Cost Estimates Kasangati

Ms.
FATUMA
COST ESTIMATES FOR A RESIDENTIAL HOUSE
S/No. Description Unit Qty Rate Amount

UGX UGX
Ms. FATUMA
MS. FATUMA
S/No. Description Unit Qty Rate
UGX
Element No. 1: Substructure
All quantities provisional
Earth works
Excavations to reduced level average

1 1500mm CM 332 5,000
2 Remove soil from site CM 332 7,500
3 Strip foundation: 900mm deep CM 67 7,500
4 Back filling around foundation CM 35 5,000
Removal of surplus spoil and cart away
5 from site CM 32 7,500
6 Antitermite (Termidor) Tin 10 160,000
7 Earth filling in floors CM 79 5,000
8 Murram for filling Trip 12 150,000
9 Hardcore Trip 6 180,000
10 Sand for blinding Trip 2 250,000
11 DPM (Gauge 1000) Roll 3 98,000
12 Kirundu (12x1") to sides slab PC 25 10,000
Kirundu (12x1") for wheeling materials in
13 foundation Bag 20 10,000
14 4x2"timber PC 20 6,500
Kalutunsi poles for setting out and profile
15 boards PC 25 4,500
16 Plinth wall
16.1 BRC (A 142) Roll
16.2 Bricks (Clay) PC 13,000 300
16.3 Cement for brickwork Bag 80 30,000
16.4 Hoop iron Roll 5 38,000
16.5 Lake sand Trip 4 270,000
16.6 Plaster sand Trip 1 180,000
17 Strip foundation footing (1:3:6) CM 15
17.1 Cement Bag 75 30,000
17.3 Aggregate Trip 5 350,000
Over site concrete Slab 100mm thick
17.4 (1:3:6) sm 157
17.5 Cement Bag 80 30,000
Total Materials for foundation
Page 3 of 30 atmorac/fat/2018
MS. FATUMA
UGX
Labour (Strip fdn & over site)
Total for substructure carried to summary
Element No. 2: Superstructure
Walling and Reinforced structure
APC/DPC LM 123
Walling SM 275
1 Cement Bag 140 30,000
2 Lake sand (forward) Trip 8 250,000
3 Plaster sand (forward) Trip 4 180,000
4 DPC Roll 3 10,000
5 Bricks PC 18,000 300
6 Hoop iron Roll 6 38,000
7 T12 PC 60 42,000
8 R08 PC 45 20,000
9 Kirundu PC 90 10,000
10 4x2 timber PC 40 6,500
11 Poles PC 50 4,500
12 Nails
12.1 5in Bag 1 230,000
12.2 4 in Bag 1 230,000
12.3 3in Bag 1 230,000
13 Ring beam CM 5
13.2 Sand Trip 1 270,000
13.3 Cement Bag 35 30,000
Total cost of materials
Cost of labour
Total for Superstructure carried to

summary
MS. FATUMA
UGX
Element No. 3 Roof
3.1 Structure
3.1.1 Wall plate (4x3) PC 45 15,000
3.1.2 Tie beam (6x2) PC 70 15,000
3.1.3 Rafter (4x2) PC 120 10,500
3.1.4 Struts and ties (4x2) PC 80 10,500
3.1.5 Purlins (3x2) PC 230 7,500
3.2 Ceiling SM 132
3.2.1 4x2 PC 250 10,500
3.2.2 Expanded metal lath Bundle 11 38,000
3.2.3 Cement Bag 15 32,000
3.2.4 Sand Trip 1 270,000
3.3 Nails
3.3.1 5 in Bag 4 230,000
3.3.2 4 in Bag 2 230,000
3.3.3 3 in Bag 2 230,000
3.3.4 2.5 in Bag 2 230,000
3.4 Sheet covering
3.4.1 Gauge 28 Eco PC 125 65,000
3.4.2 Ridges PC 32 27,000
3.4.3 Valley PC 16 25,500
3.4.4 Roofing Nails Bag 3 270,000
3.4.5 Fascia board PC 11 85,000
3.5 Rain water goods
3.5.1 Gutter PC 11 75,000
3.5.2 Gutter brackets PC 60 1,500
3.5.3 Gutter corner PC 10 7,500
3.5.4 Gutter outlet PC 6 3,500
3.5.5 Gutter box PC 6 15,000
3.5.6 Down pipe PC 6 37,000
3.5.7 Down pipe clips PC 18 3,500
3.5.8 Down pipe bends PC 12 5,000
Cost Materials
Cost of Labour
Total cost carried to summary
MS. FATUMA
UGX
Element No. 4 Windows
4.1 Casement metallic windows

4.1.1 2000x1500mm high No. 2 750,000
4.1.2 1500x1400mm high No. 3 650,000
4.1.3 1000x1800mm high No. 2 550,000
4.1.4 1300x900mm high No. 4 450,000
4.1.5 2000x1400mm high No. 1 700,000
4.1.6 Gloss paint Tin 2 60,000
4.1.7 Brushes PC 2 5,000
Cost of windows
Cost of labour to fix and paint
Total for windows carried to summary
MS. FATUMA
UGX
Element No. 5 Doors
5.1 Metallic doors (External)
5.1.1 2100x2400mm high No 1 750,000

5.1.2 900x2400mm high No 1 1,000,000
5.2 Timber door (Internal)

A Frames
5.2.1 900x2400 No 5 380,000
5.2.2 800x2100 No 3 280,000
B Shutters
5.2.1 900x2030 No 5 450,000
5.2.2 750x2030 No 3 380,000
B Iron mongery
5.2.1 Hinges Pair 12 25,000
5.2.2 Cylinder lock complete Pair 8 250,000
C Architraves PC 24 15,000
D Varnish in matt mahogany Ltr 7 25,000
E 5mm glass PC 7 170,000

F 5mm frosted glass PC 2 170,000
G Putty Tin 1 85,000
H Silicon Tube 7 9,500
Cost of Materials
Cost of Fixing doors
Total carried to summary
MS. FATUMA
UGX
Element No. 6: Finishes
6.1 Internal plaster to
6.1.1 Walls SM 275

6.1.1.1 Cement Bag 70 30,000
6.1.1.2 Lake sand Trip 4 250,000
6.1.1.3 Plaster sand Trip 2 180,000
6.1.1.4 Lime Bag 24 25,000
6.1.1.5 Labour sum
6.1.2 Ceiling SM 132

6.1.2.1 Cement Bag 22 30,000
6.1.2.2 Lake sand Trip 1 250,000
6.1.2.4 Lime Bag 11 25,000
6.1.2.5 Labour sum
6.2 External render to

6.2.1 Walls SM 164
6.2.1.1 Cement Bag 30 30,000
6.2.1.2 Lake sand Trip 2 250,000
6.2.1.4 Labour sum
6.3 Eaves finish SM 37

6.3.1 Cement Bag 6 30,000
6.3.2 Lake sand Trip 1 250,000
6.3.3 Plaster sand Trip 1 180,000
6.3.4 Lime Bag 3 25,000
6.3.5 Labour sum
6.4 Window cills
MS. FATUMA
UGX
6.4.1 Concrete nails Pkt 4 15,000
6.4.2 Labour
6.5 Cornice moulding in two layers LM 127

6.5.1 Cement Bag 15 30,000
6.5.2 Plaster sand Trip 1 180,000
6.5.3 Labour sum
Total carried to collection for finishes
Element No. 6: Finishes
6.6 Painting internally

6.6.1 Walls SM 275
6.6.1.1 Sand paper Roll 1 130,000
6.6.1.2 Whiting Bag 2 40,000
6.6.1.3 Under coat JER 5 60,000
6.6.1.4 Silk vinyl JER 4 272,000
6.6.1.5 Roller PC 2 15,000
6.6.1.6 DPM Roll 1 98,000
6.6.1.7 Masking tape Pkt 1 24,000
6.6.1.8 Broom (soft brush) PC 2 15,000
6.6.2 Ceiling and eaves SM 169

6.6.2.1 Whiting Bag 1 40,000
6.6.2.2 Under coat JER 3 60,000
6.6.2.3 Ceiling Matt JER 2 169,000
6.6.2.4 Roller PC 1 15,000
6.6.3 External walling SM 164

6.6.3.1 Under coat JER 3 60,000
6.6.3.2 Weather guard JER 3 273,000
6.6.3.3 Roller PC 1 15,000
6.6.3.4 Scrapper PC 2 15,000
Materials
Labour
Total carried to collection
MS. FATUMA
UGX
Collection
Page 6 of 12
Page 7 of 12
Element No. 7: Finishes-Floor/Wall
7.1 Screeding SM 169

7.1.1 Cement Bag 30 32,000
7.1.2 Lake sand Trip 2 270,000
Labour Sum
7.2 Tiling -floor SM 169
Non slip porcelain floor tiles,
7.2.1 600x600x9mm SM 188 65,000
7.2.2 400x400x9mm bathroom tiles SM 20 43,000
7.2.3 Adhesive Bag 45 25,000
7.2.4 Cement Bag 45 32,000
7.2.5 Sand Trip 1 270,000
7.2.6 Spacers Pkt 5 5,000
7.2.7 Grout Pkt 2 15,000
Labour Sum
7.3 Wall tiling
7.3.1 600x300x9mm SM 68 43,000
7.3.2 Adhesive Bag 11 25,000
7.3.3 Cement Bag 11 32,000
7.3.4 Sand Trip 1 270,000
7.3.5 Spacers Pkt 2 5,000
7.3.6 Grout Pkt 1 15,000
Labour
MS. FATUMA
UGX
Element No. 8: fixtures and fittings
8.1 Kitchen worktops

8.1.1 Granite topping LM 9 230,000
8.1.2 Granite Fascia LM 12 112,000
8.1.3 MDF Boards No 20 120,000
8.1.4 MDF ply No 8 42,000
8.1.5 Handles No 24 7,500
8.1.6 Drawer runners No 12 10,000
8.1.7 Screws Pkt 3 75,000
8.1.8 Malpar hinges No 20 4,000
8.1.9 Stands No 16 4,000
8.1.10 Double bowl sink No 1 250,000
8.1.11 Goose neck mixer No 1 200,000
8.1.12 Bottle trap No 1 75,000
8.1.13 Sanding shellac Ltr 3 15,000
8.1.14 Sanding sheets PC 10 3,000
8.1.15 Filla Kg 1 7,500
8.1.16 Paint Ltr 2 15,000
Materials
Labour Sum
8.2 Wardrobes
8.2.1 MDF Boards PC 30 120,000
8.2.2 MDF ply PC 12 42,000
8.2.3 Handles Pair 5 15,000
MS. FATUMA
UGX
8.2.4 Drawer runners Pair 9 20,000
8.2.5 Screws Pkt 5 75,000
8.2.6 Malpar hinges Pair 15 8,000
8.2.7 Sanding shellac Ltr 2 15,000
8.2.8 Sanding sheets PC 5 3,000
8.2.9 Filla Kg 1 7,500
8.2.10 Paint Ltr 2 15,000
Chrome coated pipe PC 6 90,000
Materials
Labour Sum
Collection
Page 9
Page 9
Element No. 9 Electrical installation
1 25mm conduit PC 15 7,500

2 MK box double PC 25 2,500
3 MK box single PC 20 1,500
4 Circular box PC 25 700
5 1x1.5mm 2 cable red Roll 5 80,000

6 1x1.5mm 2 cable black Roll 3 80,000
7 1x1.5mm 2 cable Yellow Roll 3 80,000
8 1x2.5mm 2 cable red Roll 2 150,000

9 1x2.5mm 2 cable black Roll 2 150,000
10 1x2.5mm 2 cable Yellow Roll 2 150,000
11 1x4mm2 red M 40 30,000

12 1x4mm2 black M 40 30,000
13 1x4mm 2 cable Yellow M 40 30,000
14 8way consumer unit Hager PC 1 450,000

15 Two way switch PC 3 15,000
16 1 gang 1 way switch PC 8 15,000
17 3gang 1 way PC 1 15,000
18 2gang 1 way PC 3 15,000
MS. FATUMA
UGX
19 Ceiling fitting PC 10 80,000
20 wall bracket PC 7 75,000
21 4ft double fluorescent tube PC 2 120,000
22 4 Light chandalier PC 2 300,000
23 IP65 PC 7 150,000
Materials
Labour
Element No. 10 Mechanical installation
10.1 PPR Pipe 25mm PC 6 30,000

10.2 PPR Pipe 20mm PC 6 27,500
10.3 PPR bend 25mm PC 6 5,000
10.4 PPR bend 20mm PC 6 7,500
10.5 PPR TEE 25mm PC 6 2,000
10.6 PPR TEE 20mm PC 6 4,000
10.7 PPR Reducer 25/20 bend PC 6 5,000
10.8 PPR Adapter PC 6 4,000
10.9 HDPE Pipe 25mm dia Roll 1 230,000
11 HDPE Bend 25mm dia PC 6 2,500
11.1 HDPE 25mm dia adapter PC 6 150,000
11.2 110mm dia pvc pipe PC 6 38,000
11.3 110mm dia swept TEE PC 6 12,000
11.4 110mm dia swept bend PC 6 12,000
11.5 50mm dia PVC pipe PC 6 25,000
11.6 50mm dia swept bend PC 6 2,000
11.7 50mm dian pvc bend PC 6 2,000
11.8 110mm dia cowl PC 6 5,000
11.9 110mm dia floor drain PC 6 25,000
12 2000LTR Water tank PC 1 630,000
12.1 Wash Hand Basin PC 2 380,000
MS. FATUMA
UGX
12.2 Toilet paper holder PC 3 35,000
12.3 Towel rail PC 3 35,000
12.4 Soap dish PC 3 25,000
12.5 WC toilet complete PC 3 400,000
Shower cabin PC 1 1,200,000
Materials
Labour
12 Septic tank
12.1 Excavation Item

12.3 Sand Trip 3 270,000
12.4 Cement Bag 30 32,000
12.5 12x1"timber PC 20 10,000
12.6 Poles PC 15 4,000
12.7 Nails KG 30 5,500
12.8 T12 PC 15 42,000
12.9 R8 PC 2 20,000
12.10 Welded mesh PC 6 25,000
12.11 Angle line PC 5 28,000
Materials
Labour
13 Soak away pit

13.1 Excavation Item
13.2 Hardcore Trip 5 180,000
MS. FATUMA
UGX
13.3 Hand packing hard core
Collection
Element No. 10 Mechanical installation
Septic tank
Soak away pit
Summary
A Element No. 1: Substructure
B Element No. 2: Superstructure
C Element No. 3 Roof
D Element No. 4 Windows
E Element No. 5 Doors
F Element No. 6: Finishes
G Element No. 7: Finishes-Floor/Wall
H Element No. 8: fixtures and fittings
MS. FATUMA
UGX
I Element No. 9 Electrical installation
J Element No. 10 Mechanical installation
Grand total
MS. FATUMA
Amount
UGX
1,660,000
2,490,000
502,500
175,000
240,000
1,600,000
395,000
1,800,000
1,080,000
500,000
245,000
250,000
200,000
130,000
112,500
-
-
3,900,000
2,400,000
190,000
1,080,000
180,000
-
2,250,000
500,000
1,750,000
-
2,400,000
750,000
2,100,000
28,880,000
MS. FATUMA
Amount
UGX
10,000,000
38,880,000
4,200,000
2,000,000
720,000
30,000
5,400,000
228,000
2,520,000
900,000
900,000
260,000
225,000
-
230,000
230,000
230,000
-
840,000
270,000
1,050,000
20,233,000
12,000,000
32,233,000
MS. FATUMA
Amount
UGX
675,000
1,050,000
1,260,000
840,000
1,725,000
-
2,625,000
418,000
480,000
270,000
-
920,000
460,000
460,000
460,000
-
8,125,000
864,000
408,000
810,000
935,000
-
825,000
90,000
75,000
21,000
90,000
222,000
63,000
60,000
24,231,000
7,000,000
31,231,000
MS. FATUMA
Amount
UGX
1,500,000
1,950,000
1,100,000
1,800,000
700,000
120,000
10,000
7,180,000
900,000
8,080,000
MS. FATUMA
Amount
UGX
750,000
1,000,000
-
-
-
1,900,000
840,000
-
2,250,000
1,140,000
-
-
300,000
2,000,000
-
360,000
-
175,000
-
1,190,000
340,000
85,000
66,500
12,396,500
4,214,810
16,611,310
MS. FATUMA
Amount
UGX
2,100,000
1,000,000
360,000
600,000
1,100,000
-
-
660,000
250,000
180,000
275,000
528,000
-
-
-
900,000
500,000
180,000
654,240
-
-
180,000
125,000
90,000
75,000
148,800
-
-
MS. FATUMA
Amount
UGX
60,000
400,000
450,000
180,000
1,270,000
12,266,040
130,000
80,000
300,000
1,088,000
30,000
98,000
24,000
30,000
40,000
180,000
338,000
15,000
-
-
180,000
682,500
15,000
30,000
3,260,500
1,800,000
5,060,500
MS. FATUMA
Amount
UGX
12,266,040
5,060,500
17,326,540
960,000
540,000
507,600
-
12,220,000
860,000
1,125,000
1,440,000
270,000
25,000
30,000
2,256,000
2,924,000
275,000
352,000
270,000
10,000
15,000
816,000
24,895,600
MS. FATUMA
Amount
UGX
2,070,000
1,344,000
2,400,000
336,000
180,000
120,000
225,000
80,000
64,000
250,000
200,000
75,000
45,000
30,000
7,500
30,000
7,456,500
3,000,000
10,456,500
3,600,000
504,000
75,000
MS. FATUMA
Amount
UGX
180,000
375,000
120,000
30,000
15,000
7,500
30,000
540,000
5,476,500
3,500,000
8,976,500
10,456,500
8,976,500
19,433,000
112,500
62,500
30,000
17,500
400,000
240,000
240,000
-
300,000
300,000
300,000
-
1,200,000
1,200,000
1,200,000
-
450,000
45,000
120,000
15,000
45,000
-
MS. FATUMA
Amount
UGX
800,000
525,000
240,000
600,000
1,050,000
9,492,500
3,500,000
12,992,500
180,000
165,000
30,000
45,000
12,000
24,000
30,000
24,000
230,000
15,000
900,000
228,000
72,000
72,000
150,000
12,000
12,000
30,000
150,000
630,000
760,000
MS. FATUMA
Amount
UGX
105,000
105,000
75,000
1,200,000
1,200,000
6,456,000
2,500,000
8,956,000
400,000
840,000
810,000
960,000
200,000
60,000
165,000
630,000
40,000
150,000
140,000
4,395,000
1,500,000
5,895,000
500,000
900,000
MS. FATUMA
Amount
UGX
300,000
1,700,000
8,956,000
5,895,000
1,700,000
16,551,000
38,880,000
32,233,000
31,231,000
8,080,000
16,611,310
17,326,540
24,895,600
19,433,000
MS. FATUMA
Amount
UGX
12,992,500
16,551,000
218,233,950

Cost Estimates Kasangati

Încărcat de

Informații document

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Cost Estimates Kasangati

Încărcat de

Drepturi de autor:

Formate disponibile

Ms.

S/No. Description Unit Qty Rate Amount

Element No. 1: Substructure

All quantities provisional

Excavations to reduced level average

Total Materials for foundation

Element No. 2: Superstructure

Walling and Reinforced structure

Total cost of materials

Total for Superstructure carried to

Element No. 3 Roof

Total cost carried to summary

Element No. 4 Windows

4.1 Casement metallic windows

Total for windows carried to summary

Element No. 5 Doors

5.1 Metallic doors (External)

5.1.1 2100x2400mm high No 1 750,000

5.2 Timber door (Internal)

D Varnish in matt mahogany Ltr 7 25,000

E 5mm glass PC 7 170,000

Total carried to summary

Element No. 6: Finishes

6.1 Internal plaster to

6.1.1 Walls SM 275

6.1.2 Ceiling SM 132

6.2 External render to

6.3 Eaves finish SM 37

6.4 Window cills

6.5 Cornice moulding in two layers LM 127

Total carried to collection for finishes

Element No. 6: Finishes

6.6 Painting internally

6.6.2 Ceiling and eaves SM 169

6.6.3 External walling SM 164

Total carried to collection

Total carried to summary

Element No. 7: Finishes-Floor/Wall

7.1 Screeding SM 169

Total carried to summary

Element No. 8: fixtures and fittings

8.1 Kitchen worktops

Total carried to summary

Element No. 9 Electrical installation

1 25mm conduit PC 15 7,500

5 1x1.5mm 2 cable red Roll 5 80,000

8 1x2.5mm 2 cable red Roll 2 150,000

11 1x4mm2 red M 40 30,000

14 8way consumer unit Hager PC 1 450,000

Total carried to summary

Element No. 10 Mechanical installation

10.1 PPR Pipe 25mm PC 6 30,000

12.1 Excavation Item

13 Soak away pit

Total carried to summary

A Element No. 1: Substructure

B Element No. 2: Superstructure

C Element No. 3 Roof

D Element No. 4 Windows

E Element No. 5 Doors

F Element No. 6: Finishes

G Element No. 7: Finishes-Floor/Wall

H Element No. 8: fixtures and fittings

J Element No. 10 Mechanical installation