CONCRETE WORKS

Computation:
No. of Length Width
Particular
Units (m) (m)

GF
B1 0.175
B2 0.200
B3 0.300

2F
B1 0.175
B2 0.200
B3 0.250
B4 0.150
EB-1 0.150
CB-1 0.175

G-1 0.200
G-1A 0.200
G-1B 0.500
G-2 0.200
G-2A 0.200
G-2B 0.500
G-3 0.200
G-4 0.200
CG-1 0.200

3F
B1 0.175
B2 0.200
B3 0.250
B4 0.175
EB-1 0.175
CB-1 0.175

G-1 0.200
G1-A 0.200
G2 0.200
G2-A 0.200
G-3 0.200
G-4 0.200
CG-1 0.200

4F
B-1 0.175
B-2 0.200
B-3 0.250
B-4 0.175
EB-1 0.150
CB-1 0.175
 G-1 0.200
G1-A 0.200
G1-B 0.300
G-2 0.200
G2-A 0.200
G-3 0.200
G-4 0.200
CG-1 0.200

ROOF DECK (BOTTOM OF POOL)

B-1 0.300
B1-A 0.300
B2 0.300
B3 0.300

G-1 0.500
G-1A 0.500
G-2 0.200
G-2A 0.200
G-3 0.500
G-4 0.500

POOL LEVEL
B-1 0.175
B-2 0.200
B-3 0.250
EB-1 0.175

G-1 0.200
G-1A 0.200
G-1B 0.300
G-2 0.200
G-2A 0.200
G-2B 0.300
G-3 0.500
G-4 0.500
CG-1 0.200

ROOF LEVEL (TOP)

B-1 0.175
B-2 0.200
B-3 0.250
EB-1 0.175

G-1 0.200
G-2 0.200
G-3 0.200
G-4 0.200
G-5 0.200
CG-1 0.200
Materials:
Volume Factor Waste
Particular
Portland Cement 0.00 9 1.00
Screen Sand, S1 0.00 0.5 1.00
Gravel, G1 0.00 1 1.00

REINFORCING STEEL BARS

Materials:
Factor Waste
Particular
25mmØ RSB, 6m 1 1.00
20mmØ RSB, 7.5m 1 1.00
20mmØ RSB, 6m 1 1.00
16mmØ RSB, 6m 1 1.00
12mmØ RSB, 6m 1 1.00
10mmØ RSB, 6m 1 1.00
#16 G.I. Tiewire
Depth No. of STIRRUPS Volume
(m) @ Support @Midspan (m3) FACTOR 10mm 12mm 16mm

Pcs Pcs
0.450 11.000
0.450 13.000
0.450 11.000

0.400 11.000
0.400 13.000
0.450 11.000
0.450 11.000
0.450 13.000
0.450

0.450 11.000
0.450 6.000
0.550 15.000
0.450 11.000
0.450 6.000
0.550 15.000
0.450 11.000
0.450 13.000
0.450

0.450 11.000
0.450 13.000
0.450 11.000
0.450 11.000
0.450 13.000
0.450

0.450 11.000
0.450 6.000
0.450 11.000
0.450 6.000
0.450 11.000
0.450 13.000
0.450

0.450 11.000
0.450 13.000
0.450 11.000
0.450 11.000
0.450 13.000
0.450
0.450 11.000
0.450 6.000
0.500 15.000
0.450 11.000
0.450 6.000
0.450 11.000
0.450 13.000
0.450

0.550 11.000
0.550
0.550 13.000
0.550

0.550 11.000
0.550 6.000
0.450 11.000
0.450 6.000
0.550 13.000
0.550 13.000

0.450 11.000
0.450 13.000
0.450 11.000
0.450 13.000

0.450 11.000
0.450 6.000
0.500 15.000
0.450 11.000
0.450 6.000
0.500 15.000
0.450 13.000
0.450 13.000
0.450

0.450 11.000
0.450 13.000
0.450 11.000
0.450 13.000

0.450 11.000
0.450 11.000
0.450 11.000
0.450 13.000
0.450 11.000
0.450
Quantity Unit

0.00 bags
0.00 cu.m
0.00 cu.m

Quantity Unit

pcs
pcs
pcs
pcs
pcs
pcs
rolls
20mm 25mm form splice

-
- 4-16mm
0.09 13-16mm
0.14 16-20mm
3-25mm
- 4-16mm
0.07 1-16mm 1-20mm
0.08 1-16mm 2-20mm
0.11 5-16mm
0.07 18-16mm
0.07 1-16mm
0.08 1-16mm

