Untitled

SCOPE OF WORK UNIT UNIT COST
SUB-STRUCTURE
Layout, Batterboards & Excavation
1.01.1 1.01.1 Staking & Layout bd.ft. 10.99
1.01.2 1.01.2 Excavation, Medium Hard cu.m. 148.82
2500psi RC Wall Footings (SMC) -
1.02.1 1.02.1 Base Trimming & Compaction sq.m. 5.00
1.02.2 1.02.2 Gravel Bed Preparation cu.m. 147.55
1.02.3 1.02.3 Rebar Works kg(s) 9.33
1.02.4 1.02.4 Concrete Pouring cu.m. 287.45
1.02.5 1.02.5 Concrete Finishing - Grade Member/ leveling sq.m. 26.69
1.02.6 1.02.6 Backfilling cu.m. 110.29
Wooden Zocalo Forms -
1.03.1 1.03.1 Form Fabrication bd.ft. 6.20
2000 psi RC Zocalo Wall (SMC) -
1.04.1 1.04.1 Rebar Works kg(s) 11.06
1.04.2 1.04.2 Form Installation sq.m. 45.26
1.04.3 1.04.3 Form Removal sq.m. 16.13
1.04.5 1.04.5 Concrete Finishing sq.m. 29.76
Septic Vault,1000x2100x1400mm -
1.05.1 1.05.1 Manual Excavation - Hard Medium cu.m. 199.13
1.05.3 1.05.3 Rebar Works kg(s) 7.37
1.05.7 1.05.7 CHB Laying sq.m. 93.79
1.05.8 1.05.8 Wall Plastering sq.m. 64.36
SLAB-ON-FILL -
2000 psi Slab-on-Fill, 1000mm -
1.06.1 1.06.1 Rebar Works kg(s) 4.59
1.06.2 1.06.2 Levelling & Compaction cu.m. 625.97
PVC Pipes & Fittings -
1.07.1 1.07.1 Plumbing Rough-In (2" to 4"?) ln.m. 15.34
1.07.2 1.07.2 Plumbing Rough-In (1/2"-3/4"?) ln.m. 11.70
Wires & Conduits -
1.08.1 1.08.1 Electrical Rough-In (Conduits & Boxes) ln.m. 15.07
PRE-CASTING WORKS - RC PANELS -
2.01.1 2.01.1 Preparation and Cleaning of Casting Area/H sq.m. 1.22
2.01.2 2.01.2 Form Setting and Distamantling ln.m. 3.42
2.01.3 2.01.3 Rebar Works kg(s) 3.29
2.01.4 2.01.4 Setting of Release Agent sq.m. 2.05
2.01.5 2.01.5 Rebar Works - Channel Connectors pc(s) 1.64
2.01.6 2.01.6 Electrical Rough-In (Conduits) ln.m. 1.34
2.01.7 2.01.7 Plumbing Rough-In (1/2"-4"?) ln.m. 1.63
2.01.8 2.01.8 Setting of Lifting Wire Ropes pc(s) 6.10
2.01.11 2.01.11 Concrete Curing (Lona Covering) sq.m. 0.31
2.01.12 2.01.12 Hauling sq.m. 5.17
2.01.13 2.01.13 Tools and Equipment Cost sq.m. 3.61
PRE-CASTING WORKS - SUSPENDED SLAB -
2000psi PCP Suspended Slab -
2.02.1 2.02.1 Preparation and Cleaning of Casting Area/H sq.m. 1.22
2.02.2 2.02.2 Form Setting and Distamantling ln.m. 3.42
2.02.3 2.02.3 Rebar Works kg(s) 3.29
2.02.4 2.02.4 Setting of Release Agent sq.m. 2.05
2.02.5 2.02.5 Rebar Works - Channel Connectors pc(s) 1.64
2.02.6 2.02.6 Electrical Rough-In (Conduits) ln.m. 1.34
2.02.7 2.02.7 Plumbing Rough-In (1/2"-4"?) ln.m. 1.63
2.02.8 2.02.8 Setting of Lifting Wire Ropes pc(s) 6.10
2.02.9 2.02.9 Concrete Pouring - Grade Member cu.m. 147.50
2.02.10 2.02.10 Concrete Finishing - Grade Member sq.m. 8.22
2.02.11 2.02.11 Concrete Curing (Lona Covering) sq.m. 0.31
2.02.12 2.02.12 Hauling sq.m. 5.17
2.02.13 2.02.13 Tools and Equipment Cost sq.m. 3.61
RC-Slab Wall Connection - CORBEL -
2.03.1 2.03.1 Installation of Corbel ln.m. 33.34
INSTALLATION WORKS - PC PANELS & SLABS -
Structural Welding - PCP Joints (FULL WELD) -
2.04.1 2.04.1 PCP Installation & Spot Welding joints 15.43
Drypacking - PCP Joints, 50mm -
2.05.1 2.05.1 Drypacking cu.m. 563.59
2.05.2 2.05.2 Skim Coat Application/Plastering sq.m. 28.80
CAST IN PLACE SYSTEM -
2000psi Reinforced Concrete Wall -
2.06.1 2.06.1 Rebar Works kg(s) 7.31
2.06.5 2.06.5 Form Removal sq.m. 16.28
2.06.10 -
-
2000psi Suspended Slab -
2.07.1 2.07.1 Rebar Works kg(s) 5.80
2.07.5 2.07.5 Form Removal sq.m. 30.65
2.07.10 -
-
STEEL FRAMING WORKS -
Concrete Stair Case 21.04
3.01.1 3.01.1 Rebar Works kg(s) 9.18
3.01.3 3.01.3 Form Removal sq.m. 17.47
3.01.6 3.01.6 Installation of Railings ln.m. 88.34
Roof Framing -
3.02.1 3.02.1 Purlin Installation (Welded or Bolted inc Sag ln.m. 14.22
MISCELLANEOUS CONCRETE -
Masonry Walls -
4.01.1 4.01.1 Rebar Works kg(s) 9.77
4.01.2 4.01.2 CHB Laying sq.m. 118.30
RC Kitchen Counter -
4.02.1 4.02.1 Rebar Works kg(s) 12.18
4.02.5 4.02.5 CHB Laying sq.m. 88.84
4.02.6 4.02.6 Wall Plastering sq.m. 98.10
Concrete Pads -
4.03.1 4.03.1 Rebar Works kg(s) 1.68
PVC Pipes & Fittings -
4.04.2 4.04.2 Plumbing Rough-In (1/2"- 3/4"?) ln.m. 6.50
Steel Windows -
4.05.1 4.05.1 Steel Window Installation sq.ft. 14.70
4.05.2 4.05.2 Fabrication Works sq.ft. 10.00
-
MASONRY FINISHES -
Exterior Panel Doors & Jambs -
5.01.1 5.01.1 Door & Jamb Installation set(s) 445.00
5.01.2 5.01.2 Lockset Installation set(s) 47.50
Masonry Wall & Concrete Ceiling Finishes -
5.02.1 5.02.1 Skim Coat Application/Plastering sq.m. 34.18
5.02.2 5.02.2 Masonry Wall Plastering sq.m. 148.37
5.02.3 5.02.3 SandBlast Finish sq.m. 54.00
5.02.4 5.02.4 Masonry Wall Plastering (mouldings) sq.m. 144.81
5.02.5 5.02.5 Linear Plastering - Mouldings lm 65.00
5.02.6 5.02.6 Concrete Accent Mouldings set 650.00
5.02.7 -
-
Floor Topping & Finishes, 50mm -
5.03.1 5.03.1 Plain Cement Finish sq.m. 25.00
Wires & Conduits -
ROOFING & ACCESSORIES -
Roofing -
6.01.1 6.01.1 Concrete Roof Tile Installation pc(s) 12.00
6.01.2 6.01.2 Rib Type Roof Sheet Installation ln.m. 37.91
6.01.3 6.01.3 Bended Accessories Installation ln.m. 24.77
PVC Downspouts & Catchbasins
6.02.1 6.02.1 Downspout Installation ln.m. 41.67
6.02.3 6.02.3 CHB Laying sq.m. 242.02
6.02.4 6.02.4 Plastering sq.m. 90.00
Undersheeting -
6.03.1 6.03.1 Ordinary GI Undersheeting ln.ft. 3.50
6.03.2 6.03.2 Bended Accessories Installation ln.m. 7.50
CARPENTRY -
Ceilings, Eaves & Vents -
6.04.1 6.04.1 Joists & Ceiling Board Installation sq.m. 113.07
Partitions -
6.05.1 6.05.1 Studs & Wall Board Installation (Double Wall) sq.m. 85.55
Interior PVC Doors & Jambs -
6.06.1 6.06.1 Door & Jamb Installation set(s) 380.00
6.06.2 6.06.2 Lockset Installation set(s) 43.75
Cabinet Doors -
6.07.1 6.07.1 Cabinet Framing & Door Installation sq.m. 218.75
Wires & Conduits
FINISHING WORKS -
Tileworks -
7.01.1 7.01.1 Tile Installation & Grout sq.m. 112.62
Glassworks -
7.02.1 7.02.1 Window Glass Installation sq.ft. 11.00
First Coat painting -
7.03.1 7.03.1 First Coat Painting sq.m. 13.66
7.03.2 7.03.2 SurfacePreparation sq.m. 22.20
Lot Levelling -
7.04.1 7.04.1 Base Trimming, Levelling & Compaction cu.m. 5.00
7.04.2 7.04.2 Lot Levelling sq.m. 9.37
MOVE-IN WORKS -
Decorative Grillwork -
7.05.1 7.05.1 Installation sqft 6.50
Decorative Wooden Louvre -
7.06.1 7.06.1 Installation pc(s) 77.50
Plumbing Fixtures -
7.07.1 7.07.1 Bathroom Fixtures Installation unit(s) 485.00
7.07.2 7.07.2 Kitchen Fixtures Installation unit(s) 485.00
Electrical Fixtures -
Panel Board Installation set -
7.08.1 7.08.1 Switches & Outlets Installation fixt 14.24
7.08.2 7.08.2 Panel Board Installation set 470.00
Final Coat Painting -
7.09.1 7.09.1 Final Coating sq.m. 9.06
Clean-up & Turnover -
7.10.1 7.10.1 Window Cleaning sq.m. 25.33
7.10.2 7.10.2 Paint Stain Removal on Floors & Stairs sq.m. 5.95
2014
UNIT COST UNIT COST

UP 2,008.00
Down
9.44 4.63
91.51 166.20 200 249.30 223.23
10.00 6.97
175.00 115.81
6.50 8.45
231.76 339.00
35.00 30.00
150.00 66.25
5.09 4.17
5.05 5.04
66.00 58.80
20.00 15.96
457.14 445.00
35.00 30.00
180.00 166.20
175.00 115.81
5.05 8.45
5.09 4.17
457.14 318.84
35.00 30.00
145.90 135.90
80.63 70.63
5.28 5.04
480.00 463.23
175.00 115.81
247.06 249.50
35.00 30.00
22.00 18.83
13.00 9.42
121.514423
22.00 18.83 972.115385
25,275.00
1.10 1.02
2.90 2.85
3.61 2.74
2.00 1.71
2.10 1.37
1.31 1.12
1.88 1.36
6.02 5.08
132.35 122.92
8.00 6.85
0.30 0.26
6.00 4.31
3.05 3.01
1.10 1.02
2.90 2.85
3.61 2.74
2.00 1.71
2.10 1.37
1.31 1.12
1.88 1.36
6.02 5.08
132.35 122.92
8.00 6.85
0.30 0.26
6.00 4.31
3.05 3.01
35.00 27.78
15.00 12.86
485.00 469.66
100.00 24.00
3.11 8.45
17.35 4.17
107.77 48.01
90.58 553.19
22.00 17.53
18.31 15.67
10.81 7.83
18.31 15.67
14.58 12.50
6.79 8.45
23.09 4.17
107.77 72.01
347.22 553.19
22.00 17.53
18.31 15.67
10.81 7.83
18.31 15.67
29.16 25.00
20.00 17.53
11.12 8.45
79.64 70.95
20.03 15.96
343.30 318.84
40.83 30.00
90.00 83.00
14.00 12.12
6.63 5.04
145.90 135.90
6.63 5.04
6.00 4.17
343.30 318.84
35.00 30.00
75.83 70.63
75.83 144.81
3.35 2.55
6.00 4.17
304.60 282.89
35.00 30.00
22.00 18.83
13.00 9.42
12.00 10.63
20.00 16.78
500.00 249.73
50.00 42.85
30.00 15.00
289.62 144.81
85.00 45.00
289.62 144.81
40.00 25.00
1,300.00 1,000.00
50.00 46.97
22.00 18.83
24.00 6.08
50.00 24.17
31.00 12.20
50.00 18.04
452.00 318.84
350.00 151.79
180.00 70.63
7.00 5.08
15.00 12.20
85.00 78.79
120.00 105.39
500.00 249.73
50.00 42.85
125.00 111.11
22.00 18.83
130.00 101.71
17.00 12.71
18.00 13.58
18.50
10.00 6.97
10.00 6.97
13.00 10.63
155.00 150.00
450.00 450.00
450.00 450.00
18.00 16.56
490.00 470.00
9.00 7.07
6.00 5.30
9.00 8.83
320.00 404 84.00

1.26
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
2.2.11 Tie Wire, GI Ga.18 cfm 0.02 kg/kgSteel kg(s) #N/A 0.45 #N/A
1.1.03 Gravel, Crushed G-1 cfm cum 875.00 0.13 110.25
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
1.2.01 CHB, 400psi 100mm x 200mm x 400mm cfm 12.50 pcs/sqm pc(s) 11.00 136.50 1,501.50
1.1.07 Sand, White cfm 0.10 cum/bag cum #N/A 0.25 #N/A
2.2.11 Tie Wire, GI Ga.18 cfm kg(s) #N/A 0.30 #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
1.07 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
Page 11 of 108
Pay Items
Materials
6.1.01 Box & Cover, Junction PVC 100mm x 100mm cfm #N/A #N/A 1.00 #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 0.34 #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 2.41 #N/A #N/A
3.01a Formworks & Concreting cum #N/A 2.41 #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
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 67.17 #N/A #N/A
Page 12 of 108
Pay Items
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
2.4.58 Steel Bars, Angle 4.5mm x 38mm x 38mm x 6000mm cfm #N/A #N/A 2.00 #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
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
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
Page 13 of 108
Pay Items
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 219.14 #N/A #N/A
Materials
4.1.34 Skim Coat, Superfine cfm 1.50 kg/sqm #N/A #N/A 139.61 #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 9.67 sqm 30.60 33.82 1,000.00 #N/A
Materials Interior 24.15
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 o;
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
Module VIIA FINISHING WORKS #N/A #N/A
7.01 Tileworks sqm #N/A 14.42 #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 215.00 #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 282.45 #N/A #N/A
Materials
4.1.25 Putty, Patching Compound cfm 5.00 sq m/kg #N/A #N/A 4.68 #N/A
4.2.20 Paint, Davies 300 Flat Wall Enamel (White) cfm 30.00 sq m/gal #N/A #N/A 0.15 #N/A
4.1.24 Putty, Glazing cfm 25.00 sq m/gal #N/A #N/A 0.18 #N/A
4.1.37 Thinner, Paint cfm 4.00 gal/gal of Paint #N/A #N/A 0.04 #N/A
4.1.32 Sanding Paper #200 cfm #N/A #N/A 14.00 #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
Page 14 of 108
Pay Items
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 1.00 350.00
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 290.16 #N/A #N/A
Materials
4.2.21 Paint, Davies Quick Dry Enamel (White) cfm 25.00 sq m/gal #N/A #N/A 0.18 #N/A
4.1.37 Thinner, Paint cfm 4.00 gal/gal #N/A #N/A 0.04 #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 15 of 108
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
114.11
#N/A
#N/A
#N/A
1,554.05
#N/A
#N/A
#N/A
#N/A
#N/A
1,032.41
#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 16 of 108
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
#N/A
#N/A
Page 17 of 108
Award
Cost
#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
#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 18 of 108
Award
Cost
#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
#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 19 of 108
Award
Cost
#N/A
362.25
#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
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
Page 20 of 108
6.1.39 Wire, THW 8.0 mm² Stra cfm #N/A #N/A 46.80 #N/A
CHB 160 14 2,240.00

10mm 8 120 960.00
9mm 3 95 285.00
Cement 11 270 2,970.00
Sand 2 900 1,800.00
Nails 1 80 80.00
Tie Wire 1 80 80.00
Battery 2 60 120.00
8,535.00
#N/A 86.00 1576 150 meters/box 10.50667
#N/A 44.60 2420 16.13333
#N/A 46.80 5592 37.28
Module VSTEEL FRAMING WORKS Units Ref. Qty.
6.01 Roof Framing
Materials
7.20 2.4.56 Purlins, Cee Section 1.2mm x 50mm x 100mm x 6000mm
7.20 2.4.57 Purlins, Cee Section 1.2mm x 50mm x 150mm x 6000mm
7.20 2.3.14 Steel Bars, Round 10mm x 6000mm
2.4.58 LC Channel 6.0mm x50mmx150mm
8.1.05 Welding Rod, 3mmø
8.1.05 Brush, 3" Paint
4.1.37 Thinner, Paint
4.1.22 Primer, Red Oxide
Module VROOFING & ACCESSORIES Units Ref. Qty.

6.01 Prepainted GI Roof and Accessories
Materials
7.1.05 Roofing, GI Pre-Painted Rib-Type 0.40mm x 1133mm
7.3.06 Bended Accessories, GI Prepainted Capping/Wall Flashing 0.40mm x 915mm x 2440mm
7.3.07 Bended Accessories, GI Pre-Painted End Flashing 0.40mm x 457mm x 2440mm
7.3.05 Bended Accessories, GI Prepainted Capping/Double Flashing 0.40mm x 1220mm x 2440mm
7.2.21 Bended Accessories, GI Pre-Painted Wall Flashing 0.40mm x 457mm x 2440mm
7.2.32 Bended Accessories, GI Pre-Painted Box Type Gutter 0.40mm x 457mm x 2440mm
3.5.177 Blind Rivets 1/8" x 1/2"
3.3.59 Screw, Tek 24mm x 45mm w/ Neoprene Washers
8.1.04 Sealant, Silicone 50mL
Module VCARPENTRY Units Ref. Qty.

7.01 Ceilings, Eaves & Vents
Materials
3.5.183 Furring Channel, Double 0.40mm x 19mm x 50mm x 5000mm
3.5.184 Furring Channel, Single 0.40mm x 19mm x 25mm x 5000mm
3.5.185 Carrying Channel, 0.80mm x 13mm x 38mm x 5000mm
3.5.167 Wall Angle, 0.40mm x 25mm x 25mm x 3000mm
3.5.170 W-clip, Double
3.5.171 W-clip, Single
3.5.174 Jobscrew 12mm
3.3.39 Nails, Concrete 1"
3.5.177 Blind Rivets 1/8" x 1/2"
3.1.01 Board, Fiber Cement 3.5mm x 1200mm x 2400mm
3.5.172 Board, Gypsum 12mm x 1200mm x 2440mm
3.5.181 Gypsum Tekscrew 1" (25mm)
3.5.182 Gypsum Tekscrew 1 1/4" (32mm)
3.5.175 Jointing Compound
3.5.176 Meshtape/ Shurtape 2" x 2 ft/roll
3.5.58 Ceiling Vent, 400mm x 600mm
7.02 Dry Wall Partitions(Double-walled) Units Ref. Qty.
Materials
3.5.172 Board, Gypsum 12mm x 1200mm x 2440mm
3.5.186 Metal Studs, 0.60mm x 32mm x 51mm x 2400mm
3.5.187 Metal Track, 0.60mm x 32mm x 51mm x 3000mm
3.5.178 Corner Beads Rondo P32mm x 2.8m
3.5.173 Gypsum Screw 1" (25mm)
3.5.179 Gypsum Screw 1 1/4" (32mm)
3.5.181 Gypsum Tekscrew 1" (25mm)
3.5.174 Jobscrew 12mm
3.5.177 Blind Rivets 1/8" x 1/2"
3.3.39 Nails, Concrete 1"
3.5.175 Jointing Compound
3.5.176 Meshtape/ Shurtape 2" x 2 ft/roll
8.03 Tileworks Units Ref. Qty.

Materials
CR & Kitchen
4.2.04 Tiles, Ceramic Unglazed 200mm x 200mm
4.2.01 Tiles, Ceramic Glazed 200mm x 200mm
1.1.01 Cement, Portland 40kgs
1.1.07 Sand, White
4.2.07 Grout, Tile (ABC) (2kls)
4.2.05 Tile Trim, 18mm x 2400mm
0.01 Electrical Fixtures Units Ref. Qty.

