PROPOSED CONSTRUCTION OF TEMPORARY GUARDHOUSE

DETAILED COST COMPUTATION (REVISION 1)

1.0 COLUMN/WALL
QTY: 9.333 BF

MATERIALS/ CONSUMMABLES:
8 LG(S) 4" X 2" X 10' ROUGH LUMBER 240.00 1,920.00
10 LG(S) 2" X 2" X 8' ROUGH LUMBER 96.00 960.00
2 SHT(S) 3" X 10' CORR. SHEET 710.00 1,420.00
1.5 KG(S) COMMON NAILS 4" 46.00 69.00
0.5 KG(S) COMMON NAILS 2" 46.00 23.00
0.5 KG(S) UMBRELLA NAILS 2-1/2" 65.00 32.50
4,424.50

Labor:
1 Skilled 400.00 1.9 day(s) 760.00
1 Laborer / Helper 300.00 1.9 day(s) 570.00
P 1,330.00

Total Cost for Item 1.0 P 1,330.00

Unit Rate for Item 1.0 P 142.50 / BF

2.0 ROOF & ROOF FRAMING

QTY: 5.280 SQ.M.

MATERIALS/ CONSUMMABLES:
10 LG(S) 2" X 2" X 8' ROUGH LUMBER 96.00 960.00
4 LG(S) 2" X 2" X 6' ROUGH LUMBER 72.00 288.00
6 SHT(S) 3" X 6' CORR. SHEET 422.00 2,532.00
0.5 KG(S) COMMON NAILS 4" 46.00 23.00
0.5 KG(S) COMMON NAILS 2" 46.00 23.00
0.5 KG(S) UMBRELLA NAILS 2-1/2" 65.00 32.50
3,858.50

Labor:
1 Skilled 400.00 1.65 day 660.00
1 Laborer / Helper 300.00 1.65 day 495.00
P 1,155.00

Total Cost for Item 2.0 P 1,155.00

Unit Rate for Item 2.0 P 218.75 / SQ.M.

3.0 FLOOR & CEILING

QTY: 1.000 LOT

MATERIALS/ CONSUMMABLES:
2 LG(S) 2" X 2" X 8' ROUGH LUMBER 96.00 192.00
1 SHT(S) 4' X 8' X 1/2" ORDINARY PLYWOOD 635.00 635.00
0.25 KG(S) COMMON NAILS 4" 46.00 11.50
0.25 KG(S) COMMON NAILS 1-1/5" 46.00 11.50
850.00

Labor:
 1 Skilled 400.00 0.36 day 144.00
1 Laborer / Helper 300.00 0.36 day 108.00
P 252.00

Total Cost for Item 3.0 P 252.00

Unit Rate for Item 3.0 P 252.00 / LOT

4.0 WINDOWS/ DOOR

QTY: 1.000 LOT

MATERIALS/ CONSUMMABLES:
4 LG(S) 2" X 2" X 8' ROUGH LUMBER 96.00 384.00
8 LG(S) 2" X 2" X 6' ROUGH LUMBER 72.00 576.00
0.25 KG(S) COMMON NAILS 4" 46.00 11.50
0.25 KG(S) COMMON NAILS 1-1/5" 46.00 11.50
1 PAIR HINGES 1" X 3" 12.00 12.00
8 PCS CARRIAGE BOLT W/ NUT & WASHERS 10.00 80.00
983.00

Labor:
1 Skilled 400.00 0.42 day 168.00
1 Laborer / Helper 300.00 0.42 day 126.00
P 294.00

Total Cost for Item 4.0 P 294.00

Unit Rate for Item 4.0 P 294.00 / LOT

5.0 PAINTING WORKS

QTY: 22.780 SQ.M.

MATERIALS/ CONSUMMABLES:
1 GAL ENAMEL PAINT GREEN 800.00 800.00
3 PCS PAINT BRUSH 4" 70.00 210.00
1,010.00

Labor:
1 Skilled 400.00 0.44 day 176.00
1 Laborer / Helper 300.00 0.44 day 132.00
P 308.00

Total Cost for Item 5.0 P 308.00

Unit Rate for Item 5.0 P 13.52 / SQ.M.

6.0 ELECTRICAL WORKS

QTY: 1.000 LOT

MATERIALS/ CONSUMMABLES:
5 METER #12 TW Solid Wire (BLACK) 15.00 75.00
5 METER #12 TW Solid Wire (RED) 15.00 75.00
1 PCS 1-Gang Switch (ROYU) 45.00 45.00
1 PCS 2-Gang Convenience Outlet w/ grounding (ROYU) 70.00 70.00
1 PCS Metal junction box 4"x4" 13.00 13.00
5 METER Flexible Hose Orange 1/2" Dia. 8.00 40.00
10 PCS 12mm Round Pipe Clips 5.00 50.00
1 PCS Panel Board 4 Branches 3,646.00 3,646.00
4,014.00

Labor:
1 lot 1,204.20
P 1,204.20

Total Cost for Item 6.0 P 5,218.20

Unit Rate for Item 6.0 P 5,218.20 / LOT
Project: PROPOSED CONSTRUCTION OF TEMPORARY GUARDHOUSE

Subject: Supply Labor, Materials, Consumables and Necessary Equipments to Complete the Project
Location:

PROPOSED CONSTRUCTION OF TEMPORARY GUARDHOUSE

ITEM/DESCRIPTION QTY UNIT UNIT COST (PhP) AMOUNT (PhP)

1.0 COLUMN/WALL 9.333 BF 142.50 1,330.00

2.0 ROOF & ROOF FRAMING 5.300 SQ.M. 218.75 1,159.38

3.0 FLOOR & CEILING 1.000 LOT 252.00 252.00

4.0 WINDOWS/ DOOR 1.000 LOT 294.00 294.00

5.0 PAINTING WORKS 22.780 SQ.M. 13.52 308.00

6.0 ELECTRICAL WORKS 1.000 LOT 5,218.20 5,218.20

TOTAL DIRECT COST 8,561.58
Mob Demob 500.00
Safety Requirements 500.00
Contingencies 256.85
Contractor's Profit 2,140.39
TOTAL INDIRECT COST 11,958.82
TOTAL PROJECT COST 20,600.00