Scribd
Upload
1K views

Bill of Materials: Earthworks

This document contains a bill of materials for an earthworks and construction project. It lists items, descriptions, quantities, unit costs and total costs for excavation, backfill, concrete works, rebar works, formworks, scaffolding, masonry works, finishes, doors and windows, and electrical, mechanical and plumbing works. As of February 13, 2020, 43.05% of the project has been completed, with a cost of accomplishment of ₱4,891,426.79 out of the total project cost of ₱11,361,336.60.

Uploaded by

Jef Junio Alvarez
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
1K views

Bill of Materials: Earthworks

This document contains a bill of materials for an earthworks and construction project. It lists items, descriptions, quantities, unit costs and total costs for excavation, backfill, concrete works, rebar works, formworks, scaffolding, masonry works, finishes, doors and windows, and electrical, mechanical and plumbing works. As of February 13, 2020, 43.05% of the project has been completed, with a cost of accomplishment of ₱4,891,426.79 out of the total project cost of ₱11,361,336.60.

Uploaded by

Jef Junio Alvarez
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 11

BILL OF MATERIALS

EARTHWORKS
ITEM DESCRIPTION UNIT QUANTITY UNIT COST (₱) TOTAL COST(₱)
A EXCAVATION cu.m 39 250 9,750.00
B BACKFILL cu.m 39 250 9,750.00
TOTAL COST 19,500.00
STRUCTURAL WORKS
ITEM DESCRIPTION UNIT QUANTITY UNIT COST (₱) TOTAL COST(₱)
A CONCRETE WOKS
40KG CEMENT bags 927 250 231,750.00
SAND cu.m 53 400 21,200.00
GRAVEL cu.m 94 450 42,300.00
B REBAR WORKS
10mm Ø kgs. 270 45 12,150.00
12mm Ø kgs. 771 45 34,695.00
16mm Ø kgs. 6309 50 315,450.00
G.I TIE WIRE #16 kg. 78 52 4,056.00
C FORMWORKS
ORDINARY FLYWOOD pcs. 388 350 135,800.00
LUMBER 2" X 3" X 8' bd-ft 2387 30 71,610.00
# 2 1/2 CW NAILS kgs. 94 40 3,760.00
# 1 CW NAILS kgs. 45 40 1,800.00
D TRUSS LS. ALL 194,800.00
E SCAFFOLDING
LUMBER 2" X 2" X 14' bd-ft 7301 30 219,030.00
LUMBER 2" X 3" X 14' bd-ft 1155 60 69,300.00
# 4' CW NAILS kgs. 163 40 6,520.00
TOTAL COST 1,364,221.00
ARCHITECTURAL WORKS
ITEM DESCRIPTION UNIT QUANTITY UNIT COST (₱) TOTAL COST(₱)
A MASONRY WORKS
1 CHB
15cmX20cmX40cm pcs. 8156 15 122,340.00
40kg Cement bags 678 250 169,500.00
Sand cu.m 69 700 48,300.00
10mm Ø x 6m pcs. 387 93 35,991.00
G.I TIE WIRE #16 kgs. 16 52 832.00
B. FINISHES WORKS
1 Floor Finishes
300mmx300mm pcs. 1074 100 107,400.00
200mmx200mm pcs. 4965 230 1,141,950.00
Adhisive kgs. 11 195 2,145.00
40kg Cement bags 9 250 2,250.00
Sand cu.m 2 400 800.00
2 Wall Finishes
Cement Plaster W/ Paint Finish gal. 60 210 12,600.00
3 Ceiling Finish
Marine Plywood pcs. 184 425 78,200.00
2"x3" pcs. 3643 60 218,580.00
Paint gal. 36 210 7,560.00
Brush pcs. 30 50 1,500.00
Roofing LS. 95400 22,500.00
TOTAL COST 1,972,448.00
DOORS AND WINDOWS
ITEM DESCRIPTION UNIT QUANTITY UNIT COST (₱) TOTAL COST(₱)
A DOORS
D1 ( Steel Slide Up Door ) pcs. 9 20000 180,000.00
D2 pcs. 9 6500 58,500.00
D3( PVC Panel Door ) pcs. 9 7000 63,000.00
B. WINDOWS
1 W1 ( Sliding Window ) pcs. 9 3000 27,000.00
W2 pcs. 9 2400 21,600.00
W3 pcs. 9 2000 18,000.00
W4 pcs. 9 1500 13,500.00
TOTAL COST 350,100.00
ELECTRICAL & MECHANICAL & PLUMBING WORKS
ITEM DESCRIPTION UNIT QUANTITY UNIT COST (₱) TOTAL COST(₱)
A ELECTRICAL
Lighting & Power L.S 349080 349080
B. PLUMBING L.S 327946 327946
TOTAL COST 677,026.00
TOTAL MATERIAL COST 4,383,295.00
ACCOMPLISHMENT REPORT
As of February 13,2020

PERCENT OF TOTAL COST


ITEMS OF WORK ITEM COST
(%)
I. MOBILIZATION 50,000.00 0.44
II. CLEARING AND GRUBBING 70,000.00 0.62
III. EARTHWORKS
EXCAVATION 13,162.50 0.12
BACKFILL 13,162.50 0.12
IV. STRUCTURAL WORKS
CONCRETE WORKS 398,587.50 3.51
STEEL WORKS 494,573.85 4.35
FORMWORKS 287,509.50 2.53
SCAFFOLDING 5,622,980.85 49.49
V. ARCHITECTURAL WORKS
MASONRY WORKS 508,900.05 4.48
CEILING WORKS 412,884.00 3.63
TILE AND PAINTING WORKS 1,711,455.75 15.06
VI. ROOFING WORKS 391,500.00 3.45
VII. DOORS AND WINDOWS 472,635.00 4.16
VIII. ELECTRICAL WORKS 471,258.00 4.15
IX. PLUMBING WORKS 442,727.10 3.90
TOTAL 11,361,336.60 100.00

Total Project Cost (Php.): 11,361,336.60


Total % Accomplished: 43.05%
Cost of Accomplishment as of February 13,2020 : 4,891,426.79

ACCOMPLISHMENT REPORT
As of January 13,2020

PERCENT OF TOTAL COST


ITEMS OF WORK ITEM COST
(%)
I. MOBILIZATION 50,000.00 0.44
II. CLEARING AND GRUBBING 70,000.00 0.62
III. EARTHWORKS
EXCAVATION 13,162.50 0.12
BACKFILL 13,162.50 0.12
IV. STRUCTURAL WORKS
CONCRETE WORKS 398,587.50 3.51
STEEL WORKS 494,573.85 4.35
FORMWORKS 287,509.50 2.53
SCAFFOLDING 5,622,980.85 49.49
V. ARCHITECTURAL WORKS
MASONRY WORKS 508,900.05 4.48
CEILING WORKS 412,884.00 3.63
TILE AND PAINTING WORKS 1,711,455.75 15.06
VI. ROOFING WORKS 391,500.00 3.45
VII. DOORS AND WINDOWS 472,635.00 4.16
VIII. ELECTRICAL WORKS 471,258.00 4.15
IX. PLUMBING WORKS 442,727.10 3.90
TOTAL 11,361,336.60 100.00

Total Project Cost (Php.): 11,361,336.60


Total % Accomplished: 35.06%
Cost of Accomplishment as of January 13,2020 : 3,983,386.57

ACCOMPLISHMENT REPORT
As of March 13,2020

PERCENT OF TOTAL COST


ITEMS OF WORK ITEM COST
(%)
I. MOBILIZATION 50,000.00 0.44
II. CLEARING AND GRUBBING 70,000.00 0.62
III. EARTHWORKS
EXCAVATION 13,162.50 0.12
BACKFILL 13,162.50 0.12
IV. STRUCTURAL WORKS
CONCRETE WORKS 398,587.50 3.51
STEEL WORKS 494,573.85 4.35
FORMWORKS 287,509.50 2.53
SCAFFOLDING 5,622,980.85 49.49
V. ARCHITECTURAL WORKS
MASONRY WORKS 508,900.05 4.48
CEILING WORKS 412,884.00 3.63
TILE AND PAINTING WORKS 1,711,455.75 15.06
VI. ROOFING WORKS 391,500.00 3.45
VII. DOORS AND WINDOWS 472,635.00 4.16
VIII. ELECTRICAL WORKS 471,258.00 4.15
IX. PLUMBING WORKS 442,727.10 3.90
TOTAL 11,361,336.60 100.00

Total Project Cost (Php.): 11,361,336.60


Total % Accomplished: 54.84%
Cost of Accomplishment as of March 13,2020 : 6,230,749.61

ACCOMPLISHMENT REPORT
As of April 13,2020

PERCENT OF TOTAL COST


ITEMS OF WORK ITEM COST
(%)
I. MOBILIZATION 50,000.00 0.44
II. CLEARING AND GRUBBING 70,000.00 0.62
III. EARTHWORKS
EXCAVATION 13,162.50 0.12
BACKFILL 13,162.50 0.12
IV. STRUCTURAL WORKS
CONCRETE WORKS 398,587.50 3.51
STEEL WORKS 494,573.85 4.35
FORMWORKS 287,509.50 2.53
SCAFFOLDING 5,622,980.85 49.49
V. ARCHITECTURAL WORKS
MASONRY WORKS 508,900.05 4.48
CEILING WORKS 412,884.00 3.63
TILE AND PAINTING WORKS 1,711,455.75 15.06
VI. ROOFING WORKS 391,500.00 3.45
VII. DOORS AND WINDOWS 472,635.00 4.16
VIII. ELECTRICAL WORKS 471,258.00 4.15
IX. PLUMBING WORKS 442,727.10 3.90
TOTAL 11,361,336.60 100.00

Total Project Cost (Php.): 11,361,336.60


Total % Accomplished: 66.20%
Cost of Accomplishment as of April 13,2020 : 7,520,807.79
PERCENT ACCOMPLISHED
TO DATE
100% 0.44
85% 0.52

100% 0.12
100% 0.12

57% 2.00
61% 2.66
58% 1.47
65% 32.17

49% 2.19
0% 0.00
0% 0.00
0% 0.00
0% 0.00
18% 0.75
16% 0.62
43.05

PERCENT ACCOMPLISHED
TO DATE
100% 0.44
85% 0.52

100% 0.12
100% 0.12

45% 1.58
49% 2.13
46% 1.16
53% 26.23
31% 1.39
0% 0.00
0% 0.00
0% 0.00
0% 0.00
18% 0.75
16% 0.62
35.06

PERCENT ACCOMPLISHED
TO DATE
100% 0.44
90% 0.55

100% 0.12
100% 0.12

65% 2.28
74% 3.22
71% 1.80
77% 38.11

63% 2.82
10% 0.36
10% 1.51
25% 0.86
0% 0.00
33% 1.37
33% 1.29
54.84
PERCENT ACCOMPLISHED
TO DATE
100% 0.44
90% 0.55

100% 0.12
100% 0.12

77% 2.70
80% 3.48
84% 2.13
86% 42.56

78% 3.49
25% 0.91
25% 3.77
60% 2.07
0% 0.00
48% 1.99
48% 1.87
66.20
SCOPE OF WORKS
UNIT COST (₱) MATERIAL COST(₱) LABOR COST
ITEM NO. DESCRIPTION OF WORKS UNIT QUANTITY ITEM COST
(UC) (MC) 35% OF MC
I. MOBILIZATION L.S ALL ALL 50,000.00 50,000.00
II. CLEARING & GRUBBING L.S ALL 70,000.00 70,000.00
III. EARTHWORKS
EXCAVATION cu.m 39 250 9,750.00 3,412.50 13,162.50
BACKFILL cu.m 39 250 9,750.00 3,412.50 13,162.50
IV. FORMWORKS L.S ALL 212,970.00 74,539.50 287,509.50
V. CONCRETE WORKS cu.m L.S ALL 295,250.00 103,337.50 398,587.50
VI. STEEL WORKS
10mm Ø kgs. 270 45 12,150.00 4,252.50 16,402.50
12mm Ø kgs. 771 45 34,695.00 12,143.25 46,838.25
16mm Ø kgs. 6309 50 315,450.00 110,407.50 425,857.50
G.I TIE WIRE kgs. 78 52 4,056.00 1,419.60 5,475.60
494,573.85
VII. MASONRY WORKS L.S ALL 376,963.00 131,937.05 508,900.05
VIII. STAGING & SCAFFOLDING L.S ALL 4,165,171.00 1,457,809.85 5,622,980.85
IX. TILE & PAINTING WORKS L.S ALL 1,267,745.00 443,710.75 1,711,455.75
X CEILING WORKS L.S ALL 305,840.00 107,044.00 412,884.00
XI ROOFING WORKS L.S ALL 290,000.00 101,500.00 391,500.00
XII DOORS & WINDOWS L.S ALL 350,100.00 122,535.00 472,635.00
XIII ELECTRICAL WORKS L.S ALL 349,080.00 122,178.00 471,258.00
XIV SANITARY/ PLUMBING WORKS L.S ALL 327,946.00 114,781.10 442,727.10

TOTAL MATERIAL AND LABOR COST 11,361,336.60


ESTIMATION OF TOTAL PROJECT COST
ITEM DESCRIPTION COST
TOTAL COST ( MATERIAL & LABOR COST ) 6,834,715.47
LOT COST 4,940,000.00
BUILDING PERMITS, ZONING, FIRE & ELECTRICAL PERMIT FEES 500,000.00
WATER & ELECTRICAL INSTALLATION 15,000.00
ENVIRONMENTAL & CLEARANCE CERTIFICATE ( ECC ) 5,000.00
TAX 12% 744,935.47
CONTINGENCY ( 10% TOTAL MATERIAL & LABOR COST ) 620,779.55

TOTAL PROJECT COST 13,660,430.49

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy