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
0.16
Starting Date : DECEMBER 22, 2019
120
Contract Duration : 120 CD
0.41
Expired Date : APRIL 19, 2020
80
0.53 5.01 0.62
10 40 40

23.62 61.77 0.785

10 10 10 30 50 10

0.36
120

1ST MONTH 2ND MONTH 3RD MONTH 4TH MONTH 5TH MONTH
10 CD 31 CD 29 CD 31 CD 19 CD
ITEM NO. DESCRIPTION UNIT QUANTITY UNIT COST TOTAL COST WEIGHT
Start Date: End Date:
Dec. 22, 2019 19-Apr-20
A.1.1(8) Provision of Field Office for the Emgineer (Rental Basis) mo. 1.37 5,538.40 7,587.61 0.16% 0.013 0.041 0.039 0.041 0.026
B.4(8) Permanent Monuments and Markers each 2.00 12,751.20 25,502.40 0.53% 0.53
B.5 Project Billboard/Signboard each 3.00 4,760.65 14,281.95 0.29% 0.29
B.7(1) Occupational Safety and Health Program mo. 1.37 12,598.77 17,260.31 0.36% 0.03 0.093 0.087 0.093 0.057
B.8(1) Traffic Management mo. 1.37 14,604.15 20,007.69 0.41% 0.056 0.149 0.159 0.046
B.9 Mobilization/Demobilization l.s. 1.00 76,160.00 76,160.00 1.57% 0.785 0.785
102(2) Surplus Common Excavation cu.m. 307.00 288.51 88,572.57 1.83% 1.281 0.549
103(6)a Pipe Culverts and Drain Excavation (Common Soil) cu.m. 9.00 309.12 2,782.08 0.06% 0.04 0.02
104(1)a Embankment from Roadway Excavation (Common Soil) cu.m. 484.00 303.97 147,121.48 3.03% 3.03
200(1) Aggregate Sub-Base Course (200mm thick) cu.m. 1,146.00 999.54 1,145,472.84 23.62% 8.661 14.959
Portland Cement Concrete Pavement (Unreinforced, 230mm
311(1)c1 thick, 14 Days) sq.m. 2,220.00 1,349.43 2,995,734.60 61.77% 12.354 38.297 11.119

500(1)b1 Pipe Culverts, (Class IV, 610mmǾ RCPC) l.m. 10.00 3,606.40 36,064.00 0.74% 0.518 0.222
505(2)a Grouted Riprap, Class A cu.m. 67.91 3,580.64 243,161.26 5.01% 1.378 3.632
506(1) Stone Masonry cu.m. 7.20 4,186.00 30,139.20 0.62% 0.481 0.139
GRAND TOTAL 4,849,847.99 100.00%
MONTHLY 0.828 15.36 31.809 39.609 12.394
ACCOMPLISHMENT
CUMULATIVE 0.828 16.188 47.997 87.606 100
MONTHLY 40,156.74 744,936.65 1,542,688.15 1,920,976.29 601,090.16
CASH FLOW
CUMULATIVE 40,156.74 785,093.39 2,327,781.54 4,248,757.83 4,849,847.99
Prepared By: -

MR. JOHN ALFRED A. GILBOR

Contractor
SILVERGRACES CONSTRUCTION AND CONSTRUCTION SUPPLY
Contract ID No. : 19GG0126
Location of the Contract : CONCRETING OF BRGY. MERCED FMR, B

MINIMUM MANPOWER UTILIZATION SCHEDULE

DURATION (120 CALENDAR DAYS)

PERSONNEL
10CD 31CD 29CD 31CD 19CD

PROJECT MANAGER 1 1 1 1 1
PROJECT ENGINEER 1 1 1 1 1
SAFETY OFFICER/ENGINEER 1 1 1 1 1
FIRST AIDER 1 1 1 1 1
FOREMAN 1 1 1 1 1
SKILLED WORKERS 6 6 6 6 6
UNSKILLED WORKER/LABORERS 13 13 13 13 13

Prepared By:

MR. JOHN ALFRED A. GILBOR

Contractor
SILVERGRACES CONSTRUCTION AND CONSTRUCTION SUPPLY
MERCED FMR, BRGY. MERCED, BANATE, ILOILO
Contract ID No. : 19GG0126
Location of the Contract : CONCRETING OF BRGY. MERCED FMR, B

EQUIPMENT UTILIZATION SCHEDULE

DURATION
CATEGORY
1st MONTH 2nd MONTH 3rd MONTH 4th MONTH 5th MONTH

DUMP TRUCK 2 2 2 2 2
PAY LOADER 1 1 1
BULLDOZER 1 1
BACKHOE 1 1 1 2
BACKHOE (Wheel Type) 1 1 1 2
MOTORIZED ROAD GRADER 1 1 1 1
VIBRATORY ROLLER 1 1
TRANSIT MIXER 4 4 4
WATER TRUCK 1 1 1 1
ONE BAGGER MIXER 1 1 1 1
CONCRETE VIBRATOR 2 2
PLATE COMPACTOR 1 1
BAR CUTTER, SINGLE PHASE 1 1 1
CONCRETE SAW 1 1 1

Prepared By:

MR. JOHN ALFRED A. GILBOR

Contractor
SILVERGRACES CONSTRUCTION AND CONSTRUCTION SUPPLY
MERCED FMR, BRGY. MERCED, BANATE, ILOILO