ANALYSE UNIT PRICE

PROJECT TITLE : NEW CONSTRUCTION OF FACULDADE DE MEDICINA E CIENCIAS DA SAUDE BUILDING

YEAR : 2019
LOCATION : VERA CRUZ, DILI, TIMOR LESTE
Code No. Price Item Unit Coeff. Unit Rate Price Summation
I.3 1Ls Project sign board
Project name binder m2 3.0000 $ 20.00 $ 60.00
A Material 5/7 wooden rafter class II m3 0.0235 $ 350.00 $ 8.23
Common Nail 2"-5" kg 0.1665 $ 3.00 $ 0.50
Unskilled labor md 0.2503 $ 5.00 $ 1.25
B Labor
Foreman md 0.0443 $ 15.00 $ 0.66
$ 70.64
II.2 1 M³ Concrete f 'c = 21.7 MPa ( K 250 )
Portland Cement zak 9.6000 $ 6.00 $ 57.60
A Material Gravel m3 0.8200 $ 40.00 $ 32.80
Concrete sand m3 0.5000 $ 25.00 $ 12.50
Unskilled labor md 1.6842 $ 5.00 $ 8.42
Mason md 0.2807 $ 10.00 $ 2.81
B Labor
Skilled head md 0.0281 $ 12.00 $ 0.34
Foreman md 0.0140 $ 15.00 $ 0.21
$ 114.68
III.1 1M3 Excavation Works
Unskilled labor md 0.7500 $ 5.00 $ 3.75
A Labor
Foreman md 0.0470 $ 15.00 $ 0.71
$ 4.46
III.3 1M3 Sand embankment & compacted every 20 cm each layer
A Material Filled sand m3 1.2000 $ 9.00 $ 10.80
Unskilled labor md 0.3046 $ 5.00 $ 1.52
B Labor
Foreman md 0.0305 $ 15.00 $ 0.46
$ 12.78
IV.1 1M3 Stone Mesonry Foundation (1 PC : 4 Sand)
Stone 15/20 cm m3 1.2000 $ 15.00 $ 18.00
A Material Portland Cement Zak 4.0750 $ 6.00 $ 24.45
Sand for masonry m3 0.5348 $ 18.00 $ 9.63
Unskilled labor md 1.8080 $ 5.00 $ 9.04
Stonemason md 0.8404 $ 10.00 $ 8.40
B Labor
Skilled head md 0.0991 $ 12.00 $ 1.19
Foreman md 0.0452 $ 15.00 $ 0.68
$ 71.39
IV.2 1M2 Concrete block wall 40x20x10 cm with mortar mixture 1Pc : 4Sd
Concrete block 40x20x10 cm piece 12.50 $ 0.45 $ 5.63
A Material Portland Cement zak 0.3000 $ 6.00 $ 1.80
Concrete sand m3 0.0380 $ 25.00 $ 0.95
Unskilled labor md 0.3518 $ 5.00 $ 1.76
Mason md 0.1131 $ 10.00 $ 1.13
B Labor
Skilled head md 0.0193 $ 12.00 $ 0.23
Foreman md 0.0117 $ 15.00 $ 0.18
$ 11.67
IV.3 1M2 Plastering concrete structure 1Pc : 4Sd, t=15mm
Portland Cement Zak 0.1560 $ 6.00 $ 0.94
A Material
Sand m3 0.0214 $ 18.00 $ 0.39
Unskilled labor md 0.2559 $ 5.00 $ 1.28
Mason md 0.1500 $ 10.00 $ 1.50
B Labor
Skilled head md 0.0167 $ 12.00 $ 0.20
Foreman md 0.0083 $ 15.00 $ 0.12
$ 4.43
IV.4 1M2 Plastering block wall 1Pc : 4Sd, t=15mm
Portland Cement Zak 0.1560 $ 6.00 $ 0.94
A Material
Sand m3 0.0214 $ 18.00 $ 0.39
Unskilled labor md 0.2559 $ 5.00 $ 1.28
Mason md 0.1500 $ 10.00 $ 1.50
B Labor
 B Labor
Skilled head md 0.0167 $ 12.00 $ 0.20
Foreman md 0.0083 $ 15.00 $ 0.12
$ 4.43
V (a) 1 M³ Ready Mix Concrete f 'c = 30 MPa ( K 350 )
A Material Ready Mix Concrete 30 Mpa cu.m 1.0500 $ 190.00 $ 199.50
Unskilled labor md 1.6842 $ 5.00 $ 8.42
Mason md 0.2807 $ 10.00 $ 2.81
B Labor
Skilled head md 0.0281 $ 12.00 $ 0.34
Foreman md 0.0140 $ 15.00 $ 0.21
$ 211.28
V (b) 1 Kgs of Reinforced steel
Steel Reinforced kg 1.0500 $ 1.05 $ 1.10
A Material
Concrete wire kg 0.0150 $ 2.00 $ 0.03
Unskilled labor md 0.0095 $ 5.00 $ 0.05
Blacksmith md 0.0076 $ 10.00 $ 0.08
B Labor
Skilled head md 0.0011 $ 12.00 $ 0.01
Foreman md 0.0005 $ 15.00 $ 0.01
$ 1.28
V (c).1 1 M2 Formwork for columns
Wood class III m3 0.0400 $ 300.00 $ 12.00
Nail 5 ' - 10 ' kg 0.4000 $ 2.00 $ 0.80
formwork oil ltr 0.0555 $ 3.00 $ 0.17
A Material
Wooden beams Class II m3 0.0150 $ 400.00 $ 6.00
9 mm thick plywood sheet 0.3500 $ 12.00 $ 4.20
Dolken wood 8 " -10 " / 4 m piece 2.0000 $ 1.50 $ 3.00
Unskilled labor md 0.6600 $ 5.00 $ 3.30
Carpenter md 0.3300 $ 10.00 $ 3.30
B Labor
Skilled head md 0.0330 $ 12.00 $ 0.40
Foreman md 0.0160 $ 15.00 $ 0.24
$ 33.40
V (c).2 1 M2 Formwork for beams
Wood class III m3 0.0400 $ 300.00 $ 12.00
Nail 5 ' - 10 ' kg 0.4000 $ 2.00 $ 0.80
formwork oil ltr 0.0536 $ 3.00 $ 0.16
A Material
Wooden beams Class II m3 0.0360 $ 400.00 $ 14.40
9 mm thick plywood sheet 0.3500 $ 12.00 $ 4.20
Dolken wood 8 " -10 " / 4 m piece 2.0000 $ 1.50 $ 3.00
Unskilled labor md 0.6600 $ 5.00 $ 3.30
Carpenter md 0.3300 $ 10.00 $ 3.30
B Labor
Skilled head md 0.0330 $ 12.00 $ 0.40
Foreman md 0.0161 $ 15.00 $ 0.24
$ 41.80
V (c).3 1M2 Formwork for Floor
Wood class III m3 0.0400 $ 300.00 $ 12.00
Nail 5 ' - 12 ' kg 0.4000 $ 2.00 $ 0.80
formwork oil ltr 0.0536 $ 3.00 $ 0.16
A Material
Wooden beams Class II m3 0.0360 $ 400.00 $ 14.40
9 mm thick plywood sheet 0.3500 $ 12.00 $ 4.20
Dolken wood 8 " -10 " / 4 m piece 2.0000 $ 1.50 $ 3.00
Unskilled labor md 0.6600 $ 5.00 $ 3.30
Carpenter md 0.3300 $ 10.00 $ 3.30
B Labor
Skilled head md 0.0330 $ 12.00 $ 0.40
Foreman md 0.0161 $ 15.00 $ 0.24
$ 41.80
V (c).4 1M2 Formwork for Stairs
Wood class III m3 0.0300 $ 300.00 $ 9.00
Nail 5 ' - 12 ' kg 0.4000 $ 2.00 $ 0.80
formwork oil ltr 0.1500 $ 3.00 $ 0.45
A Material
Wooden beams Class II m3 0.0183 $ 400.00 $ 7.32
9 mm thick plywood sheet 0.3455 $ 12.00 $ 4.15
Dolken wood 8 " -10 " / 4 m piece 2.0000 $ 1.50 $ 3.00
Unskilled labor md 0.6600 $ 5.00 $ 3.30
Carpenter md 0.3300 $ 10.00 $ 3.30
B Labor
Skilled head md 0.0330 $ 12.00 $ 0.40
Foreman md 0.0161 $ 15.00 $ 0.24
$ 31.95
V (c).5 1M2 Formwork for Math Foundation
Wood class III m3 0.0329 $ 300.00 $ 9.87
A Material
 A Material Nail 5 ' - 12 ' kg 0.1586 $ 2.00 $ 0.32
formwork oil ltr 0.0168 $ 3.00 $ 0.05
Unskilled labor md 0.5200 $ 5.00 $ 2.60
Carpenter md 0.2600 $ 10.00 $ 2.60
B Labor
Skilled head md 0.0260 $ 12.00 $ 0.31
Foreman md 0.0130 $ 15.00 $ 0.20
$ 15.94
V (c).6 1 M2 Formwork for canopy
Wood class III m3 0.0368 $ 300.00 $ 11.04
Nail 5 ' - 10 ' kg 0.3680 $ 2.00 $ 0.74
formwork oil ltr 0.0493 $ 3.00 $ 0.15
A Material
Wooden beams Class II m3 0.0331 $ 400.00 $ 13.24
9 mm thick plywood sheet 0.3500 $ 12.00 $ 4.20
Dolken wood 8 " -10 " / 4 m piece 2.0000 $ 1.50 $ 3.00
Unskilled labor md 0.6600 $ 5.00 $ 3.30
Carpenter md 0.3300 $ 10.00 $ 3.30
B Labor
Skilled head md 0.0330 $ 12.00 $ 0.40
Foreman md 0.0161 $ 15.00 $ 0.24
$ 39.60
V (c).7 1 M2 Formwork for Lintel & RC Wall Block
Wood class III m3 0.0228 $ 300.00 $ 6.84
Nail 5 ' - 10 ' kg 0.2280 $ 2.00 $ 0.46
A Material formwork oil ltr 0.0306 $ 3.00 $ 0.09
Wooden beams Class II m3 0.0205 $ 400.00 $ 8.20
9 mm thick plywood sheet 0.3500 $ 12.00 $ 4.20
Unskilled labor md 0.6600 $ 5.00 $ 3.30
Carpenter md 0.3300 $ 10.00 $ 3.30
B Labor
Skilled head md 0.0330 $ 12.00 $ 0.40
Foreman md 0.0161 $ 15.00 $ 0.24
$ 27.03
V (d) 1 M³ Concrete f *c = 26.4 MPa ( K 300 )
Portland Cement zak 10.6250 $ 6.00 $ 63.75
A Material Gravel m3 0.8900 $ 40.00 $ 35.60
Concrete sand m3 0.4900 $ 25.00 $ 12.25
Unskilled labor md 1.6842 $ 5.00 $ 8.42
