6bedroom Semidetached Duplex With 30% Mark Up

COST ESTIMATES FOR PROPOSED SEMI-DETACHED 3-BEDROOM DUPLEX.
ITEM DESCRIPTION QTY UNIT MAT.RATE MAT.AMOUNT LAB.RATE LAB.AMOUNT RATE AMOUNT
ELEMENT NR. 1
SUBSTRUCTURE
WORK BELOW THE LOWEST FLOOR FINISH

(ALL PROVISIONAL)
EXCAVATION AND EARTHWORK
Information
A The work in this section comprises excavations,laterite fillings, strip and pad
foundation and other ancillary works up to and including ground floor slab
B The quantities are based on the architecturall and str uctural engineering
drawings provided as well as the assumptions stated below.
Soil Description
C The ground is assummed to be of firm bearing capacity and the ground
water level assumed to be below excavation
Location of Site
D The site is assummed to be located in Awka.The rates are based on

current market prices of materials and labour within Awka Metropolis .
E The site is assummed to be free of bushes and shrubs. Certain items that
are unecessary have delibrately being left unquantified and priced.
F Excess excavated material is assumed to be suitable for filling under

ground floor bed
Excavation
G Excavate 675mm wide ,1275mm deep foundation trench; starting

at existing ground level. 49 m3 536.49 26,288.01 536.49 26,288.01
H Excavate1325mm deep pit for column bases 33 m3 536.49 17,704.17 536.49 17,704.17
J Backfill and compact previously excavated materials around

foundation 45 m3 394.00 17,730.00 394.00 17,730.00
K Filling to make up level with surplus excavated material compacted in

150mm thick layers 37 m3 394.00 14,578.00 394.00 14,578.00
TO COLLECTION =N= 76,300.18 =N= 76,300.18
SEPTEMBER 2010 PREPARED BY 08038967752. .

SUBSTRUCTURE CONT'D
Filling
A 300mm Imported laterite filling to make up levels under ground floor slab,
deposited and compacted in150mm thick layer 35 m3 1,620.00 56,700.000 394.00 13,790.00 2,014.00 70,490.00
11trips (1trip= five cubic metre) @4500
Other Concrete Work
B Plain in-situ concrete (1:3:6 - 20mm agg.) in 300mm thick foundation

footing . 11 m3 16,848.00 185,328.000 6,606.06 72,666.66 23,454.06 257,994.66
48bags of cement @1550
1trip ( 5.18cubic metre) of sand @ 10 000
2 trips ( 10.40cubic metre) of local stone @ 35000
C Plain in-situ concrete (1:3:6 - 20mm agg.) in 225mm thick ground

floor bed 20 m3 16,848.00 336,960.000 6,606.06 132,121.20 23,454.06 469,081.20
2 trips (9.45cubic metre) of sand @ 10 000
4 trips ( 18.90cubic metre) of local stone @ 35000
Reinforced in-situ concrete(1:2:4-20mmagg.)in:
D Stub columns 1 m3 19,616.14 19,616.140 6,606.06 6,606.06 26,222.20 26,222.20
E Column bases 7 m3 19,616.14 137,312.980 6,606.06 46,242.42 26,222.20 183,555.40
F Lean concrete (1:5:10)in column base blinding 1 m3 14,002.00 14,002.000 6,606.06 6,606.06 20,608.06 20,608.06
0.82 trip (4.08cubic metre) of sand @ 10 000
trips ( 1.63 cubic metre) of local stone @ 35000
Sawn formwork to:
G Vertical sides of stub column 225mm x 225mm(Mat.rate assummes that) 24 m2 1,291.68 31,000.320 820.83 19,699.92 2,112.51 50,700.24
formwork in stub column is not reusable
H Edges of column base 300 mm high 17 m2 589.90 10,028.300 820.83 13,954.11 1,410.73 23,982.41
k Edges of 150mm ground floor bed 55 m 165.00 9,075.000 246.25 13,543.75 411.25 22,618.75
61 lengths of timber planks @ 630
9 length of 50 x 50 mm timber@ 200(1length=3.60m)
TO COLLECTION 800,022.74 =N= 325,230.18 =N= 1,125,252.92

Reinforcement: High yield bar reinforcement to

BS4449 in straight and bent bars cut to length including hooks spacers,
distance blocks and tying wires
A 16mm diameter in stub columns(15lengths@2100:1length=11.7m) 0.28 Ton 136,582.16 38,243.005 37,430.00 10,480.40 174,012.16 48,723.40
B 8mm ditto(10 lengths@750) 0.04 Ton 195,117.38 7,804.695 37,430.00 1,497.20 232,547.38 9,301.90
C 12mm diameter in column bases(29lengths@1200:1length=11.7m) 0.28 Ton 138,750.14 38,850.039 37,430.00 10,480.40 176,180.14 49,330.44
D 6mm Steel wire fabric (to BSS 4483,1969.Ref A193 weighing 3.02kg/m2) 135 m2 391.20 52,812.000 113.04 15,260.40 504.24 68,072.40
Blockwork
225mm Hollow sandcrete blockwork in cement and sand (1:6)mortar 86 m2 1,992.19 171,328.340 775.69 66,709.34 2,767.88 238,037.68
813 nr 225mm blocks @ 140

15bags of cement@1550
0.57trip of sand(2.83cubic metre) @10000
TO COLLECTION =N= 309,038.08 =N= 104,427.74 =N= 413,465.82
COLLECTIONS
PAGE 1 0.00 76,300.18 76,300.18
PAGE 2 800,022.74 325,230.18 1,125,252.92
PAGE 3 309,038.08 104,427.74 413,465.82
SUBSTRUCTURE
CARRIED TO SUMMARY 1,109,060.82 505,958.10 1,615,018.92

ELEMENT NR. 2
FRAME , UPPER FLOOR AND STAIRCASE
Reinforced in-situ concrete (1:2:4-20mm local stone

aggregate ) filled into formwork and well packed
around reinforcement (both measured
separately) in:
A Column 6 m3 19,616.14 117,696.840 6,606.06 39,636.36 26,222.20 157,333.20
B Beams 8 m3 19,616.14 156,929.120 6,606.06 52,848.48 26,222.20 209,777.60
C Suspended Slab 24 m3 19,616.14 470,787.360 6,606.06 158,545.44 26,222.20 629,332.80
D Staircase 3 m3 19,616.14 58,848.420 6,606.06 19,818.18 26,222.20 78,666.60
Reinforcement:
High yield bar reinforcement to BS4449 in straight and
bent bars cut to length including hooks spacers,
distance blocks and tying wires in:
F 16mm Diameter in Columns (38 lengths@2100) 0.70 Ton 136,582.16 95,607.512 37,430.00 26,201.00 174,012.16 121,808.51
12mm Diameter ditto (12 lengths@1200) 0.12 Ton 138,750.14 16,650.017 37,430.00 4,491.60 176,180.14 21,141.62
N 8mm Diameter in columns (36 lengths750) 0.16 Ton 195,117.38 31,218.781 37,430.00 5,988.80 232,547.38 37,207.58
G 12mm Diameter in Suspended Slab (231 lengths 1200) 2.4 Ton 138,750.14 333,000.336 37,430.00 89,832.00 176,180.14 422,832.34
J 16mm Diameter in beams(76 lengths@2100) 1.39 Ton 136,582.16 189,849.202 37,430.00 52,027.70 174,012.16 241,876.90
L 12mm Diameter in ditto(3 length@1200 0.03 Ton 138,750.14 4,162.504 37,430.00 1,122.90 176,180.14 5,285.40
N 8mm Diameter in beams 78 lengths 750) 0.36 Ton 195,117.38 70,242.257 37,430.00 13,474.80 232,547.38 83,717.06
P 12mm Diameter in Staircase (29 lengths 1200) 0.30 Ton 138,750.14 41,625.042 37,430.00 11,229.00 176,180.14 52,854.04
TO COLLECTION =N= 1,586,617.39 =N= 475,216.26 =N= 2,061,833.65

Note: It is assumed that the construction of the building shall be

framed construction,implying that the columns, beams and upper floor shall be
constructed before laying blocks.The mat. rate assumes that timber
planks for columns shall be used twice and those for upper floor and
beams once.
Sawn formwork to:
A Vertical sides of 225 X 225mm X 3000m high columns(37nr) 97 m2 687.84 66,720.48 820.83 79,620.51 1,508.67 146,340.99
27 lengths of 50 x 50 mm timber@ 200(1length=3.60m)
Sawing timber with machine:=N=7178
B Soffit of upper floor slab 132 m2 877.66 115,851.12 985.00 130,020.00 1,862.66 245,871.12
124lengths of timber planks @ 630
79lengths of Bamboo props@140(1length=6m)
C Sides and soffit of beams 101 m2 917.11 92,628.11 985.00 99,485.00 1,902.11 192,113.11
51 lengths of Bamboo props@140(1length=6m)
D Edges of upper floor slab 53 m 210.00 11,130.00 147.75 7,830.75 357.75 18,960.75
E Soffit of stairflight and landing 13 m2 877.65 11,409.45 985.00 12,805.00 1,862.65 24,214.45
F Sloping sides of stairflight with 150mm waist,300mm wide tread and 8 m 210.00 1,680.00 295.50 2,364.00 505.50 4,044.00
150mm risers
G Faces of risers 150mm high 26 m 114.54 2,978.04 147.75 3,841.50 262.29 6,819.54
COLLECTIONS
PAGE 4 =N= 1,586,617.39 =N= 475,216.26 =N= 2,061,833.65
PAGE 5 =N= 302,397.20 =N= 335,966.76 =N= 638,363.96
FRAME , UPPER FLOOR AND STAIRCASE CARRIED TO SUMMARY =N= 1,889,014.59 =N= 811,183.02 =N= 2,700,197.61

ELEMENT NR. 3
BLOCKWALL AND CONCRETE LINTELS
A 225mm Hollow sandcrete blockwork in cement and sand (1:6)mortar 435 m2 1,992.19 866,602.650 709.20 308,502.00 2,701.39 1,175,104.65
B 150mm Hollow sandcrete blockwork in cement and sand (1:6)mortar 51 m2 1,736.52 88,562.520 620.55 31,648.05 2,357.07 120,210.57
459 nr 150mm block@ 130
3915 nr 225mm blocks @ 140
3.18 trips(15.89 cubic metre) of sand @10000
C Reinforced in-situ concrete 1:2:4-20mm agg.)poured into formwork in lintels 4 m3 19,616.14 78,464.560 6,606.06 26,424.24 26,222.20 104,888.80
0.35 trips(1.76cubic metre) of sand @10000
0.70trips(3.53cubic metre) of sand @35000
Sawn Formwork To:
D Sides and soffit of lintels 58 m2 502.98 29,172.840 820.33 47,579.14 1,323.31 76,751.98
74 lengths of 3.6m long timber plank @ 630
Reinfocement
E 12mm reinforcement in lintels 0.32 Ton 138750.11 44,400.036 37,430.00 11,977.60 176,180.11 56,377.64
31 lengths (1 length=11.7m long) @ 1170
F 8mm reinforcement in lintels 0.16 Ton 195,117.38 31,218.781 37,430.00 5,988.80 232,547.38 37,207.58
35 lengths@ 770

CARRIED TO SUMMARY =N= 1,138,421.39 =N= 432,119.83 =N= 1,570,541.22

ELEMENT NR. 4
ROOF
Roof Trusses
Sawn,hardwood timber trusses
A 50 X 150mm Tie beams @1200mm c/c(30 lengths @1900; 1length=5.4m 159 m 422.22 67,132.980 212.76 33,828.84 634.98 100,961.82
long)
B 50 x 150mm Rafters@1200mm c/c(41 lengths) 220 m 422.22 92,888.400 212.76 46,807.20 634.98 139,695.60
C 50 x 150 mm Kingposts,struts and ties(106 lengths) 571 m 422.22 241,087.620 212.76 121,485.96 634.98 362,573.58
D 75 x 100mm Wall plate( 24 lengths;1length=3.6m) 84 m 111.11 9,333.240 212.760 17,871.84 323.87 27,205.08
E 75 x 50mm Purlins(92 lengths@ 250; 1length =3.6m) 329 m 69.44 22,845.760 212.760 69,998.04 282.20 92,843.80
F 50 x 50mm noggins@1200c/c( 137lengths@200;1length =3.6m) 492 m 55.56 27,335.520 212.760 104,677.92 268.32 132,013.44
G 75 x 100mm ridge board(3 lengths) 8 m 111.11 888.880 212.760 1,702.08 323.87 2,590.96
H 300mm Fascia 58 m 399.99 23,199.420 212.760 12,340.08 612.75 35,539.50
Roof Covering
0.55mm longspan aluminium corrugated roofing sheets with one and
a half corrugation side laps and 300mm end laps(measured net) fixed
to purlins with galvanized steel screws
J Roofing 262 m2 1440.00 377,280.000 574.58 150,539.96 2,014.58 527,819.96
K Capping to hips 38 m 1,560.00 59,280.000 157.60 5,988.80 1,717.60 65,268.80
ROOF
CARRIED TO SUMMARY =N= 921,271.82 =N= 565,240.72 =N= 1,486,512.54

ITEM DESCRIPTION QTY UNIT MATERIAL MAT.AMOUNT LABOUR LAB.AMOUNT RATE AMOUNT
ELEMENT NR. 5
WINDOWS
ITEM
Aluminium casement window
Supply and fix the following to plugged wall in aluminium casement windows
with cream colour foreign profile and 5mm thick tainted glass (Rate is
inclusive of "mosquito netting" )
A Window size 600 x 600mm high 6 Nr. 12,000.00 12,000.00 72,000.00

6,600.00
B Projected window for stairhall size 600 x 1500mm high 4 Nr. 9,000.00 9,000.00 36,000.00
C Ditto size 900 x 1200 mm high overall 2 Nr. 21,600.00 21,600.00 43,200.00
13,200.00
D Ditto size 1200 x1200 mm high overall 12 Nr. 24,000.00 24,000.00 288,000.00
13,800.00
E Ditto size 1500 x 1200 mm high overall 8 Nr 31,200.00 31,200.00 249,600.00

###
NOTE:The boldface ,underlined rates are the rates for sliding windows.
The use of sliding windows produces a savings of =N= 301,200.00
WINDOWS
CARRIED TO SUMMARY =N= 688,800.00

ELEMENT NR. 6
DOORS AND IRONMONGERY
Supply and fix the following doors and associated frames.Door and frame
shall be in approved hardwood and shall be finished with one coat sanding sealer
and two coats EU made Polygarde wood lacquer.
(Rates include all ironmongery and architraves) See doors schedule
TIMBER PANEL DOOR
900 x 2100mm high 14 Nr. 23,723.93 23,723.93 332,135.02
750 X 2100mm high 6 Nr. 23,723.93 23,723.93 142,343.58
F STEEL DOORS
G Locally fabricated mild steel solid panel security door fabricated with 8 Nr 37,200.00 37,200.00 297,600.00
2mm chequer plate

H CARRIED TO SUMMARY =N= 772,078.60

ELEMENT NR. 7
FLOOR, WALL AND CEILING FINISHINGS
Floor Finishings
300 x 300 x 6mm thick approved Vitrified tiles )in

selected colours to BS 1286 laid to approved pattern on cement and sand
screeded bed (measured separately) bedded and jointed in approved
adhesive material including grouting in approved coloured cement :
A Floor 198 m2 1,080.00 213,840.00 689.50 136,521.00 1,769.50 350,361.00
B 300 x 300 x 6 mm thick non - slip ceramic tiles 45 m2 1200.00 54,000.00 689.50 31,027.50 1,889.50 85,027.50
Cement / Sand (1:4) mortar in :

