Bill of Material for Proposed Kitchen

located @ Solana Cagayan

no. Items Descriptions qty unit cost Total Cost remarks

1 Site works
a. Mobilization 1 lot 20,000.00 20,000.00
b. Staking Out Layouting 1 lot 5,000.00 5,000.00
c. Excavation Works 15 cu.m 850.00 12,750.00
d. gravel bedding 30 cu.m 450.00 13,500.00

Material Cost 51,250.00

Labor Cost 12,812.50
Total Cost 64,062.50

2 Footing Works 5 cu.m

a. cement 40 pcs 260.00 10,400.00
b. gravel 5 cu.m 600.00 3,000.00
c. sand 5 cu.m 600.00 3,000.00
d. 12mm RSB 35 pcs 260.00 9,100.00
e. ties 15 kg 100.00 1,500.00

Material Cost 25,500.00

Labor Cost 10,200.00
Total Cost 35,700.00

3 Column 4.5 cu.m

a. cement 40 pcs 260.00 10,400.00
b. gravel 5 cu.m 700.00 3,500.00
c. sand 5 cu.m 700.00 3,500.00
d. 12mm RSB 40 pcs 260.00 10,400.00
e. 10mm RSB 60 pcs 170.00 10,200.00
f. ties 20 kg 100.00 2,000.00

Material Cost 40,000.00

Labor Cost 16,000.00
Total Cost 56,000.00

4 Tie Beam 4.5 cu.m

a. cement 40 pcs 260.00 10,400.00
b. gravel 5 cu.m 700.00 3,500.00
c. sand 5 cu.m 700.00 3,500.00
d. 12mm RSB 60 pcs 260.00 15,600.00
e. 10mm RSB 80 pcs 170.00 13,600.00
f. ties 20 kg 100.00 2,000.00

Material Cost 48,600.00

Labor Cost 19,440.00
Total Cost 68,040.00
5 Floor Slab 9 cu.m
a. cement 80 pcs 260.00 20,800.00
b. gravel 9 cu.m 700.00 6,300.00
c. sand 9 cu.m 700.00 6,300.00
d. 12mm RSB pcs 260.00 -
e. 10mm RSB 80 pcs 170.00 13,600.00
f. ties 10 kg 100.00 1,000.00

Material Cost 48,000.00

Labor Cost 19,200.00
Total Cost 67,200.00

6 Beams 5 cu.m
a. cement 42 pcs 260.00 10,920.00
b. gravel 5 cu.m 700.00 3,500.00
c. sand 5 cu.m 700.00 3,500.00
d. 12mm RSB 60 pcs 260.00 15,600.00
e. 10mm RSB 80 pcs 170.00 13,600.00
f. ties 20 kg 100.00 2,000.00

Material Cost 49,120.00

Labor Cost 19,648.00
Total Cost 68,768.00

7 Masonry Works
a. 4" Chb 1000 pcs 20.00 20,000.00
b. cement 50 pcs 260.00 13,000.00
c. Gravel 20 cu.m 700.00 14,000.00
d. 10mm RSB 80 pcs 170.00 13,600.00
e. ties 15 kg 100.00 1,500.00

Material Cost 62,100.00

Labor Cost 49,680.00
Total Cost 111,780.00

8 Plastering Works
a. cement 80 pcs 260.00 20,800.00
b. pure sand 40 cu.m 700.00 28,000.00

Material Cost 48,800.00

Labor Cost 43,920.00
Total Cost 92,720.00
9 metal works
b. 3x2 C Purlins 30 pcs 600.00 18,000.00
c. 2X6 Tubular 30 pcs 1,800.00 54,000.00
d. Accessories 1 lot 8,500.00 8,500.00
e. welding rod 30 kg 100.00 3,000.00
f cutting disc 14'' 10 pcs 500.00 5,000.00
g cutting disc 4'' 30 pcs 100.00 3,000.00
h Paint 1 kg 10,000.00 10,000.00

Material Cost 101,500.00

Labor Cost 40,600.00
Total Cost 142,100.00

10 Thinnery Works
a. .6 long Span Pre Painted 110 sm 480.00 52,800.00
b. Insulations 2 rolls 3,500.00 7,000.00
c. Miscelaneous 1 lot 7,500.00 7,500.00
d. Fascia 24 pcs 450.00 10,800.00
e. Bended 24 pcs 550.00 13,200.00
f. Angle Bar 15 pcs 550.00 8,250.00
g. Flat Bar 15 pcs 450.00 6,750.00

