Professional Documents
Culture Documents
Fconprl Final Output
Fconprl Final Output
PROJECT
FCONPRL – CIVP39
Submitted by:
Corbilla, Vincent Allen B.
Ladrera, Carl Lorenz B.
Miranda, Charlamagne F.
Submitted to:
Engr. Debbie Lyn Cabacungan
PROJECT TITLE : PROPOSED STANDARD THREE (3) UNITS HEALTH FACILITY TENT (without isolation cube)
LOCATION : Brgy. San Isidro, Bay, Laguna
SUBJECT : DETAILED ESTIMATES
GROUP MEMBERS:
CORBILLA, VINCENT ALLEN B.
LADRERA, CARL LORENZ B.
MIRANDA, CHARLAMAGNE F.
2 Field Personnel
2.1 Project Manager man-mos (3) 1.00 78,000 234000 234000
2.2 Site Engineer man-mos (3) 1.00 66000 198000 198000
2.3 QA/QC Engineer man-mos (3) 1.00 40320 120960 120960
2.4 Safety Engineer man-mos (3) 1.00 79200 237600 237600
2.5 Security Guard man-mos (3) 2.00 21557 96426 96426
2.6 Plumber man-mos (3) 2.00 48000 288000 288000
2.7 Electrician man-mos (3) 2.00 45120 270720 270720
2.8 Surveyor man-mos (3) 1.00 41280 123840 123840
5 Construction Aids
5.1 Personal Protective Equipment
a. Safety Boots/Shoes pcs 20.00 470 9400 9400
b. Gloves pcs 20.00 350 7000 7000
c. Hard Hats pcs 20.00 490 9800 9800
d. Safety Goggles pcs 20.00 250 5000 5000
7 Project Identification
7.1 Temporary Project Signages
a. High intensity reflectorized, no post
pcs 5.00 2000 10000 10000
signs
9 Equipment
9.1 Genset lot 2.00 90000 90000
9.2 Mobile Crane lot 2.00 520000 520000
9.3 Welding Machine lot 2.00 192000 192000
9.4 Forklift lot 2.00 2955680 2955680
9.5 Vibrator lot 2.00 20000 20000
9.6 Concrete Pump lot 1.00 388080 388080
9.7 Concreete Mixer lot 1.00 42240 42240
9.8 Dump Truck lot 2.00 38400 38400
9.9 Backhoe lot 1.00 96000 96000
9.10 Bulldozers lot 2.00 76800 76800
9.11 Plate Compactor lot 2.00 62400 62400
4481600
Total of General Requirements PHP 11082796
5 Hand Backfilling and Compaction cu.m 579.86 75 43489.5 25944 25944 69433.5
DIVISION 3: CONCRETE
For Health Facility
1 Pre-Cast Concrete
1.1 Pedestal Column Base pcs 60.00 3300 198000 4800 4800 202800
2 100mm THK Concrete Slab on Fill cu.m 45.00 3482.5 156712.5 156712.5
7 100mm THK Concrete Slab on Fill cu.m 3.50 3482.5 12188.75 12188.75
Laborers days 2.18 1040 2267.2 2267.2
Productivity rate of 5 man-hour/cu.m
Septic Tank
8 Concrete cu.m 1.08 3482.5 3761.1 3761.1
Laborers days 1.00 960 960 960
Productivity rate of 5 man-hour/cu.m
DIVISION 4: MASONRY
For Toilet Facility
1 100mm THK CHB Wall sq.m 95.77 40088.294 40088.294
Laborers - Masonry days 1.20 1400 1680 1680
2 Productivity rate of 10 sq.m/man-day
DIVISION 5: METALS
For Health Facility
Column
1 1.1 HSSP 5x0.5x3.85m pcs/6m 34.65 5000 173250 173250
Truss
2 2.1 T-1
a. HSSP 3x0.25x5.22m pcs/6m 20.88 4500 93960 93960
b. HSSP 3x0.25x5m pcs/6m 20.00 4500 90000 90000
c. HSSP 3x0.25x1.5m pcs/6m 3.00 4500 13500 13500
d. HSSP 2.5x0.23x0.75m pcs/6m 3.00 3500 10500 10500
