You are on page 1of 2

ESTIMATIONS FOR PUO

Excavation
33 partitions @ ₦600 each ₦ 19,800.00
3 column bases @ ₦500 each ₦ 1,500.00
Backfilling of foundation works ₦ 7,000.00
Sub total cost ₦ 28,300.00

Blockwork
Material:
3,700 blocks @ ₦140 each ₦ 518,000.00
52 bags of cement @ ₦2,580 each ₦ 134,160.00
2.28 tipper load of sand @ ₦11,000 each ₦ 25,080.00
Labour @ ₦40 each block ₦ 148,000.00
Sub total cost ₦ 825,240.00

Mass Concrete (21m3)


Materials:
89 bags of cement @ ₦2,580 each ₦ 229,620.00
1.2 tripper load of sand @ ₦11,000 each ₦ 13,200.00
2.4 tipper load of gravel @ ₦15,000 each ₦ 36,000.00
₦ 278,820.00
Labour:
89 bags @ ₦600 each ₦ 53,400.00
89 bags @ ₦300 each ₦ 26,700.00
₦ 80,100.00
Sub total cost ₦ 358,920.00

Plastering
Material
38 bags @ ₦2,580 each ₦ 98,040.00
1.7 tipper load of sand @ ₦11,000 ₦ 18,700.00
116,740.00
Labour
38 bags @ ₦600 each ₦ 22,800.00
37 x 2 partitions @ ₦1500 per partition ₦ 111,000.00
133,800.00
Sub total cost ₦ 250,540.00

Reinforcements
Material
116 length of 10mm reinforcement ₦ 168,200.00
10 lenghts of 8mm reinforcements ₦ 9,600.00
45 lengths of 6mm reinforcements ₦ 36,900.00
214,700.00
Labour
3No Gate column and base @ ₦1,000 ₦ 3,000.00
38No fence columns @ ₦600 each ₦ 22,800.00
38No beam partitions @ ₦300 each ₦ 11,400.00
₦ 37,200.00
Sub total cost ₦ 251,900.00

Gate
1No 14ft Gate with 3ft pedestrian gate ₦ 185,000.00
Installation of gate ₦ 6,000.00
Sub total cost ₦ 191,000.00
Formwork
Material
45 lengths of 1ft plank ₦ 36,000.00
10 legths of 2 x 2 ₦ 3,000.00
₦ 39,000.00
Labour
37No beam partitions @ ₦500 each ₦ 18,500.00
38 No of column partitions @ ₦600 each ₦ 22,800.00
3No of gate columns @ ₦1400 each ₦ 4,200.00
3 rolls of binding wire ₦ 25,500.00
₦ 71,000.00
Sub total cost ₦ 110,000.00

WATER
4No tanker loads of water @ ₦5,000 each ₦ 20,000.00

Total Cost ₦ 2,035,900.00


Waste (5%) ₦ 101,795.00
Contigency (5%) ₦ 101,795.00
Profit (10%) ₦ 203,590.00
TOTAL CONTRACT COST ₦ 2,443,080.00
dfggg
tduxuudu