THE PROPOSED RESIDENTIAL HOUSE ON PLOT L.R NO.

12661/83 FOR NANCY SANDE & ERICK SILA, KAREN, NAIROBI FINANCIAL APPRAISAL NO. 02 SUMMARY OMISSIONS SHS. CTS. 1 2 a b c d 3 4 5 ADJUSTED CONTRACT SUM Re-measurements Account Preliminaries Main House DSQ External Works Prime Cost & Provisional Sums Account Variations Account Contingency ADDITIONS SHS. CTS. 16,652,439.50

600,000.00 7,260,676.00 2,472,954.50 1,831,309.00 3,887,500.00 1,294,627.00 600,000.00

600,000.00 #VALUE! 2,388,832.00 3,165,907.00 5,100,877.63 3,345,828.12 600,000.00

TOTAL OMISSIONS/ADDITIONS LESS OMISSIONS/ADDITIONS:

17,947,066.50

#VALUE! #VALUE!

PROJECTED FINAL ACCOUNT (VAT inclusive)

#VALUE!

CONTRACT SUM (VAT inclusive)

16,652,439.50

NET ADDITIONS/OMISSION FROM CONTRACT SUM (VAT inclusive)

#VALUE!

CONTINGENCY (As per the Contract)

600,000.00

Less Net Additions to be expended from contingency

#VALUE!

ADDITIONAL AMOUNT TO CONTRACT AFTER EXHAUSTION OF CONTINGENCY

#VALUE!

PROJECTED FINAL ACCOUNT (After expending part of Contingency)

#VALUE!

NOTES: -Exclusions on appraissal No. 02 1 Professional Fees

Bertrand L. Ngaywa Zimaki Consult

Page 1

THE PROPOSED RESIDENTIAL HOUSE ON PLOT L.R NO. 12661/83 FOR NANCY SANDE & ERICK SILA, KAREN, NAIROBI FINAL ACCOUNT OMISSIONS SHS. CTS. 2 VARIATIONS & RE-MEASUREMENTS ACCOUNT 1,253,795.00 1,026,360.00 Saving is made with regard to excavation for foundation depths which has effect of reducing the quantity of foundation walls, murram backfill and material to be disposed. 1,123,195.00 Based on actual measurements on site and additional reinforcement bars #VALUE! Saving due to change from bush hammered stone wall to machine cut stones as upper floor external walling 1,279,572.00 No anticipated change 450,112.00 Due to changes in window sizes and number 548,124.00 Based on actual measurements on site. 1,613,633.00 Based on actual measurements, other changes of finishes taken as variations #VALUE! 1 MAIN HOUSE 2.1.1 Substructures ADDITIONS SHS. CTS. COMMENTS

2.1.2 RC Superstructure

1,084,260.00

2.1.3 Walls

785,000.00

2.1.4 Roof 2.1.5 Windows 2.1.6 Doors 2.1.7 Finishes

1,279,572.00 668,725.00 546,455.00 1,642,869.00

MAIN HOUSE CARRIED TO SUMMARY 2 DSQ 2.1.1 Substructures

7,260,676.00

562,413.00

560,813.00 Saving is made as a result of decrease in the depth of excavation. Rebar quantities for foundation walling, murram backfill and excavated material to be disposed. 165,255.00 Based on actual measurements on site. 270,670.00 Based on actual measurements on site. 671,452.00 No anticipated change 144,268.00 due to changes in the window sizes and number 148,397.00 No anticipated change 427,977.00 based on actual measurements, other changes of finishes taken as variations 2,388,832.00 266,027.00 Increase in quantity due to additional areas for driveways as per the revised layout caused by change in orientation of DSQ on site. 2,595,000.00 Increase in height of steel fence and introduction of grille fence over electric

2.1.2 RC Superstructure 2.1.3 Walls 2.1.4 Roof 2.1.5 Windows 2.1.6 Doors 2.1.7 Finishes

206,850.00 274,670.00 671,452.00 133,263.00 148,397.00 475,909.50

DSQ CARRIED TO SUMMARY 3 EXTERNAL WORKS 2.1.1 Parking & driveways

2,472,954.50 514,617.00

2.1.2 Boundary Wall & gates: Steel grille 2.5m high @ (180lm x2.5m high x 5,500.00/=) Gates @ 120,000/=

1,052,916.00

[Page 4]

Financial appraisal 02

THE PROPOSED RESIDENTIAL HOUSE ON PLOT L.R NO. 12661/83 FOR NANCY SANDE & ERICK SILA, KAREN, NAIROBI FINAL ACCOUNT OMISSIONS SHS. CTS. 2.1.3 Underground Water tank 263,776.00 ADDITIONS SHS. CTS. COMMENTS

304,880.00 Actual cost based on measurements as per the drawings received. The earlier quantities in the BoQ were provisional since there was no water tank drawing at tender stage 3,165,907.00

EXTERNAL WORKS CARRIED TO SUMMARY 2 a PRIME COST & PROVISIONAL SUMS ACCOUNT Electrical works including attendance

1,831,309.00

892,500.00

1,100,000.00 Addition due to alarm system, division of the mains supply into MH & DSQ 713,598.00 Saving as per Tile & carpet rates, contractor's attendance and transport cost 1,398,403.00 As per quotation received from foresight interiors including attendance by contractor 763,782.63 As per quotation received from urban green landscapes 428,339.00 Costs based on measurements as per the drawings received. 150,000.00 BoQ amounts are retained until detailed schematic layout is issued. 439,055.00 Based on actual measurements on site. Omitted since grilles will not require electric fence 82,700.00 Costs based on measurements as per the drawings received. 25,000.00 BoQ amounts are retained until detailed construction drawing is issued. 5,100,877.63

Mechanical Works

945,000.00

Joinery Fittings

650,000.00

Landscaping; Design fees @ 94,192/= Planting & Maintenance @ 637,705.36/= Contractor's attendance on Planting & Maintenance @5% Foul drainage (Septic Tank) Storm drainage

150,000.00

e f

400,000.00 150,000.00

g h i j

Guard-House & dustbin cubicle Electric fencing. Chimneys;including flues and hearth Pergola

250,000.00 350,000.00 75,000.00 25,000.00

TOTAL CARRIED TO SUMMARY 3 VARIATIONS ACCOUNT

3,887,500.00

3.1.1 Extra over excavation in lose rock. 3.1.2 Extra over walling for forming patterns to bushhammered stones. 3.1.3 Demolition of external walls to create openings. 3.1.4 Additional steel casement door size 2100 x 2400mm high at staircase. 3.1.5 Demolition of 200mm thick wall to guest bedroom 3.1.6 Omit 750 x 900mm high bathroom window 3.1.7 Additional 200mm thick walling to fill omitted window opening as described above 3.1.8 Additional 1000 x 2250mm door to pantry incuding frames, architrave, quadrant, hinges, lock and paintwork 3.1.9 Additional step 2950x220x450mm high to the yard including formwork, concrete, screed and tiles Next Page 6,545.00 6,545.00

135,100.00 110,000.00 2,500.00 35,050.00 1,800.00

1,575.00

25,983.70 9,598.00 321,606.70

[Page 4]

Financial appraisal 02

THE PROPOSED RESIDENTIAL HOUSE ON PLOT L.R NO. 12661/83 FOR NANCY SANDE & ERICK SILA, KAREN, NAIROBI FINAL ACCOUNT OMISSIONS SHS. CTS. 6,545.00 4,250.00 29,760.00 ADDITIONS SHS. CTS. 321,606.70 25,500.00 24,000.00 COMMENTS

Brought Forward 3.1.12 Omit wall plaster and paint and add Real Rock finish to lounge and dining walls @1,500/= per sm (17sm) 3.1.13 Omit mazeras and add Real Rock finish to lounge and dining walls @1,500/= per sm (16sm) 3.1.14 Stone cladding externally at edges of Main house upper floor 3.1.15 Omit Keying pointing to upper floor main house externally and add Wall master finish (110sm) @1,500/= 3.1.16 Omit Floor tiles in boq and add quotation as received from tile & carpet, 10% breakage & contractor's attendance (115sm) 3.1.17 Add Contractor's take delivery & fix of ditto (115sm) 3.1.18 Omit Floor tiles in boq and add woodblocks with the contractor's rate of 2,697/= per sm (110sm) 3.1.19 Omit Floor tiles in boq and add mazeras floor finish @ 1,860/= per sm (31sm) 3.1.20 Omit Wall tiles in boq and add quotation as received from tile & carpet including decor, 10% breakage & contractor's attendance (117sm) 3.1.21 Add Contractor's take delivery & fix of ditto (117sm) 3.1.22 Omit skirting tiles in boq and add hardwood skirting as per contractor's rate including clear varnish (80m) @ 558/= per lm 3.1.23 Omit Wrot cypress T&G ceiling to eaves in boq and add T&G p.v.c ceiling (50sm) @1,800/= 3.1.24 Omit Wrot cypress T&G ceiling to some MH rooms in boq and add T&G p.v.c ceiling (154sm) @1,800/= 3.1.25 Omit Wrot cypress T&G ceiling to DSQ washrooms in boq and add T&G p.v.c ceiling (10sm) @1,800/= 3.1.26 Omit Wrot cypress T&G ceiling to DSQ eaves in boq and add T&G p.v.c ceiling (33sm) @1,800/= 3.1.27 Omit Keying pointing to DSQ external wall and add Wall master finish (28sm) @ 1,500/= 3.1.28 Omit permaplast paint to DSQ external and add Wall master finish (22sm) @ 1,500/= 3.1.29 Omit 4mm thick clear glazing in boq and add one way glass @2,400/= 3.1.30 Omit hardwood woodblocks DSQ floor finish in boq and add non-slip ceramic floor tiles with the contractor's rate of 1,400/= per sm (28sm) 3.1.31 Omit hardwood woodblocks DSQ skirting in boq and add non-slip ceramic skirting tiles with the contractor's rate of 279/= per lm (21m) 3.1.32 Fire screen to chimney as per Billy and Bruns quote including Contractor's attendance 3.1.33 Hooks to chimney as per Billy and Bruns quote including Contractor's attendance 3.1.34 Allow for garden taps 3.1.35 Additional Security grille (7.6sm) 3.1.36 Additional GI sheet barrier to grille fence @ 1,600/= per lm (180m) 3.1.37 Solar supply and installation by davis & shirtliff 3.1.38 Power backup system supply by davis & shirtliff TOTAL CARRIED TO SUMMARY

7,440.00 26,400.00 165,000.00

161,000.00

266,279.16 80,500.00

154,000.00 43,400.00

296,670.00 57,660.00

197,600.00

465,575.46 81,900.00

20,000.00 98,700.00

44,640.00 90,000.00

296,296.00 19,500.00 65,142.00 6,440.00 5,500.00 61,100.00

277,200.00 18,000.00 59,400.00 42,000.00 33,000.00 112,800.00

87,276.00

39,200.00

11,718.00

5,859.00 6,988.00 2,688.00 40,000.00 57,000.00 288,000.00 208,194.00 228,727.80

1,294,627.00

3,345,828.12

[Page 4]

Financial appraisal 02

Proposed Residential House for Mr Erick Sila, Karen, Nairobi

Item Description BILL NO. 01; PRELIMINARIES General Matters A B C D E Water for the works Lighting and Power for the works Insurance against injury to persons, property and works Performance Bond Security and transport Temporary Works F G H I J Temporary Buildings for the Contractor's use Temporary telephone facilities Temporary fencing, hoarding, screening etc. Samples for the Architect/engineer's approval General Scaffolding & plant Protection and Cleaning K L Protection of the works and removal of rubbish Health, safety and environmental compliance Works by Public Bodies M Provisional Sum for any approvals or works to be carried out by local authorities or public undertakings Allow for special attendance Others O

Unit

Omit

Add

Item Item Item Item Item

50,000.00 70,000.00 100,000.00 100,000.00 20,000.00

50,000.00 70,000.00 100,000.00 100,000.00 20,000.00

Item Item Item Item Item 20,000.00 100,000.00 20,000.00 100,000.00

Item Item

80,000.00 20,000.00

80,000.00 20,000.00

sum Item

40,000.00

40,000.00

The bidder to insert a sum (if he deems necessary) to cover any other Item cost to be incurred by him that is not covered by the items in the Bills of Quantities. The bidder shall attach a breakdown of the sum inserted. Sums not accompanied by a breakdown shall be disregarded and omitted.

