Billing Manager Progress

Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

JC2 ARCHITECTURE STUDIO

PROJECT BACLARAN COOP OFFICE RENOVATION


ADDRESS ZAPOTE, BACOOR
ATTN: MR. SONNYBOY REGENCIA
DATE JUNE 16, 2022
as of June16,2022
PROJ.
ITEM DESCRIPTION AMOUNT ACTUAL ACCOMPLISHMENT
% WT PREVIOUS PRESENT UP TO DATE
AMOUNT PHY % WT AMOUNT PHY % WT AMOUNT PHY % WT
A. GENERAL REQUIREMENTS
a.1.1 Mobilization/demobilization 10,500.00 4.05% - 0.00% - 8,400.00 80.00% 3.24% 8,400.00 80.00% 3.24%
a.1.2 TEMFACIL 0.00% - 0.00% - - 0.00% 0.00% - 0.00% 0.00%
a.1.3 Enginerring supervision & safety officer 15,750.00 6.08% - 0.00% - 7,875.00 50.00% 3.04% 7,875.00 50.00% 3.04%
a.1.4 chipping and hauling of materials and spoils 10,500.00 4.05% - 0.00% - 10,500.00 100.00% 4.05% 10,500.00 100.00% 4.05%
A. Sub-Total 36,750.00 14.18% - 0.00% 0.00% 26,775.00 72.86% 10.33% 26,775.00 72.86% 10.33%
B. PLUMBING
b.1. Chipping and Restoration of concrete slab 1,260.00 0.49% - 0.00% - - 0.00% 0.00% - 0.00% 0.00%
b.2. Plumbing layout and rough-ins 6,562.50 2.53% - 0.00% - - 0.00% 0.00% - 0.00% 0.00%
b.3. Installation of Kitchen sink with complete sanitary fittings and appurtenance 12,967.50 5.00% - 0.00% - - 0.00% 0.00% - 0.00% 0.00%
B. Sub-Total 20,790.00 8.02% - 0.00% 0.00% - 0.00% 0.00% - 0.00% 0.00%
D. DRYWALL
d.1. 6mm THK FiCem Board on metal studs frame. (Double side) 25,893.00 9.99% - 0.00% - 25,893.00 100.00% 9.99% 25,893.00 100.00% 9.99%
D. Sub-Total 25,893.00 9.99% - 0.00% 0.00% 25,893.00 100.00% 9.99% 25,893.00 100.00% 9.99%
E. DOOR AND WINDOWS
e.1. Sliding 10mm THK Clear tempered glass (Glass door) 0.00% - 0.00% - - 0.00% 0.00% - 0.00% 0.00%
e.2. Sliding 10mm THK Flush door (Office door) 6,195.00 2.39% - 0.00% - 6,195.00 100.00% 2.39% 6,195.00 100.00% 2.39%
e.3. Fixed 10mm THK Clear Tempered glass (Front Window) 0.00% - 0.00% - - 0.00% 0.00% - 0.00% 0.00%
E. Sub-Total 6,195.00 2.39% - 0.00% 0.00% 6,195.00 100.00% 2.39% 6,195.00 100.00% 2.39%
F. TILEWORKS
f.1. Installation of Kitchen counter with splash wall 6,720.00 2.59% - 0.00% - - 0.00% 0.00% - 0.00% 0.00%
f.1. Installation of Main counter Tiles 9,030.00 3.48% - 0.00% - - 0.00% 0.00% - 0.00% 0.00%
F. Sub-Total 15,750.00 6.08% - 0.00% 0.00% - 0.00% 0.00% - 0.00% 0.00%
G. CARPENTRY WORKS
g.1. Carpentry works of Main counter 41,298.60 15.93% - 0.00% - 41,298.60 100.00% 15.93% 41,298.60 100.00% 15.93%
g.2. Carpentry works of Shelves and Cabinets 52,479.00 20.25% - 0.00% - 52,479.00 100.00% 20.25% 52,479.00 100.00% 20.25%
g.3. Installtion of Office logo accent wall 10,160.85 3.92% - 0.00% - 10,160.85 100.00% 3.92% 10,160.85 100.00% 3.92%
G. Sub-Total 103,938.45 40.10% - 0.00% 0.00% 103,938.45 100.00% 40.10% 103,938.45 100.00% 40.10%
H. PAINTING WORKS
h.1. Semi-Gloss latex finish of Interior walls 41,357.40 15.96% - 0.00% - 41,357.40 100.00% 15.96% 41,357.40 100.00% 15.96%
h.3. Paintworks and finishing of wall accent 8,505.00 3.28% - 0.00% - 8,505.00 100.00% 3.28% 8,505.00 100.00% 3.28%
H. Sub-Total 49,862.40 19.24% - 0.00% 0.00% 49,862.40 100.00% 19.24% 49,862.40 100.00% 19.24%

GRAND TOTAL (non VAT) 259,178.85 100.00% - 0.00% 0.00% 212,663.85 82.05% 82.05% 212,663.85 82.05% 82.05%

A. TOTAL CONTRACT AMOUNT 259,178.85


B. DOWNPAYMENT 63,000.00
C. TOTAL ACCOMPLISHMENT TO DATE 212,663.85

RECOUPMENT FOR DOWNPAYMENT 51,693.35


BILLING NO. 1 (JUNE 10, 2022) 35,000.00
BILLING NO. 2 125,970.50

Prepared by:

MARC VINCENT S. SANTIAGO


SR. PROJECT MANAGER

You might also like