BOQ for Productivity Rate

December 18, 2016 | Author: Dick Anthony Mabao | Category: N/A
Share Embed Donate


Short Description

dawd...

Description

Project Subject

Floor Area No I

II

III

IV

: BellaVita Tapia : Cost Estimate for Duplex Units Using Wall Form Tiles (JJM)

24.00 sqm Description

Preliminaries 1.00 Preliminaries Sub-total I Site Works 1.00 Clearing 2.00 Lay-out/Staking 3.00 Excavation 4.00 Backfilling Sub-total II Structural Works 1.00 Footings Gravel Bedding Reinforcement Concrete Cement Sand Gravel 2.00 Slab Gravel Bedding Reinforcement Concrete Cement Sand Gravel Floor Finishing/Topping 3.00 Formworks Sub-total III Masonry Works 1.00 Wall System Wall System (Including mortar & Rebars) Wall Form Tiles Cement (For Form Tiles Production) GI Studs Reinforcement Cement (For Form Tiles Laying) Sand Gravel Plastering at Corners Reinforcement Concrete 2.00 Formworks Sub-total IV

Qty

Unit

Material Cost Unit Cost Amount

Labor Cost Unit Cost Amount

1.00

lot

-

-

24.00 24.00 5.18 3.88

sqm sqm cum cum

20.00 -

0.26 74.00 2.59 23.31 1.30 2.59

cum kgs cum bags cum cum

803.57

0.53 57.50 1.58 14.22 0.79 1.58 21.00 3.20

cum kgs cum bags cum cum sqm sqm

803.57

80.00 735.00 50.00 84.21 218.15 25.00 2.23 4.46 15.20 56.00

sqm pcs bags pcs kgs bags cum cum l.m. kgs cum sqm

-

3,000.00 3,000.00

3,000.00

3,000.00 3,000.00

480.00 480.00

12.00 5.00 350.00 180.00

288.00 120.00 1,813.00 698.40 2,919.40

12.00 25.00 350.00 180.00

288.00 600.00 1,813.00 698.40 3,399.40

208.93

44.64 3.57

11.61 264.29

848.21 3.57

220.54 264.29

44.64 178.57 178.57

1,040.63 231.25 462.50

44.64 919.64 982.14

1,040.63 1,190.94 2,543.75

44.64 3.57 44.64 178.57 178.57 22.32 35.71

23.66 205.36 634.82 141.07 282.14 468.75 114.29 3,880.36

848.21 3.57 44.64 919.64 982.14 22.32 125.00

449.55 205.36 634.82 726.52 1,551.79 468.75 400.00 9,696.92

20,892.05 1,879.69 779.11 1,116.07 398.21 796.43 814.29 200.00 26,875.84

79.50 98.21 3.57 44.64 919.64 982.14 53.57 3.57 -

58,429.55 8,270.63 779.11 1,116.07 2,050.80 4,380.36 814.29 200.00 76,040.80

OSM 959.69 2,081.25 425.89 OSM OSM 741.07 803.57

585.45 1,269.64 OSM

89.29

285.71 5,816.56

37,537.50 6,390.94

51.07 75.89 OSM OSM 741.07 803.57

Total Amount

3,000.00

OSM

741.07 803.57

Total Unit Cost

1,652.59 3,583.93 OSM OSM 49,164.96

28.42 22.32 3.57 44.64 178.57 178.57 53.57 3.57

V

Metal Works 1.00 Roof Framing Sub-total V VI Architectural Works 1.00 Roofing Works 2.00 Doors D-1 (2.10 x 0.80m) Steel Door D-2 (2.10 x 0.70m) Steel Door D-3 (2.10 x 0.60m) PVC Door 3.00 Windows W-1(1.40 x 1.70m) SCW w/ 3mm thick glass W-2(1.00 x 1.70m) SCW w/ 3mm thick glass W-3(0.60 x 0.40m) SCW w/ 3mm thick glass 4.00 Hardwares Cylindrical Keyed Lockset (Main & Service) Cylindrical Keyless Lockset (T & B) 5.00 Floor Finishes T & B Floor (20 x 20cm Ceramic Tiles) 6.00 Wall Finishes T & B Wall (20 x 20cm Ceramic Tiles) 7.00 Ceiling Finishes T & B Ceiling Eaves 8.00 Kitchen Counter 9.00 Painting Works Exterior Wall T & B Ceiling Eaves Sub-total VI VII Plumbing Works 1.00 Water Lines 2.00 Sewer Lines 3.00 Plumbing Fixtures Water Closet and Lavatory Kitchen Sink Shower/Valve/Faucet Hose Bibb Water Meter 4.00 Septic Tank Sub-total VII VIII Electrical Works 1.00 Pipes and Conduits 2.00 Wires and Cables 3.00 Electrical Fixtures 4.00 Panel Board 5.00 Service Entrance Sub-total VIII Total Direct Cost Cost/sqm Total Cost + VAT

