ROJECT TITLE: PROPOSED RENOVATION/UPGRADING OF SOIL LABORATORY

PROJECT LOCATION: SLSU MAIN CAMPUS COLLEGE OF AGRICULTURE

PROJECT DURATION: 30 CALENDAR DAYS

ITEM DESCRIPTION TOTAL AMOUNT (PHP) RELATIVE WT. (%)

I Demolition of Walls and Windows 6,000.00 0.63

II Indirect Cost 92,619.22 9.75

III Earthworks 6,534.00 0.69

IV Formworks and Scaffolding 20,875.00 2.20

V Iron Works 16,900.00 1.78

VI Concrete Works 26,047.00 2.74

VII Masonry Works 19,596.75 2.06

VIII Sanitary and Plumbing 98,436.00 10.36

IX Electrical Works 229,235.50 24.12

X Ceiling Works 92,340.00 9.72

XI Tile Works 136,066.50 14.32

XII Doors 46,640.00 4.91

XIII Windows 78,000.00 8.21

XIV Carpentry Works for Cabinets 18,072.60 1.90

XV Painting Works 62,842.00 6.61

Grand Total Cost 950,204.57 100.00

Planned Daily Accomplishment (%)

Cummulative Daily Accomplishment (%)

Planned Daily Accomplishment (PHP)

Cummulative Daily Accomplishment (PHP)
 DURATION DAY 1 DAY 2 DAY 3 DAY 4 DAY 5
0.1575 0.1575 0.1575 0.1575
4
0.325 0.325 0.325 0.325 0.325
30
0.23
3

10

92

nned Daily Accomplishment (%) 0.4825 0.4825 0.4825 0.4825 0.5550

mulative Daily Accomplishment (%) 0.4825 0.9650 1.4475 1.9300 2.4850

ned Daily Accomplishment (PHP) 4584.74 4584.74 4584.74 4584.74 5273.64

ulative Daily Accomplishment (PHP) 4584.74 9169.47 13754.21 18338.95 23612.58

120.0000
120.0000

100.0000

80.0000

60.0000

40.0000

20.0000

0.0000
1 2 3 4 5 6
 DAY 6 DAY 7 DAY 8 DAY 9 DAY 10

0.325 0.325 0.325 0.325 0.325

0.23 0.23

0.314 0.314 0.314

0.5550 0.5550 0.6393 0.6393 0.6393

3.0400 3.5950 4.2343 4.8736 5.5129

5273.64 5273.64 6074.52 6074.52 6074.52

28886.22 34159.85 40234.38 46308.90 52383.42
5 6 7 8 9 10 11 12
DAY 11 DAY 12 DAY 13 DAY 14 DAY 15 DAY 16 DAY 17

0.325 0.325 0.325 0.325 0.325 0.325 0.325

0.314 0.314 0.314 0.314

0.2225 0.2225 0.2225

0.6393 0.6393 0.6393 0.6393 0.5475 0.5475 0.5475

6.1521 6.7914 7.4307 8.0700 8.6175 9.1650 9.7125

6074.52 6074.52 6074.52 6074.52 5202.37 5202.37 5202.37

58457.94 64532.46 70606.99 76681.51 81883.88 87086.25 92288.62
11 12 13 14 15 16 17 18 19
DAY 18 DAY 19 DAY 20 DAY 21 DAY 22 DAY 23 DAY 24

0.325 0.325 0.325 0.325 0.325 0.325 0.325

0.2225 0.2225 0.2225 0.2225 0.2225

0.274 0.274

0.5475 0.5475 0.5475 0.5475 0.5475 0.5990 0.5990

10.2600 10.8075 11.3550 11.9025 12.4500 13.0490 13.6480

5202.37 5202.37 5202.37 5202.37 5202.37 5691.73 5691.73

97490.99 102693.36 107895.73 113098.10 118300.47 123992.19 129683.92
18 19 20 21 22 23 24 25 2
 DAY 25 DAY 26 DAY 27 DAY 28 DAY 29 DAY 30 DAY 31

0.325 0.325 0.325 0.325 0.325 0.325

0.274 0.274 0.274 0.274 0.274 0.274 0.274

0.5990 0.5990 0.5990 0.5990 0.5990 0.5990 0.274

14.2470 14.8460 15.4450 16.0440 16.6430 17.24 17.52

5691.73 5691.73 5691.73 5691.73 5691.73 5691.73 2603.56

135375.65 141067.37 146759.10 152450.82 158142.55 163834.27 166437.83

S-CURVE
 S-CURVE

25 26 27 28 29 30 31 32

Row 41
 DAY 32 DAY 32 DAY 33 DAY 34 DAY 35 DAY 36 DAY 37

0.274

0.294 0.294 0.294 0.294 0.294 0.294

0.274 0.294 0.294 0.294 0.294 0.294 0.294

17.79 18.08 18.379 18.673 18.967 19.261 19.56

2603.56 2796.32 2796.32 2796.32 2796.32 2796.32 2796.32

169041.39 171837.71 174634.03 177430.34 180226.66 183022.97 185819.29
32 33 34 35 36 37 38 39
 DAY 38 DAY 39 DAY 40 DAY 41 DAY 42 DAY 43

0.294 0.294

5.18 5.18

8.04 8.04

0.294 0.294 5.18 5.18 8.04 8.04

19.85 20.14 25.32 30.50 38.54 46.58

2796.32 2796.32 49220.60 49220.60 76396.45 76396.45

188615.61 191411.92 240632.52 289853.12 366249.56 442646.01
38 39 40 41 42 43 44 45
 DAY 44 DAY 45 DAY 46 DAY 47 DAY 48 DAY 49

8.04

3.24 3.24 3.24

4.773 4.773

8.04 3.24 3.24 3.24 4.773 4.773

54.62 57.86 61.10 64.34 69.118 73.891

76396.45 30786.63 30786.63 30786.63 45356.43 45356.43

519042.46 549829.09 580615.72 611402.34 656758.77 702115.21
45 46 47 48 49 50 51 52
 DAY 50 DAY 51 DAY 52 DAY 53 DAY 54 DAY 55

4.773

1.637 1.637 1.637

2.737 2.737

0.633 0.633

2.20 2.20

4.773 1.637 1.637 1.637 5.573 5.573

78.664 80.301 81.938 83.574 89.148 94.721

45356.43 15551.68 15551.68 15551.68 52958.07 52958.07

747471.64 763023.32 778575.00 794126.68 847084.75 900042.82
51 52 53 54 55 56 57
 DAY 56

2.737

0.633

2.20

5.573
100

52958.07
953000.89
57