PROJECT: GRAND OLIVE HOMES DATE: July 25, 2019

LOCATION: BRGY. TUNGKONG MANGGA, SAN JOSE DEL MONTE, BULACAN REVISION:
SUBJECT: PROPOSED BOX CULVERT (375.00m)

ITEM NO. DESCRIPTION QUANTITY UNIT

I. CONCRETE WORKS
Portland Cement (40 kgs.) 854.00 bags
White Sand 104.00 cu.m
3/4 Gravel 118.00 cu.m
5" Loadbearing CHB 9,750.00 pcs.
-
II. STEEL REINFORCEMENT
10mm Ø x 6.0 m. RSB 1,167.00 pcs.
12mm Ø x 6.0 m. RSB 470.00 pcs.
No.16 G.I. Wire 150.00 kg.

III. FORMWORKS
1/2" X 4' X8' Marine Plywood 111.00 pcs.
2"X3"X12' Coco Lumber 726.00 pcs.
2" CWN 15.00 kgs.
3" CWN 12.00 kgs.

REVIEWED BY: RECOMMENDING APPROVAL BY:

Engr. ROLLY P. FLORES Mr. FLOREZEL A. MORTEL

Project Engineer, Planning and Monitoring Dept. Vp-Operation

NOTED BY: APPROVED BY:

Arch. SHARON A. MORENO Mr. JOSEPH T. CHENG

Head, Planning and Monitoring President

Grand Olive Homes

PROJECT: GRAND OLIVE HOMES
LOCATION: BRGY. TUNGKONG MANGGA, SAN JOSE DEL MONTE, BULACAN
SUBJECT: TEMPORARY FACILITIES : WAREHOUSE

MATERIAL COST
ITEM NO. DESCRIPTION
QUANTITY UNIT UNIT COST
I. CONCRETE WORKS
Portland Cement (40 kgs.) 483.00 bags 213.00
White Sand 28.00 m³ 730.00
3/4 Gravel 93.00 m³ 1,350.00
9mm Ø x 6.0 m. RSB 593.00 pcs. 90.00
No. 16 G.I. Tie Wire 18.00 kgs. 53.00

II. MASONRY
4'' Ordinary CHB 985.00 pcs. 8.70
Portland Cement (40 kgs.) 60.00 bags 213.00
White Sand 3.50 m³ 730.00
10mm Ø x 6.0 m. RSB 27.00 pcs. 130.00

III. COLUMNS
2'' X 6'' X 6m C-PURLIN 64.00 pcs. 647.00
10mm Ø x 6.0 m. RSB 11.00 pcs. 130.00
Welding Rod Electrode 6013 2.00 kgs. 88.00

IV. BEAMS
2'' X 6'' X 6m C-PURLIN 52.00 pcs. 647.00
Welding Rod Electrode 6013 1.00 kg. 88.00

V. WALLS (EXTERIOR & INTERIOR)

2'' X 4'' X 6m C-PURLIN 208.00 pcs. 410.00
2'' X 2'' Angle Bar 26.00 pcs. 960.00
Metal Stud 0.6 x 32 x 77 x 2.4 21.00 pcs. 90.00
3' x 8' x 4mm Ga. 26 Corrugated G.I. Sheet 240.00 pcs. 348.00
3' x 10' x 4mm Ga. 26 Corrugated G.I. Sheet 158.00 pcs.

Grand Olive Homes:Temporary Facilities Warehouse Page 2 of 3

 3' x 12' x 4mm Ga. 26 Corrugated G.I. Sheet 26.00 pcs. 522.00
3' x 8' Ga. 26 Plain G.I. Sheet 20.00 pcs. 450.00
1/2'' thk. Marine plywood 5.00 pcs. 600.00
12 x 45 Tekscrew w/ rubber 3,400.00 pcs. 0.60
2'' Blackscrew 60.00 pcs. 0.90
Welding Rod Electrode 6013 4.00 kgs. 88.00

