FOUNDATION

Excavation 130,941.18
Concrete 662,000.00
Rebar 681,189.33
Formwork 334,000.00
Blockwork 820,337.40
Weak Concrete 127,400.00
TOTAL 2,628,467.90

Superstructure
Steel work 11,090,000.00

Upper Slab
Concrete 370,900.00
Rebar 177,500.00
Formwork 68,000.00
616,400.00 6,689,235.50
7,689,235.50
Stairs
Concrete 226,500.00
Rebar 90,000.00
Formwork 68,000.00
384,500.00

Blockwork 1,584,515.50 7240.26151

Rendering 727,300.00
Doors 215,000.00
Windows 135,000.00
Aluminum cladding 1,000,000.00
Roofing 1,626,520.00
Ceiling 400,000.00
TOTAL 5,688,335.50

M&E Services 1,000,000.00

PLINTHS
Concrete 554,500.00
Rebar 369,830.32
Formwork 91,000.00
1,015,330.32

GATE-HOUSE
Excavation 8,150.00
Concrete 48,300.00
Rebar 54,443.40
Formwork 23,500.00
Blockwork 289,872.53
Rendering 88,159.00
Doors 18,000.00
Windows 19,000.00
Ceiling 70,000.00
619,424.93

GENERATOR HOUSE
Excavation 14,500.00
Concrete 759,400.00
Rebar 101,150.00
Formwork 35,166.67
Blockwork 607,149.75
Rendering 159,925.00
1,677,291.42
24,719,750.07
 Project: CNG Mother Station, Ota
Date: 18th November, 2014
Building Type: Service Building
INPUT
Building Dimensions CONSTANT
Length (m) 43.50 m OUTPUT
Width (m) 12.00 m

Excavation Dimensions
Strip Footing
Length of Excavation (m) 138.00 m
Width of Excavation (m) 0.68 m
Depth (m) 1.00 m
Volume (cu.m) 93.84 cu.m

Time Estimates
Projected Duration 3.00 days

Resource Estimates
Vol per man/day (cu.m) 2.00 cu.m
Total man-hours 46.92 hrs
Workers 16 workers

Cost Estimates
cost per length (NGN) 500.00 NGN
Total Cost 69,000.00 NGN
Cost per cu.m 735.29 NGN

Pad Footings
Length (m) 1.80 m
Width (m) 1.80 m
Depth (m) 1.00 m
Volume per pad (cu.m) 3.24 cu.m
Nos. of columns 26.00
Total vol. (cu.m) 84.24 cu.m

Time Estimates
Projected Duration 1.00 day

Resource Estimates
Vol per man/day (cu.m) 2.00 cu.m
Total man-hours 42.12 hrs
Workers 42 workers

Cost Estimates
Cost per cu.m 735.29 cu.m
Cost 61,941.18 NGN

TOTAL 130,941.18 NGN

Gate House
Length (m) 3.65 m
Width (m) 3.00 m
Excavation Dimensions
Strip Footing
Length of Excavation (m) 16.30 m
Width of Excavation (m) 0.68 m
Depth (m) 0.60 m
Volume (cu.m) 6.65 cu.m

Time Estimates
Projected Duration 1.00 days

Resource Estimates
Vol per man/day (cu.m) 2.00 cu.m
Total man-day 3.33 days
Workers 3 workers

Cost Estimates
cost per length (NGN) 500.00 NGN
Total Cost 8,150.00 NGN

Generator House
Length (m) 8.00 m
Width (m) 6.50 m

Excavation Dimensions
Strip Footing
Length of Excavation (m) 29.00 m
Width of Excavation (m) 0.68 m
Depth (m) 0.60 m
Volume (cu.m) 11.83 cu.m

Time Estimates
Projected Duration 1.00 days

Resource Estimates
Vol per man/day (cu.m) 2.00 cu.m
Total man-day 5.92 days
Workers 6 workers

Cost Estimates
cost per length (NGN) 500.00 NGN
Total Cost 14,500.00 NGN
Blinding
Building Dimensions
Length (m) 43.50 m
Width (m) 12.00 m

Strip Footing
Total Length (m) 138.00 m
Width (m) 0.68 m
Thickness (m) 0.10 m
Volume (cu.m) 9.38 cu.m

Time Estimates
Projected Duration 1.00 days

Resource Estimates
Vol per man/day (cu.m) 2.00 cu.m
Total man-hours 4.69 hrs
Workers 5 workers

Cost Estimates

Pad Footings
Length (m) 1.50 m
Width (m) 1.50 m
Depth (m) 0.30 m
Volume per pad (cu.m) 0.68 cu.m
Nos. of columns 26.00
Total vol. (cu.m) 17.55 cu.m

Short columns
Length (m) 0.60 m
Width (m) 0.60 m
Depth (m) 0.90 m
Volume per pad (cu.m) 0.32 cu.m
Nos. of columns 26.00
Total vol. (cu.m) 8.42 cu.m
TOTAL FOR FOOTINGS (CU.M) 25.97 cu.m

