MARB ENGINEERING AND CONSTRUCTION

Poblacion, San Juan, Siquijor

Mobile # : 0936-9012239 / 0920-5978428
Email Add: marbengconstn@yahoo.com

PROJECT : CONSTRUCTION OF 1 STOREY BUILDING (GYM BUILDING)

LOCATION : Solangon, San Juan, Siquijor
OWNER : Mairo Lagus
SUBJECT : Cost Estimate
Building Area : 115.70 sq.m

ITEM DESCRIPTION UNIT QTY UNIT COST TOTAL COST GRAND TOTAL
NO. MATERIAL LABOR MATERIAL LABOR
1.00 GENERAL REQUIREMENT

2.00 Site Works/Earthworks

Demolition of Existing Concrete Wall lot 1 5,000.00
Demolition of Existing Wood floor lot 1 5,000.00
Excavation cu.m. 5 350.00 - 1,750.00 2,100.00
Disposal of Materials lot 5,000.00

Soil Poisoning lot 1 2,000.00 600.00 2,000.00 600.00 2,600.00

Sub-Total 19,700.00
3.00 Structural Works:
Concrete Works
Walkway / Terrace cu.m. 2.07
Portland Cement bags 20 270.00 81.00 5,400.00 1,620.00 7,020.00
Black Sand (river source) cu.m. 1 2,000.00 600.00 2,000.00 600.00 2,600.00
Gravel (river source) cu.m. 2 2,000.00 600.00 4,000.00 1,200.00 5,200.00
10mm dia deformed bar lght 16 229.00 68.70 3,664.00 1,099.20 4,763.20
# 16 G.I. Tie wire roll 0.1 2,000.00 600.00 200.00 60.00 260.00
Wood Flank pcs 60 480.00 144.00 28,800.00 8,640.00 37,440.00
Adhesive gals 3 950.00 285.00 2,850.00 855.00 3,705.00

Stair Nosing pcs 3 650.00 195.00 1,950.00 585.00 2,535.00

Sub-Total 63,523.20
4.00 Masonry Works, Plastering:(Exterior & Interior Wall)
4" CHB pcs 2791 24.00 7.20 66,984.00 20,095.20 87,079.20
Cement bags 125 270.00 81.00 33,750.00 10,125.00 43,875.00
Black Sand (river source) cu.m. 18 2,000.00 600.00 36,000.00 10,800.00 46,800.00
10mm dia deformed bar lght 162 229.00 68.70 37,098.00 11,129.40 48,227.40

# 16 G.I. Tie wire roll 0.5 2,000.00 600.00 1,000.00 300.00 1,300.00
Sub-Total 227,281.60
5.00 Formworks:
 1/2" Ordinary Ply shts 4 550.00 165.00 2,200.00 660.00 2,860.00
CWN Assorted box 3 1,600.00 480.00 4,800.00 1,440.00 6,240.00

Coco Lumber bd.ft. 360 28.00 8.40 10,080.00 3,024.00 13,104.00

Sub-Total 22,204.00
6.00 Carpentry Works:
Trusses / Wooden Post
15pcs - 2" x 5" x 10' Mahogany bd.ft. 125 50.00 15.00 6,250.00 1,875.00 8,125.00
6pcs - 2" x 6" x 12' Mahogany bd.ft. 72 50.00 15.00 3,600.00 1,080.00 4,680.00
15pcs - 2" x 3" x 10' Mahogany bd.ft. 75 50.00 15.00 3,750.00 1,125.00 4,875.00
4 pcs - 6" x 6" x 8' Mahogany Post bd.ft. 96 50.00 15.00 4,800.00 1,440.00 6,240.00
CWN Assorted box 2 1,600.00 480.00 3,200.00 960.00 4,160.00
Sand Paper roll 1 1,500.00 450.00 1,500.00 450.00 1,950.00
Solignum Wood Treatment gals 4 550.00 165.00 2,200.00 660.00 2,860.00

Sanding Sealer gqls 4 750.00 225.00 3,000.00 900.00 3,900.00

Sub-Total 36,790.00
Roofing:
Corrugated G.I sheets shts 12 480.00 144.00 5,760.00 1,728.00 7,488.00
Insullation Foam roll 4 2,000.00 600.00 8,000.00 2,400.00 10,400.00
Pre Fab Gutter Metal lgth 17 450.00 135.00 7,650.00 2,295.00 9,945.00
End Flushing Metal lgth 17 525.00 157.50 8,925.00 2,677.50 11,602.50
Text Screw box 2 750.00 225.00 1,500.00 450.00 1,950.00
Blind Rivets box 1 750.00 225.00 750.00 225.00 975.00
Sealant tube 2 300.00 90.00 600.00 180.00 780.00

