You are on page 1of 5

Project Bottom up Estimate [Form 3.

19b]
Project Title: Date Prepared:

WBS ID Res ID Res Description Qty Unit of Rate Amount


Measure
1.1.1.1 C1 Structural Frame 82 sqft 13500 1107000
1.1.1.2 C2 Slab 80 sqft 2200 176000
1.1.1.3 C3 Flat Slab 70 sqft 2500 175000
1.1.1.4 C4 Shell 40 sqft 3500 140000
1.1.2.1 A1 Architect Designer 1 NO 50000 50000
1.1.2.2 A2 Neo-Classic Design 1 sqft 1500000 1500000
1.1.3.1 B1 Water Supply no no 250000 250000
1.1.3.2 B2 Electric Lighting Wire no sqft 350000 350000
1.1.3.3 B3 Noise Control Glass no sqft 300000 300000
1.1.3.4 B4 Fire Protection System no no 200000 200000
1.1.3.4 B5 Elevator 2 no 500000 1000000
Data
WBS ID Res ID Resource Description Unit of Measure Sum - Qty Sum - Rate
1.1.1 C01 Brick masonry (9” English bond) Sqft 1000 209
Brick masonry (9” English bond) Result 1000 209
C01 Result 1000 209
C02 Lintel (RCC) Cft 12 240
Lintel (RCC) Result 12 240
C02 Result 12 240
C03 Steel (Deformed steel No. 4) Kg 35 160
Steel (Deformed steel No. 4) Result 35 160
C03 Result 35 160
1.1.1 Result 1047 609
1.2.1 C01 Brick masonry (9” English bond) Sqft 1000 209
Brick masonry (9” English bond) Result 1000 209
C01 Result 1000 209
C02 Lintel (RCC) Cft 12 240
Lintel (RCC) Result 12 240
C02 Result 12 240
C03 Steel (Deformed steel No. 4) Kg 35 160
Steel (Deformed steel No. 4) Result 35 160
C03 Result 35 160
1.2.1 Result 1047 609
1.3.1 C01 Brick masonry (9” English bond) Sqft 1000 209
Brick masonry (9” English bond) Result 1000 209
C01 Result 1000 209
C02 Lintel (RCC) Cft 12 240
Lintel (RCC) Result 12 240
C02 Result 12 240
C03 Steel (Deformed steel No. 4) Kg 35 160
Steel (Deformed steel No. 4) Result 35 160
C03 Result 35 160
1.3.1 Result 1047 609
Total Result 3141 1827
Sum - Amount
209,000
209,000
209,000
2,880
2,880
2,880
5,600
5,600
5,600
217,480
209,000
209,000
209,000
2,880
2,880
2,880
5,600
5,600
5,600
217,480
209,000
209,000
209,000
2,880
2,880
2,880
5,600
5,600
5,600
217,480
652,440
WBS ID Act ID Res ID Resource Description Qty Unit of Measure Rate
1.1.1 A1030 C01 Brick masonry (9” English bond) 1000 Sqft 209
1.1.1 A1030 C02 Lintel (RCC) 12 Cft 240
1.1.1 A1030 C03 Steel (Deformed steel No. 4) 35 Kg 160
1.2.1 A2030 C01 Brick masonry (9” English bond) 1000 Sqft 209
1.2.1 A2030 C02 Lintel (RCC) 12 Cft 240
1.2.1 A2030 C03 Steel (Deformed steel No. 4) 35 Kg 160
1.3.1 A3030 C01 Brick masonry (9” English bond) 1000 Sqft 209
1.3.1 A3030 C02 Lintel (RCC) 12 Cft 240
1.3.1 A3030 C03 Steel (Deformed steel No. 4) 35 Kg 160
Amount
209,000
2,880
5,600
209,000
2,880
5,600
209,000
2,880
5,600

You might also like