Bridgette (OTC)

SUNTRUST PROPERTIES, INC.
PLANNING AND DESIGN GROUP
PROJECT: BRIDGETTE HOUSE MODEL
SUNTRUST PALM CITY SUBDIVISION

LOCATION:
Brgy. Mankilam, Tagum City, Davao del Norte
B I L L O F M A T E R I A L S
MATERIALS COST
ITEM PARTICULARS QTY UNIT
UNIT COST TOTAL
A. EARTHWORKS
1.0 EARTHWORKS
Excavation 24.92 cu.m - -
Backfilling, Compaction and Lot Levelling 12.87 cu.m - -
Disposal of Excess Soil Materials 12.04 cu.m - -
B. CONCRETE & MASONRY WORKS

1.0 LAYOUT & STAKING
2" x 2" x 12' Rough/Coco Lumber 20.00 pcs. 92.00 1,840.00
3" CWN 0.36 kgs 117.00 42.49
2.0 FORM WORKS & SCAFFOLDINGS

1/2" x 4' x 8' Ordinary/Form Plywood 22.00 pcs. 600.00 13,200.00
2" x 2" x 12' Form/Coco Lumber 140.00 pcs. 92.00 12,880.00
4" CWN 14.00 kgs 114.50 1,603.00
3" CWN 12.00 kgs 117.00 1,404.00
2" CWN 9.00 kgs 122.50 1,102.50
3.0 FOUNDATIONS
3.1 Column Footings( CF-1)
Ready-Mixed Concrete (f'c=3,000 psi) 2.41 cu.m
Cement (Portland, 40kg) 22.00 bags 240.00 5,280.00
Sand 1.20 cu.m 550.00 661.57
3/4" Gravel 2.41 cu.m 805.00 1,936.59
16mm Ø x 6.0m Deformed Steel Bar 21.00 pcs. 412.80 8,668.80
Ga. # 16 Tie Wire 2.91 kgs 79.00 230.07
G-1 Gravel 0.44 cu.m 805.00 352.11
3.2 Wall Footings

Sand 1.41 cu.m 550.00 775.61
3/4" Gravel 2.82 cu.m 805.00 2,270.42
Ga. # 16 Tie Wire 2.07 kgs 79.00 163.55
G-1 Gravel 0.80 cu.m 805.00 643.36
4.0 SLAB ON FILL (G/F Slab)

4.1 G/F Slab
Sand 1.79 cu.m 550.00 985.27
3/4" Gravel 3.58 cu.m 805.00 2,884.16
Ga. # 16 Tie Wire 1.33 kgs 79.00 104.89
G-1 Gravel 2.17 cu.m 805.00 1,747.98
4.2 Carport
Sand 0.85 cu.m 550.00 465.85
3/4" Gravel 1.69 cu.m 805.00 1,363.67
Ga. # 16 Tie Wire 0.56 kgs 79.00 44.63
G-1 Gravel 0.92 cu.m 805.00 743.82
4.3 Porch
Cement (Portland, 40kg) 2.15 bags 240.00 516.78
Sand 0.14 cu.m 550.00 78.95
3/4" Gravel 0.29 cu.m 805.00 231.12
10mm Ø x 6.0m Deformed Steel Bar 2.00 pcs. 162.62 325.24
Ga. # 16 Tie Wire 0.11 kgs 79.00 8.41
G-1 Gravel 0.17 cu.m 805.00 140.07
5.0 SECOND FLOOR

5.1 Metal Deck System
0.80mm thk x 465mm LS Flatdeck 80.50 Lm 375.00 30,187.50
12" x 25" Steel Teckscrew (Full Thread) 300.00 pcs 1.26 378.00
Sand 1.52 cu.m 550.00 838.56
3/4" Gravel 3.05 cu.m 805.00 2,454.69
Ga. # 16 Tie Wire 1.39 kgs 79.00 109.90
Page 1 of 31
MATERIALS COST
UNIT COST TOTAL
6.0 BEAMS AND COLUMNS

6.1 Major Beams (B-1, B-2, B-3, CB-1)
Sand 1.30 cu.m 550.00 713.70
3/4" Gravel 2.60 cu.m 805.00 2,089.20
Ga. # 16 Tie Wire 13.09 kgs 79.00 1,033.87
6.2 Columns (C-1, PC-1)

Sand 1.78 cu.m 550.00 979.73
3/4" Gravel 3.56 cu.m 805.00 2,867.93
Ga. # 16 Tie Wire 16.70 kgs 79.00 1,319.37
6.3 Roof Beams (RB-1)

Sand 0.60 cu.m 550.00 332.64
3/4" Gravel 1.21 cu.m 805.00 973.73
Ga. # 16 Tie Wire 4.47 kgs 79.00 353.04
7.0 CHB WALL

7.1 6" thk CHB, Rebars & Mortar
6" thk. Non-Load Bearing CHB 1,726.00 pcs. 16.00 27,616.00
Sand 10.19 cu.m 550.00 5,606.48
Ga. # 16 Tie Wire 3.32 kgs 79.00 262.04
7.2 Plaster
Sand 5.96 cu.m 550.00 3,276.90

4" thk. Non-Load Bearing CHB 161.00 pcs. 14.00 2,254.00
Sand 0.40 cu.m 550.00 221.38
Ga. # 16 Tie Wire 0.31 kgs 79.00 24.46
7.4 Plaster
Sand 0.49 cu.m 550.00 271.26
8.0 CONCRETE STAIRS

Ready-Mixed Concrete (f'c=3,000 psi) 1.67
Sand 0.83 cu.m 550.00 458.25
3/4" Gravel 1.67 cu.m 805.00 1,341.41
Ga. # 16 Tie Wire 1.00 kgs 79.00 79.00
9.0 KITCHEN COUNTER

4" thk. Non-Load Bearing CHB 20.00 pcs. 14.00 280.00
Ready-Mixed Concrete (f'c=3,000 psi)
Sand 0.28 cu.m 550.00 153.89
3/4" Gravel 0.38 cu.m 805.00 304.29
Ga. # 16 Tie Wire 0.29 kgs 79.00 22.75
10.0 TILE WORKS

10.1 G/F Floor Finish
24" x 24" (0.60m X 0.60m) Ceramic Tiles 97.00 pcs. 195.00 18,915.00
Sand 0.79 cu.m 550.00 435.19
Tile Grout (5 kg/bag) 7.00 bags 195.00 1,365.00
10.2 Carport
16" x 16" (0.40m X 0.40m) Rustic Ceramic Tiles 29.00 pcs. 77.51 2,247.79
Sand 0.15 cu.m 550.00 81.95
Tile Grout (5 kg/bag) 1.00 bags 195.00 195.00
#10 Pebbles 3.00 bags 280.00 840.00
10.3 Porch
12" x 12" (0.30m X 0.30m) Rustic Ceramic Tiles 27.00 pcs. 37.00 999.00
Sand 0.07 cu.m 550.00 39.88
#10 Pebbles 1.00 bags 280.00 280.00
10.4 2/F Floor Finish

Page 2 of 31
MATERIALS COST
UNIT COST TOTAL
Sand 0.76 cu.m 550.00 419.65
10.5 T&B Floor Finish

12" x 12" (0.30m X 0.30m) Ceramic Unglazed Tiles 62.00 pcs. 37.18 2,305.16
Sand 0.13 cu.m 550.00 69.16
10' Tile Trim 2.00 pcs. 50.00 100.00
10.6 T&B Wall Finish

Sand 0.43 cu.m 550.00 237.19
10' Tile Trim 6.00 pcs. 50.00 300.00
10.7 Kitchen Counter

24" x 24" (0.60m X 0.60m) Porcelain Tiles 5.00 pcs. 210.92 1,054.60
Sand 0.01 cu.m 550.00 5.75
10' Tile Trim 1.00 pcs. 50.00 50.00
11.0 SPECIAL FINISHES

11.1 Decorative Cladding
Accent Exterior Wall Moulding 1.00 lot 4,000.00 4,000.00
11.2 Doors and Windows Canopy 23.80 l.m.
Sand 0.48 cu.m 550.00 261.80
3/4" Gravel 0.95 cu.m 805.00 766.36
Ga. # 16 Tie Wire 0.90 kgs 79.00 71.10
11.3 Window Moulding
Window Moulding 70.62 l.m. 50.00 3,531.00
12.0 WATERPROOFING
12.1 Integral Type (Mixed w/ Concrete)
SAHARA Cement Waterproofing Compound (1 kg packs) 2.00 packs 28.00 56.00
12.2 Fluid Applied (applied by Roller or Brush)

SAKURA Hydra-Shield (Compoenet A & B)
1.00 gals 840.00 840.00
Cementitious Heavy Duty Waterproofing
C. CARPENTRY WORKS
1.0 CEILINGS
1.1 Roof Eaves
4.5mm thk. x 4' x 8' Fibre Cement Board 8.00 pcs. 480.00 3,840.00
1" x 2" x 16' Metal Furring Channel 5.00 pcs. 85.00 425.00
1" x 1" x 10' Metal Wall Angle 8.00 pcs. 42.00 336.00
5/32" Ø (3.9mm) x 1/2" Blind Rivet 83.00 pcs. 0.36 29.88
#7 x 3/4" (20mm) Silver Screw 277.00 pcs. 2.00 554.00
1.2 Air Vent
1" x 1" x 12' S4S 2.00 pcs. 50.00 100.00
Insect Wire Screen 1.00 sq.m 105.00 105.00
1" Finishing Nail 0.25 kgs. 85.00 21.25
1.3 G/F Ceiling

4.5mm thk. x 4' x 8' Fibre Cement Board 1.00 pcs. 480.00 480.00
1.4 2/F Interior Ceiling

2.0 STAIRS
2" x 12" x 12' S4S Kiln-Dried Tanguile 5.00 pcs. 1,200.00 6,000.00
DAVIES Oil Woodstain 1.00 gals 420.00 420.00
DAVIES 701 Hi-Solids Sanding Sealer 1.00 gals 512.00 512.00
DAVIES Clear Varnish 1.00 gals 528.00 528.00
Sandpaper #180 5.00 pcs. 17.00 85.00
2" CWN 2.00 kgs 58.00 116.00
3.0 CABINETS
2.1 Kitchen Utility Cabinets
3/4" thk. x 4' x 8' Ordinary Plywood 2.00 pcs. 897.00 1,794.00
2" x 3" x 12' S4S Lumber 6.00 pcs. 270.00 1,620.00
3/4" x 3/4" x 12' S4S Lumber, 1" x 1" x 12' S4S 8.00 pcs. 50.00 400.00
Concealed Hinges (w/ screws) 12.00 pcs. 50.00 600.00
2" Common Wire Nail 1.00 kgs 58.00 58.00
1" Finishing Nail 1.00 kgs 85.00 85.00
4.0 DOUBLE WALL PARTITION
Page 3 of 31
MATERIALS COST
UNIT COST TOTAL
1.1 Carpentry Works
2" x 3" x 10' Metal Track 8.00 pcs. 100.00 800.00
2" x 3" x 10' Metal Stud 31.00 pcs. 100.00 3,100.00
#10 x 1-1/4" (32mm) Silver Screw 1,395.00 pcs. 2.00 2,790.00
1.6 Miscellaneous Items

1" Concrete Nail 4.31 kgs 85.00 366.66
5/32" Ø (3.9mm) Drill Bit 1.00 pcs. 87.00 87.00
STIKWEL Wood Glue (1lit) 5.00 tubs 117.50 587.50
1/8" Ø (3.175mm) Drill Bit 1.00 pcs. 87.00 87.00
3.0 DOORS, WINDOWS & MILL WORKS

3.1 Doors
D-1 ( 0.90m x 2.10m Solid Wood Panel Door on Solid Wood Jamb) 1.00 set 6,700.00 6,700.00
D-2 ( 0.90m x 2.10m Solid Wood Panel Door on Metal Door Jamb) 1.00 set 6,700.00 6,700.00
D-4 ( 0.70m x 2.10m PVC Door w/ Louvers on PVC Door Jamb) 2.00 set 1,800.00 3,600.00
D-3 ( 0.80m x 2.10m ) 3.00 set 4,950.00 14,850.00
(High Density Fiberboard Panel Door on Solid Wood Jamb)
Lockset (Door Knob) 3.00 set 400.00 1,200.00
Double Deadbolt Lockset (for Main Door and Service Door) 2.00 set 330.00 660.00
Loose-Pin Hinges (4pcs/door for Panel Door) 8.00 pcs 80.00 640.00
Fixed Butt Hinges (3pcs/door for Service Door) 9.00 pcs 28.00 252.00
3.2 Windows
W-1 (0.50m x 2.10m White Powder Coated Aluminum Framed Awning

1.00 sets 4,200.00 4,200.00
Window w/ 6mm thk. Light Gray glass included)
W-2 (1.20m x 1.20m white Powder Coated Aluminum Framed Sliding

9.00 sets 5,760.00 51,840.00

1.00 sets 4,800.00 4,800.00
W-4 (0.60m x 0.40m white Powder Coated Aluminum Framed Awning

1.00 sets 960.00 960.00

1.00 sets 1,440.00 1,440.00
W-6 (1.20m x 1.80m white Powder Coated Aluminum Framed Fixed &
1.00 sets 8,640.00 8,640.00
Sliding Window w/ 6mm thk. Light Gray glass included)
W-7 (0.8m x 1.20m white Powder Coated Aluminum Framed Fixed

1.00 sets 3,840.00 3,840.00
Corner Window w/ 6mm thk. Light Gray glass included)

1.00 sets 3,840.00 3,840.00
Consumables 1.00 lot 2,500.00 2,500.00
E. STEEL WORKS
1.0 STAIRS
2" x 1/4" thk. x 6.0m Flat Bar 2.00 pcs. 696.00 1,392.00
1-1/2" x 1/2" thk. x 6.0m Flat Bar 5.00 pcs. 722.00 3,610.00
1" x 1/4" thk. x 6.0m Flat Bar 2.00 pcs. 162.00 324.00
Consumables (welding rod, anchor bolts, etc.) 1.00 lot 2,500.00 2,500.00
2.0 CATCH BASIN

Catch Basin Steel Grille Cover
L 1-1/4" x 1-1/4" x 3/16" thk. x 6.0m 2.00 pcs. 525.00 1,050.00
Welding Rod 20.00 pcs. 3.15 63.00
3.0 ROOF FRAMING

1.1 Roof Framing
LC 50mm x 150mm x 2.0mm thk. x 6.0m 8.00 pcs. 950.00 7,600.00
Consumables (welding rod, base plate, etc,) 1.00 lot 2,000.00 2,000.00
1.2 Fascia and Frame

9.0mm thk. x 10" x 8' HardiFlex Senepa 15.00 pcs. 205.00 3,075.00
L 1-1/4" x 1-1/4" x 3/16" thk. x 6.0m 7.00 pcs. 525.00 3,675.00
1/4" Ø x 1" (6 x 25mm) Ficem Tekscrew 300.00 pcs. 1.50 450.00
Welding Rod 100.00 pcs. 3.15 315.00
4.0 MISCELLANEOUS
4" Ø Diamond Cutting Disc 1.00 pcs. 400.00 400.00
4" Ø Grinding Disc 1.00 pcs. 40.00 40.00
5/32" Ø (3.9mm) Drill Bit 1.00 pcs. 87.00 87.00
1/4" Ø (6.0mm) Drill Bit 1.00 pcs. 87.00 87.00
F. ROOFING & TINSMITHRY WORKS
Page 4 of 31
MATERIALS COST
UNIT COST TOTAL
1.0 ROOFING
Ga. #26 Twin Rib Type G.I. Sheet 64.00 sq.m 280.00 17,920.00
Ga. #24 Ordinary-bend Gutter x2.44m 8.00 pcs 450.00 3,600.00
Ga. #24 Flashing x 2.44m 6.00 pcs 350.00 2,100.00
Ga. #24 End Wall Flashing x 2.44m 2.00 pcs 350.00 700.00
Ga. #24 Ridge Roll x 2.44m 5.00 pcs 350.00 1,750.00
Insulation( 4.0mm POLYNUM Super ) 64.00 sq.m 200.00 12,800.00
2.0 MISCELLANEOUS 1.00 lot 3,000.00 3,000.00
G. PLUMBING & SANITARY WORKS

