Baque Corporation

Alley 8, Project 6, Quezon City

Project: RAINFOREST ESTATE HOMES

Location: Brgy. Timbao, Bian, Laguna
Subject: Budgetary Estimates for the construction of THREE (3) UNITS w/ ONE (1) UNIT GARAGE

SUBCONTRACTOR
Item Materials Labor
Item Description Qty Unit
No. Unit Cost Amount Unit Cost Amount
A. HOUSE CONSTRUCTION (3 Units)
1.0 EARTHWORKS
Site Preparation 36.27 sq.m 17.00 616.59
Footing Excavation & Backfill 6.70 cum 675.00 4,522.50
Gravel Bedding 0.44 cum 1,150.00 506.00 460.00 202.40

Sub-total, Earthworks 506.00 5,341.49

2.0 CONCRETING and MASONRY
CONCRETING 5.02 cum 1,150.00 5,773.00
Portland Cement 38.00 bags 235.00 8,930.00
White Sand 3.00 cum 750.00 2,250.00
3/4" gravel 6.00 cum 1,150.00 6,900.00

MASONRY 65.27 sqm 96.00 6,266.11

5" CHB 397.00 pcs. 13.00 5,161.00
4" CHB 419.00 pcs. 11.50 4,818.50
Portland Cement 60.00 bags 235.00 14,100.00
White Sand 4.93 cum 750.00 3,697.50

Sub-total, Concreting & Masonry 45,857.00 12,039.11

3.0 Reinforcing Steel Bars 420.85 kgs. 9.00 3,787.65
16mm x 6m def. Bar 33.00 pcs 280.00 9,240.00
10mm x 6m def. bar 28.00 pcs 140.00 3,920.00
8mm x 6m def. bar 2.00 pcs 78.00 156.00
#16 G.I. Tie Wire 15.00 kgs. 80.00 1,200.00

Sub-total, Reinforcing Steel Bars 14,516.00 3,787.65

4.0 CARPENTRY 49.15 sqm 165.00 8,109.75
2" x 3" x 14' coco lumber(ver.) 8.00 pcs. 140.00 1,120.00
2" x 3" x 12' coco lumber(hor.) 12.00 pcs. 120.00 1,440.00
1/2" x 4' x 8' plywood 7.00 pcs. 560.00 3,920.00
3" CWN 6.00 kgs. 80.00 480.00
2" CWN 5.00 kgs. 80.00 400.00

Sub-total, Carpentry 7,360.00 8,109.75

5.0 TILE WORKS 47.00 sqm 225.00 10,575.00
0.60m x 0.60m Glazed Floor Tiles 57.00 pcs.
0.20m x 0.20m GLazed Tiles 58.00 pcs.
0.20m x 0.30m GLazed Tiles 140.00 pcs.
Vinyl Tiles (0.1 x 1.0m) 155.00 pcs.
5cm x 20cm Mariwasa Listel 96.00 pcs
Power Bond 3.00 kg. 600.00 1,800.00
Tile Adhesive 40.00 kg. 11.40 456.00
Tile grout 2.00 bags 75.00 150.00

Sub-total, Tile Works 2,406.00 10,575.00

6.0 STAIRS & HANDRAILS 214.05 kgs. 25.00 5,351.25
2.5mm x 2" x 2" Angle Bar 2.00 pcs
2.0mm 1 1/2" x 1 1/2 Angle Bar 3.00 pcs
1.5mm x 1" x 1" Tubular 3.00 pcs
1.5mm x 2" x 2" Tubular 2.00 pcs
4.5mm x 1.22m x 2.44m Flexboard 4.00 pcs
3''x1/4'' Expansion Bolt w/ Shield 8.00 pcs
Black Screw 86.00 pcs. 2.00 172.00
Welding Rod 4.00 kgs. 110.00 440.00
Epoxy Primer 1.00 lit. 130.00 130.00
Laquer Thinner 1.00 lit. 135.00 135.00
Grinding Disk 4" 1.00 pcs. 120.00 120.00
5/32 Blind Rivet 186.00 pcs. 1.50 279.00

Sub-total, Stairs & Handrails 1,276.00 5,351.25

7.0 CEILING WORKS 43.16 sqm 145.00 6,257.48
9mm x 1.22m x 2.44m Gypsum Board 11.00 pcs 7pcs
4.5mm x 1.22m x 2.44m fibercement (Exterior &
10.00 pcs 6pcs
Interior Loft Ceiling)
Metal Furring 20.00 pcs
Carrying Channnel 24.00 pcs
Wall Angle 32.00 pcs
W-clip 125.00 pcs

