Construction of a One Storey Residential Building

Start Date:

End Date:

Activity Description Start Date End Date

1 Move in May 01, 2023 May 04, 2023

2 Foundation Excavation May 05, 2023 May 12, 2023
3 Install Foundation rebars and Columns May 13, 2023 May 16, 2023
4 Pouring of Foundation and columns May 17, 2023 May 19, 2023
5 Installation of beam forms May 20, 2023 May 26, 2023
6 installation of beam rebars May 27, 2023 May 31, 2023
7 Pouring of beams June 01, 2023 June 05, 2023
8 Installation of zocallo and chb walling May 20, 2023 May 29, 2023
9 May 30, 2023 June 13, 2023
10 June 06, 2023 June 12, 2023
11 June 13, 2023 June 16, 2023
12 June 17, 2023 June 20, 2023
13 June 14, 2023 June 20, 2023
14 June 21, 2023 June 20, 2023
15 June 21, 2023 June 25, 2023
16 Move out June 26, 2023 June 27, 2023
Total
 Duration:

D.
B. Labor Cost C.Profit (10% Total
Duration(days) A. Material Cost Contingency(3
(40% of A) of A) Cost(A+B+C+D)
% of A)

4 25000 10000 2500 750 38250

8 10000 4000 1000 300 15300
4 50000 20000 5000 1500 76500
3 50000 20000 5000 1500 76500
7 15000 6000 1500 450 22950
5 25000 10000 2500 750 38250
5 50000 20000 5000 1500 76500
10 90000 36000 9000 2700 137700
15 25000 10000 2500 750 38250
7 85000 34000 8500 2550 130050
4 35000 14000 3500 1050 53550
4 345000 138000 34500 10350 527850
7 35000 14000 3500 1050 53550
5 20000 8000 2000 600 30600
5 25000 10000 2500 750 38250
2 3000 1200 300 90 4590
888000 355200 88800 26640 1358640
Daily
Commulative
 May 01, 2023
May 02, 2023
6250 6250
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
6250 6250
6250 12500
May 03, 2023
May 04, 2023
6250 6250
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
6250 6250
18750 25000
May 05, 2023
May 06, 2023
0 0
1250 1250
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
1250 1250
26250 27500
May 07, 2023
May 08, 2023
0 0
1250 1250
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
1250 1250
28750 30000
May 09, 2023
May 10, 2023
0 0
1250 1250
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
1250 1250
31250 32500
 May 11, 2023

May 12, 2023

May 13, 2023

May 14, 2023

May 15, 2023

May 16, 2023

May 17, 2023

May 18, 2023

May 19, 2023

May 20, 2023

0 0 0 0 0 0 0 0 0 0
1250 1250 0 0 0 0 0 0 0 0
0 0 12500 12500 12500 12500 0 0 0 0
0 0 0 0 0 0 16666.67 16666.67 16666.67 0
0 0 0 0 0 0 0 0 0 2142.857
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 9000
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0

1250 1250 12500 12500 12500 12500 16666.67 16666.67 16666.67 11142.86
33750 35000 47500 60000 72500 85000 101666.7 118333.3 135000 146142.9
 May 21, 2023

May 22, 2023

May 23, 2023

May 24, 2023

May 25, 2023

May 26, 2023

May 27, 2023

May 28, 2023

May 29, 2023

May 30, 2023

0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
2142.857 2142.857 2142.857 2142.857 2142.857 2142.857 0 0 0 0
0 0 0 0 0 0 5000 5000 5000 5000
0 0 0 0 0 0 0 0 0 0
9000 9000 9000 9000 9000 9000 9000 9000 9000 0
0 0 0 0 0 0 0 0 0 1666.667
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0

11142.86 11142.86 11142.86 11142.86 11142.86 11142.86 14000 14000 14000 6666.667
157285.7 168428.6 179571.4 190714.3 201857.1 213000 227000 241000 255000 261666.7
 June 01, 2023

June 02, 2023

June 03, 2023

June 04, 2023

June 05, 2023

June 06, 2023

June 07, 2023

June 08, 2023

June 09, 2023

May 31, 2023

0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
5000 0 0 0 0 0 0 0 0 0
0 10000 10000 10000 10000 10000 0 0 0 0
0 0 0 0 0 0 0 0 0 0
1666.667 1666.667 1666.667 1666.667 1666.667 1666.667 1666.667 1666.667 1666.667 1666.667
0 0 0 0 0 0 12142.86 12142.86 12142.86 12142.86
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0

6666.667 11666.67 11666.67 11666.67 11666.67 11666.67 13809.52 13809.52 13809.52 13809.52
268333.3 280000 291666.7 303333.3 315000 326666.7 340476.2 354285.7 368095.2 381904.8
 June 10, 2023

June 11, 2023

June 12, 2023

June 13, 2023

June 14, 2023

June 15, 2023

June 16, 2023

June 17, 2023

June 18, 2023

June 19, 2023

0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
1666.667 1666.667 1666.667 1666.667 0 0 0 0 0 0
12142.86 12142.86 12142.86 0 0 0 0 0 0 0
0 0 0 8750 8750 8750 8750 0 0 0
0 0 0 0 0 0 0 86250 86250 86250
0 0 0 0 5000 5000 5000 5000 5000 5000
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0

13809.52 13809.52 13809.52 10416.67 13750 13750 13750 91250 91250 91250
395714.3 409523.8 423333.3 433750 447500 461250 475000 566250 657500 748750
 June 20, 2023

June 21, 2023

June 22, 2023

June 23, 2023

June 24, 2023

June 25, 2023

June 26, 2023

June 27, 2023

0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
86250 0 0 0 0 0 0 0
5000 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 5000 5000 5000 5000 5000 0 0
0 0 0 0 0 0 1500 1500

91250 5000 5000 5000 5000 5000 1500 1500

840000 845000 850000 855000 860000 865000 866500 868000