FINAL SUMMARY

ELEMENT No Description Page No Amount

SECTION NO. 1 - PRELIMINARIES AND GENERAL

1 Preliminaries and General R 284,490.70

SECTION NO. 2 - BUIDING WORKS

1 Earthworks R 136,045.00

2 Concrete, Formwork and Reinforcement R 468,429.00

3 Masonry R 441,644.00

4 Waterproofing R 97,190.00

5 Carpentry and Joinery R 375,855.65

6 Roof covering R 61,875.00

7 Ironmongery R 23,277.15

8 Ceilings, Partitions & Raised Flooring R 262,572.89

9 Structural Steelwork R 82,707.71

10 Metalwork R 483,114.22

11 Plastering R 271,112.50

12 Tiling R 210,237.25

13 Glazing R 18,739.25

14 Paintwork R 229,527.00

15 Plumbing Works (Fittings) R 145,926.38

16 Electrical Works (Fittings) R 119,345.75

Sub-Total R 3,712,089.44

SECTION NO. 2 - BUIDING WORKS

1 Provisional allowance and Budgetary Allowances R 1,032,045.00

SUB TOTAL - EXCLUDING VAT R 5,028,625.14

VAT R 754,293.77

TOTAL INCLUDING VAT R 5,782,918.91

Page 1 of 32
Item DESCRIPTION UNIT QTY - AMOUNT

SECTION 1

ELEMENT 01

PRELIMINARIES AND GENERAL

1 Works risk insurance policy No 6

2 Signage Boards No 1
3 Health and Safety File No 1
4 NHBRC Enrolment Fees No 1
5 Regular cleaning of the site including rubble removal No 6
6 Contractor's responsibility, management, resourcing, programming, co- No 6
ordinating, standard control, running costs
7 Pre-occupational cleaning No 6
8 Site Foreman No 6
9 Setting out of buildings No 1
10 Concrete pump site establishment fees No 2
11 Management of the works No 6
12 Protection of Works No 1
13 General labourers No 6
14 Project Management fees No 1
15 Tools, equipment and scaffold hire No 6

CARRIED TO SUMMARY 284,490.70

Page 2 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

SECTION 2

ELEMENT 01

EARTHWORKS (PROVISIONAL)

Entire Building

1 Site clearance m2 595 R 30.00 17,850.00

2 Remove top soil m2 165 R 30.00 4,950.00
3 Excavation for trenches exceeding 2m but not exceeding deep m3 185 R 115.00 21,275.00
4 Risk of collapse to the sides trenches m2 300 R 60.00 18,000.00
5 Cart away excavated material m3 25 R 95.00 2,375.00
6 Back filling and compaction to trenches m3 3 R 95.00 285.00
7 Soil poisoning m2 141 R 90.00 12,690.00
8 Keep excavation free from subterranean water item 1 R 5,000.00 5,000.00

Basement
GARAGE
9 Excavate for bulk exceeding 2m deep m3 167 R 105.00 17,535.00
10 Extra over Soft rock m3 8 R 350.00 2,800.00
11 Extra over hard rock m3 8 R 850.00 6,800.00
12 Risk of collapse to the sides trenches m2 146 R 60.00 8,760.00

Hobby Room
13 Excavate for bulk exceeding 2m deep m3 73 R 105.00 7,665.00
14 Extra over Soft rock m3 4 R 450.00 1,800.00
15 Extra over hard rock m3 4 R 850.00 3,400.00
16 Risk of collapse to the sides trenches m2 81 R 60.00 4,860.00

CARRIED TO SUMMARY 136,045.00

Page 3 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

ELEMENT 02

CONCRETE, FORMWORK AND REINFORCEMENT

BASEMENT FLOOR
1 Garage
2 Blinding 25mm m2 49 133.00 6,517.00
3 Surface bed 25MPa/19mm (100mm) m2 49 215.00 10,535.00
4 RC Slab 250mm m2 49 1,089.00 53,361.00
5 Formwork propping m2 49 580.00 28,420.00
6 Reinforcement mesh + bars m2 49 66.00 3,234.00
7 Test Cube Sets 2 2,000.00 4,000.00

Hobby Room
8 Blinding 25mm m2 19 133.00 2,527.00
9 Surface bed 25MPa/19mm (100mm) m2 19 215.00 4,085.00
10 RC Slab 250mm m2 19 1,089.00 20,691.00
11 Formwork propping m2 19 580.00 11,020.00
12 Reinforcement mesh + bars m2 19 66.00 1,254.00
13 Test Cube Sets 2 2,000.00 4,000.00

GROUND FLOOR
14 Surface bed 25MPa/19mm (100mm) m2 114 215.00 24,510.00
15 RC Slab 250mm m2 165 1,089.00 179,685.00
16 Formwork propping m2 165 580.00 95,700.00
17 Reinforcement mesh + bars m2 165 66.00 10,890.00
18 Test Cube Sets 4 2,000.00 8,000.00

CARRIED TO SUMMARY 468,429.00

Page 4 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

ELEMENT 03

MASONRY

BRICKWORK

BASEMENT FLOOR
Garage
1 280mm brick cavity wall - Superstructure m2 84 643.00 54,012.00
2 Lintel one brick wall m 6 161.00 966.00
3 150mm Wide reinforcement built in horizontally - In Superstructure m 988 9.00 8,892.00

Hobby Room
4 280mm brick cavity wall - Superstructure m2 54 643.00 34,722.00
5 280mm brick cavity wall m2 50 643.00 32,150.00
6 Lintel one brick wall m 3 161.00 483.00
7 150mm Wide reinforcement built in horizontally - In Superstructure m 1224 9.00 11,016.00

GROUND FLOOR
8 280mm brick cavity wall - foundation m2 125 643.00 80,375.00
9 280mm brick cavity wall m2 125 643.00 80,375.00
10 One brick walls - foundation m2 3 625.00 1,875.00
11 One brick walls m2 35 625.00 21,875.00
12 Half brick walls m2 35 188.00 6,580.00
13 Lintel one brick wall m 2 161.00 322.00
14 Lintel half brick wall m 3 89.00 267.00
15 150mm Wide reinforcement built in horizontally - In Superstructure m 2008 9.00 18,072.00
16 75mm Wide reinforcement built in horizontally - In Superstructure m 137 9.00 1,233.00

FIRST FLOOR
17 280mm brick cavity wall m2 94 643.00 60,442.00
18 One brick walls m2 12 625.00 7,500.00
19 Half brick walls m2 10 188.00 1,880.00
20 Lintel one brick wall m 5 161.00 805.00
21 Lintel half brick wall m 1 89.00 89.00
22 150mm Wide reinforcement built in horizontally - In Superstructure m 1247 9.00 11,223.00
23 75mm Wide reinforcement built in horizontally - In Superstructure m 118 55.00 6,490.00

CARRIED TO SUMMARY R 441,644.00

Page 5 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

ELEMENT 04

WATERPROOFING

BASEMENT FLOOR
Garage
1 Waterproofing to walls m2 84 233.00 19,572.00
2 Waterproofing to floor m2 43 233.00 10,019.00
3 Waterproofing to floor slab m2 43 604.00 25,972.00

Hobby Room
4 Waterproofing to walls m2 50 233.00 11,650.00
5 Waterproofing to floor m2 15 233.00 3,495.00
6 Waterproofing to floor slab m2 15 604.00 9,060.00

GROUND FLOOR
Covered Porch
7 Waterproofing to floor slab m 11 604.00 6,644.00
8 Waterproofing to vertical wall m2 27 233.00 6,291.00

Entire Ground Floor

9 DPM to vertical and horizontal wall m2 35 31.00 1,085.00
10 DPC to horizontal wall m2 39 54.00 2,106.00

FIRST FLOOR
Covered Porch
11 DPC to vertical and horizontal wall m2 5 54.00 270.00

Entire First Floor Super Structure Façade

12 DPC to vertical and horizontal wall m2 19 54.00 1,026.00

CARRIED TO SUMMARY 97,190.00

Page 6 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

ELEMENT 05

CARPENTRY AND JOINERY

ENTIRE BUILDING

External Wall Plaster

1 Barge and barge boards m 51 R 236.10 12,041.23

BASEMENT FLOOR

Garage

Frame
2 Allow a Prime Cost of R 2 000.00 excluding VAT for install wooden door frame No 1 R 3,047.50 3,047.50

Door
3 Allow a Prime Cost of R 2 000.00 excluding VAT for install wooden semi- No 1 R 3,047.50 3,047.50
hollow core door frame

Skirting and Architraves

4 Allow a Prime Cost of R 65.00 excluding VAT for install wooden skirting m 27 R 118.74 3,205.91

Hobby Room
Skirting and Architraves
5 Allow a Prime Cost of R 65.00 excluding VAT for install wooden skirting m 17 R 118.74 2,018.54

GROUND FLOOR

Laundry Room

Frame
6 Allow a Prime Cost of R 2 000.00 excluding VAT for install wooden door frame No 1 R 3,047.50 3,047.50

Door
7 Allow a Prime Cost of R 2 000.00 excluding VAT for install wooden semi- No 1 R 3,047.50 3,047.50
hollow core door frame

Skirting and Architraves

8 Allow a Prime Cost of R 80.00 excluding VAT for install wooden skirting m 14 R 136.85 1,915.90

Entrance
Skirting and Architraves
9 Allow a Prime Cost of R 80.00 excluding VAT for install wooden skirting m 31 R 136.85 4,242.35

Foyer
Frame
10 Allow a Prime Cost of R 2 000.00 excluding VAT for install wooden door frame No 1 R 3,047.50 3,047.50

Door
11 Allow a Prime Cost of R 2 000.00 excluding VAT for install wooden semi- No 1 R 3,047.50 3,047.50
hollow core door frame

Page 7 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

Skirting and Architraves

12 Allow a Prime Cost of R 80.00 excluding VAT for install wooden skirting Sum 19 R 136.85 2,600.15

Laundry
Frame
13 Allow a Prime Cost of R 2 000.00 excluding VAT for install wooden door frame No 1 R 3,047.50 3,047.50

Door
14 Allow a Prime Cost of R 2 000.00 excluding VAT for install wooden semi- No 1 R 3,047.50 3,047.50
hollow core door frame

Skirting and Architraves

15 Allow a Prime Cost of R 65.00 excluding VAT for install wooden skirting m 13 R 118.74 1,543.59

Bathroom
Frame
16 Allow a Prime Cost of R 2 000.00 excluding VAT for install wooden door frame No 1 R 3,047.50 3,047.50

Door
17 Allow a Prime Cost of R 2 000.00 excluding VAT for install wooden semi- Sum 1 R 3,047.50 3,047.50
hollow core door frame

Skirting and Architraves

18 Allow a Prime Cost of R 65.00 excluding VAT for install wooden skirting Sum 11 R 118.74 1,306.11

Boardroom 1
Frame
19 Allow a Prime Cost of R 2 000.00 excluding VAT for install wooden door frame Sum 1 R 3,047.50 3,047.50

Door
20 Allow a Prime Cost of R 2 000.00 excluding VAT for install wooden semi- Sum 1 R 3,047.50 3,047.50
hollow core door frame

Skirting and Architraves

21 Allow a Prime Cost of R 65.00 excluding VAT for install wooden skirting m 15 R 118.74 1,781.06

Boardroom 2
Frame
22 Allow a Prime Cost of R 2 000.00 excluding VAT for install wooden door frame Sum 1 R 3,047.50 3,047.50

Door
23 Allow a Prime Cost of R 2 000.00 excluding VAT for install wooden semi- . 1 R 3,047.50 3,047.50
hollow core door frame

