Вы находитесь на странице: 1из 17

PROJECT TITLE : REPAIR/COMPLETION OF ANGANCASILIAN BHS

LOCATION : CABAGAN, ISABELA


OWNER : FOREF CONSTRUCTION

STATEMENT OF WORK ACCOMPLISHMENT


As of October 25,2018

ACCOMPLISHMENT (%)
ITEM WORK DESCRIPTION AMOUNT WEIGHT % REMARKS
PREVIOUS PRESENT TO DATE

I GENERAL REQUIREMENT 42,844.18 4.31% - 4.31% 4.31% 100% Accomplished


II CEILING WORKS 49,767.92 5.00% - 5.00% 5.00% 100% Accomplished
III TILING WORKS 81,950.67 8.24% - 8.24% 8.24% 100% Accomplished
IV CARPENTRY WORKS 24,762.84 2.49% - 2.49% 2.49% 100% Accomplished
V PLUMBING WORKS 298,445.87 30.00% - 30.00% 30.00% 100% Accomplished
VI LAND DEVELOPMENT 317,669.66 31.94% - 31.94% 31.94% 100% Accomplished
VII ROOFING WORKS 82,228.88 8.27% - 8.27% 8.27% 100% Accomplished
VIII FINISHED PRODUCTS 72,765.00 7.32% - 7.32% 7.32% 100% Accomplished
IX MISCELLANEOUS 24,255.00 2.44% - 2.44% 2.44% 100% Accomplished
- 100.00% 100.00%
TOTAL COST 994,690.02 100.00%
- 994,690.02 994,690.02 994,690.02

CERTIFICATION
This is to certify that the above stated project is found the same to be 100.00% accomplished in accordance with the plan/s and specifications. Further stated that the project is satisfactorily undertaken. Payment of the accomplishment is hereby
recommended subject to the stipulation of RA 9184 and IRR as revised.

Prepared / Validated by: Checked by: Reviewed by: Noted by:

OLIVER P. YAP FIDEL M. PAGUIRIGAN EDUARDO T. DIEGO VICTORINO F. MANINGAS


Architect II Engineer III Licensing Officer III Engineer III - RCWIO

ENGEL MAGADDON
Engineer II
PROJECT TITLE : REPAIR/COMPLETION OF ANGANCASILIAN BHS
LOCATION : CABAGAN, ISABELA
OWNER : FOREF CONSTRUCTION

STATEMENT OF WORK ACCOMPLISHMENT


As of October 25,2018

ACCOMPLISHMENT (%)
ITEM WORK DESCRIPTION AMOUNT WEIGHT % REMARKS
PREVIOUS PRESENT TO DATE

I GENERAL REQUIREMENT 42,844.18 4.31% - 4.31% 4.31% 100% Accomplished


II CEILING WORKS 49,767.92 5.00% - 5.00% 5.00% 100% Accomplished
III TILING WORKS 81,950.67 8.24% - 8.24% 8.24% 100% Accomplished
IV CARPENTRY WORKS 24,762.84 2.49% - 2.49% 2.49% 100% Accomplished
V PLUMBING WORKS 298,445.87 30.00% - 30.00% 30.00% 100% Accomplished
VI LAND DEVELOPMENT 317,669.66 31.94% - 31.94% 31.94% 100% Accomplished
VII ROOFING WORKS 82,228.88 8.27% - 8.27% 8.27% 100% Accomplished
VIII FINISHED PRODUCTS 72,765.00 7.32% - 7.32% 7.32% 100% Accomplished
IX MISCELLANEOUS 24,255.00 2.44% - 2.44% 2.44% 100% Accomplished
- 100.00% 100.00%
TOTAL COST 994,690.02 100.00%
- 994,690.02 994,690.02 994,690.02

Total Accomplishment to-Date : 994,690.02


less previous payment: -
We HEREBY CERTIFY on our honor that the work itemized have been accomplished in Total Amount to be Collected : 994,690.02
accordance with plans, specifications and requirements thereof; that I personally and physically verified the
quantity per project items and found the same to be correct; that this report reflect the physical and actual
accomplished of the project.

Prepared / Validated by: Checked by: Reviewed by: Recommending Approval: Approved:

OLIVER P. YAP FIDEL M. PAGUIRIGAN EDUARDO T. DIEGO VICTORINO F. MANINGAS RIO L. MAGPANTAY,MD,PHSAE,CESO III
Architect II Engineer III Licensing Officer III Engineer III - RCWIO Director IV

ENGEL MAGADDON
Engineer II
Name of Project : Completion Of Existing BHS Bldg and Expansion of Ward (Architectural finishes and electrical works)
Location: Angancasilian, Cabagan, Isabela
Subject: Punchlist of Angancasilian BHS (HFEP 2018)
Item No. DESCRIPTION QTY UNIT UNIT COST TOTAL COST REMARKS

