Scribd
Upload
40 views

Conc Abut

The document provides a cost derivation for supplying 4000psi structural concrete for an abutment wall of the Binalbagan 1 Mini Hydro Project in Negros Oriental, Philippines. It details the material, labor, equipment, and consumable costs to produce 352 cubic meters of concrete. The total direct cost is PHP 2,831,220.41 and with overhead, profit, and taxes, the total unit cost is PHP 9,473.21 per cubic meter.

Uploaded by

Eric Fuentes
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
40 views

Conc Abut

The document provides a cost derivation for supplying 4000psi structural concrete for an abutment wall of the Binalbagan 1 Mini Hydro Project in Negros Oriental, Philippines. It details the material, labor, equipment, and consumable costs to produce 352 cubic meters of concrete. The total direct cost is PHP 2,831,220.41 and with overhead, profit, and taxes, the total unit cost is PHP 9,473.21 per cubic meter.

Uploaded by

Eric Fuentes
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 1

Unit Cost Derivation

Project Title : Binalbagan 1 (5300 KW) Mini Hydro Project


Location : Brgy. Budlasan, Canlaon City, Negros Oriental
Item No. : 3.c Item of Work : 4000psi Structural Concrete Supply for Abutment wall
Estimated Quantities: 352 (Dry mixing)
Unit : cum.
A. MATERIALS :

Description Quantity Unit Unit Cost Amount


40 kg. Cement 4,066 bags 220.00 894,432.00
River Sand 222 cum. 605.11 134,333.51
River Gravel 370 cum. 605.11 223,889.18
Integral waterproofing (liquid based) 7,392 Li. 72.00 532,224.00
PVC Water Stop 63 lnm. 1,000.00 63,000.00

Material Cost ……………………… 1,847,878.68

B. LABOR / MANPOWER :

Description Quantity Unit Unit Cost Amount


Mason 229 MD 450.00 103,050.00
Carpenter 234 MD 450.00 105,471.80
Labor 517 MD 400.00 206,800.00
Transit Mixer Driver 17 MD 450.00 7,650.00
Payloader Operator 17 MD 450.00 7,650.00
Hauling 1 Lot 92,393.93 92,393.93

Labor Cost ……………………… 523,015.73

C. EQUIPMENT / TOOLS :

Description Quantity Unit Unit Cost Amount


Stick Vibrator 1,760 EH 20.00 35,200.00
Transit Mixer 129 EH 770.00 99,330.00
Payloader 129 EH 1,500.00 193,500.00

Equipment Cost ……………………… 328,030.00


D. CONSUMABLES :

Description Quantity Unit Unit Cost Amount


Gasoline Fuel 440 Li. 46.00 20,240.00
Diesel Fuel 2,668 Li. 42.00 112,056.00

Consumable Cost ……………………… 132,296.00

E. TOTAL DIRECT COST (A+B+C+D) .................... 2,831,220.41


F. O.C.M. (5 % of E ) .................... 141,561.02
G. CONTRACTOR'S PROFIT ( 10 % of E ) .................... 283,122.04
H. V.A.T ( 8 % of B+C+D ) .................... 78,667.34
I. TOTAL COST ( E+F+G+H ) .................... 3,334,570.81
J. UNIT COST ( Direct ) .................... 9,473.21
K. MATERIAL UNIT COST .................... 6,037.10
L. EQUIPMENT UNIT COST .................... 1,146.24
M. CONSUMABLES/MAINTENANCE UNIT COST .................... 462.28
N. LABOR UNIT COST .................... 1,827.58

You might also like