Scribd Logo
Upload

Welcome to Scribd!

  • 16 views

    Cost Est. For FMR Concrete New

    Uploaded by

    Ysmael Alongan B. Mangorsi
    This document provides a budgetary estimate for a project to pave an existing gravel road. The project will concrete pave 1 km of road that is 4 meters wide plus 1 meter shoulders. It will take 40 calendar days to complete. The direct costs are estimated at 3,045,933 pesos and include costs for aggregate base course and PCCP materials, equipment, and labor. Indirect costs such as overhead, contingency, profit, and VAT bring the subtotal to 4,265,168 pesos. Additional estimated government expenses and contingencies bring the total projected cost to 4,420,000 pesos.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd

    Cost Est. For FMR Concrete New

    Uploaded by

    Ysmael Alongan B. Mangorsi
    16 views2 pages
    This document provides a budgetary estimate for a project to pave an existing gravel road. The project will concrete pave 1 km of road that is 4 meters wide plus 1 meter shoulders. It will take 40 calendar days to complete. The direct costs are estimated at 3,045,933 pesos and include costs for aggregate base course and PCCP materials, equipment, and labor. Indirect costs such as overhead, contingency, profit, and VAT bring the subtotal to 4,265,168 pesos. Additional estimated government expenses and contingencies bring the total projected cost to 4,420,000 pesos.

    Original Description:

    Cost Est. for FMR Concrete New

    Original Title

    Cost Est. for FMR Concrete New

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document provides a budgetary estimate for a project to pave an existing gravel road. The project will concrete pave 1 km of road that is 4 meters wide plus 1 meter shoulders. It will take 40 calendar days to complete. The direct costs are estimated at 3,045,933 pesos and include costs for aggregate base course and PCCP materials, equipment, and labor. Indirect costs such as overhead, contingency, profit, and VAT bring the subtotal to 4,265,168 pesos. Additional estimated government expenses and contingencies bring the total projected cost to 4,420,000 pesos.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    16 views2 pages

    Cost Est. For FMR Concrete New

    Uploaded by

    Ysmael Alongan B. Mangorsi
    This document provides a budgetary estimate for a project to pave an existing gravel road. The project will concrete pave 1 km of road that is 4 meters wide plus 1 meter shoulders. It will take 40 calendar days to complete. The direct costs are estimated at 3,045,933 pesos and include costs for aggregate base course and PCCP materials, equipment, and labor. Indirect costs such as overhead, contingency, profit, and VAT bring the subtotal to 4,265,168 pesos. Additional estimated government expenses and contingencies bring the total projected cost to 4,420,000 pesos.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    of 2

    Annex D

    PROJECT

    LOCATION :
    SUBJECT :

    FARM TO MARKET ROAD (CONCRETE PAVING OF


    EXISTING GRAVEL ROAD)
    BUDGETARY ESTIMATE ONLY (BY CONTRACT)

    Project Description:
    a.
    b.
    c.
    d.
    e.

    Concrete Paving of Existing Gravel Road


    Roadway width
    4.0 m
    Thickness
    0.20 m aggregate base course
    0.20 m PCCP
    Length
    1.0 km
    Shoulder
    1.0 m

    Calendar days to complete 40 days


    Estimated Direct Cost by Items of Work
    Scope of work
    ITEM
    NO.
    201

    311

    DESCRIPTION
    Aggregate Base
    Course
    201-1 Materials
    201-2 Equipment
    202-3 Labor
    PCCP (200mm
    THICK)
    311-1 Materials
    311-2 Equipment
    311-3 - Labor

    COST

    QTY.

    UNIT

    847 cu.m.

    UNIT
    COST
    520.96

    TOTAL
    AMOUNT
    441,253.12

    651.17

    2,604,680.00

    370,139.00
    66,939.60
    4,174.52
    4,000

    cu.m.

    2,213,323.50
    160,623.84
    230,732.66

    TOTAL

    Note: Prices were based on January 2007.

    3,045,933.12

    BREAKDOWN OF ESTIMATED EXPENDITURES


    I.

    % of
    Total

    Amount

    Estimated Contract Cost


    3,045,933.12
    30,459.33

    a. Estimated direct cost (EDC)


    b. Mobilization/Demobilization (1%)
    1.

    Materials
    1.1 Supply/Delivery

    2.

    Labor
    2.1 Direct labor
    2.2 Leave
    2.3 Philhealth
    2.4 State Insurance

    3.

    Equipment Expenses

    c. Indirect Cost
    1.

    Overhead expenses, contingency


    Miscellaneous expenses (10-13%)

    365,511.97

    2.

    Profit (10-15%)

    426,430.63

    3.

    VAT (10%)
    Sub-Total

    II.

    96.70

    396,833.50
    .
    4,265,168.55

    Estimated Government Expenses


    1. ROW/Site Acquisition
    2. Soil Exploration
    3. Project Management (up to 5% of EDC)

    3.30

    145,142.57
    --------------145,142.57

    100
    SAY

    4,410,310.55
    4,420,000.00

    Sub-Total
    III. Contingencies/Reserves
    1. Physical (up to 15% of EDC)
    2. Price Escalation (up to 12% of EDC)
    TOTAL PROJECT COST

    You might also like