Professional Documents
Culture Documents
FORECAST 1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec
PARTICULARS
BUDGET % WEIGHT
Plan Cost Plan Cost Plan Cost Plan Cost Plan Cost Plan Cost Plan Cost Plan Cost Plan Cost Plan Cost Plan Cost Plan Cost Plan Cost Plan Cost
COMPANY MANAGEMENT ₱ - 0.00%
PROJECT MANAGEMENT ₱ 406,980.00 2.43% ₱ 27,132.00 ₱ 27,132.00 ₱ 27,132.00 ₱ 27,132.00 ₱ 27,132.00 ₱ 27,132.00 ₱ 27,132.00 ₱ 27,132.00 ₱ 27,132.00 ₱ 27,132.00 ₱ 27,132.00 ₱ 27,132.00 ₱ 27,132.00 ₱ 27,132.00
ENGINEERING ₱ - 0.00%
SHOP LABOUR
INDIRECT ₱ - 0.00%
DIRECT ₱ 110,250.00 0.66% ₱ 7,350.00 ₱ 7,350.00 ₱ 7,350.00 ₱ 7,350.00 ₱ 7,350.00 ₱ 7,350.00 ₱ 7,350.00 ₱ 7,350.00 ₱ 7,350.00 ₱ 7,350.00 ₱ 7,350.00 ₱ 7,350.00 ₱ 7,350.00 ₱ 7,350.00
SITE LABOUR
INDIRECT ₱ - 0.00%
DIRECT ₱ 1,160,810.00 6.93% ₱ 77,387.33 ₱ 77,387.33 ₱ 77,387.33 ₱ 77,387.33 ₱ 77,387.33 ₱ 77,387.33 ₱ 77,387.33 ₱ 77,387.33 ₱ 77,387.33 ₱ 77,387.33 ₱ 77,387.33 ₱ 77,387.33 ₱ 77,387.33 ₱ 77,387.33
PERMANENT MATERIALS ₱ 7,372,523.70 44.02% ₱ 1,053,217.67 ₱ 1,053,217.67 ₱ 1,053,217.67 ₱ 1,053,217.67 ₱ 1,053,217.67 ₱ 1,053,217.67 ₱ 1,053,217.67
TEMP. MATRL'S & CONSUMABLES ₱ 213,550.93 1.28% ₱ 16,426.99 ₱ 16,426.99 ₱ 16,426.99 ₱ 16,426.99 ₱ 16,426.99 ₱ 16,426.99 ₱ 16,426.99 ₱ 16,426.99 ₱ 16,426.99 ₱ 16,426.99 ₱ 16,426.99 ₱ 16,426.99 ₱ 16,426.99
SITE COSTS ₱ 1,075,609.20 6.42% ₱ 71,707.28 ₱ 71,707.28 ₱ 71,707.28 ₱ 71,707.28 ₱ 71,707.28 ₱ 71,707.28 ₱ 71,707.28 ₱ 71,707.28 ₱ 71,707.28 ₱ 71,707.28 ₱ 71,707.28 ₱ 71,707.28 ₱ 71,707.28 ₱ 71,707.28
PLANT & EQUIPMENT ₱ 3,995,136.00 23.85% ₱ 570,733.71 ₱ 570,733.71 ₱ 570,733.71 ₱ 570,733.71 ₱ 570,733.71 ₱ 570,733.71 ₱ 570,733.71
TRANSPORT (LOGESTICS) ₱ 354,375.00 2.12% ₱ 23,625.00 ₱ 23,625.00 ₱ 23,625.00 ₱ 23,625.00 ₱ 23,625.00 ₱ 23,625.00 ₱ 23,625.00 ₱ 23,625.00 ₱ 23,625.00 ₱ 23,625.00 ₱ 23,625.00 ₱ 23,625.00 ₱ 23,625.00 ₱ 23,625.00
TRAVEL & EXPENSES ₱ 54,600.00 0.33% ₱ 3,640.00 ₱ 3,640.00 ₱ 3,640.00 ₱ 3,640.00 ₱ 3,640.00 ₱ 3,640.00 ₱ 3,640.00 ₱ 3,640.00 ₱ 3,640.00 ₱ 3,640.00 ₱ 3,640.00 ₱ 3,640.00 ₱ 3,640.00 ₱ 3,640.00
FINANCIAL ₱ 1,695,344.30 10.12% ₱ 141,278.69 ₱ 141,278.69 ₱ 141,278.69 ₱ 141,278.69 ₱ 141,278.69 ₱ 141,278.69 ₱ 141,278.69 ₱ 141,278.69 ₱ 141,278.69 ₱ 141,278.69 ₱ 141,278.69 ₱ 141,278.69
₱ 16,748,179.13 100.00%
PLAN COST ₱ 227,268.61 ₱ 1,280,486.28 ₱ 1,524,764.97 ₱ 1,524,764.97 ₱ 1,524,764.97 ₱ 1,992,498.68 ₱ 1,992,498.68 ₱ 1,992,498.68 ₱ 939,281.01 ₱ 939,281.01 ₱ 939,281.01 ₱ 939,281.01 ₱ 368,547.30 ₱ 352,120.30
CUM. PLAN COST 0 ₱ 227,268.61 ₱ 1,507,754.89 ₱ 3,032,519.86 ₱ 4,557,284.83 ₱ 6,082,049.80 ₱ 8,074,548.48 ₱ 10,067,047.17 ₱ 12,059,545.85 ₱ 12,998,826.87 ₱ 13,938,107.88 ₱ 14,877,388.90 ₱ 15,816,669.91 ₱ 16,185,217.21 ₱ 16,537,337.51
₱ 27,132.00
₱ 7,350.00
₱ 77,387.33
₱ 71,707.28
₱ 23,625.00
₱ 3,640.00
₱ 210,841.61
₱ 16,748,179.13
FORECAST % 0 1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec
PARTICULARS BUDGET ACTUAL COST
WEIGHT
COMPANY MANAGEMENT ₱ - 0.00% ₱ -
PROJECT MANAGEMENT ₱ 406,980.00 2.43% ₱ -
ENGINEERING ₱ - 0.00% ₱ -
SHOP LABOUR ₱ -
INDIRECT ₱ - 0.00% ₱ -
DIRECT ₱ 110,250.00 0.66% ₱ -
SITE LABOUR ₱ -
INDIRECT ₱ - 0.00% ₱ -
DIRECT ₱ 1,160,810.00 6.93% ₱ -
PERMANENT MATERIALS ₱ 7,372,523.70 44.02% ₱ -
SUBCONTRACTORS ₱ 309,000.00 1.84% ₱ -
₱ 16,748,179.13 100.00% ₱ -
ACTUAL / FORECAST : 0 ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
CUM. ACTUAL : 0 ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
EARN VALUE : 0 ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
CUM. EV : 0 ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ -
4,000,000.00
₱3,032,519.86
3,000,000.00
₱1,992,498.68 ₱1,992,498.68 ₱1,992,498.68
2,000,000.00 ₱1,507,754.89 ₱1,524,764.97 ₱1,524,764.97 ₱1,524,764.97
₱1,280,486.28
₱939,281.01 ₱939,281.01 ₱939,281.01 ₱939,281.01
1,000,000.00 ₱368,54 7.30 ₱352,120.30
₱227
₱227,268.61
,268.61 ₱210,8 41.61
0.00
1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec
Date printed : 10/01/2020 Page 3 of 38
5,000,000.00 ₱4,557,284.83
4,000,000.00
₱3,032,519.86
3,000,000.00
₱1,992,498.68 ₱1,992,498.68 ₱1,992,498.68
2,000,000.00 ₱1,507,754.89 ₱1,524,764.97 ₱1,524,764.97 ₱1,524,764.97
₱1,280,486.28
₱939,281.01 ₱939,281.01 ₱939,281.01 ₱939,281.01
1,000,000.00 ₱368,54 7.30 ₱352,120.30
₱227
₱227,268.61
,268.61 ₱210,8 41.61
0.00
1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec
₱ -
₱ -
₱ -
₱ -
₱16,748,179.13
₱16,537,337.51
₱16,185 ,217.21
₱15,816,669.91
₱14,877,388.90
₱13,938,107.88
₱12,998,826.87
₱12,05 9,545.8 5
₱10,067,047.17
₱8,074,548.48
₱6,082,049.80
83
29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec
Date printed : 10/01/2020 Page 5 of 38
83
29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec
VARIATION REVISE FORECAST ACTUAL COST ESTIMATE TO COMPLETE / 3 MONTH FORECAST PERCENTAGE
PARTICULARS ESTIMATED BUDGET AT COMPLETION
ORDER BUDGET PREVIOUS ACTUAL TO DATE CUMMULATIVE 14-May 21-May 28-May PLAN ACTUAL
COMPANY MANAGEMENT ₱ - ₱ - ₱ - ₱ - ₱ - 0.00% 0.00%
PROJECT MANAGEMENT ₱ 406,980.00 ₱ - ₱ - ₱ - ₱ - 2.43% 0.00%
ENGINEERING ₱ - ₱ - ₱ - ₱ - ₱ - 0.00% 0.00%
