[go: up one dir, main page]
Scribd
Upload
1 views6 pages

Sample Estimate

The document is a detailed Bill of Materials for a 2-storey duplex project owned by Engr. John Paul Gualon, located in Angeles City, Pampanga. It includes various categories of materials such as civil works, structural steel, roofing, finishing, electrical, and plumbing works, along with their quantities, unit costs, and total amounts. The total cost for all materials is itemized across several sections, providing a comprehensive overview of the project's material requirements.

Uploaded by

alalalibahman
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
1 views6 pages

Sample Estimate

The document is a detailed Bill of Materials for a 2-storey duplex project owned by Engr. John Paul Gualon, located in Angeles City, Pampanga. It includes various categories of materials such as civil works, structural steel, roofing, finishing, electrical, and plumbing works, along with their quantities, unit costs, and total amounts. The total cost for all materials is itemized across several sections, providing a comprehensive overview of the project's material requirements.

Uploaded by

alalalibahman
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/ 6

BILL OF MATERIALS

Project Title : 2 STOREY DUPPLEX


Project Owner : ENGR. JOHN PAUL GUALON
Project Location : LOT 37, BLOCK 11, TOWN & COUNTRY HOMES, TELABASTAGAN, ANGELES CITY, PAMPANGA

Description of Materials Quantity Unit Unit Cost Amount


A. CIVIL WORKS
I. EARTHWORKS
Site Clearing and Grubbing 1 lot 6000.00 6,000.00
Layout and Batterboard 1 lot 4000.00 4,000.00
Soil Poisoning 0.00 sq.m. 0.00 0.00
Earthfill 0.00 cu.m. 300.00 0.00
Subtotal 10,000.00

II. REBAR WORKS


Steel Reinforcing Bars, Deformed
10 mm Ø 270 6m/pc 98.00 26,460.00
12 mm Ø 169 6m/pc 141.00 23,829.00
16 mm Ø 150 6m/pc 250.00 37,500.00
Tie Wire 30.00 53m/kg 65.00 1,950.00
Subtotal 89,739.00
III. FORMWORKS & SCAFFOLDING WORKS
Plywood
1/2" x 4' x 8' (Marine) pc 600.00 0.00
1/4" x 4' x 8' (Marine) 12 pc 350.00 4,200.00
Lumber
2" x 2" (COCO) 1098 bd.ft 20.00 21,960.00
2" x 3" (COCO) 537 bd.ft 20.00 10,740.00
Common Nails
1" 5 kg 65.00 325.00
2'' 30 kg 65.00 1,950.00
2.5'' 5 kg 65.00 325.00
3.5'' 5 kg 65.00 325.00
4'' 30 kg 65.00 1,950.00
4.5'' 30 kg 70.00 2,100.00
Subtotal 43,875.00
IV. CONCRETE WORKS
Portland Cement 227 40kg/bag 215.00 48,805.00
Sand (S-1) 26 cu.m. 500.00 13,000.00
Gravel or Crushed Stones (3/4) 38 cu.m. 799.00 30,362.00
Gravel or Crushed Stones (G-1) 13 cu.m. 800.00 10,400.00
Subtotal 102,567.00
V. MASONRY WORKS
Concrete Hollow Blocks
4" (10 cm x 20 cm x 40 cm) 3655 pc 9.00 32,895.00
5" (15 cm x 20 cm x 40 cm) 0 pc 10.00 0.00
Portland Cement 117 40kg/bag 0.00 0.00
Sand (S-1) 21 cu.m. 98.00 2,058.00
Subtotal 34,953.00
B. STRUCTURAL STEEL & ROOFING WORKS
VI. STRUCTURAL STEEL WORKS
C-Purlins 2X3 28.00 pc 270.00 7,560.00
2X6 0.00 pc 300.00 0.00
2'' X 2'' X 1/4" Angle Bar 28.00 pc 570.00 15,960.00
1 1/2'' X 1 1/2'' X 1/4" Angle Bar 26.00 pc 571.00 14,846.00
Sagrod 16.00 pc 109.00 1,744.00
Welding Rod 12.00 kg 79.00 948.00
Cutting Disc 14" 4.00 kg 400.00 1,600.00
Subtotal 42,658.00

