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 = 50.00 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 = 40.00 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 = 50.00 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 = 40.00 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 = 50.00 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 = 15.00 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 = 15.00 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 = 15.00 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 = 15.00 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