Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                
Scribd Logo
Upload

Welcome to Scribd!

  • 42 views

    Business Proposal Final

    Uploaded by

    Strangerthings Edits
    The document provides an individual program of works for the construction of an eatery building. It includes estimates for material costs totaling $17,880, labor costs of $8,000, and an overall project cost of $25,880. It also includes detailed breakdowns of estimated costs for raw materials, labor, operating expenses, utensils, and monthly sales. The building will be 16x20 feet and require a carpenter and laborer to complete.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd

    Business Proposal Final

    Uploaded by

    Strangerthings Edits
    42 views5 pages
    The document provides an individual program of works for the construction of an eatery building. It includes estimates for material costs totaling $17,880, labor costs of $8,000, and an overall project cost of $25,880. It also includes detailed breakdowns of estimated costs for raw materials, labor, operating expenses, utensils, and monthly sales. The building will be 16x20 feet and require a carpenter and laborer to complete.

    Original Title

    Business Proposal final

    Copyright

    © © All Rights Reserved

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document provides an individual program of works for the construction of an eatery building. It includes estimates for material costs totaling $17,880, labor costs of $8,000, and an overall project cost of $25,880. It also includes detailed breakdowns of estimated costs for raw materials, labor, operating expenses, utensils, and monthly sales. The building will be 16x20 feet and require a carpenter and laborer to complete.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Download as docx, pdf, or txt
    42 views5 pages

    Business Proposal Final

    Uploaded by

    Strangerthings Edits
    The document provides an individual program of works for the construction of an eatery building. It includes estimates for material costs totaling $17,880, labor costs of $8,000, and an overall project cost of $25,880. It also includes detailed breakdowns of estimated costs for raw materials, labor, operating expenses, utensils, and monthly sales. The building will be 16x20 feet and require a carpenter and laborer to complete.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Download as docx, pdf, or txt
    You are on page 1of 5

    SAN LUIS 3 SLPA

    INDIVIDUAL PROGRAM OF WORKS

    Project Description:
    Construction of Building for an Eatery

    Technical Person Required:


    1. Carpenter
    2. Laborer

    Breakdown of Estimated Expenditure:


    Total Estimated Material Cost: 17,880.00
    Total Estimated Labor Cost: 8,000.00
    Total Estimated Project Cost: 25,880.00

    Dimension: 16x20

    DETAILED BREAKDOWN ESTIMATED FOR MATERIALS

    Description
    ITEMS of Work Quantity Unit Unit Price Total
    Materials
    Carpentry
    Works
    Bamboo 40 pcs 120.00 4,800.00
    Cement 7 bags 240.00 1,680.00
    Roof Sheet 12
    20 pcs 400.00 8,000.00
    ft
    Elbow Pipe #2 1 pc 65.00 65.00
    Nails #2 6 kls 75.00 450.00
    Nails #3 4 kls 75.00 300.00
    Nails #4 3 kls 75.00 225.00
    Tie wire 4 kls 75.00 300.00
    Toilet Bowl 1 pc 300.00 300.00
    Kabilya 4 pcs 190.00 560.00
    Paint 1 gallon 1,000.00 1,000.00
    Bulb 2 pc 100.00 200.00
    Total Material Cost : 17,880.00

    DETAILED BREAKDOWN ESTIMATED FOR LABOR

    Description
    ITEMS No. Duration Rate/day Amount
    of Work
    Labors
    Carpenter 2 5 500.00 5,000.00
    Carpenter’s
    2 5 300.00 3,000.00
    Helper
    Total Labor Cost : 8,000.00

    RAUL S. JAMISOLAMIN
    Carpenter
    SAN LUIS 3 SLPA
    INDIVIDUAL PROGRAM OF WORKS

    DETAILED BREAKDOWN ESTIMATED FOR RAW MATERIALS

    ITEMS Quantity Unit Unit Price Amount


    Rice (50 kls) 3 sacks 2,100.00 6,300.00
    Pork 90 kilos 350.00 31,500.00
    Beef 60 kilos 400.00 24,000.00
    Chicken 90 kilos 220.00 19,800.00
    Fish 90 kilos 200.00 18,000.00
    Fresh Miki 30 kilos 40.00 1,200.00
    Eggs (M) 60 trays 220.00 13,200.00
    Bihon 30 kilos 70.00 2,100.00
    Cup Noodles 6 dozens 300.00 1,800.00
    Hotdog 250 packs 25.00 6,250.00
    Mineral Water
    4 box 346.00 1,384.00
    500ml
    Mineral Water 1L 5 box 308.00 1,540.00
    Coke 1L 7 case 500.00 3,500.00
    Coke Sakto 25 case 170.00 4,250.00
    Spices 20,000.00
    Total of Estimated Cost of Raw Materials : 154,824.00

