Project : MONTANA MISORA HOMES

Location : Maddarulug Norte, Enrile, Cagayan

Subject: Rehash for Clubhouse

Item Description Qty Unit Unit cost Amount

A Earthworks
Gravel bedding 5.00 m3 1100 5,500.00 5,500.00
B Form works
2 x 3 x 10 good lumber 50.00 pcs 246 ###
1 1/2 G.I. Pipe 50.00 pcs 900 ###
swivel clamp 1 1/2 300.00 pcs 65 ###
1/2 formplywood 40.00 pcs 650 ###
CWN # 2 20.00 kgs 80 1,600.00
CWN # 3 20.00 kgs 80 1,600.00
CWN # 4 20.00 kgs 80 1,600.00
Tie wire #16 30.00 kgs 65 1,950.00 109,550.00
C Rebar works
Footing Ø16mm x 6.0 78.00 pcs 375 ###
Column 1 Ø20mm x 6m 32.00 pcs 375 ###
Ø10mm x 6.0 94.00 pcs 150 ###
column 2 Ø16mm x 6.0 24.00 pcs 150 3,600.00
SOF Ø10mm x 6.0 227.00 pcs 150 ###
Tie Beam Ø12mm x 6.0 186.00 pcs 216 ###
Ø10mm x 6.0 211.00 pcs 150 ###
Masonry rebars 10 mmØ 201.00 pcs 150 ###
Tie wire #16 8.00 rolls 1,500 ### 206,976.00
D Concrete works
Footing 3000psi G3/4 10.00 cu.m. 5,500 ###
Column 3000psi 3/4 20.00 cu.m. 5,500 ###
Slab on fill 2500psi G1 85.00 cu.m. 5,050 ###
Ftb 3000psi 3/4 21.00 cu.m. 5,500 ###
gravel bedding 5.00 cu.m. 1,000 5,000.00 714,750.00
E Second Floor
steel deck 80.00 sq.m. 550 ###
2x3 tubular 20.00 pcs 1250 ###
concrete 3000 psi 3/4 16.00 sq.m. 5500 ###
DSB 10 mm x 6.0 260.00 pcs 150 ###
2x2 tubular 50.00 pcs 600 ### 226,000.00
F structural Steel works
Base Plate (500x500x25mm thk)-8pcs / (350x350x2 538.00 kgs 50 ###
16mm x 500mm anchor bolt with nut and washer 72.00 pcs 350 ###
w12x45 I Beams, 26pcs 10,460.00 kgs 57 ###
W8x21 I Beams, 10pcs 1,877.00 kgs 57 ###
W6x12 I beams x 6m, 6 pcs 966.00 kgs 57.00 ###
W14x90 I beams, 8pcs 6,437.00 kgs 57.00 ###
W4x8 I beams, 8 pcs 576.00 kgs 57 ###
w18x71 I beams, 12pcs 7,617.00 kgs 57 ###
Welding Rod 7018 75.00 kgs 500 ###
acetylene 10.00 tank 1500 ###
Oxygen 10.00 tank 480 4,800.00
epoxy Primer w/ catalyst 40.00 gallons 850 ###
Lacquer thinner 20.00 gallons 600 ###
Paint Brush 40.00 pcs 65 2,600.00
Grinding Disc 10.00 box 850 8,500.00
Chalkstone 20.00 pcs 10 200.00 1,758,881.00
G Masonry works
CHB 5" 3,017.00 pcs 21 ###
Cement mortar 338.00 bags 228 ###
 Cement Plaster 64.00 bags 228 ###
Sand for mortar 1.00 d/t 7500 7,500.00
Sand for plaster 1.00 d/t 7500 7,500.00 170,013.00
H Roofing works
2 x 3 x 1.45m C-purlins 150.00 pcs 380 ###
2 x 6 x 1.2mm C-purlins 11.00 pcs 780 8,580.00
2 x 1/4 angle bar 11.00 pcs 1,100 ###
2x4x1.2 tubular g.i. 10.00 pcs 600 6,000.00
welding rod (2.5kgsper box) 20.00 boxes 200 4,000.00
red oxide 10.00 gals 450 4,500.00
8"x8 ft hardisenepa, 12mm 11.00 pcs 290 3,190.00
hardiscrew 1,000.00 pcs 1.5 1,500.00
prepainted longspan and accessories 490.00 m2 480 ###
Ridge Roll 115.00 m -
Gutter 67.00 m -
Insulation 490.00 m2 - 332,070.00
I Doors and windows
W1 6mm thick annealed float glass fixed glass wind 1.00 sets -
W2 6mm thick annealed float glass fixed glass wind 2.00 sets -
W3 6mm thick annealed float glass fixed glass wind 2.00 sets -
W4 6mm thick annealed float glass fixed glass wind 1.00 sets -
W5 6mm thick annealed float glass fixed glass wind 2.00 sets -
W6 6mm thick annealed float glass fixed glass wind - sets -
W7 6mm thick annealed float glass fixed glass wind 5.00 sets -
W8 6mm thick annealed float glass fixed glass wind 2.00 sets -
W9 6mm thick annealed float glass fixed glass wind 1.00 sets -
W10 6mm thick annealed float glass fixed glass win 5.00 sets -
W11 6mm thick annealed float glass fixed glass win 2.00 sets -
W12 6mm thick annealed float glass fixed glass win 2.00 sets -
W13 6mm thick annealed float glass fixed glass win 1.00 sets -
20cm X 20cm Concrete Louver 1.00 sets -
W14 6mm thick annealed float glass fixed glass win 2.00 sets -
Double Acting-12mm thk. Frameless tempered glass 7.00 sets -
Single Leaf steel swing full louvered door (SD-1) 4.00 sets -
Single leaf steel hollow core wood door 3.00 sets -
Single leaf swing PVC door 2.00 sets -
Single leaf swing laminating door 2.00 sets - -
J Ceiling works
Exterior ceiling-eaves 190.00 m2 550 ###
Interior ceiling 492.00 m2 550 ### - 375,100.00
K Tile works
Function Hall 60 x 60 1,010.00 pcs 220 ###
Lobby 60 x 60 210.00 pcs 220 ###
CR Floor tiles 60 x 60 70.00 pcs 220 ###
CR Wall tiles 60 x 60 105.00 pcs 220 ###
Outdoor Tiles 60x60 1,600.00 pcs 220 ###
Tile Adhessives 50.00 bags 290 ###
Portland Cement 20.00 bags 228 4,560.00
Tile Grout 20.00 pack 65 1,300.00
Sand 3.00 d/t 7500 ### 701,760.00
L Painting works
Flat Latex 8.00 tin 2,400 ###
Semi Gloss Latex 4.00 tin 2,700 ###
Concrete Neutralizer 2.00 gal 280 560.00
Patching Compound 5.00 sack 534 2,670.00
Sanding paper #120 2.00 roll 1,200 2,400.00
Sanding paper #100 2.00 roll 1,800 3,600.00
rugs/basahan 10.00 kgs 75 750.00
3/4 masking tape 30.00 pcs 45 1,350.00
Sanding sealer 5.00 gals 723 3,615.00
Wood stain mahogany 5.00 gals 546 2,730.00
Lacquer primer surfacer 2.00 gals 833 1,666.00
 Lacquer flo 2.00 gals 782 1,564.00
Automotive lacquer white 2.00 gals 1075 2,150.00
Lacquer gloss enamel 2.00 gals 1050 2,100.00
Paint Roller 40.00 pcs 90 3,600.00
Paint brush 30.00 pcs 55 1,650.00 60,405.00

N Plumbing works
Roughing ins system and fixtures instn. (for award) 1.00 lot -
Fixtures including accessories(shower, lavatory, 1.00 lot -
closet and sink and faucets)
Septic tank 1.00 lot - 466,100.00
O Electrical works
Rough-ins. [Link] Center and Feeder lines 1.00 lot - 699,150.00
P Others
CR partion 1.00 lot -
PWD Hand rail 1.00 lot -
Engress/Ingress Pergola 85sq.m. 1.00 lot -
Column, beam, ceiling, roofing, finishes
Landscaping 1.00 lot - -

Total cost of materials 5,826,255.00

Total cost of labor 1,456,563.75
Contingencies 291,312.75
Total Direct cost ###
Floor Area 502.00

Unit Cost per sqm 15,087.91

Project : MONTANA MISORA HOMES
Location : Maddarulug Norte, Enrile, Cagayan
Subject: Rehash for Clubhouse

