Scribd
Upload
137 views

DetailedEstimatesAndProgramOfWorks JOS

The document provides a detailed estimate and program of works for a proposed 3-storey residential house in Cotabato City, Philippines. It includes itemized costs for earthworks, concreting, reinforcing bars, doors and windows, masonry works, painting, formworks, plumbing works, and electrical works. The total estimated cost for all items is 3,009,925 Philippine pesos.

Uploaded by

Jhoe Sam
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
137 views

DetailedEstimatesAndProgramOfWorks JOS

The document provides a detailed estimate and program of works for a proposed 3-storey residential house in Cotabato City, Philippines. It includes itemized costs for earthworks, concreting, reinforcing bars, doors and windows, masonry works, painting, formworks, plumbing works, and electrical works. The total estimated cost for all items is 3,009,925 Philippine pesos.

Uploaded by

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

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/Ftg.Tie 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/Ftg.Tie 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

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy