DETAILED ESTIMATES

Supplement to Program of Works

Name of Project: SINGLE STOREY RESIDENTIAL BUILDING

Location: San Antonio, Northern Samar

Item No. Work Description Quantity Unit Unit Cost

I SITE WORKS
I.A. Clearing and Grubbing / lay-out 49.00 sq.m. 105.10

A. Material Quantity Unit Unit Cost Cost

Coco lumber 2" x 2" x 12" 40.00 pcs 80.00 3,200.00
Nylon String 3.00 rolls 40.00 120.00
3"CWN 2.00 kgs. 80.00 160.00
4" CW Nails 4.00 kgs. 80.00 320.00
MATERIALS COST (Php) 3,800.00

B. Freight and Handling Quantity Unit Unit Cost Cost

-
FREIGHT AND HANDLING (Php) -

Number of
C. Name and Capacity of Equipment Number Rate / Day Cost
Days
-
EQUIPMENT COST (Php) -

Number of Number of Days

Quantity Manpower
D. Labor Derivation (Subsidiary Work Description) Manpower to Complete the
Required Capability
Work
Assigned
Clearing & Grubbing 49.00 100.00 1.00 -
Lay-out 49.00 100.00 1.00 0.49

Total Duration(days) 1.00

Number of
E. Labor Requirement Number Rate / Day -
Days
Project Supervisor 1.00 1.00 500.00 500.00
Carpenter 1.00 1.00 350.00 350.00
Laborers 2.00 1.00 250.00 500.00

Labor Cost (Php) 1,350.00

TOTAL ITEM COST (Php) 5,150.00

UNIT ITEM COST (Php) 105.10

1
 DETAILED ESTIMATES
Supplement to Program of Works

Name of Project: SINGLE STOREY RESIDENTIAL BUILDING

Location: San Antonio, Northern Samar

Item No. Work Description Quantity Unit Unit Cost

I SITE WORKS
I.B. Structural Excavation 31.34 cu.m. 287.21
(column footing, tie beam, and septic vault)

A. Material Quantity Unit Unit Cost Cost

-
MATERIALS COST (Php) -

B. Freight and Handling Quantity Unit Unit Cost Cost

-
FREIGHT AND HANDLING (Php) -
Number of
C. Name and Capacity of Equipment Number Rate / Day Cost
Days
-
EQUIPMENT COST (Php) -

Number of
Number of
Quantity Manpower Days to
D. Labor Derivation (Subsidiary Work Description) Manpower
Required Capability Complete the
Assigned
Work
Excavation for Structures 31.34 1.50 10.00 2.09
cu.m./day/day

Total Duration(days) 3.00

Number of
E. Labor Requirement Number Rate / Day Cost
Days
Project Supervisor 1.00 3.00 500.00 1,500.00
Laborers 10.00 3.00 250.00 7,500.00

Labor Cost (Php) 9,000.00

TOTAL ITEM COST (Php) 9,000.00

UNIT ITEM COST (Php) 287.21

2
 DETAILED ESTIMATES
Supplement to Program of Works

Name of Proposed Sub-Project: SINGLE STOREY RESIDENTIAL BUILDING

Location: San Antonio, Northern Samar

Item No. Work Description Quantity Unit Unit Cost

I SITE WORKS
I.C. Embankment 21.94 cu.m. 136.77
Filling, Grading, and Compaction

A. Material Quantity Unit Unit Cost Cost

Embankment Material 21.94 cu.m. -
-
MATERIALS COST (Php) -

B. Freight and Handling Quantity Unit Unit Cost Cost

-
FREIGHT AND HANDLING (Php) -

Number of
C. Name and Capacity of Equipment Number Rate / Day Cost
Days
-
EQUIPMENT COST (Php) -

Number of Number of Days

Quantity Manpower
D. Labor Derivation (Subsidiary Work Description) Manpower to Complete the
Required Capability
Assigned Work

Embankment Material (Hauling) 0.500 1.00 -

26cans per day 0.5 cu.m./day
Backfilling & filling 21.94 3.00 4.00 2.00
Grading & Compaction 3.00 1.00 -
cu.m./day/man
Total Duration(days) 2.00
Number of
E. Labor Requirement Number Rate / Day Cost
Days
Backfilling & filling
Project Supervisor 1.00 2.00 500.00 1,000.00
Laborers 4.00 2.00 250.00 2,000.00
Grading & Compaction
Project Supervisor 1.00 - 500.00 -
Laborers 1.00 - 250.00 -
Hauling
Laborers 1.00 - 250.00 -

Labor Cost (Php) 3,000.00

TOTAL ITEM COST (Php) 3,000.00

UNIT ITEM COST (Php) 136.77

3
 DETAILED ESTIMATES
Supplement to Program of Works

Name of Proposed Sub-Project: SINGLE STOREY RESIDENTIAL BUILDING

Location: San Antonio, Northern Samar

Item No. Work Description Quantity Unit Unit Cost

I SITE WORKS
I.D. Soil Poisoning(to include gravel bedding) 49.00 sq.m. 159.40

A. Material Quantity Unit Unit Cost Cost

Gravel 0.79 cu.m. 900.00 710.78
Soil Poisoning Compound 4.00 liter 1,400.00 5,600.00

MATERIALS COST (Php) 6,310.78

B. Freight and Handling Quantity Unit Unit Cost Cost

Gravel 0.79 cu.m. -

FREIGHT AND HANDLING (Php) -

Number of
C. Name and Capacity of Equipment Number Rate / Day Cost
Days
-
EQUIPMENT COST (Php) -

Number of Number of Days

Quantity Manpower
D. Labor Derivation (Subsidiary Work Description) Manpower to Complete the
Required Capability
Assigned Work

Manual hauling, spreading, and compacting of Gravel Base 0.79 3.00 1.00 1.00
cu.m. cu.m./day/man

Soil Poisoning Compound Application 49.00 400.00 1.00 1.00

sq.m. sq.m./day/man
Total Duration(days) 2.00

Number of
E. Labor Requirement Number Rate / Day Cost
Days
Manual hauling, spreading, and compacting of Gravel Base
Project Supervisor 1.00 2.00 500.00 1,000.00
Laborers 1.00 1.00 250.00 250.00
Soil Poisoning Compound Application
Laborers 1.00 1.00 250.00 250.00

Labor Cost (Php) 1,500.00

TOTAL ITEM COST (Php) 7,810.78

UNIT ITEM COST (Php) 159.40

4
 DETAILED ESTIMATES
Supplement to Program of Works
Name of Proposed Sub-Project: SINGLE STOREY RESIDENTIAL BUILDING
Location: San Antonio, Northern Samar
Item No. Work Description Quantity Unit Unit Cost
II CONCRETE WORKS 23.50 cu.m. 4,860.96

A. Material Quantity Unit Unit Cost Cost

Footing 4.16 cu.m.
Cement Portland, type 1 38.00 bags 280.00 10,640.00
Sand washed 3.00 cu.m. 750.00 2,250.00
Gravel 4.00 cu.m. 900.00 3,600.00
Column 4.96 cu.m.
Cement Portland, type 1 45.00 bags 280.00 12,600.00
Sand washed 3.00 cu.m. 750.00 2,250.00
Gravel 4.00 cu.m. 900.00 3,600.00
Beams/Tie Beams 8.94 cu.m.
Cement Portland, type 1 81.00 bags 280.00 22,680.00
Sand washed 5.00 cu.m. 750.00 3,750.00
Gravel 8.00 cu.m. 900.00 7,200.00
Slab 4.90 cu.m.
Cement Portland, type 1 45.00 bags 280.00 12,600.00
Sand washed 3.00 cu.m. 750.00 2,250.00
Gravel 4.00 cu.m. 900.00 3,600.00
Septic Tank 0.53 cu.m.
Cement Portland, type 1 5.00 bags 280.00 1,400.00
Sand washed 1.00 cu.m. 750.00 750.00
Gravel 1.00 cu.m. 900.00 900.00
MATERIALS COST (Php) 90,070.00

B. Freight and Handling Quantity Unit Unit Cost Cost

Cement Portland, type 1 214.00 bags -
Sand washed 15.00 cu.m. -
Gravel 21.00 cu.m. -

FREIGHT AND HANDLING (Php) -

Number of
C. Name and Capacity of Equipment Number Rate / Day Cost
Days
-
EQUIPMENT COST (Php) -

Number of Number of Days

Quantity Manpower
D. Labor Derivation (Subsidiary Work Description) Manpower to Complete the
Required Capability
Assigned Work
Concreting 214.00 35.00 1.00 6.11
(1-gang = 2Mason + 8Laborer) cu.m. bags/day gang
water supply more than 5 meters - add 1 labor per gang
Total Duration(days) 7.00

Number of
E. Labor Requirement Number Rate / Day Cost
Days
Project Supervisor 1.00 7.00 500.00 3,500.00
Mason 2.00 7.00 350.00 4,900.00
Laborers 9.00 7.00 250.00 15,750.00
Labor Cost (Php) 24,150.00

TOTAL ITEM COST (Php) 114,220.00

UNIT ITEM COST (Php) 4,860.96

5
 DETAILED ESTIMATES
Supplement to Program of Works

Name of Proposed Sub-Project: SINGLE STOREY RESIDENTIAL BUILDING

Location: San Antonio, Northern Samar

Item No. Work Description Quantity Unit Unit Cost

III FORMWORKS AND SCAFFOLDINGS (allow 2-uses) 103.75 sq.m. 729.06

A. Material Quantity Unit Unit Cost Cost

Columns 60.00 sq.m.
Beams 43.75 sq.m.
Plywood, ordinary 1/4"thk, 1.22 x 2.44mts 19.00 shts 280.00 5,320.00
Coco lumber 2" x 2" x 12" 1,236.00 309.00 pcs 80.00 24,720.00
Coco lumber 2" x 3" x 12" 240.00 40.00 pcs 120.00 4,800.00
Coco lumber 2" x 4" x 12" pcs 160.00 -
CWN no. 4 55.00 kls 80.00 4,400.00
CWN no. 3 32.00 kls 80.00 2,560.00
CWN no. 2 24.00 kls 80.00 1,920.00
CWN no. 1 9.00 kls 80.00 720.00

MATERIALS COST (Php) 44,440.00

B. Freight and Handling Quantity Unit Unit Cost Cost

Plywood, ordinary 1/4"thk, 1.22 x 2.44mts 19.00 shts -

FREIGHT AND HANDLING (Php) -

Number of
C. Name and Capacity of Equipment Number Rate / Day Cost
Days
-
EQUIPMENT COST (Php) -

Number of Days
Quantity Manpower # of Manpower
D. Labor Derivation (Subsidiary Work Description) to Complete the
Required Capability Assigned (gang)
Work
Scaffoldings
Fabrication, Installation, and Stripping of Forms 103.75 35.00 2.00 2.00
(1-gang = 2Carpenter + 4Laborer) sq.m./day/gang
Stripping of Forms 103.75 60.00 1.00 2.00
(1-gang = 2Carpenter + 4Laborer)
Formworks
Fabrication, Installation, and Stripping of Forms 103.75 35.00 2.00 2.00
(1-gang = 2Carpenter + 4Laborer) sq.m./day/gang
Stripping of Forms 103.75 60.00 1.00 2.00
(1-gang = 2Carpenter + 4Laborer)
Total Duration(days) 8.00

Number of
E. Labor Requirement Number Rate / Day Cost
Days
Project Supervisor 1.00 8.00 500.00 4,000.00
Carpenter 4.00 8.00 350.00 11,200.00
Laborers 8.00 8.00 250.00 16,000.00

Labor Cost (Php) 31,200.00

TOTAL ITEM COST (Php) 75,640.00

UNIT ITEM COST (Php) 729.06

6
 DETAILED ESTIMATES
Supplement to Program of Works

Name of Proposed Sub-Project: SINGLE STOREY RESIDENTIAL BUILDING

Location: San Antonio, Northern Samar

Item No. Work Description Quantity Unit Unit Cost

IV REINFORCEMENT BAR WORKS 2,767.99 kgs 58.10

A. Material Quantity Unit Unit Cost Cost

RSB x 6m, deformed 10mm diam. 226.00 pcs 160.00 36,160.00
RSB x 6m, deformed 12mm diam. - pcs 220.00 -
RSB x 6m, deformed 16mm diam. 204.00 pcs 340.00 69,360.00
RSB x 6m, deformed 20mm diam. - pcs 460.00 -
G.I. Tie Wire Ga16 20.00 kgs 80.00 1,600.00
Hacksaw Blade Heavy Duty 10.00 pcs 90.00 900.00

MATERIALS COST (Php) 108,020.00

B. Freight and Handling Quantity Unit Unit Cost Cost

RSB x 6m, deformed 10mm diam. 226.00 pcs -
RSB x 6m, deformed 12mm diam. - pcs -
RSB x 6m, deformed 16mm diam. 204.00 pcs -
G.I. Tie Wire Ga16 20.00 kgs -

FREIGHT AND HANDLING (Php) -

Number of
C. Name and Capacity of Equipment Number Rate / Day Cost
Days
-
EQUIPMENT COST (Php) -

Number of Number of Days

Quantity Manpower
D. Labor Derivation (Subsidiary Work Description) Manpower to Complete the
Required Capability
Assigned Work
Fabrication and Installation of Deformed Round Bar 2,767.99 60.00 2.00 23.07
(1-gang = 1Steelman + 2Laborer) kls/day/gang

Total Duration(days) 24.00

Number of
E. Labor Requirement Number Rate / Day Cost
Days
Project Supervisor 1.00 24.00 500.00 12,000.00
Steel man 2.00 24.00 350.00 16,800.00
Laborers 4.00 24.00 250.00 24,000.00

