ICON CONSTRUCTION & BUILDERS CORP.

PLANNING DESIGN CONSTRUCTION

PROJECT : JBA PHILIPPINES LANCASTER AUTO AUCTION FACILITY

LOCATION : JBAP COMPOUND, SEQUOIA DRIVE, BRGY. NAVARRO GENERAL TRIAS, CAVITE
OWNER : JBA PHILIPPINES
SUBJECT : MASTER CONSTRUCTION PROGRAM
Nov-19 Dec-19 Jan-20 Feb-20 Mar-20
11/6/2019 11/13/2019 11/20/2019 11/27/2019 12/4/2019 12/11/2019 12/18/2019 12/25/2019 1/1/2020 1/8/2020 1/15/2020 1/22/2020 1/29/2020 2/5/2020 2/12/2020 2/19/2020 2/26/2020 3/4/2020 3/11/2020 3/18/2020
TASK NAME % WEIGHT AMOUNT DURATION(days) START FINISH
CONSTRUCTION OF JBA PHILIPPINES LANCASTER AUTO AUCTION FACILITY 164 6-Nov-19 18-Apr-20
PROJECT MILESTONES 164 6-Nov-19 18-Apr-20
Issueance of P.O.
Project Start
Project Completion
Project Turn over
GENERAL REQUIREMENTS 150 20-Nov-19 23-Jun-19
Permits and Licenses
Mobilization
Insurance Premiums, Bonds, etc.
Project Supervision
Safety and Security
Temporary Facilities & Utilities
Lay-out and Staking
Material Staking
Removal of Construction Debris
As-Built/ Shop Drawing
Demobilization
CIVIL/STRUCTURAL WORKS
SITE DEVELOPMENT
Structural
Earth Works 8
Concrete Works 5
Civil
Earth Works 34
Concrete Works 25
Exterior Improvements 15
Utilities 12
BUILDING 3
Earth Works 10
Concrete Works 4
Metal Works 20
BUILDING 2
Earth Works 20
Concrete Works 7
Metal Works 25
BUILDING 1
Earth Works 6
Concrete Works 5
Metal Works 13
ELECTRICAL & AUXILLIARY WORKS
SITE DEVELOPMENT 55
BUILDING 3 25
BUILDING 2 23
BUILDING 1 5
PLUMBING WORKS
BUILDING 3 15
BUILDING 2 10
BUILDING 1 7
MECHANICAL WORKS
BUILDING 1 7
FIRE PROTECTION
BUILDING 3 15
BUILDING 2 10
BUILDING 1 7
ARCHITECTURAL WORKS
SITE DEVELOPMENT
Masonry Works 30
Metal Works 25
Thermal and Moisture Protection
Finishes
BUILDING 3
Thermal and Moisture Protection
Doors and Windows
Finishes
BUILDING 2
Thermal and Moisture Protection
Doors and Windows
Finishes
BUILDING 1
Masonry Works
Metal Works
Woods and Plastics
Doors and Windows
Toilet and Bath Accessories
Thermal and Moisture Protection
Finishes
GRAND TOTAL
Mar-20 Apr-20
3/18/2020 3/25/2020 4/1/2020 4/8/2020 4/15/2020 4/22/2020
PROJECT : JBA PHILIPPINES LANCASTER AUTO AUCTION FACILITY
LOCATION : JBAP COMPOUND, SEQUOIA DRIVE, BRGY. NAVARRO GENERAL TRIAS, CAVITE
OWNER : JBA PHILIPPINES
SUBJECT : MASTER CONSTRUCTION PROGRAM

CASH FLOW SCH

25 calendar days 31 calendar day

PARTICULAR 1st 2nd

CASH FLOW 5,028,004.90 11,137,

COMMULATIVE CASH FLOW 5,028,004.90 16,165,
PERCENT ACCOMPLISHMENT 5.58% 12.36%
COMMULATIVE PERCENT ACCOMPLISHMENT 5.58% 17.94%
H FLOW SCHEDULE

164 CALENDAR DAYS

31 calendar days 29 calendar days 31 calendar days 30 calendar days
2nd 3rd 4th 5th

11,137,301.18 20,283,224.07 11,137,301.18 33,988,592.27

16,165,306.08 36,448,530.15 5,028,004.90 77,970,119.01
12.36% 22.51% 8.36% 37.72%
17.94% 40.45% 48.81% 86.53%

Prepared by:

Engr. Rizzi Joy Lumagui

Site Engineer
 days 18 calendar days
6th

3,988,592.27 12,155,517.22
7,970,119.01 90,107,614.71
% 13.49%
% 100.00%

NOTE: PRICE ABOVE IS VATx

Approved by:

Engr. Riccis Cabaneles

Project Manager