Sample Cabana

Project : PROPOSED TWO STOREY RESTAURANT, NAIL LOUNGE AND BODY SPA AND
BAMBOO FURNITURE WORKSHOP

Inapatan, Nabua, Camarines Sur
Location :
Owner : Ms. Jesette F. Fortuno
BILL OF MATERIALS AND COST ESTIMATES
Material Labor
Item Description Qty Unit
Unit Cost Amount Unit Cost Amount
CABANA 442,069.75 202,681.39
I. Structural Works
1 Cabana
1.1 Foundation
10mm Rebars 75.00 pc/s 145.00 10,875.00 65.25 4,893.75
GI Wire #16 5.63 kg/s 100.00 562.50 45.00 253.13
1.2 Column
Steel Pipe 12.00 pc/s 675.00 8,100.00 303.75 3,645.00
Metal Furring 48.00 pc/s 110.00 5,280.00 49.50 2,376.00
Smartboard 20.00 pc/s 395.00 7,900.00 177.75 3,555.00
1.3 Beam
Purlin 36.00 pc/s 115.00 4,140.00 51.75 1,863.00
Smartboard 15.00 pc/s 395.00 5,925.00 177.75 2,666.25
1.4 Slab
G.I. Tubular 2 x 3 x 6 15.00 pc/s 880.00 13,200.00 396.00 5,940.00
G.I. Tubular 1 x 1 x 6 15.00 pc/s 380.00 5,700.00 171.00 2,565.00
Smartboard 21.00 pc/s 395.00 8,295.00 177.75 3,732.75
2 Common Toilet and Bath

2.1 Foundation
10mm Rebars 25.00 pc/s 145.00 3,625.00 65.25 1,631.25
GI Wire #16 1.88 kg/s 100.00 187.50 45.00 84.38
2.2 Column
Steel Pipe 4.00 pc/s 675.00 2,700.00 303.75 1,215.00
Metal Furring 16.00 pc/s 110.00 1,760.00 49.50 792.00
Smartboard 5.00 pc/s 395.00 1,975.00 177.75 888.75
2.3 Beam
Purlin 12.00 pc/s 115.00 1,380.00 51.75 621.00
Smartboard 5.00 pc/s 395.00 1,975.00 177.75 888.75
2.4 Slab
10mm Rebars 25.00 pc/s 145.00 3,625.00 65.25 1,631.25
GI Wire #16 1.88 kg/s 100.00 187.50 45.00 84.38
II. Concrete Works
1 Cabana Slab
Cement 20.25 bag/s 195.00 3,948.75 87.75 1,776.94
Sand 1.35 cu.m. 850.00 1,147.50 382.50 516.38
Gravels 2.70 cu.m. 1,280.00 3,456.00 576.00 1,555.20
2 Common Toilet and Bath Slab

Cement 6.00 bag/s 195.00 1,170.00 87.75 526.50
Sand 0.40 cu.m. 850.00 340.00 382.50 153.00
Gravels 0.80 cu.m. 1,280.00 1,024.00 576.00 460.80
III. Masonry Works

CHB 468.00 pc/s 12.50 5,850.00 5.63 2,632.50
Cement 20.88 bags 195.00 4,071.60 87.75 1,832.22
Sand 2.30 cu.m. 850.00 1,958.40 382.50 881.28
IV. Ceiling Works
1 Cabana Ceiling
1/4" thk Gypsum Board 12.00 pcs. 360.00 4,320.00 162.00 1,944.00
Metal Furring 18.00 pcs. 110.00 1,980.00 49.50 891.00
2 Common Toilet and Bath Ceiling

1/4" thk Gypsum Board 2.00 pcs. 360.00 720.00 162.00 324.00
Metal Furring 4.00 pcs. 110.00 440.00 49.50 198.00
V. Painting Works
1 Cabana
Column 43.50 sq.m. 250.00 10,875.00 112.50 4,893.75
Ceiling 27.00 sq.m. 250.00 6,750.00 112.50 3,037.50

Column 14.50 sq.m. 250.00 3,625.00 112.50 1,631.25
Ceiling 9.00 sq.m. 250.00 2,250.00 112.50 1,012.50
VI. Floor Finishes
1 Cabana
Floor Tiles 27.00 sq.m. 1,250.00 33,750.00 625.00 16,875.00
Tile Adhesive 9.00 bag/s 235.00 2,115.00 105.75 951.75
Tile Grout 4.50 kg/s 60.00 270.00 27.00 121.50
Cement 24.30 bag/s 217.00 5,273.10 97.65 2,372.90
Sand 1.35 cu.m. 650.00 877.50 292.50 394.88

Floor Tiles 9.00 sq.m. 1,250.00 11,250.00 625.00 5,625.00
Wall Tiles 24.00 sq.m. 1,250.00 30,000.00 625.00 15,000.00
Tile Adhesive 11.00 bag/s 235.00 2,585.00 105.75 1,163.25
Tile Grout 5.50 kg/s 60.00 330.00 27.00 148.50
Cement 29.70 bag/s 217.00 6,444.90 97.65 2,900.21
Sand 1.65 cu.m. 650.00 1,072.50 292.50 482.63
VII. Plumbing Works
1 SF-Toilet and Bath

1.1 Fixtures
Water Closet 3.00 pc/s 8,500.00 25,500.00 3,825.00 11,475.00
Lavatory 2.00 pc/s 3,800.00 7,600.00 1,710.00 3,420.00
Shower 2.00 pc/s 4,200.00 8,400.00 1,890.00 3,780.00
Floor Drain 3.00 pc/s 180.00 540.00 81.00 243.00
1.2 Waterline System
3/4" φ S-blue Pipe 15.00 pc/s 180.00 2,700.00 81.00 1,215.00
1/2" φ S-blue Pipe 13.00 pc/s 150.00 1,950.00 67.50 877.50
3/4" φ S-blue Elbow 2.00 pc/s 20.00 40.00 9.00 18.00
3/4" φ S-blue Coupling 10.00 pc/s 20.00 200.00 9.00 90.00
3/4" φ x 1/2" φS-blue Tee Reducer 8.00 pc/s 25.00 200.00 11.25 90.00
1/2" φ S-blue Elbow 10.00 pc/s 16.00 160.00 7.20 72.00
1/2" φ S-blue Coupling 6.00 pc/s 16.00 96.00 7.20 43.20
1/2" φ S-blue Tee 5.00 pc/s 18.00 90.00 8.10 40.50
1/2" φ S-blue Threaded Elbow 9.00 pc/s 18.00 162.00 8.10 72.90
3/4" φ Gate Valve 2.00 pc/s 450.00 900.00 202.50 405.00
1/2" φ Gate Valve 2.00 pc/s 350.00 700.00 157.50 315.00
1.3 Sanitary System
4" φ PVC Pipe 19.00 pc/s 520.00 9,880.00 234.00 4,446.00
2" φ PVC Pipe 24.00 pc/s 140.00 3,360.00 63.00 1,512.00
4" φ PVC Elbow 6.00 pc/s 45.00 270.00 20.25 121.50
4" φ PVC 1/8 Bend 6.00 pc/s 180.00 1,080.00 81.00 486.00
2" φ PVC 1/8 Bend 8.00 pc/s 25.00 200.00 11.25 90.00
4" φ PVC Coupling 15.00 pc/s 45.00 675.00 20.25 303.75
4" φ PVC Tee 2.00 pc/s 105.00 210.00 47.25 94.50
4" φ PVC Clean Out 2.00 pc/s 140.00 280.00 63.00 126.00
2" φ PVC Coupling 7.00 pc/s 25.00 175.00 11.25 78.75
2" φ PVC Elbow 6.00 pc/s 25.00 150.00 11.25 67.50
2" φ PVC Tee 3.00 pc/s 25.00 75.00 11.25 33.75
2" φ PVC P-Trap 4.00 pc/s 45.00 180.00 20.25 81.00
Accessories 1.00 lot 2,000.00 2,000.00 900.00 900.00
VIII. Electrical Works
1 Cabana
Wire 63.00 lm. 55.00 3,465.00 24.75 1,559.25
PVC Pipe 12.00 pc/s 150.00 1,800.00 67.50 810.00
Switch 3.00 pc/s 220.00 660.00 99.00 297.00
Convenience Outlet 12.00 pc/s 190.00 2,280.00 85.50 1,026.00
Lighting Fixtures 12.00 pc/s 550.00 6,600.00 247.50 2,970.00
Utility Box 6.00 pc/s 25.00 150.00 11.25 67.50
Junction Box 12.00 pc/s 25.00 300.00 11.25 135.00

