Sei sulla pagina 1di 26

PROPOSED ONE WEST PARK DEVELOPMENT PLOT LR.

NO 187/1/571 MPAKA ROAD, WESTLANDSNAIROBI FOR CASAVIVA PROPERTIES LTD: CLASS 15 CONCRETE
NO
C
D
E

C
A

E
F
H
I
P

DESCRIPTION

UNIT QTY

Plain concrete class 15 in:


Ditto under column bases
Ditto under lift shaft
Ditto under strip foundations
Ditto under strip foundations in masonry
Plain concrete 1:3:6 (25mm aggregates) as
described in
50mm thick blinding to underground tank
Plain concrete 1:3:6 (25mm aggregates) as
described in
600 x 150mm ditto
Concrete class 15 in
100mm thick benching
Spun concrete cylindrical pipes and fittings to
B.S 556, part 2 with spigot and socket joints
300mm dia drain pipe laid in trench
Plain concrete 1:3:6 as described to:
150mm bed and surround to 300mm pipe
Plain concrete class (15) as described in
50mm thick blinding under bases
Ditto but in strip bases
Plain concrete class 15 in:
50mm blinding under foundations

QTY
(M3)

AMOUNT

SM
SM
SM
SM

1,926
423
134
32

96
21
7
2

461.70
461.70
461.70
461.70

889,234.20
195,299.10
61,867.80
14,774.40

SM

237

12

461.70

109,422.90

LM

760

68

831.25

631,750.00

SM

1,304

130

923.40 1,204,113.60

LM

265

12

2,246.75

595,388.75

LM

265

12

3,323.10

880,621.50

SM
SM

77
115

4
6

439.85
439.85

33,868.45
50,758.69

SM

40

461.70

18,468.00

372

TOTAL

RATE

4,685,567.39

PROPOSED ONE WEST PARK DEVELOPMENT PLOT LR.NO 187/1/571 MPAKA ROAD,
WESTLANDS-NAIROBI FOR CASAVIVA PROPERTIES LTD: CLASS 25 CONCRETE
UNIT

QTY

QTY
(M3)

M
N
O
P
Q
R
S
T

Reinforced concrete class (25) as


described, in:Foundations
Staircase
Beams
175mm thick suspended slab
175mm thick slopping slab
Ditto landing
200mm thick surface bed
150mm thick ditto

CM
CM
CM
SM
SM
SM
SM
SM

31
7
407
3,478
342
12
4,547

31
7
407
608.65
59.85
2.1
909.4

11,357.25
11,357.25
11,357.25
1,987.40
1,987.40
2,272.40
2,272.40
1,704.30

352,074.75
79,500.75
4,622,400.75
6,912,177.20
679,690.80
27,268.80
10,332,602.80
-

I
J
K
L
M
N
O

Reinforced concrete class (25), as


described in:Beams
Foundations
200mm thick surface bed
250mm thick wall
175mm thick suspended slab
175mm thick surface bed
200mm thick suspended slab

CM
CM
SM
SM
SM
SM
SM

7
43
152
378
75
85
100

7
43
30.4
94.5
13.125
14.875
20

11,357.25
11,357.25
2,272.40
2,839.55
1,987.40
1,987.40
2,272.40

79,500.75
488,361.75
345,404.80
1,073,349.90
149,055.00
168,929.00
227,240.00

Reinforced concrete class (25/20), as


described in:E 200mm thick surface bed
F 200mm wall
G 200mm slab

SM
SM
SM

31
170
31

6.2
34
6.2

2,272.40
2,272.40
2,272.40

70,444.40
386,308.00
70,444.40

11,357.25
11,357.25
1,704.30
1,987.40
1,987.40
1,987.40
2,271.32

50,573,834.25
1,328,798.25
6,541,103.40
22,692,133.20
787,010.40
560,446.80
1,776,172.24

3,363.95

49,093,486.30

NO

D
E
F
G
H
I
J
K

DESCRIPTION

Reinforced concrete class 25, as


described in
Beams
Staircase
150mm Thick Suspended slab
175mm thick suspended slab
175mm thick slopping slab
175mm thick landing
200mm thick suspended slab
300mm thick slab comprising 380 x 230 x
225mm deep concrete block or clay
hollow pots, 120 x 300mm deep
concrete class 25/20 ribs at 600mm
centers and 75mm concrete class

CM
CM
SM
SM
SM
SM
SM

4,453
4,453
117
117
575.7
3,838
11,418 1998.15
69.3
396
49.35
282
156.4
782

SM

14,594
1094.55

RATE

AMOUNT

PROPOSED ONE WEST PARK DEVELOPMENT PLOT LR.NO 187/1/571 MPAKA ROAD,
WESTLANDS-NAIROBI FOR CASAVIVA PROPERTIES LTD: CLASS 25 CONCRETE
NO

