BLOCK A & B

QTY
FDT WALLING 1,980.00 1800 3,564,000.00
200/150 WALL 27,716.00 1800 49,888,800.00
Assorted reinforcement 739,642.00 170 125,739,140.00
class 15 179.00 14500 2,595,500.00
class 25 5,903.22 14500 85,596,690.00
class30 2,990.80 14500 43,366,600.00
310,750,730.00
BLOCK A X2
REINFORCEMENT 172,868.00 KG
CONCRETE 2,208.50 CM
FDT WALLING 724.00 SQM
200MM WALL 8,774.00 SQM

BLOCK B X2
REINFORCEMENT 196,953.00 KG
CONCRETE 2,734.05 CM
FDT WALLING 266.00 SQM
200MM WALL 8,983.00 SQM

CLUB HOUSE X1
REINFORCEMENT 21,396.00 KG
CONCRETE 335.10 CM
FDT WALLING 296.00 SQM
200MM WALL 1,365.00 SQM

X1
REINFORCEMENT 6,290.00 KG
CONCRETE 151.30 CM
FDT WALLING 332.00 SQM
200MM WALL 385.00 SQM

TOTALS
REINFORCEMENT 767,328.00 170

CONCRETE 10,371.50 14500

FDT WALLING 2,608.00 1800
200MM WALL 37,264.00 1800

CONCRETE 10,371.50
CEMENT BAGS 82,972.00 830
SAND 6,859.46 2500
BALLAST 13,718.00 2500

PROJECT : PROPOSED CONSTRUCTION OF WAITHAKA AFFORDABLE HOUSING AND

ASSOCIATED SOCIAL INFRASTRUCTURE AT DAGORETTI CONSTITUENCY, NAIROBI
COUNTY
ASSORTED REINFORCEMENT 767,328.00 KG
CEMENT 92,619.00 BAGS
BALLAST 13,718.00 TONS
SAND 7,848.46 TONS
MACHINE CUT STONES 484,432.00 NO
FOUNDATION STONES 29,940.00 LF

PROJECT : PROPOSED CONSTRUCTION OF THE TEZO AAFFORDABLE

HOUSING PROJECT (WITH ASSOCIATED INFRASTRUCTURE) IN
KILIFI NORTH CONSTITUENCY, KILIFI COUNTYCOUNTY
ASSORTED REINFORCEMENT 1,865,945.00 KG
CEMENT 242,153.00 BAGS
BALLAST 16,702.00 TONS
SAND 17,656.00 TONS
MACHINE CUT STONES 1,163,240.00 NO
FOUNDATION STONES 56,826.00 LF
 345,736.00
4,417.00
1,448.00
17,548.00

393,906.00
5,468.10
532.00
17,966.00

21,396.00
335.10
296.00
1,365.00

6,290.00
151.30
332.00
385.00

130,445,760.00

150,386,750.00 FDT WALLING

4,694,400.00 LF 29,940.00 484,432.00
67,075,200.00 CEMENT 736.00 8,911.00
352,602,110.00 SAND 98.00 891.00

68,866,760.00
17,148,650.00
34,295,000.00 10,371.50 1,100.00 11,408,650.00
120,310,410.00 767,328.00 25 19,183,200.00
39,872.00 230 9,170,560.00
39,762,410.00
 137 105,123,936.00
830 76,873,770.00
2500 34,295,000.00
2500 19,621,150.00
60 29,065,920.00
60 1,796,400.00
266,776,176.00
15% 40,016,426.40
306,792,602.40 352,602,110.00
45,809,507.60

137 255,634,465.00
830 200,986,990.00
2500 41,755,000.00
2500 44,140,000.00
60 69,794,400.00
60 3,409,560.00
615,720,415.00 955,247,975.00
15% 92,358,062.25
708,078,477.25 247,169,497.75
waithaka PW AHP PROJECT
ITEM AMOUNT
PARTICULAR PRELIMINARIES
GENERAL PRELIMINARIES 9,120,000.00
PROJECT PROVISIONS 25,660,000.00
BUILDERS BLOCK A 302,947,640.00
BUILDERS BLOCK B 347,271,210.00
CLUB HOUSE 31,589,729.00
KINDERGATTEN 16,835,671.00
POWER HOUSE 1,216,360.00
GUARD HOUSE 828,838.00
GARBAGE RECEPTACLE 2,397,725.00
BOUNDARY WALL 2,116,840.00
RETAINING WALL 21,682,860.00
CIVIL WORKS -ROADS 17,031,100.00
CIVIL WORKS-SEWERLINE 19,479,750.00
UNDERGROUND WATER 8,371,400.00
PROVISIONAL SUMS & PC SUMS 6,210,000.00
SERVICES INSTALLATIONS PSUMS 101,683,200.00
MECHANICAL INSTALLATIONS 50,997,315.00
ELECTRICAL INSTALLATIONS 99,194,250.00
TOTAL 1,064,633,888.00
3% CONTINGENCY 31,939,016.64
TOTAL 1,096,572,904.64
 25,660,000.00

2,116,840.00

17,031,100.00
19,479,750.00
8,371,400.00
6,210,000.00

48,088,600.00

1,096,593,906.34
126,957,690.00 45,874.91

969,615,214.64
40,562.89
45,874.03
GENERAL PRELIMINARIES pages
samples 1 100,000.00 100,000.00 4
material transport 1 200,000.00 200,000.00 6
security 1 600,000.00 600,000.00 7
safety 1 500,000.00 500,000.00 8
water 1 300,000.00 300,000.00 10
telephone 1 150,000.00 150,000.00 10
power 1 300,000.00 300,000.00 10
testing 1 300,000.00 300,000.00 11
structures 1 500,000.00 500,000.00 12
SITE office 1 1,500,000.00 1,500,000.00 13
water disposal 1 400,000.00 400,000.00 13
site accomodation 1 2,000,000.00 2,000,000.00 14
SANITATION OF WORKS 1 150,000.00 150,000.00 14
HOARDING 1 1,500,000.00 1,500,000.00 14
ACESS TO SITE 1 500,000.00 500,000.00 15
SIGNBOARD 1 120,000.00 120,000.00 16
-

9,120,000.00
 300,010.00
150,010.00
300,010.00
750,030.00

2,000,014.00
150,014.00
1,500,014.00
3,650,042.00
 PROJECT EXPENSES
1.00 2,500,000.00 2,500,000.00
1.00 2,700,000.00 2,700,000.00
1.00 8,000,000.00 8,000,000.00
1.00 8,500,000.00 8,500,000.00
1.00 1,440,000.00 1,440,000.00
-
23,140,000.00

1.00 500,000.00 500,000.00

1.00 1,000,000.00 1,000,000.00
1.00 250,000.00 250,000.00
1.00 350,000.00 350,000.00
20% 2,100,000.00 420,000.00

2,520,000.00

TOTAL 25,660,000.00
 BUILDERS WORK

BLOCK A QTY RATE AMOUNT

SUBSTRUCTURES 682.00 75.00 51,150.00

1,022.00 250.00 255,500.00
682.00 300.00 204,600.00
85.00 1,000.00 85,000.00
85.00 1,200.00 102,000.00
1.00 50,000.00 50,000.00
1.00 50,000.00 50,000.00

798,250.00

656.00 250.00 164,000.00

1,049.00 100.00 104,900.00

821.00 1,100.00 903,100.00

456.00 450.00 205,200.00
456.00 100.00 45,600.00
532.00 250.00 133,000.00

532.00 150.00 79,800.00

682.00 625.00 426,250.00

76.00 625.00 47,500.00
511.00 14,500.00 7,409,500.00
15.00 14,500.00 217,500.00
532.00 1,450.00 771,400.00
1.00 14,500.00 14,500.00
22.00 14,500.00 319,000.00
31.00 2,900.00 89,900.00

10,931,150.00

24,718.00 170.00 4,202,060.00

532.00 450.00 239,400.00
106.00 500.00 53,000.00
152.00 500.00 76,000.00
261.00 500.00 130,500.00
61.00 500.00 30,500.00

142.00 100.00 14,200.00

12.00 100.00 1,200.00
724.00 1,800.00 1,303,200.00
85.00 1,200.00 102,000.00
64.00 450.00 28,800.00
64.00 400.00 25,600.00
 7.00 550.00 3,850.00
32.00 550.00 17,600.00

6,227,910.00

7.00 1,500.00 10,500.00

32.00 1,500.00 48,000.00
58,500.00

A 798,250.00
B 10,931,150.00

C 6,227,910.00
D 58,500.00
TOTAL 18,015,810.00

BUILDERS WORK
RC FRAME 301.00 15,000.00 4,515,000.00
417.00 3,000.00 1,251,000.00
279.00 14,500.00 4,045,500.00

3.00 14,500.00 43,500.00

3,757.00 1,885.00 7,081,945.00
1,206.00 2,175.00 2,623,050.00
82.00 2,175.00 178,350.00
103.00 2,175.00 224,025.00
40.00 14,500.00 580,000.00
24.00 1,500.00 36,000.00
148,150.00 170.00 25,185,500.00
3,597.00 500.00 1,798,500.00
2,695.00 500.00 1,347,500.00
5,044.00 500.00 2,522,000.00
3,138.00 90.00 282,420.00

148.00 500.00 74,000.00

103.00 500.00 51,500.00
480.00 90.00 43,200.00
247.00 90.00 22,230.00
80.00 90.00 7,200.00
834.00 500.00 417,000.00
114.00 90.00 10,260.00
52,339,680.00

WALLING
2,967.00 1,800.00 5,340,600.00
308.00 1,800.00 554,400.00
2,214.00 1,800.00 3,985,200.00
 2,781.00 1,800.00 5,005,800.00
238.00 1,800.00 428,400.00
266.00 200.00 53,200.00
150.00 200.00 30,000.00
233.00 1,400.00 326,200.00
79.00 1,200.00 94,800.00
257.00 1,200.00 308,400.00
592.00 2,500.00 1,480,000.00
17,607,000.00

WINDOWS

111.00 9,900.00 1,098,900.00

150.00 9,900.00 1,485,000.00
80.00 7,920.00 633,600.00
171.00 2,970.00 507,870.00
601.00 1,600.00 961,600.00
97.00 1,800.00 174,600.00
1,397.00 400.00 558,800.00
5,420,370.00

634.00 750.00 475,500.00

525.00 500.00 262,500.00
738,000.00

A 5,420,370.00
B 738,000.00
6,158,370.00

DOORS
3.00 44,000.00 132,000.00
111.00 28,000.00 3,108,000.00
663.00 150.00 99,450.00
663.00 250.00 165,750.00
663.00 1,800.00 1,193,400.00
4,698,600.00

150.00 7,500.00 1,125,000.00

171.00 7,500.00 1,282,500.00
41.00 1,600.00 65,600.00
1,710.00 150.00 256,500.00
1,710.00 250.00 427,500.00
135.00 1,400.00 189,000.00
1,710.00 1,400.00 2,394,000.00

5,740,100.00
 4,745.00 100.00 474,500.00
2,373.00 150.00 355,950.00
1,750.00 400.00 700,000.00
2,373.00 150.00 355,950.00
2,373.00 100.00 237,300.00
2,373.00 100.00 237,300.00
657.00 850.00 558,450.00
114.00 1,500.00 171,000.00
321.00 1,800.00 577,800.00
435.00 250.00 108,750.00
- 2,500.00 -
- 1,500.00 -
3,777,000.00

A 4,698,600.00
B 5,740,100.00
C 3,777,000.00
14,215,700.00

EXTERNAL FINISHES
5,555.00 450.00 2,499,750.00
- 180.00 -
5,555.00 550.00 3,055,250.00
617.00 550.00 339,350.00
617.00 1,400.00 863,800.00
358.00 300.00 107,400.00
12.00 1,000.00 12,000.00
582.00 1,500.00 873,000.00
7,750,550.00
INTERNAL FINISHES
2,757.00 450.00 1,240,650.00
172.00 450.00 77,400.00
2,757.00 1,600.00 4,411,200.00
172.00 2,100.00 361,200.00
12,110.00 550.00 6,660,500.00
12,110.00 400.00 4,844,000.00

17,594,950.00

3,487.00 450.00 1,569,150.00

1,036.00 450.00 466,200.00
103.00 450.00 46,350.00
432.00 200.00 86,400.00
480.00 200.00 96,000.00
2,365.00 1,600.00 3,784,000.00
1,122.00 1,600.00 1,795,200.00
3,996.00 220.00 879,120.00
103.00 1,600.00 164,800.00
432.00 220.00 95,040.00
480.00 220.00 105,600.00
1,567.00 600.00 940,200.00
103.00 450.00 46,350.00
148.00 450.00 66,600.00
247.00 200.00 49,400.00

10,190,410.00

103.00 400.00 41,200.00

148.00 400.00 59,200.00
247.00 150.00 37,050.00
5,044.00 450.00 2,269,800.00
5,044.00 400.00 2,017,600.00
4,424,850.00

