ALTHEA

Reference No:
Contract: CONSTRUCTION OF FLOOD CONTROL AND CONCRETING OF FMR BARANGAY L-BICBICA, BADIO, VALBUENA, & SALANAP
& BUNGRO, PINILI ILOCOS NORTE
Location: PINILI, ILOCOS NORTE

DETAILED COST ESTIMATES

CONST. OF FLOOD CONTROL AT BRGY. L-BICBICA

I. STONE MASONRY
QUANTITY = 120.08 cu.m.

Materials:
660.00 bags Portland Cement 285.00 /bag 188,100.00
120.00 cu.m. Boulders 650.00 /cu.m. 78,000.00
30.00 cu.m. Fine Aggregates 500.00 /cu.m. 15,000.00
8.00 pcs 2''dia. PVC Pipe (Weephole) 290.00 /pc 2,320.00
3.00 pcs Filter Cloth 275.00 /pc 825.00
1.00 lot Miscellaneous (1% of Materials) 2,842.45 /lot 2,842.45
287,087.45

Equipment Rental:
1 unit 1-Bagger Concrete Mixer 172.00 /hour 53.00 9,116.00
1 unit Backhoe (0.8cu.m.) 1,537.00 /hour 16.00 24,592.00
1 unit Water Truck (1000gal) 1,065.00 /hour 16.00 17,040.00
Minor Tools (10% Labor) 3,345.63
Equipment Rental 54,093.63

Labor:
1 Construction Foreman 81.25 /hour 53 hour 4,306.25
2 Skilled Laborers 56.25 /hour 53 hour 5,962.50
10 Laborers 43.75 /hour 53 hour 23,187.50
33,456.25

Direct Cost P 374,637.33

Indirect Cost
OCM 56,195.60
PROFIT 36,455.96
VAT 23,364.44
P 116,016.00
Total P 490,653.33
Unit Cost 4,086.05

II. BILLBOARD
QUANTITY = 1.00 UNIT
Materials:
1 pcs 1/2'x4'x8' Marine Plywood 600 /pcs 600.00
40 bd.f 2" x 2" x 20' Good Lumber 65 /bd.f 2,600.00
32 sq.f. Tarpaulin (4'x8') 55 /sq.f. 1,760.00
4,960.00

Equipment Rental:

Labor:
1 Construction Foreman 81.25 /hour 1 hour 81.25
1 Skilled Laborers 56.25 /hour 1 hour 56.25
1 Laborers 43.75 /hour 1 hour 43.75
Labor Cost 181.25
Direct Cost P 5,141.25
Indirect Cost
OCM 771.19
PROFIT 500.30
VAT 320.64
P 1,592.12
Total P 6,733.37

unit Cost P 6,733.37

CONST. OF FLOOD CONTROL AT BRGY. BADIO

 I. STONE MASONRY
QUANTITY = 119.32 cu.m.

Materials:
660.00 bags Portland Cement 285.00 /bag 188,100.00
120.00 cu.m. Boulders 650.00 /cu.m. 78,000.00
30.00 cu.m. Fine Aggregates 500.00 /cu.m. 15,000.00
8.00 pcs 2''dia. PVC Pipe (Weephole) 290.00 /pc 2,320.00
3.00 pcs Filter Cloth 275.00 /pc 825.00
1.00 lot Miscellaneous (1% of Materials) 2,842.45 /lot 2,842.45
287,087.45

Equipment Rental:
1 unit 1-Bagger Concrete Mixer 172.00 /hour 50.00 8,600.00
1 unit Backhoe (0.8cu.m.) 1,537.00 /hour 16.00 24,592.00
1 unit Water Truck (1000gal) 1,065.00 /hour 16.00 17,040.00
Minor Tools (10% Labor) 3,156.25
Equipment Rental 53,388.25

Labor:
1 Construction Foreman 81.25 /hour 50 hour 4,062.50
2 Skilled Laborers 56.25 /hour 50 hour 5,625.00
10 Laborers 43.75 /hour 50 hour 21,875.00
31,562.50

