VO01_replacement_Glass_rev00_091724

Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

TITLE:

ESTIMATED MARK-UPS TOTAL MARK-UP TOTAL


ITEM NO. DESCRIPTION Qty Unit Material Labor + Equipment VAT TOTAL COST UNIT COST
DIRECT COST OCM PROFIT % VALUE INDIRECT
(10) (11) (12) (13)
(1) (2) (3) (4) unit cost cost unit cost cost (5) (6) (7) (9) (13)/(3)
(5)x(9) (5%[(5)+(10)]) (10)+(11) (5)+(12)
I GENERAL REQUIREMENTS
Scaffolding (Rentals) 1.00 ls - - 10,000.00 10,000.00 10,000.00 12.00% 8.00% 20.00% 2,000.00 600.00 2,600.00 12,600.00 12,600.00
Delivery Charge 1.00 ls 110,000.00 110,000.00 - - 110,000.00 12.00% 8.00% 20.00% 22,000.00 6,600.00 28,600.00 138,600.00 138,600.00

TOTAL OF GENERAL REQUIREMENTS 151,200.00


II ARCHITECTURAL WORKS
1.0 Front Elevation -
GP-1: 1.995mH x 1.442mW, 8mm thk. Tempered Low-E Glass 1.00 set 49,121.65 49,121.65 14,736.49 14,736.49 63,858.14 12.00% 8.00% 20.00% 12,771.63 3,831.49 16,603.12 80,461.26 80,461.26
2.0 Rear Elevation
0.995mH x 1.96mW, 8mm thk. Tempered Low-E Glass 1.00 set 39,699.34 39,699.34 11,909.80 11,909.80 51,609.14 12.00% 8.00% 20.00% 10,321.83 3,096.55 13,418.38 65,027.52 65,027.52
0.991mH x 1.885mW, 8mm thk. Tempered Low-E Glass 1.00 set 39,699.34 39,699.34 11,909.80 11,909.80 51,609.14 12.00% 8.00% 20.00% 10,321.83 3,096.55 13,418.38 65,027.52 65,027.52
0.978mH x 0.978mW, 8mm thk. Tempered Low-E Glass 1.00 set 21,333.95 21,333.95 6,400.19 6,400.19 27,734.14 12.00% 8.00% 20.00% 5,546.83 1,664.05 7,210.88 34,945.02 34,945.02

TOTAL OF ARCHITECTURAL WORKS 245,461.31


IV GRAND TOTAL I+II 396,661.306

5,218.14

You might also like