Scribd Logo
Upload

Welcome to Scribd!

  • 18 views

    Pett Graph Cash Pacheco

    Uploaded by

    Bardz
    The document outlines the manpower, equipment, bar, cash flow, and S-curve schedules for a 120-day project to construct two solar-powered comfort rooms and shower facilities in Manila Bay, Manila City. It details the resources needed each month and cash payments that will be made at 10%, 20%, 30%, and 40% project completion. An S-curve graph shows the planned expenditure and completion percentages over time.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd

    Pett Graph Cash Pacheco

    Uploaded by

    Bardz
    18 views13 pages
    The document outlines the manpower, equipment, bar, cash flow, and S-curve schedules for a 120-day project to construct two solar-powered comfort rooms and shower facilities in Manila Bay, Manila City. It details the resources needed each month and cash payments that will be made at 10%, 20%, 30%, and 40% project completion. An S-curve graph shows the planned expenditure and completion percentages over time.

    Copyright

    © © All Rights Reserved

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document outlines the manpower, equipment, bar, cash flow, and S-curve schedules for a 120-day project to construct two solar-powered comfort rooms and shower facilities in Manila Bay, Manila City. It details the resources needed each month and cash payments that will be made at 10%, 20%, 30%, and 40% project completion. An S-curve graph shows the planned expenditure and completion percentages over time.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    18 views13 pages

    Pett Graph Cash Pacheco

    Uploaded by

    Bardz
    The document outlines the manpower, equipment, bar, cash flow, and S-curve schedules for a 120-day project to construct two solar-powered comfort rooms and shower facilities in Manila Bay, Manila City. It details the resources needed each month and cash payments that will be made at 10%, 20%, 30%, and 40% project completion. An S-curve graph shows the planned expenditure and completion percentages over time.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Download as xls, pdf, or txt
    You are on page 1of 13

    PROJECT: SOLAR POWERED COMFORT ROOMS AND SHOWER FACILITIES IN BAYWALK (2 LOTS)

    MANILA BAY, MANILA CITY

    MANPOWER SCHEDULE

    Number of Calendar Days (120)


    PERSONNEL
    1-30 31-60 61-90 91-120

    ENGINEER
    FOREMAN
    HEAVY EQUIPMENT
    OPERATOR
    DRIVER
    CARPENTER
    FIRST AIDER
    SAFETY OFFICER
    LABORER
    MASON
    WELDER
    PAINTER
    PAINT ARTIST
    INSTALLER
    TIN-SMITH
    PLUMBER

    Submitted by:

    PETT BUILDERS
    Contractor
    PROJECT: SOLAR POWERED COMFORT ROOMS AND SHOWER FACILITIES IN BAYWALK (2 LOTS)
    MANILA BAY, MANILA CITY

    EQUIPMENT SCHEDULE

    Number of Calendar Days (120)


    EQUIPMENT
    1-30 31-60 61-90 91-120

    DUMPTRUCK
    BACKHOE
    MOBILE CRANE
    CARGO TRUCK
    WATER TRUCK
    VIBRATORY ROLLER

    CONCRETE VIBRATOR

    ONE BAGGER MIXER

    PLATE COMPACTOR

    WELDING MACHINE

    CUTTING OUTFIT

    GENERATOR SET

    CHAINSAW

    GRINDER/CUTTER

    ELECTRIC DRILL

    BAR CUTTER

    BAR BENDER
    MINOR TOOLS

    Submitted by:

    PETT BUILDERS
    Contractor
    PROJECT: SOLAR POWERED COMFORT ROOMS AND SHOWER FACILITIES IN BAYWALK (2 LOTS) MANILA BAY,
    MANILA CITY

    BAR SCHDULE

    Number of Calendar Days (120)


    ITEM NO. DESCRIPTION
    1-30 31-60 61-90 91-120

    A. LOT 1 (NEAR PADRE FAURA / EMBASSY)


    a.1 SITE CLEARING WORKS
    a.1.1 Clearing /Grubbing/Demolition Work
    a.2 EARTHWORKS
    a.2.1 (103(1)a) structure excavation (soft soil)
    A.2.2 (104B) EMBANKMENT (SELECTED BORROW)
    A.2.3 (103-3B) FOUNDATION FILL
    A2.4 POISONING
    A2.5 DAMP PROOFING
    a.3 concrete works
    structural concrete class"a" (minor
    a.3.1 (405)
    structures)
    a.4 masonry works
    a4.1 chb wall
    A.4.2 PLASTERING
    A.5 STEEL WORKS

    A.5.1 (404 C ) REINFORCING STEEL, GRADE 40 (MINOR STRUCTURES)


    A.5.2 STAINLESS STEEL GRAB BAR & RAILINGS
    A.5.3 TUBULAR STEEL FRAMING
    A.6 ROOFING
    A.6.1 ROOF FRAMING
    A.6.2 ROOFING SHEETS
    A.7 FINISHING WORKS
    A.7.1 PAINTING WORKS (CONCRETE WALL)
    A.7.2 CEILING WORKS
    A.7.3 GRANITE TILES
    A.7.4 FIBER CEMENT BOARD WALL CLADDING
    A.7.5 WPC FLUTED WOOD GRAIN PANEL
    A.8 FABRICATION / CARPENTRY WORKS
    A.8.1 D1 (1.00X2.10M) SOLID CORE PANEL DOOR
    A.8.2 D2 (0.90X2.10M) SOLID CORE PANEL DOOR
    A.8.3 D3 (0.80X2.10) SOLID CORE PANEL DOOR

