Paniqui-Moncada Via Ventinilla Provincial Road

Project: Rehabilitation of Paniqui - Moncada Via Ventinilla Provincial Road
Location: Brgy. Ventinilla, Paniqui, Tarlac

Date Started: November 22, 2019.
Project Duration: 133 C.D.
DESCRIPTION QUANTITY UNIT UNIT COST

ITEM NO.
I EARTHWORKS
100(3a) Individual Removal of Tress, Small (150- 9.00 each ₱ 1,303.22

300mm Ø)
Individual Removal of Tress, Small (301-

100(3b) 4.00 each ₱ 2,853.08
500mm Ø)

100(3d) 1.00 each ₱ 7,469.28
900mm Ø)
Individual Removal of Tress, Large (Above

100(4) 2.00 each ₱ 15,263.56
900mm Ø)
100(1) Removal of Structure and Obstruction 1.00 l.s ₱ 66,844.82
Removal of Dilapidated Concrete

100(3a) 4563.00 sq.m ₱ 291.52
Pavement
102 Roadway Excavation 599.00 cu.m ₱ 83.95
103(1) Structure Excavation 156.00 cu.m ₱ 288.17
103 (6) Pipe Culvert & Drain Excavation 28.00 cu.m ₱ 158.68
104 Embankment 1013.00 cu.m ₱ 416.51
105(1b) Subgrade Preparation 9240.00 sq.m ₱ 17.87
II SUBBASE COURSE
200 Aggregate Sub-base Course 2783.00 cu.m ₱ 901.03
III CONCRETE PAVEMENT
311 PCCP 6958.88 sq.m ₱ 1,371.81
IV REINF. STEEL / STRUCTURAL CONCRETE
404 Reinforcing Steel 2122.00 kgs. ₱ 84.38
405 Structural Concrete 19.26 cu.m ₱ 11,228.50
V DRAINAGE & SLOPE PROTECTION
500(1)a1 RCPC, 610mm Ø 2.00 l.m ₱ 4,924.90
500(1)a4 RCPC, 1070mm Ø 4.00 l.m ₱ 6,515.68
VI ROAD SIGNS
605(3) Informative Sign, Rectangle 1.00 unit ₱ 16,717.31
605 Warning Sign, Diamond 4.00 unit ₱ 7,562.51
Reflectorized Thermoplastic Pavement

612(1) 248.82 l.m ₱ 1,116.90
Markings
612(1) 248.82 l.m ₱ 1,116.90
Markings
VII FACILITIES FOR THE ENGINEER
Provision of Field Office for the Engineer

A.1.1(8) 5.00 mo. ₱ 5,667.62
(Rental Basis)
Provision of Furnitures/Fixtures, Equip.

A.1.1(11) and Appliances for the Field Office for the 1.00 l.s ₱ 132,580.96
Engineer
VIII OTHER GENERAL REQUIREMENTS
B-5 Project Billboard 2.00 unit ₱ 6,296.84
B-7 Occupational Safety and Health Program 1.00 l.s ₱ 100,295.27
B-8 Traffic Management 1.00 l.s ₱ 80,623.33
B-9 Mobilization/Demobilization 1.00 l.s ₱ 120,273.25
SCHEDULE/AS PLAN
ACTUAL
Prepared by:
JESUS HIPOLITO
HIMULICO CONSTRUCTION & SUPPLY CORPORATION
CONTRACTOR
NOVEMBER
22 23 24 25 26
F S SU M T
BID AMOUNT % WT. % WT. AS OF THIS WK.1
DATE
As Per Plan
0.045
₱ 11,728.96 0.08%
Actual
As Per Plan
0.045
₱ 11,412.32 0.07%
Actual
As Per Plan
0.03
₱ 7,469.28 0.05%
Actual
As Per Plan
0.125
₱ 30,527.12 0.20%
Actual
As Per Plan
₱ 66,844.82 0.43%
Actual
As Per Plan
₱ 1,330,191.83 8.62%
Actual
As Per Plan
₱ 50,285.97 0.33%
Actual
As Per Plan
₱ 44,954.55 0.29%
Actual
As Per Plan
₱ 4,442.94 0.03%
Actual
As Per Plan
₱ 421,924.23 2.73%
Actual
As Per Plan
₱ 165,127.03 1.07%
Actual
As Per Plan
₱ 2,507,572.87 16.25%
Actual
As Per Plan
₱ 9,546,271.62 61.87%
Actual
As Per Plan
₱ 179,045.11 1.16%
Actual
As Per Plan
₱ 216,260.94 1.40%
Actual
As Per Plan
₱ 9,849.79 0.06%
Actual
As Per Plan
₱ 26,062.71 0.17%
Actual
As Per Plan
₱ 16,717.31 0.11%
Actual
As Per Plan
₱ 30,250.05 0.20%
Actual
As Per Plan
₱ 277,905.98 1.80%
As Per Plan
₱ 277,905.98 1.80%
Actual
As Per Plan
0.005
₱ 28,338.09 0.18%
Actual
As Per Plan
0.79
₱ 132,580.96 0.86%
Actual
As Per Plan
0.12
₱ 12,593.67 0.08%
Actual
As Per Plan
0.017
₱ 100,295.27 0.65%
Actual
As Per Plan
0.005
₱ 80,623.33 0.52%
Actual
As Per Plan
0.381
₱ 120,273.25 0.78%
Actual
₱ 15,429,550.00 100.00%
% MONTHLY 1.563
% ACCUMULATIVE 1.563
% MONTHLY
% ACCUMULATIVE
NOVEMBER
27 28 29 30 1 2 3 4 5 6
W TH F S SU M T W TH F
WK.2 WK.3
0.045
0.045
0.03
0.125
0.54
0.651 1.138
0.031
0.070
0.410
0.012 0.012
0.04 0.04
0.0325 0.0325
1.520 1.733
3.083 4.816
DECEMBER
7 8 9 10 11 12 13 14 15 16
S SU M T W TH F S SU M
WK.4
1.138
0.031
0.049
0.098
0.956
0.012
0.04
0.0325
2.356
7.172
DECEMBER
17 18 19 20 21 22 23 24 25 26
T W TH F S SU M T W TH
WK.5 WK.6
1.138 1.138
0.031 0.031
0.171 0.171
0.098 0.098
0.956 0.956
0.012 0.012
0.04 0.04
0.0325 0.0325
2.478 2.478
9.650 12.128
27 28 29 30 31 1 2 3 4 5
F S SU M T W TH F S SU
WK.6 WK.7
1.138 1.138
0.031 0.031
0.171 0.171
0.098 0.098
0.956 0.956
0.012 0.012
0.04 0.04
0.0325 0.0325
2.478 2.478
12.128 14.606
JANUARY
6 7 8 9 10 11 12 13 14 15
M T W TH F S SU M T W
WK.8 WK.9
1.138 1.138
0.031 0.031
0.063
0.011
0.171 0.171
0.098 0.098
0.956 0.956
1.628 5.699
0.067
0.018
0.050
0.012 0.012
0.04 0.04
0.0325 0.0325
4.106 8.385
18.712 27.098
JANUARY
16 17 18 19 20 21 22 23 24 25
TH F S SU M T W TH F S
WK.9 WK.10
1.138
0.031 0.031
0.063 0.063
0.011 0.019
0.171 0.171
0.098 0.098
0.956 0.956
5.699 5.699
0.067 0.233
0.427
0.018 0.042
0.050 0.117
0.012 0.012
0.04 0.04
0.0325 0.0325
8.385 7.939
27.098 35.037
26 27 28 29 30 31 1 2 3 4
SU M T W TH F S SU M T
WK.11
0.031
0.063
0.011
0.171
0.098
0.956
5.699
0.233
0.427
0.033
0.012
0.04
0.0325
7.805
42.842
FEBRUARY
5 6 7 8 9 10 11 12 13 14
WK.12 WK.13
0.031 0.031
0.063 0.063
0.171 0.171
0.098 0.098
0.956 0.956
5.699 5.699
0.067
0.366
0.012 0.012
0.04 0.04
0.0325 0.0325
7.535 7.102
50.377 57.478
FEBRUARY
15 16 17 18 19 20 21 22 23 24
WK.14
0.031
0.045
0.171
0.098
0.956
5.699
0.012
0.04
0.0325
7.084
64.562
25 26 27 28 29 1 2 3 4 5
WK.15 WK.16
0.031 0.013
0.171 0.171
0.098 0.098
0.956 0.956
5.699 5.699
0.012 0.012
0.04 0.04
0.0325 0.0325
7.039 7.021
71.601 78.622
MARCH
6 7 8 9 10 11 12 13 14 15
WK.16 WK.17
0.013
0.171
0.098
0.956 0.956
5.699 5.699
0.012 0.012
0.04 0.04
0.0325 0.0325
7.021 6.739
78.622 85.361
MARCH
16 17 18 19 20 21 22 23 24 25
WK.18 WK.19
0.956 0.956
5.699 3.256
0.13
0.24
0.432
0.012 0.012
0.04 0.04
0.0325 0.0325
6.739 5.098
92.099 97.198
APRIL
26 27 28 29 30 31 1 2
TH F S SU M T W TH
WK.19 WK.20
0.956 0.546
3.256
0.13
0.24
0.432 1.728
0.012 0.007
0.04 0.023
0.0325 0.019
0.509
5.098 2.832
97.198 100.00
NOVEMBER DECEMBER JANUARY FEBRUARY MARCH APRIL
22-30 1-31 1-31 1-29 1-31 1-2

F SSUMT WTHF SSUM TWTHF SSUM T WTHF SSUM TWTHF SSUM TWTHF SSUM TWTHF SSUM TWTHF SSUM TWTHF SSUM TWTHF SSUM TWTHF SSUM T WTHF SSUM T WTHF SSUM TWTHF SSUM T WTHF SSUM T WTHF SSUM TWTHF SSUM T WTHF SSUMTWTHF SSUM TWTH
NO. OF % WT. AS OF THIS
DESCRIPTION QUANTITY UNIT UNIT COST BID AMOUNT % WT. DAYS DATE WK.1 WK.2 WK.3 WK.4 WK.5 WK.6 WK.7 WK.8 WK.9 WK.10 WK.11 WK.12 WK.13 WK.14 WK.15 WK.16 WK.17 WK.18 WK.19 WK.20
ITEM NO.
I EARTHWORKS
00
2 As Per Plan
100(3a) Individual Removal of Tress, Small (150- 9.00 each ₱ 1,303.22 ₱ 11,728.96 0.08%
300mm Ø)
0 Actual
00
2 As Per Plan
100(3b) 500mm Ø) 4.00 each ₱ 2,853.08 ₱ 11,412.32 0.07%
0 Actual
00
2 As Per Plan
100(3d) 900mm Ø) 1.00 each ₱ 7,469.28 ₱ 7,469.28 0.05%
0 Actual
00
2 As Per Plan
100(4) 900mm Ø) 2.00 each ₱ 15,263.56 ₱ 30,527.12 0.20%
0 Actual
00000
5 As Per Plan
100(1) Removal of Structure and Obstruction 1.00 l.s ₱ 66,844.82 ₱ 66,844.82 0.43%
0 Actual
00000000000000000000000000000000000000000000000000000
53 As Per Plan
Removal of Dilapidated Concrete
100(3a) Pavement 4563.00 sq.m ₱ 291.52 ₱ 1,330,191.83 8.62%
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
94 As Per Plan
102 Roadway Excavation 599.00 cu.m ₱ 83.95 ₱ 50,285.97 0.33%
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
40 As Per Plan
103(1) Structure Excavation 156.00 cu.m ₱ 288.17 ₱ 44,954.55 0.29%
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
15 As Per Plan
103 (6) Pipe Culvert & Drain Excavation 28.00 cu.m ₱ 158.68 ₱ 4,442.94 0.03%
0 Actual
00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
86 As Per Plan
104 Embankment 1013.00 cu.m ₱ 416.51 ₱ 421,924.23 2.73%
0 Actual
000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
96 As Per Plan
105(1b) Subgrade Preparation 9240.00 sq.m ₱ 17.87 ₱ 165,127.03 1.07%
0 Actual
II SUBBASE COURSE
00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
119 As Per Plan
200 Aggregate Sub-base Course 2783.00 cu.m ₱ 901.03 ₱ 2,507,572.87 16.25%
0 Actual
0000000000000000000000000000000000000000000000000000000000000000000000000000
76 As Per Plan
311 PCCP 6958.88 sq.m ₱ 1,371.81 ₱ 9,546,271.62 61.87%
0 Actual
000000000000000000
18 As Per Plan
404 Reinforcing Steel 2122.00 kgs. ₱ 84.38 ₱ 179,045.11 1.16%
0 Actual
00000000000000000000
20 As Per Plan
405 Structural Concrete 19.26 cu.m ₱ 11,228.50 ₱ 216,260.94 1.40%
0 Actual
###
###
###
###
###
###
###
###
###
###
10 As Per Plan
500(1)a1 RCPC, 610mm Ø 2.00 l.m ₱ 4,924.90 ₱ 9,849.79 0.06%
0 Actual
000000000000
12 As Per Plan
500(1)a4 RCPC, 1070mm Ø 4.00 l.m ₱ 6,515.68 ₱ 26,062.71 0.17%
0 Actual
VI ROAD SIGNS
000000
6 As Per Plan
605(3) Informative Sign, Rectangle 1.00 unit ₱ 16,717.31 ₱ 16,717.31 0.11%
0 Actual
000000
6 As Per Plan
605 Warning Sign, Diamond 4.00 unit ₱ 7,562.51 ₱ 30,250.05 0.20%
0 Actual
00000
5 As Per Plan
612(1) Markings 248.82 l.m ₱ 1,116.90 ₱ 277,905.98 1.80%
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
133 As Per Plan
A.1.1(8) Provision of Field Office for the Engineer 5.00 mo. ₱ 5,667.62 ₱ 28,338.09 0.18%
(Rental Basis)
0 Actual
000
Provision of Furnitures/Fixtures, Equip. 3 As Per Plan
A.1.1(11) and Appliances for the Field Office for the 1.00 l.s ₱ 132,580.96 ₱ 132,580.96 0.86%
Engineer 0 Actual
00
2 As Per Plan
B-5 Project Billboard 2.00 unit ₱ 6,296.84 ₱ 12,593.67 0.08%
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
133 As Per Plan
B-7 Occupational Safety and Health Program 1.00 l.s ₱ 100,295.27 ₱ 100,295.27 0.65%
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
131 As Per Plan
B-8 Traffic Management 1.00 l.s ₱ 80,623.33 ₱ 80,623.33 0.52%
0 Actual
000 0000
7 As Per Plan
B-9 Mobilization/Demobilization 1.00 l.s ₱ 120,273.25 ₱ 120,273.25 0.78%
0 Actual
₱ 15,429,550.00 100.00% 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
WEEKLY PROJECTION 1.50% 1.35% 1.70% 2.33% 2.49% 2.49% 2.49% 4.12% 8.44% 8.20% 8.08% 7.65% 7.10% 7.09% 7.05% 7.04% 6.73% 6.73% 4.95% 2.47%
ACC. WEEKLY PROJECTION 1% 3% 5% 7% 9% 12% 14% 18% 27% 35% 43% 51% 58% 65% 72% 79% 86% 93% 98% 100%
MONTHLY PROJECTION 9.37% 17.54% 31.03% 27.90% 14.15%
ACC. MONTHLY PROJECTION 9.37% 26.91% 57.95% 85.85% 100.00%
PROJECTED MONTHLY EXPENSES ₱1,446,276.96 ₱2,706,480.58 ₱4,788,469.66 ₱4,305,240.90 ₱2,183,081.90
WEEKLY ACTUAL PROJECTION
ACC. WEEKLY ACTUAL PROJECTION
MONTHLY ACTUAL PROJECTION
ACC. MONTHLY ACTUAL PROJECTION
ACTUAL MONTHLY EXPENSES
Prepared by:
JESUS HIPOLITO
CONTRACTOR
NOVEMBER DECEMBER
22 23 24 25 26 27 28 29 30 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M
% WT. AS OF
ITEM NO. DESCRIPTION QUANTITY UNIT UNIT COST BID AMOUNT % WT. WK.1 WK.2 WK.3 WK.4
THIS DATE
I EARTHWORKS
Individual Removal of As Per Plan

0.04 0.04
100(3a) Tress, Small (150-300mm 9.00 each ₱ 1,303.22 ₱ 11,728.96 0.08%
Ø) Actual

0.035 0.035
100(3b) Tress, Small (301-500mm 4.00 each ₱ 2,853.08 ₱ 11,412.32 0.07%
Ø) Actual

0.025 0.025
100(3d) Tress, Small (701-900mm 1.00 each ₱ 7,469.28 ₱ 7,469.28 0.05%
Ø) Actual

0.1 0.1
100(4) Tress, Large (Above 2.00 each ₱ 15,263.56 ₱ 30,527.12 0.20%
900mm Ø) Actual
As Per Plan
Removal of Structure and 0.43
100(1) 1.00 l.s ₱ 66,844.82 ₱ 66,844.82 0.43%
Obstruction
Actual
As Per Plan
Removal of Dilapidated 0.651 1.138 1.138
100(3a) 4563.00 sq.m ₱ 291.52 ₱ 1,330,191.83 8.62%
Concrete Pavement
Actual
As Per Plan
0.025 0.025
Actual
As Per Plan
Actual
As Per Plan
Pipe Culvert & Drain
103 (6) 28.00 cu.m ₱ 158.68 ₱ 4,442.94 0.03%
Excavation
Actual
As Per Plan
0.063
104 Embankment 1013.00 cu.m ₱ 416.51 ₱ 421,924.23 2.73%
Actual
As Per Plan
0.056 0.078
Actual
II SUBBASE COURSE
As Per Plan
Aggregate Sub-base 0.410 0.956
200 2783.00 cu.m ₱ 901.03 ₱ 2,507,572.87 16.25%
Course
Actual
As Per Plan
311 PCCP 6958.88 sq.m ₱ 1,371.81 ₱ 9,546,271.62 61.87%
Actual
REINF. STEEL /
IV
STRUCTURAL CONCRETE
As Per Plan
Actual
As Per Plan
Actual
DRAINAGE & SLOPE

V
PROTECTION
As Per Plan
500(1)a1 RCPC, 610mm Ø 2.00 l.m ₱ 4,924.90 ₱ 9,849.79 0.06%
Actual
As Per Plan
500(1)a4 RCPC, 1070mm Ø 4.00 l.m ₱ 6,515.68 ₱ 26,062.71 0.17%
Actual
VI ROAD SIGNS
As Per Plan
Informative Sign,
605(3) 1.00 unit ₱ 16,717.31 ₱ 16,717.31 0.11%
Rectangle
Actual
As Per Plan
Actual
Reflectorized As Per Plan

612(1) Thermoplastic Pavement 248.82 l.m ₱ 1,116.90 ₱ 277,905.98 1.80%
Markings Actual
VII FACILITIES FOR THE

ENGINEER
Provision of Field Office As Per Plan

0.004 0.009 0.009 0.009
A.1.1(8) for the Engineer (Rental 5.00 mo. ₱ 5,667.62 ₱ 28,338.09 0.18%
Basis) Actual
Provision of
Furnitures/Fixtures, As Per Plan
0.86
A.1.1(11) Equip. and Appliances for 1.00 l.s ₱ 132,580.96 ₱ 132,580.96 0.86%
the Field Office for the Actual
Engineer
VIII OTHER GENERAL
REQUIREMENTS
As Per Plan
0.08
Actual
As Per Plan
Occupational Safety and 0.015 0.034 0.034 0.034
B-7 1.00 l.s ₱ 100,295.27 ₱ 100,295.27 0.65%
Health Program
Actual
As Per Plan
0.004 0.028 0.028 0.028
Actual
As Per Plan
Mobilization/Demobilizati 0.334
B-9 on 1.00 l.s ₱ 120,273.25 ₱ 120,273.25 0.78%
Actual
₱ 15,429,550.00 100.00%
% MONTHLY 1.497 1.352 1.699 2.331

SCHEDULE/AS PLAN
% ACCUMULATIVE 1.497 2.849 4.548 6.878
% MONTHLY
ACTUAL
% ACCUMULATIVE
Prepared by:
JESUS HIPOLITO
CONTRACTOR
ER JANUARY
17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5
T W TH F S SU M T W TH F S SU M T W TH F S SU
WK.5 WK.6 WK.7
1.138 1.138 1.138
0.025 0.025 0.025
0.222 0.222 0.222
0.078 0.078 0.078
0.956 0.956 0.956

0.009 0.009 0.009
0.034 0.034 0.034
0.028 0.028 0.028
2.490 2.490 2.490

9.368 11.858 14.348
JANUARY FEBRUARY
6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T
WK.8 WK.9 WK.10 WK.11 WK.12 WK.13
1.138 1.138
0.025 0.025 0.025 0.025 0.025 0.025
0.051 0.051 0.051 0.051 0.051
0.008 0.014 0.008
0.222 0.222 0.222 0.222 0.222 0.222
0.078 0.078 0.078 0.078 0.078 0.078
0.956 0.956 0.956 0.956 0.956 0.956
1.628 5.699 5.699 5.699 5.699 5.699
0.129 0.451 0.451 0.129
0.49 0.49 0.42
0.018 0.042
0.043 0.099 0.028
0.009 0.009 0.009 0.009 0.009 0.009
0.034 0.034 0.034 0.034 0.034 0.034
0.028 0.028 0.028 0.028 0.028 0.028
4.118 8.436 8.197 8.078 7.650 7.101

18.466 26.902 35.100 43.178 50.828 57.929
MARCH APRIL
19 20 21 22 23 24 25 26 27 28 29 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2
W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH
WK.14 WK.15 WK.16 WK.17 WK.18 WK.19 WK.20
0.025 0.025 0.011
0.036
0.222 0.222 0.222
0.078 0.078 0.078
0.956 0.956 0.956 0.956 0.956 0.956 0.546
5.699 5.699 5.699 5.699 5.699 3.256

0.11
0.2
0.36 1.44
0.009 0.009 0.009 0.009 0.009 0.009 0.005
0.034 0.034 0.034 0.034 0.034 0.034 0.020
0.028 0.028 0.028 0.028 0.028 0.028 0.016
0.446
7.087 7.050 7.036 6.726 6.726 4.953 2.472

65.016 72.066 79.102 85.828 92.554 97.507 100.00
22-30 1-31 1-31 1-29 1-31 1-2

F SSUM T WTHF SSUM T WTHF SSUM TWTHF SSUM T WTHF SSUM T WTHF SSUM TWTHF SSUM T WTHF SSUM T WTHF SSUM TWTHF SSUM T WTHF SSUM T WTHF SSUM TWTHF SSUM T WTHF SSUM T WTHF SSUM TWTHF SSUM T WTHF SSUM T WTHF SSUM TWTHF SSUM T WTH
DESCRIPTION QUANTITY UNIT UNIT COST BID AMOUNT % WT. NO. OF % WT. AS OF THIS WK.1 WK.2 WK.3 WK.4 WK.5 WK.6 WK.7 WK.8 WK.9 WK.10 WK.11 WK.12 WK.13 WK.14 WK.15 WK.16 WK.17 WK.18 WK.19 WK.20
ITEM NO. DAYS DATE
I EARTHWORKS
00
2 As Per Plan
100(3a) 9.00 each ₱ 1,303.22 ₱ 11,728.96 0.08%
300mm Ø) 00
0 Actual
00
2 As Per Plan
100(3b) Individual Removal of Tress, Small (301- 4.00 each ₱ 2,853.08 ₱ 11,412.32 0.07%
500mm Ø) 00
0 Actual
00
2 As Per Plan
100(3d) Individual Removal of Tress, Small (701- 1.00 each ₱ 7,469.28 ₱ 7,469.28 0.05%
900mm Ø) 00
0 Actual
00
2 As Per Plan
100(4) 2.00 each ₱ 15,263.56 ₱ 30,527.12 0.20%
900mm Ø)
0 Actual
00000
5 As Per Plan
00000
0 Actual
00000000000000000000000000000000000000000000000000000
53 As Per Plan
100(3a) Removal of Dilapidated Concrete 4563.00 sq.m ₱ 291.52 ₱ 1,330,191.83 8.62%
Pavement 0000000000000000000000000000000000
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
94 As Per Plan
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
40 As Per Plan
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
15 As Per Plan
0 Actual
00000000000000000000000000000000000000000000000000000000000000000000000000000000000000
86 As Per Plan
104 Embankment 1013.00 cu.m ₱ 416.51 ₱ 421,924.23 2.73%
000000000000000000
0 Actual
000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
96 As Per Plan
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0 Actual
II SUBBASE COURSE
00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
119 As Per Plan
00000000000000000000000000
0 Actual
0000000000000000000000000000000000000000000000000000000000000000000000000000
76 As Per Plan
311 PCCP 6958.88 sq.m ₱ 1,371.81 ₱ 9,546,271.62 61.87%
0000000000
0 Actual
000000000000000000
18 As Per Plan
0 Actual
00000000000000000000
20 As Per Plan
0 Actual
###
###
###
###
###
###
###
###
###
###
10 As Per Plan
500(1)a1 RCPC, 610mm Ø 2.00 l.m ₱ 4,924.90 ₱ 9,849.79 0.06%
0 Actual
000000000000
12 As Per Plan
500(1)a4 RCPC, 1070mm Ø 4.00 l.m ₱ 6,515.68 ₱ 26,062.71 0.17%
0 Actual
VI ROAD SIGNS
000000
6 As Per Plan
0 Actual
000000
6 As Per Plan
0 Actual
00000
5 As Per Plan
612(1) Reflectorized Thermoplastic Pavement 248.82 l.m ₱ 1,116.90 ₱ 277,905.98 1.80%
Markings
0 Actual

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
133 As Per Plan
A.1.1(8) 5.00 mo. ₱ 5,667.62 ₱ 28,338.09 0.18%
(Rental Basis) ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0 Actual
000
Engineer 0 Actual
00
2 As Per Plan
00
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
133 As Per Plan
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
131 As Per Plan
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0 Actual
000 0000
7 As Per Plan
000
0 Actual
₱ 15,429,550.00 100.00% 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
ACC. WEEKLY PROJECTION 1% 3% 5% 7% 9% 12% 14% 18% 27% 35% 43% 51% 58% 65% 72% 79% 86% 93% 98% 100%
WEEKLY ACTUAL PROJECTION 0.58% 1.30% 2.04% 3.51% 3.82% 3.53% 1.01%
ACC. WEEKLY ACTUAL PROJECTION 1% 2% 4% 7% 11% 14.8% 15.80%
MONTHLY ACTUAL PROJECTION 11.26% 4.53%
ACC. MONTHLY ACTUAL PROJECTION 11.26% 15.80%
ACTUAL MONTHLY EXPENSES ₱1,737,788.21 ₱699,558.43
Prepared by:
JESUS HIPOLITO
CONTRACTOR
NOVEMBER DECEMBER DECEMBER JANUARY JANUARY FEBRUAR

ITEM NO. DESCRIPTION QUANTITY UNIT UNIT COST BID AMOUNT % WT. % WT. AS OF
THIS DATE 22-30 1-15 16-31 1-15 16-31 1-15
I EARTHWORKS

0.08
Ø) Actual

0.07
Ø) Actual

0.05
Ø) Actual

0.20
900mm Ø) Actual
As Per Plan
100(1) Obstruction 1.00 l.s ₱ 66,844.82 ₱ 66,844.82 0.43%
Actual
As Per Plan
Removal of Dilapidated 0.488 2.440 2.602 2.440 0.651
100(3a) Concrete Pavement 4563.00 sq.m ₱ 291.52 ₱ 1,330,191.83 8.62%
Actual
As Per Plan
0.073 0.084 0.079 0.084 0.010
Actual
As Per Plan
0.022 0.116 0.109
Actual
As Per Plan
Pipe Culvert & Drain 0.03
103 (6) Excavation 28.00 cu.m ₱ 158.68 ₱ 4,442.94 0.03%
Actual
As Per Plan
0.094 0.753 0.706 0.753 0.424
104 Embankment 1013.00 cu.m ₱ 416.51 ₱ 421,924.23 2.73%
Actual
As Per Plan
0.134 0.178 0.167 0.178 0.167
Actual
II SUBBASE COURSE
As Per Plan
Aggregate Sub-base 1.365 2.185 2.048 2.185 2.048
200 Course 2783.00 cu.m ₱ 901.03 ₱ 2,507,572.87 16.25%
Actual
As Per Plan
4.07 13.025 12.211
311 PCCP 6958.88 sq.m ₱ 1,371.81 ₱ 9,546,271.62 61.87%
Actual
IV REINF. STEEL /
STRUCTURAL CONCRETE
As Per Plan
0.902 0.258
Actual
As Per Plan
0.84 0.56
Actual
V DRAINAGE & SLOPE

