URGENT BRIDGES CONSTRUCTION PROJECT FOR RURAL DEVELOPMENT PACKAGE IV

CONTRACT PACKAGE - IV
BAR CHART & S-CURVE

Item No.

Work Item

119,702,136.66

PART A

Facilities for the Engineer

PART B

Mobilization / Demobilization

B.2.1
B.2.2

Construction Cost

Contingency for Mobilization and Demobilization

Contingency

Wt. %

1st

2nd

3rd

4th

5th

6th

7th

8th

9th

10th

11th

12th

13th

14th

15th

16th

17th

18th

19th

20th

21st

22nd

23rd

24th

0.290%

0.530%

0.530%

0.260%

0.170%

0.170%

0.170%

0.170%

0.170%

0.170%

0.170%

0.170%

0.170%

0.170%

0.170%

0.170%

0.170%

0.170%

0.170%

0.180%

0.180%

0.180%

0.180%

0.189%

0.2605%

0.2605%

0.2605%

0.2605%

0.2605%

0.2605%

0.0610%

0.0610%

0.0610%

0.0610%

0.0610%

0.0610%

0.0610%

0.0610%

0.0610%

0.0610%

0.0610%

0.0610%

0.0610%

0.0610%

0.0610%

0.0610%

0.3185%

0.3185%

0.0265%

0.0265%

0.0265%

0.0265%

0.0265%

0.0265%

0.0265%

0.0265%

0.0265%

0.0265%

0.0265%

0.0265%

0.0265%

0.0265%

0.0265%

0.0265%

0.0265%

0.0265%

0.0265%

0.0265%

0.0265%

0.0265%

0.0265%

0.0265%

5.069%

75,000,000.00

3.176%

15,000,000.00

0.635%

Bridges

100%

90%

Panay Area
VI-1

Nagdayao

29,178,515.39

1.236%

VI-3

Catungan

32,770,697.66

1.388%

0.194%

VI-4

Bia-an

37,871,710.51

1.604%

VI-5

Igdalaguit

15,863,094.76

0.672%
0.081%

VI-6

Bayo

24,969,777.91

Butuan

22,846,968.26

0.968%

VI-8

Bongol

19,812,422.65

0.839%
0.071%

VI-9

Sira-an

28,908,431.80

1.224%

VI-10

Dapog

21,694,157.69

0.919%

VI-11

Panabigan

24,285,830.13

1.028%

VI-12

Iba

29,507,114.15

1.250%

VI-13

Bongalonan

30,448,429.52

1.289%

VI-14

Nasog

20,093,800.34

0.851%

VI-15

Dapdap

27,748,382.27

1.175%

VI-16

Habana

64,406,499.95

2.728%

Aganan

166,456,493.83

0.034%

0.121%

0.131%

0.120%

0.130%

0.140%

0.152%

0.198%

0.194%

0.087%

0.138%

0.132%

0.149%

0.079%

0.143%

0.147%

0.170%

0.149%

0.124%

0.110%

0.177%

0.151%

0.199%

0.209%

0.181%

0.184%

0.110%

0.159%

0.078%

0.101%

0.062%

0.082%

0.091%

0.041%

0.025%

0.024%

0.087%

0.101%

0.110%

0.107%

0.100%

0.104%

0.185%

0.060%

0.104%

0.074%

0.112%

0.081%

0.165%

0.151%

0.162%

0.088%

0.095%

0.068%

0.035%

0.069%

0.054%

0.143%

0.088%

0.095%

0.068%

0.035%

0.049%

0.054%

0.121%

0.121%

0.118%

0.126%

0.140%

0.152%

0.198%

0.171%

0.040%

0.037%

0.061%

0.145%

0.151%

0.162%

0.088%

0.095%

0.068%

0.034%

0.028%

0.103%

0.124%

0.142%

0.145%

0.148%

0.108%

0.104%

0.020%

0.034%

0.121%

0.147%

0.118%

0.136%

0.128%

0.131%

0.146%

0.114%

0.087%

0.122%

0.111%

0.128%

0.108%

0.156%

0.138%

0.151%

0.176%

0.087%

0.124%

0.110%

0.148%

0.188%

0.196%

0.122%

0.197%

0.184%

0.021%

0.049%

0.194%

0.197%

0.955%

80%

1.057%

VI-7

VI-19

0.016%

0.125%

0.111%

0.100%

0.087%

70%

0.111%

0.109%

0.122%

0.126%

0.131%

0.133%

0.189%

0.269%

0.299%

0.217%

0.226%

0.281%

0.193%

0.289%

0.284%

0.346%

0.197%

0.127%

0.393%

0.295%

0.289%

0.184%

0.121%

0.165%

60%

7.049%
0.369%

VI-20

Balua

33,710,899.30

1.428%

VI-21

Culasi

59,560,573.79

2.522%

0.399%

0.317%

0.160%

0.481%

0.293%

0.389%

0.384%

0.384%

0.393%

0.389%

0.384%

0.384%

0.151%

0.138%

0.128%

0.159%

0.148%

0.159%

0.178%

0.138%

0.158%

0.071%

0.176%

0.199%

0.127%

0.156%

0.181%

0.193%

0.189%

0.224%

0.234%

0.189%

0.184%

0.181%

0.158%

0.138%

0.196%

0.138%

0.158%

0.170%

0.097%

0.138%

0.258%

0.188%

0.296%

0.158%

0.178%

0.177%

0.191%

0.197%

0.224%

0.106%

0.109%

0.107%

0.106%

0.101%

0.130%

0.089%

0.124%

0.224%

0.179%

0.174%

0.073%

0.164%

0.281%

0.258%

0.288%

0.296%

0.158%

0.178%

0.187%

0.172%

0.187%

0.238%

0.177%

0.167%

0.208%

0.281%

0.228%

0.168%

0.296%

0.148%

0.210%

0.148%

0.192%

0.187%

0.243%

0.381%

0.358%

0.488%

0.396%

0.258%

0.296%

0.269%

0.130%

0.097%

0.108%

0.121%

0.128%

0.138%

0.171%

0.107%

0.139%

0.170%

0.097%

0.128%

0.151%

0.158%

0.108%

0.153%

0.118%

0.147%

0.078%

0.131%

0.148%

0.108%

0.141%

0.127%

Cebu Area
VII-1

Magsa-ubay

32,437,718.49

1.374%

VII-2

Tacup

50,731,904.51

2.148%
0.281%

VII-3

Soso

39,809,676.80

1.686%

VII-4

Aningan

52,968,235.58

2.243%

VII-5

Montaeza

47,967,863.03

2.031%

VII-14

Cabiangon

72,434,274.39

3.068%

50%

Bohol Area
VII-7

Bago Creek 1

26,899,226.41

1.139%

VII-8

Bago Creek 2

29,125,080.76

1.233%

VII-9

Lubang

20,767,999.56

0.880%

VII-10

Malid

22,249,061.31

0.942%

VII-12

Moawa

46,073,547.22

1.951%

VII-13

Quinoguitan

61,123,166.95

2.589%

VI-22

Wahig

99,340,309.36

4.207%

0.100%

0.057%

0.109%

0.121%

0.126%

0.098%

0.136%

0.080%

0.149%

0.125%

0.189%

0.181%

0.288%

0.258%

0.186%

0.188%

0.191%

0.196%

0.397%

0.144%

0.289%

0.298%

0.299%

0.378%

0.426%

0.358%

0.293%

0.389%

0.269%

0.299%

0.217%

0.126%

0.181%

0.293%

0.189%

0.167%

0.284%

0.293%

0.189%

0.184%

0.240%

0.293%

0.301%

0.297%

0.589%

0.596%

0.599%

0.717%

0.726%

0.681%

0.793%

0.689%

0.561%

0.684%

0.693%

0.689%

0..642%

0.684%

0.593%

0.644%

0.489%

0.103%

0.102%

0.109%

0.149%

0.179%

0.117%

0.026%

0.087%

0.103%

0.109%

0.104%

0.134%

0.183%

0.109%

0.104%

0.150%

0.038%

0.082%

0.109%

0.059%

0.089%

0.087%

0.079%

0.081%

0.073%

0.089%

0.084%

0.034%

0.080%

0.078%

0.092%

0.139%

0.099%

0.089%

0.119%

0.106%

0.121%

0.133%

0.159%

0.124%

0.104%

0.103%

0.048%

0.062%

0.079%

0.059%

0.069%

0.097%

0.086%

0.094%

0.093%

0.099%

0.084%

0.084%

0.073%

0.020%

0.074%

0.082%

0.099%

0.089%

0.089%

0.097%

0.096%

0.091%

0.093%

0.119%

0.104%

0.087%

0.093%

0.181%

0.288%

0.258%

0.186%

0.188%

0.197%

0.190%

0.149%

0.022%

0.022%

0.117%

0.197%

0.101%

0.110%

0.107%

0.100%

0.104%

0.169%

0.099%

0.096%

0.025%

0.110%

0.015%

0.072%

0.110%

0.684%

0.593%

40%

0.150%

0.115%

30%

Samar Area
VIII-1

Simora

272,474,914.70

11.539%
0.394%

0.421%

Leyte Area
VIII-4

Consuerga

44,115,195.21

1.868%

VIII-5

Abisang

23,233,582.04

0.984%

VIII-6

Marao

35,755,303.78

20%

1.514%

VIII-8

Lundag

25,189,422.28

1.067%

VIII-10

San Miguel

30,301,363.53

1.283%

0.068%

0.070%

Mindanao Area
XIII-3

Unidad

47,100,664.11

1.995%

XIII-4

Tagbalidbid 1

24,120,596.22

1.021%

XIII-5

Tagbilidbid 2

20,499,704.19

0.868%

XIII-6

Tagbilidbid 3

40,875,356.05

1.731%
0.181%

XIII-7

Tagbilidbid 4

XIII-8

Ihawan

32,564,603.91

1.379%

263,329,514.95

11.152%

TOTAL

2,361,324,221.91

0.599%

0.078%

0.087%

0.090%

0.090%

0.028%

0.099%

0.128%

0.238%

0.156%

0.158%

0.182%

0.189%

0.125%

0.125%

0.169%

0.081%

0.128%

0.238%

0.156%

0.178%

0.182%

0.189%

0.133%

0.024%

0.070%

0.717%

0.726%

0.689%

0.793%

0.689%

0.689%

0.674%

0.687%

0.689%

0..652%

100%

Scheduled Monthly Accomplishment (%)

Scheduled Accumulated Monthly Accomplishment (%)

0.626%

0.071%

0.208%

0.000%

10%

0.654%

0.549%

0.397%

0.534%

0.577%

0.817%

0.817%

1.357%

2.416%

3.636%

4.220%

5.192%

5.939%

6.043%

6.796%

6.779%

7.006%

7.516%

7.100%

6.070%

4.770%

5.665%

4.887%

4.720%

2.903%

1.585%

2.647%

0.535%

0.577%

1.394%

2.211%

3.568%

5.984%

9.620%

13.840%

19.033%

24.972%

31.016%

37.812%

44.591%

51.598%

59.114%

66.215%

72.285%

77.056%

82.721%

87.609%

92.329%

95.232%

96.818%

99.465%

100.000%

Actual Monthly Accomplishment (%)

Actual Accumulated Accomplishment (%)
Slippage

LEGEND:

SUBMITTED BY:

0%

0.697%

6.779%

CHECKED/REVIEWED BY:

ORIGINAL SCHEDULE

RECOMMENDING APPROVAL:

EIJI KOBAYASHI

MASAMI KIMISHIMA

Project Manager
Toyo-Tobishima Joint Venture

Project Manager
Katahira and Engineers International

EMIL K. SADAIN

ROMEO S. MOMO

RAFAEL S. YABUT

RAMON P. AQUINO

Undersecretary

Undersecretary

Undersecretary

Project Director
Urgent Bridges Construction Project For Rural Development

APPROVED BY: