Standard Cost Sheets For Various Pay Items of Work On Road C PDF

Republic of the Philippines DEPARTMENT OF PUBLIC WORKS AND HIGHWAYS OFFICE OF THE SECRETARY Manila May 28, 2012 MEMORANDUM For: ALL REGIONAL DIRECTORS ‘This Department Forwarded herewith is the copy of final draft of the proposed standard cost sheets for various pay Items of work for road construction reflecting therein the minimum labor and equipment requirements ‘and its corresponding material components. The unit prices for the labor and ‘materials were based on National Capltal Region (NCR) price data for respective District Offices, while the equipment rates were based on the Assaxition of Carriers and Equipment Lessors (ACEL), Equipment Guidebook, Please be informed that comments/recommendations and suggestions from various Regional Offices were incorporated In the final draft of sald cost ‘sheets. Further, a consultation/workshop participated by the representatives of the Regional Offices was conducted from March 19-23, 2012 to discuss the eee ee eee oe ee ee In this regard, we are solicting your comments/recommendetions on the proposed cost sheets to be submitted not later than June 30, 2012, prior to Its finalization for submission to the MANCOM for adoption. For the Regional Director's comments and recommendation. ‘AMD/Proposed Standard Cost Sheets[item 10. DESCRIPTION 100(4) [Clearing and Grubbing (with Stripping) 7100(2)a__| Individual Removal of Trees (small a, 150-300mm @) 1 [ei Fave Toe ae ST a 700(3}a [Individual Removal of Trees (large a, f01(t) 400(3)>__ [Individual Removal of Trees (large b, eae a [Removal of Structures and Obstruction (other than concrete) T0112) [Removal of Concrete Bridge Structures 104(2) [Removel of Stee! Bridge Structures: 101(2) [Removal of Stone Masonry Lined Drainage Structures 101(2) [Removal of Concrete Drainage Structures, TO1(23a__|Removal of RCPC (24° dia.) - 610mm {01(Q)> [Removal of RCPC (30° dia) - 760mm AO1(2)6 Réirioval of RCPC (36° dia.) - 970ninh 101(2d [Removal of RCPC (42° dia) - 1070mm 101(2)e Removal of RCPC (48" dia.) - 1220mm 101(2)F [Removal of RCPC (60" dia, TOI 01a: 1 101(3)a2 401 401(3)o 401(4)a__ Removal of Curb _[101(a)> [Removal of Existing Curbs & Gutter 102(1) Roadway Excavation (Unsuitable) 102(2)a Roadway, Excavation (Surplus Common) 102(2)b Excavation (Surplus Common) - w/ Backhoe 102(3)a Roadway Excavation (Surplus Soft Rock) - wi Backhoe 402(3)b___ [Roadway Excavation 102(3}¢___ [Roadway Excavation (Surplus Hard Rock) - Blasting 102(3)4 [Roadway Excavation Surplus Hard Rock) - Blasting (Tunnel Excavation) 1024) 403(1)a [Structure Excavation (Common Soil) [Roadway Excavation (Unclassified) 102(1)b__| Structure Excavation (Soft Rock) 103(1)6 [Structure Excavation (Solid Rock) 03(2)a__ [Bridge Excavation (Common Soil) 08(b [Bridge Excavation (Soft Rock) 103(2)6__[Bridge Excavation (Solid Rock) 10343) 103(4) Foundation Fill [Excavation ordered below Plan Elevation 104(5}a_| Short 1096) cng ofan 1036) [Pipe Culvert and Drain Excavation 404(1)a [Embankment from Borrow 104(1)b___ [Embankment from Roadway Excavation [Selected Borrow for topping, case 1ITEM NO. DESCRIPTION Toa [Selected Borrow for topping, case 2 704(4)___[Earth Berm [= 105(1) ~~ |Subgrade Proparaton (Common Materaly 105(2) __|Subgrade Preperation (Existing Pavement) 105(3)__|Subgrade Preparation (Unsuitable Material) 200 [Aggregate Subbase Course 200(1) [Aggregate Subbase Course (for intermittent Reblocking) 201 egate Base Course 201(1) [Aggregate Base Course (for Reblocking) 202 [Crushed Base Course 263 [Lime Stabiized Road Wix Base Course 204 [Poriand Cement Stabilized Road Mix Base Course 205 Asphalt Stabilized Road Mix Base Course Portand Cement Treated Plant Mix Base Course [Gravel Surface Course (Uncrushed) (Crushed Aggregate Surface Course Bituminous Prime Coat (MC Cut-back Asphal) [Bituminous Prime Coat (RC Cut-back Asphalt) 302(1) [Bituminous Tack Coat (RC Gut-back Asphalt) _| 302{2)___| Bituminous Tack Coat (Emulsified Asphalt) 303(1) [Bituminous Seal Coat (Cover Aggregate} '303(2)___ [Bituminous Seal Coat (MC Cut-back Asphalt) '309(3),____[Btuminous Seal Cot (20, Cut-back Asphalt "i '303(4) [Bituminous Seal Coat (Asphalt Cement Penetration Grade 120-150) 304(f) [Bituminous Surface Treaiment (Aggregate Grading) 304(2) [Bituminous Surface Treatment (Asphalt Cement Penetration Grade 120-160) 304(3) _|Bitumrinous Surface Treatment (MC Cut-back Asphalt) [Bituminous Surface Treatment (Emulsified Asphalt) 306(2) 305(3) [Bituminous Penetration Macadam Pavement (RC Cut-back Asphalt) 306(4) [Bituminous Penetration Macadam Pavement (Emulsified Asphalt) ‘306(a) [Bituminous Road Mix Surface Course (MC Cut-back Asphalt) 306(0) [Bituminous Road Mix Surface Course (Emulsified Asphalt) 306(1) _|Agaregate for Biturinous Road Mix Surface Course. 306(2)__| Bituminous Material for Bituminous Road Mix Surface Course 307__ [Bituminous Plant Mix Surface Course-General - 50mm thk. ‘308(@) [Cold Asphalt Pant ix (Emulsiied Asphalt - 50mm thk, 308(0)_ [Cold Asphalt Plant Mix (Cut-back Asphalt) - 50mm thk, 309 [Bituminous Plant Mix (Stockple Maintonarice Mixture) 310(a.1) [Bituminous Concrete Surface Course, Hot Laid - 30mm thk. (Delivered) 310(a.2) ‘310(a3) [Bituminous Concrete Surface Course, Hot Laid - 40mm thk. (Delivered) Biturtindus Concrete Surtace Course, Hot Laid - Sori thk. (Delivered) 310(6-1) [Bituminous Concrete Surface Course, Hot Laid - 30mm thk. (Batching Plant)ITEM NO. DESCRIPTION 310(0.2) [Bituminous Concrete Surface Course, Hot Laid - 40mm thk. (Batching Plant) 310(6.3) Bi(ijad [Bituminous Concrete Surface Course, Hot Laid 50mm thk. - (Batching Plant) IPCC Pavement (Plain) - Conventional Method, 150mm thk. 31i(az 311(1as 311()a4 [PCC Pavement (Plain) - Conventional Method, 200mm thk, IPCC Pavement (Plain) - Conventional Method, 230mm thk. 311()a5 311()a6 IPCC Pavement (Plain) - Conventional Method, 280mm thk. iC Pavement (Plain) - Conventional Method, 300mm thk. HbA KS [PCC Pavement (Plain) - Using Concrete Paver, 230mm thk. IPCC Pavement (Plein) - Using Concrete Paver, 250mm th. {PCC Pavement (Pain) “Using Concrete Paver, 280mm tk. 311(1)b4 [PCC Pavement (Plain) - Using Concrete Paver, 300mm thk. ‘311()e JPCC Pavement (Plain) - Conventional Method, 150mm thk. (Using One Bagger Mixer) 311(@)___ [PCC Pavement (Reinforced), 230mm thk. 404 Reinforcing Steel Bar, Grade 40 (Minor Structures) 805, [Structural Concrete RK Structures) 500(1 Pipe Culverts, 610mm dia. (24° @) 500(1)> Pipe Culverts, 760mm dia. (30° @) 500(1}c Pipe Culverts, 910mm dia. (38° 6) 500(1}d [Pipe Culverts, 1070mm dia, (42° 0) 500(4j¢ [Pipe Culverts, 1220mm dla. 500(1)f [Pipe Culverts, 1520mm dia. (60° 2) EEE eee ere e-eeE 501(1), Underdrain 501(2) [Blind drain 501(3)___ [Granular Backfl fiter material for Underdrains 502 Manhole/Catch Basin/Iniet B02(8) [Concrete Covers 502(5)___|Metal Frames and Gratings 50216) Métal Frames and Covers (Ciftular) 303(a) [Drainage Steel Grating wi Frame (675mm x 976mm Sump Grating) 503(0) [Drainage Steel Grating w/ Frame (775mm x 2000mm Trench Grating) 504(1)a Removing, Cleaning, Stockpling Salvaged Culvert Pipe (24° dia.) - 610mm 504(1)b Removing, Cleaning, Stockpiling Salvaged Culvert Pipe (30" dia.) - 760mm. “BOs(H}e , Caring, Stockpiing Salvaged Culvert Pipe (36° dia)- Sf0mm 504(1}d |Removing, Cieaning, Stockpiling ‘Culvert Pipe (42" dia.) - 1070mm, [Removing, Cleaning, Stockpling Salvaged Culver Pipe (48° dia.) - 120mm ~ [Removing, Cleaning, and ed Culvert Pipe (24* dia.) - 610mm [Removing, Cleaning, and Redaying Salvaged Culvert Pipe (20° dia,)- 760mm ving, Cleaning, and Re-iaying Salvaged Culvert Pipe (36° dia) - 910mm Removing, Cleaning, and Re-laying Salvaged Culvert Pipe (42" dia.) - 1070mmITEM NO. DESCRIPTION ‘504(9}f___ [Clearing Culvert Pipe in plaoe (1820mm dia) - Half Sited '504(4) [Reconditioning Drainage Structures 505(1) Riprap, Class A Fitar Layer of Granular Material |Stone Masonry. [Sheet Pies (Stee) - Slope Protection Sheet Pies (Stee) - Cofferdamiming [Sheet Pies (Conoréte), furnished and driven [Bed Course Granular Material [Concrete Slope Protection |Gabions Mattresses Filter Cloth [Concrete Curb (Cast in place) [Concrete Gutter (Cast in place) [Concrete Curb and Gutter, Type A (Castin place) - National Road [Concrete Curb (Procast) [Concrete Gutter (Precest) [Concrete Curb & Gutter (Precast) Sidewalk (100mm thk,) Sidewalk - Using One Bagger Mixer, (00mm th) Right-oF Way Monuments (Cast in place) Right-of-Way Monuments (Precast) Maintenance Marker Posts (Cast in place) [Maintenance Marker Posts (Precast) Kilometer Post (Cast in Piace) Kilometer Post (Precast 02/4) [Guide Post 603(1) [Cable Wire Guardrail 603(3)a___ [Metal Guardrail (Metal Beam) including Concrete Post 605(3)5 [Metal Beam End Piece |Guardrail (Timber 604(1) [Fencing (Barbed Wire) 604(2)__|Fencing (Chain Link Fence Fabric) 604(3)___|Fencing (Posts)ITEM NO, DESCRIPTION G44) [Fencing (Gates) - (Height = 3m & length = 424m) 606(1}a___|DangerfWaming Signs (60om Triangle) 606(1)b___|DangerfWaming Signs (90cm Triangle) 605(2}2 [Regulatory Signs (60cm Triangie) 805(2}b_ [Regulatory Signs (90cm Triangle) 605(2¢ [Regulatory Signs (600m Octagon) 605(2}4_ [Regulatory Signs (20em Octagon) 605(3}e —_|Informative Signs (12° x 24") 605(3)6__|Informative Signs (12° x 48" 605(3}¢ [Informative Signs (18"x 24") 605(3}4 __ [Informative Signs (18° x 48") 606(1) [Pavement Markings (Premix Reflectorized) 606(2)a___|Pavement Markings (Retiectorized Thermoplastic), While 606(2)6 [Pavement Markings (Retfeclorized Thermoplastic), Yelow 607(1)___|Refleotorized Pavement Studs (Flush Type) 607(2) ___|Reflectorized Pavement Studs (Raised Profile Type) 608(1) __|Fumishing and Placing Topsoil [Trees (Furnishing and Transplanting), teOmm dia, o ess [Trees (Transplanting), 160mm dia, or less ings (White) 612(2) _ |Reffectorized Thermoplastic Pavement Markings (Yellow) 613 [Concrete Joint Sealant (Hot Poured Elastic and Cold-Applied Types) 820(a) [Chevron Signs (450mmx600mm) @20(0) | Chevron Signs (600mx800mm) $22(t)a__|[Blo-Engineering Solutions (Coco-nal), CGN 400 622(1)> Engineering Solutions (Coco-nel), CGN 700 22a Engineering Solos Cae psFasche), R200 SPL 2a) ak ‘and Seat = Using Backhoe ‘SPL 2b) __|Crack and Seat - Using Arrow Master SPL (a) __| Tree Planting - With Tree Guard ‘SPLa(b) [ree PlantingDETAILED UNIT PRICE ANALYSIS (DUPA) Iter NoJDescripton ©: 100(1) Clearing & Grubbing (with Stripping) ‘Unt of Measurement sqm. Output per hour : 1500.00 Designation No.of Person | No.of Hours | Hourly Rate Amount a |Cabor fa. Construction Foreman 1 1 109.19 109.19 lb. Laborer 2 1 61.44 122.88 ‘Sub-Total for A 232.07 Name and Capacity Noot Units | No.ofHours | Hourly Rate Amount B. [Equipment la. Dump Truck (10 cum.) 2 1 1,952.00 2,704.00 lb. Payloader (1.50 cum.) 1 1 1,733.00 4,733.00 fe. Bulldozer (185 Hp), D65A-8 1 1 2:299.00 2,200.00, |(Hauiing Distance - within three (3) km.) JAssurned 150mm cut ‘Sub-Total for B 6736.00, ©. Total (A+B) 6968.07, . |Guiput per hour = 500.00 sq.m. E.[Drect Unit Cost (6 + D) 13.94 ‘Name and Specification Unit Quantity ‘Unit Cost ‘Amount F. [Materials L. ‘Sub-Total for F 0.00 G_|rect Unit Coste + FY 13.04 H.[Overnead, ies & Miscelaneous (OCW) wea 125, 1 [Contractors Profit (CP) Bh Of att J. Wahie Added Tax (VAT) 12% of G+ Hi) 1.96. 1 [Total Unit Cost (Grae Fy 18.26DETAILED UNIT PRICE ANALYSIS (DUPA) tern No/Description 400(2)a Individual Removal of Trees (small a, 150-300mm 9) Unit of Measurement: oa. (Output per hour 3.00 Designation No. of Person | No.ofHours | Hourly Rate ‘Amount 1 |lebor la. Construction Foreman 1 1 109.19 109.19 lb. Skiled Laborer 1 1 79.70 79.70 Ic. Laborer 2 1 61.44 122.80 ‘Sub - Total for A at177 Name and Capacity Noof Units. | -No.ofHours | Hourly Rate ‘Amount 18, Equipment la. Backhoe (0.80 cu.m.) 1 080 4,537.00 788.50 le. Dump Truck (10 cum.) 1 0.50 1,352.00 678.00 lc. Chain Saw 1 0.60 121.60 0.75 [Minor Tools (5% of labor) 15.59 + Boom Truck -# necessary for rimming in Urban lareas Sub - Total for B 4,520.84 j "Total (A+B) 1,882.61 . [Guiput per hour =3.00 ea, E, [Direct Unit Cost (C =D) B1087 Name and Specification Unit ‘Quantity Unit Cost Amount [Materials la. Rope, 1" dia. m. 20.00 3.50 70.00 ‘Sub ~Total for F 70.00 ‘Greet Unt Coste + FY 20.87 H, [Overhead, Contingencies & Miscelaneous (OGM) eS Bi28 1. [Contractors Proft (CP) 8% of 84a? 4, [Walue Added Tax (VAT) 12% of GHD) 95.59 i. Total Unit Cost Greed ee2.21DETAILED UNIT PRICE ANALYSIS (DUPA) Item No Deserition 100(2)b nevdual Removal of Troes (small b, 301-500mm 2) “Unt of Measurement Output per hour ‘Designation No.ot Person |. No. otHours | Hourly Rate ‘Amount A |Labor le. Construction Foreman 1 1 109.19 108.19 lb. Skiled Laborer 1 1 7370 79.70 le. Laborer 2 1 ete 122.88 | ‘Sub =Total for A 3i77 J Name and Capacity Noot Units | .Nooftiours | Hourly Rate Amount | 8, [Equpment ls. Backhoe (0.80 cum) 1 0.60 4,837.00 768.50 lp. Dump Truck (10 cum.) 1 0.50 1352.00 676.00 lo. Chain Saw 1 0.50 12180 60.75 Minor Tools (5% of ebor) 15.59 I" Boom Truck - necessary for timming in Urban larcas ‘Sub — Total for B 1,520.84 ©, oral (A + 8) 1652.61 0. [Ouiput par four = 1,00 ea ,[Drect Unit Cost(G + D) TezaH ‘Name and Specification Unit Quantity Unit Cost Amount F, |Mateias le. Rope, 1 da nm 20.00 3.50 70.00 Sub-Total for E 70.00 [Direct Unt Coat E =F) To026t H.|Overnead, Goningencies & Wiscefaneous (OCW) SAS 17125, 1 [Contractors Proft (CP) 8% of e234 4. [Waiue Raided Tax (VAT) 12% of G4H+D 267.13 [Total Unt Cost (CEREIE) 2408.16DETAILED'UNIT PRICE-ANALYSIS (DUPA) Item NoJDescrption 100(3)a Individual Removal of Trees (arge a, 601-750mm #) Unit of Measurement: ea Output per hour 028 Designation Wo. ofPerson | No.ofHours | Hourly Rate ‘Amount a [Tabor la. Construction Foreman 1 1 109.19 100.18 b. Skies Laborer 1 1 7370 78:70 lc. Laborer 2 1 eta 12288 ‘Sub Total for A su77 Name and Capacity Noot Units | No, otHours | Hourly Rate ‘Amount Eqipmient la. Backhoe (0.00 cum) 1 1 1,597.00 1,997.00 lp. Oump Truck (10 cum.) 1 1 1352.00 1,35200 lc. Chain Saw 1 1 121.50 121.50 Minor Tools (5% of labor) 15.9 + Boom Truck - necessary for timming in Urban \areas ‘SubTotal for B 3,028.09 e Total A+B) 3,387.86 .[Ouutperhour= 0.25 ea E, [Direct Unit Cost (© = D) Ree ‘Name and Specification unit Quantity unit cost ‘Amount F. Materials le. Rope, 1" dia nm. 20.00 3.50 70.00 Sub-Total for F 70.00 ‘© [Direat Unt Goat(E + FY T3.A21.43 H.[Overhead, Contingencies & Miscelancous (OOM) TAS 20708 1 [Contractors Prost (CP) 8% AG. 4973.74 4. [Value Added Tax (VAT) 72% of SHH 7,886.57 i. [Total Unit Cost (GrHeiey) 17567 45DETAILED UNIT PRICE ANALYSIS (DUPA) _— item NoJDescription 100(3)b _indvidual Removal of Trees large b, 751-800mm 9) (7 -Unitot Measurement — : a. Output per hour 0.125 io Designation No. of Person | No.ofHours | Hourly Rate ‘Amount aber | Ja Construction Foreman 1 1 109.19 109.19 lb. Skiled Laborer 4 4 7970 79.70 Je. Laborer 2 1 e144 12288 7 ‘Sub-Total for A 31477 ‘Name and Capacity NoofUnits | No.of Hours | Hourly Rate ‘Amount _ |B.|Eaupment la. Beckhoe (0.80 cum.) 1 1 4,897.00 4,887.00 lb. Dump Truck (10 cue.) 1 1 11352.00 1,362.00 — | fe.chain saw 1 1 421.50 121.50 Minor Toots (5% of labor) 15.58 + Boom Truck -it necessary for rimming in Urban ~ | Tareas a Sub Total for B 3,026.00 | Total (A+ 8) 3.337 66 , [Guiput parhour= 0.125 ea, -- _ {E [Direct Untt Cost (6 +0) ZaTOaT | Name and Specification Unit ‘Quantity Unit Cost ‘Amount F. [Materials la. Rope, 1 da m 20.00 350 70.00 ie ‘Sub - Total for F 70.00 "/ © [Direct Unit Gost E + F) 26,772.87 H, (Overhead, Contingencies & Miscellaneous (OCN) o% AG 2408.56. 1. [Contactors Proft (CP) 8% of G 2,147.83, °| 5. [Value Added Tax (VAT) 72% of PHFD, 3.75851 i. [Total Unit Cost (G+Hried) 35,083.17DETAILED UNIT PRICE ANALYSIS (DUPA) item No/Description 101(1) Removal of Structures end Obstruction (other than concrete) Unit of Measurement cum. (Output per hour 10.00 Designation No.of Person | No.of Hours | Hourly Rate Amount, A. |[abor la. Construction Foreman 1 1 109.19 109.19 lb. Skiled Leborer 1 1 79.70 787 lc. Laborer 2 1 61.44 122.88 ‘Sub =Total for A at77 Name and Capacity Noof Units | No.ofHours | Hourly Rate ‘Amount 8.|Equipment la. Backhoe (0.80 cum.) 1 1 1,597.00 1,897.00 lo. Dump Truck (10 cum.) 1 1 41,952.00 1,962.00 IMinor Tooks (10% of Labor) 31.18 ‘Sub - Total for B 2,920.18 = ‘Total (A+B) 3,231.95 0. [Guiput per hour = 70,00 cum E. [Direct Unt Cost ( + D) 323.18 Name and Specification Unit Quantity Unit Cost ‘Amount F. [Materials ‘Sub - Total for F 0.00 © [Direct Unit Gost (€ + F) 323.18 H. [Qverhead, Contingancies & Miscellaneous (OOM) 3% ofS 28.09 1. {Contractors Prof (CP) 0% of 6 25.88 4. [Value Added Tax (VAT) 2% of (FD 45,38 ik [Total Unit Cost (G+H+i+ 223.54 flDETAILED UNIT PRICE ANALYSIS (DUPA) Item No./Description 101(2) Removal of Concrete Bridge Structures “Unt of Measurement cum. ‘Output per hour 7 1.00 Designation No. of Person -} No.of Hours | Hourly Rate Amount A.|Dabor la. Construction Foreman 1 ' 109.18 109.19 lb. Skited Laborer 2 1 79.70 199.40 lo, Laborer 4 1 61.44 245.78 ‘Sub - Total for A 51435 Name and Capacity Noof units | No.of Hours | Hourly Rate Amount B. Equipment Ja. Backhoo w/ Breaker (0.80 cum.) 1 0.50 2,074.95 1,037.48 lb. Jackhammer 2 1 514.91 1,028.62 lo. Air Compressor (103 Hp) 1 1 675.00 875.00 ld, Dump Truck (10 cu.m.) 1 0.125 1,352.00 169.00 Je. Payloader (1.50 cum.) 1 0.125 4,738.00 21863 f. Truck Mounted Crane (35 T) 1 025 1,553.00 388.28 lo. Cutting Out 1 1 45.00 45.00 + Disposal area (within three (3) km.) ‘Sub - Total for B 3,550.97 c "Total (A+B) 4,074.32 . [Output per hour = 7.00 cum, E. [Direct Unt Cost ( + 0) F07a Name and Specification : Unit ‘Quantity Unit Cost ‘Amount Materials Ja. Oxy/Aoytelene sot 0.10 2,500.00 250,00 Sub - Total for E 250.00 © |Bireck Unit Cost (E + F) 4,324.3, H, [Overhead, Contingencies & Miscellanecus (OGM) MTS 300.19 1 [Contractor's Proft (CP) 8% FG 345.95, J. [Value Added Tax (VAT) 12% of G+H+ 607.13 . [Total Unit Cost GH 5,006.59)DETAILED UNIT PRICE ANALYSIS (DUPA) Item No /Description 101(2) Removal of Steel Bridge Structures Unit of Measurement kg. Output per hour 4,000.00 Designation No.of Person | No.ofHours | Hourly Rate ‘Amount 7 A ICabor la. Construction Foreman 1 1 108.19 109.18 lb. Sklled Laborer 2 1 78.70 4160.40 Jo. Laborer 4 1 ends 248.76 ‘Sub - Total for A 514.35, Name and Capacity Noot Units | No.oftiours | Hourly Rate ‘Amount 8, Ecuiprent la. Semvice TruckiGargo Truck 1 1 712.00 712.00 lb. Welding Machine 1 1 391.00 391.00 lo. Truck Mounted Crane (95 T) 1 1 1,558.00 1,853.00 a. Cutting Outte 1 1 45.00 45.00 Minor Tools (10% of Labor) 51.44 ‘Sub-Total for B 2752.44 z Total (A+B) 3,286.79 . [Output per hour = 1000.00 kg E.[Direct Unt Cost (© + D) Sar Name and Specification Unit Quantity Unit Cost Amount F.[Materais Ja. OxyAcytelene set 0.00025 2,800.00 063 Ip. Welding Rod ka. 0.002 0.00 018 lc. Rope 1" cia m 0.05 3.50 018 * include shoring materials needed based on actual field conciion ‘Sub ~ Tota for F 0.98 3 |rect Uni Oost E + FF) 425 H. Overhead, Contingencies & Mscelaneous (ON) AE 0:36 1. [Contractors Proft (CP) 8% of 6 0.34 J. [Value Added Tex (VAT) 12% of GHD 0.60 i Total Unt Cost (CERESEDO) 556DETAILED UNIT PRICE ANALYSIS (DUPA) tern No/Description 101(2) Removal of Stone Masonry Lined Drainage Structures Unit of Measurement eum, ‘Output per hour 5.09 Designation No.of Person | No.ofHours | Hourly Rate ‘Amount A. [Labor la. Construction Foreman 1 1 109.19 109.48 lb. Skiled Laborer 2 1 79.70 189.40 lc. Laborer 4 1 eras 245.78 ‘Sub - Total for A 514.95 Name and Capacity Noof Units | No.of Hours | Hourly Rate Amount B.