C 44mm screeded bed to receive floor tiles 243 m2 682.20 165,774.60 682.20 165,774.60
2.14 trips(10.69m3) of sand@10000
Floor Finishings carried to Finishings Summary =N= 433,614.60 =N= 167,548.50 =N= 601,163.10
Wall Finishings
In-situ wall finishings

12mm cement and sand (1:6) smooth rendering to:
D Walls internally 634 m2 145.03 91,949.02 342.02 216,840.68 487.05 308,789.70
E Walls not exceeding 100mm width 140 m 14.50 2,030.00 427.50 59,850.00 442.00 61,880.00
1.65 trips(8.24m3) of sand@10000
200 x 300 x 6mm thick approved colour glazed ceramic tiles with grouted
joints laid to square pattern on cement and sand (1:4) backing on:
F Walls 151 m2 960.00 144,960.00 689.50 104,114.50 1,649.50 249,074.50
C ement / Sand (1:4) mortar in :
G 30mm floated backing to receive ceramic wall tiles 151 m2 392.00 59,192.00 392.00 59,192.00
32 bags of cement@1550
0.911trip(4.53m3) of sand@10000
To Collection =N= 298,131.02 =N= 380,805.18 =N= 678,936.20


FLOOR, WALL AND CEILING FINISHINGS(CONTD.)
Wall Finishings(contd.)
In-situ finishings (Externally)

Walls exceeding 300mm width 287 m2 145.03 41,623.61 342.02 98,159.74 487.05 139,783.35
Walls not exceeding 100mm width 140 m 14.50 2,030.00 260.10 36,414.00 274.60 38,444.00
A 11bags of cement@1550
0.45trip(2.28m3) of sand@10000
B
COLLECTIONS
PAGE 10 298,131.02 380,805.18 678,936.20
PAGE 11 43,653.61 134,573.74 178,227.35
Wall Finishings carried to Finishings Summary =N= 341,784.63 =N= 515,378.92 =N= 857,163.55
Ceiling Finishings
PVC celing boards fixed to timber noggings (measured separately) 186 m2 1,440.00 267,840.00 689.50 128,247.00 2,129.50 396,087.00

C
Soffit of slab 104 m2 145.03 15,083.12 440.49 45,810.96 585.52 60,894.08
Ceiling Finishings carried to Finishings Summary =N= 282,923.12 =N= 174,057.96 =N= 456,981.08

FLOOR, WALL AND CEILING FINISHINGS(contd.)

Staircase Finishing
300 x 300 x 6mm thick approved vitrified tiles in selected

colours to BS 1286 laid to approved pattern on cement and sand
A To staircase landing 4 m2 1080.00 4,320.00 689.50 2,758.00 1,769.50 7,078.00
B Ditto, combined treads and risers average 450mm girth 20 m2 1080.00 21,600.00 689.50 13,790.00 1,769.50 35,390.00
Ceramic tile Skirting

E Soffit of stair flight and landing 19 m2 145.03 2,755.57 440.49 8,369.31 585.52 11,124.88
F Ditto to waist and sides of steps 11 m2 145.03 1,595.33 440.49 4,845.39 585.52 6,440.72
44mm cement and sand (1:4) screeding to receive glazed vitrified tiles on:
G Staircase landing 4 m2 145.03 580.12 - 145.03 580.12
H Ditto, combined treads and risers average 450mm girth 20 m2 145.03 2,900.60 - 145.03 2,900.60
Staircase Finishing carried to Finishing Summary =N= 33,751.62 =N= 29,762.70 =N= 63,514.32
FINISHINGS SUMMARY
Flooor Finishings : PAGE 10 =N= 213,840.00 =N= 136,521.00 =N= 350,361.00
Wall Finishings : PAGE 11 =N= 341,784.63 =N= 515,378.92 =N= 857,163.55
Ceiling Finishings : PAGE 11 =N= 282,923.12 =N= 174,057.96 =N= 456,981.08
Staircase Finishing: PAGE 12 =N= 33,751.62 =N= 29,762.70 =N= 63,514.32

CARRIED TO SUMMARY =N= 872,299.37 =N= 855,720.58 =N= 1,728,019.95


ELEMENT NR. 8
PAINTING AND DECORATING
PAINTING
Emulsion paints (internally) :

Prepare and apply one undercoat and two
finishing coats of emulsion paint (''Meyer Paint")of approved colour on:
A Rendered wall 634 m2 129.60 82,166.40 130.51 82,743.34 260.11 164,909.74
B Walls not exceeding 100mm width 140 m 12.96 1,814.40 80.15 11,221.00 93.11 13,035.40
10nr 20-litre drums of emulsion paint@7200
Textured paints (Externally) :

Prepare and apply one coat of textured paint
("Meyer Paint" of approved colour) on:
C Rendered wall 287 m2 522.60 149,986.20 130.51 37,456.37 653.11 187,442.57
D Surfaces not exceeding 100mm girth 140 m 52.26 7,316.40 80.15 11,221.00 132.41 18,537.40
10nr 20-litre drums of textured paint @ 13000
Prepare and apply one coat and two finishingundercoat coats

of emulsion paint (say Meyer) to:
E Soffit of slab 104 m2 522.60 54,350.40 137.90 14,341.60 660.50 68,692.00

nr 20-litre drums of emulsion paint @ 7200
F Soffit of stair flight and landing 19 m2 522.60 9,929.40 137.90 2,620.10 660.50 12,549.50
G Ditto to waist and sides of steps 11 m2 522.60 5,748.60 137.90 1,516.90 660.50 7,265.50

CARRIED TO SUMMARY =N= 311,311.80 =N= 161,120.31 =N= 472,432.11

ELEMENT NR.8
PLUMBING AND SANITARY FITTINGS
Sanitary Wares
All fixtures and sanitary fittings shall be"Twyford"
or equal and approved.
A Allow a sum for the supply and instalation of all plumbing and sanitary fittings 253,584.00
Allow a sum for the construction of 1nr septic tank,1nr soakaway pit
and 4nr manholes Sum 177,943.72

CARRIED TO SUMMARY 431,527.72
ELEMENT NR. 10
ELECTRICAL INSTALLATIONS
Power and Lighting Installation
Allow a sum of for the electrical works in the building Sum 983,800.00
ELEMENT NR.9
FITTINGS AND FIXTURES
Allow a sum for steel protector for windows Sum 139,177.37
Allow a sum for the fabrication and installation of finished mild steel
balustrades at balcony and stairhall. Sum 88,514.00



SUMMARY
A SUBSTRUCTURE 1,109,060.82 505,958.10 1,615,018.92
B FRAME , UPPER FLOOR AND STAIRCASE 1,889,014.59 811,183.02 2,700,197.61
C WALLS 1,138,421.39 432,119.83 1,570,541.22
D ROOF 921,271.82 565,240.72 1,486,512.54
E WINDOWS 0.00 0.00 688,800.00
F DOORS AND IRONMONGERY 0.00 0.00 772,078.60
872,299.37 855,720.58 1,728,019.95

G FLOOR, WALL AND CEILING FINISHINGS
H PAINTING AND DECORATIONS 311,311.80 161,120.31 472,432.11
J PLUMBING AND SANITARY FITTINGS 0.00 0.00 431,527.72
K ELECTRICAL INSTALLATIONS 0.00 0.00 983,800.00
L FITTINGS AND FIXTURES 0.00 0.00 227,691.37
SUBTOTAL 6,241,379.79 3,331,342.56 12,676,620.04
PRELIMINARIES AND CONTINGENCIES(5%OF SUBTOTAL) 312,068.99 166,567.13 633,831.00
ESTIMATED COST FOR SEMI DETACHED 3-BEDROOM DUPLEX =N= 6,553,448.78 =N= 3,497,909.69 =N= 13,310,451.04

