Professional Documents
Culture Documents
CONSTRUCTION
PROJECT BLK LOT
70
61
1
1 OAK HILL 11 39 Complete 79%
Admin 88% Doors, Elec Fix and Wiring November 30, 2018
Admin 100% Completed
Admin 88% Doors, Elec Fix and Wiring November 30, 2018 Doors, Electrical Wiring, Elec
N. Bergantin 77% CR TILING November 30, 2018
N. Bergantin 58% Adhesive Application November 30, 2018
Admin 100% Completed
Admin 77% CR TILING November 30, 2018
Admin 77% CR TILING November 30, 2018
N. Bergantin 25% PB Laying November 30, 2018
L. Tingson 98% Electrical Fix and Wiring November 30, 2018
Admin 19% PB Laying November 30, 2018
Admin 19% PB Laying November 30, 2018
Admin 35% PB Laying November 30, 2018
Admin 14% PB Laying November 30, 2018
Admin 88% Doors, Elec Fix and Wiring November 30, 2018
Admin 100% Completed
15% PB Laying November 30, 2018
Admin 70% For Painting November 30, 2018
Admin 70% For Painting November 30, 2018
Admin 70% For Painting November 30, 2018
Turnover to Buyer
Turnover to Buyer
CBS - CONSTRUCTION UNDERTAKING
Status as of 13 August 2018
CONSTRUCTIO
STATUS
BANK PROJECT BLK LOT
30 DUE ALREADY
9 Sep-18
1 Oct-18
9,006,590.00
6,373,481.50
2,472,458.50
0% 630,000.00 0%
0% 630,000.00 0%
0% 230,000.00 L. Tingson 16% PB Laying
160,650.00
CBS 30 Units 78
MPI 50 Units 87
MPI Feb-17 #REF!
MPI Mar-17 #REF!
MPI Apr-17 #REF!
MPI May-17 6
#REF!
Priority Units
For Take-Out - First Priority
1 BAY HILL 15 26 MPI Jan-17
2 BAY HILL 15 3 MPI Apr-17
3 BAY HILL 6 6 MPI Oct-16
4 BAY HILL 22 6 MPI May-17
5 BAY HILL 20 6 MPI Feb-17
6 BAY HILL 19 4 MPI Feb-17
7 BAY HILL 8 5 MPI Nov-16
8 BAY HILL 21 6 MPI May-17
9 BAY HILL 5 55 MPI May-17
10 BAY HILL 5 56 MPI May-17
11 BAY HILL 21 5
12 BAY HILL 2 21
13 BAY HILL 19 2 MPI Oct-16
14 BAY HILL 19 7 CBS - CL2 Jun-17
15 BAY HILL 21 1
16 BAY HILL 21 2 MPI Mar-17
17 BAY HILL 21 3 MPI Apr-17
18 BAY HILL 2 15 MPI May-17
19 BAY HILL 19 5 MPI Mar-17
20 BAY HILL 12 3 MPI
21 BAY HILL 17 6
22 BAY HILL 10 2
23 BAY HILL 9 6
24 BAY HILL 15 25 MPI Feb-17
25 BAY HILL 19 3 MPI Apr-17
26 BAY HILL 18 7 MPI May-17
27 BAY HILL 15 19 CBS - CL2 Jun-17
28 BAY HILL 2 16 MPI Apr-17
29 BAY HILL 6 36 MPI Sep-12
Second Priority
BH-B15L26 1 BAY HILL 15 1 MPI Oct-16
BH-B15L25 2 BAY HILL 2 14 MPI May-17
BH-B15L3 3 BAY HILL 2 18 MPI May-17
BH-B15L1 4 BAY HILL 21 4 MPI Apr-17
BH-B6L6 5 BAY HILL 11 2
BH-B22L6 6 BAY HILL 21 7 MPI Feb-17
BH-B20L6 7 BAY HILL 2 20 MPI Apr-17
BH-B19L3 8 BAY HILL 20 5 MPI May-17
BH-B19L4 9 BAY HILL 2 22 MPI May-17
Summary on Take-Out
Complete 4
Almost Complete 1
On-Going 24
No NTP -
Total 29
Summary on Take-Out
Complete 3
Almost Complete 2
On-Going 4
No NTP -
Total 9
CONTRACTOR STATUS COST TO COMPLETE
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
For Punchlist
Occupied
Occupied
For Move-in
Lot Only
Lot Only
Lot Only
Lot Only
Rooing
Electrical Wiring, Load Side - Upon Move-In
Lot Only
Painting
Purlins , Roofing
Painting Retouch, Electrical and Plumbing
CR Tiles, Doors and Lockset
Roof Beam Forms
Ceiling Eaves and Painting
Adhesive Application
Roofing
Roofing
Adhesive Application
Tiling, Doors
2nd Flr Slab Forms
Purlins
Adhesive Application
Adhesive Application
PB Laying Parapet
Roofing
Roofing
Lockset
Repainting
PB Laying Parapet
Stairs
Completed
Adhesive Application
Electrical Wiring, Load Side - Upon Move-In
Electrical Wiring, Load Side - Upon Move-In
Completed
Completed
Floor Topping
Cost to Complete Total
Labor Materials
34,240.03
31,523.11
30,578.63
55,355.25
42,784.25
62,415.00
80,225.00
80,225.00
7,834.20
58,307.53
65,835.00
65,784.50
58,764.81
85,500.00
34,240.03
47,880.00
65,387.25
58,764.81