|Equipmient ja. Backhoo w/ Breaker (0.80 cum.) 1 0.60 2,074.95 1,097.48. lb. Backhoe (0,80 cum.) 1 0.860 1,897.00 788.50 Jo, Dump Truck (10 cum.) 1 028 1,362.00 338.00 * Disposal area (within tree (3) km.) ‘Sub - Total for B 2,143.98 © Total (A+B) 2,558.99, D. [Output per hour = 6.00 eu rm E, [Direct Unit Cost {C = D) eo1.a7 Name and Specification nit ‘Quantity Unit Cost ‘Amount Matariels ‘Sub - Total for F 0.00 | Direct Unit Cost + FT 531.67 H. [Qverhead, Contingencies & Miscelaneous (OOM) AG 7.85 1. [Contractor's Proft (CP) 8% of 42.88 4. [aiue Added Tax (VAT) 2% ofS + HFT 74.05 ik [Total Unt Cost (Ghee 06.69,DETAILED UNIT PRICE ANALYSIS (DUPA) tem No/Descrision :104(2) Removal of Concrete Drainage Structures drt of Measurement cum. Dutput per hour 200 aa Designation No.of Person | No.ofHours | Hourly Rate ‘Amount a. [labor ~ la. Construction Foreman 1 1 109.19 108.19 lb. Skiled Laborer 2 1 79.70 189.40 a J. Laborer 4 1 61.44 248.76 ‘Sub Total for A 514.35 Name and Capacity Noof Units. "No.of Hours | Hourly Rate ‘Amount sa 8 [Equipment la. Backhoe wi Breaker (0.80 cum.) 1 0.50 2,074.95 1,037.48 a b. Backhoe (0.60 cum.) 1 0.60 1,537.00 788.50 a. Dump Truck (10 cum.) 1 0.128 4,952.00 169.00 Je. Cuting Outi 1 1 45.00 45.00 iat * Disposal area (within three (9) km.) ‘Sup Total for B 2,019.98 z “Total (A+ B) 2,584.39 is . [Gaipit par hour 2.00 cum. E. [Direct Unt Cost ( + D) 1267.16 Name and Specification Unit Quantity Unit Cost ‘Amount _ . [Materials Ja. OxyiAcotyone set 0.10 2,500.00 250.00 aE ‘Sub - Total for F 260.00 5 |Drec Unk Cost E + F 1517.16 4 |Overead, Coningencies & Miscellaneous (OGM) BoE 138.54 ~ |. [Contractors Profit (CP) Bh ofS 121.37 J. [Value Added Tax (VAT) iam of (CTH 213.01 < [Total Unit Cost GtHtIeS 1,988.08Io DETAILED UNIT PRICE ANALYSIS (DUPA) item No/Deseriation 101(2)a Removal of RPC (24" da.) - 610mm “Unttof Measurement Lm. (Output per hour 6.00 Designation No. of Person. No. ofHours | Hourly Rate Amount 1a |Labor fa. Constructon Foreman 1 1 109.19 109.19 lb. Laborer 2 1 61.44 12288 ‘Sub-Total for A 232.07 Name and Capacity Nootunits | No. ofHours | Hourly Rate ‘Amount 8. [Equipment la. Backhoe (0.80 cum.) 1 1 11,597.00 1,837.00 lb. Boom Truck 1 0.50 961.20 480,60 htinor Tools (10 % of Labor) 23.21 ‘Note: Exckide Excavation Works + Disposal area (within three (9) km.) Sub - Total for B 2,040.81 ¢ Total (A+ 8) 2272.88 . [Guiput per hour = 6.00 um E, [Direct Unit Cost (6 + D) wast Name and Specification Unit ‘Quantity Unit Cost Amount F. [Materials ‘Sub - Total for F 0.00 [Direct Unit Gost (E + FL 378.87 1, [Overhead, Contingencies & Miscellaneous (OGM HIS 94.09) 1. [Contractors Proft (OP) 8% of G 30.31 4. [Value Added Tax (VAT) 12% of G+H+ 53.19 [Total Unit Cost (G+H+ Te 706.40AajWbbe 2 PMEiDe DETAILED UNIT PRICE ANALYSIS (DUPA) tem No/Description 101(2)b Removal of RCPC (30" dla) 760mm, Unit of Measurement Lm, Output per hour 5.00 Designation No.of Person | No.of Hours | Hourly Rate Amount 8 |[abor la. Consiniction Foreman 1 1 109.19 100.18 b. Laborer 2 1 61.44 122.88 ‘Sub - Total for A 230.07 ‘Name and Capacity No ofunits | No.of Hours | Hourly Rate ‘Amount B. [Equipment Ja. Backhoe (0.80 cum.) 1 1 4,837.00 1,597.00 Jb, Boom Truck 1 0.80 961.20 480.60 Minor Tools (10 % of Labor) 2321 Note: Exclude Excavation Works Disposal area (within three (3) km.) ‘Sub-Total for B 2,040.81 = Total (A+B) 227288 . | Output per hour = 5.00 Lm, E. [Direct Unit Cost (C + D) FASB Name and Specification Unit Quantity Unit Cost Amount. Matera ‘Sub —Total for F 0.09 & Direct Unt Come + F 5458 H. |Overnesd, Contingencies & Miscellaneous (OOM) sE 40.94 1. [Contractars Profit (CP) 8% fC. 36.37 4. [Value Added Tax (VAT) 12K of G+H 3.82 [Total Unit Cost (GrHsiedy 595.68Item No/Descrition DETAILED UNIT PRICE ANALYSIS (DUPA) 101(2)e¢ Removal of RCPC (96° cla) 810mm, ~ Unit of Measurement Lim, ‘Output per hour 4.00 Designation +] -Novet Person’ | No.of Hours | Hourly Rate ‘Amount A.|Cabor la. Construction Foreman 1 1 108.19 109.19 lo. Laborer 2 1 61.44 122.68 ‘Sub - Total for A 232.07 Name and Capacity Noof Units, | No.of Hours | . Hourly Rate Amount B.|Equipment Jo. Backhoe (0.80 cum.) 1 1 1,597.00 1,537.00 b. Boom Truck 1 0.60 961.20 480.80 Minor Tools (10 % of Labor) 23.21 Note: Exclude Excavation Works |" Disposal area (within three (3) km.) ‘Sub - Total for 8 2,040.81 © Total (A+B) 2272.88 1, [Output por nour = 4.00 Lr. E, [Direct Unit Cost (© = D) Eira ‘Name and Spectfication Unit ‘Quantity Unit Cost ‘Amount F, Materials ‘Sub Total for F 0.00 '&.|Dvect Unit Cost + F) "568.22 H. |Overhead, Contingencies & hiscelaneous (OCW) we AS S114 I. [Contractors Proft (CP) 8% of G 45.46, 4, [Waive Added Tax (VAT) 2% off GHD 78.76 i. [Total Unit Cost (G+Heled Tas 59DETAILED UNIT PRICE ANALYSIS (DUPA) lem No Description 101(2)4 Removal of ROPC (42" dia.)- 1070mm nit of Meaeuroment Lm. Dutput per hour 4.90 Designation No.of Person |. No.of Hours | Hourly Rate ‘Amount 8 [Cabor !a. Construction Foreman 1 1 109.19 109.19 lb. Laborer 2 1 61.44 172.88 ‘Sub - Total for A 2ep07 Name and Capacity Noot Units | No.of Hours | Hourly Rate ‘Amount 3.|Equpment le. Backhoe (0.80 cu.m.) 1 1 4,537.00 1,897.00 lb. Boom Truck 1 0.60 861.20 48060 Minor Toots (10 % of Labor) 23.24 Noto: Exclude Excavation Works + Dispose! area (within three (3) km.) Sub - Total or B 2,040.81 Total (A+B) 227288 [Ouiputper hour =4.00 Lm. - Direct Unit Cost (C + D) SBT Name and Specification unit Quantity Unit Cost Amount =, [Materials ‘Sub —Total for F 0.00) [Direct Unit Coat fe + F 36822 4. Overhead, Contingencies & Miscslanoous (OCH) wT 31.14 + {Contractors Profit (CA) 8% fC. 45.46, | [Walue Added Tax (VAT) — 12% of G+He 70.78 [otal Get Cost (GrHsied) 744.59DETAILED UNIT PRICE ANALYSIS (DUPA) {tem No JDeserption 101(2)@ Removal of RCPC (48" dia.) - 120mm Unit of Measurement Lm. (Output per hour 3.00 Designation No.of Person | No:otHours | Hourly Rate ‘Amount A. [Labor lo. Construction Foreman 1 1 109.19 109.19 lb. Laborer 2 1 e144 12288 ‘Sub - Total for A 232.07 Name and Capacity Nootunits | No.ofHours | HourlyRate ‘Amount B. [Equipment la. Backhoe (0.80 cum.) 1 1 1,837.00 1,887.00 lb. Boor Truck 1 0.50 961.20 430.60 IMinor Tools (10 % of Labor) 2321 Note: Exclude Excavation Works + Disposal area (within three (3) km.) ‘Sub-Total for 8 2,040.81 c “Total (A+B) 2,272.88 . [Guput per hour = 3.00 Lm, E, [Direct Unit Cost (C = D) 7576S ‘Name and Specification Unit ‘Quantity Unit Cost ‘Amount [Materials ‘Sub -Totalfor F 0.00 |Dret Unit Gost (E + F) 757.63 H, [Overhesd, Contingoncies & Miscelaneous (OCM) 3% FG 68.18 1. [Contractor's Profit (CP) 8% ofS 6061 4. Nalue Added Tax (VAT) 12% of G+H+ 1 4106.57 [Total Unit Cost (Ghee 202.79,tem NoJDescription DETAILED UNIT PRICE ANALYSIS (DUPA) 101(2}f Removal of RCPC (60 da.) - 520mm Jin of Measurement im Dutput per hour 2.00 Designation No.ofPerson:| No.ofHours | Hourly Rate ‘Amount A |Labor a. Construction Foreman 1 1 109.19 108.19 lb. Laborer 2 1 e144 172.8 ‘Sub =Total for A 220.07 Name and Capacity Noot Units | No.ofHours | Hourly Rate ‘Amount 3. |Equpmont 1a. Backhoe (0.80 cum.) 1 1 1837.00 4,587.06 lb. Boom Truck 1 0.80 961.20 480.60 [Minor Tools (10 % of Labor) 2321 Note: Exclude Excavation Works * Disposal area (tin tree (3) km.) Sub-Total for 2.04081 7 Total (A+ 8) 2.27288 >. [Sutput per Row = 2.00 Lm. E [Deeet Unt Cst(C = 0) see Name and Specification unit uanuty Unit Cost ‘Amount *. [Mates Sub - Total for F 9.00 5 |Direct Unk Coste + F 7136.4 1.,Overhoad, Contingencies & Wissolansous (OCH) WAS 10228 \ [Contactors Proft (CP) 8% of 60.92 |. atu Acced Tex (VAT) 12% of FHT) 139.56 (GeHe ie 7480.18 [Total Unit Cost 2)DETAILED UNIT PRICE ANALYSIS (DUPA) Item No./Deseription 101(2)g Removal of Pipec other than Pipe Cuverts (PVC/GI/Asbestos, up to 200mm 2), L=10 “Untot Measurement = oa ‘Output per hour 2.00 Designation No.of Person | No.ofHours | Hourly Rate Amount A |abor la. Construction Foreman 1 1 109.19 109.19 Ib. Skiled Laborer 1 79.70 79.70 lc. Laborer 2 1 61.44 122.88 ‘Sub - Total for A 31477 Name and Capacity Noofunits | NovofHours | Hourly Rate Amount [Equipment Ja. Cargo Truck (107) 1 0.25 4,102.00 275.50 Minor Too's (10% of Labor) 31.18 Note: Exclude Excavation Works + Disposal area (within three (9) km.) ‘Sub-Total for B 306.68 & “Total (A+B) 618.45 . [Getput per hour = 2.00 ea. E. [Direct Unt Gost (© + D) 30822 ‘Name and Speeification Unit ‘Quantity Unit Cost ‘Amount F. [ators Sub - Total for F 0.00 [Direct Unk Gost + FY 300.23 H. |Overhead, Contingencies & Miscelianeous (OOM) moe 27.88 1. [Contractor's Prof (CP) Bh Of 6 24.74 J. [Value Added Tex (VAT) 72% of GFA) 43.41 [Total Unit Cost (CEESES) 405.21DETAILED UNIT PRICE ANALYSIS (DUPA) item No/Descriptn 100(2)a Individual Removal of Trees (smalls, 150-300mm &) Unit of Measurement ea Output per hour 3.00 Designation No.of Person | No.of Hours | Hourly Rate ‘Amount a. |Tabor la, Construction Foreman 1 1 109.19 109.19 lo. Skiled Laborer 1 1 79.70 79:70 lo. Laborer 2 1 e144 122.88 ‘Sub - Total for A st77 Name and Capacity Nooftnits | No ofHours | Hourly Rate ‘Amount B. |Equipment la. Backhoe (0.80.cum) 1 050 4,537.00 768.60 le. Dump Truck (10 cu.m.) 1 oso 1,352.00 676.00 lo. chain Saw 1 050 421.60 60.75 Minor Tools (5% of labor) 15.59 |* Boom Truck- if necessary for timming in Urban lareas ‘Sub - Total for B 1520.84 @ "Total (A= 8) 1,832.61 'D.[Ouiput per hour = 3.00 ea. E. [Direct Unt Cost(C = D) S087 Name and Specification unit ‘Quantity Unit Cost ‘Amount F. |ffaterals la. Rope, 1" cia. 20.00 3.50 70.00 Sub —Total for F 70.00 [Breck Unt Coste + F) 280.87 H.[Overhead, Coniingencies & Miscelaneous (OCH) WAS 61.28. 1. [Contractors Profit (CP) 8% of 4.47 4. [Value Added Tax (VAT) 12% of G+ H+ 95.59 K.|Fotal Unt Cost (GeH+itsy eat BDETAILED UNIT PRICE ANALYSIS (DUPA) tam NoJDescrition :100(2)6 _Indivdul Removal of Trees (sma b, 301-500 8) “Unit of Measurement: oa Output per hour ; 4100 ae Designation No. of Person No. of Hours Hourly Rate ‘Amount labor - {a. Construction Foreman 1 | 109.19 109.19, : Jb. Skited Laborer 4 1 7970 7970 Jo. Laborer 2 1 e144 17288 - Sub Total for 3147 ‘Name and Capacity No of Units No. of Hours Hourly Rate Amount | 8.|Eaupment a. Backhoe (0.80 cum.) 1 0.50 4,597.00 76850 >: Dump Truck (10.0um,) 1 050 4135200 67600 = | |e chein saw 1 050 121.60 6075 Minor Tools (5% of fbor) 1559 + Boom Truck - necessary for timing in Urban ai |Areas - Sub-Total for B 432084 < “Total (A+ B) 188264 [Sip per four= 1.00 | E [Direct Unt Cost © +0) REL ‘Name and Speciation Unit ‘Quantity Unit Cost « “Amount aaa la Rope, 1" a m 20.00 350 70.00 aes e ‘Sub-Total for F 70.00 & |Diect Unk Coat + FY 700267 H. [Overheod, Coningencies & Miscelancovs (OOM) was 17423 1 [Contractor's Proft (CP) a AS. 15221 — | [Watue Added Tax (vat) 12% of GHA 267.18 i [Total Unt Coat (Grn 298.16,DETAILED UNIT PRICEANALYSIS (DUPA) Item No./Description 100(3)a Individual Removal of Trees (large a, 501-750mm 9) Unit of Measurement > a ‘Output per hour 028 Designation No.of Person | No.of Hours } Hourly Rate ‘Amount ‘A |Cabor fa. Construction Foreman 1 1 109.19 109.19 lb. Sklled Laborer 1 1 79.70 79.70 lc. Laborer 2 1 61.44 122.88 ‘Sub - Total for A 3t1.7 Name and Capacity Noofnits | No.ofHours | Hourly Rate ‘Amount 2B. |Equprient la. Backhoe (0.80 cu.m.) 1 1 41,597.00 1,537.00 lo. Dump Truck (10 cum.) 1 1 1,352.00 4,352.00 Jc. Chain Saw 1 1 121.50 121.60 Minor Tools (5% of labor) 15.59 Boom Truck - if necessary for timming in Urban lareas ‘Sub-Total for B 3,026.09 © Total (A+B) 3,337.86 . [Output per hour = 0.25 ea, . [Diract Unit Cost (C ~D} ees Name and Specification Unit Quantity Unit Cost Amount ¥. [Materials le. Rope, 1" ca m. 20.00 3.60 70.00 ‘Sub-Total for F 70.00 |Drect Unit Gost (E + F) 3421.43 H. [Ovarhead, Conlingoncies & Miccolaneous (OCU) a AS 4,207.63 1. [Contractors Profit (CP) 8% of 4,073.71 J. Nalue Added Tax (VAT) 12% of G+H+ 1) 1,884.37 K fotal Unt Cost (GrH+iey 17,587.45 %DETAILED UNIT PRICE ANALYSIS (DUPA) item No/Descrition —: _100(3)b _ Individual Removal of Tres (large b, 751-900mm #8) “Unit of Measurement: ea Output per hour 0.125 I" Designation No.of Person | No.of Hours | Hourly Rate Amount A. Tabor la. Construction Foreman 1 1 109.19 109.19 lb. Skiied Leborer 1 1 7070 7970 Jo. Laborer 2 1 e144 12288 Sub-Total for su77 Name and Capacity No ot Units | No.ofHours | Hourly Rote ‘Amount 8. [Equipment la. Beckroe (0.80 cum) 1 1 4,837.00 4,837.00 lb. Dump Truck (10 cum.) 1 1 4352.00 4382.00 lc. Chain Sew 1 1 121.50 12150 lainor Toots (5% ofabor) 1859 } Boom Truck -itnecessary for trimming in Urban lareas ‘Sub-Total for B 3,026.00 e Total (A+ 8) 3357.86 0, [Out per Rour= 0.125 ea. [rect Unit Cost(c = D) BE ORAT ‘Name and Specification nit ‘Quantity Unit Cost ‘Amount Materials la Rope, 1" de. m. 20.00 350 7o.00 Sub-Total for F 70.00 [rect Unit Coat (E+ FF Berra eT, 1 [Ovemnead, Contingencies & Niscalaneous (OCM) RAG 2,408.58 1. [Contractor's Profit (CP) % of 2141.63 |. [aie Added Tax (VAT) iam of GHD, 3,758.91 . [Total Unt Cost (Grey 35,088.17DETAILED UNIT PRICE ANALYSIS (DUPA) tem No./Deseripton 101(t) Removal of Structures and Obstruction (other then concrete) Unit of Measurement cum, . Output per hour 10.00 aH Designation No.of Person | No.of Hours | Hourly Rate ‘Amount l a. [Cabor ca la, Construction Foreman 1 1 109.19 109.18 lb. Skiled Laborer 1 1 79.70 797 ae lc. Laborer 2 1 61.44 122.88 ‘Sub-Total for A 314.77 ‘Name and Capacity Noof Units | No.ofHours | Hourly Rate ‘Amount = 8. [Equipment la. Backhoe (0.80 cum.) 1 1 1,897.00 4,597.00 at lp. Dump Truok (10 cum.) 1 1 1,952.00 4,352.00 [Minor Tools (10% of Labor) 31.48 | ‘Sub - Total for B 2,920.18. c Total (A + 8), 3,231.85 - . [Gaiput per Row = 10.00 cum. - . [Direct Unit Cost (6 =) 323.18 Name and Specification Unit Quantity Unit Cost ‘Amount _ F. [Materials ‘Sub - Total for F 0.00, 7 G Drea Unk Cost E + F) 33.19 H, |Overnead, Contingencies & Miscofanesus (OOM) WAG 2508 - 1. [Contractors Profit (CP) 8% of 6 25.86 J. [Value Added Tax (VAT) iam of GHA 45.38 K. [Total Unit Cost (G+Hele J 23.51 _DETAILED UNIT PRICE ANALYSIS (DUPA) Item No./Descrition 401(2) Removal of Concrete Bridge Structures Unt of Measurement urn, ‘Output per hour 1.00 r Designation No. of Person | No.of Hours | Hourly Rate Amount a |Cabor la. Construction Foreman 1 1 109.19 109.19 lb. Skilled Laborer 2 1 79.70 199.40 lc. Laborer 4 1 e144 24576 ‘Sub-Total for A 514.96 Name and Capacity Noofunits | No. ofHours | Hourly Rate ‘Amount 8, [Equipment la. Backhoe wi Breaker (0.60 cu.m.) 1 0.60 2,074.05 1,097.48 lp. Jackhammer 2 1 51431 1,028.62 |. Air Compressor (103 Hp) 1 1 675.00 675.00 ld. Dump Truck (10 cum.) 1 0.125 1,952.00 169,00 le. Payloader (1.50 cum.) 1 0.125 1,733.00 216.63, It Truck Mounted Crane (357) 1 025 1,853.00 388.25 lg. Cuting Outi 1 1 45.00 45.00 * Disposal area (within three (3) km.) ‘Sub - Total for 8 3599.97 ca Total (A+B) 4074.32 'D. [Ouiput por hour = 7.00 cum. E, [Direct Unit Cost (6 = D) SOTA Name and Specification Unit Quantity Unit Cost ‘Amount F, [Materials |e. OxyiAcyteiene set 0.10 2,600.00 260.00 Sub Total for F 250.00 [Direct Unit Cost (E + FY 4,324.32 H. |Overhead, Contingencies & Miscellaneous (OOM) mFS 369.18 |. [Contractors Profit (CP) 8% of 345,95 ‘J [Value Added Tax (VAT) 1% of G+ H+ 07.18 K [Total Unit Cost GH 306.59,DETAILED UNIT PRIGE ANALYSIS (DUPA) Item No/Desctiotion 101(2) Removal of Stes! Bridge Structures: Unit of Measurement = ka ‘Output per hour 1,000.00 Designation No.of Person | No.of Hours | Hourly Rate Amount ‘A. |tabor a, Conetruction Foreman 1 1 109.19 108.19 b. Skited Laborer 2 1 79.70 159.40 Jo. Laborer 4 1 61.84 245.78 ‘Sub - Total for A 514.35 Name and Capacity Noof Units | No.ofHours | Hourly Rate ‘Amount B. [Equipment la. Service TruckiCargo Truck 1 1 712.00 712.00 b. Welding Machine 1 1 391.00 391.00 Jc. Truck Mounted Crane (357) 1 1 1,853.00 4553.00 4. Cutting Outfit 1 1 45.00 45.00 Minor Tools (10% of Labor) 5144 ‘Sub - Total for B 2762.44 c 3266.79 . [Output per hour E, [Direct Unit Cost (C+D) a7 ‘Name and Specification nit ‘Quantity Unit Cost Amount F. [Materials Ja. Oxy/Aoytelene set 9.00025 2,600.00 063 b. Welding Rod kg 0,002 90.00 018 lc. Rope 1” dia, m, 0.05 350 018 *Inckude shoring materials if needed based on actual feld condition Sub Total for F 08 | Birect Uni Cost (E + FY 425 H. [Overhead Contingencies & Miscellaneous (OOM) BE. 0.38. 1. [Contractors Proft (CP) 8% Of 0.34 4. [Value Added Tax (VAT) Ta of CTH) 080 K. [Total Unt Cost (GrH+ir 356DETAILED UNIT PRICE ANALYSIS (DUPA) lem No/Description 101(2) Removal of Stone Masonry Lined Drainage Structures. “Unit of Measurement coum. ‘Output per hour 5.00 { Designation ‘No. of Person | No.otHours | Hourly Rate Amount a. [Cabor le. Construction Foreman 1 1 108.19 108.19 lb. Skiled Laborer 2 1 79.70 159.40 lc. Laborer 4 1 e148 248.78 ‘Sub - Total for A 514.95 Name and Capacity Noof Units | No.of Hours | Hourly Rate ‘Amount [Equipment la. Backhoe wi Breaker (0.80 cum.) 1 0.50 2,074.95 1,097.48. lb. Backhoe (0.80 cum.) 1 0.50 4,897.00 788,50 Jo. Dump Truck (10 cu.m.) 1 025 1,352.00 338.00 } Disposal area (within three (3) km.) ‘Sub-Total for B 2,143.08, re Total (A+ B) 2058.33 [Output per hour = 6.00 cum. E. [Direct Unt Cost(C +5) Sa187 Name and Specification Unit Quantity Unit Cost ‘Amount . Materials ‘Sub - Total for F 0.00 6: [Direct Unit Gost (E + F) 331.87 H. (Overhead, Contingencies & Mcelaneous (OGM) 3% FG 47.85, 1. [Contractor's Proft (CP 8% of 4259 4. Walue Added Tax (VAT) 12% of G+ HT) 74.65 . [Total Unit Coat (GrH+ie J 696.69DETAILED UNIT PRICE ANALYSIS (DUPA) ltom No/Desetipfon : 104(2) Removal of Concrete Drainage Stuctues Unitot Measurement: cum. Output per hour : 2.00 Designation No. ofPerson | No.ofHours | Hourly Rate ‘Amount [Labor la. Construction Foreman 1 1 108.19 109.18 b. Skllod Laborer 2 1 70.70 159.40 o- Laborer 4 1 61.44 248.76, ‘Sub —Total for A 514.25, Name and Capacity Noot Units".| “No. ofHours | Hourly Rate ‘Amount 8. |Egipment la. Backhoe wi Breaker (0.80 cum) 1 050 2,074.95 4,087.48 lb, Backhoe (0.80 cum.) 1 050 1,987.00 798.50 1. Dump Truck (10 cum) 1 0.125 1,352.00 169.00, le. Cutting Outtt 1 1 4500 45.00 \* Disposal aree (thin three (2) km) Sub-Total for B 2010.98 = Toial(A+ 8) 253433, 0, [Oubutper hour= 2.00 cam. E_ [Direct Unt Cost (© + D) FEoAD Name and Specification Unit ‘Quantity Unit Cost Amount F [Materals la. OnyiAcstylene set 0.10 2,500.00 250,00 Sub-Total for 250.00 & [Direct Unt Cost E + F) 1517.16 H.[Overhead, Contingancies & WisceFaneous (OOM) BAG 13654 1. [Contactors Profit (CP) 8% oFG aia? 4. [Value Added Tax (VAT) 2% of(+HaT) 21301 [Total Unt Cost (Grhsl+y) 7968.05DETAILED UNIT PRICE ANALYSIS (DUPA) Item No/Deseription 401(2)a Removal of RCPC (24" cia.) 610mm “Unit of Measurement: Len. ‘Output per hour 6.00 Designation No. of Person: | No. of Hours | Hourly Rate Amount A [Labor la. Construction Foreman 1 1 109.19 109.18 b. Laborer 2 1 e144 122.88 ‘Sub-Total for A 232.07 ‘Name and Capacity Noof Units | No. ofHours | Hourly Rate ‘Amount 8. [Eqipment la. Backhoe (0.80 cum.) 1 1 1,837.00 1,837.00 b. Boon Truck 1 0.50 961.20 480,60 Minor Tools (10 % of Labor) 23.21 ‘Note: Exclude Excavation Works + Disposal area (within three (3) km.) ‘Sub - Total for B 2,040.81 c "Total (A+ B) 2,272.88 . [Output per hour = 6.00 Lm, E. [Direct Unit Cost (© + D) wea Name and Specification Unit ‘Quantity Unit Cost Amount F. [Materials ‘Sub - Total for F 0.00 [Direct Unit Cost (E + F) 37881 H, [Overhead, Contingencies & Miscelaneous (OGM) MAS 34.09 1 [Contractors Proft (CP) eh ofS 30.34 4. [Malue Added Tax (VAT) 12% of G +H) 53.19 i. [Total Unit Cost (CEREIED) 496.40DETAILED UNIT PRICE ANALYSIS (DUPA) Item No JDeserotion 101(2)b Removal of RCPC (30" da) ~760mm Unit of Measurement bm Output per hour 5.00 Designation No.ofPerson | No.ofHours | Hourly Rate ‘Amount a [Tabor la. Construction Foreman 1 1 109.18 109.19 lb. Laborer 2 1 o1ad 1288 Sub - Total for A 23207 Name and Capacity Noor units | No.ofHours | Hourly Rate ‘Amount Equipment a. Backhoe (0.80 cum.) 1 1 1,597.00 4,597.00 lb. Boom Truck 1 0.50 981.20 480.60 Minor Tools (10% of Labor) 2a2t Note: Exclude Excavation Works + Disposal area (within three (3) km.) Subp Total for B 2,040.91 zy] Total (A + 6) 227288 .|Outpar per hour = 6.00 im. E_ [Direct Unit Cost (© = D) BAB Name and Specification unit Quantity Unit Cost “Amount F Raa Sub-Total for F 0.00” & [Biot Un Coste + F) 54.58 | verhead, Contingencies & Miscellaneous (OCW MAS ‘a1 1. [Contractors Profit (CP) a of 38.37 4. |atue Adced Tax (VAT) a of [GHD 63.82 i. [Total Unk Gost (ernie 325.68DETAILED UNIT PRICE ANALYSIS (DUPA) item NoJDescripion :101(2}¢ Removal of RCPC (26% dia) - 810mm “Unitof Measurement: im. ‘Output per hour 4.00 Designation ‘No. of Person: ‘No, of Hours: Hourly Rate: Amount: A. |labor la. Construction Foreman 1 1 100.10 109.19 lb. Laborer 2 i e146 172.88 ‘Sub-Total for A 23207 Name and Capacity No of Units No. of Hours: Hourly Rate Amount 8.|Eqapmert ja. Backhoe (0.80 cu.m.) ii 1 1,597.00 1,537.00, lb. Boom Truck 1 0.50 951.20 490.60 Minor Tools (10% of Labor) 2321 Note: Exolude Excavation Works Disposal aren (thin thre (3) km) Sub-Total for 204081 c Total (A+B 2.277288 0. [Output perhour= 4.001, E. [Droct Unt Coat =D) BE ‘Name and Specification Unit Quantity Unit Cost “Amount *. Iiatoras ‘Sub-Total for F 9.00 |G, [Direct Unit Cost (E + F) 568.22, i Overhead, Contingencies & Miscolanoous (OM) WAS 31.14 1 [Contractors Poft (CP) a of 23.48 4. [ale Added Tax (VAT) 12h of GTA 7378 i [Tota Unt Cost (GrHeiey 74kDETAILED UNIT PRICE ANALYSIS (DUPA) Item No /Descrition 101(2)¢ Removal of RCPC (42" da.) - 070mm Unit of Measurement Le. (Output per hour 4.00 Designation No. of Person | No.ofHours | Hourly Rate ‘Amount a |iabor la. Construction Foreman 1 1 109.19 109.19 lb. Laborer 2 1 61.44 122.88 ‘Sub - Total for A 292.07 Name and Capacity Noorunits | No. ofHours | Hourly Rate ‘Amount 6B. Eauipment Ja. Backhoe (0,80 cum.) 1 1 1,837.00 1,837.00 lp. Boom Truck 1 0.50 961.20 480,60 Minor Tools (10 % of Labor) 2324 Note: Exclude Excavation Works + Disposal area (within tree (3) km.) ‘Sub - Total for B 2,040.81 & "Total (A+ B) 2,272.88 . [Ouiput per hour = 4.00 Lm. E. [Direct Unit Cost (© + D) 6822 Name and Specification unit Quantity Unit Cost Amount [Materials ‘Sub - Total for F 0.09, G |irect Unk Cost E + FY 368.23 H, (Overhead, Contingoncies & Miscellaneous (OCW AG S114 1. [Contractors Profit (CP) 8% of G B46. 4. [Value Added Tex (VAT) 12% of CTH) 70.78 [Total Unit Cost (Gthelsd TASSDETAILED UNIT PRICE ANALYSIS (DUPA) Item No,/Deserition 401(2}e Removal of ROPC (48% da.)-1220mm “Unit of Measurement Lm ‘Output per hour 3.00 Designation No.ofPerson | No:of Hours | Hourly Rate ‘Amount | ‘A |labor a. Construction Foreman 4 1 109.19 109.19 b- Laborer 2 1 era 1288, Sub-Total for A 23207 Name and Capacity Noof Units | No,ofHours | Hourly Rate ‘Amount 8. [Equipment 1a. Backhoe (0.80 cum.) 1 1 4,837.00 4,837.00 lb. Boom Truck 1 0.50 961.20 420.60 lmnor Tools (10 % of Labor) za2t Note: Exclude Excavation Works + Disposal area (wahin three (3) km.) ‘Sub-Total for 8 2,040.81 e, Total (+ B) 2772.88 .[Ouiputpar hour=3.00Lm. E [Direct Unt Gost (C +0) TEES ‘Name and Specification Unit ‘Quantity Unit Cost ‘Amount F, Materials Sub-Total for F 0.00 & [Direct Unk Comt(E + F) 75765 + [Overhead, Contingencies & Wiscetaneous (OOM) RAC 68.18 1. (Contractors Proft (CP) 8% of S 60.81 4. [Value Added Tax (VAT) 7% of GHD 108.37, i. [Total Un Gost (Gets D W278DETAILED UNIT PRICE ANALYSIS (DUPA) Item No/Desorintion 101(2)f Removal of CPC (60" dia) - 150mm Unit of Measurement Lm. Output per hour : 2.00 Designation No.of Person | No.of Hours | Hourly Rate Amount A.|abor la. Construction Foreman 1 1 109.19 109.19 b. Laborer 2 1 e144 122.08 ‘Sub - Total for A 2s2.07 Name and Capacity No of Units | No.ofHours | Hourly Rate ‘Amount. 8. [Equipment lo, Backhoe (0.80 cum.) 1 1 1,537.00 1,597.00 lb. Boom Truck 1 080 961.20 480.60 [Minor Tools (10 % of Laber) a2 Note: Exclude Excavation Works, |" Disposal area (within three (2) km.) ‘Sub Total for B 2,040.84 c Total (AB) 2772.88 ,[Ouiput per hour = 2.00 Lm. E. [Direct Unit Cost (© + 0) 713644 Name and Specification Unit Quantity Unit Cost Amount F. [Materials ‘Sub-Total for E 0.00 G [Direct Unit Cost E + FL 7136.44 1 (Overhead, Contingencies & Miscalaneous (OCM) TS 402.28 1, [Goniractor’s Prof (CP) 8% of G 90.82. 4. Wave Added Tax (VAT) 12% of G+H+ 1) 759.56 [Total Unit Cost Ghee 1,489.18DETAILED UNIT: PRICE ANALYSIS (DUPA) Item No/Description 101(2)9 Removal of Pipes other than Pipe Cuverts (PVO/GUAsbestos, up to 200mm 2), L=10 ft “Unit of Measurement Output per hour Designation No.of Person | No.of Hours | Hourly Rate ‘Amount A |labor la. Construction Foreman 1 1 108.19 109.19 lb. Skilled Laborer 1 1 79.70 79.70 lc. Laborer 2 1 e144 122.88 ‘Sub Total for A 3177 Name and Capacity Noof Units | No. ofHours | Hourly Rate Amount 8. |Equpment Ja. Cargo Truck (10 7) 1 0.25 41,102.00 275.50 Iainor Toots (10% of Labor) 31.18 "Note: Exckide Excavation Works }* Disposal area (within three (3) km.) Sub - Total for B 306.68 © Total (A + B) 18.45, . (Output per hour = 2.00 ea. E, [Direct Unit Cost (© = D) ‘30822 Name and Specification Unit Quantity Unit Cost Amount F. [Materials A ‘Sub ~Total for F 0.00 [Deck Unit Cost + FY 300.22 1 [Overnead, Contingencies & Macelaneous (OGM) AG 27-83. 1. [Contractors Profit (CP) 8% of G 24.74 4. [Walue Added Tax (VAT) 72% of G+ H+) 43.41 Kk [fotal Unit Cost (Ghee 408.21DETAILED UNIT PRICE ANALYSIS (DUPA) tem No Description 101(3)a1 Removal of Existing Concrete Pavement (0.23m thk) nit of Measurement sqm. utput per hour 40.00 Designation No.of Person | No.ofHours | Hourly Rate Amount a |[abor la, Construction Foreman 1 1 108.19 109.18 lb. Laborer 2 1 e144 122.88 ‘Sub Total for A 282.07 Name and Capacity Noof Units | No.ofHours | Hourly Rate ‘Amount 8. |Equpment la. Backhoe wi Pavement Sreaker (0.60 cum.) 1 1 2,074.95 2,074.95 lb. Payloader (1.60 cu.m.), LXB0-26 1 1 4,733.00 1,733.00 lc. Dump Truck (10 cum) 1 050 1,952.00 676.00" Minor Tools (10% of Labor) 2321 + Disposal area (within three (3) km.) ‘Sub - Total for B 4,507.46 c "Fotal (A+ BY 4,739.23 [Output par hour = 40.00 6q.m, E, [Direct Unt Cost (~ D) T1848 Name and Specification unit ‘Quantity Unit Cost Amount F. [Materials ‘Sub-Total for F 0.00 & [Direct Unit Gost + FY 719.48 H. (Overhead, Contingencies & Wiscelianeous (OC) FE 10.68 1. [Contractors Prof (CP) 8% of 348 J. [Value Added Tax (VAT) 12% of G+ H+) 16.63, . [Total Unt Cost (G+Hs ey) 155.26 %DETAILED UNIT PRICE ANALYSIS (DUPA) tern NoDescription 101(3}a.2 Removal of Exsting POC Pavement, 0.23m thk. (for Reblocking at intermittent section) “Unitof Measurement: sqm. ‘Output per hour 30.00 Designation No.ofPerson | No.ofHours | Hourly Rate ‘Amount A [labor la. Construction Foreman 1 1 109.19 109.19 lb. Laborer 2 1 61.44 12288 ‘Sub-Total for A 232.07 Name and Capacity Noof Units, | No.ofHours | Hourly Rate Amount B. [Equipment la. Backhoe wi Pavement Breaker (0.80 cum.) 1 1 2,074.95 2,074.95 lb. Payioader (1.50 cum), Lx80-26 1 1 1,733.00 lc. Dump Truck (10 cu.m,) 1 050 1/362.00 ld. Concrete Saw, Blade #14” (7.5 Hp) 1 0.50 167.38 Minor Tools (10% of Labor) 23.21 + Disposal area (within three (9) km.) ‘Sub - Total for B 4,590.85. Gy Total (A + BY 7 4822.92, 1D. [Output per hour = 90.00 sa.m. E. [Drect Unit Cost(C = 0) {6076 Name and Specification Unit Quantity Unit Cost ‘Amount F. [ater la. Concrete Sew (diamond biade 14") po. 0.00015 8,000.00, 1.20 ‘Sub - Total for E 1.20 Great Unit Cost + FY 761.96 4, [Ovorhead, Contingencies & Miscatansous (OOM) 3% of G 14.58, 1 [Contractor's Profit (CP) 8% of G 12.98. “| 4 [Walue Added Tax (VAT) 72% of H+ 22.74 Total Unit Gost GrHee 212.24DETAILED UNIT PRICE ANALYSIS (DUPA) Item No./Description 401(@)> Removal of Existing Asphalt Pavement (100mm th) nt of Measurement sqm. Output per hour 60.00 Designation No. ofPerson | No.ofHours | Hourly Rate Amount A |[abor la. Construction Foreman 1 1 109.19 109.19 lb. Laborer 2 1 e144 122.88 ‘Sub-Total for A 232.07 Name and Capacity Noot units | No.ofHours | Hourly Rate Amount 8. [Equpment la. Motorized Road Grader wi Scarifer, G710A 1 1 2,173.00 2,173.00 lp. Payloader (1.50 curr), LX80-26 1 1 1,793.00 4,733.00 lc. Dump Truck (10 cum.) 1 050 1382.00 676.00 [Minor Too's (10% of Labor) Ba |" Disposal area (within three (3) km.) ‘Sub-Total for 8 4605.21, & Total (A+ B) 4,837.28 . [Ouiput per hour = 60.00 sq.m. E. [Direct Unit Cost (© + D) OE Name and Specification Unit ‘Quantity Unit Cost Amount [Materials ‘Sub Total for F 0.00 & [Dre Unk Gost (E + F] 30.62 H. [Overhead Contingencies & Miscellaneous (OCW) Ae 7.28, |, [Contractor's Profit (CP) 8% of S 6.45 4J. [Value Added Tax (VAT) 12% of G+ Heh 71.32 1 [Total Unit Cost (GrHei+ a 105.85, uyDETAILED UNIT PRICE ANALYSIS (DUPA) lem No./Deseription 101(9}¢ Removal of Sidewalk “Unit of Meacurement sqm. Output per hour : 60.00 Designation No.of Person | No.of Hours | Hourly Rate ‘Amount a |Labor la. Construction Foreman 1 1 109.19 109.19 lo. Laborer 2 1 61.44 12288 ‘Sub-Total for A 232.07 Name and Capacity Nootunits | No.of Hours | Hourly Rate ‘Amount B. Equipment le. Backhoe w/ Pevernent Breaker (0.80 cu.m.) 1 050 2,074.95 1,037.48 lb. Backhoe (0.80 cu.m.) 1 0.50 1,597.00 768.50 lc. Dump Truck (19 cum.) 1 050 4,352.00 676.00 }* Disposel area (within three (3) km.) Sub-Total for & 2,401.98 © Total (A + B) 2,714.05, . [Output per hour = 60.00 sq.m. E. [Direct Unt Cost (C + D) ea ‘Name and Specification Unit Quantity Unit Cost Amount F [iatevials ‘Sub - Total for F 0.00 G [Direct Unt Cost (E + FL W525 H.|Overhead, Contingencies & Miscetianeaus (OCM) HAS ‘407 1. [Contractor's Profit (CP) 8% of 3.62 4J. Waive Added Tax (VAT) 72% of SF H* 6.35 . [Total Unit Cost (G+heie dD 59.27,DETAILED UNIT PRICE ANALYSIS (DUPA) tem No./Description 401(4)a_ Removal of Curb Jit of Measurement tm. utput per hour 50.00 - Designation No.of Person | No.of Hours | Hourly Rate Amount a |labor - la. Construction Foreman 1 1 109.19 109.19 lb. Laborer 2 1 61.44 122.88, Hy ‘Sub-Total for A 23207 ‘Name and Capacity Noof Units | No.ofHours | Hourly Rate Amount oi 8. [Equipment la, Backhoe wi Breaker (0,80 cum.) 1 080 2,074.95 1,037.48 at lb. Backhoe (0.80 cum.) 1 050 1,537.00 768.50 lc. Dump Truck (10 cum.) 1 050 4,352.00 676,00 | Disposal ares (within three (3) km.) - ‘Sub-Total for B 2,481.98 zr Total (A +B) 2714.05 .[umput per hour = 50.00 Lm- ia . [Direct Unit Cost (C * D) 3426 Name and Specification Unit Quantity Unit Cost Amount | atrials ‘Sub - Total for F 0.00 5 [Direc Unt Cost © + FL 3428 +1 [Overhead, Contingencies & Miscellaneous (OCH % AG 4.89 1. [Contractors Profit (CP) 8% of G 434 J, [Value Added Tax (VAT) iam of GeHD 7.82 « [Totel Unit Cost GrHei+d 7143DETAILED UNIT PRICE ANALYSIS (DUPA) tem No/Deseription 101(4)b Removal of Curb & Gutter Unit of Measurement tm. (utput per hour 30.00 Designation No.of Person | No.of Hours | Hourly Rate ‘Amount ‘A.| labor fa. Construction Foreman 1 1 108.19 109.19 lb. Laborer 2 1 e144 122.88 ‘Sub - Total for A 29207 Name and Capacity Noof Units | No.of Hours | Hourly Rate ‘Amount 8. [Equipment |a. Backhoe wi Breaker (0.80 cum.) 1 050 2,074.95 1,097.48 Ib. Backhoe (0.80 cum.) 1 0.50 41,597.00 768,50 Je. Oump Truck (10 cum.) 1 050 1,352.00 878.00 | Disposal area (within three (3) km.) Sub - Total for B 2,481.98 | “Total (A+ 8) 714.05, D. [Gutput per hour = 50.00 Lm. E. [Direct Unit Cost(¢ + 5) a7 Name and Specification Unit Quantity ‘Unit Cost ‘Amount [Materials ‘Sub - Total for F 0.00 G.[ Direct Unie Cost + FY 20.47, H. [Qvorhead, Contingencies & Miscolaneous (OOM) oS 8.14 I. [Contractor's Profit (OP) 8% ofS 7.24 4. [Value-Added Tax (VAT) 72% of G +H) 270 K, Frotal Unt Cost (Ghee y) 118.55DETAILED UNIT PRICE ANALYSIS (DUPA) tem No/Description 1021) Roadway Excavation (Unsuitable) Unitof Measurement um. utput per hour 20.00 Designation No. of Person | No.of Hours | Hourly Rate ‘Amount a |Tabor Ja. Construction Foreman 1 1 109.19 109.19 lb. Laborer 3 1 e144 194.32 Sub-Total for A 293.51 Name and Capacity Noof Units | No.ofHours | Hourly Rate Amount Equipment a, Dump Truck (10 cum.) 2 1 4,982.00 2,704.00 b. Backhoe (0.80 cum.) 1 1 41,537.00 1,597.00 lc. Payloader (1.50 cum.) at dsposal site 1 010 41,793.00 473.30 Minor Tools (10% of Labor) 29.38 + Disposal area (within three (2) km.) ‘Sub - Total for B 4,443.85 & Total (A+ 8) 4737.16. 