ITEM DESCRIPTION QTY UNIT RATE AMOUNT

ELEMENT NR 1 : SUBSTRUCTURE

A Site clearence and removing of top soil 100 m2 1,200.00 120,000.00

B Excavate for soak pit 94 m³ 7,000.00 658,000.00

C Excavate trench to receive strip foundation

commencing at reduced level, not exceeding
1.5metres deep 26 m³ 7,000.00 182,000.00

D Extra over excavations for rock 12 m³ 20,000.00 240,000.00

E Selected earth back filling around foundation, well

compacted in 250mm layers to engineer's
satisfaction 8 m³ 10,000.00 80,000.00

F Imported earth filling well rammed and consolidated

to make up levels under floor 300 mm average
thick 42 m³ 15,000.00 630,000.00

G Load up surplus excavated material and remove

from site 112 m³ 10,000.00 1,120,000.00

Disposal of Water
H Allow for keeping excavations free from water
(except spring or running water) by pumping, baling
or by other means necessary Item 100,000.00
Planking and Strutting

I Allow for the provision and subsequent removal of

planking and strutting to uphold and maintain all
faces of excavations Item 300,000.00

Hardcore
J 150mm Bed levelled and blinded 30 m² 20,000.00 600,000.00

Soil Sterilization

K Gamalin 20 EC solution applied at a rate of 7 litres

per square meter to hardcore bed 30 m² 5,000.00 150,000.00

L Ditto at a rate of 8 liters per linear metres 2850mm

width x 750mm deep backfilling to one side of wall
foundations 38 m 5,000.00 190,000.00

DPM 30 m² 3,000.00 90,000.00

CONCRETE WORK
Plain Concrete Grade '15'
M Strip foundation 8 m³ 300,000.00 2,400,000.00

Plain Concrete Grade '20'

N 100mm bed 30 m² 35,000.00 1,050,000.00

Step 1 m³ 300,000.00 300,000.00

Reinforced concrete grade '20' including

vibration around reinforcement

Suspended slab for soak pit 32 m² 35,000.00 1,120,000.00

2/1/1
ITEM DESCRIPTION QTY UNIT RATE AMOUNT
To Collection TSH 9,330,000.00

A Ground beams 2 m³ 300,000.00 600,000.00

Reinforcement (provisional)

High tensile steel square twisted bar

reinforcement to BS 4461:1969
B Assorted bars 8mm - 25mm Diameter 748 Kg 4,000.00 2,992,000.00

Sawn formwork to

C Sides of beams 20 m² 40,000.00 800,000.00

D Sofit of susoended slab 32 m² 40,000.00 1,280,000.00

Walling

E 230mm Solid concrete block wall as described laid

in cement and sand mortar (1:3) 96 m² 35,000.00 3,360,000.00

F DPC 38 m 3,000.00 114,000.00

Sundries

G 12mm Cement and sand (1:3) external rendering

to concrete block wall 17 m² 10,000.00 171,000.00

H Prepare and apply two coats of black bituminous

paint on rendered or concrete surfaces, externally 17 m² 10,000.00 171,000.00

To collection TSH 9,488,000.00

COLLECTION

Page 2/1/1 9,330,000.00

Page 2/1/2 9,488,000.00

ELEMENT NR 1: SUBSTRUCTURE CARRIED TO

SUMMARY TSH 18,818,000.00

2/1/2
ITEM DESCRIPTION QTY UNIT RATE AMOUNT

ELEMENT NR 2: FRAME

CONCRETE WORK

Reinforced concrete grade ‘25’ including

vibrating arnd reinforcement

A Horizontal beams 2 m³ 400,000 800,000.00

Reinforcement (provisional)

High tensile steel square twisted bar

reinforcement to BS 4461:1969

B Assorted bars 8mm - 25mm Diameter 220 Kg 4,000 880,000.00

Sawn formwork to

C Sides and soffits of horizontal beams 20 m² 20,000.00 400,000.00

2/2/3
ITEM DESCRIPTION QTY UNIT RATE AMOUNT
ELEMENT NR.2: FRAME CARRIED TO
SUMMARY TSH 2,080,000.00

2/2/4
ITEM DESCRIPTION QTY UNIT RATE AMOUNT

ELEMENT NR 3: WALLS

Solid concrete blocks to B.S. 2028 type ‘A’ bedded, jointed in

cement mortar (1:4)

A 150mm Wall 98 m² 35,000 3,430,000.00

ELEMENT NR 3: WALLS CARRIED TO SUMMARY

TSH 3,430,000.00

2/3/5
ITEM DESCRIPTION QTY UNIT RATE AMOUNT

2/3/6
ITEM DESCRIPTION QTY UNIT RATE

ELEMENT NR 4: DOORS

Supply and fix alluminium doors complete

with vent

A size 800 x 2800mm high 6 nr 750,000.00

ELEMENT NR 4: DOORS CARRIED TO

SUMMARY TSH

2/4/7
AMOUNT

4,500,000.00

4,500,000.00

2/4/8
ITEM DESCRIPTION QNTY UNIT RATE AMOUNT

ELEMENT NR 5: WINDOWS

Metalwork

Approved colour framed powder coated

aluminium windows complete with 5mm
tinted glass, mosquito net and ironmongery

A Ditto, size 800 x 800mm high

6 nr 200,000 1,200,000.00

2/5/9
ELEMENT NR 5: WINDOWS CARRIED TO
SUMMARY TSH 1,200,000.00

2/5/10
ITEM DESCRIPTION QTY UNIT RATE AMOUNT

ELEMENT NR 6 - ROOF

ROOF COVERINGS

Corrogated Iron sheet 28G resin coated on treated

timber trusses to engineer spesification

A Roof covering sloping not exceeding 45 degrees from

horizontal 32 m² 40,000 1,280,000.00

STRUCTURE:

B Treated softwood; pressure impregnated

C 150 x 50mm. Rafters. (TOP & BOTTOM MEMBER) 126 m 10,000 1,260,000.00

D 50x50mm purlin 27 m 5,000 135,000.00

E 100 x 50mm. Struts. 43 m 10,000 430,000.00

F 150 x 50mm. Wall plate. 20 m 10,000 200,000.00

G 25x250mm Fascia board 40 m 14,000 560,000.00

2/6/11
ELEMENT NR 6 - ROOF CARRIED TO SUMMARY TSH 3,865,000.00

2/6/12
ITEM DESCRIPTION QTY UNIT RATE AMOUNT

ELEMENT NR 7: FINISHING

INSITU FINISHING

Internally and External Plastering in two coats

finishedprotection additive

A 25mm To walls 197 m² 9,000 1,773,000.00

TILES, SLABS AND BLOCK FINISHING

Spanish porcelain tiles, or other equal and

approved, grouting joints with matching
cement paste with antifungal additive

B 300 x 300 x 8mm To floors and paving 32 m² 45,000.00 1,440,000.00

Spanish porcelain tiles as before described to

walls
C 300 x 200 x 6mm To walls 79 m² 30,000 2,370,000.00

Beds and Backings

Cement and sand (1:4) wood floated surface

finish

D 32mm Bed to receive floor tiles 32 m² 10,000 320,000.00

E 9mm Backing to receive wall tiles 79 m² 10,000 790,000.00

PLAIN SHEET FINISHING

F Suspended ceiling

12mm Thick, Gypsum board ceiling in 600x600mm

fixed to softwood branderings (measured
separately) 32 m² 20,000 640,000.00

G Pvc ceiling 17 m² 40,000 680,000.00

H 50 x 50mmTreated softwood branderings 196 m 5,000 980,000.00

I Cornice 40 m 2,500 100,000.00

ELEMENT NR 7: FINISHING CARRIED TO

SUMMARY TSH 8,993,000.00

2/7/13
ITEM DESCRIPTION QTY UNIT RATE AMOUNT

ELEMENT NR 8: DECORATIONS &PC AND

PROVISIONAL SUMS

INTERNAL WORK

Prepare and apply one thinned coat and two

full coats of approved silk vinyl
washable/weather guard paint

A Plastered walls 98 m² 10,000 980,000.00

Prepare and apply one thinned coat and two

full coats of approved Emulsion paint to ceiling

B Gypsum ceiling
32 m² 8,000 256,000.00

PC AND PROVISIONAL SUMS

C Plumbing Installation item 3,000,000.00

D Electrical Installation item 2,000,000.00

2/9/14
ELEMENT NR. 8 DECORATIONS CARRIED TO
SUMMARY
TSH 6,236,000.00

2/9/15
 SUMMARY OF BILL

ITEM DESCRIPTION PAGE No. AMOUNT

A ELEMENT 1- SUBSTRUCTURE 2/1/2 18,818,000.00

B ELEMENT 2- FRAME 2/2/1 2,080,000.00

C ELEMENT 3- WALLS 2/3/1 3,430,000.00

D ELEMENT 4- DOORS 2/4/1 4,500,000.00

E ELEMENT 5- WINDOWS 2/5/1 1,200,000.00

F ELEMENT 6- ROOF 2/6/1 3,865,000.00

G ELEMENT 7- FINISHINGS 2/7/1 8,993,000.00

H ELEMENT 8- DECORATIONS &PC AND

PROVISINAL SUMS 2/8/1 6,236,000.00

SUB TOTAL 49,122,000.00

VAT 18 % 8,841,960.00

2S/A
GRAND TOTAL TSHS 57,963,960.00

2S/A