Two Room Self Contain_keffi.xls
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View Two Room Self Contain_keffi.xls as PDF for free.
More details
- Words: 1,367
- Pages: 12
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
UNIT
RATE
N : K
SUBSTRUCTURE Excavation and Earthwork Excavate topsoil average depth 150mm and cart away from site
72
m2
200.00
14,400.00
Excavate trench to receive foundation depth not exceeding 1.00m
23
m3
700.00
16,100.00
Excavate column base commencing from stripped level average depth exceeding 1.00m but not exceeding 2.00m to receive concrete base
0
m3
0
-
Ditto: working space to column bases and backfill
0
m3
0
-
ELEMENT NO.1
A
B
C
D
Ditto: Extra over E
F
sum
level and compact bottom of trench to receive concrete
29
m2
Earth work support Earth work support to vertical faces of excavation: Trench
0
m2
5,000.00
150.00
0
4,350.00
-
Treatment to surface Anti-termite treatment to all bottom of excavation. G
Trench
29
m2
150.00
4,350.00
H
Filling 300mm thick bed of approved imported laterite to make up level, well compacted to receive concrete (measured seperately)
12
m3
3,000.00
36,000.00
Backfill and ram selected material around excavation
12
m3
600.00
7,200.00
Remove surplus excavated materials from site
11
m3
1,400.00
15,400.00
CONCRETE WORKS (Sub-Structure) Blinding 50mm thick plain in-situ concrete ( 1:3:6 19mm aggregate) to blinding for column base
0
m2
Plain insitu concrete (1:3:6 - 20mm aggregate) poured into foundation
7
m3
19,500.00
136,500.00
Ditto: floor bed
6
m3
19,500.00
117,000.00
A
B
C
D
E
Page 1
0
-
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
UNIT
RATE
Page total to collection
N : K
356,300.00
Sawn formwork to edges/sides of concrete works F
Edges of bed 150mm high
28
m
850.00
23,800.00
G
Damp proof 26" gauge polythene gauge applied on surface of hardcore to receive floor bed
40
m2
180.00
7,200.00
Block Work 225x225x450mm vibrated sandcrete hollow block laid in cement mortar (1:4) filled with weak concrete
31
m2
3,500.00
108,500.00
Rendering 12mm thick water resistant render in cement and sand (1:3) to internal wall surface of basement
22
m2
900.00
19,800.00
BRC B.R.C mesh fabric reinforcement A142 to basement floor bed
40
m2
500.00
20,000.00
H
J
A
page total to collection
179,300.00
COLLECTION PAGE 1
356,300.00
PAGE 2
179,300.00
Page 2
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
UNIT
RATE
ELEMENT NO.1 SUBSTRUCTURE TO SUMMARY
N : K
535,600.00
ELEMENT NO.2 CONCRETEWORK Reinforced in-situ concrete (1:2:4-20mm aggregate) place well around reinforcement A
Lintel
1
m3
21,500.00
21,500.00
B
Roof beam
2
m3
21,500.00
43,000.00
Reinforcement High tensile reinforment bar to BS 4449 including bends, hooks and tying wire C
Lintel
105
kg
200.00
21,000.00
D
Roof beam
230
kg
200.00
46,000.00
Form Work Sawn formwork to concrete works at: E
Lintel
41
m
850.00
34,850.00
F
Sides of ring beam
56
m
850.00
47,600.00
Page 3
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
UNIT
RATE
ELEMENT NO.2 CONCRETEWORK TO SUMMARY
N : K
213,950.00
ELEMENT NO.3 BLOCKWORK Vibrated sandcrete hollow blocks laid in strecher bond in cement and sand mortar (1:4) A
230mm
B
150mm
120
m2 m2
Page 4
2300
276,000.00
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
UNIT
RATE
N : K
ELEMENT NO.3 BLOCKWORK TO SUMMARY
276,000.00
ELEMENT NO.4 FINISHES
A
WALL Rendering 12mm rendering to surfaces in cement and sand mortar (1:3) finished fair to: Wall
B
Ditto: edges not exceeding 300mm
C
Allow a sum for dressing of impressions on wall and concrete fascia
D
E
F
G
H
240
m2
900.00
216,000.00
49
m
300.00
14,700.00
Sum
25,000.00
12mm thick cement and sand backing floated backing to receive wall tiles (measured seperately) wall
20
m2
500.00
10,000.00
Tiling 200x300x6mm Royal glazed ceramic tile fixed with suitable adhesive
20
m2
1,450.00
29,000.00
0
m2
25mm cement and chipping terrazzo floor polished smooth
34