Item Description Qty Unit Unit cost

A Earthworks
Gravel bedding 7.58 m3 1100
B Form works
2 x 3 x 10 good lumber 50.00 pcs 246
1 1/2 G.I. Pipe 50.00 pcs 900
swivel clamp 1 1/2 300.00 pcs 65
1/2 formplywood 40.00 pcs 650
CWN # 2 20.00 kgs 80
CWN # 3 20.00 kgs 80
CWN # 4 20.00 kgs 80
Tie wire #16 30.00 kgs 65
C Rebar works
Footing Ø16mm x 6.0 50.00 pcs 375
Column Ø16mm x 6m 75.00 pcs 375
Ø10mm x 6.0 75.00 pcs 150
Wall Ftg Ø10mm x 6.0 40.00 pcs 150
SOF Ø10mm x 6.0 187.00 pcs 150
Tie Beam Ø12mm x 6.0 137.00 pcs 216
Ø10mm x 6.0 198.00 pcs 150
Lintel Beams 60.00 pcs 150
Masonry rebars 10 mmØ 525.00 pcs 150
Tie wire #16 5.00 rolls 1,500
D Concrete works
Footing 3000psi G3/4 8.50 cu.m. 5,500
Column 3000psi 3/4 5.00 cu.m. 5,500
Slab on fill 2500psi G1 26.40 cu.m. 5,050
Ftb 3000psi 3/4 9.41 cu.m. 5,500
Gravel 3/4 bedding (Garage and Service Area) 12.00 cu.m. 1,000
E Second Floor
1.0 thk steel deck 260.00 sq.m. 550
2x5x1/4 c-channel 20.00 pcs 3000
Concrete 3000psi 3/4 19.50 sq.m. 5500
6'x6"x 20ft. steel matting 30.00 pcs 3000
 Floor topping 15.60 cu.m. 1700
F structural Steel works
Base Plate (250x350x16mm thk)-22pcs 242.00 kgs 50
16mm x 500mm anchor bolt with nut and washe 132.00 pcs 350
w10x30 I Beams, 9pcs 2,946.24 kgs 57
W6x12 I Beams, 32pcs 4,320.00 kgs 57
W6x25 I beams x 6m, 18 pcs 4,910.40 kgs 57.00
W6x12 I beams, 16pcs 2,160.00 kgs 57.00
Welding Rod 7018 50.00 kgs 500
acetylene 10.00 tank 1500
Oxygen 10.00 tank 480
epoxy Primer w/ catalyst 40.00 gallons 850
Lacquer thinner 20.00 gallons 600
Paint Brush 40.00 pcs 65
Grinding Disc 10.00 box 850
Chalkstone 20.00 pcs 10
G Masonry works
CHB 5" 12,410.00 pcs 21
CHB 4" 1,120.00 pcs 16
Cement mortar 680.00 bags 228
Cement Plaster 1,240.00 bags 228
Sand for mortar 10.00 d/t 7500
Sand for plaster 10.00 d/t 7500
H Roofing works
2 x 3 x 1.45m C-purlins 113.00 pcs 380
2 x 6 x 1.2mm C-purlins 18.00 pcs 780
2 x 1/4 angle bar 20.00 pcs 1,100
2x4x1.2 tubular g.i. 10.00 pcs 600
welding rod (2.5kgsper box) 20.00 boxes 200
red oxide 10.00 gals 450
8"x8 ft hardisenepa, 12mm 46.00 pcs 290
hardiscrew 1,000.00 pcs 1.5
prepainted longspan and accessories 372.60 m2 480
I Doors and windows
2 x 6 x 0.9 door jamb 10.00 pcs 2,000
2 x 4 x 0.8 door jamb 10.00 pcs 1,700
PVC door .60 x2.1 10.00 pcs 1,900
210 x 90 panel door 10.00 pc 4,500
210 x 80 marine door 10.00 pc 2,200
keyed lockset entrance 10.00 sets 600
keyed lockset bedroom 10.00 sets 600
keyless lockset 10.00 sets 400
 loosepin hinge 40.00 pairs 110
Aluminum powdercoated casement windows 1,639.52 ft2 330
J Ceiling works
Exterior ceiling-eaves 72.80 m2 550
Interior ceiling 304.70 m2 550
K Tile works
Counter Tiles 60 x 60 90.00 pcs 220
Floor tiles 30 x 30 300.00 pcs 45
Wall tiles 30 x 60 420.00 pcs 130
Accent Wall tiles 20x30 220.00 pcs 34
Tile Adhessives 40.00 bags 290
Portland Cement 20.00 bags 228
Tile Grout 10.00 pack 65
Sand 2.00 d/t 7500
L Painting works
Flat Latex 30.00 tin 2,400
Semi Gloss Latex 15.00 tin 2,700
Concrete Neutralizer 10.00 gal 280
raw sienna 2.00 lit 150
hansa yellow 2.00 lit 150
venetian red 2.00 lit 150
toloudine red 2.00 lit 150
lamp black 2.00 lit 150
Paint Thinner 5.00 gal 320
Patching Compound 5.00 sack 534
Sanding paper #120 2.00 roll 1,200
Sanding paper #100 2.00 roll 1,800
rugs/basahan 10.00 kgs 75
3/4 masking tape 30.00 pcs 45
Sanding sealer 5.00 gals 723
Wood stain mahogany 5.00 gals 546
Lacquer primer surfacer 2.00 gals 833
Lacquer flo 2.00 gals 782
Automotive lacquer white 2.00 gals 1075
Lacquer gloss enamel 2.00 gals 1050
Paint Roller 40.00 pcs 90
Paint brush 30.00 pcs 55
M Stairs
wooden Steps/railings 10.00 lot 60000
N Plumbing works
Roughing ins system and fixtures instn. (for awar 10.00 lot 60000
Fixtures including accessories(shower, lavatory, 10.00 lot 11500
 closet and sink and faucets)
Septic vault 10.00 lot 7500
O Electrical works
Rough-ins. [Link] Center and Feeder line 10.00 lot 70000

Total cost of materials

Total cost of labor
Contingencies
Total Direct cost
Floor Area, effective, 8 units
Cost per Unit
Unit Cost per sqm

Prepared By : Engr. Darwin S. Dungca Approved By : Engr. Reyn

Operations Manager
Amount

8,342.40 8,342.40 327.9924 104.748 23.12 8.64 464.5004 sq.m

12,300.00 65.9404 67.0529

45,000.00
19,500.00
26,000.00
1,600.00
1,600.00
1,600.00
1,950.00 109,550.00

18,750.00
28,125.00
11,250.00
6,000.00
28,050.00
29,592.00
29,700.00
9,000.00
78,750.00
7,500.00 246,717.00

46,750.00
27,500.00
###
51,734.37
12,000.00 271,304.38

###
60,000.00
###
90,000.00
26,520.00 426,770.00

12,100.00
46,200.00
###
###
###
###
25,000.00
15,000.00
4,800.00
34,000.00
12,000.00
2,600.00
8,500.00
200.00 977,588.48

###
17,920.00
###
###
75,000.00
75,000.00 866,290.00

42,940.00
14,040.00
22,000.00
6,000.00
4,000.00
4,500.00
13,340.00
1,500.00
### 287,168.00

20,000.00
17,000.00
19,000.00
45,000.00
22,000.00
6,000.00
6,000.00
4,000.00
 4,400.00
### 684,441.60

40,040.00
### - 207,625.00

19,800.00
13,500.00
54,600.00
7,480.00
11,600.00
4,560.00
650.00
15,000.00 127,190.00

72,000.00
40,500.00
2,800.00
300.00
300.00
300.00
300.00
300.00
1,600.00
2,670.00
2,400.00
3,600.00
750.00
1,350.00
3,615.00
2,730.00
1,666.00
1,564.00
2,150.00
2,100.00
3,600.00
1,650.00 148,245.00

### 600,000.00

###
###
 75,000.00 790,000.00

### 700,000.00

6,451,231.86
1,032,197.10
129,024.64
7,612,453.59
ive, 8 units 54.00
761,245.36
14,097.14

ed By : Engr. Reynaldo A. Carpio

President

4,782,383.86
0.22
0.24
#REF!
#REF!
Project : MONTANA MISORA HOMES
Location : Maddarulug Norte, Enrile, Cagayan
Subject: Standard Rehash for Townhouse ;BASIC BARE FINISH
Model/ Type: 8 Units (Block 5 Lots 2,4,6,8,10,12,14,16)-CLUSTER B

Item Description Qty Unit Unit cost Amount Amount

A Earthworks
Gravel bedding 20.47 m3 1100 ### ###
Soil treatment 2.40 lit 2000 4,800.00 27,313.92
B Form works
2 x 3 x 10 good lumber 40.00 pcs 246 9,840.00 ###
1 1/2 G.I. Pipe 40.00 pcs 900 ### ###
swivel clamp 1 1/2 240.00 pcs 65 ### ###
1/2 formplywood 32.00 pcs 650 ### ###
CWN # 2 16.00 kgs 80 1,280.00 ###
CWN # 3 16.00 kgs 80 1,280.00 ###
CWN # 4 16.00 kgs 80 1,280.00 ###
Tie wire #16 24.00 kgs 65 1,560.00 87,640.00
C Rebar works
Footing Ø16mm x 6.0 44.00 pcs 400 ### ###
Column Ø16mm x 6m 52.80 pcs 400 ### ###
Ø10mm x 6.0 70.40 pcs 150 ### ###
Wall Ftg Ø10mm x 6.0 32.00 pcs 150 4,800.00 ###
SOF Ø10mm x 6.0 140.80 pcs 150 ### ###
Garage Ø10mm x 6.0 72.00 pcs 150 ### ###
Service Area Ø10mm x 6.0 48.00 pcs 150 7,200.00 ###
Kit counter Ø10mm x 6.0 24.00 pcs 150 3,600.00 ###
Tie Beam Ø12mm x 6.0 67.20 pcs 400 ### ###
Ø10mm x 6.0 123.20 pcs 150 ### ###
Lintel Beams 48.00 pcs 150 7,200.00 ###
Masonry rebars 10 mmØ 392.80 pcs 150 ### ###
Sag rod 10mmx6m 16.00 pcs 150 2,400.00 ###
Tie wire #16 4.00 rolls 1,500 6,000.00 216,680
D Concrete works
Footing 3000psi G1 6.80 cu.m. 5,500 ### ###
Column 3000psi 3/4 4.08 cu.m. 5,500 ### ###
Wall footing 3000psi G1 3.84 cu.m. 5,300 ### ###
Slab on fill 2500psi G1 21.12 cu.m. 5,000 ### ###
Garage/service area 16.00 cu.m. 5,000 ### ###
Ftb 3000psi 3/4 6.50 cu.m. 4,200 ### ###
Gravel 3/4 bedding 9.60 cu.m. 1,000 9,600.00 302,675
E Second Floor
1.0 thk steel deck 208.00 sq.m. 600 ### ###
2x4x1/4 c-channel 16.00 pcs 3000 ###
Concrete 3000psi 3/4 15.60 sq.m. 5500 ### ###
6'x6"x 20ft. steel matting 24.00 pcs 3000 ### ###
Floor topping 12.48 cu.m. 2500 ### 361,800.00
F structural Steel works
Base Plate (250x350x13mm thk)-18pcs 858.00 kgs 43 ### ###
16mm x 500mm anchor bolt with nut and washe 72.00 pcs 350 ### ###
W6x25 (18pcsx6m)- columns 4,017.60 kgs 57 ### ###
 W6x12 beams x 4m length 2,291.20 kgs 57 ### ###
W8x24, commom wall 2nd floor, 6m 1,928.34 kgs 57 ###
W8x18, 2nd flr commom wall extn. X 1m, 9 pcs 723.87 kgs 57 ###
W8x18, roof beam 9pcs x 9m 2,170.80 kgs 57 ###
Welding Rod 7018 40.00 kgs 500 ### ###
acetylene 8.00 tank 1900 ### ###
Oxygen 8.00 tank 550 4,400.00 ###
epoxy Primer w/ catalyst 32.00 gallons 850 ### ###
Lacquer thinner 16.00 gallons 600 9,600.00 ###
Paint Brush 32.00 pcs 65 2,080.00 ###
Grinding Disc 8.00 box 850 6,800.00 ###
Chalkstone 16.00 pcs 10 160.00 782,047.17
G Masonry works
CHB 5" 9,928.00 pcs 18 ### ###
CHB 4" 896.00 pcs 12 ### ###
Cement mortar 544.00 bags 235 ### ###
Cement Plaster 992.00 bags 235 ### ###
Sand for mortar 8.00 d/t 7500 ### ###
Sand for plaster 8.00 d/t 7500 ### 670,416.00
H Roofing works
2 x 3 x 1.45m C-purlins 44.00 pcs 520 ### ###
2 x 6 x 1.2mm C-purlins 14.40 pcs 780 ### ###
2 x 1/4 angle bar 16.00 pcs 1,350 ### ###
welding rod (2.5kgsper box) 16.00 boxes 200 3,200.00 ###
red oxide 8.00 gals 450 3,600.00 ###
8"x8 ft hardisenepa, 12mm 36.80 pcs 290 ### ###
hardiscrew 800.00 pcs 1.5 1,200.00 ###
prepainted longspan and accessories 264.00 m2 670 ### 251,264.00
I Doors and windows
2 x 6 x 0.9 door jamb 8.00 pcs 2,000 ### ###
2 x 4 x 0.8 door jamb 8.00 pcs 1,700 ### ###
PVC door .60 x2.1 8.00 pcs 1,900 ### ###
210 x 90 panel door 8.00 pc 4,500 ### ###
210 x 80 marine door 8.00 pc 2,200 ### ###
keyed lockset entrance 8.00 sets 600 4,800.00 ###
keyed lockset bedroom 8.00 sets 600 4,800.00 ###
keyless lockset 8.00 sets 400 3,200.00 ###
loosepin hinge 32.00 pairs 110 3,520.00 ###
Aluminum powdercoated casement windows with1,280.00 ft2 340 ### 549,920
J Moisture Protection
Elastomeric paint firewall 4.00 gals 750 3,000.00 3,000.00
K Ceiling works
Exterior ceiling-eaves 140.80 m2 550 ### ###
Interior ceiling 416.00 m3 550 ### - 306,240.00
L Tile works
Counter Tiles 60 x 60 72.00 pcs 320 ### ###
Floor tiles 30 x 30 280.00 pcs 45 ### ###
Wall tiles 30 x 30 840.00 pcs 45 ### ###
Tile Adhessives 24.00 bags 290 6,960.00 ###
Portland Cement 32.00 bags 235 7,520.00 ###
Tile Grout 1.60 pack 65 104.00 ###
Sand 0.80 d/t 7500 6,000.00 94,024.00
 M Painting works
Flat Latex 28.00 tin 2,400 ### ###
Semi Gloss Latex 12.00 tin 2,700 ### ###
Concrete Neutralizer 8.00 gal 280 2,240.00 ###
raw sienna 2.00 lit 150 300.00 ###
hansa yellow 2.00 lit 150 300.00 ###
venetian red 2.00 lit 150 300.00 ###
toloudine red 2.00 lit 150 300.00 ###
lamp black 2.00 lit 150 300.00 ###
Quick dry Enamel 4.00 gal 580 2,320.00 ###
Paint Thinner 8.00 gal 320 2,560.00 ###
Patching Compound 4.00 sack 534 2,136.00 ###
Sanding paper #120 2.00 roll 1,200 2,400.00 ###
Sanding paper #100 2.00 roll 1,800 3,600.00 ###
rugs/basahan 16.00 kgs 75 1,200.00 ###
3/4 masking tape 24.00 pcs 45 1,080.00 ###
Sanding sealer 4.00 gals 723 2,892.00 ###
Wood stain mahogany 4.00 gals 546 2,184.00 ###
Lacquer primer surfacer 2.00 gals 833 1,666.00 ###
Lacquer flo 2.00 gals 782 1,564.00 ###
Automotive lacquer white 2.00 gals 1075 2,150.00 ###
Lacquer gloss enamel 2.00 gals 1050 2,100.00 ###
Laquer thinner 4.00 tins 728 2,912.00 ###
body filler with hardener 8.00 gals 210 1,680.00 ###
Paint Roller 40.00 pcs 90 3,600.00 ###
Paint brush 40.00 pcs 55 2,200.00 141,584
N Stairs
wooden Steps/railings 8.00 lot 60000 ### 480,000.00
O Plumbing works
Roughing ins system and fixtures instn. (for awar 8.00 lot 60000 ### ###
Fixtures including accessories(shower, lavatory, 8.00 lot 12500 ### ###
closet and sink and faucets)
Septic vault 8.00 lot 6500 ### 632,000.00
P Electrical works
Rough-ins. [Link] Center and Feeder line 8.00 lot 70000 ### 560,000.00

Total cost of materials 5,466,604.29

Total cost of labor 874,656.69
Contingencies 136,665.11
Total Direct cost 6,477,926.08
Floor Area, effective, 8 units 56.00
Cost per Unit 809,740.76
Unit Cost per sqm 14,459.66

###

Prepared By : Engr. Darwin S. Dungca Approved By : Engr. Reynaldo A. Carpio

Operations Manager President
Project : MONTANA MISORA HOMES
Location : Maddarulug Norte, Enrile, Cagayan
Subject: Standard Rehash for Townhouse ;BASIC BARE FINISH
Model/ Type: 8 Units (Block 5 Lots 2,4,6,8,10,12,14,16)-CLUSTER B

Item Description Qty Unit Unit cost Amount Amount

A Earthworks
Gravel bedding 20.47 m3 1100 ### ###
Soil treatment 2.40 lit 2000 4,800.00 27,313.92
B Form works
2 x 3 x 10 good lumber 40.00 pcs 246 9,840.00 ###
1 1/2 G.I. Pipe 40.00 pcs 900 ### ###
swivel clamp 1 1/2 240.00 pcs 65 ### ###
1/2 formplywood 32.00 pcs 650 ### ###
CWN # 2 16.00 kgs 80 1,280.00 ###
CWN # 3 16.00 kgs 80 1,280.00 ###
CWN # 4 16.00 kgs 80 1,280.00 ###
Tie wire #16 24.00 kgs 65 1,560.00 87,640.00
C Rebar works
Footing Ø16mm x 6.0 44.00 pcs 400 ### ###
Column Ø16mm x 6m 52.80 pcs 400 ### ###
Ø10mm x 6.0 70.40 pcs 150 ### ###
Wall Ftg Ø10mm x 6.0 32.00 pcs 150 4,800.00 ###
SOF Ø10mm x 6.0 140.80 pcs 150 ### ###
Garage Ø10mm x 6.0 72.00 pcs 150 ### ###
Service Area Ø10mm x 6.0 48.00 pcs 150 7,200.00 ###
Kit counter Ø10mm x 6.0 24.00 pcs 150 3,600.00 ###
Tie Beam Ø12mm x 6.0 67.20 pcs 400 ### ###
Ø10mm x 6.0 123.20 pcs 150 ### ###
Lintel Beams 48.00 pcs 150 7,200.00 ###
Masonry rebars 10 mmØ 392.80 pcs 150 ### ###
Sag rod 10mmx6m 16.00 pcs 150 2,400.00 ###
Tie wire #16 4.00 rolls 1,500 6,000.00 216,680
D Concrete works
Footing 3000psi G1 6.80 cu.m. 5,500 ### ###
Column 3000psi 3/4 4.08 cu.m. 5,500 ### ###
Wall footing 3000psi G1 3.84 cu.m. 5,300 ### ###
Slab on fill 2500psi G1 21.12 cu.m. 5,000 ### ###
Garage/service area 16.00 cu.m. 5,000 ### ###
Ftb 3000psi 3/4 6.50 cu.m. 4,200 ### ###
Gravel 3/4 bedding 9.60 cu.m. 1,000 9,600.00 302,675
E Second Floor
1.0 thk steel deck 208.00 sq.m. 600 ### ###
2x4x1/4 c-channel 16.00 pcs 3000 ###
Concrete 3000psi 3/4 15.60 sq.m. 5500 ### ###
6'x6"x 20ft. steel matting 24.00 pcs 3000 ### ###
Floor topping 12.48 cu.m. 2500 ### 361,800.00
F structural Steel works
 Base Plate (250x350x13mm thk)-18pcs 858.00 kgs 43 ### ###
16mm x 500mm anchor bolt with nut and washe 72.00 pcs 350 ### ###
I Beams ### kgs 57 ###
Welding Rod 7018 40.00 kgs 500 ### ###
acetylene 8.00 tank 1900 ### ###
Oxygen 8.00 tank 550 4,400.00 ###
epoxy Primer w/ catalyst 32.00 gallons 850 ### ###
Lacquer thinner 16.00 gallons 600 9,600.00 ###
Paint Brush 32.00 pcs 65 2,080.00 ###
Grinding Disc 8.00 box 850 6,800.00 ###
Chalkstone 16.00 pcs 10 160.00 754,869.90
G Masonry works
CHB 5" 9,928.00 pcs 18 ### ###
CHB 4" 896.00 pcs 12 ### ###
Cement mortar 544.00 bags 235 ### ###
Cement Plaster 992.00 bags 235 ### ###
Sand for mortar 8.00 d/t 7500 ### ###
Sand for plaster 8.00 d/t 7500 ### 670,416.00
H Roofing works
2 x 3 x 1.45m C-purlins 44.00 pcs 520 ### ###
2 x 6 x 1.2mm C-purlins 14.40 pcs 780 ### ###
2 x 1/4 angle bar 16.00 pcs 1,350 ### ###
welding rod (2.5kgsper box) 16.00 boxes 200 3,200.00 ###
red oxide 8.00 gals 450 3,600.00 ###
8"x8 ft hardisenepa, 12mm 36.80 pcs 290 ### ###
hardiscrew 800.00 pcs 1.5 1,200.00 ###
prepainted longspan and accessories 264.00 m2 670 ### 251,264.00
I Doors and windows
2 x 6 x 0.9 door jamb 8.00 pcs 2,000 ### ###
2 x 4 x 0.8 door jamb 8.00 pcs 1,700 ### ###
PVC door .60 x2.1 8.00 pcs 1,900 ### ###
210 x 90 panel door 8.00 pc 4,500 ### ###
210 x 80 marine door 8.00 pc 2,200 ### ###
keyed lockset entrance 8.00 sets 600 4,800.00 ###
keyed lockset bedroom 8.00 sets 600 4,800.00 ###
keyless lockset 8.00 sets 400 3,200.00 ###
loosepin hinge 32.00 pairs 110 3,520.00 ###
Aluminum powdercoated casement windows with1,280.00 ft2 340 ### 549,920
J Moisture Protection
Elastomeric paint firewall 4.00 gals 750 3,000.00 3,000.00
K Ceiling works
Exterior ceiling-eaves 140.80 m2 550 ### ###
Interior ceiling 416.00 m3 550 ### - 306,240.00
L Tile works
Counter Tiles 60 x 60 72.00 pcs 320 ### ###
Floor tiles 30 x 30 280.00 pcs 45 ### ###
Wall tiles 30 x 30 840.00 pcs 45 ### ###
Tile Adhessives 24.00 bags 290 6,960.00 ###
Portland Cement 32.00 bags 235 7,520.00 ###
Tile Grout 1.60 pack 65 104.00 ###
 Sand 0.80 d/t 7500 6,000.00 94,024.00
M Painting works
Flat Latex 28.00 tin 2,400 ### ###
Semi Gloss Latex 12.00 tin 2,700 ### ###
Concrete Neutralizer 8.00 gal 280 2,240.00 ###
raw sienna 2.00 lit 150 300.00 ###
hansa yellow 2.00 lit 150 300.00 ###
venetian red 2.00 lit 150 300.00 ###
toloudine red 2.00 lit 150 300.00 ###
lamp black 2.00 lit 150 300.00 ###
Quick dry Enamel 4.00 gal 580 2,320.00 ###
Paint Thinner 8.00 gal 320 2,560.00 ###
Patching Compound 4.00 sack 534 2,136.00 ###
Sanding paper #120 2.00 roll 1,200 2,400.00 ###
Sanding paper #100 2.00 roll 1,800 3,600.00 ###
rugs/basahan 16.00 kgs 75 1,200.00 ###
3/4 masking tape 24.00 pcs 45 1,080.00 ###
Sanding sealer 4.00 gals 723 2,892.00 ###
Wood stain mahogany 4.00 gals 546 2,184.00 ###
Lacquer primer surfacer 2.00 gals 833 1,666.00 ###
Lacquer flo 2.00 gals 782 1,564.00 ###
Automotive lacquer white 2.00 gals 1075 2,150.00 ###
Lacquer gloss enamel 2.00 gals 1050 2,100.00 ###
Laquer thinner 4.00 tins 728 2,912.00 ###
body filler with hardener 8.00 gals 210 1,680.00 ###
Paint Roller 40.00 pcs 90 3,600.00 ###
Paint brush 40.00 pcs 55 2,200.00 141,584
N Stairs
wooden Steps/railings 8.00 lot 60000 ### 480,000.00
O Plumbing works
Roughing ins system and fixtures instn. (for awar 8.00 lot 60000 ### ###
Fixtures including accessories(shower, lavatory, 8.00 lot 12500 ### ###
closet and sink and faucets)
Septic vault 8.00 lot 6500 ### 632,000.00
P Electrical works
Rough-ins. [Link] Center and Feeder line 8.00 lot 70000 ### 560,000.00

Total cost of materials 5,439,427.02

Total cost of labor 870,308.32
Contingencies 135,985.68
Total Direct cost 6,445,721.02
Floor Area, effective, 8 units 56.00
Cost per Unit 805,715.13
Unit Cost per sqm 14,387.77

###

Prepared By : Engr. Darwin S. Dungca Approved By : Engr. Reynaldo A. Carpio

Operations Manager President
Project : MONTANA MISORA HOMES
Location : Maddarulug Norte, Enrile, Cagayan
Subject: Standard Rehash for Townhouse ;BASIC BARE FINISH
Model/ Type: 10 Units (Block 5 Lots 17,19,21,23,25,27,29,31,33,35)-CLUSTER C