DESCRIPTION

L 350mm concrete class 25/20 in solid


margins
Precast concrete class 20(12mm
aggregate) including formwork, finishing
fair face on all exposed surfaces, and
bedding and jointing in cement sand
(1:3)xmortar
A 200
200mm lintel, reinforced with and
including four 12mm dia mild steel rods
and 6mm stirrups at 200mm centers

UNIT

QTY

SM

6,241

LM

4,258

QTY
(M3)
2184.35

RATE

AMOUNT

3,583.40

22,363,999.40

1,837.00

7,821,946.00

1,657.00

3,910,520.00

763.00

152,600.00

170.32
B 150 x 200mm lintel, reinforced with and
including four 12mm dia mild steel rods
and 6mm stirrups at 200mm centers

LM

2,360
70.8

C 275mm x75mm thick coping twice


rebated; 20 x 20mm plugged drips and
jointing in cement and sand 1:3 mortar

LM

200
4.125

Reinforced concrete class 25, as


described in:A 300mm thick walling
B 200mm thick suspended slab
C Beams

SM
SM
CM

54
86
7

16.086
17.2
7

3,407.65
2,272.40
11,357.25

182,718.19
195,426.40
79,500.75

Reinforced concrete class (25) as


described in
J Foundations
K Column bases
L Columns

CM
CM
CM

30
31
12

30
31
12

10,122.25
10,122.25
10,122.25

308,323.74
308,829.85
122,495.42

Reinforced concrete class (25/20) as


described in:A 150mm thick surface bed

SM

31

4.6575

1,704.30

52,918.52

Reinforced concrete class 25, as


described in:
I Beams
J 150mm Thick suspended slab

CM
SM

2
13

2
1.95

11,357.25
1,704.30

22,714.50
22,155.90

PROPOSED ONE WEST PARK DEVELOPMENT PLOT LR.NO 187/1/571 MPAKA ROAD,
WESTLANDS-NAIROBI FOR CASAVIVA PROPERTIES LTD: CLASS 25 CONCRETE
UNIT

QTY

QTY
(M3)

RATE

Reinforced concrete class (25/20) as


described, in:Q Foundations
R 100mm thick surface bed
S Extra over ditto for forming grooves

CM
SM
SM

8
85
31

8
8.5
3.132

11,357.25
1,136.20
1,136.20

90,858.00
96,577.00
35,585.78

Reinforced concrete class 25, as


described in:P Beams
Q 150mm Thick Suspended slab

CM
SM

5
95

5
14.268

11,357.25
1,704.30

56,786.25
162,113.02

NO

DESCRIPTION

13,398

TOTAL

AMOUNT

195,403,807.40

PROPOSED ONE WEST PARK DEVELOPMENT PLOT LR.NO 187/1/571 MPAKA ROAD,
WESTLANDS-NAIROBI FOR CASAVIVA PROPERTIES LTD: CLASS 25 CONCRETE
NO

DESCRIPTION

UNIT

QTY

QTY
(M3)

RATE

AMOUNT

PROPOSED ONE WEST PARK DEVELOPMENT PLOT LR.NO 187/1/571 MPAKA ROAD,
WESTLANDS-NAIROBI FOR CASAVIVA PROPERTIES LTD: CLASS 30 CONCRETE
NO

F
G
H
I
J
K
L

A
B
C

DESCRIPTION
Reinforced concrete class (30) as described,
in:Column bases
Columns
Lift base
Lift shaft walling
200mm thick retaining wall
Retaining wall base
200mm thick shear wall
Reinforced Concrete class 30/20, as
described in:Columns
Lift walling
200mm thick shear wall

UNIT

QTY

QTY
(M3)

CM
CM
CM
SM
SM
CM
SM

2,003
152
362
340
633
0
287

2,003
152
362
68
126.6
0
57.4

13,147.05 26,333,541.15
13,147.05 1,998,351.60
13,147.05 4,759,232.10
899,878.00
2,646.70
1,675,361.10
2,646.70
13,147.05
759,602.90
2,646.70

CM
SM
SM

1,096
3,658
1,852

1,096
731.6
370.4

13,147.05 14,409,166.80
2,629.60 9,619,076.80
2,629.60 4,870,019.20

4,967

65,324,229.65

TOTAL

RATE

AMOUNT

PROPOSED ONE WEST PARK DEVELOPMENT PLOT LR.NO 187/1/571 MPAKA ROAD,
WESTLANDS-NAIROBI FOR CASAVIVA PROPERTIES LTD: REINFORCEMENT
NO

V
W
X
Y
Z
AA
AB

DESCRIPTION
High yield steel round reinforcement bars to
B.S 4449
32mm ditto
25mm ditto
20mm ditto
16mm ditto
12mm ditto
10mm ditto
8mm ditto

P
Q
R
S
T
U
V

High yield square twisted reinforcement bars to


BS 4461
32mm ditto
25mm ditto
20mm ditto
16mm ditto
12mm ditto
10mm ditto
8mm ditto

KG
KG
KG
KG
Kg
Kg
KG

712
308
43
1,093
620
6,056
2,603

137.75
137.75
139.65
142.50
149.15
150.10
155.80

98,078.00
42,427.00
6,004.95
155,752.50
92,473.00
909,005.60
405,547.40

High yield square twisted reinforcement bars to


BS 4461
H 12mm ditto
I 10mm ditto
J 8mm ditto

Kg
Kg
KG

170
248
246

149.15
150.10
155.80

25,355.50
37,224.80
38,326.80

Kg
Kg
Kg
Kg
Kg
KG
Kg

883,970
296,590
218,289
175,309
279,680
129,960
214,293

137.75
137.75
139.65
142.50
149.15
150.10
155.80

121,766,867.50
40,855,272.50
30,484,058.85
24,981,532.50
41,714,272.00
19,506,996.00
33,386,849.40

KG
KG

1,080
1,004

155.80
150.10

168,264.00
150,700.40

M
N
O
P
Q
R
S

Reinforcement, as described High yield square


twisted reinforcement to BS 4461
32mm dia bars
25mm dia bars
20mm dia bars
16mm dia bars
12mm ditto
10mm ditto
8mm ditto

High yield square twisted reinforcement bars to


BS 4461
M 8mm bars
N 10mm ditto

UNIT

QTY

RATE

AMOUNT

KG
KG
KG
KG
KG
KG
KG

130,854
76,440
21,369
26,820
12,150
56,652
26,987

137.75
137.75
139.65
142.50
149.15
150.10
155.80

18,025,138.50
10,529,610.00
2,984,180.85
3,821,850.00
1,812,172.50
8,503,465.20
4,204,574.60

PROPOSED ONE WEST PARK DEVELOPMENT PLOT LR.NO 187/1/571 MPAKA ROAD,
WESTLANDS-NAIROBI FOR CASAVIVA PROPERTIES LTD: REINFORCEMENT
NO
O 12mm ditto

DESCRIPTION

High yield square twisted reinforcement to BS


4461
K 12mm ditto
L 10mm Ditto

A
B
C
D

High yield square twisted reinforcement bars to


B.S 4461
16mm diameter
12mm ditto
10mm ditto
8mm ditto

High yield square twisted reinforcement to BS


4461
R 12mm ditto
S 10mm ditto

UNIT
KG

QTY
4,032

RATE
149.15

AMOUNT
601,372.80

KG
KG

13
13

149.15
150.10

1,938.95
1,951.30

Kg
Kg
Kg
Kg

600
843
1,002
995

142.50
149.15
150.10
155.80

85,500.00
125,733.45
150,400.20
155,021.00

Kg
Kg

188.00
712.00

TOTAL

1
2
3
4
5
6
7

365,827,918.05

SUMMARY
Y8
Y10
Y12
Y16
Y20
Y25
Y32

246,204
194,935
297,508
203,822
239,701
373,338
1,015,536

TOTAL

2,571,044

PROPOSED ONE WEST PARK DEVELOPMENT PLOT LR.NO 187/1/571 MPAKA ROAD, WESTLANDSNAIROBI FOR CASAVIVA PROPERTIES LTD: FORMWORK
NO
B
C
D
E
F
G
H
I
J
K
L
M

DESCRIPTION
Fair-face form-work as described to:Sides and soffits of beams
Soffits of slab
Slopping soffits of slab
Vertical sides of columns base
Ditto strip foundations
Ditto columns
Ditto sides of retaining wall
Ditto sides of retaining wall base
Edge of slab, over 75mm but n/e 150mm high
Slopping soffits of staircases
Soffits of landing
Edge of slab, over 150mm but n/e 225mm high

N Risers of steps, over 75mm but n/e 150mm high


O Vertical sides of lift walls
P Vertical sides of shear walls
W
X
Y
Z

Sawn formwork as described to:Sides of walling


Vertical sides of foundations
Soffits of slab
Sides and soffits of beams

Sawn formwork as described to:K Soffits of solid suspended slab


L Ditto side of wall
M Edge of slab, over 150mm but n/e 225mm high

B
C
D
E
F
G
H
I
J
K
L

Fair-face formwork as described to:Sides and soffits of beams


Sides of lift wall
Soffits of suspended slab
Slopping soffits of suspended slab
Sides of columns
Sides and soffits of beams
Soffits of suspended slab
Soffits of landing
Sloping soffits of staircase
Sides of shear walls
Soffits of hollow pot slabs

