Bungalow With Loft - Narra Park Residences

NARRA PARK RESIDENCES PHASE 2 - BUNGALOW WITH LOFT
Km. 9 Tigatto, Buhangin District, Davao City
Unit Cost
Item of Works u/m QTY Total Amount
SUMMARY BUDGET 247,000 / UNIT
1 GENERAL REQUIREMENTS 1.00 81,600.00 81,600.00
2 SITEWORKS by Other Trade
3 STRUCTURAL WORKS 1.00 1,805.00 1,805.00
Catch Basin, 5 units
4 MOISTURE and THERMAL PROTECTION 1.00 9,410.00 9,410.00
5 METAL WORKS 1.00 8,250.00 8,250.00
a. Roof Framing ( Rafter Type w/ C Purlins w/ fascia board on fascia bar) by Other Trade
b. Tubular Mangate
c. Metal Accent
d. Loft stair railings and balusters
6 FINISHES 1.00 118,193.25 118,193.25
a. Tileworks
b. Painting works
c. Ceiling Works by Other Trade
d. Other Finishes
7 DOORS and WINDOWS 1.00 6,700.00 6,700.00
8 PLUMBING WORKS 1.00 13,430.00 13,430.00
a. Sanitary line
b. Waterline
c. Plumbing fixtures
d. Chipping Works
9 ELECTRICAL WORKS 1.00 44,135.00 44,135.00
10 CONTRACTOR SUPPLIED MATERIALS 1.00 86,260.00 86,260.00
Consumables
Plumbing
Electrical
TOTAL DIRECT COST 369,783.25
Overhead and Supervision 5% 18,489.16
Contractor's Tax and Profit 22% 85,419.93
CONTRACTOR'S ACCOUNT 1-UNIT
Page 1 of 20
Unit Cost
I . CONTRACTOR'S ACCOUNT
1 GENERAL REQUIREMENTS
a. Mobilization / Demobilization lot 1.00 15,000.00 15,000.00
b. Temporary Facilities / Utilities (Power / Water) including Portable Toilet lot 1.00 40,000.00 40,000.00
c. Safety, Security, Warning Signs & Construction Workers Uniform/ID lot 1.00 14,600.00 14,600.00
d. Cleaning & Clearing including daily housekeeping and final -
cleaning before turn-over lot 1.00 10,800.00 10,800.00
e. Bonds & Insurances lot 1.00 1,200.00 1,200.00
f. Water & Power Consumption By Alsons Dev
g. Material Testing (Structural Concrete - Compressive Test @ 3000psi) By Alsons Dev
TOTAL 1 81,600.00
3 STRUCTURAL WORKS
Catch Basin, 5 units 5 units
- Excavation cu.m. 1.15 550.00 632.50
- Base Preparation sq.m. 1.80 550.00 990.00
- Gravel Base cu.m. 0.175 150.00 26.25
- Installation of Catch Basin including concreting of top cover cu.m. 0.625 250.00 156.25
TOTAL 3 1,805.00
4 MOISTURE and THERMAL PROTECTION
a. Moisture Barrier -Installation of 6 mil Polythelene sheet sq.m. 65.00 120.00 7,800.00
b. Cementious Waterproofing -
- Firewall( one face only . Above roof apex line only ) sq.m. 8.05 200.00 1,610.00
TOTAL 4 9,410.00
5 METAL WORKS
b. Tubular mangate lot
- 50mm x 100mm Steel Tubular lgths 1.50 500.00 750.00
- 50mm x 50mm Steel Tubular lgths 1.00 500.00 500.00
- Cylindrical Hinge 1"ø pcs 1.00 250.00 250.00
- Fabrication and Installation of Barrel Bolt set 1.00 250.00 250.00
Total 5 - B 1,750.00
c Metal Accent - Tubular decorative
- Steel Accent (Front), 50mm x 75mm Tubular Decorative Louver lgths. 4.00 500.00 2,000.00
Total 5 - C 2,000.00
d Loft stair railings and balusters
- 50mmx50mmx1.2mm Tubular Steel (Post & Top Frame) lgths. 4.00 500.00 2,000.00
- 12mmø Plain Round Bars lgths. 10.00 250.00 2,500.00
Page 2 of 20
Unit Cost
Total 5 - D 4,500.00
TOTAL 5 8,250.00
6 FINISHES
a. Tileworks. Installation of tiles including supply of tools
such as tile cutter and other required tools
a1. 60cm x 60cm Ceramic Tiles
- Dining, Living, Kitchen 62.00 sq.m. 22.30 275.00 6,132.50
- Master's Bedroom 20.00 sq.m. 7.05 275.00 1,938.75
- Bedroom 1 15.00 sq.m. 5.37 275.00 1,476.75
- Porch 7.00 sq.m. 2.33 275.00 640.75
a2. 30cm x 30cm Ceramic Tiles -
- MBR T&B 170.22 sq.m. 15.32 275.00 4,213.00
- Common T&B sq.m. 15.32 275.00 4,213.00
a3. 60cm x 60cm Granite Tiles -
- Kitchen Counter Top and Backsplash 10.00 sq.m. 3.48 275.00 957.00
Additional for Loft -
a4. 60cm x 60cm Ceramic Tiles -
- Loft Slab sq.m. 28.60 275.00 7,865.00
- Loft Stair sq.m. 2.90 275.00 797.50
Total 6 - A 28,234.25
b. Painting Works sq.m.
b1. Skim coat and one(2) coats Latex paint
- Interior Wall (including interior side of firewall) sq.m. 87.65 275.00 24,103.75
- Kitchen Counter Sidewalls sq.m. 2.56 275.00 704.00
- Window Perimeter & ACU Blockout sq.m. 8.58 275.00 2,359.50
- Additional height of corner window (Interior Wall) sq.m. 1.50 275.00 412.50
b2. Skim coat and three (3) coats elastomeric paint