Item Description Qty Unit Unit cost Amount

A Earthworks
Gravel bedding 25.58 m3 1100 28,142.40
Soil treatment 3.00 lit 2000 6,000.00 34,142.40
B Form works
2 x 3 x 10 good lumber 50.00 pcs 246 12,300.00
1 1/2 G.I. Pipe 50.00 pcs 900 45,000.00
swivel clamp 1 1/2 300.00 pcs 65 19,500.00
1/2 formplywood 40.00 pcs 650 26,000.00
CWN # 2 20.00 kgs 80 1,600.00
CWN # 3 20.00 kgs 80 1,600.00
CWN # 4 20.00 kgs 80 1,600.00
Tie wire #16 30.00 kgs 65 1,950.00 109,550.00
C Rebar works
Footing Ø16mm x 6.0 55.00 pcs 400 22,000.00
Column Ø16mm x 6m 66.00 pcs 400 26,400.00
Ø10mm x 6.0 88.00 pcs 150 13,200.00
Wall Ftg Ø10mm x 6.0 40.00 pcs 150 6,000.00
SOF Ø10mm x 6.0 176.00 pcs 150 26,400.00
Garage Ø10mm x 6.0 90.00 pcs 150 13,500.00
Service Area Ø10mm x 6.0 60.00 pcs 150 9,000.00
Kit counter Ø10mm x 6.0 30.00 pcs 150 4,500.00
Tie Beam Ø12mm x 6.0 84.00 pcs 400 33,600.00
Ø10mm x 6.0 154.00 pcs 150 23,100.00
Lintel Beams 60.00 pcs 150 9,000.00
Masonry rebars 10 mmØ 491.00 pcs 150 73,650.00
Sag rod 10mmx6m 20.00 pcs 150 3,000.00
Tie wire #16 5.00 rolls 1,500 7,500.00 270,850
D Concrete works
Footing 3000psi G1 8.50 cu.m. 5,500 46,750.00
Column 3000psi 3/4 5.10 cu.m. 5,500 28,050.00
Wall footing 3000psi G1 4.80 cu.m. 5,300 25,440.00
Slab on fill 2500psi G1 26.40 cu.m. 5,000 ###
Garage/service area 20.00 cu.m. 5,000 ###
Ftb 3000psi 3/4 8.12 cu.m. 4,200 34,104.00
Gravel 3/4 bedding 12.00 cu.m. 1,000 12,000.00 378,344
E Second Floor
1.0 thk steel deck 260.00 sq.m. 600 ###
2x4x1/4 c-channel 20.00 pcs 3000 60,000.00
Concrete 3000psi 3/4 19.50 sq.m. 5500 ###
6'x6"x 20ft. steel matting 30.00 pcs 3000 90,000.00
Floor topping 15.60 cu.m. 2500 39,000.00 452,250.00
F structural Steel works
Base Plate (250x350x13mm thk)-18pcs 1,072.50 kgs 43 46,117.50
16mm x 500mm anchor bolt with nut and wash 90.00 pcs 350 31,500.00
W6x25 (18pcsx6m)- columns 5,022.00 kgs 57 ###
W6x12 beams x 4m length 2,864.00 kgs 57 ###
 W8x24, commom wall 2nd floor, 6m 2,410.42 kgs 57 ###
W8x18, 2nd flr commom wall extn. X 1m, 9 pcs 904.84 kgs 57 51,575.74
W8x18, roof beam 9pcs x 9m 2,713.50 kgs 57 ###
Welding Rod 7018 50.00 kgs 500 25,000.00
acetylene 10.00 tank 1900 19,000.00
Oxygen 10.00 tank 550 5,500.00
epoxy Primer w/ catalyst 40.00 gallons 850 34,000.00
Lacquer thinner 20.00 gallons 600 12,000.00
Paint Brush 40.00 pcs 65 2,600.00
Grinding Disc 10.00 box 850 8,500.00
Chalkstone 20.00 pcs 10 200.00 977,558.96
G Masonry works
CHB 5" ### pcs 18 ###
CHB 4" 1,120.00 pcs 12 13,440.00
Cement mortar 680.00 bags 235 ###
Cement Plaster 1,240.00 bags 235 ###
Sand for mortar 10.00 d/t 7500 75,000.00
Sand for plaster 10.00 d/t 7500 75,000.00 838,020.00
H Roofing works
2 x 3 x 1.45m C-purlins 55.00 pcs 520 28,600.00
2 x 6 x 1.2mm C-purlins 18.00 pcs 780 14,040.00
2 x 1/4 angle bar 20.00 pcs 1,350 27,000.00
welding rod (2.5kgsper box) 20.00 boxes 200 4,000.00
red oxide 10.00 gals 450 4,500.00
8"x8 ft hardisenepa, 12mm 46.00 pcs 290 13,340.00
hardiscrew 1,000.00 pcs 1.5 1,500.00
prepainted longspan and accessories 330.00 m2 670 ### 314,080.00
I Doors and windows
2 x 6 x 0.9 door jamb 10.00 pcs 2,000 20,000.00
2 x 4 x 0.8 door jamb 10.00 pcs 1,700 17,000.00
PVC door .60 x2.1 10.00 pcs 1,900 19,000.00
210 x 90 panel door 10.00 pc 4,500 45,000.00
210 x 80 marine door 10.00 pc 2,200 22,000.00
keyed lockset entrance 10.00 sets 600 6,000.00
keyed lockset bedroom 10.00 sets 600 6,000.00
keyless lockset 10.00 sets 400 4,000.00
loosepin hinge 40.00 pairs 110 4,400.00
Aluminum powdercoated casement windows with
1,600.00 ft2 340 ### 687,400
J Moisture Protection
Elastomeric paint firewall 5.00 gals 750 3,750.00 3,750.00
K Ceiling works
Exterior ceiling-eaves 176.00 m2 550 96,800.00
Interior ceiling 520.00 m3 550 ### 382,800.00
L Tile works
Counter Tiles 60 x 60 90.00 pcs 320 28,800.00
Floor tiles 30 x 30 350.00 pcs 45 15,750.00
Wall tiles 30 x 30 1,050.00 pcs 45 47,250.00
Tile Adhessives 30.00 bags 290 8,700.00
Portland Cement 40.00 bags 235 9,400.00
Tile Grout 2.00 pack 65 130.00
Sand 1.00 d/t 7500 7,500.00 117,530.00
 M Painting works
Flat Latex 35.00 tin 2,400 84,000.00
Semi Gloss Latex 15.00 tin 2,700 40,500.00
Concrete Neutralizer 10.00 gal 280 2,800.00
raw sienna 2.50 lit 150 375.00
hansa yellow 2.50 lit 150 375.00
venetian red 2.50 lit 150 375.00
toloudine red 2.50 lit 150 375.00
lamp black 2.50 lit 150 375.00
Quick dry Enamel 5.00 gal 580 2,900.00
Paint Thinner 10.00 gal 320 3,200.00
Patching Compound 5.00 sack 534 2,670.00
Sanding paper #120 2.50 roll 1,200 3,000.00
Sanding paper #100 2.50 roll 1,800 4,500.00
rugs/basahan 20.00 kgs 75 1,500.00
3/4 masking tape 30.00 pcs 45 1,350.00
Sanding sealer 5.00 gals 723 3,615.00
Wood stain mahogany 5.00 gals 546 2,730.00
Lacquer primer surfacer 2.50 gals 833 2,082.50
Lacquer flo 2.50 gals 782 1,955.00
Automotive lacquer white 2.50 gals 1075 2,687.50
Lacquer gloss enamel 2.50 gals 1050 2,625.00
Laquer thinner 5.00 tins 728 3,640.00
body filler with hardener 10.00 gals 210 2,100.00
Paint Roller 50.00 pcs 90 4,500.00
Paint brush 50.00 pcs 55 2,750.00 176,980
N Stairs
wooden Steps/railings 10.00 lot 60000 ### 600,000.00
O Plumbing works
Roughing ins system and fixtures instn. (for aw 10.00 lot 60000 ###
Fixtures including accessories(shower, lavatory, 10.00 lot 12500 ###
closet and sink and faucets)
Septic vault 10.00 lot 6500 65,000.00 790,000.00
P Electrical works
Rough-ins. [Link] Center and Feeder lin 10.00 lot 70000 ### 700,000.00

Total cost of materials ###

Total cost of labor ###
Contingencies 170,831.38
Total Direct cost ###
Floor Area, effective 56.00
Cost per Unit 809,740.76
Unit Cost per sqm 14,459.66