1.00

lot

1.00

lot

1.00 1.00 1.00

set set set

1.00 1.00 1.00

set set set

2.00 1.00

set set

2.34

10,339.29

10,339.29 10,339.29

2,500.00

2,500.00 2,500.00

MDCBP Supply and Install MDCBP Supplied MDCBP Supplied MDCBP Supplied

12,839.29

12,839.29 12,839.29

-

-

267.86 267.86 267.86

267.86 267.86 267.86

267.86 267.86 267.86

267.86 267.86 267.86

1,766.00 441.00 92.00

1,766.00 441.00 92.00

9,980.29 2,494.57 520.57

9,980.29 2,494.57 520.57

MDCBP Supplied MDCBP Supplied

80.36 80.36

160.71 80.36

80.36 80.36

160.71 80.36

sqm

MDCBP Supplied

214.29

501.43

214.29

501.43

3.77

sqm

MDCBP Supplied

214.29

807.86

214.29

807.86

2.34 4.80 1.00

sqm sqm lot

580.36 580.36 1,339.29

1,358.04 2,785.71 1,339.29

223.21 223.21 267.86

522.32 1,071.43 267.86

803.57 803.57 1,607.14

1,880.36 3,857.14 1,607.14

80.00 2.34 4.80

sqm sqm sqm

110.00 110.00 110.00

8,800.00 257.40 528.00 25,764.86

71.43 71.43 71.43

5,714.29 167.14 342.86 12,738.82

181.43 181.43 181.43

14,514.29 424.54 870.86 38,503.69

1.00 1.00

lot lot

2,200.00 5,469.33

2,200.00 5,469.33

1,205.36 1,428.57

1,205.36 1,428.57

3,405.36 6,897.90

3,405.36 6,897.90

1.00 1.00 1.00 1.00 1.00 1.00

set set set pcs pcs lot

267.86 133.93 66.96 17.86 80.36 2,232.14

267.86 133.93 66.96 17.86 80.36 2,232.14 5,433.04

267.86 133.93 66.96 17.86 80.36 2,232.14

267.86 133.93 66.96 17.86 80.36 2,232.14 13,102.37

8,214.29 2,053.57 428.57

8,214.29 2,053.57 428.57

MDCBP Supplied MDCBP Supplied MDCBP Supplied MDCBP Supplied Not Included MDCBP Supplied 7,669.33

1.00 1.00 1.00 1.00 1.00

lot lot lot lot lot

2,079.64 5,294.10 1,973.20 3,015.00 2,000.00

2,079.64 5,294.10 1,973.20 3,015.00 2,000.00 14,361.93 113,596.93 4,733.21

677.27 1,185.88 191.35 337.68 500.00

677.27 , 1,185.88 191.35 337.68 500.00 2,892.19 60,239.64 2,509.98

6,479.98 2,164.55 3,352.68 2,500.00

#VALUE! 6,479.98 2,164.55 3,352.68 2,500.00 #VALUE! #VALUE! #VALUE! #VALUE!

Project Subject

Floor Area

: BellaVita Tapia : Cost Estimate for Multipod Units Using Wall Form Tiles (JJM)

90.00 sqm Productivity Rate

No

I

II

III

IV

V

VI

VII

Description

Preliminaries 1.00 Preliminaries Sub-total I Site Works 1.00 Clearing 2.00 Lay-out/Staking 3.00 Excavation 4.00 Backfilling Sub-total II Structural Works 1.00 Footings Gravel Bedding Reinforcement Concrete Cement Sand Gravel 2.00 Slab Gravel Bedding Reinforcement Concrete Cement Sand Gravel Floor Finishing/Topping 3.00 Formworks Sub-total III Masonry Works 1.00 Wall System Wall System Wall Form Tiles Cement (For Form Tiles Production) GI Studs Reinforcement Cement (For Form Tiles Laying) Sand Gravel Plastering at Corners Reinforcement Concrete 2.00 Formworks Sub-total IV Metal Works 1.00 Roof Framing Sub-total V Architectural Works 1.00 Roofing Works 2.00 Doors D-1 (2.10 x 0.80m) Steel Door(4 set) D-2 (2.10 x 0.70m) Steel Door(4 set) D-3 (2.10 x 0.60m) PVC Door(4 set) 3.00 Windows W-1(1.40 x 1.70m) SCW w/ 3mm thick glass(4 set) W-2(1.00 x 1.70m) SCW w/ 3mm thick glass(2 set) W-3(1.00 x 1.15m) SCW w/ 3mm thick glass(2 set) W-4(0.60 x 0.40m) SCW w/ 3mm thick glass(4 set) 4.00 Hardwares Cylindrical Keyed Lockset (Main & Service) Cylindrical Keyless Lockset (T & B) 5.00 Floor Finishes T & B Floor (20 x 20cm Ceramic Tiles) 6.00 Wall Finishes T & B Wall (20 x 20cm Ceramic Tiles) 7.00 Ceiling Finishes T & B Ceiling(9.36 sq.m) Eaves(8.32 sq.m) 8.00 Kitchen Counter 9.00 Painting Works Exterior Wall(234.24 sq.m) T & B Ceiling(100.62 sq.m) Eaves(89.44sq.m) Sub-total VI Plumbing Works

Qty

Unit

Capability Rate (per Day)

No. of Manpower

Productivity Rate (per Day)

Manpower Rate Duration Skilled

Rate

Amount

Unskilled

Total Labor Cost Rate

4.00

lot

90.00 90.00 19.20 11.52

sqm sqm cum cum

10.00 30.00 1.33 3.87

4.00 3.00 8.00 8.00

40.00 90.00 10.64 30.96

2.25 1.00 1.80 0.37

1.00 1.00 2.00 2.00

350.00 350.00 350.00 350.00

787.50 350.00 1,263.16 260.47

3.00 2.00 6.00 6.00

255.00 255.00 255.00 255.00

0.80 280.00 10.00 90.00 5.00 10.00

cum kgs cum bags cum cum

3.87 112.00 0.91

1.00 8.00 10.00

3.87 896.00 9.10

0.21 0.31 1.10

2.00 2.00

350.00 350.00 350.00

218.75 769.23

1.00 6.00 8.00

255.00 255.00 255.00

2.00 230.00 6.32 56.88 3.16 6.32 78.80 12.80

cum kgs cum bags cum cum sqm sqm

3.87 112.00 0.91

1.00 8.00 10.00

3.87 896.00 9.10

0.52 0.26 0.69

4.00 2.00

350.00 350.00 350.00

359.38 486.15

1.00 4.00 8.00

255.00 255.00 255.00

20.00 2.70

8.00 6.00

160.00 16.20

0.49 0.79

4.00 4.00

350.00 350.00

689.50 1,106.17

4.00 2.00

255.00 255.00

234.24 2,372.00 160.00 272.00 704.00 80.00 7.20 14.40 42.40 180.00

20.00

10.00

200.00

11.86

2.00

350.00

8,302.00

8.00

255.00

-

sqm pcs bags pcs kgs bags cum cum l.m. kgs cum sqm

10.00 112.00 0.91 0.08 0.16 1.33 1.33 0.91 2.70

10.00 3.00 10.00 10.00 10.00 10.00 10.00 10.00 12.00

100.00 336.00 9.10 0.75 1.60 13.30 13.30 9.10 32.40

2.72 2.10 8.79 9.60 9.00 3.19 13.53 -

2.00 1.00 2.00 2.00 2.00 2.00 2.00 2.00 4.00

350.00 350.00 350.00 350.00 350.00 350.00 350.00 350.00 350.00

1,904.00 733.33 6,153.85 6,720.00 6,300.00 2,231.58 9,473.68 -

8.00 2.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00

255.00 255.00 255.00 255.00 255.00 255.00 255.00 255.00 255.00

4.00

lot

0.25

4.00

1.00

4.00

2.00

350.00

2,800.00

2.00

255.00

1.00

lot

0.04

10.00

0.35

2.86

4.00

350.00

4,000.00

6.00

255.00

72.24 63.21 55.72

sq.ft sq.ft sq.ft

20.00 20.00 20.00

4.00 4.00 4.00

80.00 80.00 80.00

0.90 0.79 0.70

2.00 2.00 2.00

350.00 350.00 350.00

632.10 553.09 487.55

2.00 2.00 2.00

255.00 255.00 255.00

102.34 36.55 24.72 10.32

sq.ft sq.ft sq.ft sq.ft

75.00 75.00 75.00 75.00

4.00 4.00 4.00 4.00

300.00 300.00 300.00 300.00

0.34 0.12 0.08 0.03

1.00 1.00 1.00 1.00

350.00 350.00 350.00 350.00

119.40 42.64 28.84 12.04

3.00 3.00 3.00 3.00

255.00 255.00 255.00 255.00

8.00 4.00

set set

5.00 5.00

2.00 2.00

10.00 10.00

0.80 0.40

2.00 2.00

350.00 350.00

560.00 280.00

-

255.00 255.00

100.62

sqm

2.79

6.00

16.74

6.01

4.00

350.00

8,415.05

2.00

255.00

15.08

sqm

2.79

6.00

16.74

0.90

4.00

350.00

1,261.17

2.00

255.00

100.62 89.44 4.00

sq.ft sq.ft lot

46.78 46.78 1.00

5.00 5.00 5.00

233.90 233.90 5.00

0.43 0.38 0.80

4.00 4.00 4.00

350.00 350.00 350.00

602.26 535.34 1,120.00

1.00 1.00 1.00

255.00 255.00 255.00

2,518.08 1,081.66 961.48

sq.ft sq.ft sq.ft

300.00 300.00 300.00

4.00 4.00 4.00

1,200.00 1,200.00 1,200.00

2.10 0.90 0.80

2.00 2.00 2.00

350.00 350.00 350.00

1,468.88 630.97 560.86

2.00 2.00 2.00

255.00 255.00 255.00

Unit Cost

Amount

Total Unit Cost

Total Amount

Amount 2,000.00

8,000.00 8,000.00

2,000.00

8,000.00 8,000.00

2,000.00

8,000.00 8,000.00

1,721.25 510.00 2,760.90 569.30 52.71 478.13 2,241.76 131.78 261.83 1,416.79 502.35 402.96 24,194.40 5,548.80 1,068.57 17,934.07 19,584.00 18,360.00 6,503.46 27,609.02 2,040.00 4,371.43 460.53 402.96 355.22 260.97 93.20 63.04 26.32 3,065.48 459.43 109.70 97.51 204.00 1,070.18 459.71 408.63 -

2,508.75 860.00 4,024.06 829.77 8,222.58

12.00 5.00 350.00 180.00

1,080.00 450.00 6,720.00 2,073.60 10,323.60

12.00 25.00 350.00 180.00

1,080.00 2,250.00 6,720.00 2,073.60 12,123.60

52.71 696.88 3,010.99

44.64 3.57 44.64 178.57 178.57

35.71 1,000.00 4,017.86 892.86 1,785.71

848.21 3.57 44.64 919.64 982.14

678.57 1,000.00 4,017.86 4,598.21 9,821.43

131.78 621.21 1,902.95

44.64 3.57 44.64 178.57 178.57 22.32 35.71

89.29 821.43 2,539.29 564.29 1,128.57 1,758.93 457.14 15,091.07

848.21 3.57 44.64 919.64 982.14 22.32 125.00

1,696.43 821.43 2,539.29 2,906.07 6,207.14 1,758.93 1,600.00 37,645.36

28.42

67,423.04 6,071.43 2,514.29 3,571.43 1,285.71 2,571.43 2,271.43 642.86 86,351.61

79.50 98.21 3.57 44.64 919.64 982.14 53.57 3.57 -

188,564.46 26,714.29 2,514.29 3,571.43 6,621.43 14,142.86 2,271.43 642.86 245,043.04 51,357.14 51,357.14

1,191.85 1,509.14 9,117.50

32,496.40 7,452.80 1,801.90 24,087.91 26,304.00 24,660.00 8,735.04 37,082.71 162,620.76

22.32 3.57 44.64 178.57 178.57 53.57 3.57

4,840.00 4,840.00

2,500.00

10,000.00 10,000.00

12,839.29

1,092.63 956.05 842.77

267.86 267.86 267.86

19,350.00 16,931.25 14,925.00

267.86 267.86 267.86

19,350.00 16,931.25 14,925.00

380.36 135.84 91.88 38.36

1,766.00 441.00 441.00 92.00

180,732.44 16,118.55 10,901.52 949.44

9,980.29 2,494.57 2,494.57 520.57

1,021,382.44 91,176.59 61,665.81 5,372.30

560.00 280.00

80.36 80.36

642.86 321.43

80.36 80.36

642.86 321.43

11,480.54

214.29

21,561.43

214.29

21,561.43

1,720.60

214.29

3,231.43

214.29

3,231.43

711.95 632.85 1,324.00

223.21 223.21 267.86

22,459.82 19,964.29 1,071.43

803.57 803.57 1,607.14

80,855.36 71,871.43 6,428.57

2,539.06 1,090.67 969.49 33,218.48

71.43 71.43 71.43

179,862.86 77,261.43 68,677.14 654,962.31

181.43 181.43 181.43

456,851.66 196,244.03 174,439.94 2,243,251.51

8,371.43

-

-

1.00 Water Lines 2.00 Sewer Lines 3.00 Plumbing Fixtures Water Closet and Lavatory Kitchen Sink Shower/Valve/Faucet Hose Bibb Water Meter 4.00 Septic Tank Sub-total VII VIII Electrical Works 1.00 Pipes and Conduits 2.00 Wires and Cables 3.00 Electrical Fixtures 4.00 Panel Board 5.00 Service Entrance Sub-total VIII Total Direct Cost Cost/sqm Total Cost + VAT

4.00 4.00

lot lot

0.25 0.25

4.00 4.00

1.00 1.00

4.00 4.00

2.00 2.00

350.00 350.00

2,800.00 2,800.00

2.00 2.00

255.00 255.00

2,040.00 2,040.00

4,840.00 4,840.00

1,205.36 1,428.57

4,821.43 5,714.29

3,405.36 6,897.90

13,621.43 27,591.61

4.00 4.00 4.00 4.00 4.00 4.00

set set set pcs pcs lot

0.25 0.50 1.00 1.00 1.00 0.25

4.00 4.00 4.00 4.00 4.00 4.00

1.00 2.00 4.00 4.00 4.00 1.00

4.00 2.00 1.00 1.00 1.00 4.00

2.00 2.00 2.00 2.00 2.00 2.00

350.00 350.00 350.00 350.00 350.00 350.00

2,800.00 1,400.00 700.00 700.00 700.00 2,800.00

2.00 2.00 2.00 2.00 2.00 2.00

255.00 255.00 255.00 255.00 255.00 255.00

4,840.00 2,420.00 1,210.00 1,210.00 1,210.00 4,840.00 25,410.00

267.86 133.93 66.96 17.86 80.36 2,232.14

1,071.43 535.71 267.86 71.43 321.43 8,928.57 21,732.14

267.86 133.93 66.96 17.86 80.36 2,232.14

1,071.43 535.71 267.86 71.43 321.43 8,928.57 52,409.46

4.00 4.00 4.00 4.00 4.00

lot lot lot lot lot

0.25 0.25 0.50 1.00 0.25

4.00 4.00 4.00 2.00 8.00

1.00 1.00 2.00 2.00 2.00

4.00 4.00 2.00 2.00 2.00

2.00 2.00 2.00 2.00 2.00

350.00 350.00 350.00 350.00 350.00

2,800.00 2,800.00 1,400.00 1,400.00 1,400.00

2.00 2.00 2.00 6.00

255.00 255.00 255.00 255.00 255.00

2,040.00 1,020.00 510.00 510.00 510.00 2,040.00 2,040.00 2,040.00 1,020.00 3,060.00

4,840.00 4,840.00 2,420.00 1,400.00 4,460.00 17,960.00 269,389.32

677.27 1,185.88 191.35 337.68 500.00

2,709.10 4,743.51 765.41 1,350.72 2,000.00 11,568.74 818,029.47 9,089.22

2,641.87 5,526.84 2,164.55 3,352.68 2,500.00

10,567.50 22,107.35 8,658.19 13,410.72 10,000.00 64,743.76 2,714,573.86 30,161.93 3,040,322.73

128.94

Project Subject

Floor Area

: BellaVita Tapia : Cost Estimate for Multipod Units Using Wall Form Tiles (JJM)

90.00 sqm Productivity Rate

No

I

II

III

IV

V

VI

VII

Description

Preliminaries 1.00 Preliminaries Sub-total I Site Works 1.00 Clearing 2.00 Lay-out/Staking 3.00 Excavation 4.00 Backfilling Sub-total II Structural Works 1.00 Footings Gravel Bedding Reinforcement Concrete Cement Sand Gravel 2.00 Slab Gravel Bedding Reinforcement Concrete Cement Sand Gravel Floor Finishing/Topping 3.00 Formworks Sub-total III Masonry Works 1.00 Wall System Wall System Wall Form Tiles Cement (For Form Tiles Production) GI Studs Reinforcement Cement (For Form Tiles Laying) Sand Gravel Plastering at Corners Reinforcement Concrete 2.00 Formworks Sub-total IV Metal Works 1.00 Roof Framing Sub-total V Architectural Works 1.00 Roofing Works 2.00 Doors D-1 (2.10 x 0.80m) Steel Door(4 set) D-2 (2.10 x 0.70m) Steel Door(4 set) D-3 (2.10 x 0.60m) PVC Door(4 set) 3.00 Windows W-1(1.40 x 1.70m) SCW w/ 3mm thick glass(4 set) W-2(1.00 x 1.70m) SCW w/ 3mm thick glass(2 set) W-3(1.00 x 1.15m) SCW w/ 3mm thick glass(2 set) W-4(0.60 x 0.40m) SCW w/ 3mm thick glass(4 set) 4.00 Hardwares Cylindrical Keyed Lockset (Main & Service) Cylindrical Keyless Lockset (T & B) 5.00 Floor Finishes T & B Floor (20 x 20cm Ceramic Tiles) 6.00 Wall Finishes T & B Wall (20 x 20cm Ceramic Tiles) 7.00 Ceiling Finishes T & B Ceiling(9.36 sq.m) Eaves(8.32 sq.m) 8.00 Kitchen Counter 9.00 Painting Works Exterior Wall(234.24 sq.m) T & B Ceiling(100.62 sq.m) Eaves(89.44sq.m) Sub-total VI Plumbing Works

Qty

Unit

Capability Rate (per Day)

No. of Manpower

Productivity Rate (per Day)

Manpower Rate Duration Skilled

Rate

Amount

Unskilled

Total Labor Cost Rate

4.00

lot

90.00 90.00 19.20 11.52

sqm sqm cum cum

10.00 30.00 1.33 3.87

3.00 2.00 6.00 1.00

30.00 60.00 7.98 3.87

3.00 1.50 2.41 2.98

1.00 1.00 2.00 2.00

350.00 350.00 350.00 350.00

1,050.00 525.00 1,684.21 2,083.72

3.00 2.00 6.00 6.00

255.00 255.00 255.00 255.00

0.80 280.00 10.00 90.00 5.00 10.00

cum kgs cum bags cum cum

3.87 112.00 0.91

1.00 8.00 10.00

3.87 896.00 9.10

0.21 0.31 1.10

2.00 2.00

350.00 350.00 350.00

218.75 769.23

1.00 6.00 8.00

255.00 255.00 255.00

2.00 230.00 6.32 56.88 3.16 6.32 78.80 12.80

cum kgs cum bags cum cum sqm sqm

3.87 112.00 0.91

1.00 8.00 10.00

3.87 896.00 9.10

0.52 0.26 0.69

4.00 2.00

350.00 350.00 350.00

359.38 486.15

1.00 4.00 8.00

255.00 255.00 255.00

20.00 2.70

8.00 6.00

160.00 16.20

0.49 0.79

4.00 4.00

350.00 350.00

689.50 1,106.17

4.00 2.00

255.00 255.00

234.24 2,372.00 160.00 272.00 704.00 80.00 7.20 14.40 42.40 180.00

20.00

10.00

200.00

11.86

2.00

350.00

8,302.00

8.00

255.00

-

sqm pcs bags pcs kgs bags cum cum l.m. kgs cum sqm

10.00 112.00 0.91 0.08 0.16 1.33 1.33 0.91 2.70

10.00 3.00 10.00 10.00 10.00 10.00 10.00 10.00 12.00

100.00 336.00 9.10 0.75 1.60 13.30 13.30 9.10 32.40

2.72 2.10 8.79 9.60 9.00 3.19 13.53 -

2.00 1.00 2.00 2.00 2.00 2.00 2.00 2.00 4.00

350.00 350.00 350.00 350.00 350.00 350.00 350.00 350.00 350.00

1,904.00 733.33 6,153.85 6,720.00 6,300.00 2,231.58 9,473.68 -

8.00 2.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00

255.00 255.00 255.00 255.00 255.00 255.00 255.00 255.00 255.00

4.00

lot

0.25

4.00

1.00

4.00

2.00

350.00

2,800.00

2.00

255.00

1.00

lot

0.04

10.00

0.35

2.86

4.00

350.00

4,000.00

6.00

255.00

72.24 63.21 55.72

sq.ft sq.ft sq.ft

20.00 20.00 20.00

4.00 4.00 4.00

80.00 80.00 80.00

0.90 0.79 0.70

2.00 2.00 2.00

350.00 350.00 350.00

632.10 553.09 487.55

2.00 2.00 2.00

255.00 255.00 255.00

102.34 36.55 24.72 10.32

sq.ft sq.ft sq.ft sq.ft

75.00 75.00 75.00 75.00

4.00 4.00 4.00 4.00

300.00 300.00 300.00 300.00

0.34 0.12 0.08 0.03

1.00 1.00 1.00 1.00

350.00 350.00 350.00 350.00

119.40 42.64 28.84 12.04

3.00 3.00 3.00 3.00

255.00 255.00 255.00 255.00

8.00 4.00

set set

5.00 5.00

2.00 2.00

10.00 10.00

0.80 0.40

2.00 2.00

350.00 350.00

560.00 280.00

-

255.00 255.00

100.62

sqm

2.79

6.00

16.74

6.01

4.00

350.00

8,415.05

2.00

255.00

15.08

sqm

2.79

6.00

16.74

0.90

4.00

350.00

1,261.17

2.00

255.00

100.62 89.44 4.00

sq.ft sq.ft lot

46.78 46.78 1.00

5.00 5.00 5.00

233.90 233.90 5.00

0.43 0.38 0.80

4.00 4.00 4.00

350.00 350.00 350.00

602.26 535.34 1,120.00

1.00 1.00 1.00

255.00 255.00 255.00

2,518.08 1,081.66 961.48

sq.ft sq.ft sq.ft

300.00 300.00 300.00

4.00 4.00 4.00

1,200.00 1,200.00 1,200.00

2.10 0.90 0.80

2.00 2.00 2.00

350.00 350.00 350.00

1,468.88 630.97 560.86

2.00 2.00 2.00

255.00 255.00 255.00

Unit Cost

Amount

Total Unit Cost

Total Amount

Amount 2,000.00

8,000.00 8,000.00

2,000.00

8,000.00 8,000.00

2,000.00

8,000.00 8,000.00

2,295.00 765.00 3,681.20 4,554.42 52.71 478.13 2,241.76 131.78 261.83 1,416.79 502.35 402.96 24,194.40 5,548.80 1,068.57 17,934.07 19,584.00 18,360.00 6,503.46 27,609.02 2,040.00 4,371.43 460.53 402.96 355.22 260.97 93.20 63.04 26.32 3,065.48 459.43 109.70 97.51 204.00 1,070.18 459.71 408.63 -

3,345.00 1,290.00 5,365.41 6,638.14 16,638.55

12.00 5.00 350.00 180.00

1,080.00 450.00 6,720.00 2,073.60 10,323.60

12.00 25.00 350.00 180.00

1,080.00 2,250.00 6,720.00 2,073.60 12,123.60

52.71 696.88 3,010.99

44.64 3.57 44.64 178.57 178.57

35.71 1,000.00 4,017.86 892.86 1,785.71

848.21 3.57 44.64 919.64 982.14

678.57 1,000.00 4,017.86 4,598.21 9,821.43

131.78 621.21 1,902.95

44.64 3.57 44.64 178.57 178.57 22.32 35.71

89.29 821.43 2,539.29 564.29 1,128.57 1,758.93 457.14 15,091.07

848.21 3.57 44.64 919.64 982.14 22.32 125.00

1,696.43 821.43 2,539.29 2,906.07 6,207.14 1,758.93 1,600.00 37,645.36

28.42

67,423.04 6,071.43 2,514.29 3,571.43 1,285.71 2,571.43 2,271.43 642.86 86,351.61

79.50 98.21 3.57 44.64 919.64 982.14 53.57 3.57 -

188,564.46 26,714.29 2,514.29 3,571.43 6,621.43 14,142.86 2,271.43 642.86 245,043.04 51,357.14 51,357.14

1,191.85 1,509.14 9,117.50

32,496.40 7,452.80 1,801.90 24,087.91 26,304.00 24,660.00 8,735.04 37,082.71 162,620.76

