Scribd
Upload
92 views

Detailed Estimate For The Concreting Ofaccess Road at Sitio Romeo Barangay San Rafael Centro

This document provides a detailed estimate for concreting an access road in Barangay San Rafael Centro. It includes estimates for aggregate base course work over 904.96 square meters, and portland cement concrete pavement work over 848.40 square meters. The total estimated project cost is P818,540.18 to complete signage, aggregate base course, and portland cement concrete pavement work.

Uploaded by

Ekis Ka V-Ray
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
92 views

Detailed Estimate For The Concreting Ofaccess Road at Sitio Romeo Barangay San Rafael Centro

This document provides a detailed estimate for concreting an access road in Barangay San Rafael Centro. It includes estimates for aggregate base course work over 904.96 square meters, and portland cement concrete pavement work over 848.40 square meters. The total estimated project cost is P818,540.18 to complete signage, aggregate base course, and portland cement concrete pavement work.

Uploaded by

Ekis Ka V-Ray
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 8

DETAILED ESTIMATE FOR THE

CONCRETING OFACCESS ROAD AT SITIO ROMEO


BARANGAY SAN RAFAEL CENTRO

I. SIGNAGE P

II. AGGREGATE BASE COURSE (Correction)


Area = 904.96 sq. m.

A. Materials
135.7 cu.m Aggregate Base Course @ P 380.00 /cu.m.
P
B. Labor
1 Construction Foreman @ P 600.00 /day x 3 days P
6 Labor @ 330.00 /day x 3 days
P

SUMMARY
Materials P 51,582.72
Labor 7,740.00
Sub-Total P 59,322.72

Contractor's Profit 5,932.27


OH, Misc. & Contingencies 5,932.27
VAT 4,152.59
P 75,339.85

UNIT COST = 75,339.85


P
904.96 = P 83.25 /sq.m.

III. PORTLAND CEMENT CONCRETE PAVEMENT ( 0.15m X 3.0m x 282.8m )


Area = 848.40 sq. m.
Vol. = 127.26 cu. m.

A. Materials
1,145 bags Portland Cement @ P 250.00 /bag P
64 cu.m. Washed Sand @ 450.00 /cu.m.
127 cu.m. Screened Gravel @ 600.00 /cu.m.
120 cu.m. Filling Materials @ 300.00 /cu.m.
24 pcs. 2" x 6" x 12' Good Lumber @ 974.40 /pc.
8 pcs. 12 mm dia. RSB (Spikes) @ 290.00 /pc.
1 pcs. Concrete Cutting Disc, #14" @ 6,240.00 /pc.
2 pcs. 24" dia. X 1.0m Concrete Pipe @ 3,500.00 /pc.
2 kgs. CW Nails @ 120.00 /kg.
P
B. Labor
1 Construction Foreman @ P 600.00 /day x 15 days P
2 Mason @ 450.00 /day x 15 days
15 Labor @ 330.00 /day x 15 days
P

C. Equipment Expenses
1 Concrete Mixer @ P 1,200.00 /day x 12 days P
1 Concrete Cutter @ 1,200.00 /day x 3 days
P

SUMMARY

Materials P 466,510.10
Labor 96,750.00
Equipment Expenses 18,000.00
Sub-Total P 581,260.10

Contractor's Profit 58,126.01


OH, Misc. & Contingencies 58,126.01
VAT 40,688.21
P 738,200.33

UNIT COST =738,200.33


P = P 870.11 /sq. m.
848.40

R E CAPITU LATI O N

I SIGNAGE 5
II AGGREGATE BASE COURSE (Correction) 75
III PORTLAND CEMENT CONCRETE PAVEMENT ( 0.15m X 3.0m x 282.8m ) 738
TOTAL PROJECT COST P 818,5
5,000.00

51,582.72
51,582.72

1,800.00
5,940.00
7,740.00

286,335.00
28,633.50
76,356.00
36,000.00
23,385.60
2,320.00
6,240.00
7,000.00
240.00
466,510.10
9,000.00
13,500.00
74,250.00
96,750.00

14,400.00
3,600.00
18,000.00

5,000.00
75,339.85
738,200.33
818,540.18
Republic of the Philippines
Province of Pangasinan
MUNICIPALITY OF SAN NICOLAS

OFFICE OF THE MUNICIPAL ENGINEER

INDIVIDUAL PROGRAM OF WORKS

Source of
Name of Project Issued Release CDC
Fund

Concreting of Tribal Road


Barangay Poblacion East, San Nicolas, Pangasinan

Project Description Calendar Days to Complete

Concrete Pavement ( 0.15 m X 3.0 m x 282.8 m )


Area = 848.40 sq.m 18 days
Vol. = 127.26 cu.m

Technical Personnel Required Equipment to be Used

1 Construction Foreman 1 Concrete Mixer


2 Mason 1 Concrete Cutter
15 Labor

Implementation Procedure
BY CONTRACT

Estimated Cost of Materials and Labor

P 818,540.18

Scope of Work to be Done % of Total Unit Qty. Unit Price Total

I SIGNAGE 0.61% lot 1.00 P 5,000.00 P 5,000.00


II AGGREGATE BASE COURSE (Correction ) 9.20% cu.m 904.96 83.25 75,339.85
III PORTLAND CEMENT CONCRETE PAVEMENT 90.18% sq.m 848.40 870.11 738,200.33
(0.15 m x 3.0 m x 282.8 m)

100.00% P 818,540.18

BREAKDOWN OF ESTIMATED EXPENDITURES % of Total Total

I. ESTIMATED CONTRACT COST


A. DIRECT COST
1. Materials 63.91% P 523,092.82
2. Labor 12.77% 104,490.00
3. Equipment Expenses 2.20% 18,000.00

B. INDIRECT COST
1. OCM 7.83% 64,058.28
2. CP 7.83% 64,058.28
3. VAT 5.48% 44,840.80

SUB-TOTAL 100.00% P 818,540.18

II. ESTIMATED GOVERNMENT EXPENDITURES

Engineering and Administrative Overhead

SUB-TOTAL - P -

III. CONTINGENCIES/RESERVE
TOTAL ESTIMATED PROJECT COST 100.00% P 818,540.18

Prepared by: Approved by:

ENGR. MIKE ZYDRICK P. GATMEN DRA. ALICIA L. PRIMICIAS-ENRIQUEZ


Engineer-I Municipal Mayor

Checked by:

ENGR. FERDINAND D. RODRIGO


Municipal Engineer
Republic of the Philippines
MUNICIPALITY OF SAN NICOLAS
Province of Pangasinan

CONSTRUCTION BAR CHART

PROJECT : CONCRETING OF LOCAL ACCESS ROAD


LOCATION : Sitio Lagpan, Barangay San Felipe East, San Nicolas, Pangasinan

ITEM DESCRIPTION UNIT QUANTITY UNIT COST AMOUNT %WEIGHT DURATION 15CD 30CD 45CD 60CD

I. Signage lot 1 P 6,000.00 P 6,000.00 0.19% 2

Clearing, road widening, backfilling and


II. sq. m. 3,840 62.74 240,937.50 7.53% 7
shoulder filling

III. Aggregate base course cu. m. 500 959.35 479,675.00 14.99% 14

IV. Portland cement concrete pavement sq. m. 2,400 1,030.58 2,473,387.50 77.29% 45

TOTAL P 3,200,000.00 100.00% P 486,775.00 P 1,064,300.00 P 824,462.50 P 824,462.50

Prepared by: Checked by:

NORMANDY J. FLORES ENGR. FERDINAND D. RODRIGO


Admin Asst. IV Municipal Engineer

You might also like