MERGE

Construction, Inc.

Project : Proposed Two Storey Residential House

Date : September 14, 2012

Materials Labor
Item No. Description Qty Unit Subtotal Item Total
U/P Amount U/P Amount
1 Mobilization PHP 20,750.00
1.1 Mobilization and Demobilization 1.00 lot 1200.00
1.2 Temporary facilities 1.00 lot 1200.00
1.3 Electrical/Water Consumption 1.00 lot 12100.00
1.4 General Cleaning/Clearing 1.00 lot 6250.00

2 Excavation PHP 3,492.51

2.1 Backfilling and Compaction 9.72 cum 68.50 665.82
2.2 Gravel Bedding 2.49 cum 550.00 1366.75 192.50 478.36
2.5 Soil Protection 49.70 sqm 135.00 6709.50 47.25 2348.33

3 Formworks PHP 92,137.50

3.1 Column 84.84 sqm 350.00 29694.00 122.50 10392.90 40086.90
3.2 Beams/Girders 63.95 sqm 350.00 22382.50 122.50 7833.88 30216.38
3.3 Slab on Fill 46.21 sqm 350.00 16173.50 122.50 5660.73 21834.23
3.4 Suspended Slab 46.21 sqm 350.00 16173.50 122.50 5660.73 21834.23
3.5 Form Oil 7 gal 50.00 350.00 17.50 122.50 472.50
3.6 Nails 36.5 kgs 65.00 2372.50 22.75 830.38 3202.88

4 Scaffoldings PHP 48,213.90

4.1 Column 72.90 sqm 350.00 25515.00 122.50 8930.25 34445.25
4.2 Beams/Girders 12.28 sqm 350.00 4298.00 122.50 1504.30 5802.30
4.3 Slab 16.86 sqm 350.00 5901.00 122.50 2065.35 7966.35

5 Reinforcing Bars PHP 274,419.98

5.1 Footing
a 12mm dia. x 6m 175.82 kgs 68.00 11956.03 23.80 4184.61 16140.64
b 16mm dia. x 6m 236.85 kgs 68.00 16105.80 23.80 5637.03 21742.83
5.1 Footing Tie Beam 227.38 kgs 68.00 15461.84 23.80 5411.64 20873.48
5.1 Beams 68.00
a 12mm dia. x 6m 58.61 kgs 68.00 3985.34 23.80 1394.87 5380.21
b 16mm dia. x 6m 113.69 kgs 68.00 7730.78 23.80 2705.77 10436.56
5.5 Roof Beams 217.90 kgs 68.00 14817.20 23.80 5186.02 20003.22
5.6 Slab 687.31 kgs 68.00 46737.22 23.80 16358.03 63095.24
5.7 Stirrups 1223.38 kgs 68.00 83189.84 23.80 29116.44 112306.28
5.8 #16 GI Tie Wire 47.0 roll 70.00 3290.00 24.50 1151.50 4441.50
 Materials Labor
Item No. Description Qty Unit Sub Total Item Total
U/P Amount U/P Amount
6 Concreting PHP 92,707.47
6.1 Footings and Columns 9.40 cum 3130.00 29422.00 1095.50 10297.70 39719.70
6.2 Beams and Footing Tie Beam 4.57 cum 3130.00 14304.10 1095.50 5006.44 19310.54
6.3 Slab on Fill 4.59 cum 3130.00 14366.70 1095.50 5028.35 19395.05
6.4 Suspended Slab 3.38 cum 3130.00 10579.40 1095.50 3702.79 14282.19

7 Masonry PHP 27,025.00

7.1 Drywall Fiber Cement Brd. 4.5mmx4'x8' 36 pcs 250.00 9000.00 337.50 12150.00 21150.00
7.2 Drywall Fiber Cement Brd. 6.0mmx4'x8' 10 pcs 250.00 2500.00 337.50 3375.00 5875.00

8 Stairs PHP 37,781.10

8.1 C - 100 x 50 x 2.5 stringer 3.00 pcs. 1,270.00 3,810.00 444.50 1,333.50 5,143.50
8.2 C - 150 x 65 x 6 stringer 1.00 pc. 2,960.00 2,960.00 1,036.00 1,036.00 3,996.00
8.3 C - 150 x 75 x 3 stringer 1.00 pc. 1,270.00 1,270.00 444.50 444.50 1,714.50
8.4 L- 50 x 50 x 3 3.00 pcs. 1,250.00 3,750.00 437.50 1,312.50 5,062.50
8.5 Wood planks (50 x 275mm) 4.00 pcs. 746.00 2,984.00 261.10 1,044.40 4,028.40
8.6 Screw with wood fillers 70.00 pcs. 16.00 1,120.00 5.60 392.00 1,512.00
8.7 Ficem Board (6mm thk.) 9.00 pcs. 620.00 5,580.00 217.00 1,953.00 7,533.00
8.8 Gusset Plate (6mm thk.) 4.00 pcs. 270.00 1,080.00 94.50 378.00 1,458.00
8.9 Base Plate (150 x 150 x 6mm) 4.00 pcs. 370.00 1,480.00 129.50 518.00 1,998.00
8.10 12-dia x 200mm A325 bolts 32.00 pcs. 47.00 1,504.00 16.45 526.40 2,030.40
8.11 Stiff plate 34.00 pcs. 72.00 2,448.00 25.20 856.80 3,304.80

9 Roofing PHP 186,422.85

9.1 LC - 140 x 43 x 14 x 2 4.00 pcs. 540.00 2,160.00 189.00 756.00 2,916.00
9.2 LC - 140 x 43 x 12 x 1.5 4.00 pcs. 320.00 1,280.00 112.00 448.00 1,728.00
9.3 L- 38 x 38 x 38 1.00 pc. 220.00 220.00 77.00 77.00 297.00
9.4 Roof tiles (0.31 x 0.31) 1,257.00 pcs. 61.00 76,677.00 21.35 26,836.95 103,513.95
9.5 JEA Span 45 Hat Type Purlins 82.00 pcs. 270.00 22,140.00 94.50 7,749.00 29,889.00
9.6 Steel Plate 26.00 pcs. 84.00 2,184.00 29.40 764.40 2,948.40
9.7 Stiff Plate 20.00 pcs. 72.00 1,440.00 25.20 504.00 1,944.00
9.8 Pedestal Plate 6.00 pcs. 87.00 522.00 30.45 182.70 704.70
9.9 Gusset Plate 12.00 pcs. 270.00 3,240.00 94.50 1,134.00 4,374.00
9.10 Ceiling Boards (4' x 10') 18.00 pcs. 342.00 6,156.00 119.70 2,154.60 8,310.60
9.11 Lumber (2" x 2" x 12') 71.00 pcs. 175.00 12,425.00 61.25 4,348.75 16,773.75
9.12 Hip Rolls (2.10) 28.00 pcs. 242.00 6,776.00 84.70 2,371.60 9,147.60
9.13 Nails 6.50 kilos 54.00 351.00 18.90 122.85 473.85
9.14 Eaves 30.00 m. 84.00 2,520.00 29.40 882.00 3,402.00

10 Interior Wall Finishes PHP 31,351.81

10.1 Masonry Putty 8 gal 650.00 5200.00 227.50 1820.00 7020.00
10.2 Paint Latex Flat white 19 gal 510.00 9690.00 178.50 3391.50 13081.50
10.4 Paint Latex Semi Gloss white 7 gal 620.00 4340.00 217.00 1519.00 5859.00
10.5 T&B Wall tiles (300x300mm Ceramic Wall Tile) 12.43 sqm 355.00 4410.88 37.50 465.94 4876.81
10.7 Paint Rollers 7'' 7 pcs 35 245 38.50 269.50 514.50

