Professional Documents
Culture Documents
Estimate Agtangao Concreting
Estimate Agtangao Concreting
) STRUCTURE EXCAVATION
F-1 WF-1
foundation = 1.26 cu.m. Area= 0.3 sq.m. H= 0.6 m.
wall footing= 29.232 cu.m. H= 0.7 m. W= 0.6 m.
septic tank = 0 cu.m. # of pcs.= 6 unit Perimeter = 81.2 m.
33.55 cu.m.
ST-1
H= m.
W= m.
length = m.
Wall footing
WF-1
Width of wall footing= 0 m.
Length of wall footing= 0 m.
no. of longitudinal length= 0 pcs.
Spacing of tie bars for wall footing= 0.3 m.
no. of tie bars for wall footing= 1 pcs.
total length of longitudinal wall footing= 0 m.
total length of tie bars for wall footing= 0 m.
Columns
C-1
Height= 1.75 m.
no. of bars (vertical)= 8 pcs.
end hook used= 0.15 m.
# of column= 12 pcs.
total length of vertical column= 182.4 m.
Beams
B-1 B-2 B-3 LB-1
Length of beam= 0
# of beams= 0
# of continuous bars on top= 2
# of non continuous bars on top= 0 0 0 0
deformed web bars= 0 0 0 0
# of continuous bars on bottom= 2 2 2 2
# of non continuous bars on bottom= 0 0 0 0
length of contiuous bars on top= 0 0 0 0
length of non contiuous bars on top= 0 0 0 0
length of deformed web bars= 0 0 0 0
length of contiuous bars on bottom= 0 0 0 0
length of non contiuous bars on bottom= 0 0 0 0
total length of bars used= 0 0 0 0
width of beam= 0
depth of beam= 0
column width=
spacing of stirrups= 0
# of stirrups @ 50mm= 0 5 5 5
# of stirrups @ spacing= #DIV/0! #DIV/0! #DIV/0! #DIV/0!
length of stirrups used= -0.1 -0.1 -0.1 -0.1
total length of stirrups= #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Masonry Wall
W-1 S-T
height of wall= 0 m.
Perimeter of wall= 0 m.
area of railings= 0 sq.m.
area of gate doors= 0 sq.m.
net area of wall= 0 200 sq.m.
factor= 4.4 2.2 m./sq.m.
length of bars for masonry wall= 0 440 m.
Column
C-1
Height of C-1= 1.75 m.
column dimension (D1)= 0.4 m.
column dimension (D2)= 0.5 m.
# of C-1= 12 pcs.
Volume of Column= 4.41 cu.m.
# of 40Kg. Cement bags= 39.69 pcs.
Beam
B-1 B-2 B-3 LB-1
Length of B-1= 0
Widht of B-1= 0
Depth of B-1= 0
# of B-1= 0 1 1 1
Volume of Beam= 0 0 0 0
Slab on fill
S-1
Area of S-1= 200 sq.m. RSB= 100
thickness S-1= 0.15 m. 10.5485
Volume of Slab= 33 cu.m.
# of 40Kg. Cement bags= 264 pcs.
Volume of sand= 16.5 cu.m.
Volume of 3/4" gravel= 33 cu.m.
363 217.8
87.12
40
3.3333333
166.66667
ESTIMATE
DESCRIPTION UNIT QUANTITY UNIT COST TOTAL COST
GRAND TOTAL = -
m.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
pcs.
m.
m.
m.
m.
pcs.
pcs.
m.
m.
Kg.
10.00
7.00
84.00
7.00
1 face of CHB)
cement 383.88
sand 23.16
gravel 46.32
119.88 13.00
m.
m.
m.
pcs.
cu.m. 0
pcs.
cu.m.
cu.m.
