ITEM DESCRIPTION QTY UNIT RATE AMOUNT

EXCAVATION AND FILLING:

Excavate to remove vegetable soil averge 150mm deep spread and level
A on site 6484 m2 75.00 486,300.00

B Excavation
Excavate foundation trench commencing from stripped level not
exceeding 0.60m width and maximum depth not exceeding 1.5m 323 m3 1,700.00 549,100.00

Excavation pit to receive column bases, level not exceeding 3.0m width
C and maximum depth not exceeding 1.5m 710 m3 1,700.00 1,207,000.00

D Filling
backfill around foundation wall etc with selected materials arising from
the excavation 811 m2 350.00 283,850.00

E Rock hardcore filling; average thickness not exceeding 250mm thick 6491 m2 2,000.00 12,982,000.00

F Surface Treatment
Level and compact bottom of excavation to receive concrete 675 m2 50.00 33,750.00

Prepare and supply " Dieldrex" or equal and approved anti-termite

treament solution tosurface of excavation 1563 m2 50.00 78,150.00

EXCAVATION TO SUMMARY. 15,620,150.00

ITEM DESCRIPTION QTY UNIT RATE AMOUNT

2 CONCRETE WORKS
Plain in-situ conrete mix(1:3:6-20mm aggregate)

A Ground floor bed. 320 m3 15,000.00 4,800,000.00

B Isolated pad Footing 25 m3 15,000.00 375,000.00

C Perimeter Fence (Footing) 18.5 m3 15,000.00 277,500.00

D Gate House(Footing) 1.5 m3 15,000.00 22,500.00

Reinforcement for insitu Concrete

High yield steel bar reinforcement to B.S. 4461 in straight and bent
bars (Test Certificate for tensile strenghts and ductility shall be
provided by the contractor)

ISOLATED COLUMN BASES

E 20MM DIA BARS 21500 kg 265.00 5,697,500.00

F STUB COLUMN
20MM DIA BAR 17500 kg 265.00 4,637,500.00
10MM DIA BAR 10000 kg 265.00 2,650,000.00

F1 COLUMN ON FENCE
12MM DIA BAR 2000 kg 265.00 530,000.00
10MM DIA BAR 1000 kg 265.00 265,000.00

F2 SUSPENDED SLABS
12MM DIA BAR 5600 kg 265.00 1,484,000.00
10MM DIA BAR 3000 kg 265.00 795,000.00

Fabric mesh A192 weighing 4.2kg/m2 measured net and laid as

detailed in manufacturer's manual

G Ground Floor Slab. 6387 kg 950.00 6,067,650.00

Sawn Formwork to :

H Stub Columns 55 m2 2,800.00 154,000.00

I Sides wall to ground floor slab. 1195 m 1,000.00 1,195,000.00

J Sides of perimeter fencing 1378 m2 2,800.00 3,858,400.00

j1 Gate house suspended Slab. 55 m2 2,800.00 154,000.00

Damp Proofing
1000 Guage polytene damp proof membrane laid on hardcore and
K lapped 200mm at sides and ends 6387 m2 650.00 4,151,550.00

Vibrated reinfored in-situ concrete (1:2:4-20mm aggregate)

developing minimum 25/mm2 works strength at 28 days filled
into formwork and well packed around steel reinforcement
( formwork and reinforcement both ) measured separetely in :

