BILL NO.

1 - ESTATE ROAD
(500M X 3M)

ROAD V/1 NOVEMBER 2020

 HARD LANDSCAPING
DRIVE/WALK WAY AND LANDSCAPPING
D20: Excavation and Filling.

A Site preparation, clearing site vegetation. 1500 m2 100.00 150,000.00

ROADS, PAVEMENT AND SURFACING

Approved rock laterial to 100% BS
compaction in:

B 150mm sub-base 1500 m2 500.00 750,000.00

C 150mm base course 1500 m2 500.00 750,000.00

Surfacing

150mm thick stone base course of 80% CBR on

D 1500 m2 2,000.00 3,000,000.00
compacted laterite (measured separately)

Supply and apply bituminous tar coat at an

E application rate of 0.5litre/square metre on crushed 1500 m2 250.00 375,000.00
stone base (measured separately)

60mm thick asphaltic concrete binder course laid on

F 1500 m2 5,000.00 7,500,000.00
butimenous tar coat(measured separately)

Supply and apply bituminous tar coat at an

G application rate of 0.5litre/square metre on asphaltic 1500 m2 250.00 375,000.00
concrete binder (measured separately)

H 40mm thick hot asphaltic concrete wearing course 1500 m2 4,000.00 6,000,000.00
laid on butimenous tar coat (measured seperately)

Q10: Stone/Concrete/Brick kerbs/edging/channels

150T x 800W x 600H long half battered pre-cast
concrete finished fair on all faces, bedded, jointed
and pointed in cement and sand mortar and
including 300 x 100mm thick bed and haunching
inluding all necessary formwork and excavations
J Kerbs 1000 m 1,500.00 1,500,000.00

ROAD V/2 NOVEMBER 2020

 ROAD CARRIED TO SUMMARY 20,400,000.00

ROAD V/3 NOVEMBER 2020

 BILL No. 1 DRAINAGE
(500M X 1M X 1M)

DRAINAGE D/4 NOVEMBER 2020

 DRAINAGE

D20: Excavation and Filling.

A Excavating trenches, width exceeding 0.3m maximum
depth not exceeding 5.00m 500 m3 700.00 350,000.00

B Disposal excavated materials off site, in spoil heap

away from site 500 m3 700.00 350,000.00

C Level and compact bottom of excavation to receive

concrete in foundation 500 m2 350.00 175,000.00

E10: In situ concrete

Plain; Concrete Grade 20; developing minimum 20N/mm2
work straight in 28days
D Concrete base 115 m3 35,000.00 4,025,000.00

E Capping 12 m3 35,000.00 420,000.00

F 1500 x 1000mm Pre-Cast Concrete Slab with y12mm

diam laid 150mm c/c in horizontal and vertical at
intervals 170 Nr 15,000.00 2,550,000.00

E20: Formwork for in situ concrete

Plain vertical sawn formwork

G Capping 2000 m 600.00 1,200,000.00

F10: Brick/Block walling

Sancrete blockwork in stretcher bond bedded in
cement and sand mortar mix (1:6) flush pointed, filled
solid with lean concrete

H Walls, 255mm thick vertical 770 m2 3,500.00 2,695,000.00

M20: Plastered/Rendered/Roughcast coatings

15mm thick cement and sand (1:3) floated smooth
synthetic rendering with and including screeding to
general surfaces complying to Architect's details.

J Walls, Internally width exceeding 300mm 770 m2 1,500.00 1,155,000.00

K Walls, width not exceeding 300mm 2000 m 450.00 900,000.00

EXTERNAL DRAINAGES CARRIED TO GENERAL SUMMARY 13,820,000.00

DRAINAGE D/5 NOVEMBER 2020

 GENERAL SUMMARY

GENERAL SUMMARY GS / 6 NOVEMBER 2020

 GENERAL SUMMARY
A BILL NO.1 - ROAD 1 Nr 20,400,000.00 20,400,000.00

B BILL NO. 2 - DRAINAGE 2 Nr 13,820,000.00 27,640,000.00

SUB - TOTAL A 48,040,000.00

C ADD PRELIMINARIES SUM

Allow the provisional sum of 5% for Preliminaries
to be expended as directed 5.0% 2,402,000.00

SUB - TOTAL B 50,442,000.00

D ADD CONTINGECIES SUM

Allow the provisional sum of 2.5% for
Contingencies to be expended as directed 2.5% 1,261,050.00

SUB - TOTAL C 51,703,050.00

E ADD VAT - 7.5% 7.50% 3,877,728.75

ESTIMATED TOTAL COST N 55,580,778.75

GENERAL SUMMARY GS / 7 NOVEMBER 2020