You are on page 1of 3

SCHEDULE OF LABOUR OF PROPOSED RESIDENTIAL DEVELOPMENT AT IRETTE OWERRI

LOCAL GOVT AREA, IMO STATE


SUBSTRUCTURE
LABOUR COST
QTY ITEM QTY PRICE AMOUNT
1 SITE CLEARANCE 1 25,000 25,000
2 SETTING-OUT 1 30,000 30,000
3 TRENCH EXCAVATION 57 2,600 148,200
4 PIT EXCAVATION 40 1,000 40,000
5 CASTING OF CONCRETE IN PIT AND FOUNDATION 188 1,000 188,000
6 SKILLED LABOUR FOR CONCRETE IN PIT AND FOUNDATION 8 5,000 40,000
7 IRON BENDER FOR BASKET 46 700 32,200
8 IRON BENDER FOR COLUMN 46 700 32,200
9 FORMWORK FOR COLUMN 46 700 32,200
10 CASTING OF COLUMN 20 1,000 20,000
11 SKILLED LABOUR FOR CASTING OF COLUMN 8 5,000 40,000
12 CASTING OF CONCRETE DPC CHAINING 23 1,000 23,000
13 IRON BENDER DPC CHAINING 1 50,000 50,000
14 FORMWORK DPC CHAINING 1 50,000 50,000
15 SKILLED LABOUR FOR CASTING OF CHAINING 4 5,000 20,000
16 FORMWORK SIDES OF CONCRETE OVERSITE 2 5,000 10,000
17 BLOCK LAYING FORMING 4GANG(N5,000+N3,500) 418BLKS 4 8,500 34,000
18 BLOCK LAYING COUNTING 2,285 80 182,800
19 CASTING OF CONCRETE OVERSITE 194 1,000 194,000
20 SKILLED LABOUR FOR CASTING OF CONCRETE OVERSITE 8 5,000 40,000
21 FILLING AND BACK FILLING 20 4,500 90,000
22 COMPACTION OF BACK FILLING PER ROOM 20 5,000 100,000
23 SITE MASON FOR 15 DAYS 15 5,000 75,000
24 SUPERVISION/ENGINEER 477,080
TOTAL 1,973,680
GROUND FLOOR TO FIRST FLOOR
1 CASTING OF CONCRETE FOR COLUMN 54 1,500 81,000
2 CASTING OF CONCRETE FOR LINTEL 62 1,500 93,000
3 CASTING OF CONCRETE FOR BEAM 120 1,500 180,000
4 SKILLED LABOUR FOR CASTING COLUMN,LINTEL AND BEAM 12 5,000 60,000
5 CASTING OF CONCRETE FOR SUSPENDED SLAB 245 1,500 367,500
6 IRON BENDER FOR SUSPENDED SLAB 1 150,000 150,000
7 SKILLED LABOUR FOR CASTING SUSPENDED SLAB 8 5,000 40,000
8 FORMWORK FOR SLAB INCLUDING PROPPING 1 150,000 150,000
9 IRON BENDER FOR COLUMN 46 700 32,200
10 IRON BENDER FOR LINTEL 48 700 33,600
11 IRON BENDER FOR BEAM 1 100,000 100,000
12 FORMWORK FOR COLUMN 46 700 32,200
13 FORMWORK FOR LINTEL 48 700 33,600
14 FORMWORK FOR BEAM 1 100,000 100,000
15 SCAFOLD INSTALLATION FOR GROUND FLOOR 1 20,000 20,000
16 BLOCK LAYING FORMING 4GANG(N5,000+N3,500) 418BLKS 4 8,500 34,000
17 BLOCK LAYING COUNTING 3925 80 314,000
18 SITE MASON FOR 15 DAYS 15 5,000 75,000
19 SUPERVISION/ENGINEER 682,658
TOTAL 2,578,758
FIRST FLOOR TO SECOND FLOOR
1 CASTING OF CONCRETE FOR COLUMN 46 1,500 69,000
2 CASTING OF CONCRETE FOR LINTEL 65 1,500 97,500
3 CASTING OF CONCRETE FOR BEAM 126 1,500 189,000
4 SKILLED LABOUR FOR CASTING COLUMN,LINTEL AND BEAM 12 5,000 60,000
5 CASTING OF CONCRETE FOR SUSPENDED SLAB 245 1,500 367,500
6 IRON BENDER FOR SUSPENDED SLAB 1 150,000 150,000
7 SKILLED LABOUR FOR CASTING SUSPENDED SLAB 8 5,000 40,000
8 FORMWORK FOR SLAB INCLUDING PROPPING 1 150,000 150,000
9 IRON BENDER FOR COLUMN 46 700 32,200
10 IRON BENDER FOR LINTEL 52 700 36,400
11 IRON BENDER FOR BEAM 1 120,000 120,000
12 FORMWORK FOR COLUMN 46 700 32,200
13 FORMWORK FOR LINTEL 52 700 36,400
14 FORMWORK FOR BEAM 1 120,000 120,000
15 SCAFOLD INSTALLATION FOR FIRST FLOOR 1 40,000 40,000
16 BLOCK LAYING FORMING 4GANG(N5,000+N3,500) 439BLKS 5 8,500 42,500
17 BLOCK LAYING COUNTING 4283 80 342,640
