PROJECT NAME : EMERGENCY ROAD MAP

LOCATION : DILI-TIMOR LESTE

PRICE QUOTATION
NO DESCRIPTION UNIT QUANTITY UNIT RATE AMOUNT
100 General Requirements
102 Mobilization and demobilization Ls 1.00 $ 5,000.00 $ 5,000.00
Sub Total $ 5,000.00
300 Sub Base and Base Course
303(1) Crushed aggregate base course, 10 cm cum 224.83 $ 43.30 $ 9,734.55
Sub Total $ 9,734.55
400 Surface Courses
402(1) Bituminous prime coat, (MC-70 cutback asphalt) Sq.m 1,865.53 $ 2.87 $ 5,362.07
411(2) Asphalt concrete - binder course (AC - BC) 5 cm Sq.m 1,865.53 $ 36.13 $ 67,406.12
Sub Total $ 72,768.18
A CONSTRUCTION COST $ 87,502.73
B CONTRACTOR FEE + OVERHEAD (10% X A) $ 8,750.27
C TAX 2% (A+B) $ 1,925.06
D GRAND TOTAL (A + B + C) $ 98,178.07
PROJECT NAME : EMERGENCY ROAD MAP
LOCATION : DILI-TIMOR LESTE

PRICE QUOTATION
NO DESCRIPTION UNIT QUANTITY UNIT RATE AMOUNT
100 General Requirements
102 Mobilization and demobilization Ls 1.00 $ 2,000.00 $ 2,000.00
Sub Total $ 2,000.00
300 Sub Base and Base Course
301 Anggregat subbase course, 15 cm cu.m 264.70 $ 25.76 $ 6,817.80
Sub Total $ 6,817.80
700 Miscellaneous Structures
SPL702 Paving block (60mm x 250mm x 200mm) Sq.m 1,217.03 $ 23.34 $ 28,400.81
SPL703 Paving grass block 540mm x 360mm Sq.m 919.73 $ 55.36 $ 50,917.32
Sub Total $ 79,318.13
A CONSTRUCTION COST $ 88,135.93
B CONTRACTOR FEE + OVERHEAD (10% X A) $ 8,813.59
D TAX 2% (A+B) $ 1,938.99
E GRAND TOTAL $ 98,888.51
PAY ITEM NO. 301 UNIT : cu.m.
ITEM
DESCRIPTION: Aggregate Subbase Course OUTPUT: 30.00

NO. OF
REF. NO. PRICE COMPONENT UNIT HOURLY RATE AMOUNT
HR.
A. EQUIPMENT
E8 1 Motor Grader, 125HP hr 1 75.00 75.00
E26 1 Pneumatic Tired Roller, 10T hr 1 60.00 60.00
E26a 1 Vibratory Drum Roller hr 1 55.00 55.00
E37 1 Water Tank Truck with Pump, 500-1,000 gal hr 1 35.00 35.00
Minor Tools 10% of Labor) 0.70

TOTAL A 225.70

B. LABOR
L2 1 Leadman hr 1 1.50 1.50
L10 2 Skilled Laborer hr 1 1.25 2.50
L11 4 Unskilled Laborer hr 1 0.75 3.00

TOTAL B 7.00
TOTAL A + B 232.70
C. UNIT COST = (A + B)/Output per hour 7.76
REF. NO. MATERIAL COMPONENT UNIT QUANTITY UNIT COST AMOUNT

D. Materials per unit of Item

M4 Aggregate Subbase cu.m. 1.2 15.00 18.00

TOTAL D 18.00

E. ESTIMATED DIRECT COST (EDC) = C + D 25.76

G. PROFIT = of E 0.00
H. TAX = of (E+F+G) 0.00

I. TOTAL UNIT COST 25.76

PAY ITEM NO. 303 UNIT : cu.m.

