Project Title: Kitchen extension / Exterior Floor finishing / Roofing

Location: Blk. 5 Lot 24 Llano Subdivision

Bill of Materials & Labor cost

1. CONCRETING WORK

ITEM ITEM DESCRIPTION QTY. UNIT PRICE TOTAL

NO:
5” CHB 480 PCS 17 8,160
W. SAND 10 CM³ 2,500 25,000
3/4 GRAVEL 8 CM³ 3,500 28,000
CEMENT 60 BAG 240 14,400
#16 G.I. WIRE 1 ROLL 1,750 1,750
TOTAL: 77,310

2. REBARS

ITEM ITEM DESCRIPTION QTY. UNIT PRICE TOTAL

NO:
12mm Ø DB 40 PCS 260 10,400
10mm Ø DB 83 PCS 170 14,110
2x4 TUBULAR (1.5) 6 PCS 1,200 7,200
2x3 C PURLINS 8 PCS 550 4,400
W.ROD 5 KG 100 500
1/2x1/8 B.RIVET 3 BOX 450 1,350
EPOXY PRIMER GRAY 1 GAL 750 750
BABY ROLLER 3 PCS 75 225
P.BRUSH 3 PCS 50 150
THINNER 1 GAL 500 500
TOTAL: 39,585

3. CARPENTRY

ITEM ITEM DESCRIPTION QTY. UNIT PRICE TOTAL

NO:
3/4 PHENOLIC PLYBOARD 8 PCS 1,000 8,000
ASSRTD. SLAB FRAMING (COCO LUMBER) 1 LOT 12,000 12,000
MARINE PLY 4’8’ (KITCHEN CABINETRY) 8 PCS 1,250 10,000
CW NAIL 10 KG 95 950
TOTAL: 30,950

4. TILES & MASONRY

ITEM ITEM DESCRIPTION QTY. UNIT PRICE TOTAL

NO:
KITCHEN GLAZED TILES 40x40 (FLOORING) 65 PCS 70 4,550
KITCHEN BACKSPLASH 10x30cm CIFRE SUBWAY 3 BOX 2,640 7,920
KITCHEN COUNTER TILES 60x60 15 PCS 180 2,700
GARAGE TILES 120 PCS 70 8,400
TILE ADHESIVE 10 BAG 300 3,000
OUTDOOR TILES @ LAUNDRY/PORCH ENTRY 145 PCS 70 10,150
WATER PROOFING @KITCHEN ROOF 4 GAL 900 3,600
TOTAL: 40,320
5. DOORS & WINDOWS

ITEM ITEM DESCRIPTION QTY. UNIT PRICE TOTAL

NO:
REFURBISHED DOOR FROM EXISTING 1 PC - -
1 SET 60x1600cm AWNING WINDOW 1 PC 4,500 4,500
TOTAL: 4,500

6. SKYLIGHT ROOFING

ITEM ITEM DESCRIPTION QTY. UNIT PRICE TOTAL

NO:
POLYCARBONATE SHEET 4 PCS 1,500 6,000
END CAP 4 PCS 450 1,800
TEK SCREW 200 PCS 2 400
FLUSHING 3 PCS 400 1,200
TOTAL: 9,400

7. PLUMBING & PAINTING

ITEM ITEM DESCRIPTION QTY. UNIT PRICE TOTAL

NO:
PLUMBING & PAINTING 1 LOT 11,000 11,000

8. ELECTRICAL

ITEM ITEM DESCRIPTION QTY. UNIT PRICE TOTAL

NO:
ELECTRICAL 1 LOT 4,000 4,000

Total Materials cost 217,065.00

Total Labor cost (100% of M.C) 217,065.00
Total Direct cost = Total Materials cost+Total Labor cost 434,130.00
Total Indirect cost (OCM & PROFIT) 5% 21,706.00
TOTAL PROJECT COST = TOTAL DIRECT COST + TOTAL INDIRECT COST 455,836.00