REF DESCRIPTION QTY UNIT RATE(N) AMOUNT(N)

ELEMENT NO.1 WORK BELOW

LOWEST FLOOR (ALL
PROVISIONAL)

EXCAVATION
A Site clearance including top soil 319 M2 70 22,330
excavation
Excavate trench for foundation
commencing from 150mm below
B ground level and not exceeding 98 M3 640 62,720
1.50m deep including any
necessary surface treatment,
planking and strutting.
C Earth work support to sides of
Vertical trench. Opposing 284 M2 700 198,800
distance not exceeding 2m
D Filling
Backfill and compact selected 48 M3 260 12,480
excavated materials around
foundation

Remove surplus excavated

E materials from site 50 M3 380 19,000
Imported laterite earth filling in
making up levels spread, leveled, 210 M2 1020 214,200
F compacted and water to receive
other than spring or running
water
150mm (finished) bed of
G approved hardcore ditto 210 M2 1860 390,600
including blinding top surface
and water to receive ground slab
Apply dieldrex for anti-termite
H treatment in surface of 258 M2 180 46,440
excavation.
Level and compact bottom of
I excavation to receive hardcore 210 M2 120 25,200
filling

To collection 812,770
REF DESCRIOTION QTY UNIT RATE(N) AMOUNT(N)

A Ditto to receive concrete in 115 M2 120 13,800

foundation.
CONCRETE WORK
B 50mm plain in-situ concrete 9 M2 800 7,200
(1:10) blinding

Plain in-situ concrete (1:3:6-

C 38mmaggregate in foundation) 27 M3 17000 459,000

Ditto (1:2:4-19mm aggregate) in

D horizontal floor bed not 37 M3 17000 629,000
exceeding 150mm high.

Reinforced insitu concrete

E (1:2:4-19mm aggregate) on 1 M3 20000 20,000
column base bit exceeding
350mm thick
REINFORCEMENT
High tensile bar reinforcement
including cutting to lengths
bending hooking at end, fixing
tying with 14 S.W.G. annealed
binding wire:
F BRC mesh 248 M2 420 104,160

Sawn formwork and support

including strutting, spraying,
easing, striking and removing
to:
G Vertical sides of column bases 1 M2 700 700
H Edge of bed 150mm wide 70 M2 700 49,000
BLOCKWORK
225mm sandcrete block wall
I filled solid with concrete (1:3:6- 221 M2 2,500 552.500
38mm aggregate) bedded and 1,376360
jointed in cement and sand (1:3)
mortar
To Collection
COLLECTIONS
Page 1 812,770
Page 2 1,376360
Total 2,189130
REF DESCRIPTION QTY UNIT RATE AMOUNT
ELEMENT NO.2
FRAMES
Vibrate reinforced in-situ
concrete(1:2:4-19mm
aggregate) filled into formwork
and well packed around
reinforcement in:
A Columns 1 M3 20000 20,000
B Beams and lintels 8 M3 20000 160,000
REINFORCEMENT(PROVISIONAL)
High tensile bar reinforcement
including cutting to lengths
bending, hooking at end, fixing
and tying with 14.S.W.G.
annealed binding wire
C 12mm 361 KG 200 72,200
D Ditto 6mm stirrups 71 KG 200 14,200
Sawn formwork and support
including strutting, staying
bolting, easing, striking and
removing to:
E Vertical sides of column 15 M2 700 10,500
F Circular ditto 19 M2 700 13,500
G Sides and soffit of beam and 53 M2 700 37,100
lintels
ELEMENT NO.2
FRAMES CARRIED TO SUMMARY 327,500
ELEMENT NO 3
BLOCK WORK
hollow sandcrete block in
stretcher bond and cement
mortar(1:4)
H 225mm wall 141 M2 1500 211,500
I 150mm wall 275 M2 1400 385,000
Block work carried to summary 596,500
ELEMENT NO 4
Roof construction and covering
Vibrate reinforced insitu
concrete (1:2:4-19mm
aggregate) filled into formwork
and well packed around
reinforcement:
J Roof beam 4 M3 20000 80,000
to collection 80,000
REF DESCRIPTION QTY UNIT RATE AMOUNT
REINFORCEMENT(PROVISIONAL)
High tensile bar reinforcement
including cutting to lengths
bending, hooking at end, fixing
and tying with 14.S.W.G.
annealed binding wire
A 12mm diameter in roof beam 149 KG 200 29,800
Sawn formwork and support
including strutting, staying
bolting, easing, striking and
removing to:
B Edge of 225mm roof beam 31 M2 700 21,700
ROOFING0.55 gauge coloured
longspan aluminium drive screw
and nylon washers all in
accordance with the
manufacturer’s current printed
instructions:

C Roof covering 240 M2 5500 1,320,000

Hip capping 600mm girth 45 M 2300 103,500
CARPENTARY AND JOINERY
Sawn hardwood timber well
seasoned and preserved with
solignum anti-termites solution
in:
D 50mm×100mm kingpost 58 M 250 14,500
E 50mm×100mm rafter 335 M 250 83,750
F 50mm×75mm purlins 436 M 150 65,400
G 50mm×100mm struts 510 M 250 127,500
H 50mm×100mm tie beam 315 M 250 78,750
I 50mm×50mm noggins 1039 M 100 103,900
J 25mm×250mm facial board 75 M 250 18,750
Carpentry carried to summary 2,047,550
ELEMENT NO 5
METAL WORK
Supply and fix anodized
aluminium casement windows
factory pre-glazed with 6mm
thick clear sheet glass including
insect screed, cutting pinning or
building I lugs to concrete or
block work and bedded in
cement mortar:
To collection
REF DESCRIPTION QTY UNIT RATE AMOUNT
A 1800×1200mm overall size 5 No. 17000 85,000
B 1200×1200mm ditto 10 No. 17000 170,000
C 900×1200mm ditto 2 No. 17000 34,000
E 800×600mm ditto 2 No. 16000 32,000
F 600×600mm ditto 3 No. 5000 15,000

DOOR
Supply and fix anodized
aluminium SLIDING DOOR
factory pre-glazed with 6mm
thick clear sheet glass including
insect screed, cutting pinning or
building I lugs to concrete or
block work and bedded in
cement mortar:
G 1800×2100mm 3 No. 28000 84,000
H Iron security door 32,000
3000×3026mm 1 No. 32000
Metal work carried to summary 452,000
ELEMENT NO. 6
Wooden doors and iron
mongery and joinery
Supply and fix the following:
45mm thick solid cored flush
door covered both sides with
I 600mm polished mahogany 12 No. 16000 192,000
faced plywood and hardwood
lipped on all edges 900×2100mm
J 750×2100mm ditto 6 No. 16000 96,000
K Chinese security door 2 M2 23000 46,000
900×2100mm
IRON MONGARY
Supply and fix the following
ironmongery to hardwood
including matching screws:
L Pair of 102mm brass butt hinges 18 prs 240 4,320
M high quality cylinder locks and
set of lever handle furniture 18 No. 1200 21,600
Doors and ironmongery carried 359,920
to summary
REF DESCRIPTION QTY UNIT RATE AMOUNT
A ELEMENT NO 7
FITTINGS AND FIXTURE
Include the following prime cost
(P.C) sum (sum to be expended
in part or in whole as directed
by the architect) all in polished
mahogany
B Wardrobe or dressing cupboard sum 86,000 86,000
C Kitchen cabinet sum 57,000 57,000
D shelves sum 46,00 46,000
Allow attendance 6,600
Fitting and fixture carried to 195,500
summary

ELEMENT NO 8
PLUMBING AND MECHANICAL
INSTALLATION
Sanitary appliances
Supply and install with fixing
accessories the following
E 900mm×900mm shower tray 4 No. 16500 66,000
mixer tap and kit (twyford)
F Water closet in vitreous china
with P-trap complete with plastic 4 No. 11500 46,000
sit (twyford)
Wash hand basin in vitreous
G china with mono-block mixer tap 4 No. 8500 34,000
(twyfords)
H 600×450mm mirror 4 No. 1200 4,800
Kitchen sink, stainless steel,
I double bowl, single drain with 2 No. 12000 24,000
mixer tap
50 litre cap pressure type electric
J water heater C/W safety value, 4 No. 14000 56,000
pilot light and thermostat
(Ariston)
K Stainless steel roll tissue holder 4 No. 1200 4,800
Water distribution services
Allow for a provisional sum 980,000 980,000
sum-------------------------------- for
pipe work to be carried out
To collection 1,215,600
REF DESCRIPTION QTY UNIT RATE AMOUNT
 A Soil/waste services
Allow for a provisional sum of Sum 600,000 600,000
----------------------- for pipe work
to be carried out
B Allow for the provisional sum of
------------------ for septic tank, Sum 567,000 567,000
soak away and inspection
chambers.
C To collection
Collections
Pge-------
Pge------- 2,382,600
D ELEMENT NO 9
ELECTRIC SERVICES AND
INSTALLATION
Allow for a provisional sum Sum 1,300,000 1,300,000
of------------------------- for
electrical work to be carried out

Electrical work carried to 1,300,000

summary

ELEMENT NO. 10
FLOOR, WALL AND CEILING
FINISHINGS
TILES SLAB OR BLOCK
FINISHINGS
150mm×150mm×8mm approved
non- slip quarry floor tiles
bedded and jointed on screeded
bed (measured separately)
including grouting and painting
in approved coloured cement:
E Verandah and balcony 18 M2 6000 108,000
F 300mm×300mm× vitrified floor
tiles laid with approved adhesive 143 M2 4,500 643,500
on trowel led bed (measured
separately)
G PVC tiles 47 M2 7500 352,500
H Cement and sand (1:3) beds and
backings:
42mm screeded bed on concrete
to received quarry or ceramic 18 M2 700 12,600
tiles

REF DESCRIPTION QTY UNIT RATE AMOUNT

 A 47mm trowel led bed on
concrete to received vitrified and 143 M2 700 100,100
ceramic tiles
WALL FINISHING
20mm cement and sand (1:4)
plain smooth internal rendering
on:

B 150mm walls 601 M2 850 510,850

C 20mm cement and (1:4) floated 114 M2 600 228,600

backings to receive ceramic tiles
20mm cement and sand (1:4)
smooth external rendering on:
D 230mm wall 381 M2 850 323,850

Column 12 600 7,200

CEILING FINISHING
E POP designed ceiling finishing 191 M2 2600 496,600
20mm thick attached to
hardwood noggins.
PVC ceiling fix to noggins in:
F eaves 45 M2 850 38,250
Verandah 19 M2 850 16,150
Wall, ceiling finishing carried to 2,838,200
summary
ELEMENT NO 11
PAINTIN AND DECORATION
internally
prepare and apply one
undercoat and one finishing coat
of emulsion paint to:
G 150mm Wall 601 M2 800 480,800
Externally
Prepare and apply two (2) coats
of emulsion paint on:
H 230mm wall 381 M2 800 304,800

I Facial board 17 M2 800 13,600

Painting carried to summary 799,200

REF DESCRIPTION QTY UNIT RATE AMOUNT

 SUMMARY

ELEMENT NO.1-SUBSRUCTURE 2,189,130

ELEMENT NO.2-FRAMES 327,500
ELEMENT NO.3-BLOCK WORK 596,500
ELEMENT NO.4-ROOF 2,047,550
ELEMENT NO.5-METAL WORK 452,000
ELEMENT NO.6-WOODING DOOR 359,920
AND IRON MONGERY
ELEMENT NO.7-FITTING AND 195,500
FIXTURE
ELEMENT NO.8-PLUMBING AND 2,382,600
MECHANICAL INSTALLATION
ELEMENT NO.9-ELECTRICAL 1,300,000
SERVICES AND INSTALLATION
ELEMENT NO.10-FINISHING 2,838,200
ELEMENT NO.11-PAINTING AND 799,200
DECORATION 13,388,100

PRELIMINARIES 900,000
CONTIGENCIES 770,000
15,158,100