Activity Duration (DAYS)

O M P
PLANNING/ DESIGN DEVELOPMENT 15 22.5 30
PRESENTATION/REVISION 7 10.5 14
MOBILIZATION/ DEMOBILIZATION 7 10.5 14
SITE PREPARATION 7 10.5 14
SECURITY FENCE 2 3 4
EXCAVATION 30 45 60
REBAR, FORM, POUR CONCRETE( FOUNDATION el. -3.5m) 30 45 60
SEPTIC TANK 25 37.5 50
DRAINAGE 30 45 60
1st Lift of Columns (el.+6 M) 14 21 28
LAYING CHB WALLS 4 6 8
Form, Pour Concrete(READY MIX) (2nd flr Slab el.+6.0 M) 5 7.5 10
2nd Lift of Columns (el.+6 M) 14 21 28
LAYING CHB WALLS 4 6 8
Form, Pour Concrete(READY MIX) (3rd flr Slab el.+6.0 M) 5 7.5 10
3rd Lift of Columns (el.+4 M) 14 21 28
LAYING CHB WALLS 4 6 8
Form, Pour Concrete(READY MIX) (4th flr Slab el.+4.0 M) 5 7.5 10
4th Lift of Columns (el.+4 M) 14 21 28
LAYING CHB WALLS 4 6 8
Form, Pour Concrete(READY MIX) (5th flr Slab el.+4.0 M) 5 7.5 10
PLASTERING/FINISHING 30 45 60
WINDOW WORKS 45 67.5 90
COMPLETED

1.2

0.8

0.6

0.4

0.2

0
0.6

0.4

0.2

0
1 2 3 4 5 6 7 8 9 101112131415161718192021222324252
 Dependency Cost Relative Wt Target Completion % Completion 1 2

A 60,000.00 0.00 50.00% 100.00% 7 8

B A 20,000.00 0.00 100.00% 100.00% 7
C B 2,470,000.00 0.12 100.00% 100.00%
D C 89,701.57 0.00 50.00% 50.00%
E B 10,000.00 0.00 100.00% 100.00%
F B 678,143.88 0.03 100.00% 75.00%
G D 1,724,781.81 0.08
H K, lag 28 320,000.00 0.02 100.00%
I H 290,000.00 0.01 75.00%
J G 167,041.13 0.01
K J 47,443.40 0.00
L K 1,609,067.44 0.08
M L 167,041.13 0.01
N M 47,443.40 0.00
O N 1,609,067.44 0.08
P O 111,360.75 0.01
Q P 37,087.40 0.00
R Q 1,609,067.44 0.08
S R 111,360.75 0.01
T S 37,087.40 0.00
U T 1,609,067.44 0.08
V U 1,069,829.64 0.05
W V 7,293,230.00 0.34

TOTAL: 21,187,822.03 0.36 15.35% 17.23% 0 0

0 0
0.00 0.00%
1.00 0.13%
2.00 0.38%
3.00 12.04%
4.00 12.51%
5.00 14.06%
6.00 15.76%
7.00 17.37%
8.00 18.59%
9.00 20.88%
10.00 23.44%
11.00 25.74%
12.00 28.30%
 13.00 28.57%
14.00 28.83%
15.00 29.09%
16.00 29.35%
17.00 29.80%
161718192021222324252627282930
18.00 30.15%
19.00 45.34%
20.00 60.53%
21.00 65.88%
22.00 71.24%
23.00 76.59%
24.00 82.71%
25.00 88.83%
26.00 94.95%
27.00 96.63%
28.00 98.32%
29.00 100.00%
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 28 29

7
7
2
7 8 7 8
7 8 7 8
8 8 9
7 8 7 8
7 7
4
5
7 7
4
5
7 7
4
5
7 7
4
5
10 10 10
7 7 7 8 8 8

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.2 0.2 0 0 0 0.1 0.1 0.1 0 0 0

0 0.1 0 0.2 0.2 0 0 0 0 0.3 0 0 0.3 0.3 0.3 0.3 0.5 1 1 1 1 1 1 1 1 1 1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
 66 FINISH
I
30
258 START

