sub - total ( item 8 ) 1,106,750.00

9.0 FINISHES
Floor finishes
600 x 600mm Ceramic tiles 427.68 m² 380.00 200.00 580.00 248,054.40
300 x 300mm Ceramic tiles 22.68 m² 500.00 250.00 750.00 17,010.00
300 x 300mm Ceramic tiles (unglazed) 5.94 m² 500.00 250.00 750.00 4,455.00
600 x 1000mm granite tiles 1" thk 2.40 m² 3,600.00 300.00 3,900.00 9,360.00
Stair nosing 60.00 pcs 950.00 50.00 1,000.00 60,000.00
Wall finishes
20mm thk Plaster 457.80 m² 70.00 130.00 200.00 91,560.00
Fiber cement cladding 23.10 m² 600.00 200.00 800.00 18,480.00
300 x 300mm Ceramic tiles 25.95 m² 800.00 200.00 1,000.00 25,950.00
Interior ceiling finishes
Plain Ceiling 233.32 m² 800.00 180.00 980.00 228,653.60
Painting works
Paint finish
Flat Latex 1,100.00 m² 30.00 110.00 140.00 154,000.00
Latex Gloss 2,340.00 m² 30.00 110.00 140.00 327,600.00

sub - total ( item 9 ) 1,185,123.00

10.0 SPECIALTIES

sub - total ( item 10 ) -

11.0 PLUMBING
Plumbing fixtures and accessories
Powder room
Water closet 1.00 nos 5,500.00 800.00 6,300.00 6,300.00
Lavatory with pedestal 1.00 nos 3,500.00 500.00 4,000.00 4,000.00

Page 3 of 28
ITEM UNIT COST TOTAL
DESCRIPTION QUANTITY UNIT AMOUNT
NO. MATERIAL LABOR UNIT COST

Lavatory faucet 1.00 nos 2,000.00 150.00 2,150.00 2,150.00

Toilet paper holder 1.00 nos 280.00 100.00 380.00 380.00
GF Common t and b
Water closet 3.00 nos 5,500.00 800.00 6,300.00 18,900.00
Lavatory with pedestal 3.00 nos 3,500.00 500.00 4,000.00 12,000.00
Lavatory faucet 3.00 nos 2,000.00 150.00 2,150.00 6,450.00
Shower - nos 2,500.00 300.00 2,800.00 -
Toilet paper holder 2.00 nos 280.00 100.00 380.00 760.00
Soap holder 2.00 nos 280.00 100.00 380.00 760.00
2F Common t and b
Water closet 0.00 nos - - - -
Lavatory with pedestal 0.00 nos - - - -
Lavatory faucet 0.00 nos - - - -
Shower 0.00 nos - - - -
Toilet paper holder 0.00 nos - - - -
Soap holder 0.00 nos - - - -
Kitchen sink 9.00 nos 6,000.00 500.00 6,500.00 58,500.00
Kitchen sink faucet 9.00 nos 1,500.00 150.00 1,650.00 14,850.00
Hose bibb 3.00 nos 200.00 150.00 350.00 1,050.00
100 x 100mm Floor drain 2.00 nos 350.00 100.00 450.00 900.00
Balcony drain 1.00 nos 750.00 100.00 850.00 850.00
Roof drain 2.00 nos 750.00 100.00 850.00 1,700.00
Drainage system
Catch basin 3.00 nos 1,224.93 349.80 1,574.73 4,724.19
100mmØ x 3m uPVC Pipe 5.00 nos 714.00 210.00 924.00 4,620.00
75mmØ x 3m uPVC Pipe 6.00 nos 536.00 175.00 711.00 4,266.00
Pipe fittings 1.00 lot 5,000.00 1,000.00 6,000.00 6,000.00
Miscellaneous and consumables 1.00 lot 1,000.00 1,000.00 1,000.00
Water system
Water meter 1.00 nos 2,500.00 600.00 3,100.00 3,100.00
1/2"Ø Gate valve 1.00 nos 650.00 100.00 750.00 750.00
1/2" PPR pipe 10.00 nos 320.00 96.00 416.00 4,160.00
1/2" Check valve 1.00 nos 120.00 100.00 220.00 220.00
Pipe fittings 1.00 lot 2,500.00 1,200.00 3,700.00 3,700.00
Sewer and vent system
Septic tank (2400 x 1200 x 1700mm) 1.00 lot 33,165.77 8,882.10 42,047.87 42,047.87
150mmØ x 3m PVC Pipe Orange 75.00 nos 1,700.00 210.00 1,910.00 143,250.00
100mmØ x 3m PVC Pipe Orange 98.00 nos 720.00 210.00 930.00 91,140.00
100mmØ x 3m PVC Tee Orange 32.00 nos 150.00 210.00 360.00 11,520.00
100mmØ x 3m PVC Clean Out Orange 25.00 nos 90.00 210.00 300.00 7,500.00
150mmØ x 3m PVC Tee Orange 21.00 nos 200.00 210.00 410.00 8,610.00
150mmØ x 3m PVC Clean out Orange 21.00 nos 250.00 210.00 460.00 9,660.00
Pipe fittings 1.00 lot 4,500.00 1,500.00 6,000.00 6,000.00
Testing and commissioning
Testing and commissioning 1.00 lot 500.00 500.00 500.00

sub - total ( item 11 ) 482,318.06

12.0 ELECTRICAL ###

Roughing-ins
20mmØ x 3m uPVC Pipe (rigid) 450.00 nos 110.00 30.50 140.50 63,225.00
20mmØ uPVC Male adapter 56.00 nos 8.90 9.84 18.74 1,049.65
20mmØ uPVC Endbell 112.00 nos 11.91 3.13 15.04 1,683.92
20mmØ uPVC Elbow 550.00 nos 25.00 3.13 28.13 15,468.75
20mmØ uPVC Coupling 38.00 nos 4.90 3.13 8.03 304.95
2 1/2"Ø RSC Pipe 40.00 nos 1,483.50 101.56 1,585.06 63,402.50
3"Ø RSC Pipe w/ Coupling 2.00 nos 1,943.00 78.13 2,021.13 4,042.25

Page 4 of 28
ITEM UNIT COST TOTAL
DESCRIPTION QUANTITY UNIT AMOUNT
NO. MATERIAL LABOR UNIT COST

25mmØ RSC Coupling 2.00 nos 20.00 98.44 118.44 236.88

25mmØ RSC Entrance cap 1.00 nos 84.00 176.56 260.56 260.56
4" x 4" Plastic junction box with plate cover 120.00 units 55.00 34.38 89.38 10,725.00

2" x 4" Plastic utility box with plate cover 65.00 units 45.00 34.38 79.38 5,159.38

Ga.16 GI Pullwire 10.00 kgs 37.00 78.13 115.13 1,151.25

PVC Solvent cement, 400cc 8.00 cans 240.00 78.13 318.13 2,545.00
Electrical plastic tape 15.00 rolls 27.50 10.63 38.13 571.88
Electrical rubber tape 15.00 rolls 75.00 10.63 85.63 1,284.38
Hacksaw blade 8.00 nos 42.00 25.00 67.00 536.00
Wires and cables
125mm² THHN BLACK 600.00 lm 805.00 9.06 814.06 488,437.50
150mm² THHN BLACK 45.00 lm 959.00 9.06 968.06 43,562.81
30mm² THHN WHITE 500.00 lm 285.00 9.06 294.06 147,031.25
8.0mm² THHN BLACK 12.00 Rolls 8,148.90 120.00 8,268.90 99,226.80
3.5mm² THHN BLACK 16.00 Rolls 3,600.00 120.00 3,720.00 59,520.00
Lighting fixtures
12w LED Bulb 8.00 sets 1,500.00 100.00 1,600.00 12,800.00
LEDEXIT LAMP 2.00 sets 3,000.00 100.00 3,100.00 6,200.00
Emergency light (LED) 4.00 sets 3,000.00 100.00 3,100.00 12,400.00
1-16w LED Tube Light 25.00 sets 1,500.00 100.00 1,600.00 40,000.00
10w LED pin light 40.00 sets 1,800.00 100.00 1,900.00 76,000.00
12w LED Bulb 23.00 sets 1,000.00 100.00 1,100.00 25,300.00
Wiring devices
1-Gang switch 0.00 sets - - - -
2-Gang switch 15.00 sets 300.00 75.00 375.00 5,625.00
3-Gang switch 2.00 sets 400.00 75.00 475.00 950.00
3-Gang switch (3 way) 2.00 sets 550.00 75.00 625.00 1,250.00
Duplex grounding outlet 21.00 sets 550.00 75.00 625.00 13,125.00
Panelboard
Panel LP 1.00 lot 294,723.00 58,944.60 353,667.60 353,667.60
Testing and commissioning
Testing and commissioning 1.00 lot 1,000.00 1,000.00 1,000.00
Others
Excavation and backfill works 4.00 m³ 470.00 470.00 1,880.00
Grounding system 1.00 lot 1,500.00 1,000.00 2,500.00 2,500.00
Miscellaneous works 1.00 lot 5,000.00 5,000.00 5,000.00

sub - total ( item 12 ) 1,567,123.30

DIRECT COST 7,354,173.96

CONTRACTOR'S PROFIT ( 20% ) 1,470,834.79

TOTAL PROJECT COST 8,825,008.75

###
###
###

###
###
###

Page 5 of 28
Project : MULTI-FAMILY DWELLING UNIT
Location : Block 40, Lots 12, 13, 14 Winter Green St., South Green Heights Subdivision, Muntinlupa City
Owner : HORIZON 518 PROPERTIES AND DEVELOPMENT CORPORATION
Subject : BUDGETARY COST ESTIMATE
Date : August 15, 2017

ITEM TOTAL
DESCRIPTION FOREMAN SKILLED HELPER EQUIPMENTS DAYS TOTAL COST
NO. UNIT COST

1.0 GENERAL REQUIREMENTS

Mobilization and demobilization 1.00 lot #VALUE! #VALUE!

sub - total ( item 1 ) #VALUE!

