UNIT COST DERIVATION

Project Title:
Location:
Item No. Work
Estimated Quantity: 8.64 Cu.M. Decription: RC COL FTNG ( F-4 )

A. Materials Quantity Unit Unit Price Amount

RM Conc, 20.68Mpa 8.64 CuM 2,700.00 23,328.00
16mm Def Steel Bars 68.00 Ea 325.00 22,100.00
GI Wire Ga16 7.00 Kg 50.00 350.00
1/4 Ord Plywood 4.00 Ea 290.00 1,160.00
2x2 Lumber, coco 92.00 BdFt 12.00 1,104.00
2x3 Lumber, coco 11.00 BdFt 12.00 132.00
CW Nails 3.00 Kg 55.00 165.00
-
Sub Total 48,339.00

B. Labor No Rate/Day Man-Days Amount

Carpenters 2 300.00 2 1,200.00
Helpers 2 278.00 2 1,112.00
Steel Men 5 300.00 2 3,000.00
Helpers 5 278.00 2 2,780.00
Masons 3 300.00 1 900.00
Helpers 3 278.00 1 1.00
20 10 -
Sub Total 8,993.00

C. Equipments No Rent/Day No of Days Amount

Conc Vibrators 2 500.00 1 1,000.00
Pumpcrete 1 1,728.00
-
Sub Total 2,728.00

D. Total Direct Cost A+B+C 60,060.00

E. OverHead, Contingencies and Misc 13 % of D 7,807.80
F. Contractor's Profit 15 % of D 9,009.00
G. Estimated Cost (D+E+F) 76,876.80
H. Value-Added-Tax 10%G - 1/11A 3,293.23
I. Total Cost G+H 80,170.03

J. Unit Cost P 9,278.90

COMPUTATION SHEET
Work Description: RC COL FTNG ( F-4 )
NOTE: MANUALLY INPUT DATA IN RED

1. QUANTITY TAKE-OFF
No of Ftngs/Bldg 12 Volume/Bldg, CuM 4.32
Short Side, M 1.20 Total Volume, CuM 8.64
Long Side, M 1.20
Thickness, M 0.25
No of Bldgs 2

2. MATERIALS
REINFORCEMENT DETAILS:
Quantity Unit Unit Price Kgs/Pc No Bars Bar Cut Form No Of Waste /
Ea Side Size Bar Re-Use 6m-Bars 6m-Bar
RM Conc, 20.68Mpa 8.64 CuM 2,700.00 Bars-Short Side 7 16mm 1.20 68.00 0.00
16mm Def Steel Bars 68.00 Ea 325.00 9.47 Bars-Long Side 7 16mm 1.20
GI Wire Ga16 7.00 Kg 50.00 GI Wire Ga16 7.00
1/4 Ord Plywood 4.00 Ea 290.00 1/4 Ord Plywood 4 4.00
2x2 Lumber, coco 92.00 BdFt 12.00 2x2 Lumber Frame 4 92.00
2x3 Lumber, coco 11.00 BdFt 12.00 2x3 Lumber Brace 4 11.00
CW Nails 3.00 Kg 55.00 CW Nails 3.00

3. LABOR
Production No Of
No Of Men Rate / Day SqM/Day Days say
a. Formworks
Carpenters 2 300.00 16.00 1.80 2
Helpers 2 278.00 2
4
b. Re-Bar Works Kgs/Day
Steel Men 5 300.00 320.00 2.01 2
Helpers 5 278.00 2
10
c. Concrete Works CuM/Day
Masons 3 300.00 24.00 0.36 1
Helpers 3 278.00 1
6
4. EQUIPMENTS
Production No Of
No Of Eqpmt Rent / Day Cum/Day Days say
Conc Vibrators 2 500.00 1
Rent / CuM Amount
Pumpcrete 1 200.00 1,728.00