Date

Project PROPOSED 2ND STOREY EXTENSION RESIDENTIAL HOUSE

Location
Area 70.19 𝒎𝟐
Type RESIDENTIAL
Subject BUDGETARY COST ESTIMATE

Total
Material Labor Total TOTAL
Item Description Qty Unit Material
Unit Cost Unit Cost Labor Cost AMOUNT
Cost
A. STRUCTURAL WORKS
1 REINFORCING BARS
a. Columns
Def. Bar 10mm dia x 6m Grade 40 50.00 pcs 225.00 0.00 11,250.00 0.00 11,250.00
Def. Bar 16mm dia x 6m Grade 40 64.00 pcs 470.00 0.00 30,080.00 0.00 30,080.00
b. Roof Beams 0.00
Def. Bar 12mm dia x 6m Grade 40 15.00 pcs 285.00 0.00 4,275.00 0.00 4,275.00
Def. Bar 16mm dia x 6m Grade 40 44.00 pcs 470.00 0.00 20,680.00 0.00 20,680.00
SUBTOTAL 66,285.00

2 CONCRETE WORKS 5.66 cu.m.

a.Column 2.63 cu.m.
b. Roof Beams 3.03 cu.m.
Cement, 40 kg., Portland 51.00 bags 255.00 0.00 13,005.00 0.00 13,005.00
Sand (S-1) 4.53 cu.m. 1,550.00 0.00 7,019.00 0.00 7,019.00
Gravel 3/4" 5.66 cu.m. 1,417.00 0.00 8,021.00 0.00 8,021.00
SUBTOTAL 28,045.00
B. MASONRY WORKS
CHB 6", Non-load bearing 1,666.00 pcs 18.00 0.00 29,988.00 0.00 29,988.00
Def. Bar 10mm dia x 6m grade 40 92.00 pcs 225.00 0.00 20,700.00 0.00 20,700.00
G.I. Wire #16 6.00 kg. 63.00 0.00 378.00 0.00 378.00
1. PLASTERING WORKS
a. Interior and Exterior 253.80 sq.m.
Cement, 40 kg., Portland 74.00 bag 255.00 0.00 18,870.00 0.00 18,870.00
White Sand 42.64 cu.m 1,550.00 0.00 66,090.00 0.00 66,090.00
2. CHB Mortar
Cement, 40 kg., Portland 129.00 bag 255.00 0.00 32,895.00 0.00 32,895.00
White Sand 10.80 cu.m 1,550.00 0.00 16,740.00 0.00 16,740.00

SUBTOTAL 185,661.00
C. ROOFING WORKS
1 LIGHT GAUGE STEEL ROOF FRAMING

Tubular Steel Bar x 2" x 6" x 6.00m 20.00 pcs 528.00 0.00 10,560.00 0.00 10,560.00
C-Purlins 1.20mm x 2" x 4" x 6.00m 28.00 pcs 744.00 0.00 20,832.00 0.00 20,832.00
2"x2"x1/4" Angle Bar 2.00 pcs 775.00 0.00 1,550.00 0.00 1,550.00
Welding Rod 5.00 kgs 90.00 0.00 450.00 0.00 450.00
Metal primer 1.00 gal 700.00 0.00 700.00 0.00 700.00
Paint Thinner 1.00 gal 437.00 0.00 437.00 0.00 437.00
Roofing Material 88.00 ln.m. 850.00 0.00 74,800.00 0.00 74,800.00
Blind Rivets 1/8"x1/2" 2.00 box 484.00 0.00 968.00 0.00 968.00
Assorted CWN 2.00 kgs 63.00 0.00 126.00 0.00 126.00
Finishing Nail 2.00 kgs 81.00 0.00 162.00 0.00 162.00
Concrete Nail 2.00 kgs 99.00 0.00 198.00 0.00 198.00
Teck screw, Nuts and Washers 2.00 kgs 90.00 0.00 180.00 0.00 180.00

SUBTOTAL 110,963.00
E. CEILING WORKS
C-Channel x 5m 10.00 pcs 197.00 0.00 1,970.00 0.00 1,970.00
Double Furring 50mm x 125mm x 3m Ga.26 (0.40mm thk) 57.00 pcs 129.00 0.00 7,353.00 0.00 7,353.00
Concrete Nail No.1 2.00 kg 89.00 0.00 178.00 0.00 178.00
Black Screw 3,240.00 pcs 1.00 0.00 3,240.00 0.00 3,240.00
Gypsum Board Perforated 12.50mm thk 22.00 pcs 1,220.00 0.00 26,840.00 0.00 26,840.00

SUBTOTAL 39,581.00
F. FLOOR / WALL FINISHES
1.0 GROUND FLOOR TILES
FLOOR TILES
Granite Tile 600mm x 600mm 170.00 pcs 267.00 0.00 45,390.00 0.00 45,390.00
Cement, 40 kg., Portland 40.00 bags 255.00 0.00 10,200.00 0.00 10,200.00
White Sand 3.52 cu.m 1,550.00 0.00 5,456.00 0.00 5,456.00
Tile Adhesive 5.00 bags 250.00 0.00 1,250.00 0.00 1,250.00
Tile Grout 2kg/bag 4.00 bags 98.00 0.00 392.00 0.00 392.00
T & B, SHOWER
Ceramic Tile 300mm x 300mm 98.00 pcs 180.00 0.00 17,640.00 0.00 17,640.00
Cement, 40 kg., Portland 8.00 bags 255.00 0.00 2,040.00 0.00 2,040.00
White Sand 1.00 cu.m 1,550.00 0.00 1,550.00 0.00 1,550.00
Tile Adhesive 2.00 bags 250.00 0.00 500.00 0.00 500.00
Tile Grout 2kg/bag 1.00 bags 98.00 0.00 98.00 0.00 98.00
SUBTOTAL 84,516.00
G. DOORS & WINDOWS 1.00 l.s 60,000.00

H. ELECTRICAL WORKS 1.00 l.s 100,000.00

-
I. SANITARY 1.00 L.S - 70,000.00
J. PAINTING WORKS
1. EXTERIOR / INTERIOR
Flat Latex White - ( Interior, Exterior wall and Ceiling) 8.00 gal 625.00 0.00 5,000.00 0.00 5,000.00
Semi Gloss Megacryl, Wall 8.00 gal 769.00 0.00 6,152.00 0.00 6,152.00
Semi Gloss Megacryl, Ceiling 8.00 gal 769.00 0.00 6,152.00 0.00 6,152.00
Masonry/ Concrete Putty 4.00 gal 290.00 0.00 1,160.00 0.00 1,160.00
Gypsum Putty 1.00 pails 401.00 0.00 401.00 0.00 401.00
Joint Tape 5.00 rolls 121.00 0.00 605.00 0.00 605.00
Boral Jointing Compound 3.00 bags 648.00 0.00 1,944.00 0.00 1,944.00
Quick Dry Enamel (Stair Railing/Grilles) 2.00 gal 653.00 0.00 1,306.00 0.00 1,306.00
#100 Sanding Paper 3.00 mtrs 18.00 0.00 54.00 0.00 54.00
#180 Sanding Paper 3.00 pad 18.00 0.00 54.00 0.00 54.00
Concrete Neutralizer 2.00 Liters 367.00 0.00 734.00 0.00 734.00
Paint Thinner 2.00 gals 250.00 0.00 500.00 0.00 500.00
Estopa/Rugs 3.00 kgs 18.00 0.00 54.00 0.00 54.00
Roller Brush 7" 12.00 pcs 60.00 0.00 720.00 0.00 720.00
Baby Roller 4" 5.00 pcs 78.00 0.00 390.00 0.00 390.00
Paint brush 2" 5.00 pcs 27.00 0.00 135.00 0.00 135.00
Newspaper 2.00 kgs 9.00 0.00 18.00 0.00 18.00
Roller Tray 8.00 pcs 9.00 0.00 72.00 0.00 72.00
-
- SUBTOTAL 25,451.00
K. SPECIAL WORKS -
1 SPIRAL STAIR - 40,000.00