Rainforest Estate Homes - House Construction Page 1 of 24

 SUBCONTRACTOR
Item Materials Labor
Item Description Qty Unit
No. Unit Cost Amount Unit Cost Amount
Control Joint, DCJ-6 "KUS" 16.00 pcs
Shadowline 12mm, ZB12 "KUS" 12.00 pcs
1/8" x 3/4" Blind Rivets 0.50 box

Sub-total, Ceiling Works 0.00 6,257.48

8.0 LOFT FLOORING & PARTITIONS 18.05 sq.m 900.00 16,245.00
16mm x 1.22m x 2.44m Flexboard 5.50 pcs
4.5mm x 1.22m x 2.44m Flexboard (Partition) 7.00 pcs
1.5 x 2" x 4" LC-Purlins 8.50 pcs
3.5mm x 2" x 2" Angle Bar 1.50 pcs
Metal Studs 12.00 pcs
Metal Tracks 12.00 pcs
Black Screw 290.00 pcs. 2.00 580.00
Glazing Putty 0.50 gals. 473.00 236.50
Epoxy Primer 1.00 gals. 480.00 480.00
Laquer Thinner 0.50 gals. 250.00 125.00
Baby Roller Brush 1.00 pcs. 50.00 50.00
4" Paint Brush 1.00 pcs. 70.00 70.00
Rags 1.00 kgs. 55.00 55.00
Welding Rod 1.50 kgs. 110.00 165.00

Sub-total, Loft Flooring & Partitions 1,761.50 16,245.00

9.0 ROOFING WORKS 33.87 sq.m
ROOF FRAMING 1.00 lot 6,000.00 6,000.00
1.2mm x 50mm x 75mm x 6m LC-Purlins (Loft &
9.00 pcs
Living Room)
10mm x 6m Sag Rod 1.00 pcs
Welding Rod 10.00 kg 110.00 1,100.00

ROOFING INSTALLATION 1.00 units

Ribbed type roofing, #26 x 1m x 4m (Loft &
6.00 pcs
Living Room)
Ribbed type roofing, #26 x 1m x 1.33m (CR) 2.00 pcs
Ridgeroll 1.00 pcs
Center Capping 0.50 pcs
Flashing 1.00 m
Insulation 0.50 roll
Tekscrew 376.00 pcs
Vulca Seal/ Fed Seal 1.00 lit.
5/32 Blind Rivets 1.00 box

Sub-total, Roofing Works 1,100.00 6,000.00

10.0 DOORS & CABINETS
0.8m x 2.1m Panel Doors & Door Jambs 2.00 sets 900.00 1,800.00
0.8m x 2.1m Flush Doors & Door Jambs 2.00 sets 750.00 1,500.00
0.6m x 2.10m PVC Doors & Door Jambs 1.00 sets 450.00 450.00
Cabinet Door (3/4" x 4' x 8') 1.00 sets 375.00 375.00
Door Knob 4.00 pcs 375.00 1,500.00
Single Dead Bolt 1.00 pcs 125.00 125.00
Barrel Bolt 1.00 pcs 125.00 125.00
Cabinet Handle 4.00 pcs 125.00 500.00

Sub-total, Doors & Cabinets 0.00 6,375.00

11.0 WINDOWS 1.00 units

1.20m x 1.20m Aluminum Sliding Window 1.00 pcs
1.2m x 1.10m Aluminum Sliding Window 1.00 pcs
0.70 x 1.20m Aluminum Sliding Window 2.00 pcs
0.40m x 0.40m Aluminum Awning Window 1.00 pcs
Window Grills 5.00 pcs 1,500.00 1,500.00

Sub-total, Windows 0.00 1,500.00

12.0 ELECTRICAL WORKS
ROUGHING-INS
8.0 sqmm THHN Wire 25.00 m 45.00 1,125.00 8.00 200.00
3.5 sqmm THHN Wire 61.50 m 20.00 1,230.00 8.00 492.00
2.0 sqmm THHN Wire 58.00 m 15.00 870.00 8.00 464.00
Junction Box 4" x 4" 7.00 pcs 25.00 175.00 15.00 105.00
Utility Box 2" x 3" x 4" 12.00 pcs 25.00 300.00 15.00 180.00
1/2" x 3m PVC Pipe 10.00 pcs 55.00 550.00 350.00 3,500.00
1" x 3m PVC Pipe 4.50 pcs 110.00 495.00 350.00 1,575.00
Electric Tape Big 2.00 pcs 25.00 50.00
G.I. Wire GA 16 1.00 kgs. 75.00 75.00

