You are on page 1of 2

COST ANALYSIS:

STANDARD 1CL 7m x 7m AAE (cost


estimate)
I.

DIRECT COST

II.

AMOUNT
(as per POW)

MECHANIZED HAULING
DISTANCE (kms)

BY SEA HAULING
DISTANCE

MANUAL HAULING
DISTANCE (kms)

25.00

35.00

2.00

344,042.56

14,597.55

60,707.39

98,539.74

INDIRECT COST 21% of (I)

72,248.94

3,065.49

12,748.55

20,693.35

III.

TAX 12% of (I+II)

49,954.98

2,119.56

8,814.71

14,307.97

IV.

TOTAL CONSTRUCTION COST


(I+II+III)

466,246.47

19,782.60

82,270.65

133,541.06

16,318.63

692.39

2,879.47

4,673.94

482,565.10

20,474.99

85,150.12

138,214.99

V.

ENG'G OVERHEAD 3.5% of (IV)

VI.

TOTAL PROJECT COST (IV+V)

% of TOTAL PROJECT COST


DERIVED UNIT % MULTIPLIER

4.10%

17.05%

27.67%

0.16%

0.49%

13.84%

SUMMARY :
A Hauling cost by LAND

(Standard AAE) x (DERIVED UNIT% MULTIPLIER) x (LAND DISTANCE)

(Standard AAE) x (DERIVED UNIT% MULTIPLIER) x (SEA DISTANCE)

(Standard AAE) x (DERIVED UNIT% MULTIPLIER) x (WALKING DISTANCE)

Hauling cost by SEA

C MANUAL Hauling Cost


THEREFORE:

TOTAL PROJECT COST with HAULING

Std. AAE

+ C

You might also like