22.32 3.57 44.64 178.57 178.57 53.57 3.57

4,840.00 4,840.00

2,500.00

10,000.00 10,000.00

12,839.29

1,092.63 956.05 842.77

267.86 267.86 267.86

19,350.00 16,931.25 14,925.00

267.86 267.86 267.86

19,350.00 16,931.25 14,925.00

380.36 135.84 91.88 38.36

1,766.00 441.00 441.00 92.00

180,732.44 16,118.55 10,901.52 949.44

9,980.29 2,494.57 2,494.57 520.57

1,021,382.44 91,176.59 61,665.81 5,372.30

560.00 280.00

80.36 80.36

642.86 321.43

80.36 80.36

642.86 321.43

11,480.54

214.29

21,561.43

214.29

21,561.43

1,720.60

214.29

3,231.43

214.29

3,231.43

711.95 632.85 1,324.00

223.21 223.21 267.86

22,459.82 19,964.29 1,071.43

803.57 803.57 1,607.14

80,855.36 71,871.43 6,428.57

2,539.06 1,090.67 969.49 33,218.48

71.43 71.43 71.43

179,862.86 77,261.43 68,677.14 654,962.31

181.43 181.43 181.43

456,851.66 196,244.03 174,439.94 2,243,251.51

8,371.43

-

-

1.00 Water Lines 2.00 Sewer Lines 3.00 Plumbing Fixtures Water Closet and Lavatory Kitchen Sink Shower/Valve/Faucet Hose Bibb Water Meter 4.00 Septic Tank Sub-total VII VIII Electrical Works 1.00 Pipes and Conduits 2.00 Wires and Cables 3.00 Electrical Fixtures 4.00 Panel Board 5.00 Service Entrance Sub-total VIII Total Direct Cost Cost/sqm Total Cost + VAT

4.00 4.00

lot lot

0.25 0.25

4.00 4.00

1.00 1.00

4.00 4.00

2.00 2.00

350.00 350.00

2,800.00 2,800.00

2.00 2.00

255.00 255.00

2,040.00 2,040.00

4,840.00 4,840.00

1,205.36 1,428.57

4,821.43 5,714.29

3,405.36 6,897.90

13,621.43 27,591.61

4.00 4.00 4.00 4.00 4.00 4.00

set set set pcs pcs lot

0.25 0.50 1.00 1.00 1.00 0.25

4.00 4.00 4.00 4.00 4.00 4.00

1.00 2.00 4.00 4.00 4.00 1.00

4.00 2.00 1.00 1.00 1.00 4.00

2.00 2.00 2.00 2.00 2.00 2.00

350.00 350.00 350.00 350.00 350.00 350.00

2,800.00 1,400.00 700.00 700.00 700.00 2,800.00

2.00 2.00 2.00 2.00 2.00 2.00

255.00 255.00 255.00 255.00 255.00 255.00

4,840.00 2,420.00 1,210.00 1,210.00 1,210.00 4,840.00 25,410.00

267.86 133.93 66.96 17.86 80.36 2,232.14

1,071.43 535.71 267.86 71.43 321.43 8,928.57 21,732.14

267.86 133.93 66.96 17.86 80.36 2,232.14

1,071.43 535.71 267.86 71.43 321.43 8,928.57 52,409.46

4.00 4.00 4.00 4.00 4.00

lot lot lot lot lot

0.25 0.25 0.50 1.00 0.25

4.00 4.00 4.00 2.00 8.00

1.00 1.00 2.00 2.00 2.00

4.00 4.00 2.00 2.00 2.00

2.00 2.00 2.00 2.00 2.00

350.00 350.00 350.00 350.00 350.00

2,800.00 2,800.00 1,400.00 1,400.00 1,400.00

2.00 2.00 2.00 6.00

255.00 255.00 255.00 255.00 255.00

2,040.00 1,020.00 510.00 510.00 510.00 2,040.00 2,040.00 2,040.00 1,020.00 3,060.00

4,840.00 4,840.00 2,420.00 1,400.00 4,460.00 17,960.00 277,805.29

677.27 1,185.88 191.35 337.68 500.00

2,709.10 4,743.51 765.41 1,350.72 2,000.00 11,568.74 818,029.47 9,089.22

2,641.87 5,526.84 2,164.55 3,352.68 2,500.00

10,567.50 22,107.35 8,658.19 13,410.72 10,000.00 64,743.76 2,714,573.86 30,161.93 3,040,322.73

133.39

ITEM

Description

A B C D E F

Clearing Lay-out/Staking Excavation Backfilling & Compaction Cutting and Bending of Rebars Rough-Ins Plumbing, Water, & Electrical Installation of Rebars and Polyethylene Sheets for Footing & Slab Concrete Pouring Masonry walls ( WFT ) Installation of Battens Installation of Rafters Installation of Fascia Board Roofing Installation Ceiling installation Application Stucco & Skim coat Finish Installaion Electrical Fixtures Installation of Plumbing Fixtures Septic Tank Painting Works Installation of Windows Installation of Doors FINISH

G H I J K L M N O P Q R S T U V

Working Days

Precedes

2 1 3 3 5 4

B C,E D f G

3

H

1 14 4 4 6 3 8 8 16 11 6 12 8 8 -

I J,K,R L L M,P,Q N O S,T,U V V V V V V -

Week 1

Week 2

Week 3

Week 4

Week 5

Week 6

Week 7

Week 8

Week 9

Week 10

Week 11

Week 12

Week 13

View more...

Comments

Copyright ©2017 KUPDF Inc.
SUPPORT KUPDF