Project : Proposed 3-Storey Residential Building

Location : Unit G & H Mt.Rainer St.,Mountainview Village

Sub-Con : Russ Steel Const. and Trading Corp
Subject : Computation of Accomplishment as of Feb. 20,2015
Contract Price : P 2,850,000.00
Given Adj. Percentage (%) Accomplishment as Cost
Computation Computation of Feb.20,2015 (%)
A. General Requirements 40,000.00 36,134.36 1.4087468386841 100% 36,134.36
B. Earthworks 36,575.00 33,040.36 1.2881228906217 100% 33,040.36
C. Concrete Works 308,700.00 278,866.92 10.872003727544 90% 250,980.23
D. Formworks 108,750.00 98,240.29 3.8300304676723 100% 98,240.29
E. Reinforcing Bars 331,240.00 299,228.64 11.665832571143 99% 296,236.35
F. Metal Works/Roofing 301,250.00 272,136.90 10.609624628839 73.70% 200,564.89
G. Masonry Works 686,285.00 619,961.73 24.170045604657 86.30% 535,026.97
H. Electrical (Rough-Ins) 37,000.00 33,424.28 1.3030908257828 90% 30,081.85
I. Plumbing Works/Sanitary 92,500.00 83,560.71 3.2577270644569 40% 50,136.42
(Rough-ins)
J. Tile Works(Labor Only) 135,437.50 122,348.68 4.7699287491068 0% -
K. Ceiling Works 135,000.00 121,953.47 4.7545205805587 0% -
L. Electrical Finishes 89,372.50 80,735.45 3.1475806710073 0% -
M. Door,Door Jambs & 149,580.00 135,124.44 5.268008803259 30% 40,537.33
Locksets
N. Carpentry Works 115,500.00 104,337.96 4.0677564967002 0% -
O. Window (Fixtures) 75,200.00 67,932.60 2.648444056726 0% -
P. Plumbing Fixtures(Labor 25,000.00 22,583.98 0.8804667741775 0% -
Only)
Q. Painting Works 172,013.00 155,389.49 6.058069249064 0% -
100
2,839,403.00 2,565,000.25 Accomplishment 1,570,979.07
Billed as of Jan.22,2015 1,881,000.00
Over payment 310,020.93
Contract Price 2,850,000.00
Retention (10%) 285,000.00
Billable Price 2,565,000.00

Prepared by : Noted by:

Eng'r. Walter Garcia Ma.Cristina Santos

Proj. Eng'r President
Date : Dec. 14, 2017
Project : PROPOSED 1 unit 2 Storey residential bldg. (Unit 59)
Location : Abuab Road 2, Guitnang Bayan 2, San mateo, Rizal
Owner : Crystal Dreams Development Corporation
Mobiliztion :
Subject : Progress Billing # 11
Accomplishment
unit cost total unit
Item No WORK DESCRIPTION UNIT AMOUNT % (%) Amount
cost
labor
1.00 GENERAL REQUIREMENTS
1.01 Mobilization/Demobilization lot 10,000.00 10,000.00 10,000.00 3.624% 50% 5,000.00
1.02 Barracks & Warehouse lot - 0.000% -
1.03 Communication Facilities lot - 0.000% -
1.04 Water & Electrical Consumption lot - 0.000% -
1.05 Building Permit lot - 0.000% -
Subdivision Fee, Delivery Charges,
-
1.05 Workers I.D. lot - 0.000%
1.05 Occupancy Permit lot - 0.000% -
1.06 CARI, Workers Safety, PPE'S lot - 0.000% -
1.07 Plans, As-built Plans lot - 0.000% -
TOTAL GENERAL REQUIREMENTS 10,000.00 3.624% 1.812% 5,000.00

2.00 STRUCTURAL WORKS

2.1 EARTHWORKS
2.1.01 Lay out & Staking lot - - - 0.000% -
2.1.02 Excavation Column Footing cu.m. 480.00 1,536.00 1,536.00 0.557% 100% 1,536.00
2.1.03 Excavation Footing Tie Beam cu.m. 480.00 1,176.00 1,176.00 0.426% 100% 1,176.00
2.1.03 Excavation Septic Tank cu.m. 480.00 1,080.00 1,080.00 0.391% 100% 1,080.00
2.1.04 Backfill and Compaction cu.m. 4,141.80 4,141.80 4,141.80 1.501% 90% 3,727.62
2.1.05 Soil Poisoning sq m 1,050.00 1,050.00 1,050.00 0.381% 90% 945.00
2.1.06 Vapor Barrier sq m - - 0.000% -
2.1.07 Gravel Bedding (75mm thk) cu.m. 401.70 401.70 401.70 0.146% 90% 361.53
Sub-Total Earthworks 9,385.50 3.402% 3.199% 8,826.15
2.2 CONCRETE WORKS
2.2.01 Column Footing cu.m. 2,583.00 2,583.00 2,583.00 0.936% 100% 2,583.00
2.2.02 Footing Tie Beam cu.m. 2,472.30 2,472.30 2,472.30 0.896% 100% 2,472.30
2.2.03 Wall Footing cu.m. 1,024.96 1,024.96 1,024.96 0.371% 100% 1,024.96
2.2.04 Slab on Fill cu.m. 3,398.49 3,398.49 3,398.49 1.232% 100% 3,398.49
2.2.05 Columns cu.m. 3,345.60 3,345.60 3,345.60 1.213% 100% 3,345.60
2.2.06 Second Floor Beams cu.m. 2,054.10 2,054.10 2,054.10 0.744% 100% 2,054.10
2.2.07 Third Floor Beams cu.m. - - - 0.000% -
2.2.08 Roof Beams cu.m. 975.39 975.39 975.39 0.354% 100% 975.39
2.2.09 Second Floor Slab cu.m. 4,804.38 4,804.38 4,804.38 1.741% 100% 4,804.38
2.2.10 Third Floor Slab cu.m. - - - 0.000% -
2.2.11 Stairs cu.m. 615.00 615.00 615.00 0.223% 100% 615.00
2.2.12 Concrete Ledge / Canopy cu.m. 351.78 351.78 351.78 0.128% 100% 351.78
2.2.13 Kitchen Counters cu.m. 175.89 175.89 175.89 0.064% 100% 175.89
2.2.14 Others (Pls. Specify) - - - 0.000% -
 Sub-total Concrete Works 21,800.89 7.902% 7.902% 21,800.89
2.3 FORMWORKS
2.3.01 Column Footing sq.m. 352.80 352.80 352.80 0.128% 100% 352.80
2.3.02 Footing Tie Beam sq.m. 3,151.68 3,151.68 3,151.68 1.142% 100% 3,151.68
2.3.03 Wall Footing sq.m. - - - 0.000% -
2.3.04 Slab on Fill sq.m. - - - 0.000% -
2.3.05 Columns sq.m. 4,569.60 4,569.60 4,569.60 1.656% 100% 4,569.60
2.3.06 Second Floor Beams sq.m. 6,449.52 6,449.52 6,449.52 2.338% 100% 6,449.52
2.3.07 Third Floor Beams sq.m. - - - 0.000% -
2.3.08 Roof Beams sq.m. 3,104.64 3,104.64 3,104.64 1.125% 100% 3,104.64
2.3.09 Second Floor Slab sq.m. 6,232.80 6,232.80 6,232.80 2.259% 100% 6,232.80
2.3.10 Third Floor Slab sq.m. - - - 0.000% -
2.3.11 Stairs sq.m. 268.80 268.80 268.80 0.097% 100% 268.80
2.3.12 Concrete Ledge / Canopy sq.m. 322.56 322.56 322.56 0.117% 100% 322.56
2.3.13 Kitchen Counters sq.m. 240.79 240.79 240.79 0.087% 100% 240.79
2.3.14 Others (Pls. Specify) - - - 0.000% -
Sub-total Formworks 24,693.19 8.950% 8.950% 24,693.19

