PROJECT NAME : NEW CONSTRUCTION OF ELECTRICAL TOWER (NO.

55) PROTECTION WALL SECTION

LOCATION : Ainaro Municipality
PROJECT NO. : NCB/030/MOP-2020
Code No. Unit Price Unit Coeff. Unit Rate Unit Price
II.1 1M3 Structure Excavation for 6m Depth
Unskilled labor md 0.0437 $ 5.00 $ 0.22
A Labor
Foreman md 0.0036 $ 15.00 $ 0.05
Excavator hour 0.0400 $ 85.00 $ 3.40
B Equipment
Dump Truck hour 0.0600 $ 35.00 $ 2.10
$ 5.77
II.2 1M3 Back Fill
A Material Granular Filled material m3 1.2000 $ 1.00 $ 1.20
Unskilled labor md 0.0039 $ 5.00 $ 0.02
B Labor
Foreman md 0.0004 $ 15.00 $ 0.01
Wheel Loader hour 0.0171 $ 65.00 $ 1.11
Dump Truck hour 0.01782 $ 35.00 $ 0.62
C Equipment Excavator hour 0.0027 $ 85.00 $ 0.23
vibratoory Dump Truck Roller 3-5 Ton hour 0.0137 $ 65.00 $ 0.89
Water Tank Truck hour 0.0054 $ 25.00 $ 0.14
$ 4.22
II.3 1 M³ Lean Concrete
Portland Cement zak 7.1138 $ 5.50 $ 39.13
A Material Gravel m3 0.8273 $ 35.00 $ 28.96
Concrete sand m3 0.6175 $ 15.00 $ 9.26
Unskilled labor md 1.6842 $ 5.00 $ 8.42
stonemason md 0.2807 $ 12.00 $ 3.37
B Labor
Skilled head md 0.0281 $ 12.00 $ 0.34
Foreman md 0.0140 $ 15.00 $ 0.21
$ 89.68
II.4 1 M³ Structural Concrete Class "A" (25 Mpa)
Portland Cement zak 11.6088 $ 5.50 $ 63.85
Gravel m3 0.8900 $ 35.00 $ 31.15
A Material
Concrete sand m3 0.4900 $ 15.00 $ 7.35
Formwork Complete m2 2.2500 $ 10.00 $ 22.50
Unskilled labor md 2.1000 $ 5.00 $ 10.50
Stonemason md 0.3500 $ 12.00 $ 4.20
B Labor
Skilled head md 0.0717 $ 12.00 $ 0.86
Foreman md 0.0360 $ 15.00 $ 0.54
$ 140.95
PROJECT NAME : NEW CONSTRUCTION OF ELECTRICAL TOWER (NO.55) PROTECTION WALL SECTION
LOCATION : Ainaro Municipality
PROJECT NO. : NCB/030/MOP-2020
Code No. Unit Price Unit Coeff. Unit Rate Unit Price
PROJECT NAME : NEW CONSTRUCTION OF ELECTRICAL TOWER (NO.55) PROTECTION WALL SECTION
LOCATION : Ainaro Municipality
PROJECT NO. : NCB/030/MOP-2020
Code No. Unit Price Unit Coeff. Unit Rate Unit Price
II.5 1 Kg Reinforcing Steel
Steel Reinforced kg 1.1000 $ 1.25 $ 1.38
A Material
Concrete wire kg 0.0200 $ 3.00 $ 0.06
Unskilled labor md 0.0150 $ 5.00 $ 0.08
Blacksmith md 0.0050 $ 12.00 $ 0.06
B Labor
Skilled head md 0.0010 $ 12.00 $ 0.01
Foreman md 0.0050 $ 15.00 $ 0.08
$ 1.66
II.6 1 M Weep Hole, Gravel & Geotextile
PVC Pipe 2" m 1.0000 $ 3.00 $ 3.00
A Material Gravel m3 0.0250 $ 35.00 $ 0.88
Geotextile m2 1.0000 $ 1.00 $ 1.00
Unskilled labor md 0.5000 $ 5.00 $ 2.50
B Labor
Foreman md 0.0500 $ 15.00 $ 0.75
$ 8.13
III.1 1 M³ Unsuitable Excavation
Unskilled labor md 0.0050 $ 5.00 $ 0.03
A Labor
Foreman md 0.0025 $ 15.00 $ 0.04
Excavator hour 0.0170 $ 85.00 $ 1.45
B Equipment
Dump Truck hour 0.0680 $ 35.00 $ 2.38
$ 3.89