Excavation

Volume of excavation
Volume A
Volume B
Volume C
Total Volume

2907.356
7125.132
1013.164
11045.652 (before swelling)
13807.065

Excavators
1
2
3
4
5
6
7
8
9
10

Time taken (h)

276.14
145.34
102.27
81.22
69.04
61.36
56.36
53.10
51.14
50.21

Cost
$13,807.07
$14,533.75
$15,341.18
$16,243.61
$17,258.83
$18,409.42
$19,724.38
$21,241.64
$23,011.78
$25,103.75

Productivity
Rate

50
50

lcm/h
$/h

Time taken (days)

34.52
18.17
12.78
10.15
8.63
7.67
7.04
6.64
6.39
6.28

For 5 excavators, each excavator working at 80% productivity, hence 40 lcm/h equals to 10 lcm in 15m
Truck cycle 30+15=45min.
Therefore, optimum number of trucks per excavator is 45/15 = 3.

For 6 excavators, each excavator working at 75% productivity, hence 37.5 lcm/h equals to 10 lcm in 1
Truck cycle 30+16=46min.
Therefore, optimum number of trucks per excavator = 46/16 = 2.875.
Choose 2 or 3 trucks per excavator.
Amount to haul

9561.729705882 lcm

If 5 excavators,
Per excavator
1,912.35 lcm
Truck loads
191.23 loads
If 2 trucks are used, truck cycle governs.
Duration of hauling
71.7129727941 h
Truck cost per detail
$2,868.52
Total cost
$14,342.59

If 3 trucks are used, excavator cycle governs.

Duration of hauling
47.8086485294 h
Truck cost per detail
$2,868.52
Total cost
$14,342.59
If 6 excavators,
Per excavator
1,593.62 lcm
Truck loads
159.36 loads
If 2 trucks are used, truck cycle governs.
Duration of hauling
61.09 h
Total cost per detail
$2,443.55
Total cost
$14,661.32
If 3 trucks are used, excavator cycle governs.
Duration of hauling
42.50 h
Total cost per detail
$2,549.79
Total cost
$15,298.77

A COMBINATION OF 5 EXCAVATORS-3 TRUCKS IS USED

COST
TIME TAKEN (HRS)

cm/h equals to 10 lcm in 15min.

lcm/h equals to 10 lcm in 16min.

EXCAVATION
HAULING
$17,258.83
69.04

$14,342.59
47.81

Bedding
Materials:
Volume of Gravel Bedding
Area of Bedding
Cost
Productivity
Rate

No. of compactors

403.67 m3
1009.1856 m2
120 $ per m3
30 m2 per hr
20 $ per hr

Productivity
Duration in hrs
Cost
1
100%
33.64
2
95%
17.71
3
90%
12.46
4
85%
9.89
5
80%
8.41
6
75%
7.48
7
70%
6.87
8
65%
6.47
9
60%
6.23

672.79
708.20
747.54
791.52
840.99
897.05
961.13
1035.06
1121.32

COST
TIME TAKEN
Total Material Cost

48440.4 $

Duration in Days
4.20
2.21
1.56
1.24
1.05
0.93
0.86
0.81
0.78

49281.39
8.41

Scaffolding
Scaffolding Cost
Productivity (installation)
Productivity (disassemble)
Rate of installation
Rate of disassembling

25
0.10
0.05
5
5
Radius from centre to build
outer scaffold (m)

outer Scaffold Erecting

18.55
For height 8.6m, outer scaffold erecting
Crew
Time taken (h)
1
2
3
4
5
6
7
8
9
10

35.35
18.61
13.09
10.40
8.84
7.86
7.22
6.80
6.55
6.43

3 times erection of h=9.1m

outer scaffold
cost

1988.69
Radius from centre to outer
scaffold (m)

outer Scaffold dismantling

14.55
For height 8.6m, outer scaffold dismantling
Crew
Time taken (h)
1
2
3
4
5
6
7
8
9
10

13.87
7.30
5.14
4.08
3.47
3.08
2.83
2.67
2.57
2.52

3 times dismantling of
h=8.6m outer scaffold
cost

959.91

$ per m2
hr per m2
hr per m2
$/hr/man
$/hr/man
Perimeter of outer scaffold (m)
area of 1/3 outer
scaffold, h=9.1 (m2)
116.5530874482
353.5443652595
area of 1/3 outer lower,h=5.1 (m2)
198.1402486619
Labour cost
530.32
558.23
589.24
623.90
662.90
707.09
757.60
815.87
883.86
964.21
3 times erection of h=5.1m outer
3 times erection of
scaffold
h=9.1m inner scaffold
1114.54
1245.86
Perimeter of outer scaffold (m)
area of 1/3 outer
scaffold, h=9.1 (m2)
91.4203462195
277.3083835324
area of 1/3 outer lower,h=5.1 (m2)
164.4503204669
Labour cost
207.98
218.93
231.09
244.68
259.98
277.31
297.12
319.97
346.64
378.15