2.4 REINFORCING BARS

2.4.01 16mm Ø kgs 14,432.04 14,432.04 14,432.04 5.231% 100% 14,432.04
2.4.02 12mm Ø kgs 4,155.96 4,155.96 4,155.96 1.506% 100% 4,155.96
2.4.03 10mm Ø kgs 13,764.00 13,764.00 13,764.00 4.989% 100% 13,764.00
2.4.04 9mm Ø kgs 5,316.00 5,316.00 5,316.00 1.927% 100% 5,316.00
2.4.05 Tie Wire rolls 2,880.00 2,880.00 2,880.00 1.044% 100% 2,880.00
2.4.06 Others (Pls. Specify) - 0.000% -
Sub-total Rebar Works 40,548.00 14.696% 14.696% 40,548.00

2.5 STEEL TRUSSES & ROOFING

2.5.01 Trusses sq.m. 7,249.50 7,249.50 7,249.50 2.628% 100% 7,249.50
2.5.02 Roofing sq.m. - - - -
2.5.03 Others (Pls. Specify) -
Sub-total Metal Works 7,249.50 2.628% 2.628% 7,249.50

TOTAL STRUCTURAL WORKS 103,677.08 37.577% 37.374% 103,117.73

3.00 ARCHITECTURAL WORKS

3.1 MASONRY WORKS
3.1.01 6" Chb Wall sq.m. 16,931.25 16,931.25 16,931.25 6.137% 100% 16,931.25
3.1.02 4'' Chb Wall sq.m. 3,931.20 3,931.20 3,931.20 1.425% 100% 3,931.20
3.1.03 Interior Wall Plastering sq.m. 11,900.00 11,900.00 11,900.00 4.313% 100% 11,900.00
3.1.04 Exterior Wall Plastering sq.m. 14,437.50 14,437.50 14,437.50 5.233% 100% 14,437.50
3.1.05 Window Opening l.m. - - - 0.000% -
3.1.06 Lintel Beam l.m. - - - 0.000% -
3.1.07 Others (Pls. Specify) - - 0.000% -
Sub-total Masonry Works 47,199.95 17.107% 17.107% 47,199.95
3.2 WALL FINISHES
3.2.01 600mm x 600mm Wall Tiles sq.m. - - - 0.000% -
3.2.02 300mm x 300mm Wall Tiles sq.m. 2,880.00 2,880.00 2,880.00 1.044% 50% 1,440.00
3.2.03 Natural Stone Finish sq.m. 216.00 216.00 216.00 0.078% -
 3.2.04 Curdoroy Finish sq.m. - - 0.000% -
3.2.05 Others (Pls. Specify) - - 0.000% -
Sub-total Wall finishes 3,096.00 1.122% 0.522% 1,440.00
3.3 FLOOR FINISHES
3.3.01 Waterproofing - 0.000%
Toilet sq.m. 300.00 300.00 300.00 0.109% 100% 300.00
Canopy, Balcony sq.m. 120.00 120.00 120.00 0.043% 100% 120.00
3.3.02 Floor topping to received tiles sq.m. 1,857.00 1,857.00 1,857.00 0.673% 100% 1,857.00
3.3.03 600mm x 600mm Floor Tile sq.m. 5,195.25 5,195.25 5,195.25 1.883% 100% 5,195.25
3.3.04 400mm x 400mm Floor Tile sq.m. - - 0.000% -
3.3.05 300mm x 300mm Floor Tile sq.m. 1,572.00 1,572.00 1,572.00 0.570% 50% 786.00
3.3.06 Plain Cement Rough Finish (Carport) sq.m. - - - 0.000% -
3.3.07 Others (Pls. Specify) - - 0.000% -
Floor finishes Total 9,044.25 3.278% 2.993% 8,258.25
3.4 CEILING WORK
10mm thk Ordinary Gypsum board on
-
3.4.01 Light Galvanized metal furing sq.m. - - - 0.000%
3.5mm thk Ficem board on Light
2,384.52
3.4.02 Galvanized metal furing sq.m. 2,980.65 2,980.65 2,980.65 1.080% 80%
3.4.03 Rubbed Cement Finish sq.m. - - 0.000% -
3.4.04 Others (Pls. Specify) - 0.000% -
Ceiling Work Total 2,980.65 1.080% 0.864% 2,384.52
3.5 METAL WORKS
3.5.01 Stair Railing l.m 2,430.00 2,430.00 2,430.00 0.881% 100% 2,430.00
3.5.02 Balcony Railing l.m 708.75 708.75 708.75 0.257% 100% 708.75
3.5.03 Others (Pls. Specify) GATE lot - - - 0.000% -
Metal Works Total 3,138.75 1.138% 1.138% 3,138.75
3.6 DOOR, DOOR JAMBS & LOCKSETS
3.6.01 2000mm x 2100mm Aluminum Door set - - - 0.000% -
3.6.02 900mm x 2100mm Panel Door sets 525.00 525.00 525.00 0.190% 50% 262.50
3.6.03 700mm x 2100mm Panel Door sets 1,050.00 1,050.00 1,050.00 0.381% 50% 525.00
3.6.04 800mm x 2100mm Flush Door sets 2,100.00 2,100.00 2,100.00 0.761% 50% 1,050.00
600mm x 2100mm Flush Door with
525.00
3.6.05 Louver sets 1,050.00 1,050.00 1,050.00 0.381% 50%
3.6.06 Main Door Lockset sets 525.00 525.00 525.00 0.190% -
3.6.07 Lever Type Lockset with Key sets 2,625.00 2,625.00 2,625.00 0.951% -
3.6.08 Lever Type Lockset without Key sets 1,050.00 1,050.00 1,050.00 0.381% -
3.6.09 Hinges pcs - - - 0.000% -
3.6.10 Others (Pls. Specify) - - 0.000% -
Doors & Hardwares Subtotal 8,925.00 3.235% 0.856% 2,362.50
3.7 CARPENTRY WORKS
3.7.01 Handrail lm 3,240.00 3,240.00 3,240.00 1.174% -
3.7.02 Stair Steps lm 6,480.00 6,480.00 6,480.00 2.349% -
3.7.03 Bedroom Cabinets sets 6,250.00 6,250.00 6,250.00 2.265% 80% 5,000.00
3.7.04 Kitchen Cabinets sets 3,750.00 3,750.00 3,750.00 1.359% -
3.7.05 Others (Pls. Specify) - - 0.000% -
Doors & Hardwares Subtotal 19,720.00 7.147% 1.812% 5,000.00
3.8 WINDOW
Windows Subtotal - -
 3.9 PAINTING WORKS
3.9.01 Exterior Walls sq.m.
3.9.02 Interior Walls sq.m.
3.9.03 Ceiling sq.m.
3.9.04 Stair Railings lm
3.9.05 Balcony Railings lm
3.9.06 Bedroom Cabinets sets
3.9.07 KItchen Cabinets sets
3.9.08 Door & Door Jambs sets
3.9.09 Gates set
3.9.10 Others (Pls. Specify)
Painting Works Subtotal 39,563.32 14.339% 30% 11,869.00

