UNIT COST DERIVATION

Project Title:
Location:
Item No. Work
Estimated Quantity: 5322.00 SqM Decription: PAINT FINISH - CONCRETE

A. Materials Quantity Unit Unit Price Amount

0 0.00 0 0.00 -
Flat Latex, Primer 267.00 Gal 180.00 48,060.00
Latex Paint, Semi Gloss 533.00 Gal 180.00 95,940.00
0 0.00 0 0.00 -
0 0.00 0 0.00 -
-
-
-
Sub Total 144,000.00

B. Labor No Rate/Day Man-Days Amount

Masons 6 300.00 36 64,800.00
Helpers 12 278.00 36 120,096.00
-
-
-
-
-
Sub Total 184,896.00

C. Equipments No Rent/Day No of Days Amount

-
-
-
Sub Total -

D. Total Direct Cost A+B+C 328,896.00

E. OverHead, Contingencies and Misc 13 % of D 42,756.48
F. Contractor's Profit 15 % of D 49,334.40
G. Estimated Cost (D+E+F) 420,986.88
H. Value-Added-Tax 10%G - 1/11A 29,007.78
I. Total Cost G+H 449,994.66

J. Unit Cost P 84.60

COMPUTATION SHEET
Work Description: PAINT FINISH - CONCRETE
NOTE: MANUALLY INPUT DATA IN RED

1. QUANTITY TAKE-OFF

No Length Height Area Openings No Width Height Area

Ground Floor:
Front Side 1 49.00 3.60 176.40 D1 24 0.90 2.10 45.36
Rear Side 1 49.00 3.60 176.40 D2 4 0.90 2.10 7.56
Left/Right Side 2 10.00 3.60 72.00 D3 0.00
Second Floor: W1 24 2.40 1.20 69.12
Front Side 1 49.00 3.20 156.80 W2 24 1.50 1.20 43.20
Rear Side 1 49.00 3.20 156.80 W3 4 2.40 0.60 5.76
Left/Right Side 2 10.00 3.20 64.00

Roof Wall 2 10.00 2.08 20.75

Partitions 12 8.00 3.20 307.20
Comfort Rooms 2 11.00 3.20 70.40
Parapets:
Ground Floor 10 3.50 0.90 31.50
Second Floor 8 3.50 0.90 25.20
Balconies 2 5.90 0.90 10.62
1 13.00 0.90 11.70

Total Area 1,279.77 LESS: Openings 171.00

No Bldgs 2

2. MATERIALS No Face 2

Quantity Unit Unit Price Coats

Masonry Neutralizer 67.00 Lit 180.00 Masonry Neutralizer 1

Flat Latex, Primer 267.00 Gal 180.00 Flat Latex, Primer 1
Latex Paint, Semi Gloss 533.00 Gal 180.00 Latex Paint, Semi Gloss 2

3. LABOR
No. Of Men Per Team = 3
Output Per Team = 25 SqM/Day

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

Skilled 6 300.00 150.00 35.48 36

Un-Skilled 12 278.00 36
18
 NET
AREA

1,108.77

2,217.54
say
4435.08 5322 SqM

Quantity say

66.53 67
266.10 267
532.20 533