Mixing Concrete 1:3:6(1 1/2")

Analysis for 1 Cube

No Item Description Item Ref Unit Quantity Rate Amount

1.01 Cement M-026 Bag 13 820.00 10,660.00
1.02 Sand M-113 Cube 0.53 10,500.00 5,565.00
1.03 1 1/2 " Metal M-065 Cube 0.92 5,500.00 5,060.00
1.04 Hire of Mixer P-001 Day 0.333 2,500.00 832.50
1.05 Water M-157 Gal 110 0.30 33.00
1.06 SK Labour L-003 Day 0.333 1,500.00 499.50
1.07 U / SK Labourer L-007 Day 2 1,200.00 2,400.00
Total for 0 1m2 25,050.00
Rate for 1 1m2 25,050.00
Rate(Say) 1Cube 25,050.00
Rate(Say) 1m3 8,851.59

Laying of 2" thick Cement Concrete screed 1:3:6 (1 1/2) in foundation at depth not exceed in 5' 0"
Analysis for 1 Sqr

No Item Description Item Ref Unit Quantity Rate Amount

1.01 Mixing Concrete 1:3:6(1 1/2") 05.A.02 Cube 0.1667 25,050.00 4,175.84
1.02 SK Labour L-003 Day 0.125 1,500.00 187.50
1.03 U / SK Labourer L-007 Day 0.5 1,200.00 600.00
Total for 0 0 4,963.34
Rate for 1 0 4,963.34
Rate(Say) 1 Sqr 4,960.00
Rate(Say) 1ft2 49.60
Rate(Say) 1m2 533.70

Rate(Say) Add 30% 160.11

Rate(Say) 1m 2
693.81

05.A.01 Mixing Concrete 1:1-1/2:3(3/4")

Analysis for 1 Cube

No. Item Description Item Ref Unit Quantity Rate Amount

1.01 Cement M-026 Bag 23 820.00 18,860.00
1.02 Sand M-113 Cube 0.42 10,500.00 4,410.00
1.03 3/4 " Metal M-066 Cube 0.82 6,200.00 5,084.00
1.04 Hire of Mixer P-001 Day 0.333 2,500.00 832.50
1.05 Water M-157 Gal 150 0.30 45.00
1.06 SK Labour L-003 Day 0.333 1,500.00 499.50
1.07 U / SK Labourer L-007 Day 2 1,200.00 2,400.00
Total for 0 0 32,131.00
Rate for 1 0 32,131.00
Rate(Say) 1Cube 32,130.00
Rate(Say) 1m 3
11,353.36
05.D.01 Cement concrete 1:11/2 : 3(3/4") in 300 mm ht column base in ground floor.
Analysis for 0.51 Cube

No Item Description Item Ref Unit Quantity Rate Amount

1.01 Mixed Concrete 1:1 1/2 : 3 (3/4") 05.A.01 Cube 0.51 32,130.00 16,386.30
Allow 5% of Items ( 1.01 ) for
819.32
Wastage
1.025 Hire of Vibrator P-002 Day 0.5 1,500.00 750.00
1.03 Mason L-009 Day 0.5 1,500.00 750.00
1.04 U / SK Labourer L-007 Day 1.5 1,200.00 1,800.00
1.05 SK Labourer (Vibrator) L-004 Day 0.5 1,500.00 750.00 3,300.00 6,470.59

1.08 U / SK Labourer (curing) L-007 Day 0.5 1,200.00 600.00

Total for 0 0 .52 cube 21,855.62
Rate for 0 1Cube 42,854.16
Rate(Say) 1Cube 42,854.00
Rate(Say) 1m 3
15,142.76
Ground floor - First Floor 1m 3
15,142.76

Rate(Say) Add 30% 4,542.83

Rate(Say) 1m3 19,685.59
2,286.43
Laying of 2" thick Cement Concrete screed 1:3:6 (1 1/2) in foundation at depth not exceed in 5' 0"
Analysis for 1 Sqr
No Item Description Item Ref Unit Quantity Rate Amount
Ready mixed Concrete 1:3:6(1
1.01 05.A.02 Cube 0.17 31,130.00 5,292.10
1/2")
Allow 5% of Items ( 1.01 ) for
264.61 264.61
Wastage
1.02 SK Labour L-003 Hr 1.1 187.50 206.25
1.03 U / SK Labourer L-007 Hr 1 150.00 150.00
Total for 5,912.96
Rate for 5,912.96
Rate(Say) 1 Sqr 5,910.00
Rate(Say) 1ft2 59.10
Rate(Say) 1m 2
635.92

Rate(Say) Add 30% 190.78

Rate(Say) 1m2 826.70
Rate-BOQ 1m2 #REF!

