MAIN BUILDING PROPOSED RESIDENTIAL DEVELOPMENT

S/N DESCRIPTION QTY UNIT RATE AMOUNT

D: GROUNDWORK
A Clear site of all bushes, shrubs, hedges and trees,
grub up their roots and cart away debris from site 648 m2 100.00 64,800.00

B Excavate oversite average depth 150mm to remove top

soil for preservation 700 m2 150.00 105,000.00

C Excavate foundation trench starting from stripped level

exceeding 1.00m but not exceeding 2m deep. 71 m3 2,500.00 177,322.75

D Ditto pit to receive colunm base size 1000 X 1000 (43Nr) 15 m3 2,500.00 37,625.00

E Ditto pit to receive colunm base size 1200 X 1200 (3Nr) 2 m3 2,500.00 3,780.00

Backfill and compact selected excavated material around

42 m3 650.00 27,300.00
F foundation.

G Remove surplus excavated material from site 45 m3 800.00 36,392.88

H Level and compact bottom of excavation to receive con-

crete 129 m2 120.00 15,480.00

J Ditto pit to receive colunm base size 1000 X 1000 (43Nr) 43 m2 120.00 5,160.00

K Ditto pit to receive colunm base size 1200 X 1200 (3Nr) 5 m2 120.00 600.00

GROUNDWORK 1 TO COLLECTION 473,460.63

MAIN BUILDING 1
MAIN BUILDING PROPOSED RESIDENTIAL DEVELOPMENT

S/N DESCRIPTION QTY UNIT RATE AMOUNT

GROUNDWORK CONT'D
Filling

A 450mm imported laterite filling to make up levels

including ramming and comppacting . 230 m3 6,000.00 1,380,000.00

B 150mm hardcore filling 77 m3 16,500.00 1,270,500.00

Concrete work
Plain in-situ concrete (G15 - 38mm aggregate) in:

C 50mm thick concrete (G15) blinding in colunm base 5 m3 65,000.00 325,000.00

Plain in-situ concrete (G20 - 19mm aggregate) in:

D Foundation over 150mm but not exceeding 225mm thick 30 m3 70,000.00 2,100,000.00

Reinforced in-situ concrete (G30 -19mm

aggregate ) filled into form work and packed around
reinforcement in the following:

G Ditto pit to receive colunm base size 1000 X 1000 (43Nr) 13 m3 85,000.00 1,096,500.00

H Ditto pit to receive colunm base size 1200 X 1200 (3Nr) 2 m3 85,000.00 170,000.00

T Column in foundation 0.03-0.10 m2 cross section 2 m3 85,000.00 170,000.00

concrete in ground floor slab 83 m3 85,000.00 7,055,000.00

GROUNDWORK 2 TO COLLECTION 13,567,000.00

MAIN BUILDING 2
MAIN BUILDING PROPOSED RESIDENTIAL DEVELOPMENT

S/N DESCRIPTION QTY UNIT RATE AMOUNT

GROUNDWORK CONT'D

High yeild reinforcement to BS 4449 in straight and bent

bars in column bases and columns

A 16mm diameter bars in column base 0.67 t 790,000.00 529,300.00

B 12mm diameter bars in starter column 0.38 t 790,000.00 300,200.00

C 25mm diameter bars in starter column 1.13 t 790,000.00 892,700.00

D 10mm ditto 0.22 t 790,000.00 173,800.00

High yield tensile wire mesh reinforcement to A393/kg

including cutting, bending and lapping in:

E BRC Mesh 600 m2 2,000.00 1,200,000.00

Marine Board

F Sides of column bases. 55 m2 6,000.00 330,000.00

G Vertical sides of column in foundation. 42 m2 6,000.00 252,000.00

H Egdes of bed 150mm high. 65 m 900.00 58,500.00

Blockwork -
J 225mm thick hollow sandcrete blockwork in cement and
sand mortar (1;4)filled with weak concrete. 95 m2 10,000.00 950,000.00

EXTERNAL FINISHING
K 12mm thick cement and sand rendered and finished fair
and smooth on wall. 29 m2 2,000.00 58,000.00

