Abiola and Partners Completed

r
c
Materials and Labour e
LOT 31 Proposed Lagos Homes
m Projects
Schedule
e
n
ITEM DISCRIPTION MATERIALS QTY ###TOTAL QTY UNIT RATE Materials AMT Labour AMT R C St
A Setting out Peges }
Profile } 30,000.00
Sum 50,000.00
Nails }
Twine }
Excavation 155,000.00
FILLG 1598
1598 CM 2,109.36### 2189.3 Ton 3,500.00 7,662,410.00 1,094,630.00###
EARTH WORK 7,712,410.00 1,279,630.00

WORK BELOW GROUD LEVEL (CONCRETE)
Blinding (1:3:6)
4.3/0.144/0.23 16
Cement 68.80### 72.2 bags 3,900.00 281,736.00 ###
###
Concrete 48,000.00
16mc Sand 11.52### 12.1 Ton 3,250.00 39,312.00
Granite 18.40### 19.3 T 7,350.00 142,002.00
Water sum 10,000.00
TOTAL CONCRETE BLINDING 473,050.00 48,000.00
225th. G.beam (1:2:4)

6.08/0.139/0.219 77
Cement 468.16### 491.6 bags 3,900.00 1,917,115.20 ###
###
Concrete 231,000.00
77mc Sand 53.52### 56.2 Ton 3,250.00 182,619.94
Granite 84.32### 88.5 T 7,350.00 650,701.01
Water sum 20,000.00
LGH31 Page 1 of 34
o
r
Materials and Labour c
e Projects
Schedule
m
TOTAL GROUNDBEAM CONCRETE 2,770,436.15 231,000.00 e
n
CONRETE SLAB
150-300th. G.flr
slab (1:2:4)
6.08/0.139/0.219 85
Cement 516.80### 542.6 bags 3,900.00 2,116,296.00 ###
###
Concrete 212,500.00
85mc Sand 59.08### 62.0 Ton 3,250.00 201,593.44
Granite 93.07### 97.7 T 7,350.00 718,306.31

Water sum 30,000.00
TOTAL GROUND FLOOR SLAB CONCRETE 3,066,195.75 212,500.00
WORK ABOVE GROUD LEVEL CONCRETE)
300th. Columns
(1:2:4)
6.08/0.139/0.219 40
Cement 243.20### 255.4 bags 3,900.00 995,904.00 ###
###
Concrete 120,000.00
40mc Sand 27.80### 29.2 Ton 3,250.00 94,867.50
Granite 8.76### 9.2 T 7,350.00 67,605.30

Water sum 50,000.00
TOTAL CONCRETE COLOMNS 1,208,376.80 120,000.00
CONRETE SLAB
150-300th.upper
floor(1:2:4)
6.08/0.139/0.219 169
Cement 1,027.52### 1972.8 bags 3,900.00 7,694,069.76 ###
###
Concrete 422,500.00
85mc Sand 117.46### 225.5 Ton 3,250.00 732,919.20
Granite 185.06### 355.3 T 7,350.00 2,611,496.16

Water sum 30,000.00
TOTAL UPPER FLOOR SLAB CONCRETE 11,068,485.12 422,500.00
roof clm,Bm, slab
(1:2:4)
6.08/0.139/0.219 26
Cement 158.08### 166.0 bags 3,900.00 647,337.60 ###
###
Concrete 91,000.00
26mc Sand 18.07### 19.0 Ton 3,250.00 61,663.88
Granite 28.47### 29.9 T 7,350.00 219,717.23

Water sum 50,000.00
LGH31 Page 2 of 34
n
f
Materials and Labour o
r Projects
Schedule
c
e
m
CONCRETE ROOF COLOMNS & BEAM 978,718.70 91,000.00 e
n
CONCRETE STAIRCASE
Stair case (1:2:4)
6.08/0.139/0.219 13
Cement 79.04### 83.0 bags 3,900.00 323,668.80 ###
###
Concrete 32,500.00
13mc Sand 9.04### 9.5 Ton 3,250.00 30,831.94
Granite 14.24### 14.9 T 7,350.00 109,858.61

Water sum 10,000.00
TOTAL CONCRETE STAIRCASE 474,359.35 32,500.00

Lintel (1:2:4)
6.08/0.139/0.219 21
Cement 127.68### 134.1 bags 3,900.00 522,849.60 ###
###
Concrete 192,500.00
21mc Sand 14.60### 15.3 Ton 3,250.00 49,805.44
Granite 23.00### 24.1 T 7,350.00 177,463.91
Water sum 10,000.00
760,118.95 192,500.00
TOTAL CONCRETELINTEL 1,520,237.90 385,000.00

REINFORCEMENT(WORK BELOW GROUND)
G beam,Clm, Slab
Reinforcement
0.5 Y25 0.5 ### 0.5 445,000.00 233,625.00 ###
1.25 y20 1.25 ### 1.3 t 445,000.00 584,062.50 ###
2.50 y16 2.50 ### 2.6 t 445,000.00 1,168,125.00 240,975.00 ###
3.50 y12 3.50 ### 3.7 t 445,000.00 1,635,375.00 ###
5.00 y10 5.00 ### 5.3 t 445,000.00 2,336,250.00 ###
Binding wire 3.0 Nr 13,000.00 39,000.00
LGH31 Page 3 of 34
ei
n
Materials and Labour f
o Projects
Schedule
r
c
e
m
TOTAL SUB-STRUCTURE REINFORCEMENT 5,996,437.50 240,975.00 e
n
FRAME STRUCTURE(REIFORCEMENT)
Beam,Clm, Slab
Reinforcement
8.5 y20 8.5 ### 8.9 t 445,000.0 3,971,625.00 ###
9 y16 9 ### 9.5 t 445,000.0 4,205,250.00 693,000.00 ###
6.5 y12 6.5 ### 6.8 t 445,000.0 3,037,125.00 ###
9 y10 9 ### 9.5 t 445,000.0 4,205,250.00 ###
Binding wire 10.0 Nr 13,000.0 130,000.00
TOTAL FRAME STRUCTURE(REIFORCEMENT) 15,549,250.00 693,000.00

Roof
Reinforcement
2 y16 2 ### 2.1 t 445,000.0 934,500.00 ###
0.25 y12 0.25 ### 0.3 t 445,000.0 116,812.50 ###

0.00
1.2 y10 1.2 ### 1.3 t 445,000.0 560,700.00 92,450.00 ###
Binding wire 1.0 Nr 13,000.0 13,000.00
TOTAL ROOF(REIFORCEMENT) 1,625,012.50 92,450.00

Staircase
Reinforcement
1 y12 1 ### 1.1 t 445,000.0 467,250.00 ###
1 y10 1 ### 1.1 t 445,000.0 467,250.00 42,000.00 ###
Binding wire 0.5 Nr 13,000.0 6,500.00

TOTAL STAIRCASE(REIFORCEMENT) 941,000.00 42,000.00
Lintel
Reinforcement
1 y12 1 ### 1.1 t 445,000.0 467,250.00 ###
1 y10 1 ### 1.1 t 445,000.0 467,250.00 42,000.00 ###
Binding wire 0.5 Nr 13,000.00 6,500.00
LGH31 Page 4 of 34
R
Materials and Labour ei
n Projects
Schedule
f
o
r
c
e
m
TOTAL LITEL REINFORCEMENT 941,000.00 42,000.00 e
n
FORMWORK(BELOW GROUND LEVEL)
G.Beam,Clm,Slab
Form work
715 25x300x3600 715.00### 750.8 Nr 1,850.00 1,388,887.50 ###
357,500.00
376.31578947368 50x75x3600 376.32### 395.1 Nr 650.00 256,835.53
50x100x3600 - 900.00 0.00

Nail 7.0 bgs 9,000.00 63,000.00
wire
TOTAL G.BEAM,COLUMN,SLAB FORM WORK 1,708,723.03 357,500.00
FORMWORK(FRAME STRUCTURE)
Form work
1765 25x300x3600 1,765.0### 1853.3 1,850.00 3,428,512.50 ###
1,235,500.00
928.95 50x75x3600 928.9### 975.4 650.00 634,006.58
6,000.00 Bamboo7mhg 3,000.0 ### 3150.0 Nr 400.00 1,260,000.00

Nail 5.0 Nr 9,000.00 45,000.00
wire 1.0 sum 13,000.00 13,000.00
TOTAL FORMWORK(FRAME STRUCTURE) 5,380,519.08 1,235,500.00

FORMWORK(ROOF)
Form work
270 25x300x3600 270.00### 283.5 Nr 1,850.00 524,475.00 ###
189,000.00
142.10526315789 50x75x3600 142.11### 149.2 Nr 650.00 96,986.84
Nail 1.0 sum 9,000.00 9,000.00
wire 0.5 sum 13,000.00 6,500.00
(ROOF) FORMWORK 636,961.84 189,000.00

FORMWORK(STAIRCASE)
Form work
150 25x300x3600 150.00### 157.5 1,850.00 291,375.00 ###
105,000.00
78.947368421053 50x75x3600 78.95### 82.9 650.00 53,881.58
LGH31 Page 5 of 34
Materials and Labour LOT 31 Proposed Lagos Homes
R Projects
Schedule
ei
n
Nail 1.0 sum 9,000.00 9,000.00
f
o
wire 0.5 sum 13,000.00 6,500.00 r
c
e
m
TOTAL (STAIRCASE) FORMWORK 360,756.58 105,000.00 e
n
FORMWORK(LINTEL)
Form work
243 25x300x3600 243.00### 255.2 1,850.00 472,027.50
170,100.00
127.89473684211 50x75x3600 127.89### 134.3 650.00 87,288.16
Nail 1.0 sum 9,000.00 9,000.00

wire 0.5 sum 13,000.00 6,500.00
FORMWORK(LINTEL) 574,815.66 170,100.00
Block work ms(0.0021mc/blk)
2202 9" 20,919.00 ### 21965.0 NR 330.00 7,248,433.50
132 6" 1,254.00 ### 1316.7 Nr 300.00 395,010.00

