MATERIAL LABOUR

ITEMS DESCRIPTION QTY UNIT RATE AMOUNT RATE AMOUNT

PROPOSED RESIDENTIAL DEVELOPMENT FOR DR OBANI
HAMEED KAYODE
SUBSTRUCTURE (All provisional)
GROUNDWORK
INFORMATION

Nature and location of the work

The work in this section comprises:

(i) Excavation, ground beam foundation and all other ancillary works
associated with foundations up to and including ground floor slab.

(ii) The contractor is however referred to the various Architectural

and Structural drawings in relation to this section for the nature and
content of the work to be executed.

(iii) The contractor is strongly advised to visit the site before pricing
this bill as no variation on things that are physically seen would be
entertained.

D20: EXCAVATING AND FILLING

All excavation to include working space, levelling and compacting,
earthwork support, surface treatment and disposal:

Top soil for preservation

A Average 150mm deep deposited in temporary heaps 270 m2 300.00 81,000.00

Trench for ground beam footing

Maximum depth not exceeding 1.0m; commencing 0.15m below
m3
B existing ground level 40 950.00 38,000.00

Disposal of water
C Ground water and surface water item 25,000.00

Working space allowance to excavation; including additional

earthwork support, disposal and backfilling with selected excavated
material

D Trenches 46 m3 950.00 43,700.00

Disposal of excavated material

Disposal of surplus excavated materials on site in temporary spoil
m3
heap located at contractor's discretion. 40 950.00 38,000.00

Sand to be obtained off site

Filling to make up up levels; depositing in layers 150mm maximum

m3
thickness 202

F Filling sand /30 tons 11 trips 8,000.00 88,000.00

To Collection 313,700.00
 MATERIAL LABOUR
ITEMS DESCRIPTION QTY UNIT RATE AMOUNT RATE AMOUNT
E10: MIXING/CASTING/CURING/IN-SITU CONCRETE
Plain in-situ concrete; mix 1:10, 20 aggregate; blinding;

A Poured on foundation trenches and unblinded hardcore 3 m3

thickness not exceeding 50mm
Cement 12 bags 5,000.00 15,000.00
Sharp sand/ 30 tons 1 trip

Reinforced in-situ concrete; B.S.5328, designed mix C25, 20

aggregate, minimum cement content 290 kg/m3; vibrated

Ground beam 40 m3
generally

Cement 280 bags 8,500.00 420,000.00

Sand/ 30tons 2 trips
Granite / 30tons 2 trips

Beds and Steps; Poured on or against earth or unblinded hardcore 53 m3

thickness 150 - 450

Cement 371 bags 8,500.00 450,500.00

Sand/ 30tons 2 trips
Granite / 30tons 2 trips

Formwork and basic finish

Sides of ground beam plain vertical. 340 m2

height not exceeding 250m

Side of ground slab 70 m

height not exceeding 250mm 357.5

Marine boards 125 boards

2x3 for bracing 429 Nrs 1,200.00 429,000.00
2 x 4 for bracing 386 Nrs
Nails 4 bags

E30: REINFORCEMENT FOR IN-SITU CONCRETE;

Reinforcement bars; B.S.4449, hot rolled deformed high yield steel
Straight , bent and including links

10mm -25mm diameter in ground beam 6 tons

10 - 32mm diameter in steps 0.25 tons 32,500.00 375,375.00

10mm - 32mm diameter in slab 5.3 tons

11.55

WATERPROOFING
J30: LIQUID APPLIED TANKING/DAMP PROOF
MEMBRANES
Two layers of 1000 guage polythene or other approved equivalent as
damp proof membrane.

Damp proofing; to concrete base 270 m2

width exceeding 300; flat

Thick Nylon /30m2 10 rolls 150.00 1,500.00

 To Collection 1,691,375.00
MATERIAL LABOUR
ITEMS DESCRIPTION QTY UNIT RATE AMOUNT RATE AMOUNT
P.C. SUMS/PROVISIONAL SUMS/DAYWORKS
A54: PROVISIONAL WORK
Include the following Provisional Sums:-
For undefined work

Additional works to substructure 250,000.00

To Collection 250,000.00

SUBSTRUCTURE (All provisional)

Page Nr. 1 313,700.00

Page Nr. 2 1,691,375.00

Page Nr. 3 250,000.00

SUBSTRUCTURE
Carried to Summary 2,255,075.00
 MATERIAL LABOUR
ITEMS DESCRIPTION QTY UNIT RATE AMOUNT RATE AMOUNT
IN - SITU CONCRETE/ LARGE PRECAST CONCRETE

E10: MIXING/CASTING/CURING/IN-SITU CONCRETE

Reinforced in-situ concrete; B.S.5328, designed mix C25, 20

aggregate, minimum cement content 290 kg/m3; vibrated

Columns
A generally 4 m3

Cement 28 Bags 8,500.00 34,000.00

Sand/ 30 tons 1 trips
Granite/30tons 1 trips

E20: FORMWORK FOR IN-SITU CONCRETE

Fair face formwork finishes:

Columns; sides of columns; attached to walls

B regular shaped; rectangular; 100 m2

Marine reuse from ground beam

2 x 3 for Bracing 120 Nr 1,500.00 150,000.00
2 x 6 for Bracing 108 Nr
Nails 1 bag

E30: REINFORCEMENT FOR IN-SITU CONCRETE;

Reinforcement bars; B.S.4449, hot rolled deformed high yield steel

Straight , bent and including links

E 10 - 25mm diameter in Column 0.6 tons 32,500.00 19,500.00

 FRAMES
Carried to Summary 203,500.00
MATERIAL LABOUR
ITEMS DESCRIPTION QTY UNIT RATE AMOUNT RATE AMOUNT
IN - SITU CONCRETE/ LARGE PRECAST CONCRETE

E10: MIXING/CASTING/CURING/IN-SITU CONCRETE

Reinforced in-situ concrete B.S.5328, designed mix C25, 20

aggregate, minimum cement content 290 kg/m3; vibrated

A Beam/Upstand beam; 16 m3
attached to slab

B Concrete roof fascial:

Thickness 150mm - 450 7 m3
23 8,500.00 195,500.00
Cement 161 Bags
Sand/ 30 tons 1 trip
Granite/30tons 1 trip

E20: FORMWORK FOR IN-SITU CONCRETE

Fair face formwork finishes:

Roof beams; sides and soffit; attached to slab 153 m2 1,200.00 183,600.00
regular shaped; rectangular

Concrete roof fascia: vertical sides

Marine reuse from substructure
2 x 3 bracing reuse from substructure and frames
2 x 6 bracing reuse from substructure and frames
Nails 2 bags
E30: REINFORCEMENT FOR IN-SITU CONCRETE;

Reinforcement bars; B.S.4449, hot rolled deformed high yield steel

Straight , bent and including links

C 10 - 25mm diameter in upstand beams/roof fascia 3.45 tons 32,500.00 112,125.00

ROOF CARCASS AND COVERING

The following in hardwood roof trusses
All sawn hardwood to be treated with colourless solignum
or equal and approved wood preservatives
100 x 75mm Wall plate 30 Nr

150 x 100mm King Post 24 Nr

100 x 50mm rafters 98 Nr

100 x 50mm tie beam 132 Nr 250,000.00

100 x 50mm struts 220 Nr

100 x 50mm Top Ridge 100 Nr

75 x 50mm purlins 216 Nr

50 x 50mm noggins 140 Nr

Facial boards 25mm x 300mm 31 Nr

 To collection 741,225.00
MATERIAL LABOUR
ITEMS DESCRIPTION QTY UNIT RATE AMOUNT RATE AMOUNT

ROOF COVERING AND CARCASS

0.55mm gauge longspan aluminium roof sheet of approved
colour, laid with two corrugation side laps and nailed to
to hardwood purlins with aluminium screw bituminous
felt washer to manufacturer's details to make leak proof joint