Time Estimates
Projected Duration 1.00 day

Resource Estimates
Mixer concrete output/day 12.00 cu.m
Workers/mixer/day 14.00 workers
Cement 100.00 bags
Granite 2.00 trips
Sand 1 trips
Concrete mixer 2 nos
Workers 28 workers
Cost Estimates
ITEM RATE QTY UNIT COST
Cement 1,900.00 100 bags 190,000.00
Granite 155,000.00 2 trips 310,000.00
Sand 90,000.00 1 trips 90,000.00
Concrete mixer 15,000.00 2 nos 30,000.00
Workers 1,500.00 28 workers 42,000.00
TOTAL 662,000.00

Weak Concrete for Foundation Wall

Block Work
Building Dimensions
Length (m) 43.50 m
Width (m) 12.00 m

Weak Concrete
Total Length (m) 138.00 m
Wall Height (m) 0.45 m
Wall Thickness 0.23 m
Wall Area 13.97 cu.m

Time Estimates
Projected Duration 3.00 days

Resource Estimates
Resource Estimates
Mixer concrete output/day 12.00 cu.m
Workers/mixer/day 14.00 workers
Cement 50.00 bags
Granite 1.00 trips
Sand 1 trips
Concrete mixer 1 nos
Workers 14 workers

Cost Estimates
ITEM RATE QTY UNIT COST
Cement 220.00 50 bags 11,000.00
Granite 1,900.00 1 trips 1,900.00
Sand 90,000.00 1 trips 90,000.00
Concrete Mixer 3,500.00 1 nos 3,500.00
Workers 1,500.00 14 bos 21,000.00
TOTAL 127,400.00

Upper Floor Slab

Slab Dimensions
Length (m) 12.45 m
Width (m) 6.45 m
Depth (m) 0.15 m
Volume (cu.m) 12.05 cu.m

Time Estimates
Projected Duration 1.00 day
Resource Estimates
Mixer concrete output/day 12.00 cu.m
Workers/mixer/day 14.00 workers
Cement 71.00 bags
Granite 1 trips
Sand 1 trips
Concrete mixer 1 nos
Workers 14 workers

Cost Estimates
ITEM RATE QTY UNIT COST
Cement 1,900.00 71 bags 134,900.00
Granite 155,000.00 1 trips 155,000.00
Sand 90,000.00 1 trips 45,000.00
Concrete mixer 15,000.00 1 nos 15,000.00
Workers 1,500.00 14 workers 21,000.00
TOTAL 370,900.00
Stairs
Slab Dimensions
Length (m) 12.45 m
Width (m) 6.45 m
Depth (m) 0.15 m
Volume (cu.m) 12.05 cu.m

Time Estimates
Projected Duration 1.00 day

Resource Estimates
Mixer concrete output/day 12.00 cu.m
Workers/mixer/day 14.00 workers
Cement 71.00 bags
Granite 1 trips
Sand 1 trips
Concrete mixer 1 nos
Workers 14 workers

Cost Estimates
ITEM RATE QTY UNIT COST
Cement 1,900.00 50 bags 95,000.00
Granite 155,000.00 1 trips 77,500.00
Sand 90,000.00 1 trips 45,000.00
Workers 1,500.00 6 workers 9,000.00
TOTAL 226,500.00

Plinths
Length (m) 5.00 m
Width (m) 3.50 m
Depth (m) 0.20 m
Volume per pad (cu.m) 3.50 cu.m
Nos. of columns 6.00
Total vol. (cu.m) 21.00 cu.m

Time Estimates
Projected Duration 1.00 day

Resource Estimates
Mixer concrete output/day 12.00 cu.m
Workers/mixer/day 14.00 workers
Cement 125.00 bags
Granite 1 trips
Sand 1 trips
Concrete mixer 2 nos
Workers 28 workers

Cost Estimates
ITEM RATE QTY UNIT COST
Cement 1,900.00 125 bags 237,500.00
Granite 155,000.00 1 trips 155,000.00
Sand 90,000.00 1 trips 90,000.00
Concrete mixer 15,000.00 2 nos 30,000.00
Workers 1,500.00 28 workers 42,000.00
TOTAL 554,500.00

Gatehouse
Building Dimensions
Length (m) 3.65 m
Width (m) 3.00 m

Strip Footing
Total Length (m) 16.18 m
Width (m) 0.68 m
Thickness (m) 0.10 m
Volume (cu.m) 1.10 cu.m

Time Estimates
Projected Duration 1.00 days

Resource Estimates
Vol per man/day (cu.m) 2.00 cu.m
Total man-hours 0.55 hrs
Workers 1 workers

Cost Estimates
ITEM RATE QTY UNIT COST
Cement 1,900.00 7 bags 13,300.00
Mason 3,500.00 1 workers 3,500.00
Workers 1,500.00 1 workers 1,500.00
TOTAL 18,300.00

