Project: SUNTRUST GOVERNOR HILLS

Location: C. M. Delos Reyes Avenue General Trias, General Trias, Bicutan, 4107 Cavite
Scope: Proposal for the Rectification Works of One (1) Katrina Triplex Inner Unit located at Phase 7 Block 15 Lot 40 Governor-s Hills Project
Sheet: Proposal Evaluation

SPI IN HOUSE PMD IN-HOUSE A.M. ZAMORA BUILDER AND SUPPLY R.Q. REGENCIA CONSTRUCTION

MATERIAL COST LABOR + CONS COST MATERIAL COST LABOR + CONS COST MATERIAL COST LABOR + CONS COST MATERIAL COST LABOR + CONS COST
ITEM PARTICULARS QTY UNIT SUBTOTAL QTY UNIT SUBTOTAL VARIANCE QTY UNIT SUBTOTAL VARIANCE QTY UNIT SUBTOTAL VARIANCE
UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL
I. CARPENTRY WORKS Total of DIV 1 >> 36,446.50 Total of DIV I >> 36,265.90 180.60 Total of DIV I >> 58,028.10 (21,581.60) Total of DIV I >> 81,013.05 (44,566.55)
1.01 Lockset 6.00 set 400.00 2,400.00 160.00 960.00 3,360.00 6.00 set 399.75 2,398.50 159.90 959.40 3,357.90 10.00 set 399.95 3,999.50 119.99 1,199.85 5,199.35 10.00 set 399.95 3,999.50 119.99 1,199.85 5,199.35
1.02 Metal Furring, 1 x 2 x 6m 3.00 m 120.00 360.00 48.00 144.00 504.00 3.00 m 110.00 330.00 44.00 132.00 462.00 15.00 m 110.00 1,650.00 33.00 495.00 2,145.00 10.00 m 110.00 1,100.00 33.00 330.00 1,430.00
1.03 Hardiscrew, 1/2 x 1/8 10.00 pcs 2.00 20.00 0.80 8.00 28.00 10.00 pcs 2.00 20.00 0.80 8.00 28.00 75.00 pcs 1.50 112.50 0.45 33.75 146.25 150.00 pcs 1.50 225.00 0.45 67.50 292.50
1.04 Door and Door Jamb 210 x 90 0.00 set 3,600.00 - 1,440.00 - - 0.00 set 3,600.00 - - - 1.00 pc 3,600.00 3,600.00 1,080.00 1,080.00 4,680.00 1.00 pc 3,600.00 3,600.00 1,080.00 1,080.00 4,680.00
1.05 Door Jambs and Door 210 x 60 (Flash Door) 1.00 set 2,250.00 2,250.00 900.00 900.00 3,150.00 1.00 set 2,150.00 2,150.00 860.00 860.00 3,010.00 1.00 set 2,150.00 2,150.00 645.00 645.00 2,795.00 1.00 set 2,150.00 2,150.00 645.00 645.00 2,795.00
1.06 Door Jambs and Door 210 x 60 (PVC) 0.00 set 2,250.00 - 900.00 - - 0.00 set 2,250.00 - - - 3.00 set 1,800.00 5,400.00 540.00 1,620.00 7,020.00 3.00 set 1,800.00 5,400.00 540.00 1,620.00 7,020.00
1.07 Fin. Nail 2" 1.00 kl. 96.25 96.25 38.50 38.50 134.75 1.00 kl. 90.00 90.00 36.00 36.00 126.00 1.00 kl 90.00 90.00 27.00 27.00 117.00 1.00 kl. 90.00 90.00 27.00 27.00 117.00
1.08 Fin. Nail 1" 1.00 kl. 96.25 96.25 38.50 38.50 134.75 1.00 kl. 90.00 90.00 36.00 36.00 126.00 1.00 kl 90.00 90.00 27.00 27.00 117.00 1.00 kl. 90.00 90.00 27.00 27.00 117.00
1.09 Shellwood Glue 1.00 qrt 160.00 160.00 64.00 64.00 224.00 1.00 qrt 160.00 160.00 64.00 64.00 224.00 2.00 qrt 160.00 320.00 48.00 96.00 416.00 2.00 qrt 160.00 320.00 48.00 96.00 416.00
1.10 #80 Flr. Sand Paper (3m) 1.00 m 155.00 155.00 62.00 62.00 217.00 1.00 m 150.00 150.00 60.00 60.00 210.00 1.00 m 150.00 150.00 45.00 45.00 195.00 1.00 m 150.00 150.00 45.00 45.00 195.00
1.11 WP Sand Paper #300 2.00 pcs 60.00 120.00 24.00 48.00 168.00 2.00 pcs 55.00 110.00 22.00 44.00 154.00 6.00 pc 55.00 330.00 16.50 99.00 429.00 6.00 pcs 55.00 330.00 16.50 99.00 429.00
1.12 Drill Bit 1/8 3.00 pcs 60.00 180.00 24.00 72.00 252.00 3.00 pcs 60.00 180.00 24.00 72.00 252.00 - - - - 10.00 pcs 60.00 600.00 18.00 180.00 780.00
1.13 Hardiflex 1/4 x 8 7.00 pcs 425.00 2,975.00 170.00 1,190.00 4,165.00 7.00 pcs 425.00 2,975.00 170.00 1,190.00 4,165.00 5.00 pc 425.00 2,125.00 127.50 637.50 2,762.50 15.00 pcs 425.00 6,375.00 127.50 1,912.50 8,287.50
1.14 Lumber, 2 x 3 12 (Formworks) 0.00 pcs 180.00 - 72.00 - - 0.00 pcs 120.00 - 48.00 - - 0.00 pcs - - - - 5.00 pcs 120.00 600.00 36.00 180.00 780.00
1.15 Ga.#16 Tie Wire 2.00 kl. 70.00 140.00 28.00 56.00 196.00 2.00 kl. 70.00 140.00 28.00 56.00 196.00 2.00 kl. 70.00 140.00 21.00 42.00 182.00 2.00 kl. 70.00 140.00 21.00 42.00 182.00
1.16 CWN #2 5.00 kl. 79.00 395.00 31.60 158.00 553.00 5.00 kl. 85.00 425.00 34.00 170.00 595.00 2.00 kl. 90.00 180.00 27.00 54.00 234.00 3.00 kl. 90.00 270.00 27.00 81.00 351.00
1.17 Termite Treatment 1.00 lot 10,000.00 10,000.00 4,000.00 4,000.00 14,000.00 1.00 lot 10,000.00 10,000.00 4,000.00 4,000.00 14,000.00 1.00 set 12,000.00 12,000.00 3,600.00 3,600.00 15,600.00 1.00 lot 8,000.00 8,000.00 2,400.00 2,400.00 10,400.00
1.18 Polituff w/ Hardener 2.00 gal 1,200.00 2,400.00 480.00 960.00 3,360.00 2.00 gal 1,200.00 2,400.00 480.00 960.00 3,360.00 2.00 gal 1,200.00 2,400.00 360.00 720.00 3,120.00 2.00 gal 1,200.00 2,400.00 360.00 720.00 3,120.00
1.19 Dismantling Cost (Existing Ceiling Eaves) 1.00 lot - 2,500.00 2,500.00 2,500.00 1.00 lot - 2,500.00 2,500.00 2,500.00 lot - - - - 1.00 set - 2,500.00 2,500.00 2,500.00
1.20 Dimantling Cost (Doors & Door Jambs) 1.00 lot - 2,000.00 2,000.00 2,000.00 1.00 lot - 2,000.00 2,000.00 2,000.00 lot - - - - 1.00 lot - 2,500.00 2,500.00 2,500.00
1.21 Removal of Unnecessary Materials 1.00 lot - 1,500.00 1,500.00 1,500.00 1.00 lot - 1,500.00 1,500.00 1,500.00 lot - - - - 1.00 lot - 2,500.00 2,500.00 2,500.00
1.22 Cornice 1 x 3 x 6 - - - - 0.00 0.00 - - - - 0.00 0.00 - - - - 0.00 pc 340.00 - 102.00 - -
1.23 Formworks (Scaffolding) - - - - 0.00 0.00 - - - - 1.00 set 5,000.00 5,000.00 1,500.00 1,500.00 6,500.00 1.00 set 5,000.00 5,000.00 1,500.00 1,500.00 6,500.00
1.24 Door and Door Jamb 210 x 80 (Flash Door) - - - - 0.00 0.00 - - - 1.00 set 2,450.00 2,450.00 735.00 735.00 3,185.00 1.00 set 2,450.00 2,450.00 735.00 735.00 3,185.00
1.25 Ordinary Plywood 1/4" (Formworks) - - - - 0.00 0.00 - - - - - - - 1.00 pc 300.00 300.00 90.00 90.00 390.00
1.26 M. Plywood 3/4 x 4 x 8 - - - - 0.00 0.00 - - - 0.00 - - - - 2.00 pc 1,150.00 2,300.00 345.00 690.00 2,990.00
1.27 S4S KD 1 x 1 x 12 - - - - - - - 13.00 pc - - - - 5.00 pc 96.00 480.00 28.80 144.00 624.00
1.28 S4S KD 1 x 6 x 12 - - - - - - - 8.00 pc - - - - 3.00 pc 468.00 1,404.00 140.40 421.20 1,825.20
1.29 S4S KD 2 x 3 x 12 - - - - - - - - - - - 3.00 pc 765.00 2,295.00 229.50 688.50 2,983.50
1.30 Door Hinges 4 x 4 - - - - - - - - 3.00 box 150.00 450.00 45.00 135.00 585.00 3.00 box 150.00 450.00 45.00 135.00 585.00
1.31 Hardisenepa 1/2 x 2 x 8 - - - - - - - - - - - - 12.00 pc 480.00 5,760.00 144.00 1,728.00 7,488.00
1.32 CWN #3 - - - - - - - 2.00 kl 90.00 180.00 27.00 54.00 234.00 3.00 kl. 90.00 270.00 27.00 81.00 351.00
1.33 Deadbolt - - - - - - - 8.00 pc - - - - 0.00 pc 450.00 - 135.00 - -
1.34 Sliding Door and Window Locks - - - - - - - 24.00 set 70.00 1,680.00 21.00 504.00 2,184.00 pc - - - -
1.35 Sliding Door Lock - - - - - - - - 1.00 set 140.00 140.00 42.00 42.00 182.00 kg - - - -
1.36 - - - - - - - - - - - - kg - - - -
1.37 - - - - - - - - - - - pc - - - -
1.38 - - - - - - - - - - - pc - - - -
1.39 - - - - - - - - - - - pc - - - -
1.40 - - - - - - - - - - - - kg - - - -
1.41 - - - - - - - - - - - - kg - - - -

