Date : 27-Nov-15

Project : PROPOSED 2-storey residential bldg

Location : Greenland Newtown Executive Village, Ampid , San Mateo, Rizal
Owner : Robert Q. Villena

unit cost
Item No WORK DESCRIPTION QTY UNIT total unit cost AMOUNT
material labor & equip.
1.00 GENERAL REQUIREMENTS
1.01 Mobilization/Demobilization 1.00 lot 15,000.00 15,000.00 15,000.00
1.02 Barracks & Warehouse 1.00 lot 10,000.00 3,000.00 13,000.00 13,000.00
1.03 Communication Facilities 1.00 lot 15,000.00 15,000.00
1.04 Water & Electrical Consumption 1.00 lot 15,000.00 15,000.00 15,000.00
1.05 Building Permit lot - -
Subdivision Fee, Delivery Charges,
1.05 Workers I.D. lot - -
1.05 Occupancy Permit lot - -
1.06 CARI, Workers Safety, PPE'S lot - -
1.07 Plans, As-built Plans lot - -
TOTAL GENERAL REQUIREMENTS 58,000.00

2.00 STRUCTURAL WORKS

2.1 EARTHWORKS
2.1.01 Lay out & Staking 1.00 lot 5,000.00 1,250.00 6,250.00 6,250.00
2.1.02 Excavation Column Footing 20.24 cu.m. 4,250.40 4,250.40 4,250.40
2.1.03 Excavation Footing Tie Beam 9.75 cu.m. 2,047.50 2,047.50 2,047.50
2.1.03 Excavation Septic Tank 6.80 cu.m. 1,428.00 1,428.00 1,428.00
2.1.04 Backfill and Compaction 156.00 cu.m. 46,020.00 11,505.00 57,525.00 57,525.00
2.1.05 Soil Poisoning 120.00 sq m 3,500.00 1,050.00 4,550.00 4,550.00
2.1.06 Vapor Barrier sq m - - -
2.1.07 Gravel Bedding (75mm thk) 6.00 cu.m. 4,500.00 1,350.00 5,850.00 5,850.00
Sub-Total Earthworks 81,900.90
2.2 CONCRETE WORKS
2.2.01 Column Footing 5.40 cu.m. 16,470.00 4,117.50 20,587.50 20,587.50
2.2.02 Footing Tie Beam 5.28 cu.m. 16,104.00 4,026.00 20,130.00 20,130.00
2.2.03 Wall Footing 4.50 cu.m. 13,725.00 3,431.25 17,156.25 17,156.25
2.2.04 Slab on Fill 8.40 cu.m. 25,620.00 6,405.00 32,025.00 32,025.00
 2.2.05 Columns 10.28 cu.m. 31,354.00 7,838.50 39,192.50 39,192.50
2.2.06 Second Floor Beams 5.20 cu.m. 15,860.00 3,965.00 19,825.00 19,825.00
2.2.07 Third Floor Beams - cu.m. - - - -
2.2.08 Roof Beams 4.29 cu.m. 13,084.50 3,271.13 16,355.63 16,355.63
2.2.09 Second Floor Slab 6.42 cu.m. 19,581.00 4,895.25 24,476.25 24,476.25
2.2.10 Third Floor Slab - cu.m. - - - -
2.2.11 Stairs 4.60 cu.m. 14,030.00 3,507.50 17,537.50 17,537.50
2.2.12 Concrete Ledge / Canopy 0.80 cu.m. 2,440.00 610.00 3,050.00 3,050.00
2.2.13 Kitchen Counters 1.56 cu.m. 4,758.00 1,189.50 5,947.50 5,947.50
2.2.14 Others (Pls. Specify) - - - -
Sub-total Concrete Works 216,283.13
2.3 FORMWORKS
2.3.01 Column Footing 54.00 sq.m. 13,500.00 4,050.00 17,550.00 17,550.00
2.3.02 Footing Tie Beam 52.80 sq.m. 13,200.00 3,960.00 17,160.00 17,160.00
2.3.03 Wall Footing - sq.m. - - - -
2.3.04 Slab on Fill - sq.m. - - - -
2.3.05 Columns 102.80 sq.m. 25,700.00 7,710.00 33,410.00 33,410.00
2.3.06 Second Floor Beams 52.00 sq.m. 13,000.00 3,900.00 16,900.00 16,900.00
2.3.07 Third Floor Beams - sq.m. - - - -
2.3.08 Roof Beams 43.00 sq.m. 10,750.00 3,225.00 13,975.00 13,975.00
2.3.09 Second Floor Slab 64.20 sq.m. 16,050.00 4,815.00 20,865.00 20,865.00
2.3.10 Third Floor Slab - sq.m. - - - -
2.3.11 Stairs 46.00 sq.m. 11,500.00 3,450.00 14,950.00 14,950.00
2.3.12 Concrete Ledge / Canopy 8.00 sq.m. 2,000.00 600.00 2,600.00 2,600.00
2.3.13 Kitchen Counters 15.60 sq.m. 3,900.00 1,170.00 5,070.00 5,070.00
2.3.14 Others (Pls. Specify) - - - -
Sub-total Formworks 142,480.00

2.4 REINFORCING BARS

2.4.01 16mm Ø 420.00 pcs 113,400.00 28,350.00 141,750.00 141,750.00
2.4.02 12mm Ø 80.00 pcs 14,400.00 3,600.00 18,000.00 18,000.00
2.4.03 10mm Ø 950.00 pcs 90,250.00 22,562.50 112,812.50 112,812.50
2.4.04 9mm Ø - pcs - - - -
2.4.05 Tie Wire 15.00 rolls 24,000.00 6,000.00 30,000.00 30,000.00
2.4.06 Others (Pls. Specify) -
Sub-total Rebar Works 302,562.50

2.5 STEEL TRUSSES & ROOFING

2.5.01 Trusses 75.20 sq.m. 52,640.00 15,792.00 68,432.00 68,432.00
 2.5.02 Roofing 75.20 sq.m. 71,440.00 21,432.00 92,872.00 92,872.00
2.5.03 Others (Pls. Specify)
Sub-total Metal Works 161,304.00

TOTAL STRUCTURAL WORKS 904,530.53

3.00 ARCHITECTURAL WORKS

3.1 MASONRY WORKS
3.1.01 6" Chb Wall 230.40 sq.m. 80,640.00 20,160.00 100,800.00 100,800.00
3.1.02 4'' Chb Wall 90.00 sq.m. 28,800.00 7,200.00 36,000.00 36,000.00
3.1.03 Interior Wall Plastering 617.40 sq.m. 77,175.00 19,293.75 96,468.75 96,468.75
3.1.04 Exterior Wall Plastering 411.60 sq.m. 51,450.00 12,862.50 64,312.50 64,312.50
3.1.05 Window Opening 40.40 l.m. 5,050.00 1,262.50 6,312.50 6,312.50
3.1.06 Lintel Beam 8.90 l.m. 2,492.00 623.00 3,115.00 3,115.00
3.1.07 Others (Pls. Specify) - - -
Sub-total Masonry Works 307,008.75
3.2 WALL FINISHES
3.2.01 600mm x 600mm Wall Tiles sq.m. - - - -
3.2.02 300mm x 300mm Wall Tiles 38.46 sq.m. 15,384.00 4,615.20 19,999.20 19,999.20
3.2.03 Natural Stone Finish 14.40 sq.m. 5,760.00 1,728.00 7,488.00 7,488.00
3.2.04 Curdoroy Finish sq.m. -
3.2.05 Others (Pls. Specify) -
Sub-total Wall finishes 27,487.20
3.3 FLOOR FINISHES
3.3.01 Waterproofing
Toilet 6.80 sq.m. 3,400.00 1,020.00 4,420.00 4,420.00
Canopy, Balcony 12.20 sq.m. 5,490.00 1,647.00 7,137.00 7,137.00
3.3.02 Floor topping to received tiles 136.00 sq.m. 16,320.00 4,896.00 21,216.00 21,216.00
3.3.03 600mm x 600mm Floor Tile 89.80 sq.m. 31,430.00 9,429.00 40,859.00 40,859.00
3.3.04 400mm x 400mm Floor Tile sq.m. -
3.3.05 300mm x 300mm Floor Tile 23.00 sq.m. 9,200.00 2,760.00 11,960.00 11,960.00
3.3.06 Plain Cement Rough Finish (Carport) 28.70 sq.m. 5,740.00 1,722.00 7,462.00 7,462.00
3.3.07 Others (Pls. Specify) -
Floor finishes Total 93,054.00
3.4 CEILING WORK
10mm thk Ordinary Gypsum board on
3.4.01 Light Galvanized metal furing 125.00 sq.m. 56,250.00 16,875.00 73,125.00 73,125.00
3.5mm thk Ficem board on Light