2.0 SITEWORK
Clearing and grubbing 2.00 2.00 900.00 1,800.00
Layout and staking 1.00 3.00 3.00 1.00 3,850.00 3,850.00
Excavation - -
Column footing 1.00 3.00 6.00 900.00 3.00 7,900.00 23,700.00
Tie beam 0.00 - 2.00 2.00 900.00 1,800.00
Wall footing - - -
Backfilling and disposal 98.74 - 69,118.00 -
Borrowfill 7.01 - 4,907.00 -
Gravel bedding - -
Column footing 2.47 - 1,727.88 -
Tie beam 0.28 - 195.30 -
Wall footing - - -
Slab on fill 11.66 - 8,163.05 -

sub - total ( item 2 ) #VALUE!

3.0 CONCRETE
Formworks and scaffoldings
Column 98.81 m² #VALUE! #VALUE!
Suspended beam at second floor 49.92 m² #VALUE! #VALUE!
Suspended slab at second floor (metal deck) 37.76 m² #VALUE! #VALUE!
Roof beam 41.08 m² #VALUE! #VALUE!
Stairs 13.68 m² #VALUE! #VALUE!
Ledge 6.72 m² #VALUE! #VALUE!
Concrete reinforcement (grade 40)
Column footing 833.18 kgs #VALUE! #VALUE!
Tie beam 323.78 kgs #VALUE! #VALUE!
Wall footing 33.26 kgs #VALUE! #VALUE!
Slab on fill 168.17 kgs #VALUE! #VALUE!
Column 1,636.36 kgs #VALUE! #VALUE!
Suspended beam at second floor 836.27 kgs #VALUE! #VALUE!
Suspended slab at second floor 423.58 kgs #VALUE! #VALUE!
Roof beam 604.15 kgs #VALUE! #VALUE!
Stairs 101.52 kgs #VALUE! #VALUE!
Ledge 29.57 kgs #VALUE! #VALUE!
Tiewires 99.21 kgs #VALUE! #VALUE!
Concrete, 3000psi
Column footing 12.32 m³ #VALUE! #VALUE!
Tie beam 2.01 m³ #VALUE! #VALUE!
Wall footing 1.40 m³ #VALUE! #VALUE!
Slab on fill 5.37 m³ #VALUE! #VALUE!
Column 7.60 m³ #VALUE! #VALUE!
Suspended beam at second floor 4.00 m³ #VALUE! #VALUE!
Suspended slab at second floor 3.78 m³ #VALUE! #VALUE!
Roof beam 3.08 m³ #VALUE! #VALUE!
Stairs 2.26 m³ #VALUE! #VALUE!
Ledge 0.67 m³ #VALUE! #VALUE!

sub - total ( item 3 ) #VALUE!

4.0 MASONRY
150mm thk CHB
150mm thk CHB 166.22 m² #VALUE! #VALUE!
Concrete reinforcement (grade 40) 831.11 kgs #VALUE! #VALUE!
Tiewires 16.62 kgs #VALUE! #VALUE!
100mm thk CHB

Page 6 of 28
ITEM TOTAL
DESCRIPTION FOREMAN SKILLED HELPER EQUIPMENTS DAYS TOTAL COST
NO. UNIT COST

100mm thk CHB 65.95 m² #VALUE! #VALUE!

Concrete reinforcement (grade 40) 329.75 kgs #VALUE! #VALUE!
Tiewires 6.60 kgs #VALUE! #VALUE!

sub - total ( item 4 ) #VALUE!

5.0 METALS
Structural steel
Roof framing 47.40 m² #VALUE! #VALUE!
Metal fabrications
Steel railings 3.60 lm #VALUE! #VALUE!
Stair railings 5.00 lm #VALUE! #VALUE!

sub - total ( item 5 ) #VALUE!

6.0 WOOD AND PLASTICS

Architectural woodwork
Kitchen cabinet (2000 x 600 x 900mm) 1.00 lot #VALUE! #VALUE!
Kitchen cabinet (1600 x 600 x 900mm) - lot #VALUE! #VALUE!

sub - total ( item 6 ) #VALUE!

7.0 THERMAL AND MOISTURE PROTECTION

Waterproofing
Membrane waterproofing 15.84 m² #VALUE! #VALUE!
Vapor barrier 35.06 m² #VALUE! #VALUE!
Ga.24 Pre-painted longspan metal roofing 47.40 m² #VALUE! #VALUE!
Ga.24 Pre-formed SS GI gutter 5.00 lm #VALUE! #VALUE!

sub - total ( item 7 ) #VALUE!

8.0 DOORS AND WINDOWS

Doors
Steel door
Main (800 x 2100mm) 1.00 sets #VALUE! #VALUE!
Hollow core wooden door
Bedroom (800 x 2100mm) 3.00 sets #VALUE! #VALUE!
Service (600 x 2100mm) 1.00 sets #VALUE! #VALUE!
PVC door and jamb inc. hinges
Toilet (600 x 2100mm) 4.00 sets #VALUE! #VALUE!
Aluminum sliding door
Lanai (1800 x 2100mm) 1.00 sets #VALUE! #VALUE!
Balcony (1600 x 2100mm) 1.00 sets #VALUE! #VALUE!
Steel door jamb
Main (800 x 2100mm) 1.00 sets #VALUE! #VALUE!
Bedroom (800 x 2100mm) 3.00 sets #VALUE! #VALUE!
Service (600 x 2100mm) 1.00 sets #VALUE! #VALUE!
Hardwares
Cylindrical entrance lockset with deadbolt 1.00 sets #VALUE! #VALUE!
Cylindrical entrance lockset 4.00 sets #VALUE! #VALUE!
Cylindrical privacy lockset 4.00 sets #VALUE! #VALUE!
Windows
Aluminum awning with fixed windows
800 x 2700mm - sets #VALUE! #VALUE!
1200 x 1550mm 1.00 sets #VALUE! #VALUE!
Aluminum awning window
600 x 600mm 1.00 sets #VALUE! #VALUE!
600 x 1550mm 4.00 sets #VALUE! #VALUE!
Aluminum sliding windows
1200 x 1200mm 3.00 sets #VALUE! #VALUE!
1200 x 450mm 1.00 sets #VALUE! #VALUE!
Aluminum sliding with fixed windows
1500 x 1200mm - sets #VALUE! #VALUE!

sub - total ( item 8 ) #VALUE!

9.0 FINISHES
Floor finishes

Page 7 of 28
ITEM TOTAL
DESCRIPTION FOREMAN SKILLED HELPER EQUIPMENTS DAYS TOTAL COST
NO. UNIT COST

FF-1 600 x 600mm Homogenous tiles 35.00 m² #VALUE! #VALUE!

FF-2 400 x 400mm Ceramic tiles 12.33 m² #VALUE! #VALUE!
FF-3 Plain cement finish 16.13 m² #VALUE! #VALUE!
FF-4 150 x 900 x 2mm Vinyl tiles 28.01 m² #VALUE! #VALUE!
FF-6 Grass pavers 29.85 m² #VALUE! #VALUE!
FF-7 Precast stepping pad 2.00 nos #VALUE! #VALUE!
Stair treads 7.38 m² #VALUE! #VALUE!
50mm thk Concrete topping 9.75 m² #VALUE! #VALUE!
25mm thk Concrete topping 89.09 m² #VALUE! #VALUE!
Wall finishes
20mm thk Plaster 457.80 m² #VALUE! #VALUE!
Fiber cement cladding 23.10 m² #VALUE! #VALUE!
300 x 300mm Ceramic tiles 25.95 m² #VALUE! #VALUE!
Exterior ceiling finishes
PVC Spandrel ceiling 5.24 m² #VALUE! #VALUE!
Ceiling underslab 13.30 m² #VALUE! #VALUE!
Interior ceiling finishes
Ficem board on metal framing 71.86 m² #VALUE! #VALUE!
Metal decking underslab 0.00 m² #VALUE! #VALUE!
Painting works
Elastomeric paint finish
Canopy 13.44 m² #VALUE! #VALUE!
Textured paint finish
Exterior masonry wall 5.74 m² #VALUE! #VALUE!
Paint finish
Masonry wall 403.01 m² #VALUE! #VALUE!
Fiber cement cladding 23.10 m² #VALUE! #VALUE!
Ceiling underslab 13.30 m² #VALUE! #VALUE!
Ficem board on metal framing 71.86 m² #VALUE! #VALUE!
Metal decking underslab - m² #VALUE! #VALUE!
Steel doors 3.36 m² #VALUE! #VALUE!
Wooden doors 12.60 m² #VALUE! #VALUE!
Steel door jamb 24.80 lm #VALUE! #VALUE!

sub - total ( item 9 ) #VALUE!

10.0 SPECIALTIES

sub - total ( item 10 ) -

11.0 PLUMBING
Plumbing fixtures and accessories
Powder room
Water closet 1.00 nos #VALUE! #VALUE!
Lavatory with pedestal 1.00 nos #VALUE! #VALUE!
Lavatory faucet 1.00 nos #VALUE! #VALUE!
Toilet paper holder 1.00 nos #VALUE! #VALUE!
GF Common t and b
Water closet - nos #VALUE! #VALUE!
Lavatory with pedestal - nos #VALUE! #VALUE!
Lavatory faucet - nos #VALUE! #VALUE!
Shower - nos #VALUE! #VALUE!
Toilet paper holder - nos #VALUE! #VALUE!
Soap holder - nos #VALUE! #VALUE!
2F Common t and b
Water closet 1.00 nos #VALUE! #VALUE!
Lavatory with pedestal 1.00 nos #VALUE! #VALUE!
Lavatory faucet 1.00 nos #VALUE! #VALUE!
Shower 1.00 nos #VALUE! #VALUE!
Toilet paper holder 1.00 nos #VALUE! #VALUE!
Soap holder 1.00 nos #VALUE! #VALUE!
Masters t and b
Water closet 1.00 nos #VALUE! #VALUE!
Lavatory with pedestal 1.00 nos #VALUE! #VALUE!
Lavatory faucet 1.00 nos #VALUE! #VALUE!
Shower 1.00 nos #VALUE! #VALUE!
Toilet paper holder 1.00 nos #VALUE! #VALUE!
Soap holder 1.00 nos #VALUE! #VALUE!

