PRELIMINARIES 1,300,000.

00
DEMOLITIONS 983,000.00
STAFF & VIP PARKING 22,395,080.00
ADDITIONAL CUSTOMER PARKING 26,863,590.00
GUARD HOUSES 2,994,520.00
BOUNDARY WALL,GATE HOUSE & CANOPY 7,891,095.00
ABLUTION BLOCK 2,462,106.00
WATER CENTRE-BUILDERS WORK 7,647,805.00
SPECIALIST WORKS 21,173,490.00
PROVISIONAL SUMS 5,100,000.00

TOTAL 98,810,686.00

101,000,000.00 ESTIMATE
2,189,314.00
QTY

PRELIMINARIES
500,000.00 PG13
800,000.00 PG14
1,300,000.00

DEMOLITIONS
150,000.00
100,000.00
13,500.00
263,500.00 PG2

19 500.00 9,500.00
200 500.00 100,000.00
1 550,000.00 550,000.00
1 10,000.00 10,000.00
100 500.00 50,000.00
719,500.00 PG3

983,000.00

STAFF PARKING
2400 50.00 120,000.00
20 600.00 12,000.00
6 4,000.00 24,000.00
2 4,500.00 9,000.00
2879 500.00 1,439,500.00
2255 1,700.00 3,833,500.00
2419 550.00 1,330,450.00
2419 200.00 483,800.00
2419 250.00 604,750.00
7,857,000.00

2230 2,500.00 5,575,000.00

158 1,100.00 173,800.00
47 1,100.00 51,700.00
157 1,100.00 172,700.00
385 1,100.00 423,500.00
310 1,800.00 558,000.00
6,954,700.00

14,811,700.00

VIP CARPORT SHADE

8 500.00 4,000.00
8 600.00 4,800.00
8 725.00 5,800.00
8 15,500.00 124,000.00
 2 15,500.00 31,000.00
128 180.00 23,040.00
579 180.00 104,220.00
24 600.00 14,400.00
12 600.00 7,200.00
318,460.00

STRUCTURAL STEEL WORK

384 300.00 115,200.00

195 300.00 58,500.00
892 300.00 267,600.00
161 300.00 48,300.00
21 300.00 6,300.00
48 700.00 33,600.00
1 25,000.00 25,000.00
146 500.00 73,000.00
627,500.00

PG3 318,460.00
PG5 627,500.00
945,960.00
LANDSCAPING
230 750.00 172,500.00
1 200,000.00 200,000.00
372,500.00
STORMWATER
192 400.00 76,800.00
30 1,500.00 45,000.00
154 725.00 111,650.00
154 3,100.00 477,400.00
231 3,100.00 716,100.00
11939 180.00 2,149,020.00
461 600.00 276,600.00
384 90.00 34,560.00
308 550.00 169,400.00
4,056,530.00

mild steel

384 2,000.00 768,000.00

320 2,500.00 800,000.00
38 825.00 31,350.00
149 180.00 26,820.00
59 180.00 10,620.00
1,636,790.00

storm water-summary
4,056,530.00
1,636,790.00
 5,693,320.00

foul drainage

128 400.00 51,200.00

4 1,500.00 6,000.00
128 500.00 64,000.00
128 1,800.00 230,400.00
14 15,000.00 210,000.00
1 10,000.00 10,000.00
571,600.00

BILL SUMMARY
Driveway PG 2 14,811,700.00
Vip carport PG 5 945,960.00
Landscaping PG 6 372,500.00
Stormwater drainage PG 8 5,693,320.00
Foul drainage PG 9 571,600.00
22,395,080.00
DRIVEWAY
3925 950 3,728,750.00
3074 1700 5,225,800.00
3270 500 1,635,000.00
3270 250 817,500.00
3270 200 654,000.00
2985 2500 7,462,500.00
19,523,550.00

26 1100 28,600.00
58 1100 63,800.00
371 1100 408,100.00
360 1100 396,000.00
435 1800 783,000.00
1,679,500.00

19,523,550.00
1,679,500.00
21,203,050.00

LANDSCAPING

285 700.00 199,500.00

1 200,000.00 200,000.00
399,500.00

STORMWATER DRAINAGE

180 400 72,000.00

23 1500 34,500.00
144 725 104,400.00
144 3100 446,400.00
216 3100 669,600.00
11193 180 2,014,740.00
431 600 258,600.00
360 90 32,400.00
288 550 158,400.00
3,791,040.00

MILD STEEL GRATING

360 2000 720,000.00

300 2500 750,000.00
1,470,000.00

3,791,040.00
1,470,000.00
5,261,040.00

PG2 21,203,050.00
PG3 399,500.00
PG4 5,261,040.00

26,863,590.00
GUARD HOUSE

13 400 5,200.00
2 400 800.00
1 400 400.00
16 500 8,000.00
6 1700 10,200.00
7 550 3,850.00
7 200 1,400.00
10 200 2,000.00
10 250 2,500.00
8 725 5,800.00
2 725 1,450.00
41,600.00

2 15500 31,000.00
1 15500 15,500.00
1 15500 15,500.00
10 1550 15,500.00
10 450 4,500.00
10 180 1,800.00
62 180 11,160.00
18 180 3,240.00
8 600 4,800.00
2 600 1,200.00
4 600 2,400.00
13 90 1,170.00
17 2100 35,700.00
4 450 1,800.00
4 400 1,600.00
146,870.00

41,600.00
146,870.00
188,470.00

1 15500 15,500.00
1 15500 15,500.00
11 2475 27,225.00
56 180 10,080.00
9 180 1,620.00
39 180 7,020.00
62 180 11,160.00
14 90 1,260.00
10 600 6,000.00
12 600 7,200.00
9 600 5,400.00
107,965.00

22 2100 46,200.00
3 2100 6,300.00
4 2100 8,400.00
13 1100 14,300.00
2 850 1,700.00
76,900.00
 5 2200 11,000.00
5 350 1,750.00
5 175 875.00
1 8500 8,500.00
5 100 500.00
5 100 500.00
5 100 500.00
5 100 500.00
4 400 1,600.00
2 850 1,700.00
1 1375 1,375.00
1 1610 1,610.00
1 1965 1,965.00
1 9000 9,000.00
41,375.00

1 19440 19,440.00
1 6480 6,480.00
2 850 1,700.00
2 950 1,900.00
2 100 200.00
2 100 200.00
2 100 200.00
2 100 200.00
30,320.00

4 550 2,200.00
7 550 3,850.00
22 180 3,960.00
11 2500 27,500.00
33 400 13,200.00
50,710.00

8 600 4,800.00
8 1800 14,400.00
16 450 7,200.00
16 1800 28,800.00
17 450 7,650.00
17 400 6,800.00
8 450 3,600.00
8 400 3,200.00
76,450.00

10 900 9,000.00
13 180 2,340.00
13 1500 19,500.00
10 2500 25,000.00
2 1250 2,500.00
4 250 1,000.00
10 650 6,500.00
4 650 2,600.00
1 3000 3,000.00
10 2500 25,000.00
96,440.00

150 250 37,500.00

18 350 6,300.00 188,470.00
1 400 400.00 107,965.00
6 2800 16,800.00 76,900.00
60 250 15,000.00 41,375.00
2 500 1,000.00 30,320.00
2 500 1,000.00 50,710.00
2 500 1,000.00 76,450.00
2 500 1,000.00 96,440.00
80,000.00 80,000.00

748,630.00
4
2,994,520.00
BOUNDARY WALL

241 400 96,400.00

77 400 30,800.00
40 1500 60,000.00
318 520 165,360.00
136 1500 204,000.00
51 725 36,975.00
26 725 18,850.00
108 725 78,300.00
22 15500 341,000.00
12 15500 186,000.00
44 15500 682,000.00
6 15500 93,000.00
9 15500 139,500.00
2,132,185.00

541 180 97,380.00

3307 180 595,260.00
546 180 98,280.00
2201 180 396,180.00
65 600 39,000.00
391 600 234,600.00
90 600 54,000.00
10 600 6,000.00
84 600 50,400.00
6 750 4,500.00
34 400 13,600.00
171 2100 359,100.00
376 2500 940,000.00
752 180 135,360.00
3,023,660.00

752 400 300,800.00

128 450 57,600.00
128 400 51,200.00
198 1100 217,800.00
62 850 52,700.00
79 3000 237,000.00
917,100.00

2,132,185.00
3,023,660.00
917,100.00

6,072,945.00
GATES
5.00 175,000.00 875,000.00

CANOPY
5.00 400.00 2,000.00
2.00 1,500.00 3,000.00
5.00 520.00 2,600.00
1.00 1,500.00 1,500.00
4.00 725.00 2,900.00
1.00 15,500.00 15,500.00
3.00 15,500.00 46,500.00
143.00 180.00 25,740.00
25.00 180.00 4,500.00
62.00 180.00 11,160.00
110.00 180.00 19,800.00
5.00 600.00 3,000.00
25.00 600.00 15,000.00
153,200.00

14.00 300.00 4,200.00

71.00 300.00 21,300.00
277.00 300.00 83,100.00
165.00 300.00 49,500.00
72.00 300.00 21,600.00
41.00 300.00 12,300.00
246.00 300.00 73,800.00
14.00 300.00 4,200.00
1.00 200,000.00 200,000.00
45.00 2,850.00 128,250.00
598,250.00

12.00 550.00 6,600.00

12.00 2,300.00 27,600.00
45.00 3,500.00 157,500.00
191,700.00

153,200.00
598,250.00
191,700.00
943,150.00

PAGES
3.00 6,072,945.00
4.00 875,000.00
7.00 943,150.00

BOUNDARY WALL 7,891,095.00

BILL NO 007 ABLUTION BLOCK

SUBSTRUCTURES

57 400 22,800.00
7 400 2,800.00
64 520 33,280.00
23 1700 39,100.00
39 500 19,500.00
39 250 9,750.00
47 200 9,400.00
47 250 11,750.00
28 725 20,300.00
6 15500 93,000.00
1 15500 15,500.00
47 1938 91,086.00
368,266.00

47 450 21,150.00
43 180 7,740.00
155 180 27,900.00
52 180 9,360.00
23 600 13,800.00
5 600 3,000.00
30 90 2,700.00
44 2100 92,400.00
9 450 4,050.00
9 400 3,600.00
185,700.00

PG1 368,266.00
PG2 185,700.00
553,966.00

3 15500 46,500.00
1 15500 15,500.00
57 2325 132,525.00
511 180 91,980.00
33 180 5,940.00
58 180 10,440.00
31 90 2,790.00
57 600 34,200.00
36 600 21,600.00
12 600 7,200.00
368,675.00

52 2100 109,200.00
25 2100 52,500.00
11 1800 19,800.00
9 2100 18,900.00
31 1100 34,100.00
7 850 5,950.00
240,450.00

1 8500 8,500.00
 5 2200 11,000.00
5 350 1,750.00
5 175 875.00
1 850 850.00
1 7500 7,500.00
1 1200 1,200.00
5 100 500.00
5 100 500.00
5 100 500.00
5 100 500.00
4 400 1,600.00
35,275.00

1 8500 8,500.00
2 8500 17,000.00
4 8500 34,000.00
11 850 9,350.00
7 1200 8,400.00
5 1610 8,050.00
2 1965 3,930.00
14 1430 20,020.00
109,250.00

35,275.00
109,250.00

144,525.00

4 10800 43,200.00
2 16200 32,400.00
9 850 7,650.00
9 850 7,650.00
9 850 7,650.00
9 850 7,650.00
9 100 900.00
9 100 900.00
9 100 900.00
9 100 900.00
109,800.00

14 450 6,300.00
3 450 1,350.00
 18 450 8,100.00
52 180 9,360.00
17 2500 42,500.00
69 400 27,600.00
18 400 7,200.00
102,410.00

40 600 24,000.00
40 1800 72,000.00
132 450 59,400.00
132 1800 237,600.00
38 450 17,100.00
38 400 15,200.00
425,300.00

57 900 51,300.00
31 180 5,580.00
31 1500 46,500.00
57 2500 142,500.00
3 1250 3,750.00
4 250 1,000.00
57 650 37,050.00
4 650 2,600.00
1 3000 3,000.00
57 2500 142,500.00
435,780.00

150 250 37,500.00

18 350 6,300.00
1 400 400.00
6 3000 18,000.00
60 250 15,000.00
2 500 1,000.00
2 500 1,000.00
2 500 1,000.00
2 500 1,000.00

81,200.00

2 553,966.00
3 368,675.00
4 240,450.00
6 144,525.00
7 109,800.00
8 102,410.00
9 425,300.00
10 435,780.00
11 81,200.00

2,462,106.00
WATER CENTRE
675 400 270,000.00
400 1700 680,000.00
675 550 371,250.00
675 2500 1,687,500.00
220 1100 242,000.00
25 1200 30,000.00
3,280,750.00

93 750 69,750.00
1 100,000.00

169,750.00

3,280,750.00
169,750.00
3,450,500.00

1 400 400.00
32 400 12,800.00
8 1500 12,000.00
33 520 17,160.00
31 725 22,475.00
2 725 1,450.00
23 15500 356,500.00
1 15500 15,500.00
438,285.00

310 180 55,800.00

400 180 72,000.00
19 180 3,420.00
10 180 1,800.00
141 600 84,600.00
6 600 3,600.00
221,220.00

438,285.00
221,220.00
659,505.00

65 300 19,500.00
5 300 1,500.00
12 300 3,600.00
1100 300 330,000.00
315 300 94,500.00
1445 300 433,500.00
 364 6000 2,184,000.00
728 400 291,200.00
2 90000 180,000.00
3,537,800.00

659,505.00
3,537,800.00
4,197,305.00

PAGE 3 3,450,500.00
PAGE 8 4,197,305.00

7,647,805.00
External water reticulation

60 1,000.00 60,000.00 CONTRACTUAL REQUIREMENT

12 850.00 10,200.00 50,000.00
3 500.00 1,500.00 50,000.00
8 250.00 2,000.00 30,000.00
2 600.00 1,200.00 10,000.00
100,000.00
2 600.00 1,200.00 150,000.00

4 30,000.00 120,000.00 390,000.00

2 20,000.00 40,000.00
1 20,000.00 20,000.00
2 20,000.00 40,000.00
296,100.00

Water pumbs
1 2,850,000.00 2,850,000.00
1 200,000.00 200,000.00
3,050,000.00

Steel tank
1 9,500,000.00 9,500,000.00

9,500,000.00

9,500,000.00
-
9,500,000.00

A 296,100.00
B 3,050,000.00
C 9,500,000.00
D 390,000.00
13,236,100.00
WATER RETICULATION
PRELIMINARIES
50,000.00
50,000.00
40,000.00
10,000.00
100,000.00
150,000.00
400,000.00

EXTERNAL WATER SANITARY

4 2000
6 600 3,600.00 4 4500
220 500 110,000.00 4 1500
2 300 600.00 4 1500
6 300 1,800.00 4 8500
1 250 250.00 5 21000
2 400 800.00 5 9500
1 7000 7,000.00 5 4500
124,050.00 5 1500
5 1500
0 850 - 5 8500
120 500 60,000.00
120 400 48,000.00
0 850 - 4 12500
2 400 800.00 4 15000
6 320 1,920.00 4 9100
1 750 750.00 4 6500
1 400 400.00 4 15000
3 320 960.00 0 12500
0 20000 - 4 40000
2 7000 14,000.00 4 9100
1 7000 7,000.00 4 6500
3 5000 15,000.00
148,830.00
7 11000
7 30000
124,050.00 7 9500
148,830.00 7 15000
2 40000
272,880.00 2 55000
2 12000
INTERNAL WATER SUPPLY

18 500 9,000.00 7 18000

30 400 12,000.00 18 3000
24 300 7,200.00 4 15000
8 250 2,000.00 2 30000
15 200 3,000.00 1 180000
15 175 2,625.00 1 20000
 8 400 3,200.00 1 40000
8 300 2,400.00 1 9100
9 250 2,250.00 1 8500
4 5000 20,000.00 1 12000
4 7000 28,000.00 4 8000
10 600 6,000.00 1 3000
10 600 6,000.00 1 20000
103,675.00

0 750 - 1
12 500 6,000.00 2
6 400 2,400.00 3
6 300 1,800.00 4
6 250 1,500.00
0 750 -
2 200 400.00
2 200 400.00
3 175 525.00
2 120 240.00
0 750 -
1 400 400.00
4 200 800.00
4 175 700.00
1 120 120.00
0 7000 -
1 7000 7,000.00
1 4000 4,000.00
26,285.00

103,675.00
26,285.00
129,960.00
 SOIL & WASTE
8,000.00
18,000.00 48 1500 72,000.00
6,000.00 24 1500 36,000.00
6,000.00 36 750 27,000.00
34,000.00 28 600 16,800.00
105,000.00 12 1000 12,000.00
47,500.00 14 750 10,500.00
22,500.00 14 750 10,500.00
7,500.00 18 600 10,800.00
7,500.00 8 1000 8,000.00
42,500.00 8 1000 8,000.00
304,500.00 3 600 1,800.00
0 1000 -
50,000.00 0 750 -
60,000.00 10 1500 15,000.00
36,400.00 7 1500 10,500.00
26,000.00 7 1500 10,500.00
60,000.00 4 2500 10,000.00
- 11 4500 49,500.00
160,000.00 308,900.00
36,400.00
26,000.00 11 21000 231,000.00
454,800.00 4 15000 60,000.00
7 18000 126,000.00
77,000.00 14 6000 84,000.00
210,000.00 14 2500 35,000.00
66,500.00 536,000.00
105,000.00
80,000.00
110,000.00 12 3600 43,200.00
24,000.00 2 3500 7,000.00
672,500.00 6 1500 9,000.00
6 1500 9,000.00
126,000.00 68,200.00
54,000.00
60,000.00
60,000.00
180,000.00 844,900.00
20,000.00 68,200.00
 40,000.00 913,100.00
9,100.00
8,500.00 4 15000 60,000.00
12,000.00 4 12000 48,000.00
32,000.00 108,000.00
3,000.00
20,000.00
624,600.00

304,500.00
454,800.00
672,500.00
624,600.00
2,056,400.00 400,000.00
1 272,880.00
2 129,960.00
3 2,056,400.00
4 913,100.00
5 108,000.00
3,880,340.00
 100,000.00
50,000.00
24,000.00
10,000.00
50,000.00
50,000.00
284,000.00

600,000.00
2000 200,000.00
1 100,000.00

900,000.00

284,000.00
900,000.00
1,184,000.00
 1 100000 100,000.00
1 50000 50,000.00
1 50000 50,000.00
1 10000 10,000.00
1 100000 100,000.00
1 150000 150,000.00

460,000.00

50 3000 150,000.00
1 75000 75,000.00
15 2000 30,000.00
35 2000 70,000.00
65 2000 130,000.00
1 75000 75,000.00
100 2500 250,000.00
1 25000 25,000.00
1 25000 25,000.00
3 10000 30,000.00

860,000.00

6 1500 9,000.00
3 2500 7,500.00
3 3500 10,500.00
3 7000 21,000.00
3 100 300.00
9 -
6 4000 24,000.00
3 4500 13,500.00
3 2000 6,000.00
3 2000 6,000.00
3 2000 6,000.00
103,800.00

150 1850 277,500.00

100 600 60,000.00
100 250 25,000.00
100 200 20,000.00
150 125 18,750.00
401,250.00

4 75000 300,000.00
4 2000 8,000.00
16 40000 640,000.00
4 10000 40,000.00
4 15000 60,000.00
1,048,000.00
section 1 460,000.00
section 2 860,000.00
section 3 103,800.00
section 4 401,250.00
section 5 1,048,000.00
2,873,050.00
Electrical 2,873,050.00
parking sytem 1,184,000.00
Plumbing & drainage 3,880,340.00
prestressed tank 13,236,100.00
21,173,490.00