11 Exterior Wall Finishes PHP 8,127.00

11.1 Masonry Putty 3 gal 650.00 1950.00 25.00 75.00 2025.00
11.2 Paint Latex Flat white 4 gal 510.00 2040.00 178.50 714.00 2754.00
11.3 Paint Latex Semi Gloss white 4 gal 620.00 2480.00 217.00 868.00 3348.00
 Materials Labor
Item No. Description Qty Unit Sub Total Item Total
U/P Amount U/P Amount
12 Floor Finishes PHP 35,588.70
12.1 Ground Floor (600x600mm Ceramic Tiles) 42.91 sqm 375.00 16091.25 37.50 1609.13 17700.38
12.2 Plain Cement Finish 4.92 sqm 32.50 159.90 37.50 184.50 344.40
12.3 T&B (300x300mm Unglazed Ceramic Tiles) 3.38 sqm 120.00 405.60 37.50 126.75 532.35
12.4 Second Floor (100x900mm Wood Grain Vinyl) 46.29 sqm 330.00 15275.70 37.50 1735.88 17011.58

13 Ceiling Finishes PHP 61,934.10

13.1 Fascia Board 12mmx10'x8' 7 pcs 1500.00 56250.00 37.50 262.50 56512.50
13.2 Flat Wall Enamel 4 gal 655.00 2620.00 229.25 917.00 3537.00
13.3 Quick Dry Enamel 2 gal 698.00 1396.00 244.30 488.60 1884.60

14 Doors and Windows PHP 83,497.50

14.1 45mm Thk HOF Panel Door 1 set 4850.00 4850.00 1697.50 1697.50 6547.50
14.2 Sliding Door with Fixed Panel 1 set 13890.00 13890.00 4861.50 4861.50 18751.50
14.3 45mm Thk HOF Flush Door 2 set 4545.00 9090.00 1590.75 3181.50 12271.50
14.4 35mm Thk. PVC Door Panel 1 set 1940.00 1940.00 679.00 679.00 2619.00
14.5 1.8x1.2m Sliding Window with Fixed Panel 1 set 4100.00 4100.00 1435.00 1435.00 5535.00
14.6 1.2x1.8 Sliding Window with Fixed Panel 2 set 4000.00 8000.00 1400.00 2800.00 10800.00
14.7 0.8x1.2 Sliding Window with Fixed Panel 8 set 1600.00 12800.00 560.00 4480.00 17280.00
14.8 0.8x0.8 Sliding Window with Fixed Panel 1 set 1280.00 1280.00 448.00 448.00 1728.00
14.9 0.4x0.4 Sliding Window with Fixed Panel 2 set 1250.00 2500.00 437.50 875.00 3375.00
14.10 0.9x2.1 Fixed Window with Fixed Panel 2 set 1700.00 3400.00 595.00 1190.00 4590.00

15 Plumbing PHP 20,347.00

15.1 Sanitary Waste & vent PVC Pipes (100mm dia.) 1 lot 3265.00 3265.00
15.2 Storm Drainage (6x100mm dia) 1 lot 3365.00 3365.00
15.3 Waterline PVC 1 lot 2023.00 2023.00
15.4 Installation of Plumbing Fixtures 1 lot 8844.00 8844.00
15.5 Testing and Commissioning 1 lot 2850.00 2850.00

16 Plumbing Fixtures PHP 8,535.00

16.1 Water Closet 1 set 1225.00 1225.00
16.2 Lavatory 1 set 650.00 650.00
16.3 Lavatory Faucet 1 set 175.00 175.00
16.4 Soap Holder 1 set 85.00 85.00
16.5 Towel Rail 1 set 1385.00 1385.00
16.6 Paper Holder 1 set 75.00 75.00
16.7 Shower Head 1 set 1480.00 1480.00
16.8 Shower valve 1 set 1200.00 1200.00
16.9 Floor Drain 1 set 145.00 145.00
16.10 Kitchen Sink 1 set 1940.00 1940.00
16.11 Kitchen Sink Faucet 1 set 175.00 175.00

TOTAL AMOUNT PHP 1,032,331.42

Submitted By:

MERGE CONSTRUCTION, INC.

c/o
Erika Jenelle B. Burdeos
Construction Manager