DEMOCRATIC REPUBLIC OF TIMOR LESTE

MINISTRY OF PUBLIC WORK

VICE MINISTRY OF PUBLIC WORK
General Directorate of Public Works
National Directorate of Building

PROJECT NAME : NEW CONSTRUCTION OF BUILDING OFFICE OF INDMO

LOCATION : TIBAR, LEQUICA - TIMOR LETSE
OWNER : INSTITUTO NACIONAL DE DESENVOLVIMENTO DE MÃO-DE-OBRA

SECTION
DSECRIPTION TOTAL COST US$
NO.
1 LAND SCAPE AND SITE WORK
a Land development $ 8,216.94

b Pavement $ 19,006.70

c Trees $ 700.00

d Palm and cycas $ 775.00

e Groundcovers and Herbaceous Plants $ 4,015.00

f Grass $ 4,875.00

#NAME? #NAME? #NAME?

h ELECTRICAL SITE WORK $ 47,271.85

i CCTV Installation Plane $ 15,000.00

j Mechanical $ 46,407.71

TOTAL PROJECT COST ( M+N) #NAME?

Prepared by: Checked by:

PRENIUS TEME OCTAVIO P. M. MARQUES M. ENG

Dricetor of Ponta Sakato Unip Lda Head of project depatment, MOP

Approved by:

ARCH. ROSA AMARAL VONG

Directress of DNE - MOP
 BUILDING CONTRUCTIONS
Address: Rua Francisco Xavier do Amaral No.68, Aldeia uniao 01,
Suco Caicoli, Dili Timor Leste
HP. : (+670) 78370461, 7521112
Email: [email protected]
Website: www.domdailoli_consulting.co.tl

PROJECT: NEW CONSTRUCTION OF RENTAL OFFICE BUILDING

LOCATIO: DELTA 01 DILI - TIMOR LESTE
OWNER : PROSPARES 8. UNIPESSOAL. LDA

LANDSCAPE
UNIT RATE
ITEM DESCRIPTION UNIT QUANTITY AMOUNT US $
US $

LAND SCAPE AND SITE WORK

a Land development

1 1M³ Ordinary Soil Excavation of 1 Meter Depth for drainage Cu.m 227.84 $ 5.84 $ 1,330.59

2 Embankment compacted sand-grave mixed Cu.m 255.00 $ 27.01 $ 6,886.35

Sub Total $ 8,216.94
b Pavement
1 Sand bedding 100mm thick under pavement Cu.m 456.03 $ 20.61 $ 9,398.28
2 Supply and install Paving Blocks 20x10x6 cm Sq.m 255.00 $ 20.89 $ 5,325.83
3 Supply and install concrete kerb m' 180.00 $ 19.43 $ 3,497.67
4 Concrete 24MPa pavement in parking area Cu.m 6.75 $ 116.29 $ 784.92
Sub Total $ 19,006.70
c Trees
1 Swietenia Mahgoni ( Mahoni ) Tree 24.00 $ 15.00 $ 360.00
2 Delonix Regia ( Flamboyan ) Tree 6.00 $ 20.00 $ 120.00
3 Plumeria ( Kamboja Jepang) Tree 11.00 $ 20.00 $ 220.00
Sub Total $ 700.00
d Palm and cycas
1 Wodyetia Bifurcata ( Palem Tupai ) Tree 9.00 $ 30.00 $ 270.00
2 Palm Washingtonia ( Palem Uban ) Tree 3.00 $ 35.00 $ 105.00
3 Cycas ( Sikas Mini ) Tree 2.00 $ 200.00 $ 400.00
Sub Total $ 775.00
e Groundcovers and Herbaceous Plants
1 Syzygium Oleina ( Pucuk Merah ) Tree 39.00 25.00 $ 975.00
2 Chlorophytum Comosm-Vittatum ( Lili Paris ) Polybag 58.00 10.00 $ 580.00
3 Sanseveira Polybag 52.00 5.00 $ 260.00
4 Pteridopthyta ( Paku Sirih Kelabang ) Polybag 80.00 15.00 $ 1,200.00
5 Lantana ( Lantana ) Polybag 100.00 10.00 $ 1,000.00
Sub Total $ 4,015.00
f Grass
1 Penisetum Purpureum ( Rumput Gajah/Mutiara ) M2 195.00 25.00 $ 4,875.00
Sub Total $ 4,875.00
 UNIT RATE
ITEM DESCRIPTION UNIT QUANTITY AMOUNT US $
US $
h ELECTRICAL SITE WORK
1 Steel/ Concrete Pole 12 M 350 DaN Unit 1.00 $ 875.00 $ 875.00
2 Cable AAC-S 1 X 95 mm2 Unit 375.00 $ 7.50 $ 2,812.50
3 Pin Post Insulator M 6.00 $ 50.00 $ 300.00
4 Hang Insulator (complete with Accesories) Unit 2.00 $ 168.00 $ 336.00
5 Fuse Cut Out Set 1.00 $ 500.00 $ 500.00

