PERT/CPM

B.7(2)
122 CD

Contract ID : 22IH0113
Name of Project : Construction of Multipurpose Building, Brgy. Hinabangan, Mondragon, Northern Samar 902(1)a 902(1)a
40 CD 1001(9) 1103(1)
B.3 1046(2)a1 1008(1)c
Mondragon, Northern Samar 1047(7)a 1032(1)c 1004(2) 1051(6)
Location of Project : 10 CD
10 CD 20 CD 1043(1) 5 CD 5 CD 5 CD 5 CD B.9
Duration : 122 CD 1013(2)a2 1002(4)
Contract Amount : Php4,900,298.99 B.5 900(1)c6
1013(2)a1 1003(1)a2
1018(2) 1009(1)a 1101(33) 1200(5)b
1014(1)b1
A
803(1)a
B C 804(1)a D 804(4) E 900(1)c4 F G H I j K L M N O R
0 0 5 CD 5 5 10 CD 15 15 15 CD 30 30 15 CD 45 45 15 CD 60 60 10 CD 70 70
10 CD
105 105110 110115 115 122 122
80 80 85 85 90 90 95 95 100 100
5 CD 5 CD 5 CD 5 CD 5 CD 5 CD 5 CD 7 CD
;
1010(1)a 1102(1)
B.9 803(1)a 900(1)c2 900(1)c5 1047(6) 1027(1) 1003(17)1032(1)b 1002(27) 1200(2)b
5 CD 10 CD 15 CD 15 CD 10 CD 10 CD 5 CD 5 CD 1010(2)b5 CD 5 CD 7 CD
1046(1)a2
903(2)
40 CD 20 CD

BAR CHART S-CURVE & CASH FLOW

ITEM No. DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT % Wt. 30 Calendar Days 60 Calendar Days 90 Calendar Days 122 Calendar Days

PART II GENERAL REQUIREMENTS 10 CD 20 CD 30 CD 10 CD 20 CD 30 CD 10 CD 20 CD 30 CD 10 CD 20 CD 12 CD

100%
B.3 Permit and Clearances 1.00 l.s. 18,900.00 18,900.00 0.39 P 0.39 0.39
A 0.00
B.5 Project Billboard/Signboard 1.00 each 7,677.18 7,677.18 0.16
P 0.16 0.16
A 0.00
B.7(2) Occupational Safety & Health Program 1.00 l.s. 71,776.92 71,776.92 1.46
P 0.36 0.36 0.36 0.38 1.46
A 0.00
B.9 Mobilzation/Demobilization 1.00 l.s. 51,972.88 51,972.88 1.06
P 0.53 0.53 1.06
A 0.00
PART A EARTHWORKS A 0.00
803(1)a Structural Excavation (Common Soil) 74.38 cu.m. 623.43 46,370.72 0.95 P 0.95
90% 0.95
A 0.00
804(1)a Embankment from Structure Excavation 30.32 cu.m. 615.00 18,646.80 0.38
P 0.38 0.38
A 0.00
804(4) Gravel Fill 25.71 cu.m. 4,029.92 103,609.24 2.11
P 2.11 2.11
A 0.00
PART B PLAIN AND REINFORCED CONCRETE WORKS 0.00
P 7.59 7.59
900(1)c2 Structural Concrete for Footing and Slab on Fill (Class A, 28 days) 41.10 cu.m. 9,045.76 371,780.74 7.59
A 0.00
P 2.74 80% 2.74
900(1)c4 Structural for Columns (Class A, 28 days) 10.00 cu.m. 13,405.39 134,053.90 2.74 A 0.00
P 2.56 2.56
900(1)c5 Structural Concrete for Suspended Slab (Class A, 28 days) 7.86 cu.m. 15,951.17 125,376.20 2.56
A 0.00
P 3.82 3.82
900(1)c6 Structural Concrete for Beams (Class A, 28 days) 14.68 cu.m. 12,744.50 187,089.26 3.82 A 0.00
902(1)a Reinforcing Steel Bar (Deformed Grade 40) 10,021.34 kg 66.45 665,918.04 13.59
P 10.19 3.40 13.59
A 0.00
902(1)b Reinforcing Steel, Deformed, Grade 60 4,712.40 kg 70.75 333,402.30 6.80
P 5.10 1.70 70% 6.80
A 0.00
903(2) Formworks and Falseworks 142.57 sq.m. 1,302.03 185,630.42 3.79 P 2.84 0.95 3.79
A 0.00
PART B OTHER GENERAL REQUIREMENTS 0.00
1001(8) Sewer Line Works 1.00 l.s. 24,201.07 24,201.07 0.49
P 0.49 0.49
A 0.00
1001(9) Storm Drainage & Downspout 1.00 l.s. 11,257.16 11,257.16 0.23
P 0.23 0.23
A 0.00
1002(4) Plumbing Fixtures 1.00 l.s. 53,699.35 53,699.35 1.10
P 1.10 1.10
A 0.00
1002(27) Plumbing Works 1.00 l.s. 12,869.80 12,869.80 0.26
P 0.26 0.26
A 60% 0.00
1003(1)a2 Ceiling, 4.5mm, Wood Frame, Marine Plywood 178.22 Sq.m. 1,418.99 252,892.40 5.16
P 5.16 5.16
A 0.00
1003(5) Roof Frame Wood 2,539.16 Bd.ft 116.81 296,599.28 6.05 P 6.05 6.05
A 0.00
1003(17) Carpentry and Joinery Works 1.00 l.s. 15,676.25 15,676.25 0.32
P 0.32 0.32
A 0.00
1004(2) Finishing Hardware 1.00 l.s. 20,313.55 20,313.55 0.41
P 0.41 0.41
A 0.00
1008(1)c Aluminum Glass Window (Awning Type) 0.72 sq.m. 52,668.94 37,921.64 0.77
P 0.77 0.77
A 0.00
P 1.90 50% 1.90
1009(1)a Jalousie Windows, Glass 23.90 sq.m. 3,885.75 92,869.43 1.90 A 0.00
1010(1)a Frames, Jambs 4.00 Set 3,278.70 13,114.80 0.27
P 0.27 0.27
A 0.00
1010(2)b Doors, Wood Panel 9.60 Sq.m. 6,004.82 57,646.27 1.18
P 1.18 1.18
A 0.00
P 0.31 0.31
1013(2)a1 Fabricated Metal Roofing Accessory, gauge 26, Ridge Rolls 18.00 Ln.m. 839.68 15,114.24 0.31
A 0.00
P 0.29 0.29
1013(2)a2 Fabricated Metal Roofing Accessory, gauge 26, Flashings 21.08 Ln.m. 665.16 14,021.57 0.29
A 0.00
40%
Prepainted Metal Sheets, above 0.427mm, Corrugated Type, Long P 4.76 4.76
1014(1)b1 Span 189.72 sq.m. 1,230.39 233,429.59 4.76
A 0.00
1018(2) Unglazed Tiles 133.22 sq.m. 1,197.64 159,549.60 3.26
P 3.26 3.26
A 0.00
1027(1) Cement Plaster Finish 796.54 sq.m. 212.11 168,954.10 3.45
P 3.45 3.45
A 0.00
1032(1)a Painting Works, Masonry/Concrete 749.08 sq.m. 299.98 224,709.02 4.59
P 4.59 4.59
A 0.00
1032(1)b Painting Works (Wood) 227.30 sq.m. 403.04 91,610.99 1.87
P 1.87 1.87
A 0.00
1032(1)c Painting Works (Steel) 1.41 sq.m. 3,408.07 4,805.38 0.10
P 0.10 0.10
A 30% 0.00
1043(1) PVC Doors and Frames 2.52 sq.m. 6,281.85 15,830.26 0.32
P 0.32 0.32
A 0.00
1046(2)a1 CHB Non Load Bearing (including Reinforcing Steel), 100mm 54.17 sq.m. 1,740.77 94,297.51 1.92
P 1.92 1.92
A 0.00
P 6.73 6.73
1046(1)a2 CHB Non Load Bearing (including Reinforcing Steel), 150mm 201.50 sq.m. 1,636.74 329,803.11 6.73
A 0.00
1047(6) Metal Structure Accessories, Steel Plate 445.04 Kg 98.11 43,662.87 0.89
P 0.89 0.89
A 0.00
1047(7)a Metal Structure, Bolts 1.00 l.s. 52,531.38 52,531.38 1.07
P 1.07
20% 1.07
A 0.00
1051(6) Railing 1.00 l.s. 56,399.97 56,399.97 1.15
P 1.15 1.15
A 0.00
PART D ELECTRICAL WORKS 0.00
P 0.30 0.30
1100(10) Conduit, Boxes & Fittings (Conduit Works/Conduit Rough In) 1.00 l.s. 14,524.18 14,524.18 0.30
A 0.00
1101(33) Wires and Wiring Devices 1.00 l.s. 22,423.75 22,423.75 0.46
P 0.46 0.46
A 0.00
1102(1) Panel Board with Main Breakers/Branches 1.00 l.s. 7,806.28 7,806.28 0.16
P 0.16 10% 0.16
A 0.00
1103(1) Lighting Fixtures and Lamps 1.00 l.s. 46,940.13 46,940.13 0.96
P 0.96 0.96
A 0.00
PART B PLAIN AND REINFORCED CONCRETE WORKS 0.00
1200(2)b Oscillating, Wall Fan 1.00 l.s. 47,453.18 47,453.18 0.97
P 0.97 0.97
A 0.00
1200(5)b Exhaust Fan, Wall Mounted 2.00 set 22,583.14 45,166.28 0.92
P 0.92 0.92
A 0.00
P
4,900,298.99 100.00 A 0%
WORK ACCOMPLISHMENT (PHYSICAL) MONTHLY 2.76 33.49 35.70 28.05 100.00
CUMULATIVE 2.76 36.25 71.95 100.00
CASH FLOW (FINANCIAL) MONTHLY 135,231.21 1,641,183.21 1,749,390.67 1,374,493.91
CUMULATIVE 135,231.21 1,776,414.41 3,525,805.08 4,900,298.99
Prepared by: Checked By: Recommending Approval: Approved:

MON4TH DIMENSION CONSTRUCTION KARL MARLON M. MONFORT VICENTE C. GALECIO VIVIAN G. BIACO MARIO D. VILLENA
Proprietor/Manager Chief, Construction Section OIC-Asst. District Engineer District Engineer
BELLE SANCHAI
DONIE DAO ING ZU
SETH LEI
INIGO VANESS
KYLE