DETAILED UNIT COST ESTIMATE

Project : Quantity: 50
Scope of Work : Units: sq.m

MATERIALS
ITEM NAME AND DESCRIPTION OF MATERIAL QUANTITY UNIT
1 Portland Cement 5 bag
2 Sand 1 cu.m
3 Gravel - G1 1.5 cu.m
4 Caution Tape 3"x 300m 1 ln m
5 RSB 8mm dia. (Grade 33 - 6m) 12 pcs
6 Tie wires 5 roll
7 PVC - 4'' pcs
8
9

Delivery handling of materials 1 lot

(10% of material Cost)
EQUIPMENT
ITEM EQUIPMENT / TOOLS NO. OF UNITS NO. OF HOURS
1 HDD drilling rig 1 4
2 Backhoe 1 4
3
4

MANPOWER
ITEM DESIGNATION OF PERSONNEL NO. OF MEN NO. OF HOURS
1 Civil Engineer 1 8
2 Foreman 1 8
4 Operator 1 8
5 Skilled 2 8
6 Labor/ Helper 4 8

MANPOWER (PAKYAWAN)
ITEM DESIGNATION OF PERSONNEL NO. OF MEN NO. FINISHED
1 Excavator 1 50
2 Chamber 1 50
3 Top slab 1 50

Total Estimated Direct Cost

Contractor's Mark Up (20%)
Total Cost
UNIT COST
 15770.403
UNIT COST AMOUNT
300 1500
700 700
897.82 1346.73
290 290
250 3000
1500 7500
0

1433.673

1200
HOURLY RATE AMOUNT
150 600
150 600
0
0
0
0
29200
UNIT COST AMOUNT
700 5600
900 7200
650 5200
700 11200
500 16000

225000
UNIT COST AMOUNT
1000 50000
1500 75000
2000 100000

271170
270000
541170
10,823.41