PROJECT : PROPOSED SUBDIVISION ROADS

LOCATION : DIGOS CITY

OWNER : MICHAEL CRUZ
DATE : MAY 30, 2013
SUBJECT: BILL OF MATERIALS AND BUDGETARY COST ESTIMATES

no
1

SCOPE OF WORKS

Qty

Unit

6.5 M ROAD

2,173.00

ln m

premixed concrete

3,694.10

cu m

16mm drd spaced at 600mm

culvert 24"

543.25
2,173.00

lengths
lot

Material Unit

Material Cost

labor and
equipments

3,200.00

11,821,120.00

2,955,280.00

14,776,400.00

348.00

189,051.00

47,262.75

236,313.75

1,300.00

2,824,900.00

706,225.00

3,531,125.00

SUB-TOTAL 1

18,543,838.75

8 M ROAD

449.00

ln m

premixed concrete

880.04

cu m

16mm drd spaced at 600mm

112.25

lengths

culvert 24"

449.00

lot

3,200.00

2,816,128.00

704,032.00

3,520,160.00

348.00

39,063.00

9,765.75

48,828.75

1,300.00

583,700.00

145,925.00

SUB-TOTAL 2

32.00

ln m

premixed concrete

76.80

cu m

8.00

lengths

32.00

lot

culvert 24"

3,200.00

245,760.00

61,440.00

307,200.00

348.00

2,784.00

696.00

3,480.00

1,300.00

41,600.00

10,400.00

52,000.00

SUB-TOTAL 3

729,625.00
4,298,613.75

10 M ROAD

16mm drd spaced at 600mm

Subtotal Amount

362,680.00

MISCELLANEOUS
soil testing

1.00

lot

120,000.00

120,000.00

heavy equipments

1.00

lot

550,000.00

550,000.00

cut and fill

1.00

lot

350,000.00

350,000.00

140,000.00

490,000.00

hauling

1.00

lot

100,000.00

100,000.00

40,000.00

140,000.00

SUB-TOTAL 4

SUBTOTAL PROJECT COST

overhead and supervision
contingencies
TOTAL PROJECT COST

48,000.00

168,000.00
550,000.00

1,348,000.00

24,553,132.50
1,964,250.60
491,062.65
27,008,445.75

20130529 MICHAEL CRUZ SUBDIVISION.xls