Sinian Int'L Corporation: #1888 Balantok Road, Brgy. Pantok Meycauayan, Bulacan Tel Nos.: (02) 897-7022 / 897-7036
Sinian Int'L Corporation: #1888 Balantok Road, Brgy. Pantok Meycauayan, Bulacan Tel Nos.: (02) 897-7022 / 897-7036
ACCOMPLISHMENT
Item Description Quantity Unit Unit Cost Total Amount
Previous This period To date
1.0 GENERAL REQUIREMENTS
1.1 Mobilization & Demobilization 1.00 lot 150,000.00 150,000.00 0.00
1.2 Bonds and Insurance 1.00 lot 75,000.00 75,000.00 0.00
1.3 Temporary Facilities 1.00 lot 278,500.00 278,500.00 0.00
1.4 Government Permits 1.00 lot 38,000.00 38,000.00 0.00
1.5 Health, Safety, Environment and Security 1.00 lot 120,000.00 120,000.00 0.00
1.6 Surveying and Stake -Out 1.00 lot 18,500.00 18,500.00 0.00
1.7 As Built Plans 1.00 lot 20,000.00 20,000.00 0.00
700,000.00
2.0 DEMOLITION WORKS
2.1 Demolition of Existing Fence 184.80 sq.m 155.00 28,644.00 0.00
2.2 Demolition of Existing Guardhouse 1.00 lot 17,000.00 17,000.00 0.00
2.3 Hauling & Disposal 1.00 lot 65,000.00 65,000.00 0.00
110,644.00
3.0 EARTHWORKS
3.1 Excavation 195.85 cu.m 750.00 146,886.84 0.00
3.2 Gravel Bedding 61.38 cu.m 1,250.00 76,726.09 0.00
3.3 Lean Concrete, 50mm thk. (1750 psi) 10.86 cu.m 4,750.00 51,603.41 0.00
3.4 Formworks 1,006.70 sq.m 650.00 654,357.74 0.00
ACCOMPLISHMENT
Item Description Quantity Unit Unit Cost Total Amount
Previous This period To date
3.5 Backfill and Compaction 102.44 cu.m 550.00 56,339.25 0.00
3.6 Earthfill 421.53 cu.m 1,450.00 611,222.13 0.00
3.7 Dewatering 1.00 lot 52,500.00 52,500.00 0.00
1,649,635.46
4.0 CIVIL WORKS
4.1 Concrete
4.1.1 Footing 53.41 cu.m 6,250.00 333,808.59 0.00
4.1.2 Columns 7.60 cu.m 6,250.00 47,500.00 0.00
4.1.4 Ground Beam 43.65 cu.m 6,250.00 272,837.50 0.00
4.1.8 Slab-on-Fill 158.26 cu.m 6,250.00 989,146.88 0.00
4.1.9 Suspended Slab 41.44 cu.m 6,250.00 258,977.34 0.00
4.1.10 Septic Tank 13.56 cu.m 6,250.00 84,750.00 0.00
4.1.11 Stairs 3.95 cu.m 6,250.00 24,691.50 0.00
4.1.12 Concrete Ledge 10.40 cu.m 6,250.00 65,017.50 0.00
4.2 RSB
4.2.1 Footing 6,764.57 kgs 55.00 372,051.14 0.00
4.2.1 Columns 4,570.32 kgs 55.00 251,367.69 0.00
4.2.4 Ground Beam 5,894.19 kgs 55.00 324,180.30 0.00
4.2.8 Slab-on-Fill 3,245.36 kgs 55.00 178,494.74 0.00
4.2.9 Suspended Slab 7,831.14 kgs 55.00 430,712.45 0.00
4.2.10 Septic Tank 1,760.54 kgs 55.00 96,829.87 0.00
4.2.11 Stairs 502.86 kgs 55.00 27,657.19 0.00
4.2.12 Concrete Ledge 893.65 kgs 55.00 49,150.98 0.00
4.2.13 Tie Wire No. 16 1,367.94 kgs 60.00 82,076.41 0.00
4.3 Structural Steel
4.3.1 Steel Column 19,065.60 kgs 80.00 1,525,248.00 0.00
4.3.2 Steel Rafter 23,465.40 kgs 80.00 1,877,232.00 0.00
4.3.3 Steel Girder 14,281.50 kgs 80.00 1,142,520.00 0.00
4.3.4 Stiffener Beam & Column 5,502.75 kgs 80.00 440,220.00 0.00
4.3.5 Canopy Framing, Angle Bar 624.00 kgs 80.00 49,920.00 0.00
4.3.6 Embedded Steel 989.11 kgs 80.00 79,128.96 0.00
ACCOMPLISHMENT
Item Description Quantity Unit Unit Cost Total Amount
Previous This period To date
4.3.7 Anchor Bolts 72.00 pcs 350.00 25,200.00 0.00
4.3.8 Expansion Bolts 30.00 pcs 125.00 3,750.00 0.00
4.3.9 Connector & Stiffener Plates 23,361.97 kgs 60.49 1,413,165.69 0.00
4.3.10 Vent Roof & Louver Framing 3,510.00 kgs 79.52 279,115.20 0.00
4.3.11 C Purlins 10,405.20 kgs 79.52 827,421.50 0.00