I GENERAL REQUIREMENT
Mobilization/Temporary Structure Utilities 1 lot 30,000.00 35,567.68 Completed
And Services/Demobilization
Standard Billboard 1 lot 6,000.00 7,276.50 Completed
SUB-TOTAL 42,844.18
II CEILING WORKS (A=49 sq.m)
Exterior Eaves
1/4" thk Ficem board 19 pcs 607.50 13,998.17 Completed
Carrying channel 23 pcs 162.00 4,518.71 Completed
Furring channel 23 pcs 148.50 4,142.15 Completed
Wall angle 13 pcs 81.00 1,277.03 Completed
Connecting clip 205 pcs 20.25 5,034.43 Completed
Tox screw 260 pcs 2.03 638.51 Completed
1/8" x 1/2" Blind rivets 2 box 675.00 1,637.21 Completed
Wooden Air vents w/ screen 4 pcs 1,000.00 4,851.00 Completed
Painting
Body Filler 1.00 gals 742.50 900.47 Completed
Glazing Putty (Full Putty) 3.00 gals 877.50 3,192.56 Completed
Flat wall enamel (2 Coats) 4.00 gals 783.00 3,798.33 Completed
Semi Gloss Enamel (2 Coats) 4.00 gals 837.00 4,060.29 Completed
Oil tinting Color 1.00 quartz 283.50 343.81 Completed
Paint thinner 1.00 gals 371.25 450.23 Completed
Brush 4" 2.00 pcs 162.00 392.93 Completed
Roller Brush with Pan 2.00 pcs 202.50 491.16 Completed
Assorted Sanding Paper 1.00 sq.ft 33.75 40.93 Completed
SUB-TOTAL 49,767.92
III TILING WORKS(A=72 sq.m)
400mm x400mm Glazed Tile FLOOR TILE 473 pcs 101.25 58,080.11 Completed
Cement 36 bags 310.50 13,556.12 Completed
Sand 2 cu.m. 810.00 1,964.66 Completed
Tile adhesive 8 bags 405.00 3,929.31 Completed
Tile grout 36 bags 101.25 4,420.47 Completed
SUB-TOTAL 81,950.67
IV CARPENTRY WORKS
Kitchen Cabinet
3/4" marine plywood 6.00 pcs 1,620.00 11,787.93 Completed
1/4" thk. Glass 6.00 sq.ft 67.50 491.16 Completed
handle with screw 10.00 pcs 108.00 1,309.77 Completed
Finishing Nail 5.00 kgs 81.00 491.16 Completed
Wood Glue 2.00 gals 1,080.00 2,619.54 Completed
Assorted Sand Paper 10.00 pcs 33.75 409.30 Completed
drawer guide 1.00 lot 3,375.00 4,093.03 Completed
1/2' x 2' x 8' s4s 25.00 bdft. 74.25 2,251.17 Completed
Other Accesorries(cathches,hinges) 1.00 lot 1,080.00 1,309.77 Completed
SUB-TOTAL 24,762.84
V PLUMBING WORKS
Storm drainage line and downspout
4"Ø Storm Pipe (Series 600) 6.00 pcs 648.00 4,715.17 Completed
4"Ø elbow 8.00 pcs 108.00 1,047.82 Completed
solvent cement 2.00 liter 607.50 1,473.49 Completed
catch basin (8 sets)
100mm thk chb(4'') 68.00 pcs 13.50 1,113.30 Completed
Portland cement 6.00 bags 310.50 2,259.35 Completed
Sand 1.00 cu.m. 810.00 982.33 Completed
Gravel 1.00 cu.m. 877.50 1,064.19 Completed
12mmx6.00mtrs RSB 18.00 pcs 249.75 5,451.92 Completed
3/16" x 1-1/2" x 1-1/2" angle bar 3.00 pcs 607.50 2,210.24 Completed
#16 tie wire 4.00 kgs 81.00 392.93 Completed
Construction of Elevated Water Tank
a. EARTHWORKS
Excavation 2.56 cu.m 350.00 1,086.62 Completed
Structure Backfill 2.00 cu.m 300.00 727.65 Completed
Gravel Bedding 1.00 cu.m 810.00 982.33 Completed
b. CONCRETE WORKS
Portland cement 20.00 bags 310.50 7,531.18 Completed
Gravel 2.00 cu.m 877.50 2,128.38 Completed
Sand 3.00 cu.m 810.00 2,946.98 Completed
16mm dia x 6m RSB 15.00 pcs 513.00 9,332.11 Completed
10mm x 6.00 mtrs RSB 10.00 pcs 199.80 2,423.07 Completed
#16 tie wire 5.00 kgs 81.00 491.16 Completed
1/4 thk x 4' x 8' Marine Plywood 8.00 pcs 445.50 4,322.24 Completed
2 X 2 Good Lumber 118.02 bd.ft. 74.25 10,627.55 Completed
Assorted Nails 8.00 kgs 81.00 785.86 Completed
c. METAL WORKS
300mm x 300mm x 12mm Base Plate 5.00 pcs 472.50 2,865.12 Completed
16mm x 250mm Anchor Bolts 16.00 pcs 162.00 3,143.45 Completed
1/4 "x 3" x 3" x 6m Angle bar 10.00 pcs 2,835.00 34,381.46 Completed
1/4 "x 1 1/2" x 1 1/12"x6m Angle bar 20.00 pcs 742.50 18,009.34 Completed
E6013 Welding Electrodes 15.00 kls 108.00 1,964.66 Completed
1/4" x 2 Flat Bar 12.00 pcs 648.00 9,430.34 Completed
Red Oxide Primer Paint 3.00 gals 641.25 2,333.03 Completed
6mm x 4' x 8' MS plate 2.00 pcs 8,775.00 21,283.76 Completed
Gi pipe 3/4" S40 x 6 meters 4.00 pcs 432.00 2,095.63 Completed
Gi pipe 1/2" S40 x 6 meters 6.00 pcs 378.00 2,750.52 Completed
d. WATER LINES & TANK
Strainless Cylindrical Tank(800 liters Capacity) 1.00 unit 26,500.00 32,137.88 Completed
2HP Water Pump w/ Start/Stop switch and wires 1.00 unit 17,500.00 21,223.13 Completed
1 1/4 GI coupling SC40 4.00 pcs 162.00 785.86 Completed
1 1/4 x 1 GI coupling Reducer 1.00 pcs 162.00 196.47 Completed
1" PVC Male adaptor 1.00 pcs 60.75 73.67 Completed
1" dia. X 3.0m PVC BLUE 5.00 pcs 121.50 736.75 Completed
11/4 GI Pipe Sch. 40 6.00 pcs 513.00 3,732.84 Completed
1 1/4 GI Elbow Sch 40 4.00 pcs 108.00 523.91 Completed
1 1/4 Union Patente 2.00 pcs 108.00 261.95 Completed
11/4 Gate Valve 1.00 lot 432.00 523.91 Completed
Tefion Tape 1/2" 8.00 pcs 27.00 261.95 Completed
e. Pipe Drilling
Drilling (labor) 1.00 lot 40,000.00 48,510.00 Completed
3" GI Pipe S40 (casing) 4.00 pcs 2,160.00 10,478.16 Completed
3" coupling 3.00 pcs 378.00 1,375.26 Completed
1 1/4" coupling 4.00 pcs 162.00 785.86 Completed
1 1/4" GI Pipe 3.00 pcs 513.00 1,866.42 Completed
1 1/4" Foot Valve 1.00 pcs 405.00 491.16 Completed
Miscellaneous 1.00 lot 10,000.00 12,127.50 Completed
SUB-TOTAL 298,445.87
VI LAND DEVELOPMENT
Construction/Renovation of Perimeter Fence with plastering (131 sq.m.)
Excavation 22.38 cu.m. 350.00 9,500.42 Completed
100mm thk chb(4'') 1150.00 pcs 13.50 18,827.94 Completed
Cement 148.00 bags 310.50 55,730.71 Completed
Sand 8.50 cu.m. 810.00 8,349.78 Completed
10mm x 6.00 mtrs RSB 94.00 pcs 199.50 22,776.90 Completed
#16 tie wire 3.00 kgs 81.00 294.70 Completed
Concrete and RSB Works (18.77 cu.m.)
12mmx6.00mtrs RSB - Footing 21.00 pcs 256.50 6,532.48 Completed
12mmx6.00mtrs RSB - Column and pedestal 68.00 pcs 256.50 21,152.79 Completed
10mm x 6.00 mtrs RSB - Lateral Ties 53.00 pcs 199.50 12,842.29 Completed
10mm x 6.00 mtrs RSB - Floor Slab 89.00 pcs 199.50 21,565.36 Completed
Gi pipe 4" S40 6.00 pcs 2,835.00 20,628.88 Completed
300mm x 300mm x 12mm Base Plate 6.00 pcs 472.50 3,438.15 Completed
16mm x 250mm Anchor Bolts 24.00 pcs 162.00 4,715.17 Completed
#16 tie wire 15.00 kgs 81.00 1,473.49 Completed
Cement 178.00 bags 310.50 67,027.48 Completed
Sand 10.00 cu.m. 810.00 9,823.28 Completed
Gravel 20.00 cu.m. 877.50 21,283.76 Completed
Aggregate Sub-base coarse 11.00 cu.m. 877.50 11,706.07 Completed
SUB-TOTAL 317,669.66
VII ROOFING WORKS (40 sq.m.)
Roof Framing(Proposed waiting area)
2" x 4" x 3/16" channel bar (Rafter) 7.00 pcs 1,620.00 13,752.59 Completed
2" x 4" x 3/16" channel bar (Beam) 5.00 pcs 1,620.00 9,823.28 Completed
2"x 4"x 1.2mm C-purlins 19.00 pcs 702.00 16,175.66 Completed
3/16" x 2" x 2" Angular cleats 5.00 pcs 607.50 3,683.73 Completed
2" x 6" x 1.20mm C Purlins (fascia board) 2.00 pcs 877.50 2,128.38 Completed
Welding Rod 20.00 kgs 81.00 1,964.66 Completed
Red oxide primer 2.00 gals 641.25 1,555.35 Completed
2 1/2" Tox screw 72.00 gals 2.70 235.76 Completed
Paint thinner 1.00 gals 371.25 450.23 Completed
Paint Brush 4" 3.00 pcs 135.00 491.16 Completed
Tinsmithry Completed
0.4mm thk Long Span Rib type roofing 40.00 ln.m 275.00 13,340.25 Completed
pre-painted gutter 6.00 pcs 562.50 4,093.03 Completed
pre-painted flashing 6.00 pcs 562.50 4,093.03 Completed
Tekscrew 2 1/2" 800.00 pcs 2.70 2,619.54 Completed
Roofing Sealant 2.00 packs 562.50 1,364.34 Completed
Silicon Sealant 2.00 tubes 187.50 454.78 Completed
1/8" x 1/2" Roof Blind Rivets 2.00 boxes 625.00 1,515.94 Completed
Miscellaneous 1.00 lot 3,700.00 4,487.18 Completed
SUB-TOTAL 82,228.88
VIII FINISHED PRODUCTS
5 Seater stainless steel chair 1.00 set 12,000.00 14,553.00 Completed
3 Seater stainless steel chair 2.00 sets 8,000.00 19,404.00 Completed
1 HP AIRCON SPLIT TYPE (Including installation and
1.00 pc 32,000.00 38,808.00
accessories) Completed
SUB-TOTAL 72,765.00
IX MISCELLANEOUS
Acrylic "DOH" Logo 4.00 sq.ft 5,000.00 24,255.00 Completed
24,255.00
TOTAL PROJECT COST 994,690.02
Prepared by: Noted by: Concurred:

OLIVER P. YAP VICTORINO F. MANINGAS FERDINAND AMBATALI


Architect II Engineer III - RCWIO Contractor

ENGEL A. MAGADDON
Engineer II
Republic of the Philippines
Department of Health
Regional Office II
Carig Norte, Tuguegarao City
Telephone Number: 304-6585, 304-8737, 846-7261 & 8467230
e-mail address: chdcvdoh@yahoo.com/dohregionaloffice2@gmail.com
TeleFax no. 304-6523
Title : Construction/ Expansion/ Repair/ Improvement of Various Health Facilities,
Civil Works and Electrical Component under the DOH-HFEP for the
Province of Isabela. ( HFEP 2018)
Project: : Repair/Completion of Angancasilian BHS
Location: : Angancasilian, Cabagan, Isabela
Mode of Implementation : Implemented by the DOH-RO2/ by Contract
Name Contractor : FOREF Construction
To Date Accomplishment : 100%
Subject : Final Billing
Amount to be collected : PHP 994,690.02

Name of Project/s Location Amount to be Collected Physical Status

Repair/Completion of Angancasilian, Cabagan,


PHP 994,690.02 100.00%
Angancasilian BHS Isabela

TOTAL AMOUNT TO BE COLLECTED: PHP 994,690.02 100.00%

Prepared/Validated by: Checked by:

OLIVER P. YAP Fidel M. Paguirigan


Architect II Engineer III

Engel Magaddon Reviewed by:


Engineer II
Eduardo T. Diego
Licensing Officer III
Recommending Approval:

Victorino F. Maningas
Engineer III – RCWIO

Approved:

Rio L. Magpantay, MD., PHSAE, CESO III


Director IV
Republic of the Philippines
Department of Health
Regional Office II
Carig Norte, Tuguegarao City
Telephone Number: 304-6585, 304-8737, 846-7261 & 8467230
e-mail address: chdcvdoh@yahoo.com/dohregionaloffice2@gmail.com
TeleFax no. 304-6523
Title : Construction/ Expansion/ Repair/ Improvement of Various Health Facilities,
Civil Works and Electrical Component under the DOH-HFEP for the
Province of Isabela. ( HFEP 2018)
Project: : Completion of Angancasilian BHS
Location: : Angancasilian, Cabagan, Isabela
Mode of Implementation : Implemented by the DOH-RO2/ by Contract
Name Contractor : FOREF Construction
To Date Accomplishment : 100%
Subject : Final Billing
Amount to be collected : PHP 994,690.02

Payment of the Physical Accomplishment is hereby recommended subject to the stipulations and
condition of RA 9184 as revised, its Implementing Rules and Regulations and to the usual accountingand auditing
rules and procedures and other laws and procedures governing government contracts, pursuant to the
attached documents supporting the Contractors’ claims.

Attached are:
1.     Front Page
2.     Billing Statement
3.     Statement of Work Accomplishment
4.     Letter Request from the Contractor
5.     Contractor’s Affidavit
6.     Certificate of Agreement
7.     Notice to Proceed
8.     Notice of Award
9.     Statement of Time Elapsed
10.     Progress Photographs
11.     Certificate of Completion and Turnover
12.     Punchlisting/Final Inspection Report

Prepared/Validated by: Checked by:

Oliver P. Yap Eduardo T. Diego


Architect II Licensing Officer III

Engel Magaddon Fidel M. Paguirigan


Engineer II Engineer II

Reviewed by:

