Bill of Materials and Cost Estimates

Project: Retrofitting of Columns and Beams of Pineapple Highlands Resort Date: Dec. 21, 2021
Owner: Arthur A. Amil Total Estimated Cost:
Location: Agusan Canyon, Manolo Fortich, Bukidnon 1.10 Php 914,952.93
Material Cost
Item Description Qty Unit Labor cost Remarks
Cost Total
I Demolition 20,000.00
Ground Floor and Walls (Portion Only) 1 lot - - 20,000.00
II Earthworks 10,000.00
Excavation 3 m³ - - 10,000.00
III Structural 659,453.05
A Column 163,730.29
Concrete 8 m³ 16,038.00
Cement, Portland 72 bags 250.00 18,042.75
Sand, Washed 5 m³ 1,200.00 5,773.68
Gravel, Crushed 3/4" 8 m³ 1,200.00 9,622.80
Reinforcing Steel 1,447 kgs 50,654.63
Bar, RSB, 16 mm Ø 106 lengths 400.00 42,411.60
Bar, RSB, 10 mm Ø 119 lengths 160.00 19,015.92
Tie Wire, G.I. #16 29 kg 75.00 2,170.91
B Beam Truss 4,146 kgs 207,320.26 437,325.36
Angle, 50 mm x 50 mm x 6.4 mm thk. 85 lengths 1,300.00 109,885.01
Angle, 40 mm x 40 mm x 6.4 mm thk. 84 lengths 900.00 75,546.24
Welding Rod, E6012, Fujiweld 207 kg 140.00 29,024.84
Cutting Disk, 4" Ø 124 pcs 100.00 12,439.22
Grinding Disk, 4" Ø 12 pcs 250.00 3,109.80
C Formworks and Falseworks 69 m² 20,671.20 58,397.40
Plywood, Marine, 1/2" thk 23 pcs 660.00 15,158.88
Lumber, Coco 733 bdft 25.00 18,316.98
Nails, Common, Assorted 21 kg 75.00 1,550.34
Nails, Concrete, Assorted 20 kg 135.00 2,700.00
D Consumables 4,870.00
Hacksaw Blade 24 TPI 20 pcs 100.00 2,000.00
Cotton Gloves, Plain and Rubber 50 set 35.00 1,750.00
Welding Gloves 4 set 280.00 1,120.00
IV Architectural 18,879.70
A Plastering 1 m³ 11,024.64 18,879.70
Cement, Portland 25 bags 250.00 6,201.36
Sand, Fine 1 m³ 1,200.00 1,653.70
V Painting 54,502.00
Paint, Primer, Red Oxide 18 gal 500.00 9,000.00 22,442.00
Skim Coat 10 bags 450.00 4,500.00
Paint, Solvent Based, Primer 6 gal 950.00 5,700.00
Paint, Latex, Semi-Gloss 6 gal 750.00 4,500.00
Paint, Solvent Based, Reducer 2 gal 300.00 600.00
Paint Thinner 5 gal 280.00 1,400.00
Epoxy A & B, Marine 1 gal 2,500.00 2,500.00
Body Filler 1 gal 1,200.00 1,200.00
Paint Roller, 4" 10 pcs 75.00 750.00
Paint Brush, 2" 20 pcs 75.00 1,500.00
Sand Paper, Assorted 18 pcs 20.00 360.00
Rags 10 pcs 5.00 50.00
============ ============
Total Cost 409,554.03 358,150.72

S U M M A R Y

Total Materials Cost 409,554.03

Total Labor Cost 358,150.72
Power Tools and Equipment Cost 50,000.00
Project Management 10% 76,770.48
Overhead / Contingency / Misc. 20,477.70
Profit
============
Total 914,952.93
============
Total Project Cost 914,952.93

Prepared By: Approved By:

Ronwaldo D. Zamayla Arthur A. Amil

Civil Engineer Owner