Sheet1

CENQHOMES DEVELOPMENT CORPORATION

Project: ELOISA (SA) House Model

Subject: Estimate
Floor Area = 37.00 sq m
Lot Area = 78.75 sq m
INHOUSE
Materials Labor
Item Description Qty Unit
Unit Cost Amount Unit Cost Amount

A-001 Clearing and Layout

Layout sq m
Coco Lumber 2” x 2” x 12' bd ft
CWN 4” kgs
Clearing sq m
A-002 Excavation
WF – 1 cu m
WF – 2 cu m
Area Drain cu m
Septic Tank cu m

A-003 Concreting Works

WF – 1 cu m
Readymix Concrete 2500psi cu m
RSB 12mm dia x 6m Grade 33 pcs
Tie Wire #18 kgs
Gravel 1” cu m
WF – 2 cu m
Readymix Concrete 2500psi cu m
RSB 12mm dia x 6m Grade 33 pcs
Tie Wire #18 kgs
Gravel 1” cu m
GB -1 cu m
Readymix Concrete 2500psi cu m
RSB 12mm dia x 6m Grade 33 pcs
Tie Wire #18 kgs
Gravel 1” cu m
Ground Floor Slab cu m
Readymix Concrete 2000psi cu m
Gravel 1” (G-1) cu m
RSB 8mm dia x 6m Grade 33 pcs
Tie Wire #18 kgs
Counter Slab cu m
Cement bags
Sand cu m
Gravel 3/4” cu m
RSB 8mm dia x 6m Grade 33 pcs
Tie Wire #18 kgs
Reject Plywood 1/2” x 4' x 8' pcs
Coco Lumber 2” x 3” x 8' bd ft
Area Drain cu m
Cement bags
Sand cu m
Gravel 3/4” cu m
RSB 8mm dia x 6m Grade 33 pcs
Tie Wire #18 kgs
Reject Plywood 1/2” x 4' x 8' pcs
Coco Lumber 2” x 3” x 8' bd ft

Page 1
 Sheet1
Septic Wall Footing cu m
Cement bags
Sand cu m
Gravel 3/4” cu m
RSB 8mm dia x 6m Grade 33 pcs
Tie Wire #18 kgs
Septic Bottom Slab cu m
Cement bags
Sand cu m
Gravel 3/4” cu m
Septic Cover Slab cu m
Cement bags
Sand cu m
Gravel 3/4” cu m
RSB 8mm dia x 6m Grade 33 pcs
Tie Wire #18 kgs
Coco Lumber 2” x 4” x 8' bd ft
A-004 Masonry Works
CR Wall sq m
CHB 4'' - NLB pcs
Cement bags
Sand cu m
RSB 10mm dia x 6m Grade 33 pcs
RSB 8mm dia x 6m Grade 33 pcs
Tie Wire #18 kgs
Septic Vault Wall sq m
CHB 4'' - NLB pcs
Cement bags
Sand cu m
RSB 8mm dia x 6m Grade 33 pcs
Tie Wire #18 kgs
Kitchen Counter Support sq m
CHB 4'' - NLB pcs
Cement bags
Sand cu m
RSB 8mm dia x 6m Grade 33 pcs
Tie Wire #18 kgs
Area Drain sq m
CHB 4'' - NLB pcs
Cement bags
Sand cu m
Main Wall sq m
CHB 6” - LB SB/HB pcs
CHB 6” - LB SE pcs
CHB 4” - LB SB/HB pcs
CHB 4” - LB SE pcs
Cement bags
Sand cu m
RSB 12mm dia x 6m Grade 33 pcs
Tie Wire #18 kgs
Column sqm
L Corner Blocks 1000psi pcs
Cement bags
Sand cu m
RSB 12mm dia x 6m Grade 33 pcs
Tie Wire #18 kgs
Beam sqm
Beam Block 1000psi pcs
Cement bags

Page 2
 Sheet1
Sand cu m
RSB 10mm dia x 6m Grade 33 pcs
RSB 8mm dia x 6m Grade 33 pcs
Tie Wire # 18 kgs
Plastering – Plain Finish
Exterior Wall sq m
Cement bags
Sand cu m
Kitchen Counter Support sq m
Cement bags
Sand cu m
Interior sq m
Cement bags
Sand cu m
Plastering – Tool Joint sq m
Interior sq m
Cement bags
Sand cu m
Septic Wall sq m
Cement bags
Sand cu m
Tile Works
CR Wall Tiles sq m
Cement bags
Sand cu m
White Cement bags
Ceramic Glazed Tiles 8'' x 12'' pcs
CR Floor Tiles sq m
Cement bags
Sand cu m
White Cement bags
Ceramic Unglazed Tiles 8'' x 8'' pcs
Kitchen Counter Wall Tiles plus sidings sq m
Cement bags
Sand cu m
White Cement bags
Ceramic Glazed Tiles 8'' x 12'' (Splash Board) pcs
Ceramic Glazed Tiles 4'' x 8'' (Splash Border) pcs
Ceramic Glazed Tiles 8'' x 8'' (sidings / Counter) pcs

A-005 Tinsmithry
Roofing Materials (Tile span) lot
Roofing Panels lot
Bended Materials lot
Roofing Accessories lot
Roof Framing lot
LC 100 x 40 x 12 x 1.5 mm pcs
1.5” x 1.5” x 3/16” Angle Bar pcs
1” x 1/8” Flat Bar pcs
12 mm Ø round bar pcs
Roof Insulation (PE Foam Single Sided– 10 mm) sqm
A-006 Carpentry Works
Eaves – Metal Furrings Frame (Flat/Drop Ceiling) sq m
Hardilite 1/4” x 4' x 8' pcs
Ficem Screw pcs
Metal Furring pcs
Wall Angle pcs
2nd Floor Deck sqm
RAPID Loft Framing lot

