AB Engineering Services

Date:
Project Title: Proposed Pavillion
Client Name :
Location:
Duration of Work:

MATERIAL TOOLS /
UNIT COST UNIT COST LABOR COST TOTAL
ITEM SCOPE OF WORK/PARTICULARS QTY UNIT COST EQUIPMENT
w/mark-up (Peso) (Peso) (Peso) (Peso) (Peso)

1 PRELIMINARIES ₱367,620.83 ₱0.00 ₱0.00 ₱367,620.83

a. Mobilization and Demobilization 1 lot ₱193,484.65 ₱193,484.65
b. Permits 1 lot ₱96,742.32 ₱96,742.32
c. Safety and Health 1 lot ₱38,696.93 ₱38,696.93
d. Cleaning and Clearing 1 lot ₱19,348.46 ₱19,348.46
e. Scaffolding 1 lot ₱19,348.46 ₱19,348.46

CONCRETING (Foundation,
2 ₱221,700.00 ₱22,170.00 ₱121,935.00 ₱365,805.00
Footing,Girders, Floor Slab)

Cement 755 bags ₱220.00 ₱166,100.00 ₱16,610.00 ₱91,355.00

Sand 13 cu.m. ₱1,200.00 ₱15,600.00 ₱1,560.00 ₱8,580.00

Gravel 25 cu.m. ₱1,600.00 ₱40,000.00 ₱4,000.00 ₱22,000.00
REINFORCEMENT
3 BARS(Foundation,Pedestal , Slab and ₱156,367.20 ₱15,636.72 ₱86,001.96 ₱258,005.88
Girders)
16MM Diam. deformed bar 174 pcs ₱431.20 ₱75,028.80 ₱7,502.88 ₱41,265.84
10 mm Diam. deformed bar 474 pcs ₱171.60 ₱81,338.40 ₱8,133.84 ₱44,736.12

4 ANGLE BAR ROOF FRAME ₱84,770.40 ₱8,477.04 ₱46,623.72 ₱139,871.16

2"x 2" angle bar ST-1 20 pcs ₱1,115.40 ₱22,308.00 ₱2,230.80 ₱12,269.40

2"x 2" angle bar HT-1 32 pcs ₱1,115.40 ₱35,692.80 ₱3,569.28 ₱19,631.04

2" x 2" other web frames 24 pcs ₱1,115.40 ₱26,769.60 ₱2,676.96 ₱14,723.28

5 ROOFING (Rib type 0.5) 6 meters ₱175,520.00 ₱17,552.00 ₱96,536.00 ₱289,608.00

Rib type roofing 0.5mm 40 pcs ₱2,412.00 ₱96,480.00 ₱9,648.00 ₱53,064.00

ridge roll ( 8 ft. length) 10 pcs ₱392.00 ₱3,920.00 ₱392.00 ₱2,156.00
PE Foam insulation 10mm double
260 lm ₱120.00 ₱31,200.00 ₱3,120.00 ₱17,160.00
sided
Gutters 18 pcs ₱2,440.00 ₱43,920.00 ₱4,392.00 ₱24,156.00

6 PAINTING WORKS ₱52,290.00 ₱5,229.00 ₱28,759.50 ₱86,278.50

Skim Coat 15 bag ₱490.00 ₱7,350.00 ₱735.00 ₱4,042.50

Sand paper # 100 20 pcs ₱22.00 ₱440.00 ₱44.00 ₱242.00
Semi Gloss Latex 6 pail ₱3,512.00 ₱21,072.00 ₱2,107.20 ₱11,589.60
Flat latex 6 pail ₱3,169.00 ₱19,014.00 ₱1,901.40 ₱10,457.70
Paint Roller #7 4 pcs ₱30.00 ₱120.00 ₱12.00 ₱66.00
Baby Roller 4" 4 pcs ₱15.00 ₱60.00 ₱6.00 ₱33.00
Paint Brush 2" 4 pcs ₱39.00 ₱156.00 ₱15.60 ₱85.80
Thinner 4 bots ₱55.00 ₱220.00 ₱22.00 ₱121.00
Epoxy primer gray 2 cans ₱980.00 ₱1,960.00 ₱196.00 ₱1,078.00
QDE steel Coat 2 cans ₱949.00 ₱1,898.00 ₱189.80 ₱1,043.90

7 TOILETS ₱112,927.00 ₱11,292.70 ₱62,109.85 ₱186,329.55

CHB 4" 1582 pcs ₱14.00 ₱22,148.00 ₱2,214.80 ₱12,181.40
Cement (M20 1:1.5:3), Vol. =3m3 75 bags ₱220.00 ₱16,500.00 ₱1,650.00 ₱9,075.00
Sand (M20 1:1.5:3) 3 m3 ₱1,200.00 ₱3,600.00 ₱360.00 ₱1,980.00
Gravel 3/4" (M20 1:1.5:3) 1 m3 ₱1,600.00 ₱1,600.00 ₱160.00 ₱880.00
floor tiles 40 x 40 160 pcs ₱79.00 ₱12,640.00 ₱1,264.00 ₱6,952.00
Wall tiles 40 x 40 60 pcs ₱85.00 ₱5,100.00 ₱510.00 ₱2,805.00
Tile adhesive 2 bags ₱480.00 ₱960.00 ₱96.00 ₱528.00
Tile grout 2 bags ₱330.00 ₱660.00 ₱66.00 ₱363.00
Water closet 3 set ₱13,600.00 ₱40,800.00 ₱4,080.00 ₱22,440.00
 Lavatory 3 set ₱2,973.00 ₱8,919.00 ₱891.90 ₱4,905.45

8 Doors & Window ₱133,773.00 ₱13,377.30 ₱73,575.15 ₱220,725.45

Fixed glass with aluminum frames,

folding doors glass doors with fixed 70 sq.m. ₱1,800.00 ₱126,000.00 ₱12,600.00 ₱69,300.00
glass
PVC door comfort room area 3 set ₱2,591.00 ₱7,773.00 ₱777.30 ₱4,275.15

9 TILE WORKS ₱66,060.00 ₱6,606.00 ₱36,333.00 ₱108,999.00

60 x 60 floor tiles 278 pcs ₱145.00 ₱40,310.00 ₱4,031.00 ₱22,170.50

60 x 60 entrance floor/ sides 100 pcs ₱145.00 ₱14,500.00 ₱1,450.00 ₱7,975.00
Tile grout 5 pcs ₱330.00 ₱1,650.00 ₱165.00 ₱907.50
Tile adhesive 20 pcs ₱480.00 ₱9,600.00 ₱960.00 ₱5,280.00

10 ELECTRICAL WORKS ₱27,175.00 ₱2,717.50 ₱14,946.25 ₱44,838.75

LED Pin light 12 watts tri color 20 pcs ₱322.00 ₱6,440.00 ₱644.00 ₱3,542.00
Panel Box 6 branches 1.00 pc ₱1,200.00 ₱1,200.00 ₱120.00 ₱660.00
100 amps circuit breaker main 1.00 pc ₱410.00 ₱410.00 ₱41.00 ₱225.50
20 amps circuit breaker 1.00 pc ₱210.00 ₱210.00 ₱21.00 ₱115.50
30 amps circuit breaker AC 1.00 pc ₱280.00 ₱280.00 ₱28.00 ₱154.00
30 amps outlet breaker 1.00 pc ₱280.00 ₱280.00 ₱28.00 ₱154.00
#14 THHN stranded wire 1.00 box ₱3,564.00 ₱3,564.00 ₱356.40 ₱1,960.20
#12 THHNI stranded wire 1.00 box ₱5,356.80 ₱5,356.80 ₱535.68 ₱2,946.24
#10 THHN stranded wire 0.50 box ₱2,678.40 ₱1,339.20 ₱133.92 ₱736.56
1/2" Flexible hose 200.00 meters ₱25.00 ₱5,000.00 ₱500.00 ₱2,750.00
Junction Box 20.00 pc ₱14.00 ₱280.00 ₱28.00 ₱154.00
Utility box 12.00 pc ₱12.00 ₱144.00 ₱14.40 ₱79.20
2 gang out let 12.00 pc ₱109.00 ₱1,308.00 ₱130.80 ₱719.40
2 gang switch 10.00 pc ₱98.00 ₱980.00 ₱98.00 ₱539.00
1 gang AC outlet 3.00 pc ₱109.00 ₱327.00 ₱32.70 ₱179.85
entrance cap 1.00 pc ₱56.00 ₱56.00 ₱5.60 ₱30.80

11 Plumbing and Sanitary, Waterline ₱19,596.00 ₱1,959.60 ₱10,777.80 ₱32,333.40

2"x 2''x 90 degree elbow 15.00 pc ₱25.00 ₱375.00 ₱37.50 ₱206.25

2" PVC pipe orange 3.00 pc ₱220.00 ₱660.00 ₱66.00 ₱363.00
2" p trap floor drain 6.00 pc ₱160.00 ₱960.00 ₱96.00 ₱528.00
4" floor drain 3.00 pc ₱192.00 ₱576.00 ₱57.60 ₱316.80
4" x 2" x 90 degree tee 6.00 pc ₱292.00 ₱1,752.00 ₱175.20 ₱963.60
Neltex 400 cc 3.00 can ₱361.00 ₱1,083.00 ₱108.30 ₱595.65
4"x4" x 90 degree elbow 6.00 pc ₱120.00 ₱720.00 ₱72.00 ₱396.00
4"x4" x90 degree tee 10.00 pc ₱240.00 ₱2,400.00 ₱240.00 ₱1,320.00
4" PVC pipe orange 12.00 pc ₱450.00 ₱5,400.00 ₱540.00 ₱2,970.00
4" clean out with cover 12.00 pc ₱200.00 ₱2,400.00 ₱240.00 ₱1,320.00
1/2" PPR pipe 12.00 pc ₱160.00 ₱1,920.00 ₱192.00 ₱1,056.00
1/2" x 1/2" x 90 degree plain elbow 18.00 pc ₱35.00 ₱630.00 ₱63.00 ₱346.50
1/2" x 1/2" x 90 degree Tee 9.00 pc ₱45.00 ₱405.00 ₱40.50 ₱222.75
1/2" x 1/2" x 90 degree female elbow 9.00 pc ₱35.00 ₱315.00 ₱31.50 ₱173.25

12 CEILING ₱47,320.00 ₱4,732.00 ₱26,026.00 ₱78,078.00

3/16" cement fiber board/smart board 41.00 pc ₱680.00 ₱27,880.00 ₱2,788.00 ₱15,334.00
Metal furring 200.00 pc ₱90.00 ₱18,000.00 ₱1,800.00 ₱9,900.00
Blind rivet 6.00 box ₱180.00 ₱1,080.00 ₱108.00 ₱594.00
1/8 x 1/4" drill bit 20.00 pc ₱18.00 ₱360.00 ₱36.00 ₱198.00
13 SEPTIC TANK ₱38,772.00 ₱3,877.20 ₱21,324.60 ₱63,973.80
Cement 18.00 pc ₱220.00 ₱3,960.00 ₱396.00 ₱2,178.00
Sand 3.00 pc ₱1,200.00 ₱3,600.00 ₱360.00 ₱1,980.00
Gravel 6.00 box ₱1,600.00 ₱9,600.00 ₱960.00 ₱5,280.00

10 mm diam rebar 70.00 pc ₱171.60 ₱12,012.00 ₱1,201.20 ₱6,606.60

Gravel 6.00 cu.m. ₱1,600.00 ₱9,600.00 ₱960.00 ₱5,280.00
14 KITCHEN COUNTER TOP WITH ACC 1 set ₱60,000.00 ₱0.00 ₱0.00 ₱0.00 ₱60,000.00
Total ₱1,934,846.49
Preliminary cost ₱367,620.83
Sub total ₱2,302,467.32