BILL OF MATERIALS & ESTIMATES

Project : Proposed Interior Renovation of ABC Bakery & Restaurant

Owner : Mr. Sixto Kwan
Location : Zamboanga City
Date : 23/01/2024
Scope : Supply and Installation
ITEM NO.
ITEM DESCRIPTIONS QTY UNIT UNIT COST TOTAL COST
MAIN SUB
1.0 GENERAL REQUIREMENTS
1.1 Mobilization/Demobilization 123 sq.m. 350.00 PHP 43,050.00
1.2 Permits c/o owner
1.3 Temporary Facilities & Utilities c/o owner
1.4 Board-Up & Scaffoldings 1 lot 45,000.00 PHP 45,000.00
1.5 Hauling & Delivery 1 lot 70,000.00 PHP 80,000.00
1.6 Construction Bond/Cari 1 lot 15,000.00 PHP 15,000.00
1.7 Safety Measures 1 lot 8,000.00 PHP 12,000.00
1.8 Demolition Works 1 lot 85,000.00 PHP 85,000.00
Total = PHP 280,050.00
2.00 MASONRY WORKS
4" CHB 986 pc. 21.00 PHP 20,706.00
Premium Cement 165 bag 255.00 PHP 42,075.00
Sand 6 cu.m. 2,100.00 PHP 12,600.00
10mmØ Steel Bar 94 pc. 145.00 PHP 13,630.00
G.I. Tie Wire 10 kg. 85.00 PHP 850.00
Consumables 1 lot 10,000.00 PHP 10,000.00
Material Cost = PHP 99,861.00
Labor Cost = PHP 49,930.50
Total = PHP 149,791.50
3.00 CARPENTRY WORKS
3.1 CEILING PHP 119,132.50
4.5mm thk. Hardiflex Fibercement Board 54 pc. 656.00 PHP 35,502.72
Double Metal Furring 384 pc. 168.00 PHP 64,512.00
Carrying Channel 158 pc. 175.00 PHP 27,650.00
Wall Angle 79 pc. 66.00 PHP 5,214.00
Furring Clip Double 713 pc. 5.50 PHP 3,921.50
1/8" x 1/2" Blind Rivets 11 box 385.00 PHP 4,235.00
1/8" Drill Bit 20 pc. 180.00 PHP 3,600.00
Consumables 1 lot 10,000.00 PHP 10,000.00
3.2 DRYWALL PHP 64,450.00
Elevation 1B 20 sq.m. 1,500.00 PHP 30,000.00
WPC Fluted Panels 31 pc. 950.00 PHP 29,450.00
Consumables 1 lot 5,000.00 PHP 5,000.00
Material Cost = PHP 183,582.50
Labor Cost = PHP 91,791.25
Total = PHP 275,373.75
4.00 TILE WORKS
60x120cm Homogenous Floor Tile - Restaurant 140 pc. 1,200.00 PHP 168,000.00
60x60cm Homogenous Floor Tile - Bakery & Kitchen 148 pc. 480.00 PHP 71,040.00
Guocera In-City Concrete White Grey, 60x60cm - Bakery & Kitchen W 385 pc. 480.00 PHP 184,800.00
30x30cm Homogenous Floor Tile - Toilet 47 pc. 85.00 PHP 3,995.00
Guocera Classic White, 60x60cm - Toilet Walls 38 pc. 453.00 PHP 17,214.00
Estilos Premium HD KJW3605C, 30x60cm _ Toilet Accent Wall 23 pc. 98.80 PHP 2,272.40
Estilos Premium HD Glossy, 30x60cm 267 pc. 100.10 PHP 26,726.70
595x280mm Unfired Flexi Clay Stacked Stone, Phomi optional
Premium Cement 228 kg. 310.00 PHP 70,680.00
Tile Adhesive 295 bag 465.00 PHP 137,175.00
Consumables 1 lot 15,000.00 PHP 15,000.00
Material Cost = PHP 696,903.10
Labor Cost = PHP 348,451.55
Total = PHP 1,045,354.65
5.00 PAINTWORKS
Wall 240 sq.m. 640.00 PHP 153,600.00
Ceiling 128 sq.m. 640.00 PHP 81,920.00
Consumables 1 lot 12,000.00 PHP 12,000.00
Material Cost = PHP 247,520.00
Labor Cost = PHP 198,016.00
Total = PHP 445,536.00
6.00 DOORS & WINDOWS
Main Door & Windows 1 lot 270,135.00 PHP 270,135.00
Solid Doors 3 set 12,500.00 PHP 37,500.00
Kitchen & Bakery Service Doors 1 lot 153,400.00 PHP 153,400.00
Material Cost = PHP 461,035.00
Labor Cost = PHP 161,362.25
Total = PHP 622,397.25
7.0 PLUMBING WORKS
7.1 SANITARY PIPES 50,000.00
Piping & Rough-ins 1 lot 35,000.00 PHP 35,000.00
Consumables 1 lot 15,000.00 PHP 15,000.00
7.2 WATER LINE 50,000.00
Piping & Rough-ins 1 lot 38,000.00 PHP 38,000.00
Consumables 1 length 12,000.00 PHP 12,000.00
7.3 OTHER FITTINGS & CONSUMABLES 1 lot 10,000.00 PHP 10,000.00
7.4 PLUMBING FIXTURES & ACCESSORIES PHP 48,825.60
Powder Room Lavatory 1 set 7,920.00 PHP 7,920.00
Powder Room Water Closet 1 set 21,960.00 PHP 21,960.00
Wash Area Lavatory 1 pc. 6,050.00 PHP 6,050.00
Wash Area Lavatory Faucet 1 pc. 3,105.60 PHP 3,105.60
Commercial Kitchen Sink 2 set - osm
Grease Trap 2 pc. - osm
Floor Drain 6 pc. 715.00 PHP 4,290.00
Accessories 1 lot 5,500.00 PHP 5,500.00
Material Cost = PHP 158,825.60
Labor Cost = PHP 79,412.80
Total = PHP 238,238.40
8.0 ELECTRICAL WORKS
8.1 PANELBOARD & CIRCUIT BREAKERS 15,880.00
16 Branches Panel Board, Plug-in 1 set 4,200.00 PHP 4,200.00
Main 100AMP 2P, Plug-in 1 pc. 2,400.00 PHP 2,400.00
40 AMP CB, Plug-in 1 pc. 580.00 PHP 580.00
30 AMP CB, Plug-in 3 pc. 580.00 PHP 1,740.00
20 AMP CB, Plug-in 10 pc. 580.00 PHP 5,800.00
15 AMP CB, Plug-in 2 pc. 580.00 PHP 1,160.00
8.2 WIRES & CABLES 143,000.00
Rough-ins 1 lot 43,000.00 PHP 43,000.00
Wiring 1 lot 65,000.00 PHP 65,000.00
Fittings & Consumables 1 lot 35,000.00 PHP 35,000.00