A-12 17,594,950.00
B-13 10,190,410.00
C-14 4,424,850.00
32,210,210.00

BALUSTRADES & RAILILING

159.00 2,500.00 397,500.00
90.00 2,500.00 225,000.00
400.00 400.00 160,000.00
782,500.00

JOINERY FIITINGS
 230.00 3,000.00 690,000.00
230.00 3,000.00 690,000.00
217.00 2,000.00 434,000.00
10.00 4,000.00 40,000.00
10.00 4,000.00 40,000.00
50.00 4,000.00 200,000.00
20.00 4,000.00 80,000.00
20.00 4,000.00 80,000.00
20.00 4,000.00 80,000.00

2,334,000.00

SERVICES
1.00 30,000.00 30,000.00
1.00 30,000.00 30,000.00
60,000.00

SUBSTRUCTURES 18,015,810.00

REINFORCED CONCRETE 52,339,680.00

WALLING 17,607,000.00
WINDOWS 6,158,370.00
DOORS 14,215,700.00
EXTERNAL FINISHES 7,750,550.00
INTERNAL FINISHES 32,210,210.00
BALUSTRADE & RAILING 782,500.00
JOINERY & FITTING 2,334,000.00
BUILDERS WORKS 60,000.00

TOTAL BLOCK A(G +9) 151,473,820.00

2NO BLOCKS x2 302,947,640.00
 FOUNDATION
REINFORCEMENT CONCRETE - CM CONCRETE- SQM WALLING EX & INTER WALLS

682.00
76.00
511.00
15.00
532.00
1.00
22.00 31.00

24,718.00

724.00
 301.00
417.00
279.00

3.00
3,757.00
1,206.00
82.00
103.00
40.00
24.00
148,150.00

2,967.00
308.00
2,214.00
 2,781.00
238.00
266.00

172,868.00 1,172.00 6,910.00 724.00 8,774.00

1,036.50

2
REINFORCEMENT 172,868.00 KG 345,736.00
CONCRETE 2,208.50 CM 4,417.00
FDT WALLING 724.00 SQM 1,448.00
200MM WALL 8,774.00 SQM 17,548.00
 BUILDERS WORK

WALL
CONCRETE CONCRETE FOUNDAT EX/INTER
BLOCK B QTY RATE AMOUNT REINFOR CM SQM ION WALL NAL

SUBSTRUCTURES 938.00 75.00 70,350.00

1,407.00 250.00 351,750.00
938.00 300.00 281,400.00
117.00 1,000.00 117,000.00
117.00 1,200.00 140,400.00
1.00 50,000.00 50,000.00
1.00 50,000.00 50,000.00

1,060,900.00

1,484.00 250.00 371,000.00

862.00 100.00 86,200.00
1,407.00 1,100.00 1,547,700.00
938.00 450.00 422,100.00
938.00 100.00 93,800.00
938.00 250.00 234,500.00
938.00 200.00 187,600.00
938.00 625.00 586,250.00 938.00
94.00 625.00 58,750.00 94.00
19.00 14,500.00 275,500.00 19
672.00 1,450.00 974,400.00 672
704.00 14,500.00 10,208,000.00 704.00
18.00 14,500.00 261,000.00 18.00
24.00 2,900.00 69,600.00 24.00
-

15,376,400.00

31,160.00 170.00 5,297,200.00 31,160.00

672.00 450.00 302,400.00
103.00 500.00 51,500.00
188.00 500.00 94,000.00
219.00 500.00 109,500.00
48.00 500.00 24,000.00
162.00 100.00 16,200.00
266.00 1,800.00 478,800.00 266.00
97.00 1,200.00 116,400.00
49.00 550.00 26,950.00
49.00 400.00 19,600.00

6,536,550.00

9.00 550.00 4,950.00

26.00 550.00 14,300.00
9.00 1,500.00 13,500.00
26.00 1,500.00 39,000.00
71,750.00

A 1,060,900.00
B 15,376,400.00

C 6,536,550.00
D 71,750.00
TOTAL 23,045,600.00

BUILDERS WORK
RC FRAME 273.00 14,500.00 3,958,500.00 273.00
415.00 2,175.00 902,625.00 415.00
312.00 14,500.00 4,524,000.00 312.00
14.00 14,500.00 203,000.00 14.00
4,641.00 1,885.00 8,748,285.00 4,641.00
2,094.00 2,175.00 4,554,450.00 2,094.00
 48.00 2,175.00 104,400.00 48.00
101.00 2,175.00 219,675.00 101.00
40.00 14,500.00 580,000.00 40.00
165,793.00 170.00 28,184,810.00 165,793.00
3,240.00 500.00 1,620,000.00
3,086.00 500.00 1,543,000.00
6,782.00 500.00 3,391,000.00
2,236.00 90.00 201,240.00
154.00 500.00 77,000.00
101.00 500.00 50,500.00
480.00 90.00 43,200.00
268.00 90.00 24,120.00
96.00 90.00 8,640.00
114.00 500.00 57,000.00
829.00 90.00 74,610.00

59,070,055.00

WALLING
3,440.00 1,800.00 6,192,000.00 3,440.00
193.00 1,800.00 347,400.00 193.00
2,377.00 1,800.00 4,278,600.00 2,377.00
2,973.00 1,800.00 5,351,400.00 2,973.00
282.00 200.00 56,400.00
179.00 200.00 35,800.00
405.00 1,400.00 567,000.00
84.00 1,200.00 100,800.00
209.00 1,200.00 250,800.00
798.00 2,500.00 1,995,000.00

19,175,200.00

196,953.00 1,380.00 9,027.00 266.00 8,983.00

WINDOWS 1,354.05
REINFORCEMENT 196,953.00
80.00 9,900.00 792,000.00 CONCRETE 2,734.05
200.00 9,900.00 1,980,000.00 FDT WALLING 266.00
80.00 7,920.00 633,600.00 200MM WALL 8,983.00
200.00 2,970.00 594,000.00
619.00 1,600.00 990,400.00
108.00 1,800.00 194,400.00
1,454.00 400.00 581,600.00
5,766,000.00

808.00 750.00 606,000.00

624.00 500.00 312,000.00
918,000.00

A 5,766,000.00
B 918,000.00
6,684,000.00

DOORS
3.00 44,000.00 132,000.00
80.00 28,000.00 2,240,000.00
483.00 150.00 72,450.00
483.00 250.00 120,750.00
 483.00 1,800.00 869,400.00
260.00 7,500.00 1,950,000.00
200.00 7,500.00 1,500,000.00
70.00 1,600.00 112,000.00
2,482.00 150.00 372,300.00
2,482.00 155.00 384,710.00
234.00 1,400.00 327,600.00
2,482.00 1,400.00 3,474,800.00
11,556,010.00

5,930.00 100.00 593,000.00

3,199.00 150.00 479,850.00
1,867.00 400.00 746,800.00
3,199.00 150.00 479,850.00
2,965.00 100.00 296,500.00
2,965.00 100.00 296,500.00
815.00 850.00 692,750.00
343.00 1,500.00 514,500.00
200.00 1,800.00 360,000.00
543.00 250.00 135,750.00
- 2,500.00 -
- 1,500.00 -
4,595,500.00

A 11,556,010.00
B 4,595,500.00
16,151,510.00

EXTERNAL FINISHES
5,332.00 450.00 2,399,400.00
5,332.00 550.00 2,932,600.00
720.00 550.00 396,000.00
720.00 1,400.00 1,008,000.00
186.00 300.00 55,800.00
12.00 1,000.00 12,000.00
720.00 1,500.00 1,080,000.00
7,883,800.00
INTERNAL FINISHES
2,647.00 450.00 1,191,150.00
141.00 450.00 63,450.00
2,647.00 1,600.00 4,235,200.00
141.00 2,100.00 296,100.00
12,882.00 550.00 7,085,100.00
12,882.00 400.00 5,152,800.00
18,023,800.00

5,074.00 450.00 2,283,300.00

101.00 450.00 45,450.00
437.00 200.00 87,400.00
460.00 200.00 92,000.00
2,689.00 1,600.00 4,302,400.00
2,385.00 1,600.00 3,816,000.00
7,535.00 220.00 1,657,700.00
101.00 1,600.00 161,600.00
437.00 220.00 96,140.00
460.00 220.00 101,200.00
2,385.00 600.00 1,431,000.00
101.00 450.00 45,450.00
154.00 450.00 69,300.00
268.00 200.00 53,600.00
101.00 400.00 40,400.00
154.00 400.00 61,600.00
268.00 200.00 53,600.00
-
14,398,140.00

6,782.00 450.00 3,051,900.00

6,782.00 400.00 2,712,800.00
5,764,700.00

A 18,023,800.00
B 14,398,140.00
C 5,764,700.00
38,186,640.00

BALUSTRADES & RAILILING

82.00 2,500.00 205,000.00
92.00 2,500.00 230,000.00
117.00 400.00 46,800.00
481,800.00

JOINERY FIITINGS
140.00 3,000.00 420,000.00
14.00 3,000.00 42,000.00
168.00 2,000.00 336,000.00
19.00 2,000.00 38,000.00

135.00 5,000.00 675,000.00

132.00 5,000.00 660,000.00
44.00 5,500.00 242,000.00
88.00 5,500.00 484,000.00
-
-

2,897,000.00

SERVICES
1.00 30,000.00 30,000.00
1.00 30,000.00 30,000.00
60,000.00
SUBSTRUCTURES 23,045,600.00

REINFORCED CONCRETE 59,070,055.00

WALLING 19,175,200.00
WINDOWS 6,684,000.00
DOORS 16,151,510.00
EXTERNAL FINISHES 7,883,800.00
INTERNAL FINISHES 38,186,640.00
BALUSTRADE & RAILING 481,800.00
JOINERY & FITTING 2,897,000.00
BUILDERS WORKS 60,000.00
x1 173,635,605.00
TOTAL BLOCK B
x2 2 347,271,210.00
 BUILDERS WORK

CLUB HOUSE QTY RATE AMOUNT

SUBSTRUCTURES 418.00 75.00 31,350.00

627.00 250.00 156,750.00
67.00 300.00 20,100.00
41.00 300.00 12,300.00
5.00 1,000.00 5,000.00
5.00 1,200.00 6,000.00
1.00 50,000.00 50,000.00
1.00 50,000.00 50,000.00

331,500.00

589.00 100.00 58,900.00

147.00 250.00 36,750.00
373.00 1,100.00 410,300.00
418.00 450.00 188,100.00
418.00 100.00 41,800.00
418.00 250.00 104,500.00
418.00 200.00 83,600.00 KG CM SQM FDW WALL
83.00 625.00 51,875.00 83.00
57.00 625.00 35,625.00 57.00
35.00 14,500.00 507,500.00 35.00
5.00 14,500.00 72,500.00 5.00
11.00 14,500.00 159,500.00 11.00
418.00 1,450.00 606,100.00 418.00
7.00 14,500.00 101,500.00 7.00
7.00 14,500.00 101,500.00 7.00
- - -

2,560,050.00

5,540.00 170.00 941,800.00 5,540.00

418.00 450.00 188,100.00
82.00 500.00 41,000.00
38.00 500.00 19,000.00
136.00 500.00 68,000.00
137.00 500.00 68,500.00
98.00 500.00 49,000.00
65.00 150.00 9,750.00
296.00 1,800.00 532,800.00 296.00
82.00 1,200.00 98,400.00
62.00 550.00 34,100.00
62.00 400.00 24,800.00
44.00 550.00 24,200.00

2,099,450.00

A 331,500.00
B 2,560,050.00
C 2,099,450.00
TOTAL 4,991,000.00
BUILDERS WORK
RC FRAME 20.00 14,500.00 290,000.00 20.00
27.00 14,500.00 391,500.00 27.00
20.00 2,175.00 43,500.00 20.00
518.00 2,175.00 1,126,650.00 518.00
108.00 2,538.00 274,104.00 108.00
8.00 2,175.00 17,400.00 8.00
5.00 14,500.00 72,500.00 5.00
242.00 1,500.00 363,000.00 242.00
15,856.00 170.00 2,695,520.00 15,856.00
270.00 500.00 135,000.00
294.00 500.00 147,000.00
1.00 150.00 150.00
627.00 500.00 313,500.00
242.00 150.00 36,300.00
19.00 500.00 9,500.00
8.00 500.00 4,000.00
64.00 150.00 9,600.00
28.00 150.00 4,200.00
11.00 150.00 1,650.00
-
5,935,074.00

WALLING
307.00 1,800.00 552,600.00 307.00
104.00 1,800.00 187,200.00 104.00
344.00 1,800.00 619,200.00 344.00
100.00 200.00 20,000.00
100.00 200.00 20,000.00
348.00 1,800.00 626,400.00 348.00
262.00 1,800.00 471,600.00 262.00
28.00 200.00 5,600.00
81.00 400.00 32,400.00
47.00 300.00 14,100.00
105.00 1,100.00 115,500.00
122.00 1,000.00 122,000.00
22.00 1,200.00 26,400.00