VI. DOORS
3'' Ø G.I pipe 8.00 pcs. 2,420.00
2'' Ø G.I pipe 20.00 pcs. 1,550.00
3' x 8' x 4mm Ga. 26 Corrugated G.I. Sheet 16.00 pcs. 348.00
Welding Rod Electrode 6013 1.00 kg. 88.00
Pillow Block 16mmØ 16.00 pcs. 200.00
16mm Ø x 6.0 m Plain Round Bar 1.00 pcs.
4' x 8' x 4mm Plain G.I. Sheet 1.00 pc. 450.00
Metal Stud 0.6 x 32 x 77 x 2.4 3.00 pcs. 90.00
2'' Blackscrew 16.00 pcs. 0.90
3'' Hinges 1.00 sets. 75.00
2'' Barrel bolts 1.00 pc. 60.00
3'' Padlock hinges 1.00 pc. 75.00

VII. ROOFING WORKS

2'' X 2'' Angle Bar 129.00 pcs. 960.00
Welding Rod Electrode 6013 6.00 kgs. 88.00
10mm Ø x 6.0 m. RSB 28.00 pcs. 130.00
12mm Ø x 6.0 m. RSB 112.00 pcs. 188.00
Turnbuckle 64.00 pcs.
2'' X 4'' X 6m C-PURLIN 188.00 pcs. 410.00
3' x 12' x 4mm Ga. 26 Corrugated G.I. Sheet 432.00 pcs. 522.00
3' x 8' x 4mm Ga. 26 Corrugated G.I. Sheet 72.00 pcs. 348.00
3' x 8' Ga. 26 Plain G.I. Sheet 21.00 pcs. 450.00
12 x 45 Tekscrew w/ rubber 6,200.00 pcs. 0.60
Vulcaseal 10.00 liters. 220.00
Red Oxide 8.00 qrts. 104.00
2'' Paint Brush 4.00 pcs. 20.00
Paint Thinner 6.00 bottle. 40.00

Grand Olive Homes:Temporary Facilities Warehouse Page 3 of 3

VIII. ELECTRICAL WORKS
T.W. 2.0 mm Ø (Solid) 400.00 l.m. 8.52
T.W. 3.5 mm Ø (Solid) 130.00 l.m. 12.99
1/2'' Ø Flexible hose 275.00 l.m. 5.00
2'' Ø Receptacle 1.00 pc. 13.00
Convenience outlet w/ 2-gang plate 5.00 pcs. 96.00
1-gang plate w/ switch 1.00 pc. 60.00
2-gang plate w/ switch 6.00 pcs. 96.00
3-gang plate w/ switch 2.00 pcs.
Utility box 5.00 pcs. 10.00
Junction box 20.00 pcs. 10.00
Electrical Tape (Big) 4.00 pcs. 20.00
LED Bulb 5W 1.00 pc. 86.00
LED Bulb 9W Vaporlamp fixture 4.00 pcs. 750.00
LED High Bulb 50W 8.00 pcs. 1,500.00
LED SMD Floodlight 50W 6.00 pcs. 3,700.00
Panelbox 1.00 pc. 4,000.00

NOTE:

REVIEWED BY: REVIEWED BY:

Engr. ROLLY P. FLORES Engr. RONARD M. CHANG

Project Engineer, Planning and Monitoring Dept. Head Project Engineer, Admin. Engineering Dept

NOTED BY:

Arch. SHARON A. MORENO

Head, Planning and Monitoring

Grand Olive Homes:Temporary Facilities Warehouse Page 4 of 3

 DATE: March 29, 2019
REVISION:

MATERIAL COST
LABOR COST (30%) TOTAL COST
TOTAL COST
394,150.90
102,879.00 30,863.70 133,742.70
20,440.00 6,132.00 26,572.00
125,550.00 37,665.00 163,215.00
53,370.00 16,011.00 69,381.00
954.00 286.20 1,240.20

35,638.85
8,569.50 2,570.85 11,140.35
12,780.00 3,834.00 16,614.00
2,555.00 766.50 3,321.50
3,510.00 1,053.00 4,563.00

55,918.20
41,408.00 12,422.40 53,830.40
1,430.00 429.00 1,859.00
176.00 52.80 228.80

43,851.60
33,644.00 10,093.20 43,737.20
88.00 26.40 114.40

291,073.80
85,280.00 25,584.00 110,864.00
24,960.00 7,488.00 32,448.00
1,890.00 567.00 2,457.00
83,520.00 25,056.00 108,576.00
- - -