m2
Skirting 100mm high tiles skirting
35
m
46
m2
FLOOR Terrazzo 38mm floor screed in cement and sand (1:3) finished smooth
-
-
1,900.00
64,600.00
450.00
15,750.00
1,500.00
69,000.00
CEILING Ceiling
J
Asbestos ceiling fixed in 600x600mm bays to timber noggings (measured seperately)
Page 5
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
UNIT
RATE
ELEMENT NO.4 FINISHES TO SUMMARY
N : K
444,050.00
ELEMENT NO.5 ROOF Long Span Roofing Aluminium Sheets 0.45mm gauged coloured aluminium roofing sheet laid with a minimum of 150mm sides and end laps measured net and fixed on timber purlin A
Covering
51
m2
B
1,800.00
91,800.00
Ridge cap not exceeding 600mm wide
0
m
700.00
-
C
Gutter 450mm
0
m
600.00
-
D
Angle eaves
20
m
500.00
10,000.00
Woodwork Sawn treated hardwood with tanalised preservative E
50x75mm purlin
69
m
220.00
15,180.00
F
50x150mm rafters
58
m
300.00
17,400.00
G
50x150mm struts
36
m
300.00
10,800.00
H
50x150mm tie beam
52
m
300.00
15,600.00
J
50x50mm noggins
204
m
110.00
22,440.00
K
25x230mm fascia
20
m
850.00
21,600.00
Page 6
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
UNIT
RATE
ELEMENT NO.5 ROOF TO SUMMARY
N : K
204,820.00
ELEMENT NO.6 DOORS AND WINDOWS Aluminium Windows Foreign profile approved factory colour complete with frames with 5mm thick tinted glass and glazed with aluminium fixed lighting
A
Sliding 1200x1200mm
4
Nr
19,500.00
78,000.00
B
Ditto: 1000x900mm
1
Nr
18,000.00
18,000.00
C
Ditto: 600x600mm
1
Nr
9,000.00
9,000.00
1
Nr
29,000.00
29,000.00
Doors Steel Door Steel security door complete with all fittings and accessories; inclusive of a see through eye piece D
900 x 2100mm
Timber door Laminated timber core flush door fixed into wall; complete with all accessories: E
750x2100mm
2
Nr
12,500.00
25,000.00
F
900x2100mm
2
Nr
12,500.00
25,000.00
Page 7
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
UNIT
RATE
ELEMENT NO.6 DOORS AND WINDOWS TO SUMMARY
N : K
184,000.00
ELEMENT NO.7 PAINTING AND DECORATION Emulsion Painting Prepare and apply one prime coat and two coats of Tex-ture paint to A
Wall
B
Edges not exceeding 300mm wide
240
m2
450.00
108,000.00
49
m
180.00
8,820.00
20
m
200.00
4,000.00
Gloss Painting Prime, Knot and apply gloss paint to: C
Fascia board
Page 8
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
UNIT
RATE
ELEMENT NO.7 PAINTING AND DECORATION
N : K
120,820.00
ELEMENT NO.8 FIXTURES AND FITTINGS Kitchen Cabinet
A
Allow for kitchen furnitures of plywood 900mm high
2
Page 9
units
18,500.00
37,000.00
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
UNIT
RATE
ELEMENT NO.8 FIXTURES AND FITTINGS TO SUMMARY
N : K
37,000.00
ELEMENT NO.9 SERVICES PLUMBING AND MECHANICAL Supply and fix the following sanitary fittings including assembling all components and making all necessary joints water tight in accordance with the manufacturer's instructions and leave in sound working order on completion
A
Low level close twyford water closet complete with fittings
1
Nr
18,500.00
18,500.00
B
Vitreous china wash hand basin size 450 x 50 x 350mm with fittings and pedestal
1
Nr
11,000.00
11,000.00
C
Floor drain
2
Nr
4,500.00
9,000.00
D
Shower mixer Tap complete with all accessories inclusive of rose
1
Nr
6,500.00
6,500.00
4mm thick 600mm x 500mm long polished plate mirror with bovelled and smoothened edges and drilled 4 times and including fixing to plugged wall with mild steel screws and dome headed chromium plated screw cover
0
Nr
4,500.00
E
Page 10
-
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
UNIT
Toilet roll holder; plastic roller and chromium plated body; length 100mm; screwed to wall with and including drive screws;
1
No
2,000.00
2,000.00
G
Towel holder made of stainless steel
1
No
3,000.00
3,000.00
H
Include provisional sum seventy thousand naira (N70,000.00) for piping works in connection with plumbing installation and making good; inclusive of 2Nr Septic Tank and Soakaway.
F
RATE
N : K
Sum
70,000.00
Sum
98,000.00
ELECTRICAL INSTALLATION
J
Include sum of Ninety-Eight thousand naira (N98,000.00) for electrical installation and lighting fittings
ELEMENT NO.9 SERVICES
218,000.00
SUMMARY 1.00 SUBSTRUCTURE
535,600.00
2.00 SUPER-STRUCTURE 2.01 Block Work
276,000.00
2.02 Concrete Work
213,950.00
2.03 Finishes
444,050.00
2.04 Roof
204,820.00
2.05 Doors and Windows
184,000.00
2.06 Painting and Decoration
120,820.00
2.07 Fixtures and Fittings
37,000.00
2.08 Services
218,000.00
TOTAL
2,234,240.00
Page 11
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
Add Preliminary
UNIT
RATE
N : K
111,712.00
GRAND TOTAL [PRODUCTION VALUE]
###
Page 12
DESCRIPTION
QTY
UNIT
RATE
N : K
SUBSTRUCTURE Excavation and Earthwork Excavate topsoil average depth 150mm and cart away from site
72
m2
200.00
14,400.00
Excavate trench to receive foundation depth not exceeding 1.00m
23
m3
700.00
16,100.00
Excavate column base commencing from stripped level average depth exceeding 1.00m but not exceeding 2.00m to receive concrete base
0
m3
0
-
Ditto: working space to column bases and backfill
0
m3
0
-
ELEMENT NO.1
A
B
C
D
Ditto: Extra over E
F
sum
level and compact bottom of trench to receive concrete
29
m2
Earth work support Earth work support to vertical faces of excavation: Trench
0
m2
5,000.00
150.00
0
4,350.00
-
Treatment to surface Anti-termite treatment to all bottom of excavation. G
Trench
29
m2
150.00
4,350.00
H
Filling 300mm thick bed of approved imported laterite to make up level, well compacted to receive concrete (measured seperately)
12
m3
3,000.00
36,000.00
Backfill and ram selected material around excavation
12
m3
600.00
7,200.00
Remove surplus excavated materials from site
11
m3
1,400.00
15,400.00
CONCRETE WORKS (Sub-Structure) Blinding 50mm thick plain in-situ concrete ( 1:3:6 19mm aggregate) to blinding for column base
0
m2
Plain insitu concrete (1:3:6 - 20mm aggregate) poured into foundation
7
m3
19,500.00
136,500.00
Ditto: floor bed
6
m3
19,500.00
117,000.00
A
B
C
D
E
Page 1
0
-
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
UNIT
RATE
Page total to collection
N : K
356,300.00
Sawn formwork to edges/sides of concrete works F
Edges of bed 150mm high
28
m
850.00
23,800.00
G
Damp proof 26" gauge polythene gauge applied on surface of hardcore to receive floor bed
40
m2
180.00
7,200.00
Block Work 225x225x450mm vibrated sandcrete hollow block laid in cement mortar (1:4) filled with weak concrete
31
m2
3,500.00
108,500.00
Rendering 12mm thick water resistant render in cement and sand (1:3) to internal wall surface of basement
22
m2
900.00
19,800.00
BRC B.R.C mesh fabric reinforcement A142 to basement floor bed
40
m2
500.00
20,000.00
H
J
A
page total to collection
179,300.00
COLLECTION PAGE 1
356,300.00
PAGE 2
179,300.00
Page 2
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
UNIT
RATE
ELEMENT NO.1 SUBSTRUCTURE TO SUMMARY
N : K
535,600.00
ELEMENT NO.2 CONCRETEWORK Reinforced in-situ concrete (1:2:4-20mm aggregate) place well around reinforcement A
Lintel
1
m3
21,500.00
21,500.00
B
Roof beam
2
m3
21,500.00
43,000.00
Reinforcement High tensile reinforment bar to BS 4449 including bends, hooks and tying wire C
Lintel
105
kg
200.00
21,000.00
D
Roof beam
230
kg
200.00
46,000.00
Form Work Sawn formwork to concrete works at: E
Lintel
41
m
850.00
34,850.00
F
Sides of ring beam
56
m
850.00
47,600.00
Page 3
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
UNIT
RATE
ELEMENT NO.2 CONCRETEWORK TO SUMMARY
N : K
213,950.00
ELEMENT NO.3 BLOCKWORK Vibrated sandcrete hollow blocks laid in strecher bond in cement and sand mortar (1:4) A
230mm
B
150mm
120
m2 m2
Page 4
2300
276,000.00
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
UNIT
RATE
N : K
ELEMENT NO.3 BLOCKWORK TO SUMMARY
276,000.00
ELEMENT NO.4 FINISHES
A
WALL Rendering 12mm rendering to surfaces in cement and sand mortar (1:3) finished fair to: Wall
B
Ditto: edges not exceeding 300mm
C
Allow a sum for dressing of impressions on wall and concrete fascia
D
E
F
G
H
240
m2
900.00
216,000.00
49
m
300.00
14,700.00
Sum
25,000.00
12mm thick cement and sand backing floated backing to receive wall tiles (measured seperately) wall
20
m2
500.00
10,000.00
Tiling 200x300x6mm Royal glazed ceramic tile fixed with suitable adhesive
20
m2
1,450.00
29,000.00
0
m2
25mm cement and chipping terrazzo floor polished smooth
34
m2
Skirting 100mm high tiles skirting
35
m
46
m2
FLOOR Terrazzo 38mm floor screed in cement and sand (1:3) finished smooth
-
-
1,900.00
64,600.00
450.00
15,750.00
1,500.00
69,000.00
CEILING Ceiling
J
Asbestos ceiling fixed in 600x600mm bays to timber noggings (measured seperately)
Page 5
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
UNIT
RATE
ELEMENT NO.4 FINISHES TO SUMMARY
N : K
444,050.00
ELEMENT NO.5 ROOF Long Span Roofing Aluminium Sheets 0.45mm gauged coloured aluminium roofing sheet laid with a minimum of 150mm sides and end laps measured net and fixed on timber purlin A
Covering
51
m2
B
1,800.00
91,800.00
Ridge cap not exceeding 600mm wide
0
m
700.00
-
C
Gutter 450mm
0
m
600.00
-
D
Angle eaves
20
m
500.00
10,000.00
Woodwork Sawn treated hardwood with tanalised preservative E
50x75mm purlin
69
m
220.00
15,180.00
F
50x150mm rafters
58
m
300.00
17,400.00
G
50x150mm struts
36
m
300.00
10,800.00
H
50x150mm tie beam
52
m
300.00
15,600.00
J
50x50mm noggins
204
m
110.00
22,440.00
K
25x230mm fascia
20
m
850.00
21,600.00
Page 6
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
UNIT
RATE
ELEMENT NO.5 ROOF TO SUMMARY
N : K
204,820.00
ELEMENT NO.6 DOORS AND WINDOWS Aluminium Windows Foreign profile approved factory colour complete with frames with 5mm thick tinted glass and glazed with aluminium fixed lighting
A
Sliding 1200x1200mm
4
Nr
19,500.00
78,000.00
B
Ditto: 1000x900mm
1
Nr
18,000.00
18,000.00
C
Ditto: 600x600mm
1
Nr
9,000.00
9,000.00
1
Nr
29,000.00
29,000.00
Doors Steel Door Steel security door complete with all fittings and accessories; inclusive of a see through eye piece D
900 x 2100mm
Timber door Laminated timber core flush door fixed into wall; complete with all accessories: E
750x2100mm
2
Nr
12,500.00
25,000.00
F
900x2100mm
2
Nr
12,500.00
25,000.00
Page 7
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
UNIT
RATE
ELEMENT NO.6 DOORS AND WINDOWS TO SUMMARY
N : K
184,000.00
ELEMENT NO.7 PAINTING AND DECORATION Emulsion Painting Prepare and apply one prime coat and two coats of Tex-ture paint to A
Wall
B
Edges not exceeding 300mm wide
240
m2
450.00
108,000.00
49
m
180.00
8,820.00
20
m
200.00
4,000.00
Gloss Painting Prime, Knot and apply gloss paint to: C
Fascia board
Page 8
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
UNIT
RATE
ELEMENT NO.7 PAINTING AND DECORATION
N : K
120,820.00
ELEMENT NO.8 FIXTURES AND FITTINGS Kitchen Cabinet
A
Allow for kitchen furnitures of plywood 900mm high
2
Page 9
units
18,500.00
37,000.00
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
UNIT
RATE
ELEMENT NO.8 FIXTURES AND FITTINGS TO SUMMARY
N : K
37,000.00
ELEMENT NO.9 SERVICES PLUMBING AND MECHANICAL Supply and fix the following sanitary fittings including assembling all components and making all necessary joints water tight in accordance with the manufacturer's instructions and leave in sound working order on completion
A
Low level close twyford water closet complete with fittings
1
Nr
18,500.00
18,500.00
B
Vitreous china wash hand basin size 450 x 50 x 350mm with fittings and pedestal
1
Nr
11,000.00
11,000.00
C
Floor drain
2
Nr
4,500.00
9,000.00
D
Shower mixer Tap complete with all accessories inclusive of rose
1
Nr
6,500.00
6,500.00
4mm thick 600mm x 500mm long polished plate mirror with bovelled and smoothened edges and drilled 4 times and including fixing to plugged wall with mild steel screws and dome headed chromium plated screw cover
0
Nr
4,500.00
E
Page 10
-
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
UNIT
Toilet roll holder; plastic roller and chromium plated body; length 100mm; screwed to wall with and including drive screws;
1
No
2,000.00
2,000.00
G
Towel holder made of stainless steel
1
No
3,000.00
3,000.00
H
Include provisional sum seventy thousand naira (N70,000.00) for piping works in connection with plumbing installation and making good; inclusive of 2Nr Septic Tank and Soakaway.
F
RATE
N : K
Sum
70,000.00
Sum
98,000.00
ELECTRICAL INSTALLATION
J
Include sum of Ninety-Eight thousand naira (N98,000.00) for electrical installation and lighting fittings
ELEMENT NO.9 SERVICES
218,000.00
SUMMARY 1.00 SUBSTRUCTURE
535,600.00
2.00 SUPER-STRUCTURE 2.01 Block Work
276,000.00
2.02 Concrete Work
213,950.00
2.03 Finishes
444,050.00
2.04 Roof
204,820.00
2.05 Doors and Windows
184,000.00
2.06 Painting and Decoration
120,820.00
2.07 Fixtures and Fittings
37,000.00
2.08 Services
218,000.00
TOTAL
2,234,240.00
Page 11
TWO ROOMS SELF CONTAIN @ KEFFI ITEM
DESCRIPTION
QTY
Add Preliminary
UNIT
RATE
N : K
111,712.00
GRAND TOTAL [PRODUCTION VALUE]
###
Page 12
Related Documents
Two Room Self Contain_keffi.xls
April 2020 15
Room
November 2019 32
Room
November 2019 28
Self
May 2020 41
Self
June 2020 42
Self
May 2020 32More Documents from ""
Two Room Self Contain_keffi.xls
April 2020 15
Film Production Plan.docx
April 2020 13
Hr Policies.docx
April 2020 11