Port City Project

Ghana

Residential Block 1 $ 17,765,947.97

Item Description Unit Total Quantity UR (US$) Amount (GHS)

A Foundation 577,765.42

1.00 Earthworks

1.01 Excavate for foundation from 3.0 - 4.5m deep starting from ground level. m3 5,625.00 10.35 58,218.75

1.02 Load surplus or unsuitable excavated material and remove from site m3 4,500.00 12.25 55,125.00

Supply and placing of fill for the filling of foundations carried out with any appropriate
1.03 means, using material from borrow pits, with minimal compaction degree 95% of the m3 625.00 15.56 9,725.00
modified max. dry unit weight

Supply and placing of fill for the general filling of areas in absence of foundation works
1.04 carried out with any appropriate means, using material from borrow pits, with minimal m3 - - -
compaction degree 95% of the modified max. dry unit weight

Supply and placing of fill for the road base granular material of plant foundations carried
1.05 out with any appropriate means, using material from borrow pits, with minimal compaction m3 1,250.00 35.00 43,750.00
degree 95% of the modified max. dry unit weight

2.00 Concrete Works

Supply and placing in situ of lean concrete for non reinforced foundation beds or other use,
2.01 m3 125.00 130.00 16,250.00
on horizontal and/or inclined planes; concrete class 15 Mpa

2.02 Supply and placing in situ of Reinforced concrete for Foundations; concrete class fcu 28 Mpa m3 1,250.00 200.00 250,000.00

3.00 Formworks

3.01 Formwork for Plain Concrete m2 15.00 14.22 213.33

3.02 Formwork for Foundations m2 150.00 27.22 4,083.33

4.00 Reinforcement
Supply, Cutting, Machining and Installation, Overall Included, Of Deformed Steel Rebars =
4.01 kg 70,000.00 2.00 140,000.00
500MPa Yield Strength, For R.C. Works

5.00 Damproofing
Concrete damproofing for foundations & grade beams consist of preformed torch applied
5.01 bitumin/polyethene water proof & damproofing membrane laid/lapped and sealed in m2 150.00 2.67 400.00
accordance with manufacturer's instructions

B Vertical Structure 200,407.00

6.00 Concrete Works

Supply and placing in situ of Reinforced concrete for columns, shear walls and beams;
6.01 m3 400.00 200.00 80,000.00
concrete class fcu 28 Mpa

7.00 Formworks

7.01 Formwork for columns, shear walls and beams m2 2,520.00 27.22 68,600.00

8.00 Reinforcement
Supply, Cutting, Machining and Installation, Overall Included, Of Deformed Steel Rebars =
8.01 kg 25,903.50 2.00 51,807.00
500MPa Yield Strength, For R.C. Works

C Floor & Roof Structures 1,226,277.78

 9.00 Concrete Works
Supply and placing in situ of Reinforced concrete for slabs and roof; concrete class fcu 28
9.01 m3 2,830.00 200.00 566,000.00
Mpa
10.00 Formworks

10.01 Formwork for sides and soffits of Slabs and roof m2 12,500.00 27.22 340,277.78

11.00 Reinforcement
Supply, Cutting, Machining and Installation, Overall Included, Of Deformed Steel Rebars =
11.01 kg 160,000.00 2.00 320,000.00
500MPa Yield Strength, For R.C. Works

D Exterior Cladding 2,847,830.00

12.00 Walls
Price for 150 mm thick, CMU wall for external walls. The item price includes, but is not
limited to, furnishing, installation, mortar, vertical steel reinforcement, horizontal wire
12.01 m2 2,625.00 25.28 66,360.00
mesh reinforcement, bond beams, lintels, special pieces, accessories, grout, sealant
anchorage, etc
Price for Plastering external walls, beams, columns etc. This rate includes all accessories for
12.02 m2 5,250.00 25.28 132,720.00
plastering.

13.00 Windows, glazing and louvers

12mm tampered Glass and glazing to metal with glazing compound. The item price includes,
but is not limited to Panes or sheets in any size unless otherwise stated, fixed in any
positions and including all colours.All cutting and waste, breakage and replacing scratched
or cracked pane.Painting to wood or steel beads and rebate surfaces with one coat of
13.01 m2 2,362.50 600.00 1,417,500.00
priming paint before glazing.Providing all putty or glazing compound, plastic setting and
location blocks, pointing and sealing junctions between glass and glazing beads or the like
with approved sealant materials; or in the case of glazing with beads, for taking off and re-
fixing wood beads supplied by the joiner or metal beads supplied with metal windows.

