Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
II. Concrete
A. Footing
Using class A (1:2:4)
Vt= (2m)(2m)(0.35m)(15 footings)=21 cu.m.
cement= (21cu.m.)(9)= 189 bags
sand= (21cu.m.)(0.50)= 10.5 cu.m.
gravel= (21cu.m.)(1)= 21cu.m.
B. Slabs
Using class A (1:2:4)
Vt= (10.50m)(7.80m)(0.15m)= 12.285cu.m.
cement= (12.286cu.m.)(9)(2 storey)= 222 bags
sand= (12.285cu.m.)(0.50)(2)= 12.285 cu.m.
gravel= (12. 285cu.m.)(1)(2)= 24.57cu.m.
C. Footing Tie Beam/ Wall Footing
Using class A (1:2:4)
Vt= (0.30m)(0.40m)(62.6m)= 7.512cu.m.
Cement= (7.512cu.m.)(9)= 68 bags
Sand= (7.512cu.m.)(0.50)= 3.756cu.m.
Gravel= 7.512cu.m.
D. Column
Vt= (8.55m)(0.30m)(0.30m)(15 columns)= 11.543cu.m.
Cement= (11.543cu.m.)(9)=104 bags
Sand= (11. 543cu.m.)(0.50)= 5.772cu.m.
Gravel= 11.543cu.m.
E. Rectangular Beam and Girder
Vt=(0.20m)(0.350m)(72.9m)+(0.20m)(0.350m)(66.7m)+(0.15m)(0.35m)(2.5m)=11. 179 cu.m.
Cement= (11. 179cu.m.)(9)= 101 bags
Sand= (11.179cu.m.)(0.50)= 5.59cu.m.
Gravel= 11.543cu.m.
F. Stairs
Vt= (1m)(4.46m)(0.15m)(2)= 1.338cu.m.
Cement= (1.338cu.m.)(9)= 13 bags
Sand= (1.338cu.m.)(0.50)= 0.669 cu.m.
Gravel= 1.338 cu.m.
III. FORMS
A. Beams
Staging of beam
Vertical Support= 72.9m x 6 = 437.4 bd.ft. 2" x 3" x 12'
Horizontal Support= 72.9m x 4.67= 340.343 bd.ft. 2"x 2" x 12'
b. Column
Total length of plywood needed= (2.4m)(4 sides)(3 each)(6 columns)= 172.8 x 3.28 = 566. 784 ft
48 pcs 2" x 2" x 12'
((0.30mx2)+ (0.40mx20))(2.4m)(6 columns)= 20.16sq.m. / 2.88sq.m. =7 plywoods
C. Slab
Total area of slab = (10.50m)(7.80m)= 81.9 sq.m.
No. of plywood needed for slab = 81.9 sq.m./ 2.88 sq.m.
= 29 pcs plywood
Nails
5000pcs - 1"
5000pcs - 3"
Tie Wire
=(10x 10x 15x 0.3)/53
=8.5 kg
Column Reinforcement
Total Length of Column = 3.2m + 3.2m + 1.8m + 0.5m + 0.3m + 0.1m= 9.1m
(9.1 x 12 x 15 columns)/6
=273 pcs - 20mm dia
Lateral Ties
Considering 1 column
20 - 0.05
20 - 0.1
42 - 0.15m
TOTAL= 82 pcs @ 1.2m
=6m/1.2m
= 5pcs
=82 pcs/5pcs
=17 pcs x15
=225 pcs - 10mm dia
Tie Wire
=((82)(12)(15)(0.3))/53
=83.5 kg - G. #16
Stirrups
=72.9m/0.60(spacing)
=122 pcs @ 0.40m spacing
=6m/0.4m
=15 pcs
Tie Wire
=((2)(122)(0.3))/53
=1.4 kg
Slab Reinforcement
Ground Floor
Vertical Bars
7.5m/0.40m = 19 pcs @ 10.4m
Horizontal Bars
9.9m/ 0.40m = 25 pcs @ 8m
Total Length of Steel Bar Needed= 19(10.4) + 25(8)
=397.6/6
=64 pcs - 12mm dia
Tie Wire
19(25) = (475 pcs* 0.3)/53
=2.7 kg
Second Floor
Vertical Bars
Midspan
Total Length = 4+ 4.4+ 1.5+ 0.5 = 10.4m
=7.5/0.15m
=50 pcs @ 10.4 m
Mid Strips
=7.5/0.25
=30 @ 10.4 m
30(10.4) = 312m/6m
=52 pcs - 12mm dia
Horizontal Bars
Total Length= 7.5+ 0.5 =8m
Midspan
=9.9/0.15
=66 pcs @ 8m
66(8) = 528m/6m
=88 pcs - 12 m dia
Mid Strips
=9.9/0.25 = 39.6 pcs @ 8m
39.6(8) = 316.8m/6m
=53 pcs - 12mm dia
Tie Wire
87(88) + 52(53) = (10412)(0.3)/ 53 = 59 kg- G. #16
Stirrups
B1
66- 0.05m
66- 0.1m
138- 0.2m
TOTAL= 270 pcs stirrups @ 1.2m
6m/1.2m = 5pcs
=270/5 = 54 pcs- 10mm dia
B2
54- 0.05m
54- 0.1m
85- 0.2m
TOTAL= 193 pcs - stirrups @ 1.2m
=193pcs/5pcs = 39 pcs- 10mm dia
LB
Length = 2.5(4) = 10m/6m = 2 pcs -12mm dia
B3
15pcs/5pcs = 3pcs - 10mm dia
Tie wire
=(6)(506)(0.3)/53
=17.2 kg - G. #16
Roof Beam
B1
Total Length = 37.6m(6) = 225.6 m
=225.6m/ 6m
=38 pcs- 16mm dia
Stirrups
60- 0.05m
60- 0.1m
138- 0.2m
TOTAL= 258 pcs @ 1.1m
6m/1.1m = 5 pcs
B2
Total Length= 28m(5) = 140m
=140m/6m
=24 pcs - 16mm dia
Stirrups
54- 0.05m
54- 0.1m
100- 0.2m
TOTAL= 208 pcs
=208 pcs/5pcs
=42 pcs - 16mm dia
B3
Total Length= 2.4(5) = 12m/6m = 2 pcs- 16mm dia
Stirrups
12- 0.05m
12- 0.1m
TOTAL= 28 pcs @ 1.1m
=28pcs/5pcs
=6 pcs - 16mm dia
Tie Wire
B1= (6)(258)(0.3)/53 = 8.8kg
B2= (5)(208)(0.3)/53 = 5.9kg
B3= (5)(28)(0.3)/53 = 0.8kg
No. of Ties
=183(9)
=1647(0.3)/53
=9.3 kg - G. #16
Second Level
Total area= 62.2(3.2)- 6.48- 5.25
=187.31 sq.m.