Mason md 0.2807 $ 10.00 $ 2.81
B Labor
Skilled head md 0.0281 $ 12.00 $ 0.34
Foreman md 0.0140 $ 15.00 $ 0.21
$ 123.38
VI.1 1 M³ Lean concrete for foundation & floor f *c = 9.8 MPa ( K 125 )
Portland Cement zak 7.1138 $ 6.00 $ 42.68
A Material Gravel m3 0.8275 $ 40.00 $ 33.10
Concrete sand m3 0.6175 $ 25.00 $ 15.44
Unskilled labor md 1.6842 $ 5.00 $ 8.42
Mason md 0.2807 $ 10.00 $ 2.81
B Labor
Skilled head md 0.0281 $ 12.00 $ 0.34
Foreman md 0.0140 $ 15.00 $ 0.21
2 $ 103.00
VI.2 Install Granite Floor Size (40 x 40) cm
Ceramics 60 x 60 cm piece 3.0000 $ 7.50 $ 22.50
Portland cement zak 0.2000 $ 6.00 $ 1.20
A Material
Sand for masonry m3 0.0450 $ 18.00 $ 0.81
Colored cement kg 0.9321 $ 0.75 $ 0.70
Unskilled labour md 0.7000 $ 5.00 $ 3.50
Mason md 0.3500 $ 10.00 $ 3.50
B Labor
Skilled head md 0.0350 $ 12.00 $ 0.42
Foreman md 0.0175 $ 15.00 $ 0.26
2 $ 32.89
VI.3 Install Granite Floor Size (40 x 40) cm
Ceramic plinth 10 x 60 cm Piece 1.7000 $ 1.50 $ 2.55
Portland cement zak 0.0318 $ 6.00 $ 0.19
A Material
Sand for masonry m3 0.0033 $ 18.00 $ 0.06
Colored cement kg 0.1000 $ 0.75 $ 0.08
Unskilled labour md 0.0900 $ 5.00 $ 0.45
Mason md 0.0900 $ 10.00 $ 0.90
B Labor
Skilled head md 0.0090 $ 12.00 $ 0.11
Foreman md 0.0050 $ 15.00 $ 0.08
$ 4.41
 2
VI.4 Install Granite Floor Size (40 x 40) cm
Ceramics 30 x 30 cm piece 11.8700 $ 0.75 $ 8.90
Portland cement zak 0.2000 $ 6.00 $ 1.20
A Material
Sand for masonry m3 0.0450 $ 18.00 $ 0.81
Colored cement kg 0.9400 $ 0.75 $ 0.71
Unskilled labour md 0.7000 $ 5.00 $ 3.50
Mason md 0.3500 $ 10.00 $ 3.50
B Labor
Skilled head md 0.0350 $ 12.00 $ 0.42
Foreman md 0.0175 $ 15.00 $ 0.26
2 $ 19.30
VI.5 Install Granite Floor Size (40 x 40) cm
Ceramics 30 x 30 cm piece 11.8700 $ 0.75 $ 8.90
Portland cement zak 0.2000 $ 6.00 $ 1.20
A Material
Sand for masonry m3 0.0450 $ 18.00 $ 0.81
Colored cement kg 0.9400 $ 0.75 $ 0.71
Unskilled labour md 0.7600 $ 5.00 $ 3.80
Mason md 0.3800 $ 10.00 $ 3.80
B Labor
Skilled head md 0.0380 $ 12.00 $ 0.46
Foreman md 0.0190 $ 15.00 $ 0.29
$ 19.96
VII.1
Foundation (Plamir) kg 0.1154 $ 1.00 $ 0.12
Priming kg 0.0920 $ 2.00 $ 0.18
A Material
Cover Paint (2 times) kg 0.2600 $ 2.00 $ 0.52
Brush piece 0.0294 $ 1.50 $ 0.04
Unskilled labor md 0.1667 $ 5.00 $ 0.83
Painter md 0.0833 $ 10.00 $ 0.83
B Labor
Skilled head md 0.0167 $ 12.00 $ 0.20
Foreman md 0.0083 $ 15.00 $ 0.12
$ 2.85
VII.2
Priming kg 0.0920 $ 2.00 $ 0.18
A Material Cover Paint (2 times) kg 0.2600 $ 2.00 $ 0.52
Brush piece 0.0294 $ 1.50 $ 0.04
Unskilled labor md 0.1667 $ 5.00 $ 0.83
Painter md 0.0833 $ 10.00 $ 0.83
B Labor
Skilled head md 0.0167 $ 12.00 $ 0.20
Foreman md 0.0083 $ 15.00 $ 0.12
$ 2.74
VII.3 1M2 Door frame painting with metal paint
Zincromate kg 0.1000 $ 5.50 $ 0.55
A Material Paint brush piece 0.0100 $ 1.50 $ 0.02
Wooden scaffolding m3 0.0020 $ 5.50 $ 0.01
Unskilled labor md 0.2500 $ 5.00 $ 1.25
Painter md 0.2250 $ 10.00 $ 2.25
B Labor
Skilled head md 0.0230 $ 12.00 $ 0.28
Foreman md 0.0080 $ 15.00 $ 0.12
$ 4.47
VIII.1 1M2 Roofing corugated colourbond zincalume 0.42 mm
Corrugated zinc 0.42 mm Sheet 0.7000 $ 20.00 $ 14.00
A Material
Nail kg 0.0200 $ 3.00 $ 0.06
Unskilled labor md 0.1409 $ 5.00 $ 0.70
Carpenter md 0.1256 $ 10.00 $ 1.26
B Labor
Skilled head md 0.0510 $ 12.00 $ 0.61
Foreman md 0.0067 $ 15.00 $ 0.10
$ 16.73
IV.25 1 M³ Reinforced concrete tie beam K 350 , F * c = 31.2 MPa ( 150 kg steel + Formwork )
Wood class III m3 0.2770 #REF! #REF!
Nail 5 ' - 12 ' kg 2.0500 #REF! #REF!
formwork oil ltr 0.6150 #REF! #REF!
Steel Reinforced kg 150.0000 #REF! #REF!
A Material Concrete wire kg 2.2500 #REF! #REF!
Portland Cement zak 11.6088 #REF! #REF!
Concrete sand m³ 0.4867 #REF! #REF!
Plywood 9mm thick piece 2.9160 #REF! #REF!
Gravel m³ 0.78000 #REF! #REF!
Unskilled labor m³ 4.3460 #REF! #REF!
Mason md 0.2820 #REF! #REF!
Carpenter md 1.3325 #REF! #REF!
B Labor
Blacksmith md 1.0765 #REF! #REF!
Skilled head md 0.2700 #REF! #REF!
Foreman md 0.0135 #REF! #REF!
#REF!
IV.26 1 M³ Reinforced concrete plate K175 , f * c 14.5 MPa ( 150 kg steel + Formwork )
Wood class III m³ 0.3280 #REF! #REF!
Nail 5 ' - 12 ' kg 3.2800 #REF! #REF!
formwork oil ltr 1.6400 #REF! #REF!
Steel Reinforced kg 175.0000 #REF! #REF!
Concrete wire kg 2.6250 #REF! #REF!
A Material Portland Cement zak 11.6088 #REF! #REF!
Concrete sand m³ 0.4867 #REF! #REF!
Gravel m³ 0.7800 #REF! #REF!
Class II wood beams m³ 0.15000 #REF! #REF!
9 mm thick plywood sheet 4.0000 #REF! #REF!
Dolken wood 8 " / 4 m piece 16.0000 #REF! #REF!
Unskilled labor m³ 5.4325 #REF! #REF!
Stonemason md 0.3415 #REF! #REF!
Carpenter md 1.6500 #REF! #REF!
B Labor
Blacksmith piece 1.4000 #REF! #REF!
Skilled head md 0.3330 #REF! #REF!
Foreman md 0.1650 #REF! #REF!
#REF!
IV.27 1M³ Reinforced concrete beam quality of K 275 ,f * c 24 MPa ( 175kg steel + Formwork )
Wood class III m3 0.3280 #REF! #REF!
Nail 5 ' - 12 ' kg 3.2800 #REF! #REF!
Formwork oil ltr 1.6400 #REF! #REF!
Steel Reinforced kg 175.0000 #REF! #REF!
Concrete wire kg 2.6250 #REF! #REF!
A Material Portland Cement zak 10.3000 #REF! #REF!
Concrete sand m³ 0.5560 #REF! #REF!
Gravel m³ 0.7800 #REF! #REF!
Class II wood beams m³ 0.14000 #REF! #REF!
9 mm thick plywood sheet 4.0000 #REF! #REF!
Dolken wood 8 " / 4 m piece 16.0000 #REF! #REF!
B Labor Unskilled labor m³ 5.4325 #REF! #REF!
Stonemason md 0.3415 #REF! #REF!
Carpenter md 1.6500 #REF! #REF!
Blacksmith piece 1.4000 #REF! #REF!
Skilled head md 0.3330 #REF! #REF!
Foreman md 0.1650 #REF! #REF!
#REF!
V.2
C Chanel profile kg 1.0250 #REF! #REF!
A Material Welding rod kg 0.0001 #REF! #REF!
Bolt and nut kg 0.0028 #REF! #REF!
Unskilled labor md 0.0028 #REF! #REF!
B Errection Skilled labor md 0.0056 #REF! #REF!
Foreman md 0.0028 #REF! #REF!
#REF!
V.3
RHS/SHS profile kg 1.0250 #REF! #REF!
A Material Welding rod kg 0.0001 #REF! #REF!
Bolt and nut kg 0.0028 #REF! #REF!
 Unskilled labor md 0.0028 #REF! #REF!
B Errection Skilled labor md 0.0056 #REF! #REF!
Foreman md 0.0028 #REF! #REF!
#REF!
V.4
Light steel profile kg 1.0250 #REF! #REF!
A Material
Self drilling screw piece 6.0000 #REF! #REF!
Unskilled labor md 0.0018 #REF! #REF!
B Fabrication Skilled labor md 0.0035 #REF! #REF!
Foreman md 0.0018 #REF! #REF!
Unskilled labor md 0.0035 #REF! #REF!
C Errection Skilled labor md 0.0070 #REF! #REF!
Foreman md 0.0035 #REF! #REF!
#REF!
V.5
Steel rod kg 1.0250 #REF! #REF!
A Material
Bolt and nut piece 3.0001 #REF! #REF!
