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 Diversion Works Structure
Sub-Project Category
Physical Target 1
Total Sub-Project Cost
Project Description Implementation Mode Administration
Sub-Project Duration
Construction of Diversion Work Structure Equipment Needed 1 Bagger Concrete Mixer, Water Pump
Technical Personnel 2
Item No. Scope of Work Percentage Quantity Unit Unit Price Total
1.00 Coffer Dam 20.00 LM 1,597.33 31,946.50
2.00 Diversion of Water & Care of Creek 123.25 cu.m. 50.45 6,217.80
3.00 Intake Weir Structure
3.10 Excavation 261.51 cu.m. 68.37 17,880.00
3.20 Boulder Fill 42.50 cu.m. 1,035.29 44,000.00
3.30 Gravel Bedding 17.00 cu.m. 832.29 14,149.00
3.40 Concrete Class "A" (3000 psi) 83.88 cu.m. 4,255.66 356,956.50
3.50 Reinforcing Steel Bars 4,131.67 kgs. 43.77 180,861.00
3.60 Structural Backfill 130.38 cu.m. 78.70 10,260.00
4.00 Handlaid Riprap
4.10 Excavation 24.00 cu.m. 62.08 1,490.00
4.20 Gravel Bedding 8.00 cu.m. 953.00 7,624.00
4.30 Riprap (Handlaid) 16.00 cu.m. 1,036.25 16,580.00
5.00 Grouted Riprap -
5.10 Excavation cu.m. -
5.20 Gravel Bedding cu.m. -
5.30 Riprap (Grouted) cu.m. -
6.00 Intake Works -
6.10 Excavation cu.m. -
6.20 Concrete Class "A" (3000 psi) cu.m. -
6.30 Reinforcing Steel Bars kgs -
6.40 Structural Backfill cu.m. -
Total 687,964.80
Breakdown of Estimated Source of Fund Total
Sub-Project Cost KALAHI-CIDSS Grant Community LGUs Other Source 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
Prepared by: Approved by:
BUENAVENTURA L. PITAO
Engr.II, Prov'l. Agr'l. Office - Leyte Chairperson - Brgy. Sub-Project Mgt. Com.
Reviewed by: Noted by:
Deputy Area Coordinator Regional Infrastructure Engineer
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
CONCRETE VOLUME:
Thickness, m. Width, m. Height, m. Length,m. Volume, cu.m.

Retaining Wall:
Retain Wall Left 0.20 2.50 10.41 5.21
0.20 2.00 14.00 5.60
Retain Wall Right 0.20 2.50 10.41 5.21
0.20 2.00 14.00 5.60 21.61
Cut-off Wall:
Left Ret. Wall 0.20 1.00 24.41 4.88
0.20 1.00 14.00 2.80
Right Ret. Wall 0.20 1.00 24.41 4.88
0.20 1.00 14.00 2.80
Upstream 0.20 1.00 6.00 1.20
Downstream 0.20 1.00 8.00 1.60 18.17
Wall Footing
Left Abutment 0.20 1.20 22.00 5.28
Right Abutment 0.20 1.20 22.00 5.28 10.56
No. of Units
Pier 0.20 0.85 2.50 2 0.85
0.30 0.30 2.50 2 0.45
0.20 0.05 2.50 2 0.05
0.30 0.10 2.50 2 0.15
0.30 0.30 2.50 2 0.23
Flooring:
Wier 0.20 6.00 14 16.80
0.20 1.00 1 0.20
R/L Abutment 0.10 5.12 14 7.17
0.10 5.12 14 7.17 31.33
Cut Walk: 0.10 0.60 8 0.48
Total Concrete Volume Total 83.88 60.06
Boulder Fill (200-400mmØ)