2,813,000.00
 21,396.00 117.00 1,454.00 296.00 1,365.00
WINDOWS 218.10

23.00 22,770.00 523,710.00 REINFORCEMENT 21,396.00

4.00 11,385.00 45,540.00 CONCRETE 335.10
3.00 10,120.00 30,360.00 FDT WALLING 296.00
101.00 1,600.00 161,600.00 200MM WALL 1,365.00
8.00 1,800.00 14,400.00
218.00 400.00 87,200.00
862,810.00

49.00 750.00 36,750.00

49.00 750.00 36,750.00
49.00 400.00 19,600.00
49.00 400.00 19,600.00
80.00 850.00 68,000.00
180,700.00

A 862,810.00
B 180,700.00
1,043,510.00
DOORS
10.00 38,475.00 384,750.00
1.00 64,125.00 64,125.00
13.00 10,500.00 136,500.00
12.00 10,500.00 126,000.00
4.00 10,500.00 42,000.00
2.00 55,000.00 110,000.00
172.00 150.00 25,800.00
172.00 200.00 34,400.00
172.00 1,800.00 309,600.00

1,233,175.00

343.00 100.00 34,300.00

172.00 100.00 17,200.00
124.00 400.00 49,600.00
343.00 100.00 34,300.00
172.00 100.00 17,200.00
120.00 400.00 48,000.00
50.00 850.00 42,500.00
31.00 1,500.00 46,500.00
198.00 250.00 49,500.00
4.00 1,500.00 6,000.00
345,100.00

A 1,233,175.00
B 345,100.00
1,578,275.00

EXTERNAL FINISHES
754.00 450.00 339,300.00
256.00 450.00 115,200.00
50.00 180.00 9,000.00
754.00 400.00 301,600.00
256.00 400.00 102,400.00
246.00 550.00 135,300.00
246.00 1,400.00 344,400.00
166.00 300.00 49,800.00
18.00 1,000.00 18,000.00
275.00 1,500.00 412,500.00
1,827,500.00
INTERNAL FINISHES
289.00 450.00 130,050.00
289.00 1,600.00 462,400.00
1,684.00 450.00 757,800.00
147.00 150.00 22,050.00
1,684.00 400.00 673,600.00
147.00 400.00 58,800.00
2,104,700.00

FLOOR FINISHES 44.00 450.00 19,800.00

574.00 450.00 258,300.00
97.00 150.00 14,550.00
98.00 150.00 14,700.00
86.00 550.00 47,300.00
32.00 550.00 17,600.00
44.00 1,600.00 70,400.00
80.00 200.00 16,000.00
574.00 2,100.00 1,205,400.00
566.00 400.00 226,400.00
32.00 400.00 12,800.00
25.00 200.00 5,000.00
1,908,250.00

86.00 2,500.00 215,000.00

38.00 400.00 15,200.00
59.00 220.00 12,980.00
64.00 220.00 14,080.00
8.00 550.00 4,400.00
59.00 400.00 23,600.00
64.00 400.00 25,600.00
8.00 2,100.00 16,800.00
8.00 450.00 3,600.00
19.00 450.00 8,550.00
28.00 200.00 5,600.00
8.00 400.00 3,200.00
19.00 400.00 7,600.00
28.00 220.00 6,160.00
362,370.00

627.00 450.00 282,150.00

627.00 400.00 250,800.00
350.00 1,800.00 630,000.00
189.00 500.00 94,500.00
350.00 400.00 140,000.00
189.00 150.00 28,350.00
 1,425,800.00

A 2,104,700.00
B 1,908,250.00
C 362,370.00
D 1,425,800.00
5,801,120.00

BALUSTRADES & RAILILING

20.00 2,500.00 50,000.00
49.00 400.00 19,600.00
69,600.00

ROOFING
120.00 2,800.00 336,000.00
10.00 1,100.00 11,000.00
18.00 800.00 14,400.00
463.00 4,200.00 1,944,600.00
638.00 4,200.00 2,679,600.00
765.00 3,000.00 2,295,000.00
45.00 950.00 42,750.00
6.00 300.00 1,800.00
6.00 300.00 1,800.00
6.00 300.00 1,800.00
45.00 1,100.00 49,500.00
45.00 400.00 18,000.00
7,396,250.00

18.00 800.00 14,400.00

6.00 250.00 1,500.00
6.00 250.00 1,500.00
17,400.00

A 7,396,250.00
B 17,400.00
7,413,650.00

JOINERY 8.00 3,000.00 24,000.00

8.00 3,000.00 24,000.00
8.00 3,000.00 24,000.00
12.00 3,000.00 36,000.00
3.00 3,000.00 9,000.00
117,000.00

SUBSTRUCTURES 4,991,000.00
REINFORCED CONCRETE 5,935,074.00
WALLING 2,813,000.00
WINDOWS 1,043,510.00
DOORS 1,578,275.00
EXTERNAL FINISHES 1,827,500.00
INTERNAL FINISHES 5,801,120.00
BALUSTRADE & RAILING 69,600.00
ROOF 7,413,650.00
JOINERY & FITTING 117,000.00
TOTAL BLOCK C 31,589,729.00
 BUILDERS WORK

KINDERGATTEN QTY RATE AMOUNT

SUBSTRUCTURES 552.00 75.00 41,400.00

552.00 250.00 138,000.00
828.00 300.00 248,400.00
276.00 300.00 82,800.00
6.00 300.00 1,800.00
56.00 300.00 16,800.00
3.00 1,000.00 3,000.00
3.00 1,200.00 3,600.00
1.00 50,000.00 50,000.00
1.00 50,000.00 50,000.00

635,800.00

KG CM SQM FDT 200 WALL

202.00 100.00 20,200.00
1,131.00 250.00 282,750.00
789.00 1,100.00 867,900.00
526.00 450.00 236,700.00
9.00 100.00 900.00
526.00 100.00 52,600.00
552.00 250.00 138,000.00
552.00 200.00 110,400.00
113.00 625.00 70,625.00 113.00
20.00 625.00 12,500.00 20.00
6.00 14,500.00 87,000.00 6
2.00 14,500.00 29,000.00 2
8.00 14,500.00 116,000.00 8
23.00 1,450.00 33,350.00 23
2.00 14,500.00 29,000.00 2
552.00 1,450.00 800,400.00 552
9.00 625.00 5,625.00 9

2,892,950.00

2,514.00 170.00 427,380.00 2,514.00

552.00 450.00 248,400.00
40.00 500.00 20,000.00
24.00 500.00 12,000.00
75.00 500.00 37,500.00
75.00 500.00 37,500.00
80.00 150.00 12,000.00
81.00 150.00 12,150.00 332.00
332.00 1,800.00 597,600.00
48.00 1,200.00 57,600.00
36.00 450.00 16,200.00
36.00 400.00 14,400.00
1,492,730.00

A 635,800.00
B 2,892,950.00
C 1,492,730.00
TOTAL 5,021,480.00

BUILDERS WORK
RC FRAME 2.00 14,500.00 29,000.00 2
23.00 14,500.00 333,500.00 23
5.00 2,175.00 10,875.00 5
3,776.00 170.00 641,920.00 3,776.00
150.00 550.00 82,500.00
41.00 550.00 22,550.00
1,120,345.00

WALLING
210.00 1,800.00 378,000.00 210.00
74.00 1,800.00 133,200.00 74.00
81.00 1,800.00 145,800.00 81.00
20.00 1,800.00 36,000.00 20.00
 187.00 200.00 37,400.00
730,400.00

6,290.00 43.00 722.00 332.00 385.00

WINDOWS 108.30

11.00 19,800.00 217,800.00

3.00 2,970.00 8,910.00 REINFORCEMENT 6,290.00
13.00 4,332.00 56,316.00 CONCRETE 151.30
50.00 1,600.00 80,000.00 FDT WALLING 332.00
2.00 1,800.00 3,600.00 200MM WALL 385.00
102.00 400.00 40,800.00
407,426.00

37.00 750.00 27,750.00

27,750.00

A 407,426.00
B 27,750.00
435,176.00

DOORS
4.00 16,200.00 64,800.00
1.00 27,000.00 27,000.00
38.00 150.00 5,700.00
38.00 200.00 7,600.00
38.00 1,400.00 53,200.00
4.00 10,500.00 42,000.00
4.00 10,500.00 42,000.00

242,300.00

76.00 100.00 7,600.00

38.00 100.00 3,800.00
26.00 400.00 10,400.00
38.00 100.00 3,800.00
38.00 100.00 3,800.00
38.00 400.00 15,200.00
12.00 850.00 10,200.00
8.00 1,500.00 12,000.00
8.00 250.00 2,000.00
68,800.00

A 242,300.00
B 68,800.00
311,100.00

EXTERNAL FINISHES
191.00 450.00 85,950.00
284.00 180.00 51,120.00
191.00 400.00 76,400.00
213,470.00

INTERNAL FINISHES
54.00 450.00 24,300.00
54.00 1,600.00 86,400.00
431.00 550.00 237,050.00
206.00 150.00 30,900.00
431.00 400.00 172,400.00
206.00 150.00 30,900.00
581,950.00

FLOOR FINISHES 487.00 450.00 219,150.00

5.00 450.00 2,250.00
80.00 150.00 12,000.00
81.00 150.00 12,150.00
487.00 1,600.00 779,200.00
259.00 400.00 103,600.00
 80.00 400.00 32,000.00
81.00 400.00 32,400.00
1,192,750.00

492.00 1,800.00 885,600.00

492.00 400.00 196,800.00
492.00 1,100.00 541,200.00
-
1,623,600.00

A-12 581,950.00
B-13 1,192,750.00
C-14 1,623,600.00
3,398,300.00

ROOFING
104.00 1,400.00 145,600.00
111.00 1,400.00 155,400.00
1,316.00 1,400.00 1,842,400.00
592.00 1,400.00 828,800.00
104.00 1,400.00 145,600.00
658.00 3,500.00 2,303,000.00
56.00 300.00 16,800.00
104.00 1,400.00 145,600.00
14.00 300.00 4,200.00
46.00 300.00 13,800.00
14.00 300.00 4,200.00
5,605,400.00

A 5,605,400.00
5,605,400.00

SUBSTRUCTURES 5,021,480.00
REINFORCED CONCRETE 1,120,345.00
WALLING 730,400.00
WINDOWS 435,176.00
DOORS 311,100.00
EXTERNAL FINISHES 213,470.00
INTERNAL FINISHES 3,398,300.00
ROOF 5,605,400.00
KINDERGATTEN 16,835,671.00
 BUILDERS WORK

POWER HOUSE QTY RATE AMOUNT

SUBSTRUCTURES 24.00 75.00 1,800.00

24.00 250.00 6,000.00
36.00 300.00 10,800.00
12.00 300.00 3,600.00
3.00 300.00 900.00
4.00 300.00 1,200.00
3.00 1,000.00 3,000.00
3.00 1,500.00 4,500.00
1.00 5,000.00 5,000.00
1.00 5,000.00 5,000.00
41,800.00

65.00 100.00 6,500.00

15.00 250.00 3,750.00
49.00 1,100.00 53,900.00
36.00 450.00 16,200.00
36.00 100.00 3,600.00
36.00 250.00 9,000.00
36.00 200.00 7,200.00
14.00 625.00 8,750.00
5.00 625.00 3,125.00
1.00 14,500.00 14,500.00
3.00 14,500.00 43,500.00
13.00 1,450.00 18,850.00
4.00 1,450.00 5,800.00
20.00 2,175.00 43,500.00
238,175.00

303.00 170.00 51,510.00

20.00 450.00 9,000.00
10.00 500.00 5,000.00
9.00 500.00 4,500.00
27.00 500.00 13,500.00
49.00 150.00 7,350.00
48.00 150.00 7,200.00
46.00 1,800.00 82,800.00
27.00 1,200.00 32,400.00
10.00 450.00 4,500.00
10.00 400.00 4,000.00
221,760.00

A 41,800.00
B 238,175.00
C 221,760.00
TOTAL 501,735.00
BUILDERS WORK
RC FRAME 1.00 14,500.00 14,500.00
1.00 14,500.00 14,500.00
4.00 2,175.00 8,700.00
31.00 2,175.00 67,425.00
606.00 170.00 103,020.00
12.00 500.00 6,000.00
22.00 500.00 11,000.00
31.00 500.00 15,500.00
3.00 150.00 450.00
23.00 150.00 3,450.00
244,545.00

244,545.00

WALLING
40.00 1,800.00 72,000.00
8.00 1,800.00 14,400.00
1.00 1,400.00 1,400.00
17.00 200.00 3,400.00
7.00 850.00 5,950.00

97,150.00

DOORS
1.00 18,750.00 18,750.00
1.00 27,500.00 27,500.00
46,250.00
A 46,250.00

46,250.00

EXTERNAL FINISHES
17.00 450.00 7,650.00
56.00 180.00 10,080.00
56.00 400.00 22,400.00
40,130.00

INTERNAL FINISHES
42.00 450.00 18,900.00
30.00 200.00 6,000.00
42.00 400.00 16,800.00
30.00 200.00 6,000.00
 20.00 625.00 12,500.00
24.00 3,000.00 72,000.00
1.00 10,000.00 10,000.00
1.00 10,000.00 10,000.00
24.00 450.00 10,800.00
24.00 400.00 9,600.00
172,600.00

ROOFING
31.00 550.00 17,050.00
31.00 1,400.00 43,400.00
20.00 300.00 6,000.00
2.00 500.00 1,000.00
31.00 1,500.00 46,500.00

113,950.00

A 113,950.00
113,950.00

SUBSTRUCTURES 501,735.00
REINFORCED CONCRETE 244,545.00
WALLING 97,150.00
DOORS 46,250.00
EXTERNAL FINISHES 40,130.00
INTERNAL FINISHES 172,600.00
ROOF 113,950.00

TOTAL X1 1,216,360.00
GUARD HOUSE
ITEM QTY RATE AMOUNT EXTERNAL WALL FINISHES
15 75 1,125.00 QTY RATE
- 7 450
15 250 3,750.00 29 180
10 300 3,000.00 7 400
2 250 500.00 12 550
1 1000 1,000.00 12 1500
1 1200 1,200.00 11 300
1 5000 5,000.00 2 500
12 1500

1 5000 5,000.00
20,575.00 INTERNAL
12 450
1 150 150.00 24 450
12 250 3,000.00 12 1600
0 1100 - 24 1600
12 450 5,400.00 8 450
15 100 1,500.00 8 400
15 250 3,750.00
15 200 3,000.00
6 625 3,750.00
8 625 5,000.00 12 450
2 14500 29,000.00 12 400
2 14500 29,000.00
15 1500 22,500.00
0 14500 -
1 14500 14,500.00 PG
120,550.00 PG

264 170 44,880.00

15 450 6,750.00
7 500 3,500.00
8 500 4,000.00
15 150 2,250.00
14 150 2,100.00
18 1800 32,400.00
7 1200 8,400.00
5 400 2,000.00
5 400 2,000.00
108,280.00

1 20,575.00
2 120,550.00
3 108,280.00
SUBSTRUCTURES 249,405.00
RC FRAME 2 14500 29,000.00
2 14500 29,000.00
15 2175 32,625.00

759 170 129,030.00

27 500 13,500.00
16 500 8,000.00
15 500 7,500.00
15 150 2,250.00
RC FRAME 250,905.00

WALLING 24 1800 43,200.00

6 1800 10,800.00
5 1800 9,000.00
0 1800 -
11 200 2,200.00
0 200 -
0 1400 -
11 1200 13,200.00
2 200 400.00
WALLING 78,800.00

WINDOWS 1 15675 15,675.00

1 5363 5,363.00
0
1 2970 2,970.00
4 1600 6,400.00
1 1800 1,800.00
4 400 1,600.00
WINDOWS 33,808.00

3 850 2,550.00
WINDOWS 2,550.00
1 33,808.00
2 2,550.00

36,358.00
DOORS

2 8500 17,000.00
0 8500 -
1 1600 1,600.00
5 150 750.00
8 200 1,600.00
8 1400 11,200.00
8 1400 11,200.00
 43,350.00

Continued 13 150 1,950.00

15 150 2,250.00
9 400 3,600.00
15 150 2,250.00
8 150 1,200.00
5 150 750.00
3 850 2,550.00
0 2500 -
2 1800 3,600.00
0 250 -
2 1500 3,000.00
0 1500 -
21,150.00

collection - Doors 43,350.00

21,150.00
64,500.00

1 249,405.00
2 250,905.00
3 78,800.00
4 36,358.00
5 64,500.00
6 58,070.00
7 90,800.00
828,838.00
AMOUNT
3,150.00
5,220.00
2,800.00
6,600.00
18,000.00
3,300.00
1,000.00
18,000.00

58,070.00

5,400.00
10,800.00
19,200.00
38,400.00
3,600.00
3,200.00
-
80,600.00

5,400.00
4,800.00
10,200.00

80,600.00
10,200.00
90,800.00
GARBAGE
ITEM QTY RATE AMOUNT
112 75 8,400.00
112 250 28,000.00
68 300 20,400.00
4 300 1,200.00
7 1000 7,000.00
0 1200 -
1 5000 5,000.00
1 5000 5,000.00
75,000.00

2 250 500.00
70 150 10,500.00
0 1100 -
112 450 50,400.00
112 100 11,200.00
112 250 28,000.00
112 200 22,400.00
14 625 8,750.00
45 625 28,125.00
4 14500 58,000.00
9 14500 130,500.00
112 1450 162,400.00
1 14500 14,500.00
525,275.00

812 170 138,040.00

112 450 50,400.00
17 500 8,500.00
30 500 15,000.00
17 500 8,500.00
43 150 6,450.00
98 1800 176,400.00
45 1200 54,000.00
30 450 13,500.00
30 400 12,000.00
482,790.00

1 75,000.00
2 525,275.00
3 482,790.00
SUBSTRUCTURES 1,083,065.00
RC FRAME
1 14500 14,500.00
5 14500 72,500.00
783 170 133,110.00
27 500 13,500.00
45 500 22,500.00
RC FRAME 256,110.00
 WALLING
97 1800 174,600.00
70 1800 126,000.00
75 200 15,000.00
WALLING 315,600.00
ROOFING
101 3500 353,500.00
ROOFING 353,500.00
DOORS
2 25200 50,400.00
4 21600 86,400.00
DOORS 136,800.00
EXTERNAL FINISH
23 450 10,350.00
97 150 14,550.00
23 400 9,200.00
EXTERNAL WALL
FINISH 34,100.00

INTERNAL FINISH
98 450 44,100.00
237 550 130,350.00
98 450 44,100.00
INTERNAL WALL
FINISHES 218,550.00

1 1,083,065.00
2 315,600.00
3 256,110.00
4 353,500.00
5 136,800.00
6 34,100.00
7 218,550.00

2,397,725.00
BOUNDARY WALL
QTY RATE AMOUNT
0 75 -
0 250 -
4 300 1,200.00
0 1000 -
0 1300 -
1 10000 10,000.00
1 10000 10,000.00
21,200.00

3 100 300.00
1 250 250.00
0 725 -
4 625 2,500.00
0 15000 -
1 14500 14,500.00
1 14500 14,500.00
-
32,050.00

0 500 -
5 500 2,500.00
114 170 19,380.00
0 1900
21,880.00

BW1 21,200.00
BW2 32,050.00
BW3 21,880.00
75,130.00

RC
1 14500 14,500.00
0 500 -
11 500 5,500.00
108 170 18,360.00
38,360.00

WALLING

0 1800 -
4 1200 4,800.00
0 1200 -
4,800.00

EXTERNAL FINISHES

0 550 -
7 450 3,150.00
 0 450 -
2 216000 432,000.00
2 24300 48,600.00
541 2800 1,514,800.00
1,998,550.00

1 75,130.00
2 38,360.00
3 4,800.00
4 1,998,550.00
2,116,840.00

PER M
RETAINING WALL
QTY RATE AMOUNT
0 75 -
668 250 167,000.00
40 300 12,000.00
71 1000 71,000.00
35 1200 42,000.00
1 10000 10,000.00
1 10000 10,000.00
312,000.00

617 100 61,700.00

91 250 22,750.00
1379 625 861,875.00
135 625 84,375.00
48 14500 696,000.00
40 14500 580,000.00
11 14500 159,500.00
269 14500 3,900,500.00
6,366,700.00

161 500 80,500.00

161 500 80,500.00
161 500 80,500.00
2686 500 1,343,000.00
58296 170 9,910,320.00
283 1800 509,400.00
12,004,220.00

BW1 312,000.00
BW2 6,366,700.00
BW3 12,004,220.00
18,682,920.00

RC
8 14500 116,000.00
24 14500 348,000.00
113 500 56,500.00
242 500 121,000.00
7385 170 1,255,450.00
1,896,950.00

WALLING

283 1800 509,400.00

0 1200 -
0 1200 -
509,400.00

EXTERNAL FINISHES
283 180 50,940.00
75 450 33,750.00
242 450 108,900.00
800 400 320,000.00
200 400 80,000.00
593,590.00

1 18,682,920.00
2 1,896,950.00
3 509,400.00
4 593,590.00
21,682,860.00
 CIVIL WORKS

QTY RATE AMOUNT

PRELIMINARIES 1 200,000.00 200,000.00
5% 200,000.00 10,000.00
210,000.00

SITE CLEARANCE 10282 50.00 514,100.00

2056 300.00 616,800.00
3 500.00 1,500.00
4 1,000.00 4,000.00
5 1,500.00 7,500.00
3 2,000.00 6,000.00
1,149,900.00

EARTHWORKS
1258 400.00 503,200.00
126 1,200.00 151,200.00
0 2,500.00 -
654,400.00

CULVERTS 168 250.00 42,000.00

17 1,200.00 20,400.00
10 1,500.00 15,000.00
4 1,500.00 6,000.00
12 5,000.00 60,000.00
6 7,500.00 45,000.00
2 9,500.00 19,000.00
8 15,000.00 120,000.00
3 13,500.00 40,500.00
2 8,000.00 16,000.00
1 8,000.00 8,000.00
168 1,400.00 235,200.00
20 12,500.00 250,000.00
877,100.00
Natural material for su-base
1661 1,100.00 1,827,100.00
830 1,200.00 996,000.00
2,823,100.00

CONCRETE WORKS
2516 2,200.00 5,535,200.00
20 2,300.00 46,000.00
126 2,500.00 315,000.00
126 1,500.00 189,000.00
6,085,200.00

ROAD FURNITURE
16 1,800.00 28,800.00
 0 1,800.00 -
25 1,800.00 45,000.00
1005 1,400.00 1,407,000.00
837 1,400.00 1,171,800.00
1842 1,400.00 2,578,800.00
5,231,400.00

1 210,000.00
2 1,149,900.00
3 654,400.00
4 877,100.00
5 2,823,100.00
6 6,085,200.00
7 5,231,400.00
SUB TOTAL A 17,031,100.00
SEWERLINE -WORKS
QTY RATE AMOUNT
GENERAL 1 25,000.00 25,000.00
5 100,000.00 500,000.00
5 15,000.00 75,000.00
1 50,000.00 50,000.00
650,000.00

MEASURED WORKS
1536 25.00 38,400.00
1536 50.00 76,800.00
1 100,000.00 100,000.00
3 2,500.00 7,500.00
3 2,500.00 7,500.00
1536 1,000.00 1,536,000.00
1536 1,200.00 1,843,200.00
3,609,400.00

PIPEWORK
40 1,500.00 60,000.00
40 1,500.00 60,000.00
768 1,500.00 1,152,000.00
307 350.00 107,450.00
138 1,500.00 207,000.00
58 350.00 20,300.00
1536 725.00 1,113,600.00
2,720,350.00

CS/2 3,609,400.00
CS/3 2,720,350.00
6,329,750.00

WASTE WATER
1 7,000,000.00 7,000,000.00
1 5,500,000.00 5,500,000.00
12,500,000.00

CS/1 650,000.00
CS/4 6,329,750.00
CS/5 12,500,000.00

19,479,750.00
ITEM
DESCRIPTION UNIT QTY RATE AMOUNT
NO

EXTERNAL WORKS

BILL NO. 7

UNDERGROUND WATER TANK

SUBSTRUCTURE (ALL PROVISIONAL)

Excavations

A Excavate over site to remove top soil average 200mm deep and cart away. m² 196 150.00 29,400.00
-
B Excavate for pits commencing at reduced excavation level and not exceeding 1.50m
deep. m³ 294 300.00 88,200.00
-
C Excavate for pits commencing at reduced excavation level and not exceeding 1.50-
3m deep m³ 294 350.00 102,900.00
-
D Excavate for pits commencing at reduced excavation level and not exceeding 3-
4.5m deep m³ 225 400.00 90,000.00
-
E Extra excavation for excavating in all types of rock and cart away. m³ 244 1,200.00 292,800.00
-
F Remove surplus excavated material from site. m³ 813 250.00 203,250.00
-
Disposal -
-
G Allow for keeping the whole of the excavation free from all spring and running water
by pumping or any other such means as may be necessary Item 1 10,000.00 10,000.00
-
H Allow for planking and strutting to sides of already excavated surfaces and new
excavated surfaces to keep excavations free from all fallen materials. Item 1 10,000.00 10,000.00
-
Fillings -
-
J Approved 300mm wide granular filling layers not exceeding 150mm thick m² 196 500.00 98,000.00
-
Insitu concrete Class 15MPa: vibrated: -
-
K Floor slab m² 196 625.00 122,500.00
-
-
-
-
-
-
-
-
Carried to Collection -
1,047,050.00

UWT 1
ITEM
DESCRIPTION UNIT QTY RATE AMOUNT
NO

REINFORCED CONCRETE FRAME

Insitu concrete class 30MPa: vibrated: reinforced

A Beams m² 8 4,800.00 38,400.00

-
B 250mm RC wall m² 42 4,000.00 168,000.00
-
C 300mm RC wall m² 170 4,800.00 816,000.00
-
D 300mm bottom slab m² 196 4,800.00 940,800.00
-
E 200mm top slab m² 196 3,200.00 627,200.00
-
F Extra over for boxing to form opening size 600 x 450mm through 200mm thick
reinforced concrete slab; rebated edges No 2 5,000.00 10,000.00
-
G Sump No 2 5,000.00 10,000.00
-
Ribbed reinforcement steel bars to KS 573:2014 : Grade 500 high tensile
strengthincluding bends, hooks, tying wire and distance blocks; to S.E's detail
( Provisional) -
-
H Assorted reinforcement kg 22,110 170.00 3,758,700.00
-
Modular steel frame with steel plates covering formwork and/or marine board
formwork: to -
-
J Sides of beams m² 55 500.00 27,500.00
-
K RC wall m² 423 500.00 211,500.00
-
L Soffits of suspended slab m² 196 500.00 98,000.00
-
M Edge of floor slab 150 - 225mm high. m 56 150.00 8,400.00
-
-
N Edge of floor slab 225 - 300mm high. m 56 150.00 8,400.00
-
Water Bar -
-
P 250mm wide PVC water bar m 69 850.00 58,650.00
-
-
-
-
-
-
-
Carried to Collection 6,781,550.00

Underground Water Tank

UWT 2
ITEM
DESCRIPTION UNIT QTY RATE AMOUNT
NO

FINISHES

WALL FINISHES

15mm cement and sand rendering on concrete surfaces finished with a wood float
to:-

A 12mm Two coat external lime plaster on walls finished smooth with a steel trowel m² 423 450.00 190,350.00
-
Waterproofing -
-
25mm thick 2 coats lime waterproofed plaster in "penetron Plus" as described; -
-
B 300mm thick floor slab m² 196 550.00 107,800.00
-
C Ditto to walls m² 423 550.00 232,650.00
-
Plastic manhole -
-
E Heavy duty plastic manhole cover and frame size 600x450mm wide with cover set
in frame with grease No 2 3,500.00 7,000.00
-
F Supply and fix approved 450mm, 10mm dia solid rungs wide stainless steel step
ladder at 300mm centres fixed with SS bolts and nuts to structural details No 2 2,500.00 5,000.00
-
-
-
-
-
-
-
-
-
Carried to Collection -
542,800.00

UNDERGROUND WATER TANK

COLLECTION 1,047,050.00
6,781,550.00
Total brought forward from Page No. 542,800.00

Carried Forward to Summary

8,371,400.00

UWT 3
 MECHANICAL WORKS-BLOCK A(G+9)
3BR AHP PER FLOOR
BLOCK A QTY RATE AMOUNT

2.00 250.00 500.00

20.00 200.00 4,000.00
2.00 160.00 320.00
14.00 130.00 1,820.00
1.00 160.00 160.00
7.00 120.00 840.00
1.00 80.00 80.00
2.00 180.00 360.00
4.00 140.00 560.00

14.00 150.00 2,100.00

10,740.00

10,740.00
1.00 2,000.00 2,000.00
7.00 1,000.00 7,000.00
1.00 9,800.00 9,800.00
1.00 7,500.00 7,500.00

3BR AHP PER FLOOR 37,040.00

3 ROOM SOCIAL 2.00 250.00 500.00

15.00 200.00 3,000.00
2.00 160.00 320.00
8.00 130.00 1,040.00
1.00 160.00 160.00
4.00 120.00 480.00
1.00 80.00 80.00

2.00 180.00 360.00

4.00 140.00 560.00

8.00 150.00 1,200.00
1.00 2,000.00 2,000.00
4.00 1,000.00 4,000.00
1.00 9,800.00 9,800.00
1.00 5,000.00 5,000.00
1 NO- 3 ROOM PER FL00R 28,500.00

2BR AHP 2.00 250.00 500.00

15.00 200.00 3,000.00
2.00 160.00 320.00
8.00 130.00 1,040.00
1.00 160.00 160.00
4.00 120.00 480.00

1.00 80.00 80.00

2.00 180.00 360.00
4.00 140.00 560.00
8.00 150.00 1,200.00
1.00 2,000.00 2,000.00
4.00 1,000.00 4,000.00
1.00 9,800.00 9,800.00
1.00 5,000.00 5,000.00
28,500.00

4 No 2BR AHP PER FLOOR 4.00 114,000.00

2 ROOM SOCIAL 2.00 250.00 500.00
15.00 200.00 3,000.00
2.00 160.00 320.00
8.00 130.00 1,040.00
1.00 160.00 160.00
4.00 120.00 480.00

1.00 80.00 80.00

2.00 180.00 360.00
4.00 140.00 560.00
8.00 150.00 1,200.00
1.00 2,000.00 2,000.00
4.00 1,000.00 4,000.00
1.00 9,800.00 9,800.00
1.00 5,000.00 5,000.00

28,500.00
2 No 2ROOM SOCIAL (PER
FLOOR) 2.00 57,000.00

1 ROOM SOCIAL 2.00 250.00 500.00

15.00 200.00 3,000.00
2.00 160.00 320.00
8.00 130.00 1,040.00
1.00 160.00 160.00
4.00 120.00 480.00
1.00 80.00 80.00
2.00 180.00 360.00
4.00 140.00 560.00
8.00 150.00 1,200.00
1.00 2,000.00 2,000.00
4.00 1,000.00 4,000.00
1.00 9,800.00 9,800.00
1.00 5,000.00 5,000.00

28,500.00
1No ROOM PER FLOOR 1.00 28,500.00

STUDIO APARTMENT 2.00 250.00 500.00

15.00 200.00 3,000.00
2.00 160.00 320.00
8.00 130.00 1,040.00
1.00 160.00 160.00
4.00 120.00 480.00
1.00 80.00 80.00
2.00 180.00 360.00
4.00 140.00 560.00
8.00 150.00 1,200.00
1.00 2,000.00 2,000.00
4.00 1,000.00 4,000.00
1.00 9,800.00 9,800.00
1.00 5,000.00 5,000.00

28,500.00

2 No STUDIO PER FLOOR 2.00 57,000.00

1 NO EXTRA APARTMENT
GROUND FLOOR 2.00 250.00 500.00
15.00 200.00 3,000.00
2.00 160.00 320.00
 8.00 130.00 1,040.00
1.00 160.00 160.00
4.00 120.00 480.00
1.00 80.00 80.00
2.00 180.00 360.00
4.00 140.00 560.00
8.00 180.00 1,440.00
1.00 2,000.00 2,000.00
4.00 1,000.00 4,000.00
1.00 9,800.00 9,800.00
1.00 5,000.00 5,000.00

28,740.00
1 NO STUDIO EXTRA 1.00 28,740.00

1.00 37,040.00
2.00 28,500.00
3.00 114,000.00
4.00 57,000.00
5.00 28,500.00
6.00 57,000.00
7.00 322,040.00
8.00 3,220,400.00
9.00 28,740.00

TOTAL 3,249,140.00

RISERS
50.00 1,500.00 75,000.00
50.00 1,100.00 55,000.00

50.00 750.00 37,500.00

40.00 500.00 20,000.00
12.00 450.00 5,400.00
25.00 350.00 8,750.00
8.00 250.00 2,000.00
16.00 160.00 2,560.00
16.00 160.00 2,560.00
8.00 130.00 1,040.00
10.00 350.00 3,500.00
8.00 190.00 1,520.00

16.00 170.00 2,720.00

4.00 160.00 640.00
4.00 150.00 600.00
12.00 120.00 1,440.00
6.00 400.00 2,400.00
6.00 300.00 1,800.00
6.00 250.00 1,500.00
6.00 250.00 1,500.00

8.00 80.00 640.00

5.00 390.00 1,950.00
7.00 190.00 1,330.00
231,350.00
 231,350.00
1.00 7,500.00 7,500.00
1.00 3,500.00 3,500.00
1.00 3,000.00 3,000.00

TOTAL 245,350.00
TOTAL 4 RISERS 4.00 981,400.00

SANITARY FITTINGS

121.00 1,500.00 181,500.00

121.00 1,000.00 121,000.00
121.00 1,000.00 121,000.00
121.00 1,500.00 181,500.00
111.00 1,500.00 166,500.00
771,500.00

FIRE PROTECTION
10.00 25,000.00 250,000.00
65.00 1,300.00 84,500.00
13.00 600.00 7,800.00
7.00 720.00 5,040.00
20.00 250.00 5,000.00
10.00 450.00 4,500.00
19.00 400.00 7,600.00
10.00 220.00 2,200.00
2.00 1,000.00 2,000.00
20.00 450.00 9,000.00
20.00 2,100.00 42,000.00
1.00 15,000.00 15,000.00
434,640.00

PORTABLE FIRE
PROTECTION EQUIPMENT
10.00 10,000.00 100,000.00
10.00 10,000.00 100,000.00
10.00 5,000.00 50,000.00
1.00 10,000.00 10,000.00
260,000.00
FOUL DRAINAGE Dry riser
60.00 250.00 15,000.00
60.00 300.00 18,000.00 48 5400 259,200.00
120.00 350.00 42,000.00 6 250 1,500.00
80.00 550.00 44,000.00 8 500 4,000.00
80.00 700.00 56,000.00 10 300 3,000.00
155.00 700.00 108,500.00 9 400 3,600.00
300.00 950.00 285,000.00 10 35000 350,000.00
15.00 150.00 2,250.00 10 35000 350,000.00
60.00 180.00 10,800.00 10 10000 100,000.00
15.00 300.00 4,500.00 10 10000 100,000.00
8.00 380.00 3,040.00 10 10000 100,000.00
1,271,300.00
22.00 450.00 9,900.00 1,271,300.00
16.00 580.00 9,280.00 1 7500 7,500.00
22.00 230.00 5,060.00 1 15000 15,000.00
15.00 250.00 3,750.00 1 25000 25,000.00
25.00 150.00 3,750.00 1 10000 10,000.00
1 10000 10,000.00
15.00 180.00 2,700.00 1,338,800.00

15.00 795.00 11,925.00

8.00 3,750.00 30,000.00
22.00 450.00 9,900.00
15.00 2,000.00 30,000.00
 705,355.00

705,355.00
17.00 1,500.00 25,500.00
25.00 4,800.00 120,000.00
32.00 15,000.00 480,000.00
120.00 500.00 60,000.00
1.00 10,000.00 10,000.00
1,400,855.00

FOUL DRAINAGE 1ST -

10TH FLOOR
20.00 250.00 5,000.00
70.00 300.00 21,000.00
40.00 350.00 14,000.00
40.00 550.00 22,000.00
120.00 950.00 114,000.00
15.00 150.00 2,250.00
82.00 180.00 14,760.00
15.00 300.00 4,500.00
25.00 230.00 5,750.00
15.00 250.00 3,750.00
8.00 280.00 2,240.00
4.00 280.00 1,120.00
32.00 180 5,760.00
14.00 140 1,960.00
8.00 280 2,240.00

8.00 300 2,400.00

22.00 330 7,260.00
25.00 250 6,250.00
15.00 300 4,500.00
2.00 480 960.00
17.00 700 11,900.00

TOTAL 253,600.00

253,600.00
17 1500 25,500.00
1 5000 5,000.00
SUB 1ST FLOOR 284,100.00
9 284,100.00 2,556,900.00

RAIN WATER DRAINAGE

400 600.0 240,000.00
16 600.0 9,600.00
2 600.0 1,200.00
13 550.0 7,150.00
7 600.0 4,200.00
10 2,500.0 25,000.00
1 10,000.0 10,000.00
 TOTAL 297,150.00

1 3,249,140.00
2 981,400.00
3 771,500.00
4 434,640.00
5 260,000.00
6 1,338,800.00
7 1,400,855.00
8 2,556,900.00
9 297,150.00
TOTAL
11,290,385.00
 MECHANICAL WORKS-BLOCK A(G+9)
3BR AHP PER FLOOR
BLOCK B QTY RATE AMOUNT

2.00 250.00 500.00

20.00 200.00 4,000.00
2.00 160.00 320.00
14.00 130.00 1,820.00
1.00 160.00 160.00
7.00 120.00 840.00
1.00 80.00 80.00
2.00 180.00 360.00
4.00 140.00 560.00

14.00 150.00 2,100.00

10,740.00

10,740.00
1.00 2,000.00 2,000.00
7.00 1,000.00 7,000.00
1.00 9,800.00 9,800.00
1.00 7,500.00 7,500.00

3BR AHP PER FLOOR 37,040.00

3 ROOM SOCIAL 2.00 250.00 500.00

20.00 200.00 4,000.00

2.00 160.00 320.00
14.00 130.00 1,820.00
1.00 160.00 160.00

7.00 120.00 840.00

1.00 80.00 80.00

2.00 180.00 360.00

4.00 140.00 560.00

14.00 150.00 2,100.00
1.00 2,000.00 2,000.00
7.00 1,000.00 7,000.00
1.00 9,800.00 9,800.00
1.00 5,000.00 5,000.00
1 NO- 3 ROOM PER FL00R 34,540.00
3.00 103,620.00

2BR AHP 2.00 250.00 500.00

15.00 200.00 3,000.00
2.00 160.00 320.00
8.00 130.00 1,040.00
1.00 160.00 160.00
4.00 120.00 480.00

1.00 80.00 80.00

2.00 180.00 360.00
4.00 140.00 560.00
8.00 150.00 1,200.00

1.00 2,000.00 2,000.00

4.00 1,000.00 4,000.00
1.00 9,800.00 9,800.00
1.00 5,000.00 5,000.00
28,500.00
1No 2BR AHP PER FLOOR 1.00 28,500.00

2BR MARKET 2.00 250.00 500.00

20.00 200.00 4,000.00
2.00 160.00 320.00
14.00 130.00 1,820.00
1.00 160.00 160.00
7.00 120.00 840.00

1.00 80.00 80.00

2.00 180.00 360.00
4.00 140.00 560.00
14.00 150.00 2,100.00
1.00 2,000.00 2,000.00
7.00 1,000.00 7,000.00
1.00 9,800.00 9,800.00
1.00 5,000.00 5,000.00

34,540.00
3 No (PER FLOOR) 3.00 103,620.00

1.00 37,040.00
2.00 103,620.00
3.00 28,500.00
4.00 103,620.00

272,780.00

TOTAL 10.00 2,727,800.00

RISERS
50.00 1,500.00 75,000.00
50.00 1,100.00 55,000.00

50.00 750.00 37,500.00

40.00 500.00 20,000.00
12.00 450.00 5,400.00
25.00 350.00 8,750.00
8.00 250.00 2,000.00
16.00 160.00 2,560.00
16.00 160.00 2,560.00
8.00 130.00 1,040.00
10.00 350.00 3,500.00
8.00 190.00 1,520.00

16.00 170.00 2,720.00

4.00 160.00 640.00
4.00 150.00 600.00
12.00 120.00 1,440.00
6.00 400.00 2,400.00
6.00 300.00 1,800.00
6.00 250.00 1,500.00
6.00 250.00 1,500.00

8.00 80.00 640.00

5.00 390.00 1,950.00
7.00 190.00 1,330.00
231,350.00
 231,350.00
1.00 7,500.00 7,500.00
1.00 3,500.00 3,500.00
1.00 3,000.00 3,000.00

TOTAL 245,350.00
TOTAL 4 RISERS 4.00 981,400.00

SANITARY FITTINGS
15.00 1,500.00 22,500.00
15.00 1,000.00 15,000.00
15.00 1,000.00 15,000.00

15.00 1,500.00 22,500.00

8.00 1,500.00 12,000.00
10.00 87,000.00
870,000.00

FIRE PROTECTION
10.00 25,000.00 250,000.00
65.00 1,300.00 84,500.00
13.00 600.00 7,800.00
7.00 720.00 5,040.00
-
20.00 250.00 5,000.00
10.00 450.00 4,500.00
19.00 700.00 13,300.00
10.00 220.00 2,200.00
2.00 1,000.00 2,000.00
20.00 1,500.00 30,000.00
20.00 2,100.00 42,000.00
1.00 15,000.00 15,000.00
461,340.00

PORTABLE FIRE
PROTECTION EQUIPMENT
10.00 10,000.00 100,000.00
10.00 10,000.00 100,000.00

10.00 5,000.00 50,000.00

1.00 5,000.00 5,000.00
255,000.00
Dry riser
FOUL DRAINAGE (ground floor)
24.00 250.00 6,000.00 48 5400 259,200.00
36.00 300.00 10,800.00 6 250 1,500.00
72.00 350.00 25,200.00 8 500 4,000.00
90.00 550.00 49,500.00 10 300 3,000.00
90.00 700.00 63,000.00 9 400 3,600.00
120.00 700.00 84,000.00 10 35000 350,000.00
300.00 950.00 285,000.00 10 35000 350,000.00
13.00 150.00 1,950.00 10 10000 100,000.00
10 10000 100,000.00
10 10000 100,000.00
60.00 180.00 10,800.00 1,271,300.00
13.00 300.00 3,900.00
6.00 380.00 2,280.00 1,271,300.00
15.00 450.00 6,750.00 1 7500 7500
6.00 580.00 3,480.00 1 15000 15000
20.00 230.00 4,600.00 1 25000 25000
1 10000 10000
15.00 250.00 3,750.00 1 10000 10000
65.00 150.00 9,750.00 1,338,800.00
60.00 180.00 10,800.00
 20.00 795.00 15,900.00
18.00 3,750.00 67,500.00
15.00 450.00 6,750.00
60.00 700.00 42,000.00
20.00 2,000.00 40,000.00
6.00 2,200.00 13,200.00
20.00 200.00 4,000.00
13.00 220.00 2,860.00
13.00 240.00 3,120.00
776,890.00

776,890.00
25.00 2,500.00 62,500.00
15.00 1,500.00 22,500.00
25.00 2,500.00 62,500.00
32.00 5,000.00 160,000.00
120.00 500.00 60,000.00
1.00 50,000.00 50,000.00
1,194,390.00

FOUL DRAINAGE 1ST -

10TH FLOOR
18.00 450.00 8,100.00
60.00 650.00 39,000.00
36.00 750.00 27,000.00
30.00 650.00 19,500.00
120.00 1,300.00 156,000.00
13.00 150.00 1,950.00
80.00 180.00 14,400.00
13.00 300.00 3,900.00
24.00 230.00 5,520.00
13.00 250.00 3,250.00
6.00 280.00 1,680.00
2.00 280.00 560.00
30.00 180 5,400.00
13.00 140 1,820.00
6.00 280 1,680.00

6.00 300 1,800.00

20.00 330 6,600.00
23.00 250 5,750.00
13.00 300 3,900.00
1.00 480 480.00
15.00 700 10,500.00

TOTAL 318,790.00

318,790.00
15 1500 22,500.00
1 5000 5,000.00
SUB 1ST FLOOR 346,290.00
9 346,290.00 3,116,610.00
RAIN WATER DRAINAGE
400 600 240,000.00
16 600 9,600.00
2 600 1,200.00
13 550 7,150.00
7 600 4,200.00
10 2500 25,000.00
1 10000 10,000.00

TOTAL 297,150.00

1 2,727,800.00
2 981,400.00
3 870,000.00
4 461,340.00
5 255,000.00
6 1,338,800.00
7 1,194,390.00
8 3,116,610.00
9 297,150.00
TOTAL
11,242,490.00
WATER RETICULATION
QTY RATE AMOUNT
310 1,300.00 403,000.00
220 900.00 198,000.00
50 500.00 25,000.00
6 56,000.00 336,000.00
1 42,000.00 42,000.00
1 38,000.00 38,000.00
1 30,000.00 30,000.00
1,072,000.00

1,072,000.00
0 27,900.00 -
0 22,475.00 -
2 15,425.00 30,850.00
1 120,000.00 120,000.00
0 95,000.00 -
0 85,000.00 -
1 70,000.00 70,000.00
8 2,500.00 20,000.00
1,312,850.00

1,312,850.00
250 200 50,000.00
250 400 100,000.00
1 500 500.00
60 600 36,000.00
1,463,350.00

1,463,350.00
2 1,500,000 3,000,000.00
1 100,000 100,000.00
1 50,000 50,000.00
4,613,350.00
 MECHANICAL WORKS-BLOCK A(G+9)
CLUB HOUSE
BLOCK B QTY RATE AMOUNT

10.00 250.00 2,500.00

75.00 200.00 15,000.00
1.00 160.00 160.00
44.00 130.00 5,720.00
8.00 160.00 1,280.00
14.00 120.00 1,680.00
1.00 80.00 80.00
6.00 180.00 1,080.00
15.00 140.00 2,100.00

4.00 150.00 600.00

30,200.00

30,200.00
1.00 2,000.00 2,000.00
15.00 1,000.00 15,000.00
1.00 9,800.00 9,800.00
1.00 7,500.00 7,500.00

CLUB HOUSE 64,500.00

RISERS
10.00 750.00 7,500.00
12.00 500.00 6,000.00
13.00 500.00 6,500.00
6.00 400.00 2,400.00
4.00 250.00 1,000.00
3.00 160.00 480.00
3.00 160.00 480.00
2.00 130.00 260.00
4.00 350.00 1,400.00
3.00 190.00 570.00
4.00 160.00 640.00
4.00 160.00 640.00
2.00 170.00 340.00
2.00 350.00 700.00
2.00 300.00 600.00
2.00 250.00 500.00
2.00 250.00 500.00
2.00 390.00 780.00
2.00 190.00 380.00
31,670.00
 31,670.00
1.00 6,500.00 6,500.00
1.00 5,000.00 5,000.00
-

TOTAL 43,170.00

SANITARY FITTINGS
4.00 2,500.00 10,000.00
4.00 2,500.00 10,000.00
3.00 2,500.00 7,500.00

27,500.00
27,500.00
1.00 5,000.00 5,000.00
32,500.00

FIRE PROTECTION
4.00 25,000.00 100,000.00
65.00 1,300.00 84,500.00
100.00 600.00 60,000.00
7.00 720.00 5,040.00
20.00 250.00 5,000.00
10.00 450.00 4,500.00
19.00 400.00 7,600.00
10.00 220.00 2,200.00
2.00 1,000.00 2,000.00
20.00 450.00 9,000.00
3.00 2,100.00 6,300.00
286,140.00

PORTABLE FIRE
PROTECTION EQUIPMENT
4.00 10,000.00 40,000.00
4.00 10,000.00 40,000.00

4.00 5,000.00 20,000.00

1.00 5,000.00 5,000.00
105,000.00

FOUL DRAINAGE .
24.00 250.00 6,000.00
30.00 300.00 9,000.00
40.00 350.00 14,000.00
80.00 550.00 44,000.00
5.00 700.00 3,500.00
40.00 700.00 28,000.00
30.00 950.00 28,500.00
15.00 150.00 2,250.00
 60.00 180.00 10,800.00
15.00 300.00 4,500.00
8.00 380.00 3,040.00
22.00 450.00 9,900.00
16.00 580.00 9,280.00
22.00 230.00 5,060.00
15.00 250.00 3,750.00
25.00 150.00 3,750.00
15.00 180.00 2,700.00
15.00 795.00 11,925.00
8.00 3,750.00 30,000.00
22.00 450.00 9,900.00
239,855.00

239,855.00
12.00 1,500.00 18,000.00
6.00 4,800.00 28,800.00
4.00 15,000.00 60,000.00
30.00 500.00 15,000.00
1.00 10,000.00 10,000.00
371,655.00
RAIN WATER DRAINAGE
70 600.0 42,000.00
6 600.0 3,600.00
2 600.0 1,200.00
4 550.0 2,200.00
3 600.0 1,800.00
6 2,500.0 15,000.00
1 10,000.0 10,000.00

TOTAL 75,800.00

1 64,500.00
2 43,170.00
3 32,500.00
4 286,140.00
5 105,000.00
6 371,655.00
7 75,800.00
TOTAL 978,765.00
MECH-GUARD HOUSE
6 320 1,920.00
4 300 1,200.00
3 200 600.00
2 180 360.00
1 210 210.00
2 120 240.00
2 280 560.00
1 200 200.00
1 230 230.00
5,520.00

5,520.00
1 2500 2,500.00
3 5500 16,500.00
1 25000 25,000.00
1 50000 50,000.00
99,520.00

SANITARY FITTING 1 2500 2,500.00

1 2500 2,500.00
1 1500 1,500.00
6,500.00

FOUL DRAINAGE 2 450 900.00

3 650 1,950.00
6 750 4,500.00
4 1200 4,800.00
8 700 5,600.00
1 150 150.00
1 180 180.00
2 300 600.00
1 450 450.00
1 230 230.00
1 750 750.00
2 200 400.00
1 180 180.00
1 450 450.00
21,140.00

2 1500 3,000.00
1 700 700.00
1 12000 12,000.00
8 500 4,000.00
1 20000 20,000.00
39,700.00

RAIN WATER DRAINAGE

 6 1300 7,800.00
2 1300 2,600.00
2 450 900.00
2 450 900.00
2 650 1,300.00
1 1200 1,200.00
14,700.00

Roof water tank 1 60000 60,000.00

MECHANICAL
1 99,520.00
2 6,500.00
3 60,840.00
4 14,700.00
5 60,000.00
TOTAL 241,560.00
INTERNAL BUILDING Installation mech
2 320 640.00
2 300 600.00
3 200 600.00
2 180 360.00
1 210 210.00
2 120 240.00
2 280 560.00
1 200 200.00
1 230 230.00
3,640.00

3,640.00
1 2500 2,500.00
1 5000 5,000.00
11,140.00

FOUL
DRAINAGE 6 750 4,500.00
4 1200 4,800.00
4 1200 4,800.00
2 300 600.00
1 450 450.00
15,150.00

15,150.00
1 2500 2,500.00
1 12000 12,000.00
4 500 2,000.00
31,650.00

RAIN WATER DRAINAGE

6 1300 7,800.00
2 1300 2,600.00
2 450 900.00
2 650 1,300.00
2 650 1,300.00
1 1200 1,200.00
15,100.00

Roof tank 1 40000 40,000.00

MECHANICAL
11,140.00
31,650.00
15,100.00
40,000.00
PG75 OF 86 97,890.00
 QTY TOTAL
BLOCK A 11,290,385.00 2 22,580,770.00
BLOCK B 11,242,490.00 2 22,484,980.00
EXTERNAL WATER
RETICULATIONS 4,613,350.00 1 4,613,350.00
CLUB HOUSE 978,765.00 1 978,765.00
GUARDHOUSE 241,560.00 1 241,560.00
GARBAGE 97,890.00 1 97,890.00
50,997,315.00
 ELECTRICAL WORKS-BLOCK A(G+9) 2

BLOCK A QTY RATE AMOUNT BLOCK A QTY RATE AMOUNT

8,100.00
2 BEDROOM AHP 6 1500 9,000.00 4 2500 10,000.00
4 1500 6,000.00 4 900 3,600.00
3 300 900.00 1 4000 4,000.00
5 300 1,500.00 1 650 650.00
2 300 600.00 1 6000 6,000.00
6 600 3,600.00 1 1500 1,500.00
2 1200 2,400.00 1 650 650.00
24,000.00 34,500.00

24,000.00 34,500.00
7 2500 17,500.00 1 1500 1,500.00
7 900 6,300.00 1 2000 2,000.00
1 4000 4,000.00 1 2000 2,000.00
1 650 650.00 1 2000 2,000.00
1 6000 6,000.00 2 3000 6,000.00
1 1500 1,500.00 30 150 4,500.00
1 650 650.00 52,500.00
60,600.00
52,500.00
1 10500 10,500.00
60,600.00 -
1 1500 1,500.00 1 750 750.00
1 2000 2,000.00 3 750 2,250.00
1 2000 2,000.00 1 750 750.00
1 2000 2,000.00 1 200 200.00
2 3000 6,000.00 50 1000 50,000.00
45 150 6,750.00 116,950.00
80,850.00
2 ROOM
SOCIAL
UNITS 2 1500 3,000.00
80,850.00 -
1 10500 10,500.00 3 1500 4,500.00
1 750 750.00 -
2 750 1,500.00 1 300 300.00
1 750 750.00 3 300 900.00
2 200 400.00 1 300 300.00
45 1000 45,000.00 4 600 2,400.00
139,750.00 1 1200 1,200.00
12,600.00
3 BEDROOM AHP 4 1500 6,000.00
12,600.00
6 1500 9,000.00 6 2500 15,000.00
4 300 1,200.00 6 900 5,400.00
8 300 2,400.00 1 4000 4,000.00
1 300 300.00 1 650 650.00
7 600 4,200.00 1 6000 6,000.00
3 1200 3,600.00 1 1500 1,500.00
26,700.00 1 650 650.00
45,800.00
26,700.00
8 2500 20,000.00 45,800.00
8 900 7,200.00 1 1500 1500
2 4000 8,000.00 1 3000 3000
2 650 1,300.00 1 2000 2000
1 6000 6,000.00 1 2000 2000
1 1500 1,500.00 2 3000 6000
1 650 650.00 20 450 9000
71,350.00 69,300.00

71,350.00
69,300.00
1 1500 1,500.00 1 10500 10,500.00
1 2000 2,000.00 1 750 750.00
1 2000 2,000.00 3 750 2,250.00
1 2000 2,000.00 1 750 750.00
2 3000 6,000.00 1 200 200.00
45 300 13,500.00 30 2000 60,000.00
98,350.00 143,750.00

98,350.00
3 room
1 10500 10,500.00 social 2 1500 3,000.00
1 750 750.00 5 1500 7,500.00
3 750 2,250.00 1 300 300.00
1 750 750.00 4 300 1,200.00
1 750 750.00 3 300 900.00
45 1000 45,000.00 6 600 3,600.00
158,350.00 1 1200 1,200.00
17,700.00
SOCIAL STUDIO 1 1500 1,500.00
17,700.00
2 1500 3,000.00 7 3200 22,400.00
1 300 300.00 7 900 6,300.00
2 300 600.00 1 4000 4,000.00

1 300 300.00 1 650 650.00

2 600 1,200.00 1 6000 6,000.00
1 1200 1,200.00 1 1500 1,500.00
8,100.00 1 650 650.00
59,200.00
8,100.00
4 2500 10,000.00 59,200.00
4 900 3,600.00 1 1500 1,500.00
1 4000 4,000.00 1 3000 3,000.00
1 650 650.00 1 2000 2,000.00
1 6000 6,000.00 1 2000 2,000.00
1 1500 1,500.00 2 3000 6,000.00
1 650 650.00 20 150 3,000.00
34,500.00 76,700.00

34,500.00 76,700.00
1 1500 1,500.00 1 10500 10,500.00
1 2000 2,000.00 1 750 750.00
1 2000 2,000.00 3 750 2,250.00
1 2000 2,000.00 1 750 750.00
2 3000 6,000.00 1 200 200.00
30 150 4,500.00 45 1000 45,000.00

52,500.00 136,150.00

52,500.00
1 10500 10,500.00 corridor 20 1500 30,000.00
1 750 750.00 5 300 1,500.00
3 750 2,250.00 5 300 1,500.00
1 750 750.00 12 1200 14,400.00
1 750 750.00 3 1500 4,500.00
30 150 4,500.00 2 5000 10,000.00
72,000.00 61,900.00

61,900.00
2 ROOM/1 ROOM
UNIT 2 1500 3,000.00 6 2750 16,500.00
3 1500 4,500.00 2 3000 6,000.00
1 300 300.00 3 5000 15,000.00
3 300 900.00 99,400.00

1 300 300.00 1 36 224,750.00 8,091,000.00

4 600 2,400.00 2 9 166,050.00 1,494,450.00
1 1200 1,200.00 3 18 116,950.00 2,105,100.00
12,600.00 4 9 116,950.00 1,052,550.00
12,600.00 -
6 2500 15000 5 18 143,750.00 2,587,500.00
6 900 5400 6 9 136,150.00 1,225,350.00
1 400 400 7 9 99,400.00 894,600.00
1 650 650 17,450,550.00
1 6000 6000 Earthing
1 1500 1500 3 10000 30,000.00
1 650 650 3 3500 10,500.00
42,200.00 3 3000 9,000.00
-
42,200.00 150 2500 375,000.00
1 1500 1,500.00 250 2500 625,000.00
1 2000 2,000.00 3 4000 12,000.00
1 2000 2,000.00 10 150 1,500.00
1 2000 2,000.00 1,063,000.00
2 3000 6,000.00
1,063,000.00
20 150 3,000.00 3 3000 9,000.00
58,700.00 3 3000 9,000.00
2 10000 20,000.00
58,700.00 -
1 10500 10,500.00 1 25000 25,000.00
1 750 750.00 1 50000 50,000.00
3 750 2,250.00 1 50000 50,000.00
1 750 750.00 1,226,000.00
1 200 200.00
20 150 3,000.00 switchboard 1 950,000.00 950,000.00
76,150.00 950,000.00

950,000.00
3ROOM SOCIAL
UNIT 2 1500 3,000.00 1 75000 75,000.00
5 1500 7,500.00 1,025,000.00
1 300 300.00
4 300 1,200.00 1 2,253,050.00
3 300 900.00 2 17,450,550.00
6 600 3,600.00 3 1,226,000.00
4 1,171,500.00
1 1200 1,200.00 5 1,025,000.00
17,700.00 23,126,100.00

17,700.00
7 2500 17,500.00 SMART SYTEM
7 900 6,300.00
1 4000 4,000.00 1 100000 100,000.00
1 650 650.00 1 600000 600,000.00
1 6000 6,000.00 2 15000 30,000.00
6 15000 90,000.00
1500 100 150,000.00
1 1500 1,500.00 131 1500 196,500.00
1 650 650.00 1 5000 5,000.00
54,300.00 1,171,500.00

54,300.00
1 1500 1,500.00
1 2000 2,000.00
1 2000 2,000.00
1 2000 2,000.00
2 3000 6,000.00
20 150 3,000.00
70,800.00

70,800.00
1 10500 10,500.00
1 750 750.00
3 750 2,250.00
1 750 750.00
 1 200 200.00
20 1000 20,000.00
105,250.00

corridor 31 1500 46,500.00

4 300 1,200.00
4 300 1,200.00
12 650 7,800.00
3 1500 4,500.00
2 4000 8,000.00

14 3000 42,000.00
111,200.00

111,200.00
6 2750 16,500.00
2 3000 6,000.00
3 5000 15,000.00
2 7000 14,000.00
2 5000 10,000.00
1 450 450.00
1 2500 2,500.00
175,650.00

175,650.00
2 30000 60,000.00
2 25000 50,000.00
1 30000 30,000.00
5 9000 45,000.00

6 1500 9,000.00
4 1500 6,000.00
5 1500 7,500.00
3 3000 9,000.00
8 1000 8,000.00
10 10000 100,000.00
500,150.00

500,150.00
30 3000 90,000.00
60 4000 240,000.00
40 4000 160,000.00
990,150.00
QTY
1 4 139,750.00 559,000.00
2 1 158,350.00 158,350.00
3 4 72,000.00 288,000.00
4 2 76,150.00 152,300.00
5 1 105,250.00 105,250.00
6 1 990,150.00 990,150.00
2,253,050.00

Typical 1st 6 1500 9,000.00

2 bedroom AHP 4 1500 6,000.00
3 300 900.00
5 300 1,500.00
2 300 600.00
6 600 3,600.00
2 1200 2,400.00
24,000.00

24,000.00
7 2500 17,500.00
7 900 6,300.00
1 4000 4,000.00
1 650 650.00
1 6000 6,000.00
1 1500 1,500.00
1 650 650.00
60,600.00

60,600.00
1 1500 1,500.00
1 2000 2,000.00
1 2000 2,000.00
1 2000 2,000.00
2 3000 6,000.00
45 150 6,750.00
80,850.00

80,850.00
1 10500 10,500.00
1 750 750.00
2 750 1,500.00
 1 750 750.00
2 200 400.00
65 2000 130,000.00
224,750.00

3 BEDROOM AHP 4 1500 6,000.00

6 1600 9,600.00
4 300 1,200.00
8 300 2,400.00
1 300 300.00
7 600 4,200.00
3 1200 3,600.00
27,300.00

27,300.00
8 2700 21,600.00
8 900 7,200.00
2 400 800.00
2 650 1,300.00
1 6000 6,000.00
1 1500 1,500.00
1 650 650.00
66,350.00

66,350.00
1 1500 1,500.00
1 2000 2,000.00
1 2000 2,000.00

1 2000 2,000.00
2 3000 6,000.00
45 150 6,750.00
86,600.00

86,600.00
1 10500 10,500.00
1 750 750.00
3 750 2,250.00
1 750 750.00
1 200 200.00
65 1000 65,000.00
166,050.00

STUDIO 1 1500 1500

2 1500 3000

1 300 300
2 300 600
1 300 300
2 600 1200
1 1200 1200
8,100.00
 ELECTRICAL WORKS-BLOCK A(G+9) 2

BLOCK B QTY RATE AMOUNT BLOCK B QTY RATE AMOUNT

25,500.00
2 BEDROOM AHP 3 1500 4,500.00 9 2500 22,500.00
6 1500 9,000.00 9 900 8,100.00
3 300 900.00 2 4000 8,000.00
6 300 1,800.00 2 650 1,300.00
2 300 600.00 1 6000 6,000.00
6 600 3,600.00 1 1500 1,500.00
2 1200 2,400.00 1 650 650.00
22,800.00 73,550.00

22,800.00 73,550.00
8 2500 20,000.00 1 1500 1,500.00
8 900 7,200.00 1 2000 2,000.00
1 4000 4,000.00 1 2000 2,000.00
1 650 650.00 1 2000 2,000.00
1 6000 6,000.00 2 3000 6,000.00
1 1500 1,500.00 40 450 18,000.00
1 650 650.00 105,050.00
62,800.00
105,050.00
1 10500 10,500.00
62,800.00 -
1 1500 1,500.00 1 750 750.00
1 200 200.00 3 750 2,250.00

1 2000 2,000.00 1 750 750.00

1 2000 2,000.00 1 200 200.00
2 3000 6,000.00 60 1000 60,000.00
20 150 3,000.00 179,500.00

77,500.00
3 bedroom
market units 5 1500 7,500.00
77,500.00 -
1 10500 10,500.00 7 1500 10,500.00
1 750 750.00 -
2 750 1,500.00 5 300 1,500.00
1 750 750.00 6 300 1,800.00
2 200 400.00 4 300 1,200.00
20 2000 40,000.00 8 600 4,800.00
131,400.00 3 1200 3,600.00
30,900.00
3 BEDROOM AHP 4 1500 6,000.00
30,900.00
8 1500 12,000.00 12 2000 24,000.00
5 300 1,500.00 12 900 10,800.00
8 300 2,400.00 2 400 800.00
2 300 600.00 2 650 1,300.00
9 600 5,400.00 1 6000 6,000.00
2 1200 2,400.00 1 1500 1,500.00
30,300.00 1 650 650.00
75,950.00
30,300.00
11 2700 29,700.00 75,950.00
11 900 9,900.00 1 1500 1500
2 4000 8,000.00 1 2000 2000
2 650 1,300.00 1 2000 2000

1 6000 6,000.00 1 2000 2000

1 1500 1,500.00 2 3000 6000
 1 650 650.00 40 150 6000
87,350.00 95,450.00

87,350.00
95,450.00
1 1500 1,500.00 1 10500 10,500.00
1 200 200.00 1 750 750.00
1 2000 2,000.00 3 750 2,250.00
1 2000 2,000.00 1 750 750.00
2 3000 6,000.00 1 900 900.00
20 150 3,000.00 60 2000 120,000.00
102,050.00 230,600.00

102,050.00
lift
lobby/corrido
1 10500 10,500.00 r 20 1500 30,000.00
1 750 750.00 5 300 1,500.00
3 750 2,250.00 5 300 1,500.00
1 750 750.00 18 650 11,700.00
1 200 200.00 3 650 1,950.00
45 1000 45,000.00
161,500.00
46,650.00
2 BED MARKET UNI 5 1500 7,500.00
46,650.00
5 1500 7,500.00 6 2750 16,500.00
4 300 1,200.00 2 3000 6,000.00

1 300 300.00 3 5000 15,000.00

6 300 1,800.00
2 600 1,200.00
7 1200 8,400.00
2 1200 2,400.00
30,300.00
84,150.00
30,300.00
9 2500 22,500.00
9 950 8,550.00
2 4000 8,000.00
2 650 1,300.00
1 6000 6,000.00
1 1500 1,500.00
1 650 650.00
78,800.00

78,800.00
1 1500 1,500.00
1 2000 2,000.00
1 2000 2,000.00
1 2000 2,000.00
2 3000 6,000.00
40 150 6,000.00
98,300.00

98,300.00
1 10500 10,500.00

1 750 750.00
3 750 2,250.00
1 750 750.00
1 200 200.00
40 1000 40,000.00
152,750.00
3BEDROOM
MARKET UNIT 5 1500 7,500.00
7 1500 10,500.00
5 300 1,500.00
6 300 1,800.00

4 300 1,200.00 1 9 144,900.00 1,304,100.00

8 600 4,800.00 2 9 242,450.00 2,182,050.00
3 1200 3,600.00 3 27 179,500.00 4,846,500.00
30,900.00 4 27 230,600.00 6,226,200.00
30,900.00 -
12 2500 30000 5 9 84,150.00 757,350.00
12 900 10800
2 4000 8000
2 650 1300 15,316,200.00
1 6000 6000 Earthing
1 1500 1500 3 10000 30,000.00
1 650 650 3 3500 10,500.00
89,150.00 3 3000 9,000.00
-
89,150.00 150 2500 375,000.00
1 1500 1,500.00 250 2500 625,000.00
1 2000 2,000.00 3 4000 12,000.00
1 2000 2,000.00 10 150 1,500.00
1 2000 2,000.00 1,063,000.00
2 3000 6,000.00
1,063,000.00
40 150 6,000.00 3 3000 9,000.00
108,650.00 3 3000 9,000.00
2 10000 20,000.00
108,650.00 -
1 10500 10,500.00 1 25000 25,000.00
1 750 750.00 1 50000 50,000.00
3 750 2,250.00 1 50000 50,000.00
1 750 750.00 1,226,000.00
1 200 200.00
40 1000 40,000.00 switchboard 1 950000 950,000.00
163,100.00 950,000.00

950,000.00
CORRIDOR/LIFTS 32 1500 48,000.00 1 75000 75,000.00
4 300 1,200.00 1,025,000.00
4 300 1,200.00
15 1200 18,000.00 1 2,454,500.00
3 1500 4,500.00 2 15,316,200.00
2 5000 10,000.00 3 1,226,000.00
4 1,171,500.00
14 3000 42,000.00 5 1,025,000.00
124,900.00 21,193,200.00
 124,900.00 SMART SYTEM
6 2500 15,000.00
2 3000 6,000.00 1 100000 100,000.00
3 5000 15,000.00 1 600000 600,000.00
2 7000 14,000.00 2 15000 30,000.00
2 5000 10,000.00 6 15000 90,000.00
1 150 150.00 1500 100 150,000.00
- 131 1500 196,500.00
185,050.00 1 5000 5,000.00
1,171,500.00
185,050.00
1 4500 4,500.00
2 30000 60,000.00
2 25000 50,000.00
1 30000 30,000.00
5 9000 45,000.00
6 1500 9,000.00
4 1500 6,000.00
5 1500 7,500.00
3 3000 9,000.00
8 1000 8,000.00
30 10000 300,000.00
714,050.00
 714,050.00
60 3000 180,000.00
40 4000 160,000.00
40 4000 160,000.00
1,214,050.00

QTY
1 1 131,400.00 131,400.00
2 1 161,500.00 161,500.00
3 3 152,750.00 458,250.00
4 3 163,100.00 489,300.00
5 1 1,214,050.00 1,214,050.00
- -
2,454,500.00

Typical 1st 1500 -

2 bedroom AHP 1500 -
300 -
300 -
300 -
600 -
1200 -
-

-
8 2500 20,000.00
8 1500 12,000.00
1 1500 1,500.00
1 1200 1,200.00
1 24000 24,000.00
1 4500 4,500.00
1 1500 1,500.00

64,700.00

64,700.00
1 5500 5,500.00
1 1800 1,800.00
1 2000 2,000.00
1 2000 2,000.00
2 3000 6,000.00
20 450 9,000.00

91,000.00

91,000.00
1 10500 10,500.00
1 750 750.00
2 750 1,500.00
1 750 750.00
2 200 400.00
40 1000 40,000.00
144,900.00

3 BEDROOM AHP 4 1500 6,000.00

8 1500 12,000.00
5 300 1,500.00
8 300 2,400.00
2 300 600.00
9 600 5,400.00
2 1200 2,400.00
 30,300.00

30,300.00
11 2500 27,500.00
11 1500 16,500.00
2 15000 30,000.00
2 1200 2,400.00
1 24000 24,000.00
1 4500 4,500.00
1 1500 1,500.00
136,700.00

136,700.00
1 5500 5,500.00
1 1800 1,800.00
1 2000 2,000.00

1 2000 2,000.00

2 3000 6,000.00
20 450 9,000.00
163,000.00

163,000.00
1 10500 10,500.00
1 750 750.00
3 750 2,250.00
1 750 750.00
1 200 200.00
65 1000 65,000.00
242,450.00

2 bedroom market 5 1500 7500

5 1500 7500

4 300 1200
1 300 300
6 300 1800
2 300 600
7 600 4200
2 1200 2400
25,500.00
EXTERNAL WORKS

20 18000 360,000.00
4 25000 100,000.00
20 3000 60,000.00
20 1600 32,000.00
1 2300 2,300.00
4 2500 10,000.00
564,300.00

564,300.00
60 1000 60,000.00
25 15000 375,000.00
1100 200 220,000.00
1050 300 315,000.00
6 1600 9,600.00
1 55000 55,000.00
4 2500 10,000.00
10 7500 75,000.00
50 10500 525,000.00
2,208,900.00

2,208,900.00
1 950,000.00 950,000.00
5 250,000.00 1,250,000.00
200 1,000.00 200,000.00
4,608,900.00
INCOMING POWER
950 1000 950,000.00
25 15000 375,000.00
25 150 3,750.00
1 25000 25,000.00
1 50000 50,000.00
1 50000 50,000.00
1,453,750.00
 ELECTRICAL WORKS-BILL NO 005

BLOCK B QTY RATE AMOUNT

CLUB HOUSE 34 1500 51,000.00

24 1500 36,000.00
14 300 4,200.00
4 300 1,200.00
4 300 1,200.00
24 600 14,400.00
10 700 7,000.00
115,000.00

115,000.00
3 2000 6,000.00
4 3200 12,800.00
12 4000 48,000.00
3 2500 7,500.00
4 2750 11,000.00
2 3000 6,000.00
1 7000 7,000.00
1 5500 5,500.00
218,800.00

218,800.00
8 2500 20,000.00
8 900 7,200.00
2 4000
2 650 1,300.00
1 4000 4,000.00
1 650 650.00

251,950.00

251,950.00
2 1700 3,400.00
2 1500 3,000.00
1 1700 1,700.00
1 1500 1,500.00
2 2500 5,000.00
2 3500 7,000.00
4 3000 12,000.00
285,550.00

285,550.00
2 2000 4,000.00
1 10500 10,500.00
3 750 2,250.00
 2 750 1,500.00
4 750 3,000.00
4 200 800.00
90 1000 90,000.00
397,600.00
ELECTRICAL GUARD HOUSE

8 1500 12,000.00
8 1500 12,000.00
6 300 1,800.00
4 300 1,200.00
12 600 7,200.00
4 1200 4,800.00
39,000.00

39,000.00
6 2750 16,500.00
1 3000 3,000.00
1 7000 7,000.00
1 5000 5,000.00
1 2500 2,500.00
1 900 900.00
73,900.00

73,900.00
1 2000 2,000.00
1 10500 10,500.00
1 750 750.00
1 750 750.00
4 200 800.00
35 1000 35,000.00
123,700.00
ELECTRICAL GUARD HOUSE

124 1500 186,000.00

8 1500 12,000.00
12 300 3,600.00
12 300 3,600.00
4 600 2,400.00
64 1200 76,800.00
60 1150 69,000.00
353,400.00

353,400.00
20 1200 24,000.00
20 1200 24,000.00
20 1800 36,000.00
6 5000 30,000.00
2 7000 14,000.00
2 5000 10,000.00
60 2500 150,000.00
60 900 54,000.00

695,400.00

695,400.00
1 1700 1,700.00
1 1500 1,500.00
1 650 650.00
4 3000 12,000.00
1 450 450.00
1 2500 2,500.00
20 2750 55,000.00
10 2750 27500
796,700.00

796,700.00
10 2000 20,000.00
1 12500 12,500.00
10 1500 15,000.00
10 1500 15,000.00
1 1500 1,500.00
1 3000 3,000.00
4 1000 4,000.00
4 1000 4,000.00
150 10000 1,500,000.00
200 4000 800,000.00
200 4000 800,000.00

3,971,700.00
incoming 1,453,750.00 1 1,453,750.00
block A 23,126,100.00 2 46,252,200.00
block B 21,193,200.00 2 42,386,400.00
External works 4,608,900.00 1 4,608,900.00
club house 397,600.00 1 397,600.00
gate house 123,700.00 1 123,700.00
community centre 3,971,700.00 1 3,971,700.00
TOTAL 99,194,250.00
PROVISIONAL SUMS
PRIME COST SUMS
1 500,000.00 500,000.00
3% 500,000.00 15,000.00
2.5% 500,000.00 12,500.00

1 1,000,000.00 1,000,000.00
3% 1,000,000.00 30,000.00
2.5% 1,000,000.00 25,000.00

1 500,000.00 500,000.00
3% 500,000.00 15,000.00
2.5% 500,000.00 12,500.00
2,110,000.00

PROVISIONAL SUMS
1 200,000.00 200,000.00
1 1,500,000.00 1,500,000.00
1 1,200,000.00 1,200,000.00
1 1,200,000.00 1,200,000.00
4,100,000.00

TOTAL 6,210,000.00

SERVICES
1 44,000,000.00
2 6,000,000.00 6,000,000.00
3 4,000,000.00 4,000,000.00
4 6,685,000.00 6,685,000.00
5 13,370,000.00 13,370,000.00
6 9,594,600.00
7 2,100,000.00 2,100,000.00
8 9,000,000.00 9,000,000.00
9 1,000,000.00 1,000,000.00
10 4,500,000.00
11 101,800.00 4,500,000.00
12 131,800.00 101,800.00
13 1,200,000.00 131,800.00
1,200,000.00
101,683,200.00

48,088,600.00