EARTHWORK

ITEM 104 ( 1 ) (a) EMBANKMENT FROM ROAD EXCAVATION QTY. = 45,560 Cu.m.
Loose Volume = 54,672.00 Cu.m.
I EQUIPMENT

(A) Excavation
BULLDOZER D8H
RENTAL = $ 911.00 PER HR.
CAPACITY = 60.00 CU.M. / HR.
NO. OF HRS. = 760.00 HRS.
NO. OF DAYS = 95.00 DAYS
COST = P 760 HRS. @ $ 911.00 / HR. = $ 692,360.00

(B) Loding
LOADER 966C
RENTAL = 756.00 PER HR.
CAPACITY = 120.00 CU.M. / HR.
NO. OF HRS. = 456.00 HRS.
NO. OF DAYS = 57.0 DAYS
COST = P 456 HRS. @ 756.00 / HR. = $ 344,736.00

(C) Hauling - Free Haul Distance

Dump Truck =

TOTAL EQUIPT. COST = = $ 1,037,096.00

DIRECT COST = P 1,037,096.00 = $ 22.76
45,560.00 Cu.m.

ADD : OVERHEAD - 15 % = $ 3.41

PROFIT - 10 % = $ 2.28
TOTAL = $ 28.45
PLUS VAT 10 % = $ 2.85
EQUIPT. UNIT COST = $ 31.30

II MANPOWER
DAYS = 95

2 FLAGMAN 95 DAYS @ 89 = $ 16,910.00

MANPOWER DIRECT COST =P 16,910.00 = $ 0.37
45,560

E:\ Embankment from Road Excavation.xlsx EMB. ROAD EXC. 17/06/2024

 ADD : OVERHEAD - 15 % = $ 0.06
PROFIT - 10 % = $ 0.04
TOTAL = $ 0.46 PER Cu.m.

BID AMOUNT = 31.30 + 0.46 = $ 31.76 PER Cu.m.

TOTAL AMOUNT = 45,560 @ 31.76 PER Cu.m. = $ 1,446,985.60

E:\ Embankment from Road Excavation.xlsx EMB. ROAD EXC. 17/06/2024