M&M ENGINEERING SERVICES

Project Title: One Storey Three Bedroom Residential Building

Project Location: La Filipina, Tagum City
Owner: Vanessa Anavyl M. Buhisan

BILL OF ESTIMATES
ITEM. QTY. UNIT ITEM DESCRIPTION UNIT COST TOTAL COST
I. EARTHWORKS
1 Lot
100 Sq.m Clearing and Grubbing ₱20.00 ₱2,000.00
30 Cu.m Structural Excavation ₱280.00 ₱8,400.00
30 Cu.m Backfilling and Compaction ₱230.00 ₱6,900.00
2.2 Cu.m Gravel Bedding ₱500.00 ₱1,100.00
Sub-Total Cost = ₱18,400.00
II. FORMWORKS
1 Lot
400 Bd.ft 2" x 2" x 12" Coco Lumber ₱18.00 ₱7,200.00
600 Bd.ft 2" x 3" x 12" Coco Lumber ₱18.00 ₱10,800.00
800 Bd.ft 2" x 4" x 12" Coco Lumber ₱18.00 ₱14,400.00
30 Pcs 4' x 8' x 1.5mm Ordinary Plywood ₱180.00 ₱5,400.00
10 Kilos 4" Common Wire Nails ₱90.00 ₱900.00
10 Kilos 3" Common Wire Nails ₱88.00 ₱880.00
10 Kilos 2" Common Wire Nails ₱84.00 ₱840.00
Material Cost = ₱40,420.00
Labor Cost = ₱15,000.00
Sub-Total Cost = ₱55,420.00
III. CONCRETE & REBAR WORKS
16.7 Cu.m
a. Footing 3.3 Cu.m
30 Bags Portland Cement ₱240.00 ₱7,200.00
3.3 Cu.m Washed Gravel ₱500.00 ₱1,650.00
1.65 Cu.m Washed Sand ₱600.00 ₱990.00
27 Pcs 12mm diam. Deformed Round Bar x 6 mtrs ₱180.00 ₱4,860.00
4 Kilos #16 GI. Tiewire ₱90.00 ₱360.00
Material Cost = ₱15,060.00
Labor Cost = ₱6,000.00
Sub-Total Cost = ₱21,060.00
b. Column 3 Cu.m
27 Bags Portland Cement ₱240.00 ₱6,480.00
3 Cu.m Washed Gravel ₱500.00 ₱1,500.00
1.5 Cu.m Washed Sand ₱600.00 ₱900.00
69 Pcs 12mm diam. Deformed Round Bar x 6 mtrs ₱180.00 ₱12,420.00
79 Pcs 10mm diam. Deformed Round Bar x 6 mtrs ₱150.00 ₱11,850.00
18 Kilos #16 GI. Tiewire ₱90.00 ₱1,620.00
Material Cost = ₱34,770.00
Labor Cost = ₱12,000.00
Sub-Total Cost = ₱46,770.00
c. Beam 1.7 Cu.m
16 Bags Portland Cement ₱240.00 ₱3,840.00
 1.7 Cu.m Washed Gravel ₱500.00 ₱850.00
0.85 Cu.m Washed Sand ₱600.00 ₱510.00
28 Pcs 12mm diam. Deformed Round Bar x 6 mtrs ₱180.00 ₱5,040.00
65 Pcs 10mm diam. Deformed Round Bar x 6 mtrs ₱150.00 ₱9,750.00
12 Kilos #16 GI. Tiewire ₱90.00 ₱1,080.00
Material Cost = ₱21,070.00
Labor Cost = ₱8,000.00
Sub-Total Cost = ₱29,070.00
d. Roof Beam 0.7 Cu.m
7 Bags Portland Cement ₱240.00 ₱1,680.00
0.7 Cu.m Washed Gravel ₱500.00 ₱350.00
0.35 Cu.m Washed Sand ₱600.00 ₱210.00
18 Pcs 12mm diam. Deformed Round Bar x 6 mtrs ₱180.00 ₱3,240.00
25 Pcs 10mm diam. Deformed Round Bar x 6 mtrs ₱150.00 ₱3,750.00
6 Kilos #16 GI. Tiewire ₱90.00 ₱540.00
Material Cost = ₱9,770.00
Labor Cost = ₱4,000.00
Sub-Total Cost = ₱13,770.00
e. Floor Slab 8 Cu.m
72 Bags Portland Cement ₱240.00 ₱17,280.00
8 Cu.m Washed Gravel ₱500.00 ₱4,000.00
4 Cu.m Washed Sand ₱600.00 ₱2,400.00
50 Pcs 8mm diam. Deformed Round Bar x 6 mtrs ₱110.00 ₱5,500.00