3,474.37
OAK HILL
LOANS
PROJECT BLOCK LOT
BANK DUE DATE
272
Priority Units
Summary
Complete 57
Almost Complete 45
On-Going 36
No NTP -
Total 138
COST TO COMPLETE
CONTRACTOR STATUS
LABOR MATERIALS TOTAL
M. Defante Completed - - -
R. Belando Completed - - -
N. Paraan Completed - -
N. Paraan Completed - - -
R. Belando Completed - - -
R. Belando Completed - - -
R. Belando Completed - - -
N. Paraan Completed - - -
R. Belando Completed - - -
B. Milano Completed - - -
A. Zabala Completed - - -
R. Belando Completed - - -
R. Belando Completed - - -
N. Paraan Completed - - -
N. Paraan Completed - - -
R. Belando Completed - - -
T. Engracial Completed - - -
R. Belando Completed - - -
N. Paraan Completed - - -
N. Paraan Completed - - -
Completed -
L. Polvenar Completed - - -
Completed - - -
Completed -
L. Domus Completed - - -
N. Paraan Completed - - -
N. Paraan Completed - - -
Completed - -
Completed - - -
Completed - - -
Completed - - -
Completed - - -
Completed - - -
Completed - - -
Completed - - -
R. Belando Completed - - -
R. Belando Completed - - -
Completed -
Completed -
Completed -
Completed -
Completed -
Completed -
Completed -
Completed -
Completed -
Completed -
Completed -
Completed -
Completed -
Completed -
Completed -
Completed -
Completed -
Completed -
Completed -
Completed -
Completed -
R. Belando Completed 8,384.06 4,392.73 12,776.79
R. Belando Completed 6,939.18 4,392.73 11,331.91
R. Belando Completed 6,712.96 4,392.73 11,105.69
T. Engracial Completed 4,950.99 4,350.61 9,301.60
R. Belando Completed 6,074.02 4,570.02 10,644.04
R. Valdez Completed 8,014.98 4,122.42
N. Paraan Completed 3,968.69 7,469.74 11,438.43
N. Paraan Completed 3,968.69 7,252.14 11,220.83
N. Paraan Almost Complete 4,958.95 7,252.14 12,211.09
Completed 9,076.90 8,718.12 17,795.02
M. Defante Completed 5,613.43 5,083.63 10,697.06
M. Defante Almost Complete 6,625.93 5,083.63 11,709.56
M. Defante Almost Complete 6,625.93 5,083.63 11,709.56
B. Milano Completed 5,117.41 4,997.42 10,114.83
B. Milano Completed 6,847.87 4,997.42 11,845.29
N. Paraan Completed 3,968.69 7,631.34 11,600.03
N. Paraan Completed 4,832.26 4,312.02 9,144.28
R. Belando Completed 5,751.36 4,570.02 10,321.38
N. Paraan Completed 6,056.35 4,742.22 10,798.57
R. Tante Completed 4,658.08 3,659.82 8,317.90
Completed 5,109.20 4,959.92 10,069.12
Completed 5,109.20 4,959.92 10,069.12
Completed 5,109.20 4,959.92 10,069.12
Almost Complete 6,439.15 2,960.22 9,399.37
Almost Complete 7,122.47 5,968.12 13,090.59
M. Defante Completed 6,690.52 5,083.63 11,774.15
R. Belando Almost Complete 6,003.34 4,363.02 10,366.36
R. Valdez Completed 6,690.52 7,326.82 14,017.34
E. Lopez Completed 9,852.59 4,742.22 14,594.81
N. Paraan Almost Complete 8,865.07 37,308.86 46,173.93
Completed -
Completed -
Almost Complete -
Completed -
Completed -
Completed -
Almost Complete -
Almost Complete -
Almost Complete -
Completed -
Completed -
Completed -
N. Paraan Completed 17,908.51 60,905.25 78,813.76
N. Paraan Completed 16,822.02 56,402.25 73,224.27
N. Paraan Completed 32,896.68 99,204.45 132,101.13
N. Paraan Completed 44,712.75 111,276.95 155,989.70
N. Paraan On-Going 35,209.51 53,800.99 89,010.50
N. Paraan On-Going 48,286.40 88,812.99 137,099.39
N. Paraan On-Going 58,601.40 91,608.99 150,210.39
B. Milano Completed 6,416.03 1,110.37 7,526.40
R. Tante Completed 17,839.86 50,958.86 68,798.72
N. Paraan Completed 7,337.12 2,380.03 9,717.15
N. Paraan Completed 10,560.58 33,014.86 43,575.44
N. Paraan Completed 8,348.47 7,332.73 15,681.20
A. Jalandoni Completed 35,003.85 53,084.99 88,088.84
R. Belando On-Going 67,466.06 116,310.99 183,777.05
