Scribd Logo
Upload

Welcome to Scribd!

  • 14 views

    Cost Est. For FMR Bituminous

    Uploaded by

    Ysmael Alongan B. Mangorsi
    This document provides a budgetary estimate for a 1 km bituminous farm to market road project. It includes a project description outlining the bituminous material to be used, a 4m road width, and 0.2m thickness. The direct estimated cost is over PHP 2.9 million, broken down by items of work. Indirect costs include mobilization, overhead expenses, profit, and VAT totaling nearly PHP 4 million. Additional government expenses and contingencies bring the total estimated project cost to approximately PHP 4.14 million.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Cost Est. For FMR Bituminous

    Uploaded by

    Ysmael Alongan B. Mangorsi
    14 views2 pages
    This document provides a budgetary estimate for a 1 km bituminous farm to market road project. It includes a project description outlining the bituminous material to be used, a 4m road width, and 0.2m thickness. The direct estimated cost is over PHP 2.9 million, broken down by items of work. Indirect costs include mobilization, overhead expenses, profit, and VAT totaling nearly PHP 4 million. Additional government expenses and contingencies bring the total estimated project cost to approximately PHP 4.14 million.

    Original Description:

    PAES, road construction, farm to market road, asphalt

    Original Title

    Cost Est. for FMR Bituminous

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document provides a budgetary estimate for a 1 km bituminous farm to market road project. It includes a project description outlining the bituminous material to be used, a 4m road width, and 0.2m thickness. The direct estimated cost is over PHP 2.9 million, broken down by items of work. Indirect costs include mobilization, overhead expenses, profit, and VAT totaling nearly PHP 4 million. Additional government expenses and contingencies bring the total estimated project cost to approximately PHP 4.14 million.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    14 views2 pages

    Cost Est. For FMR Bituminous

    Uploaded by

    Ysmael Alongan B. Mangorsi
    This document provides a budgetary estimate for a 1 km bituminous farm to market road project. It includes a project description outlining the bituminous material to be used, a 4m road width, and 0.2m thickness. The direct estimated cost is over PHP 2.9 million, broken down by items of work. Indirect costs include mobilization, overhead expenses, profit, and VAT totaling nearly PHP 4 million. Additional government expenses and contingencies bring the total estimated project cost to approximately PHP 4.14 million.

    Copyright:

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

    Annex C

    PROJECT :
    LOCATION :
    SUBJECT :

    FARM TO MARKET ROAD (BITUMINOUS-NEW)


    BUDGETARY ESTIMATE ONLY (BY CONTRACT)

    Project Description:
    a.
    b.
    c.
    d.

    Bituminous Road
    Roadway Width
    Thickness
    Length

    New
    4.0m
    0.20m
    1.0 km

    Estimated Direct Cost by Items of Work


    Scope of work
    ITEM
    NO.
    102
    103
    103 (3)
    200
    300
    500
    505
    702
    TOTAL

    DESCRIPTION
    Roadway Excavation
    Excavation for Structure
    Foundation Fill
    Aggregate Subbase
    Course
    Aggregate Surface
    Course
    Reinforced Concrete Pipe
    610mm dia.
    Stone Masonry for Head
    Wall
    Bituminous Materials

    2,000.00 cu.m.

    150.88

    TOTAL
    DIRECT
    COST
    301,760.00

    83.99 cu.m.
    6.17 cu.m.
    600.00 cu.m.

    256.01
    546.27
    534.42

    21,502.50
    3,370.50
    320,649.00

    1,035.00 cu.m.

    410.39

    424,753.65

    35.00 l.m.

    1,793.19

    62,761.60

    10.00 cu.m.

    2,553.86

    25,538.60

    3,500

    1,750,000.00
    2,910,335.85

    QUANTITY

    Note: Prices were based on January 2007.

    UNIT

    500 MT

    DIRECT
    UNIT COST

    BREAKDOWN OF ESTIMATED EXPENDITURES


    I.

    % of
    Total

    Amount

    Estimated Contract Cost


    2,910,335.85
    29,103.35

    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

    c. Indirect Cost
    1.

    Overhead expenses, contingency


    Miscellaneous expenses (10-13%)

    349,240.30

    2.

    Profit (10-15%)

    407,447.01

    3.

    VAT (10%)
    96.48
    Sub-Total

    II.

    291,033.55
    ---------------3,987,160.06

    Estimated Government Expenses


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

    Sub-Total

    3.52

    145,516.79
    --------------145,516.79

    100
    SAY

    4,132,676.85
    4,140,000.00

    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