PRODUCTIVITY - Fardan Motorbike [PDF]

Zitiervorschau

PROJECT TITLE: Modification/ Fit-out on Existing Workshop for Al Fardan Premier Motors OWNER / CLIENT: LOCATION:

ITEM NO.

ITEM DESCRIPTION

ceiling works painting works wall partition floor finishes wall finishes

QAR 30,755.14 QAR 3,408.70 QAR 70,998.80 #REF! #REF! #REF!

profit+contingencies

QAR 2,720.00

ceiling frame pieces #REF! #REF! #REF! #REF!

omega c-channel wall angle gypsum

wall frame pieces #REF! #REF!

skilled workers non - skilled workers

#REF!

BILL OF QUANTITIES

PRODUCTIVITY RATES

INTERIOR FIT-OUT PROJECT

INTERIOR FIT-OUT PROJECT

QTY

UNIT

UNIT COST

MATERIALS COST (COMPANY PRICE)

MATERIALS COST (TENDER PRICE)

LABOR COST

ACTIVITY DURATION (NO. OF DAYS)

LINEAR METER

AREA

MAN / HOUR UNIT

LABOR

DURATION / HR. per labor

CEILING WORKS 1

CEILING BOARD CEILING (CF-2) 1.1 Gypsum Board 1.2 x 2.4 x 12mm 1.2 Primary/main Channel 45 x 15 mm x 3m (L) (omega) 1.3 Furring Runner 50 x 80 x 25 mm x 3m (L) (c-channel) 1.4 Wall Angle 30 x 30 mm x 3m (L) 1.5 Channel Hangers 1.6 Channel clips 1.7 Drywall screws 1.8 Drywall Joint Tape 1.9 Joint Compound (gypsum powder) TOTAL

111.00 89.00 265.00 43.00 75.00 4.00 1.00 2.00 1.00

PC PC PC PC PC BOX BOX ROLL BAG

21.00 3.50 6.00 3.00 6.00 40.00 20.00 10.00 15.00 124.50

CEILING WORKS TOTAL

rate/hr QAR 7.30 QAR 4.70

#REF!

duration

DURATION / DAYS

rate/2 labor QAR 14.60 QAR 9.40

no. of workers req'd.

TOTAL NO. OF HOURS

LABOR SALARY / HOUR

SKILLED WORKERS

NON-SKILLED WORKERS

LABOR COST PER ACTIVITY

skillled

non-skilled

CEILING WORKS

2,331.00 311.50 1,590.00 129.00 450.00 160.00 20.00 20.00 15.00 QAR 5,026.50

90.86

QAR 23,850.00

QAR 6,905.14

26.18

QAR 5,026.50

QAR 23,850.00

QAR 6,905.14

26.18

23,850.00

318.00

6.00

15.14

15.14

121.14

QAR 21.90

QAR 14.10

QAR 4,361.14

3

3

4.00

6.63

6.63

53.00

QAR 14.60

QAR 9.40

QAR 1,272.00

2

2

35.33

QAR 21.90

QAR 14.10

QAR 1,272.00

3

3

15.90

QAR 7.30

QAR 4.70

QAR 190.80

1

1

19.70

QAR 7.30

QAR 4.70

QAR 236.40

1

1

26.50

6.00

QAR 30,755.14

4.42

4.42

TOTAL

26.18

QAR 33,475.14

PAINTING WORKS 2

CEILING PAINT WORKS 2.1 Ceiling Pimer Paint (sealer) 2.2 Ceiling Finishing Paint

3

WALL PARTITION PAINT WORKS 3.1 Wall Pimer Paint (sealer) 3.2 Wall Finishing Paint

3.98 3.98

TIN TIN

75.00 260.00

298.13 1,033.50 QAR 1,331.63

4.93 4.93

TIN TIN

75.00 260.00

369.38 1,280.50

TOTAL

TOTAL

QAR 1,649.88

PAINTING WORKS TOTAL

QAR 2,981.50

318.00 QAR 190.80

1.99

QAR 236.40

6.44

QAR 427.20

8.43

394.00

QAR 3,408.70

3.98

4.93

2.00

2.00

1.99

1.99

TOTAL

1.99

2.46

2.46

TOTAL

2.46

6.00

13.81

13.81

110.48

QAR 21.90

QAR 14.10

QAR 3,977.14

3

3

6.00

7.21

7.21

57.71

QAR 21.90

QAR 14.10

QAR 2,077.61

3

3

6.00

7.21

7.21

57.71

QAR 21.90

QAR 14.10

QAR 2,077.61

3

3

TOTAL

28.24

6.00

4.95

4.95

39.62

QAR 21.90

QAR 14.10

QAR 1,426.29

3

3

6.00

2.59

2.59

20.70

QAR 21.90

QAR 14.10

QAR 745.07

3

3

6.00

2.59

2.59

20.70

QAR 21.90

QAR 14.10

QAR 745.07

3

3

TOTAL

10.13

0.13

0.13

1.00

QAR 7.30

QAR 4.70

QAR 12.00

1

1

TOTAL

0.13

QAR 6,128.70

WALL PARTITION WORKS 4

GYPSUM BOARD PARTITION 4.1 Gypsum Board 1.2 x 2.4 x 12mm 4.2 Metal Stud 30 x 50 mm 4.3 Metal Track 30 x 52 mm 4.4 Drywall screws 4.5 Drywall Joint Tape 4.6 Joint Compound (gypsum powder)

101.00 0.00 0.00 1.00 2.00 1.00

PC PC PC BOX ROLL BAG

21.00 10.00 10.00 20.00 10.00 15.00

TOTAL 5

DRYWALL PARTITION SYSTEM 5.1 Gypsum Board 1.2 x 2.4 x 12mm 5.2 Metal Stud 30 x 50 mm 5.3 Metal Track 30 x 52 mm 5.4 Drywall screws 5.5 Drywall Joint Tape 5.6 Joint Compound (gypsum powder)

37.00 0.00 0.00 1.00 1.00 1.00

PC PC PC BOX ROLL BAG

21.00 10.00 10.00 20.00 10.00 15.00

2,121.00 0.00 0.00 20.00 20.00 15.00 QAR 2,176.00

82.86 39,150.00

QAR 39,150.00 QAR 47,282.37

290.00

QAR 8,132.37

43.28

28.24 QAR 50,002.37

TOTAL

777.00 0.00 0.00 20.00 10.00 15.00 QAR 822.00

29.71

QAR 20,800.00

QAR 23,716.43 QAR 2,916.43 10.13

WALL PARTITION WORKS TOTAL

QAR 2,998.00

QAR 59,950.00

QAR 11,048.80

38.36

QAR 12.00

0.13

20,800.00

104.00

15.52

QAR 26,436.43

FLOOR FINISHES 6

596 X 596 X 10.5mm Matte Finish Park Silver Ceramic Floor Tile 6.1 Floor Tile 6.2 Cement 6.3 Wash Sand 6.4 Joint Filler (grout cement) TOTAL

8 1 1 0

A/SQM BAG CU.M. BAG

200.00

600.00

3.00

QAR 600.00

FLOOR FINISHES WORKS TOTAL

QAR 600.00

QAR 612.00

QAR 12.00

0.13

QAR 3,332.00

OVERALL TOTAL

QAR 11,006.00

QAR 87,208.70

QAR 18,381.14

72.97

QAR 119,374.64

OVERHEAD AND CONTIGENCIES (MATERIAL AND LABOR) 10% PCC

TENDER PRICE

COMPANY PRICE

QAR 10,516.26

QAR 2,938.71

0.25

TOTAL NO. OF HOURS TOTAL NO. OF LABOR

TENDER PRICE

COMPANY PRICE

TOTAL MATERIAL COST

QAR 86,781.50

QAR 11,006.00

TOTAL LABOR COST

QAR 18,381.14

QAR 18,381.14

TOTAL BUDGETED COST

QAR 105,162.64

QAR 29,387.14

TENDER PRICE

COMPANY PRICE

QAR 115,678.91

QAR 32,325.86

TOTAL BUDGETED COST + CONTIGENCIES NET INCOME / CONTRACTOR'S PROFIT (5% - PCC)

QAR 5,783.95

QAR 1,616.29

TOTAL PROJECT CONSTRUCTION COST AS PER QOUTATION

QAR 121,462.85

QAR 33,942.15

QAR 16,300.21 Prepared by: Arch. Jerome C. Coquia, UAP Architectural Engineer / Designer One Vision Projects

2.00

69.12 58.00

TOTAL DURATION (DAYS / HOURS)

69 MONTHS

2.3

552.99

TOTAL LABOR COST

QAR 18,393.14