REGINALD'S

Document Sample
REGINALD'S Powered By Docstoc
					Project            : Two storey residential building with roof deck                Total Area : 243.58 sq. m.
Owner of Project : Andrea U. Agustin
Submitted by       : Reginald L. Uncad      2009-02818-MN-0                        Section      : BSCE II-1
                                         Name and Student Number



                             COST ESTIMATE
                                                                MATERIALS                     LABOR
      DESCRIPTION                        QTY    UNIT
                                                         UNIT          AMOUNT         UNIT         AMOUNT
CIVIL WORKS
   EXCAVATION (including
                                      74.24 cu. m        300.00       22,272.00       90.00        6,681.60
   catch basin, septic tank, etc.)
   BACKFILL
                                         44.2   cu. m    150.00        6,630.00       45.00        1,989.00
    (including compaction)
   GRAVEL BEDDING
                                      85.57 cu. m        800.00       68,456.00      240.00       20,536.80
    (Ftg. And Slab on grade)
Sub-total                                                             97,358.00                   29,207.40
STRUCTURAL WORKS
CONCRETING
  Footings & Columns (4000psi)         29.8     cu.m.   5,304.00       79,050.00     1,061.00     31,620.00
                Cement                 230      bags     220.00        50,600.00      88.00       20,240.00
                Sand                    13      cu.m.    650.00         8,450.00     260.00        3,380.00
                Gravel                  25      cu.m.    800.00        20,000.00     320.00        8,000.00
   Beams and Girders (4000psi)        21.93     cu.m.   2,725.00       59,760.00     1,090.00     23,904.00
                Cement                 173      bags     220.00        38,060.00      88.00       15,224.00
                Sand                    10      cu.m.    650.00         6,500.00     260.00        2,600.00
                Gravel                  19      cu.m.    800.00        15,200.00     320.00        6,080.00
   Suspended Slabs (4000 psi)          85.7     cu.m.   2,672.00      229,060.00     1,069.00     91,624.00
                   Cement              673      bags     220.00       148,060.00      88.00       59,224.00
                   Sand                 36      cu.m.    650.00        23,400.00     260.00        9,360.00
                   Gravel               72      cu.m.    800.00        57,600.00     320.00       23,040.00
   Slab on Fill (2500 psi)            41.54     cu.m.   2,682.00      111,420.00     1,072.00     44,568.00
                  Cement               326      bags     220.00        71,720.00      88.00       28,688.00
                  Sand                  18      cu.m.    650.00        11,700.00     260.00        4,680.00
                  Gravel                35      cu.m.    800.00        28,000.00     320.00       11,200.00
   Stair                               7.72     cu.m.   2,800.00       21,620.00     1,120.00      8,648.00
                 Cement                 61      bags     220.00        13,420.00      88.00        5,368.00
                 Sand                    4      cu.m.    650.00         2,600.00     260.00        1,040.00
                 Gravel                  7      cu.m.    800.00         5,600.00     320.00        2,240.00
   Catch Basin & Septic Tank          0.496     cu.m.   4,697.00        2,330.00     1,879.00       932.00
                 Cement                  4      bags     220.00          880.00       88.00         352.00
                 Sand                    1      cu.m.    650.00          650.00      260.00         260.00
                 Gravel                  1      cu.m.    800.00          800.00      320.00         320.00
Sub-total                                                             503,240.00                 201,296.00
REBAR WORKS
  Footings and Columns
                12 mm                 287.8     kgs      35.00        10,073.70       14.00        4,029.48
                16 mm                 1677      kgs      35.00        58,691.85       14.00       23,476.74
                20 mm                 1436      kgs      35.00        50,246.00       14.00       20,098.40
  Beams and Girders
                16 mm                  2746     kgs      35.00        96,120.50       14.00       38,448.20
  Suspended Slabs
                12 mm                  2798     kgs      35.00        97,938.75       14.00       39,175.50
  CHB
                12 mm                  1455     kgs      35.00        50,928.15       14.00       20,371.26
  Stirrups
                10 mm                  1228     kgs      35.00        42,994.00       14.00       17,197.60
  GI Wires
                #16                   523.4     kgs      50.00        26,169.50       20.00       10,467.80
Sub-total                                                             433,162.45                 173,264.98
FORMWORKS & SCAFFOLDINGS
  Columns
       Plywood (1.2m x 2.4m)                 35     pcs.         330.00     11,550.00    132.00    4,620.00
        Lumber (2" x 3" x 8")               998     bdft.         35.00     34,930.00     14.00   13,972.00
        Lumber (2" x 2" x 8")              4663     bdft.         35.00    163,205.00     14.00   65,282.00
  Beams (with Roof Beams)
       Plywood (1.2m x 2.4m)                224     pcs.         330.00    73,920.00     132.00   29,568.00
        Lumber (2" x 3" x 8")              1369     bdft.         35.00    47,915.00      14.00   19,166.00
        Lumber (2" x 2" x 8")              1072     bdft.         35.00    37,520.00      14.00   15,008.00
  Suspended Slab
       Plywood (1.2m x 2.4m)               1404     pcs.         330.00    463,320.00    132.00   185,328.00
        Lumber (2" x 2" x 8")              4385     bdft.         35.00    153,475.00     14.00    61,390.00
Sub-total                                                                 985,835.00              394,334.00
MASONRY WORKS
  6" Thk. CHB                              8360     pcs.         11.00     91,960.00      4.40    36,784.00
  Cement Plastering
                Cement                      360    bags          220.00    79,200.00      88.00   31,680.00
                Lime                        360    bags          220.00    79,200.00      88.00   31,680.00
                Sand                         20    cu.m          650.00    13,000.00     260.00    5,200.00
  Cement mortar
                Cement                      821 bags             220.00    180,620.00     88.00   72,248.00
                Sand                       44.31 cu.m            650.00     28,800.20    260.00   11,520.08
Sub-total                                                                 472,780.20              189,112.08
ROOFING WORKS
  Corrugated G.I. Sheet (32" x 12')         14      pcs.         348.00     4,872.00     139.20    1,948.80
  Rivets                                   364      pcs.          0.50       182.00        0.20      72.80
  Gutters                                    2      pcs.         572.00     1,144.00     228.80     457.60
  Ridge Rolls                                3      pcs.         420.00     1,260.00     168.00     504.00
  Flashings                                  4      pcs.         320.00     1,280.00     128.00     512.00
  Lead Washers                             4.85     kgs.         210.00     1,018.50      84.00     407.40
  G.I. Washers                             6.78     kgs.         198.00     1,342.44      79.20     536.98
Sub-total                                                                  11,098.94               4,439.58
       GRAND TOTAL
                                                                          2,503,474.59            991,654.04
      (Direct Materials & Labor)


            10% Overhead and Mark up :              349,512.86
             12% Contractor's Profit :              419,415.44
              3% Contingencies       :              104,853.86
             GRAND TOTAL               :          4,368,910.78

                        Total Area :         243.58         sm
                        Cost/sm :          17,936.00
243.58 sq. m.

BSCE II-1



E
                  TOTAL
                 AMOUNT


                28,953.60

                 8,619.00

                88,992.80

                126,565.40



                110,670.00
                 70,840.00
                 11,830.00
                 28,000.00
                 83,664.00
                 53,284.00
                  9,100.00
                 21,280.00
                320,684.00
                207,284.00
                 32,760.00
                 80,640.00
                155,988.00
                100,408.00
                 16,380.00
                 39,200.00
                 30,268.00
                 18,788.00
                  3,640.00
                  7,840.00
                  3,262.00
                  1,232.00
                   910.00
                  1,120.00
                704,536.00



                14,103.18
                82,168.59
                70,344.40

                134,568.70

                137,114.25

                71,299.41

                60,191.60

                36,637.30
                606,427.43
  16,170.00
  48,902.00
 228,487.00

 103,488.00
  67,081.00
  52,528.00

 648,648.00
 214,865.00
1,380,169.00

 128,744.00

 110,880.00
 110,880.00
  18,200.00

 252,868.00
  40,320.28
661,892.28

  6,820.80
   254.80
  1,601.60
  1,764.00
  1,792.00
  1,425.90
  1,879.42
 15,538.52

3,495,128.63

				
DOCUMENT INFO
Shared By:
Stats:
views:17
posted:10/13/2010
language:English
pages:4
Description: cost estimate Construction Works Engineering Students Polytechinic University of the Philippines BSCE Section 1 Batch 2014