M Concrete roof gutter 67 m3 32,000.00 2,144,000.00

N Ditto: Lintel 28 m3 32,000.00 896,000.00

O Ditto: Roof beam 133 m3 32,000.00 4,256,000.00

P Horizontal suspended slabs of 150mm thick 137 m3 32,000.00 4,384,000.00

Q Stub Columns 70.875 m3 32,000.00 2,268,000.00

R Column Bases 267.5 m3 32,000.00 8,560,000.00

S Columns and coping on preimeter fence. 45.3 m3 32,000.00 1,449,600.00

Reinforcement
High yield steel bar reinforcement to Bs 4445 including all hooks
bends distance blocks and tying wire e.t.c in lintel, roof beam, slab
and roof gutter

ditto lintel
12mm diameter 182 kg 265.00 48,230.00
10mm diameter 2070 kg 265.00 548,550.00
ITEM DESCRIPTION QTY UNIT RATE AMOUNT

ditto roof gutter

12mm diameter 2421 kg 265.00 641,565.00

ditto roof beam

16mm diameter 517 kg 265.00 137,005.00
10mm diameter 695 kg 265.00 184,175.00

ditto slab
12mm diameter 15600 kg 265.00 4,134,000.00

Sawn formwork ( plank )

Sides and soffit of lintel 301 m2 3,000.00 903,000.00

Sides and soffit of roof beam 121 m2 3,000.00 363,000.00

Sides and soffit of roof gutter 292 m2 3,000.00 876,000.00

Sides and soffit of suspended slab 873 m2 3,000.00 2,619,000.00

Edges of suspended slab 208 m 1,000.00 208,000.00

CONCRETE WORKS TO SUMMARY 71,734,725.00

ITEM DESCRIPTION QTY UNIT RATE AMOUNT

INTERNAL AND EXTERNAL WALLS -

-
-
-
BLOCKWALLS -
A 225mm sandcrete hollow blockwall 3,200 m2 5,500.00 17,600,000.00
-
B 150mm sandcrete hollow blockwall 1200 m2 5,500.00 6,600,000.00

Internal and External Wall : Carried to Summary 24,200,000.00

ITEM DESCRIPTION QTY UNIT RATE AMOUNT
ROOFING/CLADDING.

0.7mm guage oven baked corrugated aluminium roofing sheet in

approved colour fixed on steel purlin members

A Roof Covering 6804 m2 5,200.00 35,380,800.00

B Eaves angle 2892 m 2,850.00 8,242,200.00

CLADDING

Provide and install 4mm thk AlUCOBOND Cladding material for covering
of the sides of warehouse area with special openings for doors and
D windows as applicable. 2100 m2 4,000.00 8,400,000.00
-
E Roof Felt -
TNT or equal approved felt well laid 38.567 m2 10,000.00 385,670.00

Roofing:Carried to Summary 52,408,670.00

ITEM DESCRIPTION QTY UNIT RATE AMOUNT
WINDOWS

Supply and fix quality powder coated aluminium composite

casement window complete profile with 5mm thick glass,

WINDOWS
Supply and fix Aluminium sliding window with plain glass

A 600 x 900mm high 4 Nr 23,500.00 94,000.00

B 600 x 600mm high 3 Nr 17,000.00 51,000.00

C 1200 x 600mm high 152 Nr 27,000.00 4,104,000.00

D 1200 x 1200mm high 41 Nr 33,000.00 1,353,000.00

DOORS
FLUSH DOOR
44mm Thick match boarded polished solid-core flush door size 900 x
E 2100mm high in meeting room, office, managers office and kitchen 12 Nr 60,000.00 720,000.00

44mm Thick match boarded polished solid-core flush door size 750 x
F 2100mm high in all toilets 10 Nr 55,000.00 550,000.00

G 44mm Thick match boarded polished solid-core flush door size 1200 x 21 2 Nr 80,000.00 160,000.00

H 44mm Thick match boarded polished solid-core flush door size 1000 x 21 1 Nr 70,000.00 70,000.00

J Fabricate and install metal door in first floor and open plan office size 9 Nr 140,000.00 1,260,000.00

K Supply and fix roller shoter streel doors size 4000 x 3000mm high 6 Nr 480,000.00 2,880,000.00

Windows:Carried to Summary 11,242,000.00

ITEM DESCRIPTION QTY UNIT RATE AMOUNT
WALL FINISHES

12mm thick cement and sand (1:3) smooth rendering on :

A Walls (externally and internally)

13mm thick cement and sand (1:4) rendering 7,945 m2 1,200.00 9,534,000.00
-
B 300 x 450 x 6mm glazed ceramic wall tiles -
of approved colour to B.S 1281 bedded in 375 m2 4,800.00 1,800,000.00
cement mortar floated backing(measured -
separately) and pointed in white -
-
C 12mm cement and sand (1:4) mortar back -
ing to receive wall tiles and Facing Slips 375 m2 1,000.00 375,000.00
-
-
D Prepare and apply good quality texture 7945 m2 900.00 7,150,500.00
paints on: -
Internal & External Walls -

Wall finishes:Carried to Summary 18,859,500.00

ITEM DESCRIPTION QTY UNIT RATE AMOUNT
FLOOR FINISHINGS

A 300mm x 300mm x 10mm Glazed vitrified

ceramic tiling laid to approved pattern on
concrete; bedded and jonted in cement
moretar including pointing grey cement
coloured cement 870 m2 4,800.00 4,176,000.00

B 42mm thick cement and sand (1:3) screed

ded bed laid on concrete floor to receive tiles 870 m2 4,800.00 4,176,000.00

C Provide and install terrazo finish floor on ground floor of

the warehouse. 4806.9 m2 6,000.00 28,841,400.00

Floor finishes:Carried to Summary 37,193,400.00

ITEM DESCRIPTION QTY UNIT RATE AMOUNT
CEILING FINISHES

12mm thick cement and sand (1:3) smooth rendering on soffit of

A suspended slab 855 m2 1,350.00 1,154,250.00

B Prepare and apply two undercoat and one

finishing coat of emulsion paint on:
Soffit of ceiling 850.5 m2 600.00 510,300.00

C Procure and install suspended partitioned gypsm ceiling boards on grid. 4806.9 m2 4,500.00 21,631,050.00

D Ceiling Finishes:Carried to Summary -

PAINTING :
Prepare and apply one undercoat and two full coats approved emulision
paint on: -

A wall internally and externally (PREMIUM PAINT) 8800 m2 600.00 5,280,000.00

CEILING AND PAINTING TO SUMMARY 28,575,600.00

ITEM DESCRIPTION QTY UNIT RATE AMOUNT

A METAL WORKS Sum

ALLOW A PROVISIONAL SUM FOR ALL STEELWORKS BASED ON

STRUCTURAL ENGINEERS DESIGN 355,307.52 Kg 650.00 230,949,888.00
-
BOLTS 1350 KG 50.00 67,500.00

METAL WORKS TO SUMMARY 230,949,888.00

B PLUMBING INSTALLATIONS Sum

Allow a provisional sum for all plumbing installations including piping

and fixing of sanitary wares. 3,000,000.00

PLUMBING INSTALLATIONS: CARRIED TO SUMMARY

C EXTERNAL WORKS Sum

Allow a provisional sum for external works including soakaway, septic

tank, and chambers. 2,000,000.00

EXTERNAL WORKS: CARRIED TO SUMMARY

SUMMARY

EXCAVATION 15,620,150.00

CONCRETE WORKS 71,734,725.00

INTERNAL AND EXTERNAL WALLS 24,200,000.00

ROOFING AND CLADDING 52,408,670.00

WINDOWS AND DOORS 11,242,000.00

WALL FINISHES 18,859,500.00

FLOOR FINISHES 37,193,400.00

CEILING AND PAINTING 28,575,600.00

PLUMBING WORKS 3,000,000.00

EXTERNAL WORKS 2,000,000.00

METAL WORKS 230,949,888.00

TOTAL 495,783,933.00

495,783,933.00

Add

PRELIMINARIES (5%) 24,789,196.65

CONTIGENCIES (2.5%) 12,394,598.33

SUBTOTAL 532,967,727.98

ADD VAT (5%) 26,648,386.40

GRAND TOTAL 559,616,114.37