Prepared By : Engr. Darwin S. Dungca Approved By : Engr. Reynaldo A. Carpio

Operations Manager President
Project : MONTANA MISORA HOMES
Location : Maddarulug Norte, Enrile, Cagayan
Subject: Standard Rehash for Townhouse ;BASIC BARE FINISH
Model/ Type: 10 Units (Block 5 Lots 17,19,21,23,25,27,29,31,33,35)-CLUSTER C

Item Description Qty Unit Unit cost Amount

A Earthworks
Gravel bedding 25.58 m3 1100 28,142.40
Soil treatment 3.00 lit 2000 6,000.00 34,142.40
B Form works
2 x 3 x 10 good lumber 50.00 pcs 246 12,300.00
1 1/2 G.I. Pipe 50.00 pcs 900 45,000.00
swivel clamp 1 1/2 300.00 pcs 65 19,500.00
1/2 formplywood 40.00 pcs 650 26,000.00
CWN # 2 20.00 kgs 80 1,600.00
CWN # 3 20.00 kgs 80 1,600.00
CWN # 4 20.00 kgs 80 1,600.00
Tie wire #16 30.00 kgs 65 1,950.00 109,550.00
C Rebar works
Footing Ø16mm x 6.0 55.00 pcs 400 22,000.00
Column Ø16mm x 6m 66.00 pcs 400 26,400.00
Ø10mm x 6.0 88.00 pcs 150 13,200.00
Wall Ftg Ø10mm x 6.0 40.00 pcs 150 6,000.00
SOF Ø10mm x 6.0 176.00 pcs 150 26,400.00
Garage Ø10mm x 6.0 90.00 pcs 150 13,500.00
Service Area Ø10mm x 6.0 60.00 pcs 150 9,000.00
Kit counter Ø10mm x 6.0 30.00 pcs 150 4,500.00
Tie Beam Ø12mm x 6.0 84.00 pcs 400 33,600.00
Ø10mm x 6.0 154.00 pcs 150 23,100.00
Lintel Beams 60.00 pcs 150 9,000.00
Masonry rebars 10 mmØ 491.00 pcs 150 73,650.00
Sag rod 10mmx6m 20.00 pcs 150 3,000.00
Tie wire #16 5.00 rolls 1,500 7,500.00 270,850
D Concrete works
Footing 3000psi G1 8.50 cu.m. 5,500 46,750.00
Column 3000psi 3/4 5.10 cu.m. 5,500 28,050.00
Wall footing 3000psi G1 4.80 cu.m. 5,300 25,440.00
Slab on fill 2500psi G1 26.40 cu.m. 5,000 ###
Garage/service area 20.00 cu.m. 5,000 ###
Ftb 3000psi 3/4 8.12 cu.m. 4,200 34,104.00
Gravel 3/4 bedding 12.00 cu.m. 1,000 12,000.00 378,344
E Second Floor
1.0 thk steel deck 260.00 sq.m. 600 ###
2x4x1/4 c-channel 20.00 pcs 3000 60,000.00
Concrete 3000psi 3/4 19.50 sq.m. 5500 ###
6'x6"x 20ft. steel matting 30.00 pcs 3000 90,000.00
Floor topping 15.60 cu.m. 2500 39,000.00 452,250.00
F structural Steel works
Base Plate (250x350x13mm thk)-18pcs 1,072.50 kgs 43 46,117.50
 16mm x 500mm anchor bolt with nut and wash 90.00 pcs 350 31,500.00
I Beams ### kgs 57 ###
Welding Rod 7018 50.00 kgs 500 25,000.00
acetylene 10.00 tank 1900 19,000.00
Oxygen 10.00 tank 550 5,500.00
epoxy Primer w/ catalyst 40.00 gallons 850 34,000.00
Lacquer thinner 20.00 gallons 600 12,000.00
Paint Brush 40.00 pcs 65 2,600.00
Grinding Disc 10.00 box 850 8,500.00
Chalkstone 20.00 pcs 10 200.00 943,587.38
G Masonry works
CHB 5" ### pcs 18 ###
CHB 4" 1,120.00 pcs 12 13,440.00
Cement mortar 680.00 bags 235 ###
Cement Plaster 1,240.00 bags 235 ###
Sand for mortar 10.00 d/t 7500 75,000.00
Sand for plaster 10.00 d/t 7500 75,000.00 838,020.00
H Roofing works
2 x 3 x 1.45m C-purlins 55.00 pcs 520 28,600.00
2 x 6 x 1.2mm C-purlins 18.00 pcs 780 14,040.00
2 x 1/4 angle bar 20.00 pcs 1,350 27,000.00
welding rod (2.5kgsper box) 20.00 boxes 200 4,000.00
red oxide 10.00 gals 450 4,500.00
8"x8 ft hardisenepa, 12mm 46.00 pcs 290 13,340.00
hardiscrew 1,000.00 pcs 1.5 1,500.00
prepainted longspan and accessories 330.00 m2 670 ### 314,080.00
I Doors and windows
2 x 6 x 0.9 door jamb 10.00 pcs 2,000 20,000.00
2 x 4 x 0.8 door jamb 10.00 pcs 1,700 17,000.00
PVC door .60 x2.1 10.00 pcs 1,900 19,000.00
210 x 90 panel door 10.00 pc 4,500 45,000.00
210 x 80 marine door 10.00 pc 2,200 22,000.00
keyed lockset entrance 10.00 sets 600 6,000.00
keyed lockset bedroom 10.00 sets 600 6,000.00
keyless lockset 10.00 sets 400 4,000.00
loosepin hinge 40.00 pairs 110 4,400.00
Aluminum powdercoated casement windows with
1,600.00 ft2 340 ### 687,400
J Moisture Protection
Elastomeric paint firewall 5.00 gals 750 3,750.00 3,750.00
K Ceiling works
Exterior ceiling-eaves 176.00 m2 550 96,800.00
Interior ceiling 520.00 m3 550 ### 382,800.00
L Tile works
Counter Tiles 60 x 60 90.00 pcs 320 28,800.00
Floor tiles 30 x 30 350.00 pcs 45 15,750.00
Wall tiles 30 x 30 1,050.00 pcs 45 47,250.00
Tile Adhessives 30.00 bags 290 8,700.00
Portland Cement 40.00 bags 235 9,400.00
Tile Grout 2.00 pack 65 130.00
Sand 1.00 d/t 7500 7,500.00 117,530.00
 M Painting works
Flat Latex 35.00 tin 2,400 84,000.00
Semi Gloss Latex 15.00 tin 2,700 40,500.00
Concrete Neutralizer 10.00 gal 280 2,800.00
raw sienna 2.50 lit 150 375.00
hansa yellow 2.50 lit 150 375.00
venetian red 2.50 lit 150 375.00
toloudine red 2.50 lit 150 375.00
lamp black 2.50 lit 150 375.00
Quick dry Enamel 5.00 gal 580 2,900.00
Paint Thinner 10.00 gal 320 3,200.00
Patching Compound 5.00 sack 534 2,670.00
Sanding paper #120 2.50 roll 1,200 3,000.00
Sanding paper #100 2.50 roll 1,800 4,500.00
rugs/basahan 20.00 kgs 75 1,500.00
3/4 masking tape 30.00 pcs 45 1,350.00
Sanding sealer 5.00 gals 723 3,615.00
Wood stain mahogany 5.00 gals 546 2,730.00
Lacquer primer surfacer 2.50 gals 833 2,082.50
Lacquer flo 2.50 gals 782 1,955.00
Automotive lacquer white 2.50 gals 1075 2,687.50
Lacquer gloss enamel 2.50 gals 1050 2,625.00
Laquer thinner 5.00 tins 728 3,640.00
body filler with hardener 10.00 gals 210 2,100.00
Paint Roller 50.00 pcs 90 4,500.00
Paint brush 50.00 pcs 55 2,750.00 176,980
N Stairs
wooden Steps/railings 10.00 lot 60000 ### 600,000.00
O Plumbing works
Roughing ins system and fixtures instn. (for aw 10.00 lot 60000 ###
Fixtures including accessories(shower, lavatory, 10.00 lot 12500 ###
closet and sink and faucets)
Septic vault 10.00 lot 6500 65,000.00 790,000.00
P Electrical works
Rough-ins. [Link] Center and Feeder lin 10.00 lot 70000 ### 700,000.00

Total cost of materials ###

Total cost of labor ###
Contingencies 169,982.09
Total Direct cost ###
Floor Area, effective 56.00
Cost per Unit 805,715.13
Unit Cost per sqm 14,387.77