Note 1 : 3rd coat (brown color) is only applicable along
exterior wall w/ groove accent as top coat .
Note 2 : Painting along firewall on the opposite side
is excluded .
- Exterior Wall sq.m. 65.68 275.00 18,062.00
- Fascia Board sq.m. 1.80 275.00 495.00
- Parapet & Wingwall sq.m. 9.27 275.00 2,549.25
- Window Moldings sq.m. 2.98 275.00 819.50
- Porch Columns (2) sq.m. 7.33 275.00 2,015.75
- Additional height of corner window (Exterior Wall) sq.m. 1.50 275.00 412.50
Page 3 of 20
Unit Cost
- Modification of Parapet & Wingwall sq.m. 1.38 275.00 379.50
b3. Skim coat and two (2) coats elastomeric paint
- Low wall fence at service area sq.m. 18.39 275.00 5,057.25
- Service Pedestal sq.m. 6.60 275.00 1,815.00
- Ledge, 2 units sq.m. 1.93 275.00 530.75
b4. Enamel Paint finish on 2 coats w/ primer
- Steel Doors w/ jamb (Choco Brown) sq.m. 8.40 275.00 2,310.00
- Molded Wooden Door (Enamel White) sq.m. 6.70 275.00 1,842.50
- Mangate and Metal Accent (Choco Brown) sq.m. 9.30 275.00 2,557.50
- Tubular Corner Window sq.m. 1.00 275.00 275.00
b6. Enamel Paint finish (Choco Brown)
- Downspout sq.m. 6.52 275.00 1,793.00
Additional for Loft Construction
Painting Works
b7 Skim coat and two(2) coats Latex paint
- Interior Wall (including interior side of firewall) sq.m. 18.09 275.00 4,974.75
- Loft stairs sq.m. 6.23 275.00 1,713.25
- Loft cladding and collar beam sq.m. 3.38 275.00 929.50
b8 Enamel Paint finish on 2 coats w/ primer
- Loft stair railings and balusters sq.m. 7.90 275.00 2,172.50
Total 6 - B 78,284.25
d. Other Finishes
d1. Ledge on Windows (2 units)
- Fabrication and Installation of window ledge on 6mm thk.
ficemboard on 2" x 3" Metal Studs including required fixing acc. sq.m. 0.87 250.00 217.50
d2. Groove Finish Accent -
- Exterior wall ( Front and left side elevation ), 180mm Gap lm. 118.32 50.00 5,916.00
- Poch Post Plastering lot 2.00 100.00 200.00
d3 . Block-out for ACU (2 units) -
on 6mm thk. ficemboard on 2" x 3" metal studs sq.m. 1.00 250.00 250.00
d4.Grouting Works -
- Grouting of Doors & Windows Gap lot 1.00 250.00 250.00
- Grouting PVC Sleeve Holes on Sidewalls lot 1.00 250.00 250.00
d5. Window Moldings -
- 2" thk x 75mm Plain Cement Plastering lm. 9.34 250.00 2,335.00
d6. Window1- Tubular Frame -
- 50mm x 50mm x 4mm Rectangular Tube lgths. 0.25 250.00 62.50
Additional for Loft Construction -
Page 4 of 20
Unit Cost
d8. Cladding at loft cantilevered perimeter surface and collar beam at rafter -
- Fabrication and Installation of loft cladding and collar beam on 6mm thk. -
ficemboard on 2" x 3" Metal Studs including required fixing acc. sq.m. 3.38 250.00 845.00
d9. Installation of PVC Stair nosing ln.m. 10.79 125.00 1,348.75
Total 6 - D 11,674.75
TOTAL 6 118,193.25
7 DOORS
a. Doors , Installation Works including hinges & lockset
Steel Door w/ jamb
- 0.90m x 2.10m - living room set 1.00 1,250.00 1,250.00
- 0.80m x 2.10m - kitchen and dining area set 1.00 1,250.00 1,250.00
PVC Door w/ louver, swing type -
- 0.60m x 2.10m - common and master's T&B set 2.00 850.00 1,700.00
Molded Wooden door w/ Steel Door Jamb -
Page 5 of 20
Unit Cost
- 0.70m x 2.10m - Master's BR and BR-1 set 2.00 1,250.00 2,500.00
TOTAL 7 6,700.00
8 PLUMBING WORKS
a. Sanitary Line / Storm Drainage / Vent
Sanitary line
- 50mmø PVC Pipes and fittings (including VTR) lgths. 2.00 215.00 430.00
- 75mmø PVC Pipes and fittings lgths. 5.00 225.00 1,125.00
- 100mmø PVC Pipes & Fittings lgths. 2.00 250.00 500.00
- 150mmø HDPE Pipe lgths. 5.00 300.00 1,500.00
- PVC Rectangular Downspout 2 1/2" x 4" x 8' lgths. 15.00 200.00 3,000.00
Total 8 - A 6,555.00
b. Waterline
- 20mmø PP-R Pipe and fittiings ( Royu PN-20 ) lngths. 6.00 100.00 600.00
Total 8 - B 600.00
c. Plumbing fixtures
- Hose bib / faucet set 1.00 75.00 75.00
- Floor drain 4 x 4 set 2.00 100.00 200.00
- Shower head, telephone type pcs 2.00 250.00 500.00
- Water Closet, Tank Type w/ fittings sets 2.00 250.00 500.00
- Lavatory wall hung type w/ faucet & fittings sets 2.00 500.00 1,000.00
- Kitchen sink stainless single bowl (Creston) w/ faucet & fittings set 1.00 500.00 500.00
- Soap Holder pc 1.00 350.00 350.00
