Vitas Costing Labor New

EXCAVATION
16 16 4.3 1100.8 1155.84
GRAVEL BEDDING 16 16 0.5 128 134.4
CONCRETING 16 16 0.8 204.8 215.04

fww 16 0.8 4 51.2 53.76
rebars
bot 107.666666667 108 17.6 1900.8 316.8 320 25mm
54.3333333333 55 17.6 968 161.3333 165 20mm
top 81 81 17.6 1425.6 237.6 240 25mm

54.3333333333 55 17.6 968 161.3333 165 20mm
gf walls
CONCRETING 15 6 0.3 3 81 85.05
formworks 15 3 6 2 540 567
walls 101 101 4.5 4 1818 303 318.15

51 51 4.5 4 918 153 160.65
101 101 4.5 2 909 151.5 159.075

101 101 4.5 2 909 151.5 159.075
hor 11 11 16 12 2112 352 369.6
SLAB
CONCRETING 0.2 15 15 45 47.25
0.3 0.4 15 1.8 1.89
0.3 0.4 15 1.8 1.89
0.3 0.4 5.4 0.648 0.6804
51.7104
FORMWORKS
15 15 1 225 236.25
15 0.2 4 12 12.6
0.3 2 15 9 9.45
0.3 2 15 9 9.45
15 0.2 4 12 12.6
280.35
REBARS
top 76 76 16 1216 202.6667 203 25mm
76 76 16 1216 202.6667 203 25mm
bot 86.7142857143 87 16 1392 232 232 25mm

51 51 16 816 136 136 25mm
extra 76 76 2.6 2 395.2 65.86667 66

76 76 1.8 2 273.6 45.6 46
51 51 2.6 3 397.8 66.3 72
beams
top 16 1 4 64 10.66667 11.2 12.00
bot 16 1 4 64 10.66667 11.2 11
beams
top 11 1 4 44 7.333333 7.7 8.00
bot 11 1 4 44 7.333333 7.7 8
top 6.04 2 4 48.32 8.053333 8.456 9

bot 6.04 2 4 48.32 8.053333 8.456 9
14.1
95 105 1.9 1 105 35 35
9.1
61.6666666667 72 1.9 1 72 24 24
4.14
28.6 39 1.9 2 78 26 26
WALLS 15 6 0.2 2 36 37.8

CONCRETE 9.8 6 0.2 1 11.76 12.348
5.4 6 0.2 2 12.96 13.608
13 6 0.2 4 62.4 65.52
129.276
FORMWORKS 15 6 2 2 360 378

9.8 6 2 1 117.6 123.48
5.4 6 2 2 129.6 136.08
13 6 2 4 624 655.2
1292.76
15 121 121 7 2 2 3388

6 21 21 17 2 2 1428
10 81 81 7.5 2 1 1215
6 21 21 12 2 1 504
5.04 41.32 42 7.5 2 2 1260

6 21 21 7.04 2 2 591.36
13 105 105 7.5 2 4 6300
6 21 21 15 2 4 2520
PUMP AREA 3.14 10.06 0.1 1 3.15884 3.316782

2 1.63 0.1 1 0.326 0.3423
BEAM 2 0.2 0.4 2 0.32 0.336
1.63 0.15 0.4 1 0.0978 0.10269
10.06 0.3 0.4 2 2.4144 2.53512
3.14 0.3 0.4 3 1.1304 1.18692
7.819812
FORMWORKS 3.14 10.06 1 31.5884 33.16782

3.14 0.5 2 3.14 3.297
10.06 0.5 2 10.06 10.563
1.63 2 1 3.26 3.423
1.63 0.5 2 1.63 1.7115
2 0.5 2 2 2.1
54.26232
REBARS
SLAB 10.6 71.66667 22 4.14 91.08 15.18 15.939
3.14 11.46667 12 11.6 139.2 23.2 24.36
BEAMS 10.6
2B1 11.6 2 2 46.4 7.733333 8.12 8
11.6 2 2 46.4 7.733333 8.12 8
54 54 1.7 2 183.6 30.6 32.00
2EB1 1.63
2.63 2 1 5.26 0.876667 0.9205 1
2.63 2 1 5.26 0.876667 0.9205 1
9.15 10 1.4 1 14 2.333333 3.00
2B1 3.14
4.14 2 3 24.84 4.14 4.347 5
4.14 2 3 24.84 4.14 4.347 5
16.7 11 1.7 3 56.1 9.35 10.00
2CB1 2
3 4 1 12 2 2.1 2
3 2 1 6 1 1.05 1
11 11 1.5 1 16.5 2.75 3.00
2CB1 2
3 5 1 15 2.5 2.625 3
3 2 1 6 1 1.05 1
11 11 1.9 1 20.9 3.483333 4.00
catwalk 9.83 1 0.1 0.983 1.03215

8.6 1 0.1 0.86 0.903
1.93515
9.83 1 1 9.83 10.3215

9.83 0.1 2 1.966 2.0643
8.6 1 1 8.6 9.03
8.6 0.1 2 1.72 1.806
23.2218
rebars
9.83 32.76667 33 1 33 5.775 6
9.83 32.76667 33 1.6 52.8 9.24 10
0
8.6 28.66667 29 1 29 5.075 5
8.3 27.66667 28 1.6 44.8 7.84 8
9.83 6 58.98 1 58.98 10.3215 11

8.6 6 51.6 1 51.6 9.03 10
roof beams
3.15 2 0.4 0.2 0.504 0.5292
5.14 2 0.4 0.2 0.8224 0.86352
1.39272
formworks 0.4 2 3.15 2 5.04 5.292

0.2 1 3.15 2 1.26 1.323
0.4 2 5.14 2 8.224 8.6352
0.2 1 5.14 2 2.056 2.1588
17.409
rebars 3.15
4.15 2 2 16.6 2.766667 2.905 3
4.15 2 2 16.6 2.766667 2.905 3
16.75 18 1.3 2 46.8 7.8 8.00
5.14
6.14 2 2 24.56 4.093333 4.298 5
6.14 2 2 24.56 4.093333 4.298 4
26.7 30 1.3 2 78 13 13.00
planted columns
3 4 0.4 0.2 0.96 1.008
1.008
formworks 0.4 2 3 4 9.6 10.08

0.2 2 3 4 4.8 5.04
15.12
rebars 3
4 2 4 32 5.333333 5.6 6
4 2 4 32 5.333333 5.6 6
16 18 1.3 2 46.8 7.8 8.00
23.10 7,392.00
14.82 2,445.30
23.10 5,544.00 3.85

14.82 2,445.30
17,826.60
231.75 18,058.35
4.5
318 20mm 14.82 4,712.76

160.00 20mm 14.82 2,371.20
160 20mm 14.82 2,371.20 2.47

160.00 20mm 14.82 2,371.20
370 12mm 5.33 1,971.36 0.888

13,797.72
179.37 13,977.09
23.10 4,689.30 3.85

23.10 4,689.30
23.10 5,359.20
23.10 3,141.60
25mm 23.10 1,524.60

25mm 23.10 1,062.60
25mm 23.10 1,663.20
23,761.00
308.89 24,069.89
25mm 23.10 277.20

25mm 23.10 254.10
1.43
25mm 23.10 184.80
25mm 23.10 184.80
25mm 23.10 207.90

25mm 23.10 207.90
10mm 3.70 129.5
10mm 3.70 88.8

0
3.70 96.2
1,631.20
592.90 593.00 20mm 14.82 8,788.26 2.47

249.90 250.00 12MM 5.33 1,332.00
212.63 213.00 20mm 14.82 3,156.66

88.20 89.00 12MM 5.33 474.19
220.50 221.00 20mm 14.82 3,275.22 2.47

103.49 104.00 12MM 5.33 554.11
1,102.50 1,103.00 20mm 14.82 16,346.46
441.00 442.00 12MM 5.33 2,354.98
36,281.88
471.66
36,753.54
16.00
25.00
41.00 82.00 12MM 5.33 436.90
20mm 14.82 118.56

20mm 14.82 118.56
10MM 3.70 118.40
16mm 9.48 9.48

16mm 9.48 9.48
10MM 3.70 11.10
16mm 9.48 47.40

16mm 9.48 47.40
10MM 3.70 37.00
25mm 23.10 46.20

25mm 23.10 23.10
10MM 3.70 11.10
25mm 23.10 69.30

25mm 23.10 23.10
10MM 3.70 14.80
704.98
436.90
1,141.88
14.84
1,156.72
12MM 5.33 31.97

