Scribd
Upload
18 views3 pages

Estimate Tierra

estimate

Uploaded by

e4redesign
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
18 views3 pages

Estimate Tierra

estimate

Uploaded by

e4redesign
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 3

PROJECT: PROPOSED TWO-STOREY RESIDENCE

SUBJECT: COST ESTIMATE & BILL OF MATERIALS

ITEM
DESCRIPTION QTY UNIT UNIT COST AMOUNT
NO.

1.00 SITE WORKS


A. Mobilization 1.00 lot 50,000.00 50,000.00
B. Excavation 15.00 cum 350.00 5,250.00
C. Earthfill w/ Compaction 8.00 cum 350.00 2,800.00

SUB TOTAL 58,050.00

2.00 CONCRETE WORKS


A. 40kgs. Portland Cement 520.00 bags 250.00 130,000.00
B. Sand / Wash 20.00 cum 1,000.00 20,000.00
C. Gravel 3/4 65.00 cum 1,800.00 117,000.00
E. Reinforcement
16mm Ø x 6.0m 265.00 pcs 450.00 119,250.00
12mm Ø x 6.0m 5.00 pcs 205.00 1,025.00
10mm Ø x 6.0m 285.00 pcs 175.00 49,875.00
F. G.i. Tie Wires 5.00 rolls 2,500.00 12,500.00

SUB TOTAL 449,650.00

3.00 MASONRY
A. 5" thk. CHB 2,035.00 40.00 81,400.00
B. 4" thk. CHB 820.00 35.00 28,700.00

SUB TOTAL 110,100.00

4.00 STEEL WORKS AND ROOF FRAMES


A. 2"x 6" C - Purlins - pcs 1,200.00 -
B. Steel Rafters - lot 33,800.00 -
C. Steel Works - lot 540,800.00 -

SUB TOTAL -

5.00 FORMWORKS
A. Plywood (1/2" thick) 10.00 pcs 750.00 7,500.00
B. 2" x 3" x 12' Coco Lumber 1.00 lot 22,000.00 22,000.00
C. Nails 1.00 lot 1,100.00 1,100.00

SUB TOTAL 30,600.00


84,500.00

ITEM
DESCRIPTION QTY UNIT UNIT COST AMOUNT
DESCRIPTION QTY UNIT UNIT COST AMOUNT
NO.

6.00 SCAFFOLDINGS
A. 2" x 3" x 12' Coco Lumber 1.00 lot 100,000.00 100,000.00
B. 2" x 2"x 10" Coco Lumber 1.00 lot 50,000.00 50,000.00
C. Nails 1.00 lot 5,000.00 5,000.00

SUB TOTAL 155,000.00

7.00 A. FINISH CARPENTRY


Cabinets and Closets
Plyboards and Frames 1.00 lot 50,000.00 50,000.00
Accessories 1.00 lot 10,000.00 10,000.00
Ceiling Works
1/2" thk. Gypsumboard 50.00 pcs 400.00 20,000.00
Metal Furrings for ceiling 50.00 sqm 900.00 45,000.00

SUB TOTAL 125,000.00

8.00 ROOFING SYSTEMS


A. Water Proofing 1.00 lot 12,500.00 12,500.00
B. GA 26 Twin Rib Longspan Coloroof 150.00 sqm 400.00 60,000.00
Accessories 1.00 lot 12,000.00 12,000.00

SUB TOTAL 72,000.00

9.00 DOORS AND WINDOWS


A. Panel Door (.85m) 1.00 sets 3,500.00 3,500.00
Panel Door (.60m) 5.00 sets 2,000.00 10,000.00
PVC Door 2.00 sets 1,200.00 2,400.00
Windows
Glass Windows (1.50m x 1.30m) 1.00 sets 7,500.00 7,500.00
Glass Windows (2.00m x 1.30m) 1.00 sets 10,000.00 10,000.00
Finish Hardware
Door Knobs
Main Door 1.00 set 1,500.00 1,500.00
Door Knobs 7.00 pcs 300.00 2,100.00
Accessories 1.00 lot 360.00 360.00

SUB TOTAL 37,360.00

10.00 FINISHES
A Floor Finishes (CR)
60 x 60 Granolithic Floor Tiles 45.00 pcs 250.00 11,250.00
30 x 30 Granolithic Wall Tiles 55.00 pcs 65.00 3,575.00
B Painting 1.00 lot 54,515.00 54,515.00

SUB TOTAL 69,340.00

ITEM
DESCRIPTION QTY UNIT UNIT COST AMOUNT
NO.
11.00 PLUMBING
A. Plumbing Fixture
Water Closet w/ Lavatory 2.00 pcs 10,500.00 21,000.00
Soap and Tissue Holder 2.00 pcs 600.00 1,200.00
Shower Valve and Head 1.00 pcs 1,500.00 1,500.00
Shower Drain (4"x4") 1.00 pcs 400.00 400.00
Stainless Steel Kitchen Sink 1.00 pcs 1,000.00 1,000.00
B. Pipes and Fittings 1.00 lot 17,500.00 17,500.00
C. Rough ins 1.00 lot 20,000.00 20,000.00

SUB TOTAL 62,600.00

12.00 ELECTRICAL
A. Panel Boards 1.00 lot 20,000.00 20,000.00
B. Fixtures and Devices 1.00 lot 100,000.00 100,000.00
C. Wires and Cables 1.00 lot 100,000.00 100,000.00

SUB TOTAL 220,000.00

SUMMARY OF ESTIMATES

SITE WORKS php 58,050.00


CONCRETE WORKS 449,650.00
MASONRY 110,100.00
STEEL WORKS AND ROOF FRAMES -
FORMWORKS 30,600.00
SCAFFOLDINGS 155,000.00
FINISH CARPENTRY 125,000.00
ROOFING SYSTEMS 72,000.00
DOORS AND WINDOWS 37,360.00
FINISHES 69,340.00
PLUMBING 62,600.00
ELECTRICAL 220,000.00

MATERIAL COST php 1,389,700.00


LABOR COST 625,365.00

TOTAL COST OF THE PROJECT php 2,015,065.00

You might also like