Item Description Quantity Unit Rate Amount

PROPOSED SKIN & HIDE PREPARATION BAY

ON PLOT BLOCK NO.

FOR KENYA LEATHER DEVELOPMENT COUNCIL

SECTION NO 01 _ SUBSTRUCTURES(PROVISIONAL)

Site clearance

A Clear site of works of grass,shrubs,bush and small trees, grub up

roots,fill with selected soil and burn debris 51 SM 100 5,100.00

B Destroy termites nests within site of works,take out and destroy

queen,impregnate holes and tunnels with insecticide and fill
voids with approved material 20,000 20,000.00

Oversite excavations

C Excavate oversite average 150mm deep to remove vegetable top

soil, wheel and deposit on site as directed 51 SM 200 10,200.00

Excavations including maintaining and supporting sides and

keeping free from water, mud and fallen material;
D Excavate trench for strip foundation not exceeding 1.50 metres
deep, starting from oversite excavated levels 24 CM 360 8,640.00

E Excavate for column pit not exceeding 1.50 metres

deep, starting from oversite excavated levels 4 CM 360 1,440.00

F Extra over excavation in soft rocks 9 CM 2,000 18,000.00

Disposal

G Return, fill and ram selected excavated material around foundations 14 CM 210 2,940.00

H Load, wheel and cart away surplus excavated material from site 14 CM 350 4,900.00

Hardcore or other approved filling, as described

J 300mm thick hardcore well compacted in 150mm thick layers 46 SM 500 23,000.00

50mm thick quarry dust over hardcore,compacted and rolled smooth to

K receive polythene sheeting 46 SM 200 9,200.00

50mm murram blinding over hardcore,compacted in layers of 150mm

L and rolled smooth to receive polythene sheeting 46 SM 200 9,200.00

Anti-termite treatment
M Chemical anti-termite treatment, executed complete by an
approved specialist approved by the Architect under a ten-year
guarantee, to surfaces of hard-core 51 SM 200 10,200.00

Damp-proof membrane
N 500 gauge polythene or other equal and approved damp-proof
membrane, laid over blinded hardcore (measured separately)
with 300mm side and end laps (measured nett-allow for laps) 51 SM 200 10,200.00

CARRIED TO SUMMARY 133,020.00

Page 1
Item Description Quantity Unit Rate Add Amount
133,020.00
Plain concrete class 10 in:

A 50mm blinding under Strip foundations 20 SM 750 15,000.00

B 50mm blinding under column base 4 SM 750 3,000.00

Vibrated Reinforced Concrete class (25 / 20) as described, in:-

C Column base 1 CM 15,000 15,000.00

D Column 1 CM 15,000 15,000.00

E Strip foundations 4 CM 15,000 60,000.00

F 150mm thick surface bed 51 SM 2,250 114,750.00

Reinforcement, as described (PROVISIONAL)

Ribbed reinforcement bars , type T; Allow
for all soft iron tying wire, spacer blocks, cutting, bending
and shaping, hoisting into position etc.

F T8 300 KG 200 60,000.00

G T10 300 KG 200 60,000.00

Mesh fabric reinforcement to B.S 4483 and setting in concrete

with 300mm side and end laps (measured nett-allow for laps)

H Fabric ref. A142 weighing 2.22kg / sq.metre,in surface bed 51 SM 500 25,500.00

Sawn formwork as described to:-

J Edge of slab, over 150mm but not exceeding 225mm high. 30 LM 150 4,500.00

K Vertical sides of strip footing 14 SM 550 7,700.00

L Vertical sides of column 10 SM 550 5,500.00

M Vertical sides of column base 5 SM 550 2,750.00

Walling in machine cut natural stone obtained from an

approved quarry bedded and jointed in cement and
sand (1:3) mortar
N 200mm thick walling 34 SM 1,800 61,200.00

Damp-proof courses, as described, to walls

O 200mm wide 34 LM 100 3,400.00

Render to plinth
25mm thick cement and sand (1:4)rendering:on concrete or stonework
;wood float to :

P Finishes to plinths 10 SM 450 4,500.00

Touch up primer, prepare and apply three coats of black bituminous

paint to;
Q Plinth Surfaces 10 SM 400 4,000.00

CARRIED TO SUMMARY 594,820.00

Page 2
Ground Floor Works

Item Description Quantity Unit Rate Amount

PROPOSED SKIN & HIDE PREPARATION BAY

ON PLOT BLOCK NO.

FOR KENYA LEATHER DEVELOPMENT COUNCIL

SECTION NO 02 _ GROUND FLOOR WORKS

ELEMENT NO. 01

REINFORCED CONCRETE FRAME (PROVISIONAL)

Reinforced concrete class 25/20, as described in:-

A Beams 2 CM 15,000 30,000.00

B Columns 1 CM 15,000 15,000.00

C 150mm thick suspended Roof slabs 10 SM 2,250 22,500.00

Reinforcement, as described (PROVISIONAL)

Ribbed reinforcement bars , type T; Allow

for all soft iron tying wire, spacer blocks, cutting, bending
and shaping, hoisting into position etc.

D T8 150 KG 200 30,000.00

E T10 150 KG 200 30,000.00

Sawn formwork, as described, to:-

F Sides and horizontal soffits of beams 27 SM 550 14,850.00

G Vertical Sides of columns 21 SM 550 11,550.00

H Sofits of suspended slabs not exceeding 3.50m high from finished

floor levels 10 SM 550 5,500.00

J Edges of suspended slab 75 - 150mm high 30 LM 125 3,750.00

Carried to Collection KSHS 153,900.00

Page 3
Ground Floor Works

Item Description Quantity Unit Rate Amount

ELEMENT NO. 02

WALLING

Walling in machine cut natural stone block obtained from an

approved quarry bedded and jointed in cement and sand
(1:3); Allow for all reinforcement with hoop iron as needed;

A 200mm thick walling externally 70 SM 2,000 140,000.00

CARRIED TO SUMMARY 140,000.00

Page 4
Ground Floor Works

Item Description Quantity Unit Rate Amount

ELEMENT NO. 03

FINISHES

Wall finishes
External wall finishes

15 mm cement and sand (1:3) render,finished with woodfloat to:-

A Concrete or masonry surfaces externally 140 SM 450 63,000.00

Painting and Decoration

Prepare and apply three coats first quality silk vinyl emulsion
paint on:-

B Rendered surfaces externally walls 140 SM 400 56,000.00

Internal wall finishes

12mm (minimum) two coat lime plaster as described to;

C Concrete or masonry surfaces internally 25 SM 450 11,250.00

Painting and Decoration

Prepare and apply three coats first quality silk vinyl emulsion
paint on:-

D Plastered walls internally 25 SM 400 10,000.00

Floor Finishes

Cement and sand (1:3) screeds, backings, beds etc;

E 32mm bed finished to receive ceramic floor tiles(m.s) 46 SM 450 20,700.00

Non-slip Ceramic floor tiling

Supply and Fix or other equal and apporved coloured rustic
ceramic floor tiles on approved backings (m/s) ; include for
matching grout, spacers, brass coated tile edgings etc.

F 300 x 300 x 8mm thick tiles to floors 46 SM 2,000 92,000.00

G 8mm thick x 100mm high skirting tile 10 LM 200 2,000.00

Ceiling Finishes

12mm (minimum) two coat lime plaster as described to;

H Concrete or masonry surfaces internally 10 SM 450 4,500.00

Painting and Decoration

Prepare and apply three coats first quality silk vinyl emulsion
paint on:-

J Ceiling 10 SM 400 4,000.00

CARRIED TO SUMMARY 263,450.00

Page 5
Ground Floor Works

Item Description Quantity Unit Rate Amount

ELEMENT NO. 04 DOORS

Mild steel Lorvered doors complete with all necessary ironmongery (Refer
to architect's schedule)

A Steel casement door size 2800 x 2400mm high double leaf 1 NO 67,200 67,200.00

Timber door

Wrot mahogany selected, kept clean

B 25 x 25 mm Quadrant beading 6 LM 150 900.00

C 45 x 25 mm Moulded architrave fixed to frame (m.s) 6 LM 250 1,500.00

D 150 x 50mm moulded transome 1 LM 1,800 1,800.00

E 150 x 50mm Door frame with two labours 6 LM 1,800 10,800.00

50 mm Thick solid core standard flush door hardwood lipped all round
but faced with mahogany veener both sides as
described in:

G Door overall size 900x2400mm high 1 NO 7,500 7,500.00

Precast concrete (class 20) bedded, jointed and pointed in gauged mortar

200 x 600mm Lintel reinforced with an including three 10mm square twisted
H high tensile steel bars hooked at ends. 1 LM 2,400 2,400.00

Ironmongery
Supply and fix the following ironmongery from 'Union' or other equal
and approved manufacturer(s) including all necessary matching
fixing screws.
J Stainless steel cranked back to back handle 1 NO 1,500 1,500.00

