PREPARED BY HABCO NIG LTD FOR BLUE FOUNTAIN NIG LTD January, 2025

GATE HOUSE, FDN TO ROOF FACILITY MANAGER/ GATE HOUSE

GROUP ELEMENT Nr. 1 SUBSTRUCTURE

SUBSTRUCTURE (PROVISIONAL)
D GROUNDWORK

D20 EXCAVATING AND FILLING

EXCAVATING IN NORMAL FIRM GROUND

Excavation
A. Excavating top soil, maximum depth not exceeding
150mm. m2 79 100% 79.00 200.00 15,800.00

Trench Excavation
B. Excavating trenches, width exceeding 0.3m maximum
depth not exceeding 2.00mm m3 19 100% 19.00 1,500.00 28,500.00

Pits for concrete foundation;(7No)

C. Excavating pits maximum depth not
exceeding 2.00m m3 28 100% 28.00 2,000.00 56,000.00

DISPOSAL

D. Excavated materials off site, in spoil

heap away from site m3 26 100% 26.00 800.00 20,800.00

FILLING
E. Filling to excavations, average thickness
exceeding 250mm, materials arising from
excavations m3 21 100% 21.00 700.00 14,700.00

Filling to make up levels

F. Filling to make up levels, average thickness
exceeding 250mm, laterite materials obtained
off site m3 16 100% 16.00 1,200.00 19,200.00

Rock laterite hardcore

G. Rock laterite hardcore exceeding 250mm thick;
obtained off site; depositing in layers 150mm
maximum thickness; compacted and consolidated
under beds m3 12 100% 12.00 1,500.00 18,000.00

E10: INSITU CONCRETE

Plain Insitu Concrete
Vibrated Grade 15.
H. Blinding beds, thickness not exceeding 50mm
thick; poured on earth surfaces. m3 1 100% 1.00 10,000.00 10,000.00
Carried to collection 183,000.00 -

Prepared by:
January, 2024
Habcon NIg Ltd
PREPARED BY HABCO NIG LTD FOR BLUE FOUNTAIN NIG LTD January, 2025

SUBSTRUCTURE (Cont'd)
E10: INSITU CONCRETE
Plain Insitu Concrete
Vibrated Grade 20
A. Foundations, 150 - 450mm thick m3 8 100% 8.00 10,000.00 80,000.00

Reinforced Insitu Concrete

Vibrated Grade 20

B. Columns bases m3 8 100% 8.00 10,000.00 80,000.00

C. Regular columns m3 1 100% 1.00 10,000.00 10,000.00
D. Beds; 150mm thick m3 6 100% 6.00 10,000.00 60,000.00
E. Tie Beam; 230mm thick m3 1 100% 1.00 10,001.00 10,001.00
F. Steps n.e 230mm thick m3 1 100% 1.00 10,000.00 10,000.00

E20: FORMWORK FOR IN SITU CONCRETE

Sawn formwork to:

G. Sides of Column Bases m2 15 100% 15.00 1,200.00 18,000.00

H. Sides of Regular columns m2 9 100% 9.00 1,200.00 10,800.00

I Sides of steps m2 4 100% 4.00 1,200.00 4,800.00

J Sides of Tie beam m2 14 100% 14.00 1,200.00 16,800.00

K Edges of ground slab not exceeding 250mm high m 17 100% 17.00 480.00 8,160.00

E30: REINFORCEMENT FOR IN SITU

CONCRETE

TMT' 'High tensile bars to BS 4449, straight and bent

Column bases
L 16mm Diameter bars t 0.20 100% 0.20 70,000.00 14,000.00
M 12mm Diameter bars t 1.00 100% 1.00 70,000.00 70,000.00
Columns
N 12mm Diameter bars t 0.12 100% 0.12 70,000.00 8,400.00
Tie beam
P 16mm Diameter bars t 0.12 100% 0.12 70,000.00 8,400.00
'TMT' Mild steel bars to BS 4449, bent
Stirrups
Q 10mm Diameter bars t 0.06 100% 0.06 70,000.00 4,200.00
Fabric mesh A142 weighing 2.22kg/m 2 laid
as detailed in manufacturer's manual
R Ground floor beds m2 79.00 100% 79.00 200.00 15,800.00
Carried to collection 429,361.00

Prepared by:
January, 2024
Habcon NIg Ltd
PREPARED BY HABCO NIG LTD FOR BLUE FOUNTAIN NIG LTD January, 2025

SUBSTRUCTURE (Cont'd)
Damp Proofing
A. 0.26mm polythene damp proof membrane lapped
450mm at all welted joints, laid on hardcore m2 79 100% 79.00 80.00 6,320.00

Surface Treatment
Pesticides: Dieldrex 20
B. Treating the bottom and surface of excavation m2 64 100% 64.00 80.00 5,120.00

F10 BRICK/BLOCK WALLING

BLOCKWORK; 225mm X 450mm NOMINAL;
LAID STRETCHER BOND; CEMENT MORTAR
(1:3)

C. 230mm thick filled solid with concrete

grade 15 in foundation m2 36 100% 36.00 1,000.00 36,000.00

CARRIED TO COLLECTION 47,440.00 -

Collections
PRRD/BFNL/DWAB/FMGH/1 183,000.00

PRRD/BFNL/DWAB/FMGH/2 429,361.00

PRRD/BFNL/DWAB/FMGH/3 47,440.00
GROUP ELEMENT Nr. 1 SUBSTRUCTURE
CARRIED TO SUMMARY 659,801.00

Prepared by:
January, 2024
Habcon NIg Ltd
PREPARED BY HABCO NIG LTD FOR BLUE FOUNTAIN NIG LTD January, 2025

GROUP ELEMENT NR. 2 SUPERSTRUCTURE

ELEMENT NR. 2A FRAMES

E10: In situ concrete

REINFORCED INSITU CONCRETE

VIBRATED GRADE 20

A. Regular Columns m3 5 100% 5.00 10,000.00 50,000.00

B. Beams m3 6 100% 6.00 10,000.00 60,000.00

E20: Formwork for in situ concrete

Sawn formwork to:

C. Sides of Regular Columns m2 73 100% 73.00 1,200.00 87,600.00

D. Sides and Soffit of Beams m2 62 100% 62.00 1,200.00 74,400.00

E30: Reinforcement for in situ concrete

'TMT' High tensile bars to BS 4449, straight and bent

Columns

E. 12mm Diameter bars t 0.40 100% 0.40 70,000.00 28,000.00

Beams
G. 16mm Diameter bar t 0.48 100% 0.48 70,000.00 33,600.00

'TMT' Mild steel bars to BS 4449, bent

Columns
J. 10mm Diameter bars t 0.10 100% 0.10 70,000.00 7,000.00

Beams

k. 10mm Diameter bars t 0.12 100% 0.12 70,000.00 8,400.00

ELEMENT NR. 2A FRAMES

CARRIED TO SUMMARY 349,000.00 -

Prepared by:
January, 2024
Habcon NIg Ltd
PREPARED BY HABCO NIG LTD FOR BLUE FOUNTAIN NIG LTD January, 2025

ELEMENT Nr. 2B ROOF

ROOF
E10: INSITU CONCRETE
REINFORCED INSITU CONCRETE
VIBRATED GRADE 20

A. Beams m3 3 100% 3.00 10,000.00 30,000.00

B. Fascia m3 4 100% 4.00 10,000.00 40,000.00
0.00
E20: FORMWORK FOR INSITU CONCRETE 0.00
Sawn formwork to: 0.00
C Sides of Beams m2 23 100% 23.00 1,200.00 27,600.00
D Soffit of Fascia m2 32 100% 32.00 1,200.00 38,400.00

E30: REINFORCEMENT FOR INSITU CONCRETE

'TMT' High tensile bars to BS 4449, straight (Provisional)

E 16mm Diameter bars in beams t 0.24 100% 0.24 70,000.00 16,800.00
F 12mm Diameter bars in Fascia t 0.32 100% 0.32 70,000.00 22,400.00
'TMT' Mild tensile bars to BS 4449, bent (Provisional) 70,000.00
G 10mm Diameter bars t 0.14 100% 0.14 70,000.00 9,800.00

H: CLADDING / COVERING
H72: Aluminium sheet coverings/flashings
0.55mm Queensway Aluminium Roofing Sheet RED Colour or other approved colour
fixed to Wood Purlins (measured seperately) all fixed
in accordance with manufacuturer's specifications
well screwed and bolted and lapped.

