Docstoc

ROBIN'S

Document Sample
ROBIN'S Powered By Docstoc
					Project            : Two storey residential building with attic                     Total Area : 633.54 sq. m.
Owner of Project : Timothy Cy
Submitted by            : John Robin V. Reopllo     2009-00836-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
                                      112.5789    cu. m   300.00       33,773.67      90.00        10,132.10
    catch basin, septic tank, etc.)
    BACKFILL
                                      60.1497     cu. m   150.00        9,022.46      45.00        2,706.74
    (including compaction)
    EARTHFILL
                                       80.26      cu. m   150.00       12,039.00      45.00        3,611.70
    (including compaction)
    GRAVEL BEDDING
                                        18.3      cu. m   800.00       14,640.00     240.00        4,392.00
    (Ftg. And Slab on grade)
Sub-total                             271.29                          69,475.13                   20,842.54
STRUCTURAL WORKS
CONCRETING
   Footings & Columns (4000 psi)       55.23      cu.m.   5,362.00     148,104.00    1,072.00      59,241.60
                    Cement              434       bags     220.00      95,480.00      88.00        38,192.00
                    Sand                23.2      cu.m.    650.00      15,080.00     260.00        6,032.00
                    Gravel             46.93      cu.m.    800.00      37,544.00     320.00        15,017.60
    Beams and Girders (4000 psi)       27.22      cu.m.   2,674.00     72,805.50     1,069.00      29,122.20
                    Cement              214       bags     220.00      47,080.00      88.00        18,832.00
                    Sand               11.43      cu.m.    650.00       7,429.50     260.00        2,971.80
                    Gravel             22.87      cu.m.    800.00      18,296.00     320.00        7,318.40
    Suspended Slabs (4000 psi)         33.72      cu.m.   2,674.00     90,168.00     1,069.00      36,067.20
                       Cement           265       bags     220.00      58,300.00      88.00        23,320.00
                       Sand            14.16      cu.m.    650.00       9,204.00     260.00        3,681.60
                       Gravel          28.33      cu.m.    800.00      22,664.00     320.00        9,065.60
    Slab on Fill (2500 psi)            34.36      cu.m.   2,659.00     91,387.50     1,063.00      36,555.00
                       Cement           270       bags     220.00      59,400.00      88.00        23,760.00
                       Sand            14.43      cu.m.    650.00       9,379.50     260.00        3,751.80
                       Gravel          28.26      cu.m.    800.00      22,608.00     320.00        9,043.20
    Others: Stair                       6.54      cu.m.   2,694.00     17,619.50     1,077.00      7,047.80
                       Cement            52       bags     220.00      11,440.00      88.00        4,576.00
                       Sand             2.75      cu.m.    650.00       1,787.50     260.00         715.00
                       Gravel           5.49      cu.m.    800.00       4,392.00     320.00        1,756.80
             Catch Basin                0.24      cu.m.   2,797.00       671.50      1,119.00       268.60
                       Cement             2       bags     220.00        440.00       88.00         176.00
                       Sand             0.11      cu.m.    650.00        71.50       260.00          28.60
                       Gravel           0.2       cu.m.    800.00        160.00      320.00          64.00
             Septic Tank                0.88      cu.m.   2,696.00      2,372.50     2,156.00       949.00
                       Cement             7       bags     220.00       1,540.00      88.00         616.00
                       Sand             0.37      bags     650.00        240.50      260.00          96.20
                       Gravel           0.74      cu.m.    800.00        592.00      320.00         236.80
             Cistern tank               0.84      cu.m.   2,780.00      2,335.50     2,224.00       934.20
                       Cement             7       bags     220.00       1,540.00      88.00         616.00
                       Sand             0.35      cu.m.    650.00        227.50      260.00          91.00
                       Gravel           0.71      cu.m.    800.00        568.00      320.00         227.20
Sub-total                             159.03 cu.m.                   425,464.00                  170,185.60
REBAR WORKS
   Footings and Columns
                    10 mm             2264.4       kgs     35.00       79,254.00      14.00        31,701.60
                    12 mm             3363.23      kgs     35.00       117,713.05     14.00        47,085.22
                    16 mm             1543.61      kgs     35.00       54,026.35      14.00        21,610.54
   Beams and Girders
                      10 mm           203.5           kgs     35.00       7,122.50    14.00     2,849.00
                      12 mm          1790.88          kgs     35.00      62,680.80    14.00     25,072.32
                      16 mm          3191.39          kgs     35.00      111,698.65   14.00     44,679.46
   Suspended Slabs
                      12 mm          7488.65          kgs     35.00      262,102.75   14.00     104,841.10
   Slab on Fill
                      12 mm              7275         kgs     35.00      254,625.00   14.00     101,850.00
   Stairs
                      10 mm            7.4            kgs     35.00        259.00     14.00       103.60
                      12 mm           90.61           kgs     35.00       3,171.35    14.00      1,268.54
   CHB
                      12 mm          3261.46          kgs     35.00      114,151.10   14.00     45,660.44
   GI Wires
                      #16            871.45           kgs     50.00      43,572.50    20.00     17,429.00
   Others: Septic Tank
                      12 mm           277.6           kgs     35.00       9,716.00    14.00      3,886.40
            cistern tank
                      12 mm          261.17           kgs     35.00       9,140.95    14.00      3,656.38
            catch basin
                      12 mm               74          kgs     35.00       2,590.00    14.00      1,036.00
Sub-total                            31964            kgs              1,131,824.00            452,729.60
MASONRY WORKS
   6" Thk. CHB                       13022            pcs.    11.00      143,242.00    4.40     57,296.80
   4" Thk. CHB                        2972            pcs.    9.00       26,748.00     3.60     10,699.20
   Cement Plastering
                    Cement               284          bags    220.00     62,480.00    88.00     24,992.00
                    Lime                 284          bags    220.00     62,480.00    88.00     24,992.00
                    Sand                  32          cu.m    650.00     20,800.00    260.00    8,320.00
   Cement mortar
                    Cement            1403            bags    220.00     308,660.00   88.00     123,464.00
                    Sand              75.56           cu.m    650.00     49,114.00    260.00    19,645.60
Sub-total                                                              673,524.00              269,409.60
         GRAND TOTAL
                                                                       2,300,287.13            913,167.34
 (Direct Materials and Labor)

