ADDITIONAL COST TO COMPLETE THE GROUND FLOOR (DECKING, CANTILIVER AND STAIRCASES)

FOR MR. TAH HEDLEY'S PROJECT IN WOTOLO BUEA

S/N DESIGNATION U Qty U.P AMOUNT(CFA)
PURCHASE OF AGGREGATES AND
I-0
WOOD MATERIALS
I-1 Gravel 15/25 Trips 2.00 330,000 660,000
I-2 Sharp Sand Trips 2.00 200,000 400,000
I-3 Boards 15 (Transportation inclusive) Bag 40.00 3,100 124,000
I-4 Boards 30 (Transportation inclusive) Roll 70.00 5,600 392,000
Indian Bamboo supports (3.2m long each)
I-5
(Transportation inclusive) pieces 240.00 425 102,000
Lattes for framework (2*2 purlin)
I-6
(Transportation inclusive) pieces 230.00 1,500 345,000
Sub Total - I 2,023,000
II-0 CANTELIVER WORK
II-1 Rod 12 (Transportation inclusive) U 24.00 7,600 182,400
II-2 Rod 6 (Transportation inclusive) U 28.00 1,900 53,200
II-3 Cement 42 (Transportation inclusive) Bag 25.00 5,800 145,000
II-4 Binding Wire Roll 10.00 1,000 10,000
II-5 Other accesseries (nails, water, lattes, …etc.) LS 1.00 30,000 30,000
Material Cost for Cantilever Works 420,600
Labor cost for cantilever work U 0.25 420,600 105,150
Sub Total - II 525,750
III-0 DECKING WORKS

Rod 12 to be added on the beams as

III-1 U 30.00 7,600 228,000
recommended by client (Transportation inclusive)

III-2 Rod 6 (Transportation inclusive) U 320.00 1,900 608,000

III-3 Cement 42 (Transportation inclusive) Bag 200.00 5,800 1,160,000
III-4 Binding Wire Roll 30.00 1,000 30,000
Other accesseries (nails, water, additional buckets,
III-5 LS 1.00 150,000 150,000
additional spades, …etc.)
Material Cost for Decking Works 2,176,000
Labor cost for cantilever work U 1.00 1,700,000 1,700,000
Sub Total - III 3,876,000
IV-0 02 STAIRCASE WORK

Rod 12 to be added on the beams as

IV-1 U 28.00 7,600 212,800
recommended by client (Transportation inclusive)

IV-2 Cement 42 (Transportation inclusive) Bag 40.00 5,800 232,000

IV-3 Binding Wire Roll 10.00 1,000 10,000
Other accesseries (nails, water, additional buckets,
IV-4 LS 1.00 40,000 40,000
additional spades, …etc.)
 Material Cost for Staircase Works 494,800
Labor cost for cantilever work U 0.25 494,800 123,700
Sub Total - IV 618,500
GRAND TOTAL I+II+III+IV 7,043,250

BRIEF SUMMARY
AMOUNT
S/N ITEMS
MATERIAL LABOUR

I-0 PURCHASE OF AGGREGATES AND WOOD MATERIALS 2,023,000 -

II-0 CANTELIVER WORK 420,600 105,150
III-0 DECKING WORKS 2,176,000 1,700,000
IV-0 02 STAIRCASE WORK 494,800 123,700

TOTAL 5,114,400 1,928,850

GRAND TOTAL 7,043,250