Proposed Residential Development in Kiambu

ITEM DESCRIPTION QTY UNIT RATE AMOUNT

Element No. 1

Substructures (All provisional)

Site clearance

Clear site of all bushes, shrubs, grass, undergrowth and the 228 SM 150 34,200.00
like including grubbing up their roots: burn and/or cart away -
arising from site -
-
Excavations -
-
Excavate to reduce level, 200mm depth, and cart away all 208 CM 350 72,800.00
excavated materials away from site -
-
Excavate trenches for strip footing in soft rock, not 208 CM 380 79,040.00
exceeding 1.5m deep commencing at stripped level. -
-
Ditto: Pit for isolated column 12 CM 450 5,400.00
-
Disposal of excavated materials -
-
Cart away surplus excavated material. 125 CM 240 30,000.00
-
Return fill and compact selected excavated materials 125 CM 180 22,500.00
around foundations -
-
Planking and strutting -
-
Allow for keeping foundations free from water, mud, fallen 12,000.00
materials, etc. -
-
Ditto for planking and strutting. 12,500.00
-
Concrete work -
-
50mm Thick mass concrete class 15/20 in: -
-
Blinding under : under column base 13 SM 450 5,850.00
-
Ditto: Strip footing 60 SM 2,000 120,000.00
-

Carried to Collection 394,290.00

ABUILT Page 1 Abraham 8/25/2024

Proposed Residential Development in Kiambu

Vibrated Reinforced Concrete: class 20/20 in:

Column bases 5 CM 12,580 62,900.00

-
Columns 6 CM 12,580 75,480.00
-
Steps and ramp 1 CM 12,580 12,580.00
-
Strip footing 32 SM 3,800 121,600.00
-
150mm Thick floor bed 193 SM 2,350 453,550.00
-
High yield square twisted rod reinforcement to BS 4461: -
(provisional) -
-
8mm Diameter bars 180 KG 150 27,000.00
-
12mm Ditto 359 KG 150 53,850.00
-
10mm Ditto 557 KG 150 83,550.00
-
Mesh fabric reinforcement to BS 4483: reference A142 -
weighing 2.22kg per square metre: 200mm laps: in -
-
Floor bed: (measured nett; allow for laps) 193 SM 430 82,990.00
-
Formwork: to -
-
column bases vertical sides 12 SM 600 7,200.00
-
Column; vertical sides. 12 SM 600 7,200.00
-
Strip footing; vertical sides. 64 SM 600 38,400.00
-
Ditto to edges of floor bed 75-150mm girth. 140 LM 110 15,400.00
-
Water proofing -
-
500g Polythene Damp Proof membrane with 300mm side 193 SM 100 19,300.00
and end laps ( measured nett allow for laps) -
-

Carried to Collection 1,061,000.00

ABUILT Page 2 Abraham 8/25/2024

Proposed Residential Development in Kiambu

Filling

Approved hardcore filling; laid and compacted in 150mm 208 SM 780 162,240.00
thick layers -
-
50mm Thick stone dust/sand/murram blinding to hardcore 208 SM 180 37,440.00
surfaces. -
-
Antitermite treatment -
-
Chemical anti-termite treatment to subsoil or filling: Dragnet 208 SM 100 20,800.00
38% E.C. or equal approved: provide a ten year guarantee -
-
Rough dressed masonry stone walling, 10N/mm², -
bedded in cement and sand mortar, and hoop iron every -
alternate courses -
-
200mm Thick foundation walling 208 SM 1,820 378,560.00
-
Plinths -
Cement and sand screed render (1:4) -
-
Plinths 58 SM 240 13,920.00
-
Prepare and apply 3 coats bitumnous paint -
Plinths 58 SM 420 24,360.00

Total carried to collection 637,320.00

Collection

From Page 1/1 394,290.00

From page 1/2 1,061,000.00

From page 1/3 (above) 637,320.00

Carried to Summary 2,092,610.00

ABUILT Page 3 Abraham 8/25/2024

Proposed Residential Development in Kiambu

Element No. 3

Walling

Fine dressed masonry stone wall; load bearing 10.0

2
N/mm ; bedded and jointed in cement and sand 1:3
mortar reinforced with 20mm x 2mm gauge hoop iron at
every alternate course as described in;

External walling

200mm Thick walling 170 SM 785 133,450.00

-
Ditto: Gable 26 SM 1,800 46,800.00
-
Internal walling -
-
Fine dressed masonry stone wall; load bearing 7.0 -
2
N/mm ; bedded and jointed in cement and sand 1:3 -
mortar reinforced with 20mm x 2mm gauge hoop iron at -
-
every alternate course as described in; -
-
200mm Thick walling 15 SM 1,800 27,000.00
-
150mm Thick walling 120 SM 1,600 192,000.00
-
Fine dressed masonry stone wall; load bearing 5.0 -
2
N/mm ; bedded and jointed in cement and sand 1:3 -
mortar reinforced with 20mm x 2mm gauge hoop iron at -
-
every alternate course as described in; -
-
100mm Thick walling 0 SM -
-
Damp proof Course -
-
200mm Wide bituminous felt damp proof course 109 LM 250 27,250.00
-
Ditto: 150mm wide 64 LM 200 12,800.00

Total Carried to Summary 399,250.00

ABUILT Page 6 Abraham 8/25/2024

Proposed Residential Development in Kiambu

Element No. 4

Roofing

Roofing Finish

Clay roofing Tiles: on roof pitched at 22.5 degrees from

the horizontal, including all timber structures and

rainwater goods

Allow a provisional sum 1,154,600.00

Total Carried to Summary 1,154,600.00

ABUILT Page 7 Abraham 8/25/2024

Proposed Residential Development in Kiambu

Element No. 5

Windows

Steel casement windows

Supply and fix the following purpose made standard

section heavy duty steel casement window with
divisions 300mm wide horizantal and 250mm wide
vertical: incorporating hooded mosquito proofed
permanent vent along the top edge: 12mm square mild
steel burglar proofing bars welded in approved pattern:
pin type hinges: including all necessary cutting, welding
and grinding: ironmongery from 'union': handles: one
coat red oxide primer before fixing. Including 5 mm thick
clear sheet glass and glazing

Window size (mm)

2400x4000mm No. 42,000 -

-
2600 x 2000mm No. 28,000 -
-
1800x1500mm 3 No. 20,500 61,500.00
-
900 x 1500mm 4 No. 6,800 27,200.00
-
600 x 600mm 2 No. 5,400 10,800.00
-
1200x1500mm 2 No. 12,780 25,560.00
-
900x1500mm 0 No. -
-
1500x1500mm 4 No. 7,890 31,560.00
-
600 x 600mm 0 No.

Glazing

5mm thick clear sheet glass and glazing putty 55 SM 2,500 137,500.00

Carried to Collection 294,120.00

ABUILT Page 8 Abraham 8/25/2024

Proposed Residential Development in Kiambu

Pelmet box
150 x 150mm Pelmet box; 150x25mm thick mahogany front;
150 x 150 x 25mm mahogany ends; 150 x 25mm sawn 89 LM 1,400 124,600.00
softwood top; heavy duty double aluminium rails; including -
-
all fixing bearers. -
-
Window board -
-
100 x 25mm wrot mahogany timber 54 LM 600 32,400.00
-
Window cill -
-
175 x 50mm Weathered and throated precast concrete cill 54 LM 650 35,100.00
laid on and including cement and sand mortar mix (1:3): to -
detail -
-
Painting and Decorating with 'crown' products as before -
described -
-
Prepare and apply three coats gloss oil paint to metal 193 SM 260 50,180.00
surfaces of steel casement windows -
-
Prepare and apply three coats clear polyurathane paint to 120 SM 260 31,200.00
exposed timber surfaces of pelmet box 300mm girth -

Carried to Collection 81,380.00

COLLECTION

Brought Forward From Page 5/1 294,120.00

Brought Forward From Page 5/2 81,380.00

Total for Windows Carried to Summary 375,500.00

ABUILT Page 9 Abraham 8/25/2024

Proposed Residential Development in Kiambu

Element No. 6

Doors

Steel Grilles

Supply and fix the following steel grilles comprising of

75x50x2mm thick frame: 75x50x2mm thick stiles:
15x15x1.5mm thick divisions at 150mm centres: pin type
hinges: including all necessary cutting, welding and
grinding: ironmongery from 'union': Steel door lock,
flush bolts and handles: one coat red oxide primer
before fixing.