Wire 10.00 lm. 55.00 550.00 24.75 247.50
PVC Pipe 3.00 pc/s 150.00 450.00 67.50 202.50
Switch 1.00 pc/s 220.00 220.00 99.00 99.00
Lighting Fixtures 2.00 pc/s 550.00 1,100.00 247.50 495.00
Utility Box 1.00 pc/s 25.00 25.00 11.25 11.25
Junction Box 2.00 pc/s 25.00 50.00 11.25 22.50
3 Accessories 1.00 lot 2,500.00 2,500.00 1,125.00 1,125.00
IX. Roofing Works
1 Roof Framing
Purlin 2 x 4 x 6 36.00 pc/s 650.00 23,400.00 292.50 10,530.00
Steel Bar 48.00 pc/s 145.00 6,960.00 65.25 3,132.00
Accessories 3.00 lot 2,500.00 7,500.00 1,125.00 3,375.00
2 Roofing
Cogon 180.00 sq.m. 450.00 81,000.00 202.50 36,450.00
TOTAL AMOUNT 442,069.75 202,681.39

Contengency/Mark Up
Vat Inclusive 12%
GRAND TOTAL
Prepared by: Approved by:
ENGR. MS. JESETTE F. FORTUNO

Architect/Civil Engineer Project Owner
Total Amount
644,751.14
15,768.75
815.63
11,745.00
7,656.00
11,455.00
6,003.00
8,591.25
19,140.00
8,265.00
12,027.75
5,256.25
271.88
3,915.00
2,552.00
2,863.75
2,001.00
2,863.75
5,256.25
271.88
5,725.69
1,663.88
5,011.20
1,696.50
493.00
1,484.80
8,482.50
5,903.82
2,839.68
6,264.00
2,871.00
1,044.00
638.00
15,768.75
9,787.50
5,256.25
3,262.50
50,625.00
3,066.75
391.50
7,646.00
1,272.38
16,875.00
45,000.00
3,748.25
478.50
9,345.11
1,555.13
36,975.00
11,020.00
12,180.00
783.00
3,915.00
2,827.50
58.00
290.00
290.00
232.00
139.20
130.50
234.90
1,305.00
1,015.00
14,326.00
4,872.00
391.50
1,566.00
290.00
978.75
304.50
406.00
253.75
217.50
108.75
261.00
2,900.00
5,024.25
2,610.00
957.00
3,306.00
9,570.00
217.50
435.00
797.50
652.50
319.00
1,595.00
36.25
72.50
3,625.00
33,930.00
10,092.00
10,875.00
117,450.00
644,751.14
128,950.23
77,370.14
851,071.50
MS. JESETTE F. FORTUNO
Project Owner

Sample Cabana

Uploaded by

Copyright:

Available Formats

Sample Cabana

Uploaded by

Document Information

Original Description:

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Sample Cabana

Uploaded by

Copyright:

Available Formats

Project : PROPOSED TWO STOREY RESTAURANT, NAIL LOUNGE AND BODY SPA AND

BAMBOO FURNITURE WORKSHOP

BILL OF MATERIALS AND COST ESTIMATES

2 Common Toilet and Bath

II. Concrete Works

2 Common Toilet and Bath Slab

III. Masonry Works

IV. Ceiling Works

2 Common Toilet and Bath Ceiling

2 Common Toilet and Bath

VI. Floor Finishes

2 Common Toilet and Bath

VII. Plumbing Works

1 SF-Toilet and Bath

VIII. Electrical Works

2 Common Toilet and Bath

3 Accessories 1.00 lot 2,500.00 2,500.00 1,125.00 1,125.00

IX. Roofing Works

TOTAL AMOUNT 442,069.75 202,681.39

ENGR. MS. JESETTE F. FORTUNO

You might also like