II. PAINTING WORKS Total of DIV II >> 51,276.40 Total of DIV II >> 50,114.40 1,162.00 Total of DIV II >> 67,826.20 (16,549.80) Total of DIV II >> 39,104.00 12,172.40
2.01 Paint Thinner 2.00 gal 300.00 600.00 120.00 240.00 840.00 2.00 gal 220.00 440.00 88.00 176.00 616.00 3.00 gal 220.00 660.00 66.00 198.00 858.00 1.00 gal 220.00 220.00 66.00 66.00 286.00
2.02 Formworks (Scaffolding Rent) 1.00 set 5,000.00 5,000.00 2,000.00 2,000.00 7,000.00 1.00 set 5,000.00 5,000.00 2,000.00 2,000.00 7,000.00 1.00 set 5,000.00 5,000.00 1,500.00 1,500.00 6,500.00 1.00 set 5,000.00 5,000.00 1,500.00 1,500.00 6,500.00
2.03 Masking Tape, 3/4 12.00 pcs 28.00 336.00 11.20 134.40 470.40 12.00 pcs 28.00 336.00 11.20 134.40 470.40 8.00 pcs 28.00 224.00 8.40 67.20 291.20 10.00 pcs 28.00 280.00 8.40 84.00 364.00
2.04 Old News Paper (Cover of Vinyl Tiles) 5.00 kl 15.00 75.00 6.00 30.00 105.00 5.00 kl 15.00 75.00 6.00 30.00 105.00 12.00 kl 15.00 180.00 4.50 54.00 234.00 12.00 kl 15.00 180.00 4.50 54.00 234.00
2.05 QDE 3.00 gal 650.00 1,950.00 260.00 780.00 2,730.00 3.00 gal 575.00 1,725.00 230.00 690.00 2,415.00 5.00 gal 575.00 2,875.00 172.50 862.50 3,737.50 2.00 gal 575.00 1,150.00 172.50 345.00 1,495.00
2.06 F/W Enamel 2.00 gal 540.00 1,080.00 216.00 432.00 1,512.00 2.00 gal 540.00 1,080.00 216.00 432.00 1,512.00 4.00 gal 540.00 2,160.00 162.00 648.00 2,808.00 2.00 gal 540.00 1,080.00 162.00 324.00 1,404.00
2.07 Semigloss Enamel 3.00 gal 550.00 1,650.00 220.00 660.00 2,310.00 3.00 gal 550.00 1,650.00 220.00 660.00 2,310.00 6.00 gal 550.00 3,300.00 165.00 990.00 4,290.00 2.00 gal 550.00 1,100.00 165.00 330.00 1,430.00
2.08 Flat Latex 5.00 gal 490.00 2,450.00 196.00 980.00 3,430.00 5.00 gal 475.00 2,375.00 190.00 950.00 3,325.00 8.00 gal 475.00 3,800.00 142.50 1,140.00 4,940.00 8.00 gal 475.00 3,800.00 142.50 1,140.00 4,940.00
2.09 Polituff w/ Hardener 3.00 gal 1,200.00 3,600.00 480.00 1,440.00 5,040.00 3.00 gal 1,200.00 3,600.00 480.00 1,440.00 5,040.00 1.00 gal 1,200.00 1,200.00 360.00 360.00 1,560.00 1.00 gal 1,200.00 1,200.00 360.00 360.00 1,560.00
2.10 Patching Compound 15.00 kl 25.00 375.00 10.00 150.00 525.00 15.00 kl 25.00 375.00 10.00 150.00 525.00 6.00 kl 25.00 150.00 7.50 45.00 195.00 10.00 kl 25.00 250.00 7.50 75.00 325.00
2.11 Sand Paper #60 7.00 m 80.00 560.00 32.00 224.00 784.00 7.00 m 80.00 560.00 32.00 224.00 784.00 5.00 m 80.00 400.00 24.00 120.00 520.00 5.00 m 80.00 400.00 24.00 120.00 520.00
2.12 Pre mixed Paint Latex, Davies (Body) 9.00 gal 650.00 5,850.00 260.00 2,340.00 8,190.00 8.00 gal 650.00 5,200.00 260.00 2,080.00 7,280.00 14.00 gal 650.00 9,100.00 195.00 2,730.00 11,830.00 6.00 gal 650.00 3,900.00 195.00 1,170.00 5,070.00
2.13 Pre mixed Paint Latex, Davies (Accent) 4.00 gal 650.00 2,600.00 260.00 1,040.00 3,640.00 4.00 gal 650.00 2,600.00 260.00 1,040.00 3,640.00 8.00 gal 650.00 5,200.00 195.00 1,560.00 6,760.00 3.00 gal 650.00 1,950.00 195.00 585.00 2,535.00
2.14 Roof Paint (Gutter only) 2.00 gal 650.00 1,300.00 260.00 520.00 1,820.00 2.00 gal 650.00 1,300.00 260.00 520.00 1,820.00 gal - - - - 2.00 gal - - - -
2.15 Semigloss Latex 6.00 gal 560.00 3,360.00 224.00 1,344.00 4,704.00 6.00 gal 590.00 3,540.00 236.00 1,416.00 4,956.00 12.00 gal 590.00 7,080.00 177.00 2,124.00 9,204.00 8.00 gal 590.00 4,720.00 177.00 1,416.00 6,136.00
2.16 Turco (Rust Converter) 1.00 gal 550.00 550.00 220.00 220.00 770.00 1.00 gal 550.00 550.00 220.00 220.00 770.00 1.00 gal 550.00 550.00 165.00 165.00 715.00 1.00 gal 550.00 550.00 165.00 165.00 715.00
2.17 Red Oxide 2.00 gal 370.00 740.00 148.00 296.00 1,036.00 2.00 gal 420.00 840.00 168.00 336.00 1,176.00 1.00 gal 420.00 420.00 126.00 126.00 546.00 0.50 gal 420.00 210.00 126.00 63.00 273.00
2.18 Liquid Tile 2.00 gal 650.00 1,300.00 260.00 520.00 1,820.00 2.00 gal 650.00 1,300.00 260.00 520.00 1,820.00 3.00 gal 650.00 1,950.00 195.00 585.00 2,535.00 2.00 gal 650.00 1,300.00 195.00 390.00 1,690.00
2.19 Woodstain 2.00 gal 725.00 1,450.00 290.00 580.00 2,030.00 2.00 gal 725.00 1,450.00 290.00 580.00 2,030.00 6.00 gal 725.00 4,350.00 217.50 1,305.00 5,655.00 2.00 gal 725.00 1,450.00 217.50 435.00 1,885.00
2.20 Topcoat Clear 1.00 gal 650.00 650.00 260.00 260.00 910.00 1.00 gal 650.00 650.00 260.00 260.00 910.00 4.00 gal 650.00 2,600.00 195.00 780.00 3,380.00 1.00 gal 650.00 650.00 195.00 195.00 845.00
2.21 Baby Roller 5.00 pcs 55.00 275.00 22.00 110.00 385.00 5.00 pcs 55.00 275.00 22.00 110.00 385.00 5.00 pcs 55.00 275.00 16.50 82.50 357.50 3.00 pcs 55.00 165.00 16.50 49.50 214.50
2.22 P. Roller 7" 5.00 pcs 75.00 375.00 30.00 150.00 525.00 5.00 pcs 75.00 375.00 30.00 150.00 525.00 4.00 pcs 75.00 300.00 22.50 90.00 390.00 3.00 pcs 75.00 225.00 22.50 67.50 292.50
2.23 P. Brush 4" 5.00 pcs 55.00 275.00 22.00 110.00 385.00 5.00 pcs 55.00 275.00 22.00 110.00 385.00 4.00 pcs 55.00 220.00 16.50 66.00 286.00 3.00 pcs 55.00 165.00 16.50 49.50 214.50
2.24 P. Brush 2" 5.00 pcs 45.00 225.00 18.00 90.00 315.00 5.00 pcs 45.00 225.00 18.00 90.00 315.00 4.00 pcs 45.00 180.00 13.50 54.00 234.00 3.00 pcs 45.00 135.00 13.50 40.50 175.50
2.25 - - - - - - - - - - - - - - -
2.26 - - - - - - - - - - - 2.00 lit - - - -

III. MASONRY WORKS Total of DIV III >> 4,511.50 Total of DIV III >> 4,286.51 224.99 Total of DIV III >> 10,308.43 (5,796.93) Total of DIV III >> 9,820.45 (5,308.95)
3.01 Cement 4.00 bag 230.00 920.00 80.50 322.00 1,242.00 4.00 bag 205.00 820.00 82.00 328.00 1,148.00 14.00 bag 225.00 3,150.00 67.50 945.00 4,095.00 6.00 bag 205.00 1,230.00 61.50 369.00 1,599.00
3.02 White Sand 10.00 bag 45.00 450.00 15.75 157.50 607.50 10.00 bag 35.00 350.00 14.00 140.00 490.00 30.00 bag 46.00 1,380.00 13.80 414.00 1,794.00 9.00 bag 45.00 405.00 13.50 121.50 526.50
3.03 Glaze Tiles 8 x 8 0.00 bag 12.00 - 4.20 - - 0.00 bag 12.00 - 4.80 - - - - - - 25.00 bag 15.00 375.00 4.50 112.50 487.50
3.04 Chipping Works 1.00 set - 2,500.00 2,500.00 2,500.00 1.00 set - 2,500.00 2,500.00 2,500.00 - - - - 1.00 set - - - -
3.05 Tile Grout, White 8.00 kl 15.00 120.00 5.25 42.00 162.00 8.00 kl 13.26 106.08 5.30 42.43 148.51 6.00 kl 13.26 79.56 3.98 23.87 103.43 4.00 kl - - - -
3.06 W. Sand 0.00 bag 45.00 - 15.75 - - 0.00 bag 45.00 - 18.00 - - - - - - 0.00 bag - - - -
3.07 Thorough Seal (Cement Base Waterproofing) - - - - - - - - - - - - 0.00 gal 580.00 - 174.00 - -
3.08 Dismantling Cost (Existing Veranda Flooring) - - - - - - - - - - - - 1.00 set - 2,500.00 2,500.00 2,500.00
3.09 Peebles - - - - - - - - - - - - 2.00 sack 280.00 560.00 84.00 168.00 728.00
3.10 Topcoat - - - - - - - - 6.00 gal 480.00 2,880.00 144.00 864.00 3,744.00 1.00 gal 480.00 480.00 144.00 144.00 624.00
3.11 Muriatic - - - - - - - - 2.00 gal 220.00 440.00 66.00 132.00 572.00 1.00 gal 220.00 220.00 66.00 66.00 286.00
3.12 Ceramic Tiles, 30 x 30 Gerona Brown - - - - - - - - - - - - 11.00 bag 35.00 385.00 10.50 115.50 500.50
3.13 Dismantling Cost (Existing Counter Top Tiles) - - - - - - - - - - - - 1.00 set - 2,500.00 2,500.00 2,500.00
3.14 Tile Grout White - - - - - - - - - - - - 4.00 kl 13.26 53.04 3.98 15.91 68.95

IV. ROOFING WORKS Total of DIV IV >> 25,140.50 Total of DIV IV >> 25,489.50 (349.00) Total of DIV IV >> - 25,140.50 Total of DIV IV >> 16,408.25 8,732.25
4.01 Spanish Gutter 8ft. Ga.26 6.00 pcs 480.00 2,880.00 192.00 1,152.00 4,032.00 6.00 pcs 480.00 2,880.00 192.00 1,152.00 4,032.00 4.00 pcs - - - - 1.00 pcs 460.00 460.00 138.00 138.00 598.00
4.02 Roof Flashing 8ft. Ga.26 4.00 pcs 480.00 1,920.00 192.00 768.00 2,688.00 4.00 pcs 480.00 1,920.00 192.00 768.00 2,688.00 pcs - - - - 1.00 pcs 460.00 460.00 138.00 138.00 598.00
4.03 Dismantling Cost (Exisitng Gutter) set - - - - set - - - set - - - - 1.00 set - 5,000.00 5,000.00 5,000.00
4.04 Blind Rivets 150.00 pcs 1.50 225.00 0.60 90.00 315.00 150.00 pcs 1.50 225.00 0.60 90.00 315.00 pcs - - - - 50.00 pcs 1.50 75.00 0.45 22.50 97.50
4.05 Tekscrew 2" 35.00 pcs 1.50 52.50 0.60 21.00 73.50 35.00 pcs 1.50 52.50 0.60 21.00 73.50 pcs - - - - 15.00 pcs 1.50 22.50 0.45 6.75 29.25
4.06 3.00 pcs 250.00 750.00 100.00 300.00 1,050.00 3.00 pcs 250.00 750.00 100.00 300.00 1,050.00 pcs - - - - 3.00 pcs 250.00 750.00 75.00 225.00 975.00
4.07 Metal Grinding Disc 2.00 pcs 115.00 230.00 46.00 92.00 322.00 2.00 pcs 115.00 230.00 46.00 92.00 322.00 pcs - 5.00 pcs 115.00 575.00 34.50 172.50 747.50
4.08 Metal Drill Bit 1/8 10.00 pcs 60.00 600.00 24.00 240.00 840.00 10.00 pcs 60.00 600.00 24.00 240.00 840.00 pcs - 5.00 pcs 60.00 300.00 18.00 90.00 390.00
4.09 Formworks (Scaffolding) 1.00 set 5,000.00 5,000.00 2,000.00 2,000.00 7,000.00 1.00 set 5,000.00 5,000.00 2,000.00 2,000.00 7,000.00 set - - - - 1.00 set - - - -
4.10 Sealant/Vulcaseal 1.50 gal 1,560.00 2,340.00 624.00 936.00 3,276.00 1.50 gal 1,440.00 2,160.00 576.00 864.00 3,024.00 2.00 pcs - - - - 2.00 gal 1,280.00 2,560.00 384.00 768.00 3,328.00
4.11 Removal of Unnecessary Materials 1.00 set - - - - 1.00 set - 1,000.00 1,000.00 1,000.00 set - - - - 1.00 set - 2,500.00 2,500.00 2,500.00
4.12 Welding Rod 6.00 kl 120.00 720.00 48.00 288.00 1,008.00 6.00 kl 100.00 600.00 40.00 240.00 840.00 kl - - - - 12.00 kl 100.00 1,200.00 30.00 360.00 1,560.00
4.13 C-Purlins 2 x 6 x 3 3.00 pcs 350.00 1,050.00 140.00 420.00 1,470.00 3.00 pcs 320.00 960.00 128.00 384.00 1,344.00 pcs - - - - 3.00 pcs - - - -
4.14 Tubular 1 x 2 x 6 3.00 pcs 250.00 750.00 100.00 300.00 1,050.00 3.00 pcs 225.00 675.00 90.00 270.00 945.00 3.00 pcs - - - - 3.00 pcs - - - -
4.15 Touch up Paint 6.00 can 150.00 900.00 60.00 360.00 1,260.00 6.00 can 150.00 900.00 60.00 360.00 1,260.00 can - - - - 3.00 can 150.00 450.00 45.00 135.00 585.00
4.16 Flat Bar, 1/8 x 3/4 x 6 3.00 pcs 180.00 540.00 72.00 216.00 756.00 3.00 pcs 180.00 540.00 72.00 216.00 756.00 pcs - - - - pcs 180.00 - 54.00 - -

