18FL0069 Scurve

2. CONCRETING OF SANGAT FMR, BRGY.
SANGAT, GUBAT, SORSOGON
PART A – FACILTIES FOR THE ENGINEER
PART B – OTHER GENERAL REQUIREMENTS
B.5 Project Billboard / Signboard each 2 7,184.00
B.7 Occupational Safety and Health Program month 2.4 33,320.00
B.9 Mobilization / Demobilization l.s. 1 39,984.00
PART C – EARTHWORKS
100(1) Clearing and Grubbing ha 0.8 56,411.00
102(2) Surplus Common Excavation cu.m. 198.91 187.00
104(1)a Embankment (from Borrow) cu.m. 119.35 1,006.00
105(1)a Subgrade Preparation (Common Material) sq.m. 3,978.20 95.00
PART D – SUBBASE COURSE
200(1) Aggregate Subbase Course cu.m. 397.82 1,704.00
PART E – SURFACE COURSE
311(1)b PCC Pavement (Unreinforced) 0.23m thk. 14 days sq.m. 3,978.20 1,107.00
TOTAL (1) 5,
1. CONCRETING OF PURO - MATACLA FMR, BRGY. PURO AND BRGY. MATACLA, STA. MAGDALENA, SORSOGON

102(1) Unsuitable Excavation cu.m. 241.00 507.00
104(1)b1 Embankment from borrow cu.m. 241.00 1,306.00
105(1)a Subgrade Preparation sq.m. 2,413.50 245.00
PART D – SUBBASE COURSE AND BASE COURSE
200(1) Aggregate Subbase Course cu.m. 121.00 4,539.00
311(1)b PCC Pavement (Unreinforced) 0.23m thk. sq.m. 2,413.50 1,210.00
506(1) Stone Masonry cu.m. 23 4,369.000
TOTAL (2) 4,
3. CONSTRUCTION OF M. ROXAS – BICAL ROAD, STA. 0+000 – STA. 2+000 WITH EXCEPTION, BRGY. M ROXAS AND BRGY. B
PART A – FACILITIES FOR THE ENGINEER
Provision of Field Office for the Engineer
A.1.1(8) month 4.1 7,170.73
(Rental Basis)
101(3)b1 Removal of Actual Structure (0.15m thk. PCCP) sq.m. 264 132.68
102(2) Surplus Common Excavation cu.m. 7,161.00 141.19
104(1a) Embankment from Borrow cu.m. 1,976.00 491.39
105(1) Subgrade Preparation (Common Excavation) sq.m. 8,263.00 21.89
200(1) Aggregate Subbase Course cu.m. 752 639.68
311(1) PCC Pavement (Unreinforced) 0.20m thk. sq.m. 6,784.50 1,403.93
500(1)c Pipe Culvert, 910mm dia. (36”Ø”) ln.m. 8 6,427.42
505(1)a Grouted Riprap, Class A cu.m. 354.98 3,357.58
505(2)a Grouted Riprap, Class A (Lined Canal) cu.m. 108.28 3,426.03
TOTAL (3) 14,
GRAND TOTAL 37,

