Scribd
Upload
10 views18 pages

Print New

The document contains a detailed schedule of days and dates, along with corresponding week numbers for the period from January 2 to September 22. It also includes a breakdown of various construction activities, their direct costs, percentage weights, and durations. Additionally, it provides cumulative payment information and cash flow projections for the project.

Uploaded by

rosiebelvizzcayno
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
10 views18 pages

Print New

The document contains a detailed schedule of days and dates, along with corresponding week numbers for the period from January 2 to September 22. It also includes a breakdown of various construction activities, their direct costs, percentage weights, and durations. Additionally, it provides cumulative payment information and cash flow projections for the project.

Uploaded by

rosiebelvizzcayno
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/ 18

DAY DATE # OF WEEK DAY DATE # OF WEEK DAY DATE

1 2-Jan 50 20-Feb 99 9-Apr


2 3-Jan 51 21-Feb 100 10-Apr
3 4-Jan 52 22-Feb 101 11-Apr
4 5-Jan 1 53 23-Feb 8 102 12-Apr
5 6-Jan 54 24-Feb 103 13-Apr
6 7-Jan 55 25-Feb 104 14-Apr
7 8-Jan 56 26-Feb 105 15-Apr
8 9-Jan 57 27-Feb 106 16-Apr
9 10-Jan 58 28-Feb 107 17-Apr
10 11-Jan 59 29-Feb 108 18-Apr
11 12-Jan 2 60 1-Mar 9 109 19-Apr
12 13-Jan 61 2-Mar 110 20-Apr
13 14-Jan 62 3-Mar 111 21-Apr
14 15-Jan 63 4-Mar 112 22-Apr
15 16-Jan 64 5-Mar 113 23-Apr
16 17-Jan 65 6-Mar 114 24-Apr
17 18-Jan 66 7-Mar 115 25-Apr
18 19-Jan 3 67 8-Mar 10 116 26-Apr
19 20-Jan 68 9-Mar 117 27-Apr
20 21-Jan 69 10-Mar 118 28-Apr
21 22-Jan 70 11-Mar 119 29-Apr
22 23-Jan 71 12-Mar 120 30-Apr
23 24-Jan 72 13-Mar 121 1-May
24 25-Jan 73 14-Mar 122 2-May
25 26-Jan 4 74 15-Mar 11 123 3-May
26 27-Jan 75 16-Mar 124 4-May
27 28-Jan 76 17-Mar 125 5-May
28 29-Jan 77 18-Mar 126 6-May
29 30-Jan 78 19-Mar 127 7-May
30 31-Jan 79 20-Mar 128 8-May
31 1-Feb 80 21-Mar 129 9-May
32 2-Feb 5 81 22-Mar 12 130 10-May
33 3-Feb 82 23-Mar 131 11-May
34 4-Feb 83 24-Mar 132 12-May
35 5-Feb 84 25-Mar 133 13-May
36 6-Feb 85 26-Mar 134 14-May
37 7-Feb 86 27-Mar 135 15-May
38 8-Feb 87 28-Mar 136 16-May
39 9-Feb 6 88 29-Mar 13 137 17-May
40 10-Feb 89 30-Mar 138 18-May
41 11-Feb 90 31-Mar 139 19-May
42 12-Feb 91 1-Apr 140 20-May
43 13-Feb 92 2-Apr 141 21-May
44 14-Feb 93 3-Apr 142 22-May

7 14
45 15-Feb 94 4-Apr 143 23-May
46 16-Feb 7 95 5-Apr 14 144 24-May
47 17-Feb 96 6-Apr 145 25-May
48 18-Feb 97 7-Apr 146 26-May
49 19-Feb 98 8-Apr 147 27-May
197 16-Jul
198 17-Jul
199 18-Jul
200 19-Jul
201 20-Jul
202 21-Jul
203 22-Jul 29
204 23-Jul
205 24-Jul
206 25-Jul
207 26-Jul
208 27-Jul
209 28-Jul
210 29-Jul 30
211 30-Jul
212 31-Jul
213 1-Aug
214 2-Aug
215 3-Aug
216 4-Aug
217 5-Aug 31
218 6-Aug
219 7-Aug
220 8-Aug
221 9-Aug
222 10-Aug
223 11-Aug
224 12-Aug 32
225 13-Aug
226 14-Aug
227 15-Aug
228 16-Aug
229 17-Aug
230 18-Aug
231 19-Aug 33
232 20-Aug
233 21-Aug
234 22-Aug
235 23-Aug
236 24-Aug
237 25-Aug
238 26-Aug 34
239 27-Aug
240 28-Aug
241 29-Aug
242 30-Aug
243 31-Aug
244 1-Sep
245 2-Sep 35
246 3-Sep
247 4-Sep
248 5-Sep
249 6-Sep
250 7-Sep
251 8-Sep
252 9-Sep 36
253 10-Sep
254 11-Sep
255 12-Sep
256 13-Sep
257 14-Sep
258 15-Sep
259 16-Sep 37
260 17-Sep
261 18-Sep
262 19-Sep
263 20-Sep
264 21-Sep
265 22-Sep
# OF WEEK DAY DATE # OF WEEK DAY DATE # OF WEEK
148 28-May 197 16-Jul
149 29-May 198 17-Jul
150 30-May 199 18-Jul
15 151 31-May 22 200 19-Jul 29
152 1-Jun 201 20-Jul
153 2-Jun 202 21-Jul
154 3-Jun 203 22-Jul
155 4-Jun 204 23-Jul
156 5-Jun 205 24-Jul
157 6-Jun 206 25-Jul
16 158 7-Jun 23 207 26-Jul 30
159 8-Jun 208 27-Jul
160 9-Jun 209 28-Jul
161 10-Jun 210 29-Jul
162 11-Jun 211 30-Jul
163 12-Jun 212 31-Jul
164 13-Jun 213 1-Aug
17 165 14-Jun 24 214 2-Aug 31
166 15-Jun 215 3-Aug
167 16-Jun 216 4-Aug
168 17-Jun 217 5-Aug
169 18-Jun 218 6-Aug
170 19-Jun 219 7-Aug
171 20-Jun 220 8-Aug
18 172 21-Jun 25 221 9-Aug 32
173 22-Jun 222 10-Aug
174 23-Jun 223 11-Aug
175 24-Jun 224 12-Aug
176 25-Jun 225 13-Aug
177 26-Jun 226 14-Aug
178 27-Jun 227 15-Aug
19 179 28-Jun 26 228 16-Aug 33
180 29-Jun 229 17-Aug
181 30-Jun 230 18-Aug
182 1-Jul 231 19-Aug
183 2-Jul 232 20-Aug
184 3-Jul 233 21-Aug
185 4-Jul 234 22-Aug
20 186 5-Jul 27 235 23-Aug 34
187 6-Jul 236 24-Aug
188 7-Jul 237 25-Aug
189 8-Jul 238 26-Aug
190 9-Jul 239 27-Aug
191 10-Jul 240 28-Aug

21 28 35
192 11-Jul 241 29-Aug
21 193 12-Jul 28 242 30-Aug 35
194 13-Jul 243 31-Aug
195 14-Jul 244 1-Sep
196 15-Jul 245 2-Sep
DAY DATE # OF WEEK
246 3-Sep TOTAL = 37 WEEKS & 6 DAYS
247 4-Sep JAN. 2 - SEP. 22
248 5-Sep
249 6-Sep 36 Total of 265 Days
250 7-Sep
251 8-Sep
252 9-Sep
253 10-Sep
254 11-Sep
255 12-Sep
256 13-Sep 37
257 14-Sep
258 15-Sep
259 16-Sep
260 17-Sep
261 18-Sep
262 19-Sep
263 20-Sep
264 21-Sep
265 22-Sep
75
100
25%%%50%
0%
NO. ACTIVITY DIRECT COST %WEIGHT DURATION 15 30
1 Earthworks 660,314.56 5.46% 14 5.46%
2 Structural 3,888,132.50 32.18% 85 0.38% 5.68%
3 Septic Tank 186,805.70 1.55% 4
4 Plumbing 187,953.53 1.56% 35
5 Masonry 1,349,044.48 11.16% 45
6 Roofing 2,357,444.01 19.51% 35
7 Architectural 928,309.20 7.68% 19
8 Electrical 505,143.21 4.18% 35
9 Ceiling Works 725,381.80 6% 16
10 Stair Railing 66,192.00 0.55% 2
11 Painting 581,039.56 4.81% 30
12 Finishes 647,038.34 5.36% 30
PROJECTED ACCOMP. 5.84% 5.68%
CUMULATIVE ACCOMP. 5.84% 11.52%
CASH FLOW PAYMENT 705,635.46 686,302.9
CUMULATIVE PAYMENT 705,635.46 1,391,938.4
30 45 60 75 90 105

