Thanks to visit codestin.com
Credit goes to www.scribd.com

Scribd
Upload
40 views43 pages

Items of Work Item Cost 1 2 Percent of Total Cost (%)

The document appears to be a construction project cost breakdown and schedule. It lists 9 major items of work for a construction project, showing the cost of each item, the percentage of total project cost, and projected completion percentage for each week over 28 weeks. The total project cost is listed as $11,361,336.60.

Uploaded by

Jef Junio Alvarez
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
40 views43 pages

Items of Work Item Cost 1 2 Percent of Total Cost (%)

The document appears to be a construction project cost breakdown and schedule. It lists 9 major items of work for a construction project, showing the cost of each item, the percentage of total project cost, and projected completion percentage for each week over 28 weeks. The total project cost is listed as $11,361,336.60.

Uploaded by

Jef Junio Alvarez
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 43

PERCENT OF

ITEMS OF WORK ITEM COST TOTAL COST 1 2


(%)

I. 50,000.00 #REF!
MOBILIZATION 0.03667 0.03667 0.03667 0.03667 0.03667 0.03667 0.03667 0.03667 0.03667 0.03667 0.03667 0.03667
II. 70,000.00 #REF!
CLEARING AND GRUBBING 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062

III. EARTHWORKS
13,162.50 #REF!
EXCAVATION 0.015 0.015
13,162.50 #REF!
BACKFILL

IV. STRUCTURAL WORKS


398,587.50 #REF!
CONCRETE WORKS
494,573.85 #REF!
STEEL WORKS
287,509.50 #REF!
FORMWORKS
5,622,980.85 #REF!
SCAFFOLDING

V. ARCHITECTURAL WORKS
508,900.05 #REF!
MASONRY WORKS
412,884.00 #REF!
CEILING WORKS
1,711,455.75 #REF!
TILE AND PAINTING WORKS
391,500.00 #REF!
VI. ROOFING WORKS
472,635.00 #REF!
VII. DOORS AND WINDOWS
471,258.00 #REF!
VIII. ELECTRICAL WORKS
442,727.10 #REF!
IX. PLUMBING WORKS
TOTAL 11,361,336.60 #REF!

TOTAL PERCENTAGE (WEEKLY) 0.59 0.50

CUMMULATIVE PERCENTAGE 0.59 1.09


3 4 5 6

0.015 0.015 0.015 0.015 0.015 0.015

. 0.024 0.024 0.024 0.024 0.024

0.02127 0.02127 0.02127 0.02127

0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589

0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543


0.09 0.28 0.22 0.38

1.18 1.45 1.67 2.05


6 7 8 9 10

0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127

0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589

0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543
0.38 0.38 0.38 0.38 0.38

2.05 2.42 2.80 3.17 3.55


10 11 12 13

0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127

0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589

0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543

0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500
0.38 1.38 3.37 3.37

3.55 4.92 8.30 11.67


14 15 16 17

0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127

0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589

0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543

0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500
3.37 3.37 3.37 3.37

15.05 18.42 21.80 25.17


17 18 19 20 21

0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127

0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589

0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543

0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500
3.37 3.37 3.37 3.37 3.37

25.17 28.55 31.92 35.30 38.67


21 22 23 24

0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127

0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589

0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543

0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500
3.37 3.37 3.37 3.37

38.67 42.05 45.42 48.80


25 26 27 28

0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127

0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589

0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543

0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500 0.500

0.12444 0.12444 0.12444 0.12444


3.37 3.37 3.37 1.62

52.17 55.55 58.92 60.54


28 29 30 31 32

0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127

0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589 0.02589

0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543 0.01543

0.12444 0.12444 0.12444 0.12444 0.12444 0.12444 0.12444 0.12444 0.12444 0.12444 0.12444 0.12444 0.12444 0.12444 0.12444 0.12444 0.12444 0.12444 0.12444 0.12444 0.12444 0.12444
0.415 0.415 0.415 0.415 0.415 0.415 0.415 0.415 0.415 0.415

0.39 0.39 0.39 0.39 0.39 0.39 0.39 0.39 0.39 0.39

1.62 4.34 5.95 1.12 0.94

60.54 64.89 70.84 71.96 72.90


32 33 34 35

0.02127 0.02127 0.02127 0.02127 0.02127 0.02127 0.02127

0.01543 0.01543

0.12444 0.12444 0.12444 0.12444 0.12444 0.12444 0.12444 0.12444 0.12444 0.12444
0.31364 0.31364 0.31364 0.31364 0.31364 0.31364 0.31364 0.31364 0.31364 0.31364 0.31364

0.94 0.81 1.88 1.57

72.90 73.71 75.59 77.16


36 37 38 39

0.403 0.403 0.403 0.403 0.403 0.403 0.403 0.403 0.403


0.71714 0.71714 0.71714 0.71714 0.71714 0.71714 0.71714 0.71714 0.71714 0.71714 0.71714 0.71714 0.71714

2.42 3.36 4.30 4.30

79.58 82.94 87.24 91.55


39 40 41 42
0.71714 0.71714 0.71714 0.71714 0.71714 0.71714 0.71714 0.71714

0.46222 0.46222 0.46222 0.46222 0.46222 0.46222 0.46222 0.46222 0.46222

4.30 4.30 2.77 1.39 100.01

91.55 95.85 98.62 100.01


1 2 3 4 5 6 7 8 9 10
0.44 0.22 0.22
2 #REF! #REF! 0.31

2 #REF! #REF! 0.06


1 #REF! 0.12

28 #REF! #REF! 0.125 0.125 0.125 0.125


28 #REF! #REF! 0.16 0.16 0.16 0.16 0.16 0.16
28 #REF! #REF! 0.09 0.09 0.09 0.09 0.09
18 #REF!

6 #REF!
2 #REF!
4 #REF!
2 #REF!
2 #REF!
2 #REF!
2 #REF!
#REF!

#REF! #REF! 0.06 #REF! #REF! #REF! 0.37 0.37 0.37 0.37
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
11 12 13 14 15 16 17 18 19 20 21 22 23 24

0.125 0.125 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13
0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16 0.16
0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.09
#REF! 2.75 2.75 2.75 2.75 2.75 2.75 2.75 2.75 2.75 2.75 2.75 2.75 2.75

#REF! 3.12 3.12 3.12 3.12 3.12 3.12 3.12 3.12 3.12 3.12 3.12 3.12 3.12
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
25 26 27 28 29 30 31 32 33 34 35 36 37

0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13


0.16 0.16 0.16 0.16 0.16 0.16 0.16
0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.09
2.75 2.75 2.75 2.75

#REF! 0.75 0.75 0.75 0.75 0.75


#REF! 1.82
#REF!
#REF! 1.72

#REF! 2.07
#REF! 1.95

3.12 3.12 3.12 #REF! #REF! 5.14 1.12 0.96 0.87 #REF! 1.72 #REF! #REF!
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
38 39 40 41 42

3.77 3.77 3.77

2.08 2.08

3.77 3.77 3.77 2.08 2.08 #REF!


#REF! #REF! #REF! #REF! #REF!

You might also like