BILL OFF QUANTITY

Road name: CHILDREN PLAY GROUND IN AUBEON MANATUTO

Municipality: MANATUTO
Postu: BARIQUE
Sukos: AUBEON
WORK DESCRIPTION UNIT QUANTITY UNIT PRICE TOTAL
NO
NPCP NEW CONSTRUCTION PROJECT OF PLAY GROUND
A B C=A x B
P-O1 PREPARATION WORK
P01-01-01 Mobilisation and Desmobilisation LS 1.00 350.00 350.00
P01-01-02 Project signboard LS 1.00 200.00 200.00
P01-01-03 Site camp 4m x 4m LS 1.00 200.00 200.00
P01-01-04 Site clerence LS 1.00 250.00 250.00
P01-01-05 Bowplan/from work LS 1.00 200.00 200.00
P01-01-06 Material Storage 10m x 10m LS 1.00 200.00 200.00
P01-01-07 Eletrical for work LS 1.00 100.00 100.00
P01-01-08 Water for work LS 1.00 100.00 100.00
Sub-total item I 1,600.00
P-02 CONTRUCTION WORK
P02-01 Earth and Masonry work
P02-01-01 Soil Excavation cum 134.12 $ 5.14 $ 689.11
P02-01-02 Sand Fill under Fondation cum 25.49 $ 20.29 $ 517.29
P02-01-03 Stand Stone fill under foundation cum 3.12 $ 20.29 $ 63.32
P02-01-04 Stone Masonry 1pc:4Ps cum 38.96 $ 85.69 $ 3,338.46
P02-01-05 Soil Backfill on side Foundation cum 63.72 $ 20.00 $ 1,274.40
P02-01-06 Soil Backfill Under Floor cum 257.50 $ 15.00 $ 3,862.50
Sub-total item II $ 9,745.08
P-02-02 STRUCTURAL WORK
P-02-01-01 Supllay and Install Paven Sq.m 120.29 $ 1.00 $ 120.29
P-02-01-02 Reinforcement concrete Cu.m 12.88 $ 1.50 $ 19.32
P-02-01-03 Reinforcement Steel bar Kg 1885.01 $ 2.00 $ 3,770.02
P-02-01-04 Farm Work Sq.m 34.77 $ 3.00 $ 104.31
Sub-total item III $ 4,013.94
 WORK DESCRIPTION UNIT QUANTITY UNIT PRICE TOTAL
NO
P-02-03 SUPLLAY AND INTALL PLAYGROUND EQUIPMENT
P-02-03-01 Supplay swing set/Hangong bar and Acessories instalation Unit 1.00 $ 250.00 $ 250.00
P-02-03-02 Supplay slide and Acessories instalation Unit 1.00 $ 200.00 $ 200.00
P-02-03-03 Supplay see saw and Acessories instalation Unit 3.00 $ 150.00 $ 450.00
P-02-03-04 Supplay monkey bars and Acessories Instalation Unit 3.00 $ 200.00 $ 600.00
P-02-03-05 Supplay tube and acessories instalation Unit 1.00 $ 150.00 $ 150.00
P-02-03-06 supplay Tranpoline And Acessories Instalation Unit 1.00 $ 200.00 $ 200.00
P-02-03-07 Supplay Tunnel And Assesories Instalation Unit 1.00 $ 200.00 $ 1,850.00
Sub-total item IV $ 3,700.00
P-02-04 ELECTRICITY WORK AND OTHER
P-02-04-01 Supplay and Install Solar Panel Lump With all acessories unit 8.00 100.00 800.00
P-02-04-02 Supplay and Install cars with Acessories unit 5.00 250.00 1,250.00
Sub-total item IV 2,050.00
P-02-05 GREENESH WORKS AND OTHERS
P-02-05-01 Supplay casavas trees pcs 10.00 5.00 50.00
P-02-05-02 Supplay seeding trees pcs 6.00 50.00 300.00
P-02-05-03 Supplay Japang Grass Sq.m 300.00 25.00 7,500.00
P-02-05-04 Supplay And install Wrought Rubbish all Acessories unit 4.00 50.00 200.00
Sub-total item IV 8,050.00
P-03 FINISHING
P-03-01 Remove and Renstall Existing Material ls 1.00 100.00 100.00
P-03-02 Remove And Clean All the Construction site Areas ls 1.00 150.00 150.00
Sub-total item VII 250.00
P-04 OVERHEAD
P-04-01 Site Engineering (Suco Aubeon Comuntiy) ls 4.00 400.00 1,600.00
P-0405-10 Protective Clothing and first Aid Equipment ls 4.00 200.00 800.00
P-02-05-11 Security for 2 Persong ls 4.00 200.00 800.00
P-02-05-12 Material Sampling And Testing ls 4.00 250.00 1,000.00
P-02-05-13 Ass bill Drawing ls 1.00 200.00 200.00
Sub-total item VIII 4,400.00
GRAND TOTAL OF CONSTRUCTION $ 33,809.02
A TOTAL CONTRUCTION COST (I+II+III) $ 33,809.02
B CONTRUCTION FEE (A x 10%) $ 3,380.90
C TAXA (A + B) x 2%) $ 743.80
D GRAND TOTAL OF AMOUNT (A+B+C) $ 37,933.72
 SUMMARY
PROJECT NAME CHILDREN PLAY GROUND IN AUBEON MANATUTO
MUNISIPALITY MANATUTO
POSTU BARIQUE
SUCO AUBEON
NO WORK DESCRIPTON AMOUNT
I PREPARATION WORK $ 1,600.00
II CONTRUCTION WORK $ 9,745.08
III STRUCTURAL WORK $ 4,013.94
IV SUPLLAY AND INTALL PLAYGROUND EQUIPMENT $ 3,700.00
V ELECTRICITY WORK AND OTHER $ 2,050.00
VI GREENESH WORKS AND OTHERS $ 8,050.00
VII FINISHING $ 250.00
VIII OVERHEAD $ 4,400.00
A GRAND TOTAL CONSTRUCTION COST $ 33,809.02
B FEE CONTARCTOR (A x 10%) $ 3,380.90
C TAXA 2 % $ 743.80
D GRAND TOTAL A + B + C $ 37,933.72