6 Kilos #16 GI. Tiewire ₱90.00 ₱540.00
Material Cost = ₱29,720.00
Labor Cost = ₱10,000.00
Sub-Total Cost = ₱39,720.00
Sub-Total Cost = ₱150,390.00
IV. MASONRY WORKS
a. Wall 227.1 Sq.m
2953 Pcs #4 CHB ₱10.00 ₱29,530.00
52 Bags Portland Cement ₱240.00 ₱12,480.00
137 Pcs 10mm diam. Deformed Round Bar x 6 mtrs ₱150.00 ₱20,550.00
17 Kilos #16 GI. Tiewire ₱90.00 ₱1,530.00
b. Mortar & Plaster
41 Bags Portland Cement ₱240.00 ₱9,840.00
2.3 Cu.m Washed Sand ₱600.00 ₱1,380.00
2.3 Cu.m Fine Sand ₱700.00 ₱1,610.00
Material Cost = ₱76,920.00
Labor Cost = ₱30,000.00
Sub-Total Cost = ₱106,920.00
V. ROOF FRAMING WORKS
5 Bay
16 Pcs 2" x 2" x 3mm thk. Angle Bar x 6 mtrs ₱1,600.00 ₱25,600.00
20 Pcs 1 1/2" x 1 1/2" x 3mm thk. Angle Bar x 6 mtrs ₱1,250.00 ₱25,000.00
22 Pcs 2"x4" 1.5mm thk CEE-Purlins x 6mtrs ₱500.00 ₱11,000.00
6 Pcs 12mm diam. Plain Round Bar x 6mtrs ₱220.00 ₱1,320.00
25 Pcs 1" x 1" x 3mm thk. Angle Bar x 6 mtrs ₱880.00 ₱22,000.00
13 Pcs 1" Flat Bar x 3mmthk x 6mtrs ₱150.00 ₱1,950.00
3 Gal Primer, Red Oxide ₱400.00 ₱1,200.00
2 Box Welding Rod (per 20kg) ₱2,650.00 ₱5,300.00
21 Days Welding Machine ₱250.00 ₱5,250.00
20 Pcs Grinding Disc ₱90.00 ₱1,800.00
20 pcs Cutting Disc ₱90.00 ₱1,800.00
Material Cost = ₱102,220.00
Labor Cost = ₱45,000.00
Sub-Total Cost = ₱147,220.00
VI. ROOFING WORKS
174 Sq.m
1.220 mtrs x 0.40mm thk. Long Span Corrugated
174 Ln.m ₱380.00 ₱66,120.00
Roofing
11 Pcs G.I. Gutter, Preformed,0.610m x 2.440m x ₱500.00 ₱5,500.00
0.4mm
21 Pcs G.I. End Flashing, Preformed,0.610m x 2.440m x ₱500.00 ₱10,500.00
0.4mm
G.I. Wall Flashing, Preformed,0.610m x 2.440m
4 Pcs x 0.4mm ₱600.00 ₱2,400.00
870 Pcs Tekscrew 1.5" ₱5.00 ₱4,350.00
1296 Pcs Blind Rivets ₱3.00 ₱3,888.00
7 Ltr Roof Sealant ₱350.00 ₱2,450.00
Material Cost = ₱95,208.00
Labor Cost = ₱40,000.00
Sub-Total Cost = ₱135,208.00
VII. CEILING WORKS
120 Sq.m
Metal Double Furring Channel (19mm x 50mm x
56 Pcs ₱110.00 ₱6,160.00
3mx 0.5mm thk
Metal Carrying Channel (12mm x 38mm x 5m x
78 Pcs 0.8mm thk ₱115.00 ₱8,970.00
54 Pcs Wall Angle 1" x 1" x 10' ₱35.00 ₱1,890.00
400 Pcs Preformed Wire Clip ₱5.00 ₱2,000.00
20 Pcs Steel Angle ₱45.00 ₱900.00
20 Pcs ₱140.00 ₱2,800.00
Rod Suspension Hanger with Adjustment Spring
5 Kilos Concrete Nails ₱90.00 ₱450.00
10 Box Blind Rivets ₱350.00 ₱3,500.00
32 Pcs Fiber Cement Ceiling Board (4.5mm thk) ₱400.00 ₱12,800.00
Material Cost = ₱39,470.00
Labor Cost = ₱15,000.00
Sub-Total Cost = ₱54,470.00
VIII. DOORS & WINDOWS
1 Lot
1 Set D1 - 1.50m x 2.30m Swing Double Glass Door ₱9,100.00 ₱9,100.00
2 Set D2 - 0.90m x 2.10m Panel Door w/ Jamb ₱2,800.00 ₱5,600.00
