Subject METER POST AT B09L09, B09L11

Prominence Properties Inc.

Location Orchard Place Residences, Brgy. Pinagbarilan Baliwag, Bulacan
PROPOSED BUDGET
Date 27 May 19

Pay Items Quantity Unit Price Direct Award Cost

METER POST AT B09L09, B09L11
1.00 LAYOUT & EXCAVATION 53.58 61.61
Direct Labor 53.58
1.01.2 Excavation, Medium Hard 0.36 cu.m. 148.82 53.58
2.00 CONCRETING 3,485.16 4,007.93
Materials
Wooden Forms(8-uses) 5.29 sqm 52.11 275.70
3.2.20 Lumber, Rough 2" x 3" x 12' 1.00 pc(s) 156.00 156.00
3.1.08 Board, Plywood 6.0mm x 1200mm x 2400mm 0.23 pc(s) 260.00 59.70
3.3.36 Nails, Common Wire 2" 0.50 kg(s) 60.00 30.00
3.3.38 Nails, Common Wire 4" 0.50 kg(s) 60.00 30.00
Rebar Works (Gr 33) 33.24 kgs 38.73 1,287.19
3.07 2.2.03 Deformed Bars, 12mm x 6000mm (5.33kg/pc) 4.50 pc(s) 195.00 877.50
2.26 2.2.02 Deformed Bars, 10mm x 6000mm (3.70kg/pc) 2.50 pc(s) 145.00 362.50
2.2.10 Tie Wire, GI Ga.18 0.66 kg(s) 71.00 47.19
Site Mixed Concrete (1:3:6) 0.37 cum 2,825.75 1,033.16
1.1.01 Cement, Portland 40kgs 2.56 bag(s) 225.00 575.86
1.1.07 Sand, White 0.24 cum 780.00 185.37
1.1.03 Gravel, Crushed G-1 0.31 cum 875.00 271.93
Direct Labor 889.10
1.03.1 Form Fabrication 6.00 bd.ft. 20.30 121.80
1.04.2 Form Installation 5.29 sq.m. 61.37 324.66
1.04.3 Form Removal 5.29 sq.m. 16.28 86.13
1.04.1 Rebar Works 33.24 kg(s) 7.31 242.95
2.06.4 Concrete Pouring 0.37 cu.m. 289.33 105.79
1.02.5 Concrete Finishing - Grade Member/ leveling 0.37 sq.m. 21.28 7.78
3.00 MASONRY WORKS 682.35 784.70
Materials
Plain Cement Wall Finish (1:4) 4.02 sqm 71.85 288.48
1.1.01 Cement, Portland 40kgs 1.00 bag(s) 225.00 225.84
1.1.07 Sand, White 0.08 cum 780.00 62.63
Direct Labor 393.87
6.02.4 Plastering 4.02 sq.m. 98.10 393.87
4.00 PAINTING 478.95 550.79
Materials 4.02 sqm 98.56 395.72
4.1.11 Paint, Semi Gloss Latex (Pre-Mixed Color) 0.32 4L can 585.00 187.90
4.1.11 Paint, Semi Gloss Latex (Pre-Mixed Color) 0.32 4L can 585.00 187.90
4.1.06 Paint, Concrete Neutralizer 0.16 1L can 124.00 19.91
Direct Labor . 83.23
7.03.1 First Coat Painting 4.02 sq.m. 13.66 54.84
7.09.1 Final Coating 4.02 sq.m. 7.07 28.39
6.00 TOTAL DIRECT COST 4,700.03
7.00 CONTRACTOR'S MARK-UP 15% 705.01
Field Overhead 5%
8.00 Estimated Margin 10%
TOTAL AWARD COST PER METER POST PHP 5,405.04
TOTAL AWARD COST FOR 1 METER POST 1.00 PHP 5,405.04

NOTE: BUON BUILDERS (Engr. Carlos Batac) *see drawing plan attachment for your references

Prepared By: Recommending Approval

____________________ __________________
ROBERTO NOLLORA JR. AR JASON HERNANDEZ
OPR-SE A&E-Architect

Noted by: Approved by:

______________________ ________________
ELIZABETH BRUAL JOHN PAUL T. DY
A&E-Head President