ENILSAG NIGERIA RETROFIT WORKS AT HORIZON 2, Elegushi

1.0 PRELIMINARIES
ITEM DESCRIPTION UNIT QTY RATE DEL RATE TOTAL COST
TO SITE FIXED

I. Interpretation, Procedure and Site Organizations. ITEM 1

50,000.00

ii Testing, Commissioning and Defects Liability. ITEM 1

iii Chasing of walls and floors for pipe route. 30,000.00

TOTAL TO MAIN SUMMARY 80,000.00

Preliminaries 1
 RETROFIT WORK AT HORIZON 2, ELEGUSHI

2.0 INTERNAL WORKS

ITEM DESCRIPTION UNIT QTY RATE DEL RATE TOTAL COST
TO SITE FIXED
A SANITARY WARES
1 Master Bathroom

i) Wall-hung Water closet suite complete

with pan, cistern, seat and cover
flush mechanism, and other installation
accessories. No 1 360,000 15,000 375,000

ii) Wash hand basin complete with no

tap-hole, mixer tap, pop-up waste, and other
accessories. Marble top with light, mirror and magnifying glass No 1 470,000 17,000 487,000

iii) Bath tub complete with slip resistant base, bath filler,
built-in mixer control, pump and blower, hand shower spout, pop-
up waste and other accessories. Half cubicle No 1 330,000 18,700 348,700

2 OTHER BATHROOMS (2 Nos)

i) Water closet suite complete

with pan, cistern, seat and cover
flush mechanism, and other installation
accessories. (Close-coupled) No 2 175,000 14,000 378,000

ii) Wash hand basin complete with one

tap-hole each, mixer tap, pop-up waste, and other
accessories. No 2 130,000 12,000 284,000

iii) Shower faucets comprising built-in 4-way shower mixer

control, adjustable shower spout & head, bath filler,
and all other installation accessories. No 2 289,000 15,000 608,000

SUB-TOTAL (C/F) 2,480,700

Internal Works 2 ENILSAG NIGERIA

 RETROFIT WORK AT HORIZON 2, ELEGUSHI

ITEM DESCRIPTION UNIT QTY RATE DEL RATE TOTAL COST

TO SITE FIXED
SUB-TOTAL (B/F) 2,480,700

3 GUEST TOILET
i) water closet suite complete with wall hung
pan, cistern, seat and cover flush mechanism, and other
installation accessories. No 1 295,000 15,000 310,000

ii) Wash hand basin complete with one tap-hole, mixer tap, pop-up
waste, semi pedestal and other accessories. No 1 168,000 13,000 181,000

4 KITCHEN

I) Double bowl sink with accessories,

mixer, bottle trap etc
accessories. No 1 412,000 13,000 425,000

ii) 15 litres electric water heater with accessories No 1 72,000 6,000 78,000

TOTAL TO SUMMARY 3,474,700

Internal Works 3 ENILSAG NIGERIA

 RETROFIT WORK AT HORIZON 2, ELEGUSHI

ITEM DESCRIPTION UNIT QTY RATE DEL RATE TOTAL COST

TO SITE FIXED
C WATER SUPPLY PIPEWORK INSTALLATION

C1 PIPES (Pex-Al-Pex PIPES)

Pex pipes and fitting to BS EN806

These are used for all internal pipework in all toilets/bathrooms.