Direct Cost P 372,038.20

Indirect Cost
OCM 55,805.73
PROFIT 36,203.04
VAT 23,202.35
P 115,211.12
Total P 487,249.32
Unit Cost 4,083.55

II. BILLBOARD
QUANTITY = 1.00 UNIT
Materials:
1 pcs 1/2'x4'x8' Marine Plywood 600 /pcs 600.00
40 bd.f 2" x 2" x 20' Good Lumber 65 /bd.f 2,600.00
32 sq.f. Tarpaulin (4'x8') 55 /sq.f. 1,760.00
4,960.00

Equipment Rental:

Labor:
1 Construction Foreman 81.25 /hour 1 hour 81.25
1 Skilled Laborers 56.25 /hour 1 hour 56.25
1 Laborers 43.75 /hour 1 hour 43.75
Labor Cost 181.25
Direct Cost P 5,141.25
Indirect Cost
OCM 771.19
PROFIT 500.30
VAT 320.64
P 1,592.12
Total P 6,733.37

unit Cost P 6,733.37

CONST. OF FLOOD CONTROL AT BRGY. VALBUENA

I. STONE MASONRY
QUANTITY = 120.21 cu.m.

Materials:
660.00 bags Portland Cement 285.00 /bag 188,100.00
120.00 cu.m. Boulders 650.00 /cu.m. 78,000.00
30.00 cu.m. Fine Aggregates 500.00 /cu.m. 15,000.00
8.00 pcs 2''dia. PVC Pipe (Weephole) 290.00 /pc 2,320.00
3.00 pcs Filter Cloth 275.00 /pc 825.00
1.00 lot Miscellaneous (1% of Materials) 2,842.45 /lot 2,842.45
287,087.45

Equipment Rental:
 1 unit 1-Bagger Concrete Mixer 172.00 /hour 53.00 9,116.00
1 unit Backhoe (0.8cu.m.) 1,537.00 /hour 16.00 24,592.00
1 unit Water Truck (1000gal) 1,065.00 /hour 16.00 17,040.00
Minor Tools (10% Labor) 3,345.63
Equipment Rental 54,093.63

Labor:
1 Construction Foreman 81.25 /hour 53 hour 4,306.25
2 Skilled Laborers 56.25 /hour 53 hour 5,962.50
10 Laborers 43.75 /hour 53 hour 23,187.50
33,456.25

Direct Cost P 374,637.33

Indirect Cost
OCM 56,195.60
PROFIT 36,455.96
VAT 23,364.44
P 116,016.00
Total P 490,653.33
Unit Cost 4,081.63

II. BILLBOARD
QUANTITY = 1.00 UNIT
Materials:
1 pcs 1/2'x4'x8' Marine Plywood 600 /pcs 600.00
40 bd.f 2" x 2" x 20' Good Lumber 65 /bd.f 2,600.00
32 sq.f. Tarpaulin (4'x8') 55 /sq.f. 1,760.00
4,960.00

Equipment Rental:

Labor:
1 Construction Foreman 81.25 /hour 1 hour 81.25
1 Skilled Laborers 56.25 /hour 1 hour 56.25
1 Laborers 43.75 /hour 1 hour 43.75
Labor Cost 181.25
Direct Cost P 5,141.25
Indirect Cost
OCM 771.19
PROFIT 500.30
VAT 320.64
P 1,592.12
Total P 6,733.37

unit Cost P 6,733.37

CONCRETING OF FARM-TO-MARKET ROAD AT BRGY. SALANAP

I. SUBGRADE PREPARATION
QUANTITY = 100.00 sq.m.
Materials:

Equipment Rental:
1 unit Prime Mover (mob. And demob.) 1,230.04 /hour 2.50 3,075.10
1 unit Road Grader, 140HP/G710A 2,173.00 /hour 2.50 5,432.50
1 unit Road Roller, Vibratory (Single Drum), SP56 1,507.00 /hour 2.50 3,767.50
1 unit Water Truck (1000gal) 1,065.00 /hour 2.50 2,662.50
Equipment Rental 14,937.60

