House Construction & Renovation Work _ WBS_Rev02

WORK BREAKDOWN STRUCTURE (WBS): CONSTRUCTION & RENOVATION OF HOUSE Level 1

Level 2

Level 3 1.1.1

Preliminary Site Preparation Work

Level 4

1.1.1.1 Clearing of the area 1.1.1.2 Leveling of the area 1.1.1.3 Marking for Excavation

1.1.2.1.1 1.1.2.1.2

Excavation for foundation PCC Work at foundation

1.1.2.1.3

RCC Work at foundation

1.1.2.1.4

Work up to plinth

1.1.2.2 Work up to Lintel

1.1.2.2.1 1.1.2.2.2 1.1.2.2.3 1.1.2.3.1

Brick Work Up to lintel Fixing Window frames RCC Work at Lintel Brick Work Up to Roof

1.1.2.3 Work up to Roof

1.1.2.3.2

RCC Work at Roof

1.1.2.4 Flooring Work

1.1.2.3.3 1.1.2.4.1 1.1.2.4.2 1.1.2.5.1 1.1.2.5.2

Roof & Inside Wall Plastering Floor Finishing Tiles Fixing Wall Surface Preparation Door Fixing

1.2.1.1.1 1.2.1.1.2 1.2.1.1.3 1.2.1.2.1 1.2.1.2.2 1.2.1.2.3

Removal of Old Plaster Surface Levelling New Plasterring Removal of Old Tiles Floor Leveling Fixing New Tiles

1.2.1.3.1 1.2.2.1.1 1.2.2.1.2 1.2.2.1.3 1.2.2.2.1 1.2.2.2.2 1.2.2.2.3

Surface preparation Removal of Old Plaster Surface Levelling New Plasterring Removal of Old Tiles Floor Leveling Fixing New Tiles

1.2.2.3.1 1.2.3.1.1 1.2.3.1.2 1.2.3.1.3 1.2.3.2.1 1.2.3.2.2 1.2.3.2.3

Surface preparation Removal of Old Plaster Surface Levelling New Plasterring Removal of Old Tiles Floor Leveling Fixing New Tiles

1.2.3.3.1 1.2.4.1.1 1.2.4.1.2 1.2.4.1.3 1.2.4.1.4 1.2.5.1.1 1.2.5.1.2 1.2.5.1.3

Surface preparation Removal of Old Plaster Surface Levelling New Plasterring Surface preparation Removal of Old Plaster Surface Levelling New Plasterring

1.1.2.1 Foundation & Work Up to Plinth

1.1

New Construction

1.1.2 Civil Works

1.1.3 Electrical Work

1.1.2.5 1.3.1.1 1.3.1.2 1.3.1.3

Finishing Work Concealed Wiring Fitting Electrical Fixtures Testing

1.2.1.1 Plaster Changing Bed Room No. 1 & 1.2.1 attached bathroom cum 1.2.1.2 Tiles Changing toilet

Construction 1.0 and Renovation of House

1.2.1.3 Finishing Work 1.2.2.1 Plaster Changing Bed Room No. 2 & 1.2.2 attached bathroom cum 1.2.2.2 Tiles Changing toilet 1.2

1.2.2.3 Finishing Work

Renovation Work

1.2.3.1 Plaster Changing 1.2.3

Drawing cum dining room

1.2.3.2 Tiles Changing 1.2.3.3 Finishing Work

1.2.4 Boundary Wall

1.2.5

Level 5

1.2.4.1

Plaster Changing & White Wash

Work on outside surface 1.2.5.1 Plaster Changing of the house

1.2.5 1.3 Termite treatment 1.4 Site Cleaning

Work on outside surface of the house

1.2.5.2 Finishing Work 1.3.1 Termite treatment 1.4.1 Disposal of Waste and Debris

1.2.5.2.1

Surface preparation

OUSE

ng

Level 6

1.1.2.1.3.1 1.1.2.1.3.2 1.1.2.1.3.3 1.1.2.1.4.1 1.1.2.1.4.2 1.1.2.1.4.3

Steel Forming Concrete Pouring Curing Cement Brick Work Sand filling & Consolidation Layer Bitumen/Water Proofing

