Scurve

You might also like

Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

CONTRACT DURATION 230 DAYS

ITE NO
BAR CHART
ITE DESCRI TION
W/ S -
UNIT
CURVE DIAGRAM
TY A OUNT UNIT COST %
working
CALENDAR DAYS

No. o Days 1
30 days
2 3 4 5 6 7 8 9 01 11 21 31 41 51 61 71 81 91 20 21 22 23 24 25 26 27 28 29 30 1
30 days
2 3 4 5 6 7 8 9 01 11 21 31 41 51 61 71 81 91 20 21 22 23 24 25 26 27 28 29 30 1
30 days
2 3 4 5 6 7 8 9 01 11 21 31 41 51 61 71 81 91 20 21 22 23 24 25 26 27 28 29 30 1
30 days
2 3 4 5 6 7 8 9 01 11 21 31 41 51 61 71 81 91 20 21 22 23 24 25 26 27 28 29 30 1
30 days
2 3 4 5 6 7 8 9 01 11 21 31 41 51 61 71 81 91 20 21 22 23 24 25 26 27 28 29 30 1
30 days
2 3 4 5 6 7 8 9 01 11 21 31 41 51 61 71 81 91 20 21 22 23 24 25 26 27 28 29 30 1
30 days
2 3 4 5 6 7 8 9 01 11 21 31 41 51 61 71 81 91 20 21 22 23 24 25 26 27 28 29 30 1
20 days
2 3 4 5 6 7 8 9 01 11 21 31 41 51 61 71 81 91 20
100.00%
100.00%
0.25
0.25

0.23
0.29
0.89
0.37
0.16 3.96
5.60 4.58
77.95%

1.05
0.21

0.09
0.02
0.50
0.14 0.02
0.02

0.01
0.02
50.00%

2.09
1.23 2.87 46.75%
16.39 21.85

3.85
0.67 0.11

30.03%
0.49 0.20
14.10

1.54
21.27%
0.31

0.61 15.15%
0.12
11.04%
0.30
8.97%
0.06

13.24
0.61 0.71
0.00%
TOTAL 15,978,395.23 100.00

CASH FLOW PROJECTION


CALENDAR DAYS
30 CD 60 CD 90 CD 120 CD 150 CD 180 CD 210 CD 230 CD
RO ECTED % ACCO LIS ENT ER ONT 8.97% 2.07% 4.11% 6.12% 8.76% 16.72% 31.20% 22.05%
RO ECTED CU ULATI E % ACCO LIS ENT ER CALENDAR DAYS 8.97% 11.04% 15.15% 21.27% 30.03% 46.75% 77.95% 100.00%
RO ECTED CAS LO ER CALENDAR DAYS 1,433,262.05 330,752.78 656,712.04 977,877.79 1,399,707.42 2,671,587.68 4,985,259.31 3,523,236.16
RO ECTED CU ULATI E CAS LO ER CALENDAR DAYS 1,433,262.05 1,764,014.83 2,420,726.87 3,398,604.66 4,798,312.08 7,469,899.76 12,455,159.07 15,978,395.23

RE ARED Y RO ECT TITLE LOCATION S EET CONTENT C k d y A RO ED Y S EET NO.

LEONARDO SIP AR C ART,


Construction of Diversion Works, Canalization, Canal S CUR E
Structures & other Appurtenances CAS LO REY M. PINATACAN BENEDICTO ISAGANI O. PULIS JR. 2 2
NIAZDSIMO-LEONARDO SIP-CY2022-004(INFRA)
Con ra or RO ECTION C i Engin ring S ion A ing Di ision anag r
Josefina, Zamboanga del Sur

You might also like