Scribd Logo
Upload

Welcome to Scribd!

  • Sample Computations

    Uploaded by

    Karen-John Richard Nelson
    42 views2 pages
    The document provides a detailed estimate for a proposed grouted riprap project including direct and indirect costs. The direct costs include labor costs for tasks such as staking, excavation, placing rock riprap, and backfilling. Material costs include boulders, cement, aggregate, and pipes. Transportation costs are also included. The total direct costs are over $207,000. Indirect costs such as overhead, profit, and VAT bring the total project cost to over $253,000.

    Original Description:

    Estimation Sample

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document provides a detailed estimate for a proposed grouted riprap project including direct and indirect costs. The direct costs include labor costs for tasks such as staking, excavation, placing rock riprap, and backfilling. Material costs include boulders, cement, aggregate, and pipes. Transportation costs are also included. The total direct costs are over $207,000. Indirect costs such as overhead, profit, and VAT bring the total project cost to over $253,000.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    42 views2 pages

    Sample Computations

    Uploaded by

    Karen-John Richard Nelson
    The document provides a detailed estimate for a proposed grouted riprap project including direct and indirect costs. The direct costs include labor costs for tasks such as staking, excavation, placing rock riprap, and backfilling. Material costs include boulders, cement, aggregate, and pipes. Transportation costs are also included. The total direct costs are over $207,000. Indirect costs such as overhead, profit, and VAT bring the total project cost to over $253,000.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    DETAILED ESTIMATE

    I. DIRECT COST
    A. LABOR COST
    Clearing/Layouting
    Foreman
    Helper/Laborer
    Subgrade Preparation
    Foreman
    Skilled Helper/Laborer
    Form works (Install/dismanling included)
    Foreman
    Carpenter
    Helper/Laborer
    SPL - Installation of Culvert Steel Reinforcement
    Foreman
    Carpenter
    Helper/Laborer
    Concrete Works
    Foreman
    Helper/Laborer

    QTY UNIT
    68.1 sqm
    1
    2
    3
    68.1 sqm
    1
    4
    5
    29 sqm
    1
    1
    4
    6
    0.0032 kgs
    1
    1
    2
    4
    9.272 cum
    1
    6
    7

    MAN-HOUR
    P/MAN-HOUR
    0.7048 m-hr/sqm 45.83 P/m-hr
    2.00 days
    500 /day
    2.00 days
    300 /day
    2
    45.83
    1.7621 m-hr/sqm 47.50 P/m-hr
    3.00 days
    500 /day
    3.00 days
    350 /day
    3
    48
    6.68 m-hr/sqm 43.75 P/m-hr
    4.00 days
    500 /day
    4.00 days
    400 /day
    4.00 days
    300 /day
    4
    43.75
    10,159 m-hr/kgs 46.88 P/m-hr
    1 days
    500 /day
    1 days
    400 /day
    1 days
    300 /day
    1
    47
    18.12 m-hr/cum 41.07 /m-hr
    3.00 days
    500 /day
    3.00 days
    300 /day
    3
    41.07
    Sub-Total A

    TOTAL

    2,200
    1,000
    1,200
    2,200

    5,700
    1,500
    4,200
    5,700
    8,400
    2,000
    1,600
    4,800
    8,400
    1,500
    500
    400
    600
    1,500
    6,900
    1,500
    5,400
    6,900
    24,700.00

    B. MATERIALS COST
    QTY
    70
    7.696
    9
    6
    32
    3

    Cement
    Fine Aggregates
    Coarse Aggregates
    1/2" Thick Plywood
    2*2 Rough Lumber
    CWN 2"

    UNIT
    Bags
    cum
    cum
    Pcs
    BF
    Kgs

    Unit Price
    245 /bag
    1700 /cum
    1700 /cum
    720 /Pcs
    40 /BF
    60 /kg
    Sub-Total B

    TOTAL
    17,037
    13,083
    15,762
    4,267
    1,261
    189
    51,599.03

    C. SPL - MANUAL HAULING COST

    N/A
    N/A

    Sub-Total C
    D. FREIGHT AND HANDLING

    2 Trip

    2000

    4,000
    4,000

    Sub-Total D
    E. EQUIPMENT COST

    N/A
    DIRECT COST TOTAL (DC)

    80,299.03

    II. INDIRECT COST


    0% (A+B+C) OT, Supervision, Transportation
    10% (A+B+C) Contractors Profit/Mark up
    10% (A+B+C) Overhead,Contingency, and Miscellaneous
    0% (DC+OST+CP/MU+OCM) VAT

    7,629.90
    7,629.90
    -

    INDIRECT COST TOTAL


    III. TOTAL (I+II)

    15,259.81
    PROJECT COST

    95,558.83

    PROPOSED GROUTED RIPRAP


    DETAILED ESTIMATE
    I. DIRECT COST
    A. LABOR COST
    QTY UNIT
    Staking and Layouting
    27 sqm
    Foreman
    1
    Helper/Laborer
    2
    3
    Excavation - Common
    5.4 cum
    Foreman
    1
    Helper/Laborer
    8
    9
    Hand Placed Rock Riprap 68.27 cum
    Foreman
    1
    Skilled Helper/Laborer
    2
    Helper/Laborer
    8
    11
    Concrete Works
    20.48 cum
    Foreman
    1
    Mason
    1
    Helper/Laborer
    8
    10
    Backfill - w/ compaction
    1.35 cum
    Foreman
    1
    Helper/Laborer
    8
    9

    MAN-HOUR
    0.889 m-hr/sqm
    1 days
    1 days
    1
    13.33 m-hr/cum
    1 days
    1 days
    1
    3.867 m-hr/cum
    3 days
    3 days
    3 days
    3
    11.72 m-hr/cum
    3 days
    3 days
    3 days
    3
    53.33 m-hr/cum
    1 days
    1 days
    1

    45.83
    500
    300
    45.83
    40.28
    500
    300
    40.28
    40.91
    500
    350
    300
    41
    41.3
    500
    400
    300
    41
    40.28
    500
    300
    40

    RATE
    P/m-hr
    /day
    /day
    P/m-hr
    /day
    /day
    P/m-hr
    /day
    /day
    /day
    P/m-hr
    /day
    /day
    /day
    P/m-hr
    /day
    /day
    Sub-Total A

    Amount
    1,100
    500
    600
    1,100
    2,900
    500
    2,400
    2,900
    10,800
    1,500
    2,100
    7,200
    10,800
    9,900
    1,500
    1,200
    7,200
    9,900
    2,900
    500
    2,400
    2,900
    27,600.00

    B. MATERIALS COST
    Boulders
    Cement
    Fine Aggregate
    3" D x3m Long PVC pipe
    Empty Rice Sack

    QTY
    68.27
    205
    17.07
    12
    18

    UNIT
    cum
    Bags
    cum
    pcs
    pcs

    Unit Price
    1400 /cum
    240 /bag
    1700 /cum
    220 /pc
    15 /pc

    Amount
    95,578
    49,154
    29,015
    2,640
    270
    Sub-Total B 176,657.15

    C. MANUAL HAULING COST


    Sub-Total C
    D. FREIGHT AND HANDLING

    2 Trip

    N/A

    1800 /Trip

    3,600
    3,600

    Sub-Total D
    E. EQUIPMENT COST

    N/A

    DIRECT COST TOTAL (DC)


    II. INDIRECT COST
    0% (A+B) OT, Supervision, Transportation
    10% (A+B+C) Contractors Profit/Mark up
    10% (A+B+C) Overhead,Contingency, and Miscellaneous
    2% (DC+OST+CP/MU+OCM) VAT
    INDIRECT COST TOTAL
    III. TOTAL (I+II)

    PROJECT COST

    Page 2 of 5

    207,857.15
    20,426
    20,426
    4,974
    45,825.60
    253,682.75

    You might also like