MATERIAL AND LABOUR 2021 OCTOBER

SCHEDULE
PROPOSED RESIDENTIAL DEVELOPMENT(BLOCK OF 2BEDROOM APARTMENTS,4UNITS) AT
PLOT NO. 627, CADASTRAL ZONE F18, DAWAKI, FCT-ABUJA

ITEM
DESCRIPTION QTY UNIT RATE AMOUNT N : K

SUBSTRUCTURE

A Site clearance of bushes, shrubs and undergrowth 319 m2 70.00 22,330.00

C Excavation of foundation trench 218 m3 700.00 152,600.00

D Excavate pit for column / bases 95 m3 950.00 90,250.00

F Level and Compact bottom of excavation 208 m2 120.00 24,960.00

G Backfilling to excavation 117 m3 750.00 87,750.00

H Remove surplus excavated mat from site 196 m3 1,250.00 245,000.00

777
J Apply Dieldrex antitermite to faces of excavation m2 80.00 62,160.00

K Damp Proof Membrane 2layers, 1000 gauge 302 m2 500.00 151,000.00

L Laterite filling to make up level 114 m3 2,500.00 285,000.00

M 300mm bed of hardcore filling 76.00 m2 3,650.00 277,400.00

50mm concrete blinding for strip foundation 10.00

N column bases
Cement 30.00 bag 3,500.00 105,000.00
Sharp sand 7.70 m 3
4,500.00 34,650.00
Labour 10.00 m 3
5,000.00 50,000.00

33.00
P Concrete in Strip foundation bed 1:2:4 ( Grade 15)
Cement 181.50 bag 3,500.00 635,250.00
Sharp sand 25.41 m3 4,500.00 114,345.00
Granite 29.04 m 3
5,000.00 145,200.00
Labour 33.00 m 3
5,000.00 165,000.00

TO COLLECTION N 2,647,895.00

MATERIAL AND LABOUR SCHEDULE Page 1

ITEM
DESCRIPTION QTY UNIT RATE AMOUNT N : K
Concrete in Column Bases and stairs base (1:2:4) 26.00
A Reinforced concrete
Cement 143.00 bag 3,500.00 500,500.00
Sharp sand 20.02 m 3
4,500.00 90,090.00
Granite 22.88 m 3
5,000.00 114,400.00
Labour 26.00 m 3
5,000.00 130,000.00

3.00
B Concrete in stud column (1:2:4) Reinforced concrete
Cement 16.50 bag 3,500.00 57,750.00
Sharp sand 2.31 m3 4,500.00 10,395.00
Granite 2.64 m 3
5,000.00 13,200.00
Labour 3.00 m 3
5,000.00 15,000.00

150mm oversite bed DPC (1:2:4) Reinforced 45.00

C concrete
Cement 247.50 bag 3,500.00 866,250.00
Sharp sand 34.65 m3 4,500.00 155,925.00
Granite 39.60 m 3
5,000.00 198,000.00
Labour 45.00 m 3
5,000.00 225,000.00

D BRC fabric mesh 302.00

BRC fabric mesh 14.80 roll 17,000.00 251,666.67
Labour 302.00 m2 150.00 45,300.00

2 layers of 3mm thick bitumenous standard felt on 211.00

E foundation walls
3mm thick bitumenous felt 23.44 roll 21,500.00 504,055.56
Labour 211.00 m 2
150.00 31,650.00

TO COLLECTION N 3,209,182.22

MATERIAL AND LABOUR SCHEDULE Page 2

ITEM
DESCRIPTION QTY UNIT RATE AMOUNT N : K

3.30
A Reinforcement to column bases
Y16 3.30 Ton 438,000.00 1,445,400.00
Binding Wire 6.60 bdl 10,500.00 69,300.00
Labour 3.30 Ton 40,000.00 132,000.00

Reinforcement to staircase starter bar, and stud 0.70

B column
Y16 0.70 Ton 438,000.00 306,600.00
Binding Wire 1.40 bdl 10,500.00 14,700.00
Labour 0.70 Ton 40,000.00 28,000.00

Sawn Marin board Formwork (Vertical side of

column bases, studs column and sides of oversite 120.00
C concrete )
1.2 X 2.4m x 19mm 42.86 lght 12,500.00 535,714.29
2x4x12 timber 42.00 lght 450.00 18,900.00
Nail 1.20 bag 14,500.00 17,400.00
Labour 120.00 m 400.00 48,000.00

D Blockwork in foundation 268.00

230mm blocks 2,680.00 Pcs 230.00 616,400.00
Cement 55.83 bag 3,500.00 195,416.67
Sand 58.96 m3 4,500.00 265,320.00
Weak concrete filling sum 70,000.00
Labour mixing 13.56 m3 1,500.00 20,341.20
Labour Laying 2,680.00 m 2
60.00 160,800.00

Allow provisional sum for Additional work in

E foundation 200,000.00

TO COLLECTION N 4,144,292.15

COLLECTION

PAGE 1 2,647,895.00

PAGE 2 3,209,182.22

PAGE 3 4,144,292.15

SUB STRUCTURE N 10,001,369.37

MATERIAL AND LABOUR SCHEDULE Page 3

ITEM DESCRIPTION QTY UNIT RATE AMOUNT N : K
SUPER STRUCTURE

FRAME AND UPPER FLOORS

A FLOOR BEAM (1:2:4) Reinforced concrete 19.00

Cement 104.50 bag 3,500.00 365,750.00
Sharp sand 14.63 m 3
4,500.00 65,835.00
Granite 16.72 m3 5,000.00 83,600.00
Labour 19.00 m 3
5,000.00 95,000.00

B COLUMN (1:2:4) Reinforced concrete 11.00

Cement 60.50 bag 3,500.00 211,750.00
Sharp sand 8.47 m3 4,500.00 38,115.00
Granite 9.68 m 3
5,000.00 48,400.00
Labour 11.00 m 3
5,000.00 55,000.00

Staircases(including steps, stairwaist and landing) 5.00

C (1:2:4) Reinforced concrete
Cement 27.50 bag 3,500.00 96,250.00
Sharp sand 3.85 m 3
4,500.00 17,325.00
Granite 4.40 m3 5,000.00 22,000.00
Labour 5.00 m 3
5,000.00 25,000.00

D lintels (1:2:4) Reinforced concrete 10.00

Cement 55.00 bag 3,500.00 192,500.00
Sharp sand 7.70 m3 4,500.00 34,650.00
Granite 8.80 m 3
5,000.00 44,000.00
Labour 10.00 m 3
5,000.00 50,000.00

SLABS AND CANTILEVER( First floor slab) (1:2:4) 54.00

E Reinforced concrete
Cement 297.00 bag 3,500.00 1,039,500.00
Sharp sand 41.58 m 3
4,500.00 187,110.00
Granite 47.52 m3 5,000.00 237,600.00
Labour 54.00 m 3
5,000.00 270,000.00

F Reinforcement to COLUMNS 1.87

Y16 - 10 1.87 Ton 438,000.00 819,060.00
Binding Wire 3.74 bdl 10,500.00 39,270.00
Labour 1.87 Ton 45,000.00 84,150.00

TO COLLECTION 4,121,865.00

MATERIAL AND LABOUR SCHEDULE Page 4

ITEM
DESCRIPTION QTY UNIT RATE AMOUNT N : K
A Reinforcement in Lintels 1.15
Y16 - 10 1.15 Ton 438,000.00 503,700.00
Binding Wire 2.30 bdl 10,500.00 24,150.00
Labour 1.15 Ton 45,000.00 51,750.00

B Reinforcement to Floor beams, 2.78

Y12 - 10 2.78 Ton 438,000.00 1,217,640.00
Binding Wire 5.56 bdl 10,500.00 58,380.00
Labour 2.78 Ton 45,000.00 125,100.00

7.87
Reinforcement to Slabs, and Staircases (First floor)
Y12 - 10 7.87 Ton 438,000.00 3,447,060.00
Binding Wire 15.74 bdl 10,500.00 165,270.00
Labour 7.87 Ton 45,000.00 354,150.00

Marin board as Sawn Formwork (Vertical Sides of 196.00

D Columns)
1.2 X 2.4m x 19mm 70.00 lght 12,500.00 875,000.00
2x4x12 timber 176.40 lght 400.00 70,560.00
Nail 3.92 bag 14,500.00 56,840.00
Labour 196.00 m2 500.00 98,000.00

RE-USE Marin board as Sawn Formwork (Sides of 208.00

E Beams)
1.2 X 2.4m x 19mm 74.29 lght 6,250.00 464,285.71
2x4x12 timber 62.40 lght 400.00 24,960.00
Nail 4.16 bag 14,500.00 60,320.00
Labour 208.00 m2 500.00 104,000.00

Marin board as Sawn Formwork to first floor slab 407.00

F (Sides and soffit of slabs)
1.2 X 2.4m x 19mm 145.36 lght 12,500.00 1,816,964.29
2x4x12 timber 366.30 lght 400.00 146,520.00
Nail 8.14 bag 14,500.00 118,030.00
Labour 407.00 m2 550.00 223,850.00

RE-USE Marin board as Sawn Formwork (Sides and 165.00

G Soffits of Lintels, and Staircase)
1.2 X 2.4m x 19mm 58.93 lght 6,250.00 368,303.57
2x4x12 timber 148.50 lght 750.00 111,375.00
Nail 3.30 bag 14,500.00 47,850.00
Labour 165.00 m2 550.00 90,750.00

TO COLLECTION 10,624,808.57

COLLECTION

PAGE 4 4,121,865.00

PAGE 5 10,624,808.57

FRAME TO SUMMARY N 14,746,673.57

MATERIAL AND LABOUR SCHEDULE Page 5

ITEM DESCRIPTION QTY UNIT RATE AMOUNT N : K

BLOCKWORK
BLOCKWORK

A 230mm Hollow Sandcrete Blocks 12,800.00 Nr 230.00 2,944,000.00

B 230mm Hollow Sandcrete Blocks parapet walls 1,530.00 Nr 230.00 351,900.00
- Nr -
14,330.00
MORTAR
Cement 298.54 bag 3,500.00 1,044,895.83
Sharp sand 315.26 m 3
4,500.00 1,418,670.00
Labour blockwork 14,330.00 Pc 75.00 1,074,750.00
Labour mixing 72.51 m3 1,500.00 108,764.70