    DETAILED BREAKDOWN FOR LABOR

    Description No. Duration Rate/day Amount


    Cook 1 30 500.00 15,000.00
    Cashier 1 30 150.00 4,500.00
    Server 1 30 100.00 3,000.00
    Total Labor Cost every Month : 22,500.00

    DETAILED BREAKDOWN OF OPERATING EXPENSES

    Description Duration Amount


    Lot Rent 800 per month 5 months 4,000.00
    Kuryente 15,000.00
    Permit 6,000.00
    Trucking 3,000.00
    Total Cost of Operating Expenses : 28,000.00

    INCIDENTAL FUND – 1,156.00


    SAN LUIS 3 SLPA
    INDIVIDUAL PROGRAM OF WORKS

    DETAILED BREAKDOWN ESTIMATED FOR UTENSILS

    ITEMS Quantity Unit Unit Price Amount


    Refrigerator 1 pc 13,000.00
    Freezer 1 pc 22,000.00
    Burner & Tank 1 set 3,600.00
    Drum 1 pc 2,000.00
    Frying Pan 2 pcs 1,000.00 2,000.00
    Caldero 3 pcs 1,000.00 3,000.00
    Ladles 1 set 1,000.00
    Knives 2 pcs 75.00 150.00
    Plastic Plates 2 dozens 150.00 300.00
    Spoon 2 dozens 150.00 300.00
    Fork 2 dozens 150.00 300.00
    Cups 1 dozens 300.00
    Glass 2 dozens 300.00 600.00
    Soup Bowl 1 dozens 150.00
    Caldiren 1 set 2,000.00
    Food Tong 2 pc 75.00 150.00
    Planggana 3 pc 200.00
    Baldi 1 pc 100.00
    Kettle 1 pc 400.00
    Thermos 1 pc 300.00
    Gallon 2 pcs 170.00 340.00
    Water Dispenser 1 pc 300.00
    Platito 1 pc 150.00
    Total of Estimated Cost of Utensils: 52,640.00
    SAN LUIS 3 SLPA
    INDIVIDUAL PROGRAM OF WORKS

    DETAILED BREAKDOWN OF ESTIMATED SALES

    Price per
    ITEMS Quantity Unit Description Amount
    Serve
    Rice (50 kls) 3 sacks 1 kl = 15 cups 10.00 25,500.00
    1 kl = 15
    Pork 90 kilos 50.00 67,500.00
    serves
    1 kl = 15
    Beef 60 kilos 50.00 45,000.00
    serves
    1 kl = 15
    Chicken 90 kilos 45.00 40,500.00
    serves
    1 kl = 15
    Fish 90 kilos 35.00 47,250.00
    serves
    1 kl = 10
    Fresh Miki 30 kilos 15.00 4,500.00
    serves
    1 tray = 30
    Eggs (M) 60 trays 10.00 18,000.00
    pcs
    1 kl = 10
    Bihon 30 kilos 15.00 4,500.00
    serves
    1 doz = 12
    Cup Noodles 6 dozens 30.00 2,160.00
    pcs
    1 pack = 8
    Hotdog 250 packs 10.00 16,000.00
    pcs
    Mineral Water 1 box = 35
    4 box 15.00 2,100.00
    500ml pcs
    Mineral Water 1 box = 20
    5 box 30.00 3,000.00
    1L pcs
    1 case = 12
    Coke 1L 7 case 50.00 4,200.00
    pcs
    1 case = 24
    Coke Sakto 25 case 15.00 9,000.00
    pcs

    Total Estimated Sales: 289,210.00


    Raw Materials Expenses = - 154,824.00
    143,386.00
    Labor Expenses = - 22,500.00
    120,886.00

    You might also like