PERT/CPM

B.7(1)
181 CD

Contract ID : 22IH0107
Name of Project : Construction of Multi-Purpose Building, Northern Samar Police Provincial Office,
Camp Carlos Delgado, Catarman, Northern Samar
Location of Project : Catarman, Northern Samar 902(1)a 1047(2)a
Duration : 192 CD 903(2) 50 CD
Contract Amount : Php6,914,936.50 900(1)c3 1047(6) 1047(3)c 1047(4) B.9
B.5 1000(1) 900(1)c4 900(1)c6
803(1)a 804(1)a 804(4) 1047(6) 1014(1)b2
A B C D E F G H I j K L M M P
0 0 5 5 10 CD 15 15 15 CD 30 30 40 40 30 CD 70 70 80 80 10 CD 90 90 100 100 20 CD 120 120 130 130 140 140 150 150 37 CD 187 187 192 192
5 CD 10 CD 10 CD 10 CD 10 CD 10 CD 10 CD 5 CD

B.5 900(1)c2 900(1)c5 1047(7)b

5 CD 902(1)a 20 CD 10 CD 1047(2)b 10 CD

60 CD 50 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 120 Calendar Days 150 Calendar Days 192 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 30 CD 10 CD 20 CD 30 CD 10 CD 20 CD 30 CD 42 CD

100%
P 0.28
B.3 Permits and Clearances 1.00 each 19,111.68 19,111.68 0.28 A
P 0.08
B.5 Project Billboard/Signboard 1.00 each 5,188.68 5,188.68 0.08 A
P 0.15 0.15 0.15 0.15 0.15 0.21
B.7(2) Occupational Safety & Health Program 1.00 l.s. 66,749.11 66,749.11 0.97 A
90%
P 0.42 0.42
B.9 Mobilzation/Demobilization 1.00 l.s. 58,186.27 58,186.27 0.84 A
PART A EARTHWORKS A
P 0.48
803(1)a Structural Excavation (Common Soil) 104.29 cu.m. 316.44 33,001.53 0.48 A 80%
P 0.20 0.10
804(4) Gravel Fill 9.18 cu.m. 2,271.57 20,853.01 0.30 A
P 0.24
804(1)a Embankment from Structure Excavation 67.30 cu.m. 245.19 16,501.29 0.24 A
PART B PLAIN AND REINFORCED CONCRETE WORKS
Structural Concrete for Footing and Slab on Fill (Class A, P 1.78 70%
900(1)c2 14.40 cu.m. 8,524.25 122,749.20 1.78
28 days) A

Structural Concrete for Footing Tie Beam (Class A, P 2.67

900(1)c3 28days) 23.10 cu.m. 7,977.71 184,285.10 2.67
A
P 2.65 60%
900(1)c4 Structural for Columns (Class A, 28 days) 23.37 cu.m. 7,837.07 183,152.33 2.65 A
Structural Concrete for Beams/Girders (Class A, 28 P 1.40
900(1)c6 days) 11.42 cu.m. 8,465.06 96,670.99 1.40
A

900(1)c5 Structural Concrete for Suspended Slab (Class A, 28 16.15 cu.m. 8,211.69 132,618.79 1.92
P 1.92
days) A 50%
P 2.52 2.52
902(1)a Reinforcing Steel Bar (Deformed Grade 40) 4,697.84 kg 74.12 348,203.90 5.04 A
P 5.96 5.96
902(1)b Reinforcing Steel, Deformed, Grade 60 11,919.84 kg 69.11 823,780.14 11.91 A
P 2.27 2.27 40%
903(2) Formworks and Falseworks 560.23 sq.m. 560.83 314,193.79 4.54 A
P 0.05
1000(1) Soil Poisoning 4.00 L 893.34 3,573.36 0.05 A
PART C FINISHING
1014(1)b2 Prepainted Metal Sheets (above 0.427mm thk, Rib P 15.49
Type, Long Span) 802.04 sq.m. 1,335.88 1,071,429.20 15.49 30%
A
P 7.58 11.37
1047(2)a Structual Steel ( Truss) 11,311.35 Kg. 115.86 1,310,533.01 18.95 A
P 10.72 16.08
1047(2)b Structual Steel ( Purlins) 14,292.50 Kg. 129.65 1,853,022.63 26.80 A
P 0.25 20%
1047(10)a Metal Structure Accessories (Bolts) 96.00 Each 180.34 17,312.64 0.25 A
P 0.27
1047(3)c Metal Structure Accessories, Turnbuckles 40.00 Each 469.35 18,774.00 0.27 A
P 1.06
1047(4) Metal Structure Accessories, Crossbracing 832.88 kg 88.05 73,335.08 1.06 A
P 1.83 10%
1047(6) Metal Structure Accessories, Steel Plate 1,243.44 kg 101.81 126,594.63 1.83 A
P 0.22
1047(7)b Metal Structure Accessories, Sagrod 181.51 kg 83.28 15,116.15 0.22 A
P
6,914,936.50 100.00 A 0%
MONTHLY 1.64 11.15 18.09 23.60 29.40 16.13
WORK ACCOMPLISHMENT (PHYSICAL) CUMULATIVE 1.64 12.79 30.87 54.47 83.87 100.00
CASH FLOW (FINANCIAL) MONTHLY 113,325.86 770,993.83 1,250,656.10 1,631,736.21 2,033,100.81 1,115,123.70
CUMULATIVE 113,325.86 884,319.69 2,134,975.79 3,766,712.00 5,799,812.80 6,914,936.50
Prepared by: Checked By: Recommending Approval: Approved:

HD GOLDEN BUILDERS & SUPPLY, INC.

HENZON A. DELA ROSA VICENTE C. GALECIO VIVIAN G. BIACO MARIO D. VILLENA
Proprietor/Manager Chief, Construction Section OIC-Asst. District Engineer District Engineer
192

100%
0.28
0.00
0.08
0.00
90% 0.97
0.00
0.84
0.00
0.00
0.48
0.00
0.30
0.00
0.24
0.00
0.00
70% 1.78
0.00
2.67
0.00
0% 2.65
0.00
1.40
0.00
1.92
50% 0.00
5.04
0.00
11.91
0.00
40% 4.54
0.00
0.05
0.00
0.00
15.49
30%
0.00
18.95
0.00
26.80
0.00
20% 0.25
0.00
0.27
0.00
1.06
0.00
10% 1.83
0.00
0.22
0.00
0%
100.00