PCS
CONCRETE PROPORTION
CLASS MIXTURE CEMENT SAND GRAVEL
AA 1:1 1/2:3 12 0.5 1
A 1:2.0:4.0 9 0.5 1
B 1:2 1/2:5 7.5 0.5 1
C 1:3.0:6.0 6 0.5 1
4 meter Road Concreting
DESCRIPTION UNIT QUANTITY UNIT COST TOTAL COST
1619
House Embankment( 0.6meter thickness) using common borrow soil
DESCRIPTION QUANTITY UNIT COST TOTAL COST
UNIT
NOTED:
FREE 5 LOADS FOR THE LOT OWNERS WHO PAID THE TOTAL COST UPON THE ACCOMPLISHMENT OF THE PROJECT
FREE 6 LOADS FOR THE LOT OWNERS WHO WANTS TO BUILD A PERIMETER FENCE USING THEIR PREFERRED DESIGN
49,339.25
TOTAL MATERIALS = 388,779.41
12600 151200
6140 104380
5400 81000 12
3050 12200 108
348780 18
358780
36,620.00
7
11
amount = 2921989.86
2,969,801.71
89,094.05
2,880,707.66
1,607,094.42
0.44
909,223.55
Labor 250,000.00
equipments 50,000.00
TOTAL= 1,209,223.55
Profit = 397,870.87
EXCAVATION= 40.5 m3
EMBANKMENT = 31.05 m3
a. Gravel m3
b. Sand m3
c. Portland Cement bags
a. Gravel m3
b. Sand m3
c. Portland Cement bags
a. Gravel m3
b. Sand m3
c. Portland Cement bags
a. 10 mm diam. Deformed Reinforcing Steel
Grade
b. 16 mm60/Grade 40
diam. Deformed Reinforcing Steel kg
Grade 60/Grade 40 kg
c. #16 Galvanized Iron Wire kg
d. Consumables (5% of Materials Cost)
a. Ridge Roll m
b. Flashing m
c. Gutter (0.6 mm) m
d. 12" x 1" Plain GI Strap pc
e. Blind Rivets pc
f.PVC 75mm dia x 3m pcs.
g. Elbow, 75mm dia. x 90 deg. Bend pcs.
h. PVC Solvent, 400cc cans
i. Consumables (5% of Materials Cost)
pcs-W12x35x6m (COLUMN) kg
pcs-W10x17x6m (RAFTER) kg
pcs-W6x15x6m (GIRDER 1) kg
pcs-W6x8.5x6m (BRACE) kg
pcs-L2x2x3/16 (OVERHANG) kg
b. Acetylene kg
c. Oxygen kg
d. Welding Rod kg
e. Consumables (5% of Materials Cost)
L2x2x3/16 kg
Fiber Glass Board (1.2mx1.5mx12mm) pc
Basketball Rim pc
a. Bracing (4pcs-16mm diam.) kg
b. Standard Turnbuckle pc
d. Welding Rod kg
e. Consumables (5% of Materials Cost)
a. DP set
Main: 40AT, 500AF,2P,240V, 18KAIC
Br.: 1-15AT,50AF,2P,240V
2-20AT,50AF,2P,240V
a. FIREFLY ELDFL20 (20 WATTS) 95DEG. DAYLIGHT (6000K) 100 LM/W 25000 set
EQUIPMNENT 252,015.40
LABOR 350,251.54 112,080.49
238,171.05
LABOR 230,000-250,000
Q U T
32.00 50.00 1,600.00
64.00 50.00 3,200.00
96.00 49.00 4,704.00
1.00 80.00 80.00
3.00 680.00 2,040.00
1.00 506.37 506.37
1.00 270.87 270.87
123.68 -
1.00 800.00 800.00
2.84 1,200.00 3,402.00
2,750,000.00
1,655,955.13
880,000.00
579,584.30
2,235,539.43
1,870,000.00
124
CHB
DESCRIPTION UNIT QUANTITY UNIT COST TOTAL COST
2"x6" C- Purlins (Galvanize) - 6m. pcs 6 -
2"x4" Channel bars - 5mm pcs 4 -
2"x3" Channel bars - 5mm pcs 5 -
2"dia. Schedule 40 pcs -
3"dia. Schedule 40 pcs -
2"x3" C- Purlins (Galvanize) - 6m. pcs 22 -
5mm base plate PCS -
Cement bags 50 -
10mm rebar pcs 40 -
10 mm round bar pcs 10 -
tie wire kgs 20 -
welding rod kgs -
Cut off blade pcs 2 -
2x2 angle bars (1/8THK) pcs 4 -
washer and treaded bolt hook bars pcs -
PRIMER GRAY gal. 2 -
BRUSH 3" pcs -
BRUSH 2" pcs -
roofing area L.M. -
tekscrew pcs 500 -
tinner gal. -
1/4" marine plywood
barat loads -
Labor 35 % of materials -
TOTAL MATERIALS = -
BILL OF MATERIALS
Item
Description Qty Unit Unit Cost Total
No.
A MATERIALS
1 Masonry(Column Post, Footing, Beams, Walls,
Conc. Flooring, Plastering,Tiles, etc.)
4" CHB 8700 pcs 8.50 73,950.00
Washed Sand 40 tl 700.00 28,000.00
Crashed Stone/Bonnel (Passing #1) 17 tl 1,300.00 22,100.00
Screened Gravel (Passing 1") 7 tl 700.00 4,900.00
Portland Cement 40kgs 765 bags 235.00 179,775.00
Tile Trim 67 pcs 120.00 8,040.00
Tile Grout 58 kgs 150.00 8,700.00
Diamond Cutter 4" 4 pcs 400.00 1,600.00
Water Cluset 9 sets 8,000.00 72,000.00
Screened Gravel (Passing 2") 24 tl 700.00 16,800.00
Adhesive Cement 62 bags 280.00 17,360.00
Tiles 16" x 16" 936 pcs 65.00 60,840.00
Tiles 8" x 8" 1215 pcs 25.00 30,375.00
524,440.00
2 Rebars(Column Post, Footing, Beams, Wall)
16mm x 6m RSB Standard 450 pcs 350.00 157,500.00
12mm x 6m RSB Standard 405 pcs 200.00 81,000.00
10mm x 6m RSB Standard 755 pcs 130.00 98,150.00
9mm x 6m RSB Standard 200 pcs 85.00 17,000.00
#16 Tie Wire 5 rolls 2,200.00 11,000.00
Hacksaw Blade 15 pcs 85.00 1,275.00
365,925.00
3 Form Works(Column and Beam forms, Scafoldings,
Ceilings, Cabinets, etc.)
2" x 2" x 10' Lumber 450 pcs 145.00 65,250.00
2" x 3" x 10' Lumber 515 pcs 200.00 103,000.00
1/4" Ordinary Plywood 97 pcs 360.00 34,920.00
1" CWNails 16 kgs 90.00 1,440.00
2" CWNails 35 kgs 90.00 3,150.00
3" CWNails 35 kgs 90.00 3,150.00
4" CWNails 30 kgs 90.00 2,700.00
Conc. Nails 2" 6 kgs 140.00 840.00
1" x 2" x 10' Cornice 30 pcs 170.00 5,100.00
1" x 3" x 10' Cornice 65 pcs 250.00 16,250.00
1" x1" x 8' S4S 75 pcs 85.00 6,375.00
Stick Well 6 can 150.00 900.00
Base Board 1" x 4" x 10' 46 pcs 350.00 16,100.00
Solignum 6 gal 1,200.00 7,200.00
3/4" Ply Board 26 pcs 900.00 23,400.00
Cabinet Puller 115 pcs 65.00 7,475.00
1 1/2 Finishing Nails 7 kgs 90.00 630.00
Conc. Nails 3" 3 kgs 140.00 420.00
1/4" Marine Plywood 56 pcs 380.00 21,280.00
319,580.00
4 Doors & Windows
Jambs (2" x 6" x .80m) 4 set 2,700.00 10,800.00
Doors 2.10 x .80m 4 pcs 9,000.00 36,000.00
uPVC Doors 8 pcs 200.00 1,600.00
Main Door w/ Jambs(1.4m x 2.10m) 8 set 16,000.00 128,000.00
Door Knob 22 pcs 850.00 18,700.00
steel casement Windows 160 sqm 2,700.00 432,000.00
Hinges (2 x 4) heavy duty 34 pairs 250.00 8,500.00
635,600.00
5 Tinsmitry(Roofing, Trusses)
Tile Span Pre-Painted Roofing (0.40mmx1m)Color=_______ 292.4 lm 330.00 96,492.00
24" Spanish Gutter (Color=_________________) 24 pcs 380.00 9,120.00
24" Spanish Flashing (Color=___________) 23 pcs 380.00 8,740.00
