BOQ For Productivity Rate
February 21, 2023 | Author: Anonymous | Category: N/A
Short Description
Download BOQ For Productivity Rate...
Description
Project
: Be BellaVita Tapia
Su Subj bjec ectt
: Cost Cost Est Estim imat ate e ffor or Du Dupl plex ex Unit Unitss Us Usin ing gW Wal alll Form Form Til Tiles es (JJM (JJM))
Floor Area
24.00 sqm
No I
Qty
Description Preliminaries 1.00 Preliminaries
1.00
lot lo
-
Sub-total I II
-
3,000.00
-
3,000.00
Total Unit Cost
3,000.00
3,000.00
Total Amount
3,000.00 3,000.00
Site W Wo orks
1.00 Clearing
III III
Labor Cost Unit Cost Amount
Material Cost Unit Cost Amount
Unit
24.00
sqm sq
-
-
12.00
288.00
12.00
288.00
24.00 5.18 3.88
ssq qm cum cu cum cu
20.00 -
480.00 480.00
5.00 350.00 180.00
120.00 1,813.00 698.40 2,919.40
25.00 350.00 180.00
600.00 1,813.00 698.40 3,399.40
0.26 74.00 2.59 23.31
ccu um kgs kg cum b ag s ba
803.57
OSM
208.93
44.64 3.57
11.61 264.29
848.21 3.57
220.54 264.29
44.64
1,040.63
44.64
1,040.63
1.30 2.59
ccu um c um cu
741.07 803.57
959.69 2,081.25
178.57 178.57
231.25 462.50
919.64 982.14
1,190.94 2,543.75
Gravel Bedding Reinforcement Concrete Cement Sand Gravel Floor Finishing/Topping 3.00 Formworks Sub-total III Maso asonr y Wor ks ks 1. 1.00 00 Wa Wall ll Sys Syste tem m Wall System (Including mortar & Rebars) Wall Form Tiles Cement (For Form Tiles Production) GI Studs Reinforcement
0.53 57.50 1.58 14.22 0.79 1.58 21.00 3.20
ccu um kgs kg cum cu b ag s ba c um cu c um cu sqm sq sqm sq
803.57
OSM
425.89
741.07 803.57
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
80.00 735.00 50.00 84.21 218.15
ssq qm pcs pc bags ba pcs pc kgs kg
28.42
22.32 3.57
20,892.05 1,879.69 779.11
79.50 98.21 3.57
58,429.55 8,270.63 779.11
Cement (For Form Tiles Laying) Sand Gravel Plastering at Corners Reinforcement Concrete 2.00 Formworks Sub-total IV
25.00 2.23 4.46 15.20 56.00
44.64 178.57 178.57 53.57 3.57
-
ba b ag s c um cu c um cu l.m. l. kgs kg cum sqm sq
1,116.07 398.21 796.43 814.29 200.00 26,875.84
44.64 919.64 982.14 53.57 3.57 -
1,116.07 2,050.80 4,380.36 814.29 200.00 76,040.80
2.00 Lay-out/Staking 3.00 Excavation 4.00 Backfilling Sub-total II St Stru ruct ctur ural al W Wo orks rks 1. 1.00 00 Fo Foot otin ings gs Gravel Bedding Reinforcement Concrete Cement Sand Gravel
OSM
2.00 Slab
IV
OSM OSM 89.29
75.89 OSM 51.07
741.07 803.57
OSM OSM OSM
585.45 1,269.64 285.71 5,816.56
37,537.50 6,390.94
1,652.59 3,583.93
49,164.96
V
Metal Works 1.00 Roof Framing
1.00
lot lo
10,339.29
Sub-total V VI
Arch Archit itec ectu tura rall Work Workss 1.00 Roofing Works
1.00
l ot lo
1.00 1.00 1.00
s et se sse et s et se
1.00 1.00 1.00
sse et set se s et se
2.00 1.00
s et se sse et
2.34
10,339.29
2,500.00
10,339.29
2,500.00
12,839.29
2,500.00
MDCBP Supply and Install
12,839.29 12,839.29
-
-
2.0 .00 0 Door Doorss
VII VII
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. 3.00 00 Wi Wind ndow owss 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. 4.00 00 Ha Hard rdwa ware ress Cylindrical Keyed Lockset (Main & Service) Cylindrical Keyless Lockset (T & B) 5.0 5.00 0 Floor Floor Finish Finishes es T & B Floor (20 x 20cm Ceramic Tiles) 6. 6.00 00 Wa Wall ll Fini Finish shes es T & B Wall (20 x 20cm Ceramic Tiles) 7.0 7.00 0 Ceilin Ceiling g Fini Finishe shess T & B Ceiling Eaves 8.00 Kitchen Counter 9.0 9.00 0 Pai Painti nting ng Wor Works ks Exterior Wall T & B Ceiling Eaves Sub-total VI Plum Plumbi bing ng W Wo orks rks 1.00 Water Lines 2.00 Sewer Lines
3.0 3.00 0 Plumbi Plumbing ng Fixt Fixture uress Water Closet and Lavatory Kitchen Sink Shower/Valve/Faucet Hose Bibb Water Meter 4.00 Septic Tank Sub-total VII VIII VIII Elec Electr tric ical al Wo Work rkss 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
MDCBP Supplied MDCBP Supplied MDCBP Supplied
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
s qm sq
MDCBP Supplied
214.29
501.43
214.29
501.43
3.77
s qm sq
MDCBP Supplied
214.29
807.86
214.29
807.86
2.34 4.80 1.00
ssq qm s qm sq l ot lo
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
s qm sq ssq qm s qm sq
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
l ot lo llo ot
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
s et se sse et s et se pcs pc pcs pc lo t lo
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
6,479.98 2,164.55 3,352.68 2,500.00
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
l ot lo
2,079.64
2,079.64
677.27
677.27
,
1.00 1.00 1.00 1.00
llo ot l ot lo l ot lo l ot lo
5,294.10 1,973.20 3,015.00 2,000.00
5,294.10 1,973.20 3,015.00 2,000.00 14,361.93 113,596.93 4,733.21
1,185.88 191.35 337.68 500.00
1,185.88 191.35 337.68 500.00 2,892.19 60,239.64 2,509.98
#VALUE! 6,479.98 2,164.55 3,352.68 2,500.00 #VALUE! #VALUE! #VALUE! #VALUE!
Project
: B Be ellaVita Tapia
Subje Subject ct
: Cost Cost Est Estima imate te for Mu Multi ltipo pod d Units Units Using Using Wal Walll F Form orm Tiles Tiles (JJM) (JJM)
Floor Area
90.00 sqm Productivity Rate
No
I
Description
Qty
Unit
Manpower Rate
Capability Rate
No. of
Productivity Rate
(per Day)
Manpower
(per Day)
Total Labor
Duration Rate
Amount
Unskilled
Rate
4.00
lot lo
2,000.00
Clearing Lay-out/Staking Excavation Backfilling
90.00 90.00 19.20 11.52
sqm sq sqm sq ccu um c um cu
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
Sub-total II St Stru ruct ctur ural al Work Workss
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
0.80 280.00 10.00 90.00 5.00 10.00
ccu um kgs kg c um cu bags ba cum cu cum cu
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
ccu um kgs kg c um cu bags ba cum cu cum cu sqm sq sqm sq
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
Mas aso onr y Wor ks ks 1.00 Wall System
Wall System Wall Form Tiles Cement (For Form Tiles Production)
234.24 2,372.00 160.00
ssq qm p cs pc bags ba
20.00
10.00
200.00
11.86
2.00
350.00
8,302.00
8.00
255.00
2,000.00
8,000.00
8,000.00
1,080.00 450.00 6,720.00 2,073.60
10,323.60
2,000.00
8,000.00
8,000.00
1,080.00 2,250.00 6,720.00 2,073.60
12,123.60
1,721.25 510.00 2,760.90 569.30
2,508.75 860.00 4,024.06 829.77
52.71 478.13 2,241.76 131.78 261.83 1,416.79 502.35 402.96 -
8,222.58
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
24,194.40 -
28.42
67,423.04 -
79.50 -
188,564.46 26,714.29 2,514.29
1,191.85 1,509.14
9,117.50
32,496.40
12.00 5.00 350.00 180.00
12.00 25.00 350.00 180.00
272.00 704.00
pccs p kgs kg
10.00 112.00
10.00 3.00
100.00 336.00
2.72 2.10
2.00 1.00
350.00 350.00
1,904.00 733.33
8.00 2.00
255.00 255.00
5,548.80 1,068.57
7,452.80 1,801.90
22.32 3.57
6,071.43 2,514.29
98.21 3.57
80.00 7.20
ba b ags c um cu
0.91 0.08
10.00 10.00
9.10 0.75
8.79 9.60
2.00 2.00
350.00 350.00
6,153.85 6,720.00
8.00 8.00
255.00 255.00
17,934.07 19,584.00
24,087.91 26,304.00
44.64 178.57
3,571.43 1,285.71
44.64 919.64
3,571.43 6,621.43
Gravel
14.40
c um cu
0.16
10.00
1.60
9.00
2.00
350.00
6,300.00
8.00
255.00
18,360.00
24,660.00
178.57
2,571.43
982.14
14,142.86
42.40 180.00
l.l.m. kgs kg cum
1.33 1.33 0.91
10.00 10.00 10.00
13.30 13.30 9.10
3.19 13.53 -
2.00 2.00 2.00
350.00 350.00 350.00
2,231.58 9,473.68 -
8.00 8.00 8.00
255.00 255.00 255.00
6,503.46 27,609.02 -
8,735.04 37,082.71 -
53.57 3.57
2,271.43 642.86 -
53.57 3.57 -
2,271.43 642.86 -
-
sq sqm
2.70
12.00
32.40
-
4.00
350.00
8.00
255.00
-
86,351.61
245,043.04
10,000.00
51,357.14
-
Metal Works
1.00 Roof Framing
4.00
l ot lo
0.25
4.00
1.00
4.00
2.00
350.00
2,800.00
2.00
255.00
Sub-total V Ar Arch chit itec ectu tura rall Work Workss
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 Pl Plu umbin mbing g Work Workss
2.00 Formworks
VI VIII
GI Studs Reinforcement
Sub-total IV
VI
8,000.00 8,000.00
Cement (For Form Tiles Laying) Sand Plastering at Corners Reinforcement Concrete
V
Site Wo Works
1.00 2.00 3.00 4.00
IV
Total Amount
Total Unit Cost
Preliminaries
1.00 Preliminaries
II IIII
Amount
Amount
Sub-total I II
Unit Cost
Cost Skilled
1.00
l ot lo
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
ssq q.ft s q.ft sq s q.ft sq
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
ssq q.ft s q.ft sq s q.ft sq s q.ft sq
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
sse et s et se
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 sq
2.79
6.00
16.74
6.01
4.00
350.00
8,415.05
2.00
255.00
15.08
sqm sq
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
ssq q.ft s q.ft sq l ot lo
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
ssq q.ft sq.ft sq sq.ft sq
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
-
-
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
-
162,620.76 4,840.00
2,500.00
-
10,000.00
12,839.29
-
4,840.00
51,357.14
8,371.43
-
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
71.43 71.43 71.43
179,862.86 77,261.43 68,677.14
181.43 181.43 181.43
456,851.66 196,244.03 174,439.94
33,218.48
654,962.31
2,243,251.51
-
1.00 Water Lines 2.00 Sewer Lines 3.0 3.00 0 Plum Plumbin bing gF Fixt ixture uress Water Closet and Lavatory Kitchen Sink Shower/Valve/Faucet Hose Bibb Water Meter 4.00 Septic Tank Sub-total VII
4.00 4.00
l ot lo llo ot
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
sse et s et se s et se pcs pc pcs pc l ot lo
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
l ot lo l ot lo llo ot l ot lo
0.25 0.25 0.50 1.00
4.00 4.00 4.00 2.00
1.00 1.00 2.00 2.00
4.00 4.00 2.00 2.00
2.00 2.00 2.00 2.00
350.00 350.00 350.00 350.00
2,800.00 2,800.00 1,400.00 1,400.00
2.00 2.00 2.00 -
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 -
4,840.00 4,840.00 2,420.00 1,400.00
677.27 1,185.88 191.35 337.68
2,709.10 4,743.51 765.41 1,350.72
2,641.87 5,526.84 2,164.55 3,352.68
10,567.50 22,107.35 8,658.19 13,410.72
4.00
l ot lo
0.25
8.00
2.00
2.00
2.00
350.00
1,400.00
6.00
255.00
3,060.00
500.00
2,000.00 11,568.74
2,500.00
128.94
4,460.00 17,960.00 269,389.32
818,029.47
2,714,573.86
3,040,322.73
VI VIII II Elec Electr tric ical al Wo Work rkss
1.00 2.00 3.00 4.00
Pipes and Conduits Wires and Cables Electrical Fixtures Panel Board
5.00 Service Entrance Sub-total VIII Total Direct Cost
Cost/sqm Total Cost + VAT
9,089.22
10,000.00 64,743.76 30,161.93
Project
: B Be ellaVita Tapia
Subje Subject ct
: Cost Cost Est Estima imate te for Mu Multi ltipo pod d Units Units Using Using Wal Walll F Form orm Tiles Tiles (JJM) (JJM)
Floor Area
90.00 sqm Productivity Rate
No
I
Description
Qty
Unit
Manpower Rate
Capability Rate
No. of
Productivity Rate
(per Day)
Manpower
(per Day)
Total Labor
Duration Rate
Amount
Unskilled
Rate
4.00
lot lo
2,000.00
Clearing Lay-out/Staking Excavation Backfilling
90.00 90.00 19.20 11.52
sqm sq sqm sq ccu um c um cu
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
ccu um kgs kg c um cu bags ba cum cu cum cu
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
ccu um kgs kg c um cu bags ba cum cu cum cu sqm sq sqm sq
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
Sub-total II St Stru ruct ctur ural al Work Workss
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 Mas aso onr y Wor ks ks 1.00 Wall System
Wall System Wall Form Tiles Cement (For Form Tiles Production)
234.24 2,372.00 160.00
ssq qm p cs pc bags ba
20.00
10.00
200.00
11.86
2.00
350.00
8,302.00
8.00
255.00
2,000.00
8,000.00
8,000.00
1,080.00 450.00 6,720.00 2,073.60
2,000.00
8,000.00
8,000.00
2,295.00 765.00 3,681.20 4,554.42
3,345.00 1,290.00 5,365.41 6,638.14
12.00 5.00 350.00 180.00
1,080.00 2,250.00 6,720.00 2,073.60
52.71 478.13 2,241.76 131.78 261.83 1,416.79 502.35 402.96 -
16,638.55
10,323.60
52.71 696.88 3,010.99
44.64 3.57 44.64 178.57 178.57
131.78 621.21 1,902.95
44.64 3.57 44.64 178.57 178.57 22.32 35.71
24,194.40 -
28.42
1,191.85 1,509.14
9,117.50
32,496.40
12.00 25.00 350.00 180.00
12,123.60
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
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
67,423.04 -
79.50 -
188,564.46 26,714.29 2,514.29
272.00 704.00
pccs p kgs kg
10.00 112.00
10.00 3.00
100.00 336.00
2.72 2.10
2.00 1.00
350.00 350.00
1,904.00 733.33
8.00 2.00
255.00 255.00
5,548.80 1,068.57
7,452.80 1,801.90
22.32 3.57
6,071.43 2,514.29
98.21 3.57
80.00 7.20
ba b ags c um cu
0.91 0.08
10.00 10.00
9.10 0.75
8.79 9.60
2.00 2.00
350.00 350.00
6,153.85 6,720.00
8.00 8.00
255.00 255.00
17,934.07 19,584.00
24,087.91 26,304.00
44.64 178.57
3,571.43 1,285.71
44.64 919.64
3,571.43 6,621.43
Gravel
14.40
c um cu
0.16
10.00
1.60
9.00
2.00
350.00
6,300.00
8.00
255.00
18,360.00
24,660.00
178.57
2,571.43
982.14
14,142.86
42.40 180.00
l.l.m. kgs kg cum
1.33 1.33 0.91
10.00 10.00 10.00
13.30 13.30 9.10
3.19 13.53 -
2.00 2.00 2.00
350.00 350.00 350.00
2,231.58 9,473.68 -
8.00 8.00 8.00
255.00 255.00 255.00
6,503.46 27,609.02 -
8,735.04 37,082.71 -
53.57 3.57
2,271.43 642.86 -
53.57 3.57 -
2,271.43 642.86 -
-
sq sqm
2.70
12.00
32.40
-
4.00
350.00
8.00
255.00
-
86,351.61
245,043.04
10,000.00
51,357.14
-
Metal Works
1.00 Roof Framing
4.00
