CIVIL WORK [All Provisional]

D20: EXCAVATING AND FILLING

Excavating Trench and the likes

A Excavate pit for raft foundation starting at natural 66 m3 1,200.00 79,200.00
ground level depth not exceeding 1.00m

Disposal of water
B Surface water item

Disposal of Excavated material

C Depositing on site in temporary spoil heaps located at 66 m3 50.00 3,300.00
contractor's discretion

Filling
D Backfilling around ground beam with selected materials - m3 250.00 -
arising from excavation

Surface treatment

E Level and compact bottom of excavation 666 m2 100.00 66,600.00

F Prepare and apply approved anti-termite treatment 86 m2 100.00 8,600.00

solution to surface of excavation and filling

IN-SITU CONCRETE

E10: MIXING/CASTING/CURING/IN-SITU CONCRETE.

G 50mm thick Plain in-situ concrete; mix 1:3:6, 20mm 3 m3 22,000.00 66,000.00
aggregate; blinding to ground beam.

Reinforced in-situ concrete; B.S 5328, designed mix C25,

20mm aggregate, minimum cement content 290kg/m3;
vibrated

H Raft slab 33 m3 35,000.00 1,155,000.00

J Columns 4 m3 26,000.00 104,000.00

K Beams 10 m3 35,000.00 350,000.00

L Suspended slab 13 m3 35,000.00 455,000.00

M Swimming pool walls 10 m3 35,000.00 350,000.00

N Staircase 2 m3 35,000.00 70,000.00

Carried to Collection 2,707,700.00

PAGE - 1
PAGE - 2
 Sawn Board Formwork

A Vertical sides of Raft slab 500mm high 17 m2 2,500.00 42,500.00

B Vertical sides of Columns 49 m2 2,500.00 122,500.00

C Sides and soffit of beams 98 m2 2,500.00 245,000.00

D Soffit of suspended slab 66 m2 2,500.00 165,000.00

E Edge of suspended slab 250mm high 24 m 625.00 15,000.00

F Vertical sides of swimming pool wall 58 m2 2,500.00 145,000.00

G Soffit of staircase 7 m2 2,500.00 17,500.00

H Edge of staircase not exceeding 300mm high 12 m 600.00 7,200.00

J Riser not exceeding 150mm high 24 m 300.00 7,200.00

E30: REINFORCEEMENT FOR IN-SITU CONCRETE

Reinforcement bars; B.S 4449, hot rolled deformed high
yield steel 10-20mm diameter.
Straight and Bent

20 mm diameter bars in raft slab 3,639 kg 380.00 1,382,820.00

K 10-20mm diameter bars in column 1,273 kg 380.00 483,740.00

L 10-20mm diameter bars in beams 2,573 kg 380.00 977,740.00

M 16mm diameter bar in suspended slab 2,717 kg 380.00 1,032,460.00

N 16 mm diameter bar in swimming pool walls 1,279 kg 380.00 486,020.00

P 12mm diameter bar in staircase 130 kg 380.00 49,400.00

Damp Proofing
Q Commandin/fettling 30 litres 10,000.00 300,000.00

R Water bar 24 m 2,000.00 48,000.00

S Water Proof membrane 7 rolls 12,000.00 84,000.00

Carried to Collection 5,611,080.00

PAGE - 3
PAGE - 4
 M20: P:LASTERING/RENDERING/DROUGHCAST
CAOTINGS
Mortar, cement and sand (1:3) steel trowelled
Plastering Width exceeding 300mm wide

A 61 m2 2,850.00 173,850.00
38mm thick screeded backing including water proof
admixture to receive swimming pool mosiac tiles
internally

B 12mm thick plastering to isolated columns 53 m2 900.00 47,700.00

C Ditto sides and soffit beams 52 m2 900.00 46,800.00

D Ditto soffit of suspende slab 40 m2 900.00 36,000.00

E Swimming pool wall externally 34 m2 900.00 30,600.00

F Soffit of staircase 7 m2 900.00 6,300.00

G Edge of staircase not exceeding 300mm wide 12 m 900.00 10,800.00

M40; STONE/CONCERTE/QUARRY/CERAMIC
TILING/MOSAIC
B.S 6431, glazed; 2 joints, symmetrical layout; fixing with
adhesive or cement mortar, grouting with matching
cement grout to walls on sand and cement base
patterned, width exceeding 300mm wide

H Spanish glazed mosaic 90 sq.m 16,000.00 1,440,000.00

J Deck Tiles 160 sq.m 6,500.00 1,040,000.00

M60: PAINTING/CLEAR FINISHING

Mist coat, two full coats emulsion paint on Cement
rendered genral surfaces

K Girth exceeding 300mm; wall 198 m2 1,100.00 217,800.00

Carried to Collection 3,049,850.00

Collection

Page 1 2,707,700.00

Page 2 5,611,080.00

Page 3 3,049,850.00

CIVIL WORK ; CARRIED TO SUMMARY 11,368,630.00

PAGE - 5
 PLUMBING AND MECHANICAL INSTALLATIONS

Supply and fix the following plumbing pipes, fittings and

fixtures all in accordance to manufacturer's instruction.

A Flange/vinyl vent 12 no. 6,500.00 78,000.00

B Pool drain 6 no. 6,500.00 39,000.00

C Auto top-up 1 no. 62,400.00 62,400.00

D Long skimmer 2 no. 65,000.00 130,000.00

E Suction point 1 no. 6,500.00 6,500.00

F Returning inlet 15 no. 6,500.00 97,500.00

G Large sand filter 1 no. 325,000.00 325,000.00

H 63mm pressure pipes 54 m 1,372.00 74,088.00

J 55mm pressure pipes 108 m 1,083.00 116,964.00

K 32mm pressure pipes 72 m 542.00 39,024.00

L pipe fittings lot 200,000.00

M sand media 8 bag 13,000.00 104,000.00

N chlorinator 1 unit 97,500.00 97,500.00

P 3 step ladder 1 unit 71,500.00 71,500.00

Q 4 step ladder 1 unit 84,500.00 84,500.00

R water fall 1 unit 156,000.00 156,000.00

S Shower and Sink 1 no. 39,000.00 39,000.00

T Water Closet 1 no. 32,500.00 32,500.00

U Mirror 1 no. 26,000.00 26,000.00

PLUMBING AND MECHANICAL INSTALLATIONS Carried

to Summary 1,779,476.00

PAGE - 6
 ELECTRICAL INSTALLATIONS
Supply and fix the following electrical pipes, cables, panel,
fittings and fixtures all in accordance to manufacturer's
instruction.

A Complete under water light 3 no. 104,000.00 312,000.00

B 3HP pump 1 no. 208,000.00 208,000.00

C Light switch 6 no. 2,600.00 15,600.00

D Telemechanic breaker 1 no. 32,500.00 32,500.00

E conduit pipes and fittings lot 50,000.00

F Deck box 8 no. 6,500.00 52,000.00

G 2.5mm copper cable 400 m 200.00 80,000.00

H TMC 1 no. 13,000.00 13,000.00

J Single phase panel 1 no. 71,500.00 71,500.00

K Service gutter light 12 no. 2,600.00 31,200.00

L Trucking and board lot 10,000.00

M Complete pool earthling lot 80,000.00

N 2 HP pump 1 no. 156,000.00 156,000.00

P Flexible wire 2 roll 13,000.00 26,000.00

ELECTRICAL INSTALLATIONS carried to summary 1,137,800.00

PAGE - 7
 GAZEBO AND STAINLESS STEEL HAND RAILING

Gazebo
A 1 no. 400,000.00 400,000.00

Construct gazebo comprising of 75mm diameter

galvanized hollow steel section and roof with woven
thatched roof complete with all accessories for installation
all in accordance to contractor's detail design

Stainless steel handrails

B Supply and install 50mm turkey stainless steel handrail 37 m 35,000.00 1,295,000.00
complete with all necessary accessories

GAZEBO AND STAINLESS STEEL HAND RAILING carried 1,695,000.00

to summary

SUMMARY

A CIVIL WORKS 11,368,630.00

B PLUMBING AND MECHANICAL INSTALLATION 1,779,476.00

C ELECTRICAL INSTALLATION 1,137,800.00

D GAZEBO AND STAINLESS STEEL HANDRAILS 1,695,000.00

Sub-Total 15,980,906.00

Add Contingency 5% 799,045.30

Grand Total 16,779,951.30

PAGE - 8