Grand Olive Homes:Temporary Facilities Warehouse Page 5 of 3

 13,572.00 4,071.60 17,643.60
9,000.00 2,700.00 11,700.00
3,000.00 1,200.00 4,200.00
2,040.00 612.00 2,652.00
54.00 21.60 75.60
352.00 105.60 457.60

78,208.52
19,360.00 5,808.00 25,168.00
31,000.00 9,300.00 40,300.00
5,568.00 1,670.40 7,238.40
88.00 26.40 114.40
3,200.00 960.00 4,160.00
- - -
450.00 135.00 585.00
270.00 81.00 351.00
14.40 4.32 18.72
75.00 22.50 97.50
60.00 18.00 78.00
75.00 22.50 97.50

641,193.80
123,840.00 37,152.00 160,992.00
528.00 158.40 686.40
3,640.00 1,092.00 4,732.00
21,056.00 6,316.80 27,372.80
- - -
77,080.00 23,124.00 100,204.00
225,504.00 67,651.20 293,155.20
25,056.00 7,516.80 32,572.80
9,450.00 2,835.00 12,285.00
3,720.00 1,116.00 4,836.00
2,200.00 660.00 2,860.00
832.00 249.60 1,081.60
80.00 24.00 104.00
240.00 72.00 312.00

Grand Olive Homes:Temporary Facilities Warehouse Page 6 of 3

 63,981.71
3,408.00 1,022.40 4,430.40
1,688.70 506.61 2,195.31
1,375.00 412.50 1,787.50
13.00 3.90 16.90
480.00 144.00 624.00
60.00 18.00 78.00
576.00 172.80 748.80
- - -
50.00 15.00 65.00
200.00 60.00 260.00
80.00 24.00 104.00
86.00 25.80 111.80
3,000.00 900.00 3,900.00
12,000.00 3,600.00 15,600.00
22,200.00 6,660.00 28,860.00
4,000.00 1,200.00 5,200.00

TOTAL MATERIAL COST 1,233,624.60

LABOR COST 30% 370,392.78

GRAND TOTAL 1,604,017.38

RECOMMENDING APPROVAL BY:

Mr. FLOREZEL A. MORTEL

Head Project Engineer, Admin. Engineering Dept. Vp-Operation

APPROVED BY:

Mr. JOSEPH T. CHENG

President

Grand Olive Homes:Temporary Facilities Warehouse Page 7 of 3

PROJECT: GRAND OLIVE HOMES
LOCATION: BRGY. TUNGKONG MANGGA, SAN JOSE DEL MONTE, BULACAN
SUBJECT: TEMPORARY FACILITIES : WAREHOUSE

MATERIAL COST
ITEM NO. DESCRIPTION
QUANTITY UNIT UNIT COST
I. CONCRETE WORKS
Portland Cement (40 kgs.) 483.00 bags 213.00
White Sand 28.00 m³ 730.00
3/4 Gravel 93.00 m³ 1,350.00
9mm Ø x 6.0 m. RSB 593.00 pcs. 90.00
No. 16 G.I. Tie Wire 18.00 kgs. 53.00

II. MASONRY
4'' Ordinary CHB 985.00 pcs. 8.70
Portland Cement (40 kgs.) 60.00 bags 213.00
White Sand 3.50 m³ 730.00
10mm Ø x 6.0 m. RSB 27.00 pcs. 130.00

III. COLUMNS
2'' X 6'' X 6m C-PURLIN 64.00 pcs. 647.00
10mm Ø x 6.0 m. RSB 11.00 pcs. 130.00
Welding Rod Electrode 6013 2.00 kgs. 88.00

IV. BEAMS
2'' X 6'' X 6m C-PURLIN 52.00 pcs. 647.00
Welding Rod Electrode 6013 1.00 kg. 88.00

V. WALLS (EXTERIOR & INTERIOR)

2'' X 4'' X 6m C-PURLIN 208.00 pcs. 410.00
2'' X 2'' Angle Bar 26.00 pcs. 960.00
Metal Stud 0.6 x 32 x 77 x 2.4 21.00 pcs. 90.00
3' x 8' x 4mm Ga. 26 Corrugated G.I. Sheet 240.00 pcs. 348.00
3' x 10' x 4mm Ga. 26 Corrugated G.I. Sheet 158.00 pcs.

