PROPOSED SCHEDULE OF ACTIVITIES
PROJECT : Construction / Maintenance of Flood Mitigation Structures and
Drainage Systems, Reconstruction / rehabilitation of Tanjay River Control
PROJECT ID : 18HK006
LOCATION : Poblacion III, Tanjay City, Negros Oriental
SUBJECT : S - CURVE
BILL OF QUANTITIES
Item Description Unit
Quantity Unit Cost Amount WT %
A.1.1(3) Construction of Field Office for the Engineer L.S. 1.00 193,200.00 193,200.00 0.60%
A.1.1(11) Provision of Furniture/Fixtures, Equipment & L.S. 1.00 193,200.00 193,200.00 0.60%
Appliances for the Field Office for the Engineer
A.1.4(1) Provision of Progress Photographs each 300.00 2,576.00 772,800.00 2.38%
B.5 Installation of Project Billboard each 4.00 8,958.04 35,832.16 0.11%
B.7(1) Occupational Safety and Health Program month 6.00 25,760.00 154,560.00 0.48%
B.9 Mobilization & Demobilization L.S. 1.00 4,996,034.22 4,996,034.22 15.41%
1700(1) Clearing and Grubbing sq.m 1,129.00 837.20 945,198.80 2.92%
1702(1)a Structure Excavation (Common Soil) cum. 78.00 3,294.31 256,956.18 0.79%
1705(1) Fill and Backfill cum. 3,513.00 837.20 2,941,083.60 9.07%
1710(2)a Grouted Riprap Class A cum. 351.00 3,030.81 1,063,814.31 3.28%
1716(7) Precast Concrete Sheet Pile, Furnished m 2,712.00 4,508.00 12,225,696.00 37.72%
1716(13) Precast Concrete Sheet Pile, Driven m 2,339.00 1,288.00 3,012,632.00 9.30%
1716(20) Pile Shoes each 452.00 966.00 436,632.00 1.35%
404(1)a Reinforcing Steel Grade 40 kgs. 26,108.00 71.37 1,863,327.96 5.75%
405(1)a3 Structural Concrete Mpa Class "A" 28 days cum. 325.00 10,046.40 3,265,080.00 10.07%
500(1)a1 Pipe Culvert 610mm dia. Class II RCPC lm 8.00 4,186.00 33,488.00 0.10%
500(1)a3 Pipe Culvert 910mm dia. Class II RCPC lm 5.00 4,186.00 20,930.00 0.06%
TOTAL PROJECT COST 32,410,465.23 100.00%
Plan Accomplishment
WEIGHT
Plan Cummulative Accomplishment
Plan Accomplishment
CASH FLOW
Plan Cummulative Accomplishment
Prepared by: Checked by: Noted by:
ENGR. JET ALVIN C. ARCA_________ ENGR. JENEVIEVE PAMINE
Project Engineer Business Operation Manager Head, Engineering Design & Planning