UNIT COST DEVELOPMENT For Location: Brgy.

Bunga, Abuyog, Leyte

Date: Jan. 31, 2005

WATER PUMPING

A. EQUIPMENT
2 Water pump accessories PhP/hr 172.40
Minor tools (15% of labor) PhP/hr 11.25
TOTAL A PhP/hr 183.65

B. LABOR
2 light equipment operator 300 PhP/day PhP/hr 75.00
TOTAL B PhP/hr 75.00
TOTAL A+B PhP/hr 258.65
C. MARK-UP (30%) PhP/hr 77.60

UNIT COST TOTAL A+B PhP/hr 336.25

UNIT COST DEVELOPMENT For Location
Date:

RCP (0.61 m dia.)

A. Labor
Excavation (unskilled labor) 6.7 hr/m x PhP/hr PhP/m
Laying (unskilled labor) 4 hr/m x PhP/hr PhP/m
Backfilling(unskilled labor) 2.5 hr/m x PhP/hr PhP/m
TOTAL A

B. Materials
RCP (cost on site) PhP/m
Scraps: 10% of cost of RCP PhP/m
Sealing joints: 30% of scrap PhP/m
TOTAL B

TOTAL A + B

C. Mark-up (30%) PhP/m

TOTAL COST PhP/m

0
0
0
0

0
0
0

0
UNIT COST DEVELOPMENT For Location: Tagbawto, Hilongos, Leyte
Date: Jan. 18, 2005

SANDBAGS & PILING

A. MATERIALS
A.1 Sand 0.05 cu.m./bag X PhP/bag 14
280 PhP/cu.m.

A.2 Empty bags PhP/bag 5

TOTAL A 19

B. LABOR
2 Unskilled labor 150 PhP/day PhP/hr 37.5

OUTPUT= 6 Bags/hr

C. UNIT COST
B/OUTPUT PhP/bag 6.25

TOTAL COST PhP/bag 25.25

UNIT COST DEVELOPMENT For Location: Tagbawto, Hilongos, Leyte
Date: Jan. 18, 2005

ROCK EXCAVATION

A. LABOR
1 skilled labor 250 PhP/day PhP/hr 31.25
8 unskilled labor 150 PhP/day PhP/hr 150
TOTAL A PhP/hr 181.25

B. EQUIPMENT
Minor tools (25% of labor) PhP/hr 45.3125
TOTAL A + B PhP/hr 226.5625

OUTPUT= 1 cu.m./hr

C. UNIT COST (TOTAL A+B/OUTPUT) PhP/cu.m. 226.5625

UNIT COST PhP/cu.m 226.5625

UNIT COST DEVELOPMENT For Location: Tagbawto, Hilongos, Leyte
Date: Jan. 18, 2005

LAMINATED SACK

A. LABOR
1 Skilled labor 250.00 PhP/day PhP/hr 31.25
8 Unskilled labor 150.00 PhP/day PhP/hr 150.00
TOTAL A PhP/hr 181.25

OUTPUT= 6 m/hr

B. UNIT COST TOTAL A/OUTPUT PhP/m 30.21

C. MATERIAL
Laminated sack 6ftx100m PhP/m 40.00
@ 4,000.00 PhP/m
TOTAL COST 70.21
UNIT COST DEVELOPMENT For Location:
Date:

CLEARING AND REMOVAL OF ROCKS

A. LABOR
1 Skilled labor 250.00 PhP/day PhP/hr 31.25
8 Unskilled labor 150.00 PhP/day PhP/hr 150.00
TOTAL A PhP/hr 181.25

B. EQUIPMENT
Minor tools (25% of labor) PhP/hr 45.31
TOTAL A + B 226.56

OUTPUT= 30.00 sq.m./hr

C. UNIT COST TOTAL A+B/OUTPUT PhP/sq.m. 7.55

UNIT COST PhP/sq.m. 7.55

UNIT COST DEVELOPMENT For Location: Tagbawto,Hilongos, Leyte
Date: Jan. 18, 2005

G.I. Pipe (3/4" dia.)

