DATE : JULY 25 2019

PROJECT : TWO-STOREY HOUSE

SUBJECT : COST ESTIMATES

MATERIALS LABOR
ITEM NO. DESCRIPTION QTY UNIT TOTAL COST
UNIT COST AMOUNT UNIT COST AMOUNT
I. GENERAL REQUIREMENTS
a. Mobilization/ Demobilization 1.00 lot 35,000.00 35,000.00
b. Survey/ Setting Out 1.00 lot 10,000.00 10,000.00 20,000.00
c. Permits 1.00 lot 20,000.00 20,000.00
d. Construction Equipments 1.00 lot 7,500.00 7,500.00
e. Material Testing 1.00 lot 7,500.00 7,500.00
f. Hauling of Materials 1.00 lot 7,500.00 7,500.00
Sub-Total: 97,500.00
II EARTHWORKS
a. Clearing and Grubbing 40.00 sq.m 80.00 3,200.00 80.00 3,200.00 6,400.00
b. Excavation 15.46 cu.m 450.00 6,955.20 6,955.20
c. Backfilling works 11.43 cu.m 200.00 2,286.40 2,286.40
d. Compaction 40.00 sq.m 135.00 5,400.00 5,400.00
e. Soil Poisoning 40.00 sq.m 100.00 4,000.00 60.00 2,400.00 6,400.00
Sub-Total: 27,441.60
III. CONCRETE WORKS
a. Footing
Cement 32.00 bags 260.00 8,320.00 80.00 2,560.00 10,880.00
Sand 2.00 cu.m 1,035.00 2,070.00 300.00 600.00 2,670.00
Gravel 4.00 cu.m 1,010.00 4,040.00 300.00 1,200.00 5,240.00
b. Column
Cement 19.00 bags 260.00 4,940.00 80.00 1,520.00 6,460.00
Sand 2.00 cu.m 1,035.00 2,070.00 300.00 600.00 2,670.00
Gravel 2.00 cu.m 1,010.00 2,020.00 300.00 600.00 2,620.00
c. Wall Footing
Cement 20.00 bags 260.00 5,200.00 80.00 1,600.00 6,800.00
Sand 2.00 cu.m 1,035.00 2,070.00 300.00 600.00 2,670.00
Gravel 3.00 cu.m 1,010.00 3,030.00 300.00 900.00 3,930.00
d. Slab
Cement 180.00 bags 260.00 46,800.00 80.00 14,400.00 61,200.00
Sand 30.00 cu.m 1,035.00 31,050.00 300.00 9,000.00 40,050.00
Gravel 60.00 cu.m 1,010.00 60,600.00 300.00 18,000.00 78,600.00
e. Beam
Cement 35.00 bags 260.00 9,100.00 80.00 2,800.00 11,900.00
Sand 2.00 cu.m 1,035.00 2,070.00 300.00 600.00 2,670.00
Gravel 4.00 cu.m 1,010.00 4,040.00 300.00 1,200.00 5,240.00
Sub-Total: 243,600.00
IV. REBAR WORKS
a. Footing 364.00 kgs 37.50 13,650.00 9.00 3,276.00 16,926.00
b. Column 480.00 kgs 37.50 18,000.00 9.00 4,320.00 22,320.00
c. Wall Footing 160.00 kgs 37.50 6,000.00 9.00 1,440.00 7,440.00
d. Slab 1,148.00 kgs 37.50 43,050.00 9.00 10,332.00 53,382.00
e. Beam 620.00 kgs 37.50 23,250.00 9.00 5,580.00 28,830.00
Sub-Total: 128,898.00
V. FORMWORKS
a. Footing 5.00 sq.m 450.00 2,250.00 250.00 1,250.00 3,500.00
b. Column 10.00 sq.m 450.00 4,500.00 250.00 2,500.00 7,000.00
c. Wall Footing 4.00 sq.m 450.00 1,800.00 250.00 1,000.00 2,800.00
d. Slab 52.00 sq.m 450.00 23,400.00 250.00 13,000.00 36,400.00
e. Beam 42.00 sq.m 450.00 18,900.00 250.00 10,500.00 29,400.00
Sub-Total: 79,100.00
VI. ARCHITECTURAL WORKS
a. CHB laying 1,240.00 pcs 16.00 19,840.00 10.00 12,400.00 32,240.00
b. Plastering
Cement 90.00 bags 260.00 23,400.00 80.00 7,200.00 30,600.00
Sand 6.00 cu.m 1,035.00 6,210.00 300.00 1,800.00 8,010.00
c. Tileworks (600mm x 600mm) 100.00 sq.m 1,850.00 185,000.00 450.00 45,000.00 230,000.00
d. Paintings 312.00 sq.m 160.00 49,920.00 160.00 49,920.00 99,840.00
Sub-Total: 400,690.00
VII. PLUMBING AND SANITARY WORKS
a. PVC @ 50mm 12.00 pcs 150.00 1,800.00 75.00 900.00 2,700.00
b. PVC CO @ 50mm 4.00 pcs 95.00 380.00 47.50 190.00 570.00
c. PVC P-trap @50mm 4.00 pcs 66.00 264.00 33.00 132.00 396.00
d. PVC Elbow @50mm 8.00 pcs 66.00 528.00 33.00 264.00 792.00
e. Neltex 3.00 sets 180.00 540.00 90.00 270.00 810.00
Sub-Total: 5,268.00
VIII. POWER OUTLET AND POWER SOURCES
a. LIGHTS 13.00 pcs 2,666.00 34,658.00 400.00 5,200.00 39,858.00
b. OUTLETS(2 gang) 8.00 pcs 153.00 1,224.00 400.00 3,200.00 4,424.00
c. WIRES 40.00 10meter 74.00 2,960.00 400.00 16,000.00 18,960.00
d. SWITCHES 8.00 PCS 25.00 200.00 1,600.00 1,600.00
Sub-Total: 64,842.00