PRELIMINARIES; CARRIED TO GRAND SUMMARY

600,000.00

600,000.00

Prelim / 5

Proposed Residential House for Mr. Mrs Erick Sila in Karen, Nairobi Item Description BILL NO. 02; MAIN HOUSE ELEMENT NO. 1; SUBSTRUCTURES (All Provisional) A Clear area of new construction of all undergrowth, small bushes, grup up all trees and remove any existing structures and obstructions as directed. Excavate to reduced levels commencing from existing ground level: not exceeding 1.5 m deep Excavate for column bases commencing from reduced level: not exceeding 1.5 m deep Excavate for strip foundation trenches commencing from reduced level: not exceeding 1.5 m deep Return, fill and ram selected soil in foundations Remove surplus soil from site to a place approved by local authority Extra over excavation for rock Allow for upholding and supporting sides of excavations including all plunking and strutting Allow for keep excavations free of water including any necessary pumping Mass concrete mix (1:3:6):in J K 50 mm Thick blinding under strip foundations Ditto under column bases Vibrated reinforced insitu concrete class 25/20; with minimum cube crushing strength of 25N/mm at 28 days; in m2 m2 62 2 68 2 450 450 27,900.00 900.00 30,600.00 900.00 Unit Qty Qty Rate Omit Add

m2

175

145

70

12,250.00

10,150.00

m3

70

78

300

21,000.00

23,400.00

m3

300

300.00

300.00

m3 m3

93 52

54 104

300 150

27,900.00 7,800.00

16,200.00 15,600.00

E F

m3 m3

41 10

29 -

275 1,400

11,275.00 14,000.00

7,975.00 -

G H

Item

4,650

4,650.00 4,650.00

4,650.00

Item

4,650

4,650.00

L M N A

Strip foundations Column bases Columns Steps Class 25 concrete contd;

m3 m3 m3 m3

12 1 1 1

13 1 1 1

13,100 13,100 13,100 13,100

157,200.00 13,100.00 13,100.00 13,100.00

170,300.00 13,100.00 13,100.00 13,100.00

B C

100 mm Thick ground floor slab Extra over slab for thicknessing including forming sinking hardcore bed Mesh fabric reinforcement to B.S. 4483

m2

160

144

1,290

206,400.00

185,760.00

1,350

4,050.00

4,050.00

Reference A142;mesh 200 x 200 mm weight 2.22kgs per square metre (measured net-no allowance made for laps); including bends, tying wire and distance blocks.

m2

160

144

450

72,000.00

64,800.00

Carried forward Brought forward

611,575.00 611,575.00

578,635.00 578,635.00

Zimaki Consult

MH / 1

MAIN HOUSE

Proposed Residential House for Mr. Mrs Erick Sila in Karen, Nairobi Item Description Supply and fix steel bar in structural concrete work including cutting, bending, hoisting, tying wire, spacing blocks and supporting all in position E F G 8 mm Bars 10 mm Bars 12 mm Bars Sawn formwork: to H I J K L Coulmn bases Columns Strips Risers and edges of steps; 150 - 225 mm girth Edges: slabs 75 - 150 mm girth Hand dressed natural stone walling bedded in cement and sand mortar (1:3) with minimum stone crushing strength of 7N/mm and reinforced with hoop iron in every alternative course. M 200 mm thick in foundation Hardcore fill A Hardcore of approved inert material: well watered and compacted in 150 mm thick (maximum) layers Blinding B 50 mm Thick approved quality murram blinding to surfaces of hardcore Anti-termite treatment C Termidor 25EC anti-termite chemical treatment: applied by approved professional pest control specialist: applied strictly in accordance with the manufacturer's instructions: 10 year guarantee Damp Proof Membrane D Single layer of 1000 gauge polythene sheeting laid on blinded hardcore with 150 mm end and side laps to receive concrete (laps not measured) 25 mm Thick cement and sand (1:4) rendering: on concrete or stonework: wood float: to E Plinths: externally Prepare surfaces and apply undercoat and two finishing coats black bitumastic or other equal approved water resistant paint: on rendered surfaces: to m2 37 37 250 9,250.00 9,250.00 m2 m3 m2 155 171 1,400 217,000.00 239,400.00 m2 m2 m2 m m 2 1 42 15 57 2 1 44 8 62 450 450 450 140 50 900.00 450.00 18,900.00 2,100.00 2,850.00 900.00 450.00 19,800.00 1,120.00 3,100.00 Unit Qty Qty Rate Omit Add

kg kg kg

216 600 864

135 230 35

165 165 150

35,640.00 99,000.00 129,600.00

22,275.00 37,950.00 5,250.00

48

36

800

38,400.00

28,800.00

160

121

100

16,000.00

12,100.00

m2

160

144

200

32,000.00

28,800.00

m2

160

144

100

16,000.00

14,400.00

Plinths: externally

m2

37

37

250

9,250.00

9,250.00

Carried forward Brought forward

1,238,915.00 1,238,915.00

1,011,480.00 1,011,480.00

Zimaki Consult

MH / 2

MAIN HOUSE

Proposed Residential House for Mr. Mrs Erick Sila in Karen, Nairobi Item Description Penetron/hyseal waterproofing or other equal and approved; laid in accordance with manufacturers printed instructions by an approved specialist subcontractor; to Unit Qty Qty Rate Omit Add

Masonry Wall

m2

16

16

930

14,880.00

14,880.00

SUBSTRUCTURES CARRIED TO SUMMARY ELEMENT NO. 2; CONCRETE WORKS Sawn formwork: to

1,253,795.00

1,026,360.00

Zimaki Consult

MH / 3

MAIN HOUSE

Proposed Residential House for Mr. Mrs Erick Sila in Karen, Nairobi Item Description A B C D E F Sides and soffits of beams Columns; vertical sides Soffits of suspended slab Staircase landing Risers and edges of stairs; 150 - 225 mm girth Edges of steps; cut to profile of steps(300mm extreme edges) m G H Slopping soffits of staircases Edges of suspended slab; 75 - 150 mm girth Supply and fix steel bar in structural concrete work including all cutting, bending, hoisting, tying wire, spacing blocks and supporting all in position as necessary 45,045.00 89,595.00 131,010.00 228,855.00 m2 m 2 6 52 3 6 53 110 110 80 220.00 660.00 4,160.00 330.00 660.00 4,240.00 Unit m2 m2 m2 m2 m Qty 187 2 101 5 21 Qty 188 2 95 4 21 Rate 450 450 450 450 110 Omit 84,150.00 900.00 45,450.00 2,250.00 2,310.00 Add 84,600.00 900.00 42,750.00 1,800.00 2,310.00 -

I J K L

8 mm Bars 10 mm Bars 12 mm Bars 16 mm Bars Vibrated reinforced insitu concrete class 25/20; with minimum cube crushing strength of 25N/mm at 28 days; in

kg kg kg kg

273 543 781 1,387

273 543 794 ####

165 165 165 165

45,045.00 89,595.00 128,865.00 228,855.00

M N O P Q

Beams Columns Stairs and waist 150 mm thick suspended landings 150 mm thick suspended slab

15 1 2 5 115

18 1 2 4 116

13100 13100 13100 1800 1800

196,500.00 13,100.00 26,200.00 9,000.00 207,000.00

m3 m3 m2 m
2

235,800.00 13,100.00 26,200.00 7,200.00 208,800.00

Zimaki Consult

MH / 4

MAIN HOUSE

Proposed Residential House for Mr. Mrs Erick Sila in Karen, Nairobi Item Description Unit Qty R. C SUPERSTRUCTURE CARRIED TO SUMMARY Qty Rate Omit 1,084,260.00 Add 1,123,195.00

ELEMENT NO. 3; WALLS External walls Natural 'Nairobi Blue Stone' walling bedded in cement and sand mortar (1:4) with minimum stone crushing strength of 10N/mm; including 20mm wide hoop iron at every alternate course A 200 mm Thick walls in 'bush hammered' chisel dressed stone to approval Extra over walling for key pointing externaly; patterns to Architect's approval Natural stone walls: machine cut: bedded and jointed in cement and sand (1:3) mortar D 200 mm Thick walls Bituminous felt or other equal approved damp-proof course: in cement/ sand (1:3) mortar C 200 mm Wide Internal Natural stone walls: machine cut: bedded and jointed in cement and sand (1:3) mortar D E 200 mm Thick walls 100 mm thick ditto Bituminous felt or other equal approved damp-proof course: in cement/ sand (1:3) mortar F G 200 mm Wide 100 mm Wide felt m m 46 5 35 5 90 90 4,140.00 450.00 3,150.00 450.00 m2 m2 184 12 135 20 1400 930 257,600.00 11,160.00 189,000.00 18,600.00 m 95 55 90 8,550.00 4,950.00 m2 0 1400 #VALUE! m2

215

110

2100

451,500.00

231,000.00 54,720.00

m2

215

228

240

51,600.00

Zimaki Consult

MH / 5

MAIN HOUSE

Proposed Residential House for Mr. Mrs Erick Sila in Karen, Nairobi Item Description Unit Qty WALLS CARRIED TO SUMMARY Qty Rate Omit 785,000.00 Add #VALUE!

ELEMENT NO. 4; ROOF Timber roof construction sawn cypress grade II,maximum moisture content 15%,seasoned and pressure impregnated with approved preservative including bolts,fixing,and connections at 22.5 degrees pitch, hoisted to a height of 15000mm above ground level.

A A1 B C C1 D D1 E E1 E2 F

150 x 50 mm rafters in trusses 100 x 50 mm rafters in trusses 100 x 50 mm king posts 100 x 50 mm struts/ ties 75 x 50 mm struts/ ties 150 x 50 mm common rafters 100 x 50 mm common rafters 150 x 50 mm Purlins and underpurlins 100 x 50 mm underpurlins 50 x 50 mm Purlins 100 x 50 mm Wall plate fixed with and including hoop iron fixed to ringbeam 150 x 50 mm ceiling joist 100 x 50 mm ceiling joist Stone coated steel roofing tiles 'Decra'; 1320 x 370mm on and including 50 x 50 timber battens laid with staggered side laps with alternate courses overlapping and fastened into the battern; to

m m m m m m m m m m

119

120

330 250 250 250 187.5 330 250 330 250 125

39,270.00

30,000.00

28 161 -

38

7,000.00 40,250.00

9,375.00 21,187.50 71,000.00

113 328 284 518 28 586

108,240.00

170,940.00

7,000.00 73,250.00

26,500.00 m m m 106 88 76 75 250 330 250 29,040.00

19,000.00

G G1

18,750.00

H I

Roof Ridge, hip and valley Wrot cypress; prime grade; selected

m2 m

230 100

239 93

2000 930

460,000.00 93,000.00

478,000.00 86,490.00

25 mm x 75 mm wide tongued and grooved timber boarding; fixing on and including timber bearer 25 x 225mm fascia/barge boards Knot prime stop and apply three coats polyurethane clear lacquer or other equal approved: on timber surfaces: to

m2 m

34 92

50 125

1674 558

56,916.00 51,336.00

83,700.00 69,750.00 -

A B

Fascia/barge boards 200 - 300 mm girth Timber; general surfaces; timber boarding Rainwater goods Galvanised iron metal sheet: gauge 24: pre-painted 150x150mm Box gutter: fixed to fascia with and including steel flat brackets at 1500 mm (maximum) centres: holes for down pipes as necessary: closed ends 150 x 150 mm square section rain water downpipe: holderbats at 1500 mm (maximum) centres (14No. pipes)

m m2

92 34

120 50

100 300

9,200.00 10,200.00

12,000.00 15,000.00

92

120

930 820

85,560.00 74,620.00

111,600.00 74,620.00

91

91

Zimaki Consult

MH / 6

MAIN HOUSE

Proposed Residential House for Mr. Mrs Erick Sila in Karen, Nairobi Item Description E Extra over ditto for 800 mm swan neck offset F Ditto for shoe Unit nr nr Qty 14 14 Qty 14 14 Rate 650 600 Omit 9,100.00 8,400.00 1,279,572.00 Add 9,100.00 8,400.00 1,198,222.50

ROOF CARRIED TO SUMMARY

Zimaki Consult

MH / 7

MAIN HOUSE

Proposed Residential House for Mr. Mrs Erick Sila in Karen, Nairobi Item Description ELEMENT NO. 5; WINDOWS Approved cut stone cill: bedded and jointed in cement (sand (1:3) mortar: pointed in matching coloured cement Unit Qty Qty Rate Omit Add

150 x 25 mm Thick cill Wrot mahogany: prime grade

38

25

600

22,800.00

15,000.00

150 x 25 mm Thick MDF window board Prepare and apply one coat of aluminium wood primer on timber surfaces in contact with concrete or masonry surfaces

29

20

465

13,485.00

9,300.00

Over 100 but not exceeding 200 mm girth: window board Prepare surfaces: apply three coats polyurethane varnish on wood: to surfaces

32

20

80

2,560.00

1,600.00

Surfaces over 100 but not exceeding 200 mm girth: window board Curtain Rods

32

20

80

2,560.00

1,600.00

Approved wrought iron curtain rail 50mm diameter tubular section;end brackets,fixing with chromium plated screws to background requiring plugging. 4mm Thick glass and glazing to casements with linseed putty

30

25

2500

75,000.00

62,500.00

Windows 4mm Thick one way glass and glazing to casements with linseed putty

m2

56

1300

72,800.00

Windows 4mm Thick frosted glass and glazing to casements with linseed putty

m2

56

33

1300

72,800.00

42,900.00

Window; panes size to architect's details Mild steel casement windows: custom made: including approved grilles; sections patterns to architects detail and approval: approved ironmongery: (glass m.s)

m2

1700

6,800.00

10,200.00

Window size 450 x 1500 mm high overall Window size 270 x 2160mm high overall

No No No No No No No No No No No

1 0 1 0 1 0 1

2 1 1 1

5060 4538 11250 10920 8100 5363 6750 5040 13500 1 34200 5060

5,060.00

9,076.00

Window size 1000 x 1500 mm high overall Window size 1130 x 1300 mm high overall

11,250.00

10,920.00 5,363.00 5,040.00 34,200.00 -

Window size 1200 x 900 mm high overall Window size 560 x 1120 mm high overall

8,100.00

Window size 600 x 1500 mm high overall Window size 650 x 1070 mm high overall

6,750.00

Window size 1200 x 1500 mm high overall Window size 2400 x 1900 mm high overall

4 0 1

54,000.00

Window size 750 x 900 mm high overall

5,060.00

Zimaki Consult

MH / 8

MAIN HOUSE

Proposed Residential House for Mr. Mrs Erick Sila in Karen, Nairobi Item Description Window size 1500 x 1320 mm high overall Carried forward Brought forward Window size 2400 x 1800 mm high overall Window size 2000 x 1900 mm high overall Window size 500 x 1800 mm high overall Window size 390 x 1100 mm high overall Window size 1000 x 1800 mm high overall Window size 1000 x 1130 mm high overall K Window size 2000 x 1800 mm high overall Window size 1200 x 1100 mm high overall L Window size 1500 x 1500 mm high overall Window size 1450 x 2150 mm high overall M Window size 1500 x 2250 mm high overall Window size 1180 x 1100 mm high overall N Window size 600 x 800 mm high overall Window size 350 x 800 mm high overall Window size 1150 x 1100 mm high overall N Window size 960 x 1100 mm high overall Window size 1500 x 2000 mm high overall Window size 350 x 900 mm high overall N Window size 1170 x 1100 mm high overall Prepare surfaces and apply three coats of approved gloss oil paint to mild steel metal surfaces; spray painted to approval O Windows: both sides measured m2 120 77 250 30,000.00 19,250.00 No No No No No No No No No No No No No No No No No No No 2 0 3 0 1 0 2 0 1 0 4 0 1 0 0 0 0 0 0 1 1 1 2 2 1 1 2 1 1 1 2 32400 33000 6700 2940 13500 8475 27000 30000 22500 24060 25300 9735 3600 2100 9735 3600 2100 9735 3600 3,600.00 101,200.00 22,500.00 54,000.00 13,500.00 20,100.00 Unit No Qty 0 Qty 1 Rate 15188 359,025.00 359,025.00 64,800.00 Omit Add 15,188.00 222,887.00 222,887.00 66,000.00 2,940.00 8,475.00 30,000.00 48,120.00 9,735.00 2,100.00 9,735.00 3,600.00 4,200.00 19,470.00 3,600.00

Zimaki Consult

MH / 9

MAIN HOUSE

Proposed Residential House for Mr. Mrs Erick Sila in Karen, Nairobi Item Description Unit Qty Qty Rate Omit Add

WINDOWS TO SUMMARY ELEMENT NO. 6; DOORS Timber doors A 50mm thick mahogany double leaf panel door comprising of 150 x 50mm stile and rails filled with moulded hardwood panel as per architects drawing ,overall size 1200 x 2400mm high 50mm thick mahogany double leaf panel door comprising of 150 x 50mm stile and rails filled with moulded hardwood panel as per architects drawing ,overall size 1200 x 2200mm high 45 mm thick flush door:semi solid core;hardwood veneer facing to both sides;hardwood lipped edges. B B 900 x 2400mm overall door with fanlight 900 x 2200mm overall door with fanlight Wrot mahongany: prime grade C D E 200 x 50 mm Ditto 50 x 25 mm Architrave: splayed 50 mm Quadrant Prepare and apply one coat of aluminium wood primer on timber surfaces in contact with concrete or masonry F Over 100 but not exceeding 200 mm girth m 105 106 50 m m m 105 105 105 106 90 90 1,674 186 140 No No 14 16 9,300 8,525

668,725.00

450,112.00

No

35,340

35,340.00

No

32,395

32,395.00

130,200.00 -

136,400.00 177,444.00 16,740.00 12,600.00 5,300.00

175,770.00 19,530.00 14,700.00

5,250.00

Prepare surfaces: apply three coats polyurethane clear lacquer or other equal approved: on timber surfaces: to G H Over 100 but not exceeding 200 mm girth General timber surfaces: doors Metal Doors I 2100 x 2400mm high mild steel casement double leaf door complete with frame; 5 mm clear glass and glazing, mild steel plate at the lower part; all ironmongery and fixing accessories; as detailed in the architect's schedule, 2 coats approved prefabrication primer. 900 x 2400mm high ditto; single leaf 2100 x 2200mm high mild steel casement double leaf door complete with frame; 5 mm frosted glass and glazing, mild steel plate at the lower part; all ironmongery and fixing accessories; as detailed in the architect's schedule, 2 coats approved prefabrication primer. 820x 2150mm high ditto; single leaf 900 x 1050 mm high mild steel door m m2 105 70 106 69 80 250 8,400.00 17,500.00 8,480.00 17,250.00

No No

1 3

1 3

32,550 13,950

32,550.00 41,850.00

32,550.00 41,850.00

J I

No No No

1 1 1

Zimaki Consult

MH / 10

MAIN HOUSE

Proposed Residential House for Mr. Mrs Erick Sila in Karen, Nairobi Item Description Prepare surfaces, three coats gloss oil paint (crown or equal approved) to metal surfaces A Doors: both sides measured Supply and fix: Assa Abloy" or other equal approved ironmongery: matching screws: locks to include a set of 3 keys: available from their authorised local dealers; brass finish to architects approval B C D E 100mm brass butt hinges Three lever mortice lock with handles Two lever mortice lock with handles 38 mm Diameter rubber door stop; floor or wall mounted Prs No No No. 24 10 5 16 27 1 16 17 420 3,255 2,325 210 10,080.00 32,550.00 11,625.00 3,360.00 11,340.00 3,255.00 37,200.00 3,570.00 Unit Qty Qty Rate Omit Add

m2

31

47

250

7,750.00

11,750.00

DOORS CARRIED TO SUMMARY ELEMENT NO. 7; FINISHES FLOOR FINISHES Screed: cement and sand (1:4) on concrete: wood floated finished A 30 mm Thick to receive ceramic tiles (m.s) Supply and fix coloured non-slip ceramic floor tiles: on prepared screed (m/s): joints pointed in matching cement grout B C 300 x 300 x 10 mm Thick tiles 100 x 8 mm Thick skirting WALL FINISHES: Internal wall finishes Plaster: 12 mm cement/lime putty/sand: steel trowelled: on masonry or concrete: to D Walls and concrete surfaces Backing: 10 mm cement/sand (1:4): on masonry or concrete: wood float finished: to E Walls to receive ceramic tiles (m.s.) Supply and fix the following coloured ceramic wall tiles: on backing (m/s): joints pointed in matching cement grout m2 121 99 300 m2 361 383 300 m2 m 253 236 256 236 1,400 250 m2 253 256 360

546,455.00

548,124.00

91,080.00

92,160.00 -

354,200.00 59,000.00

358,400.00 59,000.00 114,900.00 29,700.00 -

108,300.00

36,300.00

200 x 250 x 10 mm Thick tiles Prepare surfaces: apply three coats Crown Solo vinyl emulsion paint or other equal approved: on steel trowelled plaster: to

121

99

1,400

169,400.00

138,600.00 -

Walls and concrete surfaces Backing: 10 mm cement/sand (1:4): on masonry or concrete: wood float finished: to

m2

361

383

250

90,250.00

95,750.00 4,800.00

Walls to receive mazzeras stone (ms) Stone cladding

m2

16

16

300

4,800.00

Zimaki Consult

MH / 11

MAIN HOUSE

Proposed Residential House for Mr. Mrs Erick Sila in Karen, Nairobi Item Description A Supply and fix approved mazzeras stone cladding on wall on prepared backing (m.s.) including fixing accessories and coloured cement and sand (1:3) jointing mortar; 3 coats clear vanish External wall finishes External cement and sand(1:3) render: steel trowelled: on masonry or concrete: to B Concrete surfaces Prepare surfaces: apply three coats first grade permaplast paint: to rendered surfaces C Concrete surfaces Carried forward Brought forward CEILING FINISHES Plaster: 12 mm cement/lime putty/sand: steel trowelled: on masonry or concrete: to D Soffit of suspended slab Prepare surfaces: apply three coats Crown Solo vinyl emulsion paint or other equal approved: on steel trowelled plaster: to E Soffit of suspended slab Wrot cypress; prime grade; selected F 25 mm x 75 mm wide tongued and grooved timber boarding; fixing on and including approved timber brandering ; parterns to Architect's details 75 x 25 moulded moulded cornice Knot prime stop and apply three coats polyurethane clear lacquer or other equal approved: on timber surfaces: to m2 105 105 250 26,250.00 26,250.00 m2 105 105 300 31,500.00 31,500.00 m2 44 44 300 13,200.00 969,490.00 969,490.00 m2 44 44 300 13,200.00 Unit Qty Qty Rate Omit Add

m2

16

16

1,860

29,760.00

29,760.00 13,200.00 13,200.00 949,470.00 949,470.00

m2 m

158 131

154 131

1,674 330

264,492.00 43,230.00

257,796.00 43,230.00

A B

General timber surfaces; ceiling internally Surfaces 0 - 100mm girth; cornice Plaster cornice 75 x 70 mm high moulded plaster cornice fixed onto wall finish; Pudlo Code FD2 (lafarge), painted colour to manufacture's specifications; to Architects details, STAIRCASE FINISHES

m2 m

158 131

154 131

250 60

39,500.00 7,860.00

38,500.00 7,860.00

164

164

790

129,560.00

129,560.00

Screed: cement and sand (1:3): on concrete wood floated D 20 mm Thick: to 250 mm wide treads to receive timber board (ms) 20 mm Thick: 150 mm high risers ditto 20 mm Thick: to landings ditto Wrot mahogany; prime grade or equal approved hardwood plugged; to approval G 20 mm Thick: to 250 mm wide treads m 18 18 600 10,800.00 10,800.00

m m m2

18 21 5

18 21 4

170 170 350

3,060.00 3,570.00 1,750.00

3,060.00 3,570.00 1,400.00

E F

Zimaki Consult

MH / 12

MAIN HOUSE

Proposed Residential House for Mr. Mrs Erick Sila in Karen, Nairobi Item Description H 20 mm Thick: 170 mm high risers I 20 mm Thick: to landings: ditto Wrot mahogany; prime grade contd; J 20 x 300mm wide(average) skirting along closed staircase string plugged to profile of steps Unit m m2 Qty 21 5 Qty 21 5 Rate 600 2,000 Omit 12,600.00 10,000.00 Add 12,600.00 10,000.00

12

12

700

8,400.00

8,400.00

Carried forward Brought forward Sand, prepare and apply three coats stained polyurethane lacquer or other equal approved polish: on timber surfaces: to

1,562,062.00 1,562,062.00

1,533,996.00 1,533,996.00

A B C

Surfaces 100 - 200 mm girth Surfaces 200 - 300 mm girth Landings Plaster: 9 mm first coat of cement, lime putty and sand (1:2:9): 4 mm second coat of cement lime putty and sand (1:1:6): steel trowelled: to

m m m2

18 21 5

18 21 4

93 93 420

1,674.00 1,953.00 2,100.00

1,674.00 1,953.00 1,680.00

D E

Sloping soffits of staircases & strings Soffits landings Prepare surfaces: apply three coats Crown Solo vinyl emulsion paint or other equal approved: on steel trowelled plaster: to

m2 m2

5 6

5 4

300 250

1,500.00 1,500.00

1,500.00 1,000.00

F G

Sloping soffits of staircases & strings Soffits landings Staircase railing 800 mm high railing comprising hardwood timber handrail 75 mm; 75 mm moulded balusters at 300mm centres in 1000 mm repetitive patterns with one end grouted to concrete floor and other fixed to handrail; all as per architect's detail; varnished to approval Balcony railing

m2 m
2

6 5

6 4

300 250

1,800.00 1,250.00

1,800.00 1,000.00

7,630

45,780.00

45,780.00

900mm high balustrading comprising 75 mm diameter mild steel circular hollow section(CHS) handrail , 38x38 mm RHS balusters at 1000mm centres in 1000 with one end grouted to concrete floor and other end welded handrail and bottom rails; 20 x 20mm RHS infill to pattern; all as per architect's detail; spray painted

4,650

23,250.00

23,250.00

Zimaki Consult

MH / 13

MAIN HOUSE

Proposed Residential House for Mr. Mrs Erick Sila in Karen, Nairobi Item Description Unit Qty Qty Rate Omit Add

FINISHES CARRIED TO SUMMARY

1,642,869.00

1,613,633.00

Zimaki Consult

MH / 14

MAIN HOUSE

Proposed Residential House for Mr. Erick Sila, Karen, Nairobi Main House Summary MAIN HOUSE SUMMARY

Item 1 2 3 4 5 6 7

Description SUBSTRUCTURES R.C SUPERSTRUCTURE WALLS ROOF WINDOWS DOORS FINISHES

Omit 1,253,795.00 1,084,260.00 785,000.00 1,279,572.00 668,725.00 546,455.00 1,642,869.00

Add 1,026,360.00 1,123,195.00 #VALUE! 1,198,222.50 450,112.00 548,124.00 1,613,633.00

PC SUMS

MAIN HOUSE TO GRAND SUMMARY

7,260,676.00

#VALUE!

Zimaki Consult

Proposed Residential House for Mr. Erick Sila in Karen, Nairobi DSQ Item Description BILL NO. 03; DSQ ELEMENT NO. 1; SUBSTRUCTURES (All Provisional) A Clear area of new construction of all undergrowth, small bushes, grup up all trees and remove any existing structures and obstructions as directed. Excavate oversite to remove topsoil 300mm average deep; deposit where directed Excavate for strip foundation trenches commencing from stripped level: not exceeding 1.5 m deep Etra over excavation in hard rock D E Return, fill and ram selected soil in foundations Remove surplus soil from site to a place approved by local authority Mass concrete mix (1:3:6):in F 50 mm Thick blinding under strip foundations Vibrated reinforced insitu concrete class 25/20; with minimum cube crushing strength of 25N/mm at 28 days; in G H Strip foundations 100 mm Thick ground floor slab Mesh fabric reinforcement I Mesh reinforcement No. A142 size 200 x 200 mm weighing 2.22 kg per square metre: in floor slab: including all necessary supports Supply and fix steel bar in structural concrete work including cutting, bending, hoisting, tying wire, spacing blocks and supporting all in position J K 8 mm Bars 10 mm Bars Sawn formwork: to L A Strips Edges: slabs 75 - 150 mm girth Walls B Chisel dressed natural stone walling bedded in cement and sand mortar (1:4) with minimum stone crushing strength of 14N/mm Hardcore C Hardcore of approved inert material: well watered and compacted in 150 mm thick (maximum) layers m3 22 m2 58 m2 m 27 109 25 109 58 450 50 12,150.00 5,450.00 kg kg 300 400 300 400 165 165 49,500.00 66,000.00 m2 75 75 450 33,750.00 m3 m2 7 75 8 75 13,100 1,290 91,700.00 96,750.00 m2 39 35 400 15,600.00 m
2

Unit

Qty

Qty

Rate

Omit

Add

125

125

70

8,750.00

8,750.00

125

125

90

11,250.00

11,250.00 7,500.00 1,400.00 14,000.00 -

m3

43

25

300

12,900.00 4,350.00 3,850.00

m m m

0 29 14

1 0 0

1,400 150 275

104,800.00 96,750.00 33,750.00

49,500.00 66,000.00 11,250.00 5,450.00 81,200.00

1,400

81,200.00

22 790 17,380.00

17,380.00

Carried forward

510,580.00

508,980.00

Zimaki Consult

DSQ / 16

DSQ

Proposed Residential House for Mr. Erick Sila in Karen, Nairobi DSQ Item Description Brought forward Blinding D 50 mm Thick approved quality murram blinding to surfaces of hardcore Anti-termite treatment E Termidor 25EC anti-termite chemical treatment: applied by approved professional pest control specialist: applied strictly in accordance with the manufacturer's instructions: 10 year guarantee DPM F Gauge 1000 polythene damp proof membrane Penetron/hyseal waterproofing or other equal and approved; laid in accordance with manufacturers printed instructions by an approved specialist subcontractor; to m
2

Unit

Qty

Qty

Rate

Omit 510,580.00

m2

66 -

66

93

6,138.00

Add 508,980.00 6,138.00 13,200.00

66

66

200

13,200.00

75 75 93 6,975.00

6,975.00 -

G Masonry Wall 25 mm Thick cement and sand (1:4) rendering: on concrete or stonework: wood float: to H Plinths: externally Prepare surfaces and apply undercoat and two finishing coats black bitumastic or other equal approved water resistant paint: on rendered surfaces: to m2 25 m2 14 25 250 6,250.00 14 930 13,020.00

13,020.00 6,250.00 -

I Plinths: externally m2 25 25 250 6,250.00

6,250.00 -

SUBSTRUCTURES CARRIED TO SUMMARY

562,413.00

560,813.00

Zimaki Consult

DSQ / 17

DSQ

Proposed Residential House for Mr. Erick Sila in Karen, Nairobi DSQ Item Description Unit Qty Qty Rate Omit Add

ELEMENT NO. 2; CONCRETE WORKS Sawn formwork: to A Sides and soffits: beams Supply and fix steel bar in structural concrete work including all cutting, bending, hoisting, tying wire, spacing blocks and supporting all in position as necessary B C 8 mm Bars 12 mm Bars Vibrated reinforced insitu concrete class 25/20; with minimum cube crushing strength of 25N/mm at 28 days; in D Beams m
3

65 -

58

450

29,250.00

26,100.00 -

kg kg

240 360

147 220 -

165 165

39,600.00 59,400.00

24,255.00 36,300.00 -

6 6 13,100 78,600.00

78,600.00 -

R. C SUPERSTRUCTURES CARRIED TO SUMMARY

206,850.00

165,255.00

Zimaki Consult

DSQ / 18

DSQ

Proposed Residential House for Mr. Erick Sila in Karen, Nairobi DSQ Item Description ELEMENT NO. 3; WALLS External walls Natural 'Ngong stone' walling bedded in cement and sand mortar (1:4) with minimum stone crushing strength of 10N/mm; including 20mm wide hoop iron at every course A 200 mm Thick walls in 'bush hammered' chisel dressed stone to approval Extra over walling for key pointing externaly; patterns to Architect's approval Bituminous felt or other equal approved damp-proof course: in cement/ sand (1:3) mortar C 200 mm Wide Internal Natural stone walls: machine cut: bedded and jointed in cement and sand (1:3) mortar D 200 mm Thick walls Bituminous felt or other equal approved damp-proof course: in cement/ sand (1:3) mortar E 200 mm Wide m 20 m2 57 20 90 1,800.00 m 32 40 1,400 79,800.00 m
2

Unit

Qty

Qty

Rate

Omit

Add

91

100 100 43

1,860

169,260.00

186,000.00 23,000.00 3,870.00 56,000.00 1,800.00 -

91

230

20,930.00

90

2,880.00

WALLING CARRIED TO SUMMARY

274,670.00

270,670.00

Zimaki Consult

DSQ / 19

DSQ

Proposed Residential House for Mr. Erick Sila in Karen, Nairobi DSQ Item Description ELEMENT NO. 4; ROOF Sawn cypress second grade; pressure impregnated; hoisted to a height of 6000 mm above ground level; all nails, hoop iron, splise plates and other jointing accessories A A1 B B1 C C1 D D1 E E1 F 150 x 50 mm rafters in trusses 100 x 50 mm rafters in trusses Ditto: tie beam or Joist 100 x 50 mm tie beam or joist 100 x 50 mm struts/ ties 75 x 50 mm struts/ ties 150 x 50 mm Independent rafters 100 x 50 mm Independent rafters 150 x 50 mm Purlins 50 x 50 mm Purlins 100 x 50 mm Wall plate fixed with and including hoop iron fixed to ringbeam 150 x 50 mm Ridge board and Hip rafter Stone coated steel roofing tiles 'Decra'; 1320 x 370mm on and including 50 x 50 timber battens laid with staggered side laps with alternate courses overlapping and fastened into the battern; to H I Roof Ridge, hip ridges Wrot cypress; prime grade; selected J 20mm x 100mm wide tongued and grooved timber boarding; fixing to timber rafters (m.s.) 25 x 225mm fascia/barge boards Prepare and apply one coat wood primer, one undercoat and two finishing coats of "Crown' first quality gloss oil paint: L Fascia/barge boards 200 - 300 mm girth Knot, prime, stop and apply undercoat and three coats polyurethane clear lacquer varnish to woodwork as described M Timber; general surfaces timber boarding Rainwater goods Galvanised iron metal sheet: gauge 24: pre-painted A 150x150mm Box gutter: fixed to fascia with and including steel flat brackets at 1500 mm (maximum) centres: holes for down pipes as necessary: closed ends 150 x 150 mm square section rain water downpipe: holderbats at 1500 mm (maximum) centres (10No. pipes) Extra over ditto for 800 mm swan neck offset m 48 m2 29 49 930 44,640.00 45,570.00 m 48 m2 29 m2 m 123 35 107 18 33 2,000 930 246,000.00 32,550.00 214,000.00 16,740.00 55,242.00 m m m m m m m m m m m 47 349 181 115 100 53 G m 35 18 330 11,550.00 5,940.00 75 38 48 42 35 63 330 250 330 250 250 187.50 330 250 330 125 250 11,750.00 115,170.00 12,500.00 13,250.00 59,730.00 18,750.00 15,840.00 11,550.00 15,750.00 10,500.00 7,125.00 Unit Qty Qty Rate Omit Add

1,674

48,546.00

48 -

49

558

26,784.00

27,342.00 -

49 100 4,800.00

4,900.00 -

33 300 8,700.00

9,900.00

B m 32 C nr 10 10 650 6,500.00 32 81 2,592.00

2,592.00 6,500.00

Zimaki Consult

DSQ / 20

DSQ

Proposed Residential House for Mr. Erick Sila in Karen, Nairobi DSQ Item Description D Ditto for shoe Unit nr Qty 10 Qty 10 Rate 600 Omit 6,000.00 Add 6,000.00 -

ROOF CARRIED TO SUMMARY

671,452.00

453,851.00

Zimaki Consult

DSQ / 21

DSQ

Proposed Residential House for Mr. Erick Sila in Karen, Nairobi DSQ Item Description ELEMENT NO. 5; WINDOWS Approved cut stone cill: bedded and jointed in cement (sand (1:3) mortar: pointed in matching coloured cement Unit Qty Qty Rate Omit Add

150 x 25 mm Thick cill Wrot cypress: prime grade

11 -

11

600

6,600.00

Pelmet box: 200 x 25 mm top: 200 x 25 fascia: 38 x 38 mm bearer: 25 x 200 mm return ends 150 x 25 mm Thick MDF window board Prepare and apply one coat of aluminium wood primer on timber surfaces in contact with concrete or masonry surfaces

12 -

12

744

8,928.00

6,600.00 8,928.00 3,720.00 -

11 -

465

5,115.00

D E

Not exceeding 100 mm girth: bearers and returned ends Over 100 but not exceeding 200 mm girth: window board Prepare surfaces: apply three coats polyurethane varnish on wood: to surfaces

m m

12 11 -

12 8

60 80

720.00 880.00

720.00 640.00 640.00 2,000.00 7,440.00 18,200.00 -

Surfaces over 100 but not exceeding 200 mm girth: window board General surfaces: pelmet boxes Heavy duty brass curtain rail to architects approval

11 -

80

880.00

m2

8 -

250

2,000.00

Double curtain rail: with and including 150mm laps: runners at 100 mm centres: stoppers 4mm Thick glass and glazing to casements with linseed putty

8 -

930

7,440.00

Windows Mild steel casement windows: custom made: including approved grilles; sections patterns to architects detail and approval: approved ironmongery: (glass m.s)

m2

13 -

14

1,300

16,900.00

Window size 1500 x 1200 mm high overall Window size 1200 x 2200 mm high overall Window size 1200 x 1300 mm high overall Window size 800 x 1000 mm high overall Window size 300 x 2200 mm high overall

No

1 1 2 2 2 -

11,000 17,160 10,140 4,800 4,290

44,000.00

Window size 1500 x 1500 mm high overall Window size 1500 x 2200 mm high overall

No

2 0

15,000 21,450 3,300

30,000.00

Window size 600 x 900 mm high overall Prepare surfaces, three coats gloss oil paint to metal surfaces

No

3,300.00

17,160.00 10,140.00 9,600.00 8,580.00 42,900.00 7,000.00 144,268.00

Windows: both sides measured

m2

26

28

250

6,500.00

WINDOWS CARRIED TO SUMMARY

133,263.00

Zimaki Consult

DSQ / 22

DSQ

Proposed Residential House for Mr. Erick Sila in Karen, Nairobi DSQ Item Description ELEMENT NO. 6; DOORS Timber doors A 50mm thick mahogany double leaf panel door comprising of 150 x 50mm stile and rails filled with moulded hardwood panel as per architects drawing ,overall size 1200 x 2400mm high No 1 1 35,340 35,340.00 35,340.00 Unit Qty Qty Rate Omit Add

45 mm thick flush door:semi solid core;hardwood veneer facing to both sides;hardwood lipped edges. B 900 x 2400mm overall door with fanlight Wrot mahongany: prime grade C D E 200 x 50 mm Ditto 50 x 25 mm Architrave: splayed 50 mm Quadrant Prepare and apply one coat of aluminium wood primer on timber surfaces in contact with concrete or masonry m m m 32 No 4

4 32 32 32 32 140 4,480.00 32 186 5,952.00 1,700 54,400.00 930 3,720.00

3,720.00 54,400.00 5,952.00 4,480.00 -

F Over 100 but not exceeding 200 mm girth Prepare surfaces: apply three coats polyurethane clear lacquer or other equal approved: on timber surfaces: to m 32 32 50 1,600.00

1,600.00 -

G H Over 100 but not exceeding 200 mm girth General timber surfaces: doors Metal Doors I 900 x 2400mm high mild steel casement single leaf door complete with frame; 5 mm clear glass and glazing, mild steel plate at the lower part; all ironmongery and fixing accessories; as detailed in the architect's schedule, 2 coats approved prefabrication primer. Prepare surfaces, three coats gloss oil paint (crown or equal approved) to metal surfaces J Doors: both sides measured Supply and fix: Assa Abloy" or other equal approved ironmongery: matching screws: locks to include a set of 3 keys: available from their authorised local dealers; brass finish to architects approval A B C D 100mm brass butt hinges Three lever mortice lock with handles Two lever mortice lock with handles 38 mm Diameter rubber door stop; floor or wall mounted Prs No No No. 9 3 2 6 6 200 1,200.00 2 2,325 4,650.00 3 3,255 9,765.00 m2 5 No 1 m m2 32 23 1 13,950 13,950.00 23 250 5,750.00 32 80 2,560.00

2,560.00 5,750.00 13,950.00

5 250 1,250.00

1,250.00

9 420 3,780.00 3,780.00 9,765.00 4,650.00 1,200.00 -

DOORS CARRIED TO SUMMARY

148,397.00

148,397.00

Zimaki Consult

DSQ / 23

DSQ

Proposed Residential House for Mr. Erick Sila in Karen, Nairobi DSQ Item Description ELEMENT NO. 7; FINISHES FLOOR FINISHES Screed: cement and sand (1:4) on concrete: wood floated finished A B 30 mm Thick to receive ceramic tiles (m.s) 30 mm Thick finished to receive woodblocks (m.s) Supply and fix coloured non-slip ceramic floor tiles: on prepared screed (m/s): joints pointed in matching cement grout C D 300 x 300 x 10 mm Thick tiles 100 x 8 mm Thick skirting Supply and fix approved hardwood woodblocks: on prepared screed (m/s): approved adhesive E 15 mm Thick floor Wrot mahogany: prime grade F Skirting; 150 mm girth Sand, prepare and apply three coats polyurethane clear lacquer or other equal approved polish: on timber surfaces: to G H Floor 150 x 25 mm Skirting WALL FINISHES: Internal wall finishes Plaster: 12 mm cement/lime putty/sand: steel trowelled: on masonry or concrete: to I Walls and concrete surfaces Backing: 10 mm cement/sand (1:4): on masonry or concrete: wood float finished: to J Walls to receive ceramic tiles (m.s.) Supply and fix the following coloured ceramic wall tiles: on backing (m/s): joints pointed in matching cement grout A 200 x 250 x 10 mm Thick tiles Prepare surfaces: apply three coats Crown Solo vinyl emulsion paint or other equal approved: on steel trowelled plaster: to B Walls and concrete surfaces External wall finishes External cement and sand(1:3) render: steel trowelled: on masonry or concrete: to C Concrete surfaces m2 22 22 250 5,500.00 5,500.00 m2 163 141 250 40,750.00 m2 22 20 1,400 30,800.00 28,000.00 m2 22 20 250 5,500.00 5,000.00 m2 163 141 250 40,750.00 35,250.00 m2 m 28 21 21 93 1,953.00 28 420 11,760.00 11,760.00 1,953.00 m 21 21 465 9,765.00 9,765.00 m2 28 28 2,697 75,516.00 75,516.00 m
2

Unit

Qty

Qty

Rate

Omit

Add

m m

46 28

32 28

360 360

16,560.00 10,080.00

11,520.00 10,080.00

46 60

32 62

1,400 279

64,400.00 16,740.00

44,800.00 17,298.00

35,250.00

Carried forward

330,074.00

291,692.00

Zimaki Consult

DSQ / 24

DSQ

Proposed Residential House for Mr. Erick Sila in Karen, Nairobi DSQ Item Description Brought forward Prepare surfaces: apply three coats first grade permaplast paint: to rendered surfaces D Concrete surfaces CEILING FINISHES Wrot cypress; prime grade; selected E 25 mm x 75 mm wide tongued and grooved timber boarding; fixing on and including approved timber brandering ; parterns to Architect's details 75 x 25 moulded moulded cornice Knot prime stop and apply three coats polyurethane clear lacquer or other equal approved: on timber surfaces: to m
2

Unit

Qty

Qty

Rate

Omit 330,074.00

Add 291,692.00 5,500.00 17,000.00

22

22

250

5,500.00

28

10

1,700

47,600.00

21 -

70

326

6,835.50

22,785.00 -

G H General timber surfaces; ceiling internally Surfaces 0 - 100mm girth; cornice 12 mm Thick chipboard ceiling v-jointed; fixed on including approved brandering support system: to m2 m 28 21 70 60 1,260.00 10 250 7,000.00

2,500.00 4,200.00 -

I Ceiling: patterns to architects approval and detail Wrot cypress; prime grade A 100 x25mm curved softwood timber cornice fixed onto wall; to Architects approval m 68 m2 46 70 330 22,440.00 51 1,200 55,200.00

61,200.00 23,100.00

FINISHES CARRIED TO SUMMARY

475,909.50

427,977.00

Zimaki Consult

DSQ / 25

DSQ

Proposed Residential House for Mr. Erick Sila in Karen, Nairobi DSQ Summary

DSQ SUMMARY

Item Description
1 2 3 4 5 6 7 SUBSTRUCTURES R.C SUPERSTRUCTURE WALLS ROOF WINDOWS DOORS FINISHES

Omit
562,413.00 206,850.00 274,670.00 671,452.00 133,263.00 148,397.00 475,909.50

Add
560,813.00 165,255.00 270,670.00 453,851.00 144,268.00 148,397.00 427,977.00

PC SUMS

DSQ TO GRAND SUMMARY

2,472,954.50

2,171,231.00

DSQ / Summary

Zimaki Consult

Proposed Residential House for Erick Sila, Karen, Nairobi Qty done

Item Description BILL NO. 04; EXTERNAL WORKS ELEMENT NO 01; PAVED AREAS ( All provisional) Excavations A Mass excavation to reduce levels : not exceeding 1.5m deep from stripped level Load and cart away surplus excavated material from site to approved dumping sites. Surface Treatment C Grade and compact to falls and cross falls:bottoms of excavations: compact to 100% B.S compaction Fillings D 300 mm Gravel filings: deposited and compacted in 150 mm layers: laid to falls and cross falls:compacted to 100% B.S compaction 250 mm Thick hand-packed stone: graded to falls and cross falls: compacted to 100% B.S standard compaction 50 mm Quarry stone dust filling; spread and well compacted to approval Precast concrete units: class 20 (12 mm aggregate): vibrated G 600 x 600 x 50 mm Thick paving slabs: smooth finished: pointed and jointed in cement and sand (1:4) mortice bedded on 50m thick compacted sand bed Precast concrete units: Mix 1:2:4 (12 mm aggregate): vibrated I 125 x 125 mm Flush channel: bedded jointed andpointed in cement and sand (1:3) mortar: laid onand including 300 x 100 mm concrete 1:3:6 foundation: excavation: 100 x 200 mm haunching Precast concrete units: Mix 1:2:4 (12 mm aggregate): vibrated A 125 x 125 mm curved Flush channel: bedded jointed andpointed in cement and sand (1:3) mortar: laid onand including 300 x 100 mm concrete 1:3:6 foundation: excavation: 100 x 200 mm haunching Ditto but curved B 125 x 250 mm Kerb: half battered: bedded jointed and pointed in cement and sand (1:3) mortar:100 x 100 mm channel laid on and including 300 x 100 mm concrete (1:3:6) foundation: 100x200 mm haunching excavation formwork C Ditto but curved

Unit

Qty

Rate

Omit

Add

155

300

46,500.00

155

186

28,830.00

258

120

30,960.00

m2

258

230

59,340.00

m2

258

250

64,500.00

m2

258

93

23,994.00

68

837

56,916.00

172

744

127,968.00

m m -

15

147 20

744 844

11,160.00

109,368.00 16,880.00 -

m m

62 15

147 20

837 837

51,894.00 12,555.00

123,039.00 16,740.00

PARKING & DRIVEWAY: CARRIED TO BILL SUMMARY

514,617.00

266,027.00

Zimaki Consult

P / 23

Paved Areas

Proposed Residential House for Erick Sila, Karen, Nairobi Qty done

Item Description BOUNDARY WALL & GATES Excavation A Excavated for column pits not exceeding 1.50 m deep starting from reduced level Excavate for foundation trench not exceeding 1.50 metres deep starting from reduced level Disposal of excavated materials C D Backfilling around foundations Load and cart away surplus excavated material Plain concrete (1:4:8) in : E F 50 mm Blinding under strip foundations Ditto to column bases Sawn formwork to: G H I Vertical sides of strip foundations Ditto to column bases Ditto to columns Vibrated reinforced insitu concrete class 20/20; with minimum cube crushing strength of 20N/mm at 28 days; in J K L Column bases Columns; (below and above ground) Strip foundation Supply and fix steel bar in structural concrete work including cutting, bending, hoisting, tying wire, spacing blocks and supporting all in position; High yield square twisted bar reinforcement to B.S. 4661 M N 8 mm Diameter bars 12 mm ditto Machine dressed natural stone walling bedded in cement and sand mortar (1:4) with minimum stone crushing strength of 7N/mm ; including weep holes where necessary 200 mm walling; substructure Ditto but superstructure wall; pointed externally Coping 250 x 250 x 50 mm thick precast concrete weathered and throated column coping Ditto but 250 mm wide to 200 mm thick wall

Unit

Qty

Rate

Omit

Add

24

300

7,200.00

16

300

4,800.00

m m

15 25

150 275

2,250.00 6,875.00

m2 m
2

27 16

345 345

9,315.00 5,520.00

m2 m2 m2

18 17 27

450 450 450

8,100.00 7,650.00 12,150.00

4 3 4

9,300 9,300 9,300

37,200.00 27,900.00 37,200.00

m3 m
3

kg kg

340 500

165 165

56,100.00 82,500.00

A B

m2 m2

50 96

1,400 1,600

70,000.00 153,600.00

nr m

19 46

330 610

6,270.00 28,060.00

Carried forward

562,690.00

Zimaki Consult

P / 24

Paved Areas

Proposed Residential House for Erick Sila, Karen, Nairobi Qty done

Item Description Brought forward Expansion Joint E 20 mm thick expansion joint with 'flexcell' joint filler or similar to engineer's approval including formwork 20 x 20 mm deep mastic sealant or equal and approved; hack surface for adhesion Gates 5000 mm wide x 2100 mm high overall size mild steel gate with 1.5 mm thick metal plate pressed to diamond shape, 50 x 50 x 3 mm thick SHS internal members and 100 x 100 x 6 mm thick SHS frame complete with fixing lugs and ironmongery and fixing accessories (see architects detail)

Unit

Qty

Rate

Omit 562,690.00

Add -

558

2,232.00

16

372

5,952.00

nr Mild steel fencing Fencing H Excavate pit 500mm deep average 450mm diameter at 2500mm centers and cart away excavated materials 100 x 125 mm cranked pre-cast concrete fencing posts including tension and strutting as necessary; 450mm deep in excavation pit in concrete (1:3:6) m/s properly compacted and covered Mass concrete (1:3:6) in pits to support pre-cast concrete fencing posts (m.s) Chain -link K 14 G Chain link fencing fixed to pre-cast concrete posts (m.s); three straws of round plain wires to height of 2100mm high; 5 no. strands of barbed wire . m -

2 50

88,350 11,000

176,700.00 -

176,700.00 550,000.00 2,750.00 -

nr

55

55

50

2,750.00

143

143

744

106,392.00

106,392.00 55,200.00 -

m3

9,200

55,200.00

m2

282

282

500

141,000.00

141,000.00

BOUNDARY WALL & GATES: CARRIED TO SUMMARY

1,052,916.00

1,032,042.00

Zimaki Consult

P / 25

Paved Areas

Proposed Residential House for Erick Sila, Karen, Nairobi Qty done

Item Description ELEMENT NO 03; UNDERGROUND WATER TANK Excavations & Earthworks A Excavate Pit not exceeding 1.50 metres deep starting from reduced level Ditto 1.5 - 3.0M Disposal of excavated materials C Load and cart away surplus material from excavations to your own dumping site Backfilling sides of foundation with selected imported fill material Hardcore E Hardcore of approved inert material: well watered and compacted in 150 mm thick (maximum) layers Blinding F 50 mm Thick approved quality murram blinding to surfaces of hardcore Mass concrete class 15/20(1:3:6) G 50mm thick blinding concrete under slab Vibrated reinforced concrete Class 25/20(1:1 1/2:3) in: H H I J K 200mm thick base 150mm thick base 200mm thick walls 150 mm thick Cover slab Extra Over 200mm thick slap for 600 x 450mm opening Water Bar L 200mm approved PVC water bar Reinforcement M N Assorted reinforcement bars B.R.C Mesh wire A142 including laps binding wire and spacer blocks or as before described Sawn formwork as described in : A B C D Edges of base slab; 150 - 225 mm girth Sides of wall Soffite of suspended slab Edges of suspended slab; 75 - 150 mm girth

Unit

Qty

Rate

Omit

Add

CM CM

14 8

13 8

300 310

4,200.00 2,480.00

3,900.00 2,480.00 4,400.00 750.00 1,650.00 465.00 5,850.00 28,800.00 3,600.00 48,000.00 14,400.00 1,395.00 13,950.00 99,000.00 5,040.00

CM

16

275

1,925.00

CM

15

150

2,250.00

SM

330

2,310.00

SM

93

651.00

SM

13

450

3,150.00

SM SM SM SM NO

10 0 18 7 1

12 2 20 8 1

2,400 1,800 2,400 1,800 1,395

24,000.00 43,200.00 12,600.00 1,395.00

LM

10

1,395

12,555.00

Kg

550

600

165

90,750.00

SM

14

360

2,520.00

m SM SM m

13 36 7 11

10 40 8 10

90 450 450 60

1,170.00 16,200.00 3,150.00 660.00

900.00 18,000.00 3,600.00 600.00

Carried forward

225,166.00

256,780.00

Zimaki Consult

P / 26

Paved Areas

Proposed Residential House for Erick Sila, Karen, Nairobi Qty done

Item Description Brought forward Water proof plaster E 12mm thick cement/sand (1:4) water proof plaster in two coats to walls internally Extra over plaster for Penetrone Chemical water proofing Water tight 450 x 600mm Heavy duty Precast steel Manhole cover Finishes H I 25mm thick water proofed Floor screed 12mm thick water proofed platser to edges and top of cover slab Aluminium access lader 75mm diameter ventilation pipe with osquito wire gauze fixed onto T-joint

Unit

Qty

Rate

Omit 225,166.00

Add 256,780.00 9,000.00 18,600.00 4,650.00 4,650.00 4,500.00 6,000.00

SM SM

18 18

20 20

450 930

8,100.00 16,740.00

F G

No

4,650

4,650.00

SM

10

465

3,720.00

SM Nr

12 0

10 1

450 6000

5,400.00

J K

Nr

700

700.00

UNDERGROUND WATER TANK: TO BILL SUMMARY

263,776.00

304,880.00

Zimaki Consult

P / 27

Paved Areas

Proposed Residential House for Mr. Erick Sila, Karen, Nairobi

EXTERNAL WORKS SUMMARY Item Description 1 2 3 PARKING & DRIVEWAY BOUNDARY WALL & GATES UNDERGROUND WATER TANK Omit 514,617.00 1,052,916.00 263,776.00 Add 266,027.00 2,595,000.00 304,880.00

PC SUMS

EXTERNAL WORKS TO GRAND SUMMARY

1,831,309.00

3,165,907.00

EW / 1

Zimaki Consult

Item Description MECHANICAL WC UPSTAIRS WC White complete WC Pink complete WC Blue complete DOWNSTAIRS WC White complete WHB UPSTAIRS Whb White Whb Pink Whb Blue DOWNSTAIRS Whb White BATHTUB Complete Monte Carlo - White SHOWER As Tapis Victorian Concealed Shower 4-way

Unit Qty

Rate

Amount

no. no. no.

1 1 1

23,175.00 14,320.00 14,320.00

23,175.00 14,320.00 14,320.00

no.

15,860.00

47,580.00 -

no. no. no.

1 1 1

11,920.00 6,750.00 6,750.00

11,920.00 6,750.00 6,750.00

no.

7,740.00

23,220.00

no.

28,490.00

28,490.00

no.

3 2

13,340.00 9,875.00

40,020.00 19,750.00 8,005.00

As Tapis Jeals Victorian Concealed Shower 3-way no. As Tapis Jeals stop cock and Super Ducha Shower Head MIXERS As Tapis Jeals Victorian Basin Mixer As Tapis Jeals Victorian Basin Tap KITCHEN SINK Supply and fix no. no. no.

no.

8,005.00

5 1

6,625.00 2,115.00

26,000.00

33,125.00 2,115.00 26,000.00

Carried forward 305,540.00

Brought forward TOLIET ROLL HOLDER As C.P. :Ref. MT701 As C.P. :Ref. MT711 TOWEL HOLDER As Towel Rack, C.P. :Ref. MT02 As Double Towel Bar C.P., :Ref. MT12 As Towel Bar C.P., :Ref. MT11 SOAP DISH As Soap Basket C.P., :FM822 As Robe Hook (Double) C.P., :BM32 As Tumbler Holder with Glass C.P., :Ref. BM41 Shaving Mirror, Round: Chrome: Ref 00991210 PLUMBING PPR PIPES 25mm diameter 32mm ditto 40mm ditto Extr Over for; 25mm dia. Threaded bend 32mm dia. Ditto 40mm dia. Ditto Tees 25 x 20mm reduced tee Sockets 25 x 1/2" male threaded tee 25mm dia. sockets 32mm dia. ditto no. no. no. 30 30 18 180.00 180.00 216.00 no. 24 216.00 no. no. no. 25 18 14 120.00 168.00 180.00 m m m 24 18 18 96.00 114.00 120.00 no. no. no. no. 1 7 6 7 6,250.00 1,300.00 2,015.00 10,375.00 no. no. no. 1 2 3 7,845.00 3,720.00 2,510.00 no. no. 3 6 1,740.00 1,575.00

305,540.00 5,220.00 9,450.00 7,845.00 7,440.00 7,530.00 6,250.00 9,100.00 12,090.00 72,625.00

2,304.00 2,052.00 2,160.00

3,000.00 3,024.00 2,520.00 5,184.00 -

5,400.00 5,400.00 3,888.00

Carried forward

478,022.00

Brought forward Unions 25mm dia. Unions 32mm dia. ditto Transition fittings 20 x 1/2" Round - male transition piece 25 x 3/4" threaded male joint 23 x 1/2" ditto Gate Valves 20mm dia. "Pegler" gate valve 25mm dia. Ditto 32mm dia. Ditto Flexible connections 15mm dia., flexible connections Roof Tanks 1500litres water tank complete with all connections and valves Ditto but 1000litres DRAINAGE uPVC and muPVC 100mm dia heavy duty golden brown pipe class "D" Ditto but upvc grey pipe class "D" Ditto but 32mm dia Extra over uPVC and muPVC pipework for the following 100mm dia WC Connectors 100mm dia single branch 100mm dia vent cowl 100 x 50 mm dia reducer no. no. no. no. 7 7 2 6 600.00 600.00 300.00 360.00 no. 12 360.00 no. no. no. 12 2 2 2,160.00 2,880.00 2,880.00 no. no. no. 14 16 4 144.00 180.00 180.00 no. no. 18 12 240.00 300.00

478,022.00 -

4,320.00 3,600.00 -

2,016.00 2,880.00 720.00 -

25,920.00 5,760.00 5,760.00

4,320.00

no. no.

2 1

26,000.00 17,000.00

52,000.00 17,000.00

m m m 18 12 12 840.00 840.00 336.00 15,120.00 10,080.00 4,032.00 4,200.00 4,200.00 600.00 2,160.00

Carried forward

642,710.00

Brought forward

642,710.00

100 x 50 mm dia floor trap 100mm dia long radius bend 100mm dia long short bend 100mm dia gully trap c/w cover and grating 32mm dia bends 32mm dia sweep tee 50mm ditto 32mm dia access caps 100mm ditto Testing & Commissioning

no. no. no. no. no. no. no. no. no.

8 8 8 2 4 4 12 3 10

540.00 540.00 540.00 720.00 216.00 216.00 180.00 100.00 180.00

4,320.00 4,320.00 4,320.00 1,440.00 864.00 864.00 2,160.00 300.00 1,800.00

Sum Fire Fighting Services Water/CO2 Extinguisher no. Water Reticulation Sum 1 12,500.00

18,000.00

12,500.00

20,000.00

TOTAL FOR MECHANICAL SERVICES

713,598.00

ICDC GUARD HOUSE Item Description ELEMENT NO. 5: GUARD HOUSE AND DUST BIN CUBICLE 1. SUBSTRUCTURES (All Provisional) A Clear area of new construction of all undergrowth, small bushes, grup up all trees and remove any existing structures and obstructions as directed. Excavate oversite to remove topsoil 300mm average deep; deposit where directed Excavate for strip foundation trenches commencing from stripped level: not exceeding 1.5 m deep Return, fill and ram selected imported soil around foundations Remove surplus soil from site to a place approved by local authority Mass concrete mix (1:3:6):in F 50 mm Thick blinding under strip foundations Vibrated reinforced insitu concrete class 25/20; with minimum cube crushing strength of 25N/mm at 28 days; in G H Strip foundations 150 mm Thick ground floor slab Mesh fabric reinforcement I Mesh reinforcement No. A142 size 200 x 200 mm weighing 2.22 kg per square metre: in floor slab: including all necessary supports Ditto to Dust bin cubicle Supply and fix steel bar in structural concrete work including cutting, bending, hoisting, tying wire, spacing blocks and supporting all in position m
2

Unit

Qty

Rate

Amount (Kshs.)

70

560.00

300

300.00

m3

10

300

3,000.00

m3

150

750.00

275

1,650.00

450

4,050.00

m3 m2

2 8

13,100 1,965

26,200.00 15,720.00

450

3,600.00

m2

450

450.00

All assorted steel bars Sawn formwork: to

kg

200

165

33,000.00

L M

Strips Edges: slabs 75-150 mm girth

m2 m

6 12

450 50

2,700.00 600.00

Carried forward Brought forward

92,580.00 92,580.00

ICDC GUARD HOUSE Item Description Walls A Chisel dressed natural stone walling bedded in cement and sand mortar (1:4) with minimum stone crushing strength of 14N/mm Hardcore B Imported Hardcore of approved inert material: well watered and compacted in 150 mm thick (maximum) layers Blinding C 50 mm Thick approved quality murram blinding to surfaces of hardcore Anti-termite treatment D Termidor 25EC anti-termite chemical treatment: applied by approved professional pest control specialist: applied strictly in accordance with the manufacturer's instructions: 10 year guarantee DPM E Gauge 1000 polythene damp proof membrane 25 mm Thick cement and sand (1:4) rendering: on concrete or stonework: wood float: to F Plinths: externally Prepare surfaces and apply undercoat and two finishing coats black bitumastic or other equal approved water resistant paint: on rendered surfaces: to G Plinths: externally 2. CONCRETE WORKS Sawn formwork: to H Sides and soffits: beams and lintols Supply and fix steel bar in structural concrete work including all cutting, bending, hoisting, tying wire, spacing blocks and supporting all in position as necessary I All assorted steel bars kg 200 165 33,000.00 m2 14 450 6,300.00 m
2

Unit

Qty

Rate

Amount (Kshs.)

17

1,400

23,800.00

800

4,800.00

m2

100

600.00

m2

200

1,200.00

m2

100

800.00

m2

250

750

250

750

Carried forward Brought forward

164,580.00 164,580.00

ICDC GUARD HOUSE Item Description Vibrated reinforced insitu concrete class 25/20; with minimum cube crushing strength of 25N/mm at 28 days; in A B Beams and lintols Dust bin cubicle 3. WALLS External walls Machine dressed natural stone walling bedded in cement and sand mortar (1:3) with minimum stone crushing strength of 7N/mm C D 200 mm Thick walls Ditto parapet wall Bituminous felt or other equal approved dampproof course: in cement/ sand (1:3) mortar E 200 mm Wide Pre-cast concrete units F 300 x 75 mm Pre-cast concrete coping: twice weathered and throated: bedded and jointed in cement and sand (1:4) mortar: to parapet walls Internal Natural stone walls: machine cut: bedded and jointed in cement and sand (1:3) mortar G H 200 mm Thick walls Extra over walling for raking cutting to receive r.c seat m2 m 5 2 1,400 150 7,000.00 300.00 m 12 500 6,000.00 m 12 90 1,080.00 m m
2

Unit

Qty

Rate

Amount (Kshs.)

2 0.5

13,100 13,100

26,200.00 6,550.00

m3

26 10

1,400 1,400

36,400.00 14,000.00

Bituminous felt or other equal approved dampproof course: in cement/ sand (1:3) mortar I 200 mm Wide m 2 90

180.00

Carried forward Brought forward 4. ROOF

262,290.00 262,290.00 -

ICDC GUARD HOUSE Item Description Sawn cypress second grade; pressure impregnated; hoisted to a height of 6000 mm above ground level; all nails, hoop iron, splise plates and other jointing accessories A B C D E 150 x 50 mm rafters in trusses Ditto: tie beam or Joist 100 x 50 mm struts/ ties 150 x 50 mm Purlins 100 x 50 mm Wall plate fixed with and including hoop iron fixed to ringbeam Stone coated steel roofing tiles 'Decra'; 1320 x 370mm on and including 50 x 50 timber battens laid with staggered side laps with alternate courses overlapping and fastened into the battern; to F Roof Wrot cypress; prime grade; selected G 20mm x 100mm wide tongued and grooved timber boarding; fixing to timber rafters (m.s.) 25 x 225mm fascia/barge boards Prepare and apply one coat wood primer, one undercoat and two finishing coats of "Crown' first quality gloss oil paint: I Fascia/barge boards 200 - 300 mm girth Knot, prime, stop and apply undercoat and three coats polyurethane clear lacquer varnish to woodwork as described J Timber; general surfaces timber boarding Screed; cement, sand and lime; with "Sika-1" or other equal and approved integral water proofing additive applied to manufacturer's printed instructions; K 40mm thick average screed laid to falls or cross falls or sloping not exceeding 15degrees from horizontal m2 1 500 m
2

Unit

Qty

Rate

Amount (Kshs.)

m m m m m

10 8 9 12 3

330 330 250 330 250

3,300 2,640 2,250 3,960 750 -

m2

2,000

m2

1,674

14,000 3,348 1,674 -

558

100

300 -

300

600 -

500.00

Carried forward Brought forward Rainwater goods

295,612.00 295,612.00

ICDC GUARD HOUSE Item Description Unit Galvanised iron metal sheet: gauge 24: pre-painted Qty Rate Amount (Kshs.)