1,419,043.50
37 351.50 ###369.1 330.00 121,794.75
Cement 394.18 ### 413.9 bgs 3,900.00 1,537,297.13 ###
###
50.2mc sand 95.13 ### 99.9 Ton 3,250.00 309,169.25

water sum 30,000.00
BLOCK WORK 9,641,704.63 1,419,043.50
ROOF ROOF WORK
Aluminium 0.55
530 Covering 588.89### 618.3 sm 3,500.00 2,061,111.11
158 Cladding 197.50### 207.4 sm 3,500.00 691,250.00
bardge+facia m 600.00 0.00 288,997.92

flash m 600.00 0.00
accessories sum 150,000.00
ALUMINIUM COVERING 2,902,361.11 288,997.92
Carccasing
110 100x75w p 33.33### 35.0 Nr 920.00 32,200.00
434 150x50 Tbm 131.52### 138.1 Nr 1,320.00 182,280.00
487 150x50rafter 147.58### 155.0 Nr 1,320.00 204,540.00 300,000.00
434 100x50strut 131.52### 138.1 Nr 920.00 127,043.64
711 75x50purlins 215.45### 226.2 Nr 660.00 149,310.00
109 75x50kgpost 33.03### 34.7 660.00 22,890.00
1301 50x50noggins 394.24### 414.0 Nr 450.00 186,279.55
109 25x300facia 33.03### 34.7 Nr 2,000.00 69,363.64
LGH31 Page 6 of 34
Materials and Labour LOT 31 Proposed Lagos Homes Projects
Schedule
R
57 25x300ridg 17.27### 18.1 2,000.00 36,272.73 ei
n
26 25x300hip 7.88### 8.3 2,000.00 16,545.45
f
57 25x300valley 17.27### 18.1 2,000.00 36,272.73 o
Treatment sum 50,000.00 r
c
Nails 4.0 sum 9,000.00 36,000.00 e
m
WOOD WORK 1,148,997.73 300,000.00 e
n
DOOR
Akala doors 1200x2100mm 8.0 75,000.00 600,000.00 24,000.00
with frame
900x2100mm 36 55,000.00 1,980,000.00 72,000.00
750x2100mm 32 45,000.00 1,440,000.00 64,000.00
WOODEN DOORS 4,020,000.00 160,000.00
Steel doors
1800x2100mm 1.0 150,000.0 150,000.00 3,000.00
1200x2100mm 1.0 110,000.0 110,000.00 3,000.00
900x2100mm 21.0 65,000.00 1,365,000.00 42,000.00
STEEL DOORS 1,625,000.00 48,000.00

WINDOWS
W1 1500X1200 62 27,000.00 1,674,000.00 74,400.00
W2 1200X1100 12.0 17,000.00 204,000.00 14,400.00
W3 600X600 32.0 7,000.00 224,000.00 38,400.00
W4 1200X600 8.0 12,000.00 96,000.00 9,600.00
W5 1500X600 4.0 13,500.00 54,000.00 4,800.00
450x1800 56.0 12,000.00 672,000.00 67,200.00
TOTAL WINDOWS 2,924,000.00 208,800.00
FINISHINGS (INTERNAL)
FLOOR42mmth 44
plan (1:3) Cement 550.00### 577.5 bg 3,900.00 2,252,250.00 ###
###
44 mc
Sand plaster 165.43### 173.7 ton 3,250.00 564,518.96 390,285.00
1062ms Tiles 1,062.00### 1115.1 ms 3,000.00 3,345,300.00
FLOOR FINISHINGS 6,162,068.96 390,285.00

WALL (15mmth)
rendering(1:4) 45
3015ms
Cement 450.00### 472.5 bg 3,900.00 1,842,750.00 ###
###
Sand 180.98### 190.0 ton 4,750.00 902,620.29 1,055,250.00

WALL (15mmth)
Tiles (1:1) 3
LGH31 Page 7 of 34
Schedule
902ms
Cement 150.00### 157.5 bg 3,900.00 614,250.00 ###
### R
ei
Sand 15.01### 15.8 ton 4,750.00 74,875.34 568,260.00 n
f
o
Tiles 902.00### 947.1 ms 2,000.00 1,894,200.00 r
c
e
m
WALL FINISHINGS 5,328,695.64 1,623,510.00 e
n
CEILING FINISHINGS
(15mmth)
rendering(1:4) 13
846ms ###
###
Cement 130.00### 136.5 bg 3,900.00 532,350.00
Sand 52.28### 54.9 ton 4,750.00 260,756.97 296,100.00

Paragon pvc
65+285ms ceiling 26.92### 28.3 boundle 21,000.00 593,512.50 197,837.50
CEILING FINISHINGS 1,386,619.47 493,937.50
STAIRCASE19mmth 2
plan (1:3)back Cement 25.00### 26.3 bg 3,900.00 102,375.00 ###
###
2 mc
Sand 7.52### 7.9 ton 4,750.00 37,503.01 41,580.00
66ms Tiles 66.00### 69.3 ms 3,000.00 207,900.00
TOTAL STAIRCASE 347,778.01 41,580.00

EXTERNAL FINISHINGS
WALL 15mmth 13
plan (1:4) Cement 130.00### 136.5 bg 3,900.00 532,350.00 ###
###
13 mc
Sand 35.25### 37.0 ton 4,750.00 175,819.85 29,767.50
63ms Clay facing 63.00### 66.2 ms 2,000.00 132,300.00
TOTAL EXTERNAL WALL FINISHING 840,469.85 29,767.50
WALL &CEILING
PAINTING WORK
4051 Emulsion 1,104.82### 58.0 drum 7,500.00 435,022.16
1,482,000.00
LGH31 Page 8 of 34
Schedule
889 Texcote 242.45### 12.7 bg 7,500.00 95,466.48

TOTAL WALL &CEILING PAINTING 530,488.64 1,482,000.00###
###
###
GENERAL SUMMARY(EXCLUDING M/E AND FURNITURES)
EARTH WORK 7,712,410.00 1,279,630.00

TOTAL CONCRETE BLINDING 473,050.00 48,000.00
TOTAL GROUNDBEAM CONCRETE 2,770,436.15 231,000.00
TOTAL GROUND FLOOR SLAB CONCRETE 3,066,195.75 212,500.00
TOTAL CONCRETE COLOMNS 1,208,376.80 120,000.00
TOTAL UPPER FLOOR SLAB CONCRETE 11,068,485.12 422,500.00
CONCRETE ROOF COLOMNS & BEAM 978,718.70 91,000.00
TOTAL CONCRETE STAIRCASE 474,359.35 32,500.00
TOTAL CONCRETELINTEL 1,520,237.90 385,000.00
TOTAL SUB-STRUCTURE REINFORCEMENT 5,996,437.50 240,975.00
TOTAL FRAME STRUCTURE(REIFORCEMENT) 15,549,250.00 693,000.00
TOTAL ROOF(REIFORCEMENT) 1,625,012.50 92,450.00
TOTAL STAIRCASE(REIFORCEMENT) 941,000.00 42,000.00
TOTAL LITEL REINFORCEMENT 941,000.00 42,000.00
TOTAL G.BEAM,COLUMN,SLAB FORM WORK 1,708,723.03 357,500.00
TOTAL FORMWORK(FRAME STRUCTURE) 5,380,519.08 1,235,500.00
(ROOF) FORMWORK 636,961.84 189,000.00
TOTAL (STAIRCASE) FORMWORK 360,756.58 105,000.00
FORMWORK(LINTEL) 574,815.66 170,100.00
BLOCK WORK 9,641,704.63 1,419,043.50
WOOD WORK 1,148,997.73 300,000.00
WOODEN DOORS 4,020,000.00 160,000.00
STEEL DOORS 1,625,000.00 48,000.00
TOTAL WINDOWS 2,924,000.00 208,800.00
WALL FINISHINGS 5,328,695.64 1,623,510.00
TOTAL STAIRCASE 347,778.01 41,580.00
TOTAL EXTERNAL WALL FINISHING 840,469.85 29,767.50
TOTAL WALL &CEILING PAINTING 530,488.64 1,482,000.00
LGH31 Page 9 of 34
Schedule
GENERAL SUMMARY(EXCLUDING M/E AND FURNITURES) N 99,844,929.98 12,475,576.42
MATERIAL AND LABOUR 112,320,506.39
LGH31 Page 10 of 34
Materials and Labour Proposed
Schedule
ITEM DISCRIPTION MATERIALS QTY ###TOTAL QTY UNIT RATE Materials AMT Labour AMT
A Setting out Peges }
Profile } 30,000.00
Sum 50000.0
Nails }
Twine }
Excavation 40,920.00
FILLG 131
131CM 172.92### 179.5 Ton 3,000.0 538410.0 89,735.0
EARTH WORK 588410.0 160,655.00

WORK BELOW GROUD LEVEL(CONCRETE)
Blinding (1:3:6)
4.3/0.144/0.23 15
Cement 64.50### 67.7 bags 3,800.00 257355.0
Concrete 45,000.00
15mc Sand 10.80### 11.3 Ton 4,600.00 52164.0
Granite 17.25### 18.1 T 7,000.00 126787.5
Water sum 10000.0
CONCRETE BLINDING 446,306.5 45,000.0
225th. G.beam
(1:2:4)
6.08/0.139/0.219 58
Cement 352.64### 370.3 bags 3,800.00 1407033.6
Concrete 174,000.00
Sand 40.31### 42.3 Ton 4,600.00 194697.3
58mc
Granite 63.51### 66.7 T 7,000.00 466798.5
Water sum 20000.0
GROUNDBEAM CONCRETE 2,088,529.4 174,000.0

CONRETE SLAB
LGH31 Page 11 of 34 JTC

Schedule
150-300th. G.flr
slab (1:2:4)
6.08/0.139/0.2
19 10
Cement 60.80### 63.8 bags 3,800.00 242592.0
Concrete 25,000.00
10CM Sand 6.95### 7.3 Ton 4,600.00 33568.5
Granite 10.95### 11.5 T 7,000.00 80482.5
Water sum 30000.0
GROUND FLOOR SLAB CONCRETE 386643.0 25,000.00
WORK ABOVE GROUD LEVEL(CONCRETE)
300th. Columns
(1:2:4)
6.08/0.139/0.2
19 4
Cement 24.32### 25.5 bags 3,800.00 97036.8
Concrete 12,000.00
4CM Sand 2.78### 2.9 Ton 4,600.00 13427.4
Granite 0.88### 0.9 Ton 7,000.00 6438.6
Water sum 10000.0
CONCRETE COLOMNS 126,902.8 12,000.0
roof clm,Bm,
slab (1:2:4)
6.08/0.139/0.2
19 59
Cement 358.72### 376.7 bags 3,800.00 1431292.8
Concrete 206,500.00
59 Sand 41.01### 43.1 Ton 4,600.00 198054.2
59CM
Granite 64.60### 67.8 Ton 7,000.00 474846.8
Water sum 50000.0
CONCRETE ROOF COLOMNS & BEAM 2,154,193.7 206,500.0

CONCRETE STAIRCASE

Schedule
Stair case
(1:2:4)
6.08/0.139/0.2
19 6
Cement 36.48### 38.3 bags 3,800.00 145555.2
Concrete
6CM Sand 4.17### 4.4 Ton 4,600.00 20141.1
Granite 6.57### 6.9 Ton 7,000.00 48289.5
Water sum 10000.0
CONCRETE STAIRCASE 212,271.0 21,300.0
Lintel (1:2:4)
6.08/0.139/0.2
19 7
Cement 42.56### 44.7 bags 3,800.00 169814.4
Concrete 192,500.00
7CM Sand 4.87### 5.1 Ton 4,600.00 23498.0
Granite 7.66### 8.0 T 7,000.00 56337.7
Water sum 10000.0
259,650.1
CONCRETELINTEL 519,300.2 192,500:00
REINFORCEMENT(WORK BELOW GROUND)
G beam,Clm, Slab
Reinforcement
Y25 0 ### 0.0 420,000.00 0.0
y20 0 ### 0.0 t 420,000.00 0.0
3.14 y16 3.14 ### 3.3 t 420,000.00 1384740.0 154,507.50
1.14 y12 1.14 ### 1.2 t 420,000.00 502740.0
3.895 y10 3.895 ### 4.1 t 420,000.00 1717695.0
Binding wire 3.0 Nr 15,000.00 45000.0
SUB-STRUCTURE REINFORCEMENT 3,650,175.0 154,507.5

Schedule
FRAME STRUCTURE(REIFORCEMENT)
Beam,Clm, Slab
Reinforcement
Y25 ### 0.0 420,000.0 0.0
2.37 y20 2.37 ### 2.5 t 420,000.0 1045170.0
1.01 y16 1.01 ### 1.1 t 420,000.0 445410.0 206,850.00
6.47 y12 6.47 ### 6.8 t 420,000.0 2853270.0
y10 0 ### 0.0 t 420,000.0 0.0
Binding wire 10.0 Nr 15,000.0 150000.0
FRAME STRUCTURE(REIFORCEMENT) 4,493,850.0 206,850.0

Roof
Reinforcement
Y25 0 ### 0.0 420,000.0 0.0
1.25 y20 1.25 ### 1.3 t 420,000.0 551250.0
y16 0 ### 0.0 t 420,000.0 0.0 37,380.00
0.53 y12 0.53 ### 0.6 t 420,000.0 233730.0
y10 0 ### 0.0 t 420,000.0 0.0
Binding wire 1.0 Nr 15,000.0 15000.0
ROOF(REIFORCEMENT) 799,980.0 37,380.0

Staircase
Reinforcement
Y25 0 ### 0.0 420,000.0 0.0
y20 0 ### 0.0 t 420,000.0 0.0
y16 0 ### 0.0 t 420,000.0 0.0 18,900.00
0.9 y12 0.9 ### 0.9 t 420,000.0 396900.0
y10 0 ### 0.0 t 420,000.0 0.0
Binding wire 0.5 Nr 15,000.0 7500.0

Schedule
STAIRCASE(REIFORCEMENT) 404,400.0 18,900.0
Lintel
Reinforcement
Y25 0 ### 0.0 420,000.0 0.0
y20 0 ### 0.0 t 420,000.0 0.0
y16 0 ### 0.0 t 420,000.0 0.0 18,690.00
0.89 y12 0.89 ### 0.9 t 420,000.0 392490.0
y10 0 ### 0.0 t 420,000.0 0.0
Binding wire 0.5 Nr 15,000.00 7500.0
LITEL REINFORCEMENT 399,990.0 18,690.0

FORMWORK(BELOW GROUND LEVEL)
G.Beam,Clm,Slab
Form work
275 25x300x3600 275.00### 288.8 Nr 1,100.00 317625.0
137,500.00
111 50x75x3600 111.00### 116.6 Nr 450.00 52447.5
50x50x3600 - 380.00 0.0
Nail
wire
G.BEAM,COLUMN,SLAB FORM WORK 370,072.5 137,500.0
FORMWORK(FRAME STRUCTURE)
Form work
374 25x300x3600 374.0### 392.7 1,100.00 431970.0
261,800.0
710.00 50x75x3600 710.0### 745.5 450.00 335475.0
6,000.00 Bamboo7mhg 3,000.0### 3150.0 Nr 400.00 1260000.0
Nail 5.0 Nr 7,500.00 37500.0
wire 1.0 sum 15,000.00 15000.0

Schedule
FORMWORK(FRAME STRUCTURE) 2,079,945.0 261,800.0

FORMWORK(ROOF)
Form work
207 25x300x3600 207.00### 217.4 Nr 1,100.00 239085.0
144,900.00
108.947368421 50x75x3600 108.95### 114.4 Nr 450.00 51477.6
Nail 1.0 sum 7,500.00 7500.0
wire 0.5 sum 15,000.00 7500.0
(ROOF) FORMWORK 305,562.6 144,900.0
FORMWORK(STAIRCASE)
Form work
32 25x300x3600 32.00### 33.6 1,100.00 36960.0
22,400.00
16.8421052632 50x75x3600 16.84### 17.7 450.00 7957.9
Nail 1.0 sum 7,500.00 7500.0
wire 0.5 sum 15,000.00 7500.0
(STAIRCASE) FORMWORK 59,917.9 22,400.0
FORMWORK(LINTEL)
Form work
88 25x300x3600 88.00### 92.4 1,100.00 101640.0
61,600.00
46.3157894737 50x75x3600 46.32### 48.6 450.00 21884.2
Nail 1.0 sum 7,500.00 7500.0
wire 0.5 sum 15,000.00 7500.0

FORMWORK(LINTEL) 138,524.2 61,600.0
Block work ms(0.0021mc/blk)
558 9" 5,301.00### 5566.1 NR 200.00 1,113,210.0
64 6" 608.00### 638.4 Nr 150.00 95,760.0

403,289.25
- ### 0.0 200.00 0.0
Cement 103.41### 108.6 bgs 2,700.00 279,200.3

Schedule
13.96 sand 95.13### 99.9 Ton 3,500.00 332,951.5

13.96mc water sum 30,000.0
BLOCK WORK 1,851,121.8 403,289.25
ROOF ROOF WORK
Aluminium 0.55
396 Covering 440.00### 462.0 sm 2,000.00 880,000.0
Cladding - ### 0.0 sm 2,000.00 0.0
bardge+facia m 600.00 0.0 180,000.00
flash m 600.00 0.0
accessories sum 150,000.0
Carccasing
100x75wall
117 plate 35.45### 37.2 Nr 950.00 35,365.9
150x50
296 Tiebeam 89.70### 94.2 Nr 1,300.00 122,436.4
408 150x50rafter 123.64### 129.8 Nr 1,300.00 168,763.6 250,000.00
562 100x50strut 170.30### 178.8 Nr 600.00 107,290.9
467 75x50purlins 141.52### 148.6 Nr 500.00 74,295.5
281 75x50kgpost 85.15### 89.4 500.00 44,704.5
1006 50x50noggins 304.85### 320.1 Nr 450.00 144,040.9
25x300facia - ### 0.0 Nr 1,600.00 0.0
25x300ridg - ### 0.0 1,600.00 0.0
25x300hip - ### 0.0 1,600.00 0.0
25x300valley - ### 0.0 1,600.00 0.0

Schedule
Treatment sum 50,000.0
Nails 4.0 sum 7,500.00 30,000.0
WOOD WORK 776,897.7 250,000.0
DOOR
Tunkish doors 1200x2400mm 2.0 210,000.00 420,000.0 60,000.00
with frame
Chinize door 900x2400mm 18 45,000.00 810,000.0 72,000.00
with frame
750x2400mm 10 45,000.00 450,000.0 40,000.00
TURKISH AND CHINESE DOORS 1,680,000.0 172,000.00
Sliding doors
2100x2150mm 2.0 70,000.0 140,000.0 8,000.00
1200x2100mm 110,000.0 0.0 -
900x2100mm 65,000.00 0.0 -
SLIDING DOORS 140,000.0 8,000.00
WINDOWS
W1 1200X1950 20 52,800.00 1056000.0 30,000.00
W2 900X1950 2.0 41,500.00 83000.0 3,000.00
W3 600X1750 10.0 37,000.00 370000.0 15,000.00
W4 1200X600 12,000.00 0.0 -
W5 1500X600 13,500.00 0.0 -
450x1800 12,000.00 0.0 -
WINDOWS 1,509,000.0 48,000.0
FINISHINGS (INTERNAL)

Schedule
FLOOR42mmth 30
plan (1:3) Cement 375.00### 393.8 bg 2,700.00 1063125.0
30cm
Sand 112.79### 118.4 ton 3,500.00 414506.9 109,515.00
298ms Tiles 298.00### 312.9 ms 2,000.00 625800.0

WALL (15mmth)
rendering(1:4) 21
1381
1381ms Cement 210.00### 220.5 bg 2,700.00 595350.0
Sand 84.46### 88.7 ton 3,500.00 310374.7 1,055,250.00

WALL (15mmth)
Tiles (1:1) 1
280
280ms Cement 50.00### 52.5 bg 2,700.00 141750.0
Sand 5.00### 5.3 ton 3,500.00 18390.4 568,260.00
Tiles 902.00### 947.1 ms 1,500.00 1420650.0

WALL FINISHINGS 2,486,515.1 1,623,510.00
CEILING FINISHINGS
(15mmth)
rendering(1:4) 3
193
Cement 30.00### 31.5 bg 2,700.00 85050.0
Sand 12.07### 12.7 ton 3,500.00 44339.2 296,100.00
POP
221 ceiling 221.00### 232.1 boundle 5,000.00 1160250.0 510,510.00
STAIRCASE19mm 6
plan (1:3)back Cement 75.00### 78.8 bg 2,700.00 212625.0
3
6 Sand 22.56### 23.7 ton 3,500.00 82901.4 41,580.00
39 Tiles 66.00### 69.3 ms 2,000.00 138600.0
STAIRCASE 434126.4 41,580.00

Schedule
EXTERNAL FINISHINGS
WALL 15mmth
plan (1:4) Cement - ### 0.0 bg 2,700.00 0.0
Sand - ### 0.0 ton 3,500.00 0.0 -
Clay facing ### 0.0 ms 2,000.00 0.0
EXTERNAL WALL FINISHING 0.0 -
WALL &CEILING
PAINTING WORK
1599 Emulsion 436.09### 22.9 bg 7,500.00 171710.8
319,800.00
Texcote - ### 0.0 bg 7,500.00 0.0
WALL &CEILING PAINTING 171,710.8 319,800.0
GENERAL SUMMARY(EXCLUDING M/E AND FURNITURES)
EARTH WORK 588410 160655

CONCRETE BLINDING 446306.5 45000
GROUNDBEAM CONCRETE 2088529.4 174000
GROUND FLOOR SLAB CONCRETE 386643 25000
CONCRETE COLOMNS 126902.8 12000
CONCRETE ROOF COLOMNS & BEAM 2154193.7 206500
CONCRETE STAIRCASE 212271 21300
CONCRETELINTEL 519300.2 192,500:00
SUB-STRUCTURE REINFORCEMENT 3650175 154507.5
FRAME STRUCTURE(REIFORCEMENT) 4493850 206850
ROOF(REIFORCEMENT) 799980 37380
STAIRCASE(REIFORCEMENT) 404400 18900
LITEL REINFORCEMENT 399990 18690
G.BEAM,COLUMN,SLAB FORM WORK 370072.5 137500
FORMWORK(FRAME STRUCTURE) 2,079,945.000 261,800.00
(ROOF) FORMWORK 305,562.63 144,900.00
(STAIRCASE) FORMWORK 59,917.89 22,400.00
FORMWORK(LINTEL) 138,524.21 61,600.00
BLOCK WORK 1851121.75 403289.25
ALUMINIUM COVERING 1030000 180000
WOOD WORK 776897.727273 250000

Schedule
TURKISH AND CHINESE DOORS 1680000 172000

SLIDING DOORS 140000 8000
WINDOWS 1509000 48000
FLOOR FINISHINGS 2103431.925 109515
WALL FINISHINGS 2486515.1325 1623510
CEILING FINISHINGS 1289639.2425 806610
STAIRCASE 434126.385 41580
EXTERNAL WALL FINISHING 0 0
WALL &CEILING PAINTING 171710.795455 319800
GENERAL SUMMARY(EXCLUDING M/E AND FURNITURES) N 32,697,416.8 5,671,286.8
TOTAL CEMENT,SAND,GRANITE,REINFORCEMENT AND PLANKS
CEMENT 1872.6 bag 3,800.00 7,115,875.7
SAND 644.5 Tons 4,600.00 2,964,687.9
GRANITE 180.0 Tons 7,000.00 1,259,981.1
REIFORCEMENT 21.7 Tons 420,000.0 9,130,905.0
PLANK 25X300X3.6 976.0 Nr 1,100.00 1,073,600.0
PLANK 50X75X3.6 992.0 Nr 450.00 446,400.0
N 21,991,449.7

Schedule

Schedule
Plank
Cement Sand Granite Reinforcem 25X300X3. Plank
REMARK ent 6 50X75X3.6
179.5
67.7 11.3 18.1
370.3 42.3 66.7

Schedule
63.8 7.3 11.5
25.5 2.9 0.9
376.7 43.1 67.8

Schedule
38.3 4.4 6.9
44.7 5.1 8.0
0.0
0.0
3.3
1.2
4.1

Schedule
0.0
2.5
1.1
6.8
0.0
0.0
1.3
0.0
0.6
0.0
0.0
0.0
0.0
0.9
0.0

Schedule
0.0
0.0
0.0
0.0
0.0
288.8 116.6
392.7 35.50

Schedule
217.4 114.4
33.6 17.7
108.6 99.9

Schedule

Schedule

Schedule
393.8 118.4
220.5 88.7
52.5 5.3
31.5 12.7
78.8 23.7

Schedule
0.0 0.0
1872.59888 644.49736 179.9973 21.74025 932.4 284.128947

Schedule
38,368,703.5

Schedule

Abiola and Partners Completed

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Abiola and Partners Completed

Uploaded by

Copyright:

Available Formats

r

1598 CM 2,109.36### 2189.3 Ton 3,500.00 7,662,410.00 1,094,630.00###

EARTH WORK 7,712,410.00 1,279,630.00

Granite 18.40### 19.3 T 7,350.00 142,002.00

Water sum 10,000.00

TOTAL CONCRETE BLINDING 473,050.00 48,000.00

225th. G.beam (1:2:4)

Granite 84.32### 88.5 T 7,350.00 650,701.01

Water sum 20,000.00

Granite 93.07### 97.7 T 7,350.00 718,306.31

Granite 8.76### 9.2 T 7,350.00 67,605.30

Granite 185.06### 355.3 T 7,350.00 2,611,496.16

Granite 28.47### 29.9 T 7,350.00 219,717.23

Granite 14.24### 14.9 T 7,350.00 109,858.61

TOTAL CONCRETE STAIRCASE 474,359.35 32,500.00

Granite 23.00### 24.1 T 7,350.00 177,463.91

Water sum 10,000.00

TOTAL CONCRETELINTEL 1,520,237.90 385,000.00

1.25 y20 1.25 ### 1.3 t 445,000.00 584,062.50 ###

2.50 y16 2.50 ### 2.6 t 445,000.00 1,168,125.00 240,975.00 ###

3.50 y12 3.50 ### 3.7 t 445,000.00 1,635,375.00 ###

5.00 y10 5.00 ### 5.3 t 445,000.00 2,336,250.00 ###

Binding wire 3.0 Nr 13,000.00 39,000.00

9 y16 9 ### 9.5 t 445,000.0 4,205,250.00 693,000.00 ###

6.5 y12 6.5 ### 6.8 t 445,000.0 3,037,125.00 ###

9 y10 9 ### 9.5 t 445,000.0 4,205,250.00 ###

Binding wire 10.0 Nr 13,000.0 130,000.00

TOTAL FRAME STRUCTURE(REIFORCEMENT) 15,549,250.00 693,000.00

0.25 y12 0.25 ### 0.3 t 445,000.0 116,812.50 ###

Binding wire 1.0 Nr 13,000.0 13,000.00

TOTAL ROOF(REIFORCEMENT) 1,625,012.50 92,450.00

1 y10 1 ### 1.1 t 445,000.0 467,250.00 42,000.00 ###

Binding wire 0.5 Nr 13,000.0 6,500.00

1 y10 1 ### 1.1 t 445,000.0 467,250.00 42,000.00 ###

Binding wire 0.5 Nr 13,000.00 6,500.00

50x100x3600 - 900.00 0.00

6,000.00 Bamboo7mhg 3,000.0 ### 3150.0 Nr 400.00 1,260,000.00

wire 1.0 sum 13,000.00 13,000.00

TOTAL FORMWORK(FRAME STRUCTURE) 5,380,519.08 1,235,500.00

Nail 1.0 sum 9,000.00 9,000.00

wire 0.5 sum 13,000.00 6,500.00

(ROOF) FORMWORK 636,961.84 189,000.00

Nail 1.0 sum 9,000.00 9,000.00

132 6" 1,254.00 ### 1316.7 Nr 300.00 395,010.00

50.2mc sand 95.13 ### 99.9 Ton 3,250.00 309,169.25

158 Cladding 197.50### 207.4 sm 3,500.00 691,250.00

bardge+facia m 600.00 0.00 288,997.92

STEEL DOORS 1,625,000.00 48,000.00

1062ms Tiles 1,062.00### 1115.1 ms 3,000.00 3,345,300.00

FLOOR FINISHINGS 6,162,068.96 390,285.00

Sand 180.98### 190.0 ton 4,750.00 902,620.29 1,055,250.00

Sand 52.28### 54.9 ton 4,750.00 260,756.97 296,100.00

66ms Tiles 66.00### 69.3 ms 3,000.00 207,900.00

TOTAL STAIRCASE 347,778.01 41,580.00

889 Texcote 242.45### 12.7 bg 7,500.00 95,466.48

EARTH WORK 7,712,410.00 1,279,630.00

GENERAL SUMMARY(EXCLUDING M/E AND FURNITURES) N 99,844,929.98 12,475,576.42

MATERIAL AND LABOUR 112,320,506.39

131CM 172.92### 179.5 Ton 3,000.0 538410.0 89,735.0

EARTH WORK 588410.0 160,655.00

Granite 17.25### 18.1 T 7,000.00 126787.5

Water sum 10000.0

CONCRETE BLINDING 446,306.5 45,000.0