COST ESTIMATION

PROPOSEDRESIDENTIAL BLOCK

OF FLATS

FOR DR & MRS A.E. AGWU

@ ABAKALIKI, EBONYI

STATE. JUNE 2010.

STAGE 1

FOUNDATION MATERIALS8 trips of stone (hard core) @ 22,000 =N176,00012 trips of stone @ 35,000 =420,00012 trips of sharp sand @ 13,500 = 162,00014 trips of laterite @ 13500 = 189,0003 trips of gravel @ 32,000 = 95,000124 pieces of 16mm rod @ 1650 = 20450040 pieces of Smm rod @ 650 = 19,500100 pieces plank @ 850 = 85,0004600 blocks @ 130 = 598,000Binding wire 2 bundle @ 2500 = 5,000440 bags of cement @ 1600 = 704,00012 tankers of water @ 4000 = : 48,000

2,707,1002707100

LABOURFoundation escavation, 60 partitions @ 2500 = N150,OOO36 Column base escavation @ 1500 = 57000Concreting of foundation base 195 @ 500 = 97,5004 mason for concreting @ 2500 for 2 days = 20,0004600 block for foundation @ 35 = 161,000Server for mason delivering block & mortar @20 = 92,000Casting of column & beam 40 bags 1 @ 500 = 20,0002 mason for casting 2 day 1@2500 = 10,000Carpenter for column & beam @ 450 = 2700 + 15000 = 35,700Fitter for 38 column & 38 basket 76 1@ 780 = 57,000Fitter for beam = 15;000Filling & backfilling of foundation = 48,000Ramming = 20,000Manual compact of hand core = 30,000Casting of 205 bags 1@500 = 1025004 mason for casting flow 1@2500 for 2days = 20,0005 helper for casting floor 1@ 1200 for 2days = 12,000

947700Contingency 47385

995085Total = 3702185

STAGE II

6 trips of stone 1@ 33000 = N1980009 trips of sand 1@ 13500 = 1215005,000 block 1@ 130 = 650,000200 bags of cement 1@ 1600 = 320,00080 16mm rod 1@ 1650 = 13200070 12mm rod 1@ 1200 = 84,00035 8mm rod 1@ 650 = 22750Quarter rod 2 bundle 1@ 9,000 = 18,0001 bag of 3" nail = 4,5001 bag of 2" nail = 4,500160 plank 1@ 850 = 136,0008 tanks of water 1@ 4000 = 32,000Bindling wire 2 bundle 1@ 2510 = 5,000Transportation = 15,000

17432501743250

LABOUR

5000 block 1@ 35 =N175000Helper for giving block and mortar 1@ 20 =100,000Carrying block 1@ 10 = 50,000Fitter for column 36 & 57 lintel 1@750 =71250Carpenter for column 38 & 57 lintel 95 1@ 600 =57000Casting of column & lintel 105 bags 1@ 550 =57,7502 mason for 2days of casting 1@ 2500 =10,000Lending & offloading =7,0002 helpers for 2days of casting 1@ 1200 =4800

532800 53280 586080

Contingency 10% 586080 Total 2329330

STAGE IIIDECK MATERIAL.

220 2 x 2 x 12 1@ 170 = N37400 Total338 12mm rod 1@ 1200 = 40560060 16mm 1@ 16.50 = 9900190 bags of cement 1@ 1600 = 304000350 plank 1@ 850 = 297500Binding wire 3 roll 1@ 2500 = 75002 bags of 3" nail 1@ 4590 = 90002 bags of 2" nail 1@ 4500 = 900010 trips of stone 1@ 33,000 = 33,0009 trips of stone 1@ 13500 = 12150,0t tanks of water 1@ 4000 = 240030 8mm 1@ 650 = .33,000220 Bombo 1@ 150 = 20,000Transport =

=1717000

LABOURCarpen ter to deck & beam = N195,000Fitter =190,000Casting of 190 bags of element 1@550 =104,5004 mason for 2days of casting 1@2500 =20,0005 helper for 2days of casting 1@ 1200 = 12,000

521500Contingency 10% 52150

573650 573650

Total 2290650

STAGE IV

6 trips of store 1@ 35000 = N1980009 trips of sand 1@ 13500 = N12,5005,000 block 1@ 130 = N650,000200 bags of cement 1@ 1600 = N320,00080 16rnm rod 1@1650 = N132,00070 121TImrod 1@ 1200 = N84,00035 8mlTIrod 1@ 650 = N,22,750Quarter rod 2 bundle 1@900 = N18,0001 bag of 3" nail = N5400V2 bag of 2" nail = N22508 tank of water 1@4000 = N32,000Binding wire 2 roll 1@2500 = N5,000Transportation = N15,000

N1605000 N1605000

LABOUR

5000 blocks 1@ 35 = =N175,000Helper for giving block & moter 1@20 = N100,000Caring block to deck 1@ 15 = N75,000Fitter for column 38 & lintel 95 1@ 750 = N71250Carpenter to column 38 & 57 lintel 95 1@ 600 = N 57000Casting of column & lintel 105 bags 1@650 = N577502 mason for 2days of casting 1@2500 = N10,000

2 helper for 2days of casting 1@ 1200 = N 4800Loading & offloading = N7000

N557800Contingency 10% N55780

N613580 N 613580

Total N 2218580

STAGE VDECK MATERIAL

1502x2x121@170 = N25500200 plank 1@850 = N 170,000338 12n1m rod 1 @ 1200 = N 405,60060 16mm rod 1@ 1650 = N 99,000190 bags of cement 1@ 1600 = N 304000Binding wire 3 roll 1@ 2500 = N 75002 bags of 3" Nail 1@4500 = N 90002 bags of 2" Nail 1@4500 = N 900010 trips of stone 1@ 33000 = N 330,000 9 trips of sand 1@ 13500 = N 1215006 tanks of water 1@4000 = N 2400030 8mm 1@650 = N 19500220 bamboo 1@ 150 = N 33000Transport = 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 N 531000

Contingency 10% N 53100 N 584100

N 5,84100Total N 2,961,700