Desig./Activity Qty.

Unit Material Labor Total

1.0 Excavation
Foundation 9.22 cu.m 350.00 3,225.60
Septic Tank 4.50 cu.m 350.00 1,575.00

2.0 Rebars
Footing 70.00 kg 56.00 15.00 4,969.80
Columns 269.95 kg 56.00 15.00 19,166.34
Slab 429.66 kg 56.00 15.00 30,505.86
Canopy 44.41 kg 56.00 15.00 3,153.37
CHB walls 761.38 kg 56.00 15.00 54,057.70
Septic Tank 28.42 kg 56.00 15.00 2,017.54

3.0 Formworks
Columns 56.70 sq.m 550.00 250.00 45,360.00
STP Cover 3.00 sq,m 550.00 250.00 2,400.00

4.0 Concreting
Footing 1.23 cu.m 4,000.00 225.00 5,217.03
Columns 5.40 cu.m 4,000.00 225.00 22,824.51
Slab 13.13 cu.m 4,000.00 225.00 55,453.13
Canopy 0.64 cu.m 4,000.00 225.00 2,704.00
Septic Tank 0.60 cu.m 4,000.00 225.00 2,535.00

5.0 Masonry
CHB #6 240.00 sq.m 500.00 175.00 162,000.00
CHB #4 85.50 sq,m 400.00 175.00 49,162.50
Plastering 651.00 sq.m 100.00 125.00 146,475.00
STP CHB #4 10.50 sq.m 400.00 175.00 6,037.50

6.0 Finishing works

Tile Adhesive / Topping 198.75 sq.m 350.00 69,562.50
Painting
Walls 651.00 sq.m 125.00 130.00 166,005.00
Ceiling 96.25 sq,m 125.00 130.00 24,543.75
Tiling
Floor Tiles 96.25 sq.m 750.00 450.00 115,500.00
Wall Tiles 86.40 sq.m 750.00 450.00 103,680.00
Ceiling (gypsum board) 96.25 sq.m 650.00 450.00 105,875.00
Bricks 16.10 sq.m 1,500.00 450.00 31,395.00
Cabinetry 5.00 sets 5,000.00 1,500.00 32,500.00

7.0 Windows
1x1.2 windows (front & back) 10.00 sets 3,500.00 500.00 40,000.00
.3x.5 toilet window 5.00 sets 2,000.00 500.00 12,500.00
Front door (wood) 5.00 sets 7,500.00 500.00 40,000.00
Bedroom Door (hollow core) 5.00 sets 5,000.00 500.00 27,500.00
PVC hollow core Toilet door 5.00 sets 3,000.00 500.00 17,500.00
Window Railings (12mm sq bar) 10.00 sets 3,500.00 500.00 40,000.00

8.0 Roofing works

 Rib type 123.00 sq,m 650.00 300.00 116,850.00
C-purlins 45.00 pcs 1,285.00 300.00 71,325.00
Gutter 16.00 pcs 840.00 200.00 16,640.00
Flushing 20.00 pcs 525.00 200.00 14,500.00

9.0 Plumbing
Downspout 6.00 pcs 400.00 150.00 3,300.00
Water Line 70.00 pcs 250.00 150.00 28,000.00
kitchen sink 5.00 pcs 2,000.00 300.00 11,500.00
Water closet 5.00 pcs 2,500.00 300.00 14,000.00
Faucet 15.00 pcs 150.00 120.00 4,050.00

10.0 Electrical
Lights 25.00 pcs 500.00 250.00 18,750.00
Wires 500.00 m 30.00 10.00 20,000.00
Switch 15.00 pcs 250.00 150.00 6,000.00
Convenience outlet 15.00 pcs 250.00 150.00 6,000.00

Additional 5% contingency is added in the grand total Grand Total:

1,865,131.91

Labor Cost:
554,532.02

Material Cost:
1,276,474.89
added

added