6 Cross arm A1 Channel UNP 1.8 M (Galvanized-Begel) Set 1.00 $ 110.00 $ 110.00

7 Cross arm A2 Channel UNP 2.0 M (Galvanized-Begel) Set 1.00 $ 170.00 $ 170.00
8 Braco for support arm (127)(Begel) Set 5.00 $ 28.00 $ 140.00
9 Helical/ Filaca Set 6.00 $ 4.00 $ 24.00
10 Climber Protection Unit 1.00 $ 9.00 $ 9.00
11 Warning Sign Unit 1.00 $ 9.00 $ 9.00
12 Treckschoor (Assembly) Unit 1.00 $ 145.00 $ 145.00
13 Druckschoor (Assembly) Set 1.00 $ 885.00 $ 885.00
14 Parralel Groove Connector (AL) 35-150 mm2 Set 3.00 $ 5.00 $ 15.00
15 Construction Material ( Stone, Sand, Cement, Iron & Wire) Unit 1.00 $ 15.00 $ 15.00
16 Painting Unit 1.00 $ 22.00 $ 22.00
Generator cummins 200 kva genset 200 kva silent
SPECIFICATION :
Mark : Cummins
Engine Type : 6CTAA 8.3 G2
Power Output : 200 Kva / 160 Kw
Cylinder NO. : 6
17 Unit 1.00 $ 15,000.00 $ 15,000.00
Bore x Stroke : 114.0 x 135.0 mm
Piston Displ. : 8.300 Ltr
fuiel comsumtion (L/H) : 34.00 (75% Load) / 45.40 (100%
Load)
Oil Capacity : 23.8 Ltr.
Silent Genset

1 Part 1
2 Concrete pole 12m 200 dAN un 2.00 $ 875.00 $ 1,750.00
3 Ligthing Arester 24 KVA set 1.00 $ 502.00 $ 502.00
4 Fuse Cut out set 1.00 $ 501.00 $ 501.00
5 Pin post insulator 24 KVA set 2.00 $ 51.00 $ 102.00
6 Cross ARM for pin insulator (100 x50x4x1800) set 2.00 $ 84.00 $ 168.00
7 Performed Wire 16 mm2 (filca) un 6.00 $ 0.95 $ 5.70
8 Termination for Clam ALwire 150mm un 6.00 $ 2.80 $ 16.80
9 termination for Clam AL wire 35 - 50mm un 9.00 $ 2.25 $ 20.25

1 Part 2
2 base transformer
3 Dist. Transformer 200 KVA D Y zn5-3 pHASE 20 KV - 400V (Traf un 1.00 $ 17,000.00 $ 17,000.00
4 iselrwere/base transformer complate accesories . set 1.00 $ 1,003.60 $ 1,003.60

1 Part 3
2 Low Voltage Material
3 Dist. Panel with Circuit breaker 630A & 4 outgoing breaker 2 Set 1.00 $ 1,960.00 $ 1,960.00
4 Galvanized pipe 3" 6m un 3.00 $ 112.00 $ 336.00
5 L cureve galvanized Pipe 3" un 6.00 $ 28.00 $ 168.00
6 Galvanized pipe 1/2" (6m) un 1.00 $ 17.00 $ 17.00
7 NYY 1x70mm2 m 40.00 $ 36.00 $ 1,440.00
8 Coopel wire 1 x 50mm2 m 60.00 $ 7.00 $ 420.00
9 Termination clamps for al wire CT cu 70 - 120 un 24.00 $ 7.00 $ 168.00
10 Temination Clamps for AL wire 2p 70 - 120 un 16.00 $ 4.00 $ 64.00
11 Termination clapms coopel wire 25-95mm un 16.00 $ 6.00 $ 96.00
12 cable lags CU 120 mm2 un 8.00 $ 8.00 $ 64.00
13 Pole protection (penghalang panjat) un 1.00 $ 9.00 $ 9.00
14 warning sign ( tanda bahaya) un 1.00 $ 9.00 $ 9.00
15 constuction material ( stone sand, cement, iron , wire) un 2.00 $ 20.00 $ 40.00
16 Painting un 2.00 $ 22.00 $ 44.00
Sub Total ` $ 47,271.85
 UNIT RATE
ITEM DESCRIPTION UNIT QUANTITY AMOUNT US $
US $
i CCTV Installation Plane set 1.00 $ 15,000.00 $ 15,000.00
1 Bullet Colour Camera 4 MP
2 Dome Colour Camera 4 MP
3 LED Monitor 32 inch
4 Digital Video Recorder (DVR)
5 Coaxial cable RG 59 + Power
6 Acording to Spesification
Sub Total ` $ 15,000.00
j Mechanical
1 Gal Pipe DN65 lm 65.00 $ 12.96 $ 842.21
2 Gal Pipe DN40 lm 70.00 $ 10.58 $ 740.39
3 Gal Pipe DN32 lm 100.00 $ 7.62 $ 762.30
4 Gal Pipe DN25 lm 55.00 $ 7.20 $ 396.17
Brass Hose Cock DN15, Gal Mal FF Elbow 90 0 DN15, Brass
Gate Valve , PTFE Tape 12mm IOM, Gal Mal FF Union , GAL
5 Ls 1.00 $ 2,500.00 $ 2,500.00
MAL SOCKET, other fitting and all accessorries

6 drainage Cu.m 56.12 $ 87.51 $ 4,911.27

7 Well absortion for rain fall unit 18.00 $ 350.00 $ 6,300.00
8 septictank and absortion include all accessories unit 1.00 $ 1,500.00 $ 1,500.00
supply and install zincalume watertank include all
9 accessories 2X1000L Dia. 965mm, 1.783 high unit 2.00 $ 1,500.00 $ 3,000.00

supply and install booster pump include all accessories

10 50LPM unit 2.00 $ 350.00 $ 700.00

11 supply and install PHD 605 jet pump include all accessories unit 1.00 $ 500.00 $ 500.00
WATER DRILLING WORKS
Drill pilot holl with 2 inch diameter and reaming to 4 inch
12 diameter to suite final 4inch casing m 50.00 $ 50.00 $ 2,500.00

13 Supply and installation of 4 inch diameter guide casing m 6.00 $ 500.00 $ 3,000.00
14 Supply and installation of 2 internal diameter ABS Casing m 45.00 $ 85.00 $ 3,825.00
15 Supply and installation of 2 slotted PVC AW m 18.00 $ 7.24 $ 130.38
16 Setup calibrate and run down hole logger for self potensial Set 1.00 $ 1,000.00 $ 1,000.00
17 and
Boreresistivity
cleaning and development Hour 10.00 $ 50.00 $ 500.00
18 Sanitary seal - cement/clay grout Sum 1.00 $ 1,000.00 $ 1,000.00
19 Bore completion and capping at the end of the well Sum 1.00 $ 500.00 $ 500.00
head,blind
PUMPING flange
TEST bolted incluiding installation of sounding
20 Preliminary testing Hour 1.00 $ 200.00 $ 200.00
21 Step draw down test 4 steps at 50%,75%,100% and 120% Hour 4.00 $ 1,000.00 $ 4,000.00
of the designed
Contractor yield,one
is required hour each
to record step
the PH,TDS, and the EC of
22 the water before during and after the pump testing Hour 24.00 $ 50.00 $ 1,200.00

2 water samples will be collected by the contractor for

chemical and bacteriological analysis few minutes before
23 the end of pumping test Set 2.00 $ 200.00 $ 400.00

24 Pumping test report & seft yield ananlysis bore Set 4.00 $ 250.00 $ 1,000.00
constrcution AND
PUMPSETS & ithology,casing
WELLHEAD details and photos
Suplly and installation of grundfos submersible pump.The
expected flow is 25lps @ 200m head to enable pumping to
reservoir.Control panel C/W IP55 enclousure manual on/off
auto swith.Run fault lights 24hr 7 day time clock and no
flow protection;inculide low water level protector,motor
temperature cut off sensor current over load Complete
25 1.00 $ 4,500.00 $ 4,500.00
protection.voltage regulator and pressure sensor auto shut Set
off.Using well master DN 150 for pump connection

Well head assembly complete with no flow protection

switch non return valve 0-12kg/cm2 presure gauge.Gate
valve,water meter,double action air valve.water meter Complet
27 1.00 $ 500.00 $ 500.00
must be install to manufacturer SPEC Set

Sub Total $ 46,407.71

GRAND TOTAL LAND SCAPE $ 98,996.35
 HAULING COST

Ref. No. Equipment No. of Units Unit Rate Cost

E4 Err:504 1 Err:504 Err:504

E34 Err:504 N Err:504 Dumptruck rate x N

Ref. No. Labor No. of People Unit Rate Cost

L2 Err:504 1 Err:504 Err:504

L11 Err:504 2 Err:504 Err:504

TOTAL COST PER HOUR =

= Err:504 + (Dumptruck rate x N)

TOTAL CYCLE TIME COMPUTATION

Ave. Haul Loading Unload and Allowance for

Travel Time Return Empty Total Cycle Time
Dist. Time Manuever Delay
(km) (mins) (mins) (mins) (mins) (mins) (mins)

1 3 3 2 2 1.00 11.00
2 3 6 2 4 1.50 16.50
3 3 9 2 6 2.00 22.00
4 3 12 2 8 2.50 27.50
5 3 15 2 10 3.00 33.00
6 3 18 2 12 3.50 38.50
8 3 24 2 16 4.50 49.50
10 3 30 2 20 5.50 60.50
13 3 39 2 26 7.00 77.00
15 3 45 2 30 8.00 88.00
20 3 60 2 40 10.50 115.50
23 3 69 2 46 12.00 132.00
25 3 75 2 50 13.00 143.00
30 3 90 2 60 15.50 170.50
35 3 105 2 70 18.00 198.00
40 3 120 2 80 20.50 225.50
45 3 135 2 90 23.00 253.00
50 3 150 2 100 25.50 280.50
60 3 180 2 120 30.50 335.50
70 3 210 2 140 35.50 390.50
80 3 240 2 160 40.50 445.50
90 3 270 2 180 45.50 500.50
100 3 300 2 200 50.50 555.50
150 3 450 2 300 75.50 830.50
200 3 600 2 400 100.50 1105.50
250 3 750 2 500 125.50 1380.50
NOTE:
Travel time is 20km/hr average and return trip is 30km/hr average
 TABLE OF HAULING COST

Ave. Haul Cycle Time No. of Trips No. of Dump Total Hauling
Hauling Output Total Unit Cost
Dist. T DT Trucks Cost
(km) (min) (n) (N) (cu.m./hr) (US$/hr) (US$/cu.m.)

1 11.00 5.45 5 124.00 Err:504 Err:504

2 16.50 3.64 7 124.00 Err:504 Err:504
3 22.00 2.73 9 124.00 Err:504 Err:504
4 27.50 2.18 11 124.00 Err:504 Err:504
5 33.00 1.82 14 124.00 Err:504 Err:504
6 38.50 1.56 16 124.00 Err:504 Err:504
8 49.50 1.21 20 124.00 Err:504 Err:504
10 60.50 0.99 25 124.00 Err:504 Err:504
13 77.00 0.78 32 124.00 Err:504 Err:504
15 88.00 0.68 36 124.00 Err:504 Err:504
20 115.50 0.52 48 124.00 Err:504 Err:504
23 132.00 0.45 55 124.00 Err:504 Err:504
25 143.00 0.42 59 124.00 Err:504 Err:504
30 170.50 0.35 70 124.00 Err:504 Err:504
35 198.00 0.30 82 124.00 Err:504 Err:504
40 225.50 0.27 93 124.00 Err:504 Err:504
45 253.00 0.24 105 124.00 Err:504 Err:504
50 280.50 0.21 116 124.00 Err:504 Err:504
60 335.50 0.18 139 124.00 Err:504 Err:504
70 390.50 0.15 161 124.00 Err:504 Err:504
80 445.50 0.13 184 124.00 Err:504 Err:504
90 500.50 0.12 207 124.00 Err:504 Err:504
100 555.50 0.11 230 124.00 Err:504 Err:504
150 830.50 0.07 343 124.00 Err:504 Err:504
200 1105.50 0.05 457 124.00 Err:504 Err:504
250 1380.50 0.04 571 124.00 Err:504 Err:504
NOTE:
Number of trips/Dump Truck, n
n = 60 min./hr.
T min./hr.

