Date : 27-Jul-23

Project : Proposed Two Storey Residential Building

Location : Eastwood Residences Phase 9
Owner : Ms.Socorro Drees
Mobiliztion : 1-May-23
Subject : Progress Billing # 3
Accomplishment
Item No WORK DESCRIPTION QTY UNIT total unit cost AMOUNT % (%) Amount

1.00 GENERAL REQUIREMENTS

1.01 Mobilization/Demobilization 1.00 lot 15,000.00 15,000.00 0.577% 50% 7,500.00
1.02 Barracks & Warehouse lot - - 0.000% -
1.03 Communication Facilities lot - - 0.000% -
1.04 Demolition of Existing Walls 1.00 lot 25,000.00 25,000.00 0.962% 100% 25,000.00
TOTAL GENERAL REQUIREMENTS 40,000.00 1.538% 1.250% 32,500.00

2.00 STRUCTURAL WORKS

2.1 EARTHWORKS
2.1.01 Lay out & Staking 1.00 lot 4,550.00 4,550.00 0.175% 100% 4,550.00
2.1.02 Excavation Column Footing 1.00 lot 10,250.00 10,250.00 0.394% 100% 10,250.00
2.1.03 Excavation Footing Tie Beam lot - 0.000% -
2.1.03 Excavation Septic Tank 1.00 lot 3,240.00 3,240.00 0.125% 100% 3,240.00
2.1.04 Backfill and Compaction 1.00 lot 24,215.63 24,215.63 0.931% 100% 24,215.63
2.1.05 Soil Poisoning 1.00 lot 5,520.00 5,520.00 0.212% 100% 5,520.00
2.1.06 Vapor Barrier lot - 0.000%
2.1.07 Gravel Bedding (50mm thk) 1.00 lot 12,496.87 12,496.87 0.481% 100% 12,496.87
Sub-Total Earthworks 60,272.50 2.318% 2.318% 60,272.50
2.2 CONCRETE WORKS
2.2.01 Column Footing 2.40 cu.m. 12,595.73 12,595.73 0.484% 100% 12,595.73
2.2.02 Footing Tie Beam cu.m. - 0.000% -
2.2.03 Wall Footing cu.m. - 0.000% -
2.2.04 Slab on Fill at Footing 1.275 cu.m. 7,199.40 7,199.40 0.277% 100% 7,199.40
2.2.05 Columns 4.848 cu.m. 25,743.25 25,743.25 0.990% 100% 25,743.25
2.2.06 Second Floor Beams 4.400 cu.m. 24,002.40 24,002.40 0.923% 100% 24,002.40
2.2.08 Roof Beams 1.125 cu.m. 6,403.00 6,403.00 0.246% 100% 6,403.00
2.2.09 Second Floor Slab 4.614 cu.m. 26,177.66 26,177.66 1.007% 100% 26,177.66
2.2.11 Stairs 4.400 cu.m. 25,118.00 25,118.00 0.966% 100% 25,118.00
2.2.12 Concrete Ledge / Canopy 1.1850 cu.m. 6,512.49 6,512.49 0.250% 100% 6,512.49
2.2.13 Kitchen Counters 0.220 cu.m. 1,713.83 1,713.83 0.066% 100% 1,713.83
2.2.14 Column Extension at Gate area 0.867 cu.m. 5,002.49 5,002.49 0.192% 100% 5,002.49
Sub-total Concrete Works 140,468.25 5.403% 5.403% 140,468.25
2.3 FORMWORKS
2.3.01 Column Footing sq.m. - 0.000% -
2.3.02 Footing Tie Beam sq.m. - 0.000% -
2.3.03 Wall Footing sq.m. - 0.000% -
2.3.04 Slab on Fill sq.m. - 0.000% -
 2.3.05 Columns 60.60 sq.m. 301.50 18,270.90 0.703% 100% 18,270.90
Second Floor Beams and
2.3.06 49.50 sq.m. 1,243.50 61,553.25 2.367% 100% 61,553.25
Deck Beams
2.3.07 Roof Beams 24.000 sq.m. 490.90 11,781.60 0.453% 100% 11,781.60
Second Floor Slab and
2.3.08 46.140 sq.m. 807.60 37,262.66 1.433% 100% 37,262.66
Deck Slab
2.3.09 Stairs 1.00 lot 28,640.00 28,640.00 1.102% 100% 28,640.00
2.3.10 Concrete Ledge / Canopy 1.00 lot 8,829.00 8,829.00 0.340% 100% 8,829.00
2.3.11 Kitchen Counters 1.00 lot 2,575.00 2,575.00 0.099% 100% 2,575.00
2.3.12 Others (Pls. Specify) - 0.000% -
Sub-total Formworks 168,912.41 6.497% 6.497% 168,912.41

2.4 REINFORCING BARS

2.4.01 16mm Ø 146.00 pcs 380.00 55,480.00 2.134% 100% 55,480.00
2.4.02 12mm Ø 41.00 pcs 215.00 8,815.00 0.339% 100% 8,815.00
2.4.03 10mm Ø 610.00 pcs 153.00 93,330.00 3.590% 100% 93,330.00
2.4.04 9mm Ø 50.00 pcs 100.00 5,000.00 0.192% 100% 5,000.00
2.4.05 Tie Wire 98.00 kgs 70.00 6,860.00 0.264% 100% 6,860.00
2.4.06 Hacksaw Blade 68.00 lot 50.00 3,400.00 0.131% 100% 3,400.00
2.4.07 LABOR 1.00 LOT 62,660.66 62,660.66 2.410% 100% 62,660.66
Sub-total Rebar Works 235,545.66 9.059% 9.059% 235,545.66

2.5 STEEL TRUSSES, ROOFING,RAILINGS AND GATES

2.5.01 Trusses,Railing 1.00 lot 94,445.80 94,445.80 3.633% 100% 94,445.80
2.5.02 Roofing 1.00 lot 91,745.00 91,745.00 3.529% 100% 91,745.00
2.5.03 Others (Pls. Specify) -
Sub-total Metal Works 186,190.80 7.161% 7.161% 186,190.80

TOTAL STRUCTURAL WORKS 791,389.62 30.438% 30.438% 791,389.62

3.00 ARCHITECTURAL WORKS

3.1 MASONRY WORKS
3.1.01 6" Chb Wall 174.79 sq.m. 198,875.18 198,875.18 7.649% 100% 198,875.18
3.1.02 4'' Chb Wall 63.69 sq.m. 45,035.18 45,035.18 1.732% 100% 45,035.18
3.1.03 LABOR : CHB Laying and Plastering 1.00 lot 119,238.75 119,238.75 4.586% 100% 119,238.75
Sub-total Masonry Works 363,149.11 13.967% 13.967% 363,149.11
3.2 WALL and FLOOR FINISHES
3.2.01 Cement,Tile Adhesives
Bistay Sand
244.18 sq.m. 1,262.87 308,368.31 11.860% 70% 215,857.82
Diamond Disk,Grout
Waterproofing
3.2.02 Others : LABOR ONLY 1.00 lot 61,045.00 61,045.00 2.348% 70% 42,731.50
Sub-total Wall finishes 369,413.31 14.208% 9.946% 258,589.32
3.3 CARPENTRY WORKS
3.50mm ficemboard and10mm thk Ordinary Gypsum
3.4.01 1.00 LOT 72,995.35 72,995.35 2.808% 70% 51,096.75
board on Light Galvanized metal furing
3.4.02 STEEL JAMB and DOORS 1.00 LOT 39,100.00 39,100.00 1.504% 70% 27,370.00
3.4.03 Bedroom and Kitchen Cabinets 1.00 LOT 56,360.00 56,360.00 2.168% -
3.4.04 LABOR 1.00 LOT 43,347.92 43,347.92 1.667% 47% 20,229.03
 Doors & Hardwares Subtotal 211,803.27 8.146% 3.796% 98,695.77
3.4 PAINTING WORKS
3.9.01 Exterior Walls,Interior Walls and Ceiling 815.88 sq.m. 203.62 166,130.70 6.390% 70% 116,291.49
3.9.02 Bedroom Cabinets,Kitchen Cabinets, Doors & Jambs 1.00 lot 57,630.00 57,630.00 2.217% 40% 23,052.00
3.9.03 Others LABOR 1.00 LOT 126,461.40 126,461.40 4.864% 55% 69,553.77
Painting Works Subtotal 350,222.10 13.470% 8.035% 208,897.26

TOTAL ARCHITECTURAL WORKS 1,294,587.79 49.792% 35.744% 929,331.46

4.00 ELECTRICAL WORKS 1.00 lot 200,979.34 200,979.34 7.730% 90% 180,881.41
5.00 PLUMBING WORKS 1.00 lot 193,043.25 193,043.25 7.425% 90% 173,738.93
6.00 WINDOWS 1.00 lot 80,000.00 80,000.00 3.077% 60% 48,000.00

TOTAL PROJECT COST 2,600,000.00 100.000%

GRAND TOTAL 82.917% 2,155,841.42

Project Cost : 2,600,000.00
Accomplishment : 2,155,841.42
30% D0wnpayament : 780,000.00
Recoupment of Downpayment : 646,752.42
5% Retention(For Final Billing ): 107,792.07
1st Progress Billing : 620,000.00
2nd Progress Billing : 360,000.00
3rd Progress Billing: 421,296.92
Balance: 418,703.08