Subject : VERDANT MODEL UNIT

FA = 64.00sqm, CIP Wall System,4BR, 2TB, LA=80sqm PROPOSED HOUSE BUDGET

Location : Orchard Place, Pinagbarilan, Bulacan
(DUPLEX)
Owner : Prominence Property Incorporated
Date : May 16, 2018
Module Units Unit Ref. Direct Weight Award
Pay Items
No. Cost Qty. Cost % Cost
Module I SUB-STRUCTURE 52,487.07 9.29% 59,742.06
1.01 Layout, Batterboards & Excavation cum 658.72 6.08 2,962.27 0.62% 4,007.67
1.02 2500 psi RC Wall Footing sqm 1,717.61 10.14 15,979.77 2.71% 17,416.58
1.03 Wooden Zucallo Forms,600x2400mm bf 11.11 484.00 4,721.99 0.84% 5,376.00
1.04 2500 psi Zucallo Wall sqm 1,038.67 15.21 13,791.17 2.46% 15,798.16
1.05 Septic Vault,1200x2800x1600mm unit 17,143.64 1.00 15,031.87 2.67% 17,143.64
Module II GROUND FLOOR RC WALL 59,908.17 10.39% 66,764.06
2.01 Wires & Conduits lm 97.42 45.34 3,953.19 0.69% 4,417.03
2.02 PVC Pipes & Fittings lm 116.41 30.00 2,977.87 0.54% 3,492.34
2.03 GF Wall Concreting sqm 939.42 62.65 52,977.11 9.16% 58,854.70
Module III SECOND FLOOR SUSPENDED SLAB 41,768.55 7.35% 47,218.49
3.01 2F Slab Concreting cum 16,461.04 2.87 41,768.55 7.35% 47,218.49
Module IV SECOND FLOOR RC WALL 66,459.45 11.64% 74,797.68
4.01 Wires & Conduits lm 90.36 62.40 4,898.33 0.88% 5,638.15
4.02 2F Wall Concreting sqm 954.45 72.46 61,561.13 10.76% 69,159.52
Module VA STEEL FRAMING WORKS 22,606.64 3.82% 24,558.75
5.01 Roof Framing lm 134.20 183.00 22,606.64 3.82% 24,558.75
Module VB ROOFING & ACCESSORIES 25,142.79 4.13% 26,576.59
5.04 Prepainted GI Roof and Accessories ln.m. 458.58 44.34 19,553.68 3.16% 20,333.66
5.05 PVC Downspouts & Catchbasins set(s) 1,560.73 4.00 5,589.11 0.97% 6,242.94
Module VC MISCELLANEOUS CONCRETE 13,806.97 2.44% 15,652.69
5.06 RC Kitchen Counter sqm 3,475.11 0.84 2,592.56 0.45% 2,919.10
5.07 Concrete Stair Case sqm 3,292.69 3.69 10,685.62 1.89% 12,150.03
5.08 Concrete Pads, 100x300x1000mm set(s) 291.78 2.00 528.79 0.09% 583.57
Module VD MASONRY FINISHES 69,942.67 12.64% 81,254.49
5.09 Exterior Steel Doors & Jambs set(s) 8,010.38 2.00 15,475.00 2.49% 16,020.75
6.07 CHB Wall Masonry/ CR Flooring sqm 975.18 19.62 16,534.92 2.98% 19,130.68
5.10 Wall & Concrete Finishes sqm 170.04 228.78 31,939.28 6.05% 38,902.02
5.11 Concrete Mouldings & Canopy sqm 5,053.36 1.43 5,993.47 1.12% 7,201.04
Module VI SLAB-ON-FILL 31,074.43 5.21% 33,482.63
6.01 2000 psi Slab-on-Fill, 100mm sqm 751.02 30.17 21,119.75 3.52% 22,654.67
6.02 PVC Pipes & Fittings lm 116.23 40.50 4,353.05 0.73% 4,707.24
6.03 Wires & Conduits lm 136.02 45.00 5,601.63 0.95% 6,120.72
Module VIIA CARPENTRY 73,239.33 12.36% 79,421.69
7.01 Ceilings, Eaves & Vents sqm 564.03 47.28 23,735.64 4.15% 26,667.27
7.02 Dry Wall Partitions(Double-walled) sqm 366.97 43.20 14,622.40 2.47% 15,852.99
7.03 Interior Doors & Jambs set(s) 4,724.33 6.00 27,535.00 4.41% 28,346.00
7.04 Cabinet Doors set(s) 1,049.46 6.00 5,436.50 0.98% 6,296.78
7.05 Wires & Conduits lm 112.93 20.00 1,909.79 0.35% 2,258.65
Module VIIIA FINISHING WORKS 57,917.59 10.01% 64,365.19
5.02 Stair Railings lm 555.05 6.60 3,219.00 0.57% 3,663.32
5.03 Aluminum Windows sqft 2,442.60 10.00 23,600.00 3.80% 24,426.00
8.00 Tileworks sqm 769.47 23.09 15,810.90 2.76% 17,767.15
8.01 1st Coat Painting sqm 44.57 404.06 14,922.06 2.80% 18,007.81
8.02 Lot Levelling sqm 10.05 49.84 365.63 0.08% 500.91
Module VIIIB MOVE-IN WORKS 63,148.99 10.72% 68,909.24
8.03 Plumbing Fixtures unit 4,197.63 7.00 28,436.40 4.57% 29,383.42
8.04 Electrical Fixtures fixt 216.48 70.00 14,416.67 2.36% 15,153.36
8.05 Final Coat Painting sqm 54.33 407.53 18,424.71 3.44% 22,140.43
8.06 Clean-up & Turnover unit 526.32 1.00 443.84 0.08% 526.32
8.07 Tapping To Main lm 284.28 6.00 1,427.37 0.27% 1,705.70
House Construction Cost 577,502.66 100.00% 642,743.56
Material Cost 425,976.52
Labor Cost 216,767.04
TOTAL PROJECT COST 642,743.56
Cost / Sq. m. 10,042.87
OFM Cost 224,699.25
TAXABLE Amount (Labor & CFM) 418,044.31
VAT 12% 50,165.32
TOTAL PROJECT COST VAT Inclusive 692,908.88
Cost / Sq. m. 10,826.70

Note:
1.0 Update Material Price 2019, Labor Cost 2019
2.0 3.50% added on CFM (for Price escalation)
3.0 37% added on CFL (15% for Contractors Markup & Profit, 12% for Overhead Cost, 5% for Contingencies, 5% for Taxes)

Prepared by: Checked & Noted by: Noted & Approved by:

________________ _________________ ________________

Jay Russel Fajarito Ar Jason Hernandez Maricel Esaac JOHN PAUL T. DY
A&E Department A&E Department PDM President

Page 1 of 1