TOTAL ARCHITECTURAL WORKS 133,667.92 48.447% 55.293% 81,652.97

TOTAL GENERAL REQUIRMENTS
ARCHITECTURAL & STRUCTURAL WORKS
4.00 ELECTRICAL WORKS lot 3,320.00 1.203% 80% 2,656.00
5.00 PLUMBING WORKS lot 3,540.00 1.283% 80% 2,832.00
6.00 ADDITIONAL WORKS lot 21,700.00 7.865% 35% 7,595.00

TOTAL PROJECT COST 275,905.00 100.000%

7.00 TAX lot

8.00 CONTINGENCY lot
9.00 CONTRACTORS PROFIT lot

GRAND TOTAL 79.799% 202,853.70

Project Cost : 275,905.00
Accomplishment : 202,853.70
15 % DP : 38,130.75
1st Progress Billing : 10,822.07
2nd Progress Billing : 34,111.22
3rd Progress Billing : 13,848.02
4th Progress Billing : 18,866.73
5th Progress Billing : 14,320.39
6th Progress Billing : 5,177.59
7th Progress Billing : 11,324.74
8th Progress Billing : 22,445.66
9th Progress Billing : 7,611.15
10th Progress Billing : 8,064.13
11th Progress Billing : 18,131.25
Balance : 73,051.30
Date : Dec. 14, 2017
Project : PROPOSED 1 unit 2 Storey residential bldg. (Unit 57)
Location : Abuab Road 2, Guitnang Bayan 2, San mateo, Rizal
Owner : Crystal Dreams Development Corporation
Mobiliztion :
Subject : Progress Billing # 11
Accomplishment
unit cost total unit
Item No WORK DESCRIPTION UNIT AMOUNT % (%) Amount
cost
labor
1.00 GENERAL REQUIREMENTS
1.01 Mobilization/Demobilization lot 10,000.00 10,000.00 10,000.00 3.647% 50% 5,000.00
1.02 Barracks & Warehouse lot - 0.000% -
1.03 Communication Facilities lot - 0.000% -
1.04 Water & Electrical Consumption lot - 0.000% -
1.05 Building Permit lot - 0.000% -
Subdivision Fee, Delivery Charges,
-
1.05 Workers I.D. lot - 0.000%
1.05 Occupancy Permit lot - 0.000% -
1.06 CARI, Workers Safety, PPE'S lot - 0.000% -
1.07 Plans, As-built Plans lot - 0.000% -
TOTAL GENERAL REQUIREMENTS 10,000.00 3.647% 1.823% 5,000.00

2.00 STRUCTURAL WORKS

2.1 EARTHWORKS
2.1.01 Lay out & Staking lot - - - 0.000% -
2.1.02 Excavation Column Footing cu.m. 480.00 1,536.00 1,536.00 0.560% 100% 1,536.00
2.1.03 Excavation Footing Tie Beam cu.m. 480.00 1,176.00 1,176.00 0.429% 100% 1,176.00
2.1.03 Excavation Septic Tank cu.m. 480.00 1,080.00 1,080.00 0.394% 100% 1,080.00
2.1.04 Backfill and Compaction cu.m. 4,141.80 4,141.80 4,141.80 1.510% 90% 3,727.62
2.1.05 Soil Poisoning sq m 1,050.00 1,050.00 1,050.00 0.383% 80% 840.00
2.1.06 Vapor Barrier sq m - - 0.000% -
2.1.07 Gravel Bedding (75mm thk) cu.m. 401.70 401.70 401.70 0.146% 90% 361.53
Sub-Total Earthworks 9,385.50 3.423% 3.181% 8,721.15
2.2 CONCRETE WORKS
2.2.01 Column Footing cu.m. 2,583.00 2,583.00 2,583.00 0.942% 100% 2,583.00
2.2.02 Footing Tie Beam cu.m. 2,472.30 2,472.30 2,472.30 0.902% 100% 2,472.30
2.2.03 Wall Footing cu.m. 1,024.96 1,024.96 1,024.96 0.374% 100% 1,024.96
2.2.04 Slab on Fill cu.m. 3,398.49 3,398.49 3,398.49 1.239% 100% 3,398.49
2.2.05 Columns cu.m. 3,345.60 3,345.60 3,345.60 1.220% 100% 3,345.60
2.2.06 Second Floor Beams cu.m. 2,054.10 2,054.10 2,054.10 0.749% 100% 2,054.10
2.2.07 Third Floor Beams cu.m. - - - 0.000% -
2.2.08 Roof Beams cu.m. 975.39 975.39 975.39 0.356% 100% 975.39
2.2.09 Second Floor Slab cu.m. 4,804.38 4,804.38 4,804.38 1.752% 100% 4,804.38
2.2.10 Third Floor Slab cu.m. - - - 0.000% -
2.2.11 Stairs cu.m. 615.00 615.00 615.00 0.224% 100% 615.00
2.2.12 Concrete Ledge / Canopy cu.m. 351.78 351.78 351.78 0.128% -
2.2.13 Kitchen Counters cu.m. 175.89 175.89 175.89 0.064% -
2.2.14 Others (Pls. Specify) - - - 0.000% -
Sub-total Concrete Works 21,800.89 7.951% 7.758% 21,273.22
2.3 FORMWORKS
2.3.01 Column Footing sq.m. 352.80 352.80 352.80 0.129% 100% 352.80
 2.3.02 Footing Tie Beam sq.m. 3,151.68 3,151.68 3,151.68 1.149% 100% 3,151.68
2.3.03 Wall Footing sq.m. - - - 0.000% -
2.3.04 Slab on Fill sq.m. - - - 0.000% -
2.3.05 Columns sq.m. 4,569.60 4,569.60 4,569.60 1.666% 100% 4,569.60
2.3.06 Second Floor Beams sq.m. 6,449.52 6,449.52 6,449.52 2.352% 100% 6,449.52
2.3.07 Third Floor Beams sq.m. - - - 0.000% -
2.3.08 Roof Beams sq.m. 3,104.64 3,104.64 3,104.64 1.132% 100% 3,104.64
2.3.09 Second Floor Slab sq.m. 6,232.80 6,232.80 6,232.80 2.273% 100% 6,232.80
2.3.10 Third Floor Slab sq.m. - - - 0.000% -
2.3.11 Stairs sq.m. 268.80 268.80 268.80 0.098% 100% 268.80
2.3.12 Concrete Ledge / Canopy sq.m. 322.56 322.56 322.56 0.118% -
2.3.13 Kitchen Counters sq.m. 240.79 240.79 240.79 0.088% -
2.3.14 Others (Pls. Specify) - - - 0.000% -
Sub-total Formworks 24,693.19 9.005% 8.800% 24,129.84

2.4 REINFORCING BARS

2.4.01 16mm Ø kgs 14,432.04 14,432.04 14,432.04 5.263% 100% 14,432.04
2.4.02 12mm Ø kgs 4,155.96 4,155.96 4,155.96 1.516% 100% 4,155.96
2.4.03 10mm Ø kgs 13,764.00 13,764.00 13,764.00 5.020% 100% 13,764.00
2.4.04 9mm Ø kgs 5,316.00 5,316.00 5,316.00 1.939% 100% 5,316.00
2.4.05 Tie Wire rolls 2,880.00 2,880.00 2,880.00 1.050% 100% 2,880.00
2.4.06 Others (Pls. Specify) - 0.000% -
Sub-total Rebar Works 40,548.00 14.787% 14.787% 40,548.00

2.5 STEEL TRUSSES & ROOFING

2.5.01 Trusses sq.m. 7,249.50 7,249.50 7,249.50 2.644% 100% 7,249.50
2.5.02 Roofing sq.m. - - - 0.000% -
2.5.03 Others (Pls. Specify) 0.000% -
Sub-total Metal Works 7,249.50 2.644% 2.644% 7,249.50

TOTAL STRUCTURAL WORKS 103,677.08 37.810% 37.170% 101,921.71

3.00 ARCHITECTURAL WORKS

3.1 MASONRY WORKS
3.1.01 6" Chb Wall sq.m. 16,931.25 16,931.25 16,931.25 6.175% 100% 16,931.25
3.1.02 4'' Chb Wall sq.m. 3,931.20 3,931.20 3,931.20 1.434% 100% 3,931.20
3.1.03 Interior Wall Plastering sq.m. 11,900.00 11,900.00 11,900.00 4.340% 70% 8,330.00
3.1.04 Exterior Wall Plastering sq.m. 14,437.50 14,437.50 14,437.50 5.265% 35% 5,053.13
3.1.05 Window Opening l.m. - - - 0.000% -
3.1.06 Lintel Beam l.m. - - - 0.000% -
3.1.07 Others (Pls. Specify) - - 0.000% -
Sub-total Masonry Works 47,199.95 17.213% 12.489% 34,245.58
3.2 WALL FINISHES
3.2.01 600mm x 600mm Wall Tiles sq.m. - - - 0.000% -
3.2.02 300mm x 300mm Wall Tiles sq.m. 2,880.00 2,880.00 2,880.00 1.050% -
3.2.03 Natural Stone Finish sq.m. 216.00 216.00 216.00 0.079% -
3.2.04 Curdoroy Finish sq.m. - - 0.000% -
3.2.05 Others (Pls. Specify) - - 0.000% -
Sub-total Wall finishes 3,096.00 1.129% 0.000% -
3.3 FLOOR FINISHES
3.3.01 Waterproofing - 0.000%
Toilet sq.m. 300.00 300.00 300.00 0.109% -
 Canopy, Balcony sq.m. 120.00 120.00 120.00 0.044% -
3.3.02 Floor topping to received tiles sq.m. 1,857.00 1,857.00 1,857.00 0.677% -
3.3.03 600mm x 600mm Floor Tile sq.m. 5,195.25 5,195.25 5,195.25 1.895% -
3.3.04 400mm x 400mm Floor Tile sq.m. - - 0.000% -
3.3.05 300mm x 300mm Floor Tile sq.m. 1,572.00 1,572.00 1,572.00 0.573% -
3.3.06 Plain Cement Rough Finish (Carport) sq.m. - - - 0.000% -
3.3.07 Others (Pls. Specify) - - 0.000% -
Floor finishes Total 9,044.25 3.298% 0.000% -
3.4 CEILING WORK
10mm thk Ordinary Gypsum board on
-
3.4.01 Light Galvanized metal furing sq.m. - - - 0.000%
3.5mm thk Ficem board on Light
-
3.4.02 Galvanized metal furing sq.m. 2,980.65 2,980.65 2,980.65 1.087%
3.4.03 Rubbed Cement Finish sq.m. - - 0.000% -
3.4.04 Others (Pls. Specify) - 0.000% -
Ceiling Work Total 2,980.65 1.087% 0.000% -
3.5 METAL WORKS
3.5.01 Stair Railing l.m 2,430.00 2,430.00 2,430.00 0.886% -
3.5.02 Balcony Railing l.m 708.75 708.75 708.75 0.258% -
3.5.03 Others (Pls. Specify) GATE lot - - - 0.000% -
Metal Works Total 3,138.75 1.145% 0.000% -
3.6 DOOR, DOOR JAMBS & LOCKSETS
3.6.01 2000mm x 2100mm Aluminum Door set - - - 0.000% -
3.6.02 900mm x 2100mm Panel Door sets 525.00 525.00 525.00 0.191% -
3.6.03 700mm x 2100mm Panel Door sets 1,050.00 1,050.00 1,050.00 0.383% -
3.6.04 800mm x 2100mm Flush Door sets 2,100.00 2,100.00 2,100.00 0.766% -
600mm x 2100mm Flush Door with
-
3.6.05 Louver sets 1,050.00 1,050.00 1,050.00 0.383%
3.6.06 Main Door Lockset sets 525.00 525.00 525.00 0.191% -
3.6.07 Lever Type Lockset with Key sets 2,625.00 2,625.00 2,625.00 0.957% -
3.6.08 Lever Type Lockset without Key sets 1,050.00 1,050.00 1,050.00 0.383% -
3.6.09 Hinges pcs - - - 0.000% -
3.6.10 Others (Pls. Specify) - - 0.000% -
Doors & Hardwares Subtotal 8,925.00 3.255% 0.000% -
3.7 CARPENTRY WORKS
3.7.01 Handrail lm 3,240.00 3,240.00 3,240.00 1.182% -
3.7.02 Stair Steps lm 6,480.00 6,480.00 6,480.00 2.363% -
3.7.03 Bedroom Cabinets sets 6,250.00 6,250.00 6,250.00 2.279% -
3.7.04 Kitchen Cabinets sets 3,750.00 3,750.00 3,750.00 1.368% -
3.7.05 Others (Pls. Specify) - - 0.000% -
Doors & Hardwares Subtotal 19,720.00 7.192% 0.000% -
3.8 WINDOW
1200mm x 1200mm Aluminum Framed
3.8.01 Sliding sets
1000mm x 1200mm Aluminum Framed
3.8.02 Sliding sets
600mm x 1200mm Aluminum Framed
3.8.03 Sliding sets
600mm x 600mm Aluminum Framed
3.8.04 Sliding sets
3.8.05 Others (Pls. Specify)
Windows Subtotal - -
 3.9 PAINTING WORKS
3.9.01 Exterior Walls sq.m.
3.9.02 Interior Walls sq.m.
3.9.03 Ceiling sq.m.
3.9.04 Stair Railings lm
3.9.05 Balcony Railings lm
3.9.06 Bedroom Cabinets sets
3.9.07 KItchen Cabinets sets
3.9.08 Door & Door Jambs sets
3.9.09 Gates set
3.9.10 Others (Pls. Specify)
Painting Works Subtotal 39,563.32 14.428% -

