Adjusted Bill of Materials

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 4

Without Steel Casement Window Unit Cost Adjusted Unit Total Cost

Cost

I. Concrete Rebars and Form Works 69,100.00

55 bags Portland cement 250 275 13,750.00

6 cu.m Gravel 1200 1500 7,200.00

3 cu.m Sand 950 1100 2,850.00

45 pcs 16mmx6.0m RSB 380 465 17,100.00

32 pcs 20mmx6.0m RSB 140 645 4,480.00

22 pcs 12mmx6.0m RSB 285 285 6,270.00

5 pcs ½” x 4’ x 8’ plywood 600 480 3,000.00

600 bdft Assorted coco lumber 20 28 12,000.00

15 kl Assorted CNW 70 90 1,050.00

20 kl No. 16 tie wire 70 90 1,400.00

II. Metal Works 72,400.00

5 pcs 4” x4” x ¼ angle bar x 6.0 m 850 4,250.00

70 pcs 2 x 2 x ¼ angle bar x 6.0m 450 954 31,500.00

20 pcs 2”x 3” x 1.50 mm cee-purlins 500 636 10,000.00

4 pcs 0.30 x 0.30 x ¾” metal plate 1500 6,000.00

8 pcs 0.30 x 0.30 x 1/2” metal plate 800 6,400.00

32 pcs 16mm x .50m bolts with nuts and washers 75 2,400.00

9 pcs 2” x 4” x 1.50mm tubular x 6.0 m 850 665 7,650.00

60 kl Welding rod 70 160 4,200.00

III. Roofing, Ceiling and Walling works 61,900.00

40 sq.m 0.40 mm pre-painted rib spam roofing 400 550 16,000.00

40 sq.m 1 ½” roofing insulation (130/m) 35 1,400.00

8 pcs 0.40 x 8” pre-painted ridge roll 450 595 3,600.00

300 pcs 2 ½” tek screw 2 3 600

30 sq.m Hardilite ceiling on metal furring (550/pc) 350 10,500.00

20 sq.m Hardiflex extension wall (670/pc) x 7 pcs 350 670 7,000.00

24 sq.m ¼ “ plywood interior wall (520/pc) x 8 pcs 300 520 7,200.00

16 sq.m ¾” plywood flooring (2094/pc) x 6 pcs 350 2094 5,600.00

2 panels Solar Panel Board (solar controller, inverter and 5000 10,000.00
battery)

IV. Electric Works 10,000

1 lot Materials only 10,000 40% 10,000


V. Painting Works 10,000

1 lot Materials only 10,000 40% 10,000

VI. Labor

40% 89,360.00

TOTAL 312,760.00
Adjusted Total
Cost

97,610.00

15,125.00

9,000.00

3,300.00

20,925.00

20,640.00

6,270.00

2,400.00

16,800.00

1,350.00

1,800.00

95,085.00

0.00

66,780.00

12,720.00

0.00

0.00

0.00

5,985.00

9,600.00

49,074.00

22,000.00

0.00

4,760.00

900.00

0.00

4,690.00

4,160.00

12,564.00

0.00

14,000.00

14,000.00
14,000.00

14,000.00

102,307.60

372,076.60

You might also like