Project One Storey Building

Owner Kris C. Ditan

Location Benjamin Hills, Panacan, Davao City
Contractor
Subject Breakdown of Works
Unit Price Amount
DESCRIPTION Unit Quantity Total Amount
Material Labor Material Labor
I. Direct Cost
1.0 General Requirements
1.1 Mobilization/demobilization lot P5,000.00
1.2 Temporary Facilities lot P10,000.00
Sub-total General Requirements P15,000.00

2.0 Earthworks
2.1 Clearing and grubbing sq m 150 P10.00 P1,500.00
2.2 Lay-out sq m 60 P25.00 P1,500.00
2.3 Excavation cu m 18.646 P100.00 P1,864.60
2.4 Fill Materials cu m 15.93 P100.00 P150.00 P1,593.00 P2,389.50
2.5 Gravel base cu m 6.6 P550.00 P100.00 P3,630.00 P660.00
2.6 Backfill cu m 6.441 P100.00 P644.10

Manpower:
Foreman
Carpenter
Laborer
Sub-total Earthworks P13,781.20
3.0 Form works
3.1 Assorted Lumber
2" x 2" x 10' bdft 71 P38.00 P2,698.00
2" x 2" x 12' bdft 206 P152.00 P31,312.00
2" x 3" x 12' bdft 26 P228.00 P5,928.00
3.2 Assorted common wire nails kg 30 P48.00 P1,440.00
3.3 Plywood, 10mm sht 12 P440.00 P5,280.00

Manpower:
Foreman
Carpenter
Laborer
Sub-total Form works P46,658.00

4.0 Concrete Works

4.1 Column footing cu m 1.979
4.2 Column cu m 1.618
4.3 Wall footing cu m 1.596
4.4 Floor slab cu m 6
4.5 Roof beam cu m 1.824
4.6 Kitchen Counter cu m 0.204
4.7 Septic Vault cu m 0.6497
4.8 Catch Basin cu m 0.2

Total volume concrete works cu m 14.0707

Portland cement bags 127 P209.00 P26,543.00

Gravel cu m 14.0707 P550.00 P7,738.89
Sand cu m 7.03535 P650.00 P4,572.98
water drums 50 P50.00 P2,500.00

Manpower:
Foreman
Carpenter
Laborer
Sub-total Concrete Works P41,354.86
5.0 Rebar Works
5.1 Column footing
16 mm dia. X 6 m, RSB pcs 7 P325.00 P2,275.00
# 16 G.I. T.W. kg 0.118 P50.00 P5.90
5.2 Column
16 mm dia. X 6 m, RSB pcs 40 P325.00 P13,000.00
10 mm dia. X 6 m, RSB pcs 30 P123.00 P3,690.00
# 16 G.I. T.W. kg 4.528 P50.00 P226.40
5.3 Wall footing
10 mm dia. X 6 m, RSB pcs 5 P123.00 P615.00
# 16 G.I. T.W. kg 1.287 P50.00 P64.35
5.4 Floor slab
10 mm dia. X 6 m, RSB pcs 37 P123.00 P4,551.00
# 16 G.I. T.W. kg 0.882 P50.00 P44.10
5.5 Roof beam
16 mm dia. X 6 m, RSB pcs 26 P325.00 P8,450.00
10 mm dia. X 6 m, RSB pcs 48 P123.00 P5,904.00
# 16 G.I. T.W. kg 4.528 P50.00 P226.40

Manpower:
Foreman
Carpenter
Laborer
Sub-total Rebar Works P39,052.15

6.0 Masonry Works

CHB, 4" pcs 1982 P7.50 P14,865.00
10 mm dia. x 6.0 m, RSB pcs 114 P123.00 P14,022.00
# 16 G.I. T.W. kg 5.15 P50.00 P257.50
Portland cement bags 159 P209.00 P33,231.00
Sand cu m 12.31 P550.00 P6,770.50
Precast Cateza
double m 3 P2,500.00 P7,500.00
single m 1 P1,300.00 P1,300.00

6.1 Floor Finishing

30 x 30 cm
Glazed Tiles pcs 302 P12.00 P3,624.00
Vinyl Tiles pcs 260 P30.00 P7,800.00
 20 x 20 cm
Unglazed Tiles pcs 189 P12.00 P2,268.00
Glazed Tiles pcs 473 P12.00 P5,676.00
Plastic tile trim lengths 13 P80.00 P1,040.00
Adhesive Cement gal 1 P390.00 P390.00
Tile Grout bags 2 P35.00 P70.00

