Detailed Estimate - Sample

DETAILED ESTIMATE BILL OF MATERIALS
Project Title : PROPOSED 3 STOREY BUILDING
Location : BRGY. TALAHIB, MASBATE CITY
Owner : PEDRO BENS
Item I - Excavation 29,700.00
Item II - Concrete Works 922,971.00
Item III - Form Works 280,416.00
Item IV - Masonry Works 183,319.00
Item V - Plastering Works 68,189.00
Item VI - Doors & Windows 140,645.00
Item VII - Roof Framing & Roof Works 106,326.00
Item VIII - Ceiling Works 36,136.00
Item IX - Electrical Works 70,469.00
Item X - Plumbing Works 35,000.00
Item XI - Painting Works 90,000.00
______________
CONSTRUCTION COST 1,963,171.00
Prepared by:
ENGINEER
Approved:
PEDRO BENS
Owner
Project Title : PROPOSED 3 STOREY BUILDING
Location : BRGY. TALAHIB, MASBATE CITY
Owner : PEDRO BENS
Item I – Excavation:
Lump Sum P 29,700.00
Item II – Concrete Works:
Item
Description Unit Qtty Unit Cost Amount
Portland Cement Bags 583 220 128,260.00
20 mmØ RSB Pc 333 580 193,140.00
16 mmØ RSB Pc 88 325 28,600.00
12 mmØ RSB Pc 300 187 56,100.00
10 mmØ RSB Pc 772 124 95,728.00
Tie wire kilos 150 60 9,000.00
Gravel m³ 73 800 58,400.00
S. Sand m³ 42 700 29,400.00
H2O CN 874 5 4,370.00
STEEL DECK LN/m 192 420 80,640.00
Material Cost 683,638.00
Labor Cost 239,273.00
Sub-Total 922,971.00
Item III – Form Works
2x3x12 cocolumber 1200 140 168,000.00
½ MAR. PLYWOOD 38 800 30,400.00
CWN ASSORTED Kilos 80 60 4,800.00
Item IV – Masonry Works
Item
PORTLAND CEM. Bags 60 220 35,200.00
CHB 6” 1,100 19 20,900.00
CHB 4” 2,200 16 35,200.00
12 mmØ RSB 156 187 29,172.00
10 mmØ RSB 80 124 9,920.00
TIE WIRE Kl. 20 60 1,200.00
S. SAND m³ 6 700 4,200.00
Item V – Plastering Works:
Item
Portland cement Bags 161 220 35,420.00
PURE SAND m³ 13 800 10,400.00
H2O CN 241 5 1,207.00
Sub-Total 68,189.00
Item VI – Doors & Windows
Panel Door Sets 5 4,500 22,500.00
Poly Door Sets 1 2,000 2,000.00
W1 Slidding Win. Sets 3 12,000 36,000.00
W4 Steel Casement Sets 1 1,700 1,700.00
Item VII – Roof Framing & Roof Works
Item
2x2x ¼ Angle Bar Pcs 32 620 19,840.00
2x4 C Purlins Pcs 34 510 17,340.00
1 ½ x 1 ½ x 1 ¼ Angle Bar Pcs 8 550 4,400.00
1x10 m₂ Color Roof Rib TypePcs 9 3,200 28,800.00
Flashing Pcs 13 480 6,240.00
1x12 Fasia Board Pcs 13 380 4,940.00
Gutter Pcs 4 480 1,920.00
Text Screw Pcs 800 2 1,600.00
Insulation Roll 2 2,800 5,600.00
1 x 1 x 3/16 Angle Bar Pcs 12 390 4,680.00
Welding Rod Box 8 200 1,600.00
Drill Bit Pcs 10 180 1,800.00
Item VIII – Ceiling Works
Item
Metal Parring Pcs 60 155 9,300.00
¼ Hardiflex 33 390 12,870.00
Revits 1,400 2 2,800.00
Drill Bit 10 180 1,800.00