Labour Rate 1ft2 3.56

Labour Rate 1m2 38.31

Laying of 2" thick Cement Concrete screed 1:3:6 (1 1/2) in foundation at depth not exceed in 5' 0"
Analysis for 1 Sqr
No Item Description Item Ref Unit Quantity Rate Amount
Ready mixed Concrete 1:3:6(1
1.01 05.A.02 Cube 0.17 31,130.00 5,292.10
1/2")
1.02 SK Labour L-003 Hr 4 187.50 750.00
1.03 U / SK Labourer L-007 Hr 4 150.00 600.00
Total for 6,642.10
Rate for 6,642.10
Rate(Say) 1 Sqr 6,640.00
Rate(Say) 1ft 2
66.40
Rate(Say) 1m2 714.46

Rate(Say) Add 10% 71.45

Rate(Say) 1m2 785.91
Rate-BOQ 1m2 #REF!

Labour Rate 1ft2 13.50

Labour Rate 1m2 145.26
 Cement concrete 1:11/2 : 3(3/4") in 300 mm ht column base & stub in ground floor.

Analysis for 0.51 Cube

No Item Description Item Ref Unit Quantity Rate Amount
Materials
Ready mixed Concrete 1:1
1.01 05.A.01 Cube 0.51 34,101.50 17,391.77
1/2 : 3 (3/4")
Allow 5% of Items ( 1.01 ) for
869.59 18,261.36
Wastage

Labour
1.03 Mason L-009 Hr 1 187.50 187.50
1.04 U / SK Labourer L-007 Hr 1 150.00 150.00
1.05 SK Labourer (Vibrator) L-004 Hr 0.5 187.50 93.75
1.08 U / SK Labourer (curing) L-007 Hr 0.5 150.00 75.00 506.25

Plant & machinery

1.025 Hire of Porker Vibrator P-002 Hr 1 187.50 187.50 187.50
Allow 2% of Items ( 1.01 ) for
0.03 506.25 15.19 15.19
small tools
Total for 0 0 .51 cube 18,970.30
Rate for 0 1Cube 37,196.67
Rate(Say) 1m 3
13,143.70
Rate(Say) Add 30% 3,943.11
Rate(Say) 1m3 17,086.81
Rate-BOQ 1m3 17,099.77

Labour Rate .51 cube 506.25

Labour Rate 1cube 992.65
Labour Rate 1m3 350.76

Cement concrete 1:11/2 : 3(3/4") in 300 mm x 300 mm Plinth beam

Analysis for 0.51 Cube

No Item Description Item Ref Unit Quantity Rate Amount
Materials
Ready mixed Concrete 1:1
1.01 05.A.01 Cube 0.51 34,101.50 17,391.77
1/2 : 3 (3/4")
Allow 5% of Items ( 1.01 ) for
869.59 18,261.36
Wastage

Labour
1.03 Mason L-009 Hr 2 187.50 375.00
1.04 U / SK Labourer L-007 Hr 1 150.00 150.00
1.05 SK Labourer (Vibrator) L-004 Hr 1 187.50 187.50
1.08 U / SK Labourer (curing) L-007 Hr 1 150.00 150.00 862.50

Plant & machinery

1.025 Hire of Porker Vibrator P-002 Hr 1 187.50 187.50 187.50
 Allow 2% of Items ( 1.01 ) for
0.03 862.50 25.88 25.88
small tools
Total for 0 0 .51 cube 19,337.24
Rate for 0 1Cube 37,916.16
Rate(Say) 1m 3
13,397.94
Rate(Say) Add 27% 3,617.44
Rate(Say) 1m3 17,015.38
Rate-BOQ 1m3 17,099.77
Labour Rate .51 cube 862.50
Labour Rate 1cube 1,691.18
Labour Rate 1m3 597.59

Cement concrete 1:11/2 : 3(3/4") in column base & stub in ground floor.