Unskilled labor md 0.0028 #REF! #REF!
B Errection Skilled labor md 0.0056 #REF! #REF!
Foreman md 0.0028 #REF! #REF!
#REF!
V.6
Steel profile kg 1.1000 #REF! #REF!
A Material
Welding rod kg 0.0008 #REF! #REF!
Unskilled labor md 0.0035 #REF! #REF!
B Fabrication Skilled labor md 0.0070 #REF! #REF!
Foreman md 0.0035 #REF! #REF!
Unskilled labor md 0.0035 #REF! #REF!
Skilled labor md 0.0120 #REF! #REF!
C Errection
Foreman md 0.0009 #REF! #REF!
Crane hour 0.0120 #REF! #REF!
1kg steel profile/C chanel for truss, with bolt connection #REF!
V.7
Steel profile kg 1.1000 #REF! #REF!
A Material
Bolt and nut kg 0.0028 #REF! #REF!
Unskilled labor md 0.0035 #REF! #REF!
Skilled labor md 0.0070 #REF! #REF!
B Fabrication
Foreman md 0.0035 #REF! #REF!
Tools, - 7.5% of total material #REF!
Unskilled labor md 0.0035 #REF! #REF!
Skilled labor md 0.0120 #REF! #REF!
C Errection
Foreman md 0.0009 #REF! #REF!
Crane md 0.0120 #REF! #REF!
#REF!
V.8
Corrugated Zinc Sheet 0.7000 #REF! #REF!
A Material
Nail kg 0.0200 #REF! #REF!
Unskilled labor md 0.1409 #REF! #REF!
Carpenter md 0.1256 #REF! #REF!
B Labor
Skilled head md 0.0510 #REF! #REF!
Foreman md 0.0067 #REF! #REF!
#REF!
V.9
Zinc plate 3 " x 6 " BJLS 28 Sheet 0.4000 #REF! #REF!
Nail ½ " - 1 " kg 0.0600 #REF! #REF!
A Material
Nail 2 " - 5 " kg 0.0500 #REF! #REF!
Wood boards 3 cm m3 0.0060 #REF! #REF!
Unskilled labor md 0.1250 #REF! #REF!
Carpenter md 0.2500 #REF! #REF!
B Labor
Skilled head md 0.0420 #REF! #REF!
Foreman md 0.0063 #REF! #REF!
Install roof tile (small "Plentong") #REF!
V.10
A Material Tile "Plentong" Piece 23.0770 #REF! #REF!
Unskilled labor md 0.1500 #REF! #REF!
Carpenter md 0.0656 #REF! #REF!
B Labor
Skilled head md 0.0070 #REF! #REF!
Foreman md 0.0035 #REF! #REF!
 Install ridge tiles "Plentong" #REF!
V.11
Ridge "Plentong" Sheet 4.4351 #REF! #REF!
A Material Portland Cement Zak 0.2000 #REF! #REF!
Sand m3 0.0320 #REF! #REF!
Unskilled labor md 0.4000 #REF! #REF!
Carpenter md 0.2000 #REF! #REF!
B Labor
Skilled head md 0.0200 #REF! #REF!
Foreman md 0.0100 #REF! #REF!
#REF!
V.12
Asbestos wave Sheet 0.7577 #REF! #REF!
A Material
Nail Kg 0.1200 #REF! #REF!
Unskilled labor md 0.1400 #REF! #REF!
Carpenter md 0.0670 #REF! #REF!
B Labor
Skilled head md 0.0070 #REF! #REF!
Foreman md 0.0035 #REF! #REF!
#REF!
V.13
Shingle tile piece 61.0000 #REF! #REF!
A Material
Nail ½ " - 1 " Kg 0.2033 #REF! #REF!
Unskilled labor md 0.1687 #REF! #REF!
Carpenter md 0.2543 #REF! #REF!
B Labor
Skilled head md 0.0253 #REF! #REF!
Foreman md 0.0080 #REF! #REF!
#REF!
VI.1 1M2 Install brick ( concrete block ) 40x20x10 cm, speci 1Pc : 4Sand
Brick / Concrete block Piece 12.5000 #REF! #REF!
A Material Portland Cement Zak 0.3000 #REF! #REF!
Sand M³ 0.0380 #REF! #REF!
Unskilled labor md 0.3518 #REF! #REF!
tonemason md 0.1131 #REF! #REF!
B Labor
Skilled head md 0.0193 #REF! #REF!
Foreman md 0.0091 #REF! #REF!
#REF!
VI.2 1M2 Install paving blocks 20x25x6 cm
Paving blocks Piece 20.6000 #REF! #REF!
A Material Portland Cement Zak 0.2080 #REF! #REF!
Sand M³ 0.0620 #REF! #REF!
Unskilled labor Md 0.3210 #REF! #REF!
Stonemason Md 0.4370 #REF! #REF!
B Labor
Skilled head Md 0.0220 #REF! #REF!
Foreman Md 0.0175 #REF! #REF!
#REF!
VII.1 1M2 Plastering 1 Pc : 3 Sand , 15 mm thick
Portland Cement Zak 0.1763 #REF! #REF!
A Labor
Sand m3 0.0200 #REF! #REF!
Unskilled labor md 0.2559 #REF! #REF!
Stonemason md 0.15000 #REF! #REF!
B Labor
Skilled head md 0.0167 #REF! #REF!
Foreman md 0.0883 #REF! #REF!
#REF!
VII.2 1M2 Plastering 1 Pc : 4 Sand , 15 mm thick
Portland Cement Zak 0.1560 #REF! #REF!
A Material
Sand m3 0.0214 #REF! #REF!
Unskilled labor md 0.2559 #REF! #REF!
Stonemason md 0.1500 #REF! #REF!
B Labor
Skilled head md 0.0167 #REF! #REF!
Foreman md 0.0883 #REF! #REF!
#REF!
VII.7 1M2 Plastering 1 Pc : 5 Sand, 15 mm thick
Portland Cement Zak 0.1193775 #REF! #REF!
A Material
Sand m3 0.0220 #REF! #REF!
Unskilled labor md 0.2559 #REF! #REF!
Stonemason md 0.1500 #REF! #REF!
B Labor
Skilled head md 0.0167 #REF! #REF!
Foreman md 0.0883 #REF! #REF!
#REF!
VIII.1 1m2 Finishing Cement groove of red brick wall
A Material Portland Cement Zak 0.0956 #REF! #REF!
Unskilled labor m3 0.1500 #REF! #REF!
Stonemason md 0.0731 #REF! #REF!
B Labor
Skilled head md 0.0074 #REF! #REF!
Foreman md 0.0037 #REF! #REF!
#REF!
VIII.2 1M2 Finishing Cement groove of conblock wall
A Material Portland Cement Zak 0.0410 #REF! #REF!
Unskilled labor md 0.0720 #REF! #REF!
Stonemason md 0.0360 #REF! #REF!
B Labor
Skilled head md 0.0040 #REF! #REF!
Foreman md 0.0020 #REF! #REF!
#REF!
VIII.4 1M2 Render
A Material Portland Cement Zak 0.08747 #REF! #REF!
Unskilled labor md 0.1753 #REF! #REF!
Stonemason md 0.1057 #REF! #REF!
B Labor
Skilled head md 0.0146 #REF! #REF!
Foreman md 0.0073 #REF! #REF!
#REF!
IX.1 Make and Install 1 M³ Door and window, wooden frame class I
Wood beams m3 1.1080 #REF! #REF!
A Material Nail 10 cm kg 1.0031 #REF! #REF!
Wood glue kg 1.0000 #REF! #REF!
Unskilled labor md 6.9380 #REF! #REF!
Carpenter md 20.8140 #REF! #REF!
B Labor
Skilled head md 2.1521 #REF! #REF!
Foreman md 0.4283 #REF! #REF!
#REF!
IX.2 Make and Install 1 M³ Door and window, wooden frame class II/III
Wood beams m3 1.1080 #REF! #REF!
A Material Nail 10 cm kg 1.0031 #REF! #REF!
Wood glue kg 1.0000 #REF! #REF!
Unskilled labor md 6.0000 #REF! #REF!
Carpenter md 18.0000 #REF! #REF!
B Labor
Skilled head md 2.0000 #REF! #REF!
Foreman md 0.389 #REF! #REF!
#REF!
IX.3 Make and Install 1 M² Standard Clamp Doors, Wood Class II
Wooden board m3 0.0400 #REF! #REF!
A Material
Nail 5-7 cm kg 0.4750 #REF! #REF!
Unskilled labor md 0.5725 #REF! #REF!
Carpenter md 1.5508 #REF! #REF!
B Labor
Skilled head md 0.1551 #REF! #REF!
Foreman md 0.0960 #REF! #REF!
#REF!
IX.4 Make and Install 1 M² Simple Clamp Doors , Wood Class III
Wooden board m3 0.0400 #REF! #REF!
A Material
Nail 5-7 cm kg 0.4750 #REF! #REF!
Unskilled labor md 0.5725 #REF! #REF!
Carpenter md 1.5508 #REF! #REF!
B Labor
Skilled head md 0.1551 #REF! #REF!
Foreman md 0.0956 #REF! #REF!
#REF!
IX.5 Make and Install 1 M² Door leave, Wood Class I/II
Wooden board m3 0.0400 #REF! #REF!
A Material
Wood glue / nail kg 0.5000 #REF! #REF!
Unskilled labor md 1.0000 #REF! #REF!
Carpenter md 2.5543 #REF! #REF!
B Labor
Skilled head md 0.2556 #REF! #REF!
Foreman md 0.0500 #REF! #REF!
#REF!
IX.6 Make and Install 1 M² Door and window glass, wooden frame class I/II
Wooden board m3 0.0240 #REF! #REF!
A Material
Wood glue / nail kg 0.1593 #REF! #REF!
Unskilled labor dm 0.8000 #REF! #REF!
Carpenter dm 2.1006 #REF! #REF!
B Labor
 B Labor
Skilled head dm 0.2043 #REF! #REF!
Foreman dm 0.0400 #REF! #REF!
#REF!
IX.7 Make and Install 1 M² Door and window louvre, Wood Class I/II
Wooden board m3 0.0385 #REF! #REF!
A Material
Wood glue kg 0.5000 #REF! #REF!
Unskilled labor md 1.0000 #REF! #REF!
Carpenter md 3.0000 #REF! #REF!
B Labor
Skilled head md 0.3000 #REF! #REF!
Foreman md 0.0500 #REF! #REF!
#REF!
IX.8 Make and Install 1 M² Double plywood door, with wood frame class II (width up to 90 cms)
Wooden board m3 0.0250 #REF! #REF!
Nail 1 to 2.5 cm kg 0.0300 #REF! #REF!
A Material
Wood glue kg 0.5000 #REF! #REF!
Plywood 4 mm size 90x220cm Sheet 1.0000 #REF! #REF!
Unskilled labor mg 0.6359 #REF! #REF!
Carpenter mg 2.0127 #REF! #REF!
B Labor
Skilled head mg 0.2000 #REF! #REF!
Foreman mg 0.0546 #REF! #REF!
#REF!
IX.9 Make 1 M² Double plywood door, exposed frame, wood class I/II
Wooden board m3 0.0250 #REF! #REF!
Nail 1 to 2.5 cm kg 0.0300 #REF! #REF!
A Material
Wood glue kg 0.5000 #REF! #REF!
Plywood 4 mm size 90x220cm Sheet 1.0000 #REF! #REF!
Unskilled labor md 0.6651 #REF! #REF!
Carpenter md 2.1006 #REF! #REF!
B Labor
Skilled head md 0.2043 #REF! #REF!
Foreman md 0.0560 #REF! #REF!
#REF!
IX.10 Make and install 1M2 Louvre frame, wood class I/II
Wooden board m3 0.0600 #REF! #REF!
A Material
Nail 1 to 2.5 cm kg 0.1500 #REF! #REF!
Unskilled labor md 0.5743 #REF! #REF!
Carpenter md 2.0000 #REF! #REF!
B Labor
Skilled head md 0.2000 #REF! #REF!
Foreman md 0.0764 #REF! #REF!
#REF!
IX.11 Make and install 1 M² Double teakwood, expose frame, wood class I
Wooden board m3 0.0217 #REF! #REF!
Nail 1 to 2.5 cm kg 0.0300 #REF! #REF!
A Material
Wood glue kg 0.30000 #REF! #REF!
Taekwood 4 mm size 90x220cm Sheet 1.0000 #REF! #REF!
Unskilled labo md 0.6366 #REF! #REF!
Carpenter md 2.0340 #REF! #REF!
B Labor
Skilled head md 0.2043 #REF! #REF!
Foreman md 0.056 #REF! #REF!
#REF!
IX.15 Install 1 M² roof frame of ceramic tile , wood Class II
Wooden rafters ( 5x7 ) cm m3 0.0140 #REF! #REF!
A Material Batten ( 2x3 ) cm m3 0.0038 #REF! #REF!
Nail 5 and 10 cm kg 0.2500 #REF! #REF!
Unskilled labor md 0.1000 #REF! #REF!
Carpenter md 0.1000 #REF! #REF!
B Labor
Skilled head md 0.0100 #REF! #REF!
Foreman md 0.005 #REF! #REF!
#REF!
IX.18 Install 1M² ceiling frame, ( 50x100 ) cm wood class II / III
Wooden rafters ( 5x7 ) cm m3 0.0150 #REF! #REF!
A Material
Nail 7 to 10 cm kg 0.2000 #REF! #REF!
Unskilled labor md 0.1500 #REF! #REF!
Carpenter md 0.3000 #REF! #REF!
B Labor
Skilled head md 0.0300 #REF! #REF!
Foreman md 0.015 #REF! #REF!
#REF!
IX.19 Install 1M² ceiling frame, (60x60 ) cm wood class II / III
Wooden rafters ( 5x7 ) cm m3 0.0163 #REF! #REF!
A Material
 A Material
Nail 7 and 10 cm kgg 0.2543 #REF! #REF!
Unskilled labor md 0.2033 #REF! #REF!
Carpenter md 0.3050 #REF! #REF!
B Labor
Skilled head md 0.0305 #REF! #REF!
Foreman md 0.0125 #REF! #REF!
#REF!
IX.20 Install 1M roof edge board size 3x20 cm, wood class I / II
Wooden board m3 0.0100 $ -
A Material
Nail 5 to 7 cm kg 0.0759 #REF! #REF!
Unskilled labor md 0.1194 #REF! #REF!
Carpenter md 0.2390 #REF! #REF!
B Labor
Skilled head md 0.0239 #REF! #REF!
Foreman md 0.0050 #REF! #REF!
#REF!
X.1 1 M2 Install Marble Floor Size (30x30)cm
Marble Floor 30 x 30 cm piece 11.8700 #REF! #REF!
Portland cement zak 0.2000 #REF! #REF!
A Material
Sand m3 0.0450 #REF! #REF!
Colored cement Kg 0.9400 #REF! #REF!
Unskilled labour md 0.4986 #REF! #REF!
Stone mason md 0.3500 #REF! #REF!
B Labor
Skilled head md 0.0350 #REF! #REF!
Foreman md 0.0175 #REF! #REF!
2 #REF!
X.2 Install Granite Floor Size (40 x 40) cm
Material Granite 40 x 40 cm piece 6.6250 #REF! #REF!
Portland cement zak 0.2000 #REF! #REF!
Sand m3 0.0450 #REF! #REF!
Colored cement kg 0.9400 #REF! #REF!
Labor Unskilled labour md 0.4986 #REF! #REF!
Stone mason md 0.3500 #REF! #REF!
Skilled head md 0.0350 #REF! #REF!
Foreman md 0.0175 #REF! #REF!
#REF!
X.5 1M’ Install Ceramic Plinth Size (10 x 40) cm
Ceramic plinth 10 x 40 cm Piece 2.5750 #REF! #REF!
Portland cemen zak 0.0318 #REF! #REF!
A Material
Sand m3 0.0033 #REF! #REF!
Colored cement kg 0.1000 #REF! #REF!
Unskilled labour md 0.0900 #REF! #REF!
Stone mason md 0.0900 #REF! #REF!
B Labor
Skilled head md 0.0090 #REF! #REF!
Foreman md 0.0050 #REF! #REF!
1M Install Ceramic Plinth Size (10 x 20) cm #REF!
X.7
Ceramic plinth 10 x 20 cm Piece 5.2100 #REF! #REF!
Portland cement zak 0.0318 #REF! #REF!
A Material
Sand m3 0.0033 #REF! #REF!
Colored cement kg 0.1000 #REF! #REF!
Unskilled labour md 0.0900 #REF! #REF!
Stone mason md 0.0900 #REF! #REF!
B Labor
Skilled head md 0.0090 #REF! #REF!
Foreman md 0.0050 #REF! #REF!
#REF!
X.10
Mozaic piece 11.8700 #REF! #REF!
Portland cement zak 0.2000 #REF! #REF!
A Material
Sand m3 0.0450 #REF! #REF!
Colored cement kg 0.9400 #REF! #REF!
Unskilled labour md 0.4986 #REF! #REF!
Stone mason md 0.3500 #REF! #REF!
B Labor
Skilled head md 0.0350 #REF! #REF!
Foreman md 0.0175 #REF! #REF!
#REF!
X.11
Internal/Cove piece 5.3000 #REF! #REF!
Portland cement zak 0.0318 #REF! #REF!
A Material
Sand m3 0.0033 #REF! #REF!
 A Material
Colored cement kg 0.1000 #REF! #REF!
Unskilled labour md 0.8250 #REF! #REF!
Stone mason md 0.8250 #REF! #REF!
B Labor
Skilled head md 0.0825 #REF! #REF!
Foreman md 0.0412 #REF! #REF!
2 #REF!
XI.4 Install Acoustic Ceiling Size (60 x 120) cm + Aluminum Frame
Alumunium Profile "T" m 3.6000 #REF! #REF!
Wire Ø 4 mm kg 0.15 #REF! #REF!
A Material
Ramset piece 1.0500 #REF! #REF!
Acoustic 60 x120 sheet 1.5000 #REF! #REF!
Unskilled labour md 0.5000 #REF! #REF!
Carpenter md 0.5000 #REF! #REF!
B Labor
Skilled head md 0.0500 #REF! #REF!
Foreman md 0.025 #REF! #REF!
#REF!
XI.5 Install 1 m' of Gypsum Profile ceiling list
List Plafond Gypsum Profil m 1.0500 #REF! #REF!
A Material
Gypsum Flour kg 0.1325 #REF! #REF!
Unskilled labour md 0.0600 #REF! #REF!
Carpenter md 0.0600 #REF! #REF!
B Labor
Skilled head md 0.0060 #REF! #REF!
Foreman md 0.003 #REF! #REF!
#REF!
XI.7 Install 1 M² plywood ceiling
Plywood m 0.3750 #REF! #REF!
A Material
Nail ½ " - 1 " kg 0.03 #REF! #REF!
Unskilled labour md 0.1000 #REF! #REF!
Carpenter md 0.1000 #REF! #REF!
B Labor
Skilled head md 0.0100 #REF! #REF!
Foreman md 0.005 #REF! #REF!
#REF!
XI.8 Install 1 M² wood ceiling 9cm
Wooden board m 0.0155 #REF! #REF!
A Material
Nail ½ " - 1 " kg 0.0105 #REF! #REF!
Unskilled labour md 0.8200 #REF! #REF!
Carpenter md 0.8200 #REF! #REF!
B Labor
Skilled head md 0.0820 #REF! #REF!
Foreman md 0.041 #REF! #REF!
#REF!
XI.9 Install 1 M wooden trim profile for ceiling
Wood trim profile m' 1.0500 #REF! #REF!
A Material
Nail trim kg 0.0329 #REF! #REF!
Unskilled labour md 0.0500 #REF! #REF!
Carpenter md 0.1235 #REF! #REF!
B Labor
Skilled head md 0.0050 #REF! #REF!
Foreman md 0.003 #REF! #REF!
#REF!
XI.10 Install 1 M2 gypsum board ceiling size ( 1200x2400x9 ) mm
Gypsum board Sheet 0.3646 #REF! #REF!
A Material
Screw kg 0.11 #REF! #REF!
Unskilled labour md 0.2800 #REF! #REF!
Carpenter md 0.4158 #REF! #REF!
B Labor
Skilled head md 0.0416 #REF! #REF!
Foreman md 0.014 #REF! #REF!
1 Unit ordinary lock #REF!
XIII.1
A Material Ordinary Lock Piece 1.0000 #REF! #REF!
Unskilled labor md 0.0100 #REF! #REF!
Blacksmith md 0.5000 #REF! #REF!
B Labor
Skilled head md 0.0100 #REF! #REF!
Foreman md 0.005 #REF! #REF!
1 Unit ordinary lock #REF!
XIII.2
A Material Door hinges Piece 1.0000 #REF! #REF!
Unskilled labor md 0.0150 #REF! #REF!
Blacksmith md 0.1500 #REF! #REF!
B Labor
Skilled head md 0.0150 #REF! #REF!
 B Labor
Foreman md 0.001 #REF! #REF!
1 Unit ordinary lock #REF!
XIII.3
A Material Hinge window Piece 1.0000 #REF! #REF!
Unskilled labor md 0.0100 #REF! #REF!
Blacksmith md 0.1000 #REF! #REF!
B Labor
Skilled head md 0.0100 #REF! #REF!
Foreman md 0.0010 #REF! #REF!
1 Unit ordinary lock #REF!
XIII.4
A Material Hooks wind Piece 1.0000 #REF! #REF!
Unskilled labor md 0.0150 #REF! #REF!
Blacksmith md 0.1500 #REF! #REF!
B Labor
Skilled head md 0.0150 #REF! #REF!
Foreman md 0.0010 #REF! #REF!
1 Unit ordinary lock #REF!
XIII.5
A Material Latch lock Piece 1.0000 #REF! #REF!
Unskilled labor md 0.0098 #REF! #REF!
Blacksmith md 0.0638 #REF! #REF!
B Labor
Skilled head md 0.0068 #REF! #REF!
Foreman md 0.0010 #REF! #REF!
1M2 Install glass , thickness 3-5 mm #REF!
XIII.6
Glass m2 1.1000 #REF! #REF!
A Material
Sealant kg 0.0500 #REF! #REF!
Unskilled labor md 0.0150 #REF! #REF!
Blacksmith md 0.1500 #REF! #REF!
B Labor
Skilled head md 0.0150 #REF! #REF!
Foreman md 0.0010 #REF! #REF!
#REF!
XIV.1 Install 1 piece mono block closet
A Material Sitting closet (complete) Piece 1.0000 #REF! #REF!
Unskilled labor md 1.4501 #REF! #REF!
Stonemason md 1.2366 #REF! #REF!
B Labor
Skilled head md 0.1236 #REF! #REF!
Foreman md 0.0618 #REF! #REF!
Install 1 piece porcelain squat closet #REF!
XIV.2
Porcelain squat closet Piece 1.0000 #REF! #REF!
A Material Portland Cement zak 0.1525 #REF! #REF!
Sand m3 0.0103 #REF! #REF!
Unskilled labor md 1.0000 #REF! #REF!
Stonemason md 1.5250 #REF! #REF!
B Labor
Skilled head md 1.5000 #REF! #REF!
Foreman md 0.1627 #REF! #REF!
Install 1 piece urinal #REF!
XIV.3
A Material Urinal (complete) Piece 1.0000 #REF! #REF!
Unskilled labor md 1.0000 #REF! #REF!
Stonemason md 1.0000 #REF! #REF!
B Labor
Skilled head md 0.1000 #REF! #REF!
Install 1 pieceForeman
sink md 0.0500 #REF! #REF!
#REF!
XIV.4
A Material Sink (complete) Piece 1.0000 #REF! #REF!
Unskilled labor md 1.2000 #REF! #REF!
Stonemason md 1.2366 #REF! #REF!
B Labor
Skilled head md 0.1236 #REF! #REF!
Foreman md 0.0618 #REF! #REF!
Install 1 piece fiberglass tub, the volume of 220 L #REF!
XIV.5
A Material Fiberglass tub 220 liter Piece 1.0364 #REF! #REF!
Unskilled labor md 1.9474 #REF! #REF!
Stonemason md 2.7000 #REF! #REF!
B Labo
Skilled head md 0.5400 #REF! #REF!
Foreman md 0.1189 #REF! #REF!
#REF!
XIV.6 Install 1 piece masonry control pit 30 x 30 / T35 cm
Brick / concrete block Piece 53.0000 #REF! #REF!
Portland Cement zak 1.1000 #REF! #REF!
Sand m3 0.0700 #REF! #REF!
A Material
Gravel concrete m3 0.0700 #REF! #REF!
Steel Reinforced kg 1.4150 #REF! #REF!
Concrete sand m3 0.0600 #REF! #REF!
Unskilled labor md 3.2000 #REF! #REF!
Stonemason md 1.0150 #REF! #REF!
B Labor
Skilled head md 0.1015 #REF! #REF!
Foreman md 0.0160 #REF! #REF!
Install 1 M galvanized pipe Ø ½ " - 1 " #REF!
XIV.7
Galvanized pipe m 1.2000 #REF! #REF!
A Material
Accessories (% of the pipe price % 35.0000 #REF! #REF!
Unskilled labor md 0.0540 #REF! #REF!
Stonemason md 0.0900 #REF! #REF!
B Labor
Skilled head md 0.0090 #REF! #REF!
Foreman md 0.0045 #REF! #REF!
#REF!
XIV.11
A Material PVC pipe m 1.2000 #REF! #REF!
Unskilled labor md 0.0810 #REF! #REF!
Stonemason md 0.1879 #REF! #REF!
B Labor
Skilled head md 0.0189 #REF! #REF!
Install 1 piece faucet Ø ¾ " or ½ "
Foreman md 0.0070 #REF! #REF!
#REF!
XIV.12
Faucet Piece 1.0000 #REF! #REF!
A Material
Seal tape Piece 0.0245 #REF! #REF!
Unskilled labor md 0.0100 #REF! #REF!
Stonemason md 0.1000 #REF! #REF!
B Labor
Skilled head md 0.0100 #REF! #REF!
Foreman md 0.0050 #REF! #REF!
painting new wooden board (1 layer of foundation, 1 layer of primer , two coats #REF!
XV.1 cover )
Zincromate kg 0.1850 #REF! #REF!
Putty kg 0.1380 #REF! #REF!
A Material Priming kg 0.1700 #REF! #REF!
Cover paint 2 x kg 0.2730 #REF! #REF!
Paint brush Piece 0.0294 #REF! #REF!
Unskilled labor md 0.0847 #REF! #REF!
Painter md 0.8900 #REF! #REF!
B Labor
Skilled head md 0.0139 #REF! #REF!
Foreman md 0.0051 #REF! #REF!
painting wood with varnish #REF!
XV.2
Varnish kg 0.2930 #REF! #REF!
Putty kg 0.0934 #REF! #REF!
A Material
Sandpaper sheet 0.8924 #REF! #REF!
Paint brush piece 0.0294 #REF! #REF!
Unskilled labor md 0.0539 #REF! #REF!
1M2 new wall painting (1 layer, 1 layer of primer,
Painter mdtwo coats cover)
0.0806 #REF! #REF!
B Labor
Skilled head md 0.0129 #REF! #REF!
Foreman md 0.0046 #REF! #REF!
#REF!
XV.3
Foundation (Plamir) kg 0.1154 #REF! #REF!
Priming kg 0.0920 #REF! #REF!
A Material
Cover Paint (2 times) kg 0.2600 #REF! #REF!
Brush piece 0.0294 #REF! #REF!
Unskilled labor md 0.1667 #REF! #REF!
Painter md 0.0833 #REF! #REF!
B Labor
Skilled head md 0.0167 #REF! #REF!
Foreman md 0.0083 #REF! #REF!
#REF!
XV.5
Zincromate kg 0.1230 #REF! #REF!
A Material
 A Material Paint oil ltr 0.0136 #REF! #REF!
Brush bh 0.0227 #REF! #REF!
Unskilled labor md 0.0636 #REF! #REF!
Painter md 0.2000 #REF! #REF!
B Labor
Skilled head md 0.0204 #REF! #REF!
Foreman md 0.0114 #REF! #REF!
painting steel surfaces, one layer with Zincromate and scaffolding #REF!
XV.6
Zincromate kg 0.1000 #REF! #REF!
A Material Paint brush piece 0.0100 #REF! #REF!
Wooden scaffolding m3 0.0020 #REF! #REF!
Unskilled labor md 0.2500 #REF! #REF!
Painter md 0.2250 #REF! #REF!
B Labor
Skilled head md 0.0230 #REF! #REF!
Foreman md 0.0080 #REF! #REF!
#REF!
 UNIT RATES
Code No. Requirement Unit Unit Price Description

