Project : TAGAYTAY GRASSLAND COMPANY INC.
Date: July 25,2018
Labor Contractor : MAXIMINO R. MERCADO
Job Order No. 2
TILES SETTING 5TH FLOOR
Unit Unit Total Accomplishments
Location Quantity Unit Total
No Cost Amt. Prev. Pres. To Date
9,696.00 - -
508 Bed room 18.63 sqm 200 3,726.00 0.50 0.10 0.60 2,235.60
Balcony 3.35 sqm 200 670.00 - -
Toilet - -
a. Floor 4.90 sqm 200 980.00 0.20 0.20 196.00
b. Wall 20.35 sqm 200 4,070.00 0.20 0.20 814.00
c. Nitch 1.00 pc 250 250.00 0.20 0.20 50.00
d. Linear 2.50 sqm 150 375.00 0.20 0.20 75.00
10,071.00 - -
509 Bed room 18.63 sqm 200 3,726.00 0.35 0.35 0.70 2,608.20
Balcony 3.35 sqm 200 670.00 - -
Toilet - -
a. Floor 4.52 sqm 200 904.00 0.40 0.40 361.60
b. Wall 21.30 sqm 200 4,260.00 0.40 0.40 1,704.00
c. Nitch 1.00 pc 250 250.00 0.40 0.40 100.00
d. Linear 0.00 sqm 150 - 0.40 0.40 -
9,810.00 - -
510 Bed room 18.63 sqm 200 3,726.00 0.95 0.95 3,539.70
Balcony 3.35 sqm 200 670.00 0.95 0.95 636.50
Toilet - -
a. Floor 4.77 sqm 200 954.00 0.50 0.50 477.00
b. Wall 20.35 sqm 200 4,070.00 0.50 0.50 2,035.00
c. Nitch 1.00 pc 250 250.00 0.50 0.50 125.00
d. Linear 2.50 sqm 150 375.00 0.50 0.50 187.50
10,045.00 - -
511 Bed room 18.63 sqm 200 3,726.00 0.40 0.40 1,490.40
Balcony 3.350 sqm 200 670.00 - -
Toilet - -
a. Floor 19.550 sqm 200 3,910.00 - -
b. Wall 3.900 sqm 200 780.00 - -
c. Nitch 1.000 pc 250 250.00 - -
d. Linear 2.500 sqm 150 375.00 - -
9,711.00 - -
512 Bed room 18.63 sqm 200 3,726.00 0.35 0.55 0.90 3,353.40
Balcony 3.350 sqm 200 670.00 - -
Toilet - -
a. Floor 4.610 sqm 200 922.00 0.70 0.70 645.40
b. Wall 19.700 sqm 200 3,940.00 0.70 0.70 2,758.00
c. Nitch 1.000 pc 250 250.00 0.70 0.70 175.00
d. Linear 0.000 sqm 150 - 0.70 0.70 -
9,508.00 - -
513 Bed room 18.63 sqm 200 3,726.00 0.35 0.55 0.90 3,353.40
Balcony 3.350 sqm 200 670.00 - -
Toilet - -
a. Floor 4.610 sqm 200 922.00 - -
b. Wall 19.550 sqm 200 3,910.00 - -
c. Nitch 1.000 pc 250 250.00 - -
d. Linear 2.500 sqm 150 375.00 - -
9,853.00 - -
514 Bed room 18.63 sqm 200 3,726.00 0.20 0.20 745.20
Balcony 3.350 sqm 200 670.00 - -
Toilet - -
a. Floor 5.000 sqm 200 1,000.00 - -
b. Wall 20.550 sqm 200 4,110.00 - -
c. Nitch 1.000 pc 250 250.00 - -
d. Linear 0.000 sqm 150 - - -
9,756.00 - -
9,985.00 - -
521 Bed room 18.63 sqm 200 3,726.00 1.00 1.00 3,726.00
Balcony 3.35 sqm 200 670.00 - -
Toilet - -
a. Floor 4.25 sqm 200 850.00 0.95 0.95 807.50
b. Wall 19.27 sqm 200 3,854.00 0.95 0.95 3,661.30
c. Nitch 1.00 pc 250 250.00 0.95 0.95 237.50
d. Linear 2.50 sqm 150 375.00 0.95 0.95 356.25
9,725.00 - -
522 Bed room 18.63 sqm 200 3,726.00 1.00 1.00 3,726.00
Balcony 3.35 sqm 200 670.00 - -
Toilet - -
a. Floor 4.44 sqm 200 888.00 0.80 0.10 0.90 799.20
b. Wall 19.30 sqm 200 3,860.00 0.80 0.10 0.90 3,474.00
c. Nitch 1.00 pc 250 250.00 0.80 0.10 0.90 225.00
d. Linear 0.00 sqm 150 - 0.90 0.90 -
9,394.00 - -
523 Bed room 18.63 sqm 200 3,726.00 1.00 1.00 3,726.00
Balcony 3.35 sqm 200 670.00 - -
Toilet - -
a. Floor 4.17 sqm 200 834.00 0.30 0.30 250.20
b. Wall 19.43 sqm 200 3,886.00 0.30 0.30 1,165.80
c. Nitch 1.00 pc 250 250.00 0.30 0.30 75.00
d. Linear 2.50 sqm 150 375.00 0.30 0.30 112.50
9,741.00 - -
524 Bed room 18.63 sqm 200 3,726.00 1.00 1.00 3,726.00
Balcony 3.35 sqm 200 670.00 - -
Toilet - -
a. Floor 4.56 sqm 200 912.00 - -
b. Wall 19.60 sqm 200 3,920.00 - -
c. Nitch 1.00 pc 250 250.00 - -
d. Linear 0.00 sqm 150 - - -
9,478.00 - -
525 - -
MODEL UNITS
526 - -
- -
527 Bed room 18.63 sqm 200 3,726.00 0.80 0.10 0.90 3,353.40
Balcony 3.35 sqm 200 670.00 0.90 603.00
Toilet - -
a. Floor 4.56 sqm 200 912.00 0.50 0.20 0.70 638.40
b. Wall 19.60 sqm 200 3,920.00 0.50 0.20 0.70 2,744.00
c. Nitch 1.00 pc 250 250.00 0.50 0.20 0.70 175.00
d. Linear 2.50 sqm 150 375.00 0.50 0.20 0.70 262.50
9,853.00 - -
- -
Total Labor Cost PhP 245,103.00 PhP 61,510.45
Total Accomplishment 61,510.45
Manpower = 15 No Stay In 10% Retention 6,151.05
Less DP. (20000) (5,019.15)
Billing 1 33,347.00
Billing 2 22,012.41
Labor Contractor : Evaluated by:
Maximino Mercado
26.54
28
1.46
Project : TAGAYTAY GRASSLAND COMPANY INC.
Labor Contractor : MAXIMINO R. MERCADO
Job Order No. 1
TILES SETTING 6TH FLOOR
Unit Unit Total Accomplishments
Location Quantity Unit Total
No Cost Amt. Prev. Pres. To Date
10,045.00 - -
606 Bed room 18.63 sqm 200 3,726.00 0.10 0.10 372.60
Balcony 3.35 sqm 200 670.00 - -
Toilet - -
a. Floor 5.05 sqm 200 1,010.00 - -
b. Wall 22.5 sqm 200 4,500.00 - -
c. Nitch 1 pc 250 250.00 - -
d. Linear 0 sqm 150 - - -
10,156.00 - -
608 Bed room 18.63 sqm 200 3,726.00 0.95 0.95 3,539.70
Balcony 3.35 sqm 200 670.00 - -
Toilet - -
a. Floor 4.90 sqm 200 980.00 0.90 0.90 882.00
