S/N DESCRIPTION QTY UNIT RATE AMOUNT

SUBSTRUCTURE (All Provisional)

Site Preparation

A Clear site of bushes, shrubs and undergrowth including

grubbing up roots 100 m2 150.00 15,000.00

Excavation

B Excavate topsoil average 150mm Deep 70 m2 150.00 10,500.00

C Excavate trench for strip foundations width not exceeding 0.30m,

maximum depth not exceeding 1.00m starting from stripped level. 34 m3 692.03 23,529.02

D Excavate pits (10Nr) for column bases, maximum depth not

exceeding 2.00m 10 m3 692.03 6,920.30

Disposal of excavated materials

E Remove surplus excavated materials from site 11 m3 230.68 2,537.48

F Backfill excavations with excavated materials on site 23 m3 346.02 7,958.46

Surface Treatment

G Level and compact bottom of excavations to receive

concrete 23 m2 92.27 2,122.21
H Prepare and apply one undercoat of " Dieldrex " or
similar equal and approved anti - termite treatment
solution to surfaces of excavation 88 m2 69.20 6,089.60

Filling

J 150mm Thick approved sand filling compacted in 150mm

layers, well compacted and rammed to make up levels 28 m3 3,431.45 96,080.60

K 300mm Thick imported hardcore filling to make up levels

under ground floor slab, deposited and compacted
in 150mm Layers to make up levels and receive concrete 18 m3 3,431.45 61,766.10
Concrete work

Plain in - situ concrete ( 1:10 )blinding not exceeding 100mm

Thick poured on:
L Surfaces of excavation 6 m3 30,000.00 180,000.00

To Collection 412,503.77
S/N DESCRIPTION QTY UNIT RATE AMOUNT
SUBSTRUCTURE (Cont'd)
Concrete work (Cont'd)

A Plain in-situ concrete (1:3:6 - 38mm aggregate) in foundation 6 m3 29,059.49 174,356.94

footing 230mm thick

Vibrated reinforced in - situ concrete( 1: 2 : 4 / 19mm

Aggregate ) 49m 3 Total volume filled into formwork and well
packed around reinforcement, grade 25N/mm 2 ( formwork and
reinforcement both measured separately ) in :

B Column bases 230mm thick 5 m3 40,000.00 200,000.00

C Stub Columns 1 m3 40,000.00 40,000.00
D Slab 150mm thick 10 m3 40,000.00 400,000.00
E Entrance steps 1 m3 40,000.00 20,000.00
F Ground beam 8 m3 40,000.00 320,000.00

Reinforcement

High Yield steel bar to BS 4449 and 4461 deformed, high

bond, hot rolled with minimum yield stress 410N/mm 2 in
straight and bent bars ( All Provisional )

G 16mm Diameter ### tonne ######## 58,800.00

H 10mm Diameter ### tonne ######## 16,800.00
J Fabric ref; reference A142 ### m2 690.54 43,504.02

Damp Proof Membrane

K "POLYTHENE 1000" High density polythene water proofing

memebrane laid on sharp sand with 300mm minimum laps 63 m2 450.00 28,350.00

Formwork to

L Vertical side of stub columns 17 m2 2,550.00 43,350.00

M Vertical side of columns bases 18 m2 2,550.00 45,900.00
N Edges of slab 150mm high 33 m 1,500.00 49,500.00
P Edges of entrance step 150mm high 3 m 1,500.00 4,500.00

Blockwork

Superior quality hollow sandcrete blockwork bedded and

jointed in cement and sand mortar 1:6 filled solid with weak concrete
Q 230mm Thick wall 49 m2 6,068.43 297,353.07
To Collection 1,742,414.03
S/N DESCRIPTION QTY UNIT RATE AMOUNT

Collections

Page Nr 2/1 412,503.77

Page Nr 2/2 1,742,414.03

SUBSTRUCTURE
2,154,917.80
To Summary
S/N DESCRIPTION QTY UNIT RATE AMOUNT

FRAME

Vibrated reinforced in - situ concrete( 1: 2 : 4 / 19mm

Aggregate ) filled into formwork and well packed around
reinforcement, grade 25N/mm 2 in:

A Beams 8 m3 40,000.00 320,000.00

B Lintels 4 m3 40,000.00 160,000.00

C Columns 6 m3 40,000.00 240,000.00

D Staircase 3 m3 40,000.00 100,000.00

E upper floor 11 m3 40,000.00 440,000.00

Reinforcement

High Yield steel bar to BS 4449 and 4461 deformed, high

bond, hot rolled with minimum yield stress 410N/mm 2 in
straight and bent bars ( All Provisional )

F 16mm Diameter ### tonne ######## 1,323,000.00

G 10mm Diameter ### tonne ######## 210,000.00

Formwork to:

H Sides and soffits of beams 44 m2 2,550.00 112,200.00

J Sides and soffits of lintels 23 m2 2,550.00 58,650.00

K Sides of Columns 92 m2 2,550.00 234,600.00

L Soffi of slab 68 m2 2,550.00 173,400.00

FRAME

To Summary 3,371,850.00
S/N DESCRIPTION QTY UNIT RATE AMOUNT
WATERPROOFING

TANKING

DENSO 3000 SA SELF ADHESIVE WATERPROOFING

SHEET, COMPRISING AN INTERNAL

REINFORCEMENT OF POLYESTER CARRIER
COATED ON BOTH SURFACES WITH A POLYMER
MODIFIED BITUMEN ADHESIVE COMPOUND -
OR OTHER EQUAL AND APPROVED
HEAVY DUTY LINING WITH 300mm MINIMUM LAPS -
(MEASURED NET-ALLOW FOR LAPS)

A Horizontal lining to deckincluding turning membrane upwall

and upstand 150mmabove finished floor level and dressing over
tilting fillet 20 M2 5,500.00 110,000.00

WATERPROOFING

To Summary 110,000.00
S/N DESCRIPTION QTY UNIT RATE AMOUNT

WALLS

Blockwork

Superior quality hollow sandcrete blockwork bedded and

jointed in cement and sand mortar 1:6

A 230mm Thick wall 250 m2 6,068.43 1,517,107.50

curtain walls

B Provide a prime cost sum of N1,000,000 for fabrication and installation of

double glazed aluminium curtain walling b a nominated subcontractor
to architects later details (65m2) sum 1,000,000.00

WALLS
2,517,107.50
To Summary
S/N DESCRIPTION QTY UNIT RATE AMOUNT
WINDOWS

Supply and fix Aluminium Casement windows incorporated with all

necessary accessories including net size:

A 1200mm x 1200mm 1 No 33,850.00 33,850.00

Burglarproofing

16mm diameter high yield steel bar prefabricated burglar proof

fixed to block wall with cement and sand mortar (1:3) finished
with three coats of gloss oil paint:

B 1200mm x 1200mm 1 No 4,500.00 4,500.00

WINDOWS
38,350.00
To Summary
S/N DESCRIPTION QTY UNIT RATE AMOUNT
DOORS AND IRONMONGERY

FLUSH DOORS

44MM (FINISHED) SEMI SOLID CORE FLUSH DOORS TO BS

459 PART 2 FACED BOTH SIDES WITH 10MM
VENEER PLYWOOD, HARDWOOD LIPPED ALL
ROUND WITH POLISHED FINISH AND HUNG TO
HARDWOOD FRAME

A Doors size 900mm x 2100mm; complete with 250mm

wide x 20mm thick hardwood frame, linning and architrave 1 No 97,767.60 97,767.60

B Doors size 750mm x 2100mm; complete with 250mm

wide x 20mm thick hardwood frame, linning and architrave - No 97,767.60 -

STEEL DOORS

SUPPLY AND FIXED QUALITY STEEL DOORS ALL IN

ACCORDANCE WITH MANUFACTURERS INSTRUCTIONS

C Doors size 1800mm x 2100mm; - No ######### -

DOORS AND IRONMONGERY

To Summary 97,767.60
S/N DESCRIPTION QTY UNIT RATE AMOUNT
WALL FINISHINGS

In - situ finishings

15mm Thick cement and sand ( 1 : 4 ) smooth rendering on :

A Blockwork 300 m2 473.50 142,050.00

Tiles, slab and block finishings

B 200 x 200 x 8mm Thick coloured glazed ceramic wall tiles

with grouted joints laid to square pattern on screeded
backing - m2 - -

Skirting

C 10 x 100mm Vitrified skirting 46 m 1,650.00 75,900.00

Beds and backing

D 12mm Thick cement and sand ( 1 : 3 ) screeded backing to

receive ceramic wall tiles - m2 - -

Painting and Decorating

Prepare and apply two undercoats and one finishing coat of

emulsion paint on:

E Rendered wall 300 m2 738.31 221,493.00

WALL FINISHINGS 439,443.00

To Summary
S/N DESCRIPTION QTY UNIT RATE AMOUNT
FLOOR FINISHINGS

Supply & Fix the following including white cement, spacers,

adhesives, etc

A 600 x 600 x 10mm Thick coloured vitrified floor tiles with

grouted joints laid to square pattern on floated backing 133 m2 6,250.00 831,250.00

B Ditto Non slip ceramic tiles - m2 6,250.00 -

Beds and backing

Cement and sand ( 1: 3 )

C 25mm Thick Screeded bed to receive vitrified /ceramic tiles 133 m2 1,156.85 153,861.05

FLOOR FINISHINGS
To Summary 985,111.05
S/N DESCRIPTION QTY UNIT RATE AMOUNT
CEILING FINISHINGS

Rendering soffit of slab

A 12mm Thick cement and sand ( 1 : 3 ) screed trowelled smooth 71 m2 1,250.00 88,750.00
to receive painting

B Plaster of paris p.o.p finishes 131 m2 6,000.00 786000

CEILING FINISHINGS
To Summary 874,750.00
S/N DESCRIPTION QTY UNIT RATE AMOUNT
ELECTRICAL INSTALLATIONS (Provisional)

Electrical Services

A Allow provisional sums of N500,000 for all electrical services sum 500,000.00

B Add for profit 5% 25,000.00

C Add for genral and special attendance 2.5% 12,500.00

ELECTRICAL INSTALLATIONS
To Summary 537,500.00
S/N DESCRIPTION QTY UNIT RATE AMOUNT
MECHANICAL INSTALLATIONS (Provisional)

Mechanical Services

A Allow provisional sums of N200,000 for all mechanical services sum 200,000.00

B Add for profit 5% 10,000.00

C Add for genral and special attendance 2.5% 5,000.00

MECHANICAL INSTALLATIONS
To Summary 215,000.00
S/N DESCRIPTION QTY UNIT RATE AMOUNT
EXTERNAL WORKS

A Allow a provisional sum of N100,000.00 for works in this section Sum 100,000.00
to be expended under the direction of the Architect.

EXTERNAL WORKS

To Summary N 100,000.00
S/N DESCRIPTION QTY UNIT RATE AMOUNT
SUMMARY

SUBSTRUCTURE 2,154,917.80

FRAME AND UPPER FLOORS 3,371,850.00

ROOF 232,708.40

WALLS 2,517,107.50

WINDOWS 38,350.00

DOORS AND IRONMONGERY 97,767.60

WALL FINISHINGS 439,443.00

FLOOR FINISHINGS 985,111.05

CEILING FINISHINGS 874,750.00

ELECTRICAL INSTALLATIONS 537,500.00

MECHANICAL INSTALLATION 215,000.00

EXTERNAL WORKS (All Provisional) 100,000.00

PAINTING AND DECORATION 239,520.00

WATERPROOFING 110,000.00

11,914,025.35
S/N DESCRIPTION QTY UNIT RATE AMOUNT
ROOF
CARCASS
A 50x150x3600mm Sawn treated hard wood rafters 125 M 470.92 58,865.00
50x100x3600mm Sawn treated hard wood purlin M 322.60 -
50x750mm Sawn treated hard wood noggin 260 M 234.84 61,058.40

B ROOF COVERING
38 guage corrugated guage roofing sheet 75 m2 1,503.80 112,785.00

EXTERNAL WORKS

To Summary N 232,708.40
SN DESCRIPTION QUANTITY
UNIT RATE AMOUNT
ELEMENT NR. 3 PAINTING AND
DECORATING

Painting

Painting render; prime and apply two full

finishing coats of emulsion paint (Meyer);

General surfaces; over 300mm girth;

A Walls; internally 200 m2 480 96000

Painting render; prime and apply one

full finishing coat of textured paint (Meyer);

General surfaces; over 300mm girth;

B Walls; externally 240 m2 480 115200

Staircase areas;

C Walls 46 m2 480 22080

D soffit 5 m2 480 2400

E soffit of landing 2 m2 480 960

F sloping soffit of saircase 4 m2 480 1920

G string 2 m2 480 960

TO SUMMARY 239520