NAME OF PROJECT: BACK FILL WORKS

(Counterpart project for the Construction of Sea Wall Project

of the KALAHI-CIDDS of the DSWD)
LOCATION: Pananaogan, Bato, Catanduanes
DETAILED ESTIMATE
QUANTITY UNIT ITEM UNIT COST AMOUNT

I - EXCAVATION & HAULING (EST EST. QTY: 90 cu.m

A. EQUIPMENT (6 1 days
1 unit Hydraulic Excavator (1.0 cu.m) 12,000.00 12,000.00
Excavator Capacity = 1 cu.m
Efficiency = 75%
Net Capacity = 0.75 cu.m
Time per swing = 120 sec.
Rest= 20 min
No. of Cycles per hour= 20 cycles/hr
Productivity = 15 cu.m/hr
90 cu.m/day
Fuel Consumption = 20 L/hr
120 L/day

2 unit Dump Truck (6 wheeler) 6,000.00 12,000.00

Typical Capacity = 6 cu.m
Avg. Hauling Distance= 0.8 km
AHD 2-way= 1.6 km
Speed= 12 km/hr
Time per 2-way Trip = 8 min
Stand-by Time (Hauling)= 24 min
Stand-by Time (Disposal)= 2 min
Total (Haul. and Disp.) = 34 min
No. of Trip per hour= 1.8 trip/hr
15 trip/day
Productivity= 90 cu.m/day
Fuel Consumption = 17 L/hr
136 L/day

256 ltrs Diesel Fuel 35.00 8,960.00

Subtotal 32,960.00
B. LABOR 1 days
QTY ITEM UNIT COST AMOUNT
1 H.E. Operator 550.00 550.00
2 Truck Drivers 350.00 700.00
3 Helpers 250.00 750.00
Subtotal 2,000.00
Item Total 34,960.00
Contingency 2,400.00
TOTAL PROJECT COST 37,360.00
Prepared by:

ROLAND T. ROJAS
OIC Municipal Engineer
NAME OF PROJECT: BACK FILL WORKS

DETAILED ESTIMATE
QUANTITY UNIT ITEM UNIT COST AMOUNT

I - EXCAVATION & HAULING (EST EST. QTY: 1250 cu.m

A. EQUIPMENT (6 5 days
1 unit Hydraulic Excavator (1.0 cu.m) 15,000.00 75,000.00
Excavator Capacity = 1 cu.m
Efficiency = 75%
Net Capacity = 0.75 cu.m
Time per swing = 80 sec.
Rest= 5 min
No. of Cycles per hour= 41.25 cycles/hr
Productivity = 30.9375 cu.m/hr
247.5 cu.m/day
Fuel Consumption = 17 L/hr
136 L/day

2 unit Dump Truck (6 wheeler) 6,000.00 60,000.00

Typical Capacity = 6 cu.m
Avg. Hauling Distance= 0.8 km
AHD 2-way= 1.6 km
Speed= 12 km/hr
Time per 2-way Trip = 8 min
Stand-by Time (Hauling)= 12 min
Stand-by Time (Disposal)= 2 min
Total (Haul. and Disp.) = 22 min
No. of Trip per hour= 2.7 trip/hr
22 trip/day
Productivity= 132 cu.m/day
Fuel Consumption = 17 L/hr
136 L/day

1360 ltrs Diesel Fuel 50.00 68,000.00

Subtotal 203,000.00
B. LABOR 5 days
QTY ITEM UNIT COST AMOUNT
1 H.E. Operator 550.00 2,750.00
2 Truck Drivers 350.00 3,500.00
3 Helpers 250.00 3,750.00
Subtotal 10,000.00
Item Total 213,000.00
Contingency
TOTAL PROJECT COST 213,000.00
Excavator Capacity = 1 cu.m
Effeciency = 75% (varies based on the type of material to be excavated)
Net Capacity = 0.75 cu.m
Time per swing (unload, swing, fill, swing) 20 sec
0.333333 min
Rest taken by the operator/hour = 5 min
No. of Cycles per hour = 165 cycles/hr
123.75 cu.m/hr

http://www.allinterview.com/showanswers/163706/calculate-productivity-construction-equipment-like-excavator-dozer-rock-b
e excavated)

like-excavator-dozer-rock-breaker-.html