PREPARED BY
VERIFIED BY

(JOSEFINO DE CARVALHO MARQUES)

(MARCOS INDRI F. DOS SANTOS)
SITE ENGINEER
DIRECTOR KOMPANHIA
 TIME SCUDHULE/CURVE S
MONTH I MONTH II MONTH III MONTH IV
NO DESCRIPTION AMOUNT WEIGTH % I II III IV V VI VII VIII IX X XI XII XIII XIV XV XVI REMAKS
A PREPARATION WORK $ 1,600.00 5% 1% 1% 1% 1% 100%
B CONTRUCTION WORK $ 9,745.08 29% 2% 2% 2% 2% 2% 2% 2% 2% 2% 2% 2% 2%
C STRUCTURAL WORK $ 4,013.94 12% 1% 1% 1% 1% 1% 1% 1% 1% 1% 1%
D SUPLLAY AND INTALL PLAYGROUND EQUIPMENT $ 3,700.00 11% 1% 1% 1% 1% 1% 1% 1% 1%
E ELECTRICITY WORK AND OTHER $ 2,050.00 6% 1% 1% 1% 1% 1% 1% 1% 1%
F GREENESH WORKS AND OTHERS $ 8,050.00 24% 2% 2% 2% 2% 2% 2% 2% 2% 2% 2% 2% 2% 2% 2% 50%
G FINISHING $ 250.00 1% 0% 0%
H OVERHEAD $ 4,400.00 13% 1% 1% 1% 1% 1% 1% 1% 1% 1% 1% 1% 1% 1% 1%
TOTAL CONSTRUCTION $ 33,809.02 100%
WEEKLY 1% 4% 6% 7% 6% 6% 8% 8% 8% 8% 8% 8% 8% 5% 4% 4%
COMULATIVE 1% 5% 11% 18% 25% 31% 38% 46% 54% 63% 71% 79% 88% 92% 96% 100% 0%

PREPARED BY

(JOSEFINO DE CARVALHO MARQUES)

SITE ENGINEER
 UNIT PRICE ANALYZE
EART WORK
1 M Measuring and installing batter board
DESCRIPTION UNIT INDEX PRICE
MATERIAL Wooden Rafters 5/7 m3 0.0178 $ 200.00
common nail 2"-5" Kg 0.0200 $ 3.00
Wood Boards 3/20 m3 0.0070 $ 250.00
LABOUR unskilled Labour day 0.1000 $ 7.00
Carpenter day 0.1000 $ 12.00
Skilled head day 0.0100 $ 13.00
Foreman day 0.0050 $ 14.00
Total

