BREAKDOWN OF MATERIALS

ITEM NO.: 414 Scaffolding and Falsework

QUANTITY: 1.00 Lot

I. MATERIALS
ITEM/DESCRIPTION UNIT QUANTITY UNIT COST TOTAL COST
2" x 2" x 10' lumber bd.ft. 270 38.00 10,260.00
2" x 3" x 10' lumber bd.ft. 350 38.00 13,300.00
2" x 4" x 10' lumber bd.ft. 700 38.00 26,600.00
C.W. Nail (assorted) keg 10 550.00 5,500.00
1/2" x 4' x 8' plywood pc. 30 450.00 13,500.00
H-Frame rentals 30,000.00
Sub-Total 99,160.00
II. EQUIPMENT RENTAL
EQUIPMENT NUMBER RENTAL RATE NO. OF DAYS TOTAL COST

Sub-Total

III. FUEL, LUBRICANT AND SPARE PARTS INCLUDING MAINTENANCE

EQUIPMENT NUMBER FUEL CONS. NO. OF DAYS TOTAL COST

Sub-Total

IV. LABOR
POSITION NUMBER RATE/DAY NO. OF DAYS TOTAL COST
Foreman 1 460.81 15 6,912.15
Skilled Laborer 2 332.80 15 9,984.00
Laborer 2 256.00 15 7,680.00

Sub-Total 24,576.15

ESTIMATED DIRECT COST 123,736.15

Mobilization (1%) 1,237.36
Overrhead Cont. Misc. (13%) 16,085.70
UNIT COST = P 177,388.14 Contrator's Profit (14%) 17,323.06
VAT (EDC, Mob. OCM., Profit) 2% 19,005.87
TOTAL ESTIMATED COST 177,388.14