Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 6

PROGRESS BILL

Item No. Scope of Works QTY Unit Unit Cost


PREV.ACC
A. PRELIMINARIES
1.0 Mobilization / Demobilization 67 m³ 110.54 1%
2.0 Bonds 68 m132 108.93 1%
3.0 Permits (Brgy/Building Permit/Occupancy Permit) 69 m133 107.38 1%
4.0 Design Plans & Design Details - For Construction only 70 m134 105.86 1%
5.0 As-Built Plans (Signed & Sealed) 71 m135 104.39 1%
6.0 Temporary Facilities (Site Office / Barracks) 72 m136 102.96 1%
7.0 Utilities Expenses (Power & Water Consumption) 73 m137 101.57 1%
8.0 Site Management and Supervision 74 m138 100.22 1%
9.0 75 m139 98.90 1%
SUB-TOTAL
B. SITE PREPERATION WORKS
PROGRESS BILLING
Material Cost Labor Cost Equipment Cost
PRES.ACC TOTAL ACC. AMMOUNT PER ACC.

3% 4% 266.62 ₱5,000.00
3% 4% 266.67 ₱5,001.00
3% 4% 266.72 ₱5,002.00
3% 4% 266.78 ₱5,003.00
3% 4% 266.83 ₱5,004.00
3% 4% 266.88 ₱5,005.00
3% 4% 266.94 ₱5,006.00
3% 4% 266.99 ₱5,007.00
3% 4% 267.04 ₱5,008.00
2,401.46
OCM Profit VAT
Total Direct Cost Total Cost
% Amount % Amount % Amount

₱5,000.00 15% ₱750.00 15% ₱862.50 12% ₱793.50 ₱7,406.00


₱5,001.00 15% ₱750.15 15% ₱862.67 12% ₱793.66 ₱7,407.48
₱5,002.00 15% ₱750.30 15% ₱862.85 12% ₱793.82 ₱7,408.96
₱5,003.00 15% ₱750.45 15% ₱863.02 12% ₱793.98 ₱7,410.44
₱5,004.00 15% ₱750.60 15% ₱863.19 12% ₱794.13 ₱7,411.92
₱5,005.00 15% ₱750.75 15% ₱863.36 12% ₱794.29 ₱7,413.41
₱5,006.00 15% ₱750.90 15% ₱863.54 12% ₱794.45 ₱7,414.89
₱5,007.00 15% ₱751.05 15% ₱863.71 12% ₱794.61 ₱7,416.37
₱5,008.00 15% ₱751.20 15% ₱863.88 12% ₱794.77 ₱7,417.85
₱66,707.32
E.S. OLAGUER CONSTRUCTION
PROJECT: Proposed 2 Storey Residential House
LOCATION: Quezon City, Manila
OWNER: Mr. JM Forto
PRO-RATED EVALUATED
ITEMS DESCRIPTION PROPOSAL AMOUNT
CONTRTACT PERCENTAGE
1.0
2.0
3.0
4.0
5.0
GRAND TOTAL
CONTRACT AMOUNT

PAYMENT DATE

DOWNPAYMENT (50%) 1,500,000

Billing #1 7/11/2022
Billing #2 12/12/2022

BILLING COMPUTATION

Contract Amount
Accomplishment to date 100%

Less:
Payment Made
Recoupment of Downpayment
Retention
Total

AMOUNT DUE
ACCOMPLISHMENT
AMOUNT

3,000,000.00
3,000,000.00

-
1,500,000.00
300,000.00
1,800,000.00

1,200,000.00

You might also like