ENGR. TROJANLY J.

QUIRIT
16-Mar-19 PAGE 1

PROJECT TITLE: PROPOSED BUNGALOW RESIDENTIAL HOUSE

ETHAN PROPERTY
LOT AREA: 108 SQ. METER / FLOOR AREA: 62 SQ. M
1 UNIT

DETAILED ESTIMATE
JOB DESCRIPTION UNIT QTY UNIT PRICE AMOUNT
A. EARTHWORKS ( CU. M ) 34.00
A-1 EXCAVATION ( LABOR ) 24 CU.M ₱350.00 ₱8,400.00
LABOR COST ₱2,940.00
DIRECT COST ₱2,940.00
INDIRECT COST ₱588.00
TOTAL COST ₱3,528.00
UNIT PRICE ₱147.00
A-2 EMBANKMENT AND GRAVEL FILL 10 CU.M
BACKFILLING MATERIALS 7 CU. M ₱350.00 ₱2,450.00
GRAVEL BEDDING 3 CU. M ₱1,400.00 ₱4,200.00
MATERIAL COST ₱6,650.00
LABOR COST ₱2,327.50
DIRECT COST ₱8,977.50
INDIRECT COST ₱1,795.50
TOTAL COST ₱10,773.00
UNIT PRICE ₱1,077.30
B. CONCRETE WORKS ( CU. M ) 28.00
B-1 PORTLAND CEMENT 280 BAGS ₱230.00 ₱64,400.00
WASH SAND 16.8 CU. M ₱750.00 ₱12,600.00
3/4 GRAVEL 28 CU. M ₱1,400.00 ₱39,200.00
RSB 16 MM 62 PCS ₱410.00 ₱25,420.00
RSB 12 MM 50 PCS ₱208.00 ₱10,400.00
RSB 10MM 70 PCS ₱144.00 ₱10,080.00
GI WIRE 1 ROLL ₱2,000.00 ₱2,000.00
MATERIAL COST ₱164,100.00
LABOR COST ₱57,435.00
DIRECT COST ₱221,535.00
INDIRECT COST ₱44,307.00
TOTAL COST ₱265,842.00
UNIT PRICE ₱9,494.36
C. FORMWORKS ( SQ. M ) 73.00
C-1 COCOLUMBER 2 X 2 X 10 70 PCS 140 ₱9,800.00
ORDINARY PLYWOOD 1/2 25 PCS 590 ₱14,750.00
BAMBOO/KAWAYAN 20 PCS 120 ₱2,400.00
CWN 4'' 25 KGS 120 ₱3,000.00
CWN 2'' 25 KGS 100 ₱2,500.00
CONCRETE NAILS 2'' 1 KGS 100 ₱100.00
MATERIAL COST ₱32,550.00
LABOR COST ₱11,392.50
DIRECT COST ₱43,942.50
INDIRECT COST ₱8,788.50
TOTAL COST ₱52,731.00
UNIT PRICE ₱722.34
D. MASONRY WORKS ( LOT ) 1
D-1 PORTLAND CEMENT 120 BAGS 230 ₱27,600.00
FINE SAND 14 CU. M 750 ₱10,500.00
NYLON/TANSI 1 ROLLS 100 ₱100.00
CHB 4'' 825 PCS 15 ₱12,375.00
CHB 6'' 850 PCS 18 ₱15,300.00
RSB 10MM 55 PCS 144 ₱7,920.00
GI TIRE WIRE #18 15 KGS 90 ₱1,350.00
MATERIAL COST ₱75,145.00
LABOR COST ₱26,300.75
DIRECT COST ₱101,445.75
INDIRECT COST ₱20,289.15
TOTAL COST ₱121,734.90
UNIT PRICE ₱121,734.90
E. ROOFING AND ROOF FRAMINGS ( LOT ) 1
E-1 C - PURLINS 2'' X 6'' X 1.5MM 5 PCS 630 ₱3,150.00
C - PURLINS 2'' X 3'' X 1.0MM 25 PCS 450 ₱11,250.00
WELDING ROD 6013 15 BOXES 110 ₱1,650.00
METAL PRIMER 2 GALS 590 ₱1,180.00
PAINT BRUSH 2'' 3 PCS 55 ₱165.00
RIB TYPE LONG SPAN 81 L.M 310 ₱25,110.00
TEKSREWS 2 BOXES 350 ₱700.00
VULCASEAL 3 POUCHES 120 ₱360.00
FALSE GUTTER 9 PCS 650 ₱5,850.00
END GUTTER 9 PCS 650 ₱5,850.00
L FLASHING 9 PCS 650 ₱5,850.00
TAYLEN 3 BOXES 450 ₱1,350.00
BLIND RIVETS 2 BOXES 350 ₱700.00
MATERIAL COST ₱63,165.00
LABOR COST ₱22,107.75
DIRECT COST ₱85,272.75
INDIRECT COST ₱17,054.55
TOTAL COST ₱102,327.30
UNIT PRICE ₱102,327.30
F. ELECTRICAL WORKS ( LOT ) 1
F-1 THHN WIRE NO. 14 3 BOXES 3500 ₱10,500.00
THHN WIRE NO. 12 2 BOXES 4500 ₱9,000.00
THHN WIRE NO. 6 1 BOXES 5500 ₱5,500.00
ORANGE PVC PIPE 1/2 15 PCS 200 ₱3,000.00
FLEXIBLE HOSE 1/2 1 ROLLS 1000 ₱1,000.00
JUNCTION BOX 12 PCS 65 ₱780.00
UTILITY BOX 15 PCS 45 ₱675.00
PIPE CLAMPS 15 PCS 10 ₱150.00
ELECTRICAL TAPES 15 PCS 55 ₱825.00
SWITCH 2 GANG 12 PCS 120 ₱1,440.00
SWITCH 1 GANG 7 PCS 110 ₱770.00
TORCH 1 PCS 450 ₱450.00
RSC PIPE 32MM 6 L.M 550 ₱3,300.00
DOWN LIGHT ( WARM WHITE ) 12 PCS 450 ₱5,400.00
PANEL BOX 1 PCS 1500 ₱1,500.00
CIRCUIT BREAKER 60 AMPS 1 PCS 550 ₱550.00
CIRCUIT BREAKER 30 AMPS 1 PCS 430 ₱430.00
CIRCUIT BREAKER 20 AMPS 1 PCS 360 ₱360.00
MATERIAL COST ₱45,630.00
LABOR COST ₱15,970.50
DIRECT COST ₱61,600.50
INDIRECT COST ₱12,320.10
TOTAL COST ₱73,920.60
UNIT PRICE ₱73,920.60
G. DOORS ( LOT ) 1
G-1 D-1 PANEL DOOR 0.90 X 2.10 W/ JAMB 1 PCS 7200 ₱7,200.00
D-2 PANEL DOORS 0.90 X 2.10 W/ JAMB 3 PCS 7200 ₱21,600.00
D-3 PVC DOOR W/ DOOR JAMBS 1 PCS 3000 ₱3,000.00
D-4 FLUSH DOOR W/ JAMBS 1 PCS 5500 ₱5,500.00
DOOR HINGES 8 PAIRS 180 ₱1,440.00
MATERIAL COST ₱38,740.00
LABOR COST ₱13,559.00
DIRECT COST ₱52,299.00
INDIRECT COST ₱10,459.80
TOTAL COST ₱62,758.80
UNIT PRICE ₱62,758.80
H. WINDOWS 1
H-1 W-1 1.6M X 1.2M ALUMINUM FIX/SLIDE
1 SET 6500 ₱6,700.00
WINDOW
W-2 1.2M X 1.2M ALUMINUM FIX/SLIDE 1 SET 5700 ₱5,700.00
WINDOW
W-3 1.2M X 0.90M ALUMINUM 1 SET 5300 ₱5,300.00
FIX/SLIDE WINDOW
W-4 0.80M X 2M ALUMINUM FIX/SLIDE 1 SET 5500 ₱5,500.00
WINDOW
W-5 1M X 0.40M ALUMINM FIX/SLIDE 1 SET 2500 ₱2,500.00
WINDOW
MATERIAL COST ₱25,700.00
LABOR COST ₱8,995.00
DIRECT COST ₱34,695.00
INDIRECT COST ₱6,939.00
TOTAL COST ₱41,634.00
UNIT PRICE ₱41,634.00
I. TILE WORKS ( LOT 1 ) 1
I-1 PORTLAND CEMENT 65 BAGS 240 ₱15,600.00
FINE SAND 5 CU. M 750 ₱3,750.00
0.60 X 0.60M CERAMIC GLAZED TILES 45 BOXES 550 ₱24,750.00
0.60 X 0.60M CERAMIC UNGLAZED TILES 10 BOXES 580 ₱5,800.00
TILES GROUT 8 KGS 250 ₱2,000.00
MATERIAL COST ₱51,900.00
LABOR COST ₱18,165.00
DIRECT COST ₱70,065.00
INDIRECT COST ₱14,013.00
TOTAL COST ₱84,078.00
UNIT PRICE ₱84,078.00