Labor:
1 Construction Foreman 81.25 /hour 2 hours 162.50
2 Laborers 43.75 /hour 2 hours 175.00
Labor Cost 337.50

Direct Cost P 15,275.10

Indirect Cost
OCM 2,291.27
PROFIT 1,486.42
VAT 953.76
P 4,731.44
Total P 20,006.54

Unit Cost P 200.07

 II. AGGREGATE BASE COURSE
QUANTITY = 23.00 cu.m.
Materials:
26.00 cu.m. Approved Subbase Materials 500.00 /cu.m. 13,000.00
Note: with 15% Shrinkage Factor
13,000.00

Equipment Rental:
1 unit Road Grader, 140HP/G710A 2,173.00 /hour 2.00 4,346.00
1 unit Road Roller, Vibratory (Single Drum), SP56 1,507.00 /hour 2.00 3,014.00
1 unit Water Truck (1000gal) 1,065.00 /hour 2.00 2,130.00
1 unit Plate Compactor 123.00 /hour 2.00 246.00
Equipment Rental 9,736.00

Labor:
1 Construction Foreman 81.25 /hour 2 hour 162.50
2 Laborers 43.75 /hour 2 hour 175.00
Labor Cost 337.50

Direct Cost P 23,073.50

Indirect Cost
OCM 3,461.03
PROFIT 2,245.28
VAT 1,439.00
P 7,145.31
Total P 30,218.81

Unit Cost P 1,313.86

III. AGGREGATE SUBBASE COURSE

QUANTITY = 23.00 cu.m.
Materials:
26.00 cu.m. Approved Subbase Materials 500.00 /cu.m. 13,000.00
Note: with 15% Shrinkage Factor
13,000.00

Equipment Rental:
1 unit Road Grader, 140HP/G710A 2,173.00 /hour 2.00 4,346.00
1 unit Road Roller, Vibratory (Single Drum), SP56 1,507.00 /hour 2.00 3,014.00
1 unit Water Truck (1000gal) 1,065.00 /hour 2.00 2,130.00
1 unit Plate Compactor 123.00 /hour 2.00 246.00
Equipment Rental 9,736.00

Labor:
1 Construction Foreman 81.25 /hour 2 hour 162.50
2 Laborers 43.75 /hour 2 hour 175.00
Labor Cost 337.50

Direct Cost P 23,073.50

Indirect Cost
OCM 3,461.03
PROFIT 2,245.28
VAT 1,439.00
P 7,145.31
Total P 30,218.81

Unit Cost P 1,313.86

IV. PORTLAND CEMENT CONCRETE PAVEMENT

QUANTITY = 100.00 sq.m.
Materials:
180.00 bags Portland Cement 285.00 /bag 51,300.00
9.00 cu.m. Fine Aggregates 500.00 /cu.m. 4,500.00
18.00 cu.m. Course Aggregates 600.00 /cu.m. 10,800.00
1.00 pcs 16mm dia.x6.0m RSB 435.00 /pc 435.00
1.00 pcs 10mm dia.x6.0m RSB 160.00 /pc 160.00
6.00 lin.m. 2''x8'' Steel Forms 450.00 /lin.m. 2,700.00
1.00 pcs Hacksaw Blade 85.00 /pc 85.00
1.00 lit Asphalt Sealant 50.00 /lit 50.00
1.00 pcs Diamond Cutter Blade 14'' 3,000.00 /pc 3,000.00
1.00 lot Miscellaneous (1% of Materials) 730.30 /lot 730.30
73,760.30

