Project : REPLACEMENT OF CORRODED NAOH PIPELINE INCLUDING FRP LINING

Location : MVC CEBU

Owner : Mabuhay Vinyl Corporation
Subject : BM and Cost Estimates

BILL OF MATERIALS AND COST ESTIMATE

A) MATERIALS
ITEM NO. ITEM DESCRIPTION QTY UNIT UNIT COST AMOUNT
1 GRINDING DISC 4" 4 PCS 120.00 480.00
2 FRP MATERIALS 1 LOT 10,000.00 10,000.00
3 WELDING ROD 15 KG 70.00 1,050.00
TOTAL 11,530.00
B) LABOR
ITEM NO. MANPOWER QTY No of Days Rate/day AMOUNT
1 WELDER 2 5 346.00 3,460.00
2 HELPER 4 5 315.00 6,300.00
TOTAL 9,760.00
C) LABOR OVERHEAD
ITEM NO. MANPOWER QTY No of Days OH/day AMOUNT
1 WELDER 2 5 100.34 1,003.40
2 HELPER 4 5 91.35 1,827.00
TOTAL 2,830.40
D) EQUIPMENT RENTAL
ITEM NO. ITEM DESCRIPTION QTY No of Days Rate/day AMOUNT
1 WELDING MACHINE 1 5 500.00 2,500.00
TOTAL 2,500.00

SUMMARY
Material Cost 11,530.00
Equipment Cost 2,500.00
Total Labor Cost 9,760.00
Labor Overhead 2,830.40
Profit 4,465.20
Supervision Cost 3,147.60
TOTAL 34,233.20
12%VAT 4,107.98
TOTAL PROJECT COST 38,341.18

Approved:

NA ABAO
MAT-ENG MANAGER