R. Valdez Almost Complete 27,834.75 49,657.99 77,492.74
R. Valdez Almost Complete 57,005.87 95,065.94 152,071.81
N. Paraan Completed 8,996.21 7,332.73 16,328.94
N. Paraan Completed 7,293.05 7,332.73 14,625.78
N. Paraan Completed 11,881.29 38,594.86 50,476.15
R. Tante Completed 7,865.11 7,332.73 15,197.84
R. Tante On-Going 28,731.37 86,857.56 115,588.93
R. Engracial Almost Complete 46,475.18 95,027.85 141,503.03
R. Engracial Completed 38,482.88 91,547.36 130,030.24
N. Paraan On-Going 26,664.42 77,698.06 104,362.48
R. Engracial On-Going 48,418.48 79,194.99 127,613.47
R. Tante Completed 20,323.20 81,020.56 101,343.76
R. Engracial On-Going 45,263.35 69,729.99 114,993.34
A. Jalandoni On-Going 50,954.10 96,249.99 147,204.09
R. Valdez Completed 16,310.09 62,422.36 78,732.45
R. Valdez On-Going 37,476.55 79,607.56 117,084.11
R. Engracial On-Going -
R. Engracial On-Going 46,942.25 113,424.69 160,366.94
R. Valdez On-Going 36,694.36 76,544.30 113,238.66
R. Belando On-Going 81,691.38 155,060.06 236,751.44
R. Jalandoni On-Going 56,650.00 118,247.69 174,897.69
R. Jalandoni On-Going 56,650.00 118,247.69 174,897.69
R. Jalandoni On-Going 56,650.00 118,247.69 174,897.69
R. Belando On-Going 69,095.46 155,060.06 224,155.52
R. Reyes On-Going -
N. Paraan Completed 21,427.33 48,711.75 70,139.08
R. Belando On-Going 67,989.56 155,060.06 223,049.62
R. Belando On-Going 67,989.56 155,060.06 223,049.62
R. Belando On-Going 67,989.56 155,060.06 223,049.62
R. Valdez Completed 37,343.40 80,602.94 117,946.34
R. Jalandoni On-Going -
R. Valdez On-Going 34,288.70 76,866.30 111,155.00
R. Valdez On-Going 36,250.85 76,900.30 113,151.15
R. Jalandoni On-Going 56,650.00 119,913.30 176,563.30
R. Valdez Almost Complete -
R. Valdez Completed -
R. Valdez Completed -
N. Paraan Completed -
R. Engracial On-Going 52,832.18 173,130.46 225,962.64
A. Rodas Completed -
No NTP -
No NTP -
No NTP -
No NTP -
No NTP -
No NTP -
No NTP -
No NTP -
On-Going -
On-Going -
On-Going -
On-Going -
No NTP -
No NTP -
No NTP -
No NTP -
On-Going 18,061.21 93,146.06 111,207.27
R. Dela Cruz Completed 13,471.72 31,078.99 44,550.71
R. Valdez On-Going -
R. Valdez On-Going 37,476.55 96,736.69 134,213.24
R. Valdez On-Going -
R. Valdez On-Going 44,645.35 108,334.69 152,980.04
R. Valdez On-Going -
R. Valdez On-Going 57,210.03 113,424.69 170,634.72
R. Tante On-Going 19,552.53 86,653.19 106,205.72
R. Tante On-Going 18,145.31 83,979.19 102,124.50
R. Tante On-Going 17,525.49 78,098.19 95,623.68
R. Tante On-Going -
R. Engracial On-Going -
R. Engracial On-Going -
R. Engracial On-Going -
R. Engracial On-Going 46,942.25 111,918.69 158,860.94
R. Valdez Completed 7,653.03 10,199.94 17,852.97
R. Valdez Completed 13,445.25 80,478.94 93,924.19
R. Valdez On-Going 18,562.48 88,928.44 107,490.92
R. Valdez Completed 26,131.95 105,338.45 131,470.40
R. Reyes On-Going 65,809.13 155,060.06 220,869.19
R. Reyes On-Going 54,882.43 155,060.06 209,942.49
R. Reyes On-Going 54,882.43 155,060.06 209,942.49
R. Reyes On-Going 65,809.13 155,060.06 220,869.19
No NTP -
No NTP -
No NTP 86,487.50 159,501.06 245,988.56
No NTP -
No NTP -
No NTP -
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Completed
Completed
Occupied
Completed
Occupied
Completed
Occupied
Occupied
Occupied
Occupied
Occupied
Completed
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Electrical Wiring/Load Side - Upon Move-in
Occupied
Occupied
Electrical Wiring/Load Side - Upon Move-in
Electrical Wiring/Load Side - Upon Move-in
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Electrical Wiring/Load Side - Upon Move-in
Electrical Wiring/Load Side - Upon Move-in
