Вы находитесь на странице: 1из 19

Materials Unit Cost

Cement 172
Gravel 650
Sand 380
20mm dia RSB
16mm dia RSB 290
12mm dia RSB 175
10mm dia RSB 115
#16 tie wire 55
ANGLE BARS
1/4x3 Angle bar
3/16 x3 Angle bar
1/4x 2 1/2 Angle bar
3/16 x 2 1/2 Angle bar
1/4 x2 Angle bar 650
3/16x 2 Angle bar 600
1/4x 1 1/2 Angle bar 580
3/16x 1 1/2 Angle bar 480
1/4x 1 Angle bar 380
3/16x 1 Angle bar 275
Welding Rod
NAILS
CWN 4
CWN 3
CWN 2
CWN 1
fin nail 21/2
fin nail 2
fin nail 1
LUMBER
Good Lumber
Coco lumber
3/4 mar plywood
3/4 ord plywood
1/4 mar plywood 360
1/4 ord plywood 315
ROOFS
GA 26 pre-painted
GA25 pre-painted
GA 26 corr GI sht
GA25 corr GI sht
C-purlins 4
C-purlins 3
Tekscrew
Blind rivit
GA26 plain GI
Ridge roll
Valley Gutter
Ord Gutter
Polycarbonate
polycarbonate 4'x8' 3600
U clip 112 per 8' ft
alum flat bar for edge of
polycarbonate 22 per ft

DOORS
Flush Door
Narra Door
Door Jamb
Hinges
Door Knob (ord)
Door Knod (main door)
WINDOWS
Steel window (french) 150 per sqm
Sliding (pvc)

Sliding (alum)
Analok
2 panel 5000 per 1.4X2.4 1488.10 per sqm
4 panel 7000 per 1.4X2.4 2083.33 per sqm
Powder Coat
2 panel 7000 per 1.4X2.4 2083.33 per sqm
4 panel 8000 per 1.4X2.4 2380.95 per sqm

BOYSEN PAINT
QDE 2040 per tin
Enamel Flat 1806 per tin
Latex Gloss 1909 per tin
Latex Flat 1643 per tin
Paint Thinner 225 per gallon
93.5
28
121.5
243
3300000
13580.25
VOLUME w l t Qty total factor
211 kg/sqcm
Foundation 1.6 1.6 0.3 19 14.59
Column 0.2 0.4 8 19 12.16 7.8
Tie Beam 0 0.3 40 1 0.00
Beam 0.2 0.35 149 1 10.43
wall footing 0.35 0.15 36 1 1.89
Conc Gutter 32 0.75 0.15 0 0.00
Stair 1 4.00 0.12 1 0.48
Slab 12 8 0.1 1 9.60
49.15 56
169kg/sqcm
flooring 146 1 0.1 1 14.60
14.60
AREA
Ceiling 8 8 2 128.00 1-.36 sqm = 1- 10' lumber
Ceiling 2 (Garrage) 6 3 1 18.00
Ceiling (overhang) 1 36 1 36.00
Flooring (tile) 64 1 1 64.00
Tile (outdoor) 32 1 1 32.00
Roof 130.56
Wall 0.00
6" chb 0.00
5" chb 0.00
4" chb 123 3 1 369.00 CHB 4797
mortar 0.003
CR Plaster 0.00256
Wall 7 3.00 1 4 79.80 Plaster 0.00512
Flooring 1.5 2.00 1 4 12.00 Total Vol 38.95164
fine sand 54.5323
Excavation
col footing 19 2.00 1.5 1.5 85.50
wall footing 36 1.00 0.5 1 18.00
septic vault 1 2.00 4 2.00 16.00
Drainge 20 0.50 0.6 1.00 6.00
125.50

Re-Bars ftg col beam tie beam ties slab wall TOTAL
16mm dia 51 102 149 0 302
12mm dia 84 84
10mm dia 391 373 764
51 102 149 0 391 84 373 1,150

PLYWOOD (FORMS)
slab 1st 10 10.00 40.00
2nd 4 4.00 6.40
col 16.00
Beam 16.00
Total 78.40
Ceiling
1st floor indoor 0 12.00 -
eave
2nd Floor indoor 8 12.00 96.00 130.56
eave 0.8 43.20 34.56
garrage 0 6.00 -
130.56 sqm

2x2x10 good lumber 2.40 per sqm 314.00 pcs

TILE WORKS
60X60 GRANITE 12 8.00 2 192.00
Stair 3
Cr floor 13.5 14.2 157.7778
175.50 487.50
wall 79.56
5.04
1.44
6.48
73.08 812
Painting Works
Masonry 369.00 23.0625 5.765625
Wood &Steel 31
442.368

105 180 18900


15 700 10500
8 350 2800
32200

one face
two face

171 894
149
52

10.5
BRIDGE BUILDERS &
CONSULTANCY SERVICES
BUILDER, DESIGNER, MANAGEMENT CONSULTANT, CONSTRUCTION MANAGEMENT, IEE (ECC), LAR PREPARER, & FS PREPARER

Project : RETAINING WALL DESIGN


Location : Ateneo River, ADNU, Naga City
Date : November 29, 2016

DETAILED ENGINEERING ESTIMATE

Material Cost
ITEM ITEM DESCRIPTION Qty. Unit Total Cost
Unit Cost Amount
I. DIRECT COST
A. STRUCTURAL
1.0 EARTHWORKS
1.1 excavation 3.00 cum 250.00 750.00 750.00
1.2 earth fill 3 cum 500.00 1,500.00 1,500.00

2.0 CONCRETE WORKS, 211kg/sqcm)


2.01 3/4" size crushed gravel 1 cu.m. 1,000.00 1,000.00 1,000.00
2.02 washed / albay sand 0.5 cu.m. 550.00 275.00 275.00
2.03 300mm dia. Boulders 1 cu.m. 1,000.00 1,000.00 1,000.00
2.04 Pozzolan Cement 9 bags 215.00 1,935.00 1,935.00
2.05 16mm RSB 9 pcs. 300.00 2,700.00 2,700.00
2.06 12mm RSB 2 pcs. 175.00 350.00 350.00
2.07 #16 G.I. tiewire 1 rolls 2,000.00 2,000.00 2,000.00
2.12 Sheet Pile(7.5m) 5 m 18,000.00 11,520.00 11,520.00

3.0 FORM WORKS


3.01 1/4" thick ord plywood 4 pcs. 750.00 3,000.00 3,000.00
3.02 1/2" thick ord plywood 5 pcs. 1,500.00 7,500.00 7,500.00
3.03 2' x 3" x 12' coco lumber (Class B) 20 pcs. 54.00 1,080.00 1,080.00
3.04 2' x 2" x 12' coco lumber (Class B) 15 pcs. 48.00 720.00 720.00
3.05 Assorted CWN 1 boxes 1,625.00 1,625.00 1,625.00
3.06 1/2" Steel Plate 10 pcs. 1,600.00 16,000.00 16,000.00
3.07 Welding Rod 10 boxes 150.00 1,500.00 1,500.00
4.0 EQUIPMENT
4.01 Backhoe(5cu.m) 1 hrs 1,500.00 1,500.00 1,500.00
4.02 Dump Truck 1 1cu.m 1,200.00 1,200.00 1,200.00
4.03 Sheet Pile Driver 4 hrs 2,500.00 10,000.00 10,000.00
4.04 Mixer (1cu.m) 1 hrs 500.00 500.00 500.00
4.05 Acetylene Torch 1 pc 10,000.00 10,000.00 10,000.00
4.06 Oxygen Cylinder 600 cu.ft 6,500.00 6,500.00
4.07 Welding Machine 10 hrs 250.00 2,500.00 2,500.00

5.0 LABOR COST 40 % 21,782.00 21,782.00

108,437.00 108,437.00

TOTAL DIRECT COST Php 108,437.00

II - INDIRECT COST
Mobilization/Demobilization 2.0% 2,168.74
Office and Laboratories for the Engineer PHP 12,000.00 12,000.00
Supplies, computers & Consumables(SAFETY) PHP 10,000.00 10,000.00

Service Vehicles for the Engineer PHP 5,000.00 5,000.00


Total Indirect Cost Php 29,168.74

III - OTHER COST


Contingencies (Price & Physical) 6.0% 8,256.34
Supervision (8% of Base Cost) 8.0% 11,008.46
FS and Engineering (7% of Base Cost) 7.0% 9,632.40
Land Acquisition & Environmental Aspect lot

TOTAL ESTIMATED COST Php 28,897.2054

TOTAL ESTIMATED COST 166,502.95

Prepared by:
Frentch Leeh M. Madrid
Sean Rey V. Abilay
Mario Christopher G. Gumba
Alain Delon V. Gonowon
Lou Allison DC. Tan
Jema Rica E. Lopez

Approved by:

Enrique Dionisio
MADRID, FRENTCH LEEH M.
ALMAZAN, DANTE

BILL OF QUANTITIES

ITEM ITEM DESCRIPTION Qty. Unit UNIT COST AMOUNT


A. STRUCTURAL
1.0 EARTHWORKS 1 lot 0.00

2.0 CONCRETE WORKS, 211kg/sqcm)


2.1 211 kg/sqcm- Reinforce Concrete #VALUE! cu.m. #VALUE! 0.00

3.0 MASONRY WORKS


3.1 Interior & exteriox CHB wall 369.00 sqm #REF! #REF!

4.0 ROOFING
4.1 Pre painted Durarib Roofing 130.56 sqm #REF! #REF!

B. FINISHING
5.0 CEILING (inside & eaves)
5.1 Ficem board w metal frame #REF! sqm #REF! #REF!

6.0 TILE WORKS (Indoor)


6.1 Polished Granite Tiles 30x30cm-CR 158 pcs #REF! #REF!

7.0 DOORS & WINDOWS


Swing Solid wood Panel door (assor size) &
7.1 Windows 1 lot #REF! #REF!

8.0 STAIRS & RAILING, BASEBOARD


BALCONY RAILING
8.1 Solid Wood baseboard 1"x6" 152 li-m #REF! #REF!

9.0 CLOSETS, KITCHEN &


COUNTER CABINET
9.1 Closets & Cabinets 1 lot #REF! #REF!

10.0 PAINTING WORKS


10.1 Painting 738 sqm #REF! #REF!

11.0 ELECTRICAL WORKS


11.1 Electrical 1 lot #REF! #REF!

12.0 PLUMBING WORKS


12.1 cold waterline & Drainage w/fittings (wexan) 1 lot #REF! #REF!

TOTAL ESTIMATED COST #REF!


Prepared by:

ENGR WILLIAM P. MENES, ce, rmp

Note: Includes Direct & Indirect Cost only


#REF!
#REF! #REF!

66

#REF!
#REF! #REF!

Mtls Labor Total


#REF! #REF! #REF!

0.00