l ot lo
0.25
4.00
1.00
4.00
2.00
350.00
2,800.00
2.00
255.00
Sub-total V Ar Arch chit itec ectu tura rall Work Workss
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 Pl Plu umbin mbing g Work Workss
2.00 Formworks
VI VIII
GI Studs Reinforcement
Sub-total IV
VI
8,000.00 8,000.00
Cement (For Form Tiles Laying) Sand Plastering at Corners Reinforcement Concrete
V
Site Wo Works
1.00 2.00 3.00 4.00
IV
Total Amount
Total Unit Cost
Preliminaries
1.00 Preliminaries
II IIII
Amount
Amount
Sub-total I II
Unit Cost
Cost Skilled
1.00
l ot lo
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
ssq q.ft s q.ft sq s q.ft sq
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
ssq q.ft s q.ft sq s q.ft sq s q.ft sq
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
sse et s et se
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 sq
2.79
6.00
16.74
6.01
4.00
350.00
8,415.05
2.00
255.00
15.08
sqm sq
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
ssq q.ft s q.ft sq l ot lo
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
ssq q.ft sq.ft sq sq.ft sq
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
-
-
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
-
162,620.76 4,840.00
2,500.00
-
10,000.00
12,839.29
-
4,840.00
51,357.14
8,371.43
-
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
71.43 71.43 71.43
179,862.86 77,261.43 68,677.14
181.43 181.43 181.43
456,851.66 196,244.03 174,439.94
33,218.48
654,962.31
2,243,251.51
-
1.00 Water Lines 2.00 Sewer Lines 3.0 3.00 0 Plum Plumbin bing gF Fixt ixture uress Water Closet and Lavatory Kitchen Sink Shower/Valve/Faucet Hose Bibb Water Meter 4.00 Septic Tank Sub-total VII VI VIII II Elec Electr tric ical al Wo Work rkss 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
l ot lo llo ot
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
sse et s et se s et se pcs pc pcs pc l ot lo
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
l ot lo l ot lo llo ot l ot lo
0.25 0.25 0.50 1.00
4.00 4.00 4.00 2.00
1.00 1.00 2.00 2.00
4.00 4.00 2.00 2.00
2.00 2.00 2.00 2.00
350.00 350.00 350.00 350.00
2,800.00 2,800.00 1,400.00 1,400.00
2.00 2.00 2.00 -
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 -
4,840.00 4,840.00 2,420.00 1,400.00
677.27 1,185.88 191.35 337.68
2,709.10 4,743.51 765.41 1,350.72
2,641.87 5,526.84 2,164.55 3,352.68
10,567.50 22,107.35 8,658.19 13,410.72
4.00
l ot lo
0.25
8.00
2.00
2.00
2.00
350.00
1,400.00
6.00
255.00
3,060.00
500.00
2,000.00 11,568.74
2,500.00
133.39
4,460.00 17,960.00 277,805.29
2,714,573.86
818,029.47
9,089.22
10,000.00 64,743.76 30,161.93 3,040,322.73
ITEM
Description
A B C D E F
H I
Clearing Lay-out/Staking Excavation Backfilling & Compactio Compaction n Cutting and Bending of Rebars Rough-Ins Plumbing, Plumbing, Water, & Electrical Installation of Rebars and Polyethylene Sheets for Footing & Slab Concrete Pouring Masonry walls ( WFT )
J K L M N O P Q R S T U V
Installation of Battens Installation Installatio n 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 Installatio n of Doors FINISH
G
Working Days
Precedes
2 1 3 3 5 4
B C,E D f G
3
H
1 14
I J,K,R
4 4 6 3 8 8 16 11 6 12 8 8 -
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
