Cost Sheets Road Construction DUPA - TOAZ - Info

DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 100(1) Clearing & Grubbing (with Stripping) Unit of Measurement sam (Output per hour 500.00 Designation No.of Person _| No of Hours | Hourly Rate ‘Amount ‘A. labor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount B. [Equipment fa Dump Truck (10 eum) 2 1 1,352.00 2.70400 lb. Payioacer (1.50 cum) 1 1 4,733.00 4.73300 lc. Buldozer (155 Hp), DBSA-E 1 1 2,298.00 2,299.00 |tHeuting Distance - within three (3) km.) sumed 150mm cut [sub - Tota for B 6.73600, cc. friia+sy 6,068.07, 1D._[oviput per hour = 500.00 sam E.[Bivect Unit Cost (© =D) 13.04 Name and Specification Unit Quantity Unit Cost ‘Amount F patents Isup— Total for F GC. [Prrect unit cost (E+) 13.94 H._[overneed, Contingencies & Miscellaneous (CM) 10% of 438 [Contractors Proft (CP) awore 4.12 J. Waive Adon Tax (VAT) Sto GeH= ose [rota unt Gost (G+H+I+y) 1727DETAILED UNIT PRICE ANALYSIS (DUPA) item No !Deserption 100(2)a Individual Removal of Trees (small a, 150-300mm 0) Unit of Measurement a (Output per hour 300 Designation No.of Person _| No of Hours | Hourly Rate ‘Amount [Labor fo. construction Foreman 1 1 109.19 109.19 b>. skied Laborer 1 1 7970 7970 f-. Latorer 2 1 ena 12288 lsu - Tota for A an77 Name and Capacity Noofunits | No.of Hours | Hourly Rate Amount fEauipment fs. Bocknoe (0:80 cum ) 1 050 1,537.00 768.50 bs. Dump Truck (10 cum) 1 050 1,352.00 676.00 lc. chain saw 1 oso 121.50 6075 Itinor Toots (5% of labor) 1559 | Boom Truck- ifnecessary for tnmming in Urban l>reas lsu - Tota for B 182004 [rotal (A+ 8) 4,929.64 fourput por nour = 3.00 ea fowect unit Gost (¢ =D) 1087 Name and Specification unit Quantity unit Cost ‘Amount hctenais ls. Rope, "cia m. 2000 380 70.00 [su - Total for E 000 fowect Unit Gost EF) 80.87 lovernoad, Contingencies & Miscellaneous (OCM) 10% of 6 6809 [contractor's Prof (CP) Swots 5447 ue Added Tax (VAT) Swot (G+H=1) 4017, [rat unit Cost (G+Herey) 43.60DETAILED UNIT PRICE ANALYSIS (DUPA) item No !Deserption 100(2)0 Individual Removal of Trees (small b, 301-500mm 0) Unit of Measurement a (Output per hour 41.90 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor fo. construction Foreman 1 1 109.19 109.19 b>. skied Laborer 1 1 7970 7970 f-. Latorer 2 1 ena 12288 lsu - Tota for A an77 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEauipment fs. Bocknoe (0:80 cum ) 1 050 1,537.00 768.50 bs. Dump Truck (10 cum) 1 050 1,352.00 676.00 lc. chain saw 1 oso 121.50 6075 Itinor Toots (5% of labor) 1559 | Boom Truck- ifnecessary for tnmming in Urban l>reas Sub-Total for 8 182004 [rotal (A+ 8) 4,929.64 fourput por nour= 1.00 ea fowect unit Gost (¢ =D) 1.93264 Name and Specification unit ‘Quantity Unit Cost ‘Amount hctenais ls. Rope, "cia m. 2000 380 70.00 [su - Total for E 000 fowect Unit Gost EF) 1,902.64 lovernoad, Contingencies & Miscellaneous (OCM) 10% of 6 19026 [contractor's Prof (CP) Swots 15221 ue Added Tax (VAT) Swot (G+H=1) 112.25 [rat unit Cost (G+Herey) 2367.33,DETAILED UNIT PRICE ANALYSIS (DUPA) item No !Deserption 100(3)a Individual Removal of Trees (large 8, 501-750mm @) Unit of Measurement a (Output per hour 025 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor fo. construction Foreman 1 1 109.19 109.19 b>. skied Laborer 1 1 7970 7970 f-. Latorer 2 1 ena 12288 lsu - Tota for A an77 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEauipment fs. Bocknoe (0:80 cum ) 1 1 1,537.00 4183700 bs. Dump Truck (10 cum) 1 1 1,352.00 4362.00 lc. chain saw 1 1 121.50 12160 Itinor Toots (5% of labor) 1559 | Boom Truck- ifnecessary for tnmming in Urban l>reas lsu - Tota for B 3,028.09 [rotal (A+ 8) 3,387 86 fourput por nour = 0.25 ea fowect unit Gost (¢ =D) 19,351.44 Name and Specification unit ‘Quantity Unit Cost ‘Amount hctenais ls. Rope, "cia m. 2000 380 70.00 [su - Total for E 000 fowect Unit Gost EF) 1342148 lovernoad, Contingencies & Miscellaneous (OCM) 10% of 6 1342.14 [contractor's Prof (CP) Swots 4,073.72 ue Added Tax (VAT) Swot (G+H=1) 701 87 [rat unit Cost (G+Herey) 16,629.17DETAILED UNIT PRICE ANALYSIS (DUPA) item No !Deserption 100(3)0 Individual Removal of Trees (large 6, 751-900mm @) Unit of Measurement (Output per hour Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor fo. construction Foreman 1 1 109.19 109.19 b>. skied Laborer 1 1 7970 7970 f-. Latorer 2 1 ena 12288 lsu - Tota for A an77 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEauipment fs. Bocknoe (0:80 cum ) 1 1 1,537.00 4183700 bs. Dump Truck (10 cum) 1 1 1,352.00 4362.00 lc. chain saw 1 1 121.50 12160 Itinor Toots (5% of labor) 1559 | Boom Truck- ifnecessary for tnmming in Urban l>reas lsu - Tota for B 3,028.09 [rotal (A+ 8) 3,387 86 fourput por nour = 0.125 ea fowect unit Gost (¢ =D) 26,702.88 Name and Specification unit ‘Quantity Unit Cost ‘Amount hctenais ls. Rope, "cia m. 2000 380 70.00 [su - Total for E 000 fowect Unit Gost EF) 26,772 88 lovernoad, Contingencies & Miscellaneous (OCM) 10% of 6 2ar129 [contractor's Prof (CP) Swots 2.14183 ue Added Tax (VAT) Swot (G+H=1) 1,579.00 [rat unit Cost (G+Herey) 33,171.60DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 401(1) Removal of Structures and Obstruction (other than conerete) Unit of Measurement cum. (Output per hour 10.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor la. construction Foreman 1 1 109.19 109.19 b>. skied Laborer 1 1 7970 7970 f-. Latorer 2 1 ena 12288 lsu - Tota for A an77 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEauipment fs. Bocknoe (0:80 cum ) 1 1 1,537.00 4183700 bs. Dump Truck (10 cum) 1 1 1,352.00 4362.00 Iino Tools (10% of Labor) 3118 [sub - Tota for B 2.920 [rial a+ 8) 3.73195 loutput per hour= 10.00 eum fowect Unit Gost (C=) 32320 Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsatonats [su - Tota for F fowect unit Gost (E+) 32320 Jovernead, Contingencies & Miscellaneous (OCM) 10% of 32.32 [Contractors Prof (CP) wots 25.86 value Added Tax (VAT) Sw orG+H+ 19.07 [rial unt cost (G+H+I+y) 400.45DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 10112) Removal of Concrete Bridge Structures, Unit of Measurement cum. (Output per hour 41.90 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor fo. construction Foreman 1 1 109.19 109.19 b>. skied Laborer 2 1 7970 159.40 f-. Latorer 4 1 ena 245.78 lsu - Tota for A 514.95 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEauipment fa. Backhoe w’ Breaker (0.80 cum) 1 050 207495 037.48 bo Jacknammer 2 1 51431 102862 le Air Compressor (103 Hp) 1 1 675.00 675.00 fe. Dump Truck (10 eum) 1 025 1,352.00 169.00 le Peyioader (1.50 cum) 1 ors 1733.00 21663 I Truck Mounted Crane (35 7) 1 025 1,583.00 308.25 lo. cutting outht 1 1 45.00 45.00 | Dsposal area (within three (3) en) lsu - Tota for B 9,550.08, [rota (a+ 8) 407433, fourput por nour = 1.00 cum. fowect unit Gost (CD) 497433 Name and Specification nit ‘Quantity Unit Cost ‘Amount hctenais ls. cxyiAcytatone set o10 2,500.00 250.00 [su - Total for F 250.00 fowoct Unit Gost E+ F) 4.32833, lovernoad, Contingencies & Miscellaneous (OCM) 10% of 6 492.43 [contractors Prot (CP) smote 345.95 [valve Aagea Tax (VAT) 5% 0G HED 255.14 [rat unt Cost (G+HeIew) 5,357.88)DETAILED UNIT PRICE ANALYSIS (DUPA) tem No Deseription 10%(2) Removal of Stee! Bridge Structures Unit of Measurement ‘a output per hour 41900 Designation No.of Person | No.of Hours | Hourly Rate ‘Amount favor fb. constuction Foreman 1 1 108.18 10919 b>. Skited Laborer 2 1 1970 ‘69.40 le. Laborer 4 1 eas 245 76 [sub Total or 51435 Name and Capacity No.of Units | No.of Hours | Hourly Rate ‘Amount JEaupment Jo. Servce Truck’Gargo Truck 1 1 72.00 712.00 fb. welaing Machine 1 1 391.00 391.00 c.Trusk Mounted Grane (35.7) 1 1 1,552.00 195800 fe. curtng curt 1 1 45.00 45.00 fino Too's 10% of Labor) 5144 [sub Toil or 8 2762.44 [rota ia+ 8) 3206 79 foutput par nour = 1000.00 ig [owoct tnt Gost (© =D) 327 Name and specication unit ‘Quant Unit Cost ‘Amount fatonais Je. oxvncyterene set 2.00025 2500.00 063 lb. welding Roa a 0.002 90.00 018 lc. Rope 1a m 0.05 350 018 | include shonng matenals # noodod based on ctu fed conction [sub Tot orF 099 foect Unit Gost E =F) a2 lovernosd, Contingencies & Miscellaneous (OGM) iow ore 043 [convactors Prot (6) a%orG 034 Halve Aaaes Tax var) Sm otG eH 028 feta unt cost (G+neey 528DETAILED UNIT PRICE ANALYSIS (DUPA) Item No /Deseription 101(2) Removal of Stone Masonry Lined Drainage Structures, Unit of Measurement cum. (Output per hour 500 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor la. construction Foreman 1 1 109.19 109.19 b>. skied Laborer 2 1 7970 159.40 f-. Latorer 4 1 ena 245.78 lsu - Tota for A 514.95 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment fa. Backhoe w’ Breaker (0.80 cum) 1 050 207495 037.48 fo. Bocknoe (0:80 cum) 1 050 1,537.00 768.50 fe Dump Truek (10 eum) 1 028 1,352.00 388.00 | Disposal area (within three (3)kem) [sub - Tota for B 2,143.98 cc. friia+sy 2,058.33, 1D._Joutput perhour= 5.00 cum E.[Bivect Unit Cost (© =D) 522.00 Name and Specification Unit Quantity Unit Cost Amount F fatonats| Isup— Total for F GC. [Prrect unit cost (E+) 532.00 H._[overneed, Contingencies & Miscellaneous (CM) 10% of 5320 [Contractors Proft (CP) awore 4256) J. Waive Adon Tax (VAT) Sto GeH= 3139 [rota unt Gost (G+H+I+y) 650.15DETAILED UNIT PRICE ANALYSIS (DUPA) Item No /Deseription 101(2) Removal of Concrete Drainage Structures Unit of Measurement cum. (Output per hour 200 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor lo. construction Foreman 1 1 109.19 109.19 b>. skied Laborer 2 1 7970 159.40 f-. Latorer 4 1 ena 245.78 lsu - Tota for A 514.95 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment fa. Backhoe w’ Breaker (0.80 cum) 1 050 207495 037.48 fo. Bocknoe (0:80 cum) 1 050 1,537.00 768.50 fe. Dump Truck (10 eum) 1 025 1,352.00 169.00 le. Cutting Outtt 1 1 45.00 45.00 | Dsposal area (within three (3) ken) [su - Total for B 2.01098 cc. friia+sy 2.53453 1D. output por hour= 2.00 eum, E._[Biect Unit Cost (© =D) 426717, Name and Specification unit ‘Quantity Unit Cost ‘Amount F fatenats| ls. cxwAceryione set o10 2,500.09 250.00 [sup — Total for F 250.00 G._[prrect unit cost iE +) 4517.17 H._[overnead, Contingencies & Miscellaneous (OCM) 10% of 6 16172 [Contractors Profit (CP) Sw oiG. 12137 J. Waive Addon Tax (VAT) 5% of G+ H* 0) 5051 [Tota unt Gost (G+H+I- 9) 187977DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 101(2)a Removal of RCPC (24” dia) - 610mm Unit of Measurement Im (Output per hour 6.