40 0 95KB
Name of the Project
: CONCRETING OF BRGY. MERCED FMR, BRGY. MERCED, BANATE, ILOILO (LENGTH = 0.444KM) PERT-CPM DIAGRAM/ S-CURVE AND BAR CHART Contract I.D. NO. : 19GG0126 Starting Date : DECEMBER 22, 2019 Contract Duration : 120 CD Expired Date : APRIL 19, 2020
0.16 120 0.41 80
0.53
5.01 10
10
10
0.62
40
40
23.62 30
10
61.77 50
0.785 10
0.36 120
ITEM NO.
DESCRIPTION
A.1.1(8) B.4(8) B.5 B.7(1) B.8(1) B.9 102(2) 103(6)a 104(1)a 200(1)
UNIT
QUANTITY
UNIT COST
TOTAL COST
WEIGHT
Provision of Field Office for the Emgineer (Rental Basis) Permanent Monuments and Markers Project Billboard/Signboard Occupational Safety and Health Program Traffic Management Mobilization/Demobilization Surplus Common Excavation Pipe Culverts and Drain Excavation (Common Soil) Embankment from Roadway Excavation (Common Soil) Aggregate Sub-Base Course (200mm thick) Portland Cement Concrete Pavement (Unreinforced, 230mm 311(1)c1 thick, 14 Days)
mo. each each mo. mo. l.s. cu.m. cu.m. cu.m. cu.m.
1.37 2.00 3.00 1.37 1.37 1.00 307.00 9.00 484.00 1,146.00
5,538.40 12,751.20 4,760.65 12,598.77 14,604.15 76,160.00 288.51 309.12 303.97 999.54
7,587.61 25,502.40 14,281.95 17,260.31 20,007.69 76,160.00 88,572.57 2,782.08 147,121.48 1,145,472.84
0.16% 0.53% 0.29% 0.36% 0.41% 1.57% 1.83% 0.06% 3.03% 23.62%
sq.m.
2,220.00
1,349.43
2,995,734.60
61.77%
500(1)b1 Pipe Culverts, (Class IV, 610mmǾ RCPC) 505(2)a Grouted Riprap, Class A 506(1) Stone Masonry
l.m. cu.m. cu.m.
10.00 3,606.40 67.91 3,580.64 7.20 4,186.00 GRAND TOTAL ACCOMPLISHMENT
CASH FLOW Prepared By:
MR. JOHN ALFRED A. GILBOR Contractor SILVERGRACES CONSTRUCTION AND CONSTRUCTION SUPPLY
36,064.00 243,161.26 30,139.20 4,849,847.99 MONTHLY CUMULATIVE MONTHLY CUMULATIVE
1ST MONTH 10 CD Start Date: Dec. 22, 2019 0.013
2ND MONTH 31 CD
3RD MONTH 29 CD
0.041 0.53
4TH MONTH 31 CD
0.039
5TH MONTH 19 CD End Date: 19-Apr-20 0.026
0.041
0.29 0.03
0.093
0.087 0.149
0.056
0.093 0.159
0.057 0.046
0.785
0.785 1.281
0.549 0.04
0.02
3.03 8.661
14.959 12.354
0.74% 5.01% 0.62% 100.00%
1.378
38.297
11.119
0.518
0.222
3.632 0.481
0.828 0.828 40,156.74 40,156.74
15.36 16.188 744,936.65 785,093.39
31.809 47.997 1,542,688.15 2,327,781.54
0.139 39.609 87.606 1,920,976.29 4,248,757.83
12.394 100 601,090.16 4,849,847.99 -
Contract ID No. Location of the Contract
: 19GG0126 : CONCRETING OF BRGY. MERCED FMR, B
MINIMUM MANPOWER UTILIZATION SCHEDULE
PERSONNEL PROJECT MANAGER PROJECT ENGINEER SAFETY OFFICER/ENGINEER FIRST AIDER FOREMAN SKILLED WORKERS UNSKILLED WORKER/LABORERS
DURATION (120 CALENDAR DAYS) 10CD
31CD
29CD
31CD
19CD
1 1 1 1 1 6 13
1 1 1 1 1 6 13
1 1 1 1 1 6 13
1 1 1 1 1 6 13
1 1 1 1 1 6 13
Prepared By:
MR. JOHN ALFRED A. GILBOR Contractor SILVERGRACES CONSTRUCTION AND CONSTRUCTION SUPPLY
MERCED FMR, BRGY. MERCED, BANATE, ILOILO
Contract ID No. Location of the Contract
: 19GG0126 : CONCRETING OF BRGY. MERCED FMR, B
EQUIPMENT UTILIZATION SCHEDULE
CATEGORY DUMP TRUCK PAY LOADER BULLDOZER BACKHOE BACKHOE (Wheel Type) MOTORIZED ROAD GRADER VIBRATORY ROLLER TRANSIT MIXER WATER TRUCK ONE BAGGER MIXER CONCRETE VIBRATOR PLATE COMPACTOR BAR CUTTER, SINGLE PHASE CONCRETE SAW
DURATION 1st MONTH
2nd MONTH
3rd MONTH
4th MONTH
5th MONTH
2
2 1 1 1 1 1 1
2 1 1 1 1 1 1
2 1
2
1 1 1
2 2 1
4
4
4
1 1
1 1
1 1
1 1
1
1 1 1
2
2
1 1
Prepared By:
MR. JOHN ALFRED A. GILBOR Contractor SILVERGRACES CONSTRUCTION AND CONSTRUCTION SUPPLY
1 1
MERCED FMR, BRGY. MERCED, BANATE, ILOILO