CFV ARAR Contractor Phils. Inc.

Sto. Niño Shrine, Real Street

Tacloban City, Leyte

STATEMENT OF WORK ACCOMPLISHED (SWA)

As of July 8, 2022

Name of Project : Construction of Cassava Processing Center Original Contract Time : 143 CD
Location : Brgy. 02, Balangkayan, Eastern Samar Revised Contract Time : 184 CD (Including Extension)
Contractor : CFV ARAR Contractor Phils. Inc. Date Started : March 14, 2022
Address : Sto. Niño Shrine, Real Street, Tacloban City, Leyte Target Date of Completion : September 14, 2022
Contract Amount : Php 3,324,664.36

Unit Cost Total Cost % of Item Quantity Accomplishment Percent Accomplishment Percent Accomplishment on Contract Value of Accomplishment (Php)
ITEM NO. Description Unit Quantity on
(Php) (Php) Previous This Period To date Previous This Period To date Previous This Period To date Previous This Period To date
Contract
1 GENERAL REQUIREMENTS

1.1 Field Office and Other Temporary Facilities Month 4.77 8,505.00 40,568.85 0.27% 0.00 4.77 4.77 0.00% 100.00% 100.00% 0.00% 0.27% 0.27% 0.00 40,568.85 40,568.85

2.1 Project Billboard/Signboard Each 1.00 9,031.61 9,031.61 0.06% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

2.2 Mobilization/Demobilization Each 1.00 6,064.26 6,064.26 0.04% 0.00 1.00 1.00 0.00% 100.00% 100.00% 0.00% 0.04% 0.04% 0.00 6,064.26 6,064.26

2.3 Occupational Safety and Health Program LS 1.00 176,464.94 176,464.94 1.17% 0.00 0.43 0.43 0.00% 43.00% 43.00% 0.00% 0.50% 0.50% 0.00 75,879.92 75,879.92

2.4 Building Marker LS 1.00 43,483.39 43,483.39 0.29% 0.00 0.50 0.50 0.00% 50.00% 50.00% 0.00% 0.14% 0.14% 0.00 21,741.70 21,741.70

3 Earth Works

3.1 Clearing and Grubbing Sq. M. 4,000.00 20.47 81,880.00 0.54% 0.00 4000.00 4000.00 0.00% 100.00% 100.00% 0.00% 0.54% 0.54% 0.00 81,880.00 81,880.00

3.2 Structure Excavation (Common Soil) cu.m. 370.00 296.69 109,775.30 0.73% 0.00 370.00 370.00 0.00% 100.00% 100.00% 0.00% 0.73% 0.73% 0.00 109,775.30 109,775.30

3.2 Foundation Fill Cu. M. 60.00 239.23 14,353.80 0.10% 0.00 60.00 60.00 0.00% 100.00% 100.00% 0.00% 0.10% 0.10% 0.00 14,353.80 14,353.80

3.4 Plain and Concrete Reinforcement works cu.m. 41.43 10,895.58 451,425.67 2.99% 0.00 41.43 41.43 0.00% 100.00% 100.00% 0.00% 2.99% 2.99% 0.00 451,403.88 451,403.88

3.5 Structiral Concrete(Footing and Slab on fill) cu.m. 66.00 7,784.83 513,798.78 3.40% 0.00 66.00 66.00 0.00% 100.00% 100.00% 0.00% 3.40% 3.40% 0.00 513,798.78 513,798.78

3.6 Structural Concrete(Footing Tie Beam) cu.m. 94.80 7,733.57 733,142.44 4.86% 0.00 94.80 94.80 0.00% 100.00% 100.00% 0.00% 4.86% 4.86% 0.00 733,142.44 733,142.44

3.7 Structural Concrete(Columns) Kgs. 6,155.74 81.28 500,338.55 3.31% 0.00 6155.74 6155.74 0.00% 100.00% 100.00% 0.00% 3.31% 3.31% 0.00 500,338.55 500,338.55

3.8 Structural Concrete(Beams and Girders) cu.m. 45.05 1,339.42 60,340.87 0.40% 0.00 45.05 45.05 0.00% 100.00% 100.00% 0.00% 0.40% 0.40% 0.00 60,340.87 60,340.87
Reinforcing steel of Reinforced Concrete
3.9 m 38.25 5,155.08 197,181.81 1.31% 0.00 38.25 38.25 0.00% 100.00% 100.00% 0.00% 1.31% 1.31% 0.00 197,181.81 197,181.81
Structure

3.10 Formworks and Falsework Cu.M. 9.60 2,420.03 23,232.29 0.15% 0.00 9.60 9.60 0.00% 100.00% 100.00% 0.00% 0.15% 0.15% 0.00 23,232.29 23,232.29

PART III (C) Painting and Other Civil Works L.M. 82.00 264.62 21,698.84 0.14% 0.00 82.00 82.00 0.00% 100.00% 100.00% 0.00% 0.14% 0.14% 0.00 21,698.84 21,698.84

3.12 Plumbing Works Set 6.00 3,874.44 23,246.64 0.15% 0.00 6.00 6.00 0.00% 100.00% 100.00% 0.00% 0.15% 0.15% 0.00 23,246.64 23,246.64

4 Alluminum Framed Glass Doors(Swing Type)

Alluminum Glass Window (Casement

4.1 cu.m. 1,127.00 296.69 334,369.63 2.22% 0.00 800.00 800.00 0.00% 70.98% 70.98% 0.00% 1.57% 1.57% 0.00 237,352.00 237,352.00
Type;Alluminum Screen and Louver Blocks)
4.2 Structural Backfill cu. m. 916.00 239.23 219,134.68 1.45% 0.00 700.00 700.00 0.00% 76.42% 76.42% 0.00% 1.11% 1.11% 0.00 167,461.00 167,461.00

4.3 Structural Concrete, Class A w/ forms cu.m. 97.60 10,895.58 1,063,408.61 7.04% 0.00 50.00 50.00 0.00% 51.23% 51.23% 0.00% 3.61% 3.61% 0.00 544,779.00 544,779.00

4.4 Structural Concrete, Class A w/o forms cu.m. 41.20 7,784.83 320,735.00 2.12% 0.00 22.00 22.00 0.00% 53.40% 53.40% 0.00% 1.13% 1.13% 0.00 171,266.26 171,266.26

4.5 Reinforcing Steel Bar Kgs. 5,395.00 81.28 438,505.60 2.90% 0.00 3000.00 3000.00 0.00% 55.61% 55.61% 0.00% 1.62% 1.62% 0.00 243,840.00 243,840.00

4.6 Aggregate Base Course cu.m. 32.16 1,339.42 43,075.75 0.29% 0.00 20.00 20.00 0.00% 62.19% 62.19% 0.00% 0.18% 0.18% 0.00 26,788.40 26,788.40

4.7 Slide Gate Assem. 3.00 75,883.31 227,649.93 1.51% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

4.8 Trashrack and Fish Screen Assem. 1.00 1,706.61 1,706.61 0.01% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

5 IRRIGATION WORKS (2656 l.m)

Page 1 of 2
5.1 Structure Excavation (Common Soil) cu.m. 1,686.49 296.69 500,365.09 3.31% 0.00 571.4767078 571.48 0.00% 33.89% 33.89% 0.00% 1.12% 1.12% 0.00 169,551.42 169,551.42

5.2 Structural Backfill cu. m. 1,686.49 239.23 403,459.30 2.67% 0.00 571.4767078 571.48 0.00% 33.89% 33.89% 0.00% 0.91% 0.91% 0.00 136,714.37 136,714.37

5.3 Structural Concrete, Class B w/ forms cu.m. 323.26 9,865.60 3,189,119.09 21.13% 0.00 109.5372095 109.54 0.00% 33.89% 33.89% 0.00% 7.16% 7.16% 0.00 1,080,650.29 1,080,650.29

5.4 Structural Concrete, Class B w/o forms cu.m. 258.66 6,696.71 1,732,199.83 11.48% 0.00 87.6498018 87.65 0.00% 33.89% 33.89% 0.00% 3.89% 3.89% 0.00 586,965.30 586,965.30

5.5 Reinforcing Steel Bar Kgs. 26,840.49 81.28 2,181,594.72 14.45% 0.00 9095.044291 9095.04 0.00% 33.89% 33.89% 0.00% 4.90% 4.90% 0.00 739,245.20 739,245.20

5.6 Aggregate Base Course cu.m. 233.54 1,339.42 312,804.01 2.07% 0.00 79.13524963 79.14 0.00% 33.89% 33.89% 0.00% 0.70% 0.70% 0.00 105,995.34 105,995.34

6 INTAKE STRUCTURE (1UNIT)

6.1 Structure Excavation (Common Soil) cu.m. 1.00 296.69 296.69 0.00% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

6.2 Structural Backfill cu. m. 1.00 239.23 239.23 0.00% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

6.3 Structural Concrete, Class B w/ forms cu.m. 1.00 9,865.60 9,865.60 0.07% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

6.4 Structural Concrete, Class B w/o forms cu.m. 0.50 6,696.71 3,348.36 0.02% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

6.5 Reinforcing Steel Bar Kgs. 30.00 81.28 2,438.40 0.02% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

6.6 Aggregate Base Course cu.m. 0.50 1,339.42 669.71 0.00% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

6.7 Grouted Riprap (Class A) m 0.50 5,155.08 2,577.54 0.02% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

7 ROAD CROSSING

7.1 Structure Excavation (Common Soil) cu.m. 5.00 296.69 1,483.45 0.01% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

7.2 Structural Backfill cu. m. 3.00 239.23 717.69 0.00% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

7.3 Structural Concrete, Class B w/ forms cu.m. 0.50 9,865.60 4,932.80 0.03% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

7.4 Structural Concrete, Class B w/o forms cu.m. 0.25 6,696.71 1,674.18 0.01% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

7.5 Reinforcing Steel Bar Kgs. 20.00 81.28 1,625.60 0.01% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

7.6 Aggregate Base Course cu.m. 0.70 1,339.42 937.59 0.01% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

7.7 Pipe Culverts, 610mm ø (24"ø) m 5.00 5,217.97 26,089.85 0.17% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

8 DIVISION BOX/TURN OUT (16 UNITS)

8.1 Structure Excavation (Common Soil) cu.m. 6.60 296.69 1,958.15 0.01% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

8.2 Structural Backfill cu. m. 4.40 239.23 1,052.61 0.01% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

8.3 Structural Concrete, Class B w/ forms cu.m. 4.40 9,865.60 43,408.64 0.29% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

8.4 Structural Concrete, Class B w/o forms cu.m. 2.20 6,696.71 14,732.76 0.10% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

8.5 Reinforcing Steel Bar Kgs. 220.00 81.28 17,881.60 0.12% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

8.6 Aggregate Base Course cu.m. 2.20 1,339.42 2,946.72 0.02% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

8.7 Flashboard (Yakal) Assem. 16.00 1,232.09 19,713.44 0.13% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

9 END CHECK (3 UNITS)

9.1 Structure Excavation (Common Soil) cu.m. 0.90 296.69 267.02 0.00% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

9.2 Structural Backfill cu. m. 0.60 239.23 143.54 0.00% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

9.3 Structural Concrete, Class B w/ forms cu.m. 0.60 9,865.60 5,919.36 0.04% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

9.4 Structural Concrete, Class B w/o forms cu.m. 0.30 6,696.71 2,009.01 0.01% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

9.5 Reinforcing Steel Bar Kgs. 30.00 81.28 2,438.40 0.02% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

9.6 Aggregate Base Course cu.m. 0.30 1,339.42 401.83 0.00% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

9.7 Flashboard (Yakal) Assem. 3.00 1,232.09 3,696.27 0.02% 0.00 0.00 0.00 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00 0.00 0.00

10 SHEET PILING

10.1 Structural Sheet Piles, Furnished ln.m 114.00 5,640.98 643,071.73 4.26% 0.00 114.00 114.00 0.00% 100.00% 100.00% 0.00% 4.26% 4.26% 0.00 643,071.73 643,071.73

10.2 Structural Sheet Piles, Driven ln.m 114.00 2,671.29 304,527.07 2.02% 0.00 114.00 114.00 0.00% 100.00% 100.00% 0.00% 2.02% 2.02% 0.00 304527.07 304527.07

Total Project Cost ₱ 15,095,220.74 100.00% 0.00% 53.21% 53.21% 0.00 8,032,855.31 8,032,855.29

Submitted by:

FRANCIS ANGELO A. ROA

Proprietor
XDR Construction and Supply

Page 2 of 2