Quantity Estimator Project Cost

Basecourse Project Budget

Length Width Thickness Area Volume
Section 1 40 40 0.15 1600 240 16mm rebar dia
Section 2 0 4 0.2 0 0 Basecourse
Section 3 0 4 0.2 0 0 C-purlins
Section 4 0 4 0.2 0 0 Angle bar
Section 5 0 4 0.2 0 0 Ready Mix Concrete
Subtotal 40 1600 240 Bituminous Asphalt Concrete
Emulsified Asphalt
Concrete Reflectorized Markings
Length Width Thickness Area Volume
Section 1 40 40 0.2 1600 320
Section 2 0 4 0.2 0 0
Section 3 0 4 0.2 0 0
Section 4 0 4 0.2 0 0
Section 5 0 4 0.2 0 0
Subtotal 40 1600 320

Asphalt
2.41 Length Width Thickness Area m.ton
Section 1 0 4 0.05 0 0
Section 2 0.05 0 0
Section 3 0.05 0 0
Section 4 0.05 0 0
Section 5 0.05 0 0
Subtotal 0 0 0
5,635,575.00
5,635,575.00
Actual Tolerance Adjusted Unit Unit Cost Total
7.00 3% 8.00 pcs 365.00 2,920.00
240.00 12% 269.00 cu.m 700.00 188,300.00
14.00 3% 15.00 pcs 540.00 8,100.00
7.00 3% 8.00 pcs 365.00 2,920.00
320.00 7% 343.00 cu.m 4,185.00 1,435,455.00
- 3% - m.ton -
- 3% - drums -
- 0% - sq.m -
1,637,695.00 29%
 Quantity Estimator
Reblocking
Backhoe with Breaker
Length Width Area Working Idle Total
Section 1 40.00 40.00 1,600.00 37.00 11.10 48.10 Length
Section 2 - 4.00 - - - - Width
Section 3 - 4.00 - - - - Area
Section 4 - 4.00 - - - - Working Hours
Section 5 - 4.00 - - - - Factor
Subtotal 40.00 37.00 11.10 48.10

Soil Compactor
Length Width Area Working Idle Total
Section 1 40.00 40.00 1,600.00 55.00 16.50 71.50 Length
Section 2 - 4.00 - - - - Width
Section 3 - 4.00 - - - - Area
Section 4 - 4.00 - - - - Working Hours
Section 5 - 4.00 - - - - Factor
Subtotal 40.00 55.00 16.50 71.50

Bulldozer
Length Width Area Working Idle Total
Section 1 40.00 4.00 160.00 2.00 0.60 2.60 Length
Section 2 - 4.00 - - - - Width
Section 3 - 4.00 - - - - Area
Section 4 - 4.00 - - - - Working Hours
Section 5 - 4.00 - - - - Factor
Subtotal 40.00 2.00 0.60 2.60
 C.D 45.00
Project Cost 5,635,575.00
Project Budget 5,635,575.00
Total Unit Mob. Fee Unit Cost
100.00 Backhoe with Breaker 48.10 hrs 22,000.00 2,100.00
3.50 Soil Compactor 71.50 hrs 22,000.00 1,000.00
350.00 Bulldozer 2.60 hrs 22,000.00 3,000.00
8.00 Foton 45.00 days - 3,600.00
43.75

100.00
3.50
350.00
12.00
29.17

100.00
3.50
350.00
4.00
87.50
Total
123,010.00
93,500.00
29,800.00
162,000.00
408,310.00 7%
Summary
Part I General Requirements
a. Project Tarpaulin and signages 2,268.32
b. Temporary Facilities 17,012.39
c. Utilities 6,804.96
d. Stockpiling 11,341.59
e. Safety and Health 2,268.32
f. Miscellaneous 28,353.99
g. DPWH Rep. 17,012.39
h. Project Materials Inspection 28,353.99
Subtotal 113,415.95
Part II Materials
a. 16mm rebar dia 2,920.00
b. Basecourse 188,300.00
c. C-purlins 8,100.00
d. Angle bar 2,920.00
e. Ready Mix Concrete 1,435,455.00
f. Bituminous Asphalt Concrete -
g. Emulsified Asphalt -
h. Reflectorized Markings -
Subtotal 1,637,695.00
Part III. Equipment
a. Backhoe with Breaker 123,010.00
b. Soil Compactor 93,500.00
d. Bulldozer 29,800.00
e. Foton 162,000.00
Subtotal 408,310.00
Part IV. Manpower
a.
b.
c.
d.
e.
f.
g.
h.
i.
j.
k.
a.
b.
c.
d.
e.

Subtotal -
Part V.
a.
b.
c.
d.
e.
Subtotal
Project Cost 9,801,000.00
Project Budget 5,635,575.00 0.575
General Requirements 113,415.95 0.02
Materials 1,637,695.00 0.29
Equipment 408,310.00 0.07
Manpower 266,000.00 0.05
- - -
3,210,154.05 2,425,420.95 43%
 Quantity unit cost
Traffic Management 4 350 1400
 Quantity Days Unit Unit Cost Total
Traffic Management
Foreman m-days 700.00 -
Skilled Worker m-days 500.00 -
Common Labor m-days 350.00 -

Removal of Obstruction/PCCP
Foreman 15.00 1.00 m-days 700.00 10,500.00
Skilled Worker 15.00 2.00 m-days 500.00 15,000.00
Common Labor 15.00 7.00 m-days 350.00 36,750.00

Surplus Common Excavation

Foreman 15.00 1.00 m-days 700.00 10,500.00
Skilled Worker 15.00 1.00 m-days 500.00 7,500.00
Common Labor 15.00 2.00 m-days 350.00 10,500.00

Subgrade Preparation
Foreman 15.00 1.00 m-days 700.00 10,500.00
Skilled Worker 15.00 2.00 m-days 500.00 15,000.00
Common Labor 15.00 5.00 m-days 350.00 26,250.00

Aggregate Subbase Course

Foreman 20.00 1.00 m-days 700.00 14,000.00
Skilled Worker 20.00 1.00 m-days 500.00 10,000.00
Common Labor 20.00 5.00 m-days 350.00 35,000.00

PCCP pouring
Foreman 10.00 1.00 m-days 700.00 7,000.00
Skilled Worker 10.00 3.00 m-days 500.00 15,000.00
Common Labor 10.00 7.00 m-days 350.00 24,500.00

Warehousing/Timekeeping
Warehouseman 45.00 1.00 m-days 400.00 18,000.00

266,000.00 5%
Project Cost 5,635,575.00
Project Budget 3,240,455.625
Gen. Req Budget 113,415.947 4%

Project Tarpaulin and signages 2,268.32 0.02

Temporary Facilities 17,012.39 0.15
Utilities 6,804.96 0.06
Stockpiling 11,341.59 0.1
Safety and Health 2,268.32 0.02
Miscellaneous 28,353.99 0.25
DPWH Rep. 17,012.39 0.15
Project Materials Inspection 28,353.99 0.25