Victorino F. Maningas
Engineer III – RCWIO
Name of Project : Completion Of Existing BHS Bldg and Expansion of Ward(Architectural finishes and electrical works)
Location: Angancasilian, Cabagan, Isabela
Item UNIT DIRECT TOTAL MARK-UP TOTAL TOTAL UNIT
DESCRIPTION QTY UNIT MATERIALS LABOR VAT
No. COST COST % VALUE INDIRECT COST COST COST
(1) (2) (3) (4) (5) (6) (7) (8) (9) (10) (11)
(5)X(6) 5%*((5)+(7)) (7)+(8) (5)+(9) (9)/(3)
I GENERAL REQUIREMENT
Mobilization/Temporary Structure Utilities 1 lot 24,328.13 5,000.00 29,328.13 29,328.13 15.50 4,545.86 1,693.70 6,239.56 35,567.68 35,567.68
And Services/Demobilization
Standard Billboard 1 lot 3,500.00 2,500.00 6,000.00 6,000.00 15.50 930.00 346.50 1,276.50 7,276.50 7,276.50
SUB-TOTAL 35,328.13 5,475.86 2,040.20 42,844.18
II CEILING WORKS (A=49 sq.m)
Exterior Eaves
1/4" thk Ficem board 19 pcs 450.00 157.50 607.50 11,542.50 15.50 1,789.09 666.58 2,455.67 13,998.17 736.75
Carrying channel 23 pcs 120.00 42.00 162.00 3,726.00 15.50 577.53 215.18 792.71 4,518.71 196.47
Furring channel 23 pcs 110.00 38.50 148.50 3,415.50 15.50 529.40 197.25 726.65 4,142.15 180.09
Wall angle 13 pcs 60.00 21.00 81.00 1,053.00 15.50 163.22 60.81 224.03 1,277.03 98.23
Connecting clip 205 pcs 15.00 5.25 20.25 4,151.25 15.50 643.44 239.73 883.18 5,034.43 24.56
Tox screw 260 pcs 1.50 0.53 2.03 526.50 15.50 81.61 30.41 112.01 638.51 2.46
1/8" x 1/2" Blind rivets 2 box 500.00 175.00 675.00 1,350.00 15.50 209.25 77.96 287.21 1,637.21 818.61
Wooden Air vents w/ screen 4 pcs 750.00 250.00 1,000.00 4,000.00 15.50 620.00 231.00 851.00 4,851.00 1,212.75
Painting
Body Filler 1.00 gals 550.00 192.50 742.50 742.50 15.50 115.09 42.88 157.97 900.47 900.47
Glazing Putty (Full Putty) 3.00 gals 650.00 227.50 877.50 2,632.50 15.50 408.04 152.03 560.06 3,192.56 1,064.19
Flat wall enamel (2 Coats) 4.00 gals 580.00 203.00 783.00 3,132.00 15.50 485.46 180.87 666.33 3,798.33 949.58
Semi Gloss Enamel (2 Coats) 4.00 gals 620.00 217.00 837.00 3,348.00 15.50 518.94 193.35 712.29 4,060.29 1,015.07
Oil tinting Color 1.00 quartz 210.00 73.50 283.50 283.50 15.50 43.94 16.37 60.31 343.81 343.81
Paint thinner 1.00 gals 275.00 96.25 371.25 371.25 15.50 57.54 21.44 78.98 450.23 450.23
Brush 4" 2.00 pcs 120.00 42.00 162.00 324.00 15.50 50.22 18.71 68.93 392.93 196.47
Roller Brush with Pan 2.00 pcs 150.00 52.50 202.50 405.00 15.50 62.78 23.39 86.16 491.16 245.58
Assorted Sanding Paper 1.00 sq.ft 25.00 8.75 33.75 33.75 15.50 5.23 1.95 7.18 40.93 40.93
SUB-TOTAL 41,037.25 6,360.77 2,369.90 49,767.92
III TILING WORKS(A=72 sq.m)
400mm x400mm Glazed Tile FLOOR TILE 473 pcs 75.00 26.25 101.25 47,891.25 15.50 7,423.14 2,765.72 10,188.86 58,080.11 122.79
Cement 36 bags 230.00 80.50 310.50 11,178.00 15.50 1,732.59 645.53 2,378.12 13,556.12 376.56
Sand 2 cu.m. 600.00 210.00 810.00 1,620.00 15.50 251.10 93.56 344.66 1,964.66 982.33
Tile adhesive 8 bags 300.00 105.00 405.00 3,240.00 15.50 502.20 187.11 689.31 3,929.31 491.16
Tile grout 36 bags 75.00 26.25 101.25 3,645.00 15.50 564.98 210.50 775.47 4,420.47 122.79
SUB-TOTAL 67,574.25 10,474.01 3,902.41 81,950.67
IV CARPENTRY WORKS
Kitchen Cabinet
3/4" marine plywood 6.00 pcs 1,200.00 420.00 1,620.00 9,720.00 15.50 1,506.60 561.33 2,067.93 11,787.93 1,964.66
1/4" thk. Glass 6.00 sq.ft 50.00 17.50 67.50 405.00 15.50 62.78 23.39 86.16 491.16 81.86
handle with screw 10.00 pcs 80.00 28.00 108.00 1,080.00 15.50 167.40 62.37 229.77 1,309.77 130.98
Finishing Nail 5.00 kgs 60.00 21.00 81.00 405.00 15.50 62.78 23.39 86.16 491.16 98.23
Wood Glue 2.00 gals 800.00 280.00 1,080.00 2,160.00 15.50 334.80 124.74 459.54 2,619.54 1,309.77
Assorted Sand Paper 10.00 pcs 25.00 8.75 33.75 337.50 15.50 52.31 19.49 71.80 409.30 40.93
drawer guide 1.00 lot 2,500.00 875.00 3,375.00 3,375.00 15.50 523.13 194.91 718.03 4,093.03 4,093.03
1/2' x 2' x 8' s4s 25.00 bdft. 55.00 19.25 74.25 1,856.25 15.50 287.72 107.20 394.92 2,251.17 90.05
Other Accesorries(cathches,hinges) 1.00 lot 800.00 280.00 1,080.00 1,080.00 15.50 167.40 62.37 229.77 1,309.77 1,309.77
SUB-TOTAL 20,418.75 3,164.91 1,179.18 24,762.84
V PLUMBING WORKS
Storm drainage line and downspout
4"Ø Storm Pipe (Series 600) 6.00 pcs 480.00 168.00 648.00 3,888.00 15.50 602.64 224.53 827.17 4,715.17 785.86
4"Ø elbow 8.00 pcs 80.00 28.00 108.00 864.00 15.50 133.92 49.90 183.82 1,047.82 130.98
solvent cement 2.00 liter 450.00 157.50 607.50 1,215.00 15.50 188.33 70.17 258.49 1,473.49 736.75
catch basin (8 sets)
100mm thk chb(4'') 68.00 pcs 10.00 3.50 13.50 918.00 15.50 142.29 53.01 195.30 1,113.30 16.37
Portland cement 6.00 bags 230.00 80.50 310.50 1,863.00 15.50 288.77 107.59 396.35 2,259.35 376.56
Sand 1.00 cu.m. 600.00 210.00 810.00 810.00 15.50 125.55 46.78 172.33 982.33 982.33

Page 7 of 17
Gravel 1.00 cu.m. 650.00 227.50 877.50 877.50 15.50 136.01 50.68 186.69 1,064.19 1,064.19
12mmx6.00mtrs RSB 18.00 pcs 185.00 64.75 249.75 4,495.50 15.50 696.80 259.62 956.42 5,451.92 302.88
3/16" x 1-1/2" x 1-1/2" angle bar 3.00 pcs 450.00 157.50 607.50 1,822.50 15.50 282.49 105.25 387.74 2,210.24 736.75
#16 tie wire 4.00 kgs 60.00 21.00 81.00 324.00 15.50 50.22 18.71 68.93 392.93 98.23
Construction of Elevated Water Tank
a. EARTHWORKS `
Excavation 2.56 cu.m 350.00 350.00 896.00 15.50 138.88 51.74 190.62 1,086.62 424.46
Structure Backfill 2.00 cu.m 300.00 300.00 600.00 15.50 93.00 34.65 127.65 727.65 363.83
Gravel Bedding 1.00 cu.m 600.00 210.00 810.00 810.00 15.50 125.55 46.78 172.33 982.33 982.33
b. CONCRETE WORKS
Portland cement 20.00 bags 230.00 80.50 310.50 6,210.00 15.50 962.55 358.63 1,321.18 7,531.18 376.56
Gravel 2.00 cu.m 650.00 227.50 877.50 1,755.00 15.50 272.03 101.35 373.38 2,128.38 1,064.19
Sand 3.00 cu.m 600.00 210.00 810.00 2,430.00 15.50 376.65 140.33 516.98 2,946.98 982.33
16mm dia x 6m RSB 15.00 pcs 380.00 133.00 513.00 7,695.00 15.50 1,192.73 444.39 1,637.11 9,332.11 622.14
10mm x 6.00 mtrs RSB 10.00 pcs 148.00 51.80 199.80 1,998.00 15.50 309.69 115.38 425.07 2,423.07 242.31
#16 tie wire 5.00 kgs 60.00 21.00 81.00 405.00 15.50 62.78 23.39 86.16 491.16 98.23
1/4 thk x 4' x 8' Marine Plywood 8.00 pcs 330.00 115.50 445.50 3,564.00 15.50 552.42 205.82 758.24 4,322.24 540.28
2 X 2 Good Lumber 118.02 bd.ft. 55.00 19.25 74.25 8,763.18 15.50 1,358.29 506.07 1,864.37 10,627.55 90.05
Assorted Nails 8.00 kgs 60.00 21.00 81.00 648.00 15.50 100.44 37.42 137.86 785.86 98.23
c. METAL WORKS
300mm x 300mm x 12mm Base Plate 5.00 pcs 350.00 122.50 472.50 2,362.50 15.50 366.19 136.43 502.62 2,865.12 573.02
16mm x 250mm Anchor Bolts 16.00 pcs 120.00 42.00 162.00 2,592.00 15.50 401.76 149.69 551.45 3,143.45 196.47
1/4 "x 3" x 3" x 6m Angle bar 10.00 pcs 2,100.00 735.00 2,835.00 28,350.00 15.50 4,394.25 1,637.21 6,031.46 34,381.46 3,438.15
1/4 "x 1 1/2" x 1 1/12"x6m Angle bar 20.00 pcs 550.00 192.50 742.50 14,850.00 15.50 2,301.75 857.59 3,159.34 18,009.34 900.47
E6013 Welding Electrodes 15.00 kls 80.00 28.00 108.00 1,620.00 15.50 251.10 93.56 344.66 1,964.66 130.98
1/4" x 2 Flat Bar 12.00 pcs 480.00 168.00 648.00 7,776.00 15.50 1,205.28 449.06 1,654.34 9,430.34 785.86
Red Oxide Primer Paint 3.00 gals 475.00 166.25 641.25 1,923.75 15.50 298.18 111.10 409.28 2,333.03 777.68
6mm x 4' x 8' MS plate 2.00 pcs 6,500.00 2,275.00 8,775.00 17,550.00 15.50 2,720.25 1,013.51 3,733.76 21,283.76 10,641.88
Gi pipe 3/4" S40 x 6 meters 4.00 pcs 320.00 112.00 432.00 1,728.00 15.50 267.84 99.79 367.63 2,095.63 523.91
Gi pipe 1/2" S40 x 6 meters 6.00 pcs 280.00 98.00 378.00 2,268.00 15.50 351.54 130.98 482.52 2,750.52 458.42
d. WATER LINES & TANK
Strainless Cylindrical Tank(800 liters Capacity) 1.00 unit 25,000.00 1,500.00 26,500.00 26,500.00 15.50 4,107.50 1,530.38 5,637.88 32,137.88 32,137.88
2HP Water Pump w/ Start/Stop switch and wires 1.00 unit 16,000.00 1,500.00 17,500.00 17,500.00 15.50 2,712.50 1,010.63 3,723.13 21,223.13 21,223.13
1 1/4 GI coupling SC40 4.00 pcs 120.00 42.00 162.00 648.00 15.50 100.44 37.42 137.86 785.86 196.47
1 1/4 x 1 GI coupling Reducer 1.00 pcs 120.00 42.00 162.00 162.00 15.50 25.11 9.36 34.47 196.47 196.47
1" PVC Male adaptor 1.00 pcs 45.00 15.75 60.75 60.75 15.50 9.42 3.51 12.92 73.67 73.67
1" dia. X 3.0m PVC BLUE 5.00 pcs 90.00 31.50 121.50 607.50 15.50 94.16 35.08 129.25 736.75 147.35
11/4 GI Pipe Sch. 40 6.00 pcs 380.00 133.00 513.00 3,078.00 15.50 477.09 177.75 654.84 3,732.84 622.14
1 1/4 GI Elbow Sch 40 4.00 pcs 80.00 28.00 108.00 432.00 15.50 66.96 24.95 91.91 523.91 130.98
1 1/4 Union Patente 2.00 pcs 80.00 28.00 108.00 216.00 15.50 33.48 12.47 45.95 261.95 130.98
11/4 Gate Valve 1.00 lot 320.00 112.00 432.00 432.00 15.50 66.96 24.95 91.91 523.91 523.91
Tefion Tape 1/2" 8.00 pcs 20.00 7.00 27.00 216.00 15.50 33.48 12.47 45.95 261.95 32.74
e. Pipe Drilling
Drilling (labor) 1.00 lot 40,000.00 40,000.00 40,000.00 15.50 6,200.00 2,310.00 8,510.00 48,510.00 48,510.00
3" GI Pipe S40 (casing) 4.00 pcs 1,600.00 560.00 2,160.00 8,640.00 15.50 1,339.20 498.96 1,838.16 10,478.16 2,619.54
3" coupling 3.00 pcs 280.00 98.00 378.00 1,134.00 15.50 175.77 65.49 241.26 1,375.26 458.42
1 1/4" coupling 4.00 pcs 120.00 42.00 162.00 648.00 15.50 100.44 37.42 137.86 785.86 196.47
1 1/4" GI Pipe 3.00 pcs 380.00 133.00 513.00 1,539.00 15.50 238.55 88.88 327.42 1,866.42 622.14
1 1/4" Foot Valve 1.00 pcs 300.00 105.00 405.00 405.00 15.50 62.78 23.39 86.16 491.16 491.16
Miscellaneous 1.00 lot 8,000.00 2,000.00 10,000.00 10,000.00 15.50 1,550.00 577.50 2,127.50 12,127.50 12,127.50
SUB-TOTAL 246,090.18 38,143.98 14,211.71 52,355.69 298,445.87
VI LAND DEVELOPMENT
Construction/Renovation of Perimeter Fence with
plastering (131 sq.m.)
Excavation 22.38 cu.m. 350.00 350.00 7,833.79 15.50 1,214.24 452.40 1,666.64 9,500.42 424.46
100mm thk chb(4'') 1150.00 pcs 10.00 3.50 13.50 15,525.00 15.50 2,406.38 896.57 3,302.94 18,827.94 16.37
Cement 148.00 bags 230.00 80.50 310.50 45,954.00 15.50 7,122.87 2,653.84 9,776.71 55,730.71 376.56
Sand 8.50 cu.m. 600.00 210.00 810.00 6,885.00 15.50 1,067.18 397.61 1,464.78 8,349.78 982.33
10mm x 6.00 mtrs RSB 94.00 pcs 148.00 51.80 199.80 18,781.20 15.50 2,911.09 1,084.61 3,995.70 22,776.90 242.31
#16 tie wire 3.00 kgs 60.00 21.00 81.00 243.00 15.50 37.67 14.03 51.70 294.70 98.23