Ridge Roll (Color=_____________) 16 pcs 340.00 5,440.00
Ridge Cap (Color=_________) 16 pcs 350.00 5,600.00
Spandrel (6" x 0.40mx 1m)(Color=____________) 295 lm 55.00 16,225.00
Cornice (Color=_____________) 32 pcs 75.00 2,400.00
Fascia Cover 2" x 3" (Color=______________) 34 pcs 285.00 9,690.00
Blind Rivets 5/32" 6 boxes 500.00 3,000.00
Tecksrew 2 1/2" 2000 pcs 2.50 5,000.00
Vulcaseal 6 lit 550.00 3,300.00
Silicon Sealant 18 tube 150.00 2,700.00
E6013 Welding Rod 21 kgs 130.00 2,730.00
Hacksaw Blade 8 pcs 85.00 680.00
Primer Red Oxide 10 gal 400.00 4,000.00
Paint Thinner 4 gal 300.00 1,200.00
Paint Brush 3" 4 pcs 75.00 300.00
2" x 2" x 3/16" x 6m Angle Bar 46 pcs 630.00 28,980.00
1 1/2" x 1 1/2" x 3/16" x 6m Angle Bar 68 pcs 380.00 25,840.00
1 1/2" x 3/16" x 6m Flat Bar 14 pcs 250.00 3,500.00
2" x 3" x 1.0 x 6m C-Purlins 78 pcs 360.00 28,080.00
2" x 6" x 1.0 x 6m C-Purlins 22 pcs 680.00 14,960.00
1" x 1" x 1/8 x 6m Angle Bar 25 pcs 280.00 7,000.00
Drill Bit 5/32" (Metal) 6 pcs 75.00 450.00
Welding Gloves (Creston) 2 pairs 350.00 700.00
Chalk Stone 3 pcs 25.00 75.00
286,202.00
6 Painting Works(Roofing, Walls, Ceiling)
Primer Red Oxide 8 gal 400.00 3,200.00
Flat Latex 8 pail 2,200.00 17,600.00
Gloss Latex 6 pail 2,500.00 15,000.00
Flat Wall (QDE) 4 pail 2,500.00 10,000.00
Gloss White (QDE) 8 pail 2,500.00 20,000.00
QDE Black 1 gal 600.00 600.00
Roller Brush (Big) 6 pcs 140.00 840.00
Roller Brush (Small) 2 pcs 75.00 150.00
Paint Brush 1" 2 pcs 25.00 50.00
Paint Brush 2" 7 pcs 35.00 245.00
Paint Brush 3" 6 pcs 75.00 450.00
Paint Brush 4" 6 pcs 85.00 510.00
Paint Thinner 3 gal 300.00 900.00
Lacquer Thinner 3 gal 300.00 900.00
Patching Compound 30 kgs 30.00 900.00
Polytop Sealant 4 can 250.00 1,000.00
Spatula 4 pcs 25.00 100.00
Sand Paper # 150 15 lft 60.00 900.00
Sand Paper # 100 20 lft 55.00 1,100.00
Sanding Sealer 4 lit 220.00 880.00
Valspar 3 lit 250.00 750.00
Masking Tape 1" 10 rolls 35.00 350.00
Latex Ting-Ting Color 15 quart 86.00 1,290.00
QDE Ting-Ting Color 15 quart 95.00 1,425.00
79,140.00
6 Plumbing
2" PVC Black Pipe 18 pcs 180.00 3,240.00
2" PVC Black Elbow 12 pcs 35.00 420.00
2"PVC Black Tee 9 pcs 45.00 405.00
2" PVC Black P-Trap 6 pcs 75.00 450.00
3" PVC Orange Series 600 33 pcs 650.00 21,450.00
3" PVC Orange Elbow 35 pcs 130.00 4,550.00
3" PVC Orange Tee 8 pcs 165.00 1,320.00
3" x 2" PVC Orange Tee 12 pcs 160.00 1,920.00
3" PVC Orange End Cap 8 pcs 115.00 920.00
3" PVC Orange Wye 8 pcs 165.00 1,320.00
1/2" x 6m GI Pipe Sched. 40 (STD) 16 pcs 450.00 7,200.00
1/2" GI Elbow 56 pcs 31.00 1,736.00
1/2" GI Coupling 22 pcs 35.00 770.00
1/2 x 2" GI Nipple 10 pcs 20.00 200.00
1/2" x 4" GI Nipple 12 pcs 35.00 420.00
1/2" x 6" GI Nipple 10 pcs 45.00 450.00
1/2" GI Tee 16 pcs 55.00 880.00
1/2" Union Patente 6 pcs 56.00 336.00
1/2" GI Street Elbow 34 pcs 35.00 1,190.00
1/2" GI Plug 15 pcs 25.00 375.00
1/2" Stainless Faucets 10 pcs 250.00 2,500.00
1/2" Ball Valve 8 pcs 230.00 1,840.00
Shower Valve 6 pcs 350.00 2,100.00
1/2" x 1/2" Angle Valve 6 pcs 300.00 1,800.00
Teflon Tape 25 pcs 15.00 375.00
Vulcaseal 6 lit 550.00 3,300.00
Solvent Cement 8 can 55.00 440.00
3" PVC Black Pipe 6 pcs 250.00 1,500.00
3" PVC Black Elbow 5 pcs 55.00 275.00
3" PVC Black Tee 4 pcs 75.00 300.00
3" x 2" PVC Black Tee 4 pcs 85.00 340.00
Hacksaw Blade 3 pcs 85.00 255.00
64,577.00
7 Electrical
1" PVC PIPE (ORANGE) 22 pcs 150.00 3,300.00
ACU-OUTLET 2 pcs 350.00 700.00
POSH LAMP 3 pc 200.00 600.00
POLL BOX 6 x 6 2 pc 60.00 120.00
THHN WIRE 8.0mm²(Phelpdodge) 50 mtrs 70.00 3,500.00
ELECTRICAL TAPE 0.60mm x 19mm x 16m (ARMAK) 4 rolls 100.00 400.00
MOLDFLEX ½ DIAMETER 4 rolls 750.00 3,000.00
PANEL BOARD 14 HOLES (COPPER BUSBAR) 3 set 1,500.00 4,500.00
CIRCUIT BREAKER 15A (KOTEN) 16 pcs 250.00 4,000.00
CIRCUIT BREAKER 20A (KOTEN) 8 pcs 570.00 4,560.00
CIRCUIT BREAKER 100A (KOTEN) 2 pcs 950.00 1,900.00
THHN WIRE 2.Omm² 3 rolls 2,500.00 7,500.00
THHN WIRE 3.5mm² 4 rolls 3,500.00 14,000.00
JUNCTION BOX W/ COVER (PVC ORANGE) 22 pcs 45.00 990.00
RECEPTACLE 4 X 4 (OMNI) 16 pcs 55.00 880.00
Energy Saver Bulb 18w, 250v, (Philip) 16 pcs 160.00 2,560.00
SWITCH (TOSHIBA) 11 pcs 78.00 858.00
C-O (TOSHIBA) 6 pcs 78.00 468.00
SWITCH PLATE 2 GANG (TOSHIBA) 10 pcs 78.00 780.00
SWITCH PLATE 3 GANG (TOSHIBA) 14 pcs 78.00 1,092.00
SWITCH PLATE 1 GANG (TOSHIBA) 11 pcs 78.00 858.00
56,566.00
2,332,030.00
B LABOR
35 % of Material Cost 816,210.50
CRESENTE L. VILLANUEVA
Civil Engineer
Lic. No. 43386
METRO BANGUED WATER DISTRICT
IMPLEMENTATION SCHEDULE
CONSTRUCTION OF ADDITIONAL RESEVOIR AT CASAMATA PARK
EDULE
CASAMATA PARK
WORKING DAYS
14 16 18 20 22 24 26 28 30 32 34 36 38 40 42 44 46 48 50 52 54
i just found a bug in the mortar (cement and sand) computation of my estimate for a 1 sqm of wall using 4" CHB while i was reviewing the formula last nigh
of wall is still CORRECT ...
below is the correct computation for the estimate i did, after checking all my old notes from our house construction ... apologize for the wrong info before ..
4" CHB dimension ... L=400mm x H=200mm x W=100mm (approx 16" x 8" x 4")
i have remove the plastering and rebar (2 pcs of 1m lenght 9mm deformed rebar for 1 sqm of wall) in the estimation of a 1 sqm of wall as it makes more se
to get the amount of mortar required for a 1 sqm wall, first we need to estimate the area/volume in which the mortar will be put. these are:
- a 4" CHB normally has 3 cavities each measuring an area of approx 90mm x 50mm x 170mm.
- at the sides of a 4" CHB, you can also see a half-circle (or half-square) grove. if you set 2 CHB in a line with a 1/2" clearance between the 2 CHB, the area
this means another 3 cavities for the 2.5 CHBs in a row.
- so total cavities (vertical area) per row will be 6 (for the 2 CHB) + 1.5 (for the 1/2 CHB) + 3 (for the 2.5 CHB per row) = 10.5 cavities.
- the height of a CHB is approx 200mm, add the 1/2" (12mm) mortar height between rows, you have approx a 212mm height. in a 1m high wall, you will the
- the area for the mortar in between rows (horizontal area) of CHB will be about 1/2" (12mm) high with a lenght of 1000mm (1m) and a width of 100mm (4"
using the same formula for computing concrete with a mix ratio of 1:6:0 (cement:sand:gravel) for mortar, you can then compute the total volume of concre
- for each cavity (vertical area), the area/volume is ... {[(90*50*170) / 100000] / 10000} = 0.0008 cubic meter * 10.5 (number of cavities in a row) = 0.008
- for each row (horizontal area), the area/volume is ... {[(1000*100*12) / 100000] / 10000} = 0.0012 cubic meter * 5 (number of rows) = 0.0060 cubic met
- total volume = 0.0080 + 0.0060 = 0.0140 cubic meter of concrete for a 1 sqm wall
having the concrete volume, we can then compute for the cement and sand using a mix ratio of 1:6:0 - gravel or aggregate is not needed for mortar ...
so, to get the amount of cement needed for a 0.0140 cubic meters of concrete the formula is ... (volume * ratio of cement) / mixture total ratio ... (0.0140 *
so, to get the amount of sand needed for a 0.0140 cubic meters of concrete the formula is ... (volume * ratio of sand) / mixture total ratio ... (0.0140 * 6) / 7
in summary ... 0.0140 cubic meters of concrete with a ratio of 1:6:0 will require ...
0.0020 of cement
0.0120 of sand
--------
to convert the amount of cement into bags of cement ... just multiply the cement in cubic meters by 35.31 ... 0.0020 * 35.31 = 0.0708 bags of cement ...
cheers ...
Boo!