Skirting and Architraves

24 Allow a Prime Cost of R 65.00 excluding VAT for install wooden skirting m 15 R 118.74 1,781.06

FIRST FLOOR

Roof Construction

25 Wooden roof structure to mono pitched, consisting of truss No. 1 R 61,875.00 61,875.00

26 Roof structure construction No 1 R 61,875.00 61,875.00

Page 8 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

Dining Room & Kitchen

Skirting and Architraves

27 Allow a Prime Cost of R 65.00 excluding VAT for install wooden skirting Sum 15 R 118.74 1,781.06

Scullery
28 Allow a Prime Cost of R 895.00 excluding VAT for install wooden door frame Sum 1 R 1,713.21 1,713.21

Door
29 Allow a Prime Cost of R 895.00 excluding VAT for installing wooden semi- No 1 R 1,713.21 1,713.21
hollow core door frame

Skirting and Architraves

30 Allow a Prime Cost of R 65.00 excluding VAT for install wooden skirting Sum 15 R 118.74 1,781.06

Dresser
Frame
31 Allow a Prime Cost of R 895.00 excluding VAT for install wooden door frame Sum 1 R 1,713.21 1,713.21

Door
32 Allow a Prime Cost of R 895.00 excluding VAT for install wooden semi-hollow . 1 R 1,713.21 1,713.21
core door frame

Skirting and Architraves

33 Allow a Prime Cost of R 65.00 excluding VAT for install wooden skirting Sum 15 R 118.74 1,781.06

E-suite Bathroom
Frame
34 Allow a Prime Cost of R 895.00 excluding VAT for install wooden door frame Sum 1 R 1,713.21 1,713.21

Door
35 Allow a Prime Cost of R 895.00 excluding VAT for install wooden semi-hollow . 1 R 1,713.21 1,713.21
core door frame

Skirting and Architraves

36 Allow a Prime Cost of R 65.00 excluding VAT for install wooden skirting Sum 13 R 118.74 1,543.59

Main Boardroom
37 Roof construction mono pitched Sum 1 R 154,275.00 154,275.00

Frame
38 Allow a Prime Cost of R 895.00 excluding VAT for install wooden door frame Sum 1 R 1,713.21 1,713.21

Door
39 Allow a Prime Cost of R 895.00 excluding VAT for install wooden semi-hollow . 1 R 1,713.21 1,713.21
core door frame

Skirting and Architraves

40 Allow a Prime Cost of R 65.00 excluding VAT for install wooden skirting Sum 18 R 118.74 2,137.28

CARRIED TO SUMMARY 375,855.65

Page 9 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

ELEMENT 06

ROOF COVERING

1 Construction of IBR roof covering including flashing mono pitched roof not Sum 1 R 61,875.00 61,875.00
exceeding 25 degrees angle

CARRIED TO SUMMARY 61,875.00

Page 10 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

ELEMENT 07

IRONMONGERY

BASEMENT
Hinges
1 Allow a Prime Cost of R 275.00 excluding VAT for supply and installation Sum 1 R 372.31 372.31
hinges

Handles
2 Allow a Prime Cost of R 650.00 excluding VAT for supply and installation Sum 1 R 922.88 922.88
handles

Lock, keys and striker plate

3 Allow a Prime Cost of R 750.00excluding VAT for supply and installation Sum 1 R 1,106.88 1,106.88
locks, trker plate and keys

Door stoppers
4 Allow a Prime Cost of R 105.00excluding VAT for supply and installation door Sum 1 R 184.29 184.29
stopper

GROUND FLOOR
Hinges
5 Allow a Prime Cost of R 275.00 excluding VAT for supply and installation Sum 5 R 372.31 1,861.56
hinges

Handles
6 Allow a Prime Cost of R 650.00 excluding VAT for supply and installation Sum 5 R 922.88 4,614.38
handles

Lock, keys and striker plate

7 Allow a Prime Cost of R 750.00 excluding VAT for supply and installation Sum 5 R 1,106.88 5,534.38
locks, trker plate and keys

Door stoppers
8 Allow a Prime Cost of R 105.00 excluding VAT for supply and installation door Sum 5 R 184.29 921.44
stopper

FIRST FLOOR
Hinges
9 Allow a Prime Cost of R 275.00 excluding VAT for supply and installation Sum 3 R 372.31 1,116.94
hinges

Handles
10 Allow a Prime Cost of R 650.00 excluding VAT for supply and installation Sum 3 R 922.88 2,768.63
handles

Lock, keys and striker plate

11 Allow a Prime Cost of R 750.00 excluding VAT for supply and installation Sum 3 R 1,106.88 3,320.63
locks, trker plate and keys

Door stoppers
12 Allow a Prime Cost of R 105.00 excluding VAT for supply and installation door Sum 3 R 184.29 552.86
stopper

Bathroom fittings
13 Allow a Prime Cost of R 350.00 excluding VAT for supply and installation Sum 3 R 480.13 1,440.38
toilet holder

Page 11 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

CARRIED TO SUMMARY 23,277.15

Page 12 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

ELEMENT 08

ENTIRE BUILDING

Insulation wool m2 291 R 131.39 38,233.76

BASEMENT FLOOR
Garage
1 Suspended plasterboard ceiling m2 43 R 623.88 26,826.63
2 Shadoline m 28 R 112.99 3,163.65
3 Optional Allowance for trap door No 1 R 897.00 897.00

Hobby Room
4 Suspended plasterboard ceiling m2 15 R 623.88 9,358.13
5 Shadoline m 17 R 112.99 1,920.79
6 Optional Allowance for trap door No 1 R 897.00 897.00

GROUND FLOOR
Covered Porch
7 Suspended plasterboard ceiling m2 27 R 623.88 16,844.63
8 Shadoline m 26 R 112.99 2,937.68

Entrance Lobby
9 Suspended plasterboard ceiling m2 35 R 623.88 21,835.63
10 Shadoline m 31 R 112.99 3,502.61
11 Optional Allowance for trap door No 1 R 897.00 897.00

Laundry Room
12 Suspended plasterboard ceiling m2 10 R 623.88 6,238.75
13 Shadoline m 14 R 112.99 1,581.83
14 Optional Allowance for trap door No 1 R 897.00 897.00

Passage
15 Suspended plasterboard ceiling m2 3 R 623.88 1,871.63
16 Shadoline m 8 R 112.99 903.90

Bathroom
17 Suspended plasterboard ceiling m2 9 R 623.88 5,614.88
18 Shadoline m 11 R 112.99 1,242.86
19 Optional Allowance for trap door No 1 R 897.00 897.00

Bedroom 1
20 Suspended plasterboard ceiling m2 14 R 623.88 8,734.25
21 Shadoline m 15 R 112.99 1,694.81
22 Optional Allowance for trap door No 1 R 897.00 897.00

Bedroom 2
23 Suspended plasterboard ceiling m2 16 R 623.88 9,982.00
24 Shadoline m 16 R 112.99 1,807.80
25 Optional Allowance for trap door No 1 R 897.00 897.00

FIRST FLOOR
Covered Porch
26 Suspended plasterboard ceiling m2 R 623.88 623.88
27 Shadoline m R 112.99 112.99
28 Optional Allowance for trap door No R 897.00 897.00

Dining Room and Kitchen

29 Suspended plasterboard ceiling m2 63 R 623.88 39,304.13
30 Shadoline m 36 R 112.99 4,067.55

Page 13 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

31 Optional Allowance for trap door No 1 R 897.00 897.00

Foyer
32 Suspended plasterboard ceiling m2 9 R 623.88 5,614.88
33 Shadoline m 12 R 112.99 1,355.85

Scullery
34 Suspended plasterboard ceiling m2 6 R 623.88 3,743.25
35 Shadoline m 10 R 112.99 1,129.88
36 Optional Allowance for trap door No 1 R 897.00 897.00

Dresser
37 Suspended plasterboard ceiling m2 11 R 623.88 6,862.63
38 Shadoline m 13 R 112.99 1,468.84
39 Optional Allowance for trap door No 1 R 897.00 897.00

E-suite Bathroom
40 Suspended plasterboard ceiling m2 12 R 623.88 7,486.50
41 Shadoline m 14 R 112.99 1,581.83
42 Optional Allowance for trap door No 1 R 897.00 897.00

Main Bedroom
43 Suspended plasterboard ceiling m2 18 R 623.88 11,229.75
44 Shadoline m 18 R 112.99 2,033.78
45 Optional Allowance for trap door No 1 R 897.00 897.00

CARRIED TO SUMMARY 262,572.89

Page 14 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

ELEMENT 09

STRUCTURAL STEELWORK

STEEL COLUMNS AND BEAMS

Welded columns in single lengths with flat section base, top,

bearer and connection plates bolted

GROUND FLOOR
1 Structural I - Column 152x 152 x 5.8mm and 23kg/m m 13 R 1,451.01 18,863.16
2 Structural I - Beam 152x 152 x 5.8mm and 23kg/m m 12 R 1,451.01 17,412.15

FIRST FLOOR
3 Structural I - Beam 152x 152 x 5.8mm and 23kg/m m 17 R 1,451.01 24,667.21
4 Structural I - Beam 152x 152 x 5.8mm and 23kg/m m 15 R 1,451.01 21,765.19

CARRIED TO SUMMARY 82,707.71

Page 15 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

ELEMENT 10

METALWORK

Aluminium Windows and Doors

1 Aluminium Windows and Doors as per drawing Sum 1 R 483,114.22 483,114.22

CARRIED TO SUMMARY 483,114.22

Page 16 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

ELEMENT 11

PLASTERING AND SCREED

ENTIRE BUILDING
External Wall
1 External Plaster - Garage m2 61 R 161.00 9,821.00

Basement
2 External Plaster - Garage m2 53 R 161.00 8,533.00
3 External Plaster - Hobby m2 53 R 161.00 8,533.00

Ground Floor - Foundation

4 External Plaster m2 153 R 161.00 24,633.00

First Floor
5 External Plaster m2 153 R 161.00 24,633.00

BASEMENT FLOOR
Garage
6 Internal plaster m2 129 R 155.25 20,027.25
7 Screed m2 43 R 155.25 6,675.75
8 Skim on ceiling m2 43 R 120.75 5,192.25

Hobby Room
9 Internal plaster m2 45 R 155.25 6,986.25
10 Screed m2 15 R 155.25 2,328.75
11 Skim on ceiling m2 15 R 120.75 1,811.25

GROUND FLOOR
Covered Porch
12 Screed m2 26 R 155.25 4,036.50

Entrance Lobby
13 Internal plaster m2 93 R 155.25 14,438.25
14 Skim on ceiling m2 36 R 120.75 4,347.00

Laundry Room
15 Internal plaster m2 42 R 155.25 6,520.50
16 Skim on ceiling m2 10 R 120.75 1,207.50

Foyer
17 Internal plaster m2 60 R 155.25 9,315.00
18 Screed m2 10 R 155.25 1,552.50
19 Skim on ceiling m2 10 R 120.75 1,207.50

Bathroom
20 Internal plaster m2 27 R 155.25 4,191.75
21 Screed m2 9 R 155.25 1,397.25
22 Skim on ceiling m2 9 R 120.75 1,086.75

Bedroom 1
23 Internal plaster m2 48 R 155.25 7,452.00
24 Screed m2 16 R 155.25 2,484.00
25 Skim on ceiling m2 16 R 120.75 1,932.00

Bedroom 2
26 Internal plaster m2 45 R 155.25 6,986.25

Page 17 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

27 Screed m2 14 R 155.25 2,173.50

28 Skim on ceiling m2 14 R 120.75 1,690.50

FIRST FLOOR
Covered Porch
29 Screed m2 26 R 155.25 4,036.50
30 Skim on ceiling m2 26 R 120.75 3,139.50