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor lo. construction Foreman 1 1 109.19 109.19 b>. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment fa. Backhoe (0:80 cum) 1 1 1,537.00 4597.00 bs. Boom Truck 1 050 981.20 42060 ftinor Tools (10 % of Labor) 2321 INote: Exclude Excavation Works | Dsposal area (within three (3) km) [su — Tota for B 204081 cc. [roial a+) 2,979.88) 10._[output por hour = 6.00 Lm. E._[bvect unit Cost (© =D) 378.81 Name and Specification unit ‘Quantity Unit Cost ‘Amount F patenais| [sup — Total for F G._[prrect unit cost iE +) 378.81 H._[overnead, Contingencies & Miscellaneous (OCM) 10% of 6 3788, [Contractors Profit (CP) Sw oiG. 3030 J. Waive Addon Tax (VAT) 5% of G+ H* 0) 2235 [Tota unt Gost (G+H+I- 9) 400.34DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 10112) Removal of RCPC (30" dia) - 760mm Unit of Measurement Im (Output per hour 500 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor lo. construction Foreman 1 1 109.19 109.19 b>. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment fa. Backhoe (0:80 cum) 1 1 1,537.00 4597.00 bs. Boom Truck 1 050 981.20 42060 ftinor Tools (10 % of Labor) 2321 INote: Exclude Excavation Works | Dsposal area (within three (3) km) [su — Tota for B 204081 cc. [roial a+) 2,979.88) 10._[output por hour = 5.00 Lm. E._[bvect unit Cost (© =D) 454.58 Name and Specification unit ‘Quantity Unit Cost ‘Amount F patenais| [sup — Total for F G._[prrect unit cost iE +) 454.58 H._[overnead, Contingencies & Miscellaneous (OCM) 10% of 6 45.40 [Contractors Profit (CP) Sw oiG. 2637 J. Waive Addon Tax (VAT) 5% of G+ H* 0) 2082 [Tota unt Gost (G+H+I- 9) 503.23DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 10112) Removal of RCPC (38" dia) - 910mm Unit of Measurement Im (Output per hour 400 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor lo. construction Foreman 1 1 109.19 109.19 b>. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment fa. Backhoe (0:80 cum) 1 1 1,537.00 4597.00 bs. Boom Truck 1 050 981.20 42060 ftinor Tools (10 % of Labor) 2321 INote: Exclude Excavation Works | Dsposal area (within three (3) km) [su — Tota for B 204081 cc. [roial a+) 2,979.88) 10. [output por hour = 4.00 Lm. E._[bvect unit Cost (© =D) 568.22 Name and Specification unit ‘Quantity Unit Cost ‘Amount F patenais| [sup — Total for F G._[prrect unit cost iE +) 568.22 H._[overnead, Contingencies & Miscellaneous (OCM) 10% of 6 5682 [Contractors Profit (CP) Sw oiG. 45.46 J. Waive Addon Tax (VAT) 5% of G+ H* 0) 33.53) [Tota unt Gost (G+H+I- 9) 704.03DETAILED UNIT PRICE ANALYSIS (DUPA) Item No /Deseription 101(2)4__ Removal of ROPC (42" dia) 1070mm Unit of Measurement Im (Output per hour 400 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment fa. Backhoe (0:80 cum) 1 1 1,537.00 4597.00 bs. Boom Truck 1 050 981.20 42060 Iinor Toots (10 % of Leber) 2321 INote: Exclude Excavation Werks | Dsposal area (within three (3) km) [su - Total for B 204081 cc. friia+sy 2.97288 1D. [output por hour = 4.00 Lm. E._[Biect Unit Cost (© =D) 568.22 Name and Specification unit ‘Quantity Unit Cost ‘Amount F fatenats| [sup — Total for F GC. [prrect unit cost (E+) 568.22 H._[overnead. Contingencies & Miscollanoous (OCM) rowers 5682, [Contractors Profit (CP) Sw oiG. 45.46 J. Waive Addon Tax (VAT) Stole HD) 3353) [Total unt Gost (G+H+I+ 9) 70408DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 101(2)e Removal of ROPC (48" dia) 1220mm Unit of Measurement Im (Output per hour 300 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment fa. Backhoe (0:80 cum) 1 1 1,537.00 4597.00 bs. Boom Truck 1 050 981.20 42060 Iinor Toots (10 % of Leber) 2321 INote: Exclude Excavation Werks | Dsposal area (within three (3) km) [su - Total for B 204081 cc. friia+sy 2.97288 1D. [output por hour = 3.00 Lm. E._[Biect Unit Cost (© =D) 757 68 Name and Specification unit ‘Quantity Unit Cost ‘Amount F fatenats| [sup — Total for F GC. [prrect unit cost (E+) 757.63 H._[overnead. Contingencies & Miscollanoous (OCM) rowers 7578 [Contractors Profit (CP) Sw oiG. eet J. Waive Addon Tax (VAT) Stole HD) 4470 [Total unt Gost (G+H+I+ 9) 998.70DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 101(2)F Removal of RCPC (60" dia) 1520mm Unit of Measurement Im (Output per hour 200 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment fa. Backhoe (0:80 cum) 1 1 1,537.00 4597.00 bs. Boom Truck 1 050 981.20 42060 Iinor Toots (10 % of Leber) 2321 INote: Exclude Excavation Werks | Dsposal area (within three (3) km) [su - Total for B 204081 cc. friia+sy 2.97288 1D. [output por hour = 2.00 Lm. E._[Biect Unit Cost (© =D) 4136.44 Name and Specification unit ‘Quantity Unit Cost ‘Amount F fatenats| [sup — Total for F GC. [prrect unit cost (E+) 1136.44 H._[overnead. Contingencies & Miscollanoous (OCM) rowers 113.64) [Contractors Profit (CP) Sw oiG. 9092) J. Waive Addon Tax (VAT) Stole HD) 67.05 [Total unt Gost (G+H+I+ 9) 1,408.05DETAILED UNIT PRICE ANALYSIS (DUPA) Item No /Deseription 101(2)g Removal of Pipes other than Pipe Culverts (PVCIGUAsbestos, up to 200mm Unit of Measurement a (Output per hour 200 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor la. construction Foreman 1 1 109.19 109.19 b>. skied Laborer 1 1 7970 7970 f-. Latorer 2 1 ena 12288 lsu - Tota for A an77 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment fs. cargo Truck (107) 1 025 4,102.00 275.50 Iinor Tools (10% of Labor) 31.48 INote: Exclude Excavation Werks | Dsposal area (within three (3) km) [su - Total for B 306.68 cc. friia+sy 18.45 1D. output por hour= 2.00 6a E._[Biect Unit Cost (© =D) 300.23 Name and Specification unit ‘Quantity Unit Cost ‘Amount F fatenats| [sup — Total for F GC. [prrect unit cost (E+) 30823 H._[overnead. Contingencies & Miscollanoous (OCM) rowers 3092 [Contractors Profit (CP) Sw oiG. 2aT4 J. Waive Addon Tax (VAT) Stole HD) 18.24 [Total unt Gost (G+H+I+ 9) 363.13DETAILED UNIT PRICE ANALYSIS (DUPA) Item No /Deseription 401(3)a.1_ Removal of Existing Concrete Pavement (0.23m thk ) Unit of Measurement sam. (Output per hour 40.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment la Backhoe w/ Pavement Brooker (2.801 cum) 1 1 207405 2.07405 lb. Payloacer (1.50 cum), Lx80-26 1 1 4,733.00 4.73300 le. Oump Truck (10 cum) 1 050 1,352.00 676.00 Iinor Tools (10% of Labor) 2321 | Disposal area (winin tnree (3)ken) [sub - Tota for B 4507.16 cc. friia+sy 4.73023, 1D. _[oviput per hour = 40.00sam E.[Bivect Unit Cost (© =D) 110.48) Name and Specification Unit Quantity Unit Cost Amount F fatonats| Isup— Total for F GC. [Prrect unit cost (E+) 118.48, H._[overneed, Contingencies & Miscellaneous (CM) 10% of 1185 [Contractors Proft (CP) awore 9.48 J. Waive Adon Tax (VAT) Sto GeH= 699 [rota unt Gost (G+H+I+y) 146.80DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 101(3)a.2 Removal of Existing PCC Pavement, 0.23m thk. (or Reblocking at intermit Unit of Measurement sam. (Output per hour 30.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor lo. construction Foreman 1 1 109.19 109.19 b>. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment la Backhoe w/ Pavement Brooker (2.801 cum) 1 1 207405 2.07405 lb. Payloacer (1.50 cum), Lx80-26 1 1 4,733.00 4.73300 le. Oump Truck (10 cum) 1 050 1,352.00 676.00 le Concrete Saw, Slade 0 14° (7.5 Hp) 1 oso 167.38 e369 Iinor Tools (10% of Labor) 2321 | Dsposal area (within three (3) km) [su - Total for B 4.50085 cc. friia+sy 4.92202 1D. [output por hour = 30.00 sqm, E._[Biect Unit Cost (© =D) 36076 Name and Specification unit ‘Quantity Unit Cost ‘Amount F fatenats| ls. Concrete Saw (diamond blade 12") pe 0.00015 8,000.09] 120 [sup — Total for F 120 G._[prrect unit cost iE +) 161.96 H._[overnead, Contingencies & Miscellaneous (OCM) 10% of 6 16.20 [Contractors Profit (CP) 8% ofS. 12.96 J. Waive Addon Tax (VAT) 5% of G+ H* 0) 9.56 [Tota unt Gost (G+H+I- 9) 200.68DETAILED UNIT PRICE ANALYSIS (DUPA) Item No /Deseription 101(3)0 Removal of Existing Asphatt Pavement (100mm thk ) Unit of Measurement sam. (Output per hour 60.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment la. notorized Road Grader wi Seanier, C710, 1 1 2,173.00 2.17200 lb. Payloacer (1.50 cum), Lx80-26 1 1 4,733.00 4.73300 le. Oump Truck (10 cum) 1 050 1,352.00 676.00 Iinor Tools (10% of Labor) 2321 | Disposal area (winin tnree (3)ken) [sub - Tota for B 4,005 24 cc. friia+sy 4.33728, 1D._[oviput per hour = 60.00 sam E.[Bivect Unit Cost (© =D) 2062, Name and Specification Unit Quantity Unit Cost Amount F fatonats| Isup— Total for F GC. [Prrect unit cost (E+) 2062, H._[overneed, Contingencies & Miscellaneous (CM) 10% of 8.05 [Contractors Proft (CP) awore 645) J. Waive Adon Tax (VAT) Sto GeH= 476 [rota unt Gost (G+H+I+y) 9989DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 101(3)e Removal of Sidewalk Unit of Measurement sam. (Output per hour 60.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEquipment la Backhoe w/ Pavement Brooker (2.801 cum) 1 00 207405 409748, fo. Bocknoe (0:80 cum) 1 050 1,537.00 768.50 le. ump Truek (10 cum) 1 050 1,352.00 676.00 | Disposal area (within three (3)kem) [sub - Tota for B 2,481.98 [rial a+ 8) 2.71405, fovtput per hour = 60.00 sam fowect Unit Gost (C=) 4525 Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsatonais [su - Tota for F fowect unit Gost (E+) 4523 Jovernead, Contingencies & Miscellaneous (OCM) 10% of 452 [Contractors Prof (CP) wots 362 value Added Tax (VAT) Sw orG+H+ 267 [rial unt cost (G+H+I+y) 5604DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 10114) Removal of Curb Unit of Measurement Im (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 bo. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEquipment fa. Backhoe w/ Breaker (0.80 cum) 1 00 207405 409748, fo. Bocknoe (0:80 cum) 1 050 1,537.00 768.50 le. ump Truek (10 cum) 1 050 1,352.00 676.00 | Disposal area (within three (3)kem) [sub - Tota for B 2,481.98 [rial a+ 8) 2.71405, foviput per hour = 50 001m fowect Unit Gost (C=) 5428 Iname and Specification Unit ‘Quantity Unit Cost ‘Amount hsatonais [su - Tota for F fowect unit Gost (E+) 5428 Jovernead, Contingencies & Miscellaneous (OCM) 10% of 543 [Contractors Prof (CP) wots 434 value Added Tax (VAT) Sw orG+H+ 320 [rial unt cost (G+H+I+y) 6725DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 10118) Removal of Curb & Guiter Unit of Measurement Im (Output per hour 30.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEquipment fa. Backhoe w/ Breaker (0.80 cum) 1 00 207405 409748, fo. Bocknoe (0:80 cum) 1 050 1,537.00 768.50 le. ump Truek (10 cum) 1 050 1,352.00 676.00 | Disposal area (within three (3)kem) [sub - Tota for B 2,481.98 [rial a+ 8) 2.71405, foviput per hour = 30.001m fowect Unit Gost (C=) 9047 Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsatonais [su - Tota for F fowect unit Gost (E+) 90.47 Jovernead, Contingencies & Miscellaneous (OCM) 10% of 9.05 [Contractors Prof (CP) wots 724 value Added Tax (VAT) Sw orG+H+ 534 [rial unt cost (G+H+I+y) 112.10DETAILED UNIT PRICE ANALYSIS (DUPA) Item No /Deseription 102(1) Roadway Excavetion (Unsuitable) Unit of Measurement cum. (Output per hour 20.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 3 1 ora 10432 lsu - Tota for A 200.54 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment fa Dump Truck (10 eum) 2 1 1,352.00 2.70400 fo. Bocknoe (0:80 cum) 1 1 1,537.00 41537.00 lc. Payload (1.50 cum) at dispose! ste 1 010 4,733.00 17330 Iino Tools (10% of Labor) 2035 | Disposal area (winin tnree (3)ken) [sub - Tota for B 4443.65, cc. friia+sy 4737.16 1D._[oviput per hour = 20.00 cum E.[Bivect Unit Cost (© =D) 208 28 Name and Specification Unit Quantity Unit Cost Amount F fatonats| Isup— Total for F GC. [Prrect unit cost (E+) 236.88 H._[overneed, Contingencies & Miscellaneous (CM) 10% of 2369 [Contractors Proft (CP) awore 18.95 J. Waive Adon Tax (VAT) Sto GeH= 13.98 [rota unt Gost (G+H+I+y) 203.48DETAILED UNIT PRICE ANALYSIS (DUPA) Item No /Deseription 102(2)a Roadway Excavation (Surplus Common) Unit of Measurement cum. (Output per hour 60.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment fa. Butdazor (155 Hp), D65A-S 1 1 2,200.00 2,200.00 lb. Payioader (1.50 cum) 1 1 4,733.00 4.73300 J. Payloader (1.50 cupm)-et disposal aree 1 025 4,733.00 433.25 fe. Dump Truck (10 eum) 2 1 1,352.00 2.70400 |tHeuting Distance - within three (3) km.) [sub - Tota for B 7.16925, cc. friia+sy 7.40132, 1D._Joviput per hour = 60.00 cum E.[Bivect Unit Cost (© =D) 320.36 Name and Specification Unit Quantity Unit Cost Amount F fatonats| Isup— Total for F GC. [Prrect unit cost (E+) 123.36 H._[overneed, Contingencies & Miscellaneous (CM) 10% of 12.34 [Contractors Proft (CP) awore a7 J. Waive Adon Tax (VAT) Sto GeH= 128 [rota unt Gost (G+H+I+y) 16285)DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 1022) Unit of Measurement cum. (Output per hour 80.00 Roadway Excavation (Surplus Common) Designation No. of Person No. of Hours Hourly Rate “Amount [Labor la. construction Foreman bo. Laborer lsu - Tota for A 109.19 ora 109.19 12288 Name and Capacity No of Units No. of Hours Hourly Rate ‘Amount fEquipment fa. Butdazor (155 Hp), D65A-S lb. Payioader (1.50 cum) J. Payloader (1.50 cupm)-et disposal aree fe. Dump Truck (10 eum) le. Backnoe (0.80 cum) kHeuling Distance - within three (3) km) [su - Total for B 2,200.00 4,733.00 4,733.00 1,352.00 1,597.00 2,200.00 4.73300 519.90 4,056.00 41837.00 [rol A+ 8) [ouiput pr nour = 20.00 eum fowect unt Gost (¢ =D) Name and Specification unit ‘Quantity Unit Cost ‘Amount hsatenais [sup — Total for F fowect unit Gost (E + F) lovernoad, Contingencies & Mistellaneous (OCM) rowers [contractor's Prot (GP) Sw oiG. Waive Added Tax (VAT) Stole HD) [rial unt Cost (G+H+I+ 9)DETAILED UNIT PRICE ANALYSIS (DUPA) Item No /Deseription 102(3)a_ Roadway Excavetion (Surplus Sof Rock) Unit of Measurement cum. (Output per hour 56.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment fa. Butdazer wi Rippor (165 Hp), DB5A-S 1 1 2,758.00 2,750.0 lb. Payioacer (1.50 cum) 1 1 4,733.00 4.73300 lc. Payioader (1.50 cum) at dispose! area 1 025 4,733.00 433.25 fe. Dump Truck (10 eum) 2 1 1,352.00 2.70400 le. Bocknoe (0.80 cum) wi attachment 1 1 207495 207495 kHeuling Distance - within three (3) km) [su - Total for B 9.70400, cc. friia+sy 9.996 07, 1D. [output por hour = $8.00 cum, E._[Biect Unit Cost (© =D) 7743 Name and Specification unit ‘Quantity Unit Cost ‘Amount F fatenats| [sup — Total for F GC. [prrect unit cost (E+) 17743 H._[overnead. Contingencies & Miscollanoous (OCM) rowers s7.74 [Contractors Profit (CP) Sw oiG. 14.19 J. Waive Addon Tax (VAT) Stole HD) 10.47 [Total unt Gost (G+H+I+ 9) 219.83DETAILED UNIT PRICE ANALYSIS (DUPA) Item No /Deseription 102(3)0 Roadway Excavetion (Surplus Sof Rock) Unit of Measurement cum. (Output per hour 4200 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment fa. Butdazer wi Rippor (165 Hp), DB5A-S 1 1 2,758.00 2,750.0 lb. Payioacer (1.50 cum) 1 1 4,733.00 4.73300 lc. Payioader (1.50 cum) at dispose! area 1 020 4,733.00 346.60 fe. Dump Truck (10 eum) 2 1 1,352.00 2.70400 |tHeuting Distance - within three (3) km.) [sub - Tota for B 7542.40, cc. friia+sy qrraay 1D._Joviput per hour= 42.00 cum E.[Bivect Unit Cost (© =D) e511 Name and Specification Unit Quantity Unit Cost Amount F fatonats| Isup— Total for F GC. [Prrect unit cost (E+) 185.11 H._[overneed, Contingencies & Miscellaneous (CM) 10% of 19.51 [Contractors Proft (CP) awore 14.81 J. Waive Adon Tax (VAT) Sto GeH= 10.92 [rota unt Gost (G+H+I+y) 220.35DETAILED UNIT PRICE ANALYSIS (DUPA) Item No /Deseription 102(3)¢ Roadway Excavetion (Surplus Hard Rock) - Blasting Unit of Measurement cum. (Output per hour 10.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor lo. construction Foreman (riing) 1 1 109.19 109.19 b>. sited Laborer 2 1 7970 159.40 f-. Latorer 4 1 ena 245.78 la Construction Foreman {Biasting) 1 1 100.19 109.19 b>. states Laborer 1 1 70.70 7070 le. Lavover 2 1 e1as 12288 la Construction Foreman Disposal) 1 1 100.19 109.19 lb Laborer 2 1 eras 12288 [sub — Total for 1058.19 Name and Capacity INoof units [No.of Hours [Hourly Rate ‘Amount 8. [Equipment fo Backhoe (0.80 cum) 1 025 1,587.00 384.25 b>. Payioader (1.50 cum) 1 025 1733.00 493.25 J. Pavtoader (1.50 cupm)- st disposal ares 1 0.08 1733.00 2665 fs. Dump Truck (10 eum) 1 0x0 1,352.00 676.00 le. Preumatie Dring Machine 2 1 staat 4928.62 |r Compressor 1 1 358.00 368.00 kHeuting Distance - winin tnree (3) km) [sup — Tota for B 2,966.77 cc. [rete a+) 4.02496 10. [output per hour = 10.00 eum, E._[bwect Unit Cost (C =D) 402.50 Name and Specification Unit Quantity Unit Cost ‘Amount F Mtonats| ls Dynamite “0 040 230.00 112.00 fb. Detonation Cora m 2.00 80.00 16000 lc. Detonator pe os 260.00 3000 ls Ammonium Surat xo 020 7500 1500 le Blasting cap pe 030 4500 1280 Ir satety Fuso m o10 40.00 400 [su - Total for F 343.50 G._[prroct unit cost (E+) 746.00 H._[overnead. Contingencies & Miscollanous (OCM) rowers 7460) 1 [eontractors Profit (CP) amore 5088) J. Waive Adon Tax (VAT) St of G=H= 4401 [Total unt Gost (6+H+I- 9) 924.29Item No ‘Description DETAILED UNIT PRICE ANALYSIS (DUPA) 102(3)4 Roadway Excavetion (Surplus Hard Rock) - Blasting Tunne! Excavation) Unit of Measurement cum. (Output per hour 650 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor lo. construction Foreman (Orin) 1 4 109.19 496.76 b>. sited Laborer 1 4 7970 318.80 f-. Latorer 2 4 ena 491.52 la Construction Foreman Giasting) 1 150 100.19 36970 b>. states Laborer 1 150 70.70 11955 le. Lavover 2 150 e1as sea la Construction Foreman (Disposal 1 1 100.19 109.19 lb Laborer 1 1 eras e1ae ‘Sub-Total fof A 198537 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment fo Backhoe (0.80 cum) 1 os0 1,587.00 768.50 bb. Dump Truck (10 cum) 1 0.30 1,362.00 405.60 lc. Pnoumatic Dring Machine 2 4 5iat 44a lo Compressor 1 4 358.00 1,432.00 fo Payload (1.60 cum) 1 045 4,738.00 250.05 |- Payload (1.60 cum) - at disposal arca 1 003 4,738.00 5109 |Houting Distance - winin three (3) km) [sup — Tota for B 7,932.52 cc. [rete a+) 3.91789 1. [output per hour = 6.50 cum, E._[bwect Unit Cost (C =D) 1,371.98 Name and Specification Unit Quantity Unit Cost ‘Amount F Mtonats| ls Dynamite “0 3.10 280.00 908.00 fb. Detonation Cora m 230 80.00 18400 lc. Detonator pe 310 260.00 800.00 ls Ammonium Surat xo 130 7500 280 le Blasting cap pe 050 4500 2250 Ir satety Fuso m 01s 40.00 600 [su - Total for F 1,990.00 G._[prroct unit cost (E+) 3.37098, H._[overnead. Contingencies & Miscollanous (OCM) rowers 397.10 1 [eontractors Profit (CP) amore 200.68 J. Waive Adon Tax (VAT) St of G=H= 198.60 [Total unt Gost (6+H+I- 9) 4.176065DETAILED UNIT PRICE ANALYSIS (DUPA) Item No /Deseription 102(4) Roadway Excavation (Unclassifed) Unit of Measurement cum. (Output per hour 50.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment fa. Butdazor (155 Hp), D65A-S 1 1 2,200.00 2,200.00 lb. Payioader (1.50 cum) 1 1 4,733.00 4.73300 J. Payloader (1.50 cupm)-et disposal aree 1 020 4,733.00 346.60 fe. Dump Truck (10 eum) 2 1 1,352.00 2.70400 |tHeuting Distance - within three (3) km.) [sub - Tota for B 7,962.60, cc. friia+sy i3iae7 1D. [output per hour = 50.00 cum E.[Bivect Unit Cost (© =D) 146.20 Name and Specification Unit Quantity Unit Cost Amount F fatonats| Isup— Total for F GC. [Prrect unit cost (E+) 146.29 H._[overneed, Contingencies & Miscellaneous (CM) 10% of 1463 [Contractors Proft (CP) awore 1170 J. Waive Adon Tax (VAT) Sto GeH= 803 [rota unt Gost (G+H+I+y) 18125Item No ‘Description DETAILED UNIT PRICE ANALYSIS (DUPA) 103(1)a Structure Unit of Measurement cum. (Output per hour 20.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 3 1 ora 10432 lsu - Tota for A 200.54 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEquipment fa Dump Truck (10 eum) 2 1 1,352.00 2.70400 fo. Bocknoe (0:80 cum) 1 1 1,537.00 41537.00 Iinor Tools (10% of Labor) 2035 [su - Total for B 4.27035 [rota 8» 4,503.86 foviput per hour = 20000 cum fowect Unit Gost (C=) 228.19 Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsatenais [su - Tota tor F fowect uni Gost & “F) 278.19 Jovernead, Contingencies & Miscellaneous (OCM) 10% of 22.82 [Contractor's Proft (CP) Bw ofG. 18.28 Waive Added Tex (VAT) Swot) 13.48 [real unt Cost (G+H+iey, 262.73DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 100(1)> Structure Excavation (Soft Rock) Unit of Measurement cum. (Output per hour 1400 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 3 1 ora 10432 lsu - Tota for A 200.54 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEquipment fa Dump Truck (10 eum) 2 1 1,352.00 2.70400 fo. Bocknoe (0:80 cum) 1 050 1,537.00 768.50 J. Backhoe w’ Breaker (0.80 cum ) 1 050 207495 037.48 Iinor Tools (10% of Labor) 2035 [sub - Tota for B 4.53933, [rial a+ 8) 4.93284 foutput per hour = 14.00 cum fowect Unit Gost (C=) 345.20 Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsatonais [su - Tota for F fowect unit Gost (E+) 345.20 Jovernead, Contingencies & Miscellaneous (OCM) 10% of 3452, [Contractors Prof (CP) wots 27.62, value Added Tax (VAT) Sw orG+H+ 2037 [rial unt cost (G+H+I+y) 42r7tDETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 100(t)e Structure Excavation (Solid Rock) Unit of Measurement cum. (Output per hour 400 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 3 1 ora 10432 lsu - Tota for A 200.54 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEquipment fa Dump Truck (10 eum) 1 1 1,352.00 4362.00 fo. Bocknoe (0:80 cum) 1 050 1,537.00 768.50 J. Backhoe w’ Breaker (0.80 cum ) 1 050 207495 037.48 Iinor Tools (10% of Labor) 2035 [sub - Tota for B 3,187.33, [rial a+ 8) 3.40084 fovtput per hour = 4.00 eum. fowect Unit Gost (C=) 370.21 Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsatonais [su - Tota for F fowect unit Gost (E+) 87024 Jovernead, Contingencies & Miscellaneous (OCM) 10% of 37.02 [Contractors Prof (CP) wots e262, value Added Tax (VAT) Sw orG+H+ 5134 [rial unt cost (G+H+I+y) 1,078.18DETAILED UNIT PRICE ANALYSIS (DUPA) Item No /Deseription 103(2)a Bridge Excavation (Common Soi) Unit of Measurement cum. (Output per hour 20.