PROJECT: PROPOSED 3-STOREY RESIDENTIAL RESIDENTIAL HOUSE
LOCATION: MB-BAGUA, PUROK BULAWAN. COTABATO CITY, BARMM
OWNER: JOEHAIMIN O. SAMEDON
SUBJECT: DETAILED ESTIMATE AND PROGRAM OF WORKS
ITEM UNIT COST
DESCRIPTION UNIT QTY
NO. MATERIAL LABOR
A. EARTHWORKS
Excavation cu.m. 220.50 350.00 77,175.00
Backfilling/Disposal cu.m. 320.50 120.00 38,460.00
Gravel Bedding cum 132.30 650.00 85,995.00 350.00 46,305.00
Soil Poisoning sqm 200.00 25.00 5,000.00 20.00 4,000.00
Sub-Total A 90,995.00 165,940.00
B. CONCRETING
Footing/Wall footing/[Link] Beam cu.m. 180.00 3200.00 576,000.00 500.00 9,000.00
Slab on Fill cu.m. 30.00 3200.00 96,000.00 500.00 15,000.00
Roof Beams cu.m. 30.00 3200.00 96000.00 500.00 8000.00
Columns cu.m. 40.00 3200.00 128000.00 500.00 21000.00
Sub-Total B 896,000.00 53,000.00
C. REINFORCING BARS INCL. TIE WIRES
Footing/Wall footing/[Link] Beam kg 1,000.00 32.00 32,000.00 7.00 2,500.00
Slab on Fill kg 1,500.00 32.00 48,000.00 7.00 1,800.00
Roof Beams kg 2600.00 32.00 83200.00 7.00 1600.00
Columns kg 3000.00 32.00 96000.00 7.00 25600.00
CHB Reinforcement kg 1000.00 32.00 32000.00 7.00 2086.00
Sub-Total C 291,200.00 33,586.00
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
Cement Board Fiber Cladding pcs 50.00 1200.00 60000.00 950.00 47500.00
Sub-Total D 146,400.00 81,700.00
E. CHB
CHB # 6 sqm 270.00 350.00 94500.00 300.00 81000.00
Sub-Total E 94,500.00 81,000.00
F. PAINTING
Exterior Wall sqm 270.00 200.00 54000.00 75.00 20250.00
Interior Wall sqm 540.00 200.00 108000.00 75.00 40500.00
Ceiling sqm 600.00 200.00 120000.00 75.00 45000.00
Sub-Total F 282,000.00 105,750.00
G. FORMWORKS
Footing Tie Beam sqm 100.00 300.00 30000.00 120.00 12000.00
Roof Beam sqm 100.00 300.00 30000.00 120.00 12000.00
Columns sqm 150.00 300.00 45000.00 120.00 18000.00
Sub-Total G 105,000.00 42,000.00
H. PLUMBING WORKS
Sewer Line lot 10.00 3500.00 35000.00 2500.00 25000.00
Waterline lot 10.00 1500.00 15000.00 1500.00 15000.00
Water Closet(440X720X740)(JT8) Uniware set 10.00 3250.00 32500.00 300.00 3000.00
Lavatory(120X420X510)(JT2)(Uniware) set 10.00 1600.00 16000.00 300.00 3000.00
Kitchen Sink set 10.00 1600.00 16000.00 300.00 3000.00
Lavatory Faucet set 10.00 500.00 5000.00 100.00 1000.00
Faucet pc 50.00 125.00 6250.00 50.00 2500.00
Floor Drain,4"X4" S/S Steel pc 10.00 160.00 1600.00 50.00 500.00
Septic Tank(PVC) unit 1.00 12000.00 12,000.00 8000.00 8,000.00
Sub-Total H 139,350.00 61,000.00
I. ELECTRICAL WORKS
PVC Pipes lot 10.00 5000.00 50000.00 2500.00 25000.00
2"X4" Utility Box pc 50.00 65.00 3250.00 50.00 2500.00
4"X4" Octagonal Box pc 50.00 45.00 2250.00 50.00 2500.00
Electrical wires and devices
Panel Board unit 10.00 3500.00 35,000.00 800.00 8,000.00
THHN Copper wires lot 10.00 4500.00 45000.00 4500.00 45000.00
12mm dia. X 300mm,copperweld ground bar pc 10.00 120.00 1200.00 75.00 750.00
Switches set 12.00 120.00 1440.00 50.00 600.00
Page 1 of 4
PROJECT: PROPOSED 3-STOREY RESIDENTIAL RESIDENTIAL HOUSE
LOCATION: MB-BAGUA, PUROK BULAWAN. COTABATO CITY, BARMM
OWNER: JOEHAIMIN O. SAMEDON
SUBJECT: DETAILED ESTIMATE AND PROGRAM OF WORKS
ITEM UNIT COST
DESCRIPTION UNIT QTY
NO. MATERIAL LABOR
Receptacle pc 12.00 25.00 300.00 50.00 600.00
Sub-Total I 138,440.00 84,950.00
GRAND TOTAL
Page 2 of 4
BID COST
TOTAL
TOTAL
350.00 77,175.00
120.00 38,460.00
1000.00 132,300.00
45.00 9,000.00
256,935.00
3700.00 666,000.00
3700.00 111,000.00
3700.00 111000.00
3700.00 148000.00
1,036,000.00
39.00 39,000.00
39.00 58,500.00
39.00 101400.00
39.00 117000.00
39.00 39000.00
354,900.00
3350.00 120600.00
2150.00 107500.00
228,100.00
Masonry Works
650.00 175,500.00
175,500.00
Painting
275.00 74250.00
275.00 148500.00
275.00 165000.00
387,750.00
420.00 42000.00
420.00 42000.00
420.00 63000.00
147,000.00
6000.00 60000.00
3000.00 30000.00
3550.00 35500.00
1900.00 19000.00
1900.00 19000.00
600.00 6000.00
175.00 8750.00
210.00 2100.00
20000.00 20,000.00
200,350.00
7500.00 75000.00
115.00 5750.00
95.00 4750.00
###
4300.00 43,000.00
9000.00 90000.00
195.00 1950.00
170.00 2040.00
Page 3 of 4
BID COST
TOTAL
TOTAL
75.00 900.00
223,390.00
3,009,925.00
Page 4 of 4
