Substructure: Take Off List
Substructure: Take Off List
Foundation Trenches
TAKE OFF LIST External Girth
1 Site clearance Length
2 Topsoil removal & Disporsal of excavated material Width
###
3 Excavate for foundation trenches & Return fill and Ram 2/
4 Allow for keeping excavations free from storm and surface water
5 Risk of collapse Less (4/0.5/2/230)
6 Termite nests
7 Concrete footings & Ddt R.F.R and add Cartaway Add 2/3320
8 Half brickwalls & Brickforce
9 One brickwalls & Brickforce 2/1610
10 Hardcore 2/230
11 Poylthene sheeting
12 Concrete slab
13 Strike off and cure tops of concrete
Internal one brick thick walls
Site Clearance
Length Width
21,950 19000
Add 2/1000 2,000 2000
23,950 21000 deduct 3 x 230
Topsoil Removal
Foundation spread
690
Less 230 (wall)
2/
460 2/1045
230 .2/2580
Length ( Width
21,950 19000
Add 2/230 460 460
22,410 19,460
.4/4200
22.41 2/1685
19.46 Excavate to remove vegtable soil average depth 150 mm , 300 mm around external face of building including
436.10 disposal of excavated material to spoil heaps on site average distance n.e 10m
Deduct voids
Void 1
Length Width
6,168 3340
4,640
10,808
Void 2
Length Width
6,815 4545
less 2/1000 2,000 2000
4,815 2545
Void 3
Length Width deduct 18 x 115
10,745 1230
Void 4
Length Width Depth of excavations
3,315 1230
Void 5 less
Length Width
3,630 2400
1,230 1530
4,860 3930 100.03 Excavate for surface trenches n.e 2m deep commencing from N.G.L
0.69 &
0.85 58.66 Return, fill and ram
10.81 Ddt Ditto 14.41 &
3.34 36.10 Voids 0.69 Extra over for excavating in Hard pickable material
4.82 0.85 8.45 Allow 10%.................................................................
2.55 12.25 86.15 &
10.75 0.50 Ditto Rock
1.23 13.22 0.85 36.62 Allow 5%.................................................................
3.32 103.73
1.23 4.08
4.86 Storm Water
3.93 19.10
84.75 Item Allow for keeping the excavation free from storm, surface water and mud b
plumbing and baling.
Page 1
86.15
0.50 43.08
122.04
Concrete footings
1250
0.23 15.87 Ddt R.F.R
14.41 &
0.69 Add cartaway
0.23 2.29 1/2 (A+B)=
86.15 .=
0.50
0.23 9.91
28.07 m3
One Brickwalls
Brickwork height
1,000 (founding depth)
Add 300 (up to d.p.c)
1,300 1/2 (A+B)=
less 230 (Conc footing) .=
1,070
100.03
1.07 107.03 One brick walls in common bricks bonded with 1:4 cement sand mortar mix laid in stretcher bond
14.41 &
1.07 15.42 Brickforce suitable for One brickwallls Cotts Ref C2
122.45
x 3.92 m per m2……………………………………. 480 m (lineal)
86.15
1.07 Half brick wall in common bricks bonded with 1:4 cement sand mortar mix laid in stretcher bond
92.18 &
Brickforce suitable for half brickwallls Cotts Ref C1
x 3.92 m per m2………………………….. 361 m (lineal)
Page 2
Double lock up Garage
Dinning Room
Page 3
2.00 4.34 0.15 5.36
2.30 3.40
2.00 4.60 3.09
6.00 0.15 1.57
5.80 34.80 4.40
5.00 3.64
2.97 14.83 0.15 2.40
6.50 11.79
5.50 35.75 1.20
3.40 0.15 2.12
3.09 10.49 4.38
4.40 1.13
3.64 16.02 0.15 0.74
11.79 0.67
1.20 14.15 0.65
4.38 .1/2 0.15 0.07
1.13 4.95 1.47
0.67 0.74
.1/2 0.65 0.44 0.15 0.08
1.47 41.28
0.74 0.55
280.09
SUBSTRUCTURE TAKE OFF 7
Concrete Slab
Page 4
6.00
5.80
0.10 3.48
5.00
2.97
0.10 1.48
6.50
5.50
0.10 3.58
3.40
3.09
0.10 1.05
4.40
3.64
0.10 1.60
11.79
1.20
0.10 1.41
4.38
1.13
0.15 0.74
0.67
0.65
.1/2 0.10 0.04
1.47
0.74
0.10 0.05
27.77
Internal Girths
One brick thick walls
15,100 Sawn Formwork to sides of beams
Less 4/1/2/2/230
100.03
0.23 23.01 One layer of three ply bituminous felt sheeting well lapped at joints and junctions (measured net)
15.10
0.23 3.47 100.95 Sawn softwood formwork to sides of ring beam
88.22 0.25 25.24
0.12 10.59 99.11
37.07 m2 0.25 24.78
50.01
100.03
2.70 270.07 One brick walls in common bricks bonded with 1:4 cement sand mortar mix laid in stretcher bond
15.10 &
2.70 40.77 Brickforce suitable for One brick walls Cots Ref C2
310.84 x 2.94 m per m …………………………………….
2
914 m (Lineal)
88.22
2.70 Half brick wall in common bricks bonded with 1:4 cement sand mortar mix laid in stretcher bond
238.20 &
Brickforce suitable for Half brickwallls Cots Ref C2
x 2.94 m per m2……………………………………. 700 m (Lineal)
Page 5
Beam Filling
Beam Filling Height
3 Courses = 3 x 85
h= 255
100.03
0.26 Half brick thick beam filling in common bricks bonded with 1:4 cement sand mortar mix
25.51 m2
Wall Plate
Girth
100,025
Add 4/.1/2/2/114 456
100,481
100.48
100.48 114 x 38 Sawn softwood wall plate including galvanized hoop irons spaced at 1000 mm centers and build into
brickwork with both ends nailed to top of wall plate
38
l = 114 + (2 x 38)
l= 190
CEILING FINISHES
2/
Take off List
1 Plasterboard ceilings
2 Plaster to ceilings & Paint
3 Rhino cornice
4 Trap doors 2/
Plasterboard Ceilings
4.60
4.00 18.40
3.00 6.5 mm Plasterboard with close butt joints on and including 38 x 38 mm brandering at 400 mm centres one way to
2.69 8.06 underside of trusses at maximum 750 mm centres with joints scrimmed to receive plaster (elsewhere measured).
3.00 & 2/
2.18 6.54 One coat Rhinobond plaster and set in Rhinoset to Rhinoboard ceilings
2.46 &
0.60 1.47
1.58 Clean down and apply one undercoat and two finishing coats ceiling white on Plasterbord ceilings
0.12 0.18 2/
1.10
0.19 0.21
2.50
1.60 3.99
1.78 2/
0.97 1.73
3.40
2.75 9.35
2.99
1.25 3.74 2/
1.30
0.63 0.82
4.20
3.60 15.12
2.88 2/
1.69 4.85
1.69
1.20 2.02
4.20
4.00 16.80 2/
3.20
3.07 9.81
2.09
1.00 2.09
1.00 2/
1.00 1.00
3.07
2.37 7.26
Page 6
5.00
4.18 20.90
2.17 2/
2.00 4.34
2.30
2.00 4.60
6.00
5.80 34.80 2/
5.00
2.97 14.83
6.50
5.50 35.75
3.40 2/
3.09 10.49
4.40
3.64 16.02
11.79
1.20 14.15 2/
4.38
1.13 4.95
0.67
. /2
1
0.65 0.44
1.47 2/
0.74 0.55
275.23 m2
2/
2/
2/
2/
17.20 17.20 75 mm Rhino coved cornice including mitres, etc. FLOOR FINISHINGS
11.37 11.37 Take - off List
15.60 15.60 30 mm Cement Sand Screed
9.13 9.13 Ceramic Floor tiles
5.77 5.77 40 mm Screed including grano
16.40 16.40 Capert
12.53 12.53 Skirting
6.17 6.17
4.00 4.00 30 mm Screed & Ceramic Floor Tiles
10.87 10.87
18.36 18.36
8.34 8.34 4.60 Cement and sand (1:4) screed as described in 30 mm (Nominal) screed to
8.60 8.60 4.00 18.40 receive floor finishes (else-where measured).
23.60 23.60 3.00
15.93 15.93 2.69 8.06
24.00 24.00 3.00
12.97 12.97 2.18 6.54
16.08 16.08 2.46
236.92 0.60 1.47
1.58
Trap door 0.12 0.18
1.10
Extra for trimming for and forming trap door size 600 x 600 mm clear with 38 x 114 mm wrot rebated softwood
4 frame and 19 mm wrot softwood coverstrip all round. 0.19 0.21
4 2.50
1.60 3.99
1.78
WALL FINISHES 0.97 1.73
Take of List 3.40
1 Plastering & Paint to walls externally 2.75 9.35
2 Plastering & Paint to walls internally 2.99
External Plaster & Paint 1.25 3.74
Externally 1.30
External Girth 0.63 0.82
21,950 4.20
19,000 3.60 15.12
2/ 40,950 2.88
81,900 1.69 4.85
6,640 1.69
2,800 1.20 2.02
3,220 4.20
60 4.00 16.80
1,780 3.20
4,545 3.07 9.81
100,945 2.09
Page 7
Height 1.00 2.09
2,700 1.00
300 1.00 1.00
3,000 3.07
2.37 7.26
100.95 5.00
3.00 One coat cement plaster morta mix 1:4 including all labours with a fine woodfloat finish on walls externally 4.18 20.90
302.84 & 2.17
2.00 4.34
Prepare and apply three coats external quality P.V.A emulsion paint externally on wodfloat plaster finished walls 2.30
2.00 4.60
Internal Plaster & Paint 4.40
Height 3.64 16.02
2,700 159.29
17.20 Render one coat cement plaster and set in Rhinoset including all labours with a steel trowell finish on walls
2.70 46.44 inetrnally 40 mm Screed including Grano
11.37 &
2.70 30.70
15.60 Prepare and apply three coats internal quality P.V.A emulsion paint internally on fine steel trowel plastered walls 6.00 40 mm (Nominal) paving mix (1:4) and including untinted granolithic finish
2.70 42.12 5.80 34.80 including all labours
9.13 5.00
2.70 24.65 2.97 14.83
5.77 6.50
2.70 15.58 5.50 35.75
16.40 3.40
2.70 44.28 3.09 10.49
12.53 11.79
2.70 33.83 1.20 14.15
6.17 4.38
2.70 16.66 1.13 4.95
4.00 0.67
2.70 10.80 . /2
1
0.65 0.44
10.87 1.47
2.70 29.35 0.74 0.55
18.36 115.94
2.70 49.57
8.34
2.70 22.52
8.60 Ceramic Floor Tiles
2.70 23.22
23.60
2.70 63.72 3.00
15.93 2.69 8.06
2.70 43.01
350 x 350 x 6 mm Ceramic floor tile of approved colour and manufacturer
24.00 on and including cement sand (1:5) screed including all straight cutting and
2.70 64.80 point all joints in approved grout and on completion clean down to approval
12.97
2.70 35.02
16.08
2.70 43.42
639.68
Carpet
Skirting including quadrant
17.20 17.20
11.37 11.37 75 mm Wrot Meranti skirting including quadrant plugged and screwed to brickwall
15.60 15.60
9.13 9.13
5.77 5.77
16.40 16.40
12.53 12.53
6.17 6.17
4.00 4.00
10.87 10.87
18.36 18.36
8.34 8.34
8.60 8.60
23.60 23.60
15.93 15.93
24.00 24.00
12.97 12.97
16.08 16.08
236.92
Page 8
ROOF COVERINGS & RAINWATERGOODS ROOF COVERINGS AND RAINWATERGOODS TAKE - OFF
Valley Flashing
Take-off list
Roof Coverings
Interlocking concrete roof tiles
Ridge Cappings
Hip Cappings
Rainwater Goods
Valley Flashing
100 x 125 mm rectangular section Eaves gutter
Ditto Downpipes 0.6mm Galvanised sheet iron with riveted and soldered seams and joints
and all labours and dressings as required in valleys
Extra over for Outlet 51.03
Ditto eaves offset 51.03
Ditto long shoe
Ditto External Angle
Ditto Internal Angle
Precast concrete dripstone Gutters
Allow for testing all plumbing installations Girth
Add 4/2/400
Roof Coverings Add 4/2/38
Length Add 4/2/125
21950
Add 2/400 800 (eaves)
22750
Width
19000
Add 2/400 800 (eaves) 0.6mm Galvanised sheet iron with riveted and soldered seams and joints
19800 128.94 and all labours and dressings as required in valleys
128.94
Sec 25o
22.75 Concrete interlocking roof tiling to approved colour To roof plate level approximately 2750mm above ground level
19.80 on tiling battens spaced at 305mm centres at 25 degree pitch Paint to Gutters
497.02
Page 9
Ddt Ditto
128.94 Clean down, touch up, and apply one undercoat metal primer and two finish
0.23 coats high gloss enamel paint to galvanised iron gutters
Sec 25o Ddt Ditto 29.0124
10.81 Voids
Sec 25o 3.34 39.83
4.82 Downpipes
Sec 25o 2.55 13.52
10.75 22/3000
Sec 25o 1.23 14.58
3.32
Sec 25o 1.23 4.50 100x100mm Rectangular section rainwater pipe fixed to walls with 20x3mm
4.86 66.00 flat section mild steel two-piece bolted strap brackets with lugged anchors
3.93 21.07 66.00 cut and pinned to brickwork at not exceeding 1m centres, including painting
brackets and bolts to match
93.51
Paint to Downpipes
Ridge Cappings
5000 2/125
6230
8562
3667
8940 66.00 Clean down, touch up, and apply one undercoat metal primer and two finish
3630 0.35 coats high gloss enamel paint to galvanised iron gutters
36029 23.10
Half round ridge tiles laid on and including three ply bituminous felt soaker and bedded jointed and pointed in
36.03 cement/sand (1:3) mortar tinted to match colour of tiles Extra for Outlet
36.03 16
1 Extra for bottom outlet with splayed nozzle for 100x100mm rectangular
16 section rain water pipe
Hip Cappings
5000
8000 Eaves offset
8562 16
12000 1 Ditto eaves offset
8940 16
3630
46132
Shoe
Half round ridge tiles laid on and including three ply bituminous felt soaker and bedded jointed and pointed in 16
46.13 cement/sand (1:3) mortar tinted to match colour of tiles 1 Ditto Long shoe
46.13 16
RAINWATER GOODS
Take off list External Angle
Valley Flashing 14
100 x 125 mm rectangular section Eaves gutter & Paint 1 Ditto External Angle
Ditto Downpipes and Paint 14
Extra over for Outlet
Ditto eaves offset
Ditto long shoe
Ditto External Angle Internal Angle
Ditto Internal Angle 10
Precast concrete dripstone 1 Ditto Internal Angle
Allow for testing all plumbing installations 10
16
1 450 x 250 x 760mm Rainwater dripstone with segmental channel formed in top with one stopped endand one
16 discharging end.
