AXEIA DEVELOPMENT CORPORATION

Project : GREEN MEADOWS RESIDENCES (PHASE 1&2)

Location : Brgy. Calansayan, San Jose, Batangas City
Subject : Work Schedule

No.: PARTICULARS QTY UOM UNIT COST AMOUNT WT % 1ST MONTH 2ND MONTH 3RD MONTH 4TH MONTH
A. DIRECT COST: W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4
1. SURVEY WORKS 87,480.00 sqm 1.50 ₱ 131,220.00 0.23% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
2. CLEARING AND GRUBBING 87,480.00 sqm 10.00 ₱ 874,800.00 1.50% 0.38% 0.38% 0.38% 0.38%
3. EARTHWORKS (Excavation & Engineering Fill) 1.00 lot 2,328,615.00 ₱ 2,328,615.00 4.00% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50%
4. ROADWORKS:
Road Excavation/Cutting 17,036.00 cum 30.00 ₱ 511,080.00 0.88% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11%
Road Engineering Fill 12,815.00 cum 45.00 ₱ 576,675.00 0.99% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12% 0.12%
Coarse Materials & Preparation 21,343.00 sqm 111.54 ₱ 2,380,520.80 4.09% 0.17% 0.17% 0.17% 0.17%
Road & Alleys 17,922.00 sqm 904.05 ₱ 16,202,401.02 27.82% 1.16% 1.16% 1.16% 1.16%
Curbs & Gutter 6,833.00 lm 507.53 ₱ 3,467,964.73 5.95% 0.23% 0.23%
Concrete Sidewalk 3,726.00 sqm 442.14 ₱ 1,647,412.00 2.83%
5. SLOPE PROTECTION:
SP-1: Gravity Type Retaining Wall, Dimension: 2.00m(L) x 2.00m(H) 7.00 nos 17,658.73 ₱ 123,611.09 0.21% 0.11% 0.11%
SP-2: Gravity Type Retaining Walll, Dimension: 2.00m(L) x 3.00m(H) 5.00 nos 37,718.49 ₱ 188,592.45 0.32% 0.16% 0.16%
SP-3: Gravity Type Retaining Walll, Dimension: 5.00m(L) x 3.00m(H) 1.00 nos 95,467.23 ₱ 95,467.23 0.16% 0.16%
CHB Wall-1: 6" w/o Buttress Wall (Max. H = 1.00m) 438.00 lm 5,724.48 ₱ 2,507,323.93 4.30% 0.72% 0.72% 0.72% 0.72% 0.72% 0.72%
CHB Wall-2: 6" w/ Buttress Wall (Max. H = 2.00m) 266.00 lm 6,767.92 ₱ 1,800,266.37 3.09% 0.52% 0.52% 0.52% 0.52% 0.52% 0.52%
CHB Wall-3: 6" w/ Buttress Wal (Max. H = 3.00m) 115.00 lm 9,498.24 ₱ 1,092,297.80 1.88% 0.31% 0.31% 0.31% 0.31% 0.31% 0.31%
6. RETAINING WALL FOR SPLIT ELEVATION:
RW-1: Retaining Wall (0.80m - 1.00m) 15.00 lm 3,044.33 ₱ 45,665.00 0.08% 0.03% 0.03% 0.03%
RW-2: Retaining Wall (0.60m - 0.79m) 77.00 lm 2,717.19 ₱ 209,223.44 0.36% 0.09% 0.09% 0.09% 0.09%
7. SEWERLINE:
Manholes (300mmØ to 900mmØ) 184.00 nos 71,339.55 ₱ 1,546,865.48 2.66% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13%
Reinforced Concrete Piping 2,986.00 lm 816.67 ₱ 2,438,580.00 4.19% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21%
Steel Grating 27.00 lm 2,893.79 ₱ 78,132.39 0.13%
8. CONSTRUCTION OF BRIDGE:
All necessary works for grouted riprap, Class A Mixture (Wingwall,
Riprap, Railing Guards, RCP & Shear Key Apron), Gabion Wall,
Roadway, 1.00 lot 287,671.40 ₱ 4,067,926.90 6.98% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16%
Curbs & Gutter, Concrete Sidewalk, Cyclone Fence, General Cleaning
& Hauling Works
9. WATERLINE:
uPVC Piping C-150, including installation of fittings, line valves,
4,134.00 lm 1,427.18 ₱ 5,899,980.36 10.13% 0.30% 0.30% 0.30% 0.30%
hydrants, air release valves & household connections.
10. PERIMETER FENCE:
4" CHB FENCE (Standard Height = 1.8m) 1,645.00 lm 3,830.44 ₱ 6,301,075.28 10.82% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49%
CYCLONE FENCE (Standard Height = 1.8m) 450.00 lm 2,745.15 ₱ 1,235,317.01 2.12% 0.18% 0.18% 0.18% 0.18%
A. INDIRECT COST
Mobilization & Demobilization 1.00 lot 200,000.00 ₱ 200,000.00 0.34% 0.04% 0.04% 0.04% 0.04%
Tools/Machines Needed, Temporary Connections, Power & Water,
Temporary Facilities (Barracks & Warehouse), Site Management, and 1.00 lot 2,295,020.27 ₱ 2,295,020.27 3.94% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08%
Contractor's Tax-EWT, 2%

₱ 58,246,033.56 100.00%
WEEKLY ACCOMPLISHMENTS 0.51% 0.51% 0.51% 0.51% 1.86% 1.86% 2.58% 2.91% 3.56% 3.92% 3.20% 3.20% 4.51% 4.51% 3.90% 3.36%
MONTHLY ACCOMPLISHMENTS 2.02% 9.21% 13.88% 16.27%

Prepared By: Noted By:

ENGR. CESAR ANDES OLIVER TUMAROY MAGAT

Project's Operations Manager President/Proprietor
Jasbuilt Construction Jasbuilt Construction
 5TH MONTH 6TH MONTH 7TH MONTH 8TH MONTH 9TH MONTH 10TH MONTH 11TH MONTH 12TH MONTH
W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4 W1 W2 W3 W4
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%

0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17%
1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16% 1.16%
0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23% 0.23%
0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11%

0.13% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13% 0.13%
0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21%
0.07% 0.07%

0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30% 0.30%

0.49% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49% 0.49%
0.18% 0.18% 0.18% 0.18% 0.18% 0.18% 0.18% 0.18%

0.04% 0.04% 0.04% 0.04%

0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% 0.08%

3.06% 3.06% 3.06% 3.06% 3.13% 3.13% 3.06% 3.06% 2.89% 2.89% 2.89% 2.89% 2.19% 2.19% 2.05% 2.05% 2.05% 2.05% 2.05% 2.05% 0.72% 0.72% 0.72% 0.72% 0.49% 0.49% 0.39% 0.39% 0.42% 0.42% 0.13% 0.13%
12.25% 12.39% 11.54% 8.47% 8.21% 2.89% 1.76% 1.10%