12MM 5.33 53.28
12MM 5.33 -
12MM 5.33 26.64
12MM 5.33 42.62
-
10MM 3.70 40.70
10MM 3.70 37.00
232.21
3.02
235.23
16mm 9.48 28.44

16mm 9.48 28.44
10MM 3.70 29.60
16mm 9.48 47.40

16mm 9.48 37.92
10MM 3.70 48.10
219.90
2.86
222.76
16mm 9.48 56.88

16mm 9.48 56.88
10MM 3.70 29.60
143.36
1.86
145.22
15
- -
Project: VITAS STP
Subject: LABOR COST PROPOSAL (CONCRETING, FORMWORKS, REBARWORKS AND TRIMMING)
Date : JANUARY 011, 2022
DESCRIPTION QTY UNT UNIT COST TOTAL COST

1 Mat Foundtaion
Concrete 215.04 cum 350.00 75,264.00
Formworks 53.76 sm 250.00 13,440.00
Rebars 18,050.00 kgs 4.50 81,225.00
2 UNDER GROUND WALLS (3m)

Concrete 85.05 cum 350.00 29,767.50
Formworks 567.00 sm 250.00 141,750.00
Rebars 13,977.00 kgs 4.50 62,896.50
3 GF SLAB
Concrete 51.71 cum 350.00 18,098.64
Formworks 280.00 sm 250.00 70,000.00
Rebars 24,060.00 kgs 4.50 108,270.00
4 2ND FLOOR WALL (6M)

Concrete 129.28 cum 350.00 45,246.60
Formworks 1,293.00 sm 250.00 323,250.00
Rebars 36,750.00 kgs 4.50 165,375.00
5 PUMP AND FILTER AREA

Concrete 7.82 cum 350.00 2,736.93
Formworks 54.00 sm 250.00 13,500.00
Rebars 1,150.00 kgs 4.50 5,175.00
6 CATWALK
Concrete 1.94 cum 350.00 677.30
Formworks 23.00 sm 250.00 5,750.00
Rebars 250.00 kgs 4.50 1,125.00
7 ROOF BEAMS
Concrete 1.30 cum 350.00 455.00
Formworks 17.00 sm 250.00 4,250.00
Rebars 222.00 kgs 4.50 999.00
8 PLANTED COLUMNS
Concrete 1.00 cum 350.00 350.00
Formworks 15.00 sm 250.00 3,750.00
Rebars 145.00 kgs 4.50 652.50
9 PUMP room
CHB 4'' wall 45.00 sqm 180.00 8,100.00
Plastering on CHB wall 90.00 sqm 150.00 13,500.00
roof framing 17.00 sqm 250.00 4,250.00
roofing 17.00 sqm 300.00 5,100.00
10 trimming 570.00 sqm 200.00 114,000.00
11 GRAVEL BED 200.00 CUM 180.00 36,000.00
12 stair and catwalk railing

stair with railing 1 set 15,000.00 15,000.00
railings 54 lm 550.00 29,700.00
13 exterior plastering
ground level tank 335.64015 sqm 150.00 50,346.02
Total amount Php 1,450,000.00
EXCLUSIONS:
1. WATER PROOFING AND PAINTING
2. PIPING AND EQUIPMENT
PREPARE BY:
Pheby Moog
Project: VITAS STP
Subject: LABOR COST PROPOSAL (CONCRETING, FORMWORKS, REABRWORKS AND TRIMMING)
Date : JANUARY 011, 2022
DESCRIPTION QTY UNT UNIT COST

1 Mat Foundtaion
Concrete 215.04 cum 350.00
Formworks 53.76 sm 250.00

64.00 M
Rebars 18,050.00 kgs 4.50

Rebars 13,977.09 kgs 4.50
3 GF SLAB
Rebars 24,069.89 kgs 4.50

Formworks 1,292.76 sm 250.00
Rebars 36,753.54 kgs 4.50

Rebars 1,156.72 kgs 4.50
6 CATWALK

Rebars 235.23 kgs 4.50
7 ROOF BEAMS
8 PLANTED COLUMNS
9 PUMP room
CHB 4'' wall 45.00 sqm 180.00
Plastering on CHB wall 90.00 sqm 150.00
roof framing 17.27 sqm 250.00
roofing 17.27 sqm 300.00
10 trimming 531.20 sqm 200.00
11 GRAVEL BED 128.00 CUM 180.00

stair with railing 1 set 15,000.00
railings 53.76 lm 550.00
ground level tank 336 sqm 150.00
Total amount Php
SUPERVISION ON EXCAVATION 1 month 30,000.00
EXCLUSIONS:
3. GRAVEL BEDDING
PREPARE BY:
Pheby Moog
TOTAL COST
MD MP
75,264.00 43.01 6.00 DAYS 700.00 15.00 63,000.00 #REF!
44.00 PER DAY
5.50
13,440.00 100.53 2.00 DAYS 700.00 15.00 21,000.00 #REF!

12.57
0.84
81,225.00 17.77 2.00 DAYS 700.00 20.00 28,000.00 #REF!

307.88
38.49
1.92
29,767.50 17.01 3.00 DAYS 700.00 15.00 31,500.00 #REF!

18.00 PER DAY
2.25
141,750.00 1,060.29 10.00 DAYS 700.00 20.00 140,000.00 #REF!

132.54
6.63
62,896.91 13.76 2.00 DAYS 700.00 20.00 28,000.00 #REF!

238.41
29.80
1.49
18,098.64 10.34 2.00 DAYS 700.00 15.00 21,000.00 #REF!

11.00 PER DAY
1.38
70,087.50 372.87 4.00 DAYS 700.00 20.00 56,000.00 #REF!

46.61
2.33
108,314.52 23.69 4.00 DAYS 700.00 20.00 56,000.00 #REF!

410.56
51.32
2.57
45,246.60 25.86 4.00 DAYS 700.00 15.00 42,000.00 #REF!

26.00 PER DAY
3.25
323,190.00 1,719.37 12.00 DAYS 700.00 20.00 168,000.00 #REF!

214.92
10.75
165,390.95 36.17 5.00 DAYS 700.00 20.00 70,000.00 #REF!

626.91
78.36
3.92
2,736.93 1.56 1.00 DAYS 700.00 10.00 7,000.00 #REF!

2.00 PER DAY
0.25
13,565.58 72.17 2.00 DAYS 700.00 10.00 14,000.00 #REF!

9.02
0.45
5,205.24 1.14 2.00 DAYS 700.00 10.00 14,000.00 #REF!

19.73
2.47
0.12
677.30 0.39 1.00 DAYS 700.00 10.00 7,000.00 #REF!

1.00 PER DAY
0.13
5,805.45 30.88 2.00 DAYS 700.00 10.00 14,000.00 #REF!

3.86
0.39
1,058.54 0.23 0.50 DAYS 700.00 10.00 3,500.00 #REF!
4.01
0.50
0.05
487.45 0.28 1.00 DAYS 700.00 5.00 3,500.00 #REF!

1.00 PER DAY
0.13
4,352.25 23.15 0.50 DAYS 700.00 5.00 1,750.00 #REF!

2.89
0.29
1,002.41 0.22 0.50 DAYS 700.00 5.00 1,750.00 #REF!

3.80
0.47
0.05
352.80 0.20 1.00 DAYS 700.00 5.00 3,500.00 #REF!

1.00 PER DAY
0.13
3,780.00 20.11 0.50 DAYS 700.00 5.00 1,750.00 #REF!

2.51
0.25
653.51 0.14 0.50 DAYS 700.00 5.00 1,750.00 #REF!

2.48
0.31
0.03
8,100.00 9.00 2.00 days 1,100.00 2.00 4,400.00 #REF!

1.13
13,500.00 18.00 3.00 days 1,100.00 2.00 6,600.00 #REF!
2.25
4,317.50 1.00 days 1,200.00 1.00 1,200.00 #REF!
5,181.00 1.00 days 1,200.00 1.00 1,200.00 #REF!
106,240.00 66.40 14.00 days 600.00 10.00 84,000.00 #REF!

6.64
23,040.00 16.00 2.00 days 600.00 10.00 12,000.00 #REF!
1.60
15,000.00
29,568.00
50,400.00 67.20 3.00 days 1,100.00 5.00 16,500.00 #REF!

1.68
1,429,695.58 94.50 #REF!
72.00
50.00 +
567.00 196.875
64.00 0 280.35 97.34375
1,292.76 448.875
54.26 18.84108
23.22 8.063125
1.00 1,500.00 60.00 90,000.00

1.00 900.00 60.00 54,000.00
10.00 600.00 60.00 360,000.00 13278.24
10.00 600.00 60.00 360,000.00
15.00 500.00 60.00 450,000.00
37.00 1,314,000.00
phenolic board 3/4

aluma 5mts
22866.4
34915.87
alejo 6 20
pintor 6 20
149.625 246.9688 2.5
300 shts 4.166667 12

2.5 26 78
26 38
114
2.5 8.5 750 6375
2.5 8.5 600 5100
Project: VITAS STP
Bill 1
Date : FEBRUARY 3, 2022

1 Mat Foundtaion fabrication
Concrete 215.04 cum 350.00 75,264.00
Formworks 53.76 sm 250.00 13,440.00 53.76 40% 5,376.00
Rebars 18,050.00 kgs 4.50 81,225.00

Concrete 85.05 cum 350.00 29,767.50
Formworks 567.00 sm 250.00 141,750.00 87.00 40% 8,700.00
Rebars 13,977.00 kgs 4.50 62,896.50
3 GF SLAB
Concrete 51.71 cum 350.00 18,098.64
Formworks 280.00 sm 250.00 70,000.00
Rebars 24,060.00 kgs 4.50 108,270.00

Concrete 129.28 cum 350.00 45,246.60
Formworks 1,293.00 sm 250.00 323,250.00
Rebars 36,750.00 kgs 4.50 165,375.00

Concrete 7.82 cum 350.00 2,736.93
Formworks 54.00 sm 250.00 13,500.00
Rebars 1,150.00 kgs 4.50 5,175.00
6 CATWALK
Concrete 1.94 cum 350.00 677.30
Formworks 23.00 sm 250.00 5,750.00
Rebars 250.00 kgs 4.50 1,125.00
7 ROOF BEAMS
Concrete 1.30 cum 350.00 455.00
Formworks 17.00 sm 250.00 4,250.00
Rebars 222.00 kgs 4.50 999.00
8 PLANTED COLUMNS
Concrete 1.00 cum 350.00 350.00
Formworks 15.00 sm 250.00 3,750.00
Rebars 145.00 kgs 4.50 652.50
9 PUMP room
CHB 4'' wall 45.00 sqm 180.00 8,100.00
roof framing 17.00 sqm 250.00 4,250.00
roofing 17.00 sqm 300.00 5,100.00
10 trimming 570.00 sqm 200.00 114,000.00
11 GRAVEL BED 200.00 CUM 180.00 36,000.00

railings 54 lm 550.00 29,700.00
bill 1 14,076.00
EXCLUSIONS:
PREPARE BY:
Pheby Moog
Project: VITAS STP
Bill 2

Concrete 215.04 cum 350.00 75,264.00
Formworks 53.76 sm 250.00 13,440.00 53.76 40% 5,376.00
Rebars 18,050.00 kgs 4.50 81,225.00

Concrete 85.05 cum 350.00 29,767.50
Formworks 567.00 sm 250.00 141,750.00 210.00 40% 21,000.00
Rebars 13,977.00 kgs 4.50 62,896.50

TOTAL 26,376.00
LESS bill 1 16,000.00
PREPARE BY: bill 2 10,376.00
Pheby Moog
Project: VITAS STP
Bill 3

Concrete 215.04 cum 350.00 75,264.00
Formworks 53.76 sm 250.00 13,440.00 53.76 40% 5,376.00
Rebars 18,050.00 kgs 4.50 81,225.00 7500 25% 8,437.50

Concrete 85.05 cum 350.00 29,767.50
Formworks 567.00 sm 250.00 141,750.00 250.00 40% 25,000.00
Rebars 13,977.00 kgs 4.50 62,896.50

TOTAL 38,813.50
LESS bill 1 16,000.00
PREPARE BY: BILL 2 10,000.00
bill 3 12,813.50
Pheby Moog
NOTE; SIR BAKA PEDE CA 10k PAMBALE NUNG MGA
BAGONG TAO NEXT WEEK
note ca 5k
Project: VITAS STP
Bill 4

Concrete 215.04 cum 350.00 75,264.00
Formworks 53.76 sm 250.00 13,440.00 53.76 30% 4,032.00
Rebars 18,050.00 kgs 4.50 81,225.00 18,050.00 25% 20,306.25

Concrete 85.05 cum 350.00 29,767.50
Formworks 567.00 sm 250.00 141,750.00 300.00 30% 22,500.00
Rebars 13,977.00 kgs 4.50 62,896.50 6,085.62 25% 6,846.32
3 GF SLAB
Concrete 51.71 cum 350.00 18,098.64
Formworks 280.00 sm 250.00 70,000.00
Rebars 24,060.00 kgs 4.50 108,270.00

Concrete 129.28 cum 350.00 45,246.60
Formworks 1,293.00 sm 250.00 323,250.00
Rebars 36,750.00 kgs 4.50 165,375.00

Concrete 7.82 cum 350.00 2,736.93
Formworks 54.00 sm 250.00 13,500.00
Rebars 1,150.00 kgs 4.50 5,175.00
6 CATWALK
Concrete 1.94 cum 350.00 677.30
Formworks 23.00 sm 250.00 5,750.00
Rebars 250.00 kgs 4.50 1,125.00
7 ROOF BEAMS
Concrete 1.30 cum 350.00 455.00
Formworks 17.00 sm 250.00 4,250.00
Rebars 222.00 kgs 4.50 999.00
8 PLANTED COLUMNS
Concrete 1.00 cum 350.00 350.00
Formworks 15.00 sm 250.00 3,750.00
Rebars 145.00 kgs 4.50 652.50
9 PUMP room
CHB 4'' wall 45.00 sqm 180.00 8,100.00
roof framing 17.00 sqm 250.00 4,250.00
roofing 17.00 sqm 300.00 5,100.00
10 trimming 570.00 sqm 200.00 114,000.00
11 GRAVEL BED 200.00 CUM 180.00 36,000.00

railings 54 lm 550.00 29,700.00

TOTAL 53,684.57
LESS bill 1 16,000.00
EXCLUSIONS:
PREPARE BY: BILL 2 10,000.00

bill 3 12,813.50
Pheby Moog bill 4 14,871.07
ca 5k
Project: VITAS STP
Bill 5
Date : MARCH 3, 2022

Concrete 215.04 cum 350.00 75,264.00
Formworks 53.76 sm 250.00 13,440.00 53.76 30% 4,032.00
Rebars 18,050.00 kgs 4.50 81,225.00 18,050.00 25% 20,306.25

Concrete 85.05 cum 350.00 29,767.50
Formworks 567.00 sm 250.00 141,750.00 350.00 30% 26,250.00
Rebars 13,977.00 kgs 4.50 62,896.50 12,842.64 25% 14,447.96
11 GRAVEL BED 200.00 CUM 180.00 36,000.00 50 75% 6,750.00

TOTAL 71,786.21
LESS bill 1 16,000.00
EXCLUSIONS: BILL 2 10,000.00
1. WATER PROOFING AND PAINTING bill 3 12,813.50
2. PIPING AND EQUIPMENT bill 4 14,871.07
bill 4 18,101.65
PREPARE BY:
Pheby Moog
Project: VITAS STP
Bill 6

Concrete 215.04 cum 350.00 75,264.00 -
Formworks 53.76 sm 250.00 13,440.00 53.76 50% 6,720.00
Rebars 18,050.00 kgs 4.50 81,225.00 18,050.00 60% 48,735.00

Concrete 85.05 cum 350.00 29,767.50
Formworks 567.00 sm 250.00 141,750.00 350.00 30% 26,250.00
Rebars 13,977.00 kgs 4.50 62,896.50 13,977.00 30% 18,868.95
10 Supervision fee on excavtion 1.00 lot 50,000.00 50,000.00 1 60% 30,000.00
11 GRAVEL BED 200.00 CUM 180.00 36,000.00 200 70% 25,200.00
Total amount Php 1,386,000.00 TOTAL 155,773.95

