BLOCK

# of Units
9

ITEM NO. DESCRIPTION UNIT COST TOTAL BILLING 52 53 54 55 56 57 58 59 60

1
MODULE 1 - SLAB

1.1. 1 1 1 1 1 1 1 1 1
Excavation - Grade beam, Slab 600.00 5,400.00 -

1.2. 1 1 1 1 1 1 1 1 0.9
Fabrication Rebar Installation - Grade beam, Slab 1,500.00 13,500.00 300.00

1.3. 1 1 1 1 1 1 1 1 0.8
Fittings - Elec, Plumbing Pipes, Catch Basin 850.00 7,650.00 340.00

1.4. 1 1 1 1 1 1 1 1 0.8
Concrete Works - Grade Beam, Slab 1,300.00 11,700.00 520.00

2
MODULE 2 - INSTALLATION OF PANEL

2.1.
Installation of Panel and Wall Rebars

2.1.1. 1 1 1 1 1 1 1 0.5 0.4

Wall Panel incl CR - 1st Lift (50%) 1,800.00 16,200.00 3,600.00

2.1.2. 1 1 1 1 1 1 1 1 0
Wall Panel - 2nd Lift (30%) 500.00 4,500.00 1,500.00

2.1.3. 0 0 0 0 0 0 0 0 0
Wall Panel - Apex Roof (20%) 400.00 3,600.00 -

2.2.
Rough-ins

2.2.1. 1 1 1 1 1 1 1 0.3 0
Electrical Piping (80%) 240.00 2,160.00 360.00

2.2.2. 1 1 1 1 1 1 1 0 0
Utility Box (10%) 30.00 270.00 45.00

2.2.3. 1 1 1 1 1 1 1 1 0
Panel Box (10%) 30.00 270.00 60.00

2.3.
Door Jambs Installation

2.3.1. 1 1 1 1 1 1 1 0 0
Front Door Jamb 150.00 1,350.00 300.00

2.3.2. 1 1 1 1 1 1 1 0 0
Rear Door Jamb 150.00 1,350.00 300.00

2.3.3. 1 1 1 1 1 0 0 0 0
CR Door Jamb 100.00 900.00 -

2.4.
Concrete Works

2.4.1. 1 1 1 1 0.1 0 0 0 0
Wall Panel incl CR - 1st Lift (50%) 1,300.00 11,700.00 -

2.4.2. 1 1 1 1 0 0 0 0 0
Wall Panel - 2nd Lift (30%) 900.00 8,100.00 -

2.4.3. 0 0 0 0 0 0 0 0 0
Wall Panel - Apex Roof (20%) 700.00 6,300.00 -

2.6. 0 0 0 0 0 0 0 0 0
Kitchen Counter w/ kitchen sink & ptrap 300.00 2,700.00 -

3
MODULE 3 - ROOFING WORKS

3.1. 0 0 0 0 0 0 0 0 0
Roof Framing incl CR- Fabrication and Installation 1,300.00 11,700.00 -

3.2. 0 0 0 0 0 0 0 0 0
Roof Covering incl CR 500.00 4,500.00 -

3.3. 0 0 0 0 0 0 0 0 0
Roofing Bended Materials (Flashing, Ridge Roll, and Capping) 200.00 1,800.00 -

3.4. 0 0 0 0 0 0 0 0 0
PVC Gutter and Downspout Installation 200.00 1,800.00 -

4
MODULE 4 - FLOORING

4.1. 0 0 0 0 0 0 0 0 0
Tile Setting w/ Floor Drain 300.00 2,700.00 -

4.2. 0 0 0 0 0 0 0 0 0
Floor Topping (Finish) 300.00 2,700.00 -

5
MODULE 5 - FINISHING WORKS

5.1. 0 0 0 0 0 0 0 0 0
Painting Works 550.00 4,950.00 -

5.2.
Door Installation

5.2.1. 0 0 0 0 0 0 0 0 0
Front Door 150.00 1,350.00 -

5.2.2. 0 0 0 0 0 0 0 0 0
Rear Door 100.00 900.00 -

5.2.3. 0 0 0 0 0 0 0 0 0
CR Door 50.00 450.00 -

5.2.4. 0 0 0 0 0 0 0 0 0
Lockset installation (3 sets) 150.00 1,350.00 -

5.3.
Fixtures - Plumbing (Toilet bowl, sink, 2 faucets) Electrical

5.3.1. 0 0 0 0 0 0 0 0 0
Plumbing (Toilet bowl, Lavatory, Faucets) 500.00 4,500.00 -

5.3.2. 0 0 0 0 0 0 0 0 0
Electrical (CO, Switches, Wirings) 350.00 3,150.00 -

6 0 0 0 0 0 0 0 0 0
RETENTION AND TURN OVER PER UNIT 500.00 4,500.00 -

7,325
BLOCK 8
# of Units 49

ITEM NO. DESCRIPTION 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78

1 MODULE 1 - SLAB
1.1. Excavation - Grade beam, Slab - 0.0 0.0 0.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.9 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

1.2. Fabrication Rebar Installation - Grade bea - 0.0 0.0 0.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.8 0.8 0.8 0.8 0.8 0.7 0.8 0.8 0.8 0.8 0.8 0.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

1.3. Fittings - Elec, Plumbing Pipes, Catch Bas - 0.0 0.0 0.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.8 0.8 0.8 0.8 0.8 0.7 0.8 0.8 0.8 0.8 0.8 0.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

1.4. Concrete Works - Grade Beam, Slab - 0.0 0.0 0.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 1.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

2 MODULE 2 - INSTALLATION OF PANEL

2.1. Installation of Panel and Wall Rebars
2.1.1. Wall Panel incl CR - 1st Lift (50%) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

2.1.2. Wall Panel - 2nd Lift (30%) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

2.1.3. Wall Panel - Apex Roof (20%) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

2.2. Rough-ins
2.2.1. Electrical Piping (80%) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
2.2.2. Utility Box (10%) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

2.2.3. Panel Box (10%) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

2.3. Door Jambs Installation

2.3.1. Front Door Jamb 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
2.3.2. Rear Door Jamb 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

2.3.3. CR Door Jamb 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
2.4. Concrete Works
2.4.1. Wall Panel incl CR - 1st Lift (50%) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

2.4.2. Wall Panel - 2nd Lift (30%) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

2.4.3. Wall Panel - Apex Roof (20%) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

2.6. Kitchen Counter w/ kitchen sink & ptrap 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
3 MODULE 3 - ROOFING WORKS
3.1. Roof Framing incl CR- Fabrication and Inst 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
3.2. Roof Covering incl CR 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

3.3. Roofing Bended Materials (Flashing, Ridg 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

3.4. PVC Gutter and Downspout Installation 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
4 MODULE 4 - FLOORING
4.1. Tile Setting w/ Floor Drain 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
4.2. Floor Topping (Finish) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

5 MODULE 5 - FINISHING WORKS

5.1. Painting Works 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
5.2. Door Installation
5.2.1. Front Door 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

5.2.2. Rear Door 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
5.2.3. CR Door 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

5.2.4. Lockset installation (3 sets) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

5.3. Fixtures - Plumbing (Toilet bowl, sink, 2 faucets) Electrical

5.3.1. Plumbing (Toilet bowl, Lavatory, Faucets) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

5.3.2. Electrical (CO, Switches, Wirings) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

6 RETENTION AND TURN OVER PER UNIT 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0

-
BLOCK 17

# of Unit46

ITEM NO. DESCRIPTION UNIT COST BILLING 1 3 5 7 9 11 13 15 17 19 21 23 25 27 29 31 33 35 37 39 41 43 45 2 4 6 8 10 12 14 16 18 20 22 24 26 28 30 32 34 36 38 40 42 44 46

1 MODULE 1 - SLAB
1.1. Excavation - Grade beam, Slab 600.00 - 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1.2. Fabrication Rebar Installation - Grade bea 1,500.00 - 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1.3. Fittings - Elec, Plumbing Pipes, Catch Basi 850.00 - 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1.4. Concrete Works - Grade Beam, Slab 1,300.00 - 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

2 MODULE 2 - INSTALLATION OF PANEL
2.1. Installation of Panel and Wall Rebars
2.1.1. Wall Panel incl CR - 1st Lift (50%) 1,800.00 - 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

2.1.2. Wall Panel - 2nd Lift (30%) 500.00 - 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

2.1.3. Wall Panel - Apex Roof (20%) 400.00 800.00 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

2.2. Rough-ins
2.2.1. Electrical Piping (80%) 240.00 - 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
2.2.2. Utility Box (10%) 30.00 - 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

2.2.3. Panel Box (10%) 30.00 - 1 1 1 1 1 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

2.3. Door Jambs Installation
2.3.1. Front Door Jamb 150.00 - 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

2.3.2. Rear Door Jamb 150.00 - 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

2.3.3. CR Door Jamb 100.00 - 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

2.4. Concrete Works

2.4.1. Wall Panel incl CR - 1st Lift (50%) 1,300.00 - 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0.8 0.8 0.8 1 1 1 1 0.8 1 0.8 0.8 0.8 0.8 1 1 1 1 1 1 1 1 1

2.4.2. Wall Panel - 2nd Lift (30%) 900.00 - 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0.8 0.8 0.8 1 1 1 1 0.8 1 0.8 0.8 0.8 0.8 1 1 1 1 1 1 1 1 1
2.4.3. Wall Panel - Apex Roof (20%) 700.00 5,600.00 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1

2.6. Kitchen Counter w/ kitchen sink & ptrap 300.00 - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

3 MODULE 3 - ROOFING WORKS

3.1. Roof Framing incl CR- Fabrication and Insta 1,300.00 13,260.00 0 0 0 0 0 0 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0 0 0 0 0 0 0.1 0.1 0.1 0.1 0.1 0.1 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8

3.2. Roof Covering incl CR 500.00 4,400.00 0 0 0 0 0 0 0 0 0 0 0 0 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
3.3. Roofing Bended Materials (Flashing, Ridge 200.00 - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

3.4. PVC Gutter and Downspout Installation 200.00 - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

4 MODULE 4 - FLOORING
4.1. Tile Setting w/ Floor Drain 300.00 - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

4.2. Floor Topping (Finish) 300.00 - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

5 MODULE 5 - FINISHING WORKS

5.1. Painting Works 550.00 - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
5.2. Door Installation
5.2.1. Front Door 150.00 - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

5.2.2. Rear Door 100.00 - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

5.2.3. CR Door 50.00 - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

5.2.4. Lockset installation (3 sets) 150.00 - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

5.3. Fixtures - Plumbing (Toilet bowl, sink, 2 faucets) Electrica

5.3.1. Plumbing (Toilet bowl, Lavatory, Faucets) 500.00 - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
5.3.2. Electrical (CO, Switches, Wirings) 350.00 - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

6 RETENTION AND TURN OVER PER UNIT 500.00 - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

16,000.00 24,060.00
 BLOCK18

# of Un48
YEAR 2018

ITEM NO. DESCRIPTION UNIT COST TOTAL JANUARY 6 JANUARY 15 JANUARY 20 JANUARY 27 FEBRUARY 3 BILLING 1 3 5 7 9 11 13 15 17 19 21 23 25 27 29 31 33 35 37 39 41 43 45 47 2 4 6 8 10 12 14 16 18 20 22 24 26 28 30 32 34 36 38 40 42 44 46 48
1 MODULE 1 - SLAB ACCOMP% ACCOMP% ACCOMP% ACCOMP% ACCOMP%
1.1. Excavation - Grade beam, Slab 600.00 28,800.00 100.00 100.00 100.00 100.00 100.00 - 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1.2. Fabrication Rebar Installation - Grade bea 1,500.00 72,000.00 50.00 54.17 61.25 65.42 68.75 2,400.00 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1.3. Fittings - Elec, Plumbing Pipes, Catch Basi 850.00 40,800.00 50.00 53.75 61.25 65.42 68.75 1,360.00 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

1.4. Concrete Works - Grade Beam, Slab 1,300.00 62,400.00 50.00 53.33 61.25 65.42 68.75 2,080.00 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
2 MODULE 2 - INSTALLATION OF PANEL
2.1. Installation of Panel and Wall Rebars

2.1.1. Wall Panel incl CR - 1st Lift (50%) 1,800.00 86,400.00 13.00 24.58 38.54 44.38 46.25 1,620.00 0 0 0 0 0 0 0 0 0 0 0 0 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 1 1 0 0 0 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.4 0.4 0.4 1 1 1 1 1 1 1 1
2.1.2. Wall Panel - 2nd Lift (30%) 500.00 24,000.00 13.00 41.67 61.04 53.75 59.06 1,275.00 0 0 0 0 0 0 0 0 0 0 0 0 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 1 1 0.00 0.00 0.00 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 1 1 1 1 1 1 0.80 0.00

2.1.3. Wall Panel - Apex Roof (20%) 400.00 19,200.00 - - - - - - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

2.2. Rough-ins

2.2.1. Electrical Piping (80%) 240.00 11,520.00 89.58 89.58 89.58 97.92 97.92 - 1 1 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
2.2.2. Utility Box (10%) 30.00 1,440.00 91.67 91.67 91.67 100.00 100.00 - 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

2.2.3. Panel Box (10%) 30.00 1,440.00 87.50 87.50 87.50 95.83 95.83 - 1 1 1 1 1 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
2.3. Door Jambs Installation

2.3.1. Front Door Jamb 150.00 7,200.00 91.67 91.67 91.67 100.00 100.00 - 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
2.3.2. Rear Door Jamb 150.00 7,200.00 89.58 89.58 89.58 97.92 97.92 - 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

2.3.3. CR Door Jamb 100.00 4,800.00 25.00 25.00 25.00 25.00 25.00 - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 0 0

2.4. Concrete Works

2.4.1. Wall Panel incl CR - 1st Lift (50%) 1,300.00 62,400.00 30.00 30.00 30.00 30.00 34.58 2,665.00 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.8 1 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.8 0.8

2.4.2. Wall Panel - 2nd Lift (30%) 900.00 43,200.00 - - - - - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

2.4.3. Wall Panel - Apex Roof (20%) 700.00 33,600.00 - - - - - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

2.6. Kitchen Counter w/ kitchen sink & ptrap 300.00 14,400.00 - - - - - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

3 MODULE 3 - ROOFING WORKS

3.1. Roof Framing incl CR- Fabrication and Inst 1,300.00 62,400.00 - - - - - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
3.2. Roof Covering incl CR 500.00 24,000.00 - - - - - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

3.3. Roofing Bended Materials (Flashing, Ridge 200.00 9,600.00 - - - - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

3.4. PVC Gutter and Downspout Installation 200.00 9,600.00 - - - - - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

4 MODULE 4 - FLOORING
4.1. Tile Setting w/ Floor Drain 300.00 14,400.00 - - - - - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
4.2. Floor Topping (Finish) 300.00 14,400.00 - - - - - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

5 MODULE 5 - FINISHING WORKS

5.1. Painting Works 550.00 26,400.00 - - - - - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

5.2. Door Installation

5.2.1. Front Door 150.00 7,200.00 - - - - - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

5.2.2. Rear Door 100.00 4,800.00 - - - - - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
5.2.3. CR Door 50.00 2,400.00 - - - - - - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

5.2.4. Lockset installation (3 sets) 150.00 7,200.00 - - - - - - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

5.3. Fixtures - Plumbing (Toilet bowl, sink, 2 faucets) Electrical

5.3.1. Plumbing (Toilet bowl, Lavatory, Faucets) 500.00 24,000.00 - - - - - - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

5.3.2. Electrical (CO, Switches, Wirings) 350.00 16,800.00 - - - - - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

6 RETENTION AND TURN OVER PER UNIT 500.00 24,000.00 - - - - - - 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

11,400
BLOCK
19
# of Units
30

ITEM NO. DESCRIPTION Unit Cost 1 3 5 7 9 11 13 15 17 19 21 23 25 27 29 2 4 6 8 10 12 14 16 18 20 22 24 26 28 30

1
MODULE 1 - SLAB BILLING
1.1. 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Excavation - Grade beam, Slab 600.00 -
1.2. 1 1 1 1 1 1 1 1 1 1 1 0.9 0.9 0.9 0.9 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Fabrication Rebar Installation - Grade beam, Slab 1,500.00 -
1.3. 1 1 1 1 1 1 1 1 1 1 1 0.8 0.8 0.8 0.8 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Fittings - Elec, Plumbing Pipes, Catch Basin 850.00 -
1.4. 1 1 1 1 1 1 1 1 1 1 1 0.8 0.8 0.8 0.8 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Concrete Works - Grade Beam, Slab 1,300.00 -
2
MODULE 2 - INSTALLATION OF PANEL
2.1.
Installation of Panel and Wall Rebars
2.1.1. 1 1 1 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85
Wall Panel incl CR - 1st Lift (50%) 1,800.00 7,020.00
2.1.2. 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85
Wall Panel - 2nd Lift (30%) 500.00 300.00
2.1.3. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Wall Panel - Apex Roof (20%) 400.00 -
2.2.
Rough-ins
2.2.1. 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Electrical Piping (80%) 240.00 2,640.00
2.2.2. 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Utility Box (10%) 30.00 330.00
2.2.3. 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0
Panel Box (10%) 30.00 330.00
2.3.
Door Jambs Installation
2.3.1. 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Front Door Jamb 150.00 750.00
2.3.2. 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Rear Door Jamb 150.00 750.00
2.3.3. 1 1 1 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
CR Door Jamb 100.00 -
2.4.
Concrete Works
2.4.1. 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0 0 0 0 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.95 0.9 0.9 0.8 0.9 0.9 0.9 0.9
Wall Panel incl CR - 1st Lift (50%) 1,300.00 12,220.00
2.4.2. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.8 0.9 0.9 0.8 0.8
Wall Panel - 2nd Lift (30%) 900.00 -
2.4.3. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Wall Panel - Apex Roof (20%) 700.00 -
2.6. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Kitchen Counter w/ kitchen sink & ptrap 300.00 -
3
MODULE 3 - ROOFING WORKS
3.1. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Roof Framing incl CR- Fabrication and Installation 1,300.00 -
3.2. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Roof Covering incl CR 500.00 -
3.3. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Roofing Bended Materials (Flashing, Ridge Roll, and Cappin 200.00 -
3.4. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
PVC Gutter and Downspout Installation 200.00 -
4
MODULE 4 - FLOORING
4.1. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Tile Setting w/ Floor Drain 300.00 -
4.2. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Floor Topping (Finish) 300.00 -
5
MODULE 5 - FINISHING WORKS
5.1. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Painting Works 550.00 -
5.2.
Door Installation
5.2.1. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Front Door 150.00 -
5.2.2. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Rear Door 100.00 -
5.2.3. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
CR Door 50.00 -
5.2.4. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Lockset installation (3 sets) 150.00 -
5.3.
Fixtures - Plumbing (Toilet bowl, sink, 2 faucets) Electrical
5.3.1. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Plumbing (Toilet bowl, Lavatory, Faucets) 500.00 -
5.3.2. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Electrical (CO, Switches, Wirings) 350.00 -

6 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
RETENTION AND TURN OVER PER UNIT 500.00 -

16,000.00 24,340.00
BLOCK
20
# of Units
36 YEAR 2018
JANUARY 6 JANUARY 15 JANUARY 20 FEBRUARY 3 odd even

ITEM NO. DESCRIPTION UNIT COST TOTAL ACCOMP% ACCOMP% ACCOMP% ACCOMP% BILLING 1 3 5 7 9 11 13 15 17 19 21 23 25 27 29 31 33 35 2 4 6 8 10 12 14 16 18 20 22 24 26 28 30 32 34 36