1.0 SEWER & DRAINAGE
1.1 Pipes & Fittings (CROWN Pipes Series 600)
4" Ø PVC Clean Out w/ Plug (100 mm) 4.00 pcs. 79.00 316.00
2" Ø PVC P-Trap w/ Plug (50 mm) 5.00 pcs. 82.00 410.00
4" Ø x 3.0m PVC Pipe (100 mm) 15.00 pcs. 618.00 9,270.00
4" x 4" PVC Wye (100 x 100 mm) 4.00 pcs. 135.00 540.00
4" x 3" PVC Wye (100 x 75 mm) 2.00 pcs. 133.00 266.00
4" x 2" PVC Wye (100 x 50 mm) 2.00 pcs. 127.00 254.00
4" x 4" PVC Sanitary Tee (100 x 100 mm) 2.00 pcs. 168.00 336.00
4" Ø (100 mm) 45° PVC Elbow 5.00 pcs. 58.00 290.00
2" Ø (50 mm) 45° PVC Elbow 4.00 pcs. 35.00 140.00
4" Ø (100 mm) 90° PVC Elbow 2.00 pcs. 94.00 188.00
2" Ø (50 mm) 90° PVC Elbow 2.00 pcs. 50.00 100.00
4" Ø PVC Socket / Coupling (100 mm) 5.00 pcs. 89.00 445.00
Solvent Cement (400 mL/can) 5.00 pcs. 99.00 495.00
1.2 Septic Tank (w/ Concrete Manhole Cover)

Sand (4" Bedding) 0.30 cu.m. 550.00 165.00
AMAPEX Purifying Septic Tank (Round Type) 1.00 sets 5,000.00 5,000.00
Sand 0.20 cu.m. 550.00 110.00
3/4" Gravel 0.30 cu.m. 805.00 241.50
Ga. # 16 Tie Wire 0.20 kgs 79.00 15.80
1.3 Storm Drainage / Catch Basin

Masonry Works
2" thk. G-1 Gravel (as filter) 0.06 cu.m. 700.00 42.00
Sand 0.46 cu.m. 550.00 250.28
3/4" Gravel 0.20 cu.m. 805.00 162.71
Ga. # 16 Tie Wire 0.18 kgs 79.00 13.98
2.0 WATER LINE SYSTEM

2.1 Water Supply Pipes & Fittings
Water Meter 1.00 set 2,000.00 2,000.00
Gate Valve 1/2" 1.00 pcs. 220.00 220.00
Check Valve 1/2" 1.00 pcs. 574.75 574.75
GI Nipple 1/2" 6.00 pcs. 16.00 96.00
PVC Pipe 1/2" x 3.0m (with Hub) 10.00 pcs. 55.00 550.00
PVC Pipe 1/2" x 3.0m (Plain) 10.00 pcs. 50.00 500.00
PVC Coupling 1/2" 5.00 pcs. 10.00 50.00
PVC FemaleThreaded Adaptor 1/2" 5.00 pcs. 15.00 75.00
PVC Male Threaed Adaptor 1/2" 5.00 pcs. 15.00 75.00
PVC Elbow 1/2" 5.00 pcs. 10.00 50.00
PVC Elbow 1/2" (Threaded) 5.00 pcs. 15.00 75.00
PVC Tee 1/2" 10.00 pcs. 18.00 180.00
PVC Tee 1/2" (Threaded) 10.00 pcs. 18.00 180.00
End Cap/End Plug 10.00 pcs. 15.00 150.00
Teflon Tape 5.00 rolls 10.00 50.00
Solvent Cement (150cc/can) 5.00 can 70.00 350.00
3.0 PLUMBING FIXTURES

3.1 T&B FIXTURE
HCG Cezzane Bathroom Package 2.00 sets 15,500.00 31,000.00
Water Closet w/ Access (CS777LT/PB)
Lavatory (with Faucet, Supply Pipe, P-Trap & Fittings)
Soap Holder and Roll Paper Holder
Shower Head 1.00 sets 2,050.00 2,050.00
Shower Valve 1.00 sets 480.00 480.00
4" x 4" Floor Drain 2.00 pcs 80.00 160.00
3.2 KITCHEN FIXTURE
Kitchen Sink 1.00 sets 1,700.00 1,700.00
Kitchen Sink Faucet 1.00 sets 380.00 380.00
Kitchen Sink Strainer 1.00 sets 95.00 95.00
Angle Valve 1" x 3/8" 3.00 pcs. 55.00 165.00
GI Bushing Reducer 1" x 3/8" 1.00 pcs. 14.75 14.75
GI Nipple 3/8" x 2" 1.00 pcs. 15.00 15.00
Supply Pipe 1" (for kitchen sink only) 1.00 pcs. 85.00 85.00
Hose Bibb 1" (laundry) 1.00 pcs. 70.00 70.00
Plain Bibb 1" (foot bath) 1.00 pcs. 70.00 70.00
H. ELECTRICAL WORKS
Page 5 of 31
MATERIALS COST
UNIT COST TOTAL
1.0 SERVICE ENTRANCE
1.1 Service Entrance Post 0.65
Sand 0.32 cu.m. 550.00 178.34
3/4" Gravel 0.65 cu.m. 805.00 522.04
Ga. # 16 Tie Wire 0.92 kgs 79.00 72.72
1.2 Load Side (Wires & Conduits)

5.5mm2 THW Wire Solid Conductor 20.00 meters 38.50 770.00
25mm Ø x 3.0m RSC Pipe 1.00 pcs 285.20 285.20
25mm Ø x 3.0m PVC Pipe Sch.40 5.00 pcs 68.25 341.25
14.0mm2 THW Wire Solid Conductor, 22 mm2 30.00 meters 70.42 2,112.60
Electrical Tape 5.00 rolls 45.00 225.00
2.0 CIRCUIT HOMERUN

2.1 Wires & Conduits
2.0 mm2 TW Wire, Stranded Conductor 300.00 meters 20.00 6,000.00
5.5 mm2 TW Wire, Solid Conductor 100.00 meters 44.50 4,450.00
#24/4C Telephone Jacketed Wire 25.00 meters 24.75 618.75
RG 59 Coaxial Cable 50.00 meters 10.00 500.00
20mm dia. x 3.0m PVC pipe Sch.40 30.00 pcs 70.00 2,100.00
20mm dia. Flexible PVC Pipe 150.00 meters 7.00 1,050.00
20mm dia. 90° Long Radius PVC Elbow 5.00 pcs 53.00 265.00
20mm Ø Male Threaded Adaptor 25.00 pcs 15.00 375.00
20mm Ø Coupling 25.00 pcs 15.00 375.00
4" x 4" Junction Box (deep type) Ga.18 20.00 pcs 35.00 700.00
2" x 4" Utility Box (deep type) Ga.18 39.00 pcs. 30.00 1,170.00
2.2 Wiring Devices & Fixtures

1 Gang Telephone Modular Jack 1.00 sets 76.00 76.00
1.00 sets 76.00 76.00
1 Gang Switch w/ Plate Cover, 15 A 7.00 sets 95.00 665.00
Three-Way Switch w/ Plate Cover, 15 A 2.00 sets 270.00 540.00
Duplex Convenience Outlet, 360 W 16.00 sets 197.50 3,160.00
Aircon Outlet (230 V, 3-pole, 2 wire,with grounding) 3.00 sets 159.50 478.50
Range Outlet (230 V, 3-pole, 2 wire,with grounding) 1.00 sets 280.00 280.00
4" Ceramic Lamp Holder (Receptacle) 18.00 pcs. 40.00 720.00
3.0 PANEL BOARDS

Panel A: 70AT, 100AF, 220V, 60H, 2P Circuit Breaker 1.00 sets 4,000.00 4,000.00
Branches: [ 20AT, 2P ]
I. PAINTING WORKS
1.0 CONCRETE PAINT FINISH
1.1 Exterior Wall Finish 144.10 sq.m
Concrete Neutralizer 2.00 gal 460.00 920.00
Flat Latex Paint 12.00 gal 567.00 6,804.00
Pre Mixed Paint (Exterior Walls) 12.00 gal 860.00 10,320.00
Patching Compound 6.92 kgs 32.00 221.34
1.2 Interior Wall Finish 173.70 sq.m
Concrete Neutralizer 3.00 gal 460.00 1,380.00
Semigloss Latex Paint 14.00 gal 671.00 9,394.00
2.0 CARPENTRY PAINT FINISH

2.1 Dry Wall Partition 62.75 sq.m
2.2 Ceiling Finish (Eaves and Interior Ceiling) 78.69 sq.m

Semigloss Latex Paint (Interior Walls) 7.00 gal 671.00 4,697.00
2.3 Kitchen Cabinet Wood Finish 11.52 sq.m

Flat Wall Enamel Paint 1.00 gal 620.00 620.00
QDE Paint 1.00 gal 672.00 672.00
Glazing Putty 1.00 gal 590.00 590.00
2.5 Doors and Jambs Paint Finish 18.90 sq.m

Flat Wall Enamel Paint 2.00 gal 620.00 1,240.00
QDE Paint 2.00 gal 672.00 1,344.00
3.0 STEEL SURFACE FINISH

3.1 Purlin & Rafter Coating 76.80 sq.m
Primer Red Oxide 8.00 gal 437.00 3,496.00
Paint Thinner 3.00 gal 413.00 1,239.00
4.0 MISCELLANEOUS ITEMS

Polituff w/ Hardener 6.00 gal 690.00 4,140.00
Sandpaper # 100 20.00 pcs 100.00 2,000.00
Page 6 of 31
MATERIALS COST
UNIT COST TOTAL
Sandpaper # 180 30.00 pcs 17.00 510.00
Sandpaper # 240 50.00 pcs 17.00 850.00
Paint Brush 4" 5.00 pcs 73.00 365.00
Paint Brush 2" 5.00 pcs 35.00 175.00
Paint Brush 1" 5.00 pcs 15.00 75.00
Paint Roller 4" 5.00 pcs 45.00 225.00
Paint Roller 7" 5.00 pcs 55.00 275.00
3/4" Masking Tape (Big) 30.00 rolls 45.00 1,350.00
Rags 10.00 kgs 64.00 640.00
920,434.56
Page 7 of 31
G/F One World Square Building, No. 02 Upper McKinley Road
McKinley Town Center, Fort Bonifacio, Taguig City
Tel No.: (02) 856 - 6725 Fax N0.: (02) 856 - 6731

LOCATION:
MATERIALS COST LABOR COST

ITEM PARTICULARS QTY UNIT DIRECT COST SUBTOTAL
UNIT COST TOTAL UNIT COST TOTAL
A. EARTHWORKS Php 19,784.32
1.0 EARTHWORKS
Excavation 24.92 cu.m - - 482.57 12,025.21 12,025.21
Backfilling, Compaction and Lot Levelling 12.87 cu.m - - 344.69 4,437.80 4,437.80
Disposal of Excess Soil Materials 12.04 cu.m - - 275.75 3,321.31 3,321.31
B. CONCRETE & MASONRY WORKS Php 807,245.65

1.0 LAYOUT & STAKING 3,148.29
2" x 2" x 12' Rough/Coco Lumber 20.00 pcs. 115.81 2,316.14 38.05 761.08 3,077.22
3" CWN 0.36 kgs 147.28 53.49 48.39 17.58 71.07
2.0 FORM WORKS & SCAFFOLDINGS 119,315.18

1/2" x 4' x 8' Ordinary/Form Plywood 22.00 pcs. 755.26 16,615.80 248.18 5,459.94 22,075.74
1/4" x 4' x 8' Ordinary/Form Plywood 25.00 pcs. 453.16 11,328.95 148.91 3,722.69 15,051.64
2" x 2" x 12' Form/Coco Lumber 140.00 pcs. 115.81 16,212.99 38.05 5,327.58 21,540.57
4" CWN 14.00 kgs 144.13 2,017.81 47.36 663.05 2,680.86
3" CWN 12.00 kgs 147.28 1,767.32 48.39 580.74 2,348.06
2" CWN 9.00 kgs 154.20 1,387.80 50.67 456.03 1,843.83
3.0 FOUNDATIONS
3.1 Column Footings( CF-1) 28,646.84
Cement (Portland, 40kg) 22.00 bags 302.11 6,646.32 99.27 2,183.98 8,830.30
Sand 1.20 cu.m 692.32 832.76 227.50 273.65 1,106.41
3/4" Gravel 2.41 cu.m 1,013.31 2,437.72 332.97 801.03 3,238.76
16mm Ø x 6.0m Deformed Steel Bar 21.00 pcs. 519.62 10,912.05 170.75 3,585.69 14,497.74
Ga. # 16 Tie Wire 2.91 kgs 99.44 289.60 32.68 95.16 384.77
G-1 Gravel 0.44 cu.m 1,013.31 443.22 332.97 145.64 588.87
3.2 Wall Footings 24,247.34

Sand 1.41 cu.m 692.32 976.32 227.50 320.82 1,297.13
3/4" Gravel 2.82 cu.m 1,013.31 2,857.95 332.97 939.12 3,797.06
12mm Ø x 6.0m Deformed Steel Bar 7.00 pcs. 295.09 2,065.66 96.97 678.77 2,744.43
Ga. # 16 Tie Wire 2.07 kgs 99.44 205.88 32.68 67.65 273.53
G-1 Gravel 0.80 cu.m 1,013.31 809.84 332.97 266.11 1,075.95

4.1 G/F Slab 26,934.38
Sand 1.79 cu.m 692.32 1,240.23 227.50 407.54 1,647.77
3/4" Gravel 3.58 cu.m 1,013.31 3,630.50 332.97 1,192.98 4,823.49
Ga. # 16 Tie Wire 1.33 kgs 99.44 132.03 32.68 43.39 175.42
G-1 Gravel 2.17 cu.m 1,013.31 2,200.31 332.97 723.02 2,923.32
4.2 Carport 12,315.88
Sand 0.85 cu.m 692.32 586.40 227.50 192.69 779.09
3/4" Gravel 1.69 cu.m 1,013.31 1,716.55 332.97 564.06 2,280.61
Ga. # 16 Tie Wire 0.56 kgs 99.44 56.18 32.68 18.46 74.65
G-1 Gravel 0.92 cu.m 1,013.31 936.30 332.97 307.67 1,243.97
4.3 Porch 2,175.07
Cement (Portland, 40kg) 2.15 bags 302.11 650.51 99.27 213.76 864.27
Sand 0.14 cu.m 692.32 99.38 227.50 32.66 132.04
3/4" Gravel 0.29 cu.m 1,013.31 290.92 332.97 95.60 386.52
10mm Ø x 6.0m Deformed Steel Bar 2.00 pcs. 204.70 409.40 67.26 134.53 543.93
Ga. # 16 Tie Wire 0.11 kgs 99.44 10.58 32.68 3.48 14.06
G-1 Gravel 0.17 cu.m 1,013.31 176.32 332.97 57.94 234.25
Page 8 of 31
5.0 SECOND FLOOR

5.1 Metal Deck System 58,100.84
0.80mm thk x 465mm LS Flatdeck 80.50 Lm 472.04 37,999.20 155.11 12,486.51 50,485.71
12" x 25" Steel Teckscrew (Full Thread) 300.00 pcs 1.59 475.82 0.52 156.35 632.17
Ga. # 16 Tie Wire 1.39 kgs 99.44 138.34 32.68 45.46 183.80

6.1 Major Beams (B-1, B-2, B-3, CB-1) 65,128.77
Sand 1.30 cu.m 692.32 898.39 227.50 295.21 1,193.60
3/4" Gravel 2.60 cu.m 1,013.31 2,629.83 332.97 864.16 3,493.99
Ga. # 16 Tie Wire 13.09 kgs 99.44 1,301.41 32.68 427.64 1,729.05
6.2 Columns (C-1, PC-1) 66,136.51

Sand 1.78 cu.m 692.32 1,233.26 227.50 405.25 1,638.50
3/4" Gravel 3.56 cu.m 1,013.31 3,610.08 332.97 1,186.27 4,796.34
Ga. # 16 Tie Wire 16.70 kgs 99.44 1,660.79 32.68 545.74 2,206.53
6.3 Roof Beams (RB-1) 26,562.58

Sand 0.60 cu.m 692.32 418.72 227.50 137.59 556.31
3/4" Gravel 1.21 cu.m 1,013.31 1,225.70 332.97 402.76 1,628.47
Ga. # 16 Tie Wire 4.47 kgs 99.44 444.40 32.68 146.03 590.43
7.0 CHB WALL