3 times dismantling of h=5.1m outer

3 times dismantling of
scaffold
h=8.6m inner scaffold
569.25
1056.84

TOTAL COST ON SCAFFOLDING

Scaffolding material cost ($/m2)

22574.04

outer Scaffolding Productivity

material cost ($) (m2/h/crew)
25 8838.6091314871

10

For height 5.1m, outer scaffold erecting

Crew
Time taken (h)
1
19.81
2
10.43
3
7.34
4
5.83
5
4.95
6
4.40
7
4.04
8
3.81
9
3.67
10
3.60
Total labour cost
3 times erection of h=4.5m inner scaffold for erection
703.65
5052.74

Labour cost
($/h/crew)

Productivity (m2/h/crew)
20

15

For height 5.1m, outer scaffold dismantling

Crew
Time taken (h)
1
8.22
2
4.33
3
3.05
4
2.42
5
2.06
6
1.83
7
1.68
8
1.58
9
1.52

10

3 times dismantling of h=4.542m inner

Total labour cost
scaffold
for dismantling
559.51
3145.51

1.50

Labour cost ($/h/crew)

inner Scaffold Erecting

15

Labour cost
297.21
312.85
330.23
349.66
371.51
396.28
424.59
457.25
495.35
540.38

for height 8.042m, inner scaffold erect

Crew
1
2
3
4
5
6
7
8
9
10

Labour cost for

Material cost for scaffolding of
scaffolding erection
whole project
TOTAL ERECTION COST
5052.74
14375.79
19428.52

inner Scaffold Erecting

dismantling
Labour cost
123.34
129.83
137.04
145.10
154.17
164.45
176.20
189.75
205.56

for height 8.042m, inner scaffold dism

Crew
1
2
3
4
5
6
7
8
9

224.25

10

Radius from centre

to build inner
scaffold (m)

Perimeter of inner scaffold (m)

Radius from centre

to build inner
scaffold (m)

Perimeter of inner scaffold (m)

area of 1/3 inner

scaffold,h=8.042
(m2)
13.15
82.6238867894 221.4870991868
area of inner lower half,h=4.542 (m2)
125.0925645992
42m, inner scaffold erecting
Time taken (h)
Labour cost
22.15
332.23
11.66
349.72
8.20
369.15
6.51
390.86
5.54
415.29
4.92
442.97
4.52
474.62
4.26
511.12
4.10
553.72
4.03
604.06

area of 1/3 inner

scaffold,h=8.5
(m2)
17.15
107.7566280181 305.3104460514
area of inner lower half,h=4.542 (m2)
161.6349420272

42m, inner scaffold dismantling

Time taken (h)
Labour cost
15.27
8.03
5.65
4.49
3.82
3.39
3.12
2.94
2.83

228.98
241.03
254.43
269.39
286.23
305.31
327.12
352.28
381.64

2.78

416.33

inner scaffolding
material cost $
5537.17747967
for height 4.542, inner scaffold erecting
Crew
Time taken (h)
Labour
1
12.51
2
6.58
3
4.63
4
3.68
5
3.13
6
2.78
7
2.55
8
2.41
9
2.32
10
2.27

cost
187.64
197.51
208.49
220.75
234.55
250.19
268.06
288.68
312.73
341.16

for height 4.542, inner scaffold dismantling

Crew
Time taken (h)
Labour cost
1
8.08
121.23
2
4.25
127.61
3
2.99
134.70
4
2.38
142.62
5
2.02
151.53
6
1.80
161.63
7
1.65
173.18
8
1.55
186.50
9
1.50
202.04

10

1.47

220.41

Reinforcement
Total weight of rebar
Rebar cost
Total cost of rebar

195252.93 kg
$550/ton
$ 107,389.11

Fabrication
Rebar fab for 1/2 slab
Volume of Concrete
Rebar weight
Rate
Unit cost

No. of man

302.76 m3
54496.8 kg
100kg/hr/man
$5/hr/man
Duration in
Productivity
Duration in hours Cost
days
1
100%
544.97
2724.84
68.12
2
100%
272.48
2724.84
34.06
3
100%
181.66
2724.84
22.71
4
100%
136.24
2724.84
17.03
5
100%
108.99
2724.84
13.62
6
95%
95.61
2868.25
11.95
7
90%
86.50
3027.60
10.81
8
85%
80.14
3205.69
10.02
9
80%
75.69
3406.05
9.46
10
75%
72.66
3633.12
9.08

