Item Description Qty Unit Rate Amount

A POP Ceiling 180.00 Sq.m 5,000.00 900,000.00

B Tiling 350.00 Sq.m 500.00 175,000.00
C Cement for Tiling 40.00 Nr 4,200.00 168,000.00
D Soak Away and Septic Tank Sum 500,000.00
E Internal Door installation 8.00 Nr 5,000.00 40,000.00
F Electrcial fittings and Internal Lighting 4.00 Nr 70,000.00 280,000.00

G Painting and screeding on Internal and 501.00 Sq.m 1,200.00 601,200.00

External Wall.
Painting and rendering on Fence 363.00 Sq.m 800.00 290,400.00
H Kitchen Cabinet and Wardrobe 4.00 Nr 200,000.00 800,000.00

J External Fence, External Lighting and Gate Sum 600,000.00

fortification
K External Filling 12.00 Trip 75,000.00 900,000.00
L Gate, Generator House and Entrance Slab Sum 300,000.00
M Interlocking Stones 200.00 Sq.m 6,000.00 1,200,000.00
N Sanitary fittings Installations 8.00 Nr 10,000.00 80,000.00
Water Tank Stand and external Plumbing
P (1Nr 2hp Pumps and 2Nr Water 2000 litres Sum 850,000.00
tanks)
Q Connection to Main Electrical supply Sum 450,000.00
R Engineer's Supervision Charges Sum 150,000.00
TOTAL ₦ 8,284,600.00

Logistics 100,000.00

4,700,000.00
3,584,600.00

Finance from the Client 4,844,200.00

Finance from the Project 3,440,400.00
Size of Septic Tank3x1.4x2.2
Excavation 12.77 Cu.m 400.00 5,106.00
Concrete Wall and 3.27 Cu.m 38,000.00 124,260.00
Reinforcement 0.39 Ton 480,000.00 188,352.00
Formwork 19.36 Sq.m 5,000.00 96,800.00

Concrete Slab 0.63 Cu.m 38,000.00 23,940.00

Reinforcement 0.09 Ton 480,000.00 45,360.00

Formwork 8.80 L.m 1,800.00 15,840.00

₦ 499,658.00

Water Tank

Water Tank Stand 1.00 Nr 400,000.00 400,000.00

Water Tank 4.00 Nr 45,000.00 180,000.00

Pumping Machine 4.00 Nr 65,000.00 260,000.00 130,000.00
Base for tank stand 1.00 Sum 150,000.00 150,000.00
External plumbing 1.00 Sum 20,000.00 20,000.00
₦ 1,010,000.00

3 Phase meter price in IKEDC is now 117,910.69

Single phase is 63,061.32

4 nr 3 phase - 117,910.69 -
1nr Single phase 5.00 63,061.32 315,306.60
₦ 315,306.60
Item Description Qty Unit Rate Amount
A POP Ceiling 180.00 Sq.m 5,000.00 900,000.00
B Tiling 350.00 Sq.m 500.00 175,000.00
C Cement for Tiling 40.00 Nr 4,200.00 168,000.00
D Soak Away and Septic Tank Sum 500,000.00
E Internal Door installation 8.00 Nr 5,000.00 40,000.00
F Electrcial fittings and Internal Lighting 4.00 Nr 70,000.00 280,000.00

G Painting and screeding on Internal and 501.00 Sq.m 1,200.00 601,200.00

External Wall.
H Kitchen Cabinet and Wardrobe 4.00 Nr 200,000.00 800,000.00
J Sanitary fittings Installations 8.00 Nr 10,000.00 80,000.00
Water Tank Stand and external Plumbing
K (1Nr 2hp Pumps and 2Nr Water 2000 litres Sum 850,000.00
tanks)
L Connection to Main Electrical supply Sum 450,000.00
TOTAL ₦ 4,844,200.00
Item Description Qty Unit Rate Amount
A Painting and rendering on Fence 363.00 Sq.m 800.00 290,400.00

B External Fence, External Lighting and Gate Sum 600,000.00

fortification
C External Filling 12.00 Trip 75,000.00 900,000.00
D Gate, Generator House and Entrance Slab Sum 300,000.00
E Interlocking Stones 200.00 Sq.m 6,000.00 1,200,000.00
F Engineer's Supervision Charges Sum 150,000.00
TOTAL ₦ 3,440,400.00