Estimate Cost (Equipment & Manpower)

Embankment and Surcharge from Sta 19+700 ~ Sta 20+200

Renting price
Using ingredient Shift / Man day EstimateCost
(VND)
a. Equipment:
Excavator 0.7m3 20.84 1,595,000 33,246,792
Bulldozer D40 116.01 1,100,000 127,614,090
Pneumatic tyre roller 25 ton 227.34 1,100,000 250,072,526
Grader (110 Hp) 4.75 1,650,000 7,842,384
Dump truck (10 ton) 53.00 1,100,000 58,299,137
Tank truck (5.0m3) 73.12 880,000 64,347,765
b. Manpower: #REF! #REF!
Skill worker 1,190.75 96,800 115,264,451
Unskill worker 2,466.99 71,500 176,389,930
Total (Equipment & Manpower) #REF! 0

s
 EQUIPMENT & MANPOWER NEEDS FOR TO WORK EMBANKMENT
From Sta 19+700 ~ Sta 20+200 Machine & Manpower
No. Code Item Using ingredient Unit Norm Quantity needs
1 BH.1141 Excavation bed road (Grade No.2) 100m3 59.22
Đào móng nền đường ( cấp 2) a. Machine:
Máy đào Excavator( 0.8m3) shift 0.352 20.84
ô tô tự đổ Dump truck (10 ton) shift 0.555 32.87
Máy ủi Bulldozer (110 Hp) shift 0.062 3.67
b. Manpower: 0.00
Công nhân k lành nghề Unskill worker md 16.320 966.42
2 BJ.1132 Dispose unsuitable soil 59.22
Vứt bỏ đất không thích hợp a. Machine:
Dump truck (10 ton) shift 0.340 20.13
3 BK.5113 Sand filling for bed road (K=95%) 100m3 365.61
Cát lấp cho nền đường a. Machine:
Máy ủi Bulldozer (110 Hp) shift 0.130 47.53
Máy san đất, máy ủi Grader (110 Hp) shift 0.013 4.75
DĐầm bánh lốp Pneumatic tyre roller shift 0.300 109.68
Xe bồn ( ô tô xitec) Tank truck (5.0m3) shift 0.200 73.12
b. Manpower: 0.00
Công nhân lành nghề Skill worker md 2.000 731.22
4 BK.4111 Surcharge filling (K=90%) 100m3 466.88
San lắp cát a. Machine:
Bulldozer (110 Hp) shift 0.126 58.83
Pneumatic type roller shift 0.252 117.65
b. Manpower: 0.00
Unskill worker md 3.160 1,475.36
5 AD.1111 Site clearing 100m2 336.20
a. Machine:
Bulldozer (140 Hp) shift 0.0178 5.98
b. Manpower: 0.00
Unskill worker md 0.075 25.21
6 VB.3120 Spread geotextile 100m2 389.43
b. Manpower:
Skill worker md 1.18 459.52

Using ingredient Shift/Man day

a. Equipment:
Excavator (0.8m3) 20.84
Bulldozer (110 Hp) 116.01
Pneumatic tyre roller 227.34
Grader (110 Hp) 4.75
Dump truck (10 ton) 53.00
Tank truck (5.0m3)
b. Manpower: 73.12
Skill worker 1,190.75
Unskill worker 2,466.99
 VOLUME OF EMBANKMENT & SURCHARGE
Sta 19+740 ~ Sta 20+200
Distance Left side Right side Left side Right side
No. Station (m) Area (m )
2
Width (m) Area (m )
2
Width (m) Volume (m )
3
Area (m )
2
Volume (m )
3
Area (m
Excavation Embankment Surcharge Site clearing Geotextile Excavation Embankment Surcharge Site clearing Geotextile Excavation Embankment Surcharge Site clearing Geotextile Excavation Embankment Surcharge Site clearing
1 19+ 700 18.405 25.274 45.738 2.547 51.277 70.045
20 184.05 252.74 457.38 0.00 0.00 73.32 1,009.02 1,400.89 0.00
2 19+ 720 0 0 0 4.785 49.625 70.044
20 151.28 266.83 462.12 285.40 313.10 98.70 646.49 859.30 176.40
3 19+ 740 15.128 26.683 46.212 28.540 31.310 5.085 15.024 15.886 17.640 20.00
20 268.80 546.48 950.27 586.80 644.00 160.01 555.97 859.30 614.50
4 19+ 760 11.752 27.965 48.815 30.140 33.090 10.916 40.573 70.044 43.810 47.020
20 158.63 571.43 999.44 620.90 685.80 198.34 819.85 1,400.88 878.60
5 19+ 780 4.111 29.178 51.129 31.950 35.490 8.918 41.412 70.044 44.050 47.410
20 58.86 640.96 1,031.49 646.10 724.80 169.20 699.13 1,187.16 747.00
6 19+ 800 1.775 34.918 52.020 32.660 36.990 8.002 28.501 48.672 30.650 34.280
20 52.79 707.15 1,055.37 659.50 743.80 115.42 589.97 881.99 659.20
7 19+ 820 3.504 35.797 53.517 33.290 37.390 3.540 30.496 39.527 35.270 41.670
20 63.99 707.09 1,083.41 674.30 757.90 53.24 650.44 784.37 724.20
8 19+ 840 2.895 34.912 54.824 34.140 38.400 1.784 34.548 38.910 37.150 44.960
20 91.05 686.49 1,113.60 688.60 770.30 35.00 691.28 765.67 731.60
9 19+ 860 6.210 33.737 56.536 34.720 38.630 1.716 34.580 37.657 36.010 43.520
20 159.61 652.94 1,146.92 699.20 776.80 32.02 706.60 743.91 729.70
10 19+ 880 9.751 31.557 58.156 35.200 39.050 1.486 36.080 36.734 36.960 44.760
20 158.40 630.39 1,151.61 712.10 788.80 42.72 642.87 671.99 721.80
11 19+ 900 6.089 31.482 57.005 36.010 39.830 2.786 28.207 30.465 35.220 42.140
20 132.89 625.95 1,131.07 719.40 791.70 69.74 537.03 616.24 703.60
12 19+ 920 7.200 31.113 56.102 35.930 39.340 4.188 25.496 31.159 35.140 40.910
20 158.54 627.46 1,133.59 727.60 797.20 80.19 508.45 608.93 703.60
13 19+ 940 8.654 31.633 57.257 36.830 40.380 3.831 25.349 29.734 35.220 41.030
20 174.10 630.75 1,131.46 743.20 814.30 82.42 521.51 613.42 704.50
14 19+ 960 8.756 31.442 55.889 37.490 41.050 4.411 26.802 31.608 35.230 41.070
20 198.03 655.84 1,203.07 753.30 823.40 130.99 530.00 646.53 703.60
15 19+ 980 11.047 34.142 64.418 37.840 41.290 8.688 26.198 33.045 35.130 40.450
20 244.71 684.56 1,295.82 765.10 836.30 170.27 467.92 644.05 688.50
16 20+ 000 13.424 34.314 65.164 38.670 42.340 8.339 20.594 31.360 33.720 39.460
20 253.15 691.76 1,302.28 772.50 844.90 159.30 432.73 619.50 679.10
17 20+ 020 11.891 34.862 65.064 38.580 42.150 7.591 22.679 30.590 34.190 39.610
20 291.29 684.82 1,356.02 763.80 832.40 168.52 453.07 607.05 682.80
18 20+ 040 17.238 33.620 70.538 37.800 41.090 9.261 22.628 30.115 34.090 39.140
20 312.31 673.58 1,352.78 758.60 828.10 200.07 435.08 602.57 670.20
19 20+ 060 13.993 33.738 64.740 38.060 41.720 10.746 20.880 30.142 32.930 37.850
20 234.85 699.27 1,294.66 762.60 840.70 116.86 550.60 604.63 692.40
20 20+ 080 9.492 36.189 64.726 38.200 42.350 0.940 34.180 30.321 36.310 43.430
20 134.34 753.65 1,289.84 768.70 850.90 49.54 780.44 614.65 739.10
21 20+ 100 3.942 39.176 64.258 38.670 42.740 4.014 43.864 31.144 37.600 46.490
20 84.14 749.73 1,276.73 771.60 850.60 69.06 904.59 618.72 741.60
22 20+ 120 4.472 35.797 63.415 38.490 42.320 2.892 46.595 30.728 36.560 45.200
20 44.72 870.02 1,256.36 778.60 865.40 32.58 1,020.02 605.07 749.50
23 20+ 140 0.000 51.205 62.221 39.370 44.220 0.366 55.407 29.779 38.390 49.610
20 0.00 1,085.53 1,232.62 790.90 897.20 3.66 1,572.97 592.46 831.50
24 20+ 160 0.000 57.348 61.041 39.720 45.500 0.000 101.890 29.467 44.760 62.120
20 0.00 1,155.07 1,211.32 797.20 921.10 0.00 1,809.42 539.09 884.10
25 20+ 180 0.000 58.159 60.091 40.000 46.610 0.000 79.052 24.442 43.650 62.100
20 0.00 1,296.65 1,199.61 821.50 981.40 0.00 1,478.64 481.27 856.70
26 20+ 200 0.000 71.506 59.870 42.150 51.530 0.000 68.812 23.685 42.020 59.030
Total Volume 3,610.53 17,547.14 28,118.84 17,067.50 18,980.90 2,311.17 19,014.09 18,569.64 16,837.40
 Distance Left side Right side Left side Right side
No. Station (m) Area (m2) Width (m) Area (m2) Width (m) Volume (m3) Area (m2) Volume (m3) Area (m
Excavation Embankment Surcharge Site clearing Geotextile Excavation Embankment Surcharge Site clearing Geotextile Excavation Embankment Surcharge Site clearing Geotextile Excavation Embankment Surcharge Site clearing