QTY
(M2)

RATE

AMOUNT

32
12

2,641
3,478
342
1,803
93
1,152
1,068
0
0
32
12

548.15
548.15
548.15
548.15
548.15
548.15
548.15
548.15
82.65
548.15
548.15

1,447,664.15
1,906,465.70
187,467.30
988,314.45
50,977.95
631,468.80
585,424.20
17,540.80
6,577.80

LM

563

127

123.50

69,530.50

LM
SM
SM

103
955
235

15
955
235

82.65
548.15
548.15

8,512.95
523,483.25
128,815.25

SM
SM
SM
SM

757
81
175
64

757
81
175
64

548.15
548.15
548.15
548.15

414,949.55
44,400.15
95,926.25
35,081.60

SM
SM

31
0

31
0

55.10
148.00

1,708.10
-

LM

38

52.00

1,976.00

SM
SM
SM
SM
SM
SM
SM
SM
SM
SM
SM

26,195
7,316
15,979
264
10,553

26,195
7,316
15,979
264
10,553
0
0
279
519
2,539
20,835

UNIT

QTY

SM
SM
SM
SM
SM
SM
SM
SM
LM
SM
SM

2,641
3,478
342
1,803
93
1,152
1,068
0

279
519
2,539
20,835

548.15 14,358,789.25
548.15 4,010,265.40
548.15 8,758,888.85
548.15
144,711.60
548.15 5,784,626.95
548.15
548.15
548.15
152,933.85
548.15
284,489.85
548.15 1,391,752.85
548.15 11,420,705.25

PROPOSED ONE WEST PARK DEVELOPMENT PLOT LR.NO 187/1/571 MPAKA ROAD, WESTLANDSNAIROBI FOR CASAVIVA PROPERTIES LTD: FORMWORK

745

QTY
(M2)
168

123.50

92,007.50

LM

1,576

355

123.50

194,636.00

LM

2,167

325

82.65

179,102.55

SM
SM
SM
LM
LM

86
27
35
30
9

86
27
35
7
2

548.15
548.15
548.15
123.50
111.15

47,140.90
14,800.05
19,185.25
3,655.60
1,000.35

Sawn form-work, as described to


P Sides of foundations
Q Sides of column bases
R Vertical sides of columns

SM
SM
SM

70
75
201

70
75
201

548.15
548.15
548.15

38,480.13
41,111.25
110,173.76

Sawn formwork as described to:


C Edge of slab, over 75mm but n/e 150mm high
D Ditto curved

LM
LM

30

4
0

82.65
111.15

2,462.97
-

Sawn formwork as described to;


M Sides and soffits of beams
N Soffits of suspended slab

SM
SM

6
11

6
11

548.15
548.15

3,288.90
6,029.65

Sawn formwork as described to:F Vertical sides of foundations


G Edge of slab, over 75mm but n/e 150mm high.

SM
LM

23
27

23
4

548.15
82.65

12,876.04
2,231.55

SM
SM
SM
LM

56
86
53
44

56
86
53
7

548.15
548.15
548.15
82.65

30,696.40
47,360.16
29,051.95
3,669.66

NO

DESCRIPTION

M Edge of suspended slab 150mm - 225mm girth


N Edge of riser over 150mm but n/e 225mm girth
Sawn formwork to:D Edge of benching 75 to 150mm girth
D
E
F
G
H

T
U
V
A

Sawn formwork as described to:Soffits of slopping slab


Sides and soffits of beams
Sides of walls; curved
Edge of slab, over 150mm but n/e 225mm high.
Ditto curved to various radii

Sawn formwork as described to:Sides and soffits of beams


Sofffits of suspended slab
Sides of channel
Edge of suspended slab 75mm - 150mm girth

UNIT

QTY

LM

103,460 99,150

TOTAL

10

RATE

AMOUNT

54,332,409.23

PROPOSED ONE WEST PARK DEVELOPMENT PLOT LR.NO 187/1/571 MPAKA ROAD, WESTLANDSNAIROBI FOR CASAVIVA PROPERTIES LTD: FORMWORK
NO

DESCRIPTION

UNIT

11

QTY

QTY
(M2)

RATE

AMOUNT

PROPOSED ONE WEST PARK DEVELOPMENT PLOT LR.NO 187/1/571 MPAKA ROAD,
WESTLANDS-NAIROBI FOR CASAVIVA PROPERTIES LTD: MASONRY
NO