TOTAL ARCHITECTURAL WORKS 133,667.92 48.747% 12.489% 34,245.58

TOTAL GENERAL REQUIRMENTS
ARCHITECTURAL & STRUCTURAL WORKS
4.00 ELECTRICAL WORKS lot 3,320.00 1.211% 45% 1,494.00
5.00 PLUMBING WORKS lot 3,540.00 1.291% 45% 1,593.00
6.00 Additional Works lot 20,000.00 7.294% 70% 14,000.00

TOTAL PROJECT COST 274,205.00 100.000%

7.00 TAX lot

8.00 CONTINGENCY lot
9.00 CONTRACTORS PROFIT lot

GRAND TOTAL 62.255% 158,254.28

Project Cost : 254,205.00
Additional Works 20,000.00
Total Project Cost 274,205.00
Accomplishment : 158,254.28
15 % DP : 38,130.75
1st Progress Billing : 10,822.07
2nd Progress Billing : 19,955.32
3rd Progress Billing : 11,845.91
4th Progress Billing : 19,475.87
5th Progress Billing : 9,210.88
6th Progress Billing : 6,426.27
7th Progress Billing : 5,690.13
8th Progress Billing : 10,087.09
9th Progress Billing : 13,219.35
10th Progress Billing : 4,291.87
11th Progress Billing : 9,098.77
Balance : 115,950.72
Date : Dec. 14, 2017
Project : PROPOSED 1 unit 2 Storey residential bldg. (Unit 63)
Location : Abuab Road 2, Guitnang Bayan 2, San mateo, Rizal
Owner : Crystal Dreams Development Corporation
Mobiliztion :
Subject : Progress Billing # 9
Accomplishment
unit cost total unit
Item No WORK DESCRIPTION UNIT AMOUNT % (%) Amount
cost
labor
1.00 GENERAL REQUIREMENTS
1.01 Mobilization/Demobilization lot 10,000.00 10,000.00 10,000.00 3.934% 50% 5,000.00
1.02 Barracks & Warehouse lot - 0.000% -
1.03 Communication Facilities lot - 0.000% -
1.04 Water & Electrical Consumption lot - 0.000% -
1.05 Building Permit lot - 0.000% -
Subdivision Fee, Delivery Charges,
-
1.05 Workers I.D. lot - 0.000%
1.05 Occupancy Permit lot - 0.000% -
1.06 CARI, Workers Safety, PPE'S lot - 0.000% -
1.07 Plans, As-built Plans lot - 0.000% -
TOTAL GENERAL REQUIREMENTS 10,000.00 3.934% 1.967% 5,000.00

2.00 STRUCTURAL WORKS

2.1 EARTHWORKS
2.1.01 Lay out & Staking lot - - - 0.000% -
2.1.02 Excavation Column Footing cu.m. 480.00 1,536.00 1,536.00 0.604% 100% 1,536.00
2.1.03 Excavation Footing Tie Beam cu.m. 480.00 1,176.00 1,176.00 0.463% 100% 1,176.00
2.1.03 Excavation Septic Tank cu.m. 480.00 1,080.00 1,080.00 0.425% 100% 1,080.00
2.1.04 Backfill and Compaction cu.m. 4,141.80 4,141.80 4,141.80 1.629% 70% 2,899.26
2.1.05 Soil Poisoning sq m 1,050.00 1,050.00 1,050.00 0.413% 70% 735.00
2.1.06 Vapor Barrier sq m - - 0.000% -
2.1.07 Gravel Bedding (75mm thk) cu.m. 401.70 401.70 401.70 0.158% 60% 241.02
Sub-Total Earthworks 9,385.50 3.692% 3.016% 7,667.28
2.2 CONCRETE WORKS
2.2.01 Column Footing cu.m. 2,583.00 2,583.00 2,583.00 1.016% 100% 2,583.00
2.2.02 Footing Tie Beam cu.m. 2,472.30 2,472.30 2,472.30 0.973% 100% 2,472.30
2.2.03 Wall Footing cu.m. 1,024.96 1,024.96 1,024.96 0.403% 100% 1,024.96
2.2.04 Slab on Fill cu.m. 3,398.49 3,398.49 3,398.49 1.337% 100% 3,398.49
2.2.05 Columns cu.m. 3,345.60 3,345.60 3,345.60 1.316% 100% 3,345.60
2.2.06 Second Floor Beams cu.m. 2,054.10 2,054.10 2,054.10 0.808% 100% 2,054.10
2.2.07 Third Floor Beams cu.m. - - - 0.000% -
2.2.08 Roof Beams cu.m. 975.39 975.39 975.39 0.384% 100% 975.39
2.2.09 Second Floor Slab cu.m. 4,804.38 4,804.38 4,804.38 1.890% 100% 4,804.38
2.2.10 Third Floor Slab cu.m. - - - 0.000% -
2.2.11 Stairs cu.m. 615.00 615.00 615.00 0.242% 100% 615.00
2.2.12 Concrete Ledge / Canopy cu.m. 351.78 351.78 351.78 0.138% -
2.2.13 Kitchen Counters cu.m. 175.89 175.89 175.89 0.069% -
2.2.14 Others (Pls. Specify) - - - 0.000% -
 Sub-total Concrete Works 21,800.89 8.576% 8.369% 21,273.22
2.3 FORMWORKS
2.3.01 Column Footing sq.m. 352.80 352.80 352.80 0.139% 100% 352.80
2.3.02 Footing Tie Beam sq.m. 3,151.68 3,151.68 3,151.68 1.240% 100% 3,151.68
2.3.03 Wall Footing sq.m. - - - 0.000% -
2.3.04 Slab on Fill sq.m. - - - 0.000% -
2.3.05 Columns sq.m. 4,569.60 4,569.60 4,569.60 1.798% 100% 4,569.60
2.3.06 Second Floor Beams sq.m. 6,449.52 6,449.52 6,449.52 2.537% 100% 6,449.52
2.3.07 Third Floor Beams sq.m. - - - 0.000% -
2.3.08 Roof Beams sq.m. 3,104.64 3,104.64 3,104.64 1.221% 100% 3,104.64
2.3.09 Second Floor Slab sq.m. 6,232.80 6,232.80 6,232.80 2.452% 100% 6,232.80
2.3.10 Third Floor Slab sq.m. - - - 0.000% -
2.3.11 Stairs sq.m. 268.80 268.80 268.80 0.106% 100% 268.80
2.3.12 Concrete Ledge / Canopy sq.m. 322.56 322.56 322.56 0.127% -
2.3.13 Kitchen Counters sq.m. 240.79 240.79 240.79 0.095% -
2.3.14 Others (Pls. Specify) - - - 0.000% -
Sub-total Formworks 24,693.19 9.714% 9.492% 24,129.84

2.4 REINFORCING BARS

2.4.01 16mm Ø kgs 14,432.04 14,432.04 14,432.04 5.677% 100% 14,432.04
2.4.02 12mm Ø kgs 4,155.96 4,155.96 4,155.96 1.635% 90% 3,740.36
2.4.03 10mm Ø kgs 13,764.00 13,764.00 13,764.00 5.415% 80% 11,011.20
2.4.04 9mm Ø kgs 5,316.00 5,316.00 5,316.00 2.091% 95% 5,050.20
2.4.05 Tie Wire rolls 2,880.00 2,880.00 2,880.00 1.133% 91% 2,628.00
2.4.06 Others (Pls. Specify) - 0.000% -
Sub-total Rebar Works 40,548.00 15.951% 14.501% 36,861.80

2.5 STEEL TRUSSES & ROOFING

2.5.01 Trusses sq.m. 7,249.50 7,249.50 7,249.50 2.852% 80% 5,799.60
2.5.02 Roofing sq.m. - - - -
2.5.03 Others (Pls. Specify) -
Sub-total Metal Works 7,249.50 2.852% 2.281% 5,799.60

TOTAL STRUCTURAL WORKS 103,677.08 40.785% 37.659% 95,731.74

3.00 ARCHITECTURAL WORKS

3.1 MASONRY WORKS
3.1.01 6" Chb Wall sq.m. 16,931.25 16,931.25 16,931.25 6.660% 90% 15,238.13
3.1.02 4'' Chb Wall sq.m. 3,931.20 3,931.20 3,931.20 1.546% 90% 3,538.08
3.1.03 Interior Wall Plastering sq.m. 11,900.00 11,900.00 11,900.00 4.681% -
3.1.04 Exterior Wall Plastering sq.m. 14,437.50 14,437.50 14,437.50 5.679% 5% 721.88
3.1.05 Window Opening l.m. - - - 0.000% -
3.1.06 Lintel Beam l.m. - - - 0.000% -
3.1.07 Others (Pls. Specify) - - 0.000% -
Sub-total Masonry Works 47,199.95 18.568% 7.670% 19,498.08
3.2 WALL FINISHES
3.2.01 600mm x 600mm Wall Tiles sq.m. - - - 0.000% -
3.2.02 300mm x 300mm Wall Tiles sq.m. 2,880.00 2,880.00 2,880.00 1.133% -
3.2.03 Natural Stone Finish sq.m. 216.00 216.00 216.00 0.085% -
 3.2.04 Curdoroy Finish sq.m. - - 0.000% -
3.2.05 Others (Pls. Specify) - - 0.000% -
Sub-total Wall finishes 3,096.00 1.218% 0.000% -
3.3 FLOOR FINISHES
3.3.01 Waterproofing - 0.000%
Toilet sq.m. 300.00 300.00 300.00 0.118% -
Canopy, Balcony sq.m. 120.00 120.00 120.00 0.047% -
3.3.02 Floor topping to received tiles sq.m. 1,857.00 1,857.00 1,857.00 0.731% -
3.3.03 600mm x 600mm Floor Tile sq.m. 5,195.25 5,195.25 5,195.25 2.044% -
3.3.04 400mm x 400mm Floor Tile sq.m. - - 0.000% -
3.3.05 300mm x 300mm Floor Tile sq.m. 1,572.00 1,572.00 1,572.00 0.618% -
3.3.06 Plain Cement Rough Finish (Carport) sq.m. - - - 0.000% -
3.3.07 Others (Pls. Specify) - - 0.000% -
Floor finishes Total 9,044.25 3.558% 0.000% -
3.4 CEILING WORK
10mm thk Ordinary Gypsum board on
-
3.4.01 Light Galvanized metal furing sq.m. - - - 0.000%
3.5mm thk Ficem board on Light
-
3.4.02 Galvanized metal furing sq.m. 2,980.65 2,980.65 2,980.65 1.173%
3.4.03 Rubbed Cement Finish sq.m. - - 0.000% -
3.4.04 Others (Pls. Specify) - 0.000% -
Ceiling Work Total 2,980.65 1.173% 0.000% -
3.5 METAL WORKS
3.5.01 Stair Railing l.m 2,430.00 2,430.00 2,430.00 0.956% -
3.5.02 Balcony Railing l.m 708.75 708.75 708.75 0.279% -
3.5.03 Others (Pls. Specify) GATE lot - - - 0.000% -
Metal Works Total 3,138.75 1.235% 0.000% -
3.6 DOOR, DOOR JAMBS & LOCKSETS
3.6.01 2000mm x 2100mm Aluminum Door set - - - 0.000% -
3.6.02 900mm x 2100mm Panel Door sets 525.00 525.00 525.00 0.207% -
3.6.03 700mm x 2100mm Panel Door sets 1,050.00 1,050.00 1,050.00 0.413% -
3.6.04 800mm x 2100mm Flush Door sets 2,100.00 2,100.00 2,100.00 0.826% -
600mm x 2100mm Flush Door with
-
3.6.05 Louver sets 1,050.00 1,050.00 1,050.00 0.413%
3.6.06 Main Door Lockset sets 525.00 525.00 525.00 0.207% -
3.6.07 Lever Type Lockset with Key sets 2,625.00 2,625.00 2,625.00 1.033% -
3.6.08 Lever Type Lockset without Key sets 1,050.00 1,050.00 1,050.00 0.413% -
3.6.09 Hinges pcs - - - 0.000% -
3.6.10 Others (Pls. Specify) - - 0.000% -
Doors & Hardwares Subtotal 8,925.00 3.511% 0.000% -
3.7 CARPENTRY WORKS
3.7.01 Handrail lm 3,240.00 3,240.00 3,240.00 1.275% -
3.7.02 Stair Steps lm 6,480.00 6,480.00 6,480.00 2.549% -
3.7.03 Bedroom Cabinets sets 6,250.00 6,250.00 6,250.00 2.459% -
3.7.04 Kitchen Cabinets sets 3,750.00 3,750.00 3,750.00 1.475% -
3.7.05 Others (Pls. Specify) - - 0.000% -
Doors & Hardwares Subtotal 19,720.00 7.758% 0.000% -
3.8 WINDOW
Windows Subtotal - -
 3.9 PAINTING WORKS
3.9.01 Exterior Walls sq.m.
3.9.02 Interior Walls sq.m.
3.9.03 Ceiling sq.m.
3.9.04 Stair Railings lm
3.9.05 Balcony Railings lm
3.9.06 Bedroom Cabinets sets
3.9.07 KItchen Cabinets sets
3.9.08 Door & Door Jambs sets
3.9.09 Gates set
3.9.10 Others (Pls. Specify)
Painting Works Subtotal 39,563.32 15.564% -

TOTAL ARCHITECTURAL WORKS 133,667.92 52.583% 7.670% 19,498.08

TOTAL GENERAL REQUIRMENTS
ARCHITECTURAL & STRUCTURAL WORKS
4.00 ELECTRICAL WORKS lot 3,320.00 1.306% 40% 1,328.00
5.00 PLUMBING WORKS lot 3,540.00 1.393% 40% 1,416.00
6.00 OVERHEAD AND SUPEVISION mos. -

TOTAL PROJECT COST 254,205.00 100.000%

7.00 TAX lot

8.00 CONTINGENCY lot
9.00 CONTRACTORS PROFIT lot

GRAND TOTAL 48.376% 122,973.82

Project Cost : 254,205.00
Accomplishment : 122,973.82
15 % DP : 38,130.75
1st Progress Billing : 719.50
2nd Progress Billing : 9,965.93
3rd Progress Billing : 3,783.23
4th Progress Billing : 10,774.50
5th Progress Billing : 19,434.83
6th Progress Billing : 16,005.92
7th Progress Billing : 8,091.03
8th Progress Billing : 11,347.86
9th Progress Billing : 4,720.27
Balance : 131,231.18
Date : Dec. 14, 2017
Project : PROPOSED 1 unit 2 Storey residential bldg. (Unit 50)
Location : Abuab Road 2, Guitnang Bayan 2, San mateo, Rizal
Owner : Crystal Dreams Development Corporation
Mobiliztion :
Subject : Progress Billing # 4
Accomplishment
unit cost total unit
Item No WORK DESCRIPTION UNIT AMOUNT % (%) Amount
cost
labor
1.00 GENERAL REQUIREMENTS
1.01 Mobilization/Demobilization lot 10,000.00 10,000.00 10,000.00 3.774% 50% 5,000.00
1.02 Barracks & Warehouse lot - 0.000% -
1.03 Communication Facilities lot - 0.000% -
1.04 Water & Electrical Consumption lot - 0.000% -
1.05 Building Permit lot - 0.000% -
Subdivision Fee, Delivery Charges,
-
1.05 Workers I.D. lot - 0.000%
1.05 Occupancy Permit lot - 0.000% -
1.06 CARI, Workers Safety, PPE'S lot - 0.000% -
1.07 Plans, As-built Plans lot - 0.000% -
TOTAL GENERAL REQUIREMENTS 10,000.00 3.774% 1.887% 5,000.00

2.00 STRUCTURAL WORKS

2.1 EARTHWORKS
2.1.01 Lay out & Staking lot - - - 0.000% -
2.1.02 Excavation Column Footing cu.m. 480.00 1,536.00 1,536.00 0.580% 100% 1,536.00
2.1.03 Excavation Footing Tie Beam cu.m. 480.00 1,176.00 1,176.00 0.444% 100% 1,176.00
2.1.03 Excavation Septic Tank cu.m. 480.00 1,080.00 1,080.00 0.408% -
2.1.04 Backfill and Compaction cu.m. 4,141.80 4,141.80 4,141.80 1.563% 50% 2,070.90
2.1.05 Soil Poisoning sq m 1,050.00 1,050.00 1,050.00 0.396% 50% 525.00
2.1.06 Vapor Barrier sq m - - 0.000% -
2.1.07 Gravel Bedding (75mm thk) cu.m. 401.70 401.70 401.70 0.152% 50% 200.85
Sub-Total Earthworks 9,385.50 3.542% 2.079% 5,508.75
2.2 CONCRETE WORKS
2.2.01 Column Footing cu.m. 2,583.00 2,583.00 2,583.00 0.975% 100% 2,583.00
2.2.02 Footing Tie Beam cu.m. 2,472.30 2,472.30 2,472.30 0.933% 100% 2,472.30
2.2.03 Wall Footing cu.m. 1,024.96 1,024.96 1,024.96 0.387% 100% 1,024.96
2.2.04 Slab on Fill cu.m. 3,398.49 3,398.49 3,398.49 1.282% 100% 3,398.49
2.2.05 Columns cu.m. 3,345.60 3,345.60 3,345.60 1.262% 40% 1,338.24
2.2.06 Second Floor Beams cu.m. 2,054.10 2,054.10 2,054.10 0.775% -
2.2.07 Third Floor Beams cu.m. - - - 0.000% -
2.2.08 Roof Beams cu.m. 975.39 975.39 975.39 0.368% -
2.2.09 Second Floor Slab cu.m. 4,804.38 4,804.38 4,804.38 1.813% -
2.2.10 Third Floor Slab cu.m. - - - 0.000% -
2.2.11 Stairs cu.m. 615.00 615.00 615.00 0.232% -
2.2.12 Concrete Ledge / Canopy cu.m. 351.78 351.78 351.78 0.133% -
2.2.13 Kitchen Counters cu.m. 175.89 175.89 175.89 0.066% -
2.2.14 Others (Pls. Specify) - - - 0.000% -
 Sub-total Concrete Works 21,800.89 8.227% 4.082% 10,816.99
2.3 FORMWORKS
2.3.01 Column Footing sq.m. 352.80 352.80 352.80 0.133% 100% 352.80
2.3.02 Footing Tie Beam sq.m. 3,151.68 3,151.68 3,151.68 1.189% 100% 3,151.68
2.3.03 Wall Footing sq.m. - - - 0.000% -
2.3.04 Slab on Fill sq.m. - - - 0.000% -
2.3.05 Columns sq.m. 4,569.60 4,569.60 4,569.60 1.724% 50% 2,284.80
2.3.06 Second Floor Beams sq.m. 6,449.52 6,449.52 6,449.52 2.434% 70% 4,514.66
2.3.07 Third Floor Beams sq.m. - - - 0.000% -
2.3.08 Roof Beams sq.m. 3,104.64 3,104.64 3,104.64 1.172% -
2.3.09 Second Floor Slab sq.m. 6,232.80 6,232.80 6,232.80 2.352% 70% 4,362.96
2.3.10 Third Floor Slab sq.m. - - - 0.000% -
2.3.11 Stairs sq.m. 268.80 268.80 268.80 0.101% -
2.3.12 Concrete Ledge / Canopy sq.m. 322.56 322.56 322.56 0.122% -
2.3.13 Kitchen Counters sq.m. 240.79 240.79 240.79 0.091% -
2.3.14 Others (Pls. Specify) - - - 0.000% -
Sub-total Formworks 24,693.19 9.318% 5.535% 14,666.90

2.4 REINFORCING BARS

2.4.01 16mm Ø kgs 14,432.04 14,432.04 14,432.04 5.446% 60% 8,659.22
2.4.02 12mm Ø kgs 4,155.96 4,155.96 4,155.96 1.568% 50% 2,077.98
2.4.03 10mm Ø kgs 13,764.00 13,764.00 13,764.00 5.194% 40% 5,505.60
2.4.04 9mm Ø kgs 5,316.00 5,316.00 5,316.00 2.006% 55% 2,923.80
2.4.05 Tie Wire rolls 2,880.00 2,880.00 2,880.00 1.087% 51% 1,476.00
2.4.06 Others (Pls. Specify) - 0.000% -
Sub-total Rebar Works 40,548.00 15.301% 7.790% 20,642.60

2.5 STEEL TRUSSES & ROOFING

2.5.01 Trusses sq.m. 7,249.50 7,249.50 7,249.50 2.736% -
2.5.02 Roofing sq.m. - - - -
2.5.03 Others (Pls. Specify) -
Sub-total Metal Works 7,249.50 2.736% 0.000% -

TOTAL STRUCTURAL WORKS 103,677.08 39.123% 19.485% 51,635.25

3.00 ARCHITECTURAL WORKS

3.1 MASONRY WORKS
3.1.01 6" Chb Wall sq.m. 16,931.25 16,931.25 16,931.25 6.389% 40% 6,772.50
3.1.02 4'' Chb Wall sq.m. 3,931.20 3,931.20 3,931.20 1.483% 20% 786.24
3.1.03 Interior Wall Plastering sq.m. 11,900.00 11,900.00 11,900.00 4.491% -
3.1.04 Exterior Wall Plastering sq.m. 14,437.50 14,437.50 14,437.50 5.448% -
3.1.05 Window Opening l.m. - - - 0.000% -
3.1.06 Lintel Beam l.m. - - - 0.000% -
3.1.07 Others (Pls. Specify) - - 0.000% -
Sub-total Masonry Works 47,199.95 17.811% 2.852% 7,558.74
3.2 WALL FINISHES
3.2.01 600mm x 600mm Wall Tiles sq.m. - - - 0.000% -
3.2.02 300mm x 300mm Wall Tiles sq.m. 2,880.00 2,880.00 2,880.00 1.087% -
3.2.03 Natural Stone Finish sq.m. 216.00 216.00 216.00 0.082% -
 3.2.04 Curdoroy Finish sq.m. - - 0.000% -
3.2.05 Others (Pls. Specify) - - 0.000% -
Sub-total Wall finishes 3,096.00 1.168% 0.000% -
3.3 FLOOR FINISHES
3.3.01 Waterproofing - 0.000%
Toilet sq.m. 300.00 300.00 300.00 0.113% -
Canopy, Balcony sq.m. 120.00 120.00 120.00 0.045% -
3.3.02 Floor topping to received tiles sq.m. 1,857.00 1,857.00 1,857.00 0.701% -
3.3.03 600mm x 600mm Floor Tile sq.m. 5,195.25 5,195.25 5,195.25 1.960% -
3.3.04 400mm x 400mm Floor Tile sq.m. - - 0.000% -
3.3.05 300mm x 300mm Floor Tile sq.m. 1,572.00 1,572.00 1,572.00 0.593% -
3.3.06 Plain Cement Rough Finish (Carport) sq.m. - - - 0.000% -
3.3.07 Others (Pls. Specify) - - 0.000% -
Floor finishes Total 9,044.25 3.413% 0.000% -
3.4 CEILING WORK
10mm thk Ordinary Gypsum board on
-
3.4.01 Light Galvanized metal furing sq.m. - - - 0.000%
3.5mm thk Ficem board on Light
-
3.4.02 Galvanized metal furing sq.m. 2,980.65 2,980.65 2,980.65 1.125%
3.4.03 Rubbed Cement Finish sq.m. - - 0.000% -
3.4.04 Others (Pls. Specify) - 0.000% -
Ceiling Work Total 2,980.65 1.125% 0.000% -
3.5 METAL WORKS
3.5.01 Stair Railing l.m 2,430.00 2,430.00 2,430.00 0.917% -
3.5.02 Balcony Railing l.m 708.75 708.75 708.75 0.267% -
3.5.03 Others (Pls. Specify) GATE lot - - - 0.000% -
Metal Works Total 3,138.75 1.184% 0.000% -
3.6 DOOR, DOOR JAMBS & LOCKSETS
3.6.01 2000mm x 2100mm Aluminum Door set - - - 0.000% -
3.6.02 900mm x 2100mm Panel Door sets 525.00 525.00 525.00 0.198% -
3.6.03 700mm x 2100mm Panel Door sets 1,050.00 1,050.00 1,050.00 0.396% -
3.6.04 800mm x 2100mm Flush Door sets 2,100.00 2,100.00 2,100.00 0.792% -
600mm x 2100mm Flush Door with
-
3.6.05 Louver sets 1,050.00 1,050.00 1,050.00 0.396%
3.6.06 Main Door Lockset sets 525.00 525.00 525.00 0.198% -
3.6.07 Lever Type Lockset with Key sets 2,625.00 2,625.00 2,625.00 0.991% -
3.6.08 Lever Type Lockset without Key sets 1,050.00 1,050.00 1,050.00 0.396% -
3.6.09 Hinges pcs - - - 0.000% -
3.6.10 Others (Pls. Specify) - - 0.000% -
Doors & Hardwares Subtotal 8,925.00 3.368% 0.000% -
3.7 CARPENTRY WORKS
3.7.01 Handrail lm 3,240.00 3,240.00 3,240.00 1.223% -
3.7.02 Stair Steps lm 6,480.00 6,480.00 6,480.00 2.445% -
3.7.03 Bedroom Cabinets sets 6,250.00 6,250.00 6,250.00 2.358% -
3.7.04 Kitchen Cabinets sets 3,750.00 3,750.00 3,750.00 1.415% -
3.7.05 Others (Pls. Specify) - - 0.000% -
Doors & Hardwares Subtotal 19,720.00 7.442% 0.000% -
3.8 WINDOW
Windows Subtotal - -
 3.9 PAINTING WORKS
3.9.01 Exterior Walls sq.m.
3.9.02 Interior Walls sq.m.
3.9.03 Ceiling sq.m.
3.9.04 Stair Railings lm
3.9.05 Balcony Railings lm
3.9.06 Bedroom Cabinets sets
3.9.07 KItchen Cabinets sets
3.9.08 Door & Door Jambs sets
3.9.09 Gates set
3.9.10 Others (Pls. Specify)
Painting Works Subtotal 45,000.00 16.981% -

TOTAL ARCHITECTURAL WORKS 139,104.60 52.492% 2.852% 7,558.74

TOTAL GENERAL REQUIRMENTS
ARCHITECTURAL & STRUCTURAL WORKS
4.00 ELECTRICAL WORKS lot 5,999.16 2.264% 20% 1,199.83
5.00 PLUMBING WORKS lot 6,219.16 2.347% 25% 1,554.79
6.00 OVERHEAD AND SUPEVISION mos. -

TOTAL PROJECT COST 265,000.00 100.000%

7.00 TAX lot

8.00 CONTINGENCY lot
9.00 CONTRACTORS PROFIT lot

GRAND TOTAL 25.264% 66,948.61

Project Cost : 265,000.00
Accomplishment : 66,948.61
15 % DP : 38,130.75
1st Progress Billing : 9,992.96
2nd Progress Billing : 4,097.35
3rd Progress Billing : 8,860.49
4th Progress Billing : 5,867.06
5th Progress Billing :
Balance : 198,051.39