V. PLUMBING WORKS Total of DIV V>> 25,347.80 Total of DIV V >> 24,222.00 1,125.80 Total of DIV V >> 39,061.10 (13,713.30) Total of DIV V >> 18,018.00 7,329.80
5.01 Kit. Sink Faucet 1.00 set 1,500.00 1,500.00 600.00 600.00 2,100.00 1.00 set 1,450.00 1,450.00 580.00 580.00 2,030.00 1.00 pcs 1,500.00 1,500.00 450.00 450.00 1,950.00 1.00 set 1,500.00 1,500.00 450.00 450.00 1,950.00
5.02 Water Closet 1.00 set 7,000.00 7,000.00 2,800.00 2,800.00 9,800.00 1.00 set 6,500.00 6,500.00 2,600.00 2,600.00 9,100.00 3.00 set 6,500.00 19,500.00 1,950.00 5,850.00 25,350.00 1.00 set 5,500.00 5,500.00 1,650.00 1,650.00 7,150.00
5.03 Teflon Tape 5.00 pcs 20.00 100.00 8.00 40.00 140.00 5.00 pcs 20.00 100.00 8.00 40.00 140.00 pcs - - - - 5.00 pcs - - - -
5.04 Hose Bibb 3.00 pcs 150.00 450.00 60.00 180.00 630.00 3.00 pcs 150.00 450.00 60.00 180.00 630.00 2.00 pcs 120.00 240.00 36.00 72.00 312.00 2.00 pcs 120.00 240.00 36.00 72.00 312.00
5.05 Shower Head 1.00 set 250.00 250.00 100.00 100.00 350.00 1.00 set 250.00 250.00 100.00 100.00 350.00 3.00 pcs 250.00 750.00 75.00 225.00 975.00 2.00 set 250.00 500.00 75.00 150.00 650.00
5.06 Shower Valve 1.00 set 180.00 180.00 72.00 72.00 252.00 1.00 set 180.00 180.00 72.00 72.00 252.00 3.00 set 250.00 750.00 75.00 225.00 975.00 1.00 set - - - -
5.07 PVC Pipe Blue 1/2" 6.00 pcs 120.00 720.00 48.00 288.00 1,008.00 6.00 pcs 120.00 720.00 48.00 288.00 1,008.00 9.00 pcs 84.00 756.00 25.20 226.80 982.80 5.00 pcs 90.00 450.00 27.00 135.00 585.00
5.08 PVC El

Page 1 of 6
CONFIDENTIAL
 MATERIAL COST LABOR + CONS COST MATERIAL COST LABOR + CONS COST MATERIAL COST LABOR + CONS COST MATERIAL COST LABOR + CONS COST
ITEM PARTICULARS QTY UNIT SUBTOTAL QTY UNIT SUBTOTAL VARIANCE QTY UNIT SUBTOTAL VARIANCE QTY UNIT SUBTOTAL VARIANCE
UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL
5.22 Lavatory P-Trap - - - - - - - - 3.00 set 350.00 1,050.00 105.00 315.00 1,365.00 1.00 set 350.00 350.00 105.00 105.00 455.00
5.23 Lavatory Faucet - - - - - 3.00 pcs 120.00 360.00 36.00 108.00 468.00 1.00 pc 120.00 120.00 36.00 36.00 156.00
5.24 Vulcaseal - - - - - - - - 0.50 gal 1,400.00 700.00 420.00 210.00 910.00 1.00 gal 1,400.00 1,400.00 420.00 420.00 1,820.00
5.25 - - - - - - - 1.00 lot - - - - - - - -
5.26 - - - - - - 1.00 lot - - - - - - - -
5.27 - - - - - - - 1.00 lot - - - - - - - -
5.28 - - - - - - 1.00 lot - - - - 1.00 lot - - - -
5.29 - - - - - - - - - - 1.00 set - - - -
-
VI. SCW WORKS Total of DIV VI>> 756.00 Total of DIV VI >> 784.00 (28.00) Total of DIV VI >> - 756.00 Total of DIV VI >> - 756.00
6.01 WD 40 Big 2.00 can 240.00 480.00 84.00 168.00 648.00 2.00 can 240.00 480.00 96.00 192.00 672.00 can - - - - 2.00 can - - - -
6.02 Clear Glass 4 x 4 4.00 pcs 15.00 60.00 5.25 21.00 81.00 4.00 pcs 15.00 60.00 6.00 24.00 84.00 pcs - - - - 4.00 pcs - - - -
6.03 Glass Putty 0.25 kl 80.00 20.00 28.00 7.00 27.00 0.25 kl 80.00 20.00 32.00 8.00 28.00 kl - - - - 0.25 kl - - - -
-
VII. CLEANING & CLEARING WORKS Total of DIV VII>> 3,700.00 Total of DIV VII >> 3,100.00 600.00 Total of DIV VII >> 1,950.00 1,750.00 Total of DIV VII >> 5,550.00 (1,850.00)
7.01 Materials 1.00 unit 2,000.00 2,000.00 700.00 700.00 2,700.00 1.00 unit 1,500.00 1,500.00 600.00 600.00 2,100.00 1.00 unit 1,500.00 1,500.00 450.00 450.00 1,950.00 1.00 unit 3,500.00 3,500.00 1,050.00 1,050.00 4,550.00
7.02 Labor 1.00 lot - 1,000.00 1,000.00 1,000.00 1.00 lot - 1,000.00 1,000.00 1,000.00 1.00 lot - - - 1.00 lot - 1,000.00 1,000.00 1,000.00
-
VIII. TILEWORKS Total of DIV VIII>> 13,603.00 Total of DIV VIII>> 12,963.00 640.00 Total of DIV VIII >> 41,470.00 (27,867.00) Total of DIV VIII >> - 13,603.00
8.01 Adhesive 2.00 gal 800.00 1,600.00 320.00 640.00 2,240.00 2.00 gal 750.00 1,500.00 300.00 600.00 2,100.00 12.00 gal 750.00 9,000.00 225.00 2,700.00 11,700.00 2.00 gal - - - -
8.02 Vinyl Tiles 120.00 pc 35.00 4,200.00 14.00 1,680.00 5,880.00 120.00 pc 35.00 4,200.00 14.00 1,680.00 5,880.00 680.00 pc 30.00 20,400.00 9.00 6,120.00 26,520.00 120.00 pc - - - -
8.03 Ceramic Tiles 30 x 30 5.00 pc 55.00 275.00 22.00 110.00 385.00 5.00 pc 55.00 275.00 22.00 110.00 385.00 - - - - 5.00 pc - - - -
8.04 Tile Grout 2.00 bag 35.00 70.00 14.00 28.00 98.00 2.00 bag 35.00 70.00 14.00 28.00 98.00 - - - - 6.00 bag - - - -
8.05 Flooring Preparation 1.00 lot - 2,500.00 2,500.00 2,500.00 1.00 lot - 2,500.00 2,500.00 2,500.00 - - - - 1.00 lot - - - -
8.06 Dismantling Cost 1.00 lot - 2,500.00 2,500.00 2,500.00 1.00 lot - 2,000.00 2,000.00 2,000.00 1.00 lot 2,500.00 2,500.00 750.00 750.00 3,250.00 1.00 lot - - - -
8.07 - - - - - - - 1.00 lot - - - - 1.00 lot - - - -
8.08 - - - - - - - - - 18.00 box - - - -
8.09 - - - - - - - - - 9.00 gal - - - -

IX. ELECTRICAL WORKS Total of DIV IX>> - Total of DIV IX>> - - Total of DIV IX>> - - Total of DIV IX>> - -
9.01 Electrical Tape 30.00 10.50 - - - - 6.00 pc - - - - - - - -
9.02 Receptacle 4 x 4 30.00 - 10.50 - - - - - - 5.00 pc - - - - - - - -
9.03 One (1) gang Switch 105.00 - 36.75 - - - - - - 4.00 set - - - - 4.00 set - - - -
9.04 Two (2) gang Switch 105.00 - 36.75 - - - - - - 1.00 set - - - - 4.00 set - - - -
9.05 Three (3) gang Switch 140.00 - 49.00 - - - - - - 2.00 set - - - - - - - -
9.06 Three-way Switch 120.00 - 42.00 - - - - - - 2.00 set - - - - - - - -
9.07 Aircon Outlet 120.00 - 42.00 - - - - - - 3.00 set - - - - - - - -
9.08 Range Outlet - - - - - - - - 1.00 set - - - - - - - -
9.09 Weatherproof Outlet 420.00 - 147.00 - - - - - - 2.00 set - - - - - - - -
9.10 100A, Circuit Breaker - - - - - - - - 2.00 set - - - - 1.00 set - - - -
9.11 40A, Circuit Breaker - - - - - - - - 2.00 set - - - - 1.00 set - - - -
9.12 30A, Circuit Breaker - - - - - - - - 3.00 set - - - - 1.00 set - - - -
9.13 20A, Circuit Breaker - - - - - - - - 1.00 set - - - - 1.00 set - - - -
9.14 15A, Circuit Breaker - - - - - - - - 2.00 set - - - - 1.00 set - - - -
9.15 Electrical Outlet (2 Gang) - - - - - - - - 2.00 set - - - - 4.00 set - - - -
9.16 T.W. Wire#14 - - - - - - - - 2.00 set - - - - 1.00 box - - - -
9.17 T.W. Wire#12 - - - - - - - - 3.00 set - - - - 1.00 box - - - -
9.18 T.W. Wire#10 - - - - - - - - 1.00 set - - - - 1.00 box - - - -
9.19 T.W. Wire#6 - - - - - - - - 2.00 set - - - - 1.00 box - - - -

X. STEEL WORKS Total of DIV X>> - Total of DIV X>> - - Total of DIV X>> - - Total of DIV X>> - -
10.01 Rust Converter - - - - 1.00 gal - - - - - - - -
10.02 Grinding Disc - - - - - - - 2.00 pc - - - - - - - -

10.03 Prepareation Works (Removal of Existing Defective Paint, - - - - - - - 1.00 lot - - - - - - - -

Grinding, Cleaning)

Total Material Cost PHP 103,953.00 PHP 100,518.08 PHP 168,187.56 PHP 114,549.04
Total Labor Cost PHP 57,578.70 PHP 56,707.23 PHP 50,456.27 PHP 55,364.71
TOTAL COST PHP 160,781.70 PHP 157,225.31 3,556.39 PHP 218,643.83 (57,862.13) PHP 169,913.75 (9,132.05)

TOTAL MARK-UPS PHP 41,123.79 TOTAL MARK-UPS PHP 48,941.25### (7,817.46) TOTAL MARK-UPS PHP 104,986.61### (63,862.82) TOTAL MARK-UPS PHP 45,876.71### (4,752.92)
A PROFIT PHP 24,117.26 A PROFIT PHP 23,583.80 A PROFIT PHP 54,261.24 A PROFIT PHP 25,487.06
B VAT PHP 10,575.27 B VAT PHP 9,634.92 B VAT 2,400.00 PHP 28,860.99 B VAT PHP 20,389.65
C CONTIGENCY PHP 6,431.27 C CONTIGENCY PHP 15,722.53 C CONTIGENCY PHP 21,864.38 C CONTIGENCY PHP -

(4,261.07) (121,724.95) (13,884.98)

TOTAL PROJECT COST PHP 201,905.49 TOTAL PROJECT COST PHP 206,166.56 (4,261.07) TOTAL PROJECT COST PHP 323,630.44 (121,724.95) TOTAL PROJECT COST PHP 215,790.47 (13,884.98)

PREPARED BY: CHECKED BY: APPROVED BY: NOTED BY:

ENGR. MARK JOVEN A. MANDAC ENGR. GJ M. MADRIGAL ENGR. EDMUND M. FERNANDEZ MR. ISAIAS D. BERDIN, JR.
DESIGN & COST ENGINEER MANAGER - PDG SENIOR MANAGER - PDG VP - OPERATIONS

Page 2 of 6
CONFIDENTIAL
Project: SUNTRUST GOVERNOR HILLS
Location: C. M. Delos Reyes Avenue General Trias, General Trias, Bicutan, 4107 Cavite
Scope: Proposal for the Rectification Works of One (1) Katrina Triplex Inner Unit located at Phase 7 Block 15 Lot 40 Governor-s Hills Project
Sheet: Proposal Evaluation

SPI IN HOUSE R.Q. REGENCIA CONSTRUCTION

MATERIAL COST LABOR + CONS COST MATERIAL COST LABOR + CONS COST
ITEM PARTICULARS QTY UNIT SUBTOTAL QTY UNIT SUBTOTAL VARIANCE
UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL
I. CARPENTRY WORKS Total of DIV 1 >> 35,985.75 Total of DIV I >> 81,013.05 #REF!
1.01 Lockset 6.00 set 280.00 1,680.00 84.00 504.00 2,184.00 10.00 set 399.95 3,999.50 119.99 1,199.85 5,199.35
1.02 Metal Furring, 1 x 2 x 6m 3.00 m 120.00 360.00 36.00 108.00 468.00 10.00 m 110.00 1,100.00 33.00 330.00 1,430.00
1.03 Hardiscrew, 1/2 x 1/8 10.00 pcs 2.00 20.00 0.60 6.00 26.00 150.00 pcs 1.50 225.00 0.45 67.50 292.50
1.04 Door and Door Jamb 210 x 90 0.00 set 3,600.00 - 1,080.00 - - 1.00 pc 3,600.00 3,600.00 1,080.00 1,080.00 4,680.00
1.05 Door Jambs and Door 210 x 60 (Flash Door) 1.00 set 2,150.00 2,150.00 645.00 645.00 2,795.00 1.00 set 2,150.00 2,150.00 645.00 645.00 2,795.00
1.06 Door Jambs and Door 210 x 60 (PVC) 0.00 set 2,250.00 - 675.00 - - 3.00 set 1,800.00 5,400.00 540.00 1,620.00 7,020.00
1.07 Fin. Nail 2" 1.00 kl. 96.25 96.25 28.88 28.88 125.13 1.00 kl. 90.00 90.00 27.00 27.00 117.00
1.08 Fin. Nail 1" 1.00 kl. 96.25 96.25 28.88 28.88 125.13 1.00 kl. 90.00 90.00 27.00 27.00 117.00
1.09 Shellwood Glue 1.00 qrt 160.00 160.00 48.00 48.00 208.00 2.00 qrt 160.00 320.00 48.00 96.00 416.00
1.10 #80 Flr. Sand Paper (3m) 1.00 m 155.00 155.00 46.50 46.50 201.50 1.00 m 150.00 150.00 45.00 45.00 195.00
1.11 WP Sand Paper #300 2.00 pcs 60.00 120.00 18.00 36.00 156.00 6.00 pcs 55.00 330.00 16.50 99.00 429.00
1.12 Drill Bit 1/8 3.00 pcs 60.00 180.00 18.00 54.00 234.00 10.00 pcs 60.00 600.00 18.00 180.00 780.00
1.13 Hardiflex 1/4 x 8 7.00 pcs 425.00 2,975.00 127.50 892.50 3,867.50 15.00 pcs 425.00 6,375.00 127.50 1,912.50 8,287.50
1.14 Lumber, 2 x 3 12 (Formworks) 0.00 pcs 180.00 - 54.00 - - 5.00 pcs 120.00 600.00 36.00 180.00 780.00
1.15 Ga.#16 Tie Wire 2.00 kl. 70.00 140.00 21.00 42.00 182.00 2.00 kl. 70.00 140.00 21.00 42.00 182.00
1.16 CWN #2 5.00 kl. 79.00 395.00 23.70 118.50 513.50 3.00 kl. 90.00 270.00 27.00 81.00 351.00
1.17 Termite Treatment 1.00 lot 10,000.00 10,000.00 3,000.00 3,000.00 13,000.00 1.00 lot 8,000.00 8,000.00 2,400.00 2,400.00 10,400.00
1.18 Polituff w/ Hardener 2.00 gal 1,200.00 2,400.00 360.00 720.00 3,120.00 2.00 gal 1,200.00 2,400.00 360.00 720.00 3,120.00
1.19 Dismantling Cost (Existing Ceiling Eaves) 0.00 lot - 2,500.00 - - 1.00 set - 2,500.00 2,500.00 2,500.00
1.20 Dimantling Cost (Doors & Door Jambs) 0.00 lot - 2,000.00 - - 1.00 lot - 2,500.00 2,500.00 2,500.00
1.21 Removal of Unnecessary Materials 1.00 lot - 1,500.00 1,500.00 1,500.00 1.00 lot - 2,500.00 2,500.00 2,500.00
1.22 Cornice 1 x 3 x 6 - - - - 0.00 pc 340.00 - 102.00 - -
1.23 Formworks (Scaffolding) - - - - 1.00 set 5,000.00 5,000.00 1,500.00 1,500.00 6,500.00
1.24 Door and Door Jamb 210 x 80 (Flash Door) - - - - 1.00 set 2,450.00 2,450.00 735.00 735.00 3,185.00
1.25 Ordinary Plywood 1/4" (Formworks) - - - - 1.00 pc 300.00 300.00 90.00 90.00 390.00
1.26 M. Plywood 3/4 x 4 x 8 - - - - 2.00 pc 1,150.00 2,300.00 345.00 690.00 2,990.00
1.27 S4S KD 1 x 1 x 12 - - - - 5.00 pc 96.00 480.00 28.80 144.00 624.00
1.28 S4S KD 1 x 6 x 12 - - - - 3.00 pc 468.00 1,404.00 140.40 421.20 1,825.20
1.29 S4S KD 2 x 3 x 12 - - - - 3.00 pc 765.00 2,295.00 229.50 688.50 2,983.50
1.30 Door Hinges 4 x 4 - - - - 3.00 box 150.00 450.00 45.00 135.00 585.00
1.31 Hardisenepa 1/2 x 2 x 8 - - - - 12.00 pc 480.00 5,760.00 144.00 1,728.00 7,488.00
1.32 CWN #3 - - - - 3.00 kl. 90.00 270.00 27.00 81.00 351.00
1.33 Deadbolt - - - - 0.00 pc 450.00 - 135.00 - -
1.34 Sliding Door and Window Locks - - - - pc - - - -
1.35 Sliding Door Lock - - - - kg - - - -
1.36 - - - - kg - - - -
1.37 - - - - pc - - - -
1.38 - - - - pc - - - -
1.39 - - - - pc - - - -
1.40 - - - - kg - - - -
1.41 - - - - kg - - - -

II. PAINTING WORKS Total of DIV II >> 88,581.75 Total of DIV II >> 39,104.00 #REF!
2.01 Paint Thinner 2.00 gal 300.00 600.00 90.00 180.00 780.00 1.00 gal 220.00 220.00 66.00 66.00 286.00
2.02 Formworks (Scaffolding Rent) 1.00 set 5,000.00 5,000.00 1,500.00 1,500.00 6,500.00 1.00 set 5,000.00 5,000.00 1,500.00 1,500.00 6,500.00
2.03 Masking Tape, 3/4 12.00 pcs 25.00 300.00 7.50 90.00 390.00 10.00 pcs 28.00 280.00 8.40 84.00 364.00
2.04 Old News Paper (Cover of Vinyl Tiles) 5.00 kl 15.00 75.00 4.50 22.50 97.50 12.00 kl 15.00 180.00 4.50 54.00 234.00
2.05 QDE 3.00 gal 575.00 1,725.00 172.50 517.50 2,242.50 2.00 gal 575.00 1,150.00 172.50 345.00 1,495.00
2.06 F/W Enamel 2.00 gal 540.00 1,080.00 162.00 324.00 1,404.00 2.00 gal 540.00 1,080.00 162.00 324.00 1,404.00
2.07 Semigloss Enamel 3.00 gal 550.00 1,650.00 165.00 495.00 2,145.00 2.00 gal 550.00 1,100.00 165.00 330.00 1,430.00
2.08 Flat Latex 5.00 gal 490.00 2,450.00 147.00 735.00 3,185.00 8.00 gal 475.00 3,800.00 142.50 1,140.00 4,940.00
2.09 Polituff w/ Hardener 3.00 gal 1,200.00 3,600.00 360.00 1,080.00 4,680.00 1.00 gal 1,200.00 1,200.00 360.00 360.00 1,560.00
2.10 Patching Compound 15.00 kl 25.00 375.00 7.50 112.50 487.50 10.00 kl 25.00 250.00 7.50 75.00 325.00
2.11 Sand Paper #60 7.00 m 80.00 560.00 24.00 168.00 728.00 5.00 m 80.00 400.00 24.00 120.00 520.00
2.12 Pre mixed Paint Latex, Davies (Body) 9.00 gal 650.00 5,850.00 195.00 1,755.00 7,605.00 6.00 gal 650.00 3,900.00 195.00 1,170.00 5,070.00
2.13 Pre mixed Paint Latex, Davies (Accent) 4.00 gal 650.00 2,600.00 195.00 780.00 3,380.00 3.00 gal 650.00 1,950.00 195.00 585.00 2,535.00
2.14 Roof Paint (Gutter only) 2.00 gal 650.00 1,300.00 195.00 390.00 1,690.00 2.00 gal - - - -
2.15 Semigloss Latex 6.00 gal 560.00 3,360.00 168.00 1,008.00 4,368.00 8.00 gal 590.00 4,720.00 177.00 1,416.00 6,136.00
2.16 Turco (Rust Converter) 1.00 gal 550.00 550.00 165.00 165.00 715.00 1.00 gal 550.00 550.00 165.00 165.00 715.00
2.17 Red Oxide 2.00 gal 370.00 740.00 111.00 222.00 962.00 0.50 gal 420.00 210.00 126.00 63.00 273.00
2.18 Liquid Tile 2.00 gal 650.00 1,300.00 195.00 390.00 1,690.00 2.00 gal 650.00 1,300.00 195.00 390.00 1,690.00
2.19 Woodstain 2.00 gal 725.00 1,450.00 217.50 435.00 1,885.00 2.00 gal 725.00 1,450.00 217.50 435.00 1,885.00
2.20 Topcoat Clear 1.00 gal 650.00 650.00 195.00 195.00 845.00 1.00 gal 650.00 650.00 195.00 195.00 845.00
2.21 Baby Roller 5.00 pcs 55.00 275.00 16.50 82.50 357.50 3.00 pcs 55.00 165.00 16.50 49.50 214.50
2.22 P. Roller 7" 5.00 pcs 75.00 375.00 22.50 112.50 487.50 3.00 pcs 75.00 225.00 22.50 67.50 292.50
2.23 P. Brush 4" 5.00 pcs 40.00 200.00 12.00 60.00 260.00 3.00 pcs 55.00 165.00 16.50 49.50 214.50
2.24 P. Brush 2" 5.00 pcs 20.00 100.00 6.00 30.00 130.00 3.00 pcs 45.00 135.00 13.50 40.50 175.50
2.25 - - - - - - -
2.26 - - - 2.00 lit - - - -

III. MASONRY WORKS Total of DIV III >> 73,042.55 Total of DIV III >> 9,820.45 #REF!
3.01 Cement 4.00 bag 230.00 920.00 69.00 276.00 1,196.00 6.00 bag 205.00 1,230.00 61.50 369.00 1,599.00
3.02 White Sand 10.00 bag 900.00 9,000.00 270.00 2,700.00 11,700.00 9.00 bag 45.00 405.00 13.50 121.50 526.50
3.03 Glaze Tiles 8 x 8 0.00 bag 12.00 - 3.60 - - 25.00 bag 15.00 375.00 4.50 112.50 487.50
3.04 Chipping Works 1.00 set - 2,500.00 2,500.00 2,500.00 1.00 set - - - -
3.05 Tile Grout, White 8.00 kl 15.00 120.00 4.50 36.00 156.00 4.00 kl - - - -

Page 3 of 6
CONFIDENTIAL
 MATERIAL COST LABOR + CONS COST MATERIAL COST LABOR + CONS COST
ITEM PARTICULARS QTY UNIT SUBTOTAL QTY UNIT SUBTOTAL VARIANCE
UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL
3.06 W. Sand 0.00 bag - - - - 0.00 bag - - - -
3.07 Thorough Seal (Cement Base Waterproofing) - - - - 0.00 gal 580.00 - 174.00 - -
3.08 Dismantling Cost (Existing Veranda Flooring) - - - - 1.00 set - 2,500.00 2,500.00 2,500.00
3.09 Peebles - - - - 2.00 sack 280.00 560.00 84.00 168.00 728.00
3.10 Topcoat - - - - 1.00 gal 480.00 480.00 144.00 144.00 624.00
3.11 Muriatic - - - - 1.00 gal 220.00 220.00 66.00 66.00 286.00
3.12 Ceramic Tiles, 30 x 30 Gerona Brown - - - - 11.00 bag 35.00 385.00 10.50 115.50 500.50
3.13 Dismantling Cost (Existing Counter Top Tiles) - - - - 1.00 set - 2,500.00 2,500.00 2,500.00
3.14 Tile Grout White - - - - 4.00 kl 13.26 53.04 3.98 15.91 68.95

IV. ROOFING WORKS Total of DIV IV >> 57,490.55 Total of DIV IV >> 16,408.25 #REF!
4.01 Spanish Gutter 8ft. Ga.26 6.00 pcs 480.00 2,880.00 144.00 864.00 3,744.00 1.00 pcs 460.00 460.00 138.00 138.00 598.00
4.02 Roof Flashing 8ft. Ga.26 4.00 pcs 480.00 1,920.00 144.00 576.00 2,496.00 1.00 pcs 460.00 460.00 138.00 138.00 598.00
4.03 Dismantling Cost (Exisitng Gutter) set - - - - 1.00 set - 5,000.00 5,000.00 5,000.00
4.04 Blind Rivets 150.00 pcs 1.50 225.00 0.45 67.50 292.50 50.00 pcs 1.50 75.00 0.45 22.50 97.50
4.05 Tekscrew 2" 35.00 pcs 1.50 52.50 0.45 15.75 68.25 15.00 pcs 1.50 22.50 0.45 6.75 29.25
4.06 Cutting Disc 12"Ø 3.00 pcs 250.00 750.00 75.00 225.00 975.00 3.00 pcs 250.00 750.00 75.00 225.00 975.00
4.07 Metal Grinding Disc 2.00 pcs 115.00 230.00 34.50 69.00 299.00 5.00 pcs 115.00 575.00 34.50 172.50 747.50
4.08 Metal Drill Bit 1/8 10.00 pcs 60.00 600.00 18.00 180.00 780.00 5.00 pcs 60.00 300.00 18.00 90.00 390.00
4.09 Formworks (Scaffolding) 1.00 set 5,000.00 5,000.00 1,500.00 1,500.00 6,500.00 1.00 set - - - -
4.10 Sealant/Vulcaseal 1.50 gal 1,560.00 2,340.00 468.00 702.00 3,042.00 2.00 gal 1,280.00 2,560.00 384.00 768.00 3,328.00
4.11 Removal of Unnecessary Materials 1.00 set - 1,000.00 1,000.00 1,000.00 1.00 set - 2,500.00 2,500.00 2,500.00
4.12 Welding Rod 6.00 kl 120.00 720.00 36.00 216.00 936.00 12.00 kl 100.00 1,200.00 30.00 360.00 1,560.00
4.13 C-Purlins 2 x 6 x 3 3.00 pcs 320.00 960.00 96.00 288.00 1,248.00 3.00 pcs - - - -
4.14 Tubular 1 x 2 x 6 3.00 pcs 225.00 675.00 67.50 202.50 877.50 3.00 pcs - - - -
4.15 Touch up Paint 6.00 can 150.00 900.00 45.00 270.00 1,170.00 3.00 can 150.00 450.00 45.00 135.00 585.00
4.16 Flat Bar, 1/8 x 3/4 x 6 3.00 pcs 180.00 540.00 54.00 162.00 702.00 pcs 180.00 - 54.00 - -

V. PLUMBING WORKS Total of DIV V>> 33,360.30 Total of DIV V >> 18,018.00 #REF!
5.01 Kit. Sink Faucet 1.00 set 1,450.00 1,450.00 435.00 435.00 1,885.00 1.00 set 1,500.00 1,500.00 450.00 450.00 1,950.00
5.02 Water Closet 1.00 set 6,500.00 6,500.00 1,950.00 1,950.00 8,450.00 1.00 set 5,500.00 5,500.00 1,650.00 1,650.00 7,150.00
5.03 Teflon Tape 5.00 pcs 20.00 100.00 6.00 30.00 130.00 5.00 pcs - - - -
5.04 Hose Bibb 3.00 pcs 150.00 450.00 45.00 135.00 585.00 2.00 pcs 120.00 240.00 36.00 72.00 312.00
5.05 Shower Head 1.00 set 250.00 250.00 75.00 75.00 325.00 2.00 set 250.00 500.00 75.00 150.00 650.00
5.06 Shower Valve 1.00 set 180.00 180.00 54.00 54.00 234.00 1.00 set - - - -
5.07 PVC Pipe Blue 1/2" 6.00 pcs 90.00 540.00 27.00 162.00 702.00 5.00 pcs 90.00 450.00 27.00 135.00 585.00
5.08 PVC Elbow Plain Blue 1/2" 4.00 pcs 10.00 40.00 3.00 12.00 52.00 4.00 pcs - - - -
5.09 PVC Pipe Orange 4" 3.00 pcs 440.00 1,320.00 132.00 396.00 1,716.00 3.00 pcs - - - -
5.10 PVC Tee 1/2" 3.00 pcs 10.00 30.00 3.00 9.00 39.00 3.00 pcs - - - -
5.11 Solvent 1.00 pcs 220.00 220.00 66.00 66.00 286.00 1.00 can 125.00 125.00 37.50 37.50 162.50
5.12 PVC Elbow Plain Blue 1/2" 3.00 pcs 10.00 30.00 3.00 9.00 39.00 10.00 pcs 25.00 250.00 7.50 75.00 325.00
5.13 PVC Coupling 1/2" 4.00 pcs 10.00 40.00 3.00 12.00 52.00 4.00 pcs - - - -
5.14 PVC Elbow w/ Thread Blue 1/2" 6.00 pcs 12.00 72.00 3.60 21.60 93.60 6.00 pcs - - - -
5.15 Supply Pipe 1/2 x 3/8 5.00 pcs 85.00 425.00 25.50 127.50 552.50 4.00 pcs 120.00 480.00 36.00 144.00 624.00
5.16 Angle Valve 1/2 x 3/8 5.00 pcs 150.00 750.00 45.00 4.00 pcs 85.00 340.00 25.50 102.00 442.00
5.17 PVC Pipe Orange 4" 5.00 sq.m 440.00 2,200.00 132.00 660.00 2,860.00 5.00 sq.m - - - -
5.18 Kit. Sink 1.00 set 1,699.00 1,699.00 509.70 509.70 2,208.70 1.00 set 2,500.00 2,500.00 750.00 750.00 3,250.00
5.19 Water and Sanitary Pipe Line Repair 1.00 set - - - - 1.00 set - - - -
5.20 Floor Drain Plastic 4 x 4 - - - - 1.00 pcs 55.00 55.00 16.50 16.50 71.50
5.21 PVC Coupling 1/2" - - - - 2.00 pc 25.00 50.00 7.50 15.00 65.00
5.22 Lavatory P-Trap - - - - 1.00 set 350.00 350.00 105.00 105.00 455.00
5.23 Lavatory Faucet - 1.00 pc 120.00 120.00 36.00 36.00 156.00
5.24 Vulcaseal - - - - 1.00 gal 1,400.00 1,400.00 420.00 420.00 1,820.00
5.25 - - - - - - -
5.26 - - - - - - -
5.27 - - - - - - -
5.28 - - - 1.00 lot - - - -
5.29 - - - 1.00 set - - - -
-
VI. SCW WORKS Total of DIV VI>> 13,150.50 Total of DIV VI >> - #REF!
6.01 WD 40 Big 2.00 can 240.00 480.00 72.00 144.00 624.00 2.00 can - - - -
6.02 Clear Glass 4 x 4 4.00 pcs 15.00 60.00 4.50 18.00 78.00 4.00 pcs - - - -
6.03 Glass Putty 0.25 kl 80.00 20.00 24.00 6.00 26.00 0.25 kl - - - -
-
VII. CLEANING & CLEARING WORKS Total of DIV VII>> 12,422.50 Total of DIV VII >> 5,550.00 #REF!
7.01 Materials 1.00 unit 1,500.00 1,500.00 450.00 450.00 1,950.00 1.00 unit 3,500.00 3,500.00 1,050.00 1,050.00 4,550.00
7.02 Labor 1.00 lot - 1,000.00 1,000.00 1,000.00 1.00 lot - 1,000.00 1,000.00 1,000.00
-
VIII. TILEWORKS Total of DIV VIII>> 9,472.50 Total of DIV VIII >> - #REF!
8.01 Adhesive 2.00 gal 750.00 225.00 2.00 gal - - - -
8.02 Vinyl Tiles 120.00 pc 29.00 3,480.00 8.70 1,044.00 4,524.00 120.00 pc - - - -
8.03 Ceramic Tiles 30 x 30 5.00 pc 55.00 275.00 16.50 82.50 357.50 5.00 pc - - - -
8.04 Tile Grout 2.00 bag 35.00 70.00 10.50 21.00 91.00 6.00 bag - - - -
8.05 Flooring Preparation 1.00 lot - 2,500.00 2,500.00 2,500.00 1.00 lot - - - -
8.06 Dismantling Cost 1.00 lot - 2,000.00 2,000.00 2,000.00 1.00 lot - - - -
8.07 - - - - 1.00 lot - - - -
8.08 - - - 18.00 box - - - -
8.09 - - - 9.00 gal - - - -

IX. ELECTRICAL WORKS Total of DIV IX>> - Total of DIV IX>> - #REF!
9.01 Electrical Tape 30.00 - - - -
9.02 Receptacle 4 x 4 30.00 - - - - - - -
9.03 One (1) gang Switch 105.00 - - - 4.00 set - - - -
9.04 Two (2) gang Switch 105.00 - - - 4.00 set - - - -
9.05 Three (3) gang Switch 140.00 - 49.00 - - - - - -
9.06 Three-way Switch 120.00 - - - - - - -
9.07 Aircon Outlet 120.00 - - - - - - -

Page 4 of 6
CONFIDENTIAL
 MATERIAL COST LABOR + CONS COST MATERIAL COST LABOR + CONS COST
ITEM PARTICULARS QTY UNIT SUBTOTAL QTY UNIT SUBTOTAL VARIANCE
UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL UNIT COST TOTAL
9.08 Range Outlet - - - - - - -
9.09 Weatherproof Outlet 420.00 - - - - - - -
9.10 100A, Circuit Breaker - - - - 1.00 set - - - -
9.11 40A, Circuit Breaker - - - 1.00 set - - - -
9.12 30A, Circuit Breaker - - - 1.00 set - - - -
9.13 20A, Circuit Breaker - - - 1.00 set - - - -
9.14 15A, Circuit Breaker - - - 1.00 set - - - -
9.15 Electrical Outlet (2 Gang) - - - - 4.00 set - - - -
9.16 T.W. Wire#14 - - - 1.00 box - - - -
9.17 T.W. Wire#12 - - - 1.00 box - - - -
9.18 T.W. Wire#10 - - - 1.00 box - - - -
9.19 T.W. Wire#6 - - - 1.00 box - - - -

X. STEEL WORKS Total of DIV X>> - Total of DIV X>> - #REF!

10.01 Rust Converter - - - -
10.02 Grinding Disc - - - - - - -

10.03 Prepareation Works (Removal of Existing Defective Paint, - - - - - - -

Grinding, Cleaning)

Total Material Cost PHP 107,106.00 PHP 114,549.04

Total Labor Cost PHP 42,406.80 PHP 55,364.71
TOTAL COST PHP 323,506.40 PHP 169,913.75 #REF!

TOTAL MARK-UPS PHP 73,930.98 TOTAL MARK-UPS PHP 45,876.71### #REF!

A PROFIT PHP 48,525.96 A PROFIT PHP 25,487.06
B VAT PHP 12,464.76 B VAT PHP 20,389.65
C CONTIGENCY PHP 12,940.26 C CONTIGENCY PHP -

#REF!

TOTAL PROJECT COST PHP 397,437.38 TOTAL PROJECT COST PHP 215,790.47 #REF!

PREPARED BY: CHECKED BY: APPROVED BY:

ENGR. MARK JOVEN A. MANDAC ENGR. GJ M. MADRIGAL ENGR. EDMUND M. FERNANDEZ

DESIGN & COST ENGINEER MANAGER - PDG SENIOR MANAGER - PDG

Page 5 of 6
CONFIDENTIAL
 No. 01

MINUTES OF Revision: 00

G/F One World Square Building, No. 02 Upper McKinley Road MEETING PLANNING & DESIGN GROUP (PDG)
McKinley Town Center, Fort Bonifacio, Taguig City
Tel No.: (02) 8856 - 6725 Fax N0.: (02) 8856 - 6731 PROJECT: THE MIST RESIDENCES

MEETING NAME : PRE-BID MEETING

Date: November 03, 2021 Time: 02:00 pm - 03:00 pm Venue: Google Meet
Attendees: SPI Representatives Contractors:
Engr. Giovanni Tandog (PDG) EVI PHILS.
Engr. Jimmy Mendoza (CPMD) NETPACIFIC
CELCON
UES PHILS.
GIGAWORKZ
*The meeting was called to order at 10:00am and the following were discussed and explained:
ITEM PARTICULARS REMARKS

I. AGENDA
1.1 The intention of the bid is for the discussion of the Complete supply and labor of FDAS work for Project Suntrust The Mist Residences located
at ASPIRAS-PALISPIS HIGHWAY, CORNER ATAB W ROAD, BAKAKENG CENTRAL, BAGUIO CITY . It is then the responsibility of
the Bidders to clarify all questions, within the bidding period, with regard to the detail and extent of work. After award, it is deemed that the
Bidders have considered everything for the complete performance of the work as per Owner's intention.

II. DISCUSSION
2.1 Project Information:
Consisting of (8) Eight Storey and (7) Level Basement
Project Duration: 60 DAYS
Consultant/s : E.P. DABAO JR.
2.2 Deadline of sending queries is on November 12, 2021(Friday). No verbal queries will be entertained, it should be sent thru email or fax.

2.3 Bid Proposals devices and equipments shall be Owner Supplied Materials.

2.4 The Bidders shall strictly conform that all Bids shall be accomplished in duplicate copies, submitted in one (1) sealed long brown envelope.
Bidders must submit proposals at SPI Head Office

III. ADDITIONAL INSTRUCTION TO BIDDERS

3.1 Bidders are advised to submit the following Technical Documents:
a.) Construction Schedule
b.) Construction Methodology
c.) Organizational Chart and Manpower Schedule
d.) Site Inspection Certificate

3.2 Bidders are advised to submit sealed bid proposal on or before November 15, 2021.

3.3 1. Contact Person for Site Inspection: Engr. Jimmy Mendoza (09091654518)

2. Availability of Engineers on Site: Monday - Friday 7:30am to 5:30pm

3.4 Site Inspection: (November 8-9, 2021) 9:00 AM onwards

1 Bidders can only have 2 maximum number of representatives allowed to
enter the construction site.
2 Bidders to submit list of their representative through email with scanned copy of their
vaccination card.
Bidders can also access https://hdf.baguio.gov.ph/ for additional certification. Bidders shall
3
receive the certification from site and present upon the day of site visit

Continuation >>>

*Failure to advise objection and/or correction within three (3) days of receipt shall constitute acceptance of all information/data contained herein as presented.

Prepared By: Checked by:

GIOVANNI TANDOG ENGR. EDMUND FERNANDEZ

Design and Cost Engineer Senior Manager - PDG Regional

The Mist Residences CONFIDENTIAL Page 6 of 6