7.1 6" thk CHB, Rebars & Mortar 128,771.29
6" thk. Non-Load Bearing CHB 1,726.00 pcs. 20.14 34,762.26 6.62 11,422.86 46,185.12
Sand 10.19 cu.m 692.32 7,057.28 227.50 2,319.02 9,376.30
Ga. # 16 Tie Wire 3.32 kgs 99.44 329.84 32.68 108.39 438.23
7.2 Plaster 45,357.60
Sand 5.96 cu.m 692.32 4,124.87 758.32 4,518.10 8,642.97
7.3 4" thk CHB, Rebars & Mortar 9,438.07

4" thk. Non-Load Bearing CHB 161.00 pcs. 17.62 2,837.27 5.79 932.33 3,769.60
Cement (Portland, 40kg) 7.00 bags 302.11 2,114.74 99.27 694.90 2,809.64
Sand 0.40 cu.m 692.32 278.66 227.50 91.57 370.23
Ga. # 16 Tie Wire 0.31 kgs 99.44 30.79 32.68 10.12 40.91
7.4 Plaster 3,880.51
Sand 0.49 cu.m 692.32 341.45 758.32 374.01 715.46
8.0 CONCRETE STAIRS

Ready-Mixed Concrete (f'c=3,000 psi) 1.67 16,953.22
Sand 0.83 cu.m 692.32 576.83 265.41 221.14 797.96
3/4" Gravel 1.67 cu.m 1,013.31 1,688.53 388.47 647.33 2,335.86
Ga. # 16 Tie Wire 1.00 kgs 99.44 99.44 38.12 38.12 137.57
-
9.0 KITCHEN COUNTER 4,695.80
4" thk. Non-Load Bearing CHB 20.00 pcs. 17.62 352.46 6.76 135.12 487.58
Sand 0.28 cu.m 692.32 193.71 265.41 74.26 267.98
3/4" Gravel 0.38 cu.m 1,013.31 383.03 388.47 146.84 529.87
Ga. # 16 Tie Wire 0.29 kgs 99.44 28.64 38.12 10.98 39.62
10.0 TILE WORKS

10.1 G/F Floor Finish 40,251.47
24" x 24" (0.60m X 0.60m) Ceramic Tiles 97.00 pcs. 245.46 23,809.68 94.10 9,127.82 32,937.50
Sand 0.79 cu.m 692.32 547.80 265.41 210.01 757.81
Page 9 of 31
Tile Grout (5 kg/bag) 7.00 bags 245.46 1,718.22 94.10 658.71 2,376.93
10.2 Carport 6,695.01

16" x 16" (0.40m X 0.40m) Rustic Ceramic Tiles 29.00 pcs. 97.57 2,829.46 37.40 1,084.72 3,914.17
Sand 0.15 cu.m 692.32 103.16 265.41 39.55 142.70
Tile Grout (5 kg/bag) 1.00 bags 245.46 245.46 94.10 94.10 339.56
#10 Pebbles 3.00 bags 352.46 1,057.37 135.12 405.36 1,462.73
10.3 Porch 3,054.10

12" x 12" (0.30m X 0.30m) Rustic Ceramic Tiles 27.00 pcs. 46.57 1,257.51 17.86 482.09 1,739.60
Sand 0.07 cu.m 692.32 50.19 265.41 19.24 69.44
#10 Pebbles 1.00 bags 352.46 352.46 135.12 135.12 487.58
10.4 2/F Floor Finish 56,627.87

Sand 0.76 cu.m 692.32 528.24 265.41 202.51 730.75
Tile Grout (5 kg/bag) 7.00 bags 245.46 1,718.22 94.10 658.71 2,376.93
9.4 T&B Floor Finish 5,484.05

12" x 12" (0.30m X 0.30m) Ceramic Unglazed Tiles 62.00 pcs. 46.80 2,901.67 17.94 1,112.40 4,014.07
Sand 0.13 cu.m 692.32 87.06 265.41 33.38 120.44
10' Tile Trim 2.00 pcs. 62.94 125.88 24.13 48.26 174.13
9.5 T&B Wall Finish 18,462.01

12" x 12" (0.30m X 0.30m) Ceramic Unglazed Tiles 211.00 pcs. 46.80 9,875.05 17.94 3,785.76 13,660.80
Sand 0.43 cu.m 692.32 298.57 265.41 114.46 413.02
Tile Grout (5 kg/bag) 4.00 bags 245.46 981.84 94.10 376.40 1,358.25
10' Tile Trim 6.00 pcs. 62.94 377.63 24.13 144.77 522.40
9.6 Kitchen Counter 2,690.99

24" x 24" (0.60m X 0.60m) Porcelain Tiles 5.00 pcs. 265.50 1,327.50 101.78 508.92 1,836.42
Sand 0.01 cu.m 692.32 7.24 265.41 2.78 10.02
10' Tile Trim 1.00 pcs. 62.94 62.94 24.13 24.13 87.07

10.1 Decorative Cladding 30,673.50
Accent Exterior Wall Moulding 1.00 lot 5,035.09 5,035.09 1,654.53 1,654.53 6,689.62
Sand 0.48 cu.m 692.32 329.55 227.50 108.29 437.84
3/4" Gravel 0.95 cu.m 1,013.31 964.67 332.97 316.99 1,281.66
Ga. # 16 Tie Wire 0.90 kgs 99.44 89.50 32.68 29.41 118.91
Window Moulding 70.62 l.m. 62.94 4,444.73 137.88 9,736.89 14,181.62
11.0 WATERPROOFING
11.1 Integral Type (Mixed w/ Concrete) 93.65
SAHARA Cement Waterproofing Compound (1 kg packs) 2.00 packs 35.25 70.49 11.58 23.16 93.65
11.2 Fluid Applied (applied by Roller or Brush) 1,404.82

1.00 gals 1,057.37 1,057.37 347.45 347.45 1,404.82
C. CARPENTRY WORKS Php 279,828.05

1.0 CEILINGS
1.1 Roof Eaves 9,028.65
4.5mm thk. x 4' x 8' Fibre Cement Board 8.00 pcs. 604.21 4,833.69 231.63 1,853.07 6,686.76
1" x 2" x 16' Metal Furring Channel 5.00 pcs. 107.00 534.98 41.02 205.09 740.07
1" x 1" x 10' Metal Wall Angle 8.00 pcs. 52.87 422.95 20.27 162.14 585.09
5/32" Ø (3.9mm) x 1/2" Blind Rivet 83.00 pcs. 0.45 37.61 0.17 14.42 52.03
#7 x 3/4" (20mm) Silver Screw 277.00 pcs. 2.52 697.36 0.97 267.34 964.70
1.2 Air Vent 393.98
1" x 1" x 12' S4S 2.00 pcs. 62.94 125.88 24.13 48.26 174.13
Insect Wire Screen 1.00 sq.m 132.17 132.17 50.67 50.67 182.84
1" Finishing Nail 0.25 kgs. 107.00 26.75 41.02 10.25 37.00
1.3 G/F Ceiling 11,012.88

4.5mm thk. x 4' x 8' Fibre Cement Board 1.00 pcs. 604.21 604.21 231.63 231.63 835.84
Page 10 of 31
1" x 2" x 16' Metal Furring Channel 10.00 pcs. 107.00 1,069.96 41.02 410.18 1,480.14
1" x 1" x 10' Metal Wall Angle 12.00 pcs. 52.87 634.42 20.27 243.22 877.64
#7 x 3/4" (20mm) Silver Screw 337.00 pcs. 2.52 848.41 0.97 325.25 1,173.67
1.4 2/F Interior Ceiling 12,443.50

4.5mm thk. x 4' x 8' Fibre Cement Board 1.00 pcs. 604.21 604.21 231.63 231.63 835.84
1" x 2" x 16' Metal Furring Channel 10.00 pcs. 107.00 1,069.96 41.02 410.18 1,480.14
1" x 1" x 10' Metal Wall Angle 18.00 pcs. 52.87 951.63 20.27 364.82 1,316.46
#7 x 3/4" (20mm) Silver Screw 408.00 pcs. 2.52 1,027.16 0.97 393.78 1,420.94
2.0 STAIRS 13,340.43

2" x 12" x 12' S4S Kiln-Dried Tanguile 5.00 pcs. 1,510.53 7,552.64 579.08 2,895.42 10,448.06
DAVIES Oil Woodstain 1.00 gals 528.68 528.68 202.68 202.68 731.36
DAVIES 701 Hi-Solids Sanding Sealer 1.00 gals 644.49 644.49 247.08 247.08 891.57
DAVIES Clear Varnish 1.00 gals 664.63 664.63 254.80 254.80 919.43
Sandpaper #180 5.00 pcs. 21.40 107.00 8.20 41.02 148.01
2" CWN 2.00 kgs 73.01 146.02 27.99 55.98 202.00
3.0 CABINETS 7,621.15

3/4" thk. x 4' x 8' Ordinary Plywood 2.00 pcs. 1,129.12 2,258.24 371.03 742.06 3,000.29
2" x 3" x 12' S4S Lumber 6.00 pcs. 339.87 2,039.21 111.68 670.08 2,709.30
3/4" x 3/4" x 12' S4S Lumber, 1" x 1" x 12' S4S 8.00 pcs. 62.94 503.51 20.68 165.45 668.96
Concealed Hinges (w/ screws) 12.00 pcs. 62.94 755.26 20.68 248.18 1,003.44
2" Common Wire Nail 1.00 kgs 73.01 73.01 23.99 23.99 97.00
1" Finishing Nail 1.00 kgs 107.00 107.00 35.16 35.16 142.15
4.0 DOUBLE WALL PARTITION 28,994.68

1.1 Carpentry Works
2" x 3" x 10' Metal Track 8.00 pcs. 125.88 1,007.02 41.36 330.91 1,337.92
2" x 3" x 10' Metal Stud 31.00 pcs. 125.88 3,902.20 41.36 1,282.26 5,184.45
#10 x 1-1/4" (32mm) Silver Screw 1,395.00 pcs. 2.52 3,511.98 0.83 1,154.03 4,666.01
1.6 Miscellaneous Items 1,886.74

1" Concrete Nail 4.31 kgs 107.00 461.54 35.16 151.66 613.20
5/32" Ø (3.9mm) Drill Bit 1.00 pcs. 109.51 109.51 35.99 35.99 145.50
STIKWEL Wood Glue (1lit) 5.00 tubs 147.91 739.53 48.60 243.01 982.54
1/8" Ø (3.175mm) Drill Bit 1.00 pcs. 109.51 109.51 35.99 35.99 145.50

3.1 Doors 57,868.54
D-1 ( 0.90m x 2.10m Solid Wood Panel Door on Solid Wood Jamb) 1.00 set 8,433.78 8,433.78 2,771.33 2,771.33 11,205.11
D-2 ( 0.90m x 2.10m Solid Wood Panel Door on Metal Door Jamb) 1.00 set 8,433.78 8,433.78 2,771.33 2,771.33 11,205.11
D-4 ( 0.70m x 2.10m PVC Door w/ Louvers on PVC Door Jamb) 2.00 set 2,265.79 4,531.58 744.54 1,489.07 6,020.66
D-3 ( 0.80m x 2.10m ) 3.00 set 6,230.92 18,692.77 2,047.48 6,142.43 24,835.21
Lockset (Door Knob) 3.00 set 503.51 1,510.53 165.45 496.36 2,006.89
Double Deadbolt Lockset (for Main Door and Service Door) 2.00 set 415.39 830.79 136.50 273.00 1,103.79
Loose-Pin Hinges (4pcs/door for Panel Door) 8.00 pcs 100.70 805.61 33.09 264.72 1,070.34
Fixed Butt Hinges (3pcs/door for Service Door) 9.00 pcs 35.25 317.21 11.58 104.24 421.45
3.2 Windows 137,237.51

W-1 (0.50m x 2.10m White Powder Coated Aluminum Framed Awning Window
1.00 sets 5,286.85 5,286.85 1,737.25 1,737.25 7,024.10
w/ 6mm thk. Light Gray glass included)
W-2 (1.20m x 1.20m white Powder Coated Aluminum Framed Sliding Window
9.00 sets 7,250.53 65,254.77 2,382.52 21,442.67 86,697.44
1.00 sets 6,042.11 6,042.11 1,985.43 1,985.43 8,027.54
W-4 (0.60m x 0.40m white Powder Coated Aluminum Framed Awning Window
1.00 sets 1,208.42 1,208.42 397.09 397.09 1,605.51
W-5 (0.60m x 0.60m white Powder Coated Aluminum Framed Awning Window
1.00 sets 1,812.63 1,812.63 595.63 595.63 2,408.26
W-6 (1.20m x 1.80m white Powder Coated Aluminum Framed Fixed & Sliding
1.00 sets 10,875.80 10,875.80 3,573.78 3,573.78 14,449.57
W-7 (0.8m x 1.20m white Powder Coated Aluminum Framed Fixed Corner
1.00 sets 4,833.69 4,833.69 1,588.35 1,588.35 6,422.03
1.00 sets 4,833.69 4,833.69 1,588.35 1,588.35 6,422.03
Consumables 1.00 lot 3,146.93 3,146.93 1,034.08 1,034.08 4,181.01
E. STEEL WORKS Php 52,418.97

1.0 STAIRS 13,088.24
2" x 1/4" thk. x 6.0m Flat Bar 2.00 pcs. 876.11 1,752.21 287.89 575.78 2,327.99
1-1/2" x 1/2" thk. x 6.0m Flat Bar 5.00 pcs. 908.83 4,544.17 298.64 1,493.21 6,037.38
1" x 1/4" thk. x 6.0m Flat Bar 2.00 pcs. 203.92 407.84 67.01 134.02 541.86
Consumables (welding rod, anchor bolts, etc.) 1.00 lot 3,146.93 3,146.93 1,034.08 1,034.08 4,181.01
Page 11 of 31
2.0 CATCH BASIN

Catch Basin Steel Grille Cover 2,848.10
L 1-1/4" x 1-1/4" x 3/16" thk. x 6.0m 2.00 pcs. 660.86 1,321.71 217.16 434.31 1,756.02
1" x 1/8" thk. x 6.0m Flat Bar 4.00 pcs. 185.67 742.68 61.01 244.04 986.72
Welding Rod 20.00 pcs. 3.97 79.30 1.30 26.06 105.36
3.0 ROOF FRAMING

1.1 Roof Framing 38,703.59
LC 50mm x 150mm x 2.0mm thk. x 6.0m 8.00 pcs. 1,195.83 9,566.67 392.95 3,143.60 12,710.27
LC 50mm x 100mm x 2.0mm thk. x 6.0m 22.00 pcs. 737.64 16,228.10 242.39 5,332.54 21,560.64
10mm Ø x 6.0m Deformed Steel Bar 4.00 pcs. 204.70 818.81 67.26 269.06 1,087.87
Consumables (welding rod, base plate, etc,) 1.00 lot 2,517.55 2,517.55 827.26 827.26 3,344.81
1.2 Fascia and Frame 12,688.53

9.0mm thk. x 10" x 8' HardiFlex Senepa 15.00 pcs. 258.05 3,870.73 84.79 1,271.92 5,142.64
L 1-1/4" x 1-1/4" x 3/16" thk. x 6.0m 7.00 pcs. 660.86 4,625.99 217.16 1,520.10 6,146.09
1/4" Ø x 1" (6 x 25mm) Ficem Tekscrew 300.00 pcs. 1.89 566.45 0.62 186.13 752.58
Welding Rod 100.00 pcs. 3.97 396.51 1.30 130.29 526.81
4.0 MISCELLANEOUS 1,026.86

4" Ø Diamond Cutting Disc 1.00 pcs. 503.51 503.51 165.45 165.45 668.96
4" Ø Grinding Disc 1.00 pcs. 50.35 50.35 16.55 16.55 66.90
5/32" Ø (3.9mm) Drill Bit 1.00 pcs. 109.51 109.51 35.99 35.99 145.50
1/4" Ø (6.0mm) Drill Bit 1.00 pcs. 109.51 109.51 35.99 35.99 145.50
F. ROOFING & TINSMITHRY WORKS Php 70,023.57