3.4.02 Galvanized metal furing - sq.m. - - - -
 3.4.03 Rubbed Cement Finish sq.m.
3.4.04 Others (Pls. Specify)
Ceiling Work Total 73,125.00
3.5 METAL WORKS
3.5.01 Stair Railing 10.40 l.m 29,120.00 8,736.00 37,856.00 37,856.00
3.5.02 Balcony Railing 3.75 l.m 5,062.50 1,518.75 6,581.25 6,581.25
3.5.03 Others (Pls. Specify) GATE 1.00 lot 25,000.00 7,500.00 32,500.00 32,500.00
Metal Works Total 76,937.25
3.6 DOOR, DOOR JAMBS & LOCKSETS
3.6.01 2000mm x 2100mm Aluminum Door 2.00 set 5,000.00 1,500.00 6,500.00 6,500.00
3.6.02 900mm x 2100mm Panel Door 1.00 sets 4,500.00 1,350.00 5,850.00 5,850.00
3.6.03 700mm x 2100mm Panel Door 1.00 sets 4,000.00 1,200.00 5,200.00 5,200.00
3.6.04 800mm x 2100mm Flush Door 4.00 sets 10,000.00 3,000.00 13,000.00 13,000.00
600mm x 2100mm Flush Door with
3.6.05 Louver 2.00 sets 4,000.00 1,200.00 5,200.00 5,200.00
3.6.06 Main Door Lockset 1.00 sets 3,200.00 960.00 4,160.00 4,160.00
3.6.07 Lever Type Lockset with Key 5.00 sets 10,500.00 3,150.00 13,650.00 13,650.00
3.6.08 Lever Type Lockset without Key 2.00 sets 4,200.00 1,260.00 5,460.00 5,460.00
3.6.09 Hinges pcs - - -
3.6.10 Others (Pls. Specify) - - -
Doors & Hardwares Subtotal 59,020.00
3.7 CARPENTRY WORKS
3.7.01 Handrail 10.40 lm 6,240.00 1,872.00 8,112.00 8,112.00
3.7.02 Stair Steps 16.00 steps 8,000.00 2,400.00 10,400.00 10,400.00
3.7.03 Bedroom Cabinets 3.00 sets 40,500.00 12,150.00 52,650.00 52,650.00
3.7.04 Kitchen Cabinets 1.00 sets 13,500.00 4,050.00 17,550.00 17,550.00
3.7.05 Others (Pls. Specify) - - -
Doors & Hardwares Subtotal 88,712.00
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 65,000.00
 3.9 PAINTING WORKS
3.9.01 Exterior Walls 411.60 sq.m. 61,740.00 15,435.00 77,175.00 77,175.00
3.9.02 Interior Walls 617.40 sq.m. 92,610.00 23,152.50 115,762.50 115,762.50
3.9.03 Ceiling 135.00 sq.m. 20,250.00 5,062.50 25,312.50 25,312.50
3.9.04 Stair Railings 10.40 lm 5,408.00 1,352.00 6,760.00 6,760.00
3.9.05 Balcony Railings 3.50 lm 1,820.00 455.00 2,275.00 2,275.00
3.9.06 Bedroom Cabinets 3.00 sets 6,000.00 1,500.00 7,500.00 7,500.00
3.9.07 KItchen Cabinets 1.00 sets 2,000.00 500.00 2,500.00 2,500.00
3.9.08 Door & Door Jambs 8.00 sets 16,000.00 4,000.00 20,000.00 20,000.00
3.9.09 Gates 1.00 set 3,500.00 875.00 4,375.00 4,375.00
3.9.10 Others (Pls. Specify) - - -
Painting Works Subtotal 261,660.00

TOTAL ARCHITECTURAL WORKS 1,052,004.20

TOTAL GENERAL REQUIRMENTS
ARCHITECTURAL & STRUCTURAL WORKS
4.00 ELECTRICAL WORKS 1.00 lot 70,000.00
5.00 PLUMBING WORKS 1.00 lot 56,595.27
6.00 OVERHEAD AND SUPEVISION 4.00 mos. 120,000.00

TOTAL PROJECT COST 2,261,130.00

7.00 TAX lot

8.00 CONTINGENCY lot
9.00 CONTRACTORS PROFIT lot

GRAND TOTAL
Project Cost :
Accomplishment to date : -
Downpayment :
1st Progress Billing :
Balance :
 Accomplishment
% (%) Amount

0.663% 0% -
0.575% 0% -
0.663% 0% -
0.663% 0% -
0.000% 0% -
-
0.000% 0%
0.000% 0% -
0.000% 0% -
0.000% 0% -
2.565% 0.000% -

0.276% 0% -
0.188% 0% -
0.091% 0% -
0.063% 0% -
2.544% 0% -
0.201% 0% -
0.000% 0% -
0.259% 0% -
3.622% 0.000% -

0.910% 0% -
0.890% 0% -
0.759% 0% -
1.416% 0% -
1.733% 0% -
0.877% 0% -
0.000% 0% -
0.723% 0% -
1.082% 0% -
0.000% 0% -
0.776% 0% -
0.135% 0% -
0.263% 0% -
0.000% 0.000% -
9.565% 0.000% -

0.776% 0% -
0.759% 0% -
0.000% 0% -
0.000% 0% -
1.478% 0% -
0.747% 0% -
0.000% 0% -
0.618% 0% -
0.923% 0% -
0.000% 0% -
0.661% 0% -
0.115% 0% -
0.224% 0% -
0.000% 0.000% -
6.301% 0.000% -

6.269% 0% -
0.796% 0% -
4.989% 0% -
0.000% 0% -
1.327% 0% -
0.000% 0% -
13.381% 0.000% -

3.026% 0% -
4.107% 0% -
0.000% -
7.134% 0.000% -

40.003% 0.000% -

4.458% 0% -
1.592% 0% -
4.266% 0% -
2.844% 0% -
0.279% 0% -
0.138% 0% -
0.000% 0% -
13.578% 0.000% -

0.000% 0% -
0.884% 0% -
0.331% 0% -
0.000% 0% -
0.000% 0% -
1.216% 0.000% -

0.195% 0% -
0.316% 0% -
0.938% 0% -
1.807% 0% -
0.000% 0% -
0.529% 0% -
0.330% 0% -
0.000% 0% -
4.115% 0.000% -

-
3.234%
-
0.000%
0.000% -
0.000% -
3.234% 0.000% -

1.674% -
0.291% -
1.437% -
3.403% 0.000% -

0.287% -
0.259% -
0.230% -
0.575% -
-
0.230%
0.184% -
0.604% -
0.241% -
0.000% -
0.000% -
2.610% 0.000% -

0.359% -
0.460% -
2.328% -
0.776% -
0.000% -
3.923% 0.000% -

2.875% 0.000% -
 3.413%
5.120%
1.119%
0.299%
0.101%
0.332%
0.111%
0.885%
0.193%
0.000%
11.572% 0% -