8.3 LIGHTING FIXTURES 45,300.80

Slim Recessed Downlight, Warm White 15 set 612.00 PHP 9,180.00
MR16 LED Bulbs 3 set 237.60 PHP 712.80
Industrial Single Pendant Light 11 set osm
1.5M Track Bar, Black 2 pc. 378.00 PHP 756.00
LED Cob Tracklights 10W, Warm White 6 pc. 1,620.00 PHP 9,720.00
T5 LED Fluorescent Light, Daylight 14 set 288.00 PHP 4,032.00
Wall Lamps 6 set - osm
Emergency Lights 4 set 3,500.00 PHP 14,000.00
Exhaust 3 set 2,300.00 PHP 6,900.00
8.4 OUTLETS & SWITCHES 13,455.00
Convenience Outlets 25 set 345.00 PHP 8,625.00
Switches 14 set 345.00 PHP 4,830.00
Material Cost = PHP 217,635.80
Labor Cost = PHP 130,581.48
Total = PHP 348,217.28
9.00 MENU BOARDS & COUNTERS
Menu Board Display 1 1 set
Menu Board Display 1 1 set
Bistro Glass Cashier 1 set
Bakery Counter 1 set
Working Table 1 1 set
Working Table 3 1 set
Restaurant Cashier Counter 1 set
Material Cost = PHP 395,000.00
Labor Cost = PHP 79,000.00
Total = PHP 474,000.00
OVERALL TOTAL PHP 3,878,958.83
 SUMMARY

ITEM SCOPE / DESCRIPTION MATERIAL LABOR TOTAL %

1.00 GENERAL REQUIREMENTS 280,050.00 280,050.00 6.95%
2.00 MASONRY WORKS 99,861 91,791.25 191,652.25 4.76%
3.00 CARPENTRY WORKS 183,583 348,451.55 532,034.05 13.21%
4.00 TILE WORKS 696,903 198,016.00 894,919.10 22.22%
5.00 PAINTWORKS 247,520 198,016.00 445,536.00 11.06%
6.00 DOORS & WINDOWS 461,035 161,362.25 622,397.25 15.46%
7.00 PLUMBING WORKS 158,826 79,412.80 238,238.40 5.92%
8.00 ELECTRICAL WORKS 217,636 130,581.48 348,217.28 8.65%
9.00 MENU BOARDS & COUNTERS 395,000 79,000.00 474,000.00 11.77%
TOTAL 2,460,363.00 1,566,681.33 4,027,044.33 100.00%
TOTAL MATERIAL COST 2,460,363.00 61.10%
TOTAL LABOR COST 1,566,681.33 38.90%
TOTAL 4,027,044.33 100.00%
5% OVERHEAD 201,352.22
5% CONTENGENCY 201,352.22
TOTAL PROJECT CONSTRUCTION COST 4,429,748.76
DISCOUNTED 5% 4,208,261.32
cost/sq.m. 34,213.51

Note:
-Prices are Vat Exclusive
-Mechanical Works and other Items/Scope not listed above are exclusive of the Contract.
-Any Alteration and Change Orders are subject to additional charge.

Terms of Payment:
50% downpayment
20% Upon 50% Construction Progress
15% Upon 70% Construction Progress
10% Upon 85% Construction Progress
3% Upon 95% Construction Progress
2% Upon Completion
Prepared by:
John Kenneth Dolores
Principal Arch't Check Payable to: John Kenneth C. Dolores

For Bank Deposits: METROBANK

John kenneth dolores
0413732118307

Approved by: PNB

Mr. Sixto Kwan John Kenneth Dolores
Client 301110067832