Documentos de Académico
Documentos de Profesional
Documentos de Cultura
ARYA RESIDENCES BY
INTERIM CERTIFICATE NO. 90 (PROGRESS BILLING # 34)
AS OF 30 NOVEMBER 2013
Michelle Acebu Maricon Mae Hamtig
Project Leader Asst Project Leader
CP2k - SUPPLY AND INSTALLATION OF KITCHEN CABINETS, BEDROOM CLOSETS AND VANITY (For 1 Bedroom Only)
SUMMARY
ACCOMPLISHMENT
CONTRACT
BILL No. ITEM OF WORK PREVIOUS THIS PERIOD TO-DATE
AMOUNT
AMOUNT % AMOUNT % AMOUNT %
BILLING BREAKDOWN
KITCHEN PREVIOUS PRESENT TO DATE
Unit Rate/Contract Qty Amt % Accomp Qty Amt % Accomp Qty Amt % Accomp
Unit Quantity Kitchen Breakdown
Amount
Cabinets 59,159.92
Carcass 47,327.94 21 993,886.74 100.00% 0 - 0.00% 21 993,886.74 100.00%
Doors 11,831.98 21 248,471.58 100.00% 0 - 0.00% 21 248,471.58 100.00%
Countertop 24,275.44 21 509,784.24 100.00% 0 - 0.00% 21 509,784.24 100.00%
Rangehood 7,300.00 21 153,300.00 100.00% 0 - 0.00% 21 153,300.00 100.00%
Cutlery Tray 877.20 21 18,421.20 100.00% 0 - 0.00% 21 18,421.20 100.00%
Corner Carousel 2,064.00 21 43,344.00 100.00% 0 - 0.00% 21 43,344.00 100.00%
1BR - B 21 sets
Kitchen Mixer 4,231.20 21 88,855.20 100.00% 0 - 0.00% 21 88,855.20 100.00%
Kitchen Sink 3,800.00 21 79,800.00 100.00% 0 - 0.00% 21 79,800.00 100.00%
Wire Basket (150er) 1,350.00 21 28,350.00 100.00% 0 - 0.00% 21 28,350.00 100.00%
Waste Bin 1,200.00 21 25,200.00 100.00% 0 - 0.00% 21 25,200.00 100.00%
T5 lights 1,410.00 21 29,610.00 100.00% 0 - 0.00% 21 29,610.00 100.00%
Cabinets 59,159.92
Carcass 47,327.94 21 993,886.74 100.00% 0 - 0.00% 21 993,886.74 100.00%
Doors 11,831.98 21 248,471.58 100.00% 0 - 0.00% 21 248,471.58 100.00%
Countertop 24,275.44 21 509,784.24 100.00% 0 - 0.00% 21 509,784.24 100.00%
Rangehood 7,300.00 21 153,300.00 100.00% 0 - 0.00% 21 153,300.00 100.00%
Cutlery Tray 877.20 21 18,421.20 100.00% 0 - 0.00% 21 18,421.20 100.00%
Corner Carousel 2,064.00 21 43,344.00 100.00% 0 - 0.00% 21 43,344.00 100.00%
1BR - D 21 sets
Kitchen Mixer 4,231.20 21 88,855.20 100.00% 0 - 0.00% 21 88,855.20 100.00%
Kitchen Sink 3,800.00 21 79,800.00 100.00% 0 - 0.00% 21 79,800.00 100.00%
Wire Basket (150er) 1,350.00 21 28,350.00 100.00% 0 - 0.00% 21 28,350.00 100.00%
Waste Bin 1,200.00 21 25,200.00 100.00% 0 - 0.00% 21 25,200.00 100.00%
T5 lights 1,410.00 21 29,610.00 100.00% 0 - 0.00% 21 29,610.00 100.00%
BILLING BREAKDOWN
KITCHEN PREVIOUS PRESENT TO DATE
Unit Rate/Contract Qty Amt % Accomp Qty Amt % Accomp Qty Amt % Accomp
Unit Quantity Kitchen Breakdown
Amount
Cabinets 52,411.67 0 -
Carcass 41,929.34 38 1,593,314.92 100.00% 0 - 0.00% 38 1,593,314.92 100.00%
Doors 10,482.33 38 398,328.54 100.00% 0 - 0.00% 38 398,328.54 100.00%
Countertop 20,892.11 38 793,900.18 100.00% 0 - 0.00% 38 793,900.18 100.00%
Rangehood 7,300.00 38 277,400.00 100.00% 0 - 0.00% 38 277,400.00 100.00%
Cutlery Tray 877.20 38 33,333.60 100.00% 0 - 0.00% 38 33,333.60 100.00%
Corner Carousel -
1BR - F 38 sets
Kitchen Mixer 4,231.20 38 160,785.60 100.00% 0 - 0.00% 38 160,785.60 100.00%
Kitchen Sink 3,800.00 38 144,400.00 100.00% 0 - 0.00% 38 144,400.00 100.00%
Wire Basket (150er) 1,350.00 38 51,300.00 100.00% 0 - 0.00% 38 51,300.00 100.00%
Waste Bin 1,200.00 38 45,600.00 100.00% 0 - 0.00% 38 45,600.00 100.00%
T5 lights 1,170.00 38 44,460.00 100.00% 0 - 0.00% 38 44,460.00 100.00%
Cabinets 66,311.69
Carcass 53,049.35 24 1,273,184.40 100.00% 0 - 0.00% 24 1,273,184.40 100.00%
Doors 13,262.34 24 318,296.16 100.00% 0 - 0.00% 24 318,296.16 100.00%
Countertop 25,036.70 24 600,880.80 100.00% 0 - 0.00% 24 600,880.80 100.00%
Rangehood 7,300.00 24 175,200.00 100.00% 0 - 0.00% 24 175,200.00 100.00%
Cutlery Tray 877.20 24 21,052.80 100.00% 0 - 0.00% 24 21,052.80 100.00%
Corner Carousel - 0 -
1BR - H 24 sets
Kitchen Mixer 4,231.20 24 101,548.80 100.00% 0 - 0.00% 24 101,548.80 100.00%
Kitchen Sink 3,800.00 24 91,200.00 100.00% 0 - 0.00% 24 91,200.00 100.00%
Wire Basket (150er) - 0 -
Waste Bin 1,200.00 24 28,800.00 100.00% 0 - 0.00% 24 28,800.00 100.00%
T5 lights 1,380.00 24 33,120.00 100.00% 0 - 0.00% 24 33,120.00 100.00%
Cabinets 46,590.68
Carcass 37,272.54 20 745,450.80 100.00% 0 - 0.00% 20 745,450.80 100.00%
Doors 9,318.14 20 186,362.80 100.00% 0 - 0.00% 20 186,362.80 100.00%
Countertop 13,871.68 20 277,433.60 100.00% 0 - 0.00% 20 277,433.60 100.00%
Rangehood 7,300.00 20 146,000.00 100.00% 0 - 0.00% 20 146,000.00 100.00%
Cutlery Tray 877.20 20 17,544.00 100.00% 0 - 0.00% 20 17,544.00 100.00%
Corner Carousel - 0 -
1BR - I 20 sets
Kitchen Mixer 4,231.20 20 84,624.00 100.00% 0 - 0.00% 20 84,624.00 100.00%
Kitchen Sink 3,800.00 20 76,000.00 100.00% 0 - 0.00% 20 76,000.00 100.00%
Wire Basket (150er) - 0 -
Waste Bin 1,200.00 20 24,000.00 100.00% 0 - 0.00% 20 24,000.00 100.00%
T5 lights 1,440.00 20 28,800.00 100.00% 0 - 0.00% 20 28,800.00 100.00%
Cabinets 59,159.92
Carcass 47,327.94 41 1,940,445.54 100.00% 0 - 0.00% 41 1,940,445.54 100.00%
Doors 11,831.98 41 485,111.18 100.00% 0 - 0.00% 41 485,111.18 100.00%
Countertop 24,275.44 41 995,293.04 100.00% 0 - 0.00% 41 995,293.04 100.00%
Rangehood 7,300.00 41 299,300.00 100.00% 0 - 0.00% 41 299,300.00 100.00%
Cutlery Tray 877.20 41 35,965.20 100.00% 0 - 0.00% 41 35,965.20 100.00%
Corner Carousel 2,064.00 41 84,624.00 100.00% 0 - 0.00% 41 84,624.00 100.00%
1BR - J 41 sets
Kitchen Mixer 4,231.20 41 173,479.20 100.00% 0 - 0.00% 41 173,479.20 100.00%
Kitchen Sink 3,800.00 41 155,800.00 100.00% 0 - 0.00% 41 155,800.00 100.00%
Wire Basket (150er) 1,350.00 41 55,350.00 100.00% 0 - 0.00% 41 55,350.00 100.00%
Waste Bin 1,200.00 41 49,200.00 100.00% 0 - 0.00% 41 49,200.00 100.00%
T5 lights 1,410.00 41 57,810.00 100.00% 0 - 0.00% 41 57,810.00 100.00%
BILLING BREAKDOWN
KITCHEN PREVIOUS PRESENT TO DATE
Unit Rate/Contract Qty Amt % Accomp Qty Amt % Accomp Qty Amt % Accomp
Unit Quantity Kitchen Breakdown
Amount
Cabinets 118,240.37
Carcass 94,592.30 21 1,986,438.30 100.00% 0 - 0.00% 21 1,986,438.30 100.00%
Doors 23,648.07 21 496,609.47 100.00% 0 - 0.00% 21 496,609.47 100.00%
Countertop 60,392.57 21 1,268,243.97 100.00% 0 - 0.00% 21 1,268,243.97 100.00%
Rangehood 12,850.00 21 269,850.00 100.00% 0 - 0.00% 21 269,850.00 100.00%
Cutlery Tray 877.20 21 18,421.20 100.00% 0 - 0.00% 21 18,421.20 100.00%
Corner Carousel 4,128.00 21 86,688.00 100.00% 0 - 0.00% 21 86,688.00 100.00%
2BR - A 21 sets
Kitchen Mixer 6,708.00 21 140,868.00 100.00% 0 - 0.00% 21 140,868.00 100.00%
Kitchen Sink 6,250.00 21 131,250.00 100.00% 0 - 0.00% 21 131,250.00 100.00%
Wire Basket (150er) - - 0 -
Waste Bin 1,200.00 21 25,200.00 100.00% 0 - 0.00% 21 25,200.00 100.00%
T5 lights 3,120.00 21 65,520.00 100.00% 0 - 0.00% 21 65,520.00 100.00%
Cabinets 88,616.81
Carcass 70,893.45 26 1,843,229.70 100.00% 0 - 0.00% 26 1,843,229.70 100.00%
Doors 17,723.36 26 460,807.36 100.00% 0 - 0.00% 26 460,807.36 100.00%
Countertop 21,315.02 26 554,190.52 100.00% 0 - 0.00% 26 554,190.52 100.00%
Rangehood 11,000.00 26 286,000.00 100.00% 0 - 0.00% 26 286,000.00 100.00%
Cutlery Tray 877.20 26 22,807.20 100.00% 0 - 0.00% 26 22,807.20 100.00%
Corner Carousel - 0 - 0 - 0 -
2BR - B 26 sets
Kitchen Mixer 6,708.00 26 174,408.00 100.00% 0 - 0.00% 26 174,408.00 100.00%
Kitchen Sink 6,250.00 26 162,500.00 100.00% 0 - 0.00% 26 162,500.00 100.00%
Wire Basket (150er) - - 0 - -
Waste Bin 1,200.00 26 31,200.00 100.00% 0 - 0.00% 26 31,200.00 100.00%
T5 lights 2,640.00 26 68,640.00 100.00% 0 - 0.00% 26 68,640.00 100.00%
BILLING BREAKDOWN
KITCHEN PREVIOUS PRESENT TO DATE
Unit Rate/Contract Qty Amt % Accomp Qty Amt % Accomp Qty Amt % Accomp
Unit Quantity Kitchen Breakdown
Amount
BILLING BREAKDOWN
KITCHEN PREVIOUS PRESENT TO DATE
Unit Rate/Contract Qty Amt % Accomp Qty Amt % Accomp Qty Amt % Accomp
Unit Quantity Kitchen Breakdown
Amount
BILLING BREAKDOWN
KITCHEN PREVIOUS PRESENT TO DATE
Unit Rate/Contract Qty Amt % Accomp Qty Amt % Accomp Qty Amt % Accomp
Unit Quantity Kitchen Breakdown
Amount
%
Unit Quantity Vanity Breakdown Cost Qty Amt Qty Amt % Accomp Qty Amt % Accomp
Accomp
Cabinets 12,238.43 87 1,064,743.41 100.00% 0 - 0.00% 87 1,064,743.41 100.00%
Countertop 6,837.26 87 594,841.62 100.00% 0 - 0.00% 87 594,841.62 100.00%
1BR - A, B, C, D & J 87 sets
SubTotal 19,075.69
Total 1,659,585.03 1,659,585.03 - 1,659,585.03
Cabinets 12,238.43 40 489,537.20 100.00% 0 - 0.00% 40 489,537.20 100.00%
Countertop 6,837.26 40 273,490.40 100.00% 0 - 0.00% 40 273,490.40 100.00%
1BR - E & F 40 sets
SubTotal 19,075.69
Total 763,027.60 763,027.60 - 763,027.60
Cabinets 12,238.43 26 318,199.18 100.00% 0 - 0.00% 26 318,199.18 100.00%
Countertop 6,837.26 26 177,768.76 100.00% 0 - 0.00% 26 177,768.76 100.00%
1BR - G & H 26 sets
SubTotal 19,075.69
Total 495,967.94 495,967.94 - 495,967.94
Cabinets 12,238.43 20 244,768.60 100.00% 0 - 0.00% 20 244,768.60 100.00%
Countertop 6,837.26 20 136,745.20 100.00% 0 - 0.00% 20 136,745.20 100.00%
1BR - I 20 sets
SubTotal 19,075.69
Total 381,513.80 381,513.80 - 381,513.80
Vanity Grand Total 3,300,094.37 173 3,300,094.37 100.00% - 0.00% 3,300,094.37 100.00%
ARYA RESIDENCES
INTERIM CERTIFICATE NO. 90 (PROGRESS BILLING # 34) READ BY
AS OF 30 NOVEMBER 2013
Michelle Acebu
Project Leader
1 Bedroom - A 36,963.00
Carcass 29,570.40 59,140.80 0.7425 21,955.73 37.12% 0 - 0.00% 0.74
2
Doors 7,392.60 14,785.20 2 14,785.20 100.00% 0 - 0.00% 2
1 Bedroom - B 36,963.00 - 0 - 0.00%
Carcass 29,570.40 620,978.40 21 620,978.40 100.00% 0 - 0.00% 21
21
Doors 7,392.60 155,244.60 21 155,244.60 100.00% 0 - 0.00% 21
1 Bedroom - C 36,963.00 - 0 - 0.00%
Carcass 29,570.40 59,140.80 2 59,140.80 100.00% 0 - 0.00% 2
2
Doors 7,392.60 14,785.20 2 14,785.20 100.00% 0 - 0.00% 2
1 Bedroom - D 36,963.00 - 0 - 0.00%
Carcass 29,570.40 620,978.40 21 620,978.40 100.00% 0 - 0.00% 21
21
Doors 7,392.60 155,244.60 21 155,244.60 100.00% 0 - 0.00% 21
1 Bedroom - E 36,963.00 - 0 - 0.00%
Carcass 29,570.40 59,140.80 2 59,140.80 100.00% 0 - 0.00% 2
2
Doors 7,392.60 14,785.20 2 14,785.20 100.00% 0 - 0.00% 2
1 Bedroom - F 36,963.00 - 0 - 0.00%
Carcass 29,570.40 1,123,675.20 38 1,123,675.20 100.00% 0 - 0.00% 38
38
Doors 7,392.60 280,918.80 38 280,918.80 100.00% 0 - 0.00% 38
1 Bedroom - G 36,963.00 - 0 - 0.00%
Carcass 29,570.40 59,140.80 2 59,140.80 100.00% 0 - 0.00% 2
2
Doors 7,392.60 14,785.20 2 14,785.20 100.00% 0 - 0.00% 2
1 Bedroom - H 36,963.00 - 0 - 0.00%
Carcass 29,570.40 709,689.60 24 709,689.60 100.00% 0 - 0.00% 24
24
Doors 7,392.60 177,422.40 24 177,422.40 100.00% 0 - 0.00% 24
1 Bedroom - I 36,963.00 - 0 - 0.00%
Carcass 29,570.40 591,408.00 20 591,408.00 100.00% 0 - 0.00% 20
20
Doors 7,392.60 147,852.00 20 147,852.00 100.00% 0 - 0.00% 20
1 Bedroom - J 36,963.00 - 0 - 0.00%
Carcass 29,570.40 1,212,386.40 41 1,212,386.40 100.00% 0 - 0.00% 41
41
Doors 7,392.60 303,096.60 41 303,096.60 100.00% 0 - 0.00% 41
2 Bedroom - A - 0 - 0.00%
Michelle Acebu
Project Leader
To Date
Amt % Accomp
21,955.73 37.12%
14,785.20 100.00%
-
620,978.40 100.00%
155,244.60 100.00%
-
59,140.80 100.00%
14,785.20 100.00%
-
620,978.40 100.00%
155,244.60 100.00%
-
59,140.80 100.00%
14,785.20 100.00%
-
1,123,675.20 100.00%
280,918.80 100.00%
-
59,140.80 100.00%
14,785.20 100.00%
-
709,689.60 100.00%
177,422.40 100.00%
-
591,408.00 100.00%
147,852.00 100.00%
-
1,212,386.40 100.00%
303,096.60 100.00%
-
chelle Acebu Maricon Mae Hamtig
ject Leader Asst Project Leader
To Date
Amt % Accomp
-
393,556.80 100.00%
98,389.20 100.00%
-
267,237.60 100.00%
66,809.40 100.00%
chelle Acebu Maricon Mae Hamtig
ject Leader Asst Project Leader
To Date
Amt % Accomp
-
-
706,409.60 100.00%
176,602.40 100.00%
-
300,622.40 100.00%
75,155.60 100.00%
-
-
-
330,841.60 100.00%
82,710.40 100.00%
-
179,507.20 100.00%
44,876.80 100.00%
-
-
165,420.80 100.00%
41,355.20 100.00%
-
89,753.60 100.00%
22,438.40 100.00%
-
-
55,832.00 100.00%
13,958.00 100.00%
-
33,393.60 100.00%
8,348.40 100.00%
-
-
55,832.00 100.00%
13,958.00 100.00%
-
33,393.60 100.00%
8,348.40 100.00%
-
-
165,420.80 100.00%
chelle Acebu Maricon Mae Hamtig
ject Leader Asst Project Leader
To Date
Amt % Accomp
41,355.20 100.00%
-
92,499.20 100.00%
23,124.80 100.00%
-
-
20,677.60 100.00%
5,169.40 100.00%
chelle Acebu Maricon Mae Hamtig
ject Leader Asst Project Leader
To Date
Amt % Accomp
-
12,725.60 100.00%
3,181.40 100.00%
-
-
230,886.40 100.00%
57,721.60 100.00%
-
145,600.00 100.00%
36,400.00 100.00%
-
152,198.40 100.00%
38,049.60 100.00%
-
-
151,140.00 100.00%
37,785.00 100.00%
-
63,628.00 100.00%
15,907.00 100.00%
-
85,200.00 100.00%
21,300.00 100.00%
-
-
151,140.00 100.00%
37,785.00 100.00%
-
77,024.00 100.00%
19,256.00 100.00%
-
85,200.00 100.00%
21,300.00 100.00%
-
-
151,140.00 125.00%
37,785.00 125.00%
-
61,619.20 100.00%
chelle Acebu Maricon Mae Hamtig
ject Leader Asst Project Leader
To Date
Amt % Accomp
15,404.80 100.00%
-
50,902.40 100.00%
12,725.60 100.00%
-
-
120,912.00 100.00%
30,228.00 100.00%
-
61,619.20 100.00%
15,404.80 100.00%
chelle Acebu Maricon Mae Hamtig
ject Leader Asst Project Leader
To Date
Amt % Accomp
-
50,902.40 100.00%
12,725.60 100.00%
-
-
16,869.60 99.00%
4,217.40 99.00%
-
12,598.34 99.00%
3,149.59 99.00%
-
-
- 0.00%
- 0.00%
-
-
- 0.00%
- 0.00%
-
- 0.00%
- 0.00%
-
- 0.00%
- 0.00%
-
-
20,470.82 99.00%
5,117.71 99.00%
-
12,598.34 99.00%
3,149.59 99.00%
-
-
20,677.60 100.00%
5,169.40 100.00%
-
12,725.60 100.00%
3,181.40 100.00%
-
chelle Acebu Maricon Mae Hamtig
ject Leader Asst Project Leader
To Date
Amt % Accomp
-
20,677.60 100.00%
5,169.40 100.00%
-
12,725.60 100.00%
3,181.40 100.00%
chelle Acebu Maricon Mae Hamtig
ject Leader Asst Project Leader
To Date
Amt % Accomp
-
-
18,740.80 100.00%
4,685.20 100.00%
-
12,725.60 100.00%
3,181.40 100.00%
-
25,108.00 100.00%
6,277.00 100.00%
12,267,606.32 99.17%