COST ESTIMATION

PROPOSED
RESIDENTIAL BLOCK
OF FLATS
FOR

DR & MRS A.E. AGWU

@

ABAKALIKI, EBONYI
STATE.
JUNE 2010.

STAGE 1
FOUNDATION MATERIALS
8 trips of stone (hard core) @ 22,000
12 trips of stone @ 35,000
12 trips of sharp sand @ 13,500
14 trips of laterite @ 13500
3 trips of gravel @ 32,000
124 pieces of 16mm rod @ 1650
40 pieces of Smm rod @ 650
100 pieces plank @ 850
4600 blocks @ 130
Binding wire 2 bundle @ 2500
440 bags of cement @ 1600
12 tankers of water @ 4000

=N176,000

=420,000
= 162,000
= 189,000
= 95,000
= 204500
= 19,500
= 85,000
= 598,000
= 5,000
= 704,000
= 48,000
2,707,100
2707100
:

LABOUR
Foundation escavation, 60 partitions @ 2500
= N150,OOO
36 Column base escavation @ 1500
= 57000
Concreting of foundation base 195 @ 500
= 97,500
4 mason for concreting @ 2500 for 2 days
= 20,000
4600 block for foundation @ 35
= 161,000
Server for mason delivering block & mortar @20
= 92,000
Casting of column & beam 40 bags 1 @ 500
= 20,000
2 mason for casting 2 day 1@2500
= 10,000
Carpenter for column & beam @ 450 = 2700 + 15000 = 35,700
Fitter for 38 column & 38 basket 76 1@ 780
= 57,000
Fitter for beam
= 15;000
Filling & backfilling of foundation
= 48,000
Ramming
= 20,000
Manual compact of hand core
= 30,000
Casting of 205 bags 1@500
= 102500
4 mason for casting flow 1@2500 for 2days
= 20,000
5 helper for casting floor 1@ 1200 for 2days
= 12,000
947700
Contingency
47385
995085
Total
= 3702185

STAGE II
6 trips of stone 1@ 33000
9 trips of sand 1@ 13500
5,000 block 1@ 130
200 bags of cement 1@ 1600
80 16mm rod 1@ 1650
70 12mm rod 1@ 1200
35 8mm rod 1@ 650
Quarter rod 2 bundle 1@ 9,000
1 bag of 3" nail
1 bag of 2" nail
160 plank 1@ 850
8 tanks of water 1@ 4000
Bindling wire 2 bundle 1@ 2510
Transportation

= N198000

= 121500
= 650,000
= 320,000

= 132000
= 84,000
= 22750
= 18,000
= 4,500
= 4,500
= 136,000
= 32,000
= 5,000
= 15,000
1743250
1743250

LABOUR
5000 block 1@ 35
Helper for giving block and mortar 1@ 20
Carrying block 1@ 10
Fitter for column 36 & 57 lintel 1@750
Carpenter for column 38 & 57 lintel 95 1@ 600
Casting of column & lintel 105 bags 1@ 550
2 mason for 2days of casting 1@ 2500
Lending & offloading
2 helpers for 2days of casting 1@ 1200

Contingency 10%
Total

=N175000
=100,000
= 50,000
=71250
=57000
=57,750
=10,000
=7,000
=4800
532800
53280
586080
586080
2329330

STAGE III
DECK MATERIAL.
220 2 x 2 x 12 1@ 170
338 12mm rod 1@ 1200
60 16mm 1@ 16.50
190 bags of cement 1@ 1600
350 plank 1@ 850
Binding wire 3 roll 1@ 2500
2 bags of 3" nail 1@ 4590
2 bags of 2" nail 1@ 4500
10 trips of stone 1@ 33,000
9 trips of stone 1@ 13500
t tanks of water 1@ 4000
30 8mm 1@ 650
220 Bombo 1@ 150
Transport

= N37400 Total
= 405600
= 9900
= 304000
= 297500
= 7500
= 9000
= 9000
= 33,000
= 12150,0
= 2400
= .33,000
= 20,000
=
=1717000

LABOUR
Carpen ter to deck & beam
Fitter
Casting of 190 bags of element 1@550
4 mason for 2days of casting 1@2500
5 helper for 2days of casting 1@ 1200
Contingency 10%
Total

= N195,000
=190,000
=104,500
=20,000
= 12,000
521500
52150
573650
573650
2290650

STAGE IV
= N198000
= N12,500
= N650,000
= N320,000
= N132,000
= N84,000
= N,22,750

6 trips of store 1@ 35000

9 trips of sand 1@ 13500
5,000 block 1@ 130
200 bags of cement 1@ 1600
80 16rnm rod 1@1650
70 121TImrod 1@ 1200
35 8mlTIrod 1@ 650
Quarter rod 2 bundle 1@900
1 bag of 3" nail
V2 bag of 2" nail
8 tank of water 1@4000
Binding wire 2 roll 1@2500
Transportation

= N18,000
= N5400
= N2250
= N32,000
= N5,000
= N15,000
N1605000
N1605000

LABOUR
5000 blocks 1@ 35 =
=N175,000
Helper for giving block & moter 1@20
= N100,000
Caring block to deck 1@ 15
= N75,000
Fitter for column 38 & lintel 95 1@ 750
= N71250
Carpenter to column 38 & 57 lintel 95 1@ 600
= N 57000
Casting of column & lintel 105 bags 1@650
= N57750
2 mason for 2days of casting 1@2500
= N10,000

= N 4800

2 helper for 2days of casting 1@ 1200

Loading & offloading

= N7000
N557800
N55780
N613580

Contingency 10%

N 613580
N 2218580

Total

STAGE V
DECK MATERIAL
1502x2x121@170
200 plank 1@850
338 12n1m rod 1 @ 1200
60 16mm rod 1@ 1650
190 bags of cement 1@ 1600
Binding wire 3 roll 1@ 2500
2 bags of 3" Nail 1@4500
2 bags of 2" Nail 1@4500
10 trips of stone 1@ 33000
9 trips of sand 1@ 13500
6 tanks of water 1@4000
30 8mm 1@650
220 bamboo 1@ 150
Transport

= N25500
= N 170,000
= N 405,600
= N 99,000
= N 304000
= N 7500
= N 9000
= N 9000
= N 330,000
= N 121500
= N 24000
= N 19500
= N 33000
= N 20,000
N 1577600
N 1577600

LABOUR
Carpenter for deck & bearn

= N 195,000

Fitter

= N 190,000

Casting of 190 bags of cement 1@ 600

= N 114,000

4 mason for 2dags of casting 1@2500

= N 20,000

5 helper for 2days of casting 1@ 1200

= N 12,000

Contingency 10%
Total

N 531000
N 53100
N 584100
N 5,84100
N 2,961,700