4.3.12 Sag Rod, 16mm dia. 3,043.08 kgs 78.00 237,360.24 0.00
4.3.13 Purlin Cleats 4,239.00 kgs 92.49 392,065.11 0.00
4.3.14 Grouting, 50mm thk. Non-Shrink 0.27 cu.m 8,650.00 2,354.96 0.00
4.3.15 Consumables 1.00 lot 90,000.00 90,000.00 0.00
4.4 CHB Laying
4.4.1 CHB Wall, 150mm thk., including reinforcement (Exterior Walls) 1,005.81 sq.m 1,220.00 1,227,088.20 0.00
4.4.2 CHB Wall, 100mm thk., including reinforcement (Interior Walls) 266.15 sq.m 1,025.00 272,803.75 0.00
4.4.3 Concrete Louver Blocks 73.33 sq.m 950.00 69,665.40 0.00
4.5 Plastering Works
4.5.1 Interior Wall 1,261.47 sq.m 245.00 309,059.17 0.00
4.5.2 Exterior Wall 1,299.45 sq.m 265.00 344,353.19 0.00
4.6 Waterproofing, Cementitious (for concrete ledges) 104.03 sq.m 650.00 67,619.50 0.00
14,564,540.97
5.0 ROOFING AND DECKING WORKS
5.1 Rib-Type Roofing Panels, 0.60mm thk. Long Span, Pre-painted 1,322.95 l.m 805.00 1,064,974.75 0.00
5.2 Skylight Roofing, 1.40m width 33.40 l.m 1,575.00 52,605.00 0.00
5.3 Inside Gutter, Stainless 50.00 pcs 1,387.33 69,366.50 0.00
5.4 Valley Gutter, Stainless 5.00 pcs 1,387.33 6,936.65 0.00
5.5 Wall Flushing, Pre-painted 35.00 pcs 1,387.33 48,556.55 0.00
5.6 Insulation 29.00 rolls 6,255.00 181,395.00 0.00
5.7 Metal Decking, 0.60mm thk. Long Span 529.52 l.m 350.00 185,332.00 0.00
5.8 Hardware & Accessories 1.00 lot 118,600.00 118,600.00 0.00
1,727,766.45
6.0 ARCHITECTURAL FINISHES
6.1 Floor Finishes
6.1.1 Tiles Finish - Ground Floor
ACCOMPLISHMENT
Item Description Quantity Unit Unit Cost Total Amount
Previous This period To date
a. Outbound Office 23.70 sq.m 840.00 19,908.00 0.00
b. Toilets 5.60 sq.m 840.00 4,704.00 0.00
c. Help Desk / Reception 12.80 sq.m 840.00 10,752.00 0.00
6.1.2 Tiles Finish - Stairs 22.90 sq.m 840.00 19,236.00 0.00
6.1.3 Plain Cement in Emulsion Finish (Locker Room) 22.18 sq.m 310.00 6,875.80 0.00
6.2 Ceiling Finishes
6.2.1 12mm thk. Gypsum Board on Aluminim Framing 59.40 sq.m 1,765.00 104,841.00 0.00
6.2.2 12mm thk. Moisture-Resistant Gypsum Board on Aluminim Framing 5.60 sq.m 1,885.00 10,556.00 0.00
6.3 Paint Finishes
6.3.1 Wall Paint, Flat Latex Paint Finish (Exterior Wall) 1,299.45 sq.m 510.00 662,717.46 0.00
6.3.2 Wall Paint, Semi-Gloss Latex Paint Finish (Interior Wall) 888.37 sq.m 475.00 421,973.85 0.00
6.3.3 Ceiling Paint, Flat Latex Paint Finish 623.20 sq.m 425.00 264,860.00 0.00
6.4 Schedule of Doors
6.4.1 D1, (2.80m H x 6.45m W) Motorized Roll-up Door, with accessories & hardware 4.00 sets 150,605.00 602,420.00 0.00
6.4.2 D2, (2.10m H x 0.90m W) Steel Door 2.00 sets 5,550.00 11,100.00 0.00
6.4.3 D3, (2.10m H x 1.80m W) FHC Double Door 1.00 sets 17,450.00 17,450.00 0.00
6.4.4 D4, (2.10m H x 1.75m W) Glass Double Door in Aluminum Framing 1.00 set 39,000.00 39,000.00 0.00
6.4.5 D5, (2.10m H x 0.90m W) Flush Door w/ Louver & Jamb 2.00 sets 2,850.00 5,700.00 0.00
6.5 Schedule of Windows
6.5.1 W1, (2.80m H x 4.55m W) Fixed Flass Windows in Aluminum Framing 1.00 set 47,200.00 47,200.00 0.00
6.5.2 W2, (2.80m H x 4.55m W) Fixed Glass Windows in Aluminum Framing 1.00 set 66,250.00 66,250.00 0.00
6.5.3 W3, (1.20m H x 2.80m W) Sliding Glass Windows in Aluminum Framing 1.00 set 17,500.00 17,500.00 0.00
6.5.4 W4, (1.20m H x 5.94m W) Sliding & FixedGlass Windows in Aluminum Framing 1.00 set 37,100.00 37,100.00 0.00
6.5.5 W5, (1.20m H x 3.15m W) Sliding & Fixed Glass Windows in Aluminum Framing 1.00 set 19,700.00 19,700.00 0.00
6.5.6 W6 & W7, (1.20m H x 2.67m W) Sliding Glass Windows in Aluminum Framing 2.00 sets 16,700.00 33,400.00 0.00
6.5.7 W8, (1.20m H x 3.00m W) Sliding & Fixed Glass Windows in Aluminum Framing 1.00 set 18,800.00 18,800.00 0.00
6.5.8 W9, (1.20m H x 5.82m W) Sliding & Fixed Glass Windows in Aluminum Framing 1.00 set 36,400.00 36,400.00 0.00
6.5.9 W10, (1.20m H x 3.00m W) Sliding Glass Windows in Aluminum Framing 1.00 set 18,800.00 18,800.00 0.00
6.5.10 W11, (0.40m H x 0.80m W) Awning Glass Windows in Aluminum Framing 2.00 sets 2,750.00 5,500.00 0.00
6.6 Railings
6.6.1 Interior Stair Railings
ACCOMPLISHMENT
Item Description Quantity Unit Unit Cost Total Amount
Previous This period To date
a. Stainless Pipe 2" handrail & vertical baluser 390.96 kgs 95.00 37,141.20 0.00
b. Stainless Pipe 1" horizontal baluser 150.00 kgs 85.00 12,750.00 0.00
c. Consumables 1.00 lot 12,500.00 12,500.00 0.00
6.6.2 Exterior Stair Railing
a. Stainless Pipe 2" handrail & vertical baluser 97.74 kgs 95.00 9,285.30 0.00
b. Stainless Pipe 1" horizontal baluser 45.00 kgs 85.00 3,825.00 0.00
c. Consumables 1.00 lot 6,500.00 6,500.00 0.00
2,584,745.61
7.0 ELECTRICAL WORKS
7.1 Roughing-Ins 1.00 lot 219,000.00 219,000.00 0.00
7.2 Wires & Cables 1.00 lot 53,000.00 53,000.00 0.00
7.3 Wiring Devices 1.00 lot 17,000.00 17,000.00 0.00
7.4 Lighting Fixtures 1.00 lot 176,000.00 176,000.00 0.00
7.5 Panelboard 1.00 lot 125,550.00 125,550.00 0.00
7.6 Testing & Commissioning 1.00 lot 25,000.00 25,000.00 0.00
615,550.00
8.0 PLUMBING AND SANITARY WORKS
8.1 Sewer Line System 1.00 lot 68,000.00 68,000.00 0.00
8.2 Storm & Drainage System 1.00 lot 217,000.00 217,000.00 0.00
8.3 Cold Water Line System 1.00 lot 40,000.00 40,000.00 0.00
8.4 Plumbing Fixtures
8.4.1 Water Closet 2.00 sets 24,400.00 48,800.00 0.00
8.4.2 Urinal 2.00 sets 8,450.00 16,900.00 0.00
8.4.3 Lavatory 2.00 sets 6,890.00 13,780.00 0.00
8.4.4 Lavatory Faucet 2.00 sets 3,380.00 6,760.00 0.00
8.5 Consumables 1.00 lot 35,000.00 35,000.00 0.00
8.6 Testing & Commissioning 1.00 lot 15,000.00 15,000.00 0.00
461,240.00
9.0 SITE DEVELOPMENT WORKS
9.1 Gravel Bedding
9.1.1 Parking Area 28.77 cu.m 1,250.00 35,962.50 0.00
ACCOMPLISHMENT
Item Description Quantity Unit Unit Cost Total Amount
Previous This period To date
9.1.2 Main Ramp 0.88 cu.m 1,250.00 1,100.00 0.00
9.1.3 Alley 5.69 cu.m 1,250.00 7,112.50 0.00
9.2 Slab-on-Fill, 200mm thk. - Parking Area
9.2.1 Concreting 115.08 cu.m 6,250.00 719,250.00 0.00
9.2.2 RSB 3,076.86 kgs 55.00 169,227.30 0.00
9.2.3 Tie Wire No. 16 133.78 kgs 60.00 8,026.80 0.00
9.3 Lean Concrete, 50mm thk. (1750 psi) - Main Ramp & Alley 6.57 cu.m 4,750.00 31,207.50 0.00
971,886.60
Excluded Items:
1.0 Mezzanine Floor Architectural Works
2.0 Perimeter Fence & Steel Gate
3.0 Waterproofing for Mezzanine Floor Toilets
4.0 Fire Protection & Fire Alarm System
5.0 Mechanical & Air Conditioning Works
REMAINING BALANCE %
ACCOMPLISHMENT AMOUNT ACCOMPLISHMENT % REMAINING BALANCE AMOUNT % WT. % TOTAL
qty
%
ACCOMPLISHMENT AMOUNT BALANCE AMOUNT COMPLETION
₱0.00 ₱23,386,009.09 0.00% 100.00%
Prepared by: