Buyjbhf Dshjknmaccomplishment Report

STATEMENT OF WORK ACCOMPLISHMENT
As of July 31, 2017
Title : COMPLETION OF THREE STOREY COMPUTER SCIENCE BUILDING

Location : ASU, IBAJAY, AKLAN
Contract Duration: 180 DAYS
Date Started: July 17, 2017
Contractor :
CONTRACT WEIGHTED ACCOMPLISHMENT PHYSICAL ACCOMPLISHMENT EQUIVALENT AMOUNT

ITEM NO. DESCRIPTION % WEIGHT
AMOUNT
PREVIOUS THIS PERIOD TO DATE PREVIOUS THIS PERIOD TO DATE PREVIOUS THIS PERIOD TO DATE
1 SAFETY AND HEALTH 10,000.00 0.16% 0.00% 0.16% 0.16% 0.00% 100.00% 100.00% 0.00 10,000.00 10,000.00
2 EMBANKMENT, AND BUILDING LAYOUT 25,652.10 0.42% 0.00% 0.34% 0.34% 0.00% 80.00% 80.00% 0.00 20,521.68 20,521.68
3 EXCAVATION OF STRUCTURES 44,550.00 0.73% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00
4 CONCRETE STRUCTURES 2,728,346.70 44.82% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00
5 MASONRY WORKS 556,942.50 9.15% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00
6 DOOR AND WINDOWS 450,771.00 7.41% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00
7 ELECTRICAL WORKS 466,555.20 7.66% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00
8 COMFORT ROOM, AND PLUMBING 270,706.80 4.45% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00
FIXTURES
9 ROOFING AND ROOF STRUCTURES 663,857.60 10.91% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00
10 CEILING WORKS 248,998.40 4.09% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00
11 PAINTING WORKS 183,283.20 3.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00
12 FORMWORKS 340,200.00 5.59% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00
13 SEPTIC TANK 39,256.00 0.64% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00
14 STORM DRAINAGE CANAL 57,792.00 0.95% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00
TOTAL 6,086,911.50 100.00% 0.50% 0.50% 0.00 30,521.68 30,521.68
Prepared by: Verified Correct: Approved by:
HANIBAL S. PRADO EMILY M. ARANGOTE, PhD.

Coordinator, CPPDS and Campus Director
Chair, Inspectorate Committee
As of August 31, 2017

Contractor : LEGACY CONSTRUCTION CORPORATION
#604 MANCUP ROAD, MANCUP, PANGASINAN
CONTRACT WEIGHTED ACCOMPLISHMENT PHYSICAL ACCOMPLISHMENT EQUIVALENT AMOUNT

ITEM NO. DESCRIPTION % WEIGHT volume unit
AMOUNT
PREVIOUS THIS PERIOD TO DATE PREVIOUS Volume THIS PERIOD TO DATE VOLUME PREVIOUS THIS PERIOD TO DATE
1 SAFETY AND HEALTH 10,000.00 0.16% 1.00 lot 0.00% 0.15% 0.15% 0.00% 90.00% 90.00% 0.00 9,000.00 9,000.00
2 EMBANKMENT, AND BUILDING LAYOUT 25,652.10 0.42% 1.00 lot 0.00% 0.38% 0.38% 0.00% 90.00% 90.00% 0.00 23,086.89 23,086.89
3 EXCAVATION OF STRUCTURES 44,550.00 0.73% 148.50 cum 0.00% 0.73% 0.73% 0.00% 100.00% 100.00% 0.00 44,550.00 44,550.00
4 CONCRETE STRUCTURES 2,728,346.70 44.82% 239.98 cum 0.00% 5.71% 5.71% 0.00% 30.58 12.74% 12.74% 0.00 347,591.37 347,591.37
5 MASONRY WORKS 556,942.50 9.15% 661.50 sqm 0.00% 1.49% 1.49% 0.00% 108.00 16.33% 16.33% 0.00 90,948.71 90,948.71
6 DOOR AND WINDOWS 450,771.00 7.41% 1.00 lot 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00
7 ELECTRICAL WORKS 466,555.20 7.66% 1.00 lot 0.00% 0.38% 0.38% 0.00% 5.00% 5.00% 0.00 23,327.76 23,327.76
8 COMFORT ROOM, AND PLUMBING 270,706.80 4.45% 1.00 lot 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00
FIXTURES
9 ROOFING AND ROOF STRUCTURES 663,857.60 10.91% 346.50 sqm 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00
10 CEILING WORKS 248,998.40 4.09% 283.50 sqm 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00
11 PAINTING WORKS 183,283.20 3.01% 1.00 lot 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00
12 FORMWORKS 340,200.00 5.59% 1.00 lot 0.00% 2.79% 2.79% 0.00% 50.00% 50.00% 0.00 170,100.00 170,100.00
13 SEPTIC TANK 39,256.00 0.64% 1.00 lot 0.00% 0.06% 0.06% 0.00% 10.00% 10.00% 0.00 3,925.60 3,925.60
14 STORM DRAINAGE CANAL 57,792.00 0.95% 50.00 lm 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00
TOTAL 6,086,911.50 100.00% 11.71% 11.71% 0.00 712,530.33 712,530.33
Mobilization Fee 608,691.15
Verified Correct: Approved by:

As of September 26, 2017

WEIGHTED ACCOMPLISHMENT PHYSICAL ACCOMPLISHMENT EQUIVALENT AMOUNT

CONTRACT
ITEM NO. DESCRIPTION AMOUNT % WEIGHT volume unit
4 CONCRETE STRUCTURES 2,728,346.70 44.82% 239.98 cum 0.00% 18.83% 18.83% 0.00% 100.79 42.00% 42.00% 0.00 1,145,905.61 1,145,905.61
FIXTURES
12 FORMWORKS 340,200.00 5.59% 1.00 lot 0.00% 4.19% 4.19% 0.00% 75.00% 75.00% 0.00 255,150.00 255,150.00
13 SEPTIC TANK 39,256.00 0.64% 1.00 lot 0.00% 0.13% 0.13% 0.00% 20.00% 20.00% 0.00 7,851.20 7,851.20
TOTAL 6,086,911.50 100.00% 30.22% 30.22% 0.00 1,839,616.00 1,839,616.00
Prepared by: Verified Correct: Approved by:
LEGACY CONSTRUCTION HANIBAL S. PRADO EMILY M. ARANGOTE, PhD.

As of September 26, 2017

WEIGHTED ACCOMPLISHMENT PHYSICAL ACCOMPLISHMENT EQUIVALENT AMOUNT

CONTRACT
AMOUNT
4 CONCRETE STRUCTURES 2,728,346.70 44.82% 239.98 cum 0.00% 20.62% 20.62% 0.00% 110.39 46.00% 46.00% 0.00 1,255,039.48 1,255,039.48
FIXTURES
12 FORMWORKS 340,200.00 5.59% 1.00 lot 0.00% 4.19% 4.19% 0.00% 75.00% 75.00% 0.00 255,150.00 255,150.00
13 SEPTIC TANK 39,256.00 0.64% 1.00 lot 0.00% 0.16% 0.16% 0.00% 25.00% 25.00% 0.00 9,814.00 9,814.00
TOTAL 6,086,911.50 100.00% 32.05% 32.05% 0.00 1,950,712.67 1,950,712.67
Percentage of Physical Accomplishment to date 32.05%

Time Period from July 17, 2017 to date 70 days 38.89% 6.84% Work Slippage - due to inclement weather
Contract Amount 6,086,911.50

Subject for Additional Work 1,913,088.50
Proposed Additional Items a. Additional Electrical Line for Aircon, Spare 335,673.53 This will be implemented simultaneously from
and Service Entrance approval of the BOR for the Proposed Additional
Work to December 31, 2017
b. Multi Media Room; Carpeted Riser Flatform 698,443.50
c. Tileworks 476,872.00
d. Slope Protection 402,099.47
TOTAL 1,913,088.50 0.00
Billing
Mobilization Fee 15% 913,036.72
First Partial Payment Sept. 18, 2017 1,826,719.41 Amt Due 1,255,875.20
Total Amt Released to date 2,168,911.92
PREPARED BY: Approved by:

As of October 21, 2017

CONTRACT WEIGHTED ACCOMPLISHMENT PHYSICAL ACCOMPLISHMENT EQUIVALENT AMOUNTREMARKS

AMOUNT
PREVIOUS THIS PERIOD TO DATE PREVIOUS Volume THIS PERIOD TO DATETO DATE
1 SAFETY AND HEALTH 10,000.00 0.16% 1.00 lot 0.00% 0.16% 0.16% 0.00% 100.00% 100.00%###
LACK SIGNAGES FOR SAFETY
FIRST, PARTICULARS KEEP OUT,
ETC.
2 EMBANKMENT, AND BUILDING LAYOUT 25,652.10 0.42% 1.00 lot 0.00% 0.42% 0.42% 0.00% 100.00% 100.00%###
3 EXCAVATION OF STRUCTURES 44,550.00 0.73% 148.50 cum 0.00% 0.73% 0.73% 0.00% 100.00% 100.00%###
4 CONCRETE STRUCTURES 2,728,346.70 44.82% 239.98 cum 0.00% 27.45% 27.45% 0.00% 145.53 61.23% 61.23%###
5 MASONRY WORKS 556,942.50 9.15% 661.50 sqm 0.00% 4.53% 4.53% 0.00% 327.87 49.56% 49.56%###
6 DOOR AND WINDOWS 450,771.00 7.41% 1.00 lot 0.00% 0.00% 0.00% 0.00% 0.00%###
7 ELECTRICAL WORKS 466,555.20 7.66% 1.00 lot 0.00% 1.53% 1.53% 0.00% 20.00% 20.00%###
8 COMFORT ROOM, AND PLUMBING 270,706.80 4.45% 1.00 lot 0.00% 0.44% 0.44% 0.00% 10.00% 10.00%###
FIXTURES
9 ROOFING AND ROOF STRUCTURES 663,857.60 10.91% 346.50 sqm 0.00% 0.00% 0.00% 0.00% 0.00%###
10 CEILING WORKS 248,998.40 4.09% 283.50 sqm 0.00% 0.00% 0.00% 0.00% 0.00%###
11 PAINTING WORKS 183,283.20 3.01% 1.00 lot 0.00% 0.00% 0.00% 0.00% 0.00%###
12 FORMWORKS 340,200.00 5.59% 1.00 lot 0.00% 4.19% 4.19% 0.00% 75.00% 75.00%###
13 SEPTIC TANK 39,256.00 0.64% 1.00 lot 0.00% 0.26% 0.26% 0.00% 40.00% 40.00%###
14 STORM DRAINAGE CANAL 57,792.00 0.95% 50.00 lm 0.00% 0.00% 0.00% 0.00% 0.00%###
TOTAL 6,086,911.50 100.00% 39.72% 39.72% ###
Month # of days 17-Jul-17

ADDITIONAL WORKS 1,913,088.50 Nov. 2, 2017 60% 108 DAYS Jul 14
Dec. 14 2017 90% 150 DAYS* Aug 31 45
TOTAL COST OF PROJECT 8,000,000.00 * 31-Dec-2017 Sep 30 75
Oct 31 106
Nov 30 136
Dec 31 167
Prepared by: Noted: 167
13-Jan 180
MONITORING ON CONCRETE STRUCTURES AND MASONRY WORKS
as of October 21, 2017
D. CONCRETE STRUCTURES ACCOMPLISHMENTS

D.1 FOOTING 21-Oct-17
C1F1 (4) 0.40 X 2.00 X 2.00 6.40 (6) 0.40 x 2.00 x 2.00 9.60
C1F2 (2) 0.40 X 1.80 X 1.80 2.59 (3) 0.40 x 1.80 x 1.80 3.89
8.99 8.99
D.2 Columns
(9) 0.40 X 0.40 X 11.00 15.84 (9) 0.40 x 0.40 x 8.00 11.52
(18) 0.40 X 0.40 X 6.00 17.28 (15) 0.40 x 0.40 x 3.00 7.20
33.12 29.28
D.3 FTB = 0.25 x 0.35 x 36 = 3.15 cum 3.15 0.25 x 0.35 x 45.00 3.94
D. B1 (20 mm) (10) 0.30 x 0.40 x 9.00 10.80 (11) 0.30 X 0.40 X 9.00 11.88
B1a (16 mm) (6) 0.30 x 0.40 x 9.00 6.48 (5) 0.30 x 0.40 x 9.00 5.40
17.28 17.28
D. B2 (20 mm) (3) 0.30 x 0.60 x 31.50 17.01 (3) 0.30 x 0.60 x 9.00 4.86
B2 (20 mm) (3) 0.30 x 0.60 x 9.00 4.86 (3) 0.30 x 0.60 9.00 4.86
B2a (16 mm) (3) 0.30 x 0.60 x 22.50 12.15 (3) 0.30 x 0.40 x 22.50 12.15
34.02 34.02
D. B3 (1) 0.25 X 0.35 X 31.50 2.76 (1) 0.25 X 0.35 X 9.00 0.79
(2) 0.25 X 0.35 X 9.00 1.58 (1) 0.25 x 0.35 x 4.50 0.79
(1) 0.25 x 0.35 x 9.00 0.79
4.34 4.34
D. B4 (2) 0.20 X 0.40 X 31.50 5.04 (2) 0.20 X 0.40 X 31.50 5.04
(5) 0.20 X 0.40 X 9.00 3.60 (4) 0.20 X 0.40 X 9.00 2.88
8.64 8.64
D. B5 (2) 0.20 X 0.40 X 34.10 5.46

(2) 0.20 X 0.40 X 11.60 1.87
7.33 7.33
D. CB1 (22) 0.20 x 0.40 x 1.30 2.29
D. 5 Flooring and Floor Slab - Plain Cement Finish

Flooring (1) 0.10 x 9.00 x 31.50 28.35 (1) 0.10 x 9.00 x 22.50 20.25
SB @0.40 (1) 0.10 x 9.00 x 22.50 20.25 (1) 0.10 x 9.00 x 22.50 20.25
48.60 48.6
Two-Way Slab (1) 0.12 x 9.00 x 31.50 34.02 (1) 0.12 x 9.00 x 9.00 9.72
(1) 0.12 x 9.00 x 9.00 9.72 (1) 0.12 x 9.00 x 9.00 9.72
43.74 43.74
D.7 Concrete Ramp = (2) 0.20 x 4.50 x 4.50 = 8.10 cum 8.1
D.8 Concrete Gutter Slab = 0.15 x 1.30 x 91.40 = 17.8 17.82
D.9 Reinforced Concrete Stair = 0.40 x 2.00 x 8.00 = 6. 6.4

237.69 TOTAL 145.53
PERCENTAGE 61.23%
MASONRY WORKS 661.50 SQM
A. FIRST FLOOR CHB WITH PLASTERING

(1) 4.00 X 31.5 126.00 126.00
(5) 3.00 X 6.50 97.50 97.50
(1) 1.50 X 31.50 47.25 47.25
B. SECOND FLOOR
(6) 0.80 X 6.50 31.20 21.84 70% of the area - no plastering
(2) 0.80 X 31.50 50.40 35.28 70% of the area - no plastering
B. THIRD FLOOR FLOOR
TOTAL 352.35 327.87
PERCENTAGE TO DATE 53.27% 49.56%
PREPARED BY:
HANIBAL S. PRADO
Coordinator, CPPDS

WEIGHTED ACCOMPLISHMENT PHYSICAL ACCOMPLISHMENT

ITEM NO. DESCRIPTION CONTRACT AMOUNT % WEIGHT volume unit
PREVIOUS THIS PERIOD TO DATE PREVIOUS Volume THIS PERIOD TO DATE VOLUME
1 SAFETY AND HEALTH 10,000.00 0.16% 1.00 lot 0.00% 0.16% 0.16% 0.00% 100.00% 100.00%
2 EMBANKMENT, AND BUILDING LAYOUT 25,652.10 0.42% 1.00 lot 0.00% 0.42% 0.42% 0.00% 100.00% 100.00%
3 EXCAVATION OF STRUCTURES 44,550.00 0.73% 148.50 cum 0.00% 0.73% 0.73% 0.00% 100.00% 100.00%
4 CONCRETE STRUCTURES 2,728,346.70 44.82% 239.98 cum 0.00% 42.79% 42.79% 0.00% 229.08 95.46% 95.46%
5 MASONRY WORKS 556,942.50 9.15% 661.50 sqm 0.00% 4.87% 4.87% 0.00% 352.35 53.27% 53.27%
6 DOOR AND WINDOWS 450,771.00 7.41% 1.00 lot 0.00% 0.00% 0.00% 0.00% 0.00%
7 ELECTRICAL WORKS 466,555.20 7.66% 1.00 lot 0.00% 3.83% 3.83% 0.00% 50.00% 50.00%
8 COMFORT ROOM, AND PLUMBING 270,706.80 4.45% 1.00 lot 0.00% 0.89% 0.89% 0.00% 20.00% 20.00%
FIXTURES
9 ROOFING AND ROOF STRUCTURES 663,857.60 10.91% 346.50 sqm 0.00% 0.00% 0.00% 0.00% 0.00%
10 CEILING WORKS 248,998.40 4.09% 283.50 sqm 0.00% 0.00% 0.00% 0.00% 0.00%
11 PAINTING WORKS 183,283.20 3.01% 1.00 lot 0.00% 0.90% 0.90% 0.00% 30.00% 30.00%
12 FORMWORKS 340,200.00 5.59% 1.00 lot 0.00% 5.59% 5.59% 0.00% 100.00% 100.00%
13 SEPTIC TANK 39,256.00 0.64% 1.00 lot 0.00% 0.52% 0.52% 0.00% 80.00% 80.00%
14 STORM DRAINAGE CANAL 57,792.00 0.95% 50.00 lm 0.00% 0.00% 0.00% 0.00% 0.00%
TOTAL 6,086,911.50 100.00% 60.71% 60.71%
ADDITIONAL WORKS 1,913,088.50 Month # of days 17-Jul-17

Nov. 2, 2017 60% 108 DAYS Jul 14
TOTAL COST OF PROJECT 8,000,000.00 Dec. 14 2017 90% 150 DAYS* Aug 31 45 25.00%
* 31-Dec-2017 Sep 30 75 41.67%
Oct 31 106 58.89%
Nov 30 136 75.56%
Dec 31 167 92.78%
167
Jan 13 180 100.00%
ADDITIONAL WORKS - until December 31, 2017
A. Additional Electrical Works Php313,533.50
B. TILEWORKS = 378.00 SQM 627,560.00

C. CARPETED-RISER PLATFORM FOR MULTI MEDIA LANGUAGE ROOM =
189 SQM 695,768.00
MONITORING CONCRETE STRUCTURES
D. CONCRETE STRUCTURES TARGET

D.1 FOOTING
C1F1 (4) 0.40 X 2.00 X 2.00 6.40 (6) 0.40 x 2.00 x 2.00 9.60
C1F2 (2) 0.40 X 1.80 X 1.80 2.59 (3) 0.40 x 1.80 x 1.80 3.89
8.99 8.99
D.2 Columns
(9) 0.40 X 0.40 X 11.00 15.84 (9) 0.40 x 0.40 x 11.00 15.84
(18) 0.40 X 0.40 X 6.00 17.28 (11) 0.40 x 0.40 x 6.00 10.56
(4) 0.40 x 0.40 x 3.00 1.92
33.12 33.12
D.3 FTB = 0.25 x 0.35 x 36 = 3.15 cum 3.15 0.25 x 0.35 x 45.00 3.94
D. B1 (20 mm) (10) 0.30 x 0.40 x 9.00 10.80 (11) 0.30 X 0.40 X 9.00 11.88
B1a (16 mm) (6) 0.30 x 0.40 x 9.00 6.48 (5) 0.30 x 0.40 x 9.00 5.40
17.28 17.28
D. B2 (20 mm) (3) 0.30 x 0.60 x 31.50 17.01 (3) 0.30 x 0.60 x 31.50 17.01
B2 (20 mm) (3) 0.30 x 0.60 x 9.00 4.86 (3) 0.30 x 0.60 9.00 4.86
B2a (16 mm) (3) 0.30 x 0.60 x 22.50 12.15 (3) 0.30 x 0.40 x 22.50 12.15
34.02 34.02
D. B3 (1) 0.25 X 0.35 X 31.50 2.76 (1) 0.25 X 0.35 X 31.50 2.76
(2) 0.25 X 0.35 X 9.00 1.58 (2) 0.25 x 0.35 x 4.50 0.79
(1) 0.25 x 0.35 x 9.00 0.79
4.34 4.34
D. B4 (2) 0.20 X 0.40 X 31.50 5.04 (2) 0.20 X 0.40 X 31.50 5.04
(5) 0.20 X 0.40 X 9.00 3.60 (4) 0.20 X 0.40 X 9.00 2.88
8.64 8.64
D. B5 (2) 0.20 X 0.40 X 34.10 5.46 (2) 0.20 X 0.40 X 34.10 5.46
(2) 0.20 X 0.40 X 11.60 1.87 (2) 0.20 X 0.40 X 11.60 1.86
7.33 7.33
D. CB1 (22) 0.20 x 0.40 x 1.30 2.29 2.29 (22) 0.20 x 0.40 x 1.30 2.29

Flooring (1) 0.10 x 9.00 x 31.50 28.35 (1) 0.10 x 9.00 x 31.50 28.35
SB @0.40 (1) 0.10 x 9.00 x 22.50 20.25 (2) 0.10 x 9.00 x 22.50 20.25
48.60 48.6
Two-Way Slab (1) 0.12 x 9.00 x 31.50 34.02 (1) 0.12 x 9.00 x 31.50 34.02
(1) 0.12 x 9.00 x 9.00 9.72 (1) 0.12 x 9.00 x 9.00 9.72
43.74 43.74
D.7 Concrete Ramp = (2) 0.20 x 4.50 x 4.50 = 8.10 8.1
D.8 Concrete Gutter Slab = 0.15 x 1.30 x 91.40 = 1 17.82 0.15 X 1.30 X 91.40 17.82
D.9 Reinforced Concrete Stair = 0.40 x 2.00 x 8.00 = 6.4

243.82 229.08
93.95%
TARGET
MASONRY WORKS 661.50 SQM
A. FIRST FLOOR
(1) 4.00 X 31.5 126.00
(5) 3.00 X 6.50 97.50
(1) 1.50 X 31.50 47.25
B. SECOND FLOOR
(6) 0.80 X 6.50 31.20
(2) 0.80 X 31.50 50.40
B. SECOND FLOOR
352.35
53.27%
MONITORING CONCRETE STRUCTURES
D. CONCRETE STRUCTURES Aug

D.1 FOOTING to date target
C1F1 (4) 0.40 X 2.00 X 2.00 6.40 (6) 0.40 x 2.00 x 2.00 9.60
C1F2 (2) 0.40 X 1.80 X 1.80 2.59 (3) 0.40 x 1.80 x 1.80 3.89
8.99 8.99
D.2 Columns
(9) 0.40 X 0.40 X 11.00 15.84 (9) 0.40 x 0.40 x 5.00 11.52
(18) 0.40 X 0.40 X 6.00 17.28 (15) 0.40 x 0.40 x 3.00 5.76 7.2
33.12 29.28
D.3 FTB = 0.25 x 0.35 x 36 = 3.15 cum 3.15 0.25 x 0.35 x 45.00 3.94
D.4.1 B1 (20 mm) (10) 0.30 x 0.40 x 9.00 10.80 (1) 0.30 X 0.40 X 9.00 8.1
B1a (16 mm) (6) 0.30 x 0.40 x 9.00 6.48 (4) 0.30 x 0.40 x 9.00 4.32
17.28 17.28
D.4.2 B2 (20 mm) (3) 0.30 x 0.60 x 31.50 17.01 3FL

B2 (20 mm) (3) 0.30 x 0.60 x 9.00 4.86 (3) 0.30 x 0.60 9.00 2.86
B2a (16 mm) (3) 0.30 x 0.60 x 22.50 12.15 (3) 0.30 x 0.40 x 22.50 6.1
34.02 34.02
D.4.3 B3 (1) 0.25 X 0.35 X 31.50 2.76 3 FL

(2) 0.25 X 0.35 X 9.00 1.58 (3) 0.25 x 0.35 x 4.50 1.18
4.34 4.34
D.4.4 B4 (2) 0.20 X 0.40 X 31.50 5.04 RB

(5) 0.20 X 0.40 X 9.00 3.60
8.64 8.64
D.4.5 B5 (2) 0.20 X 0.40 X 34.10 5.46 RB

(2) 0.20 X 0.40 X 11.60 1.87
7.33 7.33
D.4.6 CB1 (22) 0.20 x 0.40 x 1.30 2.29 2.29 RB

Flooring (1) 0.10 x 9.00 x 31.50 28.35 (1) 0.10 x 9.00 x 31.50 28.35
SB @0.40 (1) 0.10 x 9.00 x 22.50 20.25 (2) 0.10 x 9.00 x 22.50 40.50
48.60 48.6
Two-Way Slab (1) 0.12 x 9.00 x 31.50 34.02

(1) 0.12 x 9.00 x 9.00 9.72 (1) 0.12 X 9.00 X 9.00 9.72
43.74 43.74
D.9 Reinforced Concrete Stair = 0.40 x 2.00 x 8.00 = 6.40 6.4

239.98 96.59 46.45
40.25% 19.36%
TARGET 119.99
target
with SB/forms= (75%)

(6) 0.40 x 0.40 x 3.00 2.88 2.16
(15) 0.40 x 0.40 x 3.00 7.2 6.48
(8) 0.30 X 0.40 X 9.00 8.64 6.48
(3) 0.30 x 0.60 x 31.50 17.01 12.76
(1) 0.25 x 0.35 x 4.50 0.39 0.29
143.04 28.17 171.21

59.60% 71.34%
50%
Republic of the Philippines
AKLAN STATE UNIVERSITY
IBAJAY CAMPUS
Ibajay, Aklan
CAMPUS PHYSICAL PLANT DEVELOPMENT SERVICES
Name of Project : COMPLETION OF 3 STOREY COMPUTER SCIENCE BUILDING -
Source of Funds :
Amount Php 8,000,000.00
PROGRAM OF WORKS
Quantity Unit Description Unit Cost Total Cost
A. SAFETY AND HEALTH

