CE168P - 2

CLASSWORK NO. 6
NAME (SURNAME, GIVEN NAME, MI)

STUDENT NO. SECTION SIGNATURE

(*E-SIGNED IS ACCEPTED)
DATE

SCENARIO. As the assigned engineer for Project LATOx2, your responsibility is to prepare a progress billing
for the construction of the Units in Building Ember, a 20-storey residential building. The project includes three
scopes: Structural works, Masonry Works, and Finishing works. Your task is to utilize the provided information
to complete the progress billing:

GROSS TOTAL for Structural Works: PHP 67,390,000.00

GROSS TOTAL for Masonry Works: PHP 28,800,000.00

GROSS TOTAL for GF-8F Finishing Works: PHP 22,744,000.00

9F Finishing Works Scopes & Assumptions:

1. Balcony Railing – Total Cost for the whole floor: PHP 375,000.00
1.1. Each set of railings have the same weight in terms of cost regardless of length.
1.2. Each balcony has one(1) set of railings

2. Toilet & Bath Tiling – Total Cost for the whole floor: PHP 894,000.00
2.1. Each bathroom have the same weight in terms of cost regardless of size

3. Doors & Windows Installation – Total Cost for the whole floor: PHP 299,000.00
3.1. Each door and window have the same weight in terms of cost regardless of size
3.2. Consider only doors and windows with the tag UD and UW (Don’t include D&W with
tagging CD)

4. Unit Painting Works - Total Cost for the whole floor: PHP 1,275,000.00
4.1. A 1-Bedroom Unit has a weight of 1 in terms of cost.
4.2. A 2-Bedroom Unit has a weight of 2 in terms of cost.
4.3. A 3-bedroom Unit has a weight of 3 in terms of cost.

Considerations:
 Downpayment: 15%
 Retention: 10%
 The Finishing Works only has four(4) sub-scopes and the cost per floor is uniform
 “GF – 8F” is equivalent to GF, 2F, 3F, 4F, 5F, 6F, 7F, & 8F

Page 1 of 2
[QUESTIONS - CONTINUATION]
1. [5 points] What is the Total cost of Finishing Works for Project LATOx2?
2. [5 points] What is the Total Down Payment for the Project LATOx2?
3. [5 points] What is the Total Contract Price for the Project LATOx2?
4. [10 points] Complete the billing table below:

BILLING NO. 18
% of Work Accomplished Billable Amount
Description/ Total This
To Date Previous This Period Contract Amount To Date Less Previous
Item Certificate
(A = B + C) (B) (C) (D = E + F) (E)
(F)
Structural
100% 100% 0% 67,390,000.00 67,390,000.00 67,390,000.00 0.00
Works
Masonry
100% 85% 15% ___________ ___________ ___________ 4,320,000.00
Works
Finishing
40% 35% 5% ___________ ___________ ___________ ___________
Works

TOTAL _________ 73.03% _________ ___________ ___________ 111,771,000.00 ___________

Gross Billing Amount (GBA) ___________ 111,771,000.00 ___________

Less:

Downpayment RECOUPMENT (%Accomplishment x DP) 17,840,100.00 ___________ ___________

Retention (10% of the GBA) ___________ 11,177,100.00 ___________

NET AMMOUNT DUE ___________ ___________ ___________

5. [5 points] Based on Billing no. 18, what is the total amount that the Owner should pay the Contractor?
6. [20 points] Scenario. The Contractor managed to complete the finishing works for the Units 902-912,
915, 917-918, 921-923. You were asked to prepare the Billing no. 19 for the completion of the specified
units. Use the provided billing template in Item 4 to complete the billing process.
a. Determine the This Period amount. (Guide: Check the given assumptions/considerations)
b. What is the remaining amount to be billed after Billing no. 19?

Guide:
 You will calculate the completed quantity for each sub-scope in the finished units.

[END]

Page 2 of 2