Price for sliding/hinged aluminum window, with double-glass. The item price includes, but is
13.02 not limited to, furnishing, installation, frames, sub frames, hardware, accessories, m2 1,312.50 900.00 1,181,250.00
anchorage, finishing, etc.(4mm thk. glass with 28mm cavity)
14.00 Exterior door frames and hardware

Price for single wooden panel door. The item price includes, but is not limited to, furnishing,
14.01 Ea 50.00 1,000.00 50,000.00
installation, frames, sub-frames, hardware, accessories, anchorage, finishing, etc,

Price for double wooden panel door. The item price includes, but is not limited to,
14.02 furnishing, installation, frames, sub-frames, hardware, accessories, anchorage, finishing, Ea 2.00 1,650.00 3,300.00
etc,
Price for Motorized, aluminum glazed door. The item price includes, but is not limited to,
14.03 furnishing, installation, frames, sub-frames, hardware, accessories, anchorage, finishing, Ea 1.00 35,000.00 35,000.00
etc,

15.00 Balustrades, parapets and roof screens

15.01 Roof parapet. m2 - - -

15.02 Terrace balustrades. m2 - - -

16.00 Roofing and Waterproofing

Concrete damproofing for slab floor surface consist of preformed torch applied
16.01 bitumin/polyethene water proof & damproofing membrane laid/lapped and sealed in m2 1,250.00 2.89 3,612.50
accordance with manufacturer's instructions

16.02 50mm insulation board. m2 - - -

16.03 75mm Granolithic floor with 8mm dia. Wire mesh m2 1,250.00 20.00 25,000.00

E Interior Partitions, Finishes, Doors and Glazing 1,135,215.00

17.00 Walls
Price for 100 mm thick, CMU wall for Interior walls. The item price includes, but is not
17.01 limited to, furnishing, installation, mortar, vertical steel reinforcement, horizontal wire m2 10,500.00 23.33 244,965.00
mesh reinforcement, bond beams, lintels, special pieces, accessories, grout, sealant
anchorage, etc
18.00 Internal Plastering
 Price for Gypsum plaster on walls, columms, vertical surfaces etc. Browning plaster and
18.01 sand (1:2) or cement and sand (1:3).Finishing coat with smooth finish 5 mm maximum : m2 21,000.00 15.00 315,000.00

Price for Gypsum plaster on soffits or sloping soffits including beams and the like surfaces.
18.02 Browning plaster and sand (1:2) or cement and sand (1:3).Finishing coat with smooth finish m2 - 16.50 -
5 mm maximum :
19.00 Internal Painting
Prepare and apply three coats of acrylic emulsion paint to the following surface to walls,
19.01 m2 21,000.00 20.25 425,250.00
columms, vertical surfaces etc
Prepare and apply three coats of acrylic emulsion paint to the following surface to soffits or
19.02 m2 - 23.29 -
sloping soffits including beams and the like surfaces
20.00 Interior door frames and hardware

Price for single wooden panel door. The item price includes, but is not limited to, furnishing,
20.01 Ea 150.00 1,000.00 150,000.00
installation, frames, sub-frames, hardware, accessories, anchorage, finishing, etc,

Price for double wooden panel door. The item price includes, but is not limited to,
20.02 furnishing, installation, frames, sub-frames, hardware, accessories, anchorage, finishing, Ea - 1,650.00 -
etc,
21.00 Windows, glazing and louvers

21.01

F Floor, Wall and Ceiling Finishes 1,337,241.67

22.00 Floor and Wall finishes

Price for trowel finished RC floor. The item price includes, but is not limited to, furnishing,
22.01 application, hardener, coating, control joints, , floor drains, etc. m2 1,250.00 21.11 26,387.50

Price for Ceramic tiles for floors. The item price includes, but is not limited to, furnishing,
22.02 installation, mortar, grout, special pieces, trims, water proofing membrane, etc. m2 11,250.00 33.35 375,187.50

Price for granite tiles for entrance lobby. The item price includes, but is not limited to,
22.03 furnishing, installation, mortar, grout, special pieces, trims, water proofing membrane, etc. m2 500.00 37.50 18,750.00

Price for Ceramic tiles for walls. The item price includes, but is not limited to, furnishing,
22.04 installation, mortar, grout, special pieces, trims, etc m2 16,000.00 29.00 464,000.00

23.00 Ceiling finishes

Price for plaster and painting works for internal Ceiling The item price includes, but is not
23.01 limited to, furnishing, application, plaster accessories, etc m2 1,250.00 25.00 31,250.00

Price for suspended ceiling, acoustical panels false ceiling. The item price includes, but is not
23.02 limited to, 300x300x15 mm, Suspended False Ceiling of Acoustical Tiles System, of Semi- m2 11,500.00 36.67 421,666.67
Concealed type, furnishing, installation, accessories, suspension system, finishing, etc

G Stairs and Vertical Transportation 450,000.00

24.00 Stairs

24.01 Stairs construction FLT

24.02 Finishes FLT

24.03 Balustrades FLT

25.00 Elevator

25.01 STOP 10.00 45,000.00 450,000.00

25.02 LS

H Plumbing Systems 1,561,550.00

26.00 Sanitary fixtures

26.01 Waterclosets Ea 100.00 910.00 91,000.00

26.02 Urinals Ea 100.00 890.00 89,000.00

26.03 Lavatories Ea 100.00 910.00 91,000.00

26.04 Sink Ea 100.00 890.00 89,000.00

26.05 Shower bath with showers Ea 100.00 3,500.00 350,000.00

26.06 Kitchen sink Ea 50.00 825.00 41,250.00

26.07 Bath tub ea 30.00 2,150.00 64,500.00

27.00 Sanitary waste, vent and domestic service

Including floor drains, hosebibbs, cleanouts, water hammer arrestors, sanitary waste/vent,
27.01 domestic hot/cold water, valves and specialties, insulation, backflow preventors ea 50.00 6,541.00 327,050.00

27.02 Including roof/overflow drains and drainage piping m2 1,250.00 17.22 21,527.78

28.00 Water treatment, Distribution and storage

28.01 Including piping, valves and specialties m2 12,500.00 22.22 277,777.78

29.00 Gas distribution

29.01 Including gas piping, valves and specialties, seismic shutoff valve m2 12,500.00 9.56 119,444.44

29.02 Gas tank infrastructure. LS - - -

J Heating, Ventilation and Air Conditioning 106,333.33

30.00 Air Conditioning

30.01 Split AC; 1.5HP Ea 20.00 1,111.11 22,222.22

30.02 Split AC; 2.0HP Ea 50.00 1,333.33 66,666.67

30.03 Split AC; 2.5HP Ea 10.00 1,555.56 15,555.56

30.04 Split AC; 3.0HP Ea 1.00 1,888.89 1,888.89

K Electrical Lighting, Power and Communications 6,316,944.44

31.00 Main Normal Power

31.01 Connection to electrical manhole -

31.02 15.5kV, 4way, SF6 gas selector switch -

31.03 4.16KV-480/27&V transformer substation, 300kVA -

31.04 Main distribution switchboard, 480/277V, 600A -

31.05 Digital metering -

31.06 Transformer, 480V-120/208V, 150KVA -

31.07 Distribution panel, 120/208V, 225A -

31.08 Panelboards, 480/277V, 100A -

31.09 Panelboards,120/208V, 100A -

31.10 Feeder conduit and cable -

32.00 Emergency power -

32.01 central lighting inverter LS 4.00 15,000.00 60,000.00

33.00 Machine and equipment power

Including HVAC equipment connections, elevator connections, automatic doors, VAV
33.01 terminals, kitchen equipment, miscellaneous,feeder conduit and wire m2 12,500.00 28.78 359,722.22

34.00 User convenience power

Including receptacles, j-boxes, floor boxes, GFI, switches, feeder conduit and wire m2 12,500.00 86.22 1,077,777.78

35.00 Lighting
Including fixtures, emergency and exit lighting, exterior wall mounted lighting, switches,
m2 12,500.00 172.44 2,155,555.56
occupancy sensors, photocells, feeder conduit and wire
36.00 Power specialties
Including grounding, lighting control panels, etc m2 12,500.00 9.56 119,444.44
37.00 Telecommunications
 Including telephone/data outlets - conduit and cable, terminal backboards IDF/MDF,
conduit backbone, wireless access terminals, cable tray m2 12,500.00 117.33 1,466,666.67

38.00 Fire alarm system

Including main fire alarm panel, annunciator, smoke detectors, heat detectors, horns,
strobes, horn/strobes, manual pull stations, tamper switches, power supply, feeder conduit m2 12,500.00 50.33 629,166.67
and wire
39.00 Security
including access control, intrusion detection, CCTV monitoring, command center, conduit
39.01 and wire m2 12,500.00 35.89 448,611.11

40.00 Miscellaneous

L Fire Protection Systems 808,333.33

41.00 Automatic wet sprinkler system

41.01 Automatic wet sprinkler system m2 12,500.00 64.67 808,333.33

M Furnishings 1,198,050.00

42.00 Studo Apartment 10.00 174,500.00

42.01 Carpet Ea 1.00 150.00 150.00
42.02 Centre Table Ea 1.00 450.00 450.00
42.03 3-seat sofa Ea 1.00 1,050.00 1,050.00
42.04 2-seat sofa Ea 1.00 850.00 850.00
42.05 1-seat sofa Ea 1.00 450.00 450.00
42.06 King size bed Ea 1.00 1,000.00 1,000.00
42.07 Double door Fridge Ea 1.00 1,650.00 1,650.00
42.08 42" TV set Ea 1.00 1,000.00 1,000.00
42.09 Home theatre system/woofer Ea 1.00 850.00 850.00
42.10 Cooker/oven Ea 1.00 450.00 450.00
42.11 Microwave Ea 1.00 300.00 300.00
42.12 Ironing boards Ea 1.00 100.00 100.00
42.13 Iron Ea 1.00 150.00 150.00
42.14 2.0m Base cabinet unit Ea 1.00 1,500.00 1,500.00
42.15 60 Liters capacity Water Heater Ea 1.00 2,000.00 2,000.00
42.16 20 Liters Electrical Water Boiler For Kitchens, with timer and heating regulator Ea 1.00 1,500.00 1,500.00
42.17 4-chair dining table Ea 1.00 1,000.00 1,000.00
42.18 2.0m Wall mounted Cabinet units. Ea 1.00 1,500.00 1,500.00
42.19 Wall robe Ea 1.00 1,500.00 1,500.00
43.00 One bedroom Apartment 12.00 225,600.00
43.01 Carpet Ea 1.00 150.00 150.00
43.02 Centre Table Ea 1.00 450.00 450.00
43.03 3-seat sofa Ea 1.00 1,050.00 1,050.00
43.04 2-seat sofa Ea 1.00 850.00 850.00
43.05 1-seat sofa Ea 1.00 450.00 450.00
43.06 King size bed Ea 1.00 1,000.00 1,000.00
43.07 Double door Fridge Ea 1.00 1,650.00 1,650.00
43.08 42" TV set Ea 1.00 1,000.00 1,000.00
43.08 32" TV set Ea 1.00 850.00 850.00
43.09 Home theatre system/woofer Ea 1.00 850.00 850.00
43.10 Cooker/oven Ea 1.00 450.00 450.00
43.11 Microwave Ea 1.00 300.00 300.00
43.12 Ironing boards Ea 1.00 100.00 100.00
43.13 Iron Ea 1.00 150.00 150.00
43.14 2.0m Base cabinet unit Ea 1.00 1,500.00 1,500.00
43.15 60 Liters capacity Water Heater Ea 1.00 2,000.00 2,000.00
43.16 20 Liters Electrical Water Boiler For Kitchens, with timer and heating regulator Ea 1.00 1,500.00 1,500.00
43.17 4-chair dining table Ea 1.00 1,000.00 1,000.00
43.18 2.0m Wall mounted Cabinet units. Ea 1.00 1,500.00 1,500.00
42.19 Wall robe Ea 1.00 1,500.00 1,500.00
41.20 Table top fridge Ea 1.00 500.00 500.00
43.00 Two bedroom Apartment 25.00 538,750.00
43.01 Carpet Ea 3.00 150.00 450.00
43.02 Centre Table Ea 1.00 450.00 450.00
43.03 3-seat sofa Ea 1.00 1,050.00 1,050.00
43.04 2-seat sofa Ea 1.00 850.00 850.00
43.05 1-seat sofa Ea 1.00 450.00 450.00
43.06 King size bed Ea 2.00 1,000.00 2,000.00
43.07 Double door Fridge Ea 1.00 1,650.00 1,650.00
43.08 52" TV set Ea 1.00 1,350.00 1,350.00
43.08 32" TV set Ea 2.00 850.00 1,700.00
43.09 Home theatre system/woofer Ea 1.00 850.00 850.00
43.10 Cooker/oven Ea 1.00 450.00 450.00
43.11 Microwave Ea 1.00 300.00 300.00
43.12 Ironing boards Ea 1.00 100.00 100.00
43.13 Iron Ea 1.00 150.00 150.00
43.14 2.0m Base cabinet unit Ea 1.00 1,500.00 1,500.00
43.15 60 Liters capacity Water Heater Ea 1.00 2,000.00 2,000.00
43.16 20 Liters Electrical Water Boiler For Kitchens, with timer and heating regulator Ea 1.00 1,500.00 1,500.00
43.17 6-chair dining table Ea 1.00 1,250.00 1,250.00
43.18 2.0m Wall mounted Cabinet units. Ea 1.00 1,500.00 1,500.00
42.19 Wall robe Ea 1.00 1,500.00 1,500.00
41.20 Table top fridge Ea 1.00 500.00 500.00
43.00 Three bedroom Apartment 7 151,200.00
43.01 Carpet Ea 4.00 150.00 600.00
43.02 Centre Table Ea 1.00 450.00 450.00
43.03 3-seat sofa Ea 1.00 1,050.00 1,050.00
43.04 2-seat sofa Ea 1.00 850.00 850.00
43.05 1-seat sofa Ea 1.00 450.00 450.00
43.06 King size bed Ea 2.00 1,000.00 2,000.00
43.07 Double door Fridge Ea 1.00 1,650.00 1,650.00
43.08 42" TV set Ea 1.00 1,000.00 1,000.00
43.08 32" TV set Ea 2.00 850.00 1,700.00
43.09 Home theatre system/woofer Ea 1.00 850.00 850.00
43.10 Cooker/oven Ea 1.00 450.00 450.00
43.11 Microwave Ea 1.00 300.00 300.00
43.12 Ironing boards Ea 1.00 100.00 100.00
43.13 Iron Ea 1.00 150.00 150.00
43.14 2.0m Base cabinet unit Ea 1.00 1,500.00 1,500.00
43.15 60 Liters capacity Water Heater Ea 1.00 2,000.00 2,000.00
43.16 20 Liters Electrical Water Boiler For Kitchens, with timer and heating regulator Ea 1.00 1,500.00 1,500.00
43.17 4-chair dining table Ea 1.00 1,000.00 1,000.00
43.18 2.0m Wall mounted Cabinet units. Ea 1.00 1,500.00 1,500.00
42.19 Wall robe Ea 1.00 1,500.00 1,500.00
41.20 Table top fridge Ea 2.00 500.00 1,000.00
43.00 Penthouse 5.00 108,000.00
43.01 Carpet Ea 4.00 150.00 600.00
43.02 Centre Table Ea 1.00 450.00 450.00
43.03 3-seat sofa Ea 1.00 1,050.00 1,050.00
43.04 2-seat sofa Ea 1.00 850.00 850.00
43.05 1-seat sofa Ea 1.00 450.00 450.00
43.06 King size bed Ea 2.00 1,000.00 2,000.00
43.07 Double door Fridge Ea 1.00 1,650.00 1,650.00
43.08 42" TV set Ea 1.00 1,000.00 1,000.00
43.08 32" TV set Ea 2.00 850.00 1,700.00
43.09 Home theatre system/woofer Ea 1.00 850.00 850.00
43.10 Cooker/oven Ea 1.00 450.00 450.00
43.11 Microwave Ea 1.00 300.00 300.00
43.12 Ironing boards Ea 1.00 100.00 100.00
43.13 Iron Ea 1.00 150.00 150.00
43.14 2.0m Base cabinet unit Ea 1.00 1,500.00 1,500.00
43.15 60 Liters capacity Water Heater Ea 1.00 2,000.00 2,000.00
43.16 20 Liters Electrical Water Boiler For Kitchens, with timer and heating regulator Ea 1.00 1,500.00 1,500.00
43.17 4-chair dining table Ea 1.00 1,000.00 1,000.00
43.18 2.0m Wall mounted Cabinet units. Ea 1.00 1,500.00 1,500.00
42.19 Wall robe Ea 1.00 1,500.00 1,500.00
41.20 Table top fridge Ea 2.00 500.00 1,000.00