PROJECT: PROPOSED 2-STOREY RESIDENTIAL BUILDING WITH ROOF SLAB

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

OWNER: MRS. CRISANTA J. JERAMOS
SUBJECT: COST ESTIMATE
ITEM
NO.
A.

B.

C.

D.

DESCRIPTION

UNIT

QTY

EARTHWORKS
Excavation
Backfilling/Disposal
Gravel Bedding
Soil Poisoning
Sub-Total A

cu.m.
cu.m.
cum
sqm

8.28
3.80
0.69
47.50

650.00
25.00

448.50
1,187.50
1,636.00

CONCRETING
Footing/Wall footing/Ftg.Tie Beam
Slab on Fill
Roof Beams
Columns
Sub-Total B

cm
cm
cm
cm

20.00
8.00
25.00
35.00

3200.00
3200.00
3200.00
3200.00

REINFORCING BARS INCL. TIE WIRES

Footing/Wall footing/Ftg.Tie Beam
Slab on Fill
Roof Beams
Columns
CHB Reinforcement
Sub-Total C

kg
kg
kg
kg
kg

450.00
550.00
2000.00
2000.00
765.00

7.00

DOORS,DOOR JAMBS,AND WINDOWS

Doors incl. Jambs and Hardwares
W1, Jalousie Type Window

pcs

CHB
CHB # 6
CHB # 4

2,898.00
456.00
241.50
950.00
4,545.50

350.00
120.00
1000.00
45.00

64,000.00
25,600.00
80000.00
112000.00
281,600.00

500.00
500.00
500.00
500.00

9,000.00
4,000.00
8000.00
21000.00
42,000.00

3700.00
3700.00
3700.00
3700.00

32.00
32.00
32.00
32.00
32.00

14,400.00
17,600.00
64000.00
64000.00
24480.00
184,480.00

7.00
7.00
7.00
7.00
7.00

2,500.00
1,800.00
1600.00
25600.00
2086.00
33,586.00

39.00
39.00
39.00
39.00
39.00

2400.00

16800.00

950.00

6650.00

3350.00

16,800.00

sqm
sqm

152.00
163.00

350.00
275.00

Sub-Total E
F.

PAINTING
Exterior Wall
Interior Wall
Ceiling

36.00
45.00
92.00

200.00
200.00
200.00

Sub-Total F
G.

FORMWORKS
Footing Tie Beam
Roof Beam
Columns

sqm
sqm
sqm

PLUMBING WORKS
Sewer Line
Waterline
Water Closet(440X720X740)(JT8) Uniware
Lavatory(120X420X510)(JT2)(Uniware)
Kitchen Sink
Lavatory Faucet
Faucet
Floor Drain,4"X4" S/S Steel
Septic Tank(PVC)

36.00
63.00
112.00

300.00
300.00
300.00

ELECTRICAL WORKS
PVC Pipes
2"X4" Utility Box
4"X4" Octagonal Box
Electrical wires and devices
Panel Board
THHN Copper wires
12mm dia. X 300mm,copperweld ground bar
Switches
Receptacle
Sub-Total I
GRAND TOTAL

7200.00
9000.00
18400.00

10800.00
18900.00
33600.00

lot
lot
set
set
set
set
pc
pc
unit

1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

3500.00
1500.00
3250.00
1600.00
1600.00
500.00
125.00
160.00
12000.00

3500.00
1500.00
3250.00
1600.00
1600.00
500.00
125.00
160.00
12,000.00

22800.00
19560.00

500.00
395.00

42,360.00

75.00
75.00
75.00

2700.00
3375.00
6900.00

275.00
275.00
275.00

12,975.00

120.00
120.00
120.00

63,300.00

Sub-Total H
I.

150.00
120.00

34,600.00

Sub-Total G
H.

53200.00
44825.00

6,650.00

98,025.00

sqm
sqm
sqm

TOTAL

350.00
120.00
350.00
20.00

Sub-Total D
E.

UNIT COST
LABOR

MATERIAL

4320.00
7560.00
13440.00

420.00
420.00
420.00

25,320.00

2500.00
1500.00
300.00
300.00
300.00
100.00
50.00
50.00
8000.00

24,235.00

2500.00
1500.00
300.00
300.00
300.00
100.00
50.00
50.00
8,000.00

6000.00
3000.00
3550.00
1900.00
1900.00
600.00
175.00
210.00
20000.00

13,100.00

lot
pc
pc

1.00
23.00
34.00

5000.00
65.00
45.00

5000.00
1495.00
1530.00

2500.00
50.00
50.00

2500.00
1150.00
1700.00

7500.00
115.00
95.00

unit
lot
pc
set
pc

1.00
1.00
1.00
12.00
12.00

3500.00
4500.00
120.00
120.00
25.00

3,500.00
4500.00
120.00
1440.00
300.00
17,885.00

800.00
4500.00
75.00
50.00
50.00

800.00
4500.00
75.00
600.00
600.00
11,925.00

4300.00
9000.00
195.00
170.00
75.00

Page 1 of 2

TOTAL

2,898.00
456.00
690.00
2,137.50
6,181.50

74,000.00
29,600.00
92500.00
129500.00
157,200.00

17,550.00
21,450.00
78000.00
78000.00
29835.00
143,803.60

23450.00
23,450.00

76,000.00
64,385.00
140,385.00

9900.00
12375.00
25300.00
47,575.00

15120.00
26460.00
47040.00
88,620.00

6000.00
3000.00
3550.00
1900.00
1900.00
600.00
175.00
210.00
20,000.00
37,335.00

7500.00
2645.00
3230.00
4,300.00
9000.00
195.00
2040.00
900.00
30,285.00
674,835.10

Page 2 of 2