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor la. construction Foreman 1 1 109.19 109.19 b>. skied Laborer 1 1 7970 7970 f-. Latorer 2 1 ena 12288 lsu - Tota for A an77 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEauipment fs. Bocknoe (0:80 cum ) 1 1 1,537.00 4183700 bs. Dump Truck (10 cum) 2 1 1,352.00 2.70400, Iino Tools (10% of Labor) 3118 [sub - Tota for B 42m [rial a+ 8) 4.5695 foviput per hour = 20000 cum fowect Unit Gost (C=) 229.20 Iname and Specification Unit ‘Quantity Unit Cost ‘Amount hsatonais [su - Tota for F fowect unit Gost (E+) 22920 Jovernead, Contingencies & Miscellaneous (OCM) 10% of 22.92) [Contractors Prof (CP) wots 19.34 value Added Tax (VAT) Sw orG+H+ 13.52 [rial unt cost (G+H+I+y) 263.98DETAILED UNIT PRICE ANALYSIS (DUPA) Item No /Deseription 103(2)0 Bridge Excavation (Sof Rock) Unit of Measurement cum. (Output per hour 1400 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor la. construction Foreman 1 1 109.19 109.19 b>. skied Laborer 1 1 7970 7970 f-. Latorer 2 1 ena 12288 lsu - Tota for A an77 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment fs. Bocknoe (0:80 cum ) 1 050 1,537.00 768.50 lb. Backnoe w’ Breaker (0.20 1 050 207495 037.48 fe Dump Truek (10 eum) 2 1 1,352.00 2.70400 Iinor Tools (10% of Labor) 3118 [sub - Tota for B 4541.16 cc. friia+sy 4.36003 1D. Joviput per hour= 14.00 cum E.[Bivect Unit Cost (© =D) 248.64 Name and Specification Unit Quantity Unit Cost Amount F fatonats| Isup— Total for F GC. [Prrect unit cost (E+) 346.64 H._[overneed, Contingencies & Miscellaneous (CM) 10% of 34058) [Contractors Proft (CP) awore 2073 J. Waive Adon Tax (VAT) Sto GeH= 2045 [rota unt Gost (G+H+I+y) 420.48DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 103(2)¢ Bridge Excavation (Sali Rock) Unit of Measurement cum. (Output per hour 400 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor la. construction Foreman 1 1 109.19 109.19 b>. skied Laborer 1 1 7970 7970 f-. Latorer 2 1 ena 12288 lsu - Tota for A an77 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment fs. Bocknoe (0:80 cum ) 1 050 1,537.00 768.50 lb. Backnoe w’ Breaker (0.20 1 050 207495 037.48 fe Dump Truek (10 eum) 1 1 1,352.00 41352.00 Iinor Tools (10% of Labor) 13520 [sub - Tota for B cc. friia+sy 1D. output perhour= 4.00 cum E.[Bivect Unit Cost (© =D) 901.24 Name and Specification Unit Quantity Unit Cost Amount F fatonats| Isup— Total for F GC. [Prrect unit cost (E+) 901.24 H._[overneed, Contingencies & Miscellaneous (CM) 10% of 90.12 [Contractors Proft (CP) awore 72.10) J. Waive Adon Tax (VAT) Sto GeH= 53.17 [rota unt Gost (G+H+I+y) 4116.03Item No ‘Description DETAILED UNIT PRICE ANALYSIS (DUPA) 103(3) Foundation Fill Unit of Measurement cum. (Output per hour 15 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 4 1 ora 245.76 lsu - Tota for A 354.05 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEquipment fs Plate Compactor (5 Hp) 1 1 129.00 fo. Water Truek (1000 gal.) 1 001 1,065.00 Iinor Tools (10% of Labor) [su - Total for B 169.15 [real a+ 8) 524.10 foviput per hour= 1.25 cum. fowect Unit Gost (C=) 419.28 Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsatenais fa. Fiting Matorials cum. 145 405.00 524.75 [su - Tota for F sar fowect unit Gost (E+) 954.03 Jovernead, Contingencies & Miscellaneous (OCM) 10% of 95.40 [Contractors Prof (CP) wots 7632. value Added Tax (VAT) Sw orG+H+ 5629 [rial unt cost (G+H+I+y) 1182.04DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 103(4) Excavation ordered below Pian Elevation Unit of Measurement cum. (Output per hour 20.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 3 1 ora 10432 lsu - Tota for A 200.54 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEquipment fa Dump Truck (10 eum) 2 1 1,352.00 2.70400 fo. Bocknoe (0:80 cum) 1 1 1,537.00 41537.00 Iinor Tools (10% of Labor) 2035 [su - Total for B 4.27035 [rota 8» 4,503.86 foviput per hour = 20000 cum fowect Unit Gost (C=) 228.19 Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsatenais [su - Tota tor F fowect uni Gost & “F) 278.19 Jovernead, Contingencies & Miscellaneous (OCM) 10% of 22.82 [Contractor's Proft (CP) Bw ofG. 18.28 Waive Added Tex (VAT) Swot) 13.48 [real unt Cost (G+H+iey, 262.73DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 10045) Unit of Measurement Is. output 41.90 Shoring Designation No. of Person No. of Hours Hourly Rate “Amount [Labor Note: [> The component quantily of tems of work involved fsuch as em 404/405/500 shall be based on the factual dasign of tho shoring I>) Costing of this itom shall be basad on the standard Jbctaled Unit Price Analysis (OUPA) of tom 404/405 las processed component pay tem [sup Total for Name and Capacity No of Units No. of Hours Hourly Rate ‘Amount feauirment [su - Total for B [rots a+ 8) fouiput = 10015, fowrect unit Gost (¢ =D) Name and Specification unit ‘Quantity Unit Cost ‘Amount hatonaisrerovessed Component Pay item ls. 404 - Reinforcing Steel Bar fb. 405 - structural Concrete I. 509- Stee! sheet Pile [su - Total for E 0 Lm, fowect Unit Gost EF) lovernoad, Contingencies & Miscellaneous (OCM) 10% of 6 [contractor's Prof (CP) Swots ue Added Tax (VAT) Si of (G=H= I) [rat unit Cost (G+Herey)DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 103(5)0 Crbbing/Cofterdamering Unit of Measurement Is. output 41.90 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor lo. construction Foreman 1 135 109.19 1474065 b>. skied Laborer 2 135 7970 21,519.00 f-. Latorer 4 135 ena 33,177.60 lsu - Tota for A 60,497 25 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEauipment la crawier Grane (36 - 4077) 1 135 1,728.00 233,415.00 fb. vio Hammer (Hydraulic Operates) 1 135 1,800.00 243,000.00 lc. Welding Machine 1 3375 331.00 13,196.25 je. cutting Outtt 1 3375 4545 183394 le. Water Fumo, 100mm suction dhameter 1 135 206.25 98,943.75 [su - Total for B 527,088.08 [rol A+ 8) 596,526.19 fouiput = 1.001. fowrect unit Gost (¢ =D) 508,526 10 Name and Specification unit ‘Quantity Unit Cost ‘Amount hsatenais l. Stee! sheet Pile 0 51,840.00 48.00] 2,488,320.00 fb. weating, Bracing, Diagonal, et. 0 73077 48.00 351,540.96 \Miscelianeous (19% of Matera) f>) The assume diesion of area tobe condos ih foferdamis 12m x 12m square wth [sce sect Pies depth of a 48g fs) The quar ofcomponent materi requirement may jar cepenaing onthe acta! leeson of casing Coferdamming ‘sub =Total for F 2,83,60.96 fowoct unit Gost (E + F) 3,436,387 15 lovernoad, Contingencies & Mistellaneous (OCM) 10% of6 343,638.72 [Contractors Prt (CP) awore 274,910.97, [value Addod Tax (VAT) SoG 202,746.84 rota! unit Cost (G+H+I+ 0) 4.257,568.08Item No ‘Description DETAILED UNIT PRICE ANALYSIS (DUPA) 103(6) Pipe Cuhert and Drain Excavation Unit of Measurement cum. (Output per hour 20.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor la. Construction Foreman 1 1 109.19 109.19 bo. Laborer 3 1 ora 10432 lsu - Tota for A 200.54 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEquipment fa Dump Truck (10 eum) 2 1 1,352.00 2.70400 fo. Bocknoe (0:80 cum) 1 1 1,537.00 41537.00 Iinor Tools (10% of Labor) [su - Total for B 4241.00 [real a+ 8) 459451 foviput per hour = 20000 cum fowect Unit Gost (C=) 226.73 Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsatenais [su - Tota tor F ‘Dwect Uni Cost EF) 226.73 Overhead, Contingencies & Miscellaneous (OCM) 10% of 2267 Contractor's Proft (CP) Bw ofG. 19.14 Value Added Tex (VAT) Swot) 1338 ‘Total Unit Cost (G+H+iey, 260.92DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 408(1}@ Embankment rem Borrow) Unit of 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 bo. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEquipment la. Motorized Road Grader, G710A 1 1 2,173.00 2.17200 lb. viratory Roler (10 mt), SPS6 1 1 4,507.00 4,507.00 fe. Water Truck (1000 gal) 1 025 1,085.00 266.25 [su - Total for B 3.94625 [rota 8» 4.17832, foviput per hour = 50.00 cum fowect Unit Gost (C=) e357 IName and Specification Unit ‘Quantity Unit Cost Amount, hsatenais fa. Common Borrow (wi 25% Shrinkage Factor) cum. 125 400.09 500.00 [su - Tota for F 500.00 fowect unit Gost (E+) 583.57 Jovernead, Contingencies & Miscellaneous (OCM) 10% of 58.38 [Contractors Prof (CP) wots 4669 value Added Tax (VAT) Sw orG+H+ 3443) [rial unt cost (G+H+I+y) 723.05DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 4108(1)0 Embankment rom Roadway Excavation Unit of Measurement cum. (Output per hour 50.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor lFor Excavation Work la. construction Foreman 1 083 109.19 063 bo. Laborer 2 os ena 101.90 {spreading and Compaction la Construction Foreman 1 1 100.19 109.19 lb Laborer 2 1 e1as 12288 [sup — Total for 42469 Name and Capacity Nootunits | No.of Hours | Hourly Rate ‘Amount lequipment |For Excavation Work: fo. Butdazer (155 Hp), DEGAS 1 083 2,298.00 1,908.17 b>. Payioader (1.50 cum) 1 083 1733.00 1498.99 f. Oump Truck (10 cum) 2 oss 1,352.00 2.24832 |Sereeding and Compaction: la. otorized Road Grader, G710A 1 1 2,173.00 2.17200 bb. Vioratory Roller (10 mt), SP5B 1 1 1,507.00 4,507.00 l. water Truex (1000 gal) 1 025 1,086.00 206.25 [sup — Tota for B 9537.13, [rotat (a+ 8) 9,961.82, foutput per hour = 50.00 cum, fowoct unit Gost (C=) 19024 Name and Specification Unit Quantity Unit Cost ‘Amount hctonats [sub —Total for F [broct Unit Gost EF) 19924 fovernoad, Contingencies & Mistellaneous (OCM) somor6 19.92 [contactors Prom (GP) amore 15.04 [valve Aagea Tax (VAT) Sm onG +H 176 [ral unt Cost (G+Herey) 246.08DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 108(2) Selected Borrow for topping ,cese 4 Unit of Measurement cum. (Output per hour 50.