Page 10
WINDOW TAKE OFF
Paint to window frame
TAKE OFF LIST
1 Set up in position and build in 2
2 Window Frames 3 0.53 Clean down, prime and apply one undercoat and two finishing coats high
3 Paint to steel window frame 2 0.95 3.02 gloss enamel paint to pressed steel window frames
4 Glazing 2 1.02 &
5 Deduct one Brickwall & Brickforce 2 0.95 3.88 Paint to buglar bar
6 Ditto external plaster & Paint 3 1.51
7 Ditto internal plaster & Paint 2 0.95 8.61
8 Plastering to internal reveals & Paint 3 1.02
9 Ditto externally 2 1.25 7.65
10 Precast concrete lintol 4 1.51
11 D.P.C Under cills 2 1.25 15.10
12 Window cills 2 2.00
Building In 1.25 10.00
2 0.53
19 Set up in position cross brace and buid in steel window frames n.e 5 m 2
0.65 0.69
19 & 2 2.00
Ditto lattice scroll buglar bar including all labours 0.65 2.60
2 2.04
2.16 8.81
2 3.05
Window Frame 2.16 13.18
73.53
3
1 Window frame type C1 size 533 x 951 mm
3
3 mm Clear Glazing
1
2 0.53
1 Window frame type C2F size 1022 x 951 mm 2 0.95 0.50 3 mm Clear sheet glass and glazing to steel sashes with linseed oil putty
2 1.51
3 0.95 2.87
1.02
4 1.25 3.83
3 1.51
1 Window frame type C4F size 1511 x 951 mm 2 1.25 7.55
3 2.00
1.25 5.00
2.00
0.65 1.30
Page 11
3 2.04
1 Window frame type D2F size 1022 x 1248 mm 2.16 4.41
3 3.05
2.16 6.59
32.04
4
1 Window frame type D4F size 1511 x 1248 mm 4mm Obscure Glazing
4
2
1.02
2 0.95 1.94
1 Window frame type D22F size 2000 x 1248 mm 1.51
2 2 0.95 1.43
0.53
0.95 1.01
4.38
3 0.53
0.95 1.51 Ddt common Brickwork 230
2 1.02 & brickwalls cotts
Ditto Brickforce suitable for one
1 Window frame type E22 size 2000 x 654 mm 0.95 1.94 Ref C2 after every 4th Course
1 3 1.51 x 2.94 m per m2………………………………….m (lineal)
0.95 4.30 &
3 1.02 Ditto external plaster
1.25 3.83 &
4 1.51 Ditto Paint
1 French door type ADAS2xSADA size 2038 x 2164 mm 1.25 7.55 &
1 2 2.00 Ditto internal plaster
1.25 5.00 &
0.53 Ditto Paint
0.65 0.34
2.00
1 French door type ADAS4xSADA size 3054 x 2164 mm 0.65 1.30
1 2.04
2.16 4.41
3.05
2.16 6.59
36.77
0 4
1,022 1 Pre-stressed precast concrete lintol size 650 x 230 x 150 mm
2/1248 2,496 4
3,518
0
1,511
2/1248 2,496 5
4,007 1 Pre-stressed precast concrete lintol size 1200 x 230 x 150 mm
0 5
2,000
2/1248 2,496
4,496
0 4
533 1 Pre-stressed precast concrete lintol size 2100 x 230 x 150 mm
2/654 1,308 4
1,841
0
2,000
2/654 1,308 1
3,308 1 Pre-stressed precast concrete lintol size 3200 x 230 x 150 mm
0 1
2,038
.2/2164 4,328
Page 12
6,366
0
3,054 D.P.C under cills
.2/2164 4,328
7,382
0.70
3 2.44 0.23 0.16 One layer of three ply bituminous felt sheeting under cills (measured nett)
0.12 0.88 One coat cement plaster to external reveals in narrow widths including all labours to a fine woodfloat finish . 1.20
2 2.92 & 0.23 0.28
0.12 0.70 2.10
3 3.41 One coat cement plaster to internal reveals in narrow widths including all labours to a fine steelfloat finish . 0.23 0.48
0.12 1.23 & 3.20
3 3.52 Prepare and apply one undercoat and to finishing coats internal/external quality P.V.A emulsion paint to reveals in 0.23 0.74
0.12 1.27 narrow widths externally 1.66
4 4.01 &
0.12 1.92 Prepare and apply one undercoat and to finishing coats internal/external quality P.V.A emulsion paint to reveals in
2 4.50 narrow widths Internally
0.12 1.08 External Cill
1.84
0.12 0.22
3.31
0.12 0.40 - Brick on edge external cill bedded in cement mortar mix 1:4 and pointing in
6.37 cement mortar with square ruled horizontal joints and flush perpends
0.12 0.76
7.38 Internal Cill
0.12 0.89
9.34 - One coat cement plaster to internal cill in narrow widths including all labour
0.12 to a fine woodfloat finish .
Precast Concrete Lintol -
-
533
Add 2/50 100 (Oerlap)
633
-
1,022
Add 2/50 100 (Oerlap)
1,122
-
1,511
Add 2/50 100 (Oerlap)
1,611
-
1,022
Add 2/50 100 (Oerlap)
1,122
-
1,511
Add 2/50 100 (Oerlap)
1,611
-
2,000
Add 2/50 100 (Oerlap)
2,100
-
533
Add 2/50 100 (Oerlap)
633
2
19 Set up in position cross brace and build in steel door frame n.e 5m2 19
19 2.08
Apply one primer coat , one undercoat and two finnishing coats High gloss enamel
0.86 paint to general surfaces of doors
67.76
Door Frame
19 Paint to Ditto
1 Standard pressed steel door frame size suitable for One brickwalls 879 x 2087 mm 2
Page 13
19 2
2.44
Clean down, touch up and apply one undercoat and two finnishing coats High gloss
1.22 enamel paint to metal doors
11.91
Painting to steel door frames
Girth Adjustments
2 x 2087 4174
Width 879 19
5,053 2.08 Ddt Common brickwork 230
0.86 &
Width 33.88 Ddt Brickforce suitable for 230 mm walls
W x2.94 m/ m2
45
&
Ddt External plaster
48 48 &
W + 1'' Ditto paint
&
DIMENSION W Ddt Internal plaster
P.B.S P.O.S P.NS &
51/2'' 51/8'' 43/4'' Ditto paint
10'' 95/8'' 91/4''
Door
Door Stop
4
1 44 mm External quality hardwood solid core flush door size 813 x 2032 mm
4 4 19 mm rubber door stop plugged and srcewed to wall
4
13
1 44 mm Internal quality softwood hollow core flush door size 813 x 2032 mm
13
Page 14
Ditto wth i.e
Hole for Big Pipe Geyser
Ditto for small pipe 2
Testing and commisioning 1 100 liter pressure geyser fixed with all the required accessories and
COLD WATER INSTALATION 2 adaptors and reducers including timber platform and fixing onto and
including galvanised drip tray
3
1 Shower rose fitted complete with Cobra multijet 4 function shower head wit
3 ball join connector, code 076MJ and Cobra Shower arm with wall flange . ±
158mm throw, code 027
Shower Tray
3
1 Cobra chinon luxury shower tray 1000x1000mm, code St-Chinon laid on
3 compacted sand bed
Stop cork
3
1 Undertile stop taps for hot and cold water supply to shower
3
Soap Dish
3
1 Cobra collete glass and stainless steel single soap dishes to shower area
3 code AC-0903-100
Towel rail
3
1 20mm Diameter chromium plated towel rail 1100mm long with two
3 chromium plated end brackets plugged to tiled wall
Mirror
3
1
3 6mm Plate glass mirror size 600 x 600mm with polished edges six times
holed for and screwed to plugs in wall with chromium plated screws and
rubber washers
PLUMBING & DRAINAGE TAKE - OFF 3 PLUMBING & DRAINAGE TAKE - OFF
WASTES AND VENTS
SOIL DRAINAGE
Waste Pipe under floors
Length Connecting Up
3000
2500
3400 Item Allow a provisional sum of Hundred dollars ($100, 00) for connecting new
1885 drainage system to municipal sewer
1500
1043
2/1000 2000 110 mm Diameter PVC Pipe laid in trenches
500
15828 8/800
5/230
Ditto fixed to walls 2/500
Length
1100
3400
1000
8/230 1840
8/1200 9600
16940
Page 15
Extra over P.V.C piping for 50 mm elbow
68.41 Promat Marley underground UPVC drainpipes and fittings and laying in
ground with plain solvent cement socketed running joints, including
16 68.41 excavation in pickable material to the required levels, keeping the exavation
1 Extra over P.V.C piping for 50 mm elbow dry, any necessary planking, strutting and staging , filling in and ramming
16 and removing and depositing surplus earth on site
Ditto Tee
Gully 14
1 Extra PVC pipes for PVC Junction 45 deg, 110mm, UY41
5 Assembled gulley trap UGB40 with 150x110mm diameter UPVC gulley head and grate, 110mm diameter outlet 14
5 jointed to drain, the whole set on and encased in concrete grade 10.T.20 minimum 150mm thick all round, carried
up to 150mm above ground as kerb and dished down to grating and finished smooth on all exposed faces
including excavation, formwork, filling in and ramming and removing and depositing surplus earth on site Ditto with Inspection eye
5
1 Extra Junction, 45˚, R/H, Inspection eye 110mm, UYA41
5
Two way vent valve
Collar Pan
Ditto with Inspection eye
4
1 Extra for fixing Straight Pan Collar, 110mm, SG40 4
4 1 4
P - Trap
Hole for Big Pipe
3
1 40 x 50 mm Rubber Sink combination Flexi `P' trap including joints to outlet of fitting and PVC pipe, MTB10
3 4
4 Hole through one brickwall for big pipe including builders work in connection
S - Trap
4
1 50 mm Flexi `S' trap including joints to outlet of fitting and PVC pipe Hole for Small Pipe
4
11 Hole through one brickwall for small pipe including builders work in
Bath - Trap 11 connection
2
1 40 x 50mm bath 'Flexi' 'P' trap and overflow combo MTB01
2
Testing
Shower - Trap