Page 3
 Sheet1
50 mm x 100 mm C Channel pcs
50 mm x 100 mm Tubular pcs
¾ thk plyboard pcs
Louver Window (metal) set
Air Vent pcs
Ceiling Ventilation pcs
Fascia Board m
Hardisenepa 12mm thk x 10" pcs
Doors and Jambs set
HDF Molded Door 2.10m x 0.90m set
HDF Molded Door 2.10m x 0.70m set
PVC Door with Jamb 2.1m x 0.60m set
Steel Door Jamb 2.10m x 0.90m set
Steel Door Jamb 2.10m x 0.70m set
Lockset, Entrance Guli 587 ET SS set
Yale US 32(taiwan) set
Schlage (Z53 PD ZAT)(Taiwan) set
L/P Hinges w/ Screw, 3" x 3" set
Windows set
W1 Steel Casement Window 0.8m H x 1.2m V set
W2 Jalousie Window 0.80m H x 1.20m V set
W3 Jalousie Window 0.80m H x 1.00m V set
W4 Jalousie Window 0.40m H x 0.35m V set
W5 Jalousie Window 0.80m H x 0.60m V set
A-007 Painting Works
Textured Finish sq m
Boysen Masonry Neutralizer gals
Boysen Permacoat Flat Latex gals
Boysen Acrytex Cast gals
Boysen Acrytex Reducer gals
Boysen Wallguard Latex gals
Sand Paper pcs
Eaves sq m
Putty gals
Boysen Latex Primer gals
Boysen Semi Gloss gals
Sand Paper pcs
Fascia Board sq m
Putty gals
Boysen Primer gals
Boysen Semi Gloss gals
Sand Paper gals
Doors and Windows sq m
Putty gals
Boysen Latex Primer gals
Boysen Semi Gloss gals
Sand Paper gals
A-008 Electrical Works
Outlets set
Switches set
Switch Plate and Cover One Gang pcs
Switch Plate and Cover Two Gang pcs
Switch Plate and Cover Three Gang pcs
Convenience Outlet, T-Slot pcs
Circuit Breaker, 60A 2PST, 250V, Nema set
Circuit Breaker, 20A set
Circuit Breaker, 15A set
Panel Box set
2" x 4" Utility Box - Deep Type pcs

Page 4
 Sheet1
4" x 4" Junction Box with screw & cover pcs
TW Wire # 8 – Solid m
TW Wire # 10 – Stranded m
TW Wire # 14 – Solid m
Electrical Tape roll
Aircon Outlet with grounding pcs
uPVC Corrugated Flexible Pipe , ½" dia m
uPVC Electrical Conduit Pipe , ½" dia x 3.0m pcs
A-009 Plumbing/ Sanitary Works
Sanitary Fixtures
(SOHO 8530) set
PVC Orange Pipe , 2” pcs
PVC Orange Pipe , 3” pcs
PVC Orange Pipe , 4” pcs
4” Ø PVC Cleanout pcs
PVC Orange Elbow 2” x 45 pcs
4” x 4” Floor Drain pcs
PVC Wye Orange , 4" x 2" pcs
PVC Wye Orange , 4" x 3" pcs
PVC Wye Orange , 4" x 4" pcs
PVC Elbow Orange , 4" x 45 pcs
PVC Elbow Orange , 3" x 45 pcs
1-¼" dia Lavatory P- Trap with Plug pcs
2" dia P- Trap with Plug pcs
Teflon Tape roll
PVC Coupling , 4" pcs
PVC Coupling , 3" pcs
PVC Coupling , 2" pcs
Water Supply Fixtures
½" x 2" Lavatory Faucet set
Water Meter set
Kitchen Sink – 14” x 20” x 4” stainless pcs
G. I. Elbow, 1/2" x 90 S-40 pcs
½" x 2" G.I. Nipple S-40 pcs
½" x 12" G.I. Nipple S-40 pcs
½" dia Brass Gate Valve - stop cock pcs
PVC Elbow with thread Blue , ½" x 90 pcs
½" x ½" PVC Tee Blue pcs
½" x 90 PVC Elbow pcs
½ “ PVC Coupling pcs
3/8 “ Flexihose pcs
½" x 6" Sink Faucet set
½" x 3.0m PVC Pipe Blue pcs
PVC Solvent Cement, 400cc can
Shower Head pcs
A-010 Steel Works
Stairs lot
3/4” Marine Plyboard pcs
Paint thinner liters
Red Oxide Primer gals
Quick Dry Enamel gals
Masonry sqm
CHB 4”- NLB pcs
Rsb 8mm dia x 6m Grade 33 pcs
Tie Wire #18 kgs
Mortar sq m
Cement bags
Sand cu m
Plastering sq m

Page 5
 Sheet1
Cement bags
Sand cum
Concrete cum
Cement bags
Sand cum
Gravel 1” cum
Reject Plywood 1/4” x 4' x 8' pcs
Coco Lumber 2” x 2” x 8' bd ft
Railings lot
BI pipe 2” m
12mm Railing m
10mm Railing m
¼ x 2 x 2 Angle Bar pcs
3/16 x 1-1/2 x 1-1/2 Angle Bar Pcs
Stone Cladding w/ mouldings sqm
Stone Cladding sqm
Cement bags
White Sand cu m
H-Frame Scaffoldings bdft
Direct Cost
Mark-ups
Sub-total
Indirect Cost
Vat
Materials Testing
Electricity
Guarantee Bond
Total Indirect Cost
Tax
TOTAL COST

PROJECT COST
Per sqm

Page 6