Materials
6.2.18 Panel Board,Wall Mounted 60AT 8 Branches
6.1.09 Circuit Breaker, Plug-In Type 60A
6.2.23 Plate, Three Gang
6.2.24 Plate, Two Gang
6.2.22 Plate, Single
6.2.27 Switch, 1-way
6.2.28 Switch, 3-way
6.2.11 Outlet, Duplex Convenience (2-gang plate and socket assembly)
6.2.12 Outlet, Range/Ref
6.2.15 Outlet, Weatherproof
6.2.09 Outlet, A.C.U.
6.2.10 Outlet, Cable
6.2.14 Outlet, Telephone
6.2.25 Receptacle, Porcelain 100mm x 100mm
6.2.30 Tape, Electrical 16m
cost qty
6.2.18 Panel Board,Wall Mounted 60AT 12 Branches ofm set(s) 1780 1
6.1.09 Circuit Breaker, Plug-In Type 60A ofm pc(s) 265 1
6.2.23 Plate, Three Gang ofm pc(s) 23.4 2
6.2.24 Plate, Two Gang ofm pc(s) 23.4 1
6.2.22 Plate, Single ofm pc(s) 23.4 6
6.2.27 Switch, 1-way ofm pc(s) 35 12
6.2.28 Switch, 3-way ofm pc(s) 41 2
6.2.11 Outlet, Duplex Convenience (2-gang plate and socket assembly) ofm set(s) 147.9 8
6.2.12 Outlet, Range/Ref ofm set(s) 157.9 2
6.2.15 Outlet, Weatherproof ofm set(s) 188 1
6.2.09 Outlet, A.C.U. ofm set(s) 125 3
6.2.10 Outlet, Cable ofm set(s) 125 2
6.2.14 Outlet, Telephone ofm set(s) 75.9 2
6.2.25 Receptacle, Porcelain 100mm x 100mm ofm pc(s) 36.5 13
6.2.30 Tape, Electrical 16m cfm roll(s) 36 4
Subject : SERENE MODEL UNIT
Location : Orchard Place, Pinagbarilan, Bulacan CFM (SINGLE ATTACHED PERIMETER)
Owner : Prominence Property Incorporated
Date : June 6, 2019
Pay Items
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
1.02 2000 psi RC Wall Footing sqm #N/A 10.34 #N/A #N/A
Materials
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
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
2.2.11 Tie Wire, GI Ga.18 cfm 0.02 kg/kgSteel kg(s) #N/A 0.45 #N/A
1.1.03 Gravel, Crushed G-1 cfm cum 875.00 0.13 110.25
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
1.1.07 Sand, White cfm 0.10 cum/bag cum #N/A 0.25 #N/A
2.2.11 Tie Wire, GI Ga.18 cfm kg(s) #N/A 0.30 #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
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
Materials
6.1.39 Wire, THW 8.0 mm² Stranded (columbia) cfm #N/A #N/A 46.80 #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
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
Page 26 of 108
Pay Items
Materials
Materials
2.03 GF Wall Concreting sqm #N/A 69.80 #N/A #N/A
Materials
Module III SECOND FLOOR SUSPENDED SLAB & BEAMS #N/A #N/A
3.01 2F Slab Concreting cum #N/A 2.41 #N/A #N/A
3.01a Formworks & Concreting cum #N/A 2.41 #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
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 67.17 #N/A #N/A
Page 27 of 108
Pay Items
Module VA STEEL FRAMING WORKS #N/A #N/A
5.01 Roof Framing lm #N/A 108.00 #N/A #N/A
Materials
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
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
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
Module VC MISCELLANEOUS CONCRETE #N/A #N/A
5.06 RC Kitchen Counter sqm #N/A 0.84 #N/A #N/A
Materials -
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
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
Page 28 of 108
Pay Items
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 219.14 #N/A #N/A
Materials
4.1.34 Skim Coat, Superfine cfm 1.50 kg/sqm #N/A #N/A 139.61 #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 9.67 sqm 30.60 33.82 1,000.00 #N/A
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 o;
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
Module VIIA FINISHING WORKS #N/A #N/A
7.01 Tileworks sqm #N/A 14.42 #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 215.00 #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 282.45 #N/A #N/A
Materials
4.2.20 Paint, Davies 300 Flat Wall Enamel (White) cfm 30.00 sq m/gal #N/A #N/A 0.15 #N/A
4.1.24 Putty, Glazing cfm 25.00 sq m/gal #N/A #N/A 0.18 #N/A
4.1.37 Thinner, Paint cfm 4.00 gal/gal of Paint #N/A #N/A 0.04 #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
Page 29 of 108
Pay Items
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 1.00 350.00
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 290.16 #N/A #N/A
Materials
4.1.37 Thinner, Paint cfm 4.00 gal/gal #N/A #N/A 0.04 #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:
2.0 All OFM Quantity was based on submitted data on Site
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
________________ _________________ ________________

JAY RUSSEL F. FAJARITO MARICEL B. ESAAC JOHN PAUL T. DY
Page 30 of 108
CFM (SINGLE ATTACHED PERIMETER)
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
114.11
#N/A
#N/A
#N/A
1,554.05
#N/A
#N/A
#N/A
#N/A
#N/A
1,032.41
#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 31 of 108
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
#N/A
#N/A
Page 32 of 108
Award
Cost
#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
#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 33 of 108
Award
Cost
#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
#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 34 of 108
Award
Cost
#N/A
362.25
#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
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
#N/A
Page 35 of 108
Subject : MODEL UNIT
FA = 52.0sqm, CIP Wall System,3BR, 2TB, LA=80sqm PROPOSED HOUSE BUDGET
Location : Orchard Place, Pinagbarilan, Bulacan
(SINGLE ATTACHED)
Date : May 16, 2018
Module Units Unit Ref. Direct Weight Award
Pay Items
No. Cost Qty. Cost % Cost
Module I SUB-STRUCTURE #N/A #N/A #N/A
1.01 Layout, Batterboards & Excavation cum #N/A 14.30 #N/A #N/A #N/A
Materials
3.2.15 Lumber, Rough 2" x 2" x 10' #N/A #N/A 11.76 #N/A #N/A
3.3.37 Nails, Common Wire 3" #N/A #N/A 0.16 #N/A #N/A
Direct Labor 2,559.41 3,327.23
1.01.1 Staking & Layout bd.ft. 10.99 39.19 430.69 559.89
1.01.2 Excavation, Medium Hard cu.m. 148.82 14.30 2,128.72 2,767.34
1.02 2000 psi RC Wall Footing sqm #N/A 10.34 #N/A #N/A #N/A
Materials
CIP Wall Footing
Gravel Bed, 50mm sqm 10.34
1.1.03 Gravel, Crushed G-1 cum 875.00 0.52 452.38 468.21
1.1.01 Cement, Portland 40kgs #N/A #N/A 19.00 #N/A #N/A
1.1.07 Sand, White #N/A #N/A 1.68 #N/A #N/A
1.1.05 Gravel, Crushed G-3/4 #N/A #N/A 2.59 #N/A #N/A
Reinforcing Bars kg(s) 74.00
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) #N/A #N/A 20.00 #N/A #N/A
2.2.10 Tie Wire, GI Ga.18 #N/A #N/A 1.48 #N/A #N/A
Consumables
8.1.01 Gasoline #N/A #N/A 3.88 #N/A #N/A
Direct Labor 2,493.88 3,242.04
1.06.1 Rebar Works kg(s) 4.59 74.00 339.66 441.56
1.06.2 Levelling & Compaction cu.m. 625.97 1.03 647.25 841.43
1.06.3 Gravel Bed Preparation cu.m. 280.48 0.52 145.01 188.51
1.06.4 Concrete Pouring cu.m. 430.55 2.59 1,112.97 1,446.86
1.06.5 Concrete Finishing sq.m. 24.08 10.34 248.99 323.68
1.03 Wooden Zucallo Forms,600x2400mm bf #N/A 484.00 #N/A #N/A #N/A
Materials set(s) 22.00
3.1.13 Board, Phenolic 19.0mm x 1200mm x 2440mm #N/A #N/A 1.47 #N/A #N/A
Direct Labor 600.16 780.21
1.03.1 Form Fabrication bd.ft. 6.20 96.80 600.16 780.21
1.04 2000 psi Zucallo Wall sqm #N/A 15.51 #N/A #N/A #N/A
Materials
Consumables
Direct Labor 4,454.45 5,790.78
1.06.1 Rebar Works kg(s) 4.59 70.30 322.68 419.48
1.04.2 Form Installation sq.m. 45.26 31.68 1,433.84 1,863.99
1.04.3 Form Removal sq.m. 16.13 31.68 511.00 664.30
1.06.4 Concrete Pouring cu.m. 430.55 1.21 520.97 677.26
1.02.6 Backfilling cu.m. 110.29 11.72 1,292.49 1,680.24
1.05 Septic Vault,1200x2100x1600mm unit #N/A 1.00 #N/A #N/A #N/A
Materials
10.50 2000 psi Reinforced Concrete (1:4:5) cum 5.04 0.50
10.50 1.1.01 Cement, Portland 40kgs bags #N/A 3.53 #N/A #N/A
9.45 1.1.07 Sand, White #N/A #N/A 0.33 #N/A #N/A
Reinforcing Steel kg(s) 22.38 -
2.2.11 Tie Wire, GI Ga.18 kg(s) #N/A 0.45 #N/A #N/A
Consumables -
Gravel Bed, 50mm thk sqm
Wooden Forms bf 2.52 4.73
3.1.08 Board, Plywood 6.0mm x 1200mm x 2400mm #N/A #N/A 0.11 #N/A #N/A
Masonry Wall sqm 10.92
1.2.01 CHB, 400psi 100mm x 200mm x 400mm pc(s) 11.00 136.50 1,501.50 1,554.05
1.1.01 Cement, Portland 40kgs bags #N/A 2.48 #N/A #N/A
1.1.07 Sand, White cum #N/A 0.25 #N/A #N/A
Reinforcing Steel. 36ksi kg(s) 14.80 -
2.2.11 Tie Wire, GI Ga.18 kg(s) #N/A 0.30 #N/A #N/A
5.1.03 Pipe, PVC Series 600 x 100mm x 3000mm #N/A 323.00 0.60 193.80 193.80
Page 36 of 108
Pay Items
5.2.32 Tee, PVC 100mm x 100mm #N/A #N/A 3.00 #N/A #N/A
5.2.08 Clean - Out, PVC 100mm x 100mm #N/A #N/A 2.00 #N/A #N/A
Plain Cement Wall Finish (1:4) sqm 10.66
1.1.01 Cement, Portland 40kgs bags #N/A 2.67 #N/A #N/A
1.1.07 Sand, White cum #N/A 0.23 #N/A #N/A
Direct Labor 3,287.76 4,274.09
1.05.1 Manual Excavation - Hard Medium cu.m. 199.13 4.03 802.89 1,043.76
1.05.3 Rebar Works kg(s) 7.37 37.18 274.00 356.20
1.05.7 CHB Laying sq.m. 93.79 10.92 1,024.19 1,331.44
1.05.8 Wall Plastering sq.m. 64.36 10.92 702.81 913.65
Module II SLAB-ON-FILL #N/A #N/A #N/A
2.01 2000 psi Slab-on-Fill, 100mm sqm #N/A 26.65 #N/A #N/A #N/A
Materials
1.1.03 Gravel, Crushed G-1 cum 875.00 1.34 1,168.13 1,209.01
Consumables
Direct Labor 4,263.98 5,543.18
1.06.1 Rebar Works kg(s) 4.59 93.90 430.98 560.28
1.06.2 Levelling & Compaction cu.m. 625.97 2.67 1,668.21 2,168.67
2.02 PVC Pipes & Fittings lm #N/A 75.00 #N/A #N/A #N/A
Materials
Sewerline & Drainage
5.1.03 Pipe, PVC Series 600 x 100mm x 3000mm #N/A #N/A 12.00 #N/A #N/A
5.1.01Pipe PVC Series 600 x 50mm x 3000mm #N/A #N/A 6.00 #N/A #N/A
5.2.16 Elbow, PVC 100mm x 45º #N/A #N/A 2.00 #N/A #N/A
5.2.35 Wye, PVC 50mm x 50mm #N/A #N/A 2.00 #N/A #N/A
5.2.10 Clean - Out, PVC with plug 100mm #N/A #N/A 3.00 #N/A #N/A
5.2.23 P-Trap, PVC 50mm x 50mm #N/A #N/A 1.00 #N/A #N/A
5.2.25 Solvent Cement, PVC 100cc #N/A #N/A 1.00 #N/A #N/A
5.2.05 Adhesive, Vulcaseal #N/A #N/A 0.50 #N/A #N/A
Waterline
5.1.04 Pipe, uPVC Class 12.50 x 12mm x 3000mm #N/A #N/A 7.00 #N/A #N/A
5.2.18 Elbow, uPVC Plain 12mm #N/A #N/A 7.00 #N/A #N/A
5.2.18 Elbow, uPVC Threaded 12mm #N/A 8.00 6.00 48.00 48.00
5.2.33 Tee, uPVC Plain 12mm #N/A #N/A 5.00 #N/A #N/A
Direct Labor 1,074.06 1,396.28
1.07.1 Plumbing Rough-In (2" to 4"?) ln.m. 15.34 54.00 828.36 1,076.87
1.07.2 Plumbing Rough-In (1/2"-3/4"?) ln.m. 11.70 21.00 245.70 319.41
2.03 Wires & Conduits lm #N/A 39.00 #N/A #N/A #N/A
Materials
6.1.11 Conduit, Flexible PVC 20mm #N/A #N/A 13.00 #N/A #N/A
6.1.39 Wire, THW 8.0 mm² Stranded (columbia) #N/A #N/A 39.00 #N/A #N/A
6.1.25 Wire, TW 3.5mm² Solid #N/A #N/A 20.00 #N/A #N/A
6.1.22 Wire, Coaxial Cable RJ59 #N/A #N/A 8.00 #N/A #N/A
6.1.34 Wire, Telephone Jacketed #22/2P #N/A #N/A 8.00 #N/A #N/A
6.2.30 Tape, Electrical 16m #N/A #N/A 2.00 #N/A #N/A
1.08.1 Electrical Rough-In (Conduits & Boxes) ln.m. 15.07 39.00 587.73 764.05
Module III GROUND FLOOR RC WALL #N/A #N/A #N/A
Materials
6.1.04 Box, Utility PVC 50mm x 100mm #N/A #N/A 14.00 #N/A #N/A
6.1.01 Box & Cover, Junction PVC 100mm x 100mm #N/A #N/A 2.00 #N/A #N/A
Materials
Page 37 of 108
Pay Items
Sewer & Drainage
5.1.01Pipe PVC Series 600 x 50mm x 3000mm #N/A #N/A 3.00 #N/A #N/A
Waterline
2.06.6 Plumbing Rough-In (2" to 4"?) ln.m. 23.60 9.00 212.40 276.12
3.03 GF Wall Concreting sqm #N/A 69.80 #N/A #N/A #N/A
Materials
2000 psi Reinforced Concrete (1:4:5) cum
Block-outs
Formworks sqm 139.59 #N/A #N/A
3.3.35 Nails, Common Wire 1½" #N/A #N/A 0.32 #N/A #N/A
Bracing & Scaffoldings
2.4.39 Steel Pipe, GI Sched 20 63mm x 6000mm #N/A #N/A 0.27 #N/A #N/A
Concreting 5.80
1.3.13 Reinforcing Steel Bars Gr 33 kg(s) 69.80 264.74
Consumables -
Direct Labor 14,841.86 19,294.42
2.06.1 Rebar Works kg(s) 7.31 69.80 510.20 663.26
2.06.2 Form Fabrication bd.ft. 20.43 88.86 1,815.40 2,360.02
2.06.5 Form Removal sq.m. 16.28 139.59 2,272.53 2,954.28
Module IV SECOND FLOOR SUSPENDED SLAB #N/A #N/A #N/A
4.01 2F Slab Concreting cum #N/A 2.41 #N/A #N/A #N/A
4.01a Formworks & Concreting cum #N/A 2.41 #N/A #N/A #N/A
Materials
Block-outs
Formworks sqm 23.17
Concreting 2.41
1.40 1.1.01 Cement, Portland 40kgs #N/A #N/A 20.66 #N/A #N/A
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) #N/A #N/A 11.00 #N/A #N/A
3.00 2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) #N/A #N/A 12.00 #N/A #N/A
Consumables -
Direct Labor 4,191.89 5,449.45
2.06.1 Rebar Works kg(s) 7.31 94.78 692.85 900.71
2.06.2 Form Fabrication bd.ft. 20.43 42.12 860.60 1,118.77
2.06.5 Form Removal sq.m. 16.28 23.17 377.21 490.37
4.01b Wires & Conduits lnm #N/A 34.50 #N/A #N/A #N/A
Materials
12.00 6.1.24 Wire, TW 2.0mm² Solid #N/A #N/A 18.00 #N/A #N/A
6.1.03 Box, Junction PVC 100x100mm #N/A #N/A 6.00 #N/A #N/A
6.1.38 Wire, THW 5.5 mm² Stranded (columbia) #N/A #N/A 30.00 #N/A #N/A
Page 38 of 108
Pay Items
Module V SECOND FLOOR RC WALL #N/A #N/A #N/A
Materials
6.1.04 Box, Utility PVC 50mm x 100mm #N/A #N/A 11.00 #N/A #N/A
6.1.01 Box & Cover, Junction PVC 100mm x 100mm #N/A #N/A - #N/A #N/A
5.02 2F Wall Concreting sqm #N/A 67.17 #N/A #N/A #N/A
Materials
Block-outs
Formworks sqm 134.34 #N/A #N/A
Concreting 6.72
Consumables -
Direct Labor 14,681.34 19,085.74
2.06.1 Rebar Works kg(s) 7.31 67.17 491.01 638.32
2.06.2 Form Fabrication bd.ft. 20.43 88.86 1,815.40 2,360.02
2.06.5 Form Removal sq.m. 16.28 134.34 2,187.06 2,843.17
Module VI A STEEL FRAMING WORKS #N/A #N/A #N/A
6.01 Roof Framing lm #N/A 129.00 #N/A #N/A #N/A
Materials
7.20 2.4.56 Purlins, Cee Section 1.2mm x 50mm x 100mm x 6000mm #N/A #N/A 11.00 #N/A #N/A
7.20 2.4.57 Purlins, Cee Section 1.2mm x 50mm x 150mm x 6000mm #N/A #N/A 3.50 #N/A #N/A
7.20 2.3.14 Steel Bars, Round 12mm x 6000mm #N/A #N/A 4.00 #N/A #N/A
2.4.58 LC Channel 6.0mm x50mmx150mm #N/A 2,350.00 3.00 7,050.00 7,296.75
8.1.05 Welding Rod, 3mmø #N/A #N/A 6.00 #N/A #N/A
8.1.05 Brush, 3" Paint pc(s) 65.00 1.00 65.00 67.28
4.1.37 Thinner, Paint #N/A #N/A 2.00 #N/A #N/A
4.1.22 Primer, Red Oxide #N/A #N/A 6.00 #N/A #N/A
Direct Labor 1,834.38 2,384.69
3.02.1 Purlin Installation (Welded or Bolted inc Sag Rod) ln.m. 14.22 129.00 1,834.38 2,384.69
Module VI B ROOFING & ACCESSORIES #N/A #N/A #N/A
6.01 Prepainted GI Roof and Accessories #N/A #N/A 27.36 #N/A #N/A #N/A
Materials
7.1.05 Roofing, GI Pre-Painted Rib-Type 0.40mm x 1133mm #N/A #N/A 27.36 #N/A #N/A
7.3.06 Bended Accessories, GI Prepainted Capping/Wall Flashing #N/A #N/A 2.50 #N/A #N/A
7.3.07 Bended Accessories, GI Pre-Painted End Flashing 0.40mm pc(s) #N/A 5.00 #N/A #N/A
7.3.05 Bended Accessories, GI Prepainted Capping/Double Flashi #N/A #N/A - #N/A #N/A
7.2.21 Bended Accessories, GI Pre-Painted Wall Flashing 0.40mm #N/A #N/A - #N/A #N/A
7.2.32 Bended Accessories, GI Pre-Painted Box Type Gutter 0.40 #N/A #N/A 2.50 #N/A #N/A
3.5.177 Blind Rivets 1/8" x 1/2" #N/A #N/A 80.00 #N/A #N/A
3.3.59 Screw, Tek 24mm x 45mm w/ Neoprene Washers #N/A #N/A 218.88 #N/A #N/A
8.1.04 Sealant, Silicone 50mL #N/A #N/A 2.00 #N/A #N/A
Direct Labor 1,943.80 2,526.94
6.01.2 Rib Type Roof Sheet Installation ln.m. 37.91 27.36 1,037.22 1,348.38
6.01.3 Bended Accessories Installation ln.m. 24.77 36.60 906.58 1,178.56
6.02 PVC Downspouts & Catchbasins set(s) #N/A 2.00 #N/A #N/A #N/A
Materials
Downspouts
Catch Basins (0.35x0.50) set(s) 2.00
1.2.01 CHB, 400psi 100mm x 200mm x 400mm pc(s) 11.00 14.00 154.00 159.39
Direct Labor 782.76 1,017.58
6.02.1 Downspout Installation ln.m. 41.67 12.00 500.04 650.05
6.02.3 CHB Laying sq.m. 242.02 1.12 271.06 352.38
Page 39 of 108
Pay Items
Module VI C MISCELLANEOUS CONCRETE #N/A #N/A #N/A
6.03 RC Kitchen Counter sqm #N/A 0.84 #N/A #N/A #N/A
Materials -
Wooden Forms(4u) bf 10.00
1.2.01 CHB, 400psi 100mm x 200mm x 400mm pc(s) 11.00 13.50 148.50 153.70
Direct Labor lot 1.00 562.40 731.12
4.02.1 Rebar Works kg(s) 12.18 8.46 103.02 133.93
4.02.5 CHB Laying sq.m. 88.84 1.08 95.95 124.73
4.02.6 Wall Plastering sq.m. 98.10 2.16 211.90 275.46
6.04 Concrete Stair Case sqm #N/A 3.69 #N/A #N/A #N/A
Materials
2000 psi Reinforced Concrete (1:3:6) cum 1.11
Formworks sq m 3.69
Reinforcing Steel Gr 33 51.80
Consumables -
Direct Labor 1,375.18 1,787.74
3.01.1 Rebar Works kg(s) 9.18 51.80 475.52 618.18
3.01.2 Form Installation sq.m. 92.67 3.69 341.96 444.55
3.01.3 Form Removal sq.m. 17.47 3.69 64.46 83.80
6.05 Concrete Pads, 100x300x1000mm set(s) #N/A 2.00 #N/A #N/A #N/A
Materials
Wooden Forms (4 Uses) bf
Plain Cement Finish (1:4) sqm 0.60
Direct Labor lot 66.21 86.07
Module VI D MASONRY FINISHES #N/A #N/A #N/A
6.06 Exterior Steel Doors & Jambs set(s) #N/A 2.00 #N/A #N/A #N/A
Materials
3.4.39 Door & Jamb, Steel 900mm x 2100mm #N/A #N/A 1.00 #N/A #N/A
3.4.38 Door & Jamb, Steel 800mm x 2100mm #N/A #N/A 1.00 #N/A #N/A
Direct Labor 985.00 1,280.50
5.01.1 Door & Jamb Installation set(s) 445.00 2.00 890.00 1,157.00
5.01.2 Lockset Installation set(s) 47.50 2.00 95.00 123.50
6.07 Wall & Concrete Finishes sqm #N/A 170.69 #N/A #N/A #N/A
Materials
Corrective Plastering/Retouching (Interior/Exterior) sqm 160.97
4.1.34 Skim Coat, Superfine #N/A #N/A 107.31 #N/A #N/A
Plastering of Interior/ Exterior Walls/ Window/Doors sqm 76.02
Exterior Wall Sandblasting sqm 9.72
Direct Labor 11,666.38 15,166.29
Page 40 of 108
Pay Items
5.02.1 Skim Coat Application/Plastering sq.m. 34.18 160.97 5,501.95 7,152.54
5.02.2 Masonry Wall Plastering sq.m. 148.37 38.01 5,639.54 7,331.41
5.02.3 SandBlast Finish sq.m. 54.00 9.72 524.88 682.34
6.08 Concrete Mouldings & Canopy sqm #N/A 1.18 #N/A #N/A #N/A
Materials
Mouldings sqm 0.96
Canopy cum 0.22
Direct Labor 5,100.00 6,630.00
5.02.6 Concrete Accent Mouldings set 650.00 4.00 2,600.00 3,380.00
4.03.3 Concrete Pouring lot 2,500.00 1.00 2,500.00 3,250.00
Module VII CARPENTRY #N/A #N/A #N/A
7.01 Ceilings, Eaves & Vents sqm #N/A 33.82 #N/A #N/A #N/A
Materials
3.5.183 Furring Channel, Double 0.40mm x 19mm x 50mm x 5000mm pcs #N/A 12.00 #N/A #N/A
3.5.184 Furring Channel, Single 0.40mm x 19mm x 25mm x 5000mm pcs #N/A 9.00 #N/A #N/A
3.5.185 Carrying Channel, 0.80mm x 13mm x 38mm x 5000mm pcs #N/A 5.00 #N/A #N/A
3.5.167 Wall Angle, 0.40mm x 25mm x 25mm x 3000mm pcs #N/A 15.00 #N/A #N/A
3.5.170 W-clip, Double pcs #N/A 20.00 #N/A #N/A
3.5.171 W-clip, Single pcs #N/A 20.00 #N/A #N/A
3.5.174 Jobscrew 12mm #N/A #N/A 50.00 #N/A #N/A
3.3.39 Nails, Concrete 1" #N/A #N/A 0.25 #N/A #N/A
3.1.01 Board, Fiber Cement 3.5mm x 1200mm x 2400mm #N/A #N/A 4.00 #N/A #N/A
3.5.172 Board, Gypsum 12mm x 1200mm x 2440mm #N/A #N/A 9.00 #N/A #N/A
3.5.181 Gypsum Tekscrew 1" (25mm) #N/A #N/A 250.00 #N/A #N/A
3.5.182 Gypsum Tekscrew 1 1/4" (32mm) #N/A #N/A 50.00 #N/A #N/A
3.5.175 Jointing Compound #N/A #N/A 1.00 #N/A #N/A
3.5.176 Meshtape/ Shurtape 2" x 2 ft/roll #N/A #N/A 1.00 #N/A #N/A
3.5.58 Ceiling Vent, 400mm x 600mm pc(s) 250.00 3.00 750.00 776.25
Direct Labor 3,824.03 4,971.24
6.04.1 Joists & Ceiling Board Installation sq.m. 113.07 33.82 3,824.03 4,971.24
7.02 Dry Wall Partitions(Double-walled) sqm #N/A 23.38 #N/A #N/A #N/A
Materials
3.5.172 Board, Gypsum 12mm x 1200mm x 2440mm #N/A #N/A 9.00 #N/A #N/A
3.5.186 Metal Studs, 0.60mm x 32mm x 51mm x 2400mm #N/A #N/A 14.00 #N/A #N/A
3.5.187 Metal Track, 0.60mm x 32mm x 51mm x 3000mm #N/A #N/A 6.00 #N/A #N/A
3.5.178 Corner Beads Rondo P32mm x 2.8m #N/A #N/A 2.00 #N/A #N/A
3.5.173 Gypsum Screw 1" (25mm) #N/A #N/A 50.00 #N/A #N/A
3.5.179 Gypsum Screw 1 1/4" (32mm) #N/A #N/A 50.00 #N/A #N/A
3.5.181 Gypsum Tekscrew 1" (25mm) #N/A #N/A 200.00 #N/A #N/A
3.5.174 Jobscrew 12mm #N/A #N/A 50.00 #N/A #N/A
3.3.39 Nails, Concrete 1" #N/A #N/A 0.50 #N/A #N/A
3.5.175 Jointing Compound #N/A #N/A 1.00 #N/A #N/A
3.5.176 Meshtape/ Shurtape 2" x 2 ft/roll #N/A #N/A 1.00 #N/A #N/A
Direct Labor 1,999.82 2,599.76
6.05.1 Studs & Wall Board Installation (Double Wall) sq.m. 85.55 23.38 1,999.82 2,599.76
7.03 Interior PVC Doors & Jambs set(s) #N/A 6.00 #N/A #N/A #N/A
Materials
3.4.08 Door & Jamb, PVC Moulded 800mm x 2100mm #N/A #N/A 3.00 #N/A #N/A
3.4.06 Door & Jamb, PVC Louvered 600mm x 2100mm #N/A #N/A 3.00 #N/A #N/A
3.3.33 Lockset #N/A #N/A 6.00 #N/A #N/A
Direct Labor 2,542.50 3,305.25
6.06.1 Door & Jamb Installation set(s) 380.00 6.00 2,280.00 2,964.00
6.06.2 Lockset Installation set(s) 43.75 6.00 262.50 341.25
7.04 Cabinet Doors set(s) #N/A 4.00 #N/A #N/A #N/A
Materials
2.3.35 Lumber, S4S KD 2" x 3" x 8' #N/A 180.00 2.00 360.00 372.60
3.4.10 Door, Cabinet 400mm x 600mm #N/A #N/A 4.00 #N/A #N/A
3.3.28 Hinges, Concealed Overlap #N/A #N/A 8.00 #N/A #N/A
6.07.1 Cabinet Framing & Door Installation sq.m. 218.75 0.96 210.00 273.00
Materials
19.00 6.1.10 Conduit, Flexible PVC 12mm #N/A #N/A 35.00 #N/A #N/A
6.1.01 Box & Cover, Junction PVC 100mm x 100mm #N/A #N/A 4.00 #N/A #N/A
Direct Labor 1,034.95 1,345.44
6.08.1 Electrical Rough-In (Conduits & Boxes) ln.m. 29.57 35.00 1,034.95 1,345.44
Module VIII A FINISHING WORKS #N/A #N/A #N/A
8.01 Stair Railings lm #N/A 6.00 #N/A #N/A #N/A
Materials
7.20 2.4.48 Steel Bar, Tubular 1.5mm x 50mm x 50mm x 6000mm #N/A #N/A 1.00 #N/A #N/A
7.20 2.4.06 Steel Bars, Square 12mm x 6000mm #N/A #N/A 1.50 #N/A #N/A
7.20 2.3.11 Steel Bars, Flat 4.5mm x 25mm x 6000mm #N/A #N/A 2.00 #N/A #N/A
8.1.05 Welding Rod, 3mmø #N/A #N/A 2.00 #N/A #N/A
8.1.05 Brush, 2" Paint pc(s) 35.00 1.00 35.00 36.23
4.1.22 Primer, Red Oxide #N/A #N/A 2.00 #N/A #N/A
Page 41 of 108
Pay Items
3.01.6 Installation of Railings ln.m. 88.34 6.00 530.04 689.05
8.02 Aluminum Windows sqft 376.11 112.66 40,515.20 #N/A 42,372.10
Materials
Window, Sliding #1 (0.80m x 1.20m) sqft 280.00 10.32 2,889.60 2,990.74
Window, Fixed #4 (0.60m x 2.40m) sqft 350.00 15.48 5,418.00 5,607.63
Window, Awning #6 (0.60m x 0.60m) sqft 280.00 7.74 2,167.20 2,243.05
Window, Fixed #7 (0.60m x 1.80m) sqft 350.00 11.61 4,063.50 4,205.72
Window, Sliding #1 (0.80m x 1.20m) sqft 280.00 - - -
Direct Labor 1,656.10 2,152.93