15 22 29 36 66 96 121 135 139 144

START A B C D F G H J K L
0 15 7 7 7 30 30 25 14 4 5
0 0 15 22 29 36 66 96 121 135 139

38
E
2 W
286
 We will only use the duration, early start&early fin

158 162 167 181 185 190 204 208

M N O P Q R S T
14 4 5 14 4 5 14 4
144 158 162 167 181 185 190 204

ABCDFGHJKLMNOPQRSTUVW
288 PATH 1

ABCDE
38 PATH 2

ABCDI
66 PATH 3
duration, early start&early finish

213 243 288

U V W FINISH
5 30 45 288
208 213 243
Project: Proposed Five-Storey Mixed-Used Commercial Building
Location: Naga City
Duration: 540 Calendar Days
Subject: COMMERCIAL BID

ITEM NO. DESCRIPTION QTY

A. GENERAL REQUIREMENTS
Temporary Facilities 1.00
Power and Water Utility 1.00
As-Built Plans 1.00
Permits (Leg Works only) 1.00

TOTAL A:
B. EARTHWORKS
Excavation 378.00
Backfilling & Compaction 278.00
Layout and Staking 1.00

TOTAL B:
C. CONCRETE WORKS
Foundation, 3000psi 100.00
Rebars 7,850.00
Formworks 60.00
GI Tie Wire #16 10.00

TOTAL C:
D. STRUCTURAL STEEL WORKS
W14X6

TOTAL D:
F. ARCHITECTURAL WORKS

Painting
Waterproofing
 TOTAL F:
E. SANITARY WORKS

TOTAL F:
G. MECHANICAL WORKS

TOTAL G:
H. ELECTRICAL WORKS

TOTAL H:

GRAND TOTAL :
 MATERIAL LABOR
UNIT UNIT COST
UNIT COST AMOUNT UNIT COST AMOUNT

lot 200,000.00 200,000.00 0.00 200,000.00

lot 2,200,000.00 2,200,000.00 0.00 2,200,000.00
lot 20,000.00 20,000.00 0.00 20,000.00
lot 0.00 50,000.00 50,000.00 50,000.00
0.00 0.00 #DIV/0!
2,420,000.00 50,000.00

cu.m 0.00 0.00 1,794.03 678,143.88 1,794.03

cu.m 0.00 0.00 1,794.03 498,740.74 1,794.03
LOT 0.00 0.00 89,701.57 89,701.57 89,701.57
0.00 0.00 0.00 0.00 #DIV/0!
0.00 0.00 0.00 0.00 #DIV/0!
0.00 1,266,586.19

cu.m 8,970.16 897,015.71 1,255.82 125,582.20 10,225.98

kgs 62.79 492,910.13 8.97 70,415.73 71.76
sq.m 1,076.42 64,585.13 430.57 25,834.05 1,506.99
rols 3,946.87 39,468.69 897.02 8,970.16 4,843.88
0.00 0.00 0.00 0.00 #DIV/0!
1,493,979.67 230,802.14

kgs 0.00 0.00 0.00 0.00 #DIV/0!

0.00 0.00 0.00 0.00 #DIV/0!
0.00 0.00 0.00 0.00 #DIV/0!
0.00 0.00 0.00 0.00 #DIV/0!
0.00 0.00 0.00 0.00 #DIV/0!
0.00 0.00

0.00 0.00 0.00 0.00 #DIV/0!

0.00 0.00 0.00 0.00 #DIV/0!
0.00 0.00 0.00 0.00 #DIV/0!
0.00 0.00 0.00 0.00 #DIV/0!
0.00 0.00 0.00 0.00 #DIV/0!
 0.00 0.00

0.00 0.00 0.00 0.00 #DIV/0!

0.00 0.00 0.00 0.00 #DIV/0!
0.00 0.00 0.00 0.00 #DIV/0!
0.00 0.00 0.00 0.00 #DIV/0!
0.00 0.00

0.00 0.00 0.00 0.00 #DIV/0!

0.00 0.00 0.00 0.00 #DIV/0!
0.00 0.00 0.00 0.00 #DIV/0!
0.00 0.00 0.00 0.00 #DIV/0!
0.00 0.00 0.00 0.00 #DIV/0!
0.00 0.00

0.00 0.00 0.00 0.00 #DIV/0!

0.00 0.00 0.00 0.00 #DIV/0!
0.00 0.00 0.00 0.00 #DIV/0!
0.00 0.00 0.00 0.00 #DIV/0!
0.00 0.00

5,407,959.34 511,604.29
 TOTAL ITEM NO.

A.
200,000.00
2,200,000.00
20,000.00
50,000.00
0.00
2,470,000.00
B.
678,143.88
498,740.74
89,701.57
0.00
0.00
1,266,586.19
C.
1,022,597.91
563,325.87
90,419.18
48,438.85
0.00
1,724,781.81
D.
0.00
0.00
0.00
0.00
0.00
0.00
F.
0.00
0.00
0.00
0.00
0.00
 0.00
E.
0.00
0.00
0.00
0.00
0.00
G.
0.00
0.00
0.00
0.00
0.00
0.00
H.
0.00
0.00
0.00
0.00
0.00

5,461,368.00
 DESCRIPTION QTY UNIT

GENERAL REQUIREMENTS
Temporary Facilities 1.00 lot
Power and Water Utility 1.00 lot
As-Built Plans 1.00 lot
Permits (Leg Works only) 1.00 lot

TOTAL A:
EARTHWORKS
Excavation 378.00 cu.m
Backfilling & Compaction 278.00 cu.m
Layout and Staking 1.00 LOT

TOTAL B:
CONCRETE WORKS
Foundation, 3000psi 100.00 cu.m
Rebars 7,850.00 kgs
Formworks 60.00 sq.m
GI Tie Wire #16 10.00 rols

TOTAL C:
STRUCTURAL STEEL WORKS
W14X6 kgs

TOTAL D:
ARCHITECTURAL WORKS

Painting
Waterproofing
 TOTAL F:
SANITARY WORKS

TOTAL F:
MECHANICAL WORKS

TOTAL G:
ELECTRICAL WORKS

TOTAL H:

GRAND TOTAL :
 MATERIAL LABOR
UNIT COST TOTAL
UNIT COST AMOUNT UNIT COST AMOUNT

200,000.00 200,000.00 0.00 200,000.00 200,000.00

2,200,000.00 2,200,000.00 0.00 2,200,000.00 2,200,000.00
20,000.00 20,000.00 0.00 20,000.00 20,000.00
0.00 50,000.00 50,000.00 50,000.00 50,000.00
0.00 0.00 #DIV/0! 0.00
2,420,000.00 50,000.00 2,470,000.00

0.00 1,000.00 378,000.00 1,000.00 378,000.00

0.00 1,000.00 278,000.00 1,000.00 278,000.00
0.00 50,000.00 50,000.00 50,000.00 50,000.00
0.00 0.00 #DIV/0! 0.00
0.00 0.00 #DIV/0! 0.00
0.00 706,000.00 706,000.00

5,000.00 500,000.00 700.00 70,000.00 5,700.00 570,000.00

35.00 274,750.00 5.00 39,250.00 40.00 314,000.00
600.00 36,000.00 240.00 14,400.00 840.00 50,400.00
2,200.00 22,000.00 500.00 5,000.00 2,700.00 27,000.00
0.00 0.00 #DIV/0! 0.00
832,750.00 128,650.00 961,400.00

0.00 0.00 #DIV/0! 0.00

0.00 0.00 #DIV/0! 0.00
0.00 0.00 #DIV/0! 0.00
0.00 0.00 #DIV/0! 0.00
0.00 0.00 #DIV/0! 0.00
0.00 0.00 0.00

0.00 0.00 #DIV/0! 0.00

0.00 0.00 #DIV/0! 0.00
0.00 0.00 #DIV/0! 0.00
0.00 0.00 #DIV/0! 0.00
0.00 0.00 #DIV/0! 0.00
 0.00 0.00 0.00

0.00 0.00 #DIV/0! 0.00

0.00 0.00 #DIV/0! 0.00
0.00 0.00 #DIV/0! 0.00
0.00 0.00 #DIV/0! 0.00
0.00 0.00 0.00

0.00 0.00 #DIV/0! 0.00

0.00 0.00 #DIV/0! 0.00
0.00 0.00 #DIV/0! 0.00
0.00 0.00 #DIV/0! 0.00
0.00 0.00 #DIV/0! 0.00
0.00 0.00 0.00

0.00 0.00 #DIV/0! 0.00

0.00 0.00 #DIV/0! 0.00
0.00 0.00 #DIV/0! 0.00
0.00 0.00 #DIV/0! 0.00
0.00 0.00 0.00

4,085,500.00 307,300.00 4,137,400.00

4,137,400.00
Profit/Overhead 20%
4,964,880.00
VAT 10%
5,461,368.00

gen rqt 2,470,000.00

for distribution 2,991,368.00

1.794031426
Project: Proposed Five-Storey Mixed-Used Commercial Building
Location: Naga City
Duration: 540 Calendar Days
Subject: TECHNICAL BID

ITEM NO. DESCRIPTION QTY

I. #REF!
UNIT