Materials Schedule ML

PROPOSED SEMI DETACHED FLAT ON PLOT 25420 CHALALA, WOODLANDS
EXTENSION FOR MR MUBITA LUWABELWA

MATERIALS SCHEDULE
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (ZMK)
MAIN SUMMARY
1.0
TOTAL ESTIMATED COST OF MATERIALS
226,216,600.00
226,216,600.00
2.0
Add 20% Labour
45,243,320.00
Total Estimated Cost
ZMK
271,459,920
ITEM
1.0
DESCRIPTION
QTY
UNIT
RATE
TOTAL (ZMK)
Window Frames & Door Frames

Pressed Metal Door frames
1.1
Frame 800 x 2000mm x 1M
No
155,000.00
310,000.00
1.2
Frame 800 x 2000mm x 1.5M
No
170,000.00
1,360,000.00
1.30
No
265,000.00
530,000.00
1.4
Frame 900 x 2400mm overall with 400mm fanlight x 1.5M
No
343,000.00
686,000.00
1.5
Frame 600 x 2600mm overall x 1.5M Wardrobes
No
170,000.00
340,000.00
1.6
10
No
400,000.00
4,000,000.00
1.7
Aluminium doors/windows size 2400 x 2000mm overall
No
4,800,000.00
9,600,000.00
TOTAL TO COLLECTION OF SUPERSTRUCTURE
ZMK
16,826,000.00
2.0
Timber Doors & Locks
2.1
44mm Semi-Solid core flush door size 525 x 1960mm
No
145,000.00
290,000.00
2.2
10
No
145,000.00
1,450,000.00
2.3
No
155,000.00
620,000.00
2.4
44mm Hardwood double door size 1125 x 1960mm with 1125x560