b. Wall 20.35 sqm 200 4,070.00 0.90 0.90 3,663.00
c. Nitch 1.00 pc 250 250.00 0.90 0.90 225.00
d. Linear 2.50 sqm 150 375.00 - -
10,071.00 - -
609 Bed room 18.63 sqm 200 3,726.00 0.80 0.80 2,980.80
Balcony 3.35 sqm 200 670.00 - -
Toilet - -
a. Floor 4.52 sqm 200 904.00 - -
b. Wall 21.30 sqm 200 4,260.00 - -
c. Nitch 1.00 pc 250 250.00 - -
d. Linear 0.00 sqm 150 - - -
9,810.00 - -
610 Bed room 18.63 sqm 200 3,726.00 - -
Balcony 3.35 sqm 200 670.00 - -
Toilet - -
a. Floor 4.77 sqm 200 954.00 - -
b. Wall 20.35 sqm 200 4,070.00 - -
c. Nitch 1.00 pc 250 250.00 - -
d. Linear 2.50 sqm 150 375.00 - -
10,045.00 - -
611 Bed room 18.63 sqm 200 3,726.00 - -
Balcony 3.350 sqm 200 670.00 - -
Toilet - -
a. Floor 19.550 sqm 200 3,910.00 - -
b. Wall 3.900 sqm 200 780.00 - -
c. Nitch 1.000 pc 250 250.00 - -
d. Linear 2.500 sqm 150 375.00 - -
9,711.00 - -
612 Bed room 18.63 sqm 200 3,726.00 0.80 0.80 2,980.80
Balcony 3.350 sqm 200 670.00 - -
Toilet - -
a. Floor 4.610 sqm 200 922.00 - -
b. Wall 19.700 sqm 200 3,940.00 0.20 0.20 788.00
c. Nitch 1.000 pc 250 250.00 0.20 0.20 50.00
d. Linear 0.000 sqm 150 - 0.20 0.20 -
9,508.00 - -
613 Bed room 18.63 sqm 200 3,726.00 0.90 0.90 3,353.40
Balcony 3.350 sqm 200 670.00 - -
Toilet - -
a. Floor 4.610 sqm 200 922.00 0.10 0.10 92.20
b. Wall 19.550 sqm 200 3,910.00 0.10 0.10 391.00
c. Nitch 1.000 pc 250 250.00 0.10 0.10 25.00
d. Linear 2.500 sqm 150 375.00 0.10 0.10 37.50
9,853.00 - -
614 Bed room 18.63 sqm 200 3,726.00 - -
Balcony 3.350 sqm 200 670.00 - -
Toilet - -
a. Floor 5.000 sqm 200 1,000.00 - -
b. Wall 20.550 sqm 200 4,110.00 - -
c. Nitch 1.000 pc 250 250.00 - -
d. Linear 0.000 sqm 150 - - -
9,756.00 - -
615 Bed room 18.63 sqm 200 3,726.00 0.09 0.09 335.34
Balcony 3.350 sqm 200 670.00 - -
Toilet - -
a. Floor 4.940 sqm 200 988.00 - -
b. Wall 20.450 sqm 200 4,090.00 - -
c. Nitch 1.000 pc 250 250.00 - -
d. Linear 0.000 sqm 150 - - -
9,853.00 - -
1465.91 PhP 19,716.34
Total Labor Cost PhP 264,809.00 Total Accomplishment 19,716.34
10% Retention 1,971.63
Manpower = 10 no stay in Billing 1 17,744.71
Deduction of Downpayment on next billing
Labor Contractor : Evaluated by:
Maximino Mercado
Project : TAGAYTAY GRASSLAND COMPANY INC.
Labor Contractor : Pablo Ricalde Builders
Job Order No. 1
TILES SETTING 7TH FLOOR
Unit Unit Total
Location Quantity Unit
No Cost Amt.
701 Bed room 18.63 sqm 200 3,726.00
Balcony 3.35 sqm 200 670.00
Toilet
a. Floor 4.66 sqm 200 932.00
b. Wall 18 sqm 200 3,600.00
c. Nitch 1 pc 250 250.00
d. Linear 2.5 sqm 150 375.00
9,553.00
702 Bed room 18.63 sqm 200 3,726.00
Balcony 3.35 sqm 200 670.00
Toilet
a. Floor 4.9 sqm 200 980.00
b. Wall 20.3 sqm 200 4,060.00
c. Nitch 1 pc 250 250.00
d. Linear 0 sqm 150 -
9,686.00
703 Bed room 18.63 sqm 200 3,726.00
Balcony 3.35 sqm 200 670.00
Toilet
a. Floor 4.77 sqm 200 954.00
b. Wall 20.35 sqm 200 4,070.00
c. Nitch 1 pc 250 250.00
d. Linear 2.5 sqm 150 375.00
10,045.00
704 Bed room 18.63 sqm 200 3,726.00
Balcony 3.35 sqm 200 670.00
Toilet
a. Floor 4.9 sqm 200 980.00
b. Wall 20.45 sqm 200 4,090.00
c. Nitch 1 pc 250 250.00
d. Linear 0 sqm 150 -
9,716.00
705 Bed room 18.63 sqm 200 3,726.00
Balcony 3.35 sqm 200 670.00
Toilet
a. Floor 4.77 sqm 200 954.00
b. Wall 20.35 sqm 200 4,070.00
c. Nitch 1 pc 250 250.00
d. Linear 2.5 sqm 150 375.00
10,045.00
706 Bed room 18.63 sqm 200 3,726.00
Balcony 3.35 sqm 200 670.00
Toilet
a. Floor 5.05 sqm 200 1,010.00
b. Wall 22.5 sqm 200 4,500.00
c. Nitch 1 pc 250 250.00
d. Linear 0 sqm 150 -
10,156.00
707 Bed room 18.63 sqm 200 3,726.00
Balcony 3.35 sqm 200 670.00
Toilet
a. Floor 4.90 sqm 200 980.00
b. Wall 20.35 sqm 200 4,070.00
c. Nitch 1.00 pc 250 250.00
d. Linear 0.00 sqm 150 -
9,696.00
708 Bed room 18.63 sqm 200 3,726.00
Balcony 3.35 sqm 200 670.00
Toilet
a. Floor 4.90 sqm 200 980.00
b. Wall 20.35 sqm 200 4,070.00
c. Nitch 1.00 pc 250 250.00
d. Linear 2.50 sqm 150 375.00
10,071.00
709 Bed room 18.63 sqm 200 3,726.00
Balcony 3.35 sqm 200 670.00
Toilet
a. Floor 4.52 sqm 200 904.00
b. Wall 21.30 sqm 200 4,260.00
c. Nitch 1.00 pc 250 250.00
d. Linear 0.00 sqm 150 -
9,810.00
710 Bed room 18.63 sqm 200 3,726.00
Balcony 3.35 sqm 200 670.00
Toilet
a. Floor 4.77 sqm 200 954.00
b. Wall 20.35 sqm 200 4,070.00
c. Nitch 1.00 pc 250 250.00
d. Linear 2.50 sqm 150 375.00
10,045.00
711 Bed room 18.63 sqm 200 3,726.00
Balcony 3.350 sqm 200 670.00
Toilet
a. Floor 19.550 sqm 200 3,910.00
b. Wall 3.900 sqm 200 780.00
c. Nitch 1.000 pc 250 250.00
d. Linear 2.500 sqm 150 375.00
9,711.00
712 Bed room 18.63 sqm 200 3,726.00
Balcony 3.350 sqm 200 670.00
Toilet
a. Floor 4.610 sqm 200 922.00
b. Wall 19.700 sqm 200 3,940.00
c. Nitch 1.000 pc 250 250.00
d. Linear 0.000 sqm 150 -
9,508.00
713 Bed room 18.63 sqm 200 3,726.00
Balcony 3.350 sqm 200 670.00
Toilet
a. Floor 4.610 sqm 200 922.00
b. Wall 19.550 sqm 200 3,910.00
c. Nitch 1.000 pc 250 250.00
d. Linear 2.500 sqm 150 375.00
9,853.00
714 Bed room 18.63 sqm 200 3,726.00
Balcony 3.350 sqm 200 670.00
Toilet
a. Floor 5.000 sqm 200 1,000.00
b. Wall 20.550 sqm 200 4,110.00
c. Nitch 1.000 pc 250 250.00
d. Linear 0.000 sqm 150 -