1.1.2.2.3.1

Curing Cement

1.1.2.3.2.1 1.1.2.3.2.2 1.1.2.3.2.3

Steel Forming Concrete Pouring Curing Cement

1.1.2.5.1.1 1.1.2.5.2.1

Painting Work Painting Door & Frame

1.2.1.3.1.1 1.2.1.3.1.2

Wall Painting Door & Frame Painting

1.2.2.3.1.1 1.2.2.3.1.2


1.2.3.3.1.1 1.2.3.3.1.2


1.2.4.1.4.1

White Wash

1.2.5.2.1.1

Wall Painting

PROJECT: CONSTRUCTION & RENOVATION OF HOUSE RESOURCE AND COST ESTIMATION Manpower Code

Activity

Role

Qty

Effort Hours/da Hourly Total Estimate y Cost Manpower Cost in Days

Equipment Equipment Cost

1.1 New Construction \ 1.1.1 Preliminary Site Preparation Work \ 1.1.1.1 Clearing of the area 1.1.1.2 Leveling of the area Work Supervisor 1 8 50.00 1 400.00 1.1.1.3 Marking for Excavation 1.1.1.1 Clearing of the area 1.1.1.2 Leveling of the area Laborer 2 8 25.00 1 400.00 1.1.1.3 Marking for Excavation 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.1 Foundation & Work Up to Plinth \ 1.1.2.1.1 Excavation for foundation Work Supervisor 1 8 50.00 1 800.00 1.1.2.1.2 PCC Work at foundation 1.1.2.1.1 Excavation for foundation Laborer 4 8 25.00 1 800.00 Hand Mixing 1.1.2.1.2 PCC Work at foundation Mason 1 8 37.50 1 300.00 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.1 Foundation & Work Up to Plinth \ 1.1.2.1.3 RCC Work at Foundation \ 1.1.2.1.3.1 Steel Forming 1.1.2.1.3.2 Concrete Pouring Work Supervisor 1 8 50.00 2 1600.00 1.1.2.1.3.3 Curing Cement 1.1.2.1.3.1 Steel Forming 4 8 25.00 2 1600.00 Laborer 1.1.2.1.3.2 Concrete Pouring Mason 1 8 37.50 2 600.00 Concrete Mixture 1.1.2.1.3.3 Curing Cement 1 8 25.00 3 600.00 Laborer 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.1 Foundation & Work Up to Plinth \ 1.1.2.1.4 Work up to plinth \ 1.1.2.1.4.1 Brick Work 1.1.2.1.4.2 Sand filling & Consolidation Work Supervisor 1 8 50.00 5 1600.00 1.1.2.1.4.3 Layer Bitumen/Water Proofing 1.1.2.1.4.1 Brick Work 4 8 25.00 2 1600.00 Laborer 1.1.2.1.4.2 Sand filling & Consolidation 4 8 25.00 2 1600.00 Laborer 1.1.2.1.4.3 Layer Bitumen/Water Proofing 4 8 25.00 1 800.00 Laborer 1.1.2.1.4.1 Brick Work Mason 1 8 37.50 2 600.00 1.1.2.1.4.2 Sand filling & Consolidation Mason 1 8 37.50 2 600.00 1.1.2.1.4.3 Layer Bitumen/Water Proofing Mason 1 8 37.50 1 300.00 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.2 Work up to Lintel \ 1.1.2.2.1 Brick Work Up to lintel Work Supervisor 1 8 50.00 3 1200.00 1.1.2.2.1 Brick Work Up to lintel 5 8 25.00 3 3000.00 Laborer 1.1.2.2.1 Brick Work Up to lintel Mason 2 8 37.50 3 1800.00 1.1.2.2.2 Fixing Window frames 400.00 Work Supervisor 1 8 50.00 1 1.1.2.2.2 Fixing Window frames 2 1 25.00 1 50.00 Laborer 1.1.2.2.2 Fixing Window frames Mason 1 1 37.50 1 37.50 1.1.2.2.3 RCC Work at Lintel Work Supervisor 1 7 50.00 1 350.00 1.1.2.2.3 RCC Work at Lintel 2 7 25.00 1 350.00 Hand Mixing Laborer 1.1.2.2.3 RCC Work at Lintel Mason 1 7 37.50 1 262.50

Praveen Jaiman

No

1

Effort Total Hours/ Hourly Estimate in Equipment day Cost Days Cost

8

125

1

1000.00

5


Activity

Role

Qty

1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.2 Work up to Lintel \ 1.1.2.2.3 RCC Work at Lintel \ 1.1.2.2.3.1 Curing Cement 1 2 25.00 2 Laborer 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.3 Work up to Roof \ 1.1.2.3.1 Brick Work Up to Roof Work Supervisor 1 8 50.00 4 1.1.2.3.1 Brick Work Up to Roof 5 8 25.00 4 Laborer 1.1.2.3.1 Brick Work Up to Roof Mason 2 8 37.50 4 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.3 Work up to Roof \ 1.1.2.3.2 RCC Work at Roof 1.1.2.3.2.1 Steel Forming Work Supervisor 1 8 50.00 2 1.1.2.3.2.1 Steel Forming 5 8 25.00 2 Laborer 1.1.2.3.2.1 Steel Forming Mason 1 8 37.50 2 1.1.2.3.2.2 Concrete Pouring 8 50.00 1 Work Supervisor 1 1.1.2.3.2.2 Concrete Pouring 6 8 25.00 1 Laborer 1.1.2.3.2.2 Concrete Pouring Mason 2 8 37.50 1 1.1.2.3.2.3 Curing Cement 1 2 25.00 6 Laborer 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.3 Work up to Roof \ 1.1.2.3.3 Roof & Inside Wall Plastering Work Supervisor 1 8 50.00 2 1.1.2.3.3 Roof & Inside Wall Plastering 5 8 25.00 2 Laborer 1.1.2.3.3 Roof & Inside Wall Plastering Mason 2 8 37.50 2 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.4 Flooring Work \ 1.1.2.4.1 Floor Finishing Work Supervisor 1 8 50.00 1 1.1.2.4.1 Floor Finishing 4 8 25.00 1 Laborer 1.1.2.4.1 Floor Finishing Mason 2 8 37.50 1 1.1.2.4.2 Tiles Fixing 1 Work Supervisor 1 8 50.00 1.1.2.4.2 Tiles Fixing 4 8 25.00 1 Laborer 1.1.2.4.2 Tiles Fixing Mason 2 8 37.50 1 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.5 Finishing Work \ 1.1.2.5.1 Wall Surface Preparation Work Supervisor 1 8 50.00 3 1.1.2.5.1 Wall Surface Preparation 4 8 25.00 3 Laborer 1.1.2.5.1 Wall Surface Preparation Mason 2 8 37.50 3 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.5 Finishing Work \ 1.1.2.5.2 Door Fixing Work Supervisor 1 2 50.00 1 1.1.2.5.2 Door Fixing 2 2 25.00 1 Laborer 1.1.2.5.2 Door Fixing Mason 1 2 37.50 1 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.5 Finishing Work \ 1.1.2.5.1 Wall Surface Preparation 1.1.2.5.1.1 Painting Work Work Supervisor 1 8 50.00 2 1.1.2.5.1.1 Painting Work 4 8 30.00 2 Astt. Painter 1.1.2.5.1.1 Painting Work Painter 2 8 40.00 2 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.5 Finishing Work \ 1.1.2.5.2 Door Fixing 1.1.2.5.2.1 Painting Door & Frame Work Supervisor 1 4 50.00 1 1.1.2.5.2.1 Painting Door & Frame 2 4 40.00 1 Painter

Praveen Jaiman

Equipment


Equipment Cost

No


100.00 1600.00 4000.00 2400.00 800.00 2000.00 600.00 400.00 1200.00 600.00 Concrete Mixture 300.00

1

8

125

1

1000.00

800.00 2000.00 1200.00 400.00 800.00 600.00 400.00 800.00 600.00 1200.00 2400.00 1800.00 100.00 100.00 75.00 800.00 1920.00 1280.00 200.00 320.00

6


Activity

1.1 New Construction \ 1.1.3 Electrical Works \ 1.3.1.1 Concealed Wiring 1.3.1.1 Concealed Wiring 1.3.1.1 Concealed Wiring 1.3.1.1 Concealed Wiring 1.3.1.2 Fitting Electrical Fixtures 1.3.1.2 Fitting Electrical Fixtures 1.3.1.2 Fitting Electrical Fixtures 1.3.1.3 Testing 1.3.1.3 Testing 1.3.1.3 Testing 1.2 Renovation Work \ 1.2.1 Bed Room No. 1 & 1.2.1.1.1 Removal of Old Plaster 1.2.1.1.1 Removal of Old Plaster 1.2.1.1.1 Removal of Old Plaster 1.2.1.1.2 Surface Levelling 1.2.1.1.2 Surface Levelling 1.2.1.1.2 Surface Levelling 1.2.1.1.3 New Plasterring 1.2.1.1.3 New Plasterring 1.2.1.1.3 New Plasterring 1.2 Renovation Work \ 1.2.1 Bed Room No. 1 & 1.2.1.2.1 Removal of Old Tiles 1.2.1.2.1 Removal of Old Tiles 1.2.1.2.1 Removal of Old Tiles 1.2.1.2.2 Floor Leveling 1.2.1.2.2 Floor Leveling 1.2.1.2.2 Floor Leveling 1.2.1.2.3 Fixing New Tiles 1.2.1.2.3 Fixing New Tiles 1.2.1.2.3 Fixing New Tiles 1.2 Renovation Work \ 1.2.1 Bed Room No. 1 & 1.2.1.3.1 Surface preparation 1.2.1.3.1 Surface preparation 1.2.1.3.1 Surface preparation 1.2 Renovation Work \ 1.2.1 Bed Room No. 1 & 1.2.1.3.1.1 Wall Painting 1.2.1.3.1.1 Wall Painting 1.2.1.3.1.1 Wall Painting 1.2.1.3.1.2 Door & Frame Painting 1.2.1.3.1.2 Door & Frame Painting 1.2.1.3.1.2 Door & Frame Painting

Praveen Jaiman

Role

Work Supervisor Electrician Helper Laborer Work Supervisor Electrician Helper Work Supervisor Electrician Helper attached bathroom Work Supervisor Laborer Mason Work Supervisor Laborer Mason Work Supervisor Laborer Mason attached bathroom Work Supervisor Laborer Mason Work Supervisor Laborer Mason Work Supervisor Laborer Mason attached bathroom Work Supervisor Laborer Mason attached bathroom Work Supervisor Painter Astt. Painter Work Supervisor Painter Astt. Painter

Qty


1 1 2 1 1 1 2 1 1 1 cum toilet 1 4 1 1 4 2 1 4 2 cum toilet 1 4 1 1 2 1 1 2 2 cum toilet 1 4 1 cum toilet 1 1 2 1 1 1

\

\

\

\

4 8 8 8 4 8 8 2 4 4 1.2.1.1 8 8 8 8 8 8 8 8 8 1.2.1.2 8 8 8 8 4 4 8 8 8 1.2.1.3 8 8 8 1.2.1.3 8 8 8 8 8 8


No


50.00 1 200.00 40.00 1 320.00 30.00 1 480.00 25.00 1 200.00 50.00 1 200.00 40.00 1 320.00 30.00 1 480.00 50.00 1 100.00 40.00 1 160.00 30.00 1 120.00 Plaster Changing 50.00 1 400.00 25.00 1 800.00 37.50 1 300.00 1 50.00 400.00 25.00 1 800.00 37.50 1 600.00 50.00 2 800.00 25.00 2 1600.00 37.50 2 1200.00 Tiles Changing 50.00 1 400.00 25.00 1 800.00 37.50 1 300.00 50.00 1 400.00 25.00 1 200.00 37.50 1 150.00 50.00 2 800.00 25.00 2 800.00 37.50 2 1200.00 Finishing Work 50.00 4 1600.00 25.00 4 3200.00 37.50 4 1200.00 Finishing Work \ 1.2.1.3.1 Surface preparation 50.00 2 800.00 40.00 2 640.00 30.00 2 960.00 50.00 1 400.00 40.00 1 320.00 30.00 1 240.00

7


Activity

Role

Qty

1.2 Renovation Work \ 1.2.2 Bed Room No. 2 & attached bathroom cum toilet \ 1.2.2.1 1.2.2.1.1 Removal of Old Plaster Work Supervisor 1 8 1.2.2.1.1 Removal of Old Plaster 4 8 Laborer 1.2.2.1.1 Removal of Old Plaster Mason 1 8 1.2.2.1.2 Surface Levelling Work Supervisor 1 8 1.2.2.1.2 Surface Levelling 4 8 Laborer 1.2.2.1.2 Surface Levelling Mason 2 8 1.2.2.1.3 New Plasterring Work Supervisor 1 8 1.2.2.1.3 New Plasterring 4 8 Laborer 1.2.2.1.3 New Plasterring Mason 2 8 1.2 Renovation Work \ 1.2.2 Bed Room No. 2 & attached bathroom cum toilet \ 1.2.2.2 1.2.2.2.1 Removal of Old Tiles Work Supervisor 1 8 1.2.2.2.1 Removal of Old Tiles 4 8 Laborer 1.2.2.2.1 Removal of Old Tiles Mason 1 8 1.2.2.2.2 Floor Leveling Work Supervisor 1 8 1.2.2.2.2 Floor Leveling 2 4 Laborer 1.2.2.2.2 Floor Leveling Mason 1 4 1.2.2.2.3 Fixing New Tiles Work Supervisor 1 8 1.2.2.2.3 Fixing New Tiles 2 8 Laborer 1.2.2.2.3 Fixing New Tiles Mason 2 8 1.2 Renovation Work \ 1.2.2 Bed Room No. 2 & attached bathroom cum toilet \ 1.2.2.3 1.2.2.3.1 Surface preparation Work Supervisor 1 8 1.2.2.3.1 Surface preparation 4 8 Laborer 1.2.2.3.1 Surface preparation Mason 1 8 1.2 Renovation Work \ 1.2.2 Bed Room No. 2 & attached bathroom cum toilet \ 1.2.2.3 1.2.2.3.1.1 Wall Painting Work Supervisor 1 8 1.2.2.3.1.1 Wall Painting Painter 1 8 1.2.2.3.1.1 Wall Painting 2 8 Astt. Painter 1.2.2.3.1.2 Door & Frame Painting Work Supervisor 1 8 1.2.2.3.1.2 Door & Frame Painting Painter 1 8 1.2.2.3.1.2 Door & Frame Painting 1 8 Astt. Painter 1.2 Renovation Work \ 1.2.3 Drawing cum dining room \ 1.2.3.1 Plaster Changing 1.2.3.1.1 Removal of Old Plaster Work Supervisor 1 8 1.2.3.1.1 Removal of Old Plaster 4 8 Laborer 1.2.3.1.1 Removal of Old Plaster Mason 1 8 1.2.3.1.2 Surface Levelling Work Supervisor 1 8 1.2.3.1.2 Surface Levelling 4 8 Laborer 1.2.3.1.2 Surface Levelling Mason 2 8 1.2.3.1.3 New Plasterring Work Supervisor 1 8 1.2.3.1.3 New Plasterring 4 8 Laborer 1.2.3.1.3 New Plasterring Mason 2 8