5.68% 5.68% 5.68% 5.68% 5.68% 3.40%


1.55%

5.68% 5.68% 5.68% 5.68% 5.68% 5.73%


11.52% 17.20% 22.88% 28.56% 34.24% 39.97%
686,302.98 686,302.98 686,302.98 686,302.98 686,302.98 692,344.38
1,391,938.43 2,078,241.41 2,764,544.39 3,450,847.36 4,137,150.34 4,829,494.72
105 120 135 150 165 180 195

0.78% 0.78%
4.84% 5.58% 0.74%
4.88% 5.63% 5.63% 3.37%
2.30%

5.73% 5.62% 5.58% 5.62% 5.63% 5.63% 5.67%


39.97% 45.59% 51.17% 56.79% 62.42% 68.05% 73.72%
692,344.38 679,053.30 674,220.18 679,053.30 680,261.58 680,261.58 685,094.70
4,829,494.72 5,508,548.01 6,182,768.19 6,861,821.49 7,542,083.07 8,222,344.64 8,907,439.34
195 210 225 240 255 265

2.30% 5.38%
3.80%
1.88% 4.12%
0.55%
0.74% 4.07%
1.53% 3.83%
5.67% 5.76% 5.68% 5.41% 5.60% 3.83%
73.72% 79.48% 85.16% 90.57% 96% 100%
685,094.70 695,969.22 686,302.98 653,679.42 676,636.74 462,771.20
8,907,439.34 9,603,408.56 10,289,711.53 10,943,390.95 11,620,027.69 12,082,798.89
100%

75%

50%

25%

0%
NO. ACTIVITY DIRECT COST %WEIGHT DURATION 15 30
1 Earthworks 660,314.56 5.46% 14 5.46%
2 Structural 3,888,132.50 32.18% 85 0.38% 5.68%
3 Septic Tank 186,805.70 1.55% 4
4 Plumbing 187,953.53 1.56% 4
5 Masonry 1,349,044.48 11.16% 30
6 Roofing 2,357,444.01 19.51% 52
7 Architectural 928,309.20 7.68% 20
8 Electrical 505,143.21 4.18% 11
9 Ceiling Works 725,381.80 6% 16
10 Stair Railing 66,192.00 0.55% 2
11 Others 581,039.56 4.81% 13
12 Painting 647,038.34 5.36% 14
PROJECTED ACCOMP. 5.84% 5.68%
CUMULATIVE ACCOMP. 5.84% 11.52%
CASH FLOW PAYMENT 705,635.46 686,302.9
CUMULATIVE PAYMENT 705,635.46 1,391,938.4
30 45 60 75 90 105

5.68% 5.68% 5.68% 5.68% 5.68% 3.40%


1.55%

5.68% 5.68% 5.68% 5.68% 5.68% 5.73%


11.52% 17.20% 22.88% 28.56% 34.24% 39.97%
686,302.98 686,302.98 686,302.98 686,302.98 686,302.98 692,344.38
1,391,938.43 2,078,241.41 2,764,544.39 3,450,847.36 4,137,150.34 4,829,494.72
105 120 135 150 165 180 195

0.78% 0.78%
4.84% 5.58% 0.74%
4.88% 5.63% 5.63% 3.37%
2.30%

5.73% 5.62% 5.58% 5.62% 5.63% 5.63% 5.67%


39.97% 45.59% 51.17% 56.79% 62.42% 68.05% 73.72%
692,344.38 679,053.30 674,220.18 679,053.30 680,261.58 680,261.58 685,094.70
4,829,494.72 5,508,548.01 6,182,768.19 6,861,821.49 7,542,083.07 8,222,344.64 8,907,439.34
195 210 225 240 255 265

2.30% 5.38%
3.80%
1.88% 4.12%
0.55%
0.74% 4.07%
1.53% 3.83%
5.67% 5.76% 5.68% 5.41% 5.60% 3.83%
73.72% 79.48% 85.16% 90.57% 96% 100%
685,094.70 695,969.22 686,302.98 653,679.42 676,636.74 462,771.20
8,907,439.34 9,603,408.56 10,289,711.53 10,943,390.95 11,620,027.69 12,082,798.89
100%

75%

50%

25%

0%

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy