Calc., Concrete Brick, Examp 2022

page 1
JSI Inc. Concrete + Brick Summary Sheet 09/27/2022 14:18:31
SUMMARY SHEET Form of Contract : Subcont.-margin

Calculated by : 8%
Case no./name : Dato/tid 9/27/2022 14:18
Machinery Social
Materials Hours Wages Daily wage (plant) allowance Total Cost - Margin of
Main Groups wage price sales price
BUILDING SITE 139,695 55 11,550 - - 3,926 15,476 155,171 66,499
CONCRETE PAGE 70,830 88 16,109 2,416 - 6,296 24,821 95,651 40,994
ERECTION 97,430 23 4,340 434 - 1,623 6,397 103,827 44,498
BRICK WORK 240,000 613 144,568 8,674 - 49,991 203,233 443,233 189,957
Sum 547,955 779 176,567 11,524 - 61,835 249,926 797,881 341,949
Ftp. wage in % 10% - - - - - - 24,993 24,993 10,712
Fpt. materials. in % 5% 27,398 - - - - - - 27,398 11,742
Material waste in % 5% 27,398 - - - - - - 27,398 11,742
Travel cost pr. day 40 - - - - - - 4,210 4,210 1,805
Working days 105
OWN WORK, TOTAL 602,751 279,129 881,880 377,950
SUB-CONTRACTS, TOTAL 50,000 4,000
CLIENT Risk
ARCHITECT Manning average 5 Bid sum excl. contingency/winter
ENGINEER Client contingency EA
CONST. START : Const. time EP MANAGEMENT COSTS TOTAL: 56,553 Winter provisions
CONST. FINISH EA : - Subject Number Const.time Kr/mth. Total Client contingency SUBCON.
PART. FINISH Foreman 1.00 1.0 33,997 33,997 Client contingency EA
PART. FINISH Const. time total Byggeleder 0.50 1.0 36,612 18,306 Miscellaneous allowance
FINISH TOTAL : - Project leder 0.10 1.0 42,496 4,250 Miscellaneous allowance
BASEMENT M2 : 111.0 Project manager - 1.0 54,265 - Miscellaneous allowance
STOREY M2 - KR/M² own works 11,350 Margin 1 Kr 381,950 Performance Bond set aside
OUTHOUSE M2 - KR/M² Total excl. Conting./winter 11,836 Margin % 1 % 29.1% Performance Bond commission
CONVERSION M2 - KR/M² Total 11,906 Margin 2 Kr 325,398 TOTAL BID:
TOTAL M2 111.0 BUILDING SITE IN % OF EA 18% Margin % 2 % 24.8%
615511620.xls
page 2
JSI Inc. Concrete + Brick Summary Sheet 09/27/2022 14:18:31
Margin CHECK LIST

30% Calculated by : -
Case no./name : -
-
Sales -
price CLIENT 0
221,670 ARCHITECT 0
136,645 ENGINEER 0
148,325
633,190
1,139,830 Time of inspection date time
35,705 Strategy estimate Kr.
39,140 Responsible in production
39,140 Form of Contract?/Tilbudsform
6,015 Criteria for awarding contract
Insurance Groundworks&Concrete All Risk Yes No
1,259,830 Penalty intermediate deadline Kr. Or o/oo of contract sum
54,000 Penalty finsih deadline Kr. Or o/oo of contract sum
- Time schedule evaluation OK Tight
1,313,830 Performance Bond Yes No
Revision Sheet No.
Extended winter provisions Included List None
Refuse Containers All EP None
Portable cabins All EP None
Alternative Bids allowed Yes No
Can reservations be taken? Yes No
Are there problems with polution?
6,569 Notes
1,180
1,321,579
615511620.xls
page 3
JSI Inc. Sub-contr. 09/27/2022 14:18:31
SUB-CONTRACTORS Page 1
Calculated by -
Case no./name : -
- Margin Sales Kr/m2
- 8% price Sales price
Contracts Total Contractors I alt Ialt
Soil works 50,000 Hearsay A/S 4,000 54,000 486
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
page 4
JSI Inc. Sub-contr. 09/27/2022 14:18:31
50,000 4,000 54,000 486

page 5
JSI Inc. Building site 09/27/2022 14:18:31
BUILDING SITE 1 SAMLESIDE

Calculated by : -
Case no./name : - DAY WAGE 0%
- HOURLY RATE 210 MATERIALS WAGES DAY WAGE HOURS SOCIAL ALL. COST PRICE MARGIN
- 34% 30%
BUILDING SITE ESTABL.-REMO. Page 2................................. 68,900 7,770 - 37 2,641 79,311 33,989
BUILDING SITE HIRE/OPERATION Page 3.................................. 70,795 3,780 - 18 1,285 75,860 32,510
- Page 4 ................................ - - - - - - -
- Page 5 ................................ - - - - - - -
- Page 6.................................. - - - - - - -
- Page 7.................................. - - - - - - -
- Page 8 ................................ - - - - - - -
- Page 9................................. - - - - - - -
- Page 10.................................. - - - - - - -
- Page 11 ................................ - - - - - - -
- Page 12................................ - - - - - - -
- Page 13................................. - - - - - - -
- Page 14................................. - - - - - - -
- Page 15................................. - - - - - - -
- Page 16................................. - - - - - - -
- Page 17................................ - - - - - - -
- Page 18................................. - - - - - - -
- Page 19................................. - - - - - - -
- Page 20................................. - - - - - - -
- Page 21................................. - - - - - - -
139,695 11,550 - 55 3,926 155,171 66,499
Cost price
Renting of machinery
and plant 60,795
Other operational
costs 15,065 DKr./m2 BUILDING SITE WORKS 1,997
Establishing./removing. 79,311
page 6
BUILDING SITE 2
Calculated by : -
Case no./name : -
- MATERIALS WAGES DAG WAGE SOCIAL COST PRICE MARGIN
- 30%
BUILDING SITE ESTABL.-REMO. Quantity Unit @ Total kr Minutes Total kr Total kr Total kr
Establishment of building site 16.0 hours 200 3,200 60 3,360 - 1,142 7,702 11,003
Mounting porta cabins 2.0 pcs 1,500 3,000 - - - 3,000 4,286
Mounting sanitary cabins 1.0 pcs 2,500 2,500 - - - 2,500 3,571
Demounting of porta cabins 3.0 pcs 750 2,250 - - - 2,250 3,214
El-Installations 3.0 x 1,000 3,000 - - - 3,000 4,286
Lighting 4.0 x 1,000 4,000 - - - 4,000 5,714
Water installations 1.0 x 500 500 - - - 500 714
Telephone installation 1.0 x 1,200 1,200 - - - 1,200 1,714
Putting down crane tracks rm 600 - 120 - - - - -
Crane up/down (Semi-mobile crane) x 10,000 - - - - - -
Crane up/down (Tower crane) x 80,000 - - - - - -
Lift up/down (Material lift) x 5,000 - - - - - -
Lift up/down (personnel lift) x 8,000 - - - - - -
Building site roads 200.0 m2 60 12,000 - - - 12,000 17,143
Paving at porta cabins m2 45 - 5 - - - - -
Putting down plates for traffic 20.0 pcs - 15 1,050 - 357 1,407 2,010
Building site fence 200.0 rm 75 15,000 - - - 15,000 21,429
Gates 1.0 pcs 1,250 1,250 - - - 1,250 1,786
Removal of site fence 200.0 3 15 3,000 - - - 3,000 4,286
- - - - - -
- - - - - -
- - - - - -
Final clean-up 16.0 hrs. - - 60 3,360 - 1,142 4,502 6,431
Transport of porta cabins 3.0 trip 2,000 6,000 - - - 6,000 8,571
Transport of plant/installations 10.0 trip 1,200 12,000 - - - 12,000 17,143
68,900 7,770 - 2,641 79,311 113,301
page 7
BUILDING SITE 3
Calculated by : -
Case no./name : - Construction period
- - EP MATERIALS WAGES DAY WAGE SOCIAL COST PRICE SALES PRICE
- - Total 30%
BUILDING SITE HIRE/OPERATION Quantity Unit @ Total kr Minutes Total kr Total kr Total kr
Scaffolding 400.0 m2 20 8,000 - - - 8,000 11,429
Small machines/hand tools 4.0 mth 3,500 14,000 - - - 14,000 20,000
Telephone 4.0 mth 600 2,400 - - - 2,400 3,429
Dining cabin 10 persons 4.0 mth 1,350 5,400 - - - 5,400 7,714
Sanitary cabin 10 persons 4.0 mth 2,690 10,760 - - - 10,760 15,371
Foremand's cabin 4.0 mth 2,250 9,000 - - - 9,000 12,857
Site manager's cabin mth 2,250 - - - - - -
Meeting cabin mth 2,300 - - - - - -
Material cabin mth 500 - - - - - -
Tower crane type mth 28,000 - - - - - -
Semi-mobile crane type 1.0 mth 11,235 11,235 - - - 11,235 16,050
Crane track pcs x sets mth 380 - - - - - -
Material lift mth 3,500 - - - - - -
Personnel lift mth 9,300 - - - - - -
Building lift (Byggelift) type mth 9,000 - - - - - -
Heating of cabins 4.0 mth 500 2,000 - - - 2,000 2,857
Machine driver mth - 9,600 - - - - -
Setting out 10.0 hrs. 50 500 60 2,100 - 714 3,314 4,734
Safety barrier rm. 20 - 5 - - - - -
Cleaning of cabins/building 4.0 rm - 60 840 - 286 1,126 1,608
Cleaning of site 4.0 rm - 60 840 - 286 1,126 1,608
Container heavy 3.0 pcs 1,000 3,000 - - - 3,000 4,286
Container light/mixed 3.0 pcs 1,500 4,500 - - - 4,500 6,429
Pallet for brick thous. 52 - - - - - -
Concrete by conveyorbelt (Bånd beton) m3 55 - - - - - -
Steel plates for traffic
(Kørerplader) hire
kr/m2/day m2 0.6 - - - - - -
70,795 3,780 - 1,285 75,860 108,371
page 8
SALES PRICE
113,300
108,370
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
221,670
page 9
KR/UNIT
Total kr
688
2,143
3,571
1,071
1,429
1,429
714
1,714
-
-
-
-
-
86
-
100
107
1,786
21
-
-
-
402
2,857
1,714
page 10
KR/UNIT
Total kr
29
5,000
857
1,929
3,843
3,214
-
-
-
-
16,050
-
-
-
-
714
-
473
-
402
402
1,429
2,143
-
-
-
page 11
JSI Inc. Concrete 09/27/2022 14:18:31
CONCRETE PAGE 1 SAMLESIDE

Calculated by : -
- HOURLY RATE 210 MATERIALS WAGE DAY WAGE HOURS SOCIAL COST PRICE
- 34%
Foundations Page 2................................. 70,720 16,065 2,410 88 6,279 95,474
Foundations Page 3................................. 110 44 7 0 17 177
Point foundations Page 4................................. - - - - - -
Cellar walls Page 5................................. - - - - - -
Walls Page 6................................ - - - - - -
Terrain slab Page 7................................. - - - - - -
Terrain slab Page 8................................ - - - - - -
Slab (decking)/columns/beams Page 9................................. - - - - - -
Slab (decking)/columns/beams Page 10................................ - - - - - -
Stairways Page 11................................ - - - - - -
Industrial floors Page 12................................ - - - - - -
Industrial floors Page 13................................ - - - - - -
Channels/hollows/tanks Page 14................................ - - - - - -
Kanaler/gruber/tanke Page 15................................ - - - - - -
Channels/hollows/tanks Page 16................................ - - - - - -
Foundations Page 17................................ - - - - - -
Foundations Page 18................................ - - - - - -
Point foundations Page 19................................ - - - - - -
Cellar walls Page 20................................ - - - - - -
Walls Page 21............................... - - - - - -
70,830 16,109 2,416 88 6,296 95,651
Total cement blinding 60 m2
Total concrete 50 m3 Hours/m3 concrete total....... 1.76
Total formwork 100 m2 Form hire total 3,000 Kr/m2 CONCRETE WORK
Total reinforcement 10 kg Reinforcement kg/m3 total 0
Total reinforce.mesh - m2
page 12
JSI Inc. Concrete 09/27/2022 14:18:31
CONCRETE PAGE 2
Calculated by : -
Case no./name : -
- MATERIALS WAGE DAY WAGE SOCIAL COST PRICE
-
Foundations Quantity Unit @ Total kr Minutes Total kr Total kr
Blinding 5 MN 60.0 m2 62.0 3,720 4.00 840 126 328 5,014
Concrete type 15MN 50.0 m3 1,280.0 64,000 29.00 5,075 761 1,984 71,820
Concrete type 20MN - m3 1,315.0 - 29.00 - - - -
Concrete type 30MNp - m3 1,561.0 - 29.00 - - - -
Form 100.0 m2 30.0 3,000 29.00 10,150 1,523 3,967 18,640
Form spec. - m2 50.0 - 50.00 - - - -
Rebate for heat/water/sanitary - pcs. 20.0 - 20.00 - - - -
Rebate column - pcs. 30.0 - 20.00 - - - -
Rebate edge - rm 20.0 - 25.00 - - - -
Leca blocks 10 cm - pcs. 11.0 - 3.00 - - - -
Cold-bridge insulation (edge slab/foundation) 50 mm - m2 30.0 - 7.50 - - - -
2 x Asphalt - m2 20.0 - 6.00 - - - -
- - - - - - - -
- - - - - - - -
Reinforcement type Y-10 mm kg 11.0 - 1.25 - - - -
Reinforcement type Y-12 mm - kg 11.0 - 1.25 - - - -
70,720 16,065 2,410 5,951 95,474
CHECK
Kr/m3 2,728
Fo/m3 2.00
Hours/m3 1.76
Kg/m3 -
Hours totally 88
page 13
JSI Inc. Concrete 09/27/2022 14:18:31
CONCRETE PAGE 3
Calculated by : -
Case no./name : -
-
Blinding 5 MN - m2 62.0 - 4.00 - - - -
Form - m2 30.0 - 29.00 - - - -
Form spec. - m2 50.0 - 50.00 - - - -
Rebate edge - rm. 20.0 - 20.00 - - - -
Leca blocks 33 cm - m2 50.0 - 6.00 - - - -
2 x Asphalt - m2 20.0 - 5.00 - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
Reinforcement type Y-10 mm 10.0 kg 11.0 110 1.25 44 7 17 177
110 44 7 17 177
CHECK
Kr/m3 #DIV/0!
Fo/m3 #DIV/0!
Tim/m3 #DIV/0!
Kg/m3 #DIV/0!
Timer ialt 0
page 14
JSI Inc. Concrete 09/27/2022 14:18:31
CONCRETE PAGE 4
Calculated by : -
Case no./name : -
-
Point foundations Quantity Unit @ Total kr Minutes Total kr Total kr
Blinding 5 MN - m2 62.0 - 4.00 - - - -
Form - m2 30.0 - 29.00 - - - -
Form spec. - m2 50.0 - 50.00 - - - -
Rebate edge - rm. 20.0 - 20.00 - - - -
Casting-in of brackets - pcs. - - 30.00 - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - -
CHECK
Kr/m3 #DIV/0!
Fo/m3 #DIV/0!
Hours/m3 #DIV/0!
Kg/m3 #DIV/0!
Hours totally -
page 15
JSI Inc. Concrete 09/27/2022 14:18:31
CONCRETE PAGE 5
Calculated by : -
Case no./name : -
-
Cellar walls Quantity Unit @ Total kr Minutes Total kr Total kr
Blinding 5 MN - m2 62.0 - 4.00 - - - -
Concrete type 30MNm - m3 1,561.0 - 29.00 - - - -
Form - m2 30.0 - 29.00 - - - -
Form spec. - m2 50.0 - 50.00 - - - -
Rebate edge - rm. 20.0 - 20.00 - - - -
Grate over light shaft windows - pcs. 500.0 - 60.00 - - - -
Flashing at top of basement wall
waterproofing (drain board) - rm. 10.0 - 5.00 - - - -
Water proofing board 50 mm - m2 45.0 - 6.00 - - - -
2 x Asphalt - m2 20.0 - 5.00 - - - -
Joint profile - rm. 60.0 - 6.00 - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - -
CHECK
Kr/m3 #DIV/0!
Fo/m3 #DIV/0!
Hours/m3 #DIV/0!
Kg/m3 #DIV/0!
Hours totally -
page 16
JSI Inc. Concrete 09/27/2022 14:18:31
CONCRETE PAGE 6
Calculated by : -
Case no./name : -
-
Walls Quantity Unit @ Total kr Minutes Total kr Total kr
Renselag 5 MN - m2 62.0 - 4.00 - - - -
Beton type 15MN - m3 1,280.0 - 29.00 - - - -
Beton type 25MN - m3 1,315.0 - 29.00 - - - -
Beton type 30MNm - m3 1,561.0 - 29.00 - - - -
Form - m2 30.0 - 29.00 - - - -
Form spec. - m2 50.0 - 50.00 - - - -
Udsp vvs - pcs. 20.0 - 20.00 - - - -
Udsp. kant - rm. 20.0 - 20.00 - - - -
Lecablokke 10 cm - pcs. 11.0 - 3.00 - - - -
Lecablokke 15 cm - pcs. 20.0 - 3.00 - - - -
Riste over lyskasse - pcs. 500.0 - 60.00 - - - -
Afdækning top drænplade - rm. 10.0 - 5.00 - - - -
Drænplade 50 mm - m2 45.0 - 6.00 - - - -
2 x Asfalt - m2 20.0 - 5.00 - - - -
Fugebånd - rm. 60.0 - 6.00 - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
Armering type Y-10 mm - kg 11.0 - 1.25 - - - -
- - - - -
CHECK
Kr/m3 #DIV/0!
Fo/m3 #DIV/0!
Hours/m3 #DIV/0!
Kg/m3 #DIV/0!
Hours totally -
page 17
JSI Inc. Concrete 09/27/2022 14:18:31
CONCRETE PAGE 7
Calculated by : -
Case no./name : -
-
Terrain slab Quantity Unit @ Total kr Minutes Total kr Total kr
Blinding 5 MN - m2 62.0 - 4.00 - - - -
Concrete type 15 MN - m3 1,280.0 - 29.00 - - - -
Concrete type 30 MNp - m3 1,561.0 - 29.00 - - - -
Loose Leca granules - m3 275.0 - 10.00 - - - -
Hardcore (singles) - m2 15.0 - 4.00 - - - -
Levelled smoothed/glazed - m2 5.0 - 7.50 - - - -
Levelled rough levelled - m2 3.0 - 5.00 - - - -
Screed - m2 35.0 - 20.00 - - - -
Edge formwork - rm. 20.0 - 15.00 - - - -
Insulation type 160mm - m2 60.0 - 5.00 - - - -
Cold-bridge insulation (edge slab/foundation) - rm. 2.0 - 2.00 - - - -
Rio Net (reinforcement mesh) type 4015 - m2 4.1 - 1.75 - - - -
Fibertex type - m2 3.9 - 2.00 - - - -
Plastic foil DPC - m2 2.0 - 2.00 - - - -
- - - - - - - -
- - - 12.00 - - - -
- - - - - - - -
- - - - -
CHECK
Kr/m3 #DIV/0!
Kr/m2 #DIV/0!
Hours/m3 #DIV/0!
Kg/m3 #DIV/0!
Hours totally -
page 18
JSI Inc. Concrete 09/27/2022 14:18:31
CONCRETE PAGE 8
Calculated by : -
Case no./name : -
-
Terrain slab Quantity Unit @ Total kr Minutes Total kr Total kr
Blinding 5 MN - m2 62.0 - 4.00 - - - -
Hardcore (singles) - m2 30.0 - - - - - -
Levelled smoothed/glazed - m2 5.0 - 7.50 - - - -
Levelled rough levelled - m2 3.0 - 5.00 - - - -
Screed - m2 35.0 - 20.00 - - - -
Edge formwork - rm. 20.0 - 15.00 - - - -
Cold-bridge insulation (edge slab/foundation) - rm. 2.0 - 2.00 - - - -
Fibertex type - m2 3.9 - 2.00 - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
Reinforcement type Y-16 mm - 11.0 - 1.25 - - - -
- - - - -
CHECK
Kr/m3 #DIV/0!
Kr/m2 #DIV/0!
Hours/m3 #DIV/0!
Kg/m3 #DIV/0!
Hours totally -
page 19
JSI Inc. Concrete 09/27/2022 14:18:31
CONCRETE PAGE 9
Calculated by : -
Case no./name : -
-
Slab (decking)/columns/beams Quantity Unit @ Total kr Minutes Total kr Total kr
Concrete type 30 MNm - m3 1,561.0 - 29.00 - - - -
Slab formwork - m2 50.0 - 50.00 - - - -
Formwork for columns/beams - m2 70.0 - 75.00 - - - -
Formwork for round columns - m2 135.0 - 100.00 - - - -
Edge formwork - rm. 20.0 - 15.00 - - - -
Levelled rough - m2 3.0 - 5.00 - - - -
Levelled smoothed - m2 5.0 - 7.50 - - - -
Rebate for heat/water/sanitary - pcs 20.0 - 20.00 - - - -
Rebate edge - pcs 20.0 - 25.00 - - - -
Triangular fillets - rm. 3.0 - 2.00 - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - -
CHECK
Kr/m3 #DIV/0!
Kr/m2 #DIV/0!
Hours/m3 #DIV/0!
Kg/m3 #DIV/0!
Hours totally -
page 20
JSI Inc. Concrete 09/27/2022 14:18:31
CONCRETE PAGE 10
Calculated by : -
Case no./name : -
-
Slab (decking)/columns/beams Quantity Unit @ Total kr Minutes Total kr Total kr
Formwork for slab (decking) - m2 50.0 - 50.00 - - - -
Formwork columns/beams - m2 70.0 - 75.00 - - - -
Formwork round columns - m2 135.0 - 100.00 - - - -
Edge formwork - rm. 20.0 - 25.00 - - - -
Levelled rough - m2 3.0 - 5.00 - - - -
Levelled smoothed - m2 5.0 - 7.50 - - - -
Rebate edge - pcs 20.0 - 15.00 - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - -
CHECK
Kr/m3 #DIV/0!
Kr/m2 #DIV/0!
Hours/m3 #DIV/0!
Kg/m3 #DIV/0!
Hours totally -
page 21
JSI Inc. Concrete 09/27/2022 14:18:31
CONCRETE PAGE 11
Calculated by : -
Case no./name : -
- MATERIALER LØN DAGLØN SOC KOSTPRIS
-
Stairways Mængde Enh. a Ialt kr Minuttter Ialt kr Ialt kr
Blinding - m2 62.0 - 4.00 - - - -
Concrete type 35MNa - m3 1,561.0 - 29.00 - - - -
Formwork - m2 30.0 - 29.00 - - - -
Under formwork runs - m2 80.0 - 75.00 - - - -
Edge formwork for treads - rm. 15.0 - 50.00 - - - -
Levelled stairway - m2 15.0 - 30.00 - - - -
Screed/plaster on treads - rm. 10.0 - 50.00 - - - -
Screed on landings - m2 25.0 - 40.00 - - - -
Rebate for banisters - pcs 15.0 - 20.00 - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
Stairway height - - - - - -
CHECK
Kr/m3 #DIV/0!
Kr/vertical height #DIV/0!
Hours/m3 #DIV/0!
Kg/m3 #DIV/0!
Hours totally -
page 22
JSI Inc. Concrete 09/27/2022 14:18:31
CONCRETE PAGE 12
Calculated by : -
Case no./name : -
-
Industrial floors Quantity Unit @ Total kr Minutes Total kr Total kr
Blinding 5 MN - m2 62.0 - 4.00 - - - -
Levelling ordinary smoothed/glazed - m2 5.0 - 7.50 - - - -
Levelling vacuum smoothed/glazed - m2 10.0 - 15.00 - - - -
Edge formwork - rm. 20.0 - 15.00 - - - -
Insulation type - m2 25.0 - 5.00 - - - -
Insulation type - m2 37.5 - 5.00 - - - -
Edge insulation - rm. 3.0 - 2.00 - - - -
Fibertex type - m2 3.9 - 2.00 - - - -
Cutting floor joints - rm. 60.0 - - - - - -
Joints - rm. 25.0 - - - - - -
- - - - - - - -
- - - - - - - -
- - - - -
CHECK
Kr/m3 #DIV/0!
Kr/m2 #DIV/0!
Hours/m3 #DIV/0!
Kg/m3 #DIV/0!
Hours totally -
page 23
JSI Inc. Concrete 09/27/2022 14:18:31
CONCRETE PAGE 13
Calculated by : -
Case no./name : -
-
Industrial floors Quantity Unit @ Total kr Minutes Total kr Total kr
Blinding 5 MN - m2 62.0 - 4.00 - - - -
Levelling ordinary smoothed/glazed - m2 5.0 - 7.50 - - - -
Levelling vacuum smoothed/glazed - m2 10.0 - 15.00 - - - -
Edge formwork - rm. 20.0 - 15.00 - - - -
Insulation type 50 mm - m2 25.0 - 5.00 - - - -
Insulation type 75 mm - m2 37.5 - 5.00 - - - -
Edge insulation - rm. 3.0 - 2.00 - - - -
Fibertex type - m2 3.9 - 2.00 - - - -
Cutting floor joints - rm. 60.0 - - - - - -
Joints - rm. 25.0 - - - - - -
- - - - - - - -
- - - - - - - -
- - - - -
CHECK
Kr/m3 #DIV/0!
Kr/m2 #DIV/0!
Hours/m3 #DIV/0!
Kg/m3 #DIV/0!
Hours totally -
page 24
JSI Inc. Concrete 09/27/2022 14:18:31
CONCRETE PAGE 14
Calculated by : -
Case no./name : -
-
Channels/hollows/tanks Quantity Unit @ Total kr Minutes Total kr Total kr
Blinding 5 MN - m2 62.0 - 4.00 - - - -
Concrete type 35 MNa - m3 1,561.0 - 29.00 - - - -
Formwork - m2 30.0 - 29.00 - - - -
Formwork slab/decking - m2 50.0 - 50.00 - - - -
Levelled - m2 5.0 - 10.00 - - - -
Cast-in brackets - pcs 30.0 - 30.00 - - - -
Steel profile edges type UNP-200 - rm. 305.0 - 60.00 - - - -
Joint profiles - rm. 60.0 - 6.00 - - - -
Moisture insulation - m2 20.0 - 5.00 - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - -
CHECK
Kr/m3 #DIV/0!
Fo/m3 #DIV/0!
Hours/m3 #DIV/0!
Kg/m3 #DIV/0!
Hours totally -
page 25
JSI Inc. Concrete 09/27/2022 14:18:31
CONCRETE PAGE 15
Calculated by : -
Case no./name : -
-
Kanaler/gruber/tanke Quantity Unit @ Total kr Minutes Total kr Total kr
Blinding 5 MN - m2 62.0 - 4.00 - - - -
Formwork - m2 30.0 - 29.00 - - - -
Levelled - m2 5.0 - 10.00 - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - -
CHECK
Kr/m3 #DIV/0!
Fo/m3 #DIV/0!
Hours/m3 #DIV/0!
Kg/m3 #DIV/0!
Hours totally -
page 26
JSI Inc. Concrete 09/27/2022 14:18:31
CONCRETE PAGE 16
Calculated by : -
Case no./name : -
-
Channels/hollows/tanks Quantity Unit @ Total kr Minutes Total kr Total kr
Blinding 5 MN - m2 62.0 - 4.00 - - - -
Formwork - m2 30.0 - 29.00 - - - -
Levelled - m2 5.0 - 10.00 - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - -
CHECK
Kr/m3 #DIV/0!
Fo/m3 #DIV/0!
Hours/m3 #DIV/0!
Kg/m3 #DIV/0!
Hours totally -
page 27
JSI Inc. Concrete 09/27/2022 14:18:31
CONCRETE PAGE 17
Calculated by : -
Case no./name : -
-
Blinding 5 MN - m2 62.0 - 4.00 - - - -
Formwork - m2 30.0 - 29.00 - - - -
Special formwork - m2 50.0 - 50.00 - - - -
Rebate column - pcs 25.0 - 25.00 - - - -
Rebate edge - rm. 20.0 - 20.00 - - - -
Leca blocks 10 cm - pcs 5.0 - 3.00 - - - -
Cold-bridge insulation at edge 50 mm - m2 25.0 - 6.00 - - - -
2 * Asphalt - m2 20.0 - 5.00 - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - -
CHECK
Kr/m3 #DIV/0!
Fo/m3 #DIV/0!
Hours/m3 #DIV/0!
Kg/m3 #DIV/0!
Hours totally -
page 28
JSI Inc. Concrete 09/27/2022 14:18:31
CONCRETE PAGE 18
Calculated by : -
Case no./name : -
-
Blinding 5 MN - m2 62.0 - 4.00 - - - -
Formwork - m2 30.0 - 29.00 - - - -
Rebate edge - rm. 20.0 - 20.00 - - - -
Cold-bridge insulation at edge 50 mm - m2 25.0 - 6.00 - - - -
2 * Asphalt - m2 20.0 - 5.00 - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - -
CHECK
Kr/m3 #DIV/0!
Fo/m3 #DIV/0!
Hours/m3 #DIV/0!
Kg/m3 #DIV/0!
Hours totally -
page 29
JSI Inc. Concrete 09/27/2022 14:18:31
CONCRETE PAGE 19
Calculated by : -
Case no./name : -
-
Point foundations Quantity Unit @ Total kr Minutes Total kr Total kr
Blinding 5 MN - m2 62.0 - 4.00 - - - -
Formwork - m2 30.0 - 29.00 - - - -
Rebate edge - rm. 20.0 - 20.00 - - - -
Casting-in of brackets - pcs - - 30.00 - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - -
CHECK
Kr/m3 #DIV/0!
Fo/m3 #DIV/0!
Hours/m3 #DIV/0!
Kg/m3 #DIV/0!
Hours totally -
page 30
JSI Inc. Concrete 09/27/2022 14:18:31
CONCRETE PAGE 20
Calculated by : -
Case no./name : -
-
Cellar walls Quantity Unit @ Total kr Minutes Total kr Total kr
Blinding 5 MN - m2 62.0 - 4.00 - - - -
Formwork - m2 30.0 - 29.00 - - - -
Rebate edge - rm. 20.0 - 20.00 - - - -
Grid over lightshaft - pcs 500.0 - 60.00 - - - -
Flashing to top of drain board - rm. 10.0 - 5.00 - - - -
Drain board 50 mm - m2 45.0 - 6.00 - - - -
2 x Asphalt - m2 20.0 - 5.00 - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - -
CHECK
Kr/m3 #DIV/0!
Fo/m3 #DIV/0!
Hours/m3 #DIV/0!
Kg/m3 #DIV/0!
Hours totally -
page 31
JSI Inc. Concrete 09/27/2022 14:18:31
CONCRETE PAGE 21
Calculated by : -
Case no./name : -
-
Walls Quantity Unit @ Total kr Minutes Total kr Total kr
Blinding 5 MN - m2 62.0 - 4.00 - - - -
Formwork - m2 30.0 - 29.00 - - - -
Rebate edge - rm. 20.0 - 20.00 - - - -
Grid over lightshaft - pcs 500.0 - 60.00 - - - -
Flashing to top of drain board - rm. 10.0 - 5.00 - - - -
Drain board 50 mm - m2 45.0 - 6.00 - - - -
2 x Asphalt - m2 20.0 - 5.00 - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - -
CHECK
Kr/m3 #DIV/0!
Fo/m3 #DIV/0!
Hours/m3 #DIV/0!
Kg/m3 #DIV/0!
Hours totally -
page 32
JSI Inc. Concrete 09/27/2022 14:18:31
MARGIN SALES PRICE

30%
40,916 136,390
78 255
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
40,994 136,645
1,231
page 33
JSI Inc. Concrete 09/27/2022 14:18:31
SALES PRICE Kr/unit
Total kr Total kr
7,163 119
102,600 2,052
- -
- -
26,628 266
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
136,391
page 34
JSI Inc. Concrete 09/27/2022 14:18:31
SALES PRICE Kr/unit
Total kr Total kr
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
253 25
- -
- -
- -
253
page 35
JSI Inc. Concrete 09/27/2022 14:18:31
SALES PRICE Kr/unit
Total kr Total kr
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 36
JSI Inc. Concrete 09/27/2022 14:18:31
SALES PRICE Kr/unit
Total kr Total kr
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 37
JSI Inc. Concrete 09/27/2022 14:18:31
SALES PRICE Kr/unit
Total kr Total kr
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 38
JSI Inc. Concrete 09/27/2022 14:18:31
SALES PRICE Kr/unit
Total kr Total kr
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 39
JSI Inc. Concrete 09/27/2022 14:18:31
SALES PRICE Kr/unit
Total kr Total kr
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 40
JSI Inc. Concrete 09/27/2022 14:18:31
SALES PRICE Kr/unit
Total kr Total kr
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 41
JSI Inc. Concrete 09/27/2022 14:18:31
SALES PRICE Kr/unit
Total kr Total kr
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 42
JSI Inc. Concrete 09/27/2022 14:18:31
SALGSPRIS Kr/enh.
Ialt kr Ialt kr
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 43
JSI Inc. Concrete 09/27/2022 14:18:31
SALES PRICE Kr/unit
Total kr Total kr
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 44
JSI Inc. Concrete 09/27/2022 14:18:31
SALES PRICE Kr/unit
Total kr Total kr
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 45
JSI Inc. Concrete 09/27/2022 14:18:31
SALES PRICE Kr/unit
Total kr Total kr
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 46
JSI Inc. Concrete 09/27/2022 14:18:31
SALES PRICE Kr/unit
Total kr Total kr
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 47
JSI Inc. Concrete 09/27/2022 14:18:31
SALES PRICE Kr/unit
Total kr Total kr
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 48
JSI Inc. Concrete 09/27/2022 14:18:31
SALES PRICE Kr/unit
Total kr Total kr
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 49
JSI Inc. Concrete 09/27/2022 14:18:31
SALES PRICE Kr/unit
Total kr Total kr
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 50
JSI Inc. Concrete 09/27/2022 14:18:31
SALES PRICE Kr/unit
Total kr Total kr
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 51
JSI Inc. Concrete 09/27/2022 14:18:31
SALES PRICE Kr/unit
Total kr Total kr
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 52
JSI Inc. Concrete 09/27/2022 14:18:31
SALES PRICE Kr/unit
Total kr Total kr
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 53
JSI Inc. Erection 09/27/2022 14:18:31
ERECTION 1 SAMLESIDE
Calculated by : -
- HOURLY RATE 210 MATERIALS WAGE DAY WAGE HOURS SOCIAL COST PRICE MARGIN SALES PRICE
- 34% 30%
Prefab. Slab elements Side 2................................. 73,430 3,395 340 18 1,269 78,434 33,616 112,050
Wall elements Side 3................................. - - - - - - - -
Stairways/balconies/columns/beams Side 4................................. 24,000 945 95 5 353 25,393 10,882 36,275
Roof elements Side 5................................. - - - - - - - -
Other elements Side 6................................ - - - - - - - -
- Side 7................................. - - - - - - - -
- Side 8................................ - - - - - - - -
- Side 9................................. - - - - - - - -
- Side 10................................ - - - - - - - -
- Side 11................................ - - - - - - - -
- Side 12................................ - - - - - - - -
- Side 13................................ - - - - - - - -
- Side 14................................ - - - - - - - -
- Side 15................................ - - - - - - - -
- Side 16................................ - - - - - - - -
- Side 17................................ - - - - - - - -
- Side 18................................ - - - - - - - -
- Side 19................................ - - - - - - - -
- Side 20................................ - - - - - - - -
- Side 21............................... - - - - - - - -
97,430 4,340 434 23 1,623 103,827 44,498 148,325
Elements, total 3
Erection hours, total 13
Crane hours, total 3 DKr./m2 ERECTION WORK 1,336
Erection hours/pc 4
Crane hours/pc 1
page 54
JSI Inc. Erection 09/27/2022 14:18:31
MONTAGE 2
Calculated by : -
Case no./name : -
- MATERIALER LØN DAGLØN SOC KOSTPRIS SALGSPRIS Kr/enh.
-
Prefab. Slab elements Mængde Enh. a Ialt kr Minuttter Ialt kr Ialt kr Ialt kr Ialt kr
Cellular decking 60.0 m2 750.0 45,000 7.50 1,575 158 589 47,321 67,602 1,127
Lightweight concret dec m2 - - 7.50 - - - - - -
Filigran decking - m2 - - 10.00 - - - - - -
- - - - - - - - - -
Formwork for shear reinf. And cast - rm 20.0 - 20.00 - - - - - -
Concrete Type 25 MN 2.0 m3 1,315.0 2,630 35.00 245 25 92 2,991 4,273 2,136
Levelled over concrete - m2 3.0 - 7.50 - - - - - -
Neopren (synthetic rubber) - rm 35.0 - 6.00 - - - - - -
Reinforcement 300.0 kg 11.0 3,300 1.50 1,575 158 589 5,621 8,030 27
Support of decking - pcs 15.0 - 10.00 - - - - - -
Miscellaneous brackets/fittings - pcs 40.0 - - - - - - - -
- - - - - - - - - -
- - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
Crane time 5.0 hours 4,500.0 22,500 - - - - 22,500 32,143 6,429
73,430 3,395 340 680 78,434 112,048
No. of elements -
DKr./pc 1,867
Hours/pc #DIV/0!
Erection hours 8.25
Crane hours, 5 men 1.65
Hours, total 18
page 55
JSI Inc. Erection 09/27/2022 14:18:31
MONTAGE 3
Calculated by : -
Case no./name : -
-
Wall elements Mængde Enh. a Ialt kr Minuttter Ialt kr Ialt kr Ialt kr Ialt kr
Sandwich-elements pcs - - 150.00 - - - - - -
Concrete-innerleaf/partition walls - pcs - - 125.00 - - - - - -
Leightweight walls - pcs - - 100.00 - - - - - -
- - - - - - - - - -
Shoring of elements temporarly "blue boys - pcs 30.0 - 10.00 - - - - - -
Auxillary foundations type 20 MN - m3 380.0 - 50.00 - - - - - -
Brackets, bottom "top-hats" - pcs 45.0 - - - - - - - -
Brackets top - pcs 60.0 - - - - - - - -
Concrete underpinning of elements rm 25.0 - 10.00 - - - - - -
Casting of joints - rm 10.0 - 10.00 - - - - - -
Reinforcement of joints - kg 4.5 - 2.00 - - - - - -
Rubber joints - rm 25.0 - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
Crane hours tim 1,200.0 - - - - - - - -
- - - - - -
No. of elements -
DKr./pc #DIV/0!
Hours/pc #DIV/0!
Erection hours -
Crane hours, 5 men -
Hours, total -
page 56
JSI Inc. Erection 09/27/2022 14:18:31
MONTAGE 4
Calculated by : -
Case no./name : -
-
Stairways/balconies/columns/beams Mængde Enh. a Ialt kr Minuttter Ialt kr Ialt kr Ialt kr Ialt kr
Column small 1.0 pcs 8,000.0 8,000 90.00 315 32 118 8,464 12,092 12,092
Beams small 2.0 pcs 8,000.0 16,000 90.00 630 63 236 16,929 24,184 12,092
Columns large - pcs - - 120.00 - - - - - -
Beams large - pcs - - 120.00 - - - - - -
Balcony plates (barriers) - pcs - - 140.00 - - - - - -
Staircase runs - pcs - - 140.00 - - - - - -
Staircase landings - pcs - - 140.00 - - - - - -
- - - - - - - - - -
Recasting of columns (omstøbn) - pcs 70.0 - 25.00 - - - - - -
- pcs 75.0 - - - - - - - -
Bearing plates - pcs 30.0 - - - - - - - -
Miscellaneous brackets - pcs 40.0 - - - - - - - -
Neopren (synthetic rubber) - pcs 30.0 - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
Crane hours - hours 1,000.0 - - - - - - - -
24,000 945 95 236 25,393 36,275
No. of elements 3
DKr./pc 12,092
Hours/pc 2
Erection hours 4.95
Crane hours, 5 men 0.99
Hours, total 5
page 57
JSI Inc. Erection 09/27/2022 14:18:31
MONTAGE 5
Calculated by : -
Case no./name : -
- MATERIALER LØN DAGLØN SOC KOSTPRIS SALGSPRIS Kr/enh
-
Roof elements Mængde Enh. a Ialt kr Minuttter Ialt kr Ialt kr Ialt kr Ialt kr
SIB-beam - stk - - 140.00 - - - - - -
TT/TTS-slabs - stk - - 140.00 - - - - - -
Waffle slabs - stk - - 35.00 - - - - - -
- - - - - - - - - -
Bearing plates - stk 75.0 - - - - - - - -
Weldings - stk 30.0 - - - - - - - -
Formwork for shear reinf. And cast - lbm 20.0 - 20.00 - - - - - -
Concrete type - m3 570.0 - 35.00 - - - - - -
Reinforcement - kg 4.5 - 1.50 - - - - - -
Miscellaneous brackets - stk 40.0 - - - - - - - -
Dorne (mandrel) - stk 30.0 - - - - - - - -
- - - - - - - - - -
Levelled top concrete - m2 5.0 - 7.50 - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
Crane hours - tim 1,000.0 - - - - - - - -
- - - - - -
No. of elements -
DKr./pc #DIV/0!
Hours/pc #DIV/0!
Erection hours -
Hours, total -
page 58
JSI Inc. Erection 09/27/2022 14:18:31
MONTAGE 6
Calculated by : -
Case no./name : -
-
Other elements Mængde Enh. a Ialt kr Minuttter Ialt kr Ialt kr Ialt kr Ialt kr
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
- - - - - - - - - -
Crane hours - - - - - - - - - -
- - - - - -
No. of elements -
DKr./pc #DIV/0!
Hours/pc #DIV/0!
Erection hours -
Hours, total -
page 59
JSI Inc. Brickwork 09/27/2022 14:18:31
BRICK WORK 1 SAMLESIDE

Calculated by : -
Case no./name : - DAY WAGE 7.50%
- DG WAGE LABOU 3.50% MATERIALS SV.LØN LABOURER WAGE DAGLØN HOURS SOCIAL COST PRICE MARGIN
- HR.RATE 250 33% 30%
Brickwork 1 Page 2....................................... 240,000 90,355 54,213 8,674 613 49,991 443,233 189,957
Plastering/Thin rendering 1 Page 3...................................... - - - - - - - -
Screed 1 Page 4...................................... - - - - - - - -
Clinker tile 1 Page 5....................................... - - - - - - - -
Wall tiles 1 Page 6...................................... - - - - - - - -
Roof work 1 Page 7....................................... - - - - - - - -
Conversion/alteration 1 Page 8....................................... - - - - - - - -
Other works 1 Page 9...................................... - - - - - - - -
Brickwork 2 Page 10...................................... - - - - - - - -
Plastering/Thin rendering 2 Page 11..................................... - - - - - - - -
Screed 2 Page 12...................................... - - - - - - - -
Clinker tile 2 Page 13................................... - - - - - - - -
Wall tiles 2 Page 14..................................... - - - - - - - -
Roof work 2 Page 15..................................... - - - - - - - -
Conversion/alteration 2 Page 16................................... - - - - - - - -
Brickwork 3 Page 17................................... - - - - - - - -
Screed 3 Page 18.................................... - - - - - - - -
Clinker tile 3 Page 19..................................... - - - - - - - -
Wall tiles 3 Page 20................................... - - - - - - - -
Facade plaster Rockwool Page 21................................. - - - - - - - -
240,000 90,355 54,213 8,674 613 49,991 443,233 189,957
Total bricks 40 Thousands
Total plaster - M2 Total facade plaster - M2 fdsaf
Total screed - M2 DKr./m2 BRICK WORK 5,704
Total Clinker tiles - M2
Total tiles - M2
Total Roof tiles - Thousands
page 60
BRICK WORK 2
Calculated by : -
Case no./name : - Wage for skilled labour Wage for labourer
- QUANTITY MATERIALER SVENDELØN ARB.MANDSLØN DAY WAGE SOCIAL COST PRICE
-
Brickwork 1 Quantity Unit A Total A Total Total Total Total
Facing brickwork for pointing 15.0 thou. 6,000.0 90,000 1,438.2 35,955 60% 21,573 3,452 19,893 170,872
Brick wall for pointing 25.0 thou. 6,000.0 150,000 1,305.6 54,400 60% 32,640 5,222 30,098 272,360
Brick wall for plastering/thin rendering thou. 5,000.0 - 1,198.5 - 60% - - - -
Addition for broad brisk thou. 7,000.0 - 295.8 - 50% - - - -
Mortar/bitumenous paper/acid wash tns 1,500.0 - - - 50% - - - -
Wall ties pcs 2.5 - 1.3 - 50% - - - -
Ties bent down pcs - - 0.7 - 50% - - - -
Insulation holders pcs 0.2 - 0.3 - 50% - - - -
Mineral wool in cavity 125mm m2 110.0 - 6.5 - 50% - - - -
Bitumenous paper 50 cm rm 12.0 - 5.4 - 50% - - - -
Steel-brick lintels bricks 20.0 - 3.3 - 50% - - - -
External sill levelled/smoothed for zink rm 3.0 - 5.4 - 50% - - - -
External sill, brick on edge rm 30.0 - 44.2 - 50% - - - -
Bricked-in valves pcs 100.0 - 21.7 - 50% - - - -
Expansion joint/rubber joint rm 50.0 - - - 50% - - - -
Bricking-in el-cupboard pcs - - 27.2 - 50% - - - -
slanting cut rm - - 16.3 - 50% - - - -
Addition for brick on edge rm - - 16.3 - 50% - - - -
Addition for decorative band rm - - 22.0 - 50% - - - -
Addition for cornice rm - - 27.2 - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
External plaster (small areas) m2 12.0 - 49.0 - 50% - - - -
External thin rendering (small areas) m2 8.0 - 32.6 - 50% - - - -
Finished raking-out of joints m2 - - 13.8 - 50% - - - -
Flushjoint (Skrabefuge) m2 4.0 - 35.7 - 35% - - - -
Recessed joint (Tilbagelagt fuge) m2 4.0 - 42.8 - 35% - - - -
Scaffolding op/down m2 - - - - 10 - - - -
240,000 90,355 54,213 8,674 49,991 443,233
CHECK
Kr/brick 15.83
Kr/tus. Skilled labour wage 2259
Skilled labour hrs. 389
Labourer manhours 224
page 61
BRICK WORK 3
Calculated by : -
-
Plastering/Thin rendering 1 Quantity Unit A Total A Total Total Total Total
Plaster on plinth rm 15.0 - 32.6 - 50% - - - -
Plinth plaster in shaft/string m2 15.0 - 56.1 - 50% - - - -
Puds på trappetrin rm 10.0 - 54.4 - 50% - - - -
- - - - 50% - - - -
External thin rendering m2 20.0 - 20.4 - 50% - - - -
External plaster m2 30.0 - 30.6 - 50% - - - -
- - - - 50% - - - -
Internal thin rendering m2 5.0 - 20.4 - 50% - - - -
Internal rough and fine plastering m2 8.0 - 30.6 - 50% - - - -
Internal gypsum plaster m2 12.0 - 32.6 - 50% - - - -
- - - - 50% - - - -
Plaster on rabbets (elements) rm 4.0 - 21.7 - 50% - - - -
Plaster repair (on elements) rm 2.0 - 3.3 - 50% - - - -
- - - - 50% - - - -
Applying cement paste to concrete walls m2 5.0 - 13.6 - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
Inspection/going through (pr. m2 floor area) m2 2.0 - 2.1 - 50% - - - -
- - - - - -
CHECK
Kr/m2 #DIV/0!
Kr/m2 skilled labour #DIV/0!
Labourer manhours 0
page 62
BRICK WORK 4
Calculated by : -
-
Screed 1 Quantity Unit A Total A Total Total Total Total
Screed 5cm m2 35.0 - 25.5 - 50% - - - -
Screed 7,5cm m2 52.0 - 28.9 - 50% - - - -
Screed 10cm m2 70.0 - 32.1 - 50% - - - -
Screed on landing/staircase m2 35.0 - 43.6 - 50% - - - -
Applying cement paste to sub-foor const. m2 3.0 - 2.1 - 50% - - - -
Dry sand m2 12.5 - 2.1 - 50% - - - -
Fibertex type G-100 m2 4.9 - 2.1 - 50% - - - -
Plastic foil type 0,15mm m2 2.0 - 1.1 - 50% - - - -
Insulation type 50mm m2 6.0 - 6.5 - 50% - - - -
- - - - 50% - - - -
Edge insulation rm 3.0 - 2.1 - 50% - - - -
RioNet (reinforcement mesh) type 4015 m2 7.0 - 7.7 - 50% - - - -
- - - - 50% - - - -
Dust binding m2 9.0 - 1.1 - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - - -
CHECK
Kr/m2 #DIV/0!
Labourer manhours 0
page 63
BRICK WORK 5
Calculated by : -
-
Clinker tile 1 Quantity Unit A Total A Total Total Total Total
Clinker tile type m2 120.0 - 91.8 - 35% - - - -
Tile mortar m2 25.0 - 21.7 - 35% - - - -
Clinker tiles on stair treds rm 30.0 - 43.6 - 35% - - - -
Plinth clinker tiles rm 20.0 - 21.7 - 35% - - - -
Coving tiles rm 70.0 - 32.6 - 35% - - - -
Tillæg diagonal m2 - - 25.5 - 35% - - - -
- - - - 35% - - - -
Rubber joints rm 25.0 - - - 35% - - - -
Glue/joint m2 25.0 - - - 35% - - - -
- - - - 35% - - - -
Door mat frame pcs 350.0 - 43.6 - 35% - - - -
- - - - 35% - - - -
Moisture membrane for floor surface m2 32.5 - 25.5 - 35% - - - -
Moisture membrane, transition to wall - rm 9.5 - 15.3 - 35% - - - -
Moisture membrane at pipe penetrations, etc. pcs 20.0 - 15.3 - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - - -
CHECK
Kr/m2 #DIV/0!
Labourer manhours 0
page 64
BRICK WORK 6
Calculated by : -
-
Wall tiles 1 Quantity Unit A Total A Total Total Total Total
Tiles (kitchen) m2 75.0 - 188.7 - 30% - - - -
Tiles type m2 75.0 - 112.2 - 30% - - - -
Tiles type - m2 90.0 - 112.2 - 30% - - - -
Bort rm 25.0 - 21.7 - 30% - - - -
Allowance for diagonal tiles m2 - - 25.5 - 30% - - - -
- - - - 30% - - - -
Mirror pcs 125.0 - 81.6 - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
Rubber joint rm 20.0 - - - 30% - - - -
Glue/joint m2 20.0 - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
Moisture membrane flat surfaces m2 32.5 - 25.5 - 30% - - - -
Moisture membrane corner rm 9.5 - 15.3 - 30% - - - -
Moisture memebrane at pipe penetrations, etc. pcs 20.0 - 15.3 - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - - -
CHECK
Kr/m2 #DIV/0!
Labourer manhours 0
page 65
BRICK WORK 7
Calculated by : -
-
Roof work 1 Quantity Unit A Total A Total Total Total Total
Roof tiles thou. 4,950.0 - 1,377.0 - 40% - - - -
Concrete Roof tiles thou. 4,500.0 - 1,377.0 - 40% - - - -
Roof tile ties pcs 0.5 - 0.4 - 40% - - - -
Allowance for double winged tiles pcs 18.0 - - - 40% - - - -
Ridge tiles (sdrewed on) rm 65.0 - 30.6 - 40% - - - -
Ridge cap rm 85.0 - - - 40% - - - -
Ridge tiles laid in mortar/"putty" rm 85.0 - 35.7 - 40% - - - -
Half-ridge (screwed on) rm 65.0 - 86.7 - 40% - - - -
Ridge cap rm 85.0 - - - 40% - - - -
Half ridge laid in mortar/putty rm 85.0 - 107.1 - 40% - - - -
Valley rm - - 86.7 - 40% - - - -
Tile with vent.opening pcs 60.0 - 5.4 - 40% - - - -
Ventilation caps pcs 150.0 - 5.4 - 40% - - - -
- - - - 40% - - - -
Allowance for skylight pcs - - 16.3 - 40% - - - -
Mortar verges at gable rm 3.0 - 25.5 - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - - -
CHECK
Kr/brick #DIV/0!
Kr/brick skilled wages #DIV/0!
Labourer manhours 0
page 66
BRICK WORK 8
Calculated by : -
-
Conversion/alteration 1 Quantity Unit A Total A Total Total Total Total
Bricking up facade thou. 2,000.0 - 2,550.0 - 60% - - - -
Bricking up innerleaf - thou. 1,800.0 - 2,040.0 - 60% - - - -
Brickwork 11 cm thou. 1,800.0 - 1,785.0 - 60% - - - -
Repair of brickwork rabbets 11 cm rm 27.0 - 40.8 - 50% - - - -
Mortar/bitumenous paper/acid wash thou. 550.0 - - - 50% - - - -
Bricking up around heat/water/sanitary rebates pcs 5.4 - 8.2 - 50% - - - -
Brick-steel lintels brick 20.0 - 6.5 - 50% - - - -
Allowance for brick lintels in existing brickwork pcs - - 86.7 - 50% - - - -
Mounting of steel beams pcs - - 130.4 - 50% - - - -
Mounting of steel columns pcs - - 96.9 - 50% - - - -
Casting around steel beams and columns rm 200.0 - 219.3 - 50% - - - -
Bearing for steel beams pcs 10.0 - 16.3 - 50% - - - -
- - - - 50% - - - -
Plaster m2 8.0 - 35.7 - 50% - - - -
Repair of plastr m2 12.0 - 56.1 - 50% - - - -
Thin rendering m2 5.0 - 25.5 - 50% - - - -
- - - - 50% - - - -
Repair of screed m2 30.0 - 56.1 - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
Replacement of bricks pcs 5.0 - 8.2 - 50% - - - -
Raking out joints in exist. Facade m2 15.0 - 45.9 - 50% - - - -
Pointing of facade joints m2 6.0 - 66.3 - 50% - - - -
Allowance for labourer (multi storey property) hour - - - - 150 - - - -
- - - - - -
CHECK
Kr/brick #DIV/0!
Labourer manhours 0
page 67
BRICK WORK 9
Calculated by : -
-
Other works 1 Quantity Unit A Total A Total Total Total Total
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - - -
CHECK
Skilled labour hours: 0

Work hours 0
page 68
BRICK WORK 10
Calculated by : -
-
Facing brickwork for pointing thou. 2,000.0 - 1,438.2 - 60% - - - -
Brick wall for pointing thou. 2,000.0 - 1,305.6 - 60% - - - -
Wall ties pcs 1.2 - 1.3 - 50% - - - -
Steel-brick lintels brick 20.0 - 3.3 - 50% - - - -
slanting cut rm - - 16.3 - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - - -
CHECK
Kr/brick #DIV/0!
Kr/thousand. Skilled labour wages #DIV/0!
Skilled labour hours 0
Labourer manhours 0
page 69
BRICK WORK 11
Calculated by : -
-
Plastering/Thin rendering 2 Quantity Unit A Total A Total Total Total Total
Plaster on plinth rm 15.0 - 32.6 - 50% - - - -
Plinth plaster in shaft/string m2 15.0 - 56.1 - 50% - - - -
Puds på trappetrin rm 10.0 - 54.4 - 50% - - - -
- - - - 50% - - - -
External thin rendering m2 20.0 - 20.4 - 50% - - - -
External plaster m2 30.0 - 30.6 - 50% - - - -
- - - - 50% - - - -
Internal thin rendering m2 5.0 - 20.4 - 50% - - - -
Internal rough and fine plastering m2 8.0 - 30.6 - 50% - - - -
Internal gypsum plaster m2 12.0 - 32.6 - 50% - - - -
- - - - 50% - - - -
Plaster on rabbets (elements) rm 4.0 - 21.7 - 50% - - - -
Plaster repair (on elements) rm 2.0 - 3.3 - 50% - - - -
- - - - 50% - - - -
Applying cement paste to concrete walls m2 5.0 - 13.6 - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
Eftergåelse (pr. m2 gulvareal) m2 2.0 - 2.1 - 50% - - - -
- - - - - -
CHECK
Kr/m2 #DIV/0!
Labourer manhours 0
page 70
BRICK WORK 12
Calculated by : -
-
Screed 5cm m2 35.0 - 25.5 - 50% - - - -
Screed 7,5cm m2 52.0 - 28.9 - 50% - - - -
Screed 10cm m2 70.0 - 32.1 - 50% - - - -
Dry sand m2 12.5 - 2.1 - 50% - - - -
Fibertex type G-100 m2 4.9 - 2.1 - 50% - - - -
- - - - 50% - - - -
Edge insulation lbm 3.0 - 2.1 - 50% - - - -
- - - - 50% - - - -
Dust binding m2 9.0 - 1.1 - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - - -
CHECK
Kr/m2 #DIV/0!
Labourer manhours 0
page 71
BRICK WORK 13
Calculated by : -
-
Tile mortar m2 25.0 - 21.7 - 35% - - - -
Coving tiles rm 70.0 - 32.6 - 35% - - - -
- - - - 35% - - - -
Rubber joints rm 25.0 - - - 35% - - - -
Glue/joint m2 25.0 - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
Moisture membrane, transition to wall rm 9.5 - 15.3 - 35% - - - -
Moisture membrane at pipe penetrations, etc. stk 20.0 - 15.3 - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - - -
CHECK
Kr/m2 #DIV/0!
Labourer manhours 0
page 72
BRICK WORK 14
Calculated by : -
-
Tiles (kitchen) m2 75.0 - 188.7 - 30% - - - -
Tiles type m2 75.0 - 112.2 - 30% - - - -
Tiles type m2 90.0 - 112.2 - 30% - - - -
Bort rm 25.0 - 21.7 - 30% - - - -
- - - - 30% - - - -
Mirror pcs 125.0 - 81.6 - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
Rubber joint rm 20.0 - - - 30% - - - -
Glue/joint m2 20.0 - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - - -
CHECK
Kr/m2 #DIV/0!
Labourer manhours 0
page 73
BRICK WORK 15
Calculated by : -
-
Roof work 2 Quantity Unit A Total A Total Total Total Total
Roof tiles thou. 4,950.0 - 1,377.0 - 40% - - - -
Concrete Roof tiles thou. 4,500.0 - 1,377.0 - 40% - - - -
Roof tile ties pcs 0.5 - 0.4 - 40% - - - -
Allowance for double winged tiles pcs 18.0 - - - 40% - - - -
Ridge tiles (sdrewed on) rm 65.0 - 30.6 - 40% - - - -
Ridge cap rm 85.0 - - - 40% - - - -
Ridge tiles laid in mortar/"putty" rm 85.0 - 35.7 - 40% - - - -
Half-ridge (screwed on) rm 65.0 - 86.7 - 40% - - - -
Ridge cap rm 85.0 - - - 40% - - - -
Half ridge laid in mortar/putty rm 85.0 - 107.1 - 40% - - - -
Valley rm - - 86.7 - 40% - - - -
Tile with vent.opening pcs 60.0 - 5.4 - 40% - - - -
Ventilation caps pcs 150.0 - 5.4 - 40% - - - -
- - - - 40% - - - -
Allowance for skylight pcs - - 16.3 - 40% - - - -
Mortar verges at gable rm 3.0 - 25.5 - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - 40% - - - -
- - - - - -
CHECK
Kr/brick #DIV/0!
Kr/brick Skilled labour wage #DIV/0!
Labourer manhours 0
page 74
BRICK WORK 16
Calculated by : -
-
Conversion/alteration 2 Quantity Unit A Total A Total Total Total Total
Bricking up facade thou. 2,000.0 - 2,550.0 - 60% - - - -
Bricking up innerleaf - thou. 1,800.0 - 2,040.0 - 60% - - - -
Repair of brickwork rabbets 11 cm rm 27.0 - 40.8 - 50% - - - -
Bricking up around heat/water/sanitary rebates pcs 5.4 - 8.2 - 50% - - - -
Brick-steel lintels brick 20.0 - 6.5 - 50% - - - -
Allowance for brick lintels in existing brickwork pcs - - 86.7 - 50% - - - -
Mounting of steel beams pcs - - 130.4 - 50% - - - -
Mounting of steel columns pcs - - 96.9 - 50% - - - -
Casting around steel beams and columns rm 200.0 - 219.3 - 50% - - - -
Bearing for steel beams pcs 10.0 - 16.3 - 50% - - - -
- - - - 50% - - - -
Plaster m2 8.0 - 35.7 - 50% - - - -
Repair of plastr m2 12.0 - 56.1 - 50% - - - -
Thin rendering m2 5.0 - 25.5 - 50% - - - -
- - - - 50% - - - -
Rep. slidlag m2 30.0 - 56.1 - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
Replacement of bricks pcs 5.0 - 8.2 - 50% - - - -
Raking out joints in exist. Facade m2 15.0 - 45.9 - 50% - - - -
Pointing of facade joints m2 6.0 - 66.3 - 50% - - - -
Allowance for labourer (multi storey property) hour - - - - 150 - - - -
- - - - - -
CHECK
Kr/brick #DIV/0!
Labourer manhours 0
page 75
BRICK WORK 17
Calculated by : -
-
Facing brickwork for pointing thou. 2,000.0 - 1,438.2 - 60% - - - -
Brick wall for pointing thou. 2,000.0 - 1,305.6 - 60% - - - -
Wall ties pcs 1.2 - 1.3 - 50% - - - -
Steel-brick lintels brick 20.0 - 3.3 - 50% - - - -
slanting cut rm - - 16.3 - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - - -
CHECK
Kr/brick #DIV/0!
Kr/tus. Skilled labour wage #DIV/0!
Labourer manhours 0
page 76
BRICK WORK 18
Calculated by : -
-
Screed 5cm m2 35.0 - 25.5 - 50% - - - -
Screed 7,5cm m2 52.0 - 28.9 - 50% - - - -
Screed 10cm m2 70.0 - 32.1 - 50% - - - -
Dry sand m2 12.5 - 2.1 - 50% - - - -
Fibertex type G-100 m2 4.9 - 2.1 - 50% - - - -
- - - - 50% - - - -
Edge insulation lbm 3.0 - 2.1 - 50% - - - -
- - - - 50% - - - -
Dust binding m2 9.0 - 1.1 - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - 50% - - - -
- - - - - -
CHECK
Kr/m2 #DIV/0!
Labourer manhours 0
page 77
BRICK WORK 19
Calculated by : -
-
Tile mortar m2 25.0 - 21.7 - 35% - - - -
Coving tiles rm 70.0 - 32.6 - 35% - - - -
- - - - 35% - - - -
Rubber joints rm 25.0 - - - 35% - - - -
Glue/joint m2 25.0 - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
Moisture membrane, transition to wall rm 9.5 - 15.3 - 35% - - - -
Moisture membrane at pipe penetrations, etc. pcs 20.0 - 15.3 - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - 35% - - - -
- - - - - -
CHECK
Kr/m2 #DIV/0!
Labourer manhours 0
page 78
BRICK WORK 20
Calculated by : -
-
Tiles (kitchen) m2 75.0 - 188.7 - 30% - - - -
Tiles type m2 75.0 - 112.2 - 30% - - - -
Tiles type m2 90.0 - 112.2 - 30% - - - -
Bort rm 25.0 - 21.7 - 30% - - - -
- - - - 30% - - - -
Mirror pcs 125.0 - 81.6 - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
Rubber joint rm 20.0 - - - 30% - - - -
Glue/joint m2 20.0 - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - 30% - - - -
- - - - - -
CHECK
Kr/m2 #DIV/0!
Labourer manhours 0
page 79
BRICK WORK 21
Calculated by : -
-
Facade plaster Rockwool Quantity Unit A Total A Total Total Total Total
Insulation adhesive m2 6.4 - 2.0 - 30% - - - -
Facade screws&plugs 50mm pcs 3.3 - 3.3 - 30% - - - -
- - - 30% - - - -
Plinth profiles 50mm rm 58.0 - 16.3 - 30% - - - -
- - - 30% - - - -
Corner profiles stainless steel rm 23.5 - 10.9 - 30% - - - -
APU- fillet at window rm 10.8 - 5.4 - 30% - - - -
- - - 30% - - - -
- - - 30% - - - -
Under plaster 7 kg/m2 m2 77.9 - 32.6 - 30% - - - -
Under plaster rabbets rm 7.8 - 8.2 - 30% - - - -
Facade net 1st layer m2 22.1 - 2.1 - 30% - - - -
Facade net reinforced m2 22.1 - 2.1 - 30% - - - -
Primer m2 11.2 - 2.1 - 30% - - - -
Decorative plaster 3,5 kg/m2 m2 43.3 - 27.1 - 30% - - - -
Decorative plaster rabbets rm 4.4 - 5.4 - 30% - - - -
Facade colour 2 layers m2 30.3 - 16.3 - 30% - - - -
Rubber joints rm 25.0 - - - 30% - - - -
- - - - - -
CHECK
Kr/m2 #DIV/0!
Labourer manhours 0
page 80
SALES PRICE
633,190
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
633,190
page 81
SALES PRICE KR/UNIT
Total
244,104 16,274
389,086 15,563
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
633,190
page 82
SALES PRICE KR/UNIT
Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 83
SALES PRICE KR/UNIT
Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 84
SALES PRICE KR/UNIT
Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 85
SALES PRICE KR/UNIT
Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 86
SALES PRICE KR/UNIT
Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 87
SALES PRICE KR/UNIT
Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 88
SALES PRICE KR/UNIT
Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 89
SALES PRICE KR/UNIT
Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 90
SALES PRICE KR/UNIT
Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 91
SALES PRICE KR/UNIT
Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 92
SALES PRICE KR/UNIT
Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 93
SALES PRICE KR/UNIT
Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 94
SALES PRICE KR/UNIT
Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 95
SALES PRICE KR/UNIT
Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 96
SALES PRICE KR/UNIT
Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 97
SALES PRICE KR/UNIT
Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 98
SALES PRICE KR/UNIT
Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 99
SALES PRICE KR/UNIT
Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 100
SALES PRICE KR/UNIT
Total
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
page 101
Cost-of-living adju 01/04/03 2%
1,410.0
1,280.0
1,175.0
290.0
-
1.3
0.7
0.3
6.4
5.3
3.2
5.3
43.3
21.3
-
26.7
16.0
16.0
21.6
26.7
-
48.0
32.0
13.5
35.0
42.0
-
page 102
32.0
55.0
53.3
-
20.0
30.0
-
20.0
30.0
32.0
-
21.3
3.2
-
13.3
-
-
-
-
-
-
-
-
-
-
-
-
2.1
page 103
25.0
28.3
31.5
42.7
2.1
2.1
2.1
1.1
6.4
6.4
-
2.1
7.5
7.5
-
1.1
-
-
-
-
-
-
-
-
-
-
-
-
page 104
90.0
90.0
90.0
21.3
42.7
21.3
32.0
25.0
-
-
-
-
42.7
-
25.0
15.0
15.0
-
-
-
-
-
-
-
-
-
-
-
page 105
185.0
110.0
110.0
21.3
25.0
-
80.0
-
-
-
-
-
-
-
25.0
15.0
15.0
-
-
-
-
-
-
-
-
-
-
-
page 106
1,350.0
1,350.0
0.4
-
30.0
-
35.0
85.0
-
105.0
85.0
5.3
5.3
-
16.0
25.0
-
-
-
-
-
-
-
-
-
-
-
-
page 107
2,500.0
2,000.0
1,750.0
2,100.0
1,500.0
40.0
-
8.0
6.4
85.0
127.8
95.0
215.0
16.0
-
35.0
55.0
25.0
-
55.0
-
-
-
-
8.0
45.0
65.0
-
page 108
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
page 109
1,410.0
1,280.0
1,175.0
290.0
-
1.3
0.7
0.3
6.4
5.3
3.2
5.3
43.3
21.3
-
26.7
16.0
16.0
21.6
26.7
-
48.0
32.0
13.5
35.0
42.0
-
page 110
32.0
55.0
53.3
-
20.0
30.0
-
20.0
30.0
32.0
-
21.3
3.2
-
13.3
-
-
-
-
-
-
-
-
-
-
-
-
2.1
page 111
25.0
28.3
31.5
42.7
2.1
2.1
2.1
1.1
6.4
6.4
-
2.1
7.5
7.5
-
1.1
-
-
-
-
-
-
-
-
-
-
-
-
page 112
90.0
90.0
90.0
21.3
42.7
21.3
32.0
25.0
-
-
-
-
42.7
-
25.0
15.0
15.0
-
-
-
-
-
-
-
-
-
-
-
page 113
185.0
110.0
110.0
21.3
25.0
-
80.0
-
-
-
-
-
-
-
25.0
15.0
15.0
-
-
-
-
-
-
-
-
-
-
-
page 114
1,350.0
1,350.0
0.4
-
30.0
-
35.0
85.0
-
105.0
85.0
5.3
5.3
-
16.0
25.0
-
-
-
-
-
-
-
-
-
-
-
-
page 115
2,500.0
2,000.0
1,750.0
2,100.0
1,500.0
40.0
-
8.0
6.4
85.0
127.8
95.0
215.0
16.0
-
35.0
55.0
25.0
-
55.0
-
-
-
-
8.0
45.0
65.0
-
page 116
1,410.0
1,280.0
1,175.0
290.0
-
1.3
0.7
0.3
6.4
5.3
3.2
5.3
43.3
21.3
-
26.7
16.0
16.0
21.6
26.7
-
48.0
32.0
13.5
35.0
42.0
-
page 117
25.0
28.3
31.5
42.7
2.1
2.1
2.1
1.1
6.4
6.4
-
2.1
7.5
7.5
-
1.1
-
-
-
-
-
-
-
-
-
-
-
-
page 118
90.0
90.0
90.0
21.3
42.7
21.3
32.0
25.0
-
-
-
-
42.7
-
25.0
15.0
15.0
-
-
-
-
-
-
-
-
-
-
-
page 119
185.0
110.0
110.0
21.3
25.0
-
80.0
-
-
-
-
-
-
-
25.0
15.0
15.0
-
-
-
-
-
-
-
-
-
-
-
page 120
6.4
6.4
6.4
6.4
2.0
3.2
3.2
3.2
3.2
16.0
16.0
16.0
16.0
10.7
5.3
32.0
8.0
2.1
2.1
2.1
26.6
5.3
16.0
-
page 121
JSI Inc. Hourly rate calculation 09/27/2022 14:18:33
Wage calculation for bricklayers Hourly wage calculation for unskilled labour
Concrete/mounting/concrete
Skilled labour/labourers renovat./demolition/building site
Wage factor/Hourly rate 1.67 250.00 Minute factor 3.50
Holiday justifiable wage 150.00 Holiday justifiable wage 210.00
Holiday and public holidays allowance 25.45% 63.63 Holiday and public holidays allowance 25.45% 53.45
"Cabin allowance" (skurepenge) kr/hr. "Cabin allowance" (skurepenge) kr/hr.
Care days (Omsorgsdage) 0.00% - Care days (Omsorgsdage) 0.00% -
Travel expenses 0.00% - Travel expenses 0.00% -
Total in Kroner 313.63 Total in Kroner 263.45
Allowance for pension 0.00% - Allowance for pension 0.00% -

Calculation allowance 17.93 Calculation allowance 17.93
Daily wage - risk 0.00% - Daily wage - risk 0.00% -
Social allowances Social allowances

Wages incl. All allowances 331.56 Wages incl. All allowances 281.38
Wage per hour 250.00 Wage per hour 210.00
Total Social allowance 81.56 Total Social allowance 71.38

Social rate in % 32.62% Social rate in % 33.99%

Calc., Concrete Brick, Examp 2022

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Calc., Concrete Brick, Examp 2022

Uploaded by

Copyright:

Available Formats

page 1

JSI Inc. Concrete + Brick Summary Sheet 09/27/2022 14:18:31

SUMMARY SHEET Form of Contract : Subcont.-margin

Margin CHECK LIST

50,000 4,000 54,000 486

BUILDING SITE 1 SAMLESIDE

CONCRETE PAGE 1 SAMLESIDE

MARGIN SALES PRICE

SALES PRICE Kr/unit

SALES PRICE Kr/unit

SALES PRICE Kr/unit

SALES PRICE Kr/unit

SALES PRICE Kr/unit

SALES PRICE Kr/unit

SALES PRICE Kr/unit

SALES PRICE Kr/unit

SALES PRICE Kr/unit

SALES PRICE Kr/unit

SALES PRICE Kr/unit

SALES PRICE Kr/unit

SALES PRICE Kr/unit

SALES PRICE Kr/unit

SALES PRICE Kr/unit

SALES PRICE Kr/unit

SALES PRICE Kr/unit

SALES PRICE Kr/unit

SALES PRICE Kr/unit

BRICK WORK 1 SAMLESIDE

Skilled labour hours: 0

SALES PRICE KR/UNIT

SALES PRICE KR/UNIT

SALES PRICE KR/UNIT

SALES PRICE KR/UNIT

SALES PRICE KR/UNIT

SALES PRICE KR/UNIT

SALES PRICE KR/UNIT

SALES PRICE KR/UNIT

SALES PRICE KR/UNIT

SALES PRICE KR/UNIT

SALES PRICE KR/UNIT

SALES PRICE KR/UNIT

SALES PRICE KR/UNIT

SALES PRICE KR/UNIT

SALES PRICE KR/UNIT

SALES PRICE KR/UNIT

SALES PRICE KR/UNIT

SALES PRICE KR/UNIT

SALES PRICE KR/UNIT

SALES PRICE KR/UNIT

Cost-of-living adju 01/04/03 2%

Total in Kroner 313.63 Total in Kroner 263.45

Allowance for pension 0.00% - Allowance for pension 0.00% -

Total in Kroner 331.56 Total in Kroner 281.38

Daily wage - risk 0.00% - Daily wage - risk 0.00% -

Total in Kroner 331.56 Total in Kroner 281.38

Social allowances Social allowances

Total Social allowance 81.56 Total Social allowance 71.38

You might also like