LABOR
L01 Blacksmith md $ 10.00
L02 Carpenter md $ 10.00
L03 Crane md $ 10.00
L04 Foreman md $ 15.00
L05 Mason md $ 10.00
L
L06 Painter md $ 10.00
L07 Stonemason md $ 10.00
L08 Skilled labor md $ 8.00
L09 Skilled head md $ 12.00
L10 Unskilled labor md $ 5.00
MATERIALS
M01 Asbestos weave sheet $ 4.00
M02 Acoustic 60x120 sheet $ 10.00
M03 Alumunium profile "T" m $ 6.00
M04 Accessories (% of the pipe price) % $ 8.00
M05 Concrete block 40x20x10 cm piece $ 0.45
M06 Batten ( 2x3 ) cm m3 $ 12.00
M07 Brush piece $ 1.50
M08 Bolt and nut kg $ 3.00
M09 Common Nail 2"-5" kg $ 3.00
M10 Concrete sand m3 $ 25.00
M11 0.2 corrugated irron sheet $ 10.00
M12 corrugated BJLS 28 sheet $ 20.00
M13 Concrete wire kg $ 2.00
M14 C Chanel profile kg $ 3.00
M15 Corrugated Zinc sheet $ 20.00
M16 Ceramic 60 x 60 cm piece $ 7.50
M17 M Ceramic 30 x 30 cm piece $ 0.75
M18 Ceramic plint 10 x 60 cm piece $ 1.50
M19 Colored cement kg $ 0.75
M20 Cover paint 2 times kg $ 2.00
M21 Dolken wood ᶲ 8-10/4m piece $ 1.50
M22 Door hinges piece $ 3.00
M23 Fiberglass tub 220 liter piece $ 300.00
M24 Foundation (Plamir) kg $ 1.00
M25 Faucet piece $ 8.00
M26 Filled sand m3 $ 9.00
M27 Formwork oil ltr $ 3.00
M28 Granite 40 x 40 cm piece $ 2.25
M29 Gravel m3 $ 40.00
M30 Galvanized pipe m $ 15.00
 UNIT RATES
Code No. Requirement Unit Unit Price Description
M31 Gypsum board sheet $ 25.00
M32 Glass m2 $ 20.00
M33 Hinge window piece $ 3.00
M34 Hooks wind piece $ 3.00
M35 Light steel profile kg $ 2.50
M36 List Plafond Gypsum Profil m $ 12.00
M37 Latch lock piece $ 15.00
M38 Multiplex 9mm sheet $ 15.00
M39 9 mm thick plywood sheet $ 12.00
M40 Marble Floor 30 x 30cm piece $ 1.00
M41 Mozaic piece $ 10.00
M42 Nail 5 ' - 12 ' kg $ 2.00
M43 Nail ½ " - 2 " kg $ 2.00
M44 Nail 2 " - 5 " kg $ 2.00
M45 Nail 10 cm kg $ 2.00
M46 Nail trim kg $ 2.00
M47 Ordinary Lock piece $ 15.00
M48 Paint brush piece $ 1.50
M49 Plywood 4 mm size 90x220cm sheet $ 10.00
M50 Porcelain squat closet piece $ 50.00
M51 Putty kg $ 1.50
M52 Priming kg $ 2.00
M53 Paint oil ltr $ 1.00
M54 Portland cement bag $ 6.00
M55 Project name binder m2 $ 20.00
M56 PVC pipe m $ 8.00
M57 Plywood m $ 25.00
M58 Paving blocks piece $ 0.50
M59 M Ramset piece $ 8.00
M60 RHS/SHS profile kg $ 5.00
M61 Ridge "Plentong" sheet $ 8.00
M62 Screw kg $ 10.00
M63 Sealant kg $ 5.00
M64 Sitting closet (complete) piece $ 250.00
M65 Sink (complete) piece $ 175.00
M66 Seal tape piece $ 50.00
M67 Sandpaper sheet $ 1.00
M68 Self drilling screw sheet $ 0.50
M69 Sand-gravel mixed (Sirtu) m3 $ 15.00
M70 Stone 15/20 cm m3 $ 15.00
M71 Sand for masonry m3 $ 18.00
M72 Steel rod kg $ 2.00
M73 Steel Reinforced kg $ 1.05
M74 Shingle Tile piece $ 0.15
M75 Steel profile kg $ 3.00
M76 Gypsum Flour kg $ 1.50
M77 Taekwood 4 mm size 90x220cm sheet $ 8.00
M78 Tile "Plentong" piece $ 0.25
M79 Urinal (complete) piece $ 150.00
 UNIT RATES
Code No. Requirement Unit Unit Price Description
M80 Varnish kg $ 6.00
M81 Wood class II m3 $ 400.00
M82 Wooden raftrs 5/7 m3 $ 350.00
M83 Wood boards 3 cm m3 $ 400.00
M84 wood boards 3/20 m3 $ 400.00
M85 Wood class III m3 $ 300.00
M86 Wood beams m3 $ 450.00
M87 Wooden beams Class II m3 $ 400.00
M88 Wood glue kg $ 6.00
M89 Wooden board m3 $ 600.00
M90 Wire Ø 4 mm kg $ 3.00
M91 Wood trim profile m $ 8.00
M92 Welding rod kg $ 10.00
M93 Wooden scaffolding m3 $ 300.00
M
M94 Zincromate kg $ 5.50
M95 Zinc plate 3 " x 6 " BJLS 28 kg $ 1.50
M96 Ready Mix Concrete 15 Mpa cu.m $ 150.00
M97 Ready Mix Concrete 20 Mpa cu.m $ 160.00
M98 Ready Mix Concrete 21 Mpa cu.m $ 160.00
M99 Ready Mix Concrete 25 Mpa cu.m $ 175.00
M100 Ready Mix Concrete 30 Mpa cu.m $ 190.00
M101 Ready Mix Concrete 35 Mpa cu.m $ 210.00
M102 Roll brush piece $ 2.50
 BUILD OF QUANTITY (BOQ)
PROJECT TITLE : NEW CONSTRUCTION OF FACULDADE DE MEDICINA E CIENCIAS DA SAUDE BUILDING
YEAR : 2019
LOCATION : VERA CRUZ, DILI, TIMOR LESTE
Code No. Requirement Unit Quantity Unit Price Total Cost
I PRELIMINARIES
1 Site cleaning before and after project completion ls 1.00 $ 500.00 $ 500.00
Contractor site office & contractor ware houses complete with temporary toilet for
2 ls 1.00 $ 4,000.00 $ 4,000.00
workers
3 Project sign board ls 1.00 $ 70.64 $ 70.64
4 Plant & equipment ls 1.00 $ 250.00 $ 250.00
5 Provide power & lighting for works ls 1.00 $ 1,000.00 $ 1,000.00
6 Provide water for works ls 1.00 $ 1,000.00 $ 1,000.00
7 Scaffolding ls 1.00 $ 1,000.00 $ 1,000.00
8 Mobilization & Demobilization ls 1.00 $ 1,500.00 $ 1,500.00
Sub Total $ 9,320.64
II SITE WORKS
1 Setting out & measurement works ls 1.00 $ 500.00 $ 500.00
2 Concrete walk way 1.6m width, 5cm thick (20 Mpa) m3 13.17 $ 114.68 $ 1,510.34
3 Demolition of existing building include disposal the debris ls 1.00 $ 500.00 $ 500.00
Sub Total $ 2,510.34
III GROUND WORKS
1 Excavation works m3 936.00 $ 4.46 $ 4,174.56
2 Disposal the excavation soil out from project location ls 1.00 $ 400.00 $ 400.00
3 Sand embankment & compacted every 20 cm each layer m3 686.40 $ 12.78 $ 8,772.19
Sub Total $ 13,346.75
IV MASONRY WORKS
1 Stone foundation 1Pc : 4Sd m3 45.76 $ 71.39 $ 3,266.81
2 Concrete block wall 40x20x10 cm with mortar mixture 1Pc : 4Sd m2 2237.65 $ 11.67 $ 26,113.38
3 Plastering concrete structure 1Pc : 4Sd, t=15mm m2 1934.62 $ 4.43 $ 8,570.37
4 Plastering block wall 1Pc : 4Sd, t=15mm m2 4475.30 $ 4.43 $ 19,825.58
Sub Total $ 57,776.13
V REINFORCED CONCRETE WORKS
1 Reinforced concrete C1 (30x40) + Formwork
Concrete 30 Mpa (ready mix concrete) m3 63.17 $ 211.28 $ 13,346.56
Reinforced steel kg 17803.06 $ 1.28 $ 22,787.92
Formwork m2 245.67 $ 33.40 $ 8,205.38
2 Reinforced concrete C2 (30x30) + Formwork
Concrete 30 Mpa (ready mix concrete) m3 18.49 $ 211.28 $ 3,906.57
Reinforced steel kg 3276.94 $ 1.28 $ 4,194.48
Formwork m2 82.18 $ 33.40 $ 2,744.81
3 Reinforced concrete B3 (30x50) + Formwork
Concrete 30 Mpa (ready mix concrete) m3 70.47 $ 211.28 $ 14,888.90
Reinforced steel kg 14138.19 $ 1.28 $ 18,096.88
Formwork m2 156.60 $ 41.80 $ 6,545.88
4 Reinforced concrete B2 (25x40) + Formwork
Concrete 30 Mpa (ready mix concrete) m3 70.75 $ 211.28 $ 14,948.06
Reinforced steel kg 13157.17 $ 1.28 $ 16,841.18
Formwork m2 188.67 $ 41.80 $ 7,886.41
5 Reinforced concrete (10x10) + Lintel & RC Wall Block
Concrete 25 Mpa m3 6.12 $ 123.38 $ 755.09
Reinforced steel kg 1465.26 $ 1.28 $ 1,875.53
Formwork m2 26.84 $ 27.03 $ 725.49
6 Reinforced concrete stair
Concrete 30 Mpa (ready mix concrete) m3 10.41 $ 211.28 $ 2,199.42
Reinforced steel kg 1118.35 $ 1.28 $ 1,431.49
Formwork m2 36.98 $ 31.95 $ 1,181.51
Railing for stair (see the drawing for more detail) ls 1.00 $ 500.00 $ 500.00
7 Composite steel deck slab
Concrete 30 Mpa (ready mix concrete) m3 141.69 $ 211.28 $ 29,936.26
Reinforced steel kg 24622.03 $ 1.28 $ 31,516.20
Steel deck BMT 1mm thick m2 1089.92 $ 15.00 $ 16,348.80
8 Reinforced concrete canopy + Formwork
Concrete 30 Mpa (ready mix concrete) m3 32.45 $ 211.28 $ 6,856.04
Reinforced steel kg 3101.51 $ 1.28 $ 3,969.93
Formwork m2 82.65 $ 39.60 $ 3,272.94
9 Mat foundation + Formwork
Concrete 30 Mpa (ready mix concrete) m3 225.60 $ 211.28 $ 47,664.77
 Reinforced steel kg 34075.30 $ 1.28 $ 43,616.38
