Scribd
Upload
5K views5 pages

Bill of Materials and Cost Estimates

This document provides a bill of materials and cost estimates for the Diaat Cacao Processing Plant project in Maria Aurora, Aurora. It includes 12 sections that outline the required materials, quantities, unit costs and total costs for excavation, formworks, concrete works, masonry works, carpentry works, tile works, plumbing works, electrical works, hardware, paint works, doors and windows. The total material cost is estimated to be PHP 1,940,800 with an additional PHP 679,800 for labor costs. Including overhead, fees and other expenses, the grand total cost of the project is estimated at PHP 2,939,118.

Uploaded by

Aphze Bautista Vlog
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
5K views5 pages

Bill of Materials and Cost Estimates

This document provides a bill of materials and cost estimates for the Diaat Cacao Processing Plant project in Maria Aurora, Aurora. It includes 12 sections that outline the required materials, quantities, unit costs and total costs for excavation, formworks, concrete works, masonry works, carpentry works, tile works, plumbing works, electrical works, hardware, paint works, doors and windows. The total material cost is estimated to be PHP 1,940,800 with an additional PHP 679,800 for labor costs. Including overhead, fees and other expenses, the grand total cost of the project is estimated at PHP 2,939,118.

Uploaded by

Aphze Bautista Vlog
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
You are on page 1/ 5

PROJECT TITLE: Diaat Cacao Processing Plant

LOCATION: DIAAT, MARIA AURORA, AURORA

OWNER:Fabros

BILL OF MATERIALS AND COST ESTIMATES

I.EXCAVATION AND STAKE-OUT


60 cu.m @ 300/cu.m. = 18,000

Stake-out =2,000

II. FORMWORKS AND SCAFFOLDINGS

Item No. Description Quantity Unit Cost Total Cost


01 2x2 lumber 50 pcs. 120/pc 6,000.00
02 2x3 lumber 100 pcs. 180/pc 18,000.00
03 10 mm plywood 40 pcs 300/pc 12,000.00
04 Assorted CWN 10 kgs. 70/kg. 700.00
Sub-total 36,700.00

Labor Cost 11,000.00

III. CONCRETE WORKS

Item No. Description Quantity Unit Cost Total Cost


01 16 mm 0 RSB 350 pcs 310/pc 108,500
02 12 mm 0 RSB 320 pcs 180/pc 57,600
03 10 mm 0 RSB 860 pcs 110/pc 94,600
04 Portland cement 720 bags 245/bag 176,400
05 Pure sand 40 cu. m. 400/cu.m. 16,600
06 aggregates 80 cu. m 600/cu.m. 48,000
07 #16 tie wire 4 rolls 3,600/roll 14,400
08 20 mm 0 RSB 90 pcs 520/pc 46,800
Sub-total 562,900.00

Labor Cost 198,000


IV. MASONRY WORKS

Item No. Description Quantity Unit Cost Total Cost


01 150 mm CHB 3,500 pcs 13/pc 45,500
02 100 mm CHB 500 pcs. 11/pc 5,500
03 Pure sand 60 cu.m. 400/cu.m. 24,000
04 Screened agg. 80 cu.m. 400/cu.m. 32,000
05 Portland cement 530 bags 245/bag 129,850
06 10 mm 0 RSB 280 pcs. 110/pc 30,800
07 #16 tie wire 1 roll 3600/roll 3,600
Sub-total 271,250.00

Labor Cost 95,000.00

V. CARPENTRY WORKS

Item No. Description Quantity Unit Cost Total Cost


01 2x6 lumber 95 pcs. 420/pc. 39,900
02 2x3 lumber 140 pcs. 210/pc. 29,400
03 2x2 lumber 350 pcs. 140/pc. 49,000
04 Assorted CWN Lump sum 9,000
05 8 mm plywood 95 pcs. 350/pc 33,250
06 Fascia board 15 pcs. 360/pc. 5,400
07 Stone wall cladding 58 sq. m. 1,400/sq.m. 81,200
08 1x12 lumber 134 pcs 420/pc. 56,280
Sub-total 303,430.00

Labor Cost 107,000.00

VI. TILE WORKS

Item No. Description Quantity Unit Cost Total Cost


01 6OO mm x600 mm 378 pcs. 215/pc 81,270
ceramic tiles
02 400mmx400mm 510 pcs. 80/pc 40,800
ceramic tiles
03 Tile adhesive 1140 bags 320/bag 44,800
04 Tile grout 20 packs 120/pack 2,400
Sub-total 169,270.00

Labor Cost 60,000.00


VII. PLUMBING WORKS

1. WATER LINE

Item No. Description Quantity Unit Cost Total Cost


01 0 pipe 14 pcs. 340/pc 4,760
02 0 pipe 18 pcs. 220/pc 3,960
03 Assorted fittings Lump sum 1,200 1,200
04 Teflon tape 20 pcs 30/pc 600
05 Solvent cement 5 cans 200/can 1,000
06 L-type faucet 10 pcs 250/pc 2,500
07 Water closet set 4 sets 9,000/set 36,000
08 Telephone shower 3 sets 800/set 2,400
Sub-total 52,420.00

Labor Cost 32,500.00

2. SANITARY LINE

Item No. Description Quantity Unit Cost Total Cost


01 4 0 pipe 8 pcs. 650/pc. 5,200
02 2 0 pipe 12 pcs 380/pc. 4,560
03 Assorted fittings Lump sum 1,800 1,800
04 Solvent cement 4 cans 200/can 800
Sub-total 12,360.00

Labor Cost 3,500.00

VIII. ELECTRICAL WORKS

Item No. Description Quantity Unit Cost Total Cost


01 #6 THHN/TWHN 1 box 7,500/box 7,500
02 #10 THHN/TWHN 2 boxes 5,500/box 11,000
03 #12 THHN/TWHN 2 boxes 3,500/box 7,000
04 #14 THHN/TWHN 3 boxes 2,300/box 6,900
05 Junction box 30 pcs 45/pc 1,350
06 Utility box 55 pcs 30/pc 1,650
07 Electrical pipe 120 pcs 80/pc 9,600
08 Electrical tape 3 rolls 200/roll 600
09 Convenience outlet 26 sets 320/pc. 8,320
10 1 gang switch 4 sets 180/pc. 720
11 3 gang switch 10 sets 290/pc 2,900
12 Water heater 3 sets 5,600/set 16,800
13 Pin light 28 pcs. 320/pc 8,960
14 Center light 12 pcs. 2400/pc 28,800
15 Post lamp 4 pcs. 400/pc 1,600
16 2 gang switch 4 sets 250/pc 1,000
Sub-total 114,700.00

Labor Cost 42,000.00


IX. HARDWARE AND TINNERY

Item No. Description Quantity Unit Cost Total Cost


01 Rib type long span 230 m. 290/m 66,700
0.5 mm thk.
02 Spanish gutter 18 pcs. 570/pc. 10,260
03 Ridge roll 16 pcs. 570/pc. 9,120
04 Door lock 13 pcs. 350/pc 4,550
05 4x4 loose pin hinges 18 pcs 230/pc 4,140
06 5/8 0 M. bolt x 7 70 pcs. 25/pc. 1,750
Sub-total 86,260.00

Labor Cost 30,300.00

X. PAINT WORKS

Item No. Description Quantity Unit Cost Total Cost


01 Flat latex 3 pails 2,100/pail 6,300
02 Semi-gloss latex 3 pails 2,200/pail 6,600
03 Flatwall enamel 2 pails 1,980/pail 3,960
04 Semi-gloss enamel 2 pails 2,200/pail 4,400
05 Paint thinner 4 gallons 320/gallon 1,280
06 Time-out filler 8 gallons 550/gallon 4,400
07 Glazing putty 10 gallons 620/gallon 6,200
08 Concrete putty 12 gallons 550/gallon 6,600
09 Neutralizer 2 gallons 300/gallon 600
10 Sanding paper Lump sum 3,000 3,000
11 Paint roller 10 pcs. 150/pc. 1,500
12 Paint brush 12 pcs. 60/pc. 720
13 Masking tape 3 rolls 400/roll 1,200
14 Clear gloss lacquer 10 gallons 720/gallon 7,200
15 Sanding sealer 10 gallons 650/gallon 6,500
16 Lacquer flo 5 gallons 550/gallon 2,750
17 Lacquer thinner 5 gallons 400/gallon 2,000
18 Wood stain 4 liters 170/liter 680
19 Tinting color 6 liters 270/liter 1,620
Sub-total 63,110.00

Labor Cost 55,500.00


XI. DOORS AND JAMBS WITH CASING

Item No. Description Quantity Unit Cost Total Cost


01 D1 Panelled 1 set 7,000/set 7,000
02 D2 Panelled 7 sets 6,000/set 42,000
03 D3 Polydoor 4 sets 2,000set 8,000
04 Door casing 470 ft. 30/ft. 14,100
Sub-total 71,100.00

Labor Cost 25,000.00

XII. ALUMINUM WINDOWS WITH GRILLES

Item No. Description Quantity Unit Cost Total Cost


01 W21.2x2.4 analok 8 sets 12,000/set 96,000
sliding window w/
6mm bronze glass
02 W4 1.2x 1.8 analok 5 sets 9,000/set 45,000
sliding window w/
6mm bronze glass
03 W1 0.90x2.4 analok 6 sets 9,000/set 54,000
sliding window w/
6mm bronze glass
04 W3 0.40x0.60 analok 4 sets 1,000/set 4,000
awning type w/
6mm bronze glass
Sub-total 199,000.00

PERIMETER FENCE= ? (to be computed on site)

TOTAL MATERIAL COST = Php 1,940,800.00

TOTAL LABOR COST =Php 679,800.00

3% OVERHEAD EXPENSES (contingency) = Php 78,518.00

BUILDING PERMIT FEE = ?

BUILDING PLANS AND SPECIFICATIONS = Php 40,000.00

AUTOCAD AND BLUE PRINTING =Php25,000.00

ELECTRICAL CONNECTION FEE AND EXPENSES = ?

TECHNICAL SUPERVISION AND MANAGEMENT =Php 200,000.00

GRAND TOTAL COST =Php 2,939,118.00

You might also like