3 Set D3 - 0.80m x 2.10m Panel Door w/ Jamb ₱2,550.00 ₱7,650.00
2 Set D4 - 0.70m x 1.80m PVC Door ₱1,650.00 ₱3,300.00
7 Pcs Lever Lockset ₱450.00 ₱3,150.00
28 Pcs Hinges 3 1/2" x 3 1/2" ₱90.00 ₱2,520.00
1 Set W1 - 1.20m x 3.0m Fix&Sliding Glass Window ₱9,500.00 ₱9,500.00
3 Set W2 - 1.40m x 1.2m Sliding Glass Window ₱4,435.00 ₱13,305.00
3 Set W3 - 0.60m x 1.70m Fix Glass Window ₱2,693.00 ₱8,079.00
2 Set W4 - 0.60m x 0.60m Awning Glass Window ₱950.00 ₱1,900.00
1 Set W5 - 2.20m x 1.20m Fix&Sliding Glass Window ₱6,970.00 ₱6,970.00
Sub-Total Cost = ₱71,074.00
IX. ELECTRICAL WORKS
1 Lot
a. Roughing-ins
1 Pcs Electrical Conduit uPVC, 15mmØ ₱20.00 ₱20.00
1 Pcs RSC 20mmØ ₱110.00 ₱110.00
1 Pcs Entrance Cap 20mm dia. ₱60.00 ₱60.00
15 Pcs Junction Box, 4" x 4" G.I. ₱20.00 ₱300.00
15 Pcs Utility Box, 2" x 4" G.I. ₱35.00 ₱525.00
b. Wires & Fixtures
800 Ln.m 3.5 mm² THHN Wire, Stranded ₱30.00 ₱24,000.00
 Duplex Convenience Outlet, Grounding Type,
9 Set ₱270.00 ₱2,430.00
320A, 250V
Single Pole Wall Switches in One Switch Plate
8 Set ₱200.00 ₱1,600.00
(10 AMP, 230V)
15 Set PinLight 40W Led Type ₱470.00 ₱7,050.00
1 Set Safety Switch 100A 2P ₱900.00 ₱900.00
5 Set Safety Switch 30A 2P ₱575.00 ₱2,875.00
1 Set Safety Switch 20A 2P ₱450.00 ₱450.00
1 Set Safety Switch 15A 2P ₱360.00 ₱360.00
10 Pcs Electrical Tape ₱35.00 ₱350.00
Material Cost = ₱41,030.00
Labor Cost = ₱15,000.00
Sub-Total Cost = ₱56,030.00
X. SANITARY WORKS
a. Flooring 1 Lot
2 Set Water Closet,With Flush ₱3,500.00 ₱7,000.00
1 Pcs Stainless Kitchen Sink ₱2,000.00 ₱2,000.00
3 Pcs S.S. Floor Drain 4' x 4" ₱100.00 ₱300.00
30 Pcs uPVC Sanitary Pipe 4"Ø ₱560.00 ₱16,800.00
15 Pcs uPVC Elbow 90o x 4"Ø ₱100.00 ₱1,500.00
15 Pcs uPVC Elbow 45o x 4"Ø ₱100.00 ₱1,500.00
15 Pcs uPVC Wye x 4"Ø ₱100.00 ₱1,500.00
15 Pcs uPVC P-Trap 4" ₱70.00 ₱1,050.00
8 Pcs PVC Cleanout 4"x4" ₱350.00 ₱2,800.00
15 Pcs Gate Valve, 1/2"dia. ₱80.00 ₱1,200.00
30 Pcs PVC 1/2"dia. Pipe ₱135.00 ₱4,050.00
15 Pcs PVC Elbow 90o x 1/2"dia. ₱15.00 ₱225.00
15 Pcs PVC Tee, 1/2"dia. ₱20.00 ₱300.00
4 Pcs PVC Coupling Reducer, 1/2"x3/4"dia. ₱40.00 ₱160.00
10 Roll Teflon Tape ₱15.00 ₱150.00
c. Kitchen Sink
5 Pcs uPVC Sanitary Pipe 2"Ø ₱210.00 ₱1,050.00
2 Pcs uPVC Elbow 90o x 2"Ø ₱25.00 ₱50.00
1 Pcs uPVC Wye Reducer 4"-2" Ø ₱100.00 ₱100.00
2 Pcs uPVC P-Trap 2" ₱70.00 ₱140.00
2 Pcs PVC Cleanout 4"x4" ₱350.00 ₱700.00
10 Can PVC Cement ₱150.00 ₱1,500.00
Material Cost = ₱44,075.00
Labor Cost = ₱16,000.00
Sub-Total Cost = ₱60,075.00
XI. TILE WORKS
a. Flooring 80 Sq.m
223 Pcs 0.60m x 0.60 Unglazed Ceramic Tiles ₱49.00 ₱10,927.00
12 Bags Tile Grout/ 25kg ₱125.00 ₱1,500.00
18 Bags Portland Cement ₱240.00 ₱4,320.00
