Subject : VERDANT MODEL UNIT

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

Location : Orchard Place, Pinagbarilan, Bulacan
(DUPLEX)
Owner : Prominence Property Incorporated
Date : August 28, 2020
Module Units Unit Ref. Award
Pay Items
No. Cost Qty. Cost
Module I SUB-STRUCTURE 59,742.06
1.01 Layout, Batterboards & Excavation cum 658.72 6.08 4,007.67
1.02 2500 psi RC Wall Footing sqm 1,717.61 10.14 17,416.58
1.03 Wooden Zucallo Forms,600x2400mm bf 11.11 484.00 5,376.00
1.04 2500 psi Zucallo Wall sqm 1,038.67 15.21 15,798.16
1.05 Septic Vault,1200x2800x1600mm unit 17,143.64 1.00 17,143.64
Module II GROUND FLOOR RC WALL 66,764.06
2.01 Wires & Conduits lm 97.42 45.34 4,417.03
2.02 PVC Pipes & Fittings lm 116.41 30.00 3,492.34
2.03 GF Wall Concreting sqm 939.42 62.65 58,854.70
Module III SECOND FLOOR SUSPENDED SLAB 47,218.49
3.01 2F Slab Concreting cum 16,461.04 2.87 47,218.49
Module IV SECOND FLOOR RC WALL 74,797.68
4.01 Wires & Conduits lm 90.36 62.40 5,638.15
4.02 2F Wall Concreting sqm 954.45 72.46 69,159.52
Module VA STEEL FRAMING WORKS 24,558.75
5.01 Roof Framing lm 134.20 183.00 24,558.75
Module VB ROOFING & ACCESSORIES 27,037.14
5.04 Prepainted GI Roof and Accessories ln.m. 468.97 44.34 20,794.21
5.05 PVC Downspouts & Catchbasins set(s) 1,560.73 4.00 6,242.94
Module VC MISCELLANEOUS CONCRETE 15,652.69
5.06 RC Kitchen Counter sqm 3,475.11 0.84 2,919.10
5.07 Concrete Stair Case sqm 3,292.69 3.69 12,150.03
5.08 Concrete Pads, 100x300x1000mm set(s) 291.78 2.00 583.57
Module VD MASONRY FINISHES 81,254.49
5.09 Exterior Steel Doors & Jambs set(s) 8,010.38 2.00 16,020.75
6.07 CHB Wall Masonry/ CR Flooring sqm 975.18 19.62 19,130.68
5.10 Wall & Concrete Finishes sqm 170.04 228.78 38,902.02
5.11 Concrete Mouldings & Canopy sqm 5,053.36 1.43 7,201.04
Module VI SLAB-ON-FILL 33,482.63
6.01 2000 psi Slab-on-Fill, 100mm sqm 751.02 30.17 22,654.67
6.02 PVC Pipes & Fittings lm 116.23 40.50 4,707.24
6.03 Wires & Conduits lm 136.02 45.00 6,120.72
Module VIIA CARPENTRY 87,148.52
7.01 Ceilings, Eaves & Vents sqm 564.03 47.28 26,667.27
7.02 Dry Wall Partitions(Double-walled) sqm 366.97 43.20 15,852.99
7.03 Interior Doors & Jambs set(s) 5,153.26 7.00 36,072.83
7.04 Cabinet Doors set(s) 1,049.46 6.00 6,296.78
7.05 Wires & Conduits lm 112.93 20.00 2,258.65
Module VIIIA FINISHING WORKS 64,365.19
5.02 Stair Railings lm 555.05 6.60 3,663.32
5.03 Aluminum Windows sqft 2,442.60 10.00 24,426.00
8.00 Tileworks sqm 769.47 23.09 17,767.15
8.01 1st Coat Painting sqm 44.57 404.06 18,007.81
8.02 Lot Levelling sqm 10.05 49.84 500.91
Module VIIIB MOVE-IN WORKS 68,909.24
8.03 Plumbing Fixtures unit 4,197.63 7.00 29,383.42
8.04 Electrical Fixtures fixt 216.48 70.00 15,153.36
8.05 Final Coat Painting sqm 54.33 407.53 22,140.43
8.06 Clean-up & Turnover unit 526.32 1.00 526.32
8.07 Tapping To Main lm 284.28 6.00 1,705.70
House Construction Cost 650,930.94
Material Cost 433,593.07
Labor Cost 217,337.88
TOTAL PROJECT COST 650,930.94
Cost / Sq. m. 10,170.80
OFM Cost 233,235.99
TAXABLE Amount (Labor & CFM) 417,694.95
VAT 12% 50,123.39
TOTAL PROJECT COST VAT Inclusive 701,054.34
Cost / Sq. m. 10,953.97

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:

_____________________ _____________________ _________________ ________________

ROBERTO NOLLORA JR AR JASON HERNANDEZ MARICEL ESAAC JOHN PAUL T. DY
A&E Department A&E Department PEM President

Page 1 of 1