Floor Slab Dimensions

Length (m) 3.65 m
Width (m) 3.00 m
Depth (m) 0.15 m
Volume (cu.m) 1.64 cu.m

Time Estimates
Projected Duration 1.00 day

Resource Estimates
Workers/mixer/day 5 workers
Cement 10 bags
Mason 1 workers
Workers 5 workers

Cost Estimates
ITEM RATE QTY UNIT COST
Cement 1,900.00 10 bags 19,000.00
Mason 3,500.00 1 workers 3,500.00
Workers 1,500.00 5 workers 7,500.00
TOTAL 30,000.00

Roof Deck
Length (m) 3.65 m
Width (m) 3.00 m
Depth (m) 0.15 m
Volume (cu.m) 1.64 cu.m

Time Estimates
Projected Duration 1.00 day

Resource Estimates
Workers/mixer/day 5 workers
Cement 10 bags
Mason 1 workers
Workers 5 workers

Cost Estimates
ITEM RATE QTY UNIT COST
Cement 1,900.00 10 bags 19,000.00
Mason 3,500.00 1 workers 3,500.00
Workers 1,500.00 5 workers 7,500.00
TOTAL 30,000.00

Generator House
Building Dimensions
Length (m) 8.00 m
Width (m) 6.50 m

Strip Footing
Total Length (m) 29.00 m
Width (m) 0.68 m
Thickness (m) 0.10 m
Volume (cu.m) 1.97 cu.m
Time Estimates
Projected Duration 1.00 days

Resource Estimates
Vol per man/day (cu.m) 2.00 cu.m
Total man-hours 0.99 hrs
Workers 1 workers

Cost Estimates
ITEM RATE QTY UNIT COST
Cement 1,900.00 12 bags 22,800.00
Granite 145,000.00 0.3 trips 43,500.00
Sand 90,000.00 0.5 trips 45,000.00
Mason 3,500.00 1 workers 3,500.00
Workers 1,500.00 2 workers 3,000.00
TOTAL 117,800.00

Floor Slab Dimensions

Length (m) 8.00 m
Width (m) 6.50 m
Depth (m) 0.20 m
Volume (cu.m) 10.40 cu.m

Time Estimates
Projected Duration 1.00 day

Resource Estimates
Workers/mixer/day 5 workers
Cement 60 bags
Mason 1 workers
Workers 5 workers
Concrete Mixer 1 nos

Cost Estimates
ITEM RATE QTY UNIT COST
Cement 1,900.00 60 bags 114,000.00
Granite 145,000.00 1 trips 145,000.00
Sand 90,000.00 1 trips 90,000.00
Concrete Mixer 15,000.00 1 nos 15,000.00
Workers 1,500.00 14 workers 21,000.00
TOTAL 385,000.00

Roof Deck
Length (m) 8.00 m
Width (m) 6.50 m
Depth (m) 0.15 m
Volume (cu.m) 7.80 cu.m

Time Estimates
Projected Duration 1.00 day

Resource Estimates
Workers/mixer/day 5 workers
Cement 45 bags
Mason 1 workers
Workers 5 workers
Cost Estimates
ITEM RATE QTY UNIT COST
Cement 1,900.00 45 bags 85,500.00
Granite 145,000.00 0.5 trips 72,500.00
Sand 90,000.00 0.5 trips 45,000.00
Concrete Mixer 15,000.00 1 nos 15,000.00
Workers 1,500.00 14 workers 21,000.00
TOTAL 239,000.00

Roof Gutter
Length (m) 29.00 m
Depth 0.60 m
Thickness 0.25 m
Volume (cu.m) 4.35 cu.m

Time Estimates
Projected Duration 1.00 day

Resource Estimates
Workers/mixer/day 5 workers
Cement 26 bags
Mason 1 workers
Workers 5 workers

Cost Estimates
ITEM RATE QTY UNIT COST
Cement 1,900.00 26 bags 49,400.00
Granite 145,000.00 0.3 trips 43,500.00
Sand 90,000.00 0.3 trips 27,000.00
Mason 3,500.00 1 nos 3,500.00
Workers 1,500.00 8 workers 12,000.00
TOTAL 135,400.00

Edge Restraint for Paving

Length (m) 252.00 m
Width 0.60 m
Thickness 0.20 m
Volume (cu.m) 30.24 cu.m

Time Estimates
Projected Duration 1.00 day

Resource Estimates
Workers/mixer/day 5 workers
Cement 26 bags
Mason 1 workers
Workers 5 workers

Cost Estimates
ITEM RATE QTY UNIT COST
Cement 1,900.00 200 bags 380,000.00
Granite 145,000.00 2.0 trips 290,000.00
Sand 90,000.00 2.0 trips 180,000.00
Concrete Mixer 15,000.00 2 nos 30,000.00
Workers 1,500.00 28 workers 42,000.00
TOTAL 922,000.00
Stanchion Foundations
Pad Footings