LESS BILL 2 10,000.00
bill 3 12,813.50
bill 4 14,871.07
BILL5 18,101.65
bill 6 83,987.74
activity trimming on culvert sides

rate man power days
labor workers 500 4 3 6000
Project: VITAS STP
Bill 7

1 Mat Foundtaion
Concrete 215.04 cum 350.00 75,264.00 215.04 0% -
Formworks 53.76 sm 250.00 13,440.00 53.76 60% 8,064.00
Rebars 18,050.00 kgs 4.50 81,225.00 installed 8,980.73 100% 40,413.26
fabricated 9,069.28 50% 20,405.87
Concrete 85.05 cum 350.00 29,767.50
Formworks 567.00 sm 250.00 141,750.00 fabricated 350.00 30% 26,250.00
fabricated 11,049.66 50% 24,861.74
10 Supervision fee on excavtion 1.00 lot 50,000.00 50,000.00 1 60% 30,000.00 no movement
11 GRAVEL BED 200.00 CUM 180.00 36,000.00 200 70% 25,200.00 no movement

LESS BILL 2 10,000.00
bill 3 12,813.50
additional cost bill 4 14,871.07
removal of installed rebars 11,908.07 kgs 2.25 26,793.15 BILL5 18,101.65
removal of dead forms bill 6 83,982.00
bill 7 32,599.68
dismatling of all installed rebars additional 26,793.15
59,392.83
Project: VITAS STP
Bill 8

1 Mat Foundtaion
Concrete 215.04 cum 350.00 75,264.00 215.04 0% -
Formworks 53.76 sm 250.00 13,440.00 53.76 60% 8,064.00
fabricated 9,069.28 50% 20,405.87
Concrete 85.05 cum 350.00 29,767.50
fabricated 11,049.66 50% 24,861.74
11 GRAVEL BED 200.00 CUM 180.00 36,000.00 200 70% 25,200.00

LESS BILL 2 10,000.00
bill 3 12,813.50
additional cost bill 4 14,871.07
re installation of rebars 7,170.16 kgs 2.25 16,132.85 BILL5 18,101.65
re installation of forms 13.50 sqm 150.00 2,025.00 bill 6 83,982.00
bill 7 32,599.68
bill 8 10,000.00
re-installation of rebars and formworks additional 18,157.85
28,157.85
Project: VITAS STP
Bill 9
Date : MARCH 31,2022

1 Mat Foundtaion
Concrete 215.04 cum 350.00 75,264.00 61.00 100% 21,350.00
Formworks 53.76 sm 250.00 13,440.00 53.76 60% 8,064.00
fabricated 9,069.28 50% 20,405.87
Concrete 85.05 cum 350.00 29,767.50
fabricated 9,865.51 50% 22,197.40
11 GRAVEL BED 200.00 CUM 180.00 36,000.00 200 70% 25,200.00

LESS BILL 2 10,000.00
bill 3 12,813.50
bill 4 14,871.07
BILL5 18,101.65
bill 6 83,982.00
bill 7 32,599.68
bill 8 10,000.00
bill 9 26,514.34
Project: VITAS STP
Bill 10
Date : april 7,2022

1 Mat Foundtaion
Concrete 215.04 cum 350.00 75,264.00 61.00 100% 21,350.00
Formworks 53.76 sm 250.00 13,440.00 53.76 60% 8,064.00
fabricated 9,069.28 50% 20,405.87
Concrete 85.05 cum 350.00 29,767.50 23.5 100% 8,225.00
Formworks 567.00 sm 250.00 141,750.00 installed 160.00 100% 40,000.00
fabricated 180.00 30% 13,500.00
fabricated 9,865.51 50% 22,197.40
11 GRAVEL BED 200.00 CUM 180.00 36,000.00 200 85% 30,600.00

LESS BILL 2 10,000.00
bill 3 12,813.50
bill 4 14,871.07
BILL5 18,101.65
bill 6 83,982.00
bill 7 32,599.68
bill 8 10,000.00
bill 9 26,514.34
bill 10 43,375.00
plus 7,000.00
giselle plan and vitas new plan(arch mech elec)
50,375.00
Project: VITAS STP
Bill 10 assumed accomplishement
Date : april 9,2022

1 Mat Foundtaion
Concrete 215.04 cum 350.00 75,264.00 215.04 100% 75,264.00
Formworks 53.76 sm 250.00 13,440.00 53.76 100% 13,440.00
Concrete 85.05 cum 350.00 29,767.50 23.5 100% 8,225.00
fabricated 180.00 30% 13,500.00
3 GF SLAB
Concrete 51.71 cum 350.00 18,098.64
Formworks 280.00 sm 250.00 70,000.00 59 80% 11,800.00
Rebars 24,060.00 kgs 4.50 108,270.00

Concrete 129.28 cum 350.00 45,246.60
Formworks 1,293.00 sm 250.00 323,250.00
Rebars 36,750.00 kgs 4.50 165,375.00

Concrete 7.82 cum 350.00 2,736.93
Formworks 54.00 sm 250.00 13,500.00
Rebars 1,150.00 kgs 4.50 5,175.00
6 CATWALK
Concrete 1.94 cum 350.00 677.30
Formworks 23.00 sm 250.00 5,750.00
Rebars 250.00 kgs 4.50 1,125.00
7 ROOF BEAMS
Concrete 1.30 cum 350.00 455.00
Formworks 17.00 sm 250.00 4,250.00
Rebars 222.00 kgs 4.50 999.00
8 PLANTED COLUMNS
Concrete 1.00 cum 350.00 350.00
Formworks 15.00 sm 250.00 3,750.00
Rebars 145.00 kgs 4.50 652.50
9 PUMP room
CHB 4'' wall 45.00 sqm 180.00 8,100.00
roof framing 17.00 sqm 250.00 4,250.00
roofing 17.00 sqm 300.00 5,100.00
11 GRAVEL BED 200.00 CUM 180.00 36,000.00 200 100% 36,000.00

railings 54 lm 550.00 29,700.00

Pheby Moog LESS bill 1 16,000.00
BILL 2 10,000.00
bill 3 12,813.50
bill 4 14,871.07
BILL5 18,101.65
bill 6 83,982.00
bill 7 32,599.68
bill 8 10,000.00
bill 9 26,514.34
bill 10 43,375.00
bill 11 108,365.77
Project: VITAS STP
Bill 11 actual accomplishement
Date : april 14,2022

1 Mat Foundtaion
Concrete 215.04 cum 350.00 75,264.00 123.00 100% 43,050.00
Formworks 53.76 sm 250.00 13,440.00 53.76 80% 10,752.00
5,712.09 50% 12,852.20

Concrete 85.05 cum 350.00 29,767.50 23.5 100% 8,225.00
fabricated 180.00 30% 13,500.00
fabricated 6,334.79 50% 14,253.29
3 GF SLAB -
Concrete 51.71 cum 350.00 18,098.64 -
Formworks 280.00 sm 250.00 70,000.00 60.75 75% 11,390.63
Rebars 24,060.00 kgs 4.50 108,270.00 - -

Concrete 129.28 cum 350.00 45,246.60
Formworks 1,293.00 sm 250.00 323,250.00
Rebars 36,750.00 kgs 4.50 165,375.00 -
-
5 PUMP AND FILTER AREA -
Concrete 7.82 cum 350.00 2,736.93 -
Formworks 54.00 sm 250.00 13,500.00 -
Rebars 1,150.00 kgs 4.50 5,175.00 -
-
6 CATWALK -
Concrete 1.94 cum 350.00 677.30 -
Formworks 23.00 sm 250.00 5,750.00 -
Rebars 250.00 kgs 4.50 1,125.00 -
-
7 ROOF BEAMS -
Concrete 1.30 cum 350.00 455.00 -
Formworks 17.00 sm 250.00 4,250.00 -
Rebars 222.00 kgs 4.50 999.00 -
-
8 PLANTED COLUMNS -
Concrete 1.00 cum 350.00 350.00 -
Formworks 15.00 sm 250.00 3,750.00 -
Rebars 145.00 kgs 4.50 652.50 -
-
-
9 PUMP room -
CHB 4'' wall 45.00 sqm 180.00 8,100.00 -
Plastering on CHB wall 90.00 sqm 150.00 13,500.00 -
roof framing 17.00 sqm 250.00 4,250.00 -
roofing 17.00 sqm 300.00 5,100.00 -
-
-
11 GRAVEL BED 200.00 CUM 180.00 36,000.00 200 85% 30,600.00

railings 54 lm 550.00 29,700.00

BILL 2 10,000.00
bill 3 12,813.50
bill 4 14,871.07
BILL5 18,101.65
bill 6 83,982.00
bill 7 32,599.68
bill 8 10,000.00
bill 9 26,514.34
bill 10 43,375.00
bill 11 63,776.40
Project: VITAS STP