FIXTURES
Convenience Outlet (W.P) 2.00 pcs
Convenience Outlet 6.00 pcs 15.00 90.00
ACU Outlet 2.00 pcs 25.00 50.00
Single Gang Switch 3.00 sets 15.00 45.00
Double Gang Switch 2.00 sets 15.00 30.00
Receptacles 7.00 pcs 20.00 140.00

Rainforest Estate Homes - House Construction Page 2 of 24

 SUBCONTRACTOR
Item Materials Labor
Item Description Qty Unit
No. Unit Cost Amount Unit Cost Amount
Pinlights 7.00 pcs 75.00 525.00
Panel Board (incl Circuit Breakers) 1.00 pcs 480.00 480.00

Sub-total, Electrical Works 4,870.00 7,876.00

13.0 PLUMBING WORKS
15mm Hose Bibb 4.00 pcs. 70.00 280.00
1/2" x 4m PPR 3.00 pcs 450.00 1,350.00
1/2" x PPR Tee 3.00 pcs
1/2" x PPR Tee w/ thread 2.00 pcs
1/2" x PPR Female Adapter w/ Thread 6.00 pcs
1/2" x PPR Elbow 3.00 pcs
1/2" x PPR Elbow w/ Thread 4.00 pcs
1/2" x PPR Male Adapter 6.00 pcs
15mm water meter 1.00 pcs. 625.00 625.00 70.00 70.00
3/4" Teflon 1.00 rolls 15.00 15.00
PVC Drainage Pipe 100mm x 3m 2.00 pcs. 200.00 400.00 140.00 280.00
PVC Drainage Pipe 50mm x 3m 1.00 pcs. 90.00 90.00 350.00 350.00
PVC Elb0w 1/8 bend 100mm 2.00 pcs. 40.00 80.00
PVC Elb0w 1/8 bend 50mm(45) 1.00 pcs. 15.00 15.00
PVC Elb0w 1/4 bend 50mm(90) 1.00 pcs. 15.00 15.00
PVC Sanitary Tee 100mm 1.00 pcs. 60.00 60.00
PVC Sanitary Tee 100mm x 50mm 2.00 pcs. 45.00 90.00
PVC Wye 100mm x 100mm 4.00 pcs. 60.00 240.00
PVC P-Trap 50mm 2.00 pcs. 45.00 90.00
PVC Clean Out 10mm 1.00 pcs. 40.00 40.00
Septic Vault 1.00 unit
Catch Basin 1.00 unit 850.00 850.00 650.00 650.00
PVC Solvent Cement 400cc 1.00 cans 195.00 195.00

FIXTURES
Shower Head 1.00 pcs. 10.00 10.00
Shower Valve 1.00 pcs 15.00 15.00
Water Closet & Lavatory 1.00 sets 155.00 155.00
Kitchen Sink 1.00 sets 155.00 155.00
Kitchen Faucet, 1.00 pcs. 10.00 10.00
Faucet, Ordinary 3.00 pcs. 10.00 30.00
Floor Drain 4" x 4" 1.00 pcs. 70.00 70.00

Sub-total, Plumbing Works 2,805.00 3,425.00

14.0 PAINTING WORKS 123.37 sqm 58.00 7,155.63
Concrete neutralizer 2.00 gals 130.00 260.00
Prepawhite/Flat Latex 4.00 tin
Elastomeric Finish (topcoat), Gentle Touch 1.50 tin
Elastomeric Finish (topcoat), Light Beige 0.50 tin
4" Baby Roller Brush 3.00 pcs. 70.00 210.00
7" Roller w/ Pan 4.00 sets 125.00 500.00
2" Paint brush 2.00 pcs. 45.00 90.00
3" Paint brush 3.00 pcs. 50.00 150.00
Glazing Putty 1.00 gals 465.00 465.00
Gauze Tape 3.00 rolls 55.00 165.00
Rags 5.00 kgs. 70.00 350.00
Sand Paper #120 20.00 m 20.00 400.00
Sand Paper #80 3.00 m 300.00 900.00
QDE White 1.00 gals
QDE Brown 1.00 gals
Flatwall Enamel 2.00 lit 140.00 280.00
Thinner 1.00 tin 400.00 400.00
Polituf 1.00 lit 240.00 240.00
Red Oxide 2.00 lit 180.00 360.00