COST ESTIMATES FOR PROPOSED 2-BEDROOM BUNGALOW FOR Dr.MIKE EGBEBIKE
ELEMENT NR. 1
SUBSTRUCTURE

(ALL PROVISIONAL)
Information
A The work in this section comprises excavations,laterite fillings, strip
B The quantities are based on the architectural drawings provided as well

as the assumptions stated below.
Soil Description
Location of Site
D The site is located in AGULUZIGBO,ANAOCHA,Anambra.The rates are based

on current market prices of materials and labour within Awka Metropolis.
The foundation of the existing 1.38m fence is assummed to be strong enough

to support the new building.
Excavation
E Excavate 450mm wide ,750mm deep foundation trench; starting

at existing ground level.() 14 m3 326.08 4,565.12 326.08 4,565.12
F Backfill and compact previously excavated materials around

foundation 7 m3 240.00 1,680.00 240.00 1,680.00
G Filling to make up level with surplus excavated material 7 m3 240.00 1,680.00 240.00 1,680.00
TO COLLECTION =N= 7,925.12 =N= 7,925.12
PREPARED BY 08038967752
SEPT. 2010 19
SUBSTRUCTURE CONT'D
Filling
A 300mm Imported laterite filling to make up levels under ground floor slab,
deposited and compacted in 300mm thick layer() 5 m3 900.00 4,500.000 250.00 1,250.00 1,150.00 5,750.00
1.4 trips (1trip= five cubic metre) @4500
Other concrete work
B Plain in-situ concrete (1:3:6 - 20mm agg.) in 225mm thick foundation

footing . 3 m3 14,040.00 42,120.000 4,191.66 12,574.98 18,231.66 54,694.98

0.25 trip (1.26 cubic metre) of sand @ 10 000
0.5 trip (2.52 cubic metre) of local stone @ 35000
C Plain in-situ concrete (1:3:6 - 20mm agg.) in 225mm thick ground floor bed 7 m3 14,040.00 98,280.000 4,191.66 29,341.62 18,231.66 127,621.62
28 bags of cement @1550

0.59 trip (2.94 cubic metre) of sand @ 10 000
1.18 trips (5.88 cubic metre) of local stone @ 35000
D Formwork to edges of bed 28 m 175.00 4,900.000 150.00 4,200.00 325.00 9,100.00

8 lengths of timber @ 630.00
Blockwork
D 150mm Hollow sandcrete blockwork in cement and sand (1:6)mortar 39 m2 1,416.00 55,224.000 393.75 15,356.25 1,809.75 70,580.25
351nr 225mm blocks @ 130
0.21trip (1.05cubic metre)of sand @10000
COLLECTIONS
PAGE 1 0.00 7,925.12 7,925.12
PAGE 2 205,024.00 62,722.85 267,746.85
SUBSTRUCTURE CARRIED TO SUMMARY =N= 205,024.00 =N= 70,647.97 275,671.97
SEPT. 2010 20
ELEMENT NR. 2
A 150mm Hollow sandcrete blockwork in cement and sand (1:6)mortar 143 m2 1,416.00 202,488.000 324.00 46,332.00 1,740.00 248,820.00

0.72trip(3.60cubic metre) of sand @10000
B Reinforced insitu concrete 1:3:6-20mm agg.)poured into formwork in lintels 0.26 m3 14,040.00 3,650.400 4,023.99 1,046.24 18,063.99 4,696.64
1bag of cement @1550

Sawn Formwork To:
C Sides and soffit of lintels 8 m2 771.75 6,174.000 360.00 2,880.00 1,131.75 9,054.00
Reinfocement
D 12mm reinforcement in lintels 41 kg 112.72 4,621.520 21.60 885.60 134.32 5,507.12
E 8mm reinforcement in lintels 14 kg 166.92 2,336.880 21.60 302.40 188.52 2,639.28
3 lengths@ 770

ELEMENT NR. 3
SEPT. 2010 21
ROOF
Roof Trusses
A 50 X 100mm Tie beams @1200mm c/c(10 lengths @820; 1length=5.4m long) 53 m 151.85 8,048.050 129.60 6,868.80 281.45 14,916.85
C 100 x 50mm Struts and Tie(21 lengths@820) 112 m 151.85 17,007.200 129.60 14,515.20 281.45 31,522.40
D 75 x 100mm Wall plate(5 lengths@550) 26 m 111.11 2,888.860 129.600 3,369.60 240.71 6,258.46
F 50 x 50mm noggins(45 lengths@200;1length =3.6m) 160 m 55.56 8,889.600 129.600 20,736.00 185.16 29,625.60
G 75 x 100mm ridge board(1 length) 3 m 111.11 333.330 129.600 388.80 240.71 722.13
H 25 x 300mm Fascia(7lengths@1200) 23 m 333.33 7,666.590 129.600 2,980.80 462.93 10,647.39
Roof Covering
J Roofing 63 m2 1200.00 75,600.000 349.99 22,049.37 1,549.99 97,649.37
K Capping to hips and ridge 15 m 1,300.00 19,500.000 100.00 1,500.00 1,400.00 21,000.00
ROOF
SEPT. 2010 22
ELEMENT NR. 4
WINDOWS
Aluminium sliding window
Supply and fix the following to plugged wall in aluminium sliding windows
with cream colour profile and 5mm thick tinted glass (Rate is inclusive of .
"mosquito netting" ) See windows schedule
A Window size 900 x 600mm high(W4) 2 Nr. 6,200.00 6,200.00 12,400.00
B Ditto size 600 x 600 mm high overall( W2) 1 Nr. 4,500.00 4,500.00 4,500.00
C Ditto size 1200 x 1425 mm high overall(W3) 4 Nr. 13,500.00 13,500.00 54,000.00
Metal Window
E Mild steel window fabricated with 25 x 25 1mm thick hollow steel pipe 1 nr 9,120.00 9,120.00 9,120.00
WINDOWS
ELEMENT NR. 5
shall be in approved hardwood
(Rates include all ironmongery ) See doors schedule
TIMBER PANEL DOOR
F 900 x 2100mm high 3 Nr. 10,344.00

10,344.00 31,032.00
G 750 X 2100mm high 3 Nr. 10,344.00
10,344.00 31,032.00
STEEL DOORS
H Locally fabricated mild steel solid panel security door fabricated with 2mm plate Nr 31,000.00 31,000.00 0.00
DOORS AND IRONMONGERY CARRIED TO SUMMARY =N= 62,064.00
SEPT. 2010 23
ELEMENT NR. 6
Floor Finishings
Ceramic Tile
A 300 x 300 x 6 mm thick non - slip ceramic tiles 8 m2 1000.00 8,000.00 345.60 2,764.80 1,345.60 10,764.80

B 44mm screeded bed to receive floor tiles 8 m2 568.5 4,548.00 115.20 921.60 683.70 5,469.60
C 44mm cement sand screeding trowelled smooth 28 m2 568.50 15,918.00 200.00 5,600.00 768.50 21,518.00
0.35trip(1.77m3) of sand@10000
Floor Finishings carried to Finishings Summary =N= 28,466.00 =N= 9,286.40 =N= 37,752.40
Wall Finishings

12mm cement and sand (1:6) smooth
rendering to:
E Walls not exceeding 100mm width 32 m 12.86 411.52 249.99 7,999.68 262.85 8,411.20
0.35trip(1.78m3) of sand@10000
F Walls 25 m2 800.00 20,000.00 419.52 10,488.00 1,219.52 30,488.00
SEPT. 2010 24

G 30mm floated backing to receive ceramic wall tiles 25 m2 392.00 9,800.00 115.20 2,880.00 507.20 12,680.00
5.25 bags of cement@1550

