Sie sind auf Seite 1von 4

PROJECT NAME: UNIT YASMIN

ITEM # DESCRIPTION QTY. UNIT UNIT PRICE AMOUNT


1 EARTHWORKS
a. Excavation
Wall Footing 11.00 cu.m. 600.00 6,600.00
Septic tank 5.00 cu.m. 600.00 3,000.00
Cost of labor 6,600.00

b. Backfill
Wall Footing 1.00 cu.m. 300.00 300.00
Ground Slab 6.00 cu.m. 300.00 1,800.00
Cost of Materials 2,100.00
Cost of labor 840.00

c. Gravel Bedding
Wall Footing 1.00 cu.m. 700.00 700.00
Ground Slab 3.00 cu.m. 700.00 2,100.00
Cost of Materials 2,800.00
Cost of labor 1,120.00

d. Soil Poisoning 1.00 gal 1,690.00 1,690.00


Cost of Materials 1,690.00
Cost of labor 676.00

Cost of Materials 6,590.00


Cost of Labor 9,236.00
Total Cost 15,826.00

2 REINFORCED CONCRETE
A.) Wall Footing
Cement 100.00 bags 250.00 25,000.00
Sand 6.00 cu.m. 1,500.00 9,000.00
Gravel 12.00 cu.m. 1,400.00 16,800.00
12 mmØ def bars 315.00 kgs 41.00 12,915.00
# 16 G.I. Wire 10.00 kgs 60.00 600.00

B.) Wall Panels & Canopy


Cement 90.00 bags 250.00 22,500.00
Sand 5.00 cu.m. 1,500.00 7,500.00
Gravel 10.00 cu.m. 1,400.00 14,000.00
10 mmØ def bars 388.00 length 153.00 59,364.00
12 mmØ def bars 39.00 length 220.00 8,580.00
welding rod 2.00 box 2,500.00 5,000.00
2" × 2" Angle bar 6.00 length 940.00 5,640.00
C.) Concrete Slab @ Sink
Cement 3.00 bags 250.00 750.00
Sand 0.50 cu.m. 1,500.00 750.00
Gravel 0.50 cu.m. 1,400.00 700.00
CHB#4 20.00 pc 14.00 280.00
10 mmØ def bars 3.00 length 153.00 459.00
# 16 G.I. Wire 0.50 kgs 60.00 30.00

D.) Flooring
Cement 40.00 bags 250.00 10,000.00
Sand 2.50 cu.m. 1,500.00 3,750.00
Gravel 5.00 cu.m. 1,400.00 7,000.00
10 mmØ def bars 95.00 length 153.00 14,535.00
# 16 G.I. Wire 12.00 kgs 60.00 720.00

Cost of Materials 225,873.00


Cost of Labor 90,349.20
Total Cost 316,222.20

3 CEILING WORKS
Single Furring 40 pcs 89.00 3,560.00
Double Furring 20 pcs 105.00 2,100.00
Wall Angle 16.00 pcs 31.00 496.00
48''× 12' × 3/8 Gypsum Board 16.00 sheets 339.00 5,424.00
Blind Rivets 6 box 145.00 870.00
Gypsum Screw 1248.00 pcs 1.00 1,248.00
Drill Bit 5 pcs 21.00 105.00

Cost of Materials 13,803.00


Cost of Labor 5,521.20
Total Cost 19,324.20

4 TILE WORKS
30x30 Unglazed Tiles (T&B) 30.00 pcs 71.00 2,130.00
30x30 Glazed Tiles (T&B) 15.00 pcs 86.00 1,290.00
Cement as Tile Adhesive 1.50 bags 268.00 402.00
PVC Stair Nosing 1 pcs 320.00 320.00
Tile Trim 4.50 pcs 40.00 180.00
Tile Grout 5.50 kg 50.00 275.00
Cutting Disc 2 pcs 75.00 150.00

Cost of Materials 4,747.00


Cost of Labor 1,898.80
Total Cost 6,645.80
5 TRUSS WORKS
Red Lead Primer 2 gal 584.00 1,168.00
10mmØ DEF.BAR 1.5 pcs 152.00 228.00
2" x 3" - 20' C-Purlins G1.20 18 pcs 515.00 9,270.00
2" x 4" - 20' C-Purlins G1.20 4 pcs 590.00 2,360.00
Fuji Welding Rod 1 box 2,533.00 2,533.00

Cost of Materials 15,559.00


Cost of Labor 6,223.60
Total Cost 21,782.60

6 ROOF WORKS
35mm Durarib Type Roofing 1 LS 45,000.00
Total Cost 45,000.00

7 DOORS
0.8 x 2.1 Solid Panel Door 1 sets 3,360.00 3,360.00
0.7 x 2.1 Solid Panel Door 1 sets 1,590.00 1,590.00
0.6 x 2.1 PVC Door 1 sets 1,650.00 1,650.00
JAMBS
0.8 x 2.1 Solid Panel Door 1 sets 1,600.00 1,600.00
0.7 x 2.1 Solid Panel Door 1 sets 1,600.00 1,600.00

ACCESSORIES
Orbit Type Door Knob 6.00 pcs 350.00 2,100.00
Door Hinges 9.00 pcs 90.00 810.00
Sandpaper #80 10.00 pcs 28.00 280.00
Sandpaper #1000 5.00 pcs 28.00 140.00

Cost of Materials 13,130.00


Cost of Labor 5,252.00
Total Cost 18,382.00

8 WINDOWS
Windows (Aluminum Casement)
1.2 x 1.1 Clear Glass 3.00 sets 5,120.00 15,360.00
1.2 x 1.1 Clear Glass (Jalousie) 2.00 sets 5,120.00 10,240.00
0.3 x 0.4 Clear Glass (Jalousie) 1.00 sets 1,280.00 1,280.00

Cost of Materials 26,880.00


Cost of Labor 10,752.00
Total Cost 37,632.00
9 FORMWORKS
1/2 MARINE PLYWOOD 28.00 SHT 652.00 18,256.00
G.I. Plain Sheet 1.2m x 2.4m 28.00 SHT 190.00 5,320.00
bolts & nuts 126.00 pc 75.00 9,450.00
welding rod 2.50 box 2,533.00 6,332.50
clamp 1.00 ls 4,000.00 4,000.00
Steel Plate 3/8" 1.00 sheets 3,500.00 3,500.00
1 1 /2" Ø G. I Pipe 50.00 pcs 1,000.00 50,000.00

Cost of Materials 96,858.50


Cost of Labor 38,743.40
Total Cost 135,601.90

BILL OF QUANTITY (SUMMARY)


ITEM
NO. DESCRIPTION AMOUNT
1 EARTHWORKS 15,826.00
2 REINFORCED CONCRETE 316,222.20
3 CEILING WORKS 19,324.20
4 TILE WORKS 6,645.80
5 TRUSS WORKS 21,782.60
6 ROOF WORKS 45,000.00
7 DOORS 18,382.00
8 WINDOWS 37,632.00
9 FORMWORKS 135,601.90
Materials and Labor Cost 616,416.70

Material Cost 448,440.50


Labor Cost 167,976.20
TOTAL CONSTRUCTION COST 616,416.70