Vertical Reinforcement (spacing 0.60m)
Length of RSB needed= 187.31x 2.13
=398.97m
=398.97m/6m
=66 pcs
Horizontal Reinforcement (3 layers)
=187.31x 2.15= 402. 72m
=402.72m/6m = 68 pcs- 10mm dia
Tie Wire
No. of Ties = 156(6) = (936)(0.3)/53 =5.3 kg- G. #16
V. Masonry
A. CHB
Gross area for walls= (0.60m+3.30m)(62.6m)+(3m)(72.9m)= 462.84 sq.m.
Total area for doors and windows= (2)(1)(2.10)+(2)(0.90)(2.10)+(3)(0.70)(2.10)+(3)(0.60)(2.10)+(1)(2.40)(2.30)+(10)(1.20)(1
Referring to Table 2-2 for Class B- 40kg cement of 10x 20x 40 CHB (12.5/ sq.m.)
Total no. of CHB Needed for Walls= 424.295sq.m. (12.5sq.m.) = 5304 pcs
Full Truss
Half Truss 2
Half Truss 2
Half Truss 4
Hip Truss 1
Rafter 1
Rafter 2
Full Truss
BC and TC = 5.68m(2) + 7.5m= 18.76m
Webs= 0.372(2)+(0.868)(2)+(1.364)(2)+1.86+1.067(2)+1.324(2)+1.691(2)= 15.232m
Hip Truss 1
BC and TC = 5.3m++7.38m=12. 68m
Webs= 0.08+0.338+0.599+0.859+1.120+1.38+1.003+1.056+1.166+1.318+1.501=10.42m
Hip Truss 2
BC and TC = 3.32m+1.38m= 4.7m
Webs= 0.36m
Hip Truss 4
BC and TC= 3.14m+ 1.2m= 4.34m
Webs= 0.31m
Half Truss 1
BC and TC= 5.63m+3.75m= 9.38m
Webs= 0.567m+1.150m+1.06m= 2.777m
Rafter 1
BC and TC= 2.7m+0.78m= 3.48m
Webs= 0.2m
Rafter 2
BC and TC= 2.21m+0.7m= 2.91m
Webs= 0.33m
Rafter 3(main)
BC and TC= 5.63m+3.75m= 9.38m
Webs= 1.86m
Rafter 4
BC and TC= 3.85m+2.15m=6m
Webs= 1.06m
Full Truss 1
4pcs of 2"x 4"
3pcs of 2"x 3"
Hip Truss 1
12.68mx 3 Truss= 38.04- 6.34 or 7 pcs
10.42mx 3 Truss= 31.26- 5.21pcs or 6pcs
Half Truss 1
9.38m/6m =1.56 or 2 pcs
8.564/6 = 1.42 or 2 pcs
Half Truss 2
6x2= 12/6 - 2 pcs
2.777x2= 5.554/6 - 1 pc
Hip Truss 2
8.08m/6- 1.34 or 2pcs
5.934m/6- 1 pc
Rafter 3(main)
9.38mx 2= 18.76/6 =3.127 or 4pcs
1.86mx2= 3.72/6 =0.62 or 1 pc
Rafter 2
Top-Bottom
Length= 2.91m- 2.91 or 3pcs
Webs= 0.33m- 0.33 or 1 pc
Hip Truss 3
Top-Bottom
Length- 4.7x 2= 9.416- 1.57 or 2 pcs
Webs= 0.36x 2= 0.72/6- 0.11 or 1 pc
Hip Truss 4
Top-Bottom
Length= 4.34x 2= 8.68/6 - 1.45 or 2pcs
Webs= 0.31x 2= 0.62/6- 0.10 or 1 pc
Rafter 4
Top to Bottom
Length=6mx 7= 42/6- 7pcs
Webs= 0.2mx 8= 1.6/6 -0.26 or 1 pc
Rafter 1
Top-Bottom
Length= 3.48mx 8= 27.84/6 -4.64 or 5pcs
Web= 0.2mx 3= 1.6/6- 0.26 or 1 pc
TOTAL=
2"x 3"- 20pcs (webs)
2"x 4"- 40pcs (main)
b. No. of Purlins
8.18m(8pcs)= 65.44m/6m = 11pcs of 2"x 3" cee purlin
12m (8pcs)= 96m/6m = 16pcs of 2"x 3" cee purlins
2.045m(4pcs)= 8.18m/6m =2pcs of 2"x 3" cee purlins
6.89m(6pcs)= 41.34m/6m =7pcs of 2"x 3" cee purlins
2m(4pcs)= 8m/6m= 2pcs of 2"x 3' cee purlins
TOTAL= 38pcs of 2"x 3" cee purlins
c. Sag Rod
6 pcs- 5.63m
8pcs- 5.63m
4pcs- 2.7m
2pcs- 3.85m
TOTAL= 17.07 or 18 pcs sag rod- round bars
3. Roofing Materials
12pcs of 5.63m
8pcs of 8.18m - 65.44
7 pcs of 3.85m- 26.95 pcs
2 pcs of 2.7m- 5.4
2pcs of 2.7m- 5,4
TOTAL= 170.75m or 171m of 1.092m (width) long span roofing
b. Gutter
Perimeter= 9.21m+1.21+1.21+1.21+0.28+4+0.28+1.21+1.19+2.98+1.40+0.47+4.09+0.47+4.84+7.25+1.21+1.21= 42.51m