Sub-total, Painting Works 4,770.00 7,155.63

DIRECT COSTS 87,227.50 100,038.36
TOTAL DIRECT COSTS 187,265.86

B. GARAGE
1.0 CONCRETING, PEDESTAL/SLAB 1.92 cum 1,150.00 2,208.00
Portland Cement 15.00 bags 235.00 3,525.00
White Sand 1.00 cum 650.00 650.00
3/4" gravel 2.00 cum 1,150.00 2,300.00
6,475.00 2,208.00

2.0 REBARWORKS, PEDESTAL/SLAB 88.36 kgs. 9.00 795.24

10mm x 6m def. bar 21.00 pcs 140.00 2,940.00
12mm x 6m def. bar 2.00 pcs 78.00 156.00
#16 G.I. Tie Wire 1.00 kgs. 80.00 80.00
3,176.00 795.24

3.0 FORMWORKS, PEDESTAL/SLAB 23.39 sq.m 155.00 3,625.45

2" x 3" x 12' coco lumber(hor.) 2.00 pcs. 120.00 240.00
1/2" x 4' x 8' marine plywood 1.00 pcs. 560.00 560.00
3" CWN 10.00 kgs. 80.00 800.00

Rainforest Estate Homes - House Construction Page 3 of 24

 SUBCONTRACTOR
Item Materials Labor
Item Description Qty Unit
No. Unit Cost Amount Unit Cost Amount
1,600.00 3,625.45

4.0 ROOFING 22.17 sq.m 180.00 3,990.60

Ribbed type roofing, #26 x 1m x 4m 5.00 pcs.
2''x 3''x1.2mm-Purlins 7.00 pcs.
2" G.I Pipe Sched. #40 2.00 pcs
2mm x 4" x 2'' tubular 3.00 pcs.
1/8" Welding Rod 5.00 kgs. 110.00 550.00
3'' x 3" x " Angle Bar 1.00 pcs.
Expansion Bolt 3" 20.00 pcs.
550.00 3,990.60

5.0 CEILING 22.17 sq.m 135.00 2,992.95

6.5mm x 1.22m x 2.44m Flexiboard 7.00 pcs.
Metal Furring 8.00 pcs.
Carrying channel 11.00 pcs.
Wall Angle 2.00 pcs.
W - Clip 84.00 pcs.
Blind Rivet 3/16'' x 3/4" 1.00 box
0.00 2,992.95

6.0 PAINTING 22.17 sq.m 25.00 554.25

Prepawhite/Flat Latex 2.00 gal.
Epoxy Primer 1.00 gal.
Quick Drying Enamel 1.00 gal.
Flatwall Enamel 1.00 lit 140.00 140.00
7" Roller w/ Pan 1.00 sets 125.00 125.00
2" Paint brush 2.00 pcs. 45.00 90.00
Thinner 1.00 lit 50.00 50.00
405.00 554.25

7.0 Trench Grating 66.96 kg 35.00 2,343.60

Angle Bar, 1-1/2" x 1-1/2 x 1/4" 2.00 pcs
Flat bar, 1" x 1/4" 4.00 pcs
Welding Rod 10.00 kg 110.00 1,100.00
1,100.00 2,343.60

DIRECT COST, GARAGE 13,306.00 16,510.09

TOTAL DIRECT COST, GARAGE 29,816.09

C. PERIMETER FENCE (GARAGE)

Carpentry Works (Formworks) 8.23 sq.m 155.00 1,275.65
1/4 Plywood 1.00 pcs 650.00 650.00
2 x 2 Coco Lumber 5.00 bd.f 20.00 100.00
2" CWN 1.50 kg 80.00 120.00

Concreting 1.37 cu.m 2,200.00 3,014.00

Portland Cement 11.00 bag 235.00 2,585.00
White Sand 1.00 cu.m 650.00 650.00
3/4" gravel 2.00 cu.m 1,150.00 2,300.00

Deformed Reinforcing Steel Bars 40.70 kg 9.00 366.30

10mm x 6m def. bar 11.00 pcs 140.00 1,540.00
8mm x 6m def. bar 0.00 pcs 78.00 0.00
Tie Wire 1.00 kg 80.00 80.00

Masonry 13.86 sq.m 96.00 1,330.56

5" CHB 174.00 pcs 13.00 2,262.00
Portland Cement 13.00 bag 235.00 3,055.00
White Sand 1.05 cu.m 650.00 682.50
10mm x 6m def. bar 10.00 pcs 140.00 1,400.00
Tie Wire 1.00 kg 80.00 80.00

