ORIENT WOODS

CONTRACTOR
OFFICIAL START DATE 9-Aug-2021 ROWHOUSE - BLOCK 10
COMPLETION DATE 24-Sep-2021
CONTRACT AMOUNT P2,500,000.00 As of August 12, 2021
M-Y Aug-2021 Aug-2021 Aug-2021 Sep-2021 Sep-2021 Sep-2021 Sep-2021
REL.
AMOUNT DAY 9 10 11 12 13 14 16 17 18 19 20 21 23 24 25 26 27 28 30 31 1 2 3 4 6 7 8 9 10 11 13 14 15 16 17 18 20 21 22 23 24
ITEM ACTIVITY/WORK DESCRIPTION WEIGHT
CONTRACT (Php) WK. 1 2 3 4 5 6 7
%
D.E. 6 12 18 24 30 36 42

Planned 0.5640000% 0.5640000% 0.5640000% 0.5640000%

2.1 Excavation Works 56,400.00 2.2560%
Actual 0.5640000% 0.5640000%
Planned 0.2566667% 0.2566667% 0.2566667%
2.2 Backfilling Compaction 19,250.00 0.7700%
Actual 0.2566667% 0.2566667%
Planned 0.8103333% 0.8103333% 0.8103333%
2.3 Gravel Beddings 60,775.00 2.4310%
Actual 0.8103333%
Planned 0.6015000% 0.6015000% 0.6015000%
3.1 Wall Footing 45,113.25 1.8045%
Actual 0.9022500%
Planned 0.5201000% 0.5201000%
3.2 Stiffiner column (0.3x0.15) 26,005.20 1.0402%
Actual
Planned 0.2554000% 0.2554000%
3.3 Stiffiner column (0.2x0.15) 12,771.20 0.5108%
Actual
Planned 0.1761000% 0.1761000% 0.1761000%
3.4 Lintel Beam LB-1 13,208.00 0.5283%
Actual
Planned 0.2333667% 0.2333667% 0.2333667%
3.5 Lintel Beam LB-2 17,502.55 0.7001%
Actual
Planned 1.1739000% 1.1739000% 1.1739000%
3.6 Slab on Grade 88,042.50 3.5217%
Actual
Planned 0.2560000% 0.2560000% 0.2560000%
4.1 Wall Footing 19,201.00 0.7680%
Actual 0.3840000%
Planned 1.1053500% 1.1053500%
4.2 Stiffiner Column (0.3x0.15) 55,266.90 2.2107%
Actual
Planned 0.2872000% 0.2872000%
4.3 Stiffiner column (0.2x0.15) 14,359.02 0.5744%
Actual
Planned 0.1507667% 0.1507667% 0.1507667%
4.4 Lintel Beam LB-1 11,307.40 0.4523%
Actual
Planned 0.1873333% 0.1873333% 0.1873333%
4.5 Lintel Beam LB-2 14,049.36 0.5620%
Actual
Planned 0.2914333% 0.2914333% 0.2914333%
4.6 Slab on Grade 21,858.11 0.8743%
Actual
Planned 0.3299444% 0.3299444% 0.3299444% 0.3299444% 0.3299444% 0.3299444% 0.3299444% 0.3299444% 0.3299444%
5.1 Front Wall 74,237.02 2.9695%
Actual
Planned 0.3743111% 0.3743111% 0.3743111% 0.3743111% 0.3743111% 0.3743111% 0.3743111% 0.3743111% 0.3743111%
5.2 Right Side Wall 84,219.55 3.3688%
Actual
Planned 0.7863111% 0.7863111% 0.7863111% 0.7863111% 0.7863111% 0.7863111% 0.7863111% 0.7863111% 0.7863111%
5.3 Rear Side Wall 176,919.41 7.0768%
Actual
Planned 0.3855889% 0.3855889% 0.3855889% 0.3855889% 0.3855889% 0.3855889% 0.3855889% 0.3855889% 0.3855889%
5.4 Left Side Wall 86,756.52 3.4703%
Actual
Planned 0.6060667% 0.6060667% 0.6060667% 0.6060667% 0.6060667% 0.6060667%
6.0 Formworks 90,909.00 3.6364%
Actual
Planned 0.8484111% 0.8484111% 0.8484111% 0.8484111% 0.8484111% 0.8484111% 0.8484111% 0.8484111% 0.8484111%
7.0 Roofing Works 190,892.00 7.6357%
Actual
Planned 0.4922571% 0.4922571% 0.4922571% 0.4922571% 0.4922571% 0.4922571% 0.4922571%
8.0 Ceiling Works 86,145.80 3.4458%
Actual
Planned 0.4675000% 0.4675000% 0.4675000% 0.4675000% 0.4675000% 0.4675000% 0.4675000% 0.4675000%
9.1 Waterline & Fixture 93,500.16 3.7400%
Actual
Planned 0.7717125% 0.7717125% 0.7717125% 0.7717125% 0.7717125% 0.7717125% 0.7717125% 0.7717125%
9.2 Waste, Sanitary & Storm Drain 154,343.50 6.1737%
Actual
Planned 0.8737143% 0.8737143% 0.8737143% 0.8737143% 0.8737143% 0.8737143% 0.8737143%
10.0 Electrical Works 152,900.54 6.1160%
Actual
Planned 2.9581800% 2.9581800% 2.9581800% 2.9581800% 2.9581800%
11.0 Painting Works 369,772.00 14.7909%
Actual
Planned 1.7039750% 1.7039750% 1.7039750% 1.7039750% 1.7039750% 1.7039750% 1.7039750% 1.7039750%
12.0 Floor and Wall Finish 340,795.00 13.6318%
Actual
Planned 0.9880000% 0.9880000% 0.9880000% 0.9880000% 0.9880000%
13.0 Doors & Windows 123,500.00 4.9400%
Actual
TOTAL COST WITHOUT PROVISIONAL SUM 2,500,000.0 100%

Legend: Weekly 0 0.564% 0.564% 1.422% 1.422% 4.037% 4.645% 4.645% 3.341% 1.876% 1.876% 2.482% 2.482% 3.875% 4.044% 2.990% 2.624% 1.354% 1.016% 0.606% 0.848% 0.848% 0.848% 0.848% 0.848% 1.341% 1.341% 1.341% 1.341% 0.492% 0.492% 1.731% 2.943% 2.943% 3.817% 3.817% 5.536% 6.524% 5.650% 5.650% 3.946% 0.988%
Planned
Planned Schedule Cummulative 0.564% 1.128% 2.550% 3.972% 8.009% 12.654% 17.299% 20.640% 22.516% 24.392% 26.874% 29.356% 33.231% 37.275% 40.265% 42.889% 44.243% 45.259% 45.865% 46.713% 47.561% 48.409% 49.257% 50.105% 51.446% 52.787% 54.128% 55.469% 55.961% 56.453% 58.184% 61.127% 64.070% 67.887% 71.704% 77.240% 83.764% 89.414% 95.064% 99.010% 100.00%
Weekly 0.564% 0.564% 1.543% 1.067% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
Actual
Actual Progress Cummulative 0.564% 1.128% 2.671% 3.738%
Weekly 0.000% 0.000% 0.121% -0.355% -4.037% -4.645% -4.645% -3.341% -1.876% -1.876% -2.482% -2.482% -3.875% -4.044% -2.990% -2.624% -1.354% -1.016% -0.606% -0.848% -0.848% -0.848% -0.848% -0.848% -1.341% -1.341% -1.341% -1.341% -0.492% -0.492% -1.731% -2.943% -2.943% -3.817% -3.817% -5.536% -6.524% -5.650% -5.650% -3.946% -0.988%
Slippage
Cummulative 0.000% 0.000% 0.121% -0.234% -8.009% -12.654% -17.299% -20.640% -22.516% -24.392% -26.874% -29.356% -33.231% -37.275% -40.265% -42.889% -44.243% -45.259% -45.865% -46.713% -47.561% -48.409% -49.257% -50.105% -51.446% -52.787% -54.128% -55.469% -55.961% -56.453% -58.184% -61.127% -64.070% -67.887% -71.704% -77.240% -83.764% -89.414% -95.064% -99.010% -100.000%

Prepared by: Checked: Reviewed: Submitted:

Engr. Roden D. de Castro

PBDC Project Manager