Anda di halaman 1dari 16

Project

: PROPOSED BURGER RESTAURANT

Location :86 H.BAUTISTA ST. CONCEPCION UNO, MARIKINA CITY


Owner

: PAOLA DENISE M. DOMINGO

Subject

: BILL OF MATERIALS

ITEM
NO.

DESCRIPTION

UNIT

UNIT RATE
MATERIAL

General requirement
1

QUANTITY
1

lot

AMOUNT

LABOR
PHP 150,000.00

EARTH WORKS

Excavation

4.30

CUM

Backfilling and Compaction

2.60

CUM

Gravel Bedding

0.55

Soil Poisoning

119.00

150.00

PHP 645.00

PHP 120.00

75.00

PHP 507.00

CUM

PHP 400.00

120.00

PHP 286.00

SQM

PHP 25.00

53.00

PHP 9,282.00

SUBTOTAL

PHP 160,720.00

Concreting
Foundation

5.00

CUM

PHP 3,500.00

PHP 200.00

PHP 18,500.00

Columns

8.60

CUM

PHP 3,500.00

PHP 200.00

PHP 31,820.00

Beams

10.20

CUM

PHP 3,500.00

PHP 200.00

PHP 37,740.00

Slab

6.30

CUM

PHP 3,500.00

PHP 200.00

PHP 23,310.00

SUBTOTAL

PHP 111,370.00

Rebar
Foundation - 10mm rebar

10.00

pcs

PHP 420.00

PHP 150.00

PHP 5,700.00

Project

: PROPOSED BURGER RESTAURANT

Location :86 H.BAUTISTA ST. CONCEPCION UNO, MARIKINA CITY


Owner

: PAOLA DENISE M. DOMINGO

Subject

: BILL OF MATERIALS

ITEM
NO.

DESCRIPTION

QUANTITY

UNIT

UNIT RATE
MATERIAL

LABOR

AMOUNT

Columns - 16mm rebar

32.00

pcs

PHP 420.00

PHP 150.00

PHP 18,240.00

Column ties - 10mm rebar

45.00

pcs

PHP 200.00

PHP 150.00

PHP 15,750.00

Beam - 16mm rebar

42.00

pcs

PHP 420.00

PHP 150.00

PHP 23,940.00

Beam Stirrups - 10mm rebar

56.00

pcs

PHP 200.00

PHP 150.00

PHP 19,600.00

Slab -10mm rebar

30.00

pcs

PHP 200.00

PHP 150.00

PHP 10,500.00

#16 G.I tie wire

1.00

lot

PHP 50,000.00

PHP 15,000.00

PHP 65,000.00

SUBTOTAL

PHP 158,730.00

Formworks
Columns

56.00

SQM

PHP 150.00

PHP 100.00

PHP 14,000.00

Beams

86.00

SQM

PHP 150.00

PHP 100.00

PHP 21,500.00

SUBTOTAL

PHP 35,500.00

Masonry
CHB (6"thk)

148.20

sqm

PHP 150.00

PHP 80.00

PHP 34,086.00

CHB (4"thk)

27.90

sqm

PHP 150.00

PHP 80.00

PHP 6,417.00

Plastering

176.10

sqm

PHP 200.00

PHP 120.00

PHP 56,352.00

Project

: PROPOSED BURGER RESTAURANT

Location :86 H.BAUTISTA ST. CONCEPCION UNO, MARIKINA CITY


Owner

: PAOLA DENISE M. DOMINGO

Subject

: BILL OF MATERIALS

ITEM
NO.