1.0 ROOFING
Ga. #26 Twin Rib Type G.I. Sheet 64.00 sq.m 352.46 22,557.21 115.82 7,412.28 29,969.49
Ga. #24 Ordinary-bend Gutter x2.44m 8.00 pcs 566.45 4,531.58 186.13 1,489.07 6,020.66
Ga. #24 Flashing x 2.44m 6.00 pcs 440.57 2,643.42 144.77 868.63 3,512.05
Ga. #24 End Wall Flashing x 2.44m 2.00 pcs 440.57 881.14 144.77 289.54 1,170.68
Ga. #24 Ridge Roll x 2.44m 5.00 pcs 440.57 2,202.85 144.77 723.86 2,926.71
Insulation( 4.0mm POLYNUM Super ) 64.00 sq.m 251.75 16,112.29 82.73 5,294.49 21,406.78
2.0 MISCELLANEOUS 1.00 lot 3,776.32 3,776.32 1,240.90 1,240.90 5,017.21
G. PLUMBING & SANITARY WORKS Php 135,678.15

1.1 Pipes & Fittings (CROWN Pipes Series 600) 36,501.90
4" Ø PVC Clean Out w/ Plug (100 mm) 4.00 pcs. 99.44 397.77 32.68 130.71 528.48
2" Ø PVC P-Trap w/ Plug (50 mm) 5.00 pcs. 103.22 516.10 33.92 169.59 685.69
4" Ø x 3.0m PVC Pipe (100 mm) 15.00 pcs. 777.92 11,668.82 255.62 3,834.37 15,503.19
3" Ø x 3.0m PVC Pipe (75 mm) 15.00 pcs. 556.38 8,345.66 182.83 2,742.38 11,088.04
2" Ø x 3.0m PVC Pipe (50 mm) 8.00 pcs. 313.43 2,507.48 102.99 823.95 3,331.43
4" x 4" PVC Wye (100 x 100 mm) 4.00 pcs. 169.93 679.74 55.84 223.36 903.10
4" x 3" PVC Wye (100 x 75 mm) 2.00 pcs. 167.42 334.83 55.01 110.03 444.86
4" x 2" PVC Wye (100 x 50 mm) 2.00 pcs. 159.86 319.73 52.53 105.06 424.79
4" x 4" PVC Sanitary Tee (100 x 100 mm) 2.00 pcs. 211.47 422.95 69.49 138.98 561.93
2" x 2" PVC Sanitary Tee (50 x 50 mm) 2.00 pcs. 52.87 105.74 17.37 34.75 140.48
4" Ø (100 mm) 45° PVC Elbow 5.00 pcs. 73.01 365.04 23.99 119.95 485.00
2" Ø (50 mm) 45° PVC Elbow 4.00 pcs. 44.06 176.23 14.48 57.91 234.14
4" Ø (100 mm) 90° PVC Elbow 2.00 pcs. 118.32 236.65 38.88 77.76 314.41
2" Ø (50 mm) 90° PVC Elbow 2.00 pcs. 62.94 125.88 20.68 41.36 167.24
4" Ø PVC Socket / Coupling (100 mm) 5.00 pcs. 112.03 560.15 36.81 184.07 744.22
2" Ø PVC Socket / Coupling (50 mm) 2.00 pcs. 44.06 88.11 14.48 28.95 117.07
Solvent Cement (400 mL/can) 5.00 pcs. 124.62 623.09 40.95 204.75 827.84
1.2 Septic Tank (w/ Concrete Manhole Cover) 11,142.86

Sand (4" Bedding) 0.30 cu.m. 692.32 207.70 227.50 68.25 275.95
AMAPEX Purifying Septic Tank (Round Type) 1.00 sets 6,293.86 6,293.86 2,068.16 2,068.16 8,362.02
Sand 0.20 cu.m. 692.32 138.46 227.50 45.50 183.96
3/4" Gravel 0.30 cu.m. 1,013.31 303.99 332.97 99.89 403.89
10mm Ø x 6.0m Deformed Steel Bar 4.00 pcs. 204.70 818.81 67.26 269.06 1,087.87
Ga. # 16 Tie Wire 0.20 kgs 99.44 19.89 32.68 6.54 26.42

Masonry Works 18,694.67
2" thk. G-1 Gravel (as filter) 0.06 cu.m. 881.14 52.87 289.54 17.37 70.24
4" thk. Non-Load Bearing CHB 52.00 pcs. 204.70 10,644.48 67.26 3,497.77 14,142.25
Sand 0.46 cu.m. 692.32 315.05 227.50 103.53 418.58
3/4" Gravel 0.20 cu.m. 1,013.31 204.82 332.97 67.30 272.12
Ga. # 16 Tie Wire 0.18 kgs 99.44 17.60 32.68 5.78 23.39

2.1 Water Supply Pipes & Fittings 8,655.95
Page 12 of 31
Water Meter 1.00 set 2,517.55 2,517.55 827.26 827.26 3,344.81
Gate Valve 1/2" 1.00 pcs. 276.93 276.93 91.00 91.00 367.93
Check Valve 1/2" 1.00 pcs. 723.48 723.48 237.73 237.73 961.21
GI Nipple 1/2" 6.00 pcs. 20.14 120.84 6.62 39.71 160.55
PVC Pipe 1/2" x 3.0m (with Hub) 10.00 pcs. 69.23 692.32 22.75 227.50 919.82
PVC Pipe 1/2" x 3.0m (Plain) 10.00 pcs. 62.94 629.39 20.68 206.82 836.20
PVC Coupling 1/2" 5.00 pcs. 12.59 62.94 4.14 20.68 83.62
PVC FemaleThreaded Adaptor 1/2" 5.00 pcs. 18.88 94.41 6.20 31.02 125.43
PVC Male Threaed Adaptor 1/2" 5.00 pcs. 18.88 94.41 6.20 31.02 125.43
PVC Elbow 1/2" 5.00 pcs. 12.59 62.94 4.14 20.68 83.62
PVC Elbow 1/2" (Threaded) 5.00 pcs. 18.88 94.41 6.20 31.02 125.43
PVC Tee 1/2" 10.00 pcs. 22.66 226.58 7.45 74.45 301.03
PVC Tee 1/2" (Threaded) 10.00 pcs. 22.66 226.58 7.45 74.45 301.03
End Cap/End Plug 10.00 pcs. 18.88 188.82 6.20 62.04 250.86
Teflon Tape 5.00 rolls 12.59 62.94 4.14 20.68 83.62
Solvent Cement (150cc/can) 5.00 can 88.11 440.57 28.95 144.77 585.34

3.1 T&B FIXTURE 60,682.78
HCG Cezzane Bathroom Package 2.00 sets 19,510.98 39,021.95 6,411.29 12,822.59 51,844.54
Shower Head 1.00 sets 2,580.48 2,580.48 847.95 847.95 3,428.43
Shower Valve 1.00 sets 604.21 604.21 198.54 198.54 802.75
4" x 4" Floor Drain 2.00 pcs 100.70 201.40 33.09 66.18 267.58
3.2 KITCHEN FIXTURE
Kitchen Sink 1.00 sets 2,139.91 2,139.91 703.17 703.17 2,843.09
Kitchen Sink Faucet 1.00 sets 478.33 478.33 157.18 157.18 635.51
Kitchen Sink Strainer 1.00 sets 119.58 119.58 39.30 39.30 158.88
Angle Valve 1" x 3/8" 3.00 pcs. 69.23 207.70 22.75 68.25 275.95
GI Bushing Reducer 1" x 3/8" 1.00 pcs. 18.57 18.57 6.10 6.10 24.67
GI Nipple 3/8" x 2" 1.00 pcs. 18.88 18.88 6.20 6.20 25.09
Supply Pipe 1" (for kitchen sink only) 1.00 pcs. 107.00 107.00 35.16 35.16 142.15
Hose Bibb 1" (laundry) 1.00 pcs. 88.11 88.11 28.95 28.95 117.07
Plain Bibb 1" (foot bath) 1.00 pcs. 88.11 88.11 28.95 28.95 117.07
H. ELECTRICAL WORKS Php 68,588.27

1.1 Service Entrance Post 0.65 7,293.31
Sand 0.32 cu.m. 692.32 224.49 227.50 73.77 298.25
3/4" Gravel 0.65 cu.m. 1,013.31 657.13 332.97 215.93 873.07
Ga. # 16 Tie Wire 0.92 kgs 99.44 91.54 32.68 30.08 121.63
1.2 Load Side (Wires & Conduits) 6,244.84

5.5mm2 THW Wire Solid Conductor 20.00 meters 48.46 969.25 15.92 318.50 1,287.75
25mm Ø x 3.0m RSC Pipe 1.00 pcs 359.00 359.00 117.97 117.97 476.97
25mm Ø x 3.0m PVC Pipe Sch.40 5.00 pcs 85.91 429.56 28.23 141.15 570.71
14.0mm2 THW Wire Solid Conductor, 22 mm2 30.00 meters 88.64 2,659.28 29.13 873.84 3,533.12
Electrical Tape 5.00 rolls 56.64 283.22 18.61 93.07 376.29
2.0 CIRCUIT HOMERUN

2.1 Wires & Conduits 37,530.85
2.0 mm2 TW Wire, Stranded Conductor 300.00 meters 25.18 7,552.64 8.27 2,481.79 10,034.43
3.5 mm2 TW Wire, Stranded Conductor 150.00 meters 36.82 5,522.86 12.10 1,814.81 7,337.67
5.5 mm2 TW Wire, Solid Conductor 100.00 meters 56.02 5,601.54 18.41 1,840.66 7,442.20
#24/4C Telephone Jacketed Wire 25.00 meters 31.15 778.87 10.24 255.93 1,034.80
RG 59 Coaxial Cable 50.00 meters 12.59 629.39 4.14 206.82 836.20
20mm dia. x 3.0m PVC pipe Sch.40 30.00 pcs 88.11 2,643.42 28.95 868.63 3,512.05
Page 13 of 31
20mm dia. Flexible PVC Pipe 150.00 meters 8.81 1,321.71 2.90 434.31 1,756.02
20mm dia. 90° Long Radius PVC Elbow 5.00 pcs 66.71 333.57 21.92 109.61 443.19
20mm Ø Male Threaded Adaptor 25.00 pcs 18.88 472.04 6.20 155.11 627.15
20mm Ø Coupling 25.00 pcs 18.88 472.04 6.20 155.11 627.15
4" x 4" Junction Box (deep type) Ga.18 20.00 pcs 44.06 881.14 14.48 289.54 1,170.68
2" x 4" Utility Box (deep type) Ga.18 39.00 pcs. 37.76 1,472.76 12.41 483.95 1,956.71
Electrical Tape 10.00 rolls 56.64 566.45 18.61 186.13 752.58
2.2 Wiring Devices & Fixtures 10,829.65

1 Gang Telephone Modular Jack 1.00 sets 95.67 95.67 31.44 31.44 127.10
1.00 sets 95.67 95.67 31.44 31.44 127.10
1 Gang Switch w/ Plate Cover, 15 A 7.00 sets 119.58 837.08 39.30 275.07 1,112.15
2 Gang Switch w/ Plate Cover, 15 A 3.00 sets 201.40 604.21 66.18 198.54 802.75
Three-Way Switch w/ Plate Cover, 15 A 2.00 sets 339.87 679.74 111.68 223.36 903.10
Duplex Convenience Outlet, 360 W 16.00 sets 248.61 3,977.72 81.69 1,307.08 5,284.80
Aircon Outlet (230 V, 3-pole, 2 wire,with grounding) 3.00 sets 200.77 602.32 65.97 197.92 800.25
Range Outlet (230 V, 3-pole, 2 wire,with grounding) 1.00 sets 352.46 352.46 115.82 115.82 468.27
4" Ceramic Lamp Holder (Receptacle) 18.00 pcs. 50.35 906.32 16.55 297.81 1,204.13
3.0 PANEL BOARDS 6,689.62

Panel A: 70AT, 100AF, 220V, 60H, 2P Circuit Breaker 1.00 sets 5,035.09 5,035.09 1,654.53 1,654.53 6,689.62
I. PAINTING WORKS Php 200,496.66

1.1 Exterior Wall Finish 144.10 sq.m 48,175.65
Concrete Neutralizer 2.00 gal 579.04 1,158.07 634.24 1,268.47 2,426.54
Flat Latex Paint 12.00 gal 713.72 8,564.69 781.76 9,381.17 17,945.86
Pre Mixed Paint (Exterior Walls) 12.00 gal 1,082.54 12,990.53 1,185.74 14,228.93 27,219.47
Patching Compound 6.92 kgs 40.28 278.61 44.12 305.17 583.79
1.2 Interior Wall Finish 173.70 sq.m 50,057.46
Concrete Neutralizer 3.00 gal 579.04 1,737.11 634.24 1,902.71 3,639.81
Semigloss Latex Paint 14.00 gal 844.64 11,824.91 925.16 12,952.19 24,777.10

2.1 Dry Wall Partition 62.75 sq.m 19,845.90
Semigloss Latex Paint 6.00 gal 844.64 5,067.82 925.16 5,550.94 10,618.76
2.2 Ceiling Finish (Eaves and Interior Ceiling) 78.69 sq.m 23,175.75
Semigloss Latex Paint (Interior Walls) 7.00 gal 844.64 5,912.46 925.16 6,476.10 12,388.55
2.3 Kitchen Cabinet Wood Finish 11.52 sq.m 4,963.86

Flat Wall Enamel Paint 1.00 gal 780.44 780.44 854.84 854.84 1,635.28
QDE Paint 1.00 gal 845.90 845.90 926.54 926.54 1,772.43
Glazing Putty 1.00 gal 742.68 742.68 813.48 813.48 1,556.15
2.5 Doors and Jambs Paint Finish 18.90 sq.m 8,371.57

Flat Wall Enamel Paint 2.00 gal 780.44 1,560.88 854.84 1,709.68 3,270.56
QDE Paint 2.00 gal 845.90 1,691.79 926.54 1,853.07 3,544.86
Glazing Putty 1.00 gal 742.68 742.68 813.48 813.48 1,556.15
3.0 STEEL SURFACE FINISH 12,488.78

Primer Red Oxide 8.00 gal 550.08 4,400.67 602.52 4,820.19 9,220.86
Paint Thinner 3.00 gal 519.87 1,559.62 569.43 1,708.30 3,267.92
4.0 MISCELLANEOUS ITEMS 33,417.70

Paint Thinner 5.00 gal 519.87 2,599.37 569.43 2,847.17 5,446.53
Polituff w/ Hardener 6.00 gal 868.55 5,211.32 951.35 5,708.12 10,919.44
Sandpaper # 100 20.00 pcs 125.88 2,517.55 137.88 2,757.55 5,275.09
Sandpaper # 180 30.00 pcs 21.40 641.97 23.44 703.17 1,345.15
Sandpaper # 240 50.00 pcs 21.40 1,069.96 23.44 1,171.96 2,241.91
Paint Brush 4" 5.00 pcs 91.89 459.45 100.65 503.25 962.70
Paint Brush 2" 5.00 pcs 44.06 220.29 48.26 241.29 461.57
Paint Brush 1" 5.00 pcs 18.88 94.41 20.68 103.41 197.82
Paint Roller 4" 5.00 pcs 56.64 283.22 62.04 310.22 593.45
Paint Roller 7" 5.00 pcs 69.23 346.16 75.83 379.16 725.32
3/4" Masking Tape (Big) 30.00 rolls 56.64 1,699.34 62.04 1,861.34 3,560.69
Rags 10.00 kgs 80.56 805.61 88.24 882.41 1,688.03
MATERIALS COST: 1,146,013.43

LABOR COST: 503,986.56
TOTAL DIRECT COST: 1,650,000.00
Page 14 of 31
T O T A L P R O J E C T C O S T : Php 1,650,000.00
Page 15 of 31
PROJECT : PALM CITY LAND DEVELOPMENT WORKS
LOCATION : Purok Capitol, Brgy. Mankilam, Tagum City, Davao del Norte
OWNER : SUNTRUST PROPERTIES, INC.
CONTRACT : Construction of Bridgette Unit P3 BLK 46 lot 25
DATE : August 06, 2019
BILLING No. 1.0
S C H E D U L E O F V A L U E S
MATERIALS COST LABOR COST TO DATE ACCOMPLISHMENT AMOUNT