Number of Dump Trucks, N

N = Loader Production Output, m3/hr. = 124 m3/hr.
n x Dump Truck capacity, m3/hr. nx5

Hauling Output
=Nxnx5
= maximum is 124 m3/hr.
 UNIT RATES DATA BASE

DELIVERY COST

Ref. No. Equipment No. of Units Unit Rate Cost

E34 Err:504 1 Err:504 Err:504

Ref. No. Labor No. of People Unit Rate Cost

L11 Err:504 6 Err:504 Err:504

TOTAL COST PER HOUR = Err:504

Cement

Ave. Haul Loading

Travel Time Unloading Time Return Empty Truck Capacity Equipment and Labor Cost Delivery Cost per kg.
Dist. Time

(km) (hr) (hr) (hr) (hr) (kgs) (US$) (US$)

(a) (b) ( c ) = (a)/25 (d) (e) (f) = 100 bags x 40 kgs/bag (g) = total cost/hr x (b + c + d + e) (h) = (g)/(f)

1 0.5 0.04 0.5 0.03 4,000.00 Err:504 Err:504

2 0.5 0.08 0.5 0.07 4,000.00 Err:504 Err:504
3 0.5 0.12 0.5 0.10 4,000.00 Err:504 Err:504
4 0.5 0.16 0.5 0.13 4,000.00 Err:504 Err:504
5 0.5 0.20 0.5 0.17 4,000.00 Err:504 Err:504
6 0.5 0.24 0.5 0.20 4,000.00 Err:504 Err:504
7 0.5 0.28 0.5 0.23 4,000.00 Err:504 Err:504
8 0.5 0.32 0.5 0.27 4,000.00 Err:504 Err:504
9 0.5 0.36 0.5 0.30 4,000.00 Err:504 Err:504
10 0.5 0.40 0.5 0.33 4,000.00 Err:504 Err:504
12 0.5 0.48 0.5 0.40 4,000.00 Err:504 Err:504
15 0.5 0.60 0.5 0.50 4,000.00 Err:504 Err:504
20 0.5 0.80 0.5 0.67 4,000.00 Err:504 Err:504
25 0.5 1.00 0.5 0.83 4,000.00 Err:504 Err:504
30 0.5 1.20 0.5 1.00 4,000.00 Err:504 Err:504
35 0.5 1.40 0.5 1.17 4,000.00 Err:504 Err:504
40 0.5 1.60 0.5 1.33 4,000.00 Err:504 Err:504
45 0.5 1.80 0.5 1.50 4,000.00 Err:504 Err:504
50 0.5 2.00 0.5 1.67 4,000.00 Err:504 Err:504
60 0.5 2.40 0.5 2.00 4,000.00 Err:504 Err:504
70 0.5 2.80 0.5 2.33 4,000.00 Err:504 Err:504
80 0.5 3.20 0.5 2.67 4,000.00 Err:504 Err:504
90 0.5 3.60 0.5 3.00 4,000.00 Err:504 Err:504
100 0.5 4.00 0.5 3.33 4,000.00 Err:504 Err:504
150 0.5 6.00 0.5 5.00 4,000.00 Err:504 Err:504
200 0.5 8.00 0.5 6.67 4,000.00 Err:504 Err:504
250 0.5 10.00 0.5 8.33 4,000.00 Err:504 Err:504
 UNIT RATES DATA BASE

DELIVERY COST

Ref. No. Equipment No. of Units Unit Rate Cost

E34 Err:504 1 Err:504 Err:504

Ref. No. Labor No. of People Unit Rate Cost

L11 Err:504 6 Err:504 Err:504

TOTAL COST PER HOUR = Err:504

Reinforcing Steel Bars and Structural Steel Members

Ave. Haul Loading

Travel Time Unloading Time Return Empty Truck Capacity Equipment and Labor Cost Delivery Cost per kg.
Dist. Time

(km) (hr) (hr) (hr) (hr) (kgs) (US$) (US$)

(a) (b) ( c ) = (a)/25 (d) (e) (f) = 5,000 kgs (g) = total cost/hr x (b + c + d + e) (h) = (g)/(f)

1 0.5 0.04 0.5 0.03 5,000.00 Err:504 Err:504

2 0.5 0.08 0.5 0.07 5,000.00 Err:504 Err:504
3 0.5 0.12 0.5 0.10 5,000.00 Err:504 Err:504
4 0.5 0.16 0.5 0.13 5,000.00 Err:504 Err:504
5 0.5 0.20 0.5 0.17 5,000.00 Err:504 Err:504
6 0.5 0.24 0.5 0.20 5,000.00 Err:504 Err:504
7 0.5 0.28 0.5 0.23 5,000.00 Err:504 Err:504
8 0.5 0.32 0.5 0.27 5,000.00 Err:504 Err:504
9 0.5 0.36 0.5 0.30 5,000.00 Err:504 Err:504
10 0.5 0.40 0.5 0.33 5,000.00 Err:504 Err:504
12 0.5 0.48 0.5 0.40 5,000.00 Err:504 Err:504
15 0.5 0.60 0.5 0.50 5,000.00 Err:504 Err:504
20 0.5 0.80 0.5 0.67 5,000.00 Err:504 Err:504
25 0.5 1.00 0.5 0.83 5,000.00 Err:504 Err:504
30 0.5 1.20 0.5 1.00 5,000.00 Err:504 Err:504
35 0.5 1.40 0.5 1.17 5,000.00 Err:504 Err:504
40 0.5 1.60 0.5 1.33 5,000.00 Err:504 Err:504
45 0.5 1.80 0.5 1.50 5,000.00 Err:504 Err:504
50 0.5 2.00 0.5 1.67 5,000.00 Err:504 Err:504
60 0.5 2.40 0.5 2.00 5,000.00 Err:504 Err:504
70 0.5 2.80 0.5 2.33 5,000.00 Err:504 Err:504
80 0.5 3.20 0.5 2.67 5,000.00 Err:504 Err:504
90 0.5 3.60 0.5 3.00 5,000.00 Err:504 Err:504
100 0.5 4.00 0.5 3.33 5,000.00 Err:504 Err:504
150 0.5 6.00 0.5 5.00 5,000.00 Err:504 Err:504
200 0.5 8.00 0.5 6.67 5,000.00 Err:504 Err:504
250 0.5 10.00 0.5 8.33 5,000.00 Err:504 Err:504
 UNIT RATES DATA BASE

DELIVERY COST

Ref. No. Equipment No. of Units Unit Rate Cost

E34 Err:504 1 Err:504 Err:504

Ref. No. Labor No. of People Unit Rate Cost

L11 Err:504 6 Err:504 Err:504

TOTAL COST PER HOUR = Err:504

Reinforced Pipe Culverts

Ave. Haul Loading

Travel Time Unloading Time Return Empty Truck Capacity Equipment and Labor Cost Delivery Cost per l.m.
Dist. Time

(km) (hr) (hr) (hr) (hr) (l.m.) (US$) (US$)

(a) (b) ( c ) = (a)/25 (d) (e) (f) = 12 l.m. (g) = total cost/hr x (b + c + d + e) (h) = (g)/(f)

1 0.5 0.04 0.5 0.03 12.00 Err:504 Err:504

2 0.5 0.08 0.5 0.07 12.00 Err:504 Err:504
3 0.5 0.12 0.5 0.10 12.00 Err:504 Err:504
4 0.5 0.16 0.5 0.13 12.00 Err:504 Err:504
5 0.5 0.20 0.5 0.17 12.00 Err:504 Err:504
6 0.5 0.24 0.5 0.20 12.00 Err:504 Err:504
7 0.5 0.28 0.5 0.23 12.00 Err:504 Err:504
8 0.5 0.32 0.5 0.27 12.00 Err:504 Err:504
9 0.5 0.36 0.5 0.30 12.00 Err:504 Err:504
10 0.5 0.40 0.5 0.33 12.00 Err:504 Err:504
12 0.5 0.48 0.5 0.40 12.00 Err:504 Err:504
15 0.5 0.60 0.5 0.50 12.00 Err:504 Err:504
20 0.5 0.80 0.5 0.67 12.00 Err:504 Err:504
25 0.5 1.00 0.5 0.83 12.00 Err:504 Err:504
30 0.5 1.20 0.5 1.00 12.00 Err:504 Err:504
35 0.5 1.40 0.5 1.17 12.00 Err:504 Err:504
40 0.5 1.60 0.5 1.33 12.00 Err:504 Err:504
45 0.5 1.80 0.5 1.50 12.00 Err:504 Err:504
50 0.5 2.00 0.5 1.67 12.00 Err:504 Err:504
60 0.5 2.40 0.5 2.00 12.00 Err:504 Err:504
70 0.5 2.80 0.5 2.33 12.00 Err:504 Err:504
80 0.5 3.20 0.5 2.67 12.00 Err:504 Err:504
90 0.5 3.60 0.5 3.00 12.00 Err:504 Err:504
100 0.5 4.00 0.5 3.33 12.00 Err:504 Err:504
150 0.5 6.00 0.5 5.00 12.00 Err:504 Err:504
200 0.5 8.00 0.5 6.67 12.00 Err:504 Err:504
250 0.5 10.00 0.5 8.33 12.00 Err:504 Err:504
 UNIT RATES DATA BASE

DELIVERY COST

Ref. No. Equipment No. of Units Unit Rate Cost

E34 Err:504 1 Err:504 Err:504

Ref. No. Labor No. of People Unit Rate Cost

L11 Err:504 6 Err:504 Err:504

TOTAL COST PER HOUR = Err:504

Gabion Wire Baskets

Ave. Haul Loading

Travel Time Unloading Time Return Empty Truck Capacity Equipment and Labor Cost Delivery Cost per pc.
Dist. Time

(km) (hr) (hr) (hr) (hr) (pcs.) (US$) (US$)

(a) (b) ( c ) = (a)/25 (d) (e) (f) = 200 pcs (g) = total cost/hr x (b + c + d + e) (h) = (g)/(f)

1 0.5 0.04 0.5 0.03 200.00 Err:504 Err:504

2 0.5 0.08 0.5 0.07 200.00 Err:504 Err:504
3 0.5 0.12 0.5 0.10 200.00 Err:504 Err:504
4 0.5 0.16 0.5 0.13 200.00 Err:504 Err:504
5 0.5 0.20 0.5 0.17 200.00 Err:504 Err:504
6 0.5 0.24 0.5 0.20 200.00 Err:504 Err:504
7 0.5 0.28 0.5 0.23 200.00 Err:504 Err:504
8 0.5 0.32 0.5 0.27 200.00 Err:504 Err:504
9 0.5 0.36 0.5 0.30 200.00 Err:504 Err:504
10 0.5 0.40 0.5 0.33 200.00 Err:504 Err:504
12 0.5 0.48 0.5 0.40 200.00 Err:504 Err:504
15 0.5 0.60 0.5 0.50 200.00 Err:504 Err:504
20 0.5 0.80 0.5 0.67 200.00 Err:504 Err:504
25 0.5 1.00 0.5 0.83 200.00 Err:504 Err:504
30 0.5 1.20 0.5 1.00 200.00 Err:504 Err:504
35 0.5 1.40 0.5 1.17 200.00 Err:504 Err:504
40 0.5 1.60 0.5 1.33 200.00 Err:504 Err:504
45 0.5 1.80 0.5 1.50 200.00 Err:504 Err:504
50 0.5 2.00 0.5 1.67 200.00 Err:504 Err:504
60 0.5 2.40 0.5 2.00 200.00 Err:504 Err:504
70 0.5 2.80 0.5 2.33 200.00 Err:504 Err:504
80 0.5 3.20 0.5 2.67 200.00 Err:504 Err:504
90 0.5 3.60 0.5 3.00 200.00 Err:504 Err:504
100 0.5 4.00 0.5 3.33 200.00 Err:504 Err:504
150 0.5 6.00 0.5 5.00 200.00 Err:504 Err:504
200 0.5 8.00 0.5 6.67 200.00 Err:504 Err:504
250 0.5 10.00 0.5 8.33 200.00 Err:504 Err:504
 UNIT RATES DATA BASE

DELIVERY COST

Ref. No. Equipment No. of Units Unit Rate Cost

E34 Err:504 1 Err:504 Err:504

Ref. No. Labor No. of People Unit Rate Cost

L11 Err:504 6 Err:504 Err:504

TOTAL COST PER HOUR = Err:504

Asphalt

Ave. Haul Loading

Travel Time Unloading Time Return Empty Truck Capacity Equipment and Labor Cost Delivery Cost per liter
Dist. Time

(km) (hr) (hr) (hr) (hr) (liters) (US$) (US$)

(a) (b) ( c ) = (a)/25 (d) (e) (f) = 5,000 liters (g) = total cost/hr x (b + c + d + e) (h) = (g)/(f)

1 0.5 0.04 0.5 0.03 5,000.00 Err:504 Err:504

2 0.5 0.08 0.5 0.07 5,000.00 Err:504 Err:504
3 0.5 0.12 0.5 0.10 5,000.00 Err:504 Err:504
4 0.5 0.16 0.5 0.13 5,000.00 Err:504 Err:504
5 0.5 0.20 0.5 0.17 5,000.00 Err:504 Err:504
6 0.5 0.24 0.5 0.20 5,000.00 Err:504 Err:504
7 0.5 0.28 0.5 0.23 5,000.00 Err:504 Err:504
8 0.5 0.32 0.5 0.27 5,000.00 Err:504 Err:504
9 0.5 0.36 0.5 0.30 5,000.00 Err:504 Err:504
10 0.5 0.40 0.5 0.33 5,000.00 Err:504 Err:504
12 0.5 0.48 0.5 0.40 5,000.00 Err:504 Err:504
15 0.5 0.60 0.5 0.50 5,000.00 Err:504 Err:504
20 0.5 0.80 0.5 0.67 5,000.00 Err:504 Err:504
25 0.5 1.00 0.5 0.83 5,000.00 Err:504 Err:504
30 0.5 1.20 0.5 1.00 5,000.00 Err:504 Err:504
35 0.5 1.40 0.5 1.17 5,000.00 Err:504 Err:504
40 0.5 1.60 0.5 1.33 5,000.00 Err:504 Err:504
45 0.5 1.80 0.5 1.50 5,000.00 Err:504 Err:504
50 0.5 2.00 0.5 1.67 5,000.00 Err:504 Err:504
60 0.5 2.40 0.5 2.00 5,000.00 Err:504 Err:504
70 0.5 2.80 0.5 2.33 5,000.00 Err:504 Err:504
80 0.5 3.20 0.5 2.67 5,000.00 Err:504 Err:504
90 0.5 3.60 0.5 3.00 5,000.00 Err:504 Err:504
100 0.5 4.00 0.5 3.33 5,000.00 Err:504 Err:504
150 0.5 6.00 0.5 5.00 5,000.00 Err:504 Err:504
200 0.5 8.00 0.5 6.67 5,000.00 Err:504 Err:504
250 0.5 10.00 0.5 8.33 5,000.00 Err:504 Err:504
 UNIT RATES DATA BASE

DELIVERY COST

Ref. No. Equipment No. of Units Unit Rate Cost

E34 Err:504 1 Err:504 Err:504

Ref. No. Labor No. of People Unit Rate Cost

L11 Err:504 6 Err:504 Err:504

TOTAL COST PER HOUR = Err:504

Corrugated Metal Pipe Culverts

Ave. Haul Loading

Travel Time Unloading Time Return Empty Truck Capacity Equipment and Labor Cost Delivery Cost per l.m.
Dist. Time

(km) (hr) (hr) (hr) (hr) (l.m.) (US$) (US$)