    A.8.4 D4 (1.00X2.10M) SOLID CORE PANER DOOR W/ KICK PLATE


    ALUMINUM AWNING TRANSOM GLASS
    A.8.5
    WINDOWS(W1,W2,W3,W4,W5,W6,W7, W8,W9)
    A.8.6 CUBICLE PARTITION
    A.9 PLUMBING / SANITARY WORKS
    A.9.1 PLUMBING PIPES & FIXTURES
    A.9.2 SEPTIC TANK
    A.9.3 CATCH BASIN
    A.10 ELECTRICAL / SOLAR POWER WORKS
    A.10.1 ELECTRICAL WORKS
    A.10.2 SOLAR PANEL
    A.11 LANDSCAPING
    A.11.1 VERTICAL POCKET GARDEN
    A.11.2 PAVING BLOCKS
    A.12 SPECIALTY WORKS/OTHERS
    A.12.1 LED ACRYLIC SIGNAGE
    A.12.2 MIRROR/FURNITURE/ACCESSORIES

    b. lot 2 (near estero de san antonio de abad)


    b.1 site clearing works
    b.1.1 clearing /grubbing/demolition works
    b.2 earth works
    b.2.1 (103(1)a) structure excavation (soft soil)
    b.2.2 (104b) embankment (selected borrow)
    b.2.3 (103-3b) foundation fill
    b.2.4 soil poisoning
    b.2.5 damp proofing
    b.3 concrete works
    structural concete class "a" (minor
    b.3.1 (405)
    structures)
    b.4 masonry works
    b.4.1 chb wall
    b.4.2 plastering
    b.5 steel works

    b.5.1 reinforcing steel, grade 40 (minor structures)


    b.5.2 stainless steel grab bar & railings
    b.5.3 tubular steel wall framing
    b.6 roofing
    b.6.1 roof framing
    b.6.2 roofing sheets
    b.7 finishing works
    b.7.1 painting works (concrete wall)
    b.7.2 ceiling works
    b.7.3 granite tiles
    b.7.4 fiber cement board wall cladding
    b.7.5 wpc fluted wood grain panel
    b.8 fabrication & carpnetry works
    b.8.1 d1 (1.00x2.10m) solid core panel door
    b.8.2 d2 (1.90x2.10m) solid core panel door
    b.8.3 d3 (1.80x2.10m) solid core panel door

    b.8.4 d4 (1.00x2.10m) solid core panel door w/ kick plate


    aluminum awning transom glass windows
    b.8.5
    (w1,w2,w3,w4,w5,w6,w7,w8,w9)
    b.8.6 cubicle partition
    b.9 plumbing / sanitary works
    b.9.1 plumbing pipes & fixtures
    b.9.2 septic tank
    b.9.3 catch basin
    b.10 electrical /solar power works
    b.10.1 electrical works
    b.10.2 solar panel
    b.11 landscaping
    b.11.1 vertical pocket garden
    b.11.2 paving blocks
    b.12 specialty works/others
    b.12.1 led acrylic signage
    b.12.2 mirror/furnitures/accessories
    c. miscelaneous
    c.1 construction safety & health
    c.2 electric connection
    c.3 water connection
    d. temporary facilities

    d.1 construction of field office/bodega & engineer's facilities


    d.2 billboard/signages

    Submitted by:

    PETT BUILDERS
    Contractor
    PROJECT: SOLAR POWERED COMFORT ROOMS AND SHOWER FACILITIES IN BAYWALK (2
    LOTS) MANILA BAY, MANILA CITY

    CASH FLOW BY QUARTER

    Number of Calendar Days (120)


    Description
    1-30 31-60 61-90 91-120

    QUARTERLY ACCOMP. 2,669,068.48 5,338,136.96 8,007,205.44 10,676,273.92

    CUMULATIVE ACCOMP. 10.00% 20.00% 30.00% 40.00%

    QUARTERLY % 2,669,068.48 8,007,205.44 16,014,410.89 26,690,684.81

    CUMULATIVE % 10.00% 30.00% 60.00% 100.00%

    Submitted by:

    PETT BUILDERS
    Contractor
    PROJECT: SOLAR POWERED COMFORT ROOMS AND SHOWER FACILITIES IN BAYWALK (2
    LOTS) MANILA BAY, MANILA CITY

    S CURVE

    Number of Calendar Days (120)


    1-30 31-60 61-90 91-120
    100%
    90%
    80%
    70%
    60%
    50%
    40%
    30%
    20%
    10%

    Amount 2,669,068.48 8,007,205.44 16,014,410.89 26,690,684.81


    Percentage 10.00% 30.00% 60.00% 100%

    Submitted by:

    PETT BUILDERS
    Contractor
    22.5

    23,295,097.40

    26,690,684.81

    2,329,509.74
    6,988,529.22
    13,977,058.44
    2,329,509.74

    2,669,068.48
    5,338,136.96
    8,007,205.44

    10,676,273.92

    4943902.4

    You might also like