OPT PROB PES EST START FINISH

Layout/Staking/Fabrication of Batterboard 1 3 3 3 1-Aug 1-Aug

Excavation (Col Ftg, Wall Ftg, Septic Tank) 3 5 7 5 2-Aug 4-Aug
Fabrication of Rebars -Col Ftg & Col 2 4 6 4 2-Aug 3-Aug
Fabrication of Rebars for Beams 2 4 6 4 2-Aug 3-Aug
Fabrication of Rebars - 2F Col 2 4 6 4 2-Aug 3-Aug
Fabrication of Rebars - Roof Beam 2 4 6 4 2-Aug 3-Aug
Fabrication of Rebars - Ext Col 2 4 6 4 2-Aug 3-Aug
Installation of Rebars - Col ftg & Col 1 3 5 3 4-Aug 4-Aug
Pouring of Concrete for Col Ftg 1 3 5 3 5-Aug 5-Aug
Fab & Inst of Formworks for Col 3 5 7 5 6-Aug 8-Aug
Trimming of Wall Footing 3 5 7 5 9-Aug 11-Aug
Pouring of Concrete for Col 1 3 5 3 9-Aug 9-Aug
Dismantling of Column Formworks 1 3 5 3 10-Aug 10-Aug
Fabrication & Installation of Wall Ftg Rebars 2 4 6 4 11-Aug 12-Aug
Pouring of Concrete for wall ftg 1 3 5 3 13-Aug 13-Aug
CHB Laying - GF 6 8 10 8 14-Aug 19-Aug
CHB Laying - GF (Interior) 3 5 7 5 14-Aug 16-Aug
Installation of Scaffoldings 6 8 10 8 17-Aug 22-Aug
Installation of Rebars - Beam 2 4 6 4 23-Aug 24-Aug
Electrical Layout/Plumbing Layout 6 8 10 8 23-Aug 28-Aug
Fab & Inst of Formworks for Beam 4 6 8 6 23-Aug 26-Aug
Installation of Steel Decking 2 4 6 4 27-Aug 28-Aug
Fab & Inst of Rebars - Slab 2 4 6 4 29-Aug 30-Aug
Pouring of Concrete - Slab (Ready Mix) 1 3 5 3 31-Aug 31-Aug
Installation of Rebars - 2F Col 4 6 8 6 31-Aug 3-Sep
Fab & Inst of Formworks - 2F Col 3 5 7 5 4-Sep 6-Sep
Pouring of Concrete - 2F Col 1 3 5 3 7-Sep 7-Sep
Dismantling of Formworks - Beam/Scaffoldings 1 3 5 3 8-Sep 8-Sep
Dismantling of Formworks - 2F Col 1 3 5 3 8-Sep 8-Sep
Layout of Stairs 1 3 5 3 9-Sep 9-Sep
CHB Laying - 2F (EXTERIOR) 6 8 10 8 9-Sep 14-Sep
CHB Laying - 2F (INTERIOR) 3 5 7 5 9-Sep 11-Sep
Installation of Rebars - Roof Beam 2 4 6 4 12-Sep 13-Sep
Fab & Inst of Formworks for Stairs 3 5 7 5 14-Sep 16-Sep
Fab & Inst of Formworks - Roof Beam 4 6 8 6 14-Sep 17-Sep
Fabrication/Installation of Rebars for Stairs 2 4 6 4 14-Sep 15-Sep
Pouring of Concrete - Roof Beam 1 3 5 3 18-Sep 18-Sep
Pouring of Concrete - Stairs 1 3 5 3 18-Sep 18-Sep
Installation of Rebars - Ext Col 1 3 5 3 19-Sep 19-Sep
Dismantling of Formworks - Roof Beam 1 3 5 3 19-Sep 19-Sep
Fab & Inst of Formworks - Ext Col 2 4 6 4 19-Sep 20-Sep
Pouring of Concrete - Ext Col 1 3 5 3 21-Sep 21-Sep
Dismantling of Formworks - Ext Col 1 3 5 3 22-Sep 22-Sep
CHB Laying - Parapet 3 5 7 5 23-Sep 25-Sep
Plastering of Parapet 3 5 7 5 26-Sep 28-Sep
Fab & Inst of Roof Framing 4 6 8 6 29-Sep 2-Oct
Inst of Roof & Roofing Materials 2 4 6 4 3-Oct 4-Oct
Fab & Inst of Ceiling Framing 5 7 9 7 5-Oct 9-Oct
Plastering Exterior 18 20 22 20 5-Oct 22-Oct
CR Floor - Waterproofing 1 3 5 3 5-Oct 5-Oct
Installation of FiberCem Board 3 5 7 5 10-Oct 12-Oct
Installation of Door Jamb 3 5 7 5 10-Oct 12-Oct
Plastering Interior 18 20 22 20 13-Oct 30-Oct
Dismantling of Formworks - Stairs 1 3 5 3 23-Oct 23-Oct
Backfilling & Compaction 5 7 9 7 13-Oct 17-Oct
Application of Paint for Ceiling 3 5 7 5 13-Oct 15-Oct
Fab & Inst of Slab-on-fill rebars 1 3 5 3 18-Oct 18-Oct
Installation of Electrical Devices/Plumbing Fixtures 2 4 6 4 18-Oct 19-Oct
Application of Epoxy for metal decking 3 5 7 5 18-Oct 20-Oct
Pouring of Concrete - Slab-on-fill 1 3 5 3 19-Oct 19-Oct
Fab & Inst of Laundry Sink 3 5 7 5 20-Oct 22-Oct
Installation of Aluminum Glass Door & Window 1 3 5 3
Fab & Inst of Kitchen Counter 4 6 8 6 20-Oct 23-Oct
Skimcoating - Grey 12 14 16 14 20-Oct 31-Oct
Skimcoating - White 12 14 16 14 1-Nov 12-Nov
Tile Works - 2nd Floor (40x40) 6 8 10 8 13-Nov 18-Nov
Tile Works - 1st Floor (60x60) 6 8 10 8 13-Nov 18-Nov
Tile Works - 2nd Floor CR 12 14 16 14 19-Nov 30-Nov
Tile Works - 1st Floor CR 12 14 16 14 19-Nov 30-Nov
Application of Primer (1st Coating) 2 4 6 4 19-Nov 20-Nov
Tile Works - Balcony & Stairs 12 14 16 14 1-Dec 12-Dec
Firewall Waterproofing 2 4 6 4 13-Dec 14-Dec
Varnishing 6 8 10 8 15-Dec 20-Dec
Application of Final Coating 2 4 6 4 21-Dec 22-Dec
Preparation of Ground/Garage 2 4 6 4 15-Dec 16-Dec
Meter Banking - Fabrication and Wiring 2 4 6 4 17-Dec 18-Dec
Tileworks - Countertop 3 5 7 5 19-Dec 21-Dec
Application of Tile Grout 1 3 5 3 22-Dec 22-Dec
Punchlisting & Cleaning 2 4 6 4 23-Dec 24-Dec
PROJECT: 1ST: DATE:
LOCATION: 2ND: TOTAL ACCOMPLISHMENT:
CONTRACT AMOUNT PER SQ.M. PHP 4,000.00 3RD: LESS 10% RETENTION:
AREA: 56.00 SQ.M. 4TH: NET AMOUNT:
TOTAL CONTRACT AMOUNT: PHP 224,000.00 TOTAL PREV PAYMENTS TOTAL AMOUNT TO BE PAID:

MANPOWER
%
DESCRIPTION % COST SKILLED LABOR TOTAL PREVIOUS PRESENT TO DATE ACCOMPLISHMENT

EARTHWORKS PHP 4,169.33

1 Layout/Staking/Fabrication of Batterboard 1.36% PHP 3,057.51
2 Excavation (Col Ftg, Wall Ftg, Septic Tank) 1.00% PHP 2,245.02
3 Trimming of Wall Footing 1.20% PHP 2,694.03
4 Backfilling & Compaction 0.66% PHP 1,475.30
4.23% PHP 9,471.87
REBARS PHP 35,973.85
5 Fabrication of Rebars -Col Ftg & Col 1.00% PHP 2,245.02
6 Fabrication of Rebars for Beams 1.00% PHP 2,245.02
7 Fabrication of Rebars - 2F Col 1.00% PHP 2,245.02
8 Fabrication of Rebars - Roof Beam 1.00% PHP 2,245.02
9 Fabrication of Rebars - Ext Col 1.00% PHP 2,245.02
10 Fabrication & Installation of Wall Ftg Rebars 1.18% PHP 2,651.27
11 Installation of Rebars - Col ftg & Col 1.18% PHP 2,651.27
12 Installation of Rebars - Beam 1.18% PHP 2,651.27
13 Installation of Steel Decking 0.92% PHP 2,063.28
14 Fab & Inst of Rebars - Slab 1.18% PHP 2,651.27
15 Installation of Rebars - 2F Col 1.18% PHP 2,651.27
16 Installation of Rebars - Roof Beam 1.18% PHP 2,651.27
17 Fabrication/Installation of Rebars for Stairs 0.92% PHP 2,063.28
18 Installation of Rebars - Ext Col 1.18% PHP 2,651.27
19 Fab & Inst of Slab-on-fill rebars 0.92% PHP 2,063.28
16.06% PHP 35,973.85
CONCRETE PHP 47,049.30
20 Pouring of Concrete for Col Ftg 1.99% PHP 4,457.98
21 Pouring of Concrete for Col 1.99% PHP 4,457.98
22 Pouring of Concrete for wall ftg 1.99% PHP 4,457.98
23 Pouring of Concrete - Slab (Ready Mix) 3.24% PHP 7,258.91
24 Pouring of Concrete - 2F Col 1.99% PHP 4,457.98
25 Pouring of Concrete - Roof Beam 1.99% PHP 4,457.98
26 Pouring of Concrete - Stairs 1.99% PHP 4,457.98
27 Pouring of Concrete - Ext Col 1.99% PHP 4,457.98
28 Pouring of Concrete - Slab-on-fill 1.99% PHP 4,457.98
29 Fab & Inst of Laundry Sink 0.92% PHP 2,063.28
30 Fab & Inst of Kitchen Counter 0.92% PHP 2,063.28
21.00% PHP 47,049.30
SCAFFOLDINGS & FORMWORKS PHP 35,760.03
31 Installation of Scaffoldings 1.18% PHP 2,651.27
32 Layout of Stairs 0.92% PHP 2,063.28
33 Fab & Inst of Formworks for Col 1.18% PHP 2,651.27
34 Dismantling of Column Formworks 1.18% PHP 2,651.27
35 Fab & Inst of Formworks for Beam 1.18% PHP 2,651.27
36 Dismantling of Formworks - Beam/Scaffoldings 1.18% PHP 2,651.27
37 Fab & Inst of Formworks - 2F Col 1.36% PHP 3,057.51
38 Dismantling of Formworks - 2F Col 1.18% PHP 2,651.27
39 Fab & Inst of Formworks for Stairs 0.92% PHP 2,063.28
40 Dismantling of Formworks - Stairs 0.92% PHP 2,063.28
41 Fab & Inst of Formworks - Roof Beam 1.18% PHP 2,651.27
42 Dismantling of Formworks - Roof Beam 1.18% PHP 2,651.27
43 Fab & Inst of Formworks - Ext Col 1.18% PHP 2,651.27
44 Dismantling of Formworks - Ext Col 1.18% PHP 2,651.27
15.96% PHP 35,760.03
MASONRY PHP 27,442.75
45 CHB Laying - GF 1.36% PHP 3,057.51
46 CHB Laying - GF (Interior) 0.92% PHP 2,063.28
47 CHB Laying - 2F (EXTERIOR) 1.36% PHP 3,057.51
48 CHB Laying - 2F (INTERIOR) 1.36% PHP 3,057.51
49 CHB Laying - Parapet 1.36% PHP 3,057.51
50 Plastering of Parapet 1.36% PHP 3,057.51
51 Plastering Exterior 2.25% PHP 5,045.96
52 Plastering Interior 2.25% PHP 5,045.96
 12.25% PHP 27,442.75
ELECTRICAL & PLUMBING PHP 6,115.02
53 Electrical Layout/Plumbing Layout 1.36% PHP 3,057.51
54 Installation of Electrical Devices/Plumbing Fixtures 1.36% PHP 3,057.51
2.73% PHP 6,115.02
ROOFING PHP 4,126.57
55 Fab & Inst of Roof Framing 0.92% PHP 2,063.28
56 Inst of Roof & Roofing Materials 0.92% PHP 2,063.28
1.84% PHP 4,126.57
WOODWORKS PHP 6,189.85
57 Fab & Inst of Ceiling Framing 0.92% PHP 2,063.28
58 Installation of FiberCem Board 0.92% PHP 2,063.28
59 Installation of Door Jamb 0.92% PHP 2,063.28
2.76% PHP 6,189.85
PAINTING PHP 23,733.12
60 CR Floor - Waterproofing 0.74% PHP 1,657.04
61 Application of Paint for Ceiling 0.74% PHP 1,657.04
62 Application of Epoxy for metal decking 1.00% PHP 2,245.02
63 Skimcoating - Grey 2.05% PHP 4,596.96
64 Skimcoating - White 2.05% PHP 4,596.96
65 Application of Primer (1st Coating) 1.00% PHP 2,245.02
66 Firewall Waterproofing 1.00% PHP 2,245.02
67 Varnishing 1.00% PHP 2,245.02
68 Application of Final Coating 1.00% PHP 2,245.02
10.60% PHP 23,733.12
TILE WORKS PHP 16,976.66
69 Tile Works - 2nd Floor (40x40) 1.18% PHP 2,651.27
70 Tile Works - 1st Floor (60x60) 1.18% PHP 2,651.27
71 Tile Works - 2nd Floor CR 1.18% PHP 2,651.27
72 Tile Works - 1st Floor CR 1.18% PHP 2,651.27
73 Tile Works - Balcony & Stairs 0.92% PHP 2,063.28
74 Tileworks - Countertop 0.92% PHP 2,063.28
75 Application of Tile Grout 1.00% PHP 2,245.02
7.58% PHP 16,976.66
FINISHING PHP 11,160.98
76 Preparation of Ground/Garage 1.99% PHP 4,457.98
77 Meter Banking - Fabrication and Wiring 1.99% PHP 4,457.98
78 Punchlisting & Cleaning 1.00% PHP 2,245.02
4.98% PHP 11,160.98

EVALUATED BY: _______________________ CHECKED BY: ______________________ APPROVED BY: ___________________________

MODEL : BELLIS AZALEA EDELWEISS DAFFODIL CATTLEYA
AREA : 56.00 SQ.M. 66.00 SQ.M. 64.00 SQ.M. 70.00 SQ.M. 84.00 SQ.M.
CONTRACT AMOUNT PER SQ.M. : PHP 5,900.00 PHP 5,900.00 PHP 5,900.00 PHP 5,900.00 PHP 5,900.00
TOTAL CONTRACT AMOUNT : PHP 330,400.00 PHP 389,400.00 PHP 377,600.00 PHP 413,000.00 PHP 495,600.00
CONTRACT DURATION : 3.00 month/s 3.50 month/s 4.00 month/s 4.50 month/s 5.00 month/s
AVERAGE NO. OF MANPOWER : 8 8 8 8 8
AVERAGE RATE : PHP 529.49 PHP 534.89 PHP 453.85 PHP 441.24 PHP 476.54

MODEL : BELLIS AZALEA EDELWEISS DAFFODIL CATTLEYA

AREA : 56.00 SQ.M. 66.00 SQ.M. 64.00 SQ.M. 70.00 SQ.M. 84.00 SQ.M.
CONTRACT AMOUNT PER SQ.M. : PHP 5,700.00 PHP 5,700.00 PHP 5,700.00 PHP 5,700.00 PHP 5,700.00
TOTAL CONTRACT AMOUNT : PHP 319,200.00 PHP 376,200.00 PHP 364,800.00 PHP 399,000.00 PHP 478,800.00
CONTRACT DURATION : 3.00 month/s 3.50 month/s 4.00 month/s 4.50 month/s 5.00 month/s
AVERAGE NO. OF MANPOWER : 8 8 8 8 8
AVERAGE RATE : PHP 511.54 PHP 516.76 PHP 438.46 PHP 426.28 PHP 460.38

MODEL : BELLIS AZALEA EDELWEISS DAFFODIL CATTLEYA

AREA : 56.00 SQ.M. 66.00 SQ.M. 64.00 SQ.M. 70.00 SQ.M. 84.00 SQ.M.
CONTRACT AMOUNT PER SQ.M. : PHP 5,400.00 PHP 5,400.00 PHP 5,400.00 PHP 5,400.00 PHP 5,400.00
TOTAL CONTRACT AMOUNT : PHP 302,400.00 PHP 356,400.00 PHP 345,600.00 PHP 378,000.00 PHP 453,600.00
CONTRACT DURATION : 3.00 month/s 3.50 month/s 4.00 month/s 4.50 month/s 5.00 month/s
AVERAGE NO. OF MANPOWER : 8 8 8 8 8
AVERAGE RATE : PHP 484.62 PHP 489.56 PHP 415.38 PHP 403.85 PHP 436.15
 FLORA
87.00 SQ.M.
PHP 5,900.00
PHP 513,300.00
6.00 month/s
8
PHP 411.30

FLORA
87.00 SQ.M.
PHP 5,700.00
PHP 495,900.00
6.00 month/s
8
PHP 397.36

FLORA
87.00 SQ.M.
PHP 5,400.00
PHP 469,800.00
6.00 month/s
8
PHP 376.44