MAN POWER SCHEDULE

TIME (WEEKS)
ITEM OF WORK AMOUNT WT DAYS 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
GENERAL CONDITIONS 185,000.00 2.32761 8
SITE WORKS 62,261.29 0.783351 29
REINF. CONC. FOUNDATION 305,755.17 3.846913 16 98%
COLUMN GF 617,371.96 7.767574 22
MASONRY GROUND FLOOR 154,483.06 1.943656 12
BEAM GROUND FLOOR 395,386.52 4.974625 11
SLAB & STAIRS GROUND FLOOR 143,047.64 1.799779 6 80%
COLUMN 2ND FLOOR 272,546.53 3.429092 12
MASONRY 2ND FLOOR 125,738.00 1.581995 10
BEAM 2ND FLOOR 395,386.52 4.974625 11
SLAB & STAIRS 2ND FLOOR 398,298.93 5.011268 13
COLUMN 3RD FLOOR 272,546.53 3.429092 12
MASONRY 3RD FLOOR 125,738.00 1.581995 10 62%
BEAM 3RD FLOOR 395,386.52 4.974625 11
SLAB & STAIRS 3RD FLOOR 398,298.93 5.011268 13
COLUMN 4TH FLOOR 272,546.53 3.429092 12
MASONRY 4TH FLOOR 125,738.00 1.581995 10
BEAM 4TH FLOOR 395,386.52 4.974625 11
SLAB & STAIRS 4TH FLOOR 398,298.93 5.011268 13 42%
ROOF DECK 549,727.64 6.916495 25
Doors and Windows 275,000.00 3.459961 30
PLASTERING 700,000.00 8.807174 57
Floor Finishes 300,000.00 3.774503 32 22%
Painting 500,000.00 6.290838 60
Electrical 350,000.00 4.403587 60
Plumbing 200,000.00 2.516335 60 7%
Demobilize & Clean up 35,000.00 0.440359 7
total amount 7,948,066.42 100
795,544.00 1,416,725.71 1590491.75113023 1576991.42829622 1,439,300.51 1,421,873.71 1
795543.996666667 2212269.70837719 3802761.45950742 5379752.88780364 6819053.39780364 8240927.10797908 8429041.14
10% 28% 48% 68% 86% 104% 106%

total 22 20 48 48 60 60 62 62 62 60 60 60 62 60 62 62 62 70 72 72 20 1 1 1 1
breakdown
helper 10 8 16 16 16 16 16 16 16 16 16 16 16 16 16 16 16 24 24 24 10 0 0 0 0
mason 4 4 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 4 0 0 0 0
carpenter 4 4 4 4 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 20 2 0 0 0 0
steelman 0 0 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 18 2 0 0 0 0
foreman 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 0 0 0 0 0
electrician 2 1 0 0 0 0 1 1 1 0 1 1 1 0 1 1 1 0 1 1 1 1 1 1 1
plumber 1 2 0 0 0 0 1 1 1 0 1 1 1 0 1 1 1 0 1 1 1 0 0 0 0
total 22 20 48 48 60 60 62 62 62 60 62 62 62 62 62 62 62 70 72 72 20 1 1 1 1
 25 26 27 28
100%

98%

188,114.04
8429041.1430668
106%

1 13

0 8 8
0 0 0
0 4 4
0 0 0
0 1 1
1 0 0
0 0 0
1 13 13
 MATERIAL LABOR SUBCONTRACT
ITEM OF WORK DAYS QUANTITY UNIT UNIT COST AMOUNT UNIT COST AMOUNT AMOUNT
Mobilization 1 1 lot 25,000.00
Temp. facilities 1 1 lot 50,000.00
Accommodation 4 1 lot 75,000.00
Electrical connection 1 1 lot 15,000.00
Water connection 1 1 lot 20,000.00
SITE WORKS
clear & grub 1 108 sq.m 25 2,700.00 7.50 810.00
Manual excavation 15 96 cu.m 125.00 12,000.00 37.50 3,600.00
Backfilling 5 64 cu.m 175.00 11,200.00 52.50 3,360.00
REINF. CONC. FOUNDATION - -
Reinforcement 2 1263.16 kg 36.49 46,092.71 10.95 13,827.81
Concrete 3 32 cu.m 2,500.00 80,000.00 750.00 24,000.00
GROUND FLOOR - - `
Columns reinforcement 3 2480 kg 36.49 90,495.20 10.95 27,148.56
Forms 6 110 sq.m 995.00 109,450.00 298.50 32,835.00
Concrete 3 16 sq.m 2,500.00 40,000.00 750.00 12,000.00
masonry 12 250.175 cu.m 475.00 118,833.13 142.50 35,649.94
beams reinforcement 3 2463.51 kg 36.49 89,893.48 10.95 26,968.04
forms 6 190 sq.m 995.00 189,050.00 298.50 56,715.00
Concrete 2 10.08 kg 2,500.00 25,200.00 750.00 7,560.00
Slabs & stairs Reinforcement 4 1700.1 cu.m 36.49 62,036.65 10.95 18,610.99
Slabs & stairs concrete 2 19.2 2,500.00 48,000.00 750.00 14,400.00
2ND FLOOR - -
Columns reinforcement 3 2332.8 kg 36.49 85,123.87 10.95 25,537.16
Forms 6 95 sq.m 995.00 94,525.00 298.50 28,357.50
Concrete 3 12 cu.m 2,500.00 30,000.00 750.00 9,000.00
masonry 10 203.625 sq.m 475.00 96,721.88 142.50 29,016.56
beams reinforcement 3 2463.51 kg 36.49 89,893.48 10.95 26,968.04
forms 6 190 sq.m 995.00 189,050.00 298.50 56,715.00
Concrete 2 10.08 cu.m 2,500.00 25,200.00 750.00 7,560.00
Slabs & stairs Reinforcement 3 2236.47 kg 36.49 81,608.79 10.95 24,482.64
Slabs & stairs concrete 6 18.27 cu.m 2,500.00 45,675.00 750.00 13,702.50
forms 4 180 sq.m 995.00 179,100.00 298.50 53,730.00
3RD FLOOR - -
Columns reinforcement 3 2332.8 kg 36.49 85,123.87 10.95 25,537.16
Forms 6 95 sq.m 995.00 94,525.00 298.50 28,357.50
Concrete 3 12 cu.m 2,500.00 30,000.00 750.00 9,000.00
masonry 10 203.625 sq.m 475.00 96,721.88 142.50 29,016.56
beams reinforcement 3 2463.51 kg 36.49 89,893.48 10.95 26,968.04
forms 6 190 sq.m 995.00 189,050.00 298.50 56,715.00
Concrete 2 10.08 cu.m 2,500.00 25,200.00 750.00 7,560.00
Slabs & stairs Reinforcement 3 2236.47 kg 36.49 81,608.79 10.95 24,482.64
Slabs & stairs concrete 6 18.27 cu.m 2,500.00 45,675.00 750.00 13,702.50
Forms 4 180 sq.m 995.00 179,100.00 298.50 53,730.00
4TH FLOOR
Columns reinforcement 3 2332.8 kg 36.49 85,123.87 10.95 25,537.16
Forms 6 95 sq.m 995.00 94,525.00 298.50 28,357.50
Concrete 3 12 cu.m 2,500.00 30,000.00 750.00 9,000.00
masonry 10 203.625 sq.m 475.00 96,721.88 142.50 29,016.56
beams reinforcement 3 2463.51 kg 36.49 89,893.48 10.95 26,968.04
forms 6 190 sq.m 995.00 189,050.00 298.50 56,715.00
Concrete 2 10.08 cu.m 2,500.00 25,200.00 750.00 7,560.00
Slabs & stairs Reinforcement 3 2236.47 kg 36.49 81,608.79 10.95
Slabs & stairs concrete 6 18.27 cu.m 2,500.00 45,675.00 750.00 13,702.50
forms 4 180 sq.m 995.00 179,100.00 298.50 53,730.00
ROOF DECK - -
Slab reinforcement 2 1700.1 36.49 62,036.65 10.95 18,610.99
Forms 6 180 kg 2,500.00 450,000.00 10.95 1,970.46
Concrete 3 16.2 cu.m 2,500.00 40,500.00 750.00 12,150.00
Thermal Protection Waterproofing 14 108 cu.m 1,500.00 162,000.00 200.00 21,600.00
Doors and Windows 30 1 lot 275,000.00
PLASTERING 700,000.00
ground floor 16 500.35 sq.m
second floor 13 407.25 sq.m
third floor 13 407.25 sq.m
fourth floor and roof deck 15 407.25 sq.m
CR Tiles 12 1 lot 75,000.00
Floor Finishes 32 1 lot 300,000.00
Painting 60 1 lot 500,000.00
Electrical 60 1 lot 350,000.00
Plumbing 60 1 lot 200,000.00
Demobilize & Clean up 7 35,000.00
SUB TOTAL 4,387,481.86 1,131,732.38 2,620,000.00
TOTAL 8,139,214.24

MATERIAL LABOR SUBCONTRACT

ITEM OF WORK DAYS QUANTITY UNIT UNIT COST AMOUNT UNIT COST AMOUNT AMOUNT
Mobilization 1 1 lot 25,000.00
Temp. facilities 1 1 lot 50,000.00
Accommodation 4 1 lot 75,000.00
Electrical connection 1 1 lot 15,000.00
Water connection 1 1 lot 20,000.00
8 185,000.00
Manual excavation 8 68.1 cu.m 125.00 8,512.50 37.50 2,553.75
Backfilling 6 81.72 cu.m 175.00 14,301.00 52.50 4,290.30
14 22,813.50 6,844.05
29,657.55
REINF. CONC. FOUNDATION - -
Reinforcement 3 2442 kg 36.49 89,108.58 10.95 26,732.57
Concrete 4 19.35 cu.m 2,500.00 48,375.00 750.00 14,512.50