46.526% 0% -

3.096% 0% -
2.503% 0% -
5.307% 0% -

100.000%

0.000% -
Date : 27-Nov-15
Project : PROPOSED 2-storey residential bldg
Location : Greenland Newtown Executive Village, Ampid , San Mateo, Rizal
Owner : Robert Q. Villena

unit cost
Item No WORK DESCRIPTION QTY UNIT
material
1.00 GENERAL REQUIREMENTS
1.01 Mobilization/Demobilization 1.00 lot 5,000.00
1.02 Barracks & Warehouse 1.00 lot 5,000.00
1.03 Communication Facilities 1.00 lot
1.04 Water & Electrical Consumption 1.00 lot
1.05 Building Permit lot
Subdivision Fee, Delivery Charges,
1.05 Workers I.D. lot
1.05 Occupancy Permit lot
1.06 CARI, Workers Safety, PPE'S lot
1.07 Plans, As-built Plans lot
TOTAL GENERAL REQUIREMENTS

2.00 STRUCTURAL WORKS

2.1 EARTHWORKS
2.1.01 Lay out & Staking 1.00 lot 2,500.00
2.1.02 Excavation Column Footing 20.24 cu.m.
2.1.03 Excavation Footing Tie Beam 9.75 cu.m.
2.1.03 Excavation Septic Tank 6.80 cu.m.
2.1.04 Backfill and Compaction 156.00 cu.m. 18,750.00
2.1.05 Soil Poisoning 120.00 sq m 3,000.00
2.1.06 Vapor Barrier sq m
2.1.07 Gravel Bedding (75mm thk) 6.00 cu.m. 3,000.00
Sub-Total Earthworks
2.2 CONCRETE WORKS
2.2.01 Column Footing 5.40 cu.m. 16,470.00
2.2.02 Footing Tie Beam 5.28 cu.m. 16,104.00
2.2.03 Wall Footing 4.50 cu.m. 13,725.00
2.2.04 Slab on Fill 8.40 cu.m. 25,620.00
2.2.05 Columns 10.28 cu.m. 31,354.00
2.2.06 Second Floor Beams 5.20 cu.m. 15,860.00
2.2.07 Third Floor Beams - cu.m. -
2.2.08 Roof Beams 4.29 cu.m. 13,084.50
2.2.09 Second Floor Slab 6.42 cu.m. 19,581.00
2.2.10 Third Floor Slab - cu.m. -
2.2.11 Stairs 4.60 cu.m. 14,030.00
2.2.12 Concrete Ledge / Canopy 0.80 cu.m. 2,440.00
2.2.13 Kitchen Counters 1.56 cu.m. 4,758.00
2.2.14 Others (Pls. Specify) -
Sub-total Concrete Works
2.3 FORMWORKS
2.3.01 Column Footing 54.00 sq.m. 13,500.00
2.3.02 Footing Tie Beam 52.80 sq.m. 13,200.00
 2.3.03 Wall Footing - sq.m. -
2.3.04 Slab on Fill - sq.m. -
2.3.05 Columns 102.80 sq.m. 25,700.00
2.3.06 Second Floor Beams 52.00 sq.m. 13,000.00
2.3.07 Third Floor Beams - sq.m. -
2.3.08 Roof Beams 43.00 sq.m. 10,750.00
2.3.09 Second Floor Slab 64.20 sq.m. 16,050.00
2.3.10 Third Floor Slab - sq.m. -
2.3.11 Stairs 46.00 sq.m. 11,500.00
2.3.12 Concrete Ledge / Canopy 8.00 sq.m. 2,000.00
2.3.13 Kitchen Counters 15.60 sq.m. 3,900.00
2.3.14 Others (Pls. Specify) -
Sub-total Formworks

2.4 REINFORCING BARS

2.4.01 16mm Ø 420.00 pcs 113,400.00
2.4.02 12mm Ø 80.00 pcs 14,400.00
2.4.03 10mm Ø 950.00 pcs 90,250.00
2.4.04 9mm Ø - pcs -
2.4.05 Tie Wire 15.00 rolls 24,000.00
2.4.06 Others (Pls. Specify)
Sub-total Rebar Works

