You are on page 1of 2

Project : Crystal Homes - Guitnang Bayan II

Location : Abuab II Road, Guitnang Bayan II, San Mateo, Rizal


Date : 17-Nov-17

Percentage of Acomplishment Peso Value Amount


Item No. Description Quantity % Wt. Cost
Previous Present To Date Previous Present To Date
1.00 Mobilization 1 0.186% 65,000.00 0.186% 0.000% 0.186% 65,000.00 - 65,000.00
Temporary Facilities 1 0.429% 150,000.00 0.429% 0.000% 0.429% 150,000.00
Water and other Utility Consumption 1 2.109% 738,000.00 0.000% 1.053% 1.053% - 369,000.00 369,000.00
Testing of Materials 1 0.384% 134,250.00 0.384% 0.000% 0.384% 134,250.00 - 134,250.00
Engineering and Staff 2 3.429% 1,200,000.00 0.000% 1.714% 1.714% - 205,680.00 205,680.00
Demobilization 1 0.071% 25,000.00 0.000% 0.000% 0.000% - - -

2.00 Earthworks
Clearing and Grubbing 123.00 0.281% 98,400.00 0.281% 0.000% 0.281% 98,400.00 - 98,400.00
Cut and Excavation 2,641.60 0.094% 33,020.00 0.094% 0.000% 0.094% 33,020.00 - 33,020.00
Road fill and earthfill 5,239.00 35.925% 12,573,600.00 12.000% 13.500% 25.500% 4,200,000.00 4,725,000.00 8,925,000.00
Hauling out of Unsuitable materials 60.00 0.214% 75,000.00 0.214% 0.000% 0.214% 75,000.00 - 75,000.00

3.00 Road Works and Concreting


Subgrade Preparation 3,390.93 9.227% 3,229,455.26 9.227% 0.000% 9.227% 3,229,455.26 - 3,229,455.26
Roadbase Preparation 2,757.78 7.504% 2,626,455.69 7.504% 0.000% 7.504% 2,626,455.69 - 2,626,455.69
Concrete Pavement ( 150mm thk ) 946.89 9.662% 3,381,735.00 9.662% 0.000% 9.662% 3,381,735.00 - 3,381,735.00
Gutter S-type ( 0.2m ) 114.23 1.142% 399,805.00 0.914% 0.000% 0.914% 319,900.00 - 319,900.00
Concrete Sidewalk 399.82 3.998% 1,399,370.00 3.198% 0.000% 3.198% 1,119,300.00 - 1,119,300.00

4.00 Storm Drainage System


RCP 300mm dia.
RCP 457mm dia. 615 2.372% 830,250.00 2.372% 0.000% 2.372% 830,250.00 - 830,250.00
RCP 610mm dia. 231 0.726% 254,100.00 0.653% 0.000% 0.653% 228,690.00 - 228,690.00
Trench / Manhole 70 0.500% 175,000.00 0.500% 0.000% 0.500% 175,000.00 - 175,000.00

5.00 Electrical Lines ( Meralco ) 1 12.939% 4,528,648.96 6.470% 0.000% 6.470% 2,929,809.44 - 2,929,809.44

6.00 Water Line System 1 8.808% 3,082,910.09 8.808% 0.000% 8.808% 3,082,910.09 - 3,082,910.09
TOTAL COST 100.000% 35,000,000.00
TOTAL 62.896% 16.2670% 79.16% 22,679,175.48 5,299,680.00 27,978,855.48

Prepared by :

Engr. Walter Garcia

Project Engineer
Project : Crystal Homes - Guitnang Bayan II
Location : Abuab II Road, Guitnang Bayan II, San Mateo, Rizal
Date : 17-Nov-17

You might also like