Professional Documents
Culture Documents
Jinka Alternative 1 & 2 Engineer S Estimate Rev
Jinka Alternative 1 & 2 Engineer S Estimate Rev
Contents
ENGINEER’S ESTIMATE
UNIT RATE BREAKDOWNS
SUMMARIZED INPUTS FOR BREAKDOWNS
JINKA TOWN ROAD PROJECT
ENGINEER’S ESTIMATE
JINKA TOWN ROAD PROJECT Ethiopian Roads Authority
Alternative 1
GRAND SUMMARY
Contract Name: Construction of JINKA TOWN ROAD PROJECT
Alternative 1
Stadia Engineering Works Consultant Plc Page 1 of 5
JINKA TOWN ROAD PROJECT Ethiopian Roads Authority
Alternative 1
Pay Item No. Description Unit Quantity Rate Amount
16.06 Liaison with Communities and Local Authorities
Establishment and management of a Project Liaison Committee (PLC) including the Prov.
a -
organization of public meetings and project related notices to the Community Sum
b Percentage allowed for overhead and profit on item 16.06 (a) % -
16.07 Complimentary Interventions
Provision for the inclusion of complimentary interventions to the contract as agreed and Prov.
a -
directed by the Client Sum
b Percentage allowed for overhead and profit on item 16.07 (a) % -
1000 General -TOTAL (Carried forward to Summary) 776,400.18
DIVISION 2000 SITE CLEARANCE
2100 Clearing and Grubbing
21.01 Clearing and Grubbing ha 9.99 46,816.85 467,925.35
21.04 Removal and storage of selected vegetation
Cost of removal, storage, protection and replanting in a protected and fenced-off area of Prov.
a
selected vegetation Sum
b Charge on provisional sum of item 21.04(a) %
2200
Demolition, Removal, Disposal or storage of Existing structures and installations
22.06 Removal of existing concrete and masonry structures
a Plain concrete m3
b Reinforced concrete m3
c Masonry Structures - mortared m3
d Masonry Structures - dry m3
2000 SITE CLEARANCE -TOTAL (Carried forward to Summary) 467,925.35
DIVISION 3000 DRAINAGE
3100 OPEN DRAINS, CASCADES, BANKS, DYKES AND SUB-SOIL DRAINS
31.01 Excavation for Open Drains
a Excavating soft material, irrespective of depth m3 22,523.52 90.04 2,027,972.88
b Excavating Hard material to any depth m3 100.00 200.82 20,082.37
3
31.05 Banks and dykes m -
3200 Culverts and Appurtenant Structures
32.01 Excavation
a Excavating soft material, irrespective of depth m3 2,151.10 105.01 225,892.96
b Excavation in hard material irrespective of depth m3 79.42 223.14 17,721.57
32.02 Backfilling
a Using the excavated material m3 339.68 58.06 19,721.77
b Using Imported selected material m3 699.34 138.98 97,194.64
32.03 Concrete pipe culverts
a On class A Bedding
i 36'' diameter R.C pipe m
ii 42'' diameter R.C pipe m
iii 48'' diameter R.C pipe m
b On class B Bedding
i 36'' diameter R.C pipe m
ii 42'' diameter R.C pipe m
iii 48'' diameter R.C pipe m 148.00 3,754.49 555,665.05
32.07 Cast in situ Concrete and Form work (C-30)
a Grade C-30 concrete for culverts(box/sand), inlet and outlet structures and skewed ends including formwork, fals work, joints and class F2 surface finish
m3 215.89 5,064.46 1,093,352.41
32.1 Steel reinforcement
b High tensile steel reinforcement for culverts t 22.65 33,583.39 760,821.76
32.12 Removing existing Structures
c Removing existing class 'B' stone masonry m3 25.00 181.92 4,548.00
32.14 Removing and stocking existing prefabricated culverts
b Removing and stocking existing corrugated iron sheet pipe of size 1450mm m 26.00 678.91 17,651.67
32.16 Service Ducts
a Ordinary pipes (150mm diameter steel pipes) m 400.00 288.04 115,215.60
b Split pipes (150mm diameter steel pipes) m
32.17 Duct marker blocks (Precast RC Blocks) No. 32.00 711.70 22,774.46
32.18 Chambers for ducts No.
3300 Kerbing, Channeling, Open Chutes, Downpipes, and Lining of Open Drains
33.01 Kerbing
a Concrete kerbing (precast or in-situ concrete)
i Class 25/20 Concrete Curbing (size .45m X .17m) m 11,298.40 400.14 4,520,954.41
ii Class 25/20 Concrete Curbing (size .20m X .25m) m 6,188.39 251.09 1,553,863.59
33.03 Chutes
Concrete Chute (Class 20/20 precast concrete trapezoidal paved waterway) including
a m
Formwork
b Masonry Stone Chute (Rectangular) m 2,623.38
33.09 Concrete lining for open drains
Cast in-situ concrete lining (Class 20/20 concrete for Rectangular open drain) including
a m3
Formwork (with U2 surface finish)
Stadia Engineering Works Consultant Plc Page 2 of 5
JINKA TOWN ROAD PROJECT Ethiopian Roads Authority
Alternative 1
Pay Item No. Description Unit Quantity Rate Amount
33.17 Paved Drains in Urban Areas and Reinforced Drain Covers
a U-shaped drains in urban areas (as per Drawings)
i Stone Masonry (Class B U-shaped Masonry – Internal size 1m depth by 0.8m width) m3 1,608.20
b Reinforced Concrete Drain Covers (as per Drawings)
i Pedestrian crossing covers (Class 25/20 RC Concrete – size 1.6mX1.0mX0.15m) No. 4,896.00 998.70 4,889,642.09
ii Vehicle crossing covers (Class 25/20 RC Concrete – size 1.6mX0.5mX0.20m) No.
iii Vehicle crossing covers (Class 25/20 RC Concrete – size 1.6mX1.0mX0.20m) No. 544.00 1,666.95 906,822.10
3400 Stone Pitching, Masonry, Precast Concrete Block and Riprap
34.01 Stone Pitching
b Grouted pitching
i For outlet & inlet of culverts m2 198.00 248.45 49,192.53
ii For Road side drains m2 - 248.45
iii For Ditch on benches and paved furrow ditch m2 285.71
34.02 Riprap
a Packed riprap (Class 3) m3 108.10 360.00 38,916.00
b Dumped riprap (Class 3) m3 1,679.00 360.00 604,440.00
34.03 Stone Masonry Walls
b Cement-mortared stone walls m3 8,811.14 1,608.20 14,170,085.01
34.04 Concrete Pitching
Pre-cast concrete blocks for side walk pavement (300x300x60mm Pre-colored concrete
c m2 5,548.98 590.61 3,277,270.09
block on sand base including any jointing work)
3000 DRAINAGE -TOTAL (Carried forward to Summary) 34,989,800.99
DIVISION 4000 EARTHWORKS AND MATERIAL STABILIZATION
4100 Preparation of Roadbed
41.01 Preparation of Road bed and protection of earth works
b Removal of unsuitable material m3 5,618.86 79.80 448,379.64
41.02 Road bed preparation and compaction m3 14,533.73 55.76 810,387.77
41.04 Investigation at deep cuts sections
Prov.
a
Fixed cost Sum
b Percentage allowed for overhead and profit on item 41.04(a) %
4200 Roadway and Borrow Excavation
42.01 Cut and borrow to fill
a m3 60,645.19 129.45 7,850,785.49
Cut to fill/embankment compaction to minimum of 95% of Modified AASHTO density,T-180
b Borrow to fill/embankment,compaction to minimum of 95% AASHTO T-180 m3 100.00 164.44 16,444.19
c Rock fill (as specified in sub-clause 4404) m3 3,647.17 294.17 1,072,879.34
Improved subgrade compacted to 95% of modified AASHTO density (a compacted
d m3 6,418.50 176.32 1,131,705.68
thickness not exceeding 200 mm and not less than 100mm)
42.03 Cut to spoil
a Common (normal) excavation to spoil m3 21,861.50 80.87 1,768,029.01
b Hard rock Excavation m3 -
43.01 Reinstatement of borrow areas
a Rock (hard) material ha
b Common (normal or soft) material ha
44.04 Side fills or Fill-flattening m3
4000 EARTHWORKS AND MATERIAL STABILIZATION- TOTAL (Carried forward to
13,098,611.14
Summary)
DIVISION 5000 SUBBASE, ROAD BASE AND GRAVEL WEARING COURSE
5100 Sub-Bases
51.01 Sub-base layer constructed from gravel or crushed stone
a Gravel sub-base (unstabilised gravel) compacted to
95% of modified AASHTO density (a compacted thickness not
i m3 12,879.13 262.35 3,378,822.40
exceeding 200 mm and not less than 100mm)
5200 Road Bases (excluding bituminous bases)
52.01 Base layer construction
c Crushed-stone base compacted to:
100% of modified AASHTO density (a compacted thickness not
ii m3 8,558.00 653.02 5,588,521.95
exceeding 200 mm and not less than 100mm)
5000 SUBBASE, ROAD BASE AND GRAVEL WEARING COURSE -TOTAL (Carried
8,967,344.35
forward to Summary)
DIVISION 6000 SURFACE TREATMENTS AND BITUMINOUS SURFACINGS
6100 BITUMINOUS PRIME COAT
61.01 Prime coat
a MC-30 cutback bitumen l 48,180.00 40.04 1,929,212.94
6200 Tack Coat
62.01 Tack coat
a Stable-grade bitumen emulsion (30%) l
6300 SURFACE SEALS
63.02 Double surface seal using
b 20 mm and 10 mm aggregate(150/200 penetration grade bitumen) m2
63.07 Variations in the rate of application of bituminous binder
g 150/200 penetration grade bitumen l 25.52
63.08 Variation in the rate of application of chippings
Stadia Engineering Works Consultant Plc Page 3 of 5
JINKA TOWN ROAD PROJECT Ethiopian Roads Authority
Alternative 1
Pay Item No. Description Unit Quantity Rate Amount
b 20 mm chippings m3 477.79
d 10 mm chippings m3 477.79
6400 Asphalt Road Base and Surfacing's
64.02 Asphaltic surfacing
a 50mm Asphaltic surfacing with penetration grade 85/100 bitumen m2 48,180.00 349.56 16,841,970.25
64.05 Binder variations of 50/70 penetration grade bitumen t 25,778.25
6000 SURFACE TREATMENTS AND BITUMINOUS SURFACINGS - TOTAL (Carried
18,771,183.18
forward to summary)
DIVISION 8000 STRUCTURES
8100 Foundations for Structures
81.01 Additional foundation investigations
Prov.
a
Fixed cost Sum
b Percentage allowed for overhead and profit on item 81.01(a) %
81.02 Excavation of materials
a Excavating soft material, irrespective of depth m3 6,205.47 110.11 683,275.15
b Excavation of hard materials irrespective of depth m3 1,521.97 240.74 366,392.51
81.05 Backfill to excavations utilizing :
a Material from the excavation m3 -
b Imported material m3 2,886.52 245.87 709,701.49
c Hand laid rock embankment m3
81.08 Foundation fill
a Rock fill m3
c Compacted granular fill m3
8200 Falsework, Formwork, and Concrete Finishes
82.01 Formwork
a Formwork for Class F1 surface finish m2
b Formwork for Class F2 surface finish m2 1,840.00 851.08 1,565,982.51
8300 Steel Reinforcement for Structures
83.01 Steel reinforcement for structure
a Steel bars
i Grade 60 Reinforcement Steel t 37.50 34,757.89 1,303,420.89
ii Grade 40 Reinforcement Steel t 62.80 33,583.39 2,109,036.91
8400 Concrete for Structures
84.01 Cast in situ concrete
a Class 30/20 concrete in all Reinforced Concrete Structures m3 690.85 3,266.49 2,256,651.36
b Class 25/20 concrete in all Reinforced Concrete Structures m3
c Class 15/20 concrete in lean concrete m3 26.95 2,570.71 69,272.29
d Cyclopean concrete underneath foundation footing m3 1,213.17 2,570.71 3,118,697.70
Bridge Bearings, Parapets, Railings, Footways, No-fines Concrete, Water-proofing
8700
and Drainage for Structures
87.03 Elastomeric Bearing No. 16.00 11,470.53 183,528.50
87.07 Concrete parapet m 50.00 685.12 34,256.07
87.13 Expansion joints
a Expansion joint with 20mm filler m 43.00 365.89 15,733.06
87.16 a Joint sealant, 20mm deep grouted polysulphide sealant m 43.00 182.87 7,863.53
87.19 Drainage pipes and weep holes
a Drainage pipes:
i Dia. 100mm PVC pipe No.
b Weep holes
i Dia. 200mm PVC pipe m 211.20 82.96 17,520.70
87.23 Crushed Stone in drainage Strips m3 237.60 575.16 136,657.57
8900 Stone Masonry Structures
89.01 Stone masonry walls
b Cement-mortared stone masonry walls (Class "B" Stone Masonry) m3 6,580.77 1,660.28 10,925,902.09
81000 Mechanically Stabilized Earth
810.01 Supply and erection of MSE structure
Gabion wall facing as shown on the drawings (including rock fill, connection wires,
a m2
Geotextile filter for drainage behind gabion wall facing, and other accessories)
b Polymeric (Geogrid) Reinforcements m2
Drainage at interface of backfill and in-situ soil (including Longitudinal Perforated Drainage
c m2
Pipe, Transverse Outlet Pipe and geotextile filter, as shown on drawings)
810.02 Fill material in MSE structures m3 367.29
8000 STRUCTURES - TOTAL(Carried forward to summary) 23,503,892.31
DIVISION 9000 ANCILLARY WORKS
9100 Gabions and Mattresses
91.01 Foundation trench excavation and backfilling
a In solid rock (material requiring blasting) m3 - 240.74
b Excavation (common) in all other classes of material m3 - 110.11
c Backfilling m3
91.02 Surface preparation for bedding m2 - 49.17
91.03 Gabions and Mattresses -
a Gabion boxes -
Gabion boxes (galvanized, wire dia 2.7mm, box size (2x1x1) and mesh size 100x120mm,
i m3
diaphragm spacing 1m)
Gabion boxes (galvanized, wire dia 2.7mm, box size (1.5x1x1) and mesh size 100x120mm,
ii m3
diaphragm spacing 1m) -
91.04 Filter Fabric (Terram 1000 or equivalent) m2 -
Stadia Engineering Works Consultant Plc Page 4 of 5
JINKA TOWN ROAD PROJECT Ethiopian Roads Authority
Alternative 1
Pay Item No. Description Unit Quantity Rate Amount
9200 DELINEATORS, MARKERS AND KILOMETRE POSTS
92.01 Delineators, markers (guide posts) and kilometer posts
b Guide Posts (reinforced concrete C- 20) No.
c Kilometer posts (reinforced concrete C- 20) No. 6.00 803.77 4,822.60
9300 Guardrails
93.01 Galvanized guard rails on steel post m 200.00 494.17 98,833.51
9400 ROAD SIGNS
Sign faces with painted background. Symbols, lettering and borders in Engineering
94.01 grade retro-reflective material with signboard constructed from aluminum alloy of
thickness 2mm
a Traffic signs
i Area not exceeding 2 m² m2 38.07 1,572.79 59,875.98
ii Area exceeding 2 m² m2
94.02 Sign Supports
a Concrete Class C 20/20 No.
b Steel No. 47.00 555.79 26,122.08
94.03 m3 2.82 2,662.35 7,507.82
Concrete in road sign footings including excavation and backfilling (Class 15/20)
9500 Road Traffic Markings, Road Studs and Traffic Calming
95.01 Paint (thermoplastic road marking)
a White lines (broken or unbroken) (width of 100mm) km 5.98 12,506.72 74,790.16
b Yellow lines (broken or unbroken) (width of 100mm) km 5.98 12,506.72 74,790.16
c White lettering and symbols m2 46.00 125.07 5,753.09
95.02 Variation in rate of application:
a White paint l 50.54
b Yellow paint l 50.54
c Glass beads Kg 35.10
95.04 Traffic Calming
a In situ asphalt Speed Bumps (Single Bump 10m wide and 0.1m thick as per drawing) m
b In situ asphalt Rumble Strips (classification of set of 4 strips specified) m
9600 Landscaping and Grassing
96.01 Stockpiling of Topsoil m3
96.02 Preparation of areas for grassing:
a Top-soiling m3
b Provide and apply chemical fertilizers (type) t
96.03 Grassing:
a Planting of grass cuttings ha
b Seeding ha
96.04 Replacement or replanting of trees and growth management No.
96.05 Reinstatement of construction sites
Prov.