1. [Ociput per hour = 20.00 cum. . [Direct Unit Cost (¢ + Dj 238.88 Name and Specification Unit Quantity Unit Cost Amount. F. [Materials ‘Sub - Total for F 0.00) & [Direct Unt Gost E + F) 736.06) H. [Overhead, Contingencies & Miscelaneous (OOM), we 21.32 1 [Contractor's Profit (CP) e% ofS 18.95 4. [Value Added Tax (VAT) 2% of FHA 35.25 [Total Unit Cost (G+H+l= 3) 310.38DETAILED UNIT PRICE ANALYSIS (DUPA) Item No,/Descrstion 102(2}a Roadway Excavation (Surplus Common) “Unitof Measurement: um. Output per hour : 60.00 Designation No.of Person | No. ofHours | Hourly Rate ‘Amount A lLabor la. Construction Foreman 1 1 109.19 108.19 [. Laborer 2 1 e144 12288 Sut - Total for A 232.07 ‘Name and Capacity Noof Units | No.ofHours | Hourly Rate ‘Amount 8. |Equpment la. Bulldozer (155 Hp), DOSA8 1 1 2,200.00 2,290.00 lb. Payioader (1.50 cum.) 1 1 4733.00 4733.00 lc. Payioader (1.50 cum.) - at elsposal area 1 025 4,733.00 433.25 a. Dump Truck (10 cum.) 2 1 1/362.00 2,704.00 (Hauling Distance - within throo (3) km.) ‘Sub-Total for B 7,160.25, e Total (A+ 8} 7401.32 D. [Ouipuk par hour = 60,00 cum. E. [Direct Unt Cost (C =D) 72336 Name and Specification Unit ‘Quantity Unit Cost ‘Amount F. [Materials ‘Sub —Total for F 0.00 '&.|irect Unt Cost (© + FD 723.368 11 [Overnead, Contingencies & Miscelancous (OOM) MAS 1110 1 [Contractors Proft (CP) 3% of 6 287, 4, alue Added Tax (VAT) 1% of G+ H+ 17.32 K [Total Unt Cost (Gratis SKDETAILED UNIT PRICE ANALYSIS (DUPA) tem No./Description 102(2)> Roadway Excavation (Surplus Common) Jr of Measurement cum, Dutput per hour 80.00 Designation No.ofPerson | No.ofHours | Hourly Rate Amount [Tabor la. Construction Foreman 1 1 109.19 108.19 lb. Laborer 2 1 e144 122.88 4 Sub - Totalfor A 202.07 Name and Capacity Noof Units | No.ofHours | Hourly Rate Amount . [Equipment la, Bulldozer (156 Hp), OB5A-8 1 1 2,289.00 2,298.00 lp. Payloader (1.50 cum.) 1 1 1,733.00 1,733.00 lc. Payloader (1.50 cu.m.)- at disposal area 1 0.30 1,733.00 610.90 ld, Dump Truck (10 cum.) 3 1 1,352.00 4,056.00, le. Backhoe (0.80 cum.) 1 1 41,897.00 11537.00 |Haulng Distance - within three (8) km.) ‘Sub - Total for B 40,144.90 7 Total (A+ 6) 10,576.97 0. [Output par hour = 80.00 cum: £. [Direct Unit Cost (C ~ Dp val Name and Specification unit Quantity Unit Cost Amount F. [Waters ‘Sub Total for F 0.00 5 [Direct Unit Cost + F) 120-71 +1. [Overiead, Coniingancies & Miscellaneous (OCU) WFC 11.67, 1 TGentractor's Profit (CP) 8% of G 10.38) 4, [Value Added Tax (VAT) aw of FAD 18.21 « (G+Htis dD, 168.97 [Total Unt CostDETAILED UNIT PRICE ANALYSIS (DUPA) tem No/Description 102(3)a Roadway Excavation (Surplus Soft Rock) ~ Unit of Mossurement cum. Output per hour 56.00 Designation No.of Person |: No.of Hours | Hourly Rate ‘Amount a. [Taber la. Construction Foreman 1 1 108.19 109.19 lb. Laborer 2 1 e144 122.88 ‘Sub-Total for A 28207 Name and Capacity Nootunits: | No.ofHours | Hourly Rate ‘Amount B. [Equipment Je. Buldozer w/ Ripper (155 Hp), DE5A-8 1 1 2,758.80 2,758.80 lb. Payloader (1.50 cum.) 1 1 4,733.00 1,733.00 J. Payloader (1.50 cum.) at disposal area 1 025 4,733.00 433.25 ld. Dump Truck (10 cum.) 2 1 4,962.00 2,704.00 Je. Backhoe (0.00 cum.) wi attachment 1 1 2,074.95 2,074.95, |Hauing Distance - within three (3) km.) Sub - Total for B 9,704.00, cm Total (A+ 8) 9,996.07, . |Guiput per hour = 58,00 cum. E. [Direct Unt Cost( +D) 73 Name and Specification Unit Quantity Unit Cost Amount F. |itaieriais ‘Sub - Total for F 0.00 '6. [rect Unit Gost E + FD T7743 H. [Overhead, Contingencies & Miccelaneous (OCM) wi ofS 1597 1. [Contractor's Profit (CP) 8% of G 14.19 J. [Walue Addod Tax (VAT) 2% of GFA 24.91 i [Total Unit Cost Grated 252.50,DETAILED UNIT PRICE: ANALYSIS (DUPA) ‘2m NoJDescription 1023) Roadway Excavation (Surplus Soft Rock) Init of Measurement cum. Dutput per hour 42.00 Designation No. of Person | No.ofHours | Hourly Rate ‘Amount, \|abor le. Construction Foreman 1 1 109.19 109.19 fp. Laborer 2 1 81.44 12288 ‘Sub Total for A 230.07 Name and Capacity NoofUnits | No.ofHours | Hourly Rate Amount 3. [Equipment la. Bulldozer wi Ripper (155 Hp), O65A-B 1 1 2,758.80 2,758.80 lb. Payloader (1.50 cu.m.) 1 1 1,733.00 1,733.00 lc. Payloader (1.50 cum.) at disposal area 1 020 4,733.00 348.60 ld. Dump Truck (10 cum.) 2 1 1,352.00, 2,704.00 |Haulng Distance - within three (3) km.) ‘Sub Total for B 7,542.40, £ Total (A+B) 77187. ». [Output per hour = 42.00 eum. 4. [Direct Unit Gost ( + D) T65.A1 Name and Specification Unit Quantity Unit Cost ‘Amount +. [Materials ‘Sub - Total for F 0.09 F]reek Unit Gost (E + Fy 785.14 | [Overhead, Contingencies & Miscslanesus (OGM) BAS 16.66 « [Contractor's Profit (CP) 8% of G 48t [Value Added Tax (VAT). Tah of (A+) 25.09) (G+Hels dy 242.50, [Total Unt Cost 4DETAILED UNIT'PRICE ANALYSIS (DUPA) [Total Unit Cost Item No /Deseription 102(3)e Roadway Excavation (Surplus Hard Rock) - Blasting Unit of Measurement. cum. (Ouitput per hour 10.00 Designation No.of Person .| “No.of Hours | Hourly Rate Amount [Cabor la. Construction Foreman (Drang) 1 1 109.19 109.19 lp. Skiled Laborer 2 1 79.70 150.4 lc. Laborer 4 1 e144 245.78 a. Construction Foreman (Blasting) 1 1 109.19 109.19 lb, Skiled Laborer 1 1 79.70 787 lc. Laborer 2 1 61.44 12288 2. Construction Foreman (Disposa) 1 1 108.19 109.19 Ib Laborer 2 1 e144 122.88 ‘Sub-Total for A 4,058.19 Name and Capacity Noof Units | No.ofHours | Hourly Rate Amount Equioment la. Backhoe (0.60 cum.) 1 025 4,597.00 384.25 lb. Payloader (1.50 cu.m.) 1 028 41,733.00 433.25 lc. Payloader (1.50 cum.) -at disposal area 1 0.05 41,733.00 96.85 ls. Dump Truck (10 cu.m.) 1 0.50 1,352.00 676.00 Je. Pneumatic Dring Machine 2 1 51431 4,028.62 I. Compressor 1 1 368.00 358,00 Hauling Distance - within three (8) km.) ‘Sub - Total for B 2,906.77 Tota (A+ 8) 4,024.96 [Output per hour = 10.00 cum, [Direct Unit Cost (6 ~D) Was, Name and Specification Unit Quantity Unit Cost ‘Amount Materials la. Dynamite ig 0.40 280,00 112.00 lo. Detonation Cord m. 2.00 80.00 160,00 jo. Detonator pe. 045 260.00 39.00 ja. Ammonium Sutfate ka 020 75.00 16.00 le, Blasting Cap pe. 030 45.00 13.50 |. Safety Fuse m. 0.0 40.00 4.00 ‘Sub - Total for F 343.50 [Direct Unit Cost (E + FP 746.00 JOverhead, Contingencies & Miscellaneous (OCH). mFS 67.14 1 [Contractors Proft (CP) Bh Of C 50.68 +| J. [Value Added Tax (VAT) 72% of GF HT 104.74 Grats 77.55DETAILED UNIT PRICE ANALYSIS (DUPA) tem NoJ/Description 102(3)d Roadway Excavation (Surplus Hard Rock) - Blasting (Tunnel Excavation) Jnit of Measurement: oun, Dutput per hour 6.50 Designation No, of Person | No.ofHours | Hourly Rate ‘Amount ‘A.|Labor ‘a. Construction Foreman (Driting) 1 4 109.19 436,78 {b, Skited Laborer 1 4 79.70 3188 lc. Laborer 2 4 1.44 491.52 la. Construction Foreman (Blasting) 1 1,80 109.19 165,785 |p. Skilled Laborer 1 1.50 73:70 110.55. lc. Laborer 2 1.50 e144 184.32 la. Construction Foreman (Disposal) 1 1 109.18 109.19 b Laborer 1 1 61.44 61.46 ‘Sub - Total for A 1,085.37 Name and Capacity Noot Units | No. ofHours | Hourly Rate Amount B.|Equpment la. Backhoe (0.80 cum.) 1 0.50 4,837.00 768.50 lb. Dump Truck (19 cum.) 1 0.30 4,362.00 405.60 |e. Pneumatic Driling Machine 2 4 514.81 411448 ld. Compressor 1 4 368,00 1,432.00 le. Payloader (1.50 cum.) 1 0.18 1,733.00 259,95 I. Peyloader (1.50 cum.) - at dsposal area 1 0.03 1,733.00 51.99 |(Hauling Distance - within three (3) km.) ‘Sub - Total for B 7,032.52 a Total (A+B) 6,917.89 . [Output per hour = 6.50 cu.m: E. [Direct Unit Cost (C = 0) 1, Name and Specification Unit ‘Quantity Unit Cost ‘Amount F, [Materials fa, Dynamite kg. 3.40 280.00 868.00 Ib. Detonation Cord m. 2.90 80.00 184,00 lc. Detonator pe, 3.10 280.00 808.00 \d, Ammonium Sutfate kg. 1.50 75.00 112.50 2. Blasting Cap po. 0.50 45,00 2.50 If. Safety Fuse m. 0.18, 40.00 6.00 ‘Sub - Total for F 4,909.00, 5 [Direct Unit Cost (E + F) 3,970.98, H. [Overhead, Contingencies & Miscellaneous (OCM) 0% fC _| 303.28, 1. [Contractor's Profit (CP) 8% of G 209.66 J, [Value Added Tax (VAT) 12% of (G +H*) 473,28 , Total Unit Cost (G++ i) BATAGt DETAILED UNIT PRICE ANALYSIS (DUPA) Item No/Deseription : 102(4) Roadway Excavation (Unciasstied) Unit of Measurement cum, (Output per hour : 50.00 Designation No. of Person | No, of Hours | Hourly Rate Amount A. |aber a. Construction Foreman 1 1 109.19 109.19 b. Laborer 2 1 61.44 12288 ‘Sub Total for A 292.07 Name and Capacity Noot Units | No.ofHours | Hourly Rate ‘Amount B.|Equipment a. Bulldozer (165 Hp), DE5A-8 1 1 2,209.00 2,299.00 lo. Payloader (1.50 cum.) 1 1 4,738.00 1,733.00 lc. Payloader (1.50 cum.) - at cisposal area. 1 020 1,733.00 348.60 ld. Dump Truck (10 cum.) 2 1 1,352.00 2,704.00 (Hauing Distance - within three (8) km.) ‘Sub - Total for B 7,082.60, © “Total (A + 8) 7.31467, . [Gutpit per hour = 60.00 eu.m, E. [Direct Unt Cost (C =D) 14825 ‘Name and Specification Unit ‘Quantity Unit Cost Amount Materials ‘Sub Total for F 0.09 G. [Direct Uni Cost (E + F 146.25 H. [Overhead, Coningences & Miscellaneous (OCM) mS i347 1. [Contractor's Profit (CP) oh oC. i170 J. [Value Added Tax (VAT) [2% of + H*) 20.54, K. [fotal Unit Cost (Ghee 19170DETAILED UNIT PRICE ANALYSIS (DUPA) tem No/Descriation 403(1)a_ Structure Excavation (Common Sot) tit of Measurement cum. : Sutput per hour 20.00 - Designation No.of Person | No.of Hours | Hourly Rate ‘Amount A |labor ~ la. Construction Foreman 1 1 100.19 100.19 [b. Laborer 3 4 e144 4194.32 oe Sub-Total for A 20351 Name and Capacity Noof Units | No.ofHours | Hourly Rate “Amount = . | Eauipmene la. Dump Truck (10 cum) 2 1 1,352.00 2,704.00 = b. Backhoe (0.80 cum) 1 1 1,537.00 1,637.00 Minor Tools (10% of Labor) 2935 ‘Sub-Total for 8 4270.35 & Toal A+ 8) 4583.86, = [Output por Rour= 20.00 cum. E [Direct Unit Cost (© + O) Za ‘Name and Specification Unit Quantity Unit Cost ‘Amount a F. [Materials Sub =Total for F 0.00 5 [Bicect Unt Gost + FY 28.18 H.