BUDGETING

Cut

Formula

STATION DISTANCE CUT VOLUME

0+000 0m 0.8m 0 m³
0+9 9m 0m 3.6 m³
0+18.50 9.5m 0m 0 m³
0+27.5 9m 0m 0 m³
0+37.5 10m 0.8m 4 m³
Total=7.6 m³

Excavation Cost = Volume of cut x Unit Cost

Excavation cost= 7.6 m³ x ₱184.00

Excavation Cost = ₱ 1399.00

FILL

STATION DISTANCE FILL VOLUME

0+000 0m 0m 0 m³
0+9 9m 2.96m 13.32 m³
0+18.50 9.5m 3.2m 29.26 m³
0+27.5 9m 3m 27.9 m³
0+37.5 10m 0m 0 m³
Total=70 m³

Embankment Cost = Volume of fill x Unit Cost

Embankment Cost = 70 m³ x ₱3750.00

Embankment Cost= ₱264,300.00

AGGREGATE SUBBASE COURSE

STATION DISTANCE AGGREGATES VOLUME

0+37.5 37.5m 0.8m 30 m3
Area= 4 x 0.2

Area=0.8m

Volume total= V0+V37.5/2 X D

Volume total= 0.8+0.8/2 x 37.5

Volume total= 30 cubic meter

Aggregate sub-base course cost= Total Volume of aggregate x Unit cost

Aggregate sub-base course cost= 30 m³ x ₱ 4620.00

Aggregate sub-base course cost= 138,600

Concrete Cost

STATION DISTANCE CONCRETE AREA

0+37.5 37.5m 4 150 sq.m

Area= 4 x 37.50= 150 square meter

Concrete cost = area x unit cost

Concrete cost = 150 sq.m x ₱2350.00

Concrete cost = ₱352,500.00

Total amount of Road Construction Budget

COST ESTIMATES
CUT ₱1399.00
FILL ₱264,300.00
AGGREGATES ₱138,600.00
CONCRETE ₱352,500.00
MASONRY ₱400,000.00
TOTAL AMOUNT= ₱1,156,799.00