a
Reinstatement of camp sites Sum
Prov.
b
Reinstatement of plant sites and storage sites Sum
c Percentage allowed for overhead and profit on item 96.05 (a) & (b) %
9900 Footways and Masonry and Concrete Safety Barriers
99.02 Safety Barrier
a Masonry m
b Precast Concrete as per drawing m
9000 ANCILLARY WORKS - TOTAL (Carried forward to summary) 352,495.40
Stadia Engineering Works Consultant Plc Page 5 of 5
JINKA TOWN ROAD PROJECT Ethiopian Roads Authority
Alternative 2
GRAND SUMMARY
Contract Name: Construction of JINKA TOWN ROAD PROJECT
Alternative 2
a Prov. Sum -
Additional equipment ordered by the Engineer
Laboratory testing to be carried out in external laboratories as instructed by
b Prov. Sum -
the Engineer
c Percentage allowed for overhead and profit on items 14.08 (a) and (b) % -
Building, House Type, complete, as specified, including fixtures
14.09 furniture and
equipment (Tables 1409/7 and 1409/8)
a Type A housing No. -
b Type B housing No. -
c Type C housing (Blocks) No. -
d Type D housing No. -
14.10 Items measured by number
a Air conditioning units No. -
14.11 Temporary facilities of the Engineer
a Office fully fitted, furnished and equipped including all services Month -
b Laboratory fully fitted, furnished and equipped including all services Month -
Housing Accommodation fully fitted, furnished and equipped including all
c
services
i Type A houses Month -
ii Type B houses Month -
d Vehicles including all operating costs
ii Type B Month -
e Survey Equipment Month -
14.12 Communication Equipment for the Engineer
b SIM card for mobile phone (work-related usage) No. -
c Airtime for work-related SIM card Month -
1500 TRAFFIC MANAGEMENT
15.01 Temporary Diversions
a Construction of diversions km -
b Maintenance of Diversion km 0.70 172,087.46 120,461.22
c Reinstatement of Diversion km -
d Traffic Management – full width km -
e Traffic Management – half-width km -
Social, Health, Safety and Environmental Protection and Mitigation
1600
Measures
16.01 Preparation of Management Plans
a Site Environmental and Social Management Plan (SESMP) L. Sum -
b Health and Safety Management Plan (HSMP) L. Sum -
Provision of Occupational Health and Safety Equipment with Worker
16.02 L. Sum -
Training
Provision of a suitably equipped and staffed Clinic in the main
construction camp; and the provision of first aid equipment, kits and
16.03 L. Sum -
medical supplies, sick bay and a suitable ambulance service at all
camps on the site
Watering of the road under construction, temporary diversions, and
16.04 Km 4.00 138,171.62 552,686.48
access and haul roads at settlement areas
16.05 STD and HIV/AIDS Prevention and Control Programme
Conducting Knowledge, Attitude and Practice (KAP) surveys, preparation of
action plans on STD and HIV/AIDS alleviation measures, provision of
a information and educational materials, counselling and testing services and Prov. Sum -
establishment and training of peer educators and Anti-AIDS Committees
b Percentage allowed for overhead and profit on item 16.05 (a) % -
Stadia Engineering Works Consultant Plc Page 1 of 5
JINKA TOWN ROAD PROJECT Ethiopian Roads Authority
Alternative 2
Pay Item No. Description Unit Quantity Rate Amount
16.06 Liaison with Communities and Local Authorities
Establishment and management of a Project Liaison Committee (PLC)
a including the organization of public meetings and project related notices to Prov. Sum -
the Community
b Percentage allowed for overhead and profit on item 16.06 (a) % -
16.07 Complimentary Interventions
Provision for the inclusion of complimentary interventions to the contract as
a Prov. Sum -
agreed and directed by the Client
b Percentage allowed for overhead and profit on item 16.07 (a) % -
1000 General -TOTAL (Carried forward to Summary) 673,147.70
DIVISION 2000 SITE CLEARANCE
2100 Clearing and Grubbing
21.01 Clearing and Grubbing ha 11.74 46,816.85 549,527.44
21.04 Removal and storage of selected vegetation
Cost of removal, storage, protection and replanting in a protected and
a Prov. Sum
fenced-off area of selected vegetation
b Charge on provisional sum of item 21.04(a) %
Demolition, Removal, Disposal or storage of Existing structures and
2200
installations
22.06 Removal of existing concrete and masonry structures
3
a Plain concrete m
b Reinforced concrete m3
c Masonry Structures - mortared m3
d Masonry Structures - dry m3
2000 SITE CLEARANCE -TOTAL (Carried forward to Summary) 549,527.44
DIVISION 3000 DRAINAGE
3100
OPEN DRAINS, CASCADES, BANKS, DYKES AND SUB-SOIL DRAINS
31.01 Excavation for Open Drains
3
a Excavating soft material, irrespective of depth m 27,916.60 90.04 2,513,555.06
b Excavating Hard material to any depth m3 291.91 200.82 58,621.52
3
31.05 Banks and dykes m -
3200 Culverts and Appurtenant Structures
32.01 Excavation
3
a Excavating soft material, irrespective of depth m 1,985.69 105.01 208,522.76
b Excavation in hard material irrespective of depth m3 39.71 223.14 8,860.79
32.02 Backfilling
a Using the excavated material m3 420.40 58.06 24,408.37
3
b Using Imported selected material m 1,373.72 138.98 190,919.77
32.03 Concrete pipe culverts
a On class A Bedding
i 36'' diameter R.C pipe m
ii 42'' diameter R.C pipe m
iii 48'' diameter R.C pipe m
b On class B Bedding
i 36'' diameter R.C pipe m
ii 42'' diameter R.C pipe m
iii 48'' diameter R.C pipe m 201.00 3,754.49 754,653.22
32.07 Cast in situ Concrete and Form work (C-30)
a Grade C-30 concrete for culverts(box/sand), inlet and outlet structures and skewed ends including formwork, fals work, joints and class F2 surface finish
m3 274.11 5,064.46 1,388,231.98
32.1 Steel reinforcement
b High tensile steel reinforcement for culverts t 27.94 33,583.39 938,462.21
32.12 Removing existing Structures
c Removing existing class 'B' stone masonry m3 25.00 181.92 4,548.00
32.14 Removing and stocking existing prefabricated culverts
b Removing and stocking existing corrugated iron sheet pipe of size 1450mm m 26.00 678.91 17,651.67
32.16 Service Ducts
a Ordinary pipes (150mm diameter steel pipes) m 425.00 288.04 122,416.57
b Split pipes (150mm diameter steel pipes) m
32.17 Duct marker blocks (Precast RC Blocks) No. 34.00 711.70 24,197.87
32.18 Chambers for ducts No.
Kerbing, Channeling, Open Chutes, Downpipes, and Lining of Open
3300
Drains
33.01 Kerbing
a Concrete kerbing (precast or in-situ concrete)
i Class 25/20 Concrete Curbing (size .45m X .17m) m 13,018.40 400.14 5,209,197.14
ii Class 25/20 Concrete Curbing (size .20m X .25m) m 6,830.00 251.09 1,714,966.51
33.03 Chutes
Concrete Chute (Class 20/20 precast concrete trapezoidal paved waterway)
a m
including Formwork
b Masonry Stone Chute (Rectangular) m 2,623.38
33.09 Concrete lining for open drains
Cast in-situ concrete lining (Class 20/20 concrete for Rectangular open
a m3
drain) including Formwork (with U2 surface finish)
Stadia Engineering Works Consultant Plc Page 2 of 5
JINKA TOWN ROAD PROJECT Ethiopian Roads Authority
Alternative 2
Pay Item No. Description Unit Quantity Rate Amount
33.17 Paved Drains in Urban Areas and Reinforced Drain Covers
a U-shaped drains in urban areas (as per Drawings)
Stone Masonry (Class B U-shaped Masonry – Internal size 1m depth by 3
i m 1,608.20
0.8m width)
b Reinforced Concrete Drain Covers (as per Drawings)
Pedestrian crossing covers (Class 25/20 RC Concrete – size
i No. 5,940.00 998.70 5,932,286.36
1.6mX1.0mX0.15m)
Vehicle crossing covers (Class 25/20 RC Concrete – size
ii No.
1.6mX0.5mX0.20m)
Vehicle crossing covers (Class 25/20 RC Concrete – size
iii No. 660.00 1,666.95 1,100,188.58
1.6mX1.0mX0.20m)
3400 Stone Pitching, Masonry, Precast Concrete Block and Riprap
34.01 Stone Pitching
b Grouted pitching
i For outlet & inlet of culverts m2 343.07 248.45 85,235.47
2
ii For Road side drains m - 248.45
iii For Ditch on benches and paved furrow ditch m2 285.71
34.02 Riprap
3
a Packed riprap (Class 3) m 108.10 360.00 38,916.00
b Dumped riprap (Class 3) m3 1,679.00 360.00 604,440.00
34.03 Stone Masonry Walls
b Cement-mortared stone walls m3 9,433.42 1,608.20 15,170,836.39
34.04 Concrete Pitching
Pre-cast concrete blocks for side walk pavement (300x300x60mm Pre-
c m2 7,066.98 590.61 4,173,812.51
colored concrete block on sand base including any jointing work)
3000 DRAINAGE -TOTAL (Carried forward to Summary) 40,284,928.74
DIVISION 4000 EARTHWORKS AND MATERIAL STABILIZATION
4100 Preparation of Roadbed
41.01 Preparation of Road bed and protection of earth works
b Removal of unsuitable material m3 74,506.24 79.80 5,945,531.88
41.02 Road bed preparation and compaction m3 17,882.69 55.76 997,122.86
41.04 Investigation at deep cuts sections
a Prov. Sum
Fixed cost
b Percentage allowed for overhead and profit on item 41.04(a) %
4200 Roadway and Borrow Excavation
42.01 Cut and borrow to fill
Cut to fill/embankment compaction to minimum of 95% of Modified
a
AASHTO density,T-180 m3 48,499.70 129.45 6,278,498.27
b Borrow to fill/embankment,compaction to minimum of 95% AASHTO T-180 m3 100.00 164.44 16,444.19
3
c Rock fill (as specified in sub-clause 4404) m 4,828.32 294.17 1,420,335.53
Improved subgrade compacted to 95% of modified AASHTO density (a
3
d compacted thickness not exceeding 200 mm and not less than m 7,915.50 176.32 1,395,655.73
100mm)
42.03 Cut to spoil
a Common (normal) excavation to spoil m3 44,083.68 80.87 3,565,227.18
b Hard rock Excavation m3 44,083.68 211.13
43.01 Reinstatement of borrow areas
a Rock (hard) material ha
b Common (normal or soft) material ha
3
44.04 Side fills or Fill-flattening m
4000 EARTHWORKS AND MATERIAL STABILIZATION- TOTAL
19,618,815.63
(Carried forward to Summary)
DIVISION 5000 SUBBASE, ROAD BASE AND GRAVEL WEARING
COURSE
5100 Sub-Bases
51.01 Sub-base layer constructed from gravel or crushed stone
a Gravel sub-base (unstabilised gravel) compacted to
95% of modified AASHTO density (a compacted thickness not
i m3 15,189.00 262.35 3,984,813.68
exceeding 200 mm and not less than 100mm)
5200 Road Bases (excluding bituminous bases)
52.01 Base layer construction
c Crushed-stone base compacted to:
100% of modified AASHTO density (a compacted thickness not
ii m3 10,092.00 653.02 6,590,250.47
exceeding 200 mm and not less than 100mm)
5000 SUBBASE, ROAD BASE AND GRAVEL WEARING COURSE -
10,575,064.16
TOTAL (Carried forward to Summary)
DIVISION 6000 SURFACE TREATMENTS AND BITUMINOUS
SURFACINGS
6100 BITUMINOUS PRIME COAT
61.01 Prime coat
a MC-30 cutback bitumen l 52,770.00 40.04 2,113,004.70
6200 Tack Coat
62.01 Tack coat
a Stable-grade bitumen emulsion (30%) l
6300 SURFACE SEALS
63.02 Double surface seal using
2
b 20 mm and 10 mm aggregate(150/200 penetration grade bitumen) m
63.07 Variations in the rate of application of bituminous binder
g 150/200 penetration grade bitumen l 25.52
Stadia Engineering Works Consultant Plc Page 3 of 5
JINKA TOWN ROAD PROJECT Ethiopian Roads Authority
Alternative 2
Pay Item No. Description Unit Quantity Rate Amount
63.08 Variation in the rate of application of chippings
b 20 mm chippings m3 477.79
3
d 10 mm chippings m 477.79
6400 Asphalt Road Base and Surfacing's
64.02 Asphaltic surfacing
2
a 50mm Asphaltic surfacing with penetration grade 85/100 bitumen m 52,770.00 349.56 18,446,466.79
64.05 Binder variations of 50/70 penetration grade bitumen t 25,778.25
6000 SURFACE TREATMENTS AND BITUMINOUS SURFACINGS -
20,559,471.49
TOTAL (Carried forward to summary)
DIVISION 8000 STRUCTURES
8100 Foundations for Structures
81.01 Additional foundation investigations
a Prov. Sum
Fixed cost
b Percentage allowed for overhead and profit on item 81.01(a) %
81.02 Excavation of materials
a Excavating soft material, irrespective of depth m3 8,186.36 110.11 901,387.68
3
b Excavation of hard materials irrespective of depth m 1,521.97 240.74 366,392.51
81.05 Backfill to excavations utilizing :
3
a Material from the excavation m -
b Imported material m3 3,642.52 245.87 895,577.33
c Hand laid rock embankment m3
81.08 Foundation fill
3
a Rock fill m
3
c Compacted granular fill m
8200 Falsework, Formwork, and Concrete Finishes
82.01 Formwork
a Formwork for Class F1 surface finish m2
b Formwork for Class F2 surface finish m2 1,840.00 851.08 1,565,982.51
8300 Steel Reinforcement for Structures
83.01 Steel reinforcement for structure
a Steel bars
i Grade 60 Reinforcement Steel t 37.50 34,757.89 1,303,420.89
ii Grade 40 Reinforcement Steel t 62.80 33,583.39 2,109,036.91
8400 Concrete for Structures
84.01 Cast in situ concrete
3
a Class 30/20 concrete in all Reinforced Concrete Structures m 690.85 3,266.49 2,256,651.36
b Class 25/20 concrete in all Reinforced Concrete Structures m3
3
c Class 15/20 concrete in lean concrete m 26.95 2,570.71 69,272.29
d Cyclopean concrete underneath foundation footing m3 909.88 2,570.71 2,339,023.27
Bridge Bearings, Parapets, Railings, Footways, No-fines Concrete,
8700
Water-proofing and Drainage for Structures
87.03 Elastomeric Bearing No. 16.00 11,470.53 183,528.50
87.07 Concrete parapet m 50.00 685.12 34,256.07
87.13 Expansion joints
a Expansion joint with 20mm filler m 43.00 365.89 15,733.06
87.16 a Joint sealant, 20mm deep grouted polysulphide sealant m 43.00 182.87 7,863.53
87.19 Drainage pipes and weep holes
a Drainage pipes:
i Dia. 100mm PVC pipe No.