=42.51/2.35m =19pcs of Gutter
c. Ridge Roll
Length= 7.38m(4)+5.04m(2)+3.32m(2)+3.14m(2)
=52.52m/2.20m of effective length ridge roll
=23.87 or 24pcs of ridge roll
d. Screws
171mx 1m= 171 sq.m. x(26pcs/3.6x 0.7) = 1764.286 pcs or 1800pcs
Rivets= 10kg
Roof Nails
G.I. Washers- 26 kg
Lead Washers- 24kg
Umbrella Nails
Straps- 1800/384 = 5kg
PVC Elbows
3 elbows/drainage x 15 drainage= 45pcs of 75 mm dia elbows
Circumference= 3.14(7.5cm)=23.55cm
V= 23.55cm x 0.5cm x10cm
V=117.75 cu.cm.
f. Fascia Board
Fascia Board
4. Plumbing
For Sanitary Lines
4" dia PVC Pipes - 4pcs
2" dia PVC Pipes - 8 pcs
Drainage
75mm THK pre-cast manhole - 15 pcs
water meter - 1pc
faucet- 8 pcs
Teflon tape- 8 rolls
Hanger
[(12.38/1) + 1] (2)(21) = 561.96m
[(780/1) + 1] (2)(32) = 563.2m
561 + 563.2 = 1125.16m
(1125.16/5) = 225.03 =226pcs.
Total no. of metal furning needed for ceiling = 327pcs., 17mm x 49m x 17m x 5m double furing
Wall Angle
66.7 + 36.6 = 103.3m
(103.3/2.4) = 43.042 = 44pcs., 25mm x 25mm x 177m x 2.4m wall angle
Blind Rivets
(32)(21) + 21 + [(1125.16/0.40) + (103..3/0.40)] = 3764.15 = 3765pcs., blint rivets
Floor Tiles
Marble floor tiles = (10.50)(7.80)(2) - (1.30)[(2.50)(2) + 1.80) = 154.96m^2
No. of marble floor tiles needed = [154.96/(0.40)(0.40)] = 968.5 = 969pcs.
Prime white cement = (154.96)(1) = 154.96 = 155pcs.
Ordinary portland cement for paste = (154.96)(3) = 464.88kilos say 12bags of 40kg cement
7. Electrical Materials
First Floor
Switch 48in above the floor
48in = 1.22m
SW total wire length = 15SW (3.20 first floor height - 1.22) = 29.7m (from the wall switch to upper part of wall)
Pinlight and Chandelir total wire length = 86.6m
29.7 + 86.6 = 116.3m (electrical wire of switch light)
Outlet 12in above the floor
12in = 0.305m
Outlet total wire length = 29.7m
Second Floor
Outlet total wire length = 15.15m
116.3 + 100.71 = 217.01 = 218m (first to second floor total electrical wire length of switch light)
29.7 + 15.15 + 14.8 = 59.65 = 60m (first to second floor total electrical wire length of outlet)
27.15 + 24.15 = 51.3 = 52m (first to second floor total electrical wire length of ACU)
Conduit Clamp for 25mm RSC = (217.01 + 59.65 + 51.3)/1meter = 327.96 = 328pcs.
UPVC Pipe, 20mm diam. x 3m, Schedule 40 = (217.01 + 59.65 + 51.3)/3meter = 109.32 = 110pcs.
UPVC Coupling, 20mm diam. = (217.01 + 59.65 + 51.3)/3meter = 109.32 = 110pcs.
Automatic Circuit Breaker, 100A main switch, with 6 branch circuits, Ever Brand (panel board) = 2set
UPVC Utility Boxes, 38mm x 100mm x 54mm = 48pcs.
UPVC Junction Boxes, 100mm x 100mm x 54 = 28pcs.
Solvent Cement = 100cc
Exit door
0.90m x 2.10m (3" x 8") thick yakal door head and jambs = 2pcs.
0.90m x 2.10m (1 - 3/4") thick narra panel door = 2pcs.
Weiser entrance lockset, colonial design = 2set
3 1/2" x 4" BF ball bearing template hinges = 6pcs.
Bathroom door
PVC door and jamb = 1set
Windows
Analok aluminum frame as shown in plan (window 1) = 1set
1/4in thick glass for windows = 5.52m^2
9. Painting Materials
Walls, Colums and Beams
Total area = 429.295(2) + (1)(5.7)(15) + 72.9(0.7) = 995.12m^2
ROOF FRAMING
Cee Purlins:
2” x 3”x6m
2” x 4”x6m
Sag Rod, 10mm
Gusset Plate
Welding Rod
ROOFING MATERIALS
Pre-fabricated long span roofing
Gutter
Ridge roll
Screws
Rivets
PVC Elbows, 75mm dia (3” dia), Sched. 40
PVC Solvent Cement
Lead washers
Blind Rivets
G.I washer
Fascia Boards (0.009mx0.254mx2.44m)
ELECTRICAL MATERIALS
Conduit clamp for 25mm RSC
Metal locknut with bushing – 25mm dia
Automatic circuit breaker, 100A main switch with 6 branch circuits, EVER brand
RSC elbow - 90
NELTEX Power Guard electric wire protection, Orange:
uPVC Pipe, 20mm dia x 3.00m, Schedule 40
uPVC Coupling – 20mm dia
uPVC Adaptor w/locknut and bushing, 0.20mm dia
uPVC Utility boxes, 38mm x 100 mm x 54mm
uPVC Junction boxes, 100mm, 100mm ,54mm
Solvent cement
Electric Wire, PHELPS-DODGE, THW:
15AMPS. Lighting and Receptacle Circuit
Electric wire, (3.5
Wire for range, (5.5mm2)
Wire for service entrance, (14mm2)
Wiring Devices, EAGLE BRAND,
Plate assembly for single-gang switch
Plate assembly for two-gang switch
Plate assembly for three-gang switch
Duplex convenience outlets
Range outlet with cover plate, 3-prongs
Friction/Plastic tape, Big size
Chandelier (05144/5 Glass Chandelier)
Wall lamp
7W Pinlight
DOORS, WINDOWS AND ACCESSORIES
2.1m x 1.0m (3/8”) thick YAKAL door head and jambs
2.1m x 1.0m (1-3/4”) thick NARRA panel door
WEISER Entrance lock set, colonial design
3 ½’ x 4” BF ball bearing template hinges
2.1m x 0.90m (3” x 8”) thick YAKAL door head and jambs
2.1m x 0.90m (1-3/4”) thick NARRA panel door
WEISER Entrance lock set, colonial design
3 ½’ x 4” BF ball bearing template hinges
PVC door and jamb
ANALOK aluminum frame
¼” thick glass for the window
PAINTING MATERIALS
Masonry Neutralizer
Primer
Top coat (white)
Masonry Putty
Reducer
Metal Primer
Top Coat (maroon)
Roller Brush
Paint Brush
Roll Pan
Kilo 4 68 272
Kilo 46 82 3772
Piece 17 0
Piece 6 40 240
Piece 4 35 140
Piece 4 95 380
Piece 4 85 340
Piece 4 66 264
Piece 10 50 500
Piece 8 50 400
Piece 6 50 300
Piece 4 11 44
Piece 4 45 180
Piece 4 50 200
Piece 4 115 460
Piece 4 95 380
Piece 4 31 124
30000 1 30000
TOTAL : ₱ 30,000.00
465,000.00
COST
ACTIVITIES Labor Material WEIGHT %
Move in ₱ - ₱ - -
Layout and excavation ₱ 25,200.00 ₱ 39,326.92 0.026
Fabrication of forms ₱ 7,840.00 ₱ 67,602.80 0.031
Fabrication of RSB ₱ 42,240.00 ₱ 251,593.70 0.120
Installation of RSB ₱ 44,640.00 ₱ 251,593.70 0.121
Installation of forms ₱ 39,040.00 ₱ 67,602.80 0.044
Pouring of concrete ₱ 23,760.00 ₱ 379,411.76 0.165
Scaffolding ₱ 56,040.00 ₱ 67,602.80 0.051
Shoring of slab ₱ 45,600.00 ₱ 67,602.80 0.046
Installation of electrical layout ₱ 2,960.00 ₱ 79,118.96 0.034
Laying of CHB ₱ 27,360.00 ₱ 22,542.00 0.020
Plastering ₱ 13,920.00 ₱ 22,542.00 0.015
Plumbing layout ₱ 11,200.00 ₱ 64,518.43 0.031
Installation of doors and windows ₱ 12,160.00 ₱ 47,880.00 0.025
Fabricaton of trusses ₱ 8,000.00 ₱ 21,780.00 0.012
Installation of trusses ₱ 10,800.00 ₱ 21,780.00 0.013
Installation of purlins ₱ 10,640.00 ₱ 63,162.00 0.030
Installation of roofing ₱ 15,200.00 ₱ 154,502.04 0.070
Installation of metal furring ₱ 4,800.00 ₱ 28,342.50 0.014
Installation of ceiling board ₱ 4,680.00 ₱ 28,342.50 0.014
Painting ₱ 16,720.00 ₱ 151,742.75 0.069
Tiling works ₱ 34,800.00 ₱ 46,242.25 0.033
Fixtures ₱ 7,400.00 ₱ 30,000.00 0.015
TOTAL ₱ 465,000.00 ₱ 1,974,832.71 1.00
1974832.7053
BILL OF QUANTITIES
A. ESTIMATED COST OF MATERIALS
FOUNDATION, CONCRETE COLUMNS, BEAMS AND CONCRETE HOLLOW 1,237,421.28
BLOCKS WALLS
ROOF FRAMING 115,763.04
ROOFING MATERIALS 145,461.00
PLUMBING PIPES AND FITTINGS 24,559.25
PLUMBING FIXTURES AND ACCESSORIES 39,959.18
CEILING, PARTITIONS, FLOORS AND OTHER INTERIOR WORKS 102,927.25
ELECTRICAL MATERIALS 79,118.96
ELECTRICAL MATERIALS 47,880.00
PAINTING MATERIALS 151,742.75
MISCELLANEOUS MATERIALS (Lump Sum Estimates) 30,000.00
TOTAL COST OF MATERIALS ₱ 1,974,832.71
B. ESTIMATED LABOR COST ₱ 465,000.00
C. CONTRACTORS PROFIT ₱ 243,983.27
D. OCM ₱ 121,991.64
E. TAX ₱ 336,696.91
THREE MILLION ONE HUNDRED FORTY-TWO THOUSAND FIVE HUNDRED FOUR PESOS A
E HUNDRED FOUR PESOS AND FIFTY-TWO CENTAVOS
M
1st week
ACTIVITIES Total no. of days WEIGHT % WEIGHT %/DAY
Move in 0 0.000 0
Layout and excavation 10 0.026 0.003 7
Fabrication of forms 7 0.031 0.004 3
Fabrication of RSB 22 0.120 0.005 7
Installation of RSB 26 0.121 0.005
Installation of forms 21 0.044 0.002
Pouring of concrete 8 0.165 0.021
Scaffolding 27 0.051 0.002
Shoring of slab 12 0.046 0.004
Installation of electrical layout 2 0.034 0.017
Laying of CHB 18 0.020 0.001
Plastering 12 0.015 0.001
Plumbing layout 5 0.031 0.006
Installation of doors and windows 8 0.025 0.003
Fabricaton of trusses 10 0.012 0.001
Installation of trusses 5 0.013 0.003
Installation of purlins 7 0.030 0.004
Installation of roofing 10 0.070 0.007
Installation of metal furring 4 0.014 0.003
Installation of ceiling board 3 0.014 0.005
Painting 11 0.069 0.006
Tiling works 15 0.033 0.002
Fixtures 5 0.015 0.003
0.070084
March April May
1st week 2nd week 3rd week 4th week 1st week 2nd week 3rd week 4th week 1st week 2nd week 3rd week 4th week
7 3
2 2
7 3 3 6 3
4 3 ### 3 3 23 2
###
2 6 4 3 5
2 ### ### ### ###
###
2 5 6 ### 2 3 7
4 7 ###
2
6 3
6
4###
3###
7 3
0.070084 0.068293 0.104917 0.033999 0.015931 0.041964 0.035391 0.124263 0.08688 0.013138 0.028291 0.068322
2 3
### ###
6 3
6
3###
3
5
### 6
### 7 2
4
### 2
3 7 ###
5 7 3
4###
0.068322 0.054376 0.065671 0.092627 0.038283 0.020095 0.015501 0.018906 0.003066 1
NG DAYS
ACTIVITIES
1 Move in
2 Layout and excavation
3 Fabrication of forms
4 Fabrication of RSB (F,FTB,C)
5 Installation of RSB (F,FTB,C)
6 Pouring of concrete footing
7 Pouring of concrete(FTB)
8 Scaffolding(column)
9 Installation of Forms (column)
10 Pouring of concrete (column)
11 Fabrication of RSB(slab,beam)
12 Fabrication of Forms (beam)
13 Installation of scaffoldings(beam) 𝐹𝑎𝑏𝑟𝑖𝑐𝑎𝑡𝑖𝑜� 𝑜𝑓
14 Installation of forms (beam)
15 Installation of RSB (beam)
16 Shoring of slab
17 Installation of RSB (slab)
18 Installation of electrical layout (slab)
19 Pouring of concrete (slab,beam)
20 Installation of scaffoldings (column 2)
21 Installation of RSB (column 2)
22 Installation of form (column 2)
23 Pouring of concrete(column 2)
24 Installation of scaffoldings (roof beam)
25 Laying of CHB (ground flr.)
26 Plastering (ground floor)
27 Installation of doors and windows(ground flr.)
28 Fabrication of RSB (roof beam) 𝑀𝑜𝑣𝑒−𝑖� 𝐿𝑎𝑦𝑜𝑢𝑡 𝑎�𝑑 𝑒𝑥𝑐𝑎𝑣𝑎𝑡𝑖𝑜�
29 Installation of RSB (roof beam)
30 Installation of forms (roof beam)
1
31 Pouring of concrete (roof beam) 0 0
32 Installation of RSB (slab ground floor) ES EF
33 Pouring of concrete (ground floor)
34 Installation of RSB (stair)
35 Pouring of concrete (stair)
36 Plumbing layout (groung flr.)
37 Fabricaton of trusses
38 Installation of trusses
39 Installation of purlins
40 Installation of roofing
41 Installation of metal furring
42 Installation of ceiling board
43 Laying of CHB (2nd flr.)
44 Plastering (2nd flr.)
45 Installation of doors and windows(2nd flr.)
46 Painting
47 Tiling works
48 Fixtures
𝐹𝑎𝑏𝑟𝑖𝑐𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆�
3 3 17
𝐹𝑎𝑏𝑟𝑖𝑐𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑓𝑜𝑟𝑚�
3
3
Scaffoldings(𝐶)
10 7 1
𝐿𝑎𝑦𝑜𝑢𝑡 𝑎�𝑑 𝑒𝑥𝑐𝑎𝑣𝑎𝑡𝑖𝑜� I��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆�(𝐹, 𝐹𝑇�, 𝐶) 𝑃𝑜𝑢𝑟𝑖�𝑔 𝑜𝑓 𝑐𝑜�𝑐𝑟𝑒𝑡𝑒(𝐹)
2 5 6
10 10 17 17 18
10
4
𝐹𝑎𝑏𝑟𝑖𝑐𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆�
10 17
4
𝐹𝑎𝑏𝑟𝑖𝑐𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑓𝑜𝑟𝑚� (�𝑒𝑎𝑚)
20 22
Scaffoldings(𝐶)
8
1 3 1
𝑃𝑜𝑢𝑟𝑖�𝑔 𝑜𝑓 𝑐𝑜�𝑐𝑟𝑒𝑡𝑒(𝐹𝑇�) 𝑃𝑜𝑢𝑟𝑖�𝑔 𝑜𝑓 𝑐𝑜�𝑐𝑟𝑒𝑡𝑒(𝐶)
6 7
𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑓𝑜𝑟𝑚�(𝐶) 9
18 19 19 22 22
12
21 50
11 4
𝑟𝑖�𝑔 𝑜𝑓 𝑐𝑜�𝑐𝑟𝑒𝑡𝑒(𝐶) 𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑆𝑐𝑎𝑓𝑓𝑜𝑙𝑑𝑖�𝑔(�) 𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆�(�𝑒𝑎𝑚)
10 15 13
23 23 34 34 38
27 50
10
𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑓𝑜𝑟𝑚�(�)
9
𝐹𝑎𝑏𝑟𝑖𝑐𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆� (𝑆𝑙𝑎𝑏 & �𝑒𝑎𝑚)
11
26 50
16
50 76
16
50
50 50
12 3 1
𝑆ℎ𝑜𝑟𝑖�𝑔 𝑜𝑓 𝑆𝑙𝑎𝑏 𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆� (𝑆𝑙𝑎𝑏) 𝑃𝑜𝑢𝑟𝑖�𝑔 𝑜𝑓 𝑐𝑜�𝑐𝑟𝑒𝑡𝑒 𝑆𝑙𝑎𝑏 & �𝑒𝑎𝑚
13 16 17
�𝑙𝑒
38 53 53
𝑐𝑡
𝑟𝑖𝑐
𝑎𝑙
𝐿𝑎
14 2
𝑦𝑜
𝑢𝑡
18
52 53
3
𝑆𝑐𝑎𝑓𝑓𝑜𝑙𝑑𝑖�𝑔 (𝐶2)
16
50 56
16
50 79
4
𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝐷𝑜𝑜𝑟� 𝑎�𝑑 𝑤𝑖�𝑑𝑜𝑤�
3
𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑓𝑜𝑟𝑚� (𝐶2)
22
5 1 10
𝑒𝑡𝑒 𝑆𝑙𝑎𝑏 & �𝑒𝑎𝑚 𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆� (𝐶2) 𝑃𝑜𝑢𝑟𝑖�𝑔 𝑜𝑓 𝑐𝑜�𝑐𝑟𝑒𝑡𝑒 (𝐶2) 𝑆𝑐𝑎𝑓𝑓𝑜𝑙𝑑𝑖�𝑔 (𝑅𝑜𝑜𝑓 �𝑒𝑎𝑚)
19 21 23
54 54 59 59 60 60
𝑐𝑎𝑓𝑓𝑜𝑙𝑑𝑖�𝑔 (𝐶2)
20
53 59
3
𝐹𝑎𝑏𝑟𝑖𝑐𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆� (𝑅𝑜𝑜𝑓 �𝑒𝑎𝑚)
10
50 80
6
𝑃𝑙𝑎�𝑡𝑒𝑟𝑖�𝑔
9
𝐿𝑎𝑦𝑖�𝑔 𝑜𝑓 𝐶𝐻�
2 5 77 77