Grand Olive Homes:Temporary Facilities Additional Barracks (2 Units)Page 8 of 3

 3' x 12' x 4mm Ga. 26 Corrugated G.I. Sheet 26.00 pcs. 522.00
3' x 8' Ga. 26 Plain G.I. Sheet 20.00 pcs. 450.00
1/2'' thk. Marine plywood 5.00 pcs. 600.00
12 x 45 Tekscrew w/ rubber 3,400.00 pcs. 0.60
2'' Blackscrew 60.00 pcs. 0.90
Welding Rod Electrode 6013 4.00 kgs. 88.00

VI. DOORS
3'' Ø G.I pipe 8.00 pcs. 2,420.00
2'' Ø G.I pipe 20.00 pcs. 1,550.00
3' x 8' x 4mm Ga. 26 Corrugated G.I. Sheet 16.00 pcs. 348.00
Welding Rod Electrode 6013 1.00 kg. 88.00
Pillow Block 16mmØ 16.00 pcs. 200.00
16mm Ø x 6.0 m Plain Round Bar 1.00 pcs.
4' x 8' x 4mm Plain G.I. Sheet 1.00 pc. 450.00
Metal Stud 0.6 x 32 x 77 x 2.4 3.00 pcs. 90.00
2'' Blackscrew 16.00 pcs. 0.90
3'' Hinges 1.00 sets. 75.00
2'' Barrel bolts 1.00 pc. 60.00
3'' Padlock hinges 1.00 pc. 75.00

VII. ROOFING WORKS

2'' X 2'' Angle Bar 129.00 pcs. 960.00
Welding Rod Electrode 6013 6.00 kgs. 88.00
10mm Ø x 6.0 m. RSB 28.00 pcs. 130.00
12mm Ø x 6.0 m. RSB 112.00 pcs. 188.00
Turnbuckle 64.00 pcs.
2'' X 4'' X 6m C-PURLIN 188.00 pcs. 410.00
3' x 12' x 4mm Ga. 26 Corrugated G.I. Sheet 432.00 pcs. 522.00
3' x 8' x 4mm Ga. 26 Corrugated G.I. Sheet 72.00 pcs. 348.00
3' x 8' Ga. 26 Plain G.I. Sheet 21.00 pcs. 450.00
12 x 45 Tekscrew w/ rubber 6,200.00 pcs. 0.60
Vulcaseal 10.00 liters. 220.00
Red Oxide 8.00 qrts. 104.00
2'' Paint Brush 4.00 pcs. 20.00
Paint Thinner 6.00 bottle. 40.00

Grand Olive Homes:Temporary Facilities Additional Barracks (2 Units)Page 9 of 3

VIII. ELECTRICAL WORKS
T.W. 2.0 mm Ø (Solid) 400.00 l.m. 8.52
T.W. 3.5 mm Ø (Solid) 130.00 l.m. 12.99
1/2'' Ø Flexible hose 275.00 l.m. 5.00
2'' Ø Receptacle 1.00 pc. 13.00
Convenience outlet w/ 2-gang plate 5.00 pcs. 96.00
1-gang plate w/ switch 1.00 pc. 60.00
2-gang plate w/ switch 6.00 pcs. 96.00
3-gang plate w/ switch 2.00 pcs.
Utility box 5.00 pcs. 10.00
Junction box 20.00 pcs. 10.00
Electrical Tape (Big) 4.00 pcs. 20.00
LED Bulb 5W 1.00 pc. 86.00
LED Bulb 9W Vaporlamp fixture 4.00 pcs. 750.00
LED High Bulb 50W 8.00 pcs. 1,500.00
LED SMD Floodlight 50W 6.00 pcs. 3,700.00
Panelbox 1.00 pc. 4,000.00

NOTE: NOTE:
* USE 1 PC. 54" Ø RCP FOR SEPTIC TANK
SUPPLIED ON SITE

REVIEWED BY: REVIEWED BY:

Engr. ROLLY P. FLORES Engr. RONARD M. CHANG

Project Engineer, Planning and Monitoring Dept. Head Project Engineer, Admin. Engineering Dept

NOTED BY:

