You are on page 1of 4

Project : TWO - STOREY RESIDENTIAL BUILDING

Owner : SIMEON ARBON


Location : BABAK, ISLAND GARDEN CITY OF SAMAL
Contrator : SHAIRA JEAN K ARBON
Subject : Breakdown of Works
Calendar Days : 60 days

Unit Amount
Description Unit Quantity Total
Material Labor Material Labor
I. Direct Cost
1.0 General Requirements
2.0 Earthworks
2.1 Excavation cu.m 63.723
2.2 Fill Material cu.m 8.1 383.33 3,104.97 3,104.97
2.3 Gravel Base cu.m 11.388 954.50 10,869.85 10,869.85
2.4 Backfill cu.m 31.63 954.50 30,190.84 30,190.84

Manpower
Foreman days 11 1.00 500.00 500.00 500.00
Laborer days 11 5.00 280.00 15,400.00 15,400.00

Sub-total Earthworks 60,065.65

3.0 Formworks
3.1 Ordinary Plywood 5mm sheets 70 380.00 26,600.00 26,600.00
3.2 2" x 3" x 12' Coco Lumber bd.ft 668 13.50 9,018.00 9,018.00
3.3 2" x 2" x 12' Coco Lumber bd.ft 571.63 13.50 7,717.01 7,717.01
3.4 2 1/2 CWN (8d) kg. 8 50.60 404.80 404.80
3.5 2d Fnishing Nails kg. 4 58.65 234.60 234.60
3.6 20d CWN kg. 48 56.00 2,688.00 2,688.00

Manpower
Foreman days 18 1.00 500.00 9,000.00 9,000.00
Carpenter days 18 2.00 350.00 12,600.00 12,600.00
Laborer days 18 5.00 280.00 25,200.00 25,200.00

Sub-total Formworks 93,462.41

4.0 Concrete Works


4.1 Column Footing cu.m 5.535
4.2 Wall Footing cu.m 2
4.3 Column cu.m 4.5475
4.4 Roof Beam cu.m 2.05
4.5 Floor Slab cu.m 9
Total Volume Concrete works 28.92

Portland Cement bags 128 238.00 30,464.00 30,464.00


Gravel Aggregates cu.m 28.14 830.00 23,356.20 23,356.20
Sand cu.m 11.56 600.00 6,936.00 6,936.00

Manpower
Foreman days 5 1.00 500.00 2,500.00 2,500.00
Mason days 5 2.00 350.00 3,500.00 3,500.00
Laborer days 5 5.00 280.00 7,000.00 7,000.00

Sub-total Concrete Works 73,756.20

5.0 Metal Works


5.1 16mm dia. X 6m length 150 396.00 59,400.00 59,400.00
5.3 10 mm dia. X 6m length 534 156.00 83,304.00 83,304.00
5.4 #16 G.I Wire kg. 48 69.00 3,312.00 3,312.00

Manpower
Foreman days 7 1.00 500.00 3,500.00 3,500.00
Steelman days 7 4.00 350.00 9,800.00 9,800.00
Laborer days 7 4.00 280.00 7,840.00 7,840.00

Sub-total Metal Works 167,156.00


6.0 Masonry Works/ Floor Fineshes
6.1 10 X 20 X 40 cm CHB pcs 3125 10.50 32,812.50 32,812.50
6.2 Portland Cement bags 188 273.70 51,455.60 51,455.60
6.3 Sand cu.m 18.92 690.00 13,054.80 13,054.80
6.4 30 x 30 cm Floor Tiles Unglazed pcs 40 145.00 5,800.00 5,800.00
6.5 20 x 20 cm Floor Tiles Unglazed pcs 173 18.49 3,198.77 3,198.77
6.6 20 x 20 cm Wall Tiles Glazed pcs 975 29.50 28,762.50 28,762.50
6.7 White Cement kg 40 64.00 2,560.00 2,560.00
6.8 Plastering
Cement bags 120 274.00 32,880.00 32,880.00
Fine Sand cu.m 7.17 920.00 6,596.40 6,596.40

Manpower
Foreman days 19 1 500.00 9,500.00 9,500.00
Mason days 19 4 350.00 26,600.00 26,600.00
Laborer days 19 5 280.00 26,600.00 26,600.00

Sub-total Masonry Works 239,820.57

7.0 Carpentry Works


7.1 Ceiling
Ordinary Plywood 5mm sheets 48 380.00 18,240.00 18,240.00
Marine Plywood 5mm sheets 34 397.00 13,498.00 13,498.00
2" x 2" x 12' Lumber bd.ft 2271 13.50 30,658.50 30,658.50
2d CWN kg 19.13 59.00 1,128.67 1,128.67
8d CWN kg 18.42 50.60 932.05 932.05

7.2 Cabinet
Ready Installed Cab. Bedroom unit 6 13,322.75 79,936.50 79,936.50
Ready Installed Cab. Kitchen unit 1 13,800.00 13,800.00 13,800.00

7.3 Doors
D-1, Panel Door, 0.90 x 2.10 m set 6 9,654.25 57,925.50 57,925.50
D-2, Panel Door, 0.80 x 2.10 m set 3 9,654.25 28,962.75 28,962.75
D-3, Hollow Core Flush Door set 4 3,209.00 12,836.00 12,836.00
D-4, PVC Door Built in set 8 1,552.50 12,420.00 12,420.00
Door Knob - Yale set 10 350.75 3,507.50 3,507.50
Door Lock - Yale set 10 350.75 3,507.50 3,507.50
Hinges (4 1/2" x 4 1/2", 4pcs each) set 120 75.00 9,000.00 9,000.00

7.4 Windows
W-1 Casement, 1.4x2.4m set 16 4,474.00 71,584.00 71,584.00
W-2 Casement, 0.8x0.8m set 4 1,892.75 7,571.00 7,571.00
W-3 Sliding with Fixed Glass set 2 10,350.00 20,700.00 20,700.00
W-4 sliding, alum frame set 16 805.00 12,880.00 12,880.00

Manpower
Foreman days 16 1 500.00 8,000.00 8,000.00
Carpenter days 16 5 350.00 28,000.00 28,000.00
Laborer days 16 5 280.00 22,400.00 22,400.00

Sub-total Carpentry Works 457,487.97

8.0 Roofing Materials


8.1 Corr. G.I Sheet, G.A 24 10' sheet 44 483.00 21,252.00 21,252.00
8.2 Corr. G.I Sheet, GA 24 8' sheet 35 414.00 14,490.00 14,490.00
8.3 Corr. G.I Sheet, GA 24 7' sheet 13 189.00 2,457.00 2,457.00
8.4 Corr. G.I Sheet, GA 24 5' sheet 13 282.00 3,666.00 3,666.00
8.5 G.I Rivets kg 12 71.30 855.60 855.60
8.6 G.I. Washer kg 32 71.30 2,281.60 2,281.60
8.7 2" x 4" C Purlins length 35 476.00 16,660.00 16,660.00
8.8 G.I Plain sheet, ga. 24 sheet 25 213.00 5,325.00 5,325.00
8.9 Angle bar 35 x 35 x 6mm length 104 461.15 47,959.60 47,959.60
8.10 10 mm dia. X 6m (sag rods) length 15 155.25 2,328.75 2,328.75
8.11 Welding Rod kilo 63 85.00 5,355.00 5,355.00

Manpower
Tinsmith days 18 2 500.00 18,000.00 18,000.00
Welder days 18 2 350.00 12,600.00 12,600.00
Carpenter days 18 3 350.00 18,900.00 18,900.00
Labor days 18 5 280.00 25,200.00 25,200.00

Sub-total Roofing Works 197,330.55


9.0 Painting Works
9.1 Quick Dry Enamel (ceiling) gal. 12 692.00 8,304.00 8,304.00
9.2 Acrylic Roof Shield (roof) gal. 54 915.12 49,416.48 49,416.48
9.3 Latex Paint (wall) gal. 30 552.00 16,560.00 16,560.00
9.4 Red Oxide Primer gal. 16 794.00 12,704.00 12,704.00
Paint thinner btls 70 41.00 2,870.00 2,870.00
Concrete Neutralizer lt 12 213.00 2,556.00 2,556.00
Surface Primer gal. 28 343.00 9,604.00 9,604.00
Paint Brush 3" pc 5 75.00 375.00 375.00
Paint Brush 2" pc 4 33.00 132.00 132.00
Roller Paint 9" pc 4 120.46 481.84 481.84

Manpower
Painter days 19 5 350.00 33,250.00 33,250.00
Labor days 19 4 280.00 21,280.00 21,280.00

Sub-total Painting Works 157,533.32

10.0 Plumbing Works


10.1 Water Distribution
Gate Valve set 1 310.00 310.00 310.00
Check Valve pc. 1 251.85 251.85 251.85
Kitchen Sink set 1 734.85 734.85 734.85
Floor Drain set 8 60.00 480.00 480.00
Shower head set 6 135.70 814.20 814.20
Shower valve set 6 547.40 3,284.40 3,284.40
Water Closet set 8 4757.55 38,060.40 38,060.40
Lavatory set 8 1568.60 12,548.80 12,548.80
Faucet set 9 257.60 2,318.40 2,318.40
G.I Pipe 1/2" dia.sch. 40 length 8 646.30 5,170.40 5,170.40
Elbow pcs 24 22.75 546.00 546.00
Tee pcs 24 32.00 768.00 768.00
Coupling pcs 24 18.40 441.60 441.60
Nipple pcs 30 17.25 517.50 517.50
Teflon pcs 8 35.00 280.00 280.00
Towel holder set 8 258.00 2,064.000 2,064.000
Toilet Paper holder set 8 455.00 3,640.000 3,640.000
Soap holder set 8 455.00 3,640.000 3,640.000

10.2 Sanitary & Dranaige


PVC Pipe 2" dia. length 32 98.00 3,136.00 3,136.00
PVC Pipe 4" dia. length 56 291.00 16,296.00 16,296.00
PVC Clean Out 4" dia. pcs 8 55.20 441.60 441.60
PVC elbow 4" 90 degree pcs 20 40.25 805.00 805.00
PVC elbow 2" 90 degree pcs 20 13.80 276.00 276.00
PVC elbow 2" 45 degree pcs 8 12.00 96.00 96.00
PVC Tee 4" x 4" pcs 12 71.30 855.60 855.60
PVC Tee 4" x 2" pcs 12 55.20 662.40 662.40
PVC P Trap 2" pcs 12 46.00 552.00 552.00

10.3 Septic Vault


10 x 20 x 40 cm CHB pcs 162 8.50 1,377.00 1,377.00
10 mm dia. X 6 m length 9 135.00 1,215.00 1,215.00
Cement bags 16 238.00 3,808.00 3,808.00
Sand cu.m 0.748 600.00 448.80 448.80
Gravel cu.m 0.3292 830.00 273.24 273.24

10.4 Catch Basin


10 x 20 x 400 cm CHB pcs 110 10.00 1,100.00 1,100.00
Cement bags 6.25 274.00 1,712.50 1,712.50
Sand cu.m 0.64 690.00 441.60 441.60
Gravel cu.m 0.47 955.00 448.85 448.85
10 mm dia. X 6mm length 26.25 155.25 4,075.31 4,075.31

Manpower
Plumber days 9 2 350.00 6,300.00 6,300.00
Helpers days 9 4 280.00 10,080.00 10,080.00

Sub - total Plumbing Works 130,271.30


11.0 Electrical Works
Panel Board w/ access. set 1 982.00 982.00 982.00
Circuit Breaker
20AMP set 2 445.00 890.00 890.00
30AMP set 6 445.00 2,670.00 2,670.00
Convenience outlet -2 gang set 9 110.40 993.60 993.60
Aircon outlet set 6 122.00 732.00 732.00
Switches, single set 30 62.00 1,860.00 1,860.00
Switches, double set 10 120.75 1,207.50 1,207.50
Switches, triple set 10 168.00 1,680.00 1,680.00
7 watts Pinlight set 60 304.75 18,285.00 18,285.00
32 watts circular flouresent lamp set 8 298.72 2,389.76 2,389.76
20 watts fluoroscent tube lamp set 25 1,150.00 28,750.00 28,750.00
400 watts chadelier set 2 18,400.00 36,800.00 36,800.00
TW cu. Wire 2.5 sq. m box 4 2,329.00 9,316.00 9,316.00
TW cu. Wire 3.5 sq. m lm 200 14.00 2,800.00 2,800.00
TW cu. Wire 8 sq. m lm 200 20.70 4,140.00 4,140.00
Junction Box pc 16 46.58 745.28 745.28
Service Entrance Acc set 2 345.00 690.00 690.00

Manpower
Electrician
30,000.00 30,000.00
Helpers

Sub-total Electrical Works 144,931.14

Unit Amount
Description Unit Quantity Total
Material Labor Unit Material

Total Material Cost 1,328,265.11


Total Labor Cost 393,550.00

TOTAL DIRECT COST 1,721,815.11

II. Indirect Cost


1.0 Permits 0.03 51,654.45
2.0 Taxes 0.0625 107,613.44
3.0 Supervision 0.06 103,308.91
4.0 Overhead 0.05 86,090.76
5.0 Contingency 0.03 51,654.45
6.0 Profit 0.1 172,181.51
7.0 Mobilization/Demobilization 0.01 17,218.15

TOTAL INDIRECT COST 589,721.68

TOTAL COST 2,311,536.78

Prepared by: Checked by:

Shaira Jean K. Arbon Engr. Arlene A. King


Project Engineer CE PROJECT - Professor

You might also like