Labor Cost (Php) 52,800.00

TOTAL ITEM COST (Php) 160,820.00

UNIT ITEM COST (Php) 58.10

7
 DETAILED ESTIMATES
Supplement to Program of Works

Name of Proposed Sub-Project: SINGLE STOREY RESIDENTIAL BUILDING

Location: San Antonio, Northern Samar

Item No. Work Description Quantity Unit Unit Cost

V MASONRY WORKS 147.63 sq.m. 1,000.68

A. Material Quantity Unit Unit Cost Cost

CHB Laying 147.63 sq.m.
CHB 4" 1,956.00 pcs 15.00 29,340.00
Cement Portland, type 1 78.00 bags 280.00 21,840.00
Sand washed 7.00 cu.m. 750.00 5,250.00
Plastering 295.26 sq.m.
Cement Portland 45.00 bags 280.00 12,600.00
Sand washed 4.00 cu.m. 750.00 3,000.00
CHB Reinforcement 406.56 kgs.
RSB x 6m, deformed 10mm diam. 110.00 pcs 160.00 17,600.00
G.I. Tie Wire Ga16 5.00 kgs. 80.00 400.00

MATERIALS COST (Php) 90,030.00

B. Freight and Handling Quantity Unit Unit Cost Cost

CHB 4" 1,956.00 pcs -
Cement Portland, type 1 123.00 bags -
Sand washed 11.00 cu.m. -

FREIGHT AND HANDLING (Php) -

Number of
C. Name and Capacity of Equipment Number Rate / Day Cost
Days
-

EQUIPMENT COST (Php) -

Number of Days
Quantity Manpower # of Manpower
D. Labor Derivation (Subsidiary Work Description) Required Capability Assigned (gang)
to Complete the
Work
CHB Laying 1,956.00 230.00 2.00 5.00
(1gang = 2Mason + 3Laborer) pcs/day/gang gang
Plastering 258.35 12.00 2.00 11.00
(1gang = 2Mason + 2Laborer) sq.m./day/gang
Fabrication and Installation of Deformed Round Bar 406.56 60.00 2.00 4.00
(1-gang = 1Steelman + 2Laborer) kls/day/gang

Total Duration(days) 20.00

Number of
E. Labor Requirement Number Rate / Day Cost
Days
CHB Laying
Project Supervisor 1.00 5.00 500.00 2,500.00
Mason 4.00 5.00 350.00 7,000.00
Laborer 6.00 5.00 250.00 7,500.00
Plastering
Project Supervisor 1.00 11.00 500.00 5,500.00
Mason 4.00 11.00 350.00 15,400.00
Laborer 4.00 11.00 250.00 11,000.00
Fabrication and Installation of Deformed Round Bar
Project Supervisor 1.00 4.00 500.00 2,000.00
Steelman 2.00 4.00 350.00 2,800.00
Laborer 4.00 4.00 250.00 4,000.00

Labor Cost (Php) 57,700.00

8
TOTAL ITEM COST (Php) 147,730.00
UNIT ITEM COST (Php) 1,000.68
 DETAILED ESTIMATES
Supplement to Program of Works

Name of Proposed Sub-Project: SINGLE STOREY RESIDENTIAL BUILDING

Location: San Antonio, Northern Samar

Item No. Work Description Quantity Unit Unit Cost

VI ARCHITECHTURAL FINISHES
VI.A Door and Windows 31.18 sq.m. 2,253.05

A. Material Quantity Unit Unit Cost Cost

D-1 (1.00mx2.10m Solid Door on 50 x 100mm thk Wood Jamb) 1.00 set 8,500.00 8,500.00
D-2 (1.73mx2.13m Solid Door on 50 x 100mm thk Wood Jamb) 1.00 set 10,000.00 10,000.00
D-3 (0.86mx2.10m Wooden Flush Door on Wood Jamb) 2.00 set 8,500.00 17,000.00
D-4, (0.70m x 2.00m) PVC Flush door 1.00 set 1,200.00 1,200.00
D-5, (0.60m x 2.00m) Wooden Flush Door 1.00 set 5,500.00 5,500.00
3-1/2" x 3-1/2" Door Loose Pin Hinges (heavy duty) 12.00 pairs 150.00 1,800.00
Lockset (High quality Door knob) 6.00 pcs. 800.00 4,800.00
W-1, (1.15m x 1.10m) ALUMINUM DOUBLE SHUTTER WITH MULLION WINDOW 4.00 set 3,500.00 14,000.00
WITH 6mm THK. TINTED GLASS PANELS.
W-2 (1.38mx0.63m) MULLION WINDOW WITH 6mm THK. TINTED GLASS 1.00 set 1,600.00 1,600.00
W-3 (0.42mx0.88m) TRANSOM WINDOW WITH 6mm THK. TINTED GLASS 1.00 set 750.00 750.00

MATERIALS COST (Php) 65,150.00

B. Freight and Handling Quantity Unit Unit Cost Cost

-
-

FREIGHT AND HANDLING (Php) -

Number of
C. Name and Capacity of Equipment Number Rate / Day Cost
Days
-
-
EQUIPMENT COST (Php) -
Number of Number of
Quantity Manpower
D. Labor Derivation (Subsidiary Work Description) Manpower Days to
Required Capability
Assigned Complete the
Cutting and Fixing of Windows & Door Jambs 31.18 6.00 2.00 2.60
(1gang = 1Carpenter + 1Laborer) sq.m./day/gang

Total Duration(days) 3.00

Number of
E. Labor Requirement Number Rate / Day Cost
Days
Project Supervisor 1.00 3.00 500.00 1,500.00
Carpenter 2.00 3.00 350.00 2,100.00
Laborers 2.00 3.00 250.00 1,500.00

Labor Cost (Php) 5,100.00

TOTAL ITEM COST (Php) 70,250.00

UNIT ITEM COST (Php) 2,253.05

9
 DETAILED ESTIMATES
Supplement to Program of Works

Name of Proposed Sub-Project: SINGLE STOREY RESIDENTIAL BUILDING

Location: San Antonio, Northern Samar

Item No. Work Description Quantity Unit Unit Cost

VI ARCHITECHTURAL FINISHES
VI.B Ceiling 49.00 sq.m. 701.63

A. Material Quantity Unit Unit Cost Cost

Good Lumber 2"x2"x12' Ceiling Joist 103.00 pcs 120.00 12,360.00
Good Lumber 2"x2"x12' Hangers 52.00 pcs 120.00 6,240.00
Marine Plywood 1.22m x 2.44m x 1/4" thk 18.00 pcs 450.00 8,100.00
CW Nails No. 4 10.00 kls 80.00 800.00
CW Nails No. 3 10.00 kls 80.00 800.00
CW Nails No. 2 5.00 kls 80.00 400.00
CW Nails No. 1 5.00 kls 80.00 400.00
Concrete Nalis No. 3 4.00 kls 120.00 480.00

MATERIALS COST (Php) 29,580.00

B. Freight and Handling Quantity Unit Unit Cost Cost

Marine Plywood 1.22m x 2.44m x 1/4" thk 18.00 pcs -

FREIGHT AND HANDLING (Php) -

Number of
C. Name and Capacity of Equipment Number Rate / Day Cost
Days
-
-
EQUIPMENT COST (Php) -

Number of Number of Days

Quantity Manpower
D. Labor Derivation (Subsidiary Work Description) Required Capability
Manpower to Complete the
Assigned Work

Cutting, fabrication, and installation of ceiling 49.00 15.00 2.00 2.00

(1gang = 2Carpenter + 1Laborer)
Total Duration(days) 2.00

Number of
E. Labor Requirement Number Rate / Day Cost
Days
Project Supervisor 1.00 2.00 500.00 1,000.00
Carpenter 4.00 2.00 350.00 2,800.00
Laborers 2.00 2.00 250.00 1,000.00

Labor Cost (Php) 4,800.00

TOTAL ITEM COST (Php) 34,380.00

UNIT ITEM COST (Php) 701.63

10
 DETAILED ESTIMATES
Supplement to Program of Works

Name of Proposed Sub-Project: SINGLE STOREY RESIDENTIAL BUILDING

Location: San Antonio, Northern Samar

Item No. Work Description Quantity Unit Unit Cost

VII ROOFING WORKS
VII.A. Roof Framing and Purlins 49.00 sq.m. 1,162.45

A. Material Quantity Unit Unit Cost Cost

Good Lumber 2"x5"x8' King Post 6.00 pcs 300.00 1,800.00
Good Lumber 2"x5"x12' Top Chord 15.00 pcs 450.00 6,750.00
Good Lumber 2"x5"x12' Bottom Chord 15.00 pcs 450.00 6,750.00
Good Lumber 2"x4x12' Web Member 36.00 pcs 360.00 12,960.00
Good Lumber 2"x5"x12' Collar Plate 3.00 pcs 450.00 1,350.00
Good Lumber 2"x4"x12' Wood Straps 3.00 pcs 360.00 1,080.00
Good Lumber 2"x2"x12' Wood Cleats 6.00 pcs 180.00 1,080.00
Good Lumber 2"x5"x12' Cross Bracing 6.00 pcs 450.00 2,700.00
Good Lumber 2"x4"x12' Purlins 26.00 pcs 360.00 9,360.00
Good Lumber 1"x12"x12' Facia Board 2.00 pcs 540.00 1,080.00
16mmx8" Machine Bolts w/ nut & washer 18.00 set 145.00 2,610.00
CWN 4" 14.00 kgs. 80.00 1,120.00
CWN 5" 8.00 kgs. 80.00 640.00
CWN 2½" 6.00 kgs. 80.00 480.00
Anti Termite (Solignum) 2.00 gals. 1,400.00 2,800.00

MATERIALS COST (Php) 52,560.00

B. Freight and Handling Quantity Unit Unit Cost Cost

FREIGHT AND HANDLING (Php) -

Number of
C. Name and Capacity of Equipment Number Rate / Day Cost
Days
Welding Machine -
EQUIPMENT COST (Php) -

Number of Number of Days

Quantity Manpower
D. Labor Derivation (Subsidiary Work Description) Required Capability
Manpower to Complete the
Assigned Work
Fabrication and Installation of Truss 49.00 30.00 1.00 2.00
(1gang = 1Welder + 1Laborer) sq.m./day/gang

Installation of Purlins 49.00 30.00 1.00 2.00

(1gang = 1Welder + 1Laborer) sq.m./day/man
Total Duration(days) 4.00

Number of
E. Labor Requirement Number Rate / Day Cost
Days
Fabrication and Installation of Truss
Project Supervisor 1.00 2.00 500.00 1,000.00
Carpenter 1.00 2.00 350.00 700.00
Laborers 1.00 2.00 250.00 500.00
Installation of Purlins
Project Supervisor 1.00 2.00 500.00 1,000.00
Carpenter 1.00 2.00 350.00 700.00
Laborers 1.00 2.00 250.00 500.00
Labor Cost (Php) 4,400.00

TOTAL ITEM COST (Php) 56,960.00

UNIT ITEM COST (Php) 1,162.45
11
 DETAILED ESTIMATES
Supplement to Program of Works

Name of Proposed Sub-Project: SINGLE STOREY RESIDENTIAL BUILDING

Location: San Antonio, Northern Samar

Item No. Work Description Quantity Unit Unit Cost

VII ROOFING WORKS 25.41 sq.m. 1,227.08
VII.A. Roofing
A. Material Quantity Unit Unit Cost Cost
G.I. Sheet, Corrugated 0.40mm thk x 14ft 18.00 shts 830.00 14,940.00
G.I. Sheet, Corrugated 0.40mm thk x 12ft 6.00 shts 680.00 4,080.00
0.40mm Pre-Fabricated Ridge Roll (medium size) 8ft 2.00 pcs 260.00 520.00
0.40mm GI Flashing (medium size) 8ft 14.00 pcs 260.00 3,640.00
0.40mm GI Gutter (medium size) 8ft 4.00 pcs 350.00 1,400.00
Umbrella Nails 2" 5.00 kls 110.00 550.00
Roof Sealant 1.00 lit 550.00 550.00

MATERIALS COST (Php) 25,680.00

B. Freight and Handling Quantity Unit Unit Cost Cost

FREIGHT AND HANDLING (Php) -

Number of
C. Name and Capacity of Equipment Number Rate / Day Cost
Days
-
EQUIPMENT COST (Php) -

Number of Number of Days

Quantity Manpower
D. Labor Derivation (Subsidiary Work Description) Required Capability
Manpower to Complete the
Assigned Work

Installation of G.I. Sheets 18.00 7.00 1.00 3.00

(1gang = 1Tinsmith + 1Laborer) pcs./gang per day
Installation of G.I. Ridge Roll 2.00 7.00 1.00 1.00
(1gang = 1Tinsmith + 1Laborer) pcs/gang per day
Installation of G.I. Flashing 4.00 7.00 1.00 1.00
(1gang = 1Tinsmith + 1Laborer) pcs/gang per day

Total Duration(days) 5.00

Number of
E. Labor Requirement Number Rate / Day Cost
Days
Installation of G.I. Sheets
Project Supervisor 1.00 3.00 500.00 1,500.00
Tinsmith 1.00 3.00 350.00 1,050.00
Laborer 1.00 3.00 250.00 750.00
Installation of G.I. Ridge Roll
Project Supervisor 1.00 1.00 500.00 500.00
Tinsmith 1.00 1.00 350.00 350.00
Laborer 1.00 1.00 250.00 250.00
Installation of G.I. Flashing
Project Supervisor 1.00 1.00 500.00 500.00
Tinsmith 1.00 1.00 350.00 350.00
Laborer 1.00 1.00 250.00 250.00

Labor Cost (Php) 5,500.00

TOTAL ITEM COST (Php) 31,180.00

UNIT ITEM COST (Php) 1,227.08

12
 DETAILED ESTIMATES
Supplement to Program of Works

Name of Proposed Sub-Project: SINGLE STOREY RESIDENTIAL BUILDING

Location: San Antonio, Northern Samar

Item No. Work Description Quantity Unit Unit Cost

VIII PLUMBING WORKS 60.00 sq.m. 370.08

A. Material Quantity Unit Unit Cost Cost

A. Plumbig Works
Toilet Bowl Flush Type 1.00 units 3,000.00 3,000.00
Floor Drain 4" x 4", stainless, Bee-Hive Type 2.00 sets 150.00 300.00
Soap Holder 1.00 sets 450.00 450.00
Paper Holder 1.00 sets 450.00 450.00
B. Sewer Line
3" x 3.0m dia. PVC Pipe main sewer line 4.00 pcs 270.00 1,080.00
3" x 3" Sanitary PVC Wye wc 1.00 pcs 150.00 150.00
3" dia. x 90⁰ PVC Bend Elbow 2.00 pcs 150.00 300.00
3" x 3.0m dia. PVC Pipe downspout 5.00 pcs 270.00 1,350.00
3" dia. x 90⁰ PVC Bend Elbow downspout 6.00 pcs 100.00 600.00
3" dia. PVC Coupling downspout 6.00 pcs 100.00 600.00
3" dia.PVC Clean Out Plug 2.00 pcs 100.00 200.00
4" x 2" Sanitary PVC Wye 3.00 pcs 150.00 450.00
4" x 2" Sanitary PVC Tee 1.00 pcs 130.00 130.00
2" x 3.0m PVC Pipe 5.00 pcs 180.00 900.00
2" x 2" Sanitary PVC Tee 2.00 pcs 80.00 160.00
2" dia. PVC P-Trap 4.00 pcs 80.00 320.00
2" dia. x 90⁰ PVC Bend Elbow 3.00 pcs 70.00 210.00
2" dia. x 45⁰ PVC Bend Elbow 2.00 pcs 70.00 140.00
2" dia.PVC Clean Out Plug 1.00 pcs 60.00 60.00
Solvent Cement 2.00 can 210.00 420.00
C. Water Line
Lavatory Wall Hung with faucet and supply pipe 1.00 sets 1,750.00 1,750.00
Kitchen Sink double 1.00 sets 1,200.00 1,200.00
PVC Blue Pipe 1/2" Diam x 3mts 8.00 pcs 120.00 960.00
Gate Valve 1/2" Diam, Ball-type 1.00 pcs 430.00 430.00
PVC Blue Elbow 1/2" Diam x 90Deg, without thread 10.00 pcs 80.00 800.00
PVC Blue Tee 1/2" Diam, equal, without thread 5.00 pcs 70.00 350.00
PVC Blue Elbow 1/2" Diam x 90Deg, with thread 4.00 pcs 70.00 280.00
Faucet 1/2" Diam, Ball-type, Brass 3.00 pcs 305.00 915.00
Teflon Tape 2.00 roll 30.00 60.00
G.I. Adoptor 1/2" Diam with thread 2.00 pcs 70.00 140.00

MATERIALS COST (Php) 18,155.00

B. Freight and Handling Quantity Unit Unit Cost Cost

-
-
-

FREIGHT AND HANDLING (Php) -

Number of
C. Name and Capacity of Equipment Number Rate / Day Cost
Days
-
EQUIPMENT COST (Php) -

Number of Number of Days

Quantity Manpower
D. Labor Derivation (Subsidiary Work Description) Required Capability
Manpower to Complete the
Assigned Work
Installation of pipelines and fittings 60.00 20.00 1.00 3.00
(1gang = 1Plumber + 2Laborer) sq.m./gang per day
Total Duration(days) 3.00
Number of
E. Labor Requirement Number Rate / Day Cost
Days
Project Supervisor 1.00 3.00 500.00 1,500.00
Plumber 1.00 3.00 350.00 1,050.00
Laborer 2.00 3.00 250.00 1,500.00
Labor Cost (Php) 4,050.00

13 TOTAL ITEM COST (Php) 22,205.00

UNIT ITEM COST (Php) 370.08
 DETAILED ESTIMATES
Supplement to Program of Works

Name of Proposed Sub-Project: SINGLE STOREY RESIDENTIAL BUILDING

Location: San Antonio, Northern Samar

Item No. Work Description Quantity Unit Unit Cost

IX ELECTRICAL WORKS 124.00 sq.m. 387.90

A. Material Quantity Unit Unit Cost Cost

Interior Rough-in
PVC Utility Boxes 2" x 4" 18.00 pcs 60.00 1,080.00
PVC Junction Boxes 4" x 4" 12.00 pcs 60.00 720.00
RSC Pipe 3/4" Diam 10.00 pcs 380.00 3,800.00
Electrical Wires
THW Wire, Stranded 3.50 sq.mm 2.00 box 6,500.00 13,000.00
THW Wire, Stranded 2.00 sq.mm 1.00 box 8,000.00 8,000.00
Service drop wire 100.00 mts 30.00 3,000.00
Flexible Tube 3/4" Diam 150.00 mts 25.00 3,750.00
Electrical Tape Big 3.00 pcs 45.00 135.00
Electrical Fixtures
Compact Flourescent Bulb (CFLs) 15-25Watts 10.00 sets 200.00 2,000.00
2-gang switch with plate, flush type 3.00 sets 250.00 750.00
1-gang switch with plate, flush type 5.00 sets 175.00 875.00
Duplex convenience outlet, flush type 10.00 sets 180.00 1,800.00
Lamp holder(4"dia porcelain receptacle) 10.00 sets 85.00 850.00
Entrance Cap 3/4" Diam 1.00 pcs 90.00 90.00
Panel Board 8-Branches 1.00 sets 1,200.00 1,200.00
Circular Breaker 20 amp 2.00 sets 300.00 600.00
Circular Breaker 15amp 2.00 sets 300.00 600.00
Circular Breaker 60 amp 1.00 sets 350.00 350.00
MATERIALS COST (Php) 42,600.00

B. Freight and Handling Quantity Unit Unit Cost Cost

Note: Freight and handling of materials was already included in material cost
FREIGHT AND HANDLING (Php) -
Number of
C. Name and Capacity of Equipment Number Rate / Day Cost
Days
-

EQUIPMENT COST (Php) -

Number of Number of Days

Quantity Manpower
D. Labor Derivation (Subsidiary Work Description) Required Capability
Manpower to Complete the
Assigned Work
Installation of Electrical Wires and Fixtures 124.00 30.00 1.00 5.00
(1gang = 1Electrician + 1Laborer) sq.m./gang per day

Total Duration(days) 5.00

Number of
E. Labor Requirement Number Rate / Day Cost
Days
Installation of Electrical Wires and Fixtures
Project Supervisor 1.00 5.00 500.00 2,500.00
Electrician 1.00 5.00 350.00 1,750.00
Laborer 1.00 5.00 250.00 1,250.00

Labor Cost (Php) 5,500.00

TOTAL ITEM COST (Php) 48,100.00

UNIT ITEM COST (Php) 387.90

14
 DETAILED ESTIMATES
Supplement to Program of Works

Name of Proposed Sub-Project: SINGLE STOREY RESIDENTIAL BUILDING

Location: San Antonio, Northern Samar

Item No. Work Description Quantity Unit Unit Cost

X PAINTING WORKS 110.00 sq.m. 243.27

A. Material Quantity Unit Unit Cost Cost

Metal Primer Red Oxide 1.00 Gals 750.00 750.00
Concrete Emulsion 2.00 Gals 800.00 1,600.00
Concrete Neutralizer 2.00 Gals 650.00 1,300.00
Tinting color Enamel Blue 2.00 pints 150.00 300.00
Tinting color Enamel Yellow 2.00 pints 150.00 300.00
Flat Latex White 6.00 Gals 800.00 4,800.00
Semi-Gloss Latex White 6.00 Gals 800.00 4,800.00
Quick Dry Enamel White 1.00 Gals 700.00 700.00
Roof Paint Gloss (Baguio Green) 1.00 Gals 800.00 800.00
Flat Enamel White 1.00 Gals 700.00 700.00
Latex Tinting color Raw sienna 2.00 pints 150.00 300.00
Latex Tinting color Red 1.00 pints 150.00 150.00
Latex tinting color Blue 1.00 pints 150.00 150.00
Latex tinting color Yellow 1.00 pints 150.00 150.00
Latex tinting color Green 1.00 pints 150.00 150.00
Screen tape 1" 2.00 rolls 170.00 340.00
Patching compound 4.00 kgs 350.00 1,400.00
Easy tite w/ hardener 1.00 Gals 520.00 520.00
Paint thinner 2.00 Gals 320.00 640.00
Paint Brush 4" 2.00 pcs. 90.00 180.00
Paint Brush 2" 2.00 pcs. 60.00 120.00
Paint Brush 1" 2.00 pc. 40.00 80.00
Paint Roller 7" with Pan 2.00 set 200.00 400.00
Lettering Brush 1" 2.00 set 25.00 50.00
Lettering Brush 1/2" 2.00 set 25.00 50.00
Sand paper # 100 4.00 pcs. 15.00 60.00
Sand paper # 200 4.00 pcs. 15.00 60.00
Paint Tray 2.00 pcs. 165.00 330.00
Paleta 2.00 pair 120.00 240.00
Espatola 2.00 pcs. 120.00 240.00
MATERIALS COST (Php) 21,660.00

B. Freight and Handling Quantity Unit Unit Cost Cost

FREIGHT AND HANDLING (Php) -
Number of
C. Name and Capacity of Equipment Number Rate / Day Cost
Days
-
EQUIPMENT COST (Php) -

Number of Number of Days

Quantity Manpower
D. Labor Derivation (Subsidiary Work Description) Required Capability
Manpower to Complete the
Assigned Work
Painting to include surface preparation 110.00 25.00 2.00 3.00
(1gang = 1Painter + 1Laborer) sq.m./gang per day

Total Duration(days) 3.00

Number of
E. Labor Requirement Number Rate / Day Cost
Days
Project Supervisor 1.00 3.00 500.00 1,500.00
Painter 2.00 3.00 350.00 2,100.00
Laborer 2.00 3.00 250.00 1,500.00

Labor Cost (Php) 5,100.00

TOTAL ITEM COST (Php) 26,760.00

UNIT ITEM COST (Php) 243.27
15