Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 4

PROJECT :

OWNER :
LOCATION:
SUBJECT :
DATE
:
ITEM NO.

BALANCE OF WORK
MR .& MRS REYNALDO ARCIAGA
PHASE 4 LYVILLE HOMES
BREAKDOWN OF EXPENSES
SEPTEMBER 29, 2015
DESCRIPTION

LOCATION
Qty.

I.

II.

III.

IV.

V.

VI.

INSTALLATION OF DRYWALL PARTITION


2ND FLOOR
Materials used:
a. 6 mm Shera Board
b.Metal studs
Manpower used:
a. 1 carpenter@ 2 dayS= 16 hrs
b. 1 Helper carpenter @ 2 days = 16 hrs
INSTALLATION OF DOOR JAMBS, PVC Windo
2ND FLOOR
Materials used:
a. 2 x 3 x8 Good lumber
Manpower used:
a. 1 carpenter@ 1 day= 8 hrs
INSTALLATION OF METAL CEILING FRAMING
CR, SHOWER, DIRTY KIT.
Materials used:
a. Furring channel
Manpower used:
a. 1 carpenter@ 1 day=8 hrs
b. 1 Helper carpenter @ 1 day = 8 hrs
INSTALLATION OF FLOOR TILES
SHOWER AREA
Materials used:
a. Tile adhesives
Manpower used:
a. 1 Mason@ 1 day= 8 hrs
INSTALLATION OF STEEL WINDOW @ LEFT E
STAIR AREA
Materials used:
a. Steelwindow
Manpower used:
a. 1 Mason@2 days=16 hrs
b. 1 Helper @ 1.5 days =12 hrs
INSTALLATION OF SINK COUNTER ( Including tile Inst DIRTY KITCHEN
Materials used:

MATERIAL COST
Unit Cost
Total

a. SINK
Manpower used:
a. 1 Mason@2 days=16 hrs
b. 1 Helper @ 1 days =8hrs
TOTAL FOR BALANCE OF WORKS ( LABOR ONLY)
VII.
MISCELLANEOUS
A. CANOPY, TERRACE
Materials used:
a. 2X3X1.5 mm tubular ( pcs)
b. 1X2X1.2 mm tubular ( pcs)
c. 1X1X1.2 mm tubular ( pcs)
d. 4x8x6mm mm polycarbonate ( pcs)
e. Miscellaneous ( sealant, bolts,welding rod etc) - lot
Manpower used:
a. 1 Welder@3 days=24 hrs
b. 1 Helper @ 1 day =8hrs

2
10
2
2
1

587.00
268.00
200.00
1,350.00
700.00

1,174.00
2,680.00
400.00
2,700.00
700.00

7,654.00
B. GATE
Materials used:
a. 2X3X1.5 mm tubular ( pcs)
b. 1X2X1.2 mm tubular ( pcs)
C. 1X1X1.2 mm tubular ( pcs)
D. Miscellaneous ( primer, bolts,welding rod etc) - lot
Manpower used:
a. 1 Welder@4 days=32 hrs
b. 1 Helper @ 2 days =16hrs

1
27
2
1

587.00
268.00
200.00
1,000.00

587.00
7,236.00
400.00
1,000.00

9,223.00
TOTAL FOR MISCELLANEOUS
GRAND TOTAL
-

Prepared by:
Engr. Aris R. Alcantara
Reg. no. 74768

No. of hrs.

LABOR COST
Rate/ hr

Total

TOTAL
L&M
-

16.00
16.00

56.25
43.75

900.00
700.00

900.00
700.00
-

8.00

56.25

450.00

450.00
-

8.00
8.00

56.25
43.75

450.00
350.00

450.00
350.00
-

8.00

62.5

500.00

500.00
-

16.00
8.00

56.25
43.75

900.00
350.00

900.00
350.00

16.00
12.00

32.00
8.00

32.00
16.00

62.5
43.75

62.5
43.75

62.5
43.75

1,000.00
525.00

1,000.00
525.00

6,125.00

6,125.00

2,000.00
350.00
2,350.00

1,174.00
2,680.00
400.00
2,700.00
700.00
2,000.00
350.00
10,004.00

2,000.00
700.00
2,700.00

587.00
7,236.00
400.00
1,000.00
2,000.00
700.00
11,923.00
11,923.00
28,052.00

You might also like