Scribd
Upload
391 views4 pages

CE302 - GROUP#1 - Unit Cost Derivation Sheet#2

The document provides a cost estimate for masonry works including CHB laying and plastering for two projects. For a 226.22 sqm project using 4" CHB, the total item cost is PHP 168,196.70. For a 260.505 sqm project using 6" CHB, the total item cost is PHP 199,299. Both estimates include materials, labor, overhead costs, contractor's profit and VAT.

Uploaded by

Yna Cunan
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
391 views4 pages

CE302 - GROUP#1 - Unit Cost Derivation Sheet#2

The document provides a cost estimate for masonry works including CHB laying and plastering for two projects. For a 226.22 sqm project using 4" CHB, the total item cost is PHP 168,196.70. For a 260.505 sqm project using 6" CHB, the total item cost is PHP 199,299. Both estimates include materials, labor, overhead costs, contractor's profit and VAT.

Uploaded by

Yna Cunan
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 4

Prepared by:

Catahan, Alexander Lenard D.


Cunan, Yna Marielle C.
Lingat, Mark Jefferson M.
2.4 MASONRY WORKS (CHB laying w/ Plastering) for 4'' CHB Pelayo, Prince Royce S.
Qty 226.22 sq.m
A. MATERIAL COST
142 bags Portland Cement @ Php 225 /bag Php 31950
13 cu.m Washed sand @ Php 400 /cu.m Php 5200
2828 pcs 4" CHB @ Php 8.5 /pc Php 24038
593 kgs 10mmØ Def. bars @ Php 40 /kg Php 23720
10 bd.ft # 16 G.I. tie wire @ Php 60 /kg Php 600
Php 85508

B. LABOR COST
1 Project Engineer @ Php 600 /day Php 600
1 Construction Foreman Php 450 /day Php 450
4 Mason Php 375 /day Php 1500
6 Laborer Php 250 /day Php 1500
Php 4050

Php 4050 x 15 day Php 60750

SUMMARY

A. MATERIAL COST Php 85508


B. LABOR COST Php 60750
Php 146258

plus: 7% OC Php 10238.06


8% CP Php 11700.64
12% VAT Php 17550.96
Prepared by:
Catahan, Alexander Lenard D.
Cunan, Yna Marielle C.
Lingat, Mark Jefferson M.
Pelayo, Prince Royce S.

Php 168196.7

Unit Cost = Php 168196.7 / 226.22 sq.m Php 743.5094


Total Item Cost = Php 743.5094 x 226.22 sq.m Php 168196.7
Prepared by:
Catahan, Alexander Lenard D.
Cunan, Yna Marielle C.
Lingat, Mark Jefferson M.
Pelayo, Prince Royce S.

2.4 MASONRY WORKS (CHB laying w/ Plastering) for 6'' CHB


Qty 260.505 sq.m
A. MATERIAL COST
163 bags Portland Cement @ Php 225 /bag Php 36675
14 cu.m Washed sand @ Php 400 /cu.m Php 5600
3257 pcs 6" CHB @ Php 10.5 /pc Php 34198.5
683 kgs 10mmØ Def. bars @ Php 40 /kg Php 27320
11 bd.ft # 16 G.I. tie wire @ Php 60 /kg Php 660
Php 104453.5

B. LABOR COST
1 Project Engineer @ Php 600 /day Php 600
1 Construction Foreman Php 450 /day Php 450
4 Mason Php 375 /day Php 1500
6 Laborer Php 250 /day Php 1500
Php 4050

Php 4050 x 17 day Php 68850

SUMMARY

A. MATERIAL COST Php 104453.5


B. LABOR COST Php 68850
Php 173303.5

plus: 7% OC Php 12131.25


8% CP Php 13864.28
Prepared by:
Catahan, Alexander Lenard D.
Cunan, Yna Marielle C.
Lingat, Mark Jefferson M.
Pelayo, Prince Royce S.

12%
VAT Php 20796.42
Php 199299

Unit Cost = Php 199299 / 260.505 sq.m Php 765.0488


Total Item Cost
= Php 765.0488 x 260.505 sq.m Php 199299

You might also like