      10% Overhead and Mark up :           321,345.45
       12% Contractor's Profit :           385,614.54
        3% Contingencies       :           96,403.63
       GRAND TOTAL               :   4,016,818.08

                          Total Area :            633.54     sm
                          Cost/sm :             6,340.00
3.54 sq. m.

SCE II-1



E
                TOTAL
               AMOUNT


               47,238.60

               12,631.50

               16,874.60

               20,496.00

              97,240.70


               207,345.60
               133,672.00
               21,112.00
               52,561.60
               101,927.70
               65,912.00
               10,401.30
               25,614.40
               126,235.20
               81,620.00
               12,885.60
               31,729.60
               127,942.50
               83,160.00
               13,131.30
               31,651.20
               24,667.30
               16,016.00
                2,502.50
                6,148.80
                 940.10
                 616.00
                 100.10
                 224.00
                3,321.50
                2,156.00
                 336.70
                 828.80
                3,269.70
                2,156.00
                 318.50
                 795.20
              595,649.60


               110,955.60
               164,798.27
               75,636.89
   9,971.50
  87,753.12
  156,378.11

  366,943.85

  356,475.00

    362.60
   4,439.89

  159,811.54

  61,001.50

  13,602.40

  12,797.33

   3,626.00
1,584,553.60

  200,538.80
  37,447.20

  87,472.00
  87,472.00
  29,120.00

  432,124.00
  68,759.60
942,933.60

3,213,454.46

				
DOCUMENT INFO
Shared By:
Stats:
views:16
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