Current (as per DUPA)

365 days
Diesel - 55
Rebar - 54.29
Directs 19,163,589.58
Indirects 9,730,135.67
R&O

Total Cost 28,893,725.25

Margin 2,874,538.44
9%
Contract Value (VAT EX) 31,748,408
Contract Value (VAT IN) 35,560,599
1.12007505049727
Php / block

Using previous (#of blocks - pro-rata)

Using previous rates
Concrete
2500 psi 5,000
5000 psi 6,000

39,472,265
35,560,599 15% margin
34,632,931 12% margin
 INTERNATIONAL CONTAINER TERMINAL SERVICES, INC.
MICT Port of Manila

Date : May 24, 2024

REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2024

BILL OF ǪUANTITIES

CIVIL WORKS
ITEM SCOPE OF WORK Ǫty Units
UNIT COST AMOUNT

1.0 GENERAL ITEMS

Sub Total 6,744,618.81

2.0 CONCRETING OF PAVEMENT

Sub Total 21,201,765.43

3.0 CONSTRUCTION OF RUNWAY ALONG TRANSFER LANE

Sub Total 5,429,612.40

4.0 CONSTRUCTION OF NEW LATERAL DRAINAGE

Sub Total 683,046.04

5.0 REHABILITATION OF CABLE TRENCH

Sub Total 615,752.04

6.0 REPAIR OF CONCRETE PAVEMENT

Sub Total 885,804.51

TOTAL COST 35,560,599.23

 INTERNATIONAL CONTAINER TERMINAL SERVICES, INC.
MICT Port of Manila

Date : May 24, 2024

REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2024

BILL OF ǪUANTITIES

CIVIL WORKS
ITEM SCOPE OF WORK Ǫty Units
UNIT COST AMOUNT

1.0 GENERAL ITEMS

1.1 Mobilization/Demobilization 1.00 lot 742,455.30 742,455.30

1.2 Temporary Facilities 1.00 lot 3,029,992.90 3,029,992.90
1.3 Bonds and Insurances 1.00 lot 2,114,883.96 2,114,883.96

Construction Safety and Traffic including compliance with COVID-19

1.4
Protocols including PPA and HSE Permits
1.00 lot 751,956.25 751,956.25

All Necessary Documents, Drawing and Designer Certification for LGU

1.5
Permit Application
1.00 lot 105,330.40 105,330.40

Sub Total 6,744,618.81

2.0 CONCRETING OF PAVEMENT

2.1 Cutting and breaking of existing pavement 2,617.92 sq.m. 282.38 739,239.61

2.2 Excavation, hauling and disposal of debris/existing materials outside MICT 2,617.92 sq.m. 528.67 1,384,013.88

2.3 Soil preparation including trimming levelling / backfill & 100% compaction FDT 2,617.92 sq.m. 137.63 360,307.90

2.4 Lean concreting (3000 psi at 7 days) including formworks 150 mm thickness 392.69 cu.m 10,346.55 4,062,985.20

2.5 Rebar works (Grade 60) including tie wire #16 27,597.06 kgs 109.52 3,022,527.01
Dowel bars; 32 mm dia. @ 210mm O.C.; 600mm length with 1 1/2'' dia. PVC
2.6
Pipe Sleeve
3,796.55 kgs 160.41 609,004.17

Main pavement concreting (6000 psi at 7 days) including formworks,

application of curing compound, cutting, asphalt filler application and
2.7
rectification of termination to existing pavement (broomed finish); 300mm
785.38 cu.m 13,988.39 10,986,198.97
thickness

2.8 Reflectorized Painting (Pavement Markings) 1.00 lot 37,488.69 37,488.69

Sub Total 21,201,765.43
3.0 CONSTRUCTION OF RUNWAY ALONG TRANSFER LANE

3.1 Cutting and breaking of existing pavement 1.50 sq.m. 282.38 423.57

3.2 Excavation, hauling and disposal of debris/existing materials outside MICT 1.50 sq.m. 528.67 793.00

Soil preparation including trimming levelling / backfill and 100%

3.3
compaction FDT
1.50 sq.m. 137.63 206.45

Lean concreting (2500 psi at 7 days) including formworks 50mm

3.4 thickness surface covered by Bond Breaker 0.08 cu.m. 10,346.55 827.72

3.5 Rebar works (Grade c0) including tie wire #1c 79.06 kgs. 109.52 8,658.93

Dowel bars; 3c mm dia. @ 210mm O.C.; c00mm length with 1 1/2'' dia. PVC
3.6
Pipe Sleeve
3.45 kgs. 160.41 553.41

Main pavement concreting (c000 psi at 7 days) including formworks (400

3.7
mm thickness), with 10mm x 10mm chamfer
0.60 cu.m. 13,988.39 8,393.03

Cost/Linear Meter 241.20 lm 19,856.11 4,789,293.73

Angle Nosing (Hot Dip Galvanized) - 10 mm thk x 100 x 100 mm angle bar
3.8
16 mm dia. anchor bar at 200 CRS
36.00 pcs 14,491.82 521,705.54

3.9 Supply and Installation of 20mm thk Rubber Separator with Joint Sealant 54.00 lm 453.24 24,474.87

3.10 Reflectorized Painting (Pavement Markings) 1.00 lot 94,138.26 94,138.26

 INTERNATIONAL CONTAINER TERMINAL SERVICES, INC.
MICT Port of Manila

Date : May 24, 2024

REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2024

BILL OF ǪUANTITIES

CIVIL WORKS
ITEM SCOPE OF WORK Ǫty Units
UNIT COST AMOUNT

Sub Total 5,429,612.40

4.0 CONSTRUCTION OF NEW LATERAL DRAINAGE

Sub Total 683,046.04

5.0 REHABILITATION OF CABLE TRENCH

5.1 Cable Trench

Concrete chipping of trench cover sides including removal of trench cover

5.1.1
which to be housekept and re-installed
12.80 l.m. 1,011.58 12,948.26

5.1.2 Hauling and disposal of debris 12.80 lm 572.56 7,328.81

Rebars works (Grade 60) including tie wire #16 - drilled and with epoxy
5.1.3 application 250.31 kgs 109.52 27,414.83
Angle nosing 100x100x6mm with 12mm dia. anchor bars at every 250mm (hot
5.1.4 dipped galvanized) 241.15 kgs 200.50 48,349.51
Application of concrete epoxy to existing chipped surface prior to concrete
5.1.5 pouring 25.60 lm 1,923.62 49,244.72

5.1.6 Concreting works including formworks (5000 psi at 7 days 3/4 aggregates) 1.54 cu.m 10,832.35 16,681.83

-
5.2 Trench Cover -
5.2.1 Rebars works (Grade 60) including tie wire #16 and welding works 950.68 kgs 109.52 104,121.82
Angle nosing 100x100x6mm with 12mm dia. anchor bars at every 250mm
5.2.2 (hot dipped galvanized) 1,157.53 kgs 200.50 232,079.65

5.2.3 Fabrication and installation of 25 mm dia. lifting lug (HDG) 26.00 pcs 2,103.62 54,694.20

5.2.4 Concreting works including formworks (5000 psi at 7 days 3/4 aggregates) 3.58 cu.m 10,832.35 38,779.83

-
5.3 Declogging Works -
5.3.1 Declogging of Cable Trench 12.80 l.m. 1,883.48 24,108.58
Sub Total 615,752.04
6.0 REPAIR OF CONCRETE PAVEMENT

6.1 Cracks 150.00 l.m. 3,140.72 471,108.55

6.2 Resurfacing 277.20 sq.m. 1,496.02 414,695.96
Sub Total 885,804.51

TOTAL COST 35,560,599.23

 INTERNATIONAL CONTAINER TERMINAL SERVICES, INC.
MICT Port of Manila
REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023
BILL OF QUANTITIES
Date : May 4, 2023

ITEM SCOPE OF WORK QTY UNIT UNIT COST AMOUNT

1.0 GENERAL ITEMS

1.1 Mobilization/Demobilization 1.00 lot 742,455.30 742,455.30

1.2 Temporary Facilities 1.00 lot 3,029,992.90 3,029,992.90

1.3 Bonds and Insurances 1.00 lot 2,114,883.96 2,114,883.96

Construction Safety and Traffic including compliance with COVID-19

1.4 1.00 lot 751,956.25 751,956.25
Protocols including PPA and HSE Permits

All Necessary Documents, Drawing and Designer Certification for LGU

1.5 1.00 lot 105,330.40 105,330.40
Permit Application

Sub Total 6,744,618.81

2.0 CONCRETING OF PAVEMENT

2.1 Cutting and breaking of existing pavement 2,270.00 sq.m. 282.38 640,995.11
Excavation, hauling and disposal of debris/existing materials outside
2.2 2,270.00 sq.m. 528.67 1,200,079.26
MICT
Soil preparation including trimming levelling/ backfill & 100%
2.3 2,270.00 sq.m. 137.63 312,423.20
compaction FDT
Lean concreting (3000 psi at 7 days) including formworks 150 mm
2.4 340.50 cu.m 10,346.55 3,522,998.95
thickness
2.5 Rebar works (Grade 60) including tie wire #16 31,044.76 kgs. 109.52 3,400,131.23
Dowel bars; 32 mm dia. @ 210mm O.C.; 600mm length with 1 1/2" dia.
2.6 4,409.00 kgs. 160.41 707,247.21
PVC Pipe Sleeve

Main pavement concreting (6000 psi at 7 days) including formworks,

application of curing compound, cutting, asphalt filler application and
2.7 921.60 cu.m 13,988.39 12,891,696.98
rectification of termination to existing pavement (broomed finish);
300mm thickness

2.8 Reflectorized Painting (Pavement Markings) 1.00 lot 37,488.69 37,488.69

Sub Total 22,713,060.63
3.0 CONSTRUCTION OF RUNWAY ALONG TRANSFER LANE
a Cutting and breaking of existing pavement 1.50 sq.m. 282.38 423.57
Excavation, hauling end disposal of debris/existing materials outside
b 1.50 sq.m. 528.67 793.00
MICT
Soil preparation including trimming levelling/ backfill and 100%
c 1.50 sq.m. 137.63 206.45
compaction FDT
Lean concreting (2500 psi at 7 days) including formworks 50mm
d 0.075 cu.m. 10,346.55 775.99
thickness surface covered by Bond Breaker
e Rebar works (Grade 60) including tie wire #16 77.78 kgs. 109.52 8,518.74

Dowel bars; 36 mm dia. @ 210mm O.C.; 600mm length with 1 1/2“ dia.
f 3.45 kgs. 160.41 553.41
PVC Pipe Sleeve

Main pavement concreting (6000 psi at 7 days) including formworks

g 0.60 cu.m 13,988.39 8,393.03
{400 mm thickness), with 10mm x 10mm chamfer

3.1 Cost/Linear Meter 307.20 lm 19,664.19 6,040,839.17

 INTERNATIONAL CONTAINER TERMINAL SERVICES, INC.
MICT Port of Manila
REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023
BILL OF QUANTITIES
Date : May 4, 2023

ITEM SCOPE OF WORK QTY UNIT UNIT COST AMOUNT

Angle Nosing (Hot Dip Galvanized) - 10 mm thk x 100 x 100 mm angle

3.2 48.00 pcs 14,491.82 695,607.39
bar 16 mm dia. anchor bar at 200 CRS

3.3 Supply and Installation of 20mm thk Rubber Separator with Joint Sealant 72.00 lm 453.24 32,633.16

3.4 Reflectorized Painting (Pavement Markings) 1.00 lot 94,138.26 94,138.26

Sub Total 6,863,217.98
4.0 CONSTRUCTION OF NEW LATERAL DRAINAGE

4.1 Trench

4.1.1 Cutting and breaking of existing drainage 10.88 sq.m. 282.38 3,072.26
Excavation, hauling and disposal of debris/existing materials outside
4.1.2 10.88 sq.m. 528.67 5,751.92
MICT

Soil preparation including trimming levelling/ backfill & compaction

4.1.3 10.88 sq.m. 137.63 1,497.43
including FDT ( 100 % degree of compaction )

4.1.4 Gravel Bedding (50mm thk, G1) 0.54 cu.m 1,573.65 849.77

4.1.5 Lean concreting (2500 psi at 7 days) including formworks 75mm thickness 0.82 cu.m 10,346.55 8,484.17

4.1.6 Rebar works (Grade 60) including tie wire #16 1,527.40 kgs 109.52 167,286.22
Angle nosing 50x50x6mm with 12mm dia. anchor bars at every 250mm
4.1.7 127.12 kgs 200.50 25,487.00
(hot dipped galvanized) (outside stacking area)

4.1.8 Concreting works including formworks (5000 psi at 7 days 3/4 aggregates) 10.88 cu.m 10,832.35 117,856.01

4.2 Lateral Drain Cover

4.2.1 Rebar works (Grade 60) including tie wire #16 26.24 kgs. 109.52 2,873.90

4.2.2 Placing of 50 mm dia. PVC Pipe for lateral drain hole (to be removed) 20.80 lm 160.28 3,333.76

4.2.3 Fabrication and installation of 25 mm dia. lifting lug (HDG) 2.00 pcs 2,103.62 4,207.25
4.2.4 Angle nosing 50x50x6mm with 12mm dia. anchor bars at every 250mm
(hot 37.58 kgs. 200.50 7,534.62
dipped galvanized) (outside stacking area)
4.2.5 Concreting works including formworks (5000 psi at 7 days 3/4 aggregates)
0.14 cu.m 10,832.35 1,516.53

4.3 Declogging Works

4.3.1 Declogging of Lateral Drain 12.50 lm 1,883.48 23,543.54
Sub Total 373,294.38
5.0 REHABILITATION OF CABLE TRENCH (Along Road 9)
5.1 Cable Trench
5.1.1 Concrete chipping of trench cover sides including removal of trench cover
which to be housekept and re-installed 12.80 I.m. 1,011.58 12,948.26

5.1.2 Hauling and disposal of debris 12.80 Inn 572.56 7,328.81

5.1.3 Rebars works (Grade 60) including tie wire #16 - drilled and with epoxy
application 368.29 kgs 109.52 40,336.42

Angle nosing 100x100x6mm with 12mm dia. anchor bars at every 250mm
5.1.4 (hot 272.98 kgs 200.50 54,731.28
dipped galvanized)
 INTERNATIONAL CONTAINER TERMINAL SERVICES, INC.
MICT Port of Manila
REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023
BILL OF QUANTITIES
Date : May 4, 2023

ITEM SCOPE OF WORK QTY UNIT UNIT COST AMOUNT

Application of concrete epoxy to existing chipped surface prior to concrete

5.1.5 pouring 25.60 lm 1,923.62 49,244.72

5.1.6 Concreting works including formworks (5000 psi at 7 days 3/4 aggregates) 2.11 cu.m 10,832.35 22,856.27

5.2 Trench Cover

5.2.1 Rebars works (Grade 60) including tie wire #16 and welding works 830.91 kgs 109.52 91,004.18
5.2.2 Angle nosing 100x100x6mm with 12mm dia. anchor bars at every 250mm
(hot 1,023.67 kgs 200.50 205,241.31
dipped galvanized)
5.2.3 Fabrication and installation of 25 mm dia. lifting lug (HDG) 28.00 units 2,103.62 58,901.44
5.2.4 Concreting works including formworks (5000 psi at 7 days 3/4 aggregates)
2.80 cu.m 10,832.35 30,330.59

5.3 Declogglng Works

5.3.1 Declogging of Cable Trench 12.80 lm 1,883.48 24,108.58
Sub Total 597,031.86

TOTAL COST 37,291,223.66

PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 1.1 TOTAL QUANTITY: 1.00

DESCRIPTION: GENERAL ITEMS: Mobilization/ Demobilization UNIT: lot

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

Fuel
Diesel 70.00 lit 55.00 3,850.00
Gasoline lit 60.00 -

Sub Total A 3,850.00

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

Carpenter 7.00 pax 750.00 5,250.00

Mason 5.00 pax 750.00 3,750.00
Skilled Workers 5.00 pax 750.00 3,750.00
Steelman 4.00 pax 750.00 3,000.00
Rigger 1.00 pax 750.00 750.00
Helper/Laborer 6.00 pax 969.60 5,817.58
Welders 3.00 pax 750.00 2,250.00

Sub Total B 24,567.58

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

DUMP TRUCK / MINI DUMP TRUCK 1.00 unit 50,000.00 50,000.00

SERVICE VEHICLE 1.00 unit -
GENERATOR SET 1.00 unit 15,000.00 15,000.00
COMPRESSOR & JACK HAMMER 2.00 unit 50,000.00 100,000.00
CONCRETE VIBRATOR 1.00 unit 20,000.00 20,000.00
CONCRETE CUTTER 1.00 unit 20,000.00 20,000.00
WELDING MACHINE 1.00 unit 20,000.00 20,000.00
BAGGER MIXER (GAS) 1.00 unit 50,000.00 50,000.00
CORING MACHINE WITH OXYGEN & ACETYLENE 1.00 unit 30,000.00 30,000.00
BACKHOE W/ PAVEMENT BREAKER (0.80 CU.M) 1.00 unit 80,000.00 80,000.00
PAYLOADER (1.50 CU.M) LX80 -2C 1.00 unit 80,000.00 80,000.00
Sub Total C 465,000.00

D. Total Direct Cost (A+B+C) 493,417.58

E. Overhead + Risk (5%) 19.35% 95,476.30
F. Profit 15.00% 74,012.64
G. Total Margin 34.35% 169,488.94
H. VAT (12%) 79,548.78
I. TOTAL COST 742,455.30
J. UNIT COST 742,455.30
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 1.2 TOTAL QUANTITY: 1.00

DESCRIPTION: GENERAL ITEMS: Temporary Facilities UNIT: lot

DESCRIPTION
A. Office Equipment QUANTITY UNIT UNIT COST AMOUNT
Office tables 7.00 pc 2,070.79 14,495.55
Office chairs 7.00 pc 414.16 2,899.11
Computer 6.00 unit 25,000.00 150,000.00
Printer 2.00 unit 3,451.32 6,902.65
Water dispenser 2.00 unit 4,831.85 9,663.70
Gas stove 2 Burner 2.00 unit 1,725.66 3,451.32
Air con 4.00 unit 10,353.97 41,415.87
Cellphone
As built plans 1.00 lot 41,415.87 41,415.87
Staff quarters furnishings 1.00 lot 34,513.23 34,513.23
Service vehicles (2 units) 7.00 mo 46,220.11 323,540.78

Sub Total A 628,298.08

DESCRIPTION
B. Miscellaneous Expense QUANTITY UNIT RATE AMOUNT
Representation expenses 7.00 mo 12,424.76 86,973.33
Transportation 7.00 mo 18,637.14 130,459.99
Staff Quarters maintenance 7.00 lot 6,212.38 43,486.66
Land rental 7.00 mo 24,849.52 173,946.66
Staff quarters 7.00 mo 55,911.43 391,379.98

Sub Total B 826,246.62

DESCRIPTION
C. Utilities QUANTITY UNIT RATE AMOUNT
Power mos -
Water mos -
Communication mos -
Office Van mos -
Survey Instrument mos -
Office supplies 7.00 mos 9,000.00 62,123.81
Materials Testing 7.00 mos - -
Security (day/night shift) 7.00 mos 72,000.00 496,990.45

Sub Total C 559,114.25

D. Total Direct Cost (A+B+C) 2,013,658.95

E. Overhead + Risk (5%) 19.35% 389,643.01
F. Profit 15.00% 302,048.84
G. Total Margin 34.35% 691,691.85
H. VAT (12%) 324,642.10
I. TOTAL COST 3,029,992.90
J. UNIT COST 3,029,992.90
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 1.3 TOTAL QUANTITY: 1.00

DESCRIPTION: GENERAL ITEMS: Bonds and Insurances UNIT: lot

DESCRIPTION
A. MATERIALS QUANTITY No. Yr UNIT COST AMOUNT

Bid Security / Bid Docs 0.85% 1.50% 25,500.00

Performance Bond 10% 1 0.85% 170,000.00
Guarantee Bond A.P (Surety) 30% 1 0.85% 510,000.00
Retention Bond 10% 1 1.00% 200,000.00
Contractors All Risk Insurance 10% 1 2.50% 500,000.00

Sub Total A 1,405,500.00

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

Sub Total B -
DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

Sub Total C -

D. Total Direct Cost (A+B+C) 1,405,500.00

E. Overhead + Risk (5%) 19.35% 271,964.25
F. Profit 15.00% 210,825.00
G. Total Margin 34.35% 482,789.25
H. VAT (12%) 226,594.71
I. TOTAL COST 2,114,883.96
J. UNIT COST 2,114,883.96
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 1.4 TOTAL QUANTITY: 1.00

GENERAL ITEMS: Construction Safety and Traffic including compliance with COVID-19
DESCRIPTION: UNIT: lot
Protocols including PPA and HSE Permits
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

Covid Protocols Requirements 1.00 lot 124,731.68 124,731.68

PPE's 1.00 lot 90,000.00 90,000.00
PPA Permits 1.00 lot 50,000.00 50,000.00
Board-up Barricades 1.00 lot 25,000.00 25,000.00

Sub Total A 289,731.68

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

Safety Manager -
Traffic Management Officer -
Pollution Control Officer -
Safety Officer -
Nurse -
First Aid 7.00 mos 30,000.00 210,000.00

Sub Total B 210,000.00

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

Sub Total C -

D. Total Direct Cost (A+B+C) 499,731.68

E. Overhead + Risk (5%) 19.35% 96,698.08
F. Profit 15.00% 74,959.75
G. Total Margin 34.35% 171,657.83
H. VAT (12%) 80,566.74
I. TOTAL COST 751,956.25
J. UNIT COST 751,956.25
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 1.5 TOTAL QUANTITY: 1.00

GENERAL ITEMS: All Necessary Documents, Drawing and Designer Certification for LGU
DESCRIPTION: UNIT: lot
Permit Application
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

Permits and All Necessary Documents, Drawings 1.00 lot 70,000.00 70,000.00
and Designer Certification for LGU Permit -
Application (Optional) -
-

Sub Total A 70,000.00

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

-
-
-
-
-
-

Sub Total B -
DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

Sub Total C -

D. Total Direct Cost (A+B+C) 70,000.00

E. Overhead + Risk (5%) 19.35% 13,545.00
F. Profit 15.00% 10,500.00
G. Total Margin 34.35% 24,045.00
H. VAT (12%) 11,285.40
I. TOTAL COST 105,330.40
J. UNIT COST 105,330.40
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 2.1 TOTAL QUANTITY: 2,270.00

CONCRETING OF PAVEMENT : Cutting and breaking of
DESCRIPTION: UNIT: sq.m.
existing pavement
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Diesel 2,128.13 lit 55.00 117,046.88

b. Gasoline 397.25 lit 60.00 23,835.00
c. Concrete Saw (diamond blade 14") 0.34050 pc 8,000.00 2,724.00
-
* Disposal area (within three (3) km.) -
-
-
-
-
-

Sub Total A 143,605.88

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 5.675 m.day 1,950.93 11,071.54

b. Laborer 11.35 m.day 984.41 11,173.05

Sub Total B 22,244.59

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 56.75 hr 2,074.95 117,753.41

b. Payloader (1.50 cu.m.), LX80-2C 56.75 hr 1,733.00 98,347.75
c. Dump Truck (10 cu.m.) 28.38 hr 1,352.00 38,363.00
d. Concrete Saw, Blade Ø 14" (7.5 Hp) 56.75 pc 100.00 5,675.00

Sub Total C 260,139.16

D. Total Direct Cost (A+B+C) 425,989.63

E. Overhead + Risk (5%) 19.35% 82,428.99
F. Profit 15.00% 63,898.44
G. Total Margin 34.35% 146,327.44
H. VAT (12%) 12.00% 68,678.05
I. TOTAL COST 640,995.11
J. UNIT COST 282.38
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 2.2 TOTAL QUANTITY: 2,270.00

CONCRETING OF PAVEMENT : Excavation, hauling and
DESCRIPTION: UNIT: sq.m.
disposal of debris/existing materials outside MICT
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Diesel lit 55.00 -

-
-
-
* Disposal area (within three (15) km.) -
-
-
-
-
-

Sub Total A -
DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 11.350 m.day 1,950.93 22,143.07

b. Laborer 22.70 m.day 984.41 22,346.11

Sub Total B 44,489.18

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 113.50 hr 2,074.95 235,506.82

b. Payloader (1.50 cu.m.), LX80-2C 113.50 hr 1,733.00 196,695.50
c. Dump Truck (10 cu.m.) 227.00 hr 1,352.00 306,904.00
d. Concrete Saw, Blade Ø 14" (7.5 Hp) 56.75 pc 167.38 9,498.82
Minor Tools (10% of Labor) 4,448.92

* Disposal area (within three (3) km.)

Sub Total C 753,054.06

D. Total Direct Cost (A+B+C) 797,543.24

E. Overhead + Risk (5%) 19.35% 154,324.62
F. Profit 15.00% 119,631.49
G. Total Margin 34.35% 273,956.10
H. VAT (12%) 128,579.92
I. TOTAL COST 1,200,079.26
J. UNIT COST 528.67
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 2.3 TOTAL QUANTITY: 2,270.00

CONCRETING OF PAVEMENT : Soil preparation including
DESCRIPTION: UNIT: sq.m.
trimming levelling/ backfill & 100% compaction FDT
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Filling Materials 783.15 cu.m - -

-
-
-
-
-
-
-
-
-

Sub Total A -
DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 7.567 m.day 1,950.93 14,762.05

b. Laborer 30.27 m.day 984.41 29,794.81

Sub Total B 44,556.86

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 75.67 hr 2,074.95 157,004.55

b. Plate Compactor (5 Hp) 0.76 hr 1,065.00 805.85
c. Water Truck (1000 gal.) 0.76 hr 1,065.00 805.85
Minor Tools (10% of Labor) 4,455.69

Sub Total C 163,071.94

D. Total Direct Cost (A+B+C) 207,628.79

E. Overhead + Risk (5%) 19.35% 40,176.17
F. Profit 15.00% 31,144.32
G. Total Margin 34.35% 71,320.49
H. VAT (12%) 33,473.91
I. TOTAL COST 312,423.20
J. UNIT COST 137.63
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 2.4 TOTAL QUANTITY: 340.50

CONCRETING OF PAVEMENT : Lean concreting (3000 psi
DESCRIPTION: UNIT: cu.m
at 7 days) including formworks 150 mm thickness
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Ready Mix Concrete (2500 psi at 7 days) 357.53 cu.m 5,000.00 1,787,625.00
b. Curing Compound 98.74 lit 28.00 2,764.86
-
-
-
-
-
-
-
-

Sub Total A 1,790,389.86

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 22.700 m.day 1,950.93 44,286.15

b. Skilled Laborer 90.800 m.day 969.60 88,039.40
c. Laborer 272.400 m.day 984.41 268,153.28

Sub Total B 400,478.83

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Concrete Screeder (5.5 Hp) 22.70 hr 545.00 12,371.50

b. Transit Mixer (5 cu.m.) 68.10 hr 1,279.00 87,099.90
c. Water Truck (1000 gal.) 22.70 hr 1,065.00 24,175.50
d. Concrete Vibrator 45.40 hr 148.88 6,759.15
Minor Tools (5% of Labor) 20,023.94

Sub Total C 150,429.99

D. Total Direct Cost (A+B+C) 2,341,298.68

E. Overhead + Risk (5%) 19.35% 453,041.30
F. Profit 15.00% 351,194.80
G. Total Margin 34.35% 804,236.10
H. VAT (12%) 377,464.17
I. TOTAL COST 3,522,998.95
J. UNIT COST 10,346.55
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 2.5 TOTAL QUANTITY: 31,044.76

CONCRETING OF PAVEMENT : Rebar works (Grade 60)
DESCRIPTION: UNIT: kgs
including tie wire #16
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Tie Wire (2% of RSB) 651.94 kgs 47.00 30,641.18

b. Reinforcing Steel Bar, Grade 60 32,597.00 kgs 54.29 1,769,691.02
(w/ 5% Wastage) -
-
-
-
-
-
-
-

Sub Total A 1,800,332.20

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 28.223 m.day 1,950.93 55,060.18

b. Skilled Laborer 56.445 m.day 969.60 54,728.91
c. Laborer 225.780 m.day 984.41 222,260.16

Sub Total B 332,049.26

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Bar Cutter 141.11 hr 219.75 31,009.48

b. Bar Bender 141.11 hr 351.50 49,601.06
c. Cargo Truck (10 T, 270 Hp) 42.33 hr 1,102.00 46,651.81

Sub Total C 127,262.35

D. Total Direct Cost (A+B+C) 2,259,643.81

E. Overhead + Risk (5%) 19.35% 437,241.08
F. Profit 15.00% 338,946.57
G. Total Margin 34.35% 776,187.65
H. VAT (12%) 364,299.77
I. TOTAL COST 3,400,131.23
J. UNIT COST 109.52
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 2.6 TOTAL QUANTITY: 4,409.00

32mm dia. (Grade 60) Deformed Dowel Bars at 210mm O.C. (for dowel on expansion joint -
DESCRIPTION: UNIT: kgs
G.A. 18 metal dowel cap should be installed, see dowel expansion joint details)

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Protectective Paint 161.08 lit 250.00 40,270.09

b. Metal Dowel Cap Ga No. 18 920.46 pcs 54.29 49,971.57
c. 36mm dia. (Grade 60) Plain Round Bar 4,409.00 kg. 43.00 189,587.00
-
-
-
-
-
-
-

Sub Total A 279,828.66

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 183.708 mn.hrs 109.19 20,059.11

b. Skilled Laborer 367.417 mn.hrs 79.70 29,283.11
c. Laborer 1,469.667 mn.hrs 61.44 90,296.32

Sub Total B 139,638.54

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Bar Cutter 91.85 hr 219.75 20,184.95

b. Bar Bender 91.85 hr -
c. Cargo Truck (10 T, 270 Hp) 27.56 hr 1,102.00 30,366.99

Sub Total C 50,551.94

D. Total Direct Cost (A+B+C) 470,019.14

E. Overhead + Risk (5%) 19.35% 90,948.70
F. Profit 15.00% 70,502.87
G. Total Margin 34.35% 161,451.58
H. VAT (12%) 75,776.49
I. TOTAL COST 707,247.21
J. UNIT COST 160.41
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 2.7 TOTAL QUANTITY: 921.60

CONCRETING OF PAVEMENT : Main pavement concreting (6000 psi at 7 days)

DESCRIPTION: including formworks, application of curing compound, cutting, asphalt filler application and UNIT: cu.m
rectification of termination to existing pavement (broomed finish); 300mm thickness

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. RMC 6000 psi at 7 days 3/4 aggregates 1,013.76 cu.m 7,906.75 8,015,543.77
b. Curing Compound 267.26 lit 28.00 7,483.39
c. Steel Forms (Rental) 423.94 lm 50.00 21,196.80
d. Concrete Saw (diamond blade 14") 0.138240 pc 8,000.00 1,105.92
-
-
-
-
-
-

Sub Total A 8,045,329.88

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 5.760 m.day 1,950.93 11,237.37

b. Skilled Laborer 23.040 m.day 969.60 22,339.51
c. Laborer 69.120 m.day 984.41 68,042.42

Sub Total B 101,619.30

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Transit Mixer (5 cu.m.) 230.40 hr 1,279.00 294,681.60

b. Concrete Vibrator 115.20 hr 148.88 17,150.98
c. Concrete Screeder (5.5 Hp) 57.60 hr 545.00 31,392.00
d. Water Truck (1000 gal.) 57.60 hr 1,065.00 61,344.00
e. Concrete Saw, Blade Ø 14" (7.5 Hp) 57.60 hr 167.38 9,641.09
f. Bar Cutter, Single Phase 5.76 hr 219.75 1,265.76
Minor Tools (5% of Labor) 5,080.96

Sub Total C 420,556.39

D. Total Direct Cost (A+B+C) 8,567,505.57

E. Overhead + Risk (5%) 19.35% 1,657,812.33
F. Profit 15.00% 1,285,125.84
G. Total Margin 34.35% 2,942,938.16
H. VAT (12%) 1,381,253.25
I. TOTAL COST 12,891,696.98
J. UNIT COST 13,988.39
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 2.8 TOTAL QUANTITY: 1.00

DESCRIPTION: CONCRETING OF PAVEMENT: Reflectorized Painting (Pavement Markings) UNIT: lot

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Reflectorized Traffic Paint (Yellow) 47.25 lit 450.00 21,262.50

Miscellaneous (5% of above) 1,063.13
-
-
-
-
-
-
-
-

Sub Total A 22,325.63

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.450 m.day 1,950.93 877.92

b. Skilled Laborer 0.450 m.day 969.60 436.32
c. Laborer 0.900 m.day 984.41 885.97

Sub Total B 2,200.21

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Cargo Truck (5 T) 0.24 hr 712.00 168.21

Minor Tools (10% of Labor) 220.02
-
-
-
-

Sub Total C 388.23

D. Total Direct Cost (A+B+C) 24,914.06

E. Overhead + Risk (5%) 19.35% 4,820.87
F. Profit 15.00% 3,737.11
G. Total Margin 34.35% 8,557.98
H. VAT (12%) 4,016.65
I. TOTAL COST 37,488.69
J. UNIT COST 37,488.69
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 3a TOTAL QUANTITY: 1.50

CONSTRUCTION OF RUNWAY ALONG TRANSFER LANE : Cutting and breaking of
DESCRIPTION: UNIT: sq.m.
existing pavement
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Diesel 1.41 lit 55.00 77.34

b. Gasoline 0.26 lit 60.00 15.75
c. Concrete Saw (diamond blade 14") 0.00023 pc 8,000.00 1.80
-
* Disposal area (within three (3) km.) -
-
-
-
-
-

Sub Total A 94.89

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.004 m.day 1,950.93 7.32

b. Laborer 0.01 m.day 984.41 7.38

Sub Total B 14.70

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 0.04 hr 2,074.95 77.81

b. Payloader (1.50 cu.m.), LX80-2C 0.04 hr 1,733.00 64.99
c. Dump Truck (10 cu.m.) 0.02 hr 1,352.00 25.35
d. Concrete Saw, Blade Ø 14" (7.5 Hp) 0.04 pc 100.00 3.75

Sub Total C 171.90

D. Total Direct Cost (A+B+C) 281.49

E. Overhead + Risk (5%) 19.35% 54.47
F. Profit 15.00% 42.22
G. Total Margin 34.35% 96.69
H. VAT (12%) 45.38
I. TOTAL COST 423.57
J. UNIT COST 282.38
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 3b TOTAL QUANTITY: 1.50

CONSTRUCTION OF RUNWAY ALONG TRANSFER LANE : Excavation, hauling end
DESCRIPTION: UNIT: sq.m.
disposal of debris/existing materials outside MICT
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Diesel lit 55.00 -

-
-
-
* Disposal area (within three (15) km.) -
-
-
-
-
-

Sub Total A -
DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.008 m.day 1,950.93 14.63

b. Laborer 0.02 m.day 984.41 14.77

Sub Total B 29.40

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 0.08 hr 2,074.95 155.62

b. Payloader (1.50 cu.m.), LX80-2C 0.08 hr 1,733.00 129.98
c. Dump Truck (10 cu.m.) 0.15 hr 1,352.00 202.80
d. Concrete Saw, Blade Ø 14" (7.5 Hp) 0.04 pc 167.38 6.28
Minor Tools (10% of Labor) 2.94

* Disposal area (within three (3) km.)

Sub Total C 497.61

D. Total Direct Cost (A+B+C) 527.01

E. Overhead + Risk (5%) 19.35% 101.98
F. Profit 15.00% 79.05
G. Total Margin 34.35% 181.03
H. VAT (12%) 84.96
I. TOTAL COST 793.00
J. UNIT COST 528.67
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 3c TOTAL QUANTITY: 1.50

CONSTRUCTION OF RUNWAY ALONG TRANSFER LANE : Soil preparation including
DESCRIPTION: UNIT: sq.m.
trimming levelling/ backfill and 100% compaction FDT
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Filling Materials 0.52 cu.m - -

-
-
-
-
-
-
-
-
-

Sub Total A -
DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.005 m.day 1,950.93 9.75

b. Laborer 0.02 m.day 984.41 19.69

Sub Total B 29.44

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 0.05 hr 2,074.95 103.75

b. Plate Compactor (5 Hp) 0.00 hr 1,065.00 0.53
c. Water Truck (1000 gal.) 0.00 hr 1,065.00 0.53
Minor Tools (10% of Labor) 2.94

Sub Total C 107.76

D. Total Direct Cost (A+B+C) 137.20

E. Overhead + Risk (5%) 19.35% 26.55
F. Profit 15.00% 20.58
G. Total Margin 34.35% 47.13
H. VAT (12%) 22.12
I. TOTAL COST 206.45
J. UNIT COST 137.63
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 3d TOTAL QUANTITY: 0.08

CONSTRUCTION OF RUNWAY ALONG TRANSFER LANE : Lean concreting (2500 psi
DESCRIPTION: UNIT: cu.m
at 7 days) including formworks 50mm thickness surface covered by Bond Breaker
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Ready Mix Concrete (2500 psi at 7 days) 0.08 cu.m 5,000.00 393.75
b. Curing Compound 0.02 lit 28.00 0.61
-
-
-
-
-
-
-
-

Sub Total A 394.36

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.005 m.day 1,950.93 9.75

b. Skilled Laborer 0.020 m.day 969.60 19.39
c. Laborer 0.060 m.day 984.41 59.06

Sub Total B 88.21

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Concrete Screeder (5.5 Hp) 0.01 hr 545.00 2.73

b. Transit Mixer (5 cu.m.) 0.02 hr 1,279.00 19.19
c. Water Truck (1000 gal.) 0.01 hr 1,065.00 5.33
d. Concrete Vibrator 0.01 hr 148.88 1.49
Minor Tools (5% of Labor) 4.41

Sub Total C 33.13

D. Total Direct Cost (A+B+C) 515.70

E. Overhead + Risk (5%) 19.35% 99.79
F. Profit 15.00% 77.36
G. Total Margin 34.35% 177.14
H. VAT (12%) 83.14
I. TOTAL COST 775.99
J. UNIT COST 10,346.55
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 3e TOTAL QUANTITY: 77.78

CONSTRUCTION OF RUNWAY ALONG TRANSFER LANE : Rebar works (Grade 60)
DESCRIPTION: UNIT: kgs
including tie wire #16
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Tie Wire (2% of RSB) 1.63 kgs 47.00 76.77

b. Reinforcing Steel Bar, Grade 60 81.67 kgs 54.29 4,433.81
(w/ 5% Wastage) -
-
-
-
-
-
-
-

Sub Total A 4,510.58

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.071 m.day 1,950.93 137.95

b. Skilled Laborer 0.141 m.day 969.60 137.12
c. Laborer 0.566 m.day 984.41 556.85

Sub Total B 831.92

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Bar Cutter 0.35 hr 219.75 77.69

b. Bar Bender 0.35 hr 351.50 124.27
c. Cargo Truck (10 T, 270 Hp) 0.11 hr 1,102.00 116.88

Sub Total C 318.84

D. Total Direct Cost (A+B+C) 5,661.34

E. Overhead + Risk (5%) 19.35% 1,095.47
F. Profit 15.00% 849.20
G. Total Margin 34.35% 1,944.67
H. VAT (12%) 912.72
I. TOTAL COST 8,518.74
J. UNIT COST 109.52
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 3f TOTAL QUANTITY: 3.45

CONSTRUCTION OF RUNWAY ALONG TRANSFER LANE : Dowel bars; 36 mm dia. @

DESCRIPTION: UNIT: kgs
210mm O.C.; 600mm length with 1 1/2“ dia. PVC Pipe Sleeve

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Protectective Paint 0.13 lit 250.00 31.51

b. Metal Dowel Cap Ga No. 18 0.72 pcs 54.29 39.10
c. 36mm dia. (Grade 60) Plain Round Bar 3.45 kg. 43.00 148.35
-
-
-
-
-
-
-

Sub Total A 218.96

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.144 mn.hrs 109.19 15.70

b. Skilled Laborer 0.288 mn.hrs 79.70 22.91
c. Laborer 1.150 mn.hrs 61.44 70.66

Sub Total B 109.27

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Bar Cutter 0.07 hr 219.75 15.79

b. Bar Bender 0.07 hr -
c. Cargo Truck (10 T, 270 Hp) 0.02 hr 1,102.00 23.76

Sub Total C 39.56

D. Total Direct Cost (A+B+C) 367.79

E. Overhead + Risk (5%) 19.35% 71.17
F. Profit 15.00% 55.17
G. Total Margin 34.35% 126.33
H. VAT (12%) 59.29
I. TOTAL COST 553.41
J. UNIT COST 160.41
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 3g TOTAL QUANTITY: 0.60

CONSTRUCTION OF RUNWAY ALONG TRANSFER LANE : Main pavement concreting

DESCRIPTION: UNIT: cu.m
(6000 psi at 7 days) including formworks {400 mm thickness), with 10mm x 10mm chamfer

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. RMC 6000 psi at 7 days 3/4 aggregates 0.66 cu.m 7,906.75 5,218.45
b. Curing Compound 0.17 lit 28.00 4.87
c. Steel Forms (Rental) 0.28 lm 50.00 13.80
d. Concrete Saw (diamond blade 14") 0.000090 pc 8,000.00 0.72
-
-
-
-
-
-

Sub Total A 5,237.84

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.004 m.day 1,950.93 7.32

b. Skilled Laborer 0.015 m.day 969.60 14.54
c. Laborer 0.045 m.day 984.41 44.30

Sub Total B 66.16

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Transit Mixer (5 cu.m.) 0.15 hr 1,279.00 191.85

b. Concrete Vibrator 0.08 hr 148.88 11.17
c. Concrete Screeder (5.5 Hp) 0.04 hr 545.00 20.44
d. Water Truck (1000 gal.) 0.04 hr 1,065.00 39.94
e. Concrete Saw, Blade Ø 14" (7.5 Hp) 0.04 hr 167.38 6.28
f. Bar Cutter, Single Phase 0.00 hr 219.75 0.82
Minor Tools (5% of Labor) 3.31

Sub Total C 273.80

D. Total Direct Cost (A+B+C) 5,577.80

E. Overhead + Risk (5%) 19.35% 1,079.30
F. Profit 15.00% 836.67
G. Total Margin 34.35% 1,915.98
H. VAT (12%) 899.25
I. TOTAL COST 8,393.03
J. UNIT COST 13,988.39
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 3.2 TOTAL QUANTITY: 48.00

Angle Nosing (Hot Dip Galvanized) - 10 mm thk x 100 x 100

DESCRIPTION: UNIT: pcs
mm angle bar 16 mm dia. anchor bar at 200 CRS

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. 10 mm thk x 100 x 100 mm angle bar 50.40 set 6,866.60 346,076.64

b. Reinforcing Steel Bar, 16 mm dia.anchor 206.64 kg 84.29 17,417.69
(w/ 5% Wastage) -
-
-
-
-
-
-
-

Sub Total A 363,494.33

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 4.800 m.day 1,091.90 5,241.12

b. Skilled Laborer 9.600 m.day 797.00 7,651.20
c. Laborer 38.400 m.day 614.40 23,592.96

Sub Total B 36,485.28

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Boom Truck (10 T, 270 Hp) 48.00 hr 1,102.00 52,896.00

b. Welding Machine 48.00 hr 196.00 9,408.00

Sub Total C 62,304.00

D. Total Direct Cost (A+B+C) 462,283.61

E. Overhead + Risk (5%) 19.35% 89,451.88
F. Profit 15.00% 69,342.54
G. Total Margin 34.35% 158,794.42
H. VAT (12%) 74,529.36
I. TOTAL COST 695,607.39
J. UNIT COST 14,491.82
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 3.3 TOTAL QUANTITY: 72.00

DESCRIPTION: Supply and Installation of 20mm thk Rubber Separator and Joint Sealant UNIT: lm

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Blown Asphalt 75.60 kg. 250.00 18,900.00

Miscellaneous (5% of Materials) 945.00
b. 20 mm Rubber for Separator
-
-
-
-
-
-
-

Sub Total A 19,845.00

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 3.600 mn.hrs 109.19 393.08

b. Laborer 21.600 mn.hrs 61.44 1,327.10
-

Sub Total B 1,720.19

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Asphalt Kettle/Drum 3.60 hr 10.00 36.00

Minor Tools (5% of Labor) 86.01

Sub Total C 122.01

D. Total Direct Cost (A+B+C) 21,687.20

E. Overhead + Risk (5%) 19.35% 4,196.47
F. Profit 15.00% 3,253.08
G. Total Margin 34.35% 7,449.55
H. VAT (12%) 3,496.41
I. TOTAL COST 32,633.16
J. UNIT COST 453.24
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 3.4 TOTAL QUANTITY: 1.00

DESCRIPTION: Reflectorized Painting (Pavement Markings) UNIT: lot

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Reflectorized Traffic Paint (Yellow) 118.65 lit 450.00 53,392.50

Miscellaneous (5% of above) 2,669.63
-
-
-
-
-
-
-
-

Sub Total A 56,062.13

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 1.130 m.day 1,950.93 2,204.55

b. Skilled Laborer 1.130 m.day 969.60 1,095.64
c. Laborer 2.260 m.day 984.41 2,224.77

Sub Total B 5,524.96

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Cargo Truck (5 T) 0.59 hr 712.00 422.39

Minor Tools (10% of Labor) 552.50
-
-
-
-

Sub Total C 974.89

D. Total Direct Cost (A+B+C) 62,561.98

E. Overhead + Risk (5%) 19.35% 12,105.74
F. Profit 15.00% 9,384.30
G. Total Margin 34.35% 21,490.04
H. VAT (12%) 10,086.24
I. TOTAL COST 94,138.26
J. UNIT COST 94,138.26
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 4.1.1 TOTAL QUANTITY: 10.88

CONSTRUCTION OF NEW LATERAL DRAINAGE : Cutting and breaking of existing
DESCRIPTION: UNIT: sq.m.
pavement
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Diesel 10.20 lit 55.00 561.00

b. Gasoline 1.90 lit 60.00 114.24
c. Concrete Saw (diamond blade 14") 0.00163 pc 8,000.00 13.06
-
* Disposal area (within three (3) km.) -
-
-
-
-
-

Sub Total A 688.30

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.027 m.day 1,950.93 53.07

b. Laborer 0.05 m.day 984.41 53.55

Sub Total B 106.62

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 0.27 hr 2,074.95 564.39

b. Payloader (1.50 cu.m.), LX80-2C 0.27 hr 1,733.00 471.38
c. Dump Truck (10 cu.m.) 0.14 hr 1,352.00 183.87
d. Concrete Saw, Blade Ø 14" (7.5 Hp) 0.27 pc 100.00 27.20

Sub Total C 1,246.83

D. Total Direct Cost (A+B+C) 2,041.75

E. Overhead + Risk (5%) 19.35% 395.08
F. Profit 15.00% 306.26
G. Total Margin 34.35% 701.34
H. VAT (12%) 329.17
I. TOTAL COST 3,072.26
J. UNIT COST 282.38
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 4.1.2 TOTAL QUANTITY: 10.88

CONSTRUCTION OF NEW LATERAL DRAINAGE : Excavation, hauling end disposal of
DESCRIPTION: UNIT: sq.m.
debris/existing materials outside MICT
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Diesel lit 55.00 -

-
-
-
* Disposal area (within three (15) km.) -
-
-
-
-
-

Sub Total A -
DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.054 m.day 1,950.93 106.13

b. Laborer 0.11 m.day 984.41 107.10

Sub Total B 213.23

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 0.54 hr 2,074.95 1,128.77

b. Payloader (1.50 cu.m.), LX80-2C 0.54 hr 1,733.00 942.75
c. Dump Truck (10 cu.m.) 1.09 hr 1,352.00 1,470.98
d. Concrete Saw, Blade Ø 14" (7.5 Hp) 0.27 pc 167.38 45.53
Minor Tools (10% of Labor) 21.32

* Disposal area (within three (3) km.)

