UNIT COST DERIVATION

REINFORCED CONCRETE (BEAMS, COLUMNS, SLAB, FOOTING, WALLS)

MATERIAL DESCRIPTION QUANTITYUNIT NO. OF NO. OF COST TOTAL

WORKERS DAYS

MATERIALS
PORTLAND CEMENT (40 kg.) 493 bags 225.00 110925.00
SAND 40.338 cu.m 450.00 18152.10
GRAVEL 3/4" crushed 33.41 cu.m 800.00 26728.00
CHB (10x20x40) 2362 pcs 8.00 18896.00
REBAR (10mm x 6m) 862 pcs 120.00 103440.00
REBAR (12mm x 6m) 17 pcs 280.00 4760.00
REBAR (16mm x 6m) 202 pcs 350.00 70700.00
REBAR (20mm x 6m) 182 pcs 380.00 69160.00
REBAR (22mm x 6m) 32 pcs 410.00 13120.00
TIE WIRE (#16) 128 kgs 90.00 11520.00

LABOR
FOREMAN 1 19 721.86 13715.34
SKILLED WORKERS 5 19 520.99 49494.05
LABORERS 9 19 403.13 68935.23

EQUIPMENT

TOTAL DIRECT COST: 579545.72

INDIRECT COST

Mob/Demob (1% of direct cost) 5795.4572

OCM (10% of direct cost) 57954.572
Contractors Profit (10% of direct cost) 57954.572

TOTAL INDIRECT COST 121704.6012

TAXES (12% of direct and indirect costs 84150.03854

ITEM TOTAL COST 785400.36

DERIVED UNIT COST 785400.36
 UNIT COST DERIVATION

Form works/Scaffolding/Trusses/Ceiling/Purlins

MATERIAL DESCRIPTION QUANTITYUNIT NO. OF NO. OF COST TOTAL

WORKERS DAYS

MATERIALS
2"x2"x14' lumber 5438.19 bd. Ft. 34.00 184898.46
2"x3"x14' lumber 2491.34 bd. Ft. 35.00 87196.90
2"x4"x20' lumber 254 bd. Ft. 40.00 10160.00
2"x5"x20' lumber 667 bd. Ft. 37.00 24679.00
PLYWOOD 1/4"x4'x8' 98 pcs 450.00 44100.00
Common Nails Assorted 50 kgs 75.00 3750.00
Concrete Nails Assorted 5 kgs 120.00 600.00

LABOR
FOREMAN 1 19 721.86 13715.34
SKILLED WORKERS 3 19 520.99 29696.43
LABORERS 8 19 403.13 61275.76

EQUIPMENT

TOTAL DIRECT COST: 460071.89

INDIRECT COST

Mob/Demob (1% of direct cost) 4600.7189

OCM (10% of direct cost) 46007.189
Contractors Profit (10% of direct cost) 46007.189

TOTAL INDIRECT COST 96615.0969

TAXES (12% of direct and indirect costs 66802.43843

ITEM TOTAL COST 623489.43

DERIVED UNIT COST 623489.43
 UNIT COST DERIVATION

ROOF

MATERIAL DESCRIPTION QUANTITY UNIT NO. OF NO. OF COST TOTAL

WORKERS DAYS

MATERIALS
Corrugated GI Sheet 3x.7m 64 pcs 235.00 15040.00
Corrugated GI Sheet 4x.7m 12 pcs 250.00 3000.00
Plain G.I. Strap 4 pcs 350.00 1400.00
GI Rivets 1464 pcs 0.50 732.00
G.I. Washers 23.24 kgs 0.50 11.62
Lead Washers 20 kgs 0.50 10.00
S-Type Gutter 24 pcs 683.00 16392.00
Ridge Roll 23 pcs 683.00 15709.00

LABOR
FOREMAN 1 4 721.86 2887.44
SKILLED WORKERS 3 4 520.99 6251.88
LABORERS 4 4 403.13 6450.08

EQUIPMENT

TOTAL DIRECT COST: 67884.02

INDIRECT COST

Mob/Demob (1% of direct cost) 678.8402

OCM (10% of direct cost) 6788.402
Contractors Profit (10% of direct cost) 6788.402

TOTAL INDIRECT COST 14255.6442

TAXES (12% of direct and indirect costs 9856.759704

ITEM TOTAL COST 91996.42

DERIVED UNIT COST 91996.42
 UNIT COST DERIVATION

PAINTING WORKS

MATERIAL DESCRIPTION QUANTITY UNIT NO. OF NO. OF COST TOTAL

WORKERS DAYS

MATERIALS
NEUTRALIZER 14 gal. 165.00 2310.00
ACRYLIC LATEX PAINT 14 gal. 460.00 6440.00
ROLLER BRUSH 2 pcs 120.00 240.00
PAINT BRUSH (2'') 5 pcs 35.00 175.00
PAINT BRUSH (3'') 5 pcs 65.00 325.00
PAINT BRUSH (4'') 5 pcs 90.00 450.00
PALLETE 5 pcs 22.40 112.00
Wood Primer 4 gal. 550.00 2200.00
Quick Drying Enamel, QDE 4 gal. 615.00 2460.00
Paint Thinner 1 gal. 35.00 35.00
sand paper #120 10 ft 50.00 500.00
Flat Wall Enamel 4 gal. 55.00 220.00

LABOR
FOREMAN 1 2 721.86 1443.72
SKILLED WORKERS 1 2 520.99 1041.98
LABORERS 2 2 403.13 1612.52

EQUIPMENT

TOTAL DIRECT COST: 19565.22

INDIRECT COST

Mob/Demob (1% of direct cost) 195.6522

OCM (10% of direct cost) 1956.522
Contractors Profit (10% of direct cost) 1956.522
TOTAL INDIRECT COST 4108.6962

TAXES (12% of direct and indirect costs 2840.869944

ITEM TOTAL COST 26514.79

DERIVED UNIT COST 26514.79

UNIT COST DERIVATION

PLUMBING WORKS

MATERIAL DESCRIPTION QUANTITY UNIT NO. OF NO. OF COST TOTAL

WORKERS DAYS

MATERIALS
PVC Pipe 100mm diameter 3 pcs 950.00 2850.00
G.I. Pipe 20mm diameter 2 pcs 700.00 1400.00
G.I. Pipe 12mm diameter 2 pcs 500.00 1000.00
Clean Out Caps 2 pcs 55.00 110.00
12mm dia G.I. TEE 6 pcs 40.00 240.00
20mm diameter G.I. TEE 2 pcs 50.00 100.00
100mm diameter TEE 2 pcs 21.50 43.00
100mm x 50mm dia WYE 2 pcs 24.00 48.00
100mm x 100mm dia WYE 2 pcs 24.00 48.00
90 G.I. elbow 12 mm elbow 1 pcs 45.00 45.00
90 G.I. elbow 20 mm d. 10 pcs 50.00 500.00
90 deg G.I. elbow 50 mm d. 1 pcs 55.00 55.00
P-Trap 7 pcs 120.00 840.00

LABOR
FOREMAN 1 1 721.86 721.86
SKILLED WORKERS 1 1 520.99 520.99
LABORERS 2 1 403.13 806.26

EQUIPMENT

TOTAL DIRECT COST: 9328.11

INDIRECT COST

Mob/Demob (1% of direct cost) 93.2811

OCM (10% of direct cost) 932.811
 Contractors Profit (10% of direct cost) 932.811

TOTAL INDIRECT COST 1958.9031

TAXES (12% of direct and indirect costs 1354.441572

ITEM TOTAL COST 12641.45

DERIVED UNIT COST 12641.45

UNIT COST DERIVATION

ELECTRICAL WORKS

MATERIAL DESCRIPTION QUANTITY UNIT NO. OF NO. OF COST TOTAL

WORKERS DAYS

MATERIALS
Duplex Convenience Outlet 18 pcs 95.00 1710.00
Refregerator Outlet 1 pc 95.00 95.00
Range Outlet 1 pc 95.00 95.00
Circular, 2-Circleline lamp w/ Glass Defuser 4 pcs 150.00 600.00
Square, 2-Circleline lamp w/ Glass Defuser 4 pcs 150.00 600.00
Fluorescent Lamp w/ Alum. Blinds 2 pcs 250.00 500.00
Pin Light On Round Housing 25 pcs 110.00 2750.00
w/ Plaster Ring Mounting Clips 0.00
Recessed Light On Round Housing 10 pcs 120.00 1200.00
w/ Plaster Ring Mounting Clips 0.00
Switch 20 pcs 155.00 3100.00

LABOR
FOREMAN 1 1 721.86 721.86
SKILLED WORKERS 3 1 520.99 1562.97
LABORERS 2 1 403.13 806.26

EQUIPMENT

TOTAL DIRECT COST: 13741.09

INDIRECT COST
 Mob/Demob (1% of direct cost) 137.4109
OCM (10% of direct cost) 1374.109
Contractors Profit (10% of direct cost) 1374.109

TOTAL INDIRECT COST 2885.6289

TAXES (12% of direct and indirect costs 1995.206268

ITEM TOTAL COST 18621.93

DERIVED UNIT COST 18621.93

UNIT COST DERIVATION

Circuit Breaker

MATERIAL DESCRIPTION QUANTITY UNIT NO. OF NO. OF COST TOTAL

WORKERS DAYS

MATERIALS
20 Amp 5 pcs 230.00 1150.00
30 Amp 5 pcs 230.00 1150.00
100 Amp 1 pc 230.00 230.00
Service Entrance 1 pc 35.00 35.00
Wire 12mm dia 6 boxes 2500.00 15000.00
Wire 20mm dia 4 boxes 2800.00 11200.00

LABOR
FOREMAN 1 3 721.86 2165.58
SKILLED WORKERS 1 3 520.99 1562.97
LABORERS 4 3 403.13 4837.56

EQUIPMENT

TOTAL DIRECT COST: 37331.11

INDIRECT COST

Mob/Demob (1% of direct cost) 373.3111

OCM (10% of direct cost) 3733.111
 Contractors Profit (10% of direct cost) 3733.111

TOTAL INDIRECT COST 7839.5331

TAXES (12% of direct and indirect costs 5420.477172

ITEM TOTAL COST 50591.12

DERIVED UNIT COST 50591.12

UNIT COST DERIVATION

DOORS AND WINDOWS

MATERIAL DESCRIPTION QUANTITY UNIT NO. OF NO. OF COST TOTAL

WORKERS DAYS

MATERIALS
Sliding Panel Door w/ Complexity 2.1x0.95 2 sets 15000.00 30000.00
Swing-In Panel Door 2.1x0.85 1 set 11000.00 11000.00
Swing-In Flushed Door 2.1x0.80 1 set 10500.00 10500.00
Swing-In Flushed Door 2.1x0.75 4 sets 10000.00 40000.00
Swing-In Flushed Door 2.1x0.70 2 sets 9500.00 19000.00
Swing-Out Steel Casement 1.2x1.8 2 sets 2400.00 4800.00
Analoc Framed Sliding Window 1.1x2.5 2 sets 6230.00 12460.00
Swing-Out Steel Casement 1.2x1.2 4 sets 1700.00 6800.00
Swing-Out Steel Casement 1.2x0.6 1 set 1500.00 1500.00
Swing-Out Steel Casement 0.7x1.1 1 set 1200.00 1200.00
Swing-Out Steel Casement 0.5x0.6 2 sets 1000.00 2000.00
Swing-Out Steel Casement 0.6x0.6 1 set 1000.00 1000.00

LABOR
FOREMAN 1 7 721.86 5053.02
SKILLED WORKERS 3 7 520.99 10940.79
LABORERS 9 7 403.13 25397.19

EQUIPMENT
TOTAL DIRECT COST: 181651.00

INDIRECT COST

Mob/Demob (1% of direct cost) 1816.51

OCM (10% of direct cost) 18165.1
Contractors Profit (10% of direct cost) 18165.1

TOTAL INDIRECT COST 38146.71

TAXES (12% of direct and indirect costs 26375.7252

ITEM TOTAL COST 246173.44

DERIVED UNIT COST 246173.44

UNIT COST DERIVATION

TILE SETTINGS

MATERIAL DESCRIPTION QUANTITY UNIT NO. OF NO. OF COST TOTAL

WORKERS DAYS

MATERIALS
Entry Porch - .6x.6 Ceramic Tiles 24 pcs 180.00 4320.00
T & B flr. Tiles - .3x.3 Ceramic Tiles 71 pcs 32.50 2307.50
T & B Wall Tiles - .3x.3 Ceramic Tiles 291 pcs 32.50 9457.50
Kitchen Tiles - .3x.3 Ceramic Tiles 63 pcs 32.50 2047.50
4" di. Diamond Cutters 4 pcs 450.00 1800.00
Cement 5 bags 230.00 1150.00
Grout Cement 24 kg 27.50 660.00
Tile Adhesive 6 bags 225.00 1350.00

LABOR
FOREMAN 1 2 721.86 1443.72
SKILLED WORKERS 2 2 520.99 2083.96
LABORERS 4 2 403.13 3225.04

EQUIPMENT

TOTAL DIRECT COST: 29845.22

INDIRECT COST

Mob/Demob (1% of direct cost) 298.4522

OCM (10% of direct cost) 2984.522
Contractors Profit 2984.522
(10% of direct cost)
TOTAL INDIRECT COST 6267.4962

TAXES (12% of direct and indirect costs 4333.525944

ITEM TOTAL COST 40446.24

DERIVED UNIT COST 40446.24