9,756.00
715 Bed room 18.63 sqm 200 3,726.00
Balcony 3.350 sqm 200 670.00
Toilet
a. Floor 4.940 sqm 200 988.00
b. Wall 20.450 sqm 200 4,090.00
c. Nitch 1.000 pc 250 250.00
d. Linear 0.000 sqm 150 -
9,724.00
716 Bed room 18.63 sqm 200 3,726.00
Balcony 3.350 sqm 200 670.00
Toilet
a. Floor 4.770 sqm 200 954.00
b. Wall 20.350 sqm 200 4,070.00
c. Nitch 1.000 pc 250 250.00
d. Linear 2.500 sqm 150 375.00
10,045.00
717 Bed room 18.63 sqm 200 3,726.00
Balcony 3.350 sqm 200 670.00
Toilet
a. Floor 4.900 sqm 200 980.00
b. Wall 20.050 sqm 200 4,010.00
c. Nitch 1.000 pc 250 250.00
d. Linear 0.000 sqm 150 -
9,636.00
718 Bed room 18.63 sqm 200 3,726.00
Balcony 3.350 sqm 200 670.00
Toilet
a. Floor 4.320 sqm 200 864.00
b. Wall 20.50 sqm 200 4,100.00
c. Nitch 1.000 pc 250 250.00
d. Linear 2.500 sqm 150 375.00
9,985.00
719 Bed room 18.63 sqm 200 3,726.00
Balcony 3.350 sqm 200 670.00
Toilet
a. Floor 5.200 sqm 200 1,040.00
b. Wall 21.00 sqm 200 4,200.00
c. Nitch 1.000 pc 250 250.00
d. Linear 0.000 sqm 150 -
9,886.00
720 Bed room 18.63 sqm 200 3,726.00
Balcony 3.35 sqm 200 670.00
Toilet
a. Floor 4.32 sqm 200 864.00
b. Wall 20.50 sqm 200 4,100.00
c. Nitch 1.00 pc 250 250.00
d. Linear 2.50 sqm 150 375.00
9,985.00
721 Bed room 18.63 sqm 200 3,726.00
Balcony 3.35 sqm 200 670.00
Toilet
a. Floor 4.25 sqm 200 850.00
b. Wall 19.27 sqm 200 3,854.00
c. Nitch 1.00 pc 250 250.00
d. Linear 2.50 sqm 150 375.00
9,725.00
722 Bed room 18.63 sqm 200 3,726.00
Balcony 3.35 sqm 200 670.00
Toilet
a. Floor 4.44 sqm 200 888.00
b. Wall 19.30 sqm 200 3,860.00
c. Nitch 1.00 pc 250 250.00
d. Linear 0.00 sqm 150 -
9,394.00
723 Bed room 18.63 sqm 200 3,726.00
Balcony 3.35 sqm 200 670.00
Toilet
a. Floor 4.17 sqm 200 834.00
b. Wall 19.43 sqm 200 3,886.00
c. Nitch 1.00 pc 250 250.00
d. Linear 2.50 sqm 150 375.00
9,741.00
724 Bed room 18.63 sqm 200 3,726.00
Balcony 3.35 sqm 200 670.00
Toilet
a. Floor 4.56 sqm 200 912.00
b. Wall 19.60 sqm 200 3,920.00
c. Nitch 1.00 pc 250 250.00
d. Linear 0.00 sqm 150 -
9,478.00
725 Bed room 18.63 sqm 200 3,726.00
Balcony 3.35 sqm 200 670.00
Toilet
a. Floor 4.56 sqm 200 912.00
b. Wall 19.60 sqm 200 3,920.00
c. Nitch 1.00 pc 250 250.00
d. Linear 2.50 sqm 150 375.00
9,853.00
726 Bed room 18.63 sqm 200 3,726.00
Balcony 3.35 sqm 200 670.00
Toilet
a. Floor 4.56 sqm 200 912.00
b. Wall 19.60 sqm 200 3,920.00
c. Nitch 1.00 pc 250 250.00
d. Linear 2.50 sqm 150 375.00 9,478.00
727 Bed room 18.63 sqm 200 3,726.00
Balcony 3.35 sqm 200 670.00
Toilet
a. Floor 4.56 sqm 200 912.00
b. Wall 19.60 sqm 200 3,920.00
c. Nitch 1.00 pc 250 250.00
d. Linear 2.50 sqm 150 375.00 9,478.00
HALLWAYS
a. North Wing 79.95 sqm 200 15,990.00
b. West Wing 59.29 sqm 200 11,858.00 27,848.00
1465.91
Total Labor Cost PhP 291,907.00