PROJECT : 3 Storey Residence

OWNER : Mr. Michael Gallego and Mr. Luther Gumia

LOCATION : 114 K7th Street, East Kamias, Kamias, Quezon City
SUBJECT : Project Cost Estimates

ITEM MATERIALS LABOR

DESCRIPTION QTY UNIT AMOUNT
NO. UNIT COST AMOUNT UNIT COST AMOUNT
I. GENERAL REQUIREMENTS
1.1 Mobilization/ Demobilization 1.00 LOT 64,944.00 64,944.00 - - 64,944.00
1.2 Transportation of workers, Supervisions and Site Inspection 1.00 LOT 170,352.00 170,352.00 - - 170,352.00
1.3 Disposal of Construction Debris / Hauling 1.00 LOT 254,584.00 254,584.00 - - 254,584.00
1.4 Temporary Facilities 1.00 LOT 152,207.00 152,207.00 - - 152,207.00
1.5 Safety & Health, and Personal Protective Equipment 1.00 LOT 205,300.00 205,300.00 - - 205,300.00
1.6 Tools and Equipment 1.00 LOT 121,680.00 121,680.00 - - 121,680.00
1.7 Barangay Clearances, NBI and applicable permits and clearances 1.00 LOT 21,125.00 21,125.00 - - 21,125.00
1.8 Building Permit Processing 1.00 LOT
1.9 Soil Report 1.00 LOT
1.10 Preparation of AS Built Plans 1.00 LOT
BY CONTRACTOR
1.11 Materials Sampling and Testing 1.00 LOT
1.12 Temporary Enclosure/Barricades/Board-up Etc. 1.00 LOT
1.13 Utilities, Water and Electrical Bill 1.00 LOT
Total For General Requirements 990,192.00
II. SITE WORKS
2.1 Site Preparation 180.00 SQM 548.00 98,640.00 130.00 23,400.00 122,040.00
2.1 Demolition Works 1.00 LOT - - 120,250.00 120,250.00 120,250.00
2.1 Excavation 117.23 CU.M - - 589.00 69,048.23 69,048.23
2.1 Backfill and Compaction 85.70 CU.M - - 491.00 42,079.19 42,079.19
2.1 Gravel Bedding 21.58 CU.M 3,250.00 70,131.43 368.00 7,941.04 78,072.46
2.1 Soil Poisoning 155.85 SQM 225.00 35,066.25 112.50 17,533.13 52,599.38
Total For Site Works 484,089.26
III. STRUCTURAL WORKS
3.1 Reinforcement 16,041.57 KGS 90.30 1,448,553.65 13.00 208,540.39 1,657,094.04
3.2 Formworks 795.47 SQM 1,204.00 957,745.28 127.00 101,024.63 1,058,769.90
3.3 Concreting (footing, ftb, beams, columns, stairs, and floor slabs) 115.93 CU.M 7,883.22 913,908.00 658.00 76,282.47 990,190.47
3.4 Vapor Barrier Installation 180.00 SQM 152.00 27,360.00 32.00 5,760.00 33,120.00
3.5 Roof Framing 1,747.81 KGS 238.70 417,203.34 31.00 54,182.25 471,385.59
3.6 Masonry Works -
3.6.1 6" CHB 680.16 SQM 1,032.00 701,923.06 206.00 140,112.55 842,035.6040
3.6.2 4" CHB 142.51 SQM 842.00 119,995.10 206.00 29,357.47 149,352.5760
3.6.3 Plastering 1,645.34 SQM 205.00 337,294.70 618.00 1,016,820.12 1,354,114.8200
Total For Structural Works 6,556,063.01
IV. ARCHITECTURAL WORKS
4.1 Carpentry Works
4.1.1 Door Jambs and Finishing Hardware (LABOR AND CONSUMABLES ONLY)
4.1.1.1 1100x2150mm Wooden Door Jamb 6.00 SETS OSM 2,828.00 16,968.00 16,968.00
4.1.1.2 900x2150mm Wooden Door Jamb 1.00 SET OSM 2,828.00 2,828.00 2,828.00
4.1.1.3 1300x3000mm Wooden Door Jamb 1.00 SET OSM 2,828.00 2,828.00 2,828.00
4.1.1.4 800x2150mm PVC Flush Door Jamb 3.00 SETS OSM 1,268.00 3,804.00 3,804.00
4.1.1.5 Aluminum Door Jamb 3.00 SETS BY OTHERS
4.1.2 Doors and Finishing Hardware (LABOR AND CONSUMABLES ONLY) -
4.1.2.1 1000x2100mm Panel Door 6.00 SETS OSM 1,260.00 7,560.00 7,560.00
4.1.2.2 800x2100mm Panel Door 1.00 SET OSM 1,260.00 1,260.00 1,260.00
4.1.2.3 1200x2950mm Panel Door 1.00 SET OSM 1,260.00 1,260.00 1,260.00
4.1.2.4 700x2100mm PVC Flush Door 3.00 SETS OSM 949.00 2,847.00 2,847.00
4.1.2.5 Aluminum Door Jamb 3.00 SETS BY OTHERS
4.1.3 Window Jamb and Window -
4.1.3.1 Aluminum Window Jamb and Window 17.00 SETS BY OTHERS
4.1.4 Cabinets/Closet -
4.1.4.1 Service Kitchen Cabinet 1.00 LOT
4.1.4.2 Kitchen Cabinet 1.00 LOT
4.1.4.3 Storage Cabinet 2.00 LOT
4.1.4.4 Guest 1 Cabinet 1.00 LOT BY OTHERS
4.1.4.5 Guest 1 Cabinet 1.00 LOT
4.1.4.6 Guest 1 Cabinet 1.00 LOT
4.1.4.7 Master's Walk-In Closet 1.00 LOT
4.1.5 Railings -
4.1.5.1 Lanai / Deck 1.00 LOT
BY OTHERS
4.1.6 Automatic Gate 1.00 LOT
Sub-Total For Carpentry Works 39,355.00
4.2 Ceiling Works
4.2.1 12mm THK MR Gypsum Board 76.76 SQM 1,938.00 148,760.88 325.00 24,947.00 173,707.88
4.2.2 9mm THK Gypsum Board 266.41 SQM 1,759.00 468,615.19 325.00 86,583.25 555,198.44
4.2.3 12mm THK Hardie Senepa 15.60 SQM 1,802.00 28,111.20 325.00 5,070.00 33,181.20
Sub-Total For Ceiling Works 762,087.52
4.3 Tiling Works (LABOR AND CONSUMABLES ONLY)
4.3.1 T&B Wall Tiles 85.92 SQM OSM 834.00 71,657.28 71,657.28
4.3.2 T&B Floor Tiles 47.85 SQM OSM 697.00 33,351.45 33,351.45
4.3.3 Stone Works : Kitchen counter, back splas, and lavatory counters 1.00 LOT BY OTHERS
Sub-Total For Tiling Works 105,008.73
 4.4 Cementitious Waterproofing
4.4.1 Balcony 26.06 SQM 590.00 15,375.40 350.00 9,121.00 24,496.40
4.4.2 Toilet & Bath 48.73 SQM 450.00 21,928.50 350.00 17,055.50 38,984.00
4.4.3 Exterior Wall / Firewall 287.80 SQM 680.00 195,704.00 350.00 100,730.00 296,434.00
Sub-Total For Cementitious Waterproofing 359,914.40
4.5 Painting Works
4.5.1 Ceiling 343.81 SQM 1,123.00 386,098.63 344.00 118,270.64 504,369.27
4.5.2 Varnishing Works 56.47 SQM 494.00 27,893.71 206.00 11,631.79 39,525.50
4.5.3 Steel Paint 397.76 SQM 321.00 127,682.31 299.00 118,931.50 246,613.80
Sub-Total For Painting Works 790,508.57
4.6 Wall Finishes
4.6.1 Exterior Walls 601.90 SQM 1,081.00 650,653.90 309.00 185,987.10 836,641.00
4.6.2 Interior Walls 873.32 SQM 691.60 603,988.11 395.20 345,136.06 949,124.18
Sub-Total For Wall Finishes 1,785,765.18
4.7 Floor Finishes
4.7.1 Polished Concrete by Vastech 170.45 SQM BY CONTRACTOR
Sub-Total For Floor Finishes -
4.8 Roofing Works
4.8.1 Installation of Roofing, Gutter, Capping, Flashing and Insulation 119.68 SQM 2,550.00 305,184.00 510.00 61,036.80 366,220.80
Sub-Total For Roofing Works 366,220.80
Total for Architectural Works 4,208,860.20
V. PLUMBING WORKS
5.1 Septic Tank and Catch Basin / Area Drain
5.1.1 Excavation 6.55 CU.M - - 589.00 3,859.13 3,859.13
5.1.2 Reinforcement 108.59 KGS 90.30 9,805.86 13.00 1,411.70 11,217.55
5.1.3 Formworks 2.28 SQM 1,204.00 2,745.12 127.00 289.56 3,034.68
5.1.4 Concreting 1.23 CU.M 7,883.22 9,696.36 658.00 809.34 10,505.70
5.1.5 6" CHB 45.75 SQM 1,032.00 47,214.00 206.00 9,424.50 56,638.50
5.1.6 Plastering 47.10 SQM 205.00 9,655.50 618.00 29,107.80 38,763.30
Sub-Total For Septic Tank 124,018.86
5.2 Roughing-ins 352.66 LM 695.00 245,097.31 103.00 36,323.77 281,421.08
5.3 Chipping Works 92.14 LM 102.00 9,398.08 130.00 11,977.94 21,376.02
5.4 Concrete Restoration 12.74 SQM 1,473.00 18,765.22 252.00 3,210.34 21,975.56
5.5 Installation of Plumbing Fixtures
5.5.1 Lavatory 6.00 SETS OSM 850.00 5,100.00 5,100.00
5.5.2 Water Closet 4.00 SETS OSM 1,100.00 4,400.00 4,400.00
5.5.3 Hose Bibb / Faucets 13.00 SETS OSM 350.00 4,550.00 4,550.00
5.5.4 Kitchen Sink 2.00 SETS OSM 800.00 1,600.00 1,600.00
5.5.5 Shower Head 2.00 SETS OSM 450.00 900.00 900.00
5.5.6 Floor Drain 1.00 LOT OSM 5,000.00 5,000.00 5,000.00
5.5.7 Water Heater 1.00 LOT OSM - - -
Sub-Total For Installation of Plumbing Fixtures 21,550.00
Total for Plumbing Works 470,341.52
VI. ELECTRICAL WORKS
6.1 Roughing-ins 909.94 LM 234.00 212,925.38 108.00 98,273.25 311,198.63
6.2 Chipping Works 165.14 LM 107.00 17,669.98 130.00 21,468.20 39,138.18
6.3 Concrete Restoration 12.58 SQM 1,473.00 18,535.74 253.00 3,183.67 21,719.41
6.4 Wires Pulling 1,668.20 LM 77.00 128,451.25 35.00 58,386.93 186,838.18
6.5 Panel Board 2.00 LOT 47,450.00 94,900.00 1,476.26 2,952.52 97,852.52
6.6 Installation of Convenience Outlets and Switches 103.00 SET OSM 119.70 12,329.10 12,329.10
6.7 Auxiliary Outlets : LAN, Cable, Data, telephone 1.00 LOT OSM - - -
6.8 CCTV Installation (Supply and Install) 1.00 LOT BY OTHERS
6.9 Installation of Lighting Fixtures 65.00 SET OSM 250.00 16,250.00 16,250.00
7.10 Installation of Strip Lights 48.80 LM OSM 310.00 15,128.00 15,128.00
7.11 Testing and Commissioning 1.00 LOT - 50,000.00 50,000.00 50,000.00
Total for Electrical Works 750,454.01
Over-All Estimated Project Cost 13,460,000.00
ITEM MATERIALS LABOR
OWNER SUPPLIED MATERIALS QTY UNIT AMOUNT
NO. UNIT COST AMOUNT UNIT COST AMOUNT
1.0 CARPENTRY WORKS
4.1.1 Door Jambs and Finishing Hardware
4.1.1.1 1100x2150mm Wooden Door Jamb 6.00 SETS
4.1.1.2 900x2150mm Wooden Door Jamb 1.00 SET
4.1.1.3 1300x3000mm Wooden Door Jamb 1.00 SET
4.1.1.4 800x2150mm PVC Flush Door Jamb 3.00 SETS
4.1.1.5 Aluminum Door Jamb 3.00 SETS
4.1.2 Doors and Finishing Hardware
4.1.2.1 1000x2100mm Panel Door 6.00 SETS
4.1.2.2 800x2100mm Panel Door 1.00 SET
4.1.2.3 1200x2950mm Panel Door 1.00 SET
4.1.2.4 700x2100mm PVC Flush Door 3.00 SETS
4.1.2.5 Aluminum Door Jamb 3.00 SETS
4.1.3 Aluminum Windows
4.1.4 Automatic Gate 1.00 SET
4.1.5 Glass Railings 1.00 LOT
4.1.6 Stair Planks and Stair Handrails 1.00 LOT
4.1.7 Cabinetry 1.00 LOT
4.1.7.1 Kicthen Cabinets
4.1.7.2 Bedroom Closet
4.1.7.3 Walk-in Closet
4.1.7.4 Storage Cabinet
 1.0 TILING WORKS
1.1 Wall Tiles 85.92 SQM
1.2 Floor Tiles 47.85 SQM
1.3 Stone Works (Kicthen counter etc.) 1.00 LOT
2.0 PLUMBING FIXTURES
2.1 Lavatory 6.00 SETS
2.2 Water Closet 4.00 SETS
2.3 Hose Bibb / Faucets 13.00 SETS
2.4 Kitchen Sink 2.00 SETS
2.5 Shower Head 2.00 SETS
2.6 Floor Drain 1.00 LOT
3.0 ELECTRICAL DEVICES
3.1 Convenience Outlet 1.00 LOT
3.2 Switches 1.00 LOT
3.3 Lighting Fixtures 65.00 SET
3.4 Strip Lights 48.80 LM
Total Owner Supplied Materials
* THIS PROPOSAL AMOUNT SHALL BE VALID FOR 30 DAYS FROM THE DATE OF SUBMISSION *