Door size (mm)

900 x 2100mm 6 No. -

Supply and fix the following purpose made standard

section heavy duty steel casement door with divisions
300mm wide horizantal and 300mm wide vertical:
incorporating hooded mosquito proofed permanent vent
along the top edge: 16mm square mild steel burglar
proofing bars welded in approved pattern: pin type
hinges: including all necessary cutting, welding and
grinding: flush bolts: one coat red oxide primer before

Door size (mm)

900 x 2400mm high 5 No. -

Supply and fix the following purpose made standard

section heavy duty steel garage door in 3mm thick mild
steel plate: including all necessary cutting, welding and
grinding: flush bolts: one coat red oxide primer before
fixing.

Door size (mm)

5000 x 2400mm high 1 No. -

Glazing

5mm Clear sheet glass and glazing in panes not exceeding 11 sm -

0.1 square metres with linseed putty.

Carried to Collection -

ABUILT Page 10 Abraham 8/25/2024

Proposed Residential Development in Kiambu

Flush Doors

45mm Thick standard solid core flush door hardwood

veneered both sides hardwood lipped all round as
described in door size; in doors size

900 x 2400mm 6 No. 6,800 40,800.00

-
900 x 2100mm 1 No. 5,600 5,600.00
-
Wrought Mahogany: selected and kept clean -
-
150 x 50mm Door frame with one labour 13 lm 3,650 47,450.00
-
50 x 25mm Moulded Architrave ditto to detail 33 lm 650 21,450.00
-
15 x 15mm Quadrant beading ditto 33 lm 520 17,160.00
-
Pelmet box -
G 150 x 150mm Pelmet box; 150x25mm thick mahogany front; 150 x 150 x
25mm mahogany ends; 150 x 25mm sawn softwood top; heavy duty double
aluminium rails; including
all fixing bearers.

0 m -
-
-
Supply and fix the following 'brass coated' ironmongery -
as 'Union' catalogue or equal and approved: from Assa -
Abloy (EA) Ltd: allow for matching handles, screws and -
fixing accessories -
-
100 x 75 x 2mm Thick brass ball bearing hinges 13 prs 580 7,540.00
-
Steel door lock rebated: complete with lever handles (for 1 No. 9,000 9,000.00
steel doors) -
-
Three lever cylinder lock rebated: complete with lever 13 No. 6,500 84,500.00
handles -
-
Floor mounted door stop 13 No. 150 1,950.00
-
Coat and hat hook 0 No. -
-

Carried to Collection 235,450.00

ABUILT Page 11 Abraham 8/25/2024

Proposed Residential Development in Kiambu

Painting and Decorating with 'crown' products as before

described

Steel casement doors

Prepare and apply three coats gloss oil paint on general 50 SM 280 14,000.00
metal surfaces (steel casement door)

Panel and Flush doors

Prepare and apply three coats clear polyurethane varnish on 99 SM 280 27,720.00
general woodwork surfaces internally

Ditto: surfaces over 200mm but not exceeding 300mm girth 70 SM 280 19,600.00

Prepare and apply one coat aluminium wood primer on 70 LM 180 12,600.00
surfaces of woodwork: over 100 but not exceeding 200mm
girth: before fixing

Carried to Collection 73,920.00

ABUILT Page 12 Abraham 8/25/2024

Proposed Residential Development in Kiambu

Collection

From page 6/1 -

From page 6/2 235,450.00

From page 6/3 73,920.00

Total Carried to Summary 309,370.00

ABUILT Page 13 Abraham 8/25/2024

Proposed Residential Development in Kiambu

Element No. 7

Internal Finishes

Floor

Cement and sand screed backing mix 1:4; in:

35mm Ditto: to receive ceramic tiles (measured separately) 193 SM 400 77,200.00
-
35mm Ditto: to receive rustic ceramic tiles (measured separately) 30 SM 400 12,000.00
-
Ditto: 300mm wide treads 18 LM 190 3,420.00
-
Ditto: 150mm high risers 21 LM 190 3,990.00
-
Ceramic Tiles: 330 x 330 x 10mm Thick: fixed with -
'sealmaster 101' or equal and approved tile adhesive: -
jointed and pointed in 'sealmaster 201' grout: clean with -
approved detergent and apply 'Johnson wax' polish: -
allow for tile spacers: in -
-
Floors 0 SM -
-
100mm thick skirting 193 LM 260 50,180.00
-
Rustic ceramic Tiles: 330 x 330 x 10mm Thick: fixed with -
'sealmaster 101' or equal and approved tile adhesive: -
jointed and pointed in 'sealmaster 201' grout: clean with -
approved detergent and apply 'Johnson wax' polish: -
allow for tile spacers: in -
-
Floors 0 SM -
-
Ditto: 300mm wide treads 0 SM -
-
Ditto: 150 mm high risers 0 SM -
-
Ditto: to profile of treads and risers 0 SM -
-

Carried to Collection 146,790.00

ABUILT Page 14 Abraham 8/25/2024

Proposed Residential Development in Kiambu

Wall finishes
12mm Lime plaster: 9mm thick first coat mix 1:2:9, 3mm
thick second coat mix 1:1:6: steel trowelled finish: on
concrete or blockwork: internally: on
Internal walls 420 SM 400 168,000.00
-
-
20mm Thick cement and sand (1:3) backing: to receive 80 SM 400 32,000.00
ceramic wall tiles (measured separately) -
-
grade: from 'Saj ceramics Ltd' or equal and approved: -
fixed with 'sealmaster 101' or equal and approved tile -
adhesive: bedded, jointed and pointed in 'sealmaster -
201' grout: : on and including cement and sand (1:4) -
backing: to -
Walls 0 -
Dado (border) tile; 100mm wide; to match 0 -
-
Ceiling finishes -
9mm Gypsum board ceiling on -
50x50mm sawn cypress brandreing at 600mm -
centers both ways -
193 SM 400 77,200.00
-
SM 400 -
-
SM 400 -
-
Plasterboard - 12.5mm thick softboard ceiling board screwed 96 SM 400 38,400.00
to timber brandering (measured separately) -
-
Extra over ceiling for trap door size 600 x 600mm 1 No. 2,000 2,000.00
-

Carried to Collection 317,600.00

ABUILT Page 15 Abraham 8/25/2024

Proposed Residential Development in Kiambu

Wrought cypress : treated, selected, kept clean: on

Moulded cornice: 75 x 50mm 180 SM 1,500 270,000.00
-
Sawn cypress: treated, selected, kept clean: to -
-
50 x 50mm: ditto 450 lm 152 68,400.00
-
Prepare surfaces and apply three coats 'silk vinyl' -
emulsion paint: on -
-
Plastered wall/concrete surfaces internally 420 SM 280 117,600.00
-
Plastered soffits internally 89 SM 280 24,920.00
-
Prepare surfaces and apply three coats plastic emulsion -
paint: on -
-
Gypsum board Ceiling 193.00 SM 280 54,040.00
-
Cornice: over 100 but not exceeding 200mm girth 105 LM 100 10,500.00

Carried to Collection 545,460.00

ABUILT Page 16 Abraham 8/25/2024

Proposed Residential Development in Kiambu

COLLECTION

From page 7/1 146,790.00

From page 7/2 317,600.00

From page 7/3 545,460.00

Carried to Summary 1,009,850.00

ABUILT Page 17 Abraham 8/25/2024

Proposed Residential Development in Kiambu

Element No. 8

External Finishes

Wall

20mm Cement/sand (1:4) render: on concrete or

blockwork: externally: to

Walling externally with Mazeras 41 SM 2,200 90,200.00

-
Prepare and apply 3 coats exterior quality paint to: -
-
Wall externally with yellow stone bush hammered 34 SM 300 10,200.00
-
Keypointing -
-
Wall externally 120 SM 400 48,000.00

Carried to Summary 148,400.00

ABUILT Page 18 Abraham 8/25/2024

Proposed Residential Development in Kiambu

Element No. 9

Joinery fittings
engraved 25mm MDF panel doors: similar high level
doors: drawers in 25mm MDF sides and 12mm
chipboard bottom: shoe rack with 20mm diameter CP
shoe rails: 20mm diameter hanging rail: 1000 x 1000mm
mirror with curved edges fixed with screws with dome
covers on plywood backing: fluorescent tube, etc :
100mm concrete (1:3:6) plinth finished in cement
screed: to detail as described