Equipment Rental:
 1 unit 1-Bagger Concrete Mixer 172.00 /hour 32.00 5,504.00
1 unit Concrete Vibrator 148.88 /hour 32.00 4,764.16
1 unit Water Pump w/ Tank 96.88 /hour 32.00 3,100.16
1 unit Concrete Saw (Blade 14''dia.) 167.38 /hour 32.00 5,356.16
Equipment Rental 18,724.48

Labor:
1 Construction Foreman 81.25 /hour 32 hour 2,600.00
Preparatory Works
2 Carpenter/ Steelmen 56.25 /hour 32 hour 3,600.00
2 Laborers 43.75 /hour 32 hour 2,800.00
Concrete Pouring
2 Mason 56.25 /hour 32 hour 3,600.00
10 Laborers 43.75 /hour 32 hour 14,000.00
1 Laborer (Curing) 43.75 /hour 32 hour 1,400.00
Labor Cost 28,000.00

Direct Cost P 120,484.78

Indirect Cost
OCM 18,072.72
PROFIT 11,724.37
VAT 7,513.98
P 37,311.07
Total P 157,795.85

Unit Cost P 1,577.96

V. BILLBOARD
QUANTITY = 1.00 UNIT
Materials:
1 pcs 1/2'x4'x8' Marine Plywood 600 /pcs 600.00
40 bd.f 2" x 2" x 20' Good Lumber 65 /bd.f 2,600.00
32 sq.f. Tarpaulin (4'x8') 55 /sq.f. 1,760.00
4,960.00

Equipment Rental:

Labor:
1 Construction Foreman 81.25 /hour 1 hour 81.25
1 Skilled Laborers 56.25 /hour 1 hour 56.25
1 Laborers 43.75 /hour 1 hour 43.75
Labor Cost 181.25
Direct Cost P 5,141.25
Indirect Cost
OCM 771.19
PROFIT 500.30
VAT 320.64
P 1,592.12
Total P 6,733.37

unit Cost P 6,733.37

CONCRETING OF FARM-TO-MARKET ROAD AT BRGY. BUNGRO

I. SUBGRADE PREPARATION
QUANTITY = 144.00 sq.m.
Materials:

Equipment Rental:
1 unit Prime Mover (mob. And demob.) 1,230.04 /hour 2.50 3,075.10
1 unit Road Grader, 140HP/G710A 2,173.00 /hour 2.50 5,432.50
1 unit Road Roller, Vibratory (Single Drum), SP56 1,507.00 /hour 2.50 3,767.50
1 unit Water Truck (1000gal) 1,065.00 /hour 2.50 2,662.50
Equipment Rental 14,937.60

Labor:
1 Construction Foreman 81.25 /hour 2 hours 162.50
2 Laborers 43.75 /hour 2 hours 175.00
Labor Cost 337.50

Direct Cost P 15,275.10

Indirect Cost
OCM 2,291.27
PROFIT 1,486.42
 VAT 953.74
P 4,731.42
Total P 20,006.58

Unit Cost P 138.93

II. AGGREGATE BASE COURSE

QUANTITY = 33.12 cu.m.
Materials:
38.00 cu.m. Approved Subbase Materials 500.00 /cu.m. 19,000.00
Note: with 15% Shrinkage Factor
19,000.00

Equipment Rental:
1 unit Road Grader, 140HP/G710A 2,173.00 /hour 2.00 4,346.00
1 unit Road Roller, Vibratory (Single Drum), SP56 1,507.00 /hour 2.00 3,014.00
1 unit Water Truck (1000gal) 1,065.00 /hour 2.00 2,130.00
1 unit Plate Compactor 123.00 /hour 2.00 246.00
Equipment Rental 9,736.00

Labor:
1 Construction Foreman 81.25 /hour 2 hour 162.50
2 Laborers 43.75 /hour 2 hour 175.00
Labor Cost 337.50

Direct Cost P 29,073.50

Indirect Cost
OCM 4,361.03
PROFIT 2,829.14
VAT 1,813.12
P 9,003.29
Total P 38,076.79