EXCLUDED IN CONTRACT:
1.0 OCCUPANCY PERMIT PROCESSING
2.0 GCLI / CARI / SURETY BOND / PERFORMANCE AND MATERIAL BONDS, AND OTHER INSURANCES

Prepared by: Approved by:

Dasmin Anne Depacaquibo Mr. Michael Gallego Mr. Luther Gumia

Project Engineer Project Owner Project Owner

Submitted by:

Sheree Ann Cruz-Acutina

JKL Designs, CEO
PROJECT : 3 Storey Residence
OWNER : Mr. Michael Gallego and Mr. Luther Gumia
LOCATION : 114 K7th Street, East Kamias, Kamias, Quezon City
SUBJECT : Progress Billing No. 1

STATEMENT OF ACCOMPLISHED WORKS

ITEM CONTRACT AMOUNT ACCOMPLISHMENT AMOUNT
DESCRIPTION UNIT UNIT PRICE
NO. QUANTITY AMOUNT WT% PREVIOUS THIS WEEK TO DATE AMOUNT WT% QUANTITY AMOUNT WT%
I. GENERAL REQUIREMENTS
1.1 Mobilization/ Demobilization LOT 64,944.00 1.00 64,944.00 0.48% 0.50 0.50 32,472.00 0.24% 0.50 32,472.00 0.24%
1.2 Transportation of workers, Supervisions and Site Inspection LOT 170,352.00 1.00 170,352.00 1.27% 0.40 0.40 68,140.80 0.51% 0.60 102,211.20 0.76%
1.3 Disposal of Construction Debris / Hauling LOT 254,584.00 1.00 254,584.00 1.89% 0.50 0.50 127,292.00 0.95% 0.50 127,292.00 0.95%
1.4 Temporary Facilities LOT 152,207.00 1.00 152,207.00 1.13% 1.00 1.00 152,207.00 1.13% - - 0.00%
1.5 Safety & Health, and Personal Protective Equipment LOT 205,300.00 1.00 205,300.00 1.53% 1.00 1.00 205,300.00 1.53% - - 0.00%
1.6 Tools and Equipment LOT 121,680.00 1.00 121,680.00 0.90% 0.40 0.40 48,672.00 0.36% 0.60 73,008.00 0.54%
1.7 Barangay Clearances, NBI and applicable permits and clearances LOT 21,125.00 1.00 21,125.00 0.16% 1.00 1.00 21,125.00 0.16% - - 0.00%
Total For General Requirements 990,192.00 7.36% 655,208.80 4.87% 334,983.20 2.49%
II. SITE WORKS
2.1 Site Preparation SQM 678.00 180.00 122,040.00 0.91% 180.00 180.00 122,040.00 0.91% - - 0.00%
2.2 Demolition Works LOT 120,250.00 1.00 120,250.00 0.89% 0.90 0.90 108,225.00 0.80% 0.10 12,025.00 0.09%
2.3 Excavation CU.M 589.00 117.23 69,048.23 0.51% 111.37 111.37 65,595.82 0.49% 5.86 3,452.41 0.03%
2.4 Backfill and Compaction CU.M 491.00 85.70 42,079.19 0.31% 81.42 81.42 39,975.23 0.30% 4.29 2,103.96 0.02%
2.5 Gravel Bedding CU.M 3,618.00 21.58 78,072.46 0.58% 14.03 14.03 50,747.10 0.38% 7.55 27,325.36 0.20%
2.6 Soil Poisoning SQM 337.50 155.85 52,599.38 0.39% 77.93 77.93 26,299.69 0.20% 77.93 26,299.69 0.20%
Total For Site Works 484,089.26 3.60% 412,882.84 3.07% 71,206.42 0.53%
III. STRUCTURAL WORKS
3.1 Reinforcement KGS 103.30 16,041.57 1,657,094.04 12.31% 12,313.03 12,313.03 1,271,935.96 9.45% 3,728.54 385,158.08 2.86%
3.2 Formworks SQM 1,331.00 795.47 1,058,769.90 7.87% 614.63 614.63 818,072.53 6.08% 180.84 240,697.37 1.79%
3.3 Concreting (footing, ftb, beams, columns, stairs, and floor slabs) CU.M 8,541.22 115.93 990,190.47 7.36% 95.84 95.84 818,590.52 6.08% 20.09 171,599.94 1.27%
3.4 Vapor Barrier Installation SQM 184.00 180.00 33,120.00 0.25% - - 0.00% 180.00 33,120.00 0.25%
3.5 Roof Framing KGS 269.70 1,747.81 471,385.59 3.50% - - 0.00% 1,747.81 471,385.59 3.50%
3.6 Masonry Works - - - 0.00% - - 0.00% - - 0.00%
3.6.1 6" CHB SQM 1,238.00 680.16 842,035.60 6.26% 272.06 272.06 336,814.24 2.50% 408.09 505,221.36 3.75%
3.6.2 4" CHB SQM 1,048.00 142.51 149,352.58 1.11% 49.88 49.88 52,273.40 0.39% 92.63 97,079.17 0.72%
3.6.3 Plastering SQM 823.00 1,645.34 1,354,114.82 10.06% - - 0.00% 1,645.34 1,354,114.82 10.06%
Total For Structural Works 6,556,063.01 48.71% 3,297,686.66 24.50% 3,258,376.35 24.21%
IV. ARCHITECTURAL WORKS
4.1 Carpentry Works
4.1.1 Door Jambs and Finishing Hardware (LABOR AND CONSUMABLES ONLY)
4.1.1.1 1100x2150mm Wooden Door Jamb SETS 2,828.00 6.00 16,968.00 0.13% - - 0.00% 6.00 16,968.00 0.13%
4.1.1.2 900x2150mm Wooden Door Jamb SET 2,828.00 1.00 2,828.00 0.02% - - 0.00% 1.00 2,828.00 0.02%
4.1.1.3 1300x3000mm Wooden Door Jamb SET 2,828.00 1.00 2,828.00 0.02% - - 0.00% 1.00 2,828.00 0.02%
4.1.1.4 800x2150mm PVC Flush Door Jamb SETS 1,268.00 3.00 3,804.00 0.03% - - 0.00% 3.00 3,804.00 0.03%
4.1.2 Doors and Finishing Hardware (LABOR AND CONSUMABLES ONLY) - 0.00% - -
4.1.2.1 1000x2100mm Panel Door SETS 1,260.00 6.00 7,560.00 0.06% - - 0.00% 6.00 7,560.00 0.06%
4.1.2.2 800x2100mm Panel Door SET 1,260.00 1.00 1,260.00 0.01% - - 0.00% 1.00 1,260.00 0.01%
4.1.2.3 1200x2950mm Panel Door SET 1,260.00 1.00 1,260.00 0.01% - - 0.00% 1.00 1,260.00 0.01%
4.1.2.4 700x2100mm PVC Flush Door SETS 949.00 3.00 2,847.00 0.02% - - 0.00% 3.00 2,847.00 0.02%
Sub-Total For Carpentry Works 39,355.00 0.29% - 0.00% 39,355.00 0.29%
4.2 Ceiling Works
4.2.1 12mm THK MR Gypsum Board SQM 2,263.00 76.76 173,707.88 1.29% - - 0.00% 76.76 173,707.88 1.29%
4.2.2 9mm THK Gypsum Board SQM 2,084.00 266.41 555,198.44 4.12% - - 0.00% 266.41 555,198.44 4.12%
4.2.3 12mm THK Hardie Senepa SQM 2,127.00 15.60 33,181.20 0.25% - - 0.00% 15.60 33,181.20 0.25%
Sub-Total For Ceiling Works 762,087.52 5.66% - 0.00% 762,087.52 5.66%
4.3 Tiling Works (LABOR AND CONSUMABLES ONLY)
4.3.1 T&B Wall Tiles SQM 834.00 85.92 71,657.28 0.53% - - 0.00% 85.92 71,657.28 0.53%
4.3.2 T&B Floor Tiles SQM 697.00 47.85 33,351.45 0.25% - - 0.00% 47.85 33,351.45 0.25%
Sub-Total For Tiling Works 105,008.73 0.78% - 0.00% 105,008.73 0.78%
 4.4 Cementitious Waterproofing
4.4.1 Balcony SQM 940.00 26.06 24,496.40 0.18% - - 0.00% 26.06 24,496.40 0.18%
4.4.2 Toilet & Bath SQM 800.00 48.73 38,984.00 0.29% - - 0.00% 48.73 38,984.00 0.29%
4.4.3 Exterior Wall / Firewall SQM 1,030.00 287.80 296,434.00 2.20% - - 0.00% 287.80 296,434.00 2.20%
Sub-Total For Cementitious Waterproofing 359,914.40 2.67% - 0.00% 359,914.40 2.67%
4.5 Painting Works
4.5.1 Ceiling SQM 1,467.00 343.81 504,369.27 3.75% - - 0.00% 343.81 504,369.27 3.75%
4.5.2 Varnishing Works SQM 700.00 56.47 39,525.50 0.29% - - 0.00% 56.47 39,525.50 0.29%
4.5.3 Steel Paint SQM 620.00 397.76 246,613.80 1.83% - - 0.00% 397.76 246,613.80 1.83%
Sub-Total For Painting Works 790,508.57 5.87% - 0.00% 790,508.57 5.87%
4.6 Wall Finishes
4.6.1 Exterior Walls SQM 1,390.00 601.90 836,641.00 6.22% - - 0.00% 601.90 836,641.00 6.22%
4.6.2 Interior Walls SQM 1,086.80 873.32 949,124.18 7.05% - - 0.00% 873.32 949,124.18 7.05%
Sub-Total For Wall Finishes 1,785,765.18 13.27% - 0.00% 1,785,765.18 13.27%
4.8 Roofing Works
4.8.1 Installation of Roofing, Gutter, Capping, Flashing and Insulation SQM 3,060.00 119.68 366,220.80 2.72% - - 0.00% 119.68 366,220.80 2.72%
Sub-Total For Roofing Works 366,220.80 2.72% - 0.00% 366,220.80 2.72%
Total for Architectural Works 4,208,860.20 31.27% - 0.00% 4,208,860.20 31.27%
V. PLUMBING WORKS
5.1 Septic Tank and Catch Basin / Area Drain
5.1.1 Excavation CU.M 589.00 6.55 3,859.13 0.03% 6.55 6.55 3,859.13 0.03% - - 0.00%
5.1.2 Reinforcement KGS 103.30 108.59 11,217.55 0.08% 108.59 108.59 11,217.55 0.08% - - 0.00%
5.1.3 Formworks SQM 1,331.00 2.28 3,034.68 0.02% 2.28 2.28 3,034.68 0.02% - - 0.00%
5.1.4 Concreting CU.M 8,541.22 1.23 10,505.70 0.08% 1.23 1.23 10,505.70 0.08% - - 0.00%
5.1.5 6" CHB SQM 1,238.00 45.75 56,638.50 0.42% 45.75 45.75 56,638.50 0.42% - - 0.00%
5.1.6 Plastering SQM 823.00 47.10 38,763.30 0.29% 47.10 47.10 38,763.30 0.29% - - 0.00%
Sub-Total For Septic Tank 124,018.86 0.92% 0.92% -
5.2 Roughing-ins LM 798.00 352.66 281,421.08 2.09% 117.55 117.55 93,807.03 0.70% 235.11 187,614.06 1.39%
5.3 Chipping Works LM 232.00 92.14 21,376.02 0.16% 13.82 13.82 3,206.40 0.02% 78.32 18,169.61 0.13%
5.4 Concrete Restoration SQM 1,725.00 12.74 21,975.56 0.16% - - 0.00% 12.74 21,975.56 0.16%
5.5 Installation of Plumbing Fixtures - 0.00% - 0.00%
5.5.1 Lavatory SETS 850.00 6.00 5,100.00 0.04% - - 0.00% 6.00 5,100.00 0.04%
5.5.2 Water Closet SETS 1,100.00 4.00 4,400.00 0.03% - - 0.00% 4.00 4,400.00 0.03%
5.5.3 Hose Bibb / Faucets SETS 350.00 13.00 4,550.00 0.03% - - 0.00% 13.00 4,550.00 0.03%
5.5.4 Kitchen Sink SETS 800.00 2.00 1,600.00 0.01% - - 0.00% 2.00 1,600.00 0.01%
5.5.5 Shower Head SETS 450.00 2.00 900.00 0.01% - - 0.00% 2.00 900.00 0.01%
5.5.6 Floor Drain LOT 5,000.00 1.00 5,000.00 0.04% - - 0.00% 1.00 5,000.00 0.04%
Sub-Total For Installation of Plumbing Fixtures 346,322.66 2.57% 97,013.43 0.72% 249,309.23 1.85%
Total for Plumbing Works 470,341.52 3.49% 97,013.43 1.64% 249,309.23 1.85%
VI. ELECTRICAL WORKS
6.1 Roughing-ins LM 342.00 909.94 311,198.63 2.31% 303.31 303.31 103,732.88 0.77% 606.63 207,465.75 1.54%
6.2 Chipping Works LM 237.00 165.14 39,138.18 0.29% 33.03 33.03 7,827.64 0.06% 132.11 31,310.54 0.23%
6.3 Concrete Restoration SQM 1,726.00 12.58 21,719.41 0.16% - - 0.00% 12.58 21,719.41 0.16%
6.4 Wires Pulling LM 112.00 1,668.20 186,838.18 1.39% - - 0.00% 1,668.20 186,838.18 1.39%
6.5 Panel Board LOT 48,926.26 2.00 97,852.52 0.73% - - 0.00% 2.00 97,852.52 0.73%
6.6 Installation of Convenience Outlets and Switches SET 119.70 103.00 12,329.10 0.09% - - 0.00% 103.00 12,329.10 0.09%
6.7 Auxiliary Outlets : LAN, Cable, Data, telephone LOT - 1.00 - 0.00% - - 0.00% 1.00 - 0.00%
6.9 Installation of Lighting Fixtures SET 250.00 65.00 16,250.00 0.12% - - 0.00% 65.00 16,250.00 0.12%
7.10 Installation of Strip Lights LM 310.00 48.80 15,128.00 0.11% - - 0.00% 48.80 15,128.00 0.11%
7.11 Testing and Commissioning LOT 50,000.00 1.00 50,000.00 0.37% - - 0.00% 1.00 50,000.00 0.37%
Total for Electrical Works 750,454.01 5.58% 111,560.51 0.83% 638,893.50 4.75%
Over-All Estimated Project Cost 13,460,000.00 100.00% 4,574,352.24 34.91% 8,761,628.90 65.09%

Prepared by: Approved by:

Dasmin Anne Depacaquibo Mr. Michael Gallego Mr. Luther Gumia

Project Engineer Project Owner Project Owner

Submitted by:

Sheree Ann Cruz-Acutina

JKL Designs, CEO
PROJECT : 3 Storey Residence
OWNER : Mr. Michael Gallego and Mr. Luther Gumia
LOCATION : 114 K7th Street, East Kamias, Kamias, Quezon City
SUBJECT : Progress Billing No. 2

STATEMENT OF ACCOMPLISHED WORKS

ITEM CONTRACT AMOUNT ACCOMPLISHMENT AMOUNT
DESCRIPTION UNIT UNIT PRICE
NO. QUANTITY AMOUNT WT% PREVIOUS THIS WEEK TO DATE AMOUNT WT% QUANTITY AMOUNT WT%
I. GENERAL REQUIREMENTS
1.1 Mobilization/ Demobilization LOT 64,944.00 1.00 64,944.00 0.48% 0.50 0.50 32,472.00 0.24% 0.50 32,472.00 0.24%
1.2 Transportation of workers, Supervisions and Site Inspectio LOT 170,352.00 1.00 170,352.00 1.27% 0.65 0.65 110,728.80 0.82% 0.35 59,623.20 0.44%
1.3 Disposal of Construction Debris / Hauling LOT 254,584.00 1.00 254,584.00 1.89% 0.75 0.75 190,938.00 1.42% 0.25 63,646.00 0.47%
1.4 Temporary Facilities LOT 152,207.00 1.00 152,207.00 1.13% 1.00 1.00 152,207.00 1.13% - - 0.00%
1.5 Safety & Health, and Personal Protective Equipment LOT 205,300.00 1.00 205,300.00 1.53% 1.00 1.00 205,300.00 1.53% - - 0.00%
1.6 Tools and Equipment LOT 121,680.00 1.00 121,680.00 0.90% 0.65 0.65 79,092.00 0.59% 0.35 42,588.00 0.32%
1.7 Barangay Clearances, NBI and applicable permits and clear LOT 21,125.00 1.00 21,125.00 0.16% 1.00 1.00 21,125.00 0.16% - - 0.00%
Total For General Requirements 990,192.00 7.36% 791,862.80 5.88% 198,329.20 1.47%
II. SITE WORKS
2.1 Site Preparation SQM 678.00 180.00 122,040.00 0.91% 180.00 180.00 122,040.00 0.91% - - 0.00%
2.2 Demolition Works LOT 120,250.00 1.00 120,250.00 0.89% 0.93 0.93 111,832.50 0.83% 0.07 8,417.50 0.06%
2.3 Excavation CU.M 589.00 117.23 69,048.23 0.51% 114.89 114.89 67,667.27 0.50% 2.34 1,380.96 0.01%
2.4 Backfill and Compaction CU.M 491.00 85.70 42,079.19 0.31% 83.99 83.99 41,237.61 0.31% 1.71 841.58 0.01%
2.5 Gravel Bedding CU.M 3,618.00 21.58 78,072.46 0.58% 21.15 21.15 76,511.01 0.57% 0.43 1,561.45 0.01%
2.6 Soil Poisoning SQM 337.50 155.85 52,599.38 0.39% 155.85 155.85 52,599.38 0.39% - - 0.00%
Total For Site Works 484,089.26 3.60% 471,887.76 3.51% 12,201.50 0.09%
III. STRUCTURAL WORKS
3.1 Reinforcement KGS 103.30 16,041.57 1,657,094.04 12.31% 15,022.95 15,022.95 1,551,870.95 11.53% 1,018.62 105,223.09 0.78%
3.2 Formworks SQM 1,331.00 795.47 1,058,769.90 7.87% 705.74 705.74 939,342.60 6.98% 89.73 119,427.30 0.89%
3.3 Concreting (footing, ftb, beams, columns, stairs, and floor s CU.M 8,541.22 115.93 990,190.47 7.36% 108.02 108.02 922,629.99 6.85% 7.91 67,560.48 0.50%
3.4 Vapor Barrier Installation SQM 184.00 180.00 33,120.00 0.25% 180.00 180.00 33,120.00 0.25% - - 0.00%
3.5 Roof Framing KGS 269.70 1,747.81 471,385.59 3.50% - - 0.00% 1,747.81 471,385.59 3.50%
3.6 Masonry Works - - - 0.00% - - 0.00% - - 0.00%
3.6.1 6" CHB SQM 1,238.00 680.16 842,035.60 6.26% 442.10 442.10 547,323.14 4.07% 238.06 294,712.46 2.19%
3.6.2 4" CHB SQM 1,048.00 142.51 149,352.58 1.11% 49.88 49.88 52,273.40 0.39% 92.63 97,079.17 0.72%
3.6.3 Plastering SQM 823.00 1,645.34 1,354,114.82 10.06% 740.40 740.40 609,351.67 4.53% 904.94 744,763.15 5.53%
Total For Structural Works 6,556,063.01 48.71% 4,655,911.75 34.59% 1,900,151.26 14.12%
IV. ARCHITECTURAL WORKS
4.1 Carpentry Works
4.1.1 Door Jambs and Finishing Hardware (LABOR AND CONSUMABLES ONLY)
4.1.1.1 1100x2150mm Wooden Door Jamb SETS 2,828.00 6.00 16,968.00 0.13% - - 0.00% 6.00 16,968.00 0.13%
4.1.1.2 900x2150mm Wooden Door Jamb SET 2,828.00 1.00 2,828.00 0.02% - - 0.00% 1.00 2,828.00 0.02%
4.1.1.3 1300x3000mm Wooden Door Jamb SET 2,828.00 1.00 2,828.00 0.02% - - 0.00% 1.00 2,828.00 0.02%
4.1.1.4 800x2150mm PVC Flush Door Jamb SETS 1,268.00 3.00 3,804.00 0.03% - - 0.00% 3.00 3,804.00 0.03%
4.1.2 Doors and Finishing Hardware (LABOR AND CONSUMABLES ONLY) - 0.00% - -
4.1.2.1 1000x2100mm Panel Door SETS 1,260.00 6.00 7,560.00 0.06% - - 0.00% 6.00 7,560.00 0.06%
4.1.2.2 800x2100mm Panel Door SET 1,260.00 1.00 1,260.00 0.01% - - 0.00% 1.00 1,260.00 0.01%
4.1.2.3 1200x2950mm Panel Door SET 1,260.00 1.00 1,260.00 0.01% - - 0.00% 1.00 1,260.00 0.01%
4.1.2.4 700x2100mm PVC Flush Door SETS 949.00 3.00 2,847.00 0.02% - - 0.00% 3.00 2,847.00 0.02%
Sub-Total For Carpentry Works 39,355.00 0.29% - 0.00% 39,355.00 0.29%
4.2 Ceiling Works
4.2.1 12mm THK MR Gypsum Board SQM 2,263.00 76.76 173,707.88 1.29% - - 0.00% 76.76 173,707.88 1.29%
4.2.2 9mm THK Gypsum Board SQM 2,084.00 266.41 555,198.44 4.12% - - 0.00% 266.41 555,198.44 4.12%
4.2.3 12mm THK Hardie Senepa SQM 2,127.00 15.60 33,181.20 0.25% - - 0.00% 15.60 33,181.20 0.25%
Sub-Total For Ceiling Works 762,087.52 5.66% - 0.00% 762,087.52 5.66%
4.3 Tiling Works (LABOR AND CONSUMABLES ONLY)
4.3.1 T&B Wall Tiles SQM 834.00 85.92 71,657.28 0.53% - - 0.00% 85.92 71,657.28 0.53%
4.3.2 T&B Floor Tiles SQM 697.00 47.85 33,351.45 0.25% - - 0.00% 47.85 33,351.45 0.25%
Sub-Total For Tiling Works 105,008.73 0.78% - 0.00% 105,008.73 0.78%
 4.4 Cementitious Waterproofing
4.4.1 Balcony SQM 940.00 26.06 24,496.40 0.18% - - 0.00% 26.06 24,496.40 0.18%
4.4.2 Toilet & Bath SQM 800.00 48.73 38,984.00 0.29% - - 0.00% 48.73 38,984.00 0.29%
4.4.3 Exterior Wall / Firewall SQM 1,030.00 287.80 296,434.00 2.20% - - 0.00% 287.80 296,434.00 2.20%
Sub-Total For Cementitious Waterproofing 359,914.40 2.67% - 0.00% 359,914.40 2.67%
4.5 Painting Works
4.5.1 Ceiling SQM 1,467.00 343.81 504,369.27 3.75% - - 0.00% 343.81 504,369.27 3.75%
4.5.2 Varnishing Works SQM 700.00 56.47 39,525.50 0.29% - - 0.00% 56.47 39,525.50 0.29%
4.5.3 Steel Paint SQM 620.00 397.76 246,613.80 1.83% - - 0.00% 397.76 246,613.80 1.83%
Sub-Total For Painting Works 790,508.57 5.87% - 0.00% 790,508.57 5.87%
4.6 Wall Finishes (Stucco Finish)
4.6.1 Exterior Walls SQM 1,390.00 601.90 836,641.00 6.22% - - 0.00% 601.90 836,641.00 6.22%
4.6.2 Interior Walls SQM 1,086.80 873.32 949,124.18 7.05% - - 0.00% 873.32 949,124.18 7.05%
Sub-Total For Wall Finishes 1,785,765.18 13.27% - 0.00% 1,785,765.18 13.27%
4.8 Roofing Works
4.8.1 Installation of Roofing, Gutter, Capping, Flashing an SQM 3,060.00 119.68 366,220.80 2.72% - - 0.00% 119.68 366,220.80 2.72%
Sub-Total For Roofing Works 366,220.80 2.72% - 0.00% 366,220.80 2.72%
Total for Architectural Works 4,208,860.20 31.27% - 0.00% 4,208,860.20 31.27%
V. PLUMBING WORKS
5.1 Septic Tank and Catch Basin / Area Drain
5.1.1 Excavation CU.M 589.00 6.55 3,859.13 0.03% 6.55 6.55 3,859.13 0.03% - - 0.00%
5.1.2 Reinforcement KGS 103.30 108.59 11,217.55 0.08% 108.59 108.59 11,217.55 0.08% - - 0.00%
5.1.3 Formworks SQM 1,331.00 2.28 3,034.68 0.02% 2.28 2.28 3,034.68 0.02% - - 0.00%
5.1.4 Concreting CU.M 8,541.22 1.23 10,505.70 0.08% 1.23 1.23 10,505.70 0.08% - - 0.00%
5.1.5 6" CHB SQM 1,238.00 45.75 56,638.50 0.42% 45.75 45.75 56,638.50 0.42% - - 0.00%
5.1.6 Plastering SQM 823.00 47.10 38,763.30 0.29% 47.10 47.10 38,763.30 0.29% - - 0.00%
Sub-Total For Septic Tank 124,018.86 0.92% 124,018.86 0.92% -
5.2 Roughing-ins LM 798.00 352.66 281,421.08 2.09% 299.76 299.76 239,207.92 1.78% 52.90 42,213.16 0.31%
5.3 Chipping Works LM 232.00 92.14 21,376.02 0.16% 41.46 41.46 9,619.21 0.07% 50.68 11,756.81 0.09%
5.4 Concrete Restoration SQM 1,725.00 12.74 21,975.56 0.16% 4.46 4.46 7,691.45 0.06% 8.28 14,284.12 0.11%
5.5 Installation of Plumbing Fixtures - 0.00% - 0.00%
5.5.1 Lavatory SETS 850.00 6.00 5,100.00 0.04% - - 0.00% 6.00 5,100.00 0.04%
5.5.2 Water Closet SETS 1,100.00 4.00 4,400.00 0.03% - - 0.00% 4.00 4,400.00 0.03%
5.5.3 Hose Bibb / Faucets SETS 350.00 13.00 4,550.00 0.03% - - 0.00% 13.00 4,550.00 0.03%
5.5.4 Kitchen Sink SETS 800.00 2.00 1,600.00 0.01% - - 0.00% 2.00 1,600.00 0.01%
5.5.5 Shower Head SETS 450.00 2.00 900.00 0.01% - - 0.00% 2.00 900.00 0.01%
5.5.6 Floor Drain LOT 5,000.00 1.00 5,000.00 0.04% - - 0.00% 1.00 5,000.00 0.04%
Sub-Total For Installation of Plumbing Fixtures 346,322.66 2.57% 256,518.58 1.91% 89,804.09 0.67%
Total for Plumbing Works 470,341.52 3.49% 380,537.44 2.83% 89,804.09 0.67%
VI. ELECTRICAL WORKS
6.1 Roughing-ins LM 342.00 909.94 311,198.63 2.31% 682.45 682.45 233,398.97 1.73% 227.48 77,799.66 0.58%
6.2 Chipping Works LM 237.00 165.14 39,138.18 0.29% 74.31 74.31 17,612.18 0.13% 90.83 21,526.00 0.16%
6.3 Concrete Restoration SQM 1,726.00 12.58 21,719.41 0.16% 4.40 4.40 7,601.79 0.06% 8.18 14,117.62 0.10%
6.4 Wires Pulling LM 112.00 1,668.20 186,838.18 1.39% - - 0.00% 1,668.20 186,838.18 1.39%
6.5 Panel Board LOT 48,926.26 2.00 97,852.52 0.73% - - 0.00% 2.00 97,852.52 0.73%
6.6 Installation of Convenience Outlets and Switches SET 119.70 103.00 12,329.10 0.09% - - 0.00% 103.00 12,329.10 0.09%
6.7 Auxiliary Outlets : LAN, Cable, Data, telephone LOT - 1.00 - 0.00% - - 0.00% 1.00 - 0.00%
6.9 Installation of Lighting Fixtures SET 250.00 65.00 16,250.00 0.12% - - 0.00% 65.00 16,250.00 0.12%
7.10 Installation of Strip Lights LM 310.00 48.80 15,128.00 0.11% - - 0.00% 48.80 15,128.00 0.11%
7.11 Testing and Commissioning LOT 50,000.00 1.00 50,000.00 0.37% - - 0.00% 1.00 50,000.00 0.37%
Total for Electrical Works 750,454.01 5.58% 258,612.94 1.92% 491,841.07 3.65%
Over-All Estimated Project Cost 13,460,000.00 100.0% 6,558,812.70 48.73% 6,901,187.31 51.27%

Prepared by: Submitted by: Approved by:

Dasmin Anne Depacaquibo Sheree Ann Cruz-Acutina Mr. Michael Gallego Mr. Luther Gumia
Project Engineer JKL Designs, CEO Project Owner Project Owner
PROJECT : 3 Storey Residence
OWNER : Mr. Michael Gallego and Mr. Luther Gumia
LOCATION : 114 K7th Street, East Kamias, Kamias, Quezon City
SUBJECT : Progress Billing No. 2

STATEMENT OF ACCOMPLISHED WORKS

ITEM CONTRACT AMOUNT ACCOMPLISHMENT AMOUNT
DESCRIPTION UNIT UNIT PRICE
NO. QUANTITY AMOUNT WT% PREVIOUS THIS WEEK TO DATE AMOUNT WT% QUANTITY AMOUNT WT%
I. GENERAL REQUIREMENTS
1.1 Mobilization/ Demobilization LOT 64,944.00 1.00 64,944.00 0.48% 0.50 0.50 32,472.00 0.24% 0.50 32,472.00 0.24%
1.2 Transportation of workers, Supervisions and Site Inspectio LOT 170,352.00 1.00 170,352.00 1.27% 0.65 0.65 110,728.80 0.82% 0.35 59,623.20 0.44%
1.3 Disposal of Construction Debris / Hauling LOT 254,584.00 1.00 254,584.00 1.89% 0.80 0.80 203,667.20 1.51% 0.20 50,916.80 0.38%
1.4 Temporary Facilities LOT 152,207.00 1.00 152,207.00 1.13% 1.00 1.00 152,207.00 1.13% - - 0.00%
1.5 Safety & Health, and Personal Protective Equipment LOT 205,300.00 1.00 205,300.00 1.53% 1.00 1.00 205,300.00 1.53% - - 0.00%
1.6 Tools and Equipment LOT 121,680.00 1.00 121,680.00 0.90% 0.65 0.65 79,092.00 0.59% 0.35 42,588.00 0.32%
1.7 Barangay Clearances, NBI and applicable permits and clear LOT 21,125.00 1.00 21,125.00 0.16% 1.00 1.00 21,125.00 0.16% - - 0.00%
Total For General Requirements 990,192.00 7.36% 804,592.00 5.98% 185,600.00 1.38%
II. SITE WORKS
2.1 Site Preparation SQM 678.00 180.00 122,040.00 0.91% 180.00 180.00 122,040.00 0.91% - - 0.00%
2.2 Demolition Works LOT 120,250.00 1.00 120,250.00 0.89% 0.93 0.93 111,832.50 0.83% 0.07 8,417.50 0.06%
2.3 Excavation CU.M 589.00 117.23 69,048.23 0.51% 114.89 114.89 67,667.27 0.50% 2.34 1,380.96 0.01%
2.4 Backfill and Compaction CU.M 491.00 85.70 42,079.19 0.31% 83.99 83.99 41,237.61 0.31% 1.71 841.58 0.01%
2.5 Gravel Bedding CU.M 3,618.00 21.58 78,072.46 0.58% 21.15 21.15 76,511.01 0.57% 0.43 1,561.45 0.01%
2.6 Soil Poisoning SQM 337.50 155.85 52,599.38 0.39% 155.85 155.85 52,599.38 0.39% - - 0.00%
Total For Site Works 484,089.26 3.60% 471,887.76 3.51% 12,201.50 0.09%
III. STRUCTURAL WORKS
3.1 Reinforcement KGS 103.30 16,041.57 1,657,094.04 12.31% 15,458.63 15,458.63 1,596,876.61 11.86% 582.94 60,217.43 0.45%
3.2 Formworks SQM 1,331.00 795.47 1,058,769.90 7.87% 760.99 760.99 1,012,876.36 7.53% 34.48 45,893.55 0.34%
3.3 Concreting (footing, ftb, beams, columns, stairs, and floor s CU.M 8,541.22 115.93 990,190.47 7.36% 109.32 109.32 933,717.63 6.94% 6.61 56,472.84 0.42%
3.4 Vapor Barrier Installation SQM 184.00 180.00 33,120.00 0.25% 180.00 180.00 33,120.00 0.25% - - 0.00%
3.5 Roof Framing KGS 269.70 1,747.81 471,385.59 3.50% 349.56 349.56 94,277.12 0.70% 1,398.25 377,108.47 2.80%
3.6 Masonry Works - - - 0.00% - - 0.00% - - 0.00%
3.6.1 6" CHB SQM 1,238.00 680.16 842,035.60 6.26% 538.70 538.70 666,910.60 4.95% 141.46 175,125.00 1.30%
3.6.2 4" CHB SQM 1,048.00 142.51 149,352.58 1.11% 107.26 107.26 112,410.58 0.84% 35.25 36,942.00 0.27%
3.6.3 Plastering SQM 823.00 1,645.34 1,354,114.82 10.06% 1,174.80 1,174.80 966,863.69 7.18% 470.54 387,251.13 2.88%
Total For Structural Works 6,556,063.01 48.71% 5,417,052.58 40.25% 1,139,010.42 8.46%
IV. ARCHITECTURAL WORKS
4.1 Carpentry Works
4.1.1 Door Jambs and Finishing Hardware (LABOR AND CONSUMABLES ONLY)
4.1.1.1 1100x2150mm Wooden Door Jamb SETS 2,828.00 6.00 16,968.00 0.13% - - 0.00% 6.00 16,968.00 0.13%
4.1.1.2 900x2150mm Wooden Door Jamb SET 2,828.00 1.00 2,828.00 0.02% - - 0.00% 1.00 2,828.00 0.02%
4.1.1.3 1300x3000mm Wooden Door Jamb SET 2,828.00 1.00 2,828.00 0.02% - - 0.00% 1.00 2,828.00 0.02%
4.1.1.4 800x2150mm PVC Flush Door Jamb SETS 1,268.00 3.00 3,804.00 0.03% - - 0.00% 3.00 3,804.00 0.03%
4.1.2 Doors and Finishing Hardware (LABOR AND CONSUMABLES ONLY) - 0.00% - -
4.1.2.1 1000x2100mm Panel Door SETS 1,260.00 6.00 7,560.00 0.06% - - 0.00% 6.00 7,560.00 0.06%
4.1.2.2 800x2100mm Panel Door SET 1,260.00 1.00 1,260.00 0.01% - - 0.00% 1.00 1,260.00 0.01%
4.1.2.3 1200x2950mm Panel Door SET 1,260.00 1.00 1,260.00 0.01% - - 0.00% 1.00 1,260.00 0.01%
4.1.2.4 700x2100mm PVC Flush Door SETS 949.00 3.00 2,847.00 0.02% - - 0.00% 3.00 2,847.00 0.02%
Sub-Total For Carpentry Works 39,355.00 0.29% - 0.00% 39,355.00 0.29%
4.2 Ceiling Works
4.2.1 12mm THK MR Gypsum Board SQM 2,263.00 76.76 173,707.88 1.29% - - 0.00% 76.76 173,707.88 1.29%
4.2.2 9mm THK Gypsum Board SQM 2,084.00 266.41 555,198.44 4.12% - - 0.00% 266.41 555,198.44 4.12%
4.2.3 12mm THK Hardie Senepa SQM 2,127.00 15.60 33,181.20 0.25% - - 0.00% 15.60 33,181.20 0.25%
Sub-Total For Ceiling Works 762,087.52 5.66% - 0.00% 762,087.52 5.66%
4.3 Tiling Works (LABOR AND CONSUMABLES ONLY)
4.3.1 T&B Wall Tiles SQM 834.00 85.92 71,657.28 0.53% - - 0.00% 85.92 71,657.28 0.53%
4.3.2 T&B Floor Tiles SQM 697.00 47.85 33,351.45 0.25% - - 0.00% 47.85 33,351.45 0.25%
Sub-Total For Tiling Works 105,008.73 0.78% - 0.00% 105,008.73 0.78%
 4.4 Cementitious Waterproofing
4.4.1 Balcony SQM 940.00 26.06 24,496.40 0.18% - - 0.00% 26.06 24,496.40 0.18%
4.4.2 Toilet & Bath SQM 800.00 48.73 38,984.00 0.29% - - 0.00% 48.73 38,984.00 0.29%
4.4.3 Exterior Wall / Firewall SQM 1,030.00 287.80 296,434.00 2.20% - - 0.00% 287.80 296,434.00 2.20%
Sub-Total For Cementitious Waterproofing 359,914.40 2.67% - 0.00% 359,914.40 2.67%
4.5 Painting Works
4.5.1 Ceiling SQM 1,467.00 343.81 504,369.27 3.75% - - 0.00% 343.81 504,369.27 3.75%
4.5.2 Varnishing Works SQM 700.00 56.47 39,525.50 0.29% - - 0.00% 56.47 39,525.50 0.29%
4.5.3 Steel Paint SQM 620.00 397.76 246,613.80 1.83% - - 0.00% 397.76 246,613.80 1.83%
Sub-Total For Painting Works 790,508.57 5.87% - 0.00% 790,508.57 5.87%
4.6 Wall Finishes (Stucco Finish)
4.6.1 Exterior Walls SQM 1,390.00 601.90 836,641.00 6.22% - - 0.00% 601.90 836,641.00 6.22%
4.6.2 Interior Walls SQM 1,086.80 873.32 949,124.18 7.05% - - 0.00% 873.32 949,124.18 7.05%
Sub-Total For Wall Finishes 1,785,765.18 13.27% - 0.00% 1,785,765.18 13.27%
4.8 Roofing Works
4.8.1 Installation of Roofing, Gutter, Capping, Flashing an SQM 3,060.00 119.68 366,220.80 2.72% - - 0.00% 119.68 366,220.80 2.72%
Sub-Total For Roofing Works 366,220.80 2.72% - 0.00% 366,220.80 2.72%
Total for Architectural Works 4,208,860.20 31.27% - 0.00% 4,208,860.20 31.27%
V. PLUMBING WORKS
5.1 Septic Tank and Catch Basin / Area Drain
5.1.1 Excavation CU.M 589.00 6.55 3,859.13 0.03% 6.55 6.55 3,859.13 0.03% - - 0.00%
5.1.2 Reinforcement KGS 103.30 108.59 11,217.55 0.08% 108.59 108.59 11,217.55 0.08% - - 0.00%
5.1.3 Formworks SQM 1,331.00 2.28 3,034.68 0.02% 2.28 2.28 3,034.68 0.02% - - 0.00%
5.1.4 Concreting CU.M 8,541.22 1.23 10,505.70 0.08% 1.23 1.23 10,505.70 0.08% - - 0.00%
5.1.5 6" CHB SQM 1,238.00 45.75 56,638.50 0.42% 45.75 45.75 56,638.50 0.42% - - 0.00%
5.1.6 Plastering SQM 823.00 47.10 38,763.30 0.29% 47.10 47.10 38,763.30 0.29% - - 0.00%
Sub-Total For Septic Tank 124,018.86 0.92% 124,018.86 0.92% -
5.2 Roughing-ins LM 798.00 352.66 281,421.08 2.09% 317.39 317.39 253,278.98 1.88% 35.27 28,142.11 0.21%
5.3 Chipping Works LM 232.00 92.14 21,376.02 0.16% 78.32 78.32 18,169.61 0.13% 13.82 3,206.40 0.02%
5.4 Concrete Restoration SQM 1,725.00 12.74 21,975.56 0.16% 8.92 8.92 15,382.89 0.11% 3.82 6,592.67 0.05%
5.5 Installation of Plumbing Fixtures - 0.00% - 0.00%
5.5.1 Lavatory SETS 850.00 6.00 5,100.00 0.04% - - 0.00% 6.00 5,100.00 0.04%
5.5.2 Water Closet SETS 1,100.00 4.00 4,400.00 0.03% - - 0.00% 4.00 4,400.00 0.03%
5.5.3 Hose Bibb / Faucets SETS 350.00 13.00 4,550.00 0.03% - - 0.00% 13.00 4,550.00 0.03%
5.5.4 Kitchen Sink SETS 800.00 2.00 1,600.00 0.01% - - 0.00% 2.00 1,600.00 0.01%
5.5.5 Shower Head SETS 450.00 2.00 900.00 0.01% - - 0.00% 2.00 900.00 0.01%
5.5.6 Floor Drain LOT 5,000.00 1.00 5,000.00 0.04% - - 0.00% 1.00 5,000.00 0.04%
Sub-Total For Installation of Plumbing Fixtures 346,322.66 2.57% 286,831.48 2.13% 59,491.18 0.44%
Total for Plumbing Works 470,341.52 3.49% 410,850.34 3.05% 59,491.18 0.44%
VI. ELECTRICAL WORKS
6.1 Roughing-ins LM 342.00 909.94 311,198.63 2.31% 818.94 818.94 280,078.76 2.08% 90.99 31,119.86 0.23%
6.2 Chipping Works LM 237.00 165.14 39,138.18 0.29% 140.37 140.37 33,267.45 0.25% 24.77 5,870.73 0.04%
6.3 Concrete Restoration SQM 1,726.00 12.58 21,719.41 0.16% 9.44 9.44 16,289.56 0.12% 3.15 5,429.85 0.04%
6.4 Wires Pulling LM 112.00 1,668.20 186,838.18 1.39% - - 0.00% 1,668.20 186,838.18 1.39%
6.5 Panel Board LOT 48,926.26 2.00 97,852.52 0.73% 0.40 0.40 19,570.50 0.15% 1.60 78,282.02 0.58%
6.6 Installation of Convenience Outlets and Switches SET 119.70 103.00 12,329.10 0.09% - - 0.00% 103.00 12,329.10 0.09%
6.7 Auxiliary Outlets : LAN, Cable, Data, telephone LOT - 1.00 - 0.00% - - 0.00% 1.00 - 0.00%
6.9 Installation of Lighting Fixtures SET 250.00 65.00 16,250.00 0.12% - - 0.00% 65.00 16,250.00 0.12%
7.10 Installation of Strip Lights LM 310.00 48.80 15,128.00 0.11% - - 0.00% 48.80 15,128.00 0.11%
7.11 Testing and Commissioning LOT 50,000.00 1.00 50,000.00 0.37% - - 0.00% 1.00 50,000.00 0.37%
Total for Electrical Works 750,454.01 5.58% 349,206.28 2.59% 401,247.73 2.98%
Over-All Estimated Project Cost 13,460,000.00 100.0% 7,453,588.97 55.38% 6,006,411.04 44.62%

Prepared by: Submitted by: Approved by:

Dasmin Anne Depacaquibo Sheree Ann Cruz-Acutina Mr. Michael Gallego Mr. Luther Gumia
Project Engineer JKL Designs, CEO Project Owner Project Owner
PROJECT : 3 Storey Residence
OWNER : Mr. Michael Gallego and Mr. Luther Gumia
LOCATION : 114 K7th Street, East Kamias, Kamias, Quezon City
SUBJECT : Progress Billing No. 2

STATEMENT OF ACCOMPLISHED WORKS

ITEM CONTRACT AMOUNT ACCOMPLISHMENT AMOUNT
DESCRIPTION UNIT UNIT PRICE
NO. QUANTITY AMOUNT WT% PREVIOUS THIS WEEK TO DATE AMOUNT WT% QUANTITY AMOUNT WT%
I. GENERAL REQUIREMENTS
1.1 Mobilization/ Demobilization LOT 64,944.00 1.00 64,944.00 0.48% 0.50 0.50 32,472.00 0.24% 0.50 32,472.00 0.24%
1.2 Transportation of workers, Supervisions and Site Inspectio LOT 170,352.00 1.00 170,352.00 1.27% 0.65 0.65 110,728.80 0.82% 0.35 59,623.20 0.44%
1.3 Disposal of Construction Debris / Hauling LOT 254,584.00 1.00 254,584.00 1.89% 0.80 0.80 203,667.20 1.51% 0.20 50,916.80 0.38%
1.4 Temporary Facilities LOT 152,207.00 1.00 152,207.00 1.13% 1.00 1.00 152,207.00 1.13% - - 0.00%
1.5 Safety & Health, and Personal Protective Equipment LOT 205,300.00 1.00 205,300.00 1.53% 1.00 1.00 205,300.00 1.53% - - 0.00%
1.6 Tools and Equipment LOT 121,680.00 1.00 121,680.00 0.90% 0.75 0.75 91,260.00 0.68% 0.25 30,420.00 0.23%
1.7 Barangay Clearances, NBI and applicable permits and clear LOT 21,125.00 1.00 21,125.00 0.16% 1.00 1.00 21,125.00 0.16% - - 0.00%
Total For General Requirements 990,192.00 7.36% 816,760.00 6.07% 173,432.00 1.29%
II. SITE WORKS
2.1 Site Preparation SQM 678.00 180.00 122,040.00 0.91% 180.00 180.00 122,040.00 0.91% - - 0.00%
2.2 Demolition Works LOT 120,250.00 1.00 120,250.00 0.89% 0.93 0.93 111,832.50 0.83% 0.07 8,417.50 0.06%
2.3 Excavation CU.M 589.00 117.23 69,048.23 0.51% 116.06 116.06 68,357.75 0.51% 1.17 690.48 0.01%
2.4 Backfill and Compaction CU.M 491.00 85.70 42,079.19 0.31% 84.84 84.84 41,658.40 0.31% 0.86 420.79 0.00%
2.5 Gravel Bedding CU.M 3,618.00 21.58 78,072.46 0.58% 21.36 21.36 77,291.74 0.57% 0.22 780.72 0.01%
2.6 Soil Poisoning SQM 337.50 155.85 52,599.38 0.39% 155.85 155.85 52,599.38 0.39% - - 0.00%
Total For Site Works 484,089.26 3.60% 473,779.76 3.52% 10,309.50 0.08%
III. STRUCTURAL WORKS
3.1 Reinforcement KGS 103.30 16,041.57 1,657,094.04 12.31% 15,720.74 15,720.74 1,623,952.16 12.07% 320.83 33,141.88 0.25%
3.2 Formworks SQM 1,331.00 795.47 1,058,769.90 7.87% 779.56 779.56 1,037,594.51 7.71% 15.91 21,175.40 0.16%
3.3 Concreting (footing, ftb, beams, columns, stairs, and floor s CU.M 8,541.22 115.93 990,190.47 7.36% 113.61 113.61 970,386.66 7.21% 2.32 19,803.81 0.15%
3.4 Vapor Barrier Installation SQM 184.00 180.00 33,120.00 0.25% 180.00 180.00 33,120.00 0.25% - - 0.00%
3.5 Roof Framing KGS 269.70 1,747.81 471,385.59 3.50% 1,747.81 1,747.81 471,385.59 3.50% - - 0.00%
3.6 Masonry Works - - - 0.00% - - 0.00% - - 0.00%
3.6.1 6" CHB SQM 1,238.00 680.16 842,035.60 6.26% 646.15 646.15 799,933.82 5.94% 34.01 42,101.78 0.31%
3.6.2 4" CHB SQM 1,048.00 142.51 149,352.58 1.11% 142.51 142.51 149,352.58 1.11% - - 0.00%
3.6.3 Plastering SQM 823.00 1,645.34 1,354,114.82 10.06% 1,577.32 1,577.32 1,298,137.82 9.64% 68.02 55,977.00 0.42%
Total For Structural Works 6,556,063.01 48.71% 6,383,863.14 47.43% 172,199.87 1.28%
IV. ARCHITECTURAL WORKS
4.1 Carpentry Works
4.1.1 Door Jambs and Finishing Hardware (LABOR AND CONSUMABLES ONLY)
4.1.1.1 1100x2150mm Wooden Door Jamb SETS 2,828.00 6.00 16,968.00 0.13% - - 0.00% 6.00 16,968.00 0.13%
4.1.1.2 900x2150mm Wooden Door Jamb SET 2,828.00 1.00 2,828.00 0.02% - - 0.00% 1.00 2,828.00 0.02%
4.1.1.3 1300x3000mm Wooden Door Jamb SET 2,828.00 1.00 2,828.00 0.02% - - 0.00% 1.00 2,828.00 0.02%
4.1.1.4 800x2150mm PVC Flush Door Jamb SETS 1,268.00 3.00 3,804.00 0.03% - - 0.00% 3.00 3,804.00 0.03%
4.1.2 Doors and Finishing Hardware (LABOR AND CONSUMABLES ONLY) - 0.00% - -
4.1.2.1 1000x2100mm Panel Door SETS 1,260.00 6.00 7,560.00 0.06% - - 0.00% 6.00 7,560.00 0.06%
4.1.2.2 800x2100mm Panel Door SET 1,260.00 1.00 1,260.00 0.01% - - 0.00% 1.00 1,260.00 0.01%
4.1.2.3 1200x2950mm Panel Door SET 1,260.00 1.00 1,260.00 0.01% - - 0.00% 1.00 1,260.00 0.01%
4.1.2.4 700x2100mm PVC Flush Door SETS 949.00 3.00 2,847.00 0.02% - - 0.00% 3.00 2,847.00 0.02%
Sub-Total For Carpentry Works 39,355.00 0.29% - 0.00% 39,355.00 0.29%
4.2 Ceiling Works
4.2.1 12mm THK MR Gypsum Board SQM 2,263.00 76.76 173,707.88 1.29% - - 0.00% 76.76 173,707.88 1.29%
4.2.2 9mm THK Gypsum Board SQM 2,084.00 266.41 555,198.44 4.12% - - 0.00% 266.41 555,198.44 4.12%
4.2.3 12mm THK Hardie Senepa SQM 2,127.00 15.60 33,181.20 0.25% - - 0.00% 15.60 33,181.20 0.25%
Sub-Total For Ceiling Works 762,087.52 5.66% - 0.00% 762,087.52 5.66%
4.3 Tiling Works (LABOR AND CONSUMABLES ONLY)
4.3.1 T&B Wall Tiles SQM 834.00 85.92 71,657.28 0.53% - - 0.00% 85.92 71,657.28 0.53%
4.3.2 T&B Floor Tiles SQM 697.00 47.85 33,351.45 0.25% - - 0.00% 47.85 33,351.45 0.25%
Sub-Total For Tiling Works 105,008.73 0.78% - 0.00% 105,008.73 0.78%
 4.4 Cementitious Waterproofing
4.4.1 Balcony SQM 940.00 26.06 24,496.40 0.18% - - 0.00% 26.06 24,496.40 0.18%
4.4.2 Toilet & Bath SQM 800.00 48.73 38,984.00 0.29% - - 0.00% 48.73 38,984.00 0.29%
4.4.3 Exterior Wall / Firewall SQM 1,030.00 287.80 296,434.00 2.20% - - 0.00% 287.80 296,434.00 2.20%
Sub-Total For Cementitious Waterproofing 359,914.40 2.67% - 0.00% 359,914.40 2.67%
4.5 Painting Works
4.5.1 Ceiling SQM 1,467.00 343.81 504,369.27 3.75% - - 0.00% 343.81 504,369.27 3.75%
4.5.2 Varnishing Works SQM 700.00 56.47 39,525.50 0.29% - - 0.00% 56.47 39,525.50 0.29%
4.5.3 Steel Paint SQM 620.00 397.76 246,613.80 1.83% 238.66 238.66 147,968.28 1.10% 159.11 98,645.52 0.73%
Sub-Total For Painting Works 790,508.57 5.87% 147,968.28 1.10% 642,540.29 4.77%
4.6 Wall Finishes (Stucco Finish)
4.6.1 Exterior Walls SQM 1,390.00 601.90 836,641.00 6.22% - - 0.00% 601.90 836,641.00 6.22%
4.6.2 Interior Walls SQM 1,086.80 873.32 949,124.18 7.05% - - 0.00% 873.32 949,124.18 7.05%
Sub-Total For Wall Finishes 1,785,765.18 13.27% - 0.00% 1,785,765.18 13.27%
4.8 Roofing Works
4.8.1 Installation of Roofing, Gutter, Capping, Flashing an SQM 3,060.00 119.68 366,220.80 2.72% 119.68 119.68 366,220.80 2.72% - - 0.00%
Sub-Total For Roofing Works 366,220.80 2.72% 366,220.80 2.72% - 0.00%
Total for Architectural Works 4,208,860.20 31.27% 514,189.08 3.82% 3,694,671.12 27.45%
V. PLUMBING WORKS
5.1 Septic Tank and Catch Basin / Area Drain
5.1.1 Excavation CU.M 589.00 6.55 3,859.13 0.03% 6.55 6.55 3,859.13 0.03% - - 0.00%
5.1.2 Reinforcement KGS 103.30 108.59 11,217.55 0.08% 108.59 108.59 11,217.55 0.08% - - 0.00%
5.1.3 Formworks SQM 1,331.00 2.28 3,034.68 0.02% 2.28 2.28 3,034.68 0.02% - - 0.00%
5.1.4 Concreting CU.M 8,541.22 1.23 10,505.70 0.08% 1.23 1.23 10,505.70 0.08% - - 0.00%
5.1.5 6" CHB SQM 1,238.00 45.75 56,638.50 0.42% 45.75 45.75 56,638.50 0.42% - - 0.00%
5.1.6 Plastering SQM 823.00 47.10 38,763.30 0.29% 47.10 47.10 38,763.30 0.29% - - 0.00%
Sub-Total For Septic Tank 124,018.86 0.92% 124,018.86 0.92% -
5.2 Roughing-ins LM 798.00 352.66 281,421.08 2.09% 335.03 335.03 267,350.03 1.99% 17.63 14,071.05 0.10%
5.3 Chipping Works LM 232.00 92.14 21,376.02 0.16% 82.92 82.92 19,238.41 0.14% 9.21 2,137.60 0.02%
5.4 Concrete Restoration SQM 1,725.00 12.74 21,975.56 0.16% 11.47 11.47 19,778.01 0.15% 1.27 2,197.56 0.02%
5.5 Installation of Plumbing Fixtures - 0.00% - 0.00%
5.5.1 Lavatory SETS 850.00 6.00 5,100.00 0.04% - - 0.00% 6.00 5,100.00 0.04%
5.5.2 Water Closet SETS 1,100.00 4.00 4,400.00 0.03% - - 0.00% 4.00 4,400.00 0.03%
5.5.3 Hose Bibb / Faucets SETS 350.00 13.00 4,550.00 0.03% - - 0.00% 13.00 4,550.00 0.03%
5.5.4 Kitchen Sink SETS 800.00 2.00 1,600.00 0.01% - - 0.00% 2.00 1,600.00 0.01%
5.5.5 Shower Head SETS 450.00 2.00 900.00 0.01% - - 0.00% 2.00 900.00 0.01%
5.5.6 Floor Drain LOT 5,000.00 1.00 5,000.00 0.04% - - 0.00% 1.00 5,000.00 0.04%
Sub-Total For Installation of Plumbing Fixtures 346,322.66 2.57% 306,366.45 2.28% 39,956.21 0.30%
Total for Plumbing Works 470,341.52 3.49% 430,385.31 3.20% 39,956.21 0.30%
VI. ELECTRICAL WORKS
6.1 Roughing-ins LM 342.00 909.94 311,198.63 2.31% 818.94 818.94 280,078.76 2.08% 90.99 31,119.86 0.23%
6.2 Chipping Works LM 237.00 165.14 39,138.18 0.29% 148.63 148.63 35,224.36 0.26% 16.51 3,913.82 0.03%
6.3 Concrete Restoration SQM 1,726.00 12.58 21,719.41 0.16% 11.33 11.33 19,547.47 0.15% 1.26 2,171.94 0.02%
6.4 Wires Pulling LM 112.00 1,668.20 186,838.18 1.39% - - 0.00% 1,668.20 186,838.18 1.39%
6.5 Panel Board LOT 48,926.26 2.00 97,852.52 0.73% 0.40 0.40 19,570.50 0.15% 1.60 78,282.02 0.58%
6.6 Installation of Convenience Outlets and Switches SET 119.70 103.00 12,329.10 0.09% - - 0.00% 103.00 12,329.10 0.09%
6.7 Auxiliary Outlets : LAN, Cable, Data, telephone LOT - 1.00 - 0.00% - - 0.00% 1.00 - 0.00%
6.9 Installation of Lighting Fixtures SET 250.00 65.00 16,250.00 0.12% - - 0.00% 65.00 16,250.00 0.12%
7.10 Installation of Strip Lights LM 310.00 48.80 15,128.00 0.11% - - 0.00% 48.80 15,128.00 0.11%
7.11 Testing and Commissioning LOT 50,000.00 1.00 50,000.00 0.37% - - 0.00% 1.00 50,000.00 0.37%
Total for Electrical Works 750,454.01 5.58% 354,421.10 2.63% 396,032.91 2.94%
Over-All Estimated Project Cost 13,460,000.00 100.0% 8,973,398.39 66.67% 4,486,601.61 33.33%

Prepared by: Submitted by: Approved by:

Dasmin Anne Depacaquibo Sheree Ann Cruz-Acutina Mr. Michael Gallego Mr. Luther Gumia
Project Engineer JKL Designs, CEO Project Owner Project Owner
PROJECT : 3 Storey Residence
OWNER : Mr. Michael Gallego and Mr. Luther Gumia
LOCATION : 114 K7th Street, East Kamias, Kamias, Quezon City
SUBJECT : Progress Billing No. 2

STATEMENT OF ACCOMPLISHED WORKS

ITEM CONTRACT AMOUNT ACCOMPLISHMENT AMOUNT
DESCRIPTION UNIT UNIT PRICE
NO. QUANTITY AMOUNT WT% PREVIOUS THIS WEEK TO DATE AMOUNT WT% QUANTITY AMOUNT WT%
I. GENERAL REQUIREMENTS
1.1 Mobilization/ Demobilization LOT 64,944.00 1.00 64,944.00 0.48% 0.50 0.50 32,472.00 0.24% 0.50 32,472.00 0.24%
1.2 Transportation of workers, Supervisions and Site Inspectio LOT 170,352.00 1.00 170,352.00 1.27% 0.85 0.85 144,799.20 1.08% 0.15 25,552.80 0.19%
1.3 Disposal of Construction Debris / Hauling LOT 254,584.00 1.00 254,584.00 1.89% 0.85 0.85 216,396.40 1.61% 0.15 38,187.60 0.28%
1.4 Temporary Facilities LOT 152,207.00 1.00 152,207.00 1.13% 1.00 1.00 152,207.00 1.13% - - 0.00%
1.5 Safety & Health, and Personal Protective Equipment LOT 205,300.00 1.00 205,300.00 1.53% 1.00 1.00 205,300.00 1.53% - - 0.00%
1.6 Tools and Equipment LOT 121,680.00 1.00 121,680.00 0.90% 0.85 0.85 103,428.00 0.77% 0.15 18,252.00 0.14%
1.7 Barangay Clearances, NBI and applicable permits and clear LOT 21,125.00 1.00 21,125.00 0.16% 1.00 1.00 21,125.00 0.16% - - 0.00%
Total For General Requirements 990,192.00 7.36% 875,727.60 6.51% 114,464.40 0.85%
II. SITE WORKS
2.1 Site Preparation SQM 678.00 180.00 122,040.00 0.91% 180.00 180.00 122,040.00 0.91% - - 0.00%
2.2 Demolition Works LOT 120,250.00 1.00 120,250.00 0.89% 1.00 1.00 120,250.00 0.89% - - 0.00%
2.3 Excavation CU.M 589.00 117.23 69,048.23 0.51% 117.23 117.23 69,048.23 0.51% - - 0.00%
2.4 Backfill and Compaction CU.M 491.00 85.70 42,079.19 0.31% 85.70 85.70 42,079.19 0.31% - - 0.00%
2.5 Gravel Bedding CU.M 3,618.00 21.58 78,072.46 0.58% 21.58 21.58 78,072.46 0.58% - - 0.00%
2.6 Soil Poisoning SQM 337.50 155.85 52,599.38 0.39% 155.85 155.85 52,599.38 0.39% - - 0.00%
Total For Site Works 484,089.26 3.60% 484,089.26 3.60% - 0.00%
III. STRUCTURAL WORKS
3.1 Reinforcement KGS 103.30 16,041.57 1,657,094.04 12.31% 16,041.57 16,041.57 1,657,094.04 12.31% - - 0.00%
3.2 Formworks SQM 1,331.00 795.47 1,058,769.90 7.87% 795.47 795.47 1,058,769.90 7.87% - - 0.00%
3.3 Concreting (footing, ftb, beams, columns, stairs, and floor s CU.M 8,541.22 115.93 990,190.47 7.36% 115.93 115.93 990,190.47 7.36% - - 0.00%
3.4 Vapor Barrier Installation SQM 184.00 180.00 33,120.00 0.25% 180.00 180.00 33,120.00 0.25% - - 0.00%
3.5 Roof Framing KGS 269.70 1,747.81 471,385.59 3.50% 1,747.81 1,747.81 471,385.59 3.50% - - 0.00%
3.6 Masonry Works - - - 0.00% - - 0.00% - - 0.00%
3.6.1 6" CHB SQM 1,238.00 680.16 842,035.60 6.26% 680.16 680.16 842,035.60 6.26% - - 0.00%
3.6.2 4" CHB SQM 1,048.00 142.51 149,352.58 1.11% 142.51 142.51 149,352.58 1.11% - - 0.00%
3.6.3 Plastering SQM 823.00 1,645.34 1,354,114.82 10.06% 1,645.34 1,645.34 1,354,114.82 10.06% - - 0.00%
Total For Structural Works 6,556,063.01 48.71% 6,556,063.01 48.71% - 0.00%
IV. ARCHITECTURAL WORKS
4.1 Carpentry Works
4.1.1 Door Jambs and Finishing Hardware (LABOR AND CONSUMABLES ONLY)
4.1.1.1 1100x2150mm Wooden Door Jamb SETS 2,828.00 6.00 16,968.00 0.13% - - 0.00% 6.00 16,968.00 0.13%
4.1.1.2 900x2150mm Wooden Door Jamb SET 2,828.00 1.00 2,828.00 0.02% - - 0.00% 1.00 2,828.00 0.02%
4.1.1.3 1300x3000mm Wooden Door Jamb SET 2,828.00 1.00 2,828.00 0.02% - - 0.00% 1.00 2,828.00 0.02%
4.1.1.4 800x2150mm PVC Flush Door Jamb SETS 1,268.00 3.00 3,804.00 0.03% - - 0.00% 3.00 3,804.00 0.03%
4.1.2 Doors and Finishing Hardware (LABOR AND CONSUMABLES ONLY) - 0.00% - -
4.1.2.1 1000x2100mm Panel Door SETS 1,260.00 6.00 7,560.00 0.06% - - 0.00% 6.00 7,560.00 0.06%
4.1.2.2 800x2100mm Panel Door SET 1,260.00 1.00 1,260.00 0.01% - - 0.00% 1.00 1,260.00 0.01%
4.1.2.3 1200x2950mm Panel Door SET 1,260.00 1.00 1,260.00 0.01% - - 0.00% 1.00 1,260.00 0.01%
4.1.2.4 700x2100mm PVC Flush Door SETS 949.00 3.00 2,847.00 0.02% - - 0.00% 3.00 2,847.00 0.02%
Sub-Total For Carpentry Works 39,355.00 0.29% - 0.00% 39,355.00 0.29%
4.2 Ceiling Works
4.2.1 12mm THK MR Gypsum Board SQM 2,263.00 76.76 173,707.88 1.29% 69.08 69.08 156,337.09 1.16% 7.68 17,370.79 0.13%
4.2.2 9mm THK Gypsum Board SQM 2,084.00 266.41 555,198.44 4.12% 253.09 253.09 527,438.52 3.92% 13.32 27,759.92 0.21%
4.2.3 12mm THK Hardie Senepa SQM 2,127.00 15.60 33,181.20 0.25% 15.60 15.60 33,181.20 0.25% - - 0.00%
Sub-Total For Ceiling Works 762,087.52 5.66% 716,956.81 5.33% 45,130.71 0.34%
4.3 Tiling Works (LABOR AND CONSUMABLES ONLY)
4.3.1 T&B Wall Tiles SQM 834.00 85.92 71,657.28 0.53% - - 0.00% 85.92 71,657.28 0.53%
4.3.2 T&B Floor Tiles SQM 697.00 47.85 33,351.45 0.25% - - 0.00% 47.85 33,351.45 0.25%
Sub-Total For Tiling Works 105,008.73 0.78% - 0.00% 105,008.73 0.78%
 4.4 Cementitious Waterproofing
4.4.1 Balcony SQM 940.00 26.06 24,496.40 0.18% 26.06 26.06 24,496.40 0.18% - - 0.00%
4.4.2 Toilet & Bath SQM 800.00 48.73 38,984.00 0.29% 48.73 48.73 38,984.00 0.29% - - 0.00%
4.4.3 Exterior Wall / Firewall SQM 1,030.00 287.80 296,434.00 2.20% 287.80 287.80 296,434.00 2.20% - - 0.00%
Sub-Total For Cementitious Waterproofing 359,914.40 2.67% 359,914.40 2.67% - 0.00%
4.5 Painting Works
4.5.1 Ceiling SQM 1,467.00 343.81 504,369.27 3.75% - - 0.00% 343.81 504,369.27 3.75%
4.5.2 Varnishing Works SQM 700.00 56.47 39,525.50 0.29% - - 0.00% 56.47 39,525.50 0.29%
4.5.3 Steel Paint SQM 620.00 397.76 246,613.80 1.83% 298.32 298.32 184,960.35 1.37% 99.44 61,653.45 0.46%
Sub-Total For Painting Works 790,508.57 5.87% 184,960.35 1.37% 605,548.22 4.50%
4.6 Wall Finishes (Stucco Finish)
4.6.1 Exterior Walls SQM 1,390.00 601.90 836,641.00 6.22% 601.90 601.90 836,641.00 6.22% - - 0.00%
4.6.2 Interior Walls SQM 1,086.80 873.32 949,124.18 7.05% 349.33 349.33 379,649.67 2.82% 523.99 569,474.51 4.23%
Sub-Total For Wall Finishes 1,785,765.18 13.27% 1,216,290.67 9.04% 569,474.51 4.23%
4.8 Roofing Works
4.8.1 Installation of Roofing, Gutter, Capping, Flashing an SQM 3,060.00 119.68 366,220.80 2.72% 119.68 119.68 366,220.80 2.72% - - 0.00%
Sub-Total For Roofing Works 366,220.80 2.72% 366,220.80 2.72% - 0.00%
Total for Architectural Works 4,208,860.20 31.27% 2,844,343.03 21.13% 1,364,517.17 10.14%
V. PLUMBING WORKS
5.1 Septic Tank and Catch Basin / Area Drain
5.1.1 Excavation CU.M 589.00 6.55 3,859.13 0.03% 6.55 6.55 3,859.13 0.03% - - 0.00%
5.1.2 Reinforcement KGS 103.30 108.59 11,217.55 0.08% 108.59 108.59 11,217.55 0.08% - - 0.00%
5.1.3 Formworks SQM 1,331.00 2.28 3,034.68 0.02% 2.28 2.28 3,034.68 0.02% - - 0.00%
5.1.4 Concreting CU.M 8,541.22 1.23 10,505.70 0.08% 1.23 1.23 10,505.70 0.08% - - 0.00%
5.1.5 6" CHB SQM 1,238.00 45.75 56,638.50 0.42% 45.75 45.75 56,638.50 0.42% - - 0.00%
5.1.6 Plastering SQM 823.00 47.10 38,763.30 0.29% 47.10 47.10 38,763.30 0.29% - - 0.00%
Sub-Total For Septic Tank 124,018.86 0.92% 124,018.86 0.92% -
5.2 Roughing-ins LM 798.00 352.66 281,421.08 2.09% 352.66 352.66 281,421.08 2.09% - - 0.00%
5.3 Chipping Works LM 232.00 92.14 21,376.02 0.16% 92.14 92.14 21,376.02 0.16% - - 0.00%
5.4 Concrete Restoration SQM 1,725.00 12.74 21,975.56 0.16% 12.74 12.74 21,975.56 0.16% - - 0.00%
5.5 Installation of Plumbing Fixtures - 0.00% - 0.00%
5.5.1 Lavatory SETS 850.00 6.00 5,100.00 0.04% - - 0.00% 6.00 5,100.00 0.04%
5.5.2 Water Closet SETS 1,100.00 4.00 4,400.00 0.03% - - 0.00% 4.00 4,400.00 0.03%
5.5.3 Hose Bibb / Faucets SETS 350.00 13.00 4,550.00 0.03% - - 0.00% 13.00 4,550.00 0.03%
5.5.4 Kitchen Sink SETS 800.00 2.00 1,600.00 0.01% - - 0.00% 2.00 1,600.00 0.01%
5.5.5 Shower Head SETS 450.00 2.00 900.00 0.01% - - 0.00% 2.00 900.00 0.01%
5.5.6 Floor Drain LOT 5,000.00 1.00 5,000.00 0.04% - - 0.00% 1.00 5,000.00 0.04%
Sub-Total For Installation of Plumbing Fixtures 346,322.66 2.57% 324,772.66 2.41% 21,550.00 0.16%
Total for Plumbing Works 470,341.52 3.49% 448,791.52 3.33% 21,550.00 0.16%
VI. ELECTRICAL WORKS
6.1 Roughing-ins LM 342.00 909.94 311,198.63 2.31% 909.94 909.94 311,198.63 2.31% - - 0.00%
6.2 Chipping Works LM 237.00 165.14 39,138.18 0.29% 165.14 165.14 39,138.18 0.29% - - 0.00%
6.3 Concrete Restoration SQM 1,726.00 12.58 21,719.41 0.16% 12.58 12.58 21,719.41 0.16% - - 0.00%
6.4 Wires Pulling LM 112.00 1,668.20 186,838.18 1.39% 1,634.83 1,634.83 183,101.41 1.36% 33.36 3,736.76 0.03%
6.5 Panel Board LOT 48,926.26 2.00 97,852.52 0.73% 2.00 2.00 97,852.52 0.73% - - 0.00%
6.6 Installation of Convenience Outlets and Switches SET 119.70 103.00 12,329.10 0.09% - - 0.00% 103.00 12,329.10 0.09%
6.7 Auxiliary Outlets : LAN, Cable, Data, telephone LOT - 1.00 - 0.00% - - 0.00% 1.00 - 0.00%
6.9 Installation of Lighting Fixtures SET 250.00 65.00 16,250.00 0.12% - - 0.00% 65.00 16,250.00 0.12%
7.10 Installation of Strip Lights LM 310.00 48.80 15,128.00 0.11% - - 0.00% 48.80 15,128.00 0.11%
7.11 Testing and Commissioning LOT 50,000.00 1.00 50,000.00 0.37% - - 0.00% 1.00 50,000.00 0.37%
Total for Electrical Works 750,454.01 5.58% 653,010.15 4.85% 97,443.86 0.72%
Over-All Estimated Project Cost 13,460,000.00 100.0% 11,862,024.57 88.13% 1,597,975.43 11.87%

Prepared by: Submitted by: Approved by:

Dasmin Anne Depacaquibo Sheree Ann Cruz-Acutina Mr. Michael Gallego Mr. Luther Gumia
Project Engineer JKL Designs, CEO Project Owner Project Owner
PROJECT : 3 Storey Residence
OWNER : Mr. Michael Gallego and Mr. Luther Gumia
LOCATION : 114 K7th Street, East Kamias, Kamias, Quezon City
SUBJECT : Progress Billing No. 2