Arch. SHARON A. MORENO

Head, Planning and Monitoring

Grand Olive Homes:Temporary Facilities Additional Barracks (2 Units)Page 10 of 3

 DATE: March 29, 2019
REVISION:

MATERIAL COST
LABOR COST (40%) TOTAL COST
TOTAL COST
424,470.20
102,879.00 41,151.60 144,030.60
20,440.00 8,176.00 28,616.00
125,550.00 50,220.00 175,770.00
53,370.00 21,348.00 74,718.00
954.00 381.60 1,335.60

38,380.30
8,569.50 3,427.80 11,997.30
12,780.00 5,112.00 17,892.00
2,555.00 1,022.00 3,577.00
3,510.00 1,404.00 4,914.00

60,219.60
41,408.00 16,563.20 57,971.20
1,430.00 572.00 2,002.00
176.00 70.40 246.40

47,224.80
33,644.00 13,457.60 47,101.60
88.00 35.20 123.20

313,135.20
85,280.00 34,112.00 119,392.00
24,960.00 9,984.00 34,944.00
1,890.00 756.00 2,646.00
83,520.00 33,408.00 116,928.00
- - -

Grand Olive Homes:Temporary Facilities Additional Barracks (2 Units)Page 11 of 3

 13,572.00 5,428.80 19,000.80
9,000.00 3,600.00 12,600.00
3,000.00 1,200.00 4,200.00
2,040.00 816.00 2,856.00
54.00 21.60 75.60
352.00 140.80 492.80

84,224.56
19,360.00 7,744.00 27,104.00
31,000.00 12,400.00 43,400.00
5,568.00 2,227.20 7,795.20
88.00 35.20 123.20
3,200.00 1,280.00 4,480.00
- - -
450.00 180.00 630.00
270.00 108.00 378.00
14.40 5.76 20.16
75.00 30.00 105.00
60.00 24.00 84.00
75.00 30.00 105.00

690,516.40
123,840.00 49,536.00 173,376.00
528.00 211.20 739.20
3,640.00 1,456.00 5,096.00
21,056.00 8,422.40 29,478.40
- - -
77,080.00 30,832.00 107,912.00
225,504.00 90,201.60 315,705.60
25,056.00 10,022.40 35,078.40
9,450.00 3,780.00 13,230.00
3,720.00 1,488.00 5,208.00
2,200.00 880.00 3,080.00
832.00 332.80 1,164.80
80.00 32.00 112.00
240.00 96.00 336.00

Grand Olive Homes:Temporary Facilities Additional Barracks (2 Units)Page 12 of 3

 68,903.38
3,408.00 1,363.20 4,771.20
1,688.70 675.48 2,364.18
1,375.00 550.00 1,925.00
13.00 5.20 18.20
480.00 192.00 672.00
60.00 24.00 84.00
576.00 230.40 806.40
- - -
50.00 20.00 70.00
200.00 80.00 280.00
80.00 32.00 112.00
86.00 34.40 120.40
3,000.00 1,200.00 4,200.00
12,000.00 4,800.00 16,800.00
22,200.00 8,880.00 31,080.00
4,000.00 1,600.00 5,600.00

TOTAL MATERIAL COST 1,233,624.60

LABOR COST 40% 493,449.84

GRAND TOTAL 1,727,074.44

RECOMMENDING APPROVAL BY:

Mr. FLOREZEL A. MORTEL

Head Project Engineer, Admin. Engineering Dept. Vp-Operation

APPROVED BY:

Mr. JOSEPH T. CHENG

President

Grand Olive Homes:Temporary Facilities Additional Barracks (2 Units)Page 13 of 3

PROJECT: GRAND LAFAYETTER HEIGHTS DATE: July 18, 2019
LOCATION: BRGY. STA. ANASTACIA, STO. TOMAS, BATANGAS
SUBJECT: TEMPORARY FACILITIES : WAREHOUSE EXTENSION (180 SQ.M)

MATERIALS
ITEM NO. DESCRIPTION
QUANTITY UNIT
I. CONCRETE WORKS
Portland Cement (40 kgs.) 174.00 bags
White Sand 15.00 m³
3/4 Gravel 23.00 m³
G-1 Gravel 9.00 m³

II. COLUMNS
2'' X 6'' X 6m C-CHANNEL 38.00 pcs.
10mm Ø x 6.0 m. RSB 11.00 pcs.
Welding Rod Electrode 6013 5.00 kgs.
Red Oxide (for primer) 3.00 gals.
Paint Thinner 2.00 bottle.
2'' Paint Brush 4.00 pcs.
Baby roller 4.00 pcs.