L Prepare, prime and apply two coat emulsion paint

on rendered wall (Luxor berger or any other approved). 29 m2 1,500.00 43,500.00

SUSTRUCTURE TO COLLECTION 4,788,000.00

COLLECTION N . K
PAGE NO 1 473,460.63

PAGE NO 2 13,567,000.00
PAGE NO 3 4,788,000.00

GROUNDWORK (ALL PROVISIONAL)

CARRIED TO SUMMARY N 18,828,460.63

MAIN BUILDING 3
MAIN BUILDING PROPOSED RESIDENTIAL DEVELOPMENT

S/N DESCRIPTION QTY UNIT RATE AMOUNT

PENT FLOOR

E: IN SITU CONCRETE/LARGE PRECAST

Reinforcement in-situ concrete(1;2;4 -19mm
aggregate)developing minimum work strength of
21N/mm.sq.at 28 days in the following(Total
volume m3

A Lintel and Arc 8 m3 85,000.00 680,000.00

B Columns 16 m3 85,000.00 1,360,000.00

C Horizontal suspended floor slab 74 m3 85,000.00 6,290,000.00

D Beam 17 m3 85,000.00 1,445,000.00

E Roof beam 14 m3 85,000.00 1,190,000.00

High yeild reinforcement to BS 4449 in straight and

bent bars in lintel, slab, columns and beam
Lintel
F 12mm diameter bar 0.6 t 790,000.00 474,000.00
G 10mm diameter bar in stirrup 0.36 t 790,000.00 284,400.00
Columns
H 25mm diameter bar 0.20 t 790,000.00 158,000.00
J 20mm diameter bar 0.57 t 790,000.00 450,300.00
K 16mm diameter bar 1.99 t 790,000.00 1,572,100.00
L 10mm diameter bar in stirrup 0.80 t 790,000.00 632,000.00
Horizontal Slab
M 12mm diameter bar 8.14 t 790,000.00 6,430,600.00

Page 21 to Collection 20,966,400.00

MAIN BUILDING 4
MAIN BUILDING PROPOSED RESIDENTIAL DEVELOPMENT

S/N DESCRIPTION QTY UNIT RATE AMOUNT

Beam
A 16mm diameter bar 1.82 t 790,000.00 1,437,800.00
B 10mm diameter bar in stirrup 0.90 t 790,000.00 711,000.00

Roof beam
C 12mm diameter bar 1.02 t 790,000.00 805,800.00
D 10mm diameter bar in stirrup 0.8 t 790,000.00 632,000.00

Marine Board

E Sides and soffit of lintel 107 m2 6,000.00 642,000.00

F Vertical sides of column 267 m2 6,000.00 1,602,000.00

G Sides and soffit of beams 217 m2 6,000.00 1,302,000.00

H Sides and soffit of roof beams 181 m2 6,000.00 1,086,000.00

J Horizontal soffit of suspended solid floor slab 417 m2 6,000.00 2,502,000.00

K Edge of floor slab 175mm wide 92 m 1,050.00 96,600.00

Page 22 to Collection
Collections 10,817,200.00

Page 21 20,966,400.00

Page 22 10,817,200.00

IN SITU CONCRETE/LARGE PRECAST CARRIED TO

SUMMARY N 31,783,600.00

MAIN BUILDING 5
MAIN BUILDING PROPOSED RESIDENTIAL DEVELOPMENT

S/N DESCRIPTION QTY UNIT RATE AMOUNT

R.C. STAIRCASE
ELEMENT 3: R.C. STAIRCASE N : K
REINFORCED VIBRATED CONCRETE
In-situ concrete (Grade 25 -19mm aggregate) filled
into formwork and well tamped around
reinforcement (both measured separately)

A Staircase 4 m3 85,000.00 340,000.00

-
3
B 150mm Horizontal suspended landing 2 m 85,000.00 170,000.00

REINFORCEMENT
High yeild reinforcement to BS 4449 in straight
and bent bars
C 10-12mm diameter bar 0.66 t 790,000.00 521,400.00
Marine Board
D Sloping soffit of staircase 18 m2 6,000.00 108,000.00
E Horizontal soffit of landing 9 m2 6,000.00 54,000.00
F String of staircase cut to profile of treads and risers
G 300mm wide 48 m 1,800.00 86,400.00
-
H Edge of landing 150mm wide 24 m 1,800.00 43,200.00
-
IN-SITU FINISHING
12mm Plain rendering in cement mortar (1:4)on concrete
J Sloping soffit of staircase 18 m2 2,000.00 36,000.00
-
K Horizontal soffit of landing 9 m2 2,000.00 18,000.00

L Side of staircase 200-300mm wide 20 m 400.00 8,000.00

-
M Side of slab 100-150mm wide 24 m 300.00 7,200.00
-
600mm x 600mm x 12mm Glazed vitrified SPANISH floor
N Tiling to floors 9 m2 16,000.00 144,000.00
P Tread 300mm wide x 20mm thick with rounded nosing 48 m 4,800.00 230,400.00

Carried to collection 1,766,600.00

R.C. STAIRCASE (cont'd )

Q Riser 150mm wide x 15mm thick 48 m 300.00 14,400.00

BEDS AND BACKINGS
Cement and sand (1:3)
-
R 20mm Screeded bed 9 m2 1,900.00 17,100.00
-
S Ditto over 200mm but not exceeding 300mm wide. 48 m 475.00 22,800.00
-
12mm Screeded backing over100mm but not
T exceeding 200mm wide. 48 m 285.00 13,680.00
-

MAIN BUILDING 6
MAIN BUILDING PROPOSED RESIDENTIAL DEVELOPMENT

S/N DESCRIPTION QTY UNIT RATE AMOUNT

PAINTING AND DECORATION

INTERNAL WORK
-
-
Prepare and apply two full coats of emulsion paint
(meyer paint) on:-
-
A Rendered soffit of landing 9 m2 2,000.00 18,000.00
-
B Rendered sloping soffit of staircase 18 m2 2,000.00 36,000.00

C Allow for special work on spiral staircase 300,000.00

Protection

D Protect all work in this section. Item

Carried to Collection
Carried to collection N 421,980.00
COLLECTION N : K

PAGE NO. 6 1,766,600.00

PAGE NO. 7 421,980.00

ELEMENT 4- R.C STAIRCASE

carried to summary N 2,188,580.00

WALLS AND PARTITIONS

F: BLOCKWORK

Hollow sandcrete blockwork in cement mortar(1;4)

E 225mm wall 1312 m2 9,000.00 11,808,000.00

F 150mm wall m2 8,000.00 -

WALLS AND PARTITIONS

carried to summary 11,808,000.00

MAIN BUILDING 7
MAIN BUILDING PROPOSED RESIDENTIAL DEVELOPMENT

S/N DESCRIPTION QTY UNIT RATE AMOUNT

ROOF AND ROOF COVERING (PROVISIONAL)
CORRUGATED OR TROUGH ROOF

0.55mm coloured corrugated long span aluminium roofing

sheets with two corrugation side lap an 225mm end laps
A fixed to-purlin (measured separately) 832 m2 7,000.00 5,824,000.00

B Ditto to roof valley 40 m 1,050.00 42,000.00

C Ridge cap 66 m 3,500.00 231,000.00

Well treated Sawn Hardwood

D 75 x 100mm Wall plate 108 m 800.00 86,400.00

E 50 x 150mm Rafter 487 m 800.00 389,600.00

F 50 x 100mm Struts 216 m 800.00 172,800.00

G 50 x 150mm Tie beam 374 m 950.00 355,300.00

H 50 x 75mm Purlins 843 m 500.00 421,500.00

J 50 x 50mm Noggins 2255 m 450.00 1,014,750.00

K Allow for protecting the work in this section Item

ROOF AND ROOF COVERINGS

Carried to Summary 8,537,350.00

MAIN BUILDING 8
MAIN BUILDING PROPOSED RESIDENTIAL DEVELOPMENT

S/N DESCRIPTION QTY UNIT RATE AMOUNT

WINDOWS AND DOORS

Aluminium Window
Supply and fix the following purpose made brown TOP-
HUNG CASEMENT Windows in thermal-lacquered heavy-
duty aluminium framing with Green colour tinted
reflective glazing: 5mm thickness with integrated insect
screening (NIGALEX)
A Overall size 2630mm X 1200mm high 2 Nr 189,360.00 378,720.00

B Overall size 2100mm X 1200mm high 7 Nr 151,200.00 1,058,400.00

C Overall size 1500mm X 1200mm high 5 Nr 108,000.00 540,000.00

D Overall size 1800mm X 1200mm high 2 Nr 129,600.00 259,200.00

E Overall size 1200mm X 1200mm high 5 Nr 86,400.00 432,000.00

F Overall size 3000mm X 1200mm high 3 Nr 216,000.00 648,000.00

G Overall size 900mm X 1200mm high 4 Nr 64,800.00 259,200.00

H Overall size 600mm X 600mm high 7 Nr 21,600.00 151,200.00

DOORS AND JOINERY

AMAC High Quality steel doors for the exterior , while

interior doors should also be AMAC high quality doors

J Steel security door in size 1200mm x 2400mm high 1 Nr 400,000.00 400,000.00

K ditti in 900mm x 2400mm high 1 Nr 350,000.00 350,000.00

45mm internal quality solid core panelled mukwa door with

L standard cold pressed steel frame size: 900mm x 2400mm 16 Nr 150,000.00 2,400,000.00
high

M Ditto in 750 x 2400mm high 8 Nr 150,000.00 1,200,000.00

WINDOWS & DOORS

Carried to Summary 8,076,720.00

MAIN BUILDING 9
MAIN BUILDING PROPOSED RESIDENTIAL DEVELOPMENT

S/N DESCRIPTION QTY UNIT RATE AMOUNT

PLUMBING INSTALATIONS

Supply and fix High quality Sanitary ware with the

sanitary fittings and accessories (Twyford product)

A S- trap low level W.C suite complete 9 Nr 120,000.00 1,080,000.00

B 560 x410mm white glazed wash hand basin complete 6 Nr 70,000.00 420,000.00

C Power Shower with accessories (Medium) 6 Nr 80,000.00 480,000.00

E Toilet roll holder 9 Nr 15,000.00 135,000.00

F 450 X 600mm Chromium plated mirrow screwed to blockwall

9 Nr 50,000.00 450,000.00

G Towel Rail 9 Nr 15,000.00 135,000.00

H Floor drain 100mm diameter in toilet 9 Nr 12,000.00 108,000.00

J Double bowl, single drain kitchen zinc 1 Nr 90,000.00 90,000.00

K 15litres Ariston water heater with complete accessories 6 Nr 70,000.00 420,000.00

provision and installation of conduit A/C piping in accordance

L sum 1,000,000.00
with mechanical drawing

provsion and installation of Jacuzzi bathtub in accordance

M sum 1,000,000.00
with structural drawing

Include the provisional sum for waste and cold water pipes
N
in connection with plumbing installations Sum 1,200,000.00

Allow a provisional sum of N350,000.00 for the builders

P
works Sum 350,000.00

PLUMBING INSTALLATIONS
Carried to SUMMARY 6,868,000.00

ELECTRICAL INSTALLATIONS
ALL PROVISIONAL
Provide the provisional sum for electrical works to be
executed completely including pipping, cabling, power
Q Sum 5,000,000.00
installation, protection fittings and all necessary accessories
and associated works

Low voltage installation to include fire alarm,smoke detector

R
data networking e.t.c Sum 650,000.00

Allow a provisional sum of N350,000.00 for the builders

S
works Sum 350,000.00

ELECTRICAL INSTALLATIONS
Carried to SUMMARY 6,000,000.00

MAIN BUILDING 10
MAIN BUILDING PROPOSED RESIDENTIAL DEVELOPMENT

S/N DESCRIPTION QTY UNIT RATE AMOUNT

FITTINGS AND FIXTURES

L31: Metal stairs/Walkways/Balustrades

900 - 1200mm high stainless steel or equally approved
balustrade fixed to floors and walls complete plain glass to
A 40 m 70,000.00 2,800,000.00
Architect's details bedded into concrete or blockwork with
cement mortar on staircase

B ditto in frameless glass at balconies 28 m 80,000.00 2,240,000.00

Wardrobe
Allow a provisional sum for the supply and installations of
timber wardrobes; to be executed as directed by the
C 6 Nr 350,000.00 2,100,000.00
Architect. Various sizes approximately,1200mm wide and
2100mm high

Kitchen Cabinet
Allow a provisional sum for the supply and installations of
D kitchen worktop, timbers cabinets (1nr.); to be executed as sum 2,500,000.00
directed by the Architect/ client

Cinema

Allow provisional sum for full furniture of cinamatography

E sum 8,500,000.00
room in accordance with Architectural drawing

FIXTURES AND FITTINGS CARRIED TO SUMMARY 18,140,000.00

SURFACE FINSHING

WALL FINISHES

12mm Cement and sand (1:4)rendering on:

F Walls. 2624 m2 2,000.00 5,248,000.00

G Ditto not exceeding 100mm 550 m 200.00 110,000.00

Tiled Finishing

300mm x 600mm Glazed Spanish wall tiles to B.S. 1281

of approved colour bedded on scredded
backing (measured separately) and
pointed in neat white cement
H Tiling on walls. 302 m2 18,000.00 5,436,000.00

BEDS AND BACKINGS

Cement and sand (1:3)

J 12mm screeded backing 302 m2 1,800.00 543,600.00

WALL FINISHES
carried to collection 11,337,600.00

MAIN BUILDING 11
MAIN BUILDING PROPOSED RESIDENTIAL DEVELOPMENT

S/N DESCRIPTION QTY UNIT RATE AMOUNT

FLOOR FINISHINGS
600mm x 600mm x 12mm Non-slip vitrified SPANISH floor tiles
to B.S.1261 laid with square joint bedded and jointed
in an approved adhesive or cement mortar(1:3) and
pointed in coloured cement on screeded backing
(measured separately)

A Tiling to floors 901 m2 18,000.00 16,218,000.00

BEDS AND BACKINGS

B 25mm Cement and mortal (1.3) 38mm screeded bed 901 m2 3,000.00 2,703,000.00

C Protect all work in this section

FLOOR FINISHINGS
CARRIED TO COLLECTIONS 18,921,000.00

CEILING FINISHES

12mm thick gypsum board (POP) ceiling; fixed horizontally to

and including 50 x 50mm hardwood noggings, screed surface
smooth{measure separately} with POP mixture on second
D 901 m2 13,000.00 11,713,000.00
floor ceiling
CEILING FINISHES
carried to collection 11,713,000.00

SURFACE FINISHING

WALL FINISHES 11,337,600.00

FLOOR FINISHES 18,921,000.00

CEILING FINISHES 11,713,000.00

SURFACE FINISHING
carried to Summary 41,971,600.00

PAINTING AND DECORATION

INTERNAL and External WORK

POP PRIMING
F Prepare and apply POP priming on walls 2624 m2 1,450.00 3,804,800.00

G Returns and reveals not exceeding 300mm wide 550 m 362.50 199,375.00

Prepare and apply one under coat and two finishing coats
"Dulux" emulsion paint on rendered:

H Block wall 2624 m2 1,500.00 3,936,000.00

J Returns and reveals not exceeding 300mm wide 550 m 345.00 189,750.00

PAINTING AND DECORATING

CARRIED TO SUMMARY 8,129,925.00

MAIN BUILDING 12
MAIN BUILDING PROPOSED RESIDENTIAL DEVELOPMENT

S/N DESCRIPTION QTY UNIT RATE AMOUNT

SUMMARY
PENT FLOOR N .K

A SUBSTRUCTURE 18,828,460.63

A R,C FRAME 31,783,600.00

C WALLS AND PARTITIONS 11,808,000.00

D ROOF CONSTRUCTION & COVERING 8,537,350.00

E WINDOWS AND DOORS 8,076,720.00

F PLUMBLING INSTALLATIONS 6,868,000.00

G ELECTRICAL INSTALLATIONS 6,000,000.00

H FITTINGS AND FIXTURES 18,140,000.00

J SURFACE FINISHINGS 41,971,600.00

K PAINTING AND DECORATION 8,129,925.00

MAIN BUILDING
CARRIED TO GENERAL SUMMARY 160,143,655.63

MAIN BUILDING 13
MAIN BUILDING PROPOSED RESIDENTIAL DEVELOPMENT

S/N DESCRIPTION QTY UNIT RATE AMOUNT

MAIN BUILDING 14