18 MOVING OF BLOCK TO THE INSTALLATION POINT 4722 20 94,440
19 SITE MASON FOR 15 DAYS 15 5,000 75,000
20 SUPERVISION/ENGINEER 705,149
TOTAL 2,799,929
SECOND FLOOR TO THIRD FLOOR
1 CASTING OF CONCRETE FOR COLUMN 46 1,500 69,000
2 CASTING OF CONCRETE FOR LINTEL 65 1,500 97,500
3 CASTING OF CONCRETE FOR BEAM 126 1,500 189,000
4 SKILLED LABOUR FOR CASTING COLUMN,LINTEL AND BEAM 12 5,000 60,000
5 CASTING OF CONCRETE FOR SUSPENDED SLAB 135 1,500 202,500
6 IRON BENDER FOR SUSPENDED SLAB 1 100,000 100,000
7 SKILLED LABOUR FOR CASTING SUSPENDED SLAB 6 5,000 30,000
8 FORMWORK FOR SLAB INCLUDING PROPPING 1 100,000 100,000
9 IRON BENDER FOR COLUMN 46 700 32,200
10 IRON BENDER FOR LINTEL 52 700 36,400
11 IRON BENDER FOR BEAM 1 140,000 140,000
12 FORMWORK FOR COLUMN 46 700 32,200
13 FORMWORK FOR LINTEL 52 700 36,400
14 FORMWORK FOR BEAM 1 140,000 140,000
15 SCAFOLD INSTALLATION FOR SECOND FLOOR 1 40,000 40,000
16 BLOCK LAYING FORMING 4GANG(N5,000+N3,500) 439BLKS 5 8,500 42,500
17 BLOCK LAYING COUNTING 4283 80 342,640
18 MOVING OF BLOCK TO THE INSTALLATION POINT 4722 30 141,660
19 SITE MASON FOR 15 DAYS 15 5,000 75,000
20 SUPERVISION/ENGINEER 557,273
TOTAL 2,464,273
PENT HOUSE TO ROOF BEAM
1 CASTING OF CONCRETE FOR COLUMN 30 1,700 51,000
2 CASTING OF CONCRETE FOR LINTEL 40 1,700 68,000
3 CASTING OF CONCRETE FOR BEAM 77 1,700 130,900
4 SKILLED LABOUR FOR CASTING COLUMN,LINTEL AND BEAM 8 5,000 40,000
5 IRON BENDER FOR COLUMN 29 800 23,200
6 IRON BENDER FOR LINTEL 27 800 21,600
7 IRON BENDER FOR BEAM 1 100,000 100,000
8 FORMWORK FOR COLUMN 29 800 23,200
9 FORMWORK FOR LINTEL 27 800 21,600
10 FORMWORK FOR BEAM 1 100,000 100,000
11 SCAFOLD INSTALLATION FOR PENT HOUSE 1 40,000 40,000
12 BLOCK LAYING FORMING 4GANG(N5,000+N3,500) 267BLKS 3 8,500 25,500
13 BLOCK LAYING COUNTING 2701 80 216,080
14 MOVING OF BLOCK TO THE INSTALLATION POINT 2968 30 89,040
15 SITE MASON FOR 15 DAYS 12 5,000 60,000
16 SUPERVISION/ENGINEER 264,289
TOTAL 1,274,409
STAIR CASE INCLUDIND OUTSIDE 6NO STAIRS
1 CASTING OF CONC FOR LANDING 12 1,500 18,000
2 CASTING OF CONC FOR STEPS AND WAIST 50 1,500 75,000
3 CASTING OF CONC FOR OUTSIDE STAIRS 50 1,500 75,000
4 SKILLED LABOUR FOR CASTING LANDING AND STEP 8 5,000 40,000
5 IRON BENDER FOR LANDING AND STEP ALL 1 100,000 100,000
BLOCK LAYING FOR OUTSIDE STAIRS 4GANG(N5,000+N3,500)
6
173BLKS 2 8,500 17,000
7 FWK FOR LANDING AND STEP ALL( INCLUDING PROPPING) 1 100,000 100,000
8 SITE MASON FOR 2 DAYS 4 5,000 20,000
9 SUPERVISION/ENGINEER 88,268
TOTAL 533,268
ROOF BEAM TO ROOF
1 CASTING OF CONC FOR FASCIAL 122 1,800 219,600
2 IRON BENDER FOR FASCIAL 1 100,000 100,000
3 FWK FOR FASCIAL 1 100,000 100,000
4 INSTALLATION OF THE ROOF TIMBER SUM 1 400,000 400,000
5 LABOUR INSTALLATION ROOF 400 450 180,000
6 SITE MASON FOR 10 DAYS 10 6,000 60,000
7 SUPERVISION/ENGINEER 296,420
TOTAL 1,356,020
MECHANICALS
1 PLUMBING PIPES P.S SUM 1 700,000 700,000
2 SOAKAWAY AND SEPTIC TANK 2 600,000 1,200,000
TOTAL 1,900,000
ELECTRICAL
1 ELECTRICAL PIPES P.S SUM 1 800,000 800,000
TOTAL 800,000
LABOUR COST TOTAL 15,680,335
MATERIAL COST TOTAL 54,081,500
TOTAL ESTIMATE ₦ 69,761,835

PREPARED BY
KELVIN UCHECHI
8136090381

You might also like