Number of days

Item No. DESCRIPTION QTY UNIT TOTAL COST Weight % per day No. of Days 15 15 15 15 15 15 15
15 30 45 60 75 90 105

B.9 MOBILIZATION 1.00 l.s 4,967.76 0.33% 0.33% 1 100.00%

A.1.1 (8) Provision of Field Office for the Engineer (Rental Basis) 3.50 mo 45,277.76 3.02% 0.03% 102

B.5 Project Billboard/ Sign Board 1.00 ea 6,076.02 0.41% 0.41% 1

B.7 (1) Occupational Safety and Health Program 3.50 mo 37,896.32 2.53% 0.02% 103
803(1)a Structure Excavation (Common Soil) 24.00 cu.m 4,781.55 0.32% 0.16% 2
90.18%
804(1)a Embankment from Structure Excavation 9.00 cu.m 2,644.87 0.18% 0.09% 2
804(1)b Embankment from Common Borrow by Equipment 36.46 cu.m 34,337.50 2.29% 2.29% 1
804(4) Gravel Bedding 7.00 cu.m 9,906.65 0.66% 0.66% 1
900(1) Structural Concrete for Footing Tie Beam, Column, Girder/Beam 10.00 cu.m 70,444.72 4.70% 0.94% 5
900(1)c2 Structural Concrete for Footing and Slab on Fill (Class A, 28 days) 10.00 cu.m 64,820.19 4.32% 0.86% 5
Reinforcing Steel of Reinforced Concrete Structures for One-Storey, 81.64%
902(1) 2,184.25 kgs 170,679.38 11.38% 1.90% 6
Grade 40
903(2) Formworks and Falseworks 68.00 sq.m 39,647.64 2.64% 0.66% 4

1046a1 100mm CHB Non-Load Bearing (including Reinforcing Steel) 116.00 sq.m 92,117.56 6.14% 1.23% 5
1046a2 150mm CHB Non-Load Bearing (including Reinforcing Steel) 33.00 sq.m 44,730.15 2.98% 0.60% 5
61.37%
1005 Casement Steel Window 8.25 sq.m 58,714.22 3.91% 0.98% 4
1010(2)b Wooden Panel Door 7.56 sq.m 63,388.25 4.23% 1.41% 3
1043(1) PVC Doors and Frames 1.89 sq.m 5,934.70 0.40% 0.20% 2

1003(1) 4.5mm Fiber Cement Board on Metal Frame Ceiling 69.00 sq.m 83,136.41 5.54% 1.11% 5

1027(1) Cement Plaster Finish 287.00 sq.m 36,628.16 2.44% 0.49% 5

1018(1) Glazed Tiles and Trims 49.00 sq.m 73,009.18 4.87% 0.81% 6
1018(2) Unglazed Tiles 4.00 7,102.02 0.47% 0.16% 3 51.67%
sq.m
1051(5) Metal Railing 73.00 m 45,884.21 3.06% 1.53% 2
1032(1)a Painting Works (Masonry Painting) 235.00 sq.m 68,771.53 4.58% 0.65% 7

1032(1)c Painting Works (Metal Painting) 9.00 sq.m 4,308.96 0.29% 0.04% 7

1013(2)c Fabricated Metal Roofing Accessory (Gutter) 20.00 m 19,447.41 1.30% 0.43% 3
1013(2)a1 Fabricated Metal Roofing Accessory (Ridge Roll) 12.00 m 3,639.33 0.24% 0.12% 2

1013(2)a2 Fabricated Metal Roofing Accessory (Flashing) 26.00 m 8,414.68 0.56% 0.28% 2 32.45%

1014 Prepainted Metal Sheets ( Corrugated, Long Span,0.5mm thk) 103.00 sq.m 81,551.50 5.44% 5.44% 1

1047(3)b Metal Structure Accessories (Sagrods) 5.00 pcs 2,233.70 0.15% 0.15% 1

1047(2)a Structural Steel Roof Framing 450.00 kgs 58,312.38 3.89% 1.94% 2

1047(2)c Structural Steel Purlins 289.00 kgs 32,523.71 2.17% 1.08% 2

1001(8) Sewer Line Works 1.00 l.s 17,113.44 1.14% 0.57% 2

1001(9) Storm Drainage and Downspout 1.00 l.s 15,590.55 1.04% 0.35% 3 12.20%
1001(11) Septic Vault (Concrete CHB) 1.00 l.s 30,667.36 2.04% 0.34% 6

1002(5) Plumbing Fixtures 1.00 l.s 38,642.73 2.58% 0.64% 4

1002(6) Cold Waterline Pipes and Fittings 1.00 l.s 50,953.29 3.40% 1.13% 3

1100(30) Conduit Works, Boxes, and Fittings 1.00 l.s 16,107.32 1.07% 0.54% 2

1101(42) Wires and Wiring Devices 1.00 l.s 22,424.75 1.49% 0.75% 2

1102 Panel Boards with Main Breaker/Branches 1.00 l.s 9,548.07 0.64% 0.32% 2

1103(1) Lighting Fixtures 1.00 l.s 12,656.29 0.84% 0.28% 3

B.9 DEMOBILIZATION 1.00 l.s 4,967.76 0.33% 0.33% 1

TOTAL PROJECT COST 1,500,000.00 100% 0.00%

PERIODIC AMOUNT 182,972.83 303,703.02 288,300.84 145,544.02 304,125.52 128,009.37 147,344.41

CUMULATIVE AMOUNT 182,972.83 486,675.84 774,976.69 920,520.70 1,224,646.22 1,352,655.59 1,500,000.00
PERIODIC ACCOMPLISHMENT 12.20% 20.25% 19.22% 9.70% 20.28% 8.53% 9.82%
CUMULATIVE ACCOMPLISHMENT 12.20% 32.45% 51.67% 61.37% 81.64% 90.18% 100.00%

GANTT CHART & S-CURVE

PREPARED BY: CHECKED BY: RECOMMENDING APPROVAL: APPROVED BY:

CONSTRUCTION OF HEALTH STATION

NORHAN A. LASAMANA FIDEL V. GOLLA EDGAR P. MA-AYA DATU SUHARTO T. MANGUDADATU, Ph.D
JO/ENGINEER 1 Project Officer I Provincial Engineer Governor
SUCOB, COLUMBIO SULT.KUD.