DETAILED COST ESTIMATES

ITEM NO. DESCRIPTION QUANTITY UNIT UNIT COST TOTAL COST

A.1.1(3) CONSTRUCTION OF FIELD OFFICE FOR THE ENGINEER 1.00 L.S.

A. MATERIALS Qty. Unit Unit Cost Total Cost

a. Portland Cement 10.00 bags 265 2,650.00
b. Washed Sand 0.40 cu.m 900 360.00
c. Gravel 0.80 cu.m 900 720.00
d. 1" x 2" Good Lumber 3.93 bd.ft 40 157.20
e. 2" x 2" Good Lumber 385.07 bd.ft 40 15,402.80
f. 2" x 4" Good Lumber 121.00 bd.ft 40 4,840.00
g. 1/4" thk Ordinary Plywood 13.00 pcs 385 5,005.00
h. Ga. # 26 Corrugated G.I. Sheets, 10 ft. long 38.00 sq.m 300 11,400.00
i. Ga. 26 Plain G.I. Ridge Roll 2.00 pcs 330 660.00
j. Interlink Wire #12, 3' x 8' 2.00 rolls 800 1,600.00
k. Asst. CW Nails 6.00 kgs 60 360.00
l. Finishing Nails 1.00 kg 60 60.00
m. Umbrella Nails 2.00 kg 60 120.00
n. Roof Sealant 0.25 L 350 87.50
o. Wooden Flush Door, 0.90m x 2.10m, comp. access. 1.00 set 1000 1,000.00
p. Hinges 2"x3" 2.00 sets 40 80.00
q. Hinges 2"x4" 2.00 sets 50 100.00
r. 4"Ø PVC Pipe 1.00 pc 640 640.00
s. Empty Steel Drum 1.00 pc 500 500.00
t. Water Closet (Pail Flush Type) 1.00 set 1100 1,100.00
u. Plastic Table,1mx2m 1.00 no 650 650.00
v. Monobloc Chair 4.00 pcs 510 2,040.00
w. White Board with Eraser 1.00 no 385 385.00
x. Plastic Pail 1.00 pc 150 150.00
y. Plastic Tub 1.00 pc 35 35.00
Sub-Total 50,102.50

B. EQUIPMENT Qty. No. of Days Unit Cost Total Cost

a. Various Tools 1,500.00
Sub-Total ₱ 1,500.00

C. MANPOWER Qty. No. of Days Rate Total Cost

a. Foreman 1.00 5.00 500.00 2,500.00
b. Skilled Laborer 2.00 5.00 400.00 4,000.00
c. Unskilled Laborer 4.00 5.00 350.00 7,000.00
Sub-Total ₱ 13,500.00

TOTAL DIRECT COST ₱ 65,102.50

INDIRECT COST
OCM 8.00% 5,208.20
CONTRACTOR'S PROFIT 12.00% 7,812.30
VAT 7.00% 4,557.18
GRAND TOTAL ₱ 82,680.18
UNIT COST OF ITEM 82,680.175000
"SAY" 82,680.18 82,680.18