Unit Cost P 1,149.66

III. AGGREGATE SUBBASE COURSE

QUANTITY = 33.12 cu.m.
Materials:
38.00 cu.m. Approved Subbase Materials 500.00 /cu.m. 19,000.00
Note: with 15% Shrinkage Factor
19,000.00

Equipment Rental:
1 unit Road Grader, 140HP/G710A 2,173.00 /hour 2.00 4,346.00
1 unit Road Roller, Vibratory (Single Drum), SP56 1,507.00 /hour 2.00 3,014.00
1 unit Water Truck (1000gal) 1,065.00 /hour 2.00 2,130.00
1 unit Plate Compactor 123.00 /hour 2.00 246.00
Equipment Rental 9,736.00

Labor:
1 Construction Foreman 81.25 /hour 2 hour 162.50
2 Laborers 43.75 /hour 2 hour 175.00
Labor Cost 337.50

Direct Cost P 29,073.50

Indirect Cost
OCM 4,361.03
PROFIT 2,829.14
VAT 1,813.12
P 9,003.29
Total P 38,076.79

Unit Cost P 1,149.66

IV. PORTLAND CEMENT CONCRETE PAVEMENT

QUANTITY = 144.00 sq.m.
Materials:
260.00 bags Portland Cement 285.00 /bag 74,100.00
13.00 cu.m. Fine Aggregates 500.00 /cu.m. 6,500.00
26.00 cu.m. Course Aggregates 600.00 /cu.m. 15,600.00
2.00 pcs 16mm dia.x6.0m RSB 435.00 /pc 870.00
2.00 pcs 10mm dia.x6.0m RSB 160.00 /pc 320.00
10.00 lin.m. 2''x8'' Steel Forms 450.00 /lin.m. 4,500.00
1.00 pcs Hacksaw Blade 85.00 /pc 85.00
 2.00 lit Asphalt Sealant 50.00 /lit 100.00
1.00 pcs Diamond Cutter Blade 14'' 3,000.00 /pc 3,000.00
1.00 lot Miscellaneous (1% of Materials) 1,050.75 /lot 1,050.75
106,125.75

Equipment Rental:
1 unit 1-Bagger Concrete Mixer 172.00 /hour 35.00 6,020.00
1 unit Concrete Vibrator 148.88 /hour 35.00 5,210.80
1 unit Water Pump w/ Tank 96.88 /hour 35.00 3,390.80
1 unit Concrete Saw (Blade 14''dia.) 167.38 /hour 35.00 5,858.30
Equipment Rental 20,479.90

Labor:
1 Construction Foreman 81.25 /hour 40 hour 3,250.00
Preparatory Works
2 Carpenter/ Steelmen 56.25 /hour 35 hour 3,937.50
2 Laborers 43.75 /hour 35 hour 3,062.50
Concrete Pouring
2 Mason 56.25 /hour 35 hour 3,937.50
10 Laborers 43.75 /hour 35 hour 15,312.50
1 Laborer (Curing) 43.75 /hour 40 hour 1,750.00
Labor Cost 31,250.00

Direct Cost P 157,855.65

Indirect Cost
OCM 23,678.35
PROFIT 15,360.93
VAT 9,844.63
P 48,883.91
Total P 206,739.56

Unit Cost P 1,435.69

I. STONE MASONRY
QUANTITY = 24.00 cu.m.

Materials:
132.00 bags Portland Cement 285.00 /bag 37,620.00
24.00 cu.m. Boulders 650.00 /cu.m. 15,600.00
6.00 cu.m. Fine Aggregates 500.00 /cu.m. 3,000.00
2.00 pcs 2''dia. PVC Pipe (Weephole) 290.00 /pc 580.00
1.00 pcs Filter Cloth 275.00 /pc 275.00
1.00 lot Miscellaneous (1% of Materials) 570.75 /lot 570.75
57,645.75