III. BEAMS
2'' X 6'' X 6m C-CHANNEL 30.00 pcs.
Welding Rod Electrode 6013 7.00 kgs.
Red Oxide (for primer) 4.00 gals.
Paint Thinner 2.00 bottle.
2'' Paint Brush 4.00 pcs.
Baby roller 4.00 pcs.

IV. WALLS (EXTERIOR & INTERIOR)

2'' X 4'' X 6m C-PURLIN 56.00 pcs.
1-1/2'' X 1-1/2'' X 3mm Angle Bar 12.00 pcs.
10mm Ø x 6.0 m. RSB 12.00 pcs.
3' x 8' Ga. 26 Corrugated G.I. Sheet 26.00 pcs.
3' x 10' Ga. 26 Corrugated G.I. Sheet 78.00 pcs.
12 x 45 Tekscrew w/ rubber 1,400.00 pcs.
Welding Rod Electrode 6013 4.00 kgs.

V. DOORS
3'' Ø G.I pipe sch.40 3.00 pcs.
2'' Ø G.I pipe sch.40 7.00 pcs.
2'' Ø G.I pipe sch.20 8.00 pcs.
3' x 8' Ga. 26 Corrugated G.I. Sheet 10.00 pcs.
16mm Ø x 6.0 m Plain Round Bar 1.00 pcs.
Foot bolt 16mmØ 2.00 pcs.
Welding Rod Electrode 6013 4.00 kgs.
Pillow Block 16mmØ 8.00 pcs.
VI. ROOFING WORKS
Welding Rod Electrode 6013 30.00 kgs.
10mm Ø x 6.0 m. RSB 28.00 pcs.
2'' X 6'' X 6m C-PURLIN (RAFTER) 34.00 pcs.
2'' X 4'' X 6m C-PURLIN (PURLINS) 65.00 pcs.
3' x 10' Ga. 26 Corrugated G.I. Sheet 104.00 pcs.
12 x 45 Tekscrew w/ rubber 2,200.00 pcs.
Vulcaseal 4.00 liters.
Red Oxide (for primer) 8.00 gals.
2'' Paint Brush 4.00 pcs.
Baby roller 6.00 pcs.
Silicon sealant 10.00 tubes
Paint Thinner 5.00 bottle.
Cutting disc 4'' (for steel) 14.00 pcs.
Grinding disc 4'' (for steel) 10.00 pcs.
Hacksaw blade 6.00 pcs.
Masking Tape 3/4'' 5.00 rolls.
Permanent marker 5.00 pcs.

VII. ELECTRICAL WORKS

T.W. 2.0 mm Ø (Solid) 300.00 l.m.
T.W. 3.5 mm Ø (Solid) 350.00 l.m.
1/2'' Ø Flexible hose 250.00 l.m.
Convenience outlet w/ 2-gang plate 2.00 pcs.
2-gang plate w/ switch 4.00 pcs.
1-gang plate w/ switch 2.00 pcs.
Utility box 8.00 pcs.
Junction box 4.00 pcs.
Electrical Tape (Big) 3.00 pcs.
LED Fluorescent 20W 8.00 pcs.
LED Bulb 9W Vaporlamp fixture 3.00 pcs.

REVIEWED BY: RECOMMENDING APPROVAL BY:

Engr. ROLLY P. FLORES Mr. FLOREZEL A. MORTEL

Project Engineer, Planning and Monitoring Dept. Vp-Operation

REVIEWED BY: APPROVED BY:

Engr. RONARD M. CHANG Mr. JOSEPH T. CHENG

Head Project Engineer, Admin. Engineering Dept. President

NOTED BY:
 Arch. SHARON A. MORENO
Head, Planning and Monitoring Dept.
 DATE ________________

TO: _____________________________________________
________________________________________________
ATTENTION: Fax no.

QTY UNIT DESCRIPTION UNIT PRICE AMOUNT

Requested by: Approved by: Received by:

_____________________ _______________________