K Oval door stop 1 NO 500 500.00

L 100mm pressed heavy duty brass butt hinge 2 PRS 350 700.00

M 2-lever mortice locks with handles 1 NO 3,000 3,000.00

Painting and Decorating

Prepare and apply two coats approved aluminium wood primer to back
of woodwork before fixing as described:
N Surfaces not exceeding 100mm girth 14 LM 50 700.00

O Surfaces 100-200mm girth 7 LM 100 700.00

Prepare and apply three coats first quality approved polyurathene

varnish on woodwork surfaces as described
P General surfaces of woodwork 5 SM 400 2,000.00

Prepare and apply three coats first quality approved enamel paint on
steel surfaces as described

Q General surfaces of metal 14 SM 400 5,600.00

CARRIED TO COLLECTION 106,800.00

Page 6
Ground Floor Works

Item Description Quantity Unit Rate Amount

ELEMENT NO. 05:WINDOWS

Precast concrete class 20 fair faced all exposed surfaces bedded

and jointed cement and sand (1:3) mortar

A 150x75mm thick window cill once rebated and throated 14 LM 600 8,400.00

Supplyandfix the following purpose made Steel casement windows with

standard "z"section including all coupling mullions etc and complete
with bronze handles, peg stays and other iron mongery factory primed
with red oxide primer including cutting and pining fixing lugs to
concrete or masonary work jambs , bedding in cement and sand (1:3)
mortar pointing all round frames in mastic, easing oiling and adjusting
opening on completion.
B Window overall size 2000 x 1500mm high 5 NO 19,500.00 97,500.00

C Ditto overall size 600 x 600mm high 2 NO 2,340.00 4,680.00

Mild steel burglar proof grille including applying red oxide

primer to surfaces

D 16mm diameter solid mild steel square bars welded to approved pattern at
maximum 150mm centres to form grille and fixing to masonry wall
or concrete head 16 SM 5,000 80,000.00

Glazing

5mm Thick clear sheet glazing to metal with putty as decribed

below;

E Panes over 0.1 but not exceeding 0.50 square meters 1 SM 1,900 1,900.00

F 5mm Obscure quality glass in panes over 0.1 but not exceeding
0.50 square meters 15 SM 2,100 31,500.00

Touch up primer, prepare and apply two undercoats and one

gloss finishing coat enamel paint to metalwork;
G Surfaces of glazed mild steel windows (both sides measured flat overall) 32 SM 400 12,800.00

H Surfaces of mild steel burglar grille (both sides measured flat overall) 32 SM 400 12,800.00

CARRIED TO COLLECTION 249,580.00

Page 7
Ground Floor Works

Item Description Quantity Unit Rate Amount

ELEMENT NO. 06

UPVC RECTANGULAR TANK

Suppy and fix Plastic Water tank, installed together with timber batten
supports at the roof.
A 3000litres plastic water tank NO 1 30,000.00 30,000.00

30,000.00

Page 8
Ground Floor Works

PROPOSED SKIN & HIDE PREPARATION BAY

ON PLOT BLOCK NO.

FOR KENYA LEATHER DEVELOPMENT COUNCIL

SECTION NO 02_ GROUND FLOOR WORKS

SUMMARY

01/1 REINFORCED CONCRETE FRAME 01 Kshs 153,900.00

02/2 WALLING 02 Kshs 140,000.00

03/3 FINISHES 03 Kshs 263,450.00

04/4 DOORS 05 Kshs 106,800.00

05/5 WINDOWS 07 Kshs 249,580.00

06/6 UPVC RECTANGULAR TANK 09 Kshs 30,000.00

CARRIED TO GRAND SUMMARY KSHS 943,730.00

Ground Floor Works

Page 9
Item Description Quantity Unit Rate Amount
PROPOSED SKIN & HIDE PREPARATION BAY

ON PLOT BLOCK NO.

FOR KENYA LEATHER DEVELOPMENT COUNCIL

SECTION NO 03 _ ROOF SLAB & STEEL ROOF STRUCTURE

Reinforced concrete class 25/20, as described in:-

A 100mm wide gutter 1 SM 1,300.00 1,300.00

32mm cement/sand (1:3) screed with APP as described in:

B Screed to gutter 1 SM 450.00 450.00

C 150mm roof slab 10 SM 450.00 4,500.00

Waterproofed light weight cement/sand (1:3) screed with

APP as described in:
D 32mm thick (Average ) flooring to falls and cross falls 10 SM 2,000.00 20,000.00