4.05.1 Steel Window Installation sq.ft. 14.70 112.66 1,656.10 2,152.93
8.03 Tileworks sqm #N/A 14.42 #N/A #N/A #N/A
Materials sqm
CR & Kitchen 14.42
4.2.04 Tiles, Ceramic Unglazed 200mm x 200mm #N/A #N/A 146.00 #N/A #N/A
4.2.01 Tiles, Ceramic Glazed 200mm x 200mm #N/A #N/A 215.00 #N/A #N/A
4.2.07 Grout, Tile (ABC) (2kls) #N/A #N/A 2.00 #N/A #N/A
4.2.05 Tile Trim, 18mm x 2400mm pc(s) #N/A 3.00 #N/A #N/A
Direct Labor 1,623.42 2,110.44

7.01.1 Tile Installation & Grout sq.m. 112.62 14.42 1,623.42 2,110.44
8.04 1st Coat Painting sqm #N/A 282.45 #N/A #N/A #N/A
Materials
Interior Concrete Surfaces (includes slabs) sqm 160.97
4.2.17 Paint, Coat Saver 500 Coat Saver Latex Flat (White) #N/A #N/A 5.37 #N/A #N/A
Exterior Concrete Surfaces (Plain Finished Mouldings & Textured Fini sqm 9.72
4.2.11 Paint, Davies Acrylic Concrete Primer & Sealer (DV 1350) #N/A #N/A 0.32 #N/A #N/A
Firewall & CR 48.45
4.2.11 Paint, Davies Acrylic Concrete Primer & Sealer (DV 1350) #N/A #N/A 1.61 #N/A #N/A
Wall Partitions sqm 23.38
4.2.17 Paint, Coat Saver 500 Coat Saver Latex Flat (White) #N/A #N/A 1.00 #N/A #N/A
4.1.25 Putty, Patching Compound #N/A #N/A 4.68 #N/A #N/A
Ceiling sqm 35.50
4.2.19 Paint, Davies Interior Primer & Sealer (DV 1360) #N/A #N/A 1.18 #N/A #N/A
4.1.25 Putty, Patching Compound #N/A #N/A 7.10 #N/A #N/A
Doors & Cabinetry sqm 4.44
4.2.20 Paint, Davies 300 Flat Wall Enamel (White) #N/A #N/A 0.15 #N/A #N/A
4.1.24 Putty, Glazing #N/A #N/A 0.18 #N/A #N/A
Other Consumables
4.1.32 Sanding Paper #200 #N/A #N/A 14.00 #N/A #N/A
4.1.01 Cotton Rags #N/A #N/A 3.00 #N/A #N/A
Direct Labor 3,858.29 5,015.78
7.03.1 First Coat Painting sq.m. 13.66 282.45 3,858.29 5,015.78
8.05 Lot Levelling sqm 12.18 53.35 499.89 #N/A 649.86
Direct Labor 649.86
7.04.2 Lot Levelling sq.m. 9.37 53.35 499.89 649.86
Module VIII B MOVE-IN WORKS #N/A #N/A #N/A
8.06 Plumbing Fixtures unit #N/A 7.00 #N/A #N/A #N/A
Materials
5.3.17 Valve, Angle 12mm x 12mm #N/A #N/A 5.00 #N/A #N/A
5.3.15 Supply Pipe, 12mm #N/A #N/A 5.00 #N/A #N/A
5.3.23 Water Closet w/ Complete Fittings #N/A #N/A 2.00 #N/A #N/A
5.3.11 Lavatory w/ Complete Fittings #N/A #N/A 2.00 #N/A #N/A
5.3.13 Shower telephone type #N/A 350.00 2.00 700.00 724.50
5.3.08 Floor Drain, Stainless 100mm x 100mm #N/A #N/A 4.00 #N/A #N/A
5.3.10 Kitchen Sink, SS w/o DB + Fittings #N/A #N/A 1.00 #N/A #N/A
5.3.06 Faucet, Sink Chrome Type 19mm #N/A #N/A 2.00 #N/A #N/A
5.3.05 Faucet, Hose Bibb 12mm x 150mm #N/A #N/A 2.00 #N/A #N/A
5.2.28 Tape, Teflon #N/A #N/A 10.00 #N/A #N/A
Direct Labor 3,395.00 4,413.50
7.07.1 Bathroom Fixtures Installation unit(s) 485.00 6.00 2,910.00 3,783.00
7.07.2 Kitchen Fixtures Installation unit(s) 485.00 1.00 485.00 630.50
8.07 Electrical Fixtures fixt #N/A 54.00 #N/A #N/A #N/A
Materials
6.2.18 Panel Board,Wall Mounted 60AT 8 Branches #N/A #N/A 1.00 #N/A #N/A
6.1.09 Circuit Breaker, Plug-In Type 60A #N/A #N/A 1.00 #N/A #N/A
6.2.23 Plate, Three Gang #N/A #N/A 2.00 #N/A #N/A
6.2.24 Plate, Two Gang #N/A #N/A 1.00 #N/A #N/A
6.2.22 Plate, Single #N/A #N/A 6.00 #N/A #N/A
6.2.27 Switch, 1-way #N/A #N/A 12.00 #N/A #N/A
6.2.28 Switch, 3-way #N/A #N/A 2.00 #N/A #N/A
6.2.11 Outlet, Duplex Convenience (2-gang plate and socket assembly #N/A #N/A 8.00 #N/A #N/A
6.2.12 Outlet, Range/Ref #N/A #N/A 2.00 #N/A #N/A
6.2.15 Outlet, Weatherproof #N/A #N/A 1.00 #N/A #N/A
6.2.09 Outlet, A.C.U. #N/A 125.00 3.00 375.00 375.00
6.2.10 Outlet, Cable #N/A #N/A 2.00 #N/A #N/A
Page 42 of 108
Pay Items
6.2.14 Outlet, Telephone #N/A #N/A 2.00 #N/A #N/A
6.2.25 Receptacle, Porcelain 100mm x 100mm #N/A #N/A 13.00 #N/A #N/A
Direct labor 1,238.96 1,610.65
7.08.2 Panel Board Installation set 470.00 1.00 470.00 611.00
7.08.1 Switches & Outlets Installation fixt 14.24 54.00 768.96 999.65
8.08 Final Coat Painting sqm #N/A 290.16 #N/A #N/A #N/A
Materials
Interior Concrete & Masonry Surfaces sqm 160.97
4.2.18 Paint, Coat Saver 515 Coat Saver Latex Semi-Gloss (White) #N/A #N/A 4.00 #N/A #N/A
Exterior Concrete Surfaces (Sandblast finish) sqm 9.72
4.2.25 Paint, Sun & Rain 408 (Sweet Corn) #N/A #N/A 0.39 #N/A #N/A
4.2.23 Paint, Sun & Rain 429 (Tulips) #N/A #N/A 1.00 #N/A #N/A
4.2.24 Paint, Sun & Rain 913 (Tasty Tan) #N/A #N/A 0.10 #N/A #N/A
Firewall 48.45
4.2.14 Paint, Sun & Rain (SG White) #N/A #N/A 0.25 #N/A #N/A
4.2.18 Paint, Coat Saver 515 Coat Saver Latex Semi-Gloss (White) #N/A #N/A 1.00 #N/A #N/A
Ceiling sqm 35.50
4.2.20 Paint, Davies 300 Flat Wall Enamel (White) #N/A #N/A 1.50 #N/A #N/A
4.2.22 Thinner, DV 401 Paint Thinner #N/A #N/A 1.00 #N/A #N/A
4.2.21 Paint, Davies Quick Dry Enamel (White) #N/A #N/A 0.18 #N/A #N/A
Stair Railings & Steel Windows sqm 7.71
4.2.21 Paint, Davies Quick Dry Enamel (White) #N/A #N/A 0.51 #N/A #N/A
Other Consumables
4.1.21 Paint, Tinting Color #N/A #N/A 1.00 #N/A #N/A
Direct Labor 2,628.87 3,417.53
7.09.1 Final Coating sq.m. 9.06 290.16 2,628.87 3,417.53
8.09 Clean-up & Turnover unit #N/A 1.00 #N/A #N/A #N/A
Materials
7.10.1 Window Cleaning sq.m. 25.33 1.37 34.59 44.97
7.10.2 Paint Stain Removal on Floors & Stairs sq.m. 5.95 38.00 226.10 293.93
8.10 Tapping To Main lm #N/A 6.00 #N/A #N/A #N/A
Materials
Sewer & Drainage
Waterline
2.06.6 Plumbing Rough-In (2" to 4"?) ln.m. 23.60 3.00 70.80 92.04
House Construction Cost #N/A #N/A #N/A
Material Cost #N/A
Labor Cost #N/A
TOTAL PROJECT COST #N/A
Cost / Sq. m. #N/A
OFM Cost 176,916.86
TAXABLE Amount (Labor & CFM) #N/A
TAXES 12% #N/A
TOTAL PROJECT COST VAT Inclusive #N/A
Cost / Sq. m. #N/A
Note:
3.0 30% added on CFL (15% for Contrators Markup & Profit, 10% for Contingencies & Overhead, 5% for Taxes)
________________ _________________ ________________

JOHN PAUL T. DY
Deleted Items:
1 Downspout
2 Gutter
3 Area Drain/CB
4 Decorative Mouldings/Perimeter
Page 43 of 108
F10 F11 F12
July 2018 update
2014 Price
As of April 2008 Column1 39,546.00
Description Unit
1.1.01 Cement, Portland 40kgs bag(s) 218.00

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 765.00
1.1.06 Gravel, Crushed G-3/8 cum 765.00
1.1.07 Sand, White cum 780.00
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) 74.75
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) 71.00
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
2.4.46 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
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) 1,470.00
3.1.07 Board, Plyboard 20.0mm x 1200mm x 2400mm pc(s) 650.00
3.1.08 Board, Plywood 6.0mm x 1200mm x 2400mm pc(s) 260.00
3.1.09 Board, Plywood 20.0mm x 1200mm x 2400mm pc(s) 750.00
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) 52.00
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) 200.00
3.3.16 Dead Lock, Single set(s) 170.00
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 Round 25mm pc(s) 17.00
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) 25.00
3.3.28 Hinges, Concealed Overlap pc(s) 25.00
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) 60.00
3.3.35 Nails, Common Wire 1½" kg(s) 60.00
3.3.39 Nails, Concrete 1" kg(s) 98.00
3.3.43 Nails, Finishing 1" kg(s) 95.00
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 pc(s) 280.00
3.4.11 Door, Cabinet 400mm x 600mm set(s) 300.00
3.4.12 Door, Cabinet 450mm x 600mm set(s) 300.00
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) 84.00
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 144.00
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 124.00
4.1.07 Paint, Concrete Neutralizer 4L can 344.00
4.1.08 Paint, Elastomeric 4L can 655.00
4.1.09 Paint, Flat Wall Enamel White 4L can 408.10
4.1.10 Paint, Flat Wall Enamel White 16L can 1,612.40
4.1.11 Paint, Semi Gloss Latex (Pre-Mixed Color) 4L can 585.00
4.1.12 Paint, Semi Gloss Latex (Pre-Mixed Color) 16L can 2,340.00
4.1.13 Paint, Flat Latex White 4L can 550.00
4.1.14 Paint, Flat Latex White 16L can 1,550.00
4.1.15 Paint, Quick Dry Enamel Brown 4L can 575.00
4.1.16 Paint, Quick Dry Enamel White 4L can 585.00
4.1.17 Paint, Quick Dry Enamel White 16L can 1,960.00
4.1.18 Paint, Semi-Gloss Enamel White 4L can 565.00
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 110.00
4.1.23 Putty, Calsomine kg(s) 10.00
4.1.24 Putty, Glazing 4L can 445.00
4.1.25 Putty, Patching Compound kg(s) 20.00
4.1.26 Putty, Polituff 1L can 165.00
4.1.27 Putty, Polituff 4L can 520.00
4.1.28 Rust Converter, Turco 1L can 135.00
4.1.29 Sanding Paper #100 pc(s) 45.00
4.1.33 Skim Coat, Standard kg(s) 35.50
4.1.34 Skim Coat, Superfine kg(s) 48.00
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 360.00
4.1.41 Primer, Red Oxide 4L can 295.00
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
4.2.05 Tile Trim, 18mm x 2400mm pc(s) 33.00
4.2.06 Grout, White Cement (40 kgs) kg(s) 25.00
4.2.07 Grout, Tile (ABC) (2kls) bag(s) 50.55
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 445.00
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 360.00
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
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
5.2.18 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) 173.60
5.2.27 Solvent Cement, uPVC 150grams can(s) 67.20
5.2.28 Tape, Teflon pc(s) 11.20
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
5.2.37 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) 58.80
5.3.03 Faucet, Chrome Type 12mm x 150mm pc(s) 72.80
5.3.04 Faucet, Cross Type 12mm pc(s) 67.20
5.3.05 Faucet, Hose Bibb 12mm x 150mm pc(s) 61.60
5.3.06 Faucet, Sink Chrome Type 19mm pc(s) 162.40
5.3.07 Floor Drain, Plastic 100mm x 100mm pc(s) 20.16
5.3.08 Floor Drain, Stainless 100mm x 100mm pc(s) 50.40
5.3.09 Kitchen Sink, SS w/ DB + Fittings set(s) 2,352.00
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) 244.44
5.3.23 Water Closet w/ Complete Fittings set(s) 2,520.00
6.1.01 Box & Cover, Junction PVC 100mm x 100mm set(s) 27.93
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) 23.75
6.1.05 Circuit Breaker, Plug-In Type 15A set(s) 200.00
6.1.06 Circuit Breaker, Plug-In Type 20A pc(s) 215.00
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) 580.00
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. 17.00
6.1.25 Wire, TW 3.5mm² Solid ln.m. 28.00
6.1.26 Wire, TW 5.5mm² Stranded ln.m. 30.33
6.1.29 Wire, TW 2.0mm² Solid (150mtr/roll) (stranded) roll(s) 1,842.15
6.1.30 Wire, TW 3.5mm² Solid (150mtr/roll) (stranded) roll(s) 2,703.00
6.1.31 Wire, TW 5.5mm² Stranded (150mtr/roll) roll(s) 4,136.00
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) 9.75
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) 23.40
6.2.23 Plate, Three Gang pc(s) 23.40
6.2.24 Plate, Two Gang pc(s) 23.40
6.2.25 Receptacle, Porcelain 100mm x 100mm pc(s) 36.50
6.2.26 Split Knob, Plastic pc(s) 24.00
6.2.27 Switch, 1-way pc(s) 35.00
6.2.28 Switch, 3-way pc(s) 41.00
6.2.29 Tape, Electrical 10m roll(s) 24.00
6.2.30 Tape, Electrical 16m roll(s) 36.00
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) 185.00
8.1.05 Welding Rod, 3mmø kg(s) 84.50
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
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
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
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
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
1,842.15
2,703.00
4,136.00
6,470.00
10,298.93
8.00
850.00
Glory 22.30 ###
23.02 10.36 45.00% 27.00 ###
29.24 10.23 34.99% 40.00 ###
44.75 15.66 34.99% 61.00 ###
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 ###
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 ###
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
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
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 0.60 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 0.58
D-4 1.00 2.10 0.60 1.26 1.26 4.80 0.54 2nd Flr
Windows - -
w1 1.00 0.80 1.20 0.96 0.96 2.80 0.40
w2 - 1.20 1.20 1.44 - 2.40 -
w3 3.00 1.00 1.20 1.20 3.60 5.60 1.32
w4 1.00 0.60 2.40 1.44 1.44 3.60 0.60
w5 1.00 0.80 0.80 0.64 0.64 2.40 0.32
w6 1.00 0.60 0.60 0.36 0.36 1.80 0.24
w7 - 1.80 0.60 1.08 - 3.60 -
w8 - 1.20 0.80 0.96 - 2.40 -
net 6.00 24.00 12.19 11.83 37.70 4.60 Ceiling
26.30
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 - - Sunblast
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
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 5.80
25.25 50.49 3.866
22.00 3.67 Zocalo Wall 1.21
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 0.48
w3 2.00 1.20 1.00 1.20 2.40 4.40 0.88
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 0.24
w7 1.00 1.80 0.60 1.08 1.08 4.20 0.48
w8 - 1.20 0.80 0.96 - 2.40 -
net 5.00 20.60 9.40 5.28 25.00 2.08
9.80
2F Wall Ht. L Thk. Area Vol.

Grid 1 2.40 6.00 0.10 14.40 1.44
Grid 2 2.40 0.10 - -
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 5 12.00
Grid B 2.40 - - - -
Grid C 2.40 0.10 - - 0
Grid D 2.40 2.15 - 5.16 -
Grid E 2.40 2.85 - 6.84 -
Above Ceiling/Division Wall
Grid A 0.65 5.60 0.10 3.64 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
Firewall 0.10 6.82 0.68
Total 39.20 72.45 6.05

64.19 6.72
54.24
67.17
6.72
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
Description Length Area ht opening Area
interior Walls 69.80 11.83 57.97
wall @ t & B 6.50 17.75 2.73 1.26 16.49 5.35
Dry Walls 5.70 15.39 2.70 1.68 13.71
Exterior Walls 83.75 2.90 11.83 71.92 16.75
interior Walls 54.24 5.28 48.96
Exterior Walls 64.19 5.28 58.91 62.85 353.46
Above Ceiling - 14.14 12.00
Slabs(Suspended Slab) 23.17 - 23.17
Dry Walls 15.05 3.36 23.38 13.96
Firewall 18.93 18.93
wall @ t & B 18.00 2.52 15.48
moulding(TSA) 8.00 8.00
Interior Ceiling 24.15 24.15

Ceiling Eaves 9.67 9.67
Drop Ceiling 1.68 1.68 35.50
Kitchen Cabinets 0.30 1.56 0.65 1.56
Built-in Cabinets 2.88 2.88
9.72 9.72 28
6
-
130.10 3.65 5
0.6
Area Covered 0.58
Skimcoat 160.97 sqm 0
Sandblast 9.72 sqm 0.58
Firewall 48.45 sqm 0.54
Ceiling 35.50 sqm 0
Wall Parttion 23.38 sqm 0.4
Cabinet & Doors 4.44 sqm 0.48
Steel Windows 4.56 sqm 0.44
Railings 3.15 sqm 0.6
Plastering 76.02 sqm 274.06 0.32
SR-060 62.94 sqm 0.24
SR-914 9.72 sqm
SR-318 10.47 sqm
DV 1350 168.97 sqm 30.40
DV300 35.50 sqm
CHB Wall w/h l qty area volume

wall 3.00 3.50 1.00 10.50 1.05
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

26.14 2.61
openings 0.90 3.30 1.00 2.97 0.30

net 23.17 2.32 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 (FLO 2.38 3.44 5.82 146.00
GLAZED(WALL) 3.36 3.84 1.40 8.60 215.00
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
Painting
Ref Description Length Area ht opening Area
Grnd Flr interior Walls 69.795 11.83 57.965
wall @ t & B 6.5 17.745 2.73 1.26 16.485
Dry Walls 5.7 15.39 2.7 1.68 13.71
Exterior Walls 83.754 2.9 11.83 71.924
2nd Flr interior Walls 54.24 5.28 48.96
Exterior Walls 64.19 5.28 58.91
Above Ceiling 10 1.2 6
Slabs(Suspended Slab) 23.17 0 23.17
Dry Walls 10.1 2.4 3.36 45.12
Firewall 0.6
CR2 0 2.5 0
Ceiling Interior Ceiling 27.6

Ceiling Eaves 17 0.5 8.5
Drop Ceiling 0 0 2
Others Cabinets 0.4 0.6 1.44
Door 1 0.9 2.1 7.56
Door 2 0.8 2.1 3.36
CR INT 5.5 3 16.5

130.095
Subject : MODEL UNIT
(SINGLE ATTACHED)
Date : May 16, 2018
Module Mat- Factors Units Unit Ref. Direct Weight Award
Pay Items
No. Type Cost Qty. Cost % Cost
Module I SUB-STRUCTURE 1000 #N/A #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 11.76 #N/A #N/A
3.3.37 Nails, Common Wire 3" cfm 0.00 kg/bf #N/A #N/A 0.16 #N/A #N/A
Direct Labor 2,559.41 3,327.23
1.01.1 Staking & Layout cfl bd.ft. 10.99 39.19 430.69 559.89
1.01.2 Excavation, Medium Hard cfl cu.m. 148.82 14.30 2,128.72 2,767.34
Materials
CIP Wall Footing
1.1.03 Gravel, Crushed G-1 cfm 0.05 cum/sqm cum 875.00 0.52 452.38 468.21
1.1.01 Cement, Portland 40kgs ofm 7.00 bag/cum #N/A #N/A 19.00 #N/A #N/A
1.1.07 Sand, White cfm 0.65 cum/cum #N/A #N/A 1.68 #N/A #N/A
1.1.05 Gravel, Crushed G-3/4 cfm 1.00 cum/cum #N/A #N/A 2.59 #N/A #N/A
Reinforcing Bars 2.00 sets kg(s) 74.00
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.76 pcs/lnm #N/A #N/A 20.00 #N/A #N/A
2.2.10 Tie Wire, GI Ga.18 cfm 0.02 kg/kgs of S #N/A #N/A 1.48 #N/A #N/A
Consumables
8.1.01 Gasoline cfm 1.50 liter/cum #N/A #N/A 3.88 #N/A #N/A
Direct Labor 2,493.88 3,242.04
1.06.1 Rebar Works cfl kg(s) 4.59 74.00 339.66 441.56
1.06.2 Levelling & Compaction cfl cu.m. 625.97 1.03 647.25 841.43
1.06.3 Gravel Bed Preparation cfl cu.m. 280.48 0.52 145.01 188.51
1.06.4 Concrete Pouring cfl cu.m. 430.55 2.59 1,112.97 1,446.86
1.06.5 Concrete Finishing cfl sq.m. 24.08 10.34 248.99 323.68
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 4.99 #N/A #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 #N/A
3.1.13 Board, Phenolic 19.0mm x 1200mm x 2440mm cfm #N/A #N/A 1.47 #N/A #N/A
3.3.36 Nails, Common Wire 2" cfm 0.10 kg/sht #N/A #N/A 0.15 #N/A #N/A
1.03.1 Form Fabrication cfl bd.ft. 6.20 96.80 600.16 780.21
Materials
Reinforcing Bars 20.17 kg(s) 70.30
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.83 pcs/lm #N/A #N/A 19.00 #N/A #N/A
Consumables
Direct Labor 4,454.45 5,790.78
1.04.2 Form Installation cfl sq.m. 45.26 31.68 1,433.84 1,863.99
1.04.3 Form Removal cfl sq.m. 16.13 31.68 511.00 664.30
1.06.4 Concrete Pouring cfl cu.m. 430.55 1.21 520.97 677.26
1.02.6 Backfilling cfl cu.m. 110.29 11.72 1,292.49 1,680.24
Materials
10.50 1.1.01 Cement, Portland 40kgs ofm 7.00 bag/cum bags #N/A 3.53 #N/A #N/A
Page 84 of 108
Pay Items
9.45 1.1.07 Sand, White cfm 0.65 cum/cum #N/A #N/A 0.33 #N/A #N/A
1.1.03 Gravel, Crushed G-1 cfm 1.00 cum/cum cum 875.00 0.50 441.00 456.44
Reinforcing Steel kg(s) 22.38 -
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 1.20 pcs/sqm Sl #N/A #N/A 6.05 #N/A #N/A
2.2.11 Tie Wire, GI Ga.18 cfm 0.02 kg/kgSteel kg(s) #N/A 0.45 #N/A #N/A
Consumables -
Gravel Bed, 50mm thk 0.05 mm thk sqm
1.1.03 Gravel, Crushed G-1 cfm cum 875.00 0.13 110.25 114.11
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 #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 #N/A
1.2.01 CHB, 400psi 100mm x 200mm x 400mm cfm 12.50 pcs/sqm pc(s) 11.00 136.50 1,501.50 1,554.05
1.1.01 Cement, Portland 40kgs ofm 55.00 pcs/bag bags #N/A 2.48 #N/A #N/A
1.1.07 Sand, White cfm 0.10 cum/bag cum #N/A 0.25 #N/A #N/A
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.69 pcs/sqm Wa #N/A #N/A 4.00 #N/A #N/A
2.2.11 Tie Wire, GI Ga.18 cfm kg(s) #N/A 0.30 #N/A #N/A
5.1.03 Pipe, PVC Series 600 x 100mm x 3000mm ofm #N/A 323.00 0.60 193.80 193.80
5.2.32 Tee, PVC 100mm x 100mm ofm #N/A #N/A 3.00 #N/A #N/A
5.2.08 Clean - Out, PVC 100mm x 100mm ofm #N/A #N/A 2.00 #N/A #N/A
1.1.01 Cement, Portland 40kgs ofm 0.25 bags/sqm bags #N/A 2.67 #N/A #N/A
1.1.07 Sand, White cfm 0.02 cum/sqm cum #N/A 0.23 #N/A #N/A
Direct Labor 3,287.76 4,274.09
1.05.1 Manual Excavation - Hard Medium cfl cu.m. 199.13 4.03 802.89 1,043.76
1.05.7 CHB Laying cfl sq.m. 93.79 10.92 1,024.19 1,331.44
1.05.8 Wall Plastering cfl sq.m. 64.36 10.92 702.81 913.65
Materials
1.1.03 Gravel, Crushed G-1 cfm 0.05 cum/sqm cum 875.00 1.34 1,168.13 1,209.01
2000 psi Reinforced Concrete 2.67 cum 2.67
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.877 pcs/sqm #N/A #N/A 23.38 #N/A #N/A
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm dowels #N/A #N/A 2.00 #N/A #N/A
Consumables
Direct Labor 4,263.98 5,543.18
1.06.2 Levelling & Compaction cfl cu.m. 625.97 2.67 1,668.21 2,168.67
Materials
5.1.03 Pipe, PVC Series 600 x 100mm x 3000mm ofm #N/A #N/A 12.00 #N/A #N/A
5.1.01Pipe PVC Series 600 x 50mm x 3000mm ofm #N/A #N/A 6.00 #N/A #N/A
5.2.16 Elbow, PVC 100mm x 45º ofm #N/A #N/A 2.00 #N/A #N/A
5.2.35 Wye, PVC 50mm x 50mm ofm #N/A #N/A 2.00 #N/A #N/A
Page 85 of 108
Pay Items
5.2.10 Clean - Out, PVC with plug 100mm ofm #N/A #N/A 3.00 #N/A #N/A
5.2.23 P-Trap, PVC 50mm x 50mm ofm #N/A #N/A 1.00 #N/A #N/A
5.2.25 Solvent Cement, PVC 100cc cfm #N/A #N/A 1.00 #N/A #N/A
5.2.05 Adhesive, Vulcaseal cfm #N/A #N/A 0.50 #N/A #N/A
Waterline
5.1.04 Pipe, uPVC Class 12.50 x 12mm x 3000mm ofm #N/A #N/A 7.00 #N/A #N/A
5.2.18 Elbow, uPVC Plain 12mm ofm #N/A #N/A 7.00 #N/A #N/A
5.2.18 Elbow, uPVC Threaded 12mm ofm #N/A 8.00 6.00 48.00 48.00
5.2.33 Tee, uPVC Plain 12mm ofm #N/A #N/A 5.00 #N/A #N/A
Direct Labor 1,074.06 1,396.28
1.07.1 Plumbing Rough-In (2" to 4"?) cfl ln.m. 15.34 54.00 828.36 1,076.87
1.07.2 Plumbing Rough-In (1/2"-3/4"?) cfl ln.m. 11.70 21.00 245.70 319.41
Materials
6.1.11 Conduit, Flexible PVC 20mm cfm #N/A #N/A 13.00 #N/A #N/A
6.1.39 Wire, THW 8.0 mm² Stranded (columbia) cfm #N/A #N/A 39.00 #N/A #N/A
6.1.25 Wire, TW 3.5mm² Solid cfm #N/A #N/A 20.00 #N/A #N/A
6.1.22 Wire, Coaxial Cable RJ59 cfm #N/A #N/A 8.00 #N/A #N/A
6.1.34 Wire, Telephone Jacketed #22/2P cfm #N/A #N/A 8.00 #N/A #N/A
6.2.30 Tape, Electrical 16m cfm #N/A #N/A 2.00 #N/A #N/A
2.2.06 Tie Wire, GI Ga.16 cfm #N/A #N/A 1.00 #N/A #N/A
1.08.1 Electrical Rough-In (Conduits & Boxes) cfl ln.m. 15.07 39.00 587.73 764.05
Materials
6.1.04 Box, Utility PVC 50mm x 100mm ofm #N/A #N/A 14.00 #N/A #N/A
6.1.01 Box & Cover, Junction PVC 100mm x 100mm ofm #N/A #N/A 2.00 #N/A #N/A
Materials
Sewer & Drainage
5.1.01Pipe PVC Series 600 x 50mm x 3000mm ofm #N/A #N/A 3.00 #N/A #N/A
Waterline
2.06.6 Plumbing Rough-In (2" to 4"?) cfl ln.m. 23.60 9.00 212.40 276.12
Materials
Block-outs
3.3.37 Nails, Common Wire 3" cfm 4.00 kg/1000bf #N/A #N/A 0.34 #N/A #N/A
Formworks 15.00 uses sqm 139.59 #N/A #N/A
3.2.18 Lumber, Rough 2" x 3" x 8' cfm 5.50 pcs/pc of b #N/A #N/A 17.77 #N/A #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 #N/A
3.3.35 Nails, Common Wire 1½" cfm 0.10 #N/A #N/A 0.32 #N/A #N/A
Bracing & Scaffoldings 100.00 uses
2.4.39 Steel Pipe, GI Sched 20 63mm x 6000mm cfm 26.74 pcs/Set #N/A #N/A 0.27 #N/A #N/A
2.2.06 Tie Wire, GI Ga.16 cfm 4.00 kgs/Set #N/A #N/A 4.00 #N/A #N/A
Concreting 5.80
Page 86 of 108
Pay Items
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.75 pc/sq.m. #N/A #N/A 52.11 #N/A #N/A
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.08 diagonals #N/A #N/A 5.23 #N/A #N/A
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm Beams #N/A #N/A 9.57 #N/A #N/A
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm Cols #N/A #N/A 4.63 #N/A #N/A
2.2.10 Tie Wire, GI Ga.18 cfm 0.02 kg/kgSteel #N/A #N/A 3.97 #N/A #N/A
Consumables -
Direct Labor 14,841.86 19,294.42
2.06.2 Form Fabrication cfl bd.ft. 20.43 88.86 1,815.40 2,360.02
2.06.5 Form Removal cfl sq.m. 16.28 139.59 2,272.53 2,954.28
Materials
Block-outs
Formworks 10.00 uses sqm 23.17
Concreting 2.41
1.40 1.1.01 Cement, Portland 40kgs ofm 8.00 bag/cum #N/A #N/A 20.66 #N/A #N/A
Slab
3.00 2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 2.80 pc/sq.m. #N/A #N/A 11.00 #N/A #N/A
3.00 2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 1.50 pc/sq.m. #N/A #N/A 12.00 #N/A #N/A
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.06 Beams #N/A #N/A 3.62 #N/A #N/A
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 2.00 Top/temp #N/A #N/A 11.00 #N/A #N/A
Consumables -
Direct Labor 4,191.89 5,449.45
2.06.2 Form Fabrication cfl bd.ft. 20.43 42.12 860.60 1,118.77
Materials
6.1.25 Wire, TW 3.5mm² Solid cfm CO #N/A #N/A 21.00 #N/A #N/A
12.00 6.1.24 Wire, TW 2.0mm² Solid cfm Light #N/A #N/A 18.00 #N/A #N/A
6.1.03 Box, Junction PVC 100x100mm ofm #N/A #N/A 6.00 #N/A #N/A
6.1.38 Wire, THW 5.5 mm² Stranded (columbia) cfm Aircon #N/A #N/A 30.00 #N/A #N/A
Page 87 of 108
Pay Items
Materials
6.1.04 Box, Utility PVC 50mm x 100mm ofm #N/A #N/A 11.00 #N/A #N/A
6.1.01 Box & Cover, Junction PVC 100mm x 100mm ofm #N/A #N/A - #N/A #N/A
Materials
Block-outs
Concreting 6.72
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.75 pc/sq.m. #N/A #N/A 50.38 #N/A #N/A
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.08 diagonals #N/A #N/A 5.37 #N/A #N/A
Consumables -
Direct Labor 14,681.34 19,085.74
Materials
7.20 2.4.56 Purlins, Cee Section 1.2mm x 50mm x 100mm x 6000mm cfm #N/A #N/A 11.00 #N/A #N/A
7.20 2.3.14 Steel Bars, Round 12mm x 6000mm cfm #N/A #N/A 4.00 #N/A #N/A
2.4.58 LC Channel 6.0mm x50mmx150mm cfm #N/A 2,350.00 3.00 7,050.00 7,296.75
8.1.05 Welding Rod, 3mmø cfm #N/A #N/A 6.00 #N/A #N/A
8.1.05 Brush, 3" Paint cfm pc(s) 65.00 1.00 65.00 67.28
4.1.37 Thinner, Paint cfm #N/A #N/A 2.00 #N/A #N/A
4.1.22 Primer, Red Oxide cfm #N/A #N/A 6.00 #N/A #N/A
Direct Labor 1,834.38 2,384.69
3.02.1 Purlin Installation (Welded or Bolted inc Sag Rod) cfl ln.m. 14.22 129.00 1,834.38 2,384.69
Materials
7.20 2.4.48 Steel Bar, Tubular 1.5mm x 50mm x 50mm x 6000mm cfm #N/A #N/A 1.00 #N/A #N/A
7.20 2.4.06 Steel Bars, Square 12mm x 6000mm cfm #N/A #N/A 1.50 #N/A #N/A
7.20 2.3.11 Steel Bars, Flat 4.5mm x 25mm x 6000mm cfm #N/A #N/A 2.00 #N/A #N/A
3.01.6 Installation of Railings cfl ln.m. 88.34 6.00 530.04 689.05
5.03 Aluminum Windows sqft 376.11 112.66 40,515.20 #N/A 42,372.10
Materials
Window, Sliding #1 (0.80m x 1.20m) cfm sqft 280.00 10.32 2,889.60 2,990.74
Page 88 of 108
Pay Items
Window, Fixed #4 (0.60m x 2.40m) cfm sqft 350.00 15.48 5,418.00 5,607.63
Window, Awning #6 (0.60m x 0.60m) cfm sqft 280.00 7.74 2,167.20 2,243.05
Window, Fixed #7 (0.60m x 1.80m) cfm sqft 350.00 11.61 4,063.50 4,205.72
Window, Sliding #1 (0.80m x 1.20m) cfm sqft 280.00 - - -
Direct Labor 1,656.10 2,152.93