b Weep holes
i Dia. 200mm PVC pipe m 211.20 82.96 17,520.70
3
87.23 Crushed Stone in drainage Strips m 237.60 575.16 136,657.57
8900 Stone Masonry Structures
89.01 Stone masonry walls
b Cement-mortared stone masonry walls (Class "B" Stone Masonry) m3 8,050.00 1,660.28 13,365,231.09
81000 Mechanically Stabilized Earth
810.01 Supply and erection of MSE structure
Gabion wall facing as shown on the drawings (including rock fill, connection
2
a wires, Geotextile filter for drainage behind gabion wall facing, and other m
accessories)
b Polymeric (Geogrid) Reinforcements m2
Drainage at interface of backfill and in-situ soil (including Longitudinal
2
c Perforated Drainage Pipe, Transverse Outlet Pipe and geotextile filter, as m
shown on drawings)
810.02 Fill material in MSE structures m3 367.29
8000 STRUCTURES - TOTAL(Carried forward to summary) 25,567,535.26
DIVISION 9000 ANCILLARY WORKS
9100 Gabions and Mattresses
91.01 Foundation trench excavation and backfilling
a In solid rock (material requiring blasting) m3 - 240.74
3
b Excavation (common) in all other classes of material m - 110.11
c Backfilling m3
91.02 Surface preparation for bedding m2 - 49.17
91.03 Gabions and Mattresses -
a Gabion boxes -
Gabion boxes (galvanized, wire dia 2.7mm, box size (2x1x1) and mesh size
i m3
100x120mm, diaphragm spacing 1m)
Gabion boxes (galvanized, wire dia 2.7mm, box size (1.5x1x1) and mesh
ii m3
size 100x120mm, diaphragm spacing 1m) -
Stadia Engineering Works Consultant Plc Page 4 of 5
JINKA TOWN ROAD PROJECT Ethiopian Roads Authority
Alternative 2
Pay Item No. Description Unit Quantity Rate Amount
2
91.04 Filter Fabric (Terram 1000 or equivalent) m -
9200 DELINEATORS, MARKERS AND KILOMETRE POSTS
92.01 Delineators, markers (guide posts) and kilometer posts
b Guide Posts (reinforced concrete C- 20) No.
c Kilometer posts (reinforced concrete C- 20) No. 6.00 803.77 4,822.60
9300 Guardrails
93.01 Galvanized guard rails on steel post m 360.00 494.17 177,900.32
9400 ROAD SIGNS
Sign faces with painted background. Symbols, lettering and borders in
94.01 Engineering grade retro-reflective material with signboard
constructed from aluminum alloy of thickness 2mm
a Traffic signs
i Area not exceeding 2 m² m2 35.24 1,572.79 55,417.13
2
ii Area exceeding 2 m² m
94.02 Sign Supports
a Concrete Class C 20/20 No.
b Steel No. 44.00 555.79 24,454.72
Concrete in road sign footings including excavation and backfilling 3
94.03 m 2.61 2,662.35 6,948.73
(Class 15/20)
9500 Road Traffic Markings, Road Studs and Traffic Calming
95.01 Paint (thermoplastic road marking)
a White lines (broken or unbroken) (width of 100mm) km 6.60 12,506.72 82,544.32
b Yellow lines (broken or unbroken) (width of 100mm) km 6.60 12,506.72 82,544.32
2
c White lettering and symbols m 40.00 125.07 5,002.69
95.02 Variation in rate of application:
a White paint l 50.54
b Yellow paint l 50.54
c Glass beads Kg 35.10
95.04 Traffic Calming
In situ asphalt Speed Bumps (Single Bump 10m wide and 0.1m thick as per
a m
drawing)
b In situ asphalt Rumble Strips (classification of set of 4 strips specified) m
9600 Landscaping and Grassing
3
96.01 Stockpiling of Topsoil m
96.02 Preparation of areas for grassing:
a Top-soiling m3
b Provide and apply chemical fertilizers (type) t
96.03 Grassing:
a Planting of grass cuttings ha
b Seeding ha
96.04 Replacement or replanting of trees and growth management No.
96.05 Reinstatement of construction sites
a Prov. Sum
Reinstatement of camp sites
b Prov. Sum
Reinstatement of plant sites and storage sites
c Percentage allowed for overhead and profit on item 96.05 (a) & (b) %
9900 Footways and Masonry and Concrete Safety Barriers
99.02 Safety Barrier
a Masonry m
b Precast Concrete as per drawing m
9000 ANCILLARY WORKS - TOTAL (Carried forward to summary) 439,634.82
Stadia Engineering Works Consultant Plc Page 5 of 5
JINKA TOWN ROAD PROJECT
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Equ.op.IV 1 8.00 102.31 818.51 81.08
2 Helper II 1 8.00 23.87 190.99 18.92
3
4
Labour Sub-total 1,009.49 - 8.64
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Crawler Dozer 280-330 HP 8.00 1,334.09 746.61 2,080.71 10,672.75 5,972.91 100.00
2
3
Equipment Sub-total 2,080.71 10,672.75 5,972.91 91.36
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1
2
Material Sub-total - -
Total Cost per crew day 11,682.24 5,972.91
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Equ.op.IV 1 8.00 102.31 818.51 81.08
2 Helper II 1 8.00 23.87 190.99 18.92
3
4
Labour Sub-total 1,009.49 - 8.64
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Crawler Dozer 280-330 HP 8.00 1,334.09 746.61 2,080.71 10,672.75 5,972.91 100.00
2
3
Equipment Sub-total 2,080.71 10,672.75 5,972.91 91.36
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1
2
Material Sub-total - -
Total Cost per crew day 11,682.24 5,972.91
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Quarry Foreman 1 8.00 56.84 454.73 11.35
2 St.eq.opI 1 8.00 22.74 181.89 4.54
3 Powder Man I 1 8.00 30.69 245.55 6.13
4 Equ.op.IV 1 8.00 102.31 818.51 20.43
5 Helper I 1 8.00 18.76 150.06 3.75
6 Labor Foreman 1 8.00 17.05 136.42 3.41
7 Labour I 20 160.00 12.62 2,018.99 50.40
8
Labour Sub-total 4,006.15 - 7.87
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Crawler Dozer 280-330 HP 8.00 1,334.09 746.61 2,080.71 10,672.75 5,972.91 37.63
2 Air Compressor 600CFM 16.00 377.78 18.65 396.43 6,044.45 298.41 21.31
3 Drill, Self Prop, Crawler Type 4500 Kg 16.00 727.88 599.01 1,326.89 11,646.14 9,584.13 41.06
4 Hand Tools
Equipment Sub-total 3,804.03 28,363.34 15,855.44 55.73
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Ammonium Nitrate Kg 60.00 180.00 10,800.00 58.31
2 Power Jell Kg 90.00 2.25 202.50 1.09
3 Electrical Detonator No 65.00 16.00 1,040.00 5.61
4 Cord m 16.00 180.00 2,880.00 15.55
5 Connecting wire m 12.00 300.00 3,600.00 19.44
6 Bits & Drills No
Material Sub-total 18,522.50 - 36.40
Total Cost per crew day 50,891.99 15,855.44
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mat. Prod. Sup. 1 8.00 90.95 727.56 22.15
2 Equ.op.III 1 2.00 39.79 79.58 2.42
3 Driver III 3 20.00 36.38 727.56 22.15
4 St.eq.opI 1 8.00 22.74 181.89 5.54
5 Mechanic II 1 8.00 51.16 409.25 12.46
6 Helper I 1 8.00 18.76 150.06 4.57
7 Labour I 10 80.00 12.62 1,009.49 30.73
Labour Sub-total 3,285.40 - 5.62
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Loader, Wheel 2-2.5 M3 1.00 591.65 496.23 1,087.88 591.65 496.23 1.99
2 Crusher Plant 51-100 TPH 8.00 2,319.77 1,112.67 27,459.56 18,558.17 8,901.40 62.35
3 Loader, Crawler 2-2.5 M3 1.00 979.60 802.82 1,782.42 979.60 802.82 3.29
4 Dump truck,6*4 (12m3) 12M3 20.00 481.75 104.04 104.04 9,635.00 2,080.75 32.37
Equipment Sub-total 30,433.90 29,764.41 12,281.19 50.88
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
3
1 Stone M 106.02 33.03 240.00 25,445.99 7,927.72 100.00
2 - -
Material Sub-total 25,445.99 7,927.72 43.50
Total Cost per crew day 58,495.81 20,208.91
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mat. Prod. Sup. 1 8.00 90.95 727.56 17.19
2 Equ.op.III 3 24.00 39.79 954.93 22.56
3 Driver III 3 22.00 36.38 800.32 18.90
3 St.eq.opI 1 8.00 22.74 181.89 4.30
4 Mechanic II 1 8.00 51.16 409.25 9.67
5 Helper I 1 8.00 18.76 150.06 3.54
6 Labour I 10 80.00 12.62 1,009.49 23.85
Labour Sub-total 4,233.51 - 6.76
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Loader, Wheel 2-2.5 M3 1.08 591.65 496.23 1,087.88 640.96 537.58 2.08
2 Crusher Plant 51-100 TPH 8.00 2,319.77 1,112.67 3,432.45 18,558.17 8,901.40 60.14
3 Loader, Crawler 2-2.5 M3 1.08 979.60 802.82 1,782.42 1,061.23 869.72 3.44
4 Dump truck,6*4 (12m3) 12M3 22.00 481.75 104.04 585.79 10,598.50 2,288.82 34.35
Equipment Sub-total 6,888.53 30,858.85 12,597.52 49.25
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Stone M3 106.02 33.03 260.00 27,566.49 8,588.37 100.00
2
3
Material Sub-total 27,566.49 8,588.37 43.99
Total Cost per crew day 62,658.85 21,185.89
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mat. Prod. Sup. 1 8.00 90.95 727.56 21.38
2 Equ.op.III 1 2.33 39.79 92.84 2.73
3 Driver III 3 22.89 36.38 832.66 24.46
3 St.eq.opI 1 8.00 22.74 181.89 5.34
4 Mechanic II 1 8.00 51.16 409.25 12.02
5 Helper I 1 8.00 18.76 150.06 4.41
6 Labour I 10 80.00 12.62 1,009.49 29.66
7
Labour Sub-total 3,403.76 - 5.31
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Loader, Wheel 2-2.5 M3 2.33 591.65 496.23 1,087.88 1,380.52 1,157.87 4.46
2 Crusher Plant 51-100 TPH 8.00 2,319.77 1,112.67 3,432.45 18,558.17 8,901.40 59.93
3 Dump truck,6*4 (12m3) 12M3 22.89 481.75 104.04 585.79 11,026.72 2,381.30 35.61
Equipment Sub-total 5,106.11 30,965.40 12,440.57 48.34
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Stone M3 106.02 33.03 280.00 29,686.99 9,249.01 100.00
Material Sub-total 29,686.99 9,249.01 46.35
Total Cost per crew day 64,056.16 21,689.58 100.00
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: * Considering 30% void & waste for quarry rock hauling calculation
* 0.5Km free hauling distance for quarry rock hauling operation
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason II 2 16.00 32.40 518.39 16.43
2 St.eq.opI 1 8.00 22.74 181.89 5.76
3 Bar Sett.I 2 16.00 30.69 491.11 15.56
4 Helper I 3 24.00 18.76 450.18 14.27
5 Labour I 15 120.00 12.62 1,514.24 47.98
Labour Sub-total 3,155.81 - 20.52
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Concrete Mixer,Trailer Mounted 250 Lit 4.00 42.64 8.28 50.92 170.56 33.10 65.48
2 Concrete Vibrator 5 HP 4.00 22.48 2.43 24.91 89.91 9.74 34.52
3 Pipe Molds - 120.00 - 1.20 144.00
4 Hand Tools
5
Equipment Sub-total 260.48 186.84 1.69
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Reinforcement Bar (Mild, Grade-40) t 19,060.00 0.35 6,690.06 - 55.94
2 Binding wire Kg 32.00 6.25 200.00 - 1.67
3 Cement Quintal 255.78 14.58 3,729.27 - 31.18
4 Sand m3 461.54 1.62 747.69 - 6.25
3
5 Crushed Aggregate M 243.73 84.20 2.43 592.27 204.62 4.95
Material Sub-total 11,959.29 204.62 77.78
Total Cost per crew day 15,375.58 391.46
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason II 3 24.00 32.40 777.58 17.02
2 St.eq.opI 1 8.00 22.74 181.89 3.98
3 Bar Sett.I 3 24.00 30.69 736.66 16.13
4 Helper I 4 32.00 18.76 600.24 13.14
5 Labour I 23 180.00 12.62 2,271.36 49.73
Labour Sub-total 4,567.74 - 22.02
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Concrete Mixer,Trailer Mounted 250 Lit 4.00 42.64 8.28 50.92 170.56 33.10 65.48
2 Concrete Vibrator 5 HP 4.00 22.48 2.43 24.91 89.91 9.74 34.52
3 Pipe Molds - 120.00 - 1.20 144.00
4 Hand Tools
5
Equipment Sub-total 260.48 186.84 1.26
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Reinforcement Bar (Mild, Grade-40) t 19,060.00 0.47 8,948.67 - 56.21
2 Binding wire Kg 32.00 12.50 400.00 - 2.51
3 Cement Quintal 255.78 18.90 4,834.24 - 30.37
4 Sand m3 461.54 2.10 969.23 - 6.09
3
5 Crushed Aggregate M 243.73 84.20 3.15 767.76 265.24 4.82
Material Sub-total 15,919.90 265.24 76.73
Total Cost per crew day 20,748.12 452.08
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason II 4 32.00 32.40 1,036.78 16.91
2 St.eq.opI 1 8.00 22.74 181.89 2.97
3 Bar Sett.I 4 32.00 30.69 982.21 16.02
4 Helper I 6 48.00 18.76 900.36 14.69
5 Labour I 30 240.00 12.62 3,028.48 49.41
Labour Sub-total 6,129.72 - 20.76
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Concrete Mixer,Trailer Mounted 250 Lit 5.00 42.64 8.28 50.92 213.21 41.38 70.34
2 Concrete Vibrator 5 HP 4.00 22.48 2.43 24.91 89.91 9.74 29.66
3 Pipe Molds - 120.00 - 1.20 144.00
4 Hand Tools
5
Equipment Sub-total 303.12 195.12 1.03
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Reinforcement Bar (Mild, Grade-40) t 19,060.00 0.78 14,815.34 - 64.13
2 Binding wire Kg 32.00 12.50 400.00 - 1.73
3 Cement Quintal 255.78 22.68 5,801.09 - 25.11
4 Sand m3 461.54 2.52 1,163.08 - 5.03
3
5 Crushed Aggregate M 243.73 84.20 3.78 921.31 318.29 3.99
Material Sub-total 23,100.81 318.29 78.22
Total Cost per crew day 29,533.66 513.41
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Carpenter I 1 8.00 40.93 327.40 30.38
2 Bar Sett.I 1 8.00 30.69 245.55 22.78
3 Labour I 5 40.00 12.62 504.75 46.84
4
Labour Sub-total 1,077.70 - 12.45
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Concrete Mixer,Trailer Mounted 250 Lit 2.00 42.64 8.28 50.92 85.28 16.55 65.48
2 Concrete Vibrator 5 HP 2.00 22.48 2.43 24.91 44.96 4.87 34.52
3
4
Equipment Sub-total 130.24 21.42 1.51
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Sand m3 461.54 0.91 420.92 5.65
2 Cement Quintal 255.78 8.21 2,099.44 28.20
3 Crushed Aggregate M3 243.73 84.20 1.37 333.43 115.19 4.48
4 Reinforcement Bar (Mild, Grade-40) t 19,060.00 0.22 4,231.32 56.83
5 Lumber m3 10,000.00 0.04 360.00 4.84
Material Sub-total 7,445.11 115.19 86.04
Total Cost per crew day 8,653.05 136.61
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Carpenter I 1 8.00 40.93 327.40 30.38
2 Bar Sett.I 1 8.00 30.69 245.55 22.78
3 Labour I 5 40.00 12.62 504.75 46.84
4
Labour Sub-total 1,077.70 - 12.45
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Concrete Mixer,Trailer Mounted 250 Lit 2.00 42.64 8.28 50.92 85.28 16.55 65.48
2 Concrete Vibrator 5 HP 2.00 22.48 2.43 24.91 44.96 4.87 34.52
3
4
Equipment Sub-total 130.24 21.42 1.51
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Sand m3 461.54 0.91 420.92 5.65
2 Cement Quintal 255.78 8.21 2,099.44 28.20
3 Crushed Aggregate M3 243.73 84.20 1.37 333.43 115.19 4.48
4 Reinforcement Bar (Mild, Grade-40) t 19,060.00 0.22 4,231.32 56.83
5 Lumber m3 10,000.00 0.04 360.00 4.84
Material Sub-total 7,445.11 115.19 86.04
Total Cost per crew day 8,653.05 136.61
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Labor Foreman 1 5.00 17.05 85.26 31.06
2 Labour I 2 15.00 12.62 189.28 68.94
3
Labour Sub-total 274.54 - 31.83
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 HCB Machine 5.00 - - - - -
2
Equipment Sub-total - -
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Sand m3 461.54 0.72 332.31 56.51
2 Cement Quintal 255.78 1.00 255.78 43.49
3
4
Material Sub-total 588.09 - 68.17
Total Cost per crew day 862.63 -
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Equ.op.III 1 8.00 39.79 318.31 67.96
2 Helper I 1 8.00 18.76 150.06 32.04
3
4
Labour Sub-total 468.37 - 9.07
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Excavator, Wheel Type 1.09M3 8.00 587.26 354.62 941.88 4,698.07 2,836.94 100.00
2
3
4
Equipment Sub-total 941.88 4,698.07 2,836.94 90.93
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1
Material Sub-total - -
Total Cost per crew day 5,166.44 2,836.94
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Carp. Foreman 1 8.00 64.80 518.39 20.68
2 Driver III 1 2.00 36.38 72.76 2.90
3 Carpenter II 3 24.00 54.57 1,309.61 52.25
4 Labour I 6 48.00 12.62 605.70 24.17
5
6
Labour Sub-total 2,506.46 - 45.52
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 2.00 426.76 88.12 514.88 853.51 176.24 100.00
2 Hand Tools
3
4
Equipment Sub-total 514.88 853.51 176.24 15.50
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Equaliptus Pole (Dia. 100mm, 8m long) No 100.00 8.00 800.00 - 37.27
2 Lumber m3 10,000.00 0.13 1,280.00 - 59.64
3 Nails kg 26.50 2.50 66.25 - 3.09
Material Sub-total 2,146.25 - 38.98
Total Cost per crew day 5,506.22 176.24
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: *Considering to re-use Each Equaliptus pole & lumber 2 1/2 times
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Carpenter I 1 8.00 40.93 327.40 30.38
2 Bar Sett.I 1 8.00 30.69 245.55 22.78
3 Labour I 5 40.00 12.62 504.75 46.84
4
Labour Sub-total 1,077.70 - 21.96
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Concrete Mixer,Trailer Mounted 250 Lit 2.00 42.64 8.28 50.92 85.28 16.55 65.48
2 Concrete Vibrator 5 HP 2.00 22.48 2.43 24.91 44.96 4.87 34.52
3 Pipe Molds - - 1.20
4
Equipment Sub-total 130.24 21.42 2.65
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Sand m3 461.54 0.38 174.46 4.71
2 Cement Quintal 255.78 3.40 870.16 23.52
3 Crushed Aggregate M3 243.73 84.20 0.57 138.20 47.74 3.73
4 Reinforcement Bar (Mild, Grade-40) t 19,060.00 0.11 2,058.48 55.63
5 Lumber m3 10,000.00 0.05 459.00 12.40
Material Sub-total 3,700.30 47.74 75.39
Total Cost per crew day 4,908.24 69.16
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mat. Prod. Sup. 1 8.00 90.95 727.56 23.00
2 Equ.op.III 1 1.67 39.79 66.31 2.10
3 Driver III 3 17.00 36.38 618.43 19.55
4 St.eq.opI 1 8.00 22.74 181.89 5.75
5 Mechanic II 1 8.00 51.16 409.25 12.94
6 Helper I 1 8.00 18.76 150.06 4.74
7 Labour I 10 80.00 12.62 1,009.49 31.92
Labour Sub-total 3,163.01 - 6.03
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Loader, Wheel 2-2.5 M3 0.83 591.65 496.23 906.57 493.04 413.53 1.76
2 Crusher Plant 51-100 TPH 8.00 2,319.77 1,112.67 27,459.56 18,558.17 8,901.40 66.14
3 Loader, Crawler 2-2.5 M3 0.83 979.60 802.82 1,485.35 816.33 669.01 2.91
4 Dump truck,6*4 (12m3) 12M3 17.00 481.75 104.04 - 8,189.75 1,768.63 29.19
Equipment Sub-total 29,851.48 28,057.29 11,752.57 53.52
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Stone M3 106.02 33.03 200.00 21,204.99 6,606.44 100.00
2 - -
Material Sub-total 21,204.99 6,606.44 40.45
Total Cost per crew day 52,425.29 18,359.01
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Const.For I 1 8.00 45.47 363.78 14.71
2 Equ.op.IV 1 8.00 102.31 818.51 33.10
3 Equ.op.III 2 8.77 39.79 348.77 14.11
4 Helper I 1 8.00 18.76 150.06 6.07
5 Driver III 3 16.21 36.38 589.52 23.84
6 Labour I 2 16.00 12.62 201.90 8.17
Labour Sub-total 2,472.54 9.46
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Crawler Dozer 280-330 HP 8.00 1,334.09 746.61 2,080.71 10,672.75 5,972.91 45.10
2 Loader, Wheel 2-2.5 M3 8.77 591.65 496.23 1,087.88 5,186.19 4,349.78 21.91
3 Dump truck,6*4 (12m3) 12M3 16.21 481.75 104.04 585.79 7,806.93 1,685.96 32.99
Equipment Sub-total 3,754.38 23,665.87 12,008.65 90.54
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1
2
Material Sub-total - -
Total Cost per crew day 26,138.41 12,008.65
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason I 1 8.00 22.17 177.34 18.48
2 Labour I 8 62.00 12.62 782.36 81.52
3 - -
4
Labour Sub-total 959.70 13.03
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Excavator, Wheel Type 1.09M3 8.00 587.26 354.62 941.88 4,698.07 2,836.94 73.35
2 Dump truck,6*4 (8m3) 8M3 4.00 426.76 88.12 514.88 1,707.03 352.49 26.65
3 - - -
4 -
Equipment Sub-total 6,405.10 3,189.43 86.97
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1
2
3
4
Material Sub-total - -
Total Cost per crew day 7,364.80 3,189.43
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason I 1 8.00 22.17 177.34 14.94
2 Labour I 10 80.00 12.62 1,009.49 85.06
3 - -
4
Labour Sub-total 1,186.84 15.63
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Excavator, Wheel Type 1.09M3 8.00 587.26 354.62 941.88 4,698.07 2,836.94 73.35
2 Dump truck,6*4 (8m3) 8M3 4.00 426.76 88.12 514.88 1,707.03 352.49 26.65
3 - - -
4 -
Equipment Sub-total 6,405.10 3,189.43 84.37
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1
2
3
4
Material Sub-total - -
Total Cost per crew day 7,591.94 3,189.43
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Equ.op.IV 1 8.00 102.31 818.51 44.78
2 Labour I 10 80.00 12.62 1,009.49 55.22
3 -
Labour Sub-total 1,828.00 22.57
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Excavator, Crawler Type 1.76M3 8.00 784.05 606.71 1,390.76 6,272.37 4,853.67 100.00
2 Hand Tools
3
4
5
Equipment Sub-total 1,390.76 6,272.37 4,853.67 77.43
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1
2
Material Sub-total - -
Total Cost per crew day 8,100.38 4,853.67
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Equ.op.IV 1 8.00 102.31 818.51 44.78
2 Labour I 10 80.00 12.62 1,009.49 55.22
3 -
Labour Sub-total 1,828.00 22.57
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Excavator, Crawler Type 1.76M3 8.00 784.05 606.71 1,390.76 6,272.37 4,853.67 100.00
2 Hand Tools
3
4
5
Equipment Sub-total 1,390.76 6,272.37 4,853.67 77.43
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1
2
Material Sub-total - -
Total Cost per crew day 8,100.38 4,853.67
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Equ.op.III 1 8.00 39.79 318.31 67.96
2 Helper I 1 8.00 18.76 150.06 32.04
3
4
Labour Sub-total 468.37 - 9.07
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Excavator, Wheel Type 1.09M3 8.00 587.26 354.62 828.35 4,698.07 2,836.94 100.00
2
Equipment Sub-total 4,698.07 2,836.94 90.93
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1
2
3
4
Material Sub-total - -
Total Cost per crew day 5,166.44 2,836.94
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Const.For I 1 8.00 45.47 363.78 19.52
2 Equ.op.III 2 12.00 39.79 477.46 25.62
3 St.eq.opI 1 8.00 22.74 181.89 9.76
4 Labour I 4 32.00 12.62 403.80 21.67
5 Labour II 4 32.00 13.64 436.54 23.43
Labour Sub-total 1,863.47 - 16.39
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Excavator, Wheel Type 1.09M3 8.00 587.26 354.62 941.88 4,698.07 2,836.94 49.42
2 Dump truck,6*4 (8m3) 8M3 4.00 426.76 88.12 514.88 1,707.03 352.49 17.95
3 Air Compressor 600CFM 8.00 377.78 18.65 396.43 3,022.22 149.20 31.79
4 Jack Hammer - 32.00 2.50 5.20 7.70 80.00 166.40 0.84
5 Hand Tools
Equipment Sub-total 9,507.32 3,505.04 83.61
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1
2
3
4
Material Sub-total - -
Total Cost per crew day 11,370.79 3,505.04
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason Foreman 1 8.00 54.57 436.54 21.00
2 Mason I 2 16.00 22.17 354.69 17.06
3 Equ.op.III 1 7.00 39.79 278.52 13.40
4 Labour I 10 80.00 12.62 1,009.49 48.55
5
Labour Sub-total 2,079.24 - 9.08
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Loader, Wheel 2-2.5 M3 4.00 591.65 496.23 1,087.88 2,366.60 1,984.93 63.41
2 Dump truck,6*4 (8m3) 8M3 3.00 426.76 88.12 514.88 1,280.27 264.37 34.30
3 Plate Compactor - 8.00 10.68 5.09 15.77 85.44 40.71 2.29
4
Equipment Sub-total 3,732.32 2,290.00 16.29
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Cement Quintal 255.78 0.28 71.05 - 0.42
2 Sand m3 461.54 0.04 18.46 - 0.11
3
3 Class A Bedding m 2,213.68 101.09 2.59 5,733.42 261.83 33.53
4 Pipes (Dia. 36) No 1,025.04 26.10 11.00 11,275.43 287.07 65.94
Material Sub-total 17,098.36 548.90 74.63
Total Cost per crew day 22,909.92 2,838.90
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: * Considering an average hauling distance of 18km for pipe hauling by dump truck from production sites.
* free haul distance of 10 km for select material
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason Foreman 1 8.00 54.57 436.54 18.33
2 Mason I 2 16.00 22.17 354.69 14.89
3 Equ.op.III 1 7.00 39.79 278.52 11.69
4 Labour I 13 104.00 12.62 1,312.34 55.09
5
Labour Sub-total 2,382.09 - 8.37
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Loader, Wheel 2-2.5 M3 4.00 591.65 496.23 1,087.88 2,366.60 1,984.93 62.69
2 Dump truck,6*4 (8m3) 8M3 3.10 426.76 88.12 514.88 1,322.95 273.18 35.05
3 Plate Compactor - 8.00 10.68 5.09 15.77 85.44 40.71 2.26
4
Equipment Sub-total 3,774.99 2,298.81 13.27
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Cement Quintal 255.78 0.35 88.81 - 0.40
2 Sand m3 461.54 0.05 23.08 - 0.10
3
3 Class A Bedding m 2,213.68 101.09 3.15 6,973.08 318.44 31.27
4 Pipes (Dia. 42) No 1,383.21 30.14 11.00 15,215.28 331.53 68.23
Material Sub-total 22,300.26 649.97 78.36
Total Cost per crew day 28,457.34 2,948.78
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: * Considering an average hauling distance of 7.2km for pipe hauling by dump truck from production sites.
* free haul distance of 10 km for select material
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason Foreman 1 8.00 54.57 436.54 18.33
2 Mason I 2 16.00 22.17 354.69 14.89
3 Equ.op.III 1 7.00 39.79 278.52 11.69
4 Labour I 13 104.00 12.62 1,312.34 55.09
5
Labour Sub-total 2,382.09 - 6.60
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Loader, Wheel 2-2.5 M3 4.00 591.65 496.23 1,087.88 2,366.60 1,984.93 62.69
2 Dump truck,6*4 (8m3) 8M3 3.10 426.76 88.12 514.88 1,322.95 273.18 35.05
3 Plate Compactor - 8.00 10.68 5.09 15.77 85.44 40.71 2.26
4
Equipment Sub-total 3,774.99 2,298.81 10.45
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Cement Quintal 255.78 0.42 106.58 - 0.36
2 Sand m3 461.54 0.06 27.69 - 0.09
3
3 Class A Bedding m 2,213.68 101.09 3.69 8,168.47 373.03 27.26
4 Pipes (Dia. 48) No 1,968.91 34.23 11.00 21,658.02 376.50 72.29
Material Sub-total 29,960.75 749.53 82.95
Total Cost per crew day 36,117.83 3,048.34
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: * Considering an average hauling distance of 7.2km for pipe hauling by dump truck from production sites.
* free haul distance of 10 km for select material
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason Foreman 1 8.00 54.57 436.54 23.25
2 Mason I 2 16.00 22.17 354.69 18.89
3 Equ.op.III 1 7.00 39.79 278.52 14.84
4 Labour I 8 64.00 12.62 807.60 43.02
5
Labour Sub-total 1,877.34 - 10.88
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Loader, Wheel 2-2.5 M3 4.00 591.65 496.23 1,087.88 2,366.60 1,984.93 63.96
2 Dump truck,6*4 (8m3) 8M3 3.10 426.76 88.12 514.88 1,322.95 273.18 35.75
3 Plate Compactor - 1.00 10.68 5.09 15.77 10.68 5.09 0.29
4
Equipment Sub-total 3,700.23 2,263.19 21.45
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Cement Quintal 255.78 0.28 71.05 - 0.61
2 Sand m3 461.54 0.04 18.46 - 0.16
3
3 Select Material m 20.86 10.67 14.92 311.25 159.14 2.67
4 Pipes (Dia. 36) No 1,025.04 26.10 11.00 11,275.43 287.07 96.57
Material Sub-total 11,676.19 446.20 67.67
Total Cost per crew day 17,253.76 2,709.40
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: * Considering an average hauling distance of 7.2km for pipe hauling by dump truck from production sites.
* free haul distance of 10 km for select material
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason Foreman 1 8.00 54.57 436.54 23.25
2 Mason I 2 16.00 22.17 354.69 18.89
3 Equ.op.III 1 7.00 39.79 278.52 14.84
4 Labour I 8 64.00 12.62 807.60 43.02
5
Labour Sub-total 1,877.34 - 10.02
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Loader, Wheel 2-2.5 M3 4.00 591.65 496.23 1,087.88 2,366.60 1,984.93 63.96
2 Dump truck,6*4 (8m3) 8M3 3.10 426.76 88.12 514.88 1,322.95 273.18 35.75
3 Plate Compactor - 1.00 10.68 5.09 15.77 10.68 5.09 0.29
4
Equipment Sub-total 3,700.23 2,263.19 19.75
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Cement Quintal 255.78 0.35 90.28 - 0.69
2 Sand m3 461.54 0.05 15.61 - 0.12
3
3 Select Material m 20.86 10.67 16.77 23.19 178.87 0.18
4 Pipes (Dia. 42) No 1,383.21 30.14 11.00 13,029.94 331.53 99.02
Material Sub-total 13,159.02 510.40 70.23
Total Cost per crew day 18,736.59 2,773.59
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: * Considering an average hauling distance of 7.2km for pipe hauling by dump truck from production sites.
* free haul distance of 10 km for select material
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason Foreman 1 8.00 54.57 436.54 23.25
2 Mason I 2 16.00 22.17 354.69 18.89
3 Equ.op.III 1 7.00 39.79 278.52 14.84
4 Labour I 8 64.00 12.62 807.60 43.02
5
Labour Sub-total 1,877.34 - 6.76
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Loader, Wheel 2-2.5 M3 4.00 591.65 496.23 1,087.88 2,366.60 1,984.93 63.96
2 Dump truck,6*4 (8m3) 8M3 3.10 426.76 88.12 514.88 1,322.95 273.18 35.75
3 Plate Compactor - 1.00 10.68 5.09 15.77 10.68 5.09 0.29
4
Equipment Sub-total 3,700.23 2,263.19 13.33
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Cement Quintal 255.78 0.42 106.58 - 0.48
2 Sand m3 461.54 0.06 27.69 - 0.12
3
3 Select Material m 20.86 10.67 18.48 385.51 197.11 1.74
4 Pipes (Dia. 48) No 1,968.91 34.23 11.00 21,658.02 376.50 97.66
Material Sub-total 22,177.80 573.61 79.90
Total Cost per crew day 27,755.37 2,836.80
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: * Considering an average hauling distance of 13.26km for pipe hauling by dump truck from production sites.
* free haul distance of 10 km for select material
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason I 1 8.00 22.17 177.34 42.32
2 Equ.op.III 1 1.00 39.79 39.79 9.50
3 Labour I 2 16.00 12.62 201.90 48.18
Labour Sub-total 419.03 - 10.03
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 1.00 426.76 88.12 514.88 426.76 88.12 100.00
2
3
Equipment Sub-total 514.88 426.76 88.12 10.21
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Steel Pipes (Dia. 150mm) No 1,000.00 3.33 3,333.33 - 100.00
2
Material Sub-total 3,333.33 - 79.76
Total Cost per crew day 4,179.12 88.12
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason I 1 8.00 22.17 177.34 42.32
2 Equ.op.III 1 1.00 39.79 39.79 9.50
3 Labour I 2 16.00 12.62 201.90 48.18
Labour Sub-total 419.03 - 6.12
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 1.00 426.76 88.12 514.88 426.76 88.12 100.00
2
3
Equipment Sub-total 514.88 426.76 88.12 6.23
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Split Pipes (Dia. 150mm) No 1,800.00 3.33 6,000.00 - 100.00
2
Material Sub-total 6,000.00 - 87.65
Total Cost per crew day 6,845.79 88.12
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason Foreman 1 8.00 54.57 436.54 9.36
2 Driver III 1 2.50 36.38 90.95 1.95
3 St.eq.opI 1 8.00 22.74 181.89 3.90
4 Mason I 2 16.00 22.17 354.69 7.60
5 Carpenter I 2 16.00 40.93 654.81 14.04
6 Carpenter II 1 8.00 54.57 436.54 9.36
7 Labour I 20 160.00 12.62 2,018.99 43.27
8 Bar Sett.I 2 16.00 30.69 491.11 10.53
Labour Sub-total 4,665.50 - 9.50
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 2.50 426.76 88.12 514.88 1,066.89 220.31 60.36
2 Concrete Mixer,Trailer Mounted 250 Lit 8.00 42.64 8.28 50.92 341.13 66.21 19.30
3 Concrete Vibrator 5 HP 16.00 22.48 2.43 24.91 359.66 38.95 20.35
4 Hand Tools
5
Equipment Sub-total 1,767.68 325.47 3.60
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Sand m3 461.54 4.49 2,073.18 4.86
2 Cement Quintal 255.78 40.43 10,340.44 24.22
3 Crushed Aggregate M3 243.73 84.20 6.74 1,642.23 567.35 3.85
4 Reinforcement Bar (Mild, Grade-40) t 19,060.00 0.28 5,296.77 12.41
5 Formwork m2 172.07 5.51 135.66 23,342.94 747.17 54.67
6
Material Sub-total 42,695.57 1,314.52 86.91
Total Cost per crew day 49,128.76 1,639.99
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: * 30km free haul distance for sand & aggregate hauling
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason Foreman 1 8.00 54.57 436.54 10.46
2 Driver III 1 2.50 36.38 90.95 2.18
3 St.eq.opI 1 8.00 22.74 181.89 4.36
4 Mason I 2 16.00 22.17 354.69 8.50
5 Carpenter I 2 16.00 40.93 654.81 15.69
6 Carpenter II 1 8.00 54.57 436.54 10.46
7 Labour I 20 160.00 12.62 2,018.99 48.37
8
Labour Sub-total 4,174.40 - 9.43
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 2.50 426.76 88.12 514.88 1,066.89 220.31 55.31
2 Concrete Mixer,Trailer Mounted 250 Lit 16.00 42.64 8.28 50.92 682.26 132.41 35.37
3 Concrete Vibrator 5 HP 8.00 22.48 2.43 24.91 179.83 19.48 9.32
4 Hand Tools
5
Equipment Sub-total 1,928.98 372.20 4.36
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Sand m3 461.54 4.19 1,931.54 5.06
2 Cement Quintal 255.78 41.85 10,704.39 28.04
3
3 Crushed Aggregate M 243.73 84.20 6.28 1,530.03 528.59 4.01
2
4 Formwork m 172.07 5.51 139.50 24,003.68 768.32 62.89
5
6
Material Sub-total 38,169.65 1,296.91 86.21
Total Cost per crew day 44,273.02 1,669.10
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: * 30km free haul distance for sand & aggregate hauling
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason Foreman 1 8.00 54.57 436.54 10.46
2 Driver III 1 2.50 36.38 90.95 2.18
3 St.eq.opI 1 8.00 22.74 181.89 4.36
4 Mason I 2 16.00 22.17 354.69 8.50
5 Carpenter I 2 16.00 40.93 654.81 15.69
6 Carpenter II 1 8.00 54.57 436.54 10.46
7 Labour I 20 160.00 12.62 2,018.99 48.37
8
Labour Sub-total 4,174.40 - 9.71
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 2.50 426.76 88.12 514.88 1,066.89 220.31 55.31
2 Concrete Mixer,Trailer Mounted 250 Lit 16.00 42.64 8.28 50.92 682.26 132.41 35.37
3 Concrete Vibrator 5 HP 8.00 22.48 2.43 24.91 179.83 19.48 9.32
4 Hand Tools
5
Equipment Sub-total 1,928.98 372.20 4.49
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Sand m3 461.54 4.80 2,215.38 6.00
2 Cement Quintal 255.78 48.00 12,277.44 33.28
3
3 Crushed Aggregate M 243.73 84.20 7.20 1,754.87 606.27 4.76
2
4 Formwork m 172.07 5.51 120.00 20,648.33 660.92 55.96
5
6
Material Sub-total 36,896.03 1,267.19 85.81
Total Cost per crew day 42,999.41 1,639.38
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: * 30km free haul distance for sand & aggregate hauling
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason Foreman 1 8.00 54.57 436.54 10.46
2 Driver III 1 2.50 36.38 90.95 2.18
3 St.eq.opI 1 8.00 22.74 181.89 4.36
4 Mason I 2 16.00 22.17 354.69 8.50
5 Carpenter I 2 16.00 40.93 654.81 15.69
6 Carpenter II 1 8.00 54.57 436.54 10.46
7 Labour I 20 160.00 12.62 2,018.99 48.37
8 -
Labour Sub-total 4,174.40 - 11.73
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 2.50 426.76 88.12 514.88 1,066.89 220.31 55.31
2 Concrete Mixer,Trailer Mounted 250 Lit 16.00 42.64 8.28 50.92 682.26 132.41 35.37
3 Concrete Vibrator 5 HP 8.00 22.48 2.43 24.91 179.83 19.48 9.32
4 Hand Tools
5
Equipment Sub-total 1,928.98 372.20 5.42
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Sand m3 461.54 4.80 2,215.38 7.52
2 Cement Quintal 255.78 43.20 11,049.70 37.49
3
3 Crushed Aggregate M 243.73 84.20 7.20 1,754.87 606.27 5.95
2
4 Formwork m 172.07 5.51 84.00 14,453.83 49.04
5 - -
6
Material Sub-total 29,473.79 606.27 82.84
Total Cost per crew day 35,577.16 978.46
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: * 30km free haul distance for sand & aggregate hauling
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason Foreman 1 8.00 54.57 436.54 9.36
2 Driver III 1 2.50 36.38 90.95 1.95
3 St.eq.opI 1 8.00 22.74 181.89 3.90
4 Mason I 2 16.00 22.17 354.69 7.60
5 Carpenter I 2 16.00 40.93 654.81 14.04
6 Carpenter II 1 8.00 54.57 436.54 9.36
7 Labour I 20 160.00 12.62 2,018.99 43.27
8 Bar Sett.I 2 16.00 30.69 491.11 10.53
Labour Sub-total 4,665.50 - 18.84
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 2.50 426.76 88.12 514.88 1,066.89 220.31 55.31
2 Concrete Mixer,Trailer Mounted 250 Lit 16.00 42.64 8.28 50.92 682.26 132.41 35.37
3 Concrete Vibrator 5 HP 8.00 22.48 2.43 24.91 179.83 19.48 9.32
4 Hand Tools
5
Equipment Sub-total 1,928.98 372.20 7.79
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Sand m3 461.54 1.91 880.62 4.85
2 Cement Quintal 255.78 17.17 4,392.25 24.18
3
3 Crushed Aggregate M 243.73 84.20 2.86 697.56 240.99 3.84
4 Reinforcement Bar (Mild, Grade-40) t 19,060.00 0.22 4,139.83 22.79
2
5 Formwork m 172.07 5.51 46.80 8,052.85 257.76 44.34
6
Material Sub-total 18,163.11 498.75 73.36
Total Cost per crew day 24,757.60 870.95
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: * 30km free haul distance for sand & aggregate hauling
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Carpenter I 1 8.00 40.93 327.40 10.22
2 Bar Sett.I 1 8.00 30.69 245.55 7.67
3 Labour I 5 40.00 12.62 504.75 15.76
4 Labor Foreman 1 8.00 17.05 136.42 4.26
5 Labour I 15 120.00 12.62 1,514.24 47.28
6 Mason I 2 16.00 22.17 354.69 11.08
7 Equ.op.III 1 3.00 39.79 119.37 3.73
8
Labour Sub-total 3,202.42 - 15.21
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Concrete Mixer,Trailer Mounted 250 Lit 8.00 42.64 8.28 50.92 341.13 66.21 17.35
2 Concrete Vibrator 5 HP 8.00 22.48 2.43 24.91 179.83 19.48 9.15
3 Dump truck,6*4 (8m3) 8M3 2.00 426.76 88.12 514.88 853.51 176.24 43.41
4 Loader, Wheel 2-2.5 M3 1.00 591.65 496.23 1,087.88 591.65 496.23 30.09
5 Hand Tools
Equipment Sub-total 1,966.12 758.16 9.34
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Sand m3 461.54 3.02 1,395.69 8.79
2 Cement Quintal 255.78 27.22 6,961.31 43.82
3
3 Crushed Aggregate M 243.73 84.20 4.54 1,105.57 381.95 6.96
4 Reinforcement Bar (Mild, Grade-40) t 19,060.00 0.32 6,071.14 38.22
5 Lumber m3 10,000.00 0.04 351.00 2.21
6
Material Sub-total 15,884.72 381.95 75.45
Total Cost per crew day 21,053.26 1,140.11
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: * 30km free haul distance for sand & aggregate hauling
* Re-using the lumber 10 times
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Carpenter I 1 8.00 40.93 327.40 10.22
2 Bar Sett.I 1 8.00 30.69 245.55 7.67
3 Labour I 5 40.00 12.62 504.75 15.76
4 Labor Foreman 1 8.00 17.05 136.42 4.26
5 Labour I 15 120.00 12.62 1,514.24 47.28
6 Mason I 2 16.00 22.17 354.69 11.08
7 Equ.op.III 1 3.00 39.79 119.37 3.73
8
Labour Sub-total 3,202.42 - 13.74
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Concrete Mixer,Trailer Mounted 250 Lit 8.00 42.64 8.28 50.92 341.13 66.21 17.35
2 Concrete Vibrator 5 HP 8.00 22.48 2.43 24.91 179.83 19.48 9.15
3 Dump truck,6*4 (8m3) 8M3 2.00 426.76 88.12 514.88 853.51 176.24 43.41
4 Loader, Wheel 2-2.5 M3 1.00 591.65 496.23 1,087.88 591.65 496.23 30.09
5 Hand Tools
Equipment Sub-total 1,966.12 758.16 8.44
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Sand m3 461.54 3.46 1,595.08 8.80
2 Cement Quintal 255.78 31.10 7,955.78 43.88
3
3 Crushed Aggregate M 243.73 84.20 5.18 1,263.51 436.51 6.97
4 Reinforcement Bar (Mild, Grade-40) t 19,060.00 0.36 6,938.45 38.27
5 Lumber m3 10,000.00 0.04 378.00 2.08
6
Material Sub-total 18,130.82 436.51 77.82
Total Cost per crew day 23,299.36 1,194.67
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: * 30km free haul distance for sand & aggregate hauling
* Re-using the lumber 10 times
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Carpenter I 1 8.00 40.93 327.40 10.22
2 Bar Sett.I 1 8.00 30.69 245.55 7.67
3 Labour I 5 40.00 12.62 504.75 15.76
4 Labor Foreman 1 8.00 17.05 136.42 4.26
5 Labour I 15 120.00 12.62 1,514.24 47.28
6 Mason I 2 16.00 22.17 354.69 11.08
7 Equ.op.III 1 3.00 39.79 119.37 3.73
8
Labour Sub-total 3,202.42 - 8.97
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Concrete Mixer,Trailer Mounted 250 Lit 8.00 42.64 8.28 50.92 341.13 66.21 17.35
2 Concrete Vibrator 5 HP 8.00 22.48 2.43 24.91 179.83 19.48 9.15
3 Dump truck,6*4 (8m3) 8M3 2.00 426.76 88.12 514.88 853.51 176.24 43.41
4 Loader, Wheel 2-2.5 M3 1.00 591.65 496.23 1,087.88 591.65 496.23 30.09
5 Hand Tools
Equipment Sub-total 1,966.12 758.16 5.51
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Sand m3 461.54 4.61 2,126.77 6.97
2 Cement Quintal 255.78 41.47 10,607.71 34.74
3
3 Crushed Aggregate M 243.73 84.20 6.91 1,684.68 582.02 5.52
4 Reinforcement Bar (Mild, Grade-40) t 19,060.00 0.82 15,611.51 51.13
5 Lumber m3 10,000.00 0.05 504.00 1.65
6
Material Sub-total 30,534.67 582.02 85.52
Total Cost per crew day 35,703.21 1,340.18
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: * 30km free haul distance for sand & aggregate hauling
* Re-using the lumber 10 times
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason Foreman 1 4.00 54.57 218.27 7.95
2 Equ.op.III 1 3.00 39.79 119.37 4.35
3 Mason I 5 40.00 22.17 886.72 32.30
4 Carpenter II 1 4.00 54.57 218.27 7.95
5 Labour II 5 40.00 13.64 545.67 19.88
6 Labour I 8 60.00 12.62 757.12 27.58
Labour Sub-total 2,745.42 - 32.37
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (12m3) 12M3 2.00 481.75 104.04 585.79 963.50 208.07 61.96
2 Loader, Wheel 2-2.5 M3 1.00 591.65 496.23 1,087.88 591.65 496.23 38.04
3 Hand Tools
Equipment Sub-total 1,673.67 1,555.15 704.31 18.33
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Cement Quintal 255.78 8.40 2,148.55 - 51.38
2 Sand m3 461.54 2.02 930.46 - 22.25
3 Stone M3 106.02 33.03 10.40 1,102.66 343.53 26.37
Material Sub-total 4,181.67 343.53 49.30
Total Cost per crew day 8,482.24 1,047.84
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Labor Foreman 1 8.00 17.05 136.42 5.33
2 Labour I 8 64.00 12.62 807.60 31.53
3 Mason I 8 64.00 22.17 1,418.75 55.38
4 Equ.op.III 1 5.00 39.79 198.94 7.77
5 -
6 -
Labour Sub-total 2,561.71 - 6.23
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 4.00 426.76 88.12 514.88 1,707.03 352.49 74.26
2 Loader, Wheel 2-2.5 M3 1.00 591.65 496.23 1,087.88 591.65 496.23 25.74
3 Hand Tools - -
4 - -
5
Equipment Sub-total 2,298.68 848.72 5.59
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Sand m3 461.54 12.48 5,760.00 15.87
2 Cement Quintal 255.78 16.90 4,321.66 11.91
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: * 30km free haul distance for sand & aggregate hauling
* Re-using the lumber 10 times
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Const.For II 1 8.00 73.89 591.15 26.08
2 Equ.op.IV 1 8.00 102.31 818.51 36.11
3 Equ.op.III 1 8.00 39.79 318.31 14.04
4 Equ.op.II 1 6.00 28.42 170.52 7.52
5 Helper I 1 8.00 18.76 150.06 6.62
7 Labour II 2 16.00 13.64 218.27 9.63
Labour Sub-total 2,266.82 - 15.12
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Motor Grader 145-165 HP 8.00 808.70 794.52 1,603.22 6,469.63 6,356.13 50.83
2 Roller,Vibrator,2Drums 8 ton 6.00 478.94 281.42 760.36 2,873.64 1,688.50 22.58
3 Water truck,6*4 20000Lits 8.00 422.98 145.63 568.61 3,383.83 1,165.03 26.59
4
5
Equipment Sub-total 2,932.19 12,727.11 9,209.65 84.88
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1
2
Material Sub-total - -
Total Cost per crew day 14,993.93 9,209.65
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: *The grader scarifies 15cm of road bed material after top soil removal & place it again
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Const.For II 1 4.00 73.89 295.57 6.00
2 Equ.op.IV 1 8.00 102.31 818.51 16.63
3 Equ.op.II 1 8.00 28.42 227.36 4.62
4 Equ.op.III 8 57.10 39.79 2,271.81 46.15
5 Helper I 2 16.00 18.76 300.12 6.10
6 Labour I 10 80.00 12.62 1,009.49 20.51
Labour Sub-total 4,922.87 4.36
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Crawler Dozer 280-330 HP 8.00 1,334.09 746.61 2,080.71 10,672.75 5,972.91 25.09
2 Water truck,6*4 20000Lits - 422.98 145.63 568.61 - -
3 Roller,Vibrator,2Drums 8 ton 8.00 478.94 281.42 760.36 3,831.53 2,251.34 9.01
4 Dump truck,6*4 (12m3) 12M3 52.24 481.75 104.04 585.79 25,168.94 5,435.41 59.16
5 Loader, Wheel 2-2.5 M3 4.85 591.65 496.23 1,087.88 2,870.74 2,407.76 6.75
Equipment Sub-total 5,083.34 42,543.96 16,067.41 37.71
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Rock Excavation M3 106.02 33.03 616.50 65,364.40 20,364.34 100.00
2
3
Material Sub-total 65,364.40 20,364.34 57.93
Total Cost per crew day 112,831.22 36,431.75
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Const.For II 1 1.00 73.89 73.89 5.94
2 Equ.op.IV 1 8.00 102.31 818.51 65.78
3 Helper I 1 8.00 18.76 150.06 12.06
4 Labour I 2 16.00 12.62 201.90 16.23
5 -
6 -
Labour Sub-total 1,244.36 10.44
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Crawler Dozer 280-330 HP 8.00 1,334.09 746.61 2,080.71 10,672.75 5,972.91 100.00
2 - -
3 - -
4 - -
5 - -
Equipment Sub-total 2,080.71 10,672.75 5,972.91 89.56
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 - -
2
3
Material Sub-total - -
Total Cost per crew day 11,917.11 5,972.91
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Const.For II 1 1.00 73.89 73.89 7.09
2 Equ.op.IV 1 8.00 102.31 818.51 78.52
3 Helper I 1 8.00 18.76 150.06 14.39
4 -
5 -
6 -
Labour Sub-total 1,042.46 8.90
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Crawler Dozer 280-330 HP 8.00 1,334.09 746.61 2,080.71 10,672.75 5,972.91 100.00
2 - -
3 - -
4 - -
5 - -
Equipment Sub-total 2,080.71 10,672.75 5,972.91 91.10
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 - -
2
3
Material Sub-total - -
Total Cost per crew day 11,715.21 5,972.91
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Const.For II 1 8.00 73.89 591.15 15.32
2 Equ.op.IV 3 24.00 102.31 2,455.53 63.63
3 Equ.op.II 1 5.00 28.42 142.10 3.68
4 Equ.op.III 1 8.00 39.79 318.31 8.25
5 Helper I 1 8.00 18.76 150.06 3.89
6 Labour I 2 16.00 12.62 201.90 5.23
7 -
Labour Sub-total 3,859.04 11.61
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Motor Grader 145-165 HP 16.00 808.70 794.52 1,603.22 12,939.27 12,712.25 44.03
2 Water truck,6*4 20000Lits 8.00 422.98 145.63 568.61 3,383.83 1,165.03 11.51
3 Roller,Vibrator,2Drums 8 ton 5.00 478.94 281.42 760.36 2,394.70 1,407.09 8.15
4 Crawler Dozer 280-330 HP 8.00 1,334.09 746.61 2,080.71 10,672.75 5,972.91 36.31
5 - -
6 - -
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: * Loader hours include 8 hours for base coarse material mixing
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Const.For II 1 8.00 73.89 233.64 14.14
2 Driver III 2 16.00 36.38 272.58 16.49
3 St.eq.opI 2 16.00 22.74 203.36 12.30
4 Helper II 3 24.00 23.87 337.49 20.42
5 Labour I 6 48.00 12.62 605.70 36.65
6
7
Labour Sub-total 1,652.77 - 0.66
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Water truck,6*4 20000Lits 4.00 422.98 145.63 568.61 980.90 581.42 13.51
2 Asphalt Distributor 6000 Lit 8.00 752.49 418.89 1,171.38 4,699.69 783.04 64.73
3 Asphalt Kettle, Trailer Mounted 1500-2000Lit 8.00 499.25 114.83 614.07 332.11 306.40 4.57
4 Street Sweeper, Self Prop 1-2m 6.00 425.74 118.67 544.41 1,247.57 304.96 17.18
5
Equipment Sub-total 2,898.47 7,260.27 1,975.81 2.88
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Bitumen - MC-30 Kg 28.39 8,570.00 243,302.30 - 100.00
2
Material Sub-total 243,302.30 - 96.47
Total Cost per crew day 252,215.34 1,975.81
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Labor Foreman 1 8.00 17.05 136.42 10.82
2 Labour I 6 48.00 12.62 605.70 48.05
3 Driver III 1 8.00 36.38 291.03 23.09
4 St.eq.opII 1 8.00 28.42 227.36 18.04
5 -
Labour Sub-total 1,260.50 0.96
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Street Sweeper, Self Prop 1-2m 8.00 425.74 118.67 544.41 3,405.95 949.37 25.38
2 Asphalt Kettle, Trailer Mounted 1500-2000Lit 8.00 499.25 114.83 614.07 3,993.96 918.62 29.76
3 Asphalt Distributor 6000 Lit 8.00 752.49 418.89 1,171.38 6,019.95 3,351.08 44.86
4
Equipment Sub-total 13,419.86 5,219.06 10.25
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Bitumen - AC RC-70 Kg 29.07 4,000.00 116,280.00 100.00
2
3
Material Sub-total 116,280.00 - 88.79
Total Cost per crew day 130,960.36 5,219.06
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Labor Foreman 1 8.00 17.05 136.42 4.51
2 Labour I 10 80.00 12.62 1,009.49 33.38
3 Driver III 5 36.00 36.38 1,309.61 43.31
4 St.eq.opII 1 4.00 28.42 113.68 3.76
5 Equ.op.II 2 16.00 28.42 454.73 15.04
6
Labour Sub-total 3,023.94 1.47
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 24.00 426.76 88.12 514.88 10,242.18 2,114.94 30.62
2 Roller,Pneumatic 10 ton 12.00 553.82 236.35 790.18 6,645.90 2,836.26 19.87
3 Asphalt Kettle, Trailer Mounted 1500-2000Lit 4.00 499.25 114.83 614.07 1,996.98 459.31 5.97
4 Spreader, Aggregate 5-7m 8.00 1,067.62 405.33 1,472.95 8,540.95 3,242.63 25.54
5 Asphalt Distributor 6000 Lit 8.00 752.49 418.89 1,171.38 6,019.95 3,351.08 18.00
6 Hand Tools 8.00
Equipment Sub-total 33,445.95 12,004.22 16.25
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
3
1 Chip Aggregate M 262.13 91.80 49.14 12,881.64 4,511.07 7.61
2 Bitumen - MC-3000 Kg 26.60 5,880.00 156,408.00 - 92.39
3
Material Sub-total 169,289.64 4,511.07 82.28
Total Cost per crew day 205,759.53 16,515.29
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Labor Foreman 1 8.00 17.05 136.42 4.51
2 Labour I 10 80.00 12.62 1,009.49 33.38
3 Driver III 5 36.00 36.38 1,309.61 43.31
4 St.eq.opII 1 4.00 28.42 113.68 3.76
5 Equ.op.II 2 16.00 28.42 454.73 15.04
6
Labour Sub-total 3,023.94 1.83
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 24.00 426.76 88.12 514.88 10,242.18 2,114.94 30.62
2 Roller,Pneumatic 10 ton 12.00 553.82 236.35 790.18 6,645.90 2,836.26 19.87
3 Asphalt Kettle, Trailer Mounted 1500-2000Lit 4.00 499.25 114.83 614.07 1,996.98 459.31 5.97
4 Spreader, Aggregate 5-7m 8.00 1,067.62 405.33 1,472.95 8,540.95 3,242.63 25.54
5 Asphalt Distributor 6000 Lit 8.00 752.49 418.89 1,171.38 6,019.95 3,351.08 18.00
6 Hand Tools 8.00
Equipment Sub-total 33,445.95 12,004.22 20.23
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
3
1 Chip Aggregate M 262.13 91.80 22.86 5,991.46 2,098.17 4.65
2 Bitumen - MC-3000 Kg 26.60 4,620.00 122,892.00 - 95.35
3
Material Sub-total 128,883.46 2,098.17 77.94
Total Cost per crew day 165,353.35 14,102.39
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Labor Foreman 1 8.00 17.05 136.42 5.87
2 Equ.op.III 1 4.27 39.79 169.89 7.31
3 Labour I 20 160.00 12.62 2,018.99 86.83
4
5
Labour Sub-total 2,325.30 - 25.49
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (12m3) 12M3 3.27 481.75 104.04 585.79 1,575.25 340.19 61.66
2 Loader, Crawler 2-2.5 M3 1.00 979.60 802.82 1,782.42 979.60 802.82 38.34
3 -
Equipment Sub-total 2,368.20 2,554.84 1,143.00 28.01
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Stone M3 106.02 33.03 40.00 4,241.00 1,321.29 100.00
2 -
3 -
Material Sub-total 4,241.00 1,321.29 46.50
Total Cost per crew day 9,121.14 2,464.29
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Labor Foreman 1 8.00 17.05 136.42 5.95
2 Equ.op.III 1 3.45 39.79 137.37 5.99
3 Labour I 20 160.00 12.62 2,018.99 88.06
4
5
Labour Sub-total 2,292.77 - 30.03
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (12m3) 12M3 2.45 481.75 104.04 585.79 1,181.43 255.14 54.67
2 Loader, Crawler 2-2.5 M3 1.00 979.60 802.82 1,782.42 979.60 802.82 45.33
3 -
Equipment Sub-total 2,368.20 2,161.03 1,057.96 28.31
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Stone M3 106.02 33.03 30.00 3,180.75 990.97 100.00
2 -
3 -
Material Sub-total 3,180.75 990.97 41.66
Total Cost per crew day 7,634.55 2,048.92
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Carp. Foreman 1 8.00 64.80 518.39 4.80
2 Driver III 1 2.00 36.38 72.76 0.67
3 Carpenter II 16 128.00 54.57 6,984.61 64.64
4 Labour I 32 256.00 12.62 3,230.38 29.89
5
6
Labour Sub-total 10,806.14 - 47.19
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 2.00 426.76 88.12 514.88 853.51 176.24 100.00
2 Hand Tools
3
4
Equipment Sub-total 514.88 853.51 176.24 3.73
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Equaliptus Pole (Dia. 100mm, 8m long) No 100.00 70.00 7,000.00 - 62.28
2 Lumber m3 10,000.00 0.32 3,200.00 - 28.47
3 Ply wood No 60.00 16.00 960.00 - 8.54
4 Nails kg 26.50 3.00 79.50 - 0.71
Material Sub-total 11,239.50 - 49.08
Total Cost per crew day 22,899.15 176.24
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: *Considering to re-use Each Equaliptus pole 1.5 & lumber 1 time
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Carp. Foreman 1 8.00 64.80 518.39 4.80
2 Driver III 1 2.00 36.38 72.76 0.67
3 Carpenter II 16 128.00 54.57 6,984.61 64.64
4 Labour I 32 256.00 12.62 3,230.38 29.89
5
6
Labour Sub-total 10,806.14 - 47.99
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 2.00 426.76 88.12 514.88 853.51 176.24 100.00
2 Hand Tools
3
4
Equipment Sub-total 514.88 853.51 176.24 3.79
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Equaliptus Pole (Dia. 100mm, 8m long) No 100.00 70.00 7,000.00 - 64.46
2 Lumber m3 10,000.00 0.36 3,600.00 - 33.15
3 Ply wood No 60.00 3.00 180.00 - 1.66
4 Nails kg 26.50 3.00 79.50 - 0.73
Material Sub-total 10,859.50 - 48.22
Total Cost per crew day 22,519.15 176.24
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: *Considering to re-use Each Equaliptus pole 1.5 & lumber 1 time
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Welder II 1 8.00 45.47 363.78 100.00
2
Labour Sub-total 363.78 - 2.16
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 AC Welder, Diesel 300-400AMP 8.00 189.56 16.19 205.75 1,516.49 129.51 100.00
2
Equipment Sub-total 205.75 1,516.49 129.51 8.99
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: * Cost includes cutting, grinding, drilling & boltting of steel plate
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason Foreman 1 8.00 54.57 436.54 10.46
2 Driver III 1 2.50 36.38 90.95 2.18
3 St.eq.opI 1 8.00 22.74 181.89 4.36
4 Mason I 2 16.00 22.17 354.69 8.50
5 Carpenter I 2 16.00 40.93 654.81 15.69
6 Carpenter II 1 8.00 54.57 436.54 10.46
7 Labour I 20 160.00 12.62 2,018.99 48.37
8
Labour Sub-total 4,174.40 - 12.95
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 2.50 426.76 88.12 514.88 1,066.89 220.31 55.31
2 Concrete Mixer,Trailer Mounted 250 Lit 16.00 42.64 8.28 50.92 682.26 132.41 35.37
3 Concrete Vibrator 5 HP 8.00 22.48 2.43 24.91 179.83 19.48 9.32
4 Hand Tools
5
Equipment Sub-total 1,928.98 372.20 5.98
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Sand m3 461.54 3.09 1,425.60 5.46
2 Cement Quintal 255.78 30.89 7,900.53 30.24
3 Crushed Aggregate M3 243.73 84.20 4.63 1,129.26 390.13 4.32
4 Formwork m2 172.07 5.51 91.08 15,672.08 501.64 59.98
5
6
Material Sub-total 26,127.48 891.77 81.06
Total Cost per crew day 32,230.86 1,263.97
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: * 30km free haul distance for sand & aggregate hauling
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason I 1 8.00 22.17 177.34 81.68
2 Equ.op.III 1 1.00 39.79 39.79 18.32
3
Labour Sub-total 217.13 - 20.67
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 1.00 426.76 88.12 514.88 426.76 88.12 100.00
2
3
Equipment Sub-total 514.88 426.76 88.12 40.63
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 PVC Pipe, 110mm No 184.80 2.20 406.56 - 100.00
2
Material Sub-total 406.56 - 38.70
Total Cost per crew day 1,050.45 88.12
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason I 1 8.00 22.17 177.34 81.68
2 Equ.op.III 1 1.00 39.79 39.79 18.32
3
Labour Sub-total 217.13 - 7.59
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 1.00 426.76 88.12 514.88 426.76 88.12 100.00
2
3
Equipment Sub-total 514.88 426.76 88.12 14.91
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 PVC Pipe, 110mm No 184.80 12.00 2,217.60 - 100.00
2
Material Sub-total 2,217.60 - 77.50
Total Cost per crew day 2,861.49 88.12
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Labor Foreman 1 8.00 17.05 136.42 11.75
2 Equ.op.III 1 1.00 39.79 39.79 3.43
3 Mason I 1 8.00 22.17 177.34 15.27
4 Labour I 8 64.00 12.62 807.60 69.55
Labour Sub-total 1,161.15 - 11.03
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 1.00 426.76 88.12 514.88 426.76 88.12 100.00
2 Hand Tools
Equipment Sub-total 426.76 88.12 4.05
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 PVC-coated Gabion boxes,3*3*1*1m No 3,881.76 2.00 7,763.52 86.86
2 Binding wire Kg 32.00 1.50 48.00 0.54
3 Geotextile M2 81.77 - 6.00 490.60 - 5.49
4 Stone M3 106.02 33.03 6.00 636.15 198.19 7.12
Material Sub-total 8,938.27 198.19 84.91
Total Cost per crew day 10,526.18 286.32
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Labor Foreman 1 8.00 17.05 136.42 13.87
2 Labour I 8 64.00 12.62 807.60 82.09
3 Equ.op.III 1 1.00 39.79 39.79 4.04
Labour Sub-total 983.80 - 2.34
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 1.00 426.76 88.12 514.88 426.76 88.12 100.00
Equipment Sub-total 426.76 88.12 1.01
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Geogrid M2 203.18 200.00 40,635.54 100.00
2
Material Sub-total 40,635.54 - 96.65
Total Cost per crew day 42,046.10 88.12
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Labor Foreman 1 8.00 17.05 136.42 11.61
2 Equ.op.III 1 5.32 39.79 211.80 18.03
3 Helper I 1 1.00 18.76 18.76 1.60
4 Labour I 8 64.00 12.62 807.60 68.76
5
6
Labour Sub-total 1,174.57 - 3.86
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Loader, Wheel 2-2.5 M3 0.47 591.65 496.23 1,087.88 276.60 231.99 9.35
