CHB 125mm

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 2

UNIT COST DERIVATION

Project Title:
Location:
Item No. Work
Estimated Quantity: 2219.00 SqM Decription: 125mm CHB

A. Materials Quantity Unit Unit Price Amount


CHB, 125mm 29,125.00 Ea 5.00 145,625.00
Cement, Portland 1,280.00 Bags 172.00 220,160.00
Sand, Washed 143.00 CuM 160.00 22,880.00
10mm Def RSB 1,583.00 Ea 128.00 202,624.00
GI Wire Ga16 73.00 Kg 50.00 3,650.00
-
-
-
Sub Total 594,939.00

B. Labor No Rate/Day Man-Days Amount


Masons 12 300.00 24 86,400.00
Helpers 12 278.00 24 80,064.00
-
-
-
-
-
Sub Total 166,464.00

C. Equipments No Rent/Day No of Days Amount


-
-
-
Sub Total -

D. Total Direct Cost A+B+C 761,403.00


E. OverHead, Contingencies and Misc 13 % of D 98,982.39
F. Contractor's Profit 15 % of D 114,210.45
G. Estimated Cost (D+E+F) 974,595.84
H. Value-Added-Tax 10%G - 1/11A 43,374.22
I. Total Cost G+H 1,017,970.06

J. Unit Cost P 458.80


COMPUTATION SHEET
Work Description: 125mm CHB
NOTE: MANUALLY INPUT DATA IN RED

1. QUANTITY TAKE-OFF
No Length Height Gross Area Openings No Width Height Area
Ground Floor CHB Wall:
Front 1 49.00 4.25 208.25 D1 24 0.90 2.10 45.36
Rear 1 49.00 4.25 208.25 D2 4 0.90 2.10 7.56
Left/Right 2 10.00 4.25 85.00 D3 0.00
Second Floor CHB Wall: W1 24 2.40 1.20 69.12
Front 1 49.00 2.85 139.65 W2 24 1.50 1.20 43.20
Rear 1 49.00 2.85 139.65 W3 4 2.40 0.60 5.76
Left/Right 2 10.00 2.85 57.00
Other CHB Walls: Less: Total Area Openings/Bldg 171.00
Gable Roof (L&R) 2 10.00 2.08 20.75
Partitions GF 6 8.00 2.85 136.80 Net Wall Area/Bldg 1,109.17
Partitions 2F 6 8.00 2.85 136.80
Comfort Rooms GF 1 11.00 2.85 31.35
Comfort Rooms 2F 1 11.00 2.85 31.35
Corridor GF 10 3.50 0.90 31.50 No Of Bldgs 2
Corridor 2F 10 3.50 0.90 31.50
Balconies 2 5.90 0.90 10.62 Total Net Wall Area, SqM 2,219.00
1 13.00 0.90 11.70

Total Gross Area/Bldg 1,280.17


2. MATERIALS
Specs Quantity Unit Unit Price
CHB, 125mm 29,125.00 Ea 5.00
Cement, Portland 1:4 1,280.00 Bags 172.00
Sand, Washed 143.00 CuM 160.00
10mm Def RSB 600 1,583.00 Ea 128.00
ocbw
GI Wire Ga16 73.00 Kg 50.00
3. LABOR
Production
No Of Men Rate / Day SqM/Day No Of Days

Masons 12 300.00 96.00 24.00


Helpers 12 278.00 24.00
24

You might also like