1.6 Cu.m Fine Sand ₱700.00 ₱1,120.00
b. Comfort Rooms 4.5 Sq.m
13 Pcs 0.60m x 0.60 Unglazed Ceramic Tiles ₱49.00 ₱637.00
50 Pcs 0.60m x 0.60 Glazed Ceramic Tiles ₱49.00 ₱2,450.00
3 Bags Tile Grout/ 25kg ₱260.00 ₱780.00
6 Bags Tile Adhesive/ 25kg ₱260.00 ₱1,560.00
6 Bags Portland Cement ₱240.00 ₱1,440.00
0.5 Cu.m Fine Sand ₱700.00 ₱350.00
c. Kitchen Sink 4 Sq.m
8 Sq.ft Marble Kitchen Top ₱800.00 ₱6,400.00
6 Pcs 0.60m x 0.60 Glazed Ceramic Tiles ₱49.00 ₱294.00
1 Bags Tile Grout/ 25kg ₱260.00 ₱260.00
4 Bags Tile Adhesive/ 25kg ₱260.00 ₱1,040.00
4 Bags Portland Cement ₱240.00 ₱960.00
 0.5 Cu.m Fine Sand ₱700.00 ₱350.00
Material Cost = ₱34,388.00
Labor Cost = ₱12,000.00
Sub-Total Cost = ₱46,388.00
XII. PAINTING WORKS
a. Concrete surfaces 454.2 Sq.m
23 gal Neutralizer ₱270.00 ₱6,210.00
23 gal Latex, Flat ₱465.00 ₱10,695.00
23 gal Latex, Semi Gloss ₱545.00 ₱12,535.00
54 qrt Acri Color ₱345.00 ₱18,630.00
b. Ceiling 120 Sq.m
12 gal Enamel, Flatwall ₱515.00 ₱6,180.00
12 gal Enamel, Semi Gloss ₱525.00 ₱6,300.00
16 L Paint Thinner ₱255.00 ₱4,080.00
Material Cost = ₱64,630.00
Labor Cost = ₱25,000.00
Sub-Total Cost = ₱89,630.00
XIII. FENCING
a. Concrete Works 4.2 Cu.m
38 Bags Portland Cement ₱240.00 ₱9,120.00
4.2 Cu.m Washed Gravel ₱500.00 ₱2,100.00
2.1 Cu.m Washed Sand ₱600.00 ₱1,260.00
50 Pcs 12mm diam. Deformed Round Bar x 6 mtrs ₱180.00 ₱9,000.00
67 Pcs 10mm diam. Deformed Round Bar x 6 mtrs ₱150.00 ₱10,050.00
15 Kilos #16 GI. Tiewire ₱90.00 ₱1,350.00
b. Masonry Works 29.4 Sq.m
383 Pcs #4 CHB ₱10.00 ₱3,830.00
7 Bags Portland Cement ₱240.00 ₱1,680.00
18 Pcs 10mm diam. Deformed Round Bar x 6 mtrs ₱150.00 ₱2,700.00
3 Kilos #16 GI. Tiewire ₱90.00 ₱270.00
c. Mortar & Plaster
6 Bags Portland Cement ₱240.00 ₱1,440.00
0.3 Cu.m Washed Sand ₱600.00 ₱180.00
0.3 Cu.m Fine Sand ₱700.00 ₱210.00
d. Gate & Fence
20 Pcs 2"x1" 1.5mm thk. Tubular Bar x 6 mtrs ₱600.00 ₱12,000.00
37 Pcs 1"x1" 1.5mm thk. Tubular Bar x 6 mtrs ₱400.00 ₱14,800.00
1 Box Welding Rod (per 20kg) ₱2,650.00 ₱2,650.00
10 Days Welding Machine ₱250.00 ₱2,500.00
2 Gal Primer, Red Oxide ₱400.00 ₱800.00
10 Gal Glossy Acrylic Paint ₱550.00 ₱5,500.00
Material Cost = ₱81,440.00
Labor Cost = ₱27,335.00
Sub-Total Cost = ₱108,775.00

TOTAL PROJECT COST = ₱1,100,000.00

Prepared by: Approved:

MARK DAVE T. SAMONTE VANESSA ANAVYL M. BUHISAN

Civil Engineer Owner
PRC No. :
Date Issued:
PTR No. :
Date Issued:
TIN:
 M&M ENGINEERING SERVICES
Project Title: One Storey Three Bedroom Residential Building
Project Location: La Filipina, Tagum City
Owner: Vanessa Anavyl M. Buhisan

BILL OF ESTIMATES
ITEM. QTY. UNIT ITEM DESCRIPTION UNIT COST TOTAL COST
I. EARTHWORKS
1 Lot
100 Sq.m Clearing and Grubbing ₱20.00 ₱2,000.00
30 Cu.m Structural Excavation ₱280.00 ₱8,400.00
30 Cu.m Backfilling and Compaction ₱230.00 ₱6,900.00
2.2 Cu.m Gravel Bedding ₱600.00 ₱1,320.00
Sub-Total Cost = ₱18,620.00
II. FORMWORKS
1 Lot
800 Bd.ft 2" x 2" x 12" Coco Lumber ₱18.00 ₱14,400.00
1200 Bd.ft 2" x 3" x 12" Coco Lumber ₱18.00 ₱21,600.00
1600 Bd.ft 2" x 4" x 12" Coco Lumber ₱18.00 ₱28,800.00
20 Pcs 4' x 8' x 1.5mm Ordinary Plywood ₱180.00 ₱3,600.00
20 Pcs 4' x 8' x 2.5mm Marine Plywood ₱360.00 ₱7,200.00
15 Kilos 4" Common Wire Nails ₱90.00 ₱1,350.00
15 Kilos 3" Common Wire Nails ₱88.00 ₱1,320.00
15 Kilos 2" Common Wire Nails ₱84.00 ₱1,260.00
15 Kilos 1" Finishing Nails ₱80.00 ₱1,200.00
Material Cost = ₱80,730.00
Labor Cost = ₱32,292.00
Sub-Total Cost = ₱113,022.00
III. CONCRETE & REBAR WORKS
8.7 Cu.m
a. Footing 3.3 Cu.m
30 Bags Portland Cement ₱240.00 ₱7,200.00
3.3 Cu.m Washed Gravel ₱600.00 ₱1,980.00
1.65 Cu.m Washed Sand ₱500.00 ₱825.00
27 Pcs 12mm diam. Deformed Round Bar x 6 mtrs ₱180.00 ₱4,860.00
4 Kilos #16 GI. Tiewire ₱90.00 ₱360.00
Material Cost = ₱15,225.00
Labor Cost = ₱6,090.00
Sub-Total Cost = ₱21,315.00
b. Column 3 Cu.m
27 Bags Portland Cement ₱240.00 ₱6,480.00
3 Cu.m Washed Gravel ₱600.00 ₱1,800.00
1.5 Cu.m Washed Sand ₱500.00 ₱750.00
69 Pcs 12mm diam. Deformed Round Bar x 6 mtrs ₱180.00 ₱12,420.00
79 Pcs 10mm diam. Deformed Round Bar x 6 mtrs ₱150.00 ₱11,850.00
 18 Kilos #16 GI. Tiewire ₱90.00 ₱1,620.00
Material Cost = ₱34,920.00
Labor Cost = ₱13,968.00
Sub-Total Cost = ₱48,888.00
c. Beam 1.7 Cu.m
16 Bags Portland Cement ₱240.00 ₱3,840.00
1.7 Cu.m Washed Gravel ₱600.00 ₱1,020.00
0.85 Cu.m Washed Sand ₱500.00 ₱425.00
28 Pcs 12mm diam. Deformed Round Bar x 6 mtrs ₱180.00 ₱5,040.00
65 Pcs 10mm diam. Deformed Round Bar x 6 mtrs ₱150.00 ₱9,750.00
12 Kilos #16 GI. Tiewire ₱90.00 ₱1,080.00
Material Cost = ₱21,155.00
Labor Cost = ₱8,462.00
Sub-Total Cost = ₱29,617.00
d. Roof Beam 0.7 Cu.m
7 Bags Portland Cement ₱240.00 ₱1,680.00
0.7 Cu.m Washed Gravel ₱600.00 ₱420.00
0.35 Cu.m Washed Sand ₱500.00 ₱175.00
18 Pcs 12mm diam. Deformed Round Bar x 6 mtrs ₱180.00 ₱3,240.00
25 Pcs 10mm diam. Deformed Round Bar x 6 mtrs ₱150.00 ₱3,750.00
6 Kilos #16 GI. Tiewire ₱90.00 ₱540.00
Material Cost = ₱9,805.00
Labor Cost = ₱3,922.00
Sub-Total Cost = ₱13,727.00
IV. MASONRY WORKS
a. Wall 227.1 Sq.m
2953 Pcs #4 CHB ₱10.00 ₱29,530.00
52 Bags Portland Cement ₱240.00 ₱12,480.00
137 Pcs 10mm diam. Deformed Round Bar x 6 mtrs ₱150.00 ₱20,550.00
17 Kilos #16 GI. Tiewire ₱90.00 ₱1,530.00
b. Mortar & Plaster
41 Bags Portland Cement ₱240.00 ₱9,840.00