2.5 STEEL TRUSSES & ROOFING

2.5.01 Trusses 75.20 sq.m. 52,640.00
2.5.02 Roofing 75.20 sq.m. 71,440.00
2.5.03 Others (Pls. Specify)
Sub-total Metal Works

TOTAL STRUCTURAL WORKS

3.00 ARCHITECTURAL WORKS

3.1 MASONRY WORKS
3.1.01 6" Chb Wall 230.40 sq.m. 80,640.00
3.1.02 4'' Chb Wall 90.00 sq.m. 28,800.00
3.1.03 Interior Wall Plastering 617.40 sq.m. 77,175.00
3.1.04 Exterior Wall Plastering 411.60 sq.m. 51,450.00
3.1.05 Window Opening 40.40 l.m. 5,050.00
3.1.06 Lintel Beam 8.90 l.m. 2,492.00
3.1.07 Others (Pls. Specify) -
Sub-total Masonry Works
3.2 WALL FINISHES
3.2.01 600mm x 600mm Wall Tiles sq.m. -
3.2.02 300mm x 300mm Wall Tiles 38.46 sq.m. 15,384.00
3.2.03 Natural Stone Finish 14.40 sq.m. 5,760.00
3.2.04 Curdoroy Finish sq.m.
3.2.05 Others (Pls. Specify)
Sub-total Wall finishes
3.3 FLOOR FINISHES
3.3.01 Waterproofing
Toilet 6.80 sq.m. 3,400.00
Canopy, Balcony 12.20 sq.m. 5,490.00
3.3.02 Floor topping to received tiles 136.00 sq.m. 16,320.00
 3.3.03 600mm x 600mm Floor Tile 89.80 sq.m. 31,430.00
3.3.04 400mm x 400mm Floor Tile sq.m.
3.3.05 300mm x 300mm Floor Tile 23.00 sq.m. 9,200.00
3.3.06 Plain Cement Rough Finish (Carport) 28.70 sq.m. 5,740.00
3.3.07 Others (Pls. Specify)
Floor finishes Total
3.4 CEILING WORK
10mm thk Ordinary Gypsum board on
3.4.01 Light Galvanized metal furing 125.00 sq.m. 56,250.00
3.5mm thk Ficem board on Light
3.4.02 Galvanized metal furing - sq.m. -
3.4.03 Rubbed Cement Finish sq.m.
3.4.04 Others (Pls. Specify)
Ceiling Work Total
3.5 METAL WORKS
3.5.01 Stair Railing 10.40 l.m 29,120.00
3.5.02 Balcony Railing 3.75 l.m 5,062.50
3.5.03 Others (Pls. Specify) GATE 1.00 lot 25,000.00
Metal Works Total
3.6 DOOR, DOOR JAMBS & LOCKSETS
3.6.01 2000mm x 2100mm Aluminum Door 2.00 set 5,000.00
3.6.02 900mm x 2100mm Panel Door 1.00 sets 4,500.00
3.6.03 700mm x 2100mm Panel Door 1.00 sets 4,000.00
3.6.04 800mm x 2100mm Flush Door 4.00 sets 10,000.00
600mm x 2100mm Flush Door with
3.6.05 Louver 2.00 sets 4,000.00
3.6.06 Main Door Lockset 1.00 sets 3,200.00
3.6.07 Lever Type Lockset with Key 5.00 sets 10,500.00
3.6.08 Lever Type Lockset without Key 2.00 sets 4,200.00
3.6.09 Hinges pcs
3.6.10 Others (Pls. Specify)
Doors & Hardwares Subtotal
3.7 CARPENTRY WORKS
3.7.01 Handrail 10.40 lm 6,240.00
3.7.02 Stair Steps 16.00 steps 8,000.00
3.7.03 Bedroom Cabinets 3.00 sets 40,500.00
3.7.04 Kitchen Cabinets 1.00 sets 13,500.00
3.7.05 Others (Pls. Specify)
Doors & Hardwares Subtotal
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 411.60 sq.m. 61,740.00
3.9.02 Interior Walls 617.40 sq.m. 92,610.00
 3.9.03 Ceiling 135.00 sq.m. 20,250.00
3.9.04 Stair Railings 10.40 lm 5,408.00
3.9.05 Balcony Railings 3.50 lm 1,820.00
3.9.06 Bedroom Cabinets 3.00 sets 6,000.00
3.9.07 KItchen Cabinets 1.00 sets 2,000.00
3.9.08 Door & Door Jambs 8.00 sets 16,000.00
3.9.09 Gates 1.00 set 3,500.00
3.9.10 Others (Pls. Specify)
Painting Works Subtotal