Y12 (column base)

BT length 1.75 m
BB length 1.75 m
Rebar length 3.50 m
Qunatity per foorting 18.00
Nos. of foorings 26.00
Total 1,638.00 m
Nos of rebar full lengths 150
Quantity in tons 1.78 tons

Y16 (column main bars)

Rebar length 1.30 m
Quantity per footing 12.00
Nos. of footings 26.00
Total 405.60 m
Nos of rebar full lengths 37 lengths
Quantity in tons 0.79 tons

Y10 (Stirrup 1)
Rebar length 2.40 m
Qunatity per foorting 16.00 nos
Nos. of foorings 26.00 nos
Total 998.40 m
Nos of rebar full lengths 92 nos
Quantity in tons 0.76 tons

Y10 (Stirrup 2)
Rebar length 1.40 m
Qunatity per foorting 32.00 nos
Nos. of foorings 26.00 nos
Total 1,164.80 m
Nos of rebar full lengths 107 nos
Quantity in tons 0.88 tons

SUMMARY
Y12 1.78 tons
Y16 0.79 tons
Y10 1.64 tons
TOTAL 4.20 tons

Resource Estimates
Worker output ton per day 0.40 tons
Projected Duration 5.00 days
Nos. of workers 2.10 workers

Cost Estimates
ITEM RATE QTY UNIT COST
Y12 145,000.00 1.78 tons 257,515.32
Y16 160,000.00 0.79 tons 125,840.00
Y10 145,000.00 1.64 tons 237,802.91
Binding wire 7,500.00 1.00 roll 7,500.00
Workers 5,000.00 11 workers 52,531.10
 TOTAL 681,189.33

Upper Floor Slab

Y12
BT length 10.40 m
BB length 7.40 m
BT QTY 31.00 nos
BB QTY 46.00 nos
Total 662.80 m
Nos of rebar full lengths 66
Quantity in tons 0.86 tons

SUMMARY
Y12 0.86 tons
TOTAL 0.86 tons

Resource Estimates
Worker output ton per day 0.25 tons
Projected Duration 5.00 days
Nos. of workers 1.00 workers

Cost Estimates
ITEM RATE QTY UNIT COST
Y12 145,000.00 1.00 tons 145,000.00
Binding wire 7,500.00 1.00 roll 7,500.00
Workers 5,000.00 5 workers 25,000.00
TOTAL 177,500.00

Stairs
Y12
BT length 10.40 m
BB length 7.40 m
BT QTY 31.00 nos
BB QTY 46.00 nos
Total 662.80 m
Nos of rebar full lengths 66
Quantity in tons 0.86 tons

SUMMARY
Y12 0.86 tons
TOTAL 0.86 tons

Resource Estimates
Worker output ton per day 0.25 tons
Projected Duration 5.00 days
Nos. of workers 1.00 workers

Cost Estimates
ITEM RATE QTY UNIT COST
Y12 145,000.00 0.50 tons 72,500.00
Binding wire 7,500.00 1.00 roll 7,500.00
Workers 5,000.00 2 workers 10,000.00
TOTAL 90,000.00

Plinths
Y12
BT length 5.35 m
BB length 3.85 m
BT QTY 20.00 nos
BB QTY 28.00 nos
Total per plinth 214.80 m
Nos of plinths 6.00
Total length 1,288.80
Nos of rebar full lengths 129
Quantity in tons 1.66 tons

SUMMARY
Y12 1.66 tons
TOTAL 1.66 tons

Resource Estimates
Worker output ton per day 0.25 tons
Projected Duration 5.00 days
Nos. of workers 1.00 workers

Cost Estimates
ITEM RATE QTY UNIT COST
Y12 145,000.00 1.66 tons 241,130.32
Binding wire 7,500.00 1 roll 7,500.00
Workers 5,000.00 5 workers 25,000.00
M20 J TYPE Anchor bolts 200.00 36 nos 7,200.00
Base plates 4,000.00 18 nos 72,000.00
Expansion Joints 2,000.00 6 nos 12,000.00
Welding 5,000.00
TOTAL 369,830.32

Gate-House
Lintel
Rebar
Y12 6.45 m
Y10 0.97 m
Y12 8.00 nos
Y10 70.00 nos
Y12 5.16 lengths
Y10 6.79 lengths

Resource Estimates
Projected Duration 1.00 days
Nos. of workers 2.00 workers

Cost Estimates
ITEM RATE QTY UNIT COST
Y12 1,400.00 6.00 lengths 8,400.00
Y10 1,000.00 7.00 lengths 7,000.00
Binding wire 2,500.00 1.00 roll 2,500.00
Workers 5,000.00 1 workers 5,000.00
TOTAL 22,900.00

Roof Deck
Rebar (Y12)
BT 4.25 m
BB 4.12 m
BT 11.00 nos
BB 13.00 nos
BT 4.68 lengths
BB 5.36 lengths