Steel Grills 262.08 kg 35.00 9,172.80

Angle Bar, 1-1/2" x 1-1/2 x 3/16" 16.00 pcs
Welding Rod 10.00 kg 110.00 1,100.00
TOTAL AMOUNT, FENCE & GATES 16,604.50 15,159.31
TOTAL DIRECT COST, GARAGE 31,763.81

Rainforest Estate Homes - House Construction Page 4 of 24

 Date: November 17, 2014

OWNER SUPPLIED
Materials Labor
Unit Cost Amount Unit Cost Amount

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00

180.00 10,260.00
25.00 1,450.00
30.00 4,200.00
25.00 3,875.00
15.00 1,440.00

21,225.00 0.00

390.00 780.00
540.00 1,620.00
385.00 1,155.00
550.00 1,100.00
450.00 1,800.00

6,455.00 0.00

630.00 6,930.00
450.00 4,500.00
120.00 2,400.00
150.00 3,600.00
45.00 1,440.00
8.00 1,000.00

Rainforest Estate Homes - House Construction Page 5 of 24

 OWNER SUPPLIED
Materials Labor
Unit Cost Amount Unit Cost Amount
125.00 2,000.00
85.00 1,020.00
250.00 125.00

23,015.00 0.00

2,500.00 13,750.00
450.00 3,150.00
550.00 4,675.00
680.00 1,020.00
170.00 2,040.00
130.00 1,560.00

26,195.00 0.00

580.00 5,220.00
140.00 140.00

8,500.00 8,500.00 1,800.00 1,800.00

13,860.00 1,800.00

3,900.00 7,800.00
2,500.00 5,000.00
1,200.00 1,200.00
2,200.00 2,200.00
200.00 800.00
250.00 250.00
125.00 125.00
60.00 240.00

17,250.00 0.00

10,950.00 10,950.00 3,650.00 3,650.00

4,500.00 22,500.00

33,450.00 3,650.00

120.00 720.00
280.00 560.00
80.00 240.00
110.00 220.00
30.00 210.00

Rainforest Estate Homes - House Construction Page 6 of 24

 OWNER SUPPLIED
Materials Labor
Unit Cost Amount Unit Cost Amount
225.00 1,575.00
2,250.00 2,250.00

5,775.00 0.00

0.00
580.00 1,740.00
20.00 60.00
30.00 60.00
100.00 600.00
15.00 45.00
120.00 480.00
115.00 690.00

404.55 404.55
495.00 495.00
6,840.00 6,840.00
850.00 850.00
800.00 800.00
100.00 300.00
25.00 25.00

13,389.55 0.00

1,950.00 7,800.00
2,360.00 3,540.00
2,360.00 1,180.00

440.00 440.00
440.00 440.00

12,520.00 0.00
173,134.55 5,450.00
178,584.55

0.00 0.00

0.00 0.00

Rainforest Estate Homes - House Construction Page 7 of 24

 OWNER SUPPLIED
Materials Labor
Unit Cost Amount Unit Cost Amount
0.00 0.00

55.00 1,219.35
1,300.00 6,500.00
550.00 3,850.00
600.00 1,200.00
950.00 2,850.00

250.00 250.00
80.00 1,600.00
16,250.00 1,219.35

450.00 3,150.00
120.00 960.00
150.00 1,650.00
45.00 90.00
8.00 672.00
250.00 250.00
6,772.00 0.00

950.00 1,900.00
480.00 480.00
580.00 580.00

2,960.00 0.00

400.00 800.00
190.00 760.00

1,560.00 0.00

27,542.00 1,219.35
28,761.35

380.00 6,080.00

6,080.00 0.00
6,080.00

Rainforest Estate Homes - House Construction Page 8 of 24

Project: Rainforest Estate Homes
Location: Brgy. Langkiwa, Binan City
Subject: Budgetary Estimates for the construction of housing units

SUBCONTRACTOR OWNER SUPPLIED

Item# Work Description Qty Unit
Materials Labor Materials
A. Typical Units, Finished
1.0 SITE PREPARATION 36.27 sq.m 0.00 616.59 0.00
2.0 EXCAVATION/BACKFILLING 6.70 cum 0.00 4,522.50 0.00
3.0 GRAVEL BEDDING 0.44 cum 506.00 202.40 0.00
4.0 CONCRETING 5.02 cum 18,080.00 5,773.00 0.00
5.0 MASONRY 65.27 sqm 27,777.00 6,266.11 0.00
6.0 REINFORCING STEEL BARS 420.85 kgs. 14,516.00 3,787.65 0.00
7.0 CARPENTRY 49.15 sqm 7,360.00 8,109.75 0.00
8.0 TILE WORKS 47.00 sqm 2,406.00 10,575.00 21,225.00
1.0 STAIRS & HANDRAILS 214.05 kgs. 1,276.00 5,351.25 6,455.00
9.0 CEILING WORKS 43.16 sqm 0.00 6,257.48 23,015.00
2.0 LOFT FLOORING & PARTITIONS 18.05 sq.m 1,761.50 16,245.00 26,195.00
10.0 ROOFING WORKS 33.87 sq.m 1,100.00 6,000.00 13,860.00
11.0 DOORS & CABINETS 1.00 unit 0.00 6,375.00 17,250.00
12.0 WINDOWS 1.00 unit 0.00 1,500.00 33,450.00
13.0 ELECTRICAL WORKS 1.00 unit 4,870.00 7,876.00 5,775.00
14.0 PLUMBING WORKS 1.00 unit 2,805.00 3,425.00 13,389.55
15.0 PAINTING WORKS 123.37 sqm 4,770.00 7,155.63 12,520.00
TOTALS (Materials/Labor) 87,227.50 100,038.36 173,134.55
Profit 8,722.75 10,003.84
Contingencies 4,361.38 8,656.73
TOTAL AMOUNT 210,353.82 189,041.28
SubCon + OSM 399,395.10

B. GARAGE
1.0 CONCRETING, PEDESTAL/SLAB 1.92 cu.m 6,475.00 2,208.00 0.00
2.0 REBARWORKS, PEDESTAL/SLAB 88.36 kg 3,176.00 795.24 0.00
3.0 FORMWORKS, PEDESTAL/SLAB 23.39 sq.m 1,600.00 3,625.45 0.00
4.0 ROOFING, incl. steel post 22.17 sq.m 550.00 3,990.60 16,250.00
5.0 CEILING 22.17 sq.m 0.00 2,992.95 6,772.00
6.0 PAINTING 22.17 sq.m 405.00 554.25 2,960.00
TOTALS (Materials/Labor) 12,206.00 14,166.49 25,982.00
Profit 1,220.60 1,416.65
Contingencies 610.30 1,299.10
TOTAL AMOUNT 29,620.04 28,500.45

C.1 PERIMETER FENCE (GARAGE) 11.90 lm 16,604.50 15,159.31 6,080.00

TOTALS (Materials/Labor) 16,604.50 15,159.31 6,080.00
Profit 1,660.45 1,515.93
 SUBCONTRACTOR OWNER SUPPLIED
Item# Work Description Qty Unit
Materials Labor Materials
Contingencies 830.23 304.00
TOTAL AMOUNT 35,770.42 6,384.00

C.2 PERIMETER FENCE (BACK ONLY 6.00 lm 9,990.00 6,861.54 2,660.00

TOTALS (Materials/Labor) 9,990.00 6,861.54 2,660.00
Profit 999.00 686.15
Contingencies 499.50 133.00
TOTAL AMOUNT 19,036.19 2,793.00

Typical Unit w/ Garage & Fence 294,780.47 226,718.73

TOTAL COST (SubCon+OSM) 521,499.20
Cost per sq.m @ Floor Area = 58.70 sq.m 8,884.14

Typical (inside) Unit w/ Fence 229,390.02 191,834.28

TOTAL COST (SubCon+OSM) 421,224.29
Cost per sq.m @ Floor Area = 36.70 sq.m 11,477.50

Prepared By: Noted By:

Julius O. Roldan Jesus G. Geminiano

Recommending Approval: Approved By:

Antonio S. Fernando Dr. Ofelia T. Baque

NER SUPPLIED Unit
Labor Cost

0.00 17.00
0.00 675.00
0.00 1,610.00
0.00 4,751.59
0.00 521.56
0.00 43.49
0.00 314.75
0.00 727.79
0.00 61.12
0.00 678.31
0.00 2,448.84
3,600.00 725.13
0.00 23,625.00
3,650.00 38,600.00
0.00 18,521.00
0.00 19,619.55
0.00 198.14
7,250.00

189,041.28

0.00 4,522.40
0.00 44.94
0.00 223.41
1,219.35 992.78
0.00 440.46
0.00 176.78
1,219.35

28,500.45

0.00 3,180.15
0.00
NER SUPPLIED Unit
Labor Cost

6,384.00

0.00 3,251.92
0.00

2,793.00

226,718.73

191,834.28
 1 UNIT
13.0 PLUMBING WORKS
15mm Hose Bibb 3.00
1/2" x 4m PPR 5.00
1/2" x PPR Tee 3.00
1/2" x PPR Tee w/ thread 2.00
1/2" x PPR Female Adapter w/ Thread 4.00
1/2" x PPR Elbow 4.00
1/2" x PPR Elbow w/ Thread 6.00
1/2" x PPR Male Adapter 4.00
15mm water meter 1.00
3/4" Teflon 1.00
PVC Drainage Pipe 100mm x 3m 6.00
PVC Drainage Pipe 50mm x 3m 1.00
PVC Elb0w 1/4 bend 50mm(90) 4.00
PVC Elbow 1/4 bend 100mm(45) 1.00
PVC Elb0w 1/8 bend 100mm(90) 1.00
PVC Elb0w 1/8 bend 50mm(45) 1.00
PVC Sanitary Tee 100mm 2.00
PVC Wye 100mm x 50mm 3.00
PVC Wye 100mm x 100mm 1.00
PVC P-Trap 50mm 3.00
PVC Clean Out 10mm 3.00
Septic Vault 1.00
Catch Basin 1.00
PVC Solvent Cement 400cc 1.00

FIXTURES
Shower Head 1.00
Shower Valve 1.00
Water Closet & Lavatory 1.00
Kitchen Sink 1.00
Kitchen Faucet, 1.00
Faucet, Ordinary 3.00
Floor Drain 4" x 4" 1.00

1 UNIT WITH GARAGE

13.0 PLUMBING WORKS
15mm Hose Bibb 3.00
1/2" x 4m PPR 5.00
1/2" x PPR Tee 3.00
1/2" x PPR Tee w/ thread 2.00
1/2" x PPR Female Adapter w/ Thread 4.00
1/2" x PPR Elbow 4.00
1/2" x PPR Elbow w/ Thread 6.00
1/2" x PPR Male Adapter 4.00
15mm water meter 1.00
3/4" Teflon 1.00
PVC Drainage Pipe 100mm x 3m 3.00
PVC Drainage Pipe 50mm x 3m 1.00
4" Perforated (French Drain) x 3m 5.00
PVC Elb0w 1/4 bend 50mm(90) 5.00
PVC Elbow 1/4 bend 100mm(45) 1.00
PVC Elb0w 1/8 bend 100mm(90) 1.00
PVC Elb0w 1/8 bend 50mm(45) 1.00
PVC Sanitary Tee 100mm 2.00
PVC Wye 100mm x 50mm 3.00
PVC Wye 100mm x 100mm 1.00
PVC P-Trap 50mm 3.00
PVC Clean Out 10mm 3.00
Septic Vault 1.00
Catch Basin 1.00
PVC Solvent Cement 400cc 1.00

FIXTURES
Shower Head 1.00
Shower Valve 1.00
Water Closet & Lavatory 1.00
Kitchen Sink 1.00
Kitchen Faucet, 1.00
Faucet, Ordinary 3.00
Floor Drain 4" x 4" 1.00
pcs.
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs.
rolls
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
unit
unit
cans

pcs.
pcs
sets
sets
pcs.
pcs.
pcs.

pcs.
pcs
pcs
 pcs
pcs
pcs
pcs
pcs
pcs.
rolls
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
unit
unit
cans

pcs.
pcs
sets
sets
pcs.
pcs.
pcs.
Project : REDWOOD RESIDENCES AND COUNTRY CLUB (Food Court)
Location : Brgy. Langkiwa, Bian City, Laguna
Subject : Billing of Arch. Bien Dela Rosa
Billing # : 00002
Date : Thursday, January 19, 2017

BLDG 1
Item No. Item Description
Unit Cost
A. MOBILIZATION, OVERHEAD EXPENSES & PERMITS
1 Site Preparation, Layout, Staking 1,500.00
B. CIVIL WORKS

1 Excavation of Column Footing Trimming 15,400.00

2 Excavation of Wall Footing 19,873.00

3 Fabrication of Pedestal Column Rebars 31,727.00
4 Fabrication of Footing Rebars 21,000.00
5 Fabrication 150x400 Tie Beam Rebars 15,000.00
6 Fabrication of Slab on Fill Rebars 35,000.00
7 Concrete Pouring Column Footings 22,000.00
8 Formworks Column Pedestal 1st Lift 15,000.00
Concrete Pouring Column w/ 16mm Anchor
9 43,000.00
Bolt

