Update Loxon

Project :THE ENTRATA TOWER
Owner : Filinvest Corporate City

Location : Alabang Muntinlupa City
Subject : Fire Protection bill of quantity
Fire Protection System
Item No. Description Total Cost % wt.
I PRELIMINARIES
SUBTOTAL I 2,358,731.71 7.04%
II SOHO
1.0 Piping System
SUBTOTAL II 11,153,066.01 33.29%
III HOTEL 10
1.0 Basement 1 0.96
0.950.98
0.98 0.99
0.99
0.92
0.90
0.87 80
Piping System 0.86
0.84
0.82
0.80
0.78
0.75
Bsmt 1 total 2,915,873.91 0.73
8.70%
0.71
0.68 60
2.0 Basement 2 0.65
0.63
0.60
0.58
0.55
0.52
Piping System
Bsmt 2 total 1,322,972.89
0.49
0.45 3.95% 40
0.38
0.33
3.0 Ground floor 0.30
0.25 20
Piping System 0.19
0.17
Ground flr total 0.13
0.10
2,991,777.66 8.93% 0%
4.0 Level 2 0.02
0.00 0.03
0.02 0.05
0.04
Piping System
Level 2 total 2,036,768.00 6.08%
5.0 Level 3
Piping System
Level 3 total 1,822,186.56 5.44%
6.0 Level 4
Piping System
Level 4 total 1,581,077.65 4.72%
7.0 Level 5
Piping System
Level 5 total 1,680,734.57 5.02%
8.0 Level 6
Piping System
Level 6 total 1,799,724.94 5.37%
9.0 Level 7
Piping System
Level 7 total 1,945,025.94 5.81%
10.0 Level 8
Piping System
Level 8 total 1,892,060.17 5.65%
SUBTOTAL III 19,988,202.28 59.67%
GRAND TOTAL 33,500,000.00 100.00%
100%
0.98
0.96
0.95 0.99
0.99
0.98
0.92
0.90
0.87 80%
0.86
0.84
.82
80
58
60%
40%
20%
0%
Contractor : SYSTECH INDUSTRIES CORP.
Fire Protection System P R O J E C T

YEAR 2009
MONTH May June July Aug Sept Oct Nov Dec Jan Feb Mar
WEEK 1 2 3 4 5 1 2 3 4 1 2 3 4 1 2 3 4 5 1 2 3 4 1 2 3 4 1 2 3 4 5 1 2 3 4 1 2 3 4 5 1 2 3 4 1 2 3
Item No. Description Total Cost % wt Duration
start finish
1.0 PRELIMINARIES 2,400,988.32 7.17% May-09 Apr-11
Bonds & Insurance 359,913.84 1.07% 0.07% 0 0 0 0 0 0 0 0 0 0
Shop Drawing ,submittals and As-built plan 27,216.06 0.08% 0.00% ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
Permits & Licenses 640,212.41 1.91% 0.14% 0 0 0 0 0 0 0 0 0
Temporary Facilities 45,360.10 0.14% 0.03% 0 0 0 0
Mobilization/Demobilization 45,360.10 0.14% 0.01% 0 0 0 0 0 0
Power and Water Consumption 108,864.23 0.32% 0.00% ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
Site Management 740,276.78 2.21% 0.02% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Material Handling Lifting 68,040.15 0.20% 0.00% ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
Contractor Tax 187,407.77 0.56% 0.14% 0 0 0 0
Testing and Commissioning 136,080.29 0.41% 0.02%
Procurement of materials 42,256.62 0.13% 0.00% ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
2.0 BASEMENT AREA 4,948,306.47 14.77% May-09 Apr-10
2.1 Basement 1 ( Fire Pump / Parking area ) 3,625,333.58 10.82% (based on Equipment sch)
Fabrication of bracket, hanger & support 114,006.50 0.34% 0.01% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Installation of bracket, hanger & support 228,013.00 0.68% 0.02% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Piping system installation 1,824,103.99 5.45% 0.27% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Valves & Accessories Installation 585,141.60 1.75% 0.08% 0 0 0 0 0 0 0 0 0 0 0 0
Leak testing 68,403.90 0.20% 0.01% 0 0 0 0 0 0 0 0 0
Partial Testing and commisioning 45,602.60 0.14% 0.01% ### ### ### ###
2.2 Basement 2 ( Parking Area ) 1,322,972.89 3.95%
Fabrication of bracket, hanger & support 45,824.84 0.14% 0% ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
Installation of bracket, hanger & support 91,649.67 0.27% 0% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Piping installation 733,197.39 2.19% 0% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Valves & Accessories 368,831.56 1.10% 0% 0 0 0 0 0 0 0 0 0
Other materials and consumables 37,644.59 0.11% 0% 0 0 0 0 0 0 0 0 0
Leak testing 27,494.90 0.08% 0% ### ### ### ### ### ### ### ### ###
Partial Testing and commisioning 18,329.93 0.05% 0% ### ### ### ### ### ###
3.0 RETAIL AREA 4,319,085.98 12.89% May-09 Mar-10
3.1 Ground floor ( Retail area w/ ceiling ) 2,282,317.99 6.81% (based on architectural sch)
Fabrication of bracket, hanger & support 57,511.91 0.17% 0% ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
Installation of bracket, hanger & support 115,023.82 0.34% 0% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Piping System 920,190.55 2.75% 0% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Valves & Accessories 1,081,477.49 3.23% 0% 0 0 0 0 0 0 0 0 0
Other materials and consumables 50,602.31 0.15% 0% 0 0 0 0 0 0 0 0
Leak testing 34,507.15 0.10% 0% 0 0 0 0 0 0 0 0 0
Partial Testing and commisioning 23,004.76 0.07% 0% 0 0 0 0
3.2 Level 2 ( Retail area w/ ceiling ) 2,036,768.00 6.08%
Pipe sleeve installation 13,928.88 0.04% 0.01% ### ### ### ### ###
Fabrication of bracket, hanger & support 55,715.51 0.17% 0.01% ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
Installation of bracket, hanger & support 139,288.77 0.42% 0.02% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Piping system installation 1,114,310.20 3.33% 0.16% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Valves & Accessories installation 335,752.93 1.00% 0.05% 0 0 0 0 0 0 0 0 0 0 0 0
Other materials and consumables 308,127.31 0.92% 0.11% 0 0 0 0 0 0 0 0
Leak testing 41,786.63 0.12% 0.01% 0 0 0 0 0 0 0 0 0
Partial testing and commisioning 27,857.75 0.08% 0.02% 0 0 0 0
4.0 PARKING / PODUIM AREA 10,678,553.21 31.88% Jun-09 Aug-10
4.1 Level 3 (Parking / Podium) 1,822,186.56 5.44% (based on structural sch)
Fabrication of bracket, hanger & support 47,108.33 0.14% 0.02% 0 0 0 0 0 0 0 0 0
Installation of bracket, hanger & support 117,770.82 0.35% 0.02% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Piping system installation 942,166.53 2.81% 0.31% 0 0 0 0 0 0 0 0 0
Valves & Accessories 308,073.27 0.92% 0.05% 0 0 0 0 0 0 0 0
Other materials and consumables 336,405.13 1.00% 0.14% 0 0 0 0 0 0 0
Leak testing 28,265.00 0.08% 0.01% 0 0 0 0 0 0 0 0
Partial testing and commisioning 30,620.41 0.09% 0.01% 0 0 0 0 0 0 0
4.2 Level 4 (Parking / Podium) 1,581,077.65 4.72%
Installation of bracket, hanger & support 114,940.72 0.34% 0.02% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 4
Piping System 919,525.75 2.74% 0.25% 0 0 0 0 0 0 0 0 0 0 0 0
Valves & Accessories 392,375.38 1.17% 0.06% 0 0 0 0 0 0 0 0 0
Other materials and consumables 39,295.08 0.12% 0.01% 0 0 0 0 0 0 0 0
Leak testing 34,482.22 0.10% 0.01% 0 0 0 0 0 0 0 0
Partial testing and commisioning 22,988.14 0.07% 0.01% 0 0 0 0 0
Pipe sleeve installation 12,626.91 0.04% 0.01% ### ### ### ### ### ### 43 45%
Fabrication of bracket, hanger & support 50,507.65 0.15% 0.02% 0 0 0 0 0 0 0 0
Installation of bracket, hanger & support 126,269.12 0.38% 0.03% 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Piping System 1,010,152.97 3.02% 0.23% 0 0 0 0 0 0 0 0 0 0 0 0 0
Valves & Accessories 377,615.44 1.13% 0.06% 0 0 0 0 0 0 0 0 0
Other materials and consumables 40,427.92 0.12% 0.02% 0 0 0 0 0 0 0
Leak testing 37,880.74 0.11% 0.02% 0 0 0 0 0
Partial testing and commisioning 25,253.82 0.08% 0.01% 0
40 38%
Installation of bracket, hanger & support 134,505.87 0.40% 0.03% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Piping System 1,076,046.98 3.21% 0.23% 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Valves & Accessories 358,859.61 1.07% 0.06% 0 0 0 0 0 0 0
Other materials and consumables 95,806.61 0.29% 0.04% 0 0 0 0
Leak testing 40,351.76 0.12% 0.02% 0
Partial testing and commisioning 26,901.17 0.08% 0.01%
4.5 Level 7 (Parking / Podium)
Pipe sleeve installation
1,945,025.94
14,683.55
5.81%
### ### ### ### ### ### ###
37 30%
0.04% 0.01%
Installation of bracket, hanger & support 146,835.49 0.44% 0.03% 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Piping System 1,174,683.96 3.51% 0.22% 0 0 0 0 0 0 0 0 0 0 0
Valves & Accessories 378,952.81 1.13% 0.06%
Other materials and consumables 97,718.19 0.29% 0.04%
Leak testing 44,050.65 0.13% 0.02%
4.6 Level 8 ( Podium) 1,849,803.55 5.52%
Pipe sleeve installation 14,455.61 0.04% 0.01% ### ### ### ### ### 34 22%
Installation of bracket, hanger & support 144,556.06 0.43% 0.03% 0 0 0 0 0 0 0 0 0 0
Piping System 1,084,170.48 3.24% 0.18% 0 0 0 0 0 0 0
Leak testing 43,366.82 0.13% 0.02%
5.0 HOTEL AREA ( Level 9 - 27 ) 5,576,533.01 16.65% Dec-09 Dec-10 (based on structural sch)
Pipe sleeve installation 31,810.74 0.09% 0.00%
31 15%
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
Fabrication of bracket, hanger & support 127,242.98 0.38% 0.02% 0 0 0 0 0 0 0 0 0 0 0
Installation of bracket, hanger & support 318,107.44 0.95% 0.03% 0 0 0 0 0 0 0 0
Piping System 2,544,859.55 7.60% 0.25% 0 0 0
Valves & Accessories 1,831,907.06 5.47% 0.18%
Leak testing 95,432.23 0.28% 0.01%
6.0 SOHO AREA ( Level 9 - 27 ) 5,576,533.01 16.65% Dec-09 Dec-10 (based on structural sch)
27 8%
Pipe sleeve installation 31,810.74 0.09% 0.00% ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
Fabrication of bracket, hanger & support 127,242.98 0.38% 0.02% 0 0 0 0 0 0 0 0 0 0 0
Installation of bracket, hanger & support 318,107.44 0.95% 0.03% 0 0 0 0 0 0 0 0
Piping System 2,544,859.55 7.60% 0.23% 0 0 0
21 4%
Leak testing 95,432.23 0.28% 0.01%
GRAND TOTAL 33,500,000.00 100.00% `
5
Prepared by :
MONTHLY CASH FLOW
WEEKLY PERCENTAGE ACCOMPLISHMENT
WEEKLY PERCENTAGE TOTAL CUMMULATIVE
Project In Charge
MONTHLY PERCENTAGE TOTAL CUMMULATIVE
Engr. Rey R. Villanueva