ITEM
DESCRIPTION: Crushed Aggregate Base Course OUTPUT: 26.15

NO. OF
REF. NO. PRICE COMPONENT UNIT HOURLY RATE AMOUNT
HR.
A. EQUIPMENT
E8 1 Motor Grader, 125HP hr 1 $ 75.00 75.00
E26 1 Pneumatic Tired Roller, 10T hr 1 $ 60.00 60.00
E26a 1 Vibratory Drum Roller hr 1 $ 55.00 55.00
E37 1 Water Tank Truck with Pump, 500-1,000 gal hr 1 $ 35.00 35.00
Minor Tools 10% of Labor)

TOTAL A 225.00

B. LABOR
L2 1 Leadman hr 1 $ 1.50 1.50
L10 3 Skilled Laborer hr 1 $ 1.75 5.25
L11 4 Unskilled Laborer hr 3.7 $ 0.75 11.10
 TOTAL B 17.85
TOTAL A + B 242.85
C. UNIT COST = (A + B)/Output per hour 9.29
REF. NO. MATERIAL COMPONENT UNIT QUANTITY UNIT COST AMOUNT

D. Materials per unit of Item

M3 Abu batu cu.m. 0.2 $ 45.00 9.00
Sand cu.m. 0.27 $ 23.00 6.21
Stone crusher 1/2 cu.m. 0.05 $ 40.00 2.00
Stone crusher 2/3 cu.m. 0.48 $ 35.00 16.80

TOTAL D 34.01

E. ESTIMATED DIRECT COST (EDC) = C + D 43.30

G. PROFIT = of E 0.00
H. TAX = 0% of (E+F+G) 0.00

I TOTAL UNIT COST 43.30

PAY ITEM NO. 402 (1) UNIT : sq.m.

ITEM
Bituminous Prime Coat (MC-70, Cutback Asphalt) OUTPUT: 350.00
DESCRIPTION:

NO. OF
REF. NO. PRICE COMPONENT UNIT HOURLY RATE AMOUNT
HR.
A. EQUIPMENT
E24 1 Asphalt Distributor, 1,330 gal. hr 2 20.00 40.00
E25 1 Power Broom, Self-profelled hr 2 40.00 80.00
E37 1 Water Tank Truck with Pump, 500-1,000 gal hr 1 35.00 35.00

Minor Tools 10% of Labor) 1.00

TOTAL A 156.00

B. LABOR
L2 1 Leadman hr 1 1.50 1.50
L10 1 Skilled Laborer hr 2 1.25 2.50
L11 2 Unskilled Laborer hr 4 0.75 6.00

TOTAL B 10.00
TOTAL A + B 166.00
C. UNIT COST = (A + B)/Output per hour 0.47
REF. NO. MATERIAL COMPONENT UNIT QUANTITY UNIT COST AMOUNT

D. Materials per unit of Item

M31 Cutback Asphalt MC 70 liter 1.2 2.00 2.40

TOTAL D 2.40

E. ESTIMATED DIRECT COST (EDC) = C + D 2.87

G. PROFIT = 0% of E 0.00
H. TAX = of (E+F+G) 0.00

I TOTAL UNIT COST 2.87

PAY ITEM NO. 413 UNIT : sq.m.
ITEM
AC-BC Surface Course, Hot Laid, 50mm thick OUTPUT: 95.00
DESCRIPTION:

NO. OF
REF. NO. PRICE COMPONENT UNIT HOURLY RATE AMOUNT
HR.
A. EQUIPMENT
E22 1 Asphalt Paver/Finisher, 4.0m width hr 1 100.00 100.00
E26 1 Pneumatic Tired Roller, 10T hr 2 50.00 100.00
E26b 1 Tandem roller hr 1 30.00 30.00
E34 5 Dump Truck, 3.00-5.99 cu.m. hr 1 25.00 125.00
E41 1 Asphalt Plant hr 2 250.00 500.00
E37 1 Water Tank Truck with Pump, 500-1,000 gal hr 1 25.00 25.00
E4 1 Wheel Loader, 1.80 cu.m. hr 1 55.00 55.00
Minor Tools 10% of Labor) 2.30

TOTAL A 937.30

B. LABOR
L2 1 Leadman hr 1 1.50 1.50
L10 8 Skilled Laborer hr 1 1.75 14.00
L11 10 Unskilled Laborer hr 1 0.75 7.50

TOTAL B 23.00
TOTAL A + B 960.30
C. UNIT COST = (A + B)/Output per hour 10.11
REF. NO. MATERIAL COMPONENT UNIT QUANTITY UNIT COST AMOUNT

D. Materials per unit of Item

M1 Portland Cement kg
M2 Sand cu.m 0.08 23.00 1.84
M9a Crushed stone 5 - 9 mm for AC-BC & AC-WC cu.m 0.12 35.00 4.20
M9b Crushed stone 10 - 20 mm" for AC-BC & AC-WC cu.m 0.12 40.00 4.80
M18 Asphalt Pen. Gr. 60-70 kg 5.50 2.00 11.00
Dust cu.m 0.05 40.00 2.00
Waste and Miscellaneous ( 10 % of above) 2.18

TOTAL D 26.02

E. ESTIMATED DIRECT COST (EDC) = C + D 36.13

G. PROFIT = of E 0.00
H. TAX = 0% of (E+F+G) 0.00

H TOTAL UNIT COST 36.13

PAY ITEM NO. 610 UNIT : cu.m.

