Project : Southfield Building

Location : Diosdado Macapagal Blvd., Brgy. Tambo, Paranaque City FILL UP

PREVIOUS THIS BILLING TO DATE
DESCRIPTION Quantity AMOUNT
QTY AMOUNT % QTY AMOUNT % QTY

A. GENERAL REQUIREMENTS
MOBILIZATION / DEMOBILIZATION
Mobilization 1.00 194,000.00 0.80 155,200.00 80.000% - - 0.00% 0.80
Demobilization 1.00 284,500.00 - - 0.000% - - 0.00% -
PERMIT
Building Permit, Contractor Tax 1.00 15,207,000.00 1.00 15,207,000.00 100.000% - - 0.00% 1.00
Occupancy Permit 1.00 9,100,000.00 - - 0.000% - - 0.00% -
Equipment Permit - Permit to Operate TC, etc 1.00 202,000.00 - - 0.000% - - 0.00% -
ECC Permit 1.00 by owner
MEPFS Permit 1.00 875,000.00 1.00 875,000.00 100.000% - - 0.00% 1.00
Locational Clearance (Legwork only) 1.00 20,000.00 1.00 20,000.00 100.000% - - 0.00% 1.00
CEI Permit 1.00 by others
Brgy. Permit 1.00 54,000.00 1.00 54,000.00 100.000% - - 0.00% 1.00
ATO Clearance 1.00 by owner
BONDS & INSURANCES
Surety Bond 1.00 excluded
Performance Bond 1.00 excluded
CARI 1.00 3,187,981.00 0.75 2,390,985.75 75.000% - - 0.00% 0.75
Guarantee Bond 1.00 excluded
Construction Bond 1.00 excluded
TEMPORARY FACILITIES
Site Office for the Owner and its Representatives 1.00 1,320,000.00 0.34 454,923.80 34.464% - - 0.00% 0.34
Staging Area - Lot Rental 1.00 2,170,900.00 0.11 238,799.00 11.000% - - 0.00% 0.11
Office Equipments and Supplies 1.00 1,015,000.00 0.34 349,808.83 34.464% - - 0.00% 0.34
Warehouses 1.00 1,530,000.00 0.34 527,298.04 34.464% - - 0.00% 0.34
Bunkhouse 1.00 644,000.00 0.34 221,947.67 34.464% - - 0.00% 0.34
Temporary Fence (existing to be maintained) 1.00 153,000.00 0.34 52,729.80 34.464% - - 0.00% 0.34
TEMPORARY UTILITIES
Power
Utility Provider Connection Fee/Deposit 1.00 62,500.00 0.34 21,539.95 34.464% - - 0.00% 0.34
Tapping Points 1.00 500,000.00 0.34 172,319.62 34.464% - - 0.00% 0.34
Consumption 25.00 4,906,250.00 8.62 1,690,886.28 34.464% - - 0.00% 8.62
Water - - - - 0.00% -
Utility Provider Connection Fee/Deposit 1.00 39,000.00 0.34 13,440.93 34.464% - - 0.00% 0.34
Tapping Points 1.00 187,800.00 0.34 64,723.25 34.464% - - 0.00% 0.34
Consumption 25.00 1,493,750.00 8.62 514,804.87 34.464% - - 0.00% 8.62
Communication
Telephone Lines-Gen Con + Owner + CM 25.00 162,500.00 8.62 56,003.88 34.464% - - 0.00% 8.62
Internet Connection and Network-CM + Owner 25.00 130,000.00 8.62 44,803.10 34.464% - - 0.00% 8.62
EQUIPMENT
Tower Crane 1.00 7,533,500.00 0.50 3,766,620.00 49.998% - - 0.00% 0.50
Material and Passenger Hoist (if required) 1.00 1,562,500.00 - - 0.000% - - 0.00% -
Service Vehicle Incl Fuel/Maint/Insurance 1.00 excluded
Service Driver 1.00 excluded
Generator Set Stand by on site 1.00 1,440,000.00 0.34 496,280.51 34.464% - - 0.00% 0.34
SITE MANAGEMENT
Safety/General Protection
Safety Net 1.00 2,350,000.00 0.20 470,000.00 20.000% - - 0.00% 0.20
Inverted Umbrella Every Five Floors 1.00 881,250.00 0.20 176,250.00 20.000% - - 0.00% 0.20
Walkway Overhead Protection 1.00 1,385,000.00 0.20 277,000.00 20.000% - - 0.00% 0.20
Safety Signages 1.00 50,000.00 0.34 17,231.96 34.464% - - 0.00% 0.34
Safety Barricades & Barriers 1.00 1,208,750.00 0.34 416,582.68 34.464% - - 0.00% 0.34
Security
Security Services 25.00 1,875,000.00 8.62 646,198.58 34.464% - - 0.00% 8.62
Site Management
Project Management and Coordination 25.00 1,322,503.00 8.62 455,786.43 34.464% - - 0.00% 8.62
Site Supervision 25.00 3,504,634.00 8.62 1,207,834.41 34.464% - - 0.00% 8.62
Engineering Control and Administration 25.00 793,502.00 8.62 273,471.93 34.464% - - 0.00% 8.62
Health, Safety and Environmental Control 25.00 396,753.00 8.62 136,736.65 34.464% - - 0.00% 8.62
Quality Assurance and Control 25.00 595,126.00 8.62 205,103.77 34.464% - - 0.00% 8.62
Health/Safety and Environmental Control
Fire Extinguishers 1.00 180,000.00 0.34 62,035.06 34.464% - - 0.00% 0.34
Personal Protective Equipments-PPE 1.00 375,000.00 0.34 129,239.72 34.464% - - 0.00% 0.34
Project Identification
Project Signs 1.00 76,500.00 0.34 26,364.90 34.464% - - 0.00% 0.34
Safety Signs 1.00 152,600.00 0.34 52,591.95 34.464% - - 0.00% 0.34
HOUSEKEEPING & DISPOSAL
BI-Monthly Fumigation 1.00 150,000.00 0.34 51,695.89 34.464% - - 0.00% 0.34
Housekeeping Works 1.00 812,500.00 0.34 280,019.38 34.464% - - 0.00% 0.34
Waste Management 1.00 312,500.00 0.34 107,699.76 34.464% - - 0.00% 0.34
MATERIAL TESTING 1.00 233,650.00 0.34 80,524.96 34.464% - - 0.00% 0.34
CONSTRUCTION PROGRESS DOCUMENTATION & SUBMITTALS
Shop Drawings, Product Data and Samples 1.00 250,000.00 - - 0.000% - - 0.00% -
As-Built Plans 1.00 140,000.00 - - 0.000% - - 0.00% -
SURVEY
Site Surveys, Lay-out and Stake-out 1.00 437,500.00 0.55 240,625.00 55.000% - - 0.00% 0.55
Sub-Total for General Requirements 71,457,949.00 32,702,108.33 45.764% - 0.00%