Resource Estimates
Projected Duration 1.00 days
Nos. of workers 1.00 workers

Cost Estimates
ITEM RATE QTY UNIT COST
Y12 1,400.00 10.03 lengths 14,043.40
Binding wire 2,500.00 1.00 roll 2,500.00
Workers 5,000.00 3 workers 15,000.00
TOTAL 31,543.40

Generator House
Roof Deck
Rebar
Y12 7.50 m
Y10 9.00 m
Y12 41.00 nos
Y10 34.00 nos
Y12 30.75 lengths
Y10 30.60 lengths

Resource Estimates
Projected Duration 1.00 days
Nos. of workers 2.00 workers

Cost Estimates
ITEM RATE QTY UNIT COST
Y12 1,400.00 30.75 lengths 43,050.00
Y10 1,000.00 30.60 lengths 30,600.00
Binding wire 7,500.00 1.00 roll 7,500.00
Workers 5,000.00 4 workers 20,000.00
TOTAL 101,150.00
Blinding
Building Dimensions
Length (m) 43.50 m
Width (m) 12.00 m

Stanchion Foundations
Pad Footings
Length (m) 1.50 m
Width (m) 1.50 m
Depth (m) 0.30 m
Formwork Area 1.80 sq.m
Nos. of columns 26.00
Total Formwork Area 46.80 sq.m

Short columns
Length (m) 0.60 m
Width (m) 0.60 m
Depth (m) 0.90 m
Formwork Area 2.16 sq.m
Nos. of columns 26.00
Total Formwork Area 56.16 sq.m
TOTAL 102.96 sq.m

Time Estimates
Projected Duration 2.00 day

Resource Estimates
Carpenter output per day 15.00 sq.m
Carpenters per day 3.43
Labour per day 1.72
marine boards 35.75 boards
nails (25kg) 2.00 bags
tools lump sum

Cost Estimates
ITEM RATE QTY UNIT COST
marine boards 8,000.00 36 nos 288,000.00
nails (25kg) 4,000.00 2.00 bags 8,000.00
tools 10,000.00 1 lump sum 10,000.00
Carpenters 3,500.00 8 nos 28,000.00
Labour 1,500.00 4 nos 6,000.00
TOTAL 334,000.00

Upper Floor Slab

Slab Dimensions
Length (m) 12.45 m
Width (m) 6.45 m
Depth (m) 0.30 m
Formwork Area 11.34 sq.m

Time Estimates
Projected Duration 2.00 day

Resource Estimates
Carpenter output per day 15.00 sq.m
Carpenters per day 0.38
Labour per day 0.19
marine boards 3.94 boards
nails (25kg) 2.00 bags

Cost Estimates
ITEM RATE QTY UNIT COST
marine boards 8,000.00 4 nos 32,000.00
nails (25kg) 4,000.00 2 bags 8,000.00
Carpenters 3,500.00 8 nos 28,000.00
Labour 1,500.00 4 nos 6,000.00
TOTAL 68,000.00

Stairs
Slab Dimensions
Length (m) 12.45 m
Width (m) 6.45 m
Depth (m) 0.30 m
Formwork Area 11.34 sq.m

Time Estimates
Projected Duration 2.00 day

Resource Estimates
Carpenter output per day 15.00 sq.m
Carpenters per day 0.38
Labour per day 0.19
marine boards 3.94 boards
nails (25kg) 2.00 bags

Cost Estimates
ITEM RATE QTY UNIT COST
marine boards 8,000.00 4 nos 32,000.00
nails (25kg) 4,000.00 2 bags 8,000.00
Carpenters 3,500.00 8 nos 28,000.00
Labour 1,500.00 4 nos 6,000.00
TOTAL 68,000.00

Plinths
Slab Dimensions
Length (m) 5.00 m
Width (m) 3.50 m
Depth (m) 0.30 m
Formwork Area 5.10 sq.m
Nos. of Plinths 6.00
Total Formwork Area 30.60 sq.m

Time Estimates
Projected Duration 2.00 day

Resource Estimates
Carpenter output per day 15.00 sq.m
Carpenters per day 1.02
Labour per day 0.51
marine boards 10.63 boards
nails (25kg) 1.00 bags

Cost Estimates
ITEM RATE QTY UNIT COST
marine boards 8,000.00 10 nos 80,000.00
nails (25kg) 4,000.00 1 bags 4,000.00
Carpenters 3,500.00 2 nos 7,000.00
Labour 1,500.00 2 nos 3,000.00
TOTAL 91,000.00

Gatehouse
Slab Dimensions
Length (m) 3.65 m
Width (m) 3.00 m
Depth (m) 0.30 m
Formwork Area 3.99 sq.m

Time Estimates
Projected Duration 2.00 day

Resource Estimates
Carpenter output per day 15.00 sq.m
Carpenters per day 0.13
Labour per day 0.07
marine boards 1.39 boards
nails (25kg) 1.00 bags

Cost Estimates
ITEM RATE QTY UNIT COST
marine boards 8,000.00 2 nos 16,000.00
nails (25kg) 4,000.00 1 bags 4,000.00
Carpenters 3,500.00 1 nos 3,500.00
Labour 1,500.00 1 nos 1,500.00
TOTAL 23,500.00

Generator House
Slab Dimensions
Length (m) 8.00 m
Width (m) 6.50 m
Depth (m) 0.30 m
Formwork Area 8.70 sq.m

Time Estimates
Projected Duration 2.00 day

Resource Estimates
Carpenter output per day 15.00 sq.m
Carpenters per day 0.29
Labour per day 0.15
marine boards 3.02 boards
nails (25kg) 1.00 bags

Cost Estimates
ITEM RATE QTY UNIT COST
marine boards 8,000.00 3 nos 24,166.67
nails (25kg) 4,000.00 1 bags 4,000.00
Carpenters 3,500.00 2 nos 7,000.00
Labour 1,500.00 1 nos 1,500.00
TOTAL 35,166.67
Block Work
Foundation
Building Dimensions
Length (m) 43.50 m
Width (m) 12.00 m

Strip Footing Dimensions

Strip Footing
Total Length (m) 138.00 m
Wall Height (m) 1.38 m
Wall Area 190.44 sq.m

Time Estimates
Projected Duration 3.00 days

Resource Estimates
Area per man/day 8.00 sq.m
Total man-days 23.81 days
Masons 24 workers
Labourers 24 workers
Blocks 2,285.28 nos
Cement 57.13 bags
Sand 1 trips

Cost Estimates
ITEM RATE QTY UNIT COST
Blocks 220.00 2,285.28 nos 502,761.60
Cement 1,900.00 57.13 bags 108,550.80
Sand 90,000.00 1 trips 90,000.00
Mason 3,500.00 24 nos 83,317.50
Workers 1,500.00 24 bos 35,707.50
TOTAL 820,337.40

SERVICE AREA
GROUND FLOOR UPPER FLOOR
Building Dimensions Building Dimensions
Length (m) 43.50 m Length (m)
Width (m) 12.00 m Width (m)

Strip Footing Dimensions Strip Footing Dimensions

Strip Footing Strip Footing
Total Length (m) 51.50 m Total Length (m)
Wall Height (m) 3.10 m Wall Height (m)
Wall Area 159.65 sq.m Wall Area

Time Estimates Time Estimates

Projected Duration 3.00 days Projected Duration

Resource Estimates Resource Estimates

Area per man/day 8.00 sq.m Area per man/day
Total man-days 19.96 days Total man-days
Masons 20 workers Masons
Labourers 20 workers Labourers
Blocks 1,915.80 nos Blocks
Cement 47.90 bags Cement
Sand 2 trips Sand

Cost Estimates Cost Estimates

ITEM RATE QTY UNIT COST ITEM
Blocks 220.00 1,915.80 nos 421,476.00 Blocks
Cement 1,900.00 47.90 bags 91,000.50 Cement
Sand 90,000.00 2 trips 180,000.00 Sand
Mason 3,500.00 20 nos 69,846.88 Mason
Workers 1,500.00 20 bos 29,934.38 Workers
TOTAL 792,257.75

SIDES (COMPRESSOR AREA) BACK (COMPRESSOR AREA)

Building Dimensions Building Dimensions
Length (m) 43.50 m Length (m)
Width (m) 12.00 m Width (m)

Wall Wall
Total Length (m) 12.00 m Total Length (m)
Wall Height (m) 3.10 m Wall Height (m)
Wall Area 37.20 sq.m Wall Area

Time Estimates Time Estimates

Projected Duration 3.00 days Projected Duration

Resource Estimates Resource Estimates

Area per man/day 8.00 sq.m Area per man/day
Total man-days 4.65 days Total man-days
Masons 5 workers Masons
Labourers 5 workers Labourers
Blocks 446.40 nos Blocks
Cement 11.16 bags Cement
Sand 2 trips Sand

Cost Estimates Cost Estimates

ITEM RATE QTY UNIT COST ITEM
Blocks 220.00 446.40 nos 98,208.00 Blocks
Cement 1,900.00 11.16 bags 21,204.00 Cement
Sand 90,000.00 2 trips 180,000.00 Sand
Mason 3,500.00 5 nos 16,275.00 Mason
Workers 1,500.00 5 bos 6,975.00 Workers
TOTAL 322,662.00

Gate House
Building Dimensions
Length (m) 3.65 m
Width (m) 3.00 m

Strip Footing Dimensions

Strip Footing
Total Length (m) 12.65 m
Wall Height (m) 4.12 m
Wall Area 52.12 sq.m

