PROPOSED 2 BEDROOM RESIDENTIAL DEVELOPMENT ON PLOT L.R No.

HOMABAY COUNTY

DESCRIPTION UNIT QUANTITY RATE AMOUNT

SUBSTRUCTURE
A Cement: 50 kg. bags No. 100 700.00 70,000
B Sand: 7 ton lorry No. 2 8,000.00 16,000
C Ballast 3/4" ave. stone: 7 tonne lorry No. 2 15,400.00 30,800
500 guage polythene sheeting: double roll: 1
D Roll 2 3,500.00 7,000
meter wide
E Hardcore: 7 ton lorry No. 3 6,500.00 19,500
F Murram blinding: 7 ton lorry No. 2 5,000.00 10,000
G " Andrex 48"anti-termite insecticide LTRS 2 3,000.00 6,000
H BRC mesh ref.A142- 2 meter wide Roll 1 27,500.00 27,500

carried forward 186,800

Notes
1 Substructures includes floor slab
2 foundation walling taken to be 6 courses
3 all foundation walling taken to be 9" thick

Page 1
ITEM DESCRIPTION QTY UNIT RATE AMOUNT
Ksh Ksh Ksh
Brougt forward
SUPERSTRUTURES

A Cement: 50 kg.bags No. 100 700.00 70,000

B Sand : 7 ton lorry No. 3 8,000.00 24,000
C. Aggregates 3/4"/1/2" stone: 7 ton lorry No. 0.5 15,400.00 7,700
D Baked bricks No. 5000 8.00 40,000
E 50* 50mm brandering to ceiling M 500 120.00 60,000
F 38 *25mm cypress timber battens M 1583 70.00 110,810
G Celetox ceiling 8' * 4' boards PCS 55 1,350.00 74,250
H Blue corrugated roofing sheet 2.5m long PCS 70 1,500.00 105,000
I Valley sheet M 16 150.00 2,400
J Hip sheet M 32 150.00 4,800
K Ridge cap M 10 150.00 1,500

Carried forward 500,460

Page 2
ITEM DESCRIPTION QTY UNIT RATE AMOUNT

Brought forward
Roof construction
A 100 x 50 timbering M 1500 160.00 240,000

Reinforcement
B 8 mm diameter high tensile reinforcement bars:
12 meter length PCS 32 600.00 19,200
C 12 mm : as above PCS 25 1,350.00 33,750

Carried forward 292,950

Page 3
ITEM DESCRIPTION QTY UNIT RATE AMOUNT

Brought forward

FINISHES
A White glazed wall tiles: kitchen, baths and toilets:
50 tile boxes No. 55 1,225.00 67,375
B White cement kg 25 50.00 1,250
C Glazed patterned tiles: 300 * 300: 50 tile boxes No. 33 760.00 25,080
D 4 mm clear glass(provisinal) ft 535 132.00 70,620
E 4mm obscure glass(provisinal)
ft 28 225.00 6,300
F Glazing putty kg 20 100.00 2,000
G Precast concrete paving slabs 600 * 600 *50 mm
thick No. 150 165.00 24,750
H Emulsion paint : 1st quality 4 litre gallon No. 5 1,000.00 5,000
I Undercoat:4 litre gallon No. 5 1,000.00 5,000
J Gloss oil paint : 4 litre gallon
No. 9 1,000.00 9,000

Carried forward 216,375

Page 4
ITEM DESCRIPTION QTY UNIT RATE AMOUNT

Brought forward
Doors
A Steel casement Single door with locks size 1200
* 2400 mm No 2 15,000.00 30,000
B 45 mm thick panel door: size 900 * 2100 mm No 4 5,000.00 20,000
C 4 * 2 " cypress door frame :ready unit made for
each door unit No 4 1,500.00 6,000
D 1/2 * 1/2" architrave : moulded cypress M 30 80.00 2,400
E 3- lever mortice locks complete with furniture No 4 2,600.00 10,400
F 4" steel butt hinges pairs 4 100.00 400

Carried forward 69,200

Page 5
ITEM DESCRIPTION QTY UNIT RATE AMOUNT

Brought forward
WINDOWS
Steel casement windows:
purpose made: standard sectin steel:
burglar- proofed
A Window size 2000 * 1500 mm No 3 8,750.00 26,250

B Window size 1200 * 1200 mm No 2 4,200.00 8,400

C Window size 1000 * 1500 mm No 1 4,375.00 4,375

D Window size 600 * 600 mm No 1 1,200.00 1,200

Carried forward 40,225

Page 6
ITEM DESCRIPTION QTY UNIT RATE AMOUNT

Brought forward

Plumbing and drainage accessories

A Squatting WC complete with accessories No 1 5,000.00 5,000
B Wash-hands basins: complet with traps taps and
waste fitting No 1 3,500.00 3,500
C Kitchen sink complete with taps , teap and waste
fittings No 1 8,500.00 8,500
D 100 gallonwatwer tank with ball valves No 1 6,500.00 6,500
E Shower rose No 1 5,000.00 5,000

28,500

SUMMARY
A Preliminaries

B Main building works:

(i) Material cost (B/F pg 7) 1,334,510
(ii) Labour content: 30% 400,353

C Joinery fixtures and fittings 30,000

D Rainwater installations 7,500
E Plumbing and drainage installations 80,000
F Electrical installations 100,000

617,853

Page 7
ITEM DESCRIPTION QTY UNIT RATE AMOUNT

Three coats blackboard paint; to "Crown Solo"

paints or equal and approved

A Over 300mm girth 15 sm 250.00 3,750

External Walls

Neat Walls

B Neat recessed keying; horizontal; in 10mm

diameter rood in cement and sand mortar (1:3) to
external walling 92 sm 300.00 27,600

Plaster' 12mm first coat of cement and sand

(1:4); 3-5mm second coat of cement grout; steel
trowelled

C Beams 14 sm 300.00 4,200

Plastered surfaces

D Over 300mm girth 14 sm 300.00 4,200

Carried to Collection 39,750

Page 8
ITEM DESCRIPTION QTY UNIT RATE AMOUNT

Windows

Windows Board

Wrot Cypress
150mm x 25mm thick board; bull-nosed edges;
A 25x25mm bearer; plutted contersunk and flush 14 lm 200.00 2,800
pelleted

B 15 x 15mm Quadrant bead 14 lm 100.00 1,400

Metal Work
Purpose made units
Mild steel;ks 02-18 neat cut and welded; all
welds ground smooth and to even surface

Casement windows; standard metal burglar bars

casement sections comprising of ; standard 'Z'
section framing, transomes, mullions, permanent
ventillators, comprising T-bars, gauzze and 16G
sheet metal hood, 25x3mm flats at 150mm c/c
both ways, all coupling mullions etc; complete
with bronze handles, peg stays and all other
necessary ironmongery; coat red primer by
manufacturer

Steel; for glazing with putty; cutting and pinning

lugs to concrete or masonry jambs, head and cill;
bedding in cement sand (1:3) mortar; pointing all
round frames easing, oiling and adjusting
opening lights on completion

Window overall size 1500x1300mm; 2no.

C 9 No 6,000.00 54,000
Openable

Carried to Collection 58,200

Page 9
ITEM DESCRIPTION QTY UNIT RATE AMOUNT

Wrot Cypress

Frame

A 100x50mm 2No. Labours 9 lm 350.00 3,150

Pelmet Boxes

Cypress

150x25mm fron and top 150x25mm boxes ends

B 14 lm 300.00 4,200
100 long 50x25mm bearer plutted (5no)

Ironmongery

Curtain tracts: accessories

Aluminium plated I-section; fixing with brackets

at 150mm c/c screwing to timber one runner per
C 28 lm 480.00 13,440
75mmm of track 4 end top per set twice bent to
overlap at once

Carried to Total 20,790

Page 10
ITEM DESCRIPTION QTY UNIT RATE AMOUNT
Doors

Tongued and Grooved Door

Wrot Cypress

Framed, ledged, braced and matchboarded door;

comprising 125x45mm top middle and bottom
rails, and stiles; filled with 100x20mm thick equal
boards moulded tongued, grooved and V-jointed

A Double un-equal leafs door; 45mm thick overall

size 1500x2100mm high in 2No. Leafs; one size
550x2100mm; other size 850x2100mm high 3 No 8,000.00 24,000

Frames
B 100x50mm; rebated; one moulded 17 lm 160.00 2,720

Quadrant
C 25mm 17 lm 60.00 1,020

Architrave
D 50x25mm once splayed; once moulded 17 lm 60.00 1,020

Ironmongery
Supply and fix the following as per "UNION"
catalogue or equal and approved

To softwood or the likw with matching screws

3-lever rebated mortise lock as completed with
E 3 No 2,300.00 6,900
lever furniture

F 100mm steel butt hinges 1.5 Pairs 150.00 225

G 150mm steel tower bolt 3 No 300.00 900

Carried to Collection 36,785

Page 11
ITEM DESCRIPTION QTY UNIT RATE AMOUNT

SUMMARY

A Page 1 186,800

B Page 2 500,460

C Page 3 292,950

D Page 4 216,375

E Page 5 69,200

F Page 6 40,225

G Page 7 617,853

H Page 8 39,750

J Page 9 20,790

K Page 10 20,790

L Page 11 36,785

TOTAL FOR BUILDERS WORKS KSHS. 2,041,978

Page 12