Contract ID : B00108LZ

Contract Name : WIDENING OF PERMANENT BRIDGES-PANLASIAN BR. (B00108LZ)

Location : ALONG SAN JOSE –LUPAO ROAD
Subject : CONSTRUCTION SCHEDULE (BAR CHART & S- CURVE)
Contract Duration : 270 CALENDAR DAYS

%
ITEM NO. DESCRIPTION QUANTITY UNIT UNIT COST AMOUNT
30 days
WEIGHT
PART A. WIDENING OF BRIDGE
0.27%
101(6) Removal of Structures/Obstructions (Concrete) 24.70 cu.m. 4,571.64 112,919.51 0.27%
400(23)a5 Bored Piles (1200 mm dia.) 120.00 m. 46,490.29 5,578,834.80 13.47%
400(24)e1 Permanent Casing (1.2m dia.) 40.00 m. 30,316.32 1,212,652.80 2.93%
0.45%
400(27)b Pile Integrity Testing (Low Strain) 4.00 each 46,449.90 185,799.60 0.45%
2.83%
400(28) High Strain Dynamic Testing (P.D.A) 4.00 each 293,142.49 1,172,569.96 2.83%
401(2)a Concrete Railing(Standard) 23.80 L.m. 12,274.67 292,137.15 0.71%
403(4) Structural Steel, Furnished and Fabricated 8,754.21 kgs. 70.11 613,757.66 1.48%
404(1)a Reinforcing Steel (Grade 40) 19,099.56 kgs. 44.47 849,357.43 2.05%
404(1)b Reinforcing Steel (Grade 60) 9,350.18 kgs. 51.06 477,420.19 1.15%
405(1)b3 Structural Concrete, Class "A" (fc=27.58 Mpa)-28 days 121.58 cu.m. 8,212.40 998,463.59 2.41%
406(1)d9 Prestressed Structural Concrete Members (Type IV, L=24.6m, I-Girders) 4.00 each 855,553.86 3,422,215.44 8.26%
0.04%
407(8) Lean Concrete 1.89 cu.m. 8,609.59 16,272.13 0.04%
411(2) Painting Works (Concrete Structures) 127.99 sq.m. 125.54 16,067.86 0.04%
412(1) Elastomeric Bearing Pad 8.00 each 20,421.45 163,371.60 0.39%
729(1) Protective Coating for Concrete (Waterproofing on Deck Slab) 360.14 sq.m. 4,329.17 1,559,107.28 3.76%
101(3)b3 Removal of Actual Structures/Obstruction (PCCP unreinforced,0.23m thk.) 652.70 sq.m. 126.35 82,468.65 0.20%
102(1) Unsuitable Excavation 194.81 cu.m. 272.91 53,165.60 0.13%
105(1)a Subgrade Preparation (Common Material) 764.42 sq.m. 19.13 14,623.35 0.04%
200(1) Aggregate Subbase Course 152.89 cu.m. 783.30 119,758.74 0.29%
404(1)a Reinforcing Steel (Grade 40) 2,651.50 kgs. 53.78 142,597.67 0.34%
404(1)b Reinforcing Steel (Grade 60) 9,665.92 kgs. 53.29 515,096.88 1.24%
405(1)b2 Structural Concrete, Class "A" (fc=27.58 Mpa)-14 days 61.08 cu.m. 7,229.90 441,602.29 1.07%
311(1)e1 Portland Cement Concrete Pavement (Unreinforced, 0.28m thk.) 579.50 sq.m. 1,420.71 823,301.45 1.99%
101(3)c1 Removal of Existing Asphalt Pavement (50mm thk.) 179.58 sq.m. 121.05 21,738.16 0.05%
302(2) Emulsified Asphalt 1,124.56 sq.m. 57.21 64,336.08 0.16%
310(1) a3 Bituminous Concrete Surface Wearing Course, Hot-Laid(50mm Thk.) 1,124.56 sq.m. 844.68 949,893.34 2.29%
PART B. CONSTRUCTION OF ABUTMENT PROTECTION
0.04%
100(3) a3 Individual Removal of Trees (501-750mm. Dia. Small) 2.00 each 8,652.94 17,305.88 0.04%
101(1) Removal of Structures and Obstruction (Concrete) 1.00 L.s. 39,172.01 39,172.01 0.09%
103(1)a Structure Excavation (Common Soil) 20.08 cu.m. 398.61 8,004.09 0.02%
0.02%
1700(1) Clearing and Grubbing 533.74 sq.m. 19.32 10,311.86 0.02%
1701(1) Unsuitable Excavation 1,005.92 cu.m. 291.82 293,547.57 0.71%
1704(1) Embankment 1,586.35 cu.m. 528.93 839,068.11 2.03%
1712(2) Concrete (Slope Protection) 241.86 cu.m. 7,086.10 1,713,844.15 4.14%
1717(2)a1 Sheet Pile (Steel,Slope Protection) 4,420.00 L.m. 3,502.43 15,480,740.60 37.38%
404(1)a Reinforcing Steel (Grade 40) 4,997.66 kgs. 47.80 238,888.15 0.58%
405(1)a3 Structural Concrete Class "A", fc=20.68 Mpa, 28 days 123.92 cu.m. 7,179.17 889,642.75 2.15%
608(1) Furnishing and Placing Topsoil 283.50 cu.m. 747.31 211,862.39 0.51%
610(1) Sodding 562.29 sq.m. 215.77 121,325.31 0.29%
PART C. MISCELLANEOUS STRUCTURES
612(1) Reflectorized Thermoplastic Pavement Marking, White 72.36 sq.m. 775.24 56,096.37 0.14%
612(2) Reflectorized Thermoplastic Pavement Marking, Yellow 5.19 sq.m. 1,273.46 6,609.26 0.02%
618(1) Reflectorized Thermoplastic Rumble Strips 8.80 sq.m. 911.20 8,018.56 0.02%
605(2)r2 Regulatory Sign, 600mm, R4-1B,Speed signs, Speed Signs,Speed Restriction (Maxim 2.00 each. 12,129.64 24,259.28 0.06%
605(1)u1 Warning Signs, (450mm, W4-2A,Road Width Sign, Road Narrows) 2.00 each. 9,609.63 19,219.26 0.05%
605(2)ag3 Regulatory Sign, 600mm, R6-4,Miscellaneous signs load and Dimension Restriction S 2.00 each. 12,020.95 24,041.90 0.06%
PART D. FACILITIES FOR THE ENGINEER
0.054%
A.1.1.(8) Provision of Field Office for the Engineer (Rental Basis) 9.00 month 22,760.17 204,841.53 0.49%
PART E. OTHER GENERAL REQUIREMENT
0.03%
B.5 Project Billboard/Signboard 3.00 each 3,514.50 10,543.50 0.03%
0.066%
B.7 Occupational Safety and Health Program 9.00 month 27,106.37 243,957.33 0.59%
0.088%
B.8 Traffic Management 9.00 month 36,282.33 326,540.97 0.79%
0.48%
B.9 Mobilization/Demobilization 1.00 L.s. 397,599.30 397,599.30 0.96%
0.09%
B.12 Removal and Relocation of Utilities 1.00 L.s. 73,656.64 73,656.64 0.18%
0.63%
B.18(1) Craneway 1.00 L.s. 258,922.52 258,922.52 0.63%
TOTAL 41,417,548.50 100%
PRIODIC ACCOMPLISHMENT (%) 5.09%
CUMMULATIVE ACCOMPLISHMENT (%) 5.09%
PRIODIC CASHFLOW 2,108,153.22
CUMMULATIVE CASHFLOW 2,108,153.22
Prepared By: Checked By: Submitted By:

LEONIDO M. DE GUZMAN JUN P. VANA BENIGNO

Proprietor/General Manager Project Engineer Chief, Con
LMG CONSTRUCTION
 270 CALENDAR DAYS

60 days 90 days 120 days 150 days 180 days 210 days 240 days 270 days

100 %

6.29% 6.29% 0.90%

1.95% 0.98%

0.71%

1.48%

2.05%

0.29% 0.86%

1.21% 1.21%

4.13% 4.13%

75 %
0.04%

0.39%

3.76%

0.20%

0.13%

0.04%

0.29%

0.34%

1.24%

0.11% 0.96%

1.99%

0.05%
50 %
 0.16%

2.29%

0.09%

0.02%

0.71%

2.03%

3.10% 1.04%

12.46% 24.92%

0.58%

1.08% 1.08%

0.51%
25 %
0.29%

0.14%

0.02%

0.02%

0.06%

0.05%

0.06%

0.054% 0.054% 0.054% 0.054% 0.054% 0.054% 0.054% 0.054%

0.066% 0.066% 0.066% 0.066% 0.066% 0.066% 0.066% 0.066%

0.088% 0.088% 0.088% 0.088% 0.088% 0.088% 0.088% 0.088%

0.48%

0.0 %
14.47% 17.92% 13.59% 28.48% 2.25% 5.34% 2.47% 10.37%
19.56% 37.48% 51.07% 79.55% 81.80% 87.14% 89.61% 100.0%
5,993,119.27 7,422,024.69 5,628,644.84 11,795,717.81 931,894.84 2,211,697.09 1,023,013.45 4,294,999.78
8,101,272.49 15,523,297.18 21151942.01895 32,947,659.83 33,879,554.67 36,091,251.76 37,114,265.21 41,417,548.50
 Recommending Approval: Approved:

BENIGNO M. TOLENTINO ARMANDO Z. MANABAT GEORGE DC. SANTOS

Chief, Construction Section Assistant District Engineer District Engineer
 Depart

Contract ID : 18CE0208
Contract Name : WIDENING OF PERMANENT BR
Location : ALONG SAN JOSE –LUPAO RO

MAN

DESCRIPTION
30 DAYS 60 DAYS

10 20 30 40 50 60

Project Engineer 1 1 1 1 1 1

Construction Foreman 1 1 1 1 1 1

Carpenter 4 4 4 4 4 4

Steel Man 4 4 4 4 4

Mason 4 4 4

Welder 2 2

Painter
Heavy Equipment Operator 3 3 3 3 2 2

Laborers 4 4 6 6 6 6

Safety Officer 1 1 1 1 1 1

Prepared/Submitted by:

LEONIDO M. DE GUZMAN
Project Manager/Owner
LMG CONSTRUCTION
 Department of Public Works and Highways

MANENT BRIDGES-PANLASIAN BR. (B00108LZ)

–LUPAO ROAD

MANPOWER UTILIZATION SCHEDULE

CONTRACT DURATION =270 DAYS

90 DAYS 120 DAYS 150 DAYS 180 DAYS 210 DA

70 80 90 100 110 120 130 140 150 160 170 180 190

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

4 4 4 4 4

4 4 4 4 4 4 3 3 3

4 4 4

2 2

2 2 3 3 3 3 3 3
 2 2 3 3 2 2 2 2 2 2 2 2 2

10 10 10 10 10 10 10 10 10 10 10 10 10

1 1 1 1 1 1 1 1 1 1 1 1 1

Checked by: Submitted

JUN P. VANA
Engineer II

Recommending Approval: Approved:

ARMANDO Z. MANABAT
Asst. District Engineer
0 DAYS

210 DAYS 240 DAYS 270 DAYS

200 210 220 230 240 250 260 270

1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1

3 2 2 3 2 2
 2 2 2 2 2 2 2 2

10 7 7 7 7 7 7 7

1 1 1 1 1 1 1 1

Submitted to:

BENIGNO M. TOLENTINO
Chief, Construction Section

Approved:

GEORGE DC. SANTOS

District Engineer
 Departmen

Contract ID : 18CE0208
Contract Name : WIDENING OF PERMANENT BRID
Location : ALONG SAN JOSE –LUPAO ROA

EQUIPM

DESCRIPTION
30 DAYS 60 DAYS

10 20 30 40 50 60

1-UNIT
1 1 1
TRANSIT MIXER

1-UNIT
1 1 1 1
BACKHOE

1-UNIT MOTORIZED
1 1 1 1 1
ROAD GRADER
1-UNIT
VIBRATORY ROLLER
1-UNIT
1 1 1
CRAWLER CRANE
1-UNIT
1 1 1 1 1
BAR CUTTER
 1-UNIT
1 1 1
CONCRETE SCREEDER
1-UNIT
1 1 1
PLATE COMPACTOR
1-UNIT
1 1 1 1 1 1
WATER TRUCK
1-UNIT
1 1 1 1 1 1
CARGO TRUCK
2-UNIT
2 2 2 2 2
DUMP TRUCK

Prepared/Submitted by:

LEONIDO M. DE GUZMAN
Project Manager/Owner
LMG CONSTRUCTION
 Department of Public Works and Highways

ERMANENT BRIDGES-PANLASIAN BR. (B00108LZ)

SE –LUPAO ROAD

EQUIPMENT UTILIZATION SCHEDULE

CONTRACT DURATION = 270 DAYS

90 DAYS 120 DAYS 150 DAYS 180 DAYS

70 80 90 100 110 120 130 140 150 160 170 180

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 1 1 1 1 1 1 1

1 1 1 1 1 1 1

Checked by:

JUN P. VANA
Engineer II

Recommending Approval:

ARMANDO Z. MANABAT
Asst. District Engineer
AYS

210 DAYS 240 DAYS 270 DAYS

190 200 210 220 230 240 250 260 270

1
 1

1 1 1 1 1 1 1 1 1

1 1 1 1 1 1 1 1 1

Submitted to:

BENIGNO M. TOLENTINO
Chief, Construction Section

Approved:

GEORGE DC. SANTOS

District Engineer