TOTAL ARCHITECTURAL WORKS

TOTAL GENERAL REQUIRMENTS
ARCHITECTURAL & STRUCTURAL WORKS
4.00 ELECTRICAL WORKS 1.00 lot
5.00 PLUMBING WORKS 1.00 lot
6.00 OVERHEAD AND SUPEVISION 4.00 mos.

TOTAL PROJECT COST

7.00 TAX lot

8.00 CONTINGENCY lot
9.00 CONTRACTORS PROFIT lot

GRAND TOTAL
Project Cost :
Accomplishment to date :
Downpayment :
1st Progress Billing :
Balance :
 Accomplishment
unit cost
total unit cost AMOUNT % (%) Amount
labor & equip.

5,000.00 5,000.00 5,000.00 0.352% 0% -

1,500.00 6,500.00 6,500.00 0.457% 0% -
5,000.00 5,000.00 0.352% 0% -
10,000.00 10,000.00 10,000.00 0.703% 0% -
- - 0.000% 0% -
-
- - 0.000% 0%
- - 0.000% 0% -
- - 0.000% 0% -
- - 0.000% 0% -
26,500.00 1.864% 0.000% -

625.00 3,125.00 3,125.00 0.220% 0% -

4,160.00 4,160.00 4,160.00 0.293% 0% -
2,047.50 2,047.50 2,047.50 0.144% 0% -
1,040.00 1,040.00 1,040.00 0.073% 0% -
4,687.50 23,437.50 23,437.50 1.648% 0% -
900.00 3,900.00 3,900.00 0.274% 0% -
- - - 0.000% 0% -
900.00 3,900.00 3,900.00 0.274% 0% -
41,610.00 2.926% 0.000% -

4,117.50 20,587.50 20,587.50 1.448% 0% -

4,026.00 20,130.00 20,130.00 1.416% 0% -
3,431.25 17,156.25 17,156.25 1.206% 0% -
6,405.00 32,025.00 32,025.00 2.252% 0% -
7,838.50 39,192.50 39,192.50 2.756% 0% -
3,965.00 19,825.00 19,825.00 1.394% 0% -
- - - 0.000% 0% -
3,271.13 16,355.63 16,355.63 1.150% 0% -
4,895.25 24,476.25 24,476.25 1.721% 0% -
- - - 0.000% 0% -
3,507.50 17,537.50 17,537.50 1.233% 0% -
610.00 3,050.00 3,050.00 0.214% 0% -
1,189.50 5,947.50 5,947.50 0.418% 0% -
- - - 0.000% 0.000% -
216,283.13 15.210% 0.000% -

4,050.00 17,550.00 17,550.00 1.234% 0% -

3,960.00 17,160.00 17,160.00 1.207% 0% -
 - - - 0.000% 0% -
- - - 0.000% 0% -
7,710.00 33,410.00 33,410.00 2.350% 0% -
3,900.00 16,900.00 16,900.00 1.188% 0% -
- - - 0.000% 0% -
3,225.00 13,975.00 13,975.00 0.983% 0% -
4,815.00 20,865.00 20,865.00 1.467% 0% -
- - - 0.000% 0% -
3,450.00 14,950.00 14,950.00 1.051% 0% -
600.00 2,600.00 2,600.00 0.183% 0% -
1,170.00 5,070.00 5,070.00 0.357% 0% -
- - - 0.000% 0.000% -
142,480.00 10.020% 0.000% -