14,368.00
79,968.00
39,984.00
45,128.80
37,196.17
120,066.10
377,929.00
677,885.28
4,403,867.40
5,796,392.75
14,368.00
55,644.40
115,954.00
46,448.22
122,187.00
314,746.00
591,307.50
549,219.00
2,920,335.00
100,487.00
4,830,696.12
BRGY. M ROXAS AND BRGY. BICAL, BULAN, SORSOGON
29,399.99
9,303.00
130,987.50
52,500.00
72,828.00
35,027.52
1,011,061.59
970,986.64
180,877.07
481,039.36
9,524,963.09
51,419.36
1,191,873.75
370,970.53
14,113,237.40
37,635,893.40
B.9 1 100(1) 7 102(1)
MOBILIZATION CLEARING AND GRUBBING UNSUITABLE EXCAV
0 1 1 8 8
0 1 1 8 8
B.5 1
PROJECT BILLBOARD
0 1
0 1
200(1) 54
-54
AGGREGATE SUBBASE COURSE
16 70
16 70
311(1)b 61
PCC PAVEMENT
-46 16 77
16 77
31
TABLE EXCAVATION
39
-23 105(1)a 46
39
SUBGRADE PREPARATION
(COMMON MATERIAL)
16 62
16 62
-31
104(1)b1 31
EMBANKMENT FROM BORROW
31 62
31 62
B.7 80
OCCUPATIONAL SAFETY AND HEALTH
PROGRAM
0 80
0 80
B.9 3
DEMOBILIZATION
77 80
77 80
Contract I.D.: 18FL0068
Contract Name: Concreting of Farm-to-Market Road (Cluster I) Start Date: July 16, 2018
Completion Date: October 3, 2018
Location: Bulan, Sorsogon Duration: 80 C.D.
Contractor: RMH CONSTRUCTION AND SUPPLY
CONSTRUCTION SCHEDULE AND BAR CHART
Y 2018
ITEM NO. DESCRIPTION UNIT QTY UNIT COST TOTAL COST WTD % M JULY AGUST SEPTEMBER OCT
D 16-23 24-31 1-7 8-15 16-23 24-31 1-7 8-15 16-23 24-30 1-3
8 8 7 8 8 8 7 8 8 7 3
Planned 0.297
B.5 Project Billboard / Signboard each 2.00 7,184.00 14,368.00 0.297
% Actual
Occupational Safety and Health Planned 0.115 0.115 0.101 0.115 0.115 0.115 0.101 0.115 0.115 0.101 0.043
B.7 month 1.67 33,320.00 55,644.40 1.152
Program % Actual
Planned 1.200 1.200
B.9 Mobilization / Demobilization l.s. 1.00 115,954.00 115,954.00 2.400
% Actual
Planned 0.962
100(1) Clearing and Grubbing ha 0.26 178,647.00 46,448.22 0.962
% Actual
Planned 0.571 0.653 0.653 0.653
102(1) Unsuitable Excavation cu.m. 241.00 507.00 122,187.00 2.529
% Actual
Planned 1.681 1.681 1.471 1.681
104(1)b1 Embankment from borrow cu.m. 241.00 1,306.00 314,746.00 6.516
% Actual
Planned 1.863 2.129 2.129 2.129 1.863 2.129
105(1)a Subgrade Preparation sq.m. 2,413.50 245.00 591,307.50 12.241
% Actual
Planned 1.474 1.684 1.684 1.684 1.474 1.684 1.684
200(1) Aggregate Subbase Course cu.m. 121.00 4,539.00 549,219.00 11.369
% Actual
Planned
311(1)b PCC Pavement (Unreinforced) 0.23m sq.m. 6.937 7.928 7.928 7.928 6.937 7.928 7.928 6.937
2,413.50 1,210.00 2,920,335.00 60.454
thk. % Actual
Planned 0.537 0.470 0.537 0.537
506(1) Stone Masonry cu.m. 23.00 4,369.00 100,487.00 2.080
% Actual
TOTAL 4,830,696.12 100 %

16-23 24-31 1-7 8-15 16-23 24-31 1-7 8-15 16-23 24-30 1-3
WEEKLY TARGET ACCOMPLISHMENT 1.61 1.65 11.03 12.51 14.19 14.07 12.32 14.07 10.26 7.04 1.24
%
CUMM. TARGET ACCOMPLISHMENT 1.61 3.26 14.29 26.80 40.99 55.06 67.38 81.45 91.72 98.76 100.00
SUBMITTED BY: CHECKED BY: RECOMMENDING APPROVAL: APPROVED BY:
RMH CONSTRUCTION AND SUPPLY JESALOU R. ALMILLA WILFREDO D. FLORES EFREN C. MANALO, MPA
CONTRACTOR PROJECT ENGINEER OIC, ASST. DISTRICT ENGINEER DISTRICT ENGINEER
Contract Name: Concreting of Farm-to-Market Road (Cluster II) Start Date: July 16, 2018
Completion Date: September 25, 2018
Location: Sta. Magdalena and Gubat, Sorsogon Duration: 72 C.D.
2. CONCRETING OF SANGAT FMR, BRGY. SANGAT, GUBAT, SORSOGON

Y 2018
ITEM NO. DESCRIPTION UNIT QTY UNIT COST TOTAL COST WTD % M JULY AGUST SEPTEMBER OCT
D 16-23 24-31 1-7 8-15 16-23 24-31 1-7 8-15 16-23 24-30 1-3
8 8 7 8 8 8 7 8 8 7 3
Planned 0.248
% Actual
Occupational Safety and Health Planned 0.138 0.138 0.121 0.138 0.138 0.138 0.121 0.138 0.138 0.121 0.052
B.7 Program month 2.40 33,320.00 79,968.00 1.380
% Actual
Planned 0.345 0.345
% Actual
Planned 0.779
% Actual
Planned 0.145 0.166 0.166 0.166
102(2) Surplus Common Excavation cu.m. 198.91 187.00 37,196.17 0.642
% Actual
Planned 0.483 0.552 0.552 0.483
104(1)a Embankment (from Borrow) cu.m. 119.35 1,006.00 120,066.10 2.071
% Actual
Subgrade Preparation (Common Planned 0.992 1.134 1.134 1.134 0.992 1.134
105(1)a sq.m. 3,978.20 95.00 377,929.00 6.520
Material) % Actual
Planned 1.516 1.733 1.733 1.733 1.516 1.733 1.733
200(1) Aggregate Subbase Course cu.m. 397.82 1,704.00 677,885.28 11.695
% Actual
Planned
311(1)b PCC Pavement (Unreinforced) 0.23m sq.m.
8.719 9.964 9.964 9.964 8.719 9.964 9.964 8.719
3,978.20 1,107.00 4,403,867.40 75.976
thk. 14 days % Actual
TOTAL 5,796,392.75 100 %

23 24-30 1-7 8-15 16-23 24-31 1-7 8-15 16-23 24-30 1-7
WEEKLY TARGET ACCOMPLISHMENT 0.73 1.06 11.51 13.13 13.13 12.97 11.83 13.52 12.39 9.32 0.40
%
CUMM. TARGET ACCOMPLISHMENT 0.73 1.79 13.31 26.44 39.57 52.54 64.37 77.89 90.28 99.60 100.00
Location: Sta. Magdalena and Gubat, Sorsogon Completion Date: October 3, 2018
Contractor: RMH CONSTRUCTION AND SUPPLY Duration: 80 CD
MANPOWER UTILIZATION SCHEDULE
MONTH JULY AUGUST SEPTEMBER OCTOBER
PROJECT MNGR. 1 1 1 1
PROJECT ENGR. 1 1 1 1
MATERIALS ENGR. 1 1 1 1
SAFETY OFFICER 1 1 1 1
FOREMAN 1 1 1 1
SKILLED WORKERS 17 17 17 17
COMMON LABORERS 25 25 25 25
EQUIPMENT UTILIZATION SCHEDULE

MONTH JULY AUGUST SEPTEMBER OCTOBER
BULLDOZER, D6H SERIES II 1 1 1 1

TRANSIT MIXER (5 CU.M.) - - - 4
BATCHING PLANT 1 1 1 1
PAYLOADER (1.50 CU.M.) 1 1 1 1
DUMP TRUCK 1 1 1 1
BAR CUTTER - - 1 1
ONE BAGGER MIXER - - 1 1
WATER TRUCK (1000 GAL.) - - 1 1
PUMP - - 1 1
MOTORIZED ROAD GRADER - - 1 1
CONCRETE VIBRATOR - - 1 1
PLATE COMPACTOR 1 1 1 1
CONCRETE SAW - - 1 1
CONCRETE SCREEDER - - 1 1
BACKHOE (0.80 CU.M.) 1 1 1 1
VIBRATORY ROLLER - - 1 1
HANDTOOLS enough enough enough enough

CASH FLOW PER MONTH AND PAYMENT
SCHEDULE
JULY AUGUST SEPTEMBER OCTOBER
PLANNED ACCOMPLISHMENT (%) 1.79% 50.75% 47.06% 0.40%

CUM. PLANNED ACCOMPLISHMENT (%) 1.79% 52.54% 99.60% 100%
CASH FLOW (PHP) 103,881.54 2,941,663.26 2,727,857.16 22,990.80
CUMULATIVE CASH FLOW (PHP) 103,881.54 3,045,544.79 5,773,401.95 5,796,392.75
CASH FLOW PER MONTH AND PAYMENT

SCHEDULE
JULY AUGUST SEPTEMBER OCTOBER
PLANNED ACCOMPLISHMENT (%) 3.26% 51.80% 43.69% 1.24%

CUM. PLANNED ACCOMPLISHMENT (%) 3.26% 55.06% 98.76% 100%
CASH FLOW (PHP) 157,512.71 2,502,427.17 2,110,692.57 60,063.67
CUMULATIVE CASH FLOW (PHP) 157,512.71 2,659,939.88 4,770,632.46 4,830,696.12
Location: Sta. Magdalena and Gubat, Sorsogon Duration: 72 C.D.
PRECEDENCE DIAGRAM METHOD
SUBMITTED BY: CHECKED BY: RECOMMENDING APPROVAL: APPROVED BYL:
Contract Name: Construction of Concrete Road – Cluster XVIII Start Date: April 23, 2018
Contractor: C.T. LEONCIO CONSTRUCTION AND TRADING
Y 2018
ITEM NO. DESCRIPTION UNIT QTY UNIT COST TOTAL COST WTD % M APRIL MAY JUNE JULY AUGUST SEPTEMBER
D 23 24-30 1-7 8-15 16-23 24-31 1-7 8-15 16-23 24-30 1-7 8-15 16-23 24-31 1-7 8-15 16-23 24-31 1
PART B – OTHER GENERAL REQUIREMENTS 1 7 7 8 8 8 7 8 8 7 7 8 8 8 7 8 8 8 1

Planned Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
% Actual
Planned Err:509
B.5 Project Billboard / Signboard each 2.00 7,184.00 14,368.00 Err:509
% Actual
Occupational Safety and Health Planned Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
B.7 month 1.67 33,320.00 55,644.40 Err:509
Program % Actual
Planned Err:509 Err:509
B.9 Mobilization / Demobilization l.s. 1.00 115,954.00 115,954.00 Err:509
% Actual
Planned Err:509
100(1) Clearing and Grubbing ha 0.26 178,647.00 46,448.22 Err:509
% Actual
Planned Err:509 Err:509 Err:509 Err:509
104(1)b1 Embankment from borrow cu.m. 241.00 1,306.00 314,746.00 Err:509
% Actual
105(1)a Subgrade Preparation sq.m. 2,413.50 245.00 591,307.50 Err:509
% Actual
Planned Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
200(1) Aggregate Subbase Course cu.m. 121.00 4,539.00 549,219.00 Err:509
% Actual
Planned
311(1)b PCC Pavement (Unreinforced) 0.23m sq.m. 2,413.50
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
1,210.00 2,920,335.00 Err:509
thk. % Actual
PART G – DRAINAGE AND SLOPE PROTECTION STRUCTURES
500(1)c Pipe Culvert, 910mm dia. ln.m. 0.00 0.00 0.00 Err:509
% Actual
505(2)a Grouted Riprap, Class A cu.m. 0.00 0.00 0.00 Err:509
% Actual
505(2)a Grouted Riprap, Class A cu.m. 0.00 0.00 0.00 Err:509
% Actual
Planned Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
506(1) Stone Masonry cu.m. 23.00 4,369.00 100,487.00 Err:509
% Actual
TOTAL Err:509 Err:509 %
23 24-30 1-7 8-15 16-23 24-31 1-7 8-15 16-23 24-30 1-7 8-15 16-23 24-31 1-7 8-15 16-23 24-31 1
WEEKLY TARGET ACCOMPLISHMENT Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
%
CUMM. TARGET ACCOMPLISHMENT Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
C.T. LEONCIO CONSTRUCTION AND TRADING WILFREDO S. FAJARDO WILFREDO D. FLORES EFREN C. MANALO, MPA
HEDULE AND BAR CHART
2018
OCT.
Contract Name: Construction of Concrete Road – Cluster XVIII Start Date: April 23, 2018
Contractor: C.T. LEONCIO CONSTRUCTION AND TRADING
3. CONSTRUCTION OF M. ROXAS – BICAL ROAD, STA. 0+000 – STA. 2+000 WITH EXCEPTION, BRGY. M ROXAS AND BRGY. BICAL, BULAN, SORSOGON
Y 2018
ITEM NO. DESCRIPTION UNIT QTY UNIT COST TOTAL COST WTD % M APRIL MAY JUNE JULY AUGUST SEPTEMBER
D 23 24-30 1-7 8-15 16-23 24-31 1-7 8-15 16-23 24-30 1-7 8-15 16-23 24-31 1-7 8-15 16-23 24-31 1
PART B – OTHER GENERAL REQUIREMENTS 1 7 7 8 8 8 7 8 8 7 7 8 8 8 7 8 8 8 1