B. SITEWORKS
Excavation
Machine 22,444.00 10,997,560.00 22,444.00 10,997,560.00 100.000% - - 0.00% 22,444.00
Manual 1.00 492,000.00 1.00 492,000.00 100.000% - - 0.00% 1.00
Backfilling & Compaction 4,988.00 2,818,220.00 4,988.00 2,818,220.00 100.000% - - 0.00% 4,988.00
Disposal 22,444.00 9,426,480.00 22,444.00 9,426,480.00 100.000% - - 0.00% 22,444.00
Gravel Fill 534.00 1,271,988.00 534.00 1,271,988.00 100.000% - - 0.00% 534.00
Slope Protection ( Steel Sheet Pile ) - - 0.00%
Cistern Wall 1.00 17,968,750.00 0.97 17,504,956.02 97.419% 0.01 194,262.73 1.08% 0.99
Page 1 of 23
 PREVIOUS THIS BILLING TO DATE
DESCRIPTION Quantity AMOUNT
QTY AMOUNT % QTY AMOUNT % QTY
STP Wall, Retaining wall 1.00 53,906,250.00 0.97 52,514,868.06 97.419% 0.01 582,788.19 1.08% 0.99
Soil Poisoning
Slab on Grade - Ground Floor 2,860.00 328,900.00 - - 0.000% - - 0.00% -
Cistern Tank 326.00 37,490.00 - - 0.000% - - 0.00% -
STP 168.00 19,320.00 - - 0.000% - - 0.00% -
Ticket Booth 10.00 1,150.00 - - 0.000% - - 0.00% -
Foundation 1,495.00 171,925.00 - - 0.000% - - 0.00% -
Rain Water Collector
Fuel Storage Tank 484.00 55,660.00 - - 0.000% - - 0.00% -
Polyethelene Sheet 3,562.00 320,580.00 3,562.00 320,580.00 100.000% - - 0.00% 3,562.00
Waterstop (Bentonite) 1.00 391,875.00 1.00 391,875.00 100.000% - - 0.00% 1.00
Auxilliary Manhole (Electrical Manhole) 1.00 18,750.00 - - 0.000% - - 0.00% -
Cistern Tank 1.00 28,125.00 - - 0.000% - - 0.00% -
STP 1.00 46,875.00 - - 0.000% - - 0.00% -
Bentonite (Geotextile) 1,200.00 1,338,000.00 1,194.24 1,331,582.44 99.520% - - 0.00% 1,194.24
Vertical Trimming 1.00 100,000.00 - - 0.000% - - 0.00% -
Pile Hacking 613.00 306,500.00 613.00 306,500.00 100.000% - - 0.00% 613.00
Clearing and Grubbing 1.00 50,000.00 - - 0.000% - 0.00% -
Site Grading 1.00 99,400.00 - - 0.000% - - 0.00% -
Gravel Bedding 1.00 50,000.00 1.00 50,000.00 100.000% - - 0.00% 1.00
Hauling of Material 1.00 325,000.00 0.50 162,500.00 50.000% - - 0.00% 0.50
Pile Cutting 613.00 459,750.00 613.00 459,750.00 100.000% - - 0.00% 613.00
Base Course 1.00 50,000.00 - - 0.000% - - 0.00% -
Demolition Works NA
Demolition of Existing Underground Structures 1.00 50,000.00 - - 0.000% - - 0.00% -
Balling of Trees, Including Acquiring of Permits EXCLUDED
Disposal of Demolished Materials 1.00 185,700.00 0.70 129,990.00 70.000% - - 0.00% 0.70
Others -
Dewatering 1.00 420,000.00 0.95 405,300.00 96.500% - 0.00% 0.97
Hauling and Disposal of Construction Debris 1.00 630,000.00 0.82 516,600.00 82.000% - - 0.00% 0.82
Termite Reticulation 1.00 979,550.00 - - 0.000% - - 0.00% -
Sub-Total for Siteworks 103,345,798.00 99,100,749.53 95.892% 777,050.91 0.75%

