TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES

Ayala Blvd., Ermita, Manila

COLLEGE OF ENGINEERING
Civil Engineering Department
BILL OF MATERIALS

CONTRACTOR: SANIDAD, JAY BENEDICT T.

OWNER: LUZ GUTIERREZ
LOCATION: BRGY. APITONG, NAUJAN, ORIENTAL MINDORO
SUBJECT: DETAILED ESTIMATES

GANTT CHART
SUMMARY COST ESTIMATES WITH CONTAINING MARKUPS
ITEM DESCRIPTION OF WORKS MARKUPS PERCENTAGE DURATION (DAYS)
30 CD 60 CD 90 CD
A MOBILIZATION ₱ 2,407,157.76 2.33% 20 100%
B EARTHWORKS ₱ 13,318,302.73 12.90% 60 20% 50% 30%
C CONCRETE WORKS ₱ 8,668,400.03 8.39% 450 10%
D MASONRY WORKS ₱ 21,318,022.66 20.64% 270
E STEEL REINFORCEMENT WORKS ₱ 16,806,620.97 16.28% 390 10%
F ROOFING WORKS ₱ 265,896.96 0.26% 90
G TILE WORKS ₱ 5,535,957.50 5.36% 90
H SCAFFOLDINGS ₱ 20,370,300.30 19.73% 120 20%
I PAINT WORKS ₱ 1,069,060.61 1.04% 80
J ELECTRICAL WORKS ₱ 4,166,818.87 4.04% 90
K PLUMBING WORKS ₱ 2,695,244.19 2.61% 100
L FABRICATED MATERIALS ₱ 6,096,670.35 5.90% 60
M FIRE PROOFING ₱ 352,825.27 0.34% 90
N DEMOBILIZATION ₱ 193,536.00 0.19% 10
TOTAL AMOUNT ₱ 103,264,814.19 100.00%

SANIDAD, JAY BENEDICT T. ENGR. MARJUN B. MACASILHIG

STUDENT, BSCE-4B INSTRUCTOR
 TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila
COLLEGE OF ENGINEERING
Civil Engineering Department
BILL OF MATERIALS

CONTRACTOR: SANIDAD, JAY BENEDICT T.

OWNER: LUZ GUTIERREZ
LOCATION: BRGY. APITONG, NAUJAN, ORIENTAL MINDORO
SUBJECT: DETAILED ESTIMATES

GANTT CHART
120 CD 150 CD 180 CD 210 CD 240 CD 270 CD 300 CD 330 CD 360 CD 390 CD

15% 10% 5% 5% 5% 5% 5% 5% 5% 5%

15% 15% 10% 5% 5% 5% 5% 5% 5% 5%

30% 30% 10% 10%

 TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila
COLLEGE OF ENGINEERING
Civil Engineering Department
BILL OF MATERIALS

CONTRACTOR: SANIDAD, JAY BENEDICT T.

OWNER: LUZ GUTIERREZ
LOCATION: BRGY. APITONG, NAUJAN, ORIENTAL MINDORO
SUBJECT: DETAILED ESTIMATES

GANTT CHART
420 CD 450 CD 480 CD 510 CD 540 CD 570 CD 600 CD 630 CD 660 CD 690 CD

5% 5% 5% 5% 5%
10% 20% 20% 15% 10% 5%
5% 5% 5%
 TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila
COLLEGE OF ENGINEERING
Civil Engineering Department
BILL OF MATERIALS

CONTRACTOR: SANIDAD, JAY BENEDICT T.

OWNER: LUZ GUTIERREZ
LOCATION: BRGY. APITONG, NAUJAN, ORIENTAL MINDORO
SUBJECT: DETAILED ESTIMATES

GANTT CHART
720 CD 750 CD 780 CD 810 CD 840 CD 870 CD 900 CD 930 CD 960 CD 990 CD

5% 5% 5% 5%

30% 50% 15% 5%

30% 40%

40%
30% 40% 20% 10%
30% 40% 20% 10%
20% 30% 15% 15% 10% 10%
10% 40% 30% 20%
 TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila
COLLEGE OF ENGINEERING
Civil Engineering Department
BILL OF MATERIALS

CONTRACTOR: SANIDAD, JAY BENEDICT T.

OWNER: LUZ GUTIERREZ
LOCATION: BRGY. APITONG, NAUJAN, ORIENTAL MINDORO
SUBJECT: DETAILED ESTIMATES

GANTT CHART
1020 CD 1050 CD 1080 CD
TOTAL
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
20% 10% 100.00%
100.00%
30% 20% 10% 100.00%
100.00%
100.00%
100.00%
100.00%
100% 100.00%
 TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila
COLLEGE OF ENGINEERING
Civil Engineering Department
BILL OF MATERIALS

CONTRACTOR: SANIDAD, JAY BENEDICT T.

OWNER: LUZ GUTIERREZ
LOCATION: BRGY. APITONG, NAUJAN, ORIENTAL MINDORO
SUBJECT: DETAILED ESTIMATES
CASH FLOW
SUMMARY COST ESTIMATES WITH CONTAINING MARKUPS
ITEM DESCRIPTION OF WORKS MARKUPS PERCENTAGE DURATION (DAYS)
30 CD 60 CD 90 CD
A MOBILIZATION ₱ 2,407,157.76 2.33% 20 ₱2,407,157.76
B EARTHWORKS ₱ 13,318,302.73 12.90% 60 ₱2,663,660.55 ₱6,659,151.36 ₱3,995,490.82
C CONCRETE WORKS ₱ 8,668,400.03 8.39% 450 ₱866,840.00
D MASONRY WORKS ₱ 21,318,022.66 20.64% 270
E STEEL REINFORCEMENT WORKS ₱ 16,806,620.97 16.28% 390 ₱1,680,662.10
F ROOFING WORKS ₱ 265,896.96 0.26% 90
G TILE WORKS ₱ 5,535,957.50 5.36% 90
H SCAFFOLDINGS ₱ 20,370,300.30 19.73% 120 ₱4,074,060.06
I PAINT WORKS ₱ 1,069,060.61 1.04% 80
J ELECTRICAL WORKS ₱ 4,166,818.87 4.04% 90
K PLUMBING WORKS ₱ 2,695,244.19 2.61% 100
L FABRICATED MATERIALS ₱ 6,096,670.35 5.90% 60
M FIRE PROOFING ₱ 352,825.27 0.34% 90
N DEMOBILIZATION ₱ 193,536.00 0.19% 10
TOTAL AMOUNT ₱ 103,264,814.19 100.00%
TOTAL ₱5,070,818.31 ₱6,659,151.36 ₱10,617,052.98
CUMULATIVE ₱11,729,969.67 ₱22,347,022.65
% OF WORK 4.91% 11.36% 21.64%
 TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila
COLLEGE OF ENGINEERING
Civil Engineering Department
BILL OF MATERIALS

CONTRACTOR: SANIDAD, JAY BENEDICT T.

OWNER: LUZ GUTIERREZ
LOCATION: BRGY. APITONG, NAUJAN, ORIENTAL MINDORO
SUBJECT: DETAILED ESTIMATES
GANTT CHART
120 CD 150 CD 180 CD 210 CD 240 CD 270 CD 300 CD 330 CD 360 CD 390 CD

₱1,300,260.00 ₱866,840.00 ₱433,420.00 ₱433,420.00 ₱433,420.00 ₱433,420.00 ₱433,420.00 ₱433,420.00 ₱433,420.00 ₱433,420.00

₱2,520,993.15 ₱2,520,993.15 ₱1,680,662.10 ₱840,331.05 ₱840,331.05 ₱840,331.05 ₱840,331.05 ₱840,331.05 ₱840,331.05 ₱840,331.05

₱6,111,090.09 ₱6,111,090.09 ₱2,037,030.03 ₱2,037,030.03

₱9,932,343.24 ₱9,498,923.24 ₱4,151,112.13 ₱3,310,781.08 ₱1,273,751.05 ₱1,273,751.05 ₱1,273,751.05 ₱1,273,751.05 ₱1,273,751.05 ₱1,273,751.05
₱32,279,365.89 ₱41,778,289.13 ₱45,929,401.26 ₱49,240,182.34 ₱50,513,933.39 ₱51,787,684.44 ₱53,061,435.49 ₱54,335,186.54 ₱55,608,937.59 ₱56,882,688.64
31.26% 40.46% 44.48% 47.68% 48.92% 50.15% 51.38% 52.62% 53.85% 55.08%
 TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila
COLLEGE OF ENGINEERING
Civil Engineering Department
BILL OF MATERIALS

CONTRACTOR: SANIDAD, JAY BENEDICT T.

OWNER: LUZ GUTIERREZ
LOCATION: BRGY. APITONG, NAUJAN, ORIENTAL MINDORO
SUBJECT: DETAILED ESTIMATES
GANTT CHART
420 CD 450 CD 480 CD 510 CD 540 CD 570 CD 600 CD 630 CD 660 CD 690 CD

₱433,420.00 ₱433,420.00 ₱433,420.00 ₱433,420.00 ₱433,420.00

₱2,131,802.27 ₱4,263,604.53 ₱4,263,604.53 ₱3,197,703.40 ₱2,131,802.27 ₱1,065,901.13
₱840,331.05 ₱840,331.05 ₱840,331.05

₱1,273,751.05 ₱1,273,751.05 ₱1,273,751.05 ₱433,420.00 ₱2,565,222.27 ₱4,263,604.53 ₱4,263,604.53 ₱3,197,703.40 ₱2,131,802.27 ₱1,065,901.13
₱58,156,439.69 ₱59,430,190.74 ₱60,703,941.79 ₱61,137,361.79 ₱63,702,584.06 ₱67,966,188.59 ₱72,229,793.12 ₱75,427,496.52 ₱77,559,298.78 ₱78,625,199.92
56.32% 57.55% 58.78% 59.20% 61.69% 65.82% 69.95% 73.04% 75.11% 76.14%
 TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila
COLLEGE OF ENGINEERING
Civil Engineering Department
BILL OF MATERIALS

CONTRACTOR: SANIDAD, JAY BENEDICT T.

OWNER: LUZ GUTIERREZ
LOCATION: BRGY. APITONG, NAUJAN, ORIENTAL MINDORO
SUBJECT: DETAILED ESTIMATES
GANTT CHART
720 CD 750 CD 780 CD 810 CD 840 CD 870 CD 900 CD 930 CD 960 CD 990 CD

₱1,065,901.13 ₱1,065,901.13 ₱1,065,901.13 ₱1,065,901.13

₱79,769.09 ₱132,948.48 ₱39,884.54 ₱13,294.85

₱1,660,787.25 ₱2,214,383.00

₱427,624.24
₱1,250,045.66 ₱1,666,727.55 ₱833,363.77 ₱416,681.89
₱808,573.26 ₱1,078,097.67 ₱539,048.84 ₱269,524.42
₱1,219,334.07 ₱1,829,001.10 ₱914,500.55 ₱914,500.55 ₱609,667.03 ₱609,667.03
₱35,282.53 ₱141,130.11 ₱105,847.58 ₱70,565.05

₱1,065,901.13 ₱1,065,901.13 ₱1,065,901.13 ₱4,423,623.21 ₱4,706,774.80 ₱2,326,797.71 ₱1,649,284.23 ₱750,797.14 ₱2,376,301.87 ₱2,712,572.30
₱79,691,101.05 ₱80,757,002.18 ₱81,822,903.31 ₱86,246,526.52 ₱90,953,301.32 ₱93,280,099.03 ₱94,929,383.26 ₱95,680,180.40 ₱98,056,482.27 ₱100,769,054.57
77.17% 78.20% 79.24% 83.52% 88.08% 90.33% 91.93% 92.66% 94.96% 97.58%
 TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila
COLLEGE OF ENGINEERING
Civil Engineering Department
BILL OF MATERIALS

CONTRACTOR: SANIDAD, JAY BENEDICT T.

OWNER: LUZ GUTIERREZ
LOCATION: BRGY. APITONG, NAUJAN, ORIENTAL MINDORO
SUBJECT: DETAILED ESTIMATES
GANTT CHART
1020 CD 1050 CD 1080 CD

₱1,107,191.50 ₱553,595.75

₱320,718.18 ₱213,812.12 ₱106,906.06

₱193,536.00

₱1,427,909.68 ₱767,407.87 ₱300,442.06

₱102,196,964.25 ₱102,964,372.12 ₱103,264,814.19
98.97% 99.71% 100.00%
 TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila
COLLEGE OF ENGINEERING
Civil Engineering Department
BILL OF MATERIALS
CONTRACTOR: SANIDAD, JAY BENEDICT T.
OWNER: LUZ GUTIERREZ
LOCATION: BRGY. APITONG, NAUJAN, ORIENTAL MINDORO
SUBJECT: DETAILED ESTIMATES
CASH FLOW
SUMMARY COST ESTIMATES WITH CONTAINING MARKUPS

ITEM DESCRIPTION OF WORKS MARKUPS PERCENTAGE DURATION (DAYS)

30 CD 60 CD 90 CD
A MOBILIZATION ₱ 2,407,157.76 2.33% 20
B EARTHWORKS ₱ 13,318,302.73 12.90% 60
C CONCRETE WORKS ₱ 8,668,400.03 8.39% 450
D MASONRY WORKS ₱ 21,318,022.66 20.64% 270
E STEEL REINFORCEMENT WORKS ₱ 16,806,620.97 16.28% 390
F ROOFING WORKS ₱ 265,896.96 0.26% 90
G TILE WORKS ₱ 5,535,957.50 5.36% 90
H SCAFFOLDINGS ₱ 20,370,300.30 19.73% 120
I PAINT WORKS ₱ 1,069,060.61 1.04% 80
J ELECTRICAL WORKS ₱ 4,166,818.87 4.04% 90
K PLUMBING WORKS ₱ 2,695,244.19 2.61% 100
L FABRICATED MATERIALS ₱ 6,096,670.35 5.90% 60
M FIRE PROOFING ₱ 352,825.27 0.34% 90
N DEMOBILIZATION ₱ 193,536.00 0.19% 10
TOTAL AMOUNT ₱ 103,264,814.19 100.00%
TOTAL ₱10,141,666.66 ₱0.00 ₱0.00
CUMULATIVE ₱10,141,666.66 ₱10,141,666.66
% OF WORK #REF! #REF! #REF!
 TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila Ayala Blvd., Ermita, Manila
COLLEGE OF ENGINEERING COLLEGE OF ENGINEERING
Civil Engineering Department Civil Engineering Department
BILL OF MATERIALS BILL OF MATERIALS
CONTRACTOR: SANIDAD, JAY BENEDICT T. CONTRACTOR:
OWNER: LUZ GUTIERREZ OWNER:
LOCATION: BRGY. APITONG, NAUJAN, ORIENTAL MINDORO LOCATION:
SUBJECT: DETAILED ESTIMATES SUBJECT:
CASH FLOW CAS
120 CD 150 CD 180 CD 210 CD 240 CD 270 CD 300 CD 330 CD 360 CD 390 CD

₱0.00 ₱0.00 ₱0.00 ₱0.00 ₱0.00 ₱0.00 ₱0.00 ₱0.00 ₱0.00 ₱0.00
₱10,141,666.66 ₱10,141,666.66 ₱10,141,666.66 ₱10,141,666.66 ₱10,141,666.66 ₱10,141,666.66 ₱10,141,666.66 ₱10,141,666.66 ₱10,141,666.66 ₱10,141,666.66
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
\
OF THE PHILIPPINES TECHNOLOGICAL UNIVERSITY OF THE PHILIPPINES
Ayala Blvd., Ermita, Manila
COLLEGE OF ENGINEERING
Civil Engineering Department
BILL OF MATERIALS
SANIDAD, JAY BENEDICT T. CONTRACTOR: SANIDAD, JAY BENEDICT T.
LUZ GUTIERREZ OWNER: LUZ GUTIERREZ
BRGY. APITONG, NAUJAN, ORIENTAL MINDORO LOCATION: BRGY. APITONG, NAUJAN, ORIENTAL MINDORO
DETAILED ESTIMATES SUBJECT: DETAILED ESTIMATES
CAS
420 CD 450 CD 480 CD 510 CD 540 CD 570 CD 600 CD 630 CD 660 CD 690 CD

₱0.00 ₱0.00 ₱0.00 ₱0.00 ₱0.00 ₱0.00 ₱0.00 ₱0.00 ₱0.00 ₱0.00
₱10,141,666.66 ₱10,141,666.66 ₱10,141,666.66 ₱10,141,666.66 ₱10,141,666.66 ₱10,141,666.66 ₱10,141,666.66 ₱10,141,666.66 ₱10,141,666.66 ₱10,141,666.66
#REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
 TECHNOLOGICAL UNIVERSITY OF THE PH
Ayala Blvd., Ermita, Manila

₱0.00
₱10,141,666.66
#REF!
L UNIVERSITY OF THE PHILIPPINES
a Blvd., Ermita, Manila
 S-CURVE Calendar%Days
of work
1.2 0 0
30 ####
1 60 ####
0.8 90 ####
120 ####
0.6 150 ####
0.4 180 ####
210 ####
0.2 240 ####
0 270 ####
0 100 200 300 400 500 600 300 ####
330 ####
360 ####
390 ####
420 ####
450 ####
480 ####
510 ####
540 ####