Page 8 of 28
ITEM TOTAL
DESCRIPTION FOREMAN SKILLED HELPER EQUIPMENTS DAYS TOTAL COST
NO. UNIT COST

Kitchen sink 1.00 nos #VALUE! #VALUE!

Kitchen sink faucet 1.00 nos #VALUE! #VALUE!
Hose bibb 3.00 nos #VALUE! #VALUE!
100 x 100mm Floor drain 6.00 nos #VALUE! #VALUE!
Balcony drain 1.00 nos #VALUE! #VALUE!
Roof drain 2.00 nos #VALUE! #VALUE!
Drainage system
Catch basin 3.00 nos #VALUE! #VALUE!
100mmØ x 3m uPVC Pipe 5.00 nos #VALUE! #VALUE!
75mmØ x 3m uPVC Pipe 6.00 nos #VALUE! #VALUE!
Pipe fittings 1.00 lot #VALUE! #VALUE!
Miscellaneous and consumables 1.00 lot #VALUE! #VALUE!
Water system
Water meter 1.00 nos #VALUE! #VALUE!
20mmØ Gate valve 4.00 nos #VALUE! #VALUE!
20mmØ x 3m uPVC Pipe 16.00 nos #VALUE! #VALUE!
Pipe fittings 1.00 lot #VALUE! #VALUE!
Sewer and vent system
Septic tank (2400 x 1200 x 1700mm) 1.00 lot #VALUE! #VALUE!
100mmØ x 3m uPVC Pipe 10.00 nos #VALUE! #VALUE!
50mmØ x 3m uPVC Pipe 7.00 nos #VALUE! #VALUE!
Pipe fittings 1.00 lot #VALUE! #VALUE!
Testing and commissioning
Testing and commissioning 1.00 lot #VALUE! #VALUE!

sub - total ( item 11 ) #VALUE!

12.0 ELECTRICAL ###

Roughing-ins
20mmØ x 3m uPVC Pipe (rigid) 93.00 nos #VALUE! #VALUE!
20mmØ uPVC Male adapter 56.00 nos #VALUE! #VALUE!
20mmØ uPVC Endbell 112.00 nos #VALUE! #VALUE!
20mmØ uPVC Elbow 19.00 nos #VALUE! #VALUE!
20mmØ uPVC Coupling 38.00 nos #VALUE! #VALUE!
25mmØ RSC Pipe 5.00 nos #VALUE! #VALUE!
25mmØ RSC Elbow 1.00 nos #VALUE! #VALUE!

Page 9 of 28
ITEM TOTAL
DESCRIPTION FOREMAN SKILLED HELPER EQUIPMENTS DAYS TOTAL COST
NO. UNIT COST

25mmØ RSC Coupling 2.00 nos #VALUE! #VALUE!

25mmØ RSC Entrance cap 1.00 nos #VALUE! #VALUE!
20mmØ RSC Pipe - nos #VALUE! #VALUE!
20mmØ RSC Elbow - nos #VALUE! #VALUE!
20mmØ RSC Coupling - nos #VALUE! #VALUE!
20mmØ RSC Entrance cap - nos #VALUE! #VALUE!
4" x 4" Plastic junction box, Ga.20 with plate cover 27.00 pairs #VALUE! #VALUE!

2" x 4" Plastic utility box, Ga.20 with plate cover 35.00 pairs #VALUE! #VALUE!

Ga.16 GI Pullwire 10.00 kgs #VALUE! #VALUE!

PVC Solvent cement, 400cc 8.00 cans #VALUE! #VALUE!
Electrical plastic tape 15.00 rolls #VALUE! #VALUE!
Electrical rubber tape 15.00 rolls #VALUE! #VALUE!
Hacksaw blade 8.00 nos #VALUE! #VALUE!
Wires and cables
2.0mm² THHN Copper wire 291.31 lm #VALUE! #VALUE!
3.5mm² THHN Copper wires 417.48 lm #VALUE! #VALUE!
5.5mm² THHN Copper wire 16.13 lm #VALUE! #VALUE!
8.0mm² THHN Copper wire - lm #VALUE! #VALUE!
22.0mm² THHN Copper wire 32.26 lm #VALUE! #VALUE!
Lighting fixtures
4"Ø Receptacle lighting outlet 27.00 sets #VALUE! #VALUE!
Wiring devices
1-Gang switch 5.00 sets #VALUE! #VALUE!
2-Gang switch 3.00 sets #VALUE! #VALUE!
3-Gang switch 3.00 sets #VALUE! #VALUE!
1-Gang switch (3 way) 2.00 sets #VALUE! #VALUE!
Duplex grounding outlet 11.00 sets #VALUE! #VALUE!
Duplex convenience outlet, weatherproof 3.00 sets #VALUE! #VALUE!
Range outlet 1.00 sets #VALUE! #VALUE!
Rangehood outlet 1.00 sets #VALUE! #VALUE!
Refrigerator outlet 1.00 sets #VALUE! #VALUE!
ACU Convenience outlet 3.00 sets #VALUE! #VALUE!
Water heater outlet 2.00 sets #VALUE! #VALUE!
Panelboard
Panel LP 1.00 lot #VALUE! #VALUE!
Testing and commissioning
Testing and commissioning 1.00 lot #VALUE! #VALUE!
Others
Excavation and backfill works 4.00 m³ #VALUE! #VALUE!
Grounding system 1.00 lot #VALUE! #VALUE!
Miscellaneous works 1.00 lot #VALUE! #VALUE!

sub - total ( item 12 ) #VALUE!

DIRECT COST #VALUE!

CONTRACTOR'S PROFIT ( 20% ) #VALUE!

TOTAL PROJECT COST #VALUE!

Livable area (enclosed area) :

Ground floor area 35.06 ###
Second floor area 37.85 ###
Total floor area ( m² ) 72.91 m² Cost per m² of livable area : #VALUE!

Usable area (including carport, lanai and porch, if any) :

Ground floor area 83.55 ###
Second floor area 41.00 ###
Total floor area ( m² ) 124.55 m² Cost per m² of usable area : #VALUE!

EXCLUDED ITEMS :
Lighting fixtures
Mirror
Airconditioning units
Landscaping works

Page 10 of 28
Project : MULTI-FAMILY DWELLING UNIT
Location : Block 40, Lots 12, 13, 14 Winter Green St., South Green Heights Subdivision, Muntinlupa City
Owner : HORIZON 518 PROPERTIES AND DEVELOPMENT CORPORATION
Subject : BUDGETARY COST ESTIMATE
Date : August 15, 2017

TOWNHOUSE

DIV. DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT

1.0 General requirements 1.00 lot 75,000.00 75,000.00

2.0 Sitework 1.00 lot #REF! #REF!
3.0 Concrete 1.00 lot #REF! #REF!
4.0 Masonry 1.00 lot #REF! #REF!
5.0 Metals 1.00 lot #REF! #REF!
6.0 Wood and plastics 1.00 lot #REF! #REF!
7.0 Thermal and moisture protection 1.00 lot #REF! #REF!
8.0 Doors and windows 1.00 lot #REF! #REF!
9.0 Finishes 1.00 lot #REF! #REF!
10.0 Specialties 1.00 lot - -
11.0 Plumbing 1.00 lot #REF! #REF!
12.0 Electrical 1.00 lot #REF! #REF!

DIRECT COST #REF!

CONTRACTOR'S PROFIT ( 20% ) #REF!

TOTAL PROJECT COST #REF!

Cost per m² :
Livable area (enclosed area) 66.20 m² #REF!
Usable area 93.80 m² #REF!

EXCLUDED ITEMS :
Lighting fixtures
Mirror
Airconditioning units
Landscaping works
Project : MULTI-FAMILY DWELLING UNIT
Location : Block 40, Lots 12, 13, 14 Winter Green St., South Green Heights Subdivision, Muntinlupa City
Owner : HORIZON 518 PROPERTIES AND DEVELOPMENT CORPORATION
Subject : BUDGETARY COST ESTIMATE
Date : August 15, 2017

ITEM UNIT COST TOTAL

DESCRIPTION QUANTITY UNIT AMOUNT
NO. MATERIAL LABOR UNIT COST

1.0 GENERAL REQUIREMENTS

Mobilization and demobilization 1.00 lot 75,000.00 - 75,000.00 75,000.00

sub - total ( item 1 ) 75,000.00

2.0 SITEWORK
Clearing and grubbing 63.00 m² - 10.00 10.00 630.00
Layout and staking 59.00 m² - 30.00 30.00 1,770.00
Excavation
Column footing 18.73 m³ - 250.00 250.00 4,682.50
Tie beam 1.56 m³ - 250.00 250.00 390.00
Wall footing 2.44 m³ - 250.00 250.00 610.00
Stairs 0.47 m³ - 250.00 250.00 117.50
Backfilling and disposal 23.19 m³ - 220.00 220.00 5,101.80
Borrowfill 6.94 m³ 250.00 100.00 350.00 2,429.00
Gravel bedding
Column footing 0.60 m³ 800.00 100.00 900.00 540.00
Tie beam 0.22 m³ 800.00 100.00 900.00 198.00
Wall footing 0.19 m³ 800.00 100.00 900.00 171.00
Slab on fill 2.20 m³ 800.00 100.00 900.00 1,980.00
Stairs 0.04 m³ 800.00 100.00 900.00 36.00
Soil treatment
Column footing 12.09 m² 60.00 20.00 80.00 967.20
Tie beam 4.45 m² 60.00 20.00 80.00 356.00
Wall footing 3.75 m² 60.00 20.00 80.00 300.00
Slab on fill 59.00 m² 60.00 20.00 80.00 4,720.00
Stairs 0.72 m² 60.00 20.00 80.00 57.60

sub - total ( item 2 ) 25,056.60

3.0 CONCRETE
Formworks and scaffoldings
Column 49.26 m² 220.00 100.00 320.00 15,763.20
Suspended beam at second floor 37.44 m² 220.00 100.00 320.00 11,980.80
Suspended slab at second floor (metal deck) 30.96 m² 220.00 100.00 320.00 9,907.20
Roof beam 27.16 m² 220.00 100.00 320.00 8,691.20
Stairs 10.80 m² 220.00 100.00 320.00 3,456.00
Ledge - m² 220.00 100.00 320.00 -
Concrete reinforcement (grade 40)
Column footing 359.78 kgs 40.00 10.00 50.00 17,989.00
Tie beam 277.13 kgs 40.00 10.00 50.00 13,856.50
Wall footing 21.25 kgs 40.00 10.00 50.00 1,062.50
Slab on fill 127.51 kgs 40.00 10.00 50.00 6,375.50
Column 833.03 kgs 40.00 10.00 50.00 41,651.50
Suspended beam at second floor 568.58 kgs 40.00 10.00 50.00 28,429.00
Suspended slab at second floor 343.66 kgs 40.00 10.00 50.00 17,183.00
Roof beam 420.89 kgs 40.00 10.00 50.00 21,044.50
Stairs 69.12 kgs 40.00 10.00 50.00 3,456.00
Ledge - kgs 40.00 10.00 50.00 -
Tiewires 60.42 kgs 75.00 - 75.00 4,531.50
Concrete, 3000psi
Column footing 5.07 m³ 3,500.00 500.00 4,000.00 20,280.00
Tie beam 1.34 m³ 3,500.00 500.00 4,000.00 5,360.00
Wall footing 0.94 m³ 3,500.00 500.00 4,000.00 3,760.00
Slab on fill 4.40 m³ 3,500.00 500.00 4,000.00 17,600.00

Page 12 of 28
ITEM UNIT COST TOTAL
DESCRIPTION QUANTITY UNIT AMOUNT
NO. MATERIAL LABOR UNIT COST

Column 3.57 m³ 3,500.00 500.00 4,000.00 14,280.00

Suspended beam at second floor 2.81 m³ 3,500.00 500.00 4,000.00 11,240.00
Suspended slab at second floor 3.10 m³ 3,500.00 500.00 4,000.00 12,400.00
Roof beam 2.04 m³ 3,500.00 500.00 4,000.00 8,160.00
Stairs 1.54 m³ 3,500.00 500.00 4,000.00 6,160.00
Ledge - m³ 3,500.00 500.00 4,000.00 -

sub - total ( item 3 ) 304,617.40

4.0 MASONRY
150mm thk CHB
150mm thk CHB 113.21 m² 350.00 150.00 500.00 56,605.00
Concrete reinforcement (grade 40) 566.05 kgs 40.00 10.00 50.00 28,302.50
Tiewires 11.32 kgs 75.00 - 75.00 849.00
100mm thk CHB
100mm thk CHB 43.65 m² 250.00 150.00 400.00 17,460.00
Concrete reinforcement (grade 40) 218.25 kgs 40.00 10.00 50.00 10,912.50
Tiewires 4.37 kgs 75.00 - 75.00 327.75

sub - total ( item 4 ) 114,456.75

5.0 METALS
Structural steel
Roof framing 45.00 m² 600.00 200.00 800.00 36,000.00
Metal fabrications
Steel railings 4.30 lm 2,000.00 500.00 2,500.00 10,750.00
Stair railings 4.00 lm 2,000.00 500.00 2,500.00 10,000.00

sub - total ( item 5 ) 56,750.00

6.0 WOOD AND PLASTICS

Architectural woodwork
Kitchen cabinet (2000 x 600 x 900mm) - lot 50,000.00 - 50,000.00 -
Kitchen cabinet (1600 x 600 x 900mm) 1.00 lot 40,000.00 - 40,000.00 40,000.00

sub - total ( item 6 ) 40,000.00

7.0 THERMAL AND MOISTURE PROTECTION

Waterproofing
Membrane waterproofing 11.40 m² 650.00 - 650.00 7,410.00
Vapor barrier 34.70 m² 25.00 10.00 35.00 1,214.50
Ga.24 Pre-painted longspan metal roofing 45.00 m² 550.00 150.00 700.00 31,500.00
Ga.24 Pre-formed SS GI gutter 11.00 lm 250.00 80.00 330.00 3,630.00

sub - total ( item 7 ) 43,754.50

8.0 DOORS AND WINDOWS

Doors
Steel door
Main (800 x 2100mm) 1.00 sets 12,000.00 500.00 12,500.00 12,500.00
Hollow core wooden door
Bedroom (800 x 2100mm) 2.00 sets 5,000.00 500.00 5,500.00 11,000.00
Service (600 x 2100mm) - sets 5,000.00 500.00 5,500.00 -
PVC door and jamb inc. hinges
Toilet (600 x 2100mm) 2.00 sets 3,500.00 500.00 4,000.00 8,000.00
Aluminum sliding door
Lanai (1800 x 2100mm) 1.00 sets 32,533.40 - 32,533.40 32,533.40
Balcony (1600 x 2100mm) 1.00 sets 28,918.58 - 28,918.58 28,918.58
Steel door jamb
Main (800 x 2100mm) 1.00 sets 2,200.00 250.00 2,450.00 2,450.00
Bedroom (800 x 2100mm) 2.00 sets 2,200.00 250.00 2,450.00 4,900.00

Page 13 of 28
ITEM UNIT COST TOTAL
DESCRIPTION QUANTITY UNIT AMOUNT
NO. MATERIAL LABOR UNIT COST

Service (600 x 2100mm) - sets 2,200.00 250.00 2,450.00 -

Hardwares
Cylindrical entrance lockset with deadbolt 1.00 sets 2,200.00 150.00 2,350.00 2,350.00
Cylindrical entrance lockset 2.00 sets 600.00 150.00 750.00 1,500.00
Cylindrical privacy lockset 2.00 sets 600.00 150.00 750.00 1,500.00
Windows
Aluminum awning with fixed windows
800 x 2700mm 1.00 sets 8,640.00 - 8,640.00 8,640.00
1200 x 1550mm - sets 7,440.00 - 7,440.00 -
Aluminum awning window
600 x 600mm 2.00 sets 1,440.00 - 1,440.00 2,880.00
600 x 1550mm - sets 3,720.00 - 3,720.00 -
Aluminum sliding windows
1200 x 1200mm 1.00 sets 5,760.00 - 5,760.00 5,760.00
1200 x 450mm - sets 2,160.00 - 2,160.00 -
Aluminum sliding with fixed windows
1500 x 1200mm 1.00 sets 7,200.00 - 7,200.00 7,200.00

sub - total ( item 8 ) 130,131.98

9.0 FINISHES
Floor finishes
FF-1 600 x 600mm Homogenous tiles 33.00 m² 1,200.00 350.00 1,550.00 51,150.00
FF-2 400 x 400mm Ceramic tiles 10.10 m² 800.00 200.00 1,000.00 10,100.00
FF-3 Plain cement finish 7.80 m² 30.00 50.00 80.00 624.00
FF-4 150 x 900 x 2mm Vinyl tiles 24.06 m² 800.00 100.00 900.00 21,654.00
FF-6 Grass pavers 15.00 m² 800.00 100.00 900.00 13,500.00
FF-7 Precast stepping pad 4.00 nos 200.00 50.00 250.00 1,000.00
Stair treads 4.86 m² 3,500.00 1,000.00 4,500.00 21,870.00
50mm thk Concrete topping 6.90 m² 209.00 123.00 332.00 2,290.80
25mm thk Concrete topping 72.92 m² 88.50 88.50 177.00 12,906.84
Wall finishes
20mm thk Plaster 309.34 m² 70.00 130.00 200.00 61,868.00
Fiber cement cladding 4.32 m² 600.00 200.00 800.00 3,456.00
300 x 300mm Ceramic tiles 23.76 m² 800.00 200.00 1,000.00 23,760.00
Exterior ceiling finishes
PVC Spandrel ceiling 13.50 m² 800.00 200.00 1,000.00 13,500.00
Ceiling underslab 3.30 m² 30.00 50.00 80.00 264.00
Interior ceiling finishes
Ficem board on metal framing 34.70 m² 500.00 200.00 700.00 24,290.00
Metal decking underslab 31.50 m² - - - -
Painting works
Elastomeric paint finish
Canopy - m² 150.00 150.00 300.00 -
Textured paint finish
Exterior masonry wall - m² 150.00 150.00 300.00 -
Paint finish
Masonry wall 281.26 m² 140.00 90.00 230.00 64,689.80
Fiber cement cladding 4.32 m² 140.00 90.00 230.00 993.60
Ceiling underslab 3.30 m² 140.00 90.00 230.00 759.00
Ficem board on metal framing 34.70 m² 140.00 90.00 230.00 7,981.00
Metal decking underslab 31.50 m² 140.00 90.00 230.00 7,245.00
Steel doors 3.36 m² 140.00 90.00 230.00 772.80
Wooden doors 6.72 m² 140.00 90.00 230.00 1,545.60
Steel door jamb 15.00 lm 35.00 22.50 57.50 862.50

sub - total ( item 9 ) 347,082.94

10.0 SPECIALTIES

sub - total ( item 10 ) -

Page 14 of 28
ITEM UNIT COST TOTAL
DESCRIPTION QUANTITY UNIT AMOUNT
NO. MATERIAL LABOR UNIT COST

11.0 PLUMBING
Plumbing fixtures and accessories
Powder room
Water closet - nos 5,500.00 800.00 6,300.00 -
Lavatory with pedestal - nos 3,500.00 500.00 4,000.00 -
Lavatory faucet - nos 2,000.00 150.00 2,150.00 -
Toilet paper holder - nos 280.00 100.00 380.00 -
GF Common t and b
Water closet 1.00 nos 5,500.00 800.00 6,300.00 6,300.00
Lavatory with pedestal 1.00 nos 3,500.00 500.00 4,000.00 4,000.00
Lavatory faucet 1.00 nos 2,000.00 150.00 2,150.00 2,150.00
Shower 1.00 nos 2,500.00 300.00 2,800.00 2,800.00
Toilet paper holder 1.00 nos 280.00 100.00 380.00 380.00
Soap holder 1.00 nos 280.00 100.00 380.00 380.00
2F Common t and b
Water closet 1.00 nos 5,500.00 800.00 6,300.00 6,300.00
Lavatory with pedestal 1.00 nos 3,500.00 500.00 4,000.00 4,000.00
Lavatory faucet 1.00 nos 2,000.00 150.00 2,150.00 2,150.00
Shower 1.00 nos 2,500.00 300.00 2,800.00 2,800.00
Toilet paper holder 1.00 nos 280.00 100.00 380.00 380.00
Soap holder 1.00 nos 280.00 100.00 380.00 380.00
Masters t and b
Water closet - nos 5,500.00 800.00 6,300.00 -
Lavatory with pedestal - nos 3,500.00 500.00 4,000.00 -
Lavatory faucet - nos 2,000.00 150.00 2,150.00 -
Shower - nos 2,500.00 300.00 2,800.00 -
Toilet paper holder - nos 280.00 100.00 380.00 -
Soap holder - nos 280.00 100.00 380.00 -
Kitchen sink 1.00 nos 6,000.00 500.00 6,500.00 6,500.00
Kitchen sink faucet 1.00 nos 1,500.00 150.00 1,650.00 1,650.00
Hose bibb 2.00 nos 200.00 150.00 350.00 700.00
100 x 100mm Floor drain 4.00 nos 350.00 100.00 450.00 1,800.00
Balcony drain 1.00 nos 750.00 100.00 850.00 850.00
Roof drain 7.00 nos 750.00 100.00 850.00 5,950.00
Drainage system
Catch basin 4.00 nos 693.15 349.80 1,042.95 4,171.80
100mmØ x 3m uPVC Pipe 6.00 nos 714.00 210.00 924.00 5,544.00
75mmØ x 3m uPVC Pipe 16.00 nos 536.00 175.00 711.00 11,376.00
Pipe fittings 1.00 lot 3,000.00 1,000.00 4,000.00 4,000.00
Miscellaneous and consumables 1.00 lot 500.00 - 500.00 500.00
Water system
Water meter 1.00 nos 2,500.00 600.00 3,100.00 3,100.00
20mmØ Gate valve 3.00 nos 350.00 100.00 450.00 1,350.00
20mmØ x 3m uPVC Pipe 16.00 nos 320.00 96.00 416.00 6,656.00
Pipe fittings 1.00 lot 2,500.00 1,200.00 3,700.00 3,700.00
Sewer and vent system
Septic tank (2400 x 1200 x 1700mm) 1.00 lot 15,852.15 8,882.10 24,734.25 24,734.25
100mmØ x 3m uPVC Pipe 9.00 nos 714.00 210.00 924.00 8,316.00
50mmØ x 3m uPVC Pipe 6.00 nos 250.00 135.00 385.00 2,310.00
Pipe fittings 1.00 lot 4,500.00 1,500.00 6,000.00 6,000.00
Testing and commissioning
Testing and commissioning 1.00 lot 500.00 - 500.00 500.00

sub - total ( item 11 ) 131,728.05

12.0 ELECTRICAL
Roughing-ins
20mmØ x 3m uPVC Pipe (rigid) 60.00 nos 97.81 30.50 128.31 7,698.60
20mmØ uPVC Male adapter 36.00 nos 8.90 9.84 18.74 674.78
20mmØ uPVC Endbell 72.00 nos 11.91 3.13 15.04 1,082.52

Page 15 of 28
ITEM UNIT COST TOTAL
DESCRIPTION QUANTITY UNIT AMOUNT
NO. MATERIAL LABOR UNIT COST

20mmØ uPVC Elbow 12.00 nos 13.41 3.13 16.54 198.42

20mmØ uPVC Coupling 24.00 nos 4.90 3.13 8.03 192.60
25mmØ RSC Pipe - nos 494.00 101.56 595.56 -
25mmØ RSC Elbow - nos 50.00 78.13 128.13 -
25mmØ RSC Coupling - nos 20.00 98.44 118.44 -
25mmØ RSC Entrance cap - nos 84.00 176.56 260.56 -
20mmØ RSC Pipe 5.00 nos 287.00 56.25 343.25 1,716.25
20mmØ RSC Elbow 1.00 nos 26.00 42.19 68.19 68.19
20mmØ RSC Coupling 2.00 nos 15.00 42.19 57.19 114.38
20mmØ RSC Entrance cap 1.00 nos 42.00 82.50 124.50 124.50
4" x 4" Plastic junction box, Ga.20 with plate 23.00 pairs 35.70 34.38 70.08 1,611.73
cover
2" x 4" Plastic utility box, Ga.20 with plate cover 23.00 pairs 25.50 34.38 59.88 1,377.13

Ga.16 GI Pullwire 10.00 kgs 37.00 78.13 115.13 1,151.25

PVC Solvent cement, 400cc 8.00 cans 240.00 78.13 318.13 2,545.00
Electrical plastic tape 15.00 rolls 27.50 10.63 38.13 571.88
Electrical rubber tape 15.00 rolls 75.00 10.63 85.63 1,284.38
Hacksaw blade 8.00 nos 42.00 25.00 67.00 536.00
Wires and cables
2.0mm² THHN Copper wire 262.08 lm 14.40 9.06 23.46 6,149.05
3.5mm² THHN Copper wires 223.78 lm 21.12 9.06 30.18 6,754.24
5.5mm² THHN Copper wire - lm 32.32 9.06 41.38 -
8.0mm² THHN Copper wire 16.13 lm 50.56 10.41 60.97 983.39
22.0mm² THHN Copper wire - lm 126.40 18.13 144.53 -
Lighting fixtures
4"Ø Receptacle lighting outlet 23.00 sets 50.00 50.00 100.00 2,300.00
Wiring devices
1-Gang switch 3.00 sets 300.00 75.00 375.00 1,125.00
2-Gang switch 0.00 sets 300.00 75.00 375.00 -
3-Gang switch 4.00 sets 300.00 75.00 375.00 1,500.00
1-Gang switch (3 way) 2.00 sets 300.00 75.00 375.00 750.00
Duplex grounding outlet 6.00 sets 300.00 75.00 375.00 2,250.00
Duplex convenience outlet, weatherproof 2.00 sets 500.00 75.00 575.00 1,150.00
Range outlet 1.00 sets 500.00 75.00 575.00 575.00
Rangehood outlet 1.00 sets 500.00 75.00 575.00 575.00
Refrigerator outlet 1.00 sets 300.00 75.00 375.00 375.00
ACU Convenience outlet 2.00 sets 300.00 75.00 375.00 750.00
Water heater outlet 1.00 sets 500.00 75.00 575.00 575.00
Panelboard
Panel LP 1.00 lot 11,700.00 1,250.00 12,950.00 12,950.00
Testing and commissioning
Testing and commissioning 1.00 lot 1,000.00 - 1,000.00 1,000.00
Others
Excavation and backfill works 4.00 m³ - 470.00 470.00 1,880.00
Grounding system 1.00 lot 1,500.00 1,000.00 2,500.00 2,500.00
Miscellaneous works 1.00 lot 5,000.00 - 5,000.00 5,000.00

sub - total ( item 12 ) 70,089.25

DIRECT COST 1,338,667.48

CONTRACTOR'S PROFIT ( 20% ) 267,733.50

TOTAL PROJECT COST 1,606,400.97

Livable area (enclosed area) :

Ground floor area 34.70
Second floor area 31.50
Total floor area ( m² ) 66.20 m² Cost per m² of livable area : 24,265.88

Page 16 of 28
ITEM UNIT COST TOTAL
DESCRIPTION QUANTITY UNIT AMOUNT
NO. MATERIAL LABOR UNIT COST

Usable area (including carport, lanai and porch, if any) :

Ground floor area 59.00
Second floor area 34.80
Total floor area ( m² ) 93.80 m² Cost per m² of usable area : 17,125.81

EXCLUDED ITEMS :
Lighting fixtures
Mirror
Airconditioning units
Landscaping works

Page 17 of 28
Project : MULTI-FAMILY DWELLING UNIT
Location : Block 40, Lots 12, 13, 14 Winter Green St., South Green Heights Subdivision, Muntinlupa City
Owner : HORIZON 518 PROPERTIES AND DEVELOPMENT CORPORATION
Subject : BUDGETARY COST ESTIMATE
Date : June 4, 2018
0.70
ITEM TOTAL
DESCRIPTION QUANTITY UNIT AMOUNT
NO. UNIT COST