C. SITE DEVELOPMENT 1.00 627,448.00

D. CONCRETE 25,904.00 187,285,920.00 8,799.59 63,621,027.02 33.970% 147.65 1,067,529.74 0.57% 8,947.24
E. FORMWORKS 115,128.00 103,039,560.00 32,466.10 29,057,155.92 28.200% 1,277.92 1,143,739.12 1.11% 33,744.02
F. REINFORCING BARS 5,439,800.00 34,542,730.00 1,977,965.68 12,560,082.06 36.361% 24,098.31 153,024.29 0.44% 2,002,063.99
TIE WIRES 3,025.00 4,870,250.00 1,099.92 1,770,871.60 36.361% 13.40 21,575.21 0.44% 1,113.32
G. MASONRY
CHB 9,663.00 8,310,180.00 771.57 507,752.00 7.980% 71.04 216,895.70 0.74% 842.61
CHB Rebars 29,800.00 29,800.00 894.00 894.00 3.000% 1,704.56 1,704.56 5.72% 2,598.56
Wall Plastering 27,023.00 11,349,660.00 - - 0.000% - - 0.00% -
Floor Topping ( Straight to finish ready to receive tiles ) 5,642.00 620,620.00 - - 0.000% - - 0.00% -
H. WATERPROOFING WORKS 1.00 10,519,180.00 - - 0.000% - - 0.00% -
I. PRECAST WALL 4,404.00 17,395,800.00 1,618.03 6,391,216.92 36.740% - - 0.00% 1,618.03
J. PILING WORKS EXCLUDED
(A-J) CIVIL STRUCTURAL WORKS SUB-TOTAL 481,936,946.00 213,009,749.05 44.199% 3,381,519.53 0.70%

K. WALL FINISHES included in wall plastering

L. FLOOR FINISHES
Plain Cement 949.00 365,365.00 - - 0.000% - - 0.00% -
Plain Cement with groove 3,688.00 1,493,640.00 - - 0.000% - - 0.00% -
Poured Concrete Straight to Smooth Finish 49,030.00 7,599,650.00 - - 0.000% - - 0.00% -
Non Skid Tiles for Ramp 1,564.00 2,392,920.00 - - 0.000% - - 0.00% -
-
M. CEILING FINISHES
Exposed Off-form beam and slab skimcoat 50,095.00 13,776,125.00 - - 0.000% 1,873.55 515,227.08 3.74% 1,873.55

N. METAL WORKS
Stair Railing and handrail 816.00 4,202,400.00 - - 0.000% - - 0.00% -
Steel Trench grating 186.00 1,674,000.00 - - 0.000% - - 0.00% -
Stainless steel MH cover 15.00 405,000.00 - - 0.000% - - 0.00% -
Stainless steel Ladder rung 15.00 155,250.00 - - 0.000% - - 0.00% -
Steel Angular nosing 2,757.00 1,833,405.00 592.20 393,813.00 21.480% - - 0.00% 592.20
CB Steel grating cover 7.00 16,450.00 - - 0.000% - - 0.00% -

R. OTHERS
Concrete Wheel guard 294.00 690,900.00 - - 0.000% - - 0.00% -

(K-R) BASIC ARCHITECTURAL FINISHING WORKS SUB-TOTAL 34,605,105.00 393,813.00 1.138% 515,227.08 130.83%

S. MECHANICAL WORKS 1.00 EXCLUDED

T. ELECTRICAL WORKS 1.00 EXCLUDED

U. PLUMBING WORKS 1.00 EXCLUDED

V. FIRE PROTECTION WORKS 1.00 EXCLUDED

TOTAL AMOUNT 588,000,000.00 246,105,670.38 41.855% 3,896,746.61 0.66%

Prepared by:

Engr. Alejandro Catriz Jr

Site Engineer

Page 2 of 23
FILL UP
TO DATE
AMOUNT %

155,200.00 80.000%
- 0.000%

15,207,000.00 100.000%
- 0.000%
- 0.000%

875,000.00 100.000%
20,000.00 100.000%

54,000.00 100.000%

2,390,985.75 75.000%

454,923.80 34.464%
238,799.00 11.000%
349,808.83 34.464%
527,298.04 34.464%
221,947.67 34.464%
52,729.80 34.464%

21,539.95 34.464%
172,319.62 34.464%
1,690,886.28 34.464%
-
13,440.93 34.464%
64,723.25 34.464%
514,804.87 34.464%

56,003.88 34.464%
44,803.10 34.464%

3,766,620.00 49.998%
- 0.000%

496,280.51 34.464%

470,000.00 20.000%
176,250.00 20.000%
277,000.00 20.000%
17,231.96 34.464%
416,582.68 34.464%

646,198.58 34.464%

455,786.43 34.464%
1,207,834.41 34.464%
273,471.93 34.464%
136,736.65 34.464%
205,103.77 34.464%

62,035.06 34.464%
129,239.72 34.464%

26,364.90 34.464%
52,591.95 34.464%

51,695.89 34.464%
280,019.38 34.464%
107,699.76 34.464%
80,524.96 34.464%

- 0.000%
- 0.000%

240,625.00 55.000%
32,702,108.33 45.764%

10,997,560.00 100.000%
492,000.00 100.000%
2,818,220.00 100.000%
9,426,480.00 100.000%
1,271,988.00 100.000%

17,699,218.75 98.500%
Page 3 of 23
TO DATE
AMOUNT %
53,097,656.25 98.500%

-
-
-
-
-

-
320,580.00 100.000%
391,875.00 100.000%
-
-
-
1,331,582.44 99.520%
-
306,500.00 100.000%
-
-
50,000.00 100.000%
162,500.00 50.000%
459,750.00 100.000%
- 0.000%

