Calculation for Overhead and Profit

INDIRECT SITE COST

SUPERVISION STAFF
MONTHLY
MONTHLY
NO POSITION Number UF INDEXED
SALARY
SALARY

1 Project Engineer 1.00 1.00 425.00 1.00

2 Office Engineer 1.00 1.00 425.00 1.00

3 General Forman 1.00 1.00 400.00 1.00

4 Surveyor 1.00 1.00 100.00 1.00

Total

HEAD OFFICE/ADMINISTRATION
MONTHLY
MONTHLY
NO POSITION Number UF INDEXED
SALARY
SALARY

1 Manager 1.00 1.00 1.00 1.00

2 Account Clerk 1.00 1.00 1.00 1.00

3 Light Vickie driver 1.00 1.00 1.00 1.00

4 Guard 1.00 1.00 200.00 1.00

Total

COMMONLY USED PLANT AND TOOLS

Rent per MONTHLY

NO TYPE OF EQUIPMENT Number UF
month COST

1 Light vehicle(Xaabsade) 1.00 0.87 420.00 364.00

2 Pick up 1.00 1.00 1.00 1.00

3 Water pump 1.00 1.00 1.00 1.00

 4 Water tank 1.00 1.00 1.00 1.00

5 Plastic hose (100m) 1.00 1.00 1.00 1.00

Total

TOTAL OH COST= $ 18,310.00

TOTAL PROJECT COST= #REF! #REF!

No Activities Percentage
1 Indirect site cost #REF!
2 Head office contribution #REF! OVER HEAD=
3 Plant & tools #REF!
4 Profit #REF!

Total over head & profit

cost #REF!

TOTAL PROJECT COST

WITH OVERHEAD= #REF!
head and Profit
E COST

COMPLETION TIME TOTAL COST IN

MONTHLY COST
IN MONTHS PROJECT COST

425.00 10.00 4,250.00

425.00 10.00 4,250.00

400.00 10.00 4,000.00

100.00 1.00 100.00

12,600.00

NISTRATION

COMPLETION TIME TOTAL COST IN

MONTHLY COST
IN MONTHS PROJECT COST

1.00 10.00 10.00

1.00 10.00 10.00

1.00 10.00 10.00

200.00 10.00 2,000.00

2,030.00

NT AND TOOLS

Completion time Total cost in project

in months cost

10.00 3,640.00

10.00 10.00

10.00 10.00
10.00 10.00

10.00 10.00

3,680.00

#REF!
 TAYO ENGINEERING SOLUTIONS COMPANY
SUMMARY OF BILL OF QUANTITIES

TAYO ENGINEERING SOLUTIONS COMPANY SHARIQA STRT, GAROWE-

PUNTLAND, SOMALIA.
+2527797122/+252906797122
Tayoengineering2014@gmail.com
www.tayoengineering.com

OWNER : DR. AFRAH

PROJECT : G+1 APPARTMENT COMPOUND

Date: 14/04/2021

A G+1 MULTI PURPOSE BUILDING

#REF!
B OFFICE, PARKING AND LANDESCAPING
#REF!
C OVERHEAD COST 3% #REF!

TOTAL A+B+C #REF!

DISCOUNT = $ 14,837.67

GRAND TOTAL #REF!

sign:_________________________
 TAYO ENGINEERING SOLUTIONS COMPANY
Project name: G+1 main BLD & service Note:Designed for G+2 structurally
Project code: TCP/03/22
Location: Garowe
Client: Asha Gelle
Date: 14-Mar-23
MATERIAL BREAKDOWN

A-SUB STRUCTURE
1. EXCAVATION & EARTH WORK Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
string 6 Roll $ 2.00 $ 12.00 market daily labour 250
F16 steel rebar 1 pcs $ 15.00 $ 15.00 market Foreman 30
white powder 1 bag $ 3.50 $ 3.50 market Carpenters 60
1 Site clearance & settingout 400.00 m2
1kg hummer 1 pcs $ 4.00 $ 4.00 market
Sped 1 pcs $ 5.00 $ 5.00 market
1x6" timber 4 PCS $ 8.50 $ 34.00 market
Sub total $ 413.50 $ 340.00

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Sped 2 Roll $ 5.00 $ 10.00 market daily labour $ 85.80
2 Excavation under trench beam 15 m3 Pick axe 2 pcs $ 5.00 $ 10.00 market
Diggin bar 2 pcs $ 6.00 $ 12.00 market
Sub total $ 117.80 $ 85.80

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Sped 2 Roll $ - $ - market
3 Footing pad excavations 18.252 m3 Pick axe 1 pcs $ - $ - market sub contract
Diggin bar 1 pcs $ - $ - market $ 547.56
Sub total $ 547.56
Status economical
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Sped 2 Roll $ - $ - market
Pick axe 1 pcs $ - $ - market
4 water tank excavation 30 m3 sub contract
Jack hammer 1 pcs $ - $ - market
Diggin bar 1 pcs $ - $ - market $ 900.00
Sub total $ 900.00
Status economical

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Sped 2 Roll $ - $ - market
Pick axe 1 pcs $ - $ - market
4 Septic tank excavation 75 m3 sub contract
Jack hammer 1 pcs $ - $ - market
Diggin bar 1 pcs $ - $ - market $ 2,250.00
Sub total $ 2,250.00
Status economical
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Sped 6 Roll $ - $ - market daily labour $ 84.00
Pick axe 3 pcs $ - $ - market PC. operator $ 8.50
backfill under ground slab & around Plate compactor 1 rent $ 50.00 $ 50.00
5 82.53 m3
trench beam Water 1 tanker $ 24.00 $ 24.00
Diggin bar 1 pcs $ - $ - market
Backfill material 24 loads $ 30.00 $ 720.00 local $ 92.50
Sub total $ 886.50

TOTAL CARIED TO SAMMARY $ 5,115.36

2. MASONARY AND CONCRETE

No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Labour
Stones 8 load $ 45.00 $ 360.00 local
Sand 7 load $ 40.00 $ 280.00 local
masonary under trench beam and for Cement 168 pcs $ 8.50 $ 1,428.00 market $ 672.00
1 56.00 m3
fence partition wall Water 16 barrel $ 0.50 $ 8.00 market
Sped 3.2 pcs $ 5.00 $ 16.00 market
string 3 PCS $ 2.00 $ 6.00 market
Sub total $ 2,770.00
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 48 pcs $ 8.50 $ 408.00 market steel fixer 1 $ 100.00
Sand 1 load $ 40.00 $ 44.80 local carpenter 1 $ 100.00
Aggrigate 3 load $ 80.00 $ 240.00 market Mason 1 $ 100.00
Water 8 barrel $ 0.50 $ 4.00 market $ 300.00
Sped 3 pcs $ - $ - market
F16 steel rebar 35 pcs $ 19.00 $ 665.00 market
2 trench beam reinforced concrete 8.00 m3 F8 steel rebar 46 pcs $ 5.00 $ 230.00 market
Binding wire 8 kg $ 2.00 $ 16.00 market
Concrete mixer 6 hours $ 10.00 $ 60.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 22 pcs $ 26.00 $ 572.00 market
2x3" timber 50 pcs $ 8.00 $ 400.00 market
casting once
Nails 10 kg $ 2.00 $ 20.00 market
string 1 PCS $ 2.00 $ 2.00 market
Sub total $ 2,514.80
 Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 28.8 pcs $ 8.50 $ 244.80 market steel fixer $ 45.00
Sand 1 load $ 40.00 $ 26.88 local carpenter $ 60.00
Aggrigate 1.37142857142857 load $ 80.00 $ 109.71 market Mason $ 90.00
Water 4.8 barrel $ 0.50 $ 2.40 market $ 195.00
Sped 2 pcs $ 1.00 $ 2.00 market
F12 steel rebar 25 pcs $ 11.00 $ 275.00 market
3 Septic tank covering slab 4.80 m3 F8 steel rebar 5 pcs $ 5.00 $ 25.00 market
Binding wire 3 kg $ 1.80 $ 5.40 market
Concrete mixer 2 hours $ 10.00 $ 20.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 7 pcs $ 26.00 $ 182.00 market
2x3" timber 22 pcs $ 8.00 $ 176.00 market
Nails 10 kg $ 2.00 $ 20.00 market
Props 40 PCS $ 1.00 $ 40.00 market
Sub total $ 1,374.19
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 18 pcs $ 8.50 $ 153.00 market steel fixer $ 30.00
Sand 0.42 load $ 40.00 $ 16.80 local Mason $ 30.00
Aggrigate 1 load $ 80.00 $ 80.00 market $ 60.00
Water tank bottom reinforced Water 3 barrel $ 0.50 $ 1.50 market
4 3.00 m3
concrete slab Sped 1 pcs $ - $ - market
F12 steel rebar 26 pcs $ 11.00 $ 286.00 market
Binding wire 3 kg $ 1.80 $ 5.40 market
Concrete mixer 0 hours $ 10.00 $ - rent
Sub total $ 602.70
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 57.6 pcs $ 8.50 $ 489.60 market bar bender $ 60.00
Sand 1 load $ 40.00 $ 53.76 local carpenter $ 90.00
Aggrigate 3 load $ 80.00 $ 240.00 market casting $ 60.00
Water 9.6 barrel $ 0.50 $ 4.80 market $ 210.00
Sped 4 pcs $ - $ - market
F12 steel rebar 40 pcs $ 11.00 $ 440.00 market
5 Water tank reinforced concrete walls 9.60 m3 Binding wire 3 kg $ 2.00 $ 6.00 market
Concrete mixer 5 hours $ 10.00 $ 50.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 17 pcs $ 26.00 $ 442.00 market
2x3" timber 35 pcs $ 8.00 $ 280.00 market
casting twice
Nails 5 kg $ 2.00 $ 10.00 market
Props 30 PCS $ 0.20 $ 6.00 market
Sub total $ 1,913.16
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 18 pcs $ 8.50 $ 153.00 market bar bender $ 30.00
Sand 0 load $ 34.00 $ 14.28 local carpenter $ 90.00
Aggrigate 0.85714285714286 load $ 80.00 $ 68.57 market casting $ 60.00
Water 3 barrel $ 0.50 $ 1.50 market $ 180.00
Sped 1 pcs $ - $ - market
F12 steel rebar 18 pcs $ 11.00 $ 198.00 market
Water tank top reinforced concrete
6 3.00 m3 Binding wire 1 kg $ 2.00 $ 2.00 market
slab
Concrete mixer 3 hours $ 10.00 $ 30.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 6 pcs $ 26.00 $ 156.00 market
2x3" timber 15 pcs $ 8.00 $ 120.00 market
casting once
Nails 3 kg $ 2.00 $ 6.00 market
Props 49 PCS $ 1.00 $ 49.00 market
Sub total $ 1,028.35

No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Labour
Cement 4.563 pcs $ 8.50 $ 38.79 market bar bender $ -
Sand 1 load $ 40.00 $ 24.34 local carpenter $ -
Lean concrete under the footing
7 1.52 m3 Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 67.50
pads
Water 1.521 barrel $ 0.50 $ 0.76 market $ 67.50
Sped 1 pcs $ 5.00 $ 5.00 market
Sub total $ 216.38
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 44.53488 pcs $ 8.50 $ 378.55 market bar bender $ 220.00
Sand 1 load $ 40.00 $ 41.57 local carpenter $ 55.00
Aggrigate 3 load $ 80.00 $ 240.00 market casting $ 110.00
Water 7.42248 barrel $ 1.00 $ 7.42 market $ 385.00
Sped 1 pcs $ 5.00 $ 5.00 market
8 Footing pad concrete 7.42 m3
F16 steel rebar 28.8 pcs $ 19.00 $ 547.20 market
Binding wire 5 kg $ 2.00 $ 10.00 market
Concrete mixer 6 hours $ 10.00 $ 60.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
pollyethelene sheet 2 pcs $ 15.00 $ 30.00 market
Sub total $ 1,754.73
 Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 9.72 pcs $ 8.50 $ 82.62 market bar bender $ -
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 99.00
Aggrigate 0.46285714285714 load $ 80.00 $ 37.03 market casting $ 99.00
Water 8.1 barrel $ 1.00 $ 8.10 market $ 198.00
Sped 3 pcs $ 5.00 $ 15.00 market
F16 steel rebar 32.4 pcs $ 19.00 $ 615.60 market
Footing column concrete/ neck F8 steel rebar 20.4 pcs $ 5.00 $ 102.00 market
1 1.62 m3
columns Binding wire 7 kg $ 2.00 $ 14.00 market
Concrete mixer 4 hours $ 10.00 $ 40.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 6 pcs $ 26.00 $ 156.00 market
2x3" timber 32 pcs $ 8.00 $ 256.00 market
casting twice
Nails 10 kg $ 2.00 $ 20.00 market
Props 52 PCS $ 1.00 $ 52.00 market
Sub total $ 1,444.35
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 58 pcs $ 8.50 $ 493.00 market bar bender $ 150.00
Sand 5 load $ 40.00 $ 200.00 local carpenter $ -
Aggrigate 5 load $ 80.00 $ 400.00 market casting $ 300.00
Water 71.53 barrel $ 1.00 $ 71.53 market $ 450.00
Sped 2 pcs $ 5.00 $ 10.00 market
F8 steel rebar 65 pcs $ 5.00 $ 325.00 market
1 Ground slab concrete 14.31 m3 Binding wire 3 kg $ 2.00 $ 6.00 market
Concrete mixer 8 hours $ 10.00 $ 80.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 0 pcs $ 19.00 $ - market
2x3" timber 0 pcs $ 4.50 $ - market
Nails 0 kg $ 2.00 $ - market
pollyethelene sheet 6 PCS $ 15.00 $ 90.00 market
Sub total $ 2,130.53

TOTAL CARIED TO SAMMARY $ 15,749.20 Labour

Material & equipment

A-SUB STRUCTURE $ 20,864.56 PRFT

TOTAL CARIED TO SUMMARY, A

TOTAL LABOUR $ -
TOTAL MATERIAL $ -
INITIAL ESTIMATION $ -
B-SUPER STRUCTURE TOTAL GROSS PRFT $ -
1. CONCRETE WORK
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 27 pcs $ 8.50 $ 229.50 market bar bender $ 165.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 165.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 110.00
Water 3.564 barrel $ 0.50 $ 1.78 market $ 440.00
Sped 3 pcs $ 5.00 $ 15.00 market
F16 steel rebar 49.2 pcs $ 19.00 $ 934.80 market
1 RC column 1st floor 3.56 m3 F8 steel rebar 31.2 pcs $ 5.00 $ 156.00 market
Binding wire 10 kg $ 2.00 $ 20.00 market
Concrete mixer 6 hours $ 10.00 $ 60.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 13 pcs $ 26.00 $ 338.00 market
2x3" timber 60 pcs $ 8.00 $ 480.00 market
casting twice
Nails 15 kg $ 2.00 $ 30.00 market
Props 50 PCS $ 1.00 $ 50.00 market
Sub total $ 2,476.08

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 33 pcs $ 8.50 $ 280.50 market bar bender $ 180.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 180.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 225.00
Water 21.6 barrel $ 1.00 $ 21.60 market $ 585.00
Sped 1 pcs $ - $ - market
F16 steel rebar 31 pcs $ 19.00 $ 589.00 market
F8 steel rebar 60 pcs $ 5.00 $ 300.00 market
2 1st floor RC beam 4.32 m3
Binding wire 8 kg $ 1.80 $ 14.40 market
Concrete mixer 2 hours $ 10.00 $ 20.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 20 pcs $ 26.00 $ 520.00 market
2x3" timber 106 pcs $ 8.00 $ 848.00 market
casting once
Nails 10 kg $ 2.00 $ 20.00 market
string 1 PCS $ 2.00 $ 2.00 market
Sub total $ 2,675.50
 Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 132 pcs $ 8.50 $ 1,122.00 market steel bender $ 660.00
Sand 2 load $ 34.00 $ 68.00 local carpenter $ 770.00
Aggrigate 4 load $ 80.00 $ 320.00 market casting $ 275.00
Water 17.6 barrel $ 0.50 $ 8.80 market $ 1,705.00
Sped 2 pcs $ 5.00 $ 10.00 market
F10 steel rebar 131 pcs $ 8.00 $ 1,048.00 market
F12 steel rebar 34 pcs $ 11.00 $ 374.00 market
1 1st floor RC slab 17.60 m3 Binding wire 12 kg $ 2.00 $ 24.00 market
Concrete mixer 8 hours $ 10.00 $ 80.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
Mobile crane $ 110.00 sqm $ 3.00 $ 330.00 rent
12mm plywood 50 pcs $ 26.00 $ 1,300.00 market
2x3" timber 98 pcs $ 8.00 $ 784.00 market
casting once
Nails 20 kg $ 2.00 $ 40.00 market
Props 300 PCS $ 1.00 $ 300.00 market
Sub total $ 6,351.80
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 12 pcs $ 8.50 $ 102.00 market steel bender $ 50.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 90.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 60.00
Water 1.59 barrel $ 0.50 $ 0.80 market $ 200.00
Sped 3 pcs $ 5.00 $ 15.00 market
F16 steel rebar 7 pcs $ 19.00 $ 133.00 market
1 RC stair waist with steps-1st floor 1.59 m3 F8 steel rebar 0 pcs $ 4.00 $ - market
Binding wire 1 kg $ 2.00 $ 2.00 market
Concrete mixer 1 hours $ 10.00 $ 10.00 rent
Vibrator 0 day $ 50.00 $ - rent
12mm plywood 6 pcs $ 19.00 $ 114.00 market
2x3" timber 15 pcs $ 4.50 $ 67.50 market
casting once
Nails 15 kg $ 2.00 $ 30.00 market
Props 10 PCS $ 0.02 $ 0.20 market
Sub total $ 688.65

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 27 pcs $ 8.50 $ 229.50 market bar bender $ 165.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 220.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 110.00
Water 3.564 barrel $ 0.50 $ 1.78 market $ 495.00
Sped 3 pcs $ 5.00 $ 15.00 market
F16 steel rebar 49.2 pcs $ 19.00 $ 934.80 market
1 RC column roof floor 3.56 m3 F8 steel rebar 31.2 pcs $ 5.00 $ 156.00 market
Binding wire 10 kg $ 2.00 $ 20.00 market
Concrete mixer 6 hours $ 10.00 $ 60.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 13 pcs $ 26.00 $ 338.00 market
2x3" timber 60 pcs $ 8.00 $ 480.00 market
casting twice
Nails 15 kg $ 2.00 $ 30.00 market
Props 50 PCS $ 1.00 $ 50.00 market
Sub total $ 2,231.75

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 33 pcs $ 8.50 $ 280.50 market bar bender $ 180.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 225.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 225.00
Water 21.6 barrel $ 1.00 $ 21.60 market $ 630.00
Sped 1 pcs $ - $ - market
F16 steel rebar 31 pcs $ 19.00 $ 589.00 market
F8 steel rebar 60 pcs $ 5.00 $ 300.00 market
2 Roof floor RC beam 4.32 m3
Binding wire 8 kg $ 1.80 $ 14.40 market
Concrete mixer 2 hours $ 10.00 $ 20.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 32 pcs $ 19.00 $ 608.00 market
2x3" timber 113 pcs $ 8.00 $ 904.00 market
casting once
Nails 10 kg $ 2.00 $ 20.00 market
string 1 PCS $ 2.00 $ 2.00 market
Sub total $ 2,792.50

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 132 pcs $ 8.50 $ 1,122.00 market steel bender $ 660.00
Sand 2 load $ 34.00 $ 68.00 local carpenter $ 770.00
Aggrigate 4 load $ 80.00 $ 320.00 market casting $ 275.00
Water 17.6 barrel $ 0.50 $ 8.80 market $ 1,705.00
Sped 2 pcs $ 5.00 $ 10.00 market
F10 steel rebar 131 pcs $ 8.00 $ 1,048.00 market
F12 steel rebar 34 pcs $ 11.00 $ 374.00 market
3 Roof floor RC slab 17.60 m3 Binding wire 12 kg $ 2.00 $ 24.00 market
Concrete mixer 8 hours $ 10.00 $ 80.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
Mobile crane $ 110.00 sqm $ 3.00 $ 330.00 rent
12mm plywood 50 pcs $ 26.00 $ 1,300.00 market
2x3" timber 98 pcs $ 8.00 $ 784.00 market
casting once
Nails 20 kg $ 2.00 $ 40.00 market
Props 300 PCS $ 1.00 $ 300.00 market
Sub total $ 6,351.80

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
 Cement 12 pcs $ 8.50 $ 102.00 market steel bender $ 50.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 90.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 60.00
Water 1.59 barrel $ 0.50 $ 0.80 market $ 200.00
Sped 3 pcs $ 5.00 $ 15.00 market
F16 steel rebar 7 pcs $ 19.00 $ 133.00 market
1 RC stair waist with steps-Roof floor 1.59 m3 F8 steel rebar 0 pcs $ 4.00 $ - market
Binding wire 1 kg $ 2.00 $ 2.00 market
Concrete mixer 1 hours $ 10.00 $ 10.00 rent
Vibrator 0 day $ 50.00 $ - rent
12mm plywood 6 pcs $ 19.00 $ 114.00 market
2x3" timber 15 pcs $ 4.50 $ 67.50 market
casting once
Nails 15 kg $ 2.00 $ 30.00 market
Props 10 PCS $ 0.02 $ 0.20 market
Sub total $ 688.65

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 19 pcs $ 8.00 $ 152.00 market steel bender $ 50.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 60.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 50.00
Water 2.5 barrel $ 0.50 $ 1.25 market $ 160.00
Sped 1 pcs $ - $ - market
F12 steel rebar 20 pcs $ 11.00 $ 220.00 market
7 Lintel beams 2.50 m3 F8 steel rebar 15 pcs $ 4.00 $ 60.00 market
Binding wire 3 kg $ 1.80 $ 5.40 market
12mm plywood 2 pcs $ 26.00 $ 52.00 market
2x3" timber 10 pcs $ 8.00 $ 80.00 market
Nails 3 kg $ 2.00 $ 6.00 market
casting once
string 1 PCS $ 2.00 $ 2.00 market
Sub total $ 741.98

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 130 pcs $ 6.00 $ 780.00 market $ -
Sand 4 load $ 34.00 $ 136.00 local $ -
9 Roof slab water draining scread 7.70 m 3
Sub total $ 1,102.00 casting once $ 186.00
$ 186.00

TOTAL CARIED TO SAMMARY $ 26,100.70

 2. HCB WORK
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
H15/20- hollow blocks 4020.12 pcs $ 0.90 $ 3,618.11 Tesco factory sub contaractor $ 773.10
Cement 50 bags $ 8.50 $ 425.00 market
Sand 3 load $ 40.00 $ 120.00 local $ 773.10
Water 30.924 barrel $ 1.00 $ 30.92 market
Ground floor, exterior and interior
1 309.24 m2 Sped 3 pcs $ 5.00 $ 15.00 market
walls
wood/plastic float 3 pcs $ 2.00 $ 6.00 market
chessel 4 pcs $ 2.50 $ 10.00 market
Skafolds 10 pcs $ 4.00 $ 40.00 market
String 2 pcs $ 4.50 $ 9.00 market
Sub total $ 5,047.13

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
H15/20- hollow blocks 3603.6 pcs $ 0.90 $ 3,243.24 Tesco factory block laying(S.C) $ 2.50 $ 693.00
Cement 45 bags $ 8.50 $ 382.50 market block lifter (xamal) $ 0.03 $ 108.11
Sand 2 load $ 40.00 $ 80.00 local Sand lifter $ 17.14 $ 34.28
Water 27.72 barrel $ 1.00 $ 27.72 market Cement lifter $ 0.11 $ 4.95
2 1st floor, exterior and interior walls 277.20 m2 Sped 2 pcs $ 5.00 $ 10.00 market $ 840.34
wood/plastic float 2 pcs $ 2.00 $ 4.00 market
chessel 4 pcs $ 2.50 $ 10.00 market
Skafolds 10 pcs $ 4.00 $ 40.00 market
String 2 pcs $ 4.50 $ 9.00 market
Sub total $ 4,646.80

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
H15/20- hollow blocks 585 pcs $ 0.70 $ 409.50 Tesco factory block laying(S.C) $ 2.50 $ 112.50
Cement 8 bags $ 8.50 $ 68.00 market block lifter (xamal) $ 0.03 $ 17.55
Sand 1 load $ 34.00 $ 34.00 local Sand lifter $ 17.14 $ 17.14
Water 4.5 barrel $ 1.00 $ 4.50 market Cement lifter $ 0.11 $ 0.88
3 Stair room blocks 45.00 m2 Sped 2 pcs $ 5.00 $ 10.00 market $ 148.07
wood/plastic float 2 pcs $ 2.00 $ 4.00 market
chessel 1 pcs $ 2.50 $ 2.50 market
Skafolds 5 pcs $ 4.00 $ 20.00 market
String 2 pcs $ 4.50 $ 9.00 market
Sub total $ 709.57

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
H15/20- hollow blocks 546 pcs $ 0.90 $ 491.40 Tesco factory block laying(S.C) $ 2.50 $ 105.00
Cement 7 bags $ 8.50 $ 59.50 market block lifter (xamal) $ 0.03 $ 16.38
Sand 1 load $ 34.00 $ 34.00 local Sand lifter $ 17.14 $ 17.14
Water 4.2 barrel $ 0.50 $ 2.10 market Cement lifter $ 0.11 $ 0.77
4 Parapet walls 42.00 m2 Sped 2 pcs $ 5.00 $ 10.00 market $ 139.29
wood/plastic float 2 pcs $ 2.00 $ 4.00 market
chessel 1 pcs $ 2.50 $ 2.50 market
Skafolds 5 pcs $ 4.00 $ 20.00 market
String 2 pcs $ 4.50 $ 9.00 market
Sub total $ 771.79

TOTAL CARIED TO SAMMARY $ 11,175.29

3. WINDOWS, DOORS GLAZING & METAL WORKS

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
1.8m wide steel door for main
entrance None 1.00 pcs market carpenter $ 20.00 $ 180.00
800 800
0.9m wide steel door for kitchen &
service None 3.00 pcs market $ 180.00
200 600
1.2X1.6m Alluminim windows with
clear glass None 34.56 m2 local
90 3110.4
0.5X0.7m Alluminiu windows with
clear glass None 1.75 m2 market
90 157.5
1 0.8x2.15m Alluminum door for 1.00 VAR
toilets None 8.60 m 2
market
150 1290
Stair window None 4.16 m2 90 374.4 market
Window grills None 20.00 pcs 60 1200 market
3.5m wide sliding gate None 1.00 pcs 1250 1250 market
0.9m wide wooden/WPVC door None 9.00 pcs market
300 2700
Kitchen cabinets None 8.00 lm market
250 2000
Hand rail None 14.40 m2 185 2664 market
Sub total $ 16,326.30

TOTAL CARIED TO SAMMARY $ 16,326.30

 4. FINISHING
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 99 bags $ 8.50 $ 841.50 market sub contaractor 2.5 $ 1,546.20
Sand 4 load $ 40.00 $ 160.00 local
Water 61.848 barrel $ 0.50 $ 30.92 market $ 1,546.20
Sped 2 pcs $ 5.00 $ 10.00 market
Ground floor, exterior and interior
1 618.48 m2 wood/plastic float 4 pcs $ 2.00 $ 8.00 market
wall plastering
chessel 2 pcs $ 2.50 $ 5.00 market
Skafolds 30 pcs $ 4.00 $ 120.00 market
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 2,739.62

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 89 bags $ 8.50 $ 756.50 market sub contaractor 2.5 $ 1,386.00
Sand 4 load $ 40.00 $ 160.00 local Sand lifter $ 17.14 $ 68.56
Water 55.44 barrel $ 1.00 $ 55.44 market Cement lifter $ 0.11 $ 9.79
Sped 2 pcs $ 5.00 $ 10.00 market $ 1,464.35
1st floor, exterior and interior wall
2 554.40 m2 wood/plastic float 4 pcs $ 2.00 $ 8.00 market
plastering
chessel 2 pcs $ 2.50 $ 5.00 market
Skafolds 60 pcs $ 4.00 $ 240.00 market
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 2,717.29

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 15 bags $ 8.50 $ 127.50 market sub contaractor 3 $ 270.00
Sand 1 load $ 40.00 $ 40.00 local Sand lifter $ 17.14 $ 17.14
Water 9 barrel $ 1.00 $ 9.00 market Cement lifter $ 0.11 $ 1.65
Sped 2 pcs $ 5.00 $ 10.00 market $ 288.79
Stair room, exterior and interior wall
3 90.00 m2 wood/plastic float 4 pcs $ 2.00 $ 8.00 market
plastering
chessel 2 pcs $ 2.50 $ 5.00 market
Skafolds 90 pcs $ 4.00 $ 360.00 market
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 866.29

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 14 bags $ 8.50 $ 119.00 market sub contaractor 3 $ 252.00
Sand 1 load $ 40.00 $ 40.00 local Sand lifter $ 17.14 $ 17.14
Water 8.4 barrel $ 0.50 $ 4.20 market Cement lifter $ 0.11 $ 1.54
Sped 2 pcs $ 5.00 $ 10.00 market $ 270.68
Parapet, exterior and interior wall
4 84.00 m2 wood/plastic float 4 pcs $ 2.00 $ 8.00 market
plastering
chessel 2 pcs $ 2.50 $ 5.00 market
Skafolds 90 pcs $ 4.00 $ 360.00 market
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 834.88
 Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Gybsum 16 bags $ 14.00 $ 224.00 market sub contaractor 0.8 $ 372.80
Scraper 3 load $ 2.00 $ 6.00 market $ 372.80
Sanding paper 10 pcs $ 1.00 $ 10.00 market
wood/plastic float 0 pcs $ 2.00 $ - market
White washing/ primer coating for
5 466.00 m2 chessel 2 pcs $ 2.50 $ 5.00 market
inside walls
Skafolds 10 pcs $ 4.00 $ 40.00 market
Sub total $ 657.80

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Plastic emulsion 14 bags $ 24.00 $ 336.00 market sub contaractor 0.8 $ 372.80
Scraper 3 load $ 2.00 $ 6.00 market $ 372.80
Sanding paper 10 pcs $ 0.50 $ 5.00 market
Undercoating 14 pcs $ 21.00 $ 294.00 market
7 Distempering for inside walls 466.00 m2 Roller 1 pcs $ 2.50 $ 2.50 market
Skafolds 10 pcs $ 4.00 $ 40.00 market
Sub total $ 1,056.30

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Quartz paint 65 bags $ 37.00 $ 2,405.00 market sub contaractor 3 $ 1,071.00
Scraper 2 load $ 2.00 $ 4.00 market $ 1,071.00
Water 2 pcs $ 0.50 $ 1.00 market
Undercoating 2 pcs $ 20.00 $ 40.00 market
8 Qurtz paint for exterior walls 357.00 m2 Roller 1 pcs $ 2.50 $ 2.50 market
Skafolds 60 pcs $ 4.00 $ 240.00 market
Sub total $ 3,763.50

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 29 bags $ 8.50 $ 246.50 market sub contaractor 2.8 $ 400.57
Sand 3 load $ 40.00 $ 120.00 local $ 400.57
Water 14.306 barrel $ 1.00 $ 14.31 market
Sped 2 pcs $ 5.00 $ 10.00 market
Ceramic floor finishing-Ground
9 143.06 m2 Tiles(60x60) 143.06 m2 $ 12.00 $ 1,716.72 market
floor
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 2,526.09

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 22 bags $ 8.50 $ 187.00 market sub contaractor 2.8 $ 308.00
Sand 2 load $ 40.00 $ 80.00 local Sand lifter $ 17.14 $ 34.28
Water 11 barrel $ 0.50 $ 5.50 market Cement lifter $ 0.11 $ 2.42
Sped 2 pcs $ 5.00 $ 10.00 market Tile lifter $ 0.14 $ 10.69
10 Ceramic floor finishing-1st floor 110.00 m2 Tiles(60x60) 110.00 m2 $ 12.00 $ 1,320.00 market $ 355.39
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 1,975.89

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 14 bags $ 6.20 $ 86.80 market sub contaractor 3 $ 414.00
Sand 3 load $ 34.00 $ 102.00 local Sand lifter $ 17.14 $ 51.42
Water 13.8 barrel $ 0.50 $ 6.90 market Cement lifter $ 0.11 $ 1.54
Sped 2 pcs $ 5.00 $ 10.00 market Tile lifter $ 0.14 $ 13.42
11 Ceramic wall finishing (toilets) 138.00 m2 Tiles(30x45) 138.00 m2 $ 11.00 $ 1,518.00 market $ 480.38
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 2,222.08

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 10 bags $ 6.20 $ 62.00 market sub contaractor 3 $ 282.00
Sand 2 load $ 34.00 $ 68.00 local Sand lifter $ 17.14 $ 34.28
Water 9.4 barrel $ 0.50 $ 4.70 market Cement lifter $ 0.11 $ 1.10
Sped 2 pcs $ 5.00 $ 10.00 market Tile lifter $ 0.14 $ 9.14
12 Ceramic wall finishing (kitchen) 94.00 m2 Tiles(30x45) 94.00 m2 $ 11.00 $ 1,034.00 market $ 326.52
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 1,523.22

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 10 bags $ 8.50 $ 85.00 market sub contaractor 0 $ 150.00
Sand 1 load $ 40.00 $ 40.00 local Sand lifter $ 17.14 $ 17.14
Water 2.3 barrel $ 0.50 $ 1.15 market Cement lifter $ 0.11 $ 1.10
Tiles(15/30x120) 23.00 pcs $ 20.00 $ 460.00 market Tile lifter $ 0.14 $ 2.24
13 Stair steps 23.00 P String 4 pcs $ 4.50 $ 18.00 market $ 170.48
Sub total $ 774.63

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
 pavers 240.00 sqm $ 10.00 $ 2,400.00 market sub contaractor 2.5 $ 600.00
Sand 4 load $ 40.00 $ 160.00 local S.wire labour $ 115.50 $ 115.50
Water 24 barrel $ 0.50 $ 12.00 market $ -
cement 10.00 bags $ 8.50 $ 85.00 market $ -
13 interlock & security 240.00 P S. wire 26 pcs $ 15.00 $ 390.00 market $ 715.50
Sub total $ 3,762.50

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
sheets 18 pcs $ 16.00 $ 288.00 market sub contaractor 9 $ 270.00
2x3" 20 pcs $ 8.00 $ 160.00 local
2x2" 47 pcs $ 5.00 $ 235.00 market
ceiling 11.00 pcs $ 8.00 $ 88.00 market
13 Roofing 30.00 P String 4 pcs $ 4.50 $ 18.00 market $ 270.00
Sub total $ 1,059.00

No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Labour
Stones 8 load $ 45.00 $ 360.00 local masons $ 184.80
Sand 2 load $ 40.00 $ 80.00 local S.wire $ 106.50
Cement 46.2 pcs $ 8.50 $ 392.70 market $ 291.30
1 Fence wall raising & security wire 15.40 m3
Water 4.4 barrel $ 0.50 $ 2.20 market
Sped 3.2 pcs $ 5.00 $ 16.00 market
Securiy wire 22 PCS $ 2.00 $ 44.00 market
Sub total $ 1,186.20

TOTAL CARIED TO SAMMARY $ 24,948.00

B-SUPER STRUCTURE $ 78,550.30

A+B $ 99,414.86
 S. TOTAL CARIED TO SAMMARY $ 99,414.86
S. PLUMBING & ELECTRICITY $ 7,953.19 8%

G. TOTAL CARIED TO SAMMARY G+1, SERVICE & FRONT YARD $ 107,368.05

MANAGING COST $ 12,923.93 13%
OVERHEAD COST $ 2,982.45 3%
GRAND TOTAL $ 123,274.43
 TAYO ENGINEERING SOLUTIONS COMPANY
Project name: G+1 main BLD & service Note:
Project code: TCP/03/22
Location: Garowe
Client: Asha Gelle
Date: 14-Mar-23
MATERIAL BREAKDOWN

A-SUB STRUCTURE
1. EXCAVATION & EARTH WORK Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
string 6 Roll $ 2.00 $ 12.00 market daily labour 250
F16 steel rebar 1 pcs $ 15.00 $ 15.00 market Foreman 30
white powder 1 bag $ 3.50 $ 3.50 market Carpenters 60
1 Site clearance & settingout 400.00 m2
1kg hummer 1 pcs $ 4.00 $ 4.00 market
Sped 1 pcs $ 5.00 $ 5.00 market
1x6" timber 4 PCS $ 8.50 $ 34.00 market
Sub total $ 413.50 $ 340.00

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Sped 2 Roll $ 5.00 $ 10.00 market daily labour $ 85.80
2 Excavation under trench beam 15 m3 Pick axe 2 pcs $ 5.00 $ 10.00 market
Diggin bar 2 pcs $ 6.00 $ 12.00 market
Sub total $ 117.80 $ 85.80

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Sped 2 Roll $ - $ - market
3 Footing pad excavations 18.252 m3 Pick axe 1 pcs $ - $ - market sub contract
Diggin bar 1 pcs $ - $ - market $ 547.56
Sub total $ 547.56
Status economical
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Sped 2 Roll $ - $ - market
Pick axe 1 pcs $ - $ - market
4 water tank excavation 30 m3 sub contract
Jack hammer 1 pcs $ - $ - market
Diggin bar 1 pcs $ - $ - market $ 900.00
Sub total $ 900.00
Status economical

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Sped 2 Roll $ - $ - market
Pick axe 1 pcs $ - $ - market
4 Septic tank excavation 75 m3 sub contract
Jack hammer 1 pcs $ - $ - market
Diggin bar 1 pcs $ - $ - market $ 2,250.00
Sub total $ 2,250.00
Status economical
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Sped 6 Roll $ - $ - market daily labour $ 84.00
Pick axe 3 pcs $ - $ - market PC. operator $ 8.50
backfill under ground slab & around Plate compactor 1 rent $ 50.00 $ 50.00
5 82.53 m3
trench beam Water 1 tanker $ 24.00 $ 24.00
Diggin bar 1 pcs $ - $ - market
Backfill material 24 loads $ 30.00 $ 720.00 local $ 92.50
Sub total $ 886.50

TOTAL CARIED TO SAMMARY $ 5,115.36

2. MASONARY AND CONCRETE

No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Labour
Stones 8 load $ 45.00 $ 360.00 local
Sand 7 load $ 40.00 $ 280.00 local
masonary under trench beam and for Cement 168 pcs $ 8.50 $ 1,428.00 market $ 672.00
1 56.00 m3
fence partition wall Water 16 barrel $ 0.50 $ 8.00 market
Sped 3.2 pcs $ 5.00 $ 16.00 market
string 3 PCS $ 2.00 $ 6.00 market
Sub total $ 2,770.00
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 48 pcs $ 8.50 $ 408.00 market steel fixer 1 $ 100.00
Sand 1 load $ 40.00 $ 44.80 local carpenter 1 $ 100.00
Aggrigate 3 load $ 80.00 $ 240.00 market Mason 1 $ 100.00
Water 8 barrel $ 0.50 $ 4.00 market $ 300.00
Sped 3 pcs $ - $ - market
F16 steel rebar 35 pcs $ 19.00 $ 665.00 market
2 trench beam reinforced concrete 8.00 m3 F8 steel rebar 46 pcs $ 5.00 $ 230.00 market
Binding wire 8 kg $ 2.00 $ 16.00 market
Concrete mixer 6 hours $ 10.00 $ 60.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 22 pcs $ 26.00 $ 572.00 market
2x3" timber 50 pcs $ 8.00 $ 400.00 market
casting once
Nails 10 kg $ 2.00 $ 20.00 market
string 1 PCS $ 2.00 $ 2.00 market
Sub total $ 2,514.80
 Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 28.8 pcs $ 8.50 $ 244.80 market steel fixer $ 45.00
Sand 1 load $ 40.00 $ 26.88 local carpenter $ 60.00
Aggrigate 1.37142857142857 load $ 80.00 $ 109.71 market Mason $ 90.00
Water 4.8 barrel $ 0.50 $ 2.40 market $ 195.00
Sped 2 pcs $ 1.00 $ 2.00 market
F12 steel rebar 25 pcs $ 11.00 $ 275.00 market
3 Septic tank covering slab 4.80 m3 F8 steel rebar 5 pcs $ 5.00 $ 25.00 market
Binding wire 3 kg $ 1.80 $ 5.40 market
Concrete mixer 2 hours $ 10.00 $ 20.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 7 pcs $ 26.00 $ 182.00 market
2x3" timber 22 pcs $ 8.00 $ 176.00 market
Nails 10 kg $ 2.00 $ 20.00 market
Props 40 PCS $ 1.00 $ 40.00 market
Sub total $ 1,374.19
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 18 pcs $ 8.50 $ 153.00 market steel fixer $ 30.00
Sand 0.42 load $ 40.00 $ 16.80 local Mason $ 30.00
Aggrigate 1 load $ 80.00 $ 80.00 market $ 60.00
Water tank bottom reinforced Water 3 barrel $ 0.50 $ 1.50 market
4 3.00 m3
concrete slab Sped 1 pcs $ - $ - market
F12 steel rebar 26 pcs $ 11.00 $ 286.00 market
Binding wire 3 kg $ 1.80 $ 5.40 market
Concrete mixer 0 hours $ 10.00 $ - rent
Sub total $ 602.70
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 57.6 pcs $ 8.50 $ 489.60 market bar bender $ 60.00
Sand 1 load $ 40.00 $ 53.76 local carpenter $ 90.00
Aggrigate 3 load $ 80.00 $ 240.00 market casting $ 60.00
Water 9.6 barrel $ 0.50 $ 4.80 market $ 210.00
Sped 4 pcs $ - $ - market
F12 steel rebar 40 pcs $ 11.00 $ 440.00 market
5 Water tank reinforced concrete walls 9.60 m3 Binding wire 3 kg $ 2.00 $ 6.00 market
Concrete mixer 5 hours $ 10.00 $ 50.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 17 pcs $ 26.00 $ 442.00 market
2x3" timber 35 pcs $ 8.00 $ 280.00 market
casting twice
Nails 5 kg $ 2.00 $ 10.00 market
Props 30 PCS $ 0.20 $ 6.00 market
Sub total $ 1,913.16
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 18 pcs $ 8.50 $ 153.00 market bar bender $ 30.00
Sand 0 load $ 34.00 $ 14.28 local carpenter $ 90.00
Aggrigate 0.85714285714286 load $ 80.00 $ 68.57 market casting $ 60.00
Water 3 barrel $ 0.50 $ 1.50 market $ 180.00
Sped 1 pcs $ - $ - market
F12 steel rebar 18 pcs $ 11.00 $ 198.00 market
Water tank top reinforced concrete
6 3.00 m3 Binding wire 1 kg $ 2.00 $ 2.00 market
slab
Concrete mixer 3 hours $ 10.00 $ 30.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 6 pcs $ 26.00 $ 156.00 market
2x3" timber 15 pcs $ 8.00 $ 120.00 market
casting once
Nails 3 kg $ 2.00 $ 6.00 market
Props 49 PCS $ 1.00 $ 49.00 market
Sub total $ 1,028.35

No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Labour
Cement 4.563 pcs $ 8.50 $ 38.79 market bar bender $ -
Sand 1 load $ 40.00 $ 24.34 local carpenter $ -
Lean concrete under the footing
7 1.52 m3 Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 67.50
pads
Water 1.521 barrel $ 0.50 $ 0.76 market $ 67.50
Sped 1 pcs $ 5.00 $ 5.00 market
Sub total $ 216.38
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 44.53488 pcs $ 8.50 $ 378.55 market bar bender $ 220.00
Sand 1 load $ 40.00 $ 41.57 local carpenter $ 55.00
Aggrigate 3 load $ 80.00 $ 240.00 market casting $ 110.00
Water 7.42248 barrel $ 1.00 $ 7.42 market $ 385.00
Sped 1 pcs $ 5.00 $ 5.00 market
8 Footing pad concrete 7.42 m3
F16 steel rebar 28.8 pcs $ 19.00 $ 547.20 market
Binding wire 5 kg $ 2.00 $ 10.00 market
Concrete mixer 6 hours $ 10.00 $ 60.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
pollyethelene sheet 2 pcs $ 15.00 $ 30.00 market
Sub total $ 1,754.73
 Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 9.72 pcs $ 8.50 $ 82.62 market bar bender $ -
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 99.00
Aggrigate 0.46285714285714 load $ 80.00 $ 37.03 market casting $ 99.00
Water 8.1 barrel $ 1.00 $ 8.10 market $ 198.00
Sped 3 pcs $ 5.00 $ 15.00 market
F16 steel rebar 32.4 pcs $ 19.00 $ 615.60 market
Footing column concrete/ neck F8 steel rebar 20.4 pcs $ 5.00 $ 102.00 market
1 1.62 m3
columns Binding wire 7 kg $ 2.00 $ 14.00 market
Concrete mixer 4 hours $ 10.00 $ 40.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 6 pcs $ 26.00 $ 156.00 market
2x3" timber 32 pcs $ 8.00 $ 256.00 market
casting twice
Nails 10 kg $ 2.00 $ 20.00 market
Props 52 PCS $ 1.00 $ 52.00 market
Sub total $ 1,444.35
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 58 pcs $ 8.50 $ 493.00 market bar bender $ 150.00
Sand 5 load $ 40.00 $ 200.00 local carpenter $ -
Aggrigate 5 load $ 80.00 $ 400.00 market casting $ 300.00
Water 71.53 barrel $ 1.00 $ 71.53 market $ 450.00
Sped 2 pcs $ 5.00 $ 10.00 market
F8 steel rebar 65 pcs $ 5.00 $ 325.00 market
1 Ground slab concrete 14.31 m3 Binding wire 3 kg $ 2.00 $ 6.00 market
Concrete mixer 8 hours $ 10.00 $ 80.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 0 pcs $ 19.00 $ - market
2x3" timber 0 pcs $ 4.50 $ - market
Nails 0 kg $ 2.00 $ - market
pollyethelene sheet 6 PCS $ 15.00 $ 90.00 market
Sub total $ 2,130.53

TOTAL CARIED TO SAMMARY $ 15,749.20 Labour

Material & equipment

A-SUB STRUCTURE $ 20,864.56 PRFT

TOTAL CARIED TO SUMMARY, A

TOTAL LABOUR $ -
TOTAL MATERIAL $ -
INITIAL ESTIMATION $ -
B-SUPER STRUCTURE TOTAL GROSS PRFT $ -
1. CONCRETE WORK
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 27 pcs $ 8.50 $ 229.50 market bar bender $ 165.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 165.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 110.00
Water 3.564 barrel $ 0.50 $ 1.78 market $ 440.00
Sped 3 pcs $ 5.00 $ 15.00 market
F16 steel rebar 49.2 pcs $ 19.00 $ 934.80 market
1 RC column 1st floor 3.56 m3 F8 steel rebar 31.2 pcs $ 5.00 $ 156.00 market
Binding wire 10 kg $ 2.00 $ 20.00 market
Concrete mixer 6 hours $ 10.00 $ 60.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 13 pcs $ 26.00 $ 338.00 market
2x3" timber 60 pcs $ 8.00 $ 480.00 market
casting twice
Nails 15 kg $ 2.00 $ 30.00 market
Props 50 PCS $ 1.00 $ 50.00 market
Sub total $ 2,476.08

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 33 pcs $ 8.50 $ 280.50 market bar bender $ 180.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 180.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 225.00
Water 21.6 barrel $ 1.00 $ 21.60 market $ 585.00
Sped 1 pcs $ - $ - market
F16 steel rebar 31 pcs $ 19.00 $ 589.00 market
F8 steel rebar 60 pcs $ 5.00 $ 300.00 market
2 1st floor RC beam 4.32 m3
Binding wire 8 kg $ 1.80 $ 14.40 market
Concrete mixer 2 hours $ 10.00 $ 20.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 20 pcs $ 26.00 $ 520.00 market
2x3" timber 106 pcs $ 8.00 $ 848.00 market
casting once
Nails 10 kg $ 2.00 $ 20.00 market
string 1 PCS $ 2.00 $ 2.00 market
Sub total $ 2,675.50
 Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 132 pcs $ 8.50 $ 1,122.00 market steel bender $ 660.00
Sand 2 load $ 34.00 $ 68.00 local carpenter $ 770.00
Aggrigate 4 load $ 80.00 $ 320.00 market casting $ 275.00
Water 17.6 barrel $ 0.50 $ 8.80 market $ 1,705.00
Sped 2 pcs $ 5.00 $ 10.00 market
F10 steel rebar 131 pcs $ 8.00 $ 1,048.00 market
F12 steel rebar 34 pcs $ 11.00 $ 374.00 market
1 1st floor RC slab 17.60 m3 Binding wire 12 kg $ 2.00 $ 24.00 market
Concrete mixer 8 hours $ 10.00 $ 80.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
Mobile crane $ 110.00 sqm $ 3.00 $ 330.00 rent
12mm plywood 50 pcs $ 26.00 $ 1,300.00 market
2x3" timber 98 pcs $ 8.00 $ 784.00 market
casting once
Nails 20 kg $ 2.00 $ 40.00 market
Props 300 PCS $ 1.00 $ 300.00 market
Sub total $ 6,351.80
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 12 pcs $ 8.50 $ 102.00 market steel bender $ 50.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 90.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 60.00
Water 1.59 barrel $ 0.50 $ 0.80 market $ 200.00
Sped 3 pcs $ 5.00 $ 15.00 market
F16 steel rebar 7 pcs $ 19.00 $ 133.00 market
1 RC stair waist with steps-1st floor 1.59 m3 F8 steel rebar 0 pcs $ 4.00 $ - market
Binding wire 1 kg $ 2.00 $ 2.00 market
Concrete mixer 1 hours $ 10.00 $ 10.00 rent
Vibrator 0 day $ 50.00 $ - rent
12mm plywood 6 pcs $ 19.00 $ 114.00 market
2x3" timber 15 pcs $ 4.50 $ 67.50 market
casting once
Nails 15 kg $ 2.00 $ 30.00 market
Props 10 PCS $ 0.02 $ 0.20 market
Sub total $ 688.65

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 27 pcs $ 8.50 $ 229.50 market bar bender $ 165.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 220.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 110.00
Water 3.564 barrel $ 0.50 $ 1.78 market $ 495.00
Sped 3 pcs $ 5.00 $ 15.00 market
F16 steel rebar 49.2 pcs $ 19.00 $ 934.80 market
1 RC column roof floor 3.56 m3 F8 steel rebar 31.2 pcs $ 5.00 $ 156.00 market
Binding wire 10 kg $ 2.00 $ 20.00 market
Concrete mixer 6 hours $ 10.00 $ 60.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 13 pcs $ 26.00 $ 338.00 market
2x3" timber 60 pcs $ 8.00 $ 480.00 market
casting twice
Nails 15 kg $ 2.00 $ 30.00 market
Props 50 PCS $ 1.00 $ 50.00 market
Sub total $ 2,231.75

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 33 pcs $ 8.50 $ 280.50 market bar bender $ 180.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 225.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 225.00
Water 21.6 barrel $ 1.00 $ 21.60 market $ 630.00
Sped 1 pcs $ - $ - market
F16 steel rebar 31 pcs $ 19.00 $ 589.00 market
F8 steel rebar 60 pcs $ 5.00 $ 300.00 market
2 Roof floor RC beam 4.32 m3
Binding wire 8 kg $ 1.80 $ 14.40 market
Concrete mixer 2 hours $ 10.00 $ 20.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 32 pcs $ 19.00 $ 608.00 market
2x3" timber 113 pcs $ 8.00 $ 904.00 market
casting once
Nails 10 kg $ 2.00 $ 20.00 market
string 1 PCS $ 2.00 $ 2.00 market
Sub total $ 2,792.50

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 132 pcs $ 8.50 $ 1,122.00 market steel bender $ 660.00
Sand 2 load $ 34.00 $ 68.00 local carpenter $ 770.00
Aggrigate 4 load $ 80.00 $ 320.00 market casting $ 275.00
Water 17.6 barrel $ 0.50 $ 8.80 market $ 1,705.00
Sped 2 pcs $ 5.00 $ 10.00 market
F10 steel rebar 131 pcs $ 8.00 $ 1,048.00 market
F12 steel rebar 34 pcs $ 11.00 $ 374.00 market
3 Roof floor RC slab 17.60 m3 Binding wire 12 kg $ 2.00 $ 24.00 market
Concrete mixer 8 hours $ 10.00 $ 80.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
Mobile crane $ 110.00 sqm $ 3.00 $ 330.00 rent
12mm plywood 50 pcs $ 26.00 $ 1,300.00 market
2x3" timber 98 pcs $ 8.00 $ 784.00 market
casting once
Nails 20 kg $ 2.00 $ 40.00 market
Props 300 PCS $ 1.00 $ 300.00 market
Sub total $ 6,351.80

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
 Cement 12 pcs $ 8.50 $ 102.00 market steel bender $ 50.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 90.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 60.00
Water 1.59 barrel $ 0.50 $ 0.80 market $ 200.00
Sped 3 pcs $ 5.00 $ 15.00 market
F16 steel rebar 7 pcs $ 19.00 $ 133.00 market
1 RC stair waist with steps-Roof floor 1.59 m3 F8 steel rebar 0 pcs $ 4.00 $ - market
Binding wire 1 kg $ 2.00 $ 2.00 market
Concrete mixer 1 hours $ 10.00 $ 10.00 rent
Vibrator 0 day $ 50.00 $ - rent
12mm plywood 6 pcs $ 19.00 $ 114.00 market
2x3" timber 15 pcs $ 4.50 $ 67.50 market
casting once
Nails 15 kg $ 2.00 $ 30.00 market
Props 10 PCS $ 0.02 $ 0.20 market
Sub total $ 688.65

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 19 pcs $ 8.00 $ 152.00 market steel bender $ 50.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 60.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 50.00
Water 2.5 barrel $ 0.50 $ 1.25 market $ 160.00
Sped 1 pcs $ - $ - market
F12 steel rebar 20 pcs $ 11.00 $ 220.00 market
7 Lintel beams 2.50 m3 F8 steel rebar 15 pcs $ 4.00 $ 60.00 market
Binding wire 3 kg $ 1.80 $ 5.40 market
12mm plywood 2 pcs $ 26.00 $ 52.00 market
2x3" timber 10 pcs $ 8.00 $ 80.00 market
Nails 3 kg $ 2.00 $ 6.00 market
casting once
string 1 PCS $ 2.00 $ 2.00 market
Sub total $ 741.98

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 130 pcs $ 6.00 $ 780.00 market $ -
Sand 4 load $ 34.00 $ 136.00 local $ -
9 Roof slab water draining scread 7.70 m 3
Sub total $ 1,102.00 casting once $ 186.00
$ 186.00

TOTAL CARIED TO SAMMARY $ 26,100.70

 2. HCB WORK
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
H15/20- hollow blocks 4020.12 pcs $ 0.90 $ 3,618.11 Tesco factory sub contaractor $ 773.10
Cement 50 bags $ 8.50 $ 425.00 market
Sand 3 load $ 40.00 $ 120.00 local $ 773.10
Water 30.924 barrel $ 1.00 $ 30.92 market
Ground floor, exterior and interior
1 309.24 m2 Sped 3 pcs $ 5.00 $ 15.00 market
walls
wood/plastic float 3 pcs $ 2.00 $ 6.00 market
chessel 4 pcs $ 2.50 $ 10.00 market
Skafolds 10 pcs $ 4.00 $ 40.00 market
String 2 pcs $ 4.50 $ 9.00 market
Sub total $ 5,047.13

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
H15/20- hollow blocks 3603.6 pcs $ 0.90 $ 3,243.24 Tesco factory block laying(S.C) $ 2.50 $ 693.00
Cement 45 bags $ 8.50 $ 382.50 market block lifter (xamal) $ 0.03 $ 108.11
Sand 2 load $ 40.00 $ 80.00 local Sand lifter $ 17.14 $ 34.28
Water 27.72 barrel $ 1.00 $ 27.72 market Cement lifter $ 0.11 $ 4.95
2 1st floor, exterior and interior walls 277.20 m2 Sped 2 pcs $ 5.00 $ 10.00 market $ 840.34
wood/plastic float 2 pcs $ 2.00 $ 4.00 market
chessel 4 pcs $ 2.50 $ 10.00 market
Skafolds 10 pcs $ 4.00 $ 40.00 market
String 2 pcs $ 4.50 $ 9.00 market
Sub total $ 4,646.80

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
H15/20- hollow blocks 585 pcs $ 0.70 $ 409.50 Tesco factory block laying(S.C) $ 2.50 $ 112.50
Cement 8 bags $ 8.50 $ 68.00 market block lifter (xamal) $ 0.03 $ 17.55
Sand 1 load $ 34.00 $ 34.00 local Sand lifter $ 17.14 $ 17.14
Water 4.5 barrel $ 1.00 $ 4.50 market Cement lifter $ 0.11 $ 0.88
3 Stair room blocks 45.00 m2 Sped 2 pcs $ 5.00 $ 10.00 market $ 148.07
wood/plastic float 2 pcs $ 2.00 $ 4.00 market
chessel 1 pcs $ 2.50 $ 2.50 market
Skafolds 5 pcs $ 4.00 $ 20.00 market
String 2 pcs $ 4.50 $ 9.00 market
Sub total $ 709.57

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
H15/20- hollow blocks 546 pcs $ 0.90 $ 491.40 Tesco factory block laying(S.C) $ 2.50 $ 105.00
Cement 7 bags $ 8.50 $ 59.50 market block lifter (xamal) $ 0.03 $ 16.38
Sand 1 load $ 34.00 $ 34.00 local Sand lifter $ 17.14 $ 17.14
Water 4.2 barrel $ 0.50 $ 2.10 market Cement lifter $ 0.11 $ 0.77
4 Parapet walls 42.00 m2 Sped 2 pcs $ 5.00 $ 10.00 market $ 139.29
wood/plastic float 2 pcs $ 2.00 $ 4.00 market
chessel 1 pcs $ 2.50 $ 2.50 market
Skafolds 5 pcs $ 4.00 $ 20.00 market
String 2 pcs $ 4.50 $ 9.00 market
Sub total $ 771.79

TOTAL CARIED TO SAMMARY $ 11,175.29

3. WINDOWS, DOORS GLAZING & METAL WORKS

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
1.8m wide steel door for main
entrance None 1.00 pcs market carpenter $ 20.00 $ 180.00
800 800
0.9m wide steel door for kitchen &
service None 3.00 pcs market $ 180.00
200 600
1.2X1.6m Alluminim windows with
clear glass None 34.56 m2 local
90 3110.4
0.5X0.7m Alluminiu windows with
clear glass None 1.75 m2 market
90 157.5
1 0.8x2.15m Alluminum door for 1.00 VAR
toilets None 8.60 m 2
market
150 1290
Stair window None 4.16 m2 90 374.4 market
Window grills None 20.00 pcs 60 1200 market
3.5m wide sliding gate None 1.00 pcs 1250 1250 market
0.9m wide wooden/WPVC door None 9.00 pcs market
300 2700
Kitchen cabinets None 8.00 lm market
250 2000
Hand rail None 14.40 m2 185 2664 market
Sub total $ 16,326.30

TOTAL CARIED TO SAMMARY $ 16,326.30

 4. FINISHING
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 99 bags $ 8.50 $ 841.50 market sub contaractor 2.5 $ 1,546.20
Sand 4 load $ 40.00 $ 160.00 local
Water 61.848 barrel $ 0.50 $ 30.92 market $ 1,546.20
Sped 2 pcs $ 5.00 $ 10.00 market
Ground floor, exterior and interior
1 618.48 m2 wood/plastic float 4 pcs $ 2.00 $ 8.00 market
wall plastering
chessel 2 pcs $ 2.50 $ 5.00 market
Skafolds 30 pcs $ 4.00 $ 120.00 market
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 2,739.62

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 89 bags $ 8.50 $ 756.50 market sub contaractor 2.5 $ 1,386.00
Sand 4 load $ 40.00 $ 160.00 local Sand lifter $ 17.14 $ 68.56
Water 55.44 barrel $ 1.00 $ 55.44 market Cement lifter $ 0.11 $ 9.79
Sped 2 pcs $ 5.00 $ 10.00 market $ 1,464.35
1st floor, exterior and interior wall
2 554.40 m2 wood/plastic float 4 pcs $ 2.00 $ 8.00 market
plastering
chessel 2 pcs $ 2.50 $ 5.00 market
Skafolds 60 pcs $ 4.00 $ 240.00 market
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 2,717.29

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 15 bags $ 8.50 $ 127.50 market sub contaractor 3 $ 270.00
Sand 1 load $ 40.00 $ 40.00 local Sand lifter $ 17.14 $ 17.14
Water 9 barrel $ 1.00 $ 9.00 market Cement lifter $ 0.11 $ 1.65
Sped 2 pcs $ 5.00 $ 10.00 market $ 288.79
Stair room, exterior and interior wall
3 90.00 m2 wood/plastic float 4 pcs $ 2.00 $ 8.00 market
plastering
chessel 2 pcs $ 2.50 $ 5.00 market
Skafolds 90 pcs $ 4.00 $ 360.00 market
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 866.29

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 14 bags $ 8.50 $ 119.00 market sub contaractor 3 $ 252.00
Sand 1 load $ 40.00 $ 40.00 local Sand lifter $ 17.14 $ 17.14
Water 8.4 barrel $ 0.50 $ 4.20 market Cement lifter $ 0.11 $ 1.54
Sped 2 pcs $ 5.00 $ 10.00 market $ 270.68
Parapet, exterior and interior wall
4 84.00 m2 wood/plastic float 4 pcs $ 2.00 $ 8.00 market
plastering
chessel 2 pcs $ 2.50 $ 5.00 market
Skafolds 90 pcs $ 4.00 $ 360.00 market
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 834.88
 Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Gybsum 16 bags $ 14.00 $ 224.00 market sub contaractor 0.8 $ 372.80
Scraper 3 load $ 2.00 $ 6.00 market $ 372.80
Sanding paper 10 pcs $ 1.00 $ 10.00 market
wood/plastic float 0 pcs $ 2.00 $ - market
White washing/ primer coating for
5 466.00 m2 chessel 2 pcs $ 2.50 $ 5.00 market
inside walls
Skafolds 10 pcs $ 4.00 $ 40.00 market
Sub total $ 657.80

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Plastic emulsion 14 bags $ 23.00 $ 322.00 market sub contaractor 0.8 $ 372.80
Scraper 3 load $ 2.00 $ 6.00 market $ 372.80
Sanding paper 10 pcs $ 0.50 $ 5.00 market
Undercoating 14 pcs $ 21.00 $ 294.00 market
7 Distempering for inside walls 466.00 m2 Roller 1 pcs $ 2.50 $ 2.50 market
Skafolds 10 pcs $ 4.00 $ 40.00 market
Sub total $ 1,042.30

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Quartz paint 9 bags $ 23.00 $ 207.00 market sub contaractor 0.8 $ 285.60
Scraper 2 load $ 2.00 $ 4.00 market $ 285.60
Water 2 pcs $ 0.50 $ 1.00 market
Undercoating 2 pcs $ 20.00 $ 40.00 market
8 Qurtz paint for exterior walls 357.00 m2 Roller 1 pcs $ 2.50 $ 2.50 market
Skafolds 60 pcs $ 4.00 $ 240.00 market
Sub total $ 780.10

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 29 bags $ 8.50 $ 246.50 market sub contaractor 2.8 $ 400.57
Sand 3 load $ 40.00 $ 120.00 local $ 400.57
Water 14.306 barrel $ 1.00 $ 14.31 market
Sped 2 pcs $ 5.00 $ 10.00 market
Ceramic floor finishing-Ground
9 143.06 m2 Tiles(60x60) 143.06 m2 $ 12.00 $ 1,716.72 market
floor
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 2,526.09

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 22 bags $ 8.50 $ 187.00 market sub contaractor 2.8 $ 308.00
Sand 2 load $ 40.00 $ 80.00 local Sand lifter $ 17.14 $ 34.28
Water 11 barrel $ 0.50 $ 5.50 market Cement lifter $ 0.11 $ 2.42
Sped 2 pcs $ 5.00 $ 10.00 market Tile lifter $ 0.14 $ 10.69
10 Ceramic floor finishing-1st floor 110.00 m2 Tiles(60x60) 110.00 m2 $ 12.00 $ 1,320.00 market $ 355.39
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 1,975.89

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 10 bags $ 6.20 $ 62.00 market sub contaractor 3 $ 277.38
Sand 2 load $ 34.00 $ 68.00 local Sand lifter $ 17.14 $ 34.28
Water 9.246 barrel $ 0.50 $ 4.62 market Cement lifter $ 0.11 $ 1.10
Sped 2 pcs $ 5.00 $ 10.00 market Tile lifter $ 0.14 $ 8.99
11 Ceramic wall finishing (toilets) 92.46 m2 Tiles(30x45) 92.46 m2 $ 11.00 $ 1,017.06 market $ 321.75
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 1,501.43

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 10 bags $ 6.20 $ 62.00 market sub contaractor 3 $ 282.00
Sand 2 load $ 34.00 $ 68.00 local Sand lifter $ 17.14 $ 34.28
Water 9.4 barrel $ 0.50 $ 4.70 market Cement lifter $ 0.11 $ 1.10
Sped 2 pcs $ 5.00 $ 10.00 market Tile lifter $ 0.14 $ 9.14
12 Ceramic wall finishing (kitchen) 94.00 m2 Tiles(30x45) 94.00 m2 $ 11.00 $ 1,034.00 market $ 326.52
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 1,523.22

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 10 bags $ 8.50 $ 85.00 market sub contaractor 0 $ 150.00
Sand 1 load $ 40.00 $ 40.00 local Sand lifter $ 17.14 $ 17.14
Water 2.3 barrel $ 0.50 $ 1.15 market Cement lifter $ 0.11 $ 1.10
Tiles(15/30x120) 23.00 pcs $ 20.00 $ 460.00 market Tile lifter $ 0.14 $ 2.24
13 Stair steps 23.00 P String 4 pcs $ 4.50 $ 18.00 market $ 170.48
Sub total $ 774.63

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
 pavers 240.00 sqm $ 10.00 $ 2,400.00 market sub contaractor 2.5 $ 600.00
Sand 4 load $ 40.00 $ 160.00 local S.wire labour $ 115.50 $ 115.50
Water 24 barrel $ 0.50 $ 12.00 market $ -
cement 10.00 bags $ 8.50 $ 85.00 market $ -
13 interlock & security 240.00 P S. wire 26 pcs $ 15.00 $ 390.00 market $ 715.50
Sub total $ 3,762.50

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
sheets 18 pcs $ 16.00 $ 288.00 market sub contaractor 9 $ 270.00
2x3" 20 pcs $ 8.00 $ 160.00 local
2x2" 47 pcs $ 5.00 $ 235.00 market
ceiling 11.00 pcs $ 8.00 $ 88.00 market
13 Roofing 30.00 P String 4 pcs $ 4.50 $ 18.00 market $ 270.00
Sub total $ 1,059.00

No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Labour
Stones 8 load $ 45.00 $ 360.00 local masons $ 184.80
Sand 2 load $ 40.00 $ 80.00 local S.wire $ 106.50
Cement 46.2 pcs $ 8.50 $ 392.70 market $ 291.30
1 Fence wall raising & security wire 15.40 m3
Water 4.4 barrel $ 0.50 $ 2.20 market
Sped 3.2 pcs $ 5.00 $ 16.00 market
Securiy wire 22 PCS $ 2.00 $ 44.00 market
Sub total $ 1,186.20

TOTAL CARIED TO SAMMARY $ 21,229.96

B-SUPER STRUCTURE $ 74,832.25

A+B $ 95,696.81
 S. TOTAL CARIED TO SAMMARY $ 95,696.81
S. PLUMBING & ELECTRICITY $ 7,655.75 8%

G. TOTAL CARIED TO SAMMARY G+1, SERVICE & FRONT YARD $ 103,352.56

MANAGING COST $ 12,440.59 13%
OVERHEAD COST $ 2,870.90 3%
GRAND TOTAL $ 118,664.05
 A-SUB STRUCTURE
1. EXCAVATION & EARTH WORK Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
string 6 Roll $ 2.00 $ 12.00 market daily labour 250
F16 steel rebar 1 pcs $ 15.00 $ 15.00 market Foreman 30
white powder 1 bag $ 3.50 $ 3.50 market Carpenters 60
1 Site clearance & settingout 400.00 m2
1kg hummer 1 pcs $ 4.00 $ 4.00 market
Sped 1 pcs $ 5.00 $ 5.00 market
1x6" timber 4 PCS $ 8.50 $ 34.00 market
Sub total $ 413.50 $ 1.03 $ 340.00

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Sped 2 Roll $ 5.00 $ 10.00 market daily labour $ 85.80
2 Excavation under trench beam 15 m3 Pick axe 2 pcs $ 5.00 $ 10.00 market
Diggin bar 2 pcs $ 6.00 $ 12.00 market
Sub total $ 117.80 $ 85.80

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Sped 1 Roll $ - $ - market
3 Footing pad excavations 15.972 m3 Pick axe 1 pcs $ - $ - market sub contract
Diggin bar 1 pcs $ - $ - market $ 479.16
Sub total $ 479.16
Status economical
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Sped 2 Roll $ - $ - market
Pick axe 1 pcs $ - $ - market
4 water tank excavation 20 m3 sub contract
Jack hammer 1 pcs $ - $ - market
Diggin bar 1 pcs $ - $ - market $ 600.00
Sub total $ 600.00
Status economical

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Sped 2 Roll $ - $ - market
Pick axe 1 pcs $ - $ - market
4 Septic tank excavation 62.5 m3 sub contract
Jack hammer 1 pcs $ - $ - market
Diggin bar 1 pcs $ - $ - market $ 1,875.00
Sub total $ 1,875.00
Status economical
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Sped 6 Roll $ - $ - market daily labour $ 84.00
Pick axe 3 pcs $ - $ - market PC. operator $ 8.50
backfill under ground slab & around Plate compactor 1 rent $ 50.00 $ 50.00
5 82.53 m3
trench beam Water 1 tanker $ 24.00 $ 24.00
Diggin bar 1 pcs $ - $ - market
Backfill material 24 loads $ 30.00 $ 720.00 local $ 92.50
Sub total $ 886.50

TOTAL CARIED TO SAMMARY $ 4,371.96

2. MASONARY AND CONCRETE

No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Labour
Stones 8 load $ 45.00 $ 360.00 local
Sand 7 load $ 40.00 $ 280.00 local
masonary under trench beam and for Cement 168 pcs $ 8.50 $ 1,428.00 market $ 672.00
1 56.00 m3
fence partition wall Water 16 barrel $ 0.50 $ 8.00 market
Sped 3.2 pcs $ 5.00 $ 16.00 market
string 3 PCS $ 2.00 $ 6.00 market
Sub total $ 2,770.00
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 48 pcs $ 8.50 $ 408.00 market steel fixer 1 $ 100.00
Sand 1 load $ 40.00 $ 44.80 local carpenter 1 $ 100.00
Aggrigate 3 load $ 80.00 $ 240.00 market Mason 1 $ 100.00
Water 8 barrel $ 0.50 $ 4.00 market $ 300.00
Sped 3 pcs $ - $ - market
F16 steel rebar 35 pcs $ 19.00 $ 665.00 market
2 trench beam reinforced concrete 8.00 m3 F8 steel rebar 46 pcs $ 5.00 $ 230.00 market
Binding wire 8 kg $ 2.00 $ 16.00 market
Concrete mixer 6 hours $ 10.00 $ 60.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 22 pcs $ 26.00 $ 572.00 market
2x3" timber 50 pcs $ 8.00 $ 400.00 market
casting once
Nails 10 kg $ 2.00 $ 20.00 market
string 1 PCS $ 2.00 $ 2.00 market
Sub total $ 2,514.80
 Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 21.6 pcs $ 8.50 $ 183.60 market steel fixer $ 45.00
Sand 1 load $ 40.00 $ 20.16 local carpenter $ 60.00
Aggrigate 1.02857142857143 load $ 80.00 $ 82.29 market Mason $ 90.00
Water 3.6 barrel $ 0.50 $ 1.80 market $ 195.00
Sped 2 pcs $ 1.00 $ 2.00 market
F12 steel rebar 23 pcs $ 11.00 $ 253.00 market
3 Septic tank covering slab 3.60 m3 F8 steel rebar 5 pcs $ 5.00 $ 25.00 market
Binding wire 3 kg $ 1.80 $ 5.40 market
Concrete mixer 2 hours $ 10.00 $ 20.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 7 pcs $ 26.00 $ 182.00 market
2x3" timber 22 pcs $ 8.00 $ 176.00 market
Nails 10 kg $ 2.00 $ 20.00 market
Props 40 PCS $ 1.00 $ 40.00 market
Sub total $ 1,256.25
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 9.6 pcs $ 8.50 $ 81.60 market steel fixer $ 30.00
Sand 0.22 load $ 40.00 $ 8.96 local Mason $ 30.00
Aggrigate 1 load $ 80.00 $ 80.00 market $ 60.00
Water tank bottom reinforced Water 1.6 barrel $ 0.50 $ 0.80 market
4 1.60 m3
concrete slab Sped 1 pcs $ - $ - market
F12 steel rebar 26 pcs $ 11.00 $ 286.00 market
Binding wire 3 kg $ 1.80 $ 5.40 market
Concrete mixer 0 hours $ 10.00 $ - rent
Sub total $ 522.76
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 36 pcs $ 8.50 $ 306.00 market bar bender $ 60.00
Sand 1 load $ 40.00 $ 33.60 local carpenter $ 90.00
Aggrigate 2 load $ 80.00 $ 160.00 market casting $ 60.00
Water 6 barrel $ 0.50 $ 3.00 market $ 210.00
Sped 2 pcs $ - $ - market
F12 steel rebar 37 pcs $ 11.00 $ 407.00 market
5 Water tank reinforced concrete walls 6.00 m3 Binding wire 3 kg $ 2.00 $ 6.00 market
Concrete mixer 5 hours $ 10.00 $ 50.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 17 pcs $ 26.00 $ 442.00 market
2x3" timber 35 pcs $ 8.00 $ 280.00 market
casting twice
Nails 5 kg $ 2.00 $ 10.00 market
Props 30 PCS $ 0.20 $ 6.00 market
Sub total $ 1,594.60
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 9.6 pcs $ 8.50 $ 81.60 market bar bender $ 30.00
Sand 0 load $ 34.00 $ 7.62 local carpenter $ 90.00
Aggrigate 0.45714285714286 load $ 80.00 $ 36.57 market casting $ 60.00
Water 1.6 barrel $ 0.50 $ 0.80 market $ 180.00
Sped 1 pcs $ - $ - market
F12 steel rebar 17 pcs $ 11.00 $ 187.00 market
Water tank top reinforced concrete
6 1.60 m3 Binding wire 1 kg $ 2.00 $ 2.00 market
slab
Concrete mixer 3 hours $ 10.00 $ 30.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 6 pcs $ 26.00 $ 156.00 market
2x3" timber 15 pcs $ 8.00 $ 120.00 market
casting once
Nails 3 kg $ 2.00 $ 6.00 market
Props 49 PCS $ 1.00 $ 49.00 market
Sub total $ 906.59

No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Labour
Cement 3.993 pcs $ 8.50 $ 33.94 market bar bender $ -
Sand 1 load $ 40.00 $ 21.30 local carpenter $ -
Lean concrete under the footing
7 1.33 m3 Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 45.00
pads
Water 1.331 barrel $ 0.50 $ 0.67 market $ 45.00
Sped 1 pcs $ 5.00 $ 5.00 market
Sub total $ 185.90
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 23.958 pcs $ 8.50 $ 203.64 market bar bender $ 165.00
Sand 1 load $ 40.00 $ 22.36 local carpenter $ 55.00
Aggrigate 2 load $ 80.00 $ 160.00 market casting $ 110.00
Water 3.993 barrel $ 1.00 $ 3.99 market $ 330.00
Sped 1 pcs $ 5.00 $ 5.00 market
8 Footing pad concrete 3.99 m3
F16 steel rebar 18 pcs $ 19.00 $ 342.00 market
Binding wire 4 kg $ 2.00 $ 8.00 market
Concrete mixer 5 hours $ 10.00 $ 50.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
pollyethelene sheet 2 pcs $ 15.00 $ 30.00 market
Sub total $ 1,205.00
 Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 7.92 pcs $ 8.50 $ 67.32 market bar bender $ -
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 99.00
Aggrigate 0.37714285714286 load $ 80.00 $ 30.17 market casting $ 99.00
Water 6.6 barrel $ 1.00 $ 6.60 market $ 198.00
Sped 3 pcs $ 5.00 $ 15.00 market
F16 steel rebar 23 pcs $ 19.00 $ 437.00 market
Footing column concrete/ neck F8 steel rebar 14 pcs $ 5.00 $ 70.00 market
1 1.32 m3
columns Binding wire 5 kg $ 2.00 $ 10.00 market
Concrete mixer 4 hours $ 10.00 $ 40.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 6 pcs $ 26.00 $ 156.00 market
2x3" timber 32 pcs $ 8.00 $ 256.00 market
casting twice
Nails 10 kg $ 2.00 $ 20.00 market
Props 52 PCS $ 1.00 $ 52.00 market
Sub total $ 1,206.09
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 58 pcs $ 8.50 $ 493.00 market bar bender $ 150.00
Sand 5 load $ 40.00 $ 200.00 local carpenter $ -
Aggrigate 5 load $ 80.00 $ 400.00 market casting $ 300.00
Water 71.53 barrel $ 1.00 $ 71.53 market $ 450.00
Sped 2 pcs $ 5.00 $ 10.00 market
F8 steel rebar 65 pcs $ 5.00 $ 325.00 market
1 Ground slab concrete 14.31 m3 Binding wire 3 kg $ 2.00 $ 6.00 market
Concrete mixer 8 hours $ 10.00 $ 80.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 0 pcs $ 19.00 $ - market
2x3" timber 0 pcs $ 4.50 $ - market
Nails 0 kg $ 2.00 $ - market
pollyethelene sheet 6 PCS $ 15.00 $ 90.00 market
Sub total $ 2,130.53

TOTAL CARIED TO SAMMARY $ 14,292.51 Labour

Material & equipment

A-SUB STRUCTURE $ 18,664.47 PRFT

TOTAL CARIED TO SUMMARY, A

TOTAL LABOUR $ -
TOTAL MATERIAL $ -
INITIAL ESTIMATION $ -
B-SUPER STRUCTURE TOTAL GROSS PRFT $ -
1. CONCRETE WORK
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 22 pcs $ 8.50 $ 187.00 market bar bender $ 165.00
Sand 1 load $ 40.00 $ 40.00 market carpenter $ 165.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 110.00
Water 2.904 barrel $ 0.50 $ 1.45 market $ 440.00
Sped 3 pcs $ 5.00 $ 15.00 market
F16 steel rebar 37 pcs $ 19.00 $ 703.00 market
1 RC column 1st floor 2.90 m3 F8 steel rebar 28 pcs $ 5.00 $ 140.00 market
Binding wire 8 kg $ 2.00 $ 16.00 market
Concrete mixer 6 hours $ 10.00 $ 60.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 13 pcs $ 26.00 $ 338.00 market
2x3" timber 60 pcs $ 8.00 $ 480.00 market
casting twice
Nails 15 kg $ 2.00 $ 30.00 market
Props 50 PCS $ 1.00 $ 50.00 market
Sub total $ 2,181.45

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 33 pcs $ 8.50 $ 280.50 market bar bender $ 180.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 180.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 225.00
Water 21.6 barrel $ 1.00 $ 21.60 market $ 585.00
Sped 1 pcs $ - $ - market
F16 steel rebar 38 pcs $ 19.00 $ 722.00 market
F8 steel rebar 60 pcs $ 5.00 $ 300.00 market
2 1st floor RC beam 4.32 m3
Binding wire 10 kg $ 1.80 $ 18.00 market
Concrete mixer 2 hours $ 10.00 $ 20.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 20 pcs $ 26.00 $ 520.00 market
2x3" timber 106 pcs $ 8.00 $ 848.00 market
casting once
Nails 10 kg $ 2.00 $ 20.00 market
string 1 PCS $ 2.00 $ 2.00 market
Sub total $ 2,812.10
 Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 132 pcs $ 8.50 $ 1,122.00 market steel bender $ 660.00
Sand 2 load $ 34.00 $ 68.00 local carpenter $ 770.00
Aggrigate 4 load $ 80.00 $ 320.00 market casting $ 275.00
Water 17.6 barrel $ 0.50 $ 8.80 market $ 1,705.00
Sped 2 pcs $ 5.00 $ 10.00 market
F10 steel rebar 131 pcs $ 8.00 $ 1,048.00 market
F12 steel rebar 34 pcs $ 11.00 $ 374.00 market
1 1st floor RC slab 17.60 m3 Binding wire 12 kg $ 2.00 $ 24.00 market
Concrete mixer 8 hours $ 10.00 $ 80.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
Mobile crane $ 110.00 sqm $ 3.00 $ 330.00 rent
12mm plywood 50 pcs $ 26.00 $ 1,300.00 market
2x3" timber 98 pcs $ 8.00 $ 784.00 market
casting once
Nails 20 kg $ 2.00 $ 40.00 market
Props 300 PCS $ 1.00 $ 300.00 market
Sub total $ 6,351.80
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 12 pcs $ 8.50 $ 102.00 market steel bender $ 50.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 90.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 60.00
Water 1.59 barrel $ 0.50 $ 0.80 market $ 200.00
Sped 3 pcs $ 5.00 $ 15.00 market
F16 steel rebar 7 pcs $ 19.00 $ 133.00 market
1 RC stair waist with steps-1st floor 1.59 m3 F8 steel rebar 0 pcs $ 4.00 $ - market
Binding wire 1 kg $ 2.00 $ 2.00 market
Concrete mixer 1 hours $ 10.00 $ 10.00 rent
Vibrator 0 day $ 50.00 $ - rent
12mm plywood 6 pcs $ 19.00 $ 114.00 market
2x3" timber 15 pcs $ 4.50 $ 67.50 market
casting once
Nails 15 kg $ 2.00 $ 30.00 market
Props 10 PCS $ 0.02 $ 0.20 market
Sub total $ 688.65

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 22 pcs $ 8.50 $ 187.00 market bar bender $ 110.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 165.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 110.00
Water 2.904 barrel $ 0.50 $ 1.45 market $ 385.00
Sped 3 pcs $ 5.00 $ 15.00 market
F16 steel rebar 40 pcs $ 19.00 $ 760.00 market
1 RC column roof floor 2.90 m3 F8 steel rebar 28 pcs $ 5.00 $ 140.00 market
Binding wire 9 kg $ 2.00 $ 18.00 market
Concrete mixer 6 hours $ 10.00 $ 60.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 13 pcs $ 26.00 $ 338.00 market
2x3" timber 60 pcs $ 8.00 $ 480.00 market
casting twice
Nails 15 kg $ 2.00 $ 30.00 market
Props 50 PCS $ 1.00 $ 50.00 market
Sub total $ 1,886.12

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 33 pcs $ 8.50 $ 280.50 market bar bender $ 90.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 180.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 90.00
Water 21.6 barrel $ 1.00 $ 21.60 market $ 360.00
Sped 1 pcs $ - $ - market
F16 steel rebar 31 pcs $ 19.00 $ 589.00 market
F8 steel rebar 60 pcs $ 5.00 $ 300.00 market
2 Roof floor RC beam 4.32 m3
Binding wire 8 kg $ 1.80 $ 14.40 market
Concrete mixer 2 hours $ 10.00 $ 20.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 32 pcs $ 19.00 $ 608.00 market
2x3" timber 113 pcs $ 8.00 $ 904.00 market
casting once
Nails 10 kg $ 2.00 $ 20.00 market
string 1 PCS $ 2.00 $ 2.00 market
Sub total $ 2,522.50

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 132 pcs $ 8.50 $ 1,122.00 market steel bender $ 660.00
Sand 2 load $ 34.00 $ 68.00 local carpenter $ 660.00
Aggrigate 4 load $ 80.00 $ 320.00 market casting $ 220.00
Water 17.6 barrel $ 0.50 $ 8.80 market $ 1,540.00
Sped 2 pcs $ 5.00 $ 10.00 market
F10 steel rebar 131 pcs $ 8.00 $ 1,048.00 market
F12 steel rebar 34 pcs $ 11.00 $ 374.00 market
3 Roof floor RC slab 17.60 m3 Binding wire 12 kg $ 2.00 $ 24.00 market
Concrete mixer 8 hours $ 10.00 $ 80.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
Mobile crane $ 110.00 sqm $ 3.00 $ 330.00 rent
12mm plywood 50 pcs $ 26.00 $ 1,300.00 market
2x3" timber 98 pcs $ 8.00 $ 784.00 market
casting once
Nails 20 kg $ 2.00 $ 40.00 market
Props 300 PCS $ 1.00 $ 300.00 market
Sub total $ 6,186.80

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
 Cement 12 pcs $ 8.50 $ 102.00 market steel bender $ 50.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 90.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 60.00
Water 1.59 barrel $ 0.50 $ 0.80 market $ 200.00
Sped 3 pcs $ 5.00 $ 15.00 market
F16 steel rebar 7 pcs $ 19.00 $ 133.00 market
1 RC stair waist with steps-Roof floor 1.59 m3 F8 steel rebar 0 pcs $ 4.00 $ - market
Binding wire 1 kg $ 2.00 $ 2.00 market
Concrete mixer 1 hours $ 10.00 $ 10.00 rent
Vibrator 0 day $ 50.00 $ - rent
12mm plywood 6 pcs $ 19.00 $ 114.00 market
2x3" timber 15 pcs $ 4.50 $ 67.50 market
casting once
Nails 15 kg $ 2.00 $ 30.00 market
Props 10 PCS $ 0.02 $ 0.20 market
Sub total $ 688.65

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 19 pcs $ 8.00 $ 152.00 market steel bender $ 50.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 60.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 50.00
Water 2.5 barrel $ 0.50 $ 1.25 market $ 160.00
Sped 1 pcs $ - $ - market
F12 steel rebar 20 pcs $ 11.00 $ 220.00 market
7 Lintel beams 2.50 m3 F8 steel rebar 15 pcs $ 4.00 $ 60.00 market
Binding wire 3 kg $ 1.80 $ 5.40 market
12mm plywood 2 pcs $ 26.00 $ 52.00 market
2x3" timber 10 pcs $ 8.00 $ 80.00 market
Nails 3 kg $ 2.00 $ 6.00 market
casting once
string 1 PCS $ 2.00 $ 2.00 market
Sub total $ 741.98

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 40 pcs $ 6.00 $ 240.00 market $ -
Sand 4 load $ 34.00 $ 136.00 local $ -
9 Roof slab water draining scread 7.70 m 3
Sub total $ 596.00 casting once $ 220.00
$ 220.00

TOTAL CARIED TO SAMMARY $ 24,656.04

 2. HCB WORK
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
H15/20- hollow blocks 3630.9 pcs $ 0.90 $ 3,267.81 Tesco factory sub contaractor $ 698.25
Cement 45 bags $ 8.50 $ 382.50 market
Sand 2 load $ 40.00 $ 80.00 local $ 698.25
Water 27.93 barrel $ 1.00 $ 27.93 market
Ground floor, exterior and interior
1 279.30 m2 Sped 2 pcs $ 5.00 $ 10.00 market
walls
wood/plastic float 2 pcs $ 2.00 $ 4.00 market
chessel 4 pcs $ 2.50 $ 10.00 market
Skafolds 10 pcs $ 4.00 $ 40.00 market
String 2 pcs $ 4.50 $ 9.00 market
Sub total $ 4,529.49

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
H15/20- hollow blocks 3276 pcs $ 0.90 $ 2,948.40 Tesco factory block laying(S.C) $ 2.50 $ 630.00
Cement 41 bags $ 8.50 $ 348.50 market block lifter (xamal) $ 0.03 $ 98.28
Sand 2 load $ 40.00 $ 80.00 local Sand lifter $ 17.14 $ 34.28
Water 25.2 barrel $ 1.00 $ 25.20 market Cement lifter $ 0.11 $ 4.51
2 1st floor, exterior and interior walls 252.00 m2 Sped 2 pcs $ 5.00 $ 10.00 market $ 767.07
wood/plastic float 2 pcs $ 2.00 $ 4.00 market
chessel 4 pcs $ 2.50 $ 10.00 market
Skafolds 10 pcs $ 4.00 $ 40.00 market
String 2 pcs $ 4.50 $ 9.00 market
Sub total $ 4,242.17

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
H15/20- hollow blocks 585 pcs $ 0.70 $ 409.50 Tesco factory block laying(S.C) $ 2.50 $ 112.50
Cement 8 bags $ 8.50 $ 68.00 market block lifter (xamal) $ 0.03 $ 17.55
Sand 1 load $ 34.00 $ 34.00 local Sand lifter $ 17.14 $ 17.14
Water 4.5 barrel $ 1.00 $ 4.50 market Cement lifter $ 0.11 $ 0.88
3 Stair room blocks 45.00 m2 Sped 2 pcs $ 5.00 $ 10.00 market $ 148.07
wood/plastic float 2 pcs $ 2.00 $ 4.00 market
chessel 1 pcs $ 2.50 $ 2.50 market
Skafolds 5 pcs $ 4.00 $ 20.00 market
String 2 pcs $ 4.50 $ 9.00 market
Sub total $ 709.57

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
H15/20- hollow blocks 546 pcs $ 0.90 $ 491.40 Tesco factory block laying(S.C) $ 2.50 $ 105.00
Cement 7 bags $ 8.50 $ 59.50 market block lifter (xamal) $ 0.03 $ 16.38
Sand 1 load $ 34.00 $ 34.00 local Sand lifter $ 17.14 $ 17.14
Water 4.2 barrel $ 0.50 $ 2.10 market Cement lifter $ 0.11 $ 0.77
4 Parapet walls 42.00 m2 Sped 2 pcs $ 5.00 $ 10.00 market $ 139.29
wood/plastic float 2 pcs $ 2.00 $ 4.00 market
chessel 1 pcs $ 2.50 $ 2.50 market
Skafolds 5 pcs $ 4.00 $ 20.00 market
String 2 pcs $ 4.50 $ 9.00 market
Sub total $ 771.79

TOTAL CARIED TO SAMMARY $ 10,253.02

3. WINDOWS, DOORS GLAZING & METAL WORKS

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
1.8m wide steel door for main
entrance None 1.00 pcs market carpenter $ 20.00 $ 180.00
750 750
0.9m wide steel door for kitchen &
service None 3.00 pcs market $ 180.00
160 480
1.2X1.4m Alluminim windows with
clear glass None 26.88 m2 local
86 2311.68
0.4X0.5m Alluminiu windows with
clear glass None 1.20 m2 market
86 103.2
1 0.8x2.15m Alluminum door for 1.00 VAR
toilets None 8.60 m 2
market
90 774
Stair window None 2.88 m2 90 259.2 market
Window grills None 18.00 pcs 60 1080 market
3.5m wide sliding gate None 1.00 pcs 1250 1250 market
0.9m wide wooden/WPVC door None 9.00 pcs market
300 2700
Kitchen cabinets None 8.00 lm market
250 2000
Hand rail None 14.40 m2 185 2664 market
Sub total $ 14,552.08

TOTAL CARIED TO SAMMARY $ 14,552.08

 4. FINISHING
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 90 bags $ 8.50 $ 765.00 market sub contaractor 2.5 $ 1,396.50
Sand 4 load $ 40.00 $ 160.00 local
Water 55.86 barrel $ 0.50 $ 27.93 market $ 1,396.50
Sped 2 pcs $ 5.00 $ 10.00 market
Ground floor, exterior and interior
1 558.60 m2 wood/plastic float 3 pcs $ 2.00 $ 6.00 market
wall plastering
chessel 2 pcs $ 2.50 $ 5.00 market
Skafolds 30 pcs $ 4.00 $ 120.00 market
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 2,508.43

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 81 bags $ 8.50 $ 688.50 market sub contaractor 2.5 $ 1,260.00
Sand 3 load $ 40.00 $ 120.00 local Sand lifter $ 17.14 $ 51.42
Water 50.4 barrel $ 1.00 $ 50.40 market Cement lifter $ 0.11 $ 8.91
Sped 2 pcs $ 5.00 $ 10.00 market $ 1,320.33
1st floor, exterior and interior wall
2 504.00 m2 wood/plastic float 3 pcs $ 2.00 $ 6.00 market
plastering
chessel 2 pcs $ 2.50 $ 5.00 market
Skafolds 60 pcs $ 4.00 $ 240.00 market
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 2,458.23

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 15 bags $ 8.50 $ 127.50 market sub contaractor 3 $ 270.00
Sand 1 load $ 40.00 $ 40.00 local Sand lifter $ 17.14 $ 17.14
Water 9 barrel $ 1.00 $ 9.00 market Cement lifter $ 0.11 $ 1.65
Sped 2 pcs $ 5.00 $ 10.00 market $ 288.79
Stair room, exterior and interior wall
3 90.00 m2 wood/plastic float 3 pcs $ 2.00 $ 6.00 market
plastering
chessel 2 pcs $ 2.50 $ 5.00 market
Skafolds 90 pcs $ 4.00 $ 360.00 market
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 864.29

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 14 bags $ 8.50 $ 119.00 market sub contaractor 3 $ 252.00
Sand 1 load $ 40.00 $ 40.00 local Sand lifter $ 17.14 $ 17.14
Water 8.4 barrel $ 0.50 $ 4.20 market Cement lifter $ 0.11 $ 1.54
Sped 2 pcs $ 5.00 $ 10.00 market $ 270.68
Parapet, exterior and interior wall
4 84.00 m2 wood/plastic float 3 pcs $ 2.00 $ 6.00 market
plastering
chessel 2 pcs $ 2.50 $ 5.00 market
Skafolds 90 pcs $ 4.00 $ 360.00 market
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 832.88
 Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Gybsum 16 bags $ 14.00 $ 224.00 market sub contaractor 0.8 $ 372.80
Scraper 3 load $ 2.00 $ 6.00 market $ 372.80
Sanding paper 10 pcs $ 1.00 $ 10.00 market
wood/plastic float 0 pcs $ 2.00 $ - market
White washing/ primer coating for
5 466.00 m2 chessel 2 pcs $ 2.50 $ 5.00 market
inside walls
Skafolds 10 pcs $ 4.00 $ 40.00 market
Sub total $ 657.80

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Plastic emulsion 14 bags $ 24.00 $ 336.00 market sub contaractor 0.8 $ 372.80
Scraper 3 load $ 2.00 $ 6.00 market $ 372.80
Sanding paper 10 pcs $ 0.50 $ 5.00 market
Undercoating 14 pcs $ 21.00 $ 294.00 market
7 Distempering for inside walls 466.00 m2 Roller 1 pcs $ 2.50 $ 2.50 market
Skafolds 10 pcs $ 4.00 $ 40.00 market
Sub total $ 1,056.30

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Quartz paint 66 bags $ 37.00 $ 2,442.00 market sub contaractor 3 $ 1,080.00
Scraper 2 load $ 2.00 $ 4.00 market $ 1,080.00
Water 2 pcs $ 0.50 $ 1.00 market
Undercoating 2 pcs $ 20.00 $ 40.00 market
8 Qurtz paint for exterior walls 360.00 m2 Roller 1 pcs $ 2.50 $ 2.50 market
Skafolds 60 pcs $ 4.00 $ 240.00 market
Sub total $ 3,809.50

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 29 bags $ 8.50 $ 246.50 market sub contaractor 2.8 $ 400.57
Sand 3 load $ 40.00 $ 120.00 local $ 400.57
Water 14.306 barrel $ 1.00 $ 14.31 market
Sped 2 pcs $ 5.00 $ 10.00 market
Ceramic floor finishing-Ground
9 143.06 m2 Tiles(60x60) 143.06 m2 $ 12.00 $ 1,716.72 market
floor
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 2,526.09

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 22 bags $ 8.50 $ 187.00 market sub contaractor 2.8 $ 308.00
Sand 2 load $ 40.00 $ 80.00 local Sand lifter $ 17.14 $ 34.28
Water 11 barrel $ 0.50 $ 5.50 market Cement lifter $ 0.11 $ 2.42
Sped 2 pcs $ 5.00 $ 10.00 market Tile lifter $ 0.14 $ 10.69
10 Ceramic floor finishing-1st floor 110.00 m2 Tiles(60x60) 110.00 m2 $ 12.00 $ 1,320.00 market $ 355.39
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 1,975.89

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 13 bags $ 6.20 $ 80.60 market sub contaractor 3 $ 366.00
Sand 3 load $ 34.00 $ 102.00 local Sand lifter $ 17.14 $ 51.42
Water 12.2 barrel $ 0.50 $ 6.10 market Cement lifter $ 0.11 $ 1.43
Sped 2 pcs $ 5.00 $ 10.00 market Tile lifter $ 0.14 $ 11.86
11 Ceramic wall finishing (toilets) 122.00 m2 Tiles(30x45) 122.00 m2 $ 11.00 $ 1,342.00 market $ 430.71
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 1,989.41

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 9 bags $ 6.20 $ 55.80 market sub contaractor 3 $ 264.00
Sand 2 load $ 34.00 $ 68.00 local Sand lifter $ 17.14 $ 34.28
Water 8.8 barrel $ 0.50 $ 4.40 market Cement lifter $ 0.11 $ 0.99
Sped 2 pcs $ 5.00 $ 10.00 market Tile lifter $ 0.14 $ 8.56
12 Ceramic wall finishing (kitchen) 88.00 m2 Tiles(30x45) 88.00 m2 $ 11.00 $ 968.00 market $ 307.83
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 1,432.03

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 10 bags $ 8.50 $ 85.00 market sub contaractor 200 $ 200.00
Sand 1 load $ 40.00 $ 40.00 local Sand lifter $ - $ -
Water 2.3 barrel $ 0.50 $ 1.15 market Cement lifter $ - $ -
Tiles(15/30x120) 23.00 pcs $ 20.00 $ 460.00 market Tile lifter $ - $ -
13 Stair steps 23.00 P String 4 pcs $ 4.50 $ 18.00 market $ 200.00
Sub total $ 804.15

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
 pavers 230.00 sqm $ 10.00 $ 2,300.00 market sub contaractor 2.5 $ 575.00
Sand 4 load $ 40.00 $ 160.00 local S.wire labour $ 115.50 $ 115.50
Water 23 barrel $ 0.50 $ 11.50 market $ -
cement 10.00 bags $ 8.50 $ 85.00 market $ -
13 interlock & security 230.00 P S. wire 26 pcs $ 15.00 $ 390.00 market $ 690.50
Sub total $ 3,637.00

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
sheets 19 pcs $ 16.00 $ 304.00 market sub contaractor 9 $ 313.20
2x3" 30 pcs $ 8.00 $ 240.00 local
2x2" 50 pcs $ 5.00 $ 250.00 market
ceiling 11.00 pcs $ 8.00 $ 88.00 market
13 Roofing for service 34.80 P String 4 pcs $ 4.50 $ 18.00 market $ 313.20
Sub total $ 1,213.20

No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Labour
Stones 8 load $ 45.00 $ 360.00 local masons $ 184.80
Sand 2 load $ 40.00 $ 80.00 local S.wire $ 106.50
Cement 46.2 pcs $ 8.50 $ 392.70 market $ 291.30
1 Fence wall raising & security wire 15.40 m3
Water 4.4 barrel $ 0.50 $ 2.20 market
Sped 3.2 pcs $ 5.00 $ 16.00 market
Securiy wire 22 PCS $ 2.00 $ 44.00 market
Sub total $ 1,186.20

TOTAL CARIED TO SAMMARY $ 24,493.18

B-SUPER STRUCTURE $ 73,954.32

A+B $ 92,618.79
 S. TOTAL CARIED TO SAMMARY $ 92,618.79

G. TOTAL CARIED TO SAMMARY G+1, SERVICE & FRONT YARD $ 92,618.79

MANAGING COST $ 12,040.44 13%
OVERHEAD COST $ 3,241.66 4%
GRAND TOTAL $ 107,900.89
 TAYO ENGINEERING SOLUTIONS COMPANY
Project name: G+1 main BLD & service Note:Designed for G+2 structurally
Project code: TCP/03/22
Location: Garowe
Client: Asha Gelle
Date: 14-Mar-23
MATERIAL BREAKDOWN

A-SUB STRUCTURE
1. EXCAVATION & EARTH WORK Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
string 6 Roll $ 2.00 $ 12.00 market daily labour 250
F16 steel rebar 1 pcs $ 15.00 $ 15.00 market Foreman 30
white powder 1 bag $ 3.50 $ 3.50 market Carpenters 60
1 Site clearance & settingout 400.00 m2
1kg hummer 1 pcs $ 4.00 $ 4.00 market
Sped 1 pcs $ 5.00 $ 5.00 market
1x6" timber 4 PCS $ 8.50 $ 34.00 market
Sub total $ 413.50 $ 340.00

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Sped 2 Roll $ 5.00 $ 10.00 market daily labour $ 85.80
2 Excavation under trench beam 15 m3 Pick axe 2 pcs $ 5.00 $ 10.00 market
Diggin bar 2 pcs $ 6.00 $ 12.00 market
Sub total $ 117.80 $ 85.80

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Sped 1 Roll $ - $ - market
3 Footing pad excavations 15.972 m3 Pick axe 1 pcs $ - $ - market sub contract
Diggin bar 1 pcs $ - $ - market $ 479.16
Sub total $ 479.16
Status economical
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Sped 1 Roll $ - $ - market
Pick axe 1 pcs $ - $ - market
4 water tank excavation 15 m3 sub contract
Jack hammer 1 pcs $ - $ - market
Diggin bar 1 pcs $ - $ - market $ 450.00
Sub total $ 450.00
Status economical

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Sped 1 Roll $ - $ - market
Pick axe 1 pcs $ - $ - market
4 Septic tank excavation 62.5 m3 sub contract
Jack hammer 1 pcs $ - $ - market
Diggin bar 1 pcs $ - $ - market $ 1,875.00
Sub total $ 1,875.00
Status economical
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Sped 6 Roll $ - $ - market daily labour $ 84.00
Pick axe 3 pcs $ - $ - market PC. operator $ 8.50
backfill under ground slab & around Plate compactor 1 rent $ 50.00 $ 50.00
5 82.53 m3
trench beam Water 1 tanker $ 24.00 $ 24.00
Diggin bar 1 pcs $ - $ - market
Backfill material 24 loads $ 30.00 $ 720.00 local $ 92.50
Sub total $ 886.50

TOTAL CARIED TO SAMMARY $ 4,221.96

2. MASONARY AND CONCRETE

No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Labour
Stones 8 load $ 45.00 $ 360.00 local
Sand 7 load $ 40.00 $ 280.00 local
masonary under trench beam and for Cement 168 pcs $ 8.50 $ 1,428.00 market $ 672.00
1 56.00 m3
fence partition wall Water 16 barrel $ 0.50 $ 8.00 market
Sped 3.2 pcs $ 5.00 $ 16.00 market
string 3 PCS $ 2.00 $ 6.00 market
Sub total $ 2,770.00
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 48 pcs $ 8.50 $ 408.00 market steel fixer 1 $ 100.00
Sand 1 load $ 40.00 $ 44.80 local carpenter 1 $ 100.00
Aggrigate 3 load $ 80.00 $ 240.00 market Mason 1 $ 100.00
Water 8 barrel $ 0.50 $ 4.00 market $ 300.00
Sped 3 pcs $ - $ - market
F16 steel rebar 35 pcs $ 19.00 $ 665.00 market
2 trench beam reinforced concrete 8.00 m3 F8 steel rebar 46 pcs $ 5.00 $ 230.00 market
Binding wire 8 kg $ 2.00 $ 16.00 market
Concrete mixer 6 hours $ 10.00 $ 60.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 22 pcs $ 26.00 $ 572.00 market
2x3" timber 50 pcs $ 8.00 $ 400.00 market
casting once
Nails 10 kg $ 2.00 $ 20.00 market
string 1 PCS $ 2.00 $ 2.00 market
Sub total $ 2,514.80
 Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 21.6 pcs $ 8.50 $ 183.60 market steel fixer $ 45.00
Sand 1 load $ 40.00 $ 20.16 local carpenter $ 60.00
Aggrigate 1.02857142857143 load $ 80.00 $ 82.29 market Mason $ 90.00
Water 3.6 barrel $ 0.50 $ 1.80 market $ 195.00
Sped 2 pcs $ 1.00 $ 2.00 market
F12 steel rebar 23 pcs $ 11.00 $ 253.00 market
3 Septic tank covering slab 3.60 m3 F8 steel rebar 5 pcs $ 5.00 $ 25.00 market
Binding wire 3 kg $ 1.80 $ 5.40 market
Concrete mixer 2 hours $ 10.00 $ 20.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 7 pcs $ 26.00 $ 182.00 market
2x3" timber 22 pcs $ 8.00 $ 176.00 market
Nails 10 kg $ 2.00 $ 20.00 market
Props 40 PCS $ 1.00 $ 40.00 market
Sub total $ 1,256.25
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 7.2 pcs $ 8.50 $ 61.20 market steel fixer $ 30.00
Sand 0.17 load $ 40.00 $ 6.72 local Mason $ 30.00
Aggrigate 1 load $ 80.00 $ 80.00 market $ 60.00
Water tank bottom reinforced Water 1.2 barrel $ 0.50 $ 0.60 market
4 1.20 m3
concrete slab Sped 1 pcs $ - $ - market
F10 steel rebar 24 pcs $ 8.50 $ 204.00 market
Binding wire 3 kg $ 1.80 $ 5.40 market
Concrete mixer 0 hours $ 10.00 $ - rent
Sub total $ 417.92
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 30 pcs $ 8.50 $ 255.00 market bar bender $ 60.00
Sand 1 load $ 40.00 $ 28.00 local carpenter $ 90.00
Aggrigate 2 load $ 80.00 $ 160.00 market casting $ 60.00
Water 5 barrel $ 0.50 $ 2.50 market $ 210.00
Sped 2 pcs $ - $ - market
F12 steel rebar 32 pcs $ 11.00 $ 352.00 market
5 Water tank reinforced concrete walls 5.00 m3 Binding wire 3 kg $ 2.00 $ 6.00 market
Concrete mixer 5 hours $ 10.00 $ 50.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 17 pcs $ 26.00 $ 442.00 market
2x3" timber 35 pcs $ 8.00 $ 280.00 market
casting twice
Nails 5 kg $ 2.00 $ 10.00 market
Props 30 PCS $ 0.20 $ 6.00 market
Sub total $ 1,482.50
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 7.2 pcs $ 8.50 $ 61.20 market bar bender $ 30.00
Sand 0 load $ 34.00 $ 5.71 local carpenter $ 80.00
Aggrigate 0.34285714285714 load $ 80.00 $ 27.43 market casting $ 60.00
Water 1.2 barrel $ 0.50 $ 0.60 market $ 170.00
Sped 1 pcs $ - $ - market
F12 steel rebar 15 pcs $ 11.00 $ 165.00 market
Water tank top reinforced concrete
6 1.20 m3 Binding wire 1 kg $ 2.00 $ 2.00 market
slab
Concrete mixer 3 hours $ 10.00 $ 30.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 6 pcs $ 26.00 $ 156.00 market
2x3" timber 15 pcs $ 8.00 $ 120.00 market
casting once
Nails 3 kg $ 2.00 $ 6.00 market
Props 49 PCS $ 1.00 $ 49.00 market
Sub total $ 842.94

No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Labour
Cement 3.993 pcs $ 8.50 $ 33.94 market bar bender $ -
Sand 1 load $ 40.00 $ 21.30 local carpenter $ -
Lean concrete under the footing
7 1.33 m3 Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 45.00
pads
Water 1.331 barrel $ 0.50 $ 0.67 market $ 45.00
Sped 1 pcs $ 5.00 $ 5.00 market
Sub total $ 185.90
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 23.958 pcs $ 8.50 $ 203.64 market bar bender $ 165.00
Sand 1 load $ 40.00 $ 22.36 local carpenter $ 55.00
Aggrigate 2 load $ 80.00 $ 160.00 market casting $ 110.00
Water 3.993 barrel $ 1.00 $ 3.99 market $ 330.00
Sped 1 pcs $ 5.00 $ 5.00 market
8 Footing pad concrete 3.99 m3
F16 steel rebar 18 pcs $ 19.00 $ 342.00 market
Binding wire 4 kg $ 2.00 $ 8.00 market
Concrete mixer 5 hours $ 10.00 $ 50.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
pollyethelene sheet 2 pcs $ 15.00 $ 30.00 market
Sub total $ 1,205.00
 Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 7.92 pcs $ 8.50 $ 67.32 market bar bender $ -
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 99.00
Aggrigate 0.37714285714286 load $ 80.00 $ 30.17 market casting $ 99.00
Water 6.6 barrel $ 1.00 $ 6.60 market $ 198.00
Sped 3 pcs $ 5.00 $ 15.00 market
F16 steel rebar 23 pcs $ 19.00 $ 437.00 market
Footing column concrete/ neck F8 steel rebar 14 pcs $ 5.00 $ 70.00 market
1 1.32 m3
columns Binding wire 5 kg $ 2.00 $ 10.00 market
Concrete mixer 4 hours $ 10.00 $ 40.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 6 pcs $ 26.00 $ 156.00 market
2x3" timber 32 pcs $ 8.00 $ 256.00 market
casting twice
Nails 10 kg $ 2.00 $ 20.00 market
Props 52 PCS $ 1.00 $ 52.00 market
Sub total $ 1,206.09
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 58 pcs $ 8.50 $ 493.00 market bar bender $ 150.00
Sand 5 load $ 40.00 $ 200.00 local carpenter $ -
Aggrigate 5 load $ 80.00 $ 400.00 market casting $ 300.00
Water 71.53 barrel $ 1.00 $ 71.53 market $ 450.00
Sped 2 pcs $ 5.00 $ 10.00 market
F8 steel rebar 65 pcs $ 5.00 $ 325.00 market
1 Ground slab concrete 14.31 m3 Binding wire 3 kg $ 2.00 $ 6.00 market
Concrete mixer 8 hours $ 10.00 $ 80.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 0 pcs $ 19.00 $ - market
2x3" timber 0 pcs $ 4.50 $ - market
Nails 0 kg $ 2.00 $ - market
pollyethelene sheet 6 PCS $ 15.00 $ 90.00 market
Sub total $ 2,130.53

TOTAL CARIED TO SAMMARY $ 14,011.93 Labour

Material & equipment

A-SUB STRUCTURE $ 18,233.89 PRFT

TOTAL CARIED TO SUMMARY, A

TOTAL LABOUR $ -
TOTAL MATERIAL $ -
INITIAL ESTIMATION $ -
B-SUPER STRUCTURE TOTAL GROSS PRFT $ -
1. CONCRETE WORK
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 22 pcs $ 8.50 $ 187.00 market bar bender $ 165.00
Sand 1 load $ 40.00 $ 40.00 market carpenter $ 165.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 110.00
Water 2.904 barrel $ 0.50 $ 1.45 market $ 440.00
Sped 3 pcs $ 5.00 $ 15.00 market
F16 steel rebar 37 pcs $ 19.00 $ 703.00 market
1 RC column 1st floor 2.90 m3 F8 steel rebar 28 pcs $ 5.00 $ 140.00 market
Binding wire 8 kg $ 2.00 $ 16.00 market
Concrete mixer 6 hours $ 10.00 $ 60.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 13 pcs $ 26.00 $ 338.00 market
2x3" timber 60 pcs $ 8.00 $ 480.00 market
casting twice
Nails 15 kg $ 2.00 $ 30.00 market
Props 50 PCS $ 1.00 $ 50.00 market
Sub total $ 2,181.45

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 33 pcs $ 8.50 $ 280.50 market bar bender $ 180.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 180.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 225.00
Water 21.6 barrel $ 1.00 $ 21.60 market $ 585.00
Sped 1 pcs $ - $ - market
F16 steel rebar 38 pcs $ 19.00 $ 722.00 market
F8 steel rebar 60 pcs $ 5.00 $ 300.00 market
2 1st floor RC beam 4.32 m3
Binding wire 10 kg $ 1.80 $ 18.00 market
Concrete mixer 2 hours $ 10.00 $ 20.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 20 pcs $ 26.00 $ 520.00 market
2x3" timber 106 pcs $ 8.00 $ 848.00 market
casting once
Nails 10 kg $ 2.00 $ 20.00 market
string 1 PCS $ 2.00 $ 2.00 market
Sub total $ 2,812.10
 Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 132 pcs $ 8.50 $ 1,122.00 market steel bender $ 660.00
Sand 2 load $ 34.00 $ 68.00 local carpenter $ 770.00
Aggrigate 4 load $ 80.00 $ 320.00 market casting $ 275.00
Water 17.6 barrel $ 0.50 $ 8.80 market $ 1,705.00
Sped 2 pcs $ 5.00 $ 10.00 market
F10 steel rebar 131 pcs $ 8.00 $ 1,048.00 market
F12 steel rebar 34 pcs $ 11.00 $ 374.00 market
1 1st floor RC slab 17.60 m3 Binding wire 12 kg $ 2.00 $ 24.00 market
Concrete mixer 8 hours $ 10.00 $ 80.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
Mobile crane $ 110.00 sqm $ 3.00 $ 330.00 rent
12mm plywood 50 pcs $ 26.00 $ 1,300.00 market
2x3" timber 98 pcs $ 8.00 $ 784.00 market
casting once
Nails 20 kg $ 2.00 $ 40.00 market
Props 300 PCS $ 1.00 $ 300.00 market
Sub total $ 6,351.80
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 12 pcs $ 8.50 $ 102.00 market steel bender $ 50.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 90.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 60.00
Water 1.59 barrel $ 0.50 $ 0.80 market $ 200.00
Sped 3 pcs $ 5.00 $ 15.00 market
F16 steel rebar 7 pcs $ 19.00 $ 133.00 market
1 RC stair waist with steps-1st floor 1.59 m3 F8 steel rebar 0 pcs $ 4.00 $ - market
Binding wire 1 kg $ 2.00 $ 2.00 market
Concrete mixer 1 hours $ 10.00 $ 10.00 rent
Vibrator 0 day $ 50.00 $ - rent
12mm plywood 6 pcs $ 19.00 $ 114.00 market
2x3" timber 15 pcs $ 4.50 $ 67.50 market
casting once
Nails 15 kg $ 2.00 $ 30.00 market
Props 10 PCS $ 0.02 $ 0.20 market
Sub total $ 688.65

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 22 pcs $ 8.50 $ 187.00 market bar bender $ 110.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 165.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 110.00
Water 2.904 barrel $ 0.50 $ 1.45 market $ 385.00
Sped 3 pcs $ 5.00 $ 15.00 market
F16 steel rebar 40 pcs $ 19.00 $ 760.00 market
1 RC column roof floor 2.90 m3 F8 steel rebar 28 pcs $ 5.00 $ 140.00 market
Binding wire 9 kg $ 2.00 $ 18.00 market
Concrete mixer 6 hours $ 10.00 $ 60.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 13 pcs $ 26.00 $ 338.00 market
2x3" timber 60 pcs $ 8.00 $ 480.00 market
casting twice
Nails 15 kg $ 2.00 $ 30.00 market
Props 50 PCS $ 1.00 $ 50.00 market
Sub total $ 1,886.12

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 33 pcs $ 8.50 $ 280.50 market bar bender $ 90.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 180.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 90.00
Water 21.6 barrel $ 1.00 $ 21.60 market $ 360.00
Sped 1 pcs $ - $ - market
F16 steel rebar 31 pcs $ 19.00 $ 589.00 market
F8 steel rebar 60 pcs $ 5.00 $ 300.00 market
2 Roof floor RC beam 4.32 m3
Binding wire 8 kg $ 1.80 $ 14.40 market
Concrete mixer 2 hours $ 10.00 $ 20.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
12mm plywood 32 pcs $ 19.00 $ 608.00 market
2x3" timber 113 pcs $ 8.00 $ 904.00 market
casting once
Nails 10 kg $ 2.00 $ 20.00 market
string 1 PCS $ 2.00 $ 2.00 market
Sub total $ 2,522.50

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 132 pcs $ 8.50 $ 1,122.00 market steel bender $ 660.00
Sand 2 load $ 34.00 $ 68.00 local carpenter $ 660.00
Aggrigate 4 load $ 80.00 $ 320.00 market casting $ 220.00
Water 17.6 barrel $ 0.50 $ 8.80 market $ 1,540.00
Sped 2 pcs $ 5.00 $ 10.00 market
F10 steel rebar 131 pcs $ 8.00 $ 1,048.00 market
F12 steel rebar 34 pcs $ 11.00 $ 374.00 market
3 Roof floor RC slab 17.60 m3 Binding wire 12 kg $ 2.00 $ 24.00 market
Concrete mixer 8 hours $ 10.00 $ 80.00 rent
Vibrator 1 day $ 50.00 $ 50.00 rent
Mobile crane $ 110.00 sqm $ 3.00 $ 330.00 rent
12mm plywood 50 pcs $ 26.00 $ 1,300.00 market
2x3" timber 98 pcs $ 8.00 $ 784.00 market
casting once
Nails 20 kg $ 2.00 $ 40.00 market
Props 300 PCS $ 1.00 $ 300.00 market
Sub total $ 6,186.80

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
 Cement 12 pcs $ 8.50 $ 102.00 market steel bender $ 50.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 90.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 60.00
Water 1.59 barrel $ 0.50 $ 0.80 market $ 200.00
Sped 3 pcs $ 5.00 $ 15.00 market
F16 steel rebar 7 pcs $ 19.00 $ 133.00 market
1 RC stair waist with steps-Roof floor 1.59 m3 F8 steel rebar 0 pcs $ 4.00 $ - market
Binding wire 1 kg $ 2.00 $ 2.00 market
Concrete mixer 1 hours $ 10.00 $ 10.00 rent
Vibrator 0 day $ 50.00 $ - rent
12mm plywood 6 pcs $ 19.00 $ 114.00 market
2x3" timber 15 pcs $ 4.50 $ 67.50 market
casting once
Nails 15 kg $ 2.00 $ 30.00 market
Props 10 PCS $ 0.02 $ 0.20 market
Sub total $ 688.65

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 19 pcs $ 8.00 $ 152.00 market steel bender $ 50.00
Sand 1 load $ 40.00 $ 40.00 local carpenter $ 60.00
Aggrigate 1 load $ 80.00 $ 80.00 market casting $ 50.00
Water 2.5 barrel $ 0.50 $ 1.25 market $ 160.00
Sped 1 pcs $ - $ - market
F12 steel rebar 20 pcs $ 11.00 $ 220.00 market
7 Lintel beams 2.50 m3 F8 steel rebar 15 pcs $ 4.00 $ 60.00 market
Binding wire 3 kg $ 1.80 $ 5.40 market
12mm plywood 2 pcs $ 26.00 $ 52.00 market
2x3" timber 10 pcs $ 8.00 $ 80.00 market
Nails 3 kg $ 2.00 $ 6.00 market
casting once
string 1 PCS $ 2.00 $ 2.00 market
Sub total $ -

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 40 pcs $ 6.00 $ 240.00 market $ -
Sand 2 load $ 34.00 $ 68.00 local $ -
9 Roof slab water draining scread 7.70 m 3
Sub total $ 528.00 casting once $ 220.00
$ 220.00

TOTAL CARIED TO SAMMARY $ 23,846.06

 2. HCB WORK
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
H15/20- hollow blocks 3630.9 pcs $ 0.90 $ 3,267.81 Tesco factory sub contaractor $ 698.25
Cement 45 bags $ 8.50 $ 382.50 market
Sand 2 load $ 40.00 $ 80.00 local $ 698.25
Water 27.93 barrel $ 1.00 $ 27.93 market
Ground floor, exterior and interior
1 279.30 m2 Sped 2 pcs $ 5.00 $ 10.00 market
walls
wood/plastic float 2 pcs $ 2.00 $ 4.00 market
chessel 4 pcs $ 2.50 $ 10.00 market
Skafolds 10 pcs $ 4.00 $ 40.00 market
String 2 pcs $ 4.50 $ 9.00 market
Sub total $ 4,529.49

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
H15/20- hollow blocks 3276 pcs $ 0.90 $ 2,948.40 Tesco factory block laying(S.C) $ 2.50 $ 630.00
Cement 41 bags $ 8.50 $ 348.50 market block lifter (xamal) $ 0.03 $ 98.28
Sand 2 load $ 40.00 $ 80.00 local Sand lifter $ 17.14 $ 34.28
Water 25.2 barrel $ 1.00 $ 25.20 market Cement lifter $ 0.11 $ 4.51
2 1st floor, exterior and interior walls 252.00 m2 Sped 2 pcs $ 5.00 $ 10.00 market $ 767.07
wood/plastic float 2 pcs $ 2.00 $ 4.00 market
chessel 4 pcs $ 2.50 $ 10.00 market
Skafolds 10 pcs $ 4.00 $ 40.00 market
String 2 pcs $ 4.50 $ 9.00 market
Sub total $ 4,242.17

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
H15/20- hollow blocks 585 pcs $ 0.70 $ 409.50 Tesco factory block laying(S.C) $ 2.50 $ 112.50
Cement 8 bags $ 8.50 $ 68.00 market block lifter (xamal) $ 0.03 $ 17.55
Sand 1 load $ 34.00 $ 34.00 local Sand lifter $ 17.14 $ 17.14
Water 4.5 barrel $ 1.00 $ 4.50 market Cement lifter $ 0.11 $ 0.88
3 Stair room blocks 45.00 m2 Sped 2 pcs $ 5.00 $ 10.00 market $ 148.07
wood/plastic float 2 pcs $ 2.00 $ 4.00 market
chessel 1 pcs $ 2.50 $ 2.50 market
Skafolds 5 pcs $ 4.00 $ 20.00 market
String 2 pcs $ 4.50 $ 9.00 market
Sub total $ 709.57

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
H15/20- hollow blocks 546 pcs $ 0.90 $ 491.40 Tesco factory block laying(S.C) $ 2.50 $ 105.00
Cement 7 bags $ 8.50 $ 59.50 market block lifter (xamal) $ 0.03 $ 16.38
Sand 1 load $ 34.00 $ 34.00 local Sand lifter $ 17.14 $ 17.14
Water 4.2 barrel $ 0.50 $ 2.10 market Cement lifter $ 0.11 $ 0.77
4 Parapet walls 42.00 m2 Sped 2 pcs $ 5.00 $ 10.00 market $ 139.29
wood/plastic float 2 pcs $ 2.00 $ 4.00 market
chessel 1 pcs $ 2.50 $ 2.50 market
Skafolds 5 pcs $ 4.00 $ 20.00 market
String 2 pcs $ 4.50 $ 9.00 market
Sub total $ 771.79

TOTAL CARIED TO SAMMARY $ 10,253.02

3. WINDOWS, DOORS GLAZING & METAL WORKS

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
1.8m wide steel door for main
entrance None 1.00 pcs market carpenter $ 20.00 $ 180.00
750 750
0.9m wide steel door for kitchen &
service None 3.00 pcs market $ 180.00
160 480
1.2X1.4m Alluminim windows with
clear glass None 26.88 m2 local
86 2311.68
0.4X0.6m Alluminiu windows with
clear glass None 1.20 m2 market
86 103.2
1 0.8x2.15m Alluminum door for 1.00 VAR
toilets None 8.60 m 2
market
90 774
Stair window None 2.88 m2 90 259.2 market
Window grills None 18.00 pcs 60 1080 market
3.5m wide sliding gate None 1.00 pcs 1250 1250 market
0.9m wide wooden/WPVC door None 9.00 pcs market
300 2700
Kitchen cabinets None 8.00 lm market
250 2000
Hand rail None 14.40 m2 185 2664 market
Sub total $ 14,552.08

TOTAL CARIED TO SAMMARY $ 14,552.08

 4. FINISHING
Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 90 bags $ 8.50 $ 765.00 market sub contaractor 2.5 $ 1,396.50
Sand 4 load $ 40.00 $ 160.00 local
Water 55.86 barrel $ 0.50 $ 27.93 market $ 1,396.50
Sped 2 pcs $ 5.00 $ 10.00 market
Ground floor, exterior and interior
1 558.60 m2 wood/plastic float 3 pcs $ 2.00 $ 6.00 market
wall plastering
chessel 2 pcs $ 2.50 $ 5.00 market
Skafolds 30 pcs $ 4.00 $ 120.00 market
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 2,508.43

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 81 bags $ 8.50 $ 688.50 market sub contaractor 2.5 $ 1,260.00
Sand 3 load $ 40.00 $ 120.00 local Sand lifter $ 17.14 $ 51.42
Water 50.4 barrel $ 1.00 $ 50.40 market Cement lifter $ 0.11 $ 8.91
Sped 2 pcs $ 5.00 $ 10.00 market $ 1,320.33
1st floor, exterior and interior wall
2 504.00 m2 wood/plastic float 3 pcs $ 2.00 $ 6.00 market
plastering
chessel 2 pcs $ 2.50 $ 5.00 market
Skafolds 60 pcs $ 4.00 $ 240.00 market
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 2,458.23

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 15 bags $ 8.50 $ 127.50 market sub contaractor 3 $ 270.00
Sand 1 load $ 40.00 $ 40.00 local Sand lifter $ 17.14 $ 17.14
Water 9 barrel $ 1.00 $ 9.00 market Cement lifter $ 0.11 $ 1.65
Sped 2 pcs $ 5.00 $ 10.00 market $ 288.79
Stair room, exterior and interior wall
3 90.00 m2 wood/plastic float 3 pcs $ 2.00 $ 6.00 market
plastering
chessel 2 pcs $ 2.50 $ 5.00 market
Skafolds 90 pcs $ 4.00 $ 360.00 market
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 864.29

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 14 bags $ 8.50 $ 119.00 market sub contaractor 3 $ 252.00
Sand 1 load $ 40.00 $ 40.00 local Sand lifter $ 17.14 $ 17.14
Water 8.4 barrel $ 0.50 $ 4.20 market Cement lifter $ 0.11 $ 1.54
Sped 2 pcs $ 5.00 $ 10.00 market $ 270.68
Parapet, exterior and interior wall
4 84.00 m2 wood/plastic float 3 pcs $ 2.00 $ 6.00 market
plastering
chessel 2 pcs $ 2.50 $ 5.00 market
Skafolds 90 pcs $ 4.00 $ 360.00 market
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 832.88
 Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Gybsum 28 bags $ 14.00 $ 392.00 market sub contaractor 0.8 $ 660.80
Scraper 5 load $ 2.00 $ 10.00 market $ 660.80
Sanding paper 17 pcs $ 1.00 $ 17.00 market
wood/plastic float 0 pcs $ 2.00 $ - market
White washing/ primer coating for
5 826.00 m2 chessel 3 pcs $ 2.50 $ 7.50 market
inside walls
Skafolds 10 pcs $ 4.00 $ 40.00 market
Sub total $ 1,127.30

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Plastic emulsion 24 bags $ 24.00 $ 576.00 market sub contaractor 0.8 $ 660.80
Scraper 5 load $ 2.00 $ 10.00 market $ 660.80
Sanding paper 17 pcs $ 0.50 $ 8.50 market
Undercoating 24 pcs $ 21.00 $ 504.00 market
7 Distempering for inside walls 826.00 m2 Roller 2 pcs $ 2.50 $ 5.00 market
Skafolds 10 pcs $ 4.00 $ 40.00 market
Sub total $ 1,804.30

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Plstc emulsion 11 bags $ 37.00 $ 407.00 market sub contaractor 0.8 $ 288.00
Scraper 2 load $ 2.00 $ 4.00 market $ 288.00
Water 2 pcs $ 0.50 $ 1.00 market
Undercoating 2 pcs $ 20.00 $ 40.00 market
8 Qurtz paint for exterior walls 360.00 m2 Roller 1 pcs $ 2.50 $ 2.50 market
Skafolds 60 pcs $ 4.00 $ 240.00 market
Sub total $ 982.50

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 29 bags $ 8.50 $ 246.50 market sub contaractor 2.8 $ 400.57
Sand 3 load $ 40.00 $ 120.00 local $ 400.57
Water 14.306 barrel $ 1.00 $ 14.31 market
Sped 2 pcs $ 5.00 $ 10.00 market
Ceramic floor finishing-Ground
9 143.06 m2 Tiles(60x60) 143.06 m2 $ 12.00 $ 1,716.72 market
floor
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 2,526.09

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 22 bags $ 8.50 $ 187.00 market sub contaractor 2.8 $ 308.00
Sand 2 load $ 40.00 $ 80.00 local Sand lifter $ 17.14 $ 34.28
Water 11 barrel $ 0.50 $ 5.50 market Cement lifter $ 0.11 $ 2.42
Sped 2 pcs $ 5.00 $ 10.00 market Tile lifter $ 0.14 $ 10.69
10 Ceramic floor finishing-1st floor 110.00 m2 Tiles(60x60) 110.00 m2 $ 12.00 $ 1,320.00 market $ 355.39
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 1,975.89

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 13 bags $ 6.20 $ 80.60 market sub contaractor 3 $ 366.00
Sand 3 load $ 34.00 $ 102.00 local Sand lifter $ 17.14 $ 51.42
Water 12.2 barrel $ 0.50 $ 6.10 market Cement lifter $ 0.11 $ 1.43
Sped 2 pcs $ 5.00 $ 10.00 market Tile lifter $ 0.14 $ 11.86
11 Ceramic wall finishing (toilets) 122.00 m2 Tiles(30x45) 122.00 m2 $ 11.00 $ 1,342.00 market $ 430.71
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 1,989.41

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 9 bags $ 6.20 $ 55.80 market sub contaractor 3 $ 264.00
Sand 2 load $ 34.00 $ 68.00 local Sand lifter $ 17.14 $ 34.28
Water 8.8 barrel $ 0.50 $ 4.40 market Cement lifter $ 0.11 $ 0.99
Sped 2 pcs $ 5.00 $ 10.00 market Tile lifter $ 0.14 $ 8.56
12 Ceramic wall finishing (kitchen) 88.00 m2 Tiles(30x45) 88.00 m2 $ 11.00 $ 968.00 market $ 307.83
String 4 pcs $ 4.50 $ 18.00 market
Sub total $ 1,432.03

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
Cement 10 bags $ 8.50 $ 85.00 market sub contaractor 200 $ 200.00
Sand 1 load $ 40.00 $ 40.00 local Sand lifter $ - $ -
Water 2.3 barrel $ 0.50 $ 1.15 market Cement lifter $ - $ -
Tiles(15/30x120) 23.00 pcs $ 20.00 $ 460.00 market Tile lifter $ - $ -
13 Stair steps 23.00 P String 4 pcs $ 4.50 $ 18.00 market $ 200.00
Sub total $ 804.15

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
 pavers 230.00 sqm $ 10.00 $ 2,300.00 market sub contaractor 2.5 $ 575.00
Sand 4 load $ 40.00 $ 160.00 local S.wire labour $ 115.50 $ 115.50
Water 23 barrel $ 0.50 $ 11.50 market $ -
cement 10.00 bags $ 8.50 $ 85.00 market $ -
13 interlock & security 230.00 P S. wire 26 pcs $ 15.00 $ 390.00 market $ 690.50
Sub total $ 3,637.00

Labour
No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Rate Amount
sheets 19 pcs $ 16.00 $ 304.00 market sub contaractor 9 $ 313.20
2x3" 30 pcs $ 8.00 $ 240.00 local
2x2" 50 pcs $ 5.00 $ 250.00 market
ceiling 11.00 pcs $ 8.00 $ 88.00 market
13 Roofing for service 34.80 P String 4 pcs $ 4.50 $ 18.00 market $ 313.20
Sub total $ 1,213.20

No: Task description Task qty Unit materil/equipment Qty Unit U.P Total source Remark Labour
Stones 8 load $ 45.00 $ 360.00 local masons $ 184.80
Sand 2 load $ 40.00 $ 80.00 local S.wire $ 106.50
Cement 46.2 pcs $ 8.50 $ 392.70 market $ 291.30
1 Fence wall raising & security wire 15.40 m3
Water 4.4 barrel $ 0.50 $ 2.20 market
Sped 3.2 pcs $ 5.00 $ 16.00 market
Securiy wire 22 PCS $ 2.00 $ 44.00 market
Sub total $ 1,186.20

TOTAL CARIED TO SAMMARY $ 22,883.68

B-SUPER STRUCTURE $ 71,534.84

A+B $ 89,768.72
 S. TOTAL CARIED TO SAMMARY $ 89,768.72
S. PLUMBING & ELECTRICITY $ 7,630.34 9%

G. TOTAL CARIED TO SAMMARY G+1, SERVICE & FRONT YARD $ 97,399.06

MANAGING COST $ 11,669.93 13%
OVERHEAD COST $ 3,141.91 4%
GRAND TOTAL $ 112,210.90