28,350.00 141,750.00 141,750.00 9.968% 0% -

3,600.00 18,000.00 18,000.00 1.266% 0% -
22,562.50 112,812.50 112,812.50 7.933% 0% -
- - - 0.000% 0% -
6,000.00 30,000.00 30,000.00 2.110% 0% -
- 0.000% 0% -
302,562.50 21.277% 0.000% -

15,792.00 68,432.00 68,432.00 4.812% 0% -

21,432.00 92,872.00 92,872.00 6.531% 0% -
0.000% -
161,304.00 11.343% 0.000% -

864,239.63 60.776% 0.000% -

20,160.00 100,800.00 100,800.00 7.089% 0% -

7,200.00 36,000.00 36,000.00 2.532% 0% -
19,293.75 96,468.75 96,468.75 6.784% 0% -
12,862.50 64,312.50 64,312.50 4.523% 0% -
1,262.50 6,312.50 6,312.50 0.444% 0% -
623.00 3,115.00 3,115.00 0.219% 0% -
- - 0.000% 0% -
307,008.75 21.590% 0.000% -

- - - 0.000% 0% -
4,615.20 19,999.20 19,999.20 1.406% 0% -
1,728.00 7,488.00 7,488.00 0.527% 0% -
- 0.000% 0% -
- 0.000% 0% -
27,487.20 1.933% 0.000% -

1,020.00 4,420.00 4,420.00 0.311% 0% -

1,647.00 7,137.00 7,137.00 0.502% 0% -
4,896.00 21,216.00 21,216.00 1.492% 0% -
 9,429.00 40,859.00 40,859.00 2.873% 0% -
- 0.000% 0% -
2,760.00 11,960.00 11,960.00 0.841% 0% -
1,722.00 7,462.00 7,462.00 0.525% 0% -
- 0.000% 0% -
93,054.00 6.544% 0.000% -

-
16,875.00 73,125.00 73,125.00 5.142%
-
- - - 0.000%
0.000% -
0.000% -
73,125.00 5.142% 0.000% -

8,736.00 37,856.00 37,856.00 2.662% -

1,518.75 6,581.25 6,581.25 0.463% -
7,500.00 32,500.00 32,500.00 2.286% -
76,937.25 5.410% 0.000% -

1,500.00 6,500.00 6,500.00 0.457% -

1,350.00 5,850.00 5,850.00 0.411% -
1,200.00 5,200.00 5,200.00 0.366% -
3,000.00 13,000.00 13,000.00 0.914% -
-
1,200.00 5,200.00 5,200.00 0.366%
960.00 4,160.00 4,160.00 0.293% -
3,150.00 13,650.00 13,650.00 0.960% -
1,260.00 5,460.00 5,460.00 0.384% -
- - - 0.000% -
- - - 0.000% -
59,020.00 4.150% 0.000% -

1,872.00 8,112.00 8,112.00 0.570% -

2,400.00 10,400.00 10,400.00 0.731% -
12,150.00 52,650.00 52,650.00 3.703% -
4,050.00 17,550.00 17,550.00 1.234% -
- - - 0.000% -
88,712.00 6.239% 0.000% -

65,000.00 4.571% 0.000% -

15,435.00 77,175.00 77,175.00 5.427%

23,152.50 115,762.50 115,762.50 8.141%
 5,062.50 25,312.50 25,312.50 1.780%
1,352.00 6,760.00 6,760.00 0.475%
455.00 2,275.00 2,275.00 0.160%
1,500.00 7,500.00 7,500.00 0.527%
500.00 2,500.00 2,500.00 0.176%
4,000.00 20,000.00 20,000.00 1.406%
875.00 4,375.00 4,375.00 0.308%
- - - 0.000%
261,660.00 11.572% 0% -

1,052,004.20 67.152% 0% -

70,000.00 4.923% 0% -
56,595.27 3.980% 0% -
120,000.00 8.439% 0% -

2,189,339.10 147.133%

0.000% -

mplishment to date : -

ogress Billing :