PROTECTION
As Per Plan
0.06
500(1)a1 RCPC, 610mm Ø 2.00 l.m ₱ 4,924.90 ₱ 9,849.79 0.06%
Actual
As Per Plan
0.17
500(1)a4 RCPC, 1070mm Ø 4.00 l.m ₱ 6,515.68 ₱ 26,062.71 0.17%
Actual
VI ROAD SIGNS
As Per Plan
605(3) Informative Sign, 1.00 unit ₱ 16,717.31 ₱ 16,717.31 0.11%
Rectangle
Actual
As Per Plan
Actual

Markings Actual

ENGINEER

0.012 0.02 0.022 0.02 0.022 0.02
Basis) Actual
Provision of
0.86
Engineer
OTHER GENERAL
VIII REQUIREMENTS
As Per Plan
0.08
Actual
As Per Plan
Occupational Safety and 0.044 0.073 0.078 0.073 0.078 0.073
B-7 Health Program 1.00 l.s ₱ 100,295.27 ₱ 100,295.27 0.65%
Actual
As Per Plan
0.028 0.060 0.064 0.060 0.064 0.060
Actual
As Per Plan
B-9 on 1.00 l.s ₱ 120,273.25 ₱ 120,273.25 0.78%
Actual
₱ 15,429,550.00 100.00%
% MONTHLY 2.68 4.258 5.965 9.684 19.157 15.939

SCHEDULE/AS PLAN
% ACCUMULATIVE 2.68 6.93 12.90 22.58 41.74 57.68
% MONTHLY
ACTUAL
% ACCUMULATIVE
Prepared by:
JESUS HIPOLITO
CONTRACTOR
APRIL
FEBRUARY FEBRUARY MARCH MARCH
1-15 16-29 1-15 16-31 1-2
0.010
0.109 0.044
0.424
0.167 0.156 0.089
2.048 1.912 2.048 2.185 0.273
12.211 11.397 12.211 8.955
0.258
0.56
0.11
0.2
1.08 0.72
0.02 0.0189 0.02 0.022 0.003
0.073 0.068 0.073 0.078 0.010
0.060 0.056 0.060 0.064 0.008
0.223 0.223
15.939 13.651 14.501 12.916 1.24

57.68 71.33 85.83 98.75 100.00
NOVEMBER
22 23 24 25 26 27 28 29 30 1 2 3 4 5 6 7 8 9
F S SU M T W TH F S SU M T W TH F S SU M
ITEM NO. DESCRIPTION QUANTITY UNIT UNIT COST BID AMOUNT % WT. % WT. AS OF WK.1 WK.2 WK.3
THIS DATE
I EARTHWORKS

0.04 0.04
Ø) Actual

0.035 0.035
Ø) Actual

0.025 0.025
Ø) Actual

0.1 0.1
900mm Ø) Actual
As Per Plan
100(1) Obstruction 1.00 l.s ₱ 66,844.82 ₱ 66,844.82 0.43%
Actual
As Per Plan
Removal of Dilapidated 0.651 1.138
Actual
As Per Plan
0.037
Actual
As Per Plan
Actual
As Per Plan
103 (6) 28.00 cu.m ₱ 158.68 ₱ 4,442.94 0.03%
Excavation
Actual
As Per Plan
104 Embankment 1013.00 cu.m ₱ 416.51 ₱ 421,924.23 2.73%
Actual
As Per Plan
0.056
Actual
II SUBBASE COURSE
As Per Plan
Aggregate Sub-base 0.410
200 Course 2783.00 cu.m ₱ 901.03 ₱ 2,507,572.87 16.25%
Actual
As Per Plan
311 PCCP 6958.88 sq.m ₱ 1,371.81 ₱ 9,546,271.62 61.87%
Actual
IV REINF. STEEL /
STRUCTURAL CONCRETE
As Per Plan
Actual
As Per Plan
Actual
V DRAINAGE & SLOPE

PROTECTION
As Per Plan
500(1)a1 RCPC, 610mm Ø 2.00 l.m ₱ 4,924.90 ₱ 9,849.79 0.06%
Actual
As Per Plan
500(1)a4 RCPC, 1070mm Ø 4.00 l.m ₱ 6,515.68 ₱ 26,062.71 0.17%
Actual
VI ROAD SIGNS
As Per Plan
605(3) Informative Sign, 1.00 unit ₱ 16,717.31 ₱ 16,717.31 0.11%
Rectangle
Actual
As Per Plan
Actual

Markings Actual

ENGINEER

0.004 0.009 0.009
Basis) Actual
Provision of
0.86
Engineer
VIII OTHER GENERAL
REQUIREMENTS
As Per Plan
0.08
Actual
As Per Plan
Occupational Safety and 0.015 0.034 0.034
B-7 1.00 l.s ₱ 100,295.27 ₱ 100,295.27 0.65%
Health Program
Actual
As Per Plan
0.004 0.028 0.028
Actual
As Per Plan
B-9 1.00 l.s ₱ 120,273.25 ₱ 120,273.25 0.78%
on
Actual
₱ 15,429,550.00 100.00%
% MONTHLY 1.497 1.352 1.711

SCHEDULE/AS PLAN
% ACCUMULATIVE 1.497 2.849 4.560
% MONTHLY
ACTUAL
% ACCUMULATIVE
Prepared by:
JESUS HIPOLITO
CONTRACTOR
DECEMBER JANUA
10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15
T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W
WK.4 WK.5 WK.6 WK.7 WK.8 WK.9
1.138 1.138 1.138 1.138 1.138 1.138
0.037 0.037 0.037 0.037 0.037 0.037
0.051
0.008
0.094 0.329 0.329 0.329 0.329 0.329
0.078 0.078 0.078 0.078 0.078 0.078
0.956 0.956 0.956 0.956 0.956 0.956
1.628 5.699
0.129
0.018
0.043
0.009 0.009 0.009 0.009 0.009 0.009
0.034 0.034 0.034 0.034 0.034 0.034
0.028 0.028 0.028 0.028 0.028 0.028
2.374 2.609 2.609 2.609 4.237 8.555

6.934 9.542 12.151 14.760 18.997 27.55
ANUARY FEBRUARY
16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21
TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F
WK.9 WK.10 WK.11 WK.12 WK.13 WK.14
1.138
0.037 0.037 0.037
0.051 0.051 0.051 0.051 0.051 0.036
0.008 0.014 0.008
0.329 0.329 0.329 0.329
0.078 0.078 0.078 0.078 0.078 0.078
0.956 0.956 0.956 0.956 0.956 0.956
5.699 5.699 5.699 5.699 5.699 5.699
0.129 0.451 0.451 0.129

0.49 0.49 0.42
0.018 0.042
0.043 0.099 0.028
0.009 0.009 0.009 0.009 0.009 0.009
0.034 0.034 0.034 0.034 0.034 0.034
0.028 0.028 0.028 0.028 0.028 0.028
8.555 8.316 8.197 7.732 6.854 6.840

27.552 35.868 44.066 51.798 58.652 65.492
MARCH
22 23 24 25 26 27 28 29 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29
S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU
WK.15 WK.16 WK.17 WK.18 WK.19
0.078 0.078
0.956 0.956 0.956 0.956 0.956
5.699 5.699 5.699 5.699 3.256

0.11
0.2
0.36
0.009 0.009 0.009 0.009 0.009
0.034 0.034 0.034 0.034 0.034
0.028 0.028 0.028 0.028 0.028
6.804 6.804 6.726 6.726 4.953

72.296 79.099 85.825 92.551 97.504
APRIL
30 31 1 2
M T W TH
WK.20
0.546
1.44
0.005
0.020
0.016
0.446
2.472
100.00
NOVEMBER DECEMBER JANUARY FEBRUARY

22-30 1-31 1-31 1-29
F SSUM TWTHF SSUM TWTHF SSUM TWTHF SSUM TWTHF SSUM TWTHF SSUM TWTHF SSUM TWTHF SSUM TWTHF SSUM TWTHF SSUM TWTHF SSUM TWTHF SSUM TWTHF SSUM TWTHF S
DESCRIPTION QUANTITY UNIT UNIT COST BID AMOUNT % WT. NO. OF % WT. AS OF THIS WK.1 WK.2 WK.3 WK.4 WK.5 WK.6 WK.7 WK.8 WK.9 WK.10 WK.11 WK.12 WK.13 WK.14
ITEM NO. DAYS DATE
I EARTHWORKS
00
2 As Per Plan
100(3a) Individual Removal of Tress, Small (150- 9.00 each ₱ 1,303.22 ₱ 11,728.96 0.08%
300mm Ø) 00
0 Actual
00
2 As Per Plan
100(3b) 4.00 each ₱ 2,853.08 ₱ 11,412.32 0.07%
500mm Ø) 00
0 Actual
00
2 As Per Plan
900mm Ø) 00
0 Actual
00
2 As Per Plan
100(4) Individual Removal of Tress, Large (Above 2.00 each ₱ 15,263.56 ₱ 30,527.12 0.20%
900mm Ø)
0 Actual
00000
5 As Per Plan
00000
0 Actual
00000000000000000000000000000000000000000000000000000
53 As Per Plan
Pavement 000000000000000000000000000 000000
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
63 As Per Plan
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
40 As Per Plan
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
15 As Per Plan
0 Actual
0000000000000000000000000000000000000000000000000000000000
58 As Per Plan
104 Embankment 1013.00 cu.m ₱ 416.51 ₱ 421,924.23 2.73%
00000000000 000000
0 Actual
000000000000000000000000000000000000000000000000000000000000000000000000000000000
96 As Per Plan
000000000000000000000 000000
0 Actual
II SUBBASE COURSE
0000000000000000000000000000000000000000000000000000000000000000000000000000000
119 As Per Plan
0000000000000000000 000000
0 Actual
0000000000000000000000000000000000000000000
76 As Per Plan
311 PCCP 6958.88 sq.m ₱ 1,371.81 ₱ 9,546,271.62 61.87%
0000000000
0 Actual
000000000000000000
18 As Per Plan
0 Actual
00000000000000000000
20 As Per Plan
0 Actual
###
###
###
###
###
###
###
###
###
###
10 As Per Plan
500(1)a1 RCPC, 610mm Ø 2.00 l.m ₱ 4,924.90 ₱ 9,849.79 0.06%
0 Actual
000000000000
12 As Per Plan
500(1)a4 RCPC, 1070mm Ø 4.00 l.m ₱ 6,515.68 ₱ 26,062.71 0.17%
0 Actual
VI ROAD SIGNS
6 As Per Plan
0 Actual
6 As Per Plan
0 Actual
5 As Per Plan
Markings
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
133 As Per Plan
A.1.1(8) Provision of Field Office for the Engineer 5.00 mo. ₱ 5,667.62 ₱ 28,338.09 0.18%
(Rental Basis) ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
0 Actual
000
Engineer 0 Actual
00
2 As Per Plan
00
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
133 As Per Plan
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
131 As Per Plan
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### ###
###
###
###
###
###
0 Actual
000
7 As Per Plan
000
0 Actual
₱ 15,429,550.00 100.00% 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
WEEKLY PROJECTION 1.50% 1.35% 1.71% 2.37% 2.61% 2.61% 2.61% 4.24% 8.56% 8.32% 8.20% 7.73% 6.86% 6.84%
ACC. WEEKLY PROJECTION 1% 3% 5% 7% 10% 12% 15% 19% 28% 36% 44% 52% 59% 66%
MONTHLY PROJECTION 9.55% 18.02% 31.11%
ACC. MONTHLY PROJECTION 9.55% 27.57% 58.68%
PROJECTED MONTHLY EXPENSES ₱1,473,120.99 ₱2,780,167.98 ₱4,800,060.51
WEEKLY ACTUAL PROJECTION 0.58% 1.32% 2.11% 3.63% 3.96% 3.14% 1.05%
ACC. WEEKLY ACTUAL PROJECTION 1% 2% 4% 8% 12% 14.7% 15.80%
ACTUAL MONTHLY EXPENSES ₱1,790,900.64 ₱646,446.00
Prepared by:
JESUS HIPOLITO
CONTRACTOR
FEBRUARY MARCH APRIL
1-29 1-31 1-2

SUM TWTHF SSUM TWTHF SSUM TWTHF SSUM TWTHF SSUM TWTHF SSUM TWTH
WK.14 WK.15 WK.16 WK.17 WK.18 WK.19 WK.20
000000000000000
0000000000000000000000000000000000000000
000000000000000000000000000000000
000000
000000
00000
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0000
0000000000000000000000000000000000000000
0000000000000000000000000000000000000000
6.84% 6.80% 6.80% 6.73% 6.73% 4.95% 2.47%
66% 72% 79% 86% 93% 98% 100%
27.18% 14.15%
85.85% 100.00%
₱4,193,118.62 ₱2,183,081.90
NOVEMBER DECEMBER
22 23 24 25 26 27 28 29 30 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23
F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M
ITEM NO. DESCRIPTION QUANTITY UNIT UNIT COST BID AMOUNT % WT. % WT. AS OF WK.1 WK.2 WK.3 WK.4 WK.5
THIS DATE
I EARTHWORKS

0.04 0.04
Ø) Actual
0.04 0.04

0.035 0.035
Ø) Actual
0.035 0.035

0.025 0.025
Ø) Actual
0.025 0.025

0.1 0.1
900mm Ø) Actual
0.1 0.1
As Per Plan
0.43
100(1) Removal of Structure and
Obstruction 1.00 l.s ₱ 66,844.82 ₱ 66,844.82 0.43%
Actual
0.43
As Per Plan
Removal of Dilapidated 0.651 1.138 1.138 1.138
Actual
0.734 1.284 1.284 1.284
As Per Plan
0.037 0.037 0.037
Actual
0.048 0.048 0.048
As Per Plan
Actual
As Per Plan
103 (6) Pipe Culvert & Drain 28.00 cu.m ₱ 158.68 ₱ 4,442.94 0.03%
Excavation
Actual
As Per Plan
0.094 0.329
104 Embankment 1013.00 cu.m ₱ 416.51 ₱ 421,924.23 2.73%
Actual
0.141 0.492
As Per Plan
0.056 0.078 0.078
Actual
0.104 0.146 0.146
II SUBBASE COURSE
As Per Plan
Aggregate Sub-base 0.410 0.956 0.956
200 Course 2783.00 cu.m ₱ 901.03 ₱ 2,507,572.87 16.25%
Actual
0.862 2.010 2.010
As Per Plan
311 PCCP 6958.88 sq.m ₱ 1,371.81 ₱ 9,546,271.62 61.87%
Actual
3.75 2.5
IV REINF. STEEL /
STRUCTURAL CONCRETE
As Per Plan
Actual
As Per Plan
Actual
V DRAINAGE & SLOPE

PROTECTION
As Per Plan
500(1)a1 RCPC, 610mm Ø 2.00 l.m ₱ 4,924.90 ₱ 9,849.79 0.06%
Actual
As Per Plan
500(1)a4 RCPC, 1070mm Ø 4.00 l.m ₱ 6,515.68 ₱ 26,062.71 0.17%
Actual
VI ROAD SIGNS
As Per Plan
Informative Sign,
605(3) Rectangle 1.00 unit ₱ 16,717.31 ₱ 16,717.31 0.11%
Actual
As Per Plan
Actual

Markings Actual
FACILITIES FOR THE

VII ENGINEER

0.004 0.009 0.009 0.009 0.009
Basis) Actual
0.004 0.010 0.010 0.010 0.010
Provision of
0.86
Engineer
OTHER GENERAL
VIII REQUIREMENTS
As Per Plan
0.08
Actual
0.08
As Per Plan
Occupational Safety and 0.015 0.034 0.034 0.034 0.034
B-7 1.00 l.s ₱ 100,295.27 ₱ 100,295.27 0.65%
Health Program
Actual
0.015 0.035 0.035 0.035 0.035
As Per Plan
0.004 0.028 0.028 0.028 0.028
Actual
0.005 0.032 0.032 0.032 0.032
As Per Plan
B-9 on 1.00 l.s ₱ 120,273.25 ₱ 120,273.25 0.78%
Actual
0.39
₱ 15,429,550.00 100.00%
% MONTHLY 1.497 1.352 1.711 2.374 2.609

SCHEDULE/AS PLAN
% ACCUMULATIVE 1.497 2.849 4.560 6.934 9.542
% MONTHLY 0.696 1.440 2.374 7.455 6.557
ACTUAL
% ACCUMULATIVE 0.696 2.136 4.510 11.965 18.522
Prepared by:
JESUS HIPOLITO
CONTRACTOR
JANUARY
24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13
T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH
WK.6 WK.7 WK.8 WK.9 WK.10 WK.11 WK.12 WK.13
1.138 1.138 1.138 1.138
1.100 1.100 1.284 0.550
0.037 0.037 0.037 0.037 0.037 0.037
0.041 0.041 0.048 0.020
0.051 0.051 0.051 0.051 0.051
0.008 0.014 0.008
0.329 0.329 0.329 0.329 0.329 0.329 0.329
0.422 0.422 0.492 0.211
0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078
0.125 0.125 0.146 0.063
0.956 0.956 0.956 0.956 0.956 0.956 0.956 0.956
1.723 1.723 2.010 0.862
1.628 5.699 5.699 5.699 5.699 5.699
2.5 4.375 1.875
0.129 0.451 0.451 0.129
0.49 0.49 0.42
0.018 0.042
0.043 0.099 0.028
0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009
0.008 0.008 0.010 0.004
0.687
0.034 0.034 0.034 0.034 0.034 0.034 0.034 0.034
0.030 0.030 0.035 0.015
0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.028
0.027 0.027 0.032 0.014
2.609 2.609 4.237 8.555 8.316 8.197 7.732 6.854

12.151 14.760 18.997 27.552 35.868 44.066 51.798 58.652
4.164 5.977 8.432 3.614 0.000 0.000 0.000 0.000
22.686 28.663 37.095 40.709 40.709 40.709 40.709 40.709
14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2
F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH
3 WK.14 WK.15 WK.16 WK.17 WK.18 WK.19 WK.20
0.036
0.078 0.078 0.078
0.956 0.956 0.956 0.956 0.956 0.956 0.546
5.699 5.699 5.699 5.699 5.699 3.256
0.11
0.2
0.36 1.44
0.009 0.009 0.009 0.009 0.009 0.009 0.005
0.034 0.034 0.034 0.034 0.034 0.034 0.020
0.028 0.028 0.028 0.028 0.028 0.028 0.016
0.446
6.840 6.804 6.804 6.726 6.726 4.953 2.472

2 65.492 72.296 79.099 85.825 92.551 97.504 100.00
0.000 0.000 0.000 0.000 0.000 0.000 0.000
9 40.709 40.709 40.709 40.709 40.709 40.709 40.709
22-30 1-31 1-31 1-29 1-31 1-2

ITEM NO. DAYS DATE
I EARTHWORKS
00
2 As Per Plan
100(3a) 9.00 each ₱ 1,303.22 ₱ 11,728.96 0.08%
300mm Ø) 00
0 Actual
00
2 As Per Plan
100(3b) Individual Removal of Tress, Small (301- 4.00 each ₱ 2,853.08 ₱ 11,412.32 0.07%
500mm Ø) 00
0 Actual
00
2 As Per Plan
900mm Ø) 00
0 Actual
00
2 As Per Plan
100(4) 2.00 each ₱ 15,263.56 ₱ 30,527.12 0.20%
900mm Ø) 00
0 Actual
00000
5 As Per Plan
00000
0 Actual
00000000000000000000000000000000000000000000000000000
53 As Per Plan
Pavement 000000000000000000000000000 000000 00000000000000
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
63 As Per Plan
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
######
###
###
###
###
### ###
###
###
###
###
###
###
###
###
###
###
###
###
###
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
40 As Per Plan
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
15 As Per Plan
0 Actual
0000000000000000000000000000000000000000000000000000000000
58 As Per Plan
104 Embankment 1013.00 cu.m ₱ 416.51 ₱ 421,924.23 2.73%
00000000000 000000 00000000000000
0 Actual
000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
96 As Per Plan
000000000000000000000 000000 00000000000000
0 Actual
II SUBBASE COURSE
00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
119 As Per Plan
0000000000000000000 000000 00000000000000
0 Actual
0000000000000000000000000000000000000000000000000000000000000000000000000000
76 As Per Plan
311 PCCP 6958.88 sq.m ₱ 1,371.81 ₱ 9,546,271.62 61.87%
0000000000 00000000000000
0 Actual
000000000000000000
18 As Per Plan
0 Actual
00000000000000000000
20 As Per Plan
0 Actual
###
###
###
###
###
###
###
###
###
###
10 As Per Plan
500(1)a1 RCPC, 610mm Ø 2.00 l.m ₱ 4,924.90 ₱ 9,849.79 0.06%
0 Actual
000000000000
12 As Per Plan
500(1)a4 RCPC, 1070mm Ø 4.00 l.m ₱ 6,515.68 ₱ 26,062.71 0.17%
0 Actual
VI ROAD SIGNS
000000
6 As Per Plan
0 Actual
000000
6 As Per Plan
0 Actual
00000
5 As Per Plan
Markings
0 Actual

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
133 As Per Plan
A.1.1(8) 5.00 mo. ₱ 5,667.62 ₱ 28,338.09 0.18%
(Rental Basis) ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
######
###
###
###
###
### ###
###
###
###
###
###
###
###
###
###
###
###
###
###
0 Actual
000
Engineer 00
0 Actual
00 ###
2 As Per Plan
00
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
133 As Per Plan
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
######
###
###
###
###
### 00000000000000
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
131 As Per Plan
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
######
###
###
###
###
### 00000000000000
0 Actual
000 0000
7 As Per Plan
000
0 Actual
₱ 15,429,550.00 100.00% 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
ACC. WEEKLY PROJECTION 1% 3% 5% 7% 10% 12% 15% 19% 27.568% 36% 44% 52% 59% 66% 72% 79% 86% 93% 98% 100%
WEEKLY ACTUAL PROJECTION 0.58% 1.32% 2.11% 3.63% 3.96% 3.14% 8.80% 12.01% 5.15%
ACC. WEEKLY ACTUAL PROJECTION 1% 2% 4% 8% 12% 14.7% 23.55% 35.6% 40.709%
ACTUAL MONTHLY EXPENSES ₱1,790,900.64 ₱4,490,314.90
Prepared by:
JESUS HIPOLITO
CONTRACTOR
NOVEMBER DECEMBER
22 23 24 25 26 27 28 29 30 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22
F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU
ITEM NO. DESCRIPTION QUANTITY UNIT UNIT COST BID AMOUNT % WT. NO. OF % WT. AS OF WK.1 WK.2 WK.3 WK.4 WK.5
DAYS THIS DATE
I EARTHWORKS
Individual Removal of 2 As Per Plan

0.04 0.04
Ø) 0 Actual
0.04 0.04

0.035 0.035
Ø) 0 Actual
0.035 0.035

0.025 0.025
Ø) 0 Actual
0.025 0.025

0.1 0.1
900mm Ø) 0 Actual
0.1 0.1
5 As Per Plan
0.43
Obstruction 1.00 l.s ₱ 66,844.82 ₱ 66,844.82 0.43%
0 Actual
0.43
53 As Per Plan
Removal of Dilapidated 0.651 1.138 1.138 1.138
0 Actual
0.734 1.284 1.284 1.284
63 As Per Plan
0.037 0.037 0.037
0 Actual
0.048 0.048 0.048
40 As Per Plan
0 Actual
15 As Per Plan
103 (6) Pipe Culvert & Drain 28.00 cu.m ₱ 158.68 ₱ 4,442.94 0.03%
Excavation
0 Actual
58 As Per Plan
0.094 0.329
104 Embankment 1013.00 cu.m ₱ 416.51 ₱ 421,924.23 2.73%
0 Actual
0.141 0.492
96 As Per Plan
0.056 0.078 0.078
0 Actual
0.104 0.146 0.146
II SUBBASE COURSE
119 As Per Plan
Aggregate Sub-base 0.410 0.956 0.956
200 Course 2783.00 cu.m ₱ 901.03 ₱ 2,507,572.87 16.25%
0 Actual
0.862 2.010 2.010
76 As Per Plan
311 PCCP 6958.88 sq.m ₱ 1,371.81 ₱ 9,546,271.62 61.87%
0 Actual
3.75 2.5
IV REINF. STEEL /
STRUCTURAL CONCRETE
18 As Per Plan
0 Actual
20 As Per Plan
0 Actual
V DRAINAGE & SLOPE

PROTECTION
10 As Per Plan
500(1)a1 RCPC, 610mm Ø 2.00 l.m ₱ 4,924.90 ₱ 9,849.79 0.06%
0 Actual
12 As Per Plan
500(1)a4 RCPC, 1070mm Ø 4.00 l.m ₱ 6,515.68 ₱ 26,062.71 0.17%
0 Actual
VI ROAD SIGNS
6 As Per Plan
Informative Sign,
605(3) Rectangle 1.00 unit ₱ 16,717.31 ₱ 16,717.31 0.11%
0 Actual
6 As Per Plan
0 Actual
Reflectorized 5 As Per Plan

Markings 0 Actual
FACILITIES FOR THE

VII ENGINEER
Provision of Field Office 133 As Per Plan

0.004 0.009 0.009 0.009 0.009
Basis) 0 Actual
0.004 0.010 0.010 0.010 0.010
Provision of
Furnitures/Fixtures, 3 As Per Plan
0.86
the Field Office for the 0 Actual
Engineer
OTHER GENERAL
VIII REQUIREMENTS
2 As Per Plan
0.08
0 Actual
0.08
133 As Per Plan
Occupational Safety and 0.015 0.034 0.034 0.034 0.034
B-7 1.00 l.s ₱ 100,295.27 ₱ 100,295.27 0.65%
Health Program
0 Actual
0.015 0.035 0.035 0.035 0.035
131 As Per Plan
0.004 0.028 0.028 0.028 0.028
0 Actual
0.005 0.032 0.032 0.032 0.032
7 As Per Plan
B-9 on 1.00 l.s ₱ 120,273.25 ₱ 120,273.25 0.78%
0 Actual
0.39
₱ 15,429,550.00 100.00%
WEEKLY PROJECTION 1.497 1.352 1.711 2.374 2.609

ACC. WEEKLY PROJECTION 1.497 2.849 4.560 6.934 9.542
AS PLAN MONTHLY PROJECTION 9.542
ACC. MONTHLY PROJECTION 9.542
PROJECTED MONTHLY EXPENSES ₱1,472,355.55
WEEKLY ACTUAL PROJECTION 0.696 1.440 2.374 7.455 6.557
ACC. WEEKLY ACTUAL PROJECTION 0.696 2.136 4.510 11.965 18.522
ACTUAL MONTHLY ACTUAL PROJECTION 18.522
ACC. MONTHLY ACTUAL PROJECTION 18.522
ACTUAL MONTHLY EXPENSES ₱2,857,847.21
Prepared by:
JESUS HIPOLITO
CONTRACTOR
JANUARY
23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12
M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W
WK.6 WK.7 WK.8 WK.9 WK.10 WK.11 WK.12 WK.
1.138 1.138 1.138 1.138
1.100 1.100 1.284 0.550
0.037 0.037 0.037 0.037 0.037 0.037
0.041 0.041 0.048 0.029 0.014 0.010
0.051 0.051 0.051 0.051 0.05
0.008 0.014 0.008
0.329 0.329 0.329 0.329 0.329 0.329 0.329
0.422 0.422 0.492 0.280 0.122 0.087
0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.07
0.125 0.125 0.146 0.091 0.049 0.035
0.956 0.956 0.956 0.956 0.956 0.956 0.956 0.95
1.723 1.723 2.010 1.112 0.438 0.313
1.628 5.699 5.699 5.699 5.699 5.69
2.5 4.375 4.083 3.863 2.759
0.129 0.451 0.451 0.129
0.49 0.49 0.42
0.018 0.042
0.024 0.04
0.043 0.099 0.028
0.063 0.106
0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.00
0.008 0.008 0.010 0.010 0.010 0.007
0.687
0.034 0.034 0.034 0.034 0.034 0.034 0.034 0.03
0.030 0.030 0.035 0.034 0.034 0.024
0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.02
0.027 0.027 0.032 0.030 0.028 0.020
2.609 2.609 4.237 8.555 8.316 8.197 7.732 6.85

12.151 14.760 18.997 27.552 35.868 44.066 51.798 58.6
18.010 31.100
27.552 58.652
13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2
TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH
0.051 0.036
0.078 0.078 0.078 0.078
0.956 0.956 0.956 0.956 0.956 0.956 0.956 0.546
5.699 5.699 5.699 5.699 5.699 5.699 3.256
0.11
0.2
0.36 1.44
0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.005
0.034 0.034 0.034 0.034 0.034 0.034 0.034 0.020
0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.016
0.446
6.854 6.840 6.804 6.804 6.726 6.726 4.953 2.496

58.652 65.492 72.296 79.099 85.825 92.551 97.504 100.000
27.173 14.175
85.825 100.000
₱4,192,660.82 ₱2,187,114.03
Period Covered: January 16-31, 2020
22-30 1-31 1-31 1-29 1-31 1-2

ITEM NO. DAYS DATE
I EARTHWORKS
00
2 As Per Plan
100(3a) 9.00 each ₱ 1,303.22 ₱ 11,728.96 0.08%
300mm Ø) 00
0 Actual
00
2 As Per Plan
100(3b) 4.00 each ₱ 2,853.08 ₱ 11,412.32 0.07%
500mm Ø) 00
0 Actual
00
2 As Per Plan
900mm Ø) 00
0 Actual
00
2 As Per Plan
100(4) 2.00 each ₱ 15,263.56 ₱ 30,527.12 0.20%
900mm Ø) 00
0 Actual
00000
5 As Per Plan
00000
0 Actual
00000000000000000000000000000000000000000000000000000
53 As Per Plan
Pavement 000000000000000000000000000 000000 00000000000000
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
63 As Per Plan
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
######
###
###
###
###
### ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
40 As Per Plan
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
15 As Per Plan
0 Actual
0000000000000000000000000000000000000000000000000000000000
58 As Per Plan
104 Embankment 1013.00 cu.m ₱ 416.51 ₱ 421,924.23 2.73%
00000000000 000000 000000000000000000000000000000
0 Actual
000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
96 As Per Plan
000000000000000000000 000000 0 0 0 0 0 0 0 0 0 0 0 0 0 ###
0 ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0 Actual
II SUBBASE COURSE
00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
119 As Per Plan
0000000000000000000 000000 000000000000000000000000000000
0 Actual
0000000000000000000000000000000000000000000000000000000000000000000000000000
76 As Per Plan
311 PCCP 6958.88 sq.m ₱ 1,371.81 ₱ 9,546,271.62 61.87%
0000000000 000000000000000000000000000000
0 Actual
000000000000000000
18 As Per Plan
0 Actual
00000000000000000000
20 As Per Plan
0 Actual
###
###
###
###
###
###
###
###
###
###
10 As Per Plan
500(1)a1 RCPC, 610mm Ø 2.00 l.m ₱ 4,924.90 ₱ 9,849.79 0.06%
###
###
###
###
###
###
###
###
0 Actual
000000000000
12 As Per Plan
500(1)a4 RCPC, 1070mm Ø 4.00 l.m ₱ 6,515.68 ₱ 26,062.71 0.17%
00000000
0 Actual
VI ROAD SIGNS
000000
6 As Per Plan
0 Actual
000000
6 As Per Plan
0 Actual
00000
5 As Per Plan
Markings
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
133 As Per Plan
A.1.1(8) 5.00 mo. ₱ 5,667.62 ₱ 28,338.09 0.18%
(Rental Basis) ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
######
###
###
###
###
### ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0 Actual
000
Engineer 00
0 Actual
00 ###
2 As Per Plan
00
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
133 As Per Plan
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
######
###
###
###
###
### 0 0 0 0 0 0 0 0 0 0 0 0 0 ###
0 ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0 Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
131 As Per Plan
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
######
###
###
###
###
### 0 0 0 0 0 0 0 0 0 0 0 0 0 ###
0 ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0 Actual
000 0000
7 As Per Plan
000
0 Actual
₱ 15,429,550.00 100.00% 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
ACC. WEEKLY PROJECTION 1% 3% 5% 7% 10% 12% 15% 19% 27.57% 36% 44% 52% 59% 66% 72% 79% 86% 93% 97.53% 100%
WEEKLY ACTUAL PROJECTION 0.58% 1.32% 2.11% 3.63% 3.96% 3.14% 8.80% 12.01% 7.84% 4.70% 3.26%
ACC. WEEKLY ACTUAL PROJECTION 1% 2% 4% 8% 12% 14.7% 23.55% 35.6% 43.401% 48.10% 51.359%
MONTHLY ACTUAL PROJECTION 11.61% 31.79% 7.96%
ACC. MONTHLY ACTUAL PROJECTION 11.61% 43.401% 51.359%
ACTUAL MONTHLY EXPENSES ₱1,790,900.64 ₱4,905,620.52
Prepared by:
JESUS HIPOLITO
CONTRACTOR
Project: Rehabilitation of Paniqui - Moncada Via Ventinilla Provincial R
ITEM NO. DESCRIPTION QUANTITY UNIT
I EARTHWORKS
Individual Removal of
100(3a) Tress, Small (150-300mm 9.00 each
Ø)
100(3b) Tress, Small (301-500mm 4.00 each
Ø)
100(3d) Tress, Small (701-900mm 1.00 each
Ø)
100(4) Tress, Large (Above 2.00 each
900mm Ø)
900mm Ø)

Obstruction 1.00 l.s
Removal of Dilapidated
100(3a) Concrete Pavement 4563.00 sq.m
102 Roadway Excavation 599.00 cu.m
103(1) Structure Excavation 156.00 cu.m
103 (6) Pipe Culvert & Drain 28.00 cu.m

Excavation
104 Embankment 1013.00 cu.m
105(1b) Subgrade Preparation 9240.00 sq.m

II SUBBASE COURSE
200 Aggregate Sub-base 2783.00 cu.m

Course
311 PCCP 6958.88 sq.m
IV REINF. STEEL /
STRUCTURAL CONCRETE
404 Reinforcing Steel 2122.00 kgs.
405 Structural Concrete 19.26 cu.m
V DRAINAGE & SLOPE

PROTECTION
500(1)a1 RCPC, 610mm Ø 2.00 l.m
500(1)a4 RCPC, 1070mm Ø 4.00 l.m
VI ROAD SIGNS
Informative Sign,
605(3) Rectangle 1.00 unit
605 Warning Sign, Diamond 4.00 unit
Reflectorized
612(1) Thermoplastic Pavement 248.82 l.m
Markings

ENGINEER
Provision of Field Office

A.1.1(8) for the Engineer (Rental 5.00 mo.
Basis)
Basis)
Provision of
Furnitures/Fixtures,
A.1.1(11) Equip. and Appliances for 1.00 l.s
the Field Office for the
Engineer
VIII OTHER GENERAL
REQUIREMENTS
B-5 Project Billboard 2.00 unit
B-7 Occupational Safety and 1.00 l.s

Health Program
B-8 Traffic Management 1.00 l.s
B-9 Mobilization/Demobilizati 1.00 l.s

on
SCHEDULE/AS PLAN
SCHEDULE/AS PLAN
ACTUAL
Prepared by:
JESUS HIPOLITO
CONTRACTOR
ntinilla Provincial Road
UNIT COST BID AMOUNT % WT. NO. OF DAYS
₱ 1,303.22 ₱ 11,728.96 0.08%

0
₱ 2,853.08 ₱ 11,412.32 0.07%

0
₱ 7,469.28 ₱ 7,469.28 0.05%

0
₱ 15,263.56 ₱ 30,527.12 0.20%

0
₱ 15,263.56 ₱ 30,527.12 0.20%
0
₱ 66,844.82 ₱ 66,844.82 0.43%

0
53
₱ 291.52 ₱ 1,330,191.83 8.62%

0
63
₱ 83.95 ₱ 50,285.97 0.33%

0
40
₱ 288.17 ₱ 44,954.55 0.29%

0
15
₱ 158.68 ₱ 4,442.94 0.03%

0
58
₱ 416.51 ₱ 421,924.23 2.73%

0
96
₱ 17.87 ₱ 165,127.03 1.07%

96
₱ 17.87 ₱ 165,127.03 1.07%

0
119
₱ 901.03 ₱ 2,507,572.87 16.25%

0
76
₱ 1,371.81 ₱ 9,546,271.62 61.87%

0
18
₱ 84.38 ₱ 179,045.11 1.16%

0
20
₱ 11,228.50 ₱ 216,260.94 1.40%

0
10
₱ 4,924.90 ₱ 9,849.79 0.06%

0
12
₱ 6,515.68 ₱ 26,062.71 0.17%

0
₱ 16,717.31 ₱ 16,717.31 0.11%

0
₱ 7,562.51 ₱ 30,250.05 0.20%

0
₱ 1,116.90 ₱ 277,905.98 1.80%

0
133
₱ 5,667.62 ₱ 28,338.09 0.18%

0
₱ 5,667.62 ₱ 28,338.09 0.18%
0
₱ 132,580.96 ₱ 132,580.96 0.86%

0
₱ 6,296.84 ₱ 12,593.67 0.08%

0
133
₱ 100,295.27 ₱ 100,295.27 0.65%

0
131
₱ 80,623.33 ₱ 80,623.33 0.52%

0
₱ 120,273.25 ₱ 120,273.25 0.78%

0
₱ 15,429,550.00 100.00%
WEEKLY PROJECTION
ACC. WEEKLY PROJECTION
MONTHLY PROJECTION
ACC. MONTHLY PROJECTION
PROJECTED MONTHLY EXPENSES
ACTUAL MONTHLY EXPENSES
RPORATION
NOVEMBER
22 23 24 25 26 27 28
F S SU M T W TH
% WT. AS OF WK.1 WK.2
THIS DATE
As Per Plan
0.04 0.04
Actual
0.04 0.04
As Per Plan
0.035 0.035
Actual
0.035 0.035
As Per Plan
0.025 0.025
Actual
0.025 0.025
As Per Plan
0.1 0.1
Actual
Actual
0.1 0.1
As Per Plan
0.43
Actual
As Per Plan
0.651
Actual
0.976
As Per Plan
Actual
0.021
As Per Plan
Actual
As Per Plan
Actual
As Per Plan
Actual
0.15
As Per Plan
As Per Plan
Actual
As Per Plan
Actual
0.546
As Per Plan
Actual
As Per Plan
Actual
As Per Plan
Actual
As Per Plan
Actual
As Per Plan
Actual
As Per Plan
Actual
As Per Plan
Actual
As Per Plan
Actual
As Per Plan
0.004 0.009
Actual
Actual
0.004 0.010
As Per Plan
0.86
Actual
As Per Plan
0.08
Actual
0.08
As Per Plan
0.015 0.034
Actual
0.015 0.035
As Per Plan
0.004 0.028
Actual
0.005 0.032
As Per Plan
0.334
Actual
0.39
1.497 1.352
1.497 2.849
0.696 1.970
ON 0.696 2.665
N
ON
29 30 1 2 3 4 5 6 7 8
WK.2 WK.3
0.04
0.04
0.035
0.035
0.025
0.025
0.1
0.1
0.43
0.651 1.138
0.976 1.284
0.037
0.021 0.048
0.15
0.056
0.104
0.410
0.546 0.862
0.009 0.009
0.010 0.010
0.034 0.034
0.035 0.035
0.028 0.028
0.032 0.032
1.352 1.711
2.849 4.560
9.542
9.542
1.970 2.374
2.665 5.039
19.051
19.051
DECEMBER
9 10 11 12 13 14 15 16 17 18
WK.4 WK.5
1.138 1.138
1.284 1.284
0.037 0.037
0.048 0.048
0.094 0.329
0.141 0.492
0.078 0.078
0.146 0.146
0.956 0.956
2.010 2.010
3.75 2.5
0.009 0.009
0.010 0.010
0.034 0.034
0.035 0.035
0.028 0.028
0.032 0.032
2.374 2.609
6.934 9.542
7.455 6.557
12.495 19.051
1
1
19 20 21 22 23 24 25 26 27 28
WK.5 WK.6
1.138 1.138
1.284 1.100
0.037 0.037
0.048 0.041
0.329 0.329
0.492 0.422
0.078 0.078
0.146 0.125
0.956 0.956
2.010 1.723
2.5
0.009 0.009
0.010 0.008
0.687
0.034 0.034
0.035 0.030
0.028 0.028
0.032 0.027
2.609 2.609
9.542 12.151
6.557 4.164
19.051 23.216
29 30 31 1 2 3 4 5 6 7
WK.7 W
1.138 1
1.100 1
0.037 0
0.041 0
0.329 0
0.422 0
0.078 0
0.125 0
0.956 0
1.723 2
2.5 4
0.009 0
0.008 0
0.034 0
0.030 0
0.028 0
0.027 0
2.609 4
14.760 1
18.010
27.552
5.977 8
29.193 3
24.878
43.930
JANUARY
8 9 10 11 12 13 14 15 16 17
WK.8 WK.9
1.138 1.138
1.284 0.550
0.037 0.037
0.048 0.029
0.051
0.008
0.329 0.329
0.492 0.280
0.078 0.078
0.146 0.091
0.956 0.956
2.010 1.112
1.628 5.699
4.375 4.083
0.129
0.018
0.024
0.043
0.063
0.009 0.009
0.010 0.010
0.034 0.034
0.035 0.034
0.028 0.028
0.032 0.030
4.237 8.555
18.997 27.552
8.432 6.305
37.625 43.930
RY
18 19 20 21 22 23 24 25 26 27
WK.10
0.037
0.014
0.051
0.014
0.329
0.122
0.078
0.049
0.956
0.438
5.699
3.863
0.451
0.49
0.042
0.04
0.099
0.106
0.009
0.010
0.034
0.034
0.028
0.028
8.316
2 35.868
4.703
0 48.633
28 29 30 31 1 2 3 4 5 6
WK.11 WK.12
0.037
0.010
0.051 0.051
0.008
0.329 0.329
0.087
0.078 0.078
0.035
0.956 0.956
0.313
5.699 5.699
2.759
0.451 0.129
0.49 0.42
0.028
0.009 0.009
0.007
0.034 0.034
0.024
0.028 0.028
0.020
8.197 7.732
44.066 51.798
31.100
58.652
3.255
51.888
7.958
51.888
FEBRUARY
7 8 9 10 11 12 13 14 15 16
WK.12 WK.13
0.051 0.051
0.329
0.078 0.078
0.956 0.956
5.699 5.699
0.129
0.42
0.009 0.009
0.034 0.034
0.028 0.028
7.732 6.854
51.798 58.652
RY
17 18 19 20 21 22 23 24 25 26
WK.14 WK.15
0.036
0.078 0.078
0.956 0.956
5.699 5.699
0.009 0.009
0.034 0.034
0.028 0.028
6.840 6.804
65.492 72.296
27 28 29 1 2 3 4 5 6 7
WK.15 WK.16
0.078 0.078
0.956 0.956
5.699 5.699
0.009 0.009
0.034 0.034
0.028 0.028
6.804 6.804
72.296 79.099
27.173
85.825
MARCH
8 9 10 11 12 13 14 15 16 17
WK.17 W
0.956 0
5.699 5
0.009 0
0.034 0
0.028 0
6.726 6
85.825 9
H
18 19 20 21 22 23 24 25 26 27
WK.18 WK.19
0.956 0.956
5.699 3.256
0.11
0.2
0.36
0.009 0.009
0.034 0.034
0.028 0.028
6.726 4.953
92.551 97.504
14.175
100.000
APRIL
28 29 30 31 1 2
S SU M T W TH
9 WK.20
0.08
0.08
0.07
0.07
0.05
0.05
0.2
0.20
0.43
0.00
8.62
8.86
0.33
0.347
0.29
0.00
0.03
0.00
2.73
2.608
1.07
0.968
0.546 16.25
12.75
61.87
23.83
1.16
0.00
1.4
0.00
0.06
0.064
0.170
0.17
0.11
0.00
0.2
0.00
1.44 1.8
0.00
0.005 0.18
0.097
0.86
0.687
0.08
0.08
0.020 0.65
0.342
0.016 0.52
0.296
0.446 0.78
0.39
2.496
4 100.000
99.98
51.888
TOTAL PLAN
TOTAL ACTUAL
Period Covered: November 22 - January 31, 2020
NOVEMBER DECEMBER
22-30 1-31
F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T
ITEM NO. OF % WT. AS OF
DESCRIPTION QUANTITY UNIT UNIT COST BID AMOUNT % WT.
DAYS THIS DATE WK.1 WK.2 WK.3 WK.4 WK.5
00
NO.
I EARTHWORKS
100(3a) Individual Removal of Tress,

Small (150-300mm Ø)
9.00 each ₱ 1,303.22 ₱ 11,728.96 0.08%
2 As Per Plan
0.04
00 0.04
0 Actual
0.04
00 0.04
100(3b) Individual Removal of Tress,

4.00 each ₱ 2,853.08 ₱ 11,412.32 0.07%
2 As Per Plan
0.035
00 0.035
0 Actual
0.035
00 0.035
100(3d)
Individual Removal of Tress,
1.00 each ₱ 7,469.28 ₱ 7,469.28 0.05%
2 As Per Plan
0.025
00 0.025
0
2
Actual
As Per Plan
0.025
00 0.025
100(4)
2.00 each ₱ 15,263.56 ₱ 30,527.12 0.20%
0.1 0.1
Large (Above 900mm Ø)
0 Actual
0.1
00000 0.1

Obstruction
1.00 l.s ₱ 66,844.82 ₱ 66,844.82 0.43%
5 As Per Plan
00000 0.43
0 Actual
000000000000000000000000000
0.086
100(3a) Removal of Dilapidated

Concrete Pavement
4563.00 sq.m ₱ 291.52 ₱ 1,330,191.83 8.62%
53 As Per Plan
000000000000000000000000000
0.651 1.138 1.138 1.138
0 Actual
###
###
###
###
###
###
###
###
###
###
0.762
###
###
###
###
###
###
###
###
###
###
###
###
### 1.334 1.334 1.334

63
0
As Per Plan
Actual
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### 0.037 0.037 0.037
0.056 0.056 0.056

40 As Per Plan
0 Actual
15 As Per Plan
103 (6) 28.00 cu.m ₱ 158.68 ₱ 4,442.94 0.03%
Excavation
0 Actual
00000000000
104 Embankment 1013.00 cu.m ₱ 416.51 ₱ 421,924.23 2.73%
58 As Per Plan
00000000000 0.094 0.329
0 Actual
000000000000000000000 0.019 0.675

96
0
As Per Plan
Actual
000000000000000000000
0.056 0.078 0.078
0.05 0.07 0.07

II SUBBASE COURSE
0000000000000000000
119
0
As Per Plan
Actual
0000000000000000000
0.410 0.956 0.956
0.643 1.501 1.501

311 PCCP 6958.88 sq.m ₱ 1,371.81 ₱ 9,546,271.62 61.87%

76
0
As Per Plan
Actual
0000000000
0.444 0.296
IV REINF. STEEL / STRUCTURAL
CONCRETE
18 As Per Plan
0 Actual
20 As Per Plan
0 Actual
V DRAINAGE & SLOPE

PROTECTION
10 As Per Plan
500(1)a1 RCPC, 610mm Ø 2.00 l.m ₱ 4,924.90 ₱ 9,849.79 0.06%
0 Actual
12 As Per Plan
500(1)a4 RCPC, 1070mm Ø 4.00 l.m ₱ 6,515.68 ₱ 26,062.71 0.17%
0 Actual
VI ROAD SIGNS
6 As Per Plan
0 Actual
6 As Per Plan
0 Actual
5 As Per Plan
Reflectorized Thermoplastic
612(1) Pavement Markings 248.82 l.m ₱ 1,116.90 ₱ 277,905.98 1.80%
0 Actual

ENGINEER
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
A.1.1(8) Provision of Field Office for
the Engineer (Rental Basis) 5.00 mo. ₱ 5,667.62 ₱ 28,338.09 0.18%
133
###
###
###
###
###
As Per Plan
###
###
###
###
###
###
###
###
###
0.004
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.009
###
### 0.009 0.009 0.009
Provision of
0
3
000
Actual
As Per Plan
0.003 0.008 0.008 0.008 0.008
Furnitures/Fixtures, Equip. 0.86

A.1.1(11) and Appliances for the Field 1.00 l.s ₱ 132,580.96 ₱ 132,580.96 0.86%
Office for the Engineer 0 Actual
VIII OTHER GENERAL

REQUIREMENTS
00
2
00
As Per Plan
0.08
0
###
###
###
Actual
###
###
###
###
###
###
###
###
0.082
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
B-7 Occupational Safety and
Health Program
1.00 l.s ₱ 100,295.27 ₱ 100,295.27 0.65%
133
###
###
###
###
As Per Plan
###
###
###
###
###
###
###
0.015
###
###
###
###
###
###
###
###
###
###
###
###
###
0.034
###
###
###
###
###
###
###
###
### 0.034 0.034 0.034
0
###
Actual
###
###
###
###
###
###
###
###
0.005
###
###
###
###
###
###
###
###
###
###
###
###
###
0.013
###
###
###
###
###
###
###
###
### 0.013 0.013 0.013

131
###
###
As Per Plan
###
###
###
###
###
###
###
0.004
###
###
###
###
###
###
###
###
###
###
###
###
###
0.028
###
###
###
###
###
###
###
###
### 0.028 0.028 0.028
0
000
Actual
0.00135 0.009 0.009 0.009 0.009

7
000
As Per Plan
0.334
₱ 15,429,550.00 100.00%
0
0
00
Actual
0000000000000000
0.39
0000000000000000000000000000000000000000000000
0
WEEKLY PROJECTION 1.50% 1.35% 1.71% 2.37% 2.61%
ACC. WEEKLY PROJECTION 1% 3% 5% 7% 10%
MONTHLY PROJECTION 9.55%
ACC. MONTHLY PROJECTION 9.55%
PROJECTED MONTHLY EXPENSES ₱1,473,120.99
WEEKLY ACTUAL PROJECTION 0.58% 1.32% 2.11% 3.63% 3.96%
ACC. WEEKLY ACTUAL PROJECTION 1% 2% 4% 8% 12%
MONTHLY ACTUAL PROJECTION 11.61%
ACC. MONTHLY ACTUAL PROJECTION 11.61%
ACTUAL MONTHLY EXPENSES ₱1,790,900.64
Prepared by:
JESUS HIPOLITO
CONTRACTOR
JANUARY
1-31
W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W
WK.6 WK.7 WK.8 WK.9 WK.10 WK.11 WK.12 WK
00
00000000000000000000000000
000000 00000000000000
1.138 1.138 1.138 1.138
##
###
###
###
###
###
1.144
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
1.047
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### 1.165 0.499
###
###
###
###
###
0.037
######
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.037
###
###
###
###
###
###
###
###
###
###
###
###
###
### 0.037 0.037 0.037 0.037
0.048
###
###
###
###
###
0.034
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.032
###
###
###
### 0.022 0.014 0.010
0.051 0.051 0.051 0.051 0.0
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.008 0.014 0.008
00000000000000000000000000000000000000000000000
000000 000000000000000000000000000000
0.329 0.329 0.329 0.329 0.329 0.329 0.329
00000000000000000000000000000000000000000000000000
0.579 0.347 0.270 0.185 0.122 0.087
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0###
0.078
0###
0.078
###
###
###
###
###
###
###
###
###
###
###
###
###
### 0.078 0.078 0.078 0.078 0.078 0.0
0.06 0.189 0.295 0.154 0.049 0.035

00000000000000000000000000000000000000000000000000
000000 000000000000000000000000000000
0.956 0.956 0.956 0.956 0.956 0.956 0.956 0.9
1.286 2.097 2.920 1.501 0.438 0.313

000000000000000000000000000000000
000000000000000000000000000000 1.628 5.699 5.699 5.699 5.699 5.6
4.074 7.13 5.263 3.863 2.759

000000000000000000
0.129 0.451 0.451 0.129
00000000000000000000
0.49 0.49 0.42
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.018
###
###
###
### 0.042
000000000000
0.024 0.04
00000000
0.043 0.099 0.028
0.063 0.106
##
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
######
0.009
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.009
###
###
###
###
###
###
###
###
###
###
###
### 0.009 0.009 0.009 0.009 0.009 0.0
0.007 0.011 0.015 0.012 0.010 0.007
00
0.687
###
##
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
### 0 0 0 0 0 0 0 0 0 0 0 0 0###
0.034
0###
###
###
0.034
###
###
###
###
###
###
###
###
###
###
###
### 0.034 0.034 0.034 0.034 0.034 0.0
##
###
###
###
###
###
###
###
0.011
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.059
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.097
###
### 0.061 0.034 0.024
###
###
###
###
###
### 0 0 0 0 0 0 0 0 0 0 0 0 0###
0.028
0###
###
###
0.028
###
###
###
###
###
###
###
###
###
###
###
### 0.028 0.028 0.028 0.028 0.028 0.0
0.008 0.055 0.091 0.055 0.028 0.020
0
0000
0000
0000
0000
0000
0000
0000
0000
0000
0000
0000
0000
0000
0000
0000
0000
0000
0000
0000
0000
0000
0000
0000
0000
000
2.61% 2.61% 4.24% 8.56% 8.32% 8.20% 7.73% 6.8
12% 15% 19% 27.57% 36% 44% 52% 59
18.02% 31.11%
27.57% 58.68%
₱2,780,476.57 ₱4,800,060.51
3.14% 8.80% 12.01% 7.84% 4.70% 3.26%
14.7% 23.55% 35.6% 43.401% 48.10% 51.359%
31.79% 7.96%
43.401% 51.359%
₱4,905,620.52
1-29 1-31 1-2
##
###
###
###
###
###
###
###
###
0.051 0.036
0000000000000000000000000
0.078 0.078 0.078 0.078
00000000000000000000000000000000000000000000000000
0.956 0.956 0.956 0.956 0.956 0.956 0.956 0.546
0000000000000000000000000000000000000000000
5.699 5.699 5.699 5.699 5.699 5.699 3.256
000000
0.11
000000
0.2
00000
0.36 1.44
##
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.005
##
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.034 0.034 0.034 0.034 0.034 0.034 0.034 0.020
##
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.016
0000
0.446
0
00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
0
6.86% 6.84% 6.80% 6.80% 6.73% 6.73% 4.95% 2.47%
59% 66% 72% 79% 86% 93% 97.53% 100%
27.18% 14.15%
85.85% 100.00%
₱4,193,118.62 ₱2,183,081.90
Period covered: November 22 - January 31, 2020
NOVEMBER DECEMBER
22 23 24 25 26 27 28 29 30 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22
F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU
ITEM NO. DESCRIPTION QUANTITY UNIT UNIT COST BID AMOUNT % WT. NO. OF DAYS % WT. AS OF THIS DATE WK.1 WK.2 WK.3 WK.4 WK.5
EARTHWORKS
I
2 As Per Plan
Individual Removal of Tress, Small (150- 0.04 0.04
100(3a) 300mm Ø) 9.00 each ₱ 1,303.22 ₱ 11,728.96 0.08%
0 Actual
0.04 0.04
2 As Per Plan
100(3b) 4.00 each ₱ 2,853.08 ₱ 11,412.32 0.07%
500mm Ø)
0 Actual
0.035 0.035
2 As Per Plan
100(3d) 1.00 each ₱ 7,469.28 ₱ 7,469.28 0.05%
900mm Ø)
0 Actual
0.025 0.025
2 As Per Plan
Individual Removal of Tress, Large (Above 0.1 0.1
100(4) 900mm Ø) 2.00 each ₱ 15,263.56 ₱ 30,527.12 0.20%
0 Actual
0.1 0.1
5 As Per Plan
0.43
0 Actual
53 As Per Plan
0.651 1.138 1.138 1.138
100(3a) Removal of Dilapidated Concrete Pavement 4563.00 sq.m ₱ 291.52 ₱ 1,330,191.83 8.62%
0 Actual
0.976 1.284 1.284 1.284
63 As Per Plan
0.037 0.037 0.037
0 Actual
0.021 0.048 0.048 0.048
40 As Per Plan
0 Actual
15 As Per Plan
0 Actual
58 As Per Plan
0.094 0.329
104 Embankment 1013.00 cu.m ₱ 416.51 ₱ 421,924.23 2.73%
0 Actual
0.15 0.141 0.492
96 As Per Plan
0.056 0.078 0.078
0 Actual
0.104 0.146 0.146
II SUBBASE COURSE
119 As Per Plan

0.410 0.956 0.956
0 Actual
0.546 0.862 2.010 2.010
76 As Per Plan
311 PCCP 6958.88 sq.m ₱ 1,371.81 ₱ 9,546,271.62 61.87%
0 Actual
3.75 2.5
18 As Per Plan
0 Actual
20 As Per Plan
0 Actual
10 As Per Plan
500(1)a1 RCPC, 610mm Ø 2.00 l.m ₱ 4,924.90 ₱ 9,849.79 0.06%
0 Actual
12 As Per Plan
500(1)a4 RCPC, 1070mm Ø 4.00 l.m ₱ 6,515.68 ₱ 26,062.71 0.17%
0 Actual
VI ROAD SIGNS
6 As Per Plan
0 Actual
6 As Per Plan
0 Actual
5 As Per Plan
612(1) 248.82 l.m ₱ 1,116.90 ₱ 277,905.98 1.80%
Markings
0 Actual
133 As Per Plan

Provision of Field Office for the Engineer 0.004 0.009 0.009 0.009 0.009
A.1.1(8) 5.00 mo. ₱ 5,667.62 ₱ 28,338.09 0.18%
(Rental Basis)
0 Actual
0.004 0.010 0.010 0.010 0.010
3 As Per Plan
0.86
Provision of Furnitures/Fixtures, Equip. and
A.1.1(11) 1.00 l.s ₱ 132,580.96 ₱ 132,580.96 0.86%
Appliances for the Field Office for the Engineer
0 Actual
2 As Per Plan
0.08
0 Actual
0.08
133 As Per Plan

0.015 0.034 0.034 0.034 0.034
0 Actual
0.015 0.035 0.035 0.035 0.035
131 As Per Plan

0.004 0.028 0.028 0.028 0.028
0 Actual
0.005 0.032 0.032 0.032 0.032
7 As Per Plan
0.334
0 Actual
0.39
₱ 15,429,550.00 100.00%
WEEKLY PROJECTION 1.497 1.352 1.711 2.374 2.609

ACC. WEEKLY PROJECTION 1.50 2.85 4.56 6.93 9.54
AS PLAN
MONTHLY PROJECTION 9.542
ACC. MONTHLY PROJECTION 9.542
WEEKLY ACTUAL PROJECTION 0.58 1.32 2.11 3.63 3.96
ACTUAL
ACC. WEEKLY ACTUAL PROJECTION 0.580 1.900 4.010 7.640 11.600
MONTHLY ACTUAL PROJECTION 11.6
ACC. MONTHLY ACTUAL PROJECTION 11.6
Prepared by:
JESUS HIPOLITO
CONTRACTOR
JANUARY
23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12
M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W
1.138 1.138 1.138 1.138
1.100 1.100 1.284 0.550
0.037 0.037 0.037 0.037 0.037 0.037
0.041 0.041 0.048 0.029 0.014 0.010
0.051 0.051 0.051 0.051 0.05
0.008 0.014 0.008
0.329 0.329 0.329 0.329 0.329 0.329 0.329
0.422 0.422 0.492 0.280 0.122 0.087
0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.07
0.125 0.125 0.146 0.091 0.049 0.035
0.956 0.956 0.956 0.956 0.956 0.956 0.956 0.95
1.723 1.723 2.010 1.112 0.438 0.313
1.628 5.699 5.699 5.699 5.699 5.69
2.5 4.375 4.083 3.863 2.759
0.129 0.451 0.451 0.129
0.49 0.49 0.42
0.018 0.042
0.024 0.04
0.043 0.099 0.028
0.063 0.106
0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.00
0.008 0.008 0.010 0.010 0.010 0.007
0.687
0.034 0.034 0.034 0.034 0.034 0.034 0.034 0.03
0.030 0.030 0.035 0.034 0.034 0.024
0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.02
0.027 0.027 0.032 0.030 0.028 0.020
2.609 2.609 4.237 8.555 8.316 8.197 7.732 6.85

12.15 14.76 19.00 27.55 35.87 44.07 51.80 58.6
18.010 31.100
27.552 58.652
3.14 8.80 12.01 7.84 4.70 3.26
14.740 23.540 35.550 43.391 48.10 51.359
31.8 7.960
43.4 51.359
APRIL
FEBRUARY MARCH
13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2
0.051 0.036
0.078 0.078 0.078 0.078
0.956 0.956 0.956 0.956 0.956 0.956 0.956 0.546
5.699 5.699 5.699 5.699 5.699 5.699 3.256
0.11
0.2
0.36 1.44
0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.005
0.034 0.034 0.034 0.034 0.034 0.034 0.034 0.020
0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.016
0.446
6.854 6.840 6.804 6.804 6.726 6.726 4.953 2.496

58.65 65.49 72.30 79.10 85.83 92.55 97.50 100.00
27.173 14.175
85.825 100.000
Project: Rehabilitation of Paniqui - Moncada Via Ventinilla Provincial R
Period covered: November 22 - January 31, 2020
ITEM NO. DESCRIPTION QUANTITY UNIT
I EARTHWORKS
100(3a) Tress, Small (150-300mm 9.00 each
Ø)
100(3b) Tress, Small (301-500mm 4.00 each
Ø)
100(3d) Tress, Small (701-900mm 1.00 each
Ø)
900mm Ø)
900mm Ø)
100(1) Removal of Structure and 1.00 l.s

Obstruction
Removal of Dilapidated
100(3a) Concrete Pavement 4563.00 sq.m
102 Roadway Excavation 599.00 cu.m
103(1) Structure Excavation 156.00 cu.m
103 (6) Pipe Culvert & Drain 28.00 cu.m

Excavation
104 Embankment 1013.00 cu.m

II SUBBASE COURSE
Aggregate Sub-base
200 Course 2783.00 cu.m
311 PCCP 6958.88 sq.m
IV REINF. STEEL /
STRUCTURAL CONCRETE
404 Reinforcing Steel 2122.00 kgs.
405 Structural Concrete 19.26 cu.m

DRAINAGE & SLOPE
V PROTECTION
500(1)a1 RCPC, 610mm Ø 2.00 l.m
500(1)a4 RCPC, 1070mm Ø 4.00 l.m
VI ROAD SIGNS
605(3) Informative Sign, 1.00 unit

Rectangle
605 Warning Sign, Diamond 4.00 unit
Reflectorized
612(1) Thermoplastic Pavement 248.82 l.m
Markings

ENGINEER

Basis)
Basis)
Provision of
Furnitures/Fixtures,
A.1.1(11) Equip. and Appliances for 1.00 l.s
the Field Office for the
Engineer
OTHER GENERAL
VIII REQUIREMENTS
B-5 Project Billboard 2.00 unit
B-7 Occupational Safety and 1.00 l.s

Health Program
B-8 Traffic Management 1.00 l.s
Mobilization/Demobilizati
B-9 on 1.00 l.s
Prepared by:
JESUS HIPOLITO
CONTRACTOR
ntinilla Provincial Road
UNIT COST BID AMOUNT % WT. NO. OF

DAYS
2
₱ 1,303.22 ₱ 11,728.96 0.08%
0
2
₱ 2,853.08 ₱ 11,412.32 0.07%
0
2
₱ 7,469.28 ₱ 7,469.28 0.05%
0
2
₱ 15,263.56 ₱ 30,527.12 0.20%
₱ 15,263.56 ₱ 30,527.12 0.20%
0
5
₱ 66,844.82 ₱ 66,844.82 0.43%
0
53
₱ 291.52 ₱ 1,330,191.83 8.62%
0
63
₱ 83.95 ₱ 50,285.97 0.33%
0
40
₱ 288.17 ₱ 44,954.55 0.29%
0
15
₱ 158.68 ₱ 4,442.94 0.03%
0
58
₱ 416.51 ₱ 421,924.23 2.73%
0
96
₱ 17.87 ₱ 165,127.03 1.07%
0
119
₱ 901.03 ₱ 2,507,572.87 16.25%
0
76
₱ 1,371.81 ₱ 9,546,271.62 61.87%
0
18
₱ 84.38 ₱ 179,045.11 1.16%
0
20
₱ 11,228.50 ₱ 216,260.94 1.40%
0
10
₱ 4,924.90 ₱ 9,849.79 0.06%
0
12
₱ 6,515.68 ₱ 26,062.71 0.17%
0
6
₱ 16,717.31 ₱ 16,717.31 0.11%
0
6
₱ 7,562.51 ₱ 30,250.05 0.20%
0
5
₱ 1,116.90 ₱ 277,905.98 1.80%
0
133
₱ 5,667.62 ₱ 28,338.09 0.18%
133
₱ 5,667.62 ₱ 28,338.09 0.18%
0
3
₱ 132,580.96 ₱ 132,580.96 0.86%
0
2
₱ 6,296.84 ₱ 12,593.67 0.08%
0
133
₱ 100,295.27 ₱ 100,295.27 0.65%
0
131
₱ 80,623.33 ₱ 80,623.33 0.52%
0
7
₱ 120,273.25 ₱ 120,273.25 0.78%
0
₱ 15,429,550.00 100.00%
WEEKLY PROJECTION
ACC. WEEKLY PROJECTION

AS PLAN
MONTHLY PROJECTION
ACC. MONTHLY PROJECTION

ACTUAL
RPORATION
NOVEMBER
22 23 24 25 26 27 28
F S SU M T W TH
% WT. AS OF WK.1 WK.2
THIS DATE
As Per Plan
0.04 0.04
Actual
0.04 0.04
As Per Plan
0.035 0.035
Actual
0.035 0.035
As Per Plan
0.025 0.025
Actual
0.025 0.025
As Per Plan
0.1 0.1
Actual
0.1 0.1
As Per Plan
0.43
Actual
As Per Plan
0.651
Actual
0.976
As Per Plan
Actual
0.021
As Per Plan
Actual
As Per Plan
Actual
As Per Plan
Actual
0.15
As Per Plan
Actual
As Per Plan
Actual
0.546
As Per Plan
Actual
As Per Plan
Actual
As Per Plan
Actual
As Per Plan
Actual
As Per Plan
Actual
As Per Plan
Actual
As Per Plan
Actual
As Per Plan
Actual
As Per Plan
As Per Plan
0.004 0.009
Actual
0.004 0.010
As Per Plan
0.86
Actual
As Per Plan
0.08
Actual
0.08
As Per Plan
0.015 0.034
Actual
0.015 0.035
As Per Plan
0.004 0.028
Actual
0.005 0.032
As Per Plan
0.334
Actual
0.39
1.497 1.352
1.50 2.85
0.58 1.32
ON 0.580 1.900
N
ON
29 30 1 2 3 4 5 6 7 8
WK.2 WK.3
0.04
0.04
0.035
0.035
0.025
0.025
0.1
0.1
0.43
0.651 1.138
0.976 1.284
0.037
0.021 0.048
0.15
0.056
0.104
0.410
0.546 0.862
0.009 0.009
0.010 0.010
0.034 0.034
0.035 0.035
0.028 0.028
0.032 0.032
1.352 1.711
2.85 4.56
9.542
9.542
1.32 2.11
1.900 4.010
11.6
11.6
DECEMBER
9 10 11 12 13 14 15 16 17 18
WK.4 WK.5
1.138 1.138
1.284 1.284
0.037 0.037
0.048 0.048
0.094 0.329
0.141 0.492
0.078 0.078
0.146 0.146
0.956 0.956
2.010 2.010
3.75 2.5
0.009 0.009
0.010 0.010
0.034 0.034
0.035 0.035
0.028 0.028
0.032 0.032
2.374 2.609
6.93 9.54
3.63 3.96
7.640 11.600
19 20 21 22 23 24 25 26 27 28
WK.5 WK.6
1.138 1.138
1.284 1.100
0.037 0.037
0.048 0.041
0.329 0.329
0.492 0.422
0.078 0.078
0.146 0.125
0.956 0.956
2.010 1.723
2.5
0.009 0.009
0.010 0.008
0.687
0.034 0.034
0.035 0.030
0.028 0.028
0.032 0.027
2.609 2.609
9.54 12.15
3.96 3.14
11.600 14.740
29 30 31 1 2 3 4 5 6 7
WK.7 W
1.138 1
1.100 1
0.037 0
0.041 0
0.329 0
0.422 0
0.078 0
0.125 0
0.956 0
1.723 2
2.5 4
0.009 0
0.008 0
0.034 0
0.030 0
0.028 0
0.027 0
2.609 4
14.76 1
18.010
27.552
8.80 1
23.540 3
31.8
43.4
JANUARY
8 9 10 11 12 13 14 15 16 17
WK.8 WK.9
1.138 1.138
1.284 0.550
0.037 0.037
0.048 0.029
0.051
0.008
0.329 0.329
0.492 0.280
0.078 0.078
0.146 0.091
0.956 0.956
2.010 1.112
1.628 5.699
4.375 4.083
0.129
0.018
0.024
0.043
0.063
0.009 0.009
0.010 0.010
0.034 0.034
0.035 0.034
0.028 0.028
0.032 0.030
4.237 8.555
19.00 27.55
12.01 7.84
35.550 43.391
RY
18 19 20 21 22 23 24 25 26 27
WK.10
0.037
0.014
0.051
0.014
0.329
0.122
0.078
0.049
0.956
0.438
5.699
3.863
0.451
0.49
0.042
0.04
0.099
0.106
0.009
0.010
0.034
0.034
0.028
0.028
8.316
35.87
4.70
1 48.10
28 29 30 31 1 2 3 4 5 6
WK.11 WK.12
0.037
0.010
0.051 0.051
0.008
0.329 0.329
0.087
0.078 0.078
0.035
0.956 0.956
0.313
5.699 5.699
2.759
0.451 0.129
0.49 0.42
0.028
0.009 0.009
0.007
0.034 0.034
0.024
0.028 0.028
0.020
8.197 7.732
44.07 51.80
31.100
58.652
3.26
51.359
7.960
51.359
FEBRUARY
7 8 9 10 11 12 13 14 15 16
WK.12 WK.13
0.051 0.051
0.329
0.078 0.078
0.956 0.956
5.699 5.699
0.129
0.42
0.009 0.009
0.034 0.034
0.028 0.028
7.732 6.854
51.80 58.65
RY
17 18 19 20 21 22 23 24 25 26
WK.14 WK.15
0.036
0.078 0.078
0.956 0.956
5.699 5.699
0.009 0.009
0.034 0.034
0.028 0.028
6.840 6.804
65.49 72.30
27 28 29 1 2 3 4 5 6 7
WK.15 WK.16
0.078 0.078
0.956 0.956
5.699 5.699
0.009 0.009
0.034 0.034
0.028 0.028
6.804 6.804
72.30 79.10
27.173
85.825
MARCH
8 9 10 11 12 13 14 15 16 17
WK.17 W
0.956 0
5.699 5
0.009 0
0.034 0
0.028 0
6.726 6
85.83 9
H
18 19 20 21 22 23 24 25 26 27
WK.18 WK.19
0.956 0.956
5.699 3.256
0.11
0.2
0.36
0.009 0.009
0.034 0.034
0.028 0.028
6.726 4.953
92.55 97.50
14.175
100.000
APRIL
28 29 30 31 1 2
S SU M T W TH
9 WK.20
0.08
0.08
0.07
0.07
0.05
0.05
0.2
0.20
0.43
0.00
8.62
8.86
0.33
0.347
0.29
0.00
0.03
0.00
2.73
2.608
1.07
0.968
0.546 16.25
12.75
61.87
23.83
1.16
0.00
1.4
0.00
0.06
0.064
0.170
0.17
0.11
0.00
0.2
0.00
1.44 1.8
0.00
0.005 0.18
0.097
0.86
0.687
0.08
0.08
0.020 0.65
0.342
0.016 0.52
0.296
0.446 0.78
0.39
2.496
100.00
99.98
51.888
TOTAL PLAN
TOTAL ACTUAL
Period Covered: November 22 - January 31, 2020
22-30 1-31 1-31 1-29 1-31 1-2
F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH F S SU M T W TH
ITEM NO. OF % WT. AS OF
NO.
DESCRIPTION QUANTITY UNIT UNIT COST BID AMOUNT % WT.
DAYS THIS DATE WK.1 WK.2 WK.3 WK.4 WK.5 WK.6 WK.7 WK.8 WK.9 WK.10 WK.11 WK.12 WK.13 WK.14 WK.15 WK.16 WK.17 WK.18 WK.19 WK.20
I EARTHWORKS
2 00
As Per Plan
100(3a)
Small (150-300mm Ø) 9.00 each ₱ 1,303.22 ₱ 11,728.96 0.08%
0 00
Actual
0.04 0.04
2 00
As Per Plan
0.04 0.04
100(3b)
Small (301-500mm Ø) 4.00 each ₱ 2,853.08 ₱ 11,412.32 0.07%
0 00
Actual
0.035 0.035
2 00
As Per Plan
0.035 0.035
100(3d)
Small (701-900mm Ø) 1.00 each ₱ 7,469.28 ₱ 7,469.28 0.05%
0 00
Actual
0.025 0.025
2 00
As Per Plan
0.025 0.025
100(4)
Large (Above 900mm Ø) 2.00 each ₱ 15,263.56 ₱ 30,527.12 0.20%
0 Actual
0.1 0.1
00
5 00000
As Per Plan
0.1 0.1
100(1)
Removal of Structure and
Obstruction 1.00 l.s ₱ 66,844.82 ₱ 66,844.82 0.43%
0 00000
Actual
0.43
53 00000000000000000000000000000000000000000000000000000
As Per Plan
0.086
100(3a) Removal of Dilapidated