ITEM
Sand Bedding OUTPUT: 5.00
DESCRIPTION:

NO. OF
REF. NO. PRICE COMPONENT UNIT HOURLY RATE AMOUNT
HR.
A. EQUIPMENT
Tamping Rammer 7 HP Hr 0.117 15.00 1.76
Minor Tools 10% of Labor) 0.95

TOTAL A 2.70
 B. LABOR
L2 Leadman hr 0.5 1.50 0.75
L10 Skilled Laborer hr 3.98 1.25 4.98
L11 Unskilled Laborer hr 5 0.75 3.75

TOTAL B 9.48
TOTAL A + B 12.18
C. UNIT COST = (A + B)/Output per hour 2.44
REF. NO. MATERIAL COMPONENT UNIT QUANTITY UNIT COST AMOUNT

D. Sand Cu.M 1.2 16.00 19.2

TOTAL D 19.20

E. ESTIMATED DIRECT COST (EDC) = C + D 21.64

G. PROFIT = 0% of E 0.00
H. TAX = 0% of (E+F+G) 0.00

H TOTAL UNIT COST 21.64

PAY ITEM NO. 702 UNIT : sq.m.

ITEM
DESCRIPTION: Paving Grass Block OUTPUT: 1.00

NO. OF
REF. NO. PRICE COMPONENT UNIT HOURLY RATE AMOUNT
HR.
A. EQUIPMENT

Tools Ls 1 1.00 1.00

Tamping Rammer 7 HP hr 0.25 15.00 3.75

Minor Tools (10% of labor cost) 0.55

TOTAL A 5.30

B. LABOR

1 Foreman hr 0 3.00 0.00

2 Skilled Labour hr 2 1.25 2.50
3 Masonry Man hr 1 1.50 1.50
4 Unskilled Labour hr 2 0.75 1.50

TOTAL B 5.50
TOTAL A + B 10.80
C. UNIT COST = (A + B)/Output per hour 10.80
REF. NO. MATERIAL COMPONENT UNIT QUANTITY UNIT COST AMOUNT

D. Materials per unit of Item

Paving Block (54 x 36) cm pcs 6 6.75 40.50
sand M3 0.1212 16.00 1.94

Waste and Miscellaneous (5% of above) 2.12

TOTAL D 44.56

E. ESTIMATED DIRECT COST (EDC) = C + D 55.36

 G. PROFIT = 0% of E 0.00
H. TAX = 0% of (E+F+G) 0.00

H TOTAL UNIT COST 55.36

PAY ITEM NO. 703 UNIT : sq.m.

ITEM
DESCRIPTION: Paving Block OUTPUT: 1.00

NO. OF
REF. NO. PRICE COMPONENT UNIT HOURLY RATE AMOUNT
HR.
A. EQUIPMENT

Tools Ls 1 1.00 1.00

Tamping Rammer 7 HP hr 0.25 15.00 3.75

Minor Tools (10% of labor cost) 0.55

TOTAL A 5.30

B. LABOR

1 Foreman hr 0 3.00 0.00

2 Skilled Labour hr 2 1.25 2.50
3 Masonry Man hr 1 1.50 1.50
4 Unskilled Labour hr 2 0.75 1.50

TOTAL B 5.50
TOTAL A + B 10.80
C. UNIT COST = (A + B)/Output per hour 10.80
REF. NO. MATERIAL COMPONENT UNIT QUANTITY UNIT COST AMOUNT

D. Materials per unit of Item

Paving block 20x25x6 cm pcs 20 0.50 10.00
sand M3 0.1212 16.00 1.94

Waste and Miscellaneous (5% of above) 0.60

TOTAL D 12.54

E. ESTIMATED DIRECT COST (EDC) = C + D 23.34

G. PROFIT = 0% of E 0.00
H. TAX = 0% of (E+F+G) 0.00

H TOTAL UNIT COST 23.34