PROJECT: PROPOSED 2-STOREY RESIDENTIAL BUILDING WITH ROOF SLAB

LOCATION: BLK 15 L5 VILLAGE PARK SUBD. LANGCAAN DASMARIÑAS CITY, CAVITE

OWNER: MRS. CRISANTA J. JERAMOS
SUBJECT: COST ESTIMATE

ITEM UNIT COST

DESCRIPTION UNIT QTY TOTAL
NO. MATERIAL LABOR TOTAL

A. EARTHWORKS
Excavation cu.m. 8.28 350.00 2,898.00 350.00 2,898.00
Backfilling/Disposal cu.m. 3.80 120.00 456.00 120.00 456.00
Gravel Bedding cum 0.69 650.00 448.50 350.00 241.50 1000.00 690.00
Soil Poisoning sqm 47.50 25.00 1,187.50 20.00 950.00 45.00 2,137.50
Sub-Total A 1,636.00 4,545.50 6,181.50

B. CONCRETING
Footing/Wall footing/Ftg.Tie Beam cm 20.00 3200.00 64,000.00 500.00 9,000.00 3700.00 74,000.00
Slab on Fill cm 8.00 3200.00 25,600.00 500.00 4,000.00 3700.00 29,600.00
Roof Beams cm 25.00 3200.00 80000.00 500.00 8000.00 3700.00 92500.00
Columns cm 35.00 3200.00 112000.00 500.00 21000.00 3700.00 129500.00
Sub-Total B 281,600.00 42,000.00 157,200.00

C. REINFORCING BARS INCL. TIE WIRES

Footing/Wall footing/Ftg.Tie Beam kg 450.00 32.00 14,400.00 7.00 2,500.00 39.00 17,550.00
Slab on Fill kg 550.00 32.00 17,600.00 7.00 1,800.00 39.00 21,450.00
Roof Beams kg 2000.00 32.00 64000.00 7.00 1600.00 39.00 78000.00
Columns kg 2000.00 32.00 64000.00 7.00 25600.00 39.00 78000.00
CHB Reinforcement kg 765.00 32.00 24480.00 7.00 2086.00 39.00 29835.00
Sub-Total C 184,480.00 33,586.00 143,803.60

D. DOORS,DOOR JAMBS,AND WINDOWS

Doors incl. Jambs and Hardwares
W1, Jalousie Type Window pcs 7.00 2400.00 16800.00 950.00 6650.00 3350.00 23450.00

Sub-Total D 16,800.00 6,650.00 23,450.00

E. CHB
CHB # 6 sqm 152.00 350.00 53200.00 150.00 22800.00 500.00 76,000.00
CHB # 4 sqm 163.00 275.00 44825.00 120.00 19560.00 395.00 64,385.00

Sub-Total E 98,025.00 42,360.00 140,385.00

F. PAINTING
Exterior Wall sqm 36.00 200.00 7200.00 75.00 2700.00 275.00 9900.00
Interior Wall sqm 45.00 200.00 9000.00 75.00 3375.00 275.00 12375.00
Ceiling sqm 92.00 200.00 18400.00 75.00 6900.00 275.00 25300.00

Sub-Total F 34,600.00 12,975.00 47,575.00

G. FORMWORKS
Footing Tie Beam sqm 36.00 300.00 10800.00 120.00 4320.00 420.00 15120.00
Roof Beam sqm 63.00 300.00 18900.00 120.00 7560.00 420.00 26460.00
Columns sqm 112.00 300.00 33600.00 120.00 13440.00 420.00 47040.00

Sub-Total G 63,300.00 25,320.00 88,620.00

H. PLUMBING WORKS
Sewer Line lot 1.00 3500.00 3500.00 2500.00 2500.00 6000.00 6000.00
Waterline lot 1.00 1500.00 1500.00 1500.00 1500.00 3000.00 3000.00
Water Closet(440X720X740)(JT8) Uniware set 1.00 3250.00 3250.00 300.00 300.00 3550.00 3550.00
Lavatory(120X420X510)(JT2)(Uniware) set 1.00 1600.00 1600.00 300.00 300.00 1900.00 1900.00
Kitchen Sink set 1.00 1600.00 1600.00 300.00 300.00 1900.00 1900.00
Lavatory Faucet set 1.00 500.00 500.00 100.00 100.00 600.00 600.00
Faucet pc 1.00 125.00 125.00 50.00 50.00 175.00 175.00
Floor Drain,4"X4" S/S Steel pc 1.00 160.00 160.00 50.00 50.00 210.00 210.00
Septic Tank(PVC) unit 1.00 12000.00 12,000.00 8000.00 8,000.00 20000.00 20,000.00

Sub-Total H 24,235.00 13,100.00 37,335.00

I. ELECTRICAL WORKS
PVC Pipes lot 1.00 5000.00 5000.00 2500.00 2500.00 7500.00 7500.00
2"X4" Utility Box pc 23.00 65.00 1495.00 50.00 1150.00 115.00 2645.00
4"X4" Octagonal Box pc 34.00 45.00 1530.00 50.00 1700.00 95.00 3230.00
Electrical wires and devices
Panel Board unit 1.00 3500.00 3,500.00 800.00 800.00 4300.00 4,300.00
THHN Copper wires lot 1.00 4500.00 4500.00 4500.00 4500.00 9000.00 9000.00
12mm dia. X 300mm,copperweld ground bar pc 1.00 120.00 120.00 75.00 75.00 195.00 195.00
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 17,885.00 11,925.00 30,285.00
GRAND TOTAL 674,835.10

Page 1 of 1