top doors
10
No
1,700,000.00
17,000,000.00
2.5
Two Lever locksets (Union)
12
No
75,000.00
900,000.00
2.6
Three Lever locksets (Union)
12
No
85,000.00
1,020,000.00
2.7
Five Lever locksets (Union)
No
95,000.00
190,000.00
2.8
38mm Rubber door Stops
14
No
25,000.00
350,000.00
ZMK
21,530,000.00
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (ZMK)
52
18,000.00
936,000.00
3.0
Roof Timbers (Additional ) and Ceilings
3.1
25 x 200mm Softwood fascia & badge boards
3.2
50 x 50mm Softwood brandering timber (Provisional)
1072
3,500.00
3,750,600.00
3.3
9mm Rhinoboard ceiling
110
Sheets
75,000.00
8,250,000.00
3.4
75mm Coved wrot softwood cornice
265
7,500.00
1,987,500.00
3.5
Wrot softwood cover strips (Provisional)
315
1,300.00
409,500.00
3.6
4.0
Plaster to Walls
4.1
Cement 50 Kg
85
Pkts
65,000.00
5,525,000.00
4.2
Building Sand
20
Tons
70,000.00
1,400,000.00
ZMK
ZMK
15,333,600.00
6,925,000.00
5.0
Screeds
5.1
Cement 50 Kg
105
Pkts
65,000.00
6,825,000.00
5.2
River Sand
40
Tons
80,000.00
3,200,000.00
ZMK
10,025,000.00
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (ZMK)
6.0
Floor & Wall Tiling
6.1
8mm Ceramic Floor tiles
290
m2
105,000.00
30,450,000.00
6.2
5mm Ceramic Wall tiles
30
m2
60,000.00
1,800,000.00
6.3
Cement
pkt
60,000.00
480,000.00
6.4
Tile fix
39
pkt
26,000.00
1,014,000.00
ZMK
33,744,000.00
7.0
Sanitaryware
7.1
Water Closet Suite
No
611,000.00
2,444,000.00
7.2
Wash hand Basin
No
525,000.00
2,100,000.00
7.3
Bath Tub
No
3,500,000.00
7,000,000.00
7.4
Double double drainer Kitchen Sink
No
2,500,000.00
5,000,000.00
ZMK
16,544,000.00
PLUMBING (All Provisional)
8.1
PVC Sewer Pipe
14
No
100,000.00
1,400,000.00
8.2
Waste Pipe
No
60,000.00
180,000.00
8.3
Plain Elbows 110mm
No
15,000.00
60,000.00
8.4
Plain Elbows 50mm
20
No
15,000.00
300,000.00
8.5
Access Tee 110mm
No
80,000.00
320,000.00
8.6
Pan Connectors 110mm
No
80,000.00
320,000.00
8.7
Vent Valves 110mm
No
40,000.00
160,000.00
8.8
Gulley Complete 110mm
No
40,000.00
200,000.00
8.9
Access Bends 50mm
20
No
50,000.00
1,000,000.00
8.1
Solvent Glue 250mm
10
No
15,000.00
150,000.00
8.11
Septic Tee (Plain Tee) 110,,
No
60,000.00
120,000.00
8.12
Gulley Trap 50mm
No
50,000.00
200,000.00
8.13
Plugs 1/2 inch (PVC)
25
No
45,000.00
1,125,000.00
8.14
Waste 1.5 inch
No
45,000.00
225,000.00
5,760,000.00
Plumbing Continued
8.15
Waste 1.25 inch
No
30,000.00
90,000.00
8.16
Overflows 1.5inch
No
40,000.00
80,000.00
8.17
Pit Traps
No
50,000.00
100,000.00
8.18
Geyser 150 litres
No
2,500,000.00
5,000,000.00
8.19
Angle valves 1/2 inch
16
No
25,000.00
400,000.00
8.2
Thread tapes
10
No
5,000.00
50,000.00
8.23
Pit Traps 1.5 inch
No
25,000.00
100,000.00
8.24
Sink Mixer 1/2 inch
No
35,000.00
70,000.00
8.25
Bath tub mixers 1/2 inch
No
400,000.00
1,600,000.00
8.26
Hand Basin Mixer 1/2 inch
No
250,000.00
1,000,000.00
8.27
Flexible pipes 1/2 inch
16
No
20,000.00
320,000.00
Total Plumbing
14,570,000.00
ELECTRICAL INSTALLATIONS
9.1
Conduits (rolls)
No
150,000.00
600,000.00
9.2
Bends
30
No
20,000.00
600,000.00
9.3
Connectors
30
No
20,000.00
600,000.00
9.4
One Way One Gang light Switch
22
No
30,000.00
660,000.00
9.5
Two Way Two Gang Light Switch
No
35,000.00
140,000.00
9.6
Double Socket Outelt
30
No
35,000.00
1,050,000.00
9.7
Single Socket Outlet
No
35,000.00
175,000.00
9.8
Geyser Switch
No
60,000.00
120,000.00
9.9
Cooker Control Unit
No
80,000.00
160,000.00
9.1
Penduits
11
No
60,000.00
660,000.00
9.11
Fluorscent Fitting
25
No
150,000.00
3,750,000.00
9.12
Bulk Head Fittings
No
150,000.00
1,200,000.00
9.13
Ligthing Arrestor, MCBs, Distribution Box, Earth Rod & Cover
Total Electrical Installations
Item
2,000,000.00
11,715,000.00
ITEM DESCRIPTION
QTY
UNIT
RATE
TOTAL (ZMK)
10.0 Paint
10.1
Dulux/Plascon Matt PVA Paint interior quality
50
5Ltr
180,000.00
10.2
Dulux/Plascon Matt PVA Paint external quality
15
5Ltr
230,000.00
9,000,000.00
3,450,000.00
10.3
Gloss Paint (metal surfaces, timber doors, fascia/bardge boards etc)
5Ltr
260,000.00
2,080,000.00
10.4
Timber Preservative
10
5Ltr
25,000.00
250,000.00
10.5
Black bituminous paint
5Ltr
90,000.00
270,000.00
10.6
Wood primer
5Ltr
55,000.00
55,000.00
10.7
Hardwood Varnish
5Ltr
65,000.00
65,000.00
10.8
Parafin thinner
Litres
4,000.00
20,000.00
10.9
Universal undercaot
5ltrs
105,000.00
ZMK
15,190,000.00
11.0 EXTERNAL WORKS

11.1
Interlocking concrete bricks
12025
no
1,200.00
14,430,000.00
11.2
Sand River
40
ton
60,000.00
2,400,000.00
11.3
Laterite
40
ton
40,000.00
1,600,000.00
11.4
brick works (dish drain)
771
4,000.00
3,084,000.00
11.5
Cement
20
kg
55,000.00
1,100,000.00
11.6
Building Sand
20
ton
60,000.00
1,200,000.00
-
12
12.1
ZMK
23,814,000.00
Kitchen Units
Supply & Fix of Kitchen Units, Shelving etc
Item
40,000,000.00
-------------------------40,000,000.00
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (ZMK)
SUPERSTRUCTURE - COLLECTION
16,826,000.00
Timber Doors and Locks
21,530,000.00
Roof Timbers & Ceilings
15,333,600.00
Plaster to Walls
6,925,000.00
Screeds
10,025,000.00
Wall and Floor Tiling
33,744,000.00
Sanitaryware
16,544,000.00
Plumbing Installations
14,570,000.00
Electrical Installation
11,715,000.00
10
Paint
15,190,000.00
11
External Works
23,814,000.00
12
Kitchen
40,000,000.00
SUPERSTRUCTURE TOTAL TO MAIN SUMMARY
ZMK
226,216,600.00
PROPOSED SEMI DETACHED FLAT ON PLOT 25420 CHALALA, WOODLANDS

EXTENSION FOR MR MUBITA LUWABELWA
MATERIALS SCHEDULE
ITEM
DESCRIPTION
QTY
UNIT
RATE
MAIN SUMMARY
1.0
Superstructure
2.0
Add: the following Provisional Sums
2.1
Shelving, Wardrobes & Kitchen Units
2.2
Electrical Installations
2.3
Plumbing Pipework
2.4
Soil and Stormwater Drainage
TOTAL ESTIMATED COST OF MATERIALS
ZMK
Add Labour @ 20%
Total Estimated Cost
ZMK
ITEM
2.0
DESCRIPTION
QTY
UNIT
RATE

Mild Steel Window Frames
2.1
Frame size 1200 x 500mm, type 5V6/5V6
No
240,000.00
2.2
Frame size 800 x 1500mm, type 8C15
No
480,000.00
2.3
Frame size 2400 x 1000mm, type 10C6/10F6/10F6/10C6
No
960,000.00
2.4
No
1,152,000.00
2.5
No
1,056,000.00
2.6
No
1,440,000.00
Pressed Metal Door frames