All pipes sizes are refered to the external diameter

PIPES
1 16mm m 45 769 154 41,526

2 20mm m 275 1,208 242 398,640

3 25mm m 60 1,664 333 119,808

Fittings

Elbow/Nipple

4 20mm Male bend No. 6 1,279 256 9,209

5 20mm Male insert No. 10 1,279 256 15,348

6 25mm Dia No. 6 1,564 313 11,261

25mm Male insert No. 1 1,564 313 1,877

Equal Tee

7 25 x 25 x 25mm No. 2 2,010 402 4,824

8 20 x 20 x 20mm No. 8 1,360 272 13,056

9 16 x 16 x 16mm No. 4 1,360 272 6,528

Reducing Tee

10 25 x20 x 20mm No. 2 2,010 402 4,824

11 20 x 25 x 20mm No. 1 2,010 402 2,412

12 20 x 20 x 16mm No. 8 1,360 272 13,056

13 20 x 16 x 20mm No. 2 1,360 272 3,264

14 20 x 16 x 16mm No. 3 1,360 272 4,896

SUB-TOTAL (C/F) 650,528

Internal Works 4 ENILSAG NIGERIA

 RETROFIT WORK AT HORIZON 2, ELEGUSHI

ITEM DESCRIPTION UNIT QTY RATE DEL RATE TOTAL COST

TO SITE FIXED
SUB-TOTAL (B/F) 650,528

WALL-PLATE
15 20 x 1/2 Wall-plate No 14 1,434 287 24,091

16 16mm x 1/2 Wall-plate No 13 1,289 258 20,108

Valves

17 25mm Gate Valve No. 1 4,950 990 5,940

18 20mm Gate Valve No. 8 4,350 870 41,760

19 15mm Angle Valve No. 17 5,000 1,000 102,000

20 15mm Flexible connector No. 6 1,200 240 8,640

21 Installation accessories e.g. ADAPTER, SOCKETS, UNION, ETC Lot 1 5,500 825 6,325

C2 PIPES (distribution)
1 32mm m 6 1,200 240 8,640

Fittings

Elbow

2 32mm Male No. 8 3,550 710 34,080

Tee

4 32 x 32 x 32mm No. 4 450 90 2,160

Valves

6 32mm Gate Valve No. 4 5,500 1,100 26,400

10 Installation accessories e.g. ADAPTER, SOCKETS, UNION, ETC Lot 1 5,450 818 6,268

TOTAL TO SUMMARY 936,941

Internal Works 5 ENILSAG NIGERIA

 RETROFIT WORK AT HORIZON 2, ELEGUSHI

ITEM DESCRIPTION UNIT QTY RATE DEL RATE TOTAL COST

TO SITE FIXED
D SOIL, STORM AND WASTE PIPEWORK INSTALLATION

UPVC pipes and fittings to BS-EN 1329 and

and 1401.

PIPES

1 100mm m 12 1,000 200 14,400

3 50mm m 441 650 130 343,980

FITTINGS

Bends (90 Degree)

4 100mm No. 13 900 180 14,040

5 50mm No. 20 350 70 8,400

Bends (135 Degree)

6 100mm No. 15 900 180 16,200

8 50mm No. 84 350 70 35,280

TEES
9 100 x 100 x 100mm Wye Tee No. 4 1,300 260 6,240

10 100 x 100 x 50mm Wye Tee No. 3 1,300 260 4,680

11 50 x 50 x 50mm Wye Tee No. 6 500 100 3,600

DRAINS

13 50mm floor drains No. 3 6,500 1,300 23,400

Others
15 50 x 32mm Rubber Adaptor No. 4 300 60 1,440

16 50 x 40mm Rubber Adaptor No. 4 300 60 1,440

17 100mm Vent Cowl No. 4 4,000 800 19,200

18 100mm Pan Connector No. 4 3,000 600 14,400

19 Installation accessories e.g. Socket, Tangit Gum,lubricant, Lighter LOT 1 10,000 2,500 12,500

TOTAL TO SUMMARY 519,200

Internal Works 6 ENILSAG NIGERIA

 RETROFIT WORK AT HORIZON 2, ELEGUSHI

SUMMARY OF INTERNAL WORKS

A Sanitary wares =N= 3,474,700

B Water Supply Pipework Installation =N= 936,941

C Soil, Waste and Rain Water Pipework

Installation =N= 519,200

TOTAL TO MAIN SUMMARY =N= 4,930,841

Internal Works 7 ENILSAG NIGERIA

ENILSAG NIGERIA RETROFIT WORK AT HORIZON 2, ELEGUSHI

3.0 EXTERNAL WORKS

ITEM DESCRIPTION UNIT QTY RATE DEL. RATE TOTAL COST
TO SITE FIXED

A APPLIANCES

1 WATER TRANSFER PUMP

2 Roof tank made of plastic with accessories

Capacity: 500 Litres Nr 1 42,000 13,500 55,500

3 Pressure water pump

Flow rate: 1.0 l/s
Head: 20m set 1 87,000 13,050 100,050

TOTAL TO SUMMARY 155,550

External Works 8
ENILSAG NIGERIA RETROFIT WORK AT HORIZON 2, Elegushi

MAIN SUMMARY OF COSTS

1.0 PRELIMINARIES =N= 80,000.00

2.0 INTERNAL WORKS =N= 4,930,840.50

3.0 EXTERNAL WORKS =N= 155,550.00

SUM =N= 5,166,390.50

SIGNED:

NAME: IBRAHIM OPEOLUWA RUFAI

POSITION: PRINCIPAL

FOR AND ON BEHALF OF: ENILSAG NIGERIA ENTERPRISES

30B IBARI STREET OFF IJU ROAD
AGEGE, LAGOS
info.enilsag@gmail.com, enilsag.rufai@gmail.com
08077126497, 08052669039.

DATE: 8TH AUGUST, 2018

Summary