1 M3 Ordinary Soil Execavation of 1 Meter Depth

DESCRIPTION UNIT INDEX PRICE
LABOUR unskilled Labour day 0.6700 $ 7.00
Foreman day 0.0320 $ 14.00
Total

1 M3 Backfilling Area Excavation

DESCRIPTION UNIT INDEX PRICE
LABOUR unskilled Labour day 0.2142 $ 7.00
Foreman day 0.0143 $ 14.00
Total

1 M3 Soil Compaction ( per 20 cm)

DESCRIPTION UNIT INDEX PRICE
LABOUR unskilled Labour day 0.5000 $ 7.00
Foreman day 0.0500 $ 14.00
Total

1 M3 Sand Filling
DESCRIPTION UNIT INDEX PRICE
MATERIAL Filled Sand m3 1.2000 $ 15.00
LABOUR unskilled Labour day 0.3023 $ 7.00
Foreman day 0.0127 $ 14.00
Total

FOUNDATION AND WALL WORKS

1 M3 Stone Masonry Foundation ( 1 Pc : 4 Sand)
DESCRIPTION UNIT INDEX PRICE
MATERIAL Stone masonry 15/20 cm m3 1.2000 $ 25.00
Portland Cement Kg 163.0000 $ 0.12
Sand tide m3 0.5348 $ 20.00
LABOUR unskilled Labour day 1.8313 $ 7.00
Stonemason day 0.8404 $ 12.00
Skilled head day 0.0991 $ 13.00
Foreman day 0.0450 $ 14.00
Total

1 M3 Concrete K-125 (f'c 9,8 Mpa)

DESCRIPTION UNIT INDEX PRICE
MATERIAL Portland Cement Kg 284.5500 $ 0.12
Gravel m3 0.8273 $ 30.00
Sand for Concrete m3 0.6175 $ 20.00
LABOUR unskilled Labour day 1.6842 $ 7.00
Mason day 0.2807 $ 12.00
Skilled head day 0.0281 $ 13.00
Foreman day 0.0140 $ 14.00
Total

1 m2 Wall bataco 10 x 20 x 40) cm space mix 1 PC : 4 PP

DESCRIPTION UNIT INDEX PRICE
MATERIAL bataco wall Bh 12.5000 $ 0.55
Portland Cement Kg 12.0000 $ 0.12
sand tide M3 0.0380 $ 20.00
LABOUR Helper day 0.3518 $ 7.00
Mason day 0.1131 $ 12.00
Leadman day 0.0193 $ 13.00
Foreman day 0.0091 $ 14.00
Total

1m2 plastering 1pc:3sand, 15 mm thick

DESCRIPTION UNIT INDEX PRICE
MATERIAL Portland Cement kg 7.0521 $ 0.12
sand m3 0.0200 $ 20.00
LABOUR unskilled Labour day 0.2559 $ 7.00
stonemason day 0.1500 $ 12.00
skilled head day 0.0167 $ 13.00
foreman day 0.0083 $ 14.00
Total

1m2 Render
DESCRIPTION UNIT INDEX PRICE
MATERIAL Portland Cement kg 3.4988 $ 0.12
LABOUR unskilled Labour day 0.1753 $ 7.00
 stonemason day 0.1057 $ 12.00
skilled head day 0.0146 $ 13.00
foreman day 0.0146 $ 14.00
Total

CONCRETE WORKS
1 M³ membuat beton mutu f*c = 26.4 Mpa ( K 300 )
DESCRIPTION UNIT INDEX PRICE
MATERIAL Portland Cement Kg 425.0000 $ 0.12
Gravel m3 0.8900 $ 30.00
Sand for Concrete m3 0.4900 $ 20.00
LABOUR unskilled Labour day 1.6842 $ 7.00
Mason day 0.2807 $ 12.00
Skilled head day 0.0281 $ 13.00
Foreman day 0.0140 $ 14.00
Total

Bolt M8 long 30 mm
1 M³ Reinforced Concrete quality of f'c 24 Mpa (K275)
DESCRIPTION UNIT INDEX PRICE
MATERIAL wood class III M3 0.3200 $ 250.00
nail 5'-12' Kg 3.2000 $ 3.00
formwork oil Ltr 2.0000 $ 3.00
Steel Reinforced Kg 200.0000 $ 1.50
Concrete Wire Kg 3.0000 $ 1.50
Portland Cement Kg 323.0000 $ 0.12
Gravel M3 0.5440 $ 30.00
Sand for Concrete M3 0.8159 $ 20.00
class II wood beams M3 0.1500 $ 250.00
9 mm thick plywood sheet 3.5000 $ 15.00
Dolken wood piece 16.0000 $ 2.50

LABOUR unskilled Labour day 1.6842 $ 7.00

Mason day 0.2807 $ 12.00
Skilled head day 0.0281 $ 13.00
Foreman day 0.0140 $ 14.00
Total
STEEL & ROOF WORKS
1m1 Supply and install Red colour zinc 0.42 mm for ridge cap
DESCRIPTION UNIT INDEX PRICE
MATERIAL Plate zinc 0.42 mm for ridge capping lm 1.1000 $ 7.00
Screw fixer 12-14x25 kg 0.500 $ 0.38
LABOUR Helper day 0.3500 $ 7.00
Carpenter day 0.2500 $ 12.00
Leadman day 0.0250 $ 13.00
 Foreman day 0.0200 $ 14.00
Total

1m1 Supply and install Red colour zinc 0.42 mm for Fascia
DESCRIPTION UNIT INDEX PRICE
MATERIAL Plate zinc 0.42 mm for Fascia lm 1.100 $ 7.00
Screw fixer 12-14x25 kg 6.000 $ 0.38
LABOUR Helper day 0.350 $ 7.00
Carpenter day 0.250 $ 12.00
Leadman day 0.025 $ 13.00
Foreman day 0.002 $ 14.00
Total

1 m Supply and install Truss Rafter

DESCRIPTION UNIT INDEX PRICE
truss Gal. C75 x 40 x 1mm Australia m 1.0250 $ 4.05
MATERIAL
Screw fixer 12-14x25 pcs 1.0000 $ 0.12
LABOUR Helper day 0.0450 $ 7.00
Leadman day 0.0090 $ 13.00
Foreman day 0.0450 $ 14.00
Total

1 m Supply and install Purling

DESCRIPTION UNIT INDEX PRICE
purling Gal. C45 x 35 x 1mm m 1.0250 $ 4.05
MATERIAL
Screw fixer 12-14x25mm pcs 1.0000 $ 0.12
LABOUR Helper day 0.0450 $ 7.00
Leadman day 0.0090 $ 13.00
Foreman day 0.0450 $ 14.00
Total

1m2 Supply and install roof

DESCRIPTION UNIT INDEX PRICE
MATERIAL Colorbond 0,35 mm Australai m2 1.1000 $ 9.80
Screw Australia pcs 8.0000 $ 0.38
LABOUR Helper day 0.3500 $ 7.00
Carpenter day 0.2500 $ 12.00
Leadman day 0.0250 $ 13.00
Foreman day 0.0020 $ 14.00
Total

CEILING WORKS
1 M2 Gypsum Ceiling Work
DESCRIPTION UNIT INDEX PRICE
MATERIAL gypsum 9 mm Sheet 0.3640 $ 10.00
 Screw kg 0.1100 $ 5.50
Cotton Plastering pcs 0.0720 $ 1.50
compun zak 0.1250 $ 9.25
LABOUR Helper day 0.2280 $ 7.00
Painter day 0.4158 $ 12.00
Leadman day 0.0416 $ 13.00
Foreman day 0.0140 $ 14.00
Total

1 M2 Hollow Ceiling Work

DESCRIPTION UNIT INDEX PRICE
MATERIAL Hollow ceiling batten 4/4 (4 m) m 4.000 $ 0.75
Hollow ceiling batten 2/4 (4 m) m 2.000 $ 0.63
screw kg 1.000 $ 5.50
gypsum 9 mm Sheet 0.3640 $ 10.00
LABOUR Helper day 0.2280 $ 7.00
Painter day 0.4158 $ 12.00
Leadman day 0.0416 $ 13.00
Foreman day 0.0140 $ 14.00
Total

1 M2 Ceiling paint
DESCRIPTION UNIT INDEX PRICE
MATERIAL Paint Venilek Kg 0.100 $ 2.40
Sandpaper Sheet 0.250 $ 0.50
Paint rool no 0.029 $ 3.15
Paint Brush no 0.092 $ 2.50
LABOUR Helper day 0.167 $ 7.00
Painter day 0.083 $ 12.00
Leadman day 0.017 $ 13.00
Foreman day 0.008 $ 14.00
Total