Page 8 of 17
Concrete and RSB Works (18.77 cu.m.)
12mmx6.00mtrs RSB - Footing 21.00 pcs 190.00 66.50 256.50 5,386.50 15.50 834.91 311.07 1,145.98 6,532.48 311.07
12mmx6.00mtrs RSB - Column and pedestal 68.00 pcs 190.00 66.50 256.50 17,442.00 15.50 2,703.51 1,007.28 3,710.79 21,152.79 311.07
10mm x 6.00 mtrs RSB - Lateral Ties 53.00 pcs 148.00 51.80 199.80 10,589.40 15.50 1,641.36 611.54 2,252.89 12,842.29 242.31
10mm x 6.00 mtrs RSB - Floor Slab 89.00 pcs 148.00 51.80 199.80 17,782.20 15.50 2,756.24 1,026.92 3,783.16 21,565.36 242.31
Gi pipe 4" S40 6.00 pcs 2,100.00 735.00 2,835.00 17,010.00 15.50 2,636.55 982.33 3,618.88 20,628.88 3,438.15
300mm x 300mm x 12mm Base Plate 6.00 pcs 350.00 122.50 472.50 2,835.00 15.50 439.43 163.72 603.15 3,438.15 573.02
16mm x 250mm Anchor Bolts 24.00 pcs 120.00 42.00 162.00 3,888.00 15.50 602.64 224.53 827.17 4,715.17 196.47
#16 tie wire 15.00 kgs 60.00 21.00 81.00 1,215.00 15.50 188.33 70.17 258.49 1,473.49 98.23
Cement 178.00 bags 230.00 80.50 310.50 55,269.00 15.50 8,566.70 3,191.78 11,758.48 67,027.48 376.56
Sand 10.00 cu.m. 600.00 210.00 810.00 8,100.00 15.50 1,255.50 467.78 1,723.28 9,823.28 982.33
Gravel 20.00 cu.m. 650.00 227.50 877.50 17,550.00 15.50 2,720.25 1,013.51 3,733.76 21,283.76 1,064.19
Aggregate Sub-base coarse 11.00 cu.m. 650.00 227.50 877.50 9,652.50 15.50 1,496.14 557.43 2,053.57 11,706.07 1,064.19
SUB-TOTAL 261,941.59 40,600.95 15,127.13 317,669.66
VII ROOFING WORKS (40 sq.m.)
Roof Framing(Proposed waiting area)
2" x 4" x 3/16" channel bar (Rafter) 7.00 pcs 1,200.00 420.00 1,620.00 11,340.00 15.50 1,757.70 654.89 2,412.59 13,752.59 1,964.66
2" x 4" x 3/16" channel bar (Beam) 5.00 pcs 1,200.00 420.00 1,620.00 8,100.00 15.50 1,255.50 467.78 1,723.28 9,823.28 1,964.66
2"x 4"x 1.2mm C-purlins 19.00 pcs 520.00 182.00 702.00 13,338.00 15.50 2,067.39 770.27 2,837.66 16,175.66 851.35
3/16" x 2" x 2" Angular cleats 5.00 pcs 450.00 157.50 607.50 3,037.50 15.50 470.81 175.42 646.23 3,683.73 736.75
2" x 6" x 1.20mm C Purlins (fascia board) 2.00 pcs 650.00 227.50 877.50 1,755.00 15.50 272.03 101.35 373.38 2,128.38 1,064.19
Welding Rod 20.00 kgs 60.00 21.00 81.00 1,620.00 15.50 251.10 93.56 344.66 1,964.66 98.23
Red oxide primer 2.00 gals 475.00 166.25 641.25 1,282.50 15.50 198.79 74.06 272.85 1,555.35 777.68
2 1/2" Tox screw 72.00 gals 2.00 0.70 2.70 194.40 15.50 30.13 11.23 41.36 235.76 3.27
Paint thinner 1.00 gals 275.00 96.25 371.25 371.25 15.50 57.54 21.44 78.98 450.23 450.23
Paint Brush 4" 3.00 pcs 100.00 35.00 135.00 405.00 15.50 62.78 23.39 86.16 491.16 163.72
Tinsmithry
0.4mm thk Long Span Rib type roofing 40.00 ln.m 220.00 55.00 275.00 11,000.00 15.50 1,705.00 635.25 2,340.25 13,340.25 333.51
pre-painted gutter 6.00 pcs 450.00 112.50 562.50 3,375.00 15.50 523.13 194.91 718.03 4,093.03 682.17
pre-painted flashing 6.00 pcs 450.00 112.50 562.50 3,375.00 15.50 523.13 194.91 718.03 4,093.03 682.17
Tekscrew 2 1/2" 800.00 pcs 2.00 0.70 2.70 2,160.00 15.50 334.80 124.74 459.54 2,619.54 3.27
Roofing Sealant 2.00 packs 450.00 112.50 562.50 1,125.00 15.50 174.38 64.97 239.34 1,364.34 682.17
Silicon Sealant 2.00 tubes 150.00 37.50 187.50 375.00 15.50 58.13 21.66 79.78 454.78 227.39
1/8" x 1/2" Roof Blind Rivets 2.00 boxes 500.00 125.00 625.00 1,250.00 15.50 193.75 72.19 265.94 1,515.94 757.97
Miscellaneous 1.00 lot 2,500.00 1,200.00 3,700.00 3,700.00 15.50 573.50 213.68 787.18 4,487.18 4,487.18

