3 Story

Project: Proposed 10 Storey Renovation
Location:
Subject: Material Quantity and Labor Cost Estimate (Civil Works)
Item
A
Description
Chipping Works
Ground Floor
2nd Floor
3rd Floor
4th Floor
5th Floor
6th Floor
7th Floor
8th Floor
9th Floor
10th Floor
Unit
Qty.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
sq.m.
228.00
216.78
231.57
231.57
231.57
238.19
237.54
231.57
233.21
59.66
Material Cost
Unit
Total
Labor Cost
Unit
Total
Demolition Works
Ground Floor Masonry Walls
2nd Floor Masonry Walls
3rd Floor Masonry Walls
4th Floor Masonry Walls
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
l.m.
41.87
80.09
80.95
81.81
82.69
83.57
84.47
85.37
86.28
22.43
12,825.00
12,193.88
13,025.81
13,025.81
13,025.81
13,398.19
13,361.63
13,025.81
13,118.06
3,355.88
120,355.88
56.25
56.25
56.25
56.25
56.25
56.25
56.25
56.25
56.25
56.25
12,825.00
12,193.88
13,025.81
13,025.81
13,025.81
13,398.19
13,361.63
13,025.81
13,118.06
3,355.88
120,355.88
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
6,280.05
12,013.50
12,142.04
12,271.96
12,403.27
12,535.99
12,670.12
12,805.69
12,942.72
3,365.11
109,430.46
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
6,280.05
12,013.50
12,142.04
12,271.96
12,403.27
12,535.99
12,670.12
12,805.69
12,942.72
3,365.11
109,430.46
91.61
91.61
91.61
91.61
91.61
91.61
91.61
91.61
91.61
91.61
20,887.08
19,859.22
21,214.13
21,214.13
21,214.13
21,820.59
21,761.04
21,214.13
21,364.37
5,465.45
196,014.25
91.61
91.61
91.61
91.61
91.61
91.61
91.61
91.61
91.61
91.61
20,887.08
19,859.22
21,214.13
21,214.13
21,214.13
21,820.59
21,761.04
21,214.13
21,364.37
5,465.45
196,014.25
Sub Total
C
Concrete Floor Finishing (Floor Tile Placement Preparation)

Ground Floor
sq.m.
228.00
2nd Floor
sq.m.
216.78
3rd Floor
sq.m.
231.57
4th Floor
sq.m.
231.57
5th Floor
sq.m.
231.57
6th Floor
sq.m.
238.19
7th Floor
sq.m.
237.54
8th Floor
sq.m.
231.57
9th Floor
sq.m.
233.21
10th Floor
sq.m.
59.66
Total Cost
56.25
56.25
56.25
56.25
56.25
56.25
56.25
56.25
56.25
56.25
Sub Total
Unit Cost
Sub Total
D1 Masonry Works (Ground Floor)
100mm thick C.H.B.
40 kg. Portland Cement (Mortar)
River sand (Mortar)
40 kg. Portland Cement (Plaster)
River sand (Mortar)
10mm x 6m Deformed Bar
Gage 16. Galvanized Iron Wire
pcs.
bag
cu.m.
bag
cu.m.
pcs.
kg.
1,623.00
52.00
6.00
59.00
4.00
135.00
16.00
12.00
220.00
1,000.00
220.00
1,000.00
135.00
75.00
Sub Total
19,476.00
11,440.00
6,000.00
12,980.00
4,000.00
18,225.00
1,200.00
73,321.00
3.60
66.00
300.00
66.00
300.00
40.50
22.50
5,842.80
3,432.00
1,800.00
3,894.00
1,200.00
5,467.50
360.00
21,996.30
15.60
286.00
1,300.00
286.00
1,300.00
175.50
97.50
25,318.80
14,872.00
7,800.00
16,874.00
5,200.00
23,692.50
1,560.00
95,317.30
D2 Masonry Works (2nd Floor)

100mm thick C.H.B.
River sand (Mortar)
River sand (Mortar)
pcs.
bag
cu.m.
bag
cu.m.
pcs.
kg.
1,552.00
49.00
6.00
56.00
4.00
129.00
15.00
12.00
220.00
1,000.00
220.00
1,000.00
135.00
75.00
Sub Total
18,624.00
10,780.00
6,000.00
12,320.00
4,000.00
17,415.00
1,125.00
70,264.00
3.60
66.00
300.00
66.00
300.00
40.50
22.50
5,587.20
3,234.00
1,800.00
3,696.00
1,200.00
5,224.50
337.50
21,079.20
15.60
286.00
1,300.00
286.00
1,300.00
175.50
97.50
24,211.20
14,014.00
7,800.00
16,016.00
5,200.00
22,639.50
1,462.50
91,343.20
D3 Masonry Works (3rd Floor)