Formwork m2 47.20 $ 15.94 $ 752.37
Sub Total $ 326,995.24
VI FLOORING WORK
1 Lean concrete for foundation & floor (10 Mpa) m3 99.60 $ 103.00 $ 10,258.80
2 Ceramics tile (floor) 60x60 cm (see the drawing for more detail) m2 1248.99 $ 32.89 $ 41,079.28
3 Plint ceramics 10x60 cm m1 608.00 $ 4.41 $ 2,681.28
4 Ceramics tile (bath room floor) 30x30 cm (see the drawing for more detail) m2 104.70 $ 19.30 $ 2,020.71
5 Ceramics tile (bath wall) 30x30 cm (see the drawing for more detail) m2 330.84 $ 19.96 $ 6,603.57
Sub Total $ 62,643.64
VII PAINTING WORKS
Wall painting + concrete structures acrylic latex paint (vinylex, three times painting.
1 m2 6409.92 $ 2.85 $ 18,268.27
One time base paint and two times cover paints)
Ceiling acrylic latex paint (vinylex, three times painting. One time base paint and two
2 m2 1485.00 $ 2.74 $ 4,068.90
times cover paints)
3 Door frame painting with metal paint m 2
48.17 $ 4.47 $ 215.32
Sub Total $ 22,552.49
VIII ROOFING & STEEL TRUSSES WORKING
1 Roofing corugated zincalume colourbond zincalume 0.42 mm Ex: Blue scope m2 496.80 $ -
Roof trusse zincalume blue scope steel C75x38x1 mm (see the drawing for more
2 kg $ -
detail) 357.44
3 Purlings zincalume blue scope steel 45x35x1 mm (set the drawing for more detail) kg 322.22 $ -
4 Ridge chaping 0,42 (bluescope zincalume ridge caping) m1 45.00 $ -
5 Steel HD to hold the trusses unit 32.00 $ -
Sub Total $ -
IX CEILING WORK
Zincalume blue scope steel 35x15x0,45 mm ceiling batten and 6 mm triplex ceiling
1 m2 1485.00 $ -
board with knauf gle fiber adesive at joint for ceiling cover
2 Ceiling edge timber frame m1 891.90 $ -
Sub Total $ -
X DOOR & WINDOW
Supply and install window type J1 (Alluminium frame + 5mm clear glass) complete with
1 unit 108.00 $ -
accessories (see the drawing for more detail)
Supply and install ventilation type V1 (Alluminium frame + 5mm clear glass) complete
2 unit 126.00 $ -
with accessories (see the drawing for more detail)
Supply and install Door leaf type P1 (Polished teak wood) complete with accessories
3 unit 24.00 $ -
(see the drawing for more detail)
Supply and install Door leaf type P2 (Polished teak wood) complete with accessories
4 unit 15.00 $ -
(see the drawing for more detail)
5 Supply and install Door frame (Galvanized steel)(see the drawing for more detail) unit 39.00 $ -
Sub Total $ -
XI PLUMBING
Supply and install boster pumpcomplete
(automatic
Supply andtank
Bio septic install seat
(set) closed
sewer witpressure pump Ex
jet sprayer.
pump & installation (see the Ex
: DAVEY 24008P)
: Toto
drawing for more detail)
1 set 1.00 $ -
2 set 1.00 $ -
3 unit 15.00 $ -
4 Supply and install hand basin complete with water tap. Ex : Toto unit 15.00 $ -
5 Supply and install urinoir complete with accesories. Ex : Toto unit 6.00 $ -
6 Supply and install UPVC pipe 4" complete with accessories m1 138.00 $ -
7 Supply and install UPVC pipe 3" complete with accessories m1 30.00 $ -
8 Supply and install HDPE DN 40mm complete with accessories m1 50.00 $ -
9 Supply and install HDPE DN 25mm complete with accessories m1 50.00 $ -
10 Supply and install 5200
stop brass DN40mmwater tank complete with pipe installation
liter fiberglass unit 6.00 $ -
11 unit 1.00 $ -
Sub Total $ -
XII ELECTRICAL INSTALATION
1 Main switchboard 4C24M 240A, 380V, 50Hz + MCCB note
a Administration fee for EDTL and including Meteran Listrik and Accessories unit 1.00 $ -
b Panel Distribusi 60 x 80 x 20 cm unit 1.00 $ -
c Change over switch 4 pole 240A, 380V, 50Hz unit 1.00 $ -
d NYY cable 4 x 25mm, electricity power supply m1 60.00 $ -
e Excavate trench not exceeding o.3 x 0.2 m deep for electrical conduit m3 3.73 $ -
f Backfiil excavated material into conduit trench and compact m3 1.49 $ -
g Pipa 2" m1 15.00 $ -
h MG EZC100 F 10kA 3P/3T 40A MCCB unit 1.00 $ -
i Busbar wiring (25 mm x 3 mm x 400 mm) unit 1.00 $ -
j Pilot lamp for + fuse unit 3.00 $ -
k Ampere meter unit 1.00 $ -
l Volt meter unit 1.00 $ -
m Grounding Rod 16 mm, 4 m set 1.00 $ -
2 NYY 4 x 16 sqmm m1 100.00 $ -
3 NYY 4 x 6 sqmm m1 100.00 $ -
$ -
I GROUND FLOOR
1 Panel Box 50 x 60 x 20 (LP1) unit 1.00 $ -
a MG EZC100 F 10kA 3P/3T 40A MCCB unit 1.00 $ -
b MCB 1 Ph 10 A 8kA unit 1.00 $ -
c MCB 1 Ph 16 A 8kA unit 1.00 $ -
d Busbar wiring (25 mm x 3 mm x 400 mm) unit 1.00 $ -
e Pilot lamp for + fuse unit 3.00 $ -
f Grounding Rod 16 mm, 4 m set 1.00 $ -
2 Panel Box 50 x 60 x 20 (PP-AC1) unit 1.00 $ -
a MG EZC100 F 10kA 3P/3T 40A MCCB unit 1.00 $ -
b MCB 1 Ph 16 A 8kA unit 4.00 $ -
c Busbar wiring (25 mm x 3 mm x 400 mm) unit 1.00 $ -
d Pilot lamp for + fuse unit 3.00 $ -
e Grounding Rod 16 mm, 4 m set 1.00 $ -
3 Kabel NYM 2 x 1.5 mm2 m1 376.00 $ -
4 Kabel NYM 3 x 2.5 mm3 m1 166.00 $ -
Conduit 25 dia, HD uPVC + Coupling + lbow 25mm + 32mm + 40mm, Juntion box +
5 m 1
135.00 $ -
Inspection T
6 Fluorescent Light 1 x 36W Philips unit 34.00 $ -
7 Single switch + mounting block unit 4.00 $ -
8 Double witch + mounting block unit 6.00 $ -
9 Single power point (GPO) + Mounting block unit 44.00 $ -
Sub Total $ -
II FIRST FLOOR
1 Panel Box 50 x 60 x 20 (PP-AC-2) unit 1.00 $ -
a MG EZC100 F 10kA 3P/3T 40A MCCB unit 1.00 $ -
b MCB 1 Ph 10 A 8kA unit 1.00 $ -
c MCB 1 Ph 16 A 8kA unit 1.00 $ -
d Busbar wiring (25 mm x 3 mm x 400 mm) unit 1.00 $ -
e Pilot lamp for + fuse unit 3.00 $ -
f Grounding Rod 16 mm, 4 m ls 1.00 $ -
2 Panel Box 50 x 60 x 20 (PP-AC-2) unit 1.00 $ -
a MG EZC100 F 10kA 3P/3T 40A MCCB unit 1.00 $ -
b pilot lamp for + fuse unit 3.00 $ -
c MCB 1 Ph 16 A 8kA unit 4.00 $ -
d Busbar wiring (25 mm x 3 mm x 400 mm) unit 1.00 $ -
e Grounding Rod 16 mm, 4 m set 1.00 $ -
3 Kabel NYM 2 x 1.5 mm2 m1 382.00 $ -
4 Kabel NYM 3 x 2.5 mm3 m1 166.00 $ -
Conduit 25 dia, HD uPVC + Coupling + lbow 25mm + 32mm + 40mm, Juntion box +
5 m 1
135.00 $ -
Inspection T
6 Fluorescent Light 1 x 36W Philips unit 34.00 $ -
7 Single switch + mounting block unit 4.00 $ -
8 Double witch + mounting block unit 6.00 $ -
9 Single power point (GPO) + Mounting block unit 44.00 $ -
Sub Total $ -
III SECOND FLOOR
1 Panel Box 50 x 60 x 20 (LP-3) unit 1.00 $ -
a MG EZC100 F 10kA 3P/3T 40A MCCB unit 1.00 $ -
b Pilot lamp for + fuse unit 3.00 $ -
c Busbar wiring (25 mm x 3 mm x 400 mm) unit 1.00 $ -
d MCB 1 Ph 10 A 8kA unit 1.00 $ -
e MCB 1 Ph 16 A 8kA unit 3.00 $ -
f Busbar wiring (25 mm x 3 mm x 400 mm) unit 1.00 $ -
g Grounding Rod 16 mm, 4 m ls 1.00 $ -
2 Panel Box 50 x 60 x 20 (PP-AC-3) unit 1.00 $ -
a MG EZC100 F 10kA 3P/3T 40A MCCB unit 1.00 $ -
b MCB 1 Ph 16 A 8kA unit 4.00 $ -
c Busbar wiring (25 mm x 3 mm x 400 mm) unit 1.00 $ -
d Grounding Rod 16 mm, 4 m ls 1.00 $ -
e Pilot lamp for + fuse unit 3.00 $ -
3 Kabel NYM 2 x 1.5 mm2 m1 388.00 $ -
4 Kabel NYM 3 x 2.5 mm3 m1 172.00 $ -
Conduit 25 dia, HD uPVC + Coupling + lbow 25mm + 32mm + 40mm, Juntion box +
5 m 1
135.00 $ -
Inspection T
6 Fluorescent Light 1 x 36W Philips unit 34.00 $ -
7 Single switch + mounting block unit 4.00 $ -
8 Double witch + mounting block unit 6.00 $ -
9 Single power point (GPO) + Mounting block unit 44.00 $ -
10 Ceiling fan unit 45.00 $ -
Sub Total $ -
 0.075

18
18

1.76666666667

603.603603604

122 17.36
26.5 2.89333333333
46.5 0
 0.44388

10.79
6.69 13.38

6.48
4.53 35.18
#REF!

217854.36 54463.59 24206

PROJECT : NEW CONSTRUCTION OF FACULDADE DE MEDICINA E CIENCIAS DA SAUDE BUILDING
YEARS : 2019
LOCATION : VERA CRUZ, DILI, TIMOR LESTE

NO DESCRIPTION UNITS QUANTITY UNIT PRICE TOTAL COST

C OVERHEAD
1 Contractor Project team Ls $ 1.00 $ 2,000.00 2000
2 Documentations and project report Ls $ 1.00 $ 1,000.00 1000
3 As build drawing and as build quantity Ls $ 1.00 $ 2,000.00 2000
4 Material sampling and comisioning for test Ls $ 1.00 $ 1,500.00 1500
5 Project security (for two security person) Ls $ 1.00 $ 3,600.00 3600
6 Project meeting Ls $ 1.00 $ 1,200.00 1200
7 Project safety and first aid equipment Ls $ 1.00 $ 500.00 500
Total I $ 11,800.00

Page 24 518466742.xlsx
PROJECT : NEW CONSTRUCTION OF FACULDADE DE MEDICINA E CIENCIAS DA SAUDE BUILDING
YEAR : 2019
LOCATION : DILI-TIMOR LESTE

SUMMARY OF BOQ
NO WORK ITEMS COST

I PRELEMINARIES $ 9,320.64

II SITE WORK $ 2,510.34

III GROUND WORK $ 13,346.75

IV MASONRY WORK $ 57,776.13

V REINFORCED CONCRETE $ 326,995.24

VI FLOORING WORK $ 62,643.64

VII PAINTING WORK $ 22,552.49

VIII ROOFING & STEEL TRUSSES WORKING

IX CEILING WORK

X DOOR & WINDOW

XI PLUMBING

XII ELECTRICAL INSTALATION

A TOTAL $ 495,145.23

B CONTRACTOR FEE (10% x A) $ 49,514.52

C OVERHEAD $ 11,800.00

D TAX ( 2% x (A+B+C) $ 11,129.19

E TOTAL COST $ 567,588.94