DESCRIPTION
Walling in natural coursed stone obtained from an
approved quarry, bedded and jointed in gauged
mortar (1:3)
Q 200mm thick walling

UNIT

QTY

RATE

SM

73

1,653.95

120,738.35

SM

39

1,653.95

64,504.05

SM
SM
LM
SM
SM
SM

14,286
534
87
14,263
26,850
107

1,503.00
1,503.00
451.00
1,503.00
1,453.00
1,346.00

21,471,858.00
802,602.00
39,237.00
21,437,289.00
39,013,050.00
144,022.00

Walling in natural coursed stone obtained from an


approved quarry, bedded and jointed in gauged
mortar (1:3)
S 200mm thick external walling
T 200mm thick foundation walling
U Extra over ditto for keying and pointing

SM
SM
SM

503
400
797

1,653.95
1,653.95
138.70

832,598.43
661,199.59
110,571.64

Natural hard machine cut stone fro approved


quarrry bedded and jointed in cement and sand
(1:4) mortar, reinforcement with and including
25mm wide x 20 gauge hoop iron at every
alternate course as described in
A 200mm thick walling externally
C 200mm thick parapet walling

SM
SM

56
3

1,502.90
1,502.90

84,462.98
4,508.70

SM

71

1,652.05

117,295.55

Walling in natural coursed stone obtained from an


approved quarry, bedded and jointed in gauged
mortar (1:3)
R 200mm thick walling

D
E
F
G
H
I

External Walling
200mmm thick walling externally
200mm thick parapet walling
200 x 300mm high up-stand walling
200mm thick walling internally
150mm thick ditto
100mm Thick ditto

Walling in natural coursed stone obtained from an


approved quarry, bedded and jointed in gauged
mortar (1:3)
200mm thick internal boundary walling

12

AMOUNT

PROPOSED ONE WEST PARK DEVELOPMENT PLOT LR.NO 187/1/571 MPAKA ROAD,
WESTLANDS-NAIROBI FOR CASAVIVA PROPERTIES LTD: MASONRY
NO

DESCRIPTION
UNIT
Natural hand machine cut stone from approved
quarry walling bedded and jointed in cement and
sand (1:4) mortar, reinforcement with and
including 25mm wide x 20 gauge hoop iron at every
alternate course as described in;
B 200mm thick walling externally
SM
C 200mm thick parapet walling
SM

QTY

RATE

282
15

1,502.90
1,502.90

TOTAL

AMOUNT

423,697.57
22,393.21

85,350,028.07

SUMMARY
1 200mm Thick
2 150mm Thick
3 100mm Thick

30,551
26,850
107

TOTAL

57,508

13

PROPOSED ONE WEST PARK DEVELOPMENT PLOT LR.NO 187/1/571 MPAKA ROAD,
WESTLANDS-NAIROBI FOR CASAVIVA PROPERTIES LTD: SCREED AND PLASTER
NO

DESCRIPTION
Leveling screeds in cement sand (1:3) as described
G 15mm thick cement sand render to concrete walls

UNIT

QTY

RATE

AMOUNT

SM

1,035

334.40

346,104.00

SM

40

612.75

24,510.00

SM

85

323.95

27,535.75

SM

3,283

1,000.35

3,284,149.05

SM

534

388.55

207,485.70

SM

3,283

388.55

1,275,609.65

SM

260

294.00

76,557.60

SM

439

294.00

129,077.76

SM

260

481.00

125,252.40

LM

1,286

91.00

117,026.00

LM

1,286

48.00

61,728.00

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


woodfloat to:
A Concrete or masonry wall surfaces externally

SM

17,523

349.00

6,115,527.00

12mm (minimum) two coat lime plaster as described


to:
B Concrete or masonry surfaces internally

SM

69,775

308.00 21,490,700.00

Protective screeds in cement sand (1:3) as described


N 40mm thick screed laid over APP and finished to
receive concrete bed
Waterproofing render (1:4) with a wood float
P 12mm to concrete surfaces with SIKA 1 additive
Lightweight water proofed screeds
D 75mm average screed laid to falls and crossfalls to
roof slabs
E 20mm ditto to walls
F 20mm thick screed laid over APP membrane and
finished to receive concrete interlocking tiles (m.s)
12mm (minimum) two coat lime plaster as described
to:
A Soffits of landing
B Ditto sloping exceeding 15degrees from horizontal
Cement and sand (1:4) backings etc
C 32mm bed finished to receive ceramic floor tiles
(m.s)
D 20mm bed to tread finished to receive ceramic floor
tiles 250mm wide(m.s)
E 15mm bed to risers finished to receive ceramic floor
tiles 150mm wide(m.s)

Cement and sand (1:4) backings etc

14

PROPOSED ONE WEST PARK DEVELOPMENT PLOT LR.NO 187/1/571 MPAKA ROAD,
WESTLANDS-NAIROBI FOR CASAVIVA PROPERTIES LTD: SCREED AND PLASTER
NO
DESCRIPTION
C 12mm backing finished to receive ceramic wall tiles
(m.s)

UNIT

QTY

SM

11,758

283.00

SM

31,969

524.00 16,751,756.00

12mm thick (minimum) to coat plaster as described


to:
O Concrete surface

SM

34,530

283.00

9,771,990.00

12mm (minimum) two coat lime plaster as described


to:
L Concrete or masonry wall surfaces internally

SM

1,379

307.80

424,456.20

Cement and sand screed (1:4)


G 12mm plaster to top of concrete benching

SM

1,304

283.10

369,162.40

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


woodfloat to:
A Columns

SM

36

349.00

12,564.00

SM

64

283.10

18,118.40

SM

134

1,602.10

215,274.18

LM

73

61.75

4,500.34

SM

134

404.70

54,229.80

15mm cement sand (1:3) render, finished with a


wood float to:S Concrete/masonery surfaces

SM

258

348.65

89,899.40

12mm (minimum) two coat lime plaster as described


to
A Concrete/masonry surfaces

SM

279

307.80

85,888.51

Floor finishes Cement and sand (1:3) screeds,


backings, bed etc
H 32mm bed finished to receive ceramic floor tiles
(m.s)

Cement and sand (1:4) backings etc


B 12mm backing finished to receive stone cladding
(measured separately)
Lightweight water proofed screeds
J 75mm average screed laid to falls and crossfalls to
roof slabs to receive APP
K 12mm ditto skirting 200mm high
L 20mm thick screed laid over APP membrane and
finished to receive concrete interlocking tiles (m.s0

15

RATE

AMOUNT
3,327,491.36

PROPOSED ONE WEST PARK DEVELOPMENT PLOT LR.NO 187/1/571 MPAKA ROAD,
WESTLANDS-NAIROBI FOR CASAVIVA PROPERTIES LTD: SCREED AND PLASTER
NO

DESCRIPTION
Cement and sand (1:3) screeds, backings, beds etc
B 40mm hardened bed finished smooth with steel
trowel
C 20 x 100mm high skirting

12mm thick (minimum ) to coat plaster as described


to
D Concrete soffits

UNIT

QTY

RATE

SM

113

612.75

69,118.20

LM

75

39.90

3,007.66

SM

134

283.10

38,040.15
64,516,759.51

TOTAL

1
2
3
4
5

AMOUNT

SUMMARY
12mm
15mm
20mm
32mm
40mm

120,081
19,045
4,280
32,229
153

TOTAL

175,788

16

PROPOSED ONE WEST PARK DEVELOPMENT PLOT LR.NO 187/1/571 MPAKA


ROAD, WESTLANDS-NAIROBI FOR CASAVIVA PROPERTIES LTD: SCREED AND
ITEM NO
1
2
3

DESCRIPTION

UNIT

CONCRETE
Class 15
Class 25
Class 30

Cm
Cm
Cm

TOTAL CONCRETE

1
2
3
4
5
6
7

QTY
371.87
13,398.21
4,967.00
18,737.08

REINFORCEMENT
Y8
Y10
Y12
Y16
Y20
Y25
Y32

Kg
Kg
Kg
Kg
Kg
Kg
Kg

TOTAL REINFORCEMENT

246,204.00
194,935.00
297,508.00
203,822.00
239,701.00
373,338.00
1,015,536.00
2,571,044.00

FORMWORK
Sawn Formwork

Sm

103,459.88

1
2
3

WALLING
200mm thick walling
150mm thick walling
100mm thick walling

Sm
Sm
Sm

30,551.29
26,850.00
107.00

TOTAL WALLING

1
2
3
4
5

57,508.29

SCREED / PLASTER
12mm thick screed
15mm thick screed
20mm thick screed
32mm thick screed
40mm thick screed

Sm
Sm
Sm
Sm
Sm

17

120,080.65
19,044.75
4,280.04
32,229.40
152.80

RMC Supplied for Period


Materials consumed for Period

17/6/2012

ITEM
class 30
class 25
class 15
block work (1:3)
100 conc block used in tikha stone wall
conc block 150 (1:3)
conc block 100 (1:3)
render work (1:4)
Screed (1:3) 32mm thick
Staircase screed(1:4) Treads 20mm
Staircase screed(1:4)Risers15mm
Staircase screed(1:4)Landing 32mm
Plinth (1:3:6)
render work (1:4) to internal
Plaster internal (lime finish)12mm thk(1:3)
Wood float plaster backing to receive tiles(1:4) 12mm thk
Plaster to slab soffits(1:3)
Water proof plaster to water tank 2 coats
225 Hollow Pots
150 Hollow Pots
Binding Wire
Boundary wall coping fixing
Coping to parking parapet wall(1:3)32mm thk
Window sills
cover blocks
Lintels
office block toilet base
Tower crane pit filling
As a protective coating to basement slab power float
sand used for site setup before actual construction work
Blocks used below basement works & for site setup
cement slurry used for pumping RMC
cement used for honey comb & repairs

Oct-11
to

to

1/31/2013

5/20/2014

QTY

CEMENT ( Bags)

Oct'11 - 31/1/13

Unit

4967.00
13398.21
371.87
30551.00

4967.00
13398.21
371.87
30551.00

CUM
CUM
CUM
SM

9.40
7.14
4.40
0.36

46689.80
95663.22
1636.23
10998.36

26850.00
107.00
1173.59
5730.84
145.53
80.85
104.61

26850.00
107.00
1173.59
5730.84
145.53
80.85
104.61
50.84
1214.70
27679.60
2952.00
14687.30
631.74

SM
SM
SM
SM
SM
SM
SM
CM
SM
SM
SM
SM
SM

0.20
0.14
0.20
0.30
0.16
0.12
0.24
4.40
0.12
0.12
0.10
0.12
0.12

5370.00
14.77
234.72
1719.25
23.28
9.70
25.11
223.70
140.91
3321.55
295.20
1762.48
75.81

5370.00
14.77
234.72
1719.25
23.28
9.70
25.11
223.70
140.91
3321.55
295.20
1762.48
75.81

2158.63
21.75
36.25

Reinf Ton
SM
SM

0.28
0.30

6.09
10.88

6.09
10.88

122.25
5.76

CM
SM

7.14

500.00
872.87
2.00

500.00
872.87
2.00

1265.00
310.00

1265.00
310.00

1214.70
27679.60
2952.00
14687.30

122.25
5.76

Up to Date

from Oct'11
to 31/1/13

To Date

46689.80
95663.22
1636.23
10998.36

RMC Supplied for Period


Materials consumed for Period

17/6/2012

ITEM

Oct-11
to

1/31/2013

to

5/20/2014

QTY
To Date

Oct'11 - 31/1/13

CEMENT ( Bags)
Unit

Up to Date

B.R.C MESH

total qty
qty received
balance qty =(received + physical balance for last period)- consumed

Physical stock

0.00
0.00
0.00
0.00

from Oct'11
to 31/1/13
171170.905

171170.90
53047.00

53047.00

2500.00
-120623.90

difference

-70.4698645
47249
113
7254.29
816.29
819.16
88.87

Materials taken out of site


Wastage 5% on concrete Items
Wastage 11.5+2.5% on renders & plasters
wastage 5% on blockwork
Wastage on screeds 5%
Wastage on Hollow pots 10%
Wastage on BRC A 142 20%
Wastage on Binding Wire 2.5%
Total Qty for Wastage as per Rate analysis