Wardrobe with engraved MDF panel doors: similar high level

doors: drawers: Overall Size

1,800 x 600 x 2700mm high 3 No. -

3,050 x 600 x 2700mm high 1 No. -

Kitchen Cupboards:

Low level kitchen cabinet: comprising 25mm MDF

worktop, sides and shelves: dwarf wall supports:
finished in 32mm approved coloured laminated chip
board from P G Bison with splash back and 100mm high
fascia bonded to blockboard base with approved
adhesive: opening for kitchen sink: engraved 25mm
MDF panel doors and underbench cupboards: drawers
in 25mm MDF sides and 9mm chipboard bottom: 100mm
concrete (1:3:6) plinth finished in cement screed,
malpha hinges, brass door and drawer knobs: to detail

Kitchen cabinet overall size

3,100 x 600 x 800mm high 1 No. -

2,600 x 600 x 800mm high 1 No. -

Total carried to Collection -

ABUILT Page 19 Abraham 8/25/2024

Proposed Residential Development in Kiambu

Kitchen Cupboards:

High level kitchen cupboard overall: comprising 25mm

blockboard top, bottom and sides, 25mm thick veneered

blockboard adjustable shelving and including 32mm

long removable proprietary metal rollers : Engraved

25mm MDF doors and wrot hardwood framing; all to

Architect's detail

1,350 x 450 x 600mm high 2 No. -

Balustrading: wrot hardwood: sand and polish to detail

Staircase balustrading; 900mm high; comprising 75 x 50mm mild steel RHS top
rail: 20 x 20 mils steel SHS balusters at 125mm centres: notched, mortice and
tenon joints: balusters fastened to floor with mild steel plates fitted in recessed 13 lm -
grooves; paintwork in one coat red oxide primer and 2 coats

gloss oil paint

Balcony balustrading; 900mm high; comprising 75 x 50mm mild steel RHS top
rail: 20 x 20 mils steel SHS balusters at 125mm centres: notched, mortice and
tenon joints: balusters fastened to floor with mild steel plates fitted in recessed 11 lm -
grooves; paintwork in one coat red oxide primer and 2 coats
gloss oil paint

ALL PROVISIONAL 300000

Total carried to collection below 300,000.00

Collection

From page 9/1

From page 9/2 (above)

Carried to Summary 300,000.00

ABUILT Page 20 Abraham 8/25/2024

Proposed Residential Development in Kiambu

Element No. 10

Mechanical Installations

Plumbing fittings

Supply and fix the following fittings

W.C 4 No. -

Toilet roll holder 4 No. -

W.H.B 4 No. -

Mirror - 600 x 900mm high 4 No. -

Shower 4 No. -

Bathtub 1 No. -

Towel rail 9 No. -

Soap holder 9 No. -

Kitchen sink - double bowl double drain 5 No. -

Water tank - 2000 litres 4 No. -

Pipework and accessories

Supply and fix the following:

Allow a provisional sum for pipework and fittings 350,000.00

accessories

Add profit

Add attendance

Carried to Summary 350,000.00

ABUILT Page 21 Abraham 8/25/2024

Proposed Residential Development in Kiambu

Element No. 11

Electrical Installations

Allow a prime cost sum for electrical works 500,000.00

Add profit

Add attendance

Carried to Summary 500,000.00

ABUILT Page 22 Abraham 8/25/2024

Proposed Residential Development in Kiambu

Summary

Substructures 2,092,610.00

V.R.C Superstructures -

Walling 399,250.00

Roofing 1,154,600.00

Windows 375,500.00

Doors 309,370.00

Internal Finishes 1,009,850.00

External Finishes 148,400.00

Fittings 300,000.00

Mechanical Installations 350,000.00

Electrical fittings allow a provisional sum 500,000.00

TOTAL CARRIED FORWARD TO MAIN SUMMARY 6,639,580.00

ABUILT Page 23 Abraham 8/25/2024