Equipment Rental:
1 unit 1-Bagger Concrete Mixer 172.00 /hour 2.00 344.00
1 unit Backhoe (0.8cu.m.) 1,537.00 /hour 2.00 3,074.00
1 unit Water Truck (1000gal) 1,065.00 /hour 2.00 2,130.00
Minor Tools (10% Labor) 126.25
Equipment Rental 5,674.25

Labor:
1 Construction Foreman 81.25 /hour 2 hour 162.50
2 Skilled Laborers 56.25 /hour 2 hour 225.00
10 Laborers 43.75 /hour 2 hour 875.00
1,262.50

Direct Cost P 64,582.50

Indirect Cost
OCM 9,687.38
PROFIT 6,284.52
VAT 4,027.72
P 19,999.62
Total P 84,582.12
Unit Cost 3,524.25

V. BILLBOARD
QUANTITY = 1.00 UNIT
Materials:
1 pcs 1/2'x4'x8' Marine Plywood 600 /pcs 600.00
40 bd.f 2" x 2" x 20' Good Lumber 65 /bd.f 2,600.00
32 sq.f. Tarpaulin (4'x8') 55 /sq.f. 1,760.00
4,960.00
Equipment Rental:

Labor:
1 Construction Foreman 81.25 /hour 1 hour 81.25
1 Skilled Laborers 56.25 /hour 1 hour 56.25
1 Laborers 43.75 /hour 1 hour 43.75
Labor Cost 181.25
Direct Cost P 5,141.25
Indirect Cost
OCM 771.19
PROFIT 500.30
VAT 320.64
P 1,592.12
Total P 6,733.37

unit Cost P 6,733.37

ENGR. R. DUQUEZ
AUTHORIZED MANAGING OFFICER
ALTHEA

September 17, 2019

 ALTHEA

Reference No:
Contract: CONSTRUCTION OF FLOOD CONTROL AND CONCRETING OF FMR BARANGAY L-BICBICA, BADIO, VALBUENA, & SALANAP
& BUNGRO, PINILI ILOCOS NORTE
Location: PINILI, ILOCOS NORTE

BILL OF QUANTITIES
UNIT COST AMOUNT
ITEM PARTICULARS QUANTITY UNIT
(Pesos) (Pesos)

CONST. OF FLOOD CONTROL AT BRGY. L-BICBICA

I. STONE MASONRY 120.08 CU.M. 4,086.05 490,653.33
II. BILLBOARD 1.00 UNIT 6,733.37 6,733.37
CONST. OF FLOOD CONTROL AT BRGY. BADIO SUB-TOTAL 497,386.70
I. STONE MASONRY 119.32 CU.M. 4,083.55 487,249.32
II. BILLBOARD 1.00 UNIT 6,733.37 6,733.37
CONST. OF FLOOD CONTROL AT BRGY. VALBUENA SUB-TOTAL 493,982.69
I. STONE MASONRY 120.21 CU.M. 4,081.63 490,653.33
II. BILLBOARD 1.00 UNIT 6,733.37 6,733.37
CONCRETING OF FARM-TO MARKET ROAD AT BRGY. SALANAP SUB-TOTAL 497,386.70
I. SUB-GRADE PREPARATION 100.00 SQ.M. 200.07 20,007.00
II. AGGREGATE BASE COARSE 23.00 CU.M. 1,313.86 30,218.78
III. AGGREGATE SUBBASE COARSE 23.00 CU.M. 1,313.86 30,218.78
IV. PORTLAND CEMENT CONCRETE PAVEMENT 100.00 SQ.M. 1,577.96 157,796.00
V. BILLBOARD 1.00 UNIT 6,733.37 6,733.37
CONCRETING OF FARM-TO MARKET ROAD AT BRGY. SALANAP SUB-TOTAL 244,973.93
I. SUB-GRADE PREPARATION 144.00 SQ.M. 138.93 20,005.92
II. AGGREGATE BASE COARSE 33.12 CU.M. 1,149.66 38,076.74
III. AGGREGATE SUBBASE COARSE 33.12 CU.M. 1,149.66 38,076.74
IV. PORTLAND CEMENT CONCRETE PAVEMENT 144.00 SQ.M. 1,435.69 206,739.36
V. STONE MASONRY 24.00 CU.M. 3,524.25 84,582.12
VI. BILLBOARD 1.00 UNIT 6,733.37 6,733.37
SUB-TOTAL 394,214.25
Php 2,127,944.27

TWO MILLION ONE HUNDRED TWENTY SEVEN THOUSAND NINE HUNDRED FORTY FOUR PESOS AND TWENTY SEVEN CENTAVOS ONLY
In Words

Submitted by:

ENGR. R. DUQUEZ
AUTHORIZED MANAGING OFFICER
ALTHEA

September 17, 2019

 ALTHEA

ference No:
CONSTRUCTION OF FLOOD CONTROL AND CONCRETING OF FMR BARANGAY L-BICBICA, BADIO, VALBUENA, & SALANAP
& BUNGRO, PINILI ILOCOS NORTE
PINILI, ILOCOS NORTE

PERT-CPM
5 35

10 40

75 95
BRGY. L-BICBICA
STONE MASONRY
75 95

30
BRGY. SALANAP
PCCP
0 5 5 35 40 60 60 65 65 70 70 75

0 5 10 40 40 60 60 65 65 70 70 75 20

BRGY. SALANAP BRGY. SALANAP

BRGY. BADIO STONE BRGY. SALANAP STONE BRGY. SALANAP SUB-
PROJECT BILLBOARDS AGGREGATE BASE AGGREGATE SUBBASE
MASONRY MASONRY GRADE PREP. COURSE.
COURSE. 75 80 80 85

5 30 20 5 5 5 80 85 85 90

5 40 BRGY. BUNGRO
BRGY. BUNGRO SUB-
AGGREGATE BASE
GRADE PREP. COURSE.
5 40

5 5
BRGY. VALBUENA
STONE MASONRY

35

LEGEND: 120 CALENDAR DAYS

ES EF Submitted by:
LS LF ENGR. R. DUQUEZ
AUTHORIZED MANAGING OFFICER
ALTHEA
ORDINARY PATH September 17, 2019

DUMMY PATH
CRITICAL PATH
 95 120

95 120

BRGY. BUNGRO
PCCP
85 90

90 95 25

BRGY. BUNGRO
AGGREGATE SUBBASE
COURSE.

5
ICER
 ALTHEA

Reference No:
Contract: CONSTRUCTION OF FLOOD CONTROL AND CONCRETING OF FMR BARANGAY L-BICBICA, BADIO, VALBUENA, & SALANAP
& BUNGRO, PINILI ILOCOS NORTE
Location: PINILI, ILOCOS NORTE

CONSTRUCTION SCHEDULE & S-CURVE

ITEM PARTICULAR % WT DURATION OF THE CONTRACT

CONST. OF FLOOD CONTROL AT BRGY. L-BICBICA

I. STONE MASONRY 23.06
II. BILLBOARD 0.32
CONST. OF FLOOD CONTROL AT BRGY. BADIO
I. STONE MASONRY 22.90
II. BILLBOARD 0.32
CONST. OF FLOOD CONTROL AT BRGY. VALBUENA
I. STONE MASONRY 23.06
II. BILLBOARD 0.32
CONCRETING OF FARM-TO MARKET ROAD AT BRGY. SALANAP
I. SUB-GRADE PREPARATION 0.94
II. AGGREGATE BASE COARSE 1.42
III. AGGREGATE SUBBASE COARSE 1.42
IV. PORTLAND CEMENT CONCRETE PAVEMENT 7.42
V. BILLBOARD 0.32
CONCRETING OF FARM-TO MARKET ROAD AT BRGY. SALANAP
I. SUB-GRADE PREPARATION 0.94
II. AGGREGATE BASE COARSE 1.79
III. AGGREGATE SUBBASE COARSE 1.79
IV. PORTLAND CEMENT CONCRETE PAVEMENT 9.72
V. STONE MASONRY 3.97
VI. BILLBOARD 0.32
 Total = 100.00 5 30 60
Number of Days
Submitted by:

ENGR. R. DUQUEZ
AUTHORIZED MANAGING OFFICER
ALTHEA

September 17, 2019

RACT

100
95
90
85
80
75
Percentage of Accomplishment (%)

70
65
60
55
50
45
40
35
30
25
20
15
10
5
0
90 120
 ALTHEA

Reference No:
Contract: CONSTRUCTION OF FLOOD CONTROL AND CONCRETING OF FMR BARANGAY L-BICBICA, BADIO, VALBUENA, & SALANAP
& BUNGRO, PINILI ILOCOS NORTE
Location: PINILI, ILOCOS NORTE

CASH FLOW BY QUARTER AND PAYMENT SCHEDULE

120 CALENDAR DAYS

PARTICULAR
FIRST QUARTER SECOND QUARTER THIRD QUARTER FOURTH QUARTER

QUARTERLY ACCOMPLISHMENT (%) 7.50% 18.00% 73.00% 1.50%

QUARTERLY CASHFLOW (P) 159,595.82 383,029.97 1,553,399.31 31,919.16

CUMULATIVE ACCOMPLISHMENT (%) 7.50% 25.50% 98.50% 100.00%

CUMULATIVE CASHFLOW (P) 159,595.82 542,625.79 2,096,025.10 2,127,944.27

5 30 60 90 120
Number of Days
Submitted by:

ENGR. R. DUQUEZ
AUTHORIZED MANAGING OFFICER
ALTHEA

September 17, 2019

 ALTHEA

Reference No: 0
Contract: CONSTRUCTION OF FLOOD CONTROL AND CONCRETING OF FMR BARANGAY L-BICBICA, BADIO, VALBUENA, & SALANAP
& BUNGRO, PINILI ILOCOS NORTE
Location: PINILI, ILOCOS NORTE

EQUIPMENT UTILIZATION SCHEDULE

NUMBER CATEGORY FIRST QUARTER SECOND QUARTER THIRD QUARTER FOURTH QUARTER

1 unit Road Grader, 140HP/G710A

1 unit Road Roller, Vibratory (Single Drum), SP56
1 unit Water Truck (1000gal)
1 unit Plate Compactor
1 unit 1-Bagger Concrete Mixer
1 unit Concrete Vibrator
1 unit Water Pump w/ Tank
1 unit Concrete Saw (Blade 14''dia.)
1 unit Backhoe (0.8cu.m.)
1 unit Payloader (1.5cu.m.)
1 unit Dump Truck (10-11cu.m.), 10W
Minor Tools

5 30 60 90 120
Number of Days
Submitted by:

ENGR. R. DUQUEZ
AUTHORIZED MANAGING OFFICER
ALTHEA
September 17, 2019
 ALTHEA

Reference No:
Contract: CONSTRUCTION OF FLOOD CONTROL AND CONCRETING OF FMR BARANGAY L-BICBICA, BADIO, VALBUENA, & SALANAP
& BUNGRO, PINILI ILOCOS NORTE
Location: PINILI, ILOCOS NORTE

MANPOWER UTILIZATION SCHEDULE

CATEGORY FIRST QUARTER SECOND QUARTER THIRD QUARTER FOURTH QUARTER

Site Engineer
Construction Foreman
Skilled Laborer
Laborer
5 30 60 90 120
Number of Days
Submitted by:

ENGR. R. DUQUEZ
AUTHORIZED MANAGING OFFICER
ALTHEA

September 17, 2019

OCM: 0.15
CP: 0.09731 0.0973
VAT: 0.05

REMAR

REMAR
REMAR
E MA
R R
 REMAR
remar

REMAR
REM
AR