Prepared By : Engr. Darwin S. Dungca Approved By : Engr. Reynaldo A. Carpio

Operations Manager President
Project : MONTANA MISORA HOMES
Location : Maddarulug Norte, Enrile, Cagayan
Subject: Standard Rehash for Townhouse ;BASIC BARE FINISH
Model/ Type: 10 Units (Block 5 Lots 18,20,22,24,26,28,30,32,34,36)-CLUSTER D

Item Description Qty Unit Unit cost Amount

A Earthworks
Gravel bedding 25.58 m3 1100 28,142.40
Soil treatment 3.00 lit 2000 6,000.00 34,142.40
B Form works
2 x 3 x 10 good lumber 50.00 pcs 246 12,300.00
1 1/2 G.I. Pipe 50.00 pcs 900 45,000.00
swivel clamp 1 1/2 300.00 pcs 65 19,500.00
1/2 formplywood 40.00 pcs 650 26,000.00
CWN # 2 20.00 kgs 80 1,600.00
CWN # 3 20.00 kgs 80 1,600.00
CWN # 4 20.00 kgs 80 1,600.00
Tie wire #16 30.00 kgs 65 1,950.00 109,550.00
C Rebar works
Footing Ø16mm x 6.0 55.00 pcs 400 22,000.00
Column Ø16mm x 6m 66.00 pcs 400 26,400.00
Ø10mm x 6.0 88.00 pcs 150 13,200.00
Wall Ftg Ø10mm x 6.0 40.00 pcs 150 6,000.00
SOF Ø10mm x 6.0 176.00 pcs 150 26,400.00
Garage Ø10mm x 6.0 90.00 pcs 150 13,500.00
Service Area Ø10mm x 6.0 60.00 pcs 150 9,000.00
Kit counter Ø10mm x 6.0 30.00 pcs 150 4,500.00
Tie Beam Ø12mm x 6.0 84.00 pcs 400 33,600.00
Ø10mm x 6.0 154.00 pcs 150 23,100.00
Lintel Beams 60.00 pcs 150 9,000.00
Masonry rebars 10 mmØ 491.00 pcs 150 73,650.00
Sag rod 10mmx6m 20.00 pcs 150 3,000.00
Tie wire #16 5.00 rolls 1,500 7,500.00 270,850
D Concrete works
Footing 3000psi G1 8.50 cu.m. 5,500 46,750.00
Column 3000psi 3/4 5.10 cu.m. 5,500 28,050.00
Wall footing 3000psi G1 4.80 cu.m. 5,300 25,440.00
Slab on fill 2500psi G1 26.40 cu.m. 5,000 ###
Garage/service area 20.00 cu.m. 5,000 ###
Ftb 3000psi 3/4 8.12 cu.m. 4,200 34,104.00
Gravel 3/4 bedding 12.00 cu.m. 1,000 12,000.00 378,344
E Second Floor
1.0 thk steel deck 260.00 sq.m. 600 ###
2x4x1/4 c-channel 20.00 pcs 3000 60,000.00
Concrete 3000psi 3/4 19.50 sq.m. 5500 ###
6'x6"x 20ft. steel matting 30.00 pcs 3000 90,000.00
Floor topping 15.60 cu.m. 2500 39,000.00 452,250.00
F structural Steel works
Base Plate (250x350x13mm thk)-18pcs 1,072.50 kgs 43 46,117.50
16mm x 500mm anchor bolt with nut and wash 90.00 pcs 350 31,500.00
W6x25 (18pcsx6m)- columns 5,022.00 kgs 57 ###
W6x12 beams x 4m length 2,864.00 kgs 57 ###
 W8x24, commom wall 2nd floor, 6m 2,410.42 kgs 57 ###
W8x18, 2nd flr commom wall extn. X 1m, 9 pcs 904.84 kgs 57 51,575.74
W8x18, roof beam 9pcs x 9m 2,713.50 kgs 57 ###
Welding Rod 7018 50.00 kgs 500 25,000.00
acetylene 10.00 tank 1900 19,000.00
Oxygen 10.00 tank 550 5,500.00
epoxy Primer w/ catalyst 40.00 gallons 850 34,000.00
Lacquer thinner 20.00 gallons 600 12,000.00
Paint Brush 40.00 pcs 65 2,600.00
Grinding Disc 10.00 box 850 8,500.00
Chalkstone 20.00 pcs 10 200.00 977,558.96
G Masonry works
CHB 5" ### pcs 18 ###
CHB 4" 1,120.00 pcs 12 13,440.00
Cement mortar 680.00 bags 235 ###
Cement Plaster 1,240.00 bags 235 ###
Sand for mortar 10.00 d/t 7500 75,000.00
Sand for plaster 10.00 d/t 7500 75,000.00 838,020.00
H Roofing works
2 x 3 x 1.45m C-purlins 55.00 pcs 520 28,600.00
2 x 6 x 1.2mm C-purlins 18.00 pcs 780 14,040.00
2 x 1/4 angle bar 20.00 pcs 1,350 27,000.00
welding rod (2.5kgsper box) 20.00 boxes 200 4,000.00
red oxide 10.00 gals 450 4,500.00
8"x8 ft hardisenepa, 12mm 46.00 pcs 290 13,340.00
hardiscrew 1,000.00 pcs 1.5 1,500.00
prepainted longspan and accessories 330.00 m2 670 ### 314,080.00
I Doors and windows
2 x 6 x 0.9 door jamb 10.00 pcs 2,000 20,000.00
2 x 4 x 0.8 door jamb 10.00 pcs 1,700 17,000.00
PVC door .60 x2.1 10.00 pcs 1,900 19,000.00
210 x 90 panel door 10.00 pc 4,500 45,000.00
210 x 80 marine door 10.00 pc 2,200 22,000.00
keyed lockset entrance 10.00 sets 600 6,000.00
keyed lockset bedroom 10.00 sets 600 6,000.00
keyless lockset 10.00 sets 400 4,000.00
loosepin hinge 40.00 pairs 110 4,400.00
Aluminum powdercoated casement windows with
1,600.00 ft2 340 ### 687,400
J Moisture Protection
Elastomeric paint firewall 5.00 gals 750 3,750.00 3,750.00
K Ceiling works
Exterior ceiling-eaves 176.00 m2 550 96,800.00
Interior ceiling 520.00 m3 550 ### 382,800.00
L Tile works
Counter Tiles 60 x 60 90.00 pcs 320 28,800.00
Floor tiles 30 x 30 350.00 pcs 45 15,750.00
Wall tiles 30 x 30 1,050.00 pcs 45 47,250.00
Tile Adhessives 30.00 bags 290 8,700.00
Portland Cement 40.00 bags 235 9,400.00
Tile Grout 2.00 pack 65 130.00
Sand 1.00 d/t 7500 7,500.00 117,530.00
 M Painting works
Flat Latex 35.00 tin 2,400 84,000.00
Semi Gloss Latex 15.00 tin 2,700 40,500.00
Concrete Neutralizer 10.00 gal 280 2,800.00
raw sienna 2.50 lit 150 375.00
hansa yellow 2.50 lit 150 375.00
venetian red 2.50 lit 150 375.00
toloudine red 2.50 lit 150 375.00
lamp black 2.50 lit 150 375.00
Quick dry Enamel 5.00 gal 580 2,900.00
Paint Thinner 10.00 gal 320 3,200.00
Patching Compound 5.00 sack 534 2,670.00
Sanding paper #120 2.50 roll 1,200 3,000.00
Sanding paper #100 2.50 roll 1,800 4,500.00
rugs/basahan 20.00 kgs 75 1,500.00
3/4 masking tape 30.00 pcs 45 1,350.00
Sanding sealer 5.00 gals 723 3,615.00
Wood stain mahogany 5.00 gals 546 2,730.00
Lacquer primer surfacer 2.50 gals 833 2,082.50
Lacquer flo 2.50 gals 782 1,955.00
Automotive lacquer white 2.50 gals 1075 2,687.50
Lacquer gloss enamel 2.50 gals 1050 2,625.00
Laquer thinner 5.00 tins 728 3,640.00
body filler with hardener 10.00 gals 210 2,100.00
Paint Roller 50.00 pcs 90 4,500.00
Paint brush 50.00 pcs 55 2,750.00 176,980
N Stairs
wooden Steps/railings 10.00 lot 60000 ### 600,000.00
O Plumbing works
Roughing ins system and fixtures instn. (for aw 10.00 lot 60000 ###
Fixtures including accessories(shower, lavatory, 10.00 lot 12500 ###
closet and sink and faucets)
Septic vault 10.00 lot 6500 65,000.00 790,000.00
P Electrical works
Rough-ins. [Link] Center and Feeder lin 10.00 lot 70000 ### 700,000.00

Total cost of materials ###

Total cost of labor ###
Contingencies 170,831.38
Total Direct cost ###
Floor Area, effective 56.00
Cost per Unit 809,740.76
Unit Cost per sqm 14,459.66

Prepared By : Engr. Darwin S. Dungca Approved By : Engr. Reynaldo A. Carpio

Operations Manager President
Project : MONTANA MISORA HOMES
Location : Maddarulug Norte, Enrile, Cagayan
Subject: Standard Rehash for Townhouse ;BASIC BARE FINISH
Model/ Type: 10 Units (Block 5 Lots 18,20,22,24,26,28,30,32,34,36)-CLUSTER D

Item Description Qty Unit Unit cost Amount

A Earthworks
Gravel bedding 25.58 m3 1100 28,142.40
Soil treatment 3.00 lit 2000 6,000.00 34,142.40
B Form works
2 x 3 x 10 good lumber 50.00 pcs 246 12,300.00
1 1/2 G.I. Pipe 50.00 pcs 900 45,000.00
swivel clamp 1 1/2 300.00 pcs 65 19,500.00
1/2 formplywood 40.00 pcs 650 26,000.00
CWN # 2 20.00 kgs 80 1,600.00
CWN # 3 20.00 kgs 80 1,600.00
CWN # 4 20.00 kgs 80 1,600.00
Tie wire #16 30.00 kgs 65 1,950.00 109,550.00
C Rebar works
Footing Ø16mm x 6.0 55.00 pcs 400 22,000.00
Column Ø16mm x 6m 66.00 pcs 400 26,400.00
Ø10mm x 6.0 88.00 pcs 150 13,200.00
Wall Ftg Ø10mm x 6.0 40.00 pcs 150 6,000.00
SOF Ø10mm x 6.0 176.00 pcs 150 26,400.00
Garage Ø10mm x 6.0 90.00 pcs 150 13,500.00
Service Area Ø10mm x 6.0 60.00 pcs 150 9,000.00
Kit counter Ø10mm x 6.0 30.00 pcs 150 4,500.00
Tie Beam Ø12mm x 6.0 84.00 pcs 400 33,600.00
Ø10mm x 6.0 154.00 pcs 150 23,100.00
Lintel Beams 60.00 pcs 150 9,000.00
Masonry rebars 10 mmØ 491.00 pcs 150 73,650.00
Sag rod 10mmx6m 20.00 pcs 150 3,000.00
Tie wire #16 5.00 rolls 1,500 7,500.00 270,850
D Concrete works
Footing 3000psi G1 8.50 cu.m. 5,500 46,750.00
Column 3000psi 3/4 5.10 cu.m. 5,500 28,050.00
Wall footing 3000psi G1 4.80 cu.m. 5,300 25,440.00
Slab on fill 2500psi G1 26.40 cu.m. 5,000 ###
Garage/service area 20.00 cu.m. 5,000 ###
Ftb 3000psi 3/4 8.12 cu.m. 4,200 34,104.00
Gravel 3/4 bedding 12.00 cu.m. 1,000 12,000.00 378,344
E Second Floor
1.0 thk steel deck 260.00 sq.m. 600 ###
2x4x1/4 c-channel 20.00 pcs 3000 60,000.00
Concrete 3000psi 3/4 19.50 sq.m. 5500 ###
6'x6"x 20ft. steel matting 30.00 pcs 3000 90,000.00
Floor topping 15.60 cu.m. 2500 39,000.00 452,250.00
F structural Steel works
Base Plate (250x350x13mm thk)-18pcs 1,072.50 kgs 43 46,117.50
 16mm x 500mm anchor bolt with nut and wash 90.00 pcs 350 31,500.00
I Beams ### kgs 57 ###
Welding Rod 7018 50.00 kgs 500 25,000.00
acetylene 10.00 tank 1900 19,000.00
Oxygen 10.00 tank 550 5,500.00
epoxy Primer w/ catalyst 40.00 gallons 850 34,000.00
Lacquer thinner 20.00 gallons 600 12,000.00
Paint Brush 40.00 pcs 65 2,600.00
Grinding Disc 10.00 box 850 8,500.00
Chalkstone 20.00 pcs 10 200.00 943,587.38
G Masonry works
CHB 5" ### pcs 18 ###
CHB 4" 1,120.00 pcs 12 13,440.00
Cement mortar 680.00 bags 235 ###
Cement Plaster 1,240.00 bags 235 ###
Sand for mortar 10.00 d/t 7500 75,000.00
Sand for plaster 10.00 d/t 7500 75,000.00 838,020.00
H Roofing works
2 x 3 x 1.45m C-purlins 55.00 pcs 520 28,600.00
2 x 6 x 1.2mm C-purlins 18.00 pcs 780 14,040.00
2 x 1/4 angle bar 20.00 pcs 1,350 27,000.00
welding rod (2.5kgsper box) 20.00 boxes 200 4,000.00
red oxide 10.00 gals 450 4,500.00
8"x8 ft hardisenepa, 12mm 46.00 pcs 290 13,340.00
hardiscrew 1,000.00 pcs 1.5 1,500.00
prepainted longspan and accessories 330.00 m2 670 ### 314,080.00
I Doors and windows
2 x 6 x 0.9 door jamb 10.00 pcs 2,000 20,000.00
2 x 4 x 0.8 door jamb 10.00 pcs 1,700 17,000.00
PVC door .60 x2.1 10.00 pcs 1,900 19,000.00
210 x 90 panel door 10.00 pc 4,500 45,000.00
210 x 80 marine door 10.00 pc 2,200 22,000.00
keyed lockset entrance 10.00 sets 600 6,000.00
keyed lockset bedroom 10.00 sets 600 6,000.00
keyless lockset 10.00 sets 400 4,000.00
loosepin hinge 40.00 pairs 110 4,400.00
Aluminum powdercoated casement windows with
1,600.00 ft2 340 ### 687,400
J Moisture Protection
Elastomeric paint firewall 5.00 gals 750 3,750.00 3,750.00
K Ceiling works
Exterior ceiling-eaves 176.00 m2 550 96,800.00
Interior ceiling 520.00 m3 550 ### 382,800.00
L Tile works
Counter Tiles 60 x 60 90.00 pcs 320 28,800.00
Floor tiles 30 x 30 350.00 pcs 45 15,750.00
Wall tiles 30 x 30 1,050.00 pcs 45 47,250.00
Tile Adhessives 30.00 bags 290 8,700.00
Portland Cement 40.00 bags 235 9,400.00
Tile Grout 2.00 pack 65 130.00
Sand 1.00 d/t 7500 7,500.00 117,530.00
 M Painting works
Flat Latex 35.00 tin 2,400 84,000.00
Semi Gloss Latex 15.00 tin 2,700 40,500.00
Concrete Neutralizer 10.00 gal 280 2,800.00
raw sienna 2.50 lit 150 375.00
hansa yellow 2.50 lit 150 375.00
venetian red 2.50 lit 150 375.00
toloudine red 2.50 lit 150 375.00
lamp black 2.50 lit 150 375.00
Quick dry Enamel 5.00 gal 580 2,900.00
Paint Thinner 10.00 gal 320 3,200.00
Patching Compound 5.00 sack 534 2,670.00
Sanding paper #120 2.50 roll 1,200 3,000.00
Sanding paper #100 2.50 roll 1,800 4,500.00
rugs/basahan 20.00 kgs 75 1,500.00
3/4 masking tape 30.00 pcs 45 1,350.00
Sanding sealer 5.00 gals 723 3,615.00
Wood stain mahogany 5.00 gals 546 2,730.00
Lacquer primer surfacer 2.50 gals 833 2,082.50
Lacquer flo 2.50 gals 782 1,955.00
Automotive lacquer white 2.50 gals 1075 2,687.50
Lacquer gloss enamel 2.50 gals 1050 2,625.00
Laquer thinner 5.00 tins 728 3,640.00
body filler with hardener 10.00 gals 210 2,100.00
Paint Roller 50.00 pcs 90 4,500.00
Paint brush 50.00 pcs 55 2,750.00 176,980
N Stairs
wooden Steps/railings 10.00 lot 60000 ### 600,000.00
O Plumbing works
Roughing ins system and fixtures instn. (for aw 10.00 lot 60000 ###
Fixtures including accessories(shower, lavatory, 10.00 lot 12500 ###
closet and sink and faucets)
Septic vault 10.00 lot 6500 65,000.00 790,000.00
P Electrical works
Rough-ins. [Link] Center and Feeder lin 10.00 lot 70000 ### 700,000.00

Total cost of materials ###

Total cost of labor ###
Contingencies 169,982.09
Total Direct cost ###
Floor Area, effective 56.00
Cost per Unit 805,715.13
Unit Cost per sqm 14,387.77

Prepared By : Engr. Darwin S. Dungca Approved By : Engr. Reynaldo A. Carpio

Operations Manager President