ONE STOREY RESIDENTIAL BUILDING

DETAILED ESTIMATE
RATE PER
ITEM No. of Crew /
ITEM DESCRIPTION QUANTITY UNIT DAY/ TOTAL
NO Labor
UNIT COST

1 Permits and Clearances 1.00 l.s.

Materials
Permits and Clearances 1.00 l.s. 5,000.00 5,000.00
TOTAL 5,000.00

2 Clearing and Grubbing 1.00 l.s.

Direct Labor
Foreman 1.00 days 1.00 700.00 700.00
Skilled 1.00 days 1.00 600.00 600.00
Unskilled 1.00 days 2.00 500.00 1,000.00
TOTAL 2,300.00

3 Excavation 10.67 cu.m

Direct Labor
Foreman 4.00 days 1.00 700.00 2,800.00
Skilled 4.00 days 1.00 600.00 2,400.00
Unskilled 4.00 days 2.00 500.00 4,000.00
TOTAL 9,200.00

4 Embankment 28.80 cu.m

` Direct Labor
Foreman 9.00 days 1.00 700.00 6,300.00
Skilled 9.00 days 1.00 600.00 5,400.00
Unskilled 9.00 days 2.00 500.00 9,000.00
sub-total 20,700.00

Equipment Rental
Minor Tools (10% of Labor Cost) 2,070.00
sub-total 2,070.00

Materials
Embankment with 15% Shrinkage 33.12 cu.m. 700.00 23,184.00
sub-total 23,184.00

45,954.00

5 Reinforcing Steel Bar 1,374.96 kg

` Direct Labor
Foreman 12.00 days 1.00 700.00 8,400.00
Skilled 12.00 days 2.00 600.00 14,400.00
Unskilled 12.00 days 4.00 500.00 24,000.00
sub-total 46,800.00

Equipment Rental
Minor Tools (10% of Labor Cost) 4,680.00
sub-total 4,680.00

Materials
`Reiforcing Steel Bar Grade 60 1,374.96 kg 60.00 82,497.60
Tie Wire 13.75 kg 120.00 1,650.00
sub-total 84,147.60

135,627.60

6 Concrete Works 12.42 cu.m

Direct Labor
Foreman 7.00 days 1.00 700.00 4,900.00
Skilled 7.00 days 1.00 600.00 4,200.00
Unskilled 7.00 days 2.00 500.00 7,000.00
sub-total 16,100.00

Equipment Rental
Minor Tools (10% of Labor Cost) 1,610.00
sub-total 1,610.00

Materials
HDPE Pipe (60 m) 7.00 rolls 16,500.00 115,500.00
Fittings 1.00 l.s. 10,000.00 10,000.00
Consumables (5% of Material Cost) 6,275.00
sub-total 131,775.00

Total Direct Cost 149,485.00

OCM&Contructors Profit 18% 26,907.30
Vat 7% 12,347.46
Total Direct Cost 188,739.76
Unit Direct Cost 15,196.44

TOTAL ESTIMATED COST 198,081.60