2.8
Frame 800 x 2000mm x 1M
No
155,000.00
2.9
No
170,000.00
2.10
No
265,000.00
2.11
Frame 900 x 2400mm overall with 400mm fanlight x 1.5M
No
343,000.00
2.12
No
170,000.00
10
No
400,000.00
Aluminium doors/windows size 2400 x 2000mm overall
No
4,800,000.00
2.15
3.0
Timber Doors & Locks
ZMK
3.1
No
145,000.00
3.2
10
No
145,000.00
3.3
No
155,000.00
44mm Hardwood double door size 1125 x 1960mm with 1125x560 top
doors
10
No
1,700,000.00
3.8
Two Lever locksets (Union)
12
No
75,000.00
3.9
Three Lever locksets (Union)
12
No
85,000.00
3.10
Five Lever locksets (Union)
No
95,000.00
3.11
38mm Rubber door Stops
14
No
25,000.00
ZMK
141
345
ITEM
DESCRIPTION
410
QTY
UNIT
RATE
4.0
Roof Timbers (Additional ) and Ceilings
4.1
150 x 50mm Softwood timber Trusses (additional)
460
12,000.00
4.2
38 x 38mm Softwood timber for Battens (additional)
350
9,800.00
4.4
25 x 200mm Softwood fascia & badge boards
52
18,000.00
4.5
50 x 50mm Softwood brandering timber (Provisional)
1072
3,500.00
4.6
9mm Rhinoboard ceiling
110
Sheets
75,000.00
4.7
75mm Coved wrot softwood cornice
265
7,500.00
4.8
Wrot softwood cover strips (Provisional)
315
1,300.00
4.9
2.0
Harvey Tiles with Accessories
2.1
Harvey Tiles
344
m2
135,000.00
2.2
Standard Ridge Cappings
29
65,000.00
2.2
Standard Hip Cappings
48
65,000.00
ZMK
Flashing & Valley Gutters
23
25,000.00
ZMK
6.0
Plaster to Walls
6.1
Cement 50 Kg
85
Pkts
65,000.00
6.2
Building Sand
20
Tons
70,000.00
ZMK
7.0
Screeds
7.1
Cement 50 Kg
105
Pkts
65,000.00
7.2
River Sand
40
Tons
80,000.00
ZMK
580
ITEM
DESCRIPTION
QTY
UNIT
RATE
8.0
Floor & Wall Tiling
8.1
8mm Ceramic Floor tiles
290
m2
105,000.00
8.2
5mm Ceramic Wall tiles
30
m2
60,000.00
8.3
Cement
pkt
60,000.00
8.4
Tile fix
39
pkt
26,000.00
9.0
Sanitaryware
9.1
Water Closet Suite
ZMK
No
611,000.00
9.2
Wash hand Basin
No
525,000.00
9.3
Bath Tub
No
3,500,000.00
9.4
Double double drainer Kitchen Sink
No
2,500,000.00
ZMK
10.0 Paint
10.1
Dulux/Plascon Matt PVA Paint interior quality
40
5Ltr
180,000.00
10.1
Dulux/Plascon Matt PVA Paint external quality
10
5Ltr
230,000.00
10.2
Gloss Paint (metal surfaces, timber doors, fascia/bardge boards etc)
5Ltr
260,000.00
10.3
Timber Preservative
5Ltr
25,000.00
10.4
Black bituminous paint
5Ltr
90,000.00
10.5
Wood primer
5Ltr
55,000.00
10.6
Hardwood Varnish
5Ltr
65,000.00
10.7
Parafin thinner
Litres
4,000.00
10.8
Universal undercaot
5ltrs
105,000.00
ITEM DESCRIPTION
ZMK
QTY
UNIT
RATE
24050
no
1,200.00
40
ton
60,000.00
10.0 EXTERNAL WORKS

10.1
Interlocking concrete bricks
10.2
Sand River
10.3
Laterite
40
ton
40,000.00
10.4
brick works (dish drain)
1542
4,000.00
10.5
Cement
kg
55,000.00
10.6
Building Sand
ton
60,000.00
ITEM
DESCRIPTION
ZMK
QTY
UNIT
RATE
SUPERSTRUCTURE - COLLECTION
Timber Doors and Locks
Roof Timbers & Ceilings
Precoated IBR Metal Roofing Sheets & Accessories
Plaster to Walls
Screeds
Wall and Floor Tiling
Sanitaryware
10
Paint
10
External Works
SUPERSTRUCTURE TOTAL TO MAIN SUMMARY
ZMK
ODLANDS
TOTAL (ZMK)
232,505,600.00
232,505,600.00
60,000,000.00
25,000,000.00
15,000,000.00
50,000,000.00
382,505,600
76,501,120.0
459,006,720
TOTAL (ZMK)
480,000.00
2,880,000.00
1,920,000.00
2,304,000.00
2,112,000.00
5,760,000.00
310,000.00
1,360,000.00
530,000.00
686,000.00
340,000.00
4,000,000.00
9,600,000.00
16,826,000.00
290,000.00
1,450,000.00
620,000.00
17,000,000.00
900,000.00
1,020,000.00
190,000.00
350,000.00
21,530,000.00
TOTAL (ZMK)
5,520,000.00
3,430,000.00
936,000.00
3,750,600.00
8,250,000.00
1,987,500.00
409,500.00
24,283,600.00
46,440,000.00
1,885,000.00
3,120,000.00
-
575,000.00
52,020,000.00
5,525,000.00
1,400,000.00
6,925,000.00
6,825,000.00
3,200,000.00
10,025,000.00
TOTAL (ZMK)
30,450,000.00
1,800,000.00
480,000.00
1,014,000.00
33,744,000.00
2,444,000.00
2,100,000.00
7,000,000.00
5,000,000.00
16,544,000.00
7,200,000.00
2,300,000.00
1,040,000.00
125,000.00
90,000.00
55,000.00
65,000.00
20,000.00
10,895,000.00
TOTAL (ZMK)
28,860,000.00
2,400,000.00
1,600,000.00
6,168,000.00
385,000.00
300,000.00
39,713,000.00
TOTAL (ZMK)
16,826,000.00
21,530,000.00
24,283,600.00
52,020,000.00
6,925,000.00
10,025,000.00
33,744,000.00
16,544,000.00
10,895,000.00
39,713,000.00
232,505,600.00

Materials Schedule ML

Încărcat de

Informații document

Titlu original

Drepturi de autor

Formate disponibile

Partajați acest document

Partajați sau inserați document

Opțiuni de partajare

Vi se pare util acest document?

Este necorespunzător acest conținut?

Drepturi de autor:

Formate disponibile

Materials Schedule ML

Încărcat de

Drepturi de autor:

Formate disponibile

PROPOSED SEMI DETACHED FLAT ON PLOT 25420 CHALALA, WOODLANDS

EXTENSION FOR MR MUBITA LUWABELWA

TOTAL ESTIMATED COST OF MATERIALS

Add 20% Labour

Total Estimated Cost

Window Frames & Door Frames

Frame 800 x 2000mm x 1M

Frame 800 x 2000mm x 1.5M

Frame 900 x 2000mm x 1.5M

Frame 900 x 2400mm overall with 400mm fanlight x 1.5M

Frame 600 x 2600mm overall x 1.5M Wardrobes

Frame 1200 x 2600mm overall x 1.5M Wardrobes

Aluminium doors/windows size 2400 x 2000mm overall

TOTAL TO COLLECTION OF SUPERSTRUCTURE

Timber Doors & Locks

44mm Semi-Solid core flush door size 525 x 1960mm

44mm Semi-Solid core flush door size 725 x 1960mm

44mm Semi-Solid core flush door size 825 x 1960mm

44mm Hardwood double door size 1125 x 1960mm with 1125x560

Two Lever locksets (Union)

Three Lever locksets (Union)

Five Lever locksets (Union)

38mm Rubber door Stops

TOTAL TO COLLECTION OF SUPERSTRUCTURE

Roof Timbers (Additional ) and Ceilings

25 x 200mm Softwood fascia & badge boards

50 x 50mm Softwood brandering timber (Provisional)

9mm Rhinoboard ceiling

75mm Coved wrot softwood cornice

Wrot softwood cover strips (Provisional)

TOTAL TO COLLECTION OF SUPERSTRUCTURE

TOTAL TO COLLECTION OF SUPERSTRUCTURE

TOTAL TO COLLECTION OF SUPERSTRUCTURE

Floor & Wall Tiling

8mm Ceramic Floor tiles

5mm Ceramic Wall tiles

TOTAL TO COLLECTION OF SUPERSTRUCTURE

Water Closet Suite

Wash hand Basin

Double double drainer Kitchen Sink

TOTAL TO COLLECTION OF SUPERSTRUCTURE

PLUMBING (All Provisional)

PVC Sewer Pipe

Plain Elbows 110mm

Plain Elbows 50mm

Access Tee 110mm

Pan Connectors 110mm

Vent Valves 110mm

Gulley Complete 110mm

Access Bends 50mm

Solvent Glue 250mm

Septic Tee (Plain Tee) 110,,

Gulley Trap 50mm

Plugs 1/2 inch (PVC)

Waste 1.5 inch

Waste 1.25 inch

Geyser 150 litres

Angle valves 1/2 inch

Pit Traps 1.5 inch

Sink Mixer 1/2 inch

Bath tub mixers 1/2 inch

Hand Basin Mixer 1/2 inch

Flexible pipes 1/2 inch