Material Cost 106,300.00

Labor Cost 42,520.00
Total Cost 148,820.00

11 Tile Works
a. Granite For Countertops 4 set 11,500.00 46,000.00
b. 60x60 Tiles 170 pcs 170.00 28,900.00
c. adhesive 20 pcs 400.00 8,000.00
d. cement 70 pcs 260.00 18,200.00
e. sand 15 cu.m 700.00 10,500.00
f. bricks works 30x60 30 pcs 200.00 6,000.00

Material Cost 117,600.00

Labor Cost 56,448.00
Total Cost 174,048.00

12 Lavatories
a. Kitchen sink 4 set 4,500.00 18,000.00
b. Fittings 4 set 1,200.00 4,800.00
c. Faucet for sink 4 set 1,200.00 4,800.00
d. Faucet outdoor 2 set 500.00 1,000.00
e Plumbing 1 lot 12,000.00 12,000.00

Material Cost 40,600.00

Labor Cost 18,270.00
Total Cost 58,870.00
13 Cabinetry Works
a. Laminated Boards 12 pcs 3,500.00 42,000.00
b. Edging 100 lm 80.00 8,000.00
c. rugby 5 lits 600.00 3,000.00
d. Black Screw 300 pcs 3.00 900.00
e. Handle 24 pcs 350.00 8,400.00
f. Hinges 30 pcs 300.00 9,000.00
g. Flutted Pannels 10 pcs 1,100.00 11,000.00
g. Miscelanoues 1 lot 10,000.00 10,000.00

Material Cost 92,300.00

Labor Cost 36,920.00
Total Cost 129,220.00

14 Painting Works
a. Primer 15 gal 650.00 9,750.00
b. Semi Gloss 15 gal 700.00 10,500.00
c. Epoxy Primer 10 gal 600.00 6,000.00
d. Accessories 1 lot 7,500.00 7,500.00
e. Wood Paint 10 gal 750.00 7,500.00
f. Wall Putty 15 gal 550.00 8,250.00
g. Paint Brush 15 gal 100.00 1,500.00
g. Roller 15 pcs 120.00 1,800.00
g. Lacquer 15 gal 450.00 6,750.00

Material Cost 59,550.00

Labor Cost 41,685.00
Total Cost 101,235.00

15 Fenestrations
a. Glass Main Door FD door 1 set 25,000.00 25,000.00
b. Casement Windows 1x2m 2 set 23,000.00 46,000.00
b. Casement Windows 1x1.5m 2 set 18,000.00 36,000.00
c. Lock Set Doors 1 set 2,500.00 2,500.00

Material Cost 109,500.00

Labor Cost 32,850.00
Total Cost 142,350.00

16 Lightings
a. 3.5mm Stranded 2 box 4,000.00 8,000.00
b. 2.0mm Stranded 2 box 5,500.00 11,000.00
c. 60 Amp 4 holes Pannel 1 Set 12,000.00 12,000.00
d. Pvc Pipes 1 lot 7,500.00 7,500.00
e. CO outlets 6 set 600.00 3,600.00
f. 2 Gang Switch 3 set 800.00 2,400.00
g. Miscelaneous 1 lot 7,500.00 7,500.00
h. Main light 1 lot 2,500.00 2,500.00
i. pinlights 8 lot 850.00 6,800.00

Material Cost 61,300.00

Labor Cost 24,520.00
Total Cost 85,820.00
Project Title Proposed Kitchen
Location Solana Cagayan
Owner Holly Family Parish Church

No. Items Descriptions Costing Remarks

1 Site works 64,062.50

2 Footing Works 35,700.00

3 Column 56,000.00

4 Tie Beam 68,040.00

5 Floor Slab 67,200.00

6 Beams 68,768.00

7 Masonry Works 111,780.00

8 Plastering Works 92,720.00

9 metal works 142,100.00

10 Thinnery Works 148,820.00

11 Tile Works 174,048.00

12 Lavatories 58,870.00

13 Cabinetry Works 129,220.00

14 Painting Works 101,235.00

15 Fenestrations 142,350.00

16 Lightings 85,820.00

Total Project Cost 1,546,733.50

Discounted Price 5% 77,336.68
Total Cost 1,469,396.83

Prepared by. Arch Paul Soriano

Approved By. Holy Family Parish Church