(a) (b) ( c ) = (a)/25 (d) (e) (f) = 15 l.m. (g) = total cost/hr x (b + c + d + e) (h) = (g)/(f)

1 0.5 0.04 0.5 0.03 15.00 Err:504 Err:504

2 0.5 0.08 0.5 0.07 15.00 Err:504 Err:504
3 0.5 0.12 0.5 0.10 15.00 Err:504 Err:504
4 0.5 0.16 0.5 0.13 15.00 Err:504 Err:504
5 0.5 0.20 0.5 0.17 15.00 Err:504 Err:504
6 0.5 0.24 0.5 0.20 15.00 Err:504 Err:504
7 0.5 0.28 0.5 0.23 15.00 Err:504 Err:504
8 0.5 0.32 0.5 0.27 15.00 Err:504 Err:504
9 0.5 0.36 0.5 0.30 15.00 Err:504 Err:504
10 0.5 0.40 0.5 0.33 15.00 Err:504 Err:504
12 0.5 0.48 0.5 0.40 15.00 Err:504 Err:504
15 0.5 0.60 0.5 0.50 15.00 Err:504 Err:504
20 0.5 0.80 0.5 0.67 15.00 Err:504 Err:504
25 0.5 1.00 0.5 0.83 15.00 Err:504 Err:504
30 0.5 1.20 0.5 1.00 15.00 Err:504 Err:504
35 0.5 1.40 0.5 1.17 15.00 Err:504 Err:504
40 0.5 1.60 0.5 1.33 15.00 Err:504 Err:504
45 0.5 1.80 0.5 1.50 15.00 Err:504 Err:504
50 0.5 2.00 0.5 1.67 15.00 Err:504 Err:504
60 0.5 2.40 0.5 2.00 15.00 Err:504 Err:504
70 0.5 2.80 0.5 2.33 15.00 Err:504 Err:504
80 0.5 3.20 0.5 2.67 15.00 Err:504 Err:504
90 0.5 3.60 0.5 3.00 15.00 Err:504 Err:504
100 0.5 4.00 0.5 3.33 15.00 Err:504 Err:504
150 0.5 6.00 0.5 5.00 15.00 Err:504 Err:504
200 0.5 8.00 0.5 6.67 15.00 Err:504 Err:504
250 0.5 10.00 0.5 8.33 15.00 Err:504 Err:504
 UNIT RATES DATA BASE

DELIVERY COST

Ref. No. Equipment No. of Units Unit Rate Cost

E34 Err:504 1 Err:504 Err:504

Ref. No. Labor No. of People Unit Rate Cost

L11 Err:504 6 Err:504 Err:504

TOTAL COST PER HOUR = Err:504

Metal Beam Guardrails

Ave. Haul Loading

Travel Time Unloading Time Return Empty Truck Capacity Equipment and Labor Cost Delivery Cost per l.m.
Dist. Time

(km) (hr) (hr) (hr) (hr) (l.m.) (US$) (US$)

(a) (b) ( c ) = (a)/25 (d) (e) (f) = 100 l.m. (g) = total cost/hr x (b + c + d + e) (h) = (g)/(f)

1 0.5 0.04 0.5 0.03 100.00 Err:504 Err:504

2 0.5 0.08 0.5 0.07 100.00 Err:504 Err:504
3 0.5 0.12 0.5 0.10 100.00 Err:504 Err:504
4 0.5 0.16 0.5 0.13 100.00 Err:504 Err:504
5 0.5 0.20 0.5 0.17 100.00 Err:504 Err:504
6 0.5 0.24 0.5 0.20 100.00 Err:504 Err:504
7 0.5 0.28 0.5 0.23 100.00 Err:504 Err:504
8 0.5 0.32 0.5 0.27 100.00 Err:504 Err:504
9 0.5 0.36 0.5 0.30 100.00 Err:504 Err:504
10 0.5 0.40 0.5 0.33 100.00 Err:504 Err:504
12 0.5 0.48 0.5 0.40 100.00 Err:504 Err:504
15 0.5 0.60 0.5 0.50 100.00 Err:504 Err:504
20 0.5 0.80 0.5 0.67 100.00 Err:504 Err:504
25 0.5 1.00 0.5 0.83 100.00 Err:504 Err:504
30 0.5 1.20 0.5 1.00 100.00 Err:504 Err:504
35 0.5 1.40 0.5 1.17 100.00 Err:504 Err:504
40 0.5 1.60 0.5 1.33 100.00 Err:504 Err:504
45 0.5 1.80 0.5 1.50 100.00 Err:504 Err:504
50 0.5 2.00 0.5 1.67 100.00 Err:504 Err:504
60 0.5 2.40 0.5 2.00 100.00 Err:504 Err:504
70 0.5 2.80 0.5 2.33 100.00 Err:504 Err:504
80 0.5 3.20 0.5 2.67 100.00 Err:504 Err:504
90 0.5 3.60 0.5 3.00 100.00 Err:504 Err:504
100 0.5 4.00 0.5 3.33 100.00 Err:504 Err:504
150 0.5 6.00 0.5 5.00 100.00 Err:504 Err:504
200 0.5 8.00 0.5 6.67 100.00 Err:504 Err:504
250 0.5 10.00 0.5 8.33 100.00 Err:504 Err:504
 UNIT RATES DATA BASE

DELIVERY COST

Ref. No. Equipment No. of Units Unit Rate Cost

E34 Err:504 1 Err:504 Err:504

Ref. No. Labor No. of People Unit Rate Cost

L11 Err:504 6 Err:504 Err:504

TOTAL COST PER HOUR = Err:504

Steel H-Piles 356mm x 368mm x 20.4mm

Ave. Haul Loading

Travel Time Unloading Time Return Empty Truck Capacity Equipment and Labor Cost Delivery Cost per m.
Dist. Time

