BAKE & BOND STUDIO

BILL OF MATERIALS
PARTICULARS AMOUNT
A. GENERAL REQUIREMENTS
A.1 Permits & Licenses ₱ 40,000.00
A.2 Mobilization & Demobilization 40,000.00
A.3 Barricade / Safety Sign's 15,000.00
A.4 PPE / Uniform / Etc 35,000.00
A.5 Utilities (Water, Enet, Power etc) 35,000.00
TOTAL 165,000.00

B. CONSTRUCTION MATERIALS
A
A.1 Carpentry Works 584,752.00
B
A.2 Tile Works 570,185.00
C
A.3 Doors, Windows & Railings 334,800.00
D
A.4 Ceiling Works 266,700.00
E
A.5 Plumbing Works 75,120.00
F
A.6 Electrical Works 301,425.00
TOTAL 2,132,982.00

C. AESTHETICS, FURNITURE & FIXTURES

GRAND TOTAL ₱ 2,742,602.00

**see annexes

Prepared by: Tristan John Magrare, CPA

Valuations by:
 BAKE & BOND STUDIO
BILL OF MATERIALS
ANNEX A
MATERIALS LABOR (40%) SPECIALTY WORKS
DESCRIPTION QTY UNIT TOTAL
UNIT COST AMOUNT UNIT COST UNIT COST AMOUNT
Marine Uniwood Plywood 3/4 thk 100.00 pcs 1,250.00 125,000.00 50,000.00 175,000.00
Good Lumber 2"x2"x12' 150.00 pcs 320.00 48,000.00 19,200.00 67,200.00
Keen dry 1½"x1½"x12' 80.00 pcs 300.00 24,000.00 9,600.00 33,600.00
Wood Edging 150.00 pcs 70.00 10,500.00 4,200.00 14,700.00
Laminated Sheet 100.00 pcs 1,700.00 170,000.00 68,000.00 238,000.00
Drawer Guide 52.00 sets 400.00 20,800.00 8,320.00 29,120.00
Concealed Hinges 108.00 pcs 60.00 6,480.00 2,592.00 9,072.00
Cabinet Handle 52.00 pcs 200.00 10,400.00 4,160.00 14,560.00
Miscellaneous Materials 1.00 lot - - - 3,500.00
SUB - TOTAL 584,752.00

ANNEX B
MATERIALS LABOR (40%) SPECIALTY WORKS
DESCRIPTION QTY UNIT TOTAL
UNIT COST AMOUNT UNIT COST UNIT COST AMOUNT
60x60cm White Granite Floor Tiles 900.00 pcs 300.00 270,000.00 108,000.00 378,000.00
30x30cm Floor Tiles 300.00 pcs 50.00 15,000.00 6,000.00 21,000.00
30x60cm Wall Tiles 300.00 pcs 95.00 28,500.00 11,400.00 39,900.00
Fortune Cement 200.00 bags 260.00 52,000.00 20,800.00 - - 72,800.00
Sand 15.00 cu.m 1,100.00 16,500.00 6,600.00 23,100.00
Tile Adhesive 100.00 bags 240.00 24,000.00 9,600.00 33,600.00
Grout 15.00 bags 85.00 1,275.00 510.00 1,785.00
SUB - TOTAL 570,185.00

ANNEX C
MATERIALS LABOR (40%) SPECIALTY WORKS
DESCRIPTION QTY UNIT TOTAL
UNIT COST AMOUNT UNIT COST UNIT COST AMOUNT
Tempered Glass Double swing Frameless 2.00 set 48,000.00 96,000.00 38,400.00 134,400.00
Powder Coated Frame Glass Window 8.00 sets 10,500.00 84,000.00 33,600.00 117,600.00
210cm x 90cm Solid Door Panel 4.00 pcs 12,500.00 50,000.00 20,000.00 70,000.00
210cm x 70cm HDF Door 2.00 pcs 3,500.00 7,000.00 2,800.00 9,800.00
Miscellaneous Materials 1.00 lot - - - 3,000.00
SUB - TOTAL 334,800.00

ANNEX D
MATERIALS LABOR (40%) SPECIALTY WORKS
DESCRIPTION QTY UNIT TOTAL
UNIT COST AMOUNT UNIT COST UNIT COST AMOUNT
Hardieflex 4.5mm thk 120.00 pcs 600.00 72,000.00 28,800.00 100,800.00
Metal Furring 450.00 pcs 160.00 72,000.00 28,800.00 100,800.00
Carrying Channel 250.00 pcs 130.00 32,500.00 13,000.00 45,500.00
Wall Angle 50.00 pcs 70.00 3,500.00 1,400.00 4,900.00
BlindRivet 2,500.00 pcs 2.00 5,000.00 2,000.00 7,000.00
Concrete Nail 5.00 kgs 100.00 500.00 200.00 700.00
Hardi Screw 2,500.00 pcs 2.00 5,000.00 2,000.00 7,000.00
SUB - TOTAL 266,700.00

ANNEX E
MATERIALS LABOR (50%) SPECIALTY WORKS
DESCRIPTION QTY UNIT TOTAL
UNIT COST AMOUNT UNIT COST UNIT COST AMOUNT
Water Line
1" PPR Pipe 20.00 pcs 750.00 15,000.00 7,500.00 22,500.00
1" Coupling 7.00 pcs 40.00 280.00 140.00 420.00
1x1/2 Tee 5.00 pcs 40.00 200.00 100.00 300.00
1/2 PPR Elbow 5.00 lot 120.00 600.00 300.00 900.00
1/2 Tee 5.00 pcs 50.00 250.00 125.00 375.00
1/2 Elbow with Thread (Female) 4.00 pcs 85.00 340.00 170.00 510.00
1/2 PPR Gate Valve 2.00 pcs 400.00 800.00 400.00 1,200.00
Sanitary Line
3" PVC Pipe 23.00 pcs 250.00 5,750.00 2,875.00 8,625.00
3" Elbow 90º 11.00 pcs 60.00 660.00 330.00 990.00
3" Elbow 45º 5.00 kgs 40.00 200.00 100.00 300.00
3" Clean Out 3.00 pcs 60.00 180.00 90.00 270.00
2" PVC Pipe 16.00 pcs 250.00 4,000.00 2,000.00 6,000.00
2" Elbow 90º 8.00 pcs 60.00 480.00 240.00 720.00
2" Elbow 45º 8.00 kgs 40.00 320.00 160.00 480.00
2" Clean Out 3.00 pcs 60.00 180.00 90.00 270.00
2" P-Trap 4.00 pcs 150.00 600.00 300.00 900.00
2" x 2" Tee 6.00 kgs 40.00 240.00 120.00 360.00
Fixtures
Water Closet 2.00 pc 7,500.00 15,000.00 7,500.00 22,500.00
Lavatory 2.00 pc 2,500.00 5,000.00 2,500.00 7,500.00
SUB - TOTAL 75,120.00
 ANNEX F
MATERIALS LABOR (50%) SPECIALTY WORKS
DESCRIPTION QTY UNIT TOTAL
UNIT COST AMOUNT UNIT COST UNIT COST AMOUNT
Panel Board w/ Circuit breakers 1.00 set 17,500.00 17,500.00 8,750.00 26,250.00
THHN Wire 5.5mm2 5.00 boxes 5,600.00 28,000.00 14,000.00 42,000.00
THHN Wire 3.5mm2 8.00 boxes 3,500.00 28,000.00 14,000.00 42,000.00
THHN Wire 2.0mm2 3.00 boxes 3,500.00 10,500.00 5,250.00 15,750.00
PVC Pipe 25mm dia 100.00 pcs 120.00 12,000.00 6,000.00 18,000.00
PVC Pipe 20mm dia 100.00 pcs 100.00 10,000.00 5,000.00 15,000.00
Flexible Hose 20mm dia 3.00 rolls 2,500.00 7,500.00 3,750.00 11,250.00
Convenience outlet 2 gang Panasonic 25.00 pcs 450.00 11,250.00 5,625.00 16,875.00
Light's Switch 3 gang Panasonic 3.00 pcs 450.00 1,350.00 675.00 2,025.00
Light's Switch 2 gang Panasonic 5.00 pcs 450.00 2,250.00 1,125.00 3,375.00
Light's Switch 1 gang Panasonic 2.00 pcs 400.00 800.00 400.00 1,200.00
LAN Outlet 4.00 pcs 500.00 2,000.00 1,000.00 3,000.00
Telephone Outlet 4.00 pcs 500.00 2,000.00 1,000.00 3,000.00
Junction box 45.00 pcs 40.00 1,800.00 900.00 2,700.00
Utility box 45.00 pcs 40.00 1,800.00 900.00 2,700.00
Square box, 4x4 30.00 pcs 60.00 1,800.00 900.00 2,700.00
PVC Connector, 25mm 100.00 pcs 20.00 2,000.00 1,000.00 3,000.00
PVC Connector, 20mm 100.00 pcs 20.00 2,000.00 1,000.00 3,000.00
Pin light 12w, Daylight, LED 50.00 pcs 800.00 40,000.00 20,000.00 60,000.00
Exhaust Fan 2.00 pcs 1,700.00 3,400.00 1,700.00 5,100.00
Emergency Light, OMNI, Slim Type 6.00 pcs 2,500.00 15,000.00 7,500.00 22,500.00
SUB - TOTAL 301,425.00

