Land Acquistion Costing: Item Location Area Unit Unit Price Total
Land Acquistion Costing: Item Location Area Unit Unit Price Total
Land Acquistion Costing: Item Location Area Unit Unit Price Total
TOTAL 1,120,000,000.00
Infrastructure Costing
Unit Price
ITEM Location Area Unit TOTAL
Per Area
BACOLOD 16.00 Ha 40,000.00 6,400,000,000.00
KABANKALAN 11.00 Ha 45,000.00 4,950,000,000.00
SIBULAN 16.00 Ha 45,000.00 7,200,000,000.00
SIQUIJOR 0.80 Ha 45,000.00 360,000,000.00
TOTAL 18,910,000,000.00
B: 0.8 # of columns: 8
W: 0.8
D: 1
Backfilling: Perimeter:
COLUMN: # of columns: 8
230
0.69
0.23
0.368
1.288 15.456
24.24 m
COLUMN: # of columns: 2
TOTAL 1,120,000,000.00
Infrastructure Costing
TOTAL 1,005,000,000.00
R.D.C. Construction Services
Ernzt Building, Diversion Road, Magatas, Sibulan, Negros Oriental
Contact No: 0998 314 2508
Email Address: rdcconstruction24@gmail.com
UNIT RATE
ITEM DESCRIPTION QTY UNIT TOTAL
MATERIALS LABOR SUBTOTAL
I. GENERAL REQUIREMENTS AND PRELIMINARIES
Mobilization and Demobilization 1.00 lot 10,000.00
Scaffolding Works, PPE's 1.00 lot 10,000.00
Equipment Rental, Gasoline 1.00 lot 5,000.00
B. COLUMN FOOTING
Portland Cement Type 1 12.00 bags 240.00 96.00 336.00 4,032.00
Washed Sand 0.60 cu.m. 1,000.00 400.00 1,400.00 840.00
Gravel 1.20 cu.m. 1,300.00 520.00 1,820.00 2,184.00
Deformed Bar 12mm Ø 16.00 lengths 245.00 98.00 343.00 5,488.00
Tie Wire #16 2.00 kg 100.00 40.00 140.00 280.00
C. COLUMN
Portland Cement Type 1 17.00 bags 240.00 96.00 336.00 5,712.00
Washed Sand 1.00 cu.m. 1,000.00 400.00 1,400.00 1,400.00
Gravel 2.00 cu.m. 1,300.00 520.00 1,820.00 3,640.00
Deformed Bar 12mm Ø 40.00 lengths 245.00 98.00 343.00 13,720.00
Deformed Bar 10mm Ø 30.00 lengths 165.00 66.00 231.00 6,930.00
Tie Wire #16 3.00 kg 100.00 40.00 140.00 420.00
Formworks 20.16 sq.m. 400.00 160.00 560.00 11,289.60
D. ROOF BEAM
Portland Cement Type 1 15.00 bags 240.00 96.00 336.00 5,040.00
Washed Sand 1.00 cu.m. 1,000.00 400.00 1,400.00 1,400.00
Gravel 1.50 cu.m. 1,300.00 520.00 1,820.00 2,730.00
Deformed Bar 12mm Ø 28.00 lengths 245.00 98.00 343.00 9,604.00
Deformed Bar 10mm Ø 30.00 lengths 165.00 66.00 231.00 6,930.00
Tie Wire #16 5.00 kg 100.00 40.00 140.00 700.00
Formworks 25.00 sq.m. 450.00 180.00 630.00 15,750.00
E. GRADE BEAM
Portland Cement Type 1 6.00 bags 240.00 96.00 336.00 2,016.00
Washed Sand 0.50 cu.m. 1,000.00 400.00 1,400.00 700.00
Gravel 1.00 cu.m. 1,300.00 520.00 1,820.00 1,820.00
Deformed Bar 12mm Ø 10.00 lengths 245.00 98.00 343.00 3,430.00
Deformed Bar 10mm Ø 7.00 lengths 165.00 66.00 231.00 1,617.00
Tie Wire #16 1.00 kg 100.00 40.00 140.00 140.00
Formworks 6.00 sq.m. 450.00 180.00 630.00 3,780.00
F. SLAB ON GRADE
Portland Cement Type 1 34.00 bags 240.00 96.00 336.00 11,424.00
Washed Sand 2.00 cu.m. 1,000.00 400.00 1,400.00 2,800.00
Gravel 4.00 cu.m. 1,300.00 520.00 1,820.00 7,280.00
Deformed Bar 10mm Ø 25.00 lengths 165.00 66.00 231.00 5,775.00
Tie Wire #16 5.00 kg 100.00 40.00 140.00 700.00
C. WALLS (PLASTERING)
Pozzolan Cement 46.00 bags 180.00 72.00 252.00 11,592.00
Fine Sand 4.00 cu.m. 1,000.00 400.00 1,400.00 5,600.00
B. WATER SUPPLY
PPR Pipe 1/2" 4.00 lengths 290.00 116.00 406.00 1,624.00
PPR Elbow 1/2" 5.00 pcs 35.00 14.00 49.00 245.00
PPR Elbow Threaded 1/2" 4.00 pcs 40.00 16.00 56.00 224.00
PPR Tee 1/2" 4.00 pcs 35.00 14.00 49.00 196.00
Gate Valve 1/2" 1.00 pcs 310.00 124.00 434.00 434.00
PE Pipe 1/2" 10.00 m 50.00 20.00 70.00 700.00
PPR Threaded Adaptor 1.00 pc 55.00 22.00 77.00 77.00
PE Male Adaptor 1.00 pc 65.00 26.00 91.00 91.00
D. SEPTIC TANK
CHB 4" 200.00 pc 15.00 6.00 21.00 4,200.00
Premium Cement 15.00 bags 210.00 84.00 294.00 4,410.00
Pozzolan Cement 6.00 bags 180.00 72.00 252.00 1,512.00
Fine Sand 2.00 cu.m. 1,000.00 400.00 1,400.00 2,800.00
Gravel 0.50 cu.m. 1,300.00 520.00 1,820.00 910.00
Deformed Bar 10mm 20.00 lengths 165.00 66.00 231.00 4,620.00
Tie Wire #16 3.00 kgs 100.00 40.00 140.00 420.00
Ordinary Plywood 1/4" 2.00 sheets 475.00 190.00 665.00 1,330.00
Prepared by:
JEREMIAH N. PRENIO
Proprietor
1.1 6.875 7
Last left
0.6 cu.m.
0.18 cu.m.
0.78 9.36
24
0.6
14.4 30.96
30.672
61.632 10.272
18.4
33 92.4 PLASTER
2.8 #REF! #REF!
8.4
#REF! cu.m.
8 1.44
1.155 cu.m.
#REF!
198.66
196.812
395.472 65.912
Area 2.97 sqm
Perimeter 9.8 m
Ht 1.5
0.57 cbm
0.19 cbm
0.196 cbm
0.956 cbm
11.472 bags
Plaster
18 sqm 38.79
38.34
0.45 su.m. 77.13 12.855
5.4
61.7
21.423611
30
100
130
5200
15 8.25
3.173077
11.1
2.475
R.D.C. Construction Services
Ernzt Building, Purok 3, Magatas, Sibulan, Negros Oriental
LIQUIDATION REPORT
VENDOR
DATE PARTICULARS VENDOR TIN AMOUNT
12/6/2024 CA - Portal East 10,000.00
12/6/2024 Sir Tommy - SOP 50,000.00
60,000.00
240,000.00
221,377.50
199,368.50
59,606.50
45,775.95
5,900.15
50,256.80
2,515.15