Anda di halaman 1dari 34

ESTIMATE FOR THE COMPLETION OF THREE STIRES AND GARAGE AT GBETSELE -TEMA

ITEM DESCRIPTION QTY PRICE AMOUNT


CONCRETE WORK

Reinforced in-situ concrete (1:2:4 -19mm aggregate);

A Cement bags for beams 5 12.00 60

B Trips of sand (6m³) double axle 1 280.00 280

C Trips of quarry chippings (6m³ ) double axle 1 550.00 550

Reinforcement

D 12mm diameter in columns 6 15.00 90

E 8mm diameter in links 3 10 30

F Binding wire (roll) 30

Formwork

G 50mm nails (pound) 1 8 8

H 75mm nails (box) 1 12 12

J 100mm nails (box) 1 15 15

CONCRETE WORK 1075


Carried to summary

ROOFING

K Roofing sheet 83 28.00 2324.00

L Ridge cap, 450mm girth 60 3.00 180.00

ROOFING
Carried to summary 2504

1/1
ITEM DESCRIPTION QTY PRICE AMOUNT
CARPENTRY
Sawn treated hardwood

A 50 x 150mm Rafters 57 12 1,764.00

B 50 x 75mm Purlins 18 10 180.00

C 50 x 50mm Battens 70 7 490

D Ceiling noggings 65 7 455

E Roofing nails (bx) 3 20.00 60

F Felt (1 roll) 60

G 50mm nails (pound) 1 12 12

H 75mm nails (box) 2 18.00 36

J 100mm nails (box) 2 18.00 36


CARPENTRY
Carried to summary 3093

JOINERY
K 25 x 300mm fascia board 29 15 312.00

Doors(panelled)

L 900 x 2100mm 6 80.00 480

Ironmongery

M Brass butt hinges 6 5.00 30

N Mortice locks 6 40.00 240

JOINERY
Carried to summary 1062

METALWORK

Provisional sum of GH¢5000.00 for portable metal gates


P with lock 5000.00

Q Provisional sum of GH¢400.00 for fixing metal gates 400.00

METALWORK
Carried to summary 1/2 5400
ITEM DESCRIPTION QTY PRICE AMOUNT
ELECTRICAL INSTALLATION

Provisional sum of GH¢800.00 for Electrical


A wiring,Trunking and Fittings. Item 800.00

ELECTRICAL INSTALLATION
Carried to summary 800

PLASTERWORK AND OTHER FINISHES, ETC

B Cement bags for plastering blockwalls 27 12 324

C Cement bags for concrete floor 7 12 84

Floor tiles

D 450 x 450mm ceramic floor tiles / m² ( 87m²) 1,740.00

E Tile grout 3 8.00 24.00

F Tile cement (Permafix) 7 8.50 59.50

G Ceramic skirting (pcs) 356 1.50 534.00

H Plastic T&G panel for ceiling (86m²) 1,112.00

PLASTERWORK AND OTHER FINISHES, ETC


Carried to summary 3878

GLAZING
Aluminium glazed sliding windows (Italian)

J 4050 x2100mm (sliding door) 3 1000 3000

K 650 x 1200mm (sliding window) 2 390.00 780

M 600 x 1500mm (sliding window) 1 410 410

GLAZING
Carried to summary 4190

1/3
ITEM DESCRIPTION QTY PRICE AMOUNT

PAINTING AND DECORATION

A 3 Coats Leyland Emulsion paint (bkt) 7 18.00 126.00

B Gloss oil paint (gal) 4 18.00 72

C Turpentine (gal) 2 25.00 50

D Putty filler (bkt) 1 17.00 17

E Solognium Wood preservative (gal) 1 25.00 25

F Desban wood preservative (gal) 1 16.00 16

PAINTING AND DECORATION


Carried to summary 306

1/4
ITEM DESCRIPTION QTY PRICE AMOUNT
SUMMARY

(SUPERSTRUCTURE)

CONCRETE WORK 1075

ROOFING 2504

CARPENTRY 3093

JOINERY 1062

METAL WORK 5400

ELECTRICAL INSTALLATION 800

PLASTERWORK AND OTHER WALL AND CEILING


FINISHINGS IN-SITU FINISHINGS. 3878

GLAZING 4190

PAINTING AND DECORATION 306


22308
ADD
Preliminaries includes;

Transportation, onloadind & offloading & stacking of


materials on site, water for works,site clearance etc.) 10% 2231

ADD
Labour and supervision 33% 7361

ADD
Contingencies 10% 2231

TOTAL COST 34130

ALL PRICES ARE FROM THE OPEN MARKET,TEMA


(APRIL, 2011)

1/5
GBETSELE -TEMA
ESTIMATE FOR THE CONSTRUCTION OF SCALE BUSINESS OFFICE AT COMM.1-TEMA
ITEM DESCRIPTION QTY PRICE AMOUNT
( A.) SUBSTRUCTURE
FILLING
Trips of gravel for hardcore filling (12m³) double axle, compact
A in 150mm layers thick(Amasaman) 1 350 350

Trips of sand for backfilling around foundation (12m³) double


B axle(Amasaman) 1 280 280

CONCRETE WORK
Plain in-situ concrete (1:3:6 -38mm aggregate);

C Cement bags for blinding 75mm thick 1 12.00 12

D Cement bags for strip foundation 6 12.00 72

Reinforced in-situ concrete (1:2:4 -19mm aggregate);

E Cement bags for concrete floor bed. 17 12.00 204

F Cement bags for column bases 5 12.00 60

G Cement bags for columns 3 12.00 36

H Trips of sand (12m³) double axle 1 280.00 280

J Trips of stones(12m³) double axle 1 350.00 350

K Trips of quarry chippings (12m³ ) double axle 1 550.00 550

Reinforcement

L 12mm diameter in columns 14 15.00 210

M 8mm diameter in links 5 10 50

N Binding wire (roll) 1 60.00 60

Formwork

P Wawa boards for profile and formwork 16 12.00 192

Q 25 x 150mm Wooden pegs 18 2 36


c/f 2742
1/1
ITEM DESCRIPTION QTY PRICE AMOUNT
Formwork cont'd 2742

A 50 x 100mm timber scantlings 4 9.00 36

B 50mm nails (pound) 1 8 8

C 75mm nails (box) 1 18.00 18

D 100mm nails (box) 1 18.00 18

BLOCKWORK

E 150mm thick block pieces 445 1 623

F Cement bags for laying blockwalls 10 12.00 120

SUBSTRUCTURE
Carried to summary 3565

1/2
(B.) SUPERSTRUCTURE
ITEM DESCRIPTION QTY PRICE AMOUNT
CONCRETE WORKS

A Cement bags for columns 10 12.00 120

B Cement bags for lintel 11 12.00 132

C Trip of sand (12m³) double axle 1 280.00 280

D Trip of quarry chippings (12m³ ) double axle 1 540.00 540

Reinforcement

E 12mm diameter in columns 13 15.00 195

F 12mm diameter in lintels 16 15.00 240

G 8mm diameter in links 10 10.00 100

CONCRETE WORKS
Carried to summary 787

BLOCKWORK

H 150mm thick block pieces 869 1.40 1217

J Cement bags for laying blocks 20 12.00 240

BLOCKWORK
Carried to summary 1457

ROOFING
CORRUGATED OR TROUGHED ROOFING
0.6mm long span corrugated aluminium sheet roofing as
described:-
Roof covering with two corrugations side lap fixed to
K hardwood purlins at 1050mm centres. 1200 X 2400mm 20 28.00 560.00

L Ridge cap, 450mm girth 52 3.00 156.00

M Roofing nails (bx) 2 20.00 40

N Felt (1 roll) 50

ROOFING
Carried to summary 1/3 806
ITEM DESCRIPTION QTY PRICE AMOUNT
CARPENTRY
Sawn treated hardwood

A 50 x 150mm Purlins 18 9 1,764.00

B 50 x 75mm Rafters 18 10 180.00

C 50 x 50mm sprockets 2 7 14

CARPENTRY
Carried to summary 1958

JOINERY
D 25 x 300mm fascia board 9 15 312.00

Doors(panelled)
E 1400 x 2100mm 1 190 190

F 900 x 2100mm 2 80.00 160

Ironmongery

G Brass butt hinges 6 5.00 30

H Mortice locks 4 40.00 160

JOINERY
Carried to summary 852

METALWORK
Provisional sum of GH¢1700.00 for fixing burglar proofing to
J Sliding door w2indows 1700.00

METALWORK
Carried to summary 1700

PLUMBING INSTALLATION
K Toilet roll holders 1 5 5

L TWYFORD W.C. suite 1 230.00 230

M TWYFORD Wash hand basin (pedestal) 1 160.00 160

N Provisional sum of GH¢500.00 for plumbing installation . 500

PLUMBING INSTALLATION
Carried to summary 1/4 895
ITEM DESCRIPTION QTY PRICE AMOUNT
ELECTRICAL INSTALLATION

Provisional sum of GH¢800.00 for Electrical wiring,Trunking


A and Fittings. Item 800.00

ELECTRICAL INSTALLATION
Carried to summary 800.00

PLASTERWORK AND OTHER FINISHES, ETC

B Cement bags for plastering blockwalls 27 12 324

C Cement bags for screeding concrete floor 5 12 60

Floor tiles

D 400 x 400mm ceramic floor tiles / m² ( 320m²) 21 25.00 525.00

E Tile grout 5 8.00 40.00

F Tile cement (Permafix) 10 8.50 85.00

Wall tiles

G 200 x 300mm ceramic floor tiles / m² ( 166m²) 8 18.00 1,660.00

C/F 2,694.00

H Tile grout 3 8.00 24.00

J Tile cement (Permafix) 6 8.50 51.00

K Plastic T&G panel for ceiling/ m² (386m²) 21 12.50 262.50

PLASTERWORK AND OTHER FINISHES, ETC


Carried to summary 5726

GLAZING
Aluminium glazed sliding windows (Italian)

L 1800 x2100mm (sliding door) 1 580.00 580

M 2700 x 1200mm (sliding window) 1 390.00 390

1/5 c/f 970


ITEM DESCRIPTION QTY PRICE AMOUNT

b/f 970

A 1800 x 1200mm 3 260.00 780

B 700 x 600mm 1 60.00 60

GLAZING
Carried to summary 1810

PAINTING AND DECORATION

C 3 Coats Leyland Emulsion paint (bkt) 7 18.00 126.00

D Gloss oil paint (gal) 1 18.00 18

E Turpentine (gal) 1 25.00 25

F Putty filler (bkt) 1 17.00 17

G Solognium Wood preservative (gal) 1 25.00 25

H Desban wood preservative (gal) 1 16.00 16

J 150mm wide painting brush for emulsion paint 2 3.00 6

K 150mm wide painting brush for gloss oil paint 2 1.50 3

SUPERSTRUCTURE
Carried to summary 236

1/6
SUMMARY
ITEM DESCRIPTION QTY PRICE AMOUNT
SUBSTRUCTURE 3565

(SUPERSTRUCTURE)

CONCRETE WORK 787

BLOCKWORK 1457

ROOFING 806

CARPENTRY 1958

JOINERY 852

ELECTRICAL INSTALLATION 800.00

PLASTERWORK AND OTHER WALL AND CEILING


FINISHINGS IN-SITU FINISHINGS. 5726

GLAZING 1810

PAINTING AND DECORATION 236


17996
ADD
Preliminaries includes;

Setting out and excavation of works, transportation, offloading


& stacking of materials on site, water for works,site clearance
etc.) 10% 1800

ADD
Labour and supervision 33% 5939

ADD
Contingencies 10% 1800

TOTAL COST ###

ALL PRICES ARE FROM THE OPEN MARKET,TEMA


(MARCH, 2011)

1/7
M.1-TEMA
ESTIMATE FOR PROPOSED TWO STORY RESIDENCE AT PANTAN ,ACCRA
ITEM DESCRIPTION QTY PRICE AMOUNT
( A.) SUBSTRUCTURE
FILLING
Trips of gravel for hardcore filling (12m³) double axle,
A compact in 150mm layers thick(Amasaman) 11 380 4180

Trips of sand for backfilling around foundation (12m³)


B double axle(Amasaman) 1 280 280

CONCRETE WORK
Plain in-situ concrete (1:3:6 -38mm aggregate);

C Cement bags for blinding 75mm thick 2 12.00 24

D Cement bags for strip foundation 45 12.00 540

Reinforced in-situ concrete (1:2:4 -19mm aggregate);

E Cement bags for concrete floor bed. 193 12.00 2316

F Cement bags for column bases 25 12.00 300

G Cement bags for columns 25 12.00 300

H Trips of sand (12m³) double axle 2 280.00 560

J Trips of stones(12m³) double axle 1 350.00 350

K Trips of quarry chippings (12m³ ) double axle 3 550.00 1650

Reinforcement

L 12mm diameter in column bases 37 15.00 555

M 16mm diameter in columns 29 20.00 580

P 10mm diameter in links 21 10 210

Q Binding wire (roll) 1 60.00 60

Formwork

R Wawa boards for profile and formwork 39 12.00 468

S 25 x 150mm Wooden pegs 77 2 154


c/f 11972
1/1
ITEM DESCRIPTION QTY PRICE AMOUNT
Formwork cont'd 11972

A 50 x 100mm timber scantlings 45 9.00 405

B 50mm nails (pound) 1 12 12

C 75mm nails (box) 1 18.00 18

D 100mm nails (box) 1 18.00 18

BLOCKWORK

E 150mm thick block pieces 2,790 1 3906

F Cement bags for laying blockwalls 26 12.00 312

SUBSTRUCTURE
Carried to summary 16643
1/2
(B.) SUPERSTRUCTURE
Item Description Qty Price Amount
SUPERSTRUCTURE (GROUND & FIRST FLOORS)
CONCRETE WORKS
Reinforced in-situ concrete (1:2:4 -19mm aggregate);

A Cement bags for columns 51 12.00 612

B Cement bags for lintel and beam 86 12.00 1032

C Cement bags for concrete slab 136 12.00 1632

Precast moulded Circular columns,300mm diameter for


D entrance porch 2 180.00 360

E Trips of sand (12m³) double axle 2 280 560

F Trips of quarry chippings (12m³ ) double axle 4 550.00 2200

Reinforcement
`
G 16mm diameter in columns 129 20 2580

H 16mm diameter in beams and lintels 198 15 2970

J 12mm diameter in suspended concrete slab 337 15 5055

K 10mm diameter in links for columns 91 10.00 910

L 10mm diameter in stirrups in beams and lintels 200 10.00 2000

M Binding wire (roll) 25kg 1 60.00 60

Formwork

N Vertical sides and soffit of beams and lintels 60 12.00 720

P Vertical sides of column 45 12.00 540

Q Soffit of slabs 60 12.00 720

R Sides and soffit of stairs 10 12.00 120

S 50 x 100mm timber scantlings 66 9.00 594

T 50 x 100mm timber scantlings 23 9.00 207


c/f 2901
1/3
Item Description Qty Price Amount

Formwork cont'd 2901

A 50mm nails (pound) 2 12 24

B 75mm nails (box) 4 18.00 72

C 100mm nails (box) 2 18.00 36

CONCRETE WORKS
Carried to summary 14979

BLOCKWORK

D 100mm thick block pieces 7,865 1 11011

E Cement bags for laying blocks and on concrete roof slab 81 12.00 972

BLOCKWORK
Carried to summary 11983

ROOFING
Provisional sum of GH¢13,870.42 for fixing 0.40mm
METALEX Aluzinc M Panel, ridge and eave cap,eave and
F side trims,0.50mm Chromadek gutter, and M clips. 13,870.42
(Tel; +233-021-810938/9)

G Silicon (bx) 5 100.00 500

H 38mm (2½") roofing nails (bx) 6 20.00 120

J Screws and Rebates 60

ROOFING
Carried to summary 14550

CARPENTRY
Sawn treated hardwood

K 50 x 150mm Purlins 109 12 1,764.00

L 50 x 75mm Jack Rafters 86 9 65.00

M 50 x 75mm Valley Rafters 23 9 70.00


N 50 x 50mm sprockets 30 6 80

CARPENTRY
Carried to summary 1/4 1979
Item Description Qty Price Amount
JOINERY

A 50 x 150mm door frame 17 12 204.00

B 25 x 300mm fascia board 41 12 312.00

Doors(panelled)

C 150 x2100mm 1 350 350

D 900 x 2100mm 10 150 1500

E 750 x 2100mm 8 90 720

Ironmongery

F Brass butt hinges 21 5.00 105

G Mortice locks 19 45.00 855

JOINERY
Carried to summary 3530

METALWORK
Provisional sum for PASICO Turn-key shutter vertical
G sliding garage door,(2850 x 2100mm) 1 4500.00 4500
(+233-021-666791)

Provisional sum of GH¢3,500.00 for fixing burglar proofing


J to doors and windows. 3,500.00
METALWORK
Carried to summary 8000

PLUMBING INSTALLATION
K Toilet roll holders 7 10.00 70

L Towel rails 4 20.00 80

M TWYFORD W.C. suite 7 250.00 1750

N TWYFORD Wash hand basin (pedestal) 7 160.00 1120


P Enamelled cast iron bath tub 5 200.00 1000

c/f 2900
1/5
Item Description Qty Price Amount

Plumbing installation cont'd 2900

Double bowl stainless steel sink with single bowl and


A double drainer 1 160.00 160

B Enamelled bath tub set 1 350.00 350

C Multi stainless steel telephone shower 3 120.00 360

Allow the provisional sum of GH¢ 1500.00 for builders work


D in connection with plumbing installation. 1500

PLUMBING INSTALLATION
Carried to summary 6390

ELECTRICAL INSTALLATION

Provisional sum of GH¢4,500.00 for Electrical


E wiring,Trunking and Fittings. Item 4,500.00

ELECTRICAL INSTALLATION
Carried to summary 4500

PLASTERWORK AND OTHER FINISHES, ETC

F Cement bags for plastering blockwalls 78 12 936

G Cement bags for plastering concrete floor soffit. 20 12 240

Floor tiles

H 400 x 400mm ceramic floor tiles / m² ( 86m²) 18.00 1,548.00

J 400 x 400mm porcelain floor tiles / m² ( 455m²) 20.00 9,100.00

K Ceramic skirting (pcs) 356 1.50 534.00

L Porcelain skirting (pcs) 1589 2.00 3,178.00

M Tile grout 32 8.00 256.00


N Tile cement (Permafix) 106 8.50 901.00
c/f 16,159.00
1/6
Item Description Qty Price Amount
Plaster work con't 16159

Wall tiles

A 200 x 300mm ceramic floor tiles / m² ( 118m²) 14.00 1,652.00

B Tile grout 8 8.00 64.00

C Tile cement (Permafix) 27 9.50 256.50

F Plastic T&G panel for ceiling/ m² (501m²) 11.50 5,762.00

PLASTERWORK AND OTHER FINISHES, ETC


Carried to summary 24428

GLAZING
Aluminium glazed sliding windows (Italian)

E 1500 x 1200mm 2 450 900

F 1800 x 1200mm 15 500 7500

G 1200 x 1200mm 3 350 1050

H 900 x 600mm 7 300 2100

150 x150 x100mm glass block (coloured) 533 6 3198

GLAZING
Carried to summary 14748

PAINTING AND DECORATION

J Leyland Emulsion paint (bkt) 38 21.00 798.00

K Gloss oil paint (gal) 4 18.00 72

L Turpentine (gal) 2 25.00 50

M Putty filler (bkt) 4 17.00 68

N Solognium Wood preservative (gal) 2 25.00 50


P Desban wood preservative (gal) 2 16.00 32
c/f 1020
1/7
Item Description Qty Price Amount

Painting and decoration con't 1020

A Wood lacquer (gal) 3 25.00 75

B 150mm wide painting brush for emulsion paint 5 7 35

C 150mm wide painting brush for gloss oil paint 5 5 25

Allow the provisional sum of GH¢ 10,000.00 for Balustrade


and fixing. ###

SUPERSTRUCTURE
Carried to summary ###
1/8
SUMMARY
Item Description Qty Price Amount

SUBSTRUCTURE 16643

(SUPERSTRUCTURE)

CONCRETE WORK 14979

BLOCKWORK 11983

ROOFING 14550

CARPENTRY 1979

JOINERY 3530

ELECTRICAL INSTALLATION 4500

PLASTERWORK AND OTHER WALL AND CEILING


FINISHINGS IN-SITU FINISHINGS. 24428

GLAZING 14748

PAINTING AND DECORATION 11155


118495
ADD
Preliminaries includes;

Setting out and excavation of works, transportation,


offloading & stacking of materials on site, water for
works,site clearance etc.) 10% 11849

ADD
Supervision 15% 17774

Labour 35% 41473

ADD
Contingencies 10% 11849

TOTAL COST ###


ALL PRICES ARE FROM THE OPEN MARKET,TEMA
(APRIL, 2011) 1/9