QTY

FOOTING

MAIN BUILDING
FOOTING
F1

13

1.75

1.75

0.3

C1

13

0.45

0.3

HT.
10.5

SLAB ON GRADE

12.2

22

0.1

Suspended slad

8.3

17

0.125

Beam

184

0.35

0.25

COLUMN

Excavation
cu.m

1.75

69.67
69.67

Gravel 2" thk. LEAN CONC.

cu.m
50mm

1.990625
1.990625

Concrete
cu.m

11.94
11.94
Concrete
cu.m

18.43

18.43

268.4
141.1

13.42

26.84
17.64
16.10

Formworks
sq.mts.

27.30
27.30
Formworks
sq.mts.

245.70

245.70

40.00
141.10
193.20

Rebars

16

52.00
52.00
240.00

208

208 16 dia.

52.00 20 dia.
52.00 12dia.
240.00 10dia.

Rebars
kgs.
WT

1.5 mts.

1.579

492.65
492.65

12 mts.
12 mts.
2.4 mts.

2.466
0.888
0.616

1,538.78
554.11
354.82

52

2,447.71

770.31
1622.65
92.00
2,254.00

ORDER LIST

25

16 dia.

6 MTS.

236.85
236.85

Project

ALC TACLOBAN

Location

Tacloban City

Subject

ACCOMPLISHMENT REPORT

Date

SEPT. 29.2014

Description
EARTH WORKS

CONCRETE WORKS

METAL WORKS TRUSSES

ROOFING WORKS

Masonry

CEILING

TILE WORKS

PAINTING WORKS

DOORS & WINDOWS

DECORATIVE WALL @ FRONT

ELECTRICAL
PLUMBING

ALC TACLOBAN
Tacloban City
ACCOMPLISHMENT REPORT
SEPT. 29.2014

Description
EARTH WORKS
Excavation
Backfilling
Gravel Bedding
CONCRETE WORKS
Concreting ( 3000 psi SOG , rest 4000 psi )
Rebars
Formworks
METAL WORKS TRUSSES
Stl tubalar 2- 2" X 4" X 2mm thk. Steel truses
C purlins 2" x 3" x 1.5mm thk.
Miscellaneous
ROOFING WORKS
# 24 Pre Painted roofing rib type
Masonry
6" CHB wall ( non load bearing )
Plastering
CEILING
1/4" thk. Ficem board w/metal frames
TILE WORKS
Ground floor function area straight to finish
Tiles works ( 300x 300 ceramic tiles )
Stage
Parsonage
Whole second floor including stairs
Toilets floor w/ skirting only

PAINTING WORKS
Walls ( latex Paint )
Ceiling ( latex paint )
DOORS & WINDOWS
DOORS
Main door ( 2 x 2.4 mt. ht. ) wood
Parsonage ( .9 x 2.1 mt. ) wood
Toilets and storage ( .7 x 2.1mt. ) wood
Grill door ( 1 x 2.4 mt. ht.) square bars
WINDOWS
Church second floor (1.5 x 2.1 mt. ht - alum. Frame awning type )
Jalousie window for toilets ( .6 x .6 )
Concrete louver for public toilets ( .3 x .6 )
DECORATIVE WALL @ FRONT

ELECTRICAL
PLUMBING

TOTAL PHP

Qty

Amount

69.67 cu.m
69.67 cu.m
16.00 cu.m

287.50
126.50
1,437.50

73,082.50
8,813.49
23,000.00

79.01 cu.m
7,587.32 Kgs.
647.30 sq.mts.

4,600.00
47.15
575.00

331,118.73
325,942.75
339,113.28

71.30
71.30
28,750.00

80,013.85
51,503.17
26,194.44

198.00 sq.mts.

690.00

124,476.00

650.00 sq.mts.
1,300.00 sq.mts.

575.00
310.50

340,527.78
367,770.00

198.00 sq.mts.

609.50

109,953.80

86.10 sq.mts.

115.00

9,021.37

862.50
862.50
862.50
862.50

7,072.50
41,884.92
109,545.17
12,573.33

1,231.70 kgs.
792.82 kgs.
1.00 lot

9.00
53.30
139.40
16.00

sq.mts.
sq.mts.
sq.mts.
sq.mts.

