TOTAL ESTIMATED CONTRACT SUM = N 3,749,277,409.

61
ARCHITECTURE
5m 4.75% N 5,000,000.00
next 10m 4.50% N 10,000,000.00
next 15m 4.25% N 15,000,000.00
next 45m 4.00% N 45,000,000.00
Next 75m 3.50% N 75,000,000.00
Next 150m 3.00% N 150,000,000.00
Next 200m 2.50% N 200,000,000.00
over 500m 1.75% N 3,249,277,409.61
TOTAL FEE =
STAGE 1&2 15%
STAGE 3 0%
TOTAL FEE DUE
STRUCTURAL ENGINEERING
5m 3.00% N 5,000,000.00
next 10m 2.50% N 10,000,000.00
next 15m 2.25% N 15,000,000.00
next 45m 2.00% N 45,000,000.00
Next 75m 1.75% N 75,000,000.00
Next 150m 1.50% N 150,000,000.00
Next 200m 1.25% N 200,000,000.00
over 500m 1.00% N 3,249,277,409.61
TOTAL FEE =
STAGE 1&2 30%
STAGE 3 0%
TOTAL FEE DUE

5m 1.95% N 5,000,000.00
next 10m 1.75% N 10,000,000.00
next 15m 1.55% N 15,000,000.00
next 45m 1.35% N 45,000,000.00
Next 75m 1.15% N 75,000,000.00
Next 150m 1.00% N 150,000,000.00
Next 200m 0.85% N 200,000,000.00
over 500m 0.65% N 3,249,277,409.61
TOTAL FEE =
STAGE 1&2 30%
STAGE 3 0%
TOTAL FEE DUE
QUANTITY SURVEYING
5m 2.75% N 5,000,000.00
next 10m 2.50% N 10,000,000.00
next 15m 2.30% N 15,000,000.00
next 45m 2.00% N 45,000,000.00
 Next 75m 1.75% N 75,000,000.00
Next 150m 1.40% N 150,000,000.00
Next 200m 1.00% N 200,000,000.00
over 500m 0.80% N 3,249,277,409.61
TOTAL FEE =
STAGE 1&2 0%
STAGE 3 0%
TOTAL FEE DUE
LAND SURVEYING
5m 4.50% N 5,000,000.00
next 10m 4.50% N 10,000,000.00
next 15m 4.25% N 15,000,000.00
next 45m 4.00% N 45,000,000.00
Next 75m 3.50% N 75,000,000.00
Next 150m 3.00% N 150,000,000.00
Next 200m 2.50% N 200,000,000.00
over 500m 1.75% N 3,249,277,409.61
TOTAL FEE =
STAGE 1&2 0%
STAGE 3 0%
TOTAL FEE DUE
SUMMARY
ARCHITECTURAL N 10,816,853.20
STRUCTURAL N 12,057,832.23
QUANTITY SURVEYING N 0.00
MECHANICAL & ELECTRICAL N 15,777,181.90
LAND SURVEYING N 0.00
TOTAL N 38,651,867.33
BREAKDOWN

discounted fees
ARCHITECTURAL N 10,816,853.20
STRUCTURAL N 12,057,832.23
QUANTITY SURVEYING N 0.00
MECHANICAL & ELECTRICAL N 15,777,181.90

N 38,651,867.33

Project Presentation using

4 Nos of 3-d perspectives N 200,000.00
Rendered Walkaround
 N 237,500.00
N 450,000.00
N 637,500.00
N 1,800,000.00
N 2,625,000.00
N 4,500,000.00
N 5,000,000.00
N 56,862,354.67
N 72,112,354.67
N 10,816,853.20
N 0.00
N 10,816,853.20

N 150,000.00
N 250,000.00
N 337,500.00
N 900,000.00
N 1,312,500.00
N 2,250,000.00
N 2,500,000.00
N 32,492,774.10
N 40,192,774.10
N 12,057,832.23
N 0.00
N 12,057,832.23
mechanical electrical
N 97,500.00 N 97,500.00
N 175,000.00 N 175,000.00
N 232,500.00 N 232,500.00
N 607,500.00 N 607,500.00
N 862,500.00 N 862,500.00
N 1,500,000.00 N 1,500,000.00
N 1,700,000.00 N 1,700,000.00
N 21,120,303.16 N 21,120,303.16
N 26,295,303.16 N 26,295,303.16
N 7,888,590.95 N 7,888,590.95
N 0.00 N 0.00
N 7,888,590.95 N 7,888,590.95

N 137,500.00
N 250,000.00
N 345,000.00
N 900,000.00
 N 1,312,500.00
N 2,100,000.00
N 2,000,000.00
N 25,994,219.28
N 33,039,219.28
N 0.00
N 0.00
N 0.00

N 225,000.00
N 450,000.00
N 637,500.00
N 1,800,000.00
N 2,625,000.00
N 4,500,000.00
N 5,000,000.00
N 56,862,354.67
N 72,099,854.67
N 0.00
N 0.00
N 0.00

12,886,765,550.80
-9,137,488,141.19
SL&A percentage N 41,444,374.48
344%
1,788,559,569.00
530,992,970.55
1,257,566,598.45

estimated number of
consultancy:sketch sheets required for
design/concept- showing classroom
stage/working drawings, blocks, Auditorium & production of approval
schedules ancillary buildings production of originals drawings
N 5,408,426.60 40 N 164,000.00 N 656,000.00
N 6,028,916.11 65 N 266,500.00 N 1,066,000.00
N 0.00 0 N 0.00 N 0.00
N 7,888,590.95 72 N 295,200.00 N 1,180,800.00

N 19,325,933.66 N 725,700.00 N 2,902,800.00

 tender documents for
construction and
reissuances to other correspondence/letters/ph
ARCON, COREN consultants as otocopies/dispatch/
stamping etc necessary MISCELLANEOUS
N 540,842.66 N 656,000.00 N 3,391,543.94
N 602,891.61 N 1,066,000.00 N 3,027,459.50
N 0.00 N 0.00 N 0.00
N 788,859.09 N 1,180,800.00 N 4,442,859.85

N 1,932,593.37 N 2,902,800.00 N 10,861,863.30

 TOTAL ESTIMATED CONTRACT SUM = N 750,000,000.00
ARCHITECTURE
5m 4.75% N 5,000,000.00 N 237,500.00
next 10m 4.50% N 10,000,000.00 N 450,000.00
next 15m 4.25% N 15,000,000.00 N 637,500.00
next 45m 4.00% N 45,000,000.00 N 1,800,000.00
Next 75m 3.50% N 75,000,000.00 N 2,625,000.00
Next 150m 3.00% N 150,000,000.00 N 4,500,000.00
Next 200m 2.50% N 200,000,000.00 N 5,000,000.00
over 500m 1.75% N 250,000,000.00 N 4,375,000.00
TOTAL FEE = N 19,625,000.00
STAGE 1&2 60% N 11,775,000.00
STAGE 3 40% N 7,850,000.00
TOTAL FEE DUE N 19,625,000.00
STRUCTURAL ENGINEERING
5m 3.00% N 5,000,000.00 N 150,000.00
next 10m 2.50% N 10,000,000.00 N 250,000.00
next 15m 2.25% N 15,000,000.00 N 337,500.00
next 45m 2.00% N 45,000,000.00 N 900,000.00
Next 75m 1.75% N 75,000,000.00 N 1,312,500.00
Next 150m 1.50% N 150,000,000.00 N 2,250,000.00
Next 200m 1.25% N 200,000,000.00 N 2,500,000.00
over 500m 1.00% N 250,000,000.00 N 2,500,000.00
TOTAL FEE = N 10,200,000.00
STAGE 1&2 60% N 6,120,000.00
STAGE 3 40% N 4,080,000.00
TOTAL FEE DUE N 10,200,000.00
mechanical electrical
5m 1.95% N 5,000,000.00 N 97,500.00 N 97,500.00
next 10m 1.75% N 10,000,000.00 N 175,000.00 N 175,000.00
next 15m 1.55% N 15,000,000.00 N 232,500.00 N 232,500.00
next 45m 1.35% N 45,000,000.00 N 607,500.00 N 607,500.00
Next 75m 1.15% N 75,000,000.00 N 862,500.00 N 862,500.00
Next 150m 1.00% N 150,000,000.00 N 1,500,000.00 N 1,500,000.00
Next 200m 0.85% N 200,000,000.00 N 1,700,000.00 N 1,700,000.00
over 500m 0.65% N 250,000,000.00 N 1,625,000.00 N 1,625,000.00
TOTAL FEE = N 6,800,000.00 N 6,800,000.00
STAGE 1&2 75% N 5,100,000.00 N 5,100,000.00
STAGE 3 25% N 1,700,000.00 N 1,700,000.00
TOTAL FEE DUE N 6,800,000.00 N 6,800,000.00
QUANTITY SURVEYING
5m 2.75% N 5,000,000.00 N 137,500.00
next 10m 2.50% N 10,000,000.00 N 250,000.00
next 15m 2.30% N 15,000,000.00 N 345,000.00
next 45m 2.00% N 45,000,000.00 N 900,000.00
Next 75m 1.75% N 75,000,000.00 N 1,312,500.00
Next 150m 1.40% N 150,000,000.00 N 2,100,000.00
Next 200m 1.00% N 200,000,000.00 N 2,000,000.00
over 500m 0.80% N 250,000,000.00 N 2,000,000.00
TOTAL FEE = N 9,045,000.00
STAGE 1&2 75% N 6,783,750.00
 STAGE 3 25% N 2,261,250.00
TOTAL FEE DUE N 9,045,000.00
monthly fee over an 18-
SUMMARY total design review non resident supervision resident supervision reimbursables month period
ARCHITECTURAL N 28,028,880.79 N 11,775,000.00 N 7,850,000.00 N 6,300,000.00 N 2,103,880.79 N 1,557,160.04 196,250.00
STRUCTURAL N 11,293,481.99 N 6,120,000.00 N 4,080,000.00 N 1,093,481.99 N 627,415.67 102,000.00
QUANTITY SURVEYING N 9,691,440.82 N 6,783,750.00 N 2,261,250.00 N 646,440.82 N 538,413.38 90,450.00
MECHANICAL & ELECTRICAL N 15,057,975.99 N 10,200,000.00 N 3,400,000.00 N 1,457,975.99 N 836,554.22 136,000.00
TOTAL N 64,071,779.59 N 34,878,750.00 N 17,591,250.00 N 6,300,000.00 N 5,301,779.59 N 3,559,543.31 524,700.00

town planning approvals to be determined

 TOTAL ESTIMATED CONTRACT SUM = N 415,750,000.00
STRUCTURAL ENGINEERING
5m 3.00% N 5,000,000.00
next 10m 2.50% N 10,000,000.00
next 15m 2.25% N 15,000,000.00
next 45m 2.00% N 45,000,000.00
Next 75m 1.75% N 75,000,000.00
Next 150m 1.50% N 150,000,000.00
Next 200m 1.25% N 115,750,000.00
over 500m 1.00% N 0.00
TOTAL FEE =
STAGE 1&2 60%
STAGE 3 40%
TOTAL FEE DUE
SUMMARY
STRUCTURAL N 6,646,875.00
TOTAL N 6,646,875.00

STRUCTURAL design fees

Scale of fees N 3,988,125.00

Discount 0%

discounted fees N 3,988,125.00

BREAKDOWN
classroom blocks, Auditorium & ancillary
buildings 80

consultancy:concept design/ stage/ working

drawings, schedules N 2,193,468.75

production of originals N 968,000.00

production of approval drawings (8sets) N 128,000.00

COREN stamping/ certification etc N 199,406.25

tender/ construction documents &reissuances to

other consultants as necessary (6sets) N 144,000.00
correspondence/letters/ photocopies/ dispatch/
MISCELLANEOUS N 355,250.00
totalling N 3,988,125.00
00.00

N 150,000.00
N 250,000.00
N 337,500.00
N 900,000.00
N 1,312,500.00
N 2,250,000.00
N 1,446,875.00
N 0.00
N 6,646,875.00
N 3,988,125.00
N 2,658,750.00
N 6,646,875.00
 Building components from drawings issued. sq.m. perimeter
1 Raw materials 3300sq.m. On one level 3,300.00 314.00
2 Finished goods 2250sq.m on one level 2,250.00 247.00
3 Extrusion and bagging lines ranging from 17tons/hr to 32tons/hour. On 3 le 700.00 118.00
4 12 main silos expandable to 18 on 6 levels 575.00 110.00
5 2500 cu.m. Capacity silos 280.00 60.87
6 Soya oil and oil tanks 9.10 15.12
7 Produce discharge trenches handling 3200 cu.m and 2500cu.m. Respectively1,000.00 140.50
8 An underground conveyor belt system to feed the silos on two basement le 564.00 256.00
9 An administrative office on 3 floors. 323.00 84.60
levels otal floor a concrete rebar formwork filling
1.00 3,300.00 825.00 86,625.00 141.30 3,300.00
1.00 2,250.00 562.50 59,062.50 111.15 2,250.00
3.00 2,100.00 525.00 55,125.00 159.30 2,100.00
6.00 3,450.00 862.50 90,562.50 297.00 575.00
1.00 280.00 70.00 7,350.00 27.39 280.00
1.00 9.10 2.28 238.88 6.80 9.10
2.00 2,000.00 500.00 52,500.00 126.45
2.00 1,128.00 282.00 29,610.00 230.40
3.00 969.00 290.70 71,221.50 2,907.00 323.00
3,919.98 452,295.38 4,006.80 8,837.10
N 164,638,950.00 N 144,734,520.00 N 18,030,579.75 N 57,441,150.00
€ 365,864.33 € 321,632.27 € 40,067.96 € 127,647.00

structral steel total area ub

weight kg/m 24.8
wall 15 6
floor 36 25
roof 36 12
cutting steel-wall steel-floor steel-roof cladding
145,437.26 166,420.83 90,013.00 3,956.40
114,404.47 47,250.00 61,372.50 3,112.20
158,325.32 44,100.00 19,093.67 4,307.00
24,261.60 72,450.00 15,684.08 660.00
- 5,880.00 7,637.47
2,000.92 191.10 54.43
3,000.00 - 42,000.00
2,820.00 23,688.00
8,810.36
5,820.00 444,429.58 401,979.93 202,611.08 12,090.03
N 17,460,000.00 N 222,214,788.16 N 200,989,966.67 N 101,305,540.00 N 93,697,748.00
€ 38,800.00 € 493,810.64 € 446,644.37 € 225,123.42 € 208,217.22

angle channel
7.38 10.2 tonnage tonnage/sq.m.
20 25 551.4 36.76
25 25 1059.5 29.4305555556
72 15 981.96 27.2766666667
roofing silo services contingencies
3,300.00
2,250.00
700.00
575.00
280.00 2,629.58

1,011.60

323.00
7,428.00 3,641.18
N 57,567,000.00 N 344,332,206.14 N 533,404,668.27 N 195,581,711.70
€ 127,926.67 € 765,182.68 € 1,185,343.71 € 434,626.03
total N 2,151,398,828.69
total € 4,780,886.29
N 107,569,941.43
fees €239,044.31
€ 5,019,930.60
estimate of contract
concrete cu.m 3,919.98 N 164,638,950.00
rebar kg 452,295.38 N 144,734,520.00
formwork sq.m 4,006.80 N 18,030,579.75
filling cu.m 8,837.10 N 57,441,150.00
cutting cu.m 5,820.00 N 17,460,000.00
steel-wall kg 444,429.58 N 222,214,788.16
steel-floor kg 401,979.93 N 200,989,966.67
steel-roof kg 202,611.08 N 101,305,540.00
cladding sq.m 12,090.03 N 93,697,748.00
roofing sq.m 7,428.00 N 57,567,000.00
silo sq.m 3,641.18 N 344,332,206.14
electrical and mechanical services sum N 533,404,668.27
contingencies sum N 195,581,711.70
sub total N 2,151,398,828.69
supervision fees N 107,569,941.43
total N 2,258,968,770.12
 € 365,864.33
€ 321,632.27
€ 40,067.96
€ 127,647.00
€ 38,800.00
€ 493,810.64
€ 446,644.37
€ 225,123.42
€ 208,217.22
€ 127,926.67
€ 765,182.68
€ 1,185,343.71
€ 434,626.03
€ 4,780,886.29
€ 239,044.31
€ 5,019,930.60