ITEM DESCRIPTION TOTAL

Sub structure Site clearing, foundation and slab 34,084,800

Super structure Walls, columns, ring beam 18,160,500
Roof Wall plate, roof 14,338,000
Finishes Plastering, ceiliing, Tiling, painting 84,223,500
Doors Supplying and fixing doors with necessary iron mongery 3,110,000
Steel Windows Supplying and fixing windows with necessary iron mongery 11,720,000
GRAND TOTAL 165,636,800

FOUNDATION
Preliminaries Excavation cubic meters 83 18000 1,494,000
Setting out Item 1 800000 800,000
Anti termite SM 216 2000 432,000
Sub total 1 2,726,000

Strip concrete Cement Bags 27 30000 810,000

Sand forward 1 250000 250,000
Aggregates forward 2 250000 500,000
Sub Total 2 1,560,000
labour 624,000

Plinth wall Cement Bags 60 30000 1,800,000

Sand Magulu kumi 1 1400000 1,400,000
Hoop iron rolls 32 50000 1,600,000
Bricks No.s 5000 350 1,750,000
Bituminous paint (water proofing) Tins 4 68000 272,000
Sub Total 3 6,822,000
Labour 2,728,800

Back filling and compaction Cubic meters 41 5000 204,000

Slab Compaction and levelling SM 216 2000 432,000

Damp proof
membrane Gauge 1000 sheet SM 216 3000 648,000
Concrete Cement Bags 140 30000 4,200,000
Sand Magulu Kumi 1 1300000 1,300,000
Aggregates Magulu Kumi 2 1800000 3,600,000
BRC A98 rolls 5 800000 4,000,000
Sub total 4 13,100,000
labour 5,240,000

TOTAL SUB STRUCTURE 34,084,800

SUPER STRUCTURE
Walling Cement Bags 90 30000 2,700,000
sand Magulu Kumi 1 1300000 1,300,000
Hoop iron rolls 103 50000 5,150,000
Concrete blocks No.s 2500 2000 5,000,000
Ring beam and
Cement Bags 30 30000 900,000
columns
Sand forward 2 250000 500,000
Aggregates forward 1 550000 550,000
R7 Roll 30 16500 495,000
Y12 Roll 29 35000 1,015,000
12"X1" pc 45 7500 337,500
2"X2" pc 6 3000 18,000
Nails Kg 30 6500 195,000
Sub total 5 18,160,500
labour 7,264,200

TOTAL WALLING 18,160,500

wall plate 6"X2" Pc 24 7000 168,000

ROOF versatile SM 218 65000 14,170,000
Facia board LM 0 18000 0
TOTAL ROOFING 14,338,000

Plaster walls Cement Bags 668 30000 20,040,000

 sand Magulu kumi 10 1300000 13,000,000
Sub total 33,040,000
Labour 4,500,000
TOTAL PLASTER 37,540,000

Ceiling Cement Bags 91 30000 2,730,000

sand Magulu kumi 2 1300000 2,600,000
Expanded metal lath Pc 95 4000 380,000
4"X2" Pc 308 7000 2,156,000
3"X2" Pc 308 5000 1,540,000
Sub Total 9,406,000
Labour 2,920,000
Total Ceiling 12,326,000

FLOOR Terrazo SM 170 85000 14,450,000

Quarry tiles SM 61 90000 5,490,000
wall tiles SM 0 18000 0
Cement Bags 20 30000 600,000
Adhesive Bags 20 20000 400,000
Sand Truck 1 240000 240,000
Spacers Pc 8 5000 40,000
Water proofer latex Bags 4 35000 140,000
Metalic strips Pc 0 12000 0
Grout Bags 4 25000 100,000
Sub Total 21,460,000
Labour 3,720,000
Total Tiles 25,180,000

Paint Super gloss enamel (Facia board) 4ltin 1 65000 65,000

Gyproc Bags 8 80000 640,000
Under coat Jerrycans 8 60000 480,000
Weather guard 2 coats Buckets 3 280000 840,000
Vinyl silk Buckets 3 285000 855,000
 Matt Emulsion Buckets 2 240000 480,000
Rollers pc 10 8500 85,000
Brushes pc 8 240000 1,920,000
Sand paper Meters 30 2500 75,000
Roller sticks pc 5 3500 17,500
Sub Total 5,457,500
Labour 3,720,000
Total Paint 9,177,500

Doors Steel door Burglar proofed No 1 2160000 2,160,000

Sub Total 2,160,000
Labour 950,000
Total Doors 3,110,000
Windows Steel window 1 No 9 1080000 9,720,000
Sub Total 9,720,000
Labour 2,000,000
Total Windows 11,720,000