(km) (hr) (hr) (hr) (hr) (m) (US$) (US$)

(a) (b) ( c ) = (a)/25 (d) (e) (f) = 30 m (g) = total cost/hr x (b + c + d + e) (h) = (g)/(f)

1 0.5 0.04 0.5 0.03 30.00 Err:504 Err:504

2 0.5 0.08 0.5 0.07 30.00 Err:504 Err:504
3 0.5 0.12 0.5 0.10 30.00 Err:504 Err:504
4 0.5 0.16 0.5 0.13 30.00 Err:504 Err:504
5 0.5 0.20 0.5 0.17 30.00 Err:504 Err:504
6 0.5 0.24 0.5 0.20 30.00 Err:504 Err:504
7 0.5 0.28 0.5 0.23 30.00 Err:504 Err:504
8 0.5 0.32 0.5 0.27 30.00 Err:504 Err:504
9 0.5 0.36 0.5 0.30 30.00 Err:504 Err:504
10 0.5 0.40 0.5 0.33 30.00 Err:504 Err:504
12 0.5 0.48 0.5 0.40 30.00 Err:504 Err:504
15 0.5 0.60 0.5 0.50 30.00 Err:504 Err:504
20 0.5 0.80 0.5 0.67 30.00 Err:504 Err:504
25 0.5 1.00 0.5 0.83 30.00 Err:504 Err:504
30 0.5 1.20 0.5 1.00 30.00 Err:504 Err:504
35 0.5 1.40 0.5 1.17 30.00 Err:504 Err:504
40 0.5 1.60 0.5 1.33 30.00 Err:504 Err:504
45 0.5 1.80 0.5 1.50 30.00 Err:504 Err:504
50 0.5 2.00 0.5 1.67 30.00 Err:504 Err:504
60 0.5 2.40 0.5 2.00 30.00 Err:504 Err:504
70 0.5 2.80 0.5 2.33 30.00 Err:504 Err:504
80 0.5 3.20 0.5 2.67 30.00 Err:504 Err:504
90 0.5 3.60 0.5 3.00 30.00 Err:504 Err:504
100 0.5 4.00 0.5 3.33 30.00 Err:504 Err:504
150 0.5 6.00 0.5 5.00 30.00 Err:504 Err:504
200 0.5 8.00 0.5 6.67 30.00 Err:504 Err:504
250 0.5 10.00 0.5 8.33 30.00 Err:504 Err:504
 UNIT RATES DATA BASE

DELIVERY COST

Ref. No. Equipment No. of Units Unit Rate Cost

E34 Err:504 1 Err:504 Err:504

Ref. No. Labor No. of People Unit Rate Cost

L11 Err:504 6 Err:504 Err:504

TOTAL COST PER HOUR = Err:504

Road Signs (Warning, Danger, Informatory)

Ave. Haul Loading

Travel Time Unloading Time Return Empty Truck Capacity Equipment and Labor Cost Delivery Cost per pc.
Dist. Time

(km) (hr) (hr) (hr) (hr) (pcs.) (US$) (US$)

(a) (b) ( c ) = (a)/25 (d) (e) (f) = 200 pcs (g) = total cost/hr x (b + c + d + e) (h) = (g)/(f)

1 0.5 0.04 0.5 0.03 200.00 Err:504 Err:504

2 0.5 0.08 0.5 0.07 200.00 Err:504 Err:504
3 0.5 0.12 0.5 0.10 200.00 Err:504 Err:504
4 0.5 0.16 0.5 0.13 200.00 Err:504 Err:504
5 0.5 0.20 0.5 0.17 200.00 Err:504 Err:504
6 0.5 0.24 0.5 0.20 200.00 Err:504 Err:504
7 0.5 0.28 0.5 0.23 200.00 Err:504 Err:504
8 0.5 0.32 0.5 0.27 200.00 Err:504 Err:504
9 0.5 0.36 0.5 0.30 200.00 Err:504 Err:504
10 0.5 0.40 0.5 0.33 200.00 Err:504 Err:504
12 0.5 0.48 0.5 0.40 200.00 Err:504 Err:504
15 0.5 0.60 0.5 0.50 200.00 Err:504 Err:504
20 0.5 0.80 0.5 0.67 200.00 Err:504 Err:504
25 0.5 1.00 0.5 0.83 200.00 Err:504 Err:504
30 0.5 1.20 0.5 1.00 200.00 Err:504 Err:504
35 0.5 1.40 0.5 1.17 200.00 Err:504 Err:504
40 0.5 1.60 0.5 1.33 200.00 Err:504 Err:504
45 0.5 1.80 0.5 1.50 200.00 Err:504 Err:504
50 0.5 2.00 0.5 1.67 200.00 Err:504 Err:504
60 0.5 2.40 0.5 2.00 200.00 Err:504 Err:504
70 0.5 2.80 0.5 2.33 200.00 Err:504 Err:504
80 0.5 3.20 0.5 2.67 200.00 Err:504 Err:504
90 0.5 3.60 0.5 3.00 200.00 Err:504 Err:504
100 0.5 4.00 0.5 3.33 200.00 Err:504 Err:504
150 0.5 6.00 0.5 5.00 200.00 Err:504 Err:504
200 0.5 8.00 0.5 6.67 200.00 Err:504 Err:504
250 0.5 10.00 0.5 8.33 200.00 Err:504 Err:504