- 0.000%

129,990.00 70.000%

405,300.00 96.500%
516,600.00 82.000%
- 0.000%
99,877,800.44 96.644%

64,688,556.77 34.540%
30,200,895.04 29.310%
12,713,106.35 36.804%
1,792,446.81 36.804%

724,647.70 8.720%
2,598.56 8.720%
- 0.000%
- 0.000%
- 0.000%
6,391,216.92 36.740%

216,391,268.58 44.900%

- 0.000%
- 0.000%
- 0.000%
- 0.000%

515,227.08 3.740%

- 0.000%
- 0.000%
- 0.000%
- 0.000%
393,813.00 21.480%
- 0.000%

909,040.08 2.627%

250,002,416.99 42.517%

Page 4 of 23
 EXCAVATION
AREA ADDITIONAL Machine
LOCATION
(SQM) VOLUME (CUM) % Qty
ZONE 1 166.23 66.49 100% 66.49
ZONE 2 370.14 296.11 100% 296.11
ZONE 3 319.09 319.09 100% 319.09
ZONE 4 636.97 254.79 100% 254.79
ZONE 5 240.10 792.31 100% 792.31
ZONE 6 225.24 382.92 100% 382.92
ZONE 7 538.96 700.65 100% 700.65
ZONE 8 560.83 2,327.43 100% 2,327.43
ZONE 9 241.87 362.80 100% 362.80
ZONE 10 230.12 644.33 100% 644.33
ZONE 11 290.25 174.15 100% 174.15
BUILDING AREA 3,838.94 767.79 100% 767.79
BOQ (BID PLAN) 22,444.00 100% 22,444.00
FCD PLANS 29,532.87 29,532.87
131.58%

DISPOSAL FCD PLANS VOLUME (CUM)

29,532.87 31,659.53 100% 31,659.53
141.06%
EXCAVATION
BACKFILL GRAVEL FILL
Manual SUMMARY
% Qty % Qty % Qty Excavation
100% 166.23 100% 166.23 100% 166.23
100% 370.14 100% 370.14 100% 370.14
100% 319.09 100% 319.09 100% 319.09 Backfilling & Compaction
100% 636.97 100% 636.97 100% 636.97 Disposal
100% 240.10 100% 240.10 100% 240.10 Gravel Fill
100% 225.24 100% 225.24 100% 225.24
100% 538.96 100% 538.96 100% 538.96
100% 560.83 100% 560.83 100% 560.83
100% 241.87 100% 241.87 100% 241.87
100% 230.12 100% 230.12 100% 230.12
100% 290.25 100% 290.25 100% 290.25

3,819.79 3,819.79 3,819.79

3,819.79 3,819.79 3,819.79
100.00% 100.00% 100.00%
 SUMMARY % excess
Excavation
Machine 100.00% 31.58%
Manual 100.00%
Backfilling & Compaction 100.00%
Disposal 100.00% 41.06%
Gravel Fill 100.00%
Project : SOUTHFIELD BUILDING
Location : D. MACAPAGAL BOULEVARD, PARANAQUE CITY
Owner : EASTHFIELD PROPERTIES AND LAND DEVELOPMENT CORPORATION
Subject : ADDITIONAL COST FOR SHEETPILING WORKS - MATERIALS
DONE
ORIGINAL CONTRACT ACTUAL ACCOMPLISHMENT
DESCRIPTION
Quantity Unit Unit Cost Amount Quantity Amount %
A. GENERAL REQUIREMENTS

Delivery & Pull out of Materials 1.00 lot 489,165.52 489,165.52 80% 0.80 391,332.42 - -
SUB-TOTAL OF GENERAL REQUIREMENTS (A) 489,165.52 391,332.42 0.544% 0.00

STEEL SHEET PILE MATERIALS 0.00

B.1. PERIMETER SHEETPILES (ELEVATOR / STORAGE / STP ) 0.00

SKSP-II:- 400mm (width) x 100mm (height) x 10.50mm (thick) x12.00m (length) x 48Kgs / 100% 143.00 5,237,340.84 - -
143.00 pcs 36,624.76 5,237,340.84
m 0.00
SSP - Corner Pile - 12.0mtr Length 1.00 pcs 73,249.52 73,249.52 100% 1.00 73,249.52 - -
SSP - Correctional Pile - 12.0mtr Length 5.00 pcs 73,249.52 366,247.61 100% 5.00 366,247.61 - -
SUB-TOTAL OF SHEETPILE MATERIALS 5,676,837.98 5,676,837.98 0.00

B.2. PERIMETER SHEETPILES 0.00

SKSP-II:- 400mm (width) x 100mm (height) x 10.50mm (thick) x12.00m (length) x 48Kgs / 100% 478.00 17,506,635.83 - -
478.00 pcs 36,624.76 17,506,635.83
m 0.00
SSP - Corner Pile - 12.0mtr Length 5.00 pcs 73,249.52 366,247.61 100% 5.00 366,247.61 - -
SSP - Correctional Pile - 12.0mtr Length 17.00 pcs 73,249.52 1,245,241.88 100% 17.00 1,245,241.88 - -
SUB-TOTAL OF SHEETPILE MATERIALS 19,118,125.32 19,118,125.32 0.00