Covering laid to fall 350 m2 500.00 175,000.00

Ditto Ridge capping 55

Ditto Side cap 48

To Collection 175,000.00

COLLECTION

Page Nr. 6 741,225.00

Page Nr. 7 175,000.00

 ROOF AND ROOF COVERING
Carried to Summary 916,225.00
MATERIAL LABOUR
ITEMS DESCRIPTION QTY UNIT RATE AMOUNT RATE AMOUNT

INTERNAL AND EXTERNAL WALLS

IN - SITU CONCRETE/ LARGE PRECAST CONCRETE
E10: MIXING/CASTING/CURING/IN-SITU CONCRETE

Reinforced in-situ concrete; B.S.5328, designed mix C25, 20

aggregate, minimum cement content 290 kg/m3; vibrated

A Lintel; 3 m3 8,500.00 25,500.00

generally

Cement 21 bags
sand/30tons reuse from extra on site 0
garanite/30tons reuse from Extra on site 0

Fair face formwork finishes:

B Lintel: sides and soffit;
regular shaped; rectangular 72 m2 1,200.00 86,400.00
Marine boards reuse from extra on site
2 x 3 reuse from extra on site
2 x 6 from exta on site
E30: REINFORCEMENT FOR IN-SITU CONCRETE;
Reinforcement bars; B.S.4449, hot rolled deformed high yield steel

Straight , bent and including links; (All Provisional) -

C 10 - 25mm diameter in Lintels 0.45 tons 32,500.00 14,625.00

MASONRY
F10: BRICK/BLOCK WALLING

Sandcrete hollow blockwork, to conform with 2N/mm2 at 28 days

bedded and jointed in cement and sand mortar (1:6)

Walls;
230mm thick; stretcher bond 325 m2

150mm thick; stretcher bond- 157 m2

482

Blocks 4820 Blocks 800.00 385,600.00

Cement 107 Bags
Sand /30tons 3 trips
 INTERNAL AND EXTERNAL WALLS
Carried to Summary 512,125.00
MATERIAL LABOUR
ITEMS DESCRIPTION QTY UNIT RATE AMOUNT RATE AMOUNT
WINDOWS, DOORS AND IRONMONGERIES

L20: DOORS/SHUTTERS/HATCHES

L10: WINDOWS / ROOFLIGHTS / SCREENS / LOUVRES

ALUMINIUM WINDOWS (REF:……..)

Manufacturer:

Casement Windows

Grey aluminium casemement window comprising; top hung outward

swing window with aluminum lever handles, hinges and back stay
with roll up panel fly screen aluminium mesh to be installed inside and
8mm light grey tinted laminated safety glass comprise of an external
4mmm grey tinted glass and internal sheet of 4mm clear float glass
annealed together with PVB in between obtainable from Nigalex Ltd.;
fixed to 40 x 20mm mild steel hollow section subframes Iincluding
flyscreen and all necessary accessories.

Overall size; 600 x 600mm high; -Double panel 5 Nr

Overall size; 1200 x 1200mm high; -Double panel 13 Nr

TIMBER DOORS(REF:……..)
Supply and Fix
Manufacturer:
FLUSH DOOR

4mm single leaf, inward/outward opening Hinged Semi Solid Core

Wenge Timber Laminate flush, fixed to rebated polished hardwood
frames fixed to 100mm x 12mm hardwood timber plank fixed to sides
of opening with metal straps including 8mm light grey tinted frosted
laminated safety glass comprise of external 4mm grey tinted glass and
internal sheet of 4mm clear float glass annealed together with PVB in
between; finished with moulded Architrave; including sub-frames and
frames

Timber door

Overall size - 900 x 2100 x 44 thick, plain; 4 Nr 10,000.00 40,000.00

Overall size - 750 x 2100 x 44 thick, plain; 7 Nr 10,000.00 70,000.00

SECURITY DOOR
Double leave security door as manufactured by Jinhua complete with
all necessary iron mongeries

Door Size 900mm x 2100mm high overall 2 25,000.00 50,000.00

Ditto Door size 1200mm x 2100mm high overall 1 25,000.00 25,000.00

BUILDING FABRIC SUNDRIES

P21: IRONMONGERY
 Supply and fix the following items

Supply and fix ironmongery; "Union products" (or other equal and
approved) in satin anodised aluminium.

B To flush doors; 150 mortice locks; 11 Nr 3,500.00 38,500.00

to hardwood frames and hardwood doors

(Pairs) 150 butt hinges and other accessories that may be necessary
C
PRICE Included in door installation 11 Nr

WINDOWS, DOORS AND IRONMONGERIES 223,500.00

MATERIAL LABOUR
ITEMS DESCRIPTION QTY UNIT RATE AMOUNT RATE AMOUNT
FITTING AND FIXTURE

FURNITURE/EQUIPMENT

N10: GENERAL FIXTURES/FURNISHINGS/ EQUIPMENT

Mirrors; B.S.952, clear float, SG, silvered and protected with copper backing,
undercoat paint and stoved enamel

6mm thick; fixing to masonry through vulnerable materials, with brass screws,
chromium plated domical covers, rubber sleeves and washers

A 600 x 1000 high ; edges polished 6 Nr 2,500.00 15,000.00

L30: STAIRS/WALKWAYS/ BALUSTRADES (REF:CDP/A507A-E)

50mm diameter Stainless steel Handrails and 12mm diameter infill bars with 50mm
diameter baluster posts to 100mm thick sandcrete block stringers including
accessories; all screwed and grounded smooth in accordance with Architect's design
pattern

B Wall Hung Staircase Handrails - Provisional sum

C Terrace provisional sum

WARDROBE (REF:…...)

Supply and fix Wenge Laminated Timber wardrobe 1800 x 600 x 2200mm with
D built in drawers,2 sliding leaves with mirror recessed in the door with 19mm dia,
long cylindrical, brushed stainless steel handles and accessories
4 Nr

P.C. SUMS/PROVISIONAL SUMS/DAYWORKS

A54: PROVISIONAL WORK

E Include the provisional sum for kitchennette and accessaories Sum

 FITTINGS AND FIXTURES 15,000.00
To Summary
MATERIAL LABOUR
ITEMS DESCRIPTION QTY UNIT RATE AMOUNT RATE AMOUNT
FLOOR FINISHINGS

SURFACE FINISHES

M10: SAND CEMENT/CONCRETE/ SCREEDS/TOPPINGS

Mortar, cement and sand (1:3)
42mm backing to floors on concrete base; one coat; screeded

A Level and to falls only not exceeding 15 degrees from horizontal 197 m2

B 15mm backing to wall on sandcrete block base; one coat; screeded

43 m2
240

Cement 91 bags 400.00 96,000.00

Sharp sand/ 30 tons 1 trip

M40: STONE/CONCRETE/QUARRY/CERAMIC TILING/MOSAIC

600 x 600mm x 8mm thick Matt Porcelain tile as manufactured by CDK Nig. Ltd
liad horizonally, buff; 3 joints, symmetrical layout; bedding in 10 cement mortar
(1:3); pointing in cement mortar (1:3)

C Patterned, width exceeding 300; generally 197 m2

600.00 144,000.00
D 100mm units to skirting on cement and sand base 43 m2

Tiles 267 m2
Cement 48 Bags
Gum Cement 69 Bags
spacers 3 packets
Sharp sand / 30tons 1 Trip
Cutting Disc 1 dozen

WATERPROOFING

J41: BUILT-UP FELT ROOF COVERING

Polizilla water proof on screeded bed in accordance with manufacturers details

Bathrooms, Toilets,Kitchen and roof terrace ; to cement and sand base with
E
excedding 300mm flat; Sum
 FLOOR FINISHINGS
To Summary 240,000.00
MATERIAL LABOUR
ITEMS DESCRIPTION QTY UNIT RATE AMOUNT RATE AMOUNT
WALL FINISHINGS

SURFACE FINISHES

M20: PLASTERED/RENDERED/ROUGHCAST COATINGS

Internally and Externally

Mortar, cement and sand (1:4); steel trowelled

12mm work to walls on concrete base or blockwork

A width exceeding 300 964 m2

B width not exceeding 300 225 m 800.00 825,600.00

1032

Cement 115 Bags

Plaster Sand / 30tons 3 trips

M40: STONE/CONCRETE/QUARRY/CERAMIC TILING/MOSAIC

Supply and Fix the following tiles

300mm x 300mm x 10mm units commercially Quality Polished Ceramic White tiles
to walls on cement and sand base; level or to falls only not exceeding 15 degrees
from horizontal;

C Patterned, width exceeding 300; (Kitchens)/bathrooms 142 m2

D Patterned, width not exceeding 300mm 15 m2

157
Tiles 173 m2
Cement 32 bags
Gum Cement 45 bags 600.00 94,200.00
spacers 2 packets
Sharp sand / 30tons 1 trip
Cutting Disc 1 dozen

M10: SAND CEMENT/CONCRETE/ SCREEDS/TOPPINGS

15mm work to walls on concrete base or blockwork 142 m2

 E width exceeding 300 15 m2 400.00 62,800.00

Cement 22 bags
Plaster Sand 1 trip

PAINTING AND DECORATING

SURFACE FINISHES

INTERNALLY
M60: PAINTING/CLEAR FINISHING CAPL PAINT

Apply Fine coat shield emulsion paint or other approved quality; Mist coat, two full
coats Texcoat paint

Cement rendered general surfaces 1032 m2

F Paints 14 drums 500.00 516,000.00

F Facing bricks 40 m2 1,500.00 60,000.00

WALL FINISHINGS
To Summary 1,558,600.00
MATERIAL LABOUR
ITEMS DESCRIPTION QTY UNIT RATE AMOUNT RATE AMOUNT

CEILING FINISHINGS
SURFACE FINISHES
M20: PLASTERED/RENDERED/ROUGHCAST COATINGS

M501: CEILING AND SUSPENDED CEILING SYSTEM

Gypsum plaster board; POP gypsum suspended ceiling board, Thistle, insulating
grade; 5 joints, filled with plaster and scrimmed; fixing with galvanised nails, and
joint finished with POP including perimeter shadow gap and paint of the ceiling
board in accordance with manufacturer's instruction.

18mm work to ceilings on metal base

A width exceeding 300 157 m2 2,500.00 392,500.00

POP GYPSUM BOARDS 55 Boards

SURFACE FINISHES (INTERNALLY)

M60: PAINTING/CLEAR FINISHING CAPL PAINT

Apply "Dulux" or other approved quality; Mist coat, two full coats emulsion paint

Cement rendered, POP skimmed and sand paper smooth general surfaces

B Girth exceeding 300mm; Soffit of Ceiling 157 m2 500.00 78,500.00

Paints 2 drums

C Allow an item for protection of ceiling finishes item 50,000.00

 CEILING FINISHES
carried to summary 521,000.00

PROPOSED RESIDENTIAL DEVELOPMENT

MAIN BUILDING SUMMARY

SUBSTRUCTURE ( ALL PROVISIONAL) 2,255,075.00

FRAMES 203,500.00

ROOF AND ROOF COVERING 916,225.00

INTERNAL AND EXTERNAL WALLS 512,125.00

WINDOWS, DOORS AND IRONMONGERIES 223,500.00

FLOOR FINISHES 240,000.00

WALL FINISHES 1,558,600.00

CEILING FINISHES 521,000.00

PRELIMINARIES 1,000,000.00

MAIN BUILDING
To General summary 7,430,025.00