1 Mat Foundtaion
Concrete 215.04 cum 350.00 75,264.00 123.00 100% 43,050.00
Formworks 53.76 sm 250.00 13,440.00 53.76 80% 10,752.00
5,712.09 50% 12,852.20

Concrete 85.05 cum 350.00 29,767.50 46.5 100% 16,275.00
73.00 50% 9,125.00

3,160.00 50% 7,110.00
3 GF SLAB -
Concrete 51.71 cum 350.00 18,098.64 -
Formworks 280.00 sm 250.00 70,000.00 67.50 100% 16,875.00
Rebars 24,060.00 kgs 4.50 108,270.00 6,368.82 100% 28,659.71
-
-
11 GRAVEL BED 200.00 CUM 180.00 36,000.00 200 85% 30,600.00

BILL 2 10,000.00
bill 3 12,813.50
bill 4 14,871.07
BILL 5 18,101.65
BILL 6 83,982.00
BILL 7 32,599.68
BILL 8 10,000.00
BILL 9 26,514.34
BILL 10 43,375.00
BILL 11 63,776.40
bill 12 75,905.87
Project: VITAS STP

1 Mat Foundtaion
Concrete 215.04 cum 350.00 75,264.00 123.00 100% 43,050.00
Formworks 53.76 sm 250.00 13,440.00 53.76 80% 10,752.00
5,712.09 50% 12,852.20

Concrete 85.05 cum 350.00 29,767.50 46.5 100% 16,275.00
73.00 50% 9,125.00

3,160.00 50% 7,110.00
3 GF SLAB -
Concrete 51.71 cum 350.00 18,098.64 45 100% 15,750.00
Formworks 280.00 sm 250.00 70,000.00 136.00 80% 27,200.00
Rebars 24,060.00 kgs 4.50 108,270.00 13,374.00 100% 60,183.00

Concrete 129.28 cum 350.00 45,246.60 -
Formworks 1,293.00 sm 250.00 323,250.00 -
Rebars 36,750.00 kgs 4.50 165,375.00 20,525.00 100% 92,362.50
-
-
-
11 GRAVEL BED 200.00 CUM 180.00 36,000.00 200 100% 36,000.00

railings 54 lm 550.00 29,700.00

BILL 2 10,000.00
bill 3 12,813.50
bill 4 14,871.07
BILL 5 18,101.65
BILL 6 83,982.00
BILL 7 32,599.68
BILL 8 10,000.00
BILL 9 26,514.34
BILL 10 43,375.00
BILL 11 63,776.40
bill 12 75,905.87
bill 12 160,360.79
Project: VITAS STP
Bill 14
Date : may 5,2022

1 Mat Foundtaion
Concrete 215.04 cum 350.00 75,264.00 215.04 100% 75,264.00
Formworks 53.76 sm 250.00 13,440.00 53.76 100% 13,440.00
Rebars 18,050.00 kgs 4.50 81,225.00 18,050.00 100% 81,225.00

Concrete 85.05 cum 350.00 29,767.50 46.5 100% 16,275.00
43.00 50% 5,375.00
3 GF SLAB -
Concrete 51.71 cum 350.00 18,098.64 45 100% 15,750.00
Formworks 280.00 sm 250.00 70,000.00 136.00 80% 27,200.00
Rebars 24,060.00 kgs 4.50 108,270.00 13,374.00 100% 60,183.00

Concrete 129.28 cum 350.00 45,246.60 -
Formworks 1,293.00 sm 250.00 323,250.00 25.00 80% 5,000.00
Rebars 36,750.00 kgs 4.50 165,375.00 20,525.00 100% 92,362.50
-
-
-
11 GRAVEL BED 200.00 CUM 180.00 36,000.00 200 100% 36,000.00

BILL 2 10,000.00
bill 3 12,813.50
bill 4 14,871.07
BILL 5 18,101.65
BILL 6 83,982.00
BILL 7 32,599.68
BILL 8 10,000.00
BILL 9 26,514.34
BILL 10 43,375.00
BILL 11 63,776.40
bill 12 75,905.87
bill 13 160,360.79
bill 14 85,299.20
Project: VITAS STP
Bill 15
Date : may 12,2022

1 Mat Foundtaion
Concrete 215.04 cum 350.00 75,264.00 215.04 100% 75,264.00
Formworks 53.76 sm 250.00 13,440.00 53.76 100% 13,440.00
Rebars 18,050.00 kgs 4.50 81,225.00 18,050.00 100% 81,225.00

Concrete 85.05 cum 350.00 29,767.50 69.5 100% 24,325.00
Formworks 567.00 sm 250.00 141,750.00 567.00 100% 141,750.00
Rebars 13,977.00 kgs 4.50 62,896.50 13,977.00 100% 62,896.50
3 GF SLAB -
Concrete 51.71 cum 350.00 18,098.64 45 100% 15,750.00
Formworks 280.00 sm 250.00 70,000.00 136.00 80% 27,200.00
fabricated 10,686.00 50% 24,043.50

Concrete 129.28 cum 350.00 45,246.60
Formworks 1,293.00 sm 250.00 323,250.00 122.40 80% 24,480.00
Rebars 36,750.00 kgs 4.50 165,375.00 24,135.80 100% 108,611.10

BILL 2 10,000.00
bill 3 12,813.50
bill 4 14,871.07
BILL 5 18,101.65
BILL 6 83,982.00
BILL 7 32,599.68
BILL 8 10,000.00
BILL 9 26,514.34
BILL 10 43,375.00
BILL 11 63,776.40
bill 12 75,905.87
bill 13 160,360.79
bill 14 85,299.20
bill 15 91,568.60
Project: VITAS STP
Bill 16
Date : may 19,2022

1 Mat Foundtaion
Concrete 215.04 cum 350.00 75,264.00 215.04 100% 75,264.00
Formworks 53.76 sm 250.00 13,440.00 53.76 100% 13,440.00
Rebars 18,050.00 kgs 4.50 81,225.00 18,050.00 100% 81,225.00

Concrete 85.05 cum 350.00 29,767.50 85.05 100% 29,767.50
Formworks 567.00 sm 250.00 141,750.00 567.00 100% 141,750.00
Rebars 13,977.00 kgs 4.50 62,896.50 13,977.00 100% 62,896.50
3 GF SLAB
Concrete 51.71 cum 350.00 18,098.64 51.71 100% 18,098.64
Formworks 280.00 sm 250.00 70,000.00 136.00 100% 34,000.00
144.00 80% 28,800.00
Rebars 24,060.00 kgs 4.50 108,270.00 24,060.00 100% 108,270.00

Concrete 129.28 cum 350.00 45,246.60 47.00 350.00 -
Formworks 1,293.00 sm 250.00 323,250.00 273.00 75% 51,187.50
Rebars 36,750.00 kgs 4.50 165,375.00 29,512.00 100% 132,804.00

BILL 2 10,000.00
bill 3 12,813.50
bill 4 14,871.07
BILL 5 18,101.65
BILL 6 83,982.00
BILL 7 32,599.68
BILL 8 10,000.00
BILL 9 26,514.34
BILL 10 43,375.00
BILL 11 63,776.40
bill 12 75,905.87
bill 13 160,360.79
bill 14 85,299.20
bill 15 91,568.60
bill 16 118,335.04
Project: VITAS STP
Bill 17
Date : may 26,2022

1 Mat Foundtaion
Concrete 215.04 cum 350.00 75,264.00 215.04 100% 75,264.00
Formworks 53.76 sm 250.00 13,440.00 53.76 100% 13,440.00
Rebars 18,050.00 kgs 4.50 81,225.00 18,050.00 100% 81,225.00

Concrete 85.05 cum 350.00 29,767.50 85.05 100% 29,767.50
Formworks 567.00 sm 250.00 141,750.00 567.00 100% 141,750.00
Rebars 13,977.00 kgs 4.50 62,896.50 13,977.00 100% 62,896.50
3 GF SLAB
Concrete 51.71 cum 350.00 18,098.64 51.71 100% 18,098.64
Formworks 280.00 sm 250.00 70,000.00 280.00 100% 70,000.00
Rebars 24,060.00 kgs 4.50 108,270.00 24,060.00 100% 108,270.00