Item Allow a provisional sum of Hundred dollars ($80, 00) for testing and
3 commisioning new drainage system
1 40 x 50mm mini 'Flexi' 'P' trap to shower trays code MTM21
3
PLUMBING & DRAINAGE TAKE - OFF 5 PLUMBING & DRAINAGE TAKE - OFF
Allow a provisional sum of One Hundred And Eighty dollars ($180, 00) for connecting to existing municipal main
water supply
Water Meter
Allow a provisional sum of Two Hundred dollars ($200, 00) for the supply and fixing of the municipal water metre
Page 16
8175
700
6060
1800
6186
4640
5000
2370
2085
1000
12000
68411
68.41 25mm outside diameter PVC pipe, 6m lengths laid in trenches including excavations comencing from natural
68.41 ground level not exceeding 1m deep and 300mm wide with plain solvent cement running joints
15
15 Extra over PVC pipes for 25 mm Bend
Ditto Tee
8
8 DittoTee
Rising Mains
Length
500
1200
1700
Page 17
SUBSTRUCTURE TAKE OFF 2
External Girth
21,950
19,000
40,950
81,900
920
80,980
6,640
2,800
3,220
60
1,780
4,545
100,025
Internal one brick thick walls
5,500
5,800
2,100
230
1,355
115
15,100
690 passings
14,410
Internal half brick thick walls
2,686
1,035
2,400
3,000
970
3,400
2,750
1,100
2,090
5,160
1,522
1,005
280
3,800
16,800
3,370
2,400
1,085
4,000
3,065
2,085
1,000
1,140
4,245
1,068
1,360
3,985
2,000
1,800
5,223
2,400
88,224
2,070 passings
86,154
Depth of excavations
1,000
150 (topsoil)
850
Page 18
SUBSTRUCTURE TAKE OFF 4
Master Bedroom
Length Width
4,600 4000
Esuite
Length Width
3,000 2685
Dress 1
Length Width
3,000 600
1580
2180
Length Width
1,855 600
600
2,455
Length Width
1,580 115
Length Width
1,100 190
Dress 2
Length Width
600 1600
115
1,780
2,495
Length Width
1,780 970
Bedroom 1
Length Width
3,400 2750
3,400
2,580
(3400+2580)/2
2,990
Bath
Length Width
2,580 1885
1,885
710
630
(1885+710)/2
1,298
Bedroom 2
Length Width
4,200 2400
115
1085
3600
Bath
Length Width
2,880 1685
Lobby
Length Width
1,685 1200
T.V Room
Length Width
4,200
### 4000
Bedroom 3
Length Width
3,200
### 3065
Porch
Length Width
2,085
### 1000
WC/SHW
Length Width
1,000
### 1000
Scullery
Length Width
3,065
### 2370
Kitchen
Length Width
5,000
### 4180
Pantry 2
Page 19
Length Width
2,170
### 2000
Laundry
Length Width
2,300
### 2000
Double lock up Garage
Length Width
6,000
### 5800
Dinning Room
Length Width
1,800 2965
3,200
5,000
SUBSTRUCTURE TAKE OFF 6
Page 20
Page 21
SUPERSTRUCTURE TAKE - OFF 2
690.17 kgs
External Face
100,025
920
100,945
Internal Face
100,025
920
99,105
Page 22
FINISHES TAKE - OFF 2
-
4,600
4,000
8,600
17,200
-
3,000
2,685
5,685
11,370
Dress 1
-
-
-
-
4,200
3,600
7,800
15,600
-
2,880
1,685
4,565
9,130
-
1,685
1,200
2,885
5,770
-
4,200
4,000
8,200
16,400
-
3,200
3,065
6,265
12,530
-
2,085
1,000
3,085
6,170
-
1,000
1,000
2,000
4,000
-
-
Page 23
3,065
2,370
5,435
10,870
-
5,000
4,180
9,180
18,360
-
2,170
2,000
4,170
8,340
-
2,300
2,000
4,300
8,600
-
6,000
5,800
11,800
23,600
-
5,000
2,965
7,965
15,930
-
6,500
5,500
12,000
24,000
-
3,400
3,085
6,485
12,970
-
4,400
3,640
8,040
16,080
FINISHES TAKE - OFF 4
Page 24
x (1:4) and including untinted granolithic finish
Page 25
NGS AND RAINWATERGOODS TAKE - OFF 2
20000
6230
8562
3667
8940
3630
51029
100,945
3200 (eaves)
8562 (fascia)
3667 (gutter)
8940
3630
128944
Girth
125
Page 26
100
225
Girth
66000
Girth
250
100
350
Page 27
WINDOW TAKE - OFF 2
Page 28
-
…………………….m (lineal)
-
2,000
100 (Oerlap)
2,100
-
2,038
100 (Oerlap)
2,138
-
3,054
100 (Oerlap)
3,154
Page 29
nous felt sheeting under cills (measured nett)
Length
2,032
44
2,076
Width
815
44
859
Page 30
y one undercoat and two finnishing coats High gloss
Length
879
100
979
Page 31
ed with all the required accessories and
uding timber platform and fixing onto and
y
Length
6400
1885
460
3500
4000
1150
1000
8175
700
6060
1800
6186
4640
5000
2370
2085
1000
12000
Page 32
68411
Length
2000
920
2920
Page 33
Page 34
Description Additions Omissions Description Additions Omissions
Bill No 2 - FOUNDATIONS
Excavate over site to remove 436.10 84.75 Allow for maintaining and 356.42
vegetable soil average 150mm supporting sides of all
deep and deposit on site not 436.10 84.75 excavations and making good 356.42 -
exceeding 100m 84.75 all slips. -
351.35 356.42
Surface trenches not exceeding 2 103.73 - Redig from spoil heap and 28.07 -
metres deep. cart off site.
103.73 - 28.07 -
- -
103.73 28.07
Page 35
Selected excavated material in - REINFORCEMENT 280.09
filling to make up levels under
floors - - Welded fabric reinforcement 280.09 -
- -
Ref. S193 in top
- reinforcement to surface beds 280.09
and thickenings
Brickwork in approved
41.28 - common bricks in cement 92.18 -
- mortar as described -
41.28 Half brick wall. 92.18
27.77 -
Surface beds and thickenings
27.77 - - -
- -
27.77 -
Sundries
Strike off and cure tops of 280.09 -
concrete
280.09 - - -
Page 36
- -
280.09 -
PLAIN CONCRETE - - 19
110 x 75 mm "Fort
Unreinforced concrete (Grade 10 Concrete" or equall
- 20 mm stone) in - - prestressed lintel 900 mm 19 -
Shower raisings - long -
- 19
REINFORCEMENT
(PROVISIONAL) 690.17 Testing 1
Allow for carrying out slump
Steel bar reinforcement including 690.17 - tests when directed as 1 -
all bending, hooked ends, binding - described. -
wire and temporary supports 690.17 1
Page 37
Reinforcement (all sizes).
PRECAST CONCRETE 4 -
Precast concrete (Grade 20 - 20
mm stone) 4 - - -
- -
110 x 75 mm "Fort Concrete" or
equall prestressed lintel 650 mm 4 -
long
Bill No 3 - Brickwork
Page 38
1.66 - - -
- -
1.66 -
REINFORCEMENT 700.32
Brick force lapped at joints and
junctions and building in 700.32 -
Ref. C1 in half brick wall -
700.32
Bill No 4 - Metalwork
3 - - 1
-
3 - 1 -
- -
3 1
2 - 1
-
2 - 1 -
- -
2 1
3 - - 1
- 3 - 1 -
- -
3 1
Page 39
2 - 230 mm steel double door
- frame
2 - - -
- -
2 -
1 2
- Tip - up lazimen garage door
1 - 2 -
- -
1 2
36.03 - 16 -
- -
36.03 16
46.13 - 14 -
- -
46.13 14
51.03 - 10 -
- -
51.03 10
Page 40
128.94 -
Roof Timbers 1 13
Solid core external quality
Sawn softwood flush doors with veneer
Prefabricated timber roof truses 1 - suitable for painting both 13 -
- sides -
1 44 mm Door . Size 815 x 13
2032 mm
Page 41
4 - 15 -
- -
4 15
One coat cement plaster and set 639.68 76 mm High skirting with 236.92
in Rhinoset with a steel trowell cove at junction with floor
finish on 639.68 - and square top edge 236.92 -
Walls. - -
639.68 236.92
Page 42
WALL TILING - FLOOR COVERINGS - -
150 x 150 x 6 mm White glazed 350 x 350 x 6 mm Ceramic
ceramic wall tiles and including - - floor tiles on and including - -
cement sand screed - cement sand (1:5) screed -
- Floors -
Walls
Carpets - -
- -
- - - -
- -
- -
- -
- - - -
- -
- -
- -
- - - -
- -
Page 43
- -
- -
- - - -
- -
- -
- -
- - - -
- -
- -
- -
- - - -
- -
- -
2 - 16.94 -
- -
2 16.94
Page 44
4 - 12 -
- -
4 12
2 - 4 -
- -
2 4
3 - 5 -
- -
3 5
Shower Tray 3 -
3 - - -
- -
3 -
Bill No 9 - Painting
Page 45
Prepare and apply three coats 639.68 Knot , prime stop and apply 67.76
internal quality P.V.A emulsion one undercoat and two
paint internally on 639.68 - finishing coats high gloss 67.76 -
Fine steel trowel plastered walls - enamel paint on -
639.68 General surfaces of doors 67.76
LEAVE CLEAN 1 -
- -
- - - -
- -
- -
- -
Page 46
- - - -
- -
- -
- -
- - - -
- -
- -
- -
- - - -
- -
- -
- -
- - - -
- -
- -
- -
- - - -
- -
- -
Page 47
3 -
4 mm Polished sheet glass silvered
back mirror,size 600 x 600 mm 3 - - -
- -
3 -
- -
- - - -
- -
- -
- -
- - - -
- -
- -
- -
- - - -
- -
- -
- -
- - - -
- -
- -
Page 48
SUPPLY AND FIX QUOTATION
Pumping
EXCAVATION
Page 49
Allow for maintaining and supporting sides of all m 356 -
2
Disposal
Redig from spoil heap and cart off site. m3 28 12.99 364.57
Formation
Sundries
TERMITES
STRUCTURAL CONCRETE
Page 50
Footings m3 28 - -
REINFORCEMENT
BRICKWORK
REINFORCEMENT
TOTAL -
Page 51
Item Description Unit Quantity Rate Amount
No
Bill No 3 - CONCRETE, FORMWORK & REINFORCEMENT
PLAIN CONCRETE
Unreinforced concrete (Grade 10 - 20 mm stone)
in
STRUCTURAL CONCRETE
Eaves Beams m3 6 - -
REINFORCEMENT (PROVISIONAL)
PRECAST CONCRETE
Lintols.
Page 52
110 x 75 mm "Fort Concrete" or equall No. 4 -
prestressed lintel 900 mm long
Testing
Allow for carrying out slump tests when directed
Item 1 400.00 400.00
as described.
TOTAL -
Item Description Unit Quantity Rate Amount
No
BIll No. 4 - BRICKWORK
SAMPLES
BRICKWORK
SUNDRIES
Page 53
Stepped under cills m2 2 2.50 4.14
REINFORCEMENT
BUILDING IN
FACING BRICKWORK
DECORATIVE WALLING
Brick fins m2
TOTAL 1,751.85
Page 54
Item Description Unit Quantity Rate Amount
No
Bill No. 5 -METALWORK
115 mm steel door frame No. 19 44.00 836.00
No. 1 -
0
-
No. 1 -
0
0 No. 3 -
-
No. 2 -
0
-
Page 55
0 No. 3 -
-
No. 3 -
0
-
No. 4 -
0
-
No. 2 -
0
-
0 No. 1 -
-
No. 1 -
0
-
Total 3,960.00
Page 56
Sheet roof covering fixed in accordance with the
manufacturer's instructions including square -
cutting measured nett
-
m 66 9.24 609.59
Rainwater down pipe fixed 38 mm clear of wall.
Page 57
Extra for shoe No. 16 12.29 196.65
Sundries
Ditto brackets and holderbats, solder iron, silicon Sum 1 400.00 400.00
and veranda bolts
TOTAL -
Item Description Unit Quantity Rate Amount
No
Bill No.7 -CAPENTRY, JOINERY & IRONMONGERY
CARPENTRY
Roof Timbers
Sawn softwood
JOINERY
Page 58
Extra for trimming for and forming trap door size
600 x 600 mm clear with 38 x 114 mm wrot 4 27.82 111.28
rebated softwood frame and 19 mm wrot
softwood coverstrip all round.
DOORS
Sundries
IRONMONGERY
TOTAL -
Page 59
Item Description Unit Quantity Rate Amount
No
Bill No. 8 - PLASTERING & PAVINGS
Plastering
EXTERNALLY
INTERNALLY
Page 60
Render in one coat Rhinobond plaster and set in
Rhinoset plaster including all labours with
tyrolean textured finish to approval on
WALL TILING
Walls m2 -
Splash Backs m2 -
Sundries
PAVING
Page 61
Cement and sand (1:4) screed as described
FLOOR COVERINGS
Floor Tiling
Floors. m2 - 15.00
Division strip
Page 62
THE FOLLOWING SUPPLIED AND LAID BY
AN APPROVED FIRM OF SPECIALISTS
WITH ADHESIVE ON SCREED
(ELSEWHERE MEASURED) INCLUDING
ALL SQUARE CUTTING
Carpets
TOTAL 17,880.99
Page 63
Stainless steel sink top with double bowl and
double drainer with intergral overflow and
chromium plated waste outlet with plug and
chain with tiling key at back and set on steel No 3 387.80 1,163.39
framing size overal 2000 mm long
-
"Vaal Potteries" vitreous china "Princess" oval
underslung single bowl vanity basin size 1 100 x
500 mm with intergral overflow chromium
plated waste outlet and cobra carina pillar taps
No 4 177.46 709.84
(elsewhere measured) set in opening marble
top(elsewhere measured) and connect up.
Page 64
UPVC Pipes to BS 4514 and Pipe Fittings
50 mm diameter pipe ,fixed to walls m 17 4.69 79.49
Testing
Connecting new drain to existing pipe work Item 1 100.00 100.00
Page 65
Item Description Unit Quantity Rate Amount
No
Plumbing & Drainage Contd.
Water Reticulation
PVC Pipes
25mm PVC pipes in trenches m 4.91 -
Sundries
Thread tape No 50 0.60 30.00
Solvent cement
500ml 10 -
Testing
Page 66
Testing Water pipe system item 1 60.00 60.00
Sundries
TOTAL 5,591.57
Page 67
Item Description Unit Quantity Rate Amount
No
Bill No.10-PAINTING
ON PLASTER ,ETC.
ON METAL
m2 74 4.83 355.33
Steel window frames ( both sides measured flat)
Page 68
ON WOOD E.T.C
Skirtings etc m2 - -
Plumbing pipes m2 - -
LEAVE CLEAN
TOTAL -
Page 69
Item Description Unit Quantity Rate Amount
No
Bill No.10 - Glazing
TOTAL 760.93
Page 70
Item Description Unit Quantity Rate Amount
No
Bill No.11 - PROVISIONAL SUMS
ELECTRICAL INSTALLATION
KITCHEN FITTINGS
BUILT IN CUPBOARDS
TOTAL 37,500.00
Page 71
MAIN SUMMARY
Desription Page Amount
1 Foundations -
3 Brickwork 1,751.85
4 Metalwork 3,960.00
9 Painting -
10 Glazing 760.93
TOTAL -
TOTAL -
(Carried to Form of Tender)
Page 72
Allowables
1.15
Common Bricks 3/4 Stones Cement Riversand Reinforcement -All
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Page 73
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Page 74
- - - - -
- 23.57 199.46 22.77 -
- - - - -
- 23.32 232.16 21.33 -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
5,420 - 23.82 - -
- - - - -
13,628 - 63.29 - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
19,049 47 519 44 -
Page 75
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- 0.15 1.37 0.14 -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Page 76
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
11,371 - 52.80 - -
1,419 - 6.59 - -
28,278 - 131.32 - -
- - - - -
- - - - -
Page 77
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
41,068.14 - 190.72 - -
Page 78
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Page 79
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Page 80
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Page 81
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Page 82
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Page 83
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - 59.79 - -
- - - - -
- - 5.62 - -
- - - - -
- - - - -
- - - - -
Page 84
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - 143.75 - -
- - - - -
- - 5.62 - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Page 85
- - - - -
- - - - -
- - - - -
- - 49.40 9.48 -
- - - - -
- - - - -
- - - - -
- - 47.94 9.20 -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Page 86
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Page 87
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Page 88
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Page 89
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Page 90
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Page 91
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Page 92
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Page 93
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
Page 94
- - - - -
Page 95
SCHEDULE OF BUILDING MATERIALS
Page 97
METALWORK
Pressed Steel Door Frames
- No. 19 44.00 836.00
- No. 19 56.00 1,064.00
- No. 2 1,030.00 2,060.00
Pressed Steel Window Frames
- No. 3 42.00 126.00
- No. 2 56.00 112.00
- No. 3 63.00 189.00
- No. 3 48.00 144.00
- No. 4 84.00 336.00
- No. 2 92.00 184.00
- No. 1 58.00 58.00
- No. 1 28.00 28.00
- No. 1 -
- No. 1 -
Total 5,137.00
ROOF COVERINGS AND RAINWATER GOODS
Page 98
CARPENTRY ,JOINERY & IRONMONGERY
Prefabricated roof timber trusses - as per PG timbers
quotation Item 1 15,725.00 15,725.00
38 x 114 mm Sawn softwood wall plate. m - 4.72 -
Rhinoboard(3.6 x .9=3.42m2) Each - 17.50 -
Scrim paper 60 mm x 30m Roll - 5.00 -
40 mm Clout Nails kg - 3.87 -
3'' Wire Nails(75 mm) kg - 2.80 -
4" wire nails (100 mm) kg - 2.80 -
38 x 38 mm brandering m - 0.97 -
38 x 114 Sawn Timber m 4.72 -
76 mm Rhino-Cornice Plain-3.6m Length - 7.50 -
Rhino Covebond (25 kg) Bag - 27.60 -
44 mm External quality hardwood solid core flush door
size 815 x 2032 mm No. 13 164.00 2,132.00
44 mm Internal quality hollow core flush doors size 815 x
2032 mm No. 13 29.00 377.00
1 Hour Fire rated door No. 2 650.00 1,300.00
Galvanised Hoop Irons No. 0.20 -
2 lever locks No. 15 18.00 270.00
3 lever locks No. 4 20.00 80.00
Total -
PLASTERING & PAVINGS
Cement bag - 13.00 -
Pit sand m3 - 30.00 -
River sand m3 - 30.00 -
External Airvents No. - 0.78 -
Rhinobond 25kg Bag - 10.93 -
Rhinoset 25kg Bag - 10.93 -
350 x 350 x 6 mm Ceramic floor tiles m2 - 12.00 -
Tile Adhesive 20 kg Bag - 6.50 -
Tile Grout 5kg Bag - 8.00 -
Total -
Page 99
SANITARY PLUMBING AND SOIL DRAINAGE
Sanitatry fittings
Toilet pan complete with cistern Each 4 120.75 483.00
Collar pan 110mm pvc Each 4 2.77 11.09
Vanity Basin 580 x 475 Elite White Each 4 57.50 230.00
Pillar taps-cobra type Each 4 18.40 73.60
Flex Connector15/350mm Each 2.88 -
Double bowl kitchen sink (1500 x 500 mm) Each 3 218.50 655.50
Sink mixer star-Cobra type Each 3 105.80 317.40
Bath Tub Each 2 150.00 300.00
Bath Mixer Each 2 135.00 270.00
100l Monarch ceiling type gyser Each 2 480.00 960.00
Gyser Tray Each 2 20.00 40.00
Shower rose 100mm-cobra Each 3 10.01 30.02
Shower arm -Cobra type Each 3 11.50 34.50
400 x 400 x 100 mm deep precast concrete dripstone Each 16 6.00 96.00
Two way vent valve Each 4 25.00 100.00
32 X 40 MM Rubber Flexi P-Trap Each 5.18 -
Soil Drainage
50mm PVC pipes Length 6 5.83 33.43
50 mm PVC i.e Bend Each 0.85 -
50 mm PVC elbow Each 0.75 -
50 mm PVC Tee Each 1.00 -
110mm surface PVC pipe Length 22.43 -
110mm underground PVC pipe Length 27.30 -
110mm PVC bends -45 degrees each 3.93 -
110mm PVC Junction-95 degrees each 5.00 -
110mm PVC ''i.e''Junction-95 degrees each 6.14 -
110mm PVC ''Y'' Junction-45 degrees each 8.33 -
Sundries - -
Solvent Cement 250ml each 8.05 -
Thread tape PTFE each 0.25 -
15 mm copper connector Each 2.88 -
22 mm copper connector Each 3.50 -
Traps
32 x 40mm rubber ''S'' trap No 4.03 -
32 x 40mm rubber ''P'' trap No 5.18 -
40mm rubber sink combination trap No 2.88 -
Gully ''P'' trap 8.00 -
40mm P.V.C Gully grating each 6.00 -
Page 100
WATER RETICULATION
Hot and Cold Water Installation
Copper
15mm copper tube (5.5 m) length 25.30 -
22mm copper tube (5.5m) length 45.13 -
22mm Copper Elbow Each 2.19 -
22mm Copper Tee Each 2.19 -
22 x 22 x 15mm Copper reducing Tee Each 1.73 -
22mm Copper coupling Each 2.52 -
PVC - -
25 mm P.V.C Pipe 8.00 -
40 mm P.V.C Pipe length 10.13 -
40 mm plain elbow Each 1.93 -
50 x 87.5 degrees plain bend Each 0.66 -
22 mm PVC Pipe ( 6 m) each 4.99 -
25mm PVC Elbow Each 0.73 -
25mm PVC Tee Each 0.73 -
25-15mm PVC Reducing tee Each 1.00 -
Brass
15mm garden taps each 11.47 -
15mm brass stop cock each 9.61 -
20mmNon-return valve each 7.89 -
15mm udertile stop cock each 26.45 -
15mm Adapter tap capillary each 1.38 -
TOTAL 3,634.53
PAINTING