𝑎𝑓𝑓𝑜𝑙𝑑𝑖�𝑔 (𝑅𝑜𝑜𝑓 �𝑒𝑎𝑚) 𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆� (𝑅𝑜𝑜𝑓 �) Installation of Forms)
24 29 30
70 70 72 72
53 77
28
10
50 75
5
𝑃𝑙𝑢𝑚𝑏𝑖�𝑔 𝐿𝑎𝑦𝑜𝑢𝑡
27
54 85
1 2 1
𝑃𝑜𝑢𝑟𝑖�𝑔 𝑜𝑓 𝑐𝑜�𝑐𝑟𝑒𝑡𝑒 (𝑅𝑜𝑜𝑓 �) 𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆� (𝑆𝑙𝑎𝑏 1) 𝑃𝑜𝑢𝑟𝑖�𝑔 𝑜𝑓 𝑐𝑜�𝑐𝑟𝑒𝑡𝑒 (𝑆𝑙𝑎𝑏)
31 32
78 78 80 80
10
𝐹𝑎𝑏𝑟𝑖𝑐𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑇𝑟𝑢��
𝑢𝑚𝑏𝑖�𝑔 𝐿𝑎𝑦𝑜𝑢𝑡
56 85
26
59 85
25
3 1
𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑅𝑆� (𝑆𝑡𝑎𝑖𝑟)
𝑟𝑖�𝑔 𝑜𝑓 𝑐𝑜�𝑐𝑟𝑒𝑡𝑒 (𝑆𝑙𝑎𝑏)
33 34 𝑃𝑜𝑢𝑟𝑖�𝑔 𝑜𝑓 𝑐𝑜�𝑐𝑟𝑒𝑡𝑒 (𝑆𝑡𝑟𝑎𝑖𝑟)
35
81 81 84 84 85
60 85
37
36
55 85
6
𝑃𝑙𝑎�𝑡𝑒𝑟𝑖�𝑔
35
85 118
5 7 10 107 107
𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑇𝑟𝑢��𝑒�
38 𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑃𝑢𝑟𝑙𝑖�� 39 𝑅𝑜𝑜𝑓𝑖�𝑔
40 𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑚𝑒𝑡𝑎𝑙
35
85 90 90 97 97
9
𝐿𝑎𝑦𝑖�𝑔 𝑜𝑓 𝐶𝐻�
43
94 129
11 96 129
𝑃𝑎𝑖�𝑡𝑖�𝑔
46
4 3 15
𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝑚𝑒𝑡𝑎𝑙 𝑓𝑢𝑟𝑟𝑖�𝑔� 𝐼��𝑡𝑎𝑙𝑙𝑎𝑡𝑖𝑜� 𝑜𝑓 𝐶𝑒𝑖𝑙𝑖�𝑔 𝑏𝑜𝑎𝑟𝑑 𝑇𝑖𝑙𝑒 𝑤𝑜𝑟𝑘�
41 42 47
111 111 114 114 129
5
𝐹𝑖𝑥𝑡𝑢𝑟𝑒� 𝑀𝑜𝑣𝑒−𝑜𝑢𝑡
47 48
129 134 134
WEEKS ACCUMULATED WEIGHT IN % WEIGHTED COST
1 7.0 120.0
2
3
13.8
24.3
S-
4 27.7 100.0 CUR
5 29.3
6 33.5
7 37.1 80.0
8 49.5
9 58.2
10 59.5 60.0 58.2 59.
11 62.3
49.5
12 69.1
13 74.6 40.0
37.1
14 81.2 33.5
27.7 29.3
15 90.4 24.3
16 94.2 20.0
13.8
17 96.3
7.0
18 97.8
0.0
19 99.7 1 2 3 4 5 6 7 8 9 10
20 100.0
ACCUMULATED COST
WEEKS ACCUMULATED COST
1 ₱ 220,240.29
2 ₱ 434,852.05 S-CUR
3 ₱ 764,554.92
₱ 871,395.64 3500000
4
5 ₱ 921,459.92
6 ₱ 1,053,331.09 3000000
7 ₱ 1,164,547.16
8 ₱ 1,555,043.16 2500000
9 ₱ 1,828,065.28
10 ₱ 1,869,352.82 2000000 ₱1,869,3
₱1,958,256
₱1,828,065.28
11 ₱ 1,958,256.18
12 ₱ 2,172,959.29 ₱1,555,043.16
1500000
13 ₱ 2,343,836.46
14 ₱ 2,550,208.13 ₱1,053,331.09
₱1,164,547.16
15 ₱ 2,841,289.68 1000000 ₱871,395.64
₱921,459.92
₱764,554.92
16 ₱ 2,961,595.59
500000 ₱434,852.05
₱220,240.29
0
1 2 3 4 5 6 7 8 9 10
₱1,053,331.09
₱1,164,547.16
1000000 ₱871,395.64
₱921,459.92
₱764,554.92
90.4
81.2
74.6
69.1
62.3
58.2 59.5
49.5
37.1
33.5
29.3
5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
WEEKS
S-CURVE
₱3,142,504.52
₱3,073,456.84
₱3,024,745.05
₱3,132,870.28
₱2,961,595.59
₱2,841,289.68
₱2,550,208.13
₱2,343,836.46
₱2,172,959.29
₱1,869,352.82
₱1,958,256.18
₱1,828,065.28
₱1,555,043.16
₱1,053,331.09
₱1,164,547.16
.64
92
5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
₱1,053,331.09
₱1,164,547.16
.64
92
5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
WEEKS
ACTIVITIES No. of days
Foreman Leadman
Move in 0 0 0
Layout and excavation 10 1 0
Fabrication of forms 3 1 0
Fabrication of RSB (F,FTB,C) 10 1 1
Installation of RSB (F,FTB,C) 7 1 0
Pouring of concrete footing 1 1 0
Pouring of concrete(FTB) 1 1 0
Scaffolding(column) 3 1 0
Installation of Forms (column) 3 1 0
Pouring of concrete (column) 1 1 0
Fabrication of RSB(slab,beam) 9 1 1
Fabrication of Forms (beam) 4 1 0
Installation of RSB (beam) 4 1 0
Installation of forms (beam) 10 1 0
Installation of scaffoldings(beam) 11 1 0
Shoring of slab 12 1 0
Installation of RSB (slab) 3 1 0
Installation of electrical layout (slab) 2 1 0
Pouring of concrete (slab,beam) 1 1 0
Installation of scaffoldings (column 2) 3 1 0
