Date : 28-Sep-20

Project : PROPOSED MULTI-PURPOSE GYM ( STEEL STRUCTURE ) Phase 1

Location : C-5 Access Road, Brgy. IVC, Marikina City
Subject : PROJECT SCHEDULE
Duration : 142 DAYS ( Including Sundays and Holidays )

ITEM DESCRIPTION OF WORK DATE OF DURATION DATE OF

START ( Days ) FINISH

1.0 MOBILIZATION
1.1 Enclosure of project area/ Clearing of Site 9/14/2020 4 9/18/2020
1.2 Temporary Facilities/Warehouse 9/14/2020 2 9/16/2020

2.0 EARTHWORKS
2.1 Excavation ( Volume : 89 cu.m ) 9/19/2020 15 10/4/2020
1 cu.m per Monday ; pax = 6
2.2 Backfilling / Tampering ( 1200 cu.m ) 10/20/2020 6 10/26/2020

3.0 CONCRETE WORKS ( Phase 1 )

3.1 Footing and Column (Rebars Fabrication) 10/5/2020 7 10/12/2020
3.2 Footing and Column fabricated rebars Installation 10/7/2020 6 10/13/2020
3.3 Footing concrete pouring 10/10/2020 3 10/13/2020
3.4 Column Formworks 10/12/2020 6 10/18/2020
3.5 Columns Concrete pouring 10/16/2020 3 10/19/2020
3.6 Gravel Bedding of Gym Floor/Tampering 10/25/2020 3 10/28/2020

4.0 STEEL WORKS

4.1 Steel Plate Installation 10/29/2020 1 10/30/2020
4.2 Wide Flange Installation/Full Weld ( Columns) 10/31/2020 15 11/15/2020
4.3 Wide Flange Installation/Full Weld ( Beams ) 11/10/2020 15 11/25/2020
4.4 Wide Flange Installation/Full Weld (Roof Beams ) 11/26/2020 15 12/11/2020
4.5 Painting of Installed Wide Flange ( I-Beams ) 12/11/2020 4 12/15/2020
4.6 Fabrication of Roof Truss :
Strut Fabrication and installation 12/12/2020 10 12/22/2020
Arc Strut Rafter Fabrication and Installation 12/23/2020 20 1/12/2021
C- Purlins Installation 1/7/2021 15 1/22/2021
4.7 Roof Truss Painting Works 1/19/2021 2 1/21/2021

5.0 CONCRETE WORKS ( Phase 2 )

5.1 Floor Concreting ( Area =975 square meter )
Volume = 121.875 cu.m 1/22/2021 10 2/1/2021

6.0 DEMOBILIZATION / GENERAL CLEANING 2/2/2021 1 2/2/2021

\

Prepared by : Checked by :

Engr. Walter L. Garcia Ma. Cristina B. Santos

Project Engr. CDDC President
 BACK UP COMPUTATIONS
PROJECT : Proposed Multi-Purpose Gym ( Steel Structure ) Phase 1
LOCATION: FVR Road, Brgy. IVC, Marikina City

I. Miscellaneous 1.00 lot 100,000.00 100,000.00

II General Requirements
temporary barracks /warehouse 40.00 sqm 450.00 18,000.00
perimeter fence 138.00 lm 300.00 41,400.00
PEE 30.00 sets 400.00 12,000.00
Signages 20.00 pcs 120.00 2,400.00
water / power consumption 1.00 lot 35,000.00 35,000.00
Sub-total 108,800.00

III. Earthworks
Breaking of existing pavement/disposal 608.00 sq.m 280.00 170,240.00
Excavation 286.89 sq.m 315.00 90,370.35
backfilling 237.77 sq.m 225.00 53,498.25
Sub-total 314,108.60

IV. Concreting Works

RMC,PCD 3500 psi,3/4,28 days 32.00 cu.m 4,340.00 138,880.00
RMC,PCD 3000 psi,3/4,28 days 87.12 cu.m 4,230.00 368,517.60
Pump Rental 119.12 cu.m 150.00 17,868.00
P.Cement 20.00 bags 222.00 4,440.00
12mmØ x 6.0m RSB 15.00 pcs 175.00 2,625.00
White Sand 5.00 cu.m 900.00 4,500.00
CHB #6 319.00 pcs 17.00 5,423.00
3/4 Gravel 93.00 cu.m 1,950.00 181,350.00
20mm RSB 76.00 pcs 520.00 39,520.00
16mm RSB 86.00 pcs 310.00 26,660.00
12mmØ x 6.0m RSB 904.00 pcs 175.00 158,200.00
10mm RSB 291.00 pcs 121.00 35,211.00
#16 GI Tie Wire 172.00 kgs 65.00 11,180.00
-
material cost 994,374.60
labor cost 228,706.16
Sub- Total 1,223,080.76

V. Scaffolding/Formworks
3/8 formply 20.00 pcs 620.00 12,400.00
2x3x10 rough lumber 120.00 pcs 145.00 17,400.00
cwn 2" 10.00 kls 70.00 700.00
cwn 3" 20.00 kls 65.00 1,300.00
cwn 4" 20.00 kls 65.00 1,300.00
 Concrete nail 3" 5.00 kls 90.00 450.00
material cost 33,550.00
labor cost 14,426.50
Sub- Total 47,976.50

VI. Steel Works

A. Beams and Columns
W16x36x10.5 4.00 pcs 23,889.00 95,556.00
W16x36x7.50 8.00 pcs 23,889.00 191,112.00
W12x26x7.50 4.00 pcs 17,253.00 69,012.00
W12x19x7.5 32.00 pcs 12,608.00 403,456.00
W10x12x7.5 16.00 pcs 7,963.00 127,408.00
Anchol Bolt 20mm w/ nut and double washer 128.00 pcs 324.00 41,472.00
MS Plate 4'x8'x20mm thk 2.00 pcs 15,403.00 30,806.00
Welding Rod 30.00 boxes 2,800.00 84,000.00
Epoxy Primer 20.00 gals 540.00 10,800.00
P.Thinner 21.00 gals 270.00 5,670.00
QDE 41.00 gals 580.00 23,780.00
P.brush 2 10.00 pcs 45.00 450.00
P.brush 3 10.00 pcs 50.00 500.00
Baby Roller 10.00 pcs 40.00 400.00
Oxygen 10.00 cyl 500.00 5,000.00
Acetylene 5.00 cyl 800.00 4,000.00
Grinding Disk 12.00 pcs 250.00 3,000.00
material cost 1,096,422.00
labor cost 175,427.52
Sub- Total 1,271,849.52

B. Roor Framings
3 1/2"Ø BI Pipe sch 80 60.00 pcs 6,327.00 379,620.00
1 1/2" Ø BI Pipe sch 80 66.00 pcs 1,826.00 120,516.00
1" Ø BI Pipe sch 40 60.00 pcs 700.00 42,000.00
1 1/2" Ø BI Pipe sch 40 54.00 pcs 1,132.00 61,128.00
3"x10"x1.60mm C-Purlins ( 2"x7" ) 183.00 pcs 828.00 151,524.00
16mm Ø plain bar 50.00 pcs 350.00 17,500.00
Welding Rod 10.00 boxes 2,800.00 28,000.00
Epoxy Primer 30.00 gals 540.00 16,200.00
QDE 60.00 gals 580.00 34,800.00
Grinding disk 4 10.00 pcs 120.00 1,200.00
cutting Disk 4 10.00 pcs 120.00 1,200.00
P.thinner 28.00 gals 270.00 7,560.00
P.Brush 2 20.00 pcs 45.00 900.00
P.Brush 3 20.00 pcs 50.00 1,000.00
Baby Roller 20.00 pcs 40.00 800.00
Oxygen 8.00 cyl 500.00 4,000.00
Acetylene 4.00 cyl 800.00 3,200.00
material cost 871,148.00
labor cost 130,672.20
Sub- Total 1,001,820.20

XV. Rental ( Equipment )

CRANE 6.00 15,000.00 90,000.00
 CONSTRUCTION COST Php 4,157,635.58

CONTRACT PRICE 7,852,454.04

SOP(28%) 2,198,687.13
SOP ( Engr. Mark ) 8,000.00
PROJECTED LABOR AND MATERIALS 4,157,635.58
MISCELANEOUS ( Engr's. Salary,Gas,Tools: 1 % ) 78,524.54
VAT ( 7% ) 549,671.78
PROFIT 859,935.01

Prepared by: Checked by:

Engr. Walter Garcia MCBS

Project Engineer President
 138
130,500.00 84,000.00 27,000.00 19,500.00

197.37
1 cu.m/man-day 26.08 3,500.00 318.18
10cu.m/manday 2.38 3,500.00 35.00
15.85 44,383.73 221.67

Foreman 650 1 650

Mason 550 4 2200
Labor 400 10 4000
6,850.00 205,500.00
30 days

Foreman 650 1 650

M/C 550 1 550
Labor 400 3 1200
2,400.00 14,400.00
 6 days

Welder 1,800.00 168,750.00

Labor 1,300.00
Foreman 650

Welder 1,800.00 168,750.00

Labor 1,300.00
Foreman 650
 Date : 23-Nov-20
Project : PROPOSED MULTI-PURPOSE GYM ( STEEL STRUCTURE ) Phase 1
Location : C-5 Access Road, Brgy. IVC, Marikina City
Subject : PROJECT SCHEDULE
Duration :

ITEM DESCRIPTION OF WORK DATE OF DURATION DATE OF

START ( Days ) FINISH
1.0 CONCRETE WORKS ( Phase 1 )
1.1 Ground Beam Formworks and concrete pouring 11/23/2020 7 11/30/2020
1.2 CHB Laying ( Perimeter ) 11/23/2020 6 11/29/2020
1.3 Backfilling / Tampering ( 1200 cu.m ) 11/25/2020 4 11/29/2020
1.4 Gravel Bedding of Gym Floor/Tampering 11/30/2020 3 12/3/2020

2.0 STEEL WORKS

4.1 Steel Plate Installation 11/24/2020 1 11/25/2020
4.2 Wide Flange Installation/Full Weld ( Columns) 11/25/2020 15 12/10/2020
4.3 Wide Flange Installation/Full Weld ( Beams ) 12/11/2020 15 12/26/2020
4.4 Wide Flange Installation/Full Weld (Roof Beams ) 12/27/2020 15 1/11/2021
4.5 Painting of Installed Wide Flange ( I-Beams ) 1/12/2021 4 1/16/2021
4.6 Fabrication of Roof Truss :
Strut Fabrication and installation 12/21/2020 10 12/31/2020
Arc Strut Rafter Fabrication and Installation 20
C- Purlins Installation 15
4.7 Roof Truss Painting Works 2

3.0 CONCRETE WORKS ( Phase 2 )

5.1 Floor Concreting ( Area =975 square meter )
Volume = 121.875 cu.m 10

4.0 DEMOBILIZATION / GENERAL CLEANING 1

\

Prepared by : Checked by :

Engr. Walter L. Garcia Ma. Cristina B. Santos

Project Engr. CDDC President