C. INNER SHEETPILES 0.00

SKSP-II:- 400mm (width) x 100mm (height) x 10.50mm (thick) x 9.00m (length) x 48Kgs / 100% 249.00 6,839,674.15 - -
249.00 pcs 27,468.57 6,839,674.15
m 0.00
SSP - Corner Pile - 9.0mtr Length 7.00 pcs 54,937.14 384,559.99 100% 7.00 384,559.99 - -
SSP - Correctional Pile - 9.0mtr Length 9.00 pcs 54,937.14 494,434.28 100% 9.00 494,434.28 - -
SUB-TOTAL OF SHEETPILE MATERIALS 7,718,668.41 7,718,668.41 0.00
SUB-TOTAL FOR SHEETPILING MATERIALS (B + C ) 32,513,631.71 32,513,631.71 45.236% 0.00
SUPPLY OF MATERIALS (IBEAMS ONLY) 0.00

D. ELEVATOR, STORAGE, AND STP 0.00

I-beam -12"x12"x74lbs/ft - Walers & Strutts 852.52 Lm 7,057.90 6,016,998.08 100% 852.52 6,016,998.08 - -
I-beam -12"x12"x74lbs/ft - Soldier Piles 132.00 Lm 7,057.90 931,642.36 100% 132.00 931,642.36 - -
Corbel 80.00 pcs 529.87 42,389.77 100% 80.00 42,389.77 - -
SUB-TOTAL OF MATERIALS 6,991,030.21 6,991,030.21 0.00

E. PERIMETER 0.00

I-beam -12"x12"x74lbs/ft - Walers & Strutts 782.89 Lm 7,057.90 5,525,556.73 100% 782.89 5,525,556.73 - -
I-beam -12"x12"x74lbs/ft - Soldier Piles 360.00 Lm 7,057.90 2,540,842.80 100% 360.00 2,540,842.80 - -
Corbel 55.00 pcs 529.87 29,142.97 100% 55.00 29,142.97 - -
SUB-TOTAL OF MATERIALS 8,095,542.50 8,095,542.50 0.00

SUB-TOTAL OF SUPPLY OF MATERIALS IBEAMS ONLY (D + E ) 15,086,572.71 15,086,572.71 20.990% 0.00

TOTAL 48,089,369.95 47,991,536.84 0.00

Buy back amount (19,040,081.77) (19,040,081.77) -26.491% -

TOTAL AMOUNT AFTER BUY BACK 29,049,288.18 -

Project : SOUTHFIELD BUILDING

Location : D. MACAPAGAL BOULEVARD, PARANAQUE CITY
Owner : EASTHFIELD PROPERTIES AND LAND DEVELOPMENT CORPORATION
Subject : ADDITIONAL WORKS FOR SLOPE PROTECTION - SERVICES
ORIGINAL CONTRACT ACTUAL ACCOMPLISHMENT
DESCRIPTION
Quantity Unit Unit Cost Amount Quantity Amount %
STEEL SHEET PILE DRIVING SERVICES

A. PERIMETER SHEETPILES

SKSP-II:- 400mm (width) x 100mm (height) x 10.50mm (thick) x 12.00m (length) x 48Kgs / 100% 622.00 6,214,945.83 - -
622.00 pcs 9,991.87 6,214,945.83
m - Driving 0.00

SSP - Corner Pile - 12.0mtr Length - Driving 6.00 pcs 19,983.75 119,902.49 100% 6.00 119,902.49 - -
SSP - Correctional Pile - 12.0mtr Length - Driving 21.00 pcs 19,983.75 419,658.72 100% 21.00 419,658.72 - -
SUB-TOTAL OF DRIVING WORKS 6,754,507.04 6,754,507.04

B. INNER SHEETPILES 0.00

100% 394.00 2,952,598.86 - -

SKSP-II:- 400mm (width) x 100mm (height) x 10.50mm (thick) x 9.00m (length) x 48Kgs /
394.00 pcs 7,493.91 2,952,598.86
m - Driving 0.00

SSP - Corner Pile - 9.0mtr Length - Driving 8.00 pcs 14,987.81 119,902.49 100% 8.00 119,902.49 - -
SSP - Correctional Pile - 9.0mtr Length - Driving 14.00 pcs 14,987.81 209,829.36 100% 14.00 209,829.36 - -
SUB-TOTAL OF DRIVING WORKS 3,282,330.71 3,282,330.71

SUB-TOTAL FOR SHEETPILE DRIVING SERVICES (A + B ) 10,036,837.76 10,036,837.76 13.964%

Page 8 of 23
 STEEL SHEET PILE RETRIEVAL SERVICES

C. PERIMETER SHEETPILES

SKSP-II:- 400mm (width) x 100mm (height) x 10.50mm (thick) x 12.00m (length) x 48Kgs / 81% 504.08 5,036,687.53 - -
622.00 pcs 9,991.87 6,214,945.83
m - Retrieval - 0.00

SSP - Corner Pile - 12.0mtr Length - Retrieval 6.00 pcs 19,983.75 119,902.49 0% - 0.00 - -
SSP - Correctional Pile - 12.0mtr Length - Retrieval 21.00 pcs 19,983.75 419,658.72 0% - 0.00 - -
SUB-TOTAL OF RETRIEVAL WORKS 6,754,507.04 5,036,687.53

D. INNER SHEETPILES 0.00

SKSP-II:- 400mm (width) x 100mm (height) x 10.50mm (thick) x 9.00m (length) x 48Kgs / 100% 394.00 2,952,598.86 - -
394.00 pcs 7,493.91 2,952,598.86
m - Retrieval 0.00

SSP - Corner Pile - 9.0mtr Length - Retrieval 8.00 pcs 14,987.81 119,902.49 100% 8.00 119,902.49 - -
SSP - Correctional Pile - 9.0mtr Length - Retrieval 14.00 pcs 14,987.81 209,829.36 100% 14.00 209,829.36 - -
SUB-TOTAL OF RETRIEVAL WORKS 3,282,330.71 3,282,330.71