WALL N 6,942,980.53

ROOF CARCASS AND COVERING

ROOF BEAMS AND CONCRETE FASCIA (1:2:4) 14.00
B Reinforced concrete
Cement 77.00 bag 3,500.00 269,500.00
Sharp sand 10.78 m3 4,500.00 48,510.00
Granite 12.32 m 3
5,000.00 61,600.00
Labour 14.00 m 3
4,000.00 56,000.00

RE-USE Marin board as Sawn Formwork (Sides and 247.00

C soffit of roof beams and concrete fascia)
1.2 X 2.4m x 19mm 88.21 lght 6,250.00 551,339.29
2x4x12 timber 222.30 lght 750.00 166,725.00
Nail 4.94 bag 14,500.00 71,630.00
Labour 247.00 m2 550.00 135,850.00

Reinforcement bars to Roof Beam and concrete 1.41

D fascia
Y16 - 10 1.41 Ton 438,000.00 617,580.00
Binding Wire 2.82 bdl 10,500.00 29,610.00
Labour 1.41 Ton 35,000.00 49,350.00

.55mm gauge Stonecoated(bond) Aluminium

roof covering 314.00 m2 4,000.00 1,256,000.00
CAPPING, AND FLASHING 45.00 m 1,550.00 69,750.00
Accessories - m 62,800.00
Eave Angle 31.00 m 1,850.00 57,350.00
LABOUR 1 m 2 125,600.00 125,600.00

50 x 100mm hardwood rafter, Kingpost, and strut 372.14 lght 620.00 230,728.57
50 x 100mm hardwood Tie beam 98.57 lght 620.00 61,114.29
75 x 50mm hardwood purlins 380.71 lght 480.00 182,742.86
50 x 50mm hardwood noggins 198.21 lght 390.00 77,303.57
Accessories including 3" nails(3bags), 4" nails(2bag) 1.00
6mm tie rod (21 lengths) sum 175,000.00 175,000.00
Transport Loading/offloading 55,000.00
LABOUR roof carcas 205,000.00

MATERIAL AND LABOUR SCHEDULE Page 6

ROOF CARCASS AND COVERING N 4,616,083.57

MATERIAL AND LABOUR SCHEDULE Page 7

ITEM
DESCRIPTION QTY UNIT RATE AMOUNT N : K

ROOF FELTING AND DRAIN PIPES

2 layers of 3mm thick bitumenous standard felt on 151.00

A Parapet Walls
3mm thick bitumenous felt 16.78 roll 21,500.00 360,722.22
Labour 151.00 m 2
700.00 105,700.00

100mm complete 4bar Pipes buried inside wall 37.00

B drop down to nearest inspection chamber
100mm diameter pipe 13.21 Length 5,000.00 66,071.43
Bends,Tees and Sockets 11.10 Nr 2,500.00 27,750.00
Labour(including chisealing) 37.00 m 250.00 9,250.00
100mm Fulbora Floor drain 4.00 Nr 6,500.00 26,000.00

ROOF FELTING AND DRAIN PIPES N 595,493.65

ALUMINIUM WINDOWS

Supply and fix Aluminium Framed Fixed/Casement

Projected Panel Windows With Reflective Tinted
glass including Ainsect screen, locks, hinges, rollers
and rubber fillets in

C Ditto; size 1800mm x 1200mm high 4 Nr 90,720.00 362,880.00

D Ditto: size 1200 x 1200mm high 8 Nr 60,480.00 483,840.00

E Ditto: size 750 x 1200mm high 40 Nr 42,500.00 1,700,000.00

F Ditto: size 600 x 2100mm high 4 Nr 55,000.00 220,000.00

G Ditto: size 600 x 600mm high 12 Nr 22,500.00 270,000.00

H Ditto but designed Burglar proof 66 m2 14,500.00 957,000.00

Prepare and apply Gloss paint on the general surface

J of Burglar proof 66 m2 1,050.00 69,300.00

WINDOWS TO SUMMARY N 4,063,020.00

MATERIAL AND LABOUR SCHEDULE Page 8

ITEM
DESCRIPTION QTY UNIT RATE AMOUNT N : K
SECURITY DOOR

Supply and Install approved TURKISH security door

complete with associated accessories such as
architraves locks, hinges, and key cylinder

Ditto but double leaf Security Steel Door 1200 x

A 2100mm high 8 Nr 175,000.00 1,400,000.00

Ditto but well polished single leaf Security Steel

B Door 900 x 2100mm high 4 Nr 140,000.00 560,000.00

Ditto but Purpose Made Solid Core single Door size

900 x 2100mm high, with steel frame and other
C accessories 18 Nr 130,000.00 2,340,000.00

Ditto butPurpose Made Solid Core single Door single

leaf Door size 750 x 2100mm high, with steel frame
D and other accessories 16 Nr 130,000.00 2,080,000.00

All doors installations including choking, and other

E mansory work 46 Nr 8,500.00 391,000.00

DOORS N 6,771,000.00

MATERIAL AND LABOUR SCHEDULE Page 9

ITEM
DESCRIPTION QTY UNIT RATE AMOUNT N : K

MECHANICAL SERVICES

PLUMBING INSTALLATION

SANITARY FITTINGS

Complete set of Water Closet (Sweethome)

A including pan connector and other accessories 12 Nr 45,000.00 540,000.00

C Kitchen sink (single Bowl) including all accessories 4 Nr 45,000.00 180,000.00

Water heater ARISTON 15litres including all
D accessories 8 Nr 48,500.00 388,000.00

E Toilet Roll holder 12 Nr 2,500.00 30,000.00

F Towel Rail 8 Nr 4,500.00 36,000.00

H 600 x 800mm Mirror with screwed to tiled wall 12 Nr 12,500.00 150,000.00

Wash hand basin including pan connector and other

J accessories 12 Nr 22,500.00 270,000.00

L Angle vave 64 Nr 1,350.00 86,400.00

Supply and Carefully install Angle type glass shower

cubicle with complete accessories including mixer
M tap, waste and others 8 Nr 230,000.00 1,840,000.00

Allow for all installation WC, Kitchen sink, water

P heater and Wash hand basin 36 Nr 3,000.00 108,000.00

Allow for all installation Angle type glass shower

Q cubicle 8 Nr 15,000.00 120,000.00

R Allow for all installation accessories 96 Nr 1,200.00 115,200.00

S Extractor fan shall be xpelair fan (GX6) & (GX9) 12 Nr 18,500.00 222,000.00
with all necessary accessories including installation

MECHANICAL SERVICVE TO COLLECTION N 4,085,600.00

MATERIAL AND LABOUR SCHEDULE Page 10

ITEM
DESCRIPTION QTY UNIT RATE AMOUNT N : K

PIPE WORKS

HOT AND COLD WATER PIPE

25mm diameter high quality Polypropylene 52.00

A Random Pipe (PPR Pipe)
50mm diameter pipe 11.56 Length 5,500.00 63,555.56
Bends,Tees, Nipple and Sockets 15.60 Nr 2,600.00 40,560.00
Labour (including chisealing and digging) 52.00 m 250.00 13,000.00

19mm diameter high quality Polypropylene 182.00

B Random Pipe (PPR Pipe)
20mm diameter pipe 50.56 Length 2,000.00 101,111.11
Bends,Tees, Nipple and Sockets 54.60 Nr 1,650.00 90,090.00
Labour (including chisealing) 182.00 m 170.00 30,940.00

13mm diameter high quality Polypropylene 114.00

C Random Pipe (PPR Pipe)
15mm diameter pipe 31.67 Length 1,700.00 53,833.33
Bends,Tees, Nipple and Sockets 34.20 Nr 1,200.00 41,040.00
Labour (including chisealing) 114.00 m 170.00 19,380.00

SOIL WASTE WATER PIPE

50mm diameter waste high quality complete 4bar 229.00

D blue pipe
50mm diameter pipe 63.61 Length 3,500.00 222,638.89
Elbow,Tees, and Sockets 45.80 Nr 2,150.00 98,470.00
Labour (including chisealing and digging) 229.00 m 320.00 73,280.00

100mm diameter waste high quality complete 4bar 177.00

E blue pipe
100mm diameter pipe 49.17 Length 4,800.00 236,000.00
Elbow,Tees, and Sockets 53.10 Nr 2,650.00 140,715.00
Labour (including chisealing and digging) 177.00 m 380.00 67,260.00

F Floor drain with trap 16 Nr 3,200.00 51,200.00

G Inspection Chamber size 450 x 450 450mm deep 16 Nr 13,500.00 216,000.00

Supply and install 13mm and 32mm copper

pipe,amaflex,water hose,green hose and cable for
H air-condition installation 45 m 18,500.00 832,500.00

MECHANICAL SERVICVE TO COLLECTION N 2,391,573.89

MATERIAL AND LABOUR SCHEDULE Page 11

ITEM
DESCRIPTION QTY UNIT RATE AMOUNT N : K

COLLECTION PAGE

A PAGE 9 4,085,600.00

B PAGE 10 2,391,573.89

MECHANICAL SERVICES TO SUMMARY N 6,477,173.89

MATERIAL AND LABOUR SCHEDULE Page 12

ITEM
DESCRIPTION QTY UNIT RATE AMOUNT N : K
ELECTRICAL SERVICES

60A 8 ways TP & N Distributin Board

4 nr
A complete with miniature circuit breakers 75,000.00 300,000.00

C 200A MV Panel 1 nr 350,000.00 350,000.00

D 200A Sub- Panel 1 nr 120,000.00 120,000.00

E 60A tp&n ELCB 4 nr 42,500.00 170,000.00

Earthing of panels (including digging of pit, 250,000.00 250,000.00

1 item
charcoal, salt, earth electrode and earth rod
F

CABLE (COLEMAN)

G 4 X 16mm s.q copper cable 324.00

16mm copper cable 3.60 Roll 92,500.00 333,000.00
Labour 324.00 m 75.00 24,300.00

H 3 X 10mm s.q copper cable 130.00

10mm copper cable 1.44 Roll 65,000.00 93,888.89
Labour 130.00 m 50.00 6,500.00

J 3 X 6mm s.q copper cable (Red, Green and Black) 189.00

6mm copper cable 2.10 Roll 34,500.00 72,450.00
Labour 189.00 m 50.00 9,450.00

K 3 X 4mm s.q copper cable (Red, Green and Black) 449.00

4mm copper cable 4.99 Roll 30,500.00 152,161.11
Labour 449.00 m 50.00 22,450.00

L 3 X 2.5mm s.q copper cable 2,090.00

2.5mm copper cable (Red, Green and Black) 22.00 Roll 16,500.00 363,000.00
Labour 2,090.00 m 40.00 83,600.00

M 3 X 1.5mm s.q copper cable 7,045.00

1.5mm copper cable (Red, Green and Black) 74.16 Roll 9,800.00 726,747.37
Labour 7,045.00 m 30.00 211,350.00

Electrical Conduits Pipes (Salvin)

N 25mm diameter Salvin high quality Conduit pipe 2,799.00

25mm diameter pipe 48.26 Bundles 15,500.00 748,008.62
junction boxes, Locknuts, Couplers,Bends and 279.90
Sockets Nr 600.00 167,940.00
Labour (including chisealing) 2,799.00 m 90.00 251,910.00

ELECTRICAL SERVICVE TO COLLECTION N 4,456,755.99

MATERIAL AND LABOUR SCHEDULE Page 13

ITEM
DESCRIPTION QTY UNIT RATE AMOUNT N : K

Electrical Fittings and Accessories

A 20mm diameter Salvin high quality Conduit pipe 5,636.00

25mm diameter pipe 97.17 Bundles 11,800.00 1,146,634.48
junction boxes, Locknuts, Couplers,Bends and 563.60
Sockets Nr 500.00 281,800.00
Labour (including chisealing) 5,636.00 m 70.00 394,520.00

B 12W LED Anti-splash toilet fitting (England Type) 12 nr 4,500.00 54,000.00

12W LED recess down light compact flourescent

C (England Type) 16 nr 4,500.00 72,000.00

32W LED recess P.O.P flourescent light (England

D Type) 32 Nr 6,500.00 208,000.00

E 25W Wall bracket of approved type 52 nr 4,100.00 213,200.00

1 X 24W External wall mounted security

16 nr
F light (England Type) 7,500.00 120,000.00

G 4 X 20W suspended mini Chanderlier 4 nr 48,500.00 194,000.00

H 1 X 40W Pendant light fittings 10 Nr 18,500.00 185,000.00

J LABOUR FOR ALL ELECTRICAL FITTINGS 250,000.00

ELECTRICAL SERVICVE TO COLLECTION N 3,119,154.48

MATERIAL AND LABOUR SCHEDULE Page 14

ITEM
DESCRIPTION QTY UNIT RATE AMOUNT N : K

Electrical Fittings and Accessories Cont,d

A 10A 1-gang 1-way switch 20 nr 1,200.00 24,000.00

B 10A 2-gang 2-way switch 24 nr 1,350.00 32,400.00

C 10A 3-gang 3-way switch 8 nr 1,450.00 11,600.00

D 13A twin switch socket outlet 24 nr 2,600.00 62,400.00

E 13A Single switch socket outlet 30 nr 2,300.00 69,000.00

15A Single switch socket outlet 16 nr 2,650.00 42,400.00

F Bed switch 8 Nr 1,250.00 10,000.00

H 40A Cooker Control outlet 4 nr 15,500.00 62,000.00

J Water heater out let 8 nr 3,600.00 28,800.00

K TV outlet 8 nr 2,600.00 20,800.00

L Telephone outlet 8 nr 2,600.00 20,800.00

M Extractor fan Flex for connection 12 Nr 2,500.00 30,000.00

N LABOUR FOR ALL ELECTRICAL FITTINGS 82,840.00

ELECTRICAL SERVICVE TO COLLECTION N 497,040.00

PAGE 12 4,456,755.99

PAGE 13 3,119,154.48

PAGE 14 497,040.00

ELECTRICAL INSTALLATION N 8,072,950.47

MATERIAL AND LABOUR SCHEDULE Page 15

ITEM
DESCRIPTION QTY UNIT RATE AMOUNT N : K
FITTINGS AND FIXTURES
Supply and install kitchen (Ground floor) cabinet of
approved size with worktop slab finished in granite
A surface of high quality 2 Nr 220,000.00 440,000.00

Supply and install kitchen (first floor) cabinet of

approved size with worktop slab finished in granite
B surface of high quality 2 Nr 220,000.00 440,000.00

Ditto but 1200 x 900mm hanged cupboard

C suspended 8 Nr 25,000.00 200,000.00

Supply and Install wardrobe finished with MDF of

D approved sizes in rooms 8 Nr 170,000.00 1,360,000.00

E Installation of all fixtures and fittings 90,000.00

STAINLESS STEEL HANDRAIL

Fabricate and install decorative stainless steel

F handrail, silver colour or other approved by client 18 m 19,500.00 351,000.00

G Ditto but Balcony 27 m 21,500.00 580,500.00

FITTINGS AND FIXTURES N 3,461,500.00

FLOOR FINISHES
H SCREEDED BED (1:3) 38mm 531.00
Cement 66.38 bag 3,500.00 232,312.50
Sharp sand 30.80 m 3
4,500.00 138,591.00
Labour 531.00 m 2
250.00 132,750.00

402
J Glazed Vitrified FLOOR Tiles (CDK)
600 X 600mm Glazed floor tiles 402 m2 6,825.00 2,743,650.00
Tile Glue Royal 50.25 bags 2,650.00 133,162.50
Cement 40.2 bags 3,500.00 140,700.00
LABOUR FIXING TILES 402.00 m2 550.00 221,100.00

83
K UNGlazed Vitrified FLOOR Tiles in toilet area
400 X 400mm Glazed floor tiles 83 m2 4,500.00 373,500.00
Tile Glue Royal 10.375 bags 2,650.00 27,493.75
Cement 8.3 bags 3,500.00 29,050.00
LABOUR FIXING TILES 83.00 m2 500.00 41,500.00

Glazed Vitrified FLOOR Tiles in staircase and 46

L landing (CDK)
300 X 600mm Glazed floor tiles 46 m2 6,825.00 313,950.00
Tile Glue Royal 5.75 bags 2,650.00 15,237.50
Cement 4.6 bags 3,500.00 16,100.00
LABOUR FIXING TILES 46.00 m2 1,150.00 52,900.00

MATERIAL AND LABOUR SCHEDULE Page 16

FLOOR FINISHES N 4,611,997.25

MATERIAL AND LABOUR SCHEDULE Page 17

ITEM
DESCRIPTION QTY UNIT RATE AMOUNT N : K
WALL FINISHES

RENDERING TO WALL for Paint (External and 830.00

A parapet wall) 16.5mm
Cement 103.75 bag 3,500.00 363,125.00
Plaster sand 39.01 m3 3,500.00 136,535.00
Dressing to windows and doors 256.00 m 150.00 38,400.00
Labour 830.00 m2 250.00 207,500.00

1,369.00
B RENDERING TO WALL for paint (internal) 16.5mm
Cement 171.13 bag 3,500.00 598,937.50
Plaster sand 64.34 m 3
3,500.00 225,200.50
Dressing to windows and doors 488.00 m 150.00 73,200.00
Labour 1,369.00 m2 250.00 342,250.00

C RENDERING TO WALL for Tiles (int) 16.5mm 433.00

Cement 54.13 bag 3,500.00 189,437.50
Plaster sand 20.35 m3 3,500.00 71,228.50
Dressing to windows and doors 178.00 m 150.00 26,700.00
Labour 433.00 m2 250.00 108,250.00

Plaster of Paris screeding to wall to received paint 2,422.00

D internally and Externally
Direct screeding paint(Stallion Product) 173.00 20litres 5,600.00 968,800.00
POP Cement 60.55 bags 5,500.00 333,025.00
Labour 2,422.00 m2 300.00 726,600.00

E Glazed Ceramic wall Tiles (Wet Area) 487

300 X600mm Vitrified floor tiles 487 m2 5,500.00 2,678,500.00
White Cement 13.91428571 bags 2,650.00 36,872.86
Cement 81.16666667 bags 3,500.00 284,083.33
LABOUR FIXING TILES 487.00 m2 500.00 243,500.00

WALL FINISHES 7,652,145.19

CEILING FINISHES
P.O.P SUSPENDED CEILINGS
523
POP Cements 249.047619 bags 5,500.00 1,369,761.90
Fillers 313.8 kg 1,300.00 407,940.00
Soap, groundnut oil 41.84 item 2,500.00 104,600.00
Labour 523 m2 750.00 392,250.00

RENDERING TO WALL for Soffit of Slab 16.5mm 309.00

Cement 38.63 bag 3,500.00 135,187.50
Plaster sand 14.52 m3 3,500.00 50,830.50
Labour 309.00 m 2
320.00 98,880.00

CEILING FINISHES N 2,559,449.90

MATERIAL AND LABOUR SCHEDULE Page 18
ITEM
DESCRIPTION QTY UNIT RATE AMOUNT N : K
PAINTING

PAINTING TO WALL for Paint (external) WEATHER 907.00

A SHIELD DULUX PAINT
20 Litre paint 12.96 drum 61,605.67 798,233.47
Preparation of walls 907.00 sum 50.00 45,350.00
Labour 907.00 m 2
150.00 136,050.00

PAINTING TO WALL (internal) SILK EMULSION 1,515.00

B Dulux PAINT
20 Litre paint 15.95 drum 67,363.80 1,074,275.34
Preparation of walls 1,515.00 sum 50.00 75,750.00
Labour 1,515.00 m 2
150.00 227,250.00

PAINTING TO Soffit of Slab And POP (internal) 523.00

C Emulsion DULUX PAINT
20 Litre paint 5.51 drum 67,363.80 370,855.45
Preparation of walls 523.00 sum 50.00 26,150.00
Labour 523.00 m 2
150.00 78,450.00

PAINTING N 2,832,364.25

MATERIAL AND LABOUR SCHEDULE Page 19

 PROPOSED RESIDENTIAL DEVELOPMENT(BLOCK OF 2BEDROOM
APARTMENTS,4UNITS) AT PLOT NO. 627B, CADASTRAL ZONE F18, DAWAKI, FCT-
ABUJA SUMMARY

A SUBSTRUCTURE 10,001,369.37

B CONCRETE WORK/FRAME 14,746,673.57

C BLOCK WORK 6,942,980.53

D ROOF CARCASS AND COVERING 4,616,083.57

ROOF FELTING AND DRAIN

E PIPES 595,493.65

F WINDOWS 4,063,020.00

G DOORS / GLAZING 6,771,000.00

H MECHANICAL SERVICES 6,477,173.89

J ELECTRICAL SERVICES 8,072,950.47

K FITTINGS AND FIXTURE 3,461,500.00

L WALL FINISHES 7,652,145.19

M CEILING FINISHES 2,559,449.90

N FLOOR FINISHES 4,611,997.25

P PAINTING & DECORATION 2,832,364.25

TOTAL LABOUR AND MATERIAL

SCHEDULE FOR PROPOSED
RESIDENTIAL
DEVELOPMENT(BLOCK OF
2BEDROOM
APARTMENTS,4UNITS) AT PLOT
NO. 627B, CADASTRAL ZONE
F18, DAWAKI, FCT-ABUJA N 83,404,201.66

MATERIAL AND LABOUR SCHEDULE Page 20

 EXTERNAL WORKS
ITEM DESCRIPTION QTY UNIT RATE AMOUNT N : K

SITE PREPARATION

A Clear site of all shrubs, bushes and the like and

grub up their roots and dispose of as directed Item 100,000.00

FENCE WORK 103M

EXCAVATION AND EARTHWORK

B Excavate for top soil to remove vegetable soil
average depth of 150mm 71 m2 80.00 5,680.00

C Excavate foundation trench exceeding 0.30m in

width,
maximum depth not exceeding 1.20m starting
at reduced level. 85 m3 600.00 51,000.00

D Ditto but pits 42NR 73 m3 700.00 51,100.00

DISPOSAL OF EXCAVATED MATERIALS

E
Remove surplus excavated material from site. 54 m3 800.00 43,200.00

FILLING
F
Filling to excavation with material arising from
excavations deposited and compacted. 104 m3 400.00 41,600.00

SURFACE TREATMENT
G Level and compact bottom of excavations. 71 m2 80.00 5,680.00

H Dieldrex 20' anti-termite treatment to bottom

and sides of excavation 318 m2 80.00 25,440.00

CONCRETEWORK
J Plain in-situ concrete (1:3:6-20mm aggregate)
in:
K 150mm thick blinding in strip foundation 11 m3 32,500.00 357,500.00

Plain in-situ concrete (1:2:4-20mm aggregate)

in:

L Concrete in column base, stud columns, 20 m3 32,500.00 650,000.00

M Ditto but columns 5 m3 32,500.00 162,500.00

N Concrete in coping 2 m3 32,500.00 65,000.00

TO COLLECTION N 1,558,700.00

MATERIAL AND LABOUR SCHEDULE Page 21

S/N DESCRIPTION QTY UNIT RATE AMOUNT
High tensile steel bar reinforcement to BS
4449

A 16mm diameter in columns base, and stud

column 2.36 ton 480,000.00 1,132,800.00
B 16mm ditto in column 0.6 ton 480,000.00 288,000.00

Sawn formwork to :
C Soffit and sides of coping 103 m 1,150.00 118,450.00

D Vertical sides of column stud,Column bases

and columns 177 m2 1,650.00 292,050.00

Blockwork in foundation Fence

E
230mm hollow sandcrete blockwork filled
solid with weak concrete in foundation 98 m2 4,650.00 455,700.00

F 230mm hollow sandcrete blockwork in

superstructure 196 m2 4,150.00 813,400.00

G 15mm cement and sand (1:6) rendering to

wall 392 m2 1,050.00 411,600.00

H Prepare and apply 2 under coat and 1 finish

coat in rendered walls 392 m2 750.00 294,000.00

J
Fabricated railings with 50mm x 25mm pipe
overall size 2500 x 1850mm including
painting as shown on architetural drawings 13 Nr 9,500.00 123,500.00

K Ditto but 4200mm wide X 2100mm high sliding 1 Nr 350,000.00 350,000.00

gate including pedestrian gate

L
Allow provisional sum for the construction
of 4500mm length x 3480mm width x
3000mm height Gate house sum 1,409,400.00

TO COLLECTION N 5,688,900.00

COLLECTION

Page No PERIMETER FENCING /19 1,558,700.00

Page No PERIMETER FENCING /20 5,688,900.00

FENCE WORK AND GATE HOUSE

MATERIAL AND LABOUR SCHEDULE Page 22

TO SUMMARY OF EXTERNAL WORKS N 7,247,600.00

MATERIAL AND LABOUR SCHEDULE Page 23

ITEM DESCRIPTION QTY UNIT RATE AMOUNT N : K
LANDSCAPING
Hard Landscaping

Paved walkway/ Drive way

A Imported rock laterite material 300mm

in making up levels well compacted in layers
585 m3 1,600.00 936,000.00

B Supply and lay polythene Membrane 1layers,

1000 gauge 406 m2 500.00 203,000.00

75mm thick patterned interlocking tile on

C compacted stone dust on drive ways and 406 m2 3,100.00 1,258,600.00
walkway

D Pin kerbs to sides of walkway, incuding

excavation concrete haunching and pointing 145 m 1,504.00 218,080.00

PAVED WALKWAY
TO SUMMARY OF EXTERNAL WORKS 2,615,680.00

MATERIAL AND LABOUR SCHEDULE Page 24

ITEM DESCRIPTION QTY UNIT RATE AMOUNT N : K
SOFT LANDSCAPING

Supply plant and nurse to maturity the following

A Trees (Pinus tree) 5 Nr 12,500.00 62,500.00

B Pinus Tree (Japanese white) 52 Nr 1,450.00 75,400.00

150mm thick Filling with top soil and manure, free

from stone, broken blocks or any deliterios material,
C to architect's specifications 179 m3 1,600.00 286,400.00

Allow for the maintanance of soft landscaping

D for a period of six months 1 Nr 50,000.00 50,000.00

SOFT LANDSCAPING
TO SUMMARY OF EXTERNAL WORKS N 474,300.00

MATERIAL AND LABOUR SCHEDULE Page 25

ITEM DESCRIPTION QTY UNIT RATE AMOUNT N : K
DRAINAGE (PROVISIONAL)

Surface water drainage

Provision of storm water drainage in reinforced

concrete overall size, 850mm wide x 750mm
average depth with 650 x 450 reinforced
A precast covers 32 m 16,500.00 528,000.00

150mm diameter pipes from interceptor to

B concrete drainage 32 m 4,500.00 144,000.00

Provision of box culvert including concerte,

C formwork and reinforcement 8 m2 22,500.00 180,000.00

STORM WATER DRAINAGE

Manhole

D Manhole size 100 x 100 x 1500mm deep (average)

internally constructed on 150mm plain insitu
concrete grade 15 base, 150mm hollow sandcrete
blockwork sides filled solid with plain concrete and
capped 75mm thick reinforced with single layer BRC
No. 65 mesh and with 75mm thick (average) concrete
grade 15 benching and forming 150mm diameter
half round diameter in the same and rendering
inside in water proof cement mortar (1:3) with and
including all necessary excavation, earthworks and
formworks 8 nr 13,500.00 108,000.00

Allow provisional sum for connecting buildings

to Abuja central sewer including all statutory
E charges sum 1,000,000.00

EXTERNAL DRAINAGE
TO SUMMARY OF EXTERNAL WORKS N 1,960,000.00

MATERIAL AND LABOUR SCHEDULE Page 26

ITEM DESCRIPTION QTY UNIT RATE AMOUNT N : K
PLUMBING SERVICES

Provision of borehole including all necessary soil

investigation and drilling, complete with
A treatment plant and protection of installation. 1 Nr 1,200,000.00 1,200,000.00

Provision of 8m high structural steel elevated

B overhead tank with 2Nr, 3000litre Gee Pee Tank 1 Nr 1,140,000.00 1,140,000.00

Supply and install (1 no) 2hp Grandpa or other

approved Water transfer pump complete with
automatic control panel and other associated
C accessories for good installation 1 Nr 150,000.00 150,000.00

Allow provisional sum for all associated pipe

D work including accessories sum 160,000.00

Allow provisional sum for connecting the

E buildings to Abuja water board including meters sum 285,000.00

PLUMBING SERVICES
TO SUMMARY OF EXTERNAL WORKS N 2,935,000.00

MATERIAL AND LABOUR SCHEDULE Page 27

ITEM DESCRIPTION QTY UNIT RATE AMOUNT N : K

EXTERNAL ELECTRICAL SERVICES

75mm 1-core XLPE Copper Cable from

A generator to automatic main failure panel 45 m 32,500.00 1,462,500.00

Installation of electric security fence wire on

all perimeter fence of the building, powered
with energize solar panel to work for 24hrs
daily. Insatllation as directed by the
B consultant. 103 m 6,500.00 669,500.00

Allow for Testing, Commissioning and paying all

C statutory AEDC Fees sum 150,000.00

Supply and Install three phase prepaid meter by

D AEDC officials including processing fees 5 Nr 90,000.00 450,000.00

Allow provisional sum for earthing work on all

the flats including earth rod, earth electrode,
cables and all necessary excavations and
E backfilling sum 150,000.00

Fittings and accessories

F 1 x 250W Solar lamps on 6m high steel pole 8 nr 55,000.00 440,000.00

1 x 100W wall mounted lamp waterproof

fitting on fence wall including all conduit
G piping and wiring 18 nr 12,500.00 225,000.00

ELECTRICAL SERVICES
TO SUMMARY OF EXTERNAL WORKS N 3,547,000.00

MATERIAL AND LABOUR SCHEDULE Page 28

ITEM DESCRIPTION QTY UNIT RATE AMOUNT N : K

EXTERNAL WORKS

A FENCE WORK AND GATE HOUSE 7,247,600.00

B HARD LANDSCAPING PAVED WALKWAY 2,615,680.00

C SOFT LANDSCAPING 474,300.00

D EXTERNAL DRAINAGE 1,960,000.00

E EXTERNAL PLUMBING SERVICES 2,935,000.00

F EXTERNAL ELECTRICAL SERVICES 3,547,000.00

EXTERNAL WORKS
TO SUMMARY OF PROPOSED RESIDENTIAL
DEVELOPMENT(BLOCK OF 2BEDROOM
APARTMENTS,4UNITS) AT PLOT NO. 627B, N 18,779,580.00
CADASTRAL ZONE F18, DAWAKI, FCT-
ABUJA

MATERIAL AND LABOUR SCHEDULE Page 29

 GENERAL SUMMARY

A PRELIMINARIES 2,502,126.05

B MAIN BUILDING 1 Nr 83,404,201.66 83,404,201.66

C EXTERNAL WORKS 18,779,580.00

SUB-TOTAL 1 104,685,907.71

E ADD CONTINGENCIES 1% 1,046,859.08

F ADD SUPERVISION 10% 10,468,590.77

ESTIMATED TOTAL COST FOR

LABOUR AND MATERIAL
SCHEDULE OF A PROPOSED
RESIDENTIAL
DEVELOPMENT(BLOCK OF
2BEDROOM
APARTMENTS,4UNITS) AT
PLOT NO. 627B, CADASTRAL
ZONE F18, DAWAKI, FCT-
ABUJA N 116,201,357.56

MATERIAL AND LABOUR SCHEDULE Page 30