DONALD'S

Document Sample
DONALD'S Powered By Docstoc
					Project                  :    Proposed Two-Storey Residential Building                      Total Area    :    603.1 sq. m.
Owner of Project     :

Submitted by         :       Donald Ranier G. Lacson (2009 - 04389 - MN - 0)                Section        :    BSCE 2 - 1
                                         Name and Student Number




COST ESTIMATE
                                                                   MATERIAL                           LABOR
  DESCRIPTION                           QTY    UNIT
                                                        QTY     UNIT    UC      AMOUNT        UC         AMOUNT
CIVIL WORKS
  EXCAVATION (w/ catch
                                       57.940 cu.m.                    300.00   17,382.00   120.00        6,952.80
  basin,septic tank, etc.)
 BACKFILL(w/ compaction)               35.523 cu.m.                    150.00    5,328.45    60.00        2,131.38
 GRAVEL BEDDING                         9.307 cu.m.                    580.00    5,398.06   232.00        2,159.22
Sub-total                                                                       28,108.51                11,243.40
STRUCTURAL WORKS
CONCRETING
 Footings and Columns                  39.824 cu.m.
                Cement                                  304   bags 215.00       65,360.00    86.00       26,144.00
                  Sand                                 16.330 cu.m. 500.00       8,165.00   200.00        3,266.00
                 Gravel                                35.440 cu.m. 600.00      21,264.00   240.00        8,505.60
 Beams and Girders                     13.004 cu.m.
                Cement                                   102  bags 215.00       21,930.00    86.00        8,772.00
                  Sand                                  6.000 cu.m. 500.00       3,000.00   200.00        1,200.00
                 Gravel                                11.000 cu.m. 600.00       6,600.00   240.00        2,640.00
 Suspended Slabs                      161.093 cu.m.
                  Cement                                 1,258 bags 215.00 270,470.00 86.00              108,188.00
                  Sand                                  66.050 cu.m. 500.00 33,025.00 200.00              13,210.00
                 Gravel                                143.380 cu.m. 600.00 86,028.00 240.00              34,411.20
 Slabs on Fill                         98.901 cu.m.
                Cement                                  773   bags 215.00 166,195.00 86.00               66,478.00
                  Sand                                 10.550 cu.m. 500.00  5,275.00 200.00               2,110.00
                 Gravel                                88.020 cu.m. 600.00 52,812.00 240.00              21,124.80
 Catch Basin                           0.334   cu.m.
                Cement                                    3     bags 215.00      645.00      86.00        258.00
                  Sand                                  0.140   cu.m. 500.00      70.00     200.00         28.00
                 Gravel                                 0.300   cu.m. 600.00     180.00     240.00         72.00
 Stairs                                0.284   cu.m.
                Cement                                    2     bags 215.00      430.00      86.00        172.00
                  Sand                                  0.110   cu.m. 500.00      55.00     200.00         22.00
                 Gravel                                 0.220   cu.m. 600.00     132.00     240.00         52.80
 Septic Tank                           1.185   cu.m.
                Cement                                    9     bags 215.00      1,935.00   86.00          774.00
                  Sand                                  0.500   cu.m. 500.00      250.00   200.00          100.00
                 Gravel                                 1.000   cu.m. 600.00      600.00   240.00          240.00
Sub-total                                                                       744,421.00               297,768.40
REBAR WORKS
 Footings and Columns
                10mmØ                                   453     pcs 128.00      57,984.00    51.20       23,193.60
                12mmØ                                    79     pcs 186.00      14,694.00    74.40        5,877.60
                16mmØ                                   403     pcs 248.00      99,944.00    99.20       39,977.60
 Beams and Girders
                10mmØ                                    310    pcs    128.00   39,680.00    51.20        15,872.00
                16mmØ                                   4,774   pcs    248.00   1,183,952    99.20       473,580.80
 Suspended Slabs
                12mmØ                                   262     pcs    186.00   48,732.00    74.40       19,492.80
 Slabs on Fill
                12mmØ                                   161     pcs    186.00   29,946.00    74.40       11,978.40
 CHB
                     12mmØ                         413    pcs 186.00 76,818.00            74.40    30,727.20
 GI Wires                                        7,052.36 kgs 100.00 705,236.00           40.00   282,094.40
 Catch Basin
                       8mmØ                         110       pcs   150.00   16,500.00    60.00     6,600.00
 Septic Tank
                     12mmØ                          16        pcs   186.00    2,976.00    74.40     1,190.40
 Stairs
                     10mmØ                          15        pcs 128.00      1,920.00    51.20     768.00
                     12mmØ                           1        pcs 186.00       186.00     74.40      74.40
                     16mmØ                           1        pcs 248.00       248.00     99.20      99.20
Sub-total                                                                    2,278,816            911,526.40
MASONRY WORKS
 6" Thk. CHB                                     9,950.00 pcs       11.00    109,450.00   4.40     43,780.00
 Cement Topping
                Cement                            978.00 bags 215.00 210,270.00 86.00              84,108.00
                   Sand                            52.95 cu.m. 500.00 26,475.00 200.00             10,590.00
 Cement Plastering
                Cement                            192.00 bags 215.00          41,280.00 86.00      16,512.00
                   Sand                            10.00 cu.m. 500.00          5,000.00 200.00      2,000.00
Sub-total                                                                    392,475.00           156,990.00
          TOTAL
                                                                             3,443,821            1,377,528.20
  (Direct Materials and Labor)




                                 10% Overhead & Mark up:                482,134.87
                                   12% Contractor's Profit:             578,561.85
                                       3% Contingencies:                144,640.46
                                  GRAND TOTAL:                      6,026,685.89
                                                Total Area:            603.1 sq. m.
                                                  Cost/sm:              7,994.00
:   603.1 sq. m.


:    BSCE 2 - 1




               TOTAL
              AMOUNT

              24,334.80

               7,459.83
               7,557.28
              39,351.91




              91,504.00
              11,431.00
              29,769.60

              30,702.00
               4,200.00
               9,240.00

             378,658.00
             46,235.00
             120,439.20

             232,673.00
              7,385.00
             73,936.80

               903.00
                98.00
               252.00

               602.00
                77.00
               184.80

              2,709.00
               350.00
               840.00
            1,042,189.40


             81,177.60
             20,571.60
             139,921.60

             55,552.00
            1,657,532.80

              68,224.80

              41,924.40
107,545.20
987,330.40

 23,100.00

  4,166.40

  2,688.00
   260.40
   347.20
3,190,342.40

153,230.00

294,378.00
37,065.00

57,792.00
 7,000.00
549,465.00

4,821,348.71

				
DOCUMENT INFO
Shared By:
Stats:
views:144
posted:10/13/2010
language:English
pages:5
Description: cost estimate Construction Works Engineering Students Polytechinic University of the Philippines BSCE Section 1 Batch 2014