Installation of RSB (column 2) 5 1 0
Installation of form (column 2) 3 1 0
Pouring of concrete(column 2) 1 1 0
Installation of scaffoldings (roof beam) 10 1 0
Laying of CHB (ground flr.) 9 1 0
Plastering (ground floor) 6 1 0
Installation of doors and windows(ground flr.) 4 1 0
Fabrication of RSB (roof beam) 3 1 1
Installation of RSB (roof beam) 2 1 0
Installation of forms (roof beam) 5 1 0
Pouring of concrete (roof beam) 1 1 0
Installation of RSB (slab ground floor) 2 1 0
Pouring of concrete (ground floor) 1 1 0
Installation of RSB (stair) 3 1 0
Pouring of concrete (stair) 1 1 0
Plumbing layout (groung flr.) 5 1 0
Fabricaton of trusses 10 1 0
Installation of trusses 5 1 0
Installation of purlins 7 1 0
Installation of roofing 10 1 0
Installation of metal furring 4 1 0
Installation of ceiling board 3 1 0
Laying of CHB (2nd flr.) 9 1 0
Plastering (2nd flr.) 6 1 0
Installation of doors and windows(2nd flr.) 4 1 0
Painting 11 1 0
Tiling works 15 1 0
Fixtures 5 1 0
TOTAL 248 1 3
TOTAL WORKERS
excluding the
foreman
Steelman Mason Welder Electrician Carpenter Skilled Laborer Skilled
0 0 0 0 0 0 0 0
0 0 0 0 0 0 7 0
0 0 0 0 1 0 2 1
2 0 0 0 0 0 2 3
0 0 0 0 0 0 6 0
0 0 0 0 0 0 8 0
0 0 0 0 0 0 8 0
0 0 0 0 2 0 2 2
0 0 0 0 1 0 4 1
0 0 0 0 0 0 8 0
2 0 0 0 0 0 2 3
0 0 0 0 1 0 2 1
0 0 0 0 0 0 4 0
0 0 0 0 2 0 4 2
0 0 0 0 2 0 4 2
0 0 0 0 5 0 5 5
0 0 0 0 0 0 6 0
0 0 0 1 0 0 3 1
0 0 0 0 0 0 10 0
0 0 0 0 1 0 3 1
0 0 0 0 0 0 5 0
0 0 0 0 1 0 4 1
0 0 0 0 0 0 8 0
0 0 0 0 2 0 4 2
0 2 0 0 0 0 2 2
0 2 0 0 0 0 1 2
0 0 0 0 2 0 2 2
2 0 0 0 0 0 2 3
0 0 0 0 0 0 5 0
0 0 0 0 1 0 2 1
0 0 0 0 0 0 8 0
0 0 0 0 0 0 2 0
0 0 0 0 0 0 8 0
0 0 0 0 0 0 3 0
0 0 0 0 0 0 8 0
1 1 0 0 0 0 4 2
0 0 2 0 0 0 0 2
0 0 0 0 0 0 6 0
0 2 0 0 0 0 2 2
0 0 0 0 0 2 2 2
0 0 0 0 0 3 0 3
0 0 0 0 0 3 1 3
0 2 0 0 0 0 2 2
0 2 0 0 0 0 1 2
0 0 0 0 2 0 2 2
0 0 0 0 0 2 2 2
0 0 0 0 0 4 2 4
0 0 0 0 0 1 3 1
7 11 2 1 23 15 181 62
TOTAL WORKERS
excluding the
foreman
Unskilled
0
7
2
2
6
8
8
2
4
8
2
2
4
4
4
5
6
3
10
3
5
4
8
4
2
1
2
2
5
2
8
2
8
3
8
4
0
6
2
2
0
1
2
1
2
2
2
3
181
GRAND TOTAL ₱ 3,142,504.52
CASH FLOW PER WEEK AND PAYMENT SCHEDULE
WEEKS PERCENTAGE OF ACCOMPLISHMENT AMOUNT DUE THIS PERIOD ACUMMULATED PERCENTAGE OF
THIS PERIOD ACCOMPLISHMENT
1 7.0% ₱ 220,240.29 7.0%
2 6.8% ₱ 214,611.76 13.8%
3 10.5% ₱ 329,702.86 24.3%
4 3.4% ₱ 106,840.73 27.7%
5 1.6% ₱ 50,064.28 29.3%
6 4.2% ₱ 131,871.17 33.5%
7 3.5% ₱ 111,216.07 37.1%
8 12.4% ₱ 390,496.00 49.5%
9 8.7% ₱ 273,022.12 58.2%
10 1.3% ₱ 41,287.54 59.5%
11 2.8% ₱ 88,903.36 62.3%
12 6.8% ₱ 214,703.11 69.1%
13 5.4% ₱ 170,877.17 74.6%
14 6.6% ₱ 206,371.66 81.2%
15 9.3% ₱ 291,081.56 90.4%
16 3.8% ₱ 120,305.90 94.2%
17 2.0% ₱ 63,149.46 96.3%
18 1.6% ₱ 48,711.80 97.8%
19 1.9% ₱ 59,413.44 99.7%
20 0.3% ₱ 9,634.24 100%
YMENT SCHEDULE
ULATED PERCENTAGE OF ACUMMULATED AMOUNT THIS
CCOMPLISHMENT PERIOD
7.0% ₱ 220,240.29
13.8% ₱ 434,852.05
24.3% ₱ 764,554.92
27.7% ₱ 871,395.64
29.3% ₱ 921,459.92
33.5% ₱ 1,053,331.09
37.1% ₱ 1,164,547.16
49.5% ₱ 1,555,043.16
58.2% ₱ 1,828,065.28
59.5% ₱ 1,869,352.82
62.3% ₱ 1,958,256.18
69.1% ₱ 2,172,959.29
74.6% ₱ 2,343,836.46
81.2% ₱ 2,550,208.13
90.4% ₱ 2,841,289.68
94.2% ₱ 2,961,595.59
96.3% ₱ 3,024,745.05
97.8% ₱ 3,073,456.84
99.7% ₱ 3,132,870.28
100% ₱ 3,142,504.52