PROJECT: PROPOSED 3-STOREY RESIDENTIAL RESIDENTIAL HOUSE

LOCATION: MB-BAGUA, PUROK BULAWAN. COTABATO CITY, BARMM

PREPARED BY: JOEHAIMIN O. SAMEDON
SUBJECT: DETAILED ESTIMATE AND PROGRAM OF WORKS
ITEM UNIT COST
DESCRIPTION UNIT QTY TOTAL
NO. MATERIAL   LABOR   TOTAL
                   
A. EARTHWORKS                

  Excavation cu.m. 220.50     350.00 77,175.00 350.00 77,175.00

  Backfilling/Disposal cu.m. 350.50     120.00 42,060.00 120.00 42,060.00

  Gravel Bedding cum 132.30 650.00 85,995.00 350.00 46,305.00 1000.00 132,300.00
  Sub-Total A       85,995.00   165,540.00   251,535.00
                   
B. CONCRETING                
  Footing/Wall footing/Ftg.Tie Beam cu.m. 180.00 3200.00 576,000.00 500.00 9,000.00 3700.00 666,000.00

  Slab on Fill cu.m. 120.00 3200.00 384,000.00 500.00 60,000.00 3700.00 444,000.00
  Beams cu.m. 120.00 3200.00 384000.00 500.00 8000.00 3700.00 444000.00
  Columns cu.m. 40.00 3200.00 128000.00 500.00 21000.00 3700.00 148000.00
  Sub-Total B       1,472,000.00   98,000.00   1,702,000.00
                   
C. REINFORCING BARS INCL. TIE WIRES                

  Footing/Wall footing/Ftg.Tie Beam kg 1,000.00 32.00 32,000.00 350.00 2,500.00 382.00 382,000.00

  Slab on Fill kg 1,500.00 32.00 48,000.00 350.00 1,800.00 382.00 573,000.00

  Roof Beams kg 2600.00 32.00 83200.00 350.00 1600.00 382.00 993200.00
  Columns kg 3000.00 32.00 96000.00 350.00 25600.00 382.00 1146000.00
  CHB Reinforcement kg 1000.00 32.00 32000.00 350.00 2086.00 382.00 382000.00
  Sub-Total C       291,200.00   33,586.00   3,476,200.00
                   
D. DOORS,DOOR JAMBS,AND WINDOWS,CLADDING                
  Doors incl. Jambs and Hardwares                
  W1, Jalousie Type Window pcs 36.00 2400.00 86400.00 950.00 34200.00 3350.00 120600.00
  Cement Board Fiber Cladding pcs 50.00 1200.00 60000.00 950.00 47500.00 2150.00 107500.00
                   
  Sub-Total D       146,400.00   81,700.00   228,100.00
                   
E. CHB                
  CHB # 6 sqm 1350.00 350.00 472500.00 300.00 405000.00 650.00 877,500.00
                   
  Sub-Total E       472,500.00   405,000.00   877,500.00
                   
F. PAINTING                
  Exterior Wall sqm 270.00 200.00 54000.00 150.00 40500.00 350.00 94500.00
  Interior Wall sqm 540.00 200.00 108000.00 150.00 81000.00 350.00 189000.00
  Ceiling sqm 600.00 200.00 120000.00 150.00 90000.00 350.00 210000.00
                   
  Sub-Total F       282,000.00   211,500.00   493,500.00
                   
G. FORMWORKS                
  Footing Tie Beam sqm 100.00 300.00 30000.00 300.00 30000.00 600.00 60000.00
  Roof Beam sqm 100.00 300.00 30000.00 300.00 30000.00 600.00 60000.00
  Columns sqm 150.00 300.00 45000.00 300.00 45000.00 600.00 90000.00
                   
  Sub-Total G       105,000.00   105,000.00   210,000.00
                   
H. PLUMBING WORKS                
  Sewer Line lot 10.00 3500.00 35000.00 2500.00 25000.00 6000.00 60000.00
  Waterline lot 10.00 1500.00 15000.00 1500.00 15000.00 3000.00 30000.00
  Water Closet(440X720X740)(JT8) Uniware set 10.00 3250.00 32500.00 300.00 3000.00 3550.00 35500.00
  Lavatory(120X420X510)(JT2)(Uniware) set 10.00 1600.00 16000.00 300.00 3000.00 1900.00 19000.00
  Kitchen Sink set 10.00 1600.00 16000.00 150.00 1500.00 1750.00 17500.00
  Lavatory Faucet set 10.00 500.00 5000.00 150.00 1500.00 650.00 6500.00
  Faucet pc 50.00 125.00 6250.00 150.00 7500.00 275.00 13750.00
  Floor Drain,4"X4" S/S Steel pc 10.00 160.00 1600.00 150.00 1500.00 310.00 3100.00
  Septic Tank(PVC) unit 1.00 12000.00 12,000.00 8000.00 8,000.00 20000.00 20,000.00
                   
  Sub-Total H       139,350.00   66,000.00   205,350.00
                   
I. ELECTRICAL WORKS                
  PVC Pipes lot 10.00 5000.00 50000.00 2500.00 25000.00 7500.00 75000.00
  2"X4" Utility Box pc 50.00 65.00 3250.00 50.00 2500.00 115.00 5750.00
  4"X4" Octagonal Box pc 50.00 45.00 2250.00 50.00 2500.00 95.00 4750.00
  Electrical wires and devices                
  Panel Board unit 10.00 3500.00 35,000.00 800.00 8,000.00 4300.00 43,000.00
  THHN Copper wires lot 10.00 4500.00 45000.00 4500.00 45000.00 9000.00 90000.00
  12mm dia. X 300mm,copperweld ground bar pc 10.00 120.00 1200.00 75.00 750.00 195.00 1950.00
  Switches set 12.00 120.00 1440.00 50.00 600.00 170.00 2040.00
  Receptacle pc 12.00 25.00 300.00 50.00 600.00 75.00 900.00
                   
  Sub-Total I       138,440.00   84,950.00   223,390.00
                   
J. ROOFING WORKS                
  Angle Bars                
  L30 X 30 X 3 pc 24.00 650.00 15600.00 300.00 7200.00 950.00 22,800.00
  L20 X 20 X 3 pc 24.00 650.00 15600.00 300.00 7200.00 950.00 22,800.00
  Purlins (C3 X 4.1) pc 24.00 650.00 15600.00 300.00 7200.00 950.00 22,800.00
  Onduline Corrugated Bituminous Roof pc 24.00 860.00 20640.00 300.00 7200.00 1160.00 27,840.00
  25MM DIAMETER BAR (ROD) pc 20.00 360.00 7200.00 300.00 6000.00 660.00 13,200.00
                   
  Sub-Total J       74,640.00   34,800.00   109,440.00
                   
  GRAND TOTAL               7,777,015.00