J. CEILING WORKS ( LOT 1 ) 1

J-1 HARDIFLEX 4.5MM THK 28 PCS 580 ₱16,240.00
HARDIFLEX 3.5MM THK 25 PCS 495 ₱12,375.00
METAL FURRING 155 PCS 95 ₱14,725.00
BLIND RIVETS 1/2 X 1/8 7 BOXES 350 ₱2,450.00
RIVETER 3 PCS 285 ₱855.00
CONCRETE NAILS 1'' 10 KGS 120 ₱1,200.00
CWN 2'' 3 KGS 100 ₱300.00
METAL FURRING SNIP 1 PCS 400 ₱400.00
MATERIAL COST ₱48,545.00
LABOR COST ₱16,990.75
DIRECT COST ₱65,535.75
INDIRECT COST ₱13,107.15
TOTAL COST ₱82,526.50
UNIT PRICE ₱82,526.50
K. PAINTING ( LOT 1 ) 1
K-1 FLAT WALL LATEX WHITE ( DAVIES ) 6 PAILS 3200 ₱19,200.00
CONCRETE NEUTRALIZER 1 GALS 500 ₱500.00
ELASTOMERIC MOCHA BLANCH DAVIES 1 PAILS 3300 ₱3,300.00
SEMI GLOSS SENTIMENTAL DAVIES 3 PAILS 3200 ₱9,600.00
SAND PAPER #120 60 PCS 20 ₱1,200.00
SAND PAPER #80 30 PCS 25 ₱750.00
PAINT BRUSH 2'' 5 PCS 55 ₱275.00
BABY ROLLER 4'' 10 PCS 78 ₱780.00
SKIM COAT ( MONDO ) 25 BAGS 495 ₱12,375.00
SURETITE 2 QUARTZ 350 ₱700.00
WOOD STAIN 1 PAILS 2500 ₱2,500.00
USED COTTON 2 KGS 150 ₱300.00
ACRYLIC THINNER 4 GALS 550 ₱2,200.00
SANDING SEALER 1 PAILS 2500 ₱2,500.00
 MESH TAPE 15 PCS 55 ₱825.00
MASKING TAPE 2'' 15 PCS 65 ₱975.00
MATERIAL COST ₱57,980.00
LABOR COST ₱20,293.00
DIRECT COST ₱78,273.00
INDIRECT COST ₱15,654.60
TOTAL COST ₱93,927.60
UNIT PRICE ₱93,927.60
L. SEPTIC TANK & CATCH BASINS ( LOT 1 ) 1
L-1 PORTLAND CEMENT 30 BAGS 240 ₱7,200.00
CHB 4'' 220 PCS 15 ₱3,300.00
WASH SAND 4 CU.M 750 ₱3,000.00
GRAVEL 3/4 1 CU.M 1400 ₱1,400.00
RSB 10MM 15 PCS 144 ₱2,160.00
GI WIRE #18 10 KGS 100 ₱1,000.00
MATERIAL COST ₱18,060.00
LABOR COST ₱6,321.00
DIRECT COST ₱24,381.00
INDIRECT COST ₱4,876.20
TOTAL COST ₱29,257.20
UNIT PRICE ₱29,257.20
M. PLUMBING WORKS ( LOT 1 ) 1
M-1 TOILET BOWL 1 PCS 4500 ₱4,500.00
LAVATORY 1 SET 3000 ₱3,000.00
WATER FAUCET 2 PCS 800 ₱1,600.00
SHOWER SET 1 SET 2000 ₱2,000.00
BIDET 1 SET 600 ₱600.00
ORANGE PVC PIPE SERIES 500 4'' 4 PCS 550 ₱2,200.00
ORANGE PVC PIPE 2'' 3 PCS 400 ₱1,200.00
ELBOW 90 DEGREE 2'' 6 PCS 55 ₱330.00
ELBOW 4'' 90 DEGREE 6 PCS 200 ₱1,200.00
BLUE PIPE 1/2 8 PCS 180 ₱1,440.00
BLUE PIPE ELBOW 1/2 12 PCS 35 ₱420.00
SOLVENT 400CC 2 CANS 300 ₱600.00
FLOOR DRAIN 4'' X 4'' 2 PCS 480 ₱960.00
PVC WYE 4 '' X 2 '' 4 PCS 90 ₱360.00
ELBOW 4'' 45 DEGREE 4 PCS 70 ₱280.00
CLEAN OUT 4'' 4 PCS 120 ₱480.00
ELBOW BLUE PLAIN 1/2 12 PCS 55 ₱660.00
ELBOW WITH THREAD 1/2 BLUE 3 PCS 65 ₱195.00
TEPLON TAPE 10 PCS 25 ₱250.00
ORANGE PIPE TEE 4'' X 2'' 4 PCS 75 ₱300.00
MATERIAL COST ₱22,575.00
LABOR COST ₱7,901.25
DIRECT COST ₱30,476.25
INDIRECT COST ₱6,095.25
TOTAL COST ₱36,571.50
UNIT PRICE ₱36,571.50
NOTHING FOLLOWS*****
TOTAL MATERIAL COST= ₱659,140.00
TOTAL LABOR COST= ₱230,699.00
TOTAL DIRECT COST= ₱889,839.00
TOTAL INDIRECT COST= ₱177,967.80
TOTAL COST= ₱1,067,806.80
UNIT PRICE= ₱1,067,806.80

Prepared by:

ENGR. TROJANLY J. QUIRIT

CIVIL ENGINEER

PRC NO. :
PTR NO. :
DATE ISSUED:
PLACE ISSUED:
TIN: