PROPOSED CONSTRUCTION OF THREE NUMBER THREE BEDROOM APARTMENT BLOCK

MATERIAL SCHEDULE
ITEM
1. Laterite filling (4.6 cu yard trips)

November, 2015
QTY

RATE

TOTAL

29.00

10,000.00

290,000.00

2,650.00

1,600.00

4,240,000.00

3. Sharp sand (7 cu yd trip)

126.00

17,000.00

2,142,000.00

4. Aggregates 18mm (7 c.y trip)

169.00

25,000.00

4,225,000.00

2,110.00

2,500.00

5,275,000.00

10.00

9,800.00

98,000.00

1,380.00

1,000.00

1,380,000.00

101.00

4,500.00

454,500.00

2. Cement (bags)

5. Reinforcement bars (6 to 25mm Dia)

8. BRC wire mesh (15x2.1m)/rolls
9. Timber (25x300mm)/lengths twice used
10.Polythene membrane/roll 120m2
11. Sundries (nails, props, binding wire etc)
12. Labour
Sub-total
TAXI WAY
1. Cement (bags)
2. Sharp sand (10 cu. yd trip)
3. Aggregates machine crushed (7 c y trip)
4. 16mm ditto
5. 12mm ditto
6. 10mm MS bar/lengths
7. Timber (25x300mm)/lengths
8. Laterite filling (7 cu yard trips)
9. Ditto Sub base (7 cu. yd trip)
10. Ditto base (7 c y trip)
11. MC1 bitumen/drum
12. Sundries (nails, props, etc)
12. Labour
Sub-total
MECHANICAL INSTALLATIONS
1. 150mm diameter fire hydrant/nr
2. 100mm Automatic Air valve/nr
3. 100mm diameter GI pipe/length
4. bend/nr
5. Union connector/nr
6. 200mm diameter A/C pipe sleeve/m
7. Labour
Sub total

MATERIAL SCHEDULE

75,000.00
4,544,875.00
22,724,375.00

915.00
18.00
19.00
196.00
131.00
262.00
648.00
231.00
116.00
116.00
27.00

1,600.00
17,000.00
25,000.00
2,700.00
#REF!
#REF!
1,000.00
10,000.00
10,000.00
9,500.00
30,000.00

1,464,000.00
306,000.00
475,000.00
529,200.00
#REF!
#REF!
648,000.00
2,310,000.00
1,160,000.00
1,102,000.00
810,000.00
150,000.00
#REF!
#REF!

9.00
5.00
75.00
5.00
95.00
13.00

180,000.00
1,500.00
12,000.00
1,500.00
1,500.00
18,000.00

1,620,000.00
7,500.00
900,000.00
7,500.00
142,500.00
234,000.00
535,500.00
3,447,000.00

Page 1

ITEM
TOILET
SUBSTRUCTURE
1. Laterite filling (7 cu yard trips)
2. Rock bulder (trips)
3. Cement (bags)
4. Sharp sand (10 cu yd trip)
5. Aggregates machine crushed (10 c.y trip)
6. BRC wire mesh (15x2.1m)/rolls
7. Timber (25x300mm)/lengths twice used
8. 230mm thick block/nr
9.Polythene membrane/roll 120m2
10. Sundries (nails, props, binding wire etc)
11. Labour
Sub-total
ROOF
1. Cement /bags
2. Sharp sand (10 cu. yd trip)
3. Aggregates machine crushed (10 cu.y trip)
4. 12mm ditto
5. 10mm MS bar/lengths
6. 150x50mm hardwood/lengths
7. 100x50mm ditto
8. 25x300mm hardwood/lengths
9. 0.77mm Aluminium roofing sheet/m
10. Sundries (nails)/item
11. Labour
Sub-total
INTERNAL AND EXTERNAL WALLS
1. 230mm blocks (nr)
2. 150mm blocks (nr)
3. Cement (bags)
4. Sharp sand (10 cu yd trip)
5. Labour
Sub-total
WINDOWS
1. Cement (bags)
2. Sharp sand (10 cu yd trip)
3. Aggregates machine crushed (10 c.y trip)
4. 12mm HTS bar/lengths
5. 10mm MS bar (lengths)
6. Timber (25x300mm) lengths
Powder coated standard profile aluminium
window in tinted glass
7. Composite casement and projected Window
size 1200x600mm (nr)
Steelburgalar bar
8. Burgalar bar size 1200x600mm (nr)
9. Labour
MATERIAL SCHEDULE

QTY

RATE

TOTAL

6.00
2.00
146.00
2.00
4.00
5.00
6.00
1,309.00
2.00

10,000.00
22,000.00
1,600.00
17,000.00
25,000.00
9,800.00
1,000.00
150.00
4,500.00

60,000.00
44,000.00
233,600.00
34,000.00
100,000.00
49,000.00
6,000.00
196,350.00
9,000.00
40,000.00
192,987.50
964,937.50

9.00
1.00
1.00
15.00
34.00
32.00
16.00
14.00
112.00

1,600.00
17,000.00
25,000.00
#REF!
#REF!
550.00
420.00
1,500.00
1,850.00

14,400.00
17,000.00
25,000.00
#REF!
#REF!
17,600.00
6,720.00
21,000.00
207,200.00
50,000.00
#REF!
#REF!

2,662.00
1,177.00
35.00
2.00

150.00
120.00
1,800.00
17,000.00

399,300.00
141,240.00
63,000.00
34,000.00
114,757.20
752,297.20

9.00
1.00
1.00
12.00
14.00
16.00

1,600.00
17,000.00
25,000.00
#REF!
950.00
1,000.00

14,400.00
17,000.00
25,000.00
#REF!
13,300.00
16,000.00

5.00

16,200.00

81,000.00

5.00

6,840.00

34,200.00
#REF!
Page 2

ITEM
Sub-total

MATERIAL SCHEDULE

QTY

RATE

TOTAL
#REF!

Page 3

ITEM
DOORS
1. Cement (bags)
2. Sharp sand (7 cu yd trip)
3. Aggregates machine crushed (7 c.y trip)
4. 12mm HTS bar (lengths)
5. 10mm MS bar (lengths)
6. Timber (25x300mm) lengths
7. Heavy duty solid core flush door size
900x2100mm (nr)
8. Ditto door size 750x2100mm(nr)
Metalwork
9. DIA frame type 33 (nr)
10. DIA frame type 30 (nr)
11. Labour
Sub-total
WALL FINISHES
1. Cement (bags)
2. White cement (bags)
3. Plaster sand (trips)
4. Ceramic patterned wall tiles/m2
5. Emulsion paint/drum
6. Labour
Sub-total
FLOOR FINISHES
1. Cement (bags)
2. Sharp sand (trips)
3. Imported fully Vitrified ceramic tiles (m2)
4. Labour
Sub-total
CEILING FINISHES
1. PVC ceiling /m2
2. 50x50mm hardwood/lengths
3. Labour
Sub-total
PLUMBING INSTALLATIONS
1. White WC complete/nr
2. White wash hand basin/nr
3. Pilkinton mirror 600x600mm/nr
4. Toilet roll holder/nr
Pipe work
5. Allow for piping and soakway septic tank/item
6. Labour
Sub total
ELECTRICAL INSTALLATIONS
1. Allow for complete electrical installation/item
MATERIAL SCHEDULE

QTY

RATE

TOTAL

5.00
0.32
0.46
2.00
2.00
2.00
2.00

1,600.00
17,000.00
25,000.00
#REF!
#REF!
1,000.00
18,000.00

8,000.00
5,440.00
11,500.00
#REF!
#REF!
2,000.00
36,000.00

8.00

18,000.00

144,000.00

2.00
8.00

4,500.00
4,500.00

32.00
5.00
2.00
435.00
9.00

1,600.00
2,500.00
20,000.00
1,500.00
3,200.00

51,200.00
12,500.00
40,000.00
652,500.00
28,800.00
141,300.00
926,300.00

28.00
1.00
72.00

1,600.00
17,000.00
1,800.00

44,800.00
17,000.00
129,600.00
38,280.00
229,680.00

85.00
110.00

1,100.00
200.00

93,500.00
22,000.00
23,100.00
138,600.00

8.00
8.00
8.00
8.00

10,000.00
9,500.00
1,500.00
500.00

80,000.00
76,000.00
12,000.00
4,000.00

9,000.00
36,000.00
#REF!
#REF!

500,000.00
134,400.00
806,400.00

500,000.00

Page 4

ITEM
Sub-total

SUMMARY
HANGAR
TAXI WAY
Sub-total
TOILET
SUBSTRUCTURE
ROOF
INTERNAL AND EXTERNAL WALLS
WINDOWS
DOORS
WALL FINISHES
FLOOR FINISHES
CEILING FINISHES
PLUMBING INSTALLATIONS
ELECTRICAL INSTALLATIONS
TOTAL

MATERIAL SCHEDULE

QTY

RATE

TOTAL
500,000.00

22,724,375.00
#REF!
#REF!
964,937.50
#REF!
752,297.20
#REF!
#REF!
926,300.00
229,680.00
138,600.00
806,400.00
500,000.00
#REF!

Page 5