- Tissue Holder pc 1.00 350.00 350.00
- Rain Water Collector Tank unit 1.00 800.00 800.00
Total 8 - C 4,275.00
d. Chipping Works lot 1.00 2,000.00 2,000.00
TOTAL 8 13,430.00
9 ELECTRICAL WORKS
a. Service Entrance
Roughing-in
- 32mmØ PVC Pipe & fittings lghts 4.00 200.00 800.00
Fixtures -
- Secondary rack w/ 2 spool insulator set 1.00 650.00 650.00
- 25mmØ RSC Pipe and Entrance Cap lgth 1.00 270.00 270.00
- 25mmØ RSC Nipple 4" pc. 1.00 200.00 200.00
- 25mmØ LB Conduit lgth 1.00 100.00 100.00
- 20mmØ PVC Adaptor pcs 2.00 150.00 300.00
Page 6 of 20
Unit Cost
- 15mmØ RSC Entrance Cap pcs 2.00 150.00 300.00
Wires (Columbia Brand)
- 14mm² THW Wire Copper Strand mts 36.00 50.00 1,800.00
Total 9 - A 4,420.00
b. Panel board/Circuit breakers/ Standby Power :
Panel Board Main 8 Branches (Schneider Brand)
- Center Main 63 AT, 2P, 240V Circuit Breaker Schneider set 1.00 3,500.00 3,500.00
Branches: 1-16 AT,2P,240V Circuit Breaker Schneider
Page 7 of 20
Unit Cost
Branches: 5-32 AT,2P,240V Circuit Brekaer Schneider
Total 9 - B 3,500.00
c. Lighting Lay-out
Roughing – In
- 20mmØ PVC Pipe & fittings lghts 18.00 200.00 3,600.00
- Junction Box Octagonal Metal Deep Type w/ Cover pcs 11.00 50.00 550.00
Wires (Columbia Brand) -
- 3.5mm² THHN Wire Copper Stranded mts 150.00 30.00 4,500.00
Fixtures (Royu) -
- 1-gang Switch Flash Type Wide Series set 4.00 200.00 800.00
- 3-gang Switch Flash Type Wide Series set 2.00 500.00 1,000.00
Roughing – In -
Fixtures (Royu) -
- 1-gang 3-way Switch Flash Type Wide Series set 2.00 500.00 1,000.00
Total 9 - C 18,200.00
d. Power Lay-out
Roughing – In
- 25mmØ PVC Pipe & fittings lghts. 7.00 200.00 1,400.00
Fixtures (Royu)
- Duplex Convenience Outlet Wide Series set 14.00 100.00 1,400.00
- One gang outlet 3-prong Universal set 1.00 250.00 250.00
- Aircon Outlet set 2.00 500.00 1,000.00
- Duplex Weather Proof Outlet (Service Area) set 1.00 250.00 250.00
Additional for Loft
Roughing – In
- 25mmØ PVC Pipe & fittings lghts. 2.00 200.00 400.00
Page 8 of 20
Unit Cost
- 5.5mm² THHN Wire Copper Stranded mts 15.00 35.00 525.00
Page 9 of 20
Unit Cost
Fixtures (Royu)
- Duplex Convenience Outlet Wide Series set 3.00 150.00 450.00
Total 9 - D 14,575.00
e. Telephone / CATV Lay-out (Provision only)
Roughing – In
- 20mmØ PVC Pipe with fittings lghts. 4.00 200.00 800.00
- RG-6 Coaxial Cable mts 22.00 20.00 440.00
- Telephone Wire 22/4c mts 16.00 25.00 400.00
Fixtures (Royu) -
- Telephone Outlet pc. 1.00 150.00 150.00
- CATV Outlet pc. 1.00 150.00 150.00
Total 9 - E 1,940.00
f. Installation of Meter Base set 1.00 1,500.00 1,500.00
TOTAL 9 44,135.00
10 CONTRACTOR SUPPLIED MATERIALS
a Consumables
- Blind Rivets pcs 300.00 3.00 900.00
- Chalk Stone pcs 1.00 15.00 15.00
- Concrete Blade Cutter, 4" pcs 2.00 550.00 1,100.00
- Concrete nail, 2" kgs. 0.50 120.00 60.00
- Cutting Disc, 14" pcs 2.00 50.00 100.00
- Drill Bit, Masonry pcs 2.00 60.00 120.00
- Drill Bit, Steel pcs 2.00 80.00 160.00
- Diamond Blade pcs. 2.00 550.00 1,100.00
- Grinding Disc pcs 2.00 50.00 100.00
- Hacksaw Blade pcs 3.00 150.00 450.00
- Hardiscrew pcs 250.00 5.00 1,250.00
- Non-sag Epoxy gal 1.00 3,500.00 3,500.00
- Nylon, #60 rolls 1.50 200.00 300.00
- Paint Thinner gal. 1.00 600.00 600.00
- PVC solvent cement can 1.00 300.00 300.00
- Sack, Laminated 8' (100m/roll) rolls 1.00 3,500.00 3,500.00
- Sponge pcs. 1.00 50.00 50.00
- Teflon tape rolls 10.00 50.00 500.00
- Tie Wire, Ga.# 16 kgs. 25.00 75.00 1,875.00
- Tox with screw, 2 1/2" pcs 71.00 5.00 355.00
Page 10 of 20
Unit Cost
- Welding Rod kgs. 10.00 250.00 2,500.00
- Brush, Paint 1" pcs. 3.00 60.00 180.00
- Brush, Paint 1 1/2" pcs. 2.00 65.00 130.00
- Brush, Paint 4" pcs. 1.00 90.00 90.00
- Newspaper lot 1.00 1,000.00 1,000.00
Page 11 of 20
Unit Cost
- Pan, Paint 9" pcs. 2.00 100.00 200.00
- Roller, Foam 4" pcs. 1.00 150.00 150.00
- Roller, Foam 9" pcs. 3.00 250.00 750.00
- Roller, Paint 4" (with Handle) pcs. 1.00 250.00 250.00
- Sandpaper, #80 pcs. 4.00 150.00 600.00
- Sandpaper, #120 pcs. 12.00 200.00 2,400.00
- Tape, Masking pcs. 2.00 50.00 100.00
- Waste cotton lot 1.00 1,500.00 1,500.00
2.00 30.00 60.00