A. LABOR
1 Skilled labor 250.00 PhP/day PhP/day 31.25
6 Unskilled labor 150.00 PhP/day PhP/day 112.50
TOTAL A 400.00

OUTPUT= 4 m/hr

B. UNIT COST TOTAL A/OUTPUT PhP/m 100.00

C. MATERIALS
50 mm dia G.I. pipe 3,600.00 PhP/pc PhP/m 600.00

TOTAL COST PhP/m 700.00

UNIT COST DEVELOPMENT For Location:
Date:

DIVERSION OF WATER AND CARE OF CREEK

A. EQUIPMENT
2 Water pump accessories PhP/hr 250.00
Minor tools (15% of labor) PhP/hr 24.38
TOTAL A PhP/hr 274.38

B. LABOR
1.00 Skilled labor 250.00 PhP/day PhP/hr 31.25
1.00 Unskilled labor 150.00 PhP/day PhP/hr 18.75
3.00 Llight equipment opera 300.00 PhP/day PhP/hr 112.50
TOTAL B PhP/hr 162.50

UNIT COST TOTAL A+B PhP/hr 436.88

UNIT COST DEVELOPMENT For Location: Brgy. Bunga, Abuyog, Leyte
Date: 27-Jan-05

COFFER DAM

A. LABOR
1 Skilled labor 250.00 PhP/day PhP/hr 31.25
2 Unskilled labor 150.00 PhP/day PhP/hr 62.50
TOTAL A PhP/hr 93.75

OUTPUT= 0.064 hr/bd.ft. 60.00 bd.ft./m

(TOTAL A)= PhP/m 360.00

B. MATERIALS
2.50 pcs Marine plywood (1/2" thk.) PhP/m 625.00
@ 250.00 PhP/pc
60.00 bd.ft. falsework @ P 8.50 PhP/m 510.00
2.00 kg CWN @ 35.00 PhP/m 70.00
TOTAL B PhP/m 1,205.00

UNIT COST PhP/m 1,565.00

UNIT COST DEVELOPMENT FOR Location: Brgy. Bunga, Abuyog, Leyte
Date: Jan. 31, 2005

CONCRETE CLASS "A"

A. EQUIPMENT:

2 - Bagger Concrete mixer P/hr. 150.00

Minor Tools (10% of Labor) P/hr. 45.31
TOTAL A 195.31

B. LABOR:

1 Foreman 325.00 per day P/hr. 40.63

6 Skilled Laborers 250.00 per day P/hr. 187.50
12 Unskilled Laborers 150.00 per day P/hr. 225.00
TOTAL B 453.13

TOTAL A + B 648.44

OUTPUT: 0.80 cu.m./hr.

C. UNIT COST: TOTAL C P/cu.m. 810.55

D. MATERIALS:

Cement 9.08 bags/cu.m P/cu.m. 1,498.20

165.00 Price/bag

Sand 0.40 cu.m/cu.m. P/cu.m 112.00

280.00 Price/cu.m.

Gravel 0.80 cu.m./cu.m. P/cu.m 448.00

560.00 Price/cu.m

Plywood 0.68 pc./cu.m. P/cu.m 132.60

1/2"X4'X8' 195.00 Price/pc

False Work 60.00 bd.ft./cu.m. P/cu.m 570.00

9.50 Price/bd.ft.

Nails and Hardware 2.50 Kg./cu.m. P/cu.m 90.00

36.00 Price/kg

Incidental wastage 5% of the above P/cu.m 142.54

TOTAL D 2,993.34
TOTAL C + D 3,803.89

E. MARK-UP (30%) P/cu.m. 1,141.17

UNIT COST 4,945.05

UNIT COST DEVELOPMENT FOR Location:
Date:

SAND AND GRAVEL TRANSITION

A. LABOR:

1 Skilled Laborers 250.00 per day P/hr. 31.25

6 Unskilled Laborers 150.00 per day P/hr. 112.50
TOTAL A P/hr. 143.75

OUTPUT: 2.00 cu.m./hr.

B. UNIT COST: P/cu.m. 71.88

C. MATERIALS:

Sand and Gravel 560.00 Price/cu.m P/cu.m 560.00

TOTAL C 560.00
TOTAL B + C 631.88
E. MARK-UP 30% 189.56

TOTAL COST 821.44

UNIT COST DEVELOPMENT FOR Location:
Date:

GRAVEL FILTER

A. LABOR:

1 Skilled Laborers 250.00 per day P/hr. 31.25

6 Unskilled Laborers 150.00 per day P/hr. 112.50
TOTAL A P/hr. 143.75

OUTPUT: 1.50 cu.m./hr.

