MATERIAL SCHEDULE FOR THE PROPOSED RESIDENTIAL DEVELOPMENT

Material Schedule Breakdown

Description Qty Unit Mat Qty Unit Price Amount

SUBSTRUCTURE

Concrete work

Mix (1:3:6-19mm aggregates)

Foundation, column bases, column, 32 cub.m Cement 141 bags 1,700.00 239,360.00
blinding etc. Sand 3 trips 35,000.00 88,421.05
Aggregate 5 trips 65,000.00 328,421.05
Mix (1:2:4-19mm aggregates)
150mm bed 36 cub.m Cement 216 bags 1,700.00 367,200.00
Sand 4 trips 35,000.00 142,578.95
Aggregate 8 trips 65,000.00 523,421.05
Reinforcement
10mm high yield steel bars 80 kg Y10 24 nr 800.00 18,968.16

12mm high yield steel bars 110 kg Y16 12 nr 1,300.00 15,910.54

16mm high yield steel bars 120 kg Y20 10 nr 2,500.00 25,000.00

Bindg wire 6 roll 6,000.00 36,000.00

Formwork
Sawn formwork 44 sq.m 1x12x12 47 nr 1,500.00 70,277.78
2x3x12 22 nr 900.00 19,800.00
2x2x12 11 nr 550.00 6,050.00
Nails 2 bag 6,500.00 13,000.00

Laterite hardcore filling 194 sq.m 13 trips 25,000.00 331,842.11

Blockwork
230mm block wall 202 sq.m Blocks 2020 Nr. 160.00 323,200.00

Cement and sand(1:6) mortar (230mm 202 sq.m Cement 20 bags 1,700.00 34,340.00
Sand 2 trips 35,000.00 57,324.32

DPM 244 sq.m 300.00 73,200.00

Substructure
Carried to su mmary
2,714,315.01
 Description Qty Unit Mat Qty Unit Price Amount

FRAME
Concrete work
Mix (1:3:6-19mm aggregates)

Columns and beams 6 cub.m Cement 26 bags 1,700.00 44,880.00

Sand 1 Trip 35,000.00 25,540.54
Aggregate 1 Trip 65,000.00 61,578.95
Reinforcement

10mm high yield steel bars 201 kg Y10 60 nr 800.00 47,657.50

16mm high yield steel bars 493 kg Y16 55 nr 2,500.00 137,131.03

Bindg wire 3 roll 6,000.00 18,000.00

Formwork
Sawn formwork 99 sq.m 1x12x12 101 nr 1,500.00 151,250.00
2x3x12 25 nr 900.00 22,275.00
2x2x12 25 nr 550.00 13,612.50
Nails 2 bag 6,500.00 13,000.00
Frames
Carried to su mmary 534,925.52
 Description Qty Unit Mat Qty Unit Price Amount

UPPER FLOOR
Concrete work
Mix (1:3:6-19mm aggregates)

Suspended floor slab 0 cub.m Cement 0 bags 1,700.00 0.00

Sand 0 trips 35,000.00 0.00
Aggregate 0 trips 65,000.00 0.00

Reinforcement

12mm high yield steel bars in Slab 0 kg Y12 0 nr 1,300.00 0.00

Bindg wire 0 roll 6,500.00 0.00

Formwork
Sawn formwork 0 sq.m 1x12x12 0 nr 1,500.00 0.00
2x3x12 0 nr 900.00 0.00
Bush pole 0 nr 300.00 0.00
Nails 0 bag 6,500.00 0.00
Upper Floor
Carried to su mmary 0.00
 Description Qty Unit Mat Qty Unit Price Amount

STAIRCASE
Concrete work
Mix (1:3:6-19mm aggregates)
Staircase and landing 0 cub.m Cement 0 bags 1,700.00 0.00
Sand 0 trips 35,000.00 0.00
Aggregate 0 trips 65,000.00 0.00
Reinforcement

10mm high yield steel bars 0 kg Y10 0 nr 800.00 0.00

16mm high yield steel bars 0 kg Y16 0 nr 1,300.00 0.00

Bindg wire 0 roll 6,000.00 0.00

Formwork
Sawn formwork 0 sq.m 1x12x12 0 nr 1,500.00 0.00
2x3x12 0 nr 900.00 0.00
Bush pole 0 nr 300.00 0.00
Nails 0 bag 6,500.00 0.00
Staircases
Carried to su mmary 0.00
 Description Qty Unit Mat Qty Unit Price Amount

ROOF
Concrete work
Mix (1:3:6-19mm aggregates)

Roof Beam and gutter 12 cub.m Cement 53 bags 1,700.00 89,760.00

Sand 1 trips 35,000.00 33,157.89
Aggregate 2 trips 65,000.00 123,157.89

Reinforcement

10 - 16mm high yield steel bars 681 kg 202 nr 1,500.00 302,749.62

Formwork
Sawn formwork 110 sq.m 1x12x12 112 nr 1,500.00 168,055.56
2x3x12 55 nr 900.00 49,500.00