ITEM PARTICULARS QTY UNIT DIRECT COST SUBTOTAL % WT.
UNIT COST TOTAL UNIT COST TOTAL QTY UNIT % ACCOMP. Materials Labor TOTAL DIRECT COST TOTAL AMOUNT
A. EARTHWORKS Php 19,597.90 9,846.60
1.0 EARTHWORKS
Excavation 24.92 cu.m - - 478.02 11,911.90 11,911.90 0.72 16.72 cu.m 67.10 7,992.55 7,992.55
Backfilling, Compaction and Lot Levelling 12.87 cu.m - - 341.45 4,395.99 4,395.99 0.27 5.43 cu.m 42.18 1,854.05 1,854.05
Disposal of Excess Soil Materials 12.04 cu.m - - 273.16 3,290.01 3,290.01 0.20
B. CONCRETE & MASONRY WORKS Php 815,692.34 103,753.29

1.0 LAYOUT & STAKING 1.00 lot 260.37 2,345.18 85.63 771.32 3,116.50 0.19 1.00 lot 100.00 2,345.18 771.32 3,116.50
2.0 FORM WORKS & SCAFFOLDINGS 1.00 lot 2,152.71 88,878.36 708.02 29,231.87 118,110.23 7.16 0.09 lot 8.50 7,554.66 2,484.71 10,039.37
3.0 FOUNDATIONS - - -
3.1 Column Footings( CF-1) 2.41 cu.m 3,602.55 21,339.14 1,184.87 7,018.39 28,357.53 1.72 2.41 cu.m 100.00 21,339.14 7,018.39 28,357.53
3.2 Wall Footings 2.82 cu.m 3,582.93 18,061.94 1,178.42 5,940.53 24,002.47 1.45 2.15 cu.m 76.23 13,768.67 4,528.48 18,297.16
4.1 G/F Slab 3.58 cu.m 3,290.88 20,063.53 1,082.36 6,598.84 26,662.37 1.62 - - - -
4.2 Carport 1.69 cu.m 3,290.88 9,174.15 1,082.36 3,017.35 12,191.50 0.74 - - - -
4.3 Porch 0.29 cu.m 3,290.88 1,620.22 1,082.36 532.89 2,153.10 0.13 - - - -
5.0 SECOND FLOOR
5.1 Metal Deck System 80.50 Lm 2,756.76 55,753.86 906.69 18,337.31 74,091.16 4.49 - - - -
6.1 Major Beams (B-1, B-2, B-3, CB-1) 2.60 cu.m 2,802.28 48,514.68 921.66 15,956.36 64,471.04 3.91 - - - -
6.2 Columns (C-1, PC-1) 3.56 cu.m 2,580.07 49,265.35 848.58 16,203.25 65,468.61 3.97 cu.m - - - -
6.3 Roof Beams (RB-1) 1.21 cu.m 2,802.28 19,786.58 921.66 6,507.76 26,294.33 1.59 - - -
7.0 CHB WALL
7.1 6" thk CHB, Rebars & Mortar 1,726.00 pcs. 1,305.10 95,922.25 429.25 31,548.59 127,470.84 7.73 595.00 pcs. 34.47 33,067.05 10,875.67 43,942.73
7.2 Plaster 1.00 lot 984.17 21,423.57 1,078.97 23,487.19 44,910.76 2.72
7.3 4" thk CHB, Rebars & Mortar 161.00 pcs. 1,302.61 7,030.46 428.43 2,312.30 9,342.76 0.57
7.4 Plaster 1.00 lot 984.17 1,832.87 1,078.97 2,009.42 3,842.29 0.23
8.0 CONCRETE STAIRS 1.67 cu.m 2,580.07 12,128.56 990.01 4,653.90 16,782.46 1.02
9.0 KITCHEN COUNTER 1.00 lot 2,305.47 3,359.44 884.64 1,289.06 4,648.50 0.28
10.0 TILE WORKS
10.1 G/F Floor Finish 97.00 pcs. 1,470.02 28,796.45 564.07 11,049.60 39,846.05 2.41
10.2 Carport 29.00 pcs. 1,672.47 4,789.70 641.75 1,837.88 6,627.58 0.40
10.3 Porch 27.00 pcs. 1,622.01 2,184.94 622.39 838.39 3,023.34 0.18
10.4 2/F Floor Finish 23.00 pcs. 1,656.89 40,512.35 635.77 15,545.15 56,057.50 3.40
10.5 T&B Floor Finish 62.00 1,335.70 3,923.37 512.53 1,505.45 5,428.81 0.33
10.6 T&B Wall Finish 211.00 pcs. 1,335.70 13,207.98 512.53 5,068.08 18,276.06 1.11
10.7 Kitchen Counter 5.00 pcs. 1,552.14 1,925.17 595.58 738.72 2,663.89 0.16
Accent Exterior Wall Moulding 1.00 lot 4,983.12 4,983.12 1,638.94 1,638.94 6,622.06 0.40
11.2 Doors and Windows Canopy 0.95 cu.m 2,288.03 7,301.75 752.53 2,401.53 9,703.27 0.59
11.3 Window Moulding 70.62 l.m. 62.29 4,398.85 136.58 9,645.14 14,044.00 0.85
12.0 WATERPROOFING
SAHARA Cement Waterproofing Compound (1 kg packs) 2.00 packs 34.88 69.76 11.47 22.95 92.71 0.01
1.00 gals 1,046.46 1,046.46 344.18 344.18 1,390.63 0.08
C. CARPENTRY WORKS Php 277,003.32

1.0 CEILINGS
1.1 Roof Eaves 8.00 pcs. 759.13 6,459.22 291.29 2,478.49 8,937.72 0.54
1.2 Air Vent 1.00 lot 298.99 281.86 114.73 108.15 390.01 0.02
1.3 G/F Ceiling 10.00 pcs. 1,282.36 7,878.77 492.06 3,023.19 10,901.96 0.66
1.4 2/F Interior Ceiling 11.00 pcs. 1,282.36 8,902.25 492.06 3,415.92 12,318.17 0.75
2.0 STAIRS 1.00 pcs. 3,407.21 9,543.93 1,307.39 3,662.14 13,206.06 0.80
3.0 CABINETS
2.1 Kitchen Utility Cabinets 1.00 pcs. 1,756.55 5,677.02 577.73 1,867.16 7,544.18 0.46
Page 16 of 31
MATERIALS COST LABOR COST TO DATE ACCOMPLISHMENT AMOUNT
ITEM PARTICULARS QTY UNIT DIRECT COST SUBTOTAL % WT.
UNIT COST TOTAL UNIT COST TOTAL QTY UNIT % ACCOMP. Materials Labor TOTAL DIRECT COST TOTAL AMOUNT
1.1 Carpentry Works 22.00 pcs. 850.07 21,598.25 279.59 7,103.61 28,701.86 1.74
1.6 Miscellaneous Items 1.00 lot 469.04 1,405.44 154.26 462.25 1,867.68 0.11
3.1 Doors 1.00 lot 26,146.45 43,106.50 8,599.50 14,177.62 57,284.13 3.47
3.2 Windows 1.00 lot 44,823.19 102,228.77 14,742.24 33,622.79 135,851.56 8.23
E. STEEL WORKS Php 67,665.00

1.0 STAIRS 1.00 lot 5,082.79 9,749.48 1,671.72 3,206.58 12,956.06 0.79
2.0 CATCH BASIN
Catch Basin Steel Grille Cover 1.00 lot 841.71 2,121.56 276.84 697.78 2,819.34 0.17
3.0 ROOF FRAMING
1.1 Roof Framing 1.00 lot 4,607.67 28,830.46 1,515.45 9,482.27 38,312.72 2.32
1.2 Fascia and Frame 1.00 lot 915.66 9,451.74 301.16 3,108.65 12,560.39 0.76
4.0 MISCELLANEOUS 1.00 lot 764.91 764.91 251.58 251.58 1,016.49 0.06
F. ROOFING & TINSMITHRY WORKS Php 69,316.41

1.0 ROOFING 64.00 sq.m 2,466.65 48,423.50 811.27 15,926.37 64,349.87 3.90
Ga. #26 Twin Rib Type G.I. Sheet 64.00 sq.m 348.82 22,324.39 114.73 7,342.44 29,666.83
2.0 MISCELLANEOUS 1.00 lot 3,737.34 3,737.34 1,229.20 1,229.20 4,966.54 0.30
G. PLUMBING & SANITARY WORKS Php 134,307.95

1.1 Pipes & Fittings (CROWN Pipes Series 600) 1.00 lot 3,158.05 27,190.41 1,038.68 8,942.86 36,133.27 2.19
1.2 Septic Tank (w/ Concrete Manhole Cover) 1.00 lot 9,202.11 8,300.36 3,026.55 2,729.97 11,030.33 0.67
Masonry Works 1.00 lot 3,362.66 13,925.73 1,105.97 4,580.14 18,505.87 1.12
2.1 Water Supply Pipes & Fittings 1.00 lot 3,876.56 6,447.85 1,274.99 2,120.68 8,568.53 0.52
3.1 T&B FIXTURE 1.00 lot 22,561.09 41,970.35 7,420.29 13,803.95 55,774.30 3.38
3.2 KITCHEN FIXTURE 1.00 lot 3,095.45 3,232.49 1,018.09 1,063.16 4,295.65 0.26
H. ELECTRICAL WORKS Php 67,895.61

1.1 Service Entrance Post 0.65 cu.m. 2,580.07 5,432.82 848.58 1,786.84 7,219.66 0.44
1.2 Load Side (Wires & Conduits) 1.00 lot 632.07 4,651.81 207.89 1,529.97 6,181.78 0.37
2.0 CIRCUIT HOMERUN
2.1 Wires & Conduits 1.00 lot 496.44 27,956.88 163.28 9,194.95 37,151.82 2.25
2.2 Wiring Devices & Fixtures 1.00 sets 1,686.79 8,067.05 554.78 2,653.23 10,720.29 0.65
3.0 PANEL BOARDS
Panel A: 70AT, 100AF, 220V, 60H, 2P Circuit Breaker 1.00 sets 4,983.12 4,983.12 1,638.94 1,638.94 6,622.06 0.40
I. PAINTING WORKS Php 198,521.47

1.1 Exterior Wall Finish 144.10 sq.m 2,390.65 22,754.61 2,620.93 24,946.45 47,701.05 2.89
1.2 Interior Wall Finish 173.70 sq.m 2,155.20 23,643.43 2,362.80 25,920.89 49,564.32 3.00
2.1 Dry Wall Partition 62.75 sq.m 1,582.14 9,373.73 1,734.54 10,276.65 19,650.38 1.19
2.2 Ceiling Finish (Eaves and Interior Ceiling) 78.69 sq.m 1,582.14 10,946.50 1,734.54 12,000.93 22,947.43 1.39
2.3 Kitchen Cabinet Wood Finish 11.52 sq.m 2,344.56 2,344.56 2,570.40 2,570.40 4,914.96 0.30
2.5 Doors and Jambs Paint Finish 18.90 sq.m 2,344.56 3,954.11 2,570.40 4,334.99 8,289.10 0.50
3.1 Purlin & Rafter Coating 76.80 sq.m 1,058.91 5,898.77 1,160.91 6,466.97 12,365.74 0.75
4.0 MISCELLANEOUS ITEMS 1.00 lot 1,954.63 15,784.04 2,142.91 17,304.44 33,088.48 2.01
T O T A L Php 1,650,000.00 100.00
**Unit cost of materials are based from prevailing local hardware prices and may vary from time to time.
TOTAL MATERIALS COST 1,146,659.63 69.49
TOTAL LABOR COST 503,340.36 30.51
TOTAL EQUIPMENT COST
T O T A L D I R E C T C O S T (Equipment, Labor & Materials): 1,650,000.00 100.00

TOTAL MARK-UP:
A. PROFIT 0.00% - 0.00%
B. VAT 0.00% 0.00%
C. CONTINGENCIES (4%) 0.00% 0.00%
E. ADMINISTRATIVE OVERHEAD 0.00% 0.00%
F. FIELD OVERHEAD 0.00% 0.00%
T O T A L P R O J E C T C O S T : Php 1,650,000.00 PERCENT ACCOMPLISHMENT 6.88 113,599.88
PREPARED BY: APPROVED BY: NOTED
ENGR RALP VIERNES ENGR. EDMUND M. FERNANDEZ Mr. ISAIAS D. BERDIN Jr.
Project Officer Senior Manager VP-OPERATION
Page 17 of 31
PARTICULARS QTY UNIT MATERIALS COST SUBTOTAL Supplier
UNIT COST TOTAL
CONCRETE & MASONRY WORKS 10,886,121.58
LAYOUT & STAKING 43,297.37
2" x 2" x 12' Rough/Coco Lumber 20.00 pcs. 23 92.00 42,320.00
3" CWN 0.36 kgs 23 117.00 977.37
FORM WORKS & SCAFFOLDINGS 1,640,900.50

1/2" x 4' x 8' Ordinary/Form Plywood 22.00 pcs. 23 600.00 303,600.00
1/4" x 4' x 8' Ordinary/Form Plywood 25.00 pcs. 23 360.00 207,000.00
2" x 2" x 12' Form/Coco Lumber 140.00 pcs. 23 92.00 296,240.00
4" CWN 14.00 kgs 23 114.50 36,869.00
3" CWN 12.00 kgs 23 117.00 32,292.00
2" CWN 9.00 kgs 23 122.50 25,357.50
FOUNDATIONS
Column Footings( CF-1) 393,970.03
Cement (Portland, 40kg) 22.00 bags 23 240.00 121,440.00
Sand 1.20 cu.m 23 550.00 15,216.05
3/4" Gravel 2.41 cu.m 23 805.00 44,541.54
16mm Ø x 6.0m Deformed Steel Bar 21.00 pcs. 23 412.80 199,382.40
Ga. # 16 Tie Wire 2.91 kgs 23 79.00 5,291.58
G-1 Gravel 0.44 cu.m 23 805.00 8,098.46
Wall Footings 333,465.28

Sand 1.41 cu.m 23 550.00 17,839.03
3/4" Gravel 2.82 cu.m 23 805.00 52,219.71
Ga. # 16 Tie Wire 2.07 kgs 23 79.00 3,761.70
G-1 Gravel 0.80 cu.m 23 805.00 14,797.19
SLAB ON FILL (G/F Slab)

G/F Slab 370,419.19
Sand 1.79 cu.m 23 550.00 22,661.27
3/4" Gravel 3.58 cu.m 23 805.00 66,335.73
Ga. # 16 Tie Wire 1.33 kgs 23 79.00 2,412.48
G-1 Gravel 2.17 cu.m 23 805.00 40,203.47
Carport 169,376.01
Sand 0.85 cu.m 23 550.00 10,714.55
3/4" Gravel 1.69 cu.m 23 805.00 31,364.41
Ga. # 16 Tie Wire 0.56 kgs 23 79.00 1,026.59
G-1 Gravel 0.92 cu.m 23 805.00 17,107.86
Porch 29,912.95
Sand 0.14 cu.m 23 550.00 1,815.91
3/4" Gravel 0.29 cu.m 23 805.00 5,315.66
Ga. # 16 Tie Wire 0.11 kgs 23 79.00 193.32
G-1 Gravel 0.17 cu.m 23 805.00 3,221.61
SECOND FLOOR
Metal Deck System 1,029,345.41
0.80mm thk x 465mm LS Flatdeck 80.50 Lm 23 375.00 694,312.50
12" x 25" Steel Teckscrew (Full Thread) 300.00 pcs 23 1.26 8,694.00
Sand 1.52 cu.m 23 550.00 19,286.82
3/4" Gravel 3.05 cu.m 23 805.00 56,457.79
Ga. # 16 Tie Wire 1.39 kgs 23 79.00 2,527.80
BEAMS AND COLUMNS

Major Beams (B-1, B-2, B-3, CB-1) 895,693.53
Sand 1.30 cu.m 23 550.00 16,415.18
3/4" Gravel 2.60 cu.m 23 805.00 48,051.70
Ga. # 16 Tie Wire 13.09 kgs 23 79.00 23,778.99
Columns (C-1, PC-1) 909,552.63

Sand 1.78 cu.m 23 550.00 22,533.76
3/4" Gravel 3.56 cu.m 23 805.00 65,962.46
Ga. # 16 Tie Wire 16.70 kgs 23 79.00 30,345.61
Page 18 of 31
UNIT COST TOTAL
Roof Beams (RB-1) 365,306.05
Sand 0.60 cu.m 23 550.00 7,650.72
3/4" Gravel 1.21 cu.m 23 805.00 22,395.74
Ga. # 16 Tie Wire 4.47 kgs 23 79.00 8,120.00
CHB WALL
6" thk CHB, Rebars & Mortar 1,770,947.03
6" thk. Non-Load Bearing CHB 1,726.00 pcs. 23 16.00 635,168.00
Sand 10.19 cu.m 23 550.00 128,949.04
Ga. # 16 Tie Wire 3.32 kgs 23 79.00 6,026.85
Plaster 395,528.70
Sand 5.96 cu.m 23 550.00 75,368.70
4" thk CHB, Rebars & Mortar 129,798.54

4" thk. Non-Load Bearing CHB 161.00 pcs. 23 14.00 51,842.00
Sand 0.40 cu.m 23 550.00 5,091.63
Ga. # 16 Tie Wire 0.31 kgs 23 79.00 562.57
Plaster 33,838.98
Sand 0.49 cu.m 23 550.00 6,238.98
CONCRETE STAIRS
Ready-Mixed Concrete (f'c=3,000 psi) 1.67 223,921.42
Sand 0.83 cu.m 23 550.00 10,539.66
3/4" Gravel 1.67 cu.m 23 805.00 30,852.47
Ga. # 16 Tie Wire 1.00 kgs 23 79.00 1,817.00
KITCHEN COUNTER 62,023.00

Sand 0.28 cu.m 23 550.00 3,539.47
3/4" Gravel 0.38 cu.m 23 805.00 6,998.67
Ga. # 16 Tie Wire 0.29 kgs 23 79.00 523.30
TILE WORKS
G/F Floor Finish 531,649.31
24" x 24" (0.60m X 0.60m) Ceramic Tiles 97.00 pcs. 23 195.00 435,045.00
Sand 0.79 cu.m 23 550.00 10,009.31
Tile Grout (5 kg/bag) 7.00 bags 23 195.00 31,395.00
Carport 88,429.02
16" x 16" (0.40m X 0.40m) Rustic Ceramic Tiles 29.00 pcs. 23 77.51 51,699.17
Sand 0.15 cu.m 23 550.00 1,884.85
#10 Pebbles 3.00 bags 23 280.00 19,320.00
Porch 40,339.13
12" x 12" (0.30m X 0.30m) Rustic Ceramic Tiles 27.00 pcs. 23 37.00 22,977.00
Sand 0.07 cu.m 23 550.00 917.13
#10 Pebbles 1.00 bags 23 280.00 6,440.00
2/F Floor Finish 747,951.95

Sand 0.76 cu.m 23 550.00 9,651.95
T&B Floor Finish 72,434.42

12" x 12" (0.30m X 0.30m) Ceramic Unglazed Tiles 62.00 pcs. 23 37.18 53,018.68
Sand 0.13 cu.m 23 550.00 1,590.74
10' Tile Trim 2.00 pcs. 23 50.00 2,300.00
T&B Wall Finish 243,849.85

12" x 12" (0.30m X 0.30m) Ceramic Unglazed Tiles 211.00 pcs. 23 37.18 180,434.54
Sand 0.43 cu.m 23 550.00 5,455.31
10' Tile Trim 6.00 pcs. 23 50.00 6,900.00
Kitchen Counter 35,543.15

24" x 24" (0.60m X 0.60m) Porcelain Tiles 5.00 pcs. 23 210.92 24,255.80
Sand 0.01 cu.m 23 550.00 132.35
10' Tile Trim 1.00 pcs. 23 50.00 1,150.00
Page 19 of 31
UNIT COST TOTAL
SPECIAL FINISHES
Decorative Cladding 92,000.00
Accent Exterior Wall Moulding 1.00 lot 23 4,000.00 92,000.00
Doors and Windows Canopy 23.80 l.m.
Ready-Mixed Concrete (f'c=3,000 psi) 0.95 cu.m 134,807.14
Sand 0.48 cu.m 23 550.00 6,021.40
3/4" Gravel 0.95 cu.m 23 805.00 17,626.28
Ga. # 16 Tie Wire 0.90 kgs 23 79.00 1,635.30
Window Moulding 81,213.00
Window Moulding 70.62 l.m. 23 50.00 81,213.00
WATERPROOFING
Integral Type (Mixed w/ Concrete) 1,288.00
SAHARA Cement Waterproofing Compound (1 kg packs) 2.00 packs 23 28.00 1,288.00
Fluid Applied (applied by Roller or Brush) 19,320.00

1.00 gals 23 840.00 19,320.00
CARPENTRY WORKS 3,823,213.86

CEILINGS
Roof Eaves 119,252.24
4.5mm thk. x 4' x 8' Fibre Cement Board 8.00 pcs. 23 480.00 88,320.00
1" x 2" x 16' Metal Furring Channel 5.00 pcs. 23 85.00 9,775.00
1" x 1" x 10' Metal Wall Angle 8.00 pcs. 23 42.00 7,728.00
5/32" Ø (3.9mm) x 1/2" Blind Rivet 83.00 pcs. 23 0.36 687.24
#7 x 3/4" (20mm) Silver Screw 277.00 pcs. 23 2.00 12,742.00
Air Vent 5,203.75
1" x 1" x 12' S4S 2.00 pcs. 23 50.00 2,300.00
Insect Wire Screen 1.00 sq.m 23 105.00 2,415.00
1" Finishing Nail 0.25 kgs. 23 85.00 488.75
G/F Ceiling 145,460.28

5/32" Ø (3.9mm) x 1/2" Blind Rivet 101.00 pcs. 23 0.36 836.28
2/F Interior Ceiling 164,356.16

5/32" Ø (3.9mm) x 1/2" Blind Rivet 122.00 pcs. 23 0.36 1,010.16
STAIRS 176,203.00
2" x 12" x 12' S4S Kiln-Dried Tanguile 5.00 pcs. 23 1,200.00 138,000.00
DAVIES Oil Woodstain 1.00 gals 23 420.00 9,660.00
DAVIES 701 Hi-Solids Sanding Sealer 1.00 gals 23 512.00 11,776.00
DAVIES Clear Varnish 1.00 gals 23 528.00 12,144.00
Sandpaper #180 5.00 pcs. 23 17.00 1,955.00
2" CWN 2.00 kgs 23 58.00 2,668.00
CABINETS 104,811.00
Kitchen Utility Cabinets
3/4" thk. x 4' x 8' Ordinary Plywood 2.00 pcs. 23 897.00 41,262.00
2" x 3" x 12' S4S Lumber 6.00 pcs. 23 270.00 37,260.00
3/4" x 3/4" x 12' S4S Lumber, 1" x 1" x 12' S4S 8.00 pcs. 23 50.00 9,200.00
Concealed Hinges (w/ screws) 12.00 pcs. 23 50.00 13,800.00
2" Common Wire Nail 1.00 kgs 23 58.00 1,334.00
1" Finishing Nail 1.00 kgs 23 85.00 1,955.00
DOUBLE WALL PARTITION 398,753.76

Carpentry Works
2" x 3" x 10' Metal Track 8.00 pcs. 23 100.00 18,400.00
2" x 3" x 10' Metal Stud 31.00 pcs. 23 100.00 71,300.00
#10 x 1-1/4" (32mm) Silver Screw 1,395.00 pcs. 23 2.00 64,170.00
Miscellaneous Items 25,947.67

1" Concrete Nail 4.31 kgs 23 85.00 8,433.17
5/32" Ø (3.9mm) Drill Bit 1.00 pcs. 23 87.00 2,001.00
STIKWEL Wood Glue (1lit) 5.00 tubs 23 117.50 13,512.50
1/8" Ø (3.175mm) Drill Bit 1.00 pcs. 23 87.00 2,001.00
DOORS, WINDOWS & MILL WORKS

Doors 795,846.00
D-1 ( 0.90m x 2.10m Solid Wood Panel Door on Solid Wood Jamb) 1.00 set 23 6,700.00 154,100.00
D-2 ( 0.90m x 2.10m Solid Wood Panel Door on Metal Door Jamb) 1.00 set 23 6,700.00 154,100.00
D-4 ( 0.70m x 2.10m PVC Door w/ Louvers on PVC Door Jamb) 2.00 set 23 1,800.00 82,800.00
D-3 ( 0.80m x 2.10m ) 3.00 set 23 4,950.00 341,550.00
Lockset (Door Knob) 3.00 set 23 400.00 27,600.00
Double Deadbolt Lockset (for Main Door and Service Door) 2.00 set 23 330.00 15,180.00
Loose-Pin Hinges (4pcs/door for Panel Door) 8.00 pcs 23 80.00 14,720.00
Fixed Butt Hinges (3pcs/door for Service Door) 9.00 pcs 23 28.00 5,796.00
Windows 1,887,380.00

1.00 sets 23 4,200.00 96,600.00

9.00 sets 23 5,760.00 1,192,320.00

1.00 sets 23 4,800.00 110,400.00

1.00 sets 23 960.00 22,080.00
Page 20 of 31
UNIT COST TOTAL

1.00 sets 23 1,440.00 33,120.00
1.00 sets 23 8,640.00 198,720.00
W-7 (0.8m x 1.20m white Powder Coated Aluminum Framed Fixed Corner
1.00 sets 23 3,840.00 88,320.00

1.00 sets 23 3,840.00 88,320.00
Consumables 1.00 lot 23 2,500.00 57,500.00
STEEL WORKS 940,067.04

STAIRS 179,998.00
2" x 1/4" thk. x 6.0m Flat Bar 2.00 pcs. 23 696.00 32,016.00
1-1/2" x 1/2" thk. x 6.0m Flat Bar 5.00 pcs. 23 722.00 83,030.00
Consumables (welding rod, anchor bolts, etc.) 1.00 lot 23 2,500.00 57,500.00
CATCH BASIN
Catch Basin Steel Grille Cover 39,169.00
L 1-1/4" x 1-1/4" x 3/16" thk. x 6.0m 2.00 pcs. 23 525.00 24,150.00
Welding Rod 20.00 pcs. 23 3.15 1,449.00
ROOF FRAMING
Roof Framing 532,277.04
LC 50mm x 150mm x 2.0mm thk. x 6.0m 8.00 pcs. 23 950.00 174,800.00
LC 50mm x 100mm x 2.0mm thk. x 6.0m 22.00 pcs. 23 586.00 296,516.00
Consumables (welding rod, base plate, etc,) 1.00 lot 23 2,000.00 46,000.00
Fascia and Frame 174,501.00

9.0mm thk. x 10" x 8' HardiFlex Senepa 15.00 pcs. 23 205.00 70,725.00
L 1-1/4" x 1-1/4" x 3/16" thk. x 6.0m 7.00 pcs. 23 525.00 84,525.00
1/4" Ø x 1" (6 x 25mm) Ficem Tekscrew 300.00 pcs. 23 1.50 10,350.00
Welding Rod 100.00 pcs. 23 3.15 7,245.00
MISCELLANEOUS 14,122.00
4" Ø Diamond Cutting Disc 1.00 pcs. 23 400.00 9,200.00
4" Ø Grinding Disc 1.00 pcs. 23 40.00 920.00
5/32" Ø (3.9mm) Drill Bit 1.00 pcs. 23 87.00 2,001.00
1/4" Ø (6.0mm) Drill Bit 1.00 pcs. 23 87.00 2,001.00
ROOFING & TINSMITHRY WORKS 963,010.00

ROOFING
Ga. #26 Twin Rib Type G.I. Sheet 64.00 sq.m 23 280.00 412,160.00
Ga. #24 Ordinary-bend Gutter x2.44m 8.00 pcs 23 450.00 82,800.00
Ga. #24 Flashing x 2.44m 6.00 pcs 23 350.00 48,300.00
Ga. #24 End Wall Flashing x 2.44m 2.00 pcs 23 350.00 16,100.00
Ga. #24 Ridge Roll x 2.44m 5.00 pcs 23 350.00 40,250.00
Insulation( 4.0mm POLYNUM Super ) 64.00 sq.m 23 200.00 294,400.00
MISCELLANEOUS 1.00 lot 23 3,000.00 69,000.00
PLUMBING & SANITARY WORKS 1,865,934.75

SEWER & DRAINAGE
Pipes & Fittings (CROWN Pipes Series 600) 501,998.00
4" Ø PVC Clean Out w/ Plug (100 mm) 4.00 pcs. 23 79.00 7,268.00
2" Ø PVC P-Trap w/ Plug (50 mm) 5.00 pcs. 23 82.00 9,430.00
4" Ø x 3.0m PVC Pipe (100 mm) 15.00 pcs. 23 618.00 213,210.00
4" x 4" PVC Wye (100 x 100 mm) 4.00 pcs. 23 135.00 12,420.00
4" x 3" PVC Wye (100 x 75 mm) 2.00 pcs. 23 133.00 6,118.00
4" x 2" PVC Wye (100 x 50 mm) 2.00 pcs. 23 127.00 5,842.00
4" x 4" PVC Sanitary Tee (100 x 100 mm) 2.00 pcs. 23 168.00 7,728.00
2" x 2" PVC Sanitary Tee (50 x 50 mm) 2.00 pcs. 23 42.00 1,932.00
4" Ø (100 mm) 45° PVC Elbow 5.00 pcs. 23 58.00 6,670.00
2" Ø (50 mm) 45° PVC Elbow 4.00 pcs. 23 35.00 3,220.00
4" Ø (100 mm) 90° PVC Elbow 2.00 pcs. 23 94.00 4,324.00
2" Ø (50 mm) 90° PVC Elbow 2.00 pcs. 23 50.00 2,300.00
4" Ø PVC Socket / Coupling (100 mm) 5.00 pcs. 23 89.00 10,235.00
2" Ø PVC Socket / Coupling (50 mm) 2.00 pcs. 23 35.00 1,610.00
Solvent Cement (400 mL/can) 5.00 pcs. 23 99.00 11,385.00
Septic Tank (w/ Concrete Manhole Cover) 153,243.94

Sand (4" Bedding) 0.30 cu.m. 23 550.00 3,795.00
AMAPEX Purifying Septic Tank (Round Type) 1.00 sets 23 5,000.00 115,000.00
Sand 0.20 cu.m. 23 550.00 2,530.00
3/4" Gravel 0.30 cu.m. 23 805.00 5,554.50
Ga. # 16 Tie Wire 0.20 kgs 23 79.00 363.40
Storm Drainage / Catch Basin

Masonry Works 257,101.31
2" thk. G-1 Gravel (as filter) 0.06 cu.m. 23 700.00 966.00
Sand 0.46 cu.m. 23 550.00 5,756.54
3/4" Gravel 0.20 cu.m. 23 805.00 3,742.34
Ga. # 16 Tie Wire 0.18 kgs 23 79.00 321.61
WATER LINE SYSTEM