Rebar fab for 1/3 wall bottom

Volume of Concrete
100.09 m3
Rebar weight
18016.404 kg
Rate
100kg/hr/man
Unit cost
$5/hr/man

No. of man

Duration in
Productivity
Duration in hours Cost
days
1
100%
180.16
900.82
22.52
2
100%
90.08
900.82
11.26
3
100%
60.05
900.82
7.51
4
100%
45.04
900.82
5.63
5
100%
36.03
900.82
4.50
6
95%
31.61
948.23
3.95
7
90%
28.60
1000.91
3.57
8
85%
26.49
1059.79
3.31

9
10

80%
75%

25.02
24.02

1126.03
1201.09

3.13
3.00

Rebar fab for 1/3 wall top

Volume of Concrete
59.65 m3
Rebar weight
10736.706 kg
Rate
100kg/hr/man
Unit cost
$5/hr/man

No. of man

Duration in
Productivity
Duration in hours Cost
days
1
100%
107.37
536.84
13.42
2
100%
53.68
536.84
6.71
3
100%
35.79
536.84
4.47
4
100%
26.84
536.84
3.36
5
100%
21.47
536.84
2.68
6
95%
18.84
565.09
2.35
7
90%
17.04
596.48
2.13
8
85%
15.79
631.57
1.97
9
80%
14.91
671.04
1.86
10
75%
14.32
715.78
1.79

Erection
Rebar install for 1/2 slab
Volume of Concrete
302.76 m3
Rebar weight
54496.8 kg
Rate
15hr/ton
66.67kg/hr
Unit cost
$5/hr/man
$15/hr/crew

No. of crew

Duration in
Productivity
Duration in hours Cost
days
1
100%
817.41 12261.17
102.18
2
95%
430.22 12906.49
53.78
3
90%
302.74 13623.52
37.84
4
85%
240.42 14424.90
30.05
5
80%
204.35 15326.46
25.54
6
75%
181.65 16348.22
22.71
7
70%
166.82 17515.95
20.85
8
65%
157.19 18863.33
19.65

Rebar install for 1/3 wall bottom

Volume of Concrete
Rebar weight
Rate
Unit cost

No. of crew

100.09 m3
18016.404 kg
15hr/ton
66.67kg/hr
$5/hr/man
15/hr/crew
Duration in
Productivity
Duration in hours Cost
days
1
100%
270.23
4053.49
33.78
2
95%
142.23
4266.83
17.78
3
90%
100.09
4503.88
12.51
4
85%
79.48
4768.81
9.94
5
80%
67.56
5066.86
8.44
6
75%
60.05
5404.65
7.51
7
70%
55.15
5790.70
6.89
8
65%
51.97
6236.14
6.50

Rebar install for 1/3 wall top

Volume of Concrete
59.65 m3
Rebar weight
10736.706 kg
Rate
15hr/ton
66.67kg/hr
Unit cost
$5/hr/man
15/hr/crew

No. of crew

Duration in
Productivity
Duration in hours Cost
days
1
100%
161.04
2415.64
20.13
2
95%
84.76
2542.78
10.59
3
90%
59.65
2684.04
7.46
4
85%
47.37
2841.93
5.92
5
80%
40.26
3019.55
5.03
6
75%
35.79
3220.85
4.47
7
70%
32.87
3450.91
4.11
8
65%
30.97
3716.37
3.87

Erection with Mobile Crane

Rebar install for 1/2 slab
Volume of Concrete
302.76 m3
Rebar weight
54496.8 kg
Rate
200kg/hr
Unit cost
$60/hr/crane
$15/hr/crew

No. of crew

Productivity

Duration in hours Cost

Duration in
days

1
2
3
4
5
6
7
8

100%
95%
90%
85%
80%
75%
70%
65%

272.48
143.41
100.92
80.14
68.12
60.55
55.61
52.40

4087.26
4302.38
4541.40
4808.54
5109.08
5449.68
5838.94
6288.09

34.06
17.93
12.62
10.02
8.52
7.57
6.95
6.55

Rebar install for 1/3 wall bottom

Volume of Concrete
100.091133333 m3
Rebar weight
18016.404 kg
Rate
200kg/hr
Unit cost
$60/hr/man
15/hr/crew

No. of crew

Duration in
Productivity
Duration in hours Cost
days
1
100%
90.08
1351.23
11.26
2
95%
47.41
1422.35
5.93
3
90%
33.36
1501.37
4.17
4
85%
26.49
1589.68
3.31
5
80%
22.52
1689.04
2.82
6
75%
20.02
1801.64
2.50
7
70%
18.38
1930.33
2.30
8
65%
17.32
2078.82
2.17

Rebar install for 1/3 wall top

Volume of Concrete
59.65 m3
Rebar weight
10736.706 kg
Rate
200kg/hr
Unit cost
$60/hr/man
15/hr/crew

No. of crew

Duration
Productivity
Duration in hours Cost
days
1
100%
53.68
805.25
2
95%
28.25
847.63
3
90%
19.88
894.73
4
85%
15.79
947.36
5
80%
13.42
1006.57
6
75%
11.93
1073.67
7
70%
10.96
1150.36
8
65%
10.32
1238.85

in
6.71
3.53
2.49
1.97
1.68
1.49
1.37
1.29

Fabrication
Rebar for 1/2 slab
Rebar for whole slab
Rebar for 1/3 Bottom Wall
Rebar for whole bottom wall
Rebar for 1/3 Upper Wall
Rebar for whole upper wall
Sum
Total cost

Labor Cost
3205.69
1059.79
631.57

118,874.58

Erection (w/o crane)

Rebar
Rebar
Rebar
Rebar
Rebar
Rebar

for
for
for
for
for
for

Labor Cost

1/2 slab
whole slab
1/3 Bottom Wall
whole bottom wall
1/3 Upper Wall
whole upper wall

Total cost

Grand Total Cost

14424.90
4768.81
2841.93

51,682.02

170,556.59

Erection (w/ crane)

Rebar for 1/2 slab
Rebar for whole slab
Rebar for 1/3 Bottom Wall
Rebar for whole bottom wall
Rebar for 1/3 Upper Wall

Labor Cost
6288.09
2078.82
1073.67

Rebar for whole upper wall

Total cost

Grand Total Cost

39,261.84

158,136.42

Mobile Crane Cost

4808.54

Mobile Crane Cost

1589.68

Mobile Crane Cost

947.36

Material Cost
29973.24
6411.3882353

59946.48
9909.0222

3179.3654118

29727.0666
5905.1883

1894.7128235
11485.466471

17715.5649
107389.1115

28849.804569
14306.43
8525.78
51682.015017

Mobile Crane Cost

4808.54
12576.184615

9617.0823529
1589.68

6236.45

4769.0481176
947.36

3221.01
22033.64

2842.0692353
17228.199706

Formwork
Concrete Works
Formwork fabrication
Formwork installation

Productivitiy
2m2/hr/man
1 hr/m2

half of Base Slab

Curve
Middle (3 portions)
Total

1/3 of Walls

inner lower, h=4.5

outer lower, h=4.5
inner upper, h=4.0
outer upper, h=4.0
block 1
block 2
total

Total formwork
Rate
Total Cost

Rates
$5/hr/man
$5/hr/man

695.9121517259 m2
25 $ per m2
17397.8037931467 $

Fabrication
Formwork fab for 1/2 slab
(curve+middle)
Productivity
Rate

2m2/hr/man
$5/hr/man

No. of man

Productivity

55.5956 m2

1
2
3
4
5
6
7
8
9
10

Duration in
hours
100.00%
27.80
100.00%
13.90
100.00%
9.27
100.00%
6.95
100.00%
5.56
95.00%
4.88
90.00%
4.41
85.00%
4.09
80.00%
3.86
75.00%
3.71

Formwork fab for 1/3 lower

wall
Productivity
Rate

333.5511365174 m2
2m2/hr/man
$5/hr/man

No. of man

Productivity
1
2
3
4
5
6
7
8
9
10

Duration in
hours
100.00%
166.78
100.00%
83.39
100.00%
55.59
100.00%
41.69
100.00%
33.36
95.00%
29.26
90.00%
26.47
85.00%
24.53
80.00%
23.16
75.00%
22.24

Formwork fab for 1/3 upper

wall
Productivity
Rate

298.1654152085 m2
2m2/hr/man
$5/hr/man

No. of man

Productivity
1
2
3
4
5
6
7
8
9
10

Formwork fab for the 2

blocks
Productivity
Rate

2m2/hr/man
$5/hr/man

No. of man

Productivity

Duration in
hours
100.00%
149.08
100.00%
74.54
100.00%
49.69
100.00%
37.27
100.00%
29.82
95.00%
26.15
90.00%
23.66
85.00%
21.92
80.00%
20.71
75.00%
19.88

8.6 m2

Duration in
hours
0.85

0.63

Installation

Formwork installation for

curve of 1/2 slab ( to be
done twice)
Productivity
Rate

1m2/hr/man
$5/hr/man

No. of crew

Productivity

34.4772 m2

1
2
3
4
5
6
7
8
9
10

Formwork installation for

middle slab
Productivity
Rate

1m2/hr/man
$5/hr/man

No. of crew

Productivity

15/hr/crew
Duration in
hours
1
34.4772
0.95
18.15
0.9
12.77
0.85
10.14
0.8
8.62
0.75
7.66
0.7
7.04
0.65
6.63
0.6
6.38
0.55
6.27

21.1184 m2

1
2
3
4
5
6
7
8
9

15/hr/crew
Duration in
hours
1
21.1184
0.95
11.11
0.9
7.82
0.85
6.21
0.8
5.28
0.75
4.69
0.7
4.31
0.65
4.06
0.6
3.91

10

0.55

3.84

Formwork installation for 1/3

lower wall
333.5511365174 m2
Productivity
1m2/hr/man
Rate
$5/hr/man
15/hr/crew

No. of crew

Productivity
1
2
3
4
5
6
7
8
9
10

Duration in
hours
1 333.551136517
0.95 175.553229746
0.9 123.537457969
0.85 98.1032754463
0.8 83.3877841293
0.75 74.1224747816
0.7 68.0716605138
0.65 64.1444493303
0.6 61.7687289847
0.55 60.645661185

Formwork installation for 1/3

upper wall
298.1654152085 m2
Productivity
1m2/hr/man
Rate
$5/hr/man
15/hr/crew

No. of crew

Productivity
1
2
3
4
5
6
7
8
9
10

Duration in
hours
1 298.165415208
0.95 156.929165899
0.9 110.431635262
0.85 87.6957103554
0.8 74.5413538021
0.75 66.2589811574
0.7 60.8500847364
0.65 57.3395029247
0.6 55.2158176312
0.55 54.2118936743

Formwork installation for

one block
Productivity
Rate

1m2/hr/man
$5/hr/man

15/hr/crew

No. of crew

Productivity

Duration in
hours

5.4 m2

1
2
3
4
5
6
7
8
9
10

1
0.95
0.9
0.85
0.8
0.75
0.7
0.65
0.6
0.55

5.4
2.8421052632
2
1.5882352941
1.35
1.2
1.1020408163
1.0384615385
1
0.9818181818

Unit
(crew of 3 men)
areas
34.4772
21.1184
55.5956 m2

Material cost
861.93 $
527.96 $
1389.89 $

163.9911365174
169.56
147.4454152085
150.72
5.4
3.2
640.3165517259 m2

4099.77841293 $
4239 $
3686.13538021 $
3768 $
135 $
80 $
16007.9137931 $

Cost

Duration in
days
138.99
3.47
138.99
1.74
138.99
1.16
138.99
0.87
138.99
0.69
146.30
0.61
154.43
0.55
163.52
0.51
173.74
0.48
185.32
0.46

Cost

Cost

Cost

Duration in
days
833.88
20.85
833.88
10.42
833.88
6.95
833.88
5.21
833.88
4.17
877.77
3.66
926.53
3.31
981.03
3.07
1042.35
2.90
1111.84
2.78

Duration in
days
745.41
18.64
745.41
9.32
745.41
6.21
745.41
4.66
745.41
3.73
784.65
3.27
828.24
2.96
876.96
2.74
931.77
2.59
993.88
2.48

Duration in
days
25.29
0.08

Installation with Crane

Formwork installation
for curve of 1/2 slab
( to be done twice)
Productivity
Rate

Cost

Duration in
days
517.158
4.30965
544.38
2.27
574.62
1.60
608.42
1.27
646.45
1.08
689.54
0.96
738.80
0.88
795.63
0.83
861.93
0.80
940.29
0.78

No. of crew
1
2
3
4
5
6
7
8
9
10

Formwork installation
for middle slab
Productivity
Rate

Cost

Duration in
days
316.776
2.6398
333.45
1.39
351.97
0.98
372.68
0.78
395.97
0.66
422.37
0.59
452.54
0.54
487.35
0.51
527.96
0.49

No. of crew
1
2
3
4
5
6
7
8
9

575.96

0.48

10

Formwork installation
for 1/3lower wall
Productivity
Rate
Duration in
Cost
days
5003.2670477608 41.693892065
5266.60
21.94
5559.19
15.44
5886.20
12.26
6254.08
10.42
6671.02
9.27
7147.52
8.51
7697.33
8.02
8338.78
7.72
9096.85
7.58

No. of crew
1
2
3
4
5
6
7
8
9
10

Formwork installation
for 1/3 upper wall
Productivity
Rate
Duration in
Cost
days
4472.4812281272 37.270676901
4707.87
19.62
4969.42
13.80
5261.74
10.96
5590.60
9.32
5963.31
8.28
6389.26
7.61
6880.74
7.17
7454.14
6.90
8131.78
6.78

No. of crew
1
2
3
4
5
6
7
8
9
10

Formwork installation
for one block
Productivity
Rate

Cost

Duration in
days
81
0.675
85.26
0.36
90.00
0.25
95.29
0.20
101.25
0.17
108.00
0.15
115.71
0.14
124.62
0.13
135.00
0.13
147.27
0.12

No. of crew
1
2
3
4
5
6
7
8
9
10

Fabrication
Formwork
Workers
1/2 Slab(curve+middle)
1/3 lower Wall
1/3 upper wall
2 blocks
sum

Rate ($/hr)
5
8
8
8

Time (Hr)
5
5
5
5

5.56
24.53
21.92
0.63
TOTAL FAB COST

Installation
Formwork
1/2 Slab
Middle Slab
Lower wall
Upper wall
block

Dismantling
Formwork
1/2 Slab
Middle Slab
Lower wall

Crews

Rate ($/hr)
6
5
8
8
3

Crews

Upper wall

Grand Total Cost

Installation w/ Crane
Formwork
Crews
1/2 Slab
Middle Slab
Lower wall

Time (Hr)
15
15
15
15
15

Rate ($/hr)

7.66
5.28
64.14
57.34
2.00
TOTAL INSTALLATION COST

Time (Hr)

1
1
1

15
15
15

15

8
8
8
8
TOTAL DISMANTLING COST

66931.05

Rate ($/hr)
6
6
10

Time (Hr)
15
15
15

2.55
1.56
20.22

Upper wall
block

Grand Total Cost

10
1

46430.97

15
15

18.07
1.80

34.4772 m2
3m2/hr/man
$5/hr/man

Productivity

15/hr/crew

60$/hr/crane

Duration in
hours
Cost
1
11.49
0.95
6.05
0.9
4.26
0.85
3.38
0.8
2.87
0.75
2.55
0.7
2.35
0.65
2.21
0.6
2.13
0.55
2.09

Duration in
days
172.39
1.44
181.46
0.76
191.54
0.53
202.81
0.42
215.48
0.36
229.85
0.32
246.27
0.29
265.21
0.28
287.31
0.27
313.43
0.26

21.1184 m2
3m2/hr/man
$5/hr/man

15/hr/crew

60$/hr/crane

Productivity

Duration in
hours

Cost

1
0.95
0.9
0.85
0.8
0.75
0.7
0.65
0.6

7.04
3.70
2.61
2.07
1.76
1.56
1.44
1.35
1.30

Duration in
days
105.59
0.88
111.15
0.46
117.32
0.33
124.23
0.26
131.99
0.22
140.79
0.20
150.85
0.18
162.45
0.17
175.99
0.16

0.55

333.5511365174 m2
3m2/hr/man
$5/hr/man
15/hr/crew

Productivity

191.99

0.16

60$/hr/crane

Duration in
hours
Cost
1
111.18
0.95
58.52
0.9
41.18
0.85
32.70
0.8
27.80
0.75
24.71
0.7
22.69
0.65
21.38
0.6
20.59
0.55
20.22

298.1654152085 m2
1m2/hr/man
$5/hr/man
15/hr/crew

Productivity

1.28

Duration in
days
1667.76
13.90
1755.53
7.31
1853.06
5.15
1962.07
4.09
2084.69
3.47
2223.67
3.09
2382.51
2.84
2565.78
2.67
2779.59
2.57
3032.28
2.53

60$/hr/crane

Duration in
hours
Cost
1
99.39
0.95
52.31
0.9
36.81
0.85
29.23
0.8
24.85
0.75
22.09
0.7
20.28
0.65
19.11
0.6
18.41
0.55
18.07

Duration in
days
1490.83
12.42
1569.29
6.54
1656.47
4.60
1753.91
3.65
1863.53
3.11
1987.77
2.76
2129.75
2.54
2293.58
2.39
2484.71
2.30
2710.59
2.26

5.4 m2
3m2/hr/man
$5/hr/man

15/hr/crew

60$/hr/crane

Productivity

Duration in
hours

Cost

1
0.95
0.9
0.85
0.8
0.75
0.7
0.65
0.6
0.55

1.80
0.95
0.67
0.53
0.45
0.40
0.37
0.35
0.33
0.33

Duration in
days
27.00
0.23
28.42
0.12
30.00
0.08
31.76
0.07
33.75
0.06
36.00
0.05
38.57
0.05
41.54
0.04
45.00
0.04
49.09
0.04

Labour Cost

Material cost
138.99
981.03
876.96
25.29
2022.27

L FAB COST

Each installation

1389.89
8338.7784129347
7454.135380212
215
17397.8037931467
19420.08

Total Cost

689.54
395.97
7697.33
6880.74
90.00

1379.09
395.97
23092.00
20642.22
540.00
46049.28

L INSTALLATION COST

Each dismantling

Total cost
120
120
120

240
120
360

120

360
1080

L DISMANTLING COST

Each installation
229.85
140.79
3032.28

Total labour Cost

459.70
140.79
9096.85

mobile crane
each installation
153.232
93.8595555556
1212.9132236996

2710.59
8131.78
27.00
162.00
TOTAL LABOUR COST
17991.12
TOTAL INSTALLATION COST WITH CRANE

1084.2378734854
108
TOTAL MOBILE CRANE COST

Mobile crane cost

153.232

Mobile crane cost

93.85956

Mobile crane cost

1212.913

Mobile crane cost

1084.238

mobile crane cost

108

total mobile crane cost

306.464
93.8595555556
3638.7396710988

mobile crane+labour cost

766.16
234.65
12735.59

3252.7136204562
648
7939.7768471105
25930.90

sum

11384.50
810.00
25930.90

Concreting
Rate
1/2 Slab
2/2 Slab
Lower wall 1
Lower wall 2
Lower wall 3
Upper wall 1
Upper wall 2
Upper wall 3
Total
1/2 slab concreting
Crew
Unit Price
Work rate
No. of crew

1/3 wall bottom concreting

Crew
Unit Price
Work rate
No. of crew

1/3 wall top concreting

Crew

100 $ per m3
302.76 m3
302.76 m3
100.09 m3
100.09 m3
100.09 m3
59.65 m3
59.65 m3
59.65 m3

$
$
$
$
$
$
$
$

1084.74 m3

30,276.00
30,276.00
10,009.11
10,009.11
10,009.11
5,964.84
5,964.84
5,964.84

$ 108,473.85

302.76
3 units
5/hr/man
10m3/hr/crew

15/hr/crew

Productivity
Duration in Hours
$ Cost
1
100%
30.28
2
95%
15.93
3
90%
11.21
4
85%
8.90
5
80%
7.57
6
75%
6.73

454.14
478.04
504.60
534.28
567.68
605.52

100.09
3 units
5/hr/man
10m3/hr/crew

15/hr/crew

Productivity
Duration in Hours
$ Cost
1
100%
10.01
2
95%
5.27
3
90%
3.71
4
85%
2.94
5
80%
2.50
6
75%
2.22

59.65
3 units

150.14
158.04
166.82
176.63
187.67
200.18

Unit Price
Work rate
No. of crew

5/hr/man
10m3/hr/crew

15/hr/crew

Productivity
Duration in Hours
$ Cost
1
100%
5.96
2
95%
3.14
3
90%
2.21
4
85%
1.75
5
80%
1.49
6
75%
1.33

89.47
94.18
99.41
105.26
111.84
119.30

Concrete material Cost

Total labour cost for slab

Total labour cost for wall

Total Cost

Duration in Days
3.78
1.99
1.40
1.11
0.95
0.84

Duration in Days
1.25
0.66
0.46
0.37
0.31
0.28

Duration in days
0.75
0.39
0.28
0.22
0.19
0.17

108,473.85

1068.56

845.68

110,388.09

Finishing
Areas
Lower Wall, h=4.5
Upper Wall=h=4.0
Slab with d=6m
Slab (outer circle)

491.973 m2
442.336 m2
28.274 m2
980.9116 m2
1943.496

1/2 (Slab with d=4 + outer circle slab)

Work Rate
Unit cost

504.5929669412 m2
2 m2/man/hour
$5/hr/man

No of workers

Productivity
1
2
3
4
5
6
7
8
9
10
11
12

Lower Wall 1/3, h=4.5m

Work Rate
Unit cost

$5/hr/man

No of workers

Productivity

Duration in hrs
100%
252.30
100%
126.15
100%
84.10
100%
63.07
100%
50.46
95%
44.26
90%
40.05
85%
37.10
80%
35.04
75%
33.64
70%
32.77
65%
32.35