SUB-TOTAL 67,803.65 10,509.57 3,915.66 82,228.88


VIII FINISHED PRODUCTS
5 Seater stainless steel chair 1.00 set 12,000.00 12,000.00 12,000.00 15.50 1,860.00 693.00 2,553.00 14,553.00 14,553.00
3 Seater stainless steel chair 2.00 sets 8,000.00 8,000.00 16,000.00 15.50 2,480.00 924.00 3,404.00 19,404.00 9,702.00
1 HP AIRCON SPLIT TYPE (Including installation and
1.00 pc 32,000.00 32,000.00 32,000.00 4,960.00 1,848.00 6,808.00 38,808.00 38,808.00
accessories) 15.50
SUB-TOTAL 60,000.00 9,300.00 3,465.00 72,765.00
IX MISCELLANEOUS
Acrylic "DOH" Logo 4.00 sq.ft 5,000.00 5,000.00 20,000.00 15.50 3,100.00 1,155.00 4,255.00 24,255.00 6,063.75
SUB-TOTAL 20,000.00 3,100.00 1,155.00 24,255.00
820,193.79 TOTAL PROJECT COST 994,690.02
127,130.04 47,366.19

Prepared / Validated by: Checked by: Reviewed by: Recommending Approval: Approved:

FREDERICK K. GALLO FIDEL M. PAGUIRIGAN EDUARDO T. DIEGO VICTORINO F. MANINGAS RIO L. MAGPANTAY,MD,PHSAE,CESO III
Engineer II Engineer III Licensing Officer III Engineer III - RCWIO Director IV

ENGEL A. MAGADDON
Engineer II

Page 9 of 17
Republic of the Philippines
Department of Health
Regional Office 02
Maharlika Highway, Carig Norte, Tuguegarao City, Cagayan

PROJECT TITLE : REPAIR/COMPLETION OF ANGANCASILIAN BHS


LOCATION : CABAGAN, ISABELA
CONTRACTOR : R.R. ENCABO CONSTRUCTORS, INC.

STATEMENT OF TIME ELAPSED


As of October 25,2018

1 Date of Effectivity of Contract September 11,2018


2 Date Started September 18,2018
3 Original Contract Time 120 C.D.
4 Original Expiry Date January 16,2018
5 Original Contract Amount 994,690.02
6 Revised Contract Amount N/A
7 Time Extension due to Suspension Order No. 1 N/A
8 Resumption Date due to Suspension Order No. 1 N/A
9 Revised Expiry Date due to Suspension Order No. 1 N/A
10 Time Extension due to Variation Order No. 1 N/A
11 Revised Contract Time due to Variation Order No. 1 N/A
12 Revised Expiry Date due to Variation Order No. 1 N/A
13 Total Calendar Days Elapsed 37
14 Percentage of Work Accomplished (actual) 100.00%
15 Percentage of Target Work Accomplished 10.07%
16 Slippage 89.93%
17 Remarks Completed

Prepared / Validated By: Noted:

OLIVER P. YAP Victorino F. Maningas


Architect II Engineer III - RCWIO

ENGEL MAGADDON
Engineer II
REPUBLIC OF THE PHILIPPINES
DEPARMENT OF HEALTH
REGIONAL OFFICE NO.02

BAR CHART AND S-CURVE


Project Name: BARANGAY HEALTH STATION-SMALL MODEL (STEEL TRUSS)
Location: ANY LOCATION
Contract Amount:
Effectivity of Contract:
Contract Expiry Date:
Contract Duration: 120 calendar days

DESCRIPTION Amount Percentage Duration 1ST MONTH 2ND MONTH 3RD MONTH 4TH MONTH
I GENERAL REQUIREMENT 42,844.18 4.31 5 2.58 1.72

II CEILING WORKS 49,767.92 5.00 15 2.67 2.33

III TILING WORKS 81,950.67 8.24 45 1.28 1.46 1.28 1.46 1.28 1.46

IV CARPENTRY WORKS 24,762.84 2.49 25 0.70 0.80 0.70 0.30

V PLUMBING WORKS 298,445.87 30.00 5 30.00

VI LAND DEVELOPMENT 317,669.66 31.94 25 8.94 10.22 8.94 3.83

VII ROOFING WORKS 82,228.88 8.27 20 3.31 2.89 2.07

VIII FINISHED PRODUCTS 72,765.00 7.32 10 5.12 2.19

IX MISCELLANEOUS 24,255.00 2.44 15 1.30 1.14

TOTAL AMOUNT: 994,690.02 100.00


PLAN 0.00 2.58 2.67 2.33 1.28 1.46 1.28 2.16 5.38 6.36 3.50 5.12 11.14 10.22 8.94 33.84 1.72
ACTUAL - - - - - - - - - - - - - - - -
CUMMULATIVE(P) 0.00 2.58 5.25 7.59 8.87 10.33 11.62 13.78 19.16 25.52 29.02 34.14 45.28 55.50 64.44 98.28 100.00
CUMMULATIVE(A) - - - - - - - - - - - - - - - -
CASH FLOW(P) 0.00 25,706.51 52,249.40 75,474.44 88,222.32 102,791.33 115,539.21 137,041.81 190,605.35 253,824.06 288,671.82 339,607.32 450,384.33 552,038.62 640,986.12 977,552.35 994,690.02
CASH FLOW(A) - - - - - - - - - - - - - - - -
Project Name: REPAIR/COMPLETION OF ANGANCASILIAN BHS

Location: CABAGAN, ISABELA

Contract Amount: FOREF CONSTRUCTION

Date Started: September 18, 2018

Contract Expiry Date: February 16, 2019

Contract Duration: 120 CD

Actual Date Completed: October 25, 2018

Item No. Description Amount Weight No. of Days SEPTEMBER OCTOBER NOVEMBER DECEMBER JANUARY

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
I GENERAL REQUIREMENT 42,844.18 4.31 6 ### ### ### ### ######
- 0.00 3 ### ### ###
II CEILING WORKS 49,767.92 5.00 35 ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
- 0.00 10 ###
###
###
###
###
###
###
###
###
###
III TILING WORKS 81,950.67 8.24 25 ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
- 0.00 10 ###
###
###
###
###
###
###
###
###
###
IV CARPENTRY WORKS 24,762.84 2.49 10 ###
###
###
###
###
###
###
###
###
###
- 0.00 5 ###
###
###
###
###
V PLUMBING WORKS 298,445.87 30.00 40 ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
- 0.00 15 ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
VI LAND DEVELOPMENT 317,669.66 31.94 20 ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
- 0.00 15 ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
VII ROOFING WORKS 82,228.88 8.27 30 ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
- 0.00 7 ###
###
###
###
###
###
###
VIII FINISHED PRODUCTS 72,765.00 7.32 1 ###
- 0.00 1 ###
IX MISCELLANEOUS 24,255.00 2.44 1 ###
- 0 1 ######
###
###
###
###
###

994,690.02 100.00 120 ###


###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

Accomplishment (Ideal) 4.3002 17.0121 27.0815 29.2253 22.3811

Accumulated Accomplishment (Ideal) 4.3002 21.3122 48.3937 77.6189 100.0000

Accomplishment (Actual) 12.7046 87.2954 0.0000 0.0000

Accumulated Accomplishment (Actual) 12.7046 100.0000 0.0000 0.0000


Project Name: REPAIR/COMPLETION OF ANGANCASILIAN BHS

Location: CABAGAN, ISABELA

Contract Amount: FOREF CONSTRUCTION

Date Started: September 18, 2018

Contract Expiry Date: February 16, 2019

Contract Duration: 120 CD

Actual Date Completed: October 25, 2018

Item No. Description Amount Weight No. of Days 18-Sep 19-Sep 20-Sep 21-Sep 22-Sep 23-Sep 24-Sep 25-Sep 26-Sep 27-Sep 28-Sep 29-Sep 30-Sep 1-Oct 2-Oct 3-Oct 4-Oct 5-Oct
I GENERAL REQUIREMENT 42844.18 4.31 6.00 0.72
0.00 0.00 3.00 1.44 1.44
II CEILING WORKS 49767.92 5.00 35.00

0.00 0.00 10.00 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50
III TILING WORKS 81950.67 8.24 25.00

0.00 0.00 10.00

IV CARPENTRY WORKS 24762.84 2.49 10.00

0.00 0.00 5.00

V PLUMBING WORKS 298445.87 30.00 40.00

0.00 0.00 15.00

VI LAND DEVELOPMENT 317669.66 31.94 20.00

0.00 0.00 15.00

VII ROOFING WORKS 82228.88 8.27 30.00 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28
0.00 0.00 7.00 1.18 1.18 1.18 1.18 1.18 1.18 1.18
VIII FINISHED PRODUCTS 72765.00 7.32 1.00

0.00 0.00 1.00

IX MISCELLANEOUS 24255.00 2.44 1.00

0.00 0.00 1.00

994,690.02 100.00 120

Accomplishment (Ideal) 0.72 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28

Accumulated Accomplishment (Ideal) 0.72 0.99 1.27 1.54 1.82 2.10 2.37 2.65 2.92 3.20 3.47 3.75 4.02 4.30 4.58 4.85 5.13 5.40

Accomplishment (Actual) 1.44 1.18 1.18 1.18 1.18 1.18 1.18 1.18 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 1.94

Accumulated Accomplishment (Actual) 1.44 2.62 3.80 4.98 6.16 7.34 8.52 9.70 10.20 10.70 11.20 11.70 12.20 12.70 13.20 13.71 14.21 16.14
6-Oct 7-Oct 8-Oct 9-Oct 10-Oct 11-Oct 12-Oct 13-Oct 14-Oct 15-Oct 16-Oct 17-Oct 18-Oct 19-Oct 20-Oct 21-Oct 22-Oct 23-Oct 24-Oct 25-Oct 26-Oct 27-Oct 28-Oct 29-Oct 30-Oct 31-Oct

0.72

1.44

0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14

0.82 0.82 0.82 0.82 0.82 0.82 0.82 0.82 0.82 0.82

0.50 0.50 0.50 0.50 0.50

0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75

2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00

2.13 2.13 2.13 2.13 2.13 2.13 2.13 2.13 2.13 2.13 2.13 2.13 2.13 2.13 2.13

0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28

7.32

2.44 0.00 0.00 0.00 0.00 0.00

0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.99 0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89

5.68 5.95 6.23 6.50 6.78 7.06 7.33 7.61 7.88 8.16 8.43 8.71 9.70 10.60 11.49 12.38 13.27 14.17 15.06 15.95 16.85 17.74 18.63 19.53 20.42 21.31

4.13 4.13 4.13 4.95 4.95 4.95 4.95 4.95 4.95 4.95 4.95 4.95 4.95 4.63 4.63 0.50 0.50 0.50 9.75 1.44 0.00 0.00 0.00 0.00 0.00 0.00

20.27 24.40 28.53 33.48 38.44 43.39 48.34 53.30 58.25 63.20 68.16 73.11 78.06 82.69 87.32 87.81 88.31 88.81 98.56 100.00
1-Nov 2-Nov 3-Nov 4-Nov 5-Nov 6-Nov 7-Nov 8-Nov 9-Nov 10-Nov 11-Nov 12-Nov 13-Nov 14-Nov 15-Nov 16-Nov 17-Nov 18-Nov 19-Nov 20-Nov 21-Nov 22-Nov 23-Nov 24-Nov 25-Nov 26-Nov

0.72

0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14

0.33 0.33 0.33 0.33

0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75

0.00

0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89 0.89 1.61 1.08 1.08 1.08 1.08

22.21 23.10 23.99 24.88 25.78 26.67 27.56 28.46 29.35 30.24 31.14 32.03 32.92 33.81 34.71 35.60 36.49 37.39 38.28 39.17 40.07 41.68 42.76 43.84 44.92 46.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
27-Nov 28-Nov 29-Nov 30-Nov 1-Dec 2-Dec 3-Dec 4-Dec 5-Dec 6-Dec 7-Dec 8-Dec 9-Dec 10-Dec 11-Dec 12-Dec 13-Dec 14-Dec 15-Dec 16-Dec 17-Dec 18-Dec 19-Dec 20-Dec 21-Dec 22-Dec

0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33

0.75

1.60 1.60 1.60 1.60 1.60

1.08 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 0.33 1.60 1.60 1.60 1.60 1.60

47.08 47.41 47.73 48.06 48.39 48.72 49.05 49.38 49.71 50.04 50.37 50.70 51.03 51.36 51.69 52.02 52.35 52.68 53.01 53.34 53.67 55.26 56.86 58.46 60.05 61.65

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
23-Dec 24-Dec 25-Dec 26-Dec 27-Dec 28-Dec 29-Dec 30-Dec 31-Dec 1-Jan 2-Jan 3-Jan 4-Jan 5-Jan 6-Jan 7-Jan 8-Jan 9-Jan 10-Jan 11-Jan 12-Jan 13-Jan 14-Jan 15-Jan

0.72 0.72 0.72

0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.25

1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60

7.32

2.44

1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 1.60 2.31 1.85 1.85 1.85 1.85 0.25 0.25 0.25 0.25 0.25 0.97 7.32 2.44 0.72

63.25 64.84 66.44 68.04 69.63 71.23 72.83 74.43 76.02 77.62 79.93 81.78 83.63 85.47 87.32 87.57 87.81 88.06 88.31 88.56 89.53 96.84 99.28 100.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00