VII. ROOFING WORKS


PrePainted Longspan Roofing(tile span,ever glory metal 40.00 pc 225.0000 9,000.00
Ridge Roll(GA #26 X 8') 5.00 pc 200.00 1,000.00
Valley Roll(GA #26 X 8') 0.00 pc 250.00 0.00
S Type Gutter 8.00 pc 280.00 2,240.00
Tekscrew(2'') 1518.00 pc 1.00 1,518.00
Blind Rivets(1'') 300.00 pc 2.00 600.00
Elastomeric Sealant 4.00 pc 180.00 720.00
Spandrel 180.00 pc 40.00 7,200.00
Corner Moulding 32.00 pc 180.00 5,760.00
Subtotal 28,038.00
C. FINISHING WORKS
VIII. DOORS & WINDOWS
Doors
Analoch Type Door 1 set 3500.00 3,500.00
Panel Door (1.2m X 2.1m) 4 set 3500.00 14,000.00
Panel Door (0.8m X 2.1m) 1 set 3500.00 3,500.00
Panel Door (0.7m X 2.1m) 0 set 3000.00 0.00
PVC Door (0.6m X 2.1m) w/louwer 2 set 1450.00 2,900.00
Windows
Analoch Window (1.8m X 1.2m) 8.00 ft2 250.00 2,000.00
Analoch Window (1.2m X 1.2m) 0.00 ft2 250.00 0.00
Analoch Window (0.6m X 0.6m) 0.00 ft2 250.00 0.00
Analoch Window (0.6m X1.0 m) 0.00 ft2 250.00 0.00
Analoch Window (0.8m X1.75 m) 1.00 ft2 250.00 250.00
Subtotal 26,150.00

IX. CEILING WORKS


Carrying Channel 6 pcs 75.00 450.00
Double Furring Channel 18 pcs 45.00 810.00
Wall Angle 1 set 125.00 125.00
W - Clip 800 pcs 8.00 6,400.00
Wall Angle 75 set 30.00 2,250.00
Blind Rivets 2000 pcs 0.50 1,000.00
Subtotal 11,035.00

X. DRY WALL PARTITIONS


Metal Track 20 pcs 180.00 3,600.00
Metal Stud 40 pcs 220.00 8,800.00
Ficem Board 4.5 mm 8 set 420.00 3,360.00
Blind Rivets 500 pcs 0.50 250.00
Subtotal 16,010.00
XI. FLOORING
Granolithic Tiles 120 pcs 180.00 21,600.00
Ceramic Tiles 80 pcs 220.00 17,600.00
Portland Cement 2 bags 420.00 840.00
Tile Adhesive 1 pcs 0.50 0.50
Sand (S-1) 26 cu.m. 500.00 13,000.00
Subtotal 53,040.50

XII. DRY WALL PARTITIONS


Cabinets 1 lump 6000.00 6,000.00
Subtotal 6,000.00

D. PAINTING WORKS
XIII. PAINTS
Neutralizer 5 L 120.00 600.00
Flat wall Latex 3 16L 1830.00 5,490.00
Gloss Latex 4 16L 2860.00 11,440.00
Flat wall Enamel 1 16L 2070.00 2,070.00
Gloss Enamel 1 16L 2250.00 2,250.00
Masonry putty 1.00 16L 1040.00 1,040.00
Glazing putty 2.00 16L 1040.00 2,080.00
Roller tray 3 pcs 35.00 105.00
Sand Paper 15 roll 0.00 0.00
Spatula 2'' 3 pc 50.00 150.00
3'' 2 pc 50.00 100.00
Paleta small 2 set 50.00 100.00
large 2 set 50.00 100.00
Roller brush 7'' 3 pcs 0.00 0.00
9'' 3 pcs 50.00 150.00
Paint brush
1'' 5 pcs 15.00 75.00
2" 5 pcs 25.00 125.00
3" 5 pcs 50.00 250.00
Paint Thinner 3.00 4L 75.00 225.00
Rust Converter 3.00 gal 220.00 660.00
Elastomeric Paint 12.00 gal 700.00 8,400.00
Red Oxide 2 gal 390.00 780.00
Subtotal 36,190.00

E. ELECTRICAL WORKS
XIV. ELECTRICAL WORKS
Breaker 20 Ampere 2 pcs 220.00 440.00
Breaker 30 Ampere 2 pcs 220.00 440.00
Panel board 100 Ampere breaker w/ 8 slot 0 pcs 1200.00 0.00
Flourescent Lamp 8 pcs 180.00 1,440.00
Wall Lamp 0 pcs 50.00 0.00
Pinlight 24 pcs 50.00 1,200.00
Wire for Range 5.50 3 box 4400.00 13,200.00
Wire for Range 3.50 3 box 2400.00 7,200.00
PVC Conduit 15 mm ø 68 m 85.00 5,780.00
20 mm ø 45 m 85.00 3,825.00
uPVC junction box 30 pcs 25.00 750.00
uPVC utility box 20 pcs 17.00 340.00
Wire for Service Entrance 22mm 15 m 160.00 2,400.00
Flourescent Lamp(Receptacle,Porcelain) 8 pcs 35.00 280.00
Pinlight(receptacle,porcelain) 24 pcs 35.00 840.00
One-gang switch 3 pcs 60.00 180.00
Two-gang switch 6 pcs 75.00 450.00
Duplex convenience outlet 18 pcs 45.00 810.00
Aircon convenience outlet 1 set 125.00 125.00
Electrical Tape 10 pcs 25.00 250.00
Subtotal 39,950.00

F. PLUMBING WORKS
XIV. PLUMBING WORKS
Gate valve 1 pcs 200.00 200.00
Check valve 1 pcs 175.00 175.00
Water meter 1 pcs 250.00 250.00
Bath Tub 0 pcs 5000.00 0.00
Water closet 2 pcs 3200.00 6,400.00
Lavatory 3 pcs 900.00 2,700.00
Kitchen Sink 2 pcs 400.00 800.00
Soap holder 3 pcs 200.00 600.00
Hoss Bibb 1 pcs 130.00 130.00
Toilet paper holder 2 pcs 100.00 200.00
Shower Head 2 pcs 150.00 300.00
Floor drain (durametal) 2 pcs 50.00 100.00
Faucet 4 pcs 90.00 360.00
4" Ø PVC Pipe 15 pcs 280.00 4,200.00
3" Ø PVC Pipe 8 pcs 65.00 520.00
2" Ø PVC Pipe 4 pcs 0.00 0.00
4" Ø Tee 6 pcs 25.00 150.00
3" Ø Elbow, 90° 15 pcs 50.00 750.00
4" Ø Elbow, 90° 8 pcs 80.00 640.00
2" Ø Elbow, 90° 5 pcs 25.00 125.00
4" Ø Coupling 15 pcs 65.00 975.00
3" Ø Coupling 15 pcs 40.00 600.00
4" Ø Clean-out w/ plug 5 pcs 60.00 300.00
Septic Tank 1 units 8000.00 8,000.00
Downspout 4 sets 16000.00 64,000.00
Catch Basin 4 units 2000.00 8,000.00
Subtotal 100,475.00

Estimated Material Cost 640,680.50


Estimated Cost of Labor (40%) 256,272.20
OCM (5%) 44,847.64
Tax (12%) 113,016.04
Profit 94,180.03

ESTIMATED TOTAL COST 1,148,996.41

Prepared by:

ENGR. JOAQUIN TUAZON


Civil Engineer
PRC NO. : 0000045
PTR NO. : 0357000
DATE ISSUED : FEB. 30, 2017
PLACE ISSUED : Arayat, Pampanga

You might also like