a

PROJECT : 4 - STOREY COMMERCIAL BUILDING BUILDING TYPE : COMMERCIAL

OWNER : DR. SUSIE POLINAS & ATTY. JENNIFER HUMIDING ARCHITECT OF RECORD : AR. SHELAH MAGNO & AR. JULIUS B. MAGNO
LOCATION : LONGLONG, PUGUIS, LA TRINIDAD, BENGUET, 2601 ARCHITECT-IN CHARGE OF CONSTRUCTION : AR. JULIUS B. MAGNO
SUBJECT : PERCENTAGE WEIGHT DATE : SEPTEMBER 9, 2021 , Thursday

ESTIMATED ACCOMPLISHMENT WEEKS

ACTIVITY ESTIMATED COST (PHP)
DURATION (WEEKS) (WIEGHT %) 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 26 27

I GROUND FLOOR 14

A EXCAVATION 8 ₱ 1,767,577.45 7.57% 0.00946 0.00946 0.00946 0.00946 0.00946 0.00946 0.00946 0.00946
B STEEL WORKS (FAB & INST) ₱ 3,390,476.45 14.52%
1.B FOOTING 8 ₱ 661,141.41 0.018155272 0.01816 0.01816 0.01816 0.01816 0.01816 0.01816 0.01816
2.B RET. WALL FOOTING 2 ₱ 572,765.01 0.072621089 0.07262 0.07262 0.07262 0.07262 0.07262 0.07262
3.B COLUMN 8 ₱ 460,031.40 0.018155272 0.01816 0.01816 0.01816 0.01816 0.01816 0.01816 0.01816
4.B RET. WALL 13 ₱ 979,950.76 0.011172475 0.01117 0.01117 0.01117 0.01117 0.01117 0.01117 0.01117 0.01117 0.01117 0.01117 0.01117 0.01117
5.B GRADE BEAM 2 ₱ 219,542.40 0.07262 0.07262
6.B GROUND FLR. SLAB 1 ₱ 37,800.00 0.14524
7.B BEAM 4 ₱ 224,815.50 0.03631 0.03631 0.03631 0.03631
8.B INTERMEDIATE BEAM 4 ₱ 117,214.99 0.03631 0.03631 0.03631 0.03631
9.B CANTILEVER BEAM 4 ₱ 117,214.99 0.03631 0.03631 0.03631 0.03631

C FORMWORKS 11 ₱ 1,164,123.20 4.99% 0.00453 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002 0.002

D CONCRETE POURING ₱ 980,200.00 4.20%

1.D FOOTING 5 ₱ 32,860.00 0.0084 0.0084 0.0084 0.0084 0.0084
2.D GROUND FL. COLUMN 4 ₱ 90,436.00 0.0105 0.0105 0.0105 0.0105
3.D RET. WALL FOOTING 2 ₱ 208,800.00 0.021 0.021
4.D RET. WALL 5 ₱ 232,000.00 0.0084 0.0084 0.0084 0.008 0.008
5.D GRADE BEAM 1 ₱ 120,582.00 0.04199
6.D GROUND FL. SLAB 1 ₱ 168,000.00 0.04199
7.D BEAM 2 ₱ 63,761.00 0.021 0.020995
8.D INTERMEDIATE BEAM 2 ₱ 31,880.50 0.021 0.020995
9.D CANTILIVER BEAM 2 ₱ 31,880.50 0.021 0.020995

SUB-TOTAL ₱ 7,302,377.10 31.28%

PERCENTAGE PER WEEK 0.120104108 0.1296 0.1296 0.1425 0.1505 0.1715 0.2525 0.2009 0.2183 0.1301 0.1301 0.1221 0.1851 0.06499

II SECOND FLOOR 5 ₱ 3,319,567.75 14.22%

A EXCAVATION 2 ₱ 1,543,866.00 6.61% 0.033068 0.033068
B STEEL WORKS 2 ₱ 1,328,292.00 5.69% 0.071102 0.071102
C FORMWORKS 2 ₱ 150,542.00 0.64% 0.071102 0.071102
D CONCRETE POURING 1 ₱ 220,000.00 0.94% 0.009424

MASONRY WORKS INCL. LINTEL

E BEAM FOR DOOR AND 1 ₱ 60,510.00 0.26% 0.002592
WINDOW OPENING

F ROUGHING-IN 1 ₱ 16,357.75 0.07%

SUB-TOTAL 45.50%
PERCENTAGE PER WEEK 0.10417 0.10417 0.0711 0.08053 0.00259

III THIRD FLOOR 4 ₱ 1,362,507.16 5.84%

A STEEL WORKS 2 ₱ 598,976.25 2.57% 0.01283 0.01283
B FORMWORKS 2 ₱ 298,155.16 1.28% 0.00639 0.00639
C CONCRETE POURING 1 ₱ 449,246.00 1.92% 0.01924
D ROUGHING-IN 1 ₱ 16,129.75 0.07% 0.00069
SUB-TOTAL 51.34%
PERCENTAGE PER WEEK 0.0128 0.0192 0.0064 0.0192

IV FOURTH FLOOR 4 ₱ 1,462,335.16 6.26%

A STEEL WORKS 2 ₱ 697,944.66 2.99% 0.014949 0.014949
B FORMWORKS 2 ₱ 298,578.00 1.28% 0.006395 0.006395
C CONCRETE POURING 1 ₱ 448,266.00 1.92% 0.019203
D ROUGHING-IN 1 ₱ 17,546.50 0.08% 0.000752
SUB-TOTAL 57.60%
PERCENTAGE PER WEEK 0.01495 0.02134 0.0064 0.0192

V ROOFDECK 2 ₱ 585,840.00 2.51%

A STEEL WORKS 1 ₱ 380,140.00 1.63% 0.016285
B FORMWORKS 1 ₱ 70,400.00 0.30% 0.003016
C CONCRETE POURING 1 ₱ 135,300.00 0.58% 0.005796
SUB-TOTAL 60.11%
PERCENTAGE PER WEEK 0.01628 0.00881

TOTAL ₱ 23,343,608.00 60.11%

PREPARED BY: APPROVED BY:

AR. JULIUS B. MAGNO SUSIE POLINAS, MD

SENIOR ARCHITECT OWNER