ITEM 100 : CLEARING AND GRUBBING

QUNATITY 300 sq.m

a) Labor Cost
Productivity Output = 267
Planned no. of Manpower = 3
Duration = 0.5

Manpower No. Rate/day No. of Days Req'd Total Amount

Unskilled 430 0.5 645

Total Labor Cost for the item : 645

RESHAPING AND GRADING

QUNATITY 300 sq.m

a) Labor Cost
Productivity Output = 20
Planned no. of Manpower = 10 1
Duration = 1.5

Manpower Rate/day No. of Manpower No. of Days Req'd

Unskilled 430 10 1.5
Foreman 700 1 1.5

Total Labor Cost for the item : 7500

COMPACTION
QUNATITY 300 sq.m

a) Labor Cost
Productivity Output = 20
Planned no. of Manpower = 10 1
Duration = 1.5

Manpower Rate/day No. of Manpower No. of Days Req'd

Unskilled 430 10 1.5
Foreman 700 1 1.5

Total Labor Cost for the item : 7500

ITEM DIRECT COST 15000
UNIT COST 50 /sq.m
Total Amount
6450
1050

Total Amount
6450
1050
 PROGRAM OF WORK

SCOPE OF WORK QUANTITY UNIT

ITEM NO. WORK PLAN
ITEM 100: CLEARING AND GRUBBING 996.6 SQ. M
ITEM 105: SUBGRADE PREPARATION 830.5 SQ. M
ITEM 311: 0.075 THICK OF PCCP 1411.85 SQ. M

FOR ITEM 100

a. labor cost
productivity output= 20
planned of manpower= 10
duration= 5

manpower rate /day no. of man power no. of Day req.d total amount
unskilled 430 10 5 21500
foreman 700 1 5 3500
total cost for the item: 25000

FOR ITEM 105

a. labor cost
productivity output= 20
planned of manpower= 10
duration= 4.5

manpower rate /day no. of man power no. of Day req.d total amount
unskilled 430 10 4.5 19350
foreman 700 2 4.5 6300
total cost for the item: 25650

ITEM DIRECT COST= 50650

UNIT COST= 61

FOR ITEM 311

ITEM QUANTITY UNIT

QUANTITY VOLUME = 105.95 m3
PCCP THICKNESS = 0.075 m
WIDTH= 0.9 m
LENGTH= 1569 m
 A. MATERIAL COST

MATERIALS QUANTITY UNIT UNIT COST TOTAL COST

cement 795 bags 270 214650

sand 53 m 3
1100 58300
gravel 84.8 m3 1250 106000
200L plastic drum 2 pcs 1000 2000
shovel 8 pcs 200 1600
2"x2''x120" lumber 15 pcs 500 7500
4x8 plywood 5 pcs 450 2250
3"nails 4 kg 138 552
total material cost= 392852

B. EQUIPMENT COST

TOTAL
EQUIPMENT QUANTITY UNIT UNIT COST DURATION
COST
1 BAGGER MIXER 1 PCS 1000 7.5 7500
equipment cost= 7500

C. labor cost
productivity output= 20
planned of manpower= 10
duration= 7.5

a. formworks

quantity 1411.85 m2
productivity output 45 m3/man-day
no. of gang 10
duration 3.5 days

manpower rate /day no. of man power no. of Day req.d total amount
unskilled 430 10 3.5 15050
skilled 650 2 3.5 4550
foreman 700 2 3.5 4900
total cost for the item: 24500

ITEM DIRECT COST= 424852

UNIT COST= 301
b. pouring of concrete

quantity 105.95 m3
productivity output 5 m3/man-day
no. of manpower 10
duration 2.5 days

manpower rate /day no. of man power no. of Day req.d total amount
unskilled 430 10 2.5 10750
skilled 650 2 2.5 3250
foreman 700 2 2.5 3500
total cost for the item: 17500

ITEM DIRECT COST= 17500

UNIT COST= 165.5
total amount
21500
3500
25000

total amount
19350
6300
25650
total amount
15050
4550
4900
24500
total amount
10750
3250
3500
17500