Вы находитесь на странице: 1из 32

ITEM

DESCRIPTION

QTY

UNIT

TUNNELING WORK
BILL NO. 1: SHAFT C -7M DEPTH
A

Excavation in soil upto 2m depth

3352

m3

Disposal of excavated material to spoil heap 5km


away

4358

m3

Breaking out of heavy weathered material

2840

m3

Loading of broken weathered material

3692

m3

Disposal of excavated weathered material to spoil


heap 5km away

3692

m3

BILL NO. 2: SHAFT D - 15.5M DEPTH


A

Excavation in soil upto 2m depth

18040

m3

Disposal of excavated material to spoil heap 5km


away

23452

m3

Breaking out of heavy weathered material

44300

m3

Loading of broken weathered material

57616

m3

Disposal of excavated weathered material to spoil


heap 5km away

57616

m3

BILL NO. 3: DISPOSAL OF CAISSON SPOIL


A

Loading of caisson spoil to spoil heap 5km away

5460

m3

Disposal of caisson spoil to spoil heap 5km away

5460

m3

TUNNELING WORK
CARRY TO SUMMARY:

RATE
(USD)

AMOUNT (USD)

4.98

16,692.48

3.01

13,115.52

64.80

184,032.00

46.00

169,813.69

36.15

133,448.96
517,102.65

4.98

89,836.62

3.01

70,579.43

64.80

2,870,640.00

46.00

2,650,050.22

36.15

2,082,555.67
7,763,661.95

3.32

18,114.97

2.60

14,223.08
32,338.05

8,313,102.65

COST SUMMARY
DIRECT COST
PROJECT MANAGEMENT & SUPERVISION
OVERHEADS

5.00%
5.00%

TOTAL COST OF WORKS


COST OF FUND-

1%

CONTIGENCY-

1%

PROFIT -

15%

INSURANCE-

1.00%

TOTAL:
DISCOUNT
SAY

0%

6,409,000.00
320,450.00
320,450.00

7,049,900.00
70,499.00
70,499.00
1,057,485.00
70,499.00

8,318,882.00
0.00
8,318,882.00

Task Name

Quantity

DIRECT COST
Tunneling Works
Shaft C-7m Deep Tunnel
Excavation of soil upto 2m deep

3352

Disposal of excavated material to spoil heap 5km away

4358

Breaking out of heavy weathered material

2840

Loading of broken weathered material

3692

Disposal of excavated weathered material to spoil heap 5km away

3692

Shaft D-15m Deep Tunnel


Excavation of soil upto 2m deep

18040

Disposal of excavated material to spoil heap 5km away

23452

Breaking out of heavy weathered material

44,320

Loading of broken weathered material

57616

Disposal of excavated weathered material to spoil heap 5km away

57616

Disposal Of Caisson Spoil


Loading of caisson spoil to spoil heap 5km away

5460

Disposal of caisson spoil to spoil heap 5km away

5460

Marine Works
300-1000kg Rock

3480

60-300kg Rock

3385

Unit

Unit Rate

Amount

Resource Name

Excavator-1.2m3 Bucket
Tipper Truck-20m3 Bucket

###

M3

3.84

12,880.00

M3

2.32

10,120.00

M3

50.00

142,000.00

M3

35.49

131,040.00

M3

27.89

102,960.00

M3

3.73

67,200.00

M3

2.25

52,800.00

M3

50.00

2,216,000.00

M3

35.47

2,043,440.00

M3

27.87

1,605,560.00

m3

2.56

14,000.00

m3

2.01

11,000.00

m3
m3

Excavator with breaker

Std. Rate

$70.00/hr
$55.00/hr
$125.00/hr

16m Deep Tunnel


Excavation
1.00

2m

94.00
92.00
2.00
17296.00
2.00
0.50
94.00
2.00
2.00
376.00
2.00
0.50
92.00
2.00
2.00
368.00
18,040.00

2.00

1m

88.00
86.00
1.00
7568.00
2.00
0.50
89.00
1.00
1.00
89.00
2.00
0.50
87.00
1.00
1.00
87.00

3.00

1m

82.00
80.00
1.00
6560.00
2.00
0.50
83.00

1.00
1.00
83.00
2.00
0.50
81.00
1.00
1.00
81.00
4.00

1m

76.00
74.00
1.00
5624.00
2.00
0.50
77.00
1.00
1.00
77.00
2.00
0.50
75.00
1.00
1.00
75.00

5.00

1m

70.00
68.00
1.00
4760.00
2.00
0.50
71.00
1.00
1.00
71.00
2.00
0.50
69.00
1.00
1.00
69.00