Dining Room and Kitchen

31 Internal plaster m2 108 R 155.25 16,767.00
32 Screed m2 63 R 155.25 9,780.75
33 Skim on ceiling m2 63 R 120.75 7,607.25

Scullery
34 Internal plaster m2 30 R 155.25 4,657.50
35 Screed m2 6 R 155.25 931.50
36 Skim on ceiling m2 6 R 120.75 724.50

Dresser
37 Internal plaster m2 39 R 155.25 6,054.75
38 Screed m2 11 R 155.25 1,707.75
39 Skim on ceiling m2 11 R 120.75 1,328.25

E-suite Bathroom
40 Internal plaster m2 42 R 155.25 6,520.50
41 Screed m2 12 R 155.25 1,863.00
42 Skim on ceiling m2 12 R 120.75 1,449.00

Main Bedroom
43 Internal plaster m2 54 R 155.25 8,383.50
44 Screed m2 18 R 155.25 2,794.50
45 Skim on ceiling m2 18 R 120.75 2,173.50

CARRIED TO SUMMARY 271,112.50

Page 18 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

ELEMENT 12

TILING

BASEMENT FLOOR
Garage
1 Allow a Prime Cost of R 250.00/m2 excluding VAT for supply and install floor m2 43 R 566.38 24,354.13
tiles

Hobby Room
2 Allow a Prime Cost of R 250.00/m2 excluding VAT for supply and install floor m2 15 R 566.38 8,495.63
tiles

GROUND FLOOR
Covered Porch
3 Allow a Prime Cost of R 250.00/m2 excluding VAT for supply and install floor m2 26 R 566.38 14,725.75
tiles

Entrance Lobby
4 Allow a Prime Cost of R 250.00/m2 excluding VAT for supply and install floor m2 36 R 531.88 19,147.50
tiles

Laundry Room
5 Allow a Prime Cost of R 250.00/m2 excluding VAT for supply and install floor m2 10 R 531.88 5,318.75
tiles
6 Allow a Prime Cost of R 250.00/m2 excluding VAT for supply and install wall m2 4 R 566.38 2,265.50
tiles

Foyer
7 Allow a Prime Cost of R 250.00/m2 excluding VAT for supply and install floor m2 10 R 566.38 5,663.75
tiles

Bathroom
8 Allow a Prime Cost of R 250.00/m2 excluding VAT for supply and install floor m2 9 R 566.38 5,097.38
tiles
9 Allow a Prime Cost of R 250.00/m2 excluding VAT for supply and install wall m2 18 R 566.38 10,194.75
tiles

Bedroom 1
10 Allow a Prime Cost of R 250.00/m2 excluding VAT for supply and install floor m2 16 R 566.38 9,062.00
tiles

Bedroom 2
11 Allow a Prime Cost of R 250.00/m2 excluding VAT for supply and install floor m2 14 R 566.38 7,929.25
tiles

FIRST FLOOR
Covered Porch
12 Allow a Prime Cost of R 250.00/m2 excluding VAT for supply and install floor m2 26 R 566.38 14,725.75
tiles

Dining Room and Kitchen

13 Allow a Prime Cost of R 250.00/m2 excluding VAT for supply and install floor m2 63 R 566.38 35,681.63
tiles
14 Allow a Prime Cost of R 250.00/m2 excluding VAT for supply and install wall m2 9 R 566.38 5,097.38
tiles

Scullery

Page 19 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

15 Allow a Prime Cost of R 250.00/m2 excluding VAT for supply and install floor m2 6 R 566.38 3,398.25
tiles

Dresser
16 Allow a Prime Cost of R 250.00/m2 excluding VAT for supply and install floor m2 11 R 566.38 6,230.13
tiles

E-suite Bathroom
17 Allow a Prime Cost of R 250.00/m2 excluding VAT for supply and install floor m2 12 R 566.38 6,796.50
tiles
18 Allow a Prime Cost of R 250.00/m2 excluding VAT for supply and install wall m2 28 R 566.38 15,858.50
tiles

Main Bedroom
19 Allow a Prime Cost of R 250.00/m2 excluding VAT for supply and install floor m2 18 R 566.38 10,194.75
tiles

CARRIED TO SUMMARY 210,237.25

Page 20 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

ELEMENT 13

GLAZING
SHOWER
1 Allow a Prime Cost of R 4 500.00 excluding VAT for Shower enclosure No 2 R 7,446.25 14,892.50

2 Allow a Prime Cost of R 450.00 excluding VAT for soup holder 10mm clear No 4 R 641.13 2,564.50
toughed glass fixed to shower wall with fixings and glue

Mirror No 2 R 641.13 1,282.25

CARRIED TO SUMMARY 18,739.25

Page 21 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

ELEMENT 14

PAINTWORK

ENTIRE BUILDING
External Wall Plaster
1 External Wall Plaster - Garage m2 61 R 123.00 7,503.00
Fibre cement boards m 51 R 46.00 2,346.00

Basement
2 External Wall Plaster - Garage m2 53 R 123.00 6,519.00
3 External Wall Plaster - Hobby m2 53 R 123.00 6,519.00
4 Ceiling

Ground Floor - Foundation

5 External Wall Plaster m2 102 R 123.00 12,546.00

First Floor
6 External Wall Plaster m2 102 R 123.00 12,546.00

On Metal
7 Steel Beams and Columns m2 53 R 123.00 6,519.00

On Roof Slabs
Garage m2 45 R 123.00 5,535.00
8 Hobby room m2 16 R 123.00 1,968.00

BASEMENT FLOOR
9 Garage
10 Internal Wall Plaster m2 129 R 123.00 15,867.00
11 Screed m2 43 R 123.00 5,289.00
12 Ceiling m2 43 R 123.00 5,289.00