1
MODULE 1 - SLAB
1.1. 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Excavation - Grade beam, Slab 600.00 21,600.00 100.00 100.00 100.00 100.00 -
1.2. 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Fabrication Rebar Installation - Grade beam, Slab 1,500.00 54,000.00 100.00 100.00 100.00 100.00 -
1.3. 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Fittings - Elec, Plumbing Pipes, Catch Basin 850.00 30,600.00 100.00 100.00 100.00 100.00 -
1.4. 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Concrete Works - Grade Beam, Slab 1,300.00 46,800.00 100.00 100.00 100.00 100.00 -
2
MODULE 2 - INSTALLATION OF PANEL
2.1.
Installation of Panel and Wall Rebars
2.1.1. 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0.6 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0.8
Wall Panel incl CR - 1st Lift (50%) 1,800.00 64,800.00 98.33 98.33 98.33 98.33 -
2.1.2. 0 0 1 1 1 1 1 1 1 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 1 1 1 1 1 1 1 1 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0
Wall Panel - 2nd Lift (30%) 500.00 18,000.00 81.67 81.67 81.67 81.67 -
2.1.3. 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 1 1 1 1 0
Wall Panel - Apex Roof (20%) 400.00 14,400.00 0.00 0.00 0.00 38.89 5,600
2.2.
Rough-ins
2.2.1. 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Electrical Piping (80%) 240.00 8,640.00 100.00 100.00 100.00 100.00 -
2.2.2. 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Utility Box (10%) 30.00 1,080.00 100.00 100.00 100.00 100.00 -
2.2.3. 1 1 1 1 1 1 1 1 0 1 1 1 1 1 1 1 0 0 0 0 1 0 0 1 1 1 1 0 1 1 1 1 1 1 1 0
Panel Box (10%) 30.00 1,080.00 75.00 75.00 75.00 75.00 -
2.3.
Door Jambs Installation
2.3.1. 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Front Door Jamb 150.00 5,400.00 100.00 100.00 100.00 100.00 -
2.3.2. 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
Rear Door Jamb 150.00 5,400.00 100.00 100.00 100.00 100.00 -
2.3.3. 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0 0 1 1 1 1 1 1 0 0 0 0 0 0 0 0
CR Door Jamb 100.00 3,600.00 27.78 27.78 27.78 61.11 1,200
2.4.
Concrete Works
2.4.1. 0.3 0.3 0.5 1 1 1 1 1 1 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.3 0.8 0.8 0.8 0.8 0.8 0.8 0.8 1 1 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.3
Wall Panel incl CR - 1st Lift (50%) 1,300.00 46,800.00 50.00 62.50 73.61 78.06 2,080
2.4.2. 0 0 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0
Wall Panel - 2nd Lift (30%) 900.00 32,400.00 41.67 61.67 79.44 79.44 -
2.4.3. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Wall Panel - Apex Roof (20%) 700.00 25,200.00 0.00 0.00 0.00 0.00 -
2.6. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Kitchen Counter w/ kitchen sink & ptrap 300.00 10,800.00 0.00 0.00 0.00 0.00 -
3
MODULE 3 - ROOFING WORKS
3.1. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Roof Framing incl CR- Fabrication and Installation 1,300.00 46,800.00 0.00 0.00 0.00 0.00 -
3.2. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Roof Covering incl CR 500.00 18,000.00 0.00 0.00 0.00 0.00 -
3.3. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Roofing Bended Materials (Flashing, Ridge Roll, and Capping) 200.00 7,200.00 0.00 0.00 0.00 0.00 -
3.4. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
PVC Gutter and Downspout Installation 200.00 7,200.00 0.00 0.00 0.00 0.00 -
4
MODULE 4 - FLOORING
4.1. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Tile Setting w/ Floor Drain 300.00 10,800.00 0.00 0.00 0.00 0.00 -
4.2. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Floor Topping (Finish) 300.00 10,800.00 0.00 0.00 0.00 0.00 -
5
MODULE 5 - FINISHING WORKS
5.1. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Painting Works 550.00 19,800.00 0.00 0.00 0.00 0.00 -
5.2.
Door Installation
5.2.1. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Front Door 150.00 5,400.00 0.00 0.00 0.00 0.00 -
5.2.2. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Rear Door 100.00 3,600.00 0.00 0.00 0.00 0.00 -
5.2.3. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
CR Door 50.00 1,800.00 0.00 0.00 0.00 0.00 -
5.2.4. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Lockset installation (3 sets) 150.00 5,400.00 0.00 0.00 0.00 0.00 -
5.3.
Fixtures - Plumbing (Toilet bowl, sink, 2 faucets) Electrical
5.3.1. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Plumbing (Toilet bowl, Lavatory, Faucets) 500.00 18,000.00 0.00 0.00 0.00 0.00 -
5.3.2. 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Electrical (CO, Switches, Wirings) 350.00 12,600.00 0.00 0.00 0.00 0.00 -

6 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
RETENTION AND TURN OVER PER UNIT 500.00 18,000.00 0.00 0.00 0.00 0.00 -

8,880