EXCAVATION/ FOUNDATION COST

Item Description Qty Unit Rate Amount

Preliminaries
A Store/office, table, chairs& p.s 1,500,0000.00
water for work

B Trench excavation 675mm

wide by 1000 mm depth 742.5 M3 1,500 1,113,750.00

C Foundation
Mass in-situ concrete 1:2:4 – 179 M3 70,000 12,530,000.00
20mm aggregate in foundation

13,643,750.00
 FENCE /BLOCK WORK

Item Description Qty Unit Rate Amount

A. 225mm Block work in 4180 M2 6,000 25,080,000.00

Fence

B. Plastering of both sides of 8,360 M2 2,000 16,720,000.00

walls

C. Concrete coping 24.97 M3 70,000 1,747,000.00

D. Security fence wire 1,100 M 1,300 1,430,000.00

including angle irons
approximately five coils
per meter stretch

E. Back filling and 1,100 M3 520 572,000.00

compaction

45,549,000.00
BOREHOLE

Item Description Qty Unit Rate Amount

Borehole
Geographical Survey
A. p.s 50,000.00

B. Assumed depth of borehole 90 M 7,000 630,000.00

C P.s 276,000.00
Accessories
D. Metal stanchion Support,
base
p.s 1,200,000.00
2000mmx2000mm,height
4000mm
Gp- storex tank size of
E. Nr. 68,000 272,000.00
1500 litters 4

2,428,000.00
 210 METERS U-SHAPE LINE DRAINAGE AT THE BACK

Item Description Qty Unit Rate Amount

EXCAVATION
A. Excavation of trench 114 M3 1,200 136,800.00
900mm wide by 600mm
depth
Concrete in foundation
Plain in situ concrete:
(1:3:6 – 20MM aggregate
B as before described
Blinding 50,000 500,000.00
10 M3
Reinforced in situ
concrete (1:2:4-19mm
aggregate) developing
minimum work strength
of 21 KN/M2 at 28 days in:

C. Base 70,000 2,660,000.00

38 M3

D. Wall 40 M3 70,000 2,800,000.00

E. Form work 252 M2 3500 882,000.00

F. Reinforcement 10-12mm 680,000 2,040,000.00

3 ton
diameter bar

Total 9,018,800.00
 PROPOSED GATE HOUSE
Element No. 1
Sub Structure (All provisional)

Excavation and earthworks

Excavate vegetable topsoil
A. average 150mm deep and deposit
in heaps
Trench Excavation
B. Excavate trench to receive
concrete in foundation 19 M3 1,500 28,500.00
GRANULAR MATERIAL;
RED LATERITE
C. Approved imported lateritic
earth filling to make up levels 10 M3 3,500 35,000.00
well compacted in 300mm thick
layers
Hardcore, broken block, brick,
D. block or other approved hard
material
Filling to make up levels not
exceeding 150mm average thick 7 M3 5,500 38,500.00
compacting with vibrator
compactor
E. Return, fill and ram selected
excavated materials around 8 M3 650 5,200.00
foundations.

F. Dispose surplus excavated

materials away from site 11 M3 600 6,600.00
level and compact the bottom of
excavations 27 M2 250 6,750.00
G. termite treatment
Dieldrex 20” or other equal and
H. approved anti-termite solution to 102 M2 350 35,700.00
sides and bottom of excavation

J.

156,250.00
Item Description Qty Unit Rate Amount

Substructure Continued
140 flexible sheet tanking/damp
proofing membranes
K. 40 M2 400 16,000.00
Tanking and damp proofing
0.25mm thick damp proof
membrane.
Reinforced in situ concrete
(1:2:4 – 19mm aggregate)
L. developing minimum work
strength of 21 KN/M2 at 28 days 9 M3 60,000 540,000.00
M. in:
150mm thick floor slab/ramp 46 M2 1,200 55,200.00
REINFORCEMENT
BRC wire mesh fabric
reinforcement ref: No. A192 laid
in 150mm ends and sides laps in
floor slab (measured net)

A. FORM WORK
Sawn form work to: 44 M 375 16,500.00
Edges of floor slab/steps; 150mm
high
B. Plain in situ concrete: (1:3:6 –
20MM aggregate as before 6 M3 60,000 360,000.00
C. described in:
Foundation 41 M2 6,200 254,200.00
Block work
230mm thick Hollow sandcrete
block work wailing laid in (1:3)
cement and sand mortar bed and
joints in a stretcher band filled
D. solid with concrete (1:3:6)
39 M 500 19,500.00
50mm thick cement and sand (1:1)
Damp proof course; 230mm wide
under walls

A. 15 M2 1,500 22,500.00
Substructure Finishing
18mm thick cement and sand (1:6)
B. rendering to external faces of 15 M2 4,000 60,000.00
walls
Prepare and apply two coats of
emulsion paint to surface of 1,343,900
rendering

Collections 156,250.00
Gate House 1/Page 1 1,343,900.00
Gate House 1/Page 2
Gate House 1/Page
Element No. 1 1,499,250.00
Substructure carried to
summary
Item Description Qty Unit Rate Amount

Element No. 2
Frames (Provisional)
Concrete works
Reinforced insitu concrete
(1:2:4-19mm aggregate)
developing minimum work
strength of 21 KN/M2 at 28 days
in: 0.5 M2 70,000 35,000.00
A. Rectangular Columns
B. Lintels 2 M3 70,000 140,000.00
Reinforcement
C. 8-16mm diameter high tensile bar 211 Kg 450 94,950.00
reinforcement
Form work
Sawn form work to:
D. Sides of columns 6 M2 2,000 12,000.00
E. . Sides of bottom of Lintels 19 M2 2,000 38,000.00

Element No. 2
Frames carried to summary 319,950.00

Element No. 3
Roof Structures and Coverings
Concrete Works
Reinforced Insitu Concrete
(1:2:4 -19mm aggregate
developing minimum work
strength of 21 KN/M2 at 28 days
in:
A. Concrete in Roof Beam 2 M3 70,000 140,000.00
Reinforcement (Provisional)
8 -12mm diameter high tensile bar
B. reinforcement 232 Kg 450 104,400.00
Form Work
Sawn form work to:
Sides of roof beam
C. Timber roof Trusses 23 M2 2,000 46,000.00
The Following in sawn
hardwood treated with
solignum or other equal nd
approved
D. 50 x 50 noggins @ 600mm c/c
E 50 x 75 purins @ 900mm c/c 229 M 300 68,700.00
G 50 x 100 struts and ties
H 50 x 150 rafter @ 1,200mm 112 M 400 44,800.00
J 50 x 150 rafter @ 1,200mm 131 M 450 58,950.00
c/c 68 M 550 37,400.00
K 50 x 150 tie beam @ 1,200 c/c
L 50 x 150 kingpost @ 1,200mm c/c 53 M 550 29,150.00
M 25 x 300 fascia board 21 M 550 11,550.00
33 M 1,200 39,600.00

580,550.00
Item Description Qty Unit Rate Amount
Roof Structures and covering
Roofing Sheet continue
Long span Aluminum Roofing
sheets natural soffits and
coloured top (as approved by
Architect) 0.70mm gauge roof
coverings; fixing to steel roof
trusses m/s with fixing screws;
20mm end taps and one or two
corrugation side laps
Roof Covering
Fascia cladding 300mm high
Ditto ridge capping; 300mm
A. wide 76 M2 5,500 418,000.00
B. 33 M2 5,500 181,500.00
C. To Collection 15 M 1,200 18,000.00

COLLECTIONS 580,500.00
Element No. 3 617,500.00
Roof structures and covering
carried to summary
1,198,000.00

Element No. 4
Internal / External Walls
Block work
230mm thick Hollow sandcrete
block work laid in cement and
sand (1:3) stretcher bond

A. 150m thick ditto 104 M2 6,200 644,800.00

Element No. 4
B. Internal/External walls carried 11 M2 5,000 55,000.00
to summary

699,800.00
 Item Description Qty Unit Rate Amount
Element No. 5
Windows
Aluminum works

Supply and fix the following

powder coated bronze anodized
aluminum sliding windows
comprising frames, casement in
5mm thick clear glazing with
bars, ironmongery and all other
accessories in accordance with
manufacturer’s instructions.
Aluminum window overall size
1,200 x 1,200mm high
A. Ditto 600 x 600mm high 4 No 45,000 180,000.00
Miscellaneous
B. Supply and fixing of burglar bar 2 No 10,000 20,000.00
to window openings
C. 7 M2 15,000 210,000.00
Element No. 5
Windows carried to summary
410,000.00

Element No. 6
Doors
Panel Doors
Panel door size 900 x 2,100mm
high
Ditto; timber doors size 750 x
A. 100mm high 1 No 66,000 66,000.00

B. 2 No 55,000 110,000.00

Element No.6
carried to summary

176,000.00

Item Description Qty Unit Rate Amount

Element No. 7: finishes
 Floor finishes
Screed bed
A. 50mm thick cement and sand (1:4) bed to receive tiles 40 M2 1000 40,000.00
Tiling
B. 400 x 400 x 12mm thick ceramic floor tile laid on bed 40 M2 3,000 120,000.00
(measured separately)
C. 100mm skirting 33 M 450 14,850.00
Wall finishes
Externally
D. Cement and sand (1:6) smooth rendering to surface of walls 102 M2 1,000 102,000.00
externally
E. Prepare and apply pop Tyrolean screeding to surfaces of 102 M2 1,000 102,000.00
rendered wall
Internally
F. Cement and sand (1:6) smooth rendering to surface of walls 107 M2 1,000 107,000.00
internally
G. Ditto screeding backing to receive tiles 33 M2 2,500 82,500.00
Tilling
H. 20 x 30 x 8cm thick glazed ceramic wall tile in matching 33 M2 2,500 82,500.00
cement color
Painting
J. Prepare and apply two coats of emulsion paint to rendered 74 M2 1,000 74,000.00
walls internally
K. Ditto Textured paint to external surfaces of rendered and 102 M2 1,000 102,000.00
Tyrolean wall
L. Pop Ceiling Internal/External 55 M2 5,500 302,500.00

Element No.7 carried to summary 1,129,350.00

Item Description Qty Unit Rate Amount

A. Electrical Installation P.S 200,550.00

B. Mechanical P.S 292,000.00

 Summary
A.

A Element No. 1 – Substructure 1,449,250.00

B Element
C. No. 2 – Frames 319,950.00

C Element
B. No. 3 – Roof Structure & Covering 1,198,000.00

D Element
C. No. 4 – Internal/External Walls 699,800.00

E Element
D. No. 5 – Windows 410,000.00

F Element
E. No. 6 – Doors 176,000.00

G Element
F. No. 7 – Mechanical Services 292,000.00

H Element
G. No. 8 – Electrical Services 200,550.00

J Element No. 9 – Finishing 1,129,350.00

K Metal gate 500,000.00

Total estimated cost for gate house& gate carried to general summary N 6,374,900.00
General summary
1. FOUNDATION /EXCAVATION 13,643,750.00

2. FENCE/BLOCK WORK 45,549,000.00

3. BOREHOLE 2,428,000.00

4. 210 METERS U-SHAPE LINE DRAINAT THE BACK 9,018,800.00

5. GATE HOUSE AND GATE 6,347,900.00

6. PRELIMINARIES 1,500,000.00

78,514,450.00

7. ADD. CONTINGENCY 5% 3,925,722.5

GRAND TOTAL N 82,440,172.5