Time Estimates
Projected Duration 3.00 days

Resource Estimates
Area per man/day 8.00 sq.m
Total man-days 6.51 days
Masons 7 workers
Labourers 7 workers
Blocks 625.42 nos
Cement 15.64 bags
Sand 1 trips

Cost Estimates
ITEM RATE QTY UNIT COST
Blocks 220.00 625.42 nos 137,591.52
Cement 1,900.00 15.64 bags 29,707.26
Sand 90,000.00 1 trips 90,000.00
Mason 3,500.00 7 nos 22,801.63
Workers 1,500.00 7 bos 9,772.13
TOTAL 289,872.53

Generator House
Building Dimensions
Length (m) 8.00 m
Width (m) 6.50 m

Strip Footing Dimensions

Strip Footing
Total Length (m) 29.00 m
Wall Height (m) 4.65 m
Wall Area 134.85 sq.m

Time Estimates
Projected Duration 3.00 days

Resource Estimates
Area per man/day 8.00 sq.m
Total man-days 16.86 days
Masons 17 workers
Labourers 17 workers
Blocks 1,618.20 nos
Cement 40.46 bags
Sand 1 trips

Cost Estimates
ITEM RATE QTY UNIT COST
Blocks 220.00 1,618.20 nos 356,004.00
Cement 1,900.00 40.46 bags 76,864.50
Sand 90,000.00 1 trips 90,000.00
Mason 3,500.00 17 nos 58,996.88
Workers 1,500.00 17 bos 25,284.38
TOTAL 607,149.75
 43.50 m
12.00 m

51.50 m
3.10 m
159.65 sq.m 319.30

3.00 days

8.00 sq.m
19.96 days
20 workers
20 workers
 1,915.80 nos
47.90 bags
2 trips

RATE QTY UNIT COST

220.00 1,915.80 nos 421,476.00
1,900.00 47.90 bags 91,000.50
90,000.00 2 trips 180,000.00
3,500.00 20 nos 69,846.88
1,500.00 20 bos 29,934.38
TOTAL 792,257.75
1,584,515.50 4962.466333

SSOR AREA)

43.50 m
12.00 m

37.00 m
6.20 m
229.40 sq.m 266.60

3.00 days

8.00 sq.m
28.68 days
29 workers
29 workers
2,752.80 nos
68.82 bags
2 trips

RATE QTY UNIT COST

220.00 2,752.80 nos 605,616.00
1,900.00 68.82 bags 130,758.00
90,000.00 2 trips 180,000.00
3,500.00 29 nos 100,362.50
1,500.00 29 bos 43,012.50
TOTAL 1,059,749.00
1,382,411.00 5185.337584
SERVICE AREA
Upper Floor Ground Floor
Rendering Rendering
Building Dimensions Building Dimensions
Length (m) 43.50 m Length (m) 43.50
Width (m) 12.00 m Width (m) 12.00

Strip Footing Dimensions Strip Footing Dimensions

Strip Footing Strip Footing
Total Length (m) 51.50 m Total Length (m) 51.50
Wall Height (m) 3.10 m Wall Height (m) 3.10
Wall Area 319.30 sq.m Wall Area 319.30
Thickness (m) 0.03 m Thickness (m) 0.03

Time Estimates Time Estimates

Projected Duration 3.00 days Projected Duration 3.00

Resource Estimates Resource Estimates

Area per man/day 10.00 sq.m Area per man/day 10.00
Total man-days 31.93 days Total man-days 31.93
Masons 32 workers Masons 32
Labourers 32 workers Labourers 32
Cement 60.00 bags Cement 60.00
Sand 1 trips Sand 1

Cost Estimates Cost Estimates

ITEM RATE QTY UNIT COST ITEM RATE
Cement 1,900.00 60.00 bags 114,000.00 Cement 1,900.00
Sand 90,000.00 1 trips 90,000.00 Sand 90,000.00
Mason 3,500.00 32 nos 111,755.00 Mason 3,500.00
Workers 1,500.00 32 nos 47,895.00 Workers 1,500.00
TOTAL 363,650.00

COMPRESSOR AREA
SIDES BACK
Rendering Rendering
Building Dimensions Building Dimensions
Length (m) 43.50 m Length (m) 43.50
Width (m) 12.00 m Width (m) 12.00

Wall Strip Footing

Total Length (m) 12.00 m Total Length (m) 37.00
Wall Height (m) 3.10 m Wall Height (m) 6.20
Wall Area 74.40 sq.m Wall Area 458.80
Thickness (m) 0.03 m Thickness (m) 0.03

Time Estimates Time Estimates

Projected Duration 3.00 days Projected Duration 3.00

Resource Estimates Resource Estimates

Area per man/day 10.00 sq.m Area per man/day 10.00
Total man-days 7.44 days Total man-days 45.88
Masons 7 workers Masons 46
Labourers 7 workers Labourers 46
Cement 30.00 bags Cement 70.00
Sand - trips Sand 2
Cost Estimates Cost Estimates
ITEM RATE QTY UNIT COST ITEM RATE
Cement 1,900.00 30.00 bags 57,000.00 Cement 1,900.00
Sand 90,000.00 - trips - Sand 90,000.00
Mason 3,500.00 7 nos 26,040.00 Mason 3,500.00
Workers 1,500.00 7 nos 11,160.00 Workers 1,500.00
TOTAL 94,200.00

Gate-House
Building Dimensions
Length (m) 43.50 m
Width (m) 12.00 m

Wall Dimensions
Total Length (m) 12.65 m
Wall Height (m) 4.12 m
Wall Area 52.12 sq.m
Thickness (m) 0.03 m

Time Estimates
Projected Duration 3.00 days

Resource Estimates
Area per man/day 10.00 sq.m
Total man-days 5.21 days
Masons 5 workers
Labourers 5 workers
Cement 9.00 bags
Sand 1 trips

Cost Estimates
ITEM RATE QTY UNIT COST
Cement 1,900.00 9.00 bags 17,100.00
Sand 90,000.00 0.5 trips 45,000.00
Mason 3,500.00 5 nos 18,241.30
Workers 1,500.00 5 nos 7,817.70
TOTAL 88,159.00

Generator House
Building Dimensions
Length (m) 8.00 m
Width (m) 6.50 m

Wall Dimensions
Total Length (m) 29.00 m
Wall Height (m) 4.65 m
Wall Area 134.85 sq.m
Thickness (m) 0.03 m
Volume 4.05 cu.m

Time Estimates
Projected Duration 3.00 days

Resource Estimates
Area per man/day 10.00 sq.m
Total man-days 13.49 days
Masons 13 workers
Labourers 13 workers
Cement 9.00 bags
Sand 1 trips

Cost Estimates
ITEM RATE QTY UNIT COST
Cement 1,900.00 25.00 bags 47,500.00
Sand 90,000.00 0.5 trips 45,000.00
Mason 3,500.00 13 nos 47,197.50
Workers 1,500.00 13 nos 20,227.50
TOTAL 159,925.00
m
m

m
m
sq.m 638.60 19.16
m

days

sq.m
days
workers
workers
bags
trips

QTY UNIT COST

60.00 bags 114,000.00
1 trips 90,000.00
32 nos 111,755.00
32 nos 47,895.00
TOTAL 363,650.00
727,300.00 1138.897588

m
m

m
m
sq.m 533.20 16.00
m

days

sq.m
days
workers
workers
bags
trips
QTY UNIT COST
70.00 bags 133,000.00
2 trips 180,000.00
46 nos 160,580.00
46 nos 68,820.00
TOTAL 542,400.00
636,600.00 1193.923481
Building Dimensions
Length (m) 43.50 m
Width (m) 12.00 m

Excavation Dimensions
Strip Footing
Length of Excavation (m) 138.00 m
Width of Excavation (m) 0.68 m
Depth (m) 1.00 m
Volume (cu.m) 93.84 cu.m

Time Estimates
Projected Duration 3.00 days

Resource Estimates
Vol per man/day (cu.m) 2.00 cu.m
Total man-hours 46.92 hrs
Workers 16 workers

Cost Estimates
cost per length (NGN) 500.00 NGN
Total Cost 69,000.00 NGN
Cost per cu.m 735.29 NGN
Windows
ITEM QTY UNIT RATE AMOUNT
1.2 by 1.2 11 nos. 11,000 121,000
0.9 by o.9 2 nos. 7,000 14,000
TOTAL 135,000

Doors
ITEM CODE QTY UNIT RATE AMOUNT
Std plywood doors D1 2 nos. 11,000 22,000
Std aluminum glass pane D2 3 nos. 18,000 54,000
Std security doors D3 1 nos. 90,000 90,000
Double swing door D4 1 nos. 25,000 25,000
Toilet door D5 3 nos. 8,000 24,000
10 TOTAL 215,000

NOTES
Internal doors are standard plywood or glass/aluminium frame in one or two areas.

External doors are standard security doors with the exception of the front entrance which will be aluminium frame with glass panes. There will be a burglar

Gate House
Windows
ITEM QTY UNIT RATE AMOUNT
1.2 by 1.2 1 nos. 11,000 11,000
0.9 by o.9 1 nos. 7,000 7,000
TOTAL 18,000

Doors
ITEM CODE QTY UNIT RATE AMOUNT
Std plywood doors D1 1 nos. 11,000 11,000
Toilet door D5 1 nos. 8,000 8,000
2 TOTAL 19,000
e with glass panes. There will be a burglar proofing on the inside of this.
ITEM QTY UNIT RATE AMOUNT
0.7mm long span aluminum sheet (Tower) 757 sq.m 1,800 1,362,600
350mm Fascia board flashing 120 m 1,120 134,400
Eaves 120 m 650 78,000
Ridge capping 46 m 1,120 51,520
TOTAL 1,626,520