Sub Total C 3,609.35

D. Total Direct Cost (A+B+C) 3,822.59

E. Overhead + Risk (5%) 19.35% 739.67
F. Profit 15.00% 573.39
G. Total Margin 34.35% 1,313.06
H. VAT (12%) 616.28
I. TOTAL COST 5,751.92
J. UNIT COST 528.67
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 4.1.3 TOTAL QUANTITY: 10.88

CONSTRUCTION OF NEW LATERAL DRAINAGE : Soil preparation including trimming
DESCRIPTION: UNIT: sq.m.
levelling/ backfill and 100% compaction FDT
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Filling Materials 3.75 cu.m - -

-
-
-
-
-
-
-
-
-

Sub Total A -
DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.036 m.day 1,950.93 70.75

b. Laborer 0.15 m.day 984.41 142.81

Sub Total B 213.56

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 0.36 hr 2,074.95 752.52

b. Plate Compactor (5 Hp) 0.00 hr 1,065.00 3.86
c. Water Truck (1000 gal.) 0.00 hr 1,065.00 3.86
Minor Tools (10% of Labor) 21.36

Sub Total C 781.60

D. Total Direct Cost (A+B+C) 995.15

E. Overhead + Risk (5%) 19.35% 192.56
F. Profit 15.00% 149.27
G. Total Margin 34.35% 341.84
H. VAT (12%) 160.44
I. TOTAL COST 1,497.43
J. UNIT COST 137.63
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 4.1.4 TOTAL QUANTITY: 0.54

DESCRIPTION: CONSTRUCTION OF NEW LATERAL DRAINAGE : Gravel Bedding (50mm thk, G1) UNIT: cu.m
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Filling Materials 0.57 cu.m 950.00 538.65

-
-
-
-
-
-
-
-
-

Sub Total A 538.65

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.002 m.day 1,091.90 1.97

b. Laborer 0.01 m.day 614.40 4.42

Sub Total B 6.39

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 0.01 hr 2,074.95 18.67

b. Plate Compactor (5 Hp) 0.00 hr 1,065.00 0.19
c. Water Truck (1000 gal.) 0.00 hr 1,065.00 0.19
Minor Tools (10% of Labor) 0.64

Sub Total C 19.70

D. Total Direct Cost (A+B+C) 564.74

E. Overhead + Risk (5%) 19.35% 109.28
F. Profit 15.00% 84.71
G. Total Margin 34.35% 193.99
H. VAT (12%) 91.05
I. TOTAL COST 849.77
J. UNIT COST 1,573.65
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 4.1.5 TOTAL QUANTITY: 0.82

CONSTRUCTION OF NEW LATERAL DRAINAGE : Lean concreting (2500 psi at 7 days)
DESCRIPTION: UNIT: cu.m
including formworks 50mm thickness surface covered by Bond Breaker
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Ready Mix Concrete (2500 psi at 7 days) 0.86 cu.m 5,000.00 4,305.00
b. Curing Compound 0.24 lit 28.00 6.66
-
-
-
-
-
-
-
-

Sub Total A 4,311.66

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.055 m.day 1,950.93 106.65

b. Skilled Laborer 0.219 m.day 969.60 212.02
c. Laborer 0.656 m.day 984.41 645.77

Sub Total B 964.44

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Concrete Screeder (5.5 Hp) 0.05 hr 545.00 29.79

b. Transit Mixer (5 cu.m.) 0.16 hr 1,279.00 209.76
c. Water Truck (1000 gal.) 0.05 hr 1,065.00 58.22
d. Concrete Vibrator 0.11 hr 148.88 16.28
Minor Tools (5% of Labor) 48.22

Sub Total C 362.27

D. Total Direct Cost (A+B+C) 5,638.37

E. Overhead + Risk (5%) 19.35% 1,091.02
F. Profit 15.00% 845.76
G. Total Margin 34.35% 1,936.78
H. VAT (12%) 909.02
I. TOTAL COST 8,484.17
J. UNIT COST 10,346.55
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 4.1.6 TOTAL QUANTITY: 1,527.40

CONSTRUCTION OF NEW LATERAL DRAINAGE : Rebar works (Grade 60) including tie
DESCRIPTION: UNIT: kgs
wire #16
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Tie Wire (2% of RSB) 32.08 kgs 47.00 1,507.54

b. Reinforcing Steel Bar, Grade 60 1,603.77 kgs 54.29 87,068.67
(w/ 5% Wastage) -
-
-
-
-
-
-
-

Sub Total A 88,576.22

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 1.389 m.day 1,950.93 2,708.96

b. Skilled Laborer 2.777 m.day 969.60 2,692.66
c. Laborer 11.108 m.day 984.41 10,935.18

Sub Total B 16,336.80

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Bar Cutter 6.94 hr 219.75 1,525.66

b. Bar Bender 6.94 hr 351.50 2,440.37
c. Cargo Truck (10 T, 270 Hp) 2.08 hr 1,102.00 2,295.27

Sub Total C 6,261.30

D. Total Direct Cost (A+B+C) 111,174.32

E. Overhead + Risk (5%) 19.35% 21,512.23
F. Profit 15.00% 16,676.15
G. Total Margin 34.35% 38,188.38
H. VAT (12%) 17,923.52
I. TOTAL COST 167,286.22
J. UNIT COST 109.52
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 4.1.7 TOTAL QUANTITY: 127.12

CONSTRUCTION OF NEW LATERAL DRAINAGE: Angle nosing 50x50x6mm with

DESCRIPTION: UNIT: kgs
12mm dia. anchor bars at every 250mm (hot dipped galvanized) (outside stacking area)

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. 10 mm thk x 100 x 100 mm angle bar 1.85 set 6,866.60 12,680.22

b. Reinforcing Steel Bar, 16 mm dia.anchor 7.57 kg 84.29 638.18
(w/ 5% Wastage) -
-
-
-
-
-
-
-

Sub Total A 13,318.40

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.176 m.day 1,091.90 192.03

b. Skilled Laborer 0.352 m.day 797.00 280.34
c. Laborer 1.407 m.day 614.40 864.44

Sub Total B 1,336.82

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Boom Truck (10 T, 270 Hp) 1.76 hr 1,102.00 1,938.11

b. Welding Machine 1.76 hr 196.00 344.71

Sub Total C 2,282.81

D. Total Direct Cost (A+B+C) 16,938.03

E. Overhead + Risk (5%) 19.35% 3,277.51
F. Profit 15.00% 2,540.71
G. Total Margin 34.35% 5,818.21
H. VAT (12%) 2,730.75
I. TOTAL COST 25,487.00
J. UNIT COST 200.50
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 4.1.8 TOTAL QUANTITY: 10.88

CONSTRUCTION OF NEW LATERAL DRAINAGE: Concreting works

DESCRIPTION: UNIT: cu.m
including formworks (5000 psi at 7 days 3/4 aggregates)

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. RMC 5000 psi at 7 days 3/4 aggregates 11.97 cu.m 6,000.00 71,808.00
b. Curing Compound 3.16 lit 28.00 88.35
c. Steel Forms (Rental) 5.00 lm 50.00 250.24
d. Concrete Saw (diamond blade 14") 0.00 pc 8,000.00 13.06
-
-
-
-
-
-

Sub Total A 72,159.64

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.068 m.day 1,950.93 132.66

b. Skilled Laborer 0.272 m.day 969.60 263.73
c. Laborer 0.816 m.day 984.41 803.28

Sub Total B 1,199.67

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Transit Mixer (5 cu.m.) 2.72 hr 1,279.00 3,478.88

b. Concrete Vibrator 1.36 hr 148.88 202.48
c. Concrete Screeder (5.5 Hp) 0.68 hr 545.00 370.60
d. Water Truck (1000 gal.) 0.68 hr 1,065.00 724.20
e. Concrete Saw, Blade Ø 14" (7.5 Hp) 0.68 hr 167.38 113.82
f. Bar Cutter, Single Phase 0.07 hr 219.75 14.94
Minor Tools (5% of Labor) 59.98

Sub Total C 4,964.90

D. Total Direct Cost (A+B+C) 78,324.22

E. Overhead + Risk (5%) 19.35% 15,155.74
F. Profit 15.00% 11,748.63
G. Total Margin 34.35% 26,904.37
H. VAT (12%) 12,627.43
I. TOTAL COST 117,856.01
J. UNIT COST 10,832.35
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 4.2.1 TOTAL QUANTITY: 26.24

Lateral Drain Cover : Rebar works (Grade 60) including tie
DESCRIPTION: UNIT: kgs
wire #16
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Tie Wire (2% of RSB) 0.55 kgs 47.00 25.90

b. Reinforcing Steel Bar, Grade 60 27.55 kgs 54.29 1,495.80
(w/ 5% Wastage) -
-
-
-
-
-
-
-

Sub Total A 1,521.70

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.024 m.day 1,950.93 46.54

b. Skilled Laborer 0.048 m.day 969.60 46.26
c. Laborer 0.191 m.day 984.41 187.86

Sub Total B 280.66

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Bar Cutter 0.12 hr 219.75 26.21

b. Bar Bender 0.12 hr 351.50 41.92
c. Cargo Truck (10 T, 270 Hp) 0.04 hr 1,102.00 39.43

Sub Total C 107.57

D. Total Direct Cost (A+B+C) 1,909.92

E. Overhead + Risk (5%) 19.35% 369.57
F. Profit 15.00% 286.49
G. Total Margin 34.35% 656.06
H. VAT (12%) 307.92
I. TOTAL COST 2,873.90
J. UNIT COST 109.52
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 4.2.2 TOTAL QUANTITY: 20.80

Placing of 50 mm dia. PVC Pipe for lateral drain hole (to be

DESCRIPTION: UNIT: lm
removed)

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. 50 mm dia x 3.0 mPVC Pipes for lateral drain 4.44 pcs 450.00 1,996.80
-
-
-
-
-
-
-
-
-

Sub Total A 1,996.80

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.029 m.day 1,091.90 31.42

b. Skilled Laborer 0.058 m.day 797.00 45.87
c. Laborer 0.230 m.day 614.40 141.44

Sub Total B 218.74

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

-
-

Sub Total C -

D. Total Direct Cost (A+B+C) 2,215.54

E. Overhead + Risk (5%) 19.35% 428.71
F. Profit 15.00% 332.33
G. Total Margin 34.35% 761.04
H. VAT (12%) 357.19
I. TOTAL COST 3,333.76
J. UNIT COST 160.28
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 4.2.3 TOTAL QUANTITY: 2.00

DESCRIPTION: Fabrication and installation of 25 mm dia. lifting lug (HOG) UNIT: units

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT
Fabrication and installation of 25 mm dia. lifting lug (HDG)
Plain Round Bar (25 mm diameter) 23.13 kgs 85.00 1,965.63
Hot Dip Galvanized 23.13 kgs 35.00 809.38
-
11.5625 -
-
-
-
-
-
-

Sub Total A 2,775.00

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.003 m.day 1,091.90 3.02

b. Skilled Laborer 0.006 m.day 797.00 4.41
c. Laborer 0.022 m.day 614.40 13.60

Sub Total B 21.03

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

-
-

Sub Total C -

D. Total Direct Cost (A+B+C) 2,796.03

E. Overhead + Risk (5%) 19.35% 541.03
F. Profit 15.00% 419.40
G. Total Margin 34.35% 960.44
H. VAT (12%) 450.78
I. TOTAL COST 4,207.25
J. UNIT COST 2,103.62
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 4.2.4 TOTAL QUANTITY: 37.58

Angle nosing 50x50x6mm with 12mm dia. anchor bars at every 250mm (hot dipped
DESCRIPTION: UNIT: kgs
galvanized) (outside stacking area)

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. 10 mm thk x 100 x 100 mm angle bar 0.55 set 6,866.60 3,748.61

b. Reinforcing Steel Bar, 16 mm dia.anchor 2.24 kg 84.29 188.66
(w/ 5% Wastage) -
-
-
-
-
-
-
-

Sub Total A 3,937.27

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.052 m.day 1,091.90 56.77

b. Skilled Laborer 0.104 m.day 797.00 82.88
c. Laborer 0.416 m.day 614.40 255.55

Sub Total B 395.20

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Boom Truck (10 T, 270 Hp) 0.52 hr 1,102.00 572.95

b. Welding Machine 0.52 hr 196.00 101.90

Sub Total C 674.86

D. Total Direct Cost (A+B+C) 5,007.33

E. Overhead + Risk (5%) 19.35% 968.92
F. Profit 15.00% 751.10
G. Total Margin 34.35% 1,720.02
H. VAT (12%) 807.28
I. TOTAL COST 7,534.62
J. UNIT COST 200.50
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 4.2.5 TOTAL QUANTITY: 0.14

Lateral Drain Cover: Concreting works including formworks (5000 psi at 7 days
DESCRIPTION: UNIT: cu.m
3/4 aggregates)

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. RMC 5000 psi at 7 days 3/4 aggregates 0.15 cu.m 6,000.00 924.00
b. Curing Compound 0.04 lit 28.00 1.14
c. Steel Forms (Rental) 0.06 lm 50.00 3.22
d. Concrete Saw (diamond blade 14") 0.00 pc 8,000.00 0.17
-
-
-
-
-
-

Sub Total A 928.52

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.001 m.day 1,950.93 1.71

b. Skilled Laborer 0.004 m.day 969.60 3.39
c. Laborer 0.011 m.day 984.41 10.34

Sub Total B 15.44

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Transit Mixer (5 cu.m.) 0.04 hr 1,279.00 44.77

b. Concrete Vibrator 0.02 hr 148.88 2.61
c. Concrete Screeder (5.5 Hp) 0.01 hr 545.00 4.77
d. Water Truck (1000 gal.) 0.01 hr 1,065.00 9.32
e. Concrete Saw, Blade Ø 14" (7.5 Hp) 0.01 hr 167.38 1.46
f. Bar Cutter, Single Phase 0.00 hr 219.75 0.19
Minor Tools (5% of Labor) 0.77

Sub Total C 63.89

D. Total Direct Cost (A+B+C) 1,007.85

E. Overhead + Risk (5%) 19.35% 195.02
F. Profit 15.00% 151.18
G. Total Margin 34.35% 346.20
H. VAT (12%) 162.49
I. TOTAL COST 1,516.53
J. UNIT COST 10,832.35
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 4.3.1 TOTAL QUANTITY: 12.50

DESCRIPTION: Declogging of Lateral Drain UNIT: lm

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

-
-
-
-
-
-
-
-
-
-

Sub Total A -
DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.417 m.day 1,091.90 454.96

b. Skilled Laborer 0.833 m.day 797.00 664.17
c. Laborer 3.333 m.day 614.40 2,048.00

Sub Total B 3,167.13

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Dump Truck 6.67 hr 1,352.00 9,013.33

b. Payloader (1.50 cu.m.), LX80-2C 2.00 hr 1,733.00 3,466.00

Sub Total C 12,479.33

D. Total Direct Cost (A+B+C) 15,646.46

E. Overhead + Risk (5%) 19.35% 3,027.59
F. Profit 15.00% 2,346.97
G. Total Margin 34.35% 5,374.56
H. VAT (12%) 2,522.52
I. TOTAL COST 23,543.54
J. UNIT COST 1,883.48
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 5.1.1 TOTAL QUANTITY: 12.80

Concrete chipping of trench cover sides including removal of

DESCRIPTION: UNIT: lm
trench cover which to be housekept and re-installed

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

-
-
-
-
-
-
-
-
-

Sub Total A -
DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 3.125 m.day 1,091.90 3,412.19

b. Skilled Laborer 3.125 m.day 797.00 2,490.63
c. Laborer 3.125 m.day 614.40 1,920.00

Sub Total B 7,822.81

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

Minor Tools 1.00 lot 782.28

-

Sub Total C 782.28

D. Total Direct Cost (A+B+C) 8,605.09

E. Overhead + Risk (5%) 19.35% 1,665.09
F. Profit 15.00% 1,290.76
G. Total Margin 34.35% 2,955.85
H. VAT (12%) 1,387.31
I. TOTAL COST 12,948.26
J. UNIT COST 1,011.58
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 5.1.2 TOTAL QUANTITY: 12.80

DESCRIPTION: Cable Trench : Hauling and disposal of debris UNIT: lm

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Diesel lit 55.00 -

-
-
-
* Disposal area (within three (15) km.) -
-
-
-
-
-

Sub Total A -
DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.008 m.day 1,950.93 14.63

b. Laborer 0.02 m.day 984.41 14.77

Sub Total B 29.40

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) hr 2,074.95 -

b. Payloader (1.50 cu.m.), LX80-2C 0.84 hr 1,733.00 1,449.25
c. Dump Truck (10 cu.m.) 2.51 hr 1,352.00 3,391.90

* Disposal area (within three (15) km.)

Sub Total C 4,841.15

D. Total Direct Cost (A+B+C) 4,870.55

E. Overhead + Risk (5%) 19.35% 942.45
F. Profit 15.00% 730.58
G. Total Margin 34.35% 1,673.03
H. VAT (12%) 785.23
I. TOTAL COST 7,328.81
J. UNIT COST 572.56
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 5.1.3 TOTAL QUANTITY: 368.29

REHABILITATION OF CABLE TRENCH (Along Road
DESCRIPTION: UNIT: kgs
9) : Rebar works (Grade 60) including tie wire #16
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Tie Wire (2% of RSB) 7.73 kgs 47.00 363.50

b. Reinforcing Steel Bar, Grade 60 386.70 kgs 54.29 20,994.19
(w/ 5% Wastage) -
-
-
-
-
-
-
-

Sub Total A 21,357.69

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.335 m.day 1,950.93 653.19

b. Skilled Laborer 0.670 m.day 969.60 649.26
c. Laborer 2.678 m.day 984.41 2,636.72

Sub Total B 3,939.16

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Bar Cutter 1.67 hr 219.75 367.87

b. Bar Bender 1.67 hr 351.50 588.43
c. Cargo Truck (10 T, 270 Hp) 0.50 hr 1,102.00 553.44

Sub Total C 1,509.74

D. Total Direct Cost (A+B+C) 26,806.59

E. Overhead + Risk (5%) 19.35% 5,187.08
F. Profit 15.00% 4,020.99
G. Total Margin 34.35% 9,208.06
H. VAT (12%) 4,321.76
I. TOTAL COST 40,336.42
J. UNIT COST 109.52
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 5.1.4 TOTAL QUANTITY: 272.98

REHABILITATION OF CABLE TRENCH (Along Road 9): Angle nosing 100x100x6mm

DESCRIPTION: with 12mm dia. anchor bars at every 250mm (hot UNIT: kgs
dipped galvanized)
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. 10 mm thk x 100 x 100 mm angle bar 3.97 set 6,866.60 27,229.76

b. Reinforcing Steel Bar, 16 mm dia.anchor 16.26 kg 84.29 1,370.45
(w/ 5% Wastage) -
-
-
-
-
-
-
-

Sub Total A 28,600.20

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.378 m.day 1,091.90 412.38

b. Skilled Laborer 0.755 m.day 797.00 602.01
c. Laborer 3.021 m.day 614.40 1,856.32

Sub Total B 2,870.71

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Boom Truck (10 T, 270 Hp) 3.78 hr 1,102.00 4,161.93

b. Welding Machine 3.78 hr 196.00 740.23

Sub Total C 4,902.16

D. Total Direct Cost (A+B+C) 36,373.07

E. Overhead + Risk (5%) 19.35% 7,038.19
F. Profit 15.00% 5,455.96
G. Total Margin 34.35% 12,494.15
H. VAT (12%) 5,864.07
I. TOTAL COST 54,731.28
J. UNIT COST 200.50
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 5.1.5 TOTAL QUANTITY: 25.60

Application of concrete epoxy to existing chipped surface prior

DESCRIPTION: to concrete UNIT: lm
pouring
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

MASTEREMACO 2525 1.13 5 liter 25,772.70 29,084.23

-
-
-
-
-
-
-
-
-

Sub Total A 29,084.23

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 1.280 m.day 1,091.90 1,397.63

b. Skilled Laborer 1.280 m.day 797.00 1,020.16
c. Laborer 1.280 m.day 614.40 786.43

Sub Total B 3,204.22

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

Pan Mixer 0.01 unit 83,909.10 438.38

-

Sub Total C 438.38

D. Total Direct Cost (A+B+C) 32,726.84

E. Overhead + Risk (5%) 19.35% 6,332.64
F. Profit 15.00% 4,909.03
G. Total Margin 34.35% 11,241.67
H. VAT (12%) 5,276.22
I. TOTAL COST 49,244.72
J. UNIT COST 1,923.62

PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 5.1.6 TOTAL QUANTITY: 2.11

REHABILITATION OF CABLE TRENCH (Along Road 9): Concreting works

DESCRIPTION: UNIT: cu.m
including formworks (5000 psi at 7 days 3/4 aggregates)

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. RMC 5000 psi at 7 days 3/4 aggregates 2.32 cu.m 6,000.00 13,926.00
b. Curing Compound 0.61 lit 28.00 17.13
c. Steel Forms (Rental) 0.97 lm 50.00 48.53
d. Concrete Saw (diamond blade 14") 0.00 pc 8,000.00 2.53
-
-
-
-
-
-

Sub Total A 13,994.20

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.013 m.day 1,950.93 25.73

b. Skilled Laborer 0.053 m.day 969.60 51.15
c. Laborer 0.158 m.day 984.41 155.78

Sub Total B 232.66

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Transit Mixer (5 cu.m.) 0.53 hr 1,279.00 674.67

b. Concrete Vibrator 0.26 hr 148.88 39.27
c. Concrete Screeder (5.5 Hp) 0.13 hr 545.00 71.87
d. Water Truck (1000 gal.) 0.13 hr 1,065.00 140.45
e. Concrete Saw, Blade Ø 14" (7.5 Hp) 0.13 hr 167.38 22.07
f. Bar Cutter, Single Phase 0.01 hr 219.75 2.90
Minor Tools (5% of Labor) 11.63

Sub Total C 962.86

D. Total Direct Cost (A+B+C) 15,189.71

E. Overhead + Risk (5%) 19.35% 2,939.21
F. Profit 15.00% 2,278.46
G. Total Margin 34.35% 5,217.67
H. VAT (12%) 2,448.89
I. TOTAL COST 22,856.27
J. UNIT COST 10,832.35
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 5.2.1 TOTAL QUANTITY: 830.91

DESCRIPTION: Trench Cover : Rebar works (Grade 60) including tie wire #16 UNIT: kgs
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Tie Wire (2% of RSB) 17.45 kgs 47.00 820.11

b. Reinforcing Steel Bar, Grade 60 872.46 kgs 54.29 47,365.61
(w/ 5% Wastage) -
-
-
-
-
-
-
-

Sub Total A 48,185.72

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.755 m.day 1,950.93 1,473.68

b. Skilled Laborer 1.511 m.day 969.60 1,464.81
c. Laborer 6.043 m.day 984.41 5,948.77

Sub Total B 8,887.27

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Bar Cutter 3.78 hr 219.75 829.97

b. Bar Bender 3.78 hr 351.50 1,327.57
c. Cargo Truck (10 T, 270 Hp) 1.13 hr 1,102.00 1,248.63

Sub Total C 3,406.16

D. Total Direct Cost (A+B+C) 60,479.15

E. Overhead + Risk (5%) 19.35% 11,702.72
F. Profit 15.00% 9,071.87
G. Total Margin 34.35% 20,774.59
H. VAT (12%) 9,750.45
I. TOTAL COST 91,004.18
J. UNIT COST 109.52
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 5.2.2 TOTAL QUANTITY: 1,023.67

Trench Cover: Angle nosing 100x100x6mm with 12mm dia. anchor bars at every 250mm
DESCRIPTION: (hot UNIT: kgs
dipped galvanized)
DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. 10 mm thk x 100 x 100 mm angle bar 14.87 set 6,866.60 102,111.08

b. Reinforcing Steel Bar, 16 mm dia.anchor 60.97 kg 84.29 5,139.15
(w/ 5% Wastage) -
-
-
-
-
-
-
-

Sub Total A 107,250.23

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 1.416 m.day 1,091.90 1,546.41

b. Skilled Laborer 2.833 m.day 797.00 2,257.51
c. Laborer 11.330 m.day 614.40 6,961.18

Sub Total B 10,765.11

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Boom Truck (10 T, 270 Hp) 14.16 hr 1,102.00 15,607.14

b. Welding Machine 14.16 hr 196.00 2,775.86

Sub Total C 18,383.01

D. Total Direct Cost (A+B+C) 136,398.34

E. Overhead + Risk (5%) 19.35% 26,393.08
F. Profit 15.00% 20,459.75
G. Total Margin 34.35% 46,852.83
H. VAT (12%) 21,990.14
I. TOTAL COST 205,241.31
J. UNIT COST 200.50
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 5.2.3 TOTAL QUANTITY: 28.00

DESCRIPTION: Fabrication and installation of 25 mm dia. lifting lug (HOG) UNIT: units

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT
Fabrication and installation of 25 mm dia. lifting lug (HDG)
Plain Round Bar (25 mm diameter) 323.75 kgs 85.00 27,518.75
Hot Dip Galvanized 323.75 kgs 35.00 11,331.25
-
-
-
-
-
-
-
-

Sub Total A 38,850.00

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.039 m.day 1,091.90 42.30

b. Skilled Laborer 0.077 m.day 797.00 61.75
c. Laborer 0.310 m.day 614.40 190.41

Sub Total B 294.45

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

-
-

Sub Total C -

D. Total Direct Cost (A+B+C) 39,144.45

E. Overhead + Risk (5%) 19.35% 7,574.45
F. Profit 15.00% 5,871.67
G. Total Margin 34.35% 13,446.12
H. VAT (12%) 6,310.87
I. TOTAL COST 58,901.44
J. UNIT COST 2,103.62
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 5.2.d4 TOTAL QUANTITY: 2.80

CONSTRUCTION OF NEW LATERAL DRAINAGE: Concreting works

DESCRIPTION: UNIT: cu.m
including formworks (5000 psi at 7 days 3/4 aggregates)

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. RMC 5000 psi at 7 days 3/4 aggregates 3.08 cu.m 6,000.00 18,480.00
b. Curing Compound 0.81 lit 28.00 22.74
c. Steel Forms (Rental) 1.29 lm 50.00 64.40
d. Concrete Saw (diamond blade 14") 0.00 pc 8,000.00 3.36
-
-
-
-
-
-

Sub Total A 18,570.50

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.017 m.day 1,950.93 34.14

b. Skilled Laborer 0.070 m.day 969.60 67.87
c. Laborer 0.210 m.day 984.41 206.73

Sub Total B 308.74

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Transit Mixer (5 cu.m.) 0.70 hr 1,279.00 895.30

b. Concrete Vibrator 0.35 hr 148.88 52.11
c. Concrete Screeder (5.5 Hp) 0.18 hr 545.00 95.38
d. Water Truck (1000 gal.) 0.18 hr 1,065.00 186.38
e. Concrete Saw, Blade Ø 14" (7.5 Hp) 0.18 hr 167.38 29.29
f. Bar Cutter, Single Phase 0.02 hr 219.75 3.85
Minor Tools (5% of Labor) 15.44

Sub Total C 1,277.73

D. Total Direct Cost (A+B+C) 20,156.97

E. Overhead + Risk (5%) 19.35% 3,900.37
F. Profit 15.00% 3,023.55
G. Total Margin 34.35% 6,923.92
H. VAT (12%) 3,249.71
I. TOTAL COST 30,330.59
J. UNIT COST 10,832.35
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 5.3.1 TOTAL QUANTITY: 12.80

DESCRIPTION: Declogging of Lateral Drain UNIT: lm

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

-
-
-
-
-
-
-
-
-
-

Sub Total A -
DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.427 m.day 1,091.90 465.88

b. Skilled Laborer 0.853 m.day 797.00 680.11
c. Laborer 3.413 m.day 614.40 2,097.15

Sub Total B 3,243.14

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Dump Truck 6.83 hr 1,352.00 9,229.65

b. Payloader (1.50 cu.m.), LX80-2C 2.05 hr 1,733.00 3,549.18

Sub Total C 12,778.84

D. Total Direct Cost (A+B+C) 16,021.97

E. Overhead + Risk (5%) 19.35% 3,100.25
F. Profit 15.00% 2,403.30
G. Total Margin 34.35% 5,503.55
H. VAT (12%) 2,583.06
I. TOTAL COST 24,108.58
J. UNIT COST 1,883.48
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 6.1 TOTAL QUANTITY: 150.00

REPAIR OF CONCRETE PAVEMENT

DESCRIPTION: UNIT: sqm.
Cracks

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a.Epoxy 1.00 lot 310,000.00 310,000.00

-
-
-
-
-
-
-
-
-

Sub Total A 310,000.00

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 0.877 m.hrs 315.44 276.70

b. Skilled Laborer 1.754 m.hrs 156.35 274.29
c. Laborer 5.263 m.hrs 123.05 647.64

Sub Total B 1,198.63

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Air Compressor 0.88 hr 2,016.30 1,768.68

Minor Tools (10% of Labor) 119.86

Sub Total C 1,888.55

D. Total Direct Cost (A+B+C) 313,087.18

E. Overhead + Risk (5%) 19.35% 60,582.37
F. Profit 15.00% 46,963.08
G. Total Margin 34.35% 107,545.45
H. VAT (12%) 50,475.92
I. TOTAL COST 471,108.55
J. UNIT COST 3,140.72
PROJECT NAME : REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2023

LOCATION : MICT, TONDO, MANILA

ITEM NO.: 6.2 TOTAL QUANTITY: 277.20

REPAIR OF CONCRETE PAVEMENT

DESCRIPTION: UNIT: sqm.
Resurfacing

DESCRIPTION
A. MATERIALS QUANTITY UNIT UNIT COST AMOUNT

a. Bituminous Concrete Surface Course 37.51 m.t. 7,000.00 262,536.12

thickness = 50mm (w/ 5% wastage) -
b. Emulsified Asphalt SS-1 0.03 m.t. 50,000.00 1,524.60
(w/ 5% wastage) -
-
-
-
-
-
-

Sub Total A 264,060.72

DESCRIPTION
B. LABOR QUANTITY UNIT RATE AMOUNT

a. Construction Foreman 1.621 m.hrs 315.44 511.35

b. Skilled Laborer 3.242 m.hrs 156.35 506.90
c. Laborer 9.726 m.hrs 123.05 1,196.84

Sub Total B 2,215.08

DESCRIPTION
C. EQUIPMENT QUANTITY UNIT RATE AMOUNT

a. Asphalt Paver (80 Hp) 1.62 hr 2,016.30 3,268.53

b. Pneumatic Tire Roller (10 m.t.) 1.62 hr 608.30 986.09
c. Tandem Steel Roller (10.1 m.t.), CC421 1.62 hr 1,817.20 2,945.78
d. Water Truck (1000 gal.) 1.62 hr 1,171.50 1,899.06
Minor Tools (10% of Labor) 221.51

Sub Total C 9,320.96

D. Total Direct Cost (A+B+C) 275,596.76

E. Overhead + Risk (5%) 19.35% 53,327.97
F. Profit 15.00% 41,339.51
G. Total Margin 34.35% 94,667.49
H. VAT (12%) 44,431.71
I. TOTAL COST 414,695.96
J. UNIT COST 1,496.02
 CONSTRUCTION SCHEDULE AND S-CURVE
Name of Project: REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2024
Location: MICT, North Harbour, Manila
CONTRACT DURATION (365 Calendar Days)
ITEM
NO.
DESCRIPTION AMOUNT WT % Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
10 20 30 40 50 60 70 80 90 100 110 120 130 140 150 160 170 180 190 200 210 220 230 240 250 260 270 280 290 300 310 320 330 340 350 365

1.0 GENERAL ITEMS 6,744,618.81 18.967% 0.0316 0.0316 0.0316 0.0316 0.0316 0.0316

2.0 CONCRETING OF PAVEMENT 21,201,765.43 59.622% 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199 0.0199

CONSTRUCTION OF RUNWAY ALONG TRANSFER

3.0
LANE 5,429,612.40 15.269% 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051 0.0051

4.0 CONSTRUCTION OF NEW LATERAL DRAINAGE 683,046.04 1.921% 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012 0.0012

REHABILITATION OF CABLE TRENCH (Along Road

5.0 9) 615,752.04 1.732% 0.0022 0.0022 0.0022 0.0022 0.0022 0.0022 0.0022 0.0022

6.0 REPAIR OF CONCRETE PAVEMENT 885,804.51 2.491% 0.0031 0.0031 0.0031 0.0031 0.0031 0.0031 0.0031 0.0031

TOTAL COST 35,560,599.23 100.000%

% 9.48% 7.49% 7.49% 7.49% 7.85% 7.85% 9.43% 9.43% 8.90% 7.61% 7.49% 9.48%
PROJECTED MONTHLY ACCOMPLISHMENT
35,560,599.23 P 3,372,309.40 2,663,137.78 2,663,137.78 2,663,137.78 2,791,208.92 2,791,208.92 3,354,292.62 3,354,292.62 3,166,598.05 2,705,828.16 2,663,137.78 3,372,309.40

% 9.48% 16.97% 24.46% 31.95% 39.80% 47.65% 57.08% 66.51% 75.42% 83.03% 90.52% 100.00%
CUMULATIVE MONTHLY ACCOMPLISHMENT
35,560,599.23 P 3,372,309.40 6,035,447.19 8,698,584.97 11,361,722.75 14,152,931.67 16,944,140.58 20,298,433.21 23,652,725.83 26,819,323.88 29,525,152.04 32,188,289.83 35,560,599.23
 MANPOWER SCHEDULE
Name of Project: REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2024
Location: MICT, North Harbour, Manila
MANPOWER (Peak) Contract Duration (365 Calendar Days)
(Minimum) TOTAL M O N T H L Y
ENGINEERING STAFF 1 2 3 4 5 6 7 8 9 10 11 12
Project -In-Charge 1 1 1 1 1 1 1 1 1 1 1 1 1
Site Engineer 1 1 1 1 1 1 1 1 1 1 1
QA/QC 1 1 1 1 1 1 1 1 1 1 1
Billing Engineer/QS Engr 1 1 1 1 1 1 1 1 1 1 1 1
Safety / Health Officer 1 1 1 1 1 1 1 1 1 1 1 1
SITE STAFF
Foreman 1 1 1 1 1 1 1 1 1 1 1 1
DIRECT WORKERS

Carpenter 7 5 5 5 5 7 7 7 7 7 7 5
Mason 5 1 1 1 5 5 5 5 5 5 5 1
Skilled Workers 1 1 1 1 1 1 1 1 1 1 1 1
Steelman 4 4 4 4 4 4 4 4 4 4 4 1
Rigger 1 1 1 1 1 1 1 1 1 1 1 1
Helper/Laborer 6 6 6 6 8 8 8 8 8 8 8 6
Welders 3 3 3 3 3 3 3 3 3 3 3 3
TOTAL 33 1 27 27 27 33 35 35 35 35 35 35 22
DAYWORK RATE - LABOR

ITEM
TRADES DAILY RATE
NO.
A SUPERVISION
Project -In-Charge 6,500.00
Site Engineer 4,170.00
QA/QC Engineer 4,170.00
Foreman 2,523.53

B DIRECT WORKS
Leadman 1,425.18
Welder 1,250.78
Carpenter 1,250.78
Mason 1,250.78
Labor 984.41
Heavy Equipment Operator included in Equipment Rate

Notes: Minimum 8 hours per engagement

Rate excludes Margin
VAT Excluded
 DAYWORK RATE - EQUIPMENT

OPERATED PER
Description HOUR
(incl. Fuel)

DUMP TRUCK / MINI DUMP TRUCK 1,448.00

SERVICE VEHICLE 984.00
GENERATOR SET 3,218.78
COMPRESSOR & JACK HAMMER 1,889.00
CONCRETE VIBRATOR 197.21
CONCRETE CUTTER 116.75
WELDING MACHINE 196.00
BAGGER MIXER (GAS) 192.00
CORING MACHINE
184.80
WITH OXYGEN & ACETYLENE
BACKHOE W/ PAVEMENT BREAKER (0.80 CU.M) 3,666.15
PAYLOADER (1.50 CU.M) LX80 -2C 3,492.00

Notes:
VAT Included
Rates Includes Operator
Fuel is Included
GUARANTEED MINIMUM RENTAL: One (1) month or 200 hours, whichever comes first.
Notice Period: 1 week from NTP subject to availability
Client to provide daily fresh water supply, pressure washer, etc. for cleaning
to avoid corrosion of earthmoving units otherwise damages.
CONSUMABLES i.e. FUEL, OIL (for Preventive Maintenance for every 500 hours),
and Ground Engaging Tools (like bucket tips & cutting edges)
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 2.1a RTG Runways : Cutting and breaking of existing pavement
Unit Contract Duration (365 Calendar
of Measurement : Days) sq.m.
Output per hour : 40.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 1 1 2,074.95 2,074.95

b. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
c. Dump Truck (10 cu.m.) 1 0.50 1,352.00 676.00
d. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1.00 100.00 100.00

Sub - Total for B 4,583.95

C. Total (A + B) 4,816.02
D. Output per hour = 40.00 sq.m.
E. Direct Unit Cost (C ÷ D) 120.40
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Diesel lit 0.94 55.00 51.56
b. Gasoline lit 0.18 60.00 10.50
c. Concrete Saw (diamond blade 14") pc 0.000150 8,000.00 1.20

* Disposal area (within three (3) km.)

Sub - Total for F 63.26

G. Direct Unit Cost (E + F) 183.66
H. Overhead, Contingencies & Miscellaneous (OCM) 14.35% of G 26.36
I. Contractor's Profit (CP) 10.00% of G 18.37
J. Value Added Tax (VAT) 12% of (G + H + I) 27.41
K. Total Unit Cost (G + H + I + J) 255.79
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 2.1b RTG Runways : Excavation, hauling and disposal of debris/existing materials outside MICT
Unit of Measurement : sq.m.
Output per hour : 20.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 1 1 2,074.95 2,074.95

b. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
c. Dump Truck (10 cu.m.) 1 1 1,352.00 1,352.00
d. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 0.50 167.38 83.69
Minor Tools (10% of Labor) 23.21

* Disposal area (within three (3) km.)

Sub - Total for B 5,266.85

C. Total (A + B) 5,498.92
D. Output per hour = 20.00000 sq.m.
E. Direct Unit Cost (C ÷ D) 274.95
Name and Specification Unit Quantity Unit Cost Amount
F. Materials
a. Diesel lit 2.25 55.00 123.75

* Disposal area (within three (3) km.)