1.0 GENERAL REQUIREMENTS

Mobilization and demobilization 0.50 lot 100,000.00 50,000.00

sub - total ( item 1 ) 50,000.00

2.0 SITEWORK
Clearing and grubbing 45.38 m² 7.00 317.66
Layout and staking 41.78 m² 21.00 877.38
Excavation
Column footing 24.93 m³ 175.00 4,362.75
Tie beam 1.17 m³ 175.00 204.75
Wall footing 1.82 m³ 175.00 318.50
Stairs 0.23 m³ 175.00 40.25
Backfilling and disposal 28.16 m³ 154.00 4,336.64
Borrowfill 3.51 m³ 245.00 859.95
Gravel bedding
Column footing 0.80 m³ 630.00 504.00
Tie beam 0.17 m³ 630.00 107.10
Wall footing 0.14 m³ 630.00 88.20
Slab on fill 1.34 m³ 630.00 844.20
Stairs 0.02 m³ 630.00 12.60
Soil treatment
Column footing 16.08 m² 56.00 900.48
Tie beam 3.36 m² 56.00 188.16
Wall footing 2.81 m² 56.00 157.36
Slab on fill 41.78 m² 56.00 2,339.68
Stairs 0.36 m² 56.00 20.16

sub - total ( item 2 ) 16,479.82

3.0 CONCRETE
Formworks and scaffoldings
Column 49.41 m² 224.00 11,067.84
Suspended beam at second floor 24.96 m² 224.00 5,591.04
Suspended slab at second floor (metal deck) 18.88 m² 224.00 4,229.12
Roof beam 20.54 m² 224.00 4,600.96
Stairs 6.84 m² 224.00 1,532.16
Ledge 3.36 m² 224.00 752.64
Concrete reinforcement (grade 40)
Column footing 416.59 kgs 35.00 14,580.65
Tie beam 161.89 kgs 35.00 5,666.15
Wall footing 16.63 kgs 35.00 582.05
Slab on fill 84.08 kgs 35.00 2,942.80
Column 818.18 kgs 35.00 28,636.30
Suspended beam at second floor 418.13 kgs 35.00 14,634.55
Suspended slab at second floor 211.79 kgs 35.00 7,412.65
Roof beam 302.08 kgs 35.00 10,572.80
Stairs 50.76 kgs 35.00 1,776.60
Ledge 14.78 kgs 35.00 517.30
Tiewires 49.60 kgs 52.50 2,604.00
Concrete, 3000psi
Column footing 6.16 m³ 2,800.00 17,248.00
Tie beam 1.01 m³ 2,800.00 2,828.00
Wall footing 0.70 m³ 2,800.00 1,960.00
Slab on fill 2.69 m³ 2,800.00 7,532.00

Page 18 of 28
ITEM TOTAL
DESCRIPTION QUANTITY UNIT AMOUNT
NO. UNIT COST

Column 3.80 m³ 2,800.00 10,640.00

Page 19 of 28
ITEM TOTAL
DESCRIPTION QUANTITY UNIT AMOUNT
NO. UNIT COST

Suspended beam at second floor 2.00 m³ 2,800.00 5,600.00

Suspended slab at second floor 1.89 m³ 2,800.00 5,292.00
Roof beam 1.54 m³ 2,800.00 4,312.00
Stairs 1.13 m³ 2,800.00 3,164.00
Ledge 0.34 m³ 2,800.00 952.00

sub - total ( item 3 ) 177,227.61

4.0 MASONRY
150mm thk CHB
150mm thk CHB 83.11 m² 350.00 29,088.50
Concrete reinforcement (grade 40) 415.56 kgs 35.00 14,544.60
Tiewires 8.31 kgs 52.50 436.28
100mm thk CHB
100mm thk CHB 32.98 m² 280.00 9,234.40
Concrete reinforcement (grade 40) 164.88 kgs 35.00 5,770.80
Tiewires 3.30 kgs 52.50 173.25

sub - total ( item 4 ) 59,247.83

5.0 METALS
Structural steel
Roof framing 23.70 m² 560.00 13,272.00
Metal fabrications
Steel railings 1.80 lm 1,750.00 3,150.00
Stair railings 2.50 lm 1,750.00 4,375.00

sub - total ( item 5 ) 20,797.00

6.0 WOOD AND PLASTICS

Architectural woodwork
Kitchen cabinet (2000 x 600 x 900mm) 0.50 lot 35,000.00 17,500.00
Kitchen cabinet (1600 x 600 x 900mm) - lot 28,000.00 -

sub - total ( item 6 ) 17,500.00

7.0 THERMAL AND MOISTURE PROTECTION

Waterproofing
Membrane waterproofing 7.92 m² 455.00 3,603.60
Vapor barrier 17.53 m² 24.50 429.49
Ga.24 Pre-painted longspan metal roofing 23.70 m² 490.00 11,613.00
Ga.24 Pre-formed SS GI gutter 2.50 lm 231.00 577.50

sub - total ( item 7 ) 16,223.59

8.0 DOORS AND WINDOWS

Doors
Steel door
Main (800 x 2100mm) 0.50 sets 8,750.00 4,375.00
Hollow core wooden door
Bedroom (800 x 2100mm) 1.50 sets 3,850.00 5,775.00
Service (600 x 2100mm) 0.50 sets 3,850.00 1,925.00
PVC door and jamb inc. hinges
Toilet (600 x 2100mm) 2.00 sets 2,800.00 5,600.00
Aluminum sliding door
Lanai (1800 x 2100mm) 0.50 sets 22,773.38 11,386.69
Balcony (1600 x 2100mm) 0.50 sets 20,243.01 10,121.50
Steel door jamb
Main (800 x 2100mm) 0.50 sets 1,715.00 857.50
Bedroom (800 x 2100mm) 1.50 sets 1,715.00 2,572.50
Service (600 x 2100mm) 0.50 sets 1,715.00 857.50

Page 20 of 28
ITEM TOTAL
DESCRIPTION QUANTITY UNIT AMOUNT
NO. UNIT COST

Hardwares
Cylindrical entrance lockset with deadbolt 0.50 sets 1,645.00 822.50
Cylindrical entrance lockset 2.00 sets 525.00 1,050.00
Cylindrical privacy lockset 2.00 sets 525.00 1,050.00
Windows
Aluminum awning with fixed windows
800 x 2700mm - sets 6,048.00 -
1200 x 1550mm 0.50 sets 5,208.00 2,604.00
Aluminum awning window
600 x 600mm 0.50 sets 1,008.00 504.00
600 x 1550mm 2.00 sets 2,604.00 5,208.00
Aluminum sliding windows
1200 x 1200mm 1.50 sets 4,032.00 6,048.00
1200 x 450mm 0.50 sets 1,512.00 756.00
Aluminum sliding with fixed windows
1500 x 1200mm - sets 5,040.00 -

sub - total ( item 8 ) 61,513.19

9.0 FINISHES
Floor finishes
FF-1 600 x 600mm Homogenous tiles 17.50 m² 1,085.00 18,987.50
FF-2 400 x 400mm Ceramic tiles 6.17 m² 700.00 4,319.00
FF-3 Plain cement finish 8.06 m² 56.00 451.36
FF-4 150 x 900 x 2mm Vinyl tiles 14.01 m² 630.00 8,826.30
FF-6 Grass pavers 14.93 m² 630.00 9,405.90
FF-7 Precast stepping pad 1.00 nos 175.00 175.00
Stair treads 3.69 m² 3,150.00 11,623.50
50mm thk Concrete topping 4.88 m² 232.40 1,134.11
25mm thk Concrete topping 44.55 m² 123.90 5,519.75
Wall finishes
20mm thk Plaster 228.90 m² 140.00 32,046.00
Fiber cement cladding 11.55 m² 560.00 6,468.00
300 x 300mm Ceramic tiles 12.98 m² 700.00 9,086.00
Exterior ceiling finishes
PVC Spandrel ceiling 2.62 m² 700.00 1,834.00
Ceiling underslab 6.65 m² 56.00 372.40
Interior ceiling finishes
Ficem board on metal framing 35.93 m² 490.00 17,605.70
Metal decking underslab 0.00 m² - -
Painting works
Elastomeric paint finish
Canopy 6.72 m² 210.00 1,411.20
Textured paint finish
Exterior masonry wall 2.87 m² 210.00 602.70
Paint finish
Masonry wall 201.51 m² 161.00 32,443.11
Fiber cement cladding 11.55 m² 161.00 1,859.55
Ceiling underslab 6.65 m² 161.00 1,070.65
Ficem board on metal framing 35.93 m² 161.00 5,784.73
Metal decking underslab - m² 161.00 -
Steel doors 1.68 m² 161.00 270.48
Wooden doors 6.30 m² 161.00 1,014.30
Steel door jamb 12.40 lm 40.25 499.10

sub - total ( item 9 ) 172,810.34

10.0 SPECIALTIES

sub - total ( item 10 ) -

Page 21 of 28
ITEM TOTAL
DESCRIPTION QUANTITY UNIT AMOUNT
NO. UNIT COST

11.0 PLUMBING
Plumbing fixtures and accessories
Powder room
Water closet 0.50 nos 4,410.00 2,205.00
Lavatory with pedestal 0.50 nos 2,800.00 1,400.00
Lavatory faucet 0.50 nos 1,505.00 752.50
Toilet paper holder 0.50 nos 266.00 133.00
GF Common t and b
Water closet - nos 4,410.00 -
Lavatory with pedestal - nos 2,800.00 -
Lavatory faucet - nos 1,505.00 -
Shower - nos 1,960.00 -
Toilet paper holder - nos 266.00 -
Soap holder - nos 266.00 -
2F Common t and b
Water closet 0.50 nos 4,410.00 2,205.00
Lavatory with pedestal 0.50 nos 2,800.00 1,400.00
Lavatory faucet 0.50 nos 1,505.00 752.50
Shower 0.50 nos 1,960.00 980.00
Toilet paper holder 0.50 nos 266.00 133.00
Soap holder 0.50 nos 266.00 133.00
Masters t and b
Water closet 0.50 nos 4,410.00 2,205.00
Lavatory with pedestal 0.50 nos 2,800.00 1,400.00
Lavatory faucet 0.50 nos 1,505.00 752.50
Shower 0.50 nos 1,960.00 980.00
Toilet paper holder 0.50 nos 266.00 133.00
Soap holder 0.50 nos 266.00 133.00
Kitchen sink 0.50 nos 4,550.00 2,275.00
Kitchen sink faucet 0.50 nos 1,155.00 577.50
Hose bibb 1.50 nos 245.00 367.50
100 x 100mm Floor drain 3.00 nos 315.00 945.00
Balcony drain 0.50 nos 595.00 297.50
Roof drain 1.00 nos 595.00 595.00
Drainage system
Catch basin 1.50 nos 386.30 579.44
100mmØ x 3m uPVC Pipe 2.50 nos 646.80 1,617.00
75mmØ x 3m uPVC Pipe 3.00 nos 497.70 1,493.10
Pipe fittings 0.50 lot 2,800.00 1,400.00
Miscellaneous and consumables 0.50 lot 350.00 175.00
Water system
Water meter 0.50 nos 2,170.00 1,085.00
20mmØ Gate valve 2.00 nos 315.00 630.00
20mmØ x 3m uPVC Pipe 8.00 nos 291.20 2,329.60
Pipe fittings 0.50 lot 2,590.00 1,295.00
Sewer and vent system
Septic tank (2400 x 1200 x 1700mm) 0.50 lot 8,654.80 4,327.40
100mmØ x 3m uPVC Pipe 5.00 nos 646.80 3,234.00
50mmØ x 3m uPVC Pipe 3.50 nos 269.50 943.25
Pipe fittings 0.50 lot 4,200.00 2,100.00
Testing and commissioning
Testing and commissioning 0.50 lot 350.00 175.00