DESCRIPTION

QUANTITY

UNIT

UNIT RATE
MATERIAL

AMOUNT

LABOR

SUBTOTAL

PHP 96,855.00

Doors and Windows


main door

set

PHP 20,000.00

PHP 5,000.00

PHP 25,000.00

toilet

set

PHP 1,500.00

PHP 300.00

PHP 3,600.00

storage room

set

PHP 1,500.00

PHP 300.00

PHP 1,800.00

kitchen

set

PHP 1,500.00

PHP 300.00

PHP 1,800.00

locker room

set

PHP 1,500.00

PHP 350.00

PHP 1,850.00

fire exit door

set

PHP 4,000.00

PHP 500.00

PHP 4,500.00

Windows

lot

PHP 450,000.00

PHP 25,000.00

PHP 475,000.00
PHP 513,550.00

Finishes
1. Installation of ceiling

119.00

sqm

PHP 400.00

PHP 130.00

PHP 63,070.00

110.26

sqm

PHP 1,500.00

PHP 170.00

PHP 184,134.20

4.70

lm

PHP 7,000.00

PHP 150.00

PHP 33,605.00

Flooring
1. Ceramic tiles 60x60 cm
2. granite countertop

Project

: PROPOSED BURGER RESTAURANT

Location :86 H.BAUTISTA ST. CONCEPCION UNO, MARIKINA CITY


Owner

: PAOLA DENISE M. DOMINGO

Subject

: BILL OF MATERIALS

ITEM
NO.

DESCRIPTION
3. tiles @ toilet 60x60 cm

QUANTITY

UNIT

UNIT RATE
MATERIAL

LABOR

AMOUNT

28.72

sqm

PHP 1,500.00

PHP 170.00

PHP 47,962.40

1. To walls

266.55

sqm

PHP 150.00

PHP 80.00

PHP 61,306.50

2. To ceiling

119.00

sqm

PHP 150.00

PHP 80.00

PHP 27,370.00

25.00

sqm

PHP 500.00

PHP 150.00

PHP 16,250.00

Painting

Accent wall
Ceramic wood tiles
SUBTOTAL

PHP 433,698.10

Carpentry w/ painting
Lockers

set

PHP 15,000.00

PHP 8,000.00

PHP 23,000.00

112

sqm

PHP 650.00

PHP 150.00

PHP 89,600.00

Condiments station

lot

PHP 8,000.00

PHP 4,000.00

PHP 12,000.00

Toilet partiton

lot

PHP 25,000.00

PHP 5,000.00

PHP 30,000.00

Office table

lot

PHP 7,000.00

PHP 4,000.00

PHP 11,000.00

kitchen cabinet

set

PHP 15,000.00

PHP 8,000.00

PHP 23,000.00

Cashier counter

lot

PHP 60,000.00

PHP 15,000.00

PHP 75,000.00

Drywall interior partitions

Project

: PROPOSED BURGER RESTAURANT

Location :86 H.BAUTISTA ST. CONCEPCION UNO, MARIKINA CITY


Owner

: PAOLA DENISE M. DOMINGO

Subject

: BILL OF MATERIALS

ITEM
NO.

DESCRIPTION

QUANTITY

UNIT

UNIT RATE
MATERIAL

AMOUNT

LABOR

SUBTOTAL

PHP 188,600.00

Specialties
Toilet and bath accessories
water closet

pcs

PHP 5,000.00

PHP 1,000.00

PHP 6,000.00

Urinal

pcs

PHP 5,000.00

PHP 1,000.00

PHP 6,000.00

lavatory

pcs

PHP 3,500.00

PHP 500.00

PHP 4,000.00

Faucet

pcs

PHP 3,000.00

PHP 200.00

PHP 3,200.00

Floor drain

pcs

PHP 600.00

PHP 200.00

PHP 800.00

pcs

PHP 1,000.00

PHP 500.00

PHP 9,000.00

Lockset
common knobs w/ hinge
SUBTOTAL
Roofing
Pre-painted long span w/ roof gutter and
purlins
SUBTOTAL
Furnishings/Equipments

PHP 29,000.00

lot

PHP 70,000.00

PHP 25,000.00

PHP 95,000.00
PHP 95,000.00

Project

: PROPOSED BURGER RESTAURANT

Location :86 H.BAUTISTA ST. CONCEPCION UNO, MARIKINA CITY


Owner

: PAOLA DENISE M. DOMINGO

Subject

: BILL OF MATERIALS

ITEM
NO.