Hardi Sanipa 12" x 9mm lgth 17 480.00 144.00 8,160.00 2,448.00 10,608.00
Sub-Total 53,748.50
Railings and Post:
3 - 8" x 8" x 12' Mahogany (Wooden Post) bd.ft. 192 50.00 15.00 9,600.00 2,880.00 12,480.00
16 - 2" x 6" x 4' Mahogany bd.ft. 64 50.00 15.00 3,200.00 960.00 4,160.00
4 - 2" x 6" x 7' Mahogany bd.ft. 28 50.00 15.00 1,400.00 420.00 1,820.00
18 - 2" x 6" x 12' Mahogany bd.ft. 216 50.00 15.00 10,800.00 3,240.00 14,040.00

Common Wire Nails Assorted box 0.5 1,600.00 480.00 800.00 240.00 1,040.00
Sub-Total 33,540.00
7.00 Architectural Works:
Doors and Windows:
Glass Sliding Door w/UPVC Frame,4.5mm set 3 8,000.00 24,000.00
Glass Sliding Window w/ Upvc Frame set 8 3,500.00 28,000.00
Wooden Door 90mm x 2100mm set 7 5,000.00 35,000.00
PVC Door (0.70m x 2.10m) set 3 2,000.00 600.00 6,000.00 1,800.00 6,000.00
Door Knob pcs 10 850.00 255.00 8,500.00 2,550.00 8,500.00
Hinges pair 15 120.00 36.00 1,800.00 540.00 1,800.00

Barrel Bolt pcs 7 60.00 18.00 420.00 126.00 420.00

Sub-Total 103,720.00
Partition Wall:
 Hardiflex Board 4.5mm shts 65 520.00 156.00 33,800.00 10,140.00 43,940.00
Metal Furring (Double) lgth 60 260.00 78.00 15,600.00 4,680.00 20,280.00
Metal Studs 3" x 300mm lgth 154 270.00 81.00 41,580.00 12,474.00 54,054.00
Metal Furring (Wall Angle) lgth 30 70.00 21.00 2,100.00 630.00 2,730.00
Sound Proof Foam shts 65 180.00 54.00 11,700.00 3,510.00 15,210.00
Blind Rivets box 4 1,500.00 450.00 6,000.00 1,800.00 7,800.00
Japs Screw box 4 2,000.00 600.00 8,000.00 2,400.00 10,400.00

Concrete Nails 2' kilo 2 90.00 27.00 180.00 54.00 234.00

Sub-Total 154,648.00
Ceiling Works:
Hardiflex Board 4.5mm shts 75 520.00 156.00 39,000.00 11,700.00 50,700.00
Metal Furring (Double) lgth 170 260.00 78.00 44,200.00 13,260.00 57,460.00
Metal Furring (Carrying Channel) lgth 55 280.00 84.00 15,400.00 4,620.00 20,020.00
Metal Furring (Wall Angle) lgth 60 70.00 21.00 4,200.00 1,260.00 5,460.00
Metal Furring (Sinlge) lgth 50 80.00 24.00 4,000.00 1,200.00 5,200.00
Blind Rivets box 4 1,500.00 450.00 6,000.00 1,800.00 7,800.00
Japs Screw box 4 2,000.00 600.00 8,000.00 2,400.00 10,400.00

Concrete Nails 2' kilo 5 90.00 27.00 450.00 135.00 585.00

Sub-Total 157,625.00
Tile Works:
40cm x 40cm Floor Tiles Non-Skid pcs 670 90.00 31.50 60,300.00 21,105.00 81,405.00
40cm x 40cm Toilet Wall pcs 246 80.00 28.00 19,680.00 6,888.00 26,568.00
Granite Kitchen Countertop shts 3 6,500.00 2,275.00 19,500.00 6,825.00 26,325.00
Cement bags 20 270.00 94.50 5,400.00 1,890.00 7,290.00
Tile Adhesive (Redifix) gal 6 950.00 332.50 5,700.00 1,995.00 7,695.00
Tile Grout pack 10 60.00 21.00 600.00 210.00 810.00
Tile Trim lght 11 200.00 70.00 2,200.00 770.00 2,970.00

