Você está na página 1de 4

Project: PROPOSED ONE (1) STORY RESIDENTIAL BUILDING

Location: POBLACION
Owner:
Subject: BILL OF MATERIALS AND ESTIMATES

I. Earthworks
Qty Unit Item Description Unit Price Amount
30 cu. m. Excavation 400.00 12,000.00
13 cu. m. Backfill 350.00 4,550.00
Total = 16,550.00

II. Concrete Works


A.
Column
Qty Unit Item Description Unit Price Amount
40 bags Portland Cement 260.00 10,400.00
2.2 cu. m. Wash Sand 700.00 1,540.00
4.4 cu. m. Wash Gravel 1,000.00 4,400.00
52 pcs. 12mm dia.x 6m RSB 120.00 6,240.00
78 pcs. 10mm dia.x 6m RSB 90.00 7,020.00
7 kg. # 16 G.I. Wire 50.00 350.00
Total = 29,600.00

B. Footing
Qty Unit Item Description Unit Price Amount
47 bags Portland Cement 260.00 12,220.00
2.6 cu. m. Wash Sand 700.00 1,820.00
5.2 cu. m. Wash Gravel 1,000.00 5,200.00
26 pcs. 12mm dia.x 6m RSB 120.00 3,120.00
2 kg. # 16 G.I. Wire 50.00 100.00
Total = 22,460.00

C. Wall Footing
Qty Unit Item Description Unit Price Amount
60 bags Portland Cement 260.00 15,600.00
3.3 cu. m. Wash Sand 700.00 2,310.00
6.6 cu. m. Wash Gravel 1,000.00 6,600.00
36 pcs. 12 mm dia. x 6.0 m RSB 120.00 4,320.00
70 pcs. 10 mm dia. x 6.0 m RSB 90.00 6,300.00
6 kg. # 16 G.I. Wire 50.00 300.00
Total = 35,430.00

E. Beams/Girder
Qty Unit Item Description Unit Price Amount
61 bags Portland Cement 260.00 15,860.00
3.4 cu. m. Wash Sand 700.00 2,380.00
6.8 cu. m. Wash Gravel 1,000.00 6,800.00
60 pcs. 12 mm dia. x 6.0 m RSB 120.00 7,200.00
85 pcs. 10 mm dia. x 6.0 m RSB 90.00 7,650.00
8 kg. # 16 G.I. Wire 50.00 400.00
Total = 40,290.00

F. Slab
Qty Unit Item Description Unit Price Amount
68 bags Portland Cement 260.00 17,680.00
3.4 cu. m. Wash Sand 700.00 2,380.00
6.8 cu. m. Wash Gravel 1,000.00 6,800.00
135 pcs. 10 mm dia. x 6.0 m RSB 90.00 12,150.00
8 kg. # 16 G.I. Wire 50.00 400.00
Total = 39,410.00

G. Canopy
Qty Unit Item Description Unit Price Amount
7 bags Portland Cement 260.00 1,820.00
0.5 cu. m. Wash Sand 700.00 350.00
1 cu. m. Wash Gravel 1,000.00 1,000.00
22 pcs. 10mm dia. X6m RSB 90.00 1,980.00
3 kg. # 16 G.I. Wire 50.00 150.00
Total = 5,300.00

III. Masonry Works


A. Wall
Qty Unit Item Description Unit Price Amount
56 bags Portland Cement 260.00 14,560.00
1350 pcs. CHB 4" 15.00 20,250.00
5 cu. m. Wash Sand 700.00 3,500.00
165 pcs. 10mm dia.x6m RSB 90.00 14,850.00
8 kg. # 16 G.I. Wire 50.00 400.00
Total = 53,560.00

B. Cement Plaster
Qty Unit Item Description Unit Price Amount
53 bags Portland Cement 260.00 13,780.00
3 cu. m. Wash Sand 700.00 2,100.00
Total = 15,880.00
C. Floor Tiles
Qty Unit Item Description Unit Price Amount
140 pcs. .3 x .2 Glazed Tiles
75 pcs. .2 x .2 Unglazed Floor Tiles 50 3750
216 pcs. .60 x .60 m Unglazed Granite 265.00 57,240.00
Floor Tiles (viento crema)
72 bags Adhesive Cement 350.00 25,200.00
72 packs Tile Grout 90.00 6,480.00
Total = 82,440.00

IV. Doors and Windows Lumpsum 58,000.00


V. PAINTING Lumpsum 70,000.00
VI. Electrical Works Lumpsum 25,000.00
VII. Plumbing/Drain Pipes Lumpsum 15,000.00
VIII. Forms and Scaffoldings Lumpsum 70,000.00
IX. Installation of Decorative Interior Design Lumpsum 50,000.00
SUMMARY
I. Earthworks 16,550.00
II. Concrete Works
A. Column 29,600.00
B. Footing 22,460.00
C. Wall Footing 35,430.00
E. Beams 40,290.00
F. Slab 39,410.00
G. Canopy 5,300.00
III. Masonry Works
A. Wall 53,560.00
B. Cement Plaster 15,880.00
C. Floor Tiles 82,440.00

IV. Doors and Windows 58,000.00


V. Painting 70,000.00
VI. Electrical Works 25,000.00
VII. Plumbing/Drain Pipes 15,000.00
VIII. Forms and Scaffoldings 70,000.00
IX. Installation of Decorative Interior Design 50,000.00
Material Cost =
628,920.00
40% Labor Cost =
251,568.00

Total Labor and Material


Cost = 880,488.00
Permit and Licenses=
50,000.00
15% Contractor's Profit=
132,073.20
15% Supervision Fee=
132,073.20
10% Contegency =
88,048.80
Grand Total/Probable
Project Cost = 1,282,683.20

Interesses relacionados