Concrete Pavement
4563.00 sq.m ₱ 291.52 ₱ 1,330,191.83 8.62%
0 Actual 000000000000000000000000000 000000 00000000000000
0.651 1.138 1.138 1.138 1.138 1.138 1.138 1.138
63 As Per Plan###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.762
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
1.334
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
1.334
###
### 1.334 1.144 1.047 1.165 0.499

0 Actual ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.037
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.037 0.037 0.037 0.037 0.037 0.037 0.037 0.037

40 As Per Plan
0.056
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.056
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.056
###
###
### 0.048 0.034 0.032 0.022
0.051
0.014
0.051
0.010
0.051 0.051 0.051 0.036
0 Actual
103 (6)
Excavation 28.00 cu.m ₱ 158.68 ₱ 4,442.94 0.03%
15 As Per Plan ###
###
###
###
###
###
###
###
###
###
###
###
###
###
### 0.008 0.014 0.008
0 Actual
58 As Per Plan 0000000000000000000000000000000000000000000000000000000000

104 Embankment 1013.00 cu.m ₱ 416.51 ₱ 421,924.23 2.73%
0 Actual 00000000000 000000 000000000000000000000000000000
0.094 0.329 0.329 0.329 0.329 0.329 0.329 0.329 0.329
96 As Per Plan 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000

0.019 0.675 0.579 0.347 0.270 0.185 0.122 0.087

0 Actual 000000000000000000000 000000 00000000000000
0.056
0.05 ###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.07###
0.078 0.078
0.07
0.078
0.06
0.078
0.189
0.078
0.295
0.078
0.154
0.078
0.049
0.078
0.035
0.078 0.078 0.078 0.078 0.078
II SUBBASE COURSE
119 As Per Plan 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
0 Actual 0000000000000000000 000000 000000000000000000000000000000
0.410
0.643
0.956
1.501
0.956
1.501
0.956
1.286
0.956
2.097
0.956
2.920
0.956
1.501
0.956
0.438
0.956
0.313
0.956 0.956 0.956 0.956 0.956 0.956 0.956 0.956 0.546

76 As Per Plan 0000000000000000000000000000000000000000000000000000000000000000000000000000
311 PCCP
REINF. STEEL / STRUCTURAL

6958.88 sq.m ₱ 1,371.81 ₱ 9,546,271.62 61.87%
0 Actual 0000000000 000000000000000000000000000000
0.444 0.296 4.074
1.628
7.13
5.699
5.263
5.699
3.863
5.699
2.759
5.699 5.699 5.699 5.699 5.699 5.699 5.699 3.256
IV
404
CONCRETE
Reinforcing Steel 2122.00 kgs. ₱ 84.38 ₱ 179,045.11 1.16%

18 As Per Plan 000000000000000000 0.129 0.451 0.451 0.129
0 Actual

20
0
As Per Plan
Actual
00000000000000000000 0.49 0.49 0.42
DRAINAGE & SLOPE

V PROTECTION
10 As Per Plan ###
###
###
###
###
###
###
###
###
###
500(1)a1 RCPC, 610mm Ø 2.00 l.m ₱ 4,924.90 ₱ 9,849.79 0.06%
0 Actual ###
###
###
###
###
###
###
### 0.018 0.042
12 As Per Plan 000000000000 0.024 0.04
500(1)a4 RCPC, 1070mm Ø 4.00 l.m ₱ 6,515.68 ₱ 26,062.71 0.17%

0 Actual 00000000 0.043
0.063
0.099
0.106
0.028
VI ROAD SIGNS

6 As Per Plan 000000 0.11
0 Actual

6
0
As Per Plan
Actual
000000 0.2
612(1)
Reflectorized Thermoplastic
Pavement Markings 248.82 l.m ₱ 1,116.90 ₱ 277,905.98 1.80%
5 As Per Plan 00000 0.36 1.44
0 Actual
FACILITIES FOR THE
VII ENGINEER
133 ###
###
###
###
###
###
###
###
###
###
As Per Plan###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
A.1.1(8) Provision of Field Office for
the Engineer (Rental Basis) 5.00 mo. ₱ 5,667.62 ₱ 28,338.09 0.18%
0 ###
###
###
###
###
###
###
Actual###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.004
###
###
###
###
###
###
###
###
###
###
###
0.009
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.009
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.009 0.005
Provision of 3 000
As Per Plan
0.003 0.008 0.008 0.008 0.008 0.007 0.011 0.015 0.012 0.010 0.007
Furnitures/Fixtures, Equip.
A.1.1(11) and Appliances for the Field
Office for the Engineer
OTHER GENERAL
1.00 l.s ₱ 132,580.96 ₱ 132,580.96 0.86%
0 Actual
0.86
00 0.687
VIII REQUIREMENTS
2 00
As Per Plan ###
0 00
Actual
0.08
133 ###
###
###
###
###
###
###
###
###
###
As Per Plan###
###
###
###
###
###
###
###
###
###
###
###
0.082
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
B-7 Occupational Safety and
Health Program 1.00 l.s ₱ 100,295.27 ₱ 100,295.27 0.65%
0 ###
###
###
###
###
###
###
Actual###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.015
###
###
###
###
###
###
###
###
###
###
###
0.034
###
###
###
###
###
### 00000000000000
0.034
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.034 0.034 0.034 0.034 0.034 0.034 0.034 0.034 0.034 0.034 0.034 0.034 0.034 0.034 0.034 0.034 0.020
131 ###
###
###
###
###
###
###
###
As Per Plan###
###
###
###
###
###
###
###
###
###
###
###
0.005
###
###
###
###
###
###
###
###
###
###
###
###
0.013
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.013
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.013
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.013
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.011
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.059
###
###
###
###
###
###
###
### 0.097 0.061 0.034 0.024

0 ###
###
###
###
###
Actual###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.004
###
###
###
###
###
###
###
###
###
###
###
0.028
###
###
###
###
###
### 00000000000000
0.028
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.028 0.016
7 000
As Per Plan
0.00135 0.009 0.009 0.009 0.009 0.008 0.055
0000 0.091 0.055 0.028 0.020

0 000
Actual
0.334 0.446
₱ 15,429,550.00 100.00%
WEEKLY PROJECTION
0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
0.39
000000000000000000000000000000000
1.50% ###000000
1.35% ###000000000000000000000000000000
1.71% 2.37%###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
2.61%###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
2.61%###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
2.61%###
###
###
###
###
###
###
### 4.24% 8.56% 8.32% 8.20% 7.73% 6.86% 6.84% 6.80% 6.80% 6.73% 6.73% 4.95% 2.47%
ACC. WEEKLY PROJECTION 1% 3% 5% 7% 10% 12% 15% 19% 27.57% 36% 44% 52% 59% 66% 72% 79% 86% 93% 97.53% 100%
WEEKLY ACTUAL PROJECTION 0.58% 1.32% 2.11% 3.63% 3.96% 3.14% 8.80% 12.01% 7.84% 4.70% 3.26%
ACC. WEEKLY ACTUAL PROJECTION 1% 2% 4% 8% 12% 14.7% 23.55% 35.6% 43.401% 48.10% 51.359%
MONTHLY ACTUAL PROJECTION 11.61% 31.79% 7.96%
ACC. MONTHLY ACTUAL PROJECTION 11.61% 43.401% 51.359%
ACTUAL MONTHLY EXPENSES ₱1,790,900.64 ₱4,905,620.52 ₱1,227,941.45
Prepared by:
JESUS HIPOLITO
CONTRACTOR

Paniqui-Moncada Via Ventinilla Provincial Road

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Paniqui-Moncada Via Ventinilla Provincial Road

Uploaded by

Copyright:

Available Formats

Project: Rehabilitation of Paniqui - Moncada Via Ventinilla Provincial Road

Location: Brgy. Ventinilla, Paniqui, Tarlac

DESCRIPTION QUANTITY UNIT UNIT COST

100(3a) Individual Removal of Tress, Small (150- 9.00 each ₱ 1,303.22

Individual Removal of Tress, Small (301-

Individual Removal of Tress, Small (701-

Individual Removal of Tress, Large (Above

100(1) Removal of Structure and Obstruction 1.00 l.s ₱ 66,844.82

Removal of Dilapidated Concrete

102 Roadway Excavation 599.00 cu.m ₱ 83.95

103(1) Structure Excavation 156.00 cu.m ₱ 288.17

105(1b) Subgrade Preparation 9240.00 sq.m ₱ 17.87

200 Aggregate Sub-base Course 2783.00 cu.m ₱ 901.03

III CONCRETE PAVEMENT

311 PCCP 6958.88 sq.m ₱ 1,371.81

IV REINF. STEEL / STRUCTURAL CONCRETE

404 Reinforcing Steel 2122.00 kgs. ₱ 84.38

405 Structural Concrete 19.26 cu.m ₱ 11,228.50

V DRAINAGE & SLOPE PROTECTION

500(1)a1 RCPC, 610mm Ø 2.00 l.m ₱ 4,924.90

500(1)a4 RCPC, 1070mm Ø 4.00 l.m ₱ 6,515.68

605(3) Informative Sign, Rectangle 1.00 unit ₱ 16,717.31

605 Warning Sign, Diamond 4.00 unit ₱ 7,562.51

Reflectorized Thermoplastic Pavement

VII FACILITIES FOR THE ENGINEER

Provision of Field Office for the Engineer

Provision of Furnitures/Fixtures, Equip.

VIII OTHER GENERAL REQUIREMENTS

B-5 Project Billboard 2.00 unit ₱ 6,296.84

B-7 Occupational Safety and Health Program 1.00 l.s ₱ 100,295.27

B-8 Traffic Management 1.00 l.s ₱ 80,623.33

B-9 Mobilization/Demobilization 1.00 l.s ₱ 120,273.25

NOVEMBER DECEMBER JANUARY FEBRUARY MARCH APRIL

22-30 1-31 1-31 1-29 1-31 1-2

IV REINF. STEEL / STRUCTURAL CONCRETE

Individual Removal of As Per Plan

Individual Removal of As Per Plan

Individual Removal of As Per Plan

Individual Removal of As Per Plan

DRAINAGE & SLOPE

Reflectorized As Per Plan

VII FACILITIES FOR THE

Provision of Field Office As Per Plan

% MONTHLY 1.497 1.352 1.699 2.331

1.138 1.138 1.138

0.025 0.025 0.025

0.222 0.222 0.222

0.078 0.078 0.078

0.956 0.956 0.956

0.034 0.034 0.034

0.028 0.028 0.028

2.490 2.490 2.490

0.025 0.025 0.025 0.025 0.025 0.025

0.051 0.051 0.051 0.051 0.051

0.008 0.014 0.008

0.222 0.222 0.222 0.222 0.222 0.222

0.078 0.078 0.078 0.078 0.078 0.078

0.956 0.956 0.956 0.956 0.956 0.956

1.628 5.699 5.699 5.699 5.699 5.699

0.129 0.451 0.451 0.129

0.49 0.49 0.42

0.009 0.009 0.009 0.009 0.009 0.009

0.034 0.034 0.034 0.034 0.034 0.034