100mm thick C.H.B.
River sand (Mortar)
River sand (Mortar)
pcs.
bag
cu.m.
bag
cu.m.
pcs.
kg.
1,569.00
50.00
6.00
57.00
4.00
131.00
16.00
12.00
220.00
1,000.00
220.00
1,000.00
135.00
75.00
Sub Total
18,828.00
11,000.00
6,000.00
12,540.00
4,000.00
17,685.00
1,200.00
71,253.00
3.60
66.00
300.00
66.00
300.00
40.50
22.50
5,648.40
3,300.00
1,800.00
3,762.00
1,200.00
5,305.50
360.00
21,375.90
15.60
286.00
1,300.00
286.00
1,300.00
175.50
97.50
24,476.40
14,300.00
7,800.00
16,302.00
5,200.00
22,990.50
1,560.00
92,628.90
pcs.
1,586.00
12.00
19,032.00
3.60
5,709.60
15.60
24,741.60
D4 Masonry Works (4th Floor)

100mm thick C.H.B.
Prepared by:
Engr. Mark Gregory A. Rimando. MSCE
Civil Engineer-Structural Engineer
D4
River sand (Mortar)
River sand (Mortar)
bag
cu.m.
bag
cu.m.
pcs.
kg.
50.00
6.00
58.00
4.00
132.00
16.00
220.00
1,000.00
220.00
1,000.00
135.00
75.00
Sub Total
11,000.00
6,000.00
12,760.00
4,000.00
17,820.00
1,200.00
71,812.00
66.00
300.00
66.00
300.00
40.50
22.50
3,300.00
1,800.00
3,828.00
1,200.00
5,346.00
360.00
21,543.60
286.00
1,300.00
286.00
1,300.00
175.50
97.50
14,300.00
7,800.00
16,588.00
5,200.00
23,166.00
1,560.00
93,355.60

100mm thick C.H.B.
River sand (Mortar)
River sand (Mortar)
pcs.
bag
cu.m.
bag
cu.m.
pcs.
kg.
1,603.00
51.00
6.00
58.00
4.00
134.00
16.00
12.00
220.00
1,000.00
220.00
1,000.00
135.00
75.00
Sub Total
19,236.00
11,220.00
6,000.00
12,760.00
4,000.00
18,090.00
1,200.00
72,506.00
3.60
66.00
300.00
66.00
300.00
40.50
22.50
5,770.80
3,366.00
1,800.00
3,828.00
1,200.00
5,427.00
360.00
21,751.80
15.60
286.00
1,300.00
286.00
1,300.00
175.50
97.50
25,006.80
14,586.00
7,800.00
16,588.00
5,200.00
23,517.00
1,560.00
94,257.80

100mm thick C.H.B.
River sand (Mortar)
River sand (Mortar)
pcs.
bag
cu.m.
bag
cu.m.
pcs.
kg.
1,620.00
52.00
6.00
59.00
4.00
135.00
16.00
12.00
220.00
1,000.00
220.00
1,000.00
135.00
75.00
Sub Total
19,440.00
11,440.00
6,000.00
12,980.00
4,000.00
18,225.00
1,200.00
73,285.00
3.60
66.00
300.00
66.00
300.00
40.50
22.50
5,832.00
3,432.00
1,800.00
3,894.00
1,200.00
5,467.50
360.00
21,985.50
15.60
286.00
1,300.00
286.00
1,300.00
175.50
97.50
25,272.00
14,872.00
7,800.00
16,874.00
5,200.00
23,692.50
1,560.00
95,270.50

100mm thick C.H.B.
River sand (Mortar)
River sand (Mortar)
pcs.
bag
cu.m.
bag
cu.m.
pcs.
kg.
1,637.00
52.00
6.00
59.00
4.00
136.00
16.00
12.00
220.00
1,000.00
220.00
1,000.00
135.00
75.00
Sub Total
19,644.00
11,440.00
6,000.00
12,980.00
4,000.00
18,360.00
1,200.00
73,624.00
3.60
66.00
300.00
66.00
300.00
40.50
22.50
5,893.20
3,432.00
1,800.00
3,894.00
1,200.00
5,508.00
360.00
22,087.20
15.60
286.00
1,300.00
286.00
1,300.00
175.50
97.50
25,537.20
14,872.00
7,800.00
16,874.00
5,200.00
23,868.00
1,560.00
95,711.20

100mm thick C.H.B.
River sand (Mortar)
River sand (Mortar)
pcs.
bag
cu.m.
bag
cu.m.
pcs.
kg.
1,655.00
53.00
6.00
60.00
4.00
138.00
16.00
12.00
220.00
1,000.00
220.00
1,000.00
135.00
75.00
Sub Total
19,860.00
11,660.00
6,000.00
13,200.00
4,000.00
18,630.00
1,200.00
74,550.00
3.60
66.00
300.00
66.00
300.00
40.50
22.50
5,958.00
3,498.00
1,800.00
3,960.00
1,200.00
5,589.00
360.00
22,365.00
15.60
286.00
1,300.00
286.00
1,300.00
175.50
97.50
25,818.00
15,158.00
7,800.00
17,160.00
5,200.00
24,219.00
1,560.00
96,915.00

100mm thick C.H.B.
River sand (Mortar)
River sand (Mortar)
pcs.
bag
cu.m.
bag
cu.m.
pcs.
kg.
1,672.00
53.00
6.00
61.00
4.00
139.00
16.00
12.00
220.00
1,000.00
220.00
1,000.00
135.00
75.00
Sub Total
20,064.00
11,660.00
6,000.00
13,420.00
4,000.00
18,765.00
1,200.00
75,109.00
3.60
66.00
300.00
66.00
300.00
40.50
22.50
6,019.20
3,498.00
1,800.00
4,026.00
1,200.00
5,629.50
360.00
22,532.70
15.60
286.00
1,300.00
286.00
1,300.00
175.50
97.50
26,083.20
15,158.00
7,800.00
17,446.00
5,200.00
24,394.50
1,560.00
97,641.70

100mm thick C.H.B.
River sand (Mortar)
River sand (Mortar)
pcs.
bag
cu.m.
bag
cu.m.
pcs.
kg.
435.00
14.00
2.00
16.00
1.00
37.00
5.00
12.00
220.00
1,000.00
220.00
1,000.00
135.00
75.00
Sub Total
5,220.00
3,080.00
2,000.00
3,520.00
1,000.00
4,995.00
375.00
20,190.00
3.60
66.00
300.00
66.00
300.00
40.50
22.50
1,566.00
924.00
600.00
1,056.00
300.00
1,498.50
112.50
6,057.00
15.60
286.00
1,300.00
286.00
1,300.00
175.50
97.50
6,786.00
4,004.00
2,600.00
4,576.00
1,300.00
6,493.50
487.50
26,247.00
675,914.00
628,574.79
1,304,488.79
130,448.88
39,134.66
81,109.68
1,555,182.01
Total Material Cost

Total Labor Cost
Direct Cost
Contractor's Profit (10% of Direct Cost)
Contingencies (3% of Direct Cost)
VAT 12% of Material Cost
Grand Total Cost
Terms of Payment:
30% Of Direct Cost DownPayment (Mobilization) =
Prepared by:
466,554.60
less 10% Retention Cost =

155,518.20
Monthly Progress Billing = [(Grand Total Cost) -(Down Payment) - (Retention)]
Prepared by:
Demolition of Trusses
Removal of Asphalt Shingles (Front)
Removal of Asphalt Shingles (Rear)
Installation of Trusses and Purlins (Front)
Retrofitting
Addiitional Purlins at Rear Rooofing
Perimeter Purlins
Total
BOQ
45,000.00
45,000.00
50,000.00
80,000.00
95,780.15
60,000.00
20,640.00
12,384.00
408,804.15
Work to be finished in 18 days (3 weeks)

10% Retention to be deducted from Approved Contract Cost
Scope of Works:
Layout
Fabrication and Erection of Trusses
Installation of Purlins
Installation of Additional Purlins (Rear)
Retroffiting of Existing Trusses
Nino
15,000.00
10,000.00
10,000.00
SAVINGS
30,000.00
35,000.00
40,000.00
70,000.00
198,804.15
105,000.00
303,804.15

3 Story

Caricato da

Informazioni sul documento

Titolo originale

Copyright

Formati disponibili

Condividi questo documento

Condividi o incorpora il documento

Opzioni di condivisione

Hai trovato utile questo documento?

Questo contenuto è inappropriato?

Copyright:

Formati disponibili

3 Story

Caricato da

Copyright:

Formati disponibili

Project: Proposed 10 Storey Renovation

Concrete Floor Finishing (Floor Tile Placement Preparation)

D2 Masonry Works (2nd Floor)

D3 Masonry Works (3rd Floor)

D4 Masonry Works (4th Floor)

D5 Masonry Works (5th Floor)

D6 Masonry Works (6th Floor)

D7 Masonry Works (7th Floor)

D8 Masonry Works (8th Floor)

D9 Masonry Works (9th Floor)

D10 Masonry Works (10th Floor)

Total Material Cost

less 10% Retention Cost =

Work to be finished in 18 days (3 weeks)

Potrebbero piacerti anche