Unit Cost Derivation

OFFICE OF THE BARANGAY SUB-PROJECT MANAGEMENT COMMITTEE
Barangay of Aslum
Municipality of Julita
Province of Leyte
SUB-PROJECT PROGRAM OF WORK

Sub-Project Title
Sub-Project Category
Physical Target
Total Sub-Project Cost
Diversion Works Structure

1
Project Description
Construction of Diversion Work Structure
Item No.
1.00
2.00
3.00
3.10
3.20
3.30
3.40
3.50
3.60
4.00
4.10
4.20
4.30
5.00
5.10
5.20
5.30
6.00
6.10
6.20
6.30
6.40
Scope of Work
Coffer Dam
Diversion of Water & Care of Creek
Intake Weir Structure
Excavation
Boulder Fill
Gravel Bedding
Concrete Class "A" (3000 psi)
Reinforcing Steel Bars
Structural Backfill
Handlaid Riprap
Excavation
Gravel Bedding
Riprap (Handlaid)
Grouted Riprap
Excavation
Gravel Bedding
Riprap (Grouted)
Intake Works
Excavation
Concrete Class "A" (3000 psi)
Structural Backfill
Total
Breakdown of Estimated
Sub-Project Cost
A. Direct Cost
Material Cost
Equipment Rental
Labor Cost
a.) Skilled
b.) Unskilled
Sub-Total A
B. Indirect Cost
Pre-Engineering
Engineering Supervision
Contractor's Profit
Taxes
Hand Tools
Materials Testing
Capability Building
Administrative & Overhead
Sub-Total B
TOTAL (A+B)
Add:
Contingency
Percent
Total Estimated Cost
Add:
O & M (other amenities)
GRAND TOTAL
Implementation Mode
Sub-Project Duration
Equipment Needed
Technical Personnel
Percentage
Administration
1 Bagger Concrete Mixer, Water Pump
2
Quantity
20.00
123.25
Unit
LM
cu.m.
Unit Price
1,597.33
50.45
261.51
42.50
17.00
83.88
4,131.67
130.38
cu.m.
cu.m.
cu.m.
cu.m.
kgs.
cu.m.
68.37
1,035.29
832.29
4,255.66
43.77
78.70
24.00
8.00
16.00
cu.m.
cu.m.
cu.m.
62.08
953.00
1,036.25
cu.m.
cu.m.
cu.m.
cu.m.
cu.m.
kgs
cu.m.
KALAHI-CIDSS Grant
Prepared by:
Source of Fund
Community
LGUs
Other Source
Total
31,946.50
6,217.80
17,880.00
44,000.00
14,149.00
356,956.50
180,861.00
10,260.00
1,490.00
7,624.00
16,580.00
687,964.80
Total
Cost
Approved by:
BUENAVENTURA L. PITAO
Engr.II, Prov'l. Agr'l. Office - Leyte
Reviewed by:
Chairperson - Brgy. Sub-Project Mgt. Com.

Noted by:
Deputy Area Coordinator
Note: a.) Costing to be used on the MIBF will be the Total Cost Estimate
b.) Costing of O & M will be monitored during the conduct of the SET
*Costing to be supported with detailed Training Schedules
Regional Infrastructure Engineer
CONCRETE VOLUME:
Thickness, m. Width, m. Height, m. Length,m. Volume, cu.m.
Retaining Wall:
Retain Wall Left
Retain Wall Right
Cut-off Wall:
Left Ret. Wall
Right Ret. Wall
Upstream
Downstream
Wall Footing
Left Abutment
Right Abutment
Pier
Flooring:
Wier
R/L Abutment
Cut Walk:
Total Concrete Volume
Boulder Fill (200-400mm)
Gravel Bedding
0.20
0.20
0.20
0.20
2.50
2.00
2.50
2.00
10.41
14.00
10.41
14.00
5.21
5.60
5.21
5.60
21.61
0.20
0.20
0.20
0.20
0.20
0.20
1.00
1.00
1.00
1.00
1.00
1.00
24.41
14.00
24.41
14.00
6.00
8.00
4.88
2.80
4.88
2.80
1.20
1.60
18.17
5.28
5.28
10.56
0.20
0.20
1.20
1.20
0.20
0.30
0.20
0.30
0.30
0.85
0.30
0.05
0.10
0.30
0.20
0.20
0.10
0.10
0.10
6.00
1.00
5.12
5.12
0.60
0.20
0.20
6.00
1.00
0.50
0.50
6.00
1.00
Grouted Riprap:(200-400mm)
Right Abutment
Left Abutment
0.30
0.30
4.83
4.83
Handlaid Riprap:(300-400mm)
Gravel Bedding
0.40
0.20
8.00
8.00
Boulder (200-400mm)
22.00
22.00
No. of Units
2.50
2
2.50
2
2.50
2
2.50
2
2.50
2
0.85
0.45
0.05
0.15
0.23
14
1
14
14
8
Total
16.80
0.20
7.17
7.17
0.48
83.88
14
1
Total
14
1
Total
16.80
0.20
17.00
42.00
0.50
42.50
5.00
5.00
Total
5.00
5.00
Total
7.24
7.24
14.49
16.00
8.00
24.00
31.33
60.06
Reinf. Steel Bars

Retain Wall Left
Bar A 12mm
Bar B 12mm
Temp. Bars 10mm
Retain Wall Right
Bar A 12mm
Bar B 12mm
Temp. Bars 10mm
Wall Footing:
Left Footing 12mm
Width, m. Height, m. Length,m.

0.75
1.25
24.00
1.10
2.45
24.00
3.50
24.00
0.75
1.10
Flooring:
Discharge end (Two sides)

Vert. 12mm
Hor.12mm
Cut-off 12mm
Vert.12mm
24.00
24.00
24.00
121.00
121.00
9.33
242.00
429.55
224.00
22.00
22.00
22.00
22.00
14.00
14.00
111.00
8.50
111.00
8.50
31.00
71.00
166.50
187.00
166.50
187.00
434.00
426.00
1.50
1.00
37.41
37.41
188.07
6.00
282.11
224.49
1.50
1.00
37.41
37.41
188.07
6.00
282.11
224.49
1.30
1.00
6.00
6.00
31.00
6.00
40.30
36.00
1.30
1.00
8.00
8.00
41.00
6.00
53.30
48.00
2.40
5.25
14.00
7.00
14.00
28.35
23.80
37.80
67.20
8.00
8.00
4.00
41.00
32.00
24.60
20.00
20.00
101.00
19.00
363.60
380.00
3.50
5.50
9.38
5.50
10.00
3.25
4.50
5.85
1.50
1.50
1.50
1.50
6.00
6.00
Right Footing 12mm
Cut-off Wall:
Left Abutment:
Vertical Bars (12mm)
Temp. Bars (12mm)
Right Abutment:
Temp. Bars (12mm)
Upstream
Temp. Bars (12mm)
Downstream
Temp. Bars (12mm)
Pier:
Bracing (Vert.) 12mm
Horizontal 12mm
Pier Post 12mm
Stirrups 10mm
Cut Walk:
Longitudinal 12 mm
Temp. Bars 10mm
Intake Wall:
12mm Bothways
1.25
2.45
2.50
No. of Units
2.00
2.00
2.00
2.00
0.85
0.85
2.70
2.60
2.70
2.60
0.60
0.60
2.00
2.00
No. of pcs.
Total Length, m
121.00
242.00
121.00
429.55
12.67
304.00
0.90
0.90
0.90
0.90
0.50
0.50
1.34
0.90
0.45
0.45
1.80
1.80
Total
Excavation:
Retaining Wall:
Retain Wall Left U/S
Top,m.
2.00
12mm dia.
10mm dia.
Bottom,m. Height, m. Length,m. Volume, cu.m.

1.40
1.90
5.00
16.15
D/S
Retain Wall Right U/S
D/S
Cut-off Wall
Left U/S
D/S
Right U/S
D/S
Flooring:
Grouted Excav.
Left Abutment
Right Abutment
Handlaid Riprap:Excav.
Struc. Backfill:
1.80
2.00
0.30
2.00
1.80
2.00
0.30
1.40
1.40
0.30
1.40
1.40
1.40
0.30
1.90
1.90
0.25
2.10
1.75
1.75
0.50
12.00
5.00
14.00
5.00
12.00
5.00
14.00
36.48
16.15
1.05
17.85
33.60
14.88
2.10
0.70
0.70
0.70
0.70
0.70
0.70
0.70
0.70
6.00
1.20
0.50
0.15
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.50
0.15
0.40
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
0.70
1.00
2.00
3.00
5.00
12.00
5.00
6.00
5.00
12.00
5.00
8.00
14.00
14.00
14.00
14.00
Total
2.75
6.60
2.75
3.30
2.75
6.60
2.75
4.40
58.80
11.90
9.10
11.55
261.51
2.30
2.00
0.50
0.50
2.00
2.50
3.00
0.50
5.00
5.00
5.00
Total
5.00
17.50
15.00
5.00
37.50
24.00
8.00
Top,m.
Retaining Wall:
Retain Wall Left
Retain Wall Right
Cut-off Wall
1.80
1.55
1.80
5.00
1.80
1.55
1.80
5.00
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.50
0.60

1.20
1.20
1.20
1.20
1.20
1.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
0.20
1.70
1.70
1.70
0.60
1.70
1.70
1.70
0.20
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
5.00
12.00
5.00
14.00
5.00
12.00
5.00
14.00
5.00
12.00
5.00
6.00
5.00
12.00
5.00
8.00
Total
12.75
28.05
12.75
42.00
12.75
28.05
12.75
14.00
1.75
4.20
1.75
2.10
1.75
4.20
1.75
2.80
183.40
Intake Works:
Excavation
Top,m.
1.10
1.10
0.40
20.00
8.80
138.26
31.90
123.25
Backfill
0.30
1.00
0.24
Concrete Volume
Division Box:
Flooring
CHB Footing
Length,m.
No. of CHB's
Mortar/Plaster
0.20
1.00
0.28
20.00
0.20
5.00
0.24
20.00
1.80
1.34
0.12
0.80
0.92
0.12
Total Concrete Volume
Top, m
Concrete
Height, m. Width, m. Volume, cu.m.
0.30
Total
-
(3.00) pcs.
(0.02)
Concrete Mortar
Cement
Sand
Gravel
Reinforcing Bars
Vertical Bar
Horizontal Bar
CHB Found.
1.40
1.00
1.15
0.29
(0.09)
1.35
Length,m.
Total
-
Width, m. Height, m. No. of Pcs. Total Bar Length

Total
Bar nos.
-
2.40
Weight, kgs.
214.90
381.44
187.26
214.90
381.44
137.98
147.85
166.06
147.85
166.06
385.39
378.29
250.51
199.34
250.51
199.34
35.79
31.97
47.33
42.62
25.17
21.13
33.57
41.40
28.42
15.15
322.88
337.44
660.32
8.33
4.88
4.00
5.19
22.40
3,749.88
381.80
Conc. Vol.
Backfill
21.61
116.64
18.17
13.73
130.38
DETAILED ESTIMATES
Supplement to Program of Work
Name of Proposed Sub-Project:
Location: Barangay Aslum, Julita, Leyte
Item No.
Work Description
Quantity
Unit
1.00
Coffer Dam
20
Linear Meter (Lm)
A
1
2
3
Material
1/2" X 4' X 8' Marine Plyboard
2" X 2" Coco Lumber (False work)
Assorted Common Wire Nails
Quantity
7.50
180.00
12.00
Unit
pcs.
bd.ft.
kgs.
Unit Cost
Unit Cost
835.00
9.50
50.00
Sub-Total
B
Name & Capacity of Equipment

None
Labor Derivation
(Subsidiary Work Description)
Hour/board foot
Board foot per Linear meter
Hour/Linear meter
Labor Requirement
Skilled Laborer
Unskilled Laborer
Number No. of Days
1,597.33
Cost
6,262.50
1,710.00
600.00
8,572.50
Rate/Day
Cost
Quantity Manpower
Number of
Number of Days to
Required Capability Manpower Assigned Complete the Work
0.064
180.00
11.52
3.00
28.80
Number No. of Day

1.00
29.00
2.00
29.00
Rate/Day
350.00
228.00
Cost
10,150.00
13,224.00
20.00
Sub-Total
23,374.00
DETAILED ESTIMATES
Item No.
Work Description
2.00
Diversion of Water and Care of Creek
A
1
Material
Diesel Fuel
Quantity
Unit
123.25
Quantity
8.00
Unit Cost
cu.m.
Unit
liters
50.45
Unit Cost
39.85
Total
B

4" Water Pumps and accessories
Number No. of Day

1.00
17.00
Labor Derivation
Dewatering/pumping ( cu.m./day)
Labor Requirement
Water Pump Operator
318.80
318.80
Rate/Day
119.00
Total
C
Cost
Cost
2,023.00
2,023.00
Quantity Manpower
Number of
Number of Days to
123.25
7.25
1.00
17.00
Number No. of Days

1.00
17.00
Rate/Day
228.00
Cost
3,876.00
Total
3,876.00
DETAILED ESTIMATES
Item No.
3.10
Work Description
Quantity
Unit
Unit Cost
Excavation
261.51
Material
None
Quantity
Unit
Unit Cost
Cost

None
Number
No. of Day
Rate/Day
Cost
Labor Derivation
Cu.m./Man-day @ 0-4m throwing dist
Labor Requirement
Skilled Laborer
Unskilled Laborer
cubic meter (cu.m.)
68.37
Quantity Manpower Number of Manpower Number of Days to

Required Capability
Assigned
Complete the Work
261.51
3.50
6.00
12.45
Number No. of Days

1.00
12.00
5.00
12.00
Rate/Day
350.00
228.00
Cost
4,200.00
13,680.00
Sub-Total
17,880.00
DETAILED ESTIMATES
Name of Proposed Sub-Project: Diversion Works Structure
Item No.
3.40
A
1
2
3
4
5
6
Work Description
Concrete Class "A"
(3000 psi)
Material
Portland Cement
Fresh Sand
Gravel (G1)
1/4" X 4' X 8' Ordinary Plywood
Coco Lumber (False Work)
Nails and Hardware
Quantity
Unit
83.88
Quantity
800.00
53.00
70.00
57.00
5,033.00
210.00
cubic meter (cu.m.)

Unit
bags
cu.m.
cu.m.
pcs.
bd.ft.
kgs.
Unit Cost
195.00
350.00
725.00
385.00
10.50
52.50
Total
B

Concrete Mixer (1 bagger)
Number No. of Day

1.00
24.00
Rate/Day
298.00
Total
C
Unit Cost
4,255.66
Cost
156,000.00
18,550.00
50,750.00
21,945.00
52,846.50
11,025.00
311,116.50
Cost
7,152.00
7,152.00
Labor Derivation
(Subsidiary Work
Description)
Concrete Works (cu.m./day)

Required Capability
Assigned
Complete the Work
83.88
3.50
6.00
23.97
Labor Requirement
Skilled Laborer
Unskilled Laborer
Number No.of Days

2.00
24.00
4.00
24.00
Rate/Day
350.00
228.00
Total
Cost
16,800.00
21,888.00
38,688.00
DETAILED ESTIMATES
Item No.
Work Description
Quantity
Unit
3.50
4,131.67
Kgs.
A
1
2
3
4
Material
12mm X 20' Reinforcing Bars
# 16 Tie Wire
Hacksaw Blade
Quantity
704.00
103.00
124.00
6.00
Unit
pcs.
pcs.
kgs.
pcs.
Unit Cost
180.00
165.00
55.00
45.00
Total
B

None
Number
No. of Day
Rate/Day
Unit Cost
43.77
Cost
126,720.00
16,995.00
6,820.00
270.00
150,805.00
Cost
Labor Derivation
Cutting, Bending & Placing of RSB
(kgs/day)

Required Capability
Assigned
Complete the Work
4,131.67
80.00
2.00
51.65
Labor Requirement
Skilled Laborer
Unskilled Laborer
Number No. of Days

1.00
52.00
1.00
52.00
Rate/Day
350.00
228.00
Total
Cost
18,200.00
11,856.00
30,056.00
DETAILED ESTIMATES
Location:
Item No.
Work Description
Quantity
Material
Quantity
Labor Derivation
Unit
Unit
Number No. of Day
Unit Cost
Rate/Day
Quantity Manpower Number of Manpower

Required Capability
Assigned
Labor Requirement
Number No. of Day
Rate/Day
Unit Cost
Cost
Cost
Number of Days to
Complete the Work
Cost
DETAILED ESTIMATES
Item No.
Work Description
Quantity
3.60
Structural Backfill
130.38
Material
None

None
Quantity
Unit
Unit Cost
cubic meter (cu.m.)

Unit
Number No. of Day
78.70
Unit Cost
Cost
Rate/Day
Cost
Labor Derivation
Backfilling & Tamping (cu.m./man-day)

Required Capability
Assigned
Complete the Work
130.38
3.00
5.00
8.69
Labor Requirement
Unskilled Laborer
Number No. of Day

5.00
9.00
Rate/Day
228.00
Cost
10,260.00
DETAILED ESTIMATES
Item No.
Work Description
4.10
Excavation (Handlaid Riprap)
Material
None
Quantity
Unit
Unit Cost
Cost

None
Number
No. of Day
Rate/Day
Cost
Labor Derivation
Cu.m./Man-day @ 0-4m throwing dist.
Labor Requirement
Skilled Laborer
Unskilled Laborer
Quantity
Unit
24.00
Unit Cost
cubic meter (cu.m.)
62.08

Required Capability
Assigned
Complete the Work
24.00
3.50
6.00
Number No. of Days

1.00
1.00
5.00
1.00
Rate/Day
350.00
228.00
Sub-Total
1.14
Cost
350.00
1,140.00
1,490.00
DETAILED ESTIMATES
Item No.
Work Description
Quantity
4.30
Handlaid Riprap
16.00
A
1
Material
Boulder (300mm-400mm)
Quantity
16.00
Unit
Unit
cu.m.
Unit Cost
cubic meters (cu.m.)
1,036.25
Unit Cost
850.00
Cost
13,600.00
Total
B

None
Labor Derivation
(Subsidiary Work
Description)
Handlaid Riprap (cu.m./day)
Labor Requirement
Skilled Laborer
Unskilled Laborer
Number No. of Day
13,600.00
Rate/Day
Cost

Required Capability
Assigned
16.00
8.50
6.00
Number No. of Day

1.00
2.00
5.00
2.00
Rate/Day
350.00
228.00
Total
Number of Days to
Complete the Work
1.88
Cost
700.00
2,280.00
2,980.00
DETAILED ESTIMATES
Item No.
Work Description
4.20
Gravel Bedding (Handlaid)
A
1
Material
Gravel (G1)
Quantity
Unit
8.00
Quantity
8.00
Unit
cu.m.
Unit Cost
953.00
Unit Cost
725.00
Cost
5,800.00
Total
B

None
Labor Derivation
(Subsidiary Work
Description)
Bedding (cu.m./hour)
Labor Requirement
Unskilled Laborer
Number No. of Day
5,800.00
Rate/Day
Cost

Required Capability
Assigned
Complete the Work
8.00
2.00
8.00
0.50
Number No. of Day

8.00
1.00
Rate/Day
228.00
Cost
1,824.00
Total
1,824.00
DETAILED ESTIMATES
Item No.
Work Description
Quantity
Unit
Unit Cost
Excavation (Grouted Riprap)
37.50
cubic meter (cu.m.)
79.47
Material
None
Quantity
Unit
Unit Cost
Cost

None
Number
No. of Day
Rate/Day
Cost
Labor Derivation
Cu.m./Man-day @ 0-4m throwing dist.
Labor Requirement
Skilled Laborer
Unskilled Laborer
Quantity Manpower
Number of
Number of Days to
37.50
3.50
6.00
Number No. of Days

1.00
2.00
5.00
2.00
Rate/Day
350.00
228.00
Sub-Total
1.79
Cost
700.00
2,280.00
2,980.00
DETAILED ESTIMATES
Item No.
A
1
2
3
4
Work Description
Quantity
Unit
Unit Cost
Grouted Riprap
14.49
2,280.25
Material
Portland Cement
Fresh Sand
Gravel (G1)
Quantity
61.00
5.00
1.00
14.00
Unit
bags
cu.m.
cu.m.
cu.m.
Unit Cost
195.00
350.00
725.00
850.00
Total
B

None
Number No. of Day
Rate/Day
Cost
11,895.00
1,750.00
725.00
11,900.00
26,270.00
Cost
Labor Derivation
Grouted Riprap (cu.m./day)

Required Capability
Assigned
Complete the Work
14.49
7.50
13.00
1.93
Labor Requirement
Foreman
Skilled Laborer
Unskilled Laborer
Number No. of Day

