PERT CPM SAMPLE TO SAMPLE PDF

Preview

Summary

CONSTRUCTION SCHEDULE, S-CURVE AND NETWORK DIAGRAMCONTRACT ID :22GCONTRACT NAME :CONSTRUCTION OF FLOOD CONTROL STRUCTUREALONG HAMTIC RIVER, BRGY. CARIDAD - BRGY. IGBICAL, HAMTIC, ANTIQUELOCATION :BRGY. CARIDAD - BRGY. IGBICAL, HAMTIC, ANTIQUECONTRACTOR :IBC INTERNATIONAL BUILDERS CORPORATIONS-CURVEA...

Description

CONSTRUCTION SCHEDULE, S-CURVE AND NETWORK DIAGRAM CONTRACT ID CONTRACT NAME

: 22G00015 : CONSTRUCTION OF FLOOD CONTROL STRUCTURE ALONG HAMTIC RIVER, BRGY. CARIDAD - BRGY. IGBICAL, HAMTIC, ANTIQUE : BRGY. CARIDAD - BRGY. IGBICAL, HAMTIC, ANTIQUE : IBC INTERNATIONAL BUILDERS CORPORATION

LOCATION CONTRACTOR

B

*Mobilization 15 CD

A 0 0

15 15

*Clearing and Grubbing *Embankment (From Roadway/Structure Excavation) 15 CD

*Clearing and Grubbing *Embankment (From Roadway/Structure Excavation) 15 CD 30 30

D

*Furnishing of Steel Sheet Pile (Z-Type, Grade 50)

C

15 15

15 CD

E

30 30

203 CD

*Furnishing of Steel Sheet Pile (Z-Type, Grade 50) 30 CD 60 60

F

*Steel Sheet Pile (Z-Type, Grade 50), Driven 30 CD

G 60 60

*Clearing and Grubbing *Embankment (From Roadway/Structure Excavation)

S-CURVE

*Provision of Fieled Office for the Engineer (Rental Basis) *Operation and Maintenance of Field Office for the Engineer *Project Billboard/Sign Board *Occupational Safety and Health Program

30 CD

*Steel Sheet Pile (Z-Type, Grade 50), Driven 45 CD

*Embankment (From Borrow) *Concrete (Slope Protection) 45 CD

H

60 60

I 105 105

J 105 105

K

*Furnishing of Steel Sheet Pile (Z-Type, Grade 50) 45 CD

*Concrete (Slope Protection) 30 CD 135 135 *Structural Concrete (Class A, 28 days) *Reinforcing Steel, Grade 40 *Reinforcing Steel, Grade 60 *Formworks and Falseworks *Bed Course Granular Material 30 CD 135 135 15 CD

105 105

*Embankment (From Borrow) *Furnishing of Steel Sheet Pile (Z-Type, Grade 50) *Steel Sheet Pile (Z-Type, Grade 50), Driven 135 135 30 CD

*Structural Concrete (Class A, 28 days) *Reinforcing Steel, Grade 40 *Reinforcing Steel, Grade 60 *Formworks and Falseworks

L

M

53 CD

*Aggregate Subbase Course *Grouted Riprap, Class A

N 15 CD

150 150

*Demobilzation

*Mattresses (0.3 m x 2 m x 6 m), Mettalic - Coated *Filter Cloth

O

S

53 CD

150 150 *Embankment (From Borrow) *Bed Course GranularMaterial *Concrete (Slope Protection) *Furnishing of Steel Sheet Pile (ZType, Grade 50) *Steel Sheet Pile (Z-Type, Grade 50), Driven

Q

15 CD 188 188

203 203

*Embankment (From Borrow) *Aggregate Subbase Course *Grouted Riprap, Class A *Bed Course Granular Material *Concrete (Slope Protection)

P

R 188 188

38CD

*Grouted Riprap, Class A

15 CD

MONTHLY ACCOMPLISHM ENT

D. REINFORCED CONCRETE

B. OTHER GENERAL REQUIREMENTS

A. FACILITIES FOR THE ENGINEER

ITEM NO.

A.1.1(8)

A.1.1(16)

B.5

B.7(1)

B.9

UNIT

Provision of Field Office for the Engineer (Rental Basis)

mos.

QUANTITY

6.77

UNIT COST

TOTAL COST

9,760.80

66,080.62

% WEIGHT

mos.

6.77

9,172.80

62,099.86

0.22%

Project Billboard/Sign Board

each

2.00

5,970.94

11,941.88

0.04%

mos.

6.77

11,919.81

80,697.11

2nd MONTH

3rd MONTH

4th MONTH

5th MONTH

6th M ONTH

60 cd

90 cd

120 cd

150 cd

180 cd

203 cd

0.034%

0.034%

0.034%

0.034%

0.034%

0.026%

30 CD 0.032%

30 CD 0.032%

30 CD 0.032%

30 CD 0.032%

30 CD 0.032%

30 CD 0.032%

23 CD 0.025%

30 CD 0.006%

30 CD 0.006%

30 CD 0.006%

30 CD 0.006%

30 CD 0.006%

30 CD 0.006%

23 CD 0.005%

30 CD 0.042%

30 CD 0.042%

30 CD 0.042%

30 CD 0.042%

30 CD 0.042%

30 CD 0.042%

23 CD 0.032%

30 CD 0.391%

30 CD

30 CD

30 CD

30 CD

30 CD

23 CD 0.391%

2.293%

4.586%

4.586%

15 CD 1.529%

15 CD 0.067%

30 CD 0.134%

30 CD 0.134%

8 CD 0.045%

0.015%

0.029%

0.029%

15 CD 0.010%

15 CD 0.432%

30 CD 0.864%

30 CD 0.864%

8 CD 0.288%

15 CD

30 CD

30 CD

8 CD

Mobilization/Demobilization

l. s.

1.00

221,764.20

221,764.20

0.78%

Structural Concrete (Class A, 28 days)

m³

499.00

7,384.87

3,685,050.13

12.99%

Reinforcing Steel, Grade 40

kg

1,431.00

75.46

107,983.26

0.38%

902(1)a2

Reinforcing Steel, Grade 60

kg

299.00

78.62

23,507.38

0.08%

1704(1)a

1704(1)b

1707(1)

1710(2)a

Formworks and Falseworks

m²

346.00

2,007.04

694,435.84

2.45%

Clearing and Grubbing

m²

5,358.00

30.31

162,400.98

0.57%

Embankment (From Roadway/Structure Excavation)

Embankment (From Borrow)

m³

m³

Aggregate Subbase Course

m³

1,167.00

4,325.00

65.00

279.40

326,059.80

615.63

2,662,599.75

1,226.10

79,696.50

0.286%

0.286%

30 CD 0.575%

30 CD 0.575%

30 CD

30 CD

50

1.15% 2.167%

2.167%

30 CD

30 CD

1712(2)

1714(2)a1

1714(3)

m³

531.00

4,508.88

2,394,215.28

8.44%

Bed Course Granular Material

m³

221.00

1,388.90

306,946.90

1.08%

Concrete (Slope Protection)

m³

476.00

8,918.97

4,245,429.72

14.97%

Mattresses (0.3 m x 2 m x 6 m), Metallic-Coated

m³

229.00

3,830.19

877,113.51

3.09%

m²

1,008.00

301.06

303,468.48

Furnishing of Steel Sheet Pile (Z-Type, Grade 50)

kg

104,832.00

100.35

10,519,891.20

37.09%

1717(10)

Steel Sheet Pile (Z-Type, Grade 50), Driven

m

1,440.00

1,061.54

1,528,617.60

5.39%

28,360,000.00

0.722%

30 CD 0.153%

8 CD 0.051%

15 CD 1.862%

30 CD 3.725%

8 CD 2.855%

15 CD 0.382%

30 CD 0.382%

23 CD 0.127%

3.455%

15 CD 3.455%

30 CD 3.455%

30 CD 3.455%

8 CD 1.152%

30 CD

30 CD

30 CD

30 CD 1.751%

8 CD 1.342%

30 CD 0.606%

23 CD 0.464%

30 CD

23 CD

1.07%

1717(4)b

TOTAL

2.167%

30 CD 0.077%

0.28%

Grouted Riprap, Class A

Filter Cloth

2.167%

9.39%

0.191% 1712(1)

4.122%

8.243%

8.243%

8.243%

8.243%

15 CD

30 CD 1.348%

30 CD 1.348%

30 CD 1.348%

30 CD 1.348%

30 CD

30 C%

30 CD

30 CD

0

100.00%

MONTHLY

5.49%

10.57%

15.33%

18.32%

23.26%

17.97%

9.06%

CUMMULATIVE

5.49%

16.06%

31.38%

49.71%

72.97%

90.94%

100.00%

SCHEDULED ACCOMPLISHMENT MONTHLY

1,556,622.71

2,996,771.81

4,346,702.07

5,196,923.86

6,597,016.79

5,095,233.88

2,570,728.88

CUMMULATIVE

1,556,622.71

4,553,394.52

8,900,096.58

14,097,020.44

20,694,037.23

25,789,271.11

28,360,000.00

SCHEDULED CASH FLOW

PREPARED BY:

IBC INTERNATIONAL BUILDERS CORPORATION

HELEN EDITH LEE TAN PRESIDENT

100

0.28%

902(1)a1

903(2)

7th MONTH

30 cd 0.034% 0.23%

Operation and Maintenance of Field Office for the Engineer

Occupational Safety and Health Program

1st MONTH

15 CD 900(1)c1

1700(1)

L. FLOOD AND RIVER CONTROL AND DRAINAGE

ITEM DESCRIPTION...