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount lLabor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount [Equipment la. Motorized Road Grader, G710A 1 1 2,173.00 2.17200 lb. vioratory Roller (10 mt) 1 1 4,507.00 4,507.00 fe. Water Truck (1000 gal) 1 025 1,085.00 266.25 [su - Total for B 3.94625 [rota 8» 4.17832, foviput per hour = 50.00 cum fowect Unit Gost (C=) e357 Name and Specification Unit ‘Quantity Unit Cost Amount, Itateriate fa. Selected Borrow (w 25% Shrinkage Factor) cum. 125 420.00 525.00 [su - Tota for F 525.00 fowect unit Gost (E+) 608.57 Jovernead, Contingencies & Miscellaneous (OCM) 10% of 6086 [Contractors Prof (CP) wots 4869 value Added Tax (VAT) Sw orG+H+ 3591 [rial unt cost (G+H+I+y) 75408DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 104(3) Selected Borrow for tapping ,cese 2 Unit of 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 bo. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEquipment la. Motorized Road Grader, G710A 1 1 2,173.00 2.17200 lb. vioratory Roller (10 mt) 1 1 4,507.00 4,507.00 fe. Water Truck (1000 gal) 1 025 1,085.00 266.25 [su - Total for B 3.94625 [rota 8» 4.17832, foviput per hour = 50.00 cum fowect Unit Gost (C=) e357 Name and Specification Unit ‘Quantity Unit Cost Amount, hsatenais fa. Selected Borrow (w 25% Shrinkage Factor) cum. 125 420.00 525.00 [su - Tota for F 525.00 fowect unit Gost (E+) 608.57 Jovernead, Contingencies & Miscellaneous (OCM) 10% of 6086 [Contractors Prof (CP) wots 4869 value Added Tax (VAT) Sw orG+H+ 3591 [rial unt cost (G+H+I+y) 75408Item No ‘Description DETAILED UNIT PRICE ANALYSIS (DUPA) 104(4) Earth Berm Unit of Measurement cum. (Output per hour 15 Designation No.of Person _| No of Hours | Hourly Rate “Amount lLabor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 4 1 ora 245.76 lsu - Tota for A 354.05 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount [Equipment fs Plate Compactor (5 Hp) 1 1 129.00 fo. Water Truek (1000 gal.) 1 001 1,065.00 Iinor Tools (10% of Labor) [su - Total for B 169.15 [real a+ 8) 524.10 foviput per hour= 1.25 cum. fowect Unit Gost (C=) 419.28 Name and Specification Unit ‘Quantity Unit Cost ‘Amount Itateriate fa. Fiting Matorials cum. 125 420.00 525.00 [su - Tota for F 525.00 fowect unit Gost (E+) 944.28 Jovernead, Contingencies & Miscellaneous (OCM) 10% of 944s) [Contractors Prof (CP) wots 7554 value Added Tax (VAT) Sw orG+H+ S871 [rial unt cost (G+H+I+y) 1,109.96DETAILED UNIT PRICE ANALYSIS (DUPA) Item No /Deseription 105(1) _ Subgrede Preparation (Common Materia) Unit of Measurement sam. (Output per hour 300.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEquipment la. Motorized Road Grader, G710A 1 1 2,173.00 2.17200 lb. viratory Roler (10 mt), SPS6 1 1 4,507.00 4,507.00 fe. Water Truck (1000 gal) 1 025 1,085.00 266.25 [su - Total for B 3.94625 [rota 8» 4.17832, foviput per hour = 300.00 sam fowect Unit Gost (C=) 1393 Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsatenais [su - Tota tor F fowect uni Gost & “F) 13.03 Jovernead, Contingencies & Miscellaneous (OCM) 10% of 4.38 [Contractor's Proft (CP) Bw ofG. 1 Waive Added Tex (VAT) Swot) 0.82 [real unt Cost (G+H+iey, 17.25DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 105(2) _ Subgrede Preparation (Existing Pavement) Unit of Measurement sam. (Output per hour 300.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount lLabor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount [Equipment la. Motorized Road Grader, G710A 1 1 2,173.00 2.17200 lb. viratory Roler (10 mt), SPS6 1 1 4,507.00 4,507.00 fe. Water Truck (1000 gal) 1 025 1,085.00 266.25 [su - Total for B 3.94625 [rota 8» 4.17832, foviput per hour = 300.00 sam fowect Unit Gost (C=) 1393 Name and Specification Unit ‘Quantity Unit Cost ‘Amount Itateriate [su - Tota tor F fowect uni Gost & “F) 13.03 Jovernead, Contingencies & Miscellaneous (OCM) 10% of 4.38 [Contractor's Proft (CP) Bw ofG. 1 Waive Added Tex (VAT) Swot) 0.82 [real unt Cost (G+H+iey, 17.25DETAILED UNIT PRICE ANALYSIS (DUPA) Item No /Deseription 105(3) _ Subgrede Preparation (Unsuitable Material) Unit of Measurement sam. (Output per hour 300.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEquipment la. Motorized Road Grader, G710A 1 1 2,173.00 2.17200 lb. viratory Roler (10 mt), SPS6 1 1 4,507.00 4,507.00 fe. Water Truck (1000 gal) 1 025 1,085.00 266.25 [su - Total for B 3.94625 [rota 8» 4.17832, foviput per hour = 300.00 sam fowect Unit Gost (C=) 1393 Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsatenais [su - Tota tor F fowect uni Gost & “F) 13.03 Jovernead, Contingencies & Miscellaneous (OCM) 10% of 4.38 [Contractor's Proft (CP) Bw ofG. 1 Waive Added Tex (VAT) Swot) 0.82 [real unt Cost (G+H+iey, 17.25DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 200 Aggregate Suibbase Course: Unit of Measurement cum (Output per hour 50.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor la. construction Foreman 1 1 109.19 109.19 b>. Laborers 2 1 ora 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment la. Motorized Road Grader, G710A 1 1 2,173.00 2.17200 lb. viratory Roler (10 mt), SPS6 1 1 4,507.00 4,507.00 fe. Water Truck (1000 gal) 1 025 1,085.00 266.25 [su - Total for B 3.94625 cc. friaiia+ ey 4.17832, foviput per hour = 50.00 cum E._[bvoct Unit Cost @-D) 18.00 Name and Specification Unit ‘Quantity Unit Cost Amount, F fatonais| fs Aggrogate Subbase Course cum. 145 580.00 67.00 fow 1885 strnkage Factor) Isup— Total for F 667.00 GC. [Prrect unit cost (E+) 685.00 H._[overneed, Contingencies & Miscellaneous (CM) 10% of 6850) [Contractors Proft (CP) awore 5480) J. Waive Adon Tax (VAT) Sto GeH= 4042) [rota unt Gost (G+H+I+y) 848.72DETAILED UNIT PRICE ANALYSIS (DUPA) Item No /Deseription 200(1) Aggregate Subbase Course (or Intermittent Rebiockng) Unit of Measurement cum (Output per hour 40.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount ‘A. labor la. construction Foreman 1 1 109.19 109.19 b>. Laborers 2 1 ora 12288 lsu - Tota for A Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount B. [Equipment la. Motorized Road Grader, G710A 1 1 2,173.00 2.17200 lb. viratory Roler (10 mt), SPS6 1 1 4,507.00 4,507.00 k- Plate Compactor (5 Hp) 1 025 123.00 3075 ls Weter Truck (1000 gal.) 1 028 1,066.00 266.25 [sub - Tota for B cc. friaiia+ ey D._foviput per hour = 40.00 cum E._[bvoct Unit Cost @-D) Name and Specification Unit ‘Quantity Unit Cost ‘Amount F [eateriate fs Aggrogate Supbase Course cum. 145 ‘520.09 67.00 fow 1865 stnkage Factor) [sup — Total for F GC. [prrect unit cost (E+) H._[overnead. Contingencies & Miscollanoous (OCM) rowers [Contractors Profit (CP) Sw oiG. J. Waive Addon Tax (VAT) Stole HD) [Total unt Gost (G+H+I+ 9)Item No ‘Description Unit of Measurement (Output per hour DETAILED UNIT PRICE ANALYSIS (DUPA) 201 Aggregate Base Course 50.00 Designation No. of Person No.of Hours | Hourly Rate “Amount lLabor la. construction Foreman b>. Laborers lsu - Tota for A 4 109.19 1 ora 109.19 12288 Name and Capacity No of Units No.of Hours | Hourly Rate ‘Amount [Equipment la. Motorized Road Grader, G710A lb. viratory Roler (10 mt), SPS6 fe. Water Truck (1000 gal) 1 2,173.00 4 4,507.00 025 1,085.00 2.17900 4,507.00 266.25 [sup Total for B [real a+ 8) foviput per hour = 50.00 cum fowect Unit Gost (C=) Name and Specification Unit ‘Quantity Unit Cost ‘Amount Itateriate fs Aggregate Base Course fow 1885 strnkage Factor) Isup— Total for F 145 250.00 747 50 foiect unit Gost (EF) = Jo lovernead, Contingencies & Miscellaneous (OCM) rowers. [Contractors Prof (CP) awore Waive Added Tax (VAT) Sto GeH= fretal unt Cost (G+H+I+y)DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 2141) Unit of Measurement cum (Output per hour 40.00 ‘Anregate Base Course (for Reblocking) Designation No. of Person No.of Hours | Hourly Rate “Amount [Labor la. construction Foreman b>. Laborers lsu - Tota for A 4 109.19 1 ora 109.19 12288 Name and Capacity No of Units No.of Hours | Hourly Rate ‘Amount fEquipment la. Motorized Road Grader, G710A lb. viratory Roler (10 mt), SPS6 lc. Plate Compactor (5 Hp) ls Weter Truck (1000 gal.) [sub - Tota for B 1 2,173.00 4 4,507.00 025 123.00 025 1,085.00 2.17200 4,507.00 3075 266.25 [rial a+ 8) loutput per hour = 40000 eum fowect Unit Gost (C=) Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsatonais fs Aggregate Base Course fow 1865 stnkage Factor) [sup — Total for F 148 650.00 rar 50 fowect unit Gost (E + F) = Jo lovernoad, Contingencies & Mistellaneous (OCM) rowers [contractor's Prot (GP) Sw oiG. Waive Added Tax (VAT) Stole HD) [rial unt Cost (G+H+I+ 9)Item No ‘Description Unit of Measurement (Output per hour DETAILED UNIT PRICE ANALYSIS (DUPA) 202 Crushed Aggregate Base Course 50.00 Designation No. of Person No.of Hours | Hourly Rate “Amount [Labor la. construction Foreman b>. Laborers lsu - Tota for A 4 109.19 1 ora 109.19 12288 Name and Capacity No of Units No.of Hours | Hourly Rate ‘Amount fEquipment la. Motorized Road Grader, G710A lb. viratory Roler (10 mt), SPS6 fe. Water Truck (1000 gal) [su - Total for B 1 2,173.00 4 4,507.00 025 1,085.00 2.17900 4,507.00 266.25 [real a+ 8) foviput per hour = 50.00 cum fowect Unit Gost (C=) Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsatenais fa. Crushed Aggrogate Base Course fow 1585 shrinkage Factor) Isup— Total for F 145 700.00 805.00 foiect unit Gost (EF) = Jo lovernead, Contingencies & Miscellaneous (OCM) rowers. [Contractors Prof (CP) awore Waive Added Tax (VAT) Sto GeH= fretal unt Cost (G+H+I+y)Item No ‘Description Unit of Measurement (Output per hour DETAILED UNIT PRICE ANALYSIS (DUPA) 203 Lime Stabized Road Mix Base Course 8 Designation No. of Person | No. of Hours Hourly Rate “Amount lLabor la. construction Foreman bo. Laborer lsu - Tota for A 109.19 ora 109.19 614.40 Name and Capacity No of Units | No. of Houre Hourly Rate ‘Amount [Equipment la. Motorized Road Grader (140 Hp) lb. viratory Roler (10 mt), SPS6 fe. Water Truck (1000 gal) [su - Total for B 100 1 100 1 100 025 2,173.00 4,507.00 1,085.00 2.17900 4,507.00 266.25 [real a+ 8) loutput per hour= 15.00 cum, fowect Unit Gost (C=) IName and Specification Unit Quantity Unit Cost ‘Amount Itateriate fa. Hydrated