sub - total ( item 11 ) 42,138.79

Page 22 of 28
ITEM TOTAL
DESCRIPTION QUANTITY UNIT AMOUNT
NO. UNIT COST

12.0 ELECTRICAL ###

Roughing-ins
20mmØ x 3m uPVC Pipe (rigid) 93.00 nos 89.82 8,352.98
20mmØ uPVC Male adapter 56.00 nos 13.12 734.76
20mmØ uPVC Endbell 112.00 nos 10.52 1,178.74
20mmØ uPVC Elbow 19.00 nos 11.57 219.92
20mmØ uPVC Coupling 38.00 nos 5.62 213.47
25mmØ RSC Pipe 5.00 nos 416.89 2,084.47
25mmØ RSC Elbow 1.00 nos 89.69 89.69
25mmØ RSC Coupling 2.00 nos 82.91 165.81
25mmØ RSC Entrance cap 1.00 nos 182.39 182.39
20mmØ RSC Pipe - nos 240.28 -
20mmØ RSC Elbow - nos 47.73 -
20mmØ RSC Coupling - nos 40.03 -
20mmØ RSC Entrance cap - nos 87.15 -
4" x 4" Plastic junction box, Ga.20 with plate 27.00 pairs 1,324.42
cover 49.05
2" x 4" Plastic utility box, Ga.20 with plate cover 35.00 pairs 1,466.94
41.91
Ga.16 GI Pullwire 10.00 kgs 80.59 805.88
PVC Solvent cement, 400cc 8.00 cans 222.69 1,781.50
Electrical plastic tape 15.00 rolls 26.69 400.31
Electrical rubber tape 15.00 rolls 59.94 899.06
Hacksaw blade 8.00 nos 46.90 375.20
Wires and cables
2.0mm² THHN Copper wire 291.31 lm 16.42 4,784.40
3.5mm² THHN Copper wires 417.48 lm 21.13 8,820.41
5.5mm² THHN Copper wire 16.13 lm 28.97 467.25
8.0mm² THHN Copper wire - lm 42.68 -
22.0mm² THHN Copper wire 32.26 lm 101.17 3,263.66
Lighting fixtures
4"Ø Receptacle lighting outlet 27.00 sets 70.00 1,890.00
Wiring devices
1-Gang switch 5.00 sets 262.50 1,312.50
2-Gang switch 3.00 sets 262.50 787.50
3-Gang switch 3.00 sets 262.50 787.50
1-Gang switch (3 way) 2.00 sets 262.50 525.00
Duplex grounding outlet 11.00 sets 262.50 2,887.50
Duplex convenience outlet, weatherproof 3.00 sets 402.50 1,207.50
Range outlet 1.00 sets 402.50 402.50
Rangehood outlet 1.00 sets 402.50 402.50
Refrigerator outlet 1.00 sets 262.50 262.50
ACU Convenience outlet 3.00 sets 262.50 787.50
Water heater outlet 2.00 sets 402.50 805.00
Panelboard
Panel LP 1.00 lot 9,065.00 9,065.00
Testing and commissioning
Testing and commissioning 1.00 lot 700.00 700.00
Others
Excavation and backfill works 4.00 m³ 329.00 1,316.00
Grounding system 1.00 lot 1,750.00 1,750.00
Miscellaneous works 1.00 lot 3,500.00 3,500.00

sub - total ( item 12 ) 65,999.76

DIRECT COST 699,937.92

CONTRACTOR'S PROFIT ( 20% ) 139,987.58

TOTAL PROJECT COST 839,925.50

Page 23 of 28
Project : MULTI-FAMILY DWELLING UNIT
Location : Block 40, Lots 12, 13, 14 Winter Green St., South Green Heights Subdivision, Muntinlupa City
Owner : HORIZON 518 PROPERTIES AND DEVELOPMENT CORPORATION
Subject : BUDGETARY COST ESTIMATE
Date : June 4, 2017
0.40
ITEM TOTAL
DESCRIPTION QUANTITY UNIT AMOUNT
NO. UNIT COST

1.0 GENERAL REQUIREMENTS

Mobilization and demobilization 1.00 lot 75,000.00 75,000.00

sub - total ( item 1 ) 75,000.00

2.0 SITEWORK
Clearing and grubbing 63.00 m² 4.00 252.00
Layout and staking 59.00 m² 12.00 708.00
Excavation
Column footing 18.73 m³ 100.00 1,873.00
Tie beam 1.56 m³ 100.00 156.00
Wall footing 2.44 m³ 100.00 244.00
Stairs 0.47 m³ 100.00 47.00
Backfilling and disposal 23.19 m³ 88.00 2,040.72
Borrowfill 6.94 m³ 140.00 971.60
Gravel bedding
Column footing 0.60 m³ 360.00 216.00
Tie beam 0.22 m³ 360.00 79.20
Wall footing 0.19 m³ 360.00 68.40
Slab on fill 2.20 m³ 360.00 792.00
Stairs 0.04 m³ 360.00 14.40
Soil treatment
Column footing 12.09 m² 32.00 386.88
Tie beam 4.45 m² 32.00 142.40
Wall footing 3.75 m² 32.00 120.00
Slab on fill 59.00 m² 32.00 1,888.00
Stairs 0.72 m² 32.00 23.04

sub - total ( item 2 ) 10,022.64

3.0 CONCRETE
Formworks and scaffoldings
Column 49.26 m² 128.00 6,305.28
Suspended beam at second floor 37.44 m² 128.00 4,792.32
Suspended slab at second floor (metal deck) 30.96 m² 128.00 3,962.88
Roof beam 27.16 m² 128.00 3,476.48
Stairs 10.80 m² 128.00 1,382.40
Ledge - m² 128.00 -
Concrete reinforcement (grade 40)
Column footing 359.78 kgs 20.00 7,195.60
Tie beam 277.13 kgs 20.00 5,542.60
Wall footing 21.25 kgs 20.00 425.00
Slab on fill 127.51 kgs 20.00 2,550.20
Column 833.03 kgs 20.00 16,660.60
Suspended beam at second floor 568.58 kgs 20.00 11,371.60
Suspended slab at second floor 343.66 kgs 20.00 6,873.20
Roof beam 420.89 kgs 20.00 8,417.80
Stairs 69.12 kgs 20.00 1,382.40
Ledge - kgs 20.00 -
Tiewires 60.42 kgs 30.00 1,812.60
Concrete, 3000psi
Column footing 5.07 m³ 1,600.00 8,112.00
Tie beam 1.34 m³ 1,600.00 2,144.00
Wall footing 0.94 m³ 1,600.00 1,504.00
Slab on fill 4.40 m³ 1,600.00 7,040.00

Page 24 of 28
ITEM TOTAL
DESCRIPTION QUANTITY UNIT AMOUNT
NO. UNIT COST

Column 3.57 m³ 1,600.00 5,712.00

Suspended beam at second floor 2.81 m³ 1,600.00 4,496.00
Suspended slab at second floor 3.10 m³ 1,600.00 4,960.00
Roof beam 2.04 m³ 1,600.00 3,264.00
Stairs 1.54 m³ 1,600.00 2,464.00
Ledge - m³ 1,600.00 -

sub - total ( item 3 ) 121,846.96

4.0 MASONRY
150mm thk CHB
150mm thk CHB 113.21 m² 200.00 22,642.00
Concrete reinforcement (grade 40) 566.05 kgs 20.00 11,321.00
Tiewires 11.32 kgs 30.00 339.60
100mm thk CHB
100mm thk CHB 43.65 m² 160.00 6,984.00
Concrete reinforcement (grade 40) 218.25 kgs 20.00 4,365.00
Tiewires 4.37 kgs 30.00 131.10

sub - total ( item 4 ) 45,782.70

5.0 METALS
Structural steel
Roof framing 45.00 m² 320.00 14,400.00
Metal fabrications
Steel railings 4.30 lm 1,000.00 4,300.00
Stair railings 4.00 lm 1,000.00 4,000.00

sub - total ( item 5 ) 22,700.00

6.0 WOOD AND PLASTICS

Architectural woodwork
Kitchen cabinet (2000 x 600 x 900mm) - lot 20,000.00 -
Kitchen cabinet (1600 x 600 x 900mm) 1.00 lot 16,000.00 16,000.00

sub - total ( item 6 ) 16,000.00

7.0 THERMAL AND MOISTURE PROTECTION

Waterproofing
Membrane waterproofing 11.40 m² 260.00 2,964.00
Vapor barrier 34.70 m² 14.00 485.80
Ga.24 Pre-painted longspan metal roofing 45.00 m² 280.00 12,600.00
Ga.24 Pre-formed SS GI gutter 11.00 lm 132.00 1,452.00

sub - total ( item 7 ) 17,501.80

8.0 DOORS AND WINDOWS

Doors
Steel door
Main (800 x 2100mm) 1.00 sets 5,000.00 5,000.00
Hollow core wooden door
Bedroom (800 x 2100mm) 2.00 sets 2,200.00 4,400.00
Service (600 x 2100mm) - sets 2,200.00 -
PVC door and jamb inc. hinges
Toilet (600 x 2100mm) 2.00 sets 1,600.00 3,200.00
Aluminum sliding door
Lanai (1800 x 2100mm) 1.00 sets 13,013.36 13,013.36
Balcony (1600 x 2100mm) 1.00 sets 11,567.43 11,567.43
Steel door jamb
Main (800 x 2100mm) 1.00 sets 980.00 980.00
Bedroom (800 x 2100mm) 2.00 sets 980.00 1,960.00

Page 25 of 28
ITEM TOTAL
DESCRIPTION QUANTITY UNIT AMOUNT
NO. UNIT COST

Service (600 x 2100mm) - sets 980.00 -

Hardwares
Cylindrical entrance lockset with deadbolt 1.00 sets 940.00 940.00
Cylindrical entrance lockset 2.00 sets 300.00 600.00
Cylindrical privacy lockset 2.00 sets 300.00 600.00
Windows
Aluminum awning with fixed windows
800 x 2700mm 1.00 sets 3,456.00 3,456.00
1200 x 1550mm - sets 2,976.00 -
Aluminum awning window
600 x 600mm 2.00 sets 576.00 1,152.00
600 x 1550mm - sets 1,488.00 -
Aluminum sliding windows
1200 x 1200mm 1.00 sets 2,304.00 2,304.00
1200 x 450mm - sets 864.00 -
Aluminum sliding with fixed windows
1500 x 1200mm 1.00 sets 2,880.00 2,880.00

sub - total ( item 8 ) 52,052.79

9.0 FINISHES
Floor finishes
FF-1 600 x 600mm Homogenous tiles 33.00 m² 620.00 20,460.00
FF-2 400 x 400mm Ceramic tiles 10.10 m² 400.00 4,040.00
FF-3 Plain cement finish 7.80 m² 32.00 249.60
FF-4 150 x 900 x 2mm Vinyl tiles 24.06 m² 360.00 8,661.60
FF-6 Grass pavers 15.00 m² 360.00 5,400.00
FF-7 Precast stepping pad 4.00 nos 100.00 400.00
Stair treads 4.86 m² 1,800.00 8,748.00
50mm thk Concrete topping 6.90 m² 132.80 916.32
25mm thk Concrete topping 72.92 m² 70.80 5,162.74
Wall finishes
20mm thk Plaster 309.34 m² 80.00 24,747.20
Fiber cement cladding 4.32 m² 320.00 1,382.40
300 x 300mm Ceramic tiles 23.76 m² 400.00 9,504.00
Exterior ceiling finishes
PVC Spandrel ceiling 13.50 m² 400.00 5,400.00
Ceiling underslab 3.30 m² 32.00 105.60
Interior ceiling finishes
Ficem board on metal framing 34.70 m² 280.00 9,716.00
Metal decking underslab 31.50 m² - -
Painting works
Elastomeric paint finish
Canopy - m² 120.00 -
Textured paint finish
Exterior masonry wall - m² 120.00 -
Paint finish
Masonry wall 281.26 m² 92.00 25,875.92
Fiber cement cladding 4.32 m² 92.00 397.44
Ceiling underslab 3.30 m² 92.00 303.60
Ficem board on metal framing 34.70 m² 92.00 3,192.40
Metal decking underslab 31.50 m² 92.00 2,898.00
Steel doors 3.36 m² 92.00 309.12
Wooden doors 6.72 m² 92.00 618.24
Steel door jamb 15.00 lm 23.00 345.00

sub - total ( item 9 ) 138,833.18

10.0 SPECIALTIES

sub - total ( item 10 ) -

Page 26 of 28
ITEM TOTAL
DESCRIPTION QUANTITY UNIT AMOUNT
NO. UNIT COST

11.0 PLUMBING
Plumbing fixtures and accessories
Powder room
Water closet - nos 2,520.00 -
Lavatory with pedestal - nos 1,600.00 -
Lavatory faucet - nos 860.00 -
Toilet paper holder - nos 152.00 -
GF Common t and b
Water closet 1.00 nos 2,520.00 2,520.00
Lavatory with pedestal 1.00 nos 1,600.00 1,600.00
Lavatory faucet 1.00 nos 860.00 860.00
Shower 1.00 nos 1,120.00 1,120.00
Toilet paper holder 1.00 nos 152.00 152.00
Soap holder 1.00 nos 152.00 152.00
2F Common t and b
Water closet 1.00 nos 2,520.00 2,520.00
Lavatory with pedestal 1.00 nos 1,600.00 1,600.00
Lavatory faucet 1.00 nos 860.00 860.00
Shower 1.00 nos 1,120.00 1,120.00
Toilet paper holder 1.00 nos 152.00 152.00
Soap holder 1.00 nos 152.00 152.00
Masters t and b
Water closet - nos 2,520.00 -
Lavatory with pedestal - nos 1,600.00 -
Lavatory faucet - nos 860.00 -
Shower - nos 1,120.00 -
Toilet paper holder - nos 152.00 -
Soap holder - nos 152.00 -
Kitchen sink 1.00 nos 2,600.00 2,600.00
Kitchen sink faucet 1.00 nos 660.00 660.00
Hose bibb 2.00 nos 140.00 280.00
100 x 100mm Floor drain 4.00 nos 180.00 720.00
Balcony drain 1.00 nos 340.00 340.00
Roof drain 7.00 nos 340.00 2,380.00
Drainage system
Catch basin 4.00 nos 417.18 1,668.72
100mmØ x 3m uPVC Pipe 6.00 nos 369.60 2,217.60
75mmØ x 3m uPVC Pipe 16.00 nos 284.40 4,550.40
Pipe fittings 1.00 lot 1,600.00 1,600.00
Miscellaneous and consumables 1.00 lot 200.00 200.00
Water system
Water meter 1.00 nos 1,240.00 1,240.00
20mmØ Gate valve 3.00 nos 180.00 540.00
20mmØ x 3m uPVC Pipe 16.00 nos 166.40 2,662.40
Pipe fittings 1.00 lot 1,480.00 1,480.00
Sewer and vent system
Septic tank (2400 x 1200 x 1700mm) 1.00 lot 9,893.70 9,893.70
100mmØ x 3m uPVC Pipe 9.00 nos 369.60 3,326.40
50mmØ x 3m uPVC Pipe 6.00 nos 154.00 924.00
Pipe fittings 1.00 lot 2,400.00 2,400.00
Testing and commissioning
Testing and commissioning 1.00 lot 200.00 200.00

sub - total ( item 11 ) 52,691.22

12.0 ELECTRICAL
Roughing-ins
20mmØ x 3m uPVC Pipe (rigid) 60.00 nos 51.32 3,079.44
20mmØ uPVC Male adapter 36.00 nos 7.50 269.91
20mmØ uPVC Endbell 72.00 nos 6.01 433.01

Page 27 of 28
ITEM TOTAL
DESCRIPTION QUANTITY UNIT AMOUNT
NO. UNIT COST

20mmØ uPVC Elbow 12.00 nos 6.61 79.37

20mmØ uPVC Coupling 24.00 nos 3.21 77.04
25mmØ RSC Pipe - nos 238.23 -
25mmØ RSC Elbow - nos 51.25 -
25mmØ RSC Coupling - nos 47.38 -
25mmØ RSC Entrance cap - nos 104.23 -
20mmØ RSC Pipe 5.00 nos 137.30 686.50
20mmØ RSC Elbow 1.00 nos 27.28 27.28
20mmØ RSC Coupling 2.00 nos 22.88 45.75
20mmØ RSC Entrance cap 1.00 nos 49.80 49.80
4" x 4" Plastic junction box, Ga.20 with plate 23.00 pairs 644.69
cover 28.03
2" x 4" Plastic utility box, Ga.20 with plate cover 23.00 pairs 550.85
23.95
Ga.16 GI Pullwire 10.00 kgs 46.05 460.50
PVC Solvent cement, 400cc 8.00 cans 127.25 1,018.00
Electrical plastic tape 15.00 rolls 15.25 228.75
Electrical rubber tape 15.00 rolls 34.25 513.75
Hacksaw blade 8.00 nos 26.80 214.40
Wires and cables
2.0mm² THHN Copper wire 262.08 lm 9.39 2,459.62
3.5mm² THHN Copper wires 223.78 lm 12.07 2,701.70
5.5mm² THHN Copper wire - lm 16.55 -
8.0mm² THHN Copper wire 16.13 lm 24.39 393.35
22.0mm² THHN Copper wire - lm 57.81 -
Lighting fixtures
4"Ø Receptacle lighting outlet 23.00 sets 40.00 920.00
Wiring devices
1-Gang switch 3.00 sets 150.00 450.00
2-Gang switch 0.00 sets 150.00 -
3-Gang switch 4.00 sets 150.00 600.00
1-Gang switch (3 way) 2.00 sets 150.00 300.00
Duplex grounding outlet 6.00 sets 150.00 900.00
Duplex convenience outlet, weatherproof 2.00 sets 230.00 460.00
Range outlet 1.00 sets 230.00 230.00
Rangehood outlet 1.00 sets 230.00 230.00
Refrigerator outlet 1.00 sets 150.00 150.00
ACU Convenience outlet 2.00 sets 150.00 300.00
Water heater outlet 1.00 sets 230.00 230.00
Panelboard
Panel LP 1.00 lot 5,180.00 5,180.00
Testing and commissioning
Testing and commissioning 1.00 lot 400.00 400.00
Others
Excavation and backfill works 4.00 m³ 188.00 752.00
Grounding system 1.00 lot 1,000.00 1,000.00
Miscellaneous works 1.00 lot 2,000.00 2,000.00

sub - total ( item 12 ) 28,035.70

DIRECT COST 580,466.99

CONTRACTOR'S PROFIT ( 20% ) 116,093.40

TOTAL PROJECT COST 696,560.39

Page 28 of 28