SHOP LABOUR ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - 0.00% 0.00%
INDIRECT ₱ - ₱ - ₱ - ₱ - ₱ - 0.00% 0.00%
DIRECT ₱ 110,250.00 ₱ - ₱ - ₱ - ₱ - 0.66% 0.00%
SITE LABOUR ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - ₱ - 0.00% 0.00%
INDIRECT ₱ - ₱ - ₱ - ₱ - ₱ - 0.00% 0.00%
DIRECT ₱ 1,160,810.00 ₱ - ₱ - ₱ - ₱ - 6.93% 0.00%
PERMANENT MATERIALS ₱ 7,372,523.70 ₱ - ₱ - ₱ - ₱ - 44.02% 0.00%
SUBCONTRACTORS ₱ 309,000.00 ₱ - ₱ - ₱ - ₱ - 1.84% 0.00%
TEMP. MATRL'S & CONSUMABLES ₱ 213,550.93 ₱ - ₱ - ₱ - ₱ - 1.28% 0.00%
SITE COSTS ₱ 1,075,609.20 ₱ - ₱ - ₱ - ₱ - 6.42% 0.00%
PLANT & EQUIPMENT ₱ 3,995,136.00 ₱ - ₱ - ₱ - ₱ - 23.85% 0.00%
TRANSPORT (LOGESTICS) ₱ 354,375.00 ₱ - ₱ - ₱ - ₱ - 2.12% 0.00%
TRAVEL & EXPENSES ₱ 54,600.00 ₱ - ₱ - ₱ - ₱ - 0.33% 0.00%
FINANCIAL ₱ 1,695,344.30 ₱ - ₱ - ₱ - ₱ - 10.12% 0.00%
COST SUMMARY
PLAN COST ₱ 16,748,179.13 ₱18,000,000.00
₱16,748,179.13
ACTUAL COST ₱ -
3 MONTH FORECAST COST ₱ - ₱16,000,000.00
AT COMPLETION COST ₱ -
₱14,000,000.00
₱12,000,000.00
₱10,000,000.00
₱8,000,000.00
₱6,000,000.00
₱4,000,000.00
₱2,000,000.00
₱- ₱- ₱-
₱-
Page 7 of 38
REMARKS
WITHIN BUDGET
WITHIN BUDGET
WITHIN BUDGET
WITHIN BUDGET
WITHIN BUDGET
WITHIN BUDGET
WITHIN BUDGET
WITHIN BUDGET
WITHIN BUDGET
WITHIN BUDGET
WITHIN BUDGET
₱16,748,179.13
₱- ₱- ₱-
Page 8 of 38
INSTRUCTION
1-1000 - COMPANY MANAGEMENT Please make sure you select "Previous",
"Actual to Date" or "Forecast" below the
schedule
1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec
NAME POSITION
1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec
NAME POSITION
1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec
NAME POSITION
1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec
NAME POSITION
1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec
NAME POSITION
1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec
NAME POSITION
1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec
NAME POSITION
1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec
ITEM DESCRIPTION
1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec
ITEM DESCRIPTION
1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec
ITEM DESCRIPTION
1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec
ITEM DESCRIPTION
1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec
ITEM DESCRIPTION
1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec
ITEM DESCRIPTION
1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec
ITEM DESCRIPTION
1-Sep 8-Sep 15-Sep 22-Sep 29-Sep 6-Oct 13-Oct 20-Oct 27-Oct 3-Nov 10-Nov 17-Nov 24-Nov 1-Dec 8-Dec
ITEM DESCRIPTION