Project: TWO STOREY TRAINING HALL AND DORMITORY

Company: ATI-RTC 5 COMPOUND, SAN AGUSTIN, PILI, CAMARINES SUR

ACTUAL ACCOMPLISHMENT
20-Sep-17

CONCRETE 191.369 m3
FOOTINGS 126.9
QTY L W THK VOL,M3
C1-F1 9 3 3 0.45 36.45
C1-F1A 3 11 3 0.45 44.55
C2-F1 4 3 3 0.45 16.2
C3-F2 9 2.5 2.5 0.4 22.5
C4 16 1 1 0.45 7.2
COLUMNS 31.536
QTY H L W VOL,M3
C1 12 5.4 0.6 0.5 19.44
C2 4 5.4 0.5 0.4 4.32
C3 9 5.4 0.4 0.4 7.776

PLANT BOX COLUMNS 8.64

QTY H L W VOL,M3
C4 16 3.9 0.4 0.3 7.488
up to 1st floor beams
C4 4 2.4 0.4 0.3 1.152
TIE BEAM 22.58
QTY L B D VOL,M3
TB-1 1 188 0.25 0.4 18.8
TB-1A 1 31.5 0.3 0.4 3.78

GRADE BEAM 1.713

QTY L B D VOL,M3
GB 1 34.5 0.15 0.2 1.035
additional
GB 1 22.6 0.15 0.2 0.678
W/FACTOR
REBARS 44,997.30 kgs 31,498.11 KGS
FOOTINGS 10,588.77
QTY X Y XL YL XTL YTL KG/M TOT.KG
C1-F1 9 28 28 3 3 756 756 1.579 2387.448
C1-F1A 3 28 100 3 11 252 3300 1.579 5608.608
C2-F1 4 28 28 3 3 336 336 1.579 1061.088
C3-F2 9 18 18 2.5 2.5 405 405 1.579 1278.99
C4 16 5 5 1 1 80 80 1.579 252.64

KEY COLUMNS 17494.15

QTY MAIN H TIES # MAIN L TIES L MAIN TL TIES TL KG/M, MAKG/M, TIES TOT.KG
C1 12 18 5 600 10800 2.2 1080 15840 1.579 0.616 11462.76
C2 4 14 5 200 2800 1.8 280 1440 1.579 0.616 1329.16
C3 9 10 5 450 4500 1.6 450 6480 1.579 0.616 4702.23

PLANT BOX COLUMNS 7605.624

QTY MAIN H TIES # MAIN L TIES L MAIN TL TIES TL KG/M, MAKG/M, TIES TOT.KG
C4 16 6 3 480 2880 1.4 288 10752 1.579 0.616 7077.984
up to 1st floor beams
C4 4 6 3 120 720 1.4 72 672 1.579 0.616 527.64

TIE BEAM 5539.917

QTY MAIN L TIES # MAIN L TIES L MAIN TL TIES TL KG/M, MAKG/M, TIES TOT.KG
TB-1 1 11 188 1880 20680 1.3 2068 2444 1.579 0.616 4770.876
TB-1A 1 10 31.5 315 3150 1.4 315 441 1.579 0.616 769.041

GRADE BEAM 222.7661

QTY MAIN L TIES # MAIN L TIES L MAIN TL TIES TL KG/M, MAKG/M, TIES TOT.KG
TB-1 1 2 34.5 115 230 1.3 69 149.5 0.616 0.616 134.596
additional
TB-1 1 2 22.6 75.33333 150.6667 1.3 45.2 97.93333333 0.616 0.616 88.17013
SECOND FLOOR BEAM 3546.073
QTY MAIN L TIES # MAIN L TIES L MAIN TL TIES TL KG/M, MAKG/M, TIES TOT.KG
RB-1 1 11 88 880 9680 1.3 968 1144 1.579 0.616 2233.176
additional
RB-1 1 11 18 180 1980 1.3 198 234 1.579 0.616 456.786

RB-1A 1 12 12.6 126 1512 1.4 151.2 176.4 1.579 0.616 347.4072
RB-1B 1 12 18.45 184.5 2214 1.4 221.4 258.3 1.579 0.616 508.7034

FORM WORKS

EXCAVATION 663.8163 m3 472.44725

FOOTINGS 560.5
QTY L W H VOL,M3
C1-F1 9 3 3 2 162
C1-F1A 3 11 3 2 198
C2-F1 4 3 3 2 72
C3-F2 9 2.5 2.5 2 112.5
C4 16 1 1 1 16

TIE BEAM 90.32

QTY L B D VOL,M3
TB-1 1 188 0.25 1.6 75.2
TB-1A 1 31.5 0.3 1.6 15.12

SECOND FLOOR BEAM 12.99625

QTY L B D VOL,M3
RB-1 1 88 0.25 0.4 8.8
RB-1A 1 12.6 0.3 0.5 1.89
RB-1B 1 18.45 0.25 0.5 2.30625
MASONRY WORKS 6" CHB 2087.5 PCS

6" THK CHB L H AREA QTY.,PCS

39 3 117 1462.5
additional
12 3 36 450
14 1 14 175
Project: TWO STOREY TRAINING HALL AND DORMITORY
Company: ATI-RTC 5 COMPOUND, SAN AGUSTIN, PILI, CAMARINES SUR

As of September 20, 2017

Item Contract Amount Total Accomplishment
Description
No.
Quantity Unit Unit Cost Amount WDT % Quantity Amount WTD %
I General Requirements 1.0 Lot 0.970% 0.30 0.291%

Securing of Construction
1 Permits, Building permit,
permit to operate, sanitay
& Electrical Permit, Fire
Safety and Occupancy
Permit 1.0 lot 75,000.0 75,000.00
electrical consumptions
2 material testings 1.0 lot 84,000.0 84,000.00
II Site Works 1.0 Lot 4.020% 2.329%
A

a.1 Clearing/Staking/Levelling/
Chipping &
Dismantling/Hauling of
excess materials 1.0 lot 10,000.0 10,000.00 0.40 4,000.00 1.608%
a.2 Temfacil 1.0 lot 35,000.0 35,000.00 0.80 28,000.00 3.216%
a.3 Excavation 1,115.0 cu.m 150.0 167,250.00 650.82 97,623.00 2.346%
a.4 Backfill 866.0 cu.m 280.0 242,480.00 462.32 129,448.48 2.146%
III Structural Steel Works 66,002.4 kgs 26.960% 31,498.11 12.866%
A 25mm dia x 6m RSB 110.0 pcs. 875.0 96,250.00 -
B 20mm dia x 6m RSB 992.0 pcs. 559.0 554,528.00 -
C 16mm dia x 6m RSB 2,310.0 pcs. 357.0 824,670.00 -
D 12mm dia x 6m RSB 1,892.0 pcs. 199.0 376,508.00 -
E 10mm dia x 6m RSB 3,787.0 pcs. 138.0 522,606.00 -
F #16 GI tie wire 825.0 kg 70.0 57,750.00 -
STEEL DECK DURAWEB 1020 @
G 1.2mm thk. Union galvasteel 866.44 lms 715.0 619,504.60 - -
IV Concrete Works 447.0 cu.m 13.230% 191.37 5.664%
A Cement Type 1 4,023.0 bags 210.0 844,830.00
B Albay Sand 245.0 cu.m 600.0 147,000.00
C 3/4 Gravel 447.0 cu.m 900.0 402,300.00
D Ordinary Gravel (Apple size) 39.0 cu.m 650.0 25,350.00
E Concrete canopy 1.0 lot 41,500.0 41,500.00
F Concrete trellis 1.0 lot 17,500.0 17,500.00
G Water Proofing compound (Plexi 27.0 gal 715.0 19,305.00
V Masonry Works 1,458.0 sq.m. 7.210% 167.000 0.826%
A 6" thk CHB 8,275.0 pcs. 14.0 115,850.00
B 4" thk CHB 9,950.0 pcs. 12.0 119,400.00
C Cement Type 1P 1,635.0 bags 210.0 343,350.00
D Albay Sand 131.0 cu.m 600.0 78,600.00
E 12mm dia x6mtrs rsb 638.0 pcs. 199.0 126,962.00
F #16 GI tie wire 43.0 kgs 70.0 3,010.00
G Decorative Stones 28.0 box 1,040.0 29,120.00
XIII. Forms and Scaffoldings 1.0 lot 4.390% 0.37 1.624%
A 1/4" thk x 4x8 marine plywood 70.0 pcs. 450.0 31,500.00
B 1/2" thk x 4x8 marine plywood 140.0 pcs. 850.0 119,000.00
C 2"x3"x12' coco lumber 2,500.0 pcs. 95.0 237,500.00
D GI scaffoldings 1.0 lot 90,000.0 90,000.00
E Assorted CWN 8.0 box 2,400.0 19,200.00
XV Soil Poisoning 1.0 Lot 0.000% - 0.000%
A Soil Poisoning 1.0 lot 35,000.0 35,000.00

TOTAL MATERIAL COST ### 23.600%

accomplisment as of aug.30,2017 22.904%
accomplishment as of sep.20,2017 0.696%
planned 23.990%
slippage 0.390%