Praveen Jaiman

Equipment


Equipment Cost

No


Plaster Changing 50.00 1 400.00 25.00 1 800.00 37.50 1 300.00 1 50.00 400.00 25.00 1 800.00 37.50 1 600.00 2 50.00 800.00 25.00 2 1600.00 37.50 2 1200.00 Tiles Changing 50.00 1 400.00 25.00 1 800.00 37.50 1 300.00 50.00 1 400.00 25.00 1 200.00 37.50 1 150.00 50.00 2 800.00 25.00 2 800.00 37.50 2 1200.00 Finishing Work 50.00 4 1600.00 25.00 4 3200.00 37.50 4 1200.00 Finishing Work \ 1.2.2.3.1 Surface preparation 50.00 2 800.00 40.00 2 640.00 30.00 2 960.00 50.00 1 400.00 40.00 1 320.00 30.00 1 240.00 50.00 25.00 37.50 50.00 25.00 37.50 50.00 25.00 37.50

2 2 2 1 1 1 3 3 3

800.00 1600.00 600.00 400.00 800.00 600.00 1200.00 2400.00 1800.00

8


Activity

Role

Qty



No


1.2 Renovation Work \ 1.2.3 Drawing cum dining room \ 1.2.3.2 Tiles Changing 1.2.3.2.1 Removal of Old Tiles Work Supervisor 1 8 50.00 2 800.00 1.2.3.2.1 Removal of Old Tiles 4 8 25.00 2 Laborer 1600.00 1.2.3.2.1 Removal of Old Tiles Mason 1 8 37.50 2 600.00 1.2.3.2.2 Floor Leveling Work Supervisor 1 8 50.00 1 400.00 1.2.3.2.2 Floor Leveling 2 4 25.00 1 Laborer 200.00 1.2.3.2.2 Floor Leveling Mason 1 4 37.50 1 150.00 1.2.3.2.3 Fixing New Tiles Work Supervisor 1 8 50.00 3 1200.00 1.2.3.2.3 Fixing New Tiles 2 8 25.00 3 Laborer 1200.00 1.2.3.2.3 Fixing New Tiles Mason 2 8 37.50 3 1800.00 1.2 Renovation Work \ 1.2.3 Drawing cum dining room \ 1.2.3.3 Finishing Work 1.2.3.3.1 Surface preparation Work Supervisor 1 8 50.00 4 1600.00 1.2.3.3.1 Surface preparation 4 8 25.00 4 3200.00 Laborer 1.2.3.3.1 Surface preparation Mason 1 8 37.50 4 1200.00 1.2 Renovation Work \ 1.2.3 Drawing cum dining room \ 1.2.1.3 Finishing Work \ 1.2.1.3.1 Surface preparation 1.2.3.3.1.1 Wall Painting Work Supervisor 1 8 50.00 3 1200.00 1.2.3.3.1.1 Wall Painting Painter 1 8 40.00 3 960.00 1.2.3.3.1.1 Wall Painting 2 8 30.00 3 Astt. Painter 1440.00 1.2.3.3.1.2 Door & Frame Painting Work Supervisor 1 8 50.00 1 400.00 1.2.3.3.1.2 Door & Frame Painting Painter 1 8 40.00 1 320.00 1.2.3.3.1.2 Door & Frame Painting 1 8 30.00 1 Astt. Painter 240.00 1.2 Renovation Work \ 1.2.4 Boundary Wall \ 1.2.4.1 Plaster Changing & White Wash \ 1.2.4.1.1 Removal of Old Plaster Work Supervisor 1 8 50.00 2 800.00 1.2.4.1.1 Removal of Old Plaster 4 8 25.00 Laborer 2 1600.00 1.2.4.1.1 Removal of Old Plaster Mason 1 8 37.50 2 600.00 1.2.4.1.2 Surface Levelling 1 Work Supervisor 1 8 50.00 400.00 1.2.4.1.2 Surface Levelling 4 8 25.00 1 Laborer 800.00 1.2.4.1.2 Surface Levelling Mason 2 8 37.50 1 600.00 1.2.4.1.3 New Plasterring 3 Work Supervisor 1 8 50.00 1200.00 1.2.4.1.3 New Plasterring 4 8 25.00 3 Laborer 2400.00 1.2.4.1.3 New Plasterring Mason 2 8 37.50 3 1800.00 1.2.4.1.4 Surface preparation Work Supervisor 1 8 50.00 1 400.00 1.2.4.1.4 Surface preparation 4 8 25.00 1 Laborer 800.00 1.2.4.1.4 Surface preparation Mason 1 8 37.50 1 300.00 1.2 Renovation Work \ 1.2.4 Boundary Wall \ 1.2.4.1 Plaster Changing & White Wash \ 1.2.4.1.4 Surface preparation 1.2.4.1.4.1 White Wash Work Supervisor 1 8 50.00 2 800.00 1.2.4.1.4.1 White Wash 4 8 25.00 2 1600.00 Laborer 1.2.4.1.4.1 White Wash Mason 1 8 37.50 2 600.00

Praveen Jaiman

9


Activity

Role

Qty

Equipment


1.2 Renovation Work \ 1.2.5 Work on Outside Surface of House \ 1.2.5.1 Plaster Changing \ 1.2.5.1.1 Removal of Old Plaster Work Supervisor 1 8 50.00 1.2.5.1.1 Removal of Old Plaster 4 8 25.00 Laborer 1.2.5.1.1 Removal of Old Plaster Mason 1 8 37.50 1.2.5.1.2 Surface Leveling Work Supervisor 1 8 50.00 1.2.5.1.2 Surface Leveling 2 4 25.00 Laborer 1.2.5.1.2 Surface Leveling Mason 1 4 37.50 1.2.5.1.3 New Plasterring Work Supervisor 1 8 50.00 1.2.5.1.3 New Plasterring 2 8 25.00 Laborer 1.2.5.1.3 New Plasterring Mason 2 8 37.50 1.2 Renovation Work \ 1.2.5 Work on Outside Surface of House \ 1.2.5.2 Finishing Work \ 1.2.5.2.1 Surface Preparation Work Supervisor 1 8 50.00 1.2.5.2.1 Surface Preparation 6 8 25.00 Laborer 1.2.5.2.1 Surface Preparation Mason 2 8 37.50 1.2 Renovation Work \ 1.2.5 Work on Outside Surface of House \ 1.2.5.2 Finishing Work \ 1.2.5.2.1 1.2.5.2.1.1 Wall Painting Work Supervisor 1 8 50.00 1.2.5.2.1.1 Wall Painting Painter 1 8 40.00 1.2.5.2.1.1 Wall Painting 2 8 30.00 Astt. Painter 1.3 Termite treatment \ 1.3.1 Termite treatment Lump-sum 1.4 Site Cleaning \ 1.4.1 Disposal of Waste and Debris Lump-sum

2 2 2 2 2 2 4 4 4

Equipment Cost

No


800.00 1600.00 600.00 800.00 400.00 300.00 1600.00 1600.00 2400.00

5 2000.00 5 6000.00 5 3000.00 Surface Preparation 10 4000.00 10 3200.00 10 4800.00 1

10000.00

2

9500.00

Sub-total 202880.00

Sub-total

2000.00

TOTAL COST OF THE PROJEC

Praveen Jaiman

10

Material Material

Overhead

Total Cost

Fixed Cost

500.00

Building Material

1000.00

500.00

Building Material

3500.00

500.00

Building Material

4500.00

500.00

Building Material

5400.00

500.00

Praveen Jaiman

11

Material Material

Overhead

Total Cost

Fixed Cost

500.00 Building Material

3500.00

500.00

Building Material

15000.00

500.00

Building Material

1500.00

500.00

Building Material

10000.00

500.00

500.00

500.00

Building Material

9000.00

500.00

Building Material

750.00

500.00

Praveen Jaiman

12

Material Material

Overhead

Total Cost

Fixed Cost

Building Material

4500.00

500.00

Building Material

2000.00

500.00

Building Material

10000.00

500.00

500.00

Building Material

Praveen Jaiman

9500.00

500.00

13

Material Material

Overhead

Total Cost

Fixed Cost

Building Material

2000.00

500.00

Building Material

10000.00

500.00

500.00

Building Material

9500.00

500.00

Building Material

2500.00

500.00

Praveen Jaiman

14

Material Material

Building Material

Overhead

Total Cost

11500.00

Fixed Cost

500.00

500.00

Building Material

11000.00

500.00

Building Material

4500.00

500.00

Building Material

1200.00

500.00

Praveen Jaiman

15

Material Material

Building Material

Total Cost

6000.00

Overhead Fixed Cost

500.00

500.00

Building Material

20000.00

500.00

500.00 500.00

Sub-total 158350.0

L COST OF THE PROJECT

Praveen Jaiman

17000.00

380230.00

16

PROJECT: CONSTRUCTION & RENOVATION OF HOUSE RESOURCE AND COST ESTIMATION Code

Activity

Start Date

Finish Date

Resources / Day

Effort Days (Estimate) Effort Hrs. One day = 8 hrs. (Estimate) WS L

1.1 New Construction \ 1.1.1 Preliminary Site Preparation Work \ 1.1.1.1 Clearing of the area 1.1.1.2 Leveling of the area 1.1.1.3 Marking for Excavation 01.04.2009 01.04.2009 1 8 1 2 1.1.1.1 Clearing of the area 1.1.1.2 Leveling of the area 1.1.1.3 Marking for Excavation 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.1 Foundation & Work Up to Plinth \ 1.1.2.1.1 Excavation for foundation 1.1.2.1.2 PCC Work at foundation 02.04.2009 02.04.2009 1 8 1 4 1.1.2.1.1 Excavation for foundation 1.1.2.1.2 PCC Work at foundation 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.1 Foundation & Work Up to Plinth \ 1.1.2.1.3 RCC Work at Foundation \ 1.1.2.1.3.1 Steel Forming 1.1.2.1.3.2 Concrete Pouring 1.1.2.1.3.3 Curing Cement 03.04.2009 04.04.2009 2 16 1 4 1.1.2.1.3.1 Steel Forming 1.1.2.1.3.2 Concrete Pouring 1.1.2.1.3.3 Curing Cement 05.04.2009 07.04.2009 3 24 1 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.1 Foundation & Work Up to Plinth \ 1.1.2.1.4 Work up to plinth \ 1.1.2.1.4.1 Brick Work 1.1.2.1.4.2 Sand filling & Consolidation 1.1.2.1.4.3 Layer Bitumen/Water Proofing 1.1.2.1.4.1 Brick Work 1.1.2.1.4.2 Sand filling & Consolidation 08.04.2009 13.04.2009 5 40 1 4 1.1.2.1.4.3 Layer Bitumen/Water Proofing 1.1.2.1.4.1 Brick Work 1.1.2.1.4.2 Sand filling & Consolidation 1.1.2.1.4.3 Layer Bitumen/Water Proofing 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.2 Work up to Lintel \ 1.1.2.2.1 Brick Work Up to lintel 1.1.2.2.1 Brick Work Up to lintel 14.04.2009 16.04.2009 3 24 1 5 1.1.2.2.1 Brick Work Up to lintel 1.1.2.2.2 Fixing Window frames 1.1.2.2.2 Fixing Window frames 17.04.2009 17.04.2009 0.13 1 1 2 1.1.2.2.2 Fixing Window frames 1.1.2.2.3 RCC Work at Lintel 1.1.2.2.3 RCC Work at Lintel 17.04.2009 17.04.2009 0.875 7 1 2 1.1.2.2.3 RCC Work at Lintel 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.2 Work up to Lintel \ 1.1.2.2.3 RCC Work at Lintel \ 1.1.2.2.3.1 Curing Cement 18.04.2009 19.04.2009 2 8 1 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.3 Work up to Roof \ 1.1.2.3.1 Brick Work Up to Roof 1.1.2.3.1 Brick Work Up to Roof 20.04.2009 23.04.2009 4 32 1 5 1.1.2.3.1 Brick Work Up to Roof 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.3 Work up to Roof \ 1.1.2.3.2 RCC Work at Roof 1.1.2.3.2.1 Steel Forming 1.1.2.3.2.1 Steel Forming 24.04.2009 26.04.2009 2 16 1 5 1.1.2.3.2.1 Steel Forming 1.1.2.3.2.2 Concrete Pouring 1.1.2.3.2.2 Concrete Pouring 27.04.2009 27.04.2009 1 8 1 6 1.1.2.3.2.2 Concrete Pouring 1.1.2.3.2.3 Curing Cement 28.04.2009 03.05.2009 6 40 1 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.3 Work up to Roof \ 1.1.2.3.3 Roof & Inside Wall Plastering 1.1.2.3.3 Roof & Inside Wall Plastering 04.05.2009 05.05.2009 2 16 1 5 1.1.2.3.3 Roof & Inside Wall Plastering 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.4 Flooring Work \ 1.1.2.4.1 Floor Finishing 1.1.2.4.1 Floor Finishing 06.05.2009 06.05.2009 1 8 1 4 1.1.2.4.1 Floor Finishing 1.1.2.4.2 Tiles Fixing 1.1.2.4.2 Tiles Fixing 07.05.2009 07.05.2009 1 8 1 4 1.1.2.4.2 Tiles Fixing 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.5 Finishing Work \ 1.1.2.5.1 Wall Surface Preparation 1.1.2.5.1 Wall Surface Preparation 08.05.2009 11.05.2009 3 24 1 2 1.1.2.5.1 Wall Surface Preparation 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.5 Finishing Work \ 1.1.2.5.2 Door Fixing 1.1.2.5.2 Door Fixing 12.05.2009 12.05.2009 1 8 1 2 1.1.2.5.2 Door Fixing 1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.5 Finishing Work \ 1.1.2.5.1 Wall Surface Preparation 1.1.2.5.1.1 Painting Work 1.1.2.5.1.1 Painting Work 13.05.2009 14.05.2009 2 16 1

Praveen Jaiman

M

El.

H

P

1

1

1

2

1

1

2

1

2

2

2

2

1

1

2

17


Activity

Start Date

Finish Date

13.05.2009

14.05.2009

Resources / Day


1.1.2.5.1.1

2

16

1

M

El.

H

P 2

Painting Work

Praveen Jaiman

18


Activity

Start Date

Finish Date

Resources / Day


M

El.

H

1.1 New Construction \ 1.1.2 Civil Works \ 1.1.2.5 Finishing Work \ 1.1.2.5.2 Door Fixing 1.1.2.5.2.1 Painting Door & Frame 15.05.2009 15.05.2009 1 8 1 1.1.2.5.2.1 Painting Door & Frame 1.1 New Construction \ 1.1.3 Electrical Works \ 1.3.1.1 Concealed Wiring 1.3.1.1 Concealed Wiring 16.05.2009 16.05.2009 1 8 1 1 1 2 1.3.1.1 Concealed Wiring 1.3.1.1 Concealed Wiring 1.3.1.2 Fitting Electrical Fixtures 1.3.1.2 Fitting Electrical Fixtures 18.05.2009 18.05.2009 1 8 1 1 2 1.3.1.2 Fitting Electrical Fixtures 1.3.1.3 Testing 1.3.1.3 Testing 19.05.2009 19.05.2009 1 8 1 1 1 1.3.1.3 Testing 1.2 Renovation Work \ 1.2.1 Bed Room No. 1 & attached bathroom cum toilet \ 1.2.1.1 Plaster Changing 1.2.1.1.1 Removal of Old Plaster 1.2.1.1.1 Removal of Old Plaster 20.05.2009 20.05.2009 1 8 1 4 1 1.2.1.1.1 Removal of Old Plaster 1.2.1.1.2 Surface Levelling 1.2.1.1.2 Surface Levelling 21.05.2009 21.05.2009 1 8 1 4 2 1.2.1.1.2 Surface Levelling 1.2.1.1.3 New Plasterring 1.2.1.1.3 New Plasterring 22.05.2009 23.05.2009 2 16 1 4 2 1.2.1.1.3 New Plasterring 1.2 Renovation Work \ 1.2.1 Bed Room No. 1 & attached bathroom cum toilet \ 1.2.1.2 Tiles Changing 1.2.1.2.1 Removal of Old Tiles 1.2.1.2.1 Removal of Old Tiles 25.05.2009 25.05.2009 1 8 1 4 1 1.2.1.2.1 Removal of Old Tiles 1.2.1.2.2 Floor Leveling 1.2.1.2.2 Floor Leveling 26.05.2009 26.05.2009 1 8 1 2 1 1.2.1.2.2 Floor Leveling 1.2.1.2.3 Fixing New Tiles 1.2.1.2.3 Fixing New Tiles 27.05.2009 28.05.2009 2 16 1 2 2 1.2.1.2.3 Fixing New Tiles 1.2 Renovation Work \ 1.2.1 Bed Room No. 1 & attached bathroom cum toilet \ 1.2.1.3 Finishing Work 1.2.1.3.1 Surface preparation 1.2.1.3.1 Surface preparation 29.05.2009 03.06.2009 5 32 1 4 1 1.2.1.3.1 Surface preparation 1.2 Renovation Work \ 1.2.1 Bed Room No. 1 & attached bathroom cum toilet \ 1.2.1.3 Finishing Work \ 1.2.1.3.1 Surface preparation 1.2.1.3.1.1 Wall Painting 1.2.1.3.1.1 Wall Painting 04.06.2009 05.06.2009 2 16 1 1.2.1.3.1.1 Wall Painting 1.2.1.3.1.2 Door & Frame Painting 1.2.1.3.1.2 Door & Frame Painting 06.06.2009 06.06.2009 1 8 1 1.2.1.3.1.2 Door & Frame Painting 1.2 Renovation Work \ 1.2.2 Bed Room No. 2 & attached bathroom cum toilet \ 1.2.2.1 Plaster Changing 1.2.2.1.1 Removal of Old Plaster 1.2.2.1.1 Removal of Old Plaster 08.06.2009 08.06.2009 1 8 1 4 1 1.2.2.1.1 Removal of Old Plaster 1.2.2.1.2 Surface Levelling 1.2.2.1.2 Surface Levelling 09.06.2009 09.06.2009 1 8 1 4 2 1.2.2.1.2 Surface Levelling 1.2.2.1.3 New Plasterring 1.2.2.1.3 New Plasterring 10.06.2009 11.06.2009 2 16 1 4 2 1.2.2.1.3 New Plasterring 1.2 Renovation Work \ 1.2.2 Bed Room No. 2 & attached bathroom cum toilet \ 1.2.2.2 Tiles Changing 1.2.2.2.1 Removal of Old Tiles 1.2.2.2.1 Removal of Old Tiles 12.06.2009 12.06.2009 1 8 1 4 1 1.2.2.2.1 Removal of Old Tiles 1.2.2.2.2 Floor Leveling 1.2.2.2.2 Floor Leveling 13.06.2009 13.06.2009 1 8 1 2 1 1.2.2.2.2 Floor Leveling 1.2.2.2.3 Fixing New Tiles 1.2.2.2.3 Fixing New Tiles 15.06.2009 16.06.2009 2 16 1 2 2 1.2.2.2.3 Fixing New Tiles 1.2 Renovation Work \ 1.2.2 Bed Room No. 2 & attached bathroom cum toilet \ 1.2.2.3 Finishing Work 1.2.2.3.1 Surface preparation 1.2.2.3.1 Surface preparation 17.06.2009 20.06.2009 4 32 1 4 1 1.2.2.3.1 Surface preparation 1.2 Renovation Work \ 1.2.2 Bed Room No. 2 & attached bathroom cum toilet \ 1.2.2.3 Finishing Work \ 1.2.2.3.1 Surface preparation 1.2.2.3.1.1 Wall Painting 1.2.2.3.1.1 Wall Painting 22.06.2009 23.06.2009 2 16 1 1.2.2.3.1.1 Wall Painting 1.2.2.3.1.2 Door & Frame Painting 1.2.2.3.1.2 Door & Frame Painting 24.06.2009 24.06.2009 1 8 1

Praveen Jaiman

P

2

1

1

1

1

19


Activity

Start Date

Finish Date

Resources / Day


24.06.2009 1.2.2.3.1.2

24.06.2009

1

8

1

M

El.

H

P 1

Door & Frame Painting

Praveen Jaiman

20


Activity

Start Date

Finish Date

Resources / Day


1.2 Renovation Work \ 1.2.3 Drawing cum dining room \ 1.2.3.1 Plaster Changing 1.2.3.1.1 Removal of Old Plaster 1.2.3.1.1 Removal of Old Plaster 25.06.2009 26.06.2009 2 8 1 1.2.3.1.1 Removal of Old Plaster 1.2.3.1.2 Surface Levelling 1.2.3.1.2 Surface Levelling 27.06.2009 27.06.2009 1 8 1 1.2.3.1.2 Surface Levelling 1.2.3.1.3 New Plasterring 1.2.3.1.3 New Plasterring 29.06.2009 01.07.2009 3 24 1 1.2.3.1.3 New Plasterring 1.2 Renovation Work \ 1.2.3 Drawing cum dining room \ 1.2.3.2 Tiles Changing 1.2.3.2.1 Removal of Old Tiles 1.2.3.2.1 Removal of Old Tiles 02.07.2009 03.07.2009 2 16 1 1.2.3.2.1 Removal of Old Tiles 1.2.3.2.2 Floor Leveling 1.2.3.2.2 Floor Leveling 04.07.2009 04.07.2009 1 8 1 1.2.3.2.2 Floor Leveling 1.2.3.2.3 Fixing New Tiles 1.2.3.2.3 Fixing New Tiles 06.07.2009 08.07.2009 3 24 1 1.2.3.2.3 Fixing New Tiles 1.2 Renovation Work \ 1.2.3 Drawing cum dining room \ 1.2.3.3 Finishing Work 1.2.3.3.1 Surface preparation 1.2.3.3.1 Surface preparation 09.07.2009 13.07.2009 4 32 1 1.2.3.3.1 Surface preparation 1.2 Renovation Work \ 1.2.3 Drawing cum dining room \ 1.2.1.3 Finishing Work \ 1.2.1.3.1 Surface preparation 1.2.3.3.1.1 Wall Painting 1.2.3.3.1.1 Wall Painting 14.07.2009 16.07.2009 3 24 1 1.2.3.3.1.1 Wall Painting 1.2.3.3.1.2 Door & Frame Painting 1.2.3.3.1.2 Door & Frame Painting 17.07.2009 17.07.2009 1 8 1 1.2.3.3.1.2 Door & Frame Painting 1.2 Renovation Work \ 1.2.4 Boundary Wall \ 1.2.4.1 Plaster Changing & White Wash \ 1.2.4.1.1 Removal of Old Plaster 1.2.4.1.1 Removal of Old Plaster 20.04.2009 21.04.2009 2 16 1.2.4.1.1 Removal of Old Plaster 1.2.4.1.2 Surface Levelling 1.2.4.1.2 Surface Levelling 22.04.2009 22.04.2009 1 8 1.2.4.1.2 Surface Levelling 1.2.4.1.3 New Plasterring 1.2.4.1.3 New Plasterring 23.04.2009 25.04.2009 3 24 1.2.4.1.3 New Plasterring 1.2.4.1.4 Surface preparation 1.2.4.1.4 Surface preparation 27.04.2009 27.04.2009 1 8 1.2.4.1.4 Surface preparation 1.2 Renovation Work \ 1.2.4 Boundary Wall \ 1.2.4.1 Plaster Changing & White Wash \ 1.2.4.1.4 Surface preparation 1.2.4.1.4.1 White Wash 1.2.4.1.4.1 White Wash 28.04.2009 29.04.2009 2 16 1.2.4.1.4.1 White Wash 1.2 Renovation Work \ 1.2.5 Work on Outside Surface of House \ 1.2.5.1 Plaster Changing \ 1.2.5.1.1 Removal of Old Plaster 1.2.5.1.1 Removal of Old Plaster 30.04.2009 01.05.2009 2 16 1.2.5.1.1 Removal of Old Plaster 1.2.5.1.2 Surface Leveling 1.2.5.1.2 Surface Leveling 02.05.2009 04.05.2009 2 16 1.2.5.1.2 Surface Leveling 1.2.5.1.3 New Plasterring 1.2.5.1.3 New Plasterring 05.05.2009 08.05.2009 4 32 1.2.5.1.3 New Plasterring 1.2 Renovation Work \ 1.2.5 Work on Outside Surface of House \ 1.2.5.2 Finishing Work \ 1.2.5.2.1 Surface Preparation 1.2.5.2.1 Surface Preparation 09.05.2009 14.05.2009 5 40 1.2.5.2.1 Surface Preparation 1.2 Renovation Work \ 1.2.5 Work on Outside Surface of House \ 1.2.5.2 Finishing Work \ 1.2.5.2.1 Surface Preparation 1.2.5.2.1.1 Wall Painting 1.2.5.2.1.1 Wall Painting 15.05.2009 26.05.2009 10 80 1.2.5.2.1.1 Wall Painting 1.3 Termite treatment \ 1.3.1 Termite treatment (Lump-Sump) 18.04.2009 18.04.2009 1 1.4 Site Cleaning \ 1.4.1 Disposal of Waste and Debris 20.07.2009 21.07.2009 2 (LUMP-Sump)

Praveen Jaiman

M

4

1

4

2

4

2

4

1

2

1

2

2

4

1

El.

H

P

1

1

4

1

4

2

4

2

4

1

4

1

6

1

6

2

6

2

6

2

2

21


Activity

Start Date

Finish Date

Resources / Day


Praveen Jaiman

M

El.

H

P

22

urces / Day Ass Con. Mix for t. P one Day

01 (For single day on 04.04.2009) 05.04.2009 : Sunday but no holiday for 1 laborer due to curing job.

12.04.2009 Sunday

19.04.2009 Sunday 19.04.2009 : Sunday but no holiday for 1 laborer due to curing job. 26.04.2009 Sunday

01 (One day on 27.04.2009) 03.05.2009 Sunday

10.05.2009 Sunday

4

Praveen Jaiman

23

urces / Day Ass Con. Mix for t. P one Day 4

Praveen Jaiman

24


17.05.2009 Sunday

24.05.2009 Sunday

01.06.2009 Sunday

2

1

07.06.2009 Sunday

14.06.2009 Sunday

21.06.2009 Sunday

2

1

Praveen Jaiman

25

urces / Day Ass Con. Mix for t. P one Day 1

Praveen Jaiman

26


28.06.2009 Sunday

05.07.2009 Sunday

12.07.2009 Sunday

2

1 19.04.2009 Sunday 18.04.2009 Termite Treatment

26.04.2009 Sunday

03.05.2009 Sunday

10.05.2009 Sunday

17.05.2009 Sunday

6 24.05.2009 Sunday 19.04.2008 Sunday 19.07.2009 Sunday

Praveen Jaiman

27


Praveen Jaiman

28

Project Activity : CONSTRUCTION & RENOVATION OF HOUSE WBS

Activity

1.1 1.1.1

New Construction Preliminary Site Preparation Work

1.1.2

1.1.3

Civil Works

Electrical Work

1.2

Renovation Work

1.2.1

Bed Room No. 1 & attached bathroom cum toilet

1.2.2

Bed Room No. 2 & attached bathroom cum toilet

Praveen Jaiman

Resource Type

Unit of Measure Working ment Hrs /Day

Work Supervisor Mason Laborer Electrician Helper Painter Astt. Painter Project Material/ Concrete Mixture Building Material Fixed Cost

Labor Labor Labor Labor Labor Labor Labor

No. No. No. No. No. No. No.

08 08 08 08 08 08 08

Material Material

No. No.

08 Hrs./Day




08 08 08 08 08 08 08

Material Material

No. No.

08 Hrs./Day




08 08 08 08 08 08 08

Material Material

No. No.

08 Hrs./Day




08 08 08 08 08 08 08

Material Material

No. No.

08 Hrs./Day




08 08 08 08 08 08 08

Material Material

No. No.

08 Hrs./Day

Category

Hrs./Day Hrs./Day Hrs./Day Hrs./Day Hrs./Day Hrs./Day Hrs./Day





Total Man Days

Resource Code Roles

Work Work Work Work Work Work Work

Team Team Team Team Team Team Team

Head member member member member member member

Material Material


0



Material Material




Material Material

3 0 1 3 5 0 0 0



Material Material


30 39 122 0 0 6 8 2

Material Material


1 0 2 0 0 0 0

15 17 42 0 0 3 5 0



15 17 42 0 0 3 5 0

29

Project Activity : CONSTRUCTION & RENOVATION OF HOUSE WBS 1.2.3

1.2.4

1.2.5

1.3

Resource Type Labor Labor Labor Labor Labor Labor Labor

Unit of Measure ment No. No. No. No. No. No. No.

Material Material



Activity Category Drawing cum dining room Work Supervisor Mason Laborer Electrician Helper Painter Astt. Painter Project Material/ Concrete Mixture Building Material Fixed Cost

Boundary Wall

Work on outside surface of the house

Termite treatment

Working Hrs /Day 08 Hrs./Day 08 Hrs./Day 08 Hrs./Day 08 Hrs./Day 08 Hrs./Day 08 Hrs./Day 08 Hrs./Day

Resource Code Work Work Work Work Work Work Work

No. No.

08 Hrs./Day

Material Material



08 08 08 08 08 08 08

Material Material

No. No.

08 Hrs./Day



08 08 08 08 08 08 08

Material Material

No. No.

08 Hrs./Day




Roles Team Head Team member Team member Team member Team member Team member Team member

0



Material Material

Work Work Work Work Work Work Work Material Material

Total Man Days 20 23 56 0 0 4 7

0 13 36 0 0 0 0 0



0 24 78 0 0 20 60 0

Lump-sump Fixed Cost

1.4

Disposal of Waste and Debris Fixed Cost

Lump-sump

Total Project C

Praveen Jaiman

30

Total Hrs.

Hourly Cost

8 0 16 0 0 0 0

50.00 37.50 25.00 40.00 30.00 40.00 30.00

400.00 0.00 400.00 0.00 0.00 0.00 0.00

0

125.00

0.00 0.00 500.00

Total Cost

Sub-total

1,300.00

240 312 976 0 0 48 64

50.00 37.50 25.00 40.00 30.00 40.00 30.00

12,000.00 11,700.00 24,400.00 0.00 0.00 1,920.00 1,920.00

16

125.00

2,000.00 54,150.00 6,500.00

Sub-total

114,590.00

24 0 8 24 40 0 0

50.00 37.50 25.00 40.00 30.00 40.00 30.00

1,200.00 0.00 200.00 960.00 1,200.00 0.00 0.00

0

125.00

0.00 4,500.00 500.00

Sub-total

8,560.00

120 136 336 0 0 24 40

50.00 37.50 25.00 40.00 30.00 40.00 30.00

6,000.00 5,100.00 8,400.00 0.00 0.00 960.00 1,200.00

0

125.00

Sub-total 120 136 336 0 0 24 40

50.00 37.50 25.00 40.00 30.00 40.00 30.00

0

125.00

Sub-total

Praveen Jaiman

0.00 21,500.00 2,000.00 45,160.00 6,000.00 5,100.00 8,400.00 0.00 0.00 960.00 1,200.00 0.00 21,500.00 2,000.00 45,160.00

31

Total Hrs. 160 184 448 0 0 32 56

Hourly Cost 50.00 37.50 25.00 40.00 30.00 40.00 30.00

0

125.00

Total Cost 8,000.00 6,900.00 11,200.00 0.00 0.00 1,280.00 1,680.00 0.00 25,000.00 2,000.00

Sub-total

56,060.00

0 104 288 0 0 0 0

50.00 37.50 25.00 40.00 30.00 40.00 30.00

0.00 3,900.00 7,200.00 0.00 0.00 0.00 0.00

0

125.00

0.00 5,700.00 1,000.00

Sub-total

17,800.00

0 192 624 0 0 160 480

50.00 37.50 25.00 40.00 30.00 40.00 30.00

0.00 7,200.00 15,600.00 0.00 0.00 6,400.00 14,400.00

0

125.00

0.00 26,000.00 1,500.00

Sub-total

71,100.00 10,000.00 500.00

Sub-total

10,500.00 9,500.00 500.00

Sub-total

Total Project Cost

10,000.00

380,230.00

Praveen Jaiman

32

Monthly Salary Work Supervisor Mason Laborer Electrician Helper Painter Astt. Painter

12000.00

Cost/Hr. 50.00

Per Day Cost

Amount in Rs. Cost/Hr.

300.00 200.00

37.50 25.00

320.00 240.00

40.00 30.00

320.00 240.00

40.00 30.00

House Construction & Renovation Work _ WBS_Rev02

Recommend Documents