GROUND FLOOR - -
Columns reinforcement 3 2162 kg 36.49 78,891.38 10.95 23,667.41

Concrete 8 42.89 cu.m 2,500.00 107,225.00 750.00 32,167.50

Beams & Slabs Reinforcement 5 4404 kg 36.49 160,701.96 10.95 48,210.59
2ND FLOOR - -
Columns reinforcement 2 1141 kg 36.49 41,635.09 10.95 12,490.53

Concrete 7 39.5 cu.m 2,500.00 98,750.00 750.00 29,625.00

Beams & Slabs Reinforcement 5 4374 kg 36.49 159,607.26 10.95 47,882.18
3RD FLOOR - -
Columns reinforcement 2 1141 kg 36.49 41,635.09 10.95 12,490.53

Concrete 7 39.5 cu.m 2,500.00 98,750.00 750.00 29,625.00

Beams & Slabs Reinforcement 5 4374 kg 36.49 159,607.26 10.95 47,882.18
ROOF SLAB COVER - -
Concrete 5 24.1 cu.m 2,500.00 60,250.00 10.95 263.82
Columns reinforcement 1 1736 kg 36.49 63,346.64 298.50 518,196.00
57 1,207,883.26 843,745.81
TOTAL 2,051,629.07

MASONRY - -
Ground floor 11 220 sq.m 475.00 104,500.00 142.50 31,350.00
2nd floor 7 138 sq.m 475.00 65,550.00 142.50 19,665.00
3rd floor 7 138 sq.m 475.00 65,550.00 142.50 19,665.00
Roof slab cover 2 32 sq.m 475.00 15,200.00 142.50 4,560.00
27 250,800.00 75,240.00
326,040.00
Forms 6 185 sq.m 995.00 184,075.00 298.50 55,222.50
Forms 10 338 sq.m 995.00 336,310.00 298.50 100,893.00
Forms 10 338 sq.m 995.00 336,310.00 298.50 100,893.00
Forms 5 11 sq.m 995.00 10,945.00 750.00 8,250.00
31 867,640.00 265,258.50
1,132,898.50

Thermal Protection Waterproofing 10 152 sq.m 1,500.00 228,000.00 200.00 30,400.00

258,400.00
Doors and Windows 15 1 lot 275,000.00
Wall Finishes 30 1 lot 500,000.00

Stairs 20 1 lot 150,000.00

Railings 15 1 lot 125,000.00
35 275,000.00
Floor Finishes 30 1 lot 300,000.00
CR Tiles 9 1 lot 75,000.00
39 375,000.00
Ceiling Finishes 30 1 lot 250,000.00

Electrical 52 1 lot 350,000.00

Plumbing 53 1 lot 200,000.00

Painting 35 1 lot 500,000.00

Demobilize & Clean up 8 35,000.00

 Activity No. Description
1--2 Mobilization
2--3 Temporary Facilities
3--4 Clear and Grub
4--5 Excavation
5--6 Foundation
6--7 Column 1
7--8 Backfill
7--8 Beam, Slab, Stair 1
7--12 Electrical Rough-in
7--12 Plumbing Rough-in
8--9 Column 2
9--10 Beam, Slab, Stair 2
10--11 Column 3
11--12 Beam, Slab, Stair RD
12--13 Ground Slab
12--13 Masonry
12--13 Backfill
13--14 Water Proof
13--14 Doors and Windows
14--15 Plastering
15--16 Floor tile
15--16 T & B Tile
16--17 Ceiling
17--18 Painting
18--19 Demobilization
 ACTIVITY - TIME DATA SHEET

Duration Early Start Early Finish Late Start Late Finish Total Float Critical Path
1 0 1 0 1 0
1 1 2 1 2 0
1 2 3 2 3 0
11 3 14 3 14 0
10 14 24 14 24 0
8 24 32 24 32 0
4 32 38 57 61 23
29 32 61 32 61 0
60 32 92 63 123 31
60 32 92 63 123 31
7 61 68 61 68 0
24 68 92 68 92 0
7 92 99 92 99 0
24 99 123 99 123 0
4 123 127 135 139 12
16 123 139 123 139 0
4 123 127 135 139 12
10 139 149 159 169 20
30 139 169 139 169 0
25 169 194 169 194 0
36 194 230 194 230 0
27 194 221 203 230 9
15 230 245 230 245 0
20 245 265 245 265 0
7 265 272 265 272 0