2 Dump truck,6*4 (12m3) 12M3 4.86 481.75 104.04 585.79 2,339.24 505.18 79.09
3 Plate Compactor - 32.00 10.68 5.09 15.77 341.76 162.83 11.56
4 Hand Tools
5
Equipment Sub-total 1,689.44 2,957.60 899.99 9.71
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
3
1 Sub-base aggregate m 228.77 77.46 66.00 15,098.95 5,112.54 57.37
2 PVC Pipe, 110mm No 184.80 9.17 1,694.00 6.44
3 Perforated PVC Pipe, 150mm No 369.60 18.33 6,776.00 25.75
4 Impermeable Membrane M2 25.00 110.00 2,750.00 10.45
Material Sub-total 26,318.95 5,112.54 86.43
Total Cost per crew day 30,451.12 6,012.53
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Labor Foreman 1 8.00 17.05 136.42 11.75
2 Equ.op.III 1 1.00 39.79 39.79 3.43
3 Mason I 1 8.00 22.17 177.34 15.27
4 Labour I 8 64.00 12.62 807.60 69.55
Labour Sub-total 1,161.15 - 22.13
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 1.00 426.76 88.12 514.88 426.76 88.12 100.00
2 Hand Tools
Equipment Sub-total 426.76 88.12 8.13
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Gabion boxes, 2m*1m*1m No 686.58 4.00 2,746.33 75.07
2 Binding wire Kg 32.00 2.00 64.00 1.75
3 Stone M3 106.02 33.03 8.00 848.20 264.26 23.18
Material Sub-total 3,658.53 264.26 69.73
Total Cost per crew day 5,246.44 352.38
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Labor Foreman 1 8.00 17.05 136.42 11.75
2 Equ.op.III 1 1.00 39.79 39.79 3.43
3 Mason I 1 8.00 22.17 177.34 15.27
4 Labour I 8 64.00 12.62 807.60 69.55
5
Labour Sub-total 1,161.15 - 21.13
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 1.00 426.76 88.12 514.88 426.76 88.12 100.00
2 Hand Tools
3
4
Equipment Sub-total 426.76 88.12 7.76
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Gabion boxes, 1.5m*1m*1m No 561.75 5.33 2,996.00 76.66
2 Binding wire Kg 32.00 2.00 64.00 1.64
3 Stone M3 106.02 33.03 8.00 848.20 264.26 21.70
4
Material Sub-total 3,908.20 264.26 71.11
Total Cost per crew day 5,496.10 352.38
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Labor Foreman 1 8.00 17.05 136.42 40.32
2 Labour I 2 16.00 12.62 201.90 59.68
3
Labour Sub-total 338.32 - 8.28
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1
Equipment Sub-total - -
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Geo-Textile filter fabric M2 75.00 50.00 3,750.00 100.00
2
Material Sub-total 3,750.00 - 91.72
Total Cost per crew day 4,088.32 -
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Welder I 1 8.00 20.46 163.70 40.38
2 Labour I 2 16.00 12.62 201.90 49.80
3 Equ.op.III 1 1.00 39.79 39.79 9.81
Labour Sub-total 405.39 - 5.60
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 1.00 426.76 88.12 514.88 426.76 88.12 100.00
Equipment Sub-total 426.76 88.12 5.90
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Guardrail m 320.04 20.00 6,400.73 - 100.00
2
Material Sub-total 6,400.73 - 88.49
Total Cost per crew day 7,232.88 88.12
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Welder I 1 8.00 20.46 163.70 40.38
2 Labour I 2 16.00 12.62 201.90 49.80
3 Equ.op.III 1 1.00 39.79 39.79 9.81
Labour Sub-total 405.39 - 4.31
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 1.00 426.76 88.12 514.88 426.76 88.12 100.00
Equipment Sub-total 426.76 88.12 4.53
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Sign faces made by Alluminium alloy M2 1,073.00 8.00 8,584.00 - 100.00
2
Material Sub-total 8,584.00 - 91.16
Total Cost per crew day 9,416.15 88.12
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Carpenter I 1 8.00 40.93 327.40 29.30
2 Bar Sett.I 1 8.00 30.69 245.55 21.97
3 Labour I 5 40.00 12.62 504.75 45.17
4 Equ.op.III 1 1.00 39.79 39.79 3.56
Labour Sub-total 1,117.49 - 10.46
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Concrete Mixer,Trailer Mounted 250 Lit 1.00 42.64 8.28 50.92 42.64 8.28 8.67
2 Concrete Vibrator 5 HP 1.00 22.48 2.43 24.91 22.48 2.43 4.57
3 Dump truck,6*4 (8m3) 8M3 1.00 426.76 88.12 514.88 426.76 88.12 86.76
Equipment Sub-total 491.88 98.83 4.60
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Sand m3 461.54 0.32 147.69 1.63
2 Cement Quintal 255.78 2.88 736.65 8.12
3
3 Crushed Aggregate M 243.73 84.20 0.48 116.99 40.42 1.29
4 Reinforcement Bar (Mild, Grade-40) t 19,060.00 0.21 4,075.33 44.90
5 Lumber m3 10,000.00 0.40 4,000.00 44.07
Material Sub-total 9,076.66 40.42 84.94
Total Cost per crew day 10,686.03 139.25
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason I 1 8.00 22.17 177.34 42.32
2 Equ.op.III 1 1.00 39.79 39.79 9.50
3 Labour I 2 16.00 12.62 201.90 48.18
Labour Sub-total 419.03 - 5.14
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 1.00 426.76 88.12 514.88 426.76 88.12 100.00
2
3
Equipment Sub-total 514.88 426.76 88.12 5.24
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Steel Pipes (Dia. 75mm) No 600.00 12.17 7,300.00 - 100.00
2
Material Sub-total 7,300.00 - 89.62
Total Cost per crew day 8,145.79 88.12
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Labor Foreman 1 8.00 17.05 136.42 6.24
2 Labour I 16 128.00 12.62 1,615.19 73.89
3 Mason I 2 16.00 22.17 354.69 16.23
4 Driver II 0 - 34.10 -
5 Equ.op.III 1 2.00 39.79 79.58 3.64
6
Labour Sub-total 2,185.87 - 24.16
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 2.00 426.76 88.12 514.88 853.51 176.24 100.00
2 Pick Up,Double cab,4*4,Diesel - - 191.31 178.96 370.27 - -
3 Hand Tools
4
Equipment Sub-total 853.51 176.24 9.43
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Sand m3 461.54 1.92 886.15 14.75
2 Cement Quintal 255.78 17.28 4,419.88 73.57
3
3 Crushed Aggregate M 243.73 84.20 2.88 701.95 242.51 11.68
4
Material Sub-total 6,007.98 242.51 66.41
Total Cost per crew day 9,047.37 418.75
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
NB: * 30km free haul distance for sand & aggregate hauling
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Equ.op.II 1 8.00 28.42 227.36 31.06
2 Labour I 5 40.00 12.62 504.75 68.94
3
Labour Sub-total 732.11 - 1.64
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Road Marking Machine - 8.00 501.46 223.15 724.61 4,011.70 1,785.22 100.00
2 Hand Tools
3
4
Equipment Sub-total 4,011.70 1,785.22 9.01
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Thermoplastic paint l 37.44 1,000.00 37,439.14 94.09
2 Glass beads Kg 26.00 90.50 2,353.00 5.91
3
Material Sub-total 39,792.14 - 89.35
Total Cost per crew day 44,535.95 1,785.22
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Equ.op.II 1 8.00 28.42 227.36 31.06
2 Labour I 5 40.00 12.62 504.75 68.94
3
Labour Sub-total 732.11 - 1.64
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Road Marking Machine - 8.00 501.46 223.15 724.61 4,011.70 1,785.22 100.00
2 Hand Tools
3
4
Equipment Sub-total 4,011.70 1,785.22 9.01
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Thermoplastic paint l 37.44 1,000.00 37,439.14 94.09
2 Glass beads Kg 26.00 90.50 2,353.00 5.91
3
Material Sub-total 39,792.14 - 89.35
Total Cost per crew day 44,535.95 1,785.22
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Labor Foreman 1 8.00 17.05 136.42 10.37
2 Labour I 5 40.00 12.62 504.75 38.38
3 Equ.op.III 1 3.00 39.79 119.37 9.08
4 St.eq.opII 1 4.00 28.42 113.68 8.64
5 Equ.op.II 1 4.00 28.42 113.68 8.64
6 Carpenter I 1 8.00 40.93 327.40 24.89
Labour Sub-total 1,315.30 1.23
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 3.00 426.76 88.12 514.88 1,280.27 264.37 26.13
2 Roller,Vibrator,2Drums 8 ton 4.00 478.94 281.42 760.36 1,915.76 1,125.67 39.11
3 Street Sweeper, Self Prop 1-2m 4.00 425.74 118.67 544.41 1,702.98 474.68 34.76
4 Hand Tools
5
6 8.00
Equipment Sub-total 4,899.01 1,864.72 4.59
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Asphalt Hot Mix M3 3,135.65 152.50 32.00 100,340.72 4,880.07 99.84
2 Lumber m3 10,000.00 0.006 64.00 - 0.06
3 Equaliptus Pole (Dia. 100mm, 8m long) No 100.00 1.000 100.00 - 0.10
Material Sub-total 100,504.72 4,880.07 94.18
Total Cost per crew day 106,719.03 6,744.79
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Labor Foreman 1 8.00 17.05 136.42 10.70
2 Labour I 5 40.00 12.62 504.75 39.57
3 Equ.op.III 1 2.00 39.79 79.58 6.24
4 St.eq.opII 1 4.00 28.42 113.68 8.91
5 Equ.op.II 1 4.00 28.42 113.68 8.91
6 Carpenter I 1 8.00 40.93 327.40 25.67
Labour Sub-total 1,275.51 20.34
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 2.00 426.76 88.12 514.88 853.51 176.24 19.08
2 Roller,Vibrator,2Drums 8 ton 4.00 478.94 281.42 760.36 1,915.76 1,125.67 42.84
3 Street Sweeper, Self Prop 1-2m 4.00 425.74 118.67 544.41 1,702.98 474.68 38.08
4 Hand Tools
5
6 8.00
Equipment Sub-total 4,472.25 1,776.60 71.31
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Asphalt Hot Mix M3 3,135.65 152.50 0.14 451.53 21.96 86.25
2 Lumber m3 10,000.00 0.007 72.00 - 13.75
3
Material Sub-total 523.53 21.96 8.35
Total Cost per crew day 6,271.30 1,798.56
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Const.For II 1 8.00 73.89 591.15 17.69
2 Equ.op.IV 2 16.00 102.31 1,637.02 48.97
3 Equ.op.III 4 25.27 39.79 1,005.33 30.08
4 Labour II 1 8.00 13.64 109.13 3.26
Labour Sub-total 3,342.62 8.86
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Crawler Dozer 280-330 HP 16.00 1,334.09 746.61 2,080.71 21,345.50 11,945.82 62.07
2 Dump truck,6*4 (12m3) 12M3 17.33 481.75 104.04 585.79 8,350.33 1,803.31 24.28
3 Loader, Wheel 2-2.5 M3 7.93 591.65 496.23 1,087.88 4,693.76 3,936.77 13.65
4
5
Equipment Sub-total 3,754.38 34,389.59 17,685.90 91.14
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1
2
Material Sub-total - -
Total Cost per crew day 37,732.22 17,685.90
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Labor Foreman 1 8.00 17.05 136.42 11.37
2 Equ.op.III 1 1.35 39.79 53.86 4.49
3 Labour I 10 80.00 12.62 1,009.49 84.14
4
Labour Sub-total 1,199.77 63.19
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (12m3) 12M3 0.93 481.75 104.04 585.79 447.34 96.61 64.02
2 Loader, Wheel 2-2.5 M3 0.43 591.65 496.23 1,087.88 251.45 210.90 35.98
3
4
5
Equipment Sub-total 1,673.67 698.79 307.50 36.81
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1
2
Material Sub-total - -
Total Cost per crew day 1,898.56 307.50
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Labor Foreman 1 8.00 17.05 136.42 11.51
2 Equ.op.III 1 1.00 39.79 39.79 3.36
3 Labour I 10 80.00 12.62 1,009.49 85.14
4
Labour Sub-total 1,185.70 5.00
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 1.00 426.76 88.12 514.88 426.76 88.12 100.00
2 Hand tools
3
4
5
Equipment Sub-total 514.88 426.76 88.12 1.80
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Urea t 11,800.00 1.875 22,125.00 - 100.00
2
Material Sub-total 22,125.00 - 93.21
Total Cost per crew day 23,737.46 88.12
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Labor Foreman 1 8.00 17.05 136.42 11.51
2 Equ.op.III 1 1.00 39.79 39.79 3.36
3 Labour I 10 80.00 12.62 1,009.49 85.14
4
Labour Sub-total 1,185.70 28.83
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 1.00 426.76 88.12 514.88 426.76 88.12 100.00
2 Hand tools
3
4
5
Equipment Sub-total 514.88 426.76 88.12 10.38
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Grass Cuttings ha 50,000.00 0.050 2,500.00 - 100.00
2
Material Sub-total 2,500.00 - 60.79
Total Cost per crew day 4,112.46 88.12
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Labor Foreman 1 8.00 17.05 136.42 11.51
2 Equ.op.III 1 1.00 39.79 39.79 3.36
3 Labour I 10 80.00 12.62 1,009.49 85.14
4
Labour Sub-total 1,185.70 28.83
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 1.00 426.76 88.12 514.88 426.76 88.12 100.00
2 Hand tools
3
4
5
Equipment Sub-total 514.88 426.76 88.12 10.38
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Grass Seeds ha 25,000.00 0.100 2,500.00 - 100.00
2
Material Sub-total 2,500.00 - 60.79
Total Cost per crew day 4,112.46 88.12
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Labor Foreman 1 8.00 17.05 136.42 11.51
2 Equ.op.III 1 1.00 39.79 39.79 3.36
3 Labour I 10 80.00 12.62 1,009.49 85.14
4
Labour Sub-total 1,185.70 2.30
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (8m3) 8M3 1.00 426.76 88.12 514.88 426.76 88.12 100.00
2 Hand tools
3
4
5
Equipment Sub-total 514.88 426.76 88.12 0.83
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Tree No 100.00 500.000 50,000.00 - 100.00
2
Material Sub-total 50,000.00 - 96.88
Total Cost per crew day 51,612.46 88.12
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Mason Foreman 1 4.00 54.57 218.27 7.95
2 Equ.op.III 1 3.00 39.79 119.37 4.35
3 Mason I 5 40.00 22.17 886.72 32.30
4 Carpenter II 1 4.00 54.57 218.27 7.95
5 Labour II 5 40.00 13.64 545.67 19.88
6 Labour I 8 60.00 12.62 757.12 27.58
Labour Sub-total 2,745.42 - 29.83
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Dump truck,6*4 (12m3) 12M3 2.00 481.75 104.04 585.79 963.50 208.07 61.96
2 Loader, Wheel 2-2.5 M3 1.00 591.65 496.23 1,087.88 591.65 496.23 38.04
3 Hand Tools
Equipment Sub-total 1,673.67 1,555.15 704.31 16.90
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Cement Quintal 255.78 8.40 2,148.55 - 43.82
2 Sand m3 461.54 2.02 930.46 - 18.98
3 Stone M3 106.02 33.03 16.10 1,707.00 531.82 34.82
4 Lean Concrete M3 1,735.05 169.18 0.05 91.09 8.88 1.86
5 Formwork m2 172.07 5.51 0.15 25.81 0.83 0.53
Material Sub-total 4,902.92 541.53 53.27
Total Cost per crew day 9,203.48 1,245.83
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Labour
Hours per Hourly cost
Item No Type Daily cost % for operation
crew day (Indexed)
1 Carpenter I 1 8.00 40.93 327.40 29.30
2 Bar Sett.I 1 8.00 30.69 245.55 21.97
3 Labour I 5 40.00 12.62 504.75 45.17
4 Equ.op.III 1 1.00 39.79 39.79 3.56
Labour Sub-total 1,117.49 - 6.16
Equipment
Hours per
Item No Type Capacity Hourly cost Daily cost % for Operaton
crew day
Oper. C. Repl.C. Total. C. Oper. C. Repl.C.