Concrete 129.28 cum 350.00 45,246.60 47.00 350.00 16,450.00
Formworks 1,293.00 sm 250.00 323,250.00 475.00 100% 118,750.00
Rebars 36,750.00 kgs 4.50 165,375.00 31,924.00 100% 143,658.00

BILL 2 10,000.00
bill 3 12,813.50
bill 4 14,871.07
BILL 5 18,101.65
BILL 6 83,982.00
BILL 7 32,599.68
BILL 8 10,000.00
BILL 9 26,514.34
BILL 10 43,375.00
BILL 11 63,776.40
bill 12 75,905.87
bill 13 160,360.79
bill 14 85,299.20
bill 15 91,568.60
bill 16 118,000.00
bill 17 102,401.54
Project: VITAS STP
Bill 18
Date : jun 2,2022

1 Mat Foundtaion
Concrete 215.04 cum 350.00 75,264.00 215.04 100% 75,264.00
Formworks 53.76 sm 250.00 13,440.00 53.76 100% 13,440.00
Rebars 18,050.00 kgs 4.50 81,225.00 18,050.00 100% 81,225.00

Concrete 85.05 cum 350.00 29,767.50 85.05 100% 29,767.50
Formworks 567.00 sm 250.00 141,750.00 567.00 100% 141,750.00
Rebars 13,977.00 kgs 4.50 62,896.50 13,977.00 100% 62,896.50
3 GF SLAB
Concrete 51.71 cum 350.00 18,098.64 51.71 100% 18,098.64
Formworks 280.00 sm 250.00 70,000.00 280.00 100% 70,000.00
Rebars 24,060.00 kgs 4.50 108,270.00 24,060.00 100% 108,270.00

Concrete 129.28 cum 350.00 45,246.60 98.00 350.00 34,300.00
Formworks 1,293.00 sm 250.00 323,250.00 905.00 100% 226,250.00
Rebars 36,750.00 kgs 4.50 165,375.00 30,937.00 100% 139,216.50

Concrete 7.82 cum 350.00 2,736.93 -
Formworks 54.00 sm 250.00 13,500.00 -
Rebars 1,150.00 kgs 4.50 5,175.00 -
6 CATWALK
Concrete 1.94 cum 350.00 677.30 -
Formworks 23.00 sm 250.00 5,750.00 -
Rebars 250.00 kgs 4.50 1,125.00 -
7 ROOF BEAMS
Concrete 1.30 cum 350.00 455.00 -
Formworks 17.00 sm 250.00 4,250.00 -
Rebars 222.00 kgs 4.50 999.00 -
8 PLANTED COLUMNS
Concrete 1.00 cum 350.00 350.00 -
Formworks 15.00 sm 250.00 3,750.00 -
Rebars 145.00 kgs 4.50 652.50 -
-
9 PUMP room -
CHB 4'' wall 45.00 sqm 180.00 8,100.00 -
roof framing 17.00 sqm 250.00 4,250.00 -
roofing 17.00 sqm 300.00 5,100.00 -

-
11 GRAVEL BED 200.00 CUM 180.00 36,000.00 200 100% 36,000.00

railings 54 lm 550.00 29,700.00
Total amount Php 1,386,000.00 TOTAL 1,086,478.14

BILL 2 10,000.00
bill 3 12,813.50
bill 4 14,871.07
BILL 5 18,101.65
BILL 6 83,982.00
BILL 7 32,599.68
BILL 8 10,000.00
BILL 9 26,514.34
BILL 10 43,375.00
BILL 11 63,776.40
bill 12 75,905.87
bill 13 160,360.79
bill 14 85,299.20
bill 15 91,568.60
bill 16 118,000.00
bill 17 102,401.54
bill 18 120,908.50
Project: VITAS STP
Bill 19
Date : jun 9,2022

1 Mat Foundtaion
Concrete 215.04 cum 350.00 75,264.00 215.04 100% 75,264.00
Formworks 53.76 sm 250.00 13,440.00 53.76 100% 13,440.00
Rebars 18,050.00 kgs 4.50 81,225.00 18,050.00 100% 81,225.00

Concrete 85.05 cum 350.00 29,767.50 85.05 100% 29,767.50
Formworks 567.00 sm 250.00 141,750.00 567.00 100% 141,750.00
Rebars 13,977.00 kgs 4.50 62,896.50 13,977.00 100% 62,896.50
3 GF SLAB
Concrete 51.71 cum 350.00 18,098.64 51.71 100% 18,098.64
Formworks 280.00 sm 250.00 70,000.00 280.00 100% 70,000.00
Rebars 24,060.00 kgs 4.50 108,270.00 24,060.00 100% 108,270.00

Concrete 129.28 cum 350.00 45,246.60 98.00 100% 34,300.00
Formworks 1,293.00 sm 250.00 323,250.00 905.00 100% 226,250.00
388.00 75% 72,750.00
Rebars 36,750.00 kgs 4.50 165,375.00 36,750.00 100% 165,375.00

Concrete 7.82 cum 350.00 2,736.93 -
Formworks 54.00 sm 250.00 13,500.00 -
Rebars 1,150.00 kgs 4.50 5,175.00 -
6 CATWALK
Concrete 1.94 cum 350.00 677.30 -
Formworks 23.00 sm 250.00 5,750.00 -
Rebars 250.00 kgs 4.50 1,125.00 -
7 ROOF BEAMS
Concrete 1.30 cum 350.00 455.00 -
Formworks 17.00 sm 250.00 4,250.00 -
Rebars 222.00 kgs 4.50 999.00 -
8 PLANTED COLUMNS
Concrete 1.00 cum 350.00 350.00 -
Formworks 15.00 sm 250.00 3,750.00 -
Rebars 145.00 kgs 4.50 652.50 -
-
9 PUMP room -
CHB 4'' wall 45.00 sqm 180.00 8,100.00 -
roof framing 17.00 sqm 250.00 4,250.00 -
roofing 17.00 sqm 300.00 5,100.00 -

-
11 GRAVEL BED 200.00 CUM 180.00 36,000.00 200 100% 36,000.00

railings 54 lm 550.00 29,700.00

BILL 2 10,000.00
bill 3 12,813.50
bill 4 14,871.07
BILL 5 18,101.65
BILL 6 83,982.00
BILL 7 32,599.68
BILL 8 10,000.00
BILL 9 26,514.34
BILL 10 43,375.00
BILL 11 63,776.40
bill 12 75,905.87
bill 13 160,360.79
bill 14 85,299.20
bill 15 91,568.60
bill 16 118,000.00
bill 17 102,401.54
bill 18 120,900.00
bill 19 98,917.00
Bill 20
Date : JUNE 16,2022

1 Mat Foundtaion
Concrete 215.04 cum 350.00 75,264.00 215.04 100% 75,264.00
Formworks 53.76 sm 250.00 13,440.00 53.76 100% 13,440.00
Rebars 18,050.00 kgs 4.50 81,225.00 18,050.00 100% 81,225.00

Concrete 85.05 cum 350.00 29,767.50 85.05 100% 29,767.50
Formworks 567.00 sm 250.00 141,750.00 567.00 100% 141,750.00
Rebars 13,977.00 kgs 4.50 62,896.50 13,977.00 100% 62,896.50
3 GF SLAB
Concrete 51.71 cum 350.00 18,098.64 51.71 100% 18,098.64
Formworks 280.00 sm 250.00 70,000.00 280.00 100% 70,000.00
Rebars 24,060.00 kgs 4.50 108,270.00 24,060.00 100% 108,270.00

Concrete 129.28 cum 350.00 45,246.60 140.00 100% 49,000.00
Formworks 1,293.00 sm 250.00 323,250.00 1,293.00 100% 323,250.00
Rebars 36,750.00 kgs 4.50 165,375.00 36,750.00 100% 165,375.00

Concrete 7.82 cum 350.00 2,737.00 7.82 100% 2,737.00
Formworks 54.00 sm 250.00 13,500.00 54.00 100% 13,500.00
Rebars 1,150.00 kgs 4.50 5,175.00 1,150.00 100% 5,175.00
6 CATWALK
Concrete 3.62 cum 350.00 1,267.00 1.20 100% 420.00
Formworks 28.00 sm 250.00 7,000.00 10.30 100% 2,575.00
Rebars 285.94 kgs 4.50 1,286.73 129.00 100% 580.50
7 ROOF BEAMS
Concrete 1.30 cum 350.00 455.00 -
Formworks 17.00 sm 250.00 4,250.00 -
Rebars 222.00 kgs 4.50 999.00 -
8 PLANTED COLUMNS
Concrete 1.00 cum 350.00 350.00 -
Formworks 15.00 sm 250.00 3,750.00 -
Rebars 145.00 kgs 4.50 652.50 -
-
9 PUMP room -
CHB 4'' wall 45.00 sqm 180.00 8,100.00 -
roof framing 17.00 sqm 250.00 4,250.00 -
roofing 17.00 sqm 300.00 5,100.00 -