1.00
2.00
2.00
2.00
10.00
2.00
Rate/Day
400.00
350.00
228.00
Total
Cost
800.00
1,400.00
4,560.00
6,760.00
DETAILED ESTIMATES
Item No.
Work Description
3.20
Boulder Fill
A
1
Material
Quantity
Unit
42.50
Quantity
43.00
Unit
cu.m.
Unit Cost
1,035.29
Unit Cost
850.00
Cost
36,550.00
Total
B

None
Labor Derivation
(Subsidiary Work
Description)
Handlaid Riprap (cu.m./day)
Labor Requirement
Skilled Laborer
Unskilled Laborer
Number No. of Day
36,550.00
Rate/Day
Cost

Required Capability
Assigned
Complete the Work
43.00
8.50
6.00
5.06
Number No. of Day

1.00
5.00
5.00
5.00
Rate/Day
350.00
228.00
Cost
1,750.00
5,700.00
Total
7,450.00
DETAILED ESTIMATES
Item No.
Work Description
3.30
Gravel Bedding (Boulder Fill)
A
1
Material
Gravel (G1)
Quantity
Unit
17.00
Quantity
17.00

Unit
cu.m.
Unit Cost
725.00
Total
B

None
Number No. of Day
Rate/Day
Labor Derivation
(Subsidiary Work
Description)
Bedding (cu.m./hour)

Required Capability
Assigned
17.00
2.00
8.00
Labor Requirement
Unskilled Laborer
Number No. of Day

8.00
1.00
Rate/Day
228.00
Total
Unit Cost
832.29
Cost
12,325.00
12,325.00
Cost
Number of Days to
Complete the Work
1.06
Cost
1,824.00
1,824.00
DETAILED ESTIMATES
Item No.
Work Description
Concrete Class "A"
(3000 psi)
A
1
2
3
4
5
6
Material
Portland Cement
Fresh Sand
Gravel (G1)
1/4" X 4' X 8' Ordinary Plywood
Coco Lumber (False Work)
Nails and Hardware
Quantity
Unit
Unit Cost
1.35
cubic meter (cu.m.)
4,262.00
Quantity
13.00
1.00
1.00
1.00
81.00
3.00
Unit
bags
cu.m.
cu.m.
pcs.
bd.ft.
kgs.
Unit Cost
195.00
350.00
725.00
385.00
10.50
52.50
Total
B

Concrete Mixer (1 bagger)
Number No. of Day

1.00
0.40
Rate/Day
298.00
Total
C
Cost
2,535.00
350.00
725.00
385.00
850.50
157.50
5,003.00
Cost
119.20
119.20
Labor Derivation
(Subsidiary Work
Description)
Concrete Works (cu.m./day)

Required Capability
Assigned
Complete the Work
1.35
3.50
6.00
0.39
Labor Requirement
Skilled Laborer
Unskilled Laborer
Number No.of Days

2.00
0.40
4.00
0.40
Rate/Day
350.00
228.00
Cost
280.00
364.80
Total
644.80
DETAILED ESTIMATES
Item No.
Work Description
Quantity
Unit
Excavation (Intake)
8.80
cubic meter (cu.m.)
Material
None
Quantity

None
Unit
Number No. of Day
Unit Cost
Rate/Day
Labor Derivation
(Subsidiary Work
Required Capability
Assigned
Description)
Cu.m./Man-day @ 0-4m throwing dist. 8.80
3.50
6.00
Labor Requirement
Skilled Laborer
Unskilled Laborer
Number No. of Days

1.00
0.40
5.00
0.40
Rate/Day
350.00
228.00
Sub-Total
Unit Cost
67.73
Cost
Cost
Number of Days to
Complete the Work
0.42
Cost
140.00
456.00
596.00
DETAILED ESTIMATES
Item No.
Work Description
Quantity
Unit
Unit Cost
Structural Backfill
2.40
cubic meter (cu.m.)
95.00
Material
None
Quantity
Unit Cost
Cost

None
Rate/Day
Cost
Unit
Number No. of Day
Labor Derivation
(Subsidiary Work
Required Capability
Assigned
Complete the Work
Description)
Backfilling & Tamping (cu.m./man-day) 2.40
3.00
5.00
0.16
Labor Requirement
Unskilled Laborer
Number No. of Day

5.00
0.20
Rate/Day
228.00
Cost
228.00
DETAILED ESTIMATES
Item No.
A
1
2
3
Work Description
Quantity
Unit

(12mm)
682.72
Kgs.
Material
# 16 Tie Wire
Hacksaw Blade
Quantity
128.00
20.00
6.00
Unit
pcs.
kgs.
pcs.
Unit Cost
180.00
55.00
45.00
Total
B

None
Number No. of Day
Rate/Day
Labor Derivation
(Subsidiary Work
Required Capability
Assigned
Description)
Cutting, Bending & Placing of RSB 682.72
80.00
2.00
(kgs/day)
Labor Requirement
Skilled Laborer
Unskilled Laborer
Number No. of Days

1.00
9.00
1.00
9.00
Rate/Day
350.00
228.00
Total
Unit Cost
43.37
Cost
23,040.00
1,100.00
270.00
24,410.00
Cost
Number of Days to
Complete the Work
8.53
Cost
3,150.00
2,052.00
5,202.00
DETAILED ESTIMATES
Item No.
Work Description
Quantity
Unit
Unit Cost
Trash Trap
LS
1,867.50
Material
" X 1" X 20' Angle Bar
10mm X 20' RSB
Welding Rod

None
Quantity
1.00
5.00
0.50
Unit
pcs.
pcs.
kgs.
Number No. of Day
Unit Cost
650.00
165.00
85.00
Cost
650.00
825.00
42.50
Total
1,517.50
Rate/Day
Cost
Labor Derivation
(Subsidiary Work
Required Capability
Assigned
Complete the Work
Description)
Trash Fabrication (days per trap)
1.00
1.00
1.00
1.00
Labor Requirement
Welder
Number No. of Day

1.00
1.00
Rate/Day
350.00
Total
Cost
350.00
350.00
DETAILED ESTIMATES
Location:
Item No.
Work Description
Quantity
Material
Quantity
Labor Derivation
(Subsidiary Work
Description)
Unit
Unit
Number No. of Day
Unit Cost
Rate/Day

Required Capability
Assigned
Labor Requirement
Number No. of Day
Rate/Day
Unit Cost
Cost
Cost
Number of Days to
Complete the Work
Cost

Unit Cost Derivation

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Unit Cost Derivation

Uploaded by

Copyright:

Available Formats

OFFICE OF THE BARANGAY SUB-PROJECT MANAGEMENT COMMITTEE

SUB-PROJECT PROGRAM OF WORK

Diversion Works Structure

Chairperson - Brgy. Sub-Project Mgt. Com.

Deputy Area Coordinator

Regional Infrastructure Engineer

Reinf. Steel Bars

Width, m. Height, m. Length,m.

Discharge end (Two sides)

Right Footing 12mm

Bottom,m. Height, m. Length,m. Volume, cu.m.

Retain Wall Right

Bottom,m. Height, m. Length,m. Volume, cu.m.

Width, m. Height, m. No. of Pcs. Total Bar Length

Linear Meter (Lm)

Name & Capacity of Equipment

Number No. of Days

Number No. of Day

Diversion of Water and Care of Creek

Name & Capacity of Equipment

Number No. of Day

Number No. of Days

Name & Capacity of Equipment

cubic meter (cu.m.)

Quantity Manpower Number of Manpower Number of Days to

Number No. of Days

cubic meter (cu.m.)

Name & Capacity of Equipment

Number No. of Day

Quantity Manpower Number of Manpower Number of Days to

Number No.of Days

Reinforcing Steel Bars

Name & Capacity of Equipment

Quantity Manpower Number of Manpower Number of Days to

Number No. of Days

Name & Capacity of Equipment

Number No. of Day

Quantity Manpower Number of Manpower

Number No. of Day

Name & Capacity of Equipment

cubic meter (cu.m.)

Number No. of Day

Quantity Manpower Number of Manpower Number of Days to

Number No. of Day

Excavation (Handlaid Riprap)

Name & Capacity of Equipment

cubic meter (cu.m.)

Quantity Manpower Number of Manpower Number of Days to

Number No. of Days

cubic meters (cu.m.)

Name & Capacity of Equipment

Number No. of Day

Quantity Manpower Number of Manpower

Number No. of Day

Gravel Bedding (Handlaid)

cubic meters (cu.m.)

Name & Capacity of Equipment

Number No. of Day

Quantity Manpower Number of Manpower Number of Days to

Number No. of Day

Excavation (Grouted Riprap)

cubic meter (cu.m.)