0.09 26-12mm
0.09 142-12mm
0.09 6-12mm
- 2-12mm 3-16mm
- 4-10mm

-
 Subject: DETAILED ESTIMATE
Item No. Description Qty Unit Material Cost Labor Cost Equipment Cost Estimated Direct Mark-ups (%) Total Mark-up VAT=5%(EDC+ Total Indirect Cost Total Cost Unit Cost
Cost OCM Profit % Value OCM+Profit)

I FORMWORKS and SCAFFOLDINGS 1.00 lot

Materials:
### 90.00 #REF! 805.00 72,450.00 9 8 17 12,316.50 4,238.33 16,554.83 89,004.83
### Err:509 #REF! 34.00 Err:509 9 8 17 Err:509 Err:509 Err:509 Err:509
### 3.00 box 2,041.00 6,123.00 9 8 17 1,040.91 358.20 1,399.11 7,522.11
### 3.00 box 2,094.00 6,282.00 9 8 17 1,067.94 367.50 1,435.44 7,717.44
### 3.00 box 2,226.00 6,678.00 9 8 17 1,135.26 390.66 1,525.92 8,203.92
Err:509 1.00 lot 50,000.00 50,000.00 9 8 17 8,500.00 2,925.00 11,425.00 61,425.00
Labor: man days
Project Engineer 1.00 28.00 600.00 16,800.00 9 8 17 2,856.00 982.80 3,838.80 20,638.80
Construction Foreman 1.00 28.00 480.00 13,440.00 9 8 17 2,284.80 786.24 3,071.04 16,511.04
Carpenter 4.00 28.00 400.00 44,800.00 9 8 17 7,616.00 2,620.80 10,236.80 55,036.80
Helper 10.00 28.00 300.00 84,000.00 9 8 17 14,280.00 4,914.00 19,194.00 103,194.00
Sub-Total Err:509 Err:509

II CONCRETE WORKS #REF! cu.m

Materials:
### - #REF! 260.00 - 9 8 17 - - - -
### - #REF! 300.00 - 9 8 17 - - - -
### - #REF! 350.00 - 9 8 17 - - - -
Labor: man days
Project Engineer 1.00 25.00 600.00 15,000.00 9 8 17 2,550.00 877.50 3,427.50 18,427.50
Construction Foreman 1.00 25.00 480.00 12,000.00 9 8 17 2,040.00 702.00 2,742.00 14,742.00
Mason 4.00 25.00 400.00 40,000.00 9 8 17 6,800.00 2,340.00 9,140.00 49,140.00
Laborer 14.00 25.00 300.00 105,000.00 9 8 17 17,850.00 6,142.50 23,992.50 128,992.50
Equipment: unit days
One-bagger Concrete Mixer 1.00 25.00 750.00 18,750.00 9 8 17 3,187.50 1,096.88 4,284.38 23,034.38
Concrete Vibrator 1.00 25.00 250.00 6,250.00 9 8 17 1,062.50 365.63 1,428.13 7,678.13
Sub-Total 242,014.50 #REF!

III REINFORCING STEEL BARS 1.00 lot

Materials:
25mmØ RSB, 6m - pcs 891.00 - 9 8 17 - - - -
20mmØ RSB, 7.5m - #REF! 668.00 - 9 8 17 - - - -
20mmØ RSB, 6m - #REF! 541.00 - 9 8 17 - - - -
16mmØ RSB, 6m - #REF! 350.00 - 9 8 17 - - - -
12mmØ RSB, 6m - #REF! 191.00 - 9 8 17 - - - -
10mmØ RSB, 6m - #REF! 150.00 - 9 8 17 - - - -
### #REF! #REF! 1,900.00 #REF! 9 8 17 #REF! #REF! #REF! #REF!
Labor: man days
Project Engineer 1.00 25.00 600.00 15,000.00 9 8 17 2,550.00 877.50 3,427.50 18,427.50
Construction Foreman 1.00 25.00 480.00 12,000.00 9 8 17 2,040.00 702.00 2,742.00 14,742.00
Steel Man 4.00 25.00 400.00 40,000.00 9 8 17 6,800.00 2,340.00 9,140.00 49,140.00
 Helper 8.00 25.00 300.00 60,000.00 9 8 17 10,200.00 3,510.00 13,710.00 73,710.00
Equipment: unit days
Cutting Machine/Cut-off Wheel 1.00 25.00 250.00 6,250.00 9 8 17 1,062.50 365.63 1,428.13 7,678.13
Sub-Total #REF! #REF!

GRAND TOTAL #REF!