-
11 GRAVEL BED 200.00 CUM 180.00 36,000.00 200 100% 36,000.00
railings 54 lm 550.00 29,700.00
13 exterior plastering /painting


BILL 2 10,000.00
bill 3 12,813.50
bill 4 14,871.07
BILL 5 18,101.65
BILL 6 83,982.00
BILL 7 32,599.68
BILL 8 10,000.00
BILL 9 26,514.34
BILL 10 43,375.00
BILL 11 63,776.40
bill 12 75,905.87
bill 13 160,360.79
bill 14 85,299.20
bill 15 91,568.60
bill 16 118,000.00
bill 17 102,401.54
bill 18 120,900.00
bill 19 98,900.00
bill 20 63,954.50
Project: VITAS STP
Bill 21
Date : JUNE 23,2022

1 Mat Foundtaion
Concrete 215.04 cum 350.00 75,264.00 215.04 100% 75,264.00
Formworks 53.76 sm 250.00 13,440.00 53.76 100% 13,440.00
Rebars 18,050.00 kgs 4.50 81,225.00 18,050.00 100% 81,225.00

Concrete 85.05 cum 350.00 29,767.50 85.05 100% 29,767.50
Formworks 567.00 sm 250.00 141,750.00 567.00 100% 141,750.00
Rebars 13,977.00 kgs 4.50 62,896.50 13,977.00 100% 62,896.50
3 GF SLAB
Concrete 51.71 cum 350.00 18,098.64 51.71 100% 18,098.64
Formworks 280.00 sm 250.00 70,000.00 280.00 100% 70,000.00
Rebars 24,060.00 kgs 4.50 108,270.00 24,060.00 100% 108,270.00

Concrete 129.28 cum 350.00 45,246.60 140.00 100% 49,000.00
Formworks 1,293.00 sm 250.00 323,250.00 1,293.00 100% 323,250.00
Rebars 36,750.00 kgs 4.50 165,375.00 36,750.00 100% 165,375.00

Concrete 7.82 cum 350.00 2,737.00 7.82 100% 2,737.00
Formworks 54.00 sm 250.00 13,500.00 54.00 100% 13,500.00
Rebars 1,150.00 kgs 4.50 5,175.00 1,150.00 100% 5,175.00
6 CATWALK
Concrete 5.75 cum 350.00 2,012.50 5.75 100% 2,012.50
Formworks 28.00 sm 250.00 7,000.00 28.00 100% 7,000.00
Rebars 319.00 kgs 4.50 1,435.50 319.00 100% 1,435.50
7 ROOF BEAMS
Concrete 1.60 cum 350.00 560.00 -
Formworks 38.00 sm 250.00 9,500.00 -
Rebars 222.00 kgs 4.50 999.00 -
8 PLANTED COLUMNS
Concrete 1.00 cum 350.00 350.00 -
Formworks 15.00 sm 250.00 3,750.00 -
Rebars 165.00 kgs 4.50 742.50 -
-
9 PUMP room -
CHB 4'' wall 52.00 sqm 180.00 9,360.00 -
roof framing 24.75 sqm 250.00 6,187.50 - nasa taas n mga
gamit para jan sir
roofing 24.75 sqm 300.00 7,425.00 - gwin n yan bukas
painting 102.00 sqm 250.00 25,500.00 -

-
11 GRAVEL BED 200.00 CUM 180.00 36,000.00 200 100% 36,000.00

railings 54 lm 550.00 29,700.00 54 30% 8,910.00 sila eric
magfabricate na agad
ng railing yn
13 exteriorpainting tomorrow
ground level tank 342 sqm 250.00 85,500.00 81 100% 20,250.00 sir wala pondo
pintor pasok din sila
lingo bukas daw
mputian n nila yan
isang side
BILL 2 10,000.00
bill 3 12,813.50
bill 4 14,871.07
BILL 5 18,101.65
BILL 6 83,982.00
BILL 7 32,599.68
BILL 8 10,000.00
BILL 9 26,514.34
BILL 10 43,375.00
BILL 11 63,776.40
bill 12 75,905.87
bill 13 160,360.79
bill 14 85,299.20
bill 15 91,568.60
bill 16 118,000.00
bill 17 102,401.54
bill 18 120,900.00
bill 19 98,900.00
bill 20 63,954.50
bill 21 36,032.50
Project: VITAS STP
Bill 22
Date : JUNE 30,2022

7 ROOF BEAMS
Concrete 1.60 cum 350.00 560.00
Formworks 38.00 sm 250.00 9,500.00
Rebars 222.00 kgs 4.50 999.00
8 PLANTED COLUMNS
Concrete 1.00 cum 350.00 350.00
Formworks 15.00 sm 250.00 3,750.00 REMOVE FROM
Rebars 165.00 kgs 4.50 742.50 CONTRACT SIR TAO
9 PUMP room NYU NALANG PO
CHB 4'' wall 52.00 sqm 180.00 9,360.00
roof framing 24.75 sqm 250.00 6,187.50
roofing 24.75 sqm 300.00 7,425.00
painting 102.00 sqm 250.00 25,500.00

stair with railing 1 set 20,000.00 20,000.00 1 20% 4,000.00
railings 54 lm 550.00 29,700.00 54 80% 23,760.00
13 exteriorpainting
ground level tank 342 sqm 250.00 85,500.00 171 90% 38,475.00

BILL 2 10,000.00
bill 3 12,813.50
bill 4 14,871.07
BILL 5 18,101.65
BILL 6 83,982.00
BILL 7 32,599.68
BILL 8 10,000.00
BILL 9 26,514.34
BILL 10 43,375.00
BILL 11 63,776.40
bill 12 75,905.87
bill 13 160,360.79
bill 14 85,299.20
bill 15 91,568.60
bill 16 118,000.00
bill 17 102,401.54
bill 18 120,900.00
bill 19 98,900.00
bill 20 63,954.50
BILL 21 36,032.50
bill 22 37,075.00
Project: VITAS STP
Bill 23
Date : July 7,2022

railings 54 lm 550.00 29,700.00 54 100% 29,700.00
13 exteriorpainting
90 70% 15,750.00

BILL 2 10,000.00
bill 3 12,813.50
bill 4 14,871.07
BILL 5 18,101.65
BILL 6 83,982.00
BILL 7 32,599.68
BILL 8 10,000.00
BILL 9 26,514.34
BILL 10 43,375.00
BILL 11 63,776.40
bill 12 75,905.87
bill 13 160,360.79
bill 14 85,299.20
bill 15 91,568.60
bill 16 118,000.00
bill 17 102,401.54
bill 18 120,900.00
bill 19 98,900.00
bill 20 63,954.50
BILL 21 36,032.50
bill 22 37,075.00
bill 23 31,690.00
Project: VITAS STP
Bill 24
Date : July 14,2022

railings 54 lm 550.00 29,700.00 54 100% 29,700.00
13 exteriorpainting
86 65% 13,975.00
stair with railing 1.00 set 3,000.00 3,000.00 1 0% -
railings 54.00 km 100.00 5,400.00 54 75% 4,050.00
BILL 2 10,000.00
bill 3 12,813.50
bill 4 14,871.07
BILL 5 18,101.65
BILL 6 83,982.00
BILL 7 32,599.68
BILL 8 10,000.00
BILL 9 26,514.34
BILL 10 43,375.00
BILL 11 63,776.40
bill 12 75,905.87
bill 13 160,360.79
bill 14 85,299.20
bill 15 91,568.60
bill 16 118,000.00
bill 17 102,401.54
bill 18 120,900.00
bill 19 98,900.00
bill 20 63,954.50
BILL 21 36,032.50
bill 22 37,075.00
bill 23 31,690.00
bill 24 27,400.00
Project: VITAS STP
Bill 25
Date : July 21,2022

railings 54 lm 550.00 29,700.00 54 100% 29,700.00
13 exteriorpainting
stair with railing 1.00 set 3,000.00 3,000.00 1 90% 2,700.00
railings 54.00 km 100.00 5,400.00 54 90% 4,860.00
pump room painting 145.00 sqm 250.00 36,250.00 145 55% 19,937.50