E 75 x 75mm Angle fillet 10 LM 1,000.00 10,000.00

Roof finishes
300 x 300 x 8mm Thick approved coloured interlocking non slip
F ceramic tiles bedded and jointed in waterproofed cement grout to
screeded floor (m..s) to falls and cross falls 10 SM 1,900.00 19,000.00

G 100 x 15mm Ditto Skirting 10 LM 190.00 1,900.00

Precast concrete class 20 (12mm aggregate) including formwork

finishing fair face on all exposed suirfaces and bedding and jointing in
cement and sand (1:3) mortar
H 275 x 75mm coping twice weathered and throated 9 No 660.00 5,940.00

Heavy gauge grey PVC pipes

J 150 mm diameter down pipe hidden in eaves with and including all 36 LM 1,250.00 45,000.00
brackets and clips to masonary walls

K Extra over down pipe for 100 mm swan neck bend 6 No 500 3,000.00

L Ditto for 100 mm shoe 6 No. 750 4,500.00

M Fulbora 6 No. 750 4,500.00

Steel roof Structure

N Allow for provision of TwoHundred and Fifty Thousand for steel roof
strucure covering the horsing amd salting area. Item 300,000.00

CARRIED TO COLLECTION

CARRIED TO SUMMARY 420,090.00

Page 10
Item Description Unit Quantity Rate Amount
SECTION NO:4

ELEMENT NO 1: STORMWATER DRAINAGE , MANHOLE,

WASHPIT
(All Provisional)

CHANNELS

Concrete class 20 invert block drains to B.S 368 : finished fair on all
exposed surfaces

A 175 x 800mm shallow invert block drain (600mm overall) LM 12 3,000.00 36,000.00

Chanel grating Ref GFCI1 - 500 X 350 mm Clear opening manhole No 2 4,000.00 8,000.00
B Gulley Frame with C.I. Grating

WASHPIT

Vibrated Reinforced Concrete class (25 / 20) as described, in:-

C 150mm thick Concrete washpit CM 1 15,000.00 15,000.00

MAN HOLE

Cast iron heavy duty manhole cover and frame to B.S

EN 124 and BS 497 REF. B4-20 respectively and
casting frame in concrete including greasing

600x600 heavy duty cast iron double seal manhole cover and frame and
set in cement mortar and cover in grease and coating cover in tar or
D bitumen based solution NO 2 30,000.00 60,000.00

TOTAL FOR STORMWATER, WASH PIT,MAN HOLE 119,000.00

Page 11
P.C and Provisional Sums

Item Description Quantity Unit Rate Amount

PROPOSED SKIN & HIDE PREPARATION BAY

ON PLOT BLOCK NO.

FOR KENYA LEATHER DEVELOPMENT COUNCIL

SECTION NO. 05

PRIME COST AND PROVISIONAL SUMS

PROVIDE PRIMECOST OF THREE HUNDRED AND

NINE THOUSAND AND SIXTY SIX FOR
A MECHANICAL WORKS 309,066.00

B Profits and overheads in Mechanical works 3 % 9,271.98

C General attendance and builder's work Item 9,271.98

PROVIDE PRIMECOST OF TWO HUNDRED AND SIX

THOUSAND AND FORTY FOUR FOR ELECTRICAL
D INSTALLATION 206,044.00

E Profits and overheads in Mechanical works 3 % 6,181.32

F General attendance and builder's work Item 6,181.32

CARRIED TO GRAND SUMMARY KSHS 546,016.60

Page 12
Item Description Section No. Unit Amount

PROPOSED SKIN & HIDE PREPARATION BAY

ON PLOT BLOCK NO.

FOR KENYA LEATHER DEVELOPMENT COUNCIL

MAIN HOUSE SUMMARY

01 PRELIMINARIES 1 Kshs 130,322.83

02 SUBSTRUCTURES 2 Kshs 594,820.00

03 GROUNDFLOOR 3 Kshs 943,730.00

04 ROOF CONSTRUCTION AND FINISHES 4 Kshs 420,090.00

05 STORMWATER, WASH PIT,MAN HOLE 5 Kshs 119,000.00

06 PROVISIONAL SUM AND PRIME COSTS 6 Kshs 546,016.60

07 CONTIGENCY(5%) 7 Kshs 130,322.83

TOTAL OF MAIN SUMMARY KSHS 2,884,302.26

08 SUPERVISION FEES(5%) 8 Kshs 144,215.11

TOTAL OF MAIN SUMMARY INCLUSIVE OF SUPERVISION

3,028,517.37
FEES

09 GRAND TOTAL INCLUSIVE OF V.A.T 16% 9 Kshs 3,513,080.15

Page 13