Gravel Bedding 0.20 6.00 14 16.80
0.20 1.00 1 0.20
Total 17.00
Boulder (200-400mmØ) 0.50 6.00 14 42.00
0.50 1.00 1 0.50
Total 42.50
Grouted Riprap:(200-400mm)
Right Abutment 0.30 4.83 5.00 7.24
Left Abutment 0.30 4.83 5.00 7.24
Total 14.49
Handlaid Riprap:(300-40 0.40 8.00 5.00 16.00
Gravel Bedding 0.20 8.00 5.00 8.00
Total 24.00
Reinf. Steel Bars
Retain Wall Left Width, m. Height, m. Length,m. No. of pcs. Total Length, m
Bar A 12mm 0.75 1.25 24.00 121.00 242.00
Bar B 12mm 1.10 2.45 24.00 121.00 429.55
Temp. Bars 10mm 3.50 24.00 12.67 304.00
Retain Wall Right
Bar A 12mm 0.75 1.25 24.00 121.00 242.00
Bar B 12mm 1.10 2.45 24.00 121.00 429.55
Temp. Bars 10mm 2.50 24.00 9.33 224.00
Wall Footing:
Left Footing 12mm 1.50 22.00 111.00 166.50
1.50 22.00 8.50 187.00
Right Footing 12mm 1.50 22.00 111.00 166.50
1.50 22.00 8.50 187.00
Flooring: 6.00 14.00 31.00 434.00
6.00 14.00 71.00 426.00
Cut-off Wall:
Left Abutment:
Vertical Bars (12mm) 1.50 37.41 188.07 282.11
Temp. Bars (12mm) 1.00 37.41 6.00 224.49
Right Abutment:
Vertical Bars (12mm) 1.50 37.41 188.07 282.11
Temp. Bars (12mm) 1.00 37.41 6.00 224.49
Upstream
Vertical Bars (12mm) 1.30 6.00 31.00 40.30
Temp. Bars (12mm) 1.00 6.00 6.00 36.00
Downstream
Vertical Bars (12mm) 1.30 8.00 41.00 53.30
Temp. Bars (12mm) 1.00 8.00 6.00 48.00
Pier: No. of Units
Bracing (Vert.) 12mm 2.00 0.85 2.70 5.25 28.35
Horizontal 12mm 2.00 0.85 2.60 14.00 23.80
Pier Post 12mm 2.00 2.70 7.00 37.80
Stirrups 10mm 2.00 2.60 2.40 14.00 67.20
Cut Walk:
Longitudinal 12 mm 0.60 8.00 4.00 32.00
Temp. Bars 10mm 0.60 8.00 41.00 24.60
Intake Wall:
12mm Bothways 0.90 0.90 20.00 101.00 363.60
0.90 0.90 20.00 19.00 380.00
Discharge end (Two sides)
Vert. 12mm 2.00 0.50 1.34 3.50 9.38
Hor.12mm 2.00 0.50 0.90 5.50 5.50
Cut-off 12mm
Vert.12mm 0.45 1.80 10.00 4.50
0.45 1.80 3.25 5.85
Total 12mm dia.
10mm dia.
Excavation: Top,m. Bottom,m. Height, m. Length,m. Volume, cu.m.
Retaining Wall:
Retain Wall Left U/S 2.00 1.40 1.90 5.00 16.15
1.80 1.40 1.90 12.00 36.48
D/S 2.00 1.40 1.90 5.00 16.15
0.30 0.30 0.25 14.00 1.05
Retain Wall Right U/S 2.00 1.40 2.10 5.00 17.85
1.80 1.40 1.75 12.00 33.60
D/S 2.00 1.40 1.75 5.00 14.88
0.30 0.30 0.50 14.00 2.10 138.26
Cut-off Wall
Left U/S 0.70 0.40 1.00 5.00 2.75
0.70 0.40 1.00 12.00 6.60
D/S 0.70 0.40 1.00 5.00 2.75
0.70 0.40 1.00 6.00 3.30
Right U/S 0.70 0.40 1.00 5.00 2.75
0.70 0.40 1.00 12.00 6.60
D/S 0.70 0.40 1.00 5.00 2.75
0.70 0.40 1.00 8.00 4.40 31.90
Flooring: 6.00 0.70 14.00 58.80
1.20 0.50 1.00 14.00 11.90
0.50 0.15 2.00 14.00 9.10
0.15 0.40 3.00 14.00 11.55 123.25
Total 261.51
Grouted Excav.
Left Abutment 2.30 0.50 2.50 5.00 17.50
Right Abutment 2.00 0.50 3.00 5.00 15.00
2.00 0.50 5.00 5.00
Total 37.50
Handlaid Riprap:Excav. 8.00 0.60 5.00 24.00
Struc. Backfill:
Top,m. Bottom,m. Height, m. Length,m. Volume, cu.m.
Retaining Wall:
Retain Wall Left 1.80 1.20 1.70 5.00 12.75
1.55 1.20 1.70 12.00 28.05
1.80 1.20 1.70 5.00 12.75
5.00 0.60 14.00 42.00
Retain Wall Right 1.80 1.20 1.70 5.00 12.75
1.55 1.20 1.70 12.00 28.05
1.80 1.20 1.70 5.00 12.75
5.00 0.20 14.00 14.00
Cut-off Wall 0.50 0.20 1.00 5.00 1.75
0.50 0.20 1.00 12.00 4.20
0.50 0.20 1.00 5.00 1.75
0.50 0.20 1.00 6.00 2.10
0.50 0.20 1.00 5.00 1.75
0.50 0.20 1.00 12.00 4.20
0.50 0.20 1.00 5.00 1.75
0.50 0.20 1.00 8.00 2.80
Total 183.40
Intake Works:
Top,m. Bottom,m. Height, m. Length,m. Volume, cu.m.
Excavation 1.10 1.10 0.40 20.00 8.80
Backfill 0.30 0.20 0.28 20.00 1.40
1.00 1.00 0.20 5.00 1.00 2.40
Concrete Volume 0.24 0.24 20.00 1.15
1.80 1.34 0.12 0.29
0.80 0.92 0.12 (0.09)
Total Concrete Volume 1.35
Concrete
Division Box: Length,m. Top, m Height, m. Width, m. Volume, cu.m.
Flooring -
CHB Footing 0.30 -
Total -
No. of CHB's (3.00) pcs.
Mortar/Plaster (0.02)
Concrete Mortar Total
Cement -
Sand -
Gravel -
Reinforcing Bars Length,m. Width, m. Height, m. No. of Pcs Total Bar Length
Vertical Bar -
Horizontal Bar -
CHB Found. -
-
Total -
Bar nos. -
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: Diversion Works Structure

Location: Barangay Aslum, Julita, Leyte
Item No. Work Description Quantity Unit Unit Cost
1.00 Coffer Dam 20 Linear Meter (Lm) 1,597.33
A Material Quantity Unit Unit Cost Cost

1 1/2" X 4' X 8' Marine Plyboard 7.50 pcs. 835.00 6,262.50
2 2" X 2" Coco Lumber (False work) 180.00 bd.ft. 9.50 1,710.00
3 Assorted Common Wire Nails 12.00 kgs. 50.00 600.00
Sub-Total 8,572.50
B Name & Capacity of Equipment Number No. of Days Rate/Day Cost
None
Labor Derivation Quantity Manpower Number of Number of Days to

C
(Subsidiary Work Description) Required Capability Manpower Assigned Complete the Work
Hour/board foot 0.064
Board foot per Linear meter 180.00
Hour/Linear meter 20.00 11.52 3.00 28.80
Labor Requirement Number No. of Day Rate/Day Cost

Skilled Laborer 1.00 29.00 350.00 10,150.00
Unskilled Laborer 2.00 29.00 228.00 13,224.00
Sub-Total 23,374.00
DETAILED ESTIMATES

2.00 Diversion of Water and Care of Creek 123.25 cu.m. 50.45

1 Diesel Fuel 8.00 liters 39.85 318.80
Total 318.80
B Name & Capacity of Equipment Number No. of Day Rate/Day Cost
4"Ø Water Pumps and accessories 1.00 17.00 119.00 2,023.00
Total 2,023.00

C
Dewatering/pumping ( cu.m./day) 123.25 7.25 1.00 17.00
Labor Requirement Number No. of Days Rate/Day Cost

Water Pump Operator 1.00 17.00 228.00 3,876.00
Total 3,876.00
DETAILED ESTIMATES

3.10 Excavation 261.51 cubic meter (cu.m.) 68.37

None

None
Labor Derivation Quantity Manpower Number of Manpower Number of Days to

C
(Subsidiary Work Description) Required Capability Assigned Complete the Work
Cu.m./Man-day @ 0-4m throwing dist 261.51 3.50 6.00 12.45

Skilled Laborer 1.00 12.00 350.00 4,200.00
Sub-Total 17,880.00
DETAILED ESTIMATES

Concrete Class "A"

3.40 83.88 cubic meter (cu.m.) 4,255.66
(3000 psi)

1 Portland Cement 800.00 bags 195.00 156,000.00
2 Fresh Sand 53.00 cu.m. 350.00 18,550.00
3 Gravel (G1) 70.00 cu.m. 725.00 50,750.00
4 1/4" X 4' X 8' Ordinary Plywood 57.00 pcs. 385.00 21,945.00
5 Coco Lumber (False Work) 5,033.00 bd.ft. 10.50 52,846.50
6 Nails and Hardware 210.00 kgs. 52.50 11,025.00
Total 311,116.50
Concrete Mixer (1 bagger) 1.00 24.00 298.00 7,152.00
Total 7,152.00
Labor Derivation
Quantity Manpower Number of Manpower Number of Days to
C (Subsidiary Work
Required Capability Assigned Complete the Work
Description)
Concrete Works (cu.m./day) 83.88 3.50 6.00 23.97
Labor Requirement Number No.of Days Rate/Day Cost

Skilled Laborer 2.00 24.00 350.00 16,800.00
Total 38,688.00
DETAILED ESTIMATES

3.50 Reinforcing Steel Bars 4,131.67 Kgs. 43.77

1 12mm Ø X 20' Reinforcing Bars 704.00 pcs. 180.00 126,720.00
2 10mm Ø X 20' Reinforcing Bars 103.00 pcs. 165.00 16,995.00
3 # 16 Tie Wire 124.00 kgs. 55.00 6,820.00
4 Hacksaw Blade 6.00 pcs. 45.00 270.00
Total 150,805.00
None

C
Cutting, Bending & Placing of RSB 4,131.67 80.00 2.00 51.65
(kgs/day)

Skilled Laborer 1.00 52.00 350.00 18,200.00
Total 30,056.00
DETAILED ESTIMATES
Name of Proposed Sub-Project:

Location:
Item No. Work Description Quantity Unit
A Material Quantity Unit Unit Cost
B Name & Capacity of Equipment Number No. of Day Rate/Day
Manpowe
Labor Derivation Quantity Number of
C r
(Subsidiary Work Description) Required Manpower Assigned
Capability
Labor Requirement Number No. of Day Rate/Day
Unit Cost
Cost
Cost
Number of Days to
Complete the Work
Cost
DETAILED ESTIMATES

3.60 Structural Backfill 130.38 cubic meter (cu.m.) 78.70

None

None
Manpowe
Labor Derivation Quantity Number of Manpower Number of Days to
C r
(Subsidiary Work Description) Required Assigned Complete the Work
Capability
Backfilling & Tamping (cu.m./man-day) 130.38 3.00 5.00 8.69

DETAILED ESTIMATES

4.10 Excavation (Handlaid Riprap) 24.00 cubic meter (cu.m.) 62.08

None

None

C
Cu.m./Man-day @ 0-4m throwing dist. 24.00 3.50 6.00 1.14

Skilled Laborer 1.00 1.00 350.00 350.00
Sub-Total 1,490.00
DETAILED ESTIMATES

4.30 Handlaid Riprap 16.00 cubic meters (cu.m.) 1,036.25

1 Boulder (300mm-400mmØ) 16.00 cu.m. 850.00 13,600.00
Total 13,600.00
None
Labor Derivation Manpowe

Quantity Number of Number of Days to
C (Subsidiary Work r
Required Manpower Assigned Complete the Work
Description) Capability
Handlaid Riprap (cu.m./day) 16.00 8.50 6.00 1.88

Skilled Laborer 1.00 2.00 350.00 700.00
Total 2,980.00
DETAILED ESTIMATES

4.20 Gravel Bedding (Handlaid) 8.00 cubic meters (cu.m.) 953.00

1 Gravel (G1) 8.00 cu.m. 725.00 5,800.00
Total 5,800.00

None

Quantity Number of Number of Days to
Required Manpower Assigned Complete the Work
Bedding (cu.m./hour) 8.00 2.00 8.00 0.50

Total 1,824.00
DETAILED ESTIMATES

1 Excavation (Grouted Riprap) 37.50 cubic meter (cu.m.) 79.47

None

None

C
Cu.m./Man-day @ 0-4m throwing dist. 37.50 3.50 6.00 1.79

Skilled Laborer 1.00 2.00 350.00 700.00
Sub-Total 2,980.00
DETAILED ESTIMATES

Grouted Riprap 14.49 cubic meters (cu.m.) 2,280.25

2 Fresh Sand 5.00 cu.m. 350.00 1,750.00
3 Gravel (G1) 1.00 cu.m. 725.00 725.00
Total 26,270.00
None
Manpowe
Labor Derivation Quantity Number of Manpower Number of Days to
C r
(Subsidiary Work Description) Required Assigned Complete the Work
Capability
Grouted Riprap (cu.m./day) 14.49 7.50 13.00 1.93

Foreman 1.00 2.00 400.00 800.00
Skilled Laborer 2.00 2.00 350.00 1,400.00
Total 6,760.00
DETAILED ESTIMATES

3.20 Boulder Fill 42.50 cubic meters (cu.m.) 1,035.29

Total 36,550.00
None

Quantity Number of Manpower Number of Days to
Required Assigned Complete the Work
Handlaid Riprap (cu.m./day) 43.00 8.50 6.00 5.06

Skilled Laborer 1.00 5.00 350.00 1,750.00
Total 7,450.00
DETAILED ESTIMATES

3.30 Gravel Bedding (Boulder Fill) 17.00 cubic meters (cu.m.)

1 Gravel (G1) 17.00 cu.m. 725.00
Total
None

Quantity Number of Manpower
Required Assigned
Bedding (cu.m./hour) 17.00 2.00 8.00

Unskilled Laborer 8.00 1.00 228.00
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

Concrete Class "A"

1.35 cubic meter (cu.m.) 4,262.00
(3000 psi)

2 Fresh Sand 1.00 cu.m. 350.00 350.00
3 Gravel (G1) 1.00 cu.m. 725.00 725.00
4 1/4" X 4' X 8' Ordinary Plywood 1.00 pcs. 385.00 385.00
5 Coco Lumber (False Work) 81.00 bd.ft. 10.50 850.50
6 Nails and Hardware 3.00 kgs. 52.50 157.50
Total 5,003.00
Concrete Mixer (1 bagger) 1.00 0.40 298.00 119.20
Total 119.20
Concrete Works (cu.m./day) 1.35 3.50 6.00 0.39
Labor Requirement Number No.of Days Rate/Day Cost

Skilled Laborer 2.00 0.40 350.00 280.00
Unskilled Laborer 4.00 0.40 228.00 364.80
Total 644.80
DETAILED ESTIMATES

1 Excavation (Intake) 8.80 cubic meter (cu.m.)

None

None

Required Assigned
Cu.m./Man-day @ 0-4m throwing d 8.80 3.50 6.00
Labor Requirement Number No. of Days Rate/Day

Skilled Laborer 1.00 0.40 350.00
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

Structural Backfill 2.40 cubic meter (cu.m.) 95.00

None

None

Backfilling & Tamping (cu.m./man 2.40 3.00 5.00 0.16
Unskilled Laborer 5.00 0.20 228.00 228.00
DETAILED ESTIMATES

Reinforcing Steel Bars

682.72 Kgs.
(12mmØ)

1 12mm Ø X 20' Reinforcing Bars 128.00 pcs. 180.00
2 # 16 Tie Wire 20.00 kgs. 55.00
3 Hacksaw Blade 6.00 pcs. 45.00
Total
None

Required Assigned
Cutting, Bending & Placing of RS 682.72 80.00 2.00
(kgs/day)
Labor Requirement Number No. of Days Rate/Day

Skilled Laborer 1.00 9.00 350.00
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

Trash Trap 1 LS 1,867.50

¼" X 1½" X 20' Angle Bar 1.00 pcs. 650.00 650.00
10mmØ X 20' RSB 5.00 pcs. 165.00 825.00
Welding Rod 0.50 kgs. 85.00 42.50
Total 1,517.50
None

Trash Fabrication (days per trap) 1.00 1.00 1.00 1.00

Welder 1.00 1.00 350.00 350.00
Total 350.00
DETAILED ESTIMATES
Name of Proposed Sub-Project:

Location:

Required Assigned
Unit Cost
Cost
Cost
Number of Days to
Complete the Work
Cost

Unit Cost Derivation

Hochgeladen von

Dokumentinformationen

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

Unit Cost Derivation

Hochgeladen von

Copyright:

Verfügbare Formate

OFFICE OF THE BARANGAY SUB-PROJECT MANAGEMENT COMMITTEE

SUB-PROJECT PROGRAM OF WORK

Prepared by: Approved by:

Reviewed by: Noted by:

Deputy Area Coordinator Regional Infrastructure Engineer

Thickness, m. Width, m. Height, m. Length,m. Volume, cu.m.

Boulder Fill (200-400mmØ)

Name of Proposed Sub-Project: Diversion Works Structure

1.00 Coffer Dam 20 Linear Meter (Lm) 1,597.33

A Material Quantity Unit Unit Cost Cost

Labor Derivation Quantity Manpower Number of Number of Days to

Labor Requirement Number No. of Day Rate/Day Cost

Name of Proposed Sub-Project: Diversion Works Structure

Item No. Work Description Quantity Unit Unit Cost

2.00 Diversion of Water and Care of Creek 123.25 cu.m. 50.45

A Material Quantity Unit Unit Cost Cost

Labor Derivation Quantity Manpower Number of Number of Days to

Labor Requirement Number No. of Days Rate/Day Cost

Name of Proposed Sub-Project: Diversion Works Structure

Item No. Work Description Quantity Unit Unit Cost

3.10 Excavation 261.51 cubic meter (cu.m.) 68.37

A Material Quantity Unit Unit Cost Cost

B Name & Capacity of Equipment Number No. of Day Rate/Day Cost

Labor Derivation Quantity Manpower Number of Manpower Number of Days to

Labor Requirement Number No. of Days Rate/Day Cost

Name of Proposed Sub-Project: Diversion Works Structure

Item No. Work Description Quantity Unit Unit Cost

Concrete Class "A"

A Material Quantity Unit Unit Cost Cost

Labor Requirement Number No.of Days Rate/Day Cost

Name of Proposed Sub-Project: Diversion Works Structure

Item No. Work Description Quantity Unit Unit Cost

3.50 Reinforcing Steel Bars 4,131.67 Kgs. 43.77

A Material Quantity Unit Unit Cost Cost

Labor Derivation Quantity Manpower Number of Manpower Number of Days to

Labor Requirement Number No. of Days Rate/Day Cost

Name of Proposed Sub-Project:

Item No. Work Description Quantity Unit

A Material Quantity Unit Unit Cost

B Name & Capacity of Equipment Number No. of Day Rate/Day

Name of Proposed Sub-Project: Diversion Works Structure

Item No. Work Description Quantity Unit Unit Cost

3.60 Structural Backfill 130.38 cubic meter (cu.m.) 78.70

A Material Quantity Unit Unit Cost Cost

B Name & Capacity of Equipment Number No. of Day Rate/Day Cost

Labor Requirement Number No. of Day Rate/Day Cost

Name of Proposed Sub-Project: Diversion Works Structure

Item No. Work Description Quantity Unit Unit Cost

4.10 Excavation (Handlaid Riprap) 24.00 cubic meter (cu.m.) 62.08

A Material Quantity Unit Unit Cost Cost

B Name & Capacity of Equipment Number No. of Day Rate/Day Cost

Labor Derivation Quantity Manpower Number of Manpower Number of Days to

Cu.m./Man-day @ 0-4m throwing dist. 24.00 3.50 6.00 1.14

Labor Requirement Number No. of Days Rate/Day Cost

Name of Proposed Sub-Project: Diversion Works Structure

Item No. Work Description Quantity Unit Unit Cost

4.30 Handlaid Riprap 16.00 cubic meters (cu.m.) 1,036.25

A Material Quantity Unit Unit Cost Cost

Labor Derivation Manpowe

Labor Requirement Number No. of Day Rate/Day Cost

Name of Proposed Sub-Project: Diversion Works Structure

Item No. Work Description Quantity Unit Unit Cost

4.20 Gravel Bedding (Handlaid) 8.00 cubic meters (cu.m.) 953.00

A Material Quantity Unit Unit Cost Cost