e. HSSP 2.5x0.23x2.61m pcs/6m 10.44 3500 36540 36540
2.2 T-2
a. HSSP 3x0.25x3m pcs/6m 9.00 4500 40500 40500
b. HSSP 2.5x0.23x2.12 m pcs/6m 6.36 3500 22260 22260
c. HSSP 2.5x0.23x1.5m pcs/6m 2.25 3500 7875 7875
2.3 T-3
a. HSSP 3x0.25x3m pcs/6m 13.00 4500 58500 58500
b. HSSP 2.5x0.23x0.75m pcs/6m 2.25 3500 7875 7875
c. HSSP 2.5x0.23x1.68m pcs/6m 10.08 3500 35280 35280
2.4 HT-1
a. HSSP 3x0.25x3m pcs/6m 3.00 4500 13500 13500
b.HSSP 3x0.25x3.35m pcs/6m 3.35 4500 15075 15075
c. HSSP 2.5x0.23x0.712m pcs/6m 6.00 3500 21000 21000
d. HSSP 2.5x0.23x2.12m pcs/6m 6.00 3500 21000 21000
2.5 HT-2
a. HSSP 3x0.25x5.831m pcs/6m 11.66 4500 52479 52479
b. HSSP 3x0.25x6.021m pcs/6m 12.04 4500 54189 54189
c. HSSP 2.5x0.23x0.707m pcs/6m 1.41 3500 4949 4949
d. HSSP 2.5x0.23x3m pcs/6m 6.00 3500 21000 21000
e. Ø16mm Bolt with STD Nuts and
pcs 1536.00 12.44 19107.84 19107.84
Washer
T-4
3 3.1 HSSP 3x0.25 (5m) pcs/6m 4.00 4500 18000 18000
3.2 HSSP 3x0.25 (1.48m) pcs/6m 2.00 4500 9000 9000
3.3 HSSP 3x0.25 (5.22m) pcs/6m 4.00 4500 18000 18000
3.4 HSSP 2.5x0.23 (1m) pcs/6m 4.00 3500 14000 14000
3.5 HSSP 2.5x0.23 (500mm) pcs/6m 4.00 3500 14000 14000
3.5 HSSP 2.5x0.23 (2.25m) pcs/6m 4.00 3500 14000 14000
3.6 HSSP 2.5x0.23 (1.95m) pcs/6m 4.00 3500 14000 14000
3.7 Ø16x300mm Anchor Bolts with STD nuts
pcs 1536.00 12.44 19107.84 19107.84
and Washer
Footing
5 5.1 Ø20mm Reinforcing Bar kgs 94.69 44 4166.448 4166.448
Laborers days 0.80 2250 1800 1800
Productivity Rate of 117.6 kg/man-day
Roof Beam
6 6.1 Ø20mm Reinforcing Bar kgs 297.88 44 13106.896 13106.896
6.2 Ø12mm Reinforcing Bar kgs 53.64 44 2360.336 2360.336
6.3 Ø10mm Reinforcing Bar kgs 141.45 44 6223.888 6223.888
Laborers days 4.19 2250 9427.5 9427.5
Productivity Rate of 117.6 kg/man-day
Wall Footing
8 8.1 Ø10mm Reinforcing Bar kgs 17.47 44 768.68 768.68
Laborers days 0.15 2250 337.5 337.5
Productivity Rate of 117.6 kg/man-day
Septic Tank
9 Reinforcing Bars
9.1 Ø12mm Reinforcing Bar kgs 64.80 44 2851.2 2851.2
9.2 Ø16mm Reinforcing Bar kgs 111.60 44 4910.4 4910.4
Laborers days 2.45 2250 5512.5 5512.5
Productivity Rate of 117.6kg/man-day
DIVISION 9: Finishes
For Toilet Facility
1 Ceiling Finishes
1.1 4.5mm THK Fiber Cement Ceiling Board on
sq.m 35.00 429/3 sq.m 5005 5005
Metal Furring Ceiling Frame
Laborers days 1.00 1500 1500 1500
2 Floor Finishes
2.1 300x300mm Vitrified Unglazed Floor Tile
sq.m 30.69 708 21728.52 21728.52
Finish
Laborers days 1.02 1400 1428 1428
3 Wall Finishes
3.1 300x300mm Vitrified Glazed Tile Wall
sq.m 81.33 1949 158512.17 158512.17
Finish
3.2 Lavatory
a. 3mm THK Facial Mirror in Aluminum
Framing
b. 300x300mm Vitrified Glazed Tiles
sq.m 4.29 1949 8361.21 8361.21
Counter Sink Finish
3.2 Handwashing Counter
a. 300x300mm Vitrified Glazed Tiles
sq.m 1.53 1949 2981.97 2981.97
Handwashing Back Flash Finish
b. 300x300mm Vitrified Glazed Tiles
sq.m 3.51 1949 6844.888 6844.888
Handwashing Counter Top Finish
Laborers days 3.39 1400 4746 4746
Project: Project1 Split External Tasks Inactive Summary Manual Summary Critical
Date: Wed 11/17/21 Milestone External Milestone Manual Task Start-only Critical Split
Summary Inactive Task Duration-only Finish-only Progress
Page 1
Clearing Excavation Gravel Bedding Placing of Pre-Cast Footing Pedestal Columns for Health Facility Handback filling and compaction Plumbing Works Construction of Health Facility Concreting of Slabs
Start: Mon 11/15/21
ID: 1 Start: Thu 11/18/21ID: 2 Start: Sat 11/20/21ID: 3 Start: Tue 11/23/21ID: 4 Start: Sat 12/11/21ID: 7 Start: Wed 12/22/21
ID: 8 Start: Tue 12/28/21ID: 9 Start: Thu 1/20/22ID: 10
Finish: Wed 11/17/21
Dur: 3 days Finish: Fri 11/19/21Dur: 2 days Finish: Mon 11/22/21
Dur: 2 days Finish: Thu 11/25/21
Dur: 3 days Finish: Tue 12/21/21
Dur: 9 days Finish: Mon 12/27/21
Dur: 3 days Finish: Wed 1/19/22Dur: 18 days Finish: Tue 1/25/22Dur: 5 days
Res: Res: Res: Res: Res: Res: Res: Res:
Masonry
Start: Thu 1/27/22ID: 15
Finish: Fri 1/28/22 Dur: 2 days
Res:
Roof Beam
Start: Thu 1/27/22ID: 16
Finish: Mon 1/31/22Dur: 4 days
Res:
Plastering Works
Start: Thu 1/27/22ID: 17
Finish: Tue 2/1/22 Dur: 5 days
Res:
Truss Installation
Start: Thu 1/27/22ID: 18
Finish: Sat 1/29/22 Dur: 3 days
Res:
Roof Installation
Start: Thu 1/27/22ID: 19
Finish: Thu 1/27/22Dur: 1 day
Res:
Page 1
Electrical Installation Finishing Works Ceiling Works For Septic Tanks Reinforcement Works
Start: Wed 2/2/22 ID: 20 Start: Wed 2/9/22 ID: 21 Start: Fri 2/18/22 ID: 22 Start: Wed 2/23/22ID: 26 Start: Thu 1/20/22ID: 27
Finish: Tue 2/8/22 Dur: 6 days Finish: Thu 2/17/22Dur: 8 days Finish: Fri 2/18/22 Dur: 1 day Finish: Fri 2/25/22 Dur: 3 days Finish: Fri 1/21/22 Dur: 2 days
Res: Res: Res: Res: Res:
Concreting Works
Start: Sat 1/22/22 ID: 28
Finish: Sat 1/22/22 Dur: 1 day
Res:
Floor Tiling
Start: Fri 2/18/22 ID: 23
Finish: Sat 2/19/22 Dur: 2 days
Res:
Painting Works
Start: Fri 2/18/22 ID: 25
Finish: Fri 2/18/22 Dur: 1 day
Res:
Page 2
Critical Critical Milestone Critical Summary Critical Inserted Critical Marked Critical External Project Summary Highlighted Noncritical
Project: Project1
Date: Wed 11/17/21 Noncritical Milestone Summary Inserted Marked External Highlighted Critical
Page 3
S-CURVE
MONTH1 % % MONTH 1 MONTH 2 MONTH 3
WK1 WK1 WK2 WK3 WK4 WK1 WK2 WK3 WK4 WK1 WK2 WK3 WK4
Clearing 265050 18.339 32.9094 34.5715 36.6471 38.3693 43.1278 47.1638 62.0722 80.5438 90.4074 96.1834 100
Excavation 219540
Gravel Bedding 8344.565 492934.6 18.339
WK2
Gravel Bedding 8344.565
120
Placing of Pre-Cast 368402.1
Reinforcement Works 14891.75 391638.4 14.5704 100
WK3
Reinforcement Works 44675.24 44675.24 1.66209 80
WK4
60
Concreting works 48076.35
Handbackfilling and Compaction 7714.833 55791.18 2.07564 40
MONTH2 20
WK1
0
Handbackfilling and Compaction 46289 46289 1.72212 WK1 WK2 WK3 WK4 WK1 WK2 WK3 WK4 WK1 WK2 WK3 WK4
WK2
MONTH 1 MONTH 2 MONTH 3
Handbackfilling and Compaction 15429.67
Plumbing 112475.5 127905.2 4.75855
WK3
Concreting of Slabs HF 94027.5
Concreting of Slabs TF 14455.95 108483.5 4.03599
Masonry
WK4
Concreting of Slabs HF 62685
Installation of Steel 315917.9
Roof Beam 7038.575
Plastering Works 15082.17 400723.6 14.9084
MONTH 3
WK1
Installation of Steel 473876.8
Plastering Works 22623.35 496500.2 18.4717
Truss Installation
WK2
Roof Installation 90785.16
Electrical Installation 174338.9 265124.1 9.8636
WK3
Electrical Installation 34867.78
Ceiling 6505
Floor Tiling 23156.52
Wall Tiling 90723.12 155252.4 5.77597
WK4
Wall Tiling 90723.12
Painting works 11863 102586.1 3.81659
TOTAL 2687903
MANPOWER SCHEDULLING
MONTH 1 MONTH 2 MONTH 3
MANPOWER NOS
WK 1 WK 2 WK 3 WK4 WK1 WK2 WK3 WK4 WK1 WK2 WK3 WK4
Project Manager 1 6 6 6 6 6 6 6 6 6 6 0 0
Site Engineer 1 6 6 6 6 6 6 6 6 6 6 0 0
QA/QC Engineer 1 6 6 6 6 6 6 6 6 6 6 0 0
Safety Engineer 1 6 6 6 6 6 6 6 6 6 6 0 0
Surveyor 1 6 6 6 6 6 6 6 6 6 6 0 0
Laborers 8 30 56 56 56 56 56 56 56 56 56 0 0
Carpenter 4 0 0 0 12 24 24 24 24 24 0 0 0
Steel Fixers 3 0 18 18 18 18 18 18 18 18 18 18 0
Masons 8 0 0 0 0 0 16 32 24 32 24 24 0
Welders 5 0 0 0 0 0 5 20 30 30 30 0 0
Painters 2 0 0 0 0 0 0 0 0 0 0 2 0
Plumber 2 0 0 0 0 6 0 0 0 0 0 0 0
Electrician 2 0 0 0 0 0 0 0 0 0 0 12 0
Tile Setter 2 0 0 0 0 0 0 0 0 0 0 12 8
Equipment Operator 5 30 12 12 12 12 8 8 12 12 12 0 0
Security Guard 2 12 12 10 12 12 8 8 12 12 12 0 0
Total Man-Days 102 128 126 140 158 165 196 206 214 182 68 0
Total Man-Days
250
200
150
100
50
0
WK 1 WK 2 WK 3 WK4 WK1 WK2 WK3 WK4 WK1 WK2 WK3 WK4
MONTH 1 MONTH 2 MONTH 3
Total Man-Days
EQUIPMENT SCHEDULLING
EQUIPMENT NOS MONTH 1 MONTH 2 MONTH 3
WK 1 WK 2 WK 3 WK4 WK1 WK2 WK3 WK4 WK1 WK2 WK3 WK4
Dump Truck 2 12 12 0 0 0 0 0 0 0 0 0 0
Backhoe 1 6 0 0 0 0 0 0 0 0 0 0 0
Bull Dozers 2 4 0 0 0 0 0 0 0 0 0 0 0
Vibrator 2 0 0 0 12 12 12 8 12 12 0 0 0
Conrete Mixer 1 0 6 6 6 6 6 6 6 6 0 0 0
Concrete Pump 1 0 6 6 6 6 6 6 6 0 0 0 0
Plate Compactor 2 0 0 0 12 12 0 0 0 0 0 0 0
Mobile Crane 2 12 12 12 12 12 12 8 12 12 0 0 0
Forklift 2 12 12 12 12 12 12 8 12 12 12 0 0
Welding Machine 2 0 0 0 0 12 12 8 8 12 12 0 0
Genset 2 12 12 12 12 12 12 8 8 12 12 12 0
Total Man-Days 58 60 48 72 84 72 52 64 66 36 12 0
Total Man-Days
90
80
70
60
50
40
30
20
10
0
WK 1 WK 2 WK 3 WK4 WK1 WK2 WK3 WK4 WK1 WK2 WK3 WK4
NOS MONTH 1 MONTH 2 MONTH 3
Total Man-Days
PREPARED BY:
CORBILLA, VINCENT ALLEN B.
LADRERA, CARL LORENZ B.
MIRANDA, CHARLAMAGNE F.
FCONPRL
CIVP39
PROJECT BACKGROUND:
PROJECT NAME: DPWH Standard Three (3) Units Health
Facility Tent