Hobby Room
13 Internal Wall Plaster m2 45 R 123.00 5,535.00
14 Screed m2 15 R 123.00 1,845.00
15 Ceiling m2 15 R 123.00 1,845.00

GROUND FLOOR
Covered Porch
16 Ceiling m2 26 R 123.00 3,198.00
17 Polish floor m2 26 R 123.00 3,198.00

Entrance Lobby
18 Internal Wall Plaster m2 93 R 123.00 11,439.00
19 Ceiling m2 36 R 123.00 4,428.00

Laundry Room
20 Internal Wall Plaster m2 42 R 123.00 5,166.00
21 Ceiling m2 10 R 123.00 1,230.00
22 Door and frame m2 2 R 123.00 246.00

Foyer
23 Internal Wall Plaster m2 60 R 123.00 7,380.00
24 Screed m2 10 R 123.00 1,230.00
25 Ceiling m2 10 R 123.00 1,230.00
26 Door and frame m2 2 R 123.00 246.00

Page 22 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

Bathroom
27 Internal Wall Plaster m2 27 R 123.00 3,321.00
28 Screed m2 9 R 123.00 1,107.00
29 Ceiling m2 9 R 123.00 1,107.00
30 Door and frame m2 2 R 123.00 246.00

Bedroom 1
31 Internal Wall Plaster m2 48 R 123.00 5,904.00
32 Screed m2 16 R 123.00 1,968.00
33 Ceiling m2 16 R 123.00 1,968.00

Bedroom 2
34 Internal Wall Plaster m2 45 R 123.00 5,535.00
35 Screed m2 14 R 123.00 1,722.00
36 Skim on ceiling m2 14 R 123.00 1,722.00
37 Door and frame m2 2 R 123.00 246.00

FIRST FLOOR
Covered Porch
38 Screed m2 26 R 123.00 3,198.00
39 Ceiling m2 26 R 123.00 3,198.00

Dining Room and Kitchen

40 Internal Wall Plaster m2 108 R 123.00 13,284.00
41 Screed m2 63 R 123.00 7,749.00
42 Ceiling m2 63 R 123.00 7,749.00

Scullery
43 Internal Wall Plaster m2 30 R 123.00 3,690.00
44 Screed m2 6 R 123.00 738.00
45 Ceiling m2 6 R 123.00 738.00
46 Door and frame m2 2 R 123.00 246.00

Dresser
47 Internal Wall Plaster m2 39 R 123.00 4,797.00
48 Screed m2 11 R 123.00 1,353.00
49 Plasterboard ceiling m2 11 R 123.00 1,353.00
50 Door and frame m2 2 R 123.00 246.00

E-suite Bathroom
51 Internal Wall Plaster m2 42 R 123.00 5,166.00
52 Screed m2 12 R 123.00 1,476.00
53 Ceiling m2 12 R 123.00 1,476.00
54 Door and frame m2 2 R 123.00 246.00

Main Bedroom
55 Internal Wall Plaster m2 54 R 123.00 6,642.00
56 Screed m2 18 R 123.00 2,214.00
57 Ceiling m2 18 R 123.00 2,214.00
58 Door and frame m2 2 R 123.00 246.00

CARRIED TO SUMMARY 229,527.00

Page 23 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

ELEMENT 15

PLUMBING AND DRAINAGE

ENTIRE BUILDING

FITTINGS

MUNICIPAL CONNECTIONS

1 Allow a budget of R 13 800.00 excluding VAT for municipal bulk supply and Sum 1 R 13,800.00 13,800.00
waste connections

WATER HEATER
2 Water 150 Litre, complete with valves, tray, and drip pipe No 1 R 19,596.00 19,596.00

GROUND FLOOR

SANITARYWARE

Bath

3 Allow a Prime Cost of R 4 500.00 excluding VAT for PVC built-in bath tub No 1 R 6,066.25 6,066.25
4 Allow a Prime Cost of R 2 000.00 excluding VAT for bath mixer and sprout No 1 R 3,047.50 3,047.50

5 Bath waste, and grating, and water stopper No 1 R 537.63 537.63

6 Gate valve No 1 R 477.25 477.25

Sink
7 Allow a Prime Cost of R 2 100.00 excluding VAT for Stainless steel double No 1 R 3,168.25 3,168.25
sink cut in counter top (counter top elsewhere measured)

8 Allow a Prime Cost of R 1 800.00 excluding VAT for Stainless steel single sink No 1 R 2,806.00 2,806.00
cut in counter top (counter top elsewhere measured)

9 Allow a Prime Cost of R 1 800.00 excluding VAT for sink mixer No 2 R 2,806.00 5,612.00

10 Sink waste, grating, and water stopper No 3 R 537.63 1,612.88

11 Gate valve No 2 R 477.25 954.50

12 P/S double trap, complete connection No 1 R 1,193.13 1,193.13

13 P/S Single trap, complete connection No 1 R 393.88 393.88

Water-Closet
14 Allow a Prime Cost of R 3 500.00 excluding VAT for Water-Closet complete No 1 R 4,858.75 4,858.75
with seats and flush mechnism

15 Steel woven flexible pipe No 2 R 567.81 1,135.63

16 Angle regulating valve No 2 R 416.88 833.75

Basin

17 Allow a Prime Cost of R 4 500.00 excluding VAT for vanity tops with No 2 R 5,836.25 11,672.50
countersunk basin

Page 24 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

18 Steel woven flexible pipe No 4 R 598.00 2,392.00

19 Angle regulating valve No 4 R 416.88 1,667.50

20 P/S rubber trap No 2 R 393.88 787.75

Wash/Dish washer machine

21 Stop tap hot water supply No 4 R 5,836.25 23,345.00

22 Stop tap cold water supply No 4 R 5,836.25 23,345.00

23 Waste pipe, with trap No 2 R 5,836.25 11,672.50

24 Valves female fitting No 4 R 598.00 2,392.00

External works

25 Bib tap, including gulley complete with grating, pre-cast concrete casing No 1 R 2,558.75 2,558.75

FIRST FLOOR

SANITARYWARE

Bath

26 Allow a Prime Cost of R 4 500.00 excluding VAT for PVC built-in bath tub No 1 R 6,066.25 6,066.25
27 Allow a Prime Cost of R 1 800.00 excluding VAT for bath mixer and sprout No 1 R 2,806.00 2,806.00

28 Bath waste, and grating, and water stopper No 1 R 537.63 537.63

29 Gate valve No 1 R 477.25 477.25

Sink
30 Allow a Prime Cost of R 2 100.00 excluding VAT for Stainless steel double No 1 R 3,168.25 3,168.25
sink cut in counter top (counter top elsewhere measured)
31 Allow a Prime Cost of R 1 800.00 excluding VAT for sink mixer No 1 R 2,806.00 2,806.00
32 Sink waste, and grating, and water stopper No 2 R 537.63 1,075.25
33 Gate valve No 1 R 477.25 477.25
34 P/S double trap No 1 R 1,193.13 1,193.13

Water-Closet
35 Allow a Prime Cost of R 3 500.00 excluding VAT for Water-Closet complete No 1 R 4,858.75 4,858.75
with seats and flush mechnism

36 Steel woven flexible pipe No 1 R 567.81 567.81

37 Angle regulating valve No 1 R 416.88 416.88

Basin

38 Allow a Prime Cost of R 4 500.00 excluding VAT for vanity tops with No 1 R 5,836.25 5,836.25
countersunk basin

Page 25 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

39 Steel woven flexible pipe No 2 R 598.00 1,196.00

40 Angle regulating valve No 2 R 416.88 833.75

41 P/S rubber trap No 1 R 393.88 393.88

Wash/Dish washer machine

42 Stop tap hot water supply No 1 R 5,836.25 5,836.25

43 Stop tap cold water supply No 1 R 5,836.25 5,836.25

44 Waste pipe, with trap

45 Valves female fitting No 1 R 598.00 598.00

CARRIED TO SUMMARY 145,926.38

Page 26 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

ELEMENT 16

Electrical Works

FITTINGS
ENTIRE BUILDING
DISTRIBUTION BOARD
1 Allow a Prime Cost of R 15 000.00 excluding VAT for construction of Sum 1 R 20,412.50 20,412.50
Distrubution Board including all sockects

WATER HEATER
2 Electrical Geyser 150 litre complete with tray, valves etc. (electrical works Sum 1 R 2,722.63 2,722.63
elsewhere measured)

TEST
3 Testing and issues of Certificate of compliance for electrical works Sum 1 R 11,125.00 11,125.00

LIGHT FITTINGS
4 Allow a Prime Cost of R 650.00 excluding VAT to install light Sum 8 R 1,106.88 8,855.00
5 Allow a Prime Cost of R 1 500.00 excluding VAT for construction of Sum 1 R 2,121.75 2,121.75
Distrubution Board including all sockects

BASEMENT FLOOR

Garage

LIGHT FITTINGS
6 Allow a Prime Cost of R 1 500.00 excluding VAT to install light including Sum 1 R 2,133.25 2,133.25
backplate built-in wall

SWITCH
7 Allow a budget of R 15 410.00 consruction of double door garage motor Sum 1 R 15,410.00 15,410.00

8 Allow a Prime Cost of R 350.00 for for supply and install switch including Sum 1 R 733.13 733.13
backplate built-in wall

Hobby Room

LIGHT FITTINGS
9 Allow a Prime Cost of R 1 500.00 excluding VAT to install light including Sum 1 R 2,133.25 2,133.25
backplate built-in wall

SWITCH
10 Allow a Prime Cost of R 350.00 for for supply and install switch including Sum 1 R 733.13 733.13
backplate built-in wall

GROUND FLOOR

Covered Porch

LIGHT FITTINGS

Page 27 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

11 Allow a Prime Cost of R 1 500.00 excluding VAT to install light including Sum 1 R 2,133.25 2,133.25
backplate built-in wall

SWITCH
12 Allow a Prime Cost of R 350.00 for for supply and install switch including Sum 1 R 733.13 733.13
backplate built-in wall

Entrance Lobby

LIGHT FITTINGS
13 Allow a Prime Cost of R 1 500.00 excluding VAT to install light including Sum 1 R 2,133.25 2,133.25
backplate built-in wall

SWITCH
14 Allow a Prime Cost of R 350.00 for for supply and install switch including Sum 1 R 733.13 733.13
backplate built-in wall

Laundry Room

LIGHT FITTINGS
15 Allow a Prime Cost of R 1 500.00 excluding VAT to install light including Sum 1 R 2,133.25 2,133.25
backplate built-in wall

SWITCH
16 Allow a Prime Cost of R 350.00 for for supply and install switch including Sum 1 R 733.13 733.13
backplate built-in wall

Foyer

LIGHT FITTINGS
17 Allow a Prime Cost of R 1 500.00 excluding VAT to install light including Sum 1 R 2,133.25 2,133.25
backplate built-in wall

SWITCH
18 Allow a Prime Cost of R 350.00 for for supply and install switch including Sum 1 R 733.13 733.13
backplate built-in wall

Passage

LIGHT FITTINGS
19 Allow a Prime Cost of R 1 500.00 excluding VAT to install light including Sum 1 R 2,133.25 2,133.25
backplate built-in wall

SWITCH
20 Allow a Prime Cost of R 350.00 for for supply and install switch including Sum 1 R 733.13 733.13
backplate built-in wall

Bathroom

LIGHT FITTINGS
21 Allow a Prime Cost of R 1 500.00 excluding VAT to install light including Sum 1 R 2,133.25 2,133.25
backplate built-in wall

Page 28 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

SWITCH
22 Allow a Prime Cost of R 350.00 for for supply and install switch including Sum 1 R 733.13 733.13
backplate built-in wall

Bedroom 1

LIGHT FITTINGS
23 Allow a Prime Cost of R 1 500.00 excluding VAT to install light including Sum 1 R 2,133.25 2,133.25
backplate built-in wall

SWITCH
24 Allow a Prime Cost of R 350.00 for for supply and install switch including Sum 1 R 733.13 733.13
backplate built-in wall

Bedroom 2

LIGHT FITTINGS
25 Allow a Prime Cost of R 1 500.00 excluding VAT to install light including Sum 1 R 2,133.25 2,133.25
backplate built-in wall

SWITCH
26 Allow a Prime Cost of R 350.00 for for supply and install switch including Sum 1 R 733.13 733.13
backplate built-in wall

FIRST FLOOR

Covered Porch

LIGHT FITTINGS
27 Allow a Prime Cost of R 1 500.00 excluding VAT to install light including Sum 1 R 2,133.25 2,133.25
backplate built-in wall

SWITCH
28 Allow a Prime Cost of R 350.00 for for supply and install switch including Sum 1 R 733.13 733.13
backplate built-in wall

Dining Room

LIGHT FITTINGS
29 Allow a Prime Cost of R 1 500.00 excluding VAT to install light including Sum 1 R 2,133.25 2,133.25
backplate built-in wall

SWITCH
30 Allow a Prime Cost of R 350.00 for for supply and install switch including Sum 1 R 733.13 733.13
backplate built-in wall

Kitchen

LIGHT FITTINGS
31 Allow a Prime Cost of R 1 500.00 excluding VAT to install light including Sum 1 R 2,133.25 2,133.25
backplate built-in wall

SWITCH

Page 29 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

32 Allow a Prime Cost of R 350.00 for for supply and install switch including Sum 1 R 733.13 733.13
backplate built-in wall

Foyer

LIGHT FITTINGS
33 Allow a Prime Cost of R 5 000.00 excluding VAT to install light including Sum 1 R 6,359.50 6,359.50
backplate built-in wall

SWITCH
34 Allow a Prime Cost of R 350.00 for for supply and install switch including Sum 1 R 733.13 733.13
backplate built-in wall

Passage

LIGHT FITTINGS
35 Allow a Prime Cost of R 1 500.00 excluding VAT to install light including Sum 1 R 2,133.25 2,133.25
backplate built-in wall

SWITCH
36 Allow a Prime Cost of R 350.00 for for supply and install switch including Sum 1 R 733.13 733.13
backplate built-in wall

Scullery

LIGHT FITTINGS
37 Allow a Prime Cost of R 1 500.00 excluding VAT to install light including Sum 1 R 2,133.25 2,133.25
backplate built-in wall

SWITCH
38 Allow a Prime Cost of R 350.00 for for supply and install switch including Sum 1 R 744.63 744.63
backplate built-in wall

Dresser

LIGHT FITTINGS
39 Allow a Prime Cost of R 1 500.00 excluding VAT to install light including Sum 1 R 2,133.25 2,133.25
backplate built-in wall

SWITCH
40 Allow a Prime Cost of R 350.00 for for supply and install switch including Sum 1 R 733.13 733.13
backplate built-in wall

E-suite Bathroom

LIGHT FITTINGS
41 Allow a Prime Cost of R 1 500.00 excluding VAT to install light including Sum 1 R 2,133.25 2,133.25
backplate built-in wall

SWITCH
42 Allow a Prime Cost of R 350.00 for for supply and install switch including Sum 1 R 733.13 733.13
backplate built-in wall

Page 30 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

Main Bedroom

LIGHT FITTINGS
43 Allow a Prime Cost of R 1 500.00 excluding VAT to install light including Sum 1 R 2,133.25 2,133.25
backplate built-in wall

SWITCH
44 Allow a Prime Cost of R 350.00 for for supply and install switch including Sum 1 R 733.13 733.13
backplate built-in wall

CARRIED TO SUMMARY 119,345.75

Page 31 of 32
Item DESCRIPTION UNIT QTY RATE AMOUNT

SECTION 3

ELEMENT 17

SPECIALIST WORKS AND FREE ISSUE ITEMS (DIRECT PAYMENTS)

ENTIRE BUILDING
ELECTRICAL WORKS
1 Allow a budget of R 149 600.00 for construction of internal electrical works Sum 1 149,600.00 149,600.00
specialist contractor (motor and electrical works elsewhere measured)

2 Allow a budget of R 45 375.00 for construction of external electrical works Sum 1 45,375.00 45,375.00
specialist contractor (motor and electrical works elsewhere measured)

3 Allow profit and attendance of 10% Sum 10% 194,975.00 19,497.50

PLUMBING WORKS
4 Allow a budget of R 149 600.00 for construction of internal supply and waste Sum 1 149,600.00 149,600.00
drainage works (sanitaryware fitting elsewhere measured)
5 Allow a budget of R 45 375.00 for construction of external supply and waste Sum 1 45,375.00 45,375.00
drainage works (valves and fitting elsewhere measured)
6 Allow profit and attendance of 10% Sum 10% 194,975.00 19,497.50

BUILT IN CUPBOARD
7 Allow a budget of R 275 000.00 for construction of Built in Cupboards garage Sum 1 275,000.00 275,000.00
door specialist contractor (motor and electrical works elsewhere measured)

BASEMENT FLOOR
Garage
8 Allow a budget of R 65 000.00 for construction of double garage door specialist Sum 1 65,000.00 65,000.00
contractor (motor and electrical works elsewhere measured)
9 Allow profit and attendance of 10% Sum 10% 65,000.00 6,500.00

External Works
10 Allow a budget of R 74 800.00 for landscaping Sum 1 74,800.00 74,800.00

11 Allow a budget of R 181 800.00 for construction of boundry fence Sum 1 181,800.00 181,800.00

12 Allow a budget of R 243 100.00 for construction of leveling and paving Sum 1 243,100.00 243,100.00

CARRIED TO SUMMARY 1,032,045.00

Page 32 of 32