Super Acrylic P.V.A White-20l Each - 100.94 -
Decotec Int/Ext Emulsion -Undercoat-20l Each - 41.14 -
Ceiling White 20l Each - 62.79 -
Gloss undercoat white -5l Each - 38.18 -
Gloss Enamel White 5l Each - 41.26 -
Pinkwood Primer-5l Each - 37.73 -
Clear Varnish-1l Each 40.89 -
Sanding Sealer-5l 5ltr 54.34 -
Red Oxide(Dipping Primer)-5l 5ltr - 32.60 -
Carbolineum 5ltr 38.00 -
Turpentine 5ltr - 14.49 -
Thinners 5ltr 12.68 -
Glass paper- Course 60 grit Each -
Glass paper- Course 40 grit Each -
Mutton cloth Roll -
Page 101
TOTAL -
GLAZING
3 mm Clear sheet glass m2 37 7.00 257.94
4 mm Obscure sheet glass m2 5 16.00 80.58
6 mm Polished sheet glass silvered back mirror,size 600 x m2 3 30.00 90.00
Putty kg 57 1.00 57.36
TOTAL 485.88
SUMMARY
1 Foundations 16,038.29
2 Concrete, Formwork and Reinforcement -
3 Brickwork -
4 Metalwork 5,137.00
5 Roof Coverings and Rainwater goods -
6 Carpentry, Joinery and ironmongery -
7 Plastering and Pavings -
8 Plumbing and Drainage 3,634.53
9 Painting -
10 Glazing 485.88
485.88
TOTAL -
Page 102
UNIT RATE BUILD UP
PROFIT 1.15
DATA
SKILLED WORKER ONE 4.39
SKILLED WORKER TWO 4.11
SKILLED WORKER THREE 3.87
SKILLED WORKER FOUR 3.61
WORKER EXEMPTED 3.61
WORKER GRADE FOUR 2.43
WORKER GRADE THREE 2.42
WORKER GRADE TWO 2.35
WORKER GRADE ONE 2.35
EXCAVATIONS
DATA
Excavation Gang
Gang Boss (WX) 3.61 p day x 9hrs x 1 32.48
Labourer(WG1) 2.35 p day x 9hrs x 10 211.05
243.53
Excavation Machinery team
Gang Boss (WG4) 3.61 p day x 9hrs x 1 32.48
Labourers(WG1) 2.35 p day x 9hrs x 6 126.63
159.11
Tractor & Trailer 54.00 per day 54.00
Diesel 1.20 p Lt x 10Lt p hr x 9 hrs 108.00
Operator (WG3) 2.42 9hrs p day 21.74
183.74
Plate compactor 55.00 per day x1 55.00
Petrol 1.36 p Lt x 0.90 x 8hrs worked 9.79
Operator (WG3) 1.84 p hrx9hrs p day 16.57
81.36
Bomag 90 Roller 45.00 p day x 1 45.00
Diesel 1.20 p lt x1.25ltr p hr x9 hrs spd 13.50
Operator (WG3) 1.84 p hrx9hrs p day 16.57
75.07
350 c.f.m - compressor
350 c.f.m - compressor 36.00 per day 36.00
Breaker per day -
Air hose per day -
Diesel 1.20 per ltr x 10ltrs per hr x9 hrs a day 108.00
Jack hammer per hr x 2 x 9hts /1.25 cm -
Operator (WG3) 1.841 p hrx9hrs p day x 2No 33.14
177.14
MATERIAL COST
EXCAVATIONS RATES
RATE BUILD UP
Excavate in pickable mat to reduce levels under floors n.e 300 m deep
Excavation Gang G.B & 10 243.53 p day / 22 cu m p day 11.07 12.73
L 11.07
RATE BUILD UP
1) WAGES
DATA
Concrete Volume per day 12 m3
A. SW1 Rate per day 4.39 p hr x 9 hrs p day 39.53
B. WG1 Rate per day 2.35 p hr x 9 hrs p day 21.11
C. WG3 Rate per day 2.42 p hr x 9 hrs p day 21.74
D. WG4 Rate per day 2.43 p hr x 9 hrs p day 21.86
3) Total Volume of Concrete m3
Approximately 12 m3 p day
WG.1
2 On stone
2 On sand
2 On cement
5 On wheel barrows
5 On placing
16 Nº TOTAL
WG 3
2 On mixer
2 On pocker vibrator
4 Nº TOTAL
SW1
1 Gang Boss
1 Nº TOTAL
COST
SW1 39.53 x 1 39.53
WG1 21.11 p day x 16 337.69
WG3 21.74 p day x 4 86.94
Total Cost 464.16
Unit Allow 464.16 / 12cu m p day 38.68
4. CEMENT
DATA
COST
Cement 13.00
Loading
Offloading
Transport 1.00
Total cost 14.00
5) STONE
COST
Stone 50.00
Loading -
Offloading -
Transport 1.00 x 400km/10m3 20.00
Total Cost 70.00
6) RIVER SAND
DATA
A. WG1 Rate per hour
B. Price ex works per m3
C. Transport per m3 0.00
COST
Sand 30.00
Loading - 0.00
Offloading 100.00 per 5m3 0.00
Transport - 10.00
Total cost 40.00
7) VIBRATION
DATA
A 48mm Poker -
B. 63mm Poker -
C. Petrol Vibrator -
D. Petrol price per litre 2.01
E, Petrol used per day Litre 2.00
F. Concrete volume per day m3 12.00
COST
Poker - per day/12 m3 0.00
Vibrator - per day/12 m3 0.00
Petrol 2.01 p Lt x 2Lts pdy / 15 cu m pdy 0.34
Total Cost -
L 0.70
Precast concrete drip stone
Plumber and Team 30.42 per day/50 0.61
Drip stone 6.00 each x 1.05 wastes 6.30
6.91 7.94
L 0.61 M 6.30
RE-BAR RATES
Bricklayer 28.14
Assistant 2.35 x9 hrs per day 21.11
49.25
One layer 250 micron Black polythene D.P.M laid on 50mm sand blinding under
concrete surface beds
Labourer 2.35 p hr x 9 x 2/150m2 p day 0.28
Polythene 0.250mm thick 118.75 per sheet /(100x3)m2 per roll x 1.15 waste 0.46
0.74 0.85
L 0.28 M 0.46
Pit Sand
Price per m3 30.00
Loading 5.00
Offloading 3.00
Transport 2.00
Total cost 40.00
Foundations
Superstructure
Half brick wall in commom brickwork
Bricklayer and Team 56.17 /400bricks pdayx53bricks pm2 7.44
Common bricks 177.80 /1000x53bricks pm2x1.05 waste 9.89
1:5Cement & sand morta 186.60 x0.025m3/m2x1.15waste 5.36
22.70 26.11
L 7.44 M 15.26
Half brick wall in beam filling
Bricklayer and Team 56.17 /400bricks pdayx53bricks pm2 7.44
Common bricks 177.80 /1000x53bricks pm2x1.05 waste 9.89
1:5Cement & sand morta 186.60 x0.025m3/m2x1.15waste 5.36
22.70 26.11
L 7.44 M 15.26
One brick wall in common brickwork
Bricklayer and Team 56.17 /450bricks pdayx105bricks pm2 13.11
Commons 177.80 /1000x105bricks pm2x1.05 waste 19.60
1:5 Cement & sand morta 186.60 x0.05m3/m2x1.15waste 10.73
43.44 49.96
L 13.11 M 30.33
Bed roofing in cement sand morta 1:4
Bricklayer and Team 56.17 /100m/day 0.56
1:5 Cement & sand morta 186.60 x0.002m3/mx1.15waste 0.43
0.99 1.14
L 0.56 M 0.43
Bed wallplate in cement sand morta 1:4
Bricklayer and Team 56.17 /80m/day 0.70
1:5 Cement & sand morta 186.60 x0.004m3/mx1.15waste 0.86
1.56 1.79
L 0.70 M 0.86
Rough cutting and waste on brickwork at gable ends
Bricklayer assistant 21.11 / 15m2 pday 1.41
Commons 177.80 /1000x20bricks pm2x1.05 waste 0.86
=Applied factor x 0.23 2.27 2.61
L 1.41 M 0.86
Set up in position cross brase & bldng in steel Window frame n.e 5m2.
Carpenter and Team 56.17 /10Nº set up 5.62
Bricklayer and Team 56.17 /30Nº pday set up 1.87
38 x 38 brandering 0.97 x6m per door/10 Uses 0.58
1:5Cement & sand morta 186.60 x0.002m3 per frame 0.37
8.44 9.71
L 7.49 M 0.96
Set up in position cross brase & bldng in steel Door frame n.e 5m2.
Carpenter and Team 56.17 /10Nº set up 5.62
Bricklayer and Team 56.17 /30Nº pday set up 1.87
38 x 38 brandering 0.97 x10m per window/10 Uses 0.97
1:5Cement & sand morta 186.60 x0.002m3 per frame 0.37
8.83 10.16
L 7.49 M 1.34
RATE BUILD UP
ROOF COVERINGS
Approved concrete roof tiles including all square cutting (measured nett)
RAINWATER GOODS
Valley flashing
Plumber &Team 44.08 p day / 20m p d 2.20
Flashing 6.00 per m x 1.10waste and sundries 6.60
8.80 10.12
L 2.20 M 6.60
Eaves gutter fixed to ends of trusses.
Plumber &Team 46.36 p day / 20m p d 2.32
Eaves gutter 4.00 per m x 1.15waste and sundries 4.60
6.92 7.96
L 2.32 M 4.60
Rainwater down pipe fixed 38 mm clear of wall, long shoe
Labourer 46.36 p day / 10 No. Per day 4.64
Down pipe 28.00 per 7m x 1.15waste and sundries 4.60
9.24 10.62
L 4.64 M 4.60
Extra for internal angle.
Labourer 46.36 p day / 20 p d 2.32
Int Angle 17.19 Each x 1.1 Handling 18.91
21.23 24.41
L 2.32 M 18.91
Ditto external angle.
Labourer 46.36 p day / 20 p d 2.32
Ext Angle 17.19 Each x 1.1 Handling 18.91
21.23 24.41
L 2.32 M 18.91
Extra stopped ends.
Labourer 46.36 p day / 50 p d 0.93
Stopped End 1.00 Each x 1.1 Handling 1.11
2.04 2.34
L 0.93 M 1.11
Eaves offset 600mm
Labourer 46.36 p day / 25 p d 1.85
Eaves offset 24.00 Each x 1.1 Handling 26.40
28.25 32.49
L 1.85 M 26.40
Extra for shoe
Labourer 46.36 p day / 15 p d 3.09
shoes 8.00 Each x 1.1 Handling 9.20
12.29 14.13
L 3.09 M 9.20
Extra for outlet
Labourer 46.36 p day / 40 p d 1.16
Outlet 1.00 Each x 1.1 Handling 1.00
2.16 2.48
L 1.16 M 1.00
Carpentry Team
Capenter
SW1 4.39 p hr x 9 hrs x 1 4.39
SW2 4.11 p hr x 9 hrs x 2 8.23
SW3 3.87 p hr x 9 hrs x 3 11.62
SW4 3.61 p hr x 9 hrs x 3 10.83
= applied Factor / 9 35.07
Carpenter &Team (C + 1)
Carpenter 35.07 per day 35.07
Assistant 2.35 x 9 hrs per day 21.11
56.17
Carpenter &Team (C + 2)
Carpenter 35.07 per day 35.07
Assistants 2.35 x 9 hrs per day x 2 No 42.21
77.28
Carpenter &Team (C + 3)
Carpenter 35.07 per day 35.07
Assistants 2.35 x 9 hrs per day x 3 No 63.32
98.38
RATE BUILD UP
44mm Hollow core internal quality flush doors to receive paint Size 815x 2032 mm
Carpenter and team 56.17 / 2.5 No per day 22.47
Door 29.00 each 29.00
40mm wood screws 5.00 /40x8nº per door x1.05 1.05
. 52.52 60.40
L 22.47 M 30.05
44mm Solid core external quality flush doors to receive paint Size 815x 2032 mm
Carpenter and team 56.17 / 2.5 No per day 22.47
Door 164.00 each 164.00
40mm wood csrews 5.00 /40x8nº per door x1.05 1.05
. 187.52 215.65
L 22.47 M 165.05
Ihr Fire rated door Size 815x 2030 mm
Carpenter and team 56.17 / 2.5 No per day 22.47
Door 650.00 each 650.00
40mm wood csrews 0.25 eachx8nº x1.05 2.10
. 674.57 775.75
L 22.47 M 652.10
Union CZ 8094 indicactor bolt
Carpenter and team 56.17 / 12No per day 4.68
Ironmongery 26.00 eachx 1.01waste 26.26
30.94 35.58
L 4.68 M 26.26
Union nº 2277-76 three lever lockset
Carpenter and team 56.17 / 4No per day 14.04
Ironmongery 18.00 eachx 1.01 waste 18.18
32.22 37.06
L 14.04 M 18.18
Union nº 2277-76 two lever lockset
Carpenter and team 56.17 / 4 No per day 14.04
Ironmongery 18.00 eachx 1.01 waste 18.18
32.22 37.06
L 14.04 M 18.18
Rubber door stops
Carpenter and team 56.17 / 100 No per day 0.56
Ironmongery 1.00 eachx 1.05 waste 1.05
1.61 1.85
PLASTERING RATES
Pit Sand
Price 30.00
Loading 2.00
Offloading 2.00
Transport 16.00
Total cost 50.00
RATE BUILD UP
One coat wood float plaster to walls externally
Plastering and gang 56.17 / 25 m2 pday first ct 2.25
1:5 cement morta 205.35 x.020m3pm2x1.25 5.13
7.38 8.49
L 2.25 M 5.13
One coat wood float plaster to walls in n. w.
Plastering and gang 56.17 / 5 m2 pday first ct 11.23
1:5 cement morta 205.35 x.020m3pm2x1.25 5.13
16.37 18.82
L 11.23 M 5.13
One coat cement plaster with steel float and set in Rhinoset internal
Plastering and gang 56.17 / 30 m2 pday first ct 1.87
1:5 cement morta 205.35 x.020m3pm2x1.25 5.13
Plastering and gang 56.17 / 20m2 pday first ct 2.81
Rhinoset 25kg 11.00 /8 m2 p bag including waste 1.38
11.19 12.87
L 4.68 M 6.51
Ditto in narrow widths
Plastering and gang 56.17 / 5 m2 pday first ct 11.23
1:5cement morta 205.35 x.020m3pm2x1.25 5.13
Plastering and gang 56.17 / 10m2 pday first ct 5.62
Rhinoset 25kg 11.00 /8m2 p bag including waste 1.38
23.36 26.86
L 16.85 M 6.51
One coat Rhinobond plaster and set in Rhinoset to Rhinoboard ceilings
Plastering and gang 56.17 / 10 m2 pday first ct 5.62
Rhino bond 25kg 10.93 /8 m2 p bag including waste 1.82
Plastering and gang 56.17 / 20m2 pday 2nd ct 2.81
Rhinoset 25kg 10.93 /10 m2 p bag including waste 0.55
Scrim Paper 5.00 /60m/roll x2.78 p m2 x 1.05m2 waste 0.24
Covebond 18.50 /130m per bag x 1.15 waste 0.16
11.20 12.88
L 8.43 m 2.61
150 x 150mm ceramic wall tiles in splashbacks
Tiler and team 56.17 /5m2 pday 8.02
Ceramic wall tiles 11.00 /m2 x 1.10 waste 11.55
Tylon adhesive 6.00 p 20kg /4 m2x1.15 waste 1.73
Tile grout 8.00 /10m2 p 5kgx1.15 wst 0.92
Tile spacers wall 4.00 /300 x 16 No. p m2/5 uses 0.04
22.26 25.60
L 8.02 M 14.24
PAVINGS AND FLOOR COVERINGS RATES
Labour
Plastering Team
Plasterer
SW1 4.39 p hr x 9 hrs x 1 4.39
SW2 4.11 p hr x 9 hrs x 2 8.23
SW3 3.87 p hr x 9 hrs x 3 11.62
SW4 3.61 p hr x 9 hrs x 3 10.83
= applied Factor / 9 35.07
Plasterer & Team
Plasterer & Team (P & 1) - (Tiler Gang) 35.07
Assitant 2.35 p hr x9 hrs p day 21.11
56.17
RATE BUILD UP
30 mm (Nominal) screed to receive floor finishes (else-where measured).
Labourer 21.11 p day / 30m2 p d scrabbing 0.70
Screed gang 77.28 p day / 20 m2 p day 3.86
Screed (1:4) 213.62 p m3 x 0.030m3 / m2 x 1.15 waste 7.37
11.94 13.73
L 4.57 M 7.37
40mm granolithic paving steel trowelled to concrete floors Floors
Labourer 21.11 p day / 30m2 p d scrabbing 0.70
Screed gang 77.28 p day / 20 m2 p day 3.86
Screed (1:4) 213.62 p m3 x 0.040m3 per m2 x 1.15 waste 9.83
Screed gang 77.28 p day / 20 m2 p day 3.86
Grano. 237.89 p m3 x 0.002m3 per m2 x 1.15 waste 0.55
18.80 21.63
L 4.57 M 10.37
300X300X6mm Ceramic floor tiles on floors
Tiler & team (T & T) 56.17 p day / 12m2 p day 2.81
Ceramic tiles 10.00 /m2 x 1.05 waste 10.50
Tylon adhesive 6.90 p 20kg /6 m2 covered x1.15 wst 1.32
Tile grout pointing 6.67 /20kg/2m2 p kgx1.15 wst 0.19
Tile spacers floor 4.00 x15No. p m2/10 uses 0.18
Applied Factor x 0.15 15.00 17.25
L 2.81 M 12.19
3x25mm Brass dividing strip
Screed gang 56.17 p day /50m p day 1.12
Dividing strip 6.00 /4mx1.05 waste 1.58
2.70 3.10
L 1.12 M 1.58
Skirting 150mm high as described.
Tiler & team (T & T) 56.17 p day / 1.5 p day 5.62
Ceramic tiles 12.00 /m2 x 1.05 waste 1.89
Tylon adhesive p 20kg /4 m covered x1.15 wst -
Tile grout pointing /20kgx5/10m2 p 5kgx1.15 wst -
Tile spacers floor /200x88 p m2/10 uses -
Applied Factor x 0.15 7.51 8.63
L 5.62 M 1.89
PLUMBING RATES
Plumber
SW1 4.39 p hr x 9 hrs x 1 7.91
SW2 4.11 p hr x 9 hrs x 2 14.81
SW3 3.87 p hr x 9 hrs x 3 20.92
= applied Factor / 3 43.63
Plumbing Team
Plumber &Team (P + 1)
Plumber &Team 43.63 per day 43.63
Assistant 2.35 x 9 hrs per day 21.11
64.74
Plumber &Team (P + 2)
Plumber &Team 43.63 per day 43.63
Assistants 2.35 x 9 hrs per day x 2 No 42.21
85.85
Plasterer/ Bricklayer and Team
Plasterer/ Bricklayer
SW1 4.39 p hr x 9 hrs x 1 4.39
SW2 4.11 p hr x 9 hrs x 2 8.23
SW3 3.87 p hr x 9 hrs x 3 11.62
SW4 3.61 p hr x 9 hrs x 3 10.83
= applied Factor / 9 35.07
Excavation Gang
Gang Boss (WX) 3.61 p day x 9hrs x 2 64.96
Labourer (WG1) 2.35 p day x 9hrs x 3 63.32
128.27
RATE BUILD UP
SOIL PLUMBING AND SANITARY DRAINAGE
SANITARY FITTINGS
Stainless steel double centre deep pot sink (1500 x 500 mm)
Plumber and Team (P1+1) 64.74 per day /3 sets 21.58
Double bowl sink 218.50 each x 10% handling 240.35
Sink mixer 105.80 each x 10% handling 116.38
Sink outlet 2.88 each x 2No x 10% handling 6.33
40mm rubber sink combina 2.88 each x 10% handling 3.16
387.80 445.97
L 21.58 M 366.22
Stainless steel single centre deep pot sink size (360 x 500 mm)
Plumber and Team (P1+1) 64.74 per day /3 sets 21.58
Single bowl sink 150.00 each x 10% handling 165.00
Sink mixer 105.80 each x 10% handling 116.38
Sink outlet 2.88 each x 10% handling 3.16
306.12 352.04
L 21.58 M 284.54
Fit toilet cistern and pan including flush valve
Plumber and Team (P1+1) 64.74 per day /1 set 64.74
Toilet Pan 34.50 each x 10% handling 37.95
Cistern 45.00 each x 10% handling 49.50
Flush valve 24.15 each x 10% handling 26.57
Toilet Seat 24.15 each x 10% handling 26.57
205.32 236.12
L 64.74 M 140.58
Fit wash hand basin, pedestal,2No pillar taps
Plumber and Team (P1+1) 64.74 per day /2 sets 32.37
Vanity Basin 580 x 475 Eli 57.50 each x 10% handling 63.25
Basin Waste 32mm chain 7.67 each x 10% handling 8.44
Pedestal 31.05 each x 10% handling 34.16
Pillar taps 18.40 each x2No x 5% handling 38.64
Thread Tape 0.25 each x2No per set x 1.20 Waste 0.61
177.46 204.08
L 32.37 M 136.65
Fit bath Tub
Plumber and Team (P1+1) 64.74 per day /1.5 sets 43.16
Bath Tub 150.00 each x 10% handling 165.00
Bath Mixer 135.00 each x 10% handling 148.50
P-Trap 12.00 each x 10% handling 13.20
369.86 425.34
L 43.16 M 326.70
Fit 100l Mornarch Geyser
Plumber and Team (P1+1) 64.74 per day x 1No. Per day 64.74
100l Monarch Gysers 480.00 each x 10% handling 528.00
Tray 20.00 each x 10% handling 22.00
614.74 706.95
L 64.74 M 550.00
Fix Shower Arm and rose including shower trap
Plumber and Team (P1+1) 100.00 per day /5sets 20.00
Shower Arm 11.50 each x 10% handling 12.65
Shower Rose 10.01 each x 10% handling 11.01
43.66 50.20
L 20.00 M 23.66
Precast concrete sink on brickwork pillars (300mm high) including suitable sink wastes
Labourer 85.85 per day /2 sets 42.92
Double concrete sink 99.36 each x 10% handling 109.30
Concrete Sink waste 16.78 each x 10% handling 18.46
Brick work 45.00 per m2 / 2 22.50
193.18 222.15
L 42.92 M 150.25
"Promat" or equal rigid PVC piping with solvent cement joints and fittings as described.
50 mm I.e bends
Plumber and Team 64.74 /20 no.per day 3.24
50 mm I.e bends 0.85 each x 10% Handling 0.94
4.17 4.80
L 3.24 M 0.94
50 mm elbow
Plumber and Team 64.74 /20 no.per day 3.24
50 mm elbow 0.75 each x 10% Handling 0.83
4.06 4.67
L 3.24 M 0.83
50 mm Tee
Plumber and Team 64.74 /20 no.per day 3.24
50 mm Tee 1.00 each 1.10
4.34 4.99
L 3.24 M 1.10
110 mm Bend.
Plumber and Team 64.74 /20 no.per day 3.24
110 Bend 5.00 each x 1.15 Waste 5.75
8.99 10.34
L 3.24 M 5.75
110 mm Inspection bend.
Plumber and Team 64.74 /20 no.per day 3.24
110 mm Inspection bend. 6.14 each x 1.15 Waste 7.06
10.30 11.84
L 3.24 M 7.06
110 mm Junction.
Plumber and Team 64.74 /25 no.per day 2.59
50 mm I.e bends 8.33 each x 1.15 Waste 9.58
12.17 13.99
L 2.59 M 9.58
110 mm pan connector
Plumber and Team 64.74 p day / 5 No. Per day 5.40
Pan collar 2.77 each x 10% handling 3.05
8.44 9.71
L 5.40 M 3.05
Two way vent valve
Plumber and Team 64.74 p day / 5 No. Per day 5.40
Vent valve 25.00 each x 10% handling 27.50
32.90 37.83
L 5.40 M 27.50
TRAPS
Water Reticulation
COPPER PIPES AND FITTINGS
22 mm copper connector
Plumber & team 64.74 /50 no. per day 1.29
22 mm copper connector 3.50 each 3.50
4.79 5.51
L 1.29 M 3.50
22 mm Diameter copper pipe laid in trenches
Excavation Gang G.B & 10 185.46 p day / 18 cu m p day 4.12
Plumber & Team 64.74 /20 m. Per day 3.24
22 mm Diameter copper pi 45.13 /5.5m x 1.15 Waste 9.44
Excavation Gang G.B & 10 185.46 p day / 55 cu m p day Redig 1.35
Excavation Gang G.B & 10 185.46 p day / 40 cu m p day off loading 1.85
20.00 23.00
L 10.56 M 9.44
PAINTING RATES
Painter and Team
Painter
SW1 4.39 p hr x 9 hrs x 1 4.39
SW2 4.11 p hr x 9 hrs x 2 8.23
SW3 3.87 p hr x 9 hrs x 3 11.62
SW4 3.61 p hr x 9 hrs x 3 10.83
= applied Factor / 9 35.07
RATE BUILD UP
Clean down and apply 3 coats external quality PVA paint on; Plasterered walls [wood
float]
Painter and Team 56.17 /60m2 p day first coat 0.94
Painter and Team 56.17 75m2 p day x 2seco and 3rd coat 1.50
Paint first coat 60.03 p lit/20/8m2 plit x1.15 waste 0.43
Paint 2nd and 3rd coat 100.94 p lit/20/10m2 plitx2 x1.15 waste 1.16
4.03 4.63
L 2.43 M 1.59
Clean down and apply one undercoat and two finishing coats internal quality PVA
emulsion paint on Plastered walls [Steel trowel finish ]
Painter and Team 56.17 /60m2 p day first coat 0.94
Painter and Team 56.17 75m2 p day x 2seco and 3rd coat 1.50
Paint first coat 60.03 p lit/20/8m2 plit x1.15 waste 0.43
Paint 2nd and 3rd coat 100.94 p lit/20/10m2 plitx2 x1.15 waste 1.16
4.03 4.63
L 2.43 M 1.59
Clean down and apply one undercoat and two finishing coats high gloss enamel paint
on Plastered walls [Steel trowel finish ]
Painter and Team 56.17 /60m2 p day first coat 0.94
Painter and Team 56.17 75m2 p day x 2seco and 3rd coat 1.50
Paint first coat 60.03 p lit/5/10m2 plitx2 x1.15 waste 1.38
Paint 2nd and 3rd coat 41.26 p lit/5/12m2 plitx2 x1.15 waste 1.58
Turpentine 14.49 p lit/5 x 0.04lit pm2x1.05 0.12
5.52 6.35
L 2.43 M 2.96
Clean down and apply one undercoat and two finishing coats ceiling white on
Plasterbord ceilings
Painter and Team 56.17 /60m2 p day first coat 0.94
Painter and Team 56.17 75m2 p day x 2seco and 3rd coat 1.50
Paint first coat 60.03 p lit/20/10m2 plit x1.15 waste 0.35
Paint 2nd & 3rd coat 62.79 p lit/20/12m2 plitx2 x1.15 waste 0.60
3.38 3.89
L 2.43 M 0.95
Clean down and apply one undercoat and two finishing coats high gloss enamel paint
on General surfaces of doors
Painter and Team 56.17 /60m2 p day first coat 0.94
Painter and Team 56.17 75m2 p day x 2seco and 3rd coat 1.50
Paint first coat 37.73 p lit/5/10m2 plitx2 x1.15 waste 0.87
Paint 2nd and 3rd coat 41.26 p lit/5/12m2 plitx2 x1.15 waste 1.58
Turpentine 14.49 p lit/5 x 0.01lit pm2x1.15 0.07
4.95 5.69
L 2.43 M 2.52
Clean down touch up manufacturer's priming, apply one undercoat and two finishing
coats enamel paint on; Steel door frames
Painter and Team 56.17 /60m2 p day first coat 0.94
Painter and Team 56.17 75m2 p day x 2seco and 3rd coat 1.50
Paint first coat 32.60 p lit/5/10m2 plitx2 x1.15 waste 0.75
Paint 2nd and 3rd coat 41.26 p lit/5/12m2 plitx2 x1.15 waste 1.58
Turpentine 14.49 p lit/5 x 0.01lit pm2x1.15 0.07
4.83 5.56
L 2.43 M 2.40
Ditto to steel windows [both sides measured flat]
Painter and Team 56.17 /60m2 p day first coat 0.94
Painter and Team 56.17 75m2 p day x 2seco and 3rd coat 1.50
Paint first coat 32.60 p lit/5/10m2 plitx2 x1.15 waste 0.75
Paint 2nd and 3rd coat 41.26 p lit/5/12m2 plitx2 x1.15 waste 1.58
Paraffin 14.49 p lit/5 x 0.01lit pm2x1.15 0.07
4.83 5.56
L 2.43 M 2.40
Prepare and apply one coat metal primer ,one undercoat and finishing coats
enamel paint on; G.I gutters
Painter and Team 56.17 /45m2 p day first coat 1.25
Painter and Team 56.17 /50m2 p day 2nd and 3rd coat 2.25
Paint first coat 56.17 p lit/5/8m2 plit x1.15 waste 1.61
Paint 2nd and 3rd coat 32.60 p lit/5/12m2 plitx2 x1.15 waste 1.25
Turpentine 14.49 p lit/5 x 0.01lit pm2x1.15 0.07
6.43 7.39
L 3.50 M 2.93
Prepare and apply one coat metal primer ,one undercoat and finishing coats
enamel paint on; Small copper pipes
Painter and Team 56.17 /45m2 p day first coat 1.25
Painter and Team 56.17 /30m2 p day 2nd and 3rd coat 3.74
Paint first coat 32.60 p lit/5/8m2 plit x1.15 waste 0.94
Paint 2nd and 3rd coat 41.26 p lit/5/12m2 plitx2 x1.15 waste 1.58
Paraffin 14.49 p lit/0.04lit pm2x1.15 0.67
8.18 9.41
L 4.99 M 3.19
GLAZING RATES
Glazier &Team (G + 1)
Glazier (SW1) 4.39 x 9 hrs per day 39.53
Assistant 2.35 x 9 hrs per day 21.11
60.64
Rate Build Up
3mm window glazing to steel sashes
Safety Clothing
Overalls(Polycotton)-Royal Blue Size 44 no 15.74 Halsteds
Hard Hats no 4.60 Halsteds
Gumboots pair 17.54 Halsteds
Gloves-P.V.C 26cm pair 2.01 Halsteds
Soap bar 1.80 Halsteds
Petrol L 1.40 Halsteds
Small Tools
Trowel-280 mm Lasher Each 4.03 Halsteds
Tyrolean Machine Each 16.59 Halsteds
Spirit Level (Ross Box)-1200 mm Each 13.23 Halsteds
900 x 50 mm gum pick handle Each 2.69 Halsteds
Wire Brush Each 2.00 Halsteds
FOUNDATIONS
Common bricks thou 140.00 Willdale
Face Bricks thou 300.00 Willdale
Cement-P.C 15 bag 13.00 Halsteds
19mm concrete stones m3 50.00 Pomona
River sand m3 30.00 Chrisands
Pit sand m3 30.00 Chrisands
Crusher run m3 40.00 Pomona
Ant Poison 5 ltrs 7.77 Halsteds
S193 Fabric Mesh Reinfocement (6m x 2.4 x 200 x 200 x 5.6) Sheet 59.51 D.M Cartwright
REINFORCEMENT
Mild and high tensile steel reinforcement
8 mm Mild steel rods Length 5.31 D.M Cartwright
8 mm High yield round deformed stee bars Length 5.31 D.M Cartwright
10 mm High yield round deformed stee bars Length 5.52 D.M Cartwright
12 mm High yield round deformed stee bars Length 7.59 D.M Cartwright
30 mm High yield round deformed steel bars Length 53.82 D.M Cartwright
0.4 mm IBR m 6.33 D.M Cartwright
Brickforce 115 Roll 2.99 Halsteds
Brickforce 230 Roll 3.60 Halsteds
BRICKWORK
Cement (Masonry) Bag 11.00 Halsteds
230 x 150 internal air vents Each 0.58 Union Hardware
400 x 400 mm Breeze Blocks Each 3.50 Union Hardware
Bullnose edged brick cills Each 0.25 Beta Bricks
Galvanised Hoop Irons Each 0.20
Page 132
WATERPROOFING
250 Microns thick polythene damp proof membrane Roll 118.75 Union Hardware
'Ruberoid'' bitumen damp proof course suitable for half brickwall Roll 3.75 Halsteds
'Ruberoid'' bitumen damp proof course suitable for one brickwall Roll 7.51 Halsteds
ROOF COVERINGS
Double Roman roof tile- Black Each 1.05 Zimtile
Concrete Ridges Black Each 3.00 Zimtile
Concrete hip cappings Each 2.53 Beta Tiles
1350 mm wide x 300 mm high mild steel triangular louvred roof ve
Each 100.00 Halsteds
Asbestos cement roof sheet-2400mm(8ft) Sheet 22.68 Union Hardware
Endurite Asbestos roofing Sheet 2700mm(9ft)-34.02kg) Each 24.00 Union Hardware
Asbestos cement roof sheet-3000mm(10Ft) Sheet 27.00 Union Hardware
Asbestos cement roof sheet-3600mm(12Ft)-45.85kg) Sheet 29.16 Union Hardware
Asbestos cement ridges pair 30.24 Union Hardware
Transluscent sheets m 78.00 Prodorite
Roof sealer-Flash Harry 5l-Grey Each 16.46 Halsteds
RAINWATER GOODS
0.6 mm Galvanised sheetmetal
100 x 75 mm Rectangular section Galvanised iron eaves gutter m 4.00 J.A Doig
Gutter brackets Each 1.00 J.A Doig
100 x 75 mm Galvanised iron downpipes (3000 mm long shoe) Each 28.00 J.A Doig
100 x 75 mm Galvanised iron downpipes (6000 mm long shoe) Each 56.00 J.A Doig
Downpipe brackets(holderbats) Each 1.00 J.A Doig
Stop ends Each 1.00 J.A Doig
Outlet Each 1.00 J.A Doig
Offset Each 24.00 J.A Doig
Shoes Each 8.00 J.A Doig
External angles No 17.19 J.A Doig
Internal angles No 17.19 J.A Doig
Soildering stick No 10.58 J.A Doig
Spirit of salt(75ml) No 13.23 J.A Doig
Salmonia Kg 23.00 J.A Doig
Silicon tube 13.23 J.A Doig
Wood srews- 40 x 6mm Box 13.23 J.A Doig
Page 133
6mm Verandah bolts Box 48.93 J.A Doig
Pop rivets- Smallest size No 46.29 J.A Doig
GI Flashing m 3.00 J.A Doig
GI Stepped Flashing m 5.00 J.A Doig
Valley fllashing m 6.00 J.A Doig
JOINERY
Doors
44 mm Hollow core Internal flush door size 813 x 2032 Each 29.00 Halsteds Timbers
44 mm Semi-solid core Internal flush door 815 x 2032 Each 75.00 Halsteds Timbers
44 mm Semi-solid core External flush door size 1613 x 2032 Each 165.00 Halsteds Timbers
44 mm Solid- core External flush door 815 x 2032 Each 164.00 Halsteds Timbers
Page 134
44 mm External solid core flush door size 1613 x 2032 Each 361.00 Halsteds Timbers
44 mm saligna door 815 x 2032 Each 140.00 Halsted Timbers
1 Hr Fire rated door Each 650.00 Halsted Timbers
Scrim paper (60 mm x 30m) Roll 5.00 Union Hardware
Nails Screws
Clout nails 40 mm kg 3.87 Union Hardware
3" wire nails kg 2.80 Union Hardware
4" wire nails kg 2.80 Union Hardware
3" Concrete nails kg 4.31 Union Hardware
1.5"Pannel pins kg 5.00 Union Hardware
75mm pine skirting m 1.16 Halsteds
76x50 sw timber m 3.62 Halsted Timbers
19mm pine quadrant m 0.75 Halsted Timbers
Boards & Linnings
Plasterboard ceiling sheet- 900 x 3600 sheet 17.50 Union Hardware
Rhinobond(25kg) Bag 10.00 Union Hardware
6mm Bison board 1220 x 2440 sheet 17.50 Union Hardware
Rhino cornice 4.2 m m 7.50 Union Hardware
12 mm Marine Plywood sheet- 2440 x 1220 mm each 140.00 Halsted Timbers
44 x 9 mm Pine coverstrip m 0.70 Halsted Timbers
19 mm Rubber door stops Each 1.00 Halsteds
44mm wire nails Kg 4.00 Halsteds
19mm blockboard 2440 x 1220 sheet 55.00 Halsteds
12 mm Melamine white(2750 x 1830) Sheet 140.00 Halsteds Timbers
12 mm Marine Plywood(1220 x 2440 mm) Each 140.00 Halsteds Timbers
19 mm Marine Plywood(2440 x 1220) Sheet 205.00 Halsteds Timbers
6 mm Bison Board (2440 x 1220) Sheet 17.00 Halsteds Timbers
21 mm Saligna Edgelam (2400 x 610)mm Each 38.00 Halsteds Timbers
IRONMONGERY
2 lever locks Each 18.00 Union Hardware
3 lever lockset- Yale Each 20.00 Union Hardware
Chipboard screws Pkt 3.00 Halsteds Timbers
3 Lever cupbord lock 60 mm Each 2.02 Halsteds
Door closer Each 184.00 Builders Hardware
Union indicator Bolt Each 26.00 Builders Hardware
Estacheon Plate Each 3.00 Builders Hardware
Peg stays inc screws Each 1.21 Halsteds
Window handle LH Each 2.01 Halsteds
Piano Hinges(3.5m)Brass Each 7.67 Halsteds
Barrel Bolt 100mm Brass Each 4.30 Halsteds
40mm wood screws Kg 5.00 Union Hardware
Towel rail bracket(19 mm closed) Each 3.07 Halsteds
METAL WORK
Page 135
Frame to suit 230 mm wall pbs and double door Each 65.00 Crittal Hope
Frame to suit 115 mm wall pbs and double door Each 60.00 Crittal Hope
230 mm steel door frame with fanlight(Size 815x 2100 mm) Each 60.00 Crittal Hope
Roof grill ventilator made of steel louvers fixed to roof
space on timber trusses including insect wire gauze Each 167.00 Crittal Hope
Tip up Lazimen garage door Each 1,030.00 Crittal Hope
Page 136
SHEET METALWORK,RAINWATER DISPORSAL,PLUMBING & DRAINAGE
SANITARY PLUMBING AND SOIL DRAINAGE
Toilet pan complete with cistern Each 120.75 Halsteads
Toilet Pan Each 45.00 Halsteads
Toilet cistern Each 34.50 Halsteads
Valve flush Each 24.15 Halsteads
Toilet Seat P.V.C white Each 24.15 Halsteads
Collar pan 110mm pvc Each 2.77 Halsteads
Courier Basin (560 x 400 mm) White V.C Each 31.05 Halsteds
Vanity Basin 580 x 475 Elite White Each 57.50 Halsteds
Drop in Basin Elite White Each 57.99 Tiles for Africa
Basin Waste 32mm chain Each 7.67 Halsteads
Pillar taps-cobra type Each 18.40 Halsteds
Flex Connector15/350mm Each 2.88 Halsteds
Sink 360 x500mm Each 150.00 Halsteds
Double bowl kitchen sink (1500 x 500 mm) Each 218.50 Halsteads
Sink mixer star-Cobra type Each 105.80 Halsteds
Bath Tub Each 150.00 Halsteds
Bath Mixer Each 135.00 Halsteds
100l Monarch ceiling type gyser Each 480.00 Halsteads
Gyser Tray Each 20.00 Halsteads
Stainless steel urinal Each 500.00
Pot urinal Each 120.00
Urinal Pedestal Each 35.00
Flush master valve(Urinal) Each 40.00
Shower rose 100mm-cobra Each 10.01 Halsteads
Shower arm -Cobra type Each 11.50 Halsteads
Courier- Pedestal Full white Each 31.05 Halsteads
Sink waste 40 x 88mm-PVC Each 2.88 Halsteads
Concrete sink waste-cobra type Each 16.78 Halsteads
400 x 400 x 100 mm deep precast concrete dripstone Each 6.00 Union Hardware
Double concrete wash basin Each 99.36 Halsteds
Cast iron manhole cover size 600 x 450mm Each 90.00 Union
Two way vent valve Each 25.00
Pop up Basin Waste(Chrome) Each 22.00 Tiles for Africa
560 X 400 mm White V.C Courier basin Each 29.51 Halsteds
Pedestal-Courier Each 30.65 Halsteds
15 mm Cobra Star pillar tap Pair 18.40 Halsteds
32 X 40 MM Rubber Flexi P-Trap Each 5.18 Halsteds
32 mm Unslotted P.V.C Basin waste Each 2.88 Halsteds
Page 137
Click big slotted basin waste Each 21.40 Halsteds
Soil Drainage
50mm PVC pipes Length 5.83 Halsteds
50 mm PVC i.e Bend Each 0.85 Halsteds
50 mm PVC elbow Each 0.75 Halsteds
50 mm PVC Tee Each 1.00 Halsteds
110mm surface PVC pipe Length 22.43 Halsteds
110mm underground PVC pipe Length 27.30 Halsteds
110mm PVC bends -45 degrees each 3.93 Halsteds
110mm PVC Junction-95 degrees each 5.00 Halsteds
110mm PVC ''i.e''Junction-95 degrees each 6.14 Halsteds
110mm PVC ''Y'' Junction-45 degrees each 8.33 Halsteds
Sundries
Solvent Cement 250ml each 8.05 Halsteds
Thread tape PTFE each 0.25 Halsteds
15 mm copper connector Each 2.88 Halsteds
22 mm copper connector Each 3.50 Halsteds
Traps
32 x 40mm rubber ''S'' trap No 4.03 Halsteds
32 x 40mm rubber ''P'' trap No 5.18 Halsteds
40mm rubber sink combination trap No 2.88 Halsteds
Gully ''P'' trap 8.00
40mm P.V.C Gully grating each 6.00 Halsteds
WATER RETICULATION
Hot and Cold Water Installation
Copper
15mm copper tube (5.5 m) length 25.30 Halsteds
22mm copper tube (5.5m) length 45.13 Halsteds
22mm Copper Elbow Each 2.19 Halsteds
22mm Copper Tee Each 2.19 Halsteds
22 x 22 x 15mm Copper reducing Tee Each 1.73 Halsteds
22mm Copper coupling Each 2.52 Halsteds
PVC
25 mm P.V.C Pipe 8.00
40 mm P.V.C Pipe length 10.13 Halsteds
40 mm plain elbow Each 1.93 Halsteds
50 x 87.5 degrees plain bend Each 0.66 Halsteds
22 mm PVC Pipe ( 6 m) each 4.99 Halsteds
25mm PVC Elbow Each 0.73 Halsteds
25mm PVC Tee Each 0.73 Halsteds
25-15mm PVC Reducing tee Each 1.00 Halsteds
Brass
15mm garden taps each 11.47 Halsteds
15mm brass stop cock each 9.61 Halsteds
20mmNon-return valve each 7.89 Halsteds
15mm udertile stop cock each 26.45 Halsteds
15mm Adapter tap capillary each 1.38 Halsteds
Page 138
FIRE RETICULATION
GLAZING
3 mm Clear sheet glass m2 6.00 Fabs
3 mm Obscure sheet glass m2 12.00 Fabs
4 mm Clear sheet glass m2 7.00 Fabs
4 mm Obscure sheet glass m2 16.00 Fabs
6 mm Polished sheet glass silvered back mirror,size 600 x 600 m2 30.00 Fabs
Putty kg 1.00 Fabs
PAINTING
Page 139
Tile spacers Pkt 4.00 Halsteds
Edge trim10 mm Aluminium round Length 6.00 Bathroom Botique
Carpets inc underfelt(Belgotex,Westminister-Umbria) m2 14.00 House of Carpets
Carpets inc underfelt(Belgotex,Royal Secret-Khaki Shade) m2 18.00 House of Carpets
Stone Pavers(Chinhoyi) m2 4.00 Outdoor living center
ELECTRICALS
Isolator Dipole 60A Each 18.70 Electrosales
40 Amp M.C.B Each 16.00 Electrosales
30 Amp M.C.B Each 14.00 Electrosales
15 Amp M.C.B Each 12.00 Electrosales
5 Amp M.C.B Each 10.00 Electrosales
15A M.C.B Single pole Each 9.00 Electrosales
5A M.C.B Single pole Each 9.00 Electrosales
1 Gang 2 Way Switch 10 A Each 5.00 Electrosales
13A 2 gang socket Each 7.25 Electrosales
20 mm P.V.C Conduits 25x 4m Bundle 37.50 Electrosales
20 mm Couplings Each 0.11 Electrosales
20 mm Nipples Each 0.08 Electrosales
20 mm round box Each 0.45 Electrosales
3 x 3 Flush box Each 3.00 Electrosales
6 x 3 Flush box Each 4.00 Electrosales
Chasing combs Each 0.50 Electrosales
4mm Flexi cable (Black) Roll 40.00 Electrosales
4mm Flexi cable (Black) Roll 40.00 Electrosales
Earthwire Roll 50.00 Electrosales
Meter Box Each 45.00 Electrosales
Distribution board Each 25.00 Electrosales
Page 140
LEAVE PAY DAYS
INDUSTRIAL LEAVE 0.0 PROTECTIVE CLOTHING
VOCATIONAL (12Mnths x 1.88) 22.6 Overalls 2 16 31
SICK (MAX OF 22DAYS/YEAR) 0.0 Hard Hats 1 5 5
TOTAL(sum of above) 22.6 Gumboots 3 20 60
0 4.5 wks Gloves 3 2 6
0 0.095 Soap 12 2 18
120
BASIC HOURS 44 Cost /47.5wks per Year 2.53
EQUIVALENT HRS 58.5
REF AND COST CONTRIBUTIONS BUTION WG1 WG2 WG3 WG4 WX SW4 SW3 SW2 SW1 SHIFT
A BASIC RATE 1.57 1.57 1.62 1.63 2.14 2.14 2.33 2.50 2.70 19
B BASIC WEEKLY WAGE AXBASIC HRS 69 69 71 72 94 94 103 110 119 97
C GROSS WEEKLY RATE AXEQIV. HRS 92 92 95 95 125 125 136 146 158 97
D TOOLS ALLOWANCE 0.540 $XHRS WORKED n/a n/a n/a n/a 24 24 24 24 24 n/a
E PENSION FUND (CIFOZ) 0.050 XAXBASIC HRS 3 3 4 4 5 5 5 6 6 5
F NSSA PENSION FUND 0.030 0 2 2 2 2 3 3 3 3 4 3
G WORKERS COMPENSATION 0.008 XAXEQUIV. HRS 1 1 1 1 1 1 1 1 1 1
H DEATH BENEFIT 0.003 0 0 0 0 0 0 0 0 0 0 0
J MANPOWER DEV. FUND 0.010 0 1 1 1 1 1 1 1 1 2 1
K STANDARD DEV. FUND 0.002 0 1 1 1 1 1 1 1 1 2 1
L GENERAL FUND, WORKERS 0.003 XAXBASIC HRS 0 0 0 0 n/a - - - - 0
M GENERAL FUND, ARTISANS 0.003 0 n/a n/a n/a n/a 0 0 0 0 0 n/a
N TRANSPORT ALLOWANCE/ housing 0.000 0 5 5 5 5 5 5 5 5 5 5
O LEAVE 0.095 WKX(B+CONTRIBUTIONS-K2) 7 7 7 7 9 9 10 10 11 9
P PROTECTIVE CLOTHING 2.53 $ PER WEEK 3 3 3 3 3 3 3 3 3 3
Q ANNUAL BONUS 0.042 WEEKS PER YR/47.5 3 3 3 3 4 4 4 5 5 4
R PAID HOLIDAY 0.032 X BASIC HRS 2 2 2 2 3 3 3 3 4 3
S WEEKLY SUB-TOTAL SUM OF C TO R 120 120 123 124 184 184 198 210 224 132
T EFFECTIVE COST PER WEEK SX44 paid /51 103 103 106 107 159 159 170 181 193 132
U TOTAL HOURLY RATE T / TOTAL HRS WORKED 2.35 2.35 2.42 2.43 3.61 3.61 3.87 4.11 4.39 26.44