B. UNIT COST: P/cu.m. 95.83

C. MATERIALS:

Boulders 560.00 Price/cu.m P/cu.m 560.00

TOTAL C 560.00
TOTAL B + C 655.83
E. MARK-UP 30% 196.75

TOTAL COST 852.58

UNIT COST DEVELOPMENT FOR Location:
Date:

RUBBLE MASONRY

A. EQUIPMENT:

Minor Tools (10% of Labor) P/hr 18.13

B. LABOR:

1 Foreman 300.00 per day P/hr. 37.50

1 Skilled Laborers 250.00 per day P/hr. 31.25
6 Unskilled Laborers 150.00 per day P/hr. 112.50
TOTAL A P/hr. 181.25

OUTPUT: 0.40 cu.m./hr.

B. UNIT COST: P/cu.m. 453.13

C. MATERIALS:

Cement 4.50 bags/cu.m P/cu.m. 742.50

165.00 Price/bag

Sand 0.50 cu.m/cu.m. P/cu.m 140.00

280.00 Price/cu.m.

Boulders 1.25 cu.m./cu.m. P/cu.m 700.00

560.00 Price/cu.m

TOTAL C 1,582.50
TOTAL B + C 2,035.63
E. MARK-UP 30% 610.69

TOTAL COST 2,646.31

UNIT COST DEVELOPMENT FOR Location:
Date:

GROUTED RIPRAP

A. LABOR:

1 Skilled Laborers 250.00 per day P/hr. 31.25

6 Unskilled Laborers 150.00 per day P/hr. 112.50
TOTAL A P/hr. 143.75

OUTPUT: 0.40 cu.m./hr.

B. UNIT COST: P/cu.m. 359.38

C. MATERIALS:

Cement 4.20 bags/cu.m P/cu.m. 693.00

165.00 Price/bag

Sand 0.30 cu.m/cu.m. P/cu.m 84.00

280.00 Price/cu.m.

Boulders 0.80 cu.m./cu.m. P/cu.m 448.00

560.00 Price/cu.m

TOTAL C 1,225.00
TOTAL B + C 1,584.38

UNIT COST 1,584.38

UNIT COST DEVELOPMENT For Location: Brgy. Bunga, Abuyog, Leyte
Date: Jan. 31, 2005

REINFORCING STEEL BARS

(20 mm dia.)

A. LABOR ( cutting, bonding and fixing)

1 skilled labor 250.00 PhP/day PhP/hr 31.25
6 unskilled labor 150.00 PhP/day PhP/hr 112.50
TOTAL A PhP/hr 143.75

OUTPUT= 60 kg/hr
B. UNIT COST TOTAL A/OUTPUT PhP/hr 2.40

C. MATERIALS
Reinforcing steel bars delivered on site
@ 437.50 PhP/6m PhP/kg 29.57
Tie wire= 0.03 kg/kg @ 40.00 PhP/kg PhP/kg 1.20
TOTAL B PhP/kg 30.77

TOTAL B + C PhP/kg 33.16

D. MARK-UP ( 30%) PhP/kg 9.95

UNIT COST PhP/kg 43.11

UNIT COST DEVELOPMENT FOR Location:
Date:

CLEARING AND GRUBBING

A. LABOR
1 skilled labor 250.00 PhP/day PhP/hr 31.25
8 unskilled labor 150.00 PhP/day PhP/hr 150.00
TOTAL A 181.25

B. EQUIPMENT
Minor Tools (10% of labor) PhP/hr 18.125
TOTAL A+B 199.375

Output= 50.00 sq. m./hr

C. UNIT COST
Total A+B/output PhP/sq.m. 3.9875

UNIT COST PhP/sq.m. 3.9875

UNIT COST DEVELOPMENT FOR Location:
Date:

CONCRETE CLASS "B"

A. EQUIPMENT:

2 - Bagger Concrete mixer P/hr. 150.00

Minor Tools (10% of Labor) P/hr. 37.81
TOTAL A 187.81

B. LABOR:

1 Foreman 325.00 per day P/hr. 40.63

6 Skilled Laborers 150.00 per day P/hr. 112.50
12 Unskilled Laborers 150.00 per day P/hr. 225.00
TOTAL B 378.13

TOTAL A + B 565.94

OUTPUT: 0.80 cu.m./hr.

C. UNIT COST: P/cu.m. 707.42

D. MATERIALS:

Cement 7.00 bags/cu.m P/cu.m. 1,155.00

165.00 Price/bag

Sand 0.50 cu.m/cu.m. P/cu.m 140.00

280.00 Price/cu.m.

Gravel 1.00 cu.m./cu.m. P/cu.m 560.00

560.00 Price/cu.m

Plywood 0.68 pc./cu.m. P/cu.m 132.60

1/2"X4'X8' 195.00 Price/pc

False Work 60.00 bd.ft./cu.m. P/cu.m 570.00

9.50 Price/bd.ft.

Nails and Hardware 2.50 Kg./cu.m. P/cu.m 90.00

36.00 Price/kg

Incedental Wastage 5% of the above P/cu.m 132.38

TOTAL D 2,779.98
TOTAL C + D 3,487.40
E. MARK-UP 20% 697.48
TOTAL COST 4,184.88
UNIT COST DEVELOPMENT FOR Location:
Date:

Manufacture of RCP (0.61 m diameter)

A. EQUIPMENT:

Minor Tools and Forms(15% of Labor) P/m 141.75

TOTAL A 141.75

B. LABOR:

Skilled Laborers 150.00 P/hr P/m 375.00

2.50 hr/m
Unskilled Laborers 150.00 P/hr per day P/m 570.00
3.8 hr/m TOTAL B 945.00

TOTAL A + B 1,086.75

C. MATERIALS:

Cement 1.29 bags/m P/m 212.85

165.00 Price/bag

Sand 0.08 cu.m/cu.m. P/m 23.52

280.00 Price/cu.m.

Gravel 0.13 cu.m./cu.m. P/m 70.56

560.00 Price/cu.m

Rebars 11.30 Kg./m. P/cu.m 406.80

36.00 Price/kg

TOTAL C 713.73

TOTAL A + B + C 1,800.48

E. MARK-UP 20% 360.10

TOTAL COST 2,160.58

UNIT COST DEVELOPMENT FOR Location:
Date:

WOODEN CONTROL GATE

( Yakal Board )

A. LABOR: (Fixing and iIstallation)

15 % of Material Cost 77.40

B. MATERIALS:

Yakal Board 12 bd.ft. P 432.00

2"X6"X12' 36.00 Price/bd.ft.

16 mm diameter RSB 5.60 kg. 84.00

15.00 P/kg
TOTAL A 516.00
TOTAL A + B 593.40

C. UNIT COST: 12 bd.ft. P/bd.ft. 49.45

E. MARK-UP 30% 14.84

TOTAL COST 64.29

UNIT COST DEVELOPMENT FOR Location: Brgy. Bunga, Abuyog, Leyte
Date: Jan. 31, 2005

REINFORCING STEEL BARS

(10 mm Diameter)

A. LABOR: (Cutting, Bonding and Fixing)

1 Skilled Laborers 250.00 per day P/hr. 31.25

6 Unskilled Laborers 150.00 per day P/hr. 112.50
TOTAL A P/hr. 143.75

OUTPUT: 60.00 kg/hr

B. UNIT COST: P/kg 2.40

C. MATERIALS:

Reinforcing Steel Delivered on Site 117 PhP/pc P/kg. 31.66

Tie Wire 0.03 kg/kg P/kg. 1.08
36.00 Price/kg

TOTAL C 32.74
TOTAL B + C 35.13

D. MARK-UP (30%) P/kg 10.54

UNIT COST 45.67

UNIT COST DEVELOPMENT FOR Location:
Date:

FINE SAND TRANSITION FILTER

A. LABOR:

1 Skilled Laborers 250.00 per day P/hr. 31.25

6 Unskilled Laborers 150.00 per day P/hr. 112.50
TOTAL A P/hr. 143.75

OUTPUT: 2.00 cu.m./hr.

B. UNIT COST: P/cu.m. 71.88

C. MATERIALS:

Sand 560.00 Price/cu.m P/cu.m 560.00

TOTAL C 560.00
TOTAL B + C 631.88
E. MARK-UP 30% 189.56

TOTAL COST 821.44

UNIT COST DEVELOPMENT FOR Location:
Date:

PVC PIPE

A. LABOR:

1 Skilled Laborers 250.00 per day P/hr. 31.25

6 Unskilled Laborers 150.00 per day P/hr. 112.50
TOTAL A P/hr. 143.75

OUTPUT: 7.32 m/hr.

B. UNIT COST: P/m 19.64

C. MATERIALS:

50 mm dia. PVC Pipe P/m

TOTAL B + C 19.64
E. MARK-UP 30% 5.89

TOTAL COST 25.53

UNIT COST DEVELOPMENT FOR Location:
Date:

SUB-BASE COURSE

A. LABOR:

8 Unskilled Laborers 150.00 per day P/hr. 150.00

TOTAL A P/hr. 150.00

OUTPUT: 2.00 cu.m./hr.

B. UNIT COST: P/cu.m. 75.00

C. MATERIALS:

Granular Materials Delivered on site P/cu.m 550.00

TOTAL B + C 625.00
E. MARK-UP 30% 187.50

TOTAL COST 812.50

UNIT COST DEVELOPMENT FOR Location: Tagbawto, Hilongos, Leyte
Date: Jan. 18, 2005

HANDLAID RIPRAP

A. LABOR:

1 Skilled Laborers 250.00 per day P/hr. 31.25

8 Unskilled Laborers 150.00 per day P/hr. 150.00
TOTAL A P/hr. 181.25

OUTPUT: 0.50 cu.m./hr.

B. UNIT COST: P/cu.m. 362.50

C. MATERIALS:

Boulders 550.00 P./cu.m. P/cu.m 550.00

TOTAL B + C 912.50

UNIT COST 912.50

UNIT COST DEVELOPMENT FOR Location:
Date:

EXCAVATION

A. LABOR
1 skilled labor 250.00 PhP/day PhP/hr 31.25
6 unskilled labor 150.00 PhP/day PhP/hr 112.50
TOTAL A 143.75
OUTPUT= 1.80 cu.m./hr

B.UNIT COST PhP/cu.m. 79.86

C. MARK-UP (30%) PhP/cu.m. 23.96

TOTAL COST PhP/cu.m. 103.82

UNIT COST DEVELOPMENT FOR Location:
Date:

REINFORCING STELL BARS

(16 mm Diameter)

A. LABOR: (Cutting, Bonding and Fixing)

1 Skilled Laborers 250.00 per day P/hr. 31.25

6 Unskilled Laborers 150.00 per day P/hr. 112.50
TOTAL A P/hr. 143.75

OUTPUT: 60.00 cu.m./hr.

B. UNIT COST: P/cu.m. 2.40

C. MATERIALS:

Reinforcing Steel Delivered on Site P/kg. 145.00

Tie Wire 0.03 cu.m./cu.m. P/cu.m 1.08
36.00 Price/cu.m

TOTAL C 146.08
TOTAL B + C 148.48
D. MARK-UP 30% 44.54

TOTAL COST 193.02

UNIT COST DEVELOPMENT FOR Location:
Date:

REINFORCING STELL BARS

(12 mm Diameter)

A. LABOR: (Cutting, Bonding and Fixing)

1 Skilled Laborers 250.00 per day P/hr. 31.25

6 Unskilled Laborers 150.00 per day P/hr. 112.50
TOTAL A P/hr. 143.75

OUTPUT: 60.00 cu.m./hr.

B. UNIT COST: P/cu.m. 2.40

C. MATERIALS:

Reinforcing Steel Delivered on Site 145 Price/pc P/kg. 27.21

Tie Wire 0.03 cu.m./cu.m. P/cu.m 1.08
36.00 Price/cu.m

TOTAL C 28.29
TOTAL B + C 30.69

UNIT COST 30.69

UNIT COST DEVELOPMENT FOR Location: Brgy. Bunga, Abuyog, Leyte
Date: Jan. 31, 2005

STRUCTURAL BACKFILL

A. LABOR:

1 Skilled Laborers 250.00 per day P/hr. 31.25

6 Unskilled Laborers 150.00 per day P/hr. 112.50
TOTAL A P/hr. 143.75

OUTPUT: 1.50 cu.m./hr.

B. UNIT COST: P/cu.m. 95.83

E. MARK-UP 30% 28.75

TOTAL COST P/cu.m. 28.75