- Conduit Clamp 1" (Double Hole) pc
5.00 120.00 600.00
- Electrical tape 3M (Templex) roll
1.00 240.00 240.00
- Rubber Tape 3M (Templex) roll
1.00 350.00 350.00
- PVC Solvent 100cc can
2.00 250.00 500.00
- Expansion Bolt 12mm x 75mm set
4.00 250.00 1,000.00
- Tox Screw 8mm x 50mm set
12.00 10.00 120.00
- Black Screw 3" (Metal) pcs
1.00 150.00 150.00
- Hacksaw Blade pcs
47.00 50.00 2,350.00
- 20mmø PVC Male Adapter with Locknut 1/2" pcs
3.00 80.00 240.00
- Tie Wire, Ga.# 16 kgs.
1.00 80.00 80.00
- Cutting Disc 4" Steel pcs
2.00 25.00 50.00
- Spacer bolt with nut, 1/4" x 3/4" pcs.
- Welding Rod 6013 kgs. 5.00 300.00 1,500.00
- Brush, Paint 1 1/2" pcs. 1.00 65.00 65.00
- Sandpaper, #80 pcs. 1.00 150.00 150.00
- Sandpaper, #120 pcs. 3.00 200.00 600.00
- Tape, Masking pcs. 1.00 50.00 50.00

