Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

Name of Project : WIDENING OF SINGLE BARREL BOX CULVERT

Project Contract Descr.: Labor Only


Location of Project : Mozzafiato - Alta De Lago
Name of Procuring Entity : ACTIVE REALTY & DEVELOPMENT CORPORATION
Notice to Proceed: November 7, 2022
Duration: 30 CD plus Contract Effectivity
Expiration of Contract: December 13, 2022

CONSTRUCTION SCHEDULE

ITEM % OF QUANTIT
DESCRIPTION UNIT UNIT COST AMOUNT 1ST QUARTER 2ND QUARTER 3RD QUARTER 4TH QUARTER
NO. TOTAL Y
1 Mobilization / Demobilization 3.23% lot 1.00 5,000.00 5,000.00
2 Excavation 1.29% lot 1.00 2,000.00 2,000.00
3 Removal of Existing Structure 3.23% lot 1.00 5,000.00 5,000.00
5 Reinforcing Steel Works 18.06% lot 1.00 28,000.00 28,000.00
6 Formworks and Scaffoldings 17.81% sq.m 92.0 300.00 27,600.00
7 Reinforced Concrete Works 56.39% sq.m 92.00 950.00 87,400.00

100.00% 155,000.00

Periodic Accomplishment % 8.99% 28.05% 40.58% 22.38%


CASH FLOW by Quarter and Percentage Periodic Cash Flow Amount (Php) 13,934.50 43,477.50 62,899.00 34,689.00
Accomplishment Commulative Accomplishment % 8.99% 37.04% 77.62% 100.00%
Commulative Cash Flow Amount (Php) 13,934.50 57,412.00 120,311.00 155,000.00

EBUILDERS CONSTRUCTION & DEVELOPMENT CORP. CONFORME:

By:
JOHN PAUL H. LAROZA Printed Name & Signature
PROJECT ENGINEER

You might also like