1,300.00 sq.mts.
320.00 sq.mts.

264.50
264.50

313,285.56
77,116.44

set
sets
sets
sets

7,130.00
4,255.00
4,255.00
8,625.00

7,130.00
25,530.00
21,275.00
17,250.00

6.00 sets
2.00 sets
4.00 sets

18,400.00
2,127.50
575.00

110,400.00
4,255.00
2,300.00

1.00 sets

260,475.00

260,475.00

1.00
6.00
5.00
2.00

1.00 LOT
1.00 LOT

350,544.53
175,272.27

3,746,440.88

CONSTRUCTION OF CLC CHURCH TACLOBAN CITY

CONSTRUCTION SCHEDULE S CURVE ( CASH FLOW )
DURATION
Description

Amount

Wt. %

SEPT.
22

Demolition
EARTH WORKS
Excavation
Backfilling
Gravel Bedding
CONCRETE WORKS
Concreting
Rebars
Formworks
METAL WORKS TRUSSES
Stl tubalar 2- 2" X 4" X 2mm thk. Steel truses
C purlins 2" x 3" x 1.5mm thk.
Miscellaneous
ROOFING WORKS
# 24 Pre Painted roofing rib type
Masonry
6" CHB wall ( non load bearing )
Plastering
CEILING
1/4" thk. Ficem board w/metal frames
TILE WORKS
Ground floor function area straight to finish
Tiles works ( 300x 300 ceramic tiles )
Stage
Parsonage
Whole second floor including stairs
Toilets floor w/ skirting only
PAINTING WORKS
Walls ( latex Paint )
Ceiling ( latex paint )
DOORS & WINDOWS
DOORS
Main door ( 2 x 2.4 mt. ht. ) wood
Parsonage ( .9 x 2.1 mt. ) wood
Toilets and storage ( .7 x 2.1mt. ) wood
Grill door ( 1 x 2.4 mt. ht.) square bars
WINDOWS
Church second floor (1.5 x 2.1 mt. ht - alum. Frame awning type )
Jalousie window for toilets ( .6 x .6 )
Concrete louver for public toilets ( .3 x .6 )
DECORATIVE WALL @ FRONT
ELECTRICAL
PLUMBING
TOTAL PHP

73,082.50
8,813.49
23,000.00

1.951
0.235
0.614

331,118.73
325,942.75
339,113.28

8.838
8.700
9.052

80,013.85
51,503.17
26,194.44

2.136
1.375
0.699

124,476.00

3.323

340,527.78
367,770.00

9.089
9.817

109,953.80

2.935

9,021.37

0.241

7,072.50
41,884.92
109,545.17
12,573.33

0.189
1.118
2.924
0.336

313,285.56
77,116.44

8.362
2.058

7,130.00
25,530.00
21,275.00
17,250.00

0.190
0.681
0.568
0.460

110,400.00
4,255.00
2,300.00
260,475.00
350,544.53
175,272.27

2.947
0.114
0.061
6.953
9.357
4.678

3,746,440.88

100

29

0.0751

OCT.-2014
6

13

0.9

0.9

NOV.-2014
20

27

10

DEC.-2014
17

24

ACTUAL
0.11762 0.11762
ACCOMPLISHMENT as
0.15348 0.15348 0.15348 0.15348of December 12-2014
78%

15

22

PROJECTED
ACCOMPLISHMENT

1.76764 1.76764 1.76764 1.76764 1.76764

1.74001 1.74001 1.74001 1.74001 1.74001
1.81032 1.81032 1.81032 1.81032 1.81032
1.06786 1.06786
0.68736 0.68736
0.34959 0.34959
1.66126 1.66126
1.81787 1.81787 1.81787 1.81787 1.81787
1.9633 1.9633 1.9633 1.9633
0.9783

0.9783

0.241
1.14159

1.3937

1.3937
0.41168
0.63336

1.04059

Month Accomplishment %
Commulative Accomplishment %
Commulative Acc. ( amount PHP )

0.77973 0.77973 0.77973 0.77973 0.77973 0.77973 0.77973 0.77973

0.38986 0.38986 0.38986 0.38986 0.38986 0.38986 0.38986 0.38986

0.0751

0.9 2.71032 3.70381 5.58908 6.75868 6.64105 5.74511 6.75113 5.98772 6.96162 8.98402
10.55
0.9751 3.68542 7.38924 12.9783 19.737 26.378 32.1232 38.8743 44.862 51.8236 60.8077 71.3576
486,225.07
1,456,402.39
3,000,514.
2,813.6
Project Title
Owner
Sheet Content

CONSTRUCTION OF CLC CHURCH

Location : TACLOBAN CITY

CLC CHURCH

CONSTRUCTIO
S- CURVE / C

ITY
JAN.-2015
29

12

18

1.9633
0.9783

1.14159 1.14159 1.14159

1.3937 1.3937 1.3937 1.3937

0.41168 0.41168 0.41168 0.41168
0.63336 0.63336

1.04059 1.04059

3.4763 3.4763
0.77973 0.77973 0.77973 0.77973
0.38986 0.38986 0.38986 0.38986

8.73211 5.79051 7.59286

6.53
80.0897 85.8802 93.4731
100
0,514.75
3,746,557.36

RUCTION SCHEDULE
RVE / CASH FLOW

Project

ALC TACLOBAN

Location :

Tacloban City

Subject

PROGRESS BILLING # 1

Date

13-Nov-14
Description
Demolition
EARTH WORKS
Excavation
Backfilling
Gravel Bedding
CONCRETE WORKS
Concreting
Rebars
Formworks
METAL WORKS TRUSSES
Stl tubalar 2- 2" X 4" X 2mm thk. Steel truses
C purlins 2" x 3" x 1.5mm thk.
Miscellaneous
ROOFING WORKS
# 24 Pre Painted roofing rib type
Masonry
6" CHB wall ( non load bearing )
Plastering
CEILING
1/4" thk. Ficem board w/metal frames
TILE WORKS
Ground floor function area straight to finish
Tiles works ( 300x 300 ceramic tiles )
Stage
Parsonage
Whole second floor including stairs
Toilets floor w/ skirting only

Amount

Wt. %

73,082.50
8,813.49
23,000.00

1.951
0.235
0.614

331,118.73
325,942.75
339,113.28

8.838
8.700
9.052

80,013.85
51,503.17
26,194.44

2.136
1.375
0.699

124,476.00

3.323

340,527.78
367,770.00

9.089
9.817

109,953.80

2.935

9,021.37

0.241

7,072.50
41,884.92
109,545.17
12,573.33

0.189
1.118
2.924
0.336

PAINTING WORKS
Walls ( latex Paint )
Ceiling ( latex paint )
DOORS & WINDOWS
DOORS
Main door ( 2 x 2.4 mt. ht. ) wood
Parsonage ( .9 x 2.1 mt. ) wood
Toilets and storage ( .7 x 2.1mt. ) wood
Grill door ( 1 x 2.4 mt. ht.) square bars
WINDOWS
Church second floor (1.5 x 2.1 mt. ht - alum. Frame awning type )
Jalousie window for toilets ( .6 x .6 )
Concrete louver for public toilets ( .3 x .6 )
DECORATIVE WALL @ FRONT

ELECTRICAL
PLUMBING
TOTAL PHP

313,285.56
77,116.44

8.362
2.058

7,130.00
25,530.00
21,275.00
17,250.00

0.190
0.681
0.568
0.460

110,400.00
4,255.00
2,300.00
260,475.00

2.947
0.114
0.061
6.953

350,544.53
175,272.27

9.357
4.678

3,746,440.88

100

Month Accomplishment %
Commulative Accomplishment %
Commulative Acc. ( amount PHP )

PREVIOUS
%
WT. %

15%

0.293

ACCOMPLISHMENT
THIS PERIOD
%
WT. %

90%
90%
90%
95%
95%
95%
60%
60%
60%

40%

1.756
0.21
0.55
8.40
8.27
8.60
1.28
0.82
0.42
3.64
-

TODATE
%
WT. %

105%
90%
90%
95%
95%
95%
60%
60%
60%
0%
40%
0%
0%
0%
0%
0%
0%
0%

2.048
0.21
0.55
8.40
8.27
8.60
1.28
0.82
0.42
3.64
-

30%
25%
0.293

2.81
1.17
37.918

0%
0%

0%
0%
0%
0%
0%
0%
0%
0%

30%
25%

2.81
1.17
38.211

Project

ALC TACLOBAN

Location :

Tacloban City

Subject

ACCOMPLISHMENT REPORT # 2

Date

3-Nov-14
Description
Demolition
EARTH WORKS

CONCRETE WORKS

METAL WORKS TRUSSES

ROOFING WORKS
Masonry

CEILING
TILE WORKS

PAINTING WORKS

DOORS & WINDOWS

DECORATIVE WALL @ FRONT

ELECTRICAL
PLUMBING

ALC TACLOBAN
Tacloban City
ACCOMPLISHMENT REPORT # 2
3-Nov-14
Description
Demolition
EARTH WORKS
Excavation
Backfilling
Gravel Bedding
CONCRETE WORKS
Concreting
Rebars
Formworks
METAL WORKS TRUSSES
Stl tubalar 2- 2" X 4" X 2mm thk. Steel truses
C purlins 2" x 3" x 1.5mm thk.
Miscellaneous
ROOFING WORKS
# 24 Pre Painted roofing rib type
Masonry
6" CHB wall ( non load bearing )
Plastering
CEILING
1/4" thk. Ficem board w/metal frames
TILE WORKS
Ground floor function area straight to finish
Tiles works ( 300x 300 ceramic tiles )
Stage
Parsonage
Whole second floor including stairs
Toilets floor w/ skirting only
PAINTING WORKS
Walls ( latex Paint )
Ceiling ( latex paint )
DOORS & WINDOWS
DOORS
Main door ( 2 x 2.4 mt. ht. ) wood
Parsonage ( .9 x 2.1 mt. ) wood
Toilets and storage ( .7 x 2.1mt. ) wood

Grill door ( 1 x 2.4 mt. ht.) square bars

WINDOWS
Church second floor (1.5 x 2.1 mt. ht - alum. Frame awning type )
Jalousie window for toilets ( .6 x .6 )
Concrete louver for public toilets ( .3 x .6 )
DECORATIVE WALL @ FRONT

ELECTRICAL
PLUMBING
TOTAL PHP

Amount

Wt. %

PREVIOUS
%
WT. %

15%

0.293

ACCOMPLISHMENT
THIS PERIOD
%
WT. %

73,082.50
8,813.49
23,000.00

1.951
0.235
0.614

75%
75%
75%

331,118.73
325,942.75
339,113.28

8.838
8.700
9.052

85%
85%
85%

80,013.85
51,503.17
26,194.44

2.136
1.375
0.699

50%
50%

124,476.00

3.323

340,527.78
367,770.00

9.089
9.817

109,953.80

2.935

9,021.37

0.241

7,072.50
41,884.92
109,545.17
12,573.33

0.189
1.118
2.924
0.336

313,285.56
77,116.44

8.362
2.058

7,130.00
25,530.00
21,275.00

0.190
0.681
0.568

10%

1.463
0.18
0.46
7.51
7.40
7.69
1.07
0.69
0.91
-

17,250.00

0.460

110,400.00
4,255.00
2,300.00
260,475.00

2.947
0.114
0.061
6.953

350,544.53
175,272.27

9.357
4.678

3,746,440.88

100

Month Accomplishment %
Commulative Accomplishment %
Commulative Acc. ( amount PHP )

30%

0.293

2.81
30.173

HMENT
%

TODATE
WT. %

100%
90%
90%
85%
85%
85%
100%
100%
100%
90%
80%
70%
0%
50%
50%
50%
50%
50%
0%
0%

50%
50%
50%

1.756
0.18
0.46
7.51
7.40
7.69
1.07
0.69
0.70
2.99
7.27
6.87
0.12
0.09
0.56
1.46
0.17
0.10
0.34
0.28

50%
50%
50%
50%
50%

50%
50%

0.23
1.47
0.06
0.03
3.48
2.81
2.34
58.119