Occupied
Electrical Wiring/Load Side - Upon Move-in
Occupied
Occupied
Electrical Wiring/Load Side - Upon Move-in
Occupied
Occupied
Electrical Wiring/Load Side - Upon Move-in
Occupied
Occupied
Occupied
Electrical Wiring/Load Side - Upon Move-in
Electrical Wiring/Load Side - Upon Move-in
Electrical Wiring/Load Side - Upon Move-in
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Lanco Application, Painting
Lanco Application, Painting
Lanco Application, Painting
Occupied
Occupied
Occupied
Occupied
Occupied
Occupied
Roofing
Electrical Wiring/Load Side - Upon Move-in
Electrical Wiring/Load Side - Upon Move-in
Occupied
Occupied
Occupied
Occupied
Lockset, Electrical and Plumbing Fixtures
Electrical and Plumbing - Upon Move-In
Painting, Roofing
T-Joist
T-Joist
Wall Capping
Roofing, Painting
T-Joist
T-Joist
T-Joist
Roofing
Painting
Occupied
Roofing
Roofing
Roofing
Occupied
Adhesive Application
Wall Capping
Wall Capping
T-Joist
Electrical and Plumbing - Upon Move-In
Occupied
Lockset, Electrical and Plumbing Fixtures
Steel Deck
Steel Deck
2nd Flr Beam Forms
PB Laying
PB Laying
PB Laying
PB Laying
PB Laying
2nd Flr Slab Forms
2nd Flr Slab Forms
2nd Flr Slab Forms
2nd Flr Slab Forms
PB Laying
PB Laying
PB Laying
PB Laying
Lockset, Electrical and Plumbing Fixtures
Roofing
Painting
Painting
Painting
Painting
Painting
Plastering
Plastering
Painting
Painting
T-Joist
T-Joist
T-Joist
T-Joist
Complete
Complete
Lockset, Electrical and Plumbing Fixtures
Occupied
Roofing
Painting
Painting
Roofing
PB Laying Parapet
PB Laying Parapet
PB Laying Parapet
PB Laying Parapet
PB Laying Parapet
PB Laying Parapet
Occupied
Complete
Complete
Painting
Complete
Electrical Fixtures - Upon Move-In
Occupied
Occupied
Purlins
Occupied
Electrical Wiring/Load Side, Repaint Doors - Upon Move-in
Complete
Complete
Complete
Elec and Plumbing Fix., Window Glass - Upon Move-In
Complete
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
1,926.74 1,926.74
1,926.74 1,926.74
1,156.04 1,156.04
2,578.27 2,578.27
1,926.74 1,926.74
1,926.74 1,926.74
1,926.74 1,926.74
1,926.74 1,926.74
2,558.15 2,558.15
- -
3,197.69 3,197.69
2,558.15 2,558.15
1,918.61 1,918.61
1,589.98 1,589.98
2,358.75 2,358.75
2,408.10 2,408.10
2,408.10 2,408.10
2,408.10 2,408.10
1,963.13 1,963.13
2,358.75 2,358.75
3,271.88 3,271.88
3,271.88 3,271.88
3,931.25 3,931.25
1,279.07 1,279.07
1,918.61 1,918.61
2,649.97 2,649.97
2,119.98 2,119.98
2,119.98 2,119.98
2,649.97 2,649.97
1,963.13 1,963.13
1,963.13 1,963.13
1,963.13 1,963.13
1,308.75 1,308.75
2,649.97 2,649.97
2,649.97 2,649.97
2,649.97 2,649.97
2,649.97 2,649.97
2,119.98 2,119.98
2,119.98 2,119.98
3,837.22 3,837.22
3,179.97 3,179.97
2,558.15 2,558.15
3,837.22 3,837.22
3,931.25 3,931.25
3,271.88 3,271.88
3,271.88 3,271.88
3,271.88 3,271.88
2,119.98 2,119.98
2,162.61 2,162.61
2,312.08 2,312.08
2,312.08 2,312.08
2,312.08 2,312.08
1,926.74 1,926.74
2,160.00 2,160.00
2,649.97 2,649.97
3,197.69 3,197.69
2,649.97 2,649.97
3,837.22 3,837.22
2,649.97 2,649.97
2,649.97 2,649.97
2,649.97 2,649.97
- -
2,649.97 2,649.97
151,672.58 - 151,672.58
CAMPO VERDE
CBS 30 Units 26
MPI 50 Units 28
MPI Feb-17
MPI Mar-17
MPI Apr-17
MPI May-17
LOANS
PROJECT BLOCK LOT
BANK DUE DATE
110
Priority Units
CV-B3L16 1 Campo Verde 3 16
CV-B22L7 2 Campo Verde 22 7 BDO
CV-B24L14 3 Campo Verde 24 14 CBS - CL2
4 Campo Verde 26 3
COST TO COMPLETE
CONTRACTOR STATUS
LABOR MATERIALS TOTAL
Completed - - -
Completed 147.00 1,530.00 1,677.00
Admin Completed - - -
Completed - - -
Completed - - -
Completed - - -
Completed 10,835.00 5,631.33 16,466.33
Completed - - -
Completed - - -
Completed - - -
Completed 3,697.00 1,530.00 5,227.00
Admin Completed - - -
Admin Completed - - -
Completed - - -
Completed - - -
A. Engracial Completed - - -
A. Engracial Completed - - -
A. Engracial Completed - - -
R. Plandes Completed - - -
Completed 3,300.00 5,195.80 8,495.80
Completed - - -
N. Bergantin Completed 15,810.42 10,280.00 26,090.42
Completed -
Admin Almost Complete 5,992.25 3,945.46 9,937.71
J. Vinas Completed 105,751.25 302,406.86 408,158.11
Admin Almost Complete 38,975.75 34,975.22 73,950.97
Admin Almost Cpmplete 31,471.00 4,092.00 35,563.00
Admin Almost Cpmplete 5,942.75 - 5,942.75
J. Vinas Almost Complete 11,522.50 14,928.00 26,450.50
Completed -
N. Bergantin Almost Complete 24,422.75 11,821.52 36,244.27
Admin Completed 25,657.50 20,571.59 46,229.09
CBS 30 Units
MPI 50 Units 128
MPI Feb-17
MPI Mar-17
MPI Apr-17
MPI May-17 129
LOANS
PROJECT BLOCK LOT
BANK DUE DATE
1 Kassel Vista 19 2
2 Kassel Vista 19 5
3 Kassel Vista 19 10
4 Kassel Vista 19 3
5 Kassel Vista 19 4
6 Kassel Vista 19 6
7 Kassel Vista 19 7
8 Kassel Vista 19 8
9 Kassel Vista 19 11
10 Kassel Vista 13 3
11 Kassel Vista 13 7
12 Kassel Vista 13 9
13 Kassel Vista 13 11
14 Kassel Vista 13 15
15 Kassel Vista 14 3
16 Kassel Vista 14 13
17 Kassel Vista 15 1
18 Kassel Vista 15 3
19 Kassel Vista 15 4
20 Kassel Vista 15 5
21 Kassel Vista 15 6
22 Kassel Vista 15 8
23 Kassel Vista 16 1
24 Kassel Vista 16 2
25 Kassel Vista 16 3
26 Kassel Vista 16 4
27 Kassel Vista 16 5
28 Kassel Vista 16 7
29 Kassel Vista 16 9
30 Kassel Vista 16 10
31 Kassel Vista 17 1
32 Kassel Vista 17 2
33 Kassel Vista 17 3
34 Kassel Vista 17 4
35 Kassel Vista 18 1
36 Kassel Vista 18 2
37 Kassel Vista 18 3
38 Kassel Vista 18 4
39 Kassel Vista 20 1
40 Kassel Vista 20 7
41 Kassel Vista 20 9
42 Kassel Vista 20 11
43 Kassel Vista 20 13
44 Kassel Vista 20 15
45 Kassel Vista 21 15
46 Kassel Vista 21 11
47 Kassel Vista 21 21
Total 47
Total 32
COST TO COMPLETE
CONTRACTOR STATUS
LABOR MATERIALS
Completed 1,307.00 -
Completed 2,500.00 3,220.70
Completed - -
Completed 1,650.00 1,750.00
Completed 1,100.00 542.70
Completed - -
Completed 1,593.95 -
Completed 1,279.55 -
Completed 1,593.95 -
Completed - -
Completed 1,593.95 4,707.70
Completed 1,279.55 6,407.70
Completed 1,279.55 6,407.70
Completed -
Almost Complete 300.00 542.70
Almost Complete 300.00 542.70
Almost Complete 300.00 542.70
Admin Almost Complete 300.00 542.70
Admin Almost Complete 300.00 542.70
Almost Complete 677.33 542.73
A. Lucillo Almost Complete 813.00 -
A. Lucillo Almost Complete 813.00 -
A. Lucillo Almost Complete 716.50 -
A. Lucillo Almost Complete 716.50 -
A. Lucillo Almost Complete 716.50 2,066.80
A. Lucillo Almost Complete 716.50 2,247.70
A. Lucillo Almost Complete 716.50 -
A. Lucillo Almost Complete 716.50 2,247.70
Almost Complete 593.80 542.70
A. Lucillo Almost Complete 813.00 -
Almost Complete 813.03 -
Almost Complete 813.03 -
Almost Complete 1,051.99 -
Almost Complete 716.51 -
Almost Complete 844.50 483.15
Almost Complete 844.50 -
Almost Complete 844.50 -
Almost Complete 844.50 -
Almost Complete 593.18 542.70
Almost Complete 813.03 -
Almost Complete 1,077.33 1,810.20
Almost Complete 1,279.55 -
Almost Complete 1,279.55 -
Almost Complete 850.00 3,235.90
Almost Complete 1,279.55 -
Almost Complete 1,279.55 -
Almost Complete 1,593.95 -
Almost Complete 1,593.95 -
Almost Complete 1,279.55 -
Almost Complete 1,279.55 -
Almost Complete 800.00 3,571.70
Almost Complete 800.00 2,032.20
Almost Complete 800.00 1,763.40
Almost Complete 1,593.95 -
Almost Complete 1,279.55 -
Almost Complete 1,279.55 -
Almost Complete 1,279.55 -
Almost Complete 1,279.55 -
Almost Complete 1,279.55 -
Almost Complete 1,279.55 -
Almost Complete 1,279.55 -
Almost Complete 1,210.00 3,220.70
Almost Complete 800.00 -
Almost Complete 800.00 -
Almost Complete 767.73 -
Almost Complete 767.73 3,597.70
Almost Complete 800.00 -
Almost Complete - -
Almost Complete - -
Almost Complete 1,279.55 3,597.70
Almost Complete 300.00 542.70
Almost Complete 800.00 2,125.20
Almost Complete 1,279.55 1,670.00
Almost Complete 300.00 542.70
Almost Complete 1,593.95 3,597.70
Almost Complete 1,023.64
Almost Complete 1,100.00 2,247.70
Almost Complete 1,100.00 2,247.70
Almost Complete 1,279.55 -
Almost Complete 1,593.95 -
Admin Almost Complete 813.00 -
Admin Almost Complete 716.50 -
Admin Almost Complete 716.50 775.20
Almost Complete 862.84
Admin Almost Complete 716.50 775.20
Admin Almost Complete 716.50 775.20
Admin Almost Complete 716.50 775.20
Admin Almost Complete 813.00 542.70
Almost Complete 1,052.01 4,947.70
Almost Complete 1,052.00 -
Almost Complete 1,052.00 -
Almost Complete 844.50 1,885.90
Almost Complete 844.50 3,242.70
Almost Complete 844.50 -
Almost Complete 844.50 -
Almost Complete 924.10 -
Almost Complete 1,052.00 3,597.70
Almost Complete 1,170.05 -
Almost Complete 1,052.00 542.70
Almost Complete 1,170.05 -
Almost Complete 844.50 -
Almost Complete 844.50 542.70
Almost Complete 844.50 -
Almost Complete 844.50 -
Almost Complete 1,052.00 -
Almost Complete 1,052.00 -
Admin Almost Complete 1,052.00 542.70
Admin Almost Complete 1,052.00 -
Admin Almost Complete 844.50 -
Admin Almost Complete 844.50 -
Almost Complete 924.10 -
Admin Almost Complete 844.50 -
Almost Complete 1,052.01 1,987.70
Almost Complete 1,052.00 -
Almost Complete 1,052.00 2,125.20
Almost Complete 844.50 -
Almost Complete 844.50 775.20
Almost Complete 844.50 775.20
Almost Complete 1,170.05 -
Almost Complete 1,052.00 2,790.40
P. Elumbra Almost Complete 813.00 -
Almost Complete 1,170.05 -
P. Elumbra Almost Complete 716.50 -
P. Elumbra Almost Complete 716.50 542.70
P. Elumbra Almost Complete 716.50 542.70
Almost Complete 813.03 3,197.70
P. Elumbra Almost Complete 22,721.30 147,642.81
P. Elumbra Almost Complete 3,738.94 -
A. Engracial Almost Complete 30,460.65 154,402.81
A. Engracial Almost Complete 25,590.97 154,402.81
A. Engracial Almost Complete 25,590.97 154,402.81
P. Elumbra Almost Complete 25,590.97 154,402.81
P. Elumbra Almost Complete 25,590.97 154,402.81
P. Elumbra Almost Complete 25,590.97 154,402.81
A. Engracial Almost Complete 25,590.97 154,402.81
A. Engracial Almost Complete 25,590.97 154,402.81
A. Engracial Almost Complete 25,590.97 154,402.81
A. Lucillo Almost Complete 4,873.70
A. Lucillo Almost Complete 19,799.42
A. Lucillo Almost Complete 4,601.75
A. Lucillo Almost Complete 19,799.42
A. Lucillo Almost Complete 4,873.70
A. Lucillo Almost Complete 19,799.42
P. Elumbra Almost Complete 22,721.30 147,642.81
P. Elumbra Almost Complete 22,721.30 147,642.81
P. Elumbra Almost Complete 22,721.30 147,642.81
P. Elumbra Almost Complete 22,721.30 147,642.81
P. Elumbra Almost Complete 22,721.30 147,642.81
P. Elumbra Almost Complete 22,721.30 147,642.81
Admin Almost Complete 1,279.55 -
P. Elumbra On-Going 30,460.65 154,402.81
P. Elumbra On-Going 28,791.15 154,402.81
P. Elumbra On-Going 28,791.15 154,402.81
P. Elumbra On-Going 30,460.65 154,402.81
P. Elumbra On-Going 28,791.15 154,402.81
P. Elumbra On-Going 28,791.15 154,402.81
P. Elumbra On-Going 28,791.15 154,402.81
P. Elumbra On-Going 28,791.15 154,402.81
P. Elumbra On-Going 28,791.15 154,402.81
P. Elumbra On-Going 28,791.15 154,402.81
P. Elumbra On-Going 30,460.65 154,402.81
No NTP 28,791.15 154,402.81
No NTP 28,791.15 154,402.81
P. Elumbra On-Going 28,791.15 154,402.81
P. Elumbra On-Going 28,791.15 154,402.81
P. Elumbra On-Going 30,460.65 154,402.81
P. Elumbra On-Going 28,791.15 154,402.81
On-Going 30,460.65 154,402.81
On-Going 28,791.15 154,402.81
On-Going 28,791.15 154,402.81
Almost Complete 28,791.15 154,402.81
On-Going 28,791.15 154,402.81
On-Going 30,460.65 154,402.81
P. Elumbra Almost Complete 28,791.15 154,402.81
P. Elumbra On-Going 28,791.15 154,402.81
P. Elumbra Almost Complete 28,791.15 154,402.81
P. Elumbra On-Going 30,460.65 154,402.81
P. Elumbra Almost Complete 1,827.64 -
Almost Complete 1,827.64 -
P. Elumbra Almost Complete 3,738.94
A. Lucillo Almost Complete 1,218.43 -
P. Elumbra Almost Complete 1,827.64 -
P. Elumbra Almost Complete 25,590.97 154,402.81
P. Elumbra Almost Complete 25,590.97 154,402.81
1,440,951.86 7,002,715.53
8,441,014.33
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
95%
95%
100%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
100%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
100%
95%
95%
95%
100%
95%
98%
98%
99%
100%
97%
97%
95%
95%
95%
95%
95%
95%
95%
95%
97%
97%
97%
97%
97%
100%
97%
97%
95%
100%
97%
95%
97%
95%
96%
95%
95%
95%
100%
100%
100%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
100%
97%
97%
97%
97%
97%
97%
97%
97%
100%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
97%
98%
97%
100%
100%
97%
98%
97%
97%
97%
97%
97%
97%
92%
94%
95%
97%
98%
98%
98%
98%
98%
98%
96%
97%
98%
97%
97%
97%
97%
97%
97%
97%
97%
97%
98%
97%
25%
25%
25%
15%
15%
15%
15%
15%
15%
15%
15%
25%
25%
25%
25%
95%
95%
95%
95%
95%
97%
95%
95%
97%
95%
97%
95%
97%
96%
94%
96%
96%
97%
97%
95%
95%
60%
95%
95%
95%
95%
95%
60%
25%
25%
25%
25%
25%
15%
15%
25%
25%
25%
25%
25%
25%
22%
22%
22%
22%
22%
22%
22%
22%
25%
16%
25%
16%
8%
40%
8%
40%
95%
95%
95%
95%
95%
95%
95%
95%
95%
REMAINING WORKS
Occupied
For Move-In
Occupied
Electrical Wiring, Load Side - Upon Move-In, Flush Door, Repaint
Electrical Wiring, Load Side - Upon Move-In, Lockset
Occupied
For Punchlist
For Punchlist
For Punchlist
Occupied
Occupied
Electrical Wiring/Load Side-Upon Move-in, Flush Door, Lockset, Repaint
Electrical Wiring/Load Side-Upon Move-in, Flush Door, Lockset, Repaint
Occupied
Electrical Wiring/Load Side-Upon Move-in
Electrical Wiring/Load Side-Upon Move-in
Electrical Wiring/Load Side-Upon Move-in
Electrical Wiring/Load Side-Upon Move-in
Electrical Wiring/Load Side-Upon Move-in
Electrical Wiring, Load Side - Upon Move-In, Lockset
Electrical Wiring/Load Side-Upon Move-in
Electrical Wiring/Load Side-Upon Move-in
Electrical Wiring/Load Side-Upon Move-in
Electrical Wiring/Load Side-Upon Move-in
Electrical Wiring/Load Side-Upon Move-in
Electrical Wiring/Load Side-Upon Move-in
Electrical Wiring/Load Side-Upon Move-in
Electrical Wiring/Load Side-Upon Move-in
Electrical Wiring, Load Side - Upon Move-In, Lockset
71
COST TO COMPLETE
CONTRACTOR STATUS
LABOR MATERIALS TOTAL
Complete - - -
Almost Complete -
Almost Complete 1,500.00 4,584.58 6,084.58
Almost Complete 1,500.00 4,654.33 6,154.33
Almost Complete 1,500.00 - 1,500.00
Almost Complete 1,500.00 - 1,500.00
Almost Complete 1,500.00 3,871.00 5,371.00
Almost Complete 2,765.64 4,654.33 7,419.97
Almost Complete 2,320.28 4,695.75 7,016.03
Almost Complete 2,320.28 4,695.75 7,016.03
Almost Complete 2,320.28 4,654.33 6,974.61
Almost Complete 2,765.64 4,695.75 7,461.39
Almost Complete 2,765.64 4,695.75 7,461.39
Almost Complete 2,320.28 4,695.75 7,016.03
Almost Complete 484.50 484.50
Complete - - -
Almost Complete 1,569.97 4,654.33 6,224.30
Almost Complete 867.07 4,654.33 5,521.40
Almost Complete 1,300.60 4,654.33 5,954.93
Almost Complete 867.07 4,458.24 5,325.31
Almost Complete 1,300.60 4,626.00 5,926.60
Almost Complete 867.07 4,695.75 5,562.82
Almost Complete 1,300.60 4,695.75 5,996.35
Almost Complete 867.07 4,654.33 5,521.40
Almost Complete 1,300.60 4,654.33 5,954.93
Almost Complete 1,046.65 4,695.75 5,742.40
P. Elumbra Complete - - -
Complete 2,608.01 471.80 3,079.81
Almost Complete -
Almost Complete -
Complete - - -
Almost Complete - - -
Almost Complete 2,212.51 4,654.33 6,866.84
Complete - - -
Almost Complete -
Almost Complete 2,212.52 3,871.00 6,083.52
Almost Complete -
Complete - - -
Almost Complete 1,400.00 652.70 2,052.70
Almost Complete 484.50 - 484.50
Almost Complete -
Almost Complete 1,500.00 542.70 2,042.70
Almost Complete -
Almost Complete 1,100.00 2,130.90 3,230.90
Almost Complete -
Almost Complete -
Almost Complete 484.50 - 484.50
Almost Complete -
Almost Complete -
Completed -
Almost Complete -
Completed -
Almost Complete 1,392.17 895.20 2,287.37
Almost Complete 1,659.38 4,654.33 6,313.71
Almost Complete 1,659.38 895.20 2,554.58
Almost Complete 1,658.38 4,654.33 6,312.71
Admin Almost Complete 1,659.38 895.20 2,554.58
Almost Complete -
Admin Almost Complete 1,392.17 895.20 2,287.37
Admin Complete - - -
Almost Complete 1,749.00 2,940.00 4,689.00
Admin Almost Complete 1,392.17 895.20 2,287.37
Admin Almost Complete 1,392.17 895.20 2,287.37
Almost Complete 1,659.38 4,654.33 6,313.71
Almost Complete -
Almost Complete -
Almost Complete 1,936.59 5,242.70 7,179.29
Almost Complete 1,566.79 1,566.79
Almost Complete -
Almost Complete -
Almost Complete -
33
Total 64
Summary
Complete 11
Almost Complete 7
On-Going 37
No NTP -
Total 55
COST TO COMPLETE
CONTRACTOR STATUS
LABOR MATERIALS TOTAL
83%
28% 85% 90% 90% 90% 90%
78% 78% 78% 78% 78% 78%
20%
32% 78% 78% 78% 78% 78%
30% 50%
59% 81% 81% 81% 81%
28% 47%
94% 94% 94% 94% 94% 94%
0% 0% 0% 0% 0% 0%
0% 53%
0% 50% 60% 60% 60%
52%
0% 25% 25% 25% 25% 25%
23%
18%
Lockset
Lockset
Lockset
Lockset
Lockset
Lockset, Repaint
Lockset, Repaint
Lockset, Repaint
Lockset, Repaint
Lockset, Repaint
Lockset, Repaint
Turn Over to Buyer
For Painting
For Painting
For Painting
For Painting
For Painting
Adhesive application
Adhesive application
Adhesive application
Adhesive application
Pb Laying
Gravel Bedding
Gravel Bedding
Pb Laying
Pb Laying
For Layout
For Layout
For Layout
Tile Adhesive
Cr Tiling
Tile Adhesive Application
Slab on Fill
Tile Adhesive Application
To Start PB Laying
38,115.11
38,115.11
cr tiling 38,115.11
Doors, Electrical and Plumbing 38,115.11
Painting
Floor Topping, Lockset 10,450.00
Electrical Fixtures 36,217.61
Electrical Fixtures 11,550.00
cr tiling
Turn Over To Buyer Turn-Over to Buyer 32,257.61
Electrical and Plumbing Fixtures, Lockset - Upon Move-In
Turn Over To Buyer Turn-Over to Buyer
Turn Over To Buyer Turn-Over to Buyer
Electrical Wiring, Loadside - Upon Move In
Electrical and Plumbing Fixtures, Lockset - Upon Move-In
Doors, Electrical and Plumbing 14,390.70
Tiling 36,217.61
Purlins
PB Lating
Cost to Complete
Materials Total
SUMMARY
Cost to Complete Units Cost to Complete Units Cost to Complete Units Cost to Complete
- - - - - - -
- - - 7.00 3,079.81 17.00 324,608.90
692,671.30 97.00 151,882.25 46.00 161,591.62 4.00 579,161.21
- - - - - 2.00 288,630.18
- - - - - - -
692,671.30 97.00 151,882.25 53.00 164,671.43 23.00 1,192,400.29
TOTAL
3.00 -
34.00 1,019,748.18
205.00 3,579,318.16
68.00 9,583,571.96
19.00 553,729.88
329.00 14,736,368.18
CHINA BANK SAVINGS
Accounts for Immediate Completion
89% and below
27-Mar
27-Mar