Page 1

JobTitle: ESTIMATE OF SECURITY HOUSE Date: June, 2022

ITEM DESCRIPTION OF WORK QTY UNIT RATE (N) AMOUNT (N)
2.00 SUB-STRUCTURE
Earth Work
Excavate oversite to remove vegetable soil average
2.02
150mm deep 101 M3 450 45,450
Excavate trench for foundation 450mm wide and
2.03 column base starting from stripped level depth not
exceeding 1,000mm. 89 M3 3,500 311,500
Level and compact bottom of trench excavation to
2.04
receive concrete 96 M2 500 48,000
Backfill with excavated materials around foundation
2.05
and remove surplus materials from site. 64 M3 500 32,000
Apply anti -termite treatment (Dieldrex-20) to sides
2.06
and bottom of excavation 83 M2 150 12,450
300mm thick compacted bed of laterite filling to
2.07
make up levels under bed in 150mm layers. 9 M3 3,500 31,500
300mm thick compacted bed of hardcore filling to
2.08
make up levels under bed 9 M3 4,800 43,200
TO COLLECTION 524,100
SUB-STRUCTURE CONTD
Concrete Work
Provide, place and compact 50mm thick plain in-
2.09
situ concrete mix ( 1:3:6) in blinding bed 0.36 M3 55,000 19,800
Provide, place and compact 150mm thick in-situ
2.10
concrete ( 1:3:6 mix) in foundation 2.25 M3 55,000 123,750
2.11 Ditto in column and column base (1:2:4 mix) 2 M3 55,000 110,000
2.12 Ditto 150mm thick floor slab (1:3:6 mix) 5.1 M3 55,000 280,500
Reinforcement
Provide, cut to sizes and fix 12mm diameter high
2.13
tensile reinforcement in
2.14 150mm thick columns 20 KG 950 19,000
2.15 Column base 14 KG 950 13,300
Provide, cut to sizes and fix 8mm diameter high
tensile reinforcement at 200mm ctrs as stirrups
in:
2.16 150mm x 150mm thick columns 18 KG 950 17,100
Provide, cut to sizes and lay single layer BRC Wire
2.17
Mesh A65 to receive concrete 44 M3 2,500 110,000
Form Work
Provide and fix sawn formwork support to:
2.18 Sides of columns 5 M2 1,500 7,500
2.19 Edges of floor slab 6 M2 1,500 9,000
Block Work
Provide and lay 150mm thick sandcrete hollow
2.20 blockwork bedded in cement and sand mortar 1:4
mix 192 M2 3,500 672,000
TO COLLECTION 1,381,950
Sub-Total: (2) SUB-STRUCTURE 1,906,050
 Page 2
JobTitle: ESTIMATE OF SECURITY HOUSE Date: June, 2022
ITEM DESCRIPTION OF WORK QTY UNIT RATE (N) AMOUNT (N)
3.00 SUPER-STRUCTURE FRAMES & WALLS
Block Work
Provide and lay 150mm thick sandcrete hollow
3.01 blockwork bedded in cement and sand mortar 1:4
mix in super-structure 312 M2 3,500 1,092,000
Form Work
Provide and fix sawn formwork support to:
3.02 Sides of columns 4 M2 1,500 6,000
3.03 Sides and soffits of beams 27 M2 1,500 40,500
Concrete Work
Reinforced in-situ concrete ( 1:2:4 - 12-19mm
aggregate) poured into sawn formwork:
3.04 150mm x 150mm thick columns 0.45 M3 65,000 29,250
3.05 225mm x 150mm thick lintel and roof beams 1.255 M3 65,000 81,575
Reinforcement
Provide, cut to sizes and fix 12mm diameter high
tensile reinforcement in
3.06 150mm x 150mm thick columns 32 KG 950 30,400
3.07 225mm x 150mm thick lintel and roof beams 183 KG 950 173,850
Provide, cut to sizes and fix 8mm diameter high
tensile reinforcement at 200mm centres as
stirrups in:
3.08 150mm x 150mm thick columns 14 KG 950 13,300
3.09 225mm x 150mm thick lintel and roof beams 92 KG 950 87,400
Sub-Total: (3) SUPER-STRUCTURE FRAMES & WALLS 1,554,275
4.00 ROOFING & CEILING
Treated Sawn Hardwood Roof Members
4.01 75mm x 100mm wall plate 21 M 1,400 29,400
4.02 50mm x 150mm tie beams. 37 M 1,150 42,550
4.03 50mm x 100mm rafters @ 1200mm centres 38 M 900 34,200
4.04 50mm x 100mm Kingpost/struts 128 M 900 115,200
4.05 50mm x 75mm purlins 72 M 600 43,200
4.06 50mm x 50mm noggins @ 600mm centres 124 M 700 86,800
4.07 25mm x 250mm facia board. 21 M 1,200 25,200
Roof Covering
Supply and install 0.55mm thick long span aluminium
4.08 roofing sheets fixed to wooden trusses (measured
separately) 93 M2 5,500 511,500
4.09 Ridge capping 9 M 3,500 31,500
4.10 Cladding over Fascia board 21 M 1,500 31,500
4.11 Eave trimers 21 M 2,000 42,000
Ceiling Covering
Provide and install PVC ceiling board nailed to
4.12
hardwood noggins (measured separately) 29 M2 3,500 101,500
Sub-Total: (4) ROOFING & CEILING 1,094,550
 Page 3
JobTitle: ESTIMATE OF SECURITY HOUSE Date: June, 2022
ITEM DESCRIPTION OF WORK QTY UNIT RATE (N) AMOUNT (N)
5.00 DOORS & WINDOWS
Doors
5.01 Single swing door size 900 x 2100mm high 3 NR 45,000 135,000
Windows
Supply and install Aluminium profile G.M.P sliding
window fitted with 5mm thick tinted glass, insect
sreen mesh complete with fiitings, locks and other
accessories in accordance with manufacturer's
standard
5.02 Overall window size 900 x 1200mm 1 NR 35,000 35,000
5.03 Overall window size 850 x 600mm 2 NR 25,000 50,000
Burglary Proof
Supply and fix burglary proof fabricated with 50mm
tabular square pipe to suite the following
5.04 Window of size 900mm x 1200mm high 1 NR 25,000 25,000
5.05 Ditto 850mm x 600mm high 2 NR 15,000 30,000
Sub-Total: (5) DOORS & WINDOWS 275,000
6.00 ELECTRICAL WORK
Supply and fix the following:
6.01 13A 1-Gang switch socket outlet 7 NR 12,000 84,000
6.02 15A 1-Gang switch socket outlet 1 NR 1,500 1,500
6.03 100A Cut out fuse 2 NR 3,000 6,000
6.04 60w ceiling mounted fitting 6 NR 1,800 10,800
6.05 60w Bulkhead fitting 3 NR 1,500 4,500
6.06 Distribution board 1 NR 2,500 2,500
6.07 Ceiling fan 1 NR 29,000 29,000
Allow provsional sum for complete earthing system
6.08 with 1500mm long earth electrode, earth mat, clamp,
cables and other requirements and connections
1 L/S 60,000 60,000
Allow provisional sum for conduit piping, electrical
cables, wiring and all other necessary
6.09
accessories/items including connecting electricity to
the building. 1 L/S 150,000 150,000
Sub-Total: (6) ELECTRICAL WORK 348,300
7.00 PLUMBING

Allow provisional sum for rain water, sanitary, cold

7.01
water installation including connection to water line.
1 L/S 100,000 100,000
Supply and fix the following:
7.02 Twyford low level wc suit complete. 1 NR 55,000 55,000
7.03 Twyford wash hand basin 1 NR 15,000 15,000
7.04 Chromium plated toilet roll holder 1 NR 55,000 55,000
7.05 600mm long towel rail with end bracket 1 NR 10,000 10,000
7.06 600mm x 450mm wall mirrow 1 NR 10,000 10,000
7.07 Floor drain 1 NR 12,000 12,000
Provide, fix, and install borehole, tank stand with all
7.08
necessary acessoies 1 L/S 1,500,000 1,500,000
Sub-Total: (7) PLUMBING 1,757,000
 Page 4
JobTitle: ESTIMATE OF SECURITY HOUSE Date: June, 2022
ITEM DESCRIPTION OF WORK QTY UNIT RATE (N) AMOUNT (N)
8.00 PLASTERING
Plastering
15mm thick cement and sand (1:6) rendering to
8.01
internal and external surfaces of walls 112 M2 1,800 201,600
Sub-Total: (8) PLASTERING 201,600
9.00 FINISHING
Wall Tiles
12mm thick cement and sand screeded bed 1:3 mix
9.01
floated to receive ceramic wall tiles in toilet 35 M2 2,500 87,500
Supply and lay 400mm x 250mm x 6mm thick
9.02
ceramic wall tiles to cement and sand backing 1:3 mix.
36 M2 4,500 162,000
Floor Tiles
42mm thick cement and sand screeded bed 1:3 mix
9.03
floated on floor to receive vitrified ceramic floor tiles.
65 M2 2,500 162,500
Supply and lay 300mm x 300mm x 6mm thick fully
9.04 vitrified ceramic floor tiles to cement and sand
backing 1:3 mix. Rate include 100mm high skirting
65 M2 4,500 292,500
9.05 Ditto 300mm x 300mm x 6mm thick in toilet. 1.23 M2 3,000 3,690
Painting
Prepare and apply three coats of Berger Emulsion
paint on.
9.06 Rendered walls 83 M2 1,500 124,500
9.07 Ditto on burglary proof (Gloss) 1 L/S 15,000 15,000
Sub-Total: (9) PLASTERING 847,690

SUMMARY
2.00 SUB-STRUCTURE 1,906,050

3.00 SUPER-STRUCTURE FRAMES & WALLS 1,554,275

4.00 ROOFING & CEILING 1,094,550

5.00 DOORS & WINDOWS 275,000

6.00 ELECTRICAL WORK 348,300

7.00 PLUMBING 1,757,000

8.00 PLASTERING 847,690

9.00 FINISHING 847,690

TOTAL ESTIMATED AMOUNT 8,630,555

TOTAL AMOUNT IN WORDS: Five Million, Eight Hundred and Sixty-Seven Thousand, Three Hundred and
Fifty Naira Only