ROADBLOCKS SOLUTION

DETAILED COST ESTIMATE

Name of the Road: BANGALA TO ONOMAMENTO (34.81 Km multi-lane)

Duration: 15 years (4438 Working Days)

Description of Works Unit Quantity Amount Total

A. Preliminary Site Assessment
Site Survey and Assessment per km ₱ 20,000 ₱ 696,200
Geotechnical Investigation per km ₱ 75,000 ₱ 2,610,750
Environmental Impact Assessment per km ₱ 100,000 ₱ 3,481,000
Subtotal ₱ 6,787,950
B. Design and Planning
Conceptual Design per km ₱ 150,000 ₱ 5,221,500
Detailed Engineering Design per km ₱ 110,000 ₱ 3,829,100
Subtotal ₱ 9,050,600
C. Project Management
Materials Procurement
Asphalt per metric ton 100,000 tons ₱ 3,000 ₱ 300,000,000
Sand per cubic meter 106,500 cu. m ₱ 1,200 ₱ 127,800,000
Gravel per cubic meter 125, 350 cu. m ₱ 1,500 ₱ 188,025,000
Cement per bag(40 kg) 626,500 bags ₱ 300 ₱ 187,950,000
Steel per piece 300,000 pcs ₱ 100 ₱ 30,000,000
Geotextiles per square meter 500000 sq. m ₱ 150 ₱ 75,000,000
Pavement Markings and Signage Materials 4 Liters 25 cans ₱ 1,300 ₱ 32,500
Equipment and Machinery
Excavators 10 ₱ 11000 ₱ 48,818,000
Bulldozers 6 ₱ 8250 ₱ 36,613,500
Motor Graders 4 ₱ 6000 ₱ 26,628,000
Road Rollers 10 ₱ 13000 ₱ 57,694,000
Asphalt Pavers per day 3 ₱ 4800 ₱ 21,302,400
Dump Trucks 15 ₱ 16000 ₱ 71,008,000
Concrete Mixer 3 ₱ 4800 ₱ 21,302,400
Cranes 2 ₱ 5000 ₱ 22,190,000
Compactors 4 ₱ 5200 ₱ 23,077,600
Labor per day 800 ₱ 800 ₱ 2,840,320,000
Subtotal ₱ 4,077,761,400
D. Construction Phase
Earthworks and Grading ₱ 600,000,000
Road Pavement Construction ₱ 760,124,190
Utility Relocation
Drainage sytem per km ₱ 500,000 ₱ 69,620,000
Water Lines per km ₱ 300,000 ₱ 41,772,000
Power Lines per line ₱ 450,000 ₱ 62,658,000
Telecommunications per line ₱ 280,000 ₱ 38,987,200
Material Quality Control and Testing 3% of total estimate ₱ 175,260,660
Subtotal 1,748,422,050
E. Contingency in the project
Contingency Subtotal ₱584,202,200
TOTAL ₱ 5,842,022,000