10 Installation of Wall Footing & 5" CHB Laying 30,000.00

11 Backfill 4,500.00
12 Tampering Works/Gravel Bedding 8,500.00
13 Installation of Tied Beam Rebars 30,000.00
14 Formworks Tied Beam 20,000.00

15 Installation of P.E. Sheet Moisture Barrier 2,000.00

16 Installation of Slab on Fill Rebars 12,000.00

17 Concrete Pouring Tied Beam & Slab on Fill 32,500.00

Fab. & Insta. of 22pcs 400x400x3/8 Steel

18 10,000.00
Plate

19 Fab. & Insta. of W12x50 I-Beam Column 38,000.00

20 Fab. & Insta. of W12x26 I-Beam 35,000.00

21 Fab. & Insta. of W12x50 Rafter 47,000.00
 22 Fab. & Insta. of W12x87 Rafter 16,000.00

23 Insta. of 2.5mmx2x3 C-Purlins @600 O.C. 60,000.00

24 5" CHB Laying Partition 15,000.00

25 Plastering Works 23,000.00
26 Installation of Scafoldings 12,000.00
C. Walkway Concreting 85,000.00

Less 10% Retention :

Billable Amount :

Prepared & Verified by: Inspected by:

Quilvirge T. Lauron AJ Antimano / Archie Ampa

 BAQUE CORPORATION
#11, Alley 8, Project 6, Quezon City

Food Court)

As Per Actual
BLDG 2
Total Amount Accomplishment
Unit Cost Previous To Date Total

1,500.00 3,000.00 2.00 2.00

15,400.00 30,800.00 1.00 1.00 2.00

19,873.00 39,746.00 2.00 2.00

31,727.00 63,454.00 2.00 2.00
21,000.00 42,000.00 2.00 2.00
15,000.00 30,000.00 2.00 2.00
35,000.00 70,000.00 -
22,000.00 44,000.00 2.00 2.00
15,000.00 30,000.00 -

43,000.00 86,000.00 -

30,000.00 60,000.00 -

4,500.00 9,000.00 -
8,500.00 17,000.00 -
30,000.00 60,000.00 1.00 1.00
20,000.00 40,000.00 -

2,000.00 4,000.00 -

12,000.00 24,000.00 -

32,500.00 65,000.00 -

10,000.00 20,000.00 -

38,000.00 76,000.00 -

35,000.00 70,000.00 -
47,000.00 94,000.00 -
 16,000.00 32,000.00 -

60,000.00 120,000.00 -

15,000.00 30,000.00 -
23,000.00 46,000.00 -
12,000.00 24,000.00 -
85,000.00 -

Total : ###
ess 10% Retention :

Billable Amount :

ected by: Checked by:

Antimano / Archie Amparo Jesus G. Geminiano

TION
ity

As Per Actual Weight

Billed Amount Percentag
Previous To Date Total e

3,000.00 - 3,000.00 100%

15,400.00 15,400.00 30,800.00 100%

- 39,746.00 39,746.00 100%

63,454.00 - 63,454.00 100%
42,000.00 - 42,000.00 100%
- 30,000.00 30,000.00 100%
- - - 0%
- 44,000.00 44,000.00 100%
- - - 0%

- - - 0%

- - - 0%

- - - 0%
- - - 0%
- 30,000.00 30,000.00 50%
- - - 0%

- - - 0%

- - - 0%

- - - 0%

- - - 0%

- - - 0%

- - - 0%
- - - 0%
 - - - 0%

- - - 0%

- - - 0%
- - - 0%
- - - 0%
- - - 0%

PHP 123,854.00 PHP 159,146.00 PHP 283,000.00 21.52%

PHP 12,385.40 PHP 15,914.60 PHP 28,300.00

PHP 111,468.60 PHP 143,231.40 PHP 254,700.00

Rcommending Approval: Approved By:

Antonio Cesar S. Fernando Dr. Ofelia T. Baque

Amount

- 0.23%

-
-
-
-
70,000.00
-
30,000.00

86,000.00

60,000.00

9,000.00
17,000.00
30,000.00
40,000.00

4,000.00

24,000.00

65,000.00

20,000.00

76,000.00

70,000.00
94,000.00
 32,000.00

120,000.00

30,000.00
46,000.00
24,000.00
85,000.00

###

proved By:

. Ofelia T. Baque