Manpower:
Foreman
Mason
Carpenter
Laborer
Sub-total Masonry Works P98,814.00

7.0 Carpentry Works

7.1 Ceiling
2" x 2" x 14' lumber length 87 P177.50 P15,442.50
ordinary plywood, 4mm shts 21 P240.00 P5,040.00
marine plywood, 4mm shts 13 P270.00 P3,510.00
Finishing Nail kg 3.168 P50.00 P158.40
Common Wire Nail kg 5.28 P50.00 P264.00

7.2 Cabinet lot P7,500.00

7.3 Doors
D-1, panel door, 0.90 x 2.10 m set 1 P3,000.00 P3,000.00
D-2, hollow core flush door set 4 P1,200.00 P4,800.00
D-3, plastic door set 2 P1,350.00 P2,700.00
door lock, Kwikset set 5 P750.00 P3,750.00
door hinges set 15 P50.00 P750.00

7.4 Windows
W-1, set 7 P700.00 P4,900.00
W-2, set 1 P350.00 P350.00
W-3, set 2 P200.00 P400.00
window insect screen set 10 P300.00 P3,000.00
Glass Jalousie
0.6625 x 12 blades set 14 P278.25 P3,895.50
0.6 x 12 blades set 1 P252.00 P252.00
0.5 x 5 blades set 2 P210.00 P420.00
 Manpower:
Foreman
Carpenter
Laborer
Sub-total Carpentry Works P60,132.40

8.0 Roofing materials and Roofing Framing

8.1 Roofing
G.I. Corr. Roofing sheets, ga. 24 sht 36 P280.00 P10,080.00
GA. # 24 Plain Sheets Gutter sht 9 P320.00 P2,880.00
GA. # 24 Plain Sheets Ridge Roll sht 4 P320.00 P1,280.00
C-purlins, 2" x 4" length 28 P425.00 P11,900.00
angle bars, 35mm x 35mm x 6 m length 72 P424.00 P30,528.00
rivets, teks screw pcs 1022 P1.00 P1,022.00
anchor bolt pcs 8 P15.00 P120.00
10mm dia. Sag rod length 5 P150.00 P750.00
welding rods kg 20 P84.00 P1,680.00
Brace/Cleats length 1 P550.00 P550.00

Manpower:
Foreman
Carpenter
Welder
Laborer
Sub-total Roofing Works P60,790.00

9.0 Painting works

Boysen Acrytex Primer gal 12 P560.00 P6,720.00
Boysen Acrytex Reducer gal 6 P420.00 P2,520.00
Boysen Acrytex Cast gal 8 P450.00 P3,600.00
Semi-Gloss Latex gal 12 P520.00 P6,240.00
Concrete Neutralizer gal 1 P120.00 P120.00
tinting paint pcs 8 P38.00 P304.00
Polytaff Body Filler gal 2 P350.00 P700.00
Lacquer Thinner gal 4 P380.00 P1,520.00
 Epoxy primer gal 3 P650.00 P1,950.00
Galvawash gal 2 P250.00 P500.00
Roof paint gal 4 P550.00 P2,200.00
miscellaneous lot P750.00

Manpower:
Foreman
Painters
Laborer
Sub-total Painting Works P27,124.00

10.0 Plumbing works

10 Waterline distribution
Connection to DCWD lot P1,500.00
G.I. Pipe, 1/2" dia. Sch. 40 length 9 P279.80 P2,518.20
gate valve pc 1 P225.00 P225.00
check valve pc 1 P180.00 P180.00
union pcs 3 P43.50 P130.50
coupling pcs 4 P11.50 P46.00
elbow pcs 12 P7.50 P90.00
tee pcs 9 P13.50 P121.50
nipple, 8" pc 1 P38.00 P38.00
teflon, no. 1/2 pcs 8 P12.00 P96.00

kitchen sink set 1 P2,000.00 P2,000.00

faucet pcs 4 P120.00 P480.00
angle valve pcs 4 P325.00 P1,300.00
water closet set 2 P2,400.00 P4,800.00
lavatory set 2 P600.00 P1,200.00
floor drain set 3 P155.75 P467.25
shower valve set 2 P375.00 P750.00
shower head set 2 P375.00 P750.00
toilet paper holder set 2 P220.00 P440.00
soap holder set 2 P220.00 P440.00
towel bar set 2 P240.00 P480.00