ANNEX G
MATERIALS LABOR SPECIALTY WORKS
DESCRIPTION QTY UNIT TOTAL
UNIT COST AMOUNT UNIT COST UNIT COST AMOUNT
Skimcoat 5.00 bags 500.00 2,500.00 1,250.00 3,750.00
Flat Latex 30.00 gals 550.00 16,500.00 8,250.00 24,750.00
Semi-gloss (top coat) 60.00 gals 590.00 35,400.00 17,700.00 53,100.00
QDE 15.00 gals 600.00 9,000.00 4,500.00 13,500.00
Epoxy Primer 8.00 gal 760.00 6,080.00 3,040.00 9,120.00
Epoxy Reducer 4.00 gal 650.00 2,600.00 1,300.00 3,900.00
Laquer Thinner 15.00 gal 250.00 3,750.00 1,875.00 5,625.00
Body Filler 10.00 gal 600.00 6,000.00 3,000.00 9,000.00
Laquer Glazing Putty 5.00 gal 600.00 3,000.00 1,500.00 4,500.00
Paint Thinner 20.00 gal 250.00 5,000.00 2,500.00 7,500.00
#80 sand paper 3.00 roll 3,000.00 9,000.00 4,500.00 13,500.00
#100 sand paper 150.00 pcs 15.00 2,250.00 1,125.00 3,375.00
#150 sand paper 200.00 pcs 15.00 3,000.00 1,500.00 4,500.00
Baby Roller (cotton) 50.00 pcs 70.00 3,500.00 1,750.00 5,250.00
Baby Roller (maxi-wool) 50.00 pcs 70.00 3,500.00 1,750.00 5,250.00
7" Paint Roller 50.00 pcs 50.00 2,500.00 1,250.00 3,750.00
4" Paint Brush 10.00 pcs 40.00 400.00 200.00 600.00
1½" Paint Brush 10.00 pcs 30.00 300.00 150.00 450.00
Masking Tape 40.00 rolls 25.00 1,000.00 500.00 1,500.00
Old News Papers 20.00 kgs 50.00 1,000.00 500.00 1,500.00
Rugs 30.00 kgs 60.00 1,800.00 900.00 2,700.00

SUB - TOTAL 177,120.00

ANNEX H
MATERIALS LABOR SPECIALTY WORKS
DESCRIPTION QTY UNIT TOTAL
UNIT COST AMOUNT UNIT COST UNIT COST AMOUNT
Sofa set 2.00 units 25,000.00 50,000.00 0.00 50,000.00
Office Table & Chairs 15.00 unit 4,500.00 67,500.00 0.00 67,500.00
Gas Stove 2.00 units 18,000.00 36,000.00 0.00 36,000.00
Split Type Air-Conditioning Unit 5.00 units 22,800.00 114,000.00 0.00 114,000.00
SUB - TOTAL 267,500.00