0.15trip(0.75m3) of sand@10000

A Walls eceeding 300mm width 74 m2 120.86 8,943.64 230.40 17,049.60 351.26 25,993.24
B Walls not exceeding 300mm width 32 m 12.86 411.52 249.60 7,987.20 262.46 8,398.72
0.20trip(0.98m3) of sand@10000
COLLECTIONS
PAGE 6 36,485.90 45,087.68 81,573.58
PAGE 7 19,155.16 27,916.80 47,071.96
Wall Finishings carried to Finishings Summary =N= 55,641.06 =N= 73,004.48 =N= 128,645.54
Ceiling Finishings
C Asbestos celing boards fixed to timber noggings(measured separately) 49 m2 1,050.00 51,450.00 231.49 11,343.01 1,281.49 62,793.01
34nr of 1.2x1.2m Asbestos boards
D 6 x 32mm battens 160 m 27.77 4,443.20 - - 27.77 4,443.20
Ceiling Finishings carried to Finishings Summary 55,893.20 11,343.01 67,236.21
SEPT. 2010 25
FINISHINGS SUMMARY
E Floor Finishings =N= 28,466.00 =N= 9,286.40 =N= 37,752.40
Wall Finishings =N= 55,641.06 =N= 73,004.48 =N= 128,645.54
Ceiling Finishings =N= 55,893.20 =N= 11,343.01 =N= 67,236.21

SEPT. 2010 26
ELEMENT NR. 7
PAINTING

Prepare and apply one undercoat and two
finishing coats of emulsion paint (''Home Pride'')of approved colour on:
A Rendered wall 133 m2 30.00 3,990.00 66.25 8,811.25 96.25 12,801.25
B Walls not exceeding 300mm width 32 m 3.00 96.00 40.69 1,302.08 43.69 1,398.08
2nr 20-litre drums of emulsion paint @ 2000

(" Rocktama" of approved colour) on:
C Rendered wall 74 m2 134.00 9,916.00 66.25 4,902.50 200.25 14,818.50
D Surfaces not exceeding 300mm girth 32 m 13.40 428.80 40.69 1,302.08 54.09 1,730.88
3nr 20-litre drums of emulsion paint @ 2000
Prepare and apply one coat and two finishingundercoat coats

of emulsion paint (say Home Pride) to:
E Soffit of ceiling boards 49 m2 30.00 1,470.00 70.00 3,430.00 100.00 4,900.00
1 nr 20-litre drums of emulsion paint

SEPT. 2010 27
ELEMENT NR.8
Sanitary Wares
B Allow a sum for the construction of septic tank,soakaway pit and

inspection chambers Sum 50,000.00
PLUMBING AND SANITARY FITTINGS CARRIED TO SUMMARY 80,000.00
ELEMENT NR. 10
D Allow a sum of for the electrical works in the building Sum 50,000.00
ELECTRICAL INSTALLATIONS CARRIED TO SUMMARY =N= 50,000.00
ELEMENT NR.9
E Allow a sum for steel protector for windows Sum 22,988.36
FITTINGS AND FIXTURES CARRIED TO SUMMARY =N= 22,988.36
ELEMENT NR.9
DEMOLITION
F Allow a sum for the demolition of existing structures Sum 80,000.00
SEPT. 2010 28
SUMMARY
A SUBSTRUCTURE 205,024.00 70,647.97 275,671.97
B WALLS 219,270.80 51,446.24 270,717.04
C ROOF 155,884.07 91,718.97 247,603.04
D WINDOWS 0.00 0.00 80,020.00
E DOORS AND IRONMONGERY 0.00 0.00 62,064.00
F FLOOR, WALL AND CEILING FINISHINGS 140,000.26 93,633.89 233,634.15
G PAINTING AND DECORATIONS 15,900.80 19,747.91 35,648.71
H PLUMBING AND SANITARY FITTINGS 0.00 0.00 80,000.00
J ELECTRICAL INSTALLATIONS 0.00 0.00 50,000.00
K FITTINGS AND FIXTURES 0.00 0.00 22,988.36
L DEMOLITION 80,000.00
SUBTOTAL 736,079.93 327,194.98 1,438,347.27
PRELIMINARIES AND CONTINGENCIES(5%OF SUBTOTAL) 36,804.00 16,359.75 71,917.36
ESTIMATED COST FOR 2-BEDROOM BUNGALOW =N= 772,883.93 =N= 343,554.73 =N= 1,510,264.63
SEPT. 2010 29
COST ESTIMATES FOR PROPOSED SEMI-DETACHED 6-BEDROOM DUPLEX FOR MR AMOBI T. OGUM
ELEMENT NR. 1
SUBSTRUCTURE

(ALL PROVISIONAL)
Information
A The work in this section comprises excavations,laterite fillings, strip and pad
B The quantities are based on the architecturall and str uctural engineering
drawings provided as well as the assumptions stated below.
Soil Description
Location of Site
D The site is located in Awka.The rates are based on current market prices
of materials and labour within Awka Metropolis .
F Excess excavated material is assumed to be suitable for filling under

ground floor bed
Excavation
G Excavate 675mm wide ,900mm deep foundation trench; starting

at existing ground level. 85 m3 590.90 50,226.50 590.90 50,226.50
H Excavate1200 mm deep pit for column bases 49 m3 590.90 28,954.10 590.90 28,954.10
J Backfill and compact previously excavated materials around

foundation 70 m3 472.73 33,091.10 472.73 33,091.10
K Filling to make up level with surplus excavated material compacted in

150mm thick layers 64 m3 472.73 30,254.72 472.73 30,254.72
TO COLLECTION =N= 142,526.42 =N= 142,526.42
NOVEMBER 2010 30 PREPARED BY KOSTINGENGINEERS(08038967752) .

SUBSTRUCTURE CONT'D
Filling
A Filling to make up levels under ground floor slab with imported laterite
deposited and compacted in150mm thick layer to a depth of 450mm 70 m3 1,260.00 88,200.000 472.73 33,091.10 1,732.73 121,291.10
20 trips (1trip= five cubic metre) @4500
Other Concrete Work
B Plain in-situ concrete (1:3:6 - local stone agg.) in 225mm thick foundation
footing . 19 m3 12,924.80 245,571.200 4,056.00 77,064.00 16,980.80 322,635.20
1.79 trips (9 cubic metre) of sand @ 10 000
3.60 trips ( 18cubic metre) of local stone @ 30000
C Plain in-situ concrete (1:3:6 - 20mm agg.) in 225mm thick ground

floor bed 48 m3 12,924.80 620,390.400 4,056.00 194,688.00 16,980.80 815,078.40
4.53 trips (23 cubic metre) of sand @ 10 000
8.86 trips ( 44 cubic metre) of local stone @ 30 000
Reinforced in-situ concrete(1:2:4-20/25mm local stone agg.)in:
D Stub columns 4 m3 15,524.80 62,099.200 4,056.00 16,224.00 19,580.80 78,323.20
E 350mm thick Column bases 25 m3 15,524.80 388,120.000 4,056.00 101,400.00 19,580.80 489,520.00
F 225 X 225mm Ground beams 6 m3 15,524.80 93,148.800 4,056.00 24,336.00 19,580.80 117,484.80
3.16 trip (16cubic metre) of sand @ 10 000
6.17 trips ( 31 cubic metre) of local stone @ 30 000
Sawn formwork to:

Mat.rate assummes that formwork in stub column ,edges of bases
and ground is not reusable.The construction of the building is assumed
to be framed.
G Vertical sides of stub column 62 m2 1,032.47 64,013.140 625.92 38,807.04 1,658.39 102,820.18
H Edges of column base 350 mm high (optional) 82 m2
J Sides of ground beams(It is assumed that beams shall rest on blockwork) 51 m2 759.04 38,711.040 565.21 28,825.71 1,324.25 67,536.75
k Edges of 150mm ground floor bed 75 m 208.00 15,600.000 162.50 12,187.50 370.50 27,787.50
TO COLLECTION 1,615,853.78 =N= 526,623.35 =N= 2,142,477.13

Reinforcement: High yield bar reinforcement to

BS4449 in straight and bent bars cut to length including hooks spacers,
distance blocks and tying wires
A 16mm diameter in stub columns ( 44 lengths@2000:1length=11.7m)

0.80 Ton 108,399.00 86,719.200 24,700.00 19,760.00 133,099.00 106,479.20
B 8mm ditto (25 lengths@750) 0.11 Ton 173,000.00 19,030.000 24,700.00 2,717.00 197,700.00 21,747.00
C 12mm diameter in column bases ( 82 lengths@1200:1length=11.7m) 0.85 Ton 115,625.00 98,281.250 24,700.00 20,995.00 140,325.00 119,276.25
D 12mm diameter in ground beams (39 lengths@1200:1length=11.7m) 0.40 Ton 115,625.00 46,250.000 24,700.00 9,880.00 140,325.00 56,130.00
Blockwork
E 150mm Hollow sandcrete blockwork in cement and sand (1:6) mortar 23 m2 1,460.44 33,590.120 786.50 18,089.50 2,246.94 51,679.62
F 225mm Hollow sandcrete blockwork in cement and sand (1:6)mortar 192 m2 1,736.36 333,381.120 786.50 151,008.00 2,522.86 484,389.12
217 nr 150 mm blocks @ 130

1.87 tripS of sand(9.34 cubic metre) @10000
COLLECTIONS
PAGE 1 0.00 142,526.42 142,526.42
PAGE 2 1,615,853.78 526,623.35 2,142,477.13
PAGE 3 617,251.69 222,449.50 839,701.19
SUBSTRUCTURE
CARRIED TO SUMMARY 2,233,105.47 891,599.27 3,124,704.74

ELEMENT NR. 2
FRAME , UPPER FLOOR AND STAIRCASE
Reinforced in-situ concrete (1:2:4-20/25mm local stone

aggregate ) filled into formwork and well packed
around reinforcement (both measured
separately) in:
A Column 19 m3 15,524.80 294,971.200 4,056.00 77,064.00 19,580.80 372,035.20
B Beams 16 m3 15,524.80 248,396.800 4,056.00 64,896.00 19,580.80 313,292.80
C Suspended Slab 50 m3 15,524.80 776,240.000 4,056.00 202,800.00 19,580.80 979,040.00
D Staircase 3 m3 15,524.80 46,574.400 4,056.00 12,168.00 19,580.80 58,742.40
Reinforcement:
High yield bar reinforcement to BS4449 in straight and
bent bars cut to length including hooks spacers,
distance blocks and tying wires in:
F 16mm Diameter in Columns (120 lengths@2000) 2.21 Ton 108,399.00 239,561.790 24,700.00 54,587.00 133,099.00 294,148.79
N 8mm Diameter in columns (114 lengths750) 0.58 Ton 173,210.00 100,461.800 24,700.00 14,326.00 197,910.00 114,787.80
G 12mm Diameter in Suspended Slab (482 lengths 1200) 5.00 Ton 115,625.00 578,125.000 24,700.00 123,500.00 140,325.00 701,625.00
J 16mm Diameter in beams(62 lengths@2000) 1.14 Ton 108,399.00 123,574.860 24,700.00 28,158.00 133,099.00 151,732.86
L 20mm Diameter in ditto(6 length@1200 0.16 Ton 117,932.71 18,869.234 24,700.00 3,952.00 142,632.71 22,821.23
M 8mm Diameter in beams (64 lengths 750) 0.29 Ton 173,210.00 50,230.900 24,700.00 7,163.00 197,910.00 57,393.90
M 10mm Diameter in beams( 9 lengths ) 0.06 Ton 117,937.62 7,076.257 24,700.00 1,482.00 142,637.62 8,558.26
P 12mm Diameter in Staircase (30 lengths 1200) 0.30 Ton 115,625.00 34,687.500 24,700.00 7,410.00 140,325.00 42,097.50
TO COLLECTION =N= 2,518,769.74 =N= 597,506.00 =N= 3,116,275.74

Note: It is assumed that the construction of the building shall be

framed construction,implying that the columns, beams and upper floor shall be
constructed before laying blocks.The mat. rate assumes that timber
planks for columns shall be used twice and those for upper floor and
beams once.
Sawn formwork to:
A Vertical sides of 225 X 225mm X 3000m high columns(90nr) 243 m2 544.35 132,277.05 625.92 152,098.56 1,170.27 284,375.61
B Vertical sides of 450 X 450mm X 5900m high columns(4nr) 43 m2 544.35 23,407.05 625.92 26,914.56 1,170.27 50,321.61

Sawing timber with machine:=N=6360
C Soffit of upper floor slab 285 m2 868.70 247,579.50 650.00 185,250.00 1,518.70 432,829.50
171 lengths of Bamboo props@140 (1length= 6m- 9m)
D Sides and soffit of beams 187 m2 762.00 142,494.00 650.00 121,550.00 1,412.00 264,044.00
187lengths of timber planks @ 630
E Edges of upper floor slab 103 m 303.13 31,222.39 361.14 37,197.42 664.27 68,419.81
F Soffit of stairflight and landing 13 m2 762 9,906.00 650.00 8,450.00 1,412.00 18,356.00
G Sloping sides of stairflight with 150mm waist,300mm wide tread and 12 m 210.00 2,520.00 383.50 4,602.00 593.50 7,122.00
150mm risers
H Faces of risers 150mm high 20 m 114.54 2,290.80 192.08 3,841.60 306.62 6,132.40
TO COLLECTION =N= 591,696.79 =N= 539,904.14 =N= 1,131,600.93
COLLECTIONS
PAGE 4 =N= 2,518,769.74 =N= 597,506.00 =N= 3,116,275.74
PAGE 5 =N= 591,696.79 =N= 539,904.14 =N= 1,131,600.93
FRAME , UPPER FLOOR AND STAIRCASE CARRIED TO SUMMARY =N= 3,110,466.53 =N= 1,137,410.14 =N= 4,247,876.67

ELEMENT NR. 3
NOTE: It is assummed that lintels shall project beyond the openings

by 225mm
A 225mm Hollow sandcrete blockwork in cement and sand (1:6)mortar 760 m2 1,736.36 1,319,633.600 786.50 597,740.00 2,522.86 1,917,373.60
B 150mm Hollow sandcrete blockwork in cement and sand (1:6)mortar 160 m2 1,460.44 233,670.400 786.50 125,840.00 2,246.94 359,510.40
1512 nr 150mm block@ 130
7182 nr 225mm blocks @ 150
7.39 trips(37 cubic metre) of sand @10000
C Reinforced in-situ concrete 1:2:4-20mm agg.)poured into formwork in lintels 9 m3 15,524.80 139,723.200 4,056.00 36,504.00 19,580.80 176,227.20
0.81 trips (4.06cubic metre) of sand @10000
1.58 trips (7.91cubic metre) of sand @30000
Sawn Formwork To:
D Sides and soffit of lintels 119 m2 759.04 90,325.760 565.21 67,259.99 1,324.25 157,585.75
Reinfocement
E 12mm reinforcement in lintels 0.62 Ton 115,625.00 71,687.500 24,700.00 15,314.00 140,325.00 87,001.50
F 8mm reinforcement in lintels 0.31 Ton 195,117.38 60,291.270 24,700.00 7,632.30 219,817.38 67,923.57
67 lengths@ 770


ELEMENT NR. 4
ROOF
Roof Trusses
A 50X 150mm Tie beams @1200mm c/c( 62lengths @1700; 1length=5.4m 333 m 314.81 104,831.730 140.40 46,753.20 455.21 151,584.93
long)
C 50 x 150 mm Kingposts,struts and ties(158 lengths) 855 m 314.81 269,162.550 140.40 120,042.00 455.21 389,204.55
D 75 x 100mm Wall plate( 36 lengths@700;1length=3.6m) 130 m 194.44 25,277.200 140.40 18,252.00 334.84 43,529.20
F 50 x 50mm noggins@1200c/c( 268lengths@200;1length =3.6m) 968 m 55.56 53,782.080 140.40 135,907.20 195.96 189,689.28
G 75 x 100mm ridge board(6 lengths) 20 m 111.11 2,222.200 140.40 2,808.00 251.51 5,030.20
H 300mm Fascia(25 lengths @1200) 91 m 399.99 36,399.090 140.400 12,776.40 540.39 49,175.49
Roof Covering
J Roofing 567 m2 1440.00 816,480.000 364.00 206,388.00 1,804.00 1,022,868.00
K Capping to hips and ridges 82 m 1,560.00 127,920.000 204.88 16,800.16 1,764.88 144,720.16
L Flat sheet cladding to fascia 91 m 250 22,750.000 325.00 29,575.00 575.00 52,325.00
M Valley gutter 24 m 1,560.00 37,440.000 204.88 4,917.12 1,764.88 42,357.12
ROOF

ELEMENT NR. 5
WINDOWS
ITEM
Aluminium sliding window
Supply and fix the following to plugged wall in aluminium sliding windows
with cream colour foreign profile and 5mm thick tainted glass (Rate is
inclusive of "mosquito netting" )
A Window size 600 x 600mm high(W1) 14 Nr. 4,815.00 67,410.00
B Projected window for stairhall size 1200 x 3000mm high (W6) 2 Nr. 26,750.00 53,500.00
C Ditto size 600 x 900 mm high overall (W2) 6 Nr. 7,490.00 44,940.00
Sliding Window size 1500 x 1200 mm high(W5) 2 Nr. 11,770.00 23,540.00
D Ditto size 1800 x1200 mm high overall(W3) 30 Nr. 14,445.00 433,350.00
E Projected window size 3000 x 1200 mm high overall (W4) 4 Nr 26,750.00 107,000.00
WINDOWS

ELEMENT NR. 6
shall be in Mahogany and shall be finished with one coat sanding sealer
and two coats EU made Polygarde wood lacquer.
(Rates include all ironmongery and architraves) See doors schedule
HARDWOOD PANEL DOOR
A 900 x 2100mm high 28 Nr. 32,100.00 898,800.00
B 750 X 2100mm high 16 Nr. 32,100.00 513,600.00
Aluminium Framed Doors
C Aluminium swing doors (2panels) glazed with 5mm thick glass using
foreign lightweight profile size 1800 x 2100 (D4) 2 Nr 96,300.00 192,600.00
D Ditto but sliding door size1200 x 2100 (D3) 2 Nr 18,190.00 36,380.00
As an alternative to the aluminium swing doors,we propose steel

doors as described below.
STEEL DOORS
G Locally fabricated mild steel solid panel security door fabricated with Nr 65,000.00 0.00
2mm chequer plate(1800 X 2100)

H CARRIED TO SUMMARY =N= 1,641,380.00

ELEMENT NR. 7
Floor Finishings
300 x 300 x 6mm thick approved Vitrified tiles )in

selected colours to BS 1286 laid to approved pattern on cement and sand
A Floor 477 m2 850.00 405,450.00 455.00 217,035.00 1,305.00 622,485.00
B 300 x 300 x 6 mm thick non - slip ceramic tiles in kitchen,store and toilets 80 m2 900.00 72,000.00 455.00 36,400.00 1,355.00 108,400.00

C 44mm screeded bed to receive floor tiles 557 m2 559.20 311,474.40 559.20 311,474.40
5 trips(24.50m3) of sand@10000
Floor Finishings carried to Finishings Summary =N= 788,924.40 =N= 253,435.00 =N= 1,042,359.40
Wall Finishings

E Walls not exceeding 100mm width 293 m 11.72 3,433.96 203.13 59,517.09 214.85 62,951.05
4.15 trips(20 .76 m3) of sand@10 000
F Walls in toilets and kitchen 230 m2 820.00 188,600.00 455.00 104,650.00 1,275.00 293,250.00
G 30mm floated backing to receive ceramic wall tiles 230 m2 379.20 87,216.00 379.20 87,216.00
1.38 trip(6.9m3) of sand@10 000


A Walls exceeding 300mm width 643 m2 117.20 75,359.60 169.00 108,667.00 286.20 184,026.60
C 450mm wide surfaces of isolated columns 51 m2 117.20 5,977.20 407.85 20,800.35 525.05 26,777.55
2.57 trip(12.83m3) of sand@10000
COLLECTIONS
PAGE 10 463,019.56 429,159.09 892,178.65
PAGE 11 84,770.76 188,984.44 273,755.20
Wall Finishings carried to Finishings Summary =N= 547,790.32 =N= 618,143.53 =N= 1,165,933.85
Ceiling Finishings
D PVC celing boards fixed to timber noggings (measured separately) 343 m2 1,250.00 428,750.00 494.00 169,442.00 1,744.00 598,192.00
E Soffit of slab 285 m2 117.20 33,402.00 283.92 80,917.20 401.12 114,319.20
0.74 trip(3.71m3) of sand@10000
Ceiling Finishings carried to Finishings Summary =N= 462,152.00 =N= 250,359.20 =N= 712,511.20

FLOOR, WALL AND CEILING FINISHINGS(contd.)

Staircase Finishing
300 x 300 x 6mm thick approved vitrified tiles in selected

colours to BS 1286 laid to approved pattern on cement and sand
A To staircase landing 4 m2 850.00 3,400.00 455.00 1,820.00 1,305.00 5,220.00
B Ditto, combined treads and risers average 450mm girth 18 m2 850.00 15,300.00 455.00 8,190.00 1,305.00 23,490.00
Ceramic tile Skirting

E Soffit of stair flight and landing 13 m2 117.20 1,523.60 283.40 3,684.20 400.60 5,207.80
F Ditto to waist and sides of steps 12 m 35.00 420.00 203.13 2,437.56 238.13 2,857.56
44mm cement and sand (1:4) screeding to receive glazed vitrified tiles on:
G Staircase landing 4 m2 559.20 2,236.80 - 559.20 2,236.80
H Ditto, combined treads and risers average 450mm girth 18 m2 559.20 10,065.60 - 559.20 10,065.60
Staircase Finishing carried to Finishing Summary =N= 32,946.00 =N= 16,131.76 =N= 49,077.76
FINISHINGS SUMMARY
Flooor Finishings : PAGE 10 =N= 405,450.00 =N= 217,035.00 =N= 622,485.00
Wall Finishings : PAGE 11 =N= 547,790.32 =N= 618,143.53 =N= 1,165,933.85
Ceiling Finishings : PAGE 11 =N= 462,152.00 =N= 250,359.20 =N= 712,511.20
Staircase Finishing: PAGE 12 =N= 32,946.00 =N= 16,131.76 =N= 49,077.76

CARRIED TO SUMMARY =N= 1,448,338.32 =N= 1,101,669.49 =N= 2,550,007.81

ELEMENT NR. 8
PAINTING

Prepare and apply one undercoat and two finishing coats of
emulsion paint (say ''Sharon ")of approved colour on:
A Rendered wall 1568 m2 60.00 94,080.00 130.00 203,840.00 190.00 297,920.00
32 nr 20-litre drums of emulsion paint @ 3000

("Sharon" of approved colour) on:
C Rendered wall 643 m2 200.00 128,600.00 130.00 83,590.00 330.00 212,190.00
D Surfaces not exceeding 100mm girth 293 m 200.00 58,600.00 39.00 11,427.00 239.00 70,027.00
E Surfaces of isolated columns 51 m2 200.00 10,200.00 130.00 6,630.00 330.00 16,830.00
24 nr 30kg drums of textured paint @ 6000
Prepare and apply one undercoat and two finishing coats

of emulsion paints (say ' Sharon') to:
E Soffit of slab 285 m2 60.00 17,100.00 130.00 37,050.00 190.00 54,150.00
F Soffit of stairflight and landing 19 m2 60.00 1,140.00 130.00 2,470.00 190.00 3,610.00
G Ditto to waist and sides of steps 12 m 60.00 720.00 39.00 468.00 99.00 1,188.00
7 nr 20-litre drums of emulsion paint @ 3000


ELEMENT NR.8
Sanitary Wares
Allow a sum for the construction of 1nr septic tank,1nr soakaway pit
and 10nr manholes(septic tank for a mximum of 16users) Sum 270,397.56

CARRIED TO SUMMARY 724,227.36
ELEMENT NR. 10

1,026,772.00
Allow a sum of for the electrical works in the building Sum
CARRIED TO SUMMARY =N= 1,026,772.00
ELEMENT NR.9
Allow a sum for steel protector for windows Sum 369,635.78
Allow a sum for the fabrication and installation of finished mild steel
balustrades at balcony and stairhall. Sum 300,456.00


ELEMENT NR 10
FENCING AND GATE S
A Allow a sum for all works associated with the fencing and construction sum 1,116,303.52
of gates based on the following assumptions:
Depth of excavation=450mm;footing=200mm thick,450mm wide;

fence height=1.80m above ground,150mmhollow block;Tyrolean finish;
2nr 1.2 X2.4 pedestrian gate;2nr 3.6 X 2.4 main gate.
FENCING AND GATE S

CARRIED TO SUMMARY =N= 1,116,303.52
INTERLOCKING PAVING STONE WORKS
B Allow a sum for the supply and laying of 80mm thick paving stone Sum 1,727,767.52
on 350mm laterite filling and 50mm thick sharp sand
INTERLOCKING PAVING STONE WORKS =N= 1,727,767.52

CARRIED TO SUMMARY

SUMMARY
A SUBSTRUCTURE 2,233,105.47 891,599.27 3,124,704.74
B FRAME , UPPER FLOOR AND STAIRCASE 3,110,466.53 1,137,410.14 4,247,876.67
C WALLS 1,915,331.73 850,290.29 2,765,622.02
D ROOF 1,683,755.09 751,045.88 2,434,800.97
E WINDOWS 0.00 0.00 729,740.00
F DOORS AND IRONMONGERY 0.00 0.00 1,641,380.00
1,448,338.32 1,101,669.49 2,550,007.81

G FLOOR, WALL AND CEILING FINISHINGS
H PAINTING AND DECORATIONS 312,198.00 383,565.00 695,763.00
J PLUMBING AND SANITARY FITTINGS 0.00 0.00 724,227.36
K ELECTRICAL INSTALLATIONS 0.00 0.00 1,026,772.00
L FITTINGS AND FIXTURES 0.00 0.00 670,091.78
M FENCING AND GATES 0.00 0.00 1,116,303.52
N PAVING STONE WORKS 0.00 0.00 1,727,767.52
SUBTOTAL 10,703,195.14 5,115,580.07 23,455,057.39
PRELIMINARIES AND CONTINGENCIES(10%OF SUBTOTAL) 1,070,319.51 511,558.01 2,345,505.74
ESTIMATED COST FOR SEMI DETACHED 6-BEDROOM DUPLEX =N= 11,773,514.66 =N= 5,627,138.08 =N= 25,800,563.13

6bedroom Semidetached Duplex With 30% Mark Up

Transféré par

Informations du document

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

6bedroom Semidetached Duplex With 30% Mark Up

Transféré par

Droits d'auteur :

Formats disponibles

COST ESTIMATES FOR PROPOSED SEMI-DETACHED 3-BEDROOM DUPLEX.

WORK BELOW THE LOWEST FLOOR FINISH

EXCAVATION AND EARTHWORK

D The site is assummed to be located in Awka.The rates are based on

F Excess excavated material is assumed to be suitable for filling under

G Excavate 675mm wide ,1275mm deep foundation trench; starting

J Backfill and compact previously excavated materials around

K Filling to make up level with surplus excavated material compacted in

TO COLLECTION =N= 76,300.18 =N= 76,300.18

SEPTEMBER 2010 PREPARED BY 08038967752. .

Other Concrete Work

B Plain in-situ concrete (1:3:6 - 20mm agg.) in 300mm thick foundation

C Plain in-situ concrete (1:3:6 - 20mm agg.) in 225mm thick ground

Reinforced in-situ concrete(1:2:4-20mmagg.)in:

D Stub columns 1 m3 19,616.14 19,616.140 6,606.06 6,606.06 26,222.20 26,222.20

E Column bases 7 m3 19,616.14 137,312.980 6,606.06 46,242.42 26,222.20 183,555.40

Sawn formwork to:

TO COLLECTION 800,022.74 =N= 325,230.18 =N= 1,125,252.92

SEPTEMBER 2010 PREPARED BY 08038967752. .

Reinforcement: High yield bar reinforcement to

813 nr 225mm blocks @ 140

TO COLLECTION =N= 309,038.08 =N= 104,427.74 =N= 413,465.82

PAGE 1 0.00 76,300.18 76,300.18

PAGE 2 800,022.74 325,230.18 1,125,252.92

PAGE 3 309,038.08 104,427.74 413,465.82

SEPTEMBER 2010 PREPARED BY 08038967752. .

Reinforced in-situ concrete (1:2:4-20mm local stone

A Column 6 m3 19,616.14 117,696.840 6,606.06 39,636.36 26,222.20 157,333.20

B Beams 8 m3 19,616.14 156,929.120 6,606.06 52,848.48 26,222.20 209,777.60

C Suspended Slab 24 m3 19,616.14 470,787.360 6,606.06 158,545.44 26,222.20 629,332.80

D Staircase 3 m3 19,616.14 58,848.420 6,606.06 19,818.18 26,222.20 78,666.60

TO COLLECTION =N= 1,586,617.39 =N= 475,216.26 =N= 2,061,833.65

SEPTEMBER 2010 PREPARED BY 08038967752. .

Note: It is assumed that the construction of the building shall be

Sawn formwork to:

TO COLLECTION =N= 302,397.20 =N= 335,966.76 =N= 638,363.96

PAGE 4 =N= 1,586,617.39 =N= 475,216.26 =N= 2,061,833.65

PAGE 5 =N= 302,397.20 =N= 335,966.76 =N= 638,363.96

SEPTEMBER 2010 PREPARED BY 08038967752. .

BLOCKWALL AND CONCRETE LINTELS

Sawn Formwork To:

BLOCKWALL AND CONCRETE LINTELS

SEPTEMBER 2010 PREPARED BY 08038967752. .

H 300mm Fascia 58 m 399.99 23,199.420 212.760 12,340.08 612.75 35,539.50

J Roofing 262 m2 1440.00 377,280.000 574.58 150,539.96 2,014.58 527,819.96

K Capping to hips 38 m 1,560.00 59,280.000 157.60 5,988.80 1,717.60 65,268.80

SEPTEMBER 2010 PREPARED BY 08038967752. .

A Window size 600 x 600mm high 6 Nr. 12,000.00 12,000.00 72,000.00

E Ditto size 1500 x 1200 mm high overall 8 Nr 31,200.00 31,200.00 249,600.00

SEPTEMBER 2010 PREPARED BY 08038967752. .

TIMBER PANEL DOOR

900 x 2100mm high 14 Nr. 23,723.93 23,723.93 332,135.02

750 X 2100mm high 6 Nr. 23,723.93 23,723.93 142,343.58

DOORS AND IRONMONGERY

SEPTEMBER 2010 PREPARED BY 08038967752. .

300 x 300 x 6mm thick approved Vitrified tiles )in

A Floor 198 m2 1,080.00 213,840.00 689.50 136,521.00 1,769.50 350,361.00

Cement / Sand (1:4) mortar in :

In-situ wall finishings

D Walls internally 634 m2 145.03 91,949.02 342.02 216,840.68 487.05 308,789.70

F Walls 151 m2 960.00 144,960.00 689.50 104,114.50 1,649.50 249,074.50

C ement / Sand (1:4) mortar in :

To Collection =N= 298,131.02 =N= 380,805.18 =N= 678,936.20

SEPTEMBER 2010 PREPARED BY 08038967752. .