Analysis for 0.51 Cube

No Item Description Item Ref Unit Quantity Rate Amount
Materials
Ready mixed Concrete 1:1
1.01 05.A.01 Cube 0.51 34,101.50 17,391.77
1/2 : 3 (3/4")
Allow 5% of Items ( 1.01 ) for
869.59 18,261.36
Wastage

Labour
1.03 Mason L-009 Hr 1.5 187.50 281.25
1.04 U / SK Labourer L-007 Hr 1 150.00 150.00
1.05 SK Labourer (Vibrator) L-004 Hr 1 187.50 187.50
1.08 U / SK Labourer (curing) L-007 Hr 0.7 150.00 105.00 723.75

Plant & machinery

1.025 Hire of Porker Vibrator P-002 Hr 1 187.50 187.50 187.50

Allow 2% of Items ( 1.01 ) for

0.03 723.75 21.71 21.71
small tools
Total for 0 0 .51 cube 19,194.32
Rate for 0 1Cube 37,635.92
Rate(Say) 1m3 13,298.91
Rate(Say) Add 28% 3,723.69
Rate(Say) 1m3 17,022.60
Rate-BOQ 1m3 17,099.77
Labour Rate .51 cube 723.75
Labour Rate 1cube 1,419.12
Labour Rate 1m3 501.46
 Cement concrete 1:11/2 : 3(3/4") in 300 mm x 300 mm ht plinth beam in ground floor.
Analysis for 10.m Cube
No Item Description Item Ref Unit Quantity Rate Amount
Materials

Ready mixed Concrete 1:1

1.01 05.A.01 m3 0.9 #REF! #REF!
1/2 : 3 (3/4")

Form work m2 6 #REF! #REF!

Rebar kg 73.06 #REF! #REF!

#REF!

Total for m 10 #REF!

Rate for m 1 #REF!

Rate(Say) 1m #REF!
Rate-BOQ 1m #REF!
Project : Proposed Factory Building for Navesta Pharmaceutical (Pvt) Ltd at Millewa.

Subject : Evaluations of Sub contractor rate

As per Boq Labour rate as per Labour rates agreed

Boq-based on
BOQ 30% of RNC Markup
Description of work
Item No Unit Qty Rate Amount markup

2B Concrete Works.

2B - 02 Gr.25 Ready mixed Concrete for m3 224 17,100 3,830,400.00 350.76 28% 501.46
column foundations

Gr.25 Ready mixed Concrete for

column stubs

2B - 05 Gr.25 Ready mixed Concrete for Lm 270 3,818 1,030,860.00 27% 597.59
300x300 plinth beam

Gr.25 Ready mixed Concrete for

floor concrete
Project : Proposed Factory Building for Navesta Pharmaceutical (Pvt) Ltd at Millewa.

Subject : Finalyzing of Sub contractor rate

BOQ Percentage of
Description of work Unit Proposed Rate
Item No RNC Markup

2B Concrete Works.

2B - 02 Gr.25 Ready mixed Concrete for m3 500 30%

column foundations

2B - 02 Gr.25 Ready mixed Concrete for m3 600 27%

column stubs

2B - 05 Gr.25 Ready mixed Concrete for m3 600 27%

300x300 Plinth beam

2B- Ground floor concrete m3 250 31%,33%,35%

16,17,18

Prepared By: Approved By;

Menaka Weerasinghe
Project Quantity Surveyor
2B - 02)Gr.25 Ready mixed Concrete for column foundations

Analysis for 1 m3

Item Description Unit Quantity Rate Amount

Materials
Ready mixed Concrete 1:1 1/2 : 3 (3/4") m3 1 12,050.00 12,050.00
including transport
Allow 3% for Wastage 361.50 12,411.50

Labour 675.00

Plant & machinery

Hire of Porker Vibrator Hr 0.25 187.50 46.88 46.88

Allow 3% for small tools 0.03 675.00 20.25 20.25

Total for 1m3 13,153.63
Add 30% 3,946.09

Rate(Say) 1m3 17,099.72

Rate-BOQ 1m3 17,099.77

Labour Rate 1m3 675.00

2B-16 )175mm thk. Gr.25 Ready mixed Floor Concrete for internal G.F floor area including Platform

Analysis for 1 m3

Item Description Unit Quantity Rate Amount

Materials
Ready mixed Concrete 1:1 1/2 : 3 (3/4") m3 1 12,050.00 12,050.00
including transport
Allow 3% for Wastage 361.50 12,411.50

Labour 893.00

Plant & machinery

Hire of Porker Vibrator Hr 0.25 187.50 46.88 46.88

Allow 3% for small tools 0.03 893.00 26.79 26.79

Total for 1m3 13,378.17
Add 30% 4,013.45

Rate(Say) 1m3 17,391.62

Rate-BOQ 1m3 17,391.98

Labour Rate 1m3 893.00

2B-17 )100mm thk. Gr.25 Readymixed Floor Concrete for internal G.F floor facility and office area

Analysis for 1 m3

Item Description Unit Quantity Rate Amount

Materials
Ready mixed Concrete 1:1 1/2 : 3 (3/4") m3 1 12,050.00 12,050.00
including transport
Allow 3% for Wastage 361.50 12,411.50

Labour 1,060.00

Plant & machinery

Hire of Porker Vibrator Hr 0.25 187.50 46.88 46.88

Allow 3% for small tools 0.03 1,060.00 31.80 31.80

Total for 1m3 13,550.18
Add 30% 4,065.05

Rate(Say) 1m3 17,615.23

Rate-BOQ 1m3 17,615.34

Labour Rate 1m3 1,060.00

2B - 18)150mm thick Gr.25 Concrete for mezzanine floor area

Analysis for 1 m3

Item Description Unit Quantity Rate Amount

Materials
Ready mixed Concrete 1:1 1/2 : 3 (3/4") m3 1 12,050.00 12,050.00
including transport
Allow 3% for Wastage 361.50 12,411.50

Labour 690.00

Plant & machinery

Hire of Porker Vibrator Hr 0.25 187.50 46.88 46.88

Allow 3% for small tools 0.03 690.00 20.70 20.70

Total for 1m 3
13,169.08
Add 30% 3,950.72

Rate(Say) 1m3 17,119.80

Rate-BOQ 1m3 17,120.60

Labour Rate 1m3 690.00

Cement concrete 1:11/2 : 3(3/4") in 300 mm x 300 mm ht plinth beam in ground floor.
Analysis 10.m Cube
for
Item Description Unit Quantity Rate Amount
Materials

Ready mixed Concrete 1:1 1/2 : 3 (3/4") m3 0.9 #REF! #REF!

Form work m2 6 #REF! #REF!

Rebar kg 73.06 #REF! #REF!
#REF!

Total for 10 #REF!

Rate for 1 #REF!

Rate(Say) 1m #REF!
Rate-BOQ 1m #REF!
2B - 02)Gr.25 Ready mixed Concrete for column foundations

Analysis for 1 m3

Item Description Unit Quantity Rate Amount

Materials
Ready mixed Concrete 1:1 1/2 : 3 (3/4") m3 1 12,050.00 12,050.00
including transport
Allow 3% for Wastage 361.50 12,411.50

Labour
Sk Hr 4.5 125.00 562.50 982.02
Usk Hr 4 100.00 400.00 962.50

Plant & machinery

Hire of Porker Vibrator Hr 0.25 187.50 46.88 46.88

Allow 3% for small tools 0.03 982.02 982.02 29.46

Total for 1m3 13,450.34
-
Add 30% 4,035.10
Rate-BOQ 1m3 17,485.44
 RN CONSTRUCTIONS (PVT) LTD.
ENGINEERS & CONTRACTORS
532/1, KADUWELA Rd, TALAHENA , BATTARAMULLA.
TEL :5399999, 2791160, 2791694, Fax : 2789014
E-mail : rncons@eureka.lk

Project : Proposed Factory Building for Navesta Pharmaceutical (Pvt) Ltd at Millewa.

Project Code :0251-003-2015/16-NAV

Subject : Sub contractor rate for laying of ready mix concrete

Qty as per RNC Labour Rate As Proposed Amount as per Amount as per
Boq Item No Description Unit
BOQ Markup per BOQ Labour rate BOQ proposed rate

2B Concrete Works.
2B - 02 Gr.25 Ready mixed Concrete for column foundations m3 #REF! 30% 675.00 500 #REF! #REF!
2B - 02 Gr.25 Ready mixed Concrete for column stubs m3 #REF! 30% 675.00 600 #REF! #REF!
2B - 05 Gr.25 Ready mixed Concrete for 300x300 Plinth beam m3 24.3 30% 675.00 600 16,402.50 14,580.00

Ground floor concrete

2B-16 175mm thk. Gr.25 Ready mixed Floor Concrete for internal m3 534.275 30% 893.00 250 477,107.58 133,568.75
G.F floor area including Platform
2B-17 100mm thk. Gr.25 Readymixed Floor Concrete for internal m3 61.8 30% 1,060.00 250 65,508.00 15,450.00
G.F floor facility and office area
2B-18 150mm thick Gr.25 Concrete for mezzanine floor area m3 151.2 30% 690.00 250 104,328.00 37,800.00

#REF! #REF!

Prepared By Checked By Approved By

Project QS DGM GM MD