SYSTECH INDUSTRIES CORPORATION
0.072% 0.072%
0.14% 0.072%
0.22% 0.075%
0.368%
0.29% 0.075%
123,373.29
0.37% 0.075%
0.70% 0.331%
1.03% 0.331%
1.7%
1.37% 0.344%
575,646.4
1.72% 0.344%
1.82% 0.098%
1.92% 0.101%
2.02% 0.101%
2.14%
716,934.6
2.14% 0.122%
2.31% 0.172%
2.49% 0.181%
2.67% 0.181%
3.06%
2.85% 0.181%
1,024,705.56
3.06% 0.205%
3.27% 0.213%
3.48% 0.210%
3.69% 0.210%
3.93%
1,316,146
3.93% 0.237%
4.43% 0.506%
Approved by:
5.06% 0.622%
5.82% 0.766%
6.77%
2,269,395
6.77% 0.952%
8.04% 1.264%
9.58% 1.543%
11.12% 1.543%
14.80%
12.88% 1.754%
4,957,559.0
14.80% 1.920%
16.98% 2.182%
Engr Arnold Balba
Project Manager
19.46% 2.483%
2.493%
24.6%
21.96%
Design Coordinates Inc.
8,244,523
24.61% 2.654%
27.26% 2.648%
30.16% 2.899%
32.97% 2.812%
38.41%
35.78% 2.812%
12,866,961.9
38.41% 2.628%
40.77% 2.361%
43.06% 2.292%
44.89% 1.824%
46.59%
46.59% 1.703%
15,607,143.21
48.64% 2.049%
50.67% 2.036%
52.29% 1.620%
53.97%
18,080,732.51
53.97%
J E C T S C H E D U L E
2 0 10 2 0 11
Mar Apr May June July Aug Sept Oct Nov Dec Jan Feb Mar Apr
Remarks
4 1 2 3 4 1 2 3 4 5 1 2 3 4 1 2 3 4 1 2 3 4 5 1 2 3 4 1 2 3 4 5 1 2 3 4 1 2 3 4 1 2 3 4 5 1 2 3 4 1 2 3 4 1 2 3 4
0 0 0 0 0
### ### ### ###
100%
104100
100%
0 0 0 0 0
88 98% 0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
80 94% 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.01
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
90
77 90% 90%
0
0 0
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
### ### ### ### ### ### ### ### ### ###
73 84%
0 0 0 0 0 0 0 0 0 0
80
69 80% 80%
65 75%
0 0 0 0 0 0 0 0 0 0
0 70
61 71%
70%
0 0 0 0 0 0 0 0 0 0
57 65%
53 60% 60%
53 60% 60%
60
0 0 0 0 0 0 0 0 0 0
49 55%
46 51%
50%50
0 0 0 0 0 0 0 0 0 0
43 45%
0 0 0 0 0 0 0 0 0 0
0 0 40%40
0 0 0 0 0
40 38%
0 0 0 0 0 0 0 0 0 0 0
0 0 0
0 0 0 0 0 0
0 0 0 0 0 0 0
% 30%30
0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0
0
0
0
0
0
0
0
0 0 0 0 0 0 0 0
20%20
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
### ### ### ###

0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
10%10
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
### ### ### ###

0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### 0
0%
44.89%
46.59%
48.64%
50.67%
52.29%
53.97%
53.97% 1.680%
18,080,732.51
55.46% 1.483%
### 56.65% 1.194%
57.85% 1.202%
59.01%
59.01% 1.161%
60.00% 0.983%
61.34% 1.347%
62.69% 1.347%
65.35%
64.04% 1.347%
21,893,908.02
65.35% 1.318%
66.81% 1.453%
68.06% 1.251%
69.33% 1.270%
70.59%
70.59% 1.263%
23,648,533.67
71.78% 1.183%
72.96% 1.183%
74.12% 1.165%
75.29%
75.29% 1.167%
25,222,452.15
76.46% 1.167%
77.61% 1.149%
78.69% 1.081%
80.85%
79.77% 1.081%
27,084,749.89
80.85% 1.081%
81.92% 1.069%
82.99% 1.069%
84.07% 1.080%
85.85%
85.85% 1.781%
28,759,288.66
87.14% 1.296%
88.44% 1.296%
89.74% 1.296%
92.33%
91.03% 1.296%
30,930,211.97
92.33% 1.296%
93.63% 1.296%
94.78% 1.160%
95.93% 1.148%
97.08%
97.08% 1.148%
32,522,108.73
97.14% 0.061%
97.20% 0.061%
97.25% 0.049%
97.28%
97.28% 0.031%
32,589,649.99
97.54% 0.255%
97.79% 0.255%
98.05% 0.255%
98.56%
98.30% 0.255%
33,017,324.73
98.56% 0.255%
98.61% 0.047%
98.65% 0.047%
98.70% 0.047%
98.75%
98.75% 0.047%
33,080,569.66
98.80% 0.047%
98.84% 0.047%
98.89% 0.047%
98.94%
98.94% 0.047%
33,143,814.60
98.97% 0.033%
99.00% 0.033%
99.04% 0.033%
100.00%
100.00% 0.963%
33,499,428.69

YEAR
MONTH
WEEK
Item No. Description Total Cost % wt
1.0 PRELIMINARIES 2,400,988.32 7.17%

Bonds & Insurance 359,913.84 1.07%
Shop Drawing ,submittals and As-built plan 27,216.06 0.08%
Permits & Licenses 640,212.41 1.91%
Temporary Facilities 45,360.10 0.14%
Mobilization/Demobilization 45,360.10 0.14%
Power and Water Consumption 108,864.23 0.32%
Site Management 740,276.78 2.21%
Material Handling Lifting 68,040.15 0.20%
Contractor Tax 187,407.77 0.56%
Testing and Commissioning 136,080.29 0.41%
Procurement of materials 42,256.62 0.13%
2.0 BASEMENT AREA 4,948,306.47 14.77%
2.1 Basement 1 ( Fire Pump / Parking area ) 3,625,333.58 10.82%
Fabrication of bracket, hanger & support 114,006.50 0.34%
Installation of bracket, hanger & support 228,013.00 0.68%
Piping system installation 1,824,103.99 5.45%
Valves & Accessories Installation 585,141.60 1.75%
Leak testing 68,403.90 0.20%
Partial Testing and commisioning 45,602.60 0.14%
Piping installation 733,197.39 2.19%
Valves & Accessories 368,831.56 1.10%
Other materials and consumables 37,644.59 0.11%
Leak testing 27,494.90 0.08%
3.0 RETAIL AREA 4,319,085.98 12.89%
3.1 Ground floor ( Retail area w/ ceiling ) 2,282,317.99 6.81%
Piping System 920,190.55 2.75%
Valves & Accessories 1,081,477.49 3.23%
Leak testing 34,507.15 0.10%
Pipe sleeve installation 13,928.88 0.04%
Piping system installation 1,114,310.20 3.33%
Valves & Accessories installation 335,752.93 1.00%
Leak testing 41,786.63 0.12%
Partial testing and commisioning 27,857.75 0.08%
4.0 PARKING / PODUIM AREA 10,678,553.21 31.88%
Piping system installation 942,166.53 2.81%
Leak testing 28,265.00 0.08%
Piping System 919,525.75 2.74%
Leak testing 34,482.22 0.10%
Piping System 1,010,152.97 3.02%
Leak testing 37,880.74 0.11%
Piping System 1,076,046.98 3.21%
Leak testing 40,351.76 0.12%
Piping System 1,174,683.96 3.51%
Leak testing 44,050.65 0.13%
4.6 Level 8 ( Podium) 1,849,803.55 5.52%
Piping System 1,084,170.48 3.24%
Leak testing 43,366.82 0.13%
5.0 HOTEL AREA ( Level 9 - 27 ) 5,576,533.01 16.65%
Piping System 2,544,859.55 7.60%
Leak testing 95,432.23 0.28%
6.0 SOHO AREA ( Level 9 - 27 ) 5,576,533.01 16.65%
Piping System 2,544,859.55 7.60%
Leak testing 95,432.23 0.28%
GRAND TOTAL 33,500,000.00 100.00%
MONTHLY CASH FLOW
Prepared by :
Engr. Rey R. Villanueva

Project In Charge
2009
May June July Aug Sept
1 2 3 4 5 1 2 3 4 1 2 3 4 1 2 3 4 5 1 2 3
Duration
start finish
May-09 Apr-11
0.07% 0 0 0 0 0
0.00% ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0.14% 0 0 0 0
0.03% 0 0 0 0
0.01% 0 0 0 0 0 0
0.00% ### ### ### ### ### ### ### ### ### ### ### ###
0.02% 0 0 0 0 0 0 0 0 0 0 0 0
0.00% ### ### ### ### ### ### ### ### ### ### ###
0.14% 0 0 0 0
0.02%
0.00% ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
May-09 Apr-10
(based on Equipment sch)
0.01% 0 0 0 0 0 0 0 0 0 0 0 0
0.02% 0 0 0 0 0 0 0 0
0.27%
0.08%
0.01%
0.01%
0% ### ### ### ### ### ### ### ### ### ### ### ###
0% 0 0 0 0 0 0 0 0
0%
0%
0%
0%
0%
May-09 Mar-10
(based on architectural sch)
0% ### ### ### ### ### ### ### ### ### ### ### ###
0% 0 0 0 0 0 0 0 0
0%
0%
0%
0%
0%
0.01% ### ### ### ### ###

0.01% ### ### ### ### ### ### ### ### ### ### ### ###
0.02% 0 0 0 0 0 0 0 0
0.16%
0.05%
0.11%
0.01%
0.02%
Jun-09 Aug-10
(based on structural sch)
0.01% ### ### ### ### ###
0.02% 0 0 0 0 0 0 0 0 0
0.02% 0 0 0 0 0 0 0 0 0
0.31%
0.05%
0.14%
0.01%
0.01%
0.01% ### ### ### ### ###

0.02% 0 0 0 0 0 0 0
0.02% 0 0 0 0
0.25%
0.06%
0.01%
0.01%
0.01%
0.01% ### ### ### ### ### ###

0.02% 0 0
0.03%
0.23%
0.06%
0.02%
0.02%
0.01%
0.01% ### ### ###

0.02%
0.03%
0.23%
0.06%
0.04%
0.02%
0.01%
0.01%
0.02%
0.03%
0.22%
0.06%
0.04%
0.02%
0.01%
0.01%
0.02%
0.03%
0.18%
0.06%
0.03%
0.02%
0.01%
Dec-09 Dec-10 (based on structural sch)
0.00%
0.02%
0.03%
0.25%
0.18%
0.07%
0.01%
0.01%
Dec-09 Dec-10 (based on structural sch)
0.00%
0.02%
0.03%
0.23%
0.18%
0.07%
`
0.01%
0.01%
0.072% 0.072%
0.14% 0.072%
0.22% 0.075%
0.368%
0.29% 0.075%
123,373.29
0.37% 0.075%
0.70% 0.331%
1.03% 0.331%
1.7%
1.37% 0.344%
0.344%
575,646.4
1.72%
1.82% 0.098%
1.92% 0.101%
2.02% 0.101%
2.14%
0.122%
716,934.6
2.14%
2.31% 0.172%
2.49% 0.181%
2.67% 0.181%
3.06%
2.85% 0.181%
1,024,705.56
3.06% 0.205%
3.27% 0.213%
3.48% 0.210%
3.69% 0.210%
3.93%
1,316,146
3.93%
Approved by:
P R O J E C T S
9
Sept Oct Nov Dec Jan Feb Mar
4 1 2 3 4 1 2 3 4 5 1 2 3 4 1 2 3 4 5 1 2 3 4 1 2 3 4
0 0 0 0 0
###
0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
### ### ### ### ### ### ### ### ###
### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0
0 0
### ###
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0
0 0
### ### ### ### ### ### ###

0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0
### ### ### ### ###

0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0
3.27%
3.48%
3.93%
3.69%
1,316,146
3.93% 0.237%
4.43% 0.506%
Approved by:
5.06% 0.622%
5.82% 0.766%
6.77%
0.952%
2,269,395
6.77%
8.04% 1.264%
9.58% 1.543%
11.12% 1.543%
14.80% 12.88% 1.754%
4,957,559.0
14.80% 1.920%
16.98% 2.182%
Engr Arnold Balba

Project Manager
19.46% 2.483%
21.96% 2.493%
24.6%
Design Coordinates Inc.

8,244,523
24.61% 2.654%
27.26% 2.648%
30.16% 2.899%
32.97% 2.812%
38.41%
35.78% 2.812%
12,866,961.9
38.41% 2.628%
40.77% 2.361%
43.06% 2.292%
44.89% 1.824%
46.59%
46.59% 1.703%
15,607,143.21
48.64% 2.049%
50.67% 2.036%
52.29% 1.620%
53.97%
53.97% 1.680%
18,080,732.51
55.46%
C T S C H E D U L E
2 0 10
Apr May June July Aug Sept
1 2 3 4 1 2 3 4 5 1 2 3 4 1 2 3 4 1 2 3 4 5 1 2 3 4
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0
0
0 0
### ### ### ###
0
0
0
0
0 0 0 0
0
0 0
0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0
0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
### ### ###

0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
### ### ### ### ### ### ### ### ### ###
### ### ###

0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
50.67%
52.29%
53.97%
55.46% 1.483%
56.65% 1.194%
###
57.85% 1.202%
59.01%
59.01% 1.161%
60.00% 0.983%
61.34% 1.347%
62.69% 1.347%
65.35%
64.04% 1.347%
21,893,908.02
65.35% 1.318%
66.81% 1.453%
68.06% 1.251%
69.33% 1.270%
70.59%
70.59% 1.263%
23,648,533.67
0
71.78% 1.183%
0
72.96% 1.183%
0
74.12% 1.165%
0
75.29%
75.29% 1.167%
25,222,452.15
76.46% 1.167%
77.61% 1.149%
78.69% 1.081%
80.85%
79.77% 1.081%
27,084,749.89
80.85% 1.081%
81.92% 1.069%
82.99% 1.069%
0 0 0 0 0 0 0 0
84.07% 1.080%
85.85%
0
85.85% 1.781%
28,759,288.66
### ### ### ### ### ### ### ### ### ###
0
87.14%
2 0 11
Oct Nov Dec Jan Feb Mar
1 2 3 4 5 1 2 3 4 1 2 3 4 1 2 3 4 5 1 2 3 4 1 2 3
0 0 0 0 0
### ### ### ###
0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
### ### ### ### ###
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0
84.07%
85.85%
87.14% 1.296%
88.44% 1.296%
89.74% 1.296%
92.33%
91.03% 1.296%
30,930,211.97
92.33% 1.296%
93.63% 1.296%
94.78% 1.160%
0 0 0 0 0 0 0
95.93% 1.148%
97.08%
0
97.08% 1.148%
32,522,108.73
0
97.14% 0.061%
97.20% 0.061%
97.25% 0.049%
97.28%
### ### ### ### ### ### ### ### ### ### ### ###
0.031%
32,589,649.99
97.28%
97.54% 0.255%
97.79% 0.255%
98.05% 0.255%
98.56%
98.30% 0.255%
33,017,324.73
98.56% 0.255%
98.61% 0.047%
98.65% 0.047%
98.70% 0.047%
98.75%
98.75% 0.047%
33,080,569.66
98.80% 0.047%
98.84% 0.047%
98.89% 0.047%
98.94%
33,143,814.60
98.94%
1
Mar Apr
Remarks
4 1 2 3 4
100
0 0 0 0
###
0
0 0 0 0 0.01
90
80
70
60
50
40
30
20
10
98.80%
98.84%
98.89%
98.94%
33,143,814.60
98.94% 0.047%
98.97% 0.033%
99.00% 0.033%
99.04% 0.033%
100.00%
100.00% 0.963%
33,499,428.69
0
FILINVEST CORPORATE CITY
FIRE PROTECTION WORKS
THE ENTRATA TOWER
Consumables
Item No. Description Unit Qty Labor cost
cost
I PRELIMINARIES
Mobilization/Demobilization item 1.00 35,000.00 7,500.00
Bonds & Insurance item 1.00 - -
Permits & Licenses item 1.00 - -
Power and Water Consumption item 1.00 - -
Temporary Facilities item 1.00 - -
As Built and Shop Drawings item 1.00 - -
Site Management item 1.00 - -
Material Handling Lifting item 1.00 56,000.00 12,000.00
Contractor Tax item 1.00 - -
Testing and Commissioning item 1.00 105,000.00 22,500.00
SUBTOTAL I 196,000.00 42,000.00
II. FIRE PROTECTION SYSTEM - -
BASEMENT 2 - -
2 Piping System - -
Supply and installation of Black iron pipes,
sch. 40; ASTM A-53 & 120; including fittings
like elbows, tees, and reducers, sleeves,
hangers & supports, painting, hydrotesting,
flushing and all necessary accessories and
connections to complete the system - -
25 mm diameter lm 818 37,097.16 7,949.39
32 mm diameter lm 235 15,449.53 3,310.61
40 mm diameter lm 182 17,296.94 3,706.49
50 mm diameter lm 66 9,369.44 2,007.74
65 mm diameter lm 14 3,310.11 709.31
100 mm diameter lm 215 64,388.32 13,797.50
150 mm diameter lm 75 38,645.41 8,281.16
SUBTOTAL III-B-1 - -
2 Valves & Accessories - -
Supply and installation of Valves & - -
Accessories; including fittings like elbows, - -
tees, and reducers, sleeves, hangers & - -
supports, painting, operational test and all
supports, painting, operational test and all - -
necessary connections to complete the
Check Valves - -
50 mm diameter pcs 1 210.00 45.00
150 mm diameter pcs 1 490.00 105.00
Floor Control Valve Assembly set 1 770.00 165.00
OS & Y Valve or Indicating Type Butterfly
Valve with penetration seal supervisory switch
and flow switch - -
Inspector Test Connection Assembly set 2 420.00 90.00
Fire Hose Valves - -
65 mm diameter pcs 4 840.00 180.00
Fire Hose Cabinets - -
as per detail plan pcs 4 7,000.00 1,500.00
Fire Extinguisher - -
65 lbs CO2 Wheeled Type unit 1 1,050.00 225.00
10 lbs PFE Chemical unit 16 3,360.00 720.00
Sprinkler Heads - -
Upright head pcs 422 15,951.60 3,418.20
pendent head pcs 1 43.40 9.30
side wall head pcs 6 344.40 73.80
Spare Sprinkler Heads - -
Upright head set 46 - -
pendent head set 15 - -
side wall head set 1 - -
3 Others By Systech - -
a) Sprinkler Heads - -
Upright head 212 °F set 2 79.80 17.10
Drain Vakve 32mmØ pcs 2 420.00 90.00
Sight Glass pcs 2 210.00 45.00
Globe Valve 25mmØ pcs 2 210.00 45.00
Miscellaneous and Consumables lot 1 4,192.72 898.44
a) Fire Extinguisher - -
10 lbs PFE Chemical-36 FE unit 19 14,630.00 3,135.00
- -
b) Sprinkler Heads - -
pendent head 212 °F set 19 851.20 182.40
side wall head 212 °F set 57 3,351.60 718.20
Drain Vakve 32mmØ pcs 38 3,990.00 855.00
Sight Glass pcs 38 3,990.00 855.00
Globe Valve 25mmØ pcs 38 3,990.00 855.00
Miscellaneous and Consumables lot 1 23,097.42 4,949.45
SUBTOTAL III-A-4 - -
SUBTOTAL III-A (SOHO TOWER 1) 275,807.14 59,101.53
B. HOTEL - -
BASEMENT 1 - -
1 Piping System - -
connections to complete the system
- -
25 mm diameter lm 809 36,689.00 7,861.93
32 mm diameter lm 242 15,909.73 3,409.23
40 mm diameter lm 171 16,251.52 3,482.47
50 mm diameter lm 62 8,801.60 1,886.06
65 mm diameter lm 18 4,255.86 911.97
100 mm diameter lm 215 64,388.32 13,797.50
150 mm diameter lm 612 315,346.51 67,574.25
- -
- -
Check Valves - -
50 mm diameter pcs 1 210.00 45.00
150 mm diameter pcs 1 490.00 105.00
Gate Valves - -
65 mm diameter pcs 4 840.00 180.00
150 mm diameter pcs 4 1,960.00 420.00
and flow switch - -
65 mm diameter pcs 5 1,050.00 225.00
65 lbs PFE Dry Chemical Wheeled Type unit 1 1,050.00 225.00
Sprinkler Heads - -
Upright head pcs 393 7,427.70 1,591.65
Alarm Check Valve Assembly - -
150 mm diameter set n/a - -
Pumps & Equipments - -
Note: Pumps & Controllers OSM: Wirings,
conduits, and hook-up piping & accessories
by Fire Protection Contractor - -
Fire Pump set 2 35,000.00 7,500.00
Vertical Turbine Multi-stage fire pump, 500
gpm x 508 ft TDH, 100Hp, 380V/3ph/60hz,
complete with controllers, circuit breakers,
starters and all required accessories - -
Jockey Pump set 2 5,600.00 1,200.00
Submersible Turbine multi-stage, 20 gpm x
530 ft TDH, 7.5 Hp, 380V/3ph/60hz, complete
with controllers, circuit breakers, starters and
all required accessories. - -
Others By Systech - -
a. Fire Extinguisher - -
10 lbs PFE Chemical-36 FE unit 2 700.00 150.00
b) Valves - -
Pressure Relief Valve 150Ø pcs 2 2,100.00 450.00
Flexible connector - -
150Ø pcs 4 1,960.00 420.00
65Ø pcs 4 840.00 180.00
c) Sprinkler Heads - -
Man Hole Stainless 600 x 600 pcs 2 4,900.00 1,050.00
Vortex Plate 200 x 200 pcs 2 1,680.00 360.00
a) Valves - -
SUBTOTAL III-B-3 558,749.72 119,732.08
GROUND FLOOR - -
1 Piping System - -
- -
25 mm diameter lm 1275 57,822.59 12,390.56
32 mm diameter lm 215 14,134.67 3,028.86
40 mm diameter lm 151 14,350.76 3,075.16
50 mm diameter lm 129 18,313.00 3,924.21
65 mm diameter lm 58 13,713.32 2,938.57
75 mm diameter lm 135 28,244.39 6,052.37
100 mm diameter lm 123 36,836.11 7,893.45
150 mm diameter lm 96 49,466.12 10,599.88
Valves & Accessories - -
- -
system - -
- -
Fire Department Connection - -
As per detail plan pcs 6 2,940.00 630.00
Check Valves - -
65 mm diameter pcs 2 420.00 90.00
150 mm diameter pcs 9 4,410.00 945.00
Butterfly Valves - -
150 mm diameter pcs 4 1,960.00 420.00
Gate Valves - -
65 mm diameter pcs 1 210.00 45.00
150 mm diameter pcs 2 980.00 210.00
Floor Control Valve Assembly set 2 1,540.00 330.00
and flow switch - -
65 mm diameter pcs 4 840.00 180.00
Sprinkler Heads - -
Upright head pcs 224 8,467.20 1,814.40
pendent head pcs 201 8,723.40 1,869.30
150 mm diameter set 2 980.00 210.00
SUBTOTAL III-B-2 277,118.16 59,382.46
LEVEL 2 - -
1 Piping System - -
- -
25 mm diameter lm 1673 75,872.31 16,258.35
32 mm diameter lm 376 24,719.24 5,296.98
40 mm diameter lm 314 29,841.98 6,394.71
50 mm diameter lm 98 13,912.20 2,981.19
65 mm diameter lm 73 17,259.87 3,698.54
75 mm diameter lm 73 15,272.89 3,272.76
100 mm diameter lm 222 66,484.68 14,246.72
150 mm diameter lm 75 38,645.41 8,281.16
- -
- -
Check Valves - -
65 mm diameter pcs 1 210.00 45.00
150 mm diameter pcs 1 490.00 105.00
150 mm diameter pcs n/a - -
Gate Valves - -
and flow switch - -
65 mm diameter pcs 4 840.00 180.00
10 lbs PFE Chemical unit 2 420.00 90.00
Sprinkler Heads - -
Upright head pcs 343 12,965.40 2,778.30
pendent head pcs 254 11,023.60 2,362.20
65 lbs PFE CO2 Wheeled Type unit 2 2,800.00 600.00
10 lbs PFE Chemical-36 FE unit 3 1,050.00 225.00
10 lbs PFE CO2 Type unit 2 700.00 150.00
SUBTOTAL III-B-3 333,239.53 71,408.47
LEVEL 3 - -
1 Piping System - -
connections to complete the system - -
25 mm diameter lm 1073 48,661.68 10,427.50
32 mm diameter lm 252 16,567.15 3,550.10
40 mm diameter lm 140 13,305.34 2,851.14
50 mm diameter lm 15 2,129.42 456.30
65 mm diameter lm 8 1,891.49 405.32
100 mm diameter lm 376 112,604.69 24,129.58
150 mm diameter lm 84 43,282.85 9,274.90
- -
Check Valves - -
50 mm diameter pcs 1 210.00 45.00
150 mm diameter pcs 1 490.00 105.00
Gate Valves - -
and flow switch - -
65 mm diameter pcs 4 840.00 180.00
Sprinkler Heads - -
Upright head pcs 424 16,027.20 3,434.40
65 lbs PFE Dry Chemical Wheeled Type unit 4 5,600.00 1,200.00
SUBTOTAL III-B-3 284,437.31 60,950.85
LEVEL 4 - -
1 Piping System - -
- -
25 mm diameter lm 1069 48,480.27 10,388.63
32 mm diameter lm 158 10,387.34 2,225.86
40 mm diameter lm 126 11,974.81 2,566.03
50 mm diameter lm 17 2,413.34 517.14
65 mm diameter lm 8 1,891.49 405.32
100 mm diameter lm 373 111,706.24 23,937.05
150 mm diameter lm 89 45,859.21 9,826.97
- -
Check Valves - -
50 mm diameter pcs 1 210.00 45.00
150 mm diameter pcs 2 980.00 210.00
Gate Valves - -
and flow switch - -
65 mm diameter pcs 4 840.00 180.00
Roof Manifolds - -
as per detail plan pcs n/a - -
10 lbs PFE Chemical unit 27 5,670.00 1,215.00
Sprinkler Heads - -
Upright head pcs 415 15,687.00 3,361.50
SUBTOTAL III-B-3 272,030.13 58,292.17
LEVEL 5 - -
1 Piping System - -
flushing and all necessary accessories and - -
25 mm diameter lm 1230 55,781.79 11,953.24
32 mm diameter lm 232 15,252.30 3,268.35
40 mm diameter lm 278 26,420.61 5,661.56
50 mm diameter lm 34 4,826.68 1,034.29
65 mm diameter lm 20 4,728.73 1,013.30
100 mm diameter lm 369 110,508.32 23,680.35
150 mm diameter lm 74 38,130.13 8,170.74
supports, painting, operational test and all - -
Check Valves - -
50 mm diameter pcs 1 210.00 45.00
150 mm diameter pcs 1 490.00 105.00
Gate Valves - -
and flow switch - -
65 mm diameter pcs 5 1,050.00 225.00
Sprinkler Heads - -
Upright head pcs 489 18,484.20 3,960.90
SUBTOTAL III-B-3 301,203.23 64,543.55
LEVEL 6 - -
1 Piping System - -
connections
25 mm diameterto complete the system lm 1194 54,149.16 11,603.39
32 mm diameter lm 307 20,183.00 4,324.93
40 mm diameter lm 182 17,296.94 3,706.49
50 mm diameter lm 27 3,832.95 821.35
65 mm diameter lm 20 4,728.73 1,013.30
100 mm diameter lm 401 120,091.70 25,733.94
150 mm diameter lm 101 52,042.48 11,151.96
- -
Fire Department Connection - -
As per detail plan pcs n/a - -
Check Valves - -
50 mm diameter pcs 1 210.00 45.00
150 mm diameter pcs 1 490.00 105.00
Gate Valves - -
and flow switch - -
65 mm diameter pcs 5 1,050.00 225.00
Sprinkler Heads - -
Upright head pcs 494 18,673.20 4,001.40
a) Sprinkler Heads - -
b) Fire Extinguisher - -
10 lbs Chemical PFE-36 unit 2 420.00 90.00
SUBTOTAL III-B-3 316,537.23 67,829.41
J. HOTEL - -
LEVEL 7 - -
1 Piping System - -
25 mm diameter lm 2185 99,092.05 21,234.01
32 mm diameter lm 266 17,487.55 3,747.33
40 mm diameter lm 175 16,631.68 3,563.93
50 mm diameter lm 21 2,981.19 638.83
65 mm diameter lm 8 1,891.49 405.32
100 mm diameter lm 406 121,589.10 26,054.81
150 mm diameter lm 73 37,614.86 8,060.33
- -
Check Valves - -
50 mm diameter pcs 1 210.00 45.00
150 mm diameter pcs 1 490.00 105.00
Gate Valves - -
and flow switch - -
65 mm diameter pcs 5 1,050.00 225.00
Sprinkler Heads - -
Upright head pcs 407 15,384.60 3,296.70
pendent head pcs 129 5,598.60 1,199.70
- -
a) Fire Extinguisher - -
10 lbs Chemical PFE-36 unit 2 420.00 90.00
- -
SUBTOTAL III-B-3 345,724.53 74,083.83
LEVEL 8 - -
1 Piping System - -
25 mm diameter lm 2013 91,291.67 19,562.50
32 mm diameter lm 219 14,397.64 3,085.21
40 mm diameter lm 240 22,809.16 4,887.68
50 mm diameter lm 119 16,893.39 3,620.01
65 mm diameter lm 68 16,077.68 3,445.22
75 mm diameter lm 52 10,879.32 2,331.28
100 mm diameter lm 228 68,281.56 14,631.76
150 mm diameter lm 101 52,042.48 11,151.96
- -
Check Valves - -
50 mm diameter pcs 2 420.00 90.00
150 mm diameter pcs 2 980.00 210.00
Gate Valves - -
and flow switch - -
65 mm diameter pcs 6 1,260.00 270.00
- -
10 lbs PFE Chemical unit 2 420.00 90.00
Sprinkler Heads - -
Upright head pcs 13 491.40 105.30
pendent head pcs 537 23,305.80 4,994.10
SUBTOTAL III-B-3 341,672.35 73,215.50
SUBTOTAL III-B (HOTEL) - -
1 Piping System - -
25 mm diameter lm 8436 382,581.47 81,981.74
32 mm diameter lm 1475 96,970.44 20,779.38
40 mm diameter lm 1480 140,656.47 30,140.67
50 mm diameter lm 427 60,617.46 12,989.45
65 mm diameter lm 813 192,222.91 41,190.62
75 mm diameter lm 713 149,172.22 31,965.48
150 mm diameter lm 516 213,038.38 45,651.08
SUBTOTAL III-A-1 - -
- -
Floor Control Valve Assembly set 38 29,260.00 6,270.00
and flow switch - -
Inspector Test Connection Assembly set 38 7,980.00 1,710.00
65 mm diameter pcs 95 19,950.00 4,275.00
Roof Manifolds - -
as per detail plan pcs 4 840.00 180.00
Sprinkler Heads - -
Upright head pcs 38 1,436.40 307.80
pendent head pcs 1862 80,810.80 17,316.60
side wall head pcs 1520 87,248.00 18,696.00
SUBTOTAL III-A-2 1,593,124.54 341,383.83
SUBTOTAL II (FIRE PROTECTION SYSTEM)
TOTAL BID AMOUNT
Consumables Material included 5,095,643.87 1,091,923.69

