Вы находитесь на странице: 1из 2

SITE NAME: SH ECOLAND SANDAWA COSS

PROJECT NAME PKDR

WORKING BUDGET
LUBE BAY PRICE TOTAL
Gravel Bedding
3
G-1 10.78 m 1,010.00 10,887.80
Foundation and Structural Works -
3
Concrete Works 24.40 m -
Cement 244.00 bag 260.00 63,440.00
3
White Sand 12.20 m 1,035.00 12,627.00
3
Gravel 24.40 m 1,010.00 24,644.00
Reinforcing Steel: -
20mm x 6m 28.00 pcs 645.00 18,060.00
16mm x 6m 99.00 pcs 394.00 39,006.00
12mm x 6m 15.00 pcs 223.00 3,345.00
10mm x 6m 264.00 pcs 156.00 41,184.00
Formworks: -
Plywood 3/8" x 4' x 8' 26.00 pcs 490.00 12,740.00
Lumber 2" x 3" x 10' 151.00 pcs 150.00 22,650.00
Structural Steel: -
W8 x 24lbs x 6m 10.00 pcs 9,818.00 98,180.00
W16 x 45lbs x 6m 8.00 pcs 18,409.00 147,272.00
W12 x 30lbs x 6m 5.00 pcs 12,273.00 61,365.00
W10 x 49lbs x 6m 4.00 pcs 49,000.00 196,000.00
LC 150 x 50 x 20 x 2mm x 6m 21.00 pcs 518.00 10,878.00
22mm thk x 4' x 8' MS Plate pc -
16mm dia. x 800mm A325 Anchor Bolt 24.00 pcs 190.00 4,560.00
2
Plastering 407.65 m -
Cement 79.00 bags 260.00 20,540.00
3
White Sand 6.52 m 1,035.00 6,748.20
2
Masonry 227.23 m -
CHB 6" 2841.00 pcs 16.00 45,456.00
Cement 232.00 bags 260.00 60,320.00
3
White Sand 19.18 m 1,035.00 19,851.30
12mm 88.00 pcs 223.00 19,624.00
10mm 89.00 pcs 156.00 13,884.00
Ceiling -
4.5mm thk 4' x 8' Hardiflex Board 32.00 pcs 470.00 15,040.00
1" x 1" x 10' GI Wall Angle 13.00 pcs 36.50 474.50
0.6mm x 5m Metal Furring Double 49.00 pcs 112.56 5,515.44
0.8mm x 5m Carrying Channel 85.00 pcs 110.00 9,350.00
W Clip Double 216.00 pcs 3.03 654.48
SALES BUILDING -
Gravel Bedding -
3
G-1 19.31 m 1,010.00 19,503.10
Foundation and Structural Works -
3
Concrete Works 28.81 m
Cement 289.00 bag 260.00 299,115.00
3
White Sand 14.41 m 1,035.00 14,549.05
3
Gravel 28.81 m 1,010.00 29,098.10
Reinforcing Steel: -
20mm 63.00 pcs 645.00 40,635.00
16mm 182.00 pcs 394.00 71,708.00
12mm 43.00 pcs 223.00 9,589.00
10mm 327.00 pcs 156.00 51,012.00
Formworks: -
Plywood 3/8" x 4' x 8' 28.00 pcs 490.00 13,720.00
Lumber 2" x 3" x 10' 162.00 pcs 150.00 24,300.00
Structural Steel: -
W8 x 24lbs x 6m 15.00 pcs 9,818.00 147,270.00
W16 x 45lbs x 6m 2.00 pcs 18,409.00 36,818.00
W12 x 30lbs x 6m 8.00 pcs 12,273.00 98,184.00
W10 x 49lbs x 6m 7.00 pcs 49,000.00 343,000.00
W10 x 22lbs x 6m 9.00 pcs 9,000.00 81,000.00
LC 150 x 50 x 20 x 2mm x 6m 27.00 pcs 518.00 13,986.00
22mm thk x 4' x 8' MS Plate 1.00 pc 190.00
16mm dia. x 800mm A325 Anchor Bolt 96.00 pcs 190.00 18,240.00
Plain Round Bar 363.00 pcs 140.00 50,820.00
Concreting Works -
3
Slab-on-grade 23.49 m -
Cement 235.00 bag 260.00 61,100.00
3
White Sand 11.75 m 1,035.00 12,156.08
3
Gravel 23.49 m 1,010.00 23,724.90
12mm 116.00 pcs 223.00 25,868.00
3
Steel Decking (2F and Roof Deck) 5.98 m -
Cement 60.00 bag 260.00 15,600.00
3
White Sand 2.99 m 1,035.00 3,094.65
3
Gravel 5.98 m 1,010.00 6,039.80
10mm 938.00 pcs 156.00 146,328.00
3
Stairs 1.57 m -
Cement 16.00 bag 260.00 4,160.00
3
White Sand 7.85 m 1,035.00 8,124.75
3
Gravel 1.57 m 1,010.00 1,585.70
2
Plastering 801.28 m -
Cement 154.00 bags 260.00 40,040.00
3
White Sand 12.82 m 1,035.00 13,268.70
2
Masonry 400.64 m -
CHB 6" 5008.00 pcs 16.00 80,128.00
Cement 408.00 bags 260.00 106,080.00
3
White Sand 33.81 m 1,035.00 34,993.35
12mm 156.00 pcs 223.00 34,788.00
10mm 157.00 pcs 156.00 24,492.00
Ceiling -
4.5mm thk 4' x 8' Hardiflex Board 37.00 pcs 470.00 17,390.00
1" x 1" x 10' GI Wall Angle 30.00 pcs 36.50 1,095.00
0.6mm x 5m Metal Furring Double 54.00 pcs 112.56 6,078.24
0.8mm x 5m Carrying Channel 106.00 pcs 110.00 11,660.00
W Clip Double 264.00 pcs 3.03 799.92

MATERIALS : 3,025,629.06
LABOR: 1,330,000.00
HEAVY EQUIPMENT
RENTAL 240,000.00
TRANSPO 47,500.00
LODGING : 72,000.00
BOARD UP : 50,000.00
TEMFACIL : 10,000.00
CONTENGENCIES : 477,512.91

GRAND TOTAL : 5,252,641.96


PO AMOUNT : 7,781,075.82

MARK UP : 2,528,433.86 32%

Оценить