Professional Documents
Culture Documents
DURATION
ITEM/DESCRIPTION START FINISH ON WEEKS
DAYS Wt MARCH APRIL MAY JUNE JULY AUG SEPT OCT NOV DEC JAN FEB MAR APRIL MAY JUNE JULY AUG SEPT OCT
1 2 3 4 5 6 7 8 9 10 12 13 14 15 16 17 18 19 20 21
C. Architectural Works
C.1 Masonry ###
99.82% 99.99%
C.1.a Fabrication of Precast Wall Panel 1-May-16 10-Dec-16 224.00 4,730,399.27 5.08 32 98.30%
96.77%
0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 0.159 5.077
95.24%
C.1.b Installation of Precast Wall Panel(Exterior) 22-May-16 11-Jan-17 235.00 7,095,598.90 7.62 34 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.227 0.195 0.195 0.194
93.10%
C.1.c Fabrication of CHB 1-Mar-16 14-Dec-16 289.00 3,701,294.88 3.97 41 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 89.88% 3.972
C.1.d CHB laying interior wall(100mm/150mm) 1-May-16 28-Feb-17 304.00 5,551,942.31 5.96 43 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.196 86.07%
C.2 Ceiling Finishes 07-Jul-16 10-May-17 308.00 5,285,417.36 5.67 44 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129
80.97%
0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129
C.3 Wall Finishes 22-Jul-16 22-Jun-17 336.00 4,740,302.81 5.09 48 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106
C.5 Plastering/ Rubbed Concrete 26-May-16 30-Mar-17 309.00 14,058,906.29 15.09 44 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 66.30%
0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.342 0.049
C.6.b Stair & Metal Railing 12-Jul-16 28-Feb-17 232.00 4,034,522.95 4.33 33 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.019
C.7 Painting Works 07-Jul-16 30-Sep-17 451.00 22,957,598.47 24.64 64 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.382 0.164
47.62%
C.8 Tiling Works & Trims/skirtings/sundry Items 22-Aug-16 12-Jun-17 295.00 5,863,022.37 6.29 42 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.021
C.9 Steel louvers GA16 and Frames 03-Jan-17 30-May-17 148.00 145,535.34 0.16 21 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007 0.007
C.10 Toilet Accessories (Facial Mirror) 07-Aug-16 14-May-17 281.00 786,240.00 0.84 40 0.021 0.021 0.021 0.021 0.021 0.021 0.021
38.37%
0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021 0.021
C.11 Vinyl Tiles 16-Sep-16 14-Jun-17 272.00 4,421,279.85 4.745 39 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.105
C.13 PVC Doors and Jambs 16-Oct-16 14-Mar-17 150.00 2,013,502.39 2.16 21 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.144
C.14 Ironmongery (Door hinges/flush/transom bolts/stopper) 01-Oct-16 01-May-17 213.00 1,170,592.54 1.26 30 20.92% 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.041 0.059
D.2 Metal 01-Dec-16 30-May-17 181.00 19,221.82 0.021 26 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001
6.99%
D.3 Door Locksets 01-Oct-16 01-May-17 213.00 378,381.24 0.41 30 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.013 0.019
3.14%
D.4 Toilet Accessories (soap & paper holder) 07-Aug-16 14-May-17 281.00 32,049.25 0.034 40 0.39% 0.78% 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001 0.001
0.097
0.097
0.097
0.097
0.097
0.097
0.097
0.097
0.393
0.393
0.620
0.961
0.961
0.961
0.961
0.961
1.405
1.534
1.665
1.771
1.827
1.849
1.849
2.036
2.036
2.036
2.158
2.158
2.213
2.213
2.314
2.314
2.314
2.314
2.314
2.314
2.462
2.462
2.462
2.462
2.304
2.175
2.175
2.174
1.980
1.987
1.987
1.987
1.783
1.748
1.824
1.373
1.354
1.354
1.354
1.038
0.973
0.997
0.919
0.919
0.919
0.768
0.767
0.767
0.750
0.517
0.488
0.382
0.382
0.382
0.382
0.382
0.382
0.382
0.382
0.382
0.382
0.382
0.382
0.382
0.164
93,174,244.51 100.00
-
13.361
15.188
17.037
18.885
20.922
22.958
24.994
27.153
31.524
33.737
36.051
38.365
40.679
42.993
45.307
47.621
50.083
52.545
55.008
57.470
59.774
61.949
64.124
66.297
68.277
70.265
72.252
74.239
76.023
77.771
79.596
80.968
82.322
83.676
85.029
86.068
87.041
88.039
88.958
89.876
90.795
91.563
92.330
93.098
93.848
94.365
94.853
95.236
95.618
96.000
96.383
96.765
97.148
97.530
97.913
98.295
98.677
99.060
99.442
99.825
11.591
29.311
0.097
0.194
0.291
0.388
0.484
0.581
0.678
0.775
1.168
1.561
2.180
3.142
4.103
5.064
6.026
6.987
8.392
9.926
100.0
100.0
100.0
100.0
Accumulative Projected Weekly Accomplishment
3/1/2016 Projected Monthly Accomplishment 0.39% 0.78% 3.14% 6.99% 13.36% 20.92% 29.31% 38.37% 47.62% 57.47% 66.30% 74.24% 80.97% 86.07% 89.88% 93.10% 95.24% 96.77% 98.30% 99.82% 100.0%
1.91%
0.15%
0.84%
0.46%
0.69%
0.46%
2.04%
2.89%
10/3/2017 Actual Weekly Accomplishment
15.91%
16.05%
16.89%
17.36%
18.05%
18.51%
20.55%
23.44%
Actual Monthly Accomplishment
581
Actual Monthly Accomplishment 16.05% 18.51%
2016 Row 82 2017
9/30/2016 Todate
10/3/2017 End date MARCH APRIL MAY JUNE JULY AUG SEPT OCT NOV DEC JAN FEB MAR APRIL MAY JUNE JULY AUG SEPT OCT
368 Balance 1 2 3 4 5 6 7 8 9 10 12 13 14 15 16 17 18 19 20 21
PROJECT : PROPOSED PENINSULA GARDEN MIDTOWN HOMES - MAHOGANY TOWER
LOCATION : PENAFRANCIA ST., PACO, MANILA
SUBJECT : MAHAGONY TOWER Architectural Weekly Accomplishment Report - 31 August 2017
CONTRACT PACKAG:
I. Summary
No. Progress
I. Plan (%)
II. Actual (%)
III. Variance (%)
Equipment Calendar Day -16.29
-16.29
II. Distribution
No. Particulars
13,591,359.06
Vl MASONRY
1.00 Exterior Laying of 6" CHB (superstructure/F10/B)
1.1 Ground Floor 84,388.25
2.00 Exterior Laying of 4" CHB (superstructure/F10/A)
2.1 Ground Floor 44,721.00
3.00 Interior Laying of 4" CHB (superstructure)
3.1 Ground Floor 134,163.71
3.2 Second Floor 134,163.71
3.3 Third Floor 130,270.01
3.4 Fourth Floor 130,270.01
3.5 Fifth Floor 130,270.01
3.6 Sixth Floor 123,400.33
3.7 Seventh Floor 123,400.33
3.8 Eighth Floor 123,400.33
3.9 Ninth Floor 131,795.13
3.10 Tenth Floor 131,795.13
3.11 Eleventh Floor 131,795.13
3.12 Twelfth Floor 131,795.13
3.13 Thirteenth Floor 131,795.13
3.14 Fourteenth Floor 127,007.61
3.15 Fifteenth Floor 127,007.61
3.16 Sixteenth Floor 127,007.61
3.17 Seventeenth Floor 131,795.13
3.18 Eighteenth Floor 135,741.88
3.19 Water Tank Area 31,419.77
4.00 Interior Laying of 6" CHB (superstructure)
4.1 Ground floor 368,439.17
4.2 Second Floor 368,439.17
4.3 Third Floor 354,722.40
4.4 Fourth Floor 354,722.40
4.5 Fifth Floor 354,722.40
4.6 Sixth Floor 319,804.89
4.7 Seventh Floor 308,909.51
4.8 Eighth Floor 371,354.07
4.9 Ninth Floor 361,587.02
4.10 Tenth Floor 361,587.02
4.11 Eleventh Floor 361,587.02
4.12 Twelfth Floor 361,587.02
4.13 Thirteenth Floor 361,587.02
4.14 Fourteenth Floor 351,346.93
4.15 Fifteenth Floor 351,346.93
4.16 Sixteenth Floor 351,346.93
4.17 Seventeenth Floor 362,467.10
4.18 Eighteenth Floor 376,506.57
4.19 Water tank level 353,770.61
-9,253,237.19 9,253,237.19
5.00 Precast - Exterior Wall (superstructure)
5.1 Ground Floor 616,799.69
5.2 Second Floor 616,799.69
5.3 Third Floor 616,799.69
5.4 Fourth Floor 616,799.69
5.5 Fifth Floor 616,799.69
5.6 Sixth Floor 616,799.69
5.7 Seventh Floor 616,799.69
5.8 Eighth Floor 616,799.69
5.9 Ninth Floor 616,799.69
5.10 Tenth Floor 616,799.69
5.11 Eleventh Floor 616,799.69
5.12 Twelfth Floor 616,799.69
5.13 Thirteenth Floor 616,799.69
5.14 Fourteenth Floor 589,982.31
5.15 Fifteenth Floor 589,982.31
5.16 Sixteenth Floor 589,982.31
5.17 Seventeenth Floor 616,799.69
5.18 Eighteenth Floor 616,799.69
5.19 Water tank level
SUBTOTAL 22,871,256.01
22,366,194.06
Vll WALL FINISHES
1.00 Exterior Wall Plastering (superstructure)
1.1 Ground Floor 13,628.51
1.2 Second Floor 13,628.51
1.3 Third Floor 13,628.51
1.4 Fourth Floor 13,628.51
1.5 Fifth Floor 13,628.51
1.6 Sixth Floor 13,628.51
1.7 Seventh Floor 13,628.51
1.8 Eighth Floor 13,628.51
1.9 Ninth Floor 13,628.51
1.10 Tenth Floor 13,628.51
1.11 Eleventh Floor 13,628.51
1.12 Twelfth Floor 13,628.51
1.13 Thirteenth Floor 13,628.51
1.14 Fourteenth Floor 13,628.51
1.15 Fifteenth Floor 13,628.51
1.16 Sixteenth Floor 13,628.51
1.17 Seventeenth Floor 13,628.51
1.18 Eighteenth Floor 13,628.51
SUBTOTAL 15,490,440.61
16,700,088.61
VIIl FLOOR FINISHES
1.00 Floor topping w/ mesh
1.1 Toilet & Bath (superstructure)
Second Floor 8,614.74
Third Floor 8,614.74
Fourth Floor 8,614.74
Fifth Floor 8,614.74
Sixth Floor 8,614.74
Seventh Floor 8,614.74
Eighth Floor 8,614.74
Ninth Floor 8,614.74
Tenth Floor 8,614.74
Eleventh Floor 8,614.74
Twelfth Floor 8,614.74
Thirteenth Floor 8,614.74
Fourteenth Floor 8,614.74
Fifteenth Floor 8,614.74
Sixteenth Floor 8,614.74
Seventeenth Floor 8,614.74
Eighteenth Floor 8,614.74
SUBTOTAL 14,464,849.33
13,255,201.32
IX CEILING FINISHES
1.00 Rubbed Concrete Finish -interior slab/beam soffit (superstructure)
1.1 Ground Floor 48,974.92
1.2 Second Floor 40,562.77
1.3 Third Floor 40,562.77
1.4 Fourth Floor 40,562.77
1.5 Fifth Floor 40,562.77
1.6 Sixth Floor 40,562.77
1.7 Seventh Floor 40,562.77
1.8 Eighth Floor 40,562.77
1.9 Ninth Floor 40,562.77
1.10 Tenth Floor 40,562.77
1.11 Eleventh Floor 40,562.77
1.12 Twelfth Floor 40,562.77
1.13 Thirteenth Floor 40,562.77
1.14 Fourteenth Floor 40,562.77
1.15 Fifteenth Floor 40,562.77
1.16 Sixteenth Floor 40,562.77
1.17 Seventeenth Floor 40,562.77
1.18 Eighteenth Floor 40,562.77
SUBTOTAL 6,086,329.93
6,086,329.93
X PAINTING
1.00 Interior Wall Paint
1.1 Semi-gloss Paint - plastered/rubcon (superstructure)
Ground Floor 47,401.91
Second Floor 47,401.91
Third Floor 47,401.91
Fourth Floor 47,401.91
Fifth Floor 47,401.91
Sixth Floor 47,401.91
Seventh Floor 47,401.91
Eighth Floor 47,401.91
Ninth Floor 47,401.91
Tenth Floor 47,401.91
Eleventh Floor 47,401.91
Twelfth Floor 47,401.91
Thirteenth Floor 47,401.91
Fourteenth Floor 47,401.91
Fifteenth Floor 47,401.91
Sixteenth Floor 47,401.91
Seventeenth Floor 47,401.91
Eighteenth Floor 47,401.91
Water tank level 47,401.91
SUBTOTAL 23,029,598.46
23,029,598.46
XI WATERPROOFING
1.00 ACU Ledges (superstructure)
1.1 Second Floor 14,027.78
1.2 Third Floor 14,027.78
1.3 Fourth Floor 14,027.78
1.4 Fifth Floor 14,027.78
1.5 Sixth Floor 14,027.78
1.6 Seventh Floor 14,027.78
1.7 Eighth Floor 14,027.78
1.8 Ninth Floor 14,027.78
1.9 Tenth Floor 14,027.78
1.10 Eleventh Floor 14,027.78
1.11 Twelfth Floor 14,027.78
1.12 Thirteenth Floor 14,027.78
1.13 Fourteenth Floor 14,027.78
1.14 Fifteenth Floor 14,027.78
1.15 Sixteenth Floor 14,027.78
1.16 Seventeenth Floor 14,027.78
1.17 Eighteenth Floor 14,027.78
SUBTOTAL 2,372,691.95
2,372,691.95
XII DOORS
1.00 Louvers and frames (superstructure)
1.1 Type SL-1 5,911.35
1.2 Type SL-2 33,437.40
1.3 Type SD-3 29,556.75
1.4 Type SD-6 60,494.70
1.5 Type SD-7 16,135.35
SUBTOTAL 3,653,093.87
3,653,093.87
XIII HARDWARES
1.00 Hinges (superstructure)
Ground Floor 49,094.63
Second Floor 49,094.63
Third Floor 49,094.63
Fourth Floor 49,094.63
Fifth Floor 49,094.63
Sixth Floor 49,094.63
Seventh Floor 49,094.63
Eighth Floor 49,094.63
Ninth Floor 49,094.63
Tenth Floor 49,094.63
Eleventh Floor 49,094.63
Twelfth Floor 49,094.63
Thirteenth Floor 49,094.63
Fourteenth Floor 49,094.63
Fifteenth Floor 49,094.63
Sixteenth Floor 49,094.63
Seventeenth Floor 49,094.63
Eighteenth Floor 49,094.63
SUBTOTAL 1,548,973.78
1,548,973.78
XIV METALS
SUBTOTAL 4,438,917.56
4,438,917.56
XV MISCELLANEOUS ITEMS
20.68%
WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)--deleted per SINo.009 issued 28
95,543,382.49 2,369,137.98
93,174,244.51 Contract Architectural Project Cost
97.15% Planned Accomplishmnet 97.15% Planned Accomplishmnet
94.82% Actual Accomplishmnet 94.82% Actual Accomplishmnet
-2.32% Variance -2.32% Variance
(16.29) Days delayed per Planned Schedule (16.29) Days delayed per Planned Schedule
202,067,816.06 Contract Project Cost
32.00 Days remaining
88,351,191.04 Accomplishment Todate 88,351,191.04
2,835,912.28 This week cost accomplishment (75,564,726.33)
72.12%
67,200,637.54
84,388.25
44,721.00
1,951,589.33
112,231.90 23.6956 296.195 0.08
278.54 112,231.90 23.6956 296.195 0.08
271.36 108,338.20 22.87352 285.919 0.08
214.44 108,338.20 22.87352 285.919 0.08
131.60 108,338.20 22.87352 285.919 0.08
39.32 101,468.52 21.42312 267.789 0.08
28.56 101,468.52 21.42312 267.789 0.08
101,468.52 21.42312 267.789 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
109,863.32 23.19552 289.944 0.08
113,810.07 24.0288 300.36 0.08
9,487.96 2.0032 25.04 0.08
6,368,482.80 1,951,589.33 412.040
40%
36.00
(257,034.37)
(9,253,237.1900)
6,382,993.33 Prelims
5,443,004.84 Foundation
(231,330.93) Structural
789545.28 Architectural
21,079,235.36 Precast 11,825,998.17 11,021,942.30
45.45% 10out of 22 Masonry 9,253,237.19 8,449,181.45
100.00% 23 out of 23 Roofings 1,650,959.17 1,608,111.60
95.65% 22casted21ins Waterproofing 1,903,817.02 21,079,235.35
95.65% 22casted21ins Wall partition 4,740,302.81
91.30% 21casted21ins Ceiling 5,285,417.36
95.65% 22casted16ins Louvers/frame 145,535.34
95.65% 22casted17ins plaster 11,827,379.83
91.30% 21casted16ins Rubbed concrete 2,231,526.46
95.65% 22casted20/15ins baseboard 1,158,826.18
100.00% 23casted12/6ins Painting 22,957,598.47
86.96% 20casted12/6ins Aluminum ftame 1,209,648.00
69.57% 16casted Soap-Paper holder/Cr 818,289.25
8.70% 2casted Vinyl tiles 4,421,279.85
door/lockset 2,045,842.78
Tilings 5,366,153.37
OSM Steel door/frames 19,221.82
OSM wood doors/jambs 1,474,834.10
PVC door 2,013,502.39
Steel stair 4,034,522.95
(11,021,942.30) 94,383,892.51
Project Cost 94,384,507.85
39% 9 Ground
100% 23 2nd
95.65% 22 3rd 202,067,815.86
95.65% 22 4th 107,683,308.01
91.30% 21 5th
95.65% 22 6th
95.65% 22 7th
86.96% 20 8th
86.96% 20 9th
69.57% 16 10th
0.00% 0 11th
0.00% 0 12th
0.00% 0 13th
0.00% 0 14th
0.00% 0 15th
0.00% 0 16th
0.00% 0 17th
0.00% 0 18th
777,765.24
536,963.17 38 130.00
28,261.22 38
777,765.24 20.00
388,882.62 34.00
20,467.51 -
-
-
-
-
-
-
-
-
-
-
-
-
-
777,765.24
536,963.17
97.00 81
97.00 777,765.24 72
93.00 388,882.62
94.00 20,467.51
69.00
51.00
23.00
3.00
198,522.00 11,677.76
100% 23 2nd
96% 22 3rd
91% 21 4th
91% 21 5th
96% 22 6th
96% 22 7th
91% 21 8th
96% 22 9th
100% 23 10th
87% 20 11th
70% 16 12th
9% 2 13th
0% 0
0% 0
0% 0
0% 0
0% 0
0% 0
505,061.95
245,313.19
13,628.51
sides done
25.00% 24 6
12.50% 24 3
0.00% 24 0
6,191,900.09
325,889.48
1,234.15
1,236.22
1,226.32
1,032.57
565.77
258.21
276.19
61.40
531,805.65
27,989.77 82.85%
83.91%
98.34%
99.55%
99.66%
92.86%
95.32%
100.00%
100.00%
94.11%
94.70%
94.11%
92.75%
92.02%
92.72%
92.52%
91.71%
89.86%
93%
341,749.50
64.98%
100.00%
100.00%
100.00%
100.00%
100.00%
66.66% 100.00%
66.66% 100.00%
66.66% 100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
98.28%
99.00%
98.19%
1,730,485.27
101,793.25
71.424%
4,740,302.81 278,841.34
235.62
235.62
235.62
133.56 146.916
71,155.77 1,209,648.01
1,209,648.00 WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)
-0.48
(1,209,648.00)
898,184.12
49,899.12
64.87
57.30
431,839.38 18
22,728.39 18
17.50
146,450.61
8,614.74
1,321,126.84
77,713.34
741,823.29
97.54
72.63
704,486.60
41,440.39
2,424,484.25
142,616.72
97.54
72.63
4,421,279.85
260,075.29
683,104.56
40,182.62
475,721.62
27,983.62
689,567.10
40,562.77
586.83
391.25
34,940,341.69
(3,494,034.17)
(5,241,051.25)
(49,461,461.59)
(23,256,205.32)
-5.10%
(4,751,886.47)
62,370.54 82.85%
83.91%
98.34%
99.55%
99.66%
92.86%
95.32%
100.00%
100.00%
94.11%
94.70%
94.11%
92.75%
92.02%
92.72%
92.52%
91.71%
89.86% 34,474,470.47
83,726,376.12 (8,835,119.10)
3,173,308.27 (13,252,678.66)
176,294.90 (49,461,461.61)
121.39 (37,074,788.90)
53.59
85.40
959,319.48
56,430.56
849,457.78
47,192.10
900,636.36
47,401.91
2.00
5,067,736.70
281,540.93
135.6sqm
2,241,669.54 131,862.91
44.52
191,314.30
11,253.78
4,820,868.98
253,729.95
3,517,163.64
195,397.98
586.83
391.25
19,599.81
1,031.57
202,083.94
11,887.29 12.50% 1out8
47,881.52
2,660.08
59,252.35
5,171,929.95
287,329.44
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
444,619.46
24,701.08
272,841.91
15,157.88
238,472.31
14,027.78
435,817.98
25,636.35
33.258 38.9% 7out18
15.02
2,347,884.48
(24,807.47) vapor barrier
main 154
main left/right 153
bedroom 281
bedroom left/right 277
electrical room 19
water meter room 18
883,703.27
49,094.63
378,381.24
21,021.18
286,889.27
15,938.29
784,515.42
43,584.19
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
1.00
3,088,897.08
171,605.39
80.00% 8out10 1out10
100.00% 10out10
50.00% 5out10
20.00% 2out10
496,869.01
786,240.00
43,680.00
32,049.25
1,780.51
53% 16.97
34,191.36
NOTE:
ALL CHB ARE FABRICATED AND ARE STOCKED AT OUR RIO PROJECT.
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
Front Rear Side L&R)
18 9 9 6 23 616,799.69
17 9 9 6 23 616,799.69
16 7 9 6 22 589,982.31
15 7 9 6 22 589,982.31
14 7 9 6 22 589,982.31
13 9 9 6 23 616,799.69
12 9 9 6 23 616,799.69
11 9 9 6 23 616,799.69
10 9 9 6 23 616,799.69
9 9 9 6 23 616,799.69
8 8 9 6 23 616,799.69
7 8 9 6 23 616,799.69
6 8 9 6 23 616,799.69
5 9 9 6 23 616,799.69
4 9 9 6 23 616,799.69
3 9 9 6 23 616,799.69
2 9 9 6 23 616,799.69
Ground 8 8 6 23 616,799.69
411 11,021,942.30
26,817.38
00mm (W) x 500mm (H)
WOOD DOORS & JAMBS
Jambs Doors Jambs
TOTAL QTY
hinges Installed Installed 60%
616.00 WD1 154 55 9 21.43%
612.00 WD1A 153 55 9 7.70%
843.00 WD2 281 43 10 1.18%
831.00 WD2A 277 45 10 0.19%
57.00 WD3 19 4 1 0.04%
108.00 WD5 18 1 0 0.00%
TOTAL 902 203 39
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
89,991.65
89,991.65
86,078.97
86,078.97
86,078.97
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
1,608,111.60
3,912.68
WD1 WD1A WD2
Doors TOTAL FLOORS JAMBS DOOR JAMBS DOOR JAMBS
40% % Acc Grnd
2.34% 23.77% 2nd 9 9 9 9 14
0.14% 7.84% 3rd 9 9 13
0.00% 1.18% 4th 8 9 11
0.00% 0.19% 5th 9 9 5
0.00% 0.04% 6th 8 8
0.00% 0.00% 7th 8 8
8th 4 3
9th
10th
11th
12th
13th
14th
15th
16th
17th
18th
water tank
TOTAL 55 9 55 9 43
JAMBS 203
DOORS 39
10 14 10 1 1 1 87 45
13 1 0 45 41
13 1 0 42 27
5 1 0 29 10
16
10 45 10 4 1 1 0
PROJECT : PROPOSED PENINSULA GARDEN MIDTOWN HOMES - MAHOGANY TOWER
LOCATION : PENAFRANCIA ST., PACO, MANILA
SUBJECT : MAHAGONY TOWER Architectural Weekly Accomplishment Report - 26 August 2017
CONTRACT PACKAG:
I. Summary
No. Progress
I. Plan (%)
II. Actual (%)
III. Variance (%)
Equipment Calendar Day -21.86
-21.86
II. Distribution
No. Particulars
13,591,359.06
Vl MASONRY
1.00 Exterior Laying of 6" CHB (superstructure/F10/B)
1.1 Ground Floor 84,388.25
2.00 Exterior Laying of 4" CHB (superstructure/F10/A)
2.1 Ground Floor 44,721.00
3.00 Interior Laying of 4" CHB (superstructure)
3.1 Ground Floor 134,163.71
3.2 Second Floor 134,163.71
3.3 Third Floor 130,270.01
3.4 Fourth Floor 130,270.01
3.5 Fifth Floor 130,270.01
3.6 Sixth Floor 123,400.33
3.7 Seventh Floor 123,400.33
3.8 Eighth Floor 123,400.33
3.9 Ninth Floor 131,795.13
3.10 Tenth Floor 131,795.13
3.11 Eleventh Floor 131,795.13
3.12 Twelfth Floor 131,795.13
3.13 Thirteenth Floor 131,795.13
3.14 Fourteenth Floor 127,007.61
3.15 Fifteenth Floor 127,007.61
3.16 Sixteenth Floor 127,007.61
3.17 Seventeenth Floor 131,795.13
3.18 Eighteenth Floor 135,741.88
3.19 Water Tank Area 31,419.77
4.00 Interior Laying of 6" CHB (superstructure)
4.1 Ground floor 368,439.17
4.2 Second Floor 368,439.17
4.3 Third Floor 354,722.40
4.4 Fourth Floor 354,722.40
4.5 Fifth Floor 354,722.40
4.6 Sixth Floor 319,804.89
4.7 Seventh Floor 308,909.51
4.8 Eighth Floor 371,354.07
4.9 Ninth Floor 361,587.02
4.10 Tenth Floor 361,587.02
4.11 Eleventh Floor 361,587.02
4.12 Twelfth Floor 361,587.02
4.13 Thirteenth Floor 361,587.02
4.14 Fourteenth Floor 351,346.93
4.15 Fifteenth Floor 351,346.93
4.16 Sixteenth Floor 351,346.93
4.17 Seventeenth Floor 362,467.10
4.18 Eighteenth Floor 376,506.57
4.19 Water tank level 353,770.61
-9,253,237.19 9,253,237.19
5.00 Precast - Exterior Wall (superstructure)
5.1 Ground Floor 616,799.69
5.2 Second Floor 616,799.69
5.3 Third Floor 616,799.69
5.4 Fourth Floor 616,799.69
5.5 Fifth Floor 616,799.69
5.6 Sixth Floor 616,799.69
5.7 Seventh Floor 616,799.69
5.8 Eighth Floor 616,799.69
5.9 Ninth Floor 616,799.69
5.10 Tenth Floor 616,799.69
5.11 Eleventh Floor 616,799.69
5.12 Twelfth Floor 616,799.69
5.13 Thirteenth Floor 616,799.69
5.14 Fourteenth Floor 589,982.31
5.15 Fifteenth Floor 589,982.31
5.16 Sixteenth Floor 589,982.31
5.17 Seventeenth Floor 616,799.69
5.18 Eighteenth Floor 616,799.69
5.19 Water tank level
SUBTOTAL 22,871,256.01
22,366,194.06
Vll WALL FINISHES
1.00 Exterior Wall Plastering (superstructure)
1.1 Ground Floor 13,628.51
1.2 Second Floor 13,628.51
1.3 Third Floor 13,628.51
1.4 Fourth Floor 13,628.51
1.5 Fifth Floor 13,628.51
1.6 Sixth Floor 13,628.51
1.7 Seventh Floor 13,628.51
1.8 Eighth Floor 13,628.51
1.9 Ninth Floor 13,628.51
1.10 Tenth Floor 13,628.51
1.11 Eleventh Floor 13,628.51
1.12 Twelfth Floor 13,628.51
1.13 Thirteenth Floor 13,628.51
1.14 Fourteenth Floor 13,628.51
1.15 Fifteenth Floor 13,628.51
1.16 Sixteenth Floor 13,628.51
1.17 Seventeenth Floor 13,628.51
1.18 Eighteenth Floor 13,628.51
SUBTOTAL 15,490,440.61
16,700,088.61
VIIl FLOOR FINISHES
1.00 Floor topping w/ mesh
1.1 Toilet & Bath (superstructure)
Second Floor 8,614.74
Third Floor 8,614.74
Fourth Floor 8,614.74
Fifth Floor 8,614.74
Sixth Floor 8,614.74
Seventh Floor 8,614.74
Eighth Floor 8,614.74
Ninth Floor 8,614.74
Tenth Floor 8,614.74
Eleventh Floor 8,614.74
Twelfth Floor 8,614.74
Thirteenth Floor 8,614.74
Fourteenth Floor 8,614.74
Fifteenth Floor 8,614.74
Sixteenth Floor 8,614.74
Seventeenth Floor 8,614.74
Eighteenth Floor 8,614.74
SUBTOTAL 14,464,849.33
13,255,201.32
IX CEILING FINISHES
1.00 Rubbed Concrete Finish -interior slab/beam soffit (superstructure)
1.1 Ground Floor 48,974.92
1.2 Second Floor 40,562.77
1.3 Third Floor 40,562.77
1.4 Fourth Floor 40,562.77
1.5 Fifth Floor 40,562.77
1.6 Sixth Floor 40,562.77
1.7 Seventh Floor 40,562.77
1.8 Eighth Floor 40,562.77
1.9 Ninth Floor 40,562.77
1.10 Tenth Floor 40,562.77
1.11 Eleventh Floor 40,562.77
1.12 Twelfth Floor 40,562.77
1.13 Thirteenth Floor 40,562.77
1.14 Fourteenth Floor 40,562.77
1.15 Fifteenth Floor 40,562.77
1.16 Sixteenth Floor 40,562.77
1.17 Seventeenth Floor 40,562.77
1.18 Eighteenth Floor 40,562.77
SUBTOTAL 6,086,329.93
6,086,329.93
X PAINTING
1.00 Interior Wall Paint
1.1 Semi-gloss Paint - plastered/rubcon (superstructure)
Ground Floor 47,401.91
Second Floor 47,401.91
Third Floor 47,401.91
Fourth Floor 47,401.91
Fifth Floor 47,401.91
Sixth Floor 47,401.91
Seventh Floor 47,401.91
Eighth Floor 47,401.91
Ninth Floor 47,401.91
Tenth Floor 47,401.91
Eleventh Floor 47,401.91
Twelfth Floor 47,401.91
Thirteenth Floor 47,401.91
Fourteenth Floor 47,401.91
Fifteenth Floor 47,401.91
Sixteenth Floor 47,401.91
Seventeenth Floor 47,401.91
Eighteenth Floor 47,401.91
Water tank level 47,401.91
SUBTOTAL 23,029,598.46
23,029,598.46
XI WATERPROOFING
1.00 ACU Ledges (superstructure)
1.1 Second Floor 14,027.78
1.2 Third Floor 14,027.78
1.3 Fourth Floor 14,027.78
1.4 Fifth Floor 14,027.78
1.5 Sixth Floor 14,027.78
1.6 Seventh Floor 14,027.78
1.7 Eighth Floor 14,027.78
1.8 Ninth Floor 14,027.78
1.9 Tenth Floor 14,027.78
1.10 Eleventh Floor 14,027.78
1.11 Twelfth Floor 14,027.78
1.12 Thirteenth Floor 14,027.78
1.13 Fourteenth Floor 14,027.78
1.14 Fifteenth Floor 14,027.78
1.15 Sixteenth Floor 14,027.78
1.16 Seventeenth Floor 14,027.78
1.17 Eighteenth Floor 14,027.78
SUBTOTAL 2,372,691.95
2,372,691.95
XII DOORS
1.00 Louvers and frames (superstructure)
1.1 Type SL-1 5,911.35
1.2 Type SL-2 33,437.40
1.3 Type SD-3 29,556.75
1.4 Type SD-6 60,494.70
1.5 Type SD-7 16,135.35
SUBTOTAL 3,653,093.87
3,653,093.87
XIII HARDWARES
1.00 Hinges (superstructure)
Ground Floor 49,094.63
Second Floor 49,094.63
Third Floor 49,094.63
Fourth Floor 49,094.63
Fifth Floor 49,094.63
Sixth Floor 49,094.63
Seventh Floor 49,094.63
Eighth Floor 49,094.63
Ninth Floor 49,094.63
Tenth Floor 49,094.63
Eleventh Floor 49,094.63
Twelfth Floor 49,094.63
Thirteenth Floor 49,094.63
Fourteenth Floor 49,094.63
Fifteenth Floor 49,094.63
Sixteenth Floor 49,094.63
Seventeenth Floor 49,094.63
Eighteenth Floor 49,094.63
SUBTOTAL 1,548,973.78
1,548,973.78
XIV METALS
SUBTOTAL 4,438,917.56
4,438,917.56
XV MISCELLANEOUS ITEMS
20.68%
WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)--deleted per SINo.009 issued 28
95,543,382.49 2,369,137.98
93,174,244.51 Contract Architectural Project Cost
96.77% Planned Accomplishmnet 96.77% Planned Accomplishmnet
93.65% Actual Accomplishmnet 93.65% Actual Accomplishmnet
-3.12% Variance -3.12% Variance
(21.86) Days delayed per Planned Schedule (21.86) Days delayed per Planned Schedule
202,067,816.06 Contract Project Cost
46.00 Days remaining
87,255,034.98 Accomplishment Todate 87,255,034.98
1,739,756.22 This week cost accomplishment (75,564,726.33)
70.95%
66,104,481.48
84,388.25
44,721.00
1,951,589.33
112,231.90 23.6956 296.195 0.08
278.54 112,231.90 23.6956 296.195 0.08
271.36 108,338.20 22.87352 285.919 0.08
214.44 108,338.20 22.87352 285.919 0.08
131.60 108,338.20 22.87352 285.919 0.08
39.32 101,468.52 21.42312 267.789 0.08
28.56 101,468.52 21.42312 267.789 0.08
101,468.52 21.42312 267.789 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
109,863.32 23.19552 289.944 0.08
113,810.07 24.0288 300.36 0.08
9,487.96 2.0032 25.04 0.08
6,368,482.80 1,951,589.33 412.040
40%
36.00
(257,034.37)
(9,253,237.1900)
6,382,993.33 Prelims
5,443,004.84 Foundation
(231,330.93) Structural
789545.28 Architectural
21,079,235.36 Precast 11,825,998.17 11,021,942.30
45.45% 10out of 22 Masonry 9,253,237.19 8,449,181.45
100.00% 23 out of 23 Roofings 1,650,959.17 1,608,111.60
95.65% 22casted21ins Waterproofing 1,903,817.02 21,079,235.35
95.65% 22casted21ins Wall partition 4,740,302.81
91.30% 21casted21ins Ceiling 5,285,417.36
95.65% 22casted16ins Louvers/frame 145,535.34
95.65% 22casted17ins plaster 11,827,379.83
91.30% 21casted16ins Rubbed concrete 2,231,526.46
95.65% 22casted20/15ins baseboard 1,158,826.18
100.00% 23casted12/6ins Painting 22,957,598.47
86.96% 20casted12/6ins Aluminum ftame 1,209,648.00
69.57% 16casted Soap-Paper holder/Cr 818,289.25
8.70% 2casted Vinyl tiles 4,421,279.85
door/lockset 2,045,842.78
Tilings 5,366,153.37
OSM Steel door/frames 19,221.82
OSM wood doors/jambs 1,474,834.10
PVC door 2,013,502.39
Steel stair 4,034,522.95
(11,021,942.30) 94,383,892.51
Project Cost 94,384,507.85
39% 9 Ground
100% 23 2nd
95.65% 22 3rd 202,067,815.86
95.65% 22 4th 107,683,308.01
91.30% 21 5th
95.65% 22 6th
95.65% 22 7th
86.96% 20 8th
86.96% 20 9th
69.57% 16 10th
0.00% 0 11th
0.00% 0 12th
0.00% 0 13th
0.00% 0 14th
0.00% 0 15th
0.00% 0 16th
0.00% 0 17th
0.00% 0 18th
777,765.24
536,963.17 38 130.00
28,261.22 38
777,765.24 20.00
388,882.62 34.00
20,467.51 -
-
-
-
-
-
-
-
-
-
-
-
-
-
777,765.24
536,963.17
97.00 81
97.00 777,765.24 72
93.00 388,882.62
94.00 20,467.51
69.00
51.00
23.00
3.00
198,522.00 11,677.76
100% 23 2nd
96% 22 3rd
91% 21 4th
91% 21 5th
96% 22 6th
96% 22 7th
91% 21 8th
96% 22 9th
100% 23 10th
87% 20 11th
70% 16 12th
9% 2 13th
0% 0
0% 0
0% 0
0% 0
0% 0
0% 0
505,061.95
245,313.19
13,628.51
sides done
25.00% 24 6
12.50% 24 3
0.00% 24 0
6,191,900.09
325,889.48
1,234.15
1,236.22
1,226.32
1,032.57
565.77
258.21
276.19
61.40
531,805.65
27,989.77 82.85%
83.91%
98.34%
99.55%
99.66%
92.86%
95.32%
100.00%
100.00%
94.11%
94.70%
94.11%
88.54%
90.19%
91.64%
88.68%
90.18%
82.08%
93%
341,749.50
64.98%
100.00%
100.00%
100.00%
100.00%
100.00%
66.66% 100.00%
66.66% 100.00%
66.66% 100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
98.28%
99.00%
98.19%
1,730,485.27
101,793.25
70.247%
4,740,302.81 278,841.34
235.62
235.62
235.62
133.56 146.916
71,155.77 1,209,648.01
1,209,648.00 WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)
-0.48
(1,209,648.00)
898,184.12
49,899.12
64.87
57.30
431,839.38 18
22,728.39 18
17.50
146,450.61
8,614.74
1,321,126.84
77,713.34
741,823.29
97.54
72.63
704,486.60
41,440.39
2,424,484.25
142,616.72
97.54
72.63
4,421,279.85
260,075.29
683,104.56
40,182.62
475,721.62
27,983.62
689,567.10
40,562.77
586.83
391.25
34,940,341.69
(3,494,034.17)
(5,241,051.25)
(49,461,461.59)
(23,256,205.32)
-5.10%
(4,751,886.47)
62,370.54 82.85%
83.91%
98.34%
99.55%
99.66%
92.86%
95.32%
100.00%
100.00%
94.11%
94.70%
94.11%
88.54%
90.19%
91.64%
88.68%
90.18%
82.08% 34,474,470.47
76,477,419.90 (8,725,503.50)
3,173,308.27 (13,088,255.25)
176,294.90 (49,461,461.61)
121.39 (36,800,749.89)
53.59
85.40
959,319.48
56,430.56
849,457.78
47,192.10
900,636.36
47,401.91
2.00
5,067,736.70
281,540.93
135.6sqm
2,241,669.54 131,862.91
44.52
191,314.30
11,253.78
4,820,868.98
253,729.95
3,517,163.64
195,397.98
586.83
391.25
19,599.81
1,031.57
202,083.94
11,887.29 12.50% 1out8
47,881.52
2,660.08
59,252.35
5,171,929.95
287,329.44
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
444,619.46
24,701.08
272,841.91
15,157.88
238,472.31
14,027.78
435,817.98
25,636.35
33.258 38.9% 7out18
15.02
2,347,884.48
(24,807.47) vapor barrier
main 154
main left/right 153
bedroom 281
bedroom left/right 277
electrical room 19
water meter room 18
883,703.27
49,094.63
378,381.24
21,021.18
286,889.27
15,938.29
784,515.42
43,584.19
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
1.00
3,088,897.08
171,605.39
80.00% 8out10 1out10
100.00% 10out10
50.00% 5out10
20.00% 2out10
496,869.01
786,240.00
43,680.00
32,049.25
1,780.51
52% 23.86
34,191.36
NOTE:
ALL CHB ARE FABRICATED AND ARE STOCKED AT OUR RIO PROJECT.
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
Front Rear Side L&R)
18 9 9 6 23 616,799.69
17 9 9 6 23 616,799.69
16 7 9 6 22 589,982.31
15 7 9 6 22 589,982.31
14 7 9 6 22 589,982.31
13 9 9 6 23 616,799.69
12 9 9 6 23 616,799.69
11 9 9 6 23 616,799.69
10 9 9 6 23 616,799.69
9 9 9 6 23 616,799.69
8 8 9 6 23 616,799.69
7 8 9 6 23 616,799.69
6 8 9 6 23 616,799.69
5 9 9 6 23 616,799.69
4 9 9 6 23 616,799.69
3 9 9 6 23 616,799.69
2 9 9 6 23 616,799.69
Ground 8 8 6 23 616,799.69
411 11,021,942.30
26,817.38
00mm (W) x 500mm (H)
WOOD DOORS & JAMBS
Jambs Doors Jambs
TOTAL QTY
hinges Installed Installed 60%
616.00 WD1 154 55 9 21.43%
612.00 WD1A 153 55 9 7.70%
843.00 WD2 281 43 10 1.18%
831.00 WD2A 277 45 10 0.19%
57.00 WD3 19 4 1 0.04%
108.00 WD5 18 1 0 0.00%
TOTAL 902 203 39
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
89,991.65
89,991.65
86,078.97
86,078.97
86,078.97
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
1,608,111.60
3,912.68
WD1 WD1A WD2
Doors TOTAL FLOORS JAMBS DOOR JAMBS DOOR JAMBS
40% % Acc Grnd
2.34% 23.77% 2nd 9 9 9 9 14
0.14% 7.84% 3rd 9 9 13
0.00% 1.18% 4th 8 9 11
0.00% 0.19% 5th 9 9 5
0.00% 0.04% 6th 8 8
0.00% 0.00% 7th 8 8
8th 4 3
9th
10th
11th
12th
13th
14th
15th
16th
17th
18th
water tank
TOTAL 55 9 55 9 43
JAMBS 203
DOORS 39
10 14 10 1 1 1 87 45
13 1 0 45 41
13 1 0 42 27
5 1 0 29 10
16
10 45 10 4 1 1 0
PROJECT : PROPOSED PENINSULA GARDEN MIDTOWN HOMES - MAHOGANY TOWER
LOCATION : PENAFRANCIA ST., PACO, MANILA
SUBJECT : MAHAGONY TOWER Architectural Weekly Accomplishment Report - 19 August 2017
CONTRACT PACKAG:
I. Summary
No. Progress
I. Plan (%)
II. Actual (%)
III. Variance (%)
Equipment Calendar Day -32.27
-32.27
II. Distribution
No. Particulars
13,591,359.06
Vl MASONRY
1.00 Exterior Laying of 6" CHB (superstructure/F10/B)
1.1 Ground Floor 84,388.25
2.00 Exterior Laying of 4" CHB (superstructure/F10/A)
2.1 Ground Floor 44,721.00
3.00 Interior Laying of 4" CHB (superstructure)
3.1 Ground Floor 134,163.71
3.2 Second Floor 134,163.71
3.3 Third Floor 130,270.01
3.4 Fourth Floor 130,270.01
3.5 Fifth Floor 130,270.01
3.6 Sixth Floor 123,400.33
3.7 Seventh Floor 123,400.33
3.8 Eighth Floor 123,400.33
3.9 Ninth Floor 131,795.13
3.10 Tenth Floor 131,795.13
3.11 Eleventh Floor 131,795.13
3.12 Twelfth Floor 131,795.13
3.13 Thirteenth Floor 131,795.13
3.14 Fourteenth Floor 127,007.61
3.15 Fifteenth Floor 127,007.61
3.16 Sixteenth Floor 127,007.61
3.17 Seventeenth Floor 131,795.13
3.18 Eighteenth Floor 135,741.88
3.19 Water Tank Area 31,419.77
4.00 Interior Laying of 6" CHB (superstructure)
4.1 Ground floor 368,439.17
4.2 Second Floor 368,439.17
4.3 Third Floor 354,722.40
4.4 Fourth Floor 354,722.40
4.5 Fifth Floor 354,722.40
4.6 Sixth Floor 319,804.89
4.7 Seventh Floor 308,909.51
4.8 Eighth Floor 371,354.07
4.9 Ninth Floor 361,587.02
4.10 Tenth Floor 361,587.02
4.11 Eleventh Floor 361,587.02
4.12 Twelfth Floor 361,587.02
4.13 Thirteenth Floor 361,587.02
4.14 Fourteenth Floor 351,346.93
4.15 Fifteenth Floor 351,346.93
4.16 Sixteenth Floor 351,346.93
4.17 Seventeenth Floor 362,467.10
4.18 Eighteenth Floor 376,506.57
4.19 Water tank level 353,770.61
-9,253,237.19 9,253,237.19
5.00 Precast - Exterior Wall (superstructure)
5.1 Ground Floor 616,799.69
5.2 Second Floor 616,799.69
5.3 Third Floor 616,799.69
5.4 Fourth Floor 616,799.69
5.5 Fifth Floor 616,799.69
5.6 Sixth Floor 616,799.69
5.7 Seventh Floor 616,799.69
5.8 Eighth Floor 616,799.69
5.9 Ninth Floor 616,799.69
5.10 Tenth Floor 616,799.69
5.11 Eleventh Floor 616,799.69
5.12 Twelfth Floor 616,799.69
5.13 Thirteenth Floor 616,799.69
5.14 Fourteenth Floor 589,982.31
5.15 Fifteenth Floor 589,982.31
5.16 Sixteenth Floor 589,982.31
5.17 Seventeenth Floor 616,799.69
5.18 Eighteenth Floor 616,799.69
5.19 Water tank level
SUBTOTAL 22,871,256.01
22,366,194.06
Vll WALL FINISHES
1.00 Exterior Wall Plastering (superstructure)
1.1 Ground Floor 13,628.51
1.2 Second Floor 13,628.51
1.3 Third Floor 13,628.51
1.4 Fourth Floor 13,628.51
1.5 Fifth Floor 13,628.51
1.6 Sixth Floor 13,628.51
1.7 Seventh Floor 13,628.51
1.8 Eighth Floor 13,628.51
1.9 Ninth Floor 13,628.51
1.10 Tenth Floor 13,628.51
1.11 Eleventh Floor 13,628.51
1.12 Twelfth Floor 13,628.51
1.13 Thirteenth Floor 13,628.51
1.14 Fourteenth Floor 13,628.51
1.15 Fifteenth Floor 13,628.51
1.16 Sixteenth Floor 13,628.51
1.17 Seventeenth Floor 13,628.51
1.18 Eighteenth Floor 13,628.51
SUBTOTAL 15,490,440.61
16,700,088.61
VIIl FLOOR FINISHES
1.00 Floor topping w/ mesh
1.1 Toilet & Bath (superstructure)
Second Floor 8,614.74
Third Floor 8,614.74
Fourth Floor 8,614.74
Fifth Floor 8,614.74
Sixth Floor 8,614.74
Seventh Floor 8,614.74
Eighth Floor 8,614.74
Ninth Floor 8,614.74
Tenth Floor 8,614.74
Eleventh Floor 8,614.74
Twelfth Floor 8,614.74
Thirteenth Floor 8,614.74
Fourteenth Floor 8,614.74
Fifteenth Floor 8,614.74
Sixteenth Floor 8,614.74
Seventeenth Floor 8,614.74
Eighteenth Floor 8,614.74
SUBTOTAL 14,464,849.33
13,255,201.32
IX CEILING FINISHES
1.00 Rubbed Concrete Finish -interior slab/beam soffit (superstructure)
1.1 Ground Floor 48,974.92
1.2 Second Floor 40,562.77
1.3 Third Floor 40,562.77
1.4 Fourth Floor 40,562.77
1.5 Fifth Floor 40,562.77
1.6 Sixth Floor 40,562.77
1.7 Seventh Floor 40,562.77
1.8 Eighth Floor 40,562.77
1.9 Ninth Floor 40,562.77
1.10 Tenth Floor 40,562.77
1.11 Eleventh Floor 40,562.77
1.12 Twelfth Floor 40,562.77
1.13 Thirteenth Floor 40,562.77
1.14 Fourteenth Floor 40,562.77
1.15 Fifteenth Floor 40,562.77
1.16 Sixteenth Floor 40,562.77
1.17 Seventeenth Floor 40,562.77
1.18 Eighteenth Floor 40,562.77
SUBTOTAL 6,086,329.93
6,086,329.93
X PAINTING
1.00 Interior Wall Paint
1.1 Semi-gloss Paint - plastered/rubcon (superstructure)
Ground Floor 47,401.91
Second Floor 47,401.91
Third Floor 47,401.91
Fourth Floor 47,401.91
Fifth Floor 47,401.91
Sixth Floor 47,401.91
Seventh Floor 47,401.91
Eighth Floor 47,401.91
Ninth Floor 47,401.91
Tenth Floor 47,401.91
Eleventh Floor 47,401.91
Twelfth Floor 47,401.91
Thirteenth Floor 47,401.91
Fourteenth Floor 47,401.91
Fifteenth Floor 47,401.91
Sixteenth Floor 47,401.91
Seventeenth Floor 47,401.91
Eighteenth Floor 47,401.91
Water tank level 47,401.91
SUBTOTAL 23,029,598.46
23,029,598.46
XI WATERPROOFING
1.00 ACU Ledges (superstructure)
1.1 Second Floor 14,027.78
1.2 Third Floor 14,027.78
1.3 Fourth Floor 14,027.78
1.4 Fifth Floor 14,027.78
1.5 Sixth Floor 14,027.78
1.6 Seventh Floor 14,027.78
1.7 Eighth Floor 14,027.78
1.8 Ninth Floor 14,027.78
1.9 Tenth Floor 14,027.78
1.10 Eleventh Floor 14,027.78
1.11 Twelfth Floor 14,027.78
1.12 Thirteenth Floor 14,027.78
1.13 Fourteenth Floor 14,027.78
1.14 Fifteenth Floor 14,027.78
1.15 Sixteenth Floor 14,027.78
1.16 Seventeenth Floor 14,027.78
1.17 Eighteenth Floor 14,027.78
SUBTOTAL 2,372,691.95
2,372,691.95
XII DOORS
1.00 Louvers and frames (superstructure)
1.1 Type SL-1 5,911.35
1.2 Type SL-2 33,437.40
1.3 Type SD-3 29,556.75
1.4 Type SD-6 60,494.70
1.5 Type SD-7 16,135.35
SUBTOTAL 3,653,093.87
3,653,093.87
XIII HARDWARES
1.00 Hinges (superstructure)
Ground Floor 49,094.63
Second Floor 49,094.63
Third Floor 49,094.63
Fourth Floor 49,094.63
Fifth Floor 49,094.63
Sixth Floor 49,094.63
Seventh Floor 49,094.63
Eighth Floor 49,094.63
Ninth Floor 49,094.63
Tenth Floor 49,094.63
Eleventh Floor 49,094.63
Twelfth Floor 49,094.63
Thirteenth Floor 49,094.63
Fourteenth Floor 49,094.63
Fifteenth Floor 49,094.63
Sixteenth Floor 49,094.63
Seventeenth Floor 49,094.63
Eighteenth Floor 49,094.63
SUBTOTAL 1,548,973.78
1,548,973.78
XIV METALS
SUBTOTAL 4,438,917.56
4,438,917.56
XV MISCELLANEOUS ITEMS
20.68%
WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)--deleted per SINo.009 issued 28
95,543,382.49 2,369,137.98
93,174,244.51 Contract Architectural Project Cost
96.38% Planned Accomplishmnet 96.38% Planned Accomplishmnet
91.78% Actual Accomplishmnet 91.78% Actual Accomplishmnet
-4.60% Variance -4.60% Variance
(32.27) Days delayed per Planned Schedule (32.27) Days delayed per Planned Schedule
202,067,816.06 Contract Project Cost
53.00 Days remaining
85,515,278.76 Accomplishment Todate 85,515,278.76
1,962,007.76 This week cost accomplishment (75,564,726.33)
69.08%
64,364,725.26
84,388.25
44,721.00
1,951,589.33
112,231.90 23.6956 296.195 0.08
278.54 112,231.90 23.6956 296.195 0.08
271.36 108,338.20 22.87352 285.919 0.08
214.44 108,338.20 22.87352 285.919 0.08
131.60 108,338.20 22.87352 285.919 0.08
39.32 101,468.52 21.42312 267.789 0.08
28.56 101,468.52 21.42312 267.789 0.08
101,468.52 21.42312 267.789 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
109,863.32 23.19552 289.944 0.08
113,810.07 24.0288 300.36 0.08
9,487.96 2.0032 25.04 0.08
6,368,482.80 1,951,589.33 412.040
40%
36.00
(257,034.37)
(9,253,237.1900)
6,382,993.33 Prelims
5,443,004.84 Foundation
(231,330.93) Structural
789545.28 Architectural
21,079,235.36 Precast 11,825,998.17 11,021,942.30
45.45% 10out of 22 Masonry 9,253,237.19 8,449,181.45
100.00% 23 out of 23 Roofings 1,650,959.17 1,608,111.60
95.65% 22casted21ins Waterproofing 1,903,817.02 21,079,235.35
95.65% 22casted21ins Wall partition 4,740,302.81
91.30% 21casted21ins Ceiling 5,285,417.36
95.65% 22casted16ins Louvers/frame 145,535.34
95.65% 22casted17ins plaster 11,827,379.83
91.30% 21casted16ins Rubbed concrete 2,231,526.46
95.65% 22casted20/15ins baseboard 1,158,826.18
100.00% 23casted12/6ins Painting 22,957,598.47
86.96% 20casted12/6ins Aluminum ftame 1,209,648.00
69.57% 16casted Soap-Paper holder/Cr 818,289.25
8.70% 2casted Vinyl tiles 4,421,279.85
door/lockset 2,045,842.78
Tilings 5,366,153.37
OSM Steel door/frames 19,221.82
OSM wood doors/jambs 1,474,834.10
PVC door 2,013,502.39
Steel stair 4,034,522.95
(11,021,942.30) 94,383,892.51
Project Cost 94,384,507.85
39% 9 Ground
100% 23 2nd
95.65% 22 3rd 202,067,815.86
95.65% 22 4th 107,683,308.01
91.30% 21 5th
95.65% 22 6th
95.65% 22 7th
86.96% 20 8th
86.96% 20 9th
69.57% 16 10th
0.00% 0 11th
0.00% 0 12th
0.00% 0 13th
0.00% 0 14th
0.00% 0 15th
0.00% 0 16th
0.00% 0 17th
0.00% 0 18th
777,765.24
536,963.17 38 130.00
28,261.22 38
777,765.24 20.00
388,882.62 34.00
20,467.51 -
-
-
-
-
-
-
-
-
-
-
-
-
-
777,765.24
536,963.17
97.00 81
97.00 777,765.24 72
93.00 388,882.62
94.00 20,467.51
69.00
51.00
23.00
3.00
198,522.00 11,677.76
100% 23 2nd
96% 22 3rd
91% 21 4th
91% 21 5th
96% 22 6th
96% 22 7th
91% 21 8th
96% 22 9th
100% 23 10th
87% 20 11th
70% 16 12th
9% 2 13th
0% 0
0% 0
0% 0
0% 0
0% 0
0% 0
505,061.95
245,313.19
13,628.51
sides done
25.00% 24 6
12.50% 24 3
0.00% 24 0
6,191,900.09
325,889.48
1,234.15
1,236.22
1,226.32
1,032.57
565.77
258.21
276.19
61.40
531,805.65
27,989.77 82.85%
83.91%
98.34%
99.55%
99.66%
92.86%
95.32%
100.00%
100.00%
94.11%
94.70%
94.11%
88.54%
90.19%
84.74%
79.98%
77.20%
68.11%
93%
341,749.50
64.98%
100.00%
100.00%
100.00%
100.00%
100.00%
66.66% 100.00%
66.66% 100.00%
66.66% 100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
98.28%
99.00%
98.19%
1,730,485.27
101,793.25
68.380%
4,740,302.81 278,841.34
235.62
235.62
235.62
133.56 146.916
71,155.77 1,209,648.01
1,209,648.00 WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)
-0.48
(1,209,648.00)
898,184.12
49,899.12
64.87
57.30
431,839.38 18
22,728.39 18
17.50
146,450.61
8,614.74
1,321,126.84
77,713.34
741,823.29
97.54
72.63
704,486.60
41,440.39
2,424,484.25
142,616.72
97.54
72.63
4,421,279.85
260,075.29
683,104.56
40,182.62
475,721.62
27,983.62
689,567.10
40,562.77
586.83
391.25
34,940,341.69
(3,494,034.17)
(5,241,051.25)
(49,461,461.59)
(23,256,205.32)
-5.10%
(4,751,886.47)
62,370.54 82.85%
83.91%
98.34%
99.55%
99.66%
92.86%
95.32%
100.00%
100.00%
94.11%
94.70%
94.11%
88.54%
90.19%
84.74%
79.98%
77.20%
68.11% 34,474,470.47
63,460,977.94 (8,551,527.88)
3,173,308.27 (12,827,291.81)
176,294.90 (49,461,461.61)
121.39 (36,365,810.83)
53.59
85.40
959,319.48
56,430.56
849,457.78
47,192.10
900,636.36
47,401.91
2.00
5,067,736.70
281,540.93
135.6sqm
2,241,669.54 131,862.91
44.52
191,314.30
11,253.78
4,820,868.98
253,729.95
3,517,163.64
195,397.98
586.83
391.25
19,599.81
1,031.57
202,083.94
11,887.29 12.50% 1out8
47,881.52
2,660.08
59,252.35
5,171,929.95
287,329.44
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
444,619.46
24,701.08
272,841.91
15,157.88
238,472.31
14,027.78
435,817.98
25,636.35
33.258 38.9% 7out18
15.02
2,347,884.48
(24,807.47) vapor barrier
main 154
main left/right 153
bedroom 281
bedroom left/right 277
electrical room 19
water meter room 18
883,703.27
49,094.63
378,381.24
21,021.18
286,889.27
15,938.29
784,515.42
43,584.19
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
1.00
3,088,897.08
171,605.39
80.00% 8out10 1out10
100.00% 10out10
50.00% 5out10
20.00% 2out10
496,869.01
786,240.00
43,680.00
32,049.25
1,780.51
50% 26.50
34,191.36
NOTE:
ALL CHB ARE FABRICATED AND ARE STOCKED AT OUR RIO PROJECT.
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
Front Rear Side L&R)
18 9 9 6 23 616,799.69
17 9 9 6 23 616,799.69
16 7 9 6 22 589,982.31
15 7 9 6 22 589,982.31
14 7 9 6 22 589,982.31
13 9 9 6 23 616,799.69
12 9 9 6 23 616,799.69
11 9 9 6 23 616,799.69
10 9 9 6 23 616,799.69
9 9 9 6 23 616,799.69
8 8 9 6 23 616,799.69
7 8 9 6 23 616,799.69
6 8 9 6 23 616,799.69
5 9 9 6 23 616,799.69
4 9 9 6 23 616,799.69
3 9 9 6 23 616,799.69
2 9 9 6 23 616,799.69
Ground 8 8 6 23 616,799.69
411 11,021,942.30
26,817.38
00mm (W) x 500mm (H)
WOOD DOORS & JAMBS
Jambs Doors Jambs
TOTAL QTY
hinges Installed Installed 60%
616.00 WD1 154 55 9 21.43%
612.00 WD1A 153 55 9 7.70%
843.00 WD2 281 43 10 1.18%
831.00 WD2A 277 45 10 0.19%
57.00 WD3 19 4 1 0.04%
108.00 WD5 18 1 0 0.00%
TOTAL 902 203 39
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
89,991.65
89,991.65
86,078.97
86,078.97
86,078.97
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
1,608,111.60
3,912.68
WD1 WD1A WD2
Doors TOTAL FLOORS JAMBS DOOR JAMBS DOOR JAMBS
40% % Acc Grnd
2.34% 23.77% 2nd 9 9 9 9 14
0.14% 7.84% 3rd 9 9 13
0.00% 1.18% 4th 8 9 11
0.00% 0.19% 5th 9 9 5
0.00% 0.04% 6th 8 8
0.00% 0.00% 7th 8 8
8th 4 3
9th
10th
11th
12th
13th
14th
15th
16th
17th
18th
water tank
TOTAL 55 9 55 9 43
JAMBS 203
DOORS 39
10 14 10 1 1 1 87 45
13 1 0 45 41
13 1 0 42 27
5 1 0 29 10
16
10 45 10 4 1 1 0
PROJECT : PROPOSED PENINSULA GARDEN MIDTOWN HOMES - MAHOGANY TOWER
LOCATION : PENAFRANCIA ST., PACO, MANILA
SUBJECT : MAHAGONY TOWER Architectural Weekly Accomplishment Report - 12 August 2017
CONTRACT PACKAG:
I. Summary
No. Progress
I. Plan (%)
II. Actual (%)
III. Variance (%)
Equipment Calendar Day -44.35
-44.35
II. Distribution
No. Particulars
13,591,359.06
Vl MASONRY
1.00 Exterior Laying of 6" CHB (superstructure/F10/B)
1.1 Ground Floor 84,388.25
2.00 Exterior Laying of 4" CHB (superstructure/F10/A)
2.1 Ground Floor 44,721.00
3.00 Interior Laying of 4" CHB (superstructure)
3.1 Ground Floor 134,163.71
3.2 Second Floor 134,163.71
3.3 Third Floor 130,270.01
3.4 Fourth Floor 130,270.01
3.5 Fifth Floor 130,270.01
3.6 Sixth Floor 123,400.33
3.7 Seventh Floor 123,400.33
3.8 Eighth Floor 123,400.33
3.9 Ninth Floor 131,795.13
3.10 Tenth Floor 131,795.13
3.11 Eleventh Floor 131,795.13
3.12 Twelfth Floor 131,795.13
3.13 Thirteenth Floor 131,795.13
3.14 Fourteenth Floor 127,007.61
3.15 Fifteenth Floor 127,007.61
3.16 Sixteenth Floor 127,007.61
3.17 Seventeenth Floor 131,795.13
3.18 Eighteenth Floor 135,741.88
3.19 Water Tank Area 31,419.77
4.00 Interior Laying of 6" CHB (superstructure)
4.1 Ground floor 368,439.17
4.2 Second Floor 368,439.17
4.3 Third Floor 354,722.40
4.4 Fourth Floor 354,722.40
4.5 Fifth Floor 354,722.40
4.6 Sixth Floor 319,804.89
4.7 Seventh Floor 308,909.51
4.8 Eighth Floor 371,354.07
4.9 Ninth Floor 361,587.02
4.10 Tenth Floor 361,587.02
4.11 Eleventh Floor 361,587.02
4.12 Twelfth Floor 361,587.02
4.13 Thirteenth Floor 361,587.02
4.14 Fourteenth Floor 351,346.93
4.15 Fifteenth Floor 351,346.93
4.16 Sixteenth Floor 351,346.93
4.17 Seventeenth Floor 362,467.10
4.18 Eighteenth Floor 376,506.57
4.19 Water tank level 353,770.61
-9,253,237.19 9,253,237.19
5.00 Precast - Exterior Wall (superstructure)
5.1 Ground Floor 616,799.69
5.2 Second Floor 616,799.69
5.3 Third Floor 616,799.69
5.4 Fourth Floor 616,799.69
5.5 Fifth Floor 616,799.69
5.6 Sixth Floor 616,799.69
5.7 Seventh Floor 616,799.69
5.8 Eighth Floor 616,799.69
5.9 Ninth Floor 616,799.69
5.10 Tenth Floor 616,799.69
5.11 Eleventh Floor 616,799.69
5.12 Twelfth Floor 616,799.69
5.13 Thirteenth Floor 616,799.69
5.14 Fourteenth Floor 589,982.31
5.15 Fifteenth Floor 589,982.31
5.16 Sixteenth Floor 589,982.31
5.17 Seventeenth Floor 616,799.69
5.18 Eighteenth Floor 616,799.69
5.19 Water tank level
SUBTOTAL 22,871,256.01
22,366,194.06
Vll WALL FINISHES
1.00 Exterior Wall Plastering (superstructure)
1.1 Ground Floor 13,628.51
1.2 Second Floor 13,628.51
1.3 Third Floor 13,628.51
1.4 Fourth Floor 13,628.51
1.5 Fifth Floor 13,628.51
1.6 Sixth Floor 13,628.51
1.7 Seventh Floor 13,628.51
1.8 Eighth Floor 13,628.51
1.9 Ninth Floor 13,628.51
1.10 Tenth Floor 13,628.51
1.11 Eleventh Floor 13,628.51
1.12 Twelfth Floor 13,628.51
1.13 Thirteenth Floor 13,628.51
1.14 Fourteenth Floor 13,628.51
1.15 Fifteenth Floor 13,628.51
1.16 Sixteenth Floor 13,628.51
1.17 Seventeenth Floor 13,628.51
1.18 Eighteenth Floor 13,628.51
SUBTOTAL 15,490,440.61
16,700,088.61
VIIl FLOOR FINISHES
1.00 Floor topping w/ mesh
1.1 Toilet & Bath (superstructure)
Second Floor 8,614.74
Third Floor 8,614.74
Fourth Floor 8,614.74
Fifth Floor 8,614.74
Sixth Floor 8,614.74
Seventh Floor 8,614.74
Eighth Floor 8,614.74
Ninth Floor 8,614.74
Tenth Floor 8,614.74
Eleventh Floor 8,614.74
Twelfth Floor 8,614.74
Thirteenth Floor 8,614.74
Fourteenth Floor 8,614.74
Fifteenth Floor 8,614.74
Sixteenth Floor 8,614.74
Seventeenth Floor 8,614.74
Eighteenth Floor 8,614.74
SUBTOTAL 14,464,849.33
13,255,201.32
IX CEILING FINISHES
1.00 Rubbed Concrete Finish -interior slab/beam soffit (superstructure)
1.1 Ground Floor 48,974.92
1.2 Second Floor 40,562.77
1.3 Third Floor 40,562.77
1.4 Fourth Floor 40,562.77
1.5 Fifth Floor 40,562.77
1.6 Sixth Floor 40,562.77
1.7 Seventh Floor 40,562.77
1.8 Eighth Floor 40,562.77
1.9 Ninth Floor 40,562.77
1.10 Tenth Floor 40,562.77
1.11 Eleventh Floor 40,562.77
1.12 Twelfth Floor 40,562.77
1.13 Thirteenth Floor 40,562.77
1.14 Fourteenth Floor 40,562.77
1.15 Fifteenth Floor 40,562.77
1.16 Sixteenth Floor 40,562.77
1.17 Seventeenth Floor 40,562.77
1.18 Eighteenth Floor 40,562.77
SUBTOTAL 6,086,329.93
6,086,329.93
X PAINTING
1.00 Interior Wall Paint
1.1 Semi-gloss Paint - plastered/rubcon (superstructure)
Ground Floor 47,401.91
Second Floor 47,401.91
Third Floor 47,401.91
Fourth Floor 47,401.91
Fifth Floor 47,401.91
Sixth Floor 47,401.91
Seventh Floor 47,401.91
Eighth Floor 47,401.91
Ninth Floor 47,401.91
Tenth Floor 47,401.91
Eleventh Floor 47,401.91
Twelfth Floor 47,401.91
Thirteenth Floor 47,401.91
Fourteenth Floor 47,401.91
Fifteenth Floor 47,401.91
Sixteenth Floor 47,401.91
Seventeenth Floor 47,401.91
Eighteenth Floor 47,401.91
Water tank level 47,401.91
SUBTOTAL 23,029,598.46
23,029,598.46
XI WATERPROOFING
1.00 ACU Ledges (superstructure)
1.1 Second Floor 14,027.78
1.2 Third Floor 14,027.78
1.3 Fourth Floor 14,027.78
1.4 Fifth Floor 14,027.78
1.5 Sixth Floor 14,027.78
1.6 Seventh Floor 14,027.78
1.7 Eighth Floor 14,027.78
1.8 Ninth Floor 14,027.78
1.9 Tenth Floor 14,027.78
1.10 Eleventh Floor 14,027.78
1.11 Twelfth Floor 14,027.78
1.12 Thirteenth Floor 14,027.78
1.13 Fourteenth Floor 14,027.78
1.14 Fifteenth Floor 14,027.78
1.15 Sixteenth Floor 14,027.78
1.16 Seventeenth Floor 14,027.78
1.17 Eighteenth Floor 14,027.78
SUBTOTAL 2,372,691.95
2,372,691.95
XII DOORS
1.00 Louvers and frames (superstructure)
1.1 Type SL-1 5,911.35
1.2 Type SL-2 33,437.40
1.3 Type SD-3 29,556.75
1.4 Type SD-6 60,494.70
1.5 Type SD-7 16,135.35
SUBTOTAL 3,653,093.87
3,653,093.87
XIII HARDWARES
1.00 Hinges (superstructure)
Ground Floor 49,094.63
Second Floor 49,094.63
Third Floor 49,094.63
Fourth Floor 49,094.63
Fifth Floor 49,094.63
Sixth Floor 49,094.63
Seventh Floor 49,094.63
Eighth Floor 49,094.63
Ninth Floor 49,094.63
Tenth Floor 49,094.63
Eleventh Floor 49,094.63
Twelfth Floor 49,094.63
Thirteenth Floor 49,094.63
Fourteenth Floor 49,094.63
Fifteenth Floor 49,094.63
Sixteenth Floor 49,094.63
Seventeenth Floor 49,094.63
Eighteenth Floor 49,094.63
SUBTOTAL 1,548,973.78
1,548,973.78
XIV METALS
SUBTOTAL 4,438,917.56
4,438,917.56
XV MISCELLANEOUS ITEMS
20.68%
WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)--deleted per SINo.009 issued 28
95,543,382.49 2,369,137.98
93,174,244.51 Contract Architectural Project Cost
96.00% Planned Accomplishmnet 96.00% Planned Accomplishmnet
89.67% Actual Accomplishmnet 89.67% Actual Accomplishmnet
-6.33% Variance -6.33% Variance
(44.35) Days delayed per Planned Schedule (44.35) Days delayed per Planned Schedule
202,067,816.06 Contract Project Cost
53.00 Days remaining
83,553,271.01 Accomplishment Todate 83,553,271.01
4,457,386.66 This week cost accomplishment (75,564,726.33)
66.97%
62,402,717.50
84,388.25
44,721.00
1,951,589.33
112,231.90 23.6956 296.195 0.08
278.54 112,231.90 23.6956 296.195 0.08
271.36 108,338.20 22.87352 285.919 0.08
214.44 108,338.20 22.87352 285.919 0.08
131.60 108,338.20 22.87352 285.919 0.08
39.32 101,468.52 21.42312 267.789 0.08
28.56 101,468.52 21.42312 267.789 0.08
101,468.52 21.42312 267.789 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
109,863.32 23.19552 289.944 0.08
113,810.07 24.0288 300.36 0.08
9,487.96 2.0032 25.04 0.08
6,368,482.80 1,951,589.33 412.040
40%
36.00
(257,034.37)
(9,253,237.1900)
6,382,993.33 Prelims
5,443,004.84 Foundation
(231,330.93) Structural
789545.28 Architectural
21,079,235.36 Precast 11,825,998.17 11,021,942.30
45.45% 10out of 22 Masonry 9,253,237.19 8,449,181.45
100.00% 23 out of 23 Roofings 1,650,959.17 1,608,111.60
95.65% 22casted21ins Waterproofing 1,903,817.02 21,079,235.35
95.65% 22casted21ins Wall partition 4,740,302.81
91.30% 21casted21ins Ceiling 5,285,417.36
95.65% 22casted16ins Louvers/frame 145,535.34
95.65% 22casted17ins plaster 11,827,379.83
91.30% 21casted16ins Rubbed concrete 2,231,526.46
95.65% 22casted20/15ins baseboard 1,158,826.18
100.00% 23casted12/6ins Painting 22,957,598.47
86.96% 20casted12/6ins Aluminum ftame 1,209,648.00
69.57% 16casted Soap-Paper holder/Cr 818,289.25
8.70% 2casted Vinyl tiles 4,421,279.85
door/lockset 2,045,842.78
Tilings 5,366,153.37
OSM Steel door/frames 19,221.82
OSM wood doors/jambs 1,474,834.10
PVC door 2,013,502.39
Steel stair 4,034,522.95
(11,021,942.30) 94,383,892.51
Project Cost 94,384,507.85
39% 9 Ground
100% 23 2nd
95.65% 22 3rd 202,067,815.86
95.65% 22 4th 107,683,308.01
91.30% 21 5th
95.65% 22 6th
95.65% 22 7th
86.96% 20 8th
86.96% 20 9th
69.57% 16 10th
0.00% 0 11th
0.00% 0 12th
0.00% 0 13th
0.00% 0 14th
0.00% 0 15th
0.00% 0 16th
0.00% 0 17th
0.00% 0 18th
777,765.24
536,963.17 38 130.00
28,261.22 38
777,765.24 20.00
388,882.62 34.00
20,467.51 -
-
-
-
-
-
-
-
-
-
-
-
-
-
777,765.24
536,963.17
97.00 81
97.00 777,765.24 72
93.00 388,882.62
94.00 20,467.51
69.00
51.00
23.00
3.00
198,522.00 11,677.76
100% 23 2nd
96% 22 3rd
91% 21 4th
91% 21 5th
96% 22 6th
96% 22 7th
91% 21 8th
96% 22 9th
100% 23 10th
87% 20 11th
70% 16 12th
9% 2 13th
0% 0
0% 0
0% 0
0% 0
0% 0
0% 0
505,061.95
245,313.19
13,628.51
sides done
25.00% 24 6
12.50% 24 3
0.00% 24 0
6,191,900.09
325,889.48
1,234.15
1,236.22
1,226.32
1,032.57
565.77
258.21
276.19
61.40
531,805.65
27,989.77 69.78%
79.29%
98.34%
99.55%
99.66%
92.86%
95.32%
95.03%
94.49%
94.11%
92.92%
93.58%
75.06%
76.24%
75.71%
72.25%
64.23%
61.59%
93%
341,749.50
64.98%
100.00%
100.00%
100.00%
100.00%
100.00%
66.66% 100.00%
66.66% 100.00%
66.66% 100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
98.28%
99.00%
98.19%
1,730,485.27
101,793.25
66.274%
4,740,302.81 278,841.34
235.62
235.62
235.62
133.56 146.916
71,155.77 1,209,648.01
1,209,648.00 WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)
-0.48
(1,209,648.00)
898,184.12
49,899.12
64.87
57.30
431,839.38 18
22,728.39 18
17.50
146,450.61
8,614.74
1,321,126.84
77,713.34
741,823.29
97.54
72.63
704,486.60
41,440.39
2,424,484.25
142,616.72
97.54
72.63
4,421,279.85
260,075.29
683,104.56
40,182.62
475,721.62
27,983.62
689,567.10
40,562.77
586.83
391.25
34,940,341.69
(3,494,034.17)
(5,241,051.25)
(49,461,461.59)
(23,256,205.32)
-5.10%
(4,751,886.47)
62,370.54 69.78%
79.29%
98.34%
99.55%
99.66%
92.86%
95.32%
95.03%
94.49%
94.11%
92.92%
93.58%
75.06%
76.24%
75.71%
72.25%
64.23%
61.59% 34,474,470.47
57,386,017.20 (8,355,327.10)
3,173,308.27 (12,532,990.65)
176,294.90 (49,461,461.61)
121.39 (35,875,308.89)
53.59
85.40
959,319.48
56,430.56
849,457.78
47,192.10
900,636.36
47,401.91
2.00
5,067,736.70
281,540.93
135.6sqm
2,241,669.54 131,862.91
44.52
191,314.30
11,253.78
4,820,868.98
253,729.95
3,517,163.64
195,397.98
586.83
391.25
19,599.81
1,031.57
202,083.94
11,887.29 12.50% 1out8
47,881.52
2,660.08
59,252.35
5,171,929.95
287,329.44
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
444,619.46
24,701.08
272,841.91
15,157.88
238,472.31
14,027.78
435,817.98
25,636.35
33.258 38.9% 7out18
15.02
2,347,884.48
(24,807.47) vapor barrier
main 154
main left/right 153
bedroom 281
bedroom left/right 277
electrical room 19
water meter room 18
883,703.27
49,094.63
378,381.24
21,021.18
286,889.27
15,938.29
784,515.42
43,584.19
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
1.00
3,088,897.08
171,605.39
80.00% 8out10 1out10
100.00% 10out10
50.00% 5out10
20.00% 2out10
496,869.01
786,240.00
43,680.00
32,049.25
1,780.51
48% 25.38
34,191.36
NOTE:
ALL CHB ARE FABRICATED AND ARE STOCKED AT OUR RIO PROJECT.
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
Front Rear Side L&R)
18 9 9 6 23 616,799.69
17 9 9 6 23 616,799.69
16 7 9 6 22 589,982.31
15 7 9 6 22 589,982.31
14 7 9 6 22 589,982.31
13 9 9 6 23 616,799.69
12 9 9 6 23 616,799.69
11 9 9 6 23 616,799.69
10 9 9 6 23 616,799.69
9 9 9 6 23 616,799.69
8 8 9 6 23 616,799.69
7 8 9 6 23 616,799.69
6 8 9 6 23 616,799.69
5 9 9 6 23 616,799.69
4 9 9 6 23 616,799.69
3 9 9 6 23 616,799.69
2 9 9 6 23 616,799.69
Ground 8 8 6 23 616,799.69
411 11,021,942.30
26,817.38
00mm (W) x 500mm (H)
WOOD DOORS & JAMBS
Jambs Doors Jambs
TOTAL QTY
hinges Installed Installed 60%
616.00 WD1 154 55 9 21.43%
612.00 WD1A 153 55 9 7.70%
843.00 WD2 281 43 10 1.18%
831.00 WD2A 277 45 10 0.19%
57.00 WD3 19 4 1 0.04%
108.00 WD5 18 1 0 0.00%
TOTAL 902 203 39
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
89,991.65
89,991.65
86,078.97
86,078.97
86,078.97
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
1,608,111.60
3,912.68
WD1 WD1A WD2
Doors TOTAL FLOORS JAMBS DOOR JAMBS DOOR JAMBS
40% % Acc Grnd
2.34% 23.77% 2nd 9 9 9 9 14
0.14% 7.84% 3rd 9 9 13
0.00% 1.18% 4th 8 9 11
0.00% 0.19% 5th 9 9 5
0.00% 0.04% 6th 8 8
0.00% 0.00% 7th 8 8
8th 4 3
9th
10th
11th
12th
13th
14th
15th
16th
17th
18th
water tank
TOTAL 55 9 55 9 43
JAMBS 203
DOORS 39
10 14 10 1 1 1 87 45
13 1 0 45 41
13 1 0 42 27
5 1 0 29 10
16
10 45 10 4 1 1 0
PROJECT : PROPOSED PENINSULA GARDEN MIDTOWN HOMES - MAHOGANY TOWER
LOCATION : PENAFRANCIA ST., PACO, MANILA
SUBJECT : MAHAGONY TOWER Architectural Weekly Accomplishment Report - 08 October 2016
CONTRACT PACKAG:
I. Summary
No. Progress
I. Plan (%)
II. Actual (%)
III. Variance (%)
Equipment Calendar Day -75.20
-75.20
II. Distribution
No. Particulars
13,591,359.06
Vl MASONRY
1.00 Exterior Laying of 6" CHB (superstructure/F10/B)
1.1 Ground Floor 84,388.25
2.00 Exterior Laying of 4" CHB (superstructure/F10/A)
2.1 Ground Floor 44,721.00
3.00 Interior Laying of 4" CHB (superstructure)
3.1 Ground Floor 134,163.71
3.2 Second Floor 134,163.71
3.3 Third Floor 130,270.01
3.4 Fourth Floor 130,270.01
3.5 Fifth Floor 130,270.01
3.6 Sixth Floor 123,400.33
3.7 Seventh Floor 123,400.33
3.8 Eighth Floor 123,400.33
3.9 Ninth Floor 131,795.13
3.10 Tenth Floor 131,795.13
3.11 Eleventh Floor 131,795.13
3.12 Twelfth Floor 131,795.13
3.13 Thirteenth Floor 131,795.13
3.14 Fourteenth Floor 127,007.61
3.15 Fifteenth Floor 127,007.61
3.16 Sixteenth Floor 127,007.61
3.17 Seventeenth Floor 131,795.13
3.18 Eighteenth Floor 135,741.88
3.19 Water Tank Area 31,419.77
4.00 Interior Laying of 6" CHB (superstructure)
4.1 Ground floor 368,439.17
4.2 Second Floor 368,439.17
4.3 Third Floor 354,722.40
4.4 Fourth Floor 354,722.40
4.5 Fifth Floor 354,722.40
4.6 Sixth Floor 319,804.89
4.7 Seventh Floor 308,909.51
4.8 Eighth Floor 371,354.07
4.9 Ninth Floor 361,587.02
4.10 Tenth Floor 361,587.02
4.11 Eleventh Floor 361,587.02
4.12 Twelfth Floor 361,587.02
4.13 Thirteenth Floor 361,587.02
4.14 Fourteenth Floor 351,346.93
4.15 Fifteenth Floor 351,346.93
4.16 Sixteenth Floor 351,346.93
4.17 Seventeenth Floor 362,467.10
4.18 Eighteenth Floor 376,506.57
4.19 Water tank level 353,770.61
-9,253,237.19 9,253,237.19
5.00 Precast - Exterior Wall (superstructure)
5.1 Ground Floor 616,799.69
5.2 Second Floor 616,799.69
5.3 Third Floor 616,799.69
5.4 Fourth Floor 616,799.69
5.5 Fifth Floor 616,799.69
5.6 Sixth Floor 616,799.69
5.7 Seventh Floor 616,799.69
5.8 Eighth Floor 616,799.69
5.9 Ninth Floor 616,799.69
5.10 Tenth Floor 616,799.69
5.11 Eleventh Floor 616,799.69
5.12 Twelfth Floor 616,799.69
5.13 Thirteenth Floor 616,799.69
5.14 Fourteenth Floor 589,982.31
5.15 Fifteenth Floor 589,982.31
5.16 Sixteenth Floor 589,982.31
5.17 Seventeenth Floor 616,799.69
5.18 Eighteenth Floor 616,799.69
5.19 Water tank level
SUBTOTAL 22,871,256.01
22,366,194.06
Vll WALL FINISHES
1.00 Exterior Wall Plastering (superstructure)
1.1 Ground Floor 13,628.51
1.2 Second Floor 13,628.51
1.3 Third Floor 13,628.51
1.4 Fourth Floor 13,628.51
1.5 Fifth Floor 13,628.51
1.6 Sixth Floor 13,628.51
1.7 Seventh Floor 13,628.51
1.8 Eighth Floor 13,628.51
1.9 Ninth Floor 13,628.51
1.10 Tenth Floor 13,628.51
1.11 Eleventh Floor 13,628.51
1.12 Twelfth Floor 13,628.51
1.13 Thirteenth Floor 13,628.51
1.14 Fourteenth Floor 13,628.51
1.15 Fifteenth Floor 13,628.51
1.16 Sixteenth Floor 13,628.51
1.17 Seventeenth Floor 13,628.51
1.18 Eighteenth Floor 13,628.51
SUBTOTAL 15,490,440.61
16,700,088.61
VIIl FLOOR FINISHES
1.00 Floor topping w/ mesh
1.1 Toilet & Bath (superstructure)
Second Floor 8,614.74
Third Floor 8,614.74
Fourth Floor 8,614.74
Fifth Floor 8,614.74
Sixth Floor 8,614.74
Seventh Floor 8,614.74
Eighth Floor 8,614.74
Ninth Floor 8,614.74
Tenth Floor 8,614.74
Eleventh Floor 8,614.74
Twelfth Floor 8,614.74
Thirteenth Floor 8,614.74
Fourteenth Floor 8,614.74
Fifteenth Floor 8,614.74
Sixteenth Floor 8,614.74
Seventeenth Floor 8,614.74
Eighteenth Floor 8,614.74
SUBTOTAL 14,464,849.33
13,255,201.32
IX CEILING FINISHES
1.00 Rubbed Concrete Finish -interior slab/beam soffit (superstructure)
1.1 Ground Floor 48,974.92
1.2 Second Floor 40,562.77
1.3 Third Floor 40,562.77
1.4 Fourth Floor 40,562.77
1.5 Fifth Floor 40,562.77
1.6 Sixth Floor 40,562.77
1.7 Seventh Floor 40,562.77
1.8 Eighth Floor 40,562.77
1.9 Ninth Floor 40,562.77
1.10 Tenth Floor 40,562.77
1.11 Eleventh Floor 40,562.77
1.12 Twelfth Floor 40,562.77
1.13 Thirteenth Floor 40,562.77
1.14 Fourteenth Floor 40,562.77
1.15 Fifteenth Floor 40,562.77
1.16 Sixteenth Floor 40,562.77
1.17 Seventeenth Floor 40,562.77
1.18 Eighteenth Floor 40,562.77
SUBTOTAL 6,086,329.93
6,086,329.93
X PAINTING
1.00 Interior Wall Paint
1.1 Semi-gloss Paint - plastered/rubcon (superstructure)
Ground Floor 47,401.91
Second Floor 47,401.91
Third Floor 47,401.91
Fourth Floor 47,401.91
Fifth Floor 47,401.91
Sixth Floor 47,401.91
Seventh Floor 47,401.91
Eighth Floor 47,401.91
Ninth Floor 47,401.91
Tenth Floor 47,401.91
Eleventh Floor 47,401.91
Twelfth Floor 47,401.91
Thirteenth Floor 47,401.91
Fourteenth Floor 47,401.91
Fifteenth Floor 47,401.91
Sixteenth Floor 47,401.91
Seventeenth Floor 47,401.91
Eighteenth Floor 47,401.91
Water tank level 47,401.91
SUBTOTAL 23,029,598.46
23,029,598.46
XI WATERPROOFING
1.00 ACU Ledges (superstructure)
1.1 Second Floor 14,027.78
1.2 Third Floor 14,027.78
1.3 Fourth Floor 14,027.78
1.4 Fifth Floor 14,027.78
1.5 Sixth Floor 14,027.78
1.6 Seventh Floor 14,027.78
1.7 Eighth Floor 14,027.78
1.8 Ninth Floor 14,027.78
1.9 Tenth Floor 14,027.78
1.10 Eleventh Floor 14,027.78
1.11 Twelfth Floor 14,027.78
1.12 Thirteenth Floor 14,027.78
1.13 Fourteenth Floor 14,027.78
1.14 Fifteenth Floor 14,027.78
1.15 Sixteenth Floor 14,027.78
1.16 Seventeenth Floor 14,027.78
1.17 Eighteenth Floor 14,027.78
SUBTOTAL 2,372,691.95
2,372,691.95
XII DOORS
1.00 Louvers and frames (superstructure)
1.1 Type SL-1 5,911.35
1.2 Type SL-2 33,437.40
1.3 Type SD-3 29,556.75
1.4 Type SD-6 60,494.70
1.5 Type SD-7 16,135.35
SUBTOTAL 3,653,093.87
3,653,093.87
XIII HARDWARES
1.00 Hinges (superstructure)
Ground Floor 49,094.63
Second Floor 49,094.63
Third Floor 49,094.63
Fourth Floor 49,094.63
Fifth Floor 49,094.63
Sixth Floor 49,094.63
Seventh Floor 49,094.63
Eighth Floor 49,094.63
Ninth Floor 49,094.63
Tenth Floor 49,094.63
Eleventh Floor 49,094.63
Twelfth Floor 49,094.63
Thirteenth Floor 49,094.63
Fourteenth Floor 49,094.63
Fifteenth Floor 49,094.63
Sixteenth Floor 49,094.63
Seventeenth Floor 49,094.63
Eighteenth Floor 49,094.63
SUBTOTAL 1,548,973.78
1,548,973.78
XIV METALS
SUBTOTAL 4,438,917.56
4,438,917.56
XV MISCELLANEOUS ITEMS
20.68%
WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)--deleted per SINo.009 issued 28
95,543,382.49 2,369,137.98
93,174,244.51 Contract Architectural Project Cost
95.62% Planned Accomplishmnet 95.62% Planned Accomplishmnet
84.89% Actual Accomplishmnet 84.89% Actual Accomplishmnet
-10.73% Variance -10.73% Variance
(75.20) Days delayed per Planned Schedule (75.20) Days delayed per Planned Schedule
202,067,816.06 Contract Project Cost
60.00 Days remaining
79,095,884.35 Accomplishment Todate 79,095,884.35
2,693,003.84 This week cost accomplishment (75,564,726.33)
62.19%
57,945,330.84
84,388.25
44,721.00
1,951,589.33
112,231.90 23.6956 296.195 0.08
278.54 112,231.90 23.6956 296.195 0.08
271.36 108,338.20 22.87352 285.919 0.08
214.44 108,338.20 22.87352 285.919 0.08
131.60 108,338.20 22.87352 285.919 0.08
39.32 101,468.52 21.42312 267.789 0.08
28.56 101,468.52 21.42312 267.789 0.08
101,468.52 21.42312 267.789 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
109,863.32 23.19552 289.944 0.08
113,810.07 24.0288 300.36 0.08
9,487.96 2.0032 25.04 0.08
6,368,482.80 1,951,589.33 412.040
40%
36.00
(257,034.37)
(9,253,237.1900)
6,382,993.33 Prelims
5,443,004.84 Foundation
(231,330.93) Structural
789545.28 Architectural
21,079,235.36 Precast 11,825,998.17 11,021,942.30
45.45% 10out of 22 Masonry 9,253,237.19 8,449,181.45
100.00% 23 out of 23 Roofings 1,650,959.17 1,608,111.60
95.65% 22casted21ins Waterproofing 1,903,817.02 21,079,235.35
95.65% 22casted21ins Wall partition 4,740,302.81
91.30% 21casted21ins Ceiling 5,285,417.36
95.65% 22casted16ins Louvers/frame 145,535.34
95.65% 22casted17ins plaster 11,827,379.83
91.30% 21casted16ins Rubbed concrete 2,231,526.46
95.65% 22casted20/15ins baseboard 1,158,826.18
100.00% 23casted12/6ins Painting 22,957,598.47
86.96% 20casted12/6ins Aluminum ftame 1,209,648.00
69.57% 16casted Soap-Paper holder/Cr 818,289.25
8.70% 2casted Vinyl tiles 4,421,279.85
door/lockset 2,045,842.78
Tilings 5,366,153.37
OSM Steel door/frames 19,221.82
OSM wood doors/jambs 1,474,834.10
PVC door 2,013,502.39
Steel stair 4,034,522.95
(11,021,942.30) 94,383,892.51
Project Cost 94,384,507.85
39% 9 Ground
100% 23 2nd
95.65% 22 3rd 202,067,815.86
95.65% 22 4th 107,683,308.01
91.30% 21 5th
95.65% 22 6th
95.65% 22 7th
86.96% 20 8th
86.96% 20 9th
69.57% 16 10th
0.00% 0 11th
0.00% 0 12th
0.00% 0 13th
0.00% 0 14th
0.00% 0 15th
0.00% 0 16th
0.00% 0 17th
0.00% 0 18th
777,765.24
536,963.17 38 130.00
28,261.22 38
777,765.24 20.00
388,882.62 34.00
20,467.51 -
-
-
-
-
-
-
-
-
-
-
-
-
-
777,765.24
536,963.17
97.00 81
97.00 777,765.24 72
93.00 388,882.62
94.00 20,467.51
69.00
51.00
23.00
3.00
198,522.00 11,677.76
100% 23 2nd
96% 22 3rd
91% 21 4th
91% 21 5th
96% 22 6th
96% 22 7th
91% 21 8th
96% 22 9th
100% 23 10th
87% 20 11th
70% 16 12th
9% 2 13th
0% 0
0% 0
0% 0
0% 0
0% 0
0% 0
505,061.95
245,313.19
13,628.51
sides done
25.00% 24 6
12.50% 24 3
0.00% 24 0
6,191,900.09
325,889.48
1,234.15
1,236.22
1,226.32
1,032.57
565.77
258.21
276.19
61.40
531,805.65
27,989.77 69.78%
79.29%
98.34%
99.55%
99.66%
92.35%
91.77%
91.51%
96.64%
85.14%
82.18%
72.30%
70.72%
69.40%
60.22%
57.46%
58.14%
57.04%
93%
341,749.50
64.98%
100.00%
100.00%
100.00%
100.00%
100.00%
66.66% 100.00%
66.66% 100.00%
66.66% 100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
98.28%
99.00%
98.19%
1,730,485.27
101,793.25
61.490%
4,740,302.81 278,841.34
235.62
235.62
235.62
133.56 146.916
71,155.77 1,209,648.01
1,209,648.00 WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)
-0.48
(1,209,648.00)
898,184.12
49,899.12
64.87
57.30
431,839.38 18
22,728.39 18
17.50
146,450.61
8,614.74
1,321,126.84
77,713.34
741,823.29
97.54
72.63
704,486.60
41,440.39
2,424,484.25
142,616.72
97.54
72.63
4,421,279.85
260,075.29
683,104.56
40,182.62
475,721.62
27,983.62
689,567.10
40,562.77
586.83
391.25
34,940,341.69
(3,494,034.17)
(5,241,051.25)
(49,461,461.59)
(23,256,205.32)
-5.10%
(4,751,886.47)
62,370.54
79.29%
98.34%
99.55%
99.66%
92.35%
91.77%
91.51%
96.64%
85.14%
82.18%
72.30%
70.72%
69.40%
60.22%
57.46%
58.14%
57.04% 34,474,470.47
53,146,589.07 (7,909,588.43)
3,173,308.27 (11,864,382.65)
176,294.90 (49,461,461.61)
121.39 (34,760,962.23)
53.59
85.40
959,319.48
56,430.56
849,457.78
47,192.10
900,636.36
47,401.91
2.00
5,067,736.70
281,540.93
135.6sqm
2,241,669.54 131,862.91
44.52
191,314.30
11,253.78
4,820,868.98
253,729.95
3,517,163.64
195,397.98
586.83
391.25
19,599.81
1,031.57
202,083.94
11,887.29 12.50% 1out8
47,881.52
2,660.08
59,252.35
5,171,929.95
287,329.44
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
444,619.46
24,701.08
272,841.91
15,157.88
238,472.31
14,027.78
435,817.98
25,636.35
33.258 38.9% 7out18
15.02
2,347,884.48
(24,807.47) vapor barrier
main 154
main left/right 153
bedroom 281
bedroom left/right 277
electrical room 19
water meter room 18
883,703.27
49,094.63
378,381.24
21,021.18
286,889.27
15,938.29
784,515.42
43,584.19
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
1.00
1.00
3,088,897.08
171,605.39
80.00% 8out10 1out10
100.00% 10out10
50.00% 5out10
20.00% 2out10
496,869.01
786,240.00
43,680.00
32,049.25
1,780.51
43% 25.87
34,191.36
NOTE:
ALL CHB ARE FABRICATED AND ARE STOCKED AT OUR RIO PROJECT.
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
Front Rear Side L&R)
18 9 9 6 23 616,799.69
17 9 9 6 23 616,799.69
16 7 9 6 22 589,982.31
15 7 9 6 22 589,982.31
14 7 9 6 22 589,982.31
13 9 9 6 23 616,799.69
12 9 9 6 23 616,799.69
11 9 9 6 23 616,799.69
10 9 9 6 23 616,799.69
9 9 9 6 23 616,799.69
8 8 9 6 23 616,799.69
7 8 9 6 23 616,799.69
6 8 9 6 23 616,799.69
5 9 9 6 23 616,799.69
4 9 9 6 23 616,799.69
3 9 9 6 23 616,799.69
2 9 9 6 23 616,799.69
Ground 8 8 6 23 616,799.69
411 11,021,942.30
26,817.38
00mm (W) x 500mm (H)
WOOD DOORS & JAMBS
Jambs Doors Jambs
TOTAL QTY
hinges Installed Installed 60%
616.00 WD1 154 55 9 21.43%
612.00 WD1A 153 55 9 7.70%
843.00 WD2 281 43 10 1.18%
831.00 WD2A 277 45 10 0.19%
57.00 WD3 19 4 1 0.04%
108.00 WD5 18 1 0 0.00%
TOTAL 902 203 39
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
89,991.65
89,991.65
86,078.97
86,078.97
86,078.97
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
1,608,111.60
3,912.68
WD1 WD1A WD2
Doors TOTAL FLOORS JAMBS DOOR JAMBS DOOR JAMBS
40% % Acc Grnd
2.34% 23.77% 2nd 9 9 9 9 14
0.14% 7.84% 3rd 9 9 13
0.00% 1.18% 4th 8 9 11
0.00% 0.19% 5th 9 9 5
0.00% 0.04% 6th 8 8
0.00% 0.00% 7th 8 8
8th 4 3
9th
10th
11th
12th
13th
14th
15th
16th
17th
18th
water tank
TOTAL 55 9 55 9 43
JAMBS 203
DOORS 39
10 14 10 1 1 1 87 45
13 1 0 45 41
13 1 0 42 27
5 1 0 29 10
16
10 45 10 4 1 1 0
PROJECT : PROPOSED PENINSULA GARDEN MIDTOWN HOMES - MAHOGANY TOWER
LOCATION : PENAFRANCIA ST., PACO, MANILA
SUBJECT : MAHAGONY TOWER Architectural Weekly Accomplishment Report - 30 September 2016
CONTRACT PACKAG:
I. Summary
No. Progress
I. Plan (%)
II. Actual (%)
III. Variance (%)
Equipment Calendar Day -63.75
-63.75
II. Distribution
No. Particulars
13,591,359.06
Vl MASONRY
1.00 Exterior Laying of 6" CHB (superstructure/F10/B)
1.1 Ground Floor 84,388.25
2.00 Exterior Laying of 4" CHB (superstructure/F10/A)
2.1 Ground Floor 44,721.00
3.00 Interior Laying of 4" CHB (superstructure)
3.1 Ground Floor 134,163.71
3.2 Second Floor 134,163.71
3.3 Third Floor 130,270.01
3.4 Fourth Floor 130,270.01
3.5 Fifth Floor 130,270.01
3.6 Sixth Floor 123,400.33
3.7 Seventh Floor 123,400.33
3.8 Eighth Floor 123,400.33
3.9 Ninth Floor 131,795.13
3.10 Tenth Floor 131,795.13
3.11 Eleventh Floor 131,795.13
3.12 Twelfth Floor 131,795.13
3.13 Thirteenth Floor 131,795.13
3.14 Fourteenth Floor 127,007.61
3.15 Fifteenth Floor 127,007.61
3.16 Sixteenth Floor 127,007.61
3.17 Seventeenth Floor 131,795.13
3.18 Eighteenth Floor 135,741.88
3.19 Water Tank Area 31,419.77
4.00 Interior Laying of 6" CHB (superstructure)
4.1 Ground floor 368,439.17
4.2 Second Floor 368,439.17
4.3 Third Floor 354,722.40
4.4 Fourth Floor 354,722.40
4.5 Fifth Floor 354,722.40
4.6 Sixth Floor 319,804.89
4.7 Seventh Floor 308,909.51
4.8 Eighth Floor 371,354.07
4.9 Ninth Floor 361,587.02
4.10 Tenth Floor 361,587.02
4.11 Eleventh Floor 361,587.02
4.12 Twelfth Floor 361,587.02
4.13 Thirteenth Floor 361,587.02
4.14 Fourteenth Floor 351,346.93
4.15 Fifteenth Floor 351,346.93
4.16 Sixteenth Floor 351,346.93
4.17 Seventeenth Floor 362,467.10
4.18 Eighteenth Floor 376,506.57
4.19 Water tank level 353,770.61
-9,253,237.19 9,253,237.19
5.00 Precast - Exterior Wall (superstructure)
5.1 Ground Floor 616,799.69
5.2 Second Floor 616,799.69
5.3 Third Floor 616,799.69
5.4 Fourth Floor 616,799.69
5.5 Fifth Floor 616,799.69
5.6 Sixth Floor 616,799.69
5.7 Seventh Floor 616,799.69
5.8 Eighth Floor 616,799.69
5.9 Ninth Floor 616,799.69
5.10 Tenth Floor 616,799.69
5.11 Eleventh Floor 616,799.69
5.12 Twelfth Floor 616,799.69
5.13 Thirteenth Floor 616,799.69
5.14 Fourteenth Floor 589,982.31
5.15 Fifteenth Floor 589,982.31
5.16 Sixteenth Floor 589,982.31
5.17 Seventeenth Floor 616,799.69
5.18 Eighteenth Floor 616,799.69
5.19 Water tank level
SUBTOTAL 22,871,256.01
22,366,194.06
Vll WALL FINISHES
1.00 Exterior Wall Plastering (superstructure)
1.1 Ground Floor 13,628.51
1.2 Second Floor 13,628.51
1.3 Third Floor 13,628.51
1.4 Fourth Floor 13,628.51
1.5 Fifth Floor 13,628.51
1.6 Sixth Floor 13,628.51
1.7 Seventh Floor 13,628.51
1.8 Eighth Floor 13,628.51
1.9 Ninth Floor 13,628.51
1.10 Tenth Floor 13,628.51
1.11 Eleventh Floor 13,628.51
1.12 Twelfth Floor 13,628.51
1.13 Thirteenth Floor 13,628.51
1.14 Fourteenth Floor 13,628.51
1.15 Fifteenth Floor 13,628.51
1.16 Sixteenth Floor 13,628.51
1.17 Seventeenth Floor 13,628.51
1.18 Eighteenth Floor 13,628.51
SUBTOTAL 15,490,440.61
16,700,088.61
VIIl FLOOR FINISHES
1.00 Floor topping w/ mesh
1.1 Toilet & Bath (superstructure)
Second Floor 8,614.74
Third Floor 8,614.74
Fourth Floor 8,614.74
Fifth Floor 8,614.74
Sixth Floor 8,614.74
Seventh Floor 8,614.74
Eighth Floor 8,614.74
Ninth Floor 8,614.74
Tenth Floor 8,614.74
Eleventh Floor 8,614.74
Twelfth Floor 8,614.74
Thirteenth Floor 8,614.74
Fourteenth Floor 8,614.74
Fifteenth Floor 8,614.74
Sixteenth Floor 8,614.74
Seventeenth Floor 8,614.74
Eighteenth Floor 8,614.74
SUBTOTAL 14,464,849.33
13,255,201.32
IX CEILING FINISHES
1.00 Rubbed Concrete Finish -interior slab/beam soffit (superstructure)
1.1 Ground Floor 48,974.92
1.2 Second Floor 40,562.77
1.3 Third Floor 40,562.77
1.4 Fourth Floor 40,562.77
1.5 Fifth Floor 40,562.77
1.6 Sixth Floor 40,562.77
1.7 Seventh Floor 40,562.77
1.8 Eighth Floor 40,562.77
1.9 Ninth Floor 40,562.77
1.10 Tenth Floor 40,562.77
1.11 Eleventh Floor 40,562.77
1.12 Twelfth Floor 40,562.77
1.13 Thirteenth Floor 40,562.77
1.14 Fourteenth Floor 40,562.77
1.15 Fifteenth Floor 40,562.77
1.16 Sixteenth Floor 40,562.77
1.17 Seventeenth Floor 40,562.77
1.18 Eighteenth Floor 40,562.77
SUBTOTAL 6,086,329.93
6,086,329.93
X PAINTING
1.00 Interior Wall Paint
1.1 Semi-gloss Paint - plastered/rubcon (superstructure)
Ground Floor 47,401.91
Second Floor 47,401.91
Third Floor 47,401.91
Fourth Floor 47,401.91
Fifth Floor 47,401.91
Sixth Floor 47,401.91
Seventh Floor 47,401.91
Eighth Floor 47,401.91
Ninth Floor 47,401.91
Tenth Floor 47,401.91
Eleventh Floor 47,401.91
Twelfth Floor 47,401.91
Thirteenth Floor 47,401.91
Fourteenth Floor 47,401.91
Fifteenth Floor 47,401.91
Sixteenth Floor 47,401.91
Seventeenth Floor 47,401.91
Eighteenth Floor 47,401.91
Water tank level 47,401.91
SUBTOTAL 23,029,598.46
23,029,598.46
XI WATERPROOFING
1.00 ACU Ledges (superstructure)
1.1 Second Floor 14,027.78
1.2 Third Floor 14,027.78
1.3 Fourth Floor 14,027.78
1.4 Fifth Floor 14,027.78
1.5 Sixth Floor 14,027.78
1.6 Seventh Floor 14,027.78
1.7 Eighth Floor 14,027.78
1.8 Ninth Floor 14,027.78
1.9 Tenth Floor 14,027.78
1.10 Eleventh Floor 14,027.78
1.11 Twelfth Floor 14,027.78
1.12 Thirteenth Floor 14,027.78
1.13 Fourteenth Floor 14,027.78
1.14 Fifteenth Floor 14,027.78
1.15 Sixteenth Floor 14,027.78
1.16 Seventeenth Floor 14,027.78
1.17 Eighteenth Floor 14,027.78
SUBTOTAL 2,372,691.95
2,372,691.95
XII DOORS
1.00 Louvers and frames (superstructure)
1.1 Type SL-1 5,911.35
1.2 Type SL-2 33,437.40
1.3 Type SD-3 29,556.75
1.4 Type SD-6 60,494.70
1.5 Type SD-7 16,135.35
SUBTOTAL 3,653,093.87
3,653,093.87
XIII HARDWARES
1.00 Hinges (superstructure)
Ground Floor 49,094.63
Second Floor 49,094.63
Third Floor 49,094.63
Fourth Floor 49,094.63
Fifth Floor 49,094.63
Sixth Floor 49,094.63
Seventh Floor 49,094.63
Eighth Floor 49,094.63
Ninth Floor 49,094.63
Tenth Floor 49,094.63
Eleventh Floor 49,094.63
Twelfth Floor 49,094.63
Thirteenth Floor 49,094.63
Fourteenth Floor 49,094.63
Fifteenth Floor 49,094.63
Sixteenth Floor 49,094.63
Seventeenth Floor 49,094.63
Eighteenth Floor 49,094.63
SUBTOTAL 1,548,973.78
1,548,973.78
XIV METALS
SUBTOTAL 4,438,917.56
4,438,917.56
XV MISCELLANEOUS ITEMS
20.68%
WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)--deleted per SINo.009 issued 28
93,174,244.51 Contract Architectural Project Cost
31.52% Planned Accomplishmnet 31.52% Planned Accomplishmnet
20.55% Actual Accomplishmnet 20.55% Actual Accomplishmnet
-10.97% Variance -10.97% Variance
(63.75) Days delayed per Planned Schedule (63.75) Days delayed per Planned Schedule
202,067,816.06 Contract Project Cost
374.00 Days remaining
19,148,857.61 Accomplishment Todate 19,148,857.61
1,902,925.23 This week cost accomplishment (75,564,726.33)
-2.15%
(2,001,695.90)
84,388.25
44,721.00
1,951,589.33
112,231.90 23.6956 296.195 0.08
278.54 112,231.90 23.6956 296.195 0.08
271.36 108,338.20 22.87352 285.919 0.08
214.44 108,338.20 22.87352 285.919 0.08
131.60 108,338.20 22.87352 285.919 0.08
39.32 101,468.52 21.42312 267.789 0.08
28.56 101,468.52 21.42312 267.789 0.08
101,468.52 21.42312 267.789 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
109,863.32 23.19552 289.944 0.08
113,810.07 24.0288 300.36 0.08
9,487.96 2.0032 25.04 0.08
6,368,482.80 1,951,589.33 412.040
40%
36.00
(257,034.37)
(9,253,237.1900)
6,382,993.33 Prelims
5,443,004.84 Foundation
(231,330.93) Structural
789545.28 Architectural
21,079,235.36 Precast 11,825,998.17 11,021,942.30
45.45% 10out of 22 Masonry 9,253,237.19 8,449,181.45
100.00% 23 out of 23 Roofings 1,650,959.17 1,608,111.60
95.65% 22casted21ins Waterproofing 1,903,817.02 21,079,235.35
95.65% 22casted21ins Wall partition 4,740,302.81
91.30% 21casted21ins Ceiling 5,285,417.36
95.65% 22casted16ins Louvers/frame 145,535.34
95.65% 22casted17ins plaster 11,827,379.83
91.30% 21casted16ins Rubbed concrete 2,231,526.46
95.65% 22casted20/15ins baseboard 1,158,826.18
86.96% 20casted12/6ins Painting 22,957,598.47
73.91% 17casted12/6ins Aluminum ftame 1,209,648.00
60.87% 14casted Soap-Paper holder/Cr 818,289.25
Vinyl tiles 4,421,279.85
door/lockset 2,045,842.78
Tilings 5,366,153.37
OSM Steel door/frames 19,221.82
OSM wood doors/jambs 1,474,834.10
PVC door 2,013,502.39
Steel stair 4,034,522.95
(11,021,942.30) 94,383,892.51
Project Cost 94,384,507.85
39% 9 Ground
100% 23 2nd
95.65% 22 3rd 202,067,815.86
95.65% 22 4th 107,683,308.01
91.30% 21 5th
95.65% 22 6th
95.65% 22 7th
82.61% 19 8th
0.00% 0 9th
69.57% 16 10th
0.00% 0 11th
0% 0 12th
0% 0 13th
0% 0 14th
0% 0 15th
0% 0 16th
0% 0 17th
0% 0 18th
777,765.24
536,963.17 38 130.00
28,261.22 38
777,765.24 20.00
388,882.62 34.00
20,467.51 -
-
-
-
-
-
-
-
-
-
-
-
-
-
777,765.24
536,963.17
97.00 81
97.00 777,765.24 72
93.00 388,882.62
94.00 20,467.51
69.00
51.00
23.00
3.00
198,522.00 11,677.76
100% 23 2nd
96% 22 3rd
91% 21 4th
91% 21 5th
96% 22 6th
96% 22 7th
91% 21 8th
96% 22 9th
87% 20 10th
74% 17 11th
61% 14 12th
0% 0 13th
0% 0
0% 0
0% 0
0% 0
0% 0
0% 0
505,061.95
245,313.19
13,628.51
sides done
25.00% 24 6
12.50% 24 3
0.00% 24 0
6,191,900.09
325,889.48
1,234.15
1,236.22
1,226.32
998.99
522.88
234.69
252.66
44.71
531,805.65
27,989.77
341,749.50
18,986.08
1,730,485.27
101,793.25
-2.848%
4,740,302.81 278,841.34
252.27
195.26
189.66
133.56 146.916
71,155.77 1,209,648.01
1,209,648.00 WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)
-0.48
(1,209,648.00)
898,184.12
49,899.12
431,839.38 18
22,728.39 18
146,450.61
8,614.74
1,321,126.84
77,713.34
741,823.29
43,636.66
704,486.60
41,440.39
2,424,484.25
142,616.72
4,421,279.85
260,075.29
683,104.56
40,182.62
475,721.62
27,983.62
689,567.10
40,562.77
586.83
300sqm
34,940,341.69
(3,494,034.17)
(5,241,051.25)
(49,461,461.59)
(23,256,205.32)
-5.10%
(4,751,886.47)
62,370.54
3,668.86
-4.79% 34,474,470.47
(4,463,046.31) (1,914,885.76)
3,173,308.27 (2,872,328.64)
176,294.90 (49,461,461.61)
121.39 (19,774,205.54)
53.59
959,319.48
56,430.56
849,457.78
47,192.10
900,636.36
47,401.91
2.00
5,067,736.70
281,540.93
135.6sqm
2,241,669.54 131,862.91
44.52
191,314.30
11,253.78
4,820,868.98
253,729.95
3,517,163.64
195,397.98
586.83
300sqm
19,599.81
1,031.57
202,083.94
11,887.29 12.50% 1out8
47,881.52
2,660.08
59,252.35
5,171,929.95
287,329.44
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
444,619.46
24,701.08
272,841.91
15,157.88
238,472.31
14,027.78
435,817.98
25,636.35
644,028.22 38.9% 7out18
37,884.01
2,347,884.48
(24,807.47) vapor barrier
main 154
main left/right 153
bedroom 281
bedroom left/right 277
electrical room 19
water meter room 18
883,703.27
49,094.63
378,381.24
21,021.18
286,889.27
15,938.29
784,515.42
43,584.19
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
3,088,897.08
171,605.39
80.00% 8out10 1out10
100.00% 10out10
20.00% 2out10
496,869.01
786,240.00
43,680.00
32,049.25
1,780.51
-21% (79.39)
34,191.36
NOTE:
ALL CHB ARE FABRICATED AND ARE STOCKED AT OUR RIO PROJECT.
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
Front Rear Side L&R)
18 9 9 6 23 616,799.69
17 9 9 6 23 616,799.69
16 7 9 6 22 589,982.31
15 7 9 6 22 589,982.31
14 7 9 6 22 589,982.31
13 9 9 6 23 616,799.69
12 9 9 6 23 616,799.69
11 9 9 6 23 616,799.69
10 9 9 6 23 616,799.69
9 9 9 6 23 616,799.69
8 8 9 6 23 616,799.69
7 8 9 6 23 616,799.69
6 8 9 6 23 616,799.69
5 9 9 6 23 616,799.69
4 9 9 6 23 616,799.69
3 9 9 6 23 616,799.69
2 9 9 6 23 616,799.69
Ground 8 8 6 23 616,799.69
411 11,021,942.30
26,817.38
00mm (W) x 500mm (H)
WOOD DOORS & JAMBS
Jambs Doors Jambs
TOTAL QTY
hinges Installed Installed 60%
616.00 WD1 154 51 9 19.87%
612.00 WD1A 153 52 9 6.75%
843.00 WD2 281 42 2 1.01%
831.00 WD2A 277 43 2 0.16%
57.00 WD3 19 4 0 0.03%
108.00 WD5 18 1 0 0.00%
TOTAL 902 193 22
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
89,991.65
89,991.65
86,078.97
86,078.97
86,078.97
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
1,608,111.60
3,912.68
WD1 WD1A WD2
Doors TOTAL FLOORS JAMBS DOOR JAMBS DOOR JAMBS
40% % Acc Grnd
2.34% 22.21% 2nd 9 9 9 9 14
0.14% 6.89% 3rd 9 9 12
0.00% 1.01% 4th 8 9 11
0.00% 0.16% 5th 9 9 5
0.00% 0.03% 6th 8 8
0.00% 0.00% 7th 8 8
8th
9th
10th
11th
12th
13th
14th
15th
16th
17th
18th
water tank
TOTAL 51 9 52 9 42
JAMBS 193
DOORS 22
2 14 2 1 1 70 45
11 1 0 42 41
13 1 0 42 27
5 1 0 29 10
16
2 43 2 4 0 1 0
PROJECT : PROPOSED PENINSULA GARDEN MIDTOWN HOMES - MAHOGANY TOWER
LOCATION : PENAFRANCIA ST., PACO, MANILA
SUBJECT : MAHAGONY TOWER Architectural Weekly Accomplishment Report - 24 September 2016
CONTRACT PACKAG:
I. Summary
No. Progress
I. Plan (%)
II. Actual (%)
III. Variance (%)
Equipment Calendar Day -62.76
-62.76
II. Distribution
No. Particulars
13,591,359.06
Vl MASONRY
1.00 Exterior Laying of 6" CHB (superstructure/F10/B)
1.1 Ground Floor 84,388.25
2.00 Exterior Laying of 4" CHB (superstructure/F10/A)
2.1 Ground Floor 44,721.00
3.00 Interior Laying of 4" CHB (superstructure)
3.1 Ground Floor 134,163.71
3.2 Second Floor 134,163.71
3.3 Third Floor 130,270.01
3.4 Fourth Floor 130,270.01
3.5 Fifth Floor 130,270.01
3.6 Sixth Floor 123,400.33
3.7 Seventh Floor 123,400.33
3.8 Eighth Floor 123,400.33
3.9 Ninth Floor 131,795.13
3.10 Tenth Floor 131,795.13
3.11 Eleventh Floor 131,795.13
3.12 Twelfth Floor 131,795.13
3.13 Thirteenth Floor 131,795.13
3.14 Fourteenth Floor 127,007.61
3.15 Fifteenth Floor 127,007.61
3.16 Sixteenth Floor 127,007.61
3.17 Seventeenth Floor 131,795.13
3.18 Eighteenth Floor 135,741.88
3.19 Water Tank Area 31,419.77
4.00 Interior Laying of 6" CHB (superstructure)
4.1 Ground floor 368,439.17
4.2 Second Floor 368,439.17
4.3 Third Floor 354,722.40
4.4 Fourth Floor 354,722.40
4.5 Fifth Floor 354,722.40
4.6 Sixth Floor 319,804.89
4.7 Seventh Floor 308,909.51
4.8 Eighth Floor 371,354.07
4.9 Ninth Floor 361,587.02
4.10 Tenth Floor 361,587.02
4.11 Eleventh Floor 361,587.02
4.12 Twelfth Floor 361,587.02
4.13 Thirteenth Floor 361,587.02
4.14 Fourteenth Floor 351,346.93
4.15 Fifteenth Floor 351,346.93
4.16 Sixteenth Floor 351,346.93
4.17 Seventeenth Floor 362,467.10
4.18 Eighteenth Floor 376,506.57
4.19 Water tank level 353,770.61
-9,253,237.19 9,253,237.19
5.00 Precast - Exterior Wall (superstructure)
5.1 Ground Floor 616,799.69
5.2 Second Floor 616,799.69
5.3 Third Floor 616,799.69
5.4 Fourth Floor 616,799.69
5.5 Fifth Floor 616,799.69
5.6 Sixth Floor 616,799.69
5.7 Seventh Floor 616,799.69
5.8 Eighth Floor 616,799.69
5.9 Ninth Floor 616,799.69
5.10 Tenth Floor 616,799.69
5.11 Eleventh Floor 616,799.69
5.12 Twelfth Floor 616,799.69
5.13 Thirteenth Floor 616,799.69
5.14 Fourteenth Floor 589,982.31
5.15 Fifteenth Floor 589,982.31
5.16 Sixteenth Floor 589,982.31
5.17 Seventeenth Floor 616,799.69
5.18 Eighteenth Floor 616,799.69
5.19 Water tank level
SUBTOTAL 22,871,256.01
22,366,194.06
Vll WALL FINISHES
1.00 Exterior Wall Plastering (superstructure)
1.1 Ground Floor 13,628.51
1.2 Second Floor 13,628.51
1.3 Third Floor 13,628.51
1.4 Fourth Floor 13,628.51
1.5 Fifth Floor 13,628.51
1.6 Sixth Floor 13,628.51
1.7 Seventh Floor 13,628.51
1.8 Eighth Floor 13,628.51
1.9 Ninth Floor 13,628.51
1.10 Tenth Floor 13,628.51
1.11 Eleventh Floor 13,628.51
1.12 Twelfth Floor 13,628.51
1.13 Thirteenth Floor 13,628.51
1.14 Fourteenth Floor 13,628.51
1.15 Fifteenth Floor 13,628.51
1.16 Sixteenth Floor 13,628.51
1.17 Seventeenth Floor 13,628.51
1.18 Eighteenth Floor 13,628.51
SUBTOTAL 15,490,440.61
16,700,088.61
VIIl FLOOR FINISHES
1.00 Floor topping w/ mesh
1.1 Toilet & Bath (superstructure)
Second Floor 8,614.74
Third Floor 8,614.74
Fourth Floor 8,614.74
Fifth Floor 8,614.74
Sixth Floor 8,614.74
Seventh Floor 8,614.74
Eighth Floor 8,614.74
Ninth Floor 8,614.74
Tenth Floor 8,614.74
Eleventh Floor 8,614.74
Twelfth Floor 8,614.74
Thirteenth Floor 8,614.74
Fourteenth Floor 8,614.74
Fifteenth Floor 8,614.74
Sixteenth Floor 8,614.74
Seventeenth Floor 8,614.74
Eighteenth Floor 8,614.74
SUBTOTAL 14,464,849.33
13,255,201.32
IX CEILING FINISHES
1.00 Rubbed Concrete Finish -interior slab/beam soffit (superstructure)
1.1 Ground Floor 48,974.92
1.2 Second Floor 40,562.77
1.3 Third Floor 40,562.77
1.4 Fourth Floor 40,562.77
1.5 Fifth Floor 40,562.77
1.6 Sixth Floor 40,562.77
1.7 Seventh Floor 40,562.77
1.8 Eighth Floor 40,562.77
1.9 Ninth Floor 40,562.77
1.10 Tenth Floor 40,562.77
1.11 Eleventh Floor 40,562.77
1.12 Twelfth Floor 40,562.77
1.13 Thirteenth Floor 40,562.77
1.14 Fourteenth Floor 40,562.77
1.15 Fifteenth Floor 40,562.77
1.16 Sixteenth Floor 40,562.77
1.17 Seventeenth Floor 40,562.77
1.18 Eighteenth Floor 40,562.77
SUBTOTAL 6,086,329.93
6,086,329.93
X PAINTING
1.00 Interior Wall Paint
1.1 Semi-gloss Paint - plastered/rubcon (superstructure)
Ground Floor 47,401.91
Second Floor 47,401.91
Third Floor 47,401.91
Fourth Floor 47,401.91
Fifth Floor 47,401.91
Sixth Floor 47,401.91
Seventh Floor 47,401.91
Eighth Floor 47,401.91
Ninth Floor 47,401.91
Tenth Floor 47,401.91
Eleventh Floor 47,401.91
Twelfth Floor 47,401.91
Thirteenth Floor 47,401.91
Fourteenth Floor 47,401.91
Fifteenth Floor 47,401.91
Sixteenth Floor 47,401.91
Seventeenth Floor 47,401.91
Eighteenth Floor 47,401.91
Water tank level 47,401.91
SUBTOTAL 23,029,598.46
23,029,598.46
XI WATERPROOFING
1.00 ACU Ledges (superstructure)
1.1 Second Floor 14,027.78
1.2 Third Floor 14,027.78
1.3 Fourth Floor 14,027.78
1.4 Fifth Floor 14,027.78
1.5 Sixth Floor 14,027.78
1.6 Seventh Floor 14,027.78
1.7 Eighth Floor 14,027.78
1.8 Ninth Floor 14,027.78
1.9 Tenth Floor 14,027.78
1.10 Eleventh Floor 14,027.78
1.11 Twelfth Floor 14,027.78
1.12 Thirteenth Floor 14,027.78
1.13 Fourteenth Floor 14,027.78
1.14 Fifteenth Floor 14,027.78
1.15 Sixteenth Floor 14,027.78
1.16 Seventeenth Floor 14,027.78
1.17 Eighteenth Floor 14,027.78
SUBTOTAL 2,372,691.95
2,372,691.95
XII DOORS
1.00 Louvers and frames (superstructure)
1.1 Type SL-1 5,911.35
1.2 Type SL-2 33,437.40
1.3 Type SD-3 29,556.75
1.4 Type SD-6 60,494.70
1.5 Type SD-7 16,135.35
SUBTOTAL 3,653,093.87
3,653,093.87
XIII HARDWARES
1.00 Hinges (superstructure)
Ground Floor 49,094.63
Second Floor 49,094.63
Third Floor 49,094.63
Fourth Floor 49,094.63
Fifth Floor 49,094.63
Sixth Floor 49,094.63
Seventh Floor 49,094.63
Eighth Floor 49,094.63
Ninth Floor 49,094.63
Tenth Floor 49,094.63
Eleventh Floor 49,094.63
Twelfth Floor 49,094.63
Thirteenth Floor 49,094.63
Fourteenth Floor 49,094.63
Fifteenth Floor 49,094.63
Sixteenth Floor 49,094.63
Seventeenth Floor 49,094.63
Eighteenth Floor 49,094.63
SUBTOTAL 1,548,973.78
1,548,973.78
XIV METALS
SUBTOTAL 4,438,917.56
4,438,917.56
XV MISCELLANEOUS ITEMS
20.68%
WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)--deleted per SINo.009 issued 28
93,174,244.51 Contract Architectural Project Cost
29.31% Planned Accomplishmnet 29.31% Planned Accomplishmnet
18.51% Actual Accomplishmnet 18.51% Actual Accomplishmnet
-10.80% Variance -10.80% Variance
(62.76) Days delayed per Planned Schedule (62.76) Days delayed per Planned Schedule
202,067,816.06 Contract Project Cost
380.00 Days remaining
17,245,932.37 Accomplishment Todate 17,245,932.37
430,232.75 This week cost accomplishment (75,564,726.33)
-4.19%
(3,904,621.13)
84,388.25
44,721.00
1,951,589.33
112,231.90 23.6956 296.195 0.08
278.54 112,231.90 23.6956 296.195 0.08
271.36 108,338.20 22.87352 285.919 0.08
214.44 108,338.20 22.87352 285.919 0.08
131.60 108,338.20 22.87352 285.919 0.08
39.32 101,468.52 21.42312 267.789 0.08
28.56 101,468.52 21.42312 267.789 0.08
101,468.52 21.42312 267.789 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
109,863.32 23.19552 289.944 0.08
113,810.07 24.0288 300.36 0.08
9,487.96 2.0032 25.04 0.08
6,368,482.80 1,951,589.33 412.040
40%
36.00
(257,034.37)
(9,253,237.1900)
6,382,993.33 Prelims
5,443,004.84 Foundation
(231,330.93) Structural
789545.28 Architectural
21,079,235.36 Precast 11,825,998.17 11,021,942.30
45.45% 10out of 22 Masonry 9,253,237.19 8,449,181.45
100.00% 23 out of 23 Roofings 1,650,959.17 1,608,111.60
95.65% 22casted21ins Waterproofing 1,903,817.02 21,079,235.35
91.30% 21casted21ins Wall partition 4,740,302.81
91.30% 21casted21ins Ceiling 5,285,417.36
95.65% 22casted16ins Louvers/frame 145,535.34
95.65% 22casted17ins plaster 11,827,379.83
91.30% 21casted16ins Rubbed concrete 2,231,526.46
95.65% 22casted20/15ins baseboard 1,158,826.18
86.96% 16casted12/6ins Painting 22,957,598.47
17.39% 4casted12/6ins Aluminum ftame 1,209,648.00
OSM Soap-Paper holder/Cr 818,289.25
Vinyl tiles 4,421,279.85
door/lockset 2,045,842.78
Tilings 5,366,153.37
OSM Steel door/frames 19,221.82
OSM wood doors/jambs 1,474,834.10
PVC door 2,013,502.39
Steel stair 4,034,522.95
(11,021,942.30) 94,383,892.51
Project Cost 94,384,507.85
39% 9 Ground
100% 23 2nd
95.65% 22 3rd 202,067,815.86
95.65% 22 4th 107,683,308.01
91.30% 21 5th
95.65% 22 6th
95.65% 22 7th
82.61% 19 8th
0.00% 0 9th
69.57% 16 10th
0.00% 0 11th
0% 0 12th
0% 0 13th
0% 0 14th
0% 0 15th
0% 0 16th
0% 0 17th
0% 0 18th
777,765.24
536,963.17 38 130.00
28,261.22 38
777,765.24 20.00
388,882.62 34.00
20,467.51 -
-
-
-
-
-
-
-
-
-
-
-
-
-
777,765.24
536,963.17
28,261.22 81
777,765.24 72
81.00 388,882.62
59.00 20,467.51
28.00
13.00
198,522.00 11,677.76
100% 23 2nd
96% 22 3rd
91% 21 4th
91% 21 5th
96% 22 6th
96% 22 7th
91% 21 8th
96% 22 9th
87% 20 10th
17% 4 11th
0% 0 12th
0% 0 13th
0% 0
0% 0
0% 0
0% 0
0% 0
0% 0
505,061.95
245,313.19
13,628.51
sides done
25.00% 24 6
12.50% 24 3
0.00% 24 0
6,191,900.09
325,889.48
1,230.40
1,223.64
1,219.83
565.17
362.33
44.17
41.06
531,805.65
27,989.77
341,749.50
18,986.08
1,730,485.27
101,793.25
-4.891%
4,740,302.81 278,841.34
252.27
195.26
189.66
133.56 146.916
71,155.77 1,209,648.01
1,209,648.00 WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)
-0.48
(1,209,648.00)
898,184.12
49,899.12
431,839.38 18
22,728.39 18
146,450.61
8,614.74
1,321,126.84
77,713.34
741,823.29
43,636.66
704,486.60
41,440.39
2,424,484.25
142,616.72
4,421,279.85
260,075.29
683,104.56
40,182.62
475,721.62
27,983.62
689,567.10
40,562.77
586.83
300sqm
34,940,341.69
(3,494,034.17)
(5,241,051.25)
(49,461,461.59)
(23,256,205.32)
-5.10%
(4,751,886.47)
62,370.54
3,668.86
-4.79% 34,474,470.47
(4,463,046.31) (1,724,593.24)
3,173,308.27 (2,586,889.86)
176,294.90 (49,461,461.61)
121.39 (19,298,474.23)
53.59
959,319.48
56,430.56
849,457.78
47,192.10
900,636.36
47,401.91
2.00
5,067,736.70
281,540.93
135.6sqm
2,241,669.54 131,862.91
44.52
191,314.30
11,253.78
4,820,868.98
253,729.95
3,517,163.64
195,397.98
586.83
300sqm
19,599.81
1,031.57
202,083.94
11,887.29 12.50% 1out8
47,881.52
2,660.08
59,252.35
5,171,929.95
287,329.44
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
444,619.46
24,701.08
272,841.91
15,157.88
238,472.31
14,027.78
435,817.98
25,636.35
644,028.22 38.9% 7out18
37,884.01
2,347,884.48
(24,807.47) vapor barrier
main 154
main left/right 153
bedroom 281
bedroom left/right 277
electrical room 19
water meter room 18
883,703.27
49,094.63
378,381.24
21,021.18
286,889.27
15,938.29
784,515.42
43,584.19
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
3,088,897.08
171,605.39
30.00% 3out10 1out10
20.00% 2out10
20.00% 2out10
496,869.01
786,240.00
43,680.00
32,049.25
1,780.51
-23% (88.43)
34,191.36
NOTE:
ALL CHB ARE FABRICATED AND ARE STOCKED AT OUR RIO PROJECT.
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
Front Rear Side L&R)
18 9 9 6 23 616,799.69
17 9 9 6 23 616,799.69
16 7 9 6 22 589,982.31
15 7 9 6 22 589,982.31
14 7 9 6 22 589,982.31
13 9 9 6 23 616,799.69
12 9 9 6 23 616,799.69
11 9 9 6 23 616,799.69
10 9 9 6 23 616,799.69
9 9 9 6 23 616,799.69
8 8 9 6 23 616,799.69
7 8 9 6 23 616,799.69
6 8 9 6 23 616,799.69
5 9 9 6 23 616,799.69
4 9 9 6 23 616,799.69
3 9 9 6 23 616,799.69
2 9 9 6 23 616,799.69
Ground 8 8 6 23 616,799.69
411 11,021,942.30
26,817.38
00mm (W) x 500mm (H)
WOOD DOORS & JAMBS
Jambs Doors Jambs
TOTAL QTY
hinges Installed Installed 60%
616.00 WD1 154 39 9 15.19%
612.00 WD1A 153 40 9 3.97%
843.00 WD2 281 42 1 0.59%
831.00 WD2A 277 43 1 0.09%
57.00 WD3 19 3 0 0.01%
108.00 WD5 18 1 0 0.00%
TOTAL 902 168 20
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
89,991.65
89,991.65
86,078.97
86,078.97
86,078.97
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
1,608,111.60
3,912.68
WD1 WD1A WD2
Doors TOTAL FLOORS JAMBS DOOR JAMBS DOOR JAMBS
40% % Acc Grnd
2.34% 17.53% 2nd 9 9 9 9 14
0.14% 4.11% 3rd 9 9 12
0.00% 0.59% 4th 8 9 11
0.00% 0.09% 5th 9 9 5
0.00% 0.01% 6th 4 4
0.00% 0.00% 7th
8th
9th
10th
11th
12th
13th
14th
15th
16th
17th
18th
water tank
TOTAL 39 9 40 9 42
JAMBS 168
DOORS 20
1 14 1 1 1 68 45
11 1 0 42 41
13 1 0 42 27
5 0 0 28 10
8
1 43 1 3 0 1 0
PROJECT : PROPOSED PENINSULA GARDEN MIDTOWN HOMES - MAHOGANY TOWER
LOCATION : PENAFRANCIA ST., PACO, MANILA
SUBJECT : MAHAGONY TOWER Architectural Weekly Accomplishment Report - 17 September 2016
CONTRACT PACKAG:
I. Summary
No. Progress
I. Plan (%)
II. Actual (%)
III. Variance (%)
Equipment Calendar Day -52.90
-52.90
II. Distribution
No. Particulars
13,591,359.06
Vl MASONRY
1.00 Exterior Laying of 6" CHB (superstructure/F10/B)
1.1 Ground Floor 84,388.25
2.00 Exterior Laying of 4" CHB (superstructure/F10/A)
2.1 Ground Floor 44,721.00
3.00 Interior Laying of 4" CHB (superstructure)
3.1 Ground Floor 134,163.71
3.2 Second Floor 134,163.71
3.3 Third Floor 130,270.01
3.4 Fourth Floor 130,270.01
3.5 Fifth Floor 130,270.01
3.6 Sixth Floor 123,400.33
3.7 Seventh Floor 123,400.33
3.8 Eighth Floor 123,400.33
3.9 Ninth Floor 131,795.13
3.10 Tenth Floor 131,795.13
3.11 Eleventh Floor 131,795.13
3.12 Twelfth Floor 131,795.13
3.13 Thirteenth Floor 131,795.13
3.14 Fourteenth Floor 127,007.61
3.15 Fifteenth Floor 127,007.61
3.16 Sixteenth Floor 127,007.61
3.17 Seventeenth Floor 131,795.13
3.18 Eighteenth Floor 135,741.88
3.19 Water Tank Area 31,419.77
4.00 Interior Laying of 6" CHB (superstructure)
4.1 Ground floor 368,439.17
4.2 Second Floor 368,439.17
4.3 Third Floor 354,722.40
4.4 Fourth Floor 354,722.40
4.5 Fifth Floor 354,722.40
4.6 Sixth Floor 319,804.89
4.7 Seventh Floor 308,909.51
4.8 Eighth Floor 371,354.07
4.9 Ninth Floor 361,587.02
4.10 Tenth Floor 361,587.02
4.11 Eleventh Floor 361,587.02
4.12 Twelfth Floor 361,587.02
4.13 Thirteenth Floor 361,587.02
4.14 Fourteenth Floor 351,346.93
4.15 Fifteenth Floor 351,346.93
4.16 Sixteenth Floor 351,346.93
4.17 Seventeenth Floor 362,467.10
4.18 Eighteenth Floor 376,506.57
4.19 Water tank level 353,770.61
-9,253,237.19 9,253,237.19
5.00 Precast - Exterior Wall (superstructure)
5.1 Ground Floor 616,799.69
5.2 Second Floor 616,799.69
5.3 Third Floor 616,799.69
5.4 Fourth Floor 616,799.69
5.5 Fifth Floor 616,799.69
5.6 Sixth Floor 616,799.69
5.7 Seventh Floor 616,799.69
5.8 Eighth Floor 616,799.69
5.9 Ninth Floor 616,799.69
5.10 Tenth Floor 616,799.69
5.11 Eleventh Floor 616,799.69
5.12 Twelfth Floor 616,799.69
5.13 Thirteenth Floor 616,799.69
5.14 Fourteenth Floor 589,982.31
5.15 Fifteenth Floor 589,982.31
5.16 Sixteenth Floor 589,982.31
5.17 Seventeenth Floor 616,799.69
5.18 Eighteenth Floor 616,799.69
5.19 Water tank level
SUBTOTAL 22,871,256.01
22,366,194.06
Vll WALL FINISHES
1.00 Exterior Wall Plastering (superstructure)
1.1 Ground Floor 13,628.51
1.2 Second Floor 13,628.51
1.3 Third Floor 13,628.51
1.4 Fourth Floor 13,628.51
1.5 Fifth Floor 13,628.51
1.6 Sixth Floor 13,628.51
1.7 Seventh Floor 13,628.51
1.8 Eighth Floor 13,628.51
1.9 Ninth Floor 13,628.51
1.10 Tenth Floor 13,628.51
1.11 Eleventh Floor 13,628.51
1.12 Twelfth Floor 13,628.51
1.13 Thirteenth Floor 13,628.51
1.14 Fourteenth Floor 13,628.51
1.15 Fifteenth Floor 13,628.51
1.16 Sixteenth Floor 13,628.51
1.17 Seventeenth Floor 13,628.51
1.18 Eighteenth Floor 13,628.51
SUBTOTAL 15,490,440.61
16,700,088.61
VIIl FLOOR FINISHES
1.00 Floor topping w/ mesh
1.1 Toilet & Bath (superstructure)
Second Floor 8,614.74
Third Floor 8,614.74
Fourth Floor 8,614.74
Fifth Floor 8,614.74
Sixth Floor 8,614.74
Seventh Floor 8,614.74
Eighth Floor 8,614.74
Ninth Floor 8,614.74
Tenth Floor 8,614.74
Eleventh Floor 8,614.74
Twelfth Floor 8,614.74
Thirteenth Floor 8,614.74
Fourteenth Floor 8,614.74
Fifteenth Floor 8,614.74
Sixteenth Floor 8,614.74
Seventeenth Floor 8,614.74
Eighteenth Floor 8,614.74
SUBTOTAL 14,464,849.33
13,255,201.32
IX CEILING FINISHES
1.00 Rubbed Concrete Finish -interior slab/beam soffit (superstructure)
1.1 Ground Floor 48,974.92
1.2 Second Floor 40,562.77
1.3 Third Floor 40,562.77
1.4 Fourth Floor 40,562.77
1.5 Fifth Floor 40,562.77
1.6 Sixth Floor 40,562.77
1.7 Seventh Floor 40,562.77
1.8 Eighth Floor 40,562.77
1.9 Ninth Floor 40,562.77
1.10 Tenth Floor 40,562.77
1.11 Eleventh Floor 40,562.77
1.12 Twelfth Floor 40,562.77
1.13 Thirteenth Floor 40,562.77
1.14 Fourteenth Floor 40,562.77
1.15 Fifteenth Floor 40,562.77
1.16 Sixteenth Floor 40,562.77
1.17 Seventeenth Floor 40,562.77
1.18 Eighteenth Floor 40,562.77
SUBTOTAL 6,086,329.93
6,086,329.93
X PAINTING
1.00 Interior Wall Paint
1.1 Semi-gloss Paint - plastered/rubcon (superstructure)
Ground Floor 47,401.91
Second Floor 47,401.91
Third Floor 47,401.91
Fourth Floor 47,401.91
Fifth Floor 47,401.91
Sixth Floor 47,401.91
Seventh Floor 47,401.91
Eighth Floor 47,401.91
Ninth Floor 47,401.91
Tenth Floor 47,401.91
Eleventh Floor 47,401.91
Twelfth Floor 47,401.91
Thirteenth Floor 47,401.91
Fourteenth Floor 47,401.91
Fifteenth Floor 47,401.91
Sixteenth Floor 47,401.91
Seventeenth Floor 47,401.91
Eighteenth Floor 47,401.91
Water tank level 47,401.91
SUBTOTAL 23,029,598.46
23,029,598.46
XI WATERPROOFING
1.00 ACU Ledges (superstructure)
1.1 Second Floor 14,027.78
1.2 Third Floor 14,027.78
1.3 Fourth Floor 14,027.78
1.4 Fifth Floor 14,027.78
1.5 Sixth Floor 14,027.78
1.6 Seventh Floor 14,027.78
1.7 Eighth Floor 14,027.78
1.8 Ninth Floor 14,027.78
1.9 Tenth Floor 14,027.78
1.10 Eleventh Floor 14,027.78
1.11 Twelfth Floor 14,027.78
1.12 Thirteenth Floor 14,027.78
1.13 Fourteenth Floor 14,027.78
1.14 Fifteenth Floor 14,027.78
1.15 Sixteenth Floor 14,027.78
1.16 Seventeenth Floor 14,027.78
1.17 Eighteenth Floor 14,027.78
SUBTOTAL 2,372,691.95
2,372,691.95
XII DOORS
1.00 Louvers and frames (superstructure)
1.1 Type SL-1 5,911.35
1.2 Type SL-2 33,437.40
1.3 Type SD-3 29,556.75
1.4 Type SD-6 60,494.70
1.5 Type SD-7 16,135.35
SUBTOTAL 3,653,093.87
3,653,093.87
XIII HARDWARES
1.00 Hinges (superstructure)
Ground Floor 49,094.63
Second Floor 49,094.63
Third Floor 49,094.63
Fourth Floor 49,094.63
Fifth Floor 49,094.63
Sixth Floor 49,094.63
Seventh Floor 49,094.63
Eighth Floor 49,094.63
Ninth Floor 49,094.63
Tenth Floor 49,094.63
Eleventh Floor 49,094.63
Twelfth Floor 49,094.63
Thirteenth Floor 49,094.63
Fourteenth Floor 49,094.63
Fifteenth Floor 49,094.63
Sixteenth Floor 49,094.63
Seventeenth Floor 49,094.63
Eighteenth Floor 49,094.63
SUBTOTAL 1,548,973.78
1,548,973.78
XIV METALS
SUBTOTAL 4,438,917.56
4,438,917.56
XV MISCELLANEOUS ITEMS
20.68%
WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)--deleted per SINo.009 issued 28
93,174,244.51 Contract Architectural Project Cost
27.15% Planned Accomplishmnet 27.15% Planned Accomplishmnet
18.05% Actual Accomplishmnet 18.05% Actual Accomplishmnet
-9.11% Variance -9.11% Variance
(52.90) Days delayed per Planned Schedule (52.90) Days delayed per Planned Schedule
202,067,816.06 Contract Project Cost
387.00 Days remaining
16,815,699.62 Accomplishment Todate 16,815,699.62
640,916.28 This week cost accomplishment (75,564,726.33)
-4.65%
(4,334,853.89)
84,388.25
44,721.00
1,951,589.33
112,231.90 23.6956 296.195 0.08
278.54 112,231.90 23.6956 296.195 0.08
271.36 108,338.20 22.87352 285.919 0.08
214.44 108,338.20 22.87352 285.919 0.08
131.60 108,338.20 22.87352 285.919 0.08
39.32 101,468.52 21.42312 267.789 0.08
28.56 101,468.52 21.42312 267.789 0.08
101,468.52 21.42312 267.789 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
109,863.32 23.19552 289.944 0.08
113,810.07 24.0288 300.36 0.08
9,487.96 2.0032 25.04 0.08
6,368,482.80 1,951,589.33 412.040
40%
36.00
(257,034.37)
(9,253,237.1900)
6,382,993.33 Prelims
5,443,004.84 Foundation
(231,330.93) Structural
789545.28 Architectural
21,079,235.36 Precast 11,825,998.17 11,021,942.30
45.45% 10out of 22 Masonry 9,253,237.19 8,449,181.45
100.00% 23 out of 23 Roofings 1,650,959.17 1,608,111.60
95.65% 22casted21ins Waterproofing 1,903,817.02 21,079,235.35
91.30% 21casted21ins Wall partition 4,740,302.81
91.30% 21casted21ins Ceiling 5,285,417.36
95.65% 22casted16ins Louvers/frame 145,535.34
95.65% 22casted17ins plaster 11,827,379.83
91.30% 21casted16ins Rubbed concrete 2,231,526.46
95.65% 22casted20/15ins baseboard 1,158,826.18
86.96% 16casted12/6ins Painting 22,957,598.47
17.39% 4casted12/6ins Aluminum ftame 1,209,648.00
OSM Soap-Paper holder/Cr 818,289.25
Vinyl tiles 4,421,279.85
door/lockset 2,045,842.78
Tilings 5,366,153.37
OSM Steel door/frames 19,221.82
OSM wood doors/jambs 1,474,834.10
PVC door 2,013,502.39
Steel stair 4,034,522.95
(11,021,942.30) 94,383,892.51
Project Cost 94,384,507.85
9% 2 Ground
100% 23 2nd
96% 22 3rd 202,067,815.86
91% 21 4th 107,683,308.01
91% 21 5th
96% 22 6th
96% 22 7th
83% 19 8th
0% 0 9th
17% 4 10th
0% 0 11th
0% 0 12th
0% 0 13th
0% 0 14th
0% 0 15th
0% 0 16th
0% 0 17th
0% 0 18th
777,765.24
536,963.17 38 99.00
28,261.22 37
777,765.24 20.00
388,882.62 4.00
20,467.51 -
-
-
-
-
-
-
-
-
-
-
-
-
-
777,765.24
536,963.17
28,261.22 81
777,765.24 72
81.00 388,882.62
59.00 20,467.51
28.00
13.00
198,522.00 11,677.76
100% 23 2nd
96% 22 3rd
91% 21 4th
91% 21 5th
96% 22 6th
96% 22 7th
91% 21 8th
96% 22 9th
70% 16 10th
17% 4 11th
0% 0 12th
0% 0 13th
0% 0
0% 0
0% 0
0% 0
0% 0
0% 0
505,061.95
245,313.19
13,628.51
sides done
25.00% 24 6
12.50% 24 3
0.00% 24 0
6,191,900.09
325,889.48
1,230.40
1,223.64
1,219.83
565.17
362.33
44.17
41.06
531,805.65
27,989.77
341,749.50
18,986.08
1,730,485.27
101,793.25
-5.352%
4,740,302.81 278,841.34
252.27
195.26
189.66
133.56 146.916
71,155.77 1,209,648.01
1,209,648.00 WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)
-0.48
(1,209,648.00)
898,184.12
49,899.12
431,839.38 18
22,728.39 18
146,450.61
8,614.74
1,321,126.84
77,713.34
741,823.29
43,636.66
704,486.60
41,440.39
2,424,484.25
142,616.72
4,421,279.85
260,075.29
683,104.56
40,182.62
475,721.62
27,983.62
689,567.10
40,562.77
586.83
300sqm
34,940,341.69
(3,494,034.17)
(5,241,051.25)
(49,461,461.59)
(23,256,205.32)
-5.10%
(4,751,886.47)
62,370.54
3,668.86
-4.79% 34,474,470.47
(4,463,046.31) (1,681,569.96)
3,173,308.27 (2,522,354.94)
176,294.90 (49,461,461.61)
121.39 (19,190,916.04)
53.59
959,319.48
56,430.56
849,457.78
47,192.10
900,636.36
47,401.91
2.00
5,067,736.70
281,540.93
135.6sqm
2,241,669.54 131,862.91
44.52
191,314.30
11,253.78
4,820,868.98
253,729.95
3,517,163.64
195,397.98
586.83
300sqm
19,599.81
1,031.57
202,083.94
11,887.29 12.50% 1out8
47,881.52
2,660.08
59,252.35
5,171,929.95
287,329.44
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
444,619.46
24,701.08
272,841.91
15,157.88
238,472.31
14,027.78
435,817.98
25,636.35
644,028.22 38.9% 7out18
37,884.01
2,347,884.48
(24,807.47) vapor barrier
main 154
main left/right 153
bedroom 281
bedroom left/right 277
electrical room 19
water meter room 18
883,703.27
49,094.63
378,381.24
21,021.18
286,889.27
15,938.29
784,515.42
43,584.19
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
3,088,897.08
171,605.39 10.00% 1out10
496,869.01
786,240.00
43,680.00
32,049.25
1,780.51
-24% (91.84)
34,191.36
NOTE:
ALL CHB ARE FABRICATED AND ARE STOCKED AT OUR RIO PROJECT.
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
Front Rear Side L&R)
18 9 9 6 23 616,799.69
17 9 9 6 23 616,799.69
16 7 9 6 22 589,982.31
15 7 9 6 22 589,982.31
14 7 9 6 22 589,982.31
13 9 9 6 23 616,799.69
12 9 9 6 23 616,799.69
11 9 9 6 23 616,799.69
10 9 9 6 23 616,799.69
9 9 9 6 23 616,799.69
8 8 9 6 23 616,799.69
7 8 9 6 23 616,799.69
6 8 9 6 23 616,799.69
5 9 9 6 23 616,799.69
4 9 9 6 23 616,799.69
3 9 9 6 23 616,799.69
2 9 9 6 23 616,799.69
Ground 8 8 6 23 616,799.69
411 11,021,942.30
26,817.38
00mm (W) x 500mm (H)
WOOD DOORS & JAMBS
Jambs Doors Jambs
TOTAL QTY
hinges Installed Installed 60%
616.00 WD1 154 31 8 12.08%
612.00 WD1A 153 31 8 2.45%
843.00 WD2 281 42 0 0.37%
831.00 WD2A 277 43 0 0.06%
57.00 WD3 19 3 0 0.01%
108.00 WD5 18 0 0 0.00%
TOTAL 902 150 16
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
89,991.65
89,991.65
86,078.97
86,078.97
86,078.97
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
1,608,111.60
3,912.68
WD1 WD1A WD2
Doors TOTAL FLOORS JAMBS DOOR JAMBS DOOR JAMBS
40% % Acc Grnd
2.08% 14.16% 2nd 9 8 9 8 14
0.11% 2.56% 3rd 8 9 12
0.00% 0.37% 4th 8 7 11
0.00% 0.06% 5th 6 6 5
0.00% 0.01% 6th
0.00% 0.00% 7th
8th
9th
10th
11th
12th
13th
14th
15th
16th
17th
18th
water tank
TOTAL 31 8 31 8 42
JAMBS 150
DOORS 16
14 1 0 63 45
11 1 0 41 41
13 1 0 40 27
5 0 0 22 10
0
0 43 0 3 0 0 0
PROJECT : PROPOSED PENINSULA GARDEN MIDTOWN HOMES - MAHOGANY TOWER
LOCATION : PENAFRANCIA ST., PACO, MANILA
SUBJECT : MAHAGONY TOWER Architectural Weekly Accomplishment Report - 10 September 2016
CONTRACT PACKAG:
I. Summary
No. Progress
I. Plan (%)
II. Actual (%)
III. Variance (%)
Equipment Calendar Day -44.36
-44.36
II. Distribution
No. Particulars
13,591,359.06
Vl MASONRY
1.00 Exterior Laying of 6" CHB (superstructure/F10/B)
1.1 Ground Floor 84,388.25
2.00 Exterior Laying of 4" CHB (superstructure/F10/A)
2.1 Ground Floor 44,721.00
3.00 Interior Laying of 4" CHB (superstructure)
3.1 Ground Floor 134,163.71
3.2 Second Floor 134,163.71
3.3 Third Floor 130,270.01
3.4 Fourth Floor 130,270.01
3.5 Fifth Floor 130,270.01
3.6 Sixth Floor 123,400.33
3.7 Seventh Floor 123,400.33
3.8 Eighth Floor 123,400.33
3.9 Ninth Floor 131,795.13
3.10 Tenth Floor 131,795.13
3.11 Eleventh Floor 131,795.13
3.12 Twelfth Floor 131,795.13
3.13 Thirteenth Floor 131,795.13
3.14 Fourteenth Floor 127,007.61
3.15 Fifteenth Floor 127,007.61
3.16 Sixteenth Floor 127,007.61
3.17 Seventeenth Floor 131,795.13
3.18 Eighteenth Floor 135,741.88
3.19 Water Tank Area 31,419.77
4.00 Interior Laying of 6" CHB (superstructure)
4.1 Ground floor 368,439.17
4.2 Second Floor 368,439.17
4.3 Third Floor 354,722.40
4.4 Fourth Floor 354,722.40
4.5 Fifth Floor 354,722.40
4.6 Sixth Floor 319,804.89
4.7 Seventh Floor 308,909.51
4.8 Eighth Floor 371,354.07
4.9 Ninth Floor 361,587.02
4.10 Tenth Floor 361,587.02
4.11 Eleventh Floor 361,587.02
4.12 Twelfth Floor 361,587.02
4.13 Thirteenth Floor 361,587.02
4.14 Fourteenth Floor 351,346.93
4.15 Fifteenth Floor 351,346.93
4.16 Sixteenth Floor 351,346.93
4.17 Seventeenth Floor 362,467.10
4.18 Eighteenth Floor 376,506.57
4.19 Water tank level 353,770.61
-9,253,237.19 9,253,237.19
5.00 Precast - Exterior Wall (superstructure)
5.1 Ground Floor 616,799.69
5.2 Second Floor 616,799.69
5.3 Third Floor 616,799.69
5.4 Fourth Floor 616,799.69
5.5 Fifth Floor 616,799.69
5.6 Sixth Floor 616,799.69
5.7 Seventh Floor 616,799.69
5.8 Eighth Floor 616,799.69
5.9 Ninth Floor 616,799.69
5.10 Tenth Floor 616,799.69
5.11 Eleventh Floor 616,799.69
5.12 Twelfth Floor 616,799.69
5.13 Thirteenth Floor 616,799.69
5.14 Fourteenth Floor 589,982.31
5.15 Fifteenth Floor 589,982.31
5.16 Sixteenth Floor 589,982.31
5.17 Seventeenth Floor 616,799.69
5.18 Eighteenth Floor 616,799.69
5.19 Water tank level
SUBTOTAL 22,871,256.01
22,366,194.06
Vll WALL FINISHES
1.00 Exterior Wall Plastering (superstructure)
1.1 Ground Floor 13,628.51
1.2 Second Floor 13,628.51
1.3 Third Floor 13,628.51
1.4 Fourth Floor 13,628.51
1.5 Fifth Floor 13,628.51
1.6 Sixth Floor 13,628.51
1.7 Seventh Floor 13,628.51
1.8 Eighth Floor 13,628.51
1.9 Ninth Floor 13,628.51
1.10 Tenth Floor 13,628.51
1.11 Eleventh Floor 13,628.51
1.12 Twelfth Floor 13,628.51
1.13 Thirteenth Floor 13,628.51
1.14 Fourteenth Floor 13,628.51
1.15 Fifteenth Floor 13,628.51
1.16 Sixteenth Floor 13,628.51
1.17 Seventeenth Floor 13,628.51
1.18 Eighteenth Floor 13,628.51
SUBTOTAL 15,490,440.61
16,700,088.61
VIIl FLOOR FINISHES
1.00 Floor topping w/ mesh
1.1 Toilet & Bath (superstructure)
Second Floor 8,614.74
Third Floor 8,614.74
Fourth Floor 8,614.74
Fifth Floor 8,614.74
Sixth Floor 8,614.74
Seventh Floor 8,614.74
Eighth Floor 8,614.74
Ninth Floor 8,614.74
Tenth Floor 8,614.74
Eleventh Floor 8,614.74
Twelfth Floor 8,614.74
Thirteenth Floor 8,614.74
Fourteenth Floor 8,614.74
Fifteenth Floor 8,614.74
Sixteenth Floor 8,614.74
Seventeenth Floor 8,614.74
Eighteenth Floor 8,614.74
SUBTOTAL 14,464,849.33
13,255,201.32
IX CEILING FINISHES
1.00 Rubbed Concrete Finish -interior slab/beam soffit (superstructure)
1.1 Ground Floor 48,974.92
1.2 Second Floor 40,562.77
1.3 Third Floor 40,562.77
1.4 Fourth Floor 40,562.77
1.5 Fifth Floor 40,562.77
1.6 Sixth Floor 40,562.77
1.7 Seventh Floor 40,562.77
1.8 Eighth Floor 40,562.77
1.9 Ninth Floor 40,562.77
1.10 Tenth Floor 40,562.77
1.11 Eleventh Floor 40,562.77
1.12 Twelfth Floor 40,562.77
1.13 Thirteenth Floor 40,562.77
1.14 Fourteenth Floor 40,562.77
1.15 Fifteenth Floor 40,562.77
1.16 Sixteenth Floor 40,562.77
1.17 Seventeenth Floor 40,562.77
1.18 Eighteenth Floor 40,562.77
SUBTOTAL 6,086,329.93
6,086,329.93
X PAINTING
1.00 Interior Wall Paint
1.1 Semi-gloss Paint - plastered/rubcon (superstructure)
Ground Floor 47,401.91
Second Floor 47,401.91
Third Floor 47,401.91
Fourth Floor 47,401.91
Fifth Floor 47,401.91
Sixth Floor 47,401.91
Seventh Floor 47,401.91
Eighth Floor 47,401.91
Ninth Floor 47,401.91
Tenth Floor 47,401.91
Eleventh Floor 47,401.91
Twelfth Floor 47,401.91
Thirteenth Floor 47,401.91
Fourteenth Floor 47,401.91
Fifteenth Floor 47,401.91
Sixteenth Floor 47,401.91
Seventeenth Floor 47,401.91
Eighteenth Floor 47,401.91
Water tank level 47,401.91
SUBTOTAL 23,029,598.46
23,029,598.46
XI WATERPROOFING
1.00 ACU Ledges (superstructure)
1.1 Second Floor 14,027.78
1.2 Third Floor 14,027.78
1.3 Fourth Floor 14,027.78
1.4 Fifth Floor 14,027.78
1.5 Sixth Floor 14,027.78
1.6 Seventh Floor 14,027.78
1.7 Eighth Floor 14,027.78
1.8 Ninth Floor 14,027.78
1.9 Tenth Floor 14,027.78
1.10 Eleventh Floor 14,027.78
1.11 Twelfth Floor 14,027.78
1.12 Thirteenth Floor 14,027.78
1.13 Fourteenth Floor 14,027.78
1.14 Fifteenth Floor 14,027.78
1.15 Sixteenth Floor 14,027.78
1.16 Seventeenth Floor 14,027.78
1.17 Eighteenth Floor 14,027.78
SUBTOTAL 2,372,691.95
2,372,691.95
XII DOORS
1.00 Louvers and frames (superstructure)
1.1 Type SL-1 5,911.35
1.2 Type SL-2 33,437.40
1.3 Type SD-3 29,556.75
1.4 Type SD-6 60,494.70
1.5 Type SD-7 16,135.35
SUBTOTAL 3,653,093.87
3,653,093.87
XIII HARDWARES
1.00 Hinges (superstructure)
Ground Floor 49,094.63
Second Floor 49,094.63
Third Floor 49,094.63
Fourth Floor 49,094.63
Fifth Floor 49,094.63
Sixth Floor 49,094.63
Seventh Floor 49,094.63
Eighth Floor 49,094.63
Ninth Floor 49,094.63
Tenth Floor 49,094.63
Eleventh Floor 49,094.63
Twelfth Floor 49,094.63
Thirteenth Floor 49,094.63
Fourteenth Floor 49,094.63
Fifteenth Floor 49,094.63
Sixteenth Floor 49,094.63
Seventeenth Floor 49,094.63
Eighteenth Floor 49,094.63
SUBTOTAL 1,548,973.78
1,548,973.78
XIV METALS
SUBTOTAL 4,438,917.56
4,438,917.56
XV MISCELLANEOUS ITEMS
20.68%
WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)--deleted per SINo.009 issued 28
93,174,244.51 Contract Architectural Project Cost
24.99% Planned Accomplishmnet 24.99% Planned Accomplishmnet
17.36% Actual Accomplishmnet 17.36% Actual Accomplishmnet
-7.63% Variance -7.63% Variance
(44.36) Days delayed per Planned Schedule (44.36) Days delayed per Planned Schedule
202,067,816.06 Contract Project Cost
394.00 Days remaining
16,174,783.34 Accomplishment Todate 16,174,783.34
433,017.12 This week cost accomplishment (75,564,726.33)
-5.34%
(4,975,770.17)
84,388.25
44,721.00
1,951,589.33
112,231.90 23.6956 296.195 0.08
278.54 112,231.90 23.6956 296.195 0.08
271.36 108,338.20 22.87352 285.919 0.08
214.44 108,338.20 22.87352 285.919 0.08
131.60 108,338.20 22.87352 285.919 0.08
39.32 101,468.52 21.42312 267.789 0.08
28.56 101,468.52 21.42312 267.789 0.08
101,468.52 21.42312 267.789 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
109,863.32 23.19552 289.944 0.08
113,810.07 24.0288 300.36 0.08
9,487.96 2.0032 25.04 0.08
6,368,482.80 1,951,589.33 412.040
40%
36.00
(257,034.37)
(9,253,237.1900)
6,382,993.33 Prelims
5,443,004.84 Foundation
(231,330.93) Structural
789545.28 Architectural
21,079,235.36 Precast 11,825,998.17 11,021,942.30
45.45% 10out of 22 Masonry 9,253,237.19 8,449,181.45
100.00% 23 out of 23 Roofings 1,650,959.17 1,608,111.60
95.65% 21casted21ins Waterproofing 1,903,817.02 21,079,235.35
91.30% 21casted21ins Wall partition 4,740,302.81
91.30% 21casted21ins Ceiling 5,285,417.36
95.65% 22casted16ins Louvers/frame 145,535.34
95.65% 22casted17ins plaster 11,827,379.83
91.30% 21casted16ins Rubbed concrete 2,231,526.46
86.96% 20casted20/15ins baseboard 1,158,826.18
86.96% 16casted12/6ins Painting 22,957,598.47
4.35% 1casted_ins Aluminum ftame 1,209,648.00
OSM Soap-Paper holder/Cr 818,289.25
Vinyl tiles 4,421,279.85
door/lockset 2,045,842.78
Tilings 5,366,153.37
OSM Steel door/frames 19,221.82
OSM wood doors/jambs 1,474,834.10
PVC door 2,013,502.39
Steel stair 4,034,522.95
(11,021,942.30) 94,383,892.51
Project Cost 94,384,507.85
0% 0 Ground
100% 23 2nd
96% 22 3rd 202,067,815.86
91% 21 4th 107,683,308.01
91% 21 5th
96% 22 6th
96% 22 7th
83% 19 8th
0% 0 9th
17% 4 10th
0% 0 11th
0% 0 12th
0% 0 13th
0% 0 14th
0% 0 15th
0% 0 16th
0% 0 17th
0% 0 18th
777,765.24
536,963.17 38 99.00
28,261.22 37
777,765.24 20.00
388,882.62 4.00
20,467.51 -
-
-
-
-
-
-
-
-
-
-
-
-
-
777,765.24
536,963.17
28,261.22 81
777,765.24 72
81.00 388,882.62
59.00 20,467.51
28.00
13.00
198,522.00 11,677.76
35% 8 2nd
96% 22 2nd
91% 21 3rd
91% 21 4th
91% 21 5th
96% 22 6th
96% 22 7th
91% 21 8th
87% 20 9th
70% 16 10th
4% 1 11th
0% 0 12th
0% 0 13th
0% 0
0% 0
0% 0
0% 0
0% 0
505,061.95
245,313.19
13,628.51
sides done
25.00% 24 6
12.50% 24 3
0.00% 24 0
6,191,900.09
325,889.48
1,230.40
1,223.64
1,219.83
565.17
362.33
44.17
41.06
531,805.65
27,989.77
341,749.50
18,986.08
1,730,485.27
101,793.25
-6.040%
4,740,302.81 278,841.34
252.27
195.26
189.66
133.56 146.916
71,155.77 1,209,648.01
1,209,648.00 WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)
-0.48
(1,209,648.00)
898,184.12
49,899.12
431,839.38 18
22,728.39 18
146,450.61
8,614.74
1,321,126.84
77,713.34
741,823.29
43,636.66
704,486.60
41,440.39
2,424,484.25
142,616.72
4,421,279.85
260,075.29
683,104.56
40,182.62
475,721.62
27,983.62
689,567.10
40,562.77
586.83
300sqm
34,940,341.69
(3,494,034.17)
(5,241,051.25)
(49,461,461.59)
(23,256,205.32)
-5.10%
(4,751,886.47)
62,370.54
3,668.86
-4.79% 34,474,470.47
(4,463,046.31) (1,617,478.33)
3,173,308.27 (2,426,217.50)
176,294.90 (49,461,461.61)
121.39 (19,030,686.97)
53.59
959,319.48
56,430.56
849,457.78
47,192.10
900,636.36
47,401.91
2.00
5,067,736.70
281,540.93
135.6sqm
2,241,669.54 131,862.91
44.52
191,314.30
11,253.78
4,820,868.98
253,729.95
3,517,163.64
195,397.98
586.83
300sqm
19,599.81
1,031.57
202,083.94
11,887.29 12.50% 1out8
47,881.52
2,660.08
59,252.35
5,171,929.95
287,329.44
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
444,619.46
24,701.08
272,841.91
15,157.88
238,472.31
14,027.78
435,817.98
25,636.35
644,028.22 38.9% 7out18
37,884.01
2,347,884.48
(24,807.47) vapor barrier
main 154
main left/right 153
bedroom 281
bedroom left/right 277
electrical room 19
water meter room 18
883,703.27
49,094.63
378,381.24
21,021.18
286,889.27
15,938.29
784,515.42
43,584.19
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
3,088,897.08
171,605.39 10.00% 1out10
496,869.01
786,240.00
43,680.00
32,049.25
1,780.51
-24% (96.22)
34,191.36
NOTE:
ALL CHB ARE FABRICATED AND ARE STOCKED AT OUR RIO PROJECT.
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
Front Rear Side L&R)
18 9 9 6 23 616,799.69
17 9 9 6 23 616,799.69
16 7 9 6 22 589,982.31
15 7 9 6 22 589,982.31
14 7 9 6 22 589,982.31
13 9 9 6 23 616,799.69
12 9 9 6 23 616,799.69
11 9 9 6 23 616,799.69
10 9 9 6 23 616,799.69
9 9 9 6 23 616,799.69
8 8 9 6 23 616,799.69
7 8 9 6 23 616,799.69
6 8 9 6 23 616,799.69
5 9 9 6 23 616,799.69
4 9 9 6 23 616,799.69
3 9 9 6 23 616,799.69
2 9 9 6 23 616,799.69
Ground 8 8 6 23 616,799.69
411 11,021,942.30
26,817.38
00mm (W) x 500mm (H)
WOOD DOORS & JAMBS
Jambs Doors Jambs
TOTAL QTY
hinges Installed Installed 60%
616.00 WD1 154 31 8 12.08%
612.00 WD1A 153 31 8 2.45%
843.00 WD2 281 42 0 0.37%
831.00 WD2A 277 43 0 0.06%
57.00 WD3 19 3 0 0.01%
108.00 WD5 18 0 0 0.00%
TOTAL 902 150 16
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
89,991.65
89,991.65
86,078.97
86,078.97
86,078.97
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
1,608,111.60
3,912.68
WD1 WD1A WD2
Doors TOTAL FLOORS JAMBS DOOR JAMBS DOOR JAMBS
40% % Acc Grnd
2.08% 14.16% 2nd 9 8 9 8 14
0.11% 2.56% 3rd 8 9 12
0.00% 0.37% 4th 8 7 11
0.00% 0.06% 5th 6 6 5
0.00% 0.01% 6th
0.00% 0.00% 7th
8th
9th
10th
11th
12th
13th
14th
15th
16th
17th
18th
water tank
TOTAL 31 8 31 8 42
JAMBS 150
DOORS 16
14 1 0 63 45
11 1 0 41 41
13 1 0 40 27
5 0 0 22 10
0
0 43 0 3 0 0 0
PROJECT : PROPOSED PENINSULA GARDEN MIDTOWN HOMES - MAHOGANY TOWER
LOCATION : PENAFRANCIA ST., PACO, MANILA
SUBJECT : MAHAGONY TOWER Architectural Weekly Accomplishment Report - 3 September 2016
CONTRACT PACKAG:
I. Summary
No. Progress
I. Plan (%)
II. Actual (%)
III. Variance (%)
Equipment Calendar Day -35.23
-35.23
II. Distribution
No. Particulars
13,591,359.06
Vl MASONRY
1.00 Exterior Laying of 6" CHB (superstructure/F10/B)
1.1 Ground Floor 84,388.25
2.00 Exterior Laying of 4" CHB (superstructure/F10/A)
2.1 Ground Floor 44,721.00
3.00 Interior Laying of 4" CHB (superstructure)
3.1 Ground Floor 134,163.71
3.2 Second Floor 134,163.71
3.3 Third Floor 130,270.01
3.4 Fourth Floor 130,270.01
3.5 Fifth Floor 130,270.01
3.6 Sixth Floor 123,400.33
3.7 Seventh Floor 123,400.33
3.8 Eighth Floor 123,400.33
3.9 Ninth Floor 131,795.13
3.10 Tenth Floor 131,795.13
3.11 Eleventh Floor 131,795.13
3.12 Twelfth Floor 131,795.13
3.13 Thirteenth Floor 131,795.13
3.14 Fourteenth Floor 127,007.61
3.15 Fifteenth Floor 127,007.61
3.16 Sixteenth Floor 127,007.61
3.17 Seventeenth Floor 131,795.13
3.18 Eighteenth Floor 135,741.88
3.19 Water Tank Area 31,419.77
4.00 Interior Laying of 6" CHB (superstructure)
4.1 Ground floor 368,439.17
4.2 Second Floor 368,439.17
4.3 Third Floor 354,722.40
4.4 Fourth Floor 354,722.40
4.5 Fifth Floor 354,722.40
4.6 Sixth Floor 319,804.89
4.7 Seventh Floor 308,909.51
4.8 Eighth Floor 371,354.07
4.9 Ninth Floor 361,587.02
4.10 Tenth Floor 361,587.02
4.11 Eleventh Floor 361,587.02
4.12 Twelfth Floor 361,587.02
4.13 Thirteenth Floor 361,587.02
4.14 Fourteenth Floor 351,346.93
4.15 Fifteenth Floor 351,346.93
4.16 Sixteenth Floor 351,346.93
4.17 Seventeenth Floor 362,467.10
4.18 Eighteenth Floor 376,506.57
4.19 Water tank level 353,770.61
-9,253,237.19 9,253,237.19
5.00 Precast - Exterior Wall (superstructure)
5.1 Ground Floor 616,799.69
5.2 Second Floor 616,799.69
5.3 Third Floor 616,799.69
5.4 Fourth Floor 616,799.69
5.5 Fifth Floor 616,799.69
5.6 Sixth Floor 616,799.69
5.7 Seventh Floor 616,799.69
5.8 Eighth Floor 616,799.69
5.9 Ninth Floor 616,799.69
5.10 Tenth Floor 616,799.69
5.11 Eleventh Floor 616,799.69
5.12 Twelfth Floor 616,799.69
5.13 Thirteenth Floor 616,799.69
5.14 Fourteenth Floor 589,982.31
5.15 Fifteenth Floor 589,982.31
5.16 Sixteenth Floor 589,982.31
5.17 Seventeenth Floor 616,799.69
5.18 Eighteenth Floor 616,799.69
5.19 Water tank level
SUBTOTAL 22,871,256.01
22,366,194.06
Vll WALL FINISHES
1.00 Exterior Wall Plastering (superstructure)
1.1 Ground Floor 13,628.51
1.2 Second Floor 13,628.51
1.3 Third Floor 13,628.51
1.4 Fourth Floor 13,628.51
1.5 Fifth Floor 13,628.51
1.6 Sixth Floor 13,628.51
1.7 Seventh Floor 13,628.51
1.8 Eighth Floor 13,628.51
1.9 Ninth Floor 13,628.51
1.10 Tenth Floor 13,628.51
1.11 Eleventh Floor 13,628.51
1.12 Twelfth Floor 13,628.51
1.13 Thirteenth Floor 13,628.51
1.14 Fourteenth Floor 13,628.51
1.15 Fifteenth Floor 13,628.51
1.16 Sixteenth Floor 13,628.51
1.17 Seventeenth Floor 13,628.51
1.18 Eighteenth Floor 13,628.51
SUBTOTAL 15,490,440.61
16,700,088.61
VIIl FLOOR FINISHES
1.00 Floor topping w/ mesh
1.1 Toilet & Bath (superstructure)
Second Floor 8,614.74
Third Floor 8,614.74
Fourth Floor 8,614.74
Fifth Floor 8,614.74
Sixth Floor 8,614.74
Seventh Floor 8,614.74
Eighth Floor 8,614.74
Ninth Floor 8,614.74
Tenth Floor 8,614.74
Eleventh Floor 8,614.74
Twelfth Floor 8,614.74
Thirteenth Floor 8,614.74
Fourteenth Floor 8,614.74
Fifteenth Floor 8,614.74
Sixteenth Floor 8,614.74
Seventeenth Floor 8,614.74
Eighteenth Floor 8,614.74
SUBTOTAL 14,464,849.33
13,255,201.32
IX CEILING FINISHES
1.00 Rubbed Concrete Finish -interior slab/beam soffit (superstructure)
1.1 Ground Floor 48,974.92
1.2 Second Floor 40,562.77
1.3 Third Floor 40,562.77
1.4 Fourth Floor 40,562.77
1.5 Fifth Floor 40,562.77
1.6 Sixth Floor 40,562.77
1.7 Seventh Floor 40,562.77
1.8 Eighth Floor 40,562.77
1.9 Ninth Floor 40,562.77
1.10 Tenth Floor 40,562.77
1.11 Eleventh Floor 40,562.77
1.12 Twelfth Floor 40,562.77
1.13 Thirteenth Floor 40,562.77
1.14 Fourteenth Floor 40,562.77
1.15 Fifteenth Floor 40,562.77
1.16 Sixteenth Floor 40,562.77
1.17 Seventeenth Floor 40,562.77
1.18 Eighteenth Floor 40,562.77
SUBTOTAL 6,086,329.93
6,086,329.93
X PAINTING
1.00 Interior Wall Paint
1.1 Semi-gloss Paint - plastered/rubcon (superstructure)
Ground Floor 47,401.91
Second Floor 47,401.91
Third Floor 47,401.91
Fourth Floor 47,401.91
Fifth Floor 47,401.91
Sixth Floor 47,401.91
Seventh Floor 47,401.91
Eighth Floor 47,401.91
Ninth Floor 47,401.91
Tenth Floor 47,401.91
Eleventh Floor 47,401.91
Twelfth Floor 47,401.91
Thirteenth Floor 47,401.91
Fourteenth Floor 47,401.91
Fifteenth Floor 47,401.91
Sixteenth Floor 47,401.91
Seventeenth Floor 47,401.91
Eighteenth Floor 47,401.91
Water tank level 47,401.91
SUBTOTAL 23,029,598.46
23,029,598.46
XI WATERPROOFING
1.00 ACU Ledges (superstructure)
1.1 Second Floor 14,027.78
1.2 Third Floor 14,027.78
1.3 Fourth Floor 14,027.78
1.4 Fifth Floor 14,027.78
1.5 Sixth Floor 14,027.78
1.6 Seventh Floor 14,027.78
1.7 Eighth Floor 14,027.78
1.8 Ninth Floor 14,027.78
1.9 Tenth Floor 14,027.78
1.10 Eleventh Floor 14,027.78
1.11 Twelfth Floor 14,027.78
1.12 Thirteenth Floor 14,027.78
1.13 Fourteenth Floor 14,027.78
1.14 Fifteenth Floor 14,027.78
1.15 Sixteenth Floor 14,027.78
1.16 Seventeenth Floor 14,027.78
1.17 Eighteenth Floor 14,027.78
SUBTOTAL 2,372,691.95
2,372,691.95
XII DOORS
1.00 Louvers and frames (superstructure)
1.1 Type SL-1 5,911.35
1.2 Type SL-2 33,437.40
1.3 Type SD-3 29,556.75
1.4 Type SD-6 60,494.70
1.5 Type SD-7 16,135.35
SUBTOTAL 3,653,093.87
3,653,093.87
XIII HARDWARES
1.00 Hinges (superstructure)
Ground Floor 49,094.63
Second Floor 49,094.63
Third Floor 49,094.63
Fourth Floor 49,094.63
Fifth Floor 49,094.63
Sixth Floor 49,094.63
Seventh Floor 49,094.63
Eighth Floor 49,094.63
Ninth Floor 49,094.63
Tenth Floor 49,094.63
Eleventh Floor 49,094.63
Twelfth Floor 49,094.63
Thirteenth Floor 49,094.63
Fourteenth Floor 49,094.63
Fifteenth Floor 49,094.63
Sixteenth Floor 49,094.63
Seventeenth Floor 49,094.63
Eighteenth Floor 49,094.63
SUBTOTAL 1,548,973.78
1,548,973.78
XIV METALS
SUBTOTAL 4,438,917.56
4,438,917.56
XV MISCELLANEOUS ITEMS
20.68%
WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)--deleted per SINo.009 issued 28
93,174,244.51 Contract Architectural Project Cost
22.96% Planned Accomplishmnet 22.96% Planned Accomplishmnet
16.89% Actual Accomplishmnet 16.89% Actual Accomplishmnet
-6.06% Variance -6.06% Variance
(35.23) Days delayed per Planned Schedule (35.23) Days delayed per Planned Schedule
202,067,816.06 Contract Project Cost
401.00 Days remaining
15,741,766.22 Accomplishment Todate 15,741,766.22
783,358.78 This week cost accomplishment (75,564,726.33)
-5.81%
(5,408,787.28)
84,388.25
44,721.00
1,951,589.33
112,231.90 23.6956 296.195 0.08
278.54 112,231.90 23.6956 296.195 0.08
271.36 108,338.20 22.87352 285.919 0.08
214.44 108,338.20 22.87352 285.919 0.08
131.60 108,338.20 22.87352 285.919 0.08
39.32 101,468.52 21.42312 267.789 0.08
28.56 101,468.52 21.42312 267.789 0.08
101,468.52 21.42312 267.789 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
109,863.32 23.19552 289.944 0.08
113,810.07 24.0288 300.36 0.08
9,487.96 2.0032 25.04 0.08
6,368,482.80 1,951,589.33 412.040
40%
36.00
(257,034.37)
(9,253,237.1900)
6,382,993.33 Prelims
5,443,004.84 Foundation
(231,330.93) Structural
789545.28 Architectural
21,079,235.36 Precast 11,825,998.17 11,021,942.30
36.36% 8out of 22 Masonry 9,253,237.19 8,449,181.45
100.00% 23 out of 23 Roofings 1,650,959.17 1,608,111.60
95.65% 21casted21ins Waterproofing 1,903,817.02 21,079,235.35
91.30% 21casted21ins Wall partition 4,740,302.81
91.30% 21casted21ins Ceiling 5,285,417.36
95.65% 22casted16ins Louvers/frame 145,535.34
95.65% 22casted17ins plaster 11,827,379.83
91.30% 21casted16ins Rubbed concrete 2,231,526.46
86.96% 20casted20/15ins baseboard 1,158,826.18
86.96% 16casted12/6ins Painting 22,957,598.47
Aluminum ftame 1,209,648.00
OSM Soap-Paper holder/Cr 818,289.25
Vinyl tiles 4,421,279.85
door/lockset 2,045,842.78
Tilings 5,366,153.37
OSM Steel door/frames 19,221.82
OSM wood doors/jambs 1,474,834.10
PVC door 2,013,502.39
Steel stair 4,034,522.95
(11,021,942.30) 94,383,892.51
Project Cost 94,384,507.85
0% 0 Ground
100% 23 2nd
96% 22 3rd 202,067,815.86
91% 21 4th 107,683,308.01
91% 21 5th
96% 22 6th
96% 22 7th
83% 19 8th
0% 0 9th
17% 4 10th
0% 0 11th
0% 0 12th
0% 0 13th
0% 0 14th
0% 0 15th
0% 0 16th
0% 0 17th
0% 0 18th
777,765.24
536,963.17 38 99.00
28,261.22 37
777,765.24 20.00
388,882.62 4.00
20,467.51 -
-
-
-
-
-
-
-
-
-
-
-
-
-
777,765.24
536,963.17
28,261.22 81
777,765.24 72
81.00 388,882.62
59.00 20,467.51
28.00
13.00
198,522.00 11,677.76
35% 8 2nd
96% 22 2nd
91% 21 3rd
91% 21 4th
91% 21 5th
96% 22 6th
96% 22 7th
91% 21 8th
87% 20 9th
70% 16 10th
0% 0 11th
0% 0 12th
0% 0 13th
0% 0
0% 0
0% 0
0% 0
0% 0
505,061.95
245,313.19
13,628.51
sides done
20.83% 24 5
8.33% 24 2
6,191,900.09
325,889.48
1,230.40
1,223.64
1,219.83
565.17
362.33
44.17
41.06
531,805.65
27,989.77
341,749.50
18,986.08
1,730,485.27
101,793.25
-6.505%
4,740,302.81 278,841.34
252.27
195.26
189.66
133.56 146.916
71,155.77 1,209,648.01
1,209,648.00 WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)
-0.48
(1,209,648.00)
898,184.12
49,899.12
431,839.38 18
22,728.39 18
146,450.61
8,614.74
1,321,126.84
77,713.34
741,823.29
43,636.66
704,486.60
41,440.39
2,424,484.25
142,616.72
4,421,279.85
260,075.29
683,104.56
40,182.62
475,721.62
27,983.62
689,567.10
40,562.77
586.83
300sqm
34,940,341.69
(3,494,034.17)
(5,241,051.25)
(49,461,461.59)
(23,256,205.32)
-5.10%
(4,751,886.47)
62,370.54
3,668.86
-4.79% 34,474,470.47
(4,463,046.31) (1,574,176.62)
3,173,308.27 (2,361,264.93)
176,294.90 (49,461,461.61)
121.39 (18,922,432.70)
53.59
959,319.48
56,430.56
849,457.78
47,192.10
900,636.36
47,401.91
2.00
5,067,736.70
281,540.93
135.6sqm
2,241,669.54 131,862.91
44.52
191,314.30
11,253.78
4,820,868.98
253,729.95
3,517,163.64
195,397.98
586.83
300sqm
19,599.81
1,031.57
202,083.94
11,887.29 12.50% 1out8
47,881.52
2,660.08
59,252.35
5,171,929.95
287,329.44
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
444,619.46
24,701.08
272,841.91
15,157.88
238,472.31
14,027.78
435,817.98
25,636.35
644,028.22 38.9% 7out18
37,884.01
2,347,884.48
(24,807.47) vapor barrier
main 154
main left/right 153
bedroom 281
bedroom left/right 277
electrical room 19
water meter room 18
883,703.27
49,094.63
378,381.24
21,021.18
286,889.27
15,938.29
784,515.42
43,584.19
2.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
3,088,897.08
171,605.39 10.00% 1out10
496,869.01
786,240.00
43,680.00
32,049.25
1,780.51
-25% (99.79)
34,191.36
NOTE:
ALL CHB ARE FABRICATED AND ARE STOCKED AT OUR RIO PROJECT.
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
Front Rear Side L&R)
18 9 9 6 23 616,799.69
17 9 9 6 23 616,799.69
16 7 9 6 22 589,982.31
15 7 9 6 22 589,982.31
14 7 9 6 22 589,982.31
13 9 9 6 23 616,799.69
12 9 9 6 23 616,799.69
11 9 9 6 23 616,799.69
10 9 9 6 23 616,799.69
9 9 9 6 23 616,799.69
8 8 9 6 23 616,799.69
7 8 9 6 23 616,799.69
6 8 9 6 23 616,799.69
5 9 9 6 23 616,799.69
4 9 9 6 23 616,799.69
3 9 9 6 23 616,799.69
2 9 9 6 23 616,799.69
Ground 8 8 6 23 616,799.69
411 11,021,942.30
26,817.38
00mm (W) x 500mm (H)
WOOD DOORS & JAMBS
Jambs Doors Jambs
TOTAL QTY
hinges Installed Installed 60%
616.00 WD1 154 31 8 12.08%
612.00 WD1A 153 31 8 2.45%
843.00 WD2 281 42 0 0.37%
831.00 WD2A 277 43 0 0.06%
57.00 WD3 19 3 0 0.01%
108.00 WD5 18 0 0 0.00%
TOTAL 902 150 16
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
89,991.65
89,991.65
86,078.97
86,078.97
86,078.97
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
1,608,111.60
3,912.68
WD1 WD1A WD2
Doors TOTAL FLOORS JAMBS DOOR JAMBS DOOR JAMBS
40% % Acc Grnd
2.08% 14.16% 2nd 9 8 9 8 14
0.11% 2.56% 3rd 8 9 12
0.00% 0.37% 4th 8 7 11
0.00% 0.06% 5th 6 6 5
0.00% 0.01% 6th
0.00% 0.00% 7th
8th
9th
10th
11th
12th
13th
14th
15th
16th
17th
18th
water tank
TOTAL 31 8 31 8 42
JAMBS 150
DOORS 16
14 1 0 63 45
11 1 0 41 41
13 1 0 40 27
5 0 0 22 10
0
0 43 0 3 0 0 0
PROJECT : PROPOSED PENINSULA GARDEN MIDTOWN HOMES - MAHOGANY TOWER
LOCATION : PENAFRANCIA ST., PACO, MANILA
SUBJECT : MAHAGONY TOWER Architectural Weekly Accomplishment Report - 14 August 2016
CONTRACT PACKAG:
I. Summary
No. Progress
I. Plan (%)
II. Actual (%)
III. Variance (%)
Equipment Calendar Day -28.28
-28.28
II. Distribution
No. Particulars
13,591,359.06
Vl MASONRY
1.00 Exterior Laying of 6" CHB (superstructure/F10/B)
1.1 Ground Floor 84,388.25
2.00 Exterior Laying of 4" CHB (superstructure/F10/A)
2.1 Ground Floor 44,721.00
3.00 Interior Laying of 4" CHB (superstructure)
3.1 Ground Floor 134,163.71
3.2 Second Floor 134,163.71
3.3 Third Floor 130,270.01
3.4 Fourth Floor 130,270.01
3.5 Fifth Floor 130,270.01
3.6 Sixth Floor 123,400.33
3.7 Seventh Floor 123,400.33
3.8 Eighth Floor 123,400.33
3.9 Ninth Floor 131,795.13
3.10 Tenth Floor 131,795.13
3.11 Eleventh Floor 131,795.13
3.12 Twelfth Floor 131,795.13
3.13 Thirteenth Floor 131,795.13
3.14 Fourteenth Floor 127,007.61
3.15 Fifteenth Floor 127,007.61
3.16 Sixteenth Floor 127,007.61
3.17 Seventeenth Floor 131,795.13
3.18 Eighteenth Floor 135,741.88
3.19 Water Tank Area 31,419.77
4.00 Interior Laying of 6" CHB (superstructure)
4.1 Ground floor 368,439.17
4.2 Second Floor 368,439.17
4.3 Third Floor 354,722.40
4.4 Fourth Floor 354,722.40
4.5 Fifth Floor 354,722.40
4.6 Sixth Floor 319,804.89
4.7 Seventh Floor 308,909.51
4.8 Eighth Floor 371,354.07
4.9 Ninth Floor 361,587.02
4.10 Tenth Floor 361,587.02
4.11 Eleventh Floor 361,587.02
4.12 Twelfth Floor 361,587.02
4.13 Thirteenth Floor 361,587.02
4.14 Fourteenth Floor 351,346.93
4.15 Fifteenth Floor 351,346.93
4.16 Sixteenth Floor 351,346.93
4.17 Seventeenth Floor 362,467.10
4.18 Eighteenth Floor 376,506.57
4.19 Water tank level 353,770.61
-9,253,237.19 9,253,237.19
5.00 Precast - Exterior Wall (superstructure)
5.1 Ground Floor 616,799.69
5.2 Second Floor 616,799.69
5.3 Third Floor 616,799.69
5.4 Fourth Floor 616,799.69
5.5 Fifth Floor 616,799.69
5.6 Sixth Floor 616,799.69
5.7 Seventh Floor 616,799.69
5.8 Eighth Floor 616,799.69
5.9 Ninth Floor 616,799.69
5.10 Tenth Floor 616,799.69
5.11 Eleventh Floor 616,799.69
5.12 Twelfth Floor 616,799.69
5.13 Thirteenth Floor 616,799.69
5.14 Fourteenth Floor 589,982.31
5.15 Fifteenth Floor 589,982.31
5.16 Sixteenth Floor 589,982.31
5.17 Seventeenth Floor 616,799.69
5.18 Eighteenth Floor 616,799.69
5.19 Water tank level
SUBTOTAL 15,490,440.61
16,700,088.61
VIIl FLOOR FINISHES
1.00 Floor topping w/ mesh
1.1 Toilet & Bath (superstructure)
Second Floor 8,614.74
Third Floor 8,614.74
Fourth Floor 8,614.74
Fifth Floor 8,614.74
Sixth Floor 8,614.74
Seventh Floor 8,614.74
Eighth Floor 8,614.74
Ninth Floor 8,614.74
Tenth Floor 8,614.74
Eleventh Floor 8,614.74
Twelfth Floor 8,614.74
Thirteenth Floor 8,614.74
Fourteenth Floor 8,614.74
Fifteenth Floor 8,614.74
Sixteenth Floor 8,614.74
Seventeenth Floor 8,614.74
Eighteenth Floor 8,614.74
SUBTOTAL 14,464,849.33
13,255,201.32
IX CEILING FINISHES
1.00 Rubbed Concrete Finish -interior slab/beam soffit (superstructure)
1.1 Ground Floor 48,974.92
1.2 Second Floor 40,562.77
1.3 Third Floor 40,562.77
1.4 Fourth Floor 40,562.77
1.5 Fifth Floor 40,562.77
1.6 Sixth Floor 40,562.77
1.7 Seventh Floor 40,562.77
1.8 Eighth Floor 40,562.77
1.9 Ninth Floor 40,562.77
1.10 Tenth Floor 40,562.77
1.11 Eleventh Floor 40,562.77
1.12 Twelfth Floor 40,562.77
1.13 Thirteenth Floor 40,562.77
1.14 Fourteenth Floor 40,562.77
1.15 Fifteenth Floor 40,562.77
1.16 Sixteenth Floor 40,562.77
1.17 Seventeenth Floor 40,562.77
1.18 Eighteenth Floor 40,562.77
SUBTOTAL 23,029,598.46
23,029,598.46
XI WATERPROOFING
1.00 ACU Ledges (superstructure)
1.1 Second Floor 14,027.78
1.2 Third Floor 14,027.78
1.3 Fourth Floor 14,027.78
1.4 Fifth Floor 14,027.78
1.5 Sixth Floor 14,027.78
1.6 Seventh Floor 14,027.78
1.7 Eighth Floor 14,027.78
1.8 Ninth Floor 14,027.78
1.9 Tenth Floor 14,027.78
1.10 Eleventh Floor 14,027.78
1.11 Twelfth Floor 14,027.78
1.12 Thirteenth Floor 14,027.78
1.13 Fourteenth Floor 14,027.78
1.14 Fifteenth Floor 14,027.78
1.15 Sixteenth Floor 14,027.78
1.16 Seventeenth Floor 14,027.78
1.17 Eighteenth Floor 14,027.78
SUBTOTAL 2,372,691.95
2,372,691.95
XII DOORS
1.00 Louvers and frames (superstructure)
1.1 Type SL-1 5,911.35
1.2 Type SL-2 33,437.40
1.3 Type SD-3 29,556.75
1.4 Type SD-6 60,494.70
1.5 Type SD-7 16,135.35
SUBTOTAL 3,653,093.87
3,653,093.87
XIII HARDWARES
1.00 Hinges (superstructure)
Ground Floor 49,094.63
Second Floor 49,094.63
Third Floor 49,094.63
Fourth Floor 49,094.63
Fifth Floor 49,094.63
Sixth Floor 49,094.63
Seventh Floor 49,094.63
Eighth Floor 49,094.63
Ninth Floor 49,094.63
Tenth Floor 49,094.63
Eleventh Floor 49,094.63
Twelfth Floor 49,094.63
Thirteenth Floor 49,094.63
Fourteenth Floor 49,094.63
Fifteenth Floor 49,094.63
Sixteenth Floor 49,094.63
Seventeenth Floor 49,094.63
Eighteenth Floor 49,094.63
SUBTOTAL 1,548,973.78
1,548,973.78
XIV METALS
SUBTOTAL 4,438,917.56
4,438,917.56
XV MISCELLANEOUS ITEMS
20.68%
WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)--deleted per SINo.009 issued 28
93,174,244.51 Contract Architectural Project Cost
20.92% Planned Accomplishmnet 20.92% Planned Accomplishmnet
16.05% Actual Accomplishmnet 16.05% Actual Accomplishmnet
-4.87% Variance -4.87% Variance
(28.28) Days delayed per Planned Schedule (28.28) Days delayed per Planned Schedule
202,067,816.06 Contract Project Cost
408.00 Days remaining
14,958,407.44 Accomplishment Todate 14,958,407.44
135,629.81 This week cost accomplishment (75,564,726.33)
-6.65%
(6,192,146.06)
84,388.25
44,721.00
1,951,589.33
112,231.90 23.6956 296.195 0.08
278.54 112,231.90 23.6956 296.195 0.08
271.36 108,338.20 22.87352 285.919 0.08
214.44 108,338.20 22.87352 285.919 0.08
131.60 108,338.20 22.87352 285.919 0.08
39.32 101,468.52 21.42312 267.789 0.08
28.56 101,468.52 21.42312 267.789 0.08
101,468.52 21.42312 267.789 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
109,863.32 23.19552 289.944 0.08
113,810.07 24.0288 300.36 0.08
9,487.96 2.0032 25.04 0.08
6,368,482.80 1,951,589.33 412.040
40% Prelims
36.00 Foundation
(257,034.37) (231,330.93) Structural
(9,253,237.1900) 789545.28 Architectural
6,382,993.33 21,079,235.36 Precast 11,825,998.17 11,021,942.30
5,443,004.84 Masonry 9,253,237.19 8,449,181.45
100.00% 22 out of 23 Roofings 1,650,959.17 1,608,111.60
95.65% 22casted21ins Waterproofing 1,903,817.02 21,079,235.35
91.30% 21casted21ins Wall partition 4,740,302.81
91.30% 21casted21ins Ceiling 5,285,417.36
95.65% 22casted16ins Louvers/frame 145,535.34
95.65% 22casted17ins plaster 11,827,379.83
91.30% 21casted16ins Rubbed concrete 2,231,526.46
82.61% 19casted16/15ins baseboard 1,158,826.18
69.57% 16casted12/6ins Painting 22,957,598.47
Aluminum ftame 1,209,648.00
OSM Soap-Paper holder/Cr 818,289.25
Vinyl tiles 4,421,279.85
door/lockset 2,045,842.78
Tilings 5,366,153.37
OSM Steel door/frames 19,221.82
OSM wood doors/jambs 1,474,834.10
PVC door 2,013,502.39
Steel stair 4,034,522.95
(11,021,942.30) 94,383,892.51
Project Cost 94,384,507.85
100% 23 2nd
96% 22 3rd 202,067,815.86
91% 21 4th 107,683,308.01
91% 21 5th
96% 22 6th
96% 22 7th
61% 14 8th
9th
10th
777,765.24
536,963.17 38 99.00
28,261.22 37
777,765.24 20.00
388,882.62 4.00
20,467.51 -
-
-
-
-
-
-
-
-
-
-
-
-
-
777,765.24
536,963.17
28,261.22 81
777,765.24 72
81.00 388,882.62
59.00 20,467.51
28.00
13.00
198,522.00 11,677.76
96% 22 2nd
91% 21 3rd
91% 21 4th
91% 21 5th
96% 22 6th
96% 22 7th
91% 21 8th
83% 19 9th
70% 16 10th
0% 0 11th
0% 0 12th
0% 0 13th
0% 0
0% 0
0% 0
0% 0
0% 0
245,313.19
13,628.51
6,191,900.09
325,889.48
1,220.71
1,223.64
890.44
492.53
248.43
22.29
14.40
531,805.65
27,989.77
341,749.50
18,986.08
1,730,485.27
101,793.25
-7.346%
4,740,302.81 278,841.34
252.27
195.26
189.66
133.56 146.916
71,155.77 1,209,648.01
1,209,648.00 WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)
-0.48
(1,209,648.00)
898,184.12
49,899.12
431,839.38 18
22,728.39 18
146,450.61
8,614.74
1,321,126.84
77,713.34
741,823.29
43,636.66
704,486.60
41,440.39
2,424,484.25
142,616.72
4,421,279.85
260,075.29
683,104.56
40,182.62
475,721.62
27,983.62
689,567.10
40,562.77
586.83
300sqm
34,940,341.69
(3,494,034.17)
(5,241,051.25)
(49,461,461.59)
(23,256,205.32)
-5.10%
(4,751,886.47)
62,370.54
3,668.86
-4.79% 34,474,470.47
(4,463,046.31) (1,495,840.74)
3,173,308.27 (2,243,761.12)
176,294.90 (49,461,461.61)
121.39 (18,726,593.00)
53.59
959,319.48
56,430.56
849,457.78
47,192.10
900,636.36
47,401.91
2.00
5,067,736.70
281,540.93
135.6sqm
2,241,669.54 131,862.91
44.52
191,314.30
11,253.78
4,820,868.98
253,729.95
3,517,163.64
195,397.98
586.83
300sqm
19,599.81
1,031.57
202,083.94
11,887.29 12.50% 1out8
47,881.52
2,660.08
59,252.35
5,171,929.95
287,329.44
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
444,619.46
24,701.08
272,841.91
15,157.88
238,472.31
14,027.78
435,817.98
25,636.35
644,028.22 38.9% 7out18
37,884.01
2,347,884.48
(24,807.47) vapor barrier
main 154
main left/right 153
bedroom 281
bedroom left/right 277
electrical room 19
water meter room 18
883,703.27
49,094.63
378,381.24
21,021.18
286,889.27
15,938.29
784,515.42
43,584.19
2.00
2.00
2.00
2.00
2.00
2.00
3,088,897.08
171,605.39 10.00% 1out10
648,000.00 Roof truss framing/purlins
496,869.01
786,240.00
43,680.00
32,049.25
1,780.51
-26% (104.96)
34,191.36
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
Front Rear Side L&R)
18 9 9 6 23 616,799.69
17 9 9 6 23 616,799.69
16 7 9 6 22 589,982.31
15 7 9 6 22 589,982.31
14 7 9 6 22 589,982.31
13 9 9 6 23 616,799.69
12 9 9 6 23 616,799.69
11 9 9 6 23 616,799.69
10 9 9 6 23 616,799.69
9 9 9 6 23 616,799.69
8 8 9 6 23 616,799.69
7 8 9 6 23 616,799.69
6 8 9 6 23 616,799.69
5 9 9 6 23 616,799.69
4 9 9 6 23 616,799.69
3 9 9 6 23 616,799.69
2 9 9 6 23 616,799.69
Ground 8 8 6 23 616,799.69
411 11,021,942.30
26,817.38
00mm (W) x 500mm (H)
WOOD DOORS & JAMBS
Jambs Doors Jambs
TOTAL QTY
hinges Installed Installed 60%
616.00 WD1 154 30 5 11.69%
612.00 WD1A 153 29 4 2.22%
843.00 WD2 281 37 0 0.29%
831.00 WD2A 277 38 0 0.04%
57.00 WD3 19 3 0 0.01%
108.00 WD5 18 0 0 0.00%
TOTAL 902 137 9
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
89,991.65
89,991.65
86,078.97
86,078.97
86,078.97
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
1,608,111.60
3,912.68
WD1 WD1A WD2
Doors TOTAL FLOORS JAMBS DOOR JAMBS DOOR JAMBS
40% % Acc Grnd
1.30% 12.99% 2nd 9 5 9 4 14
0.03% 2.25% 3rd 8 9 12
0.00% 0.29% 4th 7 7 11
0.00% 0.04% 5th 6 4 0
0.00% 0.01% 6th
0.00% 0.00% 7th
8th
9th
10th
11th
12th
13th
14th
15th
16th
17th
18th
water tank
TOTAL 30 5 29 4 37
JAMBS 137
DOORS 9
14 1 0 56 45
11 1 0 41 41
13 1 0 39 27
0 0 0 10 10
0
0 38 0 3 0 0 0
PROJECT : PROPOSED PENINSULA GARDEN MIDTOWN HOMES - MAHOGANY TOWER
LOCATION : PENAFRANCIA ST., PACO, MANILA
SUBJECT : MAHAGONY TOWER Architectural Weekly Accomplishment Report - 20 August 2016
CONTRACT PACKAG:
I. Summary
No. Progress
I. Plan (%)
II. Actual (%)
III. Variance (%)
Equipment Calendar Day -17.29
-17.29
II. Distribution
No. Particulars
Vl MASONRY
1.00 Exterior Laying of 6" CHB (superstructure/F10/B)
1.1 Ground Floor 84,388.25
2.00 Exterior Laying of 4" CHB (superstructure/F10/A)
2.1 Ground Floor 44,721.00
3.00 Interior Laying of 4" CHB (superstructure)
3.1 Ground Floor 134,163.71
3.2 Second Floor 134,163.71
3.3 Third Floor 130,270.01
3.4 Fourth Floor 130,270.01
3.5 Fifth Floor 130,270.01
3.6 Sixth Floor 123,400.33
3.7 Seventh Floor 123,400.33
3.8 Eighth Floor 123,400.33
3.9 Ninth Floor 131,795.13
3.10 Tenth Floor 131,795.13
3.11 Eleventh Floor 131,795.13
3.12 Twelfth Floor 131,795.13
3.13 Thirteenth Floor 131,795.13
3.14 Fourteenth Floor 127,007.61
3.15 Fifteenth Floor 127,007.61
3.16 Sixteenth Floor 127,007.61
3.17 Seventeenth Floor 131,795.13
3.18 Eighteenth Floor 135,741.88
3.19 Water Tank Area 31,419.77
4.00 Interior Laying of 6" CHB (superstructure)
4.1 Ground floor 368,439.17
4.2 Second Floor 368,439.17
4.3 Third Floor 354,722.40
4.4 Fourth Floor 354,722.40
4.5 Fifth Floor 354,722.40
4.6 Sixth Floor 319,804.89
4.7 Seventh Floor 308,909.51
4.8 Eighth Floor 371,354.07
4.9 Ninth Floor 361,587.02
4.10 Tenth Floor 361,587.02
4.11 Eleventh Floor 361,587.02
4.12 Twelfth Floor 361,587.02
4.13 Thirteenth Floor 361,587.02
4.14 Fourteenth Floor 351,346.93
4.15 Fifteenth Floor 351,346.93
4.16 Sixteenth Floor 351,346.93
4.17 Seventeenth Floor 362,467.10
4.18 Eighteenth Floor 376,506.57
4.19 Water tank level 353,770.61
-9,253,237.19 9,253,237.19
5.00 Precast - Exterior Wall (superstructure)
5.1 Ground Floor 616,799.69
5.2 Second Floor 616,799.69
5.3 Third Floor 616,799.69
5.4 Fourth Floor 616,799.69
5.5 Fifth Floor 616,799.69
5.6 Sixth Floor 616,799.69
5.7 Seventh Floor 616,799.69
5.8 Eighth Floor 616,799.69
5.9 Ninth Floor 616,799.69
5.10 Tenth Floor 616,799.69
5.11 Eleventh Floor 616,799.69
5.12 Twelfth Floor 616,799.69
5.13 Thirteenth Floor 616,799.69
5.14 Fourteenth Floor 589,982.31
5.15 Fifteenth Floor 589,982.31
5.16 Sixteenth Floor 589,982.31
5.17 Seventeenth Floor 616,799.69
5.18 Eighteenth Floor 616,799.69
5.19 Water tank level
SUBTOTAL 16,700,088.62
16,700,088.61
VIIl FLOOR FINISHES
1.00 Floor topping w/ mesh
1.1 Toilet & Bath (superstructure)
Second Floor 8,614.74
Third Floor 8,614.74
Fourth Floor 8,614.74
Fifth Floor 8,614.74
Sixth Floor 8,614.74
Seventh Floor 8,614.74
Eighth Floor 8,614.74
Ninth Floor 8,614.74
Tenth Floor 8,614.74
Eleventh Floor 8,614.74
Twelfth Floor 8,614.74
Thirteenth Floor 8,614.74
Fourteenth Floor 8,614.74
Fifteenth Floor 8,614.74
Sixteenth Floor 8,614.74
Seventeenth Floor 8,614.74
Eighteenth Floor 8,614.74
SUBTOTAL 13,255,201.32
13,255,201.32
IX CEILING FINISHES
1.00 Rubbed Concrete Finish -interior slab/beam soffit (superstructure)
1.1 Ground Floor 48,974.92
1.2 Second Floor 40,562.77
1.3 Third Floor 40,562.77
1.4 Fourth Floor 40,562.77
1.5 Fifth Floor 40,562.77
1.6 Sixth Floor 40,562.77
1.7 Seventh Floor 40,562.77
1.8 Eighth Floor 40,562.77
1.9 Ninth Floor 40,562.77
1.10 Tenth Floor 40,562.77
1.11 Eleventh Floor 40,562.77
1.12 Twelfth Floor 40,562.77
1.13 Thirteenth Floor 40,562.77
1.14 Fourteenth Floor 40,562.77
1.15 Fifteenth Floor 40,562.77
1.16 Sixteenth Floor 40,562.77
1.17 Seventeenth Floor 40,562.77
1.18 Eighteenth Floor 40,562.77
SUBTOTAL 23,029,598.46
23,029,598.46
XI WATERPROOFING
1.00 ACU Ledges (superstructure)
1.1 Second Floor 14,027.78
1.2 Third Floor 14,027.78
1.3 Fourth Floor 14,027.78
1.4 Fifth Floor 14,027.78
1.5 Sixth Floor 14,027.78
1.6 Seventh Floor 14,027.78
1.7 Eighth Floor 14,027.78
1.8 Ninth Floor 14,027.78
1.9 Tenth Floor 14,027.78
1.10 Eleventh Floor 14,027.78
1.11 Twelfth Floor 14,027.78
1.12 Thirteenth Floor 14,027.78
1.13 Fourteenth Floor 14,027.78
1.14 Fifteenth Floor 14,027.78
1.15 Sixteenth Floor 14,027.78
1.16 Seventeenth Floor 14,027.78
1.17 Eighteenth Floor 14,027.78
SUBTOTAL 2,372,691.95
2,372,691.95
XII DOORS
1.00 Louvers and frames (superstructure)
1.1 Type SL-1 5,911.35
1.2 Type SL-2 33,437.40
1.3 Type SD-3 29,556.75
1.4 Type SD-6 60,494.70
1.5 Type SD-7 16,135.35
SUBTOTAL 3,653,093.87
3,653,093.87
XIII HARDWARES
1.00 Hinges (superstructure)
Ground Floor 49,094.63
Second Floor 49,094.63
Third Floor 49,094.63
Fourth Floor 49,094.63
Fifth Floor 49,094.63
Sixth Floor 49,094.63
Seventh Floor 49,094.63
Eighth Floor 49,094.63
Ninth Floor 49,094.63
Tenth Floor 49,094.63
Eleventh Floor 49,094.63
Twelfth Floor 49,094.63
Thirteenth Floor 49,094.63
Fourteenth Floor 49,094.63
Fifteenth Floor 49,094.63
Sixteenth Floor 49,094.63
Seventeenth Floor 49,094.63
Eighteenth Floor 49,094.63
SUBTOTAL 1,548,973.78
1,548,973.78
XIV METALS
SUBTOTAL 4,438,917.56
4,438,917.56
XV MISCELLANEOUS ITEMS
20.68%
WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)--deleted per SINo.009 issued 28
93,174,244.51 Contract Project Cost
46.13% Internal Target Accomplishmnet 18.89% Planned Accomplishmnet
15.91% Actual Accomplishmnet 15.91% Actual Accomplishmnet
-30.22% Variance -2.98% Variance
(125.42) Days Ahead/delayed (17.29) Days delayed per Planned Schedule
202,067,816.06
415.00 Days remaining
14,822,777.63 Accomplishment Todate 14,822,777.63
1,778,383.40 This week cost accomplishment (75,564,726.33)
-22.70%
-
84,388.25
44,721.00
1,951,589.33
112,231.90 23.6956 296.195 0.08
278.54 112,231.90 23.6956 296.195 0.08
271.36 108,338.20 22.87352 285.919 0.08
214.44 108,338.20 22.87352 285.919 0.08
131.60 108,338.20 22.87352 285.919 0.08
39.32 101,468.52 21.42312 267.789 0.08
28.56 101,468.52 21.42312 267.789 0.08
101,468.52 21.42312 267.789 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
109,863.32 23.19552 289.944 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
105,075.80 22.184728 277.3091 0.08
109,863.32 23.19552 289.944 0.08
113,810.07 24.0288 300.36 0.08
9,487.96 2.0032 25.04 0.08
6,368,482.80 1,951,589.33 412.040
40% Prelims
36.00 Foundation
(257,034.37) (4,626,618.60) Structural
(9,253,237.1900) 789545.28 Architectural
6,382,993.33 21,079,235.36 Precast 11,825,998.17 11,021,942.30
5,443,004.84 Masonry 9,253,237.19 8,449,181.45
100.00% 22 out of 23 Roofings 1,650,959.17 1,608,111.60
95.65% 21casted21ins Waterproofing 1,903,817.02 21,079,235.35
91.30% 21casted21ins Wall partition 4,740,302.81
91.30% 21casted21ins Ceiling 5,285,417.36
95.65% 22casted16ins Louvers/frame 145,535.34
95.65% 22casted17ins plaster 11,827,379.83
91.30% 21casted16ins Rubbed concrete 2,231,526.46
82.61% 19casted16/15ins baseboard 1,158,826.18
69.57% 16casted12/6ins Painting 22,957,598.47
Aluminum ftame 1,209,648.00
OSM Soap-Paper holder/Cr 818,289.25
Vinyl tiles 4,421,279.85
door/lockset 2,045,842.78
Tilings 5,366,153.37
OSM Steel door/frames 19,221.82
OSM wood doors/jambs 1,474,834.10
PVC door 2,013,502.39
Steel stair 4,034,522.95
(11,021,942.30) 94,383,892.51
Project Cost 94,384,507.85
100% 23 2nd
91% 21 3rd 202,067,815.86
91% 21 4th 107,683,308.01
91% 21 5th
96% 22 6th
96% 22 7th
61% 14 8th
9th
10th
777,765.24
536,963.17 38 99.00
28,261.22 37
777,765.24 20.00
388,882.62 4.00
20,467.51 -
-
-
-
-
-
-
-
-
-
-
-
-
-
777,765.24
536,963.17
28,261.22 81
777,765.24 72
81.00 388,882.62
59.00 20,467.51
28.00
13.00
198,522.00 11,677.76
96% 22 2nd
91% 21 3rd
91% 21 4th
91% 21 5th
96% 22 6th
96% 22 7th
91% 21 8th
83% 19 9th
70% 16 10th
0% 0 11th
0% 0 12th
0% 0 13th
0% 0
0% 0
0% 0
0% 0
0% 0
245,313.19
13,628.51
6,191,900.09
325,889.48
1,220.71
1,223.64
890.44
480.19
235.40
9.36
531,805.65
27,989.77
341,749.50
18,986.08
1,730,485.27
101,793.25
-7.491%
4,740,302.81 278,841.34
252.27
195.26
186.98
133.56 146.916
71,155.77 1,209,648.01
1,209,648.00 WACU-provision: 6mm thk tinted Glazing on 25mm x 50mm Aluminum frame size 700mm (W) x 500mm (H)
-0.48
(1,209,648.00)
898,184.12
49,899.12
431,839.38 18
22,728.39 18
146,450.61
8,614.74
1,321,126.84
77,713.34
741,823.29
43,636.66
704,486.60
41,440.39
2,424,484.25
142,616.72
4,421,279.85
260,075.29
683,104.56
40,182.62
475,721.62
27,983.62
689,567.10
40,562.77
586.83
300sqm
34,940,341.69
(3,494,034.17)
(5,241,051.25)
(49,461,461.59)
(23,256,205.32)
-5.10%
(4,751,886.47)
62,370.54
3,668.86
-4.79% 34,474,470.47
(4,463,046.31) (1,482,277.76)
3,173,308.27 (2,223,416.64)
176,294.90 (49,461,461.61)
121.39 (18,692,685.55)
53.59
959,319.48
56,430.56
849,457.78
47,192.10
900,636.36
47,401.91
2.00
5,067,736.70
281,540.93
135.6sqm
2,241,669.54 131,862.91
44.52
191,314.30
11,253.78
4,820,868.98
253,729.95
3,517,163.64
195,397.98
586.83
300sqm
19,599.81
1,031.57
202,083.94
11,887.29 12.50% 1out8
47,881.52
2,660.08
59,252.35
5,171,929.95
287,329.44
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
444,619.46
24,701.08
272,841.91
15,157.88
238,472.31
14,027.78
435,817.98
25,636.35
644,028.22 27.78% 2out18
37,884.01
2,347,884.48
(24,807.47) vapor barrier
main 154
main left/right 153
bedroom 281
bedroom left/right 277
electrical room 19
water meter room 18
883,703.27
49,094.63
378,381.24
21,021.18
286,889.27
15,938.29
784,515.42
43,584.19
2.00
2.00
2.00
2.00
2.00
2.00
3,088,897.08
171,605.39 10.00% 1out10
648,000.00 Roof truss framing/purlins
496,869.01
786,240.00
43,680.00
32,049.25
1,780.51
-26% (107.37)
34,191.36
#REF!
9th 6.1 8 48.8
10th 6.1 8 48.8
11th 6.1 8 48.8
12th 6.1 8 48.8
13th 6.1 8 48.8
14th 6.1 8 48.8
Ground 100mm 15th 6.1 8 48.8
2nd CHB FAB & INSTALLATION 390.4
3rd 60% 40% Total % Acc 97.43%
4th 48.36% 40% 88.36% 80.60%
5th 30.50% 40% 70.50% 50.84%
6th 10.62% 40% 50.62% 17.70%
7th 8.30% 40% 48.30% 13.84%
8th 0.00% 40% 40.00% 0.00%
9th 0.00% 40% 40.00% 0.00%
10th 0.00% 40% 40.00% 0.00%
11th 0.00% 40% 40.00% 0.00%
12th 0.00% 40% 40.00% 0.00%
13th 0.00% 40% 40.00% 0.00%
14th 0.00% 40% 40.00% 0.00%
15th 0.00% 40% 40.00% 0.00%
16th 0.00% 40% 40.00% 0.00%
17th 0.00% 40% 40.00% 0.00%
18th 0.00% 40% 40.00% 0.00%
WTL 0.00% 40% 40.00% 0.00%
6,382,993.33 696.2639
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
Front Rear Side L&R)
18 9 9 6 23 616,799.69
17 9 9 6 23 616,799.69
16 7 9 6 22 589,982.31
15 7 9 6 22 589,982.31
14 7 9 6 22 589,982.31
13 9 9 6 23 616,799.69
12 9 9 6 23 616,799.69
11 9 9 6 23 616,799.69
10 9 9 6 23 616,799.69
9 9 9 6 23 616,799.69
8 8 9 6 23 616,799.69
7 8 9 6 23 616,799.69
6 8 9 6 23 616,799.69
5 9 9 6 23 616,799.69
4 9 9 6 23 616,799.69
3 9 9 6 23 616,799.69
2 9 9 6 23 616,799.69
Ground 8 8 6 23 616,799.69
411 11,021,942.30
26,817.38
00mm (W) x 500mm (H)
WOOD DOORS & JAMBS
Jambs Doors Jambs
TOTAL QTY
hinges Installed Installed 60%
616.00 WD1 154 30 9 11.69%
612.00 WD1A 153 29 9 2.22%
843.00 WD2 281 37 0 0.29%
831.00 WD2A 277 38 0 0.04%
57.00 WD3 19 3 0 0.01%
108.00 WD5 18 0 0 0.00%
TOTAL 902 137 18
Masonry & pre cast fillers i.e. Styro filler & silicon sealant
89,991.65
89,991.65
86,078.97
86,078.97
86,078.97
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
89,991.65
1,608,111.60
3,912.68
WD1 WD1A WD2
Doors TOTAL FLOORS JAMBS DOOR JAMBS DOOR JAMBS DOOR
40% % Acc Grnd
2.34% 14.03% 2nd 9 9 9 9 14
0.14% 2.35% 3rd 8 9 12
0.00% 0.29% 4th 7 7 11
0.00% 0.04% 5th 6 4 0
0.00% 0.01% 6th
0.00% 0.00% 7th
8th
9th
10th
11th
12th
13th
14th
15th
16th
17th
18th
water tank
TOTAL 30 9 29 9 37 0
JAMBS 137
DOORS 18
14 1 0 65 45
11 1 0 41 41
13 1 0 39 27
0 0 0 10 10
0
38 0 3 0 0 0