Cost Estimate Cost Estimate

Habitat Community Brgy. Singao & Sudapin

Brgy. Baganihan, Marilog District, Davao City Kidapawan City
House Repair: 23 UNITS House Repair: 52 UNITS (Singao 6; Sudapin 46)

MATERIALS COST MATERIALS COST

Description Qnty Unit Unit Cost Total Description Qnty Unit Unit Cost Total
1 Sand 17.20 cu.m. 1,500.00 25,800.00 1 Sand 6.25 cu.m. 1,500.00 9,375.00
2 Cement 166.50 bags 240.00 39,960.00 2 Cement 55.50 bags 240.00 13,320.00
3 Gravel 12.80 cu.m. 1,800.00 23,040.00 3 Gravel 1.30 cu.m. 1,800.00 2,340.00
4 CHB #4 290.00 pcs 13.00 3,770.00 4 CHB #4 36.00 pcs 13.00 468.00
5 Tie Wiren #16 2.50 kg 80.00 200.00 5 Tie Wiren #16 6.00 kg 80.00 480.00
6 Chicken Wire/Mesh Wire 1x1 75.00 meter 150.00 11,250.00 6 RSB #10 56.00 length 140.00 7,840.00
7 RSB #10 40.00 length 140.00 5,600.00 7 Welding Rod 8.00 pcs 20.00 160.00
8 Welding Rod 30.00 pcs 20.00 600.00 8 Concrete Epoxy 47.00 quart/can 250.00 11,750.00
9 Concrete Epoxy 17.00 quart/can 250.00 4,250.00 9 Plywood 12.00 pcs 450.00 5,400.00
10 Solvent Cement 2.00 pcs 60.00 120.00 10 Assorted Nails 9.00 kg 75.00 675.00
11 Plywood 2.00 pcs 450.00 900.00 11 Coco Lumber 90.00 pcs 134.00 12,060.00
12 Assorted Nails 4.00 kg 75.00 300.00
13 Coco Lumber 12.00 pcs 134.00 1,608.00 Total: 63,868.00
14 PVC elbow 3 x 90 deg. 4.00 pcs 120.00 480.00
15 PVC Tee #3 4.00 pcs 120.00 480.00
16 Cleancut #3 4.00 pcs 90.00 360.00
17 PVC Pipe #3 4.00 pcs 300.00 1,800.00

Total: 120,518.00

LABOR COST LABOR COST

Skilled Skilled
Qty Unit Unit Cost Amount Qty Unit Unit Cost Amount
42 days 550.00 23,100.00 91 days 550.00 50,050.00
Labor/Helper Labor/Helper
71 days 450.00 31,950.00 93 days 450.00 41,850.00
Total: 55,050.00 Total: 91,900.00

Total Materials + Labor Cost 175,568.00 Total Materials + Labor Cost 155,768.00
Admin Cost (personnel,equipment,bonds & general requirments) 70,227.20 Admin Cost (personel,equipment,bonds & gen.requirements)
62,307.20
Mobilization of the (material+labor cost ) 17,556.80 Mobilization of the (material+labor cost ) 15,576.80
Demobilization of the (material+labor cost) 17,556.80 Demobilization of the (material+labor cost) 15,576.80
Contingency of the (material+labor cost) 17,556.80 Contingency of the (material+labor cost) 15,576.80

Total Project Cost (Marilog): 298,465.60 Total Project Cost (Kidapawan): 264,805.60

Timeline: 2 to 3 weeks Timeline 4-5 weeks

A. Total Materials & Labor (Marilog & Kidapawan) 331,336.00

B. Admin Cost (Marilog & Kidapawan) 132,534.40
C. Mobilization (Marilog & Kidapawan) 33,133.60
D. Demobilization (Marilog & Kidapawan) 33,133.60
E. Contingency (Marilog & Kidapawan) 33,133.60
Total Cost (A-E) (Marilog & Kidapawan) 563,271.20
Tax (12%)Total Project Cost (Marilog & Kidapawan) 67,592.54
Total Project Cost & Taxe's (Marilog & Kidapawan): 630,863.74

Prepared By : Christian Wilfredd B. Casumpang Approved By: Victorio A. Sudaria

Admin officer General Manager
V.A Sudaria Construction and Allied Services V.A Sudaria Construction and Allied Services