Вы находитесь на странице: 1из 7

ServeQuest, Incorporated

Progress Report of Briñas Project as of 6-Dec-17

Unit Count 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15

Block 20 - Lot : 10A 10B 10C 11A 11B 12A 12B 13A 13B 13C 14A 14B 14C 15A 15B

Buyer's Name Aguilar Castro Dayan Del Prado Carrilo Lozano Bondoc Cartagena Chua Bobadilla Lazaro De Ocampo Rocaverte Ferraro Gabriana

SCOPE OF WORKS %wt

1 MOBILIZATION, CLEARING & LAYOUT 1% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

2 EXCAVATION & FOUNDATION REBARS 7% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

3 FOUNDATION CONCRETING 3% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

4 SEPTIC TANK 2% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

5 GF SLAB FORMS, REBARS, ROUGHINS & CONCRETING 2% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

6 GF WALL FORMS, REBARS, ROUGHINS & CONCRETING 10% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

7 2F SLAB FORMS, REBARS, ROUGHINS & CONCRETING 3% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

8 2F WALL FORMS, REBARS, ROUGHINS & CONCRETING 10% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

9 PARAFET FORMS, REBARS & CONCRETING 2% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

10 STAIR 1% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 50%

11 ROOF TRUSSES 5% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

12 ROOF GUTTERS & SHEETS 3% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

13 FLASHINGS & CAPPINGS 1% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

14 ELECTRICAL WIRING 2% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

15 SANITARY PIPING 2% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

16 INTERIOR WALL RETOUCHING 3% 100% 100% 100% 100% 50% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

17 EXTERIOR WALL RETOUCHING 2% 100% 100% 100% 100% 50% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

18 ALLOCATION FOR FENCING 4% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

19 CEILING WORKS 6% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 80%

20 FLOOR FINISHES 4% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 50%

21 BEDROOM DRYWALL PARTITIONS 5% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

22 DOORS & JAMBS 2% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 50%

23 PAINTING WORKS 5% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 50%

24 KITCHEN COUNTER TILES 1% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

25 ELECTRICAL DEVICES 2% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

26 PLUMBING FIXTURES 3% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

27 ALUMINUM WINDOWS 3% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

28 KITCHEN CABINETS 1% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

29 HARDWARE HINGES, LOCKSETS & HANDLES 2% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

30 FAÇADE TREATMENT 2% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 50%

31 CLEAN-UP 1% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

32 TOTAL 100% 100% 100% 100% 100% 49.5% 100% 100% 100% 100% 100% 100.0% 100% 100% 100% 82.8%

33 Status of Documentation

34 Status of Building Permit

35 Take Out Date 14-Jan-16 1-Dec-15 1-Dec-15 31-Mar-16 1-Dec-15 13-Jan-16 12-May-16

36 Advise for NTP 6-Apr-16 27-May-16

37 Notice to Proceed 22-Feb-16 26-Sep-16 22-Feb-16 22-Feb-16 31-Mar-17 12-Apr-16 26-Sep-16 22-Feb-16 1-Jun-16 9-Feb-16 30-May-16 27-Jul-16

38 Days Elapsed from NTP 653 436 653 653 250 603 436 653 666

39 Date of Request for Bank Inspection

40 Floor Area in Square Meters 86 80 86 86 86 86 86 121 96 115 72.5 80 72.5 185 121

41 Structural Contractor Panelo Panelo Panelo Panelo Panelo Panelo Panelo Panelo Panelo Panelo Panelo Panelo Panelo Panelo Panelo

42 Finishing Contractor Panelo Panelo Panelo Panelo Panelo Panelo Panelo Panelo Panelo Panelo Panelo Panelo Panelo Panelo Panelo

Structural Weight 63%

Finishing Weight 37%

Prepared by: Engr.CS LacsamanaJr Assessed by: Engr. Alex Mondoñedo

Noted by: Engr. ANTONIO C. PANELO, JR. Noted by: NONATO ARBOLEDA
Briñas Project, FCruzHOA, BF Homes Ph-3, Parañaque City
Values Based on Project Accomplishment as of 6-Dec-17
% Engr.
# Blk Lot %Acc Flr-A Buyer's Name Structural Finishing Panelo Cost Per SM House Cost
1 20 10A 100.0% 86.0 Aguilar Panelo Panelo 84.35% 10,500.00 903,000.00
2 20 10B 100.0% 80.0 Castro Panelo Panelo 94.83% 10,500.00 840,000.00
3 20 10C 100.0% 86.0 Dayan Panelo Panelo 81.32% 10,500.00 903,000.00
4 20 11A 100.0% 86.0 Del Prado Panelo James 10,500.00 903,000.00
5 20 11B 49.5% 86.0 Carrilo Steve Steve 10,000.00 860,000.00
6 20 12A 100.0% 86.0 Lozano Panelo James 10,500.00 903,000.00
7 20 12B 100.0% 86.0 Bondoc Panelo James 10,500.00 903,000.00
8 20 13A 100.0% 121.0 Cartagena Panelo James 90.70% 10,500.00 1,270,500.00
9 20 13B 100.0% 96.0 Chua Panelo Panelo 75.76% 10,500.00 1,008,000.00
10 20 13C 100.0% 115.0 Bobadilla Panelo Panelo 10,500.00 1,207,500.00
11 20 14A 100.0% 72.5 Lazaro Panelo Panelo 92.18% 10,500.00 761,250.00
12 20 14B 100.0% 80.0 De Ocampo Panelo James 10,500.00 840,000.00
13 20 14C 100.0% 72.5 Rocaverte Panelo James 93.94% 10,500.00 761,250.00
14 20 15A 100.0% 185.0 Ferraro Panelo Panelo 10,500.00 1,942,500.00
15 20 15B 82.8% 121.0 Gabriana Panelo Panelo 25% 10,500.00 1,270,500.00
1,459.0 15,276,500.00
House Value Cost To Finish Engr Panelo
903,000.00 - 761,680.50
840,000.00 - 796,572.00
903,000.00 - 734,319.60
903,000.00 - 903,000.00
425,700.00 434,300.00
903,000.00 - 903,000.00
903,000.00 - 903,000.00
1,270,500.00 - 1,152,343.50
1,008,000.00 - 763,660.80
1,207,500.00 - 1,207,500.00
761,250.00 - 701,720.25
840,000.00 - 840,000.00
761,250.00 - 715,118.25
1,942,500.00 - 1,942,500.00
1,051,974.00 218,526.00 317,625.00
14,623,674.00 652,826.00 12,642,039.90
Briñas Project Accomplishment Values
As of …….. ###

Units Turned-over by Engr. Panelo to Engr. Steve Birco


% Acc. at % Acc. Contract Price @
% Acc.
Blk Lot Buyer Turn-over by
Todate
from Turn- Floor Area P10,000/sm of Floor
Engr Panelo over Area
20 10A Aguilar 100.0% 100.0% 0.0% 86.0 860,000.00
20 10C Dayan 100.0% 100.0% 0.0% 86.0 860,000.00
20 13A Cartagena 100.0% 100.0% 0.0% 121.0 1,210,000.00
20 13B Chua 100.0% 100.0% 0.0% 96.0 960,000.00
20 15B Gabriana 82.8% 82.8% 0.0% 121.0 1,210,000.00
Total 5,100,000.00

Prepared by

Engr. CSLacsamana Jr.

Noted by: Noted by:

Engr. ANTONIO C. PANELO, JR. ROBERTO ALVAREZ, JR.


Chairman
Value of
Accomplishment Per Cost to Complete
Contract @ P10,000
860,000.00 -
860,000.00 -
1,210,000.00 -
960,000.00 -
1,001,880.00 208,120.00
4,891,880.00 208,120.00
Briñas Project Accomplishment Values
As of …….. ###

Units Turned-over by Engr. Panelo to Engr. Steve Birco


% Acc. at
Less 3% Contract Price @
Turn-over
Blk Lot Buyer by Engr
Allowance Floor Area P10,000/sm of Floor
for Reworks Area
Panelo
20 10A Aguilar 100.0% 97.0% 86.0 860,000.00
20 13A Cartagena 100.0% 97.0% 121.0 1,210,000.00
20 13B Chua 100.0% 97.0% 96.0 960,000.00
20 15B Gabriana 82.8% 79.8% 121.0 1,210,000.00
4,240,000.00
Per Accomplishment Value
20 10C Dayan 100.0% 97.0% 86.0 860,000.00

Per Finishing Works Cost same as James


20 10C Dayan 100.0% 97.0% 86.0 860,000.00

Prepared by

Engr. CSLacsamana Jr.

Noted by:

Engr. ANTONIO C. PANELO, JR.


Value of
Accomplishment Per Cost to Complete
Contract @ P10,000

834,200.00 25,800.00
1,173,700.00 36,300.00
931,200.00 28,800.00
965,580.00 244,420.00
3,904,680.00 335,320.00

834,200.00 25,800.00

834,200.00 25,800.00

Вам также может понравиться