150x150mm Box gutter: fixed to fascia with and including steel flat brackets at 1500 mm (maximum) centres: holes for down pipes as necessary: closed ends 150 x 150 mm square section rain water downpipe: holderbats at 1500 mm (maximum) centres (10No. pipes) Extra over ditto for 800 mm swan neck offset Ditto for shoe 5. WINDOWS Approved cut stone cill: bedded and jointed in cement (sand (1:3) mortar: pointed in matching coloured cement

930

2,790

81

243

C D

nr nr

1 1

650 600

650 600

150 x 25 mm Thick cill Wrot cypress: prime grade

600

2,400.00

150 x 25 mm Thick MDF window board Prepare and apply one coat of aluminium wood primer on timber surfaces in contact with concrete or masonry surfaces

465

1,860

Not exceeding 100 mm girth: bearers and returned ends Over 100 but not exceeding 200 mm girth: window board Prepare surfaces: apply three coats polyurethane varnish on wood: to surfaces

14

60

840

80

320

Surfaces over 100 but not exceeding 200 mm girth: window board 4mm Thick glass and glazing to casements with linseed putty

80

320

Windows

m2

1,300

3,900

Carried forward Brought forward

309,535.00 309,535.00

ICDC GUARD HOUSE Item Description Supply and fix the following 100 x 50mm powder coated aluminium woodlike framed and glazed aluminium windows with mild steel grillage ; complete with all transomes and mullions as neccessary; 6 mm thick glazing to aluminium with and including rubber glazing gaskets; painting to approval (refer to architect's details) A Window size 500mm X 900mm high overal Prepare surfaces, three coats gloss oil paint to metal surfaces B Windows: both sides measured 6. DOORS Metal doors C 900 x 2400mm high mild steel casement single leaf door complete with frame; 5 mm clear glass and glazing, mild steel plate at the lower part; all ironmongery and fixing accessories; as detailed in the architect's schedule, 2 coats approved pre-fabrication primer. 900 x 1200mm high steel double door of approved 1.5mm thick steel panel welded to 25x25x3mm thick RHS door leaf frame and 25 x 6mm thick MS flats welded as louvres to 25 x 25 x 3mm RHS door leaf frame complete with approved iron mongery all hinged on 50 x 25 x 3mm RHS frame lagged into wall to dustbin cubicle Prepare surfaces, three coats gloss oil paint (crown or equal approved) to metal surfaces E Doors: both sides measured 7. FINISHES FLOOR FINISHES Screed: cement and sand (1:4) on concrete: wood floated finished F 30 mm Thick to floor WALL FINISHES: Internal wall finishes Plaster: 12 mm cement/lime putty/sand: steel trowelled: on masonry or concrete: to G Walls and concrete surfaces Prepare surfaces: apply three coats of approved vinyl emulsion paint: on steel trowelled plaster: to m2 36 250 9,000.00 m2 8 360 2,880.00 m2 8 250 2,000.00 No 2 13,950 27,900.00 m
2

Unit

Qty

Rate

Amount (Kshs.)

No

6,510

32,550.00

250

1,500.00

No

14,000

14,000.00

Walls and concrete surfaces internally Carried forward Brought forward External wall finishes

m2

36

250

9,000.00 408,365.00 408,365.00

ICDC GUARD HOUSE Item Description External cement and sand(1:3) render: steel trowelled: on masonry or concrete: to A B Walls and concrete surfaces Ditto parapet wall m
2

Unit

Qty

Rate

Amount (Kshs.)

36 36

250 250

9,000.00 9,000.00

m2

CEILING FINISHES 12 mm Thick chipboard ceiling v-jointed; fixed on including approved brandering support system: to

Ceiling: patterns to architects approval and detail Wrot cypress; prime grade

m2

1,200

8,400

100 x25mm curved softwood timber cornice fixed onto wall; to Architects approval

13

330

4,290

GUARD HOUSE CARRIED TO MAIN SUMMARY

439,055.00

Item Description BOUNDARY WALL & GATES Excavation A Excavated for column pits not exceeding 1.50 m deep starting from reduced level Excavated for pits not exceeding 1.50 m deep starting from reduced level Excavate for foundation trench not exceeding 1.50 metres deep starting from reduced level

Unit

Qty

Qty

Rate

Omit

24

300

7,200.00

300

m C Excavation for rock Disposal of excavated materials D E Backfilling around foundations Load and cart away surplus excavated material m Plain concrete (1:4:8) in : F G 50 mm Blinding under strip foundations Ditto to column bases Sawn formwork to: H H I J Vertical sides of strip foundations Vertical sides of pit Ditto to column bases Ditto to columns Vibrated reinforced insitu concrete class 20/20; with minimum cube crushing strength of 20N/mm at 28 days; in m2 m2 m2 m2 m2 m2 m m

16
-

300 1,400

4,800.00

15

150

2,250.00

25

275

6,875.00

27 16

2 2

345 345

9,315.00 5,520.00

18 17 27

1 55 3 11

450 450 450 450

8,100.00 7,650.00 12,150.00

K L M

Column bases Columns; (below and above ground) Strip foundation

m3 m3 m3

4 3 4

1 2 0.29

9,300 9,300 9,300

37,200.00 27,900.00 37,200.00

Carried forward

166,160.00

Brought forward Supply and fix steel bar in structural concrete work including cutting, bending, hoisting, tying wire, spacing blocks and supporting all in position; High yield square twisted bar reinforcement to B.S. 4661 A B C 8 mm Diameter bars 12 mm ditto Assorted bars Machine dressed natural stone walling bedded in cement and sand mortar (1:4) with minimum stone crushing strength of 7N/mm ; including weep holes where necessary 200 mm walling; substructure Ditto but superstructure wall; pointed externally m2 E Ditto but superstructure wall m2 kg kg kg

166,160.00

340 500
-

270 -

165 165 165

56,100.00 82,500.00

D E

m2

50

1,400

70,000.00

96 -

1,600 1,600

153,600.00 -

External cement and sand(1:3) render: steel trowelled: on masonry or concrete: to B Walling and Concrete surfaces
Coping 250 x 250 x 50 mm thick precast concrete weathered and throated column coping Ditto but 250 mm wide to 200 mm thick wall m Expansion Joint H 20 mm thick expansion joint with 'flexcell' joint filler or similar to engineer's approval including formwork 20 x 20 mm deep mastic sealant or equal and approved; hack surface for adhesion

m2

22

300

nr

19

330

6,270.00

46

610

28,060.00

558

2,232.00

16

372

5,952.00

I Resincot plainsheet 1m high x 167m long reveted to steel fence including supporting members Gates LM 0 167

2,000.00

5000 mm wide x 2100 mm high overall size mild steel gate with 1.5 mm thick metal plate pressed to diamond shape, 50 x 50 x 3 mm thick SHS internal members and 100 x 100 x 6 mm thick SHS frame complete with fixing lugs and ironmongery and fixing accessories (see architects detail) nr 2 88,350 176,700.00

Carried forward Brought forward A A Mild steel fencing 4550 mm wide x 2150 mm high overall size mild steel gate with 16mm square rod at 150mm centres, 1.2 mm thick metal plate welded to shs framing and 50 x 40 x 4 mm thick RHS gate main framing all round welded complete with fixing lugs and ironmongery and fixing accessories (see architects detail) nr Fencing B Excavate pit 500mm deep average 450mm diameter at 2500mm centers and cart away excavated materials 100 x 125 mm cranked pre-cast concrete fencing posts including tension and strutting as necessary; 450mm deep in excavation pit in concrete (1:3:6) m/s properly compacted and covered Mass concrete (1:3:6) in pits to support precast concrete fencing posts (m.s) Chain -link E 14 G Chain link fencing fixed to pre-cast concrete posts (m.s); three straws of round plain wires to height of 2100mm high; 5 no. strands of barbed wire . Grilles F 25 x 25 x 3mm thick shs vertical infills at 150mm centres welded to columns at both ends; 75 x 75 x 3mm thick sqs column at 3000mm centres well anchored in concrete foundation at the bottom and tipped on top m2 392 4,500 1 88,350 m 11,000

747,574.00 747,574.00 -

88,350.00

nr

55

50

2,750.00

143

744

106,392.00

m3

9,200

55,200.00

m2

282

500

141,000.00

Prepare surfaces and apply three coats of approved gloss oil paint to mild steel metal surfaces; spray painted to approval

Grilles: both sides measured

m2

783

300

BOUNDARY WALL & GATES: CARRIED TO SUMMARY

1,141,266.00

Net additions

Add

300.00

1,800.00

300.00 -

2,200.00

690.00 690.00

450.00 24,750.00 1,350.00 4,950.00

9,300.00 18,600.00 2,697.00

68,077.00

68,077.00

44,550.00 -

1,400.00

8,000.00

6,600.00

660.00

1,830.00

334,000.00

465,117.00 465,117.00 -

88,350.00

1,764,000.00

234,900.00

2,552,367.00

1,411,101.00

Item Description ELEMENT NO. 5: DOG HOUSE / GAS HOUSE 1. SUBSTRUCTURES (All Provisional) A Clear area of new construction of all undergrowth, small bushes, grup up all trees and remove any existing structures and obstructions as directed.Excavate oversite to remove topsoil 150mm average deep; deposit where directed Excavate for strip foundation trenches commencing from stripped level: not exceeding 1.5 m deep Return, fill and ram selected imported soil around foundations Remove surplus soil from site to a place approved by local authority Mass concrete mix (1:3:6):in F 50 mm Thick blinding under strip foundations Vibrated reinforced insitu concrete class 25/20; with minimum cube crushing strength of 25N/mm at 28 days; in G H Strip foundations 150 mm Thick ground floor slab Mesh fabric reinforcement I Mesh reinforcement No. A142 size 200 x 200 mm weighing 2.22 kg per square metre: in floor slab: including all necessary supports Supply and fix steel bar in structural concrete work including cutting, bending, hoisting, tying wire, spacing blocks and supporting all in position K All assorted steel bars Sawn formwork: to L M Strips Edges: slabs 75-150 mm girth

Unit Qty

Rate

Amount (Kshs.)

m2

70

560.00

m3

300

1,200.00

m3

150

450.00

m3

275

275.00

m2

450

3,150.00

m3 m2

2 8

13,100 1,965

26,200.00 15,720.00

m2

450

3,600.00

kg

180

165

29,700.00

m2 m

5 7

450 50

2,250.00 350.00

Carried forward Brought forward

83,455.00 83,455.00

Walls A Chisel dressed natural stone walling bedded in cement and sand mortar (1:4) with minimum stone crushing strength of 14N/mm Hardcore B Imported Hardcore of approved inert material: well watered and compacted in 150 mm thick (maximum) layers Blinding C 50 mm Thick approved quality murram blinding to surfaces of hardcore Anti-termite treatment D Termidor 25EC anti-termite chemical treatment: applied by approved professional pest control specialist: applied strictly in accordance with the manufacturer's instructions: 10 year guarantee DPM E Gauge 1000 polythene damp proof membrane 2. CONCRETE WORKS Sawn formwork: to H Soffits of suspended roof slab Supply and fix steel bar in structural concrete work including all cutting, bending, hoisting, tying wire, spacing blocks and supporting all in position as necessary I All assorted steel bars Vibrated reinforced insitu concrete class 25/20; with minimum cube crushing strength of 25N/mm at 28 days; in A Suspended roof slab m3 3 13,100 39,300.00 kg 41 165 6,765.00 m2 3 450 1,350.00 m2 8 100 800.00 m2 m2 8 800 6,400.00

m2

1,400

11,200.00

100

800.00

m2

200

1,600.00

Carried forward Brought forward

151,670.00 151,670.00

3. WALLS Machine dressed natural stone walling bedded in cement and sand mortar (1:3) with minimum stone crushing strength of 7N/mm C 200 mm Thick walls Bituminous felt or other equal approved damp-proof course: in cement/ sand (1:3) mortar E 200 mm Wide 6. DOORS Metal doors D 600 x 950mm high steel door of approved 1.5mm thick steel panel welded to 25x25x3mm thick RHS door leaf frame and 25 x 6mm thick MS flats welded as louvres to 25 x 25 x 3mm RHS door leaf frame complete with approved iron mongery all hinged on 50 x 25 x 3mm RHS frame lagged into wall to dustbin cubicle Prepare surfaces, three coats gloss oil paint (crown or equal approved) to metal surfaces E Doors: both sides measured 7. FINISHES WALL FINISHES: Internal wall finishes Plaster: 12 mm cement/lime putty/sand: steel trowelled: on masonry or concrete: to G Walls and concrete surfaces m2 19 250 4,750.00 m2 1 250 250.00 m 9 90 810.00 m2 9 1,400 12,600.00

No

7,400

7,400.00

GUARD HOUSE CARRIED TO MAIN SUMMARY

177,480.00

Item Description RETAINING WALLS A Excavate base for retaining walls commencing from reduced level: not exceeding 1.5 m deep Excavate for retaining walls commencing from reduced level not exceeding 1.5 m deep Ditto commencing from the reduced level exceeding 1.5 m deep but not 3.0m deep Extra over all kinds of excavation irrespective of depth for rock Allow for upholding and supporting sides of excavations including any necessary plunking and strutting Allow for keep excavations free of water including any necessary pumping Return, fill and ram selected soil in foundations