2.3 Cu.m Washed Sand ₱500.00 ₱1,150.00
2.3 Cu.m Fine Sand ₱700.00 ₱1,610.00
Material Cost = ₱76,690.00
Labor Cost = ₱30,676.00
Sub-Total Cost = ₱107,366.00
V. ROOF FRAMING WORKS
5 Bay
16 Pcs 2" x 2" x 3mm thk. Angle Bar x 6 mtrs ₱2,600.00 ₱41,600.00
20 Pcs 1 1/2" x 1 1/2" x 3mm thk. Angle Bar x 6 mtrs ₱2,250.00 ₱45,000.00
6 Pcs 12mm diam. Plain Round Bar x 6mtrs ₱220.00 ₱1,320.00
25 Pcs 1" x 1" x 3mm thk. Angle Bar x 6 mtrs ₱1,480.00 ₱37,000.00
13 Pcs 1" Flat Bar x 3mmthk x 6mtrs ₱150.00 ₱1,950.00
3 Gal Primer, Red Oxide ₱400.00 ₱1,200.00
2 Box Welding Rod (per 20kg) ₱2,650.00 ₱5,300.00
21 Days Welding Machine ₱500.00 ₱10,500.00
20 Pcs Grinding Disc ₱90.00 ₱1,800.00
20 pcs Cutting Disc ₱90.00 ₱1,800.00
Material Cost = ₱147,470.00
Labor Cost = ₱58,988.00
Sub-Total Cost = ₱206,458.00
VI. ROOFING WORKS
5 Bay
 1.220 mtrs x 0.40mm thk. Long Span Corrugated
174 Ln.m ₱380.00 ₱66,120.00
Roofing
11 Pcs G.I. Gutter, Preformed,0.610m x 2.440m x ₱600.00 ₱6,600.00
0.4mm
21 Pcs G.I. End Flashing, Preformed,0.610m x 2.440m x ₱600.00 ₱12,600.00
0.4mm
G.I. Wall Flashing, Preformed,0.610m x 2.440m
4 Pcs x 0.4mm ₱600.00 ₱2,400.00
870 Pcs Tekscrew 1.5" ₱5.00 ₱4,350.00
1296 Pcs Blind Rivets ₱3.00 ₱3,888.00
7 Ltr Roof Sealant ₱350.00 ₱2,450.00
Material Cost = ₱98,408.00
Labor Cost = ₱47,235.84
Sub-Total Cost = ₱145,643.84
VII. CEILING WORKS
5 Sq.m
Metal Double Furring Channel (19mm x 50mm x
56 Pcs ₱110.00 ₱6,160.00
3mx 0.5mm thk
Metal Carrying Channel (12mm x 38mm x 5m x
78 Pcs 0.8mm thk ₱115.00 ₱8,970.00
54 Pcs Wall Angle 1" x 1" x 10' ₱35.00 ₱1,890.00
400 Pcs Preformed Wire Clip ₱5.00 ₱2,000.00
20 Pcs Steel Angle ₱45.00 ₱900.00
20 Pcs ₱140.00 ₱2,800.00
Rod Suspension Hanger with Adjustment Spring
5 Kilos Concrete Nails ₱90.00 ₱450.00
10 Box Blind Rivets ₱350.00 ₱3,500.00
32 Pcs Fiber Cement Ceiling Board (4.5mm thk) ₱400.00 ₱12,800.00
Material Cost = ₱39,470.00
Labor Cost = ₱15,788.00
Sub-Total Cost = ₱55,258.00
VIII. DOORS & WINDOWS
1 Lot
1 Set D1 - 1.50m x 2.30m Swing Double Glass Door ₱9,100.00 ₱9,100.00
2 Set D2 - 0.90m x 2.10m Panel Door w/ Jamb ₱2,800.00 ₱5,600.00
3 Set D3 - 0.80m x 2.10m Panel Door w/ Jamb ₱2,550.00 ₱7,650.00
2 Set D4 - 0.70m x 1.80m PVC Door ₱1,650.00 ₱3,300.00
7 Pcs Lever Lockset ₱450.00 ₱3,150.00
28 Pcs Hinges 3 1/2" x 3 1/2" ₱90.00 ₱2,520.00
1 Set W1 - 1.20m x 3.0m Fix&Sliding Glass Window ₱9,500.00 ₱9,500.00
3 Set W2 - 1.40m x 1.2m Sliding Glass Window ₱4,435.00 ₱13,305.00
3 Set W3 - 0.60m x 1.70m Fix Glass Window ₱2,693.00 ₱8,079.00
2 Set W4 - 0.60m x 0.60m Awning Glass Window ₱950.00 ₱1,900.00
1 Set W5 - 2.20m x 1.20m Fix&Sliding Glass Window ₱6,970.00 ₱6,970.00
Sub-Total Cost = ₱71,074.00
IX. ELECTRICAL WORKS
1 Lot
a. Roughing-ins
1 Pcs Electrical Conduit uPVC, 15mmØ ₱20.00 ₱20.00
1 Pcs RSC 20mmØ ₱110.00 ₱110.00
1 Pcs Entrance Cap 20mm dia. ₱60.00 ₱60.00
15 Pcs Junction Box, 4" x 4" G.I. ₱20.00 ₱300.00
15 Pcs Utility Box, 2" x 4" G.I. ₱35.00 ₱525.00
 b. Wires & Fixtures
800 Ln.m 3.5 mm² THHN Wire, Stranded ₱30.00 ₱24,000.00
Duplex Convenience Outlet, Grounding Type,
9 Set ₱270.00 ₱2,430.00
20A, 250V
3 Single Pole Wall Switches in One Switch Plate
8 Set ₱200.00 ₱1,600.00
(10 AMP, 230V)
15 Set PinLight 40W Led Type ₱470.00 ₱7,050.00
1 Set Safety Switch 100A 2P ₱900.00 ₱900.00
5 Set Safety Switch 30A 2P ₱575.00 ₱2,875.00
1 Set Safety Switch 20A 2P ₱450.00 ₱450.00
1 Set Safety Switch 15A 2P ₱360.00 ₱360.00
10 Pcs Electrical Tape ₱35.00 ₱350.00
Material Cost = ₱41,030.00
Labor Cost = ₱16,412.00
Sub-Total Cost = ₱57,442.00
X. SANITARY WORKS
a. Flooring 1 Lot
2 Set Water Closet,With Flush ₱3,500.00 ₱7,000.00
1 Pcs Stainless Kitchen Sink ₱2,000.00 ₱2,000.00
3 Pcs S.S. Floor Drain 4' x 4" ₱100.00 ₱300.00
30 Pcs uPVC Sanitary Pipe 4"Ø ₱560.00 ₱16,800.00
15 Pcs uPVC Elbow 90o x 4"Ø ₱100.00 ₱1,500.00
15 Pcs uPVC Elbow 45o x 4"Ø ₱100.00 ₱1,500.00
15 Pcs uPVC Wye x 4"Ø ₱100.00 ₱1,500.00
15 Pcs uPVC P-Trap 4" ₱70.00 ₱1,050.00
8 Pcs PVC Cleanout 4"x4" ₱350.00 ₱2,800.00
15 Pcs Gate Valve, 1/2"dia. ₱80.00 ₱1,200.00
30 Pcs PVC 1/2"dia. Pipe ₱135.00 ₱4,050.00
15 Pcs PVC Elbow 90o x 1/2"dia. ₱15.00 ₱225.00
15 Pcs PVC Tee, 1/2"dia. ₱20.00 ₱300.00
4 Pcs PVC Coupling Reducer, 1/2"x3/4"dia. ₱40.00 ₱160.00
10 Roll Teflon Tape ₱15.00 ₱150.00
c. Kitchen Sink
5 Pcs uPVC Sanitary Pipe 2"Ø ₱210.00 ₱1,050.00
2 Pcs uPVC Elbow 90o x 2"Ø ₱25.00 ₱50.00
1 Pcs uPVC Wye Reducer 4"-2" Ø ₱100.00 ₱100.00
2 Pcs uPVC P-Trap 2" ₱70.00 ₱140.00
2 Pcs PVC Cleanout 4"x4" ₱350.00 ₱700.00
10 Can PVC Cement ₱150.00 ₱1,500.00
Material Cost = ₱44,075.00
Labor Cost = ₱17,630.00
Sub-Total Cost = ₱61,705.00
XI. TILE WORKS
a. Flooring 80 Sq.m
223 Pcs 0.60m x 0.60 Unglazed Ceramic Tiles ₱49.00 ₱10,927.00
12 Bags Tile Grout/ 25kg ₱125.00 ₱1,500.00
18 Bags Portland Cement ₱240.00 ₱4,320.00
1.6 Cu.m Fine Sand ₱800.00 ₱1,280.00
b. Comfort Rooms 4.5 Sq.m
13 Pcs 0.60m x 0.60 Unglazed Ceramic Tiles ₱49.00 ₱637.00
50 Pcs 0.60m x 0.60 Glazed Ceramic Tiles ₱49.00 ₱2,450.00
3 Bags Tile Grout/ 25kg ₱260.00 ₱780.00
6 Bags Tile Adhesive/ 25kg ₱260.00 ₱1,560.00
6 Bags Portland Cement ₱240.00 ₱1,440.00
0.5 Cu.m Fine Sand ₱800.00 ₱400.00
 c. Kitchen Sink 4 Sq.m
8 Sq.ft Marble Kitchen Top ₱800.00 ₱6,400.00
6 Pcs 0.60m x 0.60 Glazed Ceramic Tiles ₱49.00 ₱294.00
1 Bags Tile Grout/ 25kg ₱260.00 ₱260.00
4 Bags Tile Adhesive/ 25kg ₱260.00 ₱1,040.00
4 Bags Portland Cement ₱240.00 ₱960.00
0.5 Cu.m Fine Sand ₱800.00 ₱400.00
Material Cost = ₱34,648.00
Labor Cost = ₱13,859.20
Sub-Total Cost = ₱48,507.20
XII. PAINTING WORKS
a. Concrete surfaces 454.2 Sq.m
23 gal Neutralizer ₱270.00 ₱6,210.00
23 gal Latex, Flat ₱465.00 ₱10,695.00
23 gal Latex, Semi Gloss ₱545.00 ₱12,535.00
54 qrt Acri Color ₱345.00 ₱18,630.00
b. Ceiling 120 Sq.m
12 gal Enamel, Flatwall ₱515.00 ₱6,180.00
12 gal Enamel, Semi Gloss ₱525.00 ₱6,300.00
16 L Paint Thinner ₱255.00 ₱4,080.00
Material Cost = ₱64,630.00
Labor Cost = ₱31,022.40
Sub-Total Cost = ₱95,652.40
XIII. FENCING
a. Concrete Works 4.2 Cu.m
38 Bags Portland Cement ₱240.00 ₱9,120.00
4.2 Cu.m Washed Gravel ₱600.00 ₱2,520.00
2.1 Cu.m Washed Sand ₱500.00 ₱1,050.00
50 Pcs 12mm diam. Deformed Round Bar x 6 mtrs ₱180.00 ₱9,000.00
67 Pcs 10mm diam. Deformed Round Bar x 6 mtrs ₱150.00 ₱10,050.00
15 Kilos #16 GI. Tiewire ₱90.00 ₱1,350.00
b. Masonry Works 29.4 Sq.m
383 Pcs #4 CHB ₱10.00 ₱3,830.00
7 Bags Portland Cement ₱240.00 ₱1,680.00
18 Pcs 10mm diam. Deformed Round Bar x 6 mtrs ₱150.00 ₱2,700.00
3 Kilos #16 GI. Tiewire ₱90.00 ₱270.00
c. Mortar & Plaster
6 Bags Portland Cement ₱240.00 ₱1,440.00
0.3 Cu.m Washed Sand ₱500.00 ₱150.00
0.3 Cu.m Fine Sand ₱700.00 ₱210.00
d. Gate & Fence
20 Pcs 2"x1" 1.5mm thk. Tubular Bar x 6 mtrs ₱600.00 ₱12,000.00
37 Pcs 1"x1" 1.5mm thk. Tubular Bar x 6 mtrs ₱400.00 ₱14,800.00
1 Box Welding Rod (per 20kg) ₱2,650.00 ₱2,650.00
10 Days Welding Machine ₱500.00 ₱5,000.00
2 Gal Primer, Red Oxide ₱400.00 ₱800.00
10 Gal Glossy Acrylic Paint ₱550.00 ₱5,500.00
Material Cost = ₱84,120.00
Labor Cost = ₱33,648.00
Sub-Total Cost = ₱117,768.00

TOTAL PROJECT COST = ₱1,212,063.44

 M&M ENGINEERING SERVICES
Project Title: One Storey Three Bedroom Residential Building
Project Location: La Filipina, Tagum City
Owner: Vanessa Anavyl M. Buhisan

SUMMARY OF ESTIMATES
ITEM. QTY. UNIT SCOPE OF WORKS TOTAL COST
I. 1 Lot EARTHWORKS ₱ 18,400.00
II. 1 Lot FORMWORKS ₱ 55,420.00
III. 16.7 Cu.m CONCRETE & REBAR WORKS ₱ 150,390.00
IV. 227.1 Sq.m MASONRY WORKS ₱ 106,920.00
V. 5 Bay ROOF FRAMING WORKS ₱ 147,220.00
VI. 174 Sq.m ROOFING WORKS ₱ 135,208.00
VII. 120 Sq.m CEILING WORKS ₱ 54,470.00
VIII. 18 Set DOORS & WINDOWS ₱ 71,074.00
IX. 1 Lot ELECTRICAL WORKS ₱ 56,030.00
X. 1 Lot SANITARY WORKS ₱ 60,075.00
XI. 80 Sq.m TILE WORKS ₱ 46,388.00
XII. 454.20 Sq.m PAINTING WORKS ₱ 89,630.00
XIII. 21 Ln.m FENCING ₱ 108,775.00
TOTAL PROJECT COST = ₱ 1,100,000.00

Prepared by: Approved:

MARK DAVE T. SAMONTE VANESSA ANAVYL M. BUHISAN

Civil Engineer Owner
PRC No. :
Date Issued:
PTR No. :
Date Issued:
TIN: