Subject Detailed Estimates on Materials & Labor

No. Item Description Quantity Unit Material Labor Total

Unit Amount Unit Amount Unit Cost Amount
Structural Works
A. Fence
I. Concrete Works 3.00 cu.m.
Cement (Port type 1P) 27.00 bags 235.00 6,345.00 63.45 1,713.15 298.45 8,058.15
Sand 1.50 cu.m. 250.00 375.00 67.50 101.25 317.50 476.25
3/4" crush gravel 3.00 cu.m. 750.00 2,250.00 202.50 607.50 952.50 2,857.50
II. Rebar Works
12mm dia x 6m rsb 34.00 pcs. 187.00 6,358.00 33.66 1,144.44 220.66 7,502.44
10mm dia x 6m rsb 10.00 pcs. 125.00 1,250.00 22.50 225.00 147.50 1,475.00
Gauge 16 tie wire 10.00 kg 75.00 750.00 13.50 135.00 88.50 885.00
III. Masonry Works
100mm thk CHB 450.00 pcs. 9.50 4,275.00 2.85 1,282.50 12.35 5,557.50
10mm dia x 6m rsb 26.00 pcs. 125.00 3,250.00 22.50 585.00 147.50 3,835.00
Cement (Port type 1P) 51.30 bags 235.00 12,055.50 63.45 3,254.99 298.45 15,310.49
Sand 3.38 cu.m. 250.00 844.20 67.50 227.93 317.50 1,072.13
Total for structural works 47,029.46
Architectural Works
I. Supply & installation of 25.00 sq.m. 900.00 22,500.00 - 900.00 22,500.00
400 x 400mm Granite Tiles
II. Supply & installation of dropped ceiling using 25.00 sq.m. 1,200.00 30,000.00 - 1,200.00 30,000.00
Hardiflex board panels on metal frame
III. Supply & installation of partition wall using 20.00 sq.m. 1,200.00 24,000.00 - 1,200.00 24,000.00
Hardiflex board panels on metal frame
IV. Paint works
Exterior Cement surface 72.00 sq.m. 230.00 16,560.00 - 230.00 16,560.00
Interior Cement surfaces 94.00 sq.m. 200.00 18,800.00 - 200.00 18,800.00
Total for structural works 111,860.00
Grand Total Amount of Proposal 158,889.46