STATEMENT OF ACCOMPLISHED WORKS

ITEM CONTRACT AMOUNT ACCOMPLISHMENT AMOUNT
DESCRIPTION UNIT UNIT PRICE
NO. QUANTITY AMOUNT WT% PREVIOUS THIS WEEK TO DATE AMOUNT WT% QUANTITY AMOUNT WT%
I. GENERAL REQUIREMENTS
1.1 Mobilization/ Demobilization LOT 64,944.00 1.00 64,944.00 0.48% 0.85 0.85 55,202.40 0.41% 0.15 9,741.60 0.07%
1.2 Transportation of workers, Supervisions and Site Inspectio LOT 170,352.00 1.00 170,352.00 1.27% 0.90 0.90 153,316.80 1.14% 0.10 17,035.20 0.13%
1.3 Disposal of Construction Debris / Hauling LOT 254,584.00 1.00 254,584.00 1.89% 0.90 0.90 229,125.60 1.70% 0.10 25,458.40 0.19%
1.4 Temporary Facilities LOT 152,207.00 1.00 152,207.00 1.13% 1.00 1.00 152,207.00 1.13% - - 0.00%
1.5 Safety & Health, and Personal Protective Equipment LOT 205,300.00 1.00 205,300.00 1.53% 1.00 1.00 205,300.00 1.53% - - 0.00%
1.6 Tools and Equipment LOT 121,680.00 1.00 121,680.00 0.90% 1.00 1.00 121,680.00 0.90% - - 0.00%
1.7 Barangay Clearances, NBI and applicable permits and clear LOT 21,125.00 1.00 21,125.00 0.16% 1.00 1.00 21,125.00 0.16% - - 0.00%
Total For General Requirements 990,192.00 7.36% 937,956.80 6.97% 52,235.20 0.39%
II. SITE WORKS
2.1 Site Preparation SQM 678.00 180.00 122,040.00 0.91% 180.00 180.00 122,040.00 0.91% - - 0.00%
2.2 Demolition Works LOT 120,250.00 1.00 120,250.00 0.89% 1.00 1.00 120,250.00 0.89% - - 0.00%
2.3 Excavation CU.M 589.00 117.23 69,048.23 0.51% 117.23 117.23 69,048.23 0.51% - - 0.00%
2.4 Backfill and Compaction CU.M 491.00 85.70 42,079.19 0.31% 85.70 85.70 42,079.19 0.31% - - 0.00%
2.5 Gravel Bedding CU.M 3,618.00 21.58 78,072.46 0.58% 21.58 21.58 78,072.46 0.58% - - 0.00%
2.6 Soil Poisoning SQM 337.50 155.85 52,599.38 0.39% 155.85 155.85 52,599.38 0.39% - - 0.00%
Total For Site Works 484,089.26 3.60% 484,089.26 3.60% - 0.00%
III. STRUCTURAL WORKS
3.1 Reinforcement KGS 103.30 16,041.57 1,657,094.04 12.31% 16,041.57 16,041.57 1,657,094.04 12.31% - - 0.00%
3.2 Formworks SQM 1,331.00 795.47 1,058,769.90 7.87% 795.47 795.47 1,058,769.90 7.87% - - 0.00%
3.3 Concreting (footing, ftb, beams, columns, stairs, and floor s CU.M 8,541.22 115.93 990,190.47 7.36% 115.93 115.93 990,190.47 7.36% - - 0.00%
3.4 Vapor Barrier Installation SQM 184.00 180.00 33,120.00 0.25% 180.00 180.00 33,120.00 0.25% - - 0.00%
3.5 Roof Framing KGS 269.70 1,747.81 471,385.59 3.50% 1,747.81 1,747.81 471,385.59 3.50% - - 0.00%
3.6 Masonry Works - - - 0.00% - - 0.00% - - 0.00%
3.6.1 6" CHB SQM 1,238.00 680.16 842,035.60 6.26% 680.16 680.16 842,035.60 6.26% - - 0.00%
3.6.2 4" CHB SQM 1,048.00 142.51 149,352.58 1.11% 142.51 142.51 149,352.58 1.11% - - 0.00%
3.6.3 Plastering SQM 823.00 1,645.34 1,354,114.82 10.06% 1,628.89 1,628.89 1,340,573.67 9.96% 16.45 13,541.15 0.10%
Total For Structural Works 6,556,063.01 48.71% 6,542,521.86 48.61% 13,541.15 0.10%
IV. ARCHITECTURAL WORKS
4.1 Carpentry Works
4.1.1 Door Jambs and Finishing Hardware (LABOR AND CONSUMABLES ONLY)
4.1.1.1 1100x2150mm Wooden Door Jamb SETS 2,828.00 6.00 16,968.00 0.13% - - 0.00% 6.00 16,968.00 0.13%
4.1.1.2 900x2150mm Wooden Door Jamb SET 2,828.00 1.00 2,828.00 0.02% - - 0.00% 1.00 2,828.00 0.02%
4.1.1.3 1300x3000mm Wooden Door Jamb SET 2,828.00 1.00 2,828.00 0.02% - - 0.00% 1.00 2,828.00 0.02%
4.1.1.4 800x2150mm PVC Flush Door Jamb SETS 1,268.00 3.00 3,804.00 0.03% - - 0.00% 3.00 3,804.00 0.03%
4.1.2 Doors and Finishing Hardware (LABOR AND CONSUMABLES ONLY) - 0.00% - -
4.1.2.1 1000x2100mm Panel Door SETS 1,260.00 6.00 7,560.00 0.06% - - 0.00% 6.00 7,560.00 0.06%
4.1.2.2 800x2100mm Panel Door SET 1,260.00 1.00 1,260.00 0.01% - - 0.00% 1.00 1,260.00 0.01%
4.1.2.3 1200x2950mm Panel Door SET 1,260.00 1.00 1,260.00 0.01% - - 0.00% 1.00 1,260.00 0.01%
4.1.2.4 700x2100mm PVC Flush Door SETS 949.00 3.00 2,847.00 0.02% - - 0.00% 3.00 2,847.00 0.02%
Sub-Total For Carpentry Works 39,355.00 0.29% - 0.00% 39,355.00 0.29%
4.2 Ceiling Works
4.2.1 12mm THK MR Gypsum Board SQM 2,263.00 76.76 173,707.88 1.29% 76.76 76.76 173,707.88 1.29% - - 0.00%
4.2.2 9mm THK Gypsum Board SQM 2,084.00 266.41 555,198.44 4.12% 266.41 266.41 555,198.44 4.12% - - 0.00%
4.2.3 12mm THK Hardie Senepa SQM 2,127.00 15.60 33,181.20 0.25% 15.60 15.60 33,181.20 0.25% - - 0.00%
Sub-Total For Ceiling Works 762,087.52 5.66% 762,087.52 5.66% - 0.00%
4.3 Tiling Works (LABOR AND CONSUMABLES ONLY)
4.3.1 T&B Wall Tiles SQM 834.00 85.92 71,657.28 0.53% - - 0.00% 85.92 71,657.28 0.53%
4.3.2 T&B Floor Tiles SQM 697.00 47.85 33,351.45 0.25% - - 0.00% 47.85 33,351.45 0.25%
Sub-Total For Tiling Works 105,008.73 0.78% - 0.00% 105,008.73 0.78%
 4.4 Cementitious Waterproofing
4.4.1 Balcony SQM 940.00 26.06 24,496.40 0.18% - - 0.00% 26.06 24,496.40 0.18%
4.4.2 Toilet & Bath SQM 800.00 48.73 38,984.00 0.29% - - 0.00% 48.73 38,984.00 0.29%
4.4.3 Exterior Wall / Firewall SQM 1,030.00 287.80 296,434.00 2.20% 287.80 287.80 296,434.00 2.20% - - 0.00%
Sub-Total For Cementitious Waterproofing 359,914.40 2.67% 296,434.00 2.20% 63,480.40 0.47%
4.5 Painting Works
4.5.1 Ceiling SQM 1,467.00 343.81 504,369.27 3.75% 68.76 68.76 100,873.85 0.75% 275.05 403,495.42 3.00%
4.5.2 Varnishing Works SQM 700.00 56.47 39,525.50 0.29% - - 0.00% 56.47 39,525.50 0.29%
4.5.3 Steel Paint SQM 620.00 397.76 246,613.80 1.83% 397.76 397.76 246,613.80 1.83% - - 0.00%
Sub-Total For Painting Works 790,508.57 5.87% 347,487.66 2.58% 443,020.92 3.29%
4.6 Wall Finishes (Stucco Finish)
4.6.1 Exterior Walls SQM 1,390.00 601.90 836,641.00 6.22% 401.29 401.29 557,788.55 4.14% 200.61 278,852.45 2.07%
4.6.2 Interior Walls SQM 1,086.80 873.32 949,124.18 7.05% - - 0.00% 873.32 949,124.18 7.05%
Sub-Total For Wall Finishes 1,785,765.18 13.27% 557,788.55 4.14% 1,227,976.62 9.12%
4.8 Roofing Works
4.8.1 Installation of Roofing, Gutter, Capping, Flashing an SQM 3,060.00 119.68 366,220.80 2.72% 119.68 119.68 366,220.80 2.72% - - 0.00%
Sub-Total For Roofing Works 366,220.80 2.72% 366,220.80 2.72% - 0.00%
Total for Architectural Works 4,208,860.20 31.27% 2,330,018.53 17.31% 1,878,841.67 13.96%
V. PLUMBING WORKS
5.1 Septic Tank and Catch Basin / Area Drain
5.1.1 Excavation CU.M 589.00 6.55 3,859.13 0.03% 6.55 6.55 3,859.13 0.03% - - 0.00%
5.1.2 Reinforcement KGS 103.30 108.59 11,217.55 0.08% 108.59 108.59 11,217.55 0.08% - - 0.00%
5.1.3 Formworks SQM 1,331.00 2.28 3,034.68 0.02% 2.28 2.28 3,034.68 0.02% - - 0.00%
5.1.4 Concreting CU.M 8,541.22 1.23 10,505.70 0.08% 1.23 1.23 10,505.70 0.08% - - 0.00%
5.1.5 6" CHB SQM 1,238.00 45.75 56,638.50 0.42% 45.75 45.75 56,638.50 0.42% - - 0.00%
5.1.6 Plastering SQM 823.00 47.10 38,763.30 0.29% 47.10 47.10 38,763.30 0.29% - - 0.00%
Sub-Total For Septic Tank 124,018.86 0.92% 124,018.86 0.92% -
5.2 Roughing-ins LM 798.00 352.66 281,421.08 2.09% 352.66 352.66 281,421.08 2.09% - - 0.00%
5.3 Chipping Works LM 232.00 92.14 21,376.02 0.16% 92.14 92.14 21,376.02 0.16% - - 0.00%
5.4 Concrete Restoration SQM 1,725.00 12.74 21,975.56 0.16% 12.74 12.74 21,975.56 0.16% - - 0.00%
5.5 Installation of Plumbing Fixtures - 0.00% - 0.00%
5.5.1 Lavatory SETS 850.00 6.00 5,100.00 0.04% - - 0.00% 6.00 5,100.00 0.04%
5.5.2 Water Closet SETS 1,100.00 4.00 4,400.00 0.03% - - 0.00% 4.00 4,400.00 0.03%
5.5.3 Hose Bibb / Faucets SETS 350.00 13.00 4,550.00 0.03% - - 0.00% 13.00 4,550.00 0.03%
5.5.4 Kitchen Sink SETS 800.00 2.00 1,600.00 0.01% - - 0.00% 2.00 1,600.00 0.01%
5.5.5 Shower Head SETS 450.00 2.00 900.00 0.01% - - 0.00% 2.00 900.00 0.01%
5.5.6 Floor Drain LOT 5,000.00 1.00 5,000.00 0.04% - - 0.00% 1.00 5,000.00 0.04%
Sub-Total For Installation of Plumbing Fixtures 346,322.66 2.57% 324,772.66 2.41% 21,550.00 0.16%
Total for Plumbing Works 470,341.52 3.49% 448,791.52 3.33% 21,550.00 0.16%
VI. ELECTRICAL WORKS
6.1 Roughing-ins LM 342.00 909.94 311,198.63 2.31% 909.94 909.94 311,198.63 2.31% - - 0.00%
6.2 Chipping Works LM 237.00 165.14 39,138.18 0.29% 165.14 165.14 39,138.18 0.29% - - 0.00%
6.3 Concrete Restoration SQM 1,726.00 12.58 21,719.41 0.16% 12.58 12.58 21,719.41 0.16% - - 0.00%
6.4 Wires Pulling LM 112.00 1,668.20 186,838.18 1.39% 1,501.38 1,501.38 168,154.36 1.25% 166.82 18,683.82 0.14%
6.5 Panel Board LOT 48,926.26 2.00 97,852.52 0.73% 2.00 2.00 97,852.52 0.73% - - 0.00%
6.6 Installation of Convenience Outlets and Switches SET 119.70 103.00 12,329.10 0.09% - - 0.00% 103.00 12,329.10 0.09%
6.7 Auxiliary Outlets : LAN, Cable, Data, telephone LOT - 1.00 - 0.00% - - 0.00% 1.00 - 0.00%
6.9 Installation of Lighting Fixtures SET 250.00 65.00 16,250.00 0.12% - - 0.00% 65.00 16,250.00 0.12%
7.10 Installation of Strip Lights LM 310.00 48.80 15,128.00 0.11% - - 0.00% 48.80 15,128.00 0.11%
7.11 Testing and Commissioning LOT 50,000.00 1.00 50,000.00 0.37% - - 0.00% 1.00 50,000.00 0.37%
Total for Electrical Works 750,454.01 5.58% 638,063.09 4.74% 112,390.92 0.83%
Over-All Estimated Project Cost 13,460,000.00 100.0% 11,381,441.07 84.56% 2,078,558.93 15.44%

Prepared by: Submitted by: Approved by:

Dasmin Anne Depacaquibo Sheree Ann Cruz-Acutina Mr. Michael Gallego Mr. Luther Gumia
Project Engineer JKL Designs, CEO Project Owner Project Owner