PROJECT NAME: Concreting of Road at Barangay Bongabong

LOCATION: Barangay Bongabong, Tangub City

PROGRAM OF WORKS

Item No. Description Unit Quantity Unit Cost Total Cost Percentage

I Cement concrete pavement cu.m. 12.00 17,129.70 205,556.40 100.00%

Two Hundred Five Thousand Five Hundred Fifty Six Pesos and 40/100 205,556.40 100%

Submitted By:

KIM HOWELL R. SECLOT

Proprietor/Manager

SGM CONSTRUCTION

`
PROJECT NAME: Concreting of Road at Barangay Bongabong May 9, 2023

LOCATION: Barangay Bongabong, Tangub City

BILL OF QUANTITIES

Part No. ____________ Part Description ___________

(Columns (1), (2), (3) and (4) are to be filled up by the Procuring Entity ) (Column (5) & (6) are to be filled up by the bidder)

Pay Unit Price Amount

Item Description Unit Quantity
No. (Pesos) (Pesos)
(1) (2) (3) (4) (5) (6)

Seventeen Thousand One Two Hundred Five Thousand Five

Hundred Twenty Nine Pesos Hundred Fifty Six Pesos and
I Cement concrete pavement cu.m. 12.00 and 70/100 40/100

Php 17,129.70 Php 205,556.40

Two Hundred Five Thousand Five Hundred Fifty Six

TOTAL 205,556.40
Pesos and 40/100

Submitted By:

KIM HOWELL R. SECLOT

Proprietor/Manager

SGM CONSTRUCTION

`
PROJECT NAME: Concreting of Road at Barangay Bongabong May 9, 2023

LOCATION: Barangay Bongabong, Tangub City

DETAILED ESTIMATES

I Cement concrete pavement 12.00 cu.m.

A) Materials:
6 kg. Reinforcing Steel Bars @P 68.00 = P 408.00
4 ltr. Curing Compound @P 35.00 = P 140.00
2 L Asphalt Sealant @P 44.00 = P 88.00
6 lnm. Steel Forms @P 57.00 = P 342.00
114 bag Portland Cement @P 250.00 = P 28,500.00
6 cu.m. Sand @P 1,300.00 = P 7,800.00
12 cu.m. Gravel @P 1,600.00 = P 19,200.00
1 pc. Concrete Saw @P 8,000.00 = P 8,000.00
1 pc. Pipe Sleeve @P 290.00 = P 290.00
1 ltr. Greasing @P 138.00 = P 138.00
64,906.00

B) Equipment:
1 One Bagger Mixer for 10 day @P 1,562.00 = P 15,620.00
1 Concrete Vibrator for 10 day @P 730.00 = P 7,300.00
22,920.00

C) Labor:
1 Foreman for 10 day @P 600.00 = P 6,000.00
4 Skilled Worker for 10 day @P 450.00 = P 18,000.00
10 Labor for 10 day @P 350.00 = P 35,000.00
59,000.00

Direct Cost = P 146,826.00

Indirect Cost:
OCM = P 22,023.90
PROFIT = P 14,682.60
Tax/VAT = P 22,023.90
58,730.40

Unit Cost = P 17,129.70

Submitted By:

KIM HOWELL R. SECLOT

Proprietor/Manager

SGM CONSTRUCTION
PROJECT NAME: Concreting of Road at Barangay Bongabong May 9, 2023
LOCATION: Barangay Bongabong, Tangub City

CASH FLOW

PARTICULAR 7.5 Days 15 Days 22.5 Days 30 Days

ACCOMPLISHMENT
25.00% 25.00% 25.00% 25.00%

CASH FLOW
51,389.10 51,389.10 51,389.10 51,389.10

CUMULATIVE ACCOMPLISHMENT
25.00% 50.00% 75.00% 100.00%

CUMULATIVE CASH FLOW

51,389.10 102,778.20 154,167.30 205,556.40

Submitted By:

KIM HOWELL R. SECLOT

Proprietor/Manager

SGM CONSTRUCTION
PROJECT NAME: Concreting of Road at Barangay Bongabong May 9, 2023
LOCATION: Barangay Bongabong, Tangub City

MANPOWER UTILIZATION SCHEDULE

30 Calendar Days
No. of 1 Month 2 Month 3 Month
Category
Personnel 1 2 3 4 1 2 3 4 1 2 3 4

Project Manager 1

Project Engineer 1

Materials Engineer 1

Construction Foreman 1

Skilled Worker 4

Laborers 10

TOTAL 18

Submitted By:

KIM HOWELL R. SECLOT

Proprietor/Manager

SGM CONSTRUCTION
PROJECT NAME: Concreting of Road at Barangay Bongabong May 9, 2023
LOCATION: Barangay Bongabong, Tangub City

EQUIPMENT UTILIZATION SCHEDULED

30 Calendar Days
No. of 1 Month 2 Month 3 Month
Category/Equipment
Equipment 1 2 3 4 1 2 3 4 1 2 3 4

One Bagger Mixer 1

Concrete Vibrator 1

TOTAL 2

Submitted By:

KIM HOWELL R. SECLOT

Proprietor/Manager

SGM CONSTRUCTION
PROJECT NAME: Concreting of Road at Barangay Bongabong May 9, 2023

LOCATION: Barangay Bongabong, Tangub City

Bar Chart & S-Curve

Item No. Description Unit Quantity Unit Cost Total Cost Percentage 10 days 10 days 10 days

I Cement concrete pavement cu.m. 12.0 17,129.70 205,556.40 100.00% 33.33% 33.33% 33.33%

Two Hundred Five Thousand Five Hundred Fifty Six Pesos and 40/100 205,556.40 100%

Periodeic 33.33% 33.33% 33.33%

Planned
Commulative 33.33% 66.67% 100.00%
Submitted By:

KIM HOWELL R. SECLOT

Proprietor/Manager
`
SGM CONSTRUCTION
PROJECT NAME: Concreting of Road at Barangay Bongabong May 9, 2023

LOCATION: Barangay Bongabong, Tangub City

PERT / CPM

15 DAYS 15 DAYS
START I FINISH

5 DAYS
Submitted By:

KIM HOWELL R. SECLOT

Proprietor/Manager
SGM CONSTRUCTION
 May 9, 2023
PROJECT NAME: Concreting of Road at Barangay Bongabong PERT / CPM
LOCATION: Barangay Bongabong, Tangub City

50 DAYS
500(3) 50 DAYS

5 DAYS 5 DAYS 105(1)a 100(1) 605(1)

II IV

START I 100(1)A 200(1) B.7(1) B.9

FINISH

III

B.5 311(1)
103(1)A B.9

V
5 DAYS
102(2)
B.8(1)

Submitted By:

KIM HOWELL R. SECLOT

Proprietor/Manager

SGM CONSTRUCTION