4.05.1 Steel Window Installation cfl sq.ft. 14.70 112.66 1,656.10 2,152.93
Materials 10.00
7.1.05 Roofing, GI Pre-Painted Rib-Type 0.40mm x 1133mm ofm 1.05 mtr(s) eff #N/A #N/A 27.36 #N/A #N/A
7.3.06 Bended Accessories, GI Prepainted Capping/Wall Flashing ofm 2.40 mtrs #N/A #N/A 2.50 #N/A #N/A
7.3.07 Bended Accessories, GI Pre-Painted End Flashing 0.40mm ofm 2.40 mtrs pc(s) #N/A 5.00 #N/A #N/A
7.3.05 Bended Accessories, GI Prepainted Capping/Double Flashi ofm 2.40 mtrs #N/A #N/A - #N/A #N/A
7.2.21 Bended Accessories, GI Pre-Painted Wall Flashing 0.40mm ofm 2.40 mtrs #N/A #N/A - #N/A #N/A
7.2.32 Bended Accessories, GI Pre-Painted Box Type Gutter 0.40 ofm 2.40 mtrs #N/A #N/A 2.50 #N/A #N/A
3.5.177 Blind Rivets 1/8" x 1/2" cfm 8.00 pc/pc #N/A #N/A 80.00 #N/A #N/A
3.3.59 Screw, Tek 24mm x 45mm w/ Neoprene Washers cfm #N/A #N/A 218.88 #N/A #N/A
8.1.04 Sealant, Silicone 50mL cfm #N/A #N/A 2.00 #N/A #N/A
Direct Labor 1,943.80 2,526.94
6.01.2 Rib Type Roof Sheet Installation cfl ln.m. 37.91 27.36 1,037.22 1,348.38
6.01.3 Bended Accessories Installation cfl ln.m. 24.77 36.60 906.58 1,178.56
5.05 PVC Downspouts & Catchbasins set(s) #N/A 2.00 #N/A #N/A #N/A
Materials
Downspouts
1.2.01 CHB, 400psi 100mm x 200mm x 400mm cfm 7.00 pcs/set pc(s) 11.00 14.00 154.00 159.39
1.1.01 Cement, Portland 40kgs ofm 55.00 pcs/bag #N/A #N/A 0.25 #N/A #N/A
1.1.07 Sand, White cfm 0.10 cum/bag #N/A #N/A 0.03 #N/A #N/A
Direct Labor 782.76 1,017.58
6.02.1 Downspout Installation cfl ln.m. 41.67 12.00 500.04 650.05
6.02.3 CHB Laying cfl sq.m. 242.02 1.12 271.06 352.38
Materials -
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 1.50 pcs/sqmSl #N/A #N/A 1.26 #N/A #N/A
3.2.19 Lumber, Rough 2" x 3" x 10' cfm 4.00 use #N/A #N/A 2.50 #N/A #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 #N/A
1.2.01 CHB, 400psi 100mm x 200mm x 400mm cfm 12.50 pcs/sqm pc(s) 11.00 13.50 148.50 153.70
1.1.01 Cement, Portland 40kgs ofm 55.00 pcs/bag #N/A #N/A 0.25 #N/A #N/A
1.1.07 Sand, White cfm 0.10 cum/bag #N/A #N/A 0.02 #N/A #N/A
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.95 pcs/sqmWa #N/A #N/A 1.03 #N/A #N/A
2.2.10 Tie Wire, GI Ga.18 cfm 0.02 #N/A #N/A 0.08 #N/A #N/A
1.1.01 Cement, Portland 40kgs ofm 0.25 bags/sqm #N/A #N/A 0.54 #N/A #N/A
1.1.07 Sand, White cfm 0.02 cum/sqm #N/A #N/A 0.05 #N/A #N/A
Direct Labor lot 1.00 562.40 731.12
Page 89 of 108
Pay Items
Materials
Formworks 6.00 uses sq m 3.69
3.2.15 Lumber, Rough 2" x 2" x 10' cfm #N/A #N/A 3.17 #N/A #N/A
3.1.08 Board, Plywood 6.0mm x 1200mm x 2400mm cfm #N/A #N/A 2.50 #N/A #N/A
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm kgs/cu m #N/A #N/A 14.00 #N/A #N/A
Consumables -
Direct Labor 1,375.18 1,787.74
3.01.2 Form Installation cfl sq.m. 92.67 3.69 341.96 444.55
Materials
Wooden Forms (4 Uses) 4.00 uses bf
5.09 Exterior Steel Doors & Jambs set(s) #N/A 2.00 #N/A #N/A #N/A
Materials
3.4.39 Door & Jamb, Steel 900mm x 2100mm ofm #N/A #N/A 1.00 #N/A #N/A
3.4.38 Door & Jamb, Steel 800mm x 2100mm ofm #N/A #N/A 1.00 #N/A #N/A
Direct Labor 985.00 1,280.50
5.01.1 Door & Jamb Installation cfl set(s) 445.00 2.00 890.00 1,157.00
5.01.2 Lockset Installation cfl set(s) 47.50 2.00 95.00 123.50
Materials
4.1.34 Skim Coat, Superfine cfm 1.50 kg/sqm #N/A #N/A 107.31 #N/A #N/A
Direct Labor 11,666.38 15,166.29
5.02.1 Skim Coat Application/Plastering cfl sq.m. 34.18 160.97 5,501.95 7,152.54
5.02.2 Masonry Wall Plastering cfl sq.m. 148.37 38.01 5,639.54 7,331.41
5.02.3 SandBlast Finish cfl sq.m. 54.00 9.72 524.88 682.34
Materials
Mouldings sqm 0.96
Page 90 of 108
Pay Items
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 #N/A
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) cfm 0.02 cum/sqm #N/A #N/A 8.00 #N/A #N/A
Direct Labor 5,100.00 6,630.00
5.02.6 Concrete Accent Mouldings cfl set 650.00 4.00 2,600.00 3,380.00
4.03.3 Concrete Pouring cfl lot 2,500.00 1.00 2,500.00 3,250.00
7.01 Ceilings, Eaves & Vents Eaves 9.67 sqm #N/A 33.82 #N/A #N/A #N/A
3.5.183 Furring Channel, Double 0.40mm x 19mm x 50mm x 5000mm ofm pcs #N/A 12.00 #N/A #N/A
3.5.184 Furring Channel, Single 0.40mm x 19mm x 25mm x 5000mm ofm pcs #N/A 9.00 #N/A #N/A
3.5.185 Carrying Channel, 0.80mm x 13mm x 38mm x 5000mm ofm pcs #N/A 5.00 #N/A #N/A
3.5.167 Wall Angle, 0.40mm x 25mm x 25mm x 3000mm ofm pcs #N/A 15.00 #N/A #N/A
3.5.170 W-clip, Double ofm pcs #N/A 20.00 #N/A #N/A
3.5.171 W-clip, Single ofm pcs #N/A 20.00 #N/A #N/A
3.5.174 Jobscrew 12mm ofm #N/A #N/A 50.00 #N/A #N/A
3.3.39 Nails, Concrete 1" ofm #N/A #N/A 0.25 #N/A #N/A
3.5.177 Blind Rivets 1/8" x 1/2" ofm #N/A #N/A 500.00 #N/A #N/A
3.1.01 Board, Fiber Cement 3.5mm x 1200mm x 2400mm ofm 2.45 sqm/pc #N/A #N/A 4.00 #N/A #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 #N/A
3.5.181 Gypsum Tekscrew 1" (25mm) ofm 20.00 pc/gypsum #N/A #N/A 250.00 #N/A #N/A
3.5.182 Gypsum Tekscrew 1 1/4" (32mm) ofm 20.00 pc/gypsum #N/A #N/A 50.00 #N/A #N/A
3.5.175 Jointing Compound ofm #N/A #N/A 1.00 #N/A #N/A
3.5.176 Meshtape/ Shurtape 2" x 2 ft/roll ofm #N/A #N/A 1.00 #N/A #N/A
3.5.58 Ceiling Vent, 400mm x 600mm cfm pc(s) 250.00 3.00 750.00 776.25
Direct Labor 3,824.03 4,971.24
6.04.1 Joists & Ceiling Board Installation cfl sq.m. 113.07 33.82 3,824.03 4,971.24
7.02 Dry Wall Partitions(Double-walled) sqm #N/A 23.38 #N/A #N/A #N/A
Materials
3.5.172 Board, Gypsum 12mm x 1200mm x 2440mm ofm 2.45 sqm/pc #N/A #N/A 9.00 #N/A #N/A
3.5.186 Metal Studs, 0.60mm x 32mm x 51mm x 2400mm ofm #N/A #N/A 14.00 #N/A #N/A
3.5.187 Metal Track, 0.60mm x 32mm x 51mm x 3000mm ofm #N/A #N/A 6.00 #N/A #N/A
3.5.178 Corner Beads Rondo P32mm x 2.8m ofm #N/A #N/A 2.00 #N/A #N/A
3.5.173 Gypsum Screw 1" (25mm) ofm #N/A #N/A 50.00 #N/A #N/A
3.5.179 Gypsum Screw 1 1/4" (32mm) ofm #N/A #N/A 50.00 #N/A #N/A
3.5.181 Gypsum Tekscrew 1" (25mm) ofm #N/A #N/A 200.00 #N/A #N/A
3.5.174 Jobscrew 12mm ofm #N/A #N/A 50.00 #N/A #N/A
3.5.177 Blind Rivets 1/8" x 1/2" ofm #N/A #N/A 500.00 #N/A #N/A
3.3.39 Nails, Concrete 1" ofm #N/A #N/A 0.50 #N/A #N/A
3.5.175 Jointing Compound ofm #N/A #N/A 1.00 #N/A #N/A
3.5.176 Meshtape/ Shurtape 2" x 2 ft/roll ofm #N/A #N/A 1.00 #N/A #N/A
Direct Labor 1,999.82 2,599.76
6.05.1 Studs & Wall Board Installation (Double Wall) cfl sq.m. 85.55 23.38 1,999.82 2,599.76
Materials
3.4.08 Door & Jamb, PVC Moulded 800mm x 2100mm ofm #N/A #N/A 3.00 #N/A #N/A
3.4.06 Door & Jamb, PVC Louvered 600mm x 2100mm ofm #N/A #N/A 3.00 #N/A #N/A
3.3.33 Lockset cfm #N/A #N/A 6.00 #N/A #N/A
Direct Labor 2,542.50 3,305.25
6.06.1 Door & Jamb Installation cfl set(s) 380.00 6.00 2,280.00 2,964.00
Materials
2.3.35 Lumber, S4S KD 2" x 3" x 8' cfm #N/A 180.00 2.00 360.00 372.60
3.4.10 Door, Cabinet 400mm x 600mm cfm #N/A #N/A 4.00 #N/A #N/A
3.3.28 Hinges, Concealed Overlap cfm #N/A #N/A 8.00 #N/A #N/A
3.3.37 Nails, Common Wire 3" cfm #N/A #N/A 0.08 #N/A #N/A
6.07.1 Cabinet Framing & Door Installation cfl sq.m. 218.75 0.96 210.00 273.00
Materials
19.00 6.1.10 Conduit, Flexible PVC 12mm cfm #N/A #N/A 35.00 #N/A #N/A
Page 91 of 108
Pay Items
6.1.01 Box & Cover, Junction PVC 100mm x 100mm ofm #N/A #N/A 4.00 #N/A #N/A
Direct Labor 1,034.95 1,345.44
6.08.1 Electrical Rough-In (Conduits & Boxes) cfl ln.m. 29.57 35.00 1,034.95 1,345.44
Materials sqm
CR & Kitchen 14.42
4.2.04 Tiles, Ceramic Unglazed 200mm x 200mm cfm #N/A #N/A 146.00 #N/A #N/A
4.2.01 Tiles, Ceramic Glazed 200mm x 200mm cfm #N/A #N/A 215.00 #N/A #N/A
4.2.07 Grout, Tile (ABC) (2kls) cfm #N/A #N/A 2.00 #N/A #N/A
4.2.05 Tile Trim, 18mm x 2400mm cfm pc(s) #N/A 3.00 #N/A #N/A
Direct Labor 1,623.42 2,110.44

7.01.1 Tile Installation & Grout cfl sq.m. 112.62 14.42 1,623.42 2,110.44
Materials
4.2.17 Paint, Coat Saver 500 Coat Saver Latex Flat (White) ofm 30.00 sq m/gal #N/A #N/A 5.37 #N/A #N/A
Exterior Concrete Surfaces (Plain Finished Mouldings & Textured Finish) sqm 9.72
4.2.11 Paint, Davies Acrylic Concrete Primer & Sealer (DV 1350) ofm 30.00 sq m/gal #N/A #N/A 0.32 #N/A #N/A
Firewall & CR 48.45
4.2.11 Paint, Davies Acrylic Concrete Primer & Sealer (DV 1350) ofm 30.00 sq m/gal #N/A #N/A 1.61 #N/A #N/A
4.2.17 Paint, Coat Saver 500 Coat Saver Latex Flat (White) ofm 30.00 sq m/gal #N/A #N/A 1.00 #N/A #N/A
4.1.25 Putty, Patching Compound cfm 5.00 sq m/kg #N/A #N/A 4.68 #N/A #N/A
Ceiling sqm 35.50
4.2.19 Paint, Davies Interior Primer & Sealer (DV 1360) ofm 30.00 sq m/gal #N/A #N/A 1.18 #N/A #N/A
4.1.25 Putty, Patching Compound cfm 5.00 sq m/kg #N/A #N/A 7.10 #N/A #N/A
4.2.20 Paint, Davies 300 Flat Wall Enamel (White) cfm 30.00 sq m/gal #N/A #N/A 0.15 #N/A #N/A
4.1.24 Putty, Glazing cfm 25.00 sq m/gal #N/A #N/A 0.18 #N/A #N/A
4.1.37 Thinner, Paint cfm 4.00 gal/gal of P #N/A #N/A 0.04 #N/A #N/A
Other Consumables
4.1.32 Sanding Paper #200 cfm #N/A #N/A 14.00 #N/A #N/A
4.1.01 Cotton Rags cfm #N/A #N/A 3.00 #N/A #N/A
Direct Labor 3,858.29 5,015.78
7.03.1 First Coat Painting cfl sq.m. 13.66 282.45 3,858.29 5,015.78
Direct Labor 649.86
7.04.2 Lot Levelling cfl sq.m. 9.37 53.35 499.89 649.86
Materials
5.3.17 Valve, Angle 12mm x 12mm cfm #N/A #N/A 5.00 #N/A #N/A
5.3.15 Supply Pipe, 12mm cfm #N/A #N/A 5.00 #N/A #N/A
5.3.23 Water Closet w/ Complete Fittings cfm #N/A #N/A 2.00 #N/A #N/A
5.3.11 Lavatory w/ Complete Fittings cfm #N/A #N/A 2.00 #N/A #N/A
5.3.13 Shower telephone type cfm #N/A 350.00 2.00 700.00 724.50
5.3.08 Floor Drain, Stainless 100mm x 100mm cfm #N/A #N/A 4.00 #N/A #N/A
5.3.10 Kitchen Sink, SS w/o DB + Fittings cfm #N/A #N/A 1.00 #N/A #N/A
5.3.06 Faucet, Sink Chrome Type 19mm cfm #N/A #N/A 2.00 #N/A #N/A
5.3.05 Faucet, Hose Bibb 12mm x 150mm cfm #N/A #N/A 2.00 #N/A #N/A
5.2.28 Tape, Teflon cfm #N/A #N/A 10.00 #N/A #N/A
Direct Labor 3,395.00 4,413.50
7.07.1 Bathroom Fixtures Installation cfl unit(s) 485.00 6.00 2,910.00 3,783.00
7.07.2 Kitchen Fixtures Installation cfl unit(s) 485.00 1.00 485.00 630.50
Materials
6.2.18 Panel Board,Wall Mounted 60AT 8 Branches ofm #N/A #N/A 1.00 #N/A #N/A
Page 92 of 108
Pay Items
6.1.09 Circuit Breaker, Plug-In Type 60A ofm #N/A #N/A 1.00 #N/A #N/A
6.2.23 Plate, Three Gang ofm #N/A #N/A 2.00 #N/A #N/A
6.2.24 Plate, Two Gang ofm #N/A #N/A 1.00 #N/A #N/A
6.2.22 Plate, Single ofm #N/A #N/A 6.00 #N/A #N/A
6.2.27 Switch, 1-way ofm #N/A #N/A 12.00 #N/A #N/A
6.2.28 Switch, 3-way ofm #N/A #N/A 2.00 #N/A #N/A
6.2.11 Outlet, Duplex Convenience (2-gang plate and socket assembly ofm #N/A #N/A 8.00 #N/A #N/A
6.2.12 Outlet, Range/Ref ofm #N/A #N/A 2.00 #N/A #N/A
6.2.15 Outlet, Weatherproof ofm #N/A #N/A 1.00 #N/A #N/A
6.2.09 Outlet, A.C.U. ofm #N/A 125.00 3.00 375.00 375.00
6.2.10 Outlet, Cable ofm #N/A #N/A 2.00 #N/A #N/A
6.2.14 Outlet, Telephone ofm #N/A #N/A 2.00 #N/A #N/A
6.2.25 Receptacle, Porcelain 100mm x 100mm ofm #N/A #N/A 13.00 #N/A #N/A
Direct labor 1,238.96 1,610.65
7.08.2 Panel Board Installation cfl set 470.00 1.00 470.00 611.00
7.08.1 Switches & Outlets Installation cfl fixt 14.24 54.00 768.96 999.65
Materials
4.2.18 Paint, Coat Saver 515 Coat Saver Latex Semi-Gloss (White) ofm 30.00 sq m/gal #N/A #N/A 4.00 #N/A #N/A
4.2.25 Paint, Sun & Rain 408 (Sweet Corn) ofm 30.00 sq m/gal #N/A #N/A 0.39 #N/A #N/A
4.2.23 Paint, Sun & Rain 429 (Tulips) ofm 30.00 sq m/gal #N/A #N/A 1.00 #N/A #N/A
4.2.24 Paint, Sun & Rain 913 (Tasty Tan) ofm 30.00 sq m/gal #N/A #N/A 0.10 #N/A #N/A
Firewall 48.45
4.2.14 Paint, Sun & Rain (SG White) ofm 30.00 sq m/gal #N/A #N/A 0.25 #N/A #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 #N/A
Ceiling sqm 35.50
4.2.20 Paint, Davies 300 Flat Wall Enamel (White) ofm 30.00 sq m/gal #N/A #N/A 1.50 #N/A #N/A
4.2.22 Thinner, DV 401 Paint Thinner ofm 30.00 sq m/gal #N/A #N/A 1.00 #N/A #N/A
4.2.21 Paint, Davies Quick Dry Enamel (White) cfm 25.00 sq m/gal #N/A #N/A 0.18 #N/A #N/A
4.1.37 Thinner, Paint cfm 4.00 gal/gal #N/A #N/A 0.04 #N/A #N/A
Stair Railings & Steel Windows sqm 7.71
4.2.21 Paint, Davies Quick Dry Enamel (White) cfm 15.00 sq m/gal #N/A #N/A 0.51 #N/A #N/A
4.1.37 Thinner, Paint cfm 0.09 #N/A #N/A 0.96 #N/A #N/A
Other Consumables
4.1.21 Paint, Tinting Color cfm #N/A #N/A 1.00 #N/A #N/A
Direct Labor 2,628.87 3,417.53
7.09.1 Final Coating cfl sq.m. 9.06 290.16 2,628.87 3,417.53
Materials
7.10.1 Window Cleaning cfl sq.m. 25.33 1.37 34.59 44.97
7.10.2 Paint Stain Removal on Floors & Stairs cfl sq.m. 5.95 38.00 226.10 293.93
Materials
Sewer & Drainage
Waterline
Material Cost #N/A
Page 93 of 108
Pay Items
Labor Cost #N/A
TOTAL PROJECT COST #N/A
Cost / Sq. m. #N/A
OFM Cost 176,916.86
TAXABLE Amount (Labor & CFM) #N/A
TAXES 12% #N/A
TOTAL PROJECT COST VAT Inclusive #N/A
Cost / Sq. m. #N/A
Note:
________________ _________________ ________________

JOHN PAUL T. DY
Deleted Items:
1 Downspout
2 Gutter
3 Area Drain/CB
4 Decorative Mouldings/Perimeter
Page 94 of 108
Subject : SERENE MODEL UNIT
(SINGLE ATTACHED)
Date : June 6, 2019
Module Factors Units Unit Ref. Direct Weight Award

Pay Items
No. Mat-Type Cost Qty. Cost % Cost
Module I SUB-STRUCTURE 1000 #N/A #N/A #N/A

Materials 4.00 uses
3.3.37 Nails, Common Wire 3" cfm 0.00 kg/bf #N/A 70.00 0.07 1.16 1.20
Direct Labor 2,800.00 3,640.00
1.01.1 Staking & Layout cfl bd.ft. 24.09 16.60 400.00 520.00
1.01.2 Excavation, Medium Hard cfl cu.m. 396.04 6.06 2,400.00 3,120.00
Materials
CIP Wall Footing
1.1.05 Gravel, Crushed G-3/4 cfm 0.05 cum/sqm #N/A 1,280.00 0.51 646.40 669.02
1.1.01 Cement, Portland 40kgs ofm 7.00 bag/cum #N/A 225.00 18.00 4,050.00 4,050.00
1.1.07 Sand, White cfm 0.65 cum/cum #N/A 1,000.00 1.64 1,641.25 1,698.69
1.1.05 Gravel, Crushed G-3/4 cfm 1.00 cum/cum #N/A 1,280.00 2.53 3,232.00 3,345.12
Reinforcing Bars 2.00 sets kg(s) 74.00
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.76 pcs/lnm #N/A 145.00 20.00 2,900.00 2,900.00
2.2.10 Tie Wire, GI Ga.18 cfm 0.02 kg/kgs of Steel #N/A 85.00 1.48 125.80 130.20
Consumables
Direct Labor 5,466.21 7,106.07
1.06.1 Rebar Works cfl kg(s) 35.14 74.00 2,600.00 3,380.00
1.06.2 Levelling & Compaction cfl cu.m. 396.04 1.01 400.00 520.00
Materials 15.00 uses set(s) 19.00
3.2.18 Lumber, Rough 2" x 3" x 8' cfm 17.00 bf/set #N/A #N/A 4.31 #N/A #N/A
3.2.19 Lumber, Rough 2" x 3" x 10' cfm 1.00 bracing/set #N/A #N/A 1.27 #N/A #N/A
3.1.13 Board, Phenolic 19.0mm x 1200mm x 2440mm cfm #N/A #N/A 1.27 #N/A #N/A
3.3.36 Nails, Common Wire 2" cfm 0.10 kg/sht #N/A #N/A 0.13 #N/A #N/A
Direct Labor 1,260.00 1,638.00
Materials
1.1.07 Sand, White cfm 0.65 cum/cum #N/A 1,000.00 0.79 786.50 814.03
Reinforcing Bars 20.17 kg(s) 48.10
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.56 pcs/lm #N/A 145.00 13.00 1,885.00 1,885.00
Consumables
Direct Labor 4,276.37 5,559.28
1.06.4 Concrete Pouring cfl cu.m. 1,033.06 1.21 1,250.00 1,625.00
1.02.6 Backfilling cfl cu.m. 225.99 3.54 798.87 1,038.53
Materials
10.50 1.1.01 Cement, Portland 40kgs ofm 10.42 bag/cum bags 225.00 7.00 1,575.50 1,575.50
9.45 1.1.07 Sand, White cfm 0.65 cum/cum #N/A 1,000.00 0.44 436.80 452.09
1.1.05 Gravel, Crushed G-3/4 cfm 1.00 cum/cum #N/A 1,280.00 0.67 860.16 890.27
Reinforcing Steel kg(s) 29.84
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 1.20 pcs/sqm Slab #N/A 145.00 8.06 1,169.28 1,169.28
2.2.11 Tie Wire, GI Ga.18 cfm 0.02 kg/kgSteel kg(s) 85.00 0.60 50.72 52.50
Consumables
Gravel Bed, 50mm thk 0.05 m thk sqm
1.1.05 Gravel, Crushed G-3/4 cfm #N/A 1,280.00 0.17 215.04 222.57
Wooden Forms 8.00 uses bf 3.36 6.30
3.2.18 Lumber, Rough 2" x 3" x 8' cfm 2.50 pcs/sqm #N/A #N/A 1.05 #N/A #N/A
3.1.08 Board, Plywood 6.0mm x 1200mm x 2400mm cfm 0.35 pc/sq.m. #N/A #N/A 0.15 #N/A #N/A
3.3.37 Nails, Common Wire 3" cfm 0.00 kg/bf #N/A 70.00 0.03 1.76 1.83
1.1.01 Cement, Portland 40kgs ofm 55.00 pcs/bag bags 225.00 3.16 711.36 711.36
1.1.07 Sand, White cfm 0.10 cum/bag cum 1,000.00 0.32 316.16 327.23
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm #N/A 145.00 4.00 580.00 580.00
5.2.32 Tee, PVC 100mm x 100mm ofm #N/A 128.50 3.00 385.50 385.50
5.2.08 Clean - Out, PVC with plug 100mm x 100mm ofm #N/A 57.78 3.00 173.34 173.34
1.1.01 Cement, Portland 40kgs ofm 0.25 bags/sqm bags 225.00 3.20 720.00 720.00
1.1.07 Sand, White cfm 0.02 cum/sqm cum 1,000.00 0.27 272.64 282.18
Direct Labor 4,630.42 6,019.55
1.05.1 Manual Excavation - Hard Medium cfl cu.m. 496.28 4.03 2,000.99 2,601.29
1.05.7 CHB Laying cfl sq.m. 75.72 10.40 787.50 1,023.75
1.05.8 Wall Plastering cfl sq.m. 84.13 10.40 875.00 1,137.50
Materials
Page 95 of 108
Pay Items
1.1.05 Gravel, Crushed G-3/4 cfm 0.05 cum/sqm #N/A 1,280.00 1.28 1,632.00 1,689.12
2000 psi Reinforced Concrete 2.55 cum 2.55
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 1.030 pcs/sqm #N/A 145.00 26.25 3,806.18 3,806.18
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm dowels #N/A 145.00 2.00 290.00 290.00
Consumables
Direct Labor 6,008.54 7,811.10
1.06.2 Levelling & Compaction cfl cu.m. 1,254.90 2.55 3,198.12 4,157.55
Materials
5.1.03 Pipe, PVC Series 600 x 100mm x 3000mm ofm #N/A 438.50 2.30 1,008.55 1,008.55
5.1.01Pipe PVC Series 600 x 50mm x 3000mm ofm #N/A 172.75 1.40 241.85 241.85
5.2.16 Elbow, PVC 100mm x 45º ofm #N/A 53.95 2.00 107.90 107.90
5.2.35 Wye, PVC 50mm x 50mm ofm #N/A 31.09 - -
5.2.36 Wye, PVC 75mm x 100mm ofm #N/A 97.00 1.00 97.00 97.00
5.2.37 Wye, PVC 100mm x 100mm ofm #N/A 113.55 1.00 113.55 113.55
5.2.30 Tee, PVC 50mm x 50mm ofm #N/A 33.39 4.00 133.56 133.56
5.2.10 Clean - Out, PVC with plug 100mm ofm #N/A 57.78 1.00 57.78 57.78
5.2.23 P-Trap, PVC 50mm x 50mm ofm #N/A 72.66 1.00 72.66 72.66
5.2.05 Adhesive, Vulcaseal cfm #N/A #N/A 0.50 #N/A #N/A
Waterline
5.1.04 Pipe, uPVC Class 12.50 x 12mm x 3000mm ofm #N/A 58.79 7.00 411.53 411.53
5.2.18 Elbow, uPVC Plain 12mm ofm #N/A 9.50 5.00 47.50 47.50
5.2.18 Elbow, uPVC Threaded 12mm ofm #N/A 15.95 5.00 79.75 79.75
5.2.33 Tee, uPVC Plain 12mm ofm #N/A 12.95 5.00 64.75 64.75
5.2.33 Tee, uPVC Threaded 12mm ofm #N/A 14.56 2.00 29.12 29.12
5.2.03 Adaptor, uPVC Male 12mm cfm #N/A 12.00 2.00 24.00 24.84
5.3.22 Valve, Gate 12mm cfm #N/A 1.00 245.00 245.00 253.58
Materials
6.1.39 Wire, THW 8.0 mm² Stranded (columbia) cfm #N/A #N/A 39.00 #N/A #N/A
6.1.29 Wire, TW 2.0mm² Solid (150mtr/roll) (stranded) cfm #N/A 15.00 16.00 240.00 248.40
6.1.30 Wire, TW 3.5mm² Solid (150mtr/roll) (stranded) cfm #N/A 20.00 42.21 844.20 873.75
6.1.22 Wire, Coaxial Cable RJ59 cfm #N/A #N/A #N/A #N/A
6.1.34 Wire, Telephone Jacketed #22/2P cfm #N/A #N/A #N/A #N/A
2.2.06 Tie Wire, GI Ga.16 cfm #N/A #N/A 1.00 #N/A #N/A
Materials
6.1.10 Conduit, Flexible PVC 12mm cfm #N/A 8.00 39.62 316.96 328.05
6.1.38 Wire, THW 5.5 mm² Stranded (columbia) cfm #N/A 39.47 5.25 207.22 214.47
6.1.04 Box, Utility PVC 50mm x 100mm ofm #N/A 23.75 18.00 427.50 427.50
6.1.01 Box & Cover, Junction PVC 100mm x 100mm ofm #N/A 30.00 - - -
Direct Labor 900.00 1,170.00
1.08.1 Electrical Rough-In (Conduits & Boxes) cfl ln.m. 22.72 39.62 900.00 1,170.00
Materials
Sewer & Drainage
5.1.01Pipe PVC Series 600 x 50mm x 3000mm ofm #N/A 172.75 3.00 518.25 518.25
5.1.01Pipe PVC Series 600 x 100mm x 3000mm ofm #N/A 438.50 - -
Waterline
5.2.18 Elbow, uPVC Plain 12mm ofm pc(s) 9.50 6.00 57.00 57.00
5.2.18 Elbow, uPVC Threaded 12mm ofm pc(s) 15.95 2.00 31.90 31.90
5.2.33 Tee, uPVC Plain 12mm ofm pc(s) 12.95 1.00 12.95 12.95
5.2.33 Tee, uPVC Threaded 12mm ofm pc(s) 14.56 1.00 14.56 14.56
5.2.03 Adaptor, uPVC Male 12mm cfm pc(s) 58.79 2.00 117.58 121.70
5.3.22 Valve, Gate 12mm cfm pc(s) 58.79 - - -
Direct Labor 1,125.00 1,462.50
Materials
Block-outs
3.3.37 Nails, Common Wire 3" cfm 4.00 kg/1000bf #N/A 70.00 0.23 16.36 16.94
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 #N/A
3.3.35 Nails, Common Wire 1½" cfm 0.10 #N/A 70.00 0.32 22.62 23.41
Page 96 of 108
Pay Items
Concreting 3.87
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm Ledge/Stirrups #N/A 145.00 11.98 1,736.93 1,736.93
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm Diagonal #N/A 145.00 2.83 410.83 410.83
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm Vertical #N/A 145.00 19.77 2,865.93 2,865.93
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm Horizontal #N/A 145.00 22.56 3,270.72 3,270.72
2.2.10 Tie Wire, GI Ga.18 cfm 0.02 kg/kgSteel #N/A 85.00 3.17 269.53 278.96
Consumables -
Direct Labor 13,745.35 17,868.95
Materials
Block-outs
Formworks 10.00 uses sqm 23.17
2.2.10 Tie Wire, GI Ga.18 cfm 2.00 kgs/Set #N/A 85.00 2.00 170.00 175.95
Concreting 2.32
1.40 1.1.01 Cement, Portland 40kgs ofm 9.80 bag/cum #N/A 225.00 24.11 5,423.99 5,423.99
Slab
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm Horizontal #N/A 145.00 49.15 7,126.51 7,126.51
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm Stirrups #N/A 145.00 4.90 710.98 710.98
Consumables -
Direct Labor 11,208.89 14,571.56
Materials
6.1.25 Wire, TW 3.5mm² Solid cfm CO #N/A #N/A 24.15 #N/A #N/A
12.00 6.1.24 Wire, TW 2.0mm² Solid cfm Light #N/A #N/A 42.04 #N/A #N/A
6.1.03 Box, Junction PVC 100x100mm ofm #N/A 23.75 6.00 142.50 142.50
6.1.38 Wire, THW 5.5 mm² Stranded (columbia) cfm Aircon #N/A #N/A - #N/A #N/A
6.1.11 Conduit, Flexible PVC 20mm cfm #N/A #N/A - #N/A #N/A
Materials
6.1.29 Wire, TW 2.0mm² (150mtr/roll) (stranded) cfm #N/A 15.00 51.03 765.45 792.24
6.1.30 Wire, TW 3.5mm² (150mtr/roll) (stranded) cfm #N/A 20.00 14.70 294.00 304.29
6.1.38 Wire, THW 5.5 mm² Stranded (columbia) cfm Aircon ln.m. 39.47 31.40 1,239.36 1,282.74
6.1.04 Box, Utility PVC 50mm x 100mm ofm #N/A 23.75 9.00 213.75 213.75
6.1.01 Box & Cover, Junction PVC 100mm x 100mm ofm #N/A 30.00 - - -
6.2.30 Tape, Electrical 16m cfm #N/A 40.00 1.00 40.00 41.40
Direct Labor 2,729.58 3,548.46
Materials
Block-outs
2.2.10 Tie Wire, GI Ga.18 cfm 4.00 kgs/Set #N/A 85.00 4.00 340.00 351.90
Concreting 6.72
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.75 pc/sq.m. #N/A 145.00 56.47 8,188.68 8,188.68
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm diagonals #N/A 145.00 2.00 290.00 290.00
Consumables -
Direct Labor 19,947.46 25,931.70
Page 97 of 108
Pay Items
Materials
7.20 2.3.14 Steel Bars, Round 10mm x 6000mm cfm #N/A #N/A 2.00 #N/A #N/A
4.1.37 Thinner, Paint cfm #N/A #N/A 2.00 #N/A #N/A
Direct Labor 3,818.18 4,963.64
3.02.1 Purlin Installation (Welded or Bolted inc Sag Rod) cfl ln.m. 31.82 120.00 3,818.18 4,963.64
Materials 12.00
7.1.05 Roofing, GI Pre-Painted Rib-Type 0.40mm x 1133mm ofm 1.05 mtr(s) eff Width #N/A 245.40 38.29 9,396.86 9,396.86
7.3.06 Bended Accessories, GI Prepainted Wall Capping 0.40mm x 610mm x 2440mm ofm 2.40 mtrs #N/A 468.60 3.00 1,405.80 1,405.80
7.3.07 Bended Accessories, GI Pre-Painted End Flashing 0.40mm x 610mm x 2440mm ofm 2.40 mtrs pc(s) 349.52 6.00 2,097.12 2,097.12
7.3.05 Bended Accessories, GI Prepainted Double Capping 0.40mm x 1220mm x 2440mm ofm 2.40 mtrs #N/A 593.61 - - -
7.2.21 Bended Accessories, GI Pre-Painted Wall Flashing 0.40mm x 457mm x 2440mm ofm 2.40 mtrs #N/A 468.60 - - -
7.2.32 Bended Accessories, GI Pre-Painted Box Type Gutter 0.40mm x 610mm x 2440mm ofm 2.40 mtrs #N/A 350.00 3.00 1,050.00 1,050.00
3.5.177 Blind Rivets 1/8" x 1/2" cfm 8.00 pc/pc #N/A #N/A 96.00 #N/A #N/A
3.3.59 Screw, Tek 24mm x 45mm w/ Neoprene Washers cfm #N/A #N/A 306.34 #N/A #N/A
8.1.04 Sealant, Silicone 50mL cfm #N/A #N/A 2.00 #N/A #N/A
Direct Labor 2,700.07 3,510.09
6.01.2 Rib Type Roof Sheet Installation cfl ln.m. 35.26 38.29 1,350.07 1,755.09
6.01.3 Bended Accessories Installation cfl ln.m. 30.74 43.92 1,350.00 1,755.00
6.02 PVC Downspouts & Catchbasins set(s) 2,322.63 4.00 8,288.85 #N/A 9,290.53
Materials
Downspouts
5.1.02 Pipe, PVC Series 600 x 75mm x 3000mm ofm #N/A 327.55 9.47 3,101.90 3,101.90
1.2.01 CHB, 400psi 100mm x 200mm x 400mm cfm 7.00 pcs/set pc(s) 12.00 28.00 336.00 347.76
1.1.01 Cement, Portland 40kgs ofm 55.00 pcs/bag #N/A 225.00 0.51 114.55 114.55
1.1.07 Sand, White cfm 0.10 cum/bag #N/A 1,000.00 0.05 50.91 52.69
Direct Labor 3,132.50 4,072.25
6.02.1 Catch Basin & Downspout Installation cfl ln.m. 83.33 28.41 2,367.50 3,077.75
Materials -
1.1.01 Cement, Portland 40kgs ofm 7.00 bag/cum #N/A 225.00 1.01 226.80 226.80
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 2.00 pcs/sqmSlab #N/A 145.00 1.44 208.80 208.80
3.1.08 Board, Plywood 6.0mm x 1200mm x 2400mm cfm 4.00 use #N/A #N/A 0.13 #N/A #N/A
1.2.01 CHB, 400psi 100mm x 200mm x 400mm cfm 12.50 pcs/sqm pc(s) 12.00 13.50 162.00 167.67
1.1.01 Cement, Portland 40kgs ofm 55.00 pcs/bag #N/A 225.00 0.25 55.23 55.23
1.1.07 Sand, White cfm 0.10 cum/bag #N/A 1,000.00 0.02 24.55 25.40
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.95 pcs/sqmWall #N/A 145.00 1.03 148.77 148.77
2.2.10 Tie Wire, GI Ga.18 cfm 0.02 #N/A 85.00 0.08 6.45 6.68
1.1.01 Cement, Portland 40kgs ofm 0.25 bags/sqm #N/A 225.00 0.54 121.50 121.50
1.1.07 Sand, White cfm 0.02 cum/sqm #N/A 1,000.00 0.05 46.01 47.62
Direct Labor lot 1.00 1,275.26 1,657.84
4.02.3 Concrete Pouring cfl cu.m. 1,285.71 0.14 185.14 240.69
Materials
Formworks 6.00 uses sq m 3.69
3.2.15 Lumber, Rough 2" x 2" x 10' cfm #N/A #N/A 3.17 #N/A #N/A
3.1.08 Board, Plywood 6.0mm x 1200mm x 2400mm cfm #N/A #N/A 2.50 #N/A #N/A
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm kgs/cu m #N/A 145.00 9.00 1,305.00 1,305.00
Consumables -
Direct Labor 2,673.78 3,475.92
3.01.2 Form Installation cfl sq.m. 182.93 3.69 675.00 877.50
Materials
1.1.01 Cement, Portland 40kgs ofm 6.00 bag/cum #N/A 225.00 0.54 121.50 121.50
Page 98 of 108
Pay Items
6.06 Exterior Steel Doors & Jambs set(s) 7,958.75 2.00 15,475.00 #N/A 15,917.50
Materials
3.4.39 Door & Jamb, Steel 900mm x 2100mm ofm #N/A 7,000.00 1.00 7,000.00 7,000.00
3.4.38 Door & Jamb, Steel 800mm x 2100mm ofm #N/A 7,000.00 1.00 7,000.00 7,000.00
Direct Labor 1,475.00 1,917.50
6.07 CHB Wall Masonry/ CR Flooring sqm #N/A 14.39 #N/A #N/A #N/A
Materials
CHB Masonry Wall sqm 14.39
1.1.01 Cement, Portland 40kgs ofm 55.00 pcs/bag #N/A 225.00 8.00 1,800.00 1,800.00
1.1.07 Sand, White cfm 0.10 cum/bag #N/A 1,000.00 0.80 800.00 264.02 800.00

Reinforcing Steel. 36ksi kg(s) 24.96
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm vertical #N/A 145.00 3.82 553.90 553.90
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm horizontal bars #N/A 145.00 4.57 662.65 662.65
2.2.10 Tie Wire, GI Ga.18 cfm 0.02 #N/A 85.00 274.61 23,342.18 23,342.18
1.1.01 Cement, Portland 40kgs ofm 0.25 bags/sqm #N/A 225.00 7.20 1,618.88 1,618.88
1.1.07 Sand, White cfm 0.02 cum/sqm #N/A 1,000.00 0.61 613.01 494.89 613.01
Direct Labor - 5,746.73

4.02.5 CHB Laying cfl sq.m. 136.05 14.39 1,957.82 1,957.82
4.02.6 Wall Plastering cfl sq.m. 68.03 28.78 1,957.82 1,957.82
Materials
Concrete Neutralizer (Puree) cfm gal 90.00 2.00 180.00 186.30
4.1.34 Skim Coat, Superfine cfm 1.50 kg/sqm #N/A #N/A 107.31 #N/A #N/A
1.1.01 Cement, Portland 40kgs ofm 0.10 bags/sqm #N/A 225.00 27.41 6,166.35 6,166.35
1.1.07 Sand, White cfm 0.03 cum/sqm #N/A 1,000.00 6.85 6,851.50 7,091.30
Direct Labor 25,700.00 33,410.00
5.02.1 Skim Coat Application/Plastering cfl sq.m. 96.29 160.97 15,500.00 20,150.00
5.02.2 Masonry Wall Plastering cfl sq.m. 67.87 137.03 9,300.00 12,090.00
5.02.3 SandBlast Finish cfl sq.m. 92.59 9.72 900.00 1,170.00
Materials
Mouldings sqm 0.96
Canopy cum 0.22
1.1.05 Gravel, Crushed G-3/4 cfm 0.65 cum/sqm #N/A 1,280.00 0.14 179.71 186.00
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 0.02 cum/sqm #N/A #N/A 8.00 #N/A #N/A
Direct Labor 900.00 1,170.00
5.02.6 Concrete Accent Mouldings cfl set 112.50 4.00 450.00 585.00
4.03.3 Concrete Pouring cfl lot 450.00 1.00 450.00 585.00
7.01 Ceilings, Eaves & Vents Eaves 9.67 sqm 724.20 33.82 22,357.35 #N/A 24,492.35
3.5.183 Furring Channel, Double 0.40mm x 19mm x 50mm x 5000mm ofm pcs 107.30 25.00 2,682.50 2,682.50
3.5.184 Furring Channel, Single 0.40mm x 19mm x 25mm x 5000mm ofm pcs 82.10 20.00 1,642.00 1,642.00
3.5.185 Carrying Channel, 0.80mm x 13mm x 38mm x 5000mm ofm pcs 122.50 6.00 735.00 735.00
3.5.167 Wall Angle, 0.40mm x 25mm x 25mm x 3000mm ofm pcs 35.75 21.00 750.75 750.75
3.5.170 W-clip, Double ofm pcs 4.15 24.00 99.60 99.60
3.5.171 W-clip, Single ofm pcs 6.00 36.00 216.00 216.00
Page 99 of 108
Pay Items
3.5.174 Jobscrew 12mm ofm #N/A 1.00 50.00 50.00 50.00
3.3.39 Nails, Concrete 1" ofm #N/A 100.00 2.00 200.00 200.00
3.5.177 Blind Rivets 1/8" x 1/2" ofm #N/A 1.00 1,500.00 1,500.00 1,500.00
3.1.01 Board, Fiber Cement 3.5mm x 1200mm x 2400mm ofm 2.45 sqm/pc #N/A 318.00 8.00 2,544.00 2,544.00
3.5.172 Board, Gypsum 12mm x 1200mm x 2440mm ofm 2.45 sqm/pc #N/A 345.00 9.00 3,105.00 3,105.00
3.5.181 Gypsum Tekscrew 1" (25mm) ofm 20.00 pc/gypsum #N/A 0.50 250.00 125.00 125.00
3.5.182 Gypsum Tekscrew 1 1/4" (32mm) ofm 20.00 pc/gypsum #N/A 0.60 700.00 420.00 420.00
3.5.175 Jointing Compound ofm #N/A 550.00 0.25 137.50 137.50
3.5.176 Meshtape/ Shurtape 2" x 2 ft/roll ofm #N/A 150.00 1.00 150.00 150.00
3.5.58 Ceiling Vent, 400mm x 600mm cfm pc(s) 250.00 4.00 1,000.00 1,035.00
Direct Labor 7,000.00 9,100.00
6.04.1 Joists & Ceiling Board Installation cfl sq.m. 206.98 33.82 7,000.00 9,100.00
7.02 Dry Wall Partitions(Double-walled) sqm 523.57 23.38 11,699.05 #N/A 12,238.96
Materials
3.5.172 Board, Gypsum 12mm x 1200mm x 2440mm ofm 2.45 sqm/pc #N/A 345.00 14.00 4,830.00 4,830.00
3.5.186 Metal Studs, 0.60mm x 32mm x 51mm x 3000mm ofm #N/A 109.84 29.00 3,185.36 3,185.36
3.5.187 Metal Track, 0.60mm x 32mm x 51mm x 3000mm ofm #N/A 120.25 6.00 721.50 721.50
3.5.178 Corner Beads Rondo P32mm x 2.8m ofm #N/A 125.00 1.00 125.00 125.00
3.5.173 Gypsum Screw 1" (25mm) ofm #N/A 0.60 50.00 30.00 30.00
3.5.179 Gypsum Screw 1 1/4" (32mm) ofm #N/A 0.40 50.00 20.00 20.00
3.5.181 Gypsum Tekscrew 1" (25mm) ofm #N/A 0.50 200.00 100.00 100.00
3.5.174 Jobscrew 12mm ofm #N/A 1.00 50.00 50.00 50.00
3.5.177 Blind Rivets 1/8" x 1/2" ofm #N/A 1.00 500.00 500.00 500.00
3.3.39 Nails, Concrete 1" ofm #N/A 100.00 0.50 50.00 50.00
3.5.175 Jointing Compound ofm #N/A 550.00 0.25 137.50 137.50
3.5.176 Meshtape/ Shurtape 2" x 2 ft/roll ofm #N/A 150.00 1.00 150.00 150.00
Direct Labor 1,799.69 2,339.60
6.05.1 Studs & Wall Board Installation (Double Wall) cfl sq.m. 76.99 23.38 1,799.69 2,339.60
Page 100 of 108

Pay Items
Materials
3.4.08 Door & Jamb, PVC Moulded 800mm x 2100mm ofm #N/A 1,790.00 3.00 5,370.00 5,370.00
3.4.06 Door & Jamb, PVC Louvered 600mm x 2100mm ofm #N/A 995.00 3.00 2,985.00 2,985.00
3.3.33 Lockset cfm #N/A #N/A 6.00 #N/A #N/A
Direct Labor 2,050.00 2,665.00
Materials
2.3.35 Lumber, S4S KD 2" x 3" x 8' cfm #N/A 180.00 2.00 360.00 372.60
3.4.10 Door, Cabinet 400mm x 600mm cfm #N/A #N/A 4.00 #N/A #N/A
3.3.28 Hinges, Concealed Overlap cfm #N/A #N/A 8.00 #N/A #N/A
3.3.37 Nails, Common Wire 3" cfm #N/A 70.00 0.08 5.25 5.43
6.07.1 Cabinet Framing & Door Installation cfl sq.m. 520.83 0.96 500.00 650.00
Materials
19.00 6.1.10 Conduit, Flexible PVC 12mm cfm #N/A #N/A 16.70 #N/A #N/A
6.1.01 Box & Cover, Junction PVC 100mm x 100mm ofm #N/A 30.00 7.00 210.00 210.00
Direct Labor 1,800.00 2,340.00
Materials
7.20 2.4.48 Steel Bar, Tubular 1.2mm x 50mm x 50mm x 6000mm cfm #N/A 520.00 1.00 520.00 538.20
4.1.26 Putty, Polituff cfm 1L can 165.00 1.00 165.00 170.78
Direct Labor 900.00 1,170.00

3.01.6 Installation of Railings cfl ln.m. 150.00 6.00 900.00 1,170.00
8.02 Aluminum Windows (inclusive of installation fee) sqft 4,245.80 9.00 36,920.00 #N/A 38,212.20
Materials
Window, Sliding #1 (0.80m x 1.20m) cfm set 3,478.44 1.00 3,478.44 3,600.19
Window, Fixed #4 (0.60m x 2.40m) cfm set 3,717.65 1.00 3,717.65 3,847.77
Window, Awning #6 (0.60m x 0.60m) cfm set 2,458.83 2.00 2,458.83 2,544.89
Window, Fixed #7 (0.60m x 1.80m) cfm set 2,188.24 1.00 2,188.24 2,264.83
Direct Labor - -
4.05.1 Steel Window Installation cfl sq.ft. - 9.00 - -
Materials sqm
CR & Kitchen 14.42
4.2.04 Tiles, Ceramic Unglazed 300mm x 300mm cfm #N/A 29.74 68.00 2,022.32 2,093.10
4.2.01 Tiles, Ceramic Glazed 300mm x 300mm cfm #N/A 31.75 206.00 6,540.50 6,769.42
4.2.07 Grout, Tile (ABC) (2kls) cfm #N/A #N/A 2.00 #N/A #N/A
4.2.05 Tile Trim, 18mm x 2400mm cfm pc(s) #N/A 3.00 #N/A #N/A
Natural Granite #801 (60cm x 120cm) cfm 3,168.00 0.50 1,584.00 1,639.44
Direct Labor 3,598.75 4,678.38

7.01.1 Tile Installation & Grout cfl sq.m. 249.65 14.42 3,598.75 4,678.38
Materials 168.97
4.2.17 Paint, Coat Saver 500 Coat Saver Latex Flat (White) ofm 30.00 sq m/gal #N/A 360.00 8.05 2,897.46 2,897.46
Exterior Concrete Surfaces (Plain Finished Mouldings & Textured Finish, CR) sqm 9.72
4.2.11 Paint, Davies Acrylic Concrete Primer & Sealer (DV 1350) ofm 30.00 sq m/gal #N/A 450.00 5.63 2,534.57 2,534.57
Firewall 48.45
4.2.11 Paint, Davies Acrylic Concrete Primer & Sealer (DV 1350) ofm 30.00 sq m/gal #N/A 450.00 1.61 726.69 726.69
4.2.17 Paint, Coat Saver 500 Coat Saver Latex Flat (White) ofm 30.00 sq m/gal #N/A 360.00 1.17 420.77 420.77

4.2.20 Paint, Davies 300 Flat Wall Enamel (White) ofm 30.00 sq m/gal #N/A 505.00 0.22 112.11 112.11
4.1.24 Putty, Glazing cfm 25.00 sq m/gal #N/A #N/A 0.18 #N/A #N/A
4.1.37 Thinner, Paint cfm 4.00 gal/gal of Paint #N/A #N/A 0.06 #N/A #N/A
Other Consumables
Direct Labor 7,000.06 9,100.07
7.03.1 First Coat Painting cfl sq.m. 28.35 246.95 7,000.06 9,100.07
Direct Labor 519.95
7.04.2 Lot Levelling cfl sq.m. 7.34 54.52 399.96 519.95
Materials
5.3.23 Water Closet , Shower Head w/handle, & Lavatory w/ Complete Fittings cfm set 7,040.00 2.00 14,080.00 14,572.80
5.3.08 Floor Drain, Stainless 100mm x 100mm cfm #N/A #N/A 2.00 #N/A #N/A
5.3.10 Kitchen Sink & Kitchen Faucet w/ Complete Fittings cfm #N/A 2,475.00 1.00 2,475.00 2,561.63
5.2.28 Tape, Teflon cfm #N/A #N/A 10.00 #N/A #N/A
5.3.22 Valve, Gate 12mm cfm #N/A 320.00 2.00 640.00 662.40
Direct Labor 2,050.00 2,665.00
7.07.1 Bathroom Fixtures Installation cfl unit(s) 300.00 6.00 1,800.00 2,340.00
7.07.2 Kitchen Fixtures Installation cfl unit(s) 250.00 1.00 250.00 325.00
Page 101 of 108

Pay Items
Materials
6.2.18 Panel Board,Wall Mounted 60AT 12 Branches ofm #N/A 1,780.00 1.00 1,780.00 1,780.00
6.1.09 Circuit Breaker, Plug-In Type 60A ofm #N/A 265.00 1.00 265.00 265.00
6.1.07 Circuit Breaker, Plug-In Type 30A ofm #N/A 245.00 8.00 1,960.00 1,960.00
6.1.06 Circuit Breaker, Plug-In Type 20A ofm #N/A 245.00 4.00 980.00 980.00
6.2.23 Plate, Three Gang ofm #N/A 23.40 2.00 46.80 46.80
6.2.24 Plate, Two Gang ofm #N/A 23.40 1.00 23.40 23.40
6.2.22 Plate, Single ofm #N/A 23.40 6.00 140.40 140.40
6.2.27 Switch, 1-way ofm #N/A 35.00 12.00 420.00 420.00
6.2.28 Switch, 3-way ofm #N/A 41.00 4.00 164.00 164.00
6.2.11 Outlet, Duplex Convenience (2-gang plate and socket assembly) ofm #N/A 147.90 11.00 1,626.90 1,626.90
6.2.12 Outlet, Range & Ref ofm #N/A 157.90 2.00 315.80 315.80
6.2.15 Outlet, Weatherproof ofm #N/A 188.00 1.00 188.00 188.00
6.2.09 Outlet, A.C.U. ofm #N/A 125.00 3.00 375.00 375.00
6.2.10 Outlet, Cable ofm #N/A 125.00 2.00 250.00 250.00
6.2.14 Outlet, Telephone ofm #N/A 75.90 1.00 75.90 75.90
6.2.25 Receptacle, Porcelain 100mm x 100mm ofm #N/A 36.50 13.00 474.50 474.50
Water Heater ofm pc(s) 188.00 2.00 376.00 376.00
Direct labor 1,250.00 1,625.00
7.08.2 Panel Board Installation cfl set 500.00 1.00 500.00 650.00
7.08.1 Switches & Outlets Installation cfl fixt 12.93 58.00 750.00 975.00
Materials sqm 160.97
4.2.18 Paint, Coat Saver 515 Coat Saver Latex Semi-Gloss (White) ofm 30.00 sq m/gal #N/A 460.00 6.44 2,961.85 2,961.85
4.2.25 Paint, Sun & Rain 911 (Burger Brown Elastomeric) ofm 30.00 sq m/gal #N/A 565.00 0.50 283.74 283.74
4.2.23 Paint, Sun & Rain SR-305 (Green Tree) Elastomeric ofm 30.00 sq m/gal #N/A 625.00 0.52 327.19 327.19
4.2.24 Paint, Sun & Rain SR-060 (Tinge of Gray) Elastomeric ofm 30.00 sq m/gal #N/A 560.00 3.15 1,762.32 1,762.32
Firewall 48.45
4.2.14 Paint, Sun & Rain (SG White) (SR-100) ofm 30.00 sq m/gal #N/A 540.00 2.10 1,133.64 1,133.64
4.2.18 Paint, Coat Saver 515 Coat Saver Latex Semi-Gloss (White) ofm 30.00 sq m/gal #N/A 460.00 0.94 430.12 430.12
Ceiling sqm 35.50
4.2.20 Paint, Davies 300 Flat Wall Enamel (White) ofm 30.00 sq m/gal #N/A 505.00 1.18 597.58 597.58
4.2.22 Thinner, DV 401 Paint Thinner ofm 30.00 sq m/gal #N/A 322.00 1.00 322.00 322.00
sqm 4.44
Stair Railings sqm 3.15

4.2.21 Paint, Davies Quick Dry Enamel (Black) cfm 30.00 sq m/gal #N/A #N/A 0.11 #N/A #N/A
Other Consumables
4.1.21 Paint, Tinting Color cfm #N/A #N/A 1.00 #N/A #N/A
Direct Labor 9,000.06 11,700.08

7.09.1 Final Coating cfl sq.m. 31.51 285.60 9,000.06 11,700.08
Materials
7.10.1 Window Cleaning cfl sq.m. 36.50 1.37 49.84 64.79
7.10.2 Paint Stain Removal cfl sq.m. 3.95 38.00 150.00 195.00
Materials
Sewer & Drainage
Waterline
Direct Labor 1,000.00 1,300.00
Material Cost #N/A
Labor Cost 201,233.25
TOTAL PROJECT COST #N/A #N/A
Cost / Sq. m. #N/A #N/A
OFM Cost 176,916.86 176,916.86
TAXABLE Amount (Labor & CFM) #N/A #N/A
TAXES 12% #N/A #N/A
TOTAL PROJECT COST VAT Inclusive #N/A #N/A
Cost / Sq. m. #N/A #N/A
Note:
1.0 Update Material Price 2019, Labor Cost 2019 #N/A
________________ _________________ ________________

Bianca Vargas JOHN PAUL T. DY
Page 102 of 108

Subject : MODEL UNIT PROPOSED HOUSE BUDGET (SINGLE ATTACHED)
Date : MAY 2019 PRICE INDEX
Module Pay Items Mat-Type Units May-19 Ref. Direct

No. Unit 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) 225.00 18.00 4,050.00
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 1.1.01 Cement, Portland 40kgs ofm bags 225.00 7.00 1,575.50
Reinforcing Steel kg(s) 22.38
1.1.01 Cement, Portland 40kgs ofm bags 225.00 3.16 711.36

2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm pc(s) 145.00 4.00 580.00
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) 128.50 3.00 385.50
5.2.08 Clean - Out, PVC with plug 100mm x 100mm ofm pc(s) 57.78 3.00 173.34
1.1.01 Cement, Portland 40kgs ofm bags 225.00 3.20 720.00
Module II SLAB-ON-FILL
2.01 2000 psi Slab-on-Fill, 100mm
Materials
2.02 PVC Pipes & Fittings
Materials
5.1.03 Pipe, PVC Series 600 x 100mm x 3000mm ofm pc(s) 438.50 2.30 1,008.55
5.1.01Pipe PVC Series 600 x 50mm x 3000mm ofm pc(s) 172.75 1.40 241.85
5.2.16 Elbow, PVC 100mm x 45º ofm pc(s) 53.95 2.00 107.90
5.2.36 Wye, PVC 75mm x 100mm ofm pc(s) 97.00 1.00 97.00
5.2.37 Wye, PVC 100mm x 100mm ofm pc(s) 113.55 1.00 113.55
5.2.30 Tee, PVC 50mm x 50mm ofm pc(s) 33.39 4.00 133.56
5.2.10 Clean - Out, PVC with plug 100mm x 100 mm ofm pc(s) 57.78 1.00 57.78
5.2.23 P-Trap, PVC 50mm x 50mm ofm pc(s) 72.66 1.00 72.66
Waterline
5.1.04 Pipe, uPVC Class 12.50 x 12mm x 3000mm ofm pc(s) 58.79 7.00 411.53
5.2.18 Elbow, uPVC Plain 12mm ofm pc(s) 9.50 5.00 47.50
5.2.18 Elbow, uPVC Threaded 12mm ofm pc(s) 15.95 5.00 79.75
5.2.33 Tee, uPVC Plain 12mm ofm pc(s) 12.95 2.00 25.90
5.2.33 Tee, uPVC Threaded 12mm ofm pc(s) 14.56 2.00 29.12
Module III GROUND FLOOR RC WALL
3.01 Wires & Conduits
Materials
6.1.04 Box, Utility PVC 50mm x 100mm ofm pc(s) 23.75 18.00 427.50
6.1.01 Box & Cover, Junction PVC 100mm x 100mm ofm set(s) 30.00 - -
3.02 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
5.1.01Pipe PVC Series 600 x 100mm x 3000mm ofm pc(s) 438.50 - -
Waterline
5.2.18 Elbow, uPVC Plain 12mm ofm pc(s) 9.50 6.00 105.86
5.2.18 Elbow, uPVC Threaded 12mm ofm pc(s) 15.95 2.00 105.86
5.2.33 Tee, uPVC Plain 12mm ofm pc(s) 12.95 1.00 105.86
5.2.33 Tee, uPVC Threaded 12mm ofm pc(s) 14.56 1.00 105.86
3.03 GF Wall Concreting
Materials
Concreting 5.87
Module IV SECOND FLOOR SUSPENDED SLAB
4.01 2F Slab Concreting
4.01a Formworks & Concreting
Materials
Concreting 2.67
1.40 1.1.01 Cement, Portland 40kgs ofm bag(s) 225.00 24.11 5,423.99
Slab
3.00 2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm pc(s) 145.00 49.15 7,126.51
3.00 2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm pc(s) 145.00 4.90 710.98
4.01b Wires & Conduits

Materials
6.1.03 Box, Junction PVC 100x100mm ofm pc(s) 23.75 6.00 142.50
Module V SECOND FLOOR RC WALL
Materials
6.1.04 Box, Utility PVC 50mm x 100mm ofm pc(s) 23.75 9.00 213.75
6.1.01 Box & Cover, Junction PVC 100mm x 100mm ofm set(s) 30.00 - -
5.02 2F Wall Concreting
Materials
Concreting 6.93
Module VI B ROOFING & ACCESSORIES
6.01 Prepainted GI Roof and Accessories
Materials
7.1.05 Roofing, GI Pre-Painted Rib-Type 0.40mm x 1133mm ofm ln.m. 245.40 38.29 9,396.86
7.3.06 Bended Accessories, GI Prepainted Capping/Wall Flashing 0.40mm x 915mm x 2440mm ofm pc(s) 468.60 3.00 1,405.80
7.3.07 Bended Accessories, GI Pre-Painted End Flashing 0.40mm x 457mm x 2440mm ofm pc(s) 349.52 6.00 2,097.12
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) 350.00 3.00 1,050.00
6.02 PVC Downspouts & Catchbasins
Materials
Downspouts
5.1.02 Pipe, PVC Series 600 x 75mm x 3000mm ofm pc(s) 327.55 9.47 3,101.90
1.1.01 Cement, Portland 40kgs ofm bag(s) 225.00 0.51 114.55
Module VI C MISCELLANEOUS CONCRETE
6.03 RC Kitchen Counter
Materials
6.04 Concrete Stair Case
Materials
Formworks sq m 3.69
6.05 Concrete Pads, 100x300x1000mm
Materials
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
3.4.38 Door & Jamb, Steel 800mm x 2100mm ofm set(s) 7,000.00 1.00 7,000.00
6.07 CHB Wall Masonry/ CR Flooring

1.1.01 Cement, Portland 40kgs ofm 225.00 8.00
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 145.00 3.82
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 145.00 4.57
Plain Cement Wall Finish (1:4)
1.1.01 Cement, Portland 40kgs ofm 225.00 7.20
6.08 Wall & Concrete Finishes

Materials
6.09 Concrete Mouldings & Canopy
Materials
Mouldings sqm 0.96
Canopy cum 0.22
2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) ofm 225.00 8.00 1,800.00
Module VIIA 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 25.00 2,682.50
3.5.184 Furring Channel, Single 0.40mm x 19mm x 25mm x 5000mm ofm pcs 82.10 20.00 1,642.00
3.5.185 Carrying Channel, 0.80mm x 13mm x 38mm x 5000mm ofm pcs 122.50 6.00 735.00
3.5.167 Wall Angle, 0.40mm x 25mm x 25mm x 3000mm ofm pcs 35.75 21.00 750.75
3.5.170 W-clip, Double ofm pcs 4.15 24.00 99.60
3.5.171 W-clip, Single ofm pcs 6.00 36.00 216.00
3.5.174 Jobscrew 12mm ofm pc(s) 1.00 50.00 50.00
3.3.39 Nails, Concrete 1" ofm kg(s) 100.00 2.00 200.00
3.5.177 Blind Rivets 1/8" x 1/2" ofm pc(s) 1.00 1,500.00 1,500.00
3.1.01 Board, Fiber Cement 3.5mm x 1200mm x 2400mm ofm pc(s) 318.00 8.00 2,544.00
3.5.172 Board, Gypsum 12mm x 1200mm x 2440mm ofm pc(s) 345.00 9.00 3,105.00
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) 0.60 700.00 420.00
3.5.175 Jointing Compound ofm bag(s) 550.00 0.25 137.50
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
3.5.172 Board, Gypsum 12mm x 1200mm x 2440mm ofm pc(s) 345.00 14.00 4,830.00
3.5.186 Metal Studs, 0.60mm x 32mm x 51mm x 2400mm ofm pc(s) 109.84 29.00 3,185.36
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 1.00 125.00
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
3.5.181 Gypsum Tekscrew 1" (25mm) ofm pc(s) 0.50 200.00 100.00
3.5.174 Jobscrew 12mm ofm pc(s) 1.00 50.00 50.00
3.5.177 Blind Rivets 1/8" x 1/2" ofm pc(s) 1.00 500.00 500.00
3.3.39 Nails, Concrete 1" ofm kg(s) 100.00 0.50 50.00
3.5.175 Jointing Compound ofm bag(s) 550.00 0.25 137.50
3.5.176 Meshtape/ Shurtape 2" x 2 ft/roll ofm roll 150.00 1.00 150.00
7.03 Interior PVC Doors & Jambs
Materials
3.4.08 Door & Jamb, PVC Moulded 800mm x 2100mm ofm set(s) 1,790.00 3.00 5,370.00
3.4.06 Door & Jamb, PVC Louvered 600mm x 2100mm ofm set(s) 995.00 3.00 2,985.00
Materials
6.1.01 Box & Cover, Junction PVC 100mm x 100mm ofm set(s) 30.00 7.00 210.00
Module VIIIA 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 8.05 2,897.46
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 450.00 5.63 2,534.57
Firewall & CR 37.59
4.2.11 Paint, Davies Acrylic Concrete Primer & Sealer (DV 1350) ofm 4L can 450.00 1.61 726.69
4.2.17 Paint, Coat Saver 500 Coat Saver Latex Flat (White) ofm 4L can 360.00 1.17 420.77
Ceiling sqm 38.10

4.2.20 Paint, Davies 300 Flat Wall Enamel (White) ofm 505.00 0.22 112.11
Module VIIIB MOVE-IN WORKS
8.04 Electrical Fixtures
Materials
6.2.18 Panel Board,Wall Mounted 60AT 12 Branches ofm set(s) 1,780.00 1.00 1,780.00
6.1.09 Circuit Breaker, Plug-In Type 60A ofm pc(s) 265.00 1.00 265.00
6.1.07 Circuit Breaker, Plug-In Type 30A ofm pc(s) 245.00 8.00 1,960.00
6.1.06 Circuit Breaker, Plug-In Type 20A ofm pc(s) 245.00 4.00 980.00
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
6.2.28 Switch, 3-way ofm pc(s) 41.00 4.00 164.00
6.2.11 Outlet, Duplex Convenience (2-gang plate and socket assembly) ofm set(s) 147.90 11.00 1,626.90
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 1.00 75.90
6.2.25 Receptacle, Porcelain 100mm x 100mm ofm pc(s) 36.50 13.00 474.50
Water Heater ofm pc(s) 188.00 2.00 376.00
8.05 Final Coat Painting
Materials
4.2.18 Paint, Coat Saver 515 Coat Saver Latex Semi-Gloss (White) ofm 4L can 460.00 6.44 2,961.85
4.2.25 Paint, Sun & Rain 911 (Burger Brown Elastomeric) ofm 4L can 565.00 0.50 283.74
4.2.23 Paint, Sun & Rain SR-305 (Green Tree) Elastomeric ofm 4L can 625.00 0.52 327.19
4.2.24 Paint, Sun & Rain SR-060 (Tinge of Gray) Elastomeric ofm 4L can 550.00 3.15 1,730.85
Firewall 37.59
4.2.14 Paint, Sun & Rain (SG White) ofm 4L can 540.00 2.10 1,133.64
4.2.18 Paint, Coat Saver 515 Coat Saver Latex Semi-Gloss (White) ofm 4L can 460.00 0.94 430.12
Ceiling sqm 38.10
4.2.20 Paint, Davies 300 Flat Wall Enamel (White) ofm 4L can 505.00 1.18 597.58
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 0.11 65.10
4.1.37 Thinner, Paint cfm 1L can 47.50 0.12 5.87
Stair Railings sqm 7.71
4.2.21 Paint, Davies Quick Dry Enamel (White) ofm 4L can 620.00 0.11 65.10
8.07 Tapping To Main
Materials
Sewer & Drainage
Waterline
TOTAL 176,916.86
Jun-17
LABOR Feb-19
LABOR RATE
DURATION LABOR PER HOUR DURATION LABOR PER HOUR RATE
Engr jay TOTAL TOTAL Decreased
ITEM/ MODULE SCOPE OF WORK Unit Qty. Qty. per per
initial NO. OF NO. OF
LABOR COST
NO. OF NO. OF
LABOR COST Unit Unit
SKILLED UNSKILLED SKILLED UNSKILLED
DAYS HOURS DAYS HOURS ITEM ITEM Increased
62.5 50 56.25 43.75
Module I SUB-STRUCTURE 18.00 17.85

Layout, Batterboards & Excavation 2.50 2.50
1.01.1 Staking & Layout bd.ft. 16.60 17.55 39.19 0.50 4.00 2 400.00 0.50 4.00 2 350.00 19.94 bd.ft. 24.09 bd.ft. Increased
1.01.2 Excavation, Medium Hard cu.m. 6.06 6.40 14.30 2.00 16.00 3 2400.00 2.00 16.00 3 2100.00 328.13 cu.m. 396.04 cu.m. Increased
2000 psi RC Wall Footing 5.00 0.00 3.45
1.06.1 Rebar Works kg(s) 74.00 59.20 74.00 2.00 16.00 1 2 2600.00 1.20 9.60 2 1080.00 18.24 kg(s) 35.14 kg(s) Increased
1.06.2 Levelling & Compaction sq.m. 1.01 0.92 1.03 1.00 8.00 1 400.00 1.00 8.00 1 350.00 380.43 cu.m. 396.04 cu.m. Increased
1.06.3 Gravel Bed Preparation cu.m. 0.51 0.46 0.52 0.50 4.00 1 200.00 0.25 2.00 1 87.50 190.22 cu.m. 396.04 cu.m. Increased
1.06.4 Concrete Pouring cu.m. 2.53 2.04 2.59 0.80 6.40 0 6 1920.00 0.50 4.00 1 5 1100.00 539.22 cu.m. 758.89 cu.m. Increased
1.06.5 Concrete Finishing sq.m. 10.1 8.16 10.34 0.70 5.60 1 350.00 0.50 4.00 1 225.00 27.57 sq.m. 34.65 sq.m. Increased
Wooden Zocallo Forms,600x2400mm 0.70 0.00 0.35
1.03.1 Form Fabrication bd.ft. 83.6 24.93 96.80 0.70 5.60 2 2 1260.00 0.35 2.80 1 1 280.00 11.23 bd.ft. 15.07 bd.ft. Increased
2000 psi Zocallo Wall 3.98 0.00 5.70
1.06.1 Rebar Works kg(s) 44.4 70.30 70.30 0.38 3.00 1 1 337.50 2.00 16.00 2 1800.00 25.60 kg(s) 7.60 kg(s) Decreased
1.04.2 Form Installation sq.m. 27.36 24.48 31.68 1.00 8.00 2 1 1400.00 1.00 8.00 2 900.00 36.76 sq.m. 51.17 sq.m. Increased
1.04.3 Form Removal sq.m. 27.36 24.48 31.68 0.60 4.80 0 1 240.00 0.50 4.00 2 450.00 18.38 sq.m. 8.77 sq.m. Decreased
1.06.4 Concrete Pouring cu.m. 1.21 1.22 1.21 0.50 4.00 1 5 1250.00 0.50 4.00 1 5 1100.00 901.64 cu.m. 1,033.06 cu.m. Increased
1.06.5 Concrete Finishing sq.m. 15.15 12.24 15.51 0.50 4.00 1 0 250.00 1.00 8.00 1 450.00 36.76 sq.m. 16.50 sq.m. Decreased
1.02.6 Backfilling cu.m. 3.54 4.36 11.72 1.00 8.00 0 2 800.00 0.70 5.60 2 490.00 112.39 cu.m. 225.99 cu.m. Increased
Septic Vault,1200x2800x1600mm 5.83 0.00 5.85
1.05.1 Manual Excavation - Hard cu.m. 4.03 4.03 4.03 2.50 20.00 2 2000.00 2.00 16.00 2 1400.00 347.22 cu.m. 496.28 cu.m. Increased
1.05.2 Gravel Bed Preparation cu.m. 0.17 0.13 0.13 0.20 1.60 1 80.00 0.12 0.96 1 42.00 333.33 cu.m. 470.59 cu.m. Increased
1.05.4 Form Fabrication bd.ft. 6.34 6.34 6.34 0.38 3.00 1 187.50 0.38 3.00 1 168.75 26.61 bd.ft. 29.57 bd.ft. Increased
1.05.5 Concrete Pouring cu.m. 0.67 0.50 0.50 0.25 2.00 1 125.00 0.50 4.00 1 1 400.00 793.65 cu.m. 186.57 cu.m. Decreased
1.05.6 Concrete Finishing sq.m. 3.78 3.78 3.78 0.25 2.00 1 125.00 0.50 4.00 1 225.00 59.52 sq.m. 33.07 sq.m. Decreased
1.05.7 CHB Laying sq.m. 10.4 10.92 10.92 0.88 7.00 1 1 787.50 0.88 7.00 1 1 700.00 64.10 sq.m. 75.72 sq.m. Increased
1.05.8 Wall Plastering sq.m. 10.4 10.92 10.92 0.88 7.00 2 875.00 0.88 7.00 2 787.50 72.12 sq.m. 84.13 sq.m. Increased
Module II SLAB-ON-FILL 4.93 0.00 6.45
2000 psi Slab-on-Fill, 100mm 3.88 0.00 5.00 0.00
1.06.2 Levelling & Compaction cu.m. 2.55 2.28 2.67 2.00 16.00 4 3200.00 2.00 16.00 4 2800.00 1228.07 cu.m. 1,254.90 cu.m. Increased
1.06.3 Gravel Bed Preparation cu.m. 1.28 1.14 1.34 0.25 2.00 3 300.00 1.00 8.00 2 700.00 614.04 cu.m. 234.38 cu.m. Decreased
1.06.4 Concrete Pouring cu.m. 2.55 2.28 2.67 0.63 5.00 1 5 1562.50 1.00 8.00 1 5 2200.00 964.91 cu.m. 612.75 cu.m. Decreased
1.06.5 Concrete Finishing sq.m. 25.5 22.80 26.70 0.50 4.00 2 500.00 0.50 4.00 2 450.00 19.74 sq.m. 19.61 sq.m. Decreased
PVC Pipes & Fittings 0.55 0.00 0.70
1.07.1 Plumbing Rough-In (2" to 4"?) ln.m. 12.9 24.00 54.00 0.30 2.40 1 1 270.00 0.40 3.20 1 1 320.00 13.33 ln.m. 20.93 ln.m. Increased
1.07.2 Plumbing Rough-In (1/2"-3/4"?) ln.m. 21 15.00 21.00 0.25 2.00 1 1 225.00 0.30 2.40 1 1 240.00 16.00 ln.m. 10.71 ln.m. Decreased
Wires & Conduits 0.50 0.00 0.75
1.08.1 Electrical Rough-In (Conduits & Boxes) ln.m. 21 48.00 39.00 0.50 4.00 1 1 450.00 0.75 6.00 1 1 600.00 12.50 ln.m. 21.43 ln.m. Increased
Module III GROUND FLOOR RC WALL 8.50 0.00 7.63
Wires & Conduits 1.00 0.00 0.63
1.08.1 Electrical Rough-In (Conduits & Boxes) ln.m. 39.62 11.40 23.00 1.00 8.00 1 1 900.00 0.63 5.00 1 1 500.00 43.86 ln.m. 22.72 ln.m. Decreased
PVC Pipes & Fittings 1.25 0.00 1.00 0.00
2.06.6 Plumbing Rough-In (2" to 4"?) ln.m. 9 9.00 9.00 0.50 4.00 1 1 450.00 0.50 4.00 1 1 400.00 44.44 ln.m. 50.00 ln.m. Increased
2.06.7 Plumbing Rough-In (1/2"-3/4"?) ln.m. 18.3 6.00 6.00 0.75 6.00 1 1 675.00 0.50 4.00 1 1 400.00 66.67 ln.m. 36.89 ln.m. Decreased
GF Wall Concreting 6.25 0.00 6.00
2.06.2 Form Fabrication sq.m. 88.86 66.36 88.86 1.50 12.00 2 2 2700.00 1.50 12.00 2 2 2400.00 36.17 sq.m. 30.39 sq.m. Decreased
2.06.3 Form Installation sq.m. 139.59 104.25 139.59 1.75 14.00 2 2 3150.00 1.50 12.00 2 2 2400.00 23.02 sq.m. 22.57 sq.m. Decreased
2.06.5 Form Removal sq.m. 139.59 104.25 139.59 1.00 8.00 5 2000.00 1.00 8.00 5 1750.00 16.79 sq.m. 14.33 sq.m. Decreased
Module IV SECOND FLOOR SUSPENDED SLAB & BEAMS 7.13 0.00 6.63
2F Slab Concreting 6.63 0.00 6.13
2.06.1 Rebar Works kg(s) 199.99 187.33 94.78 2.00 16.00 2 2000.00 1.50 12.00 2 1350.00 7.21 kg(s) 10.00 kg(s) Increased
2.06.2 Form Fabrication sq.m. 40.79 34.26 42.12 1.00 8.00 2 1000.00 1.00 8.00 2 900.00 26.27 sq.m. 24.52 sq.m. Decreased
2.06.3 Form Installation sq.m. 23.17 22.40 23.17 1.50 12.00 2 3 3300.00 1.50 12.00 2 3 2925.00 130.58 sq.m. 142.43 sq.m. Increased
2.06.5 Form Removal sq.m. 23.17 22.40 23.17 1.00 8.00 4 1600.00 1.00 8.00 4 1400.00 62.50 sq.m. 69.05 sq.m. Increased
Wires & Conduits 0.50 0.00 0.50 0.00
2.07.8 Electrical Rough-In (Conduits & Boxes) ln.m. 33.10 36.25 34.50 0.50 4.00 1 250.00 0.50 4.00 1 225.00 6.21 ln.m. 7.55 ln.m. Increased
Module V SECOND FLOOR RC WALL 10.10 0.00 9.00 0.00
Wires & Conduits 2.10 0.00 1.00 0.00
1.08.1 Electrical Rough-In (Conduits & Boxes) ln.m. 32.87 8.50 21.50 2.10 16.80 1 2 2730.00 1.00 8.00 1 1 800.00 94.12 ln.m. 83.05 ln.m. Decreased
2F Wall Concreting 8.00 0.00 8.00 0.00
2.06.2 Form Fabrication sq.m. 88.86 66.36 88.86 1.00 8.00 2 1000.00 1.00 8.00 2 900.00 13.56 sq.m. 11.25 sq.m. Decreased
2.06.3 Form Installation sq.m. 144.90 122.85 134.34 2.50 20.00 3 3 6750.00 2.50 20.00 3 3 6000.00 48.84 sq.m. 46.58 sq.m. Decreased
Module VIA STEEL FRAMING WORKS 3.00 0.00 0.00
Roof Framing 3.00 0.00 3.00 0.00
3.02.1 Purlin Installation (Welded or Bolted inc Sag Rod) ln.m. 132.00 108.00 129.00 3.00 24.00 2 1 4200.00 3.00 24.00 1 1 2400.00 22.22 ln.m. 31.82 ln.m. Increased
Module VIB ROOFING & ACCESSORIES 5.78 0.00 5.78 0.00
Prepainted GI Roof and Accessories 3.00 0.00 3.00 0.00
6.01.2 Rib Type Roof Sheet Installation ln.m. 38.29 30.22 27.36 1.50 12.00 1 1 1350.00 1.50 12.00 1 1 1200.00 39.71 ln.m. 35.26 ln.m. Decreased
6.01.3 Bended Accessories Installation ln.m. 43.92 42.09 36.60 1.50 12.00 1 1 1350.00 1.50 12.00 1 1 1200.00 28.51 ln.m. 30.74 ln.m. Increased
PVC Downspouts & Catchbasins 2.78 0.00 2.78 0.00
6.02.1 Downspout Installation ln.m. 12.00 18.00 12.00 2.00 16.00 1 1000.00 2.00 16.00 1 900.00 50.00 ln.m. 83.33 ln.m. Increased
6.02.2 Concrete Pouring cu.m. 0.03 0.03 0.03 0.03 0.24 1 15.00 0.03 0.26 1 14.63 487.50 cu.m. 500.00 cu.m. Increased
6.02.3 CHB Laying sq.m. 1.12 1.68 1.12 0.75 6.00 1 375.00 0.75 6.00 1 337.77 201.05 sq.m. 334.82 sq.m. Increased
Module VI C MISCELLANEOUS CONCRETE 5.80 0.00 5.73 0.00
RC Kitchen Counter 2.08 0.00 2.02 0.00
4.02.1 Rebar Works kg(s) 9.12 9.12 8.46 0.50 4.00 1 250.00 0.50 4.00 1 225.00 24.67 kg(s) 27.41 kg(s) Increased
4.02.5 CHB Laying sq.m. 1.08 1.08 1.08 0.50 4.00 1 200.00 0.50 4.00 1 175.00 162.04 sq.m. 185.19 sq.m. Increased
4.02.6 Wall Plastering sq.m. 2.16 2.16 2.16 0.50 4.00 1 1 450.00 0.50 4.00 1 1 400.00 185.19 sq.m. 208.33 sq.m. Increased
Concrete Stair Case 3.40 0.00 3.40 0.00
3.01.2 Form Installation sq.m. 3.69 3.69 3.69 0.75 6.00 1 1 675.00 0.75 6.00 1 1 600.00 162.60 sq.m. 182.93 sq.m. Increased
Concrete Pads, 100x300x1000mm 0.32 0.00 0.31 0.00
4.03.3 Concrete Pouring cu.m. 0.09 0.09 0.09 0.14 1.12 1 56.00 0.14 1.08 1 47.25 525.00 cu.m. 622.22 cu.m. Increased
Module VI D MASONRY FINISHES 18.05 0.00 18.94 0.00
Exterior Steel Doors & Jambs 1.75 0.00 1.80 0.00
5.01.1 Door & Jamb Installation set(s) 2.00 2.00 2.00 1.50 12.00 1 1 1350.00 1.50 12.00 1 1 1200.00 600.00 set(s) 675.00 set(s) Increased
5.01.2 Lockset Installation set(s) 4.00 2.00 2.00 0.25 2.00 1 125.00 0.30 2.40 1 135.00 67.50 set(s) 31.25 set(s) Decreased
CHB Wall Masonry 7.30 0.00 7.14 0.00
4.02.1 Rebar Works kg(s) 24.96 46.50 2.00 16.00 1 1000.00 2.00 16.00 1 900.00 19.35 kg(s) 40.06 kg(s) Increased
4.02.2 Form Fabrication sq.m. 12.00 4.00 1.00 8.00 1 1 900.00 1.00 8.00 1 350.00 87.50 sq.m. 75.00 sq.m. Decreased
4.03.3 Concrete Pouring cu.m. 2.38 0.38 0.30 2.40 2 240.00 0.14 1.08 1 47.25 125.17 cu.m. 101.05 cu.m. Decreased
4.02.5 CHB Laying sq.m. 14.39 13.23 2.00 16.00 2 2000.00 2.00 16.00 2 1800.00 136.05 sq.m. 138.99 sq.m. Increased
4.02.6 Wall Plastering sq.m. 28.78 26.46 2.00 16.00 2 2000.00 2.00 16.00 2 1800.00 68.03 sq.m. 69.49 sq.m. Increased
Wall & Concrete Finishes 9.00 0.00 10.00 0.00
5.02.1 Skim Coat Application/Plastering sq.m. 160.97 231.52 160.97 5.00 40.00 3 4 15500.00 5.00 40.00 3 4 13750.00 59.39 sq.m. 96.29 sq.m. Increased
5.02.2 Masonry Wall Plastering sq.m. 137.03 19.12 38.01 3.00 24.00 3 4 9300.00 3.00 24.00 1 2 3450.00 180.49 sq.m. 67.87 sq.m. Decreased
5.02.3 SandBlast Finish sq.m. 9.72 84.45 9.72 1.00 8.00 1 1 900.00 2.00 16.00 1 1 1600.00 18.95 sq.m. 92.59 sq.m. Increased
Concrete Mouldings and Canopy 0.00
5.02.6 Concrete Accent Mouldings set(s) 4.00 4.00 0.50 4.00 1 1 450.00 112.50 Increased
4.03.3 Conrete Pouring lot 1.00 1.00 0.50 4.00 1 1 450.00 450.00 Increased
Module VII CARPENTRY 21.00 0.00 20.50 0.00
Ceilings, Eaves & Vents 5.00 0.00 5.00 0.00
6.04.1 Joists & Ceiling Board Installation sq.m. 33.82 29.05 33.82 5.00 40.00 2 1 7000.00 5.00 40.00 2 1 6250.00 215.15 sq.m. 206.98 sq.m. Decreased
Dry Wall Partitions(Double-walled) 2.00 0.00 2.50 0.00
6.05.1 Studs & Wall Board Installation (Double Wall) sq.m. 23.38 25.44 23.38 2.00 16.00 1 1 1800.00 2.50 20.00 1 1 2000.00 78.62 sq.m. 76.99 sq.m. Decreased
Interior PVC Doors & Jambs 2.50 0.00 2.50 0.00
6.06.1 Door & Jamb Installation set(s) 6.00 4.00 3.00 2.00 16.00 1 1 1800.00 2.00 16.00 1 1 1600.00 400.00 set(s) 300.00 set(s) Decreased
6.06.2 Lockset Installation set(s) 6.00 4.00 3.00 0.50 4.00 1 250.00 0.50 4.00 1 225.00 56.25 set(s) 41.67 set(s) Decreased
Cabinet Doors 1.00 0.00 1.00 0.00
6.07.1 Cabinet Framing & Door Installation sq.m. 0.96 0.96 0.96 1.00 8.00 1 500.00 1.00 8.00 1 450.00 468.75 sq.m. 520.83 sq.m. Increased
Wires & Conduits 2.00 0.00 2.00 0.00
6.08.1 Electrical Rough-In (Conduits & Boxes) ln.m. 16.70 28.00 35.00 2.00 16.00 1 1 1800.00 2.00 16.00 1 1 1600.00 57.14 ln.m. 107.78 ln.m. Increased
Module VIIIA FINISHING WORKS 8.50 0.00 7.50 0.00
Stair Railings 1.00 0.00 1.00 0.00
3.01.6 Installation of Railings ln.m. 6.00 6.00 6.00 1.00 8.00 1 1 900.00 1.00 8.00 1 1 800.00 133.33 ln.m. 150.00 ln.m. Increased
Aluminum Windows 2.00 0.00 2.00 0.00
4.05.1 Aluminum Window Installation sq.ft. 132.01 59.77 112.66 2.00 16.00 0 0 0.00 2.00 16.00 1 1 1600.00 26.77 sq.ft. - sq.ft. Decreased
Tileworks 4.00 0.00 2.00 0.00
7.01.1 Tile Installation & Grout sq.m. 14.42 10.92 14.42 4.00 32.00 1 1 3600.00 2.00 16.00 1 1 1600.00 146.52 sq.m. 249.65 sq.m. Increased
1st Coat Painting 3.50 0.00 3.00 0.00
7.03.1 First Coat Painting sq.m. 246.95 386.41 282.45 3.50 28.00 4 7000.00 3.00 24.00 4 5400.00 13.97 sq.m. 28.35 sq.m. Increased
Glassworks 0.00 0.00 1.00 0.00
7.02.1 Window Glass Installation sq.ft. 60.00 0.00 1 0.00 1.00 8.00 1 450.00 7.50 sq.ft. sq.ft. Decreased
Lot Levelling 1.00 0.00 1.50 0.00
7.04.2 Lot Levelling sq.m. 54.52 37.76 53.35 1.00 8.00 1 400.00 1.50 12.00 1 525.00 13.90 sq.m. 7.34 sq.m. Decreased
Module VIIIB MOVE-IN WORKS 12.00 0.00 15.75 0.00
Plumbing Fixtures 2.50 0.00 3.00 0.00
7.07.1 Bathroom Fixtures Installation unit(s) 6.00 2.00 6.00 2.00 16.00 1 1 1800.00 2.00 16.00 1 1 1600.00 800.00 unit(s) 300.00 unit(s) Decreased
7.07.2 Kitchen Fixtures Installation unit(s) 1.00 1.00 1.00 0.50 4.00 1 250.00 1.00 8.00 1 1 800.00 800.00 unit(s) 250.00 unit(s) Decreased
Electrical Fixtures 2.50 0.00 3.00 0.00
7.08.2 Panel Board Installation set(s) 1.00 1.00 1.00 1.00 8.00 1 500.00 1.50 12.00 1 675.00 675.00 set(s) 500.00 set(s) Decreased
7.08.1 Switches & Outlets Installation fixt 58 43.00 54.00 1.50 12.00 1 750.00 1.50 12.00 1 675.00 15.70 fixt 12.93 fixt Decreased
Final Coat Painting 4.50 0.00 7.00 0.00
7.09.1 Final Coating sq.m. 285.6 395.12 290.16 4.50 36.00 4 9000.00 7.00 56.00 4 12600.00 31.89 sq.m. 31.51 sq.m. Decreased
Clean-up & Turnover 0.50 0.00 0.75 0.00
7.10.1 Window Cleaning sq.m. 1.37 1.23 1.37 0.13 1.00 1 50.00 0.25 2.00 1 87.50 71.14 sq.m. 36.50 sq.m. Decreased
7.10.2 Paint Stain Removal sq.m. 38 38.00 38.00 0.38 3.00 1 150.00 0.50 4.00 1 175.00 4.61 sq.m. 3.95 sq.m. Decreased
Tapping To Main 2.00 0.00 2.00 0.00
2.06.6 Plumbing Rough-In (2" to 4"?) ln.m. 3 3.00 3.00 1.50 12.00 1 750.00 1.50 12.00 1 675.00 225.00 ln.m. 250.00 ln.m. Increased
2.06.7 Plumbing Rough-In (1/2"-3/4"?) ln.m. 3 3.00 3.00 0.50 4.00 1 250.00 0.50 4.00 1 225.00 75.00 ln.m. 83.33 ln.m. Increased
TOTAL 109.36 days 107.79 days
4.21 months 4.15 months ### ###
Prepared by:
BIANCA VARGAS
SE

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

SCOPE OF WORK UNIT UNIT COST

UNIT COST UNIT COST

320.00 404 84.00

________________ _________________ ________________

CHB 160 14 2,240.00

Module VROOFING & ACCESSORIES Units Ref. Qty.

Module VCARPENTRY Units Ref. Qty.

8.03 Tileworks Units Ref. Qty.

0.01 Electrical Fixtures Units Ref. Qty.

________________ _________________ ________________

Direct Labor 1,656.10 2,152.93

Direct Labor 1,623.42 2,110.44

________________ _________________ ________________

1.1.01 Cement, Portland 40kgs bag(s) 218.00

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

5.1.01Pipe PVC Series 600 x 50mm x 3000mm pc(s) 172.75

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

2F Wall inner 90.73

F1 - 1.00 1.00 0.30 - -

C1 - 3.05 0.20 0.25 - -

2F Wall Ht. L Thk. Area Vol.

Total 39.20 72.45 6.05

Interior Ceiling 24.15 24.15

CHB Wall w/h l qty area volume

2F Slab w/h l qty area volume

openings 0.90 3.30 1.00 2.97 0.30

Ceiling Interior Ceiling 27.6

CR INT 5.5 3 16.5

Direct Labor 1,656.10 2,152.93

Direct Labor 1,623.42 2,110.44

________________ _________________ ________________

Module Factors Units Unit Ref. Direct Weight Award

Module I SUB-STRUCTURE 1000 #N/A #N/A #N/A

Wooden Forms (4 Uses) 4.00 uses bf

Direct Labor - 5,746.73

Page 100 of 108

Direct Labor 900.00 1,170.00

Direct Labor 3,598.75 4,678.38

Doors & Cabinetry sqm 4.44

Page 101 of 108

Stair Railings sqm 3.15

Direct Labor 9,000.06 11,700.08

________________ _________________ ________________

Page 102 of 108

Module Pay Items Mat-Type Units May-19 Ref. Direct

1.1.01 Cement, Portland 40kgs ofm bags 225.00 3.16 711.36

4.01b Wires & Conduits

6.07 CHB Wall Masonry/ CR Flooring

6.08 Wall & Concrete Finishes

8.01 1st Coat Painting

Doors & Cabinetry sqm 12.36

62.5 50 56.25 43.75

________ _ ________

________ _ ________

________ _ ________

________ _ ________

________ _ ________