UMMA WBS Level 2

Project Master Schedule Summary Master Schedule

Executive Summary CODE Management Summary CODE
BOBADILLA RESIDENCE BR03 MILESTONE MS
GENERAL REQUIREMENTS GR
CONSTRUCTION CO
TESTING & COMMISSIONING TC
HANDOVER HO
 WBS Level 3 WBS Level 4 WBS Level 5
Project Coordination Schedule Project Working Level Schedule Detailed Schedule
Phase/Building Level CODE Discipline Level CODE Floor/Status Level
Key Milestone KM SUBSTRUCTURE SB Excavation and Backfill
Intermediate Milestone IM SUPERSTRUCTURE SS Flooring installation
ARCHITECTURAL AR Masonry and walling
Mobilization MO ELECTRICAL EE Main electrical systems
Demobilization DO MECHANICAL ME 1ST FLOOR
Permits PM 2ND FLOOR
Safety Measures SF Furniture installation
ROOF DECK
MAIN BUILDING MB Site preparation SP Sewage
EXTERNAL WORKS EW Paving PV Water Main Connection
Water system WS Excavation for plumbing
Structural Integrity Testing SI External Electical EX Power supply connection
Functional Testing FT PREPARATTION

Final Inspections FI
WBS Level 5
tailed Schedule
CODE
EB
FI
ML
MS
1F
2F
FU
RD
SW
WM
EP
PC
PP
UMMA

Data
Activities Sum of QTY Sum of Total Amount
Anti Termite Treatment 100 10,000.00
Ceiling finishes 100 80,000.00
Concrete Works 131 921,914.96
Eartworks 94.92 33,800.00
Finishing work 31 125,750.00
Install bedroom and cabinets 3 740,000.00
Install Cabinets 1 100,000.00
Install Counter tops 1 25,000.00
Install Counter tops and cabinet 1 150,000.00
Install doors 10 65,000.00
Install Electrical 284 104,508.40
Install Metal Works 48 86,606.00
Install Plumbing work 48 53,928.00
Install windows 12 147,000.00
Management and Administrative Services 1 80,000.00
Masonry works 1 496,303.22
Mobilizaton Demobilization 1 5,000.00
Occupational Safety and Health 1 25,000.00
painting works 18 29,334.00
Permits and Clearances 1 40,000.00
Specialty installation 14 159,916.00
Structure excavation 4 5,148.00
Tiling work 1824 128,085.00
(empty)
Total Result 2729.92 3,612,293.58
 General Activities QTY
Anti Termite Treatment 100
Ceiling finishes 100
Concrete Works 131
Concrete Works
Concrete Works
Concrete Works
Earthworks 94.92
Finishing work 31
Finishing work
Finishing work
Install bedroom and cabinets 3
Install Cabinets 1
Install Counter tops 1
Install Counter tops and cabinet 1
Install doors 10
Install doors
Install doors
Install Electrical 284
Install Electrical
Install Electrical
Install Electrical
Install Metal Works 48
Install Metal Works
Install Metal Works
Install Metal Works
Install Plumbing work 48
Install Plumbing work
Install Plumbing work
Install windows 12
Install windows
Install windows
Management and Administrative Services 1
Masonry works 1
Mobilizaton Demobilization 1
Occupational Safety and Health 1
painting works 18
Permits and Clearances 1
Specialty installation 14
Specialty installation
Specialty installation
Structure excavation 4
Tiling work 1824
Tiling work
Tiling work
Cost Detailed Activities Weightage Quantity
10000 Anti Termite Treatment 100% 100
80000 Ceiling finishes 100% 100
921914.96 0
Formwork 30% 39.3
Reinforcement 30% 39.3
Concrete supply and placing 40% 52.4
33800 Eartworks 100% 94.92
125750 0
Neutralizer 80% 24.8
Adhesive 20% 6.2
740000 100% 3
100000 Install Cabinets 100% 1
25000 Install Counter tops 100% 1
150000 Install Counter tops and cabinet 100% 1
65000 0
Doors 1st floor 40% 4
Doors 2nd floor 60% 6
104508.4 0
1ST FLOOR WIRING 54% 153.36
2nd FLOOR WIRING 15% 42.6
Outside Electrical 31% 88.04
86606 0
Metal framing 20% 9.6
Metal sheets 78% 37.44
StarHand rail 2% 0.96
53928 0
Outside Plumbing 60% 28.8
Inside Plumbing 40% 19.2
147000 0
Windows 1st floor 42% 5.04
windows 2nd floor 58% 6.96
80000 100% 1
496303.22 100% 1
5000 100% 1
25000 100% 1
29334 Paint and thinners 100% 18
40000 100% 1
159916 0
Baths and fixtures 85% 11.9
Kitchen Fixture 15% 2.1
5148 100% 4
128085 0
1ST FLOOR 50% 912
2ND FLOOR 50% 912
Detailed Cost Level 2 Level 3 Level 4 Level 5 WBS
10000 CO EW SP PP [Link]
80000 CO MB SB RD [Link]
0
276574.488 CO MB SB ML [Link]
276574.488 CO MB SS ML [Link]
368765.984 CO EW PV EB [Link]
33800 CO MB SB EB [Link]
0
100600 CO MB AR ML [Link]
25150 CO MB AR ML [Link]
740000 CO MB AR FU [Link]
100000 CO MB AR FU [Link]
25000 CO MB AR FU [Link]
150000 CO MB AR FU [Link]
0
26000 CO MB AR 1F [Link].1F
39000 CO MB AR 2F [Link].2F
0
56434.536 CO MB EE 1F [Link].1F
15676.26 CO MB EE 2F [Link].2F
32397.604 CO EW EE MS [Link]
0
17321.2 CO MB SS RD [Link]
67552.68 CO MB SS RD [Link]
1732.12 CO MB AR FU [Link]
0
32356.8 CO EW WS WM [Link]
21571.2 CO MB WS WM [Link]
0
61740 CO MB AR 1F [Link].1F
85260 CO MB AR 2F [Link].2F
80000 GR GR...
496303.22 CO MB SP MB [Link]
5000 GR GR...
25000 GR GR...
29334 CO MB AR ML [Link]
40000 GR GR...
0
135928.6 CO MB AR FU [Link]
23987.4 CO MB AR FU [Link]
5148 CO MB SB EB [Link]
0
 64042.5 CO MB AR 1F [Link].1F
64042.5 CO MB AR 2F [Link].2F

3612293.58
 ID ACTIVITY ID
0001 CO-MB-SB-PP-0001
0002 CO-MB-SB-RD-0002

0004 CO-MB-SB-ML-0004
0005 CO-MB-SS-ML-0005
0006 CO-EW-SB-EB-0006
0007 CO-MB-SB-EB-0007

0009 CO-MB-AR-ML-0009
0010 CO-MB-AR-ML-0010
0011 CO-MB-AR-FU-0011
0012 CO-MB-AR-FU-0012
0013 CO-MB-AR-FU-0013
0014 CO-MB-AR-FU-0014

0016 CO-MB-AR-1F-0016
0017 CO-MB-AR-2F-0017

0019 CO-MB-EE-1F-0019
0020 CO-MB-EE-2F-0020
0021 CO-EW-EE-MS-0021

0023 CO-MB-SS-RD-0023
0024 CO-MB-SS-RD-0024
0025 CO-MB-AR-FU-0025

0027 CO-EW-WS-WM-0027
0028 CO-MB-WS-WM-0028
-
0030 CO-MB-AR-1F-0030
0031 CO-MB-AR-2F-0031
0032 GR----0032
0033 CO-MB-SP-MB-0033
0034 GR----0034
0035 GR----0035
0036 CO-MB-AR-ML-0036
0037 GR----0037

0039 CO-MB-AR-FU-0039
0040 CO-MB-AR-FU-0040
0041 CO-MB-SB-EB-0041
0043 CO-MB-AR-1F-0043
0044 CO-MB-AR-2F-0044
Project: BOBADILLA 2 STOREY BUILDING
Commencement Date: JANUARY 06, 2025
Finish Date:
Owner:
Description Amount (PHP)

DIVISION 1 - GENERAL REQUIREMENTS 150,000.00

DIVISION 2 - EARTHWORKS 48,948.00
DIVISION 3 - CONCRETING 921,914.96
DIVISION 4 - MASONRY WORKS 496,303.22
DIVISION 5 - METAL WORKS 86,606.00
DIVISION 6 - CEILING FINISHES 80,000.00
DIVISION 7 - CABINET AND COUNTERTOPS 1,015,000.00
DIVISION 8 - DOORS AND WINDOWS 212,000.00
DIVISION 9 - WALL PAINTING AND FINISHES 155,084.00
DIVISION 10 - TILING WORKS 128,085.00
DIVISION 11 - SPECIALITIES 159,916.00
DIVISION 12 - PLUMBING WORKS 53,928.00
DIVISION 13 - ELECTRICAL WORKS 104,508.40

TOTAL LUMP SUM COST 3,612,293.58

UMMA
Item No.
I

Summary TOTAL
1 150,000.00
2 48,948.00 II
3 921,914.96
4 496,303.22
5 86,606.00
6 80,000.00
7 1,015,000.00 III
8 212,000.00
9 155,084.00
10 128,085.00
11 159,916.00
12 53,928.00
13 104,508.40

TOTAL: 3,612,293.58

IV

VI

VII

VIII
IX

XI

XII

XIII
Desription QTY
General Requirements
Mobilizaton Demobilization 1
Occupational Safety and Health 1
Permits and Clearances 1
Management and Administrative Services 1
Earthworks
Excavation 62.81
BACKFILL 32.11
Gravel Base and Subgrade Preparation 4
Anti Termite Treatment 100
Concreting
Cast-in-place Concrete
Portland Cement - 40 kg per bag 63
Sand 3.5
Gravel (G-3/4) 7
Concrete Reinforcement
Rsb 12mm x 6m, Gr.33 26
Rsb 10mm x 6m, Gr.33 26
Tie wires - 0.30 cm 3.5
Formworks and Scaffolding
(Phenolic Board, Lumber, Assorted Common/Concrete Nail, etc) 1
Shoring Jack, Scaffolding, 1 1/2 GI Pipe, Swivel Clamp, etc) 1
Masonry Works
Plain plastered Wall 1
Metal Works
CORRUGATED METAL SHEETS 47
Stair hand Rail 1
Ceiling Finishes
Fiber Cement Board (Indoor) 100
Cabinet and Countertops
Kitchen Countertop 1
Kitchen Cabinets 1
Kitchen Overhead Cabinets 1
Bedroom Cabinets Including Bedframe 2
Masters Bedroom Cabinet Including Bedframe 1
Doors And Windows
W1 - CASEMENTWINDOW 0.6 x 0.25 2
W2 - SLIDING WINDOW 1.5 x 1.1 3
W3 - SLIDING WINDOW 1.46 x 1.1 2
W4 - SLIDING WINDOW 2.74 x 1.1 1
W5 - SLIDING WINDOW 3.68 x 1.1 2
W6 - SLIDING WINDOW 0.89 x 1.1 2
D1 - PANELDOOR 0.73 x 2.1 1
D2 - HINGEDOOR 0.73 x 2.1 2
D3 - FLUSHDOOR 0.73 x 2.1 6
D4 - SLIDING DOOR 2.6 x 2.1 1
Wall Painting and Finishes
Waterproofing of T&B and Exterior Wall 6
Boysen Semi Gloss Latex 6
Paint Thinner 6
Concrete Neutralizer 6
Heavy Duty Adhesives 25
Tiling works
No of tiles
15x30 Marble Tiles 221
30x30 Marble Tiles 1457
12"x12" Rubber Tiles 146
Specialties
Water Closet 1
Bathroom Sink 5
Telephone Shower w/ Two-Way faucet 2
Bidet 2
Lavatory w/ Complete Fittings 2
Kitchen Sink, Double + FittingS 2
Plumbing Works
Floor Drain, Stainless100mm x100mm 2
150 mm ⌀ SP/CDP PIPE (3m) 5
2'' ⌀ PVC PIPE (3m) 5
19mm ⌀ PVC BLUE PIPE CWL (3) 20
100mm ⌀ PVC PIPE (3m) 6
STRAIGHT MALE ADAPTER 32 1'' 7
Catch Basin Cover 3
Electrical Works
THW Wire 3.5mm² (stranded) 2
THW Wire 3.8mm² (stranded) 1
Convenience Outlet 15
PB: 150A, MCB 1
30A, 230V, 2P 60 Hz 1
A.C.U. Outlet 4
Lighting Outlet 22
40 mm dia. RSC Pipe 58
20 mm dia. PVC Pipe 93
Utility Box (Metal) 47
Junction Box (metal) 22
Pull Box 1
One Gang Switch 9
Two Gang Switch 7
Electrical Tape 1
UNIT UNIT COST Total Amount DIVISION

lot 5,000.00 5,000.00 Div-01

lot 25,000.00 25,000.00 Div-01
lot 40,000.00 40,000.00 Div-01
lot 80,000.00 80,000.00 Div-01

cu. m 520 31,200.00 Div-02

cu. m 520 2,600.00 Div-02
cu. m 1,287.00 5,148.00 Div-02
sqm 100 10,000.00 Div-02