Roof structure

50x75mm hardwood timbers 840 lin.m 2x3x12 280 nr 500.00 139,996.08

50x100mm hardwood timbers 0 lin.m 2x4x12 0 nr 550.00 0.00

50x150mm hardwood timbers 1915 lin.m 2x6x12 569 nr 600.00 341,625.28

Nails 6 bag 6,500.00 39,000.00

Roof covering
0.45gauge aluzinc roofing sheets 440 sq.m sheets 233 Nr 3,500.00 814,814.81

0.45gauge aluzinc ridge capping 600 0 lin.m ridge/hip 0 lin.m 900.00 0.00

0.45gauge aluzinc eave angle 150mm 180 lin.m eave angle 189 lin.m 900.00 170,100.00

Roof
Carried to su mmary 2,271,917.13
 Description Qty Unit Mat Qty Unit Price Amount

INTERNAL & EXTERNAL WALLS

Blockwork

230mm block wall 267 sq.m Blocks 2670 nr 160.00 427,200.00

150mm ditto 376 sq.m 3760 nr 145.00 545,200.00

Cement and sand (1:6) mortar 643 sq.m Cement 64 bags 1,700.00 109,310.00
Sand 5 trips 35,000.00 177,671.05

Concrete work
Mix (1:3:6-19mm aggregates)

Lintel 8 cub.m Cement 35 bags 1,700.00 59,840.00

Sand 0.6 trips 35,000.00 22,105.26
Aggregate 1 trips 65,000.00 82,105.26
Reinforcement

10mm high yield steel bars 200 kg Y10 59 nr 800.00 47,420.40

12mm high yield steel bars 355 kg Y12 39 nr 1,300.00 51,347.64

Formwork
Sawn formwork 110 sq.m 1x12x12 102 nr 1,500.00 152,777.78

WALLS RRIED TO SUMMARY 1,674,977.40

CA
 Description Qty Unit Mat Qty Unit Price Amount
DOORS AND WINDOWS

DOORS

1200 X 2100mm steel doors 3 nr 150,000.00 450,000.00

900 X 2100mm American steel door 8 nr 45,000.00 360,000.00

Ditto 750 X 2100mm 6 nr 35,500.00 213,000.00

WINDOWS

600 x 600mm casement windows 4 nr 22,000.00 88,000.00

Ditto 1500 x 1200mm 14 nr 38,800.00 543,200.00

Curtain walls 0 m2 19,200.00 0.00

DOORS A ND WS TO MMARY 1,654,200.00

WINDO SU
 Description Qty Unit Mat Qty Unit Price Amount

WALL FINISHES

Cement and sand (1:6)

Rendering 1575 sq.m Cement 129 bags 1,700.00 218,484.00

Sand 8 trips 35,000.00 268,175.68
Tilings
Ceramic wall tiles 124 sq.m Ceramic til 130 sq.m 2,000.00 248,000.00

Cement and sand (1:6)

Backings 124 sq.m Cement 12 bags 1,700.00 21,248.64
Sand 2.76 trips 35,000.00 96,720.00
Painting

Emulsion paint 1124 sq.m 22 drum 4,500.00 101,160.00

Texcote paint 267 sq.m 13 drum 5,500.00 73,425.00

Screeding 1124 sq.m 56 drum 5,800.00 325,960.00

Alucobond 0 Sq.m 10,200.00 0.00

Wall Finishes
Carried to su mmary 1,353,173.32
 Description Qty Unit Mat Qty Unit Price Amount

FLOOR FINSHES

Tilings

300x300x8mm vitrified tiles paving 194 sq.m Tiles 204 sq.m 4,500.00 916,650.00

Cement and sand (1:6)

Screeded backing 194 sq.m Cement 14 bags 1,700.00 23,745.60

Sand 0.94 trips 35,000.00 33,032.43
Floor Finis hes
Carried to su mmary 973,428.03
 Description Qty Unit Mat Qty Unit Price Amount

CEILING FINISHES

50x50mm hardwood timbers 0 lin.m 2x2x12 0 nr 550.00 0.00

Cement and sand (1:6)

Rendering sq.m Cement 0 bags 1,700.00 0.00

Sand 0 trips 35,000.00 0.00
POP

Provide and install POP 194 sq.m 0 0 3,000.00 582,000.00

Ceiling Finishes
Carried to su mmary 582,000.00
MATERIAL SCHEDULE
SUMMARY

PAGE 1 2,714,315.01

PAGE 2 534,925.52

PAGE 3 0.00

PAGE 4 0.00

PAGE 5 2,271,917.13

PAGE 6 1,674,977.40

PAGE 7 1,654,200.00

PAGE 8 1,353,173.32

PAGE 9 973,428.03

PAGE 10 582,000.00

TOTAL SUM 11,758,936.41

NOTE: This estimate does not

include labour, plumbing and
electrical installations.