LIMAC TRADING

P.OBOX 177,MENDI SOUTHERN HIGHLANDS PROVINCE,PNG

PROJECT: ST. CLAIRE SINGLE CLASSROOM                                                               ESTIMATOR/ARCHITECT: EMMANUEL KAWALE 
CLIENT: ...................................................                                                                (FREELANCE ARCHITECT ‐MK'S SKETCHES)                                    
PROJECT NUMBER: 001
SUPPLIER: HARDWARE HOUSE ‐LAE

PROPOSED B.O.Q FOR KARANAS PRIMARY -SINGLE CLASSROOM

DESCRIPTION  UNIT QTY PRICE  (K  ) AMMOUNT   ( K )
A Concrete Works
    1.0 Builders Mix gravel m3 10 200 2000
    2.0 40kg cement bags bags 100 32.2 3220
    3.0 v-squeen plastic roll 5 153.19 765.95
    4.0 f72 mesh fabric (6mx2.4m) sht 5 160 800
    5.0 form plywood 20mm sht 10 155 1550
    6.0 Lock crete x 1ltr Ltr 10 45 450
    7.0 100mm dia. galv. House stump @ 1.5m m 30 108.18 3245.4
                                  12,031.35
C Wood Works
    1.0 Wall Cladding V-CRIMP @ standard length SHT 100 45 4500
    2.0 75x50mm hwd. Tmb. @3.3m studs lm 800 35 28000
    3.0 4mm ply wood SHT 300 38.72 11616
    4.0 19x19mm corner mould @ 6m lm 100 11.9 1190
    5.0 75x25mm skirting @ 6m lm 50 29.4 1470
    7.0 100x100mm treated. Dresd .tmb support post lm 6 120 720
    8.0 50x25mm Architreve lm 60 15 900
    9.0 38x19mm Door Strip/ Stoper/ window strip lm 10 16 160
  10.0 20mm plywood for selvers SHT 36 150 5400
  13.0 120x38mm hwd.tmb. @ 3.4m top cord lm 50 39.2 1960
  14.0 32x12 cover strips @ 3.3m lm 20 7.25 145
  16.0 solid core door (800mm) lm 8 135.5 1084
  17.0 200x50mm door frames. @ 3.4m and stair landing LM 16 59.59 953.44
  18.0 200x38mm hwd.tmb Window frams@ 3.4m LM 35 59.59 2085.65
  19.0 200x38mm hwd.tmb facia board @ 3.4m lm 20 59.59 1191.8
  21.0 100X25mm HWD Floor deckings lm 350 25.6 8960
  22.0 100x50 Stair Rail & verandah rail lm 10 45.3 453
  23.0 200x50 stair stringer @ 3m lm 10 32.2 322
                                  71,110.89

D Joinery Works/White goods
    1.0 500x300mm wall angle bracing item 20 16.57 331.4
    2.0 8Gx 50mm wood screw pkts 6 15.3 91.8
    3.0 4-ltr Vanish paint tin 4 35.3 141.2
    4.0 sanding sealer 4L TIN 5 90 450
    5.0 wood glue ltr 20 120.8 2416
                                    3,430.40

E Fixtures & Fasteners Works
    1.0 2inch nail crtn 2 131.2 262.4
    2.0 3-ich nail crtn 4 143.9 575.6
    3.0 4-inch nail crtn 4 160.9 643.6
    4.0 1-inch nail crtn 2 130 260
    5.0 inch & half nail crtn 2 168 336
    7.0 Galv Clout Nail 30x2.5mm pkts 20 8.4 168
    9.0 120x12mm cup head bolts item 50 3.22 161
  10.0 12mm nuts item 50 0.44 22
  11.0 12mm washers item 50 0.44 22
  12.0 door hinges item 8 17.3 138.4
  14.0 lockwood dead lock item 8 88.75 710
  16.0 roofing nails crtn 5 130.3 651.5
  19.0 door handles (150mm D- handles) item 6 6.5 39
                                     3,989.50

F Window Works
    1.0 louver blades clear no 300 4.2 1260
    3.0 g4 mesh wire sht 12 119.75 1437
    4.0 8-blade Galvanised louver frame item 50 31.96 1598
    6.0 fly wire roll 2 55.8 111.6
    7.0 Curtain rod item 8 5.6 44.8
    8.0 rod holder m 10 3.5 35
                                     4,486.40

G Finishes Works  (All Paints Oil base)
    1.0 under coat 4litr tins 20 100 2000
    2.0 off-white 4ltr tins 20 105 2100
    3.0 Gloss white 4ltr tins 15 105 1575
    4.0 easy coat green tins 30 300 9000
    6.0 easy coat mission brown tins 10 219.49 2194.9
    7.0 mineral turps 5litr tins 15 66.19 992.85
    8.0 sand paper p120 sht 30 1.2 36
    9.0 sand paper p180 sht 30 1.2 36
  10.0 spakfillar 500g item 15 17.82 267.3
  11.0 no more gap tube 10 14.65 146.5
  12.0 paint brush 50mm item 10 4.64 46.4
  15.0 230mm roller kits item 5 28.6 143
  16.0 paint brush 100mm item 12 10.2 122.4
                                   18,660.35

I Roofing Works
    1.0 roof & gutter slicone tube 6 30 180
    2.0 colour bond Roofing Iron x 14 footh (side b) sht 50 68.9 3445
    3.0 colour bond Roofing Iron x 14 footh (side a) sht 20 64.8 1296
    4.0 galvanised barge mould colour bond @3.3m lghts 10 42.6 426
    5.0 Galvanised Roof Brace roll 6 43.6 261.6
    6.0 Galvanised Angle Wall Brace lm 10 22.3 223
    7.0 Sisalation foil double roll 4 137.78 551.12
    8.0 Galvanised Chicken Mesh roll 2 216.2 432.4
                                     6,382.72

J Plumbing Works & SERVICES FIT OFFS(ELECTRICAL WORKS)
  63.0 Sheirline gutters breackets item 22 2.3 50.6
  64.0 Sheirline gutters stop ends item 12 2.6 31.2
  65.0 Galvanized gutters dropper 100mm item 6 4.5 27
  66.0 . Roofing and gutters silicone clear item 10 31 310
  68.0 150mm colour bond sherline galvanised gutter @ 6m item 16 350 5600
 Electrical Works item 20,000.00
  69.0 Micellinious item 2000
                                  28,018.80

M Prelimanry 
    1.0 Site Setup 1 5000 5000
    2.0 Mobilization 1 7000 7000
                                  12,000.00

N Ground Works
    1.0 excavation of pad footing 400x400x700mm deepx m3 200 30 6000
                                    3,000.00
O Workers Health & Safty
1         5,000.00                                     5,000.00
                                    5,000.00
P Labour
    1.0 Supervisor
    2.0 Foreman
    3.0 Leading Hand
    4.0 Tradesman
    5.0 Helping Hand
    6.0 Security
                                  70,000.00
R Logistic
7         5,000.00                                   35,000.00

            SUMMARY COST FOR PROPOSED CLASSROOM 
SUMMARY  AMMOUNT (K)

A Concrete Works                                   12,031.35
E Wood Works                                   71,110.89
F Joinery Works/White goods                                     3,430.40
G Fixtures & Fasteners Works                                     3,989.50
H Window Works                                     4,486.40
I Finishes Works  (All Paints Oil base)                                   18,660.35
K Roofing Works                                     6,382.72
L Plumbing Works & SERVICES FIT OFFS(ELECTRICAL WORKS)                                   28,018.80
O Prelimanry                                    12,000.00
Q Ground Works                                     3,000.00
R Workers health& safty                                     5,000.00
S Labour                                   70,000.00
U Logistic                                   35,000.00

SUB TOTAL (K)                      273,110.41

10 % GST‐ INCLUSIVE (K)                        27,311.04

  GRAND TOTAL (K)        300,421.45