MATERIAL ESTIMATE

DESCRIPTION QTY UNIT

1.0 GENERAL REQUIRMENTS
1.a Mobilization/Demobilization 1.00 lot
1.b Temporary Facilities (Barracks,Office,CR,Barricades,Etc.) 1.00 lot
1.c Permits (Owner to process) 1.00 lot
1.d Others (Telcoms,Elec. & Water consumption) 1.00 lot
2.0 SITE WORKS/EARTH WORKS
2.a Staking / Layout 1.00 lot
2.b Clearing 1.00 lot
2.c Excavation
- Footing excavation 39.96 cu.m
- Wall footing excavation 30.48 cu.m
2.d Backfill 45.50 cu.m
2.e Earthfill @ 26.00 cu.m
2.f Gravel Bedding 10.79 cu.m
2.g Soil Preparation ( Poisoning ) 1.00 lot
3.0 STRUCTURAL WORKS
3.a Rebars
3.a.1 Column Footing
- 16mm dia. RSB 37.00 pcs
3.a.2 Column
- 16mm dia. RSB 87.00 pcs
3.a.3 Beams/Girder
- 16mm dia. RSB 70.00 pcs
3.a.4 Slab
- 10mm dia. RSB 72.00 pcs
3.a.5 Others (WF,Kitchen lav, etc.)
- 10mm dia. RSB 10.00 pcs
3.b Structural Concrete
3.b.1 Column Footing 5.62 cu.m
3.b.2 Column 5.27 cu.m
3.b.3 Beams/Girder
- Tie beams 3.36 cu.m
- Floor beams 5.29 cu.m
- Roof beams 3.36 cu.m
3.b.4 Slabs
- Suspended slab 2.70 cu.m
- Slab on fill 0.60 cu.m
3.c Formworks/Scaffoldings 1.00 lot
3.d Waterproofing 1.00 lot
4.0 MASONRY WORKS
4.a. Masonry
 4.a.1 4" CHB wall 223.35 sq.m
4.b Plastering 484.00 sq.m
5.0 ROOFING WORKS
5.a Trusses 73.96 sq.m
5.b Roof (including bended materials) 73.96 sq.m
5.c Downspouts 8 sets
6.0 FINISHING WORKS
6.a Floor Tiles ( including hallway and lavoratories ) 67.78 sq.m
6.b Ceiling works (3/16" thk hardiflex board on metal joist) 65.00 sq.m
6.c Doors and window
6.c.1 Aluminum windows w/ screen and steel grills 1.00 lot
6.c.2 Panel doors ( w/ door jambs and locksets )
- 0.85m x 2.10m main door 1.00 sets
- Screen door ( main door ) 1.00 sets
- 0.75m x 2.10m main door 1.00 sets
6.c.3 PVC type doors (0.7mx2.10m) 1.00 sets
6.d Hanging cabinets (kitchen only) 1.00 lot
7.0 PLUMBING WORKS
7.a Rpough-in/layout (including complete fitings) 1 lot
7.b Fixtures
7.b.1 Bathroom sets 1.00 sets
7.b.2 Kitchen sink 1.00 sets
7.b.3 Shower 1.00 sets
8.0 ELECETRICAL WORKS
9.0 PAINTING WORKS
9.a Plastered wall 484.00 sq.m
9.b Ceiling 65.00 sq.m
MATERIAL ESTIMATE LABOR ESTIMATE
UNIT COST COST UNIT COST COST AMOUNT (Php)
SUB-TOT 40,000.00
10,000.00
20,000.00

10,000.00
SUB-TOTA 78,625.60
10,000.00
5,000.00
23,949.60
340.00 13,586.40 13,586.40
340.00 10,363.20 10,363.20
80.00 3,640.00 3,640.00
160.00 4,160.00 4,160.00
1,200.00 12,948.00 160.00 1,726.40 2,926.40
5,000.00
SUB-TO 394,605.89

221.00 8,177.00 5.00 185.00 8,362.00

221.00 19,227.00 6.50 565.50 19,792.50

156.00 10,920.00 6.50 455.00 11,375.00

156.00 11,232.00 6.50 468.00 11,700.00

156.00 1,560.00 5.00 50.00 1,610.00

3,228.00 18,141.36 742.44 4,172.51 22,313.87

3,110.25 16,391.02 964.18 5,081.23 21,472.25

3,228.00 10,846.08 742.44 2,494.60 13,340.68

3,110.25 16,453.22 964.18 5,100.51 21,553.73
3,110.25 10,450.44 1,399.61 4,702.69 15,153.13

2,856.25 7,711.88 742.44 2,004.59 9,716.46

3,110.25 1,866.15 1,275.20 765.12 2,631.27
225,585.00
10,000.00
SUB-TO 244,241.22
 425.00 94,923.75 93.50 20,883.23 115,806.98
85.36 41,314.24 180.00 87,120.00 128,434.24
SUB-TO 165,656.20
525.00 38,829.00 250.00 18,490.00 57,319.00
850.00 62,866.00 220.00 16,271.20 79,137.20
3,200.00 25,600.00 450.00 3,600.00 29,200.00
SUB-TO 337,356.76
502.80 34,079.78 125.70 8,519.95 42,599.73
436.32 28,360.80 209.43 13,612.95 41,973.75

149,563.28

7,800.00 7,800.00 2,000.00 2,000.00 9,800.00

5,000.00 5,000.00 5,000.00
7,500.00 7,500.00 2,000.00 2,000.00 9,500.00
2,800.00 2,800.00 1,120.00 1,120.00 3,920.00
75,000.00
SUB-TO 149,900.00
132,500.00

7,500.00 7,500.00 6,000.00 6,000.00 13,500.00

1,000.00 1,000.00 1,000.00 1,000.00 2,000.00
1,500.00 1,500.00 400.00 400.00 1,900.00
SUB-T 338,080.00
SUB-TO 338,081.00
85.00 41,140.00 85.00 41,140.00 82,280.00
80.00 5,200.00 80.00 5,200.00 10,400.00

TOTAL PROJECT COSTS Php. 2,086,546.67

 MATERIAL ESTIMATE
DESCRIPTION QTY UNIT
1.0 GENERAL REQUIRMENTS
1.a Mobilization/Demobilization 1.00 lot
1.b Temporary Facilities (Barracks,Office,CR,Barricades,Etc.) 1.00 lot
1.c Permits (Owner to process) 1.00 lot
1.d Others (Telcoms,Elec. & Water consumption) 1.00 lot
2.0 SITE WORKS/EARTH WORKS
2.a Staking / Layout 1.00 lot
2.b Clearing 1.00 lot
2.c Excavation
- Footing excavation 57.38 cu.m
- Wall footing excavation 24.36 cu.m
2.d Backfill 81.74 cu.m
2.e Earthfill @ 37.30 cu.m
2.f Gravel Bedding 19.74 cu.m
2.g Soil Preparation ( Poisoning ) 1.00 lot
3.0 STRUCTURAL WORKS
3.a Rebars
3.a.1 Column Footing
- 16mm dia. RSB 59.00 pcs
3.a.2 Column
- 16mm dia. RSB pcs
3.a.3 Beams/Girder
- 16mm dia. RSB pcs
3.a.4 Lateral Ties
- 10mm dia RSB
3.a.5 Stirrups
- 10mm dia RSB
3.a.6 Wall Footing
- 10mm dia RSB
3.a.7 Slab
- 10mm dia. RSB pcs
3.a.8 Others (WF,Kitchen lav, etc.)
- 10mm dia. RSB pcs
3.b Structural Concrete
3.b.1 Column Footing cu.m
3.b.2 Column cu.m
3.b.3 Beams/Girder
- Tie beams cu.m
- Floor beams cu.m
- Roof beams cu.m
3.b.4 Wall Footing
 3.b.5 Slabs
- Suspended slab cu.m
- Slab on fill cu.m
3.c Formworks/Scaffoldings lot
3.d Waterproofing lot
4.0 MASONRY WORKS
4.a. Masonry
4.a.1 4" CHB wall sq.m
4.b Plastering sq.m
5.0 ROOFING WORKS
5.a Trusses sq.m
5.b Roof (including bended materials) sq.m
5.c Downspouts sets
6.0 FINISHING WORKS
6.a Floor Tiles ( including hallway and lavoratories ) sq.m
6.b Ceiling works (3/16" thk hardiflex board on metal joist) sq.m
6.c Doors and window
6.c.1 Aluminum windows w/ screen and steel grills 1.00 lot
6.c.2 Panel doors ( w/ door jambs and locksets )
- 0.85m x 2.10m main door 1.00 sets
- Screen door ( main door ) 1.00 sets
- 0.75m x 2.10m main door 1.00 sets
6.c.3 PVC type doors (0.7mx2.10m) 1.00 sets
6.d Hanging cabinets (kitchen only) 1.00 lot
7.0 PLUMBING WORKS
7.a Rpough-in/layout (including complete fitings) 1 lot
7.b Fixtures
7.b.1 Bathroom sets 1.00 sets
7.b.2 Kitchen sink 1.00 sets
7.b.3 Shower 1.00 sets
8.0 ELECTRICAL WORKS

9.0 PAINTING WORKS

9.a Plastered wall sq.m
9.b Ceiling sq.m
MATERIAL ESTIMATE LABOR ESTIMATE
UNIT COST COST UNIT COST COST AMOUNT (Php)
SUB-TOT 40,000.00
10,000.00
20,000.00

10,000.00
SUB-TOTA 88,604.86
10,000.00
5,000.00
23,949.60
340.00 19,507.50 19,507.50
340.00 8,282.40 8,282.40
80.00 6,538.80 6,538.80
160.00 5,968.32 5,968.32
1,200.00 23,686.80 160.00 3,158.24 4,358.24
5,000.00
SUB-TO 248,919.00

221.00 13,039.00 5.00 295.00 13,334.00

221.00 - 6.50 - 0.00

156.00 - 6.50 - 0.00

156.00 - 6.50 - 0.00

156.00 - 5.00 - -

3,228.00 - 742.44 - 0.00

3,110.25 - 964.18 - 0.00

3,228.00 - 742.44 - 0.00

3,110.25 - 964.18 - 0.00
3,110.25 - 1,399.61 - 0.00
2,856.25 - 742.44 - 0.00
3,110.25 - 1,275.20 - 0.00
225,585.00
10,000.00
SUB-TO 0.00

425.00 - 93.50 - 0.00

85.36 - 180.00 - 0.00
SUB-TO -
525.00 - 250.00 - -
850.00 - 220.00 - -
3,200.00 - 450.00 - -
SUB-TO 252,783.28
502.80 - 125.70 - -
436.32 - 209.43 - -

149,563.28

7,800.00 7,800.00 2,000.00 2,000.00 9,800.00

5,000.00 5,000.00 5,000.00
7,500.00 7,500.00 2,000.00 2,000.00 9,500.00
2,800.00 2,800.00 1,120.00 1,120.00 3,920.00
75,000.00
SUB-TO 149,900.00
132,500.00

7,500.00 7,500.00 6,000.00 6,000.00 13,500.00

1,000.00 1,000.00 1,000.00 1,000.00 2,000.00
1,500.00 1,500.00 400.00 400.00 1,900.00
SUB-TOT 338,080.00

SUB-TO 338,081.00
85.00 - 85.00 - -
80.00 - 80.00 - -

TOTAL PROJECT COSTS Php. 1,456,368.14

ITEM NO. SCOPE OF WORKS MATERIAL SPE

1 GENERAL REQUIREMENTS
1.1 PLANS & PROFESSIONAL FEE
1.2 PERMIT & LICENSES
1.3 MOBILIZATION/DEMOLIZAITON
1.4 TEMPORARY FACILITIES
1.5 FREIGHT CHARGE
1.6 OVERHEAD SUPERVISION

2 SITEOWRKS AND EARTHWORKS

2.1 EXCAVATION
2.2 BACKFILLING
2.3 LAYOUT & STAKING
2.4 GRAVEL BEDDING
2.5 EARTHFILL
2.6 SOIL PREPARATION

3 CONCRETE WORKS
3.1 COLUMN FOOTING
3.2 COLUMN
3.3 BEAMS/GIRDER
-TIE BEAMS
-FLOOR BEAMS
-ROOF BEAMS
3.4 WALL FOOTING
3.5 SLAB ON FILL
3.6 COUNTER
3.7 SEPTIC TANK
3.8 CATCH BASIN

4 REBARS GRADE 33 OR
4.1 COLUMN FOOTING 16mm d
4.2 COLUMN 16mm d
4.3 BEAMS/GIRDER 16mm d
4.4 LATERAL TIES 10mm d
4.5 STIRRUPS 10mm d
4.6 WALL FOOTING 10mm d
4.7 SLAB 10mm d
4.8 OTHERS

5 MASONRY WORKS
5.1 CHB 4"
5.2 MORTAR
5.3 PLASTERING

6 FORMWORKS
6.1 COLUMN
-PLY WOOD 1.2X2
-LUMBER FRAME 2'' x
6.2 COLUMN STAGING
-VERTICAL SUPPORT 2" X
-HORIZONTAL SUPPORT 2" X
-DIAGONAL SUPPORT 2" X
6.3 BEAMS
-PLYWOOD 1.2X2
-LUMBER FRAME 2'' x
6.4 BEAMS STAGING
-VERTICAL SUPPORT 2" X
-HORIZONTAL SUPPORT 2" X

7 ROOFING WORKS
7.1 TRUSSES
7.2 ROOF
7.3 DOWNSPOUTS

8 TILE WORKS
FLOOR TILES
TILE ADHESIVE
TILE GROUT
KITCHEN COUNTER TOP

9 CEILING WORKS
CEILING JOIST
CEILING BOARD

10 PLUMBING WORKS
CLEAN WATER LINE
SANITARY LINE
WATER CLOSET
SHOWER HEAD
SINK
SINK FAUCET
HOSEBIBB
 WATER HEATER

11 ELECTRICAL WORKS
CONDUITS
UTILITY BOX
JUNCTION BOX
PANEL BOARD
OUTLET
SWITCHES
PILIGHT
CENTER LIGHT

12 PAINTING WORKS
ACRYLIC CONCRETE PRIMER
GLOSS LATEX PAINT
CONCRETE NEUTRALIZER
WOOD PRIMER
QUICK DRYING ENAMEL
PAINT THINNER

13 DOORS
D1 2.1X1.0 PAN
D2 2.1X0.8 PAN
D3 2.1X1.0 LOU
D4 2.1X1.80 PATIO S

14 DOORS FIXTURE
DOOR HINGES
DOOR KNOB
MAIN DOOR LOCK SET
DEAD LOCK
DOOR STOPPER

15 WINDOWS
W1 (1.20X1.40) ANALOK
W2(1.20X1.05) ANALOK
W3(0.60X0.60) ANALOK
W4(0.60X1.06) ANALOK
MATERIAL SPECIFICATION QTY UNIT UNIT PRICE

233.8 SQ.M 400

233.8 SQ.M 400
1 LOT 90000
1 LOT 40500
1 LOT 90000
1 LOT 93600

GRADE 33 OR GRADE 40
16mm dia. RSB
16mm dia. RSB
16mm dia. RSB
10mm dia. RSB
10mm dia. RSB
10mm dia. RSB
10mm dia. RSB
 4"

1.2X2.4
2'' x 2"

2" X 3"
2" X 2"
2" X 2"

1.2X2.4
2'' x 2"

2" X 3"
2" X 2"
 2.1X1.0 PANEL DOOR
2.1X0.8 PANEL DOOR
2.1X1.0 LOUVER DOOR
2.1X1.80 PATIO SLIDING DOOR

ANALOK TYPE
ANALOK TYPE
ANALOK TYPE
ANALOK TYPE
AMOUNT

93520
93520
90000
40500
90000
93600

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
ITEM NO. SCOPE OF WORKS MATERIAL SPE

1 GENERAL REQUIREMENTS
1.1 PLANS & PROFESSIONAL FEE
1.2 PERMIT & LICENSES
1.3 MOBILIZATION/DEMOLIZAITON
1.4 TEMPORARY FACILITIES
1.5 FREIGHT CHARGE
1.6 OVERHEAD SUPERVISION

2 SITEOWRKS AND EARTHWORKS

2.1 EXCAVATION
2.2 BACKFILLING
2.3 LAYOUT & STAKING
2.4 GRAVEL BEDDING
2.5 EARTHFILL
2.6 SOIL PREPARATION

3 CONCRETE WORKS
3.1 COLUMN FOOTING
3.2 COLUMN
3.3 BEAMS/GIRDER
-TIE BEAMS
-FLOOR BEAMS
-ROOF BEAMS
3.4 WALL FOOTING
3.5 SLAB ON FILL
3.6 COUNTER
3.7 SEPTIC TANK
3.8 CATCH BASIN

4 REBARS GRADE 33 OR
4.1 COLUMN FOOTING 16mm d
4.2 COLUMN 16mm d
4.3 BEAMS/GIRDER 16mm d
4.4 LATERAL TIES 10mm d
4.5 STIRRUPS 10mm d
4.6 WALL FOOTING 10mm d
4.7 SLAB 10mm d
4.8 FORMWORKS
4.9 OTHERS

5 MASONRY WORKS
5.1 CHB 4"
5.2 MORTAR
5.3 PLASTERING

6 FORMWORKS
COLUMN
MATERIAL SPECIFICATION QTY UNIT UNIT PRICE

GRADE 33 OR GRADE 40
16mm dia. RSB
16mm dia. RSB
16mm dia. RSB
10mm dia. RSB
10mm dia. RSB
10mm dia. RSB
10mm dia. RSB
4"
AMOUNT

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0