Labor Cost 9.369.00
Sub-Total 36,139.00
Item IX – Electrical Works
Pannel Board 8 Branches (10 holes) pc 1 2000 2,000.00
Entrance Cap 50.m Ø pc 1 120 120.00
Male adapter 50.m Ø pcs 2 50 100.00
Long Elbow 50.m Ø pcs 3 60 180.00
THHN 30.0 mm2 meters 20 200 4,000.00
UPVC Pipe 50 mmØ pcs 4 120 480.00
Breaker 60 amp pcs 2 1050 2,100.00
Breaker 20 Amp pcs 3 600 1,800.00
Breaker 15 Amp pcs 3 500 1,500.00
UPVC Pipe ½ inchØ pcs 66 100 6,600.00
Junction Box pcs 34 35 1,190.00
Utility Box pcs 24 35 840.00
Receptacle 4x4 pcs 34 35 1,190.00
LED bulb pcs 34 220 7,480.00
3.5 mm2 THHN boxes 10 260 2,600.00
Switch 3 gang pcs 3 120 360.00
Switch 2 gang pcs 24 100 2,400.00
Solvent ¼ Liter can 1 80 80.00
Electrical Tape Big roll 5 45 225.00
Elbow ½ inchØ pcs 50 60 3,000.00
Connector ½ inch Ø pcs 60 100 6,000.00
Flexible Hose ½ “ Øx 50 meters roll 1 450 450.00
2 gang outlet pcs 24 160 3,840.00

150 AT circuit pc 1 1800 1,800.00
Sub-Total 70,469.00
Item X – Plumbing Works 35,000.00
Item XI – Painting Works 90,000.00

Detailed Estimate - Sample

Загружено:

Сведения о документе

Оригинальное название

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Detailed Estimate - Sample

Загружено:

Авторское право:

Доступные форматы

DETAILED ESTIMATE BILL OF MATERIALS

Project Title : PROPOSED 3 STOREY BUILDING

Location : BRGY. TALAHIB, MASBATE CITY

Owner : PEDRO BENS

Item I - Excavation 29,700.00

Item II - Concrete Works 922,971.00

Item III - Form Works 280,416.00

Item IV - Masonry Works 183,319.00

Item V - Plastering Works 68,189.00

Item VI - Doors & Windows 140,645.00

Item VII - Roof Framing & Roof Works 106,326.00

Item VIII - Ceiling Works 36,136.00

Item IX - Electrical Works 70,469.00

Item X - Plumbing Works 35,000.00

Item XI - Painting Works 90,000.00

Location : BRGY. TALAHIB, MASBATE CITY

Owner : PEDRO BENS

Lump Sum P 29,700.00

Item II – Concrete Works:

Description Unit Qtty Unit Cost Amount

Portland Cement Bags 583 220 128,260.00

20 mmØ RSB Pc 333 580 193,140.00

16 mmØ RSB Pc 88 325 28,600.00

12 mmØ RSB Pc 300 187 56,100.00

10 mmØ RSB Pc 772 124 95,728.00

Tie wire kilos 150 60 9,000.00

Gravel m³ 73 800 58,400.00

S. Sand m³ 42 700 29,400.00

H2O CN 874 5 4,370.00

STEEL DECK LN/m 192 420 80,640.00

Material Cost 683,638.00

Labor Cost 239,273.00

Description Unit Qtty Unit Cost Amount

2x3x12 cocolumber 1200 140 168,000.00

½ MAR. PLYWOOD 38 800 30,400.00

CWN ASSORTED Kilos 80 60 4,800.00

Material Cost 203,200.00

Labor Cost 77,216.00

Item IV – Masonry Works

Description Unit Qtty Unit Cost Amount

PORTLAND CEM. Bags 60 220 35,200.00

CHB 6” 1,100 19 20,900.00

CHB 4” 2,200 16 35,200.00

12 mmØ RSB 156 187 29,172.00

10 mmØ RSB 80 124 9,920.00

TIE WIRE Kl. 20 60 1,200.00

S. SAND m³ 6 700 4,200.00

Material Cost 135,792.00

Labor Cost 47,527.00

Description Unit Qtty Unit Cost Amount

Portland cement Bags 161 220 35,420.00

PURE SAND m³ 13 800 10,400.00

H2O CN 241 5 1,207.00

Material Cost 47,027.00

Labor Cost 21,162.00

Item VI – Doors & Windows

Description Unit Qtty Unit Cost Amount

Panel Door Sets 5 4,500 22,500.00

Poly Door Sets 1 2,000 2,000.00

W1 Slidding Win. Sets 3 12,000 36,000.00

W2 Slidding Win. Sets 5 10,200 51,000.00

W3 Slidding Win. Sets 1 9,100 9,100.00

W4 Steel Casement Sets 1 1,700 1,700.00