Teplon tape
Red oxide primer -
Red QDE paint 5,095,643.87 1,091,923.69
Welding rod
Oxy Ace Gas
Cutting disc
Grinding disc
Concrete wall restoration materials

YEAR
MONTH May June July
WEEK 1 2 3 4 5 1 2 3 4 1 2 3 4
start finish
Bonds & Insurance 359,913.84 1.07% 0.07% 0 0 0 0 0
Shop Drawing ,submittals and As-built plan 27,216.06 0.08% 0.00% ### ### ### ### ### ### ### ### ###
Permits & Licenses 640,212.41 1.91% 0.14% 0 0 0 0
Temporary Facilities 45,360.10 0.14% 0.03% 0 0 0 0
Power and Water Consumption 108,864.23 0.32% 0.00% ### ### ### ###
Site Management 740,276.78 2.21% 0.02% 0 0 0 0
Material Handling Lifting 68,040.15 0.20% 0.00% ### ### ###
Contractor Tax 187,407.77 0.56% 0.14% 0 0 0 0
Final Testing and Commissioning 136,080.29 0.41% 0.02%
Procurement of materials 42,256.62 0.13% 0.00% ### ### ### ### ### ### ### ###
2.1 Basement 1 ( Fire Pump / Parking area 3,625,333.58 10.82% (based on Equipment sch)
Fabrication of bracket, hanger & support 114,006.50 0.34% 0.01% 0 0 0 0 0
Installation of bracket, hanger & support 228,013.00 0.68% 0.02%
Piping system installation 1,824,103.99 5.45% 0.27%
Valves & Accessories Installation 585,141.60 1.75% 0.08%
Leak testing 68,403.90 0.20% 0.01%
Partial Testing and commisioning 45,602.60 0.14% 0.01%
Fabrication of bracket, hanger & support 45,824.84 0.14% 0% ### ### ### ###
Installation of bracket, hanger & support 91,649.67 0.27% 0%
Piping installation 733,197.39 2.19% 0%
Valves & Accessories 368,831.56 1.10% 0%
Other materials and consumables 37,644.59 0.11% 0%
Leak testing 27,494.90 0.08% 0%
Partial Testing and commisioning 18,329.93 0.05% 0%
Piping System 920,190.55 2.75% 0%
Valves & Accessories 1,081,477.49 3.23% 0%
Leak testing 34,507.15 0.10% 0%
Fabrication of bracket, hanger & support 55,715.51 0.17% 0.01% ### ### ###
Valves & Accessories installation 335,752.93 1.00% 0.05%
Leak testing 41,786.63 0.12% 0.01%
Fabrication of bracket, hanger & support 47,108.33 0.14% 0.02% 0 0 0
Piping system installation 942,166.53 2.81% 0.31%
Leak testing 28,265.00 0.08% 0.01%
Pipe sleeve installation 11,494.07 0.03% 0.01% ### ### ### ###
Fabrication of bracket, hanger & support 45,976.29 0.14% 0.02%
Piping System 919,525.75 2.74% 0.25%
Leak testing 34,482.22 0.10% 0.01%
Piping System 1,010,152.97 3.02% 0.23%
Leak testing 37,880.74 0.11% 0.02%
Piping System 1,076,046.98 3.21% 0.23%
Leak testing 40,351.76 0.12% 0.02%
Piping System 1,174,683.96 3.51% 0.22%
Leak testing 44,050.65 0.13% 0.02%
4.6 Level 8 ( Podium) 1,849,803.55 5.52%
Piping System 1,084,170.48 3.24% 0.18%
Leak testing 43,366.82 0.13% 0.02%
Piping System 2,544,859.55 7.60% 0.25%
Leak testing 95,432.23 0.28% 0.01%
Piping System 2,544,859.55 7.60% 0.23%
Leak testing 95,432.23 0.28% 0.01%
GRAND TOTAL 33,500,000.00 100.00% ` 0.02 0.02
0.00
0.072% 0.072%
0.072%
0.072%
0.072%
0.075%
0.331%
0.331%
0.344%
0.355%
0.092%
0.101%
0.101%
0.101%
MONTHLY PERCENTAGE TOTAL CUMMULATIVE 0.362% 1.7% 2.12%
MONTHLY CASH FLOW 121,105.28 577,056.1 709,273.7

ACTUAL
COMMULATIVE
Prepared by : Fire Protection Contractor Approved by: Project Management
Engr. Rey R. Villanueva Engr. Onofredo G. Sabangan

Project Manager Project in Charge
P R O J E C T S C H E D U L E
2009
Aug Sept Oct Nov Dec Jan Feb Mar Apr May
1 2 3 4 5 1 2 3 4 1 2 3 4 1 2 3 4 5 1 2 3 4 1 2 3 4 5 1 2 3 4 1 2 3 4 1 2 3 4 1 2
0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
### ### ### ### ### ### ### ### ###
### ### ### ###
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0
0 0
0
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0
0 0
###
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0
0 0 0
### ### ### ### ### ###

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0.
0 0
### ### ### ### ###

0.40
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0.370
0.33
### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.30
0 0 0 0 0 0
0.27
### ### ### ### ###

0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0.22 0 0
0.18
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0.16 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0
0.13
0.10
0.09
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0
0.08 0 0 0 0 0 0 0 0 0 0
0.06 0 0 0
0.04
0.03
0.02 0.03
0.02
0.094%
0.102%
0.102%
0.102%
0.102%
0.130%
0.157%
0.157%
0.157%
0.442%
0.483%
0.480%
0.480%
0.595%
0.603%
0.603%
0.603%
0.769%
0.779%
0.788%
1.508%
1.508%
1.715%
1.688%
1.663%
1.895%
1.896%
1.688%
1.693%
1.487%
1.487%
1.808%
1.658%
1.647%
1.621%
2.012%
1.752%
1.697%
1.894%
1.980%
1.987%
2.62% 3.22% 5.11% 8.28% 12.9% 21.72% 28.07% 34.81% 42.16% 51.97%
877,555.68 1,079,139 1,710,550 2,773,556.5 4,308,901 7,276,364.8 9,405,084.62 11,660,924.15 14,124,961.31 17,409,124.79
nt
DESIGN COORDINATE INCORPORATED
Engr. Arnold Balba Engr. Kim Ray Pineda

Construction Project Manager Construction Project Engineer
L E
2 0 10
May June July Aug Sept Oct Nov Dec
Remarks
3 4 5 1 2 3 4 1 2 3 4 1 2 3 4 5 1 2 3 4 1 2 3 4 5 1 2 3 4 1 2 3 4
0 0 0 0 0
### ### ### ### 100
0 0 0 0 0
0 0 0 0
100%
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###
0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0.96
0 0
0.95
90
0.92
90%
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0.90
### ### ### ### ### ### ### ### ### ### ### ### ### ###
0.86
0 0 0 0 0 0 0 0 0 0 0.85
80
0.83
### ###
80%
0.79
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0 0 0
0.75
0 0 0 0 0 70
0.71 70%
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0.68
0 0 0 0 0 0 0 0 0
0 0 0 0 0
0.64 60
60%
0 0.60
0 0 0 0 0 0 0 0 0
0 0
0 0 0 0 0
0.56
0.52
50
0.52 0 0 0 0 0 0 0 0 0 0
0 0 50%
0 0 0 0 0
0 0 0 0 0 0
0.48
0 0 0.44
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0
0 0 0 0 0 0 0 40
0 0 0 0 0 0
40%
0.40
0 0 0 0
0.37 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
3
30
30%
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 20
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 20%
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 10
### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### 0 0 0 10%
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### 0 0 0 0
0%
1.804%
1.820%
2.212%
2.257%
1.840%
1.886%
2.039%
1.917%
1.914%
1.933%
1.793%
1.763%
1.821%
1.988%
2.050%
2.081%
1.887%
1.871%
1.881%
1.816%
1.781%
1.731%
1.569%
1.399%
1.278%
1.200%
1.572%
1.025%
1.233%
0.303%
0.303%
0.300%
1.601%
51.97% 59.99% 67.55% 77.25% 84.71% 92.46% 97.49% 100.00%

17,409,124.79 20,096,458.40 22,628,244.41 25,879,241.46 28,376,797.89 30,975,525.53 32,660,257.09 33,500,000.00
Noted by: Owner

FILINVEST ALABANG INCORPORATED
Engr. Mike Constantino Engr. Marcelina Supsup

Project Coordinator Project Coordinator
`
100%
90%
80%
70%
60%
50%
40%
30%
20%
10%
0%

YEAR
MONTH May June July
WEEK 1 2 3 4 5 1 2 3 4 1 2 3 4
start finish
Bonds & Insurance 359,913.84 1.07% 0.07% 0 0 0 0 0
Shop Drawing ,submittals and As-built plan 27,216.06 0.08% 0.00% ### ### ### ### ### ### ### ### ###
Permits & Licenses
Temporary Facilities
640,212.41
45,360.10
1.91% 0.14% 100%
0 0 0 0
0 0 0 0
0.14% 0.03%
Power and Water Consumption 108,864.23 0.32% 0.00% ### ### ### ###
Site Management 740,276.78 2.21% 0.02% 0 0 0 0
Material Handling Lifting 68,040.15 0.20% 0.00% ### ### ###
Contractor Tax 187,407.77 0.56% 0.14% 0 0 0 0
Final Testing and Commissioning 136,080.29 0.41% 0.02%
Procurement of materials 42,256.62 0.13% 0.00% ### ### ### ### ### ### ### ###
2.1 Basement 1 ( Fire Pump / Parking area 3,625,333.58 10.82% (based on Equipment sch)
Fabrication of bracket, hanger & support 114,006.50 0.34% 0.01% 0 0 0 0 0
Installation of bracket, hanger & support
Piping system installation
228,013.00
1,824,103.99
0.68% 0.02%
90%
5.45% 0.27%
Valves & Accessories Installation 585,141.60 1.75% 0.08%
Leak testing 68,403.90 0.20% 0.01%
Partial Testing and commisioning 45,602.60 0.14% 0.01%
Piping installation 733,197.39 2.19% 0%
Valves & Accessories 368,831.56 1.10% 0%
Leak testing 27,494.90 0.08% 0%
80%
Piping System 920,190.55 2.75% 0%
Valves & Accessories 1,081,477.49 3.23% 0%
Leak testing 34,507.15 0.10% 0%
Fabrication of bracket, hanger & support 55,715.51 0.17% 0.01% 70% ### ### ###
Valves & Accessories installation 335,752.93 1.00% 0.05%
Leak testing 41,786.63 0.12% 0.01%
Fabrication of bracket, hanger & support 47,108.33 0.14% 0.02% 0 0 0
Installation of bracket, hanger & support 117,770.82 0.35% 0.02% 60%
Piping system installation 942,166.53 2.81% 0.31%
Leak testing 28,265.00 0.08% 0.01%
Pipe sleeve installation 11,494.07 0.03% 0.01% ### ### ### ###
Piping System 919,525.75 2.74% 0.25%
50%
Leak testing 34,482.22 0.10% 0.01%
Piping System 1,010,152.97 3.02% 0.23%
Leak testing 37,880.74 0.11% 0.02%
Partial testing and commisioning 25,253.82 0.08% 0.01% 40%
Piping System 1,076,046.98 3.21% 0.23%
Leak testing 40,351.76 0.12% 0.02%
Fabrication of bracket, hanger & support 58,734.20 0.18% 0.02% 30%
Piping System 1,174,683.96 3.51% 0.22%
Leak testing 44,050.65 0.13% 0.02%
4.6 Level 8 ( Podium) 1,849,803.55 5.52%
Piping System 1,084,170.48 3.24% 0.18%
Valves & Accessories 404,242.91 1.21% 0.06% 20%
Leak testing 43,366.82 0.13% 0.02%
Piping System 2,544,859.55 7.60% 0.25%
Leak testing 95,432.23 0.28% 0.01%
Partial testing and commisioning 63,621.49 0.19% 0.01% 10%
Piping System 2,544,859.55 7.60% 0.23%
Leak testing 95,432.23 0.28% 0.01%
GRAND TOTAL 33,500,000.00 100.00% ` 0
0%
0.00
0.072% 0.072%
0.072%
0.072%
0.072%
0.075%
0.331%
0.331%
0.344%
0.355%
0.092%
0.101%
0.101%
0.101%
MONTHLY PERCENTAGE TOTAL CUMMULATIVE 0.362% 1.7% 2.12%
Accomplisment
Cummulative
WEEKLY ACTUAL
Variance
Days Ahead/Delay
Accomplisment
Cummulative
MONTHLY ACTUAL
Variance
Days Ahead/Delay
Prepared by : Fire Protection Contractor Approved by: Project Management

Engr. Rey R. Villanueva Engr. Onofredo G. Sabangan

2009
Aug Sept Oct Nov Dec Jan Feb Mar Apr May
1 2 3 4 5 1 2 3 4 1 2 3 4 1 2 3 4 5 1 2 3 4 1 2 3 4 5 1 2 3 4 1 2 3 4 1 2 3 4 1 2
0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
### ### ### ### ### ### ### ### ###
### ### ### ###
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0
0 0
0
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.63
0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0.60
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0
0.58
0 0 0
0 0
0.55
###
0 0 0 0 0 0 0 0 0
0.52
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0.52
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0
0 0 0
0.49
### ### ### ### ### ###
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0.45
0 0 0 0 0 0
0 0 0 0 0 0
0 0
### ### ### ### ###

0 0 0 0 0 0 0 0 0 0.38
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0
0.33
### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0
00.30
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0
0.25
### ### ### ### ###
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0
0.19
0.17
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0
0.13
0.10
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0
0.05
0.04
0.03
0.02 0.02
0
0.094%
0.102%
0.102%
0.102%
0.102%
0.130%
0.157%
0.157%
0.157%
0.442%
0.483%
0.480%
0.480%
0.595%
0.603%
0.603%
0.603%
0.769%
0.779%
0.788%
1.508%
1.508%
1.715%
1.688%
1.663%
1.895%
1.896%
1.688%
1.693%
1.487%
1.487%
1.808%
1.658%
1.647%
1.621%
2.012%
1.752%
1.697%
1.894%
1.980%
1.987%
2.62% 3.22% 5.11% 8.28% 12.9% 21.72% 28.07% 34.81% 42.16% 51.97%
nt
DESIGN COORDINATE INCORPORATED
Engr. Arnold Balba Engr. Kim Ray Pineda

Construction Project Manager Construction Project Engineer
L E
2 0 10
May June July Aug Sept Oct Nov Dec
Remarks
3 4 5 1 2 3 4 1 2 3 4 1 2 3 4 5 1 2 3 4 1 2 3 4 5 1 2 3 4 1 2 3 4
0 0 0 0 0
### ### ### ### 100
0 0 0 0 0
0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ### ### ### 0.99 0.9
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.98
0 0
0.98
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### ### ### ### ### ###
0 0 0 0 0 0 0 0 0.96
0 0 0 0 0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### 0.95
90
0.92
0 0 0 0 0 0 0 0 0 0 0 0 0 0.90
0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
### ### ### ### ### ### ### ### ### ### ### ### ### ###
0.87
0.86
0 0 0 0 00.84
0 0 0 0 0
80
0.82
### ###
0.80
0.78
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0
0.75
0 0 0 0 0 0 0 0
0 0.73
0 0 0 0 70
0.71
0 0 0 0 0 0 0 0 0 0
0 0 0 0 00.68
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0.65 0 0 0 0 0
0.63 60
0.60
0 0 0 0 0 0 0 0 0 0
0.58 0 0
0 0 0 0 0
5
50
0 0 0 0 0 0 0 0 0 0
0 0
0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0
0 0 0 0 0 0 0 40
0 0 0 0 0 0
0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
30
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 20
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 10
### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### 0 0 0
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
### ### ### ### ### ### ### ### ### ###### ### ### ### ### ### 0 0 0 0
1.804%
1.820%
2.212%
2.257%
1.840%
1.886%
2.039%
1.917%
1.914%
1.933%
1.793%
1.763%
1.821%
1.988%
2.050%
2.081%
1.887%
1.871%
1.881%
1.816%
1.781%
1.731%
1.569%
1.399%
1.278%
1.200%
1.572%
1.025%
1.233%
0.303%
0.303%
0.300%
1.601%
51.97% 59.99% 67.55% 77.25% 84.71% 92.46% 97.49% 100.00%

Noted by: Owner

Porject Coordintor Project Head
`
99 0.99
LOXON PHILIPPINES,INC.
No. 3 Luis Street,
Brgy. San Miguel, Pasig City
Tel. No.: 640-2036 / 642-3260
Project :168 MALL AND RESIDENCES

Owner : YEELOOFA DEVELOPMENT CORPORATION
Location : SOLER ST. BINONDO MANILA
Subject : PROJECT SCHEDULE FIRE PROTECTION SYSTEM
Contractor : LOXON PHILIPPINES INC.

YEAR
MONTH July Aug
WEEK 1 2 3 4 1 2
start finish
1.0 PRELIMINARIES
a. Mobilization/Demobilization Jul-09 Sep-12 0 0 0
b. Preliminaries
c. Procurement of imported and local materials
2.0 BASEMENT AREA
2.1 Basement 3 ( Fire Pump / Parking area )
a. Pipe Sleeving 1-Aug-09 15-Nov-09 0 0
b. Fab./ Inst'n of Crossmain & Branchline 2-Nov-09 30-Dec-09
c. Fab./ Inst'n of Droppings & FHC 23-Dec-09 24-Jan-10
d. Fab./ Inst'n of Riser Wet and Dry 8-Feb-10 13-Mar-10
e. Pipe Integrity Test 8-Mar-10 27-Mar-10
f.Installation of valves and sprinkler heads 5-Jul-10 5-Aug-10
2.2 Basement 2 ( Parking Area )
a. Pipe Sleeving 6-Jul-09 27-Nov-09
b. Fab./ Inst'n of Crossmain & Branchline 16-Nov-09 16-Jan-10
c. Fab./ Inst'n of Droppings & FHC 11-Jan-10 6-Feb-10
e. Pipe Integrity Test 8-Mar-10 27-Mar-10
f.Installation of valves and sprinkler heads 22-Mar-10 17-Apr-10
2.3 Basement 1 ( Parking Area )
a. Pipe Sleeving 17-Aug-09 19-Dec-09
b. Fab./ Inst'n of Crossmain & Branchline 14-Dec-09 14-Jan-10
e. Pipe Integrity Test 22-Mar-10 17-Apr-10
f.Installation of valves and sprinkler heads 12-Apr-10 30-Apr-10
3.0 PODUIM AREA
3.1 Ground Floor Area
a. Pipe Sleeving 22-Oct-09 9-Jan-10
b. Fab./ Inst'n of Crossmain & Branchline 21-Dec-09 6-Feb-10
d. Fab./ Inst'n of Fire Department Conn. 22-Feb-10 13-Mar-10
e. Fab./ Inst'n of Riser Wet and Dry 8-Mar-10 24-Apr-10
f. Pipe Integrity Test 19-Apr-10 8-May-10
g. Inst'n of Valves and Sprikler Heads 3-May-10 22-May-10
3.2 Mezzanine
a. Pipe Sleeving 28-Dec-09 16-Jan-10
b. Fab./ Inst'n of Crossmain & Branchline 18-Jan-10 13-Feb-10
c. Fab./ Inst'n of Droppings & FHC 15-Feb-10 6-Mar-10
d. Fab./ Inst'n of Fire Department Conn. 8-Mar-10 27-Mar-10
e. Fab./ Inst'n of Riser Wet and Dry 5-Apr-10 17-Apr-10
f. Pipe Integrity Test 19-Apr-10 8-May-10
3.3 2nd Floor Area
a. Pipe Sleeving 31-Oct-09 23-Jan-10
b. Fab./ Inst'n of Crossmain & Branchline 11-Jan-10 27-Feb-10
c. Fab./ Inst'n of Droppings & FHC 22-Apr-10 30-Mar-10
d. Fab./ Inst'n of Fire Department Conn. 22-Mar-10 30-Mar-10
e. Fab./ Inst'n of Riser Wet and Dry 19-Apr-10 8-May-10
f. Pipe Integrity Test 3-May-10 29-May-10
3.4 3rd Floor Area
a. Pipe Sleeving 1-Nov-09 30-Jan-10
b. Fab./ Inst'n of Crossmain & Branchline 18-Jan-10 6-Mar-10
c. Fab./ Inst'n of Droppings & FHC 1-Mar-10 27-Mar-10
d. Fab./ Inst'n of Fire Department Conn. 22-Mar-10 30-Apr-10
f. Pipe Integrity Test 10-May-10 12-Jun-10
3.5 4th Floor Area
a. Pipe Sleeving 16-Nov-09 15-Feb-10
b. Fab./ Inst'n of Crossmain & Branchline 1-Feb-10 20-Mar-10
c. Fab./ Inst'n of Droppings & FHC 15-Mar-10 17-Apr-10
d. Fab./ Inst'n of Fire Department Conn. 12-Apr-10 15-May-10
e. Fab./ Inst'n of Riser Wet and Dry 10-May-10 29-May-10
f. Pipe Integrity Test 29-May-10 26-Jun-10
3.6 5th Floor Area
a. Pipe Sleeving 24-Nov-09 23-Feb-10
b. Fab./ Inst'n of Crossmain & Branchline 15-Feb-10 10-Apr-10
c. Fab./ Inst'n of Droppings & FHC 6-Apr-10 30-Apr-10
d. Fab./ Inst'n of Fire Department Conn. 26-Apr-10 29-May-10
f. Pipe Integrity Test 14-Jun-10 10-Jul-10
3.7 6th Floor Area
a. Pipe Sleeving 1-Dec-09 30 Feb 2010
b. Fab./ Inst'n of Crossmain & Branchline 27-Feb-10 17-Apr-10
c. Fab./ Inst'n of Droppings & FHC 12-Apr-10 8-May-10
d. Fab./ Inst'n of Fire Department Conn. 3-May-10 12-Jun-10
e. Fab./ Inst'n of Riser Wet and Dry 7-Jun-10 26-Jun-10
3.8 7th Floor Area
a. Pipe Sleeving 7-Feb-10 6-May-10
b. Fab./ Inst'n of Crossmain & Branchline 1-Mar-10 24-Apr-10
e. Fab./ Inst'n of Riser Wet and Dry 7-Jun-10 30-Jun-10
3.9 8th Floor Area
a. Pipe Sleeving 16-Feb-10 15-May-10
b. Fab./ Inst'n of Crossmain & Branchline 8-May-10 30-Jun-10
e. Fab./ Inst'n of Riser Wet and Dry 19-Jun-10 9-Jul-10
f. Pipe Integrity Test 1-Jul-10 30-Jul-10
4.0 INSTALLATION OF FIRE & JOCKEY PUMPS
1-Feb-10 15-May-10
5.0 FLUSHING & FINAL TESTING
1-Mar-10 30-Aug-10
6.0 RESIDENCE TOWER 1
a. Pipe Sleeving
b. Fab./ Inst'n of Crossmain & Branchline
c. Fab./ Inst'n of Droppings & FHC
d. Fab./ Inst'n of Fire Department Conn.
e. Fab./ Inst'n of Riser Wet and Dry
f. Pipe Integrity Test
7.0 RESIDENCE TOWER 2
a. Pipe Sleeving
b. Fab./ Inst'n of Crossmain & Branchline
c. Fab./ Inst'n of Droppings & FHC
d. Fab./ Inst'n of Fire Department Conn.
e. Fab./ Inst'n of Riser Wet and Dry
f. Pipe Integrity Test
TOTAL CONTRACT AMOUNT (BASEMENT & PODIUM)

OVERALL CONTRACT AMOUNT
Accomplisment
Cummulative
WEEKLY ACTUAL
Variance
Days Ahead/Delay
Accomplisment
Cummulative
MONTHLY ACTUAL
Variance
Days Ahead/Delay
Prepared by : Fire Protection Contractor

LOXON PHILIPPINES INC.
Engr. Rannie Estacio Engr. Onofredo G. Sabangan

2009 2010
Aug Sept Oct Nov Dec Jan Feb Mar Apr May June July
3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0
0 0 0 0 0
-
0 0 0 0
*
/ 0 0 0
/
0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0
0 0 0
Noted by: Owner
FIL
Engr. Mike Con

Porject Coo
0 20
July Aug Sept Oct Nov Dec Jan Feb Mar Apr May June
4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 5 1 2
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0
0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
r Noted by: Ow
ngr. Mike Constantino Engr. Marcelina Supsup

2011
June July Aug Sept Oct Nov Dec
3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Noted by: Owner

2012
Dec Jan Feb Mar Apr May June July Aug Sept
Remarks
4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 5 1 2 3 4
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Noted by: Owner

No. 3 Luis Street,
Tel. No.: 640-2036 / 642-3260


YEAR
MONTH July Aug
WEEK 1 2 3 4 1 2 3 4
start finish
1.0 PRELIMINARIES 8,928,232.94 17.51%
a. Mobilization 51,000.0 0.10% Jul-09 Sep-12 0 0 0 0 0
b. Preliminaries 7,209,532.9 14.14% Jul-09 Aug-10
c. Procurement of imported and local materials 1,667,700.0 3.27% Dec-09 Aug-10
2.0 BASEMENT AREA 7,239,462.69 14.20%
a. Pipe Sleeving 91,800.00 0.18% 1-Aug-09 15-Nov-09 0 0 0 0
b. Fab./ Inst'n of Crossmain & Branchline 860,109.23 1.69% 2-Nov-09 15-Jan-10
c. Fab./ Inst'n of Droppings & FHC 234,600.00 0.46% 23-Dec-09 24-Jan-10
d. Fab./ Inst'n of Riser Wet and Dry 275,400.00 0.54% 1-Jan-10 13-Mar-10
e. Pipe Integrity Test 229,500.00 0.45% 8-Mar-10 27-Mar-10
f.Installation of valves and sprinkler heads 724,200.00 1.42% 27-Mar-10 5-Aug-10
a. Pipe Sleeving 89,250.00 0.18% 6-Jul-09 27-Nov-09 0 0 0 0 0 0 0 0
c. Fab./ Inst'n of Droppings & FHC 234,600.00 0.46% 11-Jan-10 6-Feb-10
d. Fab./ Inst'n of Riser Wet and Dry 285,600.00 0.56% 8-Feb-10 13-Mar-10
f.Installation of valves and sprinkler heads 734,400.00 1.44% 22-Mar-10 17-Apr-10
a. Pipe Sleeving 88,740.00 0.17% 17-Aug-09 19-Dec-09 0 0
b. Fab./ Inst'n of Crossmain & Branchline 878,595.46 1.72% 14-Dec-09 14-Jan-10
e. Pipe Integrity Test 224,400.00 0.44% 22-Mar-10 17-Apr-10
f.Installation of valves and sprinkler heads 734,400.00 1.44% 12-Apr-10 30-Apr-10
3.0 PODUIM AREA 16,381,200.00 32.12%
3.1 Ground Floor Area 2,040,000.00 4.00%
a. Pipe Sleeving 91,800.00 0.18% 20-Oct-09 9-Jan-10
b. Fab./ Inst'n of Crossmain & Branchline 438,600.00 0.86% 1-Jan-10 30-Mar-10
c. Fab./ Inst'n of Droppings & FHC 234,600.00 0.46% 25-Feb-10 7-Apr-10
d. Fab./ Inst'n of Fire Department Conn. 306,000.00 0.60% 22-Feb-10 13-May-10
e. Fab./ Inst'n of Riser Wet and Dry 234,600.00 0.46% 8-Mar-10 2-Jun-10
f. Pipe Integrity Test 96,900.00 0.19% 4-Apr-10 8-Jun-10
g. Inst'n of Valves and Sprikler Heads 637,500.00 1.25% 3-Jun-10 1-Aug-10
3.2 Mezzanine 1,769,700.00 3.47%
b. Fab./ Inst'n of Crossmain & Branchline 433,500.00 0.85% 8-Jan-10 7-Apr-10
c. Fab./ Inst'n of Droppings & FHC 51,000.00 0.10% 2-Mar-10 27-Apr-10
d. Fab./ Inst'n of Fire Department Conn. 51,000.00 0.10% 12-Mar-10 20-May-10
e. Fab./ Inst'n of Riser Wet and Dry 96,900.00 0.19% 15-Mar-10 17-May-10
3.3 2nd Floor Area 1,836,000.00 3.60%
a. Pipe Sleeving 91,800.00 0.18% 1-Nov-09 23-Jan-10
c. Fab./ Inst'n of Droppings & FHC 255,000.00 0.50% 12-Mar-10 1-May-10
d. Fab./ Inst'n of Riser Wet and Dry 234,600.00 0.46% 22-Mar-10 8-May-10
e. Pipe Integrity Test 127,500.00 0.25% 19-Apr-10 22-Jun-10
f. Inst'n of Valves and Sprikler Heads 688,500.00 1.35% 10-Jun-10 10-Aug-10
3.4 3rd Floor Area 1,836,000.00 3.60%
3.5 4th Floor Area 1,764,600.00 3.46%
a. Pipe Sleeving 91,800.00 0.18% 16-Nov-09 15-Feb-10
d. Fab./ Inst'n of Riser Wet and Dry 234,600.00 0.46% 25-Apr-10 20-May-10
e. Pipe Integrity Test 127,500.00 0.25% 2-May-10 29-Jun-10
f. Inst'n of Valves and Sprikler Heads 637,500.00 1.25% 1-Jul-10 1-Sep-10
3.6 5th Floor Area 1,785,000.00 3.50%
b. Fab./ Inst'n of Crossmain & Branchline 438,600.00 0.86% 15-Feb-10 10-Aug-10
c. Fab./ Inst'n of Droppings & FHC 255,000.00 0.50% 5-Jul-10 15-Sep-10
d. Fab./ Inst'n of Riser Wet and Dry 234,600.00 0.46% 16-Jun-10 10-Sep-10
e. Pipe Integrity Test 127,500.00 0.25% 2-Sep-10 19-Sep-10
f. Inst'n of Valves and Sprikler Heads 637,500.00 1.25% 2-Sep-10 30-Sep-10
3.7 6th Floor Area 1,779,900.00 3.49%
a. Pipe Sleeving 91,800.00 0.18% 1-Dec-09 28-Feb-10
b. Fab./ Inst'n of Crossmain & Branchline 433,500.00 0.85% 16-Mar-10 10-Sep-10
c. Fab./ Inst'n of Droppings & FHC 255,000.00 0.50% 15-Sep-10 15-Oct-10
d. Fab./ Inst'n of Riser Wet and Dry 234,600.00 0.46% 16-Jun-10 26-Oct-10
e. Pipe Integrity Test 127,500.00 0.25% 2-Oct-10 30-Oct-10
f. Inst'n of Valves and Sprikler Heads 637,500.00 1.25% 20-Oct-10 15-Nov-10
3.8 7th Floor Area 1,785,000.00 3.50%
a. Pipe Sleeving 91,800.00 0.18% 7-Feb-10 6-May-10
b. Fab./ Inst'n of Crossmain & Branchline 438,600.00 0.86% 16-Apr-10 10-Oct-10
c. Fab./ Inst'n of Droppings & FHC 255,000.00 0.50% 15-Oct-10 15-Nov-10
d. Fab./ Inst'n of Riser Wet and Dry 234,600.00 0.46% 1-Nov-10 26-Nov-10
e. Pipe Integrity Test 127,500.00 0.25% 2-Nov-10 1-Dec-10
f. Inst'n of Valves and Sprikler Heads 637,500.00 1.25% 1-Nov-10 8-Dec-10
3.9 8th Floor Area 1,785,000.00 3.50%
b. Fab./ Inst'n of Crossmain & Branchline 438,600.00 0.86% 16-Apr-10 10-Nov-10
c. Fab./ Inst'n of Droppings & FHC 255,000.00 0.50% 15-Nov-10 15-Dec-10
d. Fab./ Inst'n of Riser Wet and Dry 234,600.00 0.46% 1-Dec-10 26-Dec-10
e. Pipe Integrity Test 127,500.00 0.25% 2-Dec-10 29-Dec-10
f. Inst'n of Valves and Sprikler Heads 637,500.00 1.25% 20-Dec-10 1-Jan-11
4.0 INSTALLATION OF FIRE & JOCKEY PUMPS 382,500.00 0.75%
1-Feb-10 1-Dec-11
5.0 FLUSHING & FINAL TESTING 255,000.00 0.50%
1-Mar-10 30-Dec-10
6.0 RESIDENCE TOWER 1 7,828,500.00 15.35%
a. Pipe Sleeving 816,000.00 1.60% 28-May-10 5-Feb-11
b. Fab./ Inst'n of Crossmain & Branchline 3,060,000.00 6.00% 15-Dec-10 1-Sep-11
d. Fab./ Inst'n of Riser Wet and Dry 1,275,000.00 2.50% 2-Dec-10 16-Jun-11
e. Pipe Integrity Test 1,020,000.00 2.00% 16-Dec-10 17-Oct-11
f. Inst'n of Valves and Sprikler Heads
RESIDENCE TOWER 2
1,020,000.00
7,873,890.00
2.00%
15.44%
15-Dec-10 10-Sep-12
0.20
7.0
a. Pipe Sleeving 816,000.00 1.60% 10-Jun-10 14-Feb-11
d. Fab./ Inst'n of Riser Wet and Dry 1,320,900.00 2.59% 2-Sep-10 16-Jun-11
f. Inst'n of Valves and Sprikler Heads 1,020,000.00 2.00% 15-Dec-10 25-Sep-12
8.0 MACHINE ROOM 933,300.00 1.83%
b. Fab./ Inst'n of Crossmain & Branchline 132,600.00 0.26% 15-Dec-10 1-Sep-11
d. Fab./ Inst'n of Riser Wet and Dry 132,600.00 0.26% 2-Sep-10 16-Jun-11
e. Pipe Integrity Test 408,000.00 0.80% 16-Dec-10 17-Oct-11
f. Inst'n of Valves and Sprikler Heads 51,000.00 18-Oct-11
0.10%
0.10
15-Dec-10
Testing and commissioning 1,020,000.00 2.00%

Final Turn Over 132,600.00 0.26%
Demobilization 25,314.37 0.05%
TOTAL AMOUNT (PRELIMINARIES) 8,928,232.94 17.51%
TOTAL CONTRACT AMOUNT (BASEMENT & PODIUM) 24,258,162.69 47.57%
TOTAL CONTRACT AMOUNT (TOWER 1 & 2) 17,813,604.37 34.93%
OVERALL CONTRACT AMOUNT 51,000,000.00 100.00%

0.00
0.280%
0.280%
0.280%
0.280%
0.320%
0.380%
0.410%
0.410%
MONTHLY PERCENTAGE TOTAL CUMMULATIVE 1.12% 2.64%
Accomplisment
Cummulative
WEEKLY ACTUAL
Variance
Days Ahead/Delay
Accomplisment
Cummulative 1.12% 2.64%

MONTHLY ACTUAL
Variance
Days Ahead/Delay
Prepared by :
2009 2010
Sept Oct Nov Dec Jan Feb Mar Apr May June July Aug
1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0
0 0 0 0 0 0 0 0 0
-
0 0 0 0
*
/ 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
/
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0
0 0 0 0 0 0
0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0
0 0 0
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.40
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.30
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0.590%
0.590%
0.650%
0.650%
0.780%
0.890%
0.900%
1.040%
0.500%
0.500%
0.500%
1.210%
1.250%
1.160%
1.140%
1.290%
1.250%
1.420%
1.340%
1.000%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
5.12% 8.73% 11.44% 16.3% 21.29% 23.29% 25.29% 27.29% 29.29% 31.29% 33.29% 35.29%
5.12% 8.73% 11.44% 16.28% 21.29% 23.29% 25.29% 27.29% 29.29% 31.29% 33.29% 35.29%
2011
4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0
0
0.60
0 0 0.50
0 0
0 0 0
0 0 0
0 0 0 0
0 0 0
0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0
0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0
0 0 0 0
0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
35.29% 37.29% 39.29% 41.29% 43.29% 45.29% 47.29% 49.29% 51.29% 53.29% 55.29% 57.29%
35.29% 37.29% 39.29% 41.29% 43.29% 45.29% 47.29% 49.29% 51.29% 53.29% 55.29% 57.29%
Aug Sept Oct Nov Dec
1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.90
0.80
0.70
60
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.450%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
59.29% 61.29% 63.24% 65.24% 67.19%
59.29% 61.29% 63.24% 65.24% 67.19%

2012
Remarks
4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
1.00
0.90
0.80
0.70
67.19%
67.19%
0
0
0.450%
0
0
0.450%
0
0
0.450%
0
0
0.450%
69.04%
69.04%
0
0
0.500%
0
0
0.500%
0
0
0.500%
0
0
0.500%
71.04%
71.04%
0
0
0.500%
0
0
0.500%
0
0
1.000%
0
0
1.000%
74.54%
74.54%
0
0
1.000%
0
0
1.000%
0
0
1.000%
0
0
1.000%
78.54%
78.54%
0
0
1.000%
0
0
1.000%
0
0
1.000%
0
0
1.000%
82.54%
82.54%
0
0
1.000%
0
0
1.000%
0
0
1.000%
0
0
1.000%
86.54%
86.54%
0
0
1.000%
0
0
1.000%
0
0
1.000%
0
0
1.000%
90.54%
90.54%
0
0
1.000% 0
0
1.060%
0
0
1.200%
0
0
1.200%
95.20%
95.20%
0
0
1.200%
0
0
1.200%
0
0
1.200%
0
0
1.200%
100.00%
100.00%
0
1.200%
No. 3 Luis Street,
Tel. No.: 640-2036 / 642-3260


YEAR
MONTH July Aug
WEEK 1 2 3 4 1 2 3 4
start finish
1.0 PRELIMINARIES 8,928,232.94 17.51%
a. Mobilization 100% 51,000.0 0.10% Jul-09 Aug-12 0 0 0 0 0 0 0 0
b. Preliminaries 7,209,532.9 14.14% Jul-09 Aug-10
c. Procurement of imported and local materials 1,667,700.0 3.27% Dec-09 Aug-10
2.0 BASEMENT AREA 7,239,462.69 14.20%
a. Pipe Sleeving 91,800.00 0.18% 7-Nov-09 30-Dec-09
c. Fab./ Inst'n of Droppings & FHC 234,600.00 0.46% 23-Dec-09 24-Jan-10
d. Fab./ Inst'n of Riser Wet and Dry 275,400.00 0.54% 1-Jan-10 13-Mar-10
f.Installation of valves and sprinkler heads 724,200.00 1.42% 27-Mar-10 5-Aug-10
a. Pipe Sleeving 89,250.00 0.18% 30-Oct-09 27-Dec-09
f.Installation of valves and sprinkler heads 734,400.00 1.44% 22-Mar-10 17-Apr-10
a. Pipe Sleeving 88,740.00 0.17% 15-Oct-09 14-Dec-09
b. Fab./ Inst'n of Crossmain & Branchline 878,595.46 1.72% 14-Dec-09 14-Jan-10
e. Pipe Integrity Test 224,400.00 0.44% 22-Mar-10 17-Apr-10
f.Installation of valves and sprinkler heads 734,400.00 1.44% 12-Apr-10 30-Apr-10
3.0 PODUIM AREA 16,381,200.00 32.12%
3.1 Ground Floor Area 2,040,000.00 4.00%
c. Fab./ Inst'n of Droppings & FHC 234,600.00 0.46% 25-Feb-10 7-Apr-10
d. Fab./ Inst'n of Fire Department Conn. 306,000.00 0.60% 22-Feb-10 13-May-10
e. Fab./ Inst'n of Riser Wet and Dry 234,600.00 0.46% 8-Mar-10 2-Jun-10
3.2 Mezzanine 1,769,700.00 3.47%
d. Fab./ Inst'n of Fire Department Conn. 51,000.00 0.10% 12-Mar-10 20-May-10
e. Fab./ Inst'n of Riser Wet and Dry 96,900.00 0.19% 15-Mar-10 17-May-10
3.3 2nd Floor Area 1,836,000.00 3.60%
c. Fab./ Inst'n of Droppings & FHC 255,000.00 0.50% 12-Mar-10 1-May-10
3.4 3rd Floor Area 1,836,000.00 3.60%
3.5 4th Floor Area 1,764,600.00 3.46%
d. Fab./ Inst'n of Riser Wet and Dry 234,600.00 0.46% 25-Apr-10 20-May-10
e. Pipe Integrity Test 127,500.00 0.25% 2-May-10 29-Jun-10
f. Inst'n of Valves and Sprikler Heads 637,500.00 1.25% 1-Jul-10 1-Sep-10
3.6 5th Floor Area 1,785,000.00 3.50%
b. Fab./ Inst'n of Crossmain & Branchline 438,600.00 0.86% 15-Feb-10 10-Aug-10
c. Fab./ Inst'n of Droppings & FHC 255,000.00 0.50% 5-Jul-10 15-Sep-10
d. Fab./ Inst'n of Riser Wet and Dry 234,600.00 0.46% 16-Jun-10 10-Sep-10
e. Pipe Integrity Test 127,500.00 0.25% 2-Sep-10 19-Sep-10
f. Inst'n of Valves and Sprikler Heads 637,500.00 1.25% 2-Sep-10 30-Sep-10
3.7 6th Floor Area 1,779,900.00 3.49%
a. Pipe Sleeving 91,800.00 0.18% 1-Dec-09 28-Feb-10
b. Fab./ Inst'n of Crossmain & Branchline 433,500.00 0.85% 16-Mar-10 10-Sep-10
d. Fab./ Inst'n of Riser Wet and Dry 234,600.00 0.46% 16-Jun-10 26-Oct-10
e. Pipe Integrity Test 127,500.00 0.25% 2-Oct-10 30-Oct-10
f. Inst'n of Valves and Sprikler Heads 637,500.00 1.25% 20-Oct-10 15-Nov-10
3.8 7th Floor Area 1,785,000.00 3.50%
b. Fab./ Inst'n of Crossmain & Branchline 438,600.00 0.86% 16-Apr-10 10-Oct-10
c. Fab./ Inst'n of Droppings & FHC 255,000.00 0.50% 15-Oct-10 15-Nov-10
d. Fab./ Inst'n of Riser Wet and Dry 234,600.00 0.46% 1-Nov-10 26-Nov-10
e. Pipe Integrity Test 127,500.00 0.25% 2-Nov-10 1-Dec-10
f. Inst'n of Valves and Sprikler Heads 637,500.00 1.25% 1-Nov-10 8-Dec-10
3.9 8th Floor Area 1,785,000.00 3.50%
b. Fab./ Inst'n of Crossmain & Branchline 438,600.00 0.86% 16-Apr-10 10-Nov-10
c. Fab./ Inst'n of Droppings & FHC 255,000.00 0.50% 15-Nov-10 15-Dec-10
d. Fab./ Inst'n of Riser Wet and Dry 234,600.00 0.46% 1-Dec-10 26-Dec-10
e. Pipe Integrity Test 127,500.00 0.25% 2-Dec-10 29-Dec-10
f. Inst'n of Valves and Sprikler Heads 637,500.00 1.25% 20-Dec-10 1-Jan-11
4.0 INSTALLATION OF FIRE & JOCKEY PUMPS 382,500.00 0.75%
1-Feb-10 1-Dec-11
5.0 FLUSHING & FINAL TESTING 255,000.00 0.50%
1-Mar-10 30-Dec-10
6.0 RESIDENCE TOWER 1 7,828,500.00 15.35%
a. Pipe Sleeving 816,000.00 1.60% 28-May-10 5-Feb-11
d. Fab./ Inst'n of Riser Wet and Dry 1,275,000.00 2.50% 2-Dec-10 16-Jun-11
f. Inst'n of Valves and Sprikler Heads 1,020,000.00 2.00% 15-Dec-10 30-Aug-12
7.0 RESIDENCE TOWER 2 7,873,890.00 15.44%
d. Fab./ Inst'n of Riser Wet and Dry 1,320,900.00 2.59% 2-Sep-10 16-Jun-11
f. Inst'n of Valves and Sprikler Heads 1,020,000.00 2.00% 15-Dec-10 30-Aug-12
8.0 MACHINE ROOM 933,300.00 1.83%
b. Fab./ Inst'n of Crossmain & Branchline 132,600.00 0.26% 15-Dec-10 1-Sep-11
d. Fab./ Inst'n of Riser Wet and Dry 132,600.00 0.26% 2-Sep-10 16-Jun-11
e. Pipe Integrity Test 408,000.00 0.80% 16-Dec-10 17-Oct-11
f. Inst'n of Valves and Sprikler Heads 51,000.00 0.10% 15-Dec-10 18-Oct-11
Testing and commissioning 1,020,000.00 2.00% 01-Sep-12 14-Sep-12

Final Turn Over 132,600.00 21-Sep-12
Demobilization 0% 25,314.37
0.26%
0.05%
13-Sep-12
14-Sep-12 30-Sep-12
TOTAL AMOUNT (PRELIMINARIES) 8,928,232.94 17.51%
TOTAL CONTRACT AMOUNT (BASEMENT & PODIUM) 24,258,162.69 47.57%
TOTAL CONTRACT AMOUNT (TOWER 1 & 2) 17,813,604.37 34.93%
OVERALL CONTRACT AMOUNT 51,000,000.00 100.00%

0.052%
0.050%
0.050%
0.050%
0.050%
0.050%
0.050%
0.050%
MONTHLY PERCENTAGE TOTAL CUMMULATIVE 0.20% 0.40%
Actual Accomplisment
Cummulative Accomplishment 0.20% 0.40%

MONTHLY ACTUAL
Variance
Days Ahead/Delay
Prepared by :
Noted by :
P
2009 2010
Sept Oct Nov Dec Jan Feb Mar Apr May June July Aug
1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0
0 0 0 0 0 0 0 0 0
-
0 0 0 0
*
/ 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
/
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0
0 0 0 0 0 0
0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0
0 0 0
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0.050%
0.050%
0.050%
0.050%
0.050%
0.050%
0.050%
0.050%
0.070%
0.052%
0.100%
0.100%
0.050%
0.100%
0.100%
1.270%
0.050%
0.050%
0.050%
0.050%
0.500%
0.580%
0.600%
0.600%
0.610%
1.000%
1.000%
1.000%
0.500%
0.500%
0.710%
1.000%
1.100%
1.100%
1.330%
1.305%
1.000%
1.000%
1.510%
1.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.60% 0.80% 1.12% 2.6% 2.84% 5.12% 8.73% 11.44% 16.28% 21.29% 23.29% 25.29%
0.60% 0.80% 1.12% 2.64% 2.84% 5.12% 8.73% 11.44% 16.28% 21.29% 23.29% 25.29%
2011
4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0
0
0 0
0 0
0 0 0
0 0 0
0 0 0 0
0 0 0
0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0
0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0
0 0 0 0
0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
25.29% 27.29% 29.29% 31.29% 33.29% 35.29% 37.29% 39.29% 41.29% 43.29% 45.29% 47.29%
25.29% 27.29% 29.29% 31.29% 33.29% 35.29% 37.29% 39.29% 41.29% 43.29% 45.29% 47.29%
Aug Sept Oct Nov Dec
1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.500%
0.450%
0.500%
0.500%
1.000%
1.000%
1.000%
1.000%
1.000%
1.000%
1.000%
1.000%
49.29% 51.29% 53.74% 57.74% 61.74%
49.29% 51.29% 53.74% 57.74% 61.74%

2012
Remarks
4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4 1 2 3 4
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
61.74%
61.74%
0
0
1.000%
0
0
1.000%
0
0
1.000%
0
0
1.000%
65.74%
65.74%
0
0
1.000%
0
0
1.000%
0
0
1.000%
0
0
1.000%
69.74%
69.74%
0
0
1.000%
0
0
1.000%
0
0
1.000%
0
0
1.000%
73.74%
73.74%
0
0
1.000%
0
0
1.000%
0
0
1.000%
0
0
1.000%
77.74%
77.74%
0
0
1.000%
0
0
1.000%
0
0
1.000%
0
0
1.000%
81.74%
81.74%
0
0
1.000%
0
0
1.000%
0
0
1.000%
0
0
1.000%
85.74%
85.74%
0
0
1.000%
0
0
1.200%
0
0
1.200%
0
0
1.200%
90.54%
90.54%
0
0
1.200% 0
0
1.060%
0
0
1.200%
0
0
1.200%
95.20%
95.20%
0
0
1.200%
0
1.200%
0
0
1.200% 0
0
1.200%
0
100.00%
100.00%
0
1.200%
Compatibility Report for Entratr revised cons sch as of Oct 26, 2009.xls
Run on 9/14/2010 21:03
The following features in this workbook are not supported by earlier versions of
Excel. These features may be lost or degraded when you save this workbook in
an earlier file format.
Significant loss of functionality # of occurrences
Some formatting on charts in this workbook is not supported in earlier versions 1

of Excel and will not be displayed.
'LOXON FIREPRO'!A4:FL506

Update Loxon

Hochgeladen von

Dokumentinformationen

Originalbeschreibung:

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

Update Loxon

Hochgeladen von

Copyright:

Verfügbare Formate

Project :THE ENTRATA TOWER

Owner : Filinvest Corporate City

Fire Protection System

Item No. Description Total Cost % wt.

Fire Protection System P R O J E C T

WEEKLY PERCENTAGE TOTAL CUMMULATIVE

Engr. Rey R. Villanueva

### ### ### ###

### ### ### ###

### 56.65% 1.194%

Fire Protection System

1.0 PRELIMINARIES 2,400,988.32 7.17%

WEEKLY PERCENTAGE ACCOMPLISHMENT

WEEKLY PERCENTAGE TOTAL CUMMULATIVE

MONTHLY PERCENTAGE TOTAL CUMMULATIVE

MONTHLY CASH FLOW

Engr. Rey R. Villanueva

0.01% ### ### ### ### ###

0.01% ### ### ### ### ###

0.01% ### ### ### ### ### ###

0.01% ### ### ###

### ### ### ### ### ### ###

### ### ### ### ###

14.80% 12.88% 1.754%

Engr Arnold Balba

Design Coordinates Inc.

### ### ###

### ### ###

SUBTOTAL II (FIRE PROTECTION SYSTEM)

TOTAL BID AMOUNT

Consumables Material included 5,095,643.87 1,091,923.69

Fire Protection System

WEEKLY PERCENTAGE ACCOMPLISHMENT

WEEKLY PERCENTAGE TOTAL CUMMULATIVE

MONTHLY PERCENTAGE TOTAL CUMMULATIVE 0.362% 1.7% 2.12%

MONTHLY CASH FLOW 121,105.28 577,056.1 709,273.7

Engr. Rey R. Villanueva Engr. Onofredo G. Sabangan

### ### ### ### ### ###

### ### ### ### ###

### ### ### ### ###

Engr. Arnold Balba Engr. Kim Ray Pineda

51.97% 59.99% 67.55% 77.25% 84.71% 92.46% 97.49% 100.00%

Noted by: Owner

Engr. Mike Constantino Engr. Marcelina Supsup

Fire Protection System

WEEKLY PERCENTAGE ACCOMPLISHMENT

WEEKLY PERCENTAGE TOTAL CUMMULATIVE

MONTHLY PERCENTAGE TOTAL CUMMULATIVE 0.362% 1.7% 2.12%

Prepared by : Fire Protection Contractor Approved by: Project Management

Engr. Rey R. Villanueva Engr. Onofredo G. Sabangan

### ### ### ### ###

Engr. Arnold Balba Engr. Kim Ray Pineda

51.97% 59.99% 67.55% 77.25% 84.71% 92.46% 97.49% 100.00%

Engr. Mike Constantino Engr. Marcelina Supsup

Project :168 MALL AND RESIDENCES

Fire Protection System

TOTAL CONTRACT AMOUNT (BASEMENT & PODIUM)

WEEKLY PERCENTAGE ACCOMPLISHMENT

WEEKLY PERCENTAGE TOTAL CUMMULATIVE

MONTHLY PERCENTAGE TOTAL CUMMULATIVE

Prepared by : Fire Protection Contractor

Engr. Rannie Estacio Engr. Onofredo G. Sabangan

Engr. Mike Con