RESIDENTIAL DEVELOPMENT AT

PLOT NO.3555 CAD ZONE A02,

MABONTO STREET, ABUJA FCT.

ESTIMATED COSTS

APRIL, 2018
 STAGE 1

1. Preliminary Work
a) Removal of Aluminum roof cover and rafters from the existing building -
N30,000
b) Removal of electrical and sanitary fittings from the existing building –
N35,000
c) Demolishing the existing building - N140,000
d) Shielding the approach fence with the removed roof covers- N10,000
e) Auxiliary Equipment
i) 2 no. of wheelbarrows - N30,000
ii) Shovels, Diggers, Headpans etc. - N12,000
iii) Water Hose/Lines - N10,000
N267,000

2. Foundation Trench
a) Excavation of trench not more than 1 meter depth (appr. 142 meters) at
1000/meter - N142,000
b) Excavation of Column Bases. 25 No. at 1500/1 - N37,500
c) Removal of Surplus Debris - N10,000
d) Light Concrete blinding in column bases (Labour) - N15,000
N214,500

3. Twisted Iron ReBars in Columns and Column Bases

a) 42 Lengths of 16mm Iron Bars at 3700/1 - N155,400
b) 63 Lengths of 12mm bars at 2100/1 - N132,300
c) 24 Lengths of 10mm bars at 1500/1 - N36,000
d) 1 Roll of Binding Wire - N7,000
e) Iron Bender - N45,000
N375,700

4. Concrete In Foundation Footing

a) 30 Tonnes of Stone Dust - N72,000
b) 20 Tonnes of ¾ Gravels - N56,000
c) 150 Bags of Cement at 2550/1 - N382,500
d) Labourers - N55,000
N565,000
 5. Block work In Foundation up to DPC
a) Approximately 2000 pcs of 9’’ Hollow Blocks at 170/1 - N340,000
b) 50 Bags of Cement at 2550/1 - N127,500
c) 30 Tonnes of Stone Dust - N72,000
d) Bricklayers - N110,000
N649,500

6. Concrete to Short Columns and Block Holes

a) Labourers - N12,000
b) Carpenters and Planks - N25,000
c) 10 Bags of Cement - N25,500
N62,500

7. Laterite and Hardcore Filling

Allow for - N120,000

8. Plumbing
Sum - N68,000

9. Concrete In Ground Floor Slab

A) Sawn Formwork to Edges of Blocks
a) 30 no of 1*12*12 Timbers at 1300/1 - N39,000
b) Water Proofing Membranes - N20,000
c) Carpenter and Nails - N15,000
B) Concrete
i) Stone Dust - N72,000
ii) ¾ Gravel - N56,000
iii) 180 Bags of Cement at 2550/1 - N459,000
iv) Labourers - N70,000
N731,000

STAGE 1 COLLECTION
1. Preliminary Work - N267,000
2. Foundation Trench - N214,500
3. Twisted Iron ReBars in Columns and Column Bases - N375,700
4. Concrete In Foundation Footing - N565,000
5. Block work In Foundation up to DPC - N649,500
6. Concrete to Short Columns and Block Holes - N62,500
7. Laterite and Hardcore Filling - N120,000
8. Plumbing - N68,000
9. Concrete In Ground Floor Slab - N731,000_
N3,053,200

STAGE 2
1. Blocks Work on Ground Floor Slab
a) 3000 no of 9” blocks at 170/1 - N 510, 000
b) 70 Bags of cement at 2550/1 - N 178, 500
c) 40 Tonnes of stone dust - N 104, 000
d) Bricklayers - N 170, 000
N 962,500
2. Lintels and Columns
a) Sawn formwork to Lintels and columns
i. 60 Nos. of 1x12x12 at 1300/1 - N 78,000
ii. 1 bag of 3” nails - N 7, 000
iii. Carpenters
b) Twisted Iron Bars in Lintels and Columns
i. 60 lengths of y12 mm at 2100/1
ii. 40 lengths of y10 mm at N1500/1
iii. 1 roll of binding wire
iv. Iron Benders
v. 35 Lengths of y16mm at 3700/1
- N 50, 000
N 135,000
- N 126, 000
- N 60, 000
- N 7, 000
- N 55, 000
- N129,500
N377, 500

c) Concrete in Lintels and Columns

i. 20 Tonnes of stone dust - N 52, 000

ii. ¾ Gravel 20 tonnes - N 56, 000
iii. 50 bags of cement at N2550/bag - N 127, 500
iv. Labourers - N 45, 000
N 280, 500

3. First Floor Decking Slab

a) Sawn Formwork to Soffit of Decking
i) 500 Pcs. Of Planks at 1300/1 - N650,000
ii) 300 Pcs of 2*3 at 300/1 - N90,000
iii) 300 Pcs of Bamboo at 300/1 - N90,000
iv) 1 Bag of 2” Nails - N8,000
v) 2 Bags of 3” Nails - N16,000
vi) Water proofing membrane - N10,000
vii) Carpenters - N180,000
N1,044,000
b) Twisted Iron ReBars in Decking Slab
i) 160 lengths of y16 mm at 3700/1 - N 592, 000
ii) 450 lengths of y12 mm at N2100/1 - N 945, 000
iii) 2 rolls of binding wire - N 15, 000
iv) Iron Benders - N 160, 000
v) 110 Lengths of y10mm at 1500/1 - N165,000
N1,877, 000
c) Electrical Conduit Pipes in Decking
i) 10 Bundles of 20mm pipes at 3000/bundle - N30,000
ii) 2 Bundles of 25mm Pipes at 4500/bundle - N9,000
iii) 8 Packets of Circular Boxes at 1500/pack - N12,000
iv) Tangit Gum - N3,000
v) Electrician - N50,000
N104,000
 d) Soiled Waste Discharge Pipes in Decking
i) 15 Lengths of 4” Pipes at 2000/1 - N30,000
ii) 9 Lengths of 2” Pipes at 1500/1 - N13,500
iii) 55 Pcs of Assorted Bends - N27,500
iv) Plumber - N25,000
N96,000
e) Concrete in Decking
i) 60 Tonnes of Stone Dust - N144,000
ii) 40 Tonnes of ¾ Gravel - N112,000
iii) Approximately 225 Bags of Cement at 2550 - N573,750
iv) Water - N10,000
v) Labourers - N135,000
N974,750

STAGE 2 COLLECTION
1. Blocks Work on Ground Floor Slab - N962,500
2. Lintels and Columns - N793,000
3. First Floor Decking Slab - N4,095,750
N5,851,250

STAGE 3
1. Blocks Work on Decking Slab
e) 3000 no of 9” blocks at 170/1 - N 510, 000
f) 70 Bags of cement at 2550/1 - N 178, 500
g) 40 tonnes of stone dust - N 104, 000
h) Bricklayers - N 210, 000
N 1,002,500
4. Lintels and Columns
b) Sawn formwork to Lintels and columns
iv. 72 Nos. of 1x12x12 at 1300/1 - N 93, 600
v. 1 bag of 3” nails - N 7, 000
vi. Carpenters - N 55, 000
N 155,600

b) Twisted Iron Bars in Lintels and Columns

vi. 70 lengths of y12 mm at 2100/1 - N 147, 000
vii. 45 lengths of y10 mm at N1500/1 - N 67, 500
viii. 1 roll of binding wire - N 7, 000
ix. Iron Benders - N 55, 000
N276, 500
 c) Concrete in Lintels and Columns

v. 20 Tonnes of stone dust - N 52, 000

vi. ¾ Gravel 20 tonnes - N 56, 000
vii. 52 bags of cement at N2550/bag - N 132, 600
viii. Labourers - N 45, 000
N 285, 600
5. External scaffolding
i. 300 No of bamboo at N300/1 - N 90, 000
ii. 1 bag of 5” nails - N 8, 000
iii. 1 roll of binding wire - N 7, 000
iv. Carpenters - N 25, 000
N 130, 000
6. Parapet
a) Sawn Formwork to Parapet
i. 200 Pcs. of V curves at 150/1 - N 30, 000
ii. 22 No. of planks – 1x2x12 - N 26, 000
iii. 23 No. of planks – 1x3x12 - N 27, 600
iv. 25 No. of planks – 1x4x12 - N 30, 000
v. 40 No. of 1x12x12 - N 52, 000
vi. 2 bags of 3 “ Nails - N 16, 000
vii. 12 No. of 1/8 plywood at 1500/1 - N 18, 000
viii. Carpenters - N 80, 000
N 279, 600
b) Twisted Iron Bars in Parapet
i. 45 lengths of y12 mm at 2100/1 - N 94, 500
ii. 50 length of y10 mm at 1500/1 - N 75, 000
iii. 18 length of y16 mm at 3700/1 - N 66, 600
iv. 30 length of ¼ rods at 400/1 - N 12, 000
v. A roll of binging wire - N 7, 000
vi. Iron Benders - N 75, 000
N 330, 100
c) concrete in parapet
i. 20 Tonnes of stone dust - N 52, 000
ii. 10 Tonnes of ½ gravel - N 34, 000
iii. 45 bag of cement at 2550/1 - N 114, 750
iv. Labourers - N 52, 000
N 252, 750
7. Rafter and Noggins
a) 200 No of 2x6x12 hardwood at 650/1 - N 130, 000
b) 450 no of 2x4x12 at 450/1 - N202, 500
 c) 600 NO of 2x3x12 at 300/1 - N 180, 000
d) 3 cartons of 4 “ Nails at 9000/1 - N 27, 000
e) 1 carton of 3 ‘” nails - N 9, 000
f) 4 gallons of Anti- termites at 3800/1 - N 15, 200
g) Carpenters - N 200, 000
N 763, 700

8. Thunder/ Lightening Protector

i. A roll of copper tape - N 46, 000
ii. 2F x 2f copper mat - N 5, 000
iii. 2 no earth rod at 5000/1 - N 10, 000
iv. Manure - N 2, 000
v. Charcoal - N 3, 000
vi. Industrial salt - N 6, 000
vii. Arrestor pole - N12, 000
viii. Electrician - N 20, 000
N 104, 100

9. Stone Coated Roof Tiles

a) Approximately 400 m2 of Roof panels at 3800/m2 N 1, 520, 000
b) About 90m of ridge cap at 2800/m - N 252, 000
c) About 35m of valley gutter at 2000/m - N 70, 000
d) 15kg of screw Nails at 3000/kg - N 45, 000
e) Finishing kits 3 at 4000/1 - N 12, 000
f) Installation and transportation - N 90, 000
N 1, 989, 000

STAGE 3 COLLECTION

1. Blocks Work on Decking Slab - N1,002,500

2. Lintels and Columns - N717,700
3. External scaffolding - N130,000
4. Parapet - N862,450
5. Rafter and Noggins - N763,700
6. Thunder Lightening Protector - N104,100
7. Stone Coated Roof Tiles - N 1,989,000
N5,569,450
SUMMARY
Stage 1 Collection - N3,053,200
Stage 2 Collection - N5,851,250
Stage 3 Collection - N5,569,450

Total Estimated Costs – N14,473,900