FLOOR WORKS
1 m2 Wall Ceramics 30 x 30 cm
DESCRIPTION UNIT INDEX PRICE
MATERIAL Ceramics 20 x 25 cm pcs 25.3588 $ 0.45
Portland cement kg 9.3000 $ 0.12
Sand m3 0.0180 $ 20.00
Coloured cement kg 0.9400 $ 1.50
LABOUR Helper day 0.9450 $ 7.00
Mason day 0.5000 $ 12.00
Leadman day 0.0500 $ 13.00
Foreman day 0.0250 $ 14.00
 Total
1 m2 Ceramics 30 x 30 cm
DESCRIPTION UNIT INDEX PRICE
MATERIAL Ceramics 30 x 30 cm pcs 11.8700 $ 0.45
Portland cement kg 8.0000 $ 0.12
Sand m3 0.0450 $ 20.00
Coloured cement kg 0.9400 $ 1.50
LABOUR Helper day 0.7000 $ 7.00
Mason day 0.3500 $ 12.00
Leadman day 0.0350 $ 13.00
Foreman day 0.0175 $ 14.00
Total

1 m2 Ceramics 60 x 60 cm
DESCRIPTION UNIT INDEX PRICE
MATERIAL Ceramics 60 x 60 cm pcs 3.0000 $ 2.63
Portland cement kg 8.0000 $ 0.12
Sand m3 0.0450 $ 20.00
Coloured cement kg 0.9321 $ 1.50
LABOUR Helper day 0.7000 $ 7.00
Mason day 0.3500 $ 12.00
Leadman day 0.0350 $ 13.00
Foreman day 0.0175 $ 14.00
Total

1 m2 Ceramics Plint Wall 10 x 60 cm

DESCRIPTION UNIT INDEX PRICE
MATERIAL Ceramics Plint Wall 10 x 40 cm piece 2.5750 $ 1.10
Portland cement kg 1.2724 $ 0.12
Sand tide m3 0.0033 $ 20.00
Coloured cement kg 0.1000 $ 1.50
LABOUR Helper day 0.0900 $ 7.00
Mason day 0.0900 $ 12.00
Leadman day 0.0090 $ 13.00
Foreman day 0.0050 $ 14.00
Total

1 m2 Batu Alam
DESCRIPTION UNIT INDEX PRICE
MATERIAL batu alam m2 1.1000 $ 40.00
Portland cement kg 11.5453 $ 0.12
Sand m3 0.0193 $ 20.00
LABOUR Helper day 0.7000 $ 7.00
Mason day 0.3500 $ 12.00
Leadman day 0.0350 $ 13.00
 Foreman day 0.0175 $ 14.00
Total

1 M2 wall paint
DESCRIPTION UNIT INDEX PRICE
MATERIAL Cat Venilek Kg 0.100 $ 2.40
sandpaper Lbr 0.250 $ 0.50
brush Bh 0.020 $ 2.50
paint rool Kg 0.125 $ 3.15
LABOUR Helper day 0.020 $ 7.00
Painter day 0.126 $ 12.00
Leadman day 0.006 $ 13.00
Foreman day 0.003 $ 14.00
Total

ELECTRICAL WORKS

1 M' electrical cable NYM 2x1.5mm2 (stranded)

DESCRIPTION UNIT INDEX PRICE
MATERIAL cable NYM 2x1.5mm M' 1.0000 $ 0.78
acessories 10% x Mc 0.1000 $ 0.78
LABOUR Electrical Worker day 0.0250 $ 7.00
Leadman day 0.0125 $ 13.00
Total

1 M' electrical cable NYM 2x2.5mm2 (stranded)

DESCRIPTION UNIT INDEX PRICE
MATERIAL cable NYM 2x2.5mm M' 1.0000 $ 1.10
acessories 10% x Mc 0.1000 $ 1.10
LABOUR Electrical Worker day 0.0250 $ 7.00
Leadman day 0.0125 $ 13.00
Total

1 M' electrical cable NYM 3x2.5mm2 (stranded)

DESCRIPTION UNIT INDEX PRICE
MATERIAL cable NYM 3x2.5mm M' 1.0000 $ 1.50
acessories 10% x Mc 0.1000 $ 1.50
LABOUR Electrical Worker day 0.0250 $ 7.00
Leadman day 0.0125 $ 13.00
Total

1 point of lamp with cover assesories

DESCRIPTION UNIT INDEX PRICE
MATERIAL LamP + Fiting Bh 1.0000 $ 3.00
acessories 10% x Mc 0.1000 $ 3.00
 LABOUR Electrical Worker day 0.2000 $ 7.00
Leadman day 0.1000 $ 13.00
Total

1 point of single switch

DESCRIPTION UNIT INDEX PRICE
MATERIAL single switch Bh 1.0000 $ 1.75
acessories 20%xL 0.2000 $ 1.75
LABOUR Electrical Worker day 0.1333 $ 7.00
Leadman day 0.0667 $ 13.00
Total

1 point of double switch

DESCRIPTION UNIT INDEX PRICE
MATERIAL double switch Bh 1.0000 $ 2.25
acessories 20%xL 0.2000 $ 2.25
LABOUR Electrical Worker day 0.1333 $ 7.00
Leadman day 0.0667 $ 13.00
Total

1 point of power Outlet

DESCRIPTION UNIT INDEX PRICE
MATERIAL Outlet (Broco) Bh 1.0000 $ 3.50
acessories 20%xL 0.2000 $ 3.50
LABOUR Electrical Worker day 0.1333 $ 7.00
Leadman day 0.0667 $ 13.00
Total

M2 Install paving blocks 20x25x6 cm

DESCRIPTION UNIT INDEX PRICE
MATERIAL Paving Blocks 20x10x6 cm piece 51.5000 $ 0.30
Portland Cement kg 8.3200 $ 0.12
Sand cu.m 0.0620 $ 15.00
LABOUR Unskilled Labor day 0.3210 $ 7.00
Stonemason day 0.4370 $ 12.00
Skilled Head day 0.0220 $ 13.00
Foreman day 0.0175 $ 14.00
Total
 AMOUNT
$ 3.55
$ 0.06
$ 1.75
$ 0.70
$ 1.20
$ 0.13
$ 0.07
$ 7.46