6.00

1m

64.00
62.00
1.00
3968.00

2.00
0.50
65.00
1.00
1.00
65.00
2.00
0.50
63.00
1.00
1.00
63.00
7.00

1m

58.00
56.00
1.00
3248.00
2.00
0.50
59.00
1.00
1.00
59.00
2.00
0.50
57.00
1.00
1.00
57.00

8.00

1m

52.00
50.00
1.00
2600.00
2.00
0.50
53.00
1.00
1.00
53.00
2.00
0.50
51.00
1.00
1.00
51.00

9.00

1m

46.00

44.00
1.00
2024.00
2.00
0.50
47.00
1.00
1.00
47.00
2.00
0.50
45.00
1.00
1.00
45.00
10.00

1m

40.00
38.00
1.00
1520.00
2.00
0.50
41.00
1.00
1.00
41.00
2.00
0.50
39.00
1.00
1.00
39.00

11.00

1m

34.00
32.00
1.00
1088.00
2.00
0.50
35.00
1.00
1.00
35.00
2.00
0.50
33.00
1.00

1.00
33.00
12.00

1m

28.00
26.00
1.00
728.00
2.00
0.50
29.00
1.00
1.00
29.00
2.00
0.50
27.00
1.00
1.00
27.00

13.00

1m

22.00
20.00
1.00
440.00
2.00
0.50
23.00
1.00
1.00
23.00
2.00
0.50
21.00
1.00
1.00
21.00

14.00

1m

16.00
14.00
1.00
224.00
2.00
0.50
17.00
1.00
1.00
17.00
2.00

0.50
15.00
1.00
1.00
15.00
15.00

1m

10.00
8.00
1.00
80.00
2.00
0.50
11.00
1.00
1.00
11.00
2.00
0.50
9.00
1.00
1.00
9.00

41,804.00

Ramp
1.00
0.50
3.00
16.00
4.00
96.00
1.00
791.37
3.00
2374.11
15.00
0.50
3.00
2.00
1.00

45.00

2,515.11

TOTAL:

7m Deep Tunnel
Excavation
1.00

2m

40.00
38.00
2.00
3040.00
2.00
0.50
40.00
2.00
2.00
160.00
2.00
0.50
38.00
2.00
2.00
152.00
3,352.00

2.00

1m

34.00
32.00
1.00
1088.00
2.00
0.50
35.00
1.00
1.00
35.00
2.00
0.50
33.00
1.00
1.00
33.00

3.00

1m

28.00
26.00
1.00
728.00
2.00
0.50
29.00

1.00
1.00
29.00
2.00
0.50
27.00
1.00
1.00
27.00
4.00

1m

22.00
20.00
1.00
440.00
2.00
0.50
23.00
1.00
1.00
23.00
2.00
0.50
21.00
1.00
1.00
21.00

5.00

1m

16.00
14.00
1.00
224.00
2.00
0.50
17.00
1.00
1.00
17.00
2.00
0.50
15.00
1.00
1.00
15.00

6.00

1m

10.00
8.00
1.00
80.00

2.00
0.50
11.00
1.00
1.00
11.00
2.00
0.50
9.00
1.00
1.00
9.00
2,780.00
Ramp
1.00
0.50
3.00
8.00
2.50
30.00
10.00
0.50
3.00
2.00
1.00
30.00

60.00

56.49
S

AREA
VOLUME

3.00
=

791.37

2374.11

56.40
+

B
2.00

53.58
+

16

4
1

5
2

14

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

78

79

80

81

82

83

84

85

86

87

88

89

90

91

92

93

94

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

78

79

80

81

82

83

84

85

86

87

88

89

90

91

92

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

78

79

80

81

82

83

84

85

86

87

88

14

13

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

78

79

80

81

82

13

95
93

96

15

15

12

12
11

11
10

10
9

9
8

8
7

7
6

6
5

5
4

4
3

3
2

2
1

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

49

50

51

52

53

10

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

78

79

80

81

82

83

84

85

86

87

88

89

90

91

92

93

94

95

16
15
14

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

78

79

80

81

13
12
11

11
10

10
9

9
8

8
7

7
6

6
5

5
4

4
3

3
2

2
1

58

57

56

55

54

53

52

51

50

49

48

47

46

45

44

43

42

41

40

39

38

37

82

83

84
13

12

59

96
16

15

60

97

94

36

35

34

33

32

31

30

29

28

27

26

25

24

23

22

21

20

19

18

17

16

15

14

13

12

11

10

85

86

14

98

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

36

37

38

39

40

41

4
3

3
2

10

11

12

13

14

10

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

7
6

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

4
3

3
2

2
1

25

24

23

22

21

20

19

18

17

44

16

15

14

13

12

11

10

37

38

42

Вам также может понравиться