Subject : LINDEN MODEL UNIT

FA = 40.0sqm, CIP Wall System,2BR, 1TB, LA=80sqm

PROPOSED HOUSE BUDGET
Location : Orchard Place, Pinagbarilan, Bulacan
Owner : Prominence Property Incorporated (DUPLEX)
Date : February 10, 2020

Module Units Unit Ref. Direct Weight Award

Pay Items
No. Cost Qty. Cost % Cost

Module I SUB-STRUCTURE 37,755.49 9.80% 43,067.55

1.01 Layout, Batterboards & Excavation cum 658.72 3.76 1,828.78 0.56% 2,474.16
1.02 2500 psi RC Wall Footing sqm 1,784.77 6.26 10,268.19 2.54% 11,172.68
1.03 Wooden Zucallo Forms,600x2400mm bf 9.02 367.50 2,843.08 0.75% 3,313.69
1.04 2000 psi Zucallo Wall sqm 956.73 9.39 7,783.58 2.05% 8,983.68
1.05 Septic Vault,1200x2800x1600mm unit 17,123.34 1.00 15,031.87 3.90% 17,123.34
Module II GROUND FLOOR RC WALL 37,195.76 9.49% 41,668.01
2.01 Wires & Conduits lm 94.47 40.07 3,379.18 0.86% 3,785.06
2.02 PVC Pipes & Fittings lm 108.26 27.30 2,491.31 0.67% 2,955.38
2.03 GF Wall Concreting sqm 826.59 42.26 31,325.27 7.95% 34,927.57
Module III SECOND FLOOR SUSPENDED SLAB 27,984.74 7.18% 31,544.60
3.01 2F Slab Concreting cum 18,066.78 1.75 27,984.74 7.18% 31,544.60
Module IV SECOND FLOOR RC WALL 42,370.71 10.93% 48,010.08
4.01 Wires & Conduits lm 110.52 32.00 3,135.48 0.81% 3,536.70
4.02 2F Wall Concreting sqm 856.00 51.96 39,235.23 10.12% 44,473.38
Module V A STEEL FRAMING WORKS 15,896.91 3.92% 17,220.76
5.01 Roof Framing lm 143.51 120.00 15,896.91 3.92% 17,220.76
Module V B ROOFING & ACCESSORIES 19,479.86 4.68% 20,539.89
5.02 Prepainted GI Roof and Accessories ln.m. 506.83 28.70 14,025.08 3.31% 14,547.22
5.03 PVC Downspouts & Catchbasins set(s) 2,996.34 2.00 5,454.78 1.36% 5,992.67
Module V C MISCELLANEOUS CONCRETE 11,479.49 2.97% 13,062.00
5.04 RC Kitchen Counter sqm 3,881.47 0.72 2,477.43 0.64% 2,794.66
5.05 Concrete Stair Case sqm 2,624.33 3.69 8,473.27 2.20% 9,683.77
5.06 Concrete Pads, 100x300x1000mm set(s) 291.78 2.00 528.79 0.13% 583.57
Module V D MASONRY FINISHES 44,110.21 11.50% 50,535.72
5.07 Exterior Steel Doors & Jambs set(s) 8,510.38 2.00 16,475.00 3.87% 17,020.75
5.08 CHB Wall Masonry sqm 1,077.34 7.65 7,061.11 1.88% 8,241.66
5.09 Wall & Concrete Finishes sqm 77.51 289.67 18,229.78 5.11% 22,453.20
5.10 Concrete Mouldings & Canopy sqm 2,644.73 1.07 2,344.32 0.64% 2,820.11
Module VI SLAB-ON-FILL 23,199.31 5.66% 24,839.93
6.01 2000 psi Slab-on-Fill, 100mm sqm 763.68 20.25 14,434.71 3.52% 15,464.61
6.02 PVC Pipes & Fittings lm 140.96 32.10 4,223.87 1.03% 4,524.91
6.03 Wires & Conduits lm 230.97 21.00 4,540.74 1.10% 4,850.42
Module VII CARPENTRY 48,183.20 12.57% 55,194.02
7.01 Ceilings, Eaves & Vents sqm 553.35 27.20 13,365.84 3.43% 15,051.17
7.02 Dry Wall Partitions(Double-walled) sqm 432.21 32.88 13,274.29 3.24% 14,210.91
7.03 Interior HDF Doors & Jambs, PVC Doors & Jambs set(s) 6,060.17 3.00 17,775.00 4.14% 18,180.50
7.04 Cabinet Doors set(s) 969.01 6.00 2,129.25 1.32% 5,814.08
7.05 Wires & Conduits lm 116.01 16.70 1,638.81 0.44% 1,937.37
Module VIII A FINISHING WORKS 49,627.43 12.22% 53,661.04
8.01 Stair Railings lm 519.62 6.00 2,721.00 0.71% 3,117.74
8.02 Aluminum Windows sqft 2,929.05 10.00 28,300.00 6.67% 29,290.50
8.03 Tileworks sqm 855.19 11.43 8,777.68 2.23% 9,774.84
8.04 1st Coat Painting sqm 55.56 195.79 9,390.38 2.48% 10,877.39
8.05 Lot Levelling sqm 10.05 59.75 438.37 0.14% 600.57
Module VIII B MOVE-IN WORKS 36,656.39 9.09% 39,910.56
8.06 Plumbing Fixtures unit 3,809.46 4.00 14,705.40 3.47% 15,237.84
8.07 Electrical Fixtures fixt 214.69 44.00 8,920.30 2.15% 9,446.19
8.08 Final Coat Painting sqm 65.22 198.94 11,160.43 2.95% 12,974.80
8.09 Clean-up & Turnover unit 517.39 1.00 437.32 0.12% 517.39
8.10 Tapping To Main lm 289.06 6.00 1,432.94 0.39% 1,734.34
House Construction Cost 393,939.49 100.00% 439,254.16
Material Cost 300,570.65
Labor Cost 138,683.51
TOTAL PROJECT COST 439,254.16
Cost / Sq. m. 10,981.35
OFM Cost 154,946.03
TAXABLE Amount (Labor & CFM) 284,308.13
VAT 12% 34,116.98
TOTAL PROJECT COST VAT Inclusive 473,371.13
Cost / Sq. m. 11,834.28

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

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

________________ _________________ ________________

JOHN PAUL T. DY
A&E Department PEM President

Page 1 of 1