8978.61

net variance after deduction of wastage

-129602.51
Bags

QTY in CM
CONCRETE

Class 30
class 25
class 15

Up to Date
4967.00
13398.21
371.87

RMC SUPPLIED in CM
from Oct'11
to 31/1/13
4680.78
11116.54
134.55

SITE MIX in CM

Up to Date

from Oct
2011 to
31/1/13

2442.00
10071.00

2442
10071

Up to Date
2238.78
3327.21
134.55

RMC Supplied for Period


Materials consumed for Period

17/6/2012

ITEM

Oct-11
to

to

1/31/2013

5/20/2014

QTY
To Date

Oct'11 - 31/1/13

CEMENT ( Bags)
Unit

cement slurry calculation

Up to Date

187

25

from Oct'11
to 31/1/13

0.13368984

ONE WEST PARK: Material reconcillation statement from Oct 2011 to 20/5/2014

SAND ( Tons)
Up to Date

from Oct'11
to 31/1/13

0.591
0.629
0.674
0.050

2935.50
8427.47
250.64
1527.55

2935.50
8427.47
250.64
1527.55

0.030
0.021
0.029
0.460
0.031
0.023
0.050
0.674
0.023
0.017
0.019
0.023
0.023

805.50
2.25
34.03
2636.19
4.51
1.86
5.23
34.27
28.18
470.55
56.09
340.75
14.66

805.50
2.25
34.03
2636.19
4.51
1.86
5.23
34.27
28.18
470.55
56.09
340.75
14.66

0.03
0.46

0.63
16.68

0.63
16.68

0.63

1.44
76.90

1.44
76.90

125.00
163.80
103.00

125.00
163.80
103.00

BALLAST ( Tons)
Up to Date
1.31
1.39
1.49

6481.94
18623.51
553.34

from Oct'11
to 31/1/13

200 BLOCKS ( Nos)


Up to Date

6481.94
18623.51
553.34

336061.00
-717.00

1.49

75.65

75.65

1.39

169.93

169.93

1560.00
0.15

47.18

47.18

from Oct'11
to 31/1/13

150 BLOCKS ( Nos)


Up to Date

from Oct'11
to 31/1/13

322200.00

322200.00

336061.00
-717

1560.00

ONE WEST PARK: Material reconcillation statement from Oct 2011 to 20/5/2014

SAND ( Tons)
Up to Date

from Oct'11
to 31/1/13

BALLAST ( Tons)
Up to Date

from Oct'11
to 31/1/13

200 BLOCKS ( Nos)


Up to Date

from Oct'11
to 31/1/13

150 BLOCKS ( Nos)


Up to Date

from Oct'11
to 31/1/13

18109.843

18109.8432

25904.367

25904.3669

337621

336904

322200

322200

8331.00

8331.00

4760.00

4760.00

155180.00

155180.00

147678.00

147678.00

600.00
-10378.84

200.00
-21344.37

305.00
-182029.00

1712.00
-176234.00

-57.3105083
6759
7.5
586.24
132.20
116.76
132.39

-82.3967904
4491.73
10.5
1295.22
0.00
0.00
0.00

-54.02993138
-117.301843
75
0.00
0.00
16803.05
0.00

-54.69708256
-119.3366649
30
0.00
0.00
16110.00
0.00

967.59

1295.22

16803.05

16110.00

-11346.43
Tons

TE MIX in CM
from Oct
2011 to
31/1/13
2238.78
1045.54
134.55

2525.00
3327.21

-22639.59
Tons

-198832.05
Nos

-192344.00
Nos

ONE WEST PARK: Material reconcillation statement from Oct 2011 to 20/5/2014

SAND ( Tons)
Up to Date

10396

1389.8396

from Oct'11
to 31/1/13

BALLAST ( Tons)
Up to Date

from Oct'11
to 31/1/13

200 BLOCKS ( Nos)


Up to Date

from Oct'11
to 31/1/13

150 BLOCKS ( Nos)


Up to Date

from Oct'11
to 31/1/13

100 BLOCKS ( Nos)


Up to Date

1434.00
15840.00

from Oct'11
to 31/1/13

225 Hollow Pot


Up to Date

from Oct'11
to 31/1/13

150 Hollow Pot


Up to Date

from Oct'11
to 31/1/13

Binding Wire KG 1 roll =25


To Date

Oct'11 - 31/1/13 To Date

1434
15840.00

94094.00

94094.00
20508.00

B.R.C (1 ROLL = 100M2)

20508.00
32389.50

Oct'11 - 31/1/13

100 BLOCKS ( Nos)


Up to Date

from Oct'11
to 31/1/13

225 Hollow Pot


Up to Date

from Oct'11
to 31/1/13

150 Hollow Pot


Up to Date

from Oct'11
to 31/1/13

Binding Wire KG 1 roll =25


To Date

B.R.C (1 ROLL = 100M2)

Oct'11 - 31/1/13 To Date

Oct'11 - 31/1/13
25520.00

17274

17274

94094

94094

20508

20508

32389.5

32389.5

25520

25297.00

25297.00

108108.00

108108.00

22372.00

22372.00

32425.00

32425.00

33800.00

2075.00
-2039.50

3300.00
4980.00

1642.00
6381.00

6456.00
7558.00

144.00
1720.00

36.93990969
25.2243349
31
0.00
0.00
792.00
0.00

8.032393139
6.991156991

8.386970938
7.688181656

0.00
0.00
0.00
0.00
9409.40

0.00
0.00
0.00
0.00
2050.80

-6.296793714

19.51410658

3
0.00
0.00
0.00
0.00

400
0.00
0.00
0.00
0.00
5104.00

792.00

5589.00
Nos

9409.40

-1851.40
Nos

2050.80

-330.80
Nos

809.74
809.74

-2849.24
KGs

5104.00

-124.00
SM

100 BLOCKS ( Nos)


Up to Date

from Oct'11
to 31/1/13

225 Hollow Pot


Up to Date

from Oct'11
to 31/1/13

150 Hollow Pot


Up to Date

from Oct'11
to 31/1/13

Binding Wire KG 1 roll =25


To Date

B.R.C (1 ROLL = 100M2)

Oct'11 - 31/1/13 To Date

Oct'11 - 31/1/13

Potrebbero piacerti anche