RETROFIT WORK AT HORIZON 2, ELEGUSHI

2.0 INTERNAL WORKS

ITEM DESCRIPTION UNIT QTY RATE DEL. RATE TOTAL COST
TO SITE FIXED

A DEMOLITION
1 Removal of existing door no 2 2000 4,000.00
2 installation of door frame no 10 2500 25,000.00
3 Removal of existing windows no 15 1500 22,500.00
4 New block work m2 10 4,000 40,000.00
5 Removal of existing POP ceiling m2 150 300 45,000.00
6 Re-plastering of window area (dressing) m 25.35 1,500 38,025.00
7 Plastering of new block work m2 20 1800 36,000.00
8 Installation of security doors no 2 5000 10,000.00
Sub-total 220,525

TILING WORKK (SUPPLY AND FIX)

9 Floor screeding (total area) m2 150 1050 157,500
10 Sitting floor tilimg m2 48.9 10900 533,010
11 Terrace floor tiling m2 4.84 10,900.00 52,756
12 Master bedroom floor tiling m2 31 10,900.00 337,900
13 Bedroom 1 floor tiling m2 26 10,900.00 283,400
14 Bedroom 2 floor tiling m2 22 10,900.00 239,800
15 Terrace floor tiling m2 2.98 10,900.00 32,482
Sub-total 1,636,848

WALL TILING (SUPPLY AND FIX)

16 Master bathroom m2 26 6,900.00 179,400
17 Bedroom 1 bathroom m2 25 6,900.00 172,500
18 Bedroom 2 bathroom m2 22 6,900 151,800
19 Kitchen m2 46.1 6,900 318,090
20 Visitor toilet m2 14 6,900 96,600
Sub-total 918,390

FLOOR TILING
21 Kitchen m2 17.3 8900 153970
22 Master bathroom m2 5.4 8900 48060
23 Bedroom 1 bathroom m2 3.6 8900 32040
24 Bedroom 2 bathroom m2 3.6 8900 32040
25 Visitor toilet m2 3.5 8900 31150
Sub-total 297260

ROOF TANK SLAB

26 Form work m2 8 7900 63200
27 Concrete slab m3 0.7 27900 19530
28 Reinforcement tons 0.4 129000 51600
Sub-total 134330

POP CEILING
29 Sitting room/Lobby m2 43.15 4,600 198,490
30 Terrace m2 3.9 4,600 17,940
31 Master bedroom m2 28.2 4,600 129,720
32 Terrace m2 2 4,600 9,200
33 Bedroom 1 m2 23 4,600 105,800
34 Bedroom 2 m2 20 4,600 92,000
35 master bathroom m2 4.9 4,600 22,540
36 kitchen m2 15.7 4,600 72,220
37 bedroom 1 bathroom m2 3.3 4,600 15,180
38 Bedroom 2 bathroom m2 3.3 4,600 15,180
39 Visitor toilet m2 3.12 4,600 14,352

Internal Works 1 ENILSAG NIGERIA

 RETROFIT WORK AT HORIZON 2, ELEGUSHI

ITEM DESCRIPTION UNIT QTY RATE DEL RATE TOTAL COST

TO SITE FIXED
39 ALL bathroom and kitchen 'conis' m2 39.2 4,200 164,640
Sub-total 857,262

WALL SCREEDING
40 Sitting room/Lobby m2 76.7 700 53,690
41 Master bedroom m2 62.5 700 43,750
42 Bedroom 1 m2 54.8 700 38,360
43 Bedroom 2 m2 54.1 700 37,870
Sub-total 173,670

WINDOW (CASEMENT TYPE)

44 1.8 X 1.35 no 5 65,000 325,000
45 1.2 X 1.35 no 2 49,500 99,000
46 1.0 X 1.35 no 1 40,000 40,000
47 0.6 X 0.7 no 4 30,000 120,000
Sub-total 584,000

SUB-TOTAL (C/F) 1,168,000

Internal Works 2 ENILSAG NIGERIA

 RETROFIT WORK AT HORIZON 2, ELEGUSHI

SUMMARY OF INTERNAL WORKS

A Demolition =N= 220,525

B Tiling (Floor) =N= 1,636,848

C Tiling (Wall) =N= 918,390

D Kitchen/Bathroom =N= 297,260

E Roof Tank Slab =N= 134,330

F Ceiling (POP) =N= 857,262

G Wall screeding =N= 173,670

H Window =N= 584,000

TOTAL TO MAIN SUMMARY =N= 4,822,285

Internal Works 3 ENILSAG NIGERIA