Professional Documents
Culture Documents
6-29 Sentrina Alaminos Cost Control
6-29 Sentrina Alaminos Cost Control
Batch 1
3 16 AMIRA ₱ 1,766,810.52 ₱ 715,558.26
Batch 2
3 28 ARRA ₱ 1,187,390.70 ₱ 748,056.14
Balance: -₱731,668.06
Note:
Slippage of positive output because of Accumulated overhead
expense versus actual accomplishment to date and lack of manpower
and requested mats from date requested
Additional Remarks:
Major and Minor Cause of delays:
1 Additional expenses composed of Barracks and Others (Utility, Bills, Staff House, Worker's food every po
2 Consumables composed of power tools, hand tools, PPE, screws, nails and all other raw/ local materials
5 Limited Steel Drum for water suppy (manual Mixing)
6 Limited Electrical wire for power source onsite (grinding,drill,)
7 Additional 6 units need additional 1 foreman
8 Overtime needed to catch up progress. Labor cost increased
9 Liquidated damage (starts on May 9)
10 Less asset cost: ₱112,941.50
REMAINING Manpower/
Material Cost TOTAL
COLLECTIBLE Labor
of Accumulated overhead
ment to date and lack of manpower
uested
ills, Staff House, Worker's food every pouring, hauling, transportation, tools, etc)
nails and all other raw/ local materials used in construction
Remarks
Batch 1 Delay (AVINA and ARRA)
1. Eletrical Panel and fixtures delay (April up to date)
2. Finishing Materials such as doors and accessories, wood planks, lightings
Batch 1 - AMIRA
1. Lack of Manpower (Mason)
2. Lack of GI Pipes and scaffolds
₱5,950.53
₱9,781.69
₱5,135.39
₱10,176.40
₱5,135.39
₱5,950.53
₱11,656.51
₱266,860.47 ₱420,186.36
Materials Cost Jan to Mar 2022 April to May 2022 May to June 2022 PAID PO
Earthworks
Excavation
Soil Poisoning ₱523.27
Concreting and Steel Works ₱21,676.16 ₱12,084.90 ₱5,220.18
RMC ₱58,688.16
RSB ₱5,693.33
Formworks ₱5,779.86 ₱1,715.23 ₱10,649.31
Masonry Works
4" CHB
Tile Works
Stairs and Railings
Doors
Door Jambs
Doors
Roofing
Waterproofing
Enviroseal
Super Thoroseal
Plumbing and Electrical ₱18,784.91 ₱5,950.53
Carpentry Works
Ceiling
Painting Works
Consumables ₱5,206.22 ₱4,022.85
TOTAL: ₱33,185.51 ₱36,607.88 ₱10,913.51 ₱75,288.00
₱155,994.90
₱240,986.21 ₱396,981.12
Materials Cost Jan to Mar 2022 April to May 2022 May to June 2022 PAID PO
Earthworks
Excavation
Soil Poisoning ₱860.18
Concreting and Steel Works ₱35,632.04 ₱19,865.58 ₱8,581.11
RMC ₱96,473.68
RSB ₱5,693.33
Formworks ₱9,501.14 ₱2,819.55 ₱17,505.72
Masonry Works
4" CHB
Tile Works
Stairs and Railings
Doors
Door Jambs
Doors
Roofing
Waterproofing
Enviroseal
Super Thoroseal
Plumbing and Electrical ₱30,879.31 ₱9,781.69
Carpentry Works
Ceiling
Painting Works
Consumables ₱8,558.17 ₱2,225.49 ₱1,049.43
TOTAL: ₱54,551.53 ₱55,789.93 ₱15,323.88 ₱123,761.09
₱249,426.43
₱270,899.74 ₱520,326.17
Materials Cost Jan to Mar 2022 April to May 2022 May to June 2022 PAID PO
Earthworks
Excavation
Soil Poisoning ₱523.27
Concreting and Steel Works ₱21,676.16 ₱12,084.90
RMC ₱41,400.00
RSB
Formworks ₱5,779.86 ₱5,220.18 ₱10,649.31
Masonry Works
4" CHB
Tile Works
Stairs and Railings
Doors
Door Jambs
Doors
Roofing
Waterproofing
Enviroseal
Super Thoroseal
Plumbing and Electrical ₱18,784.91 ₱5,950.53
Carpentry Works
Ceiling
Painting Works
Consumables ₱5,206.22 ₱1,353.84 ₱1,607.78
TOTAL: ₱33,185.51 ₱73,623.65 ₱6,827.96 ₱16,599.84
₱130,236.96
2266.182
2953.995
5220.177
₱280,986.21 ₱411,223.18
Materials Cost May June Labor Cost
Earthworks ₱6,744.64 ₱25,200.00
Excavation ₱2,939.00 ₱16,459.12
Soil Poisoning ₱13,553.79
Concreting and Steel Works ₱5,816.05
RMC 13108.0714286
RSB ₱41,332.00 ₱28,900.21
Formworks ₱6,744.64
Masonry Works
4" CHB
Tile Works
Stairs and Railings
Doors
Door Jambs
Doors
Roofing
Waterproofing
Enviroseal
Super Thoroseal
Plumbing and Electrical ₱6,744.64
Carpentry Works
Ceiling
Painting Works
Consumables ₱2,303.39 ₱4,234.21
TOTAL: ₱5,242.38 ₱65,800.13 ₱0.00 ₱103,037.24
₱71,042.51
17080
5693.333
₱174,079.75
Materials Cost May June Labor Cost
Earthworks ₱8,885.80 ₱24,055.30
Excavation ₱3,872.01 ₱17,812.40
Soil Poisoning ₱5,816.05
Concreting and Steel Works ₱8,885.80 ₱13,108.07
RMC ₱28,900.21
RSB ₱53,030.00
Formworks ₱8,885.80
Masonry Works
4" CHB
Tile Works
Stairs and Railings
Doors
Door Jambs
Doors
Roofing
Waterproofing
Enviroseal
Super Thoroseal
Plumbing and Electrical
Carpentry Works
Ceiling
Painting Works
Consumables ₱3,144.31 ₱4,674.70
TOTAL: ₱7,016.32 ₱84,362.08 ₱0.00 ₱89,692.04
₱91,378.40
₱181,070.44
Materials Cost May June Labor Cost
Earthworks ₱6,744.64 ₱16,459.12
Excavation ₱2,939.00 ₱13,553.79
Soil Poisoning ₱5,816.05
Concreting and Steel Works ₱13,108.07
RMC ₱28,900.21
RSB ₱41,332.00
Formworks ₱6,744.64
Masonry Works
4" CHB
Tile Works
Stairs and Railings
Doors
Door Jambs
Doors
Roofing
Waterproofing
Enviroseal
Super Thoroseal
Plumbing and Electrical ₱6,744.64
Carpentry Works
Ceiling
Painting Works
Consumables ₱2,303.39 ₱4,234.21
TOTAL: ₱5,242.38 ₱65,800.13 ₱0.00 ₱77,837.24
₱71,042.51
₱148,879.75
Materials Cost May June Labor Cost
Earthworks ₱2,939.00 ₱13,553.79
Excavation ₱17,448.16
Soil Poisoning ₱17,477.43
Concreting and Steel Works ₱28,900.21
RMC ₱20,128.42
RSB ₱41,332.00
Formworks
Masonry Works
4" CHB
Tile Works
Stairs and Railings
Doors
Door Jambs
Doors
Roofing
Waterproofing
Enviroseal
Super Thoroseal
Plumbing and Electrical
Carpentry Works
Ceiling
Painting Works
Consumables ₱2,303.39 ₱4,234.21
TOTAL: ₱5,242.38 ₱65,694.62 ₱0.00 ₱77,379.59
₱70,937.01
₱148,316.59
Materials Cost May June Labor Cost
Earthworks ₱25,200.00
Excavation ₱3,405.50 ₱15,405.36
Soil Poisoning ₱17,477.43
Concreting and Steel Works ₱23,323.40 ₱28,900.21
RMC
RSB ₱44,062.00
Formworks
Masonry Works
4" CHB
Tile Works
Stairs and Railings
Doors
Door Jambs
Doors
Roofing
Waterproofing
Enviroseal
Super Thoroseal
Plumbing and Electrical
Carpentry Works
Ceiling
Painting Works
Consumables ₱2,669.01 ₱4,454.45
TOTAL: ₱6,074.51 ₱71,839.85 ₱0.00 ₱86,983.00
₱77,914.36
₱164,897.36
Materials Cost May June Labor Cost
Earthworks ₱15,405.36
Excavation ₱3,405.50 ₱17,448.16
Soil Poisoning ₱17,477.43
Concreting and Steel Works ₱23,323.40 ₱28,900.21
RMC
RSB ₱44,062.00
Formworks
Masonry Works
4" CHB
Tile Works
Stairs and Railings
Doors
Door Jambs
Doors
Roofing
Waterproofing
Enviroseal
Super Thoroseal
Plumbing and Electrical
Carpentry Works
Ceiling
Painting Works
Consumables ₱2,669.01 ₱4,454.45
TOTAL: ₱6,074.51 ₱71,839.85 ₱0.00 ₱79,231.16
₱77,914.36
₱157,145.52
Others:
Others:
Others:
Others:
Others:
Others:
Others:
Others:
Others:
Others:
Others:
TOTAL:
₱ 2,660.00
₱ 510.00
₱ 540.00
₱ 330.00
₱ 390.00
₱ 1,350.00
₱ 645.00
₱ 256.00
₱ 375.00
₱ 7,680.00
₱ 1,350.00
₱ 650.00
₱ 6,300.00
₱ 1,988.00
₱ 60.00
₱ 66.00
₱ 30.00
₱ 170.00
₱ 30.00
₱ 30.00
₱ 4,500.00
₱ 25,000.00
₱ 22,000.00
₱ 200.00
₱ 120.00
₱ 390.00
₱ 540.00
₱ 260.00
₱ 810.00
₱ 650.00
₱ 600.00
₱ 106.00
₱ 1,750.00
₱ 3,500.00
₱ 3,500.00
₱ 22,000.00
₱ 2,700.00
₱ 1,950.00
₱ 1,043.00
₱ 687.00
₱ 510.00
₱ 637.50
₱ 351.00
₱ 324.60
₱ 1,020.00
₱ 1,750.00
₱ 5,400.00
₱ 1,000.00
₱ 7,000.00
₱ 6,400.00
₱ 500.00
₱ 375.00
₱ 4,000.00
₱ 3,500.00
₱ 37,500.00
₱ 6,000.00
₱ 7,500.00
₱ 4,596.00
₱ 4,800.00
₱ 6,600.00
₱ 22,000.00
₱ 11,000.00
₱ 7,800.00
₱ 1,140.00
₱ 440.00
₱ 22,000.00
₱ 9,600.00
₱ 32,000.00
₱ 22,000.00
₱ 9,000.00
₱ 1,000.00
₱ 500.00
₱ 7,000.00
₱ 37,500.00
₱ 23,850.00
₱ 18,000.00
₱ 21,000.00
₱ 90.00
₱ 375.00
₱ 588,880.10
Arra 73
1 Avina 63
Amira 120
Arra 73
2 Avina 63
Lavine 143
Arra 73
3 Arra 73
Amira 120
4 Arra 73
874
2 3 4
Arra Avina Lavine Arra Arra Amira Arra
73 63 143 73 73 120 73 874
0.083524027 0.07208238 0.16361556 0.08352403 0.08352403 0.13729977 0.08352403
6422.389706 5542.61029
20000
23333.16176 20136.8382
14659.04412 12650.9559
3005.280374 2593.59813 5887.05607
1638.338318 1413.90841 3209.34766
13097.05882 11302.9412
5206.21968 4493.0389 10198.4851 5206.21968 5206.21968 8558.16934 5206.21968
Arra 73
1 Avina 63
Amira 120
Arra 73
2 Avina 63
Lavine 143
Arra 73
3 Arra 73
Amira 120
4 Arra 73
874
2 3 4
Avina Lavine Arra Arra Amira Arra
63 143 73 73 120 73 874
0.072082 0.163616 0.083524 0.083524 0.1373 0.083524
2040.551
532.7206
14093.95 14093.95 23168.14 14093.95
1
Arra Avina Amira
73 63 120
50
1125.596 971.4044
9205
4855.882
2 3 4 5
Arra Avina Lavine Arra Arra Amira Arra Avina Avina Raya
73 63 143 73 73 120 73 63 63 83
50 1250.57 1049.43 1607.784 1387.54 1387.54 1828.029
2800 2800
