Project

Contract ID
Location
EFFECTIVITY

SCOPE OF WORKS

PART B
B.7

B.5

B.9
903(10

904(2)a

804 (4)
902(1)a1

900(1)c1

903(1)
1047(2)b

1047(2)c
1014(1)a1

1046(2)

1027(1)
1003(1)d1

1009(1)a
1005(5)

1010(2)b

1010(1)
1103(3)a11

1101(8)a2
1101(7)a1

1101(7)a3

1101(1)a6
1101(1)b10

1100(1)f1
1102(2)d1

1100(8)b2

1100(1)a3
1100(2)a3

1100(4)a3
1100(8)a3

1100(11)b2

1100(11)a2
1101(10)

1102(1)a1
1002(5)a1

1001(8)

1032a1
1032a3

1018(1)
1018(2)

TOTAL PROJECT COST

MONTHL

ACTUAL
Submitted by:

ROWEL IRVING A. R

MOTHER'S ROLE CONST

D

EFFECTIVITY

COPE OF WORKS

OTHER GENERAL
REQUIREMENTS
CONSTRUCTION SAFETY AND HEALTH

PROJECT BILLBOARD

Mobilization & Demobilization

STRUCTURAL EXCAVATION

Embankment

Gravel Fill
Reinforcement Steel Bar

Structural Concrete

Formworks and Falseworks

Strutural Steel (Rafter)

Structural Steel Purlins

Pre-Painted Metal Sheets

CHB Non-Load Bearing

Cement Plaster Finish

Ceiling (6mm Thk Oridinary)
TAL PROJECT COST

MONTHLY PHYSICA

ACTUAL PHYSICAL

EQUIVALE
by:

ROWEL IRVING A. RUSTE

Owner/Manager
OTHER'S ROLE CONSTRUCTION
ROAD UPGRADING GRAVEL TO
17JA0079
Brgy. Divisoria, Zamboanga Ci
22-Mar-17

QUANTITY
1 l.s.

1 l.s

3 each
2 month

2 month

1.00 l.s
12.68 cu.m.

34.18 cu.m.

135.75 ln.m
135.75 ln.m

135.75 ln.m
135.75 ln.m

135.75 ln.m

135.75 ln.m
135.75 ln.m

135.75 ln.m
135.75 ln.m

135.75 ln.m

135.75 ln.m
135.75 ln.m

135.75 ln.m
135.75 ln.m

135.75 ln.m

135.75 ln.m
135.75 ln.m

135.75 ln.m
135.75 ln.m

135.75 ln.m

135.75 ln.m
135.75 ln.m

135.75 ln.m
135.75 ln.m

135.75 ln.m

135.75 ln.m
135.75 ln.m

135.75 ln.m
135.75 ln.m

135.75 ln.m

135.75 ln.m
135.75 ln.m

135.75 ln.m
 96.51 sq.m.

PHP 22,653,214.25

YSICAL ACCOMPLISHMENT (%

YSICAL ACCOMPLISHMENT (%)

UIVALENT COST (PHP)

 Checked by:

TION
DING GRAVEL TO PAVED AT BA

a, Zamboanga City

AMOUNT REL WT
42,000.00 0.19%

14,000.00 0.06%

6,300.00 0.03%
49,000.00 0.22%

24,780.00 0.11%

49,000.00 0.22%
 31,371.20 0.14%

48,932.80 0.22%

617,663.86 2.73%
617,663.86 2.73%

617,663.86 2.73%
617,663.86 2.73%

617,663.86 2.73%

617,663.86 2.73%
617,663.86 2.73%

617,663.86 2.73%
617,663.86 2.73%

617,663.86 2.73%

617,663.86 2.73%
617,663.86 2.73%

617,663.86 2.73%
617,663.86 2.73%

617,663.86 2.73%

617,663.86 2.73%
617,663.86 2.73%

617,663.86 2.73%
617,663.86 2.73%

617,663.86 2.73%

617,663.86 2.73%
617,663.86 2.73%

617,663.86 2.73%
617,663.86 2.73%

617,663.86 2.73%

617,663.86 2.73%
617,663.86 2.73%

617,663.86 2.73%
617,663.86 2.73%

617,663.86 2.73%

617,663.86 2.73%
617,663.86 2.73%

617,663.86 2.73%
 2,004,922.87 8.85%

653,214.25 100%

PLISHMENT (%)

PLISHMENT (%)

(PHP)
JOSIFLOR R. VICENTE
Project Engineer
T BARANGAY DIVISORIA, Z. C.

