PROJECT: 20SQM SINGLE BUNGALOW UNITS FOR COMMUNITY MORTAGE PROGRAM

LOCATION: CIUDAD DE ADELINA TMC CAVITE

OWNER:
DESIGNER:
ESTIMATOR: AARON CASEY E. LORECTO

ITEM ITEM QTY UNIT UNIT COST AMOUNT MATERIAL COST

CLEARING & LAYOUT ₱ -

1 CLEARING & LAYOUT 0.00 SQM ₱ 45.00 ₱ -
2 HAULING & DISPOSAL 0.00 CU.M ₱ - ₱ -
EARTHWORKS ₱ 6,101.04
1 EXCAVATION 13.07 CUM ₱ 375.00 ₱ 4,900.50
2 GRAVEL BEDDING G1 0.71 CUM ₱ 1,700.00 ₱ 1,200.54
CONCRETE WORKS ₱ 116,064.76
1 40 KG PORTLAND CEMENT 191.00 BAGS ₱ 255.00 ₱ 48,705.00
2 WHITE SAND 33.09 CU M ₱ 1,050.00 ₱ 34,739.26
3 3/4" GRAVEL 19.77 CU M ₱ 1,650.00 ₱ 32,620.50
MASONRY WORKS ₱ 39,294.50
1 40 KG CEMENT 82 BAGS ₱ 255.00 ₱ 20,910.00
2 WHITE SAND 4.53 CU M ₱ 1,050.00 ₱ 4,756.50
3 4" CHB 967.00 PCS ₱ 14.00 ₱ 13,538.00
4 GRADE 33 RSB 10mm PCS ₱ 171.00 ₱ -
5 SCHED. #16 G.I. TIE WIRE 1.00 KG ₱ 90.00 ₱ 90.00
STEEL WORKS ₱ 30,834.00
1 GRADE 33 RSB 12mm 60.00 PCS ₱ 247.00 ₱ 14,820.00
2 GRADE 33 RSB 10mm 84.00 PCS ₱ 171.00 ₱ 14,364.00
3 GRADE 33 RSB 9mm 0.00 PCS ₱ 150.00 ₱ -
4 SCHED. #16 G.I. TIE WIRE 1.00 ROLL ₱ 1,650.00 ₱ 1,650.00
ROOF FRAMING WORKS ₱ -
1 1.2mmX2"X4"X6 GI PURLINS PCS ₱ 500.00 ₱ -
2 1.2mmX2"X6"X6 GI PURLINS PCS ₱ 830.00 ₱ -
3 GRADE 33 RSB 12mm PCS ₱ 247.00 ₱ -
4 SCHED. #16 G.I. TIE WIRE KG ₱ 90.00 ₱ -
5 6011(3.2MM) WELDING RODS BOX ₱ 400.00 ₱ -
6 0.4mm LONG SPAN RIB TYPE 14" PCS ₱ 1,050.00 ₱ -
7 0.4mm SPANISH GUTTER 24" PCS ₱ 405.00 ₱ -
8 0.4mm ROOF SIDE FLASHING 24" PCS ₱ 405.00 ₱ -
9 12X1.5" TEKS SCREW W/ WASHER BOX ₱ 675.00 ₱ -
10 BLIND RIVETS 1/8 X 3/8 (600s) PCS ₱ 250.00 ₱ -
11 ROOF SEALANT 1 LITER 1 LIT ₱ 160.00 ₱ -
12 RED LEAD PRIMER GAL ₱ 386.00 ₱ -
13 BABY BRUSH #3 PCS ₱ 130.00 ₱ -
14 BABY ROLLER 7" PCS ₱ 160.00 ₱ -
15 PAINT THINNER LIT ₱ 233.00 ₱ -
16 INSULATION FOAM, SINGLE INSUALTION 50m ROLL ₱ 1,300.00 ₱ -
FORMWORKS & SCAFFOLDINGS ₱ -
1 1/2" PHENOLIC PLYWOOD PCS ₱ 660.00 ₱ -
2 COCO LUMBER 2"X3"X10" PCS ₱ 182.00 ₱ -
3 #3 COMMON WOOD NAIL KG ₱ 80.00 ₱ -
4 #2 COMMON WOOD NAIL KG ₱ 90.00 ₱ -
ELECTRICAL WORKS ₱ 1,850.00
1 2.0MM THHN PHELPS DODGE M ₱ 12.00 ₱ -
2 3.5MM THHN PHELPS DODGE M ₱ 18.00 ₱ -
3 8.0MM THHN PHELPS DODGE M ₱ 35.00 ₱ -
4 3/4" RSC PIPE PCS ₱ 160.00 ₱ -
5 3/4" ENTRANCE CAP PCS ₱ 54.00 ₱ -
6 PVC JUNCTION BOX W/ COVER PCS ₱ 35.00 ₱ -
7 METAL 2*4 UTILITY BOX PCS ₱ 25.00 ₱ -
8 2 GANG OUTLET 11 PCS ₱ 75.00 ₱ 825.00
9 1 GANG SWITCH 3 PCS ₱ 30.00 ₱ 90.00
 10 2 GANG SWITCH 2 PCS ₱ 30.00 ₱ 60.00
11 ELECTRICAL TAPE 3 PCS ₱ 45.00 ₱ 135.00
12 7W LIGHT BULB 5 PCS ₱ 120.00 ₱ 600.00
13 4" PORCELAIN LIGHTING RECEPTACLE 5 PCS ₱ 28.00 ₱ 140.00
14 PANEL BOX (4 HOLES) SET ₱ 900.00 ₱ -
15 MINI BREAKER 45amp BOLTED PCS ₱ 550.00 ₱ -
16 MINI BREAKER 30amp BOLTED PCS ₱ 480.00 ₱ -
17 MINI BREAKER 20amp BOLTED PCS ₱ 480.00 ₱ -
18 1/2" FLEXIBLE HOSE 50m ROLL ₱ 850.00 ₱ -
19 3/4" FELXIBLE HOSE 25m ROLL ₱ 500.00 ₱ -
PLUMBING WORKS ₱ 4,520.00
1 1/2” DIA. NELTEX PVC PIPE BLUE 3m PCS ₱ 70.00 ₱ -
2 1/2” DIA. NELTEX PVC PIPE BLUE COUPLING PCS ₱ 8.00 ₱ -
3 1/2" GATE VALVE PCS ₱ 65.00 ₱ -
4 1/2" ANGLE VALVE PCS ₱ 85.00 ₱ -
5 1/2"x1/2" DIA. NELTEX BLUE TEE PCS ₱ 17.00 ₱ -
6 1/2" DIA. NELTEX BLUE ELBOW PCS ₱ 15.00 ₱ -
7 1/2" DIA. NELTEX BLUE CAPPING PCS ₱ 15.00 ₱ -
8 4” DIA. UPVC PIPE GREY 3m PCS ₱ 480.00 ₱ -
9 4" DIA. UPVC 1/4 BEND PCS ₱ 70.00 ₱ -
10 4" DIA. UPVC TEE PCS ₱ 90.00 ₱ -
11 4" DIA UPVC WYE PCS ₱ 90.00 ₱ -
12 4" UPVC C.O. PCS ₱ 90.00 ₱ -
13 3" DIA PVC PIPE ORANGE PCS ₱ 360.00 ₱ -
14 3" DIA PVC PIPE ORANGE 1/4 BEND PCS ₱ 65.00 ₱ -
15 3" DIA. UPVC TEE PCS ₱ 65.00 ₱ -
16 2” DIA. UPVC PIPE GREY 3m PCS ₱ 185.00 ₱ -
17 2" DIA P-TRAP PCS ₱ 120.00 ₱ -
18 2" DIA UPVC 1/4 BEND PCS ₱ 55.00 ₱ -
19 NELTEX PVC CEMENT 400CC 1 LIT ₱ 150.00 ₱ -
20 4" ORDINARY FLOOR DRAIN PCS ₱ 50.00 ₱ -
21 ROYAL TURN WATER CLOSET & LAVATORY 1.00 SET ₱ 3,800.00 ₱ 3,800.00
22 WATER FAUCET 1.00 PCS ₱ 120.00 ₱ 120.00
23 KITCHEN SINK SINGLE TUB STAINLESS STEEL 1.00 SET ₱ 600.00 ₱ 600.00
24 PTFE TAPE 5S ROLL ₱ 80.00 ₱ -
SEPTIC TANK INSTALLATION ₱ 16,977.00
1 40 KG PORTLAND CEMENT 31.00 BAGS ₱ 255.00 ₱ 7,905.00
2 WHITE SAND 3.36 CU M ₱ 1,050.00 ₱ 3,528.00
3 3/4" GRAVEL 3.36 CU M ₱ 1,650.00 ₱ 5,544.00
4 4" CHB PCS ₱ 14.00 ₱ -
5 GRADE 33 RSB 10mm PCS ₱ 208.00 ₱ -
6 GRADE 33 RSB 10mm PCS ₱ 208.00 ₱ -
7 SCHED. #16 G.I. TIE WIRE KG ₱ 70.00 ₱ -
8 3/4" PHENOLIC PLYWOOD PCS ₱ 980.00 ₱ -
9 COCO LUMBER 2"X3"X14" PCS ₱ 182.00 ₱ -
10 #2 1/2" COMMON WOOD NAIL KG ₱ 80.00 ₱ -
11 #2 COMMON WOOD NAIL KG ₱ 90.00 ₱ -
DOORS WINDOWS AND OTHER INSTALLATIONS ₱ 25,431.20
A. DOORS ₱ 15,014.00
1 FLUSHED DOOR 210cmX90cm WITH JAMB 1.00 PCS ₱ 3,750.00 ₱ 3,750.00
2 FLUSHED DOOR 210cmX80cm WITH JAMB 2.00 PCS ₱ 3,650.00 ₱ 7,300.00
3 PVC DOOR 210cmX60cm WITH JAMB 1.00 PCS ₱ 1,700.00 ₱ 1,700.00
4 DOOR KNOB 4.00 PCS ₱ 350.00 ₱ 1,400.00
5 STAINLESS HINGES 3.5"x3.5" 8.00 PCS ₱ 108.00 ₱ 864.00
B. WINDOWS ₱ 10,417.20
1 1.0mx1.2m STEEL CASEMENT WINDOWS 4.00 PCS ₱ 2,366.40 ₱ 9,465.60
2 0.50mx0.60m STEEL CASEMENT WINDOWS 1.00 PCS ₱ 591.60 ₱ 591.60
3 SILICON ADHESIVE 2.00 PCS ₱ 180.00 ₱ 360.00

TOTAL MATERIAL COST ₱ 241,072.50

TOTAL LABOR & EQUIPMENT COST ₱ 96,429.00
 TOTAL DIRECT COST ₱ 337,501.50
OVERHEAD 7% DC ₱ 23,625.11
MISCELLANEOUS 1% DC ₱ 3,375.02
CONTINGENCY 3% DC ₱ 10,125.05
PROFESSIONAL FEE 10% DC ₱ 33,750.15
TOTAL INDIRECT COST ₱ 70,875.32
STRAIGHT CONTRACT ₱ 408,376.82