UNIT COST ANALYSIS

PROJECT : SIX-STOREY HOTEL BUILDING OWNER : Atty. Lauro G. Montenegro

LOCATION : J.B. Village, Brgy. Balibago, Sta. Rosa City, Laguna
DIVISION : 3.0 SECTION : 321 UNIT KGS QUANTITY
DESCRIPTION : CONCRETE - REBARS WASTE FACTOR 1.00 PROD. RATE
SUB-ITEM WORK : FOUNDATIONS PROD. FACTOR 1.00 NO. OF DAYS
M ITEM ITEM DESCRIPTION QUANTITY UNIT UNIT
A NO. COST
T 1.0 16 mm x 6m Rebars 4,800.00 pcs 310.00
E 2.0 GI Tie Wires X GA 124.00 kgs 50.00
R 3.0
I 4.0
A 5.0
L 6.0
S 7.0
TOTAL MATERIALS COST
MATERIALS UNIT COST
ITEM MANPOWER NO. NO. UNIT
L NO. MAN OF DAYS RATE
A 1.0 Leadman 2.00 4.40 550.00
B 2.0 Steelman 5.00 4.40 500.00
O 3.0 Labor 15.00 4.40 400.00
R 4.0 Foreman 1.00 4.40 2,000.00
TOTAL LABOR COST 101.20 MD
LABOR UNIT COST 121.64 KGS / MD
E ITEM ITEM DESCRIPTION NO. NO. HOURLY
Q NO. EQUIP. HOURS RATE
U 1.0 Bar Cutter 5.00 26.4 439.50
I 2.0 Bar Bender 5.00 26.4 703.00
P 3.0
T 4.0
TOTAL EQUIPMENT COST
EQUIPMENT UNIT COST
O ITEM ITEM DESCRIPTION QNTY UNIT UNIT
T NO. COST
H 1.0
E 2.0
R 3.0
TOTAL OTHER COST
OTHERS UNIT COST
TOTAL DIRECT COST
UNIT COST
INDIRECT COST PERCENTAGE FACTOR OF DIRECT COST
CONTINGENCIES 3.00%
PROJECT OVERHEAD COST 8.00%
MISCELLANEOUS 3.00%
PROFIT 20.00%
VAT (10% Labor, Equipment, POH & Profit) 3.50%
TOTAL INDIRECT COST
TOTAL BID COST
UNIT BID COST
PREPARED BY : CHECKED BY : APPROVED BY :
DIR : CONCOST FILE : DIV3-CONCRETE WORKS-REBARS SHEET : FOUNDATION
G. Montenegro

12,310.35
2044.45
4.40
COST

1,488,000.00
6,200.00
-
-
-
-
-
1,494,200.00
121.38
COST

4,840.00
11,000.00
26,400.00
8,800.00
51,040.00
4.15
COST

58,014.00
3,515.00
-
-
61,529.00
5.00
COST

-
-
-
5.00
0.00
1,606,774.00
130.52

48,203.22
128,541.92
48,203.22
321,354.80
56,246.57
602,549.73
2,209,323.73
179.47
D BY :
 UNIT COST ANALYSIS
PROJECT : SIX-STOREY HOTEL BUILDING OWNER : Atty. Lauro G. Montenegro
LOCATION : J.B. Village, Brgy. Balibago, Sta. Rosa City, Laguna
DIVISION : 3.0 SECTION : 322 UNIT KGS QUANTITY
DESCRIPTION : CONCRETE - REBARS WASTE FACTOR 1.00 PROD. RATE
SUB-ITEM WORK : WALL FOOTING PROD. FACTOR 1.00 NO. OF DAYS
M ITEM ITEM DESCRIPTION QUANTITY UNIT UNIT
A NO. COST
T 1.0 10 mm x 6m Rebars 204.00 pcs 98.00
E 2.0 GI Tie Wires X GA 740.00 kgs 50.00
R 3.0 -
I 4.0 -
A 5.0 -
L 6.0 -
S 7.0 -
TOTAL MATERIALS COST
MATERIALS UNIT COST
ITEM MANPOWER NO. NO. UNIT
L NO. MAN OF DAYS RATE
A 1.0 Leadman 2.00 10.44 550.00
B 2.0 Steelman 5.00 10.44 500.00
O 3.0 Foreman 1.00 10.44 2,000.00
R 4.0 Labor 15.00 10.44 400.00
TOTAL LABOR COST 240.12 MD
LABOR UNIT COST 308.18 KGS / MD
E ITEM ITEM DESCRIPTION NO. NO. HOURLY
Q NO. EQUIP. HOURS RATE
U 1.0 Bar Cutter 5.00 62.64 439.50
I 2.0 Bar Bender 5.00 62.64 703.00
P 3.0
T 4.0
TOTAL EQUIPMENT COST
EQUIPMENT UNIT COST
O ITEM ITEM DESCRIPTION QNTY UNIT UNIT
T NO. COST
H 1.0
E 2.0
R 3.0
TOTAL OTHER COST
OTHERS UNIT COST
TOTAL DIRECT COST
UNIT COST
INDIRECT COST PERCENTAGE FACTOR OF DIRECT COST
CONTINGENCIES 3.00%
PROJECT OVERHEAD COST 8.00%
MISCELLANEOUS 3.00%
PROFIT 20.00%
VAT (10% Labor, Equipment, POH & Profit) 11.01%
TOTAL INDIRECT COST
TOTAL BID COST
UNIT BID COST
PREPARED BY : CHECKED BY : APPROVED BY :
DIR : CONCOST FILE : DIV3-CONCRETE WORKS-REBARS SHEET : WALL FOOTING
Montenegro

74,000.00
2044.45
10.44
COST

19,992.00
37,000.00
-
-
-
-
-
56,992.00
0.77
COST

11,484.00
26,100.00
20,880.00
62,640.00
121,104.00
1.64
COST

137,651.40
3,515.00
-
-
141,166.40
1.91
COST

-
-
-
1.91
0.00
319,264.31
4.31

9,577.93
25,541.14
9,577.93
63,852.86
35,166.44
143,716.31
462,980.61
6.26
 UNIT COST ANALYSIS
PROJECT : SIX-STOREY HOTEL BUILDING OWNER : Atty. Lauro G. Montenegro
LOCATION : J.B. Village, Brgy. Balibago, Sta. Rosa City, Laguna
DIVISION : 3.0 SECTION : 323 UNIT KGS QUANTITY
DESCRIPTION : CONCRETE - REBARS WASTE FACTOR 0.95 PROD. RATE
SUB-ITEM WORK : COLUMNS PROD. FACTOR 1.00 NO. OF DAYS
M ITEM ITEM DESCRIPTION QUANTITY UNIT UNIT
A NO. COST
T 1.0 16 mm x 6m Rebars 498.00 pcs 180.00
E 2.0 10mm x 6m Rebars 492.00 pcs 98.00
R 3.0 GI Tie Wires X GA 357.00 kgs 50.00
I 4.0 -
A 5.0 -
L 6.0 -
S 7.0 -
TOTAL MATERIALS COST
MATERIALS UNIT COST
ITEM MANPOWER NO. NO. UNIT
L NO. MAN OF DAYS RATE
A 1.0 Leadman 2.00 17.16 550.00
B 2.0 Steelman 5.00 17.16 500.00
O 3.0 Foreman 1.00 17.16 2,000.00
R 4.0 Labor 15.00 17.16 400.00
TOTAL LABOR COST 394.68 MD
LABOR UNIT COST 90.30 KGS / MD
E ITEM ITEM DESCRIPTION NO. NO. HOURLY
Q NO. EQUIP. HOURS RATE
U 1.0 Bar Cutter 5.00 102.96 439.50
I 2.0 Bar Bender 5.00 102.96 703.00
P 3.0
T 4.0
TOTAL EQUIPMENT COST
EQUIPMENT UNIT COST
O ITEM ITEM DESCRIPTION QNTY UNIT UNIT
T NO. COST
H 1.0
E 2.0
R 3.0
TOTAL OTHER COST
OTHERS UNIT COST
TOTAL DIRECT COST
UNIT COST
INDIRECT COST PERCENTAGE FACTOR OF DIRECT COST
CONTINGENCIES 3.00%
PROJECT OVERHEAD COST 8.00%
MISCELLANEOUS 3.00%
PROFIT 20.00%
VAT (10% Labor, Equipment, POH & Profit) 9.38%
TOTAL INDIRECT COST
TOTAL BID COST
UNIT BID COST
PREPARED BY : CHECKED BY : APPROVED BY :
DIR : CONCOST FILE : DIV3-CONCRETE WORKS-REBARS SHEET : COLUMNS
. Montenegro

35,640.00
1415.39
17.16
COST

89,640.00
48,216.00
17,850.00
-
-
-
-
155,706.00
4.37
COST

18,876.00
42,900.00
2,000.00
6,000.00
69,776.00
1.96
COST

226,254.60
3,515.00
-
-
229,769.60
6.45
COST

-
-
-
6.45
0.00
455,258.05
12.77

13,657.74
36,420.64
13,657.74
91,051.61
42,701.79
197,489.52
652,747.57
18.32
BY :
 UNIT COST ANALYSIS
PROJECT : SIX-STOREY HOTEL BUILDING OWNER : Atty. Lauro G. Montenegro
LOCATION : J.B. Village, Brgy. Balibago, Sta. Rosa City, Laguna
DIVISION : 3.0 SECTION : 324 UNIT KGS QUANTITY
DESCRIPTION : CONCRETE - REBARS WASTE FACTOR 0.95 PROD. RATE
SUB-ITEM WORK : BEAMS PROD. FACTOR 1.00 NO. OF DAYS
M ITEM ITEM DESCRIPTION QUANTITY UNIT UNIT
A NO. COST
T 1.0 12mm x 6m Rebars 498.00 pcs 150.00
E 2.0 10mm x 6m Rebars 558.00 pcs 98.00
R 3.0 GI Tie Wires X GA 8.00 kgs 50.00
I 4.0 -
A 5.0 -
L 6.0 -
S 7.0 50.00
TOTAL MATERIALS COST
MATERIALS UNIT COST
ITEM MANPOWER NO. NO. UNIT
L NO. MAN OF DAYS RATE
A 1.0 Leadman 2.00 3.84 550.00
B 2.0 Steelman 4.00 3.84 500.00
O 3.0 Foreman 1.00 3.84 2,000.00
R 4.0 Labor 10.00 3.84 400.00
TOTAL LABOR COST 65.28 MD
LABOR UNIT COST 11.94 KGS / MD
E ITEM ITEM DESCRIPTION NO. NO. HOURLY
Q NO. EQUIP. HOURS RATE
U 1.0 Bar Cutter 5.00 23.04 439.50
I 2.0 Bar Bender 5.00 23.04 703.00
P 3.0
T 4.0
TOTAL EQUIPMENT COST
EQUIPMENT UNIT COST
O ITEM ITEM DESCRIPTION QNTY UNIT UNIT
T NO. COST
H 1.0
E 2.0
R 3.0
TOTAL OTHER COST
OTHERS UNIT COST
TOTAL DIRECT COST
UNIT COST
INDIRECT COST PERCENTAGE FACTOR OF DIRECT COST
CONTINGENCIES 3.00%
PROJECT OVERHEAD COST 8.00%
MISCELLANEOUS 3.00%
PROFIT 20.00%
VAT (10% Labor, Equipment, POH & Profit) 6.87%
TOTAL INDIRECT COST
TOTAL BID COST
UNIT BID COST
PREPARED BY : CHECKED BY : APPROVED BY :
DIR : CONCOST FILE : DIV3-CONCRETE WORKS-REBARS SHEET : BEAMS
. Montenegro

779.63
906.67
3.84
COST

74,700.00
54,684.00
400.00
-
-
-
-
129,784.00
166.47
COST

4,224.00
7,680.00
7,680.00
15,360.00
34,944.00
44.82
COST

50,630.40
3,515.00
-
-
54,145.40
69.45
COST

-
-
-
69.45
0.09
218,942.85
280.83

6,568.29
17,515.43
6,568.29
43,788.57
15,039.34
89,479.91
308,422.76
395.60
BY :
 UNIT COST ANALYSIS
PROJECT : SIX-STOREY HOTEL BUILDING OWNER : Atty. Lauro G. Montenegro
LOCATION : J.B. Village, Brgy. Balibago, Sta. Rosa City, Laguna
DIVISION : 3.0 SECTION : 325 UNIT KGS QUANTITY
DESCRIPTION : CONCRETE - REBARS WASTE FACTOR 0.95 PROD. RATE
SUB-ITEM WORK : ROOF BEAMS PROD. FACTOR 1.00 NO. OF DAYS
M ITEM ITEM DESCRIPTION QUANTITY UNIT UNIT
A NO. COST
T 1.0 25mm Diam Bars X pcs -
E 2.0 20mm Dia Bars X pcs -
R 3.0 16mm Dia Bars X pcs -
I 4.0 12mm Dia Bars X 6 85.00 pcs 150.00
A 5.0 10mm Dia Bars X 6 80.00 pcs 98.00
L 6.0 9mm Dia Bars X pcs -
S 7.0 GI Tie Wires X GA 140.00 kgs 50.00
TOTAL MATERIALS COST
MATERIALS UNIT COST
ITEM MANPOWER NO. NO. UNIT
L NO. MAN OF DAYS RATE
A 1.0 Leadman 1.00 2.26 550.00
B 2.0 Steelman 5.00 2.26 500.00
O 3.0
R 4.0
TOTAL LABOR COST 13.57 MD
LABOR UNIT COST 53.33 KGS / MD
E ITEM ITEM DESCRIPTION NO. NO. HOURLY
Q NO. EQUIP. HOURS RATE
U 1.0 Bar Cutter 1.00 13.56675 15.00
I 2.0
P 3.0
T 4.0
TOTAL EQUIPMENT COST
EQUIPMENT UNIT COST
O ITEM ITEM DESCRIPTION QNTY UNIT UNIT
T NO. COST
H 1.0
E 2.0
R 3.0
TOTAL OTHER COST
OTHERS UNIT COST
TOTAL DIRECT COST
UNIT COST
INDIRECT COST PERCENTAGE FACTOR OF DIRECT COST
CONTINGENCIES 3.00%
PROJECT OVERHEAD COST 8.00%
MISCELLANEOUS 3.00%
PROFIT 20.00%
VAT (10% Labor, Equipment, POH & Profit) 4.85%
TOTAL INDIRECT COST
TOTAL BID COST
UNIT BID COST
PREPARED BY : CHECKED BY : APPROVED BY :
DIR : CONCOST FILE : DIV3-CONCRETE WORKS-REBARS SHEET : ROOF BEAMS
. Montenegro

723.56
320.00
2.26
COST

-
-
-
12,750.00
7,840.00
-
7,000.00
27,590.00
38.13
COST

1,243.62
5,652.81
-
-
6,896.43
9.53
COST

203.50
-
-
-
203.50
0.28
COST

-
-
-
0.28
0.00
34,690.21
47.94

1,040.71
2,775.22
1,040.71
6,938.04
1,681.32
13,475.99
48,166.21
66.57
BY :
 UNIT COST ANALYSIS
PROJECT : SIX-STOREY HOTEL BUILDING OWNER : Atty. Lauro G. Montenegro
LOCATION : J.B. Village, Brgy. Balibago, Sta. Rosa City, Laguna
DIVISION : 3.0 SECTION : 326 UNIT KGS QUANTITY
DESCRIPTION : CONCRETE - REBARS WASTE FACTOR 1.00 PROD. RATE
SUB-ITEM WORK : SLAB ON FILL PROD. FACTOR 1.00 NO. OF DAYS
M ITEM ITEM DESCRIPTION QUANTITY UNIT UNIT
A NO. COST
T 1.0 10mm x 6m Rebars 2,500.00 pcs 83.90
E 2.0
R 3.0
I 4.0
A 5.0
L 6.0
S 7.0
TOTAL MATERIALS COST
MATERIALS UNIT COST
ITEM MANPOWER NO. NO. UNIT
L NO. MAN OF DAYS RATE
A 1.0 Labor 20.00 9.78 400.00
B 2.0 Steelman 6.00 9.78 500.00
O 3.0 Foreman 1.00 9.78 2,000.00
R 4.0 Leadman 2.00 9.78 550.00
TOTAL LABOR COST 283.62 MD
LABOR UNIT COST 3.24 KGS / MD
E ITEM ITEM DESCRIPTION NO. NO. HOURLY
Q NO. EQUIP. HOURS RATE
U 1.0 Bar Cutter 6.00 58.68 439.50
I 2.0 Bar Bender 6.00 58.68 703.00
P 3.0 Screed 1.00 58.68 19,000.00
T 4.0 One Bagger Mixer 2.00 58.68 2,636.00
TOTAL EQUIPMENT COST
EQUIPMENT UNIT COST
O ITEM ITEM DESCRIPTION QNTY UNIT UNIT
T NO. COST
H 1.0 Gasoline
E 2.0
R 3.0
TOTAL OTHER COST
OTHERS UNIT COST
TOTAL DIRECT COST
UNIT COST
INDIRECT COST PERCENTAGE FACTOR OF DIRECT COST
CONTINGENCIES 3.00%
PROJECT OVERHEAD COST 8.00%
MISCELLANEOUS 3.00%
PROFIT 20.00%
VAT (10% Labor, Equipment, POH & Profit) 8.85%
TOTAL INDIRECT COST
TOTAL BID COST
UNIT BID COST
PREPARED BY : CHECKED BY : APPROVED BY :
DIR : CONCOST FILE : DIV3-CONCRETE WORKS-REBARS SHEET : SLAB ON FILL
Montenegro

918.33
2577.78
9.78
COST

209,750.00
-
-
-
-
-
-
209,750.00
228.40
COST

78,240.00
29,340.00
19,560.00
10,758.00
137,898.00
150.16
COST

154,739.16
4,218.00
19,000.00
5,272.00
183,229.16
199.52
COST

-
-
-
199.52
0.22
531,076.68
578.31

15,932.30
42,486.13
15,932.30
106,215.34
46,982.86
227,548.94
758,625.62
826.09
 UNIT COST ANALYSIS
PROJECT : SIX-STOREY HOTEL BUILDING OWNER : Atty. Lauro G. Montenegro
LOCATION : J.B. Village, Brgy. Balibago, Sta. Rosa City, Laguna
DIVISION : 3.0 SECTION : 327 UNIT KGS QUANTITY
DESCRIPTION : CONCRETE - REBARS WASTE FACTOR 1.00 PROD. RATE
SUB-ITEM WORK : SUSPENDED SLAB PROD. FACTOR 1.00 NO. OF DAYS
M ITEM ITEM DESCRIPTION QUANTITY UNIT UNIT
A NO. COST
T 1.0 10mm x 6m Rebars 3,000.00 pcs 83.90
E 2.0 16mm x 6m Rebars 450.00 pcs 291.60
R 3.0 12mm x 6m Rebars 550.00 pcs 120.95
I 4.0 -
A 5.0 -
L 6.0 -
S 7.0 -
TOTAL MATERIALS COST
MATERIALS UNIT COST
ITEM MANPOWER NO. NO. UNIT
L NO. MAN OF DAYS RATE
A 1.0 Leadman 2.00 23.02 550.00
B 2.0 Steelman 6.00 23.02 500.00
O 3.0 Labor 20.00 23.02 400.00
R 4.0 Foreman 2.00 23.02 2,000.00
TOTAL LABOR COST 690.60 MD
LABOR UNIT COST 1.33 KGS / MD
E ITEM ITEM DESCRIPTION NO. NO. HOURLY
Q NO. EQUIP. HOURS RATE
U 1.0 Bar Cutter 6.00 138.12 439.50
I 2.0 Bar Bender 6.00 138.12 703.00
P 3.0 One Bagger Mixer 2.00 138.12 2,636.00
T 4.0
TOTAL EQUIPMENT COST
EQUIPMENT UNIT COST
O ITEM ITEM DESCRIPTION QNTY UNIT UNIT
T NO. COST
H 1.0
E 2.0
R 3.0
TOTAL OTHER COST
OTHERS UNIT COST
TOTAL DIRECT COST
UNIT COST
INDIRECT COST PERCENTAGE FACTOR OF DIRECT COST
CONTINGENCIES 3.00%
PROJECT OVERHEAD COST 8.00%
MISCELLANEOUS 3.00%
PROFIT 20.00%
VAT (10% Labor, Equipment, POH & Profit) 10.99%
TOTAL INDIRECT COST
TOTAL BID COST
UNIT BID COST
PREPARED BY : CHECKED BY : APPROVED BY :
DIR : CONCOST FILE : DIV3-CONCRETE WORKS-REBARS SHEET : SUSPENDED SLAB
Montenegro

918.33
1600.00
23.02
COST

251,700.00
131,220.00
66,522.50
-
-
-
-
449,442.50
489.41
COST

25,322.00
69,060.00
184,160.00
92,080.00
370,622.00
403.58
COST

364,222.44
582,590.16
728,168.64
-
1,674,981.24
1,823.94
COST

-
-
-
1,823.94
1.99
2,496,869.68
2,718.92

74,906.09
199,749.57
74,906.09
499,373.94
274,472.68
1,123,408.37
3,620,278.05
3,942.24
 UNIT COST ANALYSIS
PROJECT : SIX-STOREY HOTEL BUILDING OWNER : Atty. Lauro G. Montenegro
LOCATION : J.B. Village, Brgy. Balibago, Sta. Rosa City, Laguna
DIVISION : 3.0 SECTION : 327 UNIT KGS QUANTITY
DESCRIPTION : CONCRETE - REBARS WASTE FACTOR 1.00 PROD. RATE
SUB-ITEM WORK : SUSPENDED SLAB PROD. FACTOR 1.00 NO. OF DAYS
M ITEM ITEM DESCRIPTION QUANTITY UNIT UNIT
A NO. COST
T 1.0 25mm Diam Bars X pcs -
E 2.0 20mm Dia Bars X pcs -
R 3.0 16mm Dia Bars X 6 405.00 pcs 180.00
I 4.0 12mm Dia Bars X pcs -
A 5.0 10mm Dia Bars X pcs -
L 6.0 9mm Dia Bars X pcs -
S 7.0 GI Tie Wires X GA kgs 50.00
TOTAL MATERIALS COST
MATERIALS UNIT COST
ITEM MANPOWER NO. NO. UNIT
L NO. MAN OF DAYS RATE
A 1.0 Leadman 2.00 2.00 600.00
B 2.0 Steelman 8.00 2.00 500.00
O 3.0
R 4.0
TOTAL LABOR COST 52.79 MD
LABOR UNIT COST 72.73 KGS / MD
E ITEM ITEM DESCRIPTION NO. NO. HOURLY
Q NO. EQUIP. HOURS RATE
U 1.0 Bar Cutter 3.00 48 15.00
I 2.0
P 3.0
T 4.0
TOTAL EQUIPMENT COST
EQUIPMENT UNIT COST
O ITEM ITEM DESCRIPTION QNTY UNIT UNIT
T NO. COST
H 1.0
E 2.0
R 3.0
TOTAL OTHER COST
OTHERS UNIT COST
TOTAL DIRECT COST
UNIT COST
INDIRECT COST PERCENTAGE FACTOR OF DIRECT COST
CONTINGENCIES 3.00%
PROJECT OVERHEAD COST 8.00%
MISCELLANEOUS 3.00%
PROFIT 20.00%
VAT (10% Labor, Equipment, POH & Profit) 4.27%
TOTAL INDIRECT COST
TOTAL BID COST
UNIT BID COST
PREPARED BY : CHECKED BY : APPROVED BY :
DIR : CONCOST FILE : DIV3-CONCRETE WORKS-REBARS SHEET : SUSPENDED SLAB
Montenegro

3,839.40
727.28
5.28
COST

-
-
72,900.00
-
-
-
-
72,900.00
18.99
COST

2,400.00
8,000.00
-
-
10,400.00
2.71
COST

2,160.00
-
-
-
2,160.00
0.56
COST

-
-
-
0.56
0.00
85,460.56
22.26

2,563.82
6,836.85
2,563.82
17,092.11
3,648.90
32,705.49
118,166.05
30.78
 UNIT COST ANALYSIS
PROJECT : SIX-STOREY HOTEL BUILDING OWNER : Atty. Lauro G. Montenegro
LOCATION : J.B. Village, Brgy. Balibago, Sta. Rosa City, Laguna
DIVISION : 3.0 SECTION : 327 UNIT KGS QUANTITY
DESCRIPTION : CONCRETE - REBARS WASTE FACTOR 1.00 PROD. RATE
SUB-ITEM WORK : SUSPENDED SLAB PROD. FACTOR 1.00 NO. OF DAYS
M ITEM ITEM DESCRIPTION QUANTITY UNIT UNIT
A NO. COST
T 1.0 25mm Diam Bars X pcs -
E 2.0 20mm Dia Bars X pcs -
R 3.0 16mm Dia Bars X 6 pcs 180.00
I 4.0 12mm Dia Bars X 6 pcs 150.00
A 5.0 10mm Dia Bars X 6 pcs 98.00
L 6.0 9mm Dia Bars X pcs -
S 7.0 GI Tie Wires X GA kgs -
TOTAL MATERIALS COST
MATERIALS UNIT COST
ITEM MANPOWER NO. NO. UNIT
L NO. MAN OF DAYS RATE
A 1.0 Leadman 1.00 0.67 550.00
B 2.0 Steelman 6.00 0.67 500.00
O 3.0
R 4.0
TOTAL LABOR COST 4.67 MD
LABOR UNIT COST 50.00 KGS / MD
E ITEM ITEM DESCRIPTION NO. NO. HOURLY
Q NO. EQUIP. HOURS RATE
U 1.0 Bar Cutter 1.00 4.0035429 15.00
I 2.0
P 3.0
T 4.0
TOTAL EQUIPMENT COST
EQUIPMENT UNIT COST
O ITEM ITEM DESCRIPTION QNTY UNIT UNIT
T NO. COST
H 1.0
E 2.0
R 3.0
TOTAL OTHER COST
OTHERS UNIT COST
TOTAL DIRECT COST
UNIT COST
INDIRECT COST PERCENTAGE FACTOR OF DIRECT COST
CONTINGENCIES 3.00%
PROJECT OVERHEAD COST 8.00%
MISCELLANEOUS 3.00%
PROFIT 20.00%
VAT (10% Labor, Equipment, POH & Profit) 12.80%
TOTAL INDIRECT COST
TOTAL BID COST
UNIT BID COST
PREPARED BY : CHECKED BY : APPROVED BY :
DIR : CONCOST FILE : DIV3-CONCRETE WORKS-REBARS SHEET : SUSPENDED SLAB
Montenegro

233.54
350.00
0.67
COST

-
-
-
-
-
-
-
-
-
COST

366.99
2,001.77
-
-
2,368.76
10.14
COST

60.05
-
-
-
60.05
0.26
COST

-
-
-
0.26
0.00
2,429.07
10.40

72.87
194.33
72.87
485.81
310.90
1,136.78
3,565.85
15.27
Compatibility Report for DIV3-CONCRETE-WORKS-REBAR.xls
Run on 1/4/2020 16:43

The following features in this workbook are not supported by earlier versions of
Excel. These features may be lost or degraded when opening this workbook in
an earlier version of Excel or if you save this workbook in an earlier file format.

Minor loss of fidelity # of occurrences

Some formulas in this workbook are linked to other workbooks that are 78
closed. When these formulas are recalculated in earlier versions of Excel
without opening the linked workbooks, characters beyond the 255-character
limit cannot be returned.
FOUNDATION'!H47:H50

WALL FOOTING'!I13:I18

WALL FOOTING'!H47:H50

COLUMNS'!E6
COLUMNS'!I14:I18

COLUMNS'!H47:H50

BEAMS'!I14:I18
BEAMS'!H47:H50
ROOF BEAMS'!I12:I18

ROOF BEAMS'!H47:H50

SLAB ON FILL'!H47:H50

SUSPENDED SLAB'!I15:I18

SUSPENDED SLAB'!H47:H50

SEPTIC TANK'!I12:I18

SEPTIC TANK'!H47:H50

STAIRS'!I12:I18
STAIRS'!H47:H50
 Version

Excel 97-2003

Excel 97-2003

Excel 97-2003

Excel 97-2003

Excel 97-2003

Excel 97-2003

Excel 97-2003

Excel 97-2003

Excel 97-2003