10 Sanitary line
PVC pipe, 2" dia. length 3 P98.00 P294.00
PVC pipe, 3" dia. length 12 P120.00 P1,440.00
PVC pipe, 4" dia. length 13 P168.00 P2,184.00
PVC wye, 4" x 4" pcs 4 P48.00 P192.00
PVC wye, 4" x 2" pcs 2 P45.00 P90.00
 PVC wye, 3" x 2" pcs 2 P33.00 P66.00
PVC elbow, 2" x 90 pcs 3 P24.00 P72.00
PVC elbow, 3" x 90 pcs 24 P28.00 P672.00
PVC elbow, 4" x 90 pcs 2 P40.00 P80.00
PVC elbow, 4" x 45 pcs 3 P44.00 P132.00
PVC p-trap, 2" pcs 2 P32.00 P64.00
PVC tee, 4" pcs 2 P78.00 P156.00
PVC tee, 2" pcs 2 P26.00 P52.00
PVC reducer, 4' x 2" pcs 2 P114.00 P228.00
PVC clean-out plug, 4" pcs 3 P22.75 P68.25
PVC solvent, 4" lit 1 P36.00 P36.00
Vulcaseal lit 1 P250.00 P250.00

Manpower:
Foreman
Plumber
Laborer
Sub-total Plumbing Works P24,128.70

11.0 Electrical works

Application to electric company lot P7,000.00
Panel board housing w/ accessories set 1 P650.00 P650.00
circuit breaker, 15 amp pc 1 P180.00 P180.00
circuit breaker, 20 amp pc 1 P210.00 P210.00
circuit breaker, 30 amp pcs 3 P225.00 P675.00
moldflex roll 1 P150.00 P150.00
T.W. Cu wire # 12 box 2 P320.00 P640.00
T.W. Cu wire # 14 box 2 P280.00 P560.00
junction box, (4" x 4") pcs 4 P18.00 P72.00
utility box pcs 17 P18.00 P306.00
decorative light, 50 W pcs 2 P1,200.00 P2,400.00
pin light, 7 W pcs 6 P73.75 P442.50
flourescent light, 20 W pcs 8 P69.95 P559.60
convenience outlet pcs 9 P123.00 P1,107.00
aircondition outlet pcs 1 P115.00 P115.00
switches, single pcs 2 P65.00 P130.00
switches, double pcs 4 P94.75 P379.00
switches, triple pcs 1 P159.75 P159.75
receptacle pcs 16 P18.00 P288.00
Service entrance acc.
G.I. pipe, 2" dia. S-40 length 1 P697.50 P697.50
Double secondary rack set 1 P100.00 P100.00
Concuit pipe, 3/4" dia. length 4 P180.00 P720.00
Concuit coupling, 3/4" dia. pcs 5 P12.00 P60.00
 Concuit elbow, 3/4" dia. pcs 2 P32.00 P64.00

Manpower:
Foreman
Electrician
Laborer
Sub-total Electrical Works P17,665.35

12.0 Land Development

Fence
Earthworks
excavation cu m 10.308 P100.00 P1,030.80
gravel base cu m 1.716 P550.00 P100.00 P943.80 P171.60
fill materials cu m 40.78 P200.00 P150.00 P8,156.00 P6,117.00
Concrete Works
cement bags 45 P209.00 P9,405.00
gravel cu m 5.032 P550.00 P2,767.60
sand cu m 2.52 P650.00 P1,638.00
Masonry
4" CHB blocks 1128 P7.50 P8,460.00
cement bags 93 P209.00 P19,437.00
sand cu m 7.14 P650.00 P4,641.00
Rebars
12 mm dia. RSB length 48 P180.00 P8,640.00
10 mm dia. RSB length 39 P123.00 P4,797.00
# 16 tie wire kg 10.144 P48.00 P486.91
Steelworks
G.I. Pipe length 4 P300.00 P1,200.00
angle bar length 10 P450.00 P4,500.00
Electrical Works
utility box pc 1 P18.00 P18.00
door bell switch w/ buzzer set 1 P750.00 P750.00
Painting Works
red lead primer (Boysen) gal 1 P550.00 P550.00
quick dry enamel gal 1 P580.00 P580.00
Manpower:
Foreman
Mason
Carpenter
Welder
Electrician
Painter
Laborer
Sub-total Land Development P84,289.71
 Total Material Cost P497,912.77
Total Labor Cost P272,677.60
TOTAL DIRECT COST P770,590.37

II. Indirect Cost

A. Permits P3,500.00
B. Taxes P7,500.00
C. Supervision/Plan (3%) P23,117.71
D. Overhead (5%) P38,529.52
E. Contingency (5%) P38,529.52
F. Profit P115,588.56

TOTAL INDIRECT COST

P226,765.30

TOTAL PROJECT COST P997,355.68

PROJECT One Storey Building
ADDRESS Benjamin Hills Subd., Panacan, Davao City
OWNER Kris Ditan
CONTRACTOR
BREAKDOWN OF WORK
RELATIVE
ACTIVITIES AMOUNT
WIEGHT % no. of
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 days
P
EARTHWORKS 13,781.20 2.6823
A
P
REBARS 39,052.15 7.6008
A
P
FORMWORKS 46,658.00 9.0811
A
P
CONCRETE WORKS 41,354.86 8.0490
A
P
MASONRY 98,814.00 19.2324
A
P
ROOFING 60,790.00 11.8317
A
P
CARPENTRY 60,132.40 11.7037
A
P
PLUMBING 24,128.70 4.6962
A
P
ELECTRICAL 17665.35 3.4382
A
P
PAINTING 27124 5.2792
A
P
FENCE 84289.712 16.4055
A
P
TOTAL 513,790.37 100.0000
A

PREPARED BY: PROJECTED ACCOMPLISHMENT

CUMMULATIVE PROJECTED ACCOM.
CHECKED BY: ACTUAL ACCOMPLISHMENT
CUMMULATIVE ACTUAL ACCOM.
SLIPPAGE / DEVIATION

MANPOWER SCHEDULE
no. of
ACTIVITIES days
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48
P 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 48
PROJECT MANAGER
A
P 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 48
FOREMAN
A
P 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 92
MASON
A
P 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 84
CARPENTER
A
P 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 2 60
WELDER AND LABORER (1)
A
P 2 2 2 2 2 2 12
ELECTRICIAN AND LABORER (1)
A
P 2 2 2 2 2 2 12
PLUMBER AND LABORER (1)
A
P 10 10 10 10 10 10 10 10 10 10 10 10 10 10 10 150
PAINTER AND LABORER (5)
A
P 2 2 2 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 2 2 2 2 2 2 174
LABORER
A
680
TOTAL
TOTAL
RATE TOTAL COST

P500.00 P24,000.00

P450.00 P21,600.00

P350.00 P32,200.00

P350.00 P29,400.00

Pakyaw P47,000.00

Pakyaw P7,800.00

Pakyaw P10,000.00

Pakyaw P35,000.00

P200.00 P34,800.00
P1,850.00 P241,800.00
 PVC Pipe, 2" dia. length P98.00 Almega Hardware
PVC Pipe, 3" dia. length P120.00 Almega Hardware
PVC Elbow, 3" x 90° pcs P28.00 Almega Hardware
PVC P-Trap, 2" dia. pcs P40.00 Almega Hardware
PVC Elbow, 4" x 45° pcs P44.00 Almega Hardware
PVC Elbow, 4" x 90° pcs P32.00 Almega Hardware
PVC Tee, 2" dia. pcs P78.00 Almega Hardware
PVC Tee, 4" dia. pcs P26.00 Almega Hardware
PVC Reducer, 4"x2" pcs P114.00 Almega Hardware
PVC Clean out Plug, 4" dia. pcs P22.75 Almega Hardware
PVC Solvent liter P36.00 Almega Hardware
Vulca Seal liter P250.00 Almega Hardware
Kitchen Sink w/ Complete Accessories set P3,200.00 Aljemar Hardware
Faucet pcs P120.00 Aljemar Hardware
Angle Valve pcs P325.00 Aljemar Hardware
Water Closet set P3,500.00 Aljemar Hardware
Lavatory set P1,500.00 Aljemar Hardware
Floor Drain, 4" x 4" set P155.75 Aljemar Hardware
Shower Valve set P375.00 Aljemar Hardware
Shower Head set P375.00 Aljemar Hardware
Toilet Paper Holder set P220.00 Aljemar Hardware
Soap Holder set P220.00 Aljemar Hardware
Towel Bar set P240.00 Aljemar Hardware
G.I. Pipe, 1 1/4" dia. length P300.00 Aljemar Hardware
Angle Bar ( 1.8" x 1" x 6.0 m ) length P450.00 Aljemar Hardware
Door Bell Switch w/ Buzzer set P750.00 Aljemar Hardware
Red Lead Paint gal P550.00 Aljemar Hardware
Quick Dry Enamel gal P580.00 Aljemar Hardware
Project : One Storey Residential Building

Owner : Kris C. Ditan

Location : Benjamin Hills, Panacan, Davao City

Contractor

Subject : Tech 444D

DESCRIPTION Total Amount

I. Direct Cost

1.0 General Requirements P15,000.00

2.0 Earthworks P13,781.20
3.0 Form works P46,658.00
4.0 Concrete Works P41,354.86
5.0 Rebar Works P39,052.15
6.0 Masonry Works/Floor Finishes P98,814.00
7.0 Carpentry Works P60,132.40
8.0 Roofing materials and Roofing Framing P60,790.00
9.0 Painting works P27,124.00
10.0 Plumbing Works P24,128.70
11.0 Electrical Works P17,665.35
12.0 Land Development P84,289.71
Total Material Cost P497,912.77
Total Labor Cost P272,677.60

TOTAL DIRECT COST

P770,590.37
II. Indirect Cost
TOTAL INDIRECT COST P226,765.30

TOTAL PROJECT COST

P997,355.68