SUB-TOTAL FOR SHEETPILING RETRIEVAL SERVICES (C + D) 10,036,837.76 8,319,018.25 11.574%

SUPPLY OF INSTALLATION SERVICES (IBEAMS ONLY)

E. ELEVATOR, STORAGE AND STP

I-beam -12"x12"x74lbs/ft - Walers & Strutts 852.52 Lm 4,372.20 3,727,389.63 100% 852.52 3,727,389.63 - 1,148.87
I-beam -12"x12"x74lbs/ft - Soldier Piles 132.00 Lm 4,372.20 577,130.66 100% 132.00 577,130.66 - 228.62
Corbel 80.00 pcs 529.87 42,389.77 100% 80.00 42,389.77 - 95.74
SUB-TOTAL OF INSTALLATION SERVICES 4,346,910.06 4,346,910.06

F. PERIMETER 0.00

I-beam -12"x12"x74lbs/ft - Walers & Strutts 1,096.41 Lm 4,372.20 4,793,725.97 100% 1,096.41 4,793,725.97 - 993.36
I-beam -12"x12"x74lbs/ft - Soldier Piles 504.00 Lm 4,372.20 2,203,589.80 100% 504.00 2,203,589.80 - 203.02
Corbel 60.00 pcs 529.87 31,792.33 100% 60.00 31,792.33 - 82.78
SUB-TOTAL OF INSTALLATION SERVICES 7,029,108.09 7,029,108.09

SUB-TOTAL OF SUPPLY OF INSTALLATION SERVICES IBEAMS ONLY (E + F) 11,376,018.15 11,376,018.15 15.828%

0.00

SUPPLY OF REMOVAL SERVICES (IBEAMS ONLY) 0.00

G. ELEVATOR, STORAGE AND STP 0.00

I-beam -12"x12"x74lbs/ft - Walers & Strutts 852.52 Lm 4,372.20 3,727,389.63 100% 852.52 3,727,389.63 - 392.63
I-beam -12"x12"x74lbs/ft - Soldier Piles 132.00 Lm 4,372.20 577,130.66 100% 132.00 577,130.66 -
Corbel 80.00 pcs 529.87 42,389.77 100% 80.00 42,389.77 -
SUB-TOTAL OF REMOVAL SERVICES 4,346,910.06 4,346,910.06

H. PERIMETER

I-beam -12"x12"x74lbs/ft - Walers & Strutts 1,096.41 Lm 4,372.20 4,793,725.97 99% 1,085.45 4,745,788.71 - 610.45

I-beam -12"x12"x74lbs/ft - Soldier Piles 504.00 Lm 4,372.20 2,203,589.80 99% 498.96 2,181,553.90 - 53.09

Corbel 60.00 pcs 529.87 31,792.33 100% 60.00 31,792.33 - 50.87

SUB-TOTAL OF REMOVAL SERVICES 7,029,108.09 6,959,134.93

SUB-TOTAL OF SUPPLY OF INSTALLATION SERVICES IBEAMS ONLY (G + H) 11,376,018.15 11,306,044.99 15.730%

TOTAL 42,825,711.82 41,037,919.15

MATERIALS AMOUNT 48,089,369.95

BUY BACK AMOUNT - 19,040,081.77
TOTAL AFTER BUY BACK 29,049,288.18 SLOPE PROTECTION
No. Description Quantity
Unit Unit Cost Additional Amount
SERVICES AMOUNT 42,825,711.82 SUMMARY ELEVATOR, STORAGE, AND ST Original Revised Difference % AMOUNT
TOTAL AMOUNT 71,875,000.00 69,989,374.22 97.38% I-beam -12"x12"x74lbs/ft - Walers & 852.52 922.27 69.75 Lm 7,057.90 492,288.29 100% 492,288.29
MATERIALS
ADDITIONAL 1,179,639.99 1,179,641.99 100.00% I-beam -12"x12"x74lbs/ft - Soldier P 132.00 204.00 72.00 Lm 7,057.90 508,168.56 100% 508,168.56
TOTAL CONTRACT AMOUNT 73,054,639.98 71,169,016.21 97.42% Corbel 80.00 123.00 43.00 pcs 529.87 22,784.50 100% 22,784.50
- INNER SHEETPILES
Steel Sheet Pile - 9.0mtr Length - D 394.00 364.00 (30.00) pcs 7,493.91 (224,817.17) 100% (224,817.17)
DRIVING
SSP - Corner Pile - 9.0mtr Length - 8.00 4.00 (4.00) pcs 14,987.81 (59,951.25) 100% (59,951.25)
SSP - Correctional Pile - 9.0mtr Len 14.00 9.00 (5.00) pcs 14,987.81 (74,939.06) 100% (74,939.06)
ELEVATOR, STORAGE AND STP
I-beam -12"x12"x74lbs/ft - Walers & 852.52 922.27 69.75 Lm 4,372.20 304,972.02 100% 304,972.02
INSTALL
I-beam -12"x12"x74lbs/ft - Soldier P 132.00 204.00 72.00 Lm 4,372.20 314,798.54 100% 314,798.54
Corbel 80.00 123.00 43.00 pcs 529.87 22,784.50 100% 22,784.50
PERIMETER SHEETPILES INNER SHEETPILES
elevation total % done linear mtr done SKSP-II:- 400mm (width) x 100mm (h 394.00 364.00 (30.00) pcs 7,493.91 (224,817.17) 100% (224,817.17)
RETRIEVAL
front 48.92 100.00% 48.92 SSP - Corner Pile - 9.0mtr Length - 8.00 4.00 (4.00) pcs 14,987.81 (59,951.25) 100% (59,951.25)
right 80.37 100.00% 80.37 SSP - Correctional Pile - 9.0mtr Len 14.00 9.00 (5.00) pcs 14,987.81 (74,939.06) 100% (74,939.06)
rear 48.20 0.00% - ELEVATOR, STORAGE AND STP
left 76.75 100.00% 76.75 I-beam -12"x12"x74lbs/ft - Walers & 852.52 922.27 69.75 Lm 4,372.20 304,972.02 100% 304,972.02
REMOVAL
total 254.24 206.04 I-beam -12"x12"x74lbs/ft - Soldier P 132.00 204.00 72.00 Lm 4,372.20 314,798.54 100% 314,798.54
81.04% Corbel 80.00 123.00 43.00 pcs 529.87 22,784.50 100% 22,784.50

ADDITIONAL
Materials Amount 1,023,241.36 1,023,241.36
Buy Back Amount (40% of Materials) (409,296.54) (409,294.54)
Total After Buy Back 613,944.81 613,946.81
Services Amount 565,695.17 565,695.17
Total Amount 1,179,639.99 1,179,641.99

Page 9 of 23
POLYETHYLENE
TOTAL INSTALLED
LOCATION REMARKS
AREA % QTY REMARKS
STP 60.91 100% 60.91 1 BASED ON BUILDING TOTAL AREA
FST 134.17 100% 134.17 2 BASED ON TOTAL LINEAR METER OF RETAINI
CISTERN 162.76 100% 162.76 3 BASED ON BUILDING TOTAL PERIMETER
BASEMENT 3,483.82 100% 3,483.82 4 BASED ON BOQ
TOTAL 3,841.66 3,841.66

WATERSTOP BENTONITE NOTES

TOTAL INSTALLED
LOCATION REMARKS
LENGTH % QTY STP WALL LENGTH
FRONT 48.922 100% 48.922 MARK LENGTH SIDE
REAR 48.199 100% 48.199 L1 13.637 1
RIGHT 80.377 100% 80.377 L2 5.672 3
LEFT 76.749 100% 76.749 L3 3.2 1
STP 57.112 100% 57.112 L4 2.15 1
FST 42.292 100% 42.292 L5 1.8 1
CISTERN 89.88 100% 89.88 TOTAL
TOTAL 443.531 443.531
CISTERN WALL
BENTONITE GEOTEXTILE MARK LENGTH SIDE
TOTAL INSTALLED L1 8.63 1
LOCATION REMARKS
LENGTH % QTY L2 28.4 1
FRONT 48.922 100% 48.922 TOTAL
REAR 48.199 100% 48.199
RIGHT 80.377 98% 78.76946 FUEL STORAGE
LEFT 76.749 100% 76.749 MARK LENGTH SIDE
STP 38.618 100% 38.618 L1 12.132 2
FST 42.292 100% 42.292 L2 9.014 2
TOTAL 335.157 333.54946 TOTAL

PILE HACKING/ CUTTING

DONE
Grid Line Pile Cap TOTAL % QTY DATE
1A PC 12 12 100% 12 2020
1B PC 25 25 100% 25 2020
1D PC 12A 12 100% 12 2020
A/1-2 PC 02 2 100% 2 2020
1C PC 25A 25 100% 25 2020
2A PC 16 16 100% 16 2020
2B PC 31 31 100% 31 2020
2C PC 31A 31 100% 31 2020
2D PC 16A 16 100% 16 10/20/2020
6A PC 10 10 100% 10 2020
6B PC 20 20 100% 20 2020
6C PC 20A 20 100% 20 2020
6D PC 10A 10 100% 10 2020
4A PC 18A 18 100% 18 2/27/2021
5A PC 18B 18 100% 18 9/11/2020
5B PC 32 32 100% 32 10/29/2020
5C PC 32A 32 100% 32 12/3/2020
5D PC 16B 16 100% 16 2/3/2021
3A PC 18 18 100% 18 11/17/2020
3B PC 35 35 100% 35 12/3/2020
4B PC 35A 35 100% 35 3/23/2021
B-C/3-4 PC 90 90 100% 90 4/22/2021
3C PC 35B 35 100% 35 6/3/2021
4C PC 35C 35 100% 35 6/25/2021
3D PC 18C 18 100% 18 6/12/2021
4D PC 18D 18 100% 18 8/9/2021
TOTAL FCD 630 630
BOQ 613
102.77%
 SUMMARY
DONE
TOTAL AREA Polyethelene Sheet 3,841.66
NEAR METER OF RETAINING WALL & TANKS Waterstop (Bentonite) 443.53
TOTAL PERIMETER Auxilliary Manhole (Electrical Manhole)
Cistern Tank
STP
Bentonite (Geotextile) 333.55
Vertical Trimming
Pile Hacking 630.00
Clearing and Grubbing
TOTAL LENGTH Site Grading
13.637 Gravel Bedding 3,819.79
17.016 Hauling of Material 0.50
3.2 Pile Cutting 630.00
2.15 Base Course
1.8 Demolition Works
37.803 Demolition of Existing Underground Structu
Balling of Trees, Including Acquiring of Pe
Disposal of Demolished Materials 0.7
TOTAL LENGTH Others
8.63 Dewatering 0.95
28.4 Hauling and Disposal of Construction Debri 0.8
37.03 Termite Reticulation

TOTAL LENGTH
24.264
18.028
42.292
0 0.084254
0 0.034712
Y
TOTAL % excess
3,841.66 100.00%
443.53 100.00%

335.16 99.52%

613.00 100.00% 2.77%

3,819.79 100.00%
1.00 50.00%
613.00 100.00% 2.77%
1.00 0.00%

1 0.00%

1 70.00%

1 95.00%
1 80.00%
1 0.00%
 Qty Unit % Unit Cost
I. PRECAST WALL 4,404.00 sq.m 100.00% 3,950.00
Delivered 4,404.00 sq.m 65.00% 2,567.50
Installed 4,404.00 sq.m 35.00% 1,382.50

Panel Total
Delivered 1,607.99
Installed 1,637.01
Total
%

PCS Installed
Rear Tagging Area Prev This
2F RRa2 5.805 86 10
P1 RRa2 5.805 24

Right
P1 RgP1 8.305 6 10
RfP1 8.305 1 10
10
Left
P1 LbP1 2.969 1
LcP1 5.909 2
LdP1 6.604 6
126

PCS Delivered
Rear Tagging Area Prev This
2F RRa2 5.805 26
RRb2 2.933 1
P1 RRa2 5.805 24 99
RRa2 5.805 1
P2 RRa4 5.805 10

Right
P1 RiP1 4.219 1
 RhP1 8.305 1
RgP1 8.305 6
RfP1 8.305 1
RbP1 8.305 1
RcP1 8.305 1

Left
P1 LaP1 6.288 1
LbP1 2.969 1
LcP1 5.909 2
LdP1 6.604 9
LeP2 6.472 2
LfP3 6.618 1
89
 Total Cost
17,395,800.00
11,307,270.00
6,088,530.00

Total Cost
4,128,501.49 128
2,263,166.33
6,391,667.81
36.74%

743.04
CS Installed Total Area
To Date Prev This To Date
96 499.23 58.05 557.28
24 139.32 - 139.32

86 34.83 58.05 92.88

11 5.81 58.05 63.86

1 5.81 - 5.81
2 11.61 - 11.61
6 34.83 - 34.83
126 731.43 - 731.43

1,462.86 174.15 1,637.01

CS Delivered Total Area

To Date Prev This To Date
150.93 - 150.93
1 5.81 - 5.81
123 139.32 574.70 714.02
1 5.81 - 5.81
10 58.05 - 58.05

1 5.81 - 5.81
 1 5.81 - 5.81
6 34.83 - 34.83
1 5.81 - 5.81
1 5.81 - 5.81
10 5.81 - 5.81

1 5.81 - 5.81
1 5.81 - 5.81
2 11.61 - 11.61
9 52.25 - 52.25
2 11.61 - 11.61
1 5.81 - 5.81
89 516.65 - 516.65

260 1,033.29 574.70 1,607.99

 63.29

4404
N. METAL WORKS Qty Unit Unit Cost Total Cost done
Stair Railing and handrail 816.00 l.m 5,150.00 4,202,400.00
Steel Trench grating 186.00 l.m 9,000.00 1,674,000.00
Stainless steel MH cover 15.00 set 27,000.00 405,000.00
Stainless steel Ladder rung 15.00 set 10,350.00 155,250.00
Steel Angular nosing 2,757.00 l.m 665.00 1,833,405.00 21.48%
CB Steel grating cover 7.00 pcs 2,350.00 16,450.00

Steel Angular nosing

Floor Fire Exit Height riser steps length total
BL 1 4.05 0.16 25.00 2.10 52.50
2 4.45 0.18 25.00 2.10 52.50
3 4.05 0.16 25.00 2.10 52.50
GF 1 4.05 0.16 25.00 2.10 52.50
2 3.65 0.17 22.00 2.10 46.20
3 4.05 0.16 25.00 2.10 52.50
2F 1 3.6 0.16 22.00 2.10 46.20
2 3.6 0.16 23.00 2.10 48.30
3 3.6 0.16 23.00 2.10 48.30
P1 1 3.3 0.15 22.00 2.10 46.20
2 3.3 0.15 22.00 2.10 46.20
3 3.3 0.15 23.00 2.10 48.30
TOTAL 592.20
 GEOTEXTILE INSTALLED AT CISTERN TANK
STRUCTURE LENGTH HEIGHT AREA SLAB WIDTH LENGTH AREA
RW AREA 1 71.868
FRONT 48.922 4.7 229.9334 LESS
RIGHT 80.377 4.7 377.7719 B27 0.6 7.809 -4.6854
REAR 48.198 4.7 226.5306 B25 0.4 7.809 -3.1236
LEFT 76.752 4.7 360.7344 B23 0.4 7.809 -3.1236
B21 0.4 7.809 -3.1236
STP 19.874 2.2 43.7228 G32 0.6 7.809 -4.6854
19.874 1.9 37.7606 G27 0.5 7.809 -3.9045
AREA 1 91.101
FST 49.394 4.8 237.0912 LESS
1,513.54 G28 0.5 8.008 -4.004
G33 0.6 10.916 -6.5496
B22 0.4 5.02 -2.008
B24 0.4 5.02 -2.008
B26 0.4 5.02 -2.008
B28 0.6 10.916 -6.5496
B19 0.4 4.21 -1.684
B20 0.4 3.513 -1.4052
114.1065
1347.706 1,347.71
109.0676 136.33
288.92 288.92
21.95 21.95
894.56 894.56
350.98 350.98
905.278 1,165.14
153.68 153.68
150.16 163.36
812.4832 812.48
327.2473 327.25
215.3 215.3
162.6854 284.55
5740.017 6,162.21
ladder rung
length commerci
1 2 3 4 Total al length required pcs
0.3 0.2 0.3 0.4 1.2 5 90 18