BILL FOR PROPOSED RESIDENTIAL DEVELOPMENT AT LUGBE, AIRPORT ROAD, ABUJA.

DESCRIPTION QTY UNIT RATES AMOUNT

ELEMENT NR. 1

SUBSTRUCTURE
GROUND WORK

Site Preparation

A Clear site of grasses, shrubs, trees, undergrowth,

scraps, refuse and cart away debris from site 300 m2 175.00 52,500.00

D20: EXCAVATION AND FILLING

Excavating

Topsoil for preservation

B average150mm deep 300 m2 335.00 100,500.00

Trenches, width not exceeding 750mm

C maximum depth not exceeding 1.20m; commencing

from reduced level 168.2 m3 2,100.00 353,220.00

Column Pit

D maximum depth not exceeding 1.50m commencing

surface 150mm below existing ground level 8.1 m3 2,400.00 19,440.00

Extra over

E Excavate extra over 8.1 m3 6,300.00 51,030.00

Surface treatment

G Level and compact bottom of excavations 43.2 m2 425.00 18,360.00

H Dieldrex 20' or other equal and approved anti- termite

treatment solution to sides and bottom of excavations 43.2 m2 1,100.00 47,520.00

Disposal of excavated material

I Spread on site 23 m3 1,200.00 27,600.00

Carried to collection 670,170.00

Page 1
 SUBSTRUCTURE Cont'd

Excavated material arising from excavations

Filling to excavation:

A Average thickness exceeding, 0.25m 12 m3 1,112.00 13,344.00

Filling
Imported laterite filling
B over 250mm average thickness 75.6 m3 8,500.00 642,600.00
Imported River sharp sand filling
C over 250mm average thickness 26 m3 16,999.00 441,974.00

Hardcore

Filling to make up levels

D not exceeding 300 average thick 64.8 m3 18,300.00 1,185,840.00

E IN SITU CONCRETE/LARGE PRECAST

CONCRETE

E10 IN SITU CONCRETE

Plain; Concrete (1:3:6-all in aggregate)

Blinding bed

E generally; poured on or against earth or unblinded

hardcore 6.133 m3 95,000.00 582,635.00

Reinforced; Concrete Grade 25; developing minimum

25.5N/mm2 work strength in 28 days

Column base

F generally 10.3 m3 130,000.00 1,339,000.00

E10 IN SITU CONCRETE

Reinforced; Concrete Grade 25; developing minimum
25.5N/mm2 work strength in 28 days
Column stand

G generally 0.89 m3 130,000.00 115,700.00

Steps

H generally 1 m3 130,000.00 130,000.00

Carried to collection 4,451,093.00

Page 2
 SUBSTRUCTURE Cont'd
E20: FORMWORK FOR IN-SITU CONCRETE
Sawn formwork to:
Sides of foundations: plain vertical
A Column bases;not exceeding 350mm high 73 m 3,800.00 277,400.00
B Regular shaped; 230X230mm 28 m 3,600.00 100,800.00
C Sides of Damp proof Course not exceeding 150mm high 78 m 3050 237900
E30: REINFORCEMENT FOR IN-SITU CONCRETE

Reinforcement bars; BS 4449, high yield steel bars

Straight and bent
Column bases
C 12mm diameter 213.12 kg 1,650.00 351,648.00
Column starter

D 16mm diameter 227.37 kg 1,650.00 375,160.50

Stirrup
E 10mm diameter 44.352 kg 1,650.00 73,180.80
Fabric Mesh
Reference A142, weight 3.02kg/m2 (measured net)
with minimum 300mm side laps; 300mm end laps
F 1 - layer, laid generally 216 m2 1,800.00 388,800.00

MASONRY

F10: BLOCKWALLING

Sandcrete hollow blockwork bedded and jointed

in cement and sand ( 1: 4) mortar

Walls; filled solid with in-situ concrete grade 15

G 230mm thick; stretcher bond 132 m2 10,142.34 1,338,788.88

J40 FLEXIBLE SHEET TANKING/DAMP

PROOF MEMBRANES

0.26mm polyethene ;Two layer damp proof membrane

H flat; to sand screed and hardcore 216 m2 800.00 172,800.00

Reinforced; Concrete Grade 25; developing minimum

25.5N/mm2 work strength in 28 days

Concrete oversite; thickness not exceeding 150mm 65 m3 110,000.00 7,128,000.00

Carried to collection 10,444,478.18

Page 3
SUBSTRUCTURE Cont'd
NGN K

Collection

Page No. ACAD/1 670,170.00

Page No. ACAD/2 4,451,093.00

Page No. ACAD/3 10,444,478.18

SUBSTRUCTURE:
Total Carried to Summary 15,565,741.18

Page 4
 ELEMENT NR. 2

FRAMES/SUSPENDED SLABS
Vibrated reinforced in-situ concrete (1:2:4 12mm
aggregate) filled into formwork and well packed around
reinforcement
A Superstructural Columns; 230x 230mm 3.972 m3 130,000.00 516,360.00
3
B Suspended Beams; 450mm high 16.45 m 130,000.00 2,138,500.00
C 150mm thick suspended slab 14.8 m3 130,000.00 1,924,000.00

D 150mm thick Concrete Fascia 12.98 m3 130,000.00 1,687,400.00

Carried to collections 6,266,260.00

Reinforcements
High tensile bar reinforcement to including cut and
bends, all measured according to structural design
schedule
A 16mm Diameter in columns; 341.07 kg 1,650.00 562,765.50
B 16mm Diameter in Floor Beams and Roof Beams 1250.568 kg 1,650.00 2,063,437.20
C 12mm Diameter suspended Slab and lintel 1918.08 kg 1,650.00 3,164,832.00

D Allow 12mm In Concrete Fascia 572.74 kg 1,650.00 945,021.00

E 10mm Diameter Links in columns 184.8 kg 1,650.00 304,920.00
F 10mm Diameter Links in Beams 591.36 kg 1,650.00 975,744.00
Carried to collections 8,016,719.70

FORMWORK
wooden fabricated boards 27mm thick cut to size and
fittted to 90 degree, props and braces deem to be
included
A Vertical sides of column not exceeding 230mm 270 m 4,800.00 1,296,000.00
B Soffit of Beams 230mm wide. 126 m 4,650.00 585,900.00
C Sides Beams, 450mm high. 318 m 7,124.00 2,265,432.00

D Edges of slab not exceeding 150mm high 42 m 3,850.00 161,700.00

E Soffit of slab 98.23 m2 9,831.12 965,710.92

carried to collections 5,274,742.92

COLLECTIONS
Concrete Collection 6,266,260.00

Reinforcement Collections 8,016,719.70

Formwork Collections 5,274,742.92

Frames/Suspended slabs Carried to Summary

SUB TOTAL 19,557,722.62

Page 5
 ELEMENT NR. 3

WALLS
Superstructural Block walls
Hollow Sandcrete Blockwall laid in stretchers bond with
cement/sand motar, 1:5 mix and filled with vibrated weak
concrete.
Average hight 2.70m in 3m Headroom
A 225mm Walls External and partition Internal; 441.83 m2 10,142.34 4,481,190.08
B 150mm Walls Internal partition 16.2 m2 9,142.34 148,105.91

Vibrated in - situ concrete 1:3:6 19mm aggregate filled

into formwork and well packed around reinforcement
in
LINTELS; 225mm thick to overall wall 19.13 m3 130,000.00 2,486,900.00

High tensile bar reinforcement to including cut and

bends, all measured according to structural design
schedule for lintel
Allow 10-12mm diameter in lintels 525 kg 1,650.00 866,250.00

Blockwall Carried to Summary 7,982,445.99

Page 6
 ELEMENT NR. 4

STAIRCASE
Vibrated reinforced in-situ concrete (1:2:4 12mm
aggregate) filled into formwork and well packed around 6 m3 47,000.00 282,000.00
reinforcement to staircases (including Bases)

High tensile reinforcement as described

12mm diameter bar in staircase 498.44 kg 1,650.00 822,426.00

Formwork:
wooden fabricated boards as described
A Soffits of Landing and Stair Flight 12 m2 9,831.12 117,973.44

B face of Risers 150mm thick 24 m 3,850.00 92,400.00

To string of stairs not exceeding 300mm wide cut to

C 52 m 1,200.00 62,400.00
profile of treads

Fabricated Steel Handrail 1.0m high

Complete set of Staircase and balcony rails; comprising
proprietary steel components finished with priming and 12 m2 40,000.00 480,000.00
double coat of gloss paint fixed by supervision.

Staircase Carried to Summary 1,857,199.44

Page 7
 ELEMENT NR. 5
ROOF CONSTRUCTION AND COVERING
Sawn Treated Hardwood
A 50mm x 150mm King Post @ 1.2m ctrs. 30 m 1,200.00 36,000.00

B 50mm x 150mm Tie Beam @ 1.2m ctrs. 388 m 1,200.00 465,600.00

C 50mm x 150mm Rafters @ 1.2m ctrs. 423 m 1,200.00 507,600.00

D 50mm x 150mm wall plates 189 m 1,200.00 226,800.00

E 50mm x 75mm Purlins @ 0.3m ctrs. 875 m 917.00 802,375.00

F 50mm x 100mm Struts @ 1.2m ctrs. 1050 m 1,155.00 1,212,750.00

G 50mm x 50mm ceiling Noggings @ 0.6m ctrs. 750 m 360.00 270,000.00

carried to collections 3,521,125.00

Roof Covering
0.55mm factory coloured aluminium roof covering
obtained from Great Aluminium Flow Nigeria Limited
at Plot 14 Idu Industrial Layout Abuja, or other equal
approved fixed to purlins in accordance with
manufacturer's details
Roof covering laid to slope with other accessories for
546 m2 8,150.00 4,449,900.00
fixing.

Ridge and Hip capping; 450mm girth 74 m 4,088.00 302,512.00

Valley piece; 450mm girth 17 m 4,088.00 69,496.00

carried to collections 4,821,908.00

COLLECTIONS

Sawn Treated Hardwood 3,521,125.00

Roof covering 4,821,908.00

ROOF STRUCTURE AND COVERING

Carried to Summary 8,343,033.00

Page 8
 ELEMENT NR. 6

WINDOWS
WINDOWS (All as per schedule)
Dark bronze anodized aluminium frame casement in
6mm thick smoke tinted including lugging and pinning
and screwing to blockwork or concrete work including
mosquito net:
A 1500mm x 1200mm high 5 nr. 235,000.00 1,175,000.00

B Size 1200 x 1200mm 6 nr. 225,000.00 1,350,000.00

C Size 1200 x 900mm 3 nr. 180,000.00 540,000.00

D Size 750 x 1200mm 1 nr. 165,000.00 165,000.00

E Size 750 x 600mm 7 nr. 145,000.00 1,015,000.00

carried to collections 4,245,000.00

Burglar proofing
25 x 25mm mild steel external frame with 20 20mm
mild steel square bars internal member at 69mm
interval all finihed with gloss paint on pimer
A 1500mm x 1200mm high 5 nr. 53,000.00 265,000.00

B Size 1200 x 1200mm 6 nr. 50,000.00 300,000.00

C Size 1200 x 900mm 3 nr. 50,000.00 150,000.00

D Size 750 x 1200mm 1 nr. 45,000.00 45,000.00

E Size 750 x 600mm 7 nr. 40,000.00 280,000.00

carried to collections 1,040,000.00

COLLECTIONS

Windows 4,245,000.00

Burglar proofing 1,040,000.00

Windows Carried to Summary 5,285,000.00

Page 9
 ELEMENT NR. 7
DOORS
All items in this section are to be priced along with the
architect drawing door shedule

Special imported security steel door, Single swing leaf

complete with installation of ironmongery, locks and
joineries fixed to blockwalls and concrete; pointed all
round with approved sealant

Internal Doors (steel)

Both floors
A Door size 900 x 2100mm high 12 nr. 212,000.00 2,544,000.00

B Door size 750 x 2100mm high 1 nr. 212,000.00 212,000.00

External Doors (Metal turkish doors)

A Door size 900 x 2100mm high 1 nr. 350,000.00 350,000.00

B Door size 1200 x 2100mm high 1 nr. 450,000.00 450,000.00

Doors Carried to Summary 3,556,000.00

Page 10
 ELEMENT NO.8
WALL, FLOOR AND CEILING FINISHES
RENDERING
13mm cement and sand (1:6) one coat, internal and
external rendering as described on:
A Walls Externally and internally incuding fascia ; 986.06 m2 3,800.00 3,747,028.00
2
Soffit of beams and stairs 33.32 m 3,800.00 126,616.00

Screeding 6mm thick on Walls to attain fine finish and

to receive paint finish as described on
Walls Externally up to Roof level ; 493.03 m2 2,450.00 1,207,923.50
2
Walls Internally Including Reveals; 523.03 m 2,450.00 1,281,423.50

carried to collections 6,362,991.00

FLOOR TILES
High quality imported ceramics floor tiles laid on screeded
backing bedded and jointed in cement mortar and pointed
in ordinary cement.Sample of tiles to be apporoved by the
client.
Vitrified Tiles (spanish)
Entrance porch & balcony floor tiles 600x600mm 23.43 m2 11,000.00 257,730.00

Floor tiles for Ante room, lounge, dining,living room,

152.06 m2 11,000.00 1,672,660.00
kitchen & Bedroom 600x600mm

Non Vitrified
All bathroom 17.89 m2 6,800.00 121,652.00
Staircase 25.9 m2 6,800.00 176,120.00
Store 2.8 m2 6,800.00 19,040.00

Cement sand Bed and Backing 25mm thick to recieve

200 m2 3,750.00 750,000.00
floor Tiles including cement pointing, generally.

WALL TILLING FINISH

Mosaic wall tiles laid according to manufacturals
instructions

Walls; Toilets and Kitchens 147.7 m2 6,800.00 1,004,360.00

Cement pointing to recieve Wall Tiles , generally. 147.7 m2 3,500.00 516,950.00

Finishes
P.O.P. Ceiling
High quality Plaster of Paris Ceiling with bulk
head/systems Conices and frames & screeded (All to 216 m2 8,000.00 1,728,000.00
Architect details).

carried to collections 6,246,512.00

COLLECTIONS

RENDERING 6,362,991.00

TILING & POP CEILING 6,246,512.00

WALL, FLOOR AND CEILING FINISHES

Carried to Summary 12,609,503.00

Page 11
ELEMENT NO.9

PAINTING & DECORATION

Prepare and Apply one mist coat and two full coats
approved Emulsion paint (Dulux paint) Internally on:

Walls and Concrete Internally; 600 m2 3,980.00 2,388,000.00

Prepare and apply (Finecoat paint ) paint Externally

on:

Walls and Concrete Externally; 389 m2 2,345.00 912,205.00

PAINTING & DECORATION

Carried to Summary 3,300,205.00

Page 12
ELEMENT NO.10
FITTINGS AND FIXTURES

Fabricated steel buarrier pipe rails arround Sitout and

2 m2 40,000.00 80,000.00
balcony, finished with priming and gloss paint

FITTINGS AND FIXTURES

Carried to Summary 80,000.00

Page 13
ELEMENT NO.11
ELECTRICAL FITTINGS/ CABLES

CONDUIT PIPING/ACCESSORIES

UPVC Conduit piping to enclose electric cables through

concrete floors and service duct chambers with insulation 1 Lumpsum 1,000,000.00 1,000,000.00
assurance

D8 three phase with frentch switch and iron base

2 nr. 70,000.00 140,000.00
Distribution Box

Carried To Collections 1,140,000.00

Internal Fittings
All cables, made in Nigeria, including Earthing Cables,
1 Lumpsum 3,000,000.00 3,000,000.00
metal Clamp Insulators and Other Necessary Accessories

carried to collections 3,000,000.00

Switch/ Sockets
switches to include 1 gang, 2 and 3 gangs, single and
double 13Amps sockets, Tv socket outlets, water heater 1 Lumpsum 1,000,000.00 1,000,000.00
switch, ELCB unit, etc.

carried to collections 1,000,000.00

Other Fittings
Other fittings to include chandelier, drop pendants, wall
1 Lumpsum 1,200,000.00 1,200,000.00
brackets, security light, etc

carried to collections 1,200,000.00

COLLECTIONS

CONDUIT PIPING/ACCESSORIES 1,140,000.00

INTERNAL FITTINGS 3,000,000.00

OTHER FITTINGS 1,200,000.00

ELECTRICAL FITTINGS
Carried to Summary 5,340,000.00

Page 14
ELEMENT NO.12
MECHANICAL INSTALLATIONS AND
EQUIPMENTS

Piping Work

Piping work to include waste pipes and pressure (supply)

1 Lumpsum 650,000.00 650,000.00
pipes, unions, elbows, Tees, Nipples, Sockets, etc.

carried to collections 650,000.00

Fittings

Complete set of water closet for maid room and visitors

2 nr. 80,000.00 160,000.00
convenienve

complete set of water closet for rooms 2 nr. 150,000.00 300,000.00

complete set of water closet, bath tub and other

1 nr. 1,450,000.00 1,450,000.00
accessories for masters bedroom

Complete set of marble kitchen sink 2 nr. 200,000.00 400,000.00

water heater 4 nr. 120,000.00 480,000.00

shower for other rooms 3 nr. 80,000.00 240,000.00

White vitreous, China recessed soap dish 5 nr. 12,500.00 62,500.00

Toilet roll holder 5 nr. 15,000.00 75,000.00

Towel Holder 5 nr. 8,500.00 42,500.00

carried to collections 3,210,000.00

COLLECTIONS

Piping Work 650,000.00

Fittings 3,210,000.00

MECHANICAL INSTALLATIONS AND EQUIPMENTS

Carried to Summary 3,860,000.00

Page 15
ELEMENT NO.13
EXTERNAL WORKS

INSPECTION CHAMBERS/MANHOLES
Construct inspection chamber size; 750 x675 x450mm
with 150mm thick slab, 150mm thick blockwork with
7 nr. 19,800.00 138,600.00
50mm thick precast concrete cover slab with 2 lifting
hook.

SOAKAWAY PIT
Soakaway pit size; 2450 X 2400 X 2100mm deep with
230mm thick hollow sandcrete blockwork set with 50mm
1 nr. 300,000.00 300,000.00
gaps and stick with adhesive masking, water flowing
through

SEPTIC TANK
Septic tank size; 2450 X 2400 X 2100mm deep with
150mm thick concrete base, 230mm thick solid blockwall
with 25mm thick (1:4) cement and sand rendering 1 nr. 550,000.00 550,000.00
internally and slab covering both soakaway pit and septic
tank.

EXTERNAL WORKS
Carried to Summary 988,600.00

Page 16
 SUMMARY

1 SUBSTRUCTURE 15,565,741.18

2 FRAMES / SUSPENDED SLABS 19,557,722.62

3 WALLS 7,982,445.99

4 STAIRCASES 1,857,199.44

5 ROOF CONSTRUCTION AND COVERING 8,343,033.00

6 WINDOWS 5,285,000.00

7 DOORS 3,556,000.00

8 WALL, FLOOR AND CEILING FINISHES 12,609,503.00

9 PAINTING AND DECORATING 3,300,205.00

10 FITTINGS AND FIXTURES 80,000.00

11 ELECTRICAL FITTINGS/ CABLES 5,340,000.00

MECHANICAL INSTALLATIONS AND

12 3,860,000.00
EQUIPMENTS

13 EXTERNAL WORKS 988,600.00

(Bill No.1) SUM ₦ 88,325,450.23

CONTINGENCY 10% ₦ 8,832,545.02

ESTIMATED LABOUR 25% ₦ 22,081,362.56

SUPERVISION FEE 8.0% ₦ 7,066,036.02

B.O.Q TOTAL ₦ 126,305,393.83

Page 17