M&M

ENGINEERING SERVICES
PROJECT : PROPOSED ONE STOREY BUILDING
LOCATION : BLK. 5, LOT 14, CAMELLA HOMES, TAGUM CITY
OWNER : SOPHIA CORONA TAN

DETAILED ESTIMATE
UNIT COST TOTAL COST
I.D. NO DESCRIPTION UNIT QTY
MATERIAL MATERIAL
1.00 Earthworks
1.01 Clearing and Grubbing sq.m 90.00 20.00 1,800.00
1.04 Gravel Bedding G-1 cu.m 3.20 600.00 1,920.00
Materials Sub-total 3,720.00
Labor (40%) Sub-total 1,488.00
Sub-total Cost 5,208.00
2.00 Concreting Works
Column Footing cu.m 1.60
2.01 Portland Cement bag 16.00 220.00 3,520.00
2.05 Washed Gravel 1" cu.m 1.60 600.00 960.00
2.03 Washed Sand cu.m 0.80 500.00 400.00
Wall Footing cu.m 1.11
2.01 Portland Cement bag 12.00 220.00 2,640.00
2.02 Washed Gravel 3/4" cu.m 1.11 600.00 666.00
2.03 Washed Sand cu.m 0.56 500.00 277.50
Columns cu.m 1.54 (0.2mx0.2mx2.8mx14units)
2.01 Portland Cement bag 16.00 220.00 3,520.00
2.02 Washed Gravel 3/4" cu.m 1.54 600.00 924.00
2.03 Washed Sand cu.m 0.77 500.00 385.00
Beams cu.m 1.50 (0.2mx0.2mx2.8mx14units)
2.01 Portland Cement bag 15.00 220.00 3,300.00
2.02 Washed Gravel 3/4" cu.m 1.50 600.00 900.00
2.03 Washed Sand cu.m 0.75 500.00 375.00
Slab on Fill cu.m 3.15 (14.25mx3.65mx0.15m)
2.01 Portland Cement bag 32.00 220.00 7,040.00
2.05 Washed Gravel 1" cu.m 3.15 600.00 1,890.00
2.03 Washed Sand cu.m 1.58 500.00 787.50
Materials Sub-total 27,585.00
Labor (40%) Sub-total 11,034.00
Sub-total Cost 38,619.00
3.00 Rebar Works
Column Footing (12pcsx1.0mx14units)
2.01 12mm diam. DRB x 6mtrs pcs 19.00 240.00 4,560.00
2.02 G.I. Tie Wire kg 5.00 60.00 300.00
Wall Footing (5pcsx70m)
2.01 10mm diam. DRB x 6mtrs pcs 13.00 170.00 2,210.00
2.02 G.I. Tie Wire kg 3.00 60.00 180.00
Columns (4pcsx2.8mx14units)
2.01 12mm diam. DRB x 6mtrs pcs 32.00 430.00 13,760.00
2.01 10mm diam. DRB x 6mtrs pcs 43.00 170.00 7,310.00
2.02 G.I. Tie Wire kg 20.00 60.00 1,200.00
Beams (4pcsx2.8mx14units)
2.01 12mm diam. DRB x 6mtrs pcs 17.00 430.00 7,310.00
2.01 10mm diam. DRB x 6mtrs pcs 28.00 170.00 4,760.00
2.02 G.I. Tie Wire kg 10.00 60.00 600.00
Materials Sub-total 42,190.00
Labor (40%) Sub-total 16,876.00
Sub-total Cost 59,066.00
4.00 Formworks
Columns & Beams sq.m 272.80
4.01 Coco Lumber bd.ft 796.00 18.00 14,328.00
4.02 Plywood Ordinary, 1/4" x 4' x 8' pc 10.00 310.00 3,100.00
4.04 CWN, Assorted kg 10.00 60.00 600.00
Materials Sub-total 18,028.00
Labor (40%) Sub-total 7,211.20
Sub-total Cost 25,239.20
5.00 Masonry Works
Page 1 of 3
 UNIT COST TOTAL COST
I.D. NO DESCRIPTION UNIT QTY
MATERIAL MATERIAL
Masonry Wall sq.m 74.80
5.05 CHB 4" thk pc 973.00 10.00 9,730.00
5.02 Portland Cement bag 38.00 215.00 8,170.00
5.03 Washed Sand cu.m 4.00 600.00 2,400.00
5.06 10mm x 6m RSB pcs 27.00 170.00 4,590.00
5.07 G.I. Tie Wire kg 1.00 60.00 60.00
Plastering sq.m 119.68
5.02 Portland Cement bag 40.00 215.00 8,600.00
5.03 Fine Sand cu.m 4.00 700.00 2,800.00
Materials Sub-total 36,350.00
Labor (40%) Sub-total 14,540.00
Sub-total Cost 50,890.00
6.00 Doors and Windows
D-1 Sliding Glass Window To the Right (1.0m x
6.05 set 1.00 9,450.00 9,450.00
2.10m) with Aluminum/PVC Frame
W2 3 Panes Glass Window with Aluminum/PVC
6.05 set 2.00 24,057.00 48,114.00
Frame (2.80m x 2.80m)
W3 Fix Glass Window with Aluminum/PVC Frame
6.05 set 1.00 4,851.00 4,851.00
(0.70m x 2.10m)
W4 Fix Glass Window with Aluminum/PVC Frame
6.05 set 3.00 1,782.00 5,346.00
(0.90m x 0.60m)
Materials & Labor Sub-total 67,761.00
Sub-total Cost 67,761.00
7.00 Steel Works
7.07 Purlins 2" x 4" x 2.5mm thk. G.I x 6.0mtrs pcs 9.00 1,033.00 9,297.00
7.14 Square Tube 2"x6"x2.5mm thk. G. I x 6.0mtrs pcs 4.00 2,066.00 8,264.00
7.19 Plain Round Bar 12mmØ x 6m pcs 3.00 330.00 990.00
7.46 Welding Rod kg 5.00 120.00 600.00
7.46 Red Primer Oxide gal 1.00 450.00 450.00
Materials Sub-total 19,601.00
Labor (40%) Sub-total 7,840.40
Sub-total Cost 27,441.40
8.00 Roofing Works
G.I. Long-Span Roofing, Rib Type, Pre-Painted,
8.16 m 43.20 310.00 13,392.00
1220mm x 0.4mm thk
G.I. Gutter, Preformed, Pre-Painted, 0.610m x
8.17 pc 4.00 600.00 2,400.00
2.440m x 0.4mm thk
G.I. Wall Flashing, Preformed, Pre-Painted, 0.610m x
8.19 pc 8.00 600.00 4,800.00
2.440m x 0.5mm thk
8.35 Teckscrew 1-1/2" pc 220.00 3.00 660.00
8.35 Blind Rivets pc 200.00 1.00 200.00
8.36 Roof Sealant L 2.00 210.00 420.00
Materials Sub-total 21,872.00
Labor (40%) Sub-total 8,748.80
Sub-total Cost 30,620.80
Painting Works
Concrete surfaces sq.m 96.00
Neutralizer gal 2.00 140.00 280.00
Latex, Flat gal 4.00 580.00 2,320.00
Masonry Putty gal 4.00 350.00 1,400.00
Latex, Semi Gloss gal 4.00 590.00 2,360.00
Acri Color qrt 1.00 180.00 180.00
Materials Sub-total 6,540.00
Labor (40%) Sub-total 2,616.00
Sub-total Cost 9,156.00
9.00 Ceiling Works
Interior Ceiling sq.m 31.50
Metal Carrying Channel (12mm x 38mm x 6m x
9.17 pc 6.00 125.00 750.00
0.8mm thk
9.09 Fiber Cement Ceiling Board (4.5mm thk) pc 11.00 540.00 5,940.00
Metal Double Furring Channel (19mm x 50mm x 5m
9.18 pc 11.00 135.00 1,485.00
x 0.5mm thk
9.32 Wall Angle 1" x 1" x 10' pc 7.00 90.00 630.00
9.20 Preformed Wire Clip pc 51.00 5.00 255.00
9.33 Rod Suspension Hanger with Adjustment Spring kg 26.00 145.00 3,770.00
8.37 Blind Rivets pc 106.00 1.35 143.10
9.16 Concrete Nail #3 kg 1.00 70.00 70.00
Exterior Ceiling sq.m 13.50
9.17 0.10m x 1.50m x 1.5mm thk. Spandrel Ceiling pc 90.00 135.00 12,150.00
Page 2 of 3
 UNIT COST TOTAL COST
I.D. NO DESCRIPTION UNIT QTY
MATERIAL MATERIAL
9.09 U-Molding pc 11.00 120.00 1,320.00
8.37 Blind Rivets pc 200.00 1.35 270.00
Materials Sub-total 26,783.10
Labor (40%) Sub-total 10,713.24
Sub-total Cost 37,496.34
10.00 Electrical Works
Roughing-ins
10.16 Junction Box, 4" x 4" pc 6.00 15.00 90.00
10.17 Utility Box, 2" x 4" pc 10.00 30.00 300.00
Wires & Fixtures
10.10 3.5 mm² THHN Wire m 300.00 25.00 7,500.00
Duplex Convenience Outlet, Grounding Type, 20A,
10.28 pc 17.00 260.00 4,420.00
250V
10.26 3- Way Switch pc 1.00 250.00 250.00
1 -9W, 230V, 60Hz AC, Led Lighting Fixture -
10.19 set 9.00 420.00 3,780.00
Recessed Slim Downlight
10.47 Panel Box, Flush Type, 4 Branches set 1.00 1,200.00 1,200.00
10.38 Circuit Breaker, 15A 2P set 1.00 240.00 240.00
10.38 Circuit Breaker, 20A 2P set 1.00 320.00 320.00
10.41 Circuit Breaker, 30A 2P set 1.00 960.00 960.00
10.58 Electrical Tape pc 2.00 35.00 70.00
Materials Sub-total 19,130.00
Labor (40%) Sub-total 7,652.00
Sub-total Cost 26,782.00
14.00 Tile Works
Interior Tiles
Flooring sq.m 31.50
14.01 Unglazed Floor Tiles 60cm x 60cm pc 105.00 150.00 15,750.00
14.16 Tile Adhesive 25 kg/bag bag 10.00 450.00 4,500.00
14.15 Tile Grout 5 kg/bag bag 4.00 150.00 600.00
Corridor Tiles
Flooring sq.m 13.50
14.01 Unglazed Floor Tiles 60cm x 60cm pc 46.00 150.00 6,900.00
14.16 Tile Adhesive 25 kg/bag bag 5.00 450.00 2,250.00
14.15 Tile Grout 5 kg/bag bag 2.00 150.00 300.00
Materials Sub-total 30,300.00
Labor (40%) Sub-total 12,120.00
Sub-total Cost 42,420.00

TOTAL MATERIAL COST 319,860.10

TOTAL LABOR COST 100,839.64
TOTAL PROJECT COST 420,699.74

PREPARED BY: APPROVED:

ENGR. MARK DAVE T. SAMONTE SOPHIA CORONA TAN

CIVIL ENGINEER OWNER
PRC NO. 0148917
DATE ISSUED: NOV. 26, 2016
PTR NO. 294060
DATE ISSUED: JAN. 21, 2021
TIN NO. 334-138-076

Page 3 of 3