[Overhead, Contingencies & Miscelaneous (OGM) AG 20.54 oa 1. [Contractor's Profit (CP) 8% of 6 1328 | J. [Value Added Tax (VAT) 12% of FHF, 32.04 4 [Total Uni Cost (Grass 290.02 iSt DETAILED UNIT PRICE ANALYSIS (DUPA) Item No Description 103(1)b Sbucture Excavation (Soft Rock) + Unit of Measurement cum. Output per hour 44,00 ] Designation No. of Person | No.of Hours | Hourly Rate Amount A [labor a. Construction Foreman 1 1 108.19 100.19 Jo. Laborer 3 1 61.44 194.32 ‘Sub - Total for A 293.51 Name and Capacity Noof units | No.of Hours | Hourly Rate ‘Amount Equipment Ja. Dump Truck (10 cum.) 2 1 41,952.00 2,704.00 lb. Backhoe (0.80 cum.) 1 0.50 4,837.00 768,50 c. Backhoe w! Breaker (0.80 cum) 1 050 2,074.05 1,037.48 Minor Toots (10% of Labor) 29.5 ‘Sub Total for B 4,530.33, e] Total (A+ B) 4,892.84 D. |Output per hour = 14,00 cu.m, E. [rect Unt Coot{(© =D) 520 Name and Specification Unit Quantity Unit Cost Amount Materials 7 : é ‘Sub Total for 0.00 G. [Direct Unt Cost (E + F) 346.20 H. [Overhead, Contingencies & Misceleneous (OOM) 3% FG 31.07 _ | [Contractors Proft (CP) 0% of 27.62 J. Nelue Added Tax (VAT) 12% of G+ Hs 48.47. i [Total Unt Cost (GrH+is 5) 452.35,DETAILED UNIT PRICE ANALYSIS (DUPA) tam No /Description 103(1)e Structure Excavation (Solid Rock) Jrit of Measurement cum. Dutput per hour 4.00 Designation No.of Person | No.of Hours | Hourly Rate Amount 4 [labor la, Construction Foreman 1 1 109.19 109.19 lb. Laborer 3 1 61.44 184.82 ‘Sub - Total for A 293.51 Name and Capacity Noot Units | No.ofHours | Hourly Rate ‘Amount .Equement fa. Dump Truck (10 cum.) 1 1 1,352.00 41,362.00 le. Backhoe (0.80 cu.m.) 1 050 1,537.00 768.50 lc. Backhoe wi Breaker (0.80 cum.) 1 050 207495 41,097.48 [Miner Toois (10% of Labor) 20.35 ‘Sub-Total for B 3,187:99, 5 Total (A+B) 3,480.84 9. utp per hour= 4.00 cum. £.[Direct Unit Cost (© » D) ‘a7o21 ‘Name and Specification unit Quantity Unit Cost ‘Amount +. [Materials ‘Sub - Total for 0.00 5.]Dreck Unit Cost ( + FY 7021 4. Overhead, Contingencies & MisceTaneous (OOM) mFS Fas |. [Contractor's Profit (CP) 8% of 68.62 J, [Value Added Tax (VAT) 12% of G+ A+) 122.18 (GrHeie 4140.39 [Total Unit Cost xDETAILED UNIT PRICE ANALYSIS (DUPA) tem No./Description 108(2)a Bridge Excavation (Common Soll) * Unit of Measurement: cum. ‘Output per hour 20.00 Designation No. of Person | No.of Hours | Hourly Rate ‘Amount a. [Labor la. Construction Foreman 1 1 109.19 109.19 b. Skiled Laborer 1 1 73:70 79.70 lc. Laborer 2 1 eras 122.88 ‘Sub - Total for A 3a177 Name and Capacity Noof units | No.of Hours | Hourly Rate Amount 8. Equipment lb. Backhoe (0.80 cum.) 1 1 4,837.00 41,537.00 lp. Dump Truck (10 cu.) 2 1 1,952.00 2,704.00, IMinor Too's (10% of Labor) 31.18 ‘Sub-Total for 8 4272.10, c "Total (A +B) 4,585.95; . [Ouiput par hour = 20.00 cum, E. [Direct Unit Cost (C + D) 225.20 ‘Name and Specification Unit Quantity Unit cost ‘Amount F. [Materials ‘Sub-Total for F 0.00 'G: [Dreat Uni Cost & + F) 229.26 1, [Ovethead, Contingencies & Miscetaneous (OGM) W% AG 20.63 I. [Contractor's Prof (CP) 8% of 7834 4. Nalie Added Tax (VAT) 2% of G+ H+) 32.18 [Total Unit Cost (GrAeled 300.34DETAILED UNIT PRICE ANALYSIS (DUPA) tem No.Descziation 103(2)b Bridge Excevation (Soft Rock) Init of Measurement cum. Ddutput per hour 14.00 Designation No.of Person | No.ofHours | Hourly Rate ‘Amount [Labor le. Construction Foreman 1 1 109.19 108.19 lb. Skiled Laborer 1 4 79.70 79.70 lc. Laborer 2 1 e144 122.08 ‘Sub-Total for A at177 Name and Capacity Noof Units | NovefHours | Hourly Rate ‘Amount . |Eauipment J. Backhoe (0.80 cum.) 1 050 1,837.00 788.50 Ip. Backhoe w/ Breaker (0.80 cum.) 1 050 2,074.95 1,037.48, fc. Dump Truck (10 cum.) 2 1 1,962.00 2,704.00 Minor Toots (10% of Labor) 3118 ‘Sub -Total for B 4541.15 F "Total (A+ B) 4,852.92 (Output per hour= 44.00 cum. .|Drect Unit Cost(C +D) OE Name and Specification Unit Quantity Unit Cost ‘Amount F. [Natariais e ‘Sub Total for F 0.09 5 [Direct Unk Cost + F) 346.54 4,|Sverhead, Contingencies & Miscellaneous (OOM) AS 31.20 1. [Contractor's Profit (CP) 2% of. 21.73 4, [Nalue Added Tax (VAT) 12h of GFH+) 48.67 < [Total Unit Cost (Gray 54.28DETAILED UNIT PRICE ANALYSIS (DUPA) item No/Descrton : 103(2}e Bridge Excavation (Soté Rock) Unit of Measurement: cum Output per hour : 4.00 Designation No.of Person | No.of Hours | Hourly Rate ‘Amount |A. [Labor Ja. Construction Foreman 4 1 109.19 109.19 >. Skied Laborer 4 1 7970 7970 Jo. Laborer 2 1 ois 12288 Sub Total for A aur Name and Capactty No of units .| No.of Hours | Hourly Rate ‘Amount |B. [Eaapment a. Backhoe (0.80 cum) 1 050 41537.00 76850 >. Backhoe wi Breaker (0.80 cum.) 1 050 2,074.95 4087.48 lc. Dump Truck (10 eum.) 1 1 4,352.00 1135200 Minor Toce (10% of Labor) 31.18 Sub-Total for 8 3,190.15 ca “otal (A+B) 3500.82 0 [Output par hour = 4,00 eu m. E [Dect Unt Cost{(C +0) BEE ‘Name and Speetfication Unit ‘Quantity ‘Unit Cost “Amount riaierais Sub - Total for F 0.00 & |Back Unt Coste + FY 375.25 1 [Overnead, Coningonces & MisceTensous (OCH) AS 7877 1 [Contractors Proft (CP) 4 AG To. 4. [value Added Tax (VAT) 1h of FHA 772.88 [Total Unt Cost (GrHelesp 7146.90DETAILED UNIT PRICE ANALYSIS (DUPA) tem No,/Description 103(3) Foundation Fat Int of Measurement = cum. Dutput per hour 1.28 Designation No, of Person | No.ofHours | Hourly Rate ‘Amount a |Cabor a. Construction Foreman 1 1 109.19 109.19 lb. Laborer 4 1 61.44 248.78 ‘Sub-Total for A 354.95 Name end Capacity Noof Units | No.ofHours | Hourly Rate ‘Amount B.|Equpment Ja. Plate Compactor (5 Hp) 1 1 123.00 123.00 lp. Water Truck (1000 gal.) 1 oot 1,065.00 10.65 |Minor Toots (10% of Labor) 35.50 ‘Sub - Total for B 169.15 & Total (A+ B) 524.10 . [Oiput par hour = 1.25 cum, , [Direct Unit Cost (C =D) Fo2e Name and Specification Unit Quantity Unit Cost Amount [Materials la. Filing Materiais cum. 1.18 485.00 534.75 Sub - Total for F 594.75 5 [Direct Unit Gost (E + Fp 954.03, H.{Overhiead, Contingencies & Miscetaneous (OGM) Eid 35.86 1 [Contractors Proft (C>)_ wh FC. 76.32 4. Value Added Tax (VAT) 12% of GF H+ 733.85 [Total Unit Cost (cSEIED) 7,250.16 4DETAILED UNIT PRICE ANALYSIS (DUPA) item No,Deseriton 109(4) Excavation ordered below Plan Elevation Unitof Meacurement = cum Outpt per hour 20.00 Designation No.of Person | NovotHours | Hourly Rate ‘Amount a |tabor la. Construction Foreman 1 1 108.19 10910 b. Leaorer 3 1 ena 19432 Sub-Total for A 20954 Name and Capacity Nootunits | No. oftours | Hourly Rate Amount Equipment Ja. Dump Truck 10 cum) 2 1 4,382.00 2,704.00 b. Backhoe (0.80 cum) 1 1 1397.00 1,597.00 Winor Tool (10% of Labor) 2095 Sub-Total forB 427038 =] “Total (A+ 8) 4563.06 D. [Output per hour = 20.00 cum. [Drea Unt Cost +) Bai ‘Name and Specification Unit ‘Quantity Unit Cost ‘Amount Fito ‘Sub Total for F 9.00, & [Direct Unik Coste + F 228.19 i [Qverhoad, Contngencies & Wacelaneous (OCH) TFs 20.54 1. [Contractors Proft (CP) o% ofS 78.26 4. [atus Added Tax (VAT) i2% of THAD 32.04 ic [Total unt Coat (Gs Ted) 290.02tem No./Descristion DETAILED UNIT PRICE ANALYSIS (DUPA) 103(5)a_ Shoring Jr of Measurement Is, Duput 41.00 6} Designation No. of Person No. ofHours | Hourly Rate - Amount A labor Note: actual design of the shoring, ‘as processed component pay item, Sub-Total for A *) The component quantty of tems of work involved such 2s tem ") Costing ofthis tom shall be based on the standard Datalied Unt '404/405'509 shall be based on the it Price Analysie (DUPA) of tam 404/405'509 Name and Capacity No of Units No.ofHours | Hourly Rate Amount = [Equipment ‘Sub - Total for B "Total (A+ B) (Guiput = 1.0018 [Direct Unt Cost (> 0) F Name and Specification Direct Unit Cost Direct Cost Materile/Processed Gamponent Pay Rem la. 404 - Reinforcing Stoo! Bar lb. 405 - Structural Concreta lc. $09 - Steel Sheet Pile ‘Sub - Total for E cum, Lm. [Direct Unit Cost + F] [Overhead, Contingencies & Miscellaneous (OGM) AS [Contractor's Profit (CP) 8% ofS . [Value Added Tax (VAT) 12% of Geel, Total Unit Coat (GrHeDETAILED UNIT PRICE ANALYSIS (DUPA) __ tom No/Deecription 103(5)b Cribbing/Cofterdamming Unit of Measurement is. Output 1.00 - Designation No. of Person | No.of Hours | Hourly Rate Amount A. [Labor - fa. Construction Foreman 1 135 109.19 14,740.65 lo. Skited Laborer 2 195 7970 21,519.00 lc. Laborer 4 135 eta 33,177.60 - ‘Sub - Total for A 60,497.25 Name and Capacity NoofUnits | No.of Hours | Hourly Rate ‘Amount — |B. [Equicment la. Crawer. Crane (36-40 T) 1 195 1,729.00 233,415.00 lb. Vibro Hammer (Hydrauie Operated) 1 195 1,800.00 243,000.00 = fc. Welding Machine 1 33.78 9391.00 13,196.25 ld. Cutting Outit 1 3375 45.45 1,533.94 le. Water Pump, 100mm suction deameter 1 195 288.25 35,943.75 ial ‘Sub-Total for B 927,088.94 © "Total (A + 8) 596,520.19 {Output = 1007s _— | E:[Drect Unit Cost (C=O) 596,526.19 ‘Name and Specification Unit Quantity Unit Cost Amount F. idatorios la. Stoo! Sheet Pile kg 51,840.00 48.00 2,488,320.00 b. Walling, Bracing, Diagonal, etc. ko, 7a28.77 48.00 351,540.96 _ IMiccotenoous (1% of Materisis) 28,396.61 Note: 7 12) The assume dimesion of area to be provided wit cofferdam is 42m x 12m square with ‘Steel Shest Piles depth of Gm at 48 kgm. b) The quentty of component materials requirement may vary depending on the actual design of Cribbing!Cofferdamming. oH ‘Sub - Total for F 2,888,250.57 Greek Unk Cost + FL 3,464, 705.76 H, (Overhead, Contingencies & Miscellaneous (OCM) we oS 311,030.72 1. [Contractor's Profit (CP) 8% of 277, 182.86 — * | J. [Walue Added Tex (VAT) 12% of G+H+) 486,455.82. i, [Total Unit Cost (Gry 3,540,265.28DETAILED UNIT PRICE ANALYSIS (DUPA) ‘em No./Description : 102(6) Pipe Culvert and Drain Excavation Intof Measurement: cum, >utput per hour : 20.00 Designation No. of Person | No.ofHours | Hourly Rate Amount 4 [labor 2. Construction Foreman 1 1 108.19 109.19 'b. Laborer 3 1 61.44 184.32 ‘Sub - Total for A 298.54 Name and Capacity Noof Units | No. of Hour Hourly Rate Amount 3. Equipment la. Dump Truck (10 cum.) 2 1 1,962.00 2,704.00. lb. Backhoe (0.80 cum.) 1 1 1,537.00 +1537.00 Minor Tools (10% of Labor) 29.35 ‘Sub - Total for B 4,270.95, 5 Total (&'* 8) 4,553.06, ».{Quiput per hour = 20.00 cum, 4, [Direct Unit Cost (© +B) 228.18 Name and Specification Unit Quantity Unit Cost ‘Amount +. Matra ‘Sub - Total for F 0.09 i Direct Unt Cote + F)_ 228.18 \ Overhead, Contingencies & Miccolaneous (OCM) s%AG 20.54 « [Contractors Proft (CP) 8% of 6 18.28 « [Value Added Tax (VAT) 12% of GH) 3204 « [Total Unt Cost (GeH+iz 5 7209.02, 64DETAILED UNIT PRICE ANALYSIS, (DUPA) tern No./Description 104(1)a__ Embankment (rom Borrow) Unit of Measurement cum. (Output per hour : 50.00 Designation No.of Person | No.of Hours | Hourly Rate ‘Amount a. [Taber ls, Construction Foreman 1 1 108.19 409.19 lb. Laborer 2 1 61.44 172.88 Sub - Total for A 232.07. Name and Capacity Noof Units | No.of Hours | Hourly Rate ‘Amount [Equipment la. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00 + lb. Vibratory Role (10 mt), SP58 1 1 1,507.00 1,507.00 lo. Water Truck (1000 gal.) 1 026 1,085.00 208.25 ‘Sub - Total for B 3,946.25 ec “Total (A+B) 4,178.92, . [Output per hour = 50.00 cum. E. [Direct Unit Cost (C +D) O57 Name and Specification Unit > Quantity Unit Cost Amount F |alerals la. Common Borrow (w/ 25% Strinkage Factor) cum. 1.25 400.00 500.00 ‘Sub Total for F 500.00 6: [Direct Unit Gost E + F) 583.57 H. [Overhead, Contingencies & Macelanecus (OOM) HAE 32.52 1. [Contractor's Profit (CP) 8% of G 48.60 J [Value Added Tax (VAT) 12% of G+He a193 1 [Total Unit Cost Ghee J e471tem No./Descriotion DETAILED UNIT PRICE ANALYSIS (DUPA) 104(1)b Embankment from Roadway Excavation Init of Measurement cum. Dutput per hour 50.00 Designation No.of Person | No.ofHours | Hourly Rate ‘Amount A [Labor |For Excavation Work: Ja. Construction Foreman 1 0.83 109.18 90.63 b. Laborer 2 083 ena 101.99 Spreading and Compaction: a. Construction Foreman 1 1 109.19 09.19 D. Leborer 2 1 ot 172.88 ‘Sub-Total for A 424.60 Name and Capacity Noof units | No.ofHours | Hourly Rate ‘Amount 8. [Equipment For Excavation Work: lo, Buldazor (185 Hp), DSSA-8 1 0.83 2,200.00 1,908.17 I>. Peyloader(1.50.cum) 1 0.83 41738.00 +1438.39 fo. Dump Truck (10 cum) 2 0.83 4382.00 2,204.32 Spreading and Compaction: a. Motorized Road Grader, G710A 1 1 2,473.00 2,173.00 Ib. Vibratory Rol (10 mt), SP5G 1 1 4807.00 4,507.00 Je. Water Track (1000 gal) 1 025 4,065.00 786.25 Sup Total for 8 9597.13 z Total A+ 8) 9,981.82 0. [Oiput per Four = 60.00 cum. E [Direct Unt Cost (6 = B) 1a2h Name and Specification Unit ‘Quantity Unit Cost ‘Amount Fl iatorae Sub Tota for 0.00 5 [Direct Une Coste « FY 786.25 + Overhead, Contingencies & Msceleneous (OCW) HAE 1783 1. [Contractors Proft (CP) BhoS 15.04 4, [Vaioe Added Tax (VAT, Tae (GFA Zo & [Total Uni Cost (GrHtity) 201.08 usDETAILED UNIT PRICE ANALYSIS (DUPA) Item No/Description 104(2) Selected Borrow for topping , case 1 Unit of Measurement = cum. ‘Output per hour 7 50.00 Designation No. of Person |' No.of Hours | Hourly Rate. ‘Amount A. Cabor la. Construction Foreman 1 1 109.19 109.19 lb. Laborer 2 1 61.44 122.88 ‘Sub-Total for A 292.07 Name and Capacity Noof Units | NovofHours | Hourly Rate ‘Amount Equipment la, Motorized Road Grader, G710A 1 1 2,173.00 2,473.00 lo. Vioratory Roler (10 m.t) 1 1 1,507.00 1/507,00 lc. Water Truck (1000 gal.) 1 025 4,085.00 256.25 ‘Sub - Total for B 3,946.25 c "Total (A+B) 4,178.32, . [Output per hour = 50,00 cu.m. E. [Direct Unit Cost (© + D) 6.57 ‘Name and Specification Unit ‘Quantity Unit Cost ‘Amount F. [Materials a. Selected Borrow (wi 25% Shrinkage Factor) cum. 1.25 420.00 525.00 ‘Sub-Total for F [Direct Unit Cost E + FP H.[Overhead, Contingencies & MicosTaneous (OGM) TS 3477. 1. [Contractors Profit (CP) 8% fC. 48.60, 4. alue Added Tex (VAT) 2m of (GFA) 35.44 (Ghee J a7 aT. ffotal Unit CostDETAILED UNIF PRICE ANALYSIS (DUPA) tem No Description 104(3) Selected Borrow for topping’ case 2 Jnit of Measurement cum. Dutput per hour : 50.00 Designation No.of Person | No.ofHours | Hourly Rate ‘Amount A |labor la. Construction Foreman 1 1 109.19 109.19; b. Leborer 2 1 61.44 122.88 Sub-Total for A 292.07 Name and Capacity Noof Units | No.of Hours | Hourly Rate ‘Amount 8, [Equipment la. Motorized Road Grader, G710A, 1 1 2,173.00 2,173.00 b, Vibratory Roller (10 mt) 1 1 41507.00 4,507.00 |c. Water Truck (1000 gal.) 1 0.25 4,085.00 286.25 ‘Sub - Total for B 3,946.25 & “Total (A+B) 4,178.32, 0. [Ouipat per hour = 60.00 our [Direct Unt Cost (@ + D) a7 Name and Specification Unit ‘Quantity Unit Cost ‘Amount [Materials la. Selected Borrow (w/ 25% Shrinkage Factor) cum. 1.25 420.00 525,00 Sub - Total for F 525,00 5 [Direct Onié Gost (& + FP 608.57 4. Overhead, Contingencies & Misceliancovs (ON) ET BAT? |. [Contractors Proft (CP) 8% of 48.69 4, [Value Added Tax (VAT) iam of eH) 85.48 ‘<[Total Unit Cost (G+ H+1=s) 797.47DETAILED UNIT PRICE, ANALYSIS (DUPA) Item No/Description :- 104(4) Earth Berm - Unit of Measurement cum, ‘Output per hour 1.25 Designation No. of Person |° No.of Hours | Hourly Rate Amount ‘a |Cabor a. Construction Foreman, 1 1 109,19 109,19 b. Laborer 4 1 61.44 205.76 ‘Sub - Total for A 354.95 Name and Capacity No‘orunits |. No.of Hours | Hourly Rate Amount '8.|Equipment la. Plate Compector (5 Hp) 1 1 123.00 123,00 b. Water Truck (1000 gal.) 1 oot 1,085.00 10.66 Minor Tools (10% of Labor) 35.50 Sub-Total for B 169.15 ¢| Total (A+B) 324.10 .[Guiput per hour = 1.25 cum. [Direct Unt Gost (© + D) ETE ~ Name and Specification Unit Quantity Unit Cost Amount Materials a. Fiting Materials cum. 125 420.00 526.00 ‘Sub - Total for F 525.00 G.| Breck Unt Cost (E + FY 944.28 .[Overnead, Contingencies & Miscellaneous (OCH) IS 4.88 1. [Contractors Profit (CP) 8% fC. 75.54 4. [Value Added Tax (VAT) 12% of G+ H+) 192.58 [Total Unit Cost Greed 7,237.38DETAILED UNIT PRICE:ANALYSIS (DUPA) 23m No /Description 405(1) Subgrade Preparation (Common Material) Init of Measurement sqm. Dutput per hour 300.00 Designation No. of Person |- No.of Hours | Hourly Rate ‘Amount \. [aber Ja. Construction Foreman 1 1 109.19 109.19 fb. Laborer 2 1 e144 122.88 Sub -Total for A 2s2.07 Name and Capacity Noof Units | 'No.ofHours | Hourly Rate ‘Amount 3.|Equipment la. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00 b. Vibratory Roller (10 mt), SPSS 1 1 1,507.00 +1507,00 Jc. Water Truck (1000 gal.) 1 025 4,085.00 288.25 Sub-Total for B 3,946.25 Total (A+ B) 4,178.32 [Suipit par hour = 300.00 sq.m. [Direct Unit Cost (G + D) 73.83 Name and Specification Unit ‘Quantity Unit Cost ‘Amount, +, [Raters Sub - Total for F 0.99, 5 [Direct Unit Gost (e + FP 13.85, 1. Overhead, Gontingencies & Miscellaneous (OGM) Be aG 425 « [Contractor's Profit (CP) 8% of 6 441 .|Vaiue Added Tax (VAT). 12% of (+H 1.95 [Total Unit Cost (Grated 7826DETAILED UNIT PRICE ANALYSIS (DUPA) Item No./Description 405(2) _Subgrade Preparation (Existing Pavement) Unit of Measurement: sqm. (Output per hour 300.00 Designation No.of Person | NovofHours | Hourly Rate Amount A. [Caber la. Construction Foreman 1 1 109.19 109.19 ib. Laborer 2 1 e144 172.88 ‘Sub-Total for A 292.07 Name and Capacity Noof Units | \No.ofHours | Hourly Rate ‘Amount 8 |Equpmert a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00, lb. Vibratory Roller (10 mt), SP56 1 1 1,507.00 11,807.00 lo. water Truck (1000 gel.) 1 025 1,085.00 288.25 ‘Sub - Total for B 3,946.25, € Total (A+ B) 4,176.32, 1, [Ouiput per hour = 300.00 sq.m. E, [Direct Unt Cost (C =D) 1393, Name and Specification Unit Quantity Unit Cost ‘Amount F. [Materials Sub - Total for F 0.00 |Dreck Unit Cost (e + F) 13.85 1. Overhead, Contingencies & Miscellaneous (OCH) 3% FE 425 |. [Contractor's Profit (CP) 8% fC. it J [Value Added Tax (VAT) 12% of GHD 1.98 Total Unit Cost (Geri J 925DETAILED UNIT PRICE ANALYSIS (DUPA) ‘om No/Descripton 105(3) Subgrade Preparation (Unsuitable Material) Init of Measurement: sam, Dufput per hour 300.00 Designation No.of Person | No.ofHours | Hourly Rate Amount [Labor la. Construction Foreman 1 1 109.19 109.19 b. Laborer 2 1 61.44 122.88 ‘Sub - Total for A 232.07 Name and Capacity Noof Units | No.ofHours | Hourly Rate Amount 3.[Eqapment la. Motorized Road Grader, G710A 1 1 2,173.00 2173.00 b. Vibratory Roller (10 m.t), SPSO 1 1 1,507.00 1,507.00 lo. Water Truck (1000 ga.) 1 025 4,085.00 288.25 ‘Sub-Total for 8 2,940.25 7 Total (A+B) 4178.32 >, [Output per hour = $00.00 sq.m. 4 [Direct Unit Gost © = Dy Taos Name and Specification Unit Quantity Unit Cost Amount Materials ‘Sub - Total for F 0.00 5 [Direct Unit Gost (© + FY 73.85 {.[Overhead, Contingencies & Miscellaneous (OOM) mI 125, + [Contractor's Proft (CP) 8% ofS 11 1 ale Adled Tax (VAT) 12% of G+H*D) 7.96 (Total Unit Cost (GrHti+d) 1825 va DETAILED UNIT PRICE ANALYSIS (DUPA) 200 Aggregate Subbase Course — item NosDescription Unitof Measurement cum (Output per hour 50.00 Designation No.of Person | No.of Hours | Hourly Rate ‘Amount {Labor la. Construction Foreman 1 1 109.19 109.19 lo. Laborers 2 1 1.44 12288 ‘Sub Total for A 232.07 Name and Capacity Noofunits | No.ofHours | Hourly Rate ‘Amount B. [Equipment la. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00 lb. Vinratory Roler (10 mt), SP56 1 1 4,507.00 1507.00 lc, Water Truck (1000 gal.) 1 025 1,085.00 208.25, Sub-Total for B 3,946.25 c. Total (A+B) 417832, D.{Ouiput per hour = 60.00 cum. E. [Direct Unit Cost (C = D) 3357 Name and Specification Unit Quantity Unit Cost Amount F. [Materials le. Aggregate Subbase Course cum. 1.18 580.00 667,00 kw! 15% Shrinkage Factor) i ‘Sub - Total for F 667.00 6. [rect Unt Cost + FY 750.57 H. Overhead, Contngencies & Miscellaneous (OCM) o% AG 61.55, 1- [Contractor's Prof (CP) 8% ofG 60,05 J. [Value Added Tax (VAT) 12% of G++ ‘05.38 i. Ffotal Unit Gost (G+Heied 383.54DETAILED UNIT: PRICE ANALYSIS (DUPA) am No,Dscerpton : 200(1) Aggregate Subbase Course fr Intermittent Reblocking) nitof Messurement—: cum vutput per hour 40.00 ’ Designation No.of Porson | No.ofHours | Hourly Rate ‘Amount «|taber la. constuction Foreman 1 1 09.19 100.19 lb: Laborers 2 1 ate 12288 Sub-Total for A 2207 ‘Name and Capacity Noofunits | No.ofHours | HourlyRate “Amount 1 Entipment a. Motorized Ross Grader, G710A 1 1 247800 2,173.00 [b, Vibratory Roller (10 m.t.), SP56 ft 1 1,807.00 1,507.00, > Pate Compactor (5 Hp) 1 025 123.00 3075 ld. Water Truck (1000 gat) 1 025 4,088.00 266.25 ‘Sub-Total for B 3977.00 : “otal (A+ 6) 4208.07 «[Scapatper hour = 40.00 eum. [Direct Unt Cost (C+D) SIE) ‘Namo and Specification Unit ‘Quantity Unit Cost ‘Amount .|ateras a. Aggregate Subbase Course cum 445 500.00 67.00 1596 Svinkage Factor) ‘Sub-Total for F 987.00, ‘]oirect Une Coste + FY T7328 *JOverhead, Contingencies & Wicoloreous (OOM) IS 60.50 [Contactors Proft (CP) 4G 6178 - [Wale Addo Tax (VAT) 12% of OTH 708.42 +[Totat Unt Cost (CEREAED) 7078.0 13

Standard Cost Sheets For Various Pay Items of Work On Road C PDF

Uploaded by

Document Information

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

Standard Cost Sheets For Various Pay Items of Work On Road C PDF

Uploaded by

Copyright:

Available Formats

You might also like