Stair Nozing lght 4 650.00 227.50 2,600.00 910.00 3,510.00

Sub-Total 156,573.00
8.00 Painting Works:
Skim Coat bags 40 450.00 157.50 18,000.00 6,300.00 24,300.00
Flat Wall Latex pale 10 1,800.00 630.00 18,000.00 6,300.00 24,300.00
Semi - Gloss pale 10 2,712.00 949.20 27,120.00 9,492.00 36,612.00
Gloss pale 8 2,712.00 949.20 21,696.00 7,593.60 29,289.60
Paint Thinner gal 10 450.00 157.50 4,500.00 1,575.00 6,075.00
Sand Paper roll 1 1,500.00 525.00 1,500.00 525.00 2,025.00
Body Filler gal 6 1,350.00 472.50 8,100.00 2,835.00 10,935.00
Joint Tape pcs 10 250.00 87.50 2,500.00 875.00 3,375.00
Roller Paint w/ Tray pcs 10 80.00 28.00 800.00 280.00 1,080.00
Red Oxide gals 5 480.00 168.00 2,400.00 840.00 3,240.00

Paint Brush pcs 10 60.00 21.00 600.00 210.00 810.00

Sub-Total 142,041.60
9.00 Plumbing Works:
 Water Closet set 3 8,000.00 2,400.00 24,000.00 7,200.00 31,200.00
Floor Drain pcs 3 60.00 18.00 180.00 54.00 234.00
Faucet pcs 6 350.00 105.00 2,100.00 630.00 2,730.00
Lavatory set 3 1,500.00 450.00 4,500.00 1,350.00 5,850.00
Kitchen Sink(Stainless) set 3 2,000.00 600.00 6,000.00 1,800.00 7,800.00
PPR Pipe (water lines on building) lgth 20 250.00 75.00 5,000.00 1,500.00 6,500.00
HDPE Pipe (main line to the building) roll 1 2,000.00 600.00 2,000.00 600.00 2,600.00
Sanitary Pipe(downspout, sewage pipe) lgth 25 650.00 195.00 16,250.00 4,875.00 21,125.00
Solvent Cement can 5 80.00 24.00 400.00 120.00 520.00
Mirror pcs 3 2,500.00 750.00 7,500.00 2,250.00 9,750.00

Septic Tank 2 mts x 5mts x 2mts unit 1 30,000.00 9,000.00 30,000.00 9,000.00 39,000.00
Sub-Total 127,309.00
10.00 Electrical Works:
Aircondition 1HP Split Type Inverter unit 5 29,000.00 8,700.00 145,000.00 43,500.00 188,500.00
Water Heater unit 3 8,000.00 2,400.00 24,000.00 7,200.00 31,200.00
Lighting Fixtures Down Reccess pcs 50 450.00 135.00 22,500.00 6,750.00 29,250.00
Switch 3 gang pcs 25 120.00 36.00 3,000.00 900.00 3,900.00
Covinience Outlet 3 gang pcs 27 120.00 36.00 3,240.00 972.00 4,212.00
Receptacle pcs 100 50.00 15.00 5,000.00 1,500.00 6,500.00
Panel Board ps 1 1,500.00 450.00 1,500.00 450.00 1,950.00
Wire THHN Black pcs 3 4,500.00 1,350.00 13,500.00 4,050.00 17,550.00
Wire THHN White pcs 3 4,500.00 1,350.00 13,500.00 4,050.00 17,550.00
Entrance Cap, 65 mm dia. pc. 1 500.00 150.00 500.00 150.00 650.00
Pvc Pipes 1/2" dia lgth 30 350.00 105.00 10,500.00 3,150.00 13,650.00
Pvc Elbow 1/2" pcs 10 80.00 24.00 800.00 240.00 1,040.00

Electrical Tape pcs 10 50.00 15.00 500.00 150.00 650.00

Sub-Total 316,602.00
Equipment:
Concrete Mixer, Boom Truck, Bar and Tile Cutter
Jack Hammer, Wood Plainer, Concrete Vibrator

I DIRECT COST 1,615,305.90

II Project Management and Government Tax 80,765.30

III TOTAL CONSTRUCTION COST 1,696,071.20

Prepared and submitted by : CONFORME:

MARIO Y. BUCOL MAIRO LAGOS

General Manager Owner