PERT-CPM

B 20 32
12

A 0 2 C 2 4 D 4 5 E 5 20 F 20 22 G 22 23 H 23 24 I 24 25 J 25 50 K 50 51 L 51 56 M 56 67 N 67 94 O 94 95
2 2 1 15 2 1 1 1 25 1 5 11 27 1

PROJECT : Building and Other Structures Renovation of Archive Room (PASSO)

PREPARED BY: JOHN PAUL HILARY T. ESPEJO
Planning Engineer - Maint. Div.
 BAR CHART, S-CURVE,
W.T Amount Duration W1 W2 W3 W4 W5
No. Scope of works
(%) (PHP) (DAYS) 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32
0.40%
1 Mobilization/Demobilization 0.80% ₱15,883.35 A/O 2 ###
₱7,941.68
0.11% 0.22% 0.22%
2 Occupational Safety & Health Program 1.30% ₱25,878.93 B 12 #########
₱2,156.58 ₱4,313.16 ₱4,313.16
2.91%
3 Temporary Facilities 2.91% ₱57,750.00 C 2 ######
₱57,750.00
0.32%
4 Signages 0.32% ₱6,279.86 D 1 ###
₱6,279.86
0.84% 1.95% 1.40%
5 Removal of Structure & Obstruction 4.19% ₱83,054.76 E 15 #############################################
₱16,610.95 ₱38,758.89 ₱27,684.92
0.41%
6 Structure Excavation Works 0.41% ₱8,209.23 F 2 ######
₱8,209.23
0.26%
7 Backfilling and Compaction Works 0.26% ₱5,137.48 G 1 ###
₱5,137.48
1.76%
8 Concrete Works 1.76% ₱34,894.53 H 1 ###
₱34,894.53
1.61%
9 Steel Works 1.61% ₱31,924.74 I 1 ###
₱31,924.74
6.40% 11.20%
10 Carpentry Works J
10 Carpentry Works 39.99% ₱793,518.10 J 25 ########################
₱126,962.90 ₱222,185.07

11 Door and Windows 7.42% ₱147,152.15 K 1

12 Tiling Works 7.26% ₱144,002.41 L 5

13 Electrical Works 15.87% ₱314,826.73 M 11

14 Painting Works 15.91% ₱315,605.98 N 27

Total Project Cost & Percentage 100.00% ₱1,984,118.25 106 1 2 3 4 5 6

₱1,984,118.25
PHYSICAL 4.46% 1.95% 1.92% 10.24% 11.42%
WEEKLY PROGRESS
FINANCIAL ₱88,582.49 ₱38,758.89 ₱38,050.73 ₱203,232.80 ₱226,498.22
PHYSICAL 4.46% 6.42% 8.34% 18.58% 29.99%
COMMULATIVE PROGRESS
FINANCIAL ₱88,582.49 ₱127,341.38 ₱165,392.10 ₱368,624.90 ₱595,123.13

PROJECT : Building and Other Structures Renovation of Archive Room (PASSO)

-CURVE, & CASH FLOW
W5 W6 W7 W8 W9 W10 W11 W12 W13 W14
33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97
0.40%
###
₱7,941.68
0.22% 0.22% 0.22% 0.11% 0.22%
###### ###### ###### #########
₱4,313.16 ₱4,313.16 ₱4,313.16 ₱2,156.58 ₱4,313.16

11.20% 11.20% 11.20%

 ###################################################
₱222,185.07 ₱222,185.07 ₱222,185.07
7.42%
###
₱147,152.15
7.26%
###############
₱144,002.41
1.44% 10.10% 4.33%
#################################
₱28,620.61 ₱200,344.28 ₱85,861.84
2.36% 4.12% 4.12% 4.12% 1.18%
#################################################################################
₱46,756.44 ₱81,823.77 ₱81,823.77 ₱81,823.77 ₱23,378.22
6 7 8 9 10 11 12 13 14 15

11.42% 11.20% 11.20% 16.33% 10.10% 6.90% 4.12% 4.12% 4.23% 1.80%
₱226,498.22 ₱222,185.07 ₱222,185.07 ₱324,088.33 ₱200,344.28 ₱136,931.43 ₱81,823.77 ₱81,823.77 ₱83,980.35 ₱35,633.05
29.99% 41.19% 52.39% 68.72% 78.82% 85.72% 89.85% 93.97% 98.20% 100.00%
₱595,123.13 ₱817,308.19 ₱1,039,493.26 ₱1,363,581.59 ₱1,563,925.87 ₱1,700,857.30 ₱1,782,681.08 ₱1,864,504.85 ₱1,948,485.20 ₱1,984,118.25
 W14
98
0.40%

₱7,941.68
0.22%

₱4,313.16
 1.18%

₱23,378.22
15

1.80%
35,633.05
100.00%
,984,118.25
 Duration W1 W2 W3
No. Scope of works
(DAYS) 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
1 Mobilization/Demobilization A/O 2 ###
Driver 1
2 Occupational Safety & Health Program B 12
First Aider
3 Temporary Facilities C 2 ######
Utility Worker 1 1
4 Signages D 1 ###
Skilled Worker 3
5 Removal of Structure & Obstruction E 15 ####################################
Foreman 1 1 1 1 1 1 1 1 1 1 1 1
Skilled Worker 3 3 3 3 3 3 3 3 3 3 3 3
Laborer 3 3 3 3 3 3 3 3 3 3 3 3
6 Structure Excavation Works F 2
Foreman
Skilled Worker
Laborer
7 Backfilling and Compaction Works G 1
Foreman
Skilled Worker
8 Concrete Works H 1
Foreman
Skilled Worker
Laborer
9 Steel Works I 1
Foreman
Skilled Worker
Laborer
10 Carpentry Works J 25
Foreman
Skilled Worker
Laborer
11 Door and Windows K 1
Foreman
Skilled Worker
Laborer
12 Tiling Works L 5
Foreman
Skilled Worker
Laborer
13 Electrical Works M 11
Master Electrician
Electrician
Laborer
14 Painting Works N 27
 Master Electrician
Electrician
Laborer
Total Project Cost & Percentage 106

PROJECT : Building and Other Structures Renovation of Archive Room (PASSO)

 MAN POWER SCHEDULE
W3 W4 W5 W6 W7 W8
17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54

######### ###### ######

1 1 1 1 1 1 1

#########
1 1 1
3 3 3
3 3 3
######
1 1
1 1
1 1
###
1
2
###
1
2
2
###
1
1
2
###########################################################################
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6
6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6 6
###
1
2
2
############
1 1 1 1
4 4 4 4
6 6 6 6
E
W8 W9 W10 W11 W12 W13 W14
55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92

###### ######
1 1 1 1

###
1
4
6
#################################
1 1 1 1 1 1 1 1 1 1 1
2 2 2 2 2 2 2 2 2 2 2
2 2 2 2 2 2 2 2 2 2 2
##############################################################################
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3
 W14
93 94 95 96 97 98
###
1
###
1

###
1
3
3
 Duration W1 W2 W3
No. Scope of works
(DAYS) 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
1 Mobilization/Demobilization A/O 2 ###
Dumptruck 1
2 Occupational Safety & Health Program B 12
3 Temporary Facilities C 2 ######
4 Signages D 1 ###
5 Removal of Structure & Obstruction E 15 ####################################
Concrete Saw 1 1 1
Minor Tools (10% of Labor Cost)
6 Structure Excavation Works F 2
Concrete Saw
Jack Hammer
Minor Tools (10% of Labor Cost)
7 Backfilling and Compaction Works G 1
Plate Compactor
8 Concrete Works H 1
Concrete Mixer
9 Steel Works I 1
Cut-off Machine
Bar Bender
Welding Machine
10 Carpentry Works J 25
Electric Drill
Electric Grinder
Minor Tools (10% of Labor Cost)
11 Door and Windows K 1
12 Tiling Works L 5
Tile Cutter/Grinder
Electric Drill
13 Electrical Works M 11
14 Painting Works N 27
Electric Sander
Total Project Cost & Percentage 106

PROJECT : Building and Other Structures Renovation of Archive Room (PASSO)

 EQUIPMENT SCHEDULE
W3 W4 W5 W6 W7 W8
17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54

######### ###### ######

#########

######
1
1

###
1
###
1
###
1
1
1
###########################################################################
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

###
############
1 1 1 1
1 1
E
W8 W9 W10 W11 W12 W13 W14
55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92

###### ######

###
1

#################################
##############################################################################
1 1 1 1 1
 W14
93 94 95 96 97 98
###
1
###

###
Contract ID:

Contract Name: Building and Other Structures Renovation of Archive Room (PASSO)
Location of the Contract: Capitol Building, Dumaguete City

BILL OF QUANTITIES
ITEM
DESCRIPTION Unit Qty. Unit Price (Pesos) Amount
NO.
(1) (2) (3) (4) (5) (6)
I General Requirements
In words: Pesos Fifteen Thousand In words: Pesos Fifteen Thousand
Eight Hundred Eighty-Three Eight Hundred Eighty-Three
1 Mobilization/Demobilization LOT 1.00
and Thirty-Five Hundredths and Thirty-Five Hundredths
In figures: Php 15,883.35 In figures: Php 15,883.35
In words: Pesos Twenty-Five In words: Pesos Twenty-Five
Thousand Eight Hundred Thousand Eight Hundred
Occupational Safety & Health
2 LOT 1.00 Seventy-Eight and Ninety- Seventy-Eight and Ninety-
Program
Three Hundredths Three Hundredths
In figures: Php 25,878.93 In figures: Php 25,878.93
In words: Pesos Fifty-Seven In words: Pesos Fifty-Seven
Thousand Seven Hundred Fifty Thousand Seven Hundred Fifty
3 Signages LOT 1.00
In figures: Php 57,750.00 In figures: Php 57,750.00
In words: Pesos Six Thousand In words: Pesos Six Thousand
Two Hundred Seventy-Nine Two Hundred Seventy-Nine
4 Temporary Facilities LOT 1.00
and Eighty-Six Hundredths and Eighty-Six Hundredths
In figures: Php 6,279.86 In figures: Php 6,279.86
In words: Pesos Eighty-Three In words: Pesos Eighty-Three
Removal of Structure & Thousand Fifty-Four and Thousand Fifty-Four and
II LOT 1.00
Obstruction Seventy-Six Hundredths Seventy-Six Hundredths
In figures: Php 83,054.76 In figures: Php 83,054.76

III Earthworks
In words: Pesos One Thousand
Two Hundred Six and Four
1 Structure Excavation Works CU.M. 5.20 Hundred Twenty-Three Thousand and Four Tenths
Seventy-Seven Millionths
In figures: Php 1,206.423077
In words: Pesos Three Thousand
One Hundred Sixty-Six and One
2 Backfilling and Compaction Works CU.M. 1.24 Hundred Twenty-Nine Thousand
Thirty-Two Millionths
In figures: Php 3,166.129032
In words: Pesos One Hundred
Eighty-Six and One Million
IV Steel Works KGS. 131.09 Fifty-One Thousand Nine Hundred
Forty-Nine Ten-Millionths
In figures: Php 186.1051949
In words: Pesos Thirteen Thousand
Three Hundred Thirty-Three
V Concrete Works CU.M. 2.00
In figures: Php 13,333.00
In words: Pesos Seven Hundred
Ninety-Three Thousand Five
VI Carpentry Works LOT 1.00
Hundred Eighteen and One Tenth
In figures: Php 793,518.1
In words: Pesos One Hundred
Forty-Seven Thousand One
VII Door And Windows LOT 1.00 Hundred Fifty-Two and
Fifteen Hundredths
In figures: Php 147,152.15
In words: Pesos Three Hundred
Thirty-One and Two Million
One Hundred Fourteen
VIII Tiling Works SQ.M. 332.25
Thousand Three Hundred
Seventy-Two Ten-Millionths
In figures: Php 331.2114372
In words: Pesos Three Hundred
Fourteen Thousand Eight
IX Electrical Works LOT 1.00 Hundred Twenty-Six and
Seventy-Three Hundredths
In figures: Php 314,826.73
In words: Pesos Eighty and
Seventy-One Million Eight
Hundred Thirty-Eight Thousand
X Painting Works SQ.M. 2,987.95
Five Hundred Fifty-Two
Hundred-Millionths
In figures: Php 80.71838552
Total Amount in Figures:
In words: Pesos Six Thousand
Two Hundred Seventy-Three
In figures: Php 6,273.40
In words: Pesos Three Thousand
Nine Hundred Twenty-Six
In figures: Php 3,926.00
In words: Pesos Twenty-Four
hree Hundred Ninety-Six
and Fifty-Three Hundredths
In figures: Php 24,396.53
In words: Pesos Twenty-Six
Thousand Six Hundred Sixty-Six
In figures: Php 26,666.00
In words: Pesos Seven Hundred
Ninety-Three Thousand Five
Hundred Eighteen and One Tenth
In figures: Php 793,518.1
In words: Pesos One Hundred
Forty-Seven Thousand One
Hundred Fifty-Two and
Fifteen Hundredths
In figures: Php 147,152.15
In words: Pesos One Hundred
Ten Thousand Forty-Five
In figures: Php 110,045.00
In words: Pesos Three Hundred
Fourteen Thousand Eight
Hundred Twenty-Six and
Seventy-Three Hundredths
In figures: Php 314,826.73
In words: Pesos Two Hundred
Forty-One Thousand One
Hundred Eighty-Two and Five
Tenths
In figures: Php 241,182.50
₱1,984,118.25
Total Amount in words: One Million Nine Hundred Eighty-Four Thousand One Hundred Eighteen
and Twenty-Five Hundredths

Submitted by: Contract Duration:

Name___________________________ in the capacity of ________________________

Signed_______________________ Date_____________________________________
Duly authorized to sign the Bid for and on behalf of ___________________________