SAMAR LOW COST HOUSING PROJECT : 31.

2 SQM
No. Description Qty Unit Material Cost Labor Cost Total
UNIT COST SUB TOTAL UNIT COST SUB TOTAL
I. EARTHWORKS
Excavation 1.771 cum 120.00 212.54 24.00 42.51 255.05
Gravel Bedding 3.838 cum 120.00 460.51 24.00 92.10 552.61
Backfill and Compacted Fill 8.866 cum 120.00 1,063.90 24.00 212.78 1,276.68
II FORMWORKS - - -
Phenolic Board 1/2" x 4' x 8' 4.000 pcs 660.00 2,640.00 132.00 528.00 3,168.00
Good Lumber 2" x 3" x 12' 7.000 pcs 120.00 840.00 24.00 168.00 1,008.00
Assorted Nails 1.000 lot 1,000.00 1,000.00 200.00 200.00 1,200.00
-
sub total "EarthWorks" - 6,216.96 1,243.39 7,460.35
-
III CIVIL/STRUCTURAL WORKS -
- -
Reinforced Concrete Footings - -
Portland Cement 7.000 bags 260.00 1,820.00 52.00 364.00 2,184.00
Sand 0.686 cum 860.00 590.25 172.00 118.05 708.30
Gravel 3/4'' 0.328 cum 1,120.00 367.36 224.00 73.47 440.83
Deformed RSB :16MMØ 5.000 pcs 432.00 2,160.00 86.40 432.00 2,592.00
Deformed RSB :12MMØ 7.000 pcs 225.00 1,575.00 45.00 315.00 1,890.00
Deformed RSB :10MMØ 4.000 pcs 182.00 728.00 36.40 145.60 873.60
Consumable 1.000 lot 500.00 500.00 100.00 100.00 600.00
sub total "Reinforced Concrete Footing" - 7,740.61 1,548.12 9,288.73
-
Reinforced Concrete Wall Footings - -
Portland Cement 15.000 bags 260.00 3,900.00 52.00 780.00 4,680.00
Sand 5.000 cum 860.00 4,300.00 172.00 860.00 5,160.00
Gravel 3/4'' 2.011 cum 1,120.00 2,252.38 224.00 450.48 2,702.85
Deformed RSB :10MMØ 14.000 pcs 182.00 2,548.00 36.40 509.60 3,057.60
Consumable -
sub total "Reinforced Concrete Wall Footing" - 13,000.38 - 2,600.08 15,600.45
-
Reinforced Concrete Slab -
Portland Cement 17.000 bags 260.00 4,420.00 52.00 884.00 5,304.00
Sand 1.281 cum 860.00 1,101.88 172.00 220.38 1,322.25
Gravel 3/4'' 2.563 cum 1,120.00 2,870.00 224.00 574.00 3,444.00
Deformed RSB :10MMØ 32.000 pcs 182.00 5,824.00 36.40 1,164.80 6,988.80
Consumable -
sub total "Reinforced Concrete Slab" - 14,215.88 - 2,843.18 17,059.05
-
Reinforced Concrete Column -
Portland Cement 5.000 bags 260.00 1,300.00 52.00 260.00 1,560.00
Sand 0.248 cum 860.00 213.68 172.00 42.74 256.41
Gravel 3/4'' 0.497 cum 1,120.00 556.55 224.00 111.31 667.86
Deformed RSB :12MMØ 16.000 pcs 225.00 3,600.00 45.00 720.00 4,320.00
Deformed RSB :10MMØ 6.000 pcs 182.00 1,092.00 36.40 218.40 1,310.40
Consumable -
sub total "Reinforced Concrete Column" - 6,762.23 - 1,352.45 8,114.67
-
Reinforced Concrete Beam -
Portland Cement 10.000 bags 260.00 2,600.00 52.00 520.00 3,120.00
Sand 0.498 cum 860.00 522.45 172.00 85.68 608.13
Gravel 3/4'' 0.996 cum 1,120.00 1,115.86 224.00 223.17 1,339.03
Deformed RSB :12MMØ 18.000 pcs 225.00 4,050.00 45.00 810.00 4,860.00
Deformed RSB :10MMØ 21.000 pcs 182.00 3,822.00 36.40 764.40 4,586.40
Consumable -
sub total "Reinforced Concrete Beam" - 12,110.31 - 2,403.25 14,513.56
-
sub total "Civil/Structural Works " - 60,046.35 11,990.46 72,036.81
-
IV ARCHITECTURAL WORKS -
-
Masonrty Works - - - -
100mm CHB 900.000 pcs 16.00 14,400.00 3.20 2,880.00 17,280.00
Portland Cement 91.000 pcs 260.00 23,660.00 52.00 4,732.00 28,392.00
Sand 20.657 pcs 860.00 21,664.22 172.00 3,552.93 25,217.15
Deformed RSB :10MMØ 25.000 pcs 182.00 4,550.00 36.40 910.00 5,460.00
- - - - -
Kitchen Counter - - - - -
100mm CHB 7.000 pcs 16.00 112.00 3.20 22.40 134.40
Portlang Cement 1.000 pcs 260.00 260.00 52.00 52.00 312.00
 Sand 0.066 pcs 860.00 56.42 172.00 11.28 67.70
Deformed RSB :10MMØ 3.000 pcs 182.00 546.00 36.40 109.20 655.20
- - - - -
sub total "Masonry Works" - 65,248.63 - 12,269.81 77,518.45
-
Steel/Metal Works 1.000 lot 20,000.00 20,000.00 4,000.00 4,000.00 24,000.00
Tubular Pipe 2'' x 6'' x 2mm -
C purlins 2'' x 3'' 1.5mm -
Angular Bar 1 1/2 x 1 1/2 x 1/8'' -
Rib Type Roof -
-
sub total "Steel/Metal Works" - 20,000.00 - 4,000.00 24,000.00
-
Ceiling Works -
Furring Channel (spaced at .6m) 19mmx50mmx5.0m 8.000 pcs 150.00 1,200.00 30.00 240.00 1,440.00
Carrying Channel 12mmx38mmx5.0M 6.000 pcs 120.00 720.00 24.00 144.00 864.00
Wall Angle 25mmx25mmx3.0M 12.000 pcs 50.00 600.00 10.00 120.00 720.00
W-Clip 35.000 pcs 5.00 175.00 1.00 35.00 210.00
Blind Rivets 1/8 X 3/8 1.000 box 500.00 500.00 100.00 100.00 600.00
Board 8.000 pcs 450.00 3,600.00 90.00 720.00 4,320.00
Consumable 1.000 lot 1,000.00 1,000.00
sub total "Ceiling Works" - 7,795.00 - 1,359.00 9,154.00
-
Floor Finishes -
Unglazed Tiles 400mm x 400mm 127.000 pcs 30.00 3,810.00 6.00 762.00 4,572.00
Glazed Tiles (T&B Area) 300mm x 300mm 23.000 pcs 20.00 460.00 4.00 92.00 552.00
Ceramic Tiles (Backsplash & Kitchen Counter) 150mmx150mm 32.000 pcs 15.00 480.00 3.00 96.00 576.00
Tile Adhesive 2.000 bags 150.00 300.00 30.00 60.00 360.00
Tile Grout (25kg/bag) 7.000 bags 350.00 2,450.00 70.00 490.00 2,940.00
sub total "Floor Finishes" - 7,500.00 - 1,500.00 9,000.00
-
Wall Finishes -
Skimcoat (Konstrukt™ Permaplast™ K-201 High-Performance Acrylic Skimcoat) 53.000 li 100.00 5,300.00 20.00 1,060.00 6,360.00
Primer (BOYSEN® Permacoat™ Flat Latex #701) 16.000 li 175.00 2,800.00 35.00 560.00 3,360.00
Putty (Spot) (BOYSEN® Acrytex™ Cast #1711) 16.000 li 225.00 3,600.00 45.00 720.00 4,320.00
Topcoat (BOYSEN® Permacoat™ Latex) 33.000 li 175.00 5,775.00 35.00 1,155.00 6,930.00
Thinning Solvent for Putty (BOYSEN® Acrytex™ Reducer #1750) 4.000 li 150.00 600.00 30.00 120.00 720.00
sub total "Wall Finishes" - 18,075.00 - 3,615.00 21,690.00
-
Doors ( 2'' x 4'' jambs) and Windows -
D-1 (Main Door) (0.9 x 2.1m) 1.000 pcs 2,500.00 2,500.00 500.00 500.00 3,000.00
D-2 (Bedroom Doors) (0.8 x 2.1m) 3.000 pcs 2,000.00 6,000.00 400.00 1,200.00 7,200.00
D-3 (PVC / Bathroom Doors) (0.6 x 2.1m) 1.000 pcs 1,800.00 1,800.00 360.00 360.00 2,160.00
Door hinges 13.000 pcs 300.00 3,900.00 60.00 780.00 4,680.00
Door Knob and Locksets 5.000 pcs 150.00 750.00 30.00 150.00 900.00
W-1 (1.2x1.0m) Dual Ctrl Glass Jalousie 5.000 pcs 2,000.00 10,000.00 400.00 2,000.00 12,000.00
W-2 (0.6x0.9m) Single Ctrl Glass Jalousie 1.000 pcs 1,500.00 1,500.00 300.00 300.00 1,800.00
W-2 (0.6 x 0.4) Single Ctrl Glass Jalousie 1.000 pcs 1,000.00 1,000.00 200.00 200.00 1,200.00
sub total "Doors and Windows" - 27,450.00 - 5,490.00 32,940.00
-
sub total "Architectural Works " - 146,068.63 28,233.81 174,302.45
-
C. ELECTRICAL WORKS 1.000 lot 8,000.00 5,000.00 13,000.00
sub total "Electrical Works " - 5,000.00 13,000.00
D. PLUMBING WORKS 1.000 lot 6,000.00 3,000.00 9,000.00
sub total "Plumbing Works " 10,000.00 3,000.00 9,000.00
E. MECHANICAL WORKS (N/A)

TOTAL CONTRACT AMOUNT (EACH UNIT) 222,331.94 49,467.67 275,799.61

TOTAL NUMBMER OF UNITS (115)