START DATE
START

END DATE
DAYS
 2
4
11

1
1
1

22-Mar-17 22-Mar-17 22-Mar-17

23-Mar-17 25-Mar-17 1-Apr-17

 11
67
67

1
1
1

22-Mar-17 22-Mar-17 22-Mar-17

1-Apr-17 27-May-17 27-May-17

 9

21
21

12
72
12

2-Apr-17 1-Jun-17 2-Apr-17

22-Apr-17 21-Jun-17 10-Apr-17

 21
21

14
12

4-Apr-17 2-Apr-17

24-Apr-17 22-Apr-17
 21
21
21

12
12
12

2-Apr-17 2-Apr-17 2-Apr-17

22-Apr-17 22-Apr-17 22-Apr-17

 21
21

12
12

2-Apr-17 2-Apr-17

22-Apr-17 22-Apr-17
 21
21
21

12
12
12

2-Apr-17 2-Apr-17 2-Apr-17

22-Apr-17 22-Apr-17 22-Apr-17

 21
21

12
12

2-Apr-17 2-Apr-17

22-Apr-17 22-Apr-17
 21
21
21

12
12
12

2-Apr-17 2-Apr-17 2-Apr-17

22-Apr-17 22-Apr-17 22-Apr-17

 21
21

12
12

2-Apr-17 2-Apr-17

22-Apr-17 22-Apr-17
 21
21
21

12
12
12

2-Apr-17 2-Apr-17 2-Apr-17

22-Apr-17 22-Apr-17 22-Apr-17

 21
21

12
12

2-Apr-17 2-Apr-17

22-Apr-17 22-Apr-17
 21
21
21

12
12
12

2-Apr-17 2-Apr-17 2-Apr-17

22-Apr-17 22-Apr-17 22-Apr-17

 21
21

12
12

2-Apr-17 2-Apr-17

22-Apr-17 22-Apr-17
 21
21
21

12
12
12

2-Apr-17 2-Apr-17 2-Apr-17

22-Apr-17 22-Apr-17 22-Apr-17

 21
21

12
12

2-Apr-17 2-Apr-17

22-Apr-17 22-Apr-17
 16-May-17
12-Apr-17
35 22

Periodic
Cummulative
Periodic
Cummulative
Periodic
Cummulative
 A, Z. C.

0
1 3/22
2 3/23
3 3/24
4 3/25
5 3/26
6 3/27

0.17%
7 3/28
MONTH 1

8 3/29
9 3/30
10 3/31
11 4/1
0.19%

0.06%

0.06%

0.03%

0.03%

0.03%
0.22%

0.02%

0.11%

0.20%

0.22%
 0.00%

0.14%

0.00%

0.00%

0.00%

2.73%
 0.50%

2.73%

0.00%

2.73%

11403921.30%
2.73%

11403921.30%

2.73%

11403921.30%

2.73%
 11403921.30%

2.73%

11403921.30%

2.73%

0.00%
2.73%

0.00%

2.73%

0.00%

2.73%
 0.00%

2.73%

0.00%

2.73%

0.00%
2.73%

0.00%

2.73%

0.00%

2.73%
 0.00%

2.73%

0.00%

2.73%

0.00%
2.73%

0.00%

2.73%

0.00%

2.73%
 0.00%

2.73%

0.00%

2.73%

0.00%
2.73%

0.00%

2.73%

0.00%

2.73%
 0.00%

2.73%

0.00%

2.73%

0.00%
2.73%

0.00%

2.73%

0.00%

2.73%
 0.00%

2.73%

0.00%

2.73%

0.00%
8.85%

100% 0.50%
MONTH 1
0.50%
0 0.50%

114,039.21 M
114,039.21 M
Concurred by:

QUINI
Chief Cons
 12 4/2
13 4/3
14 4/4
15 4/5
16 4/6
17 4/7
18 4/8
19 4/9
20 4/10
21 4/11
22 4/12
23 4/13
24 4/14
25 4/15
26 4/16

0.02%
MONTH 2
0.00%

0.00%

0.10%
0.05%

0.02%
2.73%

4.80%

0.00%
 8.22%

0.00%

186139832.2
186139832.2

186139832.2
186139832.2

186139832.2

0.00%
0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%
0.00%

0.00%

4.80%
7.714%
MONTH 2
7.71%
8.22%

1,747,359.11
1,861,398.32
NISTAR U. ATAMI
onstruction Section
%
27 4/17

TH 2
28 4/18
29 4/19
30 4/20
31 4/21
32 4/22
33 4/23
34 4/24
35 4/25
36 4/26
37 4/27
38 4/28
39 4/29
40 4/30
41 5/1
%

%
%

%
%

%
%

32.21%
32.21%

32.21%
32.21%

32.21%

%
%

%
%

%
%

%
%

%
%

%
%

%
%

%
%

%
%

%
%

%
4%
TH 2
%
%

9.11 M
8.32 M
Recommending Approval:
42 5/2
43 5/3
44 5/4
45 5/5
46 5/6
47 5/7
48 5/8
49 5/9
50 5/10
51 5/11
52 5/12
53 5/13
54 5/14
55 5/15
56 5/16
MONTH 3
0.00%

0.00%

0.09%
0.04%

0.00%
0.00%

4.05%

0.00%
 12.39%

0.00%

280766673.00%
280766673.00%

280766673.00%
280766673.00%

280766673.00%

0.00%
0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%
0.00%

0.00%

4.05%
 4.18%
MONTH 3
4.18%
12.39%

946,268.41 M
2,807,666.73 M
al:

ANTONIO A. GONZALES
OIC-Asst. District Engineer
 3
57 5/17
58 5/18
59 5/19
60 5/20
61 5/21
62 5/22
63 5/23
64 5/24
65 5/25
66 5/26
67 5/27
68 5/28
69 5/29
70 5/30
71 5/31
00%
00%

00%
00%

00%
3

M
M
Approved by:
 72 6/1
73 6/2
74 6/3
75 6/4
76 6/5
77 6/6
78 6/7
79 6/8
80 6/9
81 6/10
82 6/11
83 6/12

0.00%
84 6/13
MONTH 4

85 6/14
86 6/15
0.00%

0.00%

0.00%
0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%
0.00%

0.00%

0.00%
0.000%
MONTH 2
0.00%
0.00%

00.00 M
00.00 M
87 6/16
88 6/17
89 6/18
90 6/19
91 6/20
92 6/21
93 6/22
94 6/23
95 6/24
96 6/25
97 6/26
Recommending Approval:
 BENRAM CONSTRUCTION
SLSI BLDG., SAN JOSE ROAD, ZAMBOANGA CITY
Project Title : 3 Storey Multi-Purpose Building with Basement Parking

Location :
UPPER CALARIAN,
ZAMBOANGA CITY BAR CHART / S CURVE
CONTRACT DURATION: 365 CALENDAR DAYS

SCOPE OF WORKS AMOUNT REL WT 30 DAYS 60 DAYS 90 DAYS 120 DAYS 150 DAYS 180 DAYS 210 DAYS 240 DAYS 270 DAYS 300 DAYS 330 DAYS 365 DAYS

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
1
2
3
4
5
6
7
8
9
0.942% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
SPL - 1 PROJECT BILLBOARD / TEMPORARY FENCE 635,308.80 0.942%
- 0.046% 0.046% 0.046% 0.046% 0.046% 0.046% 0.046% 0.046% 0.046% 0.046% 0.046% 0.054%
SPL -2 Construction Safety and Health 378,716.80 0.562%
- 1.094% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
I LAYOUT AND EXCAVATION 737,720.32 1.094%
- 0.000% 1.042% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
II Backfiling & Compaction 702,219.68 1.042%
- 0.000% 0.000% 11.320% 11.320% 11.320% 11.320% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
III REINFORCED CONCRETE WORKS 30,529,121.80 45.280%
- 0.000% 0.000% 0.000% 0.000% 2.437% 2.437% 2.437% 0.000% 0.000% 0.000% 0.000% 0.000%
IV MASONRY WORKS 4,929,898.59 7.312%
- 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 3.208% 3.208% 0.000% 0.000% 0.000%
V TILEWORKS 4,326,288.19 6.417%
- 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.704% 0.352% 0.000% 0.000% 0.000%
VI DOORS AND WINDOWS 712,019.28 1.056%
- 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.791% 0.000% 0.000% 0.000% 0.000% 0.000%
VII STEEL WORKS 533,075.27 0.791%
- 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.427% 0.853% 0.000% 0.000% 0.000% 0.000%
VIII ROOFING WORKS 862,754.03 1.280%
- 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 2.025% 2.430% 2.430% 2.835%
IX Miscellaneous Works 6,554,196.88 9.721%
- 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 1.339% 4.018% 2.679% 0.000% 0.000%
X ELECTRICAL WORKS 5,418,655.55 8.037%
- 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 1.111% 3.334% 2.223% 0.000% 0.000%
XI PLUMBING WORKS 4,496,223.55 6.669%
- 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 1.633% 1.960% 1.960% 1.960% 2.286%
XII PAINTING WORKS 6,606,910.11 9.799%
TOTAL PROJECT COST PHP 67,423,108.85 100.000% 2.083% 1.088% 11.366% 11.366% 13.803% 13.803% 3.701% 8.896% 14.944% 9.338% 4.436% 5.176%
Periodic 2.083% 1.088% 11.366% 11.366% 13.803% 13.803% 3.701% 8.896% 14.944% 9.338% 4.436% 5.176%
SCHEDULED ACCOMPLISHMENT (%)
Cummulative 2.083% 3.170% 14.536% 25.903% 39.706% 53.509% 57.210% 66.106% 81.050% 90.388% 94.824% 100.000%
ACTUAL PHYSICAL ACCOMPLISHMENT (%) Cummulative
Periodic #######################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################

Periodic 1,404,156.53 733,347.09 7,663,407.86 7,663,407.86 9,306,707.39 9,306,707.39 2,495,086.89 5,997,751.91 10,075,890.52 6,296,018.35 2,991,058.65 3,489,568.43
SCHEDULED CASH FLOW (PHP)
Cummulative 1,404,156.53 2,137,503.61 9,800,911.47 17,464,319.33 26,771,026.72 36,077,734.11 38,572,820.99 44,570,572.90 54,646,463.42 60,942,481.77 63,933,540.42 67,423,108.85

Submitted by:

Engr. Benedicto B. Ramos II

Owner/Manager
BENRAM CONSTRUCTION
 BENRAM CONSTRUCTION
SLSI BLDG., SAN JOSE ROAD, ZAMBOANGA CITY
Contract Name:
3 Storey Multi-Purpose Building with Basement Parking
Location of the Contract: UPPER CALARIAN, ZAMBOANGA CITY

Manpower Schedule
MANPOWER 1st Month 2nd Month 3rd Month 4th Month 5th Month 6th Month 7th Month 8th Month 9th Month 10th Month 11th Month 12th Month
No. Category 30 CD 30 CD 30 CD 30 CD 30 CD 30 CD 30 CD 30 CD 30 CD 30 CD 30 CD 35 CD
1 PROJECT MANAGER 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
2 PROJECT ENGINEER 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
3 SAFETY OFFICER 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
4 CONSTRUCTION FOREMAN 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
5 SKILLED WORKER 20 20 20 20 40 40 20 20 23 23 23 23 23 23 23 23 42 42 42 42 42 42 42 42 22 22 22 27 50 50 50 87 102 102 97 97 75 75 75 30 30 30 30 30 30 30 30 30
6 UNSKILLED WORKER 10 10 10 10 20 20 10 10 22 22 22 22 22 22 22 22 43 43 43 43 43 43 43 43 23 23 23 28 50 50 50 88 103 103 98 98 75 75 75 30 30 30 30 30 30 30 30 30

Prepared by:

Engr. Benedicto B. Ramos II

Authorized Managing Officer
BENRAM CONSTRUCTION
 BENRAM CONSTRUCTION
SLSI BLDG., SAN JOSE ROAD, ZAMBOANGA CITY
Contract Name:
3 Storey Multi-Purpose Building with Basement Parking
Location of the Contract: UPPER CALARIAN, ZAMBOANGA CITY

Equipment Schedule
Equipment 1st Month 2nd Month 3rd Month 4th Month 5th Month 6th Month 7th Month 8th Month 9th Month 10th Month 11th Month 12th Month
No. Category 30 CD 30 CD 30 CD 30 CD 30 CD 30 CD 30 CD 30 CD 30 CD 30 CD 30 CD 35 CD
1 Backhoe 1 1 1 1 1 1 1 1
2 Payloader 1 1 1 1 1 1 1 1
3 Dumptruck 1 1 1 1 1 1 1 1
4 Bagger Mixer 3 3 3 3 3 3 3 3 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
5 Transit Mixer 2 2 2 2
6 Vibrator 2 2 2 2
7 Concrete Pump 1
8 Bar Cutter 3 3 3 3 3 3 3 3
9 Bar Bender 1 1 1 1 1 1 1 1
10 Drilling Machine 2 2 2 2 7 7 7 5 5 5 5 5 5 5 5 5 5 5 5 5
11 Cutting Machine 1 1 1 2 2 2 2 2 2 2
12 Ginder 1 1 1 1 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5
13 Plainer 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5
14 Accessories 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5 5
15 Welding Machine 1 1 1

Prepared by:

Engr. Benedicto B. Ramos II

Authorized Managing Officer
BENRAM CONSTRUCTION
Project
Contract ID
Location

SCOPE OF WORKS

PART B

A.1
B.2

B.4

B.5

B.9
102(2)a

104

105
 200

311(1)a.2

TOTAL PROJECT COST

MONTHLY PHYSICAL ACCOM

ACTUAL PHYSICAL ACCOM

EQUIVALENT COS
 EQUIVALENT COS
Submitted by:

ROWEL IRVING A. RU

MOTHER'S ROLE CONSTR

t ID
n

SCOPE OF WORKS

OTHER GENERAL
REQUIREMENTS

Facilities for Engineers

Construction Safety and
Health Program

Construction Survey &

Staking

Project Billboard

Mobilization &
Demobilization
 Roadway Excavation
(Suplus Common)

Embankment

Subgrade Preparation
 Aggregate Subbbase Course

PCCP(200mm Thk.)

OTAL PROJECT COST

THLY PHYSICAL ACCOMPLISHM

UAL PHYSICAL ACCOMPLISHME

EQUIVALENT COST (PHP)

 EQUIVALENT COST (PHP)
d by:

ROWEL IRVING A. RUSTE

Owner/Manager
OTHER'S ROLE CONSTRUCTION
ROAD UPGRADING GRAVEL TO
17JA0079
Brgy. Divisoria, Zamboanga Ci

QUANTITY

1 lot
1 lot

1 lot

1 lot

1 lot
720.01 cu.m.

22.47 cu.m.

1,190.00 sq.m.
 490.28 cu.m.

1,190.00 cu.m.

PHP 2,799,100.00

LISHMENT (%)

ISHMENT (%)

PHP)
PHP)
Checked by:

TION
ING GRAVEL TO PAVED AT BAR

Zamboanga City

DAYS
AMOUNT REL WT

43,598.44 1.56% 6
30,607.39 1.09% 98

7,602.00 0.27% 2

6,353.90 0.23% 1

19,845.00 0.71% 5
165,371.90 5.91% 10

21,887.35 0.78% 18

25,299.40 0.90% 2
 608,854.22 21.75% 8

1,869,680.40 66.80% 52

9,100.00 100%

Periodic
Cummulative
Periodic
Cummulative
Periodic
 Cummulative

JOSIFLOR R. VICENTE
Project Engineer
1 ###
2 ###
3 ###
4 ###
5 ###
6 ###
7 ###
8 ###

MONTH 1
9 ###
10 ###
11 ###
12 ###
13 ###
14 ###
15 ###
16 ###
17 ###
18 ###
19 ###
20 ###
ARANGAY DIVISORIA, Z. C.

21 ###
22 ###
23 ###
MO
MONTH 1 MO
2.42% 8.
2.42% 10
9.60% 13
9.60% 22
67,846.58 M 224,
67,846.58 M 292,

QUINISTAR U. ATAM
Chief Construction Section
24 ###
25 ###
26 ###
27 ###
28 ###

MONTH 2
29 ###
30 ###
31 ###
32 ###
33 ###
34 ###
35 ###
36 ###
37 ###
38 ###
39 ###
40 ###
41 ###
42 ###
43 ###
44 ###
45 ###
46 ###
 PLAN
ACCOMPLISH
T
MONTH 2
8.02%
10.44%
13.00%
22.60%
24,513.30 M
92,359.88 M
Recommending Approva

AMI ANTONIO
ion OIC-Asst. D
47 ###
48 ###
49 ###
50 ###
51 ###
52 ###
53 ###
54 ###
55 ###
56 ###
57 ###
58 ###
59 ###
MONTH 3
60 ###
61 ###
62 ###
63 ###
64 ###
65 ###
66 ###
67 ###
68 ###
69 ###
HMEN
MONTH 3
44.66%
55.11%
9.58%
32.18%
1,250,165.20 M
 1,542,525.08 M
val: Approved

O A. GONZALES
t. District Engineer
70 ###
71 ###
72 ###
73 ###
74 ###
75 ###
76 ###
77 ###
78 ###
79 ###
80 ###
81 ###
82 ###
83 ###
84 ###
85 ###
86 ###
87 ###
88 ###
89 ###
MONTH 4

90 ###
91 ###
92 ###
 ACTUAL
ACCOMPLISH
MONTH 4
44.61%
99.72%

1,248,636.92 M
 2,791,162.00 M
d by:

CHOLIE M. ROBLE
District Engineer
 93 ###
94 ###
95 ###
96 ###
97 ###
98 ###
99 ###
### ###
### ###
### ###
5
103 7/2
AL
HMENT
 5
0.28%
100.00%

7,938.00 M
2,799,100.00 M
 BENRAM CONSTRUCTION
SLSI BLDG., SAN JOSE ROAD, ZAMBOANGA CITY
Project Title : 3 Storey Multi-Purpose Building with Basement Parking

