Scribd
Upload
474 views5 pages

Road Concreting - Sample Estimate

This document contains cost estimates for road construction projects in three barangays. It lists line items for sub-grade preparation, aggregate sub-base and base courses, portland cement concrete pavement, and a technical supervisor. For each item, it specifies the quantity, unit cost, materials cost, labor cost, and other expenses. The total estimated cost for all three projects is over 2 million pesos.

Uploaded by

Honey Apruebo Bascos
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
474 views5 pages

Road Concreting - Sample Estimate

This document contains cost estimates for road construction projects in three barangays. It lists line items for sub-grade preparation, aggregate sub-base and base courses, portland cement concrete pavement, and a technical supervisor. For each item, it specifies the quantity, unit cost, materials cost, labor cost, and other expenses. The total estimated cost for all three projects is over 2 million pesos.

Uploaded by

Honey Apruebo Bascos
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 5

ITEM 105 - SUB-GRADE PREPARATION

Area = 1,200.00 sq.m 50.00 60,000.00


Materials 60,000.00
Labor 2,700.00
contingencies 1,380.00
Overhead and Supervision 1,980.00
Contractor's Profit 2,580.00
VAT 2,700.00
TOTAL 71,340.00
Unit Cost 59.45
ITEM 200 - AGGREGATE SUB-BASE COURSE
volume = 120.00 cu.m 800.00 96,000.00
Materials 96,000.00
Labor 4,320.00
contingencies 2,208.00
Overhead and Supervision 3,168.00
Contractor's Profit 4,128.00
VAT 4,320.00
TOTAL 114,144.00
Unit Cost 951.20
ITEM 201 - AGGREGATE BASE COURSE
volume = 252.00 cu.m 700.00 176,400.00
Materials 176,400.00
Labor 7,938.00
contingencies 4,057.20
Overhead and Supervision 5,821.20
Contractor's Profit 7,585.20
VAT 7,938.00
TOTAL 209,739.60
Unit Cost 832.30
ITEM 311 - PORTLAND CEMENT CONCRETE PAVEMENT
Area = 720.00 m2 144.00
Portland Cement 1,296.00 bags 205.00 265,680.00
Washed Sand 72.00 cu.m 850.00 61,200.00
Washed Gravel 144.00 cu.m 650.00 93,600.00
Deformed RSB 16mm x 6.0m 36.00 pcs 230.00 8,280.00
GI Tie Wire #16 7.20 kg 65.00 468.00
429,228.00
Materials 429,228.00
Labor 19,315.26
contingencies 9,872.24
Overhead and Supervision 14,164.52
Contractor's Profit 18,456.80
VAT 19,315.26
TOTAL 510,352.09
Unit Cost 708.82

SPL. 1 - Technical Supervisor


= 1.00 lot 7,500.00 7,500.00
Materials 7,500.00
Labor 337.50
contingencies 172.50
Overhead and Supervision 247.50
Contractor's Profit 322.50
VAT 337.50
TOTAL 8,917.50
Unit Cost 8,917.50
Total 914,493.19
BRGY. LUNAYAN
ITEM 105 - SUB-GRADE PREPARATION
Area = 1,250.00 sq.m 50.00 62,500.00
Materials 62,500.00
Labor 2,812.50
contingencies 1,437.50
Overhead and Supervision 2,062.50
Contractor's Profit 2,687.50
VAT 2,812.50
TOTAL 74,312.50
Unit Cost 59.45
ITEM 200 - AGGREGATE SUB-BASE COURSE
volume = 125.00 cu.m 800.00 100,000.00
Materials 100,000.00
Labor 4,500.00
contingencies 2,300.00
Overhead and Supervision 3,300.00
Contractor's Profit 4,300.00
VAT 4,500.00
TOTAL 118,900.00
Unit Cost 951.20
ITEM 201 - AGGREGATE BASE COURSE
volume = 262.50 cu.m 700.00 183,750.00
Materials 183,750.00
Labor 8,268.75
contingencies 4,226.25
Overhead and Supervision 6,063.75
Contractor's Profit 7,901.25
VAT 8,268.75
TOTAL 218,478.75
Unit Cost 832.30
ITEM 311 - PORTLAND CEMENT CONCRETE PAVEMENT
Area = 750.00 m2 150.00
Portland Cement 1,350.00 bags 205.00 276,750.00
Washed Sand 75.00 cu.m 850.00 63,750.00
Washed Gravel 150.00 cu.m 650.00 97,500.00
Deformed RSB 16mm x 6.0m 37.50 pcs 230.00 8,625.00
GI Tie Wire #16 7.50 kg 65.00 487.50
447,112.50
Materials 447,112.50
Labor 20,120.06
contingencies 10,283.59
Overhead and Supervision 14,754.71
Contractor's Profit 19,225.84
VAT 20,120.06
TOTAL 531,616.76
Unit Cost 708.82
SPL. 1 - Technical Supervisor
= 1.00 lot 7,500.00 7,500.00
Materials 7,500.00
Labor 337.50
contingencies 172.50
Overhead and Supervision 247.50
Contractor's Profit 322.50
VAT 337.50
TOTAL 8,917.50
Unit Cost 8,917.50
Total 952,225.51
BRGY. NAGBA
ITEM 105 - SUB-GRADE PREPARATION
Area = 2,012.50 sq.m 50.00 100,625.00
Materials 100,625.00
Labor 4,528.13
contingencies 2,314.38
Overhead and Supervision 3,320.63
Contractor's Profit 4,326.88
VAT 4,528.13
TOTAL 119,643.13
Unit Cost 59.45
ITEM 200 - AGGREGATE SUB-BASE COURSE
volume = 201.25 cu.m 800.00 161,000.00
Materials 161,000.00
Labor 7,245.00
contingencies 3,703.00
Overhead and Supervision 5,313.00
Contractor's Profit 6,923.00
VAT 7,245.00
TOTAL 191,429.00
Unit Cost 951.20
ITEM 201 - AGGREGATE BASE COURSE
volume = 388.13 cu.m 700.00 271,691.00
Materials 271,691.00
Labor 12,226.10
contingencies 6,248.89
Overhead and Supervision 8,965.80
Contractor's Profit 11,682.71
VAT 12,226.10
TOTAL 323,040.60
Unit Cost 832.30
ITEM 311 - PORTLAND CEMENT CONCRETE PAVEMENT
Area = 1,437.50 m2 287.50
Portland Cement 2,587.50 bags 205.00 530,437.50
Washed Sand 143.75 cu.m 850.00 122,187.50
Washed Gravel 287.50 cu.m 650.00 186,875.00
Deformed RSB 16mm x 6.0m 71.88 pcs 230.00 16,531.25
GI Tie Wire #16 14.38 kg 65.00 934.38
856,965.63
Materials 856,965.63
Labor 38,563.45
contingencies 19,710.21
Overhead and Supervision 28,279.87
Contractor's Profit 36,849.52
VAT 38,563.45
TOTAL 1,018,932.13
Unit Cost 708.82
SPL. 1 - Technical Supervisor
= 1.00 lot 7,500.00 7,500.00
Materials 7,500.00
Labor 337.50
contingencies 172.50
Overhead and Supervision 247.50
Contractor's Profit 322.50
VAT 337.50
TOTAL 8,917.50
Unit Cost 8,917.50

Total 1,661,962.35
BRGY. POBLACION ILAWOD
ITEM 105 - SUB-GRADE PREPARATION
Area = 1,210.00 sq.m 50.00 60,500.00
Materials 60,500.00
Labor 2,722.50
contingencies 1,391.50
Overhead and Supervision 1,996.50
Contractor's Profit 2,601.50
VAT 2,722.50
TOTAL 71,934.50
Unit Cost 59.45
ITEM 200 - AGGREGATE SUB-BASE COURSE
volume = 121.00 cu.m 800.00 96,800.00
Materials 96,800.00
Labor 4,356.00
contingencies 2,226.40
Overhead and Supervision 3,194.40
Contractor's Profit 4,162.40
VAT 4,356.00
TOTAL 115,095.20
Unit Cost 951.20
ITEM 201 - AGGREGATE BASE COURSE
volume = 254.10 cu.m 700.00 177,870.00
Materials 177,870.00
Labor 8,004.15
contingencies 4,091.01
Overhead and Supervision 5,869.71
Contractor's Profit 7,648.41
VAT 8,004.15
TOTAL 211,487.43
Unit Cost 832.30
ITEM 311 - PORTLAND CEMENT CONCRETE PAVEMENT
Area = 726.00 m2 145.20
Portland Cement 1,306.80 bags 205.00 267,894.00
Washed Sand 72.60 cu.m 850.00 61,710.00
Washed Gravel 145.20 cu.m 650.00 94,380.00
Deformed RSB 16mm x 6.0m 36.30 pcs 230.00 8,349.00
GI Tie Wire #16 7.26 kg 65.00 471.90
432,804.90
Materials 432,804.90
Labor 19,476.22
contingencies 9,954.51
Overhead and Supervision 14,282.56
Contractor's Profit 18,610.61
VAT 19,476.22
TOTAL 514,605.03
Unit Cost 708.82
SPL.1 - ROAD MONUMENT /PROJECT MARKER
= 1.00 lot 0.90
Portland Cement 8.10 bags 205.00 1,660.50
Washed Sand 0.45 cu.m 850.00 382.50
Washed Gravel 0.90 cu.m 650.00 585.00
Rebars 25 pcs 230.00 5,750.00
GI Tie Wire #16 25 kg 65.00 1,625.00
10,003.00
Materials 10,003.00
Labor 450.14
contingencies 230.07
Overhead and Supervision 330.10
Contractor's Profit 18,610.61
VAT 450.14
TOTAL 30,074.05
Unit Cost 30,074.05
SPL. 1 - Technical Supervisor
= 1.00 lot 7,500.00 7,500.00
Materials 7,500.00
Labor 337.50
contingencies 172.50
Overhead and Supervision 247.50
Contractor's Profit 322.50
VAT 337.50
TOTAL 8,917.50
Unit Cost 8,917.50

Total 952,113.70

Construction Spade 8 pc 345.00 2,760.00


Construction Pail (Plastic) 8 pc 78.00 624.00
Hacksaw Blade 8 pc 45.00 360.00
-
Rubber boots 8 pairs 648.00 5,184.00
Hand Gloves 16 pc 78.00 1,248.00
Dusk Mask 16 pack 300.00 4,800.00
-
Billboard Installation 1 lot 2,544.52 2,544.52
Materials Testing 1 lot 9,640.00 9,640.00
27,160.52

GRAND TOTAL 4,507,955.28

You might also like