1 Concrete Mixer,Trailer Mounted 250 Lit 1.00 42.64 8.28 50.92 42.64 8.28 8.67
2 Concrete Vibrator 5 HP 1.00 22.48 2.43 24.91 22.48 2.43 4.57
3 Dump truck,6*4 (8m3) 8M3 1.00 426.76 88.12 514.88 426.76 88.12 86.76
Equipment Sub-total 491.88 98.83 2.71
Material
Item No Type Unit Unit price Quantity Daily cost % for Operaton
Oper. C. Repl. C. Oper. C. Repl. C.
1 Sand m3 461.54 4.36 2,010.46 12.17
2 Cement Quintal 255.78 39.20 10,027.60 60.70
3
3 Crushed Aggregate M 243.73 84.20 6.53 1,592.55 550.19 9.64
4 Reinforcement Bar (Mild, Grade-40) t 19,060.00 0.05 1,015.52 6.15
2
5 Formwork m 172.07 5.51 10.89 1,873.84 59.98 11.34
Material Sub-total 16,519.96 550.19 91.12
Total Cost per crew day 18,129.33 649.02
Operation Cost: Fuel+Oil & Lub+ Maintenance +Tyre & Tube Cost
Total Cost : Operational + Financial + Depreciation Cost
Project Duration
Total Construction Period (Months) 12
Mobilization Period (Months) 0
2.Public holidays per month,12 holidays per year excluding Easter(12 days/12 month)
= 1.00 day/month
3.Leave for family event per month ,mourning,wedding..assuming 1.5 days per year(1.5 days /12 month)
= 0.13 day/month
4.Leave for special purpose per month,court case 6 days leave(6 days/12month)
= 0.50 day/month
5.Sick leave per month: (Treshhold is one month per year. Then assuming 15 days in a year(15 days/12
month)
= 1.25 day/month
6.Bad weather per month,assuming 60 rainy days in a year(60 days/12month)
= 5.00 day/month
7.Clothing and shoes supplies(assumed to be 1 day per month)
= 1.00 day/month
8.Pension/severance contribution to workers per month 11.00% (11.00%*g)
= 2.87 day/month
9.Maternal leave of 90 days - Considering a single mother's pregnancy once in 3 years
- Considering an average of 800 employees per month with Gender proportion
(y)=40 (females)/1485 (Total no. of employee)=0.027; out of which 50.0% of them
can give birth
- Hence, the Maternal leave per month is = (90 days/ 36 month)*y*50.0%
= 0.03 day/month
Grade A
Grade D
Monthly
Average
Indexed
Annual
Hourly
Salary
Salary
Salary
Salary
Daily
a b c=(a+b)/2 d=c*12 e=d/313 f=e/8*2.372
Driver I 2,800.00 2,800.00 2,800.00 33,600.00 107.35 31.83
Driver II 3,000.00 3,000.00 3,000.00 36,000.00 115.02 34.10
Driver III 3,200.00 3,200.00 3,200.00 38,400.00 122.68 36.38
Driver IV 3,400.00 3,400.00 3,400.00 40,800.00 130.35 38.65
Driver V 3,500.00 3,500.00 3,500.00 42,000.00 134.19 39.79
Equ.op.I 2,000.00 2,000.00 2,000.00 24,000.00 76.68 22.74
Equ.op.II 2,500.00 2,500.00 2,500.00 30,000.00 95.85 28.42
Equ.op.III 3,500.00 3,500.00 3,500.00 42,000.00 134.19 39.79
Equ.op.IV 9,000.00 9,000.00 9,000.00 108,000.00 345.05 102.31
Equ.op.V 10,000.00 10,000.00 10,000.00 120,000.00 383.39 113.68
St.eq.opI 2,000.00 2,000.00 2,000.00 24,000.00 76.68 22.74
St.eq.opII 2,500.00 2,500.00 2,500.00 30,000.00 95.85 28.42
St.eq.opIII 3,500.00 3,500.00 3,500.00 42,000.00 134.19 39.79
St.eq.opIV 9,000.00 9,000.00 9,000.00 108,000.00 345.05 102.31
St.eq.opV 12,000.00 12,000.00 12,000.00 144,000.00 460.06 136.42
Labour I 1,110.00 1,110.00 1,110.00 13,320.00 42.56 12.62
Labour II 1,200.00 1,200.00 1,200.00 14,400.00 46.01 13.64
Labour III 1,350.00 1,350.00 1,350.00 16,200.00 51.76 15.35
Helper I 1,650.00 1,650.00 1,650.00 19,800.00 63.26 18.76
Helper II 2,100.00 2,100.00 2,100.00 25,200.00 80.51 23.87
Carpenter I 3,600.00 3,600.00 3,600.00 43,200.00 138.02 40.93
Carpenter II 4,800.00 4,800.00 4,800.00 57,600.00 184.03 54.57
Bar Sett.I 2,700.00 2,700.00 2,700.00 32,400.00 103.51 30.69
Bar Sett.II 3,600.00 3,600.00 3,600.00 43,200.00 138.02 40.93
Powder Man I 2,700.00 2,700.00 2,700.00 32,400.00 103.51 30.69
Powder Man II 3,600.00 3,600.00 3,600.00 43,200.00 138.02 40.93
Mason I 1,950.00 1,950.00 1,950.00 23,400.00 74.76 22.17
Mason II 2,850.00 2,850.00 2,850.00 34,200.00 109.27 32.40
Mason III 4,200.00 4,200.00 4,200.00 50,400.00 161.02 47.75
Elec. I 3,500.00 3,500.00 3,500.00 42,000.00 134.19 39.79
Elec. II 5,700.00 5,700.00 5,700.00 68,400.00 218.53 64.80
Elec. III 6,300.00 6,300.00 6,300.00 75,600.00 241.53 71.62
Welder I 1,800.00 1,800.00 1,800.00 21,600.00 69.01 20.46
Welder II 4,000.00 4,000.00 4,000.00 48,000.00 153.35 45.47
Welder III 5,700.00 5,700.00 5,700.00 68,400.00 218.53 64.80
Mechanic I 3,500.00 3,500.00 3,500.00 42,000.00 134.19 39.79
Mechanic II 4,500.00 4,500.00 4,500.00 54,000.00 172.52 51.16
Mechanic III 6,300.00 6,300.00 6,300.00 75,600.00 241.53 71.62
Mat. Prod. Sup. 8,000.00 8,000.00 8,000.00 96,000.00 306.71 90.95
Batch plant Sup. 7,600.00 7,600.00 7,600.00 91,200.00 291.37 86.40
Mason Foreman 4,800.00 4,800.00 4,800.00 57,600.00 184.03 54.57
Carp. Foreman 5,700.00 5,700.00 5,700.00 68,400.00 218.53 64.80
Labor Foreman 1,500.00 1,500.00 1,500.00 18,000.00 57.51 17.05
Quarry Foreman 5,000.00 5,000.00 5,000.00 60,000.00 191.69 56.84
Safetyman I 3,000.00 3,000.00 3,000.00 36,000.00 115.02 34.10
Const.For I 4,000.00 4,000.00 4,000.00 48,000.00 153.35 45.47
Const.For II 6,500.00 6,500.00 6,500.00 78,000.00 249.20 73.89
Surveyor 8,000.00 8,000.00 8,000.00 96,000.00 306.71 90.95
Tyre Operating
Insurance Repair Cost Fuel Consumption Service Cost Owning Cost O&O Cost
Cost Cost
Item Equipment Type Rated HP
Capacity (about) Cost Factor (Cost=U*
Rate % of (N*R) (D*T) % of (V*W) (L/M) (S+V+X+Y) (N+O+Q) (Z+AA)
(E*P*G/F) (Lit/Hr/Hp Fuel Rate)
% N (Birr/Hr) (Lit/Hr) V (Birr/Hr) (Birr/Hr) (Birr/Hr) (Birr/Hr) (Birr/Hr)
(Birr/Hr) ) (Birr/Hr)
A B C D P Q R S T U V W X Y Z AA AB
1 Dump truck,6*4 (8m3) 8M3 270 2.16% 10.26 80% 50.00 0.0591 16.0 255.63 20% 51.13 70.00 426.76 88.12 514.88
2 Dump truck,6*4 (12m3) 12M3 336 2.16% 12.04 80% 59.18 0.0535 18.0 287.98 20% 57.60 77.00 481.75 104.04 585.79
3 Water truck,6*4 20000Lits 240 3.00% 24.00 80% 76.29 0.0625 15.0 240.30 20% 48.06 58.33 422.98 145.63 568.61
4 Asphalt Distributor 6000 Lit 200 1.50% 36.00 80% 243.26 0.1200 24.0 384.48 25% 96.12 28.64 752.49 418.89 1,171.38
5 Drill, Self Prop, Crawler Type 4500 Kg 200 1.00% 27.00 70% 340.20 0.1100 22.0 352.44 10% 35.24 - 727.88 599.01 1,326.89
6 Excavator, Wheel Type 1.09M3 166 0.45% 8.67 70% 198.53 0.1090 18.1 289.87 25% 72.47 26.40 587.26 354.62 941.88
7 Excavator, Crawler Type 1.76M3 203 0.45% 14.61 70% 340.95 0.1090 22.1 354.47 25% 88.62 - 784.05 606.71 1,390.76
8 Motor Grader 145-165 HP 165 0.50% 18.50 50% 329.08 0.1270 21.0 335.70 25% 83.92 60.00 808.70 794.52 1,603.22
9 Loader, Crawler 2-2.5 M3 189 0.45% 16.70 90% 601.13 0.1000 18.9 302.78 25% 75.69 - 979.60 802.82 1,782.42
10 Loader, Wheel 2-2.5 M3 154 0.45% 10.49 60% 246.90 0.1000 15.4 246.71 25% 61.68 36.36 591.65 496.23 1,087.88
11 Roller,Vibrator,2Drums 8 ton 111.1 0.40% 6.04 70% 158.57 0.1500 16.7 266.97 20% 53.39 - 478.94 281.42 760.36
12 Roller,Vibrator,2Drums 12 ton 130 0.40% 6.52 70% 171.06 0.1600 20.8 333.22 20% 66.64 - 570.92 303.58 874.49
13 Roller,Pneumatic 10 ton 131 0.40% 6.13 70% 125.69 0.1600 21.0 335.78 20% 67.16 25.20 553.82 236.35 790.18
14 Crawler Dozer 280-330 HP 303 0.50% 24.75 90% 501.14 0.1320 40.0 640.74 30% 192.22 - 1,334.09 746.61 2,080.71
15 Crusher Plant 51-100 TPH 370 1.00% 75.00 90% 707.08 0.2000 74.0 1,185.48 33% 391.21 36.00 2,319.77 1,112.67 3,432.45
16 Asphalt Paver, Crawler 2.5-8m 205 1.50% 70.44 80% 450.80 0.0800 16.4 262.73 25% 65.68 - 779.21 789.34 1,568.55
17 Asphalt Plant 130-150TPH 1100 1.50% 45.38 90% 258.75 0.1000 110.0 1,762.20 33% 581.53 67.50 2,669.98 435.31 3,105.29
18 Asphalt Kettle, Trailer Mounted 1500-2000Lit 10 1.00% 6.01 50% 44.68 2.5000 25.0 400.50 13% 50.06 4.00 499.25 114.83 614.07
19 Spreader, Aggregate 5-7m 300 1.00% 25.00 80% 238.08 0.1410 42.3 677.65 20% 135.53 16.36 1,067.62 405.33 1,472.95
20 Concrete Vibrator 5 HP 5 0.40% 0.04 50% 1.05 0.2500 1.3 20.03 7% 1.40 - 22.48 2.43 24.91
21 Concrete Mixer,Trailer Mounted 250 Lit 15 0.40% 0.24 50% 3.03 0.1300 2.0 31.24 14% 4.37 4.00 42.64 8.28 50.92
22 Concrete Mixer,Trailer Mounted 500 Lit 25 0.40% 0.39 50% 5.22 0.1000 2.5 40.05 14% 5.61 4.00 54.88 14.12 68.99
23 Air Compressor 600CFM 155 0.40% 0.50 50% 7.01 0.1290 20.0 320.32 14% 44.84 5.60 377.78 18.65 396.43
24 Water Pump 230 Lit/min 8 0.25% 0.04 80% 2.64 0.3750 3.0 48.06 14% 6.73 - 57.43 3.80 61.23
25 Street Sweeper, Self Prop 1-2m 70 0.40% 2.46 50% 48.22 0.2600 18.2 291.56 22% 64.14 21.82 425.74 118.67 544.41
26 AC Welder, Diesel 300-400AMP 55 0.40% 0.30 50% 6.75 0.1820 10.0 160.36 14% 22.45 - 189.56 16.19 205.75
27 Pick Up,Double cab,4*4,Diesel - 102 1.30% 11.26 50% 69.95 0.0590 6.0 96.41 16% 15.43 9.52 191.31 178.96 370.27
28 Plate Compactor 5 1.50% 0.28 50% 2.11 0.1000 0.5 8.01 7% 0.56 - 10.68 5.09 15.77
29 Road Marking Machine 85 2.00% 26.00 80% 123.31 0.2200 18.7 299.57 20% 59.91 18.67 501.46 223.15 724.61
30 Asphalt Cutter 2.00% 0.80 90% 10.80 - - - 0% - - 10.80 14.04 24.84
Construction Activities
15.01(a) 1 Crawler Dozer 0.77
15.01(b) Maintenance of Diversion km 1 Crawler Dozer 0.70
15.01(c) 1 Crawler Dozer 0.77
15.01(d) 1 Safety Man 1.00
15.01(e) 1 Safety Man 1.00
21.01 Clearing and Grubbing ha 1 Crawler Dozer 1.10
22.06(a) Demolishing Plain concrete 1 Excavator, Wheel Type 30.00
22.06(b) Demolishing Reinforced concrete 1 Excavator, Wheel Type 18.00
22.06(c) Demolishing Masonry Structures - mortared 1 Excavator, Crawler Type 20.00
22.06(d) Demolishing Masonry Structures - dry 1 Excavator, Crawler Type 30.00
Removal of unsuitable material and
41.01(b) m3 1 Crawler Dozer 585.67
replacement with suitable material
41.02 Road bed preparation and compaction m3 1 Motor Grader (120-150 FWHP) 586.00
42.01(a) Cut to fill m3 2 Motor Grader (120-150 FWHP) 1,200.00
42.01(b) Borrow to fill m3 2 Motor Grader (120-150 FWHP) 1,200.00
42.01(c) Rock fill m3 1 Crawler Dozer 685.00
42.01(d) Improved subgrade m3 2 Motor Grader (120-150 FWHP) 980.00
42.03(a) Common (normal) excavation m3 2 Crawler Dozer 1,120.00
42.03(b) Rock excavation m3 1 Crawler Dozer 400.00
Reinstatement of rock (hard) material
43.01(a) 1 Crawler Dozer 0.350
borrow areas
Reinstatement of common (normal or soft)
43.01(b) 1 Crawler Dozer 0.500
material borrow areas
44.04 Side fills or Fill-flattening 2 Motor Grader (120-150 FWHP) 1,200.00
Table 6: Loaders
Bucket
Cycle Time Efficiency Productivity
Loader Type Capacity Remark
(Minute) (%) (m3/day)
(m3)
a b c d=(480/b)*a*c
It works only for borrow & natural subbase loading b/c
Own 2.5 1.00 80% 960
a lot of time needed to separate boulders
It works for waste & crushed material loading b/c no
Own 2.5 0.85 80% 1,129
need of separation of boulders
NB: Efficiency of loader decreases due to many factors, but the mostly happened problem is shortage of working space due to quarry location.