Location :
UPPER CALARIAN, ZAMBOANGA
CITY BAR CHART / S CURVE
CONTRACT DURATION: 365 CALENDAR DAYS

SCOPE OF WORKS AMOUNT REL WT 30 DAYS 60 DAYS 90 DAYS 120 DAYS 150 DAYS 180 DAYS 210 DAYS

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
1
2
3
4
5
6
7
8
9
0.730% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
SPL - 1 PROJECT BILLBOARD / TEMPORARY FENCE 208,950.00 0.730%
- 0.071% 0.071% 0.071% 0.071% 0.071% 0.071% 0.071%
SPL -2 Construction Safety and Health 248,062.50 0.867%
- 1.076% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
I LAYOUT AND EXCAVATION 307,724.80 1.076%
- 0.000% 1.033% 0.000% 0.000% 0.000% 0.000% 0.000%
II Backfiling & Compaction 295,380.54 1.033%
- 0.000% 0.000% 12.285% 12.285% 12.285% 12.285% 0.000%
III REINFORCED CONCRETE WORKS 14,058,059.82 49.140%
- 0.000% 0.000% 0.000% 0.000% 3.253% 3.253% 3.253%
IV MASONRY WORKS 2,791,656.00 9.758%
- 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
V TILEWORKS 1,307,333.58 4.570%
- 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
VI DOORS AND WINDOWS 338,967.72 1.185%
- 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 1.157%
VII STEEL WORKS 331,103.22 1.157%
- 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.316%
VIII ROOFING WORKS 271,164.77 0.948%
- 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
IX Miscellaneous Works 3,556,080.58 12.430%
- 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
X ELECTRICAL WORKS 1,921,417.68 6.716%
- 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
XI PLUMBING WORKS 1,217,917.68 4.257%
- 0.000% 0.000% 0.000% 0.000% 0.000% 0.000% 0.000%
XII PAINTING WORKS 1,754,118.24 6.132%
TOTAL PROJECT COST PHP 28,607,937.13 100.000% 1.877% 1.104% 12.356% 12.356% 15.609% 15.609% 4.797%
Periodic 1.877% 1.104% 12.356% 12.356% 15.609% 15.609% 4.797%
SCHEDULED ACCOMPLISHMENT (%)
Cummulative 1.877% 2.981% 15.337% 27.694% 43.303% 58.912% 63.710%
ACTUAL PHYSICAL ACCOMPLISHMENT (%) Cummulative
Periodic ###############################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################

Periodic 537,063.50 315,769.24 3,534,903.65 3,534,903.65 4,465,455.65 4,465,455.65 1,372,432.18

SCHEDULED CASH FLOW (PHP)
Cummulative 537,063.50 852,832.74 4,387,736.39 7,922,640.04 12,388,095.70 16,853,551.35 18,225,983.53

Submitted by:

Engr. Benedicto B. Ramos II

Owner/Manager
BENRAM CONSTRUCTION
 BENRAM CONSTRUCTION
SLSI BLDG., SAN JOSE ROAD, ZAMBOANGA CITY

365 CALENDAR DAYS

210 DAYS 240 DAYS 270 DAYS 300 DAYS 330 DAYS 365 DAYS

###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
0.000% 0.000% 0.000% 0.000% 0.000% 0.000%

0.071% 0.071% 0.071% 0.071% 0.071% 0.083%

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%

3.253% 0.000% 0.000% 0.000% 0.000% 0.000%

0.000% 2.285% 2.285% 0.000% 0.000% 0.000%

0.000% 0.790% 0.395% 0.000% 0.000% 0.000%

1.157% 0.000% 0.000% 0.000% 0.000% 0.000%

0.316% 0.632% 0.000% 0.000% 0.000% 0.000%

0.000% 0.000% 2.590% 3.108% 3.108% 3.626%

0.000% 1.119% 3.358% 2.239% 0.000% 0.000%

0.000% 0.710% 2.129% 1.419% 0.000% 0.000%

0.000% 1.022% 1.226% 1.226% 1.226% 1.431%

4.797% 6.629% 12.054% 8.063% 4.405% 5.139%

4.797% 6.629% 12.054% 8.063% 4.405% 5.139%
63.710% 70.338% 82.392% 90.455% 94.861% 100.000%
########################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################

1,372,432.18 1,896,386.08 3,448,386.18 2,306,677.61 1,260,232.49 1,470,271.24

18,225,983.53 20,122,369.61 23,570,755.79 25,877,433.40 27,137,665.89 28,607,937.13
Project
Contract ID
Location

SCOPE OF WORKS

OTHER GENERAL
PART B
REQUIREMENTS
A.1 Facilities for Engineers

Construction Safety and

B.2
Health Program

Construction Survey &

B.4
Staking
 B.5 Project Billboard

B.9 Mobilization & Demobilization

Roadway Excavation (Suplus

102(2)a
Common)
104 Embankment

105 Subgrade Preparation

 200 Aggregate Subbbase Course

311(1)a.2 PCCP(200mm Thk.)

TOTAL PROJECT COST

MONTHLY PHYSICAL ACCOMPLISHM

 MONTHLY PHYSICAL ACCOMPLISHM

ACTUAL PHYSICAL ACCOMPLISHME

WEEKLY PHYSICAL ACCOMPLISHME

EQUIVALENT COST (PHP)

Submitted by:
 ROWEL IRVING A. RUSTE
Owner/Manager
MOTHER'S ROLE CONSTRUCTION
ROAD UPGRADING GRAVEL TO PAVED AT
17JA0079
Brgy. Divisoria, Zamboanga City

QUANTITY AMOUNT
1 lot 57,846.26

1 lot 58,546.41

1 lot 7,602.00
 1 lot 6,353.90

1 lot 19,845.00

720.01 cu.m. 165,369.77

 22.47 cu.m. 90,817.82

1,190.00 sq.m. 25,299.05

 490.28 cu.m. 498,303.66

1,190.00 cu.m. 1,923,674.90

PHP 2,853,658.77

Periodic
ISHMENT (%)
ISHMENT (%)
Cummulative
Periodic
SHMENT (%)
Cummulative
Periodic
SHMENT (%)
Cummulative
Periodic
HP)
Cummulative
Checked by:
 JOSIFLOR R. VICENTE
Project Engineer
ION
 REL WT
DAYS
1 ###
2 ###
3 ###
4 ###
5 ###
6 ###
7 ###
8 ###
MONTH 1

9 ###
10 ###
11 ###
12 ###
13 ###
14 ###
15 ###
VED AT BARANGAY DIVISORIA, Z. C.

16 ###
17 ###
18 ###
19 ###
2.03% 6

2.05% 98

0.27% 2
0.22% 1

0.70% 5

5.80% 10
3.18% 18

0.89% 2
 17.46% 8

67.41% 52

100%
MONTH 1
c 2.95%
tive 2.95%
c 5.80%
tive 5.80%
c 2.1% 2.8% 4.2%
tive 2.1% 4.9% 9.1%
c 00.06 M 00.08 M 00.12 M
tive 00.06 M 00.14 M 00.26 M
 ENTE QUINISTAR U. A
gineer Chief Construction S
20 ###
21 ###
22 ###
23 ###
24 ###
25 ###
26 ###
27 ###
28 ###

MONTH 2
29 ###
30 ###
31 ###
32 ###
33 ###
34 ###
35 ###
36 ###
37 ###
38 ###
39 ###
40 ###
41 ###
42 ###
43 ###
44 ###
45 ###
46 ###
47 ###
48 ###
49 ###
50 ###
51 ###
MONTH 2
10.45%
 13.40%
15.70%
21.50%
% 1.9% 1.4% 3.4% 11.9% 9.
% 11.0% 12.4% 15.8% 27.7% 36
M 00.05 M 00.04 M 00.10 M 00.34 M 00
M 00.31 M 00.35 M 00.45 M 00.79 M 01
Recommending Approval:
U. ATAMI ANTONIO A. GO
n Section OIC-Asst. District
52 ###
53 ###
54 ###
55 ###
56 ###
57 ###
58 ###
59 ###

MONTH 3
60 ###
61 ###
62 ###
63 ###
64 ###
65 ###
66 ###
67 ###
68 ###
69 ###
70 ###
71 ###
72 ###
73 ###
74 ###
75 ###
76 ###
77 ###
78 ###
79 ###
80 ###
81 ###
82 ###
83 ###
M
MONTH 3 M
43.26% 4
 56.66% 9
17.64%
39.14%
9.2% 9.2% 9.2% 12.8% 9.2%
36.9% 46.1% 55.3% 68.1% 77.3%
00.26 M 00.26 M 00.26 M 00.36 M 00.26 M
01.05 M 01.32 M 01.58 M 01.94 M 02.21 M
Approved by:
ONZALES CHOLIE M
ct Engineer District E
 84 ###
85 ###
86 ###
87 ###
88 ###
89 ###

MONTH 4
90 ###
91 ###
92 ###
93 ###
94 ###
95 ###
96 ###
97 ###
98 ###
99 ###
### ###
### ###
### ###
5

103 7/2
MONTH 4 5
43.06% 0.28%
 99.72% 100.00%

9.2% 9.2% 4.2%

86.5% 95.8% 100.0%

M 00.26 M 00.26 M 00.12 M

M 02.47 M 02.73 M 02.85 M
 M. ROBLE
t Engineer
Project
Contract ID
Location

SCOPE OF WORKS
OTHER GENERAL
PART B
REQUIREMENTS
A.1 Facilities for Engineers

Construction Safety and

B.2
Health Program

Construction Survey &

B.4
Staking
 B.5 Project Billboard

B.9 Mobilization & Demobilization

Roadway Excavation (Suplus

102(2)a
Common)
104 Embankment

105 Subgrade Preparation

 200 Aggregate Subbbase Course

311(1)a.2 PCCP(200mm Thk.)

TOTAL PROJECT COST

PHYSICAL ACCOMPLISHMENT (%
 EQUIVALENT COST (PHP)

Submitted by:

ROWEL IRVING A. RUSTE

Owner/Manager
MOTHER'S ROLE CONSTRUCTION
ROAD UPGRADING GRAVEL TO PAVED AT
17JA0079
Brgy. Divisoria, Zamboanga City

QUANTITY AMOUNT
1 lot 57,846.26

1 lot 58,546.41

1 lot 7,602.00
 1 lot 6,353.90

1 lot 19,845.00

720.01 cu.m. 165,369.77

 22.47 cu.m. 90,817.82

1,190.00 sq.m. 25,299.05

 490.28 cu.m. 498,303.66

1,190.00 cu.m. 1,923,674.90

PHP 2,853,658.77
Periodic
NT (%)
Cummulative
 Periodic
HP)
Cummulative

Checked by:

JOSIFLOR R. VICENTE
Project Engineer
ION
O PAVED AT BARANGAY DIVISORIA, Z. C.

ty
Wk 1 Wk 2 Wk 3
DAY
REL WT S

10
11
12
13
14
15
16
17
18
19
1
2
3
4
5
6
7
8
9
2.03% 6

2.05% 98

0.27% 2
0.22% 1

0.70% 5

5.80% 10
3.18% 18

0.89% 2
 17.46% 8

67.41% 52

100%
dic 2.1% 2.8% 4.2%
ative 2.1% 4.9% 9.1%
dic 00.06 M 00.08 M 00.12 M
ative 00.06 M 00.14 M 00.26 M
MONTH 1 M
1 2 3
2.08% 4.90% 9.11%

ICENTE QUINISTAR U. A
ngineer Chief Construction S
 C.

3
20
21
22
23
24
25
26

Wk 4
27
28
29
30
31
32
33
Wk 5

34
35
36
37
38
39
40
Wk 6

41
42
43
44
45
46
47
Wk 7

48
49
50
51
W
% 1.9% 1.4% 3.4% 11.9% 9.
% 11.0% 12.4% 15.8% 27.7% 36
M 00.05 M 00.04 M 00.10 M 00.34 M 00
M 00.31 M 00.35 M 00.45 M 00.79 M 01
MONTH 2 M
4 5 6 7
% 11.02% 12.41% 15.80% 27.68% 36.
Recommending Approval:

U. ATAMI ANTONIO A. GO
n Section OIC-Asst. District
52
53
54

Wk 8
55
56
57
58
59
60
61
62
63
Wk 9
64
65
66
67
68
69
Wk 10

70
71
72
73
74
75
76
Wk 11

77
78
79
80
81
82
83
Wk 12
 9.2% 9.2% 9.2% 12.8% 9.2%
36.9% 46.1% 55.3% 68.1% 77.3%
00.26 M 00.26 M 00.26 M 00.36 M 00.26 M
01.05 M 01.32 M 01.58 M 01.94 M 02.21 M
MONTH 3 MON
8 9 10 11 12
36.90% 46.12% 55.34% 68.11% 77.33%
Approved by:

ONZALES CHOLIE M
ct Engineer District E
 2
84
85
86
87
88
89
90

Wk 12
91
92
93
94
95
96
97
98
99
###
###
###
###
Wk 13 Wk 14

90%
100%
90%

80%

70%
70%

60%

50%

40%
40%

30%

20%

10%
 20%

10%

0%

9.2% 9.2% 4.2%

86.5% 95.8% 100.0%
M 00.26 M 00.26 M 00.12 M
M 02.47 M 02.73 M 02.85 M
ONTH 4 5
13 14 15
% 86.55% 95.77% 100.00%

M. ROBLE
t Engineer