Sheet2Project: REPLACEMENT OF CORRODED NAOH PIPELINE INCLUDING FRP LININGLocation: MVC CEBUOwner: Mabuhay Vinyl CorporationSubject: BM and Cost EstimatesBILL OF MATERIALS AND COST ESTIMATEA) MATERIALSITEM NO.ITEM DESCRIPTIONQTYUNITUNIT COSTAMOUNT1GRINDING DISC 4"4PCS120.00480.002FRP MATERIALS1LOT10,000.0010,000.003WELDING ROD15KG70.001,050.00TOTAL11,530.00B) LABORITEM NO.MANPOWERQTYNo of DaysRate/dayAMOUNT1WELDER25346.003,460.002HELPER45315.006,300.00TOTAL9,760.00C) LABOR OVERHEADITEM NO.MANPOWERQTYNo of DaysOH/dayAMOUNT1WELDER25100.341,003.402HELPER4591.351,827.00TOTAL2,830.40D) EQUIPMENT RENTALITEM NO.ITEM DESCRIPTIONQTYNo of DaysRate/dayAMOUNT1WELDING MACHINE15500.002,500.00TOTAL2,500.00SUMMARYMaterial Cost11,530.00Equipment Cost2,500.00Total Labor Cost9,760.00Labor Overhead2,830.40Profit4,465.20Supervision Cost3,147.60TOTAL34,233.2012%VAT4,107.98TOTAL PROJECT COST38,341.18Approved:NA ABAOMAT-ENG MANAGER

Sheet3