Bags 245 15,435.00 Div-03

cu. m 2000 7,000.00 Div-03
cu. m 2100 14,700.00 Div-03

pcs 213.12 5,541.12 Div-03

pcs 147.84 3,843.84 Div-03
kg 85 2,750.00 Div-03

lot 550,720 550,720.00 Div-03

lot 321925 321,925.00 Div-03

lot 496303.22 496,303.22 Div-04

Sheets 1098 51,606.00 Div-05

lot 35000 35,000.00 Div-05

sqm 800 80,000.00 Div-06

lot 25000 25,000.00 Div-07

lot 100000 100,000.00 Div-07
lot 150000 150,000.00 Div-07
lot 220000 440,000.00 Div-07
lot 300000 300,000.00 Div-07

set 3000 6,000.00 Div-08

set 10000 30,000.00 Div-08
set 10000 20,000.00 Div-08
set 15000 15,000.00 Div-08
set 18000 36,000.00 Div-08
set 20000 40,000.00 Div-08
set 5000 5,000.00 Div-08
set 5000 10,000.00 Div-08
set 5000 30,000.00 Div-08
set 20000 20,000.00 Div-08

gal 1200 7,200.00 Div-09

gal 3169 19,014.00 Div-09
gal 520 3,120.00 Div-09
gal 562 104,500.00 Div-09
pcs 850 21,250.00 Div-09

pcs 25 5,525.00 Div-10

pcs 51 74,307.00 Div-10
pcs 330 48,253.00 Div-10

sets 38500 38,500.00 Div-11

sets 4000 20,000.00 Div-11
sets 2130 4,260.00 Div-11
sets 2000 4,000.00 Div-11
sets 21140 42,280.00 Div-11
sets 25438 50,876.00 Div-11

sets 1580 3,160.00 Div-12

pcs 2952 14,763.00 Div-12
pcs 269 1,345.00 Div-12
pcs 110 22,000.00 Div-12
pcs 760 4,560.00 Div-12
pcs 300 2,100.00 Div-12
pcs 2000 6,000.00 Div-12

Box 33 66.00 Div-13

Box 55 55.00 Div-13
pcs 250 3,750.00 Div-13
Assy 5250 5,250.00 Div-13
Assy 500 500.00 Div-13
pcs 150 600.00 Div-13
pcs 168 3,696.00 Div-13
pcs 878 50,953.00 Div-13
pcs 368.8 34,298.40 Div-13
set 43 2,021.00 Div-13
set 55 1,210.00 Div-13
set 460 460.00 Div-13
pcs 79 711.00 Div-13
pcs 129 903.00 Div-13
pcs 35 35.00 Div-13
 Activities

Mobilizaton Demobilization
Occupational Safety and Health
Permits and Clearances
Management and Administrative Services

Eartworks
Eartworks
Structure excavation
Anti Termite Treatment

Concrete Works
Concrete Works
Concrete Works

Concrete Works
Concrete Works
Concrete Works

Concrete Works
Concrete Works

Masonry works

Install Metal Works

Install Metal Works

Ceiling finishes

Install Counter tops

Install Cabinets
Install Counter tops and cabinet
Install bedroom and cabinets
Install bedroom and cabinets

Install windows
Install windows
Install windows
Install windows
Install windows
Install windows
Install doors
Install doors
Install doors
Install doors

painting works
painting works
painting works
Finishing work
Finishing work

Tiling work
Tiling work
Tiling work

Specialty installation
Specialty installation
Specialty installation
Specialty installation
Specialty installation
Specialty installation

Install Plumbing work

Install Plumbing work
Install Plumbing work
Install Plumbing work
Install Plumbing work
Install Plumbing work
Install Plumbing work

Install Electrical
Install Electrical
Install Electrical
Install Electrical
Install Electrical
Install Electrical
Install Electrical
Install Electrical
Install Electrical
Install Electrical
Install Electrical
Install Electrical
Install Electrical
Install Electrical
Install Electrical