Sub - Total for F -

G. Direct Unit Cost (E + F) 274.95
H. Overhead, Contingencies & Miscellaneous (OCM) 14.35% of G 39.45
I. Contractor's Profit (CP) 10.00% of G 27.49
J. Value Added Tax (VAT) 12% of (G + H + I) 41.03
K. Total Unit Cost (G + H + I + J) 382.92
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 2.1c Soil preparation including trimming levelling / backfill & 100% compaction FDT
Unit of Measurement : sq.m.
Output per hour : 30.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 4 1 61.44 245.76

Sub - Total for A 354.95

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 1 1 2,074.95 2,074.95

b. Plate Compactor (5 Hp) 1 0.01 1,065.00 10.65
c. Water Truck (1000 gal.) 1 0.01 1,065.00 10.65
Minor Tools (10% of Labor) 35.50

Sub - Total for B 2,131.75

C. Total (A + B) 2,486.69
D. Output per hour = 30 cu.m.
E. Direct Unit Cost (C ÷ D) 82.89
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Filling Materials cu.m. 0.35 -

Sub - Total for F -

G. Direct Unit Cost (E + F) 82.89
H. Overhead, Contingencies & Miscellaneous (OCM) 14.35% of G 11.89
I. Contractor's Profit (CP) 10.00% of G 8.29
J. Value Added Tax (VAT) 12% of (G + H + I) 12.37
K. Total Unit Cost (G + H + I + J) 115.44
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 2.1d Lean concreting including formworks (2500 psi at 7 days - 50 mm thick)
Unit of Measurement : cu.m.
Output per hour : 1.50

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 12 1 61.44 737.28

Sub - Total for A 1,165.27

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Concrete Screeder (5.5 Hp) 1 0.10 545.00 54.50

b. Transit Mixer (5 cu.m.) 3 0.10 1,279.00 383.70
c. Water Truck (1000 gal.) 1 0.10 1,065.00 106.50
d. Concrete Vibrator 2 0.10 148.88 29.78
Minor Tools (5% of Labor) 58.26

Sub - Total for B 632.74

C. Total (A + B) 1,798.01
D. Output per hour = 1.5000 cu.m.
E. Direct Unit Cost (C ÷ D) 1,198.67
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Ready Mix Concrete (2500 psi at 7 days) cu.m. 1.05 5,000.00 5,250.00
b. Curing Compound lit. 0.29 28.00 8.12

Sub - Total for F 5,258.12

G. Direct Unit Cost (E + F) 6,456.79
H. Overhead, Contingencies & Miscellaneous (OCM) 14.35% of G 926.55
I. Contractor's Profit (CP) 10.00% of G 645.68
J. Value Added Tax (VAT) 12% of (G + H + I) 963.48
K. Total Unit Cost (G + H + I + J) 8,992.50
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 2.1e Rebar works (Grade 60) including tie wire #16
Unit of Measurement : kg.
Output per hour : 110.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 8 1 61.44 491.52

Sub - Total for A 760.11

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Bar Cutter 1 0.50 219.75 109.88

b. Bar Bender 1 0.50 351.50 175.75
c. Cargo Truck (10 T, 270 Hp) 1 0.15 1,102.00 165.30

Sub - Total for B 450.92

C. Total (A + B) 1,211.03
D. Output per hour = 110.00000 kg.
E. Direct Unit Cost (C ÷ D) 11.01
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Tie Wire (2% of RSB) kg. 0.021 47.00 0.99

b. Reinforcing Steel Bar, Grade 60 kg. 1.05 54.29 57.00
(w/ 5% Wastage)

Sub - Total for F 57.99

G. Direct Unit Cost (E + F) 69.00
H. Overhead, Contingencies & Miscellaneous (OCM) 14.35% of G 9.90
I. Contractor's Profit (CP) 15% of G 10.35
J. Value Added Tax (VAT) 12% of (G + H + I) 10.71
K. Total Unit Cost (G + H + I + J) 99.96
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 2.1f Main concreting including formworks (5000 psi at 7 days 3/4 aggregates - 300 mm thick)
Unit of Measurement : cu.m.
Output per hour : 16.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 12 1 61.44 737.28

Sub - Total for A 1,165.27

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Transit Mixer (5 cu.m.) 4 1 1,279.00 5,116.00

b. Concrete Vibrator 2 1 148.88 297.76
c. Concrete Screeder (5.5 Hp) 1 1 545.00 545.00
d. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
e. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1 167.38 167.38
f. Bar Cutter, Single Phase 1 0.10 219.75 21.98
Minor Tools (5% of Labor) 58.26

Sub - Total for B 7,271.38

C. Total (A + B) 8,436.65
D. Output per hour = 16 cu.m.
E. Direct Unit Cost (C ÷ D) 527.29
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. RMC 5000 psi at 7 days 3/4 aggregates cu.m. 1.10 6,000.00 6,600.00
b. Curing Compound lit. 0.29 28.00 8.12
c. Steel Forms (Rental) l.m. 0.46 50.00 23.00
d. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20

Sub - Total for F 6,632.32

G. Direct Unit Cost (E + F) 7,159.61
H. Overhead, Contingencies & Miscellaneous (OCM) 14.35% of G 1,027.40
I. Contractor's Profit (CP) 15% of G 1,073.94
J. Value Added Tax (VAT) 12% of (G + H + I) 1,111.31
K. Total Unit Cost (G + H + I + J) 10,372.27
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Angle Nosing (Hot Dip Galvanized): 10 mm thk x 100 x 100 mm angle bar 16 mm dia.anchor
Item No./Description : 2.2
bar at 200 clear spacing
Unit of Measurement : sets
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Welder 2 1 79.70 159.40
c. Laborer 8 1 61.44 491.52

Sub - Total for A 760.11

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Boom Truck (10 T, 270 Hp) 1 1.00 1,102.00 1,102.00

b. Welding Machine 1 1.00 196.00 196.00

Sub - Total for B 1,298.00

C. Total (A + B) 2,058.11
D. Output per hour = 1.00000 set
E. Direct Unit Cost (C ÷ D) 2,058.11
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. 10 mm thk x 100 x 100 mm angle bar set 1.05 6,866.60 7,209.93

b. Reinforcing Steel Bar, 16 mm dia.anchor kg. 4.305 84.29 362.87
(w/ 5% Wastage)

Sub - Total for F 7,572.80

G. Direct Unit Cost (E + F) 9,630.91
H. Overhead, Contingencies & Miscellaneous (OCM) 14.35% of G 1,382.04
I. Contractor's Profit (CP) 15% of G 1,444.64
J. Value Added Tax (VAT) 12% of (G + H + I) 1,494.91
K. Total Unit Cost (G + H + I + J) 13,952.49
 36mm DETAILED
dia. (GradeUNIT PRICE
60) Plain ANALYSIS
Round (DUPA)
Dowel Bars (painted with rust
preventives and with little
Item No./Description : 2.3 cover filled with thrum, see RTG dowel bar section details)
Unit of Measurement : kg.
Output per hour : 24.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 8 1 61.44 491.52

Sub - Total for A 760.11

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Bar Cutter 1 0.50 219.75 109.88

b. Bar Bender 1 0.50 -
c. Cargo Truck (10 T, 270 Hp) 1 0.15 1,102.00 165.30

Sub - Total for B 275.17

C. Total (A + B) 1,035.28
D. Output per hour = 24.00000 kg.
E. Direct Unit Cost (C ÷ D) 43.14
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Protectective Paint lit 0.0365 250.00 9.13

b. Metal Dowel Cap Ga No. 18 pcs 0.209 54.29 11.33
c. 36mm dia. (Grade 60) Plain Round Bar kg. 1 43.00 43.00
(w/ 5% Wastage)

Sub - Total for F 63.47

G. Direct Unit Cost (E + F) 106.60
H. Overhead, Contingencies & Miscellaneous (OCM) 14.35% of G 15.30
I. Contractor's Profit (CP) 15% of G 15.99
J. Value Added Tax (VAT) 12% of (G + H + I) 16.55
K. Total Unit Cost (G + H + I + J) 154.44
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 2.4 Supply and Installation of 20mm thk Rubber Separator and Joint Sealant
Unit of Measurement : lm
Output per hour : 20.00
.
Designation No. of Person No. of Hours Hourly Rate Amount
A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 6 1 61.44 368.64

Sub - Total for A 477.83

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Asphalt Kettle/Drum 1 1 10.00 10.00

Minor Tools (5% of Labor) 23.89

Sub - Total for B 33.89

C. Total (A + B) 511.72
D. Output per hour = 20.0000 lm.
E. Direct Unit Cost (C ÷ D) 25.59
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Blown Asphalt kg. 1.05 250.00 262.50

Miscellaneous (5% of Materials) 13.13
b. 20 mm Rubber for Separator lm 1.05

Sub - Total for F 275.63

G. Direct Unit Cost (E + F) 301.21
H. Overhead, Contingencies & Miscellaneous (OCM) 14% of G 43.22
I. Contractor's Profit (CP) 15% of G 45.18
J. Value Added Tax (VAT) 12% of (G + H + I) 46.75
K. Total Unit Cost (G + H + I + J) 436.37
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 2.5 Thermoplastic paint application; (Pavement Markings)

Unit of Measurement : block
Output per hour : 2.36

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 4 109.19 436.76

b. Skilled Laborer 2 4 79.70 637.60
c. Laborer 6 4 61.44 1,474.56

Sub - Total for A 2,548.92

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Cargo Truck/Delivery Truck (5 T) 1 4 712.00 2,848.00

b. Applicator Machine 1 4 93.75 375.00
c. Kneading Machine 1 4 187.50 187.50
Minor Tools (10 % of Labor) 254.89

Sub - Total for B 3,665.39

C. Total (A + B) 6,214.31
D. Output per hour = 2.36000 block
E. Direct Unit Cost (C ÷ D) 2,633.18
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Thermoplastic Paint (White) bag 19.175 1,565.00 30,008.88

b. Glass Beads bag 1.947 650.00 1,265.55
c. Primer liter 7.080 160.00 1,132.80
d. LPG (50 kg.) cyl. 0.236 3,800.00 896.80
e. LPG (12 kg.) cyl. 0.118 735.00 86.73
f. Calsumine kg. 7.375 3.00 22.13
Miscellaneous (5% of Materials) 1,670.64

Sub - Total for F 35,083.52

G. Direct Unit Cost (E + F) 37,716.71
H. Overhead, Contingencies & Miscellaneous (OCM) 14.35% of G 5,412.35
I. Contractor's Profit (CP) 15% of G 5,657.51
J. Value Added Tax (VAT) 12% of (G + H + I) 5,854.39
K. Total Unit Cost (G + H + I + J) 54,640.95
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 100(1) Clearing & Grubbing (with Stripping)

Unit of Measurement : sq.m.
Output per hour : 500.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00

b. Payloader (1.50 cu.m.) 1 1 1,733.00 1,733.00
c. Bulldozer (155 Hp), D65A-8 1 1 2,299.00 2,299.00

(Hauling Distance - within three (3) km.)

Assumed 150mm cut

Sub - Total for B 6,736.00

C. Total (A + B) 6,968.07
D. Output per hour = 500.0000 sq.m.
E. Direct Unit Cost (C ÷ D) 13.94
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 13.94
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 1.25
I. Contractor's Profit (CP) 8% of G 1.11
J. Value Added Tax (VAT) 12% of (G + H + I) 1.96
K. Total Unit Cost (G + H + I + J) 18.26
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 100(2)a Individual Removal of Trees (small a, 150-300mm Ø)

Unit of Measurement : ea.
Output per hour : 3.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

b. Dump Truck (10 cu.m.) 1 0.50 1,352.00 676.00
c. Chain Saw 1 0.50 121.50 60.75
Minor Tools (5% of labor) 15.59

* Boom Truck - if necessary for trimming in Urban

Areas

Sub - Total for B 1,520.84

C. Total (A + B) 1,832.61
D. Output per hour = 3.0000 ea.
E. Direct Unit Cost (C ÷ D) 610.87
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Rope, 1" dia. m. 20.00 3.50 70.00

Sub - Total for F 70.00

G. Direct Unit Cost (E + F) 680.87
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 61.28
I. Contractor's Profit (CP) 8% of G 54.47
J. Value Added Tax (VAT) 12% of (G + H + I) 95.59
K. Total Unit Cost (G + H + I + J) 892.21
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 100(2)b Individual Removal of Trees (small b, 301-500mm Ø)

Unit of Measurement : ea.
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

b. Dump Truck (10 cu.m.) 1 0.50 1,352.00 676.00
c. Chain Saw 1 0.50 121.50 60.75
Minor Tools (5% of labor) 15.59

* Boom Truck - if necessary for trimming in Urban

Areas

Sub - Total for B 1,520.84

C. Total (A + B) 1,832.61
D. Output per hour = 1.0000 ea.
E. Direct Unit Cost (C ÷ D) 1,832.61
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Rope, 1" dia. m. 20.00 3.50 70.00

Sub - Total for F 70.00

G. Direct Unit Cost (E + F) 1,902.61
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 171.23
I. Contractor's Profit (CP) 8% of G 152.21
J. Value Added Tax (VAT) 12% of (G + H + I) 267.13
K. Total Unit Cost (G + H + I + J) 2,493.18
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 100(3)a Individual Removal of Trees (large a, 501-750mm Ø)

Unit of Measurement : ea.
Output per hour : 0.25

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00

b. Dump Truck (10 cu.m.) 1 1 1,352.00 1,352.00
c. Chain Saw 1 1 121.50 121.50
Minor Tools (5% of labor) 15.59

* Boom Truck - if necessary for trimming in Urban

Areas

Sub - Total for B 3,026.09

C. Total (A + B) 3,337.86
D. Output per hour = 0.25 ea.
E. Direct Unit Cost (C ÷ D) 13,351.43
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Rope, 1" dia. m. 20.00 3.50 70.00

Sub - Total for F 70.00

G. Direct Unit Cost (E + F) 13,421.43
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 1,207.93
I. Contractor's Profit (CP) 8% of G 1,073.71
J. Value Added Tax (VAT) 12% of (G + H + I) 1,884.37
K. Total Unit Cost (G + H + I + J) 17,587.45
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 100(3)b Individual Removal of Trees (large b, 751-900mm Ø)

Unit of Measurement : ea.
Output per hour : 0.125

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00

b. Dump Truck (10 cu.m.) 1 1 1,352.00 1,352.00
c. Chain Saw 1 1 121.50 121.50
Minor Tools (5% of labor) 15.59

* Boom Truck - if necessary for trimming in Urban

Areas

Sub - Total for B 3,026.09

C. Total (A + B) 3,337.86
D. Output per hour = 0.125 ea.
E. Direct Unit Cost (C ÷ D) 26,702.87
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Rope, 1" dia. m. 20.00 3.50 70.00

Sub - Total for F 70.00

G. Direct Unit Cost (E + F) 26,772.87
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 2,409.56
I. Contractor's Profit (CP) 8% of G 2,141.83
J. Value Added Tax (VAT) 12% of (G + H + I) 3,758.91
K. Total Unit Cost (G + H + I + J) 35,083.17
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 101(1) Removal of Structures and Obstruction (other than concrete)
Unit of Measurement : cu.m.
Output per hour : 10.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.7
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00

b. Dump Truck (10 cu.m.) 1 1 1,352.00 1,352.00
Minor Tools (10% of Labor) 31.18

Sub - Total for B 2,920.18

C. Total (A + B) 3,231.95
D. Output per hour = 10.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 323.19
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 323.19
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 29.09
I. Contractor's Profit (CP) 8% of G 25.86
J. Value Added Tax (VAT) 12% of (G + H + I) 45.38
K. Total Unit Cost (G + H + I + J) 423.51
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 101(2) Removal of Concrete Bridge Structures

Unit of Measurement : cu.m.
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe w/ Breaker (0.80 cu.m.) 1 0.50 2,074.95 1,037.48

b. Jackhammer 2 1 514.31 1,028.62
c. Air Compressor (103 Hp) 1 1 675.00 675.00
d. Dump Truck (10 cu.m.) 1 0.125 1,352.00 169.00
e. Payloader (1.50 cu.m.) 1 0.125 1,733.00 216.63
f. Truck Mounted Crane (35 T) 1 0.25 1,553.00 388.25
g. Cutting Outfit 1 1 45.00 45.00

* Disposal area (within three (3) km.)

Sub - Total for B 3,559.97

C. Total (A + B) 4,074.32
D. Output per hour = 1.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 4,074.32
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Oxy/Acytelene set 0.10 2,500.00 250.00

Sub - Total for F 250.00

G. Direct Unit Cost (E + F) 4,324.32
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 389.19
I. Contractor's Profit (CP) 8% of G 345.95
J. Value Added Tax (VAT) 12% of (G + H + I) 607.13
K. Total Unit Cost (G + H + I + J) 5,666.59
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 101(2) Removal of Steel Bridge Structures

Unit of Measurement : kg.
Output per hour : 1,000.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Service Truck/Cargo Truck 1 1 712.00 712.00

b. Welding Machine 1 1 391.00 391.00
c. Truck Mounted Crane (35 T) 1 1 1,553.00 1,553.00
d. Cutting Outfit 1 1 45.00 45.00
Minor Tools (10% of Labor) 51.44

Sub - Total for B 2,752.44

C. Total (A + B) 3,266.79
D. Output per hour = 1000.0000 kg.
E. Direct Unit Cost (C ÷ D) 3.27
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Oxy/Acytelene set 0.00025 2,500.00 0.63

b. Welding Rod kg. 0.002 90.00 0.18
c. Rope 1" dia. m. 0.05 3.50 0.18

* Include shoring materials if needed based on

actual field condition

Sub - Total for F 0.98

G. Direct Unit Cost (E + F) 4.25
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 0.38
I. Contractor's Profit (CP) 8% of G 0.34
J. Value Added Tax (VAT) 12% of (G + H + I) 0.60
K. Total Unit Cost (G + H + I + J) 5.56
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 101(2) Removal of Stone Masonry Lined Drainage Structures

Unit of Measurement : cu.m.
Output per hour : 5.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe w/ Breaker (0.80 cu.m.) 1 0.50 2,074.95 1,037.48

b. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50
c. Dump Truck (10 cu.m.) 1 0.25 1,352.00 338.00

* Disposal area (within three (3) km.)

Sub - Total for B 2,143.98

C. Total (A + B) 2,658.33
D. Output per hour = 5.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 531.67
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 531.67
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 47.85
I. Contractor's Profit (CP) 8% of G 42.53
J. Value Added Tax (VAT) 12% of (G + H + I) 74.65
K. Total Unit Cost (G + H + I + J) 696.69
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 101(2) Removal of Concrete Drainage Structures

Unit of Measurement : cu.m.
Output per hour : 2.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe w/ Breaker (0.80 cu.m.) 1 0.50 2,074.95 1,037.48

b. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50
d. Dump Truck (10 cu.m.) 1 0.125 1,352.00 169.00
e. Cutting Outfit 1 1 45.00 45.00

* Disposal area (within three (3) km.)

Sub - Total for B 2,019.98

C. Total (A + B) 2,534.33
D. Output per hour = 2.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 1,267.16
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Oxy/Acetylene set 0.10 2,500.00 250.00

Sub - Total for F 250.00

G. Direct Unit Cost (E + F) 1,517.16
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 136.54
I. Contractor's Profit (CP) 8% of G 121.37
J. Value Added Tax (VAT) 12% of (G + H + I) 213.01
K. Total Unit Cost (G + H + I + J) 1,988.09
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 101(2)a Removal of RCPC (24" dia.) - 610mm

Unit of Measurement : l.m.
Output per hour : 6.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00

b. Boom Truck 1 0.50 961.20 480.60
Minor Tools (10 % of Labor) 23.21

Note: Exclude Excavation Works

* Disposal area (within three (3) km.)

Sub - Total for B 2,040.81

C. Total (A + B) 2,272.88
D. Output per hour = 6.0000 l.m.
E. Direct Unit Cost (C ÷ D) 378.81
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 378.81
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 34.09
I. Contractor's Profit (CP) 8% of G 30.31
J. Value Added Tax (VAT) 12% of (G + H + I) 53.19
K. Total Unit Cost (G + H + I + J) 496.40
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 101(2)b Removal of RCPC (30" dia.) - 760mm

Unit of Measurement : l.m.
Output per hour : 5.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00

b. Boom Truck 1 0.50 961.20 480.60
Minor Tools (10 % of Labor) 23.21

Note: Exclude Excavation Works

* Disposal area (within three (3) km.)

Sub - Total for B 2,040.81

C. Total (A + B) 2,272.88
D. Output per hour = 5.0000 l.m.
E. Direct Unit Cost (C ÷ D) 454.58
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 454.58
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 40.91
I. Contractor's Profit (CP) 8% of G 36.37
J. Value Added Tax (VAT) 12% of (G + H + I) 63.82
K. Total Unit Cost (G + H + I + J) 595.68
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 101(2)c Removal of RCPC (36" dia.) - 910mm

Unit of Measurement : l.m.
Output per hour : 4.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00

b. Boom Truck 1 0.50 961.20 480.60
Minor Tools (10 % of Labor) 23.21

Note: Exclude Excavation Works

* Disposal area (within three (3) km.)

Sub - Total for B 2,040.81

C. Total (A + B) 2,272.88
D. Output per hour = 4.0000 l.m.
E. Direct Unit Cost (C ÷ D) 568.22
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 568.22
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 51.14
I. Contractor's Profit (CP) 8% of G 45.46
J. Value Added Tax (VAT) 12% of (G + H + I) 79.78
K. Total Unit Cost (G + H + I + J) 744.59
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 101(2)d Removal of RCPC (42" dia.) - 1070mm

Unit of Measurement : l.m.
Output per hour : 4.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment

a. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00

b. Boom Truck 1 0.50 961.20 480.60
Minor Tools (10 % of Labor) 23.21

Note: Exclude Excavation Works

* Disposal area (within three (3) km.)

Sub - Total for B 2,040.81

C. Total (A + B) 2,272.88
D. Output per hour = 4.000 l.m.
E. Direct Unit Cost (C ÷ D) 568.22
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 568.22
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 51.14
I. Contractor's Profit (CP) 8% of G 45.46
J. Value Added Tax (VAT) 12% of (G + H + I) 79.78
K. Total Unit Cost (G + H + I + J) 744.59
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 101(2)e Removal of RCPC (48" dia.) - 1220mm

Unit of Measurement : l.m.
Output per hour : 3.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment

a. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00

b. Boom Truck 1 0.50 961.20 480.60
Minor Tools (10 % of Labor) 23.21

Note: Exclude Excavation Works

* Disposal area (within three (3) km.)

Sub - Total for B 2,040.81

C. Total (A + B) 2,272.88
D. Output per hour = 3.000 l.m.
E. Direct Unit Cost (C ÷ D) 757.63
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 757.63
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 68.19
I. Contractor's Profit (CP) 8% of G 60.61
J. Value Added Tax (VAT) 12% of (G + H + I) 106.37
K. Total Unit Cost (G + H + I + J) 992.79
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 101(2)f Removal of RCPC (60" dia.) - 1520mm

Unit of Measurement : l.m.
Output per hour : 2.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00

b. Boom Truck 1 0.50 961.20 480.60
Minor Tools (10 % of Labor) 23.21

Note: Exclude Excavation Works

* Disposal area (within three (3) km.)

Sub - Total for B 2,040.81

C. Total (A + B) 2,272.88
D. Output per hour = 2.000 l.m.
E. Direct Unit Cost (C ÷ D) 1,136.44
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 1,136.44
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 102.28
I. Contractor's Profit (CP) 8% of G 90.92
J. Value Added Tax (VAT) 12% of (G + H + I) 159.56
K. Total Unit Cost (G + H + I + J) 1,489.19
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 101(2)g Removal of Pipes other than Pipe Culverts (PVC/GI/Asbestos, up to 200mm Ø), L=10 ft.
Unit of Measurement : ea.
Output per hour : 2.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Cargo Truck (10 T) 1 0.25 1,102.00 275.50

Minor Tools (10% of Labor) 31.18

Note: Exclude Excavation Works

* Disposal area (within three (3) km.)

Sub - Total for B 306.68

C. Total (A + B) 618.45
D. Output per hour = 2.0000 ea.
E. Direct Unit Cost (C ÷ D) 309.22
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 309.22
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 27.83
I. Contractor's Profit (CP) 8% of G 24.74
J. Value Added Tax (VAT) 12% of (G + H + I) 43.41
K. Total Unit Cost (G + H + I + J) 405.21
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 101(3)a.1 Removal of Existing Concrete Pavement (0.23m thk.)

Unit of Measurement : sq.m.
Output per hour : 40.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 1 1 2,074.95 2,074.95

b. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
c. Dump Truck (10 cu.m.) 1 0.50 1,352.00 676.00
Minor Tools (10% of Labor) 23.21

* Disposal area (within three (3) km.)

Sub - Total for B 4,507.16

C. Total (A + B) 4,739.23
D. Output per hour = 40.00 sq.m.
E. Direct Unit Cost (C ÷ D) 118.48
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 118.48
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 10.66
I. Contractor's Profit (CP) 8% of G 9.48
J. Value Added Tax (VAT) 12% of (G + H + I) 16.63
K. Total Unit Cost (G + H + I + J) 155.26
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 101(3)a.2 Removal of Existing PCC Pavement, 0.23m thk. (for Reblocking at intermittent section)
Unit of Measurement : sq.m.
Output per hour : 30.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 1 1 2,074.95 2,074.95

b. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
c. Dump Truck (10 cu.m.) 1 0.50 1,352.00 676.00
d. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 0.50 167.38 83.69
Minor Tools (10% of Labor) 23.21

* Disposal area (within three (3) km.)

Sub - Total for B 4,590.85

C. Total (A + B) 4,822.92
D. Output per hour = 30.00000 sq.m.
E. Direct Unit Cost (C ÷ D) 160.76
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20

Sub - Total for F 1.20

G. Direct Unit Cost (E + F) 161.96
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 14.58
I. Contractor's Profit (CP) 8% of G 12.96
J. Value Added Tax (VAT) 12% of (G + H + I) 22.74
K. Total Unit Cost (G + H + I + J) 212.24
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 101(3)b Removal of Existing Asphalt Pavement (100mm thk.)

Unit of Measurement : sq.m.
Output per hour : 60.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Motorized Road Grader w/ Scarifier, G710A 1 1 2,173.00 2,173.00

b. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
c. Dump Truck (10 cu.m.) 1 0.50 1,352.00 676.00
Minor Tools (10% of Labor) 23.21

* Disposal area (within three (3) km.)

Sub - Total for B 4,605.21

C. Total (A + B) 4,837.28
D. Output per hour = 60.00000 sq.m.
E. Direct Unit Cost (C ÷ D) 80.62
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 80.62
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 7.26
I. Contractor's Profit (CP) 8% of G 6.45
J. Value Added Tax (VAT) 12% of (G + H + I) 11.32
K. Total Unit Cost (G + H + I + J) 105.65
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 101(3)c Removal of Sidewalk

Unit of Measurement : sq.m.
Output per hour : 60.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe w/ Pavement Breaker (0.80 cu.m.) 1 0.50 2,074.95 1,037.48

b. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50
c. Dump Truck (10 cu.m.) 1 0.50 1,352.00 676.00

* Disposal area (within three (3) km.)

Sub - Total for B 2,481.98

C. Total (A + B) 2,714.05
D. Output per hour = 60.00000 sq.m.
E. Direct Unit Cost (C ÷ D) 45.23
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 45.23
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 4.07
I. Contractor's Profit (CP) 8% of G 3.62
J. Value Added Tax (VAT) 12% of (G + H + I) 6.35
K. Total Unit Cost (G + H + I + J) 59.27
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 101(4)a Removal of Curb

Unit of Measurement : l.m.
Output per hour : 50.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe w/ Breaker (0.80 cu.m.) 1 0.50 2,074.95 1,037.48

b. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50
c. Dump Truck (10 cu.m.) 1 0.50 1,352.00 676.00

* Disposal area (within three (3) km.)

Sub - Total for B 2,481.98

C. Total (A + B) 2,714.05
D. Output per hour = 50.00000 l.m.
E. Direct Unit Cost (C ÷ D) 54.28
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 54.28
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 4.89
I. Contractor's Profit (CP) 8% of G 4.34
J. Value Added Tax (VAT) 12% of (G + H + I) 7.62
K. Total Unit Cost (G + H + I + J) 71.13
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 101(4)b Removal of Curb & Gutter

Unit of Measurement : l.m.
Output per hour : 30.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe w/ Breaker (0.80 cu.m.) 1 0.50 2,074.95 1,037.48

b. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50
c. Dump Truck (10 cu.m.) 1 0.50 1,352.00 676.00

* Disposal area (within three (3) km.)

Sub - Total for B 2,481.98

C. Total (A + B) 2,714.05
D. Output per hour = 30.00000 l.m.
E. Direct Unit Cost (C ÷ D) 90.47
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 90.47
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 8.14
I. Contractor's Profit (CP) 8% of G 7.24
J. Value Added Tax (VAT) 12% of (G + H + I) 12.70
K. Total Unit Cost (G + H + I + J) 118.55
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 102(1) Roadway Excavation (Unsuitable)

Unit of Measurement : cu.m.
Output per hour : 20.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 3 1 61.44 184.32

Sub - Total for A 293.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00

b. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00
c. Payloader (1.50 cu.m.) at disposal site 1 0.10 1,733.00 173.30
Minor Tools (10% of Labor) 29.35

* Disposal area (within three (3) km.)

Sub - Total for B 4,443.65

C. Total (A + B) 4,737.16
D. Output per hour = 20.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 236.86
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 236.86
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 21.32
I. Contractor's Profit (CP) 8% of G 18.95
J. Value Added Tax (VAT) 12% of (G + H + I) 33.25
K. Total Unit Cost (G + H + I + J) 310.38
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 102(2)a Roadway Excavation (Surplus Common)

Unit of Measurement : cu.m.
Output per hour : 60.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Bulldozer (155 Hp), D65A-8 1 1 2,299.00 2,299.00

b. Payloader (1.50 cu.m.) 1 1 1,733.00 1,733.00
c. Payloader (1.50 cu.m.) - at disposal area 1 0.25 1,733.00 433.25
d. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00

(Hauling Distance - within three (3) km.)

Sub - Total for B 7,169.25

C. Total (A + B) 7,401.32
D. Output per hour = 60.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 123.36
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 123.36
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 11.10
I. Contractor's Profit (CP) 8% of G 9.87
J. Value Added Tax (VAT) 12% of (G + H + I) 17.32
K. Total Unit Cost (G + H + I + J) 161.64
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 102(2)b Roadway Excavation (Surplus Common)

Unit of Measurement : cu.m.
Output per hour : 80.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Bulldozer (155 Hp), D65A-8 1 1 2,299.00 2,299.00

b. Payloader (1.50 cu.m.) 1 1 1,733.00 1,733.00
c. Payloader (1.50 cu.m.) - at disposal area 1 0.30 1,733.00 519.90
d. Dump Truck (10 cu.m.) 3 1 1,352.00 4,056.00
e. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00

(Hauling Distance - within three (3) km.)

Sub - Total for B 10,144.90

C. Total (A + B) 10,376.97
D. Output per hour = 80.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 129.71
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 129.71
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 11.67
I. Contractor's Profit (CP) 8% of G 10.38
J. Value Added Tax (VAT) 12% of (G + H + I) 18.21
K. Total Unit Cost (G + H + I + J) 169.97
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 102(3)a Roadway Excavation (Surplus Soft Rock)

Unit of Measurement : cu.m.
Output per hour : 56.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Bulldozer w/ Ripper (155 Hp), D65A-8 1 1 2,758.80 2,758.80

b. Payloader (1.50 cu.m.) 1 1 1,733.00 1,733.00
c. Payloader (1.50 cu.m.) at disposal area 1 0.25 1,733.00 433.25
d. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00
e. Backhoe (0.80 cu.m.) w/ attachment 1 1 2,074.95 2,074.95

(Hauling Distance - within three (3) km.)

Sub - Total for B 9,704.00

C. Total (A + B) 9,936.07
D. Output per hour = 56.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 177.43
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 177.43
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 15.97
I. Contractor's Profit (CP) 8% of G 14.19
J. Value Added Tax (VAT) 12% of (G + H + I) 24.91
K. Total Unit Cost (G + H + I + J) 232.50
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 102(3)b Roadway Excavation (Surplus Soft Rock)

Unit of Measurement : cu.m.
Output per hour : 42.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Bulldozer w/ Ripper (155 Hp), D65A-8 1 1 2,758.80 2,758.80

b. Payloader (1.50 cu.m.) 1 1 1,733.00 1,733.00
c. Payloader (1.50 cu.m.) at disposal area 1 0.20 1,733.00 346.60
d. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00

(Hauling Distance - within three (3) km.)

Sub - Total for B 7,542.40

C. Total (A + B) 7,774.47
D. Output per hour = 42.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 185.11
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 185.11
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 16.66
I. Contractor's Profit (CP) 8% of G 14.81
J. Value Added Tax (VAT) 12% of (G + H + I) 25.99
K. Total Unit Cost (G + H + I + J) 242.56
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 102(3)c Roadway Excavation (Surplus Hard Rock) - Blasting

Unit of Measurement : cu.m.
Output per hour : 10.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
a. Construction Foreman (Drilling) 1 1 109.19 109.19
b. Skilled Laborer 2 1 79.70 159.4
c. Laborer 4 1 61.44 245.76
a. Construction Foreman (Blasting) 1 1 109.19 109.19
b. Skilled Laborer 1 1 79.70 79.7
c. Laborer 2 1 61.44 122.88
a. Construction Foreman (Disposal) 1 1 109.19 109.19
b Laborer 2 1 61.44 122.88
Sub - Total for A 1,058.19
Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.25 1,537.00 384.25

b. Payloader (1.50 cu.m.) 1 0.25 1,733.00 433.25
c. Payloader (1.50 cu.m.) - at disposal area 1 0.05 1,733.00 86.65
d. Dump Truck (10 cu.m.) 1 0.50 1,352.00 676.00
e. Pneumatic Drilling Machine 2 1 514.31 1,028.62
f. Compressor 1 1 358.00 358.00
(Hauling Distance - within three (3) km.)

Sub - Total for B 2,966.77

C. Total (A + B) 4,024.96
D. Output per hour = 10.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 402.50
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Dynamite kg. 0.40 280.00 112.00

b. Detonation Cord m. 2.00 80.00 160.00
c. Detonator pc. 0.15 260.00 39.00
d. Ammonium Sulfate kg. 0.20 75.00 15.00
e. Blasting Cap pc. 0.30 45.00 13.50
f. Safety Fuse m. 0.10 40.00 4.00

Sub - Total for F 343.50

G. Direct Unit Cost (E + F) 746.00
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 67.14
I. Contractor's Profit (CP) 8% of G 59.68
J. Value Added Tax (VAT) 12% of (G + H + I) 104.74
K. Total Unit Cost (G + H + I + J) 977.55
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 102(3)d Roadway Excavation (Surplus Hard Rock) - Blasting (Tunnel Excavation)
Unit of Measurement : cu.m.
Output per hour : 6.50

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
a. Construction Foreman (Drilling) 1 4 109.19 436.76
b. Skilled Laborer 1 4 79.70 318.8
c. Laborer 2 4 61.44 491.52
a. Construction Foreman (Blasting) 1 1.50 109.19 163.785
b. Skilled Laborer 1 1.50 79.70 119.55
c. Laborer 2 1.50 61.44 184.32
a. Construction Foreman (Disposal) 1 1 109.19 109.19
b Laborer 1 1 61.44 61.44
Sub - Total for A 1,885.37
Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

b. Dump Truck (10 cu.m.) 1 0.30 1,352.00 405.60
c. Pneumatic Drilling Machine 2 4 514.31 4,114.48
d. Compressor 1 4 358.00 1,432.00
e. Payloader (1.50 cu.m.) 1 0.15 1,733.00 259.95
f. Payloader (1.50 cu.m.) - at disposal area 1 0.03 1,733.00 51.99

(Hauling Distance - within three (3) km.)

Sub - Total for B 7,032.52

C. Total (A + B) 8,917.89
D. Output per hour = 6.50 cu.m.
E. Direct Unit Cost (C ÷ D) 1,371.98
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Dynamite kg. 3.10 280.00 868.00

b. Detonation Cord m. 2.30 80.00 184.00
c. Detonator pc. 3.10 260.00 806.00
d. Ammonium Sulfate kg. 1.50 75.00 112.50
e. Blasting Cap pc. 0.50 45.00 22.50
f. Safety Fuse m. 0.15 40.00 6.00

Sub - Total for F 1,999.00

G. Direct Unit Cost (E + F) 3,370.98
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 303.39
I. Contractor's Profit (CP) 8% of G 269.68
J. Value Added Tax (VAT) 12% of (G + H + I) 473.29
K. Total Unit Cost (G + H + I + J) 4,417.34
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 102(4) Roadway Excavation (Unclassified)

Unit of Measurement : cu.m.
Output per hour : 50.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Bulldozer (155 Hp), D65A-8 1 1 2,299.00 2,299.00

b. Payloader (1.50 cu.m.) 1 1 1,733.00 1,733.00
c. Payloader (1.50 cu.m.) - at disposal area 1 0.20 1,733.00 346.60
d. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00

(Hauling Distance - within three (3) km.)

Sub - Total for B 7,082.60

C. Total (A + B) 7,314.67
D. Output per hour = 50.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 146.29
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 146.29
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 13.17
I. Contractor's Profit (CP) 8% of G 11.70
J. Value Added Tax (VAT) 12% of (G + H + I) 20.54
K. Total Unit Cost (G + H + I + J) 191.70
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 103(1)a Structure Excavation (Common Soil)

Unit of Measurement : cu.m.
Output per hour : 20.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 3 1 61.44 184.32

Sub - Total for A 293.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00

b. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00
Minor Tools (10% of Labor) 29.35

Sub - Total for B 4,270.35

C. Total (A + B) 4,563.86
D. Output per hour = 20.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 228.19
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 228.19
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 20.54
I. Contractor's Profit (CP) 8% of G 18.26
J. Value Added Tax (VAT) 12% of (G + H + I) 32.04
K. Total Unit Cost (G + H + I + J) 299.02
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 103(1)b Structure Excavation (Soft Rock)

Unit of Measurement : cu.m.
Output per hour : 14.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 3 1 61.44 184.32

Sub - Total for A 293.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00

b. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50
c. Backhoe w/ Breaker (0.80 cu.m.) 1 0.50 2,074.95 1,037.48
Minor Tools (10% of Labor) 29.35

Sub - Total for B 4,539.33

C. Total (A + B) 4,832.84
D. Output per hour = 14.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 345.20
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 345.20
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 31.07
I. Contractor's Profit (CP) 8% of G 27.62
J. Value Added Tax (VAT) 12% of (G + H + I) 48.47
K. Total Unit Cost (G + H + I + J) 452.35
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 103(1)c Structure Excavation (Solid Rock)

Unit of Measurement : cu.m.
Output per hour : 4.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 3 1 61.44 184.32

Sub - Total for A 293.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Dump Truck (10 cu.m.) 1 1 1,352.00 1,352.00

b. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50
c. Backhoe w/ Breaker (0.80 cu.m.) 1 0.50 2,074.95 1,037.48
Minor Tools (10% of Labor) 29.35

Sub - Total for B 3,187.33

C. Total (A + B) 3,480.84
D. Output per hour = 4.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 870.21
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 870.21
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 78.32
I. Contractor's Profit (CP) 8% of G 69.62
J. Value Added Tax (VAT) 12% of (G + H + I) 122.18
K. Total Unit Cost (G + H + I + J) 1,140.32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 103(2)a Bridge Excavation (Common Soil)

Unit of Measurement : cu.m.
Output per hour : 20.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

b. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00

b. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00
Minor Tools (10% of Labor) 31.18

Sub - Total for B 4,272.18

C. Total (A + B) 4,583.95
D. Output per hour = 20.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 229.20
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 229.20
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 20.63
I. Contractor's Profit (CP) 8% of G 18.34
J. Value Added Tax (VAT) 12% of (G + H + I) 32.18
K. Total Unit Cost (G + H + I + J) 300.34
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 103(2)b Bridge Excavation (Soft Rock)

Unit of Measurement : cu.m.
Output per hour : 14.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

b. Backhoe w/ Breaker (0.80 cu.m.) 1 0.50 2,074.95 1,037.48
c. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00
Minor Tools (10% of Labor) 31.18

Sub - Total for B 4,541.15

C. Total (A + B) 4,852.92
D. Output per hour = 14.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 346.64
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 346.64
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 31.20
I. Contractor's Profit (CP) 8% of G 27.73
J. Value Added Tax (VAT) 12% of (G + H + I) 48.67
K. Total Unit Cost (G + H + I + J) 454.23
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 103(2)c Bridge Excavation (Solid Rock)

Unit of Measurement : cu.m.
Output per hour : 4.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

b. Backhoe w/ Breaker (0.80 cu.m.) 1 0.50 2,074.95 1,037.48
c. Dump Truck (10 cu.m.) 1 1 1,352.00 1,352.00
Minor Tools (10% of Labor) 31.18

Sub - Total for B 3,189.15

C. Total (A + B) 3,500.92
D. Output per hour = 4.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 875.23
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 875.23
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 78.77
I. Contractor's Profit (CP) 8% of G 70.02
J. Value Added Tax (VAT) 12% of (G + H + I) 122.88
K. Total Unit Cost (G + H + I + J) 1,146.90
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 103(3) Foundation Fill

Unit of Measurement : cu.m.
Output per hour : 1.25

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 4 1 61.44 245.76

Sub - Total for A 354.95

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Plate Compactor (5 Hp) 1 1 123.00 123.00

b. Water Truck (1000 gal.) 1 0.01 1,065.00 10.65
Minor Tools (10% of Labor) 35.50

Sub - Total for B 169.15

C. Total (A + B) 524.10
D. Output per hour = 1.25 cu.m.
E. Direct Unit Cost (C ÷ D) 419.28
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Filling Materials cu.m. 1.15 465.00 534.75

Sub - Total for F 534.75

G. Direct Unit Cost (E + F) 954.03
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 85.86
I. Contractor's Profit (CP) 8% of G 76.32
J. Value Added Tax (VAT) 12% of (G + H + I) 133.95
K. Total Unit Cost (G + H + I + J) 1,250.16
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 103(4) Excavation ordered below Plan Elevation

Unit of Measurement : cu.m.
Output per hour : 20.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 3 1 61.44 184.32

Sub - Total for A 293.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment

a. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00

b. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00
Minor Tools (10% of Labor) 29.35

Sub - Total for B 4,270.35

C. Total (A + B) 4,563.86
D. Output per hour = 20.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 228.19
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 228.19
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 20.54
I. Contractor's Profit (CP) 8% of G 18.26
J. Value Added Tax (VAT) 12% of (G + H + I) 32.04
K. Total Unit Cost (G + H + I + J) 299.02
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 103(5)a Shoring

Unit of Measurement : l.s.
Output : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

Note:
*) The component quantity of items of work involved such as item 404/405/509 shall be based on the
actual design of the shoring.
**) Costing of this item shall be based on the standard Detailed Unit Price Analysis (DUPA) of item 404/405/509
as processed component pay item.

Sub - Total for A

Name and Capacity No of Units No. of Hours Hourly Rate Amount

B. Equipment

Sub - Total for B

C. Total (A + B)
D. Output = 1.0000 l.s.
E. Direct Unit Cost (C ÷ D)
Direct
Name and Specification Unit Quantity Direct Cost
Unit Cost
F. Materials/Processed Component Pay Item

a. 404 - Reinforcing Steel Bar kg. *

b. 405 - Structural Concrete cu.m. *
c. 509 - Steel Sheet Pile l.m. *

Sub - Total for F

G. Direct Unit Cost (E + F)
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G
I. Contractor's Profit (CP) 8% of G
J. Value Added Tax (VAT) 12% of (G + H + I)
K. Total Unit Cost (G + H + I + J)
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 103(5)b Cribbing/Cofferdamming

Unit of Measurement : l.s.
Output : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 135 109.19 14,740.65

b. Skilled Laborer 2 135 79.70 21,519.00
c. Laborer 4 135 61.44 33,177.60

Sub - Total for A 69,437.25

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Crawler Crane (36 - 40 T) 1 135 1,729.00 233,415.00

b. Vibro Hammer (Hydraulic Operated) 1 135 1,800.00 243,000.00
c. Welding Machine 1 33.75 391.00 13,196.25
d. Cutting Outfit 1 33.75 45.45 1,533.94
e. Water Pump, 100mm suction diameter 1 135 266.25 35,943.75

Sub - Total for B 527,088.94

C. Total (A + B) 596,526.19
D. Output = 1.0000 l.s.
E. Direct Unit Cost (C ÷ D) 596,526.19
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Steel Sheet Pile kg. 51,840.00 48.00 2,488,320.00

b. Walling, Bracing, Diagonal, etc. kg. 7,323.77 48.00 351,540.96
Miscellaneous (1% of Materials) 28,398.61

Note:
a.) The assume dimesion of area to be provided with cofferdam is 12m x 12m square with
Steel Sheet Piles depth of 9m at 48 kg./m.
b.) The quantity of component materials requirement may vary depending on the actual
design of Cribbing/Cofferdamming.

Sub - Total for F 2,868,259.57

G. Direct Unit Cost (E + F) 3,464,785.76
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 311,830.72
I. Contractor's Profit (CP) 8% of G 277,182.86
J. Value Added Tax (VAT) 12% of (G + H + I) 486,455.92
K. Total Unit Cost (G + H + I + J) 4,540,255.26
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 103(6) Pipe Culvert and Drain Excavation

Unit of Measurement : cu.m.
Output per hour : 20.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 3 1 61.44 184.32

Sub - Total for A 293.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00

b. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00
Minor Tools (10% of Labor) 29.35

Sub - Total for B 4,270.35

C. Total (A + B) 4,563.86
D. Output per hour = 20.00000 cu.m.
E. Direct Unit Cost (C ÷ D) 228.19
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 228.19
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 20.54
I. Contractor's Profit (CP) 8% of G 18.26
J. Value Added Tax (VAT) 12% of (G + H + I) 32.04
K. Total Unit Cost (G + H + I + J) 299.02
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 104(1)a Embankment (from Borrow)

Unit of Measurement : cu.m.
Output per hour : 50.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 3,946.25

C. Total (A + B) 4,178.32
D. Output per hour = 50.00000 cu.m.
E. Direct Unit Cost (C ÷ D) 83.57
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Common Borrow (w/ 25% Shrinkage Factor) cu.m. 1.25 400.00 500.00

Sub - Total for F 500.00

G. Direct Unit Cost (E + F) 583.57
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 52.52
I. Contractor's Profit (CP) 8% of G 46.69
J. Value Added Tax (VAT) 12% of (G + H + I) 81.93
K. Total Unit Cost (G + H + I + J) 764.71
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 104(1)b Embankment from Roadway Excavation

Unit of Measurement : cu.m.
Output per hour : 50.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor
For Excavation Work:
a. Construction Foreman 1 0.83 109.19 90.63
b. Laborer 2 0.83 61.44 101.99

Spreading and Compaction:

a. Construction Foreman 1 1 109.19 109.19
b. Laborer 2 1 61.44 122.88

Sub - Total for A 424.69

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment
For Excavation Work:
a. Bulldozer (155 Hp), D65A-8 1 0.83 2,299.00 1,908.17
b. Payloader (1.50 cu.m.) 1 0.83 1,733.00 1,438.39
c. Dump Truck (10 cu.m.) 2 0.83 1,352.00 2,244.32

Spreading and Compaction:

a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00
b. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 9,537.13

C. Total (A + B) 9,961.82
D. Output per hour = 50.00000 cu.m.
E. Direct Unit Cost (C ÷ D) 199.24
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 199.24
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 17.93
I. Contractor's Profit (CP) 8% of G 15.94
J. Value Added Tax (VAT) 12% of (G + H + I) 27.97
K. Total Unit Cost (G + H + I + J) 261.08
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 104(2) Selected Borrow for topping , case 1

Unit of Measurement : cu.m.
Output per hour : 50.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.) 1 1 1,507.00 1,507.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 3,946.25

C. Total (A + B) 4,178.32
D. Output per hour = 50.00000 cu.m.
E. Direct Unit Cost (C ÷ D) 83.57
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Selected Borrow (w/ 25% Shrinkage Factor) cu.m. 1.25 420.00 525.00

Sub - Total for F 525.00

G. Direct Unit Cost (E + F) 608.57
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 54.77
I. Contractor's Profit (CP) 8% of G 48.69
J. Value Added Tax (VAT) 12% of (G + H + I) 85.44
K. Total Unit Cost (G + H + I + J) 797.47
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 104(3) Selected Borrow for topping , case 2

Unit of Measurement : cu.m.
Output per hour : 50.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.) 1 1 1,507.00 1,507.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 3,946.25

C. Total (A + B) 4,178.32
D. Output per hour = 50.00000 cu.m.
E. Direct Unit Cost (C ÷ D) 83.57
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Selected Borrow (w/ 25% Shrinkage Factor) cu.m. 1.25 420.00 525.00

Sub - Total for F 525.00

G. Direct Unit Cost (E + F) 608.57
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 54.77
I. Contractor's Profit (CP) 8% of G 48.69
J. Value Added Tax (VAT) 12% of (G + H + I) 85.44
K. Total Unit Cost (G + H + I + J) 797.47
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 104(4) Earth Berm

Unit of Measurement : cu.m.
Output per hour : 1.25

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 4 1 61.44 245.76

Sub - Total for A 354.95

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Plate Compactor (5 Hp) 1 1 123.00 123.00

b. Water Truck (1000 gal.) 1 0.01 1,065.00 10.65
Minor Tools (10% of Labor) 35.50

Sub - Total for B 169.15

C. Total (A + B) 524.10
D. Output per hour = 1.25 cu.m.
E. Direct Unit Cost (C ÷ D) 419.28
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Filling Materials cu.m. 1.25 420.00 525.00

Sub - Total for F 525.00

G. Direct Unit Cost (E + F) 944.28
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 84.98
I. Contractor's Profit (CP) 8% of G 75.54
J. Value Added Tax (VAT) 12% of (G + H + I) 132.58
K. Total Unit Cost (G + H + I + J) 1,237.38
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 105(1) Subgrade Preparation (Common Material)

Unit of Measurement : sq.m.
Output per hour : 300.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 3,946.25

C. Total (A + B) 4,178.32
D. Output per hour = 300.00000 sq.m.
E. Direct Unit Cost (C ÷ D) 13.93
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 13.93
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 1.25
I. Contractor's Profit (CP) 8% of G 1.11
J. Value Added Tax (VAT) 12% of (G + H + I) 1.96
K. Total Unit Cost (G + H + I + J) 18.25
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 105(2) Subgrade Preparation (Existing Pavement)

Unit of Measurement : sq.m.
Output per hour : 300.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 3,946.25

C. Total (A + B) 4,178.32
D. Output per hour = 300.00000 sq.m.
E. Direct Unit Cost (C ÷ D) 13.93
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 13.93
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 1.25
I. Contractor's Profit (CP) 8% of G 1.11
J. Value Added Tax (VAT) 12% of (G + H + I) 1.96
K. Total Unit Cost (G + H + I + J) 18.25
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 105(3) Subgrade Preparation (Unsuitable Material)

Unit of Measurement : sq.m.
Output per hour : 300.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 3,946.25

C. Total (A + B) 4,178.32
D. Output per hour = 300.00000 sq.m.
E. Direct Unit Cost (C ÷ D) 13.93
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 13.93
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 1.25
I. Contractor's Profit (CP) 8% of G 1.11
J. Value Added Tax (VAT) 12% of (G + H + I) 1.96
K. Total Unit Cost (G + H + I + J) 18.25
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 200 Aggregate Subbase Course

Unit of Measurement : cu.m
Output per hour : 50.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborers 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 3,946.25

C. Total (A + B) 4,178.32
D. Output per hour = 50.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 83.57
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Aggregate Subbase Course cu.m. 1.15 580.00 667.00

(w/ 15% Shrinkage Factor)

Sub - Total for F 667.00

G. Direct Unit Cost (E + F) 750.57
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 67.55
I. Contractor's Profit (CP) 8% of G 60.05
J. Value Added Tax (VAT) 12% of (G + H + I) 105.38
K. Total Unit Cost (G + H + I + J) 983.54
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 200(1) Aggregate Subbase Course (for Intermittent Reblocking)

Unit of Measurement : cu.m
Output per hour : 40.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborers 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00
c. Plate Compactor (5 Hp) 1 0.25 123.00 30.75
d. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 3,977.00

C. Total (A + B) 4,209.07
D. Output per hour = 40.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 105.23
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Aggregate Subbase Course cu.m. 1.15 580.00 667.00

(w/ 15% Shrinkage Factor)

Sub - Total for F 667.00

G. Direct Unit Cost (E + F) 772.23
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 69.50
I. Contractor's Profit (CP) 8% of G 61.78
J. Value Added Tax (VAT) 12% of (G + H + I) 108.42
K. Total Unit Cost (G + H + I + J) 1,011.93
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 201 Aggregate Base Course

Unit of Measurement : cu.m
Output per hour : 50.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborers 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 3,946.25

C. Total (A + B) 4,178.32
D. Output per hour = 50.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 83.57
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Aggregate Base Course cu.m. 1.15 650.00 747.50

(w/ 15% Shrinkage Factor)

Sub - Total for F 747.50

G. Direct Unit Cost (E + F) 831.07
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 74.80
I. Contractor's Profit (CP) 8% of G 66.49
J. Value Added Tax (VAT) 12% of (G + H + I) 116.68
K. Total Unit Cost (G + H + I + J) 1,089.03
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 201(1) Aggregate Base Course (for Reblocking)

Unit of Measurement : cu.m
Output per hour : 40.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborers 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00
c. Plate Compactor (5 Hp) 1 0.25 123.00 30.75
d. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 3,977.00

C. Total (A + B) 4,209.07
D. Output per hour = 40.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 105.23
Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Aggregate Base Course cu.m. 1.15 650.00 747.50

(w/ 15% Shrinkage Factor)

Sub - Total for F 747.50

G. Direct Unit Cost (E + F) 852.73
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 76.75
I. Contractor's Profit (CP) 8% of G 68.22
J. Value Added Tax (VAT) 12% of (G + H + I) 119.72
K. Total Unit Cost (G + H + I + J) 1,117.41
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 202 Crushed Aggregate Base Course

Unit of Measurement : cu.m
Output per hour : 50.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborers 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 3,946.25

C. Total (A + B) 4,178.32
D. Output per hour = 50.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 83.57
Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Crushed Aggregate Base Course cu.m. 1.15 700.00 805.00

(w/ 15% Shrinkage Factor)

Sub - Total for F 805.00

G. Direct Unit Cost (E + F) 888.57
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 79.97
I. Contractor's Profit (CP) 8% of G 71.09
J. Value Added Tax (VAT) 12% of (G + H + I) 124.75
K. Total Unit Cost (G + H + I + J) 1,164.38
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 203 Lime Stabilized Road Mix Base Course

Unit of Measurement : cu.m.
Output per hour : 15.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 10 1 61.44 614.40

Sub - Total for A 723.59

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Motorized Road Grader (140 Hp) 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 3,946.25

C. Total (A + B) 4,669.84
D. Output per hour = 15.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 311.32
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Hydrated Lime, Type N (Normal) bag 2.80 180.00 504.00

b. Aggregate Base Course cu.m. 1.15 650.00 747.50

Sub - Total for F 1,251.50

G. Direct Unit Cost (E + F) 1,562.82
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 140.65
I. Contractor's Profit (CP) 8% of G 125.03
J. Value Added Tax (VAT) 12% of (G + H + I) 219.42
K. Total Unit Cost (G + H + I + J) 2,047.92
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 204 Portland Cement Stabilized Road Mix Base Course
Unit of Measurement : cu.m.
Output per hour : 15.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 10 1 61.44 614.40

Sub - Total for A 723.59

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Motorized Road Grader (140 Hp) 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 3,946.25

C. Total (A + B) 4,669.84
D. Output per hour = 15.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 311.32
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 3 220.00 660.00

b. Aggregate Base Course cu.m. 1.15 650.00 747.50

Sub - Total for F 1,407.50

G. Direct Unit Cost (E + F) 1,718.82
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 154.69
I. Contractor's Profit (CP) 8% of G 137.51
J. Value Added Tax (VAT) 12% of (G + H + I) 241.32
K. Total Unit Cost (G + H + I + J) 2,252.35
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 205 Asphalt Stabilized Road Mix Base Course

Unit of Measurement : cu.m.
Output per hour : 15.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 10 1 61.44 614.40

Sub - Total for A 723.59

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Motorized Road Grader (140 Hp) 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25
d. Asphalt Distributor, 10 ft. wide (5 tons) 1 1 936.00 936.00

Sub - Total for B 4,882.25

C. Total (A + B) 5,605.84
D. Output per hour = 15.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 373.72
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Emulsified Asphalt SS-1 m.t. 0.07 44,000.00 3,080.00

b. Aggregate Base Course cu.m. 1.15 650.00 747.50

Sub - Total for F 3,827.50

G. Direct Unit Cost (E + F) 4,201.22
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 378.11
I. Contractor's Profit (CP) 8% of G 336.10
J. Value Added Tax (VAT) 12% of (G + H + I) 589.85
K. Total Unit Cost (G + H + I + J) 5,505.28
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 206 Portland Cement Treated Plant Mix Base Course
Unit of Measurement : cu.m.
Output per hour : 15.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Batching Plant (30 cu.m.) 1 0.50 1,208.03 604.02

b. Dump Truck (10 cu.m.) 3 0.50 1,352.00 2,028.00
c. Motorized Road Grader, G710A 1 0.50 2,173.00 1,086.50
d. Vibratory Roller (10 m.t.), SP56 1 0.50 1,507.00 753.50
e. Payloader (1.50 cu.m.), LX80-2C 1 0.50 1,733.00 866.50
f. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25
g. Asphalt Distributor, 10 ft. wide (5 tons) 1 0.10 936.00 93.60

Sub - Total for B 5,698.37

C. Total (A + B) 6,212.72
D. Output per hour = 15.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 414.18
Name and Specification Unit Quantity Unit Cost Amount

F. Materials

a. Cement bag 3 220.00 660.00

b. Aggregate Base Course cu.m. 1.15 650.00 747.50
c. MC 70 Cut-back Asphalt m.t. 0.0075 40,300.00 302.25

Sub - Total for F 1,709.75

G. Direct Unit Cost (E + F) 2,123.93
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 191.15
I. Contractor's Profit (CP) 8% of G 169.91
J. Value Added Tax (VAT) 12% of (G + H + I) 298.20
K. Total Unit Cost (G + H + I + J) 2,783.20
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 300(1) Gravel Surface Course (Uncrushed) Item

Unit of Measurement : cu.m Unit
Output per hour : 50.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00
c. Water Truck (1000 gal.), All Make 1 0.25 1,065.00 266.25

Sub - Total for B 3,946.25

C. Total (A + B) 4,178.32 C.
D. Output per hour = 50.0000 cu.m. D.
E. Direct Unit Cost (C ÷ D) 83.57 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Uncrushed Aggregate Surface Course cu.m. 1.15 700.00 805.00

(w/ 15% Shrinkage Factor)

Sub - Total for F 805.00

G. Direct Unit Cost (E + F) 888.57 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 79.97 H.
I. Contractor's Profit (CP) 8% of G 71.09 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 124.75 J.
K. Total Unit Cost (G + H + I + J) 1,164.38 K.

135+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 300(2) Crushed Aggregate Surface Course Item

Unit of Measurement : cu.m Unit
Output per hour : 50.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Motorized Road Grader, G710A 1 1 2,173.00 2,173.00

b. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00
c. Water Truck (1000 gal.), All Make 1 0.25 1,065.00 266.25

Sub - Total for B 3,946.25

C. Total (A + B) 4,178.32 C.
D. Output per hour = 50.0000 cu.m. D.
E. Direct Unit Cost (C ÷ D) 83.57 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Crushed Aggregate Surface Course cu.m. 1.15 750.00 862.50

(w/ 15% Shrinkage Factor)

Sub - Total for F 862.50

G. Direct Unit Cost (E + F) 946.07 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 85.15 H.
I. Contractor's Profit (CP) 8% of G 75.69 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 132.83 J.
K. Total Unit Cost (G + H + I + J) 1,239.73 K.

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 301(1) Bituminous Prime Coat (MC Cut-back Asphalt) Item
Unit of Measurement : m.t. Unit
Output per hour : 0.30 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 3 1 61.44 184.32

Sub - Total for A 293.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Asphalt Distributor, 10 ft. wide (5 tons) 1 1 936.00 936.00

b. Power Broom (20 m. wide) 1 1 130.54 130.54

Sub - Total for B 1,066.54

C. Total (A + B) 1,360.05 C.
D. Output per hour = 0.300 m.t. D.
E. Direct Unit Cost (C ÷ D) 4,533.50 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. MC 70 Cut-back Asphalt m.t. 1.05 40,300.00 42,315.00

(w/ 5% wastage)

Sub - Total for F 42,315.00

G. Direct Unit Cost (E + F) 46,848.50 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 4,216.37 H.
I. Contractor's Profit (CP) 8% of G 3,747.88 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 6,577.53 J.
K. Total Unit Cost (G + H + I + J) 61,390.27 K.

137+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 301(2) Bituminous Prime Coat (RC Cut-back Asphalt) Item
Unit of Measurement : m.t. Unit
Output per hour : 0.30 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 3 1 61.44 184.32

Sub - Total for A 293.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Asphalt Distributor, 10 ft. wide (5 tons) 1 1 936.00 936.00

b. Power Broom (20 m. wide) 1 1 130.54 130.54

Sub - Total for B 1,066.54

C. Total (A + B) 1,360.05 C.
D. Output per hour = 0.300 m.t. D.
E. Direct Unit Cost (C ÷ D) 4,533.50 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. RC 70 Cut-back Asphalt m.t. 1.05 41,575.00 43,653.75

(w/ 5% wastage)

Sub - Total for F 43,653.75

G. Direct Unit Cost (E + F) 48,187.25 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 4,336.85 H.
I. Contractor's Profit (CP) 8% of G 3,854.98 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 6,765.49 J.
K. Total Unit Cost (G + H + I + J) 63,144.57 K.

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 302(1) Bituminous Tack Coat (RC Cut-back Asphalt) Item
Unit of Measurement : m.t. Unit
Output per hour : 0.30 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 3 1 61.44 184.32

Sub - Total for A 293.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Asphalt Distributor, 10 ft. wide (5 tons) 1 1 936.00 936.00

b. Power Broom (20 m. wide) 1 1 130.54 130.54

Sub - Total for B 1,066.54

C. Total (A + B) 1,360.05 C.
D. Output per hour = 0.300 m.t. D.
E. Direct Unit Cost (C ÷ D) 4,533.50 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. RC 70 Cut-back Asphalt m.t. 1.05 41,575.00 43,653.75

(w/ 5% wastage)

Sub - Total for F 43,653.75

G. Direct Unit Cost (E + F) 48,187.25 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 4,336.85 H.
I. Contractor's Profit (CP) 8% of G 3,854.98 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 6,765.49 J.
K. Total Unit Cost (G + H + I + J) 63,144.57 K.

139+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 302(2) Bituminous Tack Coat (Emulsified Asphalt) Item

Unit of Measurement : m.t. Unit
Output per hour : 0.30 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 3 1 61.44 184.32

Sub - Total for A 293.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Asphalt Distributor, 10 ft. wide (5 tons) 1 1 936.00 936.00

b. Power Broom (20 m. wide) 1 1 130.54 130.54

Sub - Total for B 1,066.54

C. Total (A + B) 1,360.05 C.
D. Output per hour = 0.300 m.t. D.
E. Direct Unit Cost (C ÷ D) 4,533.50 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Emulsified Asphalt SS-1 m.t. 1.05 44,000.00 46,200.00

(w/ 5% wastage)

Sub - Total for F 46,200.00

G. Direct Unit Cost (E + F) 50,733.50 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 4,566.01 H.
I. Contractor's Profit (CP) 8% of G 4,058.68 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 7,122.98 J.
K. Total Unit Cost (G + H + I + J) 66,481.18 K.

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 303(1) Bituminous Seal Coat (Cover Aggregate) Item

Unit of Measurement : m.t. Unit
Output per hour : 16.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 20 1 61.44 1,228.80

Sub - Total for A 1,337.99

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Tandem Steel Roller (10.1 m.t.), CC421 1 1 1,652.00 1,652.00

b. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 1,918.25

C. Total (A + B) 3,256.24 C.
D. Output per hour = 16.0000 m.t. D.
E. Direct Unit Cost (C ÷ D) 203.52 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Cover Aggregate m.t. 1.15 406.25 467.19

(w/ 15% Shrinkage Factor)

Note: 1.60 m.t./cu.m.

using unit wt. of 1,600 kg./m³

Sub - Total for F 467.19

G. Direct Unit Cost (E + F) 670.70 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 60.36 H.
I. Contractor's Profit (CP) 8% of G 53.66 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 94.17 J.
K. Total Unit Cost (G + H + I + J) 878.89 K.

141+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 303(2) Bituminous Seal Coat (MC Cut-back Asphalt) Item
Unit of Measurement : m.t. Unit
Output per hour : 0.30 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 3 1 61.44 184.32

Sub - Total for A 293.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Asphalt Distributor, 10 ft. wide (5 tons) 1 1 936.00 936.00

b. Power Broom (20 m. wide) 1 1 130.54 130.54

Sub - Total for B 1,066.54

C. Total (A + B) 1,360.05 C.
D. Output per hour = 0.300 m.t. D.
E. Direct Unit Cost (C ÷ D) 4,533.50 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. MC Cut-back Asphalt m.t. 1.05 40,300.00 42,315.00

(w/ 5% Wastage)

Sub - Total for F 42,315.00

G. Direct Unit Cost (E + F) 46,848.50 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 4,216.37 H.
I. Contractor's Profit (CP) 8% of G 3,747.88 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 6,577.53 J.
K. Total Unit Cost (G + H + I + J) 61,390.27 K.

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 303(3) Bituminous Seal Coat (RC Cut-back Asphalt) Item
Unit of Measurement : m.t. Unit
Output per hour : 0.30 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 3 1 61.44 184.32

Sub - Total for A 293.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Asphalt Distributor, 10 ft. wide (5 tons) 1 1 936.00 936.00

b. Power Broom (20 m. wide) 1 1 130.54 130.54

Sub - Total for B 1,066.54

C. Total (A + B) 1,360.05 C.
D. Output per hour = 0.300 m.t. D.
E. Direct Unit Cost (C ÷ D) 4,533.50 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. RC 70 Cut-back Asphalt m.t. 1.05 41,575.00 43,653.75

(w/ 5% Wastage)

Sub - Total for F 43,653.75

G. Direct Unit Cost (E + F) 48,187.25 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 4,336.85 H.
I. Contractor's Profit (CP) 8% of G 3,854.98 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 6,765.49 J.
K. Total Unit Cost (G + H + I + J) 63,144.57 K.

143+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 303(4) Bituminous Seal Coat (Asphalt Cement Penetration Grade 120-150) Item
Unit of Measurement : m.t. Unit
Output per hour : 0.30 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 3 1 61.44 184.32

Sub - Total for A 293.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Asphalt Distributor, 10 ft. wide (5 tons) 1 1 936.00 936.00

b. Power Broom (20 m. wide) 1 1 130.54 130.54

Sub - Total for B 1,066.54

C. Total (A + B) 1,360.05 C.
D. Output per hour = 0.300 m.t. D.
E. Direct Unit Cost (C ÷ D) 4,533.50 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Asphalt Cement Penetration Grade 120-150 m.t. 1.05 50,775.00 53,313.75

(w/ 5% Wastage)

Sub - Total for F 53,313.75

G. Direct Unit Cost (E + F) 57,847.25 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 5,206.25 H.
I. Contractor's Profit (CP) 8% of G 4,627.78 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 8,121.75 J.
K. Total Unit Cost (G + H + I + J) 75,803.04 K.

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 304(1) Bituminous Surface Treatment (Aggregate Grading) Item

Unit of Measurement : m.t. Unit
Output per hour : 16.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 20 1 61.44 1,228.80

Sub - Total for A 1,337.99

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00

b. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 1,773.25

C. Total (A + B) 3,111.24 C.
D. Output per hour = 16.0000 m.t. D.
E. Direct Unit Cost (C ÷ D) 194.45 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Aggregates m.t. 1.15 406.25 467.19

(w/ 15% Shrinkage Factor)

Sub - Total for F 467.19

G. Direct Unit Cost (E + F) 661.64 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 59.55 H.
I. Contractor's Profit (CP) 8% of G 52.93 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 92.89 J.
K. Total Unit Cost (G + H + I + J) 867.01 K.

145+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 304(2) Bituminous Surface Treatment (Asphalt Cement Penetration Grade 120-150) Item
Unit of Measurement : m.t. Unit
Output per hour : 0.30 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 3 1 61.44 184.32

Sub - Total for A 293.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Asphalt Distributor, 10 ft. wide (5 tons) 1 1 936.00 936.00

b. Power Broom (20 m. wide) 1 1 130.54 130.54

Sub - Total for B 1,066.54

C. Total (A + B) 1,360.05 C.
D. Output per hour = 0.300 m.t. D.
E. Direct Unit Cost (C ÷ D) 4,533.50 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Asphalt Cement Penetration Grade 120-150 m.t. 1.05 50,775.00 53,313.75

(w/ 5% Wastage)

Sub - Total for F 53,313.75

G. Direct Unit Cost (E + F) 57,847.25 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 5,206.25 H.
I. Contractor's Profit (CP) 8% of G 4,627.78 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 8,121.75 J.
K. Total Unit Cost (G + H + I + J) 75,803.04 K.

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 304(3) Bituminous Surface Treatment (MC Cut-back Asphalt) Item
Unit of Measurement : m.t. Unit
Output per hour : 0.30 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 3 1 61.44 184.32

Sub - Total for A 293.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Asphalt Distributor, 10 ft. wide (5 tons) 1 1 936.00 936.00

b. Power Broom (20 m. wide) 1 1 130.54 130.54

Sub - Total for B 1,066.54

C. Total (A + B) 1,360.05 C.
D. Output per hour = 0.300 m.t. D.
E. Direct Unit Cost (C ÷ D) 4,533.50 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. MC Cut-back Asphalt m.t. 1.05 40,300.00 42,315.00

(w/ 5% Wastage)

Sub - Total for F 42,315.00

G. Direct Unit Cost (E + F) 46,848.50 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 4,216.37 H.
I. Contractor's Profit (CP) 8% of G 3,747.88 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 6,577.53 J.
K. Total Unit Cost (G + H + I + J) 61,390.27 K.

147+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 304(4) Bituminous Surface Treatment (RC Cut-back Asphalt) Item
Unit of Measurement : m.t. Unit
Output per hour : 0.30 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 3 1 61.44 184.32

Sub - Total for A 293.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Asphalt Distributor, 10 ft. wide (5 tons) 1 1 936.00 936.00

b. Power Broom (20 m. wide) 1 1 130.54 130.54

Sub - Total for B 1,066.54

C. Total (A + B) 1,360.05 C.
D. Output per hour = 0.300 m.t. D.
E. Direct Unit Cost (C ÷ D) 4,533.50 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. RC 70 Cut-back Asphalt m.t. 1.05 41,575.00 43,653.75

(w/ 5% Wastage)

Sub - Total for F 43,653.75

G. Direct Unit Cost (E + F) 48,187.25 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 4,336.85 H.
I. Contractor's Profit (CP) 8% of G 3,854.98 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 6,765.49 J.
K. Total Unit Cost (G + H + I + J) 63,144.57 K.

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 304(5) Bituminous Surface Treatment (Emulsified Asphalt) Item

Unit of Measurement : m.t. Unit
Output per hour : 0.30 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 3 1 61.44 184.32

Sub - Total for A 293.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Asphalt Distributor, 10 ft. wide (5 tons) 1 1 936.00 936.00

b. Power Broom (20 m. wide) 1 1 130.54 130.54

Sub - Total for B 1,066.54

C. Total (A + B) 1,360.05 C.
D. Output per hour = 0.300 m.t. D.
E. Direct Unit Cost (C ÷ D) 4,533.50 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Emulsified Asphalt SS-1 m.t. 1.05 44,000.00 46,200.00

(w/ 5% wastage)

Sub - Total for F 46,200.00

G. Direct Unit Cost (E + F) 50,733.50 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 4,566.01 H.
I. Contractor's Profit (CP) 8% of G 4,058.68 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 7,122.98 J.
K. Total Unit Cost (G + H + I + J) 66,481.18 K.

149+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 305(1) Bituminous Penetration Macadam Pavement (Aggregates) Item

Unit of Measurement : m.t. Unit
Output per hour : 16.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 20 1 61.44 1,228.80

Sub - Total for A 1,337.99

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Vibratory Roller (10 m.t.), SP56 1 1 1,507.00 1,507.00

b. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Sub - Total for B 1,773.25

C. Total (A + B) 3,111.24 C.
D. Output per hour = 16.0000 m.t. D.
E. Direct Unit Cost (C ÷ D) 194.45 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Aggregates m.t. 1.15 406.25 467.19

(w/ 15% Shrinkage Factor)

Sub - Total for F 467.19

G. Direct Unit Cost (E + F) 661.64 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 59.55 H.
I. Contractor's Profit (CP) 8% of G 52.93 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 92.89 J.
K. Total Unit Cost (G + H + I + J) 867.01 K.

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 305(2) Bituminous Penetration Macadam Pavement (Asphalt Cement) Item
Unit of Measurement : m.t. Unit
Output per hour : 0.30 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 3 1 61.44 184.32

Sub - Total for A 293.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Asphalt Distributor, 10 ft. wide (5 tons) 1 1 936.00 936.00

b. Power Broom (20 m. wide) 1 1 130.54 130.54

Sub - Total for B 1,066.54

C. Total (A + B) 1,360.05 C.
D. Output per hour = 0.300 m.t. D.
E. Direct Unit Cost (C ÷ D) 4,533.50 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Asphalt Cement (w/ 5% Wastage) m.t. 1.05 50,775.00 53,313.75

Sub - Total for F 53,313.75

G. Direct Unit Cost (E + F) 57,847.25 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 5,206.25 H.
I. Contractor's Profit (CP) 8% of G 4,627.78 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 8,121.75 J.
K. Total Unit Cost (G + H + I + J) 75,803.04 K.

151+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 305(3) Bituminous Penetration Macadam Pavement (RC Cut-back Asphalt) Item
Unit of Measurement : m.t. Unit
Output per hour : 0.30 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 3 1 61.44 184.32

Sub - Total for A 293.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Asphalt Distributor, 10 ft. wide (5 tons) 1 1 936.00 936.00

b. Power Broom (20 m. wide) 1 1 130.54 130.54

Sub - Total for B 1,066.54

C. Total (A + B) 1,360.05 C.
D. Output per hour = 0.300 m.t. D.
E. Direct Unit Cost (C ÷ D) 4,533.50 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. RC 70 Cut-back Asphalt m.t. 1.05 41,575.00 43,653.75

(w/ 5% Wastage)

Sub - Total for F 43,653.75

G. Direct Unit Cost (E + F) 48,187.25 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 4,336.85 H.
I. Contractor's Profit (CP) 8% of G 3,854.98 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 6,765.49 J.
K. Total Unit Cost (G + H + I + J) 63,144.57 K.

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 305(4) Bituminous Penetration Macadam Pavement (Emulsified Asphalt) Item
Unit of Measurement : m.t. Unit
Output per hour : 0.30 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 3 1 61.44 184.32

Sub - Total for A 293.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Asphalt Distributor, 10 ft. wide (5 tons) 1 1 936.00 936.00

b. Power Broom (20 m. wide) 1 1 130.54 130.54

Sub - Total for B 1,066.54

C. Total (A + B) 1,360.05 C.
D. Output per hour = 0.300 m.t. D.
E. Direct Unit Cost (C ÷ D) 4,533.50 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Emulsified Asphalt SS-1 m.t. 1.05 44,000.00 46,200.00

(w/ 5% wastage)

Sub - Total for F 46,200.00

G. Direct Unit Cost (E + F) 50,733.50 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 4,566.01 H.
I. Contractor's Profit (CP) 8% of G 4,058.68 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 7,122.98 J.
K. Total Unit Cost (G + H + I + J) 66,481.18 K.

153+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 306(a) Bituminous Road Mix Surface Course Item

Unit of Measurement : m.t. Unit
Output per hour : 12.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 3 1 61.44 184.32

Sub - Total for A 373.21

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Road Grader w/ Scarifier, G710A 1 1 2,933.55 2,933.55

b. Tandem Steel Roller (10.1 m.t.), CC421 1 1 1,652.00 1,652.00
c. Pneumatic Tire Roller (10 m.t.) 1 1 553.00 553.00
d. Asphalt Distributor, 10 ft. wide (5 tons) 1 1 936.00 936.00
e. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25
Minor Tools (10% of Labor) 37.32

Sub - Total for B 6,378.12

C. Total (A + B) 6,751.33 C.
D. Output per hour = 12.0000 m.t. D.
E. Direct Unit Cost (C ÷ D) 562.61 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Crushed Gravel m.t. 1.15 406.25 467.19

b. MC Cut-back Asphalt (7%) m.t. 0.07 40,300.00 2,821.00
c. Hydrated Lime (0.75%) bag 0.30 180.00 54.00

0.0575(2.335)(1.05) = 0.141
0.0075(35.29) = 0.26, say 0.30

Sub - Total for F 3,342.19

G. Direct Unit Cost (E + F) 3,904.80 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 351.43 H.
I. Contractor's Profit (CP) 8% of G 312.38 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 548.23 J.
K. Total Unit Cost (G + H + I + J) 5,116.85 K.

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 306(b) Bituminous Road Mix Surface Course Item

Unit of Measurement : m.t. Unit
Output per hour : 12.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 3 1 61.44 184.32

Sub - Total for A 373.21

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Road Grader w/ Scarifier, G710A 1 1 2,933.55 2,933.55

b. Tandem Steel Roller (10.1 m.t.), CC421 1 1 1,652.00 1,652.00
c. Pneumatic Tire Roller (10 m.t.) 1 1 553.00 553.00
d. Asphalt Distributor, 10 ft. wide (5 tons) 1 1 936.00 936.00
e. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25
Minor Tools (10% of Labor) 37.32

Sub - Total for B 6,378.12

C. Total (A + B) 6,751.33 C.
D. Output per hour = 12.0000 m.t. D.
E. Direct Unit Cost (C ÷ D) 562.61 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Crushed Gravel m.t. 1.15 406.25 467.19

b. Emulsified Asphalt (10%) m.t. 0.10 44,000.00 4,400.00
c. Hydrated Lime (0.75%) bag 0.30 180.00 54.00

0.08(2.335)(1.05) = 0.196
0.0075(35.29) = 0.26, say 0.30

Sub - Total for F 4,921.19

G. Direct Unit Cost (E + F) 5,483.80 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 493.54 H.
I. Contractor's Profit (CP) 8% of G 438.70 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 769.93 J.
K. Total Unit Cost (G + H + I + J) 7,185.97 K.

155+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 306(1) Aggregates for Bituminous Road Mix Surface Course Item
Unit of Measurement : m.t. Unit
Output per hour : 12.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 3 1 61.44 184.32

Sub - Total for A 373.21

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Road Grader w/ Scarifier, G710A 1 1 2,933.55 2,933.55

b. Tandem Steel Roller (10.1 m.t.), CC421 1 1 1,652.00 1,652.00
c. Pneumatic Tire Roller (10 m.t.) 1 1 553.00 553.00
d. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25
Minor Tools (10% of Labor) 37.32

Sub - Total for B 5,442.12

C. Total (A + B) 5,815.33 C.
D. Output per hour = 12.0000 m.t. D.
E. Direct Unit Cost (C ÷ D) 484.61 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Crushed Gravel m.t. 1.15 406.25 467.19

Sub - Total for F 467.19

G. Direct Unit Cost (E + F) 951.80 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 85.66 H.
I. Contractor's Profit (CP) 8% of G 76.14 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 133.63 J.
K. Total Unit Cost (G + H + I + J) 1,247.24 K.

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 306(2) Bituminous Material for Bituminous Road Mix Surface Course Item N
Unit of Measurement : m.t. Unit of
Output per hour : 1.00 Output

Designation No. of Person No. of Hours Hourly Rate Amount

Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 3 1 61.44 184.32

Sub - Total for A 373.21

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment B.

a. Asphalt Distributor, 10 ft. wide (5 tons) 1 1.00 936.00 936.00

Sub - Total for B 936.00

Total (A + B) 1,309.21 C.
Output per hour = 1.0000 m.t. D.
Direct Unit Cost (C ÷ D) 1,309.21 E.
Name and Specification Unit Quantity Unit Cost Amount
Materials F.

a. MC Cut-back Asphalt m.t. 1.05 40,300.00 42,315.00

Sub - Total for F 42,315.00

Direct Unit Cost (E + F) 43,624.21 G.
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 3,926.18 H.
Contractor's Profit (CP) 8% of G 3,489.94 I.
Value Added Tax (VAT) 12% of (G + H + I) 6,124.84 J.
Total Unit Cost (G + H + I + J) 57,165.16 K.

157+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 307 Bituminous Plant Mix Surface Course-General (50mm thk.)
Unit of Measurement : sq.m.
Output per hour : 171.30 1000

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 6 1 79.70 478.20
c. Laborer 12 1 61.44 737.28

Sub - Total for A 1,324.67

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Asphalt Paver (80 Hp), NF220BIIVDM 1 1 1,833.00 1,833.00

b. Pneumatic Tire Roller (10 m.t.) 1 1 553.00 553.00
c. Tandem Steel Roller (10.1 m.t.), CC421 1 1 1,652.00 1,652.00
d. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00
e. Asphalt Batch Plant ( 60-80 TPH) 1 1 1,214.73 1,214.73
f. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
g. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
Minor Tools (10% of Labor) 132.47

Sub - Total for B 10,887.20

Total (A + B) 12,211.87
Output per hour = 171.300 sq.m.
Direct Unit Cost (C ÷ D) 71.29
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Bituminous Material (8%) m.t 0.00981 44,000.00 431.64

b. Aggregates (93%) cu.m. 0.0488 650.00 31.72
c. Mineral Filler (7%) bag 0.13 240.56 31.27
(w/ 5% wastage)

Sub - Total for F 494.63

Direct Unit Cost (E + F) 565.92
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 50.93
Contractor's Profit (CP) 8% of G 45.27
Value Added Tax (VAT) 12% of (G + H + I) 79.46
Total Unit Cost (G + H + I + J) 741.58

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 308(a) Cold Asphalt Plant Mix (50mm thk.)

Unit of Measurement : sq.m.
Output per hour : 171.30

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 6 1 79.70 478.20
c. Laborer 12 1 61.44 737.28

Sub - Total for A 1,324.67

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Asphalt Paver (80 Hp), NF220BIIVDM 1 1 1,833.00 1,833.00

b. Pneumatic Tire Roller (10 m.t.) 1 1 553.00 553.00
c. Tandem Steel Roller (10.1 m.t.), CC421 1 1 1,652.00 1,652.00
d. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00
e. Asphalt Batch Plant ( 60-80 TPH) 1 1 1,214.73 1,214.73
f. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
g. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
Minor Tools (10% of Labor) 132.47

Sub - Total for B 10,887.20

Total (A + B) 12,211.87
Output per hour = 171.300 sq.m.
Direct Unit Cost (C ÷ D) 71.29
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Emulsified Asphalt (10%) m.t 0.01226 44,000.00 539.44

b. Aggregates (93%) cu.m. 0.0488 650.00 31.72
c. Mineral Filler (7%) bag 0.13 240.56 31.27
(w/ 5% wastage)

Sub - Total for F 602.43

Direct Unit Cost (E + F) 673.72
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 60.63
Contractor's Profit (CP) 8% of G 53.90
Value Added Tax (VAT) 12% of (G + H + I) 94.59
Total Unit Cost (G + H + I + J) 882.85

159+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 308(b) Cold Asphalt Plant Mix (50mm thk.)

Unit of Measurement : sq.m.
Output per hour : 171.30

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 6 1 79.70 478.20
c. Laborer 12 1 61.44 737.28

Sub - Total for A 1,324.67

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Asphalt Paver (80 Hp), NF220BIIVDM 1 1 1,833.00 1,833.00

b. Pneumatic Tire Roller (10 m.t.) 1 1 553.00 553.00
c. Tandem Steel Roller (10.1 m.t.), CC421 1 1 1,652.00 1,652.00
d. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00
e. Asphalt Batch Plant ( 60-80 TPH) 1 1 1,214.73 1,214.73
f. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
g. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
Minor Tools (10% of Labor) 132.47

Sub - Total for B 10,887.20

Total (A + B) 12,211.87
Output per hour = 171.300 sq.m.
Direct Unit Cost (C ÷ D) 71.29
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. MC - 70 Cut-back Asphalt (7%) m.t 0.00858 40,300.00 345.77

b. Aggregates (93%) cu.m. 0.0488 650.00 31.72
c. Mineral Filler (7%) bag 0.13 240.56 31.27
(w/ 5% wastage)

Sub - Total for F 408.77

Direct Unit Cost (E + F) 480.06
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 43.21
Contractor's Profit (CP) 8% of G 38.40
Value Added Tax (VAT) 12% of (G + H + I) 67.40
Total Unit Cost (G + H + I + J) 629.07

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 309 Bituminous Plant Mix (Stockpile Maintenance Mixture)

Unit of Measurement : sq.m.
Output per hour : 171.30

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 6 1 79.70 478.20
c. Laborer 12 1 61.44 737.28

Sub - Total for A 1,324.67

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00

b. Asphalt Batch Plant ( 60-80 TPH) 1 1 1,214.73 1,214.73
c. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
d. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
Minor Tools (10% of Labor) 132.47

Sub - Total for B 6,849.20

Total (A + B) 8,173.87
Output per hour = 171.300 sq.m.
Direct Unit Cost (C ÷ D) 47.72
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. MC - 70 Cut-back Asphalt (10%) m.t 0.00981 40,300.00 395.34

b. Aggregates (93%) cu.m. 0.0488 650.00 31.72
c. Mineral Filler (7%) bag 0.13 240.56 31.27
(w/ 5% wastage)

Sub - Total for F 458.34

Direct Unit Cost (E + F) 506.05
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 45.54
Contractor's Profit (CP) 8% of G 40.48
Value Added Tax (VAT) 12% of (G + H + I) 71.05
Total Unit Cost (G + H + I + J) 663.13

161+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 310(a.1) Bituminous Concrete Surface Course (30mm thk.)

Unit of Measurement : sq.m.
Output per hour : 285.51

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 8 1 61.44 491.52

Sub - Total for A 919.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Asphalt Paver (80 Hp) 1 1 1,833.00 1,833.00

b. Pneumatic Tire Roller (10 m.t.) 1 1 553.00 553.00
c. Tandem Steel Roller (10.1 m.t.), CC421 1 1 1,652.00 1,652.00
d. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
Minor Tools (10% of Labor) 91.95

Sub - Total for B 5,194.95

Total (A + B) 6,114.46
Output per hour = 285.51 sq.m.
Direct Unit Cost (C ÷ D) 21.42
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Bituminous Concrete Surface Course m.t. 0.074 4,500.00 333.00

thickness = 30mm (w/ 5% wastage)

Sub - Total for F 333.00

Direct Unit Cost (E + F) 354.42
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 31.90
Contractor's Profit (CP) 8% of G 28.35
Value Added Tax (VAT) 12% of (G + H + I) 49.76
Total Unit Cost (G + H + I + J) 464.43

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 310(a.2) Bituminous Concrete Surface Course (40mm thk.)

Unit of Measurement : sq.m.
Output per hour : 214.13

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 8 1 61.44 491.52

Sub - Total for A 919.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Asphalt Paver (80 Hp) 1 1 1,833.00 1,833.00

b. Pneumatic Tire Roller (10 m.t.) 1 1 553.00 553.00
c. Tandem Steel Roller (10.1 m.t.), CC421 1 1 1,652.00 1,652.00
d. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
Minor Tools (10% of Labor) 91.95

Sub - Total for B 5,194.95

Total (A + B) 6,114.46
Output per hour = 214.13 sq.m.
Direct Unit Cost (C ÷ D) 28.55
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Bituminous Concrete Surface Course m.t. 0.098 4,500.00 441.00

thickness = 40mm (w/ 5% wastage)

Sub - Total for F 441.00

Direct Unit Cost (E + F) 469.55
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 42.26
Contractor's Profit (CP) 8% of G 37.56
Value Added Tax (VAT) 12% of (G + H + I) 65.93
Total Unit Cost (G + H + I + J) 615.30

163+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 310(a.3) Bituminous Concrete Surface Course (50mm thk.)

Unit of Measurement : sq.m.
Output per hour : 171.30

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 8 1 61.44 491.52

Sub - Total for A 919.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Asphalt Paver (80 Hp) 1 1 1,833.00 1,833.00

b. Pneumatic Tire Roller (10 m.t.) 1 1 553.00 553.00
c. Tandem Steel Roller (10.1 m.t.), CC421 1 1 1,652.00 1,652.00
d. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
Minor Tools (10% of Labor) 91.95

Sub - Total for B 5,194.95

Total (A + B) 6,114.46
Output per hour = 171.300 sq.m.
Direct Unit Cost (C ÷ D) 35.69
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Bituminous Concrete Surface Course m.t. 0.123 4,500.00 553.50

thickness = 50mm (w/ 5% wastage)

Sub - Total for F 553.50

Direct Unit Cost (E + F) 589.19
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 53.03
Contractor's Profit (CP) 8% of G 47.14
Value Added Tax (VAT) 12% of (G + H + I) 82.72
Total Unit Cost (G + H + I + J) 772.08

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 310(b.1) Bituminous Concrete Surface Course (30mm thk.)

Unit of Measurement : sq.m.
Output per hour : 285.51

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 6 1 79.70 478.20
c. Laborer 12 1 61.44 737.28

Sub - Total for A 1,324.67

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Asphalt Paver (80 Hp), NF220BIIVDM 1 1 1,833.00 1,833.00

b. Pneumatic Tire Roller (10 m.t.) 1 1 553.00 553.00
c. Tandem Steel Roller (10.1 m.t.), CC421 1 1 1,652.00 1,652.00
d. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00
e. Asphalt Batch Plant ( 60-80 TPH) 1 1 1,214.73 1,214.73
f. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
g. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
Minor Tools (10% of Labor) 132.47

Sub - Total for B 10,887.20

Total (A + B) 12,211.87
Output per hour = 285.51 sq.m.
Direct Unit Cost (C ÷ D) 42.77
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Asphalt Cement (8%) m.t 0.00588 50,775.00 298.56

b. Aggregates (93%) cu.m. 0.0293 650.00 19.04
c. Mineral Filler (7%) bag 0.078 240.56 18.76
(w/ 5% wastage)

Sub - Total for F 336.37

Direct Unit Cost (E + F) 379.14
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 34.12
Contractor's Profit (CP) 8% of G 30.33
Value Added Tax (VAT) 12% of (G + H + I) 53.23
Total Unit Cost (G + H + I + J) 496.82

165+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 310(b.2) Bituminous Concrete Surface Course (40mm thk.)

Unit of Measurement : sq.m.
Output per hour : 214.13

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 6 1 79.70 478.20
c. Laborer 12 1 61.44 737.28

Sub - Total for A 1,324.67

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Asphalt Paver (80 Hp), NF220BIIVDM 1 1 1,833.00 1,833.00

b. Pneumatic Tire Roller (10 m.t.) 1 1 553.00 553.00
c. Tandem Steel Roller (10.1 m.t.), CC421 1 1 1,652.00 1,652.00
d. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00
e. Asphalt Batch Plant ( 60-80 TPH) 1 1 1,214.73 1,214.73
f. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
g. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
Minor Tools (10% of Labor) 132.47

Sub - Total for B 10,887.20

Total (A + B) 12,211.87
Output per hour = 214.13 sq.m.
Direct Unit Cost (C ÷ D) 57.03
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Asphalt Cement (8%) m.t 0.00785 50,775.00 398.58

b. Aggregates (93%) cu.m. 0.0391 650.00 25.42
c. Mineral Filler (7%) bag 0.104 240.56 25.02
(w/ 5% wastage)

Sub - Total for F 449.02

Direct Unit Cost (E + F) 506.05
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 45.54
Contractor's Profit (CP) 8% of G 40.48
Value Added Tax (VAT) 12% of (G + H + I) 71.05
Total Unit Cost (G + H + I + J) 663.12

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 310(b.3) Bituminous Concrete Surface Course (50mm thk.)

Unit of Measurement : sq.m.
Output per hour : 171.30

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 6 1 79.70 478.20
c. Laborer 12 1 61.44 737.28

Sub - Total for A 1,324.67

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Asphalt Paver (80 Hp), NF220BIIVDM 1 1 1,833.00 1,833.00

b. Pneumatic Tire Roller (10 m.t.) 1 1 553.00 553.00
c. Tandem Steel Roller (10.1 m.t.), CC421 1 1 1,652.00 1,652.00
d. Dump Truck (10 cu.m.) 2 1 1,352.00 2,704.00
e. Asphalt Batch Plant ( 60-80 TPH) 1 1 1,214.73 1,214.73
f. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
g. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
Minor Tools (10% of Labor) 132.47

Sub - Total for B 10,887.20

Total (A + B) 12,211.87
Output per hour = 171.300 sq.m.
Direct Unit Cost (C ÷ D) 71.29
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Asphalt Cement (8%) m.t 0.00981 50,775.00 498.10

b. Aggregates (93%) cu.m. 0.0488 650.00 31.72
c. Mineral Filler (7%) bag 0.13 240.56 31.27
(w/ 5% wastage)

Sub - Total for F 561.10

Direct Unit Cost (E + F) 632.38
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 56.91
Contractor's Profit (CP) 8% of G 50.59
Value Added Tax (VAT) 12% of (G + H + I) 88.79
Total Unit Cost (G + H + I + J) 828.68

167+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 311(1)a.1 PCC Pavement (Plain) - Conventional Method, 150mm thk.
Unit of Measurement : sq.m.
Output per hour : 107.33

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 12 1 61.44 737.28

Sub - Total for A 1,165.27

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Transit Mixer (5 cu.m.) 4 1 1,279.00 5,116.00

b. Concrete Vibrator 2 1 148.88 297.76
c. Batching Plant (30 cu.m.) 1 1 1,208.03 1,208.03
d. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
e. Concrete Screeder (5.5 Hp) 1 1 545.00 545.00
f. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
g. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1 167.38 167.38
h. Bar Cutter, Single Phase 1 0.10 219.75 21.98
Minor Tools (5% of Labor) 58.26

Sub - Total for B 10,212.41

Total (A + B) 11,377.68
Output per hour = 107.33 sq.m.
Direct Unit Cost (C ÷ D) 106.01
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Reinforcing Steel Bar kg. 0.33 40.00 13.20

b. Curing Compound lit. 0.29 28.00 8.12
c. Asphalt Sealant lit. 0.12 44.00 5.28
d. Steel Forms (Rental) l.m. 0.46 50.00 23.00
e. Sand cu.m. 0.0825 850.00 70.13
f. Gravel cu.m. 0.15 650.00 97.50
g. Cement bag 1.43 220.00 314.60
h. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
i. Pipe Sleeve, 1" dia. l.m. 0.0078 34.33 0.27
j. Grease/Tar lit. 0.0015 300.00 0.45

Sub - Total for F 533.74

Direct Unit Cost (E + F) 639.75
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 57.58
Contractor's Profit (CP) 8% of G 51.18
Value Added Tax (VAT) 12% of (G + H + I) 89.82
Total Unit Cost (G + H + I + J) 838.33

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 311(1)a.2 PCC Pavement (Plain) - Conventional Method, 200mm thk.
Unit of Measurement : sq.m.
Output per hour : 80.50

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 12 1 61.44 737.28

Sub - Total for A 1,165.27

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Transit Mixer (5 cu.m.) 4 1 1,279.00 5,116.00

b. Concrete Vibrator 2 1 148.88 297.76
c. Batching Plant (30 cu.m.) 1 1 1,208.03 1,208.03
d. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
e. Concrete Screeder (5.5 Hp) 1 1 545.00 545.00
f. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
g. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1 167.38 167.38
h. Bar Cutter, Single Phase 1 0.10 219.75 21.98
Minor Tools (5% of Labor) 58.26

Sub - Total for B 10,212.41

Total (A + B) 11,377.68
Output per hour = 80.500 sq.m.
Direct Unit Cost (C ÷ D) 141.34
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Reinforcing Steel Bar kg. 0.39 40.00 15.60

b. Curing Compound lit. 0.29 28.00 8.12
c. Asphalt Sealant lit. 0.12 44.00 5.28
d. Steel Forms (Rental) l.m. 0.46 50.00 23.00
e. Sand cu.m. 0.11 850.00 93.50
f. Gravel cu.m. 0.20 650.00 130.00
g. Cement bag 1.90 220.00 418.00
h. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
i. Pipe Sleeve, 1 1/2" dia. l.m. 0.0086 67.67 0.58
j. Grease/Tar lit. 0.0056 300.00 1.68

Sub - Total for F 696.96

Direct Unit Cost (E + F) 838.30
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 75.45
Contractor's Profit (CP) 8% of G 67.06
Value Added Tax (VAT) 12% of (G + H + I) 117.70
Total Unit Cost (G + H + I + J) 1,098.51

169+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 311(1)a.3 PCC Pavement (Plain) - Conventional Method, 230mm thk.
Unit of Measurement : sq.m.
Output per hour : 70.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 12 1 61.44 737.28

Sub - Total for A 1,165.27

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Transit Mixer (5 cu.m.) 4 1 1,279.00 5,116.00

b. Concrete Vibrator 2 1 148.88 297.76
c. Batching Plant (30 cu.m.) 1 1 1,208.03 1,208.03
d. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
e. Concrete Screeder (5.5 Hp) 1 1 545.00 545.00
f. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
g. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1 167.38 167.38
h. Bar Cutter, Single Phase 1 0.10 219.75 21.98
Minor Tools (5% of Labor) 58.26

Sub - Total for B 10,212.41

Total (A + B) 11,377.68
Output per hour = 70.0000 sq.m.
Direct Unit Cost (C ÷ D) 162.54
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Reinforcing Steel Bar kg. 0.43 40.00 17.20

b. Curing Compound lit. 0.29 28.00 8.12
c. Asphalt Sealant lit. 0.12 44.00 5.28
d. Steel Forms (Rental) l.m. 0.46 50.00 23.00
e. Sand cu.m. 0.1265 850.00 107.53
f. Gravel cu.m. 0.23 650.00 149.50
g. Cement bag 2.19 220.00 481.80
h. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
i. Pipe Sleeve, 2" dia. l.m. 0.0071 97.00 0.69
j. Grease/Tar lit. 0.0087 300.00 2.61

Sub - Total for F 796.92

Direct Unit Cost (E + F) 959.46
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 86.35
Contractor's Profit (CP) 8% of G 76.76
Value Added Tax (VAT) 12% of (G + H + I) 134.71
Total Unit Cost (G + H + I + J) 1,257.28

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 311(1)a.4 PCC Pavement (Plain) - Conventional Method, 250mm thk.
Unit of Measurement : sq.m.
Output per hour : 64.40

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 12 1 61.44 737.28

Sub - Total for A 1,165.27

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Transit Mixer (5 cu.m.) 4 1 1,279.00 5,116.00

b. Concrete Vibrator 2 1 148.88 297.76
c. Batching Plant (30 cu.m.) 1 1 1,208.03 1,208.03
d. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
e. Concrete Screeder (5.5 Hp) 1 1 545.00 545.00
f. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
g. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1 167.38 167.38
h. Bar Cutter, Single Phase 1 0.10 219.75 21.98
Minor Tools (5% of Labor) 58.26

Sub - Total for B 10,212.41

Total (A + B) 11,377.68
Output per hour = 64.400 sq.m.
Direct Unit Cost (C ÷ D) 176.67
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Reinforcing Steel Bar kg. 0.45 40.00 18.00

b. Curing Compound lit. 0.29 28.00 8.12
c. Asphalt Sealant lit. 0.15 44.00 6.60
d. Steel Forms (Rental) l.m. 0.46 50.00 23.00
e. Sand cu.m. 0.1375 850.00 116.88
f. Gravel cu.m. 0.25 650.00 162.50
g. Cement bag 2.38 220.00 523.60
h. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
i. Pipe Sleeve, 2" dia. l.m. 0.0078 97.00 0.76
j. Grease/Tar lit. 0.0095 300.00 2.85

Sub - Total for F 863.50

Direct Unit Cost (E + F) 1,040.17
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 93.62
Contractor's Profit (CP) 8% of G 83.21
Value Added Tax (VAT) 12% of (G + H + I) 146.04
Total Unit Cost (G + H + I + J) 1,363.04

171+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 311(1)a.5 PCC Pavement (Plain) - Conventional Method, 280mm thk.
Unit of Measurement : sq.m.
Output per hour : 57.50

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 12 1 61.44 737.28

Sub - Total for A 1,165.27

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Transit Mixer (5 cu.m.) 4 1 1,279.00 5,116.00

b. Concrete Vibrator 2 1 148.88 297.76
c. Batching Plant (30 cu.m.) 1 1 1,208.03 1,208.03
d. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
e. Concrete Screeder (5.5 Hp) 1 1 545.00 545.00
f. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
g. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1 167.38 167.38
h. Bar Cutter, Single Phase 1 0.10 219.75 21.98
Minor Tools (5% of Labor) 58.26

Sub - Total for B 10,212.41

Total (A + B) 11,377.68
Output per hour = 57.500 sq.m.
Direct Unit Cost (C ÷ D) 197.87
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Reinforcing Steel Bar kg. 0.50 40.00 20.00

b. Curing Compound lit. 0.29 28.00 8.12
c. Asphalt Sealant lit. 0.17 44.00 7.48
d. Steel Forms (Rental) l.m. 0.46 50.00 23.00
e. Sand cu.m. 0.154 850.00 130.90
f. Gravel cu.m. 0.28 650.00 182.00
g. Cement bag 2.66 220.00 585.20
h. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
i. Pipe Sleeve, 2" dia. l.m. 0.0078 97.00 0.76
j. Grease/Tar lit. 0.0078 300.00 2.34

Sub - Total for F 961.00

Direct Unit Cost (E + F) 1,158.87
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 104.30
Contractor's Profit (CP) 8% of G 92.71
Value Added Tax (VAT) 12% of (G + H + I) 162.71
Total Unit Cost (G + H + I + J) 1,518.58

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 311(1)a.6 PCC Pavement (Plain) - Conventional Method, 300mm thk.
Unit of Measurement : sq.m.
Output per hour : 53.67

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 12 1 61.44 737.28

Sub - Total for A 1,165.27

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Transit Mixer (5 cu.m.) 4 1 1,279.00 5,116.00

b. Concrete Vibrator 2 1 148.88 297.76
c. Batching Plant (30 cu.m.) 1 1 1,208.03 1,208.03
d. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
e. Concrete Screeder (5.5 Hp) 1 1 545.00 545.00
f. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
g. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1 167.38 167.38
h. Bar Cutter, Single Phase 1 0.10 219.75 21.98
Minor Tools (5% of Labor) 58.26

Sub - Total for B 10,212.41

Total (A + B) 11,377.68
Output per hour = 53.67 sq.m.
Direct Unit Cost (C ÷ D) 211.99
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Reinforcing Steel Bar kg. 0.55 40.00 22.00

b. Curing Compound lit. 0.29 28.00 8.12
c. Asphalt Sealant lit. 0.18 44.00 7.92
d. Steel Forms (Rental) l.m. 0.46 50.00 23.00
e. Sand cu.m. 0.165 850.00 140.25
f. Gravel cu.m. 0.30 650.00 195.00
g. Cement bag 2.85 220.00 627.00
h. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
i. Pipe Sleeve, 2" dia. l.m. 0.0094 97.00 0.91
j. Grease/Tar lit. 0.0094 300.00 2.82

Sub - Total for F 1,028.22

Direct Unit Cost (E + F) 1,240.22
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 111.62
Contractor's Profit (CP) 8% of G 99.22
Value Added Tax (VAT) 12% of (G + H + I) 174.13
Total Unit Cost (G + H + I + J) 1,625.18

173+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 311(1)b.1 PCC Pavement (Plain) - Using Concrete Paver, 230mm thk.
Unit of Measurement : sq.m.
Output per hour : 90.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 10 1 61.44 614.40

Sub - Total for A 1,042.39

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Batching Plant (30 cu.m.) 1 1 1,208.03 1,208.03

b. Concrete Paver, GP-2000 Slipform 1 1 6,765.00 6,765.00
c. Transit Mixer (5 cu.m.) 4 1 1,279.00 5,116.00
d. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
e. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
f. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1 167.38 167.38
g. Concrete Vibrator 1 0.10 148.88 14.89
h. Bar Cutter, Single Phase 1 0.10 219.75 21.98

Sub - Total for B 16,091.27

Total (A + B) 17,133.66
Output per hour = 90.0000 sq.m.
Direct Unit Cost (C ÷ D) 190.37
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Reinforcing Steel Bar kg. 0.43 40.00 17.20

b. Curing Compound lit. 0.29 28.00 8.12
c. Asphalt Sealant lit. 0.12 44.00 5.28
d. Sand cu.m. 0.1265 850.00 107.53
e. Gravel cu.m. 0.23 650.00 149.50
f. Cement bag 2.19 220.00 481.80
g. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
h. Pipe Sleeve, 2" dia. l.m. 0.0071 97.00 0.69
i. Grease/Tar lit. 0.0087 300.00 2.61

Sub - Total for F 773.92

Direct Unit Cost (E + F) 964.30
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 86.79
Contractor's Profit (CP) 8% of G 77.14
Value Added Tax (VAT) 12% of (G + H + I) 135.39
Total Unit Cost (G + H + I + J) 1,263.62

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 311(1)b.2 PCC Pavement (Plain) - Using Concrete Paver, 250mm thk.
Unit of Measurement : sq.m.
Output per hour : 82.80

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 10 1 61.44 614.40

Sub - Total for A 1,042.39

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Batching Plant (30 cu.m.) 1 1 1,208.03 1,208.03

b. Concrete Paver, GP-2000 Slipform 1 1 6,765.00 6,765.00
c. Transit Mixer (5 cu.m.) 4 1 1,279.00 5,116.00
d. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
e. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
f. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1 167.38 167.38
g. Concrete Vibrator 1 0.10 148.88 14.89
h. Bar Cutter, Single Phase 1 0.10 219.75 21.98

Sub - Total for B 16,091.27

Total (A + B) 17,133.66
Output per hour = 82.800 sq.m.
Direct Unit Cost (C ÷ D) 206.93
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Reinforcing Steel Bar kg. 0.45 40.00 18.00

b. Curing Compound lit. 0.29 28.00 8.12
c. Asphalt Sealant lit. 0.15 44.00 6.60
d. Sand cu.m. 0.1375 850.00 116.88
e. Gravel cu.m. 0.25 650.00 162.50
f. Cement bag 2.38 220.00 523.60
g. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
h. Pipe Sleeve, 2" dia. l.m. 0.0078 97.00 0.76
i. Grease/Tar lit. 0.0095 300.00 2.85

Sub - Total for F 840.50

Direct Unit Cost (E + F) 1,047.43
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 94.27
Contractor's Profit (CP) 8% of G 83.79
Value Added Tax (VAT) 12% of (G + H + I) 147.06
Total Unit Cost (G + H + I + J) 1,372.55

175+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 311(1)b.3 PCC Pavement (Plain) - Using Concrete Paver, 280mm thk.
Unit of Measurement : sq.m.
Output per hour : 73.93

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 10 1 61.44 614.40

Sub - Total for A 1,042.39

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Batching Plant (30 cu.m.) 1 1 1,208.03 1,208.03

b. Concrete Paver, GP-2000 Slipform 1 1 6,765.00 6,765.00
c. Transit Mixer (5 cu.m.) 4 1 1,279.00 5,116.00
d. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
e. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
f. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1 167.38 167.38
g. Concrete Vibrator 1 0.10 148.88 14.89
h. Bar Cutter, Single Phase 1 0.10 219.75 21.98

Sub - Total for B 16,091.27

Total (A + B) 17,133.66
Output per hour = 73.93 sq.m.
Direct Unit Cost (C ÷ D) 231.76
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Reinforcing Steel Bar kg. 0.50 40.00 20.00

b. Curing Compound lit. 0.29 28.00 8.12
c. Asphalt Sealant lit. 0.17 44.00 7.48
d. Sand cu.m. 0.154 850.00 130.90
e. Gravel cu.m. 0.28 650.00 182.00
f. Cement bag 2.66 220.00 585.20
g. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
h. Pipe Sleeve, 2" dia. l.m. 0.0078 97.00 0.76
i. Grease/Tar lit. 0.0078 300.00 2.34

Sub - Total for F 938.00

Direct Unit Cost (E + F) 1,169.75
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 105.28
Contractor's Profit (CP) 8% of G 93.58
Value Added Tax (VAT) 12% of (G + H + I) 164.23
Total Unit Cost (G + H + I + J) 1,532.84

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 311(1)b.4 PCC Pavement (Plain) - Using Concrete Paver, 300mm thk.
Unit of Measurement : sq.m.
Output per hour : 69.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 10 1 61.44 614.40

Sub - Total for A 1,042.39

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Batching Plant (30 cu.m.) 1 1 1,208.03 1,208.03

b. Concrete Paver, GP-2000 Slipform 1 1 6,765.00 6,765.00
c. Transit Mixer (5 cu.m.) 4 1 1,279.00 5,116.00
d. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
e. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
f. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1 167.38 167.38
g. Concrete Vibrator 1 0.10 148.88 14.89
h. Bar Cutter, Single Phase 1 0.10 219.75 21.98

Sub - Total for B 16,091.27

Total (A + B) 17,133.66
Output per hour = 69.0000 sq.m.
Direct Unit Cost (C ÷ D) 248.31
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Reinforcing Steel Bar kg. 0.55 40.00 22.00

b. Curing Compound lit. 0.29 28.00 8.12
c. Asphalt Sealant lit. 0.18 44.00 7.92
d. Sand cu.m. 0.165 850.00 140.25
e. Gravel cu.m. 0.30 650.00 195.00
f. Cement bag 2.85 220.00 627.00
g. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
h. Pipe Sleeve, 2" dia. l.m. 0.0094 97.00 0.91
i. Grease/Tar lit. 0.0094 300.00 2.82

Sub - Total for F 1,005.22

Direct Unit Cost (E + F) 1,253.54
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 112.82
Contractor's Profit (CP) 8% of G 100.28
Value Added Tax (VAT) 12% of (G + H + I) 176.00
Total Unit Cost (G + H + I + J) 1,642.63

177+32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 311(1)c PCC Pavement (Plain) - Conventional Method, 150mm thk.
Unit of Measurement : sq.m.
Output per hour : 12.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 8 1 79.70 637.60
c. Laborer 16 1 61.44 983.04

Sub - Total for A 1,729.83

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. One Bagger Mixer 1 1 172.00 172.00

b. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25
c. Concrete Vibrator 2 1 148.88 297.76
d. Bar Cutter, Single Phase 1 0.05 219.75 10.99
e. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 0.10 167.38 16.74
Minor Tools (5% of Labor) 86.49

Sub - Total for B 637.23

Total (A + B) 2,367.06
Output per hour = 12.0000 sq.m.
Direct Unit Cost (C ÷ D) 197.25
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Reinforcing Steel Bar kg. 0.33 40.00 13.20

b. Curing Compound lit. 0.29 28.00 8.12
c. Asphalt Sealant lit. 0.12 44.00 5.28
d. Steel Forms (Rental) l.m. 0.46 50.00 23.00
e. Sand cu.m. 0.0825 850.00 70.13
f. Gravel cu.m. 0.15 650.00 97.50
g. Cement bag 1.43 220.00 314.60
h. Concrete Saw (diamond blade 14") pc. 0.00015 8,000.00 1.20
i. Pipe Sleeve, 1" dia. l.m. 0.0078 34.33 0.27
j. Grease/Tar lit. 0.0015 300.00 0.45

Sub - Total for F 533.74

Direct Unit Cost (E + F) 731.00
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 65.79
Contractor's Profit (CP) 8% of G 58.48
Value Added Tax (VAT) 12% of (G + H + I) 102.63
Total Unit Cost (G + H + I + J) 957.90

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 311(2) PCC Pavement (Reinforced), 230mm thk.

Unit of Measurement : sq.m.
Output per hour : 6.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 12 1 61.44 737.28

Sub - Total for A 1,165.27

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Batching Plant (30 cu.m.) 1 0.10 1,208.03 120.80

b. Concrete Screeder (5.5 Hp) 1 0.10 545.00 54.50
c. Transit Mixer (5 cu.m.) 3 0.10 1,279.00 383.70
d. Payloader (1.50 cu.m.), LX80-2C 1 0.10 1,733.00 173.30
e. Water Truck (1000 gal.) 1 0.10 1,065.00 106.50
f. Concrete Vibrator 2 0.10 148.88 29.78
g. Bar Cutter, Single Phase 1 0.25 219.75 54.94
h. Bar Bender 1 0.25 351.50 87.88
Minor Tools (5% of Labor) 58.26

Sub - Total for B 1,069.66

Total (A + B) 2,234.93
Output per hour = 6.0000 sq.m.
Direct Unit Cost (C ÷ D) 372.49
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Reinforcing Steel Bar kg. 40.86 40.00 1,634.40

b. Curing Compound lit. 0.29 28.00 8.12
c. Asphalt Sealant lit. 0.12 44.00 5.28
d. Steel Forms (Rental) l.m. 0.46 50.00 23.00
e. Sand cu.m. 0.1265 850.00 107.53
f. Gravel cu.m. 0.23 650.00 149.50
g. Cement bag 2.19 220.00 481.80
h. # 16 GI Tie Wire (2% of RSB) kg. 0.817 47.00 38.40

Sub - Total for F 2,448.02

Direct Unit Cost (E + F) 2,820.51
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 253.85
Contractor's Profit (CP) 8% of G 225.64
Value Added Tax (VAT) 12% of (G + H + I) 396.00
Total Unit Cost (G + H + I + J) 3,696.00

179+32
5.83771161704612
5.83771161704612
5.83771161704612

7.73304144775248

5.83771161704612
5.83771161704612
5.83771161704612
5.83771161704612
5.83771161704612
5.83771161704612
5.83771161704612

63.5563164039696

17461.7737003058

565.92

317-5
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 404 Reinforcing Steel Bar, Grade 40 (Minor Structures)

Unit of Measurement : kg.
Output per hour : 180.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 8 1 61.44 491.52

Sub - Total for A 760.11

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Bar Cutter 1 0.50 219.75 109.88

b. Bar Bender 1 0.50 351.50 175.75
c. Cargo Truck (10 T, 270 Hp) 1 0.15 1,102.00 165.30

Sub - Total for B 450.92

C. Total (A + B) 1,211.03
D. Output per hour = 180.00000 kg.
E. Direct Unit Cost (C ÷ D) 6.73
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Tie Wire (2% of RSB) kg. 0.021 47.00 0.99

b. Reinforcing Steel Bar, Grade 40 kg. 1.05 40.00 42.00
(w/ 5% Wastage)

Sub - Total for F 42.99

G. Direct Unit Cost (E + F) 49.71
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 4.47
I. Contractor's Profit (CP) 8% of G 3.98
J. Value Added Tax (VAT) 12% of (G + H + I) 6.98
K. Total Unit Cost (G + H + I + J) 65.15
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 405 Structural Concrete Class A (Minor Structures)

Unit of Measurement : cu.m.
Output per hour : 1.40

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 8 1 61.44 491.52

Installation/Removal of Formworks
a. Skilled Laborer 4 1 79.70 318.80
b. Laborer 8 1 61.44 491.52
Sub - Total for A 1,729.83
Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. One Bagger Mixer 1 1 172.00 172.00

b. Concrete Vibrator 1 1 148.88 148.88
c. Water Truck (1000 gal.) 1 0.10 1,065.00 106.50
Minor Tools (5% of Labor) 86.49

Sub - Total for B 513.87

C. Total (A + B) 2,243.70
D. Output per hour = 1.4000 cu.m.
E. Direct Unit Cost (C ÷ D) 1,602.64
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Lumber, Good - 4 uses bd.ft. * 70.0000 40.00 700.00

b. Marine Plywood (1/2" x 4' x 8') - 4 uses pc. * 1.600 700.00 280.00
c. Assorted CWN (1kg./100 bd.ft. of Lumber) kg. * 0.700 68.00 47.60
d. Cement bag 9.50 220.00 2,090.00
e. Sand cu.m. 0.50 850.00 425.00
f. Gravel cu.m. 1 650.00 650.00

Note:
*Quantities for lumber, plywood and CWN are
dependent on the type of minor structure.
The above-computed quantities are based on box
culvert.

Sub - Total for F 4,192.60

G. Direct Unit Cost (E + F) 5,795.24
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 521.57
I. Contractor's Profit (CP) 8% of G 463.62
J. Value Added Tax (VAT) 12% of (G + H + I) 813.65
K. Total Unit Cost (G + H + I + J) 7,594.09
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 500(1)a Pipe Culverts, 610mm dia. (24" Ø)

Unit of Measurement : l.m.
Output per hour : 2.25

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

b. Plate Compactor (5 Hp) 1 0.50 123.00 61.50
Minor Tools (10 % of Labor) 51.44

Sub - Total for B 881.44

C. Total (A + B) 1,395.78
D. Output per hour = 2.25 l.m.
E. Direct Unit Cost (C ÷ D) 620.35
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Portland Cement bag 0.774 220.00 170.28

b. Sand cu.m. 0.044 850.00 37.40
c. R.C. Pipes (610mm dia.) pc. 1 950.00 950.00
d. Sand Bedding/Selected Sandy Soil cu.m. 0.088 850.00 74.80

Sub - Total for F 1,232.48

G. Direct Unit Cost (E + F) 1,852.83
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 166.75
I. Contractor's Profit (CP) 8% of G 148.23
J. Value Added Tax (VAT) 12% of (G + H + I) 260.14
K. Total Unit Cost (G + H + I + J) 2,427.95
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 500(1)b Pipe Culverts, 760mm dia. (30" Ø)

Unit of Measurement : l.m.
Output per hour : 2.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

b. Plate Compactor (5 Hp) 1 0.50 123.00 61.50
Minor Tools (10 % of Labor) 51.44

Sub - Total for B 881.44

C. Total (A + B) 1,395.78
D. Output per hour = 2.0000 l.m.
E. Direct Unit Cost (C ÷ D) 697.89
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Portland Cement bag 0.918 220.00 201.96

b. Sand cu.m. 0.052 850.00 44.20
c. R.C. Pipes (760mm dia.) pc. 1 1,750.00 1,750.00
d. Sand Bedding/Selected Sandy Soil cu.m. 0.108 850.00 91.80

Sub - Total for F 2,087.96

G. Direct Unit Cost (E + F) 2,785.85
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 250.73
I. Contractor's Profit (CP) 8% of G 222.87
J. Value Added Tax (VAT) 12% of (G + H + I) 391.13
K. Total Unit Cost (G + H + I + J) 3,650.58
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 500(1)c Pipe Culverts, 910mm dia. (36" Ø)

Unit of Measurement : l.m.
Output per hour : 1.75

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

b. Plate Compactor (5 Hp) 1 0.50 123.00 61.50
Minor Tools (10 % of Labor) 51.44

Sub - Total for B 881.44

C. Total (A + B) 1,395.78
D. Output per hour = 1.75 l.m.
E. Direct Unit Cost (C ÷ D) 797.59
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Portland Cement bag 1.080 220.00 237.60

b. Sand cu.m. 0.061 850.00 51.85
c. R.C. Pipes (910mm dia.) pc. 1 2,170.00 2,170.00
d. Sand Bedding/Selected Sandy Soil cu.m. 0.128 850.00 108.80

Sub - Total for F 2,568.25

G. Direct Unit Cost (E + F) 3,365.84
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 302.93
I. Contractor's Profit (CP) 8% of G 269.27
J. Value Added Tax (VAT) 12% of (G + H + I) 472.56
K. Total Unit Cost (G + H + I + J) 4,410.60
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 500(1)d Pipe Culverts, 1070mm dia. (42" Ø)

Unit of Measurement : l.m.
Output per hour : 1.50

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

b. Plate Compactor (5 Hp) 1 0.50 123.00 61.50
Minor Tools (10 % of Labor) 51.44

Sub - Total for B 881.44

C. Total (A + B) 1,395.78
D. Output per hour = 1.500 l.m.
E. Direct Unit Cost (C ÷ D) 930.52
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Portland Cement bag 1.242 220.00 273.24

b. Sand cu.m. 0.070 850.00 59.50
c. R.C. Pipes (1070mm dia.) pc. 1 2,900.00 2,900.00
d. Sand Bedding/Selected Sandy Soil cu.m. 0.149 850.00 126.65

Sub - Total for F 3,359.39

G. Direct Unit Cost (E + F) 4,289.91
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 386.09
I. Contractor's Profit (CP) 8% of G 343.19
J. Value Added Tax (VAT) 12% of (G + H + I) 602.30
K. Total Unit Cost (G + H + I + J) 5,621.50
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 500(1)e Pipe Culverts, 1220mm dia. (48" Ø)

Unit of Measurement : l.m.
Output per hour : 1.25

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

b. Plate Compactor (5 Hp) 1 0.50 123.00 61.50
Minor Tools (10 % of Labor) 51.44

Sub - Total for B 881.44

C. Total (A + B) 1,395.78
D. Output per hour = 1.25 l.m.
E. Direct Unit Cost (C ÷ D) 1,116.63
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Portland Cement bag 1.404 220.00 308.88

b. Sand cu.m. 0.080 850.00 68.00
c. R.C. Pipes (1220mm dia.) pc. 1 3,800.00 3,800.00
d. Sand Bedding/Selected Sandy Soil cu.m. 0.170 850.00 144.50

Sub - Total for F 4,321.38

G. Direct Unit Cost (E + F) 5,438.01
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 489.42
I. Contractor's Profit (CP) 8% of G 435.04
J. Value Added Tax (VAT) 12% of (G + H + I) 763.50
K. Total Unit Cost (G + H + I + J) 7,125.97
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 500(1)f Pipe Culverts, 1520mm dia. (60" Ø)

Unit of Measurement : l.m.
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

b. Plate Compactor (5 Hp) 1 0.50 123.00 61.50
Minor Tools (10 % of Labor) 51.44

Sub - Total for B 881.44

C. Total (A + B) 1,395.78
D. Output per hour = 1.0000 l.m.
E. Direct Unit Cost (C ÷ D) 1,395.78
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Portland Cement bag 1.710 220.00 376.20

b. Sand cu.m. 0.097 850.00 82.45
c. R.C. Pipes (1520mm dia.) pc. 1 6,175.00 6,175.00
d. Sand Bedding/Selected Sandy Soil cu.m. 0.210 850.00 178.50

Sub - Total for F 6,812.15

G. Direct Unit Cost (E + F) 8,207.94
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 738.71
I. Contractor's Profit (CP) 8% of G 656.63
J. Value Added Tax (VAT) 12% of (G + H + I) 1,152.39
K. Total Unit Cost (G + H + I + J) 10,755.68
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 501(1) Underdrain

Unit of Measurement : l.m.
Output per hour : 1.25

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 4 1 61.44 245.76

Sub - Total for A 354.95

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Plate Compactor (5 Hp) 1 0.50 123.00 61.50

Minor Tools (10% of Labor) 35.50

Sub - Total for B 97.00

C. Total (A + B) 451.95
D. Output per hour = 1.25 l.m.
E. Direct Unit Cost (C ÷ D) 361.56
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Coarse Aggregates cu.m. 0.20 900.00 180.00

b. Fine Aggregates cu.m. 0.39 850.00 331.50
c. Filter Cloth sq.m. 2 275.00 550.00
d. 150 mm. dia. Concrete Perforated Pipe pc. 1.05 230.00 241.50

Sub - Total for F 1,303.00

G. Direct Unit Cost (E + F) 1,664.56
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 149.81
I. Contractor's Profit (CP) 8% of G 133.16
J. Value Added Tax (VAT) 12% of (G + H + I) 233.70
K. Total Unit Cost (G + H + I + J) 2,181.23
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 501(2) Blind Drain

Unit of Measurement : l.m.
Output per hour : 1.25

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 4 1 61.44 245.76

Sub - Total for A 354.95

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Minor Tools (10% of Labor) 35.50

Sub - Total for B 35.50

C. Total (A + B) 390.45
D. Output per hour = 1.25 l.m.
E. Direct Unit Cost (C ÷ D) 312.36
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Coarse Aggregates cu.m. 0.22 900.00 198.00

b. Fine Aggregates cu.m. 0.39 850.00 331.50
c. Filter Cloth sq.m. 2 275.00 550.00

Sub - Total for F 1,079.50

G. Direct Unit Cost (E + F) 1,391.86
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 125.27
I. Contractor's Profit (CP) 8% of G 111.35
J. Value Added Tax (VAT) 12% of (G + H + I) 195.42
K. Total Unit Cost (G + H + I + J) 1,823.89
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 501(3) Granular Backfill filter material for Underdrains

Unit of Measurement : cu.m.
Output per hour : 1.25

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 4 1 61.44 245.76

Sub - Total for A 354.95

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Plate Compactor (5 Hp) 1 1 123.00 123.00

Minor Tools (10% of Labor) 35.50

Sub - Total for B 158.50

C. Total (A + B) 513.44
D. Output per hour = 1.25 cu.m.
E. Direct Unit Cost (C ÷ D) 410.76
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Coarse Aggregates (Granular Backfill Materials) cu.m. 1.15 900.00 1,035.00

(w/ 15% Shrinkage Factor)

Sub - Total for F 1,035.00

G. Direct Unit Cost (E + F) 1,445.76
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 130.12
I. Contractor's Profit (CP) 8% of G 115.66
J. Value Added Tax (VAT) 12% of (G + H + I) 202.98
K. Total Unit Cost (G + H + I + J) 1,894.52
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 502 Manhole/Catch Basin/Inlet

Unit of Measurement : ea.
Output : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

Sub - Total for A

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Sub - Total for B

C. Total (A + B)
D. Output = 1.0000 ea.
E. Direct Unit Cost (C ÷ D)
Direct
Name and Specification Unit Quantity Direct Cost
Unit Cost
F. Materials/Processed Component Pay Item

a. 103(3) - Foundation Fill cu.m.

b. 404 - Reinforcing Steel Bar kg.
c. 405 - Structural Concrete cu.m.

Sub - Total for F

G. Direct Unit Cost (E + F)
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G
I. Contractor's Profit (CP) 8% of G
J. Value Added Tax (VAT) 12% of (G + H + I)
K. Total Unit Cost (G + H + I + J)
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 502(4) Concrete Covers

Unit of Measurement : ea.
Output : 5.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. One Bagger Mixer 1 0.50 172.00 86.00

b. Bar Cutter 1 0.50 219.75 109.88
c. Concrete Vibrator 1 0.50 148.88 74.44
d. Welding Machine (GasType) 1 0.25 391.00 97.75
e. Water Truck 1 0.05 1,065.00 53.25
Minor Tools (10% of Labor) 51.44

Sub - Total for B 472.75

C. Total (A + B) 987.10
D. Output = 5.0000 ea.
E. Direct Unit Cost (C ÷ D) 197.42
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Dimension: 1.31m x 0.573m x 0.20m

a. Portland Cement bag 1.31 220.00 288.20
b. Sand cu.m. 0.06 850.00 51.00
c. Gravel cu.m. 0.12 650.00 78.00
d. Reinforcing Steel Bar kg. 48.25 40.00 1,930.00
e. #16 GI Tie Wire (2% of RSB) kg. 0.97 47.00 45.59
f. 6mm thk. Steel Plate kg. 36.79 48.00 1,765.92
g. 16mm thk. Steel Plate kg. 2.83 48.00 67.92
h. 1/2" Ordinary Plywood - 2 uses pc. 0.30 620.00 93.00
i. 16mm dia. U-bolt & Knot set 2.00 250.00 250.00
j. Welding Rod (1 kg./2000 kg. of Steel) kg. 0.02 90.00 0.90

Sub - Total for F 4,570.53

G. Direct Unit Cost (E + F) 4,767.95
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 429.12
I. Contractor's Profit (CP) 8% of G 381.44
J. Value Added Tax (VAT) 12% of (G + H + I) 669.42
K. Total Unit Cost (G + H + I + J) 6,247.92
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 502(5) Metal Frames and Gratings

Unit of Measurement : pair
Output : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 0.50 109.19 54.60

b. Skilled Laborer 1 0.50 79.70 39.85
c. Laborer 1 0.50 61.44 30.72

Sub - Total for A 125.16

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Minor Tools (10% of Labor) 12.52

Sub - Total for B 12.52

C. Total (A + B) 137.68
D. Output = 1.0000 pair
E. Direct Unit Cost (C ÷ D) 137.68
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. 410mmx660mmx60mm, C.I. Cover with Frame set 1.00 4,700.00 4,700.00

Sub - Total for F 4,700.00

G. Direct Unit Cost (E + F) 4,837.68
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 435.39
I. Contractor's Profit (CP) 8% of G 387.01
J. Value Added Tax (VAT) 12% of (G + H + I) 679.21
K. Total Unit Cost (G + H + I + J) 6,339.30
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 502(6) Metal Frames and Covers (Circular)

Unit of Measurement : pair
Output : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 0.50 109.19 54.60

b. Skilled Laborer 1 0.50 79.70 39.85
c. Laborer 1 0.50 61.44 30.72

Sub - Total for A 125.16

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Minor Tools (10% of Labor) 12.52

Sub - Total for B 12.52

C. Total (A + B) 137.68
D. Output = 1.0000 pair
E. Direct Unit Cost (C ÷ D) 137.68
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. 580mm dia. C.I. Manhole Cover with Frame set 1.00 5,700.00 5,700.00

Sub - Total for F 5,700.00

G. Direct Unit Cost (E + F) 5,837.68
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 525.39
I. Contractor's Profit (CP) 8% of G 467.01
J. Value Added Tax (VAT) 12% of (G + H + I) 819.61
K. Total Unit Cost (G + H + I + J) 7,649.70
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 503(a) Drainage Steel Grating with Frame (675mm x 975mm Sump Grating)
Unit of Measurement : set
Output per hour : 0.25

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 1 1 61.44 61.44

Sub - Total for A 250.33

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Bar Cutter 1 0.50 219.75 109.88

b. Welding Machine 1 1 391.00 391.00

Sub - Total for B 500.88

C. Total (A + B) 751.20
D. Output per hour = 0.25 set
E. Direct Unit Cost (C ÷ D) 3,004.82
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. 65mm x 5mm Flat Bar kg. 62.557 48.00 3,002.74

b. 6mm dia. x 975mm Twisted Cross Rod kg. 1.244 48.00 59.71
c. 75mm x 75mm x 9mm Angle Bar kg. 38.36 48.00 1,841.28
d. Welding Rod (1 kg./2000 kg. of Steel) kg. 0.051 90.00 4.59

Sub - Total for F 4,908.32

G. Direct Unit Cost (E + F) 7,913.14
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 712.18
I. Contractor's Profit (CP) 8% of G 633.05
J. Value Added Tax (VAT) 12% of (G + H + I) 1,111.00
K. Total Unit Cost (G + H + I + J) 10,369.38
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 503(b) Drainage Steel Grating with Frame (715mm x 2000mm Trench Grating)
Unit of Measurement : set
Output per hour : 0.125

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 1 1 61.44 61.44

Sub - Total for A 250.33

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Bar Cutter 1 0.50 219.75 109.88

b. Welding Machine 1 1 391.00 391.00

Sub - Total for B 500.88

C. Total (A + B) 751.20
D. Output per hour = 0.125 set
E. Direct Unit Cost (C ÷ D) 6,009.64
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. 65mm x 5mm Flat Bar kg. 127.066 48.00 6,099.17

b. 6mm dia. x 975mm Twisted Cross Rod kg. 3.174 48.00 152.35
c. 75mm x 75mm x 9mm Angle Bar kg. 41.64 48.00 1,998.72
d. Welding Rod (1 kg./2000 kg. of Steel) kg. 0.086 90.00 7.74

Sub - Total for F 8,257.98

G. Direct Unit Cost (E + F) 14,267.62
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 1,284.09
I. Contractor's Profit (CP) 8% of G 1,141.41
J. Value Added Tax (VAT) 12% of (G + H + I) 2,003.17
K. Total Unit Cost (G + H + I + J) 18,696.29
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 504(1)a Removing, Cleaning, Stockpiling Salvaged Culvert Pipe (24" dia) - 610mm
Unit of Measurement : l.m.
Output per hour : 3.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

b. Boom Truck 1 0.50 961.20 480.60
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25
Minor Tools (10% of Labor) 51.44

Sub - Total for B 1,566.78

C. Total (A + B) 2,081.13
D. Output per hour = 3.0000 l.m.
E. Direct Unit Cost (C ÷ D) 693.71
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 693.71
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 62.43
I. Contractor's Profit (CP) 8% of G 55.50
J. Value Added Tax (VAT) 12% of (G + H + I) 97.40
K. Total Unit Cost (G + H + I + J) 909.04
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 504(1)b Removing, Cleaning, Stockpiling Salvaged Culvert Pipe (30" dia.) - 760mm
Unit of Measurement : l.m.
Output per hour : 2.50

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

b. Boom Truck 1 0.50 961.20 480.60
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25
Minor Tools (10% of Labor) 51.44

Sub - Total for B 1,566.78

C. Total (A + B) 2,081.13
D. Output per hour = 2.500 l.m.
E. Direct Unit Cost (C ÷ D) 832.45
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 832.45
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 74.92
I. Contractor's Profit (CP) 8% of G 66.60
J. Value Added Tax (VAT) 12% of (G + H + I) 116.88
K. Total Unit Cost (G + H + I + J) 1,090.85
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 504(1)c Removing, Cleaning, Stockpiling Salvaged Culvert Pipe (36" dia.) - 910mm
Unit of Measurement : l.m.
Output per hour : 2.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

b. Boom Truck 1 0.50 961.20 480.60
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25
Minor Tools (10% of Labor) 51.44

Sub - Total for B 1,566.78

C. Total (A + B) 2,081.13
D. Output per hour = 2.0000 l.m.
E. Direct Unit Cost (C ÷ D) 1,040.57
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 1,040.57
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 93.65
I. Contractor's Profit (CP) 8% of G 83.25
J. Value Added Tax (VAT) 12% of (G + H + I) 146.10
K. Total Unit Cost (G + H + I + J) 1,363.56
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 504(1)d Removing, Cleaning, Stockpiling Salvaged Culvert Pipe (42" dia.) - 1070mm
Unit of Measurement : l.m.
Output per hour : 2.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

b. Boom Truck 1 0.50 961.20 480.60
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25
Minor Tools (10% of Labor) 51.44

Sub - Total for B 1,566.78

C. Total (A + B) 2,081.13
D. Output per hour = 2.0000 l.m.
E. Direct Unit Cost (C ÷ D) 1,040.57
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 1,040.57
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 93.65
I. Contractor's Profit (CP) 8% of G 83.25
J. Value Added Tax (VAT) 12% of (G + H + I) 146.10
K. Total Unit Cost (G + H + I + J) 1,363.56
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 504(1)e Removing, Cleaning, Stockpiling Salvaged Culvert Pipe (48" dia.) - 1220mm
Unit of Measurement : l.m.
Output per hour : 1.50

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.50 1,537.00 768.50

b. Boom Truck 1 0.50 961.20 480.60
c. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25
Minor Tools (10% of Labor) 51.44

Sub - Total for B 1,566.78

C. Total (A + B) 2,081.13
D. Output per hour = 1.500 l.m.
E. Direct Unit Cost (C ÷ D) 1,387.42
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 1,387.42
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 124.87
I. Contractor's Profit (CP) 8% of G 110.99
J. Value Added Tax (VAT) 12% of (G + H + I) 194.79
K. Total Unit Cost (G + H + I + J) 1,818.08
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 504(2)a Removing, Cleaning and Re-laying Salvaged Culvert Pipe (24" dia.) - 610mm
Unit of Measurement : l.m.
Output per hour : 1.50

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.60 1,537.00 922.20

b. Plate Compactor (5 Hp) 1 0.50 123.00 61.50
c. Water Truck (1000 gal.) 1 0.15 1,065.00 159.75
Minor Tools (10 % of Labor) 51.44

Sub - Total for B 1,194.88

C. Total (A + B) 1,709.23
D. Output per hour = 1.500 l.m.
E. Direct Unit Cost (C ÷ D) 1,139.49
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Portland Cement bag 0.774 220.00 170.28

b. Sand cu.m. 0.044 850.00 37.40
c. Sand Bedding cu.m. 0.088 850.00 74.80

Sub - Total for F 282.48

G. Direct Unit Cost (E + F) 1,421.97
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 127.98
I. Contractor's Profit (CP) 8% of G 113.76
J. Value Added Tax (VAT) 12% of (G + H + I) 199.64
K. Total Unit Cost (G + H + I + J) 1,863.35
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 504(2)b Removing, Cleaning and Re-laying Salvaged Culvert Pipe (30" dia.) - 760mm
Unit of Measurement : l.m.
Output per hour : 1.25

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.60 1,537.00 922.20

b. Plate Compactor (5 Hp) 1 0.50 123.00 61.50
c. Water Truck (1000 gal.) 1 0.15 1,065.00 159.75
Minor Tools (10 % of Labor) 51.44

Sub - Total for B 1,194.88

C. Total (A + B) 1,709.23
D. Output per hour = 1.25 l.m.
E. Direct Unit Cost (C ÷ D) 1,367.39
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Portland Cement bag 0.918 220.00 201.96

b. Sand cu.m. 0.052 850.00 44.20
c. Sand Bedding cu.m. 0.108 850.00 91.80

Sub - Total for F 337.96

G. Direct Unit Cost (E + F) 1,705.35
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 153.48
I. Contractor's Profit (CP) 8% of G 136.43
J. Value Added Tax (VAT) 12% of (G + H + I) 239.43
K. Total Unit Cost (G + H + I + J) 2,234.69
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 504(2)c Removing, Cleaning and Re-laying Salvaged Culvert Pipe (36" dia.) - 910mm
Unit of Measurement : l.m.
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.60 1,537.00 922.20

b. Plate Compactor (5 Hp) 1 0.50 123.00 61.50
c. Water Truck (1000 gal.) 1 0.15 1,065.00 159.75
Minor Tools (10 % of Labor) 51.44

Sub - Total for B 1,194.88

C. Total (A + B) 1,709.23
D. Output per hour = 1.00 l.m.
E. Direct Unit Cost (C ÷ D) 1,709.23
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Portland Cement bag 1.080 220.00 237.60

b. Sand cu.m. 0.061 850.00 51.85
c. Sand Bedding cu.m. 0.128 850.00 108.80

Sub - Total for F 398.25

G. Direct Unit Cost (E + F) 2,107.48
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 189.67
I. Contractor's Profit (CP) 8% of G 168.60
J. Value Added Tax (VAT) 12% of (G + H + I) 295.89
K. Total Unit Cost (G + H + I + J) 2,761.65
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 504(2)d Removing, Cleaning and Re-laying Salvaged Culvert Pipe (42" dia.) - 1070mm
Unit of Measurement : l.m.
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.60 1,537.00 922.20

b. Plate Compactor (5 Hp) 1 0.50 123.00 61.50
c. Water Truck (1000 gal.) 1 0.15 1,065.00 159.75
Minor Tools (10 % of Labor) 51.44

Sub - Total for B 1,194.88

C. Total (A + B) 1,709.23
D. Output per hour = 1.00 l.m.
E. Direct Unit Cost (C ÷ D) 1,709.23
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Portland Cement bag 1.242 220.00 273.24

b. Sand cu.m. 0.070 850.00 59.50
c. Sand Bedding cu.m. 0.149 850.00 126.65

Sub - Total for F 459.39

G. Direct Unit Cost (E + F) 2,168.62
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 195.18
I. Contractor's Profit (CP) 8% of G 173.49
J. Value Added Tax (VAT) 12% of (G + H + I) 304.47
K. Total Unit Cost (G + H + I + J) 2,841.77
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 504(2)e Removing, Cleaning and Re-laying Salvaged Culvert Pipe (48" dia.) - 1220mm
Unit of Measurement : l.m.
Output per hour : 0.75

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (0.80 cu.m.) 1 0.60 1,537.00 922.20

b. Plate Compactor (5 Hp) 1 0.50 123.00 61.50
c. Water Truck (1000 gal.) 1 0.15 1,065.00 159.75
Minor Tools (10 % of Labor) 51.44

Sub - Total for B 1,194.88

C. Total (A + B) 1,709.23
D. Output per hour = 0.75 l.m.
E. Direct Unit Cost (C ÷ D) 2,278.98
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Portland Cement bag 1.404 220.00 308.88

b. Sand cu.m. 0.080 850.00 68.00
c. Sand Bedding cu.m. 0.170 850.00 144.50

Sub - Total for F 521.38

G. Direct Unit Cost (E + F) 2,800.36
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 252.03
I. Contractor's Profit (CP) 8% of G 224.03
J. Value Added Tax (VAT) 12% of (G + H + I) 393.17
K. Total Unit Cost (G + H + I + J) 3,669.59
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 504(3)a Cleaning Culvert Pipe in place (610mm dia.) - Half Silted
Unit of Measurement : l.m.
Output per hour : 8.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Cargo Truck (10 T) 1 1 1,102.00 1,102.00

b. Steel Wheel with Nylon Rope l.s. 300.00 300.00
c. Improvised Bamboo with Bucket l.s. 200.00 200.00
Minor Tools (10% of Labor) 51.44

Sub - Total for B 1,653.44

C. Total (A + B) 2,167.79
D. Output per hour = 8.0000 l.m.
E. Direct Unit Cost (C ÷ D) 270.97
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 270.97
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 24.39
I. Contractor's Profit (CP) 8% of G 21.68
J. Value Added Tax (VAT) 12% of (G + H + I) 38.04
K. Total Unit Cost (G + H + I + J) 355.08
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 504(3)b Cleaning Culvert Pipe in place (760mm dia.) - Half Silted
Unit of Measurement : l.m.
Output per hour : 5.25

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Cargo Truck (10 T) 1 1 1,102.00 1,102.00

b. Steel Wheel with Nylon Rope l.s. 300.00 300.00
c. Improvised Bamboo with Bucket l.s. 200.00 200.00
Minor Tools (10% of Labor) 51.44

Sub - Total for B 1,653.44

C. Total (A + B) 2,167.79
D. Output per hour = 5.25 l.m.
E. Direct Unit Cost (C ÷ D) 412.91
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 412.91
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 37.16
I. Contractor's Profit (CP) 8% of G 33.03
J. Value Added Tax (VAT) 12% of (G + H + I) 57.97
K. Total Unit Cost (G + H + I + J) 541.08
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 504(3)c Cleaning Culvert Pipe in place (910mm dia.) - Half Silted
Unit of Measurement : l.m.
Output per hour : 3.75

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Cargo Truck (10 T) 1 1 1,102.00 1,102.00

Minor Tools (10% of Labor) 51.44

Sub - Total for B 1,153.44

C. Total (A + B) 1,667.78
D. Output per hour = 3.75 l.m.
E. Direct Unit Cost (C ÷ D) 444.74
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 444.74
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 40.03
I. Contractor's Profit (CP) 8% of G 35.58
J. Value Added Tax (VAT) 12% of (G + H + I) 62.44
K. Total Unit Cost (G + H + I + J) 582.79
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 504(3)d Cleaning Culvert Pipe in place (1070mm dia.) - Half Silted
Unit of Measurement : l.m.
Output per hour : 2.75

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Cargo Truck (10 T) 1 1 1,102.00 1,102.00

Minor Tools (10% of Labor) 51.44

Sub - Total for B 1,153.44

C. Total (A + B) 1,667.78
D. Output per hour = 2.75 l.m.
E. Direct Unit Cost (C ÷ D) 606.47
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 606.47
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 54.58
I. Contractor's Profit (CP) 8% of G 48.52
J. Value Added Tax (VAT) 12% of (G + H + I) 85.15
K. Total Unit Cost (G + H + I + J) 794.71
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 504(3)e Cleaning Culvert Pipe in place (1220mm dia.) - Half Silted
Unit of Measurement : l.m.
Output per hour : 2.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Cargo Truck (10 T) 1 1 1,102.00 1,102.00

Minor Tools (10% of Labor) 51.44

Sub - Total for B 1,153.44

C. Total (A + B) 1,667.78
D. Output per hour = 2.0000 l.m.
E. Direct Unit Cost (C ÷ D) 833.89
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 833.89
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 75.05
I. Contractor's Profit (CP) 8% of G 66.71
J. Value Added Tax (VAT) 12% of (G + H + I) 117.08
K. Total Unit Cost (G + H + I + J) 1,092.73
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 504(3)f Cleaning Culvert Pipe in place (1520mm dia.) - Half Silted
Unit of Measurement : l.m.
Output per hour : 1.50

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Cargo Truck (10 T) 1 1 1,102.00 1,102.00

Minor Tools (10% of Labor) 51.44

Sub - Total for B 1,153.44

C. Total (A + B) 1,667.78
D. Output per hour = 1.500 l.m.
E. Direct Unit Cost (C ÷ D) 1,111.86
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 1,111.86
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 100.07
I. Contractor's Profit (CP) 8% of G 88.95
J. Value Added Tax (VAT) 12% of (G + H + I) 156.10
K. Total Unit Cost (G + H + I + J) 1,456.98
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 504(4) Reconditioning Drainage Structures

Unit of Measurement : ea.
Output : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 0.50 109.19 54.60

b. Skilled Laborer 1 0.50 79.70 39.85
c. Laborer 2 0.50 61.44 61.44

Sub - Total for A 155.89

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Cargo Truck (10 T) 1 0.25 1,102.00 275.50

b. Bamboo with Bucket - 4 uses 1 1 200.00 50.00
Minor Tools (10% of Labor) 15.59

Sub - Total for B 341.09

C. Total (A + B) 496.97
D. Output = 1.000 ea.
E. Direct Unit Cost (C ÷ D) 496.97
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

* If some repair is needed, component materials

required and corresponding man-hour will be
added to DUPA

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 496.97
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 44.73
I. Contractor's Profit (CP) 8% of G 39.76
J. Value Added Tax (VAT) 12% of (G + H + I) 69.78
K. Total Unit Cost (G + H + I + J) 651.23
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 505(1) Riprap (Class A)

Unit of Measurement : cu.m.
Output per hour : 1.50

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 8 1 61.44 491.52

Sub - Total for A 760.11

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Minor Tools (5% of Labor) 38.01

Sub - Total for B 38.01

C. Total (A + B) 798.12
D. Output per hour = 1.50 cu.m.
E. Direct Unit Cost (C ÷ D) 532.08
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Boulders (15 - 25 kg.) cu.m. 1.05 920.00 966.00

Miscellaneous (1% of Materials) 9.66

Sub - Total for F 975.66

G. Direct Unit Cost (E + F) 1,507.74
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 135.70
I. Contractor's Profit (CP) 8% of G 120.62
J. Value Added Tax (VAT) 12% of (G + H + I) 211.69
K. Total Unit Cost (G + H + I + J) 1,975.74
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 505(2) Riprap (Class B)

Unit of Measurement : cu.m.
Output per hour : 1.25

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (Wheel Type 0.28 cu.m.) 1 0.50 840.00 420.00

Minor Tools (5% of Labor) 25.72

Sub - Total for B 445.72

C. Total (A + B) 960.07
D. Output per hour = 1.25 cu.m.
E. Direct Unit Cost (C ÷ D) 768.05
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Boulders (30 - 70 kg.) cu.m. 1.05 810.00 850.50

Miscellaneous (1% of Materials) 8.51

Sub - Total for F 859.01

G. Direct Unit Cost (E + F) 1,627.06
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 146.44
I. Contractor's Profit (CP) 8% of G 130.16
J. Value Added Tax (VAT) 12% of (G + H + I) 228.44
K. Total Unit Cost (G + H + I + J) 2,132.10
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 505(3) Riprap (Class C)

Unit of Measurement : cu.m.
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

c. Backhoe (Wheel Type 0.28 cu.m.) 1 0.75 840.00 630.00

Minor Tools (5% of Labor) 25.72

Sub - Total for B 655.72

C. Total (A + B) 1,170.07
D. Output per hour = 1.000 cu.m.
E. Direct Unit Cost (C ÷ D) 1,170.07
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Boulders (50 - 100 kg.) cu.m. 1.05 740.00 777.00

Miscellaneous (1% of Materials) 7.77

Sub - Total for F 784.77

G. Direct Unit Cost (E + F) 1,954.84
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 175.94
I. Contractor's Profit (CP) 8% of G 156.39
J. Value Added Tax (VAT) 12% of (G + H + I) 274.46
K. Total Unit Cost (G + H + I + J) 2,561.62
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 505(4) Riprap (Class D)

Unit of Measurement : cu.m.
Output per hour : 0.75

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborers 2 1 79.70 159.40
c. Laborers 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Backhoe (Wheel Type 0.28 cu.m.) 1 1.00 840.00 840.00

Minor Tools (5% of Labor) 25.72

Sub - Total for B 865.72

C. Total (A + B) 1,380.07
D. Output per hour = 0.75 cu.m.
E. Direct Unit Cost (C ÷ D) 1,840.09
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Boulders (100 - 200 kg.) cu.m. 1.05 650.00 682.50

Miscellaneous (1% of Materials) 6.83

Sub - Total for F 689.33

G. Direct Unit Cost (E + F) 2,529.42
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 227.65
I. Contractor's Profit (CP) 8% of G 202.35
J. Value Added Tax (VAT) 12% of (G + H + I) 355.13
K. Total Unit Cost (G + H + I + J) 3,314.55
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 505(5) Grouted Riprap (Class A)

Unit of Measurement : cu.m.
Output per hour : 1.25

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 8 1 61.44 491.52

Sub - Total for A 760.11

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. One Bagger Mixer 1 1 172.00 172.00

b. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25
Minor Tools (5% of Labor) 38.01

Sub - Total for B 263.26

C. Total (A + B) 1,023.37
D. Output per hour = 1.25 cu.m.
E. Direct Unit Cost (C ÷ D) 818.69
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 3.00 220.00 660.00

b. Sand cu.m. 0.25 850.00 212.50
c. Gravel Fill cu.m. 0.015 650.00 9.75
d. Weep Holes (PVC) l.m. 0.30 144.67 43.40
e. Filter Cloth sq.m. 0.015 275.00 4.13
f. Boulders (15 - 25 kg.) cu.m. 1.05 920.00 966.00
Miscellaneous (1% of Materials) 18.96

Sub - Total for F 1,914.73

G. Direct Unit Cost (E + F) 2,733.43
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 246.01
I. Contractor's Profit (CP) 8% of G 218.67
J. Value Added Tax (VAT) 12% of (G + H + I) 383.77
K. Total Unit Cost (G + H + I + J) 3,581.88
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 505(6) Grouted Riprap (Class B)

Unit of Measurement : cu.m.
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. One Bagger Mixer 1 1 172.00 172.00

b. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25
c. Backhoe (Wheel Type 0.28 cu.m.) 1 0.50 840.00 420.00
Minor Tools (5% of Labor) 25.72

Sub - Total for B 670.97

C. Total (A + B) 1,185.32
D. Output per hour = 1.000 cu.m.
E. Direct Unit Cost (C ÷ D) 1,185.32
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 2.50 220.00 550.00

b. Sand cu.m. 0.21 850.00 178.50
c. Gravel Fill cu.m. 0.015 650.00 9.75
d. Weep Holes (PVC) l.m. 0.30 144.67 43.40
e. Filter Cloth sq.m. 0.015 275.00 4.13
f. Boulders (30 - 70 kg.) cu.m. 1.05 810.00 850.50
Miscellaneous (1% of Materials) 16.36

Sub - Total for F 1,652.64

G. Direct Unit Cost (E + F) 2,837.96
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 255.42
I. Contractor's Profit (CP) 8% of G 227.04
J. Value Added Tax (VAT) 12% of (G + H + I) 398.45
K. Total Unit Cost (G + H + I + J) 3,718.86
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 505(7) Grouted Riprap (Class C)

Unit of Measurement : cu.m.
Output per hour : 0.75

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. One Bagger Mixer 1 1 172.00 172.00

b. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25
c. Backhoe (Wheel Type 0.28 cu.m.) 1 0.75 840.00 630.00
Minor Tools (5% of Labor) 25.72

Sub - Total for B 880.97

C. Total (A + B) 1,395.32
D. Output per hour = 0.75 cu.m.
E. Direct Unit Cost (C ÷ D) 1,860.42
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 2.20 220.00 484.00

b. Sand cu.m. 0.18 850.00 153.00
c. Gravel Fill cu.m. 0.015 650.00 9.75
d. Weep Holes (PVC) l.m. 0.30 144.67 43.40
e. Filter Cloth sq.m. 0.015 275.00 4.13
f. Boulders (60 - 100 kg.) cu.m. 1.05 730.00 766.50
Miscellaneous (1% of Materials) 14.61

Sub - Total for F 1,475.38

G. Direct Unit Cost (E + F) 3,335.81
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 300.22
I. Contractor's Profit (CP) 8% of G 266.86
J. Value Added Tax (VAT) 12% of (G + H + I) 468.35
K. Total Unit Cost (G + H + I + J) 4,371.24
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 505(8) Grouted Riprap (Class D)

Unit of Measurement : cu.m.
Output per hour : 0.50

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. One Bagger Mixer 1 1 172.00 172.00

b. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25
c. Backhoe (Wheel Type 0.28 cu.m.) 1 1 840.00 840.00
Minor Tools (5% of Labor) 25.72

Sub - Total for B 1,090.97

C. Total (A + B) 1,605.32
D. Output per hour = 0.50 cu.m.
E. Direct Unit Cost (C ÷ D) 3,210.64
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 1.80 220.00 396.00

b. Sand cu.m. 0.15 850.00 127.50
c. Gravel Fill cu.m. 0.015 650.00 9.75
d. Weep Holes (PVC) l.m. 0.30 144.67 43.40
e. Filter Cloth sq.m. 0.015 275.00 4.13
f. Boulders (100 - 200 kg.) cu.m. 1.05 650.00 682.50
Miscellaneous (1% of Materials) 12.63

Sub - Total for F 1,275.91

G. Direct Unit Cost (E + F) 4,486.54
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 403.79
I. Contractor's Profit (CP) 8% of G 358.92
J. Value Added Tax (VAT) 12% of (G + H + I) 629.91
K. Total Unit Cost (G + H + I + J) 5,879.17
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 505(9) Filter Layer of Granular Material

Unit of Measurement : cu.m.
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Minor Tools (10% of Labor) 31.18

Sub - Total for B 31.18

C. Total (A + B) 342.95
D. Output per hour = 1.0000 cu.m.
E. Direct Unit Cost (C ÷ D) 342.95
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Granular Materials cu.m. 1.05 900.00 945.00

Sub - Total for F 945.00

G. Direct Unit Cost (E + F) 1,287.95
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 115.92
I. Contractor's Profit (CP) 8% of G 103.04
J. Value Added Tax (VAT) 12% of (G + H + I) 180.83
K. Total Unit Cost (G + H + I + J) 1,687.73
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 506 Stone Masonry

Unit of Measurement : cu.m.
Output per hour : 1.5625

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 8 1 61.44 491.52

Sub - Total for A 760.11

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. One Bagger Mixer 1 1 172.00 172.00

b. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25
c. Backhoe (Wheel Type 0.28 cu.m.) 1 0.10 840.00 84.00
Minor Tools (10% Labor) 76.01

Sub - Total for B 385.26

C. Total (A + B) 1,145.37
D. Output per hour =1.5625 cu.m.
E. Direct Unit Cost (C ÷ D) 733.04
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 5.50 220.00 1,210.00

b. Sand cu.m. 0.30 850.00 255.00
c. Gravel Fill cu.m. 0.02 650.00 13.00
d. Weep Holes (PVC) l.m. 0.30 144.67 43.40
e. Filter Cloth sq.m. 0.015 275.00 4.13
f. Boulders cu.m. 1.05 920.00 966.00
Miscellaneous (1% of Materials) 24.92

Sub - Total for F 2,516.44

G. Direct Unit Cost (E + F) 3,249.48
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 292.45
I. Contractor's Profit (CP) 8% of G 259.96
J. Value Added Tax (VAT) 12% of (G + H + I) 456.23
K. Total Unit Cost (G + H + I + J) 4,258.12
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 507 Rubble Concrete

Unit of Measurement : cu.m.
Output per hour : 1.40

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 8 1 61.44 491.52

Sub - Total for A 760.11

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. One Bagger Mixer 1 1 172.00 172.00

b. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25
c. Backhoe (Wheel Type 0.28 cu.m.) 1 0.10 840.00 84.00
Minor Tools (10% Labor) 76.01

Sub - Total for B 385.26

C. Total (A + B) 1,145.37
D. Output per hour = 1.400 cu.m.
E. Direct Unit Cost (C ÷ D) 818.12
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 4.20 220.00 924.00

b. Sand cu.m. 0.2625 850.00 223.13
c. Gravel Fill cu.m. 0.02 650.00 13.00
d. Weep Holes (PVC) l.m. 0.30 144.67 43.40
e. Filter Cloth sq.m. 0.015 275.00 4.13
f. Boulders cu.m. 0.63 810.00 510.30
g. Gravel cu.m. 0.525 650.00 341.25
Miscellaneous (2% of Materials) 36.72
Note:
60% Boulder
50% Class "B" Concrete (w/ side forms only)

Sub - Total for F 2,095.92

G. Direct Unit Cost (E + F) 2,914.04
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 262.26
I. Contractor's Profit (CP) 8% of G 233.12
J. Value Added Tax (VAT) 12% of (G + H + I) 409.13
K. Total Unit Cost (G + H + I + J) 3,818.56
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 508 Hand Laid Rock Embankment

Unit of Measurement : cu.m.
Output per hour : 3.125

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 8 1 61.44 491.52

Sub - Total for A 760.11

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Minor Tools (10% of Labor) 76.01

Sub - Total for B 76.01

C. Total (A + B) 836.12
D. Output per hour = 3.125 cu.m.
E. Direct Unit Cost (C ÷ D) 267.56
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Boulders cu.m. 1.05 920.00 966.00

Sub - Total for F 966.00

G. Direct Unit Cost (E + F) 1,233.56
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 111.02
I. Contractor's Profit (CP) 8% of G 98.68
J. Value Added Tax (VAT) 12% of (G + H + I) 173.19
K. Total Unit Cost (G + H + I + J) 1,616.46
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 509(a) Timber Sheet Pile

Unit of Measurement : l.m.
Output per hour : 4.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Crawler Crane (45 T) 1 1 1,772.00 1,772.00

b. Drop Hammer (15 T) 1 1 200.00 200.00
Minor Tools (10% of Labor) 31.18

Sub - Total for B 2,003.18

C. Total (A + B) 2,314.95
D. Output per hour = 4.0000 l.m.
E. Direct Unit Cost (C ÷ D) 578.74
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Timber Sheet Piles, ave. dia. 395mm bd.ft. 52.25 40.00 2,090.00
b. Coco Log - 2 uses m. 1.00 350.00 175.00
c. Lumber (Falsework) - 4 uses bd.ft. 16.00 40.00 160.00
d. Nail/Spike (1 kg./100 bd.ft. of Lumber) kg. 0.16 68.00 10.88

Sub - Total for F 2,435.88

G. Direct Unit Cost (E + F) 3,014.62
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 271.32
I. Contractor's Profit (CP) 8% of G 241.17
J. Value Added Tax (VAT) 12% of (G + H + I) 423.25
K. Total Unit Cost (G + H + I + J) 3,950.35
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 509(b.1) Steel Sheet Pile (Slope Protection)

Unit of Measurement : l.m.
Output per hour : 10.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Crawler Crane (36 - 40 T) 1 1 1,729.00 1,729.00

b. Vibro Hammer (Hydraulic Operated) 1 1 1,800.00 1,800.00
c. Welding Machine (Gas Operated) 1 0.25 371.00 92.75
d. Cutting Outfit 1 0.25 45.45 11.36

Sub - Total for B 3,633.11

C. Total (A + B) 4,147.46
D. Output per hour = 10.0000 l.m.
E. Direct Unit Cost (C ÷ D) 414.75
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Steel Sheet Piles (48 kg./l.m.) kg. 48.00 48.00 2,304.00

Miscellaneous (3% of Materials) 69.12

Sub - Total for F 2,373.12

G. Direct Unit Cost (E + F) 2,787.87
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 250.91
I. Contractor's Profit (CP) 8% of G 223.03
J. Value Added Tax (VAT) 12% of (G + H + I) 391.42
K. Total Unit Cost (G + H + I + J) 3,653.22
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 509(b.2) Steel Sheet Pile (for Cofferdaming)

Unit of Measurement : l.m.
Output per hour : 10.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Crawler Crane (36 - 40 T) 1 1 1,729.00 1,729.00

b. Vibro Hammer (Hydraulic Operated) 1 1 1,800.00 1,800.00
c. Welding Machine 1 0.25 391.00 97.75
d. Cutting Outfit 1 0.25 45.45 11.36
e. Water Pump, 100mm suction diameter 1 1 266.25 266.25

Sub - Total for B 3,904.36

C. Total (A + B) 4,418.71
D. Output per hour = 10.0000 l.m.
E. Direct Unit Cost (C ÷ D) 441.87
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Steel Sheet Piles (48 kg./l.m.) kg. 48.00 48.00 2,304.00

b. Structural Steel (Walling, Bracing, kg. 4.80 48.00 230.40
Diagonal etc.)
c. (Miscellaneous 1% of Materials) 25.34

Sub - Total for F 2,559.74

G. Direct Unit Cost (E + F) 3,001.62
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 270.15
I. Contractor's Profit (CP) 8% of G 240.13
J. Value Added Tax (VAT) 12% of (G + H + I) 421.43
K. Total Unit Cost (G + H + I + J) 3,933.32
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 509(c) Concrete Sheet Pile, furnished and driven

Unit of Measurement : l.m.
Output per hour : 1.20

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 6 1 61.44 368.64
Formworks
b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 1,201.79

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Crawler Crane (45 T) 1 0.10 1,772.00 177.20

b. One Bagger Mixer 1 0.40 172.00 68.80
c. Concrete Vibrator 1 0.15 148.88 22.33
d. Water Truck (1000 gal.) 1 0.03 1,065.00 31.95
e. Bar Cutter 1 0.03 219.75 6.59
f. Bar Bender 1 0.03 351.50 10.55
g. Drop Hammer 1 0.10 200.00 20.00
h. Jack Hammer 1 0.10 514.31 51.43
i. Air Compressor (103 Hp) 1 0.10 675.00 67.50
j. Plate Compactor (5 Hp) 1 0.03 123.00 3.69
Minor Tools (5% of Labor) 60.09

Sub - Total for B 520.13

C. Total (A + B) 1,721.92
D. Output per hour = 1.200 l.m.
E. Direct Unit Cost (C ÷ D) 1,434.93
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Reinforcing Steel Bar kg. 28.11 40.00 1,124.40

b. Cement bag 1.44 220.00 316.80
c. Sand cu.m. 0.08 850.00 68.00
d. Gravel cu.m. 0.15 650.00 97.50
e. Marine Plywood, 1/2" x 4' x 8' pc. 0.15 700.00 105.00
f. Lumber, 2' x 2' bd.ft. 5.90 40.00 236.00
g. # 16 GI Tie Wire (2% of RSB) kg. 0.562 47.00 26.41
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.059 68.00 4.01
Casting Bed
a. Ready Mix Concrete cu.m 0.030 2,840.00 85.20
b. Coco Lumber - 4 uses bd.ft. 1.500 20.00 7.50
c. Base Course cu.m 0.030 530.00 15.90

Sub - Total for F 2,086.73

G. Direct Unit Cost (E + F) 3,521.66
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 316.95
I. Contractor's Profit (CP) 8% of G 281.73
J. Value Added Tax (VAT) 12% of (G + H + I) 494.44
K. Total Unit Cost (G + H + I + J) 4,614.78
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 510(1) Bed Course Granular Material

Unit of Measurement : cu.m. in-place
Output per hour : 1.25

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 4 1 61.44 245.76

Sub - Total for A 354.95

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Plate Compactor 1 1 123.00 123.00

Minor Tools (10% of Labor) 35.50

Sub - Total for B 158.50

C. Total (A + B) 513.44
D. Output per hour = 1.25 cu.m. in-place
E. Direct Unit Cost (C ÷ D) 410.76
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Aggregate Subbase Course cu.m. 1.15 580.00 667.00

(w/ 15% Shrinkage Factor)

Sub - Total for F 667.00

G. Direct Unit Cost (E + F) 1,077.76
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 97.00
I. Contractor's Profit (CP) 8% of G 86.22
J. Value Added Tax (VAT) 12% of (G + H + I) 151.32
K. Total Unit Cost (G + H + I + J) 1,412.29
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 510(2) Concrete Slope Protection

Unit of Measurement : cu.m. in-place
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 8 1 61.44 491.52
Installation of Formworks & Rebars
a. Skilled Laborer 2 1 79.70 159.40
b. Laborer 4 1 61.44 245.76

Sub - Total for A 1,324.67

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. One Bagger Mixer 1 1 172.00 172.00

b. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25
c. Backhoe (Wheel Type 0.28 cu.m.) 1 0.10 840.00 84.00
d. Concrete Vibrator 1 0.05 148.88 7.44
e. Bar Cutter 1 0.05 219.75 10.99
f. Bar Bender 1 0.05 351.50 17.58
Minor Tools (10% Labor) 132.47

Sub - Total for B 477.72

C. Total (A + B) 1,802.39
D. Output per hour = 1.0000 cu.m. in-place
E. Direct Unit Cost (C ÷ D) 1,802.39
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Cement bag 8.40 220.00 1,848.00

b. Sand cu.m. 0.50 850.00 425.00
c. Weep Holes (PVC) l.m. 0.21 144.67 30.38
d. Filter Cloth sq.m. 0.015 275.00 4.13
e. Gravel cu.m. 1 650.00 650.00
f. Granular Filter cu.m. 0.016 650.00 10.40
f. Reinforcing Steel Bar kg. * 26.03 40.00 1,041.20
g. Marine Plywood 1/2" x 4' x 8' - 4 uses pc. 0.48 700.00 84.00
h. Lumber - 4 uses bd.ft. 18.76 40.00 187.60
i. #16 GI Tie Wire (2% of RSB) kg. 0.521 47.00 24.49
j. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.188 68.00 12.78

Sub - Total for F 4,317.98

G. Direct Unit Cost (E + F) 6,120.37
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 550.83
I. Contractor's Profit (CP) 8% of G 489.63
J. Value Added Tax (VAT) 12% of (G + H + I) 859.30
K. Total Unit Cost (G + H + I + J) 8,020.13
* Note: RSB quantity is variable based on approved plan.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 511(1) Gabions

Unit of Measurement : cu.m.
Output per hour : 2.50

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 8 1 61.44 491.52

Sub - Total for A 760.11

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Note: Exclude Excavation Works

Backhoe excluded, excavation should be separate as the
quantity is variable.

Sub - Total for B 0.00

C. Total (A + B) 760.11
D. Output per hour = 2.500 cu.m.
E. Direct Unit Cost (C ÷ D) 304.04
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Gabion Wire Mesh (1 x 1 x 2) pc. 0.50 2,900.00 1,450.00

(w/ complete accessories)
b. Boulders cu.m. 1.05 920.00 966.00

Sub - Total for F 2,416.00

G. Direct Unit Cost (E + F) 2,720.04
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 244.80
I. Contractor's Profit (CP) 8% of G 217.60
J. Value Added Tax (VAT) 12% of (G + H + I) 381.89
K. Total Unit Cost (G + H + I + J) 3,564.35
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 511(2) Mattresses

Unit of Measurement : cu.m.
Output per hour : 3.125

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 8 1 61.44 491.52

Sub - Total for A 760.11

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

Note: Exclude Excavation Works

Backhoe excluded, excavation should be separate as the
quantity is variable.

Sub - Total for B 0.00

C. Total (A + B) 760.11
D. Output per hour = 3.125 cu.m.
E. Direct Unit Cost (C ÷ D) 243.24
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Mattresses (6 x 2 x 0.3 ) pc. 0.28 5,000.00 1,400.00

(w/ complete accessories)
b. Boulders cu.m. 1.05 920.00 966.00

Sub - Total for F 2,366.00

G. Direct Unit Cost (E + F) 2,609.24
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 234.83
I. Contractor's Profit (CP) 8% of G 208.74
J. Value Added Tax (VAT) 12% of (G + H + I) 366.34
K. Total Unit Cost (G + H + I + J) 3,419.14
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 511(3) Filter Cloth

Unit of Measurement : sq.m.
Output per hour : 100.00

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 8 1 61.44 491.52

Sub - Total for A 760.11

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment

a. Cargo Truck (10 T) 1 0.25 1,102.00 275.50

Sub - Total for B 275.50

C. Total (A + B) 1,035.61
D. Output per hour = 100.0000 sq.m.
E. Direct Unit Cost (C ÷ D) 10.36
Name and Specification Unit Quantity Unit Cost Amount
F. Materials

a. Filter Cloth sq.m. 1.05 275.00 288.75

Miscellaneous (5% of Materials) 14.44

Sub - Total for F 303.19

G. Direct Unit Cost (E + F) 313.54
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 28.22
I. Contractor's Profit (CP) 8% of G 25.08
J. Value Added Tax (VAT) 12% of (G + H + I) 44.02
K. Total Unit Cost (G + H + I + J) 410.87
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 600(1) Concrete Curb (Cast in place) - 0.45m x 0.15/0.20m Item
Unit of Measurement : l.m. Unit
Output per hour : 17.50 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 8 1 61.44 491.52

Sub - Total for A 919.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Concrete Vibrator 1 1 148.88 148.88

b. One Bagger Mixer 1 1 172.00 172.00
c. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25
Minor Tools (10% of Labor) 91.95

Sub - Total for B 466.08

C. Total (A + B) 1,385.59 C.
D. Output per hour = 17.500 l.m. D.
E. Direct Unit Cost (C ÷ D) 79.18 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Cement bag 0.72 220.00 158.40

b. Sand cu.m. 0.04 850.00 34.00
c. Gravel cu.m. 0.08 650.00 52.00
d. Plywood Marine, 1/2" thk. x 4' x 8 - 4 uses pc. 0.28 700.00 49.00
e. Form Lumber - 4 uses bd.ft. 12.16 40.00 121.60
f. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.12 68.00 8.16

Sub - Total for F 423.16

G. Direct Unit Cost (E + F) 502.34 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 45.21 H.
I. Contractor's Profit (CP) 8% of G 40.19 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 70.53 J.
K. Total Unit Cost (G + H + I + J) 658.26 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 600(2) Concrete Gutter (Cast in place) - 0.50m x 0.15m Item
Unit of Measurement : l.m. Unit
Output per hour : 17.50 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 8 1 61.44 491.52

Sub - Total for A 919.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Concrete Vibrator 1 1 148.88 148.88

b. One Bagger Mixer 1 1 172.00 172.00
c. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25
Minor Tools (10% of Labor) 91.95

Sub - Total for B 466.08

C. Total (A + B) 1,385.59 C.
D. Output per hour = 17.500 l.m. D.
E. Direct Unit Cost (C ÷ D) 79.18 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Cement bag 0.72 220.00 158.40

b. Sand cu.m. 0.04 850.00 34.00
c. Gravel cu.m. 0.08 650.00 52.00
d. Good Lumber - 4 uses bd.ft. 6.56 40.00 65.60
e. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.07 68.00 4.76

Sub - Total for F 314.76

G. Direct Unit Cost (E + F) 393.94 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 35.45 H.
I. Contractor's Profit (CP) 8% of G 31.51 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 55.31 J.
K. Total Unit Cost (G + H + I + J) 516.21 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 600(3) Concrete Curb and Gutter, Type A (Cast in place) - National Road Item
Unit of Measurement : l.m. Unit
Output per hour : 10.30 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 8 1 61.44 491.52

Sub - Total for A 919.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Concrete Vibrator 1 1 148.88 148.88

b. One Bagger Mixer 1 1 172.00 172.00
c. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25
Minor Tools (10% of Labor) 91.95

Sub - Total for B 466.08

C. Total (A + B) 1,385.59 C.
D. Output per hour = 10.300 l.m. D.
E. Direct Unit Cost (C ÷ D) 134.52 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Cement bag 1.29 220.00 283.80

b. Sand cu.m. 0.07 850.00 59.50
c. Gravel cu.m. 0.14 650.00 91.00
d. Plywood Marine, 1/2" thk. x 4' x 8 - 4 uses pc. 0.24 700.00 42.00
e. Form Lumber - 4 uses bd.ft. 11.47 40.00 114.70
f. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.11 68.00 7.48
Miscellaneous (2% of Materials) 11.97

Sub - Total for F 610.45

G. Direct Unit Cost (E + F) 744.97 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 67.05 H.
I. Contractor's Profit (CP) 8% of G 59.60 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 104.59 J.
K. Total Unit Cost (G + H + I + J) 976.21 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 600(4) Concrete Curb (Precast) Item

Unit of Measurement : pc. Unit
Output per hour : 4.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 1 1 61.44 61.44

Sub - Total for A 250.33

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Boom Truck 1 0.50 961.20 480.60

Minor Tools (10% of Labor) 25.03

Sub - Total for B 505.63

C. Total (A + B) 755.96 C.
D. Output per hour = 4.0000 pc. D.
E. Direct Unit Cost (C ÷ D) 188.99 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Fabricated Concrete Curb l.m. 1.00 690.00 690.00

Miscellaneous (5% of materials) 34.50

Sub - Total for F 724.50

G. Direct Unit Cost (E + F) 913.49 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 82.21 H.
I. Contractor's Profit (CP) 8% of G 73.08 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 128.25 J.
K. Total Unit Cost (G + H + I + J) 1,197.04 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 600(5) Concrete Gutter (Precast) Item

Unit of Measurement : pc. Unit
Output per hour : 4.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 1 1 61.44 61.44

Sub - Total for A 250.33

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Boom Truck 1 0.50 961.20 480.60

Minor Tools (10% of Labor) 25.03

Sub - Total for B 505.63

C. Total (A + B) 755.96 C.
D. Output per hour = 4.0000 pc. D.
E. Direct Unit Cost (C ÷ D) 188.99 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Fabricated Concrete Gutter l.m. 1.00 680.00 680.00

Miscellaneous (5% of materials) 34.00

Sub - Total for F 714.00

G. Direct Unit Cost (E + F) 902.99 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 81.27 H.
I. Contractor's Profit (CP) 8% of G 72.24 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 126.78 J.
K. Total Unit Cost (G + H + I + J) 1,183.28 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 600(6) Concrete Curb and Gutter (Precast) Item

Unit of Measurement : pc. Unit
Output per hour : 3.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 1 1 61.44 61.44

Sub - Total for A 250.33

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Boom Truck 1 0.50 961.20 480.60

Minor Tools (10% of Labor) 25.03

Sub - Total for B 505.63

C. Total (A + B) 755.96 C.
D. Output per hour = 3.0000 pc. D.
E. Direct Unit Cost (C ÷ D) 251.99 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Fabricated Concrete Curb and Gutter l.m. 1.00 1,750.00 1,750.00

Miscellaneous (5% of materials) 87.50

Sub - Total for F 1,837.50

G. Direct Unit Cost (E + F) 2,089.49 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 188.05 H.
I. Contractor's Profit (CP) 8% of G 167.16 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 293.36 J.
K. Total Unit Cost (G + H + I + J) 2,738.06 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 601(a) Sidewalk (100mm thk.) Item

Unit of Measurement : sq.m. Unit
Output per hour : 161.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 12 1 61.44 737.28

Sub - Total for A 1,165.27

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Transit Mixer (5 cu.m.) 4 1 1,279.00 5,116.00

b. Concrete Vibrator 2 1 148.88 297.76
c. Batching Plant (30 cu.m.) 1 1 1,208.03 1,208.03
d. Payloader (1.50 cu.m.), LX80-2C 1 1 1,733.00 1,733.00
e. Concrete Screeder (5.5 Hp) 1 1 545.00 545.00
f. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
g. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1 167.38 167.38
Minor Tools (5% of Labor) 58.26

Sub - Total for B 10,190.43

C. Total (A + B) 11,355.70 C.
D. Output per hour = 161.0000 sq.m. D.
E. Direct Unit Cost (C ÷ D) 70.53 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Curing Compound lit. 0.29 28.00 8.12

b. Asphalt Sealant lit. 0.12 44.00 5.28
c. Forms l.m. 0.46 250.00 115.00
d. Sand cu.m. 0.055 850.00 46.75
e. Gravel cu.m. 0.10 650.00 65.00
f. Cement bag 0.95 220.00 209.00

Note : Bed Course excluded

Sub - Total for F 449.15

G. Direct Unit Cost (E + F) 519.68 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 46.77 H.
I. Contractor's Profit (CP) 8% of G 41.57 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 72.96 J.
K. Total Unit Cost (G + H + I + J) 680.99 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 601(b) Sidewalk (100mm thk.) Item

Unit of Measurement : sq.m. Unit
Output per hour : 20.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 4 1 79.70 318.80
c. Laborer 12 1 61.44 737.28

Sub - Total for A 1,165.27

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. One Bagger Mixer 1 1 172.00 172.00

b. Concrete Vibrator 2 1 148.88 297.76
c. Water Truck (1000 gal.) 1 0.125 1,065.00 133.13
d. Concrete Saw, Blade Ø 14" (7.5 Hp) 1 1 167.38 167.38
Minor Tools (5% of Labor) 58.26

Sub - Total for B 828.53

C. Total (A + B) 1,993.80 C.
D. Output per hour = 20.0000 sq.m. D.
E. Direct Unit Cost (C ÷ D) 99.69 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Curing Compound lit. 0.29 28.00 8.12

b. Asphalt Sealant lit. 0.12 44.00 5.28
c. Forms l.m. 0.46 250.00 115.00
d. Sand cu.m. 0.055 850.00 46.75
e. Gravel cu.m. 0.10 650.00 65.00
f. Cement bag 0.95 220.00 209.00

Note : Bed Course excluded

Sub - Total for F 449.15

G. Direct Unit Cost (E + F) 548.84 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 49.40 H.
I. Contractor's Profit (CP) 8% of G 43.91 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 77.06 J.
K. Total Unit Cost (G + H + I + J) 719.20 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 602(1)a Right-of-Way Monument Item

Unit of Measurement : ea. Unit
Output per hour : 2.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Concrete Vibrator 1 0.20 148.88 29.78

b. Cargo Truck (10 T) 1 0.05 1,102.00 55.10
Minor Tools (10% of Labor) 31.18

Sub - Total for B 116.05

C. Total (A + B) 427.82 C.
D. Output per hour = 2.0000 ea. D.
E. Direct Unit Cost (C ÷ D) 213.91 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Concrete Class "A" cu.m. 0.03 3,538.78 106.16

b. Reinforcing Steel Bar, Grade 40 kg. 7.15 40.00 286.00
c. Plywood, 1/2" x 4' x 8' - 4 uses pc. 0.22 700.00 38.50
d. Form Lumber, Good - 4 uses bd.ft. 13.53 40.00 135.30
e. Reflectorized Paint, Marker lit. 0.10 475.00 47.50
f. # 16 Tie Wire (2% of RSB) kg. 0.14 47.00 6.58
g. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.14 68.00 9.52

Sub - Total for F 629.56

G. Direct Unit Cost (E + F) 843.47 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 75.91 H.
I. Contractor's Profit (CP) 8% of G 67.48 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 118.42 J.
K. Total Unit Cost (G + H + I + J) 1,105.29 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 602(1)b Right-of-Way Monument (Precast) Item

Unit of Measurement : ea. Unit
Output per hour : 4.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Cargo Truck (10 T) 1 0.05 1,102.00 55.10

Minor Tools (10% of Labor) 31.18

Sub - Total for B 86.28

C. Total (A + B) 398.05 C.
D. Output per hour = 4.0000 ea. D.
E. Direct Unit Cost (C ÷ D) 99.51 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Fabricated Right-of-Way Monument ea. 1 3,320.00 3,320.00

(delivered at site)

Sub - Total for F 3,320.00

G. Direct Unit Cost (E + F) 3,419.51 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 307.76 H.
I. Contractor's Profit (CP) 8% of G 273.56 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 480.10 J.
K. Total Unit Cost (G + H + I + J) 4,480.93 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 602(2)a Maintenance Marker Post Item

Unit of Measurement : ea. Unit
Output per hour : 2.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Concrete Vibrator 1 0.20 148.88 29.78

b. Cargo Truck (10 T) 1 0.05 1,102.00 55.10
Minor Tools (10% of Labor) 31.18

Sub - Total for B 116.05

C. Total (A + B) 427.82 C.
D. Output per hour = 2.0000 ea. D.
E. Direct Unit Cost (C ÷ D) 213.91 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Concrete Class "A" cu.m. 0.03 3,400.00 102.00

b. Reinforcing Steel Bar, Grade 40 kg. 7.00 40.00 280.00
c. Plywood, 1/2" x 4' x 8' - 4 uses pc. 0.22 700.00 38.50
d. Form Lumber, Good - 4 uses bd.ft. 13.53 40.00 135.30
e. Reflectorized Paint, Marker lit. 0.10 475.00 47.50
f. # 16 Tie Wire (2% of RSB) kg. 0.14 47.00 6.58
g. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.14 68.00 9.52

Sub - Total for F 619.40

G. Direct Unit Cost (E + F) 833.31 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 75.00 H.
I. Contractor's Profit (CP) 8% of G 66.66 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 117.00 J.
K. Total Unit Cost (G + H + I + J) 1,091.97 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 602(2)b Maintenance Marker Post (Precast) Item

Unit of Measurement : ea. Unit
Output per hour : 4.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Cargo Truck (10 T) 1 0.05 1,102.00 55.10

Minor Tools (10% of Labor) 31.18

Sub - Total for B 86.28

C. Total (A + B) 398.05 C.
D. Output per hour = 4.0000 ea. D.
E. Direct Unit Cost (C ÷ D) 99.51 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Fabricated Maintenance Marker Post ea. 1 1,650.00 1,650.00

(delivered at site)

Sub - Total for F 1,650.00

G. Direct Unit Cost (E + F) 1,749.51 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 157.46 H.
I. Contractor's Profit (CP) 8% of G 139.96 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 245.63 J.
K. Total Unit Cost (G + H + I + J) 2,292.56 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 602(3)a Kilometer Post Item

Unit of Measurement : ea. Unit
Output : 1.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1.50 109.19 163.79

b. Skilled Laborer 1 1.50 79.70 119.55
c. Laborer 2 1.50 61.44 184.32

Sub - Total for A 467.66

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Cargo Truck (10 T) 1 0.50 1,102.00 551.00

b. Concrete Vibrator 1 0.10 148.88 14.89
Minor Tools (10% of Labor) 46.77

Sub - Total for B 612.65

C. Total (A + B) 1,080.31 C.
D. Output = 1.0000 ea. D.
E. Direct Unit Cost (C ÷ D) 1,080.31 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Concrete Class "A" cu.m. 0.184 3,400.00 625.60

b. Reinforcing Steel Bar kg. 7.59 40.00 303.60
c. Plywood 1/2" x 4' x 8' - 2 uses pc. 0.604 700.00 211.40
d. Lumber - 2 uses bd.ft. 7.15 20.00 71.50
e. Portland Cement bag 0.775 220.00 170.50
f. Pebble cu.m. 0.044 900.00 39.60
g. Reflectorized Paint, Marker lit. 0.20 475.00 95.00
h. # 16 Tie Wire (2% of RSB) kg. 0.14 47.00 6.58
i. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.07 68.00 4.76

Sub - Total for F 1,528.54

G. Direct Unit Cost (E + F) 2,608.85 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 234.80 H.
I. Contractor's Profit (CP) 8% of G 208.71 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 366.28 J.
K. Total Unit Cost (G + H + I + J) 3,418.64 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 602(3)b Kilometer Post (Precast) Item

Unit of Measurement : ea. Unit
Output : 2.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1.50 109.19 163.79

b. Skilled Laborer 1 1.50 79.70 119.55
c. Laborer 2 1.50 61.44 184.32

Sub - Total for A 467.66

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Cargo Truck (10 T) 1 0.50 1,102.00 551.00

b. Concrete Vibrator 1 0.05 148.88 7.44
Minor Tools (10% of Labor) 46.77

Sub - Total for B 605.21

C. Total (A + B) 1,072.86 C.
D. Output = 2.0000 ea. D.
E. Direct Unit Cost (C ÷ D) 536.43 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Fabricated Kilometer Post ea. 1 4,150.00 4,150.00

b. Concrete Class "A" cu.m. 0.095 3,400.00 323.00
c. Reflectorized Paint, Marker lit. 0.20 475.00 95.00

Sub - Total for F 4,568.00

G. Direct Unit Cost (E + F) 5,104.43 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 459.40 H.
I. Contractor's Profit (CP) 8% of G 408.35 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 716.66 J.
K. Total Unit Cost (G + H + I + J) 6,688.85 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 602(4) Guide Post Item

Unit of Measurement : ea. Unit
Output per hour : 50.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

Minor Tools (10% of Labor) 23.21

Sub - Total for B 23.21

C. Total (A + B) 255.28 C.
D. Output per hour = 50.0000 ea. D.
E. Direct Unit Cost (C ÷ D) 5.11 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Guide Post (Portable) ea. 1 1,240.00 1,240.00

b. Post Reflector ea. 1 85.00 85.00
Miscellaneous (5% of Materials) 66.25

Sub - Total for F 1,391.25

G. Direct Unit Cost (E + F) 1,396.36 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 125.67 H.
I. Contractor's Profit (CP) 8% of G 111.71 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 196.05 J.
K. Total Unit Cost (G + H + I + J) 1,829.78 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 603(1) Cable Wire Guardrail Item

Unit of Measurement : l.m. Unit
Output per hour : 1.15 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 8 1 61.44 491.52

Sub - Total for A 760.11

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. One Bagger Mixer 1 1 172.00 172.00

b. Concrete Vibrator 1 1 148.88 148.88
c. Water Truck (1000 gal.) 1 0.10 1,065.00 106.50
d. Cargo Truck (5 T) 1 0.25 712.00 178.00
Minor Tools (10% of Labor) 76.01

Sub - Total for B 681.39

C. Total (A + B) 1,441.50 C.
D. Output per hour = 1.15 l.m. D.
E. Direct Unit Cost (C ÷ D) 1,253.48 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Cement bag 4.18 220.00 919.60

b. Sand cu.m. 0.22 850.00 187.00
c. Gravel cu.m. 0.43 650.00 279.50
d. Guardrail Post set 0.27 *1,800.00 486.00
e. Galvanized Wire Rope (1.21 kg./m) kg. 4.92 186.44 917.28
f. Check Rope set 0.22 *750.00 165.00
g. Hook Bolt ea. 0.33 *350.00 115.50
h. Anchor Bracket unit 0.11 *1,200.00 132.00
i. Wire Mesh sq.m. 0.11 *295.00 32.45
j. Tension Fittings set 0.65 *1,000.00 650.00
Miscellaneous (5% of Materials) 194.22

Sub - Total for F 4,078.55

G. Direct Unit Cost (E + F) 5,332.03
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 479.88 G.
I. Contractor's Profit (CP) 8% of G 426.56 H.
J. Value Added Tax (VAT) 12% of (G + H + I) 748.62 I.
K. Total Unit Cost (G + H + I + J) 6,987.09 J.
* Tentative Canvass Price K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 603(3)a Metal Guardrails (Metal Beam) including Concrete Post Item
Unit of Measurement : l.m. Unit
Output per hour : 4.20 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. One Bagger Mixer 1 0.50 172.00 86.00

b. Concrete Vibrator 1 0.50 148.88 74.44
c. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25
d. Cargo Truck (10 T) 1 0.25 1,102.00 275.50
Minor Tools (5 % of Labor) 25.72

Sub - Total for B 514.91

C. Total (A + B) 1,029.26 C.
D. Output per hour = 4.2000 l.m. D.
E. Direct Unit Cost (C ÷ D) 245.06 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Cement bag 0.33 220.00 72.60

b. Sand cu.m. 0.018 850.00 15.30
c. Gravel cu.m. 0.036 650.00 23.40
d. Metal Beam Guardrail l.m. 1 1,950.00 1,950.00
e. Plywood Marine, 1/2" thk. x 4' x 8' - 4 uses pc. 0.25 700.00 43.75
f. Lumber - 4 uses bd.ft. 8 40.00 80.00
g. Reinforcing Steel Bars, Grade 40 kg. 4 40.00 160.00
h. Tie Wire (2% of RSB) kg. 0.08 47.00 3.76
i. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.08 68.00 5.44
j. Bolt, Nut & Washer 5/8" dia. x 9" pc. 0.50 28.00 14.00
k. Bolt, Nut & Washer 5/8" dia. x 1" pc. 2 21.00 42.00

Sub - Total for F 2,410.25

G. Direct Unit Cost (E + F) 2,655.31 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 238.98 H.
I. Contractor's Profit (CP) 8% of G 212.42 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 372.81 J.
K. Total Unit Cost (G + H + I + J) 3,479.52 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 603(3)b Metal Beam End Piece Item

Unit of Measurement : ea. Unit
Output per hour : 6.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Cargo Truck (10 T) 1 1 1,102.00 1,102.00

Minor Tools (5% of Labor) 15.59

Sub - Total for B 1,117.59

C. Total (A + B) 1,429.36 C.
D. Output per hour = 6.00000 ea. D.
E. Direct Unit Cost (C ÷ D) 238.23 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Metal Guardrail End Piece ea. 1.00 1,350.00 1,350.00

Sub - Total for F 1,350.00

G. Direct Unit Cost (E + F) 1,588.23 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 142.94 H.
I. Contractor's Profit (CP) 8% of G 127.06 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 222.99 J.
K. Total Unit Cost (G + H + I + J) 2,081.21 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 603(4) Guardrail (Timber) Item

Unit of Measurement : l.m. Unit
Output per hour : 5.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 4 1 61.44 245.76

Sub - Total for A 514.35

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Cargo Truck (10 T) 1 0.50 1,102.00 551.00

Minor Tools (10% of Labor) 51.44

Sub - Total for B 602.44

C. Total (A + B) 1,116.78 C.
D. Output per hour = 5.00000 l.m. D.
E. Direct Unit Cost (C ÷ D) 223.36 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Lumber, 8" x 8" x 5.5' Treated Post (Tanguile) bd.ft. 14.67 90.00 1,320.30
b. Lumber, 3" x 8" Plank (Tanguile) - Untreated bd.ft. 6.67 55.00 366.85
c. Carriage Bolt, 1/2"Ø x 12" pc. 1.60 350.00 560.00
Miscellaneous (5% of Materials) 112.36

Note: Exclude Excavation Works

Sub - Total for F 2,359.51

G. Direct Unit Cost (E + F) 2,582.86 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 232.46 H.
I. Contractor's Profit (CP) 8% of G 206.63 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 362.63 J.
K. Total Unit Cost (G + H + I + J) 3,384.59 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 604(1) Fencing (Barbed Wire) Item

Unit of Measurement : l.m. Unit
Output per hour : 18.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Welding Machine 1 0.10 391.00 39.10

Minor Tools (10% of Labor) 31.18

Sub - Total for B 70.28

C. Total (A + B) 382.05 C.
D. Output per hour = 18.00000 l.m. D.
E. Direct Unit Cost (C ÷ D) 21.22 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. 3-Strand Galvanized Barbed Wire, Ga 12.5 l.m. 1 15.00 15.00

b. 50mmx50mmx6m Angle Bar kg. 0.52 48.00 24.96
c. Ga. 9 Twisted Wire Fastener pc. 0.67 81.15 54.37
Miscellaneous (2% of Materials, Welding Rod & etc.) 1.89

Sub - Total for F 96.22

G. Direct Unit Cost (E + F) 117.44 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 10.57 H.
I. Contractor's Profit (CP) 8% of G 9.40 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 16.49 J.
K. Total Unit Cost (G + H + I + J) 153.90 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 604(2) Fencing (Chain Link Fence Fabric) Item

Unit of Measurement : l.m. Unit
Output per hour : 5.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 8 1 61.44 491.52

Sub - Total for A 760.11

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. One Bagger Mixer 1 1 172.00 172.00

b. Concrete Vibrator 1 0.50 148.88 74.44
c. Water Truck (1000 gal.) 1 0.10 1,065.00 106.50
d. Welding Machine 1 0.50 391.00 195.50
Minor Tools (10% of Labor) 76.01

Sub - Total for B 624.45

C. Total (A + B) 1,384.56 C.
D. Output per hour = 5.00000 l.m. D.
E. Direct Unit Cost (C ÷ D) 276.91 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Cement bag 1.623 220.00 357.06

b. Sand cu.m. 0.085 850.00 72.25
c. Gravel, G1 cu.m. 0.171 650.00 111.15
d. Chainlink Fence, 4' l.m. 1 661.67 661.67
e. G.I. Pipe 2" dia. (corner or pull posts) pc. 0.03 1,500.00 45.00
f. G.I. Pipe 1 1/4" dia. (line post) pc. 0.12 1,140.00 136.80
g. G.I. Pipe 1 1/4" dia. (brace) pc. 0.50 1,140.00 570.00
h. Flat Bar, 3/16" x 3/4" (stretch bar) kg. 0.14 48.00 6.72
i. Plain Bar, 3/8" dia. (truss rod) kg. 0.30 40.00 12.00
j. Tension Wire, 0.177" dia. l.m. 2 134.44 268.89
Miscellaneous (5% of Materials) 112.08

Sub - Total for F 2,353.61

G. Direct Unit Cost (E + F) 2,630.53 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 236.75 H.
I. Contractor's Profit (CP) 8% of G 210.44 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 369.33 J.
K. Total Unit Cost (G + H + I + J) 3,447.04 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 604(3) Fencing (Post) Item

Unit of Measurement : ea. Unit
Output : 1.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1.50 109.19 163.79

b. Skilled Laborer 2 1.50 79.70 239.10
c. Laborer 2 1.50 61.44 184.32

Sub - Total for A 587.20

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. One Bagger Mixer 1 0.75 172.00 129.00

b. Bar Cutter 1 0.50 219.75 109.88
c. Bar Bender 1 0.50 351.50 175.75
d. Water Truck (1000 gal.) 1 0.05 1,065.00 53.25
Minor Tools (10% of Labor) 58.72

Sub - Total for B 526.60

C. Total (A + B) 1,113.80 C.
D. Output = 1.00000 ea. D.
E. Direct Unit Cost (C ÷ D) 1,113.80 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Cement bag 2.105 220.00 463.10

b. Sand cu.m. 0.095 850.00 80.75
c. Gravel cu.m. 0.185 650.00 120.25
d. Reinforcing Steel Bar kg. 20.615 40.00 824.60
e. # 16 Tie Wire (2% of RSB) kg. 0.412 47.00 19.36
f. Plywood 1/4' x 4' x 8' - 2 uses pc. 0.760 350.00 133.00
g. Lumber - 2 uses bd.ft. 22.695 20.00 226.95
h. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.227 68.00 15.44

Sub - Total for F 1,883.45

G. Direct Unit Cost (E + F) 2,997.25 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 269.75 H.
I. Contractor's Profit (CP) 8% of G 239.78 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 420.81 J.
K. Total Unit Cost (G + H + I + J) 3,927.60 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 604(4) Fencing (Gates) - (Height 3m. & Length 4.24m.) Item
Unit of Measurement : ea. Unit
Output : 1.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 3 109.19 327.57

b. Skilled Laborer 1 3 79.70 239.10
c. Laborer 2 3 61.44 368.64

Sub - Total for A 935.31

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Welding Machine 1 2 391.00 782.00

Minor Tools (10% of Labor) 93.53

Sub - Total for B 875.53

C. Total (A + B) 1,810.84 C.
D. Output = 1.00000 ea. D.
E. Direct Unit Cost (C ÷ D) 1,810.84 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. 50 mm. Ø G.I. Pipe, Schedule 40 pc. 5 1,550.00 7,750.00

b. Cyclone Wire Galvanized 10' Gauge 10 l.m. 4.24 3,300.00 13,992.00
c. Aluminum Paint gal. 1.06 565.00 598.90
d. 6mm dia. Plain Bar kg. 1.607 40.00 64.28
e. Gate Lock/Hinge (12mm thk. Plate) kg. 9.743 48.00 467.66
b. Welding Rod (1 kg./2000 kg. of Steel) kg. 0.006 90.00 0.54

Sub - Total for F 22,873.38

G. Direct Unit Cost (E + F) 24,684.23 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 2,221.58 H.
I. Contractor's Profit (CP) 8% of G 1,974.74 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 3,465.67 J.
K. Total Unit Cost (G + H + I + J) 32,346.21 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 605(1)a Danger/Warning Signs (60cm Triangle) Item

Unit of Measurement : ea. Unit
Output per hour : 1.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Cargo Truck (5 T) 1 0.25 712.00 178.00

Minor Tools (10 % of Labor) 31.18

Sub - Total for B 209.18

C. Total (A + B) 520.95 C.
D. Output per hour = 1.00000 ea. D.
E. Direct Unit Cost (C ÷ D) 520.95 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Portland Cement bag 0.48 220.00 105.60

b. Sand cu.m. 0.025 850.00 21.25
c. Gravel cu.m. 0.050 650.00 32.50
d. Form Lumber, Good - 4 uses bd.ft. 8 40.00 80.00
e. 3"Ø G.I. Pipe m. 3.10 530.00 1,643.00
f. Plate kg. 2 48.00 96.00
g. Bolts, 5mm Ø pc. 12 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc. 1 2,800.00 2,800.00
i. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.08 68.00 5.44

Sub - Total for F 4,903.79

G. Direct Unit Cost (E + F) 5,424.74 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 488.23 H.
I. Contractor's Profit (CP) 8% of G 433.98 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 761.63 J.
K. Total Unit Cost (G + H + I + J) 7,108.58 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 605(1)b Danger/Warning Signs (90cm Triangle) Item

Unit of Measurement : ea. Unit
Output per hour : 1.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Cargo Truck (5 T) 1 0.25 712.00 178.00

Minor Tools (10 % of Labor) 31.18

Sub - Total for B 209.18

C. Total (A + B) 520.95 C.
D. Output per hour = 1.00000 ea. D.
E. Direct Unit Cost (C ÷ D) 520.95 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Portland Cement bag 0.48 220.00 105.60

b. Sand cu.m. 0.025 850.00 21.25
c. Gravel cu.m. 0.050 650.00 32.50
d. Form Lumber, Good - 4 uses bd.ft. 8 40.00 80.00
e. 3"Ø G.I. Pipe m. 3.10 530.00 1,643.00
f. Plate kg. 2 48.00 96.00
g. Bolts, 5mm Ø pc. 12 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc. 1 4,200.00 4,200.00
i. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.08 68.00 5.44

Sub - Total for F 6,303.79

G. Direct Unit Cost (E + F) 6,824.74 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 614.23 H.
I. Contractor's Profit (CP) 8% of G 545.98 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 958.19 J.
K. Total Unit Cost (G + H + I + J) 8,943.14 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 605(2)a Regulatory Signs (60cm Triangle) Item

Unit of Measurement : ea. Unit
Output per hour : 1.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Cargo Truck (5 T) 1 0.25 712.00 178.00

Minor Tools (10 % of Labor) 31.18

Sub - Total for B 209.18

C. Total (A + B) 520.95 C.
D. Output per hour = 1.00000 ea. D.
E. Direct Unit Cost (C ÷ D) 520.95 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Portland Cement bag 0.48 220.00 105.60

b. Sand cu.m. 0.025 850.00 21.25
c. Gravel cu.m. 0.050 650.00 32.50
d. Form Lumber, Good - 4 uses bd.ft. 8 40.00 80.00
e. 3"Ø G.I. Pipe m. 3.10 530.00 1,643.00
f. Plate kg. 2 48.00 96.00
g. Bolts, 5mm Ø pc. 12 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc. 1 2,800.00 2,800.00
i. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.08 68.00 5.44

Sub - Total for F 4,903.79

G. Direct Unit Cost (E + F) 5,424.74 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 488.23 H.
I. Contractor's Profit (CP) 8% of G 433.98 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 761.63 J.
K. Total Unit Cost (G + H + I + J) 7,108.58 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 605(2)b Regulatory Signs (90cm Triangle) Item

Unit of Measurement : ea. Unit
Output per hour : 1.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
B. Equipment B.

a. Cargo Truck (5 T) 1 0.25 712.00 178.00

Minor Tools (10 % of Labor) 31.18

Sub - Total for B 209.18

C. Total (A + B) 520.95 C.
D. Output per hour = 1.00000 ea. D.
E. Direct Unit Cost (C ÷ D) 520.95 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

a. Portland Cement bag 0.48 220.00 105.60

b. Sand cu.m. 0.025 850.00 21.25
c. Gravel cu.m. 0.050 650.00 32.50
d. Form Lumber, Good - 4 uses bd.ft. 8 40.00 80.00
e. 3"Ø G.I. Pipe m. 3.10 530.00 1,643.00
f. Plate kg. 2 48.00 96.00
g. Bolts, 5mm Ø pc. 12 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc. 1 4,200.00 4,200.00
i. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.08 68.00 5.44

Sub - Total for F 6,303.79

G. Direct Unit Cost (E + F) 6,824.74 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 614.23 H.
I. Contractor's Profit (CP) 8% of G 545.98 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 958.19 J.
K. Total Unit Cost (G + H + I + J) 8,943.14 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 605(2)c Regulatory Signs (60cm Octagon)

Unit of Measurement : ea.
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Cargo Truck (5 T) 1 0.25 712.00 178.00

Minor Tools (10 % of Labor) 31.18

Sub - Total for B 209.18

Total (A + B) 520.95
Output per hour = 1.00000 ea.
Direct Unit Cost (C ÷ D) 520.95
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Portland Cement bag 0.48 220.00 105.60

b. Sand cu.m. 0.025 850.00 21.25
c. Gravel cu.m. 0.050 650.00 32.50
d. Form Lumber, Good - 4 uses bd.ft. 8 40.00 80.00
e. 3"Ø G.I. Pipe m. 3.10 530.00 1,643.00
f. Plate kg. 2 70.78 141.56
g. Bolts, 5mm Ø pc. 12 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc. 1 4,500.00 4,500.00
i. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.08 68.00 5.44

Sub - Total for F 6,649.35

Direct Unit Cost (E + F) 7,170.30
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 645.33
Contractor's Profit (CP) 8% of G 573.62
Value Added Tax (VAT) 12% of (G + H + I) 1,006.71
Total Unit Cost (G + H + I + J) 9,395.96
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 605(2)d Regulatory Signs (90cm Octagon)

Unit of Measurement : ea.
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Cargo Truck (5 T) 1 0.25 712.00 178.00

Minor Tools (10 % of Labor) 31.18

Sub - Total for B 209.18

Total (A + B) 520.95
Output per hour = 1.00000 ea.
Direct Unit Cost (C ÷ D) 520.95
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Portland Cement bag 0.48 220.00 105.60

b. Sand cu.m. 0.025 850.00 21.25
c. Gravel cu.m. 0.050 650.00 32.50
d. Form Lumber, Good - 4 uses bd.ft. 8 40.00 80.00
e. 3"Ø G.I. Pipe m. 3.10 530.00 1,643.00
f. Plate kg. 2 48.00 96.00
g. Bolts, 5mm Ø pc. 12 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc. 1 7,500.00 7,500.00
i. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.08 68.00 5.44

Sub - Total for F 9,603.79

Direct Unit Cost (E + F) 10,124.74
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 911.23
Contractor's Profit (CP) 8% of G 809.98
Value Added Tax (VAT) 12% of (G + H + I) 1,421.51
Total Unit Cost (G + H + I + J) 13,267.46
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 605(3)a Informative Signs (12"x24")

Unit of Measurement : ea.
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Cargo Truck (5 T) 1 0.25 712.00 178.00

Minor Tools (10 % of Labor) 31.18

Sub - Total for B 209.18

Total (A + B) 520.95
Output per hour = 1.00000 ea.
Direct Unit Cost (C ÷ D) 520.95
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Portland Cement bag 1.320 220.00 290.40

b. Sand cu.m. 0.073 850.00 62.05
c. Gravel cu.m. 0.145 650.00 94.25
d. Form Lumber, Good - 4 uses bd.ft. 8 40.00 80.00
e. 3"Ø G.I. Pipe m. 3.10 530.00 1,643.00
f. Plate kg. 2 48.00 96.00
g. Bolts, 5mm Ø pc. 12 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc. 1 2,750.00 2,750.00
i. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.08 68.00 5.44

Sub - Total for F 5,141.14

Direct Unit Cost (E + F) 5,662.09
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 509.59
Contractor's Profit (CP) 8% of G 452.97
Value Added Tax (VAT) 12% of (G + H + I) 794.96
Total Unit Cost (G + H + I + J) 7,419.60
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 605(3)b Informative Signs (12"x48")

Unit of Measurement : ea.
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Cargo Truck (5 T) 1 0.25 712.00 178.00

Minor Tools (10 % of Labor) 31.18

Sub - Total for B 209.18

Total (A + B) 520.95
Output per hour = 1.00000 ea.
Direct Unit Cost (C ÷ D) 520.95
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Portland Cement bag 1.320 220.00 290.40

b. Sand cu.m. 0.073 850.00 62.05
c. Gravel cu.m. 0.145 650.00 94.25
d. Form Lumber, Good - 4 uses bd.ft. 8 40.00 80.00
e. 3"Ø G.I. Pipe m. 3.10 530.00 1,643.00
f. Plate kg. 2 48.00 96.00
g. Bolts, 5mm Ø pc. 12 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc. 1 5,450.00 5,450.00
i. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.08 68.00 5.44

Sub - Total for F 7,841.14

Direct Unit Cost (E + F) 8,362.09
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 752.59
Contractor's Profit (CP) 8% of G 668.97
Value Added Tax (VAT) 12% of (G + H + I) 1,174.04
Total Unit Cost (G + H + I + J) 10,957.68
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 605(3)c Informative Signs (18"x24")

Unit of Measurement : ea.
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Cargo Truck (5 T) 1 0.25 712.00 178.00

Minor Tools (10 % of Labor) 31.18

Sub - Total for B 209.18

Total (A + B) 520.95
Output per hour = 1.00000 ea.
Direct Unit Cost (C ÷ D) 520.95
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Portland Cement bag 1.320 220.00 290.40

b. Sand cu.m. 0.073 850.00 62.05
c. Gravel cu.m. 0.145 650.00 94.25
d. Form Lumber, Good - 4 uses bd.ft. 8 40.00 80.00
e. 3"Ø G.I. Pipe m. 3.10 530.00 1,643.00
f. Plate kg. 2 48.00 96.00
g. Bolts, 5mm Ø pc. 12 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc. 1 3,750.00 3,750.00
i. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.08 68.00 5.44

Sub - Total for F 6,141.14

Direct Unit Cost (E + F) 6,662.09
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 599.59
Contractor's Profit (CP) 8% of G 532.97
Value Added Tax (VAT) 12% of (G + H + I) 935.36
Total Unit Cost (G + H + I + J) 8,730.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 605(3)d Informative Signs (18"x48")

Unit of Measurement : ea.
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Cargo Truck (5 T) 1 0.25 712.00 178.00

Minor Tools (10 % of Labor) 31.18

Sub - Total for B 209.18

Total (A + B) 520.95
Output per hour = 1.00000 ea.
Direct Unit Cost (C ÷ D) 520.95
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Portland Cement bag 1.320 220.00 290.40

b. Sand cu.m. 0.073 850.00 62.05
c. Gravel cu.m. 0.145 650.00 94.25
d. Form Lumber, Good - 4 uses bd.ft. 8 40.00 80.00
e. 3"Ø G.I. Pipe m. 3.10 530.00 1,643.00
f. Plate kg. 2 48.00 96.00
g. Bolts, 5mm Ø pc. 12 10.00 120.00
h. Sign Face, 3mm thk. Aluminum Sheet pc. 1 8,200.00 8,200.00
i. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.08 68.00 5.44

Sub - Total for F 10,591.14

Direct Unit Cost (E + F) 11,112.09
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 1,000.09
Contractor's Profit (CP) 8% of G 888.97
Value Added Tax (VAT) 12% of (G + H + I) 1,560.14
Total Unit Cost (G + H + I + J) 14,561.28
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 606(1) Pavement Marking (Premix Reflectorized)

Unit of Measurement : sq.m.
Output per hour : 10.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Cargo Truck (5 T) 1 0.05 712.00 35.60

Minor Tools (5% of Labor) 15.59

Sub - Total for B 51.19

Total (A + B) 362.96
Output per hour = 10.00000 sq.m.
Direct Unit Cost (C ÷ D) 36.30
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Pavement Markings (White) lit. 1.00 450.00 450.00

Miscellaneous (5% of above) 22.50

Sub - Total for F 472.50

Direct Unit Cost (E + F) 508.80
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 45.79
Contractor's Profit (CP) 8% of G 40.70
Value Added Tax (VAT) 12% of (G + H + I) 71.43
Total Unit Cost (G + H + I + J) 666.73
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 606(2)a Pavement Markings (Reflectorized Thermoplastic)

Unit of Measurement : sq.m.
Output per hour : 10.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Cargo Truck (5 T) 1 0.05 712.00 35.60

Minor Tools (10% of Labor) 31.18

Sub - Total for B 66.78

Total (A + B) 378.55
Output per hour = 10.00000 sq.m.
Direct Unit Cost (C ÷ D) 37.85
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Reflectorized Traffic Paint (White) lit. 1.00 450.00 450.00

Miscellaneous (5% of above) 22.50

Sub - Total for F 472.50

Direct Unit Cost (E + F) 510.35
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 45.93
Contractor's Profit (CP) 8% of G 40.83
Value Added Tax (VAT) 12% of (G + H + I) 71.65
Total Unit Cost (G + H + I + J) 668.77
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 606(2)b Pavement Markings (Reflectorized Thermoplastic)

Unit of Measurement : sq.m.
Output per hour : 10.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Cargo Truck (5 T) 1 0.05 712.00 35.60

Minor Tools (10% of Labor) 31.18

Sub - Total for B 66.78

Total (A + B) 378.55
Output per hour = 10.00000 sq.m.
Direct Unit Cost (C ÷ D) 37.85
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Reflectorized Traffic Paint (Yellow) lit. 1.00 475.00 475.00

Miscellaneous (5% of above) 23.75

Sub - Total for F 498.75

Direct Unit Cost (E + F) 536.60
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 48.29
Contractor's Profit (CP) 8% of G 42.93
Value Added Tax (VAT) 12% of (G + H + I) 75.34
Total Unit Cost (G + H + I + J) 703.17
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 607 Reflective Pavement Studs (4" RPM)

Unit of Measurement : ea.
Output per hour : 10.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 3 1 61.44 184.32

Sub - Total for A 293.51

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Drill, CP-8 with attachment 1 1 201.25 201.25

b. Cargo Truck (5 T) 1 0.25 712.00 178.00
c. Compressor (20 Hp) 1 1 189.00 189.00
Minor Tools (5% of Labor) 14.68

Sub - Total for B 582.93

Total (A + B) 876.44
Output per hour = 10.00000 ea.
Direct Unit Cost (C ÷ D) 87.64
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Reflective Stud Catcheye Raised Surface pc. 1 3,465.00 3,465.00

100mm x 100mm (type depends on the req.)
b. Concrete Epoxy A & B lit. 0.012 1,200.00 14.40

Sub - Total for F 3,479.40

Direct Unit Cost (E + F) 3,567.04
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 321.03
Contractor's Profit (CP) 8% of G 285.36
Value Added Tax (VAT) 12% of (G + H + I) 500.81
Total Unit Cost (G + H + I + J) 4,674.25
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 608(1) Furnishing and Placing Topsoil

Unit of Measurement : cu.m.
Output per hour : 1.25

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 2 1 61.44 122.88

Sub - Total for A 391.47

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Plate Compactor 1 1 123.00 123.00

Minor Tools (10% of Labor) 39.15

Sub - Total for B 162.15

Total (A + B) 553.62
Output per hour = 1.25 cu.m.
Direct Unit Cost (C ÷ D) 442.89
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Topsoil cu.m. 1.05 490.00 514.50

Sub - Total for F 514.50

Direct Unit Cost (E + F) 957.39
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 86.17
Contractor's Profit (CP) 8% of G 76.59
Value Added Tax (VAT) 12% of (G + H + I) 134.42
Total Unit Cost (G + H + I + J) 1,254.57
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 608(2) Placing Topsoil

Unit of Measurement : cu.m.
Output per hour : 1.25

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 2 1 61.44 122.88

Sub - Total for A 391.47

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Plate Compactor 1 1 123.00 123.00

Minor Tools (10% of Labor) 39.15

Sub - Total for B 162.15

Total (A + B) 553.62
Output per hour = 1.25 cu.m.
Direct Unit Cost (C ÷ D) 442.89
Name and Specification Unit Quantity Unit Cost Amount
Materials

Sub - Total for F 0.00

Direct Unit Cost (E + F) 442.89
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 39.86
Contractor's Profit (CP) 8% of G 35.43
Value Added Tax (VAT) 12% of (G + H + I) 62.18
Total Unit Cost (G + H + I + J) 580.37
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 609 Sprigging

Unit of Measurement : sq.m.
Output per hour : 35.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 2 1 61.44 122.88

Sub - Total for A 391.47

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Minor Tools (10% of Labor) 39.15

Sub - Total for B 305.40

Total (A + B) 696.87
Output per hour = 35.00000 sq.m.
Direct Unit Cost (C ÷ D) 19.91
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Sprigs sq.m. 1.05 89.00 93.45

b. Fertilizer kg. 0.10 26.00 2.60

Sub - Total for F 96.05

Direct Unit Cost (E + F) 115.96
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 10.44
Contractor's Profit (CP) 8% of G 9.28
Value Added Tax (VAT) 12% of (G + H + I) 16.28
Total Unit Cost (G + H + I + J) 151.95
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 610 Sodding

Unit of Measurement : sq.m.
Output per hour : 25.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 8 1 61.44 491.52

Sub - Total for A 600.71

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Water Truck (1000 gal.) 1 0.50 1,065.00 532.50

Minor Tools (10% of Labor) 60.07

Sub - Total for B 592.57

Total (A + B) 1,193.28
Output per hour = 25.00000 sq.m.
Direct Unit Cost (C ÷ D) 47.73
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Sods sq.m. 1.05 89.00 93.45

Sub - Total for F 93.45

Direct Unit Cost (E + F) 141.18
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 12.71
Contractor's Profit (CP) 8% of G 11.29
Value Added Tax (VAT) 12% of (G + H + I) 19.82
Total Unit Cost (G + H + I + J) 185.00
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 611(1) Trees (Furnishing and Transplanting), 150mm dia. or less
Unit of Measurement : ea.
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Cargo Truck (10 T) 1 1 1,102.00 1,102.00

b. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00
c. Water Truck (1000 gal.) 1 0.50 1,065.00 532.50
Minor Tools (10% of Labor) 31.18

Note: Includes watering for three (3) months

Sub - Total for B 3,202.68

Total (A + B) 3,514.45
Output per hour = 1.00000 ea.
Direct Unit Cost (C ÷ D) 3,514.45
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Trees (Delivered at Site) pc. 1 400.00 400.00

b. Fertilizers kg. 3 26.00 78.00
c. Bamboo Pole pc. 3 50.00 150.00
d. Polyethylene Sheets sq.m. 3 10.00 30.00
e. Tie Wire kg. 0.25 46.67 11.67

Sub - Total for F 669.67

Direct Unit Cost (E + F) 4,184.11
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 376.57
Contractor's Profit (CP) 8% of G 334.73
Value Added Tax (VAT) 12% of (G + H + I) 587.45
Total Unit Cost (G + H + I + J) 5,482.86
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 611(2) Trees (Transplanting), 150mm dia. or less

Unit of Measurement : ea.
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Cargo Truck (10 T) 1 1 1,102.00 1,102.00

b. Backhoe (0.80 cu.m.) 1 1 1,537.00 1,537.00
c. Water Truck (1000 gal.) 1 0.50 1,065.00 532.50
Minor Tools (10% of Labor) 31.18

Sub - Total for B 3,202.68

Total (A + B) 3,514.45
Output per hour = 1.00000 ea.
Direct Unit Cost (C ÷ D) 3,514.45
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Fertilizers kg. 3 26.00 78.00

b. Bamboo Pole pc. 3 50.00 150.00
c. Polyethylene Sheets sq.m. 3 10.00 30.00
d. Tie Wire kg. 0.25 46.67 11.67

Sub - Total for F 269.67

Direct Unit Cost (E + F) 3,784.11
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 340.57
Contractor's Profit (CP) 8% of G 302.73
Value Added Tax (VAT) 12% of (G + H + I) 531.29
Total Unit Cost (G + H + I + J) 4,958.70
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 612(1) Reflectorized Thermoplastic Pavement Markings (White)

Unit of Measurement : sq.m.
Output per hour : 25.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 6 1 61.44 368.64

Sub - Total for A 637.23

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Cargo Truck/Delivery Truck (5 T) 1 1 712.00 712.00

b. Applicator Machine 1 1 93.75 93.75
c. Kneading Machine 1 1 187.50 187.50
Minor Tools (10 % of Labor) 63.72

Sub - Total for B 1,056.97

Total (A + B) 1,694.20
Output per hour = 25.00000 sq.m.
Direct Unit Cost (C ÷ D) 67.77
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Thermoplastic Paint (White) bag 0.325 1,565.00 508.63

b. Glass Beads bag 0.033 650.00 21.45
c. Primer liter 0.120 160.00 19.20
d. LPG (50 kg.) cyl. 0.004 3,800.00 15.20
e. LPG (12 kg.) cyl. 0.002 735.00 1.47
f. Calsumine kg. 0.125 3.00 0.38
Miscellaneous (5% of Materials) 28.32

Sub - Total for F 594.64

Direct Unit Cost (E + F) 662.40
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 59.62
Contractor's Profit (CP) 8% of G 52.99
Value Added Tax (VAT) 12% of (G + H + I) 93.00
Total Unit Cost (G + H + I + J) 868.01
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 612(2) Reflectorized Thermoplastic Pavement Markings (Yellow)

Unit of Measurement : sq.m.
Output per hour : 25.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 2 1 79.70 159.40
c. Laborer 6 1 61.44 368.64

Sub - Total for A 637.23

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Cargo Truck/Delivery Truck (5 T) 1 1 712.00 712.00

b. Applicator Machine 1 1 93.75 93.75
c. Kneading Machine 1 1 187.50 187.50
Minor Tools (10 % of Labor) 63.72

Sub - Total for B 1,056.97

Total (A + B) 1,694.20
Output per hour = 25.00000 sq.m.
Direct Unit Cost (C ÷ D) 67.77
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Thermoplastic Paint (Yellow)) bag 0.325 1,780.00 578.50

b. Glass Beads bag 0.033 650.00 21.45
c. Primer liter 0.120 175.00 21.00
d. LPG (50 kg.) cyl. 0.004 3,800.00 15.20
e. LPG (12 kg.) cyl. 0.002 735.00 1.47
f. Calsumine kg. 0.125 3.00 0.38
Miscellaneous (5% of Materials) 31.90

Sub - Total for F 669.89

Direct Unit Cost (E + F) 737.66
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 66.39
Contractor's Profit (CP) 8% of G 59.01
Value Added Tax (VAT) 12% of (G + H + I) 103.57
Total Unit Cost (G + H + I + J) 966.63
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 613 Concrete Joint Sealant (Hot Poured Elastic and Cold-Applied Types)
Unit of Measurement : kg.
Output per hour : 20.00
.
Designation No. of Person No. of Hours Hourly Rate Amount
Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 6 1 61.44 368.64

Sub - Total for A 477.83

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Asphalt Kettle/Drum 1 1 10.00 10.00

Minor Tools (5% of Labor) 23.89

Sub - Total for B 33.89

Total (A + B) 511.72
Output per hour = 20.0000 kg.
Direct Unit Cost (C ÷ D) 25.59
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Blown Asphalt kg. 1.05 250.00 262.50

Miscellaneous (5% of Materials) 13.13

Sub - Total for F 275.63

Direct Unit Cost (E + F) 301.21
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 27.11
Contractor's Profit (CP) 8% of G 24.10
Value Added Tax (VAT) 12% of (G + H + I) 42.29
Total Unit Cost (G + H + I + J) 394.71
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 620(a) Chevron Signs (450mmx600mm)

Unit of Measurement : ea.
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Cargo Truck (5 T) 1 0.25 712.00 178.00

Minor Tools (10 % of Labor) 31.18

Sub - Total for B 209.18

Total (A + B) 520.95
Output per hour = 1.00000 ea.
Direct Unit Cost (C ÷ D) 520.95
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Portland Cement bag 0.48 220.00 105.60

b. Sand cu.m. 0.025 850.00 21.25
c. Gravel cu.m. 0.050 650.00 32.50
d. Form Lumber, Good - 4 uses bd.ft. 8 40.00 80.00
e. 75mm Ø G.I. Pipe m. 3.25 530.00 1,722.50
f. G.I. Flat Bar, 1 1/2"x1/8" kg. 5 48.00 240.00
g. G.I. Bolts w/ Nuts & Washer, 5mm Ø pc. 3 10.00 30.00
h. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc. 12 10.00 120.00
i. Sign Face, 3mm thk. Aluminum Sheet pc. 2 3,750.00 7,500.00
j. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.08 68.00 5.44
Miscellaneous (0.3% of Materials) 29.57

Sub - Total for F 9,886.86

Direct Unit Cost (E + F) 10,407.81
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 936.70
Contractor's Profit (CP) 8% of G 832.62
Value Added Tax (VAT) 12% of (G + H + I) 1,461.26
Total Unit Cost (G + H + I + J) 13,638.39
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 620(b) Chevron Signs (600mmx800mm)

Unit of Measurement : ea.
Output per hour : 1.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Cargo Truck (5 T) 1 0.25 712.00 178.00

Minor Tools (10 % of Labor) 31.18

Sub - Total for B 209.18

Total (A + B) 520.95
Output per hour = 1.00000 ea.
Direct Unit Cost (C ÷ D) 520.95
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Portland Cement bag 0.48 220.00 105.60

b. Sand cu.m. 0.025 850.00 21.25
c. Gravel cu.m. 0.050 650.00 32.50
d. Form Lumber, Good - 4 uses bd.ft. 8 40.00 80.00
e. 75mm Ø G.I. Pipe m. 3.45 530.00 1,828.50
f. G.I. Flat Bar, 1 1/2"x1/8" kg. 5 48.00 240.00
g. G.I. Bolts w/ Nuts & Washer, 5mm Ø pc. 3 10.00 30.00
h. G.I. Bolts w/ Nuts & Washer, 2mm Ø pc. 12 10.00 120.00
i. Sign Face, 3mm thk. Aluminum Sheet pc. 2 7,500.00 15,000.00
j. Assorted CWN (1 kg./100 bd.ft. of Lumber) kg. 0.08 68.00 5.44
Miscellaneous (0.2% of Materials) 34.93

Sub - Total for F 17,498.22

Direct Unit Cost (E + F) 18,019.16
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 1,621.72
Contractor's Profit (CP) 8% of G 1,441.53
Value Added Tax (VAT) 12% of (G + H + I) 2,529.89
Total Unit Cost (G + H + I + J) 23,612.31
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 622(1)a Bio-Engineering Solutions (Coco-net)

Unit of Measurement : sq.m.
Output per hour : 50.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 8 1 61.44 491.52

Sub - Total for A 600.71

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Minor Tools (10% of Labor) 60.07

Sub - Total for B 326.32

Total (A + B) 927.03
Output per hour = 50.0000 sq.m.
Direct Unit Cost (C ÷ D) 18.54
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Erosion Control Net CGN 400 w/ 5 % wastage sq.m. 1.05 110.00 115.50
(Price includes bamboo pegs)

Sub - Total for F 115.50

Direct Unit Cost (E + F) 134.04
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 12.06
Contractor's Profit (CP) 8% of G 10.72
Value Added Tax (VAT) 12% of (G + H + I) 18.82
Total Unit Cost (G + H + I + J) 175.65
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 622(1)b Bio-Engineering Solutions (Coco-net)

Unit of Measurement : sq.m.
Output per hour : 50.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 8 1 61.44 491.52

Sub - Total for A 600.71

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25

Minor Tools (10% of Labor) 60.07

Sub - Total for B 326.32

Total (A + B) 927.03
Output per hour = 50.0000 sq.m.
Direct Unit Cost (C ÷ D) 18.54
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Erosion Control Net CGN 700 w/ 5 % wastage sq.m. 1.05 156.00 163.80
(Price includes bamboo pegs)

Sub - Total for F 163.80

Direct Unit Cost (E + F) 182.34
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 16.41
Contractor's Profit (CP) 8% of G 14.59
Value Added Tax (VAT) 12% of (G + H + I) 25.60
Total Unit Cost (G + H + I + J) 238.94
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 622(2)a Bio-Engineering Solutions (Coco-logs/Fascine)

Unit of Measurement : l.m.
Output per hour : 15.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 8 1 61.44 491.52

Sub - Total for A 600.71

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

Minor Tools (10% of Labor) 60.07

Sub - Total for B 60.07

Total (A + B) 660.78
Output per hour = 15.0000 l.m.
Direct Unit Cost (C ÷ D) 44.05
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Coco Fiber Roll (CGR 200) l.m. 1.05 388.00 407.40

(Price includes nylon ropes and live stakes)

Sub - Total for F 407.40

Direct Unit Cost (E + F) 451.45
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 40.63
Contractor's Profit (CP) 8% of G 36.12
Value Added Tax (VAT) 12% of (G + H + I) 63.38
Total Unit Cost (G + H + I + J) 591.58
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 622(2)b Bio-Engineering Solutions (Coco-logs/Fascine)

Unit of Measurement : l.m.
Output per hour : 15.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 8 1 61.44 491.52

Sub - Total for A 600.71

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

Minor Tools (10% of Labor) 60.07

Sub - Total for B 60.07

Total (A + B) 660.78
Output per hour = 15.0000 l.m.
Direct Unit Cost (C ÷ D) 44.05
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Coco Fiber Roll (CGR 300) l.m. 1.05 509.00 534.45

(Price includes nylon ropes and live stakes)

Sub - Total for F 534.45

Direct Unit Cost (E + F) 578.50
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 52.07
Contractor's Profit (CP) 8% of G 46.28
Value Added Tax (VAT) 12% of (G + H + I) 81.22
Total Unit Cost (G + H + I + J) 758.07
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 622(3)a Bio-Engineering Solutions (Vegetation)

Unit of Measurement : sq.m.
Output per hour : 62.50

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 2 1 61.44 122.88

Sub - Total for A 232.07

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Hydroseeding Machine 1 1 952.00 952.00

b. Water Truck (1000 gal.) 1 1 1,065.00 1,065.00
(including maintenance time)

Sub - Total for B 2,017.00

Total (A + B) 2,249.07
Output per hour = 62.500 sq.m.
Direct Unit Cost (C ÷ D) 35.99
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Grass Cover sq.m. 1.05 45.00 47.25

(Price includes grass seeds, mulch, cocopeat
& binding agent for hydroseeding)

Sub - Total for F 47.25

Direct Unit Cost (E + F) 83.24
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 7.49
Contractor's Profit (CP) 8% of G 6.66
Value Added Tax (VAT) 12% of (G + H + I) 11.69
Total Unit Cost (G + H + I + J) 109.07
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : 622(3)b Bio-Engineering Solutions (Vegetation)

Unit of Measurement : sq.m.
Output per hour : 35.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 8 1 61.44 491.52

Sub - Total for A 600.71

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Water Truck (1000 gal.) 1 0.50 1,065.00 532.50

Minor Tools (10% of Labor) 60.07

Sub - Total for B 592.57

Total (A + B) 1,193.28
Output per hour = 35.0000 sq.m.
Direct Unit Cost (C ÷ D) 34.09
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Vetiver Grass System sq.m. 1.05 70.00 73.50

(Price includes cocopeat fertilizer)

Sub - Total for F 73.50

Direct Unit Cost (E + F) 107.59
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 9.68
Contractor's Profit (CP) 8% of G 8.61
Value Added Tax (VAT) 12% of (G + H + I) 15.11
Total Unit Cost (G + H + I + J) 140.99
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : SPL 2(a) Crack and Seat Item

Unit of Measurement : sq.m. Unit
Output per hour : 35.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Rental Rate Amount
B. Equipment B.

a. Backhoe w/ Breaker (0.80 cu.m.) 1 1.00 2,074.95 2,074.95

b. Vibratory Roller (10 m.t.), SP56 1 0.75 1,507.00 1,130.25
c. Water Truck (1000 gal.) 1 0.10 1,065.00 106.50

Sub - Total for B 3,311.70

C. Total (A + B) 3,623.47 C.
D. Output per hour = 35.0000 sq.m. D.
E. Direct Unit Cost (C ÷ D) 103.53 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 103.53 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 9.32 H.
I. Contractor's Profit (CP) 8% of G 8.28 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 14.54 J.
K. Total Unit Cost (G + H + I + J) 135.66 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : SPL 2(b) Crack and Seat Item

Unit of Measurement : sq.m. Unit
Output per hour : 30.00 Outp

Designation No. of Person No. of Hours Hourly Rate Amount

A. Labor A.

a. Construction Foreman 1 1 109.19 109.19

b. Skilled Laborer 1 1 79.70 79.70
c. Laborer 2 1 61.44 122.88

Sub - Total for A 311.77

Name and Capacity No of Units No. of Hours Rental Rate Amount
B. Equipment B.

a. Arrow Master D 500 1 1.00 1,485.84 1,485.84

(Additional 35% for Oil and Lubricants)
b. Vibratory Roller (10 m.t.), SP56 1 0.75 1,507.00 1,130.25
c. Water Truck (1000 gal.) 1 0.10 1,065.00 106.50

Sub - Total for B 2,722.59

C. Total (A + B) 3,034.36 C.
D. Output per hour = 30.0000 sq.m. D.
E. Direct Unit Cost (C ÷ D) 101.15 E.
Name and Specification Unit Quantity Unit Cost Amount
F. Materials F.

Sub - Total for F 0.00

G. Direct Unit Cost (E + F) 101.15 G.
H. Overhead, Contingencies & Miscellaneous (OCM) 9% of G 9.10 H.
I. Contractor's Profit (CP) 8% of G 8.09 I.
J. Value Added Tax (VAT) 12% of (G + H + I) 14.20 J.
K. Total Unit Cost (G + H + I + J) 132.54 K.
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : SPL 3(a) Tree Planting

Unit of Measurement : pc.
Output per hour : 60.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 10 1 61.44 614.40

Sub - Total for A 723.59

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Cargo Truck (5 T) 1 0.25 712.00 178.00

b. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25
Minor Tools (10% of Labor) 72.36

Sub - Total for B 516.61

Total (A + B) 1,240.20
Output per hour = 60.0000 pc.
Direct Unit Cost (C ÷ D) 20.67
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Saplings pc. 1 50.00 50.00

b. Coco Lumber bd.ft. 8 20.00 160.00
c. Assorted CWN (1 kg./100 bd.ft.) kg. 0.08 68.00 5.44
d. Fertilizers kg. 0.10 50.00 5.00

Sub - Total for F 220.44

Direct Unit Cost (E + F) 241.11
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 21.70
Contractor's Profit (CP) 8% of G 19.29
Value Added Tax (VAT) 12% of (G + H + I) 33.85
Total Unit Cost (G + H + I + J) 315.95
 DETAILED UNIT PRICE ANALYSIS (DUPA)

Item No./Description : SPL 3(b) Tree Planting

Unit of Measurement : pc.
Output per hour : 60.00

Designation No. of Person No. of Hours Hourly Rate Amount

Labor

a. Construction Foreman 1 1 109.19 109.19

b. Laborer 10 1 61.44 614.40

Sub - Total for A 723.59

Name and Capacity No of Units No. of Hours Hourly Rate Amount
Equipment

a. Cargo Truck (5 T) 1 0.25 712.00 178.00

b. Water Truck (1000 gal.) 1 0.25 1,065.00 266.25
Minor Tools (10% of Labor) 72.36

Sub - Total for B 516.61

Total (A + B) 1,240.20
Output per hour = 60.0000 pc.
Direct Unit Cost (C ÷ D) 20.67
Name and Specification Unit Quantity Unit Cost Amount
Materials

a. Saplings pc. 1 50.00 50.00

b. Fertilizers kg. 0.10 26.00 2.60

Sub - Total for F 52.60

Direct Unit Cost (E + F) 73.27
Overhead, Contingencies & Miscellaneous (OCM) 9% of G 6.59
Contractor's Profit (CP) 8% of G 5.86
Value Added Tax (VAT) 12% of (G + H + I) 10.29
Total Unit Cost (G + H + I + J) 96.01
 MANPOWER COST (INDIRECT COST)

MANPOWER Contract Duration (540 Calendar Days)

(Indirect Cost) TOTAL M O N T H L Y
PROJECT STAFF RATE 1 2 3 4 5 6 7 8 9 10 11
Project Manager 90,066.15 1,621,190.65 90,066.15 90,066.15 90,066.15 90,066.15 90,066.15 90,066.15 90,066.15 90,066.15 90,066.15 90,066.15 90,066.15
Project Engineer 39,815.79 637,052.63 - 39,815.79 39,815.79 39,815.79 39,815.79 39,815.79 39,815.79 39,815.79 39,815.79 39,815.79 39,815.79
Chief Surveyor 39,815.79 637,052.63 - 39,815.79 39,815.79 39,815.79 39,815.79 39,815.79 39,815.79 39,815.79 39,815.79 39,815.79 39,815.79
Safety Engineer / Officer
Office Engineer 34,177.31 - - - - - - - - - - - -
Billing Engineer/QS Engr 34,177.31 615,191.65 34,177.31 34,177.31 34,177.31 34,177.31 34,177.31 34,177.31 34,177.31 34,177.31 34,177.31 34,177.31 34,177.31
Secreteray 25,101.30 401,620.87 - 25,101.30 25,101.30 25,101.30 25,101.30 25,101.30 25,101.30 25,101.30 25,101.30 25,101.30 25,101.30
Autocad 31,345.89 532,880.16 - 31,345.89 31,345.89 31,345.89 31,345.89 31,345.89 31,345.89 31,345.89 31,345.89 31,345.89 31,345.89
HRD Personnel 25,101.30 451,823.48 25,101.30 25,101.30 25,101.30 25,101.30 25,101.30 25,101.30 25,101.30 25,101.30 25,101.30 25,101.30 25,101.30
Purchaser 22,603.75 - - - - - - - - - - - -
Warehouse Man 22,944.58 321,224.08 - - - 22,944.58 22,944.58 22,944.58 22,944.58 22,944.58 22,944.58 22,944.58 22,944.58
Surveyor - - - - - - - - - - - -
Project Accountant 31,345.89 564,226.05 31,345.89 31,345.89 31,345.89 31,345.89 31,345.89 31,345.89 31,345.89 31,345.89 31,345.89 31,345.89 31,345.89
Payroll / CashIer 23,936.78 430,861.97 23,936.78 23,936.78 23,936.78 23,936.78 23,936.78 23,936.78 23,936.78 23,936.78 23,936.78 23,936.78 23,936.78
Nurse / Health Officer
TOTAL A 6,213,124.16 204,627.43 340,706.21 340,706.21 363,650.79 363,650.79 363,650.79 363,650.79 363,650.79 363,650.79 363,650.79 363,650.79
DIRECT COST B #REF!
Over-Head C #REF! C = A/B
OST (INDIRECT COST)

Contract Duration (540 Calendar Days)

M O N T H L Y
12 13 14 15 16 17 18
90,066.15 90,066.15 90,066.15 90,066.15 90,066.15 90,066.15 90,066.15
39,815.79 39,815.79 39,815.79 39,815.79 39,815.79 39,815.79 -
39,815.79 39,815.79 39,815.79 39,815.79 39,815.79 39,815.79 -

- - - - - - -
34,177.31 34,177.31 34,177.31 34,177.31 34,177.31 34,177.31 34,177.31
25,101.30 25,101.30 25,101.30 25,101.30 25,101.30 25,101.30 -
31,345.89 31,345.89 31,345.89 31,345.89 31,345.89 31,345.89 31,345.89
25,101.30 25,101.30 25,101.30 25,101.30 25,101.30 25,101.30 25,101.30
- - - - - - -
22,944.58 22,944.58 22,944.58 22,944.58 22,944.58 22,944.58 -
- - - - - - -
31,345.89 31,345.89 31,345.89 31,345.89 31,345.89 31,345.89 31,345.89
23,936.78 23,936.78 23,936.78 23,936.78 23,936.78 23,936.78 23,936.78

363,650.79 363,650.79 363,650.79 363,650.79 363,650.79 363,650.79 235,973.32

 INTERNATIONAL CONTAINER TERMINAL SERVICES,INC.
MICT, Port of Manila

Date : April 13, 2023

Project : Maintenance Project 2023

BILL OF QUANTITIES

ITEM SCOPE OF WORK QTY UNIT UNIT COST

I. GENERAL ITEMS
1.1 Mobilization/ Demobilization 1.00 lot #REF!
1.2 Temporary Facilities 1.00 lot #REF!
1.3 Bonds and Insurances 1.00 lot #REF!
1.4 Construction Safety and Traffic, incl. Covid Protocols Requirements including HSE and PPA
Permits 1.00 lot #REF!
1.5 Survey works 1.00 lot #REF!
1.6 Permits and All Necessary Documents, Drawings and Designer Certification for LGU Permit
Application (Optional) 1.00 lot #REF!

Sub-Total (GENERAL ITEMS)

II. REPAIR OF RTG RUNWAY (10 Blocks)
2.1 RTGRUNWAYS 2,330.00 Im #REF!
Cost Breakdown / Linear Meter
Cutting and breaking of existing pavement 1.50 sq.m.
Excavation, hauling and disposal of debris/existing materials outside MICT 1.50 sq.m.
Soil preparation including trimming levelling / backfill & 100% compaction FDT 1.50 sq.m.
Lean concreting including formworks (2500 psi at 7 days - 50 mm thick) 0.08 cu.m.
Rebar works (Grade 60) including tie wire #16 73.56 kgs.
Main concreting including formworks with 10mm x 10mm champer (6000 psi at 7 days 3/4 0.60 cu.m.
aggregates - 400 mm thick)

2.2 Angle Nosing (Hot Dip Galvanized): 10 mm thk x 100 x 100 mm angle bar 16 mm dia.anchor 200.00 sets
bar at 200 clear spacing #REF!
2.3 36mm dia. (Grade 60) Plain Round Dowel Bars (painted with rust preventives and with little 3,456.00 kgs.
cover filled with thrum, see RTG dowel bar section details) #REF!
2.4 Supply and Installation of 20mm thk Rubber Separator and Joint Sealant 180.00 Im #REF!
2.5 Thermoplastic paint application; (Pavement Markings) 10.00 blocks #REF!

AREA IN-BETWEEN OF RTG RUNWAYS

2.6 Cutting and breaking of existing pavement 1,223.25 sq.m. #REF!
2.7 Excavation, hauling and disposal of debris/existing materials outside MICT 1,223.25 sq.m. #REF!
2.8 Soil preparation including trimming levelling/ backfill & 100% compaction FDT 1,223.25 sq.m. #REF!
2.9 Lean concreting including formworks (2500 psi at 7 days -100 mm thick) 122.33 cu.m. #REF!
2.10 Rebar works 12mm dia. (Grade 60) including tie wire #16 250mm O.C. bothways 9,557.66 kgs. #REF!
2.11 Main concreting including formworks (5000 psi at 7 days 3/4 aggregates - 300 mm thick) 366.98 cu.m. #REF!

Sub-Total (REPAIR OF RTG RUNWAY)

Ill. CONCRETING OF TRUCKLANE (10 Blocks)
3.1 TRUCK LANE 5,009.50 sq.m. #REF!
Cost Breakdown/ Linear Meter
Cutting and breaking of existing pavement 1.00 sq.m
Excavation, hauling and disposal of debris/existing materials outside MICT 1.00 sq.m
Soil preparation including trimming levelling / backfill & 100% compaction FDT 1.00 sq.m
Lean concreting including formworks (2500 psi at 7 days - 100 mm thick) 0.10 cu.m
Rebar works 12mm dia. (Grade 60) including tie wire #16 250mm O.C. bothways 7.81 kgs
Main concreting including formworks (5000 psi at 7 days 3/4 aggregates - 300 mm thick) 0.30 cu.m

3.2 32mm dia. (Grade 60) Deformed Dowel Bars at 210mm O.C. (for dowel on expansion joint - 720.59 kgs
G.A. 18 metal dowel cap should be installed, see dowel expansion joint details) #REF!
3.3 Supply and Installation of 20mm thk Rubber Separator and Cold Applied rubber base sealing 41.50 l.m
compound - at expansion joint #REF!
#REF!
3.4 Thermoplastic paint application; 2 coats (Pavement Markings) 10.00 blocks #REF!

Sub-total (CONCRETING OF TRUCK LANE)

IV. CONSTRUCTION OF STACKING PADS (10 Blocks)
 INTERNATIONAL CONTAINER TERMINAL SERVICES,INC.
MICT, Port of Manila

Date : April 13, 2023

Project : Maintenance Project 2023

BILL OF QUANTITIES

ITEM SCOPE OF WORK QTY UNIT UNIT COST

SOIL INVESTIGATION
4.1 Provision for CBR w/ MDD Test 10.00 blocks #REF!
STACKING PADS
4.2 Cutting/ breaking of existing pavement 5,184.00 sq.m #REF!
4.3 Excavation, hauling and disposal of debris/existing materials outside MICT including removal of 5,184.00 sq.m
paving blocks #REF!
4.4 Soil preparation including trimming levelling/ backfill & compaction including FDT (100 % degree 5,184.00 sq.m
of compaction) #REF!
4.5 150mm thick Dense Graded Crushed Stone Sub-base Course (CBR 80% to all crushed 1,755.68 cu.m
aggregate labels) #REF!
4.6 Lean concreting ( 2500 psi at 7 days - 400mm thick) 3,304.80 cu.m #REF!
4.7 Supply and lnstalltion of polyethylene sheet 6,426.00 sq.m #REF!
4.8 Supply and Installation of 20mm thk Rubber Separator 1,312.00 l.m #REF!
4.9 Rebar works 20mm dia. (Grade 60) including tie wire #16 327,448.89 kgs #REF!
4.10 25mm dia. (Grade 60) Hoist Ring (HOG) 5,427.22 kgs #REF!
4.11 Stacking Pad Drain (25mm PVC Pipe, 10mm thk. Steel plate cover, L20x3 Angle Steel with 1,440.00 sets
12mm #REF!
4.12 dia Rebar)
Main - Hot including
concreting dipped Galvanized
formworks with 25mm x 25mm champer (5000 psi at 7 days 3/4 2,203.20 cu.m
aggregates - 400 mm thick) #REF!

AREA IN-BETWEEN OF STACKING PADS

4.13 Cutting/ breaking of existing pavement 12,128.00 sq.m #REF!
4.14 Excavation, hauling and disposal of debris/existing materials outside MICT including removal of 12,128.00 sq.m
paving blocks #REF!
4.15 Soil preparation including trimming levelling/ backfill & compaction (FDT 100 % degree of 12,128.00 sq.m
compaction) #REF!
4.16 150mm thick Dense Crushed Aggregates (FDT 95% degree of compaction) 1,815.97 cu.m #REF!
STACKING OUTER AREA
4.17 Cutting and breaking of existing pavement 1,961.00 sq.m #REF!
4.18 Excavation, hauling and disposal of debris/existing materials outside MICT including removal of 1,961.00 sq.m
paving blocks #REF!
4.19 Soil preparation including trimming levelling/ backfill & compaction (FDT 100 % degree of 1,961.00 sq.m
compaction) #REF!
4.20 Lean concreting including formworks (2500 psi at 7 days - 100 mm thick) 196.10 cu.m #REF!
4.21 Rebar works 12mm dia. (Grade 60) 250mm O.C. bothways including tie wire #16 15,321.95 kgs #REF!
4.22 Main concreting including formworks (5000 psi at 7 days 3/4 aggregates - 300 mm thick) 588.30 cu.m #REF!
#REF!
4.23 Reflectorized painting; 2 coats; Hempel paint (Pad Markings/Row Letters) 10.00 blks #REF!
#REF!
4.24 Declogging of drainage and manhole 10.00 blks #REF!

Sub-Total (CONSTRUCTION OF STACKING PADS)

V. DRAINAGE SYSTEM (10 Blocks)
TRENCH
5.1 Cutting and breaking of existing pavement/ drainage 1,165.00 sq.m #REF!
5.2 Excavation, hauling and disposal of debris/existing materials outside MICT 1,165.00 sq.m #REF!
5.3 Soil preparation including trimming levelling/ backfill & compaction including FDT ( 100 % 1,165.00 sq.m
degree #REF!
5.4 of compaction
Gravel Bedding) (50mm thk, G1) 58.25 cu.m #REF!
5.5 Lean concreting including formworks (2500 psi at 7 days - 75 mm thick) 87.38 cu.m #REF!
5.6 Rebars (GRADE 60) including #16 tie wire and welding works 58,612.44 kgs #REF!
5.7 Angle nosing 50x50x6mm with 12mm dia. anchor bars at every 300mm (hot dipped galvanized) 839.83 kgs
(outside stacking area) #REF!
5.8 Main concreting including formworks (5000 psi at 7 days 3/4 aggregates) 588.33 cu.m #REF!
COVER
 INTERNATIONAL CONTAINER TERMINAL SERVICES,INC.
MICT, Port of Manila

Date : April 13, 2023

Project : Maintenance Project 2023

BILL OF QUANTITIES

ITEM SCOPE OF WORK QTY UNIT UNIT COST

5.9 Rebars (GRADE 60) including #16 GI Tie Wire and welding works 32,109.99 kgs #REF!
5.10 Placing of 50 mm dia. PVC Pipe for lateral drain hole (to be removed) 1,982.40 l.m #REF!
5.11 25mm dia lifting Lug (hot dipped galvanized) 1,652.00 pcs #REF!
5.12 Angle nosing 50x50x6mm with 12mm dia. anchor bars at every 300mm (hot dipped galvanized) 2,588.93 kgs
(outside stacking area) #REF!
5.13 Main concreting inlcuding formworks (5000 psi at 7 days 3/4 aggregates) 115.64 cu.m #REF!
REHABILITATION OF DRAINAGE MANHOLE COVER INCLUDING WALL
5.14 Concrete chipping of manhole sides and removal of existing manhole including disposal or old 11.00 units
manhole and debris outside MICT 350.00
5.15 Rebars (Grade 60) including #16 GI Tie Wire 3,546.07 kgs 55.00
5.16 Application of concrete epoxy to existing chipped surface prior to concrete pouring 94.60 Im 150.00
5.17 Main concreting including formworks (5000 psi at 7 days 3/4 aggregates) 24.42 cu.m 10,400.00
5.18 Angle nosing 100x100x6mm with 12mm dia. anchor bars at every 200mm (hot dipped 1,038.29 kgs
galvanized)- 110.50
5.19 manhole walls100x100x6mm with 12mm dia. anchor bars at every 200mm (hot dipped
Angle nosing 2,076.58 kgs
galvanized)- 110.50
5.20 manhole
Placing ofcovers
50 mm dia. PVC Pipe for lateral drain hole (to be removed) 68.75 l.m 55.00
5.21 Fabrication and installation of 25 mm dia. lifting lug (HOG) 44.00 units 75.00

6.0 ADDITIONAL DRAINAGE SYSTEM (3 Blocks)

TRENCH
6.1 Cutting and breaking of existing pavement/ drainage 349.50 sq.m 150.00
6.2 Excavation, hauling and disposal of debris/existing materials outside MICT 349.50 sq.m 350.00
6.3 Soil preparation including trimming levelling/ backfill & compaction including FDT ( 100 % 349.50 sq.m
degree 350.00
6.4 of compaction
Gravel Bedding) (50mm thk, G1) 17.48 cu.m 1,250.00
6.5 Lean concreting including formworks (2500 psi at 7 days - 75 mm thick) 26.21 cu.m 5,850.00
6.6 Rebars (GRADE 60) including #16 tie wire and welding works 17,583.73 kgs 55.00
6.7 Angle nosing 50x50x6mm with 12mm dia. anchor bars at every 300mm (hot dipped galvanized) 251.95 kgs
(outside stacking area) 110.50
6.8 Main concreting including formworks (5000 psi at 7 days 3/4 aggregates) 176.50 cu.m 10,400.00

COVER
6.9 Rebars (GRADE 60) including #16 GI Tie Wire and welding works 9,633.00 kgs 55.00
6.10 Placing of 50 mm dia. PVC Pipe for lateral drain hole (to be removed) 594.72 l.m 150.00
6.11 25mm dia lifting Lug (hot dipped galvanized) 495.60 pcs 75.00
6.12 Angle nosing 50x50x6mm with 12mm dia. anchor bars at every 300mm (hot dipped galvanized) 776.68 kgs
(outside stacking area) 110.50
6.13 Main concreting inlcuding formworks (5000 psi at 7 days 3/4 aggregates) 34.69 cu.m 10,400.00

REHABILITATION OF DRAINAGE MANHOLE COVER INCLUDING WALL

6.14 Concrete chipping of manhole sides and removal of existing manhole including disposal or old 3.00 units
manhole and debris outside MICT 150.00
6.15 Rebars (Grade 60) including #16 GI Tie Wire 967.11 kgs 55.00
6.16 Application of concrete epoxy to existing chipped surface prior to concrete pouring 25.80 Im 150.00
6.17 Main concreting including formworks (5000 psi at 7 days 3/4 aggregates) 6.66 cu.m 10,400.00
6.18 Angle nosing 100x100x6mm with 12mm dia. anchor bars at every 200mm (hot dipped 283.17 kgs
galvanized)- 110.50
6.19 manhole
Angle walls100x100x6mm with 12mm dia. anchor bars at every 200mm (hot dipped
nosing 566.34 kgs
galvanized)- 110.50
6.20 manhole
Placing ofcovers
50 mm dia. PVC Pipe for lateral drain hole (to be removed) 18.75 l.m 150.00
6.21 Fabrication and installation of 25 mm dia. lifting lug (HOG) 12.00 units 75.00

Sub-Total (DRAINAGE SYSTEM)

TOTAL
L CONTAINER TERMINAL SERVICES,INC.
MICT, Port of Manila

BILL OF QUANTITIES

AMOUNT

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!

#REF!
-
-
-
-
-
-
-
-
#REF!
#REF!
#REF!
#REF!
-
-
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
-
-
-
-
-
-
-
-
#REF!
#REF!
#REF!
#REF!
#REF!
L CONTAINER TERMINAL SERVICES,INC.
MICT, Port of Manila

BILL OF QUANTITIES

AMOUNT

#REF!
-
-
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
-
-
#REF!
#REF!
#REF!
#REF!
-
-
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
-
-
L CONTAINER TERMINAL SERVICES,INC.
MICT, Port of Manila

BILL OF QUANTITIES

AMOUNT

#REF!
#REF!
#REF!
#REF!
#REF!
-
-
3,850.00
195,033.85
14,190.00
253,968.00
114,731.05
229,462.09
3,781.25
3,300.00
-
-
-
52,425.00
122,325.00
122,325.00
21,850.00
153,328.50
967,105.15
27,840.48
1,835,600.00
-
-
529,815.00
89,208.00
37,170.00
85,823.14
360,776.00
-
-
450.00
53,191.05
3,870.00
69,264.00
31,290.29
62,580.57
2,812.50
900.00
#REF!
#REF!
 CONSTRUCTION SCHEDULE AND S-CURVE
Name of Project: REPAIR AND CONSTRUCTION OF RTG RUNWAYS, TRUCK LANES, STACKING
PADS AND LATERAL DRAINS 2023
Location: MICT, North Harbour, Manila
CONTRACT DURATION (540 Calendar Days)
ITEM
DESCRIPTION WT % Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Month 13 Month 14 Month 15 Month 16 Month 17 Month 18
NO.
10 20 30 40 50 60 70 80 90 100 110 120 130 140 150 160 170 180 190 200 210 220 230 240 250 260 270 280 290 300 310 320 330 340 350 360 370 380 390 400 410 420 430 440 450 460 470 480 490 500 510 520 530 540

I. GENERAL ITEMS #REF! ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

II. REPAIR OF RTG RUNWAY (10 Blocks) #REF! ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

2.1 RTGRUNWAYS #REF!

AREA IN-BETWEEN OF RTG RUNWAYS

Ill. CONCRETING OF TRUCKLANE (10 Blocks) #REF! ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

3.1 TRUCK LANE #REF!

IV. CONSTRUCTION OF STACKING PADS (10 Blocks) #REF!

SOIL INVESTIGATION #REF! ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

4.1 Provision for CBR w/ MDD Test #REF!

STACKING PADS #REF! ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

#REF!

AREA IN-BETWEEN OF STACKING PADS #REF! ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

4.13 Cutting/ breaking of existing pavement #REF!

Excavation, hauling and disposal of debris/existing
4.14 materials outside MICT including removal of #REF!
paving
Soil blocks including trimming levelling/ backfill &
preparation
4.15 compaction (FDT 100 % degree of #REF!
compaction)
150mm thick Dense Crushed Aggregates (FDT 95%
4.16
degree of compaction) #REF!

#REF!

STACKING OUTER AREA #REF! ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

V. DRAINAGE SYSTEM (10 Blocks) #REF!

TRENCH #REF! ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

COVER #REF! ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

REHABILITATION OF DRAINAGE MANHOLE COVER

INCLUDING WALL #REF! ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

#REF!

6.0 ADDITIONAL DRAINAGE SYSTEM (3 Blocks)

TRENCH #REF! ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

COVER #REF! ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

REHABILITATION OF DRAINAGE MANHOLE COVER

INCLUDING WALL #REF! ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ### ###

#REF!

PROJECTED MONTHLY ACCOMPLISHMENT % #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!

CUMULATIVE MONTHLY ACCOMPLISHMENT % #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF! #REF!
 EQUIPMENT UTILIZATION SCHEDULE
Name of Project: REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2024
Location: MICT, North Harbour, Manila
Contract Duration (365 Calendar Days)
No.
EQUIPMENT Capacity of M O N T H L Y

(Minimum) Units 1 2 3 4 5 6 7 8 9 10 11 12

Dump Truck/Mini Dump Truck 1 1 1 1 1 1 1 1 1 1 1

Service Vehicle 1 1 1 1 1 1 1 1 1

Generator Set 1 1 1 1 1 1 1 1 1 1 1 1 1

Compressor & Jack Jammer 1 1 1 1 1 1 1 1 1 1

Concrete Vibrators 1 1 1 1 1 1 1 1 1 1 1 1 1

Concrete Cutter 1 1 1 1 1 1 1 1 1

Welding Machine 1 1 1 1 1 1 1 1 1 1 1

Bagger Mixer Gas 1 1 1 1 1 1 1 1 1 1 1

 EQUIPMENT UTILIZATION SCHEDULE
Name of Project: REPAIR AND CONSTRUCTION OF RTG RUNWAYS, TRUCK LANES, STACKING
PADS AND LATERAL DRAINS 2023
Location: MICT, North Harbour, Manila
Contract Duration (540 Calendar Days)
No.
EQUIPMENT Capacity of M O N T H L Y

(Minimum) Units 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18

DUMP TRUCK / MINI DUMP TRUCK 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

SERVICE VEHICLE 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

GENERATOR SET 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

COMPRESSOR & JACK HAMMER 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2

CONCRETE VIBRATOR 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

CONCRETE CUTTER 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

WELDING MACHINE 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

BAGGER MIXER (GAS) 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

CORING MACHINE
1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1
WITH OXYGEN & ACETYLENE
BACKHOE W/ PAVEMENT BREAKER (0.80
1 1 1 1 1 1 1 1 1 1 1
CU.M)

PAYLOADER (1.50 CU.M) LX80 -2C 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1

Authorized Signing Official

 Name of Project: REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2024
Location: MICT, North Harbour, Manila

PROJECT MANAGER

Document Controller

ENVIRONMENTAL, QUALITY ASSURANCE AND

HEALTH AND SAFETY CONTROL

Safety Engineer QA/QC Engineer / Materials Engineer

Third Party Laboratory

ENGINEERING, PROJECT PLANNING

AMINISTRATION AND SUPPORT OPERATIONS PLANTS and EQPT
AND COST CONTROL

Project Superintendent

Cost/ Quantity Surveyor Warehouseman/Logistics HR Asst Civil Supervisor Civil Supervisor Eqpt Supervisor

PED Clerk

Geo-Technical Engineer Warehse Clerk/Encoder Timekeeper -2

Land Surveyor Project Cashier

CAD Operator
 CASH FLOW BY QUARTER AND PAYMENT SCHEDULE
Name of Project: REPAIR AND MAINTENANCE OF PAVEMENT AT MICT YARD 2024
PADS AND LATERAL DRAINS 2024
Location: MICT, North Harbour, Manila

Project Cash Flow

Duration Payment Schedule (Quarterly, in
(days or (Monthly, in Pesos) Pesos)
months)
20% D.P. 7,112,119.85 7,112,119.85
MONTH 1 2,697,847.52
MONTH 2 2,130,510.23
MONTH 3 2,130,510.23 6,958,867.98
MONTH 4 2,130,510.23
MONTH 5 2,232,967.13
MONTH 6 2,232,967.13 6,596,444.49
MONTH 7 2,683,434.10
MONTH 8 2,683,434.10
MONTH 9 2,533,278.44 7,900,146.64
MONTH 10 2,164,662.53
MONTH 11 2,130,510.23
MONTH 12 2,697,847.52 6,993,020.28
TOTAL: 35,560,599.23 35,560,599.23
Item Description Unit Quantity Unit Rate Total
A Office furnishings and Equipment
1 Office tables pc 10 3,000.00 30,000.00
2 Office chairs pc 10 600.00 6,000.00
3 Computer unit 8 40,000.00 320,000.00
4 Printer unit 2 5,000.00 10,000.00
6 Water dispenser unit 2 7,000.00 14,000.00
7 Gas stove 2 Burner unit 2 2,500.00 5,000.00
8 Air con unit 4 15,000.00 60,000.00
9 Cellphone unit 18 -
10 As built plans lot 1 60,000.00 60,000.00
11 Staff quarters furnishings 1 50,000.00 50,000.00
lot
12 Service vehicles (2 units) mo 18 37,200.00 669,600.00
1,224,600.00

B Misc Expenses
1 Representation expenses mo 18 10,000.00 180,000.00
2 Transportation mo 18 15,000.00 270,000.00
3 Staff Quarters maintenance lot 18 5,000.00 90,000.00
4 Land rental mo 18 20,000.00 360,000.00
5 Staff quarters 18 45,000.00 810,000.00
mo
-
1,710,000.00
Utility
Power mo 18 -
Water mo 18 -
Communication mo 18 -
Office Van set 2 -
Survey Instrument mo 18 -
Office supplies mo 18 5,000.00 90,000.00
Materials Testing mo 18 -
Security (day/night shift) mo 18 40,000.00 720,000.00
810,000.00
Total 3,744,600.00
 PERT - CPM SCHEDULE
Name of Project: PROPOSED DREDGING OF BATANGAS CLUSTERED PROJECT: Ports of Calatagan, Bauan and Nasugbu
Proposed Project Description: Dredging / Removal of Dense To Highly Dense Soil Materials At The Maneuvering and Berth Areas and Open Sea Disposal
Location: Province of Batangas

Contract Duration (541 Calendar Days)

Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Month 13 Month 14 Month 15 Month 16 Month 17 Month 18
10 20 30 40 50 60 70 80 90 100 110 120 130 140 150 160 170 180 190 200 210 220 230 240 250 260 270 280 290 300 310 320 330 340 350 360 370 380 390 400 410 420 430 440 450 460 470 480 490 500 510 520 530 541

PROJECT START PROJECT FINISH

3 Provide and Maintain Site Office for the Engr. & Staff
30 77 443 D

30 D

Nasugbu Port Dredging and Open sea

Mobilization Disposal of Dredged materials Calatagan Port Dredging and Open sea Disposal of Dredged materials Bauan Port Dredging and Open sea Disposal of Dredged materials Demob
1 2 4 5 6 7 9 11
00 30 30 90 D 120 120 150 150 180 D 330 330 360 360 160 D 520 520 541 541

30 D 30 D 30 D 21 D
Transfer of Dredging Fleet Transfer of Dredging Fleet
to Calatagan Port to Bauan Port

Provide Office and Survey Equipment 8

443 D 473 520

Provide Environmental Safety and Health Program 10

443 D 473 520

541 D

LEGEND: EVENT NODE CRITICAL ACTIVITY NON-CRITICAL ACTIVITY DUMMY ACTIVITY

Authorized Signatory
DAYWORK RATE - MATERIALS

PARTICULARS UNIT UNIT RATE

Portland Cement, Type I bag 223.21

Colored Cement 65.00

Concrete Class 2500 psi cu.m 2,471.30

Concrete Class 3000 psi G-1 @ 28 days cu.m 3,093.11

Concrete Class 3500 psi G-3/4 @ 7 days (Ord) cu.m 3,555.48

Concrete Class 3500 psi G-3/4 @ 7 days (PCD) cu.m 3,730.87

Concrete Class 3500 psi G-3/4 @ 28 days (Ord) cu.m 3,228.64

Concrete Class 3500 psi G-3/4 @ 7 days (PCD) cu.m 3,730.87

Concrete Class 4000 psi G-3/4 @ 28 days (Ord) cu.m 3,228.64

Concrete Class 4000 psi G-3/4 @ 28 days (PCD) cu.m 3,571.43

Concrete Class 5000 psi G-3/4 @ 28 days (Ord) cu.m 3,842.47

Concrete Class 5000 psi G-3/4 @ 28 days (Ord) cu.m 4,151.79

Concrete Class 5000 psi G-3/4 @ 28 days (PCD) cu.m 4,330.36

Concrete Class 5500 psi G-3/4 @ 28 days (PCD) cu.m 4,508.93

Concrete Class 6000 psi G-3/4 @ 28 days (PCD) cu.m 4,732.14

RCP 300mm dia pcs 537.21

RCP 375mm dia pcs 780.23

RCP 450mm dia pcs 967.86

RCP 525mm dia pcs 1,382.46

RCP 600mm dia pcs 1,724.11

RCP 750mm dia pcs 1,796.43

RCP 900mm dia pcs 2,583.93

RCP 460mm dia Class II pcs 906.00

RCP 910mm dia Class II pcs 3,093.00

RCP 1050mm dia Class II pcs 3,591.07

RCP 1070mm dia Class II pcs 3,729.18

RCP 1220mm dia Class II pcs 4,486.61

RCP 1520mm dia Class II pcs 7,123.21

Plasticizer pack 26.79

Concrete Hollow Block 502.23

Ready Mixed Stone Mastic Asphalt , Item 734 ton 5,446.43

DAYWORK RATE - MATERIALS

PARTICULARS UNIT UNIT RATE

Ready Mixed Asphalt Concrete, Item 310 ton 3,482.14

302(2) Emulsified Asphalt, Tack Coat (Item 302) drum 8,769.13

Bituminous Treated Plant Mix Base Course [Asphalt Treated Base

cu.m 8,609.69
Course (ATB)]

301(1) Spraying of Bit Prime Coate MC-70 at 1.5 ltrs/sq.m sq.m. 55.00

301(1) Bituminous Prime Coat, MC -70 ton 47,831.63

Supply & Construction Bit Hot asphalt Mix Binder Course (100mm) sq.m. 975.00

302(2) Spraying of Bit Tack Coat SS-1 at 1.5 ltrs/sq.m sq.m. 48.00

Supply & Construction Bit Hot asphalt Mix Wearing Course (50mm) sq.m. 650.00

302(2) Bituminous Tack Coat ton 45,838.65

310 / 310aBituminous Asphalt Mixed 310 ton 3,667.09

SS310a Stone Mastic Asphalt Surface Course, Hot-Laid ton 4,304.85

302(2) Emulsified Asphalt, Tack Coat (Item 302) drum 8,286.83

Bituminous Treated Plant Mix Base Course [Asphalt Treated Base

SS209 cu.m 7,025.51
Course (ATB)]

301(1) Bituminous Prime Coat, MC -70 ton 52,098.21

SS 302(2)AModified Tack Coat (CSS-1) ton 41,434.15

310 / 310aBituminous Asphalt Mixed 310 ton 3,864.29

SS310a Stone Mastic Asphalt Surface Course, Hot-Laid ton 3,795.44

Base course cu.m 640.80

Sub Base Course cu.m 428.57

Crushed Aggregate Base Course cu.m 803.57

Gravel 3/4 cu.m 1,071.43

Gravel G-1 cu.m 1,026.79

Gravel 3/8 cu.m 892.86

Fine Gravel cu.m 669.64

Vibro Sand cu.m 491.07

Washed Sand cu.m 848.21

Ordinary White Sand cu.m 580.36

DAYWORK RATE - MATERIALS

PARTICULARS UNIT UNIT RATE

Boulders cu.m 714.29

Filling materials (lastillas) cu.m 196.43

CHB 4" jack built, 700 psi pc 20.54

CHB 6" jack built, 700 psi pc 21.88

CHB 8" jack built, 700 psi pc 27.68

CHB 4", 300 psi pc 12.32

CHB 6", 300 psi pc 13.13

Rebars (Grade 33) kg 43.00

Rebars (Grade 40) kg 43.00

Rebars (Grade 60) kg 43.00

Rebars (Grade 75) kg 43.00

Misc. Structural Steel kg 58.04

Common Wire Nail kg 66.96

G.I Wire # 16 kg 50.53

Checkered Plate 6mm x 4' x 8' pc 5,625.00

Angle bar 6mm x 50mm x 50mm x 6 m pc 1,071.43

Angle bar 6mm x 100mm x 100mm x 6 m pc 2,767.86

ROUND BAR kg 25.89

Sheet Piles, 0.60m effective width x 12m length pc 43,708.93

Sheet Piles, 0.40m effective width x 12m length pc 25,714.29

Permanent Casing pc 45.00

Welded Wire Mesh 150 x 150 x 4.5mm 234.13

Welded Wire Mesh 100 x 100 x 4.5mm 374.63

MS Plate 6mm x4'x8' pcs 5,089.29

MS Plate 8mm x4'x8' pcs 6,785.71

MS Plate 10mm x4'x8' pcs 8,482.14

CAST IRON PIPE 8,482.14

TIGER NH Pipe 12" x 3m pc 23,949.82

TIGER NH Pipe 10" x 3m pc 13,517.46

TIGER NH Pipe 8" x 3m pc 9,503.57

TIGER NH Pipe 6" x 3m pc 4,509.91

TIGER NH Pipe 4" x 3m pc 2,361.61

DAYWORK RATE - MATERIALS

PARTICULARS UNIT UNIT RATE

TIGER NH Pipe 3" x 3m pc 1,795.04

TIGER NH Pipe 2" x 3m pc 1,331.88

TIGER NH 1/8 Bend 10" pc 2,874.46

TIGER NH 1/8 Bend 6" pc 530.71

TIGER NH 1/8 Bend 4" pc 283.30

TIGER NH 1/8 Bend 3" pc 170.80

TIGER NH 1/8 Bend 2" pc 131.83

TIGER NH 1/4 Bend 12" pc 6,428.53

TIGER NH 1/4 Bend 10" pc 2,912.23

TIGER NH 1/4 Bend 6" pc 701.07

TIGER NH 1/4 Bend 4" pc 360.36

TIGER NH 1/4 Bend 3" pc 253.04

TIGER NH 1/4 Bend 2" pc 159.29

GI PIPES SCHD.40 -

150mm (6") Ø x 6 m pcs 6,438.62

100mm (4") Ø x 6 m pcs 2,861.61

(3") 75mm Ø x 6 m pcs 2,051.79

(2") 50mm Ø x 6 m, pcs 1,151.79

(1-1/2") 38mm Ø x 6 m pcs 883.93

Cyclone Wire 133.35

Tension Wire 4.5 mm Ø 52.00

Ladder Rung 16 mm Ø HDG 481.67

Ladder Rung 20 mm Ø HDG 584.82

Ladder Rung 16 mm Ø Stainless Steel 550.00

Ladder Rung 20 mm Ø Stainless Steel 1,083.04

Neoprene Bearing Pads, 500x600x70mm 12,053.57

Neoprene Bearing Pads, 400x600x20mm 2,723.21

Neoprene Bearing Pads, 400x400x20mm 1,815.48

Elastomeric Bearing Pad (711 X 1240 X 40) 14,542.00

Elastomeric Bearing Pad (700 X 600 X 50) 7,957.00

Elastomeric Bearing Pad (560 X 1100 X 40) 9,050.00

Elastomeric Bearing Pad (500 X 500 X 75) 7,096.00

DAYWORK RATE - MATERIALS

PARTICULARS UNIT UNIT RATE

Expansion Joint Filler, 12mm 1,057.27

Expansion Joint Filler, 20mm 672.81

Elastomeric Joint Filler, 12mm 1,009.22

Elastomeric Joint Filler, 20mm 1,428.57

Metal Guardrail (Metal Beam) 4.128m 4,193.75

Metal Beam End Piece 1,252.68

Hotdip Bolt 16mm x 229 89.29

Splice Bolt 5/8" x 1" 75.89

Guardrail Post -

Warning Signs 6,696.43

Regulatory Signs 6,696.43

Informatory Signs 6,696.43

Reflectorized Pavement marking (yellow) 446.43

Joint sealant 375.00

PLASTIC SAFETY BARRIER

SB-1, 36"L x 18"W x 37"H pcs 2,857.14

SB-2, 48"L x 20"W x 36"H pcs 3,125.00

PLASTIC POST LANE -

PL-36, 36""H x 15"dia pcs 625.00

PL-42, 42""H x 15"dia pcs 803.57

PL-35, 36"H x 15"dia pcs 1,339.29

PL-42, 42"H x 15"dia pcs 1,517.86

PLASTIC TRAFFIC CONES -

TC-30, 17"L x 17"W x 30'H pcs 535.71

TC-30-A, 17"dia x 30'H pcs 535.71

TC-24, 15"L x 15"W x 24'H pcs 491.07

TCR-30, 17"L x 17"W x 30'H pcs 892.86

Container van 20ft rental month 36,000.00

Container van 40ft rental month 72,000.00

Container van 20ft (purchased 2nd hand) unit 160,000.00

Container van 40ft (purchased 2nd hand) unit 320,000.00

Portalet (rental) month 6,964.29

DAYWORK RATE - MATERIALS

PARTICULARS UNIT UNIT RATE

Garden Soil (delivered @ site) cu.m 669.64

Selloum #12 446.43

Picara#10 133.93

Spider Lily#9 66.96

Wedelia -

Yellow Iris#8 35.71

Fuschia Bougainvillea#12 267.86

Var. Raphis 1,339.29

Peanut Plant#8 22.32

Pako Fern#9 22.32

Palawan Cherry -

Frog Grass 178.57

Garde Soil 2,480.16

Beach Kangkong -

Cigar Plant -

Elephant Ear -

Coco-net 700 CGN 178.57

Vegetation Hydroseeding Grass-Cover 111.61

Fertilizer sack 1,339.29

Project Sign Board ea 35,714.29

Formworks sq.m 838.56

Silica kg 8.04

Splicing Epoxy (A & B) gal/set 2,500.00

Splice Can 400 x 400 x 1500 10,513.39

Splice Can 450 x 450 x 1500 11,827.68

Anchor bar kgs 44.64

steel plate (3/8") kgs 44.64

steel plate (1/2") kgs 44.64

anchor kgs 44.64

DAYWORK RATE - MATERIALS

PARTICULARS UNIT UNIT RATE

Pre-molded Joint Filler 451.74

Kilometer Post (Precast) 4,017.86

Metal Beam Flex-Beam ET-Plus Energy Absorbing End Guardrail 1,610.33

Metal Guardrail (Metal Beam) including Post W-Beam 1,750.00

Metal Beam, End Piece 3,280.00

Regulatory Sign, R6-3, Size 600 mm a 600 mm 2,410.71

Informatory Sign, 2100mm x 800mm,"Emergency Parking" 11,250.00

Informatory Sign, 2100mm x 1500mm, 'Emergency Parking 500m" 21,093.75

Reflectorized Thermoplastic Pavement Markings, White 81.58

glass bead 69.02

Primer 280.19

Informatory Sign, 2100mm x 800mm 11,250.00

Informatory Sign, 2100mm x 1500mm 21,093.75

Metal Beam Guardrail (including Post) 1,255.31

Post Bolt 71.43

Lapping Bolt 40.18

Gabions 2,273.21

Mattresses 4,464.29

Filter Cloth 245.54

Regulatory Sign W1-3C(L), Triangular 948.66

Guide of Informative Signs, 914mmx1828mm Rectangle (G1-2)

25,620.00
Advance Direction

Guide of Informative Signs, 800mmx1200mm Rectangle (Load Limit) 14,720.00

Informatory Sign, HM-1A (L), 450mm x 600mm 2,049.11

Informatory Sign, G7-5B, varies x 500 1,897.32

Elastomeric Bearing Pad, 700x400x30 (Duro 60) 4,487.50

DAYWORK RATE - MATERIALS

PARTICULARS UNIT UNIT RATE

Elastomeric Bearing Pad, 700x400x25 (Duro 60) 3,739.58

Warning Signs, 750mm Triangle (W-13B) 7,800.00

Regulatory Sign W8-1C (40), 900mm x 600mm 4,603.79

Regulatory Sign R4-1C, 900mm dia. 7,535.08

Regulatory Sign R6-3, 600mm dia. 5,200.00

Regulatory Sign W1-3C(L), Triangular 3,954.88

Reflectorized Thermoplastic RUMBLE STRIP (White) 6.0mm thick 1,275.00

Reflectorized Thermoplastic Pavement Marking (White) 3.20 thick 680.00

Pile Integrity Testing by High Strain Dynamic Method 22,321.43

Pre-fab Steel Flex Beam Ga 12 (t=2.67mm) 7,535.08

 MANPOWER COST (INDIRECT COST)
Name of Project: PROPOSED DREDGING OF BATANGAS CLUSTERED PROJECT: Ports of Calatagan, Bauan and Nasugbu
Proposed Project Description: Dredging / Removal of Dense To Highly Dense Soil Materials At
The Maneuvering and Berth Areas and Open Sea Disposal
Location: Province of Batangas
MANPOWER Contract Duration (541 Calendar Days)
(Indirect Cost) TOTAL M O N T H L Y
PROJECT STAFF RATE 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
Project Manager 169,000.00 #NAME? 169,000.00 169,000.00 169,000.00 169,000.00 169,000.00 169,000.00 169,000.00 169,000.00 169,000.00 169,000.00 169,000.00 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 169,000.00
Project Engineer 74,710.29 #NAME? - 74,710.29 74,710.29 74,710.29 74,710.29 74,710.29 74,710.29 74,710.29 74,710.29 74,710.29 74,710.29 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? -
Chief Surveyor 74,710.29 #NAME? - 74,710.29 74,710.29 74,710.29 74,710.29 74,710.29 74,710.29 74,710.29 74,710.29 74,710.29 74,710.29 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? -
Safety Engineer / Officer
Office Engineer 64,130.27 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
Billing Engineer/QS Engr 64,130.27 #NAME? - 64,130.27 64,130.27 64,130.27 64,130.27 64,130.27 64,130.27 64,130.27 64,130.27 64,130.27 64,130.27 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 64,130.27
Secreteray 47,100.05 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
Autocad 58,817.39 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
HRD Personnel 47,100.05 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
Purchaser 42,413.64 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
Warehouse Man 43,053.17 #NAME? - 43,053.17 43,053.17 43,053.17 43,053.17 43,053.17 43,053.17 43,053.17 43,053.17 43,053.17 43,053.17 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 43,053.17
Surveyor #NAME? - - - - - - - - - - - #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? -
Project Accountant 58,817.39 #NAME? - 58,817.39 58,817.39 58,817.39 294,086.95 294,086.95 294,086.95 294,086.95 294,086.95 294,086.95 294,086.95 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 58,817.39
Payroll / CashIer 44,914.93 #NAME? - 44,914.93 44,914.93 44,914.93 44,914.93 44,914.93 44,914.93 44,914.93 44,914.93 44,914.93 44,914.93 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 44,914.93
Nurse / Health Officer
TOTAL A #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
DIRECT COST B 131,160,714.59
Over-Head C #NAME? C = A/B