H Roof covering m2 50 0% 0.00 1,500.00

I Eaves trimming n.e 200mm girth m 20 0% 0.00 300.00
J Ridge capping n.e 600mm girth m 15 0% 0.00 600.00

CARPENTRY WORK
Treated Ikhimi or Iroko or other approved in.
K 50 X 50mm Nogging m 100 100% 100.00 150.00 15,000.00

L 50 X 75mm purlin. m 55 100% 55.00 150.00 8,250.00

-
M 50 x 150mm Tie Beam m 45 100% 45.00 150.00 6,750.00
-
L 50 x 150mm Rafter m 45 100% 45.00 150.00 6,750.00
-
O 50 x 150mm King post/Struts m 25 100% 25.00 150.00 3,750.00

ROOF: CARRIED TO SUMMARY 80,500.00

Prepared by:
January, 2024
Habcon NIg Ltd
PREPARED BY HABCO NIG LTD FOR BLUE FOUNTAIN NIG LTD January, 2025

ELEMENT Nr. 2E External Walls

F10 BRICK/BLOCK WALLING

BLOCKWORK; 225mm X 450mm NOMINAL;

LAID STRETCHER BOND; CEMENT MORTAR
(1:3)

A. 230mm thick hollow blocks m2 277 100% 277.00 800.00 221,600.00

B. 150mm thick hollow blocks m2 15 100% 15.00 800.00 12,000.00

GABLE END

C. 230mm thick filled solid with concrete

grade 15 in foundation m2 6 100% 6.00 800.00 4,800.00

SHADING BLOCKWALL AS SHADING DEVICE

D. 230mm thick hollow blocks m2 40 100% 40.00 800.00 32,000.00

ELEMENT Nr. 2C EXTERNAL AND INTERNAL WALLS

CARRIED TO SUMMARY 238,400.00 32,000.00

ELEMENT Nr. 2F WINDOWS AND DOORS

E10: In situ concrete

Reinforced Insitu Concrete
Vibrated Grade 20
A. Isolated Lintels m3 2 100% 2.00 10,000.00 20,000.00

E20: FORMWORK FOR IN SITU CONCRETE

Sawn formwork to:

B. Side and Soffits of Isolated lintels m2 20 100% 20.00 1,200.00 24,000.00

E30: Reinforcement for in situ concrete

'TMT' High tensile bars to BS 4449, straight. (Provisional)

C. 12mm Diameter bars t 0.16 100% 0.16 70,000.00 11,200.00

'TMT' Mild steel bars to BS 4449, bent. (Provisional)

D. 10mm Diameter bars t 0.04 100% 0.04 70,000.00 2,800.00

ELEMENT Nr. 2D WINDOWS AND DOORS

CARRIED TO SUMMARY 58,000.00 -

SUMMARY

2 GROUP ELEMENT Nr. 2 SUPERSTRUCTURE -

A. ELEMENT Nr. 2A FRAMES 0.00 349,000.00

B. ELEMENT Nr. 2B ROOF #REF! 145,000.00 80,500.00

C. ELEMENT Nr. 2C EXTERNAL AND INTERNAL WALLS 0.00 238,400.00 32,000.00

D. ELEMENT Nr. 2D WINDOWS AND DOORS 0.00 58,000.00 -

790,400.00 112,500.00

GROUP ELEMENT Nr. 2 SUPERSTRUCTURE

CARRIED TO GENERAL SUMMARY 790,400.00 112,500.00

Prepared by:
January, 2024
Habcon NIg Ltd
PREPARED BY HABCO NIG LTD FOR BLUE FOUNTAIN NIG LTD January, 2025

Prepared by:
January, 2024
Habcon NIg Ltd
PREPARED BY HABCO NIG LTD FOR BLUE FOUNTAIN NIG LTD January, 2025

GENERAL SUMMARY

1 GROUP ELEMENT Nr. 1 SUBSTRUCTURE 659,800.00 -

2 GROUP ELEMENT Nr. 2 SUPERSTRUCTURE 790,400.00 112,500.00

TO GRAND GENERAL SUMMARY 0.00 1,450,200.00 112,500.00

Prepared by:
January, 2024
Habcon NIg Ltd