THE PROJECT

LPG PLANT LAYOUT

THE LOCATION

THE CLIENT
VERTEVILLE ENERGY COMPANY
VICTORIA ISLAND, Lagos State

BILL OF QUANTITIES

THE ARCHITECTS
PROJECTS

CONTRACTOR:
WALDEOS ENIDOS ASSOCIATES LTD.

APRIL 2021
PRELIMINARIES
MECHANICAL WORKS
GENERAL SUMMARY
 PROPOSED CHICKEN REPUBLIC OUTLET AT CHALLENGE, IBADAN.

S/N DESCRIPTIONS QTY UNIT RATE AMOUNT

PRELIMINARIES
A Site mobilization sum

B Level and setting out of the work sum

C Foreman In - charge sum

D Insurance sum

E Plants and equipment sum

F Scaffolding sum

G Screening (if needed) sum

H Welfare & safety sum

J Programme, Progress & record sum

K Site meetings sum

Temporary site hoarding and removal (As per

client approved supplier) and "No Parking"
L notices sum

M Temporary building & shed sum

N Removal of temporary building and shed/fence sum

P Water for works sum

Q Protection of work sum

R Lighting & security sum

S Temporary storm water drainage sum

T Samples & testing sum

U Clearing of rubbish and ,making site clean always sum

V Proping of the existing suspended slab

W Others please specify - Communities Sum

Preliminaries To General Summary 13,788,619.98

Gen Prelim August 2019

 PROPOSED CHICKEN REPUBLIC OUTLET AT CHALLENGE, IBADAN.

CIVIL WORKS
S/N DESCRIPTIONS QTY UNIT RATE AMOUNT

A Clear site of all bushes, uproot and dispose offsite 18,078.00 Sq.m 300.00 5,423,400.00

Excavation Trenches for foundation not exceeding 1m

B 2,723.00 m3 900.00 2,450,700.00
depth 9079m2

C Hardcore 5,800.00 m2 3,500.00 20,300,000.00

D 2,724.00 m3 4,000.00 10,896,000.00

filling sand

TOTAL 39,070,100.00

CONCRETE WORK
Reinforced insitu concrete (1:2:4 - 20mm aggregate)
in stone dust in

A Concrete blinding 544.00 m3 40,000.00 21,760,000.00

B concrete plinth 1,567.00 m3 45,000.00 70,515,000.00
C Ground beam & COLUMNS & COPING fence 224.00 m3 45,000.00 10,080,000.00

Reinforcement/Steelwork
High yield bar reinforcement to BS 4461 in straight and
A bent bars in 12mm - 25mm diameter in lintel/beam 163,890.00 kg 450.00 73,750,500.00
concrete work

Sawn formwork to:

Sides and soffit of ground beams & oversite concrete &
A 3,132.00 m2 3,000.00 9,396,000.00
COLUMNS

Total 185,501,500.00

Blockwork on cement mortar 1:4 in stretcher to

conform with 2N/m2 at 28 days

A 225mm sandcrete/STONEDUST block in walls filled solid

in foundation above NGL 4,320.00 Sq.m 4,800.00 20,736,000.00

B 12mm cement and sand rendering/backing on wall 6,018.00 Sq.m 1,800.00 10,832,400.00

Blockwall Total 31,568,400.00

STRUCTURES

A CLINIC 1.00 SUM 10,000,000.00 10,000,000.00

B FIRE STATION 1.00 SUM 25,000,000.00 25,000,000.00

C FLARE STACK BASE 1.00 SUM 5,000,000.00 5,000,000.00

D SUBSTATION 1.00 SUM 20,000,000.00 20,000,000.00

E PACKING & GARAGE SERVICES 1.00 SUM 35,000,000.00 35,000,000.00

F WORKSHOP & WAREHOUSE 1.00 SUM 25,000,000.00 25,000,000.00

G CCR 1.00 SUM 12,000,000.00 12,000,000.00

H FACILITIES & OFFICES 1.00 SUM 25,000,000.00 25,000,000.00

I CONTROL ROOM 1.00 SUM 9,000,000.00 9,000,000.00

TOTAL 166,000,000.00

August 2019
PROPOSED CHICKEN REPUBLIC OUTLET AT CHALLENGE, IBADAN.

August 2019
 PROPOSED CHICKEN REPUBLIC OUTLET AT CHALLENGE, IBADAN.

S/N DESCRIPTIONS QTY UNIT RATE AMOUNT

OTHER SMALL STRUCTURES

A UTILITIES 1.00 SUM 10,000,000.00 10,000,000.00

B PG 1.00 SUM 5,000,000.00 5,000,000.00

C LPG FRACTION 1.00 SUM 6,000,000.00 6,000,000.00

D FG 1.00 SUM 5,000,000.00 5,000,000.00

E RESIDUE GAS COMPRE 1.00 SUM 5,000,000.00 5,000,000.00

F CONDESATE METERING 1.00 SUM 8,000,000.00 8,000,000.00

G LPG METERING 1.00 SUM 7,000,000.00 7,000,000.00

H GATE HOUSE 1.00 SUM 10,000,000.00 10,000,000.00

I FACILITY BUILDING 1.00 SUM 12,000,000.00 12,000,000.00

J FENCING FOR OTHER STRUCTURES 1.00 SUM 33,696,000.00 33,696,000.00

TOTAL 101,696,000.00

August 2019
 PROPOSED CHICKEN REPUBLIC OUTLET AT CHALLENGE, IBADAN.

PAINTING
Painting Render; Prepare and Apply one prime coat and
two finishing coats of RED OXIDE FIRE RETARDENT
SUPERIOR Gloss oil paint :
General surfaces
F Walls; over 300 girth; (INTERNAL & EXTERNAL) 6,018.00 m2 1,800.00 10,832,400.00

Painting Render; Prepare and Apply one prime coat and

two finishing coats of GREY FIRE RETARDENT
SUPERIOR TEXTURED paint:
G Walls; over 300 girth; (External) m2 1,200.00 -

MAIN BUILDING TO SUMMARY 534,668,400.00

JETTY

MOBILIZATION & PRELIMNARIES 33,898,500.00

A SHEET PILE (180PILE POINT) DEPT 25m 180.00 SUM 700,000.00 126,000,000.00

B CONCRETE 1,125.00 SUM 48,000.00 54,000,000.00

C REINFORCEMENT 85,500.00 KG 450.00 38,475,000.00

D PILE CAP CONC. 360.00 M3 48,000.00 17,280,000.00

E PILE CAP FORMWORK 1,440.00 M2 4,500.00 6,480,000.00

F PILE CAP REINFORCEMENT 32,400.00 KG 450.00 14,580,000.00

G JETTY PLATFORM CONC. 720.00 M3 48,000.00 34,560,000.00

H JETTY PLATFORM REINFORCEMENT 72,000.00 KG 450.00 32,400,000.00

I JETTY PLATFORM FORWORK 2,400.00 M3 4,500.00 10,800,000.00

J BENTONITE & DPM 735.00 M2 6,000.00 4,410,000.00

TOTAL 338,985,000.00

JETTY TO COLLECTIONS 372,883,500.00

August 2019
 PROPOSED CHICKEN REPUBLIC OUTLET AT CHALLENGE, IBADAN.

STAIRS & STEEL WORKS

QUANTIT
MARK SIZE GRADE LENGTH WEIGHT T0TAL
Y

L120 10 120X80X10 5.12 15.00 768.00

L120 0 120X80X10 5.74 15.00 -
L120 0 120X80X10 4.94 15.00 -

HT 30 150 X 5.6 8.62 26.40 6,827.04

HT 0 150 X 5.6 6.17 26.40 -
HT 0 150 X 5.6 8.62 26.40 -

PLATFORM

HEA140 46 133 X 140 10.50 24.70 11,930.10

HEA180 60 133 X 140 10.50 24.70 15,561.00

173.60

TOTAL WEIGHTKG 35,086.14

GRAND TOTAL 28,068,912.00

Elect/18 August 2019

 PROPOSED CHICKEN REPUBLIC OUTLET AT CHALLENGE, IBADAN.

PLATE,BOLTS & NUTS

S/N DESCRIPTIONS QTY UNIT RATE AMOUNT
Supplied

B PLATES

1 400mm PLATE 25 No 25,000.00 625,000.00

2 300mm PLATE 30 No 9,000.00 270,000.00

3 240mm PLATE 18 No 4,500.00 81,000.00

4 140mm PLATE 35 Nos 4,000.00 140,000.00

BOLT
20mm BOLT 16mm 108 NOS 4,000.00 432,000.00

NUTS
20mm NUTS 16mm 160 NOS 300.00 48,000.00

7 MEMBERS ( Bolts & Nuts 16mm) 840 No 1,000.00 840,000.00

TOTAL TO SUMMARY 2,436,000.00

G PLATFORM COST 5mm PLATE 20 95,000.00 1,900,000.00

TOTAL TO SUMMARY 1,900,000.00

Mech/19 August 2019

 PROPOSED CHICKEN REPUBLIC OUTLET AT CHALLENGE, IBADAN.

SUMMARY

B PLATE ,BOLTS & NUTS 2,436,000.00

C PLATFORM COST 1,900,000.00

L CABLE TRAY

SUB-TOTAL. 4,336,000.00

Mech/20 August 2019

 PROPOSED CHICKEN REPUBLIC OUTLET AT CHALLENGE, IBADAN.

GENERAL SUMMARY
S/N DESCRIPTIONS QTY UNIT RATE AMOUNT

1 PRELIMINARIES (Including Scaffolding ) 44,546,824.64

2 CIVIL WORKS 534,668,400.00

3 STEEL WORKS 28,068,912.00

4 PLATES,BOLTS & NUTS 4,336,000.00

5 STEEL TOWER & GANTRY 28,068,912.00

6 RIGDE PAVEMENTS, GRANIT SPREADS & KERBS 113,564,788.00

7 INSTALLATIONS 32,080,104.00

8 JETTY 372,883,500.00

SUB TOTAL 1 CONTRACT 1,113,670,616.00

ADD CONTIGENCY 5% 55,683,530.80

TOTAL COST OF CONTRACT 1,213,900,971.44

VAT 7.5% 91,042,572.86

TOTAL 1,304,943,544.30

August 2019