1125.596 971.4044 2266.182 2266.182 3725.231 2266.182 1955.746 1955.746 2576.618
9205
5786.593 2953.995 2953.995 4855.882 2953.995 2549.338 2549.338 3358.652
488.0239 488.0239 642.9522
12012.2 12012.2 15825.6
7328.431 3228.61 3228.61 4253.565
6
Arra Arra Avina
73 73 63
1607.784 1607.784 1387.54
TOTAL AMOUNT
1
Arra Avina Amira
73 63 120
RMC 0.0835240274599542 0.0720823798627 0.1372997712
134,250.00 2 Big units (2F and Slab) 61,254.75
54,600.00 Batch 3 slab
159,250.00 CF/WF Batch 3
173,800.00 4 Small Units (2F an 46,644.85 40,255.15
60,750.00 CF/WF Batch 2
54,000.00 CF/WF Batch 2
148,500.00 CF/WF Batch 1 42,345.70 36,544.92 69,609.38
75,564.45 SOG Batch 1 21,547.68 18,595.94 35,420.84
RSB
223,230.00 Batch 1 and 2 30,459.42 26,286.90 50,070.28
200,000.00 Batch 2
198,810.00 Batch 1 56,691.91 48,925.90 93,192.19
Greystone
71,243.30 Batch 1 to 4 5,950.53 5,135.39 9,781.69
127,500.00 Batch 1 to 4 10,649.31 9,190.50 17,505.72
2 3
Arra Avina Lavine Arra Arra Amira
73 63 143 73 73 120
0.08352402746 0.0720823798627002 0.163615560640732 0.08352403 0.083524027 0.137299771
72,995.25
14,984.21 14,984.21 24,631.58
43,703.95 43,703.95 71,842.11
46,644.85 40,255.15
15,895.16 13,717.74 31,137.10
14,129.03 12,193.55 27,677.42
5,950.53
10,649.31
₱16,599.84
Contract
ITEM NO. BLOCK LOT CODE MODEL DP PB1 (15%)
Amount
3 29 B03L29 ARRA ₱ 1,187,390.70 ₱ 237,478.14 ₱ 81,138.36
Batch 1 3 16 B03L16 AMIRA ₱ 1,766,810.52 ₱ 353,362.10 ₱ 120,732.05
3 9 B03L09 AVINA ₱ 1,135,943.68 ₱ 227,188.74 ₱ 77,622.82
3 10 B03L10 AVINA ₱ 1,135,943.68 ₱ 227,188.74 ₱ 77,622.82
Batch 2 3 28 B03L28 ARRA ₱ 1,187,390.70 ₱ 237,478.14 ₱ 81,138.36
4 8 B04L08 LAVINE ₱ 1,929,907.98 ₱ 385,981.60 ₱ 131,877.05
3 22 B03L22 ARRA ₱ 1,187,390.70 ₱ 237,478.14 ₱ 81,138.36
Batch 3 3 30 B03L30 ARRA ₱ 1,187,390.70 ₱ 237,478.14 ₱ 81,138.36
4 5 B04L05 AMIRA ₱ 1,766,810.52 ₱ 353,362.10 ₱ 120,732.05
Batch 4 3 23 B03L23 ARRA ₱ 1,187,390.70 ₱ 237,478.14 ₱ 81,138.36
15 7 B15L07 AVINA ₱ 1,135,943.68 ₱ 227,188.74
Batch 5 11 6 B11L0 RAYA ₱ 1,135,943.68
12 6 B12L6 AVINA ₱ 1,523,266.54
11 10 B11L10 AVINA ₱ 1,135,943.68 ₱ 227,188.74
Batch 6 12 4 B12L10 ARRA ₱ 1,187,390.70
12 10 B12L04 ARRA ₱ 1,187,390.70
TOTAL: ₱ 13,672,377.53
Note:
- PB2 of 4 small units released date: Feb 2, 2022
- DP of Batch 3 (3-22, 3-30) released date: Feb 23, 2022
- DP of Batch 3 (4-5 AMIRA), PB1 of Batch 3 all units: check released date: March 2, 2022
- 30% AMIRA, 45% Arra (2 unit): check released date: March 9
- 60% Arra (2 units), Batch 4 - DP Arra: check released date: April 6
- 60% Avina (2 units)
- 70% Arra (3-28, 3-29) DP Avina (15-7, 11-10) ₱ 668,107.79
- 70% Avina (3-9, 3-10); 45% Amira ₱ 325,201.91 (Less EWT for 70% Avina)
AMOUNT ACCOMPLISHMENT
PB2 (30%) PB3 (45%) PB4 (60%) PB5 (70%) PB6 (80%) PB7 (90%)