Planned 132
A.1.1(8) Provision of Field Office for the
0.002 0.011 0.011 0.013 0.013 0.013 0.011 0.013 0.013 0.011 0.011 0.013 0.013 0.013 0.011 0.013 0.013 0.013 0.002
month 4.10 7,170.73 29,399.99 0.208
Engineer % Actual
Planned 1 0.066
% Actual
Occupational Safety and Health Planned 132 0.007 0.049 0.049 0.056 0.056 0.056 0.049 0.056 0.056 0.049 0.049 0.056 0.056 0.056 0.049 0.056 0.056 0.056 0.007
B.7 month 4.10 31,948.17 130,987.50 0.928
Program % Actual
Planned 2 0.186 0.186
% Actual
Planned 7 0.516
% Actual
Planned 31
101(3)b1 Removal of Actual Structure (0.15m
0.056 0.064 0.064 0.064
sq.m. 264.00 132.68 35,027.52 0.248
thk. PCCP) % Actual
Planned 31 1.618 1.849 1.849 1.849
102(2) Surplus Common Excavation cu.m. 7,161.00 141.19 1,011,061.59 7.164
% Actual
Planned 30 1.605 1.835 1.835 1.605
104(1a) Embankment from Borrow cu.m. 1,976.00 491.39 970,986.64 6.880
% Actual
Subgrade Preparation (Common Planned 31 0.289 0.331 0.331 0.331
105(1)Excavation) sq.m. 8,263.00 21.89 180,877.07 1.282
% Actual
Planned 62 0.385 0.440 0.440 0.440 0.385 0.440 0.440 0.440
200(1) Aggregate Subbase Course cu.m. 752.00 639.68 481,039.36 3.408
% Actual
Planned 62
311(1) PCC Pavement (Unreinforced) 0.20m sq.m. 6,784.50
7.620 8.708 8.708 8.708 7.620 8.708 8.708 8.708
1,403.93 9,524,963.09 67.490
thk. % Actual
PART G – DRAINAGE AND SLOPE PROTECTION STRUCTURES
Planned 31 0.082 0.094 0.094 0.094
500(1)c Pipe Culvert, 910mm dia. (36”Ø”) ln.m. 8.00 6,427.42 51,419.36 0.364
% Actual
Planned 61 0.969 1.108 1.108 0.969 0.969 1.108 1.108 1.108
505(1)a Grouted Riprap, Class A cu.m. 354.98 3,357.58 1,191,873.75 8.445
% Actual
Grouted Riprap, Class A (Lined Planned 30 0.613 0.701 0.701 0.613
505(2)a cu.m. 108.28 3,426.03 370,970.53 2.629
Canal) % Actual
TOTAL 14,113,237.40 100 %
23 24-30 1-7 8-15 16-23 24-31 1-7 8-15 16-23 24-30 1-7 8-15 16-23 24-31 1-7 8-15 16-23 24-31 1
WEEKLY TARGET ACCOMPLISHMENT 0.26 0.58 1.73 1.98 1.98 1.98 3.25 3.71 3.71 3.25 9.41 10.75 10.75 10.75 8.06 9.22 9.22 9.22 0.19
%
CUMM. TARGET ACCOMPLISHMENT 0.26 0.84 2.57 4.55 6.53 8.52 11.76 15.48 19.19 22.44 31.84 42.59 53.34 64.09 72.15 81.37 90.59 99.81 100
C.T. LEONCIO CONSTRUCTION AND TRADING WILFREDO S. FAJARDO WILFREDO D. FLORES EFREN C. MANALO, MPA
April 23, 2018
September 1, 2018
HEDULE AND BAR CHART

2018
SEPTEMBER OCT.
EFREN C. MANALO, MPA

18FL0069 Scurve

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

18FL0069 Scurve

Uploaded by

Copyright:

Available Formats

2. CONCRETING OF SANGAT FMR, BRGY.

PART B – OTHER GENERAL REQUIREMENTS

TOTAL (3) 14,

GRAND TOTAL 37,

BRGY. M ROXAS AND BRGY. BICAL, BULAN, SORSOGON

MOBILIZATION CLEARING AND GRUBBING UNSUITABLE EXCAV

EMBANKMENT FROM BORROW

TOTAL 4,830,696.12 100 %

SUBMITTED BY: CHECKED BY: RECOMMENDING APPROVAL: APPROVED BY:

2. CONCRETING OF SANGAT FMR, BRGY. SANGAT, GUBAT, SORSOGON

TOTAL 5,796,392.75 100 %

SUBMITTED BY: CHECKED BY: RECOMMENDING APPROVAL: APPROVED BY:

EQUIPMENT UTILIZATION SCHEDULE

BULLDOZER, D6H SERIES II 1 1 1 1

2. CONCRETING OF SANGAT FMR, BRGY. SANGAT, GUBAT, SORSOGON

PLANNED ACCOMPLISHMENT (%) 1.79% 50.75% 47.06% 0.40%

CASH FLOW PER MONTH AND PAYMENT

JULY AUGUST SEPTEMBER OCTOBER

PLANNED ACCOMPLISHMENT (%) 3.26% 51.80% 43.69% 1.24%

PRECEDENCE DIAGRAM METHOD

2. CONCRETING OF SANGAT FMR, BRGY. SANGAT, GUBAT, SORSOGON

SUBMITTED BY: CHECKED BY: RECOMMENDING APPROVAL: APPROVED BYL:

PART B – OTHER GENERAL REQUIREMENTS 1 7 7 8 8 8 7 8 8 7 7 8 8 8 7 8 8 8 1

PART B – OTHER GENERAL REQUIREMENTS 1 7 7 8 8 8 7 8 8 7 7 8 8 8 7 8 8 8 1

HEDULE AND BAR CHART

You might also like