DESCRIPTION

QUANTITY

UNIT

UNIT RATE
MATERIAL

LABOR

AMOUNT

kitchen cabinet

set

PHP 15,000.00

PHP 8,000.00

PHP 23,000.00

table & chairs for 6

set

PHP 15,000.00

PHP 8,000.00

PHP 69,000.00

table and chairs for 4

set

PHP 15,000.00

PHP 8,000.00

PHP 69,000.00

POS for cashier

set

PHP 15,000.00

PHP 7,000.00

PHP 66,000.00

Heavy duty electric deep fryer

lot

PHP 30,000.00

PHP 30,000.00

Fryer

lot

PHP 8,000.00

PHP 8,000.00

Gas range

lot

PHP 60,000.00

PHP 60,000.00

Food display

lot

PHP 20,000.00

PHP 20,000.00

Drinks dispenser

lot

PHP 25,000.00

PHP 25,000.00

Sundae dispenser

lot

PHP 15,000.00

PHP 15,000.00

Under counter chiller

lot

PHP 150,000.00

PHP 150,000.00

Refrigerator

lot

PHP 35,000.00

PHP 35,000.00

Freezer

lot

PHP 95,000.00

PHP 95,000.00

Refrigerated glass door merchandizer

lot

PHP 200,000.00

PHP 200,000.00

Work station

lot

PHP 10,000.00

PHP 5,000.00

PHP 15,000.00

Project

: PROPOSED BURGER RESTAURANT

Location :86 H.BAUTISTA ST. CONCEPCION UNO, MARIKINA CITY


Owner

: PAOLA DENISE M. DOMINGO

Subject

: BILL OF MATERIALS

ITEM
NO.

DESCRIPTION

QUANTITY

UNIT

UNIT RATE
MATERIAL

LABOR

AMOUNT

Front & counter entrance signage

lot

PHP 50,000.00

PHP 15,000.00

PHP 65,000.00

other interior signages

lot

PHP 15,000.00

PHP 5,000.00

PHP 20,000.00

Segregated trash bins

lot

PHP 15,000.00

PHP 5,000.00

PHP 20,000.00

Additonal chairs at waiting area

lot

PHP 6,000.00

PHP 6,000.00

SUBTOTAL

PHP 991,000.00

Electrical
lighting

30

pcs

PHP 400.00

PHP 300.00

PHP 21,000.00

Panel

set

PHP 5,000.00

PHP 2,000.00

PHP 7,000.00

outlets

12

pcs

PHP 150.00

PHP 200.00

PHP 4,200.00

switches

18

pcs

PHP 150.00

PHP 300.00

PHP 8,100.00

conduits/wiring

lot

PHP 40,000.00

PHP 15,000.00

PHP 55,000.00

Airconditioning unit w/ condenser

sets

PHP 65,000.00

PHP 5,000.00

PHP 210,000.00

CCTV camera

sets

PHP 15,000.00

PHP 7,000.00

PHP 66,000.00

Speaker

sets

PHP 15,000.00

PHP 7,000.00

PHP 66,000.00

Smoke detector (battery type)

sets

PHP 6,000.00

PHP 2,500.00

PHP 17,000.00

Project

: PROPOSED BURGER RESTAURANT

Location :86 H.BAUTISTA ST. CONCEPCION UNO, MARIKINA CITY


Owner

: PAOLA DENISE M. DOMINGO

Subject

: BILL OF MATERIALS

ITEM
NO.

DESCRIPTION

QUANTITY

UNIT

UNIT RATE
MATERIAL

AMOUNT

LABOR

SUBTOTAL

PHP 454,300.00

Plumbing
kitchen sink

pc

PHP 4,000.00

PHP 100.00

PHP 4,100.00

faucet

pcs

PHP 3,000.00

PHP 100.00

PHP 3,100.00

drainage piping

lot

PHP 20,000.00

PHP 12,000.00

PHP 32,000.00

water supply piping

lot

PHP 25,000.00

PHP 8,000.00

PHP 33,000.00

sanitary piping

lot

PHP 30,000.00

PHP 10,000.00

PHP 40,000.00

SUBTOTAL
GRAND TOTAL

PHP 112,200.00
PHP 3,380,523.10

Anda mungkin juga menyukai