163.991 m2
2 m2/man/hour

1
2
3
4
5
6
7
8
9
10

Duration in hrs
100%
82.00
100%
41.00
100%
27.33
100%
20.50
100%
16.40
95%
14.39
90%
13.02
85%
12.06
80%
11.39
75%
10.93

11
12

70%
65%

10.65
10.51

COST

Cost
Duration in Days
1261.48
31.54
1261.48
15.77
1261.48
10.51
1261.48
7.88
1261.48
6.31
1327.88
5.53
1401.65
5.01
1484.10
4.64
1576.85
4.38
1681.98
4.20
1802.12
4.10
1940.74
4.04
Upper wall 1/3, h=3.5m
Work Rate
Unit cost
Cost

Duration in Days
409.98
10.25
409.98
5.12
409.98
3.42
409.98
2.56
409.98
2.05
431.56
1.80
455.53
1.63
482.33
1.51
512.47
1.42
546.64
1.37

No of workers
1
2
3
4
5
6
7
8
9
10

585.68
630.74

1.33
1.31

11
12

FULL GROUND SLAB

FULL LOWER WALL
FULL UPPER WALL
TOTAL COST
3363.95
1294.67
1164.04
5822.66

147.445 m2
2 m2/man/hour
$5/hr/man
Productivity

Duration in hrs
100%
100%
100%
100%
100%
95%
90%
85%
80%
75%

Cost
73.72
36.86
24.57
18.43
14.74
12.93
11.70
10.84
10.24
9.83

Duration in Days
368.61
9.22
368.61
4.61
368.61
3.07
368.61
2.30
368.61
1.84
388.01
1.62
409.57
1.46
433.66
1.36
460.77
1.28
491.48
1.23

70%
65%

9.57
9.45

526.59
567.10

1.20
1.18

tion in Days

Backfill
Volume of backfill
Excavated volume
Volume A
Volume B
Backfill required

Productivity
Volume required
Rate
Cost
No. of units

13807.065 lcm
2702.084
184.744
2886.828 ccm
3396.2682352941 bcm
4245.3352941177 lcm
10 lcm/h
4245.335294118 ccm
10 m3 per hr
50 $ per hr
Productivity
Duration in Hours
Cost
1
100%
424.53
2
95%
223.44
3
90%
157.23
4
85%
124.86
5
80%
106.13
6
75%
94.34
7
70%
86.64
8
65%
81.64
9
60%
78.62
10
55%
77.19

$
21226.68
22343.87
23585.20
24972.56
26533.35
28302.24
30323.82
32656.43
35377.79
38593.96

COST

haul

Duration in Days
53.07
27.93
19.65
15.61
13.27
11.79
10.83
10.21
9.83
9.65

BACKFILL
30323.82

Overhead
Start
End
Total calender Days
Total Calender Months
Mobilization and demobilization
Total working days
Overhead Cost
Project Manager
Foreman x 3
Project Manager for 121.5 days
Foreman for 121.5 days
TOTAL OVERHEAD COST

9/21/2015
2/13/2016
146
6
9
121.5
$
3500
6000
17718.75
30375
48094

Mobilisation

Equipments/Labor
Project manager
Foreman

Quantity/Un
Duration (hr)
1
48
3
48
Total

Demobilisation

Equipments/Labor
Project manager
Foreman

Quantity/Un
Duration (hr)
1
24
3
24
Total

Labour/Equipment Cost
875
1500
2375

Labour/Equipment Cost
437.5
750
1187.5

equipment cost
Mobilisation
Excavation
Hauling
Bedding
Scaffolding erection
scaffolding dismantling
Reinforcement fabrication
reinforcement erection(w/ crane)
Formwork fabrication
formwork installation(w/crane)
formwork dismantling
concreting
finishing
backfill
overhead
Demobilisation
sum

labour cost
0
2375
17258.83
0.00
14342.5945588235
0
840.99
0
0
5052.74
0
3145.51
0 11485.46647059
17228.1997058824
22033.64
0
2022.27
7939.7768471105
17991.12
0
1080
0
1914.24
0
5822.66
30323.82
0
0
48094
0
1187.5
87934.2138912281 122203.9098329

material cost
0
0.00
0
48440.4
14375.79
0
107389.11
0
17397.803793147
0
0
108473.85
0
0
0
0
296076.95190431

sum of cost
2375
17258.83
14342.5945588
49281.39
19428.52
3145.51416488
118874.577971
39261.8436597
19420.0767688
25930.8954093
1080
110388.094412
5822.66273183
30323.8235294
48093.75
1187.5

506215.0756

TOTAL PROJECT COST

506215.076