BILL 2 10,000.00
bill 23 31,690.00
bill 24 27,400.00
bill 25 28,822.50
Project: VITAS STP
Bill 26
Date : July 28,2022

railings 54 lm 550.00 29,700.00 54 100% 29,700.00
13 exteriorpainting
90 85% 19,125.00
railings 54.00 km 100.00 5,400.00 54 95% 5,130.00
wall (0.3m) 105.00 LM 100.00 10,500.00
pump room painting 154.36 sqm 250.00 38,590.00 154.36 80% 30,872.00

bill 22 37,075.00
bill 23 31,690.00
bill 24 27,400.00
BILL 25 18,945.00
bill 26 23,257.00
Project: VITAS STP
Bill 27
Date : AUGUST 4,2022

13 exteriorpainting
railings 54.00 km 100.00 5,400.00 54 100% 5,400.00
wall (0.3m) 57.00 LM 100.00 5,700.00 57.00 90% 5,130.00

bill 22 37,075.00
bill 23 31,690.00
bill 24 27,400.00
BILL 25 18,945.00
bill 26 23,257.00
bill 27 17,863.50
Project: VITAS STP
Bill 28
Date : AUGUST 11,2022

13 exteriorpainting
railings 54.00 km 100.00 5,400.00 54 100% 5,400.00
wall (0.3m) 57.00 LM 100.00 5,700.00 57.00 100% 5,700.00

bill 22 37,075.00
bill 23 31,690.00
bill 24 27,400.00
BILL 25 18,945.00
bill 26 23,257.00
BILL 27 17,863.50
bill 28 2,499.50
JASON 5 10 1.25 6.25 750 4687.5
ABET 7 14 1.75 8.75 600 5250
ROD 7 14 1.75 8.75 500 4375
RICHARD 5 5 0.625 5.625 500 2812.5
LAW 6 8 1 7 500 3500
JASON 6 11 1.375 7.375 750 5531.25

ABET 5 17 2.125 7.125 600 4275
ROD 5 17 2.125 7.125 500 3562.5
RICHARD 6 8 1 7 500 3500
LAW 6 8 1 7 500 3500
JASON 5 18 2.25 7.25 750 5437.5

ABET 6 20 2.5 8.5 600 5100
ROD 6 18 2.25 8.25 500 4125
RICHARD 5 10 1.25 6.25 500 3125
LAW 5 12 1.5 6.5 500 3250
JASON 4 13 1.625 5.625 750 4218.75
ABET 7 20 2.5 9.5 600 5700
ROD 6 18 2.25 8.25 500 4125
RICHARD 4 6 0.75 4.75 500 2375
LAW 7 2 0.25 7.25 500 3625
edison 1 850 3
ste man 5 700 3
labor 2 500 3
CA
1000 3687.5 edison 1 850 6
500 4750 ste man 4 700 6
500 3875 labor 2 500 6
500 2312.5 skilled 2 600 6
500 3000 labor 5 500 6
17625
4000
21625
CA
1000 4531.25
500 3775 activity trimming on culvert sides
500 3062.5 rate man power
500 3000 labor workers 500 4
500 3000
17368.75
4000 8
21368.75 12
8
28
3.5
CA edison 1 850 5
500 4937.5 ste man 5 700 5
500 4600 labor 3 500 5
500 3625
600 2525
500 2750 jun 1 850 3
18437.5 skilled 2 600 3
4000 labor 10 500 3
22437.5
CA
500 3718.75 1 edison 8 8 16
500 5200 2 larry 8 8 16
500 3625 3 benok 8 8
500 1875 4 lito 6 8 14
500 3125 5 jesus 0 8 8
17543.75 6 loreto 0 8 8
4000 7 lester 6 6
21543.75 8 dennis 6 6
9
10
11
12
0 0 3 2550
0 0 3 10500
0 0 3 3000
16050
15 1.875 7.875 6693.75

15 1.875 7.875 22050
15 1.875 7.875 7875
15 1.875 7.875 9450
15 1.875 7.875 19687.5
65756.25
4000
64,500.00
days 8181.25
3 6000 72,681.25
10 68,281.25
2
0
4
0
0
0
4
16 2 7 5950
16 2 7 24500
16 2 7 10500
48 40950
8 1 4 3400
8 1 4 4800
8 1 4 20000
28200
69150
850 106.25 1700
700 87.5 1400
700 87.5 700
700 87.5 1225
700 87.5 700
700 87.5 700
500 62.5 375
500 62.5 375
7175
total installed as of april 14
Quantity size Length Total weight

foundation 116.00 pcs 25mmø 10.5 3.85 4,689.30
33.00 pcs 25mmø 9 3.85 1,143.45
33.00 pcs 25mmø 7.5 3.85 952.88
81.00 pcs 25mmø 5.5 3.85 1,715.18
34.00 pcs 25mmø 3.5 3.85 458.15
68 pcs 20mmø 10.5 2.47 1763.58

66 pcs 20mmø 9 2.47 1467.18
20 pcs 20mmø 3 2.47 148.2
TOTAL WEIGHT INSTALLED IN KGS 12,337.91
walls 538 pcs 20mmø 4.5 2.47 5979.87
208 pcs 12mmø 9 0.888 1662.336
TOTAL WEIGHT INSTALLED IN KGS 7642.206

Vitas Costing Labor New

Transféré par

Informations du document

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Vitas Costing Labor New

Transféré par

Droits d'auteur :

Formats disponibles

EXCAVATION

16 16 4.3 1100.8 1155.84

GRAVEL BEDDING 16 16 0.5 128 134.4

CONCRETING 16 16 0.8 204.8 215.04

top 81 81 17.6 1425.6 237.6 240 25mm

walls 101 101 4.5 4 1818 303 318.15

101 101 4.5 2 909 151.5 159.075

hor 11 11 16 12 2112 352 369.6

bot 86.7142857143 87 16 1392 232 232 25mm

extra 76 76 2.6 2 395.2 65.86667 66

top 6.04 2 4 48.32 8.053333 8.456 9

WALLS 15 6 0.2 2 36 37.8

FORMWORKS 15 6 2 2 360 378

15 121 121 7 2 2 3388

5.04 41.32 42 7.5 2 2 1260

PUMP AREA 3.14 10.06 0.1 1 3.15884 3.316782

FORMWORKS 3.14 10.06 1 31.5884 33.16782

catwalk 9.83 1 0.1 0.983 1.03215

9.83 1 1 9.83 10.3215

9.83 6 58.98 1 58.98 10.3215 11

formworks 0.4 2 3.15 2 5.04 5.292

formworks 0.4 2 3 4 9.6 10.08

23.10 5,544.00 3.85

318 20mm 14.82 4,712.76

160 20mm 14.82 2,371.20 2.47

370 12mm 5.33 1,971.36 0.888

23.10 4,689.30 3.85

25mm 23.10 1,524.60

25mm 23.10 277.20

25mm 23.10 207.90

10mm 3.70 129.5

10mm 3.70 88.8

592.90 593.00 20mm 14.82 8,788.26 2.47

212.63 213.00 20mm 14.82 3,156.66

220.50 221.00 20mm 14.82 3,275.22 2.47

20mm 14.82 118.56

16mm 9.48 9.48

16mm 9.48 47.40

25mm 23.10 46.20

25mm 23.10 69.30

12MM 5.33 31.97

16mm 9.48 28.44

16mm 9.48 47.40

16mm 9.48 56.88

DESCRIPTION QTY UNT UNIT COST TOTAL COST

2 UNDER GROUND WALLS (3m)

4 2ND FLOOR WALL (6M)

5 PUMP AND FILTER AREA

10 trimming 570.00 sqm 200.00 114,000.00

11 GRAVEL BED 200.00 CUM 180.00 36,000.00

12 stair and catwalk railing

Total amount Php 1,450,000.00

DESCRIPTION QTY UNT UNIT COST

Formworks 53.76 sm 250.00

Rebars 18,050.00 kgs 4.50

2 UNDER GROUND WALLS (3m)

Formworks 567.00 sm 250.00

Rebars 13,977.09 kgs 4.50

Formworks 280.35 sm 250.00

Rebars 24,069.89 kgs 4.50

Formworks 1,292.76 sm 250.00

Rebars 36,753.54 kgs 4.50

5 PUMP AND FILTER AREA

Formworks 54.26 sm 250.00