-
Additional consumables for loft construction -
- Concrete nail, 3" kgs. 1.00 150.00 150.00
- Cutting Disc, 4" pcs 3.00 50.00 150.00
- Drill Bit, Steel 5/32" pcs 2.00 60.00 120.00
- Nylon, #60 rolls 0.50 50.00 25.00
- Paint Thinner gal. 1.00 600.00 600.00
- Roller, Foam 4" pcs. 1.00 150.00 150.00
- Roller, Foam 9" pcs. 1.00 250.00 250.00
Page 12 of 20
Unit Cost
- Sandpaper, #80 pcs. 1.00 150.00 150.00
- Sandpaper, #120 pcs. 5.00 200.00 1,000.00
- Tape, Masking pcs. 1.00 50.00 50.00
- Tox with screw, #10 x 2" (50pair/box) box 2.00 8.00 16.00
Page 13 of 20
Unit Cost
- Welding Rod 6013 kgs. 5.00 300.00 1,500.00
- Conduit Clamp 1" (Double Hole) pc 2.00 30.00 60.00
- Electrical Tape 3M (Templex) roll 2.00 120.00 240.00
TOTAL 10.a 41,251.00

Techno-Trade PVC pipes & fittings for other sizes for the plumbing works:
Royu PPR pipes & Fittings for waterlines
b Plumbing Works
Pipes & Valves
- 50mmø PVC Pipes, series 1000 lgths. 2.00 1,015.00 2,030.00
- 20mmø PP-R Pipe Royu PN-20 lgths. 6.00 275.00 1,650.00
Fittings -
- 150mmø x 90° Bend PVC pcs. 1.00 675.00 675.00
- 150mmø x 45° Bend PVC pcs. 2.00 675.00 1,350.00
- 150mmø PVC Clean Out pcs. 1.00 540.00 540.00
- 150mmø PVC Coupling pcs. 1.00 375.00 375.00
- 150mmø PVC Tee pcs. 1.00 850.00 850.00
- 100mmø PVC Tee pcs. 3.00 375.00 1,125.00
- 100mmø x 75mmø PVC Tee pcs. 1.00 350.00 350.00
- 100mmø PVC Wye pcs. 1.00 275.00 275.00
- 100mmø x 90° Bend PVC pcs. 2.00 225.00 450.00
- 100mmø PVC 45° Elbow pcs. 7.00 225.00 1,575.00
- 75mmø PVC Wye pcs. 1.00 250.00 250.00
- 75mmø x 90° Bend PVC pcs. 2.00 200.00 400.00
- 75mmø x 45° Bend PVC pcs. 3.00 200.00 600.00
- 50mmø PVC Tee pcs. 1.00 175.00 175.00
- 50mmø x 90° Bend PVC pcs. 7.00 175.00 1,225.00
- 50mmø PVC 45° Elbow pcs. 2.00 175.00 350.00
- 20mmø Female Adaptor pcs 4.00 200.00 800.00
- 20mmø x 90° Female Threaded Elbow pcs 3.00 235.00 705.00
- 20mmø PP-R Royu Tee (Royu) pcs 2.00 25.00 50.00
- 20mmø x 90° PP-R Elbow (Royu) pcs 4.00 18.00 72.00
- 20mmø PPR Coupling pcs 3.00 28.00 84.00
- GI Nipple 1/2" x 1" pcs 3.00 25.00 75.00
- GI Coupling 1/2" pcs 3.00 20.00 60.00
- Hose bib / faucet sets 1.00 280.00 280.00
Page 14 of 20
Unit Cost
- Vulcaseal qrt 2.00 550.00 1,100.00
TOTAL 10.b 26,321.00

Techno-Trade PVC pipes & fittings for other sizes for the electrical works;
Royu Wide Series Devices & switches
c Electrical Works
Roughing-in
Page 15 of 20
Unit Cost
- 32mmØ PVC Pipe lghts. 4.00 112.00 448.00
- 25mmØ PVC Pipe lghts. 7.00 95.00 665.00
- 20mmØ PVC Pipe lghts. 22.00 85.00 1,870.00
- Junction Box Octagonal Metal Deep Type w/ Cover pcs. 11.00 95.00 1,045.00
- Utility Box 2" x 4" Deep Type Metal pcs. -
Fixtures -
- Secondary rack w/ 2 spool insulator set 1.00 750.00 750.00
- 25mmØ RSC Pipe lghts. 1.00 220.00 220.00
- 25mmØ Entrance cap pcs. 1.00 220.00 220.00
- 25mmØ LB Conduit lghts. 1.00 225.00 225.00
- 25mmØ RSC Nipple 4" pc. 1.00 65.00 65.00
- 20mmØ PVC Adaptor pcs. 2.00 30.00 60.00
- 15mmØ Entrance Cap pcs. 2.00 160.00 320.00
Fixtures (Royu) -
- 1-gang 3-prong Universal set 1.00 180.00 180.00
- CATV Outlet set 1.00 150.00 150.00
- Telephone Outlet set 1.00 180.00 180.00
- Aircon Outlet set 2.00 320.00 640.00
- Duplex Weather Proof Outlet (Service Area) set 1.00 400.00 400.00
Roughing-in -
- 25mmØ PVC Pipe & fittings lghts. 2.00 500.00 1,000.00
Fixtures -
- 1-gang 3-way Switch Flash Type Wide Series set 2.00 200.00 400.00
TOTAL 10.c 18,688.00

TOTAL 10 86,260.00
TOTAL DIRECT COST 369,783.25
Overhead and Supervision 5.00% 18,489.16
Contractor's Tax and Profit 22.00% 85,419.93
TOTAL CONTRACTOR'S ACCOUNT ITEMS 1-10
Page 16 of 20
Unit Cost
II OWNER'S ACCOUNT
1 Cement - job mix ( CB's and kitchen counter ) bags OSM
Cement - Tile Installation bags OSM
Cement - Window molding, Slab Nosing, Block out retouching, Doors &
Windows Gap, PVC Sleeve Holes, Septic Top Slab Connection to bags OSM
Sidewalls
2 Sand -Coarse cu.m. OSM
Sand - Fine (Tile Installation & Grouting works) cu.m. OSM
3 Crushed Gravel cu.m. OSM
4 Gravel Y ( base ) cu.m. OSM
5 10mmø x 6m deformed bars lgths. OSM
6 Cementitious Waterproofing gals. OSM
7 Tubular mangate
- 50mm x 100mm Steel Tubular lgths. OSM
- Cylindrical Hinge 1"ø pcs. OSM
- 16mmøX6m Plain Round Bar lgths. OSM
- 50mmX2mm thk. Flat Bar lgths. OSM
- 3/4" x 1.2mm thk., G.I. Pipe lgths. OSM
8 Metal Accent - Tubular decorative
9 Tileworks
- 60cmx60cm Plain Ivory pcs. OSM
- 30cmx30cm Gloss White #3050 Tenzen (Wall Tiles) pcs. OSM
- 30cmx30cm Matte Design (Floor Tiles) pcs. OSM
- 60cmx60cm Nuvogres Sologoso pcs OSM
- 60cmx60cm Cemento Taupe - Porch pcs OSM
- Bostik Tile Adhesive, 25kg bags OSM
- ABC Tile Grout, 2kls./bag - White bags OSM
- ABC Tile Grout, 2kls./bag - Nuetral Gray bags OSM
- Tile Trim, 2m/length lgths. OSM
10 Painting Works
- Bostik Skim Coat (White) bags OSM
- Flat Latex Paint, "White" gals. OSM
- Elastomeric - Self Priming (Bunny Cake) gals. OSM
- Elastomeric - Self Priming (Chocolate Kiss) gal. OSM
- Red Oxide Primer gals. OSM
- Enamel Paint, Chocolate Brown gal. OSM
- Enamel Paint White gal. OSM
- Polituff qrts OSM
11 Other Finishes
- 6mm thk. Fiber Cement Board sheets OSM
- 0.5mm x 36mm x 90mm x 3m Metal Studs lgths. OSM
12 Doors
Steel Door w/ jamb
- 0.90m x 2.10m - living room set OSM
- 0.80m x 2.10m - kitchen and dining area set OSM
- Locksets (Hausman or equivalent) sets OSM
PVC Door w/ louver, swing type
- 0.60m x 2.10m - common and master's T&B set OSM
Molded Wooden door w/ Steel Door Jamb
- 0.70m x 2.10m - Master's BR and BR-1 set OSM
13 Plumbing Works
Pipes & Valves
- 150mmø Corr. HDPE Pipe lgths. OSM
- PVC Rectangular Downspout 2 1/2" x 4" x 8' lgths. OSM
Fittings
- 50mmø PVC Wye pcs. OSM
Downspout Fittings
- Rectangular Dropper Outlet, 2 1/2" pcs OSM
- Rectangular Elbow 2 1/2" x 100° pcs OSM
- Rectangular Fabricated Wye Adapter, 2 1/2" pcs OSM
- Rectangular Downspout Connector, 2 1/2" pcs OSM
Page 17 of 20
Unit Cost
- Downspout Round Adapter, 2 1/2" pcs OSM

- Clamp pcs OSM
Fixtures
- Floor drain 4 x 4 sets OSM
- Shower head , telephone type pcs OSM
- Water Closet , Lavatory wall hung , Lav Faucet
complete with all fittings sets OSM
Page 18 of 20
Unit Cost
- Kitchen sink stainless single bowl (Creston) w/ faucet & fittings set OSM
- 1 cu.m Galvanized Water tank (w/ faucet & overflow bypass) unit OSM
14 Electrical Works
- 14mm² THW Wire Copper Strand mts. OSM
- 5.5mm² THHN Wire Copper Stranded mts. OSM
- 3.5mm² THHN Wire Copper Stranded (Green) mts. OSM
- RG-6 Coaxial Cable mts. OSM
- Telephone Wire 22/4c mts. OSM
Panel Board Main (GE Brand)
- Center Main 63 AT, 2P, 240V Circuit Breaker (Schneider Brand) set OSM
Additional due to new design
15 Painting Works
- Bostik Skim Coat (White) bags OSM
- Elastomeric - Self Priming (Bunny Cake) gals. OSM
- Polituff qrts OSM
16 Window1- Tubular Frame
- 50mmx50mmx4mm Rectangular Tube lgths. OSM
Additional due to loft construction

Metal Works
- 50mm x 50mm x 1.2mm Steel Tubular lgths. OSM
Tileworks
- 60cmx60cm Rosewood pcs. OSM
- Holcim Tile Adhesive, 25kg bags OSM
- ABC Tile Grout, 2kls./bag - Beige bags OSM
- PVC Stair Nosing (8') lgths. OSM
Painting Works
- Holcim Skim Coat (White) bags OSM
- Enamel Paint White gal. OSM
- Polituff qrts OSM
Other Finishes
- 6mm thk. Fiber Cement Board sheets OSM
- 0.5mm x 36mm x 90mm x 3m Metal Studs lgths. OSM
Electrical Works
Wires (Phelps Dodge Brand)
- 3.5mm² THHN Wire Copper Stranded mts OSM
- 5.5mm² THHN Wire Copper Stranded mts OSM
III. OTHER TRADE

1 Soil Poisoning / Soil Treatment sq.m BY OTHER TRADE
2 Roofing Panels BY OTHER TRADE
3 Ceiling Works BY OTHER TRADE
4 Windows (steel casement windows) BY OTHER TRADE
5 ESD Siteworks lot BY OTHER TRADE
- Excavation - mechanical cu.m BY OTHER TRADE
- Backfill & Compaction - mechanical cu.m BY OTHER TRADE
- Disposal of Excess Materials cu.m BY OTHER TRADE
- Excavation (Septic Tank) cu.m BY OTHER TRADE
Additional for Loft Construction
6 Roof Framing ( Rafter Type on C-Purlins w/ fascia board on fascia bar) BY OTHER TRADE
7 Ceiling Works BY OTHER TRADE
8 Windows (Aluminum Window) BY OTHER TRADE
Page 19 of 20
Unit Cost
Page 20 of 20

Bungalow With Loft - Narra Park Residences

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

Bungalow With Loft - Narra Park Residences

Uploaded by

Copyright:

Available Formats

NARRA PARK RESIDENCES PHASE 2 - BUNGALOW WITH LOFT

Km. 9 Tigatto, Buhangin District, Davao City

SUMMARY BUDGET 247,000 / UNIT

1 GENERAL REQUIREMENTS 1.00 81,600.00 81,600.00

2 SITEWORKS by Other Trade

3 STRUCTURAL WORKS 1.00 1,805.00 1,805.00

Catch Basin, 5 units

4 MOISTURE and THERMAL PROTECTION 1.00 9,410.00 9,410.00

5 METAL WORKS 1.00 8,250.00 8,250.00

d. Loft stair railings and balusters

6 FINISHES 1.00 118,193.25 118,193.25

c. Ceiling Works by Other Trade

7 DOORS and WINDOWS 1.00 6,700.00 6,700.00

8 PLUMBING WORKS 1.00 13,430.00 13,430.00

9 ELECTRICAL WORKS 1.00 44,135.00 44,135.00

10 CONTRACTOR SUPPLIED MATERIALS 1.00 86,260.00 86,260.00

TOTAL DIRECT COST 369,783.25

Overhead and Supervision 5% 18,489.16

Contractor's Tax and Profit 22% 85,419.93

CONTRACTOR'S ACCOUNT 1-UNIT

a. Mobilization / Demobilization lot 1.00 15,000.00 15,000.00

d. Cleaning & Clearing including daily housekeeping and final -

cleaning before turn-over lot 1.00 10,800.00 10,800.00

e. Bonds & Insurances lot 1.00 1,200.00 1,200.00

f. Water & Power Consumption By Alsons Dev

g. Material Testing (Structural Concrete - Compressive Test @ 3000psi) By Alsons Dev

Catch Basin, 5 units 5 units

- Excavation cu.m. 1.15 550.00 632.50

- Base Preparation sq.m. 1.80 550.00 990.00

- Gravel Base cu.m. 0.175 150.00 26.25

4 MOISTURE and THERMAL PROTECTION

b. Tubular mangate lot

- 50mm x 100mm Steel Tubular lgths 1.50 500.00 750.00

- 50mm x 50mm Steel Tubular lgths 1.00 500.00 500.00

- Cylindrical Hinge 1"ø pcs 1.00 250.00 250.00

- Fabrication and Installation of Barrel Bolt set 1.00 250.00 250.00

c Metal Accent - Tubular decorative

d Loft stair railings and balusters

- 12mmø Plain Round Bars lgths. 10.00 250.00 2,500.00

a. Tileworks. Installation of tiles including supply of tools

such as tile cutter and other required tools

a1. 60cm x 60cm Ceramic Tiles

- Dining, Living, Kitchen 62.00 sq.m. 22.30 275.00 6,132.50

- Master's Bedroom 20.00 sq.m. 7.05 275.00 1,938.75

- Bedroom 1 15.00 sq.m. 5.37 275.00 1,476.75

- Porch 7.00 sq.m. 2.33 275.00 640.75

a2. 30cm x 30cm Ceramic Tiles -

- MBR T&B 170.22 sq.m. 15.32 275.00 4,213.00

- Common T&B sq.m. 15.32 275.00 4,213.00

a3. 60cm x 60cm Granite Tiles -

Additional for Loft -

a4. 60cm x 60cm Ceramic Tiles -

- Loft Slab sq.m. 28.60 275.00 7,865.00

- Loft Stair sq.m. 2.90 275.00 797.50

b. Painting Works sq.m.

b1. Skim coat and one(2) coats Latex paint

- Kitchen Counter Sidewalls sq.m. 2.56 275.00 704.00

- Window Perimeter & ACU Blockout sq.m. 8.58 275.00 2,359.50

b2. Skim coat and three (3) coats elastomeric paint

Note 1 : 3rd coat (brown color) is only applicable along

exterior wall w/ groove accent as top coat .

Note 2 : Painting along firewall on the opposite side

- Exterior Wall sq.m. 65.68 275.00 18,062.00

- Fascia Board sq.m. 1.80 275.00 495.00