AMOUNT
$ 4.69
$ 0.45
$ 5.14

AMOUNT
$ 1.50
$ 0.20
$ 1.70

AMOUNT
$ 3.50
$ 0.70
$ 4.20

AMOUNT
$ 18.00
$ 2.12
$ 0.18
$ 20.29

AMOUNT
$ 30.00
$ 20.17
$ 10.70
$ 12.82
$ 10.08
$ 1.29
$ 0.63
$ 85.69

AMOUNT
$ 35.21
$ 24.82
$ 12.35
$ 11.79
$ 3.37
$ 0.37
$ 0.20
$ 88.10

AMOUNT
$ 6.88
$ 1.48
$ 0.76
$ 2.46
$ 1.36
$ 0.25
$ 0.13
$ 13.32

AMOUNT
$ 0.87
$ 0.40
$ 1.79
$ 1.80
$ 0.22
$ 0.12
$ 5.20

AMOUNT
$ 0.43
$ 1.23
$ 1.27
$ 0.19
$ 0.20
$ 3.32

AMOUNT
$ 52.59
$ 26.70
$ 9.80
$ 11.79
$ 3.37
$ 0.37
$ 0.20
$ 104.81

AMOUNT
$ 80.00
$ 9.60
$ 6.00
$ 300.00
$ 4.50
$ 39.97
$ 16.32
$ 16.32
$ 37.50
$ 52.50
$ 40.00

$ 11.79
$ 3.37
$ 0.37
$ 0.20
$ 618.43

AMOUNT
$ 7.70
$ 0.19
$ 2.45
$ 3.00
$ 0.33
$ 0.28
$ 13.95

AMOUNT
$ 7.70
$ 2.28
$ 2.45
$ 3.00
$ 0.33
$ 0.03
$ 15.78

AMOUNT
$ 4.15
$ 0.12
$ 0.32
$ 0.12
$ 0.63
$ 5.33

AMOUNT
$ 4.15
$ 0.12
$ 0.32
$ 0.12
$ 0.63
$ 5.33

AMOUNT
$ 10.78
$ 3.04
$ 2.45
$ 3.00
$ 0.33
$ 0.03
$ 19.62

AMOUNT
$ 3.64
$ 0.61
$ 0.11
$ 1.16
$ 1.60
$ 4.99
$ 0.54
$ 0.20
$ 12.83

AMOUNT
$ 3.00
$ 1.25
$ 5.50
$ 3.64
$ 1.60
$ 4.99
$ 0.54
$ 0.20
$ 20.71

AMOUNT
$ 0.24
$ 0.13
$ 0.09
$ 0.23
$ 1.17
$ 1.00
$ 0.22
$ 0.12
$ 3.19

AMOUNT
$ 11.41
$ 1.15
$ 0.36
$ 1.41
$ 6.61
$ 6.00
$ 0.65
$ 0.35
$ 27.95

AMOUNT
$ 5.34
$ 0.99
$ 0.90
$ 1.41
$ 4.90
$ 4.20
$ 0.46
$ 0.25
$ 18.44

AMOUNT
$ 7.88
$ 0.99
$ 0.90
$ 1.40
$ 4.90
$ 4.20
$ 0.46
$ 0.25
$ 20.96

AMOUNT
$ 2.83
$ 0.16
$ 0.07
$ 0.15
$ 0.63
$ 1.08
$ 0.12
$ 0.07
$ 5.10

AMOUNT
$ 44.00
$ 1.43
$ 0.39
$ 4.90
$ 4.20
$ 0.46
$ 0.25
$ 55.61

AMOUNT
$ 0.24
$ 0.13
$ 0.05
$ 0.39
$ 0.14
$ 1.51
$ 0.08
$ 0.04
$ 2.58

AMOUNT
$ 0.78
$ 0.08
$ 0.18
$ 0.16
$ 1.20

AMOUNT
$ 1.10
$ 0.11
$ 0.18
$ 0.16
$ 1.55

AMOUNT
$ 1.50
$ 0.15
$ 0.18
$ 0.16
$ 1.99

AMOUNT
$ 3.00
$ 0.30
$ 1.40
$ 1.30
$ 6.00

AMOUNT
$ 1.75
$ 0.35
$ 0.93
$ 0.87
$ 3.90

AMOUNT
$ 2.25
$ 0.45
$ 0.93
$ 0.87
$ 4.50

AMOUNT
$ 3.50
$ 0.70
$ 0.93
$ 0.87
$ 6.00

AMOUNT
$ 15.45
$ 1.03
$ 0.93
$ 2.25
$ 5.24
$ 0.29
$ 0.25
$ 25.19
 PRICE LIST
NO LABOR UNIT PRICE (USD) DESCRIPTION
1 Foremen day $ 14.00
2 Leadman day $ 13.00
3 Skill Labor day $ 12.00
4 welding Head day $ 12.00
5 Mason head day $ 12.00
6 Carpinter haed day $ 12.00
7 Painter head day $ 12.00
8 Electrician head day $ 12.00
9 Unskill labor day $ 7.00
10 Driver day $ 9.00
11 Surveyor day $ 12.00
12 Ass. Surveyor day $ 8.00

PRICE (on site

NO MATERIAL UNIT DESCRIPTION
Project)
1 Sand for concrete cu.m $ 20.00
2 Sand tide cu.m $ 20.00
3 Sand fill cu.m $ 15.00
4 Wood beam class II cu.m $ 250.00
5 Wood beam class III cu.m $ 250.00
6 Wood beam 5/7 (unit m3) cu.m $ 200.00
7 Wood board 3/20 cm cu.m $ 250.00
8 Dolken wood d8-10/400 cm bar/stick $ 2.500
9 Stone breack 15/20 cm cu.m $ 25.00
10 Stone breack machine 2/3 cm cu.m $ 30.00
11 Bataco 40x10x20 cm (A) pcs $ 0.55
12 Plywood 9 mm sheet $ 15.00
13 NYM 2x1.5mm2 cable (stranded) m $ 0.78 78.00 rol
14 NYM 2x2.5mm2 cable (stranded) ml $ 1.10 110.0 rol
15 NYM 3x2.5mm2 cable (stranded) ml $ 1.50 150.0 rol
16 Terminal Outlet Broco pcs $ 3.50
17 Double switch broco pcs $ 2.25
18 Single switch Broco pcs $ 1.75
19 Lamp 10 W + Fiting pcs $ 3.00
20 Portland Cement 40 Kg kg $ 0.12
21 nat Kramik/colour cement kg $ 1.50
22 Nail bigger them 2" kg $ 3.00
 23 Nail up to 2" kg $ 3.00
24 PVC Pipe 1.1/2" ml $ 2.00
25 PVC Pipe 2'' m $ 4.00
26 PVC Pipe 4.00" ml $ 8.00
27 Reinforcment bars (plane/deformer) kg $ 1.50
28 Concrete wire kg $ 1.50
29 steel light for purling Gal. C45 x 35 x 1mm Australia m $ 4.05
30 steel light for truss Gal. C75 x 40 x 1mm Australia m $ 4.05
31 White colour zinc Colorbond 0.35 mm Australia sq.m $ 9.80
32 Ceiling 13mm deep x 0.35 x 0.42mm thick "topspan" m $ 0.95
33 Truss Screw fixer 12-14x25 Australia box $ 60.00 0.120 pcs
34 0.42 BMT Ridge capping m $ 7.00
35 0.42 BMT Fascia m $ 7.00
36 Roof Screw Australia box $ 95.00 0.380 pcs
37 Meni wood/steel kg $ 3.00
38 Tinner ltr $ 3.00
39 Vernis ltr $ 6.00
40 Venilek 25 kg kg $ 2.40
41 sand paper sheet $ 0.50
42 formwork oil ltr $ 3.00
43 paint brush Unit $ 2.50
44 paint rool Unit $ 3.15
45 Ceramics 20 x 25 cm pcs $ 0.25
46 Ceramics 30 x 30 cm pcs $ 0.45
47 Ceramics 40 x 40 cm pcs $ 0.88
48 Ceramics 60 x 60 cm pcs $ 2.63
49 Ceramics Plint Wall 10 x 60 cm pcs $ 1.10
50 batu Alam sq.m $ 40.00
51 Gypsum board 9mm sheet $ 10.00
52 Screw kg $ 5.50
53 Cotton plaster no $ 1.50
54 Compoun bag $ 12.00
55 Hollow ceiling batten 40/40 mm (4 m) m $ 0.75
56 Hollow ceiling batten 20/40 mm (4 m) m $ 0.63
57 Gypsum list profile m $ 2.00
58 Gypsum powder kg $ 0.75
59 Sitting Closet (complete) TBS unit $ 155.00
60 Paving Block 200x100x60 mm pcs $ 0.30
NO UNIT PRICE (USD) DESCRIPTION
1 Dump Truck day $ 80.00
2 Excavator day $ 600.00
3 Concrete Mixer day $ 45.00
4 Mesin Las day $ 60.00
5 Bar cutter (rent) day $ 15.00
6 Bar bender (rent) day $ 15.00
 7 Concrete pump (rent) day $ 200.00
8 Concrete vibrator (rent) day $ 55.00
9 Diesel fuel liter $ 1.00
10 Oil pelumas liter $ 5.50
11 Stamper day $ 40.00
folin transprt

4.7 0.25

4.95
 3.5 1 kg average transport
3.5 5.34 0.25
12.5
0.95
60

95 0.36

11.1111
5 20
5 11
5.5 6
10.5
22 20
 General items

Road name: CHILDREN PLAY GROUND IN AUBEON MANATUTO Chainage start 0+000
Municipality: MANATUTO Chainage end 0+27.8
Postu: BARIQUE Length 27.8m
Sukos: AUBEON

Item Description Unit Quantity Unit price Total

G-01 Security

G-01-01 Security guard day 7

Sub-total item G-01

G-02 Project team

G-02-01 Site engineer days 7

G-02-04 Site motorcycle and fuel days 7
G-02-08 Office costs days 7
G-02-09 Telephone days 7
G-02-10 Stationary days 7
G-02-11 Electricity days 7
Sub-total item G-02

G-03 Safety and protection

G-03-01 Insurance - accident and liability Lump sum 1 1100.00 1,100.00

G-03-02 Drinking water days 7
G-03-03 Hard hat - yellow - worker no 5
G-03-04 Hard hat - white - supervisor no 2
G-03-05 Goggles no
G-03-06 Mask no 10
G-03-07 Gloves pair 5
G-03-08 Jacket - yellow - worker no 5
G-03-09 Jacket - orange - supervisor no 1
G-03-10 Overalls no 1
G-03-11 Boots - rubber pair 5
G-03-12 Boots - canvas pair 5
G-03-14 Large first aid kit for camp no 1
G-03-16 Material testing Lump sum 1 500.00 500.00
Sub-total item G-03 1,600.00

Total - General items 1,600.00