Lime, Type N (Normal) b> Aggregate Base Course Isup— Total for F bag 28 cum. 148 190.00 650.00 504.00 rar 50 foiect unit Gost (EF) = Jo lovernead, Contingencies & Miscellaneous (OCM) 10% oe. [Contractors Prof (CP) 8% oe Waive Added Tax (VAT) 58% ofG*H*D fretal unt Cost (G+H+I+y)DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 204 Portland Cement Stebilzed Rosd Mix Base Course Unit of Measurement cum. (Output per hour 1500 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 10 1 ora 614.40 lsu - Tota for A Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment la. Motorized Road Grader (140 Hp) 1 1 2,170.00 2.17200 lb. viratory Roler (10 mt), SPS6 1 1 4,507.00 4,507.00 fe. Water Truck (1000 gal) 1 025 1,085.00 266.25 [su - Total for B cc. friaiia+ ey loutput per hour= 15.00 cum, E._[bvoct Unit Cost @-D) Name and Specification Unit ‘Quantity Unit Cost Amount, F fatonais| la Cement bag 3 220.00 60.00 b>. Aggregate Base Course cum. 145 650.00 rar 50 Isup— Total for F GC. [Prrect unit cost (E+) H._[overneed, Contingencies & Miscellaneous (CM) 10% of [Contractors Proft (CP) awore Waive Added Tax (VAT) Sto GeH= fretal unt Cost (G+H+I+y)DETAILED UNIT PRICE ANALYSIS (DUPA) Item No /Deseription 205 Asphalt Stebiized Roed Mix Base Course. Unit of Measurement cum. (Output per hour 1500 Designation No.of Person _| No of Hours | Hourly Rate “Amount ‘A. labor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 10 1 ora 614.40 lsu - Tota for A Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount B. [Equipment la. Motorized Road Grader (140 Hp) 1 1 2,170.00 2.17200 lb. viratory Roler (10 mt), SPS6 1 1 4,507.00 4,507.00 fe. Water Truck (1000 gal) 1 025 1,085.00 266.25 ls Asphatt Distributor, 10 wide (5 tons) 1 1 936.00 986.00 [sub - Tota for B cc. friaiia+ ey D._Joviput per hour= 15.00 cum E._[bvoct Unit Cost @-D) Name and Specification Unit ‘Quantity Unit Cost ‘Amount F [eateriate fa Emutsinod asphatt SS-1 mt oo7 44,000.00 3,080.09 b> Aggregate Base Course cum. 145 50.00 rar 50 [sup — Total for F GC. [prrect unit cost (E+) H._[overnead. Contingencies & Miscollanoous (OCM) rowers [Contractors Profit (CP) Sw oiG. J. Waive Addon Tax (VAT) Stole HD) [Total unt Gost (G+H+I+ 9)DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 208 Portland Cement Treated Plant Mix Base Course Unit of Measurement cum. (Output per hour 1500 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor lo. construction Foreman 1 1 109.19 109.19 b>. skied Laborer 2 1 7970 159.40 f-. Latorer 4 1 ena 245.78 lsu - Tota for A Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEauipment fs. Batching Prat (30 eum) 1 050 1,208.03 08.02 bo. Dump Truck (10 cum) 3 050 1,352.00 2.02800 lc. Motorzed Road Grader, G710A, 1 oso 2,173.00 108650 ls. viratory Roler(10 mt), SPS 1 oso 1,507.00 75350 le Payloader (1.50 cum), LxB0-26 1 os0 1733.00 906.50 f+ Water Truck (1000 gal) 1 025 1,005.00 206.25 lo Asphalt Distrbulor, 10. wie (5 tons) 1 010 936.00 8300 lsu - Tota for B [rotal (A+ 8) fourput por nour = 15.00 cum fowect unit Gost (¢ =D) Name and Specification Unit ‘Quantity Unit Cost ‘Amount hctenais le. cement ag 3 220.00 60.00 b. Aggregate Base Course cum. 115 650.00 747-50 lc. Mc 70 Cut-back Asphalt mt 0.0075 40,300.00 302.25 [sub — Total for FE fprect Unit Gost EF) Jovernoad, Contingencies & Miscellaneous (OCM) 10% of [contactors Prom (CP) as orG [valve Agen Tax (VAT) SoG +H D [rat unt Cost (G+HeIew)Item No ‘Description DETAILED UNIT PRICE ANALYSIS (DUPA) 300(1) Gravel Surface Course (Unorushes) Unit of Measurement cum (Output per hour 50.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor la. construction Foreman 1 1 109.19] 109.19 bo. Laborer 2 1 oad] 12288 lsu - Tota for A 20007 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment la. Motorized Road Grader, G710A 1 1 2,173.00 2.17200 lb. viratory Roler (10 mt), SPS6 1 1 4,507.00 4,507.00 lc. water Truek (1000 gal), All Make 1 025 1,085.00 266.25 [su - Total for B 3.94625 cc. friaiia+ ey 4.17832, foviput per hour = 50.00 cum E._[bvoct Unit Cost @-D) e357 Name and Specification Unit ‘Quantity Unit Cost Amount, F fatonais| fa Uncrushed Aggregate Surface Course cum. 145 700.00 805.00 fow 1565 shrinkage Factor) Isup— Total for F 805.00 GC. [Prrect unit cost (E+) 888.57 H._[overneed, Contingencies & Miscellaneous (CM) 10% of 2886 [Contractors Proft (CP) awore 71.09) J. Waive Adon Tax (VAT) Sto GeH= 5243) [rota unt Gost (G+H+I+y) 1,100.05Item No ‘Description Unit of Measurement (Output per hour DETAILED UNIT PRICE ANALYSIS (DUPA) 300(2) Crushed Aggregate Surface Course 50.00 Designation No. of Person No.of Hours | Hourly Rate “Amount [Labor la. construction Foreman bo. Laborer lsu - Tota for A 4 109.19 1 ora 109.19 12288 Name and Capacity No of Units No.of Hours | Hourly Rate ‘Amount fEquipment la. Motorized Road Grader, G710A lb. viratory Roler (10 mt), SPS6 lc. water Truek (1000 gal), All Make [su - Total for B 1 2,173.00 4 4,507.00 025 1,085.00 2.17900 4,507.00 266.25 [real a+ 8) foviput per hour = 50.00 cum fowect Unit Gost (C=) Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsatenais la. crushed Aggrogate Surface Course fow 1585 shrinkage Factor) Isup— Total for F 145 750.00 962.50 foiect unit Gost (EF) = Jo lovernead, Contingencies & Miscellaneous (OCM) rowers. [Contractors Prof (CP) awore Waive Added Tax (VAT) Sto GeH= fretal unt Cost (G+H+I+y)Item No ‘Description Unit of Measurement (Output per hour DETAILED UNIT PRICE ANALYSIS (DUPA) 301(1) Bituminous Prime Goat (MC Cut-back Aspntt mt 030 Designation No. of Person No. of Hours Hourly Rate “Amount [Labor la. construction Foreman bo. Laborer lsu - Tota for A 109.19 ora 109.19 10432 Name and Capacity No of Units No. of Hours Hourly Rate ‘Amount fEquipment la Asphalt Distributor 10. wie (S tons) bo. Power Broom (20m wide) [su - Total for B [rot (A+ 8) 236.00 13054 908.00 13058 fovtput per hour = 0.30 mt fowect Unit Gost (¢ =D) Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsctonats fa 1c 70 Cut-back Asphalt kw 5% wastage) [su - Tota for F mt 105 40,200.00 42,318.00 fowect unit Gost (E+) Jovernead, Contingencies & Miscellaneous (OCM) s0wors [Contractors Prof (CP) wore value Added Tax (VAT) SwofG+H*D [rial unt cost (G+H+I+y)Item No ‘Description Unit of Measurement (Output per hour DETAILED UNIT PRICE ANALYSIS (DUPA) 301(2) Bituminous Prime Goat (RC Cut back Asphalt) mt 030 Designation No. of Person No. of Hours Hourly Rate “Amount [Labor la. construction Foreman bo. Laborer lsu - Tota for A 109.19 ora 109.19 10432 Name and Capacity No of Units No. of Hours Hourly Rate ‘Amount fEquipment la Asphalt Distributor 10. wie (S tons) bo. Power Broom (20m wide) [su - Total for B 236.00 13054 908.00 13058 [real A+ 8) fovtput per hour = 0.30 mt fowect Unit Gost (¢ =D) Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsctonats la RC 70 Cutback Asphalt kw 5% wastage) [su - Tota for F mt 105 4157500 49,663.75 fowect unit Gost (E+) Jovernead, Contingencies & Miscellaneous (OCM) s0wors [Contractors Prof (CP) wore value Added Tax (VAT) SwofG+H*D [rial unt cost (G+H+I+y)Item No ‘Description Unit of Measurement (Output per hour DETAILED UNIT PRICE ANALYSIS (DUPA) 302(1) Bituminous Tack Coat (RC Cut-back Asphalt) mt 030 Designation No. of Person No.of Hours | Hourly Rate “Amount [Labor la. construction Foreman bo. Laborer lsu - Tota for A 4 109.19 1 ora 109.19 10432 Name and Capacity No of Units No.of Hours | Hourly Rate ‘Amount fEquipment la Asphalt Distributor 10. wie (S tons) bo. Power Broom (20m wide) [su - Total for B 1 236.00 1 13054 908.00 13058 [real A+ 8) fovtput per hour = 0.30 mt fowect Unit Gost (¢ =D) Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsctonats la RC 70 Cutback Asphalt kw 5% wastage) [su - Tota for F mt 105 41,575.09 49,663.75 fowect unit Gost (E+) Jovernead, Contingencies & Miscellaneous (OCM) s0wors [Contractors Prof (CP) wore value Added Tax (VAT) SwofG+H*D [rial unt cost (G+H+I+y)Item No ‘Description Unit of Measurement (Output per hour DETAILED UNIT PRICE ANALYSIS (DUPA) 302(2) Bituminous Tack Coat (Emulsfed Asphalt) mt 030 Designation No. of Person No. of Hours Hourly Rate “Amount [Labor la. construction Foreman bo. Laborer lsu - Tota for A 109.19 ora 109.19 10432 Name and Capacity No of Units No. of Hours Hourly Rate ‘Amount fEquipment la Asphalt Distributor 10. wie (S tons) bo. Power Broom (20m wide) [su - Total for B 236.00 13054 908.00 13058 [real A+ 8) fovtput per hour = 0.30 mt fowect Unit Gost (¢ =D) Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsctonats fa. Emulsitod Asphalt $S-1 kw 5% wastage) [su - Tota for F mt 105 44,000.00 48,200.00 fowect unit Gost (E+) Jovernead, Contingencies & Miscellaneous (OCM) s0wors [Contractors Prof (CP) wore value Added Tax (VAT) SwofG+H*D [rial unt cost (G+H+I+y)DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 300(1) Unit of Measurement mt (Output per hour 1800 Bituminous Seal Coat (Co, Aggregate) Designation No. of Person No.of Hours | Hourly Rate “Amount [Labor lo. construction Foreman b>. Laborer lsu - Tota for A 2 4 109.19 1 ora 109.19 1,228.80 Name and Capacity No of Units No.of Hours | Hourly Rate ‘Amount fEquipment fa. Tandem Stoo! Rotor (10.1 mt), C0421 fo. Water Truek (1000 gal.) [su - Total for B 1 1,952.00 025 1,085.00 1,662.00 266.25 [real A+ 8) foviput per hour = 16 00m fowect Unit Gost (¢ =D) IName and Specification Unit ‘Quantity Unit Cost ‘Amount hsctonats fs. Cover Aggregate fow! 158 Shrinkage Factor) Ivote: + 60mtieum fusing unit wt. of 1,600 kguen® [sup — Total for F mt 145 408.25 467.10 fowoct unit Gost (E +) = Jo lovernoad, Contingencies & Miscellaneous (OCM) 10% of 6 [contractor's Prot (CP) Sw oiG. Waive Added Tax (VAT) 5% of G+ H* 0) frtal nit Cost (G+H+I- 9)Item No ‘Description Unit of Measurement (Output per hour DETAILED UNIT PRICE ANALYSIS (DUPA) 303(2) Bituminous Seal Coat (MC Cuttack Asphalt) mt 030 Designation No. of Person No. of Hours Hourly Rate “Amount [Labor la. construction Foreman bo. Laborer lsu - Tota for A 109.19 ora 109.19 10432 Name and Capacity No of Units No. of Hours Hourly Rate ‘Amount fEquipment la Asphalt Distributor 10. wie (S tons) bo. Power Broom (20m wide) [su - Total for B 236.00 13054 908.00 13058 [real A+ 8) fovtput per hour = 0.30 mt fowect Unit Gost (¢ =D) Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsctonats la nic Cut-back Aspnatt kw 5% Wastage) [su - Tota for F mt 105 40,200.00 42,318.00 fowect unit Gost (E+) Jovernead, Contingencies & Miscellaneous (OCM) s0wors [Contractors Prof (CP) wore value Added Tax (VAT) SwofG+H*D [rial unt cost (G+H+I+y)Item No ‘Description Unit of Measurement (Output per hour DETAILED UNIT PRICE ANALYSIS (DUPA) 303(3) Bituminous Seal Coat (RC Cut-back Asphatt) mt 030 Designation No. of Person No. of Hours Hourly Rate “Amount [Labor la. construction Foreman bo. Laborer lsu - Tota for A 109.19 ora 109.19 10432 Name and Capacity No of Units No. of Hours Hourly Rate ‘Amount fEquipment la Asphalt Distributor 10. wie (S tons) bo. Power Broom (20m wide) [su - Total for B 236.00 13054 908.00 13058 [real A+ 8) fovtput per hour = 0.30 mt fowect Unit Gost (¢ =D) Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsctonats la RC 70 Cutback Asphalt kw 5% Wastage) [su - Tota for F mt 105 4157500 49,663.75 fowect unit Gost (E+) Jovernead, Contingencies & Miscellaneous (OCM) s0wors [Contractors Prof (CP) wore value Added Tax (VAT) SwofG+H*D [rial unt cost (G+H+I+y)DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 30014) Unit of Measurement mt (Output per hour 0.30 Bituminous Seal Coat (Asphalt Cement Penetration Grade 120-150) Designation No. of Person No. of Hours Hourly Rate “Amount [Labor la. construction Foreman bo. Laborer lsu - Tota for A 109.19 ora 109.19 10432 Name and Capacity No of Units No. of Hours Hourly Rate ‘Amount fEquipment la Asphalt Distributor 10. wie (S tons) bo. Power Broom (20m wide) [su - Total for B 236.00 13054 908.00 13058 [real A+ 8) fovtput per hour = 0.30 mt fowect Unit Gost (¢ =D) Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsctonats fa Asphalt Cement Penetration Grado 120-150 kw 5% Wastage) [su - Tota for F mt 105 50,775.00 53,313.75 fowect unit Gost (E+) Jovernead, Contingencies & Miscellaneous (OCM) s0wors [Contractors Prof (CP) wore value Added Tax (VAT) SwofG+H*D [rial unt cost (G+H+I+y)Item No ‘Description Unit of Measurement (Output per hour DETAILED UNIT PRICE ANALYSIS (DUPA) 304(1) Bituminous Surface Treatment (Aggregete Grading) mt 1800 Designation No. of Person No. of Hours Hourly Rate “Amount [Labor la. construction Foreman bo. Laborer lsu - Tota for A 2 109.19 ora 109.19 1,228.80 Name and Capacity No of Units No. of Hours Hourly Rate ‘Amount fEquipment la Vioratory Roller (10 mt), SPS fo. Water Truek (1000 gal.) [su - Total for B 025 1 507.00 1,085.00 4807.00 266.25 [real A+ 8) foviput per hour = 16 00m fowect Unit Gost (¢ =D) Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsctonats la Aggrogates fow! 158 Shrinkage Factor) [su - Tota for F mt 145 406.25 467.10 fowect unit Gost (E+) Jovernead, Contingencies & Miscellaneous (OCM) s0wors [Contractors Prof (CP) wore value Added Tax (VAT) SwofG+H*D [rial unt cost (G+H+I+y)DETAILED UNIT PRICE ANALYSIS (DUPA) Item No /Deseription 304(2) Bituminous Surface Treatment (Asphalt Cement Penetration Grade 120-15, Unit of Measurement mt (Output per hour 0.30 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 3 1 ora 10432 lsu - Tota for A Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEquipment la Asphalt Distributor 10. wie (S tons) 1 1 936.00 908.00 bo. Power Broom (20m wide) 1 1 13054 13058 [su - Total for B [real A+ 8) fovtput per hour = 0.30 mt fowect Unit Gost (¢ =D) Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsctonats fa Asphalt Cement Penetration Grado 120-150 mt 105 775.00| 50,413.75 kw 5% Wastage) [su - Tota for F fowect unit Gost (E+) Jovernead, Contingencies & Miscellaneous (OCM) 10% of [Contractors Prof (CP) wots value Added Tax (VAT) Sw orG+H+ [rial unt cost (G+H+I+y)Item No ‘Description Unit of Measurement (Output per hour DETAILED UNIT PRICE ANALYSIS (DUPA) 304(3) Bituminous Surface Treatment (MC Cut-back Asphalt) mt 030 Designation No. of Person No. of Hours Hourly Rate “Amount [Labor la. construction Foreman bo. Laborer lsu - Tota for A 109.19 ora 109.19 10432 Name and Capacity No of Units No. of Hours Hourly Rate ‘Amount fEquipment la Asphalt Distributor 10. wie (S tons) bo. Power Broom (20m wide) [su - Total for B 236.00 13054 908.00 13058 [real A+ 8) fovtput per hour = 0.30 mt fowect Unit Gost (¢ =D) Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsctonats la nic Cut-back Aspnatt kw 5% Wastage) [su - Tota for F mt 105 40,200.00 42,318.00 fowect unit Gost (E+) Jovernead, Contingencies & Miscellaneous (OCM) s0wors [Contractors Prof (CP) wore value Added Tax (VAT) SwofG+H*D [rial unt cost (G+H+I+y)Item No ‘Description Unit of Measurement (Output per hour DETAILED UNIT PRICE ANALYSIS (DUPA) 304(4) _Btuminous Surface Treatment (RC Cut-back Asphalt) mt 030 Designation No. of Person No. of Hours Hourly Rate “Amount [Labor la. construction Foreman bo. Laborer lsu - Tota for A 109.19 ora 109.19 10432 Name and Capacity No of Units No. of Hours Hourly Rate ‘Amount fEquipment la Asphalt Distributor 10. wie (S tons) bo. Power Broom (20m wide) [su - Total for B 236.00 13054 908.00 13058 [real A+ 8) fovtput per hour = 0.30 mt fowect Unit Gost (¢ =D) Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsctonats la RC 70 Cutback Asphalt kw 5% Wastage) [su - Tota for F mt 105 4157500 49,663.75 fowect unit Gost (E+) Jovernead, Contingencies & Miscellaneous (OCM) s0wors [Contractors Prof (CP) wore value Added Tax (VAT) SwofG+H*D [rial unt cost (G+H+I+y)Item No ‘Description Unit of Measurement (Output per hour DETAILED UNIT PRICE ANALYSIS (DUPA) 304(5) Bituminous Surface Treatment (Emulsfied Aschatt) mt 030 Designation No. of Person No. of Hours Hourly Rate “Amount [Labor la. construction Foreman bo. Laborer lsu - Tota for A 109.19 ora 109.19 10432 Name and Capacity No of Units No. of Hours Hourly Rate ‘Amount fEquipment la Asphalt Distributor 10. wie (S tons) bo. Power Broom (20m wide) [su - Total for B 236.00 13054 908.00 13058 [real A+ 8) fovtput per hour = 0.30 mt fowect Unit Gost (¢ =D) Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsctonats fa. Emulsitod Asphalt $S-1 kw 5% wastage) [su - Tota for F mt 105 44,000.00 48,200.00 fowect unit Gost (E+) Jovernead, Contingencies & Miscellaneous (OCM) s0wors [Contractors Prof (CP) wore value Added Tax (VAT) SwofG+H*D [rial unt cost (G+H+I+y)Item No ‘Description DETAILED UNIT PRICE ANALYSIS (DUPA) 305(1) Bituminous Penetration Macadam Pavement (Aggregates) Unit of Measurement mt (Output per hour 1800 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 2 1 ora 1,228.80 lsu - Tota for A IName and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEquipment la Vioratory Roller (10 mt), SPS 1 1 1,507.00 4507.00 fo. Water Truek (1000 gal.) 1 025 1,085.00 266.25 [su - Total for B [real A+ 8) foviput per hour = 16 00m fowect Unit Gost (¢ =D) IName and Specification Unit ‘Quantity Unit Cost ‘Amount hsctonats la Aggrogates mt 145 406.25 467.10 fow! 158 Shrinkage Factor) [su - Tota for F fowect unit Gost (E+) Jovernead, Contingencies & Miscellaneous (OCM) 10% of [Contractors Prof (CP) wots value Added Tax (VAT) Sw orG+H+ [rial unt cost (G+H+I+y)DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 305(2) Bituminous Penetration Macadam Pavement (Asphalt Cement) Unit of Measurement mt (Output per hour 0.30 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 3 1 ora 10432 lsu - Tota for A Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEquipment la Asphalt Distributor 10. wie (S tons) 1 1 936.00 908.00 bo. Power Broom (20m wide) 1 1 13054 13058 [su - Total for B [real A+ 8) fovtput per hour = 0.30 mt fowect Unit Gost (¢ =D) Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsctonats fa. Asphalt Cement (w 5% Wastage) mt 105 775.00] 50,413.75 [su - Tota tor F fowect uni Gost & “F) Jovernead, Contingencies & Miscellaneous (OCM) 10% of [Contractor's Proft (CP) wots. Waive Added Tex (VAT) Swot) [real unt Cost (G+H+iey,Item No ‘Description Unit of Measurement (Output per hour DETAILED UNIT PRICE ANALYSIS (DUPA) 305(3) Bituminous Penetration Macadam Pavement (RC Cut-beck Asphalt) mt 030 Designation No. of Person No. of Hours Hourly Rate “Amount [Labor la. construction Foreman bo. Laborer lsu - Tota for A 109.19 ora 109.19 10432 Name and Capacity No of Units No. of Hours Hourly Rate ‘Amount fEquipment la Asphalt Distributor 10. wie (S tons) bo. Power Broom (20m wide) [su - Total for B 236.00 13054 908.00 13058 [real A+ 8) fovtput per hour = 0.30 mt fowect Unit Gost (¢ =D) Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsctonats la RC 70 Cutback Asphalt kw 5% Wastage) [su - Tota for F mt 105 4157500 49,663.75 fowect unit Gost (E+) Jovernead, Contingencies & Miscellaneous (OCM) s0wors [Contractors Prof (CP) wore value Added Tax (VAT) SwofG+H*D [rial unt cost (G+H+I+y)DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 305(4) Bituminous Penetration Macadam Pavement Emulsfied Asphalt) Unit of Measurement mt (Output per hour 0.30 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor la. construction Foreman 1 1 109.19 109.19 bo. Laborer 3 1 ora 10432 lsu - Tota for A Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEquipment la Asphalt Distributor 10. wie (S tons) 1 1 936.00 908.00 bo. Power Broom (20m wide) 1 1 13054 13058 [su - Total for B [real A+ 8) fovtput per hour = 0.30 mt fowect Unit Gost (¢ =D) Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsctonats fa. Emulsitod Asphalt $S-1 mt 105 44,000.00 48,200.00 kw 5% wastage) [su - Tota for F fowect unit Gost (E+) Jovernead, Contingencies & Miscellaneous (OCM) 10% of [Contractors Prof (CP) wore value Added Tax (VAT) Sw orG+H+ [rial unt cost (G+H+I+y)DETAILED UNIT PRICE ANALYSIS (DUPA) item No /Deserption 306(@) Bituminous Road Mix Surface Course Unit of Measurement mt (Output per hour 12.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor lo. construction Foreman 1 1 109.19 109.19 b>. skied Laborer 1 1 7970 7970 f-. Latorer 3 1 ena s042 lsu - Tota for A Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount Equipment ls. Road Grader w’Seantier. 67108 1 1 2933.55 2.9335 lo. Tandem Steet Roler (10.1 mt), CCA21 1 1 1,952.00 1952.00 le. Pneumatic Tre Roller (10 mt) 1 1 553.00 958.00 ls Asphalt Distributor, 10 wide (5 tons) 1 1 936.00 986.00 le. Water Truck (1000 gal.) 1 025 1,005.00 206.25 Minor Toots (10% of Labor) [su — Tota for B [rotal (A+ 8) fourput por hour = 12.00.mt. fowect unit Gost (¢ =) Name and Specification unit ‘Quantity Unit Cost ‘Amount hctenais le. crushed Grave mt 145 406.25 467.19 fb. Mc Cut-back Asohatt (7%) mt oo7 40,300.00 2,821.00 f. Hydratod Lime (0.75%) bag 0.30 180.00 5400 o.057502.335) 0.0075185 28) = 026, say 0:30 [sub —Total for F fowect uni cost & “F) fovernoad, coningoncies & Miscellaneous (OCM) somor6 [contactors Prom (GP) amos Waive adden Tax (VAT) Smo HHeD) [rial unit cost ietherDETAILED UNIT PRICE ANALYSIS (DUPA) item No /Deserption 306(0) _Btuminous Road Mix Surface Course Unit of Measurement mt (Output per hour 12.00 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor lo. construction Foreman 1 1 109.19 109.19 b>. skied Laborer 1 1 7970 7970 f-. Latorer 3 1 ena s042 lsu - Tota for A Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount Equipment ls. Road Grader w’Seantier. 67108 1 1 2933.55 2.9335 lo. Tandem Steet Roler (10.1 mt), CCA21 1 1 1,952.00 1952.00 le. Pneumatic Tre Roller (10 mt) 1 1 553.00 958.00 ls Asphalt Distributor, 10 wide (5 tons) 1 1 936.00 986.00 le. Water Truck (1000 gal.) 1 025 1,005.00 206.25 Minor Toots (10% of Labor) [su — Tota for B [rotal (A+ 8) fourput por hour = 12.00.mt. fowect unit Gost (¢ =) Name and Specification unit ‘Quantity Unit Cost ‘Amount hctenais le. crushed Grave mt 145 406.25 467.19 fb. Emutsited Asphatt (10%) mt o10 44,000.00 4,400.00, l. Hydratod Lime (0.75%) bag 0.30 180.00 5400 0.082.938) 0.0075185 28) = 026, say 0:30 [sub —Total for F fowect uni cost & “F) fovernoad, coningoncies & Miscellaneous (OCM) somor6 [contactors Prom (GP) amos Waive adden Tax (VAT) Smo HHeD) [rial unit cost ietherDETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 306(1) Unit of Measurement mt (Output per hour 12.00 ‘Agaregates for Bituminous Road Mix Surface Course Designation No. of Person No.of Hours | Hourly Rate “Amount [Labor lo. construction Foreman b>. skied Laborer f-. Latorer lsu - Tota for A 4 109.19 1 7970 1 ena 109.19 7970 s042 Name and Capacity No of Units No.of Hours | Hourly Rate ‘Amount fEauipment ls. Road Grader w’Seantier. 67108 lo. Tandem Steet Roler (10.1 mt), CCA21 le. Pneumatic Tre Roller (10 mt) ls Water Truck (1000 gal.) Minor Toots (10% of Labor) [su - Total for B 1 2933.55 4 1,952.00 1 553.00 025 1,085.00 2,933.55 1952.00 583.00 266.25 [rots a+ 8) fourput por hour = 12.00-mt. fowect unt Gost (¢ =D) Iname and Specification unit ‘Quantity Unit Cost ‘Amount hsatenais le. crushed Grave! [sup — Total for F mt 145 406.25 fowoct unit Gost (E +) = Jo lovernoad, Contingencies & Miscellaneous (OCM) 10% of 6 [contractor's Prot (CP) Sw oiG. Waive Added Tax (VAT) 5% of G+ H* 0) frtal nit Cost (G+H+I- 9)DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 306(2) Unit of Measurement mt (Output per hour 41.90 Bituminous Matera for Bituminous Road Max Surface C Designation No. of Person No.of Hours | Hourly Rate “Amount [Labor la. construction Foreman b>. skied Laborer f-. Latorer lsu - Tota for A Name and Capacity No of Units No.of Hours | Hourly Rate ‘Amount fEauipment ls Asphalt Distroutor, 10. wide (5 tens) [sub - Tota for B 1.00 936.00 936.00 [rot 1A+ 8) fovtput per hour = 1.00 mt fowect Unit Gost (C=) Name and Specification Unit ‘Quantity Unit Cost ‘Amount hsatonais fa nic cut-pack Aspnat Isup— Total for F mt 108 40,200.00 42,315.00 foiect unit Gost (EF) = Jo lovernead, Contingencies & Miscellaneous (OCM) rowers. [Contractors Prof (CP) awore Waive Added Tax (VAT) Sto GeH= fretal unt Cost (G+H+I+y)DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 307 Bituminous Plent Mix Surface Course-General (50mm Unit of Measurement sam. (Output per hour 171.30 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor lo. construction Foreman 1 4 - b>. skied Laborer 1 - f-. Latorer 2 1 lsu - Tota for A Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEauipment ls Asphalt Paver (80 Hp), NF220BIIVDM 1 1 1,833.00 4,833.00 lo. Preumatic Tire Roller (10 mt) 1 1 553.00 953.00 fc. Tandem Stee! Roler (10.1 mt), C0421 1 1 1,952.00 1,852.00, fe. Dump Truck (10 eum) 2 1 1,352.00 2.70400 le Asohalt Batch Plant (60-80 TPH) 1 1 tata 121473 f+ Water Truck (1000 gal) 1 1 1,008.00 1,008.00 lo. Payloader (1.50 cum), Lx80-26 1 1 1733.00 1,738.00 Minor Took (108 of Labor) lsu - Tota for B [rota (a+ 8) foutput por nour = 171.20 sam fowect unit Gost (CD) Name and Specification nit ‘Quantity Unit Cost ‘Amount hctenais [2 Bituminous Matorial (29 mt 0.00081 44,000.00 431.64 fb Aggregates (93%) cum. 0.0488 650.00 3172 fc. Minera Fier (798) beg 013 240.56 3127 kw 5% wastage) [sub —Total for F fowect uni cost & “F) fovernoad, coningoncies & Miscellaneous (OCM) somor6 [contactors Prom (GP) amos [valve Aged Tax (VAT) SoG HED [rial unit cost ietherDETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 306(a) Cold Asphelt Plan Mix (SOmm thk) Unit of Measurement sam. (Output per hour 17130 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor lo. construction Foreman 1 4 - b>. skied Laborer 1 - f-. Latorer 2 1 lsu - Tota for A Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEauipment ls Asphalt Paver (80 Hp), NF220BIIVDM 1 1 1,833.00 4,833.00 lo. Preumatic Tire Roller (10 mt) 1 1 553.00 953.00 fc. Tandem Stee! Roler (10.1 mt), C0421 1 1 1,952.00 1,852.00, fe. Dump Truck (10 eum) 2 1 1,352.00 2.70400 le Asohalt Batch Plant (60-80 TPH) 1 1 tata 121473 f+ Water Truck (1000 gal) 1 1 1,008.00 1,008.00 lo. Payloader (1.50 cum), Lx80-26 1 1 1733.00 1,738.00 Minor Took (108 of Labor) lsu - Tota for B 10,754.73 [rota (a+ 8) foutput por nour = 171.20 sam fowect unit Gost (CD) Name and Specification nit ‘Quantity Unit Cost ‘Amount hctenais la Emulsion Asphalt (10%) mt 001226 44,000.00 530.44 fb Aggregates (93%) cum. 0.0488 650.00 3172 fc. Minera Fier (798) beg 013 240.56 3127 kw 5% wastage) [sub —Total for F fowect uni cost & “F) fovernoad, coningoncies & Miscellaneous (OCM) somor6 [contactors Prom (GP) amos [valve Aged Tax (VAT) SoG HED [rial unit cost ietherDETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 306(0) Cold Asphelt Plan Mix (50mm thk) Unit of Measurement sam. (Output per hour 171.30 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor lo. construction Foreman 1 1 109.19 109.19 b>. skied Laborer 1 7970 478.20 f-. Latorer 2 1 ena 737.28 lsu - Tota for A sa24e7 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEauipment ls Asphalt Paver (80 Hp), NF220BIIVDM 1 1 1,833.00 4,833.00 lo. Preumatic Tire Roller (10 mt) 1 1 553.00 953.00 fc. Tandem Stee! Roler (10.1 mt), C0421 1 1 1,952.00 1,852.00, fe. Dump Truck (10 eum) 2 1 1,352.00 2.70400 le Asohalt Batch Plant (60-80 TPH) 1 1 tata 121473 f+ Water Truck (1000 gal) 1 1 1,008.00 1,008.00 lo. Payloader (1.50 cum), Lx80-26 1 1 1733.00 1,738.00 Minor Took (108 of Labor) s3247 lsu - Tota for B 10,887 20 [rota (a+ 8) foutput por nour = 171.20 sam fowect unit Gost (CD) Name and Specification nit ‘Quantity Unit Cost ‘Amount hctenais la. Mc 70 Cuttback Asphat (79%) mt 00858 40,300.00 345.7 fb Aggregates (93%) cum. 0.0488 650.00 3172 fc. Minera Fier (798) beg 013 240.56 3127 kw 5% wastage) [sub —Total for F fowect uni cost & “F) fovernoad, coningoncies & Miscellaneous (OCM) somor6 [contactors Prom (GP) amos [valve Aged Tax (VAT) SoG HED [rial unit cost ietherDETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 309 Bituminous Plant Mix (Stockpile Maintenance Mature) Unit of Measurement sam. (Output per hour 171.30 Designation No.of Person _| No of Hours | Hourly Rate “Amount [Labor fo. construction Foreman 1 1 109.19 109.19 b>. skied Laborer 1 7970 478.20 f-. Latorer 2 1 ena 737.28 lsu - Tota for A sa24e7 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount fEauipment fs. Dump Truck (10 cum) 2 1 1,352.00 2.70400, lo. Asphat Baton Plant (60-80 TPH) 1 1 1204.73 a2473 lc. Water Truck (1000 ga.) 1 1 1,066.00 1065.00 lt Payloacer (1.50 eum), LxB0-26 1 1 1733.00 4.73300 Minor Toots (10% of Labor) 132.47] [su - Total for B 6.31920 [rots a+ 8) foutput por hour = 174.90 sq.m fowect unt Gost (¢ =D) Name and Specification unit ‘Quantity Unit Cost ‘Amount hsatenais ls. Mc 70 Gutback Asphalt (10%) mt 0.00981 40,300.00 305.34 be Aggregates (99%) cum. 0.0488 650.00 si72 f.Minera Fier (7%) ag 013 240.56 3127 fw 5% wastage) [su - Total for F 458.33 fowoct Unit Gost E+ F) lovernoad, Contingencies & Miscellaneous (OCM) 10% of 6 [contractor's Prof (CP) 8% 016. [valve Aagea Tax (VAT) 5% 0G HED [rat unt Cost (G+HeIew)DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 310(@ 1) Bituminous Conerete Surface Course (30mm thk ) Unit of Measurement sam. (Output per hour 285.51 Designation No.of Person _| No of Hours | Hourly Rate “Amount A. flavor le. construction Foreman 1 1 109.19 109.19 b>. skied Laborer 4 1 7970 318.80 f-. Latorer a 1 ena 491.52 lsu - Tota for A 910.54 Name and Capacity Noofunits | No.of Hours | Hourly Rate ‘Amount 8. [Equipment fs Aspnat Paver (80 Hp) 1 1 1,833.00 4,833.00 lo. Preumatic Tire Roller (10 mt) 1 1 553.00 953.00 fc. Tandem Stee! Roler (10.1 mt), C0421 1 1 1,952.00 1,852.00, ls weter Truck (1000 gal.) 1 1 1,066.00 1065.00 Minor Toots (10% of Labor) 91.99] [su - Total for B 5.19495 cc. friia+sy 1D. [output por hour = 285.51 sam E._[Biect Unit Cost (© =D) Name and Specification unit ‘Quantity Unit Cost ‘Amount F fatenats| l. situminous Concrete Surface Course mt core 4,500.00 333.00 fhickness = 30mm (w! 5% wastage) [su - Total for F 333.00 G._ [pect unit cost E+) H._[overnioad, Contingencies & Miscellaneous (OCM) 10% of 6 [Contractor's Profit (CP) Sm oi. ue Added Tax (VAT 5% of G=H= [rial unit Cost (G+H+I-y)DETAILED UNIT PRICE ANALYSIS (DUPA) Item No ‘Description 310(@.2) Unit of Measurement sam. (Output per hour 218.43 Bituminous Conerete Surface Course (40mm thk ) Designation No. of Person No. of Hours Hourly Rate “Amount [Labor lo. construction Foreman b>. skied Laborer f-. Latorer lsu - Tota for A 109.19 7970 ena 109.19 318.80 491.52 Name and Capacity No of Units No. of Hours Hourly Rate ‘Amount fEauipment fs Aspnat Paver (80 Hp) lo. Preumatic Tire Roller (10 mt) fc. Tandem Stee! Roler (10.1 mt), C0421 ls weter Truck (1000 gal.) Minor Toots (10% of Labor) [su - Total for B 1,833.00 553.00 1,952.00 1,085.00 4,833.00 553.00 1952.00 1065.00 [rots a+ 8) [output por hour = 214 13 sam fowect unt Gost (¢ =D) Name and Specification unit ‘Quantity Unit Cost ‘Amount hsatenais l. situminous Concrete Surface Course fickness = 40mm (w’ 59% wastage) [su - Total for F mt 0.098 509} 441.00 foect Unit Gost EF) Iz Jo lovernoad, Contingencies & Miscellaneous (OCM) 10% of 6 [contractor's Prot (GP) Sm oi. ue Added Tax (VAT 5% of G=H= [rial unit Cost (G+H+I-y)

Cost Sheets Road Construction DUPA - TOAZ - Info

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

Cost Sheets Road Construction DUPA - TOAZ - Info

Uploaded by

Copyright:

Available Formats

You might also like