Unit

Qty

Rate

Amount (Ksh)

m3

10

300

3,000.00

m3

300

m3

300

m3

2,000

Item

Item

m3

200

Remove surplus soil from site to a place approved by local authority Mass concrete mix (1:3:6):in

m3

250

50mm thick under bases of the retaining wall

m2

400

Vibrated reinforced insitu concrete class 20/20; with minimum cube crushing strength of 25N/mm at 28 days; in J K Bases of retaining wall Retaining wall; 250mm thick Supply and fix steel bar in structural concrete work including cutting, bending, hoisting, tying wire, spacing blocks and supporting all in position L All assorted steel bar sizes Sawn formwork: to kg 160 m3 m2 13,500 3,375 -

M N

Bases of retaining wall Retaining wall Carried forward Brought forward Hardcore

m2 m2

450 450

3,000.00 3,000.00

Hardcore of approved inert material: well watered and compacted in 150 mm thick (maximum) layers

m2

350

RETAINING WALLS CARRIED TO SUMMARY

3,000.00

Item Description

Unit

Qty

Rate

Amount

Natural stone walls: machine cut: bedded and jointed in cement and sand (1:3) mortar A 200 mm Thick walls Sawn formwork: to B Sides and soffits RC Supply and fix steel bar in structural concrete work including all cutting, bending, hoisting, tying wire, spacing blocks and supporting all in position as necessary m2 2 450 900.00 m2 26 1400 36,400.00

C Assorted Bars Vibrated reinforced insitu concrete class 25/20; with minimum cube crushing strength of 25N/mm at 28 days; in D Beams and infills E Dressed stone cladding F Fire brick lining to the sides and base of the fire place G Supply and fix 400 x 500mm wide M.S. Grating to ash pit H Supply and fix 32mm thick hardwood timber top and fascia as directed

kg

100

165

16,500.00

m3 m2

1 2

13100 2000

13,100.00 4,000.00

m2

2500

7,500.00

nr. m2

2,500

2,500.00 1,800.00

1,800.00

82,700.00

Item Description ELEMENT NO 01; PAVED AREAS ( All provisional) Excavations A Mass excavation to reduce levels : not exceeding 1.5m deep from stripped level Load and cart away surplus excavated material from site to approved dumping sites. Back filling Approved backfillings to make up levels Allow for setting out of the site Surface Treatment C Grade and compact to falls and cross falls:bottoms of excavations: compact to 100% B.S compaction Fillings D 300 mm Gravel filings: deposited and compacted in 150 mm layers: laid to falls and cross falls:compacted to 100% B.S compaction 250 mm Thick hand-packed stone: graded to falls and cross falls: compacted to 100% B.S standard compaction 50 mm Quarry stone dust filling; spread and well compacted to approval Precast concrete units: class 20 (12 mm aggregate): vibrated G 600 x 600 x 50 mm Thick paving slabs: smooth finished: pointed and jointed in cement and sand (1:4) mortice bedded on 50m thick compacted sand bed Precast concrete units: Mix 1:2:4 (12 mm aggregate): vibrated I 125 x 125 mm Flush channel: bedded jointed andpointed in cement and sand (1:3) mortar: laid onand including 300 x 100 mm concrete 1:3:6 foundation: excavation: 100 x 200 mm haunching Precast concrete units: Mix 1:2:4 (12 mm aggregate): vibrated

Unit

Qty

Qty done

m3

155

m3

155

m3 Item

97

m2

258

m2

258

m2

258

m2

258

68

172

125 x 125 mm curved Flush channel: bedded jointed andpointed in cement and sand (1:3) mortar: laid onand including 300 x 100 mm concrete 1:3:6 foundation: excavation: 100 x 200 mm haunching Ditto but curved

m m -

15

B 125 x 250 mm Kerb: half battered: bedded jointed and pointed in cement and sand (1:3) mortar:100 x 100 mm channel laid on and including 300 x 100 mm concrete (1:3:6) foundation: 100x200 mm haunching excavation formwork C Ditto but curved

m m

62 15

PARKING & DRIVEWAY: CARRIED TO BILL SUMMARY

Rate

Omit

Final amount

300

46,500.00

186

28,830.00

120

30,960.00

230

59,340.00

250

64,500.00

93

23,994.00

837

56,916.00

744

127,968.00

744 844

11,160.00

837 837

51,894.00 12,555.00

514,617.00

Item Description BILL NO. 5; PRIME COST & PROVISIONAL SUMS ELECTRICAL INSTALLATIONS A B Prime cost sum for Electrical installation Builders works, profits & attendance MECHANICAL INSTALLATIONS C Prime cost sum for sanitary fittings, plumbing and drainage works

Proposed Residential House for Mr. Erick Sila, Karen, Nairobi PC and Provisional Sums Omit Add Rate Unit

sum 5%

850,000.00 42,500.00

850,000.00 42,500.00

sum D Builders works, profits & attendance PROVISIONAL SUMS The following Provisional Sums are to be measured on completion and priced in accordance with the rates contained in these bills of Quantities or pro-rata thereto or deducted in the whole if not required 5%

900,000.00 45,000.00

900,000.00 45,000.00

E F G H I J K L

Joinery fittings Landscaping Foul water drainage Stormwater drainage Guard House, Gates and Dustbin cubicles Electric Fencing Chimneys including flues and hearth Pergolas

sum sum sum sum sum sum sum sum

650,000.00 150,000.00 400,000.00 150,000.00 250,000.00 350,000.00 75,000.00 25,000.00

650,000.00 150,000.00 428,339.00 150,000.00 250,000.00 350,000.00 75,000.00 25,000.00

PC & PROVISIONAL SUMS CARRIED TO SUMMARY

3,887,500.00

3,915,839.00

Zimaki Consult

PC / 1

PC Sums

THE PROPOSED RESIDENTIAL HOUSE ON PLOT L.R NO. 12661/83 FOR NANCY AUMA SANDE & ERICK SILA, KAREN, NAIROBI

GRAND SUMMARY

BILL 1 2 3 4 5

DESCRIPTION PRELIMINARIES MAIN HOUSE DSQ EXTERNAL WORKS PRIME COST & PROVISIONAL SUMS TOTAL Add Contingency TOTAL FOR CONSTRUCTION

Omit 600,000.00 7,260,676.00 2,472,954.50 1,831,309.00 3,887,500.00 16,052,439.50 600,000.00 16,652,439.50

Add 600,000.00 #VALUE! 2,171,231.00 3,165,907.00 3,915,839.00 #VALUE! 600,000.00 #VALUE!

BIDDER

SIGNED DATE

EMPLOYER

SIGNED DATE

Foul Drainage

Item Description FOUL WATER DRAINAGE SEPTIC TANK A Excavate for septic tank commencing from existing ground level: not exceeding 1.5 m deep Ditto exceeding 1.5 and n.e 3 m deep Ditto exceeding 3 and n.e 4.5 m deep D Imported approved granular filling around septic tank; well compacted in layers not exceeding 150 mm thick m E Remove surplus soil from site to a place approved by local authority Hardcore F 300 mm tick hardcore of approved inert material: well watered and compacted in 150 mm thick (maximum) layers Mass concrete mix (1:3:6):in G 75 mm Thick blinding under base Vibrated reinforced insitu concrete class 25/20; with minimum cube crushing strength of 25N/mm at 28 days; in H J K 150 mm Thick base 200 mm Thick walls 100 mm baffle walls Ditto but 150mm thick wall L 150 mm Thick suspended slab Supply and fix steel bar in structural concrete work including cutting, bending, hoisting, tying wire, spacing blocks and supporting all in position M All assorted steel bar sizes to Engineer's approval y8 bars y10 bars Mesh fabric reinforcement Mesh reinforcement No. A142 size 200 x 200 mm weighing 2.22 kg per square metre: in floor slab: including all necessary supports Sawn formwork: to N P Q Vertical sides of walls Soffits of suspended slab Edges: slabs 75 - 150 mm girth Anti-termite treatment m
2 3

Unit

Qty

Qty Done

Rate

Omit

Amount done

15 6 -

14 13 6

300 300 300

4,500.00 1,800.00 -

4,200.00 3,900.00 1,800.00

m3 m
3

1,500

12,000.00

3,000.00

13

31

275

3,575.00

8,525.00

m2

12

10

237

2,844.00

2,370.00

m2

12

10

400

4,800.00

4,000.00

m2 m
2

12 25 3

10

1,965 2,620 1,310

23,580.00 65,500.00 3,930.00 23,580.00

19,650.00 3,930.00 15,720.00

m2 m m
2

2 12 8

1,965 1,965

kg kg kg

623 50 21

165 165 165

102,795.00 -

8,250.00 3,465.00 -

m2

10

450

4,500.00 25,200.00 5,400.00 675.00 1,350.00 3,600.00 1,035.00 -

56 12 15

3 8 23

450 450 45

m2 m

Foul Drainage

Termidor 25EC anti-termite chemical treatment: applied by approved professional pest control specialist: applied strictly in accordance with the manufacturer's instructions: 10 year guarantee DPM Gauge 1000 polythene damp proof membrane Carried forward Brought forward Walls Machine dressed natural stone walling bedded in cement and sand mortar (1:4) with minimum stone crushing strength of 7N/mm ; including weep holes where necessary A 200 mm Thick walls (manhole) Screed: water proofed cement and sand (1:4) on concrete: wood floated finished B C 30 mm Thick floor to base Ditto to soffits of suspended slab 10mm thick water proofed cement and sand(1:4) render: steel trowelled: on masonry or concrete: to D Walls and concrete surfaces Ditto but to floor surface Water proofing to concrete and masonry wall surfaces as Master seal 501 or other equal and approved E Supply and fix 600 x 450mm heavy duty double seal man hole cover and frame; cover in grease Excavate the following trenches, part backfill and remove surplus spoil from site: grade and compact bottoms including planking and strutting: for pipes F For 150 mm UPVC Diameter pipes 1000 mm (average) deep: not exceeding 1.50 metres deep Terrain UPVC class D buried drains:golden brown, medium duty: solvent cement welded joints: G 150 mm Diameter pipe: laid in trench

54

200

10

93

280,179.00 280,179.00

10,800.00 930.00 101,025.00 101,025.00

44

1,400

4,200.00 3,000.00 3,000.00 -

61,600.00 2,500.00 2,500.00 -

m2 m2

12 12

10 10

250 250

m2 m2 m2

34

41 7

250 250

8,500.00 -

10,250.00 1,750.00

48

930

44,640.00

No.

4,000

16,000.00

16,000.00

210

210.00

210.00

850

850.00

850.00

Extra Over uPVC Soil Pipework for the following: -

100mm DN uPVC tee Carried forward Brought forward SOAK PIT

No.

1,200

2,400.00 318,339.00 318,339.00

2,400.00 243,725.00 243,725.00

Foul Drainage

Allow for the construction of soak pit size 1500mm diameter x 6000mm deep; consisting 200mm thick x 600mm class 20/(20mm) mass concrete in foundations, 200mm thick x 1100mm high solid concrete block walling in cement/sand (1:3) mortar; 150mm thick class 20/(20mm) cover slab size 1500mm diameter reinforced with 10mm diameter twisted bars at 200mm centres both ways; 600 x 450 mm heavy duty mild steel cover; 1500mm diameter x 2500mm hardcore fill blinded with 100mm thick well graded loose ballast; 12 mm thick smooth waterproof plaster to both internal and external sides and on cover slab; including all necessary excavations and formwork, approved filling and cart away; all to engineers details No. WATER DRAINAGE Excavation of trenches including maintaining sides and keeping bottoms free from water, mud and fallen materials, grading bottoms, backfilling and carting away surplus excavated material 25,000.00 48,000.00 15,120.00 m 125 1,000 125,000.00 1 1 90,000 90,000.00 90,000.00 -

A B

150 mm Upvc drain pipe average depth 1200 mm Selected imported granular fill materials in trenches

125

200

m3 C Compacted backfill; 250 mm thick Plain insitu concrete mix 1:3:6 (25 mm aggregate): vibrated D 150 mm Bed and surround to 150 mm UPVC diameter pipe: formwork Terrain UPVC class D buried drains:golden brown, mediuim duty: solvent cement welded joints: E 150 mm Diameter pipe: laid in trench 600 x 600 mm internal dimensions masonry manholes all in accordance with the contract drawings; include for class 20 concrete bases and covers slab, step irons and heavy duty mild steel manhole cover and frame F Depth n.e. 1.5 metres 850 x 1200 mm internal dimensions concrete manholes all in accordance with the contract drawings; include for class 20 concrete bases and covers slab, step irons and medium duty mild steel manhole cover and frame No m m

60 63

800 240

125

700

87,500.00 -

12

17,500

210,000.00 -

With backdrop depth n.e. 1.5 metres Gulley trap

No

45,000

45,000.00 -

Allow for concrete gulley trap size 300 x 300 x 450mm deep with cast iron p-trap, drain pipe and medium duty metal grating cover Testing and commisioning Allow for testing of the whole foul drainage installation to the satisfaction of the engineer and the local authority represantitve and making good

No

5,500

49,500.00 -

Item TOTAL FOR FOUL WATER DRAINAGE

20,000

20,000.00 428,339.00

20,000.00 958,845.00