UNIT COST DERIVATION

Project Title:
Location:
Item No. Work
Estimated Quantity: 30.00 Ea Decription: CATCH BASINS

A. Materials Quantity Unit Unit Price Amount

CHB, 100mm 840.00 Ea 7.00 5,880.00
Cement, Portland 60.00 Bags 180.00 10,800.00
Sand, Washed 5.49 CuM 180.00 987.34
10mm Def RSB 47.94 Ea 110.00 5,272.96
GI Wire Ga16 8.10 Kg 50.00 405.00
-
-
-
Sub Total 23,345.30

B. Labor No Rate/Day Man-Days Amount

Laborers 6 278.00 3 5,004.00
Masons 6 300.00 5 9,000.00
Masonry Helpers 6 278.00 5 8,340.00
-
-
-
-
Sub Total 22,344.00

C. Equipments No Rent/Day No of Days Amount

-
-
-
Sub Total -

D. Total Direct Cost A+B+C 45,689.30

E. OverHead, Contingencies and Misc 13 % of D 5,939.61
F. Contractor's Profit 15 % of D 6,853.39
G. Estimated Cost (D+E+F) 58,482.30
H. Value-Added-Tax 10%G - 1/11A 3,725.93
I. Total Cost G+H 62,208.23

J. Unit Cost P 2,073.60

COMPUTATION SHEET
Work Description: CATCH BASINS
NOTE: MANUALLY INPUT DATA IN BLUE

1. QUANTITY TAKE-OFF 15x20x40

Excavation CHB Area
Width Length Height CuM SqM
Dimensions 0.70 0.70 0.80
No of Catch Basins 30 11.76 67.20
Thickness, Slabs 0.10
RC Rebar Spacing 0.20 BW
Volume, Concrete 2.94 CuM

2. MATERIALS

Quantity Unit Unit Price Specs Quantity

Masonry :
CHB, 100mm 840.00 Ea 7.00 CHB, 100mm 100 840.00
Cement, Portland 60.00 Bags 180.00 Cement, Portland 1:4 37.00
Gravel, G1 2.94 CuM 180.00 Sand, Washed 4.02
Sand, Washed 5.49 CuM 180.00 10mm Def RSB 600mm BW 47.94
10mm Def RSB 47.94 Ea 110.00 GI Wire Ga16 2.10
12mm Def RSB 56.00 Ea 110.00 Concrete :
GI Wire Ga16 8.10 Kg 50.00 Cement, Portland 23.00
Gravel, G1 2.94
Sand, Washed 1.47
12mm Def RSB 4 Bars BW 56.00
GI Wire Ga16 6.00

3. LABOR

A. MANUAL EXCAVATION
No. Of Men Per Team = 3
Output Per Team = 2.5 CuM/Day

Production
No Of Men Rate / Day CuM/Day No Of Days say

Laborers 6 278.00 5.00 2.35 3

B. MASONRY
No. Of Men Per Team = 6
Output Per Team = 25 SqM/Day

Production
No Of Men Rate / Day SqM/Day No Of Days say
Masons 3 300.00 25.00 2.69 3
Masonry Helpers 3 278.00 3
Total 6

C. MANUAL CONCRETING
No. Of Men Per Team = 6
Output Per Team = 1.50 CuM/Day

Production
No Of Men Rate / Day CuM/Day No Of Days say
Masons 3 300.00 1.50 1.96 2
Masonry Helpers 3 278.00 2
Total 6
 Quantity of Cement and Sand for CHB Mortar per Sq.M
Cement Bags
Sizes of CHB Number Sand in
40 kg Mixture 500 kg Mixture
in cm in inches per Sq.M B (1:3) C (1:4) D B (1:3) C (1:4) D Cu.M
10x20x40 4 12.5 0.525 0.394 0.328 0.416 0.306 0.263 0.04375
15x20x40 5 12.5 1.013 0.759 0.633 0.802 0.591 0.506 0.08438
20x20x40 6 12.5 1.5 1.125 0.938 1.188 0.875 0.75 0.125

Length of Steel Reinforcement for Concrete Hollow Block Work

Vertical Reinforcement Horizontal Reinforcement
Spacing Length of bars in meter Spacing in Length of bars in meter
in cm per block per Sq.M Layers per block per Sq.M
0.4 0.235 2.93 2 0.264 3.3
0.6 0.171 2.13 3 0.172 2.15
0.8 0.128 1.6 4 0.138 1.72

Quantity of Cement and Sand for Plastering per Sq.M *

Class Cement in Bags Sand
Mixture 40 kg 50 kg Cu.M
A 0.288 0.232 0.016
B 0.192 0.152 0.016
C 0.144 0.112 0.016
D 0.12 0.096 0.016
*Thickness computed at 16mm

Conrete Proportion Cement

Sand Gravel
Class Mixture 40 kg 50 kg
AA 1 Cement 1.5 Sand 3 Gravel 12 9.5 0.5 1
A 1 Cement 2 Sand 4 Gravel 9 7 0.5 1
B 1 Cement 2.5 Sand 5 Gravel 7.5 6 0.5 1
C 1 Cement 3 Sand 6 Gravel 6 5 0.5 1

GI Wire
Aproximate Lenth per ties 0.3 mm
Convert to Kg # of intersec 53