SUBSTRUCTURE: Foundation works

A Site clearance 604 m2 150 90,600

B Excavation of foundation trenches and pits 175 m3 1000 175,000

C Concrete in foundation footing (1:3:6 -19mm granite aggregate) 31 m3 25,000 775,000

D Concrete in column stud and base (1:2:4 -19mm granite aggregate) 31 m3 28,000 868,000

E Concrete in oversite slab 150mm thick (1:3:6 -19mm granite aggregate) 48 m3 28,000 1,344,000

F 12mm diameter bar in column base 871 kg 510 444,210

G 16mm diameter reinforcement bar in column stud 610 kg 510 311,100

H 10mm diameter reinforcement bar in in links for column stud 75 kg 510 38,250

J BRC fabric wire mesh 322 m2 470 151,340

K Formwork in column stud 32 m3 1,200 38,400

L Formwork to sides of oversite slab 220 m 1,200 264,000

M Sandcrete blockwalling in foundation 241 m2 4,500 1,084,500

SUBSTRUCTURE

Carry to Summary 5,584,400

 FRAME, UPPER FLOOR & STAIRS: Column, beams & Stairs

Column (21no)
A Reinforce Concrete in column (1:2:4 -19mm granite aggregate) 26 m3 28,000 728,000

B Formwork to column 452 m 1,200 542,400

C 10-16mm diameter reinforcement bar in column 3,864 Kg 510 1,970,640

Floor Beams
D Reinforce Concrete in floor beam (1:2:4 -19mm granite aggregate) 32 m3 28,000 896,000

E Formwork to floor beam 210 m2 1,200 99,600

F 10-16mm diameter reinforcement bar in floor beam 2,321 Kg 510 1,183,710

Floor Slab (150mm thick)

G Reinforce Concrete in floor slab (1:2:4 -19mm granite aggregate) 84 m3 28,000 2,352,000

H Formwork to soffit and edges floor slab 280 m2 1,200 336,000

J 10-12mm diameter reinforcement bar in floor slab 2,970 Kg 510 1,514,7000

Roof Beams
K Reinforce Concrete in roof beam (1:2:4 -19mm granite aggregate) 5 m3 28,000 140,000

L Formwork to roof beam 61 m2 1,200 73,200

M 10-16mm diameter reinforcement bar in roof beam 1,897 Kg 510 194,260

Stair Case
N Reinforce Concrete in stair case (1:2:4 -19mm granite aggregate) 8 m3 28,000 224,000

P Formwork to stair case 31 m2 1,200 37,800

Q 10-12mm diameter reinforcement bar in stair case 542 Kg 510 276,420

FRAME, UPPER FLOOR & STAIRS

Carry to Summary 10,568,320,730

 INTERNAL & EXTERNAL WALL

Lintel
A Reinforce Concrete in lintel (1:2:4 -19mm granite aggregate) 5 m3 28,000 140,000

B Formwork to lintel 56 m2 1,200 67,200

C 10-12mm diameter reinforcement bar in lintel 603 Kg 510 307,530

Blockwall
D 225mm blockwall 544 m2 4,500 2,448,000

Hand Railing
E Wrought iron steel handrailing 1.2m high in corridor and stair way 46 m 13,000 598,000

INTERNAL & EXTERNAL WALLS

Carry to Summary 3,560,730

ROOF

Roof covering
A Long span Aluminim roof covering (0.55 guage) 380 m2 5,600 2,128,000

B Ditto in ridge cap and eave angle 254 m 3,550 901,700

Hardwood roof trusses

C 75x 150mm Hardwood rafters at 1.20m centres 421 m 800 168,000

D 75 x 150mm Tie beam 324 m 800 259,400

E 75 x 150mm Wall plate 284 m 800 115,200

F 75 x 100mm Struts/Kingpost 421 m 800 336,800

G 75 x 50mm Purlins at 900mm centres 612 m 550 336,600

H 25 x 300mm fascia board 154 m 4,100 631,400

J 50\ x 50mm noggins at 1.2 x 1.2m grid 897 m 250 224,250

ROOF

Carry to Summary 5,101,350

 WINDOWS & DOORS

Doors
A Roller shutter doors overall size 3.0 x 3.1m high 10 No 120,000 1,200,000

Windows
B 1.20 x 0.70m overall size 10 No 8,000 80,000

Bulglary
C 1.20 x 0.70m overall size 10 No 4,500 45,000

WINDOWS & DOOR

Carry to Summary 1,325,000

FINISHES

Floor Finishes
A Vitrified floor tiles and cement and sand backing 306 m3 3,350 1,025,100

Rendering
B 12mm thick cement and sand smooth rendering on walls 1,088 m2 850 924,800

C Ditto soft of suspended floor slab 306 m2 850 260,100

D Ditto soft of stairs and landing 14 m2 850 11,900

Ceiling Board
E 1.2 X 1.2m Asbestos ceiling board including tie rods 355 m2 1,350 479,250

Painting
F Apply three (3) coats of emulsion paints on rendered walls 1,088 m3 300 326,400

G Ditto soft of suspended floor slab 306 m2 300 91,800

H Ditto soft of stairs and landing 14 m2 300 4,200

J Ditto soft of Asbestos ceiling board 355 m2 300 106,500

K Electrical works sum 170,000

L Plumbling works sum 150,000

FINISHES

Carry to Summary 3,550,050

 SUMMARY

1 SUBSTRUCTURE: Foundation works 2,056,270

2 FRAME, UPPER FLOOR & STAIRS: Column, beams & Stairs 2,999,320

3 INTERNAL & EXTERNAL WALL 2,040,760

4 ROOF 1,364,400

5 WINDOWS & DOORS 1,325,000

6 FINISHES 3,550,050

7 Provision soak away & septic tank 300,000

13,635,800

ADD Preliminaries 164,200

CARRY TO TENDER 13,800,000