Water Supply Pipes & Fittings 119,042.25
Water Meter 1.00 set 23 2,000.00 46,000.00
Gate Valve 1/2" 1.00 pcs. 23 220.00 5,060.00
Check Valve 1/2" 1.00 pcs. 23 574.75 13,219.25
GI Nipple 1/2" 6.00 pcs. 23 16.00 2,208.00
Page 21 of 31
UNIT COST TOTAL
PVC Pipe 1/2" x 3.0m (with Hub) 10.00 pcs. 23 55.00 12,650.00
PVC Pipe 1/2" x 3.0m (Plain) 10.00 pcs. 23 50.00 11,500.00
PVC Coupling 1/2" 5.00 pcs. 23 10.00 1,150.00
PVC FemaleThreaded Adaptor 1/2" 5.00 pcs. 23 15.00 1,725.00
PVC Male Threaed Adaptor 1/2" 5.00 pcs. 23 15.00 1,725.00
PVC Elbow 1/2" 5.00 pcs. 23 10.00 1,150.00
PVC Elbow 1/2" (Threaded) 5.00 pcs. 23 15.00 1,725.00
PVC Tee 1/2" 10.00 pcs. 23 18.00 4,140.00
PVC Tee 1/2" (Threaded) 10.00 pcs. 23 18.00 4,140.00
End Cap/End Plug 10.00 pcs. 23 15.00 3,450.00
Teflon Tape 5.00 rolls 23 10.00 1,150.00
Solvent Cement (150cc/can) 5.00 can 23 70.00 8,050.00
Page 22 of 31
UNIT COST TOTAL
PLUMBING FIXTURES
T&B FIXTURE 834,549.25
HCG Cezzane Bathroom Package 2.00 sets 23 15,500.00 713,000.00
Shower Head 1.00 sets 23 2,050.00 47,150.00
Shower Valve 1.00 sets 23 480.00 11,040.00
4" x 4" Floor Drain 2.00 pcs 23 80.00 3,680.00
KITCHEN FIXTURE -
Kitchen Sink 1.00 sets 23 1,700.00 39,100.00
Kitchen Sink Faucet 1.00 sets 23 380.00 8,740.00
Kitchen Sink Strainer 1.00 sets 23 95.00 2,185.00
Angle Valve 1" x 3/8" 3.00 pcs. 23 55.00 3,795.00
GI Bushing Reducer 1" x 3/8" 1.00 pcs. 23 14.75 339.25
GI Nipple 3/8" x 2" 1.00 pcs. 23 15.00 345.00
Supply Pipe 1" (for kitchen sink only) 1.00 pcs. 23 85.00 1,955.00
Hose Bibb 1" (laundry) 1.00 pcs. 23 70.00 1,610.00
Plain Bibb 1" (foot bath) 1.00 pcs. 23 70.00 1,610.00
ELECTRICAL WORKS 943,270.82

SERVICE ENTRANCE
Service Entrance Post 0.65 100,302.42
Sand 0.32 cu.m. 23 550.00 4,101.76
3/4" Gravel 0.65 cu.m. 23 805.00 12,006.98
Ga. # 16 Tie Wire 0.92 kgs 23 79.00 1,672.67
Load Side (Wires & Conduits) 85,883.15

5.5mm2 THW Wire Solid Conductor 20.00 meters 23 38.50 17,710.00
25mm Ø x 3.0m RSC Pipe 1.00 pcs 23 285.20 6,559.60
25mm Ø x 3.0m PVC Pipe Sch.40 5.00 pcs 23 68.25 7,848.75
14.0mm2 THW Wire Solid Conductor, 22 mm2 30.00 meters 23 70.42 48,589.80
Electrical Tape 5.00 rolls 23 45.00 5,175.00
-
CIRCUIT HOMERUN
Wires & Conduits 516,148.75
2.0 mm2 TW Wire, Stranded Conductor 300.00 meters 23 20.00 138,000.00
3.5 mm2 TW Wire, Stranded Conductor 150.00 meters 23 29.25 100,912.50
5.5 mm2 TW Wire, Solid Conductor 100.00 meters 23 44.50 102,350.00
#24/4C Telephone Jacketed Wire 25.00 meters 23 24.75 14,231.25
RG 59 Coaxial Cable 50.00 meters 23 10.00 11,500.00
20mm dia. x 3.0m PVC pipe Sch.40 30.00 pcs 23 70.00 48,300.00
20mm dia. Flexible PVC Pipe 150.00 meters 23 7.00 24,150.00
20mm dia. 90° Long Radius PVC Elbow 5.00 pcs 23 53.00 6,095.00
20mm Ø Male Threaded Adaptor 25.00 pcs 23 15.00 8,625.00
20mm Ø Coupling 25.00 pcs 23 15.00 8,625.00
4" x 4" Junction Box (deep type) Ga.18 20.00 pcs 23 35.00 16,100.00
2" x 4" Utility Box (deep type) Ga.18 39.00 pcs. 23 30.00 26,910.00
Electrical Tape 10.00 rolls 23 45.00 10,350.00
Wiring Devices & Fixtures 148,936.50

1 Gang Telephone Modular Jack 1.00 sets 23 76.00 1,748.00
1.00 sets 23 76.00 1,748.00
1 Gang Switch w/ Plate Cover, 15 A 7.00 sets 23 95.00 15,295.00
2 Gang Switch w/ Plate Cover, 15 A 3.00 sets 23 160.00 11,040.00
Three-Way Switch w/ Plate Cover, 15 A 2.00 sets 23 270.00 12,420.00
Duplex Convenience Outlet, 360 W 16.00 sets 23 197.50 72,680.00
Aircon Outlet (230 V, 3-pole, 2 wire,with grounding) 3.00 sets 23 159.50 11,005.50
Range Outlet (230 V, 3-pole, 2 wire,with grounding) 1.00 sets 23 280.00 6,440.00
4" Ceramic Lamp Holder (Receptacle) 18.00 pcs. 23 40.00 16,560.00
PANEL BOARDS 92,000.00

Panel A: 70AT, 100AF, 220V, 60H, 2P Circuit Breaker 1.00 sets 23 4,000.00 92,000.00
Page 23 of 31
UNIT COST TOTAL
-
PAINTING WORKS 1,748,376.91
CONCRETE PAINT FINISH
Exterior Wall Finish 144.10 sq.m 420,102.76
Concrete Neutralizer 2.00 gal 23 460.00 21,160.00
Flat Latex Paint 12.00 gal 23 567.00 156,492.00
Pre Mixed Paint (Exterior Walls) 12.00 gal 23 860.00 237,360.00
Patching Compound 6.92 kgs 23 32.00 5,090.76
Interior Wall Finish 173.70 sq.m 436,512.53
Concrete Neutralizer 3.00 gal 23 460.00 31,740.00
Semigloss Latex Paint 14.00 gal 23 671.00 216,062.00
CARPENTRY PAINT FINISH

Dry Wall Partition 62.75 sq.m 173,060.76
Semigloss Latex Paint 6.00 gal 23 671.00 92,598.00
Ceiling Finish (Eaves and Interior Ceiling) 78.69 sq.m 202,097.85

Semigloss Latex Paint (Interior Walls) 7.00 gal 23 671.00 108,031.00
Kitchen Cabinet Wood Finish 11.52 sq.m 43,286.00

Flat Wall Enamel Paint 1.00 gal 23 620.00 14,260.00
QDE Paint 1.00 gal 23 672.00 15,456.00
Glazing Putty 1.00 gal 23 590.00 13,570.00
Doors and Jambs Paint Finish 18.90 sq.m 73,002.00

Flat Wall Enamel Paint 2.00 gal 23 620.00 28,520.00
QDE Paint 2.00 gal 23 672.00 30,912.00
Glazing Putty 1.00 gal 23 590.00 13,570.00
STEEL SURFACE FINISH 108,905.00

Purlin & Rafter Coating 76.80 sq.m
Primer Red Oxide 8.00 gal 23 437.00 80,408.00
Paint Thinner 3.00 gal 23 413.00 28,497.00
MISCELLANEOUS ITEMS 291,410.00

Paint Thinner 5.00 gal 23 413.00 47,495.00
Polituff w/ Hardener 6.00 gal 23 690.00 95,220.00
Sandpaper # 100 20.00 pcs 23 100.00 46,000.00
Sandpaper # 180 30.00 pcs 23 17.00 11,730.00
Sandpaper # 240 50.00 pcs 23 17.00 19,550.00
Paint Brush 4" 5.00 pcs 23 73.00 8,395.00
Paint Brush 2" 5.00 pcs 23 35.00 4,025.00
Paint Brush 1" 5.00 pcs 23 15.00 1,725.00
Paint Roller 4" 5.00 pcs 23 45.00 5,175.00
Paint Roller 7" 5.00 pcs 23 55.00 6,325.00
3/4" Masking Tape (Big) 30.00 rolls 23 45.00 31,050.00
Rags 10.00 kgs 23 64.00 14,720.00
MATERIALS COST: 21,169,994.95

LABOR COST:
TOTAL DIRECT COST:
TOTAL MARK-UP:
A. PROFIT
B. VAT
C. CONTINGENCIES
D. MOBILIZATION
E. ADMINISTRATIVE OVERHEAD
F. FIELD OVERHEAD
G. TEMPORARY FACILITIES
H. BONDS AND INSURANCES
21,899,560.38
217,581.33
Page 24 of 31

LOCATION:
MATERIALS COST
UNIT COST TOTAL
A. EARTHWORKS
1.0 EARTHWORKS
Excavation 24.92 cu.m - -
Backfilling, Compaction and Lot Levelling 12.87 cu.m - -
Disposal of Excess Soil Materials 12.04 cu.m - -
B. CONCRETE & MASONRY WORKS

1.0 LAYOUT & STAKING
2" x 2" x 12' Rough/Coco Lumber 20.00 pcs. 92.00
3" CWN 0.36 kgs 117.00
2.0 FORM WORKS & SCAFFOLDINGS

4" CWN 7.00 kgs 114.50 801.50
3" CWN 6.00 kgs 117.00 702.00
2" CWN 3.00 kgs 122.50 367.50
3.0 FOUNDATIONS
3.1 Column Footings( CF-1)
Cement (Portland, 40kg) 22.00 bags 240.00
Sand 1.20 cu.m 550.00
3/4" Gravel 2.41 cu.m 805.00
16mm Ø x 6.0m Deformed Steel Bar 21.00 pcs. 412.80
Ga. # 16 Tie Wire 2.91 kgs 79.00
G-1 Gravel 0.44 cu.m 805.00
3.2 Wall Footings

Sand 1.41 cu.m 550.00
3/4" Gravel 2.82 cu.m 805.00
Ga. # 16 Tie Wire 2.07 kgs 79.00
G-1 Gravel 0.80 cu.m 805.00

4.1 G/F Slab
Sand 1.79 cu.m 550.00
3/4" Gravel 3.58 cu.m 805.00
Ga. # 16 Tie Wire 1.33 kgs 79.00
G-1 Gravel 2.17 cu.m 805.00
4.2 Carport
Sand 0.85 cu.m 550.00 465.85
3/4" Gravel 1.50 cu.m 805.00 1,207.50
Ga. # 16 Tie Wire 0.60 kgs 79.00 47.40
G-1 Gravel 1.00 cu.m 805.00 805.00
4.3 Porch
Sand 0.15 cu.m 550.00 82.50
3/4" Gravel 0.20 cu.m 805.00 161.00
Ga. # 16 Tie Wire 0.10 kgs 79.00 7.90
G-1 Gravel 0.10 cu.m 805.00 80.50
5.0 SECOND FLOOR

5.1 Metal Deck System
0.80mm thk x 465mm LS Flatdeck 80.50 Lm 375.00
12" x 25" Steel Teckscrew (Full Thread) 300.00 pcs 1.26
Sand 1.52 cu.m 550.00
3/4" Gravel 3.05 cu.m 805.00
Page 25 of 31
MATERIALS COST
UNIT COST TOTAL
Ga. # 16 Tie Wire 1.39 kgs 79.00

6.1 Major Beams (B-1, B-2, B-3, CB-1)
Sand 1.30 cu.m 550.00
3/4" Gravel 2.60 cu.m 805.00
Ga. # 16 Tie Wire 13.09 kgs 79.00
6.2 Columns (C-1, PC-1)

Sand 1.00 cu.m 550.00 550.00
3/4" Gravel 2.00 cu.m 805.00 1,610.00
Ga. # 16 Tie Wire 11.00 kgs 79.00 869.00
6.3 Roof Beams (RB-1)

Sand 0.60 cu.m 550.00 332.64
3/4" Gravel 1.21 cu.m 805.00 973.73
Ga. # 16 Tie Wire 4.47 kgs 79.00 353.04
7.0 CHB WALL

Sand 8.00 cu.m 550.00 4,400.00
Ga. # 16 Tie Wire 8.00 kgs 79.00 632.00
7.2 Plaster
Sand 5.96 cu.m 550.00 3,276.90

Sand 0.40 cu.m 550.00 221.38
Ga. # 16 Tie Wire 0.30 kgs 79.00 23.70
7.4 Plaster
Sand 0.49 cu.m 550.00 271.26
8.0 CONCRETE STAIRS

Ready-Mixed Concrete (f'c=3,000 psi) 1.67
Sand 0.60 cu.m 550.00 330.00
3/4" Gravel 1.20 cu.m 805.00 966.00
Ga. # 16 Tie Wire 1.00 kgs 79.00 79.00
9.0 KITCHEN COUNTER

4" thk. Non-Load Bearing CHB 20.00 pcs. 14.00 -
Cement (Portland, 40kg) 4.00 bags 240.00 -
Sand 0.28 cu.m 550.00 -
3/4" Gravel 0.38 cu.m 805.00 -
10mm Ø x 6.0m Deformed Steel Bar 6.00 pcs. 162.62 -
Ga. # 16 Tie Wire 0.29 kgs 79.00 -
10.0 TILE WORKS

10.1 G/F Floor Finish
Sand 0.79 cu.m 550.00 435.19
10.2 Carport
16" x 16" (0.40m X 0.40m) Rustic Ceramic Tiles 29.00 pcs. 77.51 2,247.79
Sand 0.15 cu.m 550.00 81.95
#10 Pebbles 3.00 bags 280.00 840.00
10.3 Porch
12" x 12" (0.30m X 0.30m) Rustic Ceramic Tiles 27.00 pcs. 37.00 999.00
Sand 0.07 cu.m 550.00 39.88
#10 Pebbles 1.00 bags 280.00 280.00
10.4 2/F Floor Finish

Page 26 of 31
MATERIALS COST
UNIT COST TOTAL
Sand 0.76 cu.m 550.00 419.65
10.5 T&B Floor Finish

Sand 0.13 cu.m 550.00 69.16
10' Tile Trim 2.00 pcs. 50.00 100.00
10.6 T&B Wall Finish

Sand 0.43 cu.m 550.00 237.19
10' Tile Trim 6.00 pcs. 50.00 300.00
10.7 Kitchen Counter

24" x 24" (0.60m X 0.60m) Porcelain Tiles 5.00 pcs. 210.92 1,054.60
Sand 0.01 cu.m 550.00 5.75
10' Tile Trim 1.00 pcs. 50.00 50.00

Accent Exterior Wall Moulding 1.00 lot 4,000.00 4,000.00
Sand 0.48 cu.m 550.00 261.80
3/4" Gravel 0.95 cu.m 805.00 766.36
Ga. # 16 Tie Wire 0.90 kgs 79.00 71.10
Window Moulding 70.62 l.m. 50.00 3,531.00
12.0 WATERPROOFING
SAHARA Cement Waterproofing Compound (1 kg packs) 2.00 packs 28.00 56.00

1.00 gals 840.00 840.00
C. CARPENTRY WORKS
1.0 CEILINGS
1.1 Roof Eaves
1.2 Air Vent
1" x 1" x 12' S4S 2.00 pcs. 50.00 100.00
Insect Wire Screen 1.00 sq.m 105.00 105.00
1" Finishing Nail 0.25 kgs. 85.00 21.25
1.3 G/F Ceiling

1.4 2/F Interior Ceiling

2.0 STAIRS
2" x 12" x 12' S4S Kiln-Dried Tanguile 5.00 pcs. 1,200.00 6,000.00
DAVIES Oil Woodstain 1.00 gals 420.00 420.00
DAVIES 701 Hi-Solids Sanding Sealer 1.00 gals 512.00 512.00
DAVIES Clear Varnish 1.00 gals 528.00 528.00
Sandpaper #180 5.00 pcs. 17.00 85.00
2" CWN 2.00 kgs 58.00 116.00
3.0 CABINETS
3/4" thk. x 4' x 8' Ordinary Plywood 2.00 pcs. 897.00 1,794.00
2" x 3" x 12' S4S Lumber 6.00 pcs. 270.00 1,620.00
3/4" x 3/4" x 12' S4S Lumber, 1" x 1" x 12' S4S 8.00 pcs. 50.00 400.00
Concealed Hinges (w/ screws) 12.00 pcs. 50.00 600.00
2" Common Wire Nail 1.00 kgs 58.00 58.00
1" Finishing Nail 1.00 kgs 85.00 85.00
Page 27 of 31
MATERIALS COST
UNIT COST TOTAL
1.1 Carpentry Works
2" x 3" x 10' Metal Track 8.00 pcs. 100.00 800.00
2" x 3" x 10' Metal Stud 31.00 pcs. 100.00 3,100.00
#10 x 1-1/4" (32mm) Silver Screw 1,395.00 pcs. 2.00 2,790.00
1.6 Miscellaneous Items

1" Concrete Nail 4.31 kgs 85.00 366.66
5/32" Ø (3.9mm) Drill Bit 1.00 pcs. 87.00 87.00
STIKWEL Wood Glue (1lit) 5.00 tubs 117.50 587.50
1/8" Ø (3.175mm) Drill Bit 1.00 pcs. 87.00 87.00

3.1 Doors
D-1 ( 0.90m x 2.10m Solid Wood Panel Door on Solid Wood Jamb) 1.00 set 6,700.00 6,700.00
D-2 ( 0.90m x 2.10m Solid Wood Panel Door on Metal Door Jamb) 1.00 set 6,700.00 6,700.00
D-4 ( 0.70m x 2.10m PVC Door w/ Louvers on PVC Door Jamb) 2.00 set 1,800.00 3,600.00
D-3 ( 0.80m x 2.10m ) 3.00 set 4,950.00 14,850.00
Lockset (Door Knob) 3.00 set 400.00 1,200.00
Double Deadbolt Lockset (for Main Door and Service Door) 2.00 set 330.00 660.00
Loose-Pin Hinges (4pcs/door for Panel Door) 8.00 pcs 80.00 640.00
Fixed Butt Hinges (3pcs/door for Service Door) 9.00 pcs 28.00 252.00
3.2 Windows

1.00 sets 4,200.00 4,200.00

9.00 sets 5,760.00 51,840.00

1.00 sets 4,800.00 4,800.00

1.00 sets 960.00 960.00

1.00 sets 1,440.00 1,440.00
1.00 sets 8,640.00 8,640.00
W-7 (0.8m x 1.20m white Powder Coated Aluminum Framed Fixed

1.00 sets 3,840.00 3,840.00
Corner Window w/ 6mm thk. Light Gray glass included)

1.00 sets 3,840.00 3,840.00
Consumables 1.00 lot 2,500.00 2,500.00
E. STEEL WORKS
1.0 STAIRS
2" x 1/4" thk. x 6.0m Flat Bar 2.00 pcs. 696.00 1,392.00
1-1/2" x 1/2" thk. x 6.0m Flat Bar 5.00 pcs. 722.00 3,610.00
Consumables (welding rod, anchor bolts, etc.) 1.00 lot 2,500.00 2,500.00
2.0 CATCH BASIN

Catch Basin Steel Grille Cover
L 1-1/4" x 1-1/4" x 3/16" thk. x 6.0m 2.00 pcs. 525.00 1,050.00
Welding Rod 20.00 pcs. 3.15 63.00
3.0 ROOF FRAMING

1.1 Roof Framing
Consumables (welding rod, base plate, etc,) 1.00 lot 2,000.00 2,000.00
1.2 Fascia and Frame

9.0mm thk. x 10" x 8' HardiFlex Senepa 15.00 pcs. 205.00 3,075.00
L 1-1/4" x 1-1/4" x 3/16" thk. x 6.0m 7.00 pcs. 525.00 3,675.00
1/4" Ø x 1" (6 x 25mm) Ficem Tekscrew 300.00 pcs. 1.50 450.00
Welding Rod 100.00 pcs. 3.15 315.00
4.0 MISCELLANEOUS
4" Ø Diamond Cutting Disc 1.00 pcs. 400.00 400.00
4" Ø Grinding Disc 1.00 pcs. 40.00 40.00
5/32" Ø (3.9mm) Drill Bit 1.00 pcs. 87.00 87.00
1/4" Ø (6.0mm) Drill Bit 1.00 pcs. 87.00 87.00
Page 28 of 31
MATERIALS COST
UNIT COST TOTAL
F. ROOFING & TINSMITHRY WORKS
1.0 ROOFING
Ga. #26 Twin Rib Type G.I. Sheet 64.00 sq.m 280.00 17,920.00
Ga. #24 Ordinary-bend Gutter x2.44m 8.00 pcs 450.00 3,600.00
Ga. #24 Flashing x 2.44m 6.00 pcs 350.00 2,100.00
Ga. #24 End Wall Flashing x 2.44m 2.00 pcs 350.00 700.00
Ga. #24 Ridge Roll x 2.44m 5.00 pcs 350.00 1,750.00
Insulation( 4.0mm POLYNUM Super ) 64.00 sq.m 200.00 12,800.00
2.0 MISCELLANEOUS 1.00 lot 3,000.00 3,000.00
G. PLUMBING & SANITARY WORKS

1.1 Pipes & Fittings (CROWN Pipes Series 600)
4" Ø PVC Clean Out w/ Plug (100 mm) 4.00 pcs. 79.00 316.00
2" Ø PVC P-Trap w/ Plug (50 mm) 5.00 pcs. 82.00 410.00
4" x 4" PVC Wye (100 x 100 mm) 4.00 pcs. 135.00 540.00
4" x 3" PVC Wye (100 x 75 mm) 2.00 pcs. 133.00 266.00
4" x 2" PVC Wye (100 x 50 mm) 2.00 pcs. 127.00 254.00
4" Ø (100 mm) 45° PVC Elbow 5.00 pcs. 58.00 290.00
2" Ø (50 mm) 45° PVC Elbow 4.00 pcs. 35.00 140.00
4" Ø (100 mm) 90° PVC Elbow 2.00 pcs. 94.00 188.00
2" Ø (50 mm) 90° PVC Elbow 2.00 pcs. 50.00 100.00
Solvent Cement (400 mL/can) 5.00 pcs. 99.00 495.00
1.2 Septic Tank (w/ Concrete Manhole Cover)

Sand (4" Bedding) 0.30 cu.m. 550.00 165.00
AMAPEX Purifying Septic Tank (Round Type) 1.00 sets 5,000.00 5,000.00
Sand 0.20 cu.m. 550.00 110.00
3/4" Gravel 0.30 cu.m. 805.00 241.50
Ga. # 16 Tie Wire 0.20 kgs 79.00 15.80

Masonry Works
2" thk. G-1 Gravel (as filter) 0.06 cu.m. 700.00 42.00
Sand 0.46 cu.m. 550.00 250.28
3/4" Gravel 0.20 cu.m. 805.00 162.71
Ga. # 16 Tie Wire 0.18 kgs 79.00 13.98

2.1 Water Supply Pipes & Fittings
Water Meter 1.00 set 2,000.00 2,000.00
Gate Valve 1/2" 1.00 pcs. 220.00 220.00
Check Valve 1/2" 1.00 pcs. 574.75 574.75
GI Nipple 1/2" 6.00 pcs. 16.00 96.00
PVC Pipe 1/2" x 3.0m (with Hub) 10.00 pcs. 55.00 550.00
PVC Pipe 1/2" x 3.0m (Plain) 10.00 pcs. 50.00 500.00
PVC Coupling 1/2" 5.00 pcs. 10.00 50.00
PVC FemaleThreaded Adaptor 1/2" 5.00 pcs. 15.00 75.00
PVC Male Threaed Adaptor 1/2" 5.00 pcs. 15.00 75.00
PVC Elbow 1/2" 5.00 pcs. 10.00 50.00
PVC Elbow 1/2" (Threaded) 5.00 pcs. 15.00 75.00
PVC Tee 1/2" 10.00 pcs. 18.00 180.00
PVC Tee 1/2" (Threaded) 10.00 pcs. 18.00 180.00
End Cap/End Plug 10.00 pcs. 15.00 150.00
Teflon Tape 5.00 rolls 10.00 50.00
Solvent Cement (150cc/can) 5.00 can 70.00 350.00

3.1 T&B FIXTURE
HCG Cezzane Bathroom Package 2.00 sets 7,000.00 14,000.00
Shower Head 1.00 sets 2,050.00 2,050.00
Shower Valve 1.00 sets 480.00 480.00
4" x 4" Floor Drain 2.00 pcs 80.00 160.00
3.2 KITCHEN FIXTURE
Kitchen Sink 1.00 sets 1,700.00 1,700.00
Kitchen Sink Faucet 1.00 sets 380.00 380.00
Kitchen Sink Strainer 1.00 sets 95.00 95.00
Angle Valve 1" x 3/8" 3.00 pcs. 55.00 165.00
GI Bushing Reducer 1" x 3/8" 1.00 pcs. 14.75 14.75
GI Nipple 3/8" x 2" 1.00 pcs. 15.00 15.00
Supply Pipe 1" (for kitchen sink only) 1.00 pcs. 85.00 85.00
Hose Bibb 1" (laundry) 1.00 pcs. 70.00 70.00
Plain Bibb 1" (foot bath) 1.00 pcs. 70.00 70.00
Page 29 of 31
MATERIALS COST
UNIT COST TOTAL
H. ELECTRICAL WORKS
1.1 Service Entrance Post 0.65
Sand 0.32 cu.m. 550.00 178.34
3/4" Gravel 0.65 cu.m. 805.00 522.04
Ga. # 16 Tie Wire 0.92 kgs 79.00 72.72
1.2 Load Side (Wires & Conduits)

5.5mm2 THW Wire Solid Conductor 20.00 meters 38.50 770.00
25mm Ø x 3.0m RSC Pipe 1.00 pcs 285.20 285.20
25mm Ø x 3.0m PVC Pipe Sch.40 5.00 pcs 68.25 341.25
14.0mm2 THW Wire Solid Conductor, 22 mm2 30.00 meters 70.42 2,112.60
2.0 CIRCUIT HOMERUN

2.1 Wires & Conduits
5.5 mm2 TW Wire, Solid Conductor 100.00 meters 44.50 4,450.00
#24/4C Telephone Jacketed Wire 25.00 meters 24.75 618.75
RG 59 Coaxial Cable 50.00 meters 10.00 500.00
20mm dia. x 3.0m PVC pipe Sch.40 30.00 pcs 70.00 2,100.00
20mm dia. Flexible PVC Pipe 150.00 meters 7.00 1,050.00
20mm dia. 90° Long Radius PVC Elbow 5.00 pcs 53.00 265.00
20mm Ø Male Threaded Adaptor 25.00 pcs 15.00 375.00
20mm Ø Coupling 25.00 pcs 15.00 375.00
4" x 4" Junction Box (deep type) Ga.18 20.00 pcs 35.00 700.00
2" x 4" Utility Box (deep type) Ga.18 39.00 pcs. 30.00 1,170.00
2.2 Wiring Devices & Fixtures

1 Gang Telephone Modular Jack 1.00 sets 76.00 76.00
1.00 sets 76.00 76.00
Three-Way Switch w/ Plate Cover, 15 A 2.00 sets 270.00 540.00
Duplex Convenience Outlet, 360 W 16.00 sets 197.50 3,160.00
Aircon Outlet (230 V, 3-pole, 2 wire,with grounding) 3.00 sets 159.50 478.50
Range Outlet (230 V, 3-pole, 2 wire,with grounding) 1.00 sets 280.00 280.00
4" Ceramic Lamp Holder (Receptacle) 18.00 pcs. 40.00 720.00
3.0 PANEL BOARDS

Panel A: 70AT, 100AF, 220V, 60H, 2P Circuit Breaker 1.00 sets 4,000.00 4,000.00
I. PAINTING WORKS
1.1 Exterior Wall Finish 144.10 sq.m
Concrete Neutralizer 2.00 gal 460.00 920.00
Pre Mixed Paint (Exterior Walls) 12.00 gal 860.00 10,320.00
1.2 Interior Wall Finish 173.70 sq.m
Concrete Neutralizer 3.00 gal 460.00 1,380.00

2.1 Dry Wall Partition 62.75 sq.m
2.2 Ceiling Finish (Eaves and Interior Ceiling) 78.69 sq.m

Semigloss Latex Paint (Interior Walls) 7.00 gal 671.00 4,697.00
2.3 Kitchen Cabinet Wood Finish 11.52 sq.m

Flat Wall Enamel Paint 1.00 gal 620.00 620.00
QDE Paint 1.00 gal 672.00 672.00
2.5 Doors and Jambs Paint Finish 18.90 sq.m

Flat Wall Enamel Paint 2.00 gal 620.00 1,240.00
QDE Paint 2.00 gal 672.00 1,344.00

Primer Red Oxide 8.00 gal 437.00 3,496.00
4.0 MISCELLANEOUS ITEMS

Polituff w/ Hardener 6.00 gal 690.00 4,140.00
Page 30 of 31
MATERIALS COST
UNIT COST TOTAL
Sandpaper # 100 20.00 pcs 100.00 2,000.00
Sandpaper # 180 30.00 pcs 17.00 510.00
Sandpaper # 240 50.00 pcs 17.00 850.00
Paint Brush 4" 5.00 pcs 73.00 365.00
Paint Brush 2" 5.00 pcs 35.00 175.00
Paint Brush 1" 5.00 pcs 15.00 75.00
Paint Roller 4" 5.00 pcs 45.00 225.00
Paint Roller 7" 5.00 pcs 55.00 275.00
3/4" Masking Tape (Big) 30.00 rolls 45.00 1,350.00
Rags 10.00 kgs 64.00 640.00
663,368.07
Page 31 of 31

Bridgette (OTC)

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

Bridgette (OTC)

Uploaded by

Copyright:

Available Formats

SUNTRUST PROPERTIES, INC.

PLANNING AND DESIGN GROUP

PROJECT: BRIDGETTE HOUSE MODEL

SUNTRUST PALM CITY SUBDIVISION

B. CONCRETE & MASONRY WORKS

2.0 FORM WORKS & SCAFFOLDINGS

3.2 Wall Footings

4.0 SLAB ON FILL (G/F Slab)

5.0 SECOND FLOOR

6.0 BEAMS AND COLUMNS

6.2 Columns (C-1, PC-1)

6.3 Roof Beams (RB-1)

7.0 CHB WALL

7.3 4" thk CHB, Rebars & Mortar

8.0 CONCRETE STAIRS

9.0 KITCHEN COUNTER

10.0 TILE WORKS

10.4 2/F Floor Finish

10.5 T&B Floor Finish

10.6 T&B Wall Finish

10.7 Kitchen Counter

11.0 SPECIAL FINISHES

12.2 Fluid Applied (applied by Roller or Brush)

1.3 G/F Ceiling

1.4 2/F Interior Ceiling

4.0 DOUBLE WALL PARTITION

1.6 Miscellaneous Items

3.0 DOORS, WINDOWS & MILL WORKS

D-3 ( 0.80m x 2.10m ) 3.00 set 4,950.00 14,850.00

(High Density Fiberboard Panel Door on Solid Wood Jamb)

Lockset (Door Knob) 3.00 set 400.00 1,200.00

W-1 (0.50m x 2.10m White Powder Coated Aluminum Framed Awning

W-2 (1.20m x 1.20m white Powder Coated Aluminum Framed Sliding

W-3 (1.00m x 1.20m white Powder Coated Aluminum Framed Sliding

W-4 (0.60m x 0.40m white Powder Coated Aluminum Framed Awning

W-5 (0.60m x 0.60m white Powder Coated Aluminum Framed Awning

W-7 (0.8m x 1.20m white Powder Coated Aluminum Framed Fixed

W-8 (0.80m x 1.20m white Powder Coated Aluminum Framed Sliding

Consumables 1.00 lot 2,500.00 2,500.00

2.0 CATCH BASIN

3.0 ROOF FRAMING

1.2 Fascia and Frame

F. ROOFING & TINSMITHRY WORKS

2.0 MISCELLANEOUS 1.00 lot 3,000.00 3,000.00

G. PLUMBING & SANITARY WORKS

1.2 Septic Tank (w/ Concrete Manhole Cover)

1.3 Storm Drainage / Catch Basin

2.0 WATER LINE SYSTEM

3.0 PLUMBING FIXTURES

1.2 Load Side (Wires & Conduits)

2.0 CIRCUIT HOMERUN

2.2 Wiring Devices & Fixtures

3.0 PANEL BOARDS

2.0 CARPENTRY PAINT FINISH

2.2 Ceiling Finish (Eaves and Interior Ceiling) 78.69 sq.m

2.3 Kitchen Cabinet Wood Finish 11.52 sq.m

2.5 Doors and Jambs Paint Finish 18.90 sq.m

3.0 STEEL SURFACE FINISH

4.0 MISCELLANEOUS ITEMS

PROJECT: BRIDGETTE HOUSE MODEL

SUNTRUST PALM CITY SUBDIVISION

MATERIALS COST LABOR COST

B. CONCRETE & MASONRY WORKS Php 807,245.65

2.0 FORM WORKS & SCAFFOLDINGS 119,315.18