19+800.00
NKMENT & SURCHARGE
0 ~ Sta 20+200
Right side Total of both side
Area (m )
2
Volume (m3) Area (m2)
Geotextile Excavation Embankment Surcharge Site clearing Geotextile

0.00 257.37 1,261.76 1,858.27

200.00 249.98 913.32 1,321.42

670.20 428.81 1,102.45 1,809.57 1,201.30 1,314.20

944.30 356.97 1,391.28 2,400.32 1,499.50 1,630.10

816.90 228.06 1,340.09 2,218.65 1,393.10 1,541.70

759.50 168.21 1,297.12 1,937.36 1,318.70 1,503.30

866.30 117.23 1,357.53 1,867.78 1,398.50 1,624.20

884.80 126.05 1,377.77 1,879.27 1,420.20 1,655.10

882.80 191.63 1,359.54 1,890.83 1,428.90 1,659.60

869.00 201.12 1,273.26 1,823.60 1,433.90 1,657.80

830.50 202.63 1,162.98 1,747.31 1,423.00 1,622.20

819.40 238.73 1,135.91 1,742.52 1,431.20 1,616.60

821.00 256.52 1,152.26 1,744.88 1,447.70 1,635.30

815.20 329.02 1,185.84 1,849.60 1,456.90 1,638.60

799.10 414.98 1,152.48 1,939.87 1,453.60 1,635.40

790.70 412.45 1,124.49 1,921.78 1,451.60 1,635.60

787.50 459.81 1,137.89 1,963.07 1,446.60 1,619.90

769.90 512.38 1,108.66 1,955.35 1,428.80 1,598.00

812.80 351.71 1,249.87 1,899.29 1,455.00 1,653.50

899.20 183.88 1,534.09 1,904.49 1,507.80 1,750.10

916.90 153.20 1,654.32 1,895.45 1,513.20 1,767.50

948.10 77.30 1,890.04 1,861.43 1,528.10 1,813.50

1,117.30 3.66 2,658.50 1,825.08 1,622.40 2,014.50

1,242.20 0.00 2,964.49 1,750.41 1,681.30 2,163.30

1,211.30 0.00 2,775.29 1,680.88 1,678.20 2,192.70

20,274.90 5,921.70 36,561.23 46,688.48 33,619.50 38,942.70