PERSONAL PROTECTIVE EQUIPMENTS 5,000.00
SAFETY AND HEALTH PERSONNEL 3,000.00
SIGNAGES AND BARRICAGES 2,000.00
10,000.00
B. EMBANKMENT AND BLDG LAYOUT
b.1. Embankment
1 lot Embankment 10,000.00 10,000.00
b.2. Building Layout
C. EXCAVATION OF STRUCTURES
C.1 FOOTING (6) = 2.00 X 2.00 X 1.80 = 43.20 cum

C.2 FTB = 0.30 X 1.00 X 36.00 10.80 cum
C.3 = GROUND LEVELING 0.60 X 5.00 X 31.50 94.50 cum
148.50 cum
148.5 cum Excavation and Ground leveling 400.00 59,400.00
D. CONCRETE STRUCTURES to date

D.1 FOOTING
C1F1 (4) 0.40 X 2.00 X 2.00 6.40
C1F2 (2) 0.40 X 1.80 X 1.80 2.59
8.99 8.99 8.99
D.2 Columns
(6) 0.40 X 0.40 X 11.00 10.56 3.52
(18) 0.40 X 0.40 X 6.00 17.28 8.64
(3) 0.40 X 0.40 X 3.00 1.44
29.28 29.28
D.3 FTB = 0.25 x 0.35 x 36 = 3.15 cum 3.15 3.15
D.4.1 B1 (20 mm) (10) 0.30 x 0.40 x 9.00 10.80 5.4

B1a (16 mm) (6) 0.30 x 0.40 x 9.00 6.48 3.24
17.28 17.28
D.4.2 B2 (20 mm) (3) 0.30 x 0.60 x 31.50 17.01 8.5

B2 (20 mm) (3) 0.30 x 0.60 x 9.00 4.86 2.86
B2a (16 mm) (3) 0.30 x 0.60 x 22.50 12.15 6.1
34.02 34.02
D.4.3 B3 (1) 0.25 X 0.35 X 31.50 2.76
(2) 0.25 X 0.35 X 9.00 1.58
4.34 4.34
D.4.4 B4 (2) 0.20 X 0.40 X 31.50 5.04

(5) 0.20 X 0.40 X 9.00 3.60
8.64 8.64
D.4.5 B5 (2) 0.20 X 0.40 X 34.10 5.46

(2) 0.20 X 0.40 X 11.60 1.87
7.33 7.33
D.4.6 CB1 (22) 0.20 x 0.40 x 1.30 2.29 2.29

Flooring (1) 0.10 x 9.00 x 31.50 28.35 28.35
SB @0.40 (1) 0.10 x 9.00 x 22.50 20.25 20.25
48.60 48.6
Two-Way Slab (1) 0.12 x 9.00 x 31.50 34.02

(1) 0.10 x 9.00 x 9.00 9.72 9.72
43.74 43.74
D.9 Reinforced Concrete Stair = 0.40 x 2.00 x 8.00 = 6.40 6.4

239.98 108.72
E. MASONRY WORKS = 661.50 SQM AND PLASTERING PLAIN CEMENT FINISH = 1147.50 SQM
F. DOORS AND WINDOWS
G. ELECTRICAL WORKS
H. COMFORT ROOM AND PLUMBING FIXTURES
I. ROOFING AND ROOF STRUCTURES = 346.50 sqm
J. CEILING WORKS = 283.50 sqm
K. PAINTING WORKS
L. FORMWORKS
M. SEPTIC TANK
N. STORM DRAINAGE CANAL = 50.00 LM
SUMMARY 0.00
MATERIAL COST 5,613,190.00

LABOR COST 2,020,516.50
CONTENGENCIES 366,293.50
TOTAL 8,000,000.00
PREPARED BY: RECOMMENDING APPROVAL: APPROVED;

HANIBAL S. PRADO EMILY M. ARANGOTE, PhD DANILO E. ABAYON, PhD
Coordinator, CPPDS Campus Director SUC President II
Republic of the Philippines
AKLAN STATE UNIVERSITY
IBAJAY CAMPUS
Ibajay, Aklan
CAMPUS PHYSICAL PLANT DEVELOPMENT SERVICES
Name of Project : COMPLETION OF 3 STOREY COMPUTER SCIENCE BUILDING -
Source of Funds :
Amount Php 8,000,000.00
PROGRAM OF WORKS
Quantity Unit Description Unit Cost Total Cost
A. SAFETY AND HEALTH

PERSONAL PROTECTIVE EQUIPMENTS 5,000.00
SAFETY AND HEALTH PERSONNEL 3,000.00
SIGNAGES AND BARRICAGES 2,000.00
10,000.00
B. EMBANKMENT AND BLDG LAYOUT
b.1. Embankment
1 lot Embankment 10,000.00 10,000.00
b.2. Building Layout

120 bdft Lumber Coco 2 x 3 x 12 = 20 pcs 18.00 2,160.00
200 bdft Lumber Coco 2 x 2 x 12 = 50 pcs 18.00 3,600.00
50 pcs Bamboo 80.00 4,000.00
0.5 box Nails 4" 2,500.00 1,250.00
0.5 box Nails 3" 2,500.00 1,250.00
30 mts Hose Level Transparent 3/8" 20.00 600.00
1 kls Nylon Fishing # 80 250.00 250.00
13,110.00
MATERIAL COST 23,110.00

LABOR COST 8,088.50
TOTAL 32,354.00
C. EXCAVATION OF STRUCTURES
C.1 FOOTING (6) = 2.00 X 2.00 X 1.80 = 43.20 cum

C.2 FTB = 0.30 X 1.00 X 36.00 10.80 cum
C.3 = GROUND LEVELING 0.60 X 5.00 X 31.50 94.50 cum
148.50 cum
148.5 cum Excavation and Ground leveling 400.00 59,400.00
D. CONCRETE STRUCTURES
D.1 FOOTING
C1F1 (4) 0.40 X 2.00 X 2.00 6.40
C1F2 (2) 0.40 X 1.80 X 1.80 2.59
8.99
52 pcs 20mm x 6.00 720.00 37,440.00

72 bags Portland Cement 300.00 21,600.00
8 cum Gravel 3/4 600.00 4,800.00
8 cum Screened Sand 500.00 4,000.00
D.2 Columns
(6) 0.40 X 0.40 X 11.00 10.56
(18) 0.40 X 0.40 X 6.00 17.28
(3) 0.40 X 0.40 X 3.00 1.44
29.28
280 pcs Steel Bar 20 mm x 6.00 720.00 201,600.00

610 pcs Steel Bar 10 mm x 6.00 175.00 106,750.00
30 cum Gravel 3/4 600.00 18,000.00
2 roll GI Wire # 18 3,000.00 6,000.00
0.00
D.3 FTB = 0.25 x 0.35 x 36 = 3.15 cum
0.00
44 pcs Steel Bar 16mm x 6.00 475.00 20,900.00
40 pcs Steel Bar 10 mm x 6.00 175.00 7,000.00
1 cum Gravel 3/4 600.00 600.00
1 cum Screened Sand 500.00 500.00
4 kls GI Wire # 18 100.00 400.00
D.4.1 B1 (20 mm) (10) 0.30 x 0.40 x 9.00 10.80

B1a (16 mm) (6) 0.30 x 0.40 x 9.00 6.48
17.28
180 pcs Steel Bar 20 mm x 6.00 720.00 129,600.00

108 pcs Steel Bar 16mm x 6.00 475.00 51,300.00
64 pcs Steel Bar 12mm x 6.00 230.00 14,720.00
250 pcs Steel Bar 10 mm x 6.00 175.00 43,750.00
17 cum Gravel 3/4 600.00 10,200.00
1 roll GI Wire # 18 3,000.00 3,000.00
D.4.2 B2 (20 mm) (3) 0.30 x 0.60 x 31.50 17.01

B2 (20 mm) (3) 0.30 x 0.60 x 9.00 4.86
B2a (16 mm) (3) 0.30 x 0.60 x 22.50 12.15
34.02
216 pcs Steel Bar 20 mm x 6.00 720.00 155,520.00

120 pcs Steel Bar 16mm x 6.00 475.00 57,000.00
84 pcs Steel Bar 12mm x 6.00 230.00 19,320.00
320 pcs Steel Bar 10 mm x 6.00 175.00 56,000.00
34 cum Gravel 3/4 600.00 20,400.00
1 roll GI Wire # 18 3,000.00 3,000.00
D.4.3 B3 (1) 0.25 X 0.35 X 31.50 2.76

(2) 0.25 X 0.35 X 9.00 1.58
4.34
88 pcs Steel Bar 16mm x 6.00 475.00 41,800.00

22 pcs Steel Bar 12mm x 6.00 230.00 5,060.00
70 pcs Steel Bar 10 mm x 6.00 175.00 12,250.00
4 cum Gravel 3/4 600.00 2,400.00
1 roll GI Wire # 18 3,000.00 3,000.00
D.4.4 B4 (2) 0.20 X 0.40 X 31.50 5.04
(5) 0.20 X 0.40 X 9.00 3.60
8.64
144 pcs Steel Bar 16mm x 6.00 475.00 68,400.00

48 pcs Steel Bar 12mm x 6.00 230.00 11,040.00
180 pcs Steel Bar 10 mm x 6.00 175.00 31,500.00
8 cum Gravel 3/4 600.00 4,800.00
1 roll GI Wire # 18 3,000.00 3,000.00
D.4.5 B5 (2) 0.20 X 0.40 X 34.10 5.46

(2) 0.20 X 0.40 X 11.60 1.87
7.33
90 pcs Steel Bar 16mm x 6.00 475.00 42,750.00

36 pcs Steel Bar 12mm x 6.00 230.00 8,280.00
200 pcs Steel Bar 10 mm x 6.00 175.00 35,000.00
7 cum Gravel 3/4 600.00 4,200.00
0.5 roll GI Wire # 18 3,000.00 1,500.00
D.4.6 CB1 (22) 0.20 x 0.40 x 1.30 2.29
55 pcs Steel Bar 16mm x 6.00 475.00 26,125.00

11 pcs Steel Bar 12mm x 6.00 230.00 2,530.00
63 pcs Steel Bar 10 mm x 6.00 175.00 11,025.00
2 cum Gravel 3/4 600.00 1,200.00
0.5 roll GI Wire # 18 3,000.00 1,500.00

Flooring (1) 0.10 x 9.00 x 31.50 28.35
SB @0.40 (1) 0.10 x 9.00 x 22.50 20.25
48.60
576 pcs Steel Bar 10 mm x 6.00 175.00 100,800.00

48 cum Gravel 3/4 600.00 28,800.00
2 roll GI Wire # 18 3,000.00 6,000.00
Two-Way Slab (1) 0.12 x 9.00 x 31.50 34.02

(1) 0.10 x 9.00 x 9.00 9.72
43.74
1100 pcs Steel Bar 12mm x 6.00 230.00 253,000.00

43 cum Gravel 3/4 600.00 25,800.00
5 roll GI Wire # 18 3,000.00 15,000.00
D.7 Concrete Ramp = (2) 0.20 x 4.50 x 4.50 = 8.10 cum

150 pcs Steel Bar 10 mm x 6.00 175.00 26,250.00
12 cum Gravel 3/4 600.00 7,200.00
1 roll GI Wire # 18 3,000.00 3,000.00
D.8 Concrete Gutter Slab = 0.15 x 1.30 x 91.40 = 17.82
440 pcs Steel Bar 10 mm x 6.00 175.00 77,000.00

17 cum Gravel 3/4 600.00 10,200.00
1 roll GI Wire # 18 3,000.00 3,000.00
D.9 Reinforced Concrete Stair = 0.40 x 2.00 x 8.00 = 6.40

50 pcs Steel Bar 10mm x 6.00 175.00 8,750.00
5 cum Gravel 3/4 600.00 3,000.00
0.5 roll GI Wire # 18 3,000.00 1,500.00

LABOR COST 892,941.00
CONTENGENCIES* 213,697.00
TOTAL 3,657,898.00
E. MASONRY WORKS = 661.50 SQM AND PLASTERING PLAIN CEMENT FINISH = 1147.50 SQM
7700 pcs CHB 4" 12.00 92,400.00

600 pcs CHB 6" 16.00 9,600.00
350 pcs Steel Bar 10 mm x 6.00 175.00 61,250.00
50 cum Fine Sand 700.00 35,000.00
1 roll GI Wire # 18 3,000.00 3,000.00

TOTAL 803,250.00
F. DOORS AND WINDOWS
17 set Sliding Window FSSF 1.20 x 2.80, Analok 8,000.00 136,000.00

Frame, Bronze Glass 1/4"
9 set Sliding Window SS 1.20 x 1.40, Analok Frame, 6,000.00 54,000.00
Bronze Glass 1/4"
9 set Sliding Window SS 0.60 x 0.60, Analok Frame, 4,000.00 36,000.00
Bronze Glass 1/4"
23 set Panel Door 1.00 x 2.10 5,500.00 126,500.00
35 pairs Hinges 4" x 4" 100.00 3,500.00
23 pcs Door Knob Heavy Duty 850.00 19,550.00
10 pcs Barrel Bolt 3" 50.00 500.00
8 pcs Barrel Bolt 3" with provision for Pad Lock 75.00 600.00
8 pcs Pad Lock 150.00 1,200.00
1 Box Tox # 6 x 1" 100.00 100.00
1 Box Metal Screw # 6 x 1" 150.00 150.00
8 set Aluminum Door 0.80 x 1.50 with barrel bolt 3,500.00 28,000.00

TOTAL 568,540.00
G. ELECTRICAL WORKS
1 pcs Safety Breaker 150 Amp Main Breaker 8,000.00 8,000.00
12 pcs Circuit Breaker Panel: With Circuit, Bolt-On: 5,500.00 66,000.00
Main 60 Amp; 6 Branches: 1- 20 Amps, 5 -30
amp
100 mtrs THHN # 1 150.00 15,000.00
4 box THHN # 10 8,000.00 32,000.00
16 box THHN # 12 6,000.00 96,000.00
12 box THHN # 14 4,000.00 48,000.00
120 pcs Junction Box 50.00 6,000.00
130 pcs Utility Box 50.00 6,500.00
100 pcs Convencience Outlet Double 3-prong 450.00 45,000.00
16 pcs Floor Outlet 1,200.00 19,200.00
20 pcs Switch 2 gang flush type 200.00 4,000.00
4 pcs Switch 1 gang flush type 150.00 600.00
250 pcs Electrical Pipe 1/2" 100.00 25,000.00
100 pcs Electrical Pipe 3/4" 120.00 12,000.00
60 pcs Electrical Pipe 1" 150.00 9,000.00
150 pcs Long Elbow 1/2" 20.00 3,000.00
30 pcs Long Elbow 3/4" 30.00 900.00
20 pcs Long Elbow 1" 50.00 1,000.00
40 pcs LED Flourescent 20W 350.00 14,000.00
30 pcs LED Bulb 10W 200.00 6,000.00
30 pcs Bakelite Socket 80.00 2,400.00
12 roll Electrical Tape Big 60.00 720.00

TOTAL 588,448.00
H. COMFORT ROOM AND PLUMBING FIXTURES
8 unit Water Closet 8,500.00 68,000.00

4 unit Urinal Waterless 7,000.00 28,000.00
6 unit Lavatory Counter Top 3,500.00 21,000.00
8 pcs Faucet Brass 150.00 1,200.00
6 pcs Faucet Goose Neck 180.00 1,080.00
20 mts PH Pipe 1" 60.00 1,200.00
40 mts PH Pipe 1/2" 40.00 1,600.00
2 pcs GI Tee 1" x 1/2" 60.00 120.00
30 pcs GI Elbow 1/2" 25.00 750.00
2 pcs GI Union patente 1" 150.00 300.00
1 pcs Gate Valve 1" 350.00 350.00
20 pcs PVC Tee 2" 30.00 600.00
8 pcs PVC Elbow 2" 25.00 200.00
20 pcs PVC Pipe 2" 300.00 6,000.00
20 pcs PVC Pipe 4" 600.00 12,000.00
10 pcs PVC Wye 4" 150.00 1,500.00
4 pcs PVC Tee 4" 120.00 480.00
10 pcs PVC Elbow 4" 100.00 1,000.00
2 pcs PVC Tee Reducer 4" x 2" 150.00 300.00
130 pcs Floor Tile 60 x 60 cm white 250.00 32,500.00
160 pcs Wall Tile 60 x 60 cm white 250.00 40,000.00
16 pcs Floor Drain 4" x 4" 150.00 2,400.00
60 bag Tile Adhesive 250.00 15,000.00
20 bag Portland Cement 300.00 6,000.00
2 cum Fine Sand 700.00 1,400.00
20 pcs Tile Trim whIte 60.00 1,200.00
2 ltr PVC Sealant 200.00 400.00
10 roll Teflon Tape Big 50.00 500.00

TOTAL 343,112.00
I. ROOFING AND ROOF STRUCTURES
120 pcs GI Pipe 1-1/2 x 6.00 # 40 1,200.00 144,000.00

210 pcs GI Pipe 1-1/4" x 6.00 # 40 850.00 178,500.00
24 pcs Steel Bar 10 mm x 6.00 170.00 4,080.00
120 kls Welding Rod 120.00 14,400.00
110 pcs Corr. Metaplas Roofing 2mm x 6.00 2,000.00 220,000.00
5500 pcs Teckscrew 1-1/2" 2.50 13,750.00
30 pcs Ridge Roll Metaplas Pre Fab 2mm x 2.40 600.00 18,000.00

TOTAL 829,822.00
J. CEILING WORKS
100 pcs Fiber Cement Board - Hardiflex 4.5 mm 650.00 65,000.00

500 pcs Furring Channel 1" x 2" x 15' 180.00 90,000.00
200 pcs Wall Angle 1" x 1" 100.00 20,000.00
5 pcs Conrete Nails 1" 120.00 600.00
12 box Blind Rivet 1/8 x 3/4 650.00 7,800.00
8 box Blind Rivet 1/8 x 1/2 500.00 4,000.00
1 pcs Portable Electric Drill 5,000.00 5,000.00
1 pcs Potable Disc Grinder 4,500.00 4,500.00
36 pcs Drill Bit 1/8 100.00 3,600.00
4 pcs Masonry Bit 1/4" 120.00 480.00
6 kls Masonry Nails 1" 100.00 600.00
1 pcs Tile Cutter Diamond Blade 4' 300.00 300.00
2 pcs Riveter 500.00 1,000.00
24 pcs GI Pipe 1 1/4" x 6.00 # 20 800.00 19,200.00
2 kls Welding Rod 120.00 240.00

TOTAL 311,248.00
K. PAINTING WORKS
25 pail Paint Latex Flat 2,500.00 62,500.00
24 pail Paint Latex gloss 3,000.00 72,000.00
1 pail Paint Enamel Flat 2,500.00 2,500.00
1 pail Paint Enamel gloss 3,000.00 3,000.00
40 ltr Tinting Color Lamp Black latex 250.00 10,000.00
40 ltr Tinting Color Raw Sienna latex 250.00 10,000.00
2 bags Patching Compound 800.00 1,600.00
20 mtr Sanding paper # 100 100.00 2,000.00
10 pcs Paint pallet 40.00 400.00
4 pcs Paint Roller 150.00 600.00
4 pcs Paint Brush 4" 80.00 320.00
4 pcs Paint Brush 2" 50.00 200.00

TOTAL 231,168.00
L. FORMWORKS
300 pcs Coco Lumber 2 x 2 x 12' 75.00 22,500.00
200 pcs Bamboo regular 120.00 24,000.00
100 pcs Plywood 1/2" x 4 x 8 750.00 75,000.00
50 pcs Plywood 1/4" x 4 x 8 400.00 20,000.00
10 box Common Nails 4" 25 kgs 2,000.00 20,000.00
2 box Common Nails 1-1/2" 25 kgs 2,000.00 4,000.00
1 box Common Nails 1-1/4" 25 kgs 2,000.00 2,000.00
5 roll GI Wire # 18 3,000.00 15,000.00
1 klo Fishing Nylon # 80 250.00 250.00
20 mts Level Hose 3/8" Transparent 20.00 400.00

TOTAL 425,530.00
M. SEPTIC TANK
80 bag Portland Cement 300.00 24,000.00
40 pcs Steel Bar 10 mm x 6.00 170.00 6,800.00
6 kls GI Wire # 18 100.00 600.00
400 pcs CHB 6" 15.00 6,000.00
1 cum Gravel 3/4" 500.00 500.00
5 pcs PVC Elbow 4" 70.00 350.00
2 pcs PVC Pipe 4' 600.00 1,200.00

TOTAL 56,910.00
N. STORM DRAINAGE CANAL = 50.00 LM

600 pcs CHB 6" 16.00 9,600.00
60 pcs Steel Bar 10mm x 6.00 170.00 10,200.00

TOTAL 82,320.00
GRAND TOTAL 8,000,000.00
SUMMARY 0.00

LABOR COST 2,020,516.50
TOTAL 8,000,000.00
PREPARED BY: RECOMMENDING APPROVAL: APPROVED;
HANIBAL S. PRADO EMILY M. ARANGOTE, PhD DANILO E. ABAYON, PhD

Coordinator, CPPDS Campus Director SUC President II
204.51

Buyjbhf Dshjknmaccomplishment Report

Caricato da

Informazioni sul documento

Titolo originale

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

Buyjbhf Dshjknmaccomplishment Report

Caricato da

Copyright:

Formati disponibili

STATEMENT OF WORK ACCOMPLISHMENT

As of July 31, 2017

Title : COMPLETION OF THREE STOREY COMPUTER SCIENCE BUILDING

CONTRACT WEIGHTED ACCOMPLISHMENT PHYSICAL ACCOMPLISHMENT EQUIVALENT AMOUNT

TOTAL 6,086,911.50 100.00% 0.50% 0.50% 0.00 30,521.68 30,521.68

Prepared by: Verified Correct: Approved by:

HANIBAL S. PRADO EMILY M. ARANGOTE, PhD.

Title : COMPLETION OF THREE STOREY COMPUTER SCIENCE BUILDING

CONTRACT WEIGHTED ACCOMPLISHMENT PHYSICAL ACCOMPLISHMENT EQUIVALENT AMOUNT

TOTAL 6,086,911.50 100.00% 11.71% 11.71% 0.00 712,530.33 712,530.33

Mobilization Fee 608,691.15

Verified Correct: Approved by:

HANIBAL S. PRADO EMILY M. ARANGOTE, PhD.

Title : COMPLETION OF THREE STOREY COMPUTER SCIENCE BUILDING

WEIGHTED ACCOMPLISHMENT PHYSICAL ACCOMPLISHMENT EQUIVALENT AMOUNT

TOTAL 6,086,911.50 100.00% 30.22% 30.22% 0.00 1,839,616.00 1,839,616.00

Prepared by: Verified Correct: Approved by:

LEGACY CONSTRUCTION HANIBAL S. PRADO EMILY M. ARANGOTE, PhD.

Title : COMPLETION OF THREE STOREY COMPUTER SCIENCE BUILDING

WEIGHTED ACCOMPLISHMENT PHYSICAL ACCOMPLISHMENT EQUIVALENT AMOUNT

TOTAL 6,086,911.50 100.00% 32.05% 32.05% 0.00 1,950,712.67 1,950,712.67

Percentage of Physical Accomplishment to date 32.05%

Contract Amount 6,086,911.50

PREPARED BY: Approved by:

HANIBAL S. PRADO EMILY M. ARANGOTE, PhD.

Title : COMPLETION OF THREE STOREY COMPUTER SCIENCE BUILDING

CONTRACT WEIGHTED ACCOMPLISHMENT PHYSICAL ACCOMPLISHMENT EQUIVALENT AMOUNTREMARKS

TOTAL 6,086,911.50 100.00% 39.72% 39.72% ###

Month # of days 17-Jul-17

D. CONCRETE STRUCTURES ACCOMPLISHMENTS

D. B5 (2) 0.20 X 0.40 X 34.10 5.46

D. CB1 (22) 0.20 x 0.40 x 1.30 2.29

D. 5 Flooring and Floor Slab - Plain Cement Finish

D.8 Concrete Gutter Slab = 0.15 x 1.30 x 91.40 = 17.8 17.82

D.9 Reinforced Concrete Stair = 0.40 x 2.00 x 8.00 = 6. 6.4

MASONRY WORKS 661.50 SQM

A. FIRST FLOOR CHB WITH PLASTERING

B. THIRD FLOOR FLOOR

TOTAL 352.35 327.87

PERCENTAGE TO DATE 53.27% 49.56%

Title : COMPLETION OF THREE STOREY COMPUTER SCIENCE BUILDING

WEIGHTED ACCOMPLISHMENT PHYSICAL ACCOMPLISHMENT

TOTAL 6,086,911.50 100.00% 60.71% 60.71%

ADDITIONAL WORKS 1,913,088.50 Month # of days 17-Jul-17

ADDITIONAL WORKS - until December 31, 2017

A. Additional Electrical Works Php313,533.50

B. TILEWORKS = 378.00 SQM 627,560.00

D. CONCRETE STRUCTURES TARGET

D. 5 Flooring and Floor Slab - Plain Cement Finish

D.7 Concrete Ramp = (2) 0.20 x 4.50 x 4.50 = 8.10 8.1

D.9 Reinforced Concrete Stair = 0.40 x 2.00 x 8.00 = 6.4

MASONRY WORKS 661.50 SQM

D. CONCRETE STRUCTURES Aug

D.4.2 B2 (20 mm) (3) 0.30 x 0.60 x 31.50 17.01 3FL

D.4.3 B3 (1) 0.25 X 0.35 X 31.50 2.76 3 FL

D.4.4 B4 (2) 0.20 X 0.40 X 31.50 5.04 RB

D.4.5 B5 (2) 0.20 X 0.40 X 34.10 5.46 RB

D.4.6 CB1 (22) 0.20 x 0.40 x 1.30 2.29 2.29 RB

D. 5 Flooring and Floor Slab - Plain Cement Finish

Two-Way Slab (1) 0.12 x 9.00 x 31.50 34.02

D.8 Concrete Gutter Slab = 0.15 x 1.30 x 91.40 = 17.82 17.82

D.9 Reinforced Concrete Stair = 0.40 x 2.00 x 8.00 = 6.40 6.4

with SB/forms= (75%)