SCHEDULE OF MATERIAL

ITEM DESCRIPTION QTY UNIT RATE AMOUNT(Ksh)

ELEMENT No. 1: SUBSTRUCTURE

Site preparation & Excavation
Clear site of bushes, undergrowth, grass, small
a trees and the like including grubbing up their roots 183 Sq m 60 10,980.00
(376sm)
Excavate oversite average 150mm deep to remove
b 183 Item
vegetable soil and remove from site (376sm)
c Excavate foundation trench not exceeding 1.4 180 Sq m 90 16,200.00
Earthwork & Backfilling
d Planking and strutting
Earth backfilling, well rammed and consolidated
e 1 Item
around foundations
f Hardcore 11 Trips 20,000 220,000.00
200mm Bed leveled murram, blinded to receive
g 8 Trips 10,000 80,000.00
polythene membrane (measured separately)
Soil sterilization
Aldrin 0.50% solution applied at a rate of 7
h 17 Ltr 1,500 25,500.00
Liters per square meter to hardcore bed (209sm)
Ditto at rate of 8 Liters per linear meter per
300mm depth per
i 5 Ltr 2,000 10,000.00
235mm width to backfilling to one side of wall
foundations (50Lm)
Damp-proof membrane & Brc reinforcement
1000 Gauge polythene sheet damp -proof
j 3 Roll 3,500 10,500.00
membrane; 200mm lapped joints (302sm)
k BRC A66 3 Roll 4,500 13,500.00
FOUNDATION CONCRETE WORK & WALLING
a Sub-structure Column & strip footing Concrete work
Cement 116 Bags 650 75,400.00
Sand 14 Tonnes 2,000 28,000.00
ballast 29 Tonnes 2,000 58,000.00
b Reinforcement (1bar length =12m)
8mm diameter 15 Bar 520 7,800.00
12mm diameter 15 Bar 1,220 18,300.00
Binding wire 1 Roll 4,000 4,000.00
c Formwork Item 6,000.00

Total carried to collection 584,180.00

Ace Developers'
 Foundation Walling

a Stone jointed in cement mortar 1:3 Wall

225mm block 1800 Pcs 50 90,000.00
Hoop iron 1 Roll 3,000 3,000.00
b Concrete (1;3) materials for jointing & filling
Cement 40 Bags 650 26,000.00
Sand 8 Tonnes 2,000 16,000.00
c In situ slab concrete (1:2:4)
Cement 172 Bags 650 111,800.00
Sand 20 Tonnes 2,000 40,000.00
Ballast 41 Tonnes 2,000 82,000.00

d In situ subfloor concrete (1:3)

Cement 28 bags 650 16,900.00

Sand 4 Tonnes 2,000 8,000.00
e Sawn formwork to Length 100 Ft 60 6,000.00
Staircase (1:2:4)
a Cement 24 Bags 650 15,600.00
Sand 3 Tonnes 2,000 6,000.00
Ballast 6 Tonnes 2,000 12,000.00
b Reinforcement High yield steel (1 bar length = 12 meters)
8 diameters 15 bars 520 7,800.00
12 diameters 25 bars 1,220 30,500.00
Binding wire 4 Roll 4,000 16,000.00

Columns Reinforcement (ground to 1st floor)

8 diameters; Stirrups 50 bars 520 26,000.00
12 diameters; Main bar 95 bars 1,220 115,900.00
TOTAL 621,700.00
Total brought forward 584,180.00
Total carried to collection 1,205,880.00

Ace Developers'
 Element 2; GROUND FLOOR FRAME
EPS PANELS (1panel dimension = 3x1.2 Mtrs)
Double wall panels 100 Board 8,500 850,000.00
Concrete fill in EPS (1:2:4)
Cement 172 Bags 650 111,800.00
Sand 20 Tonnes 2,000 40,000.00
Ballast 41 Tonnes 2,000 82,000.00

Wall Mortar ratio (1;3) Inner & outer side; and slurry sum included
Cement 244 Bags 650 158,600.00
Sand 41 Tonnes 2,000 82,000.00
Lime; for Slurry 13 Bags 200 2,600.00
Total carried to collection 1,326,200.00
Element 3; UPPER FLOOR
In situ slab concrete (1:2:4-18mm aggregate)
Cement 180 Bags 650 117,000.00
Sand 22 Tonnes 2,000 44,000.00
Aggregate 18mm 45 Tonnes 2,000 90,000.00
EPS Panel for Slab (1panel dimension = 1.2x2.5 Mtrs)
Floor/Slab panel 50 Boards 6,500 325,000.00
Concrete fill in EPS (1:2:4)
Cement 132 Bags 650 85,800.00
Sand 15 Tonnes 2,000 30,000.00
Ballast 32 Tonnes 2,000 64,000.00
Wall (inner and outer) & Slab Mortar
Cement 195 Bags 650 126,100.00
Sand 33 Tonnes 2,000 66,000.00
Slab and Beam Reinforcement, High yield steel (1 bar length= 12 meters)
10mm diameter 105 Bar 820 86,100.00
12mm diameter 115 Bar 1,220 140,300.00

Total carried to collection 1,174,300.00

Ace Developers'
 Element 4; ROOFING (flat roof with eps)

EPS Panel for Roof Slab (1panel dimension = 1.2x2.5 Mtrs)

Slab/Roof panel 50 Boards 6,500 325,000.00
In situ roof slab concrete (1:2:4-18mm aggregate)
Cement 200 Bags 650 130,000.00
Sand 26 Tonnes 2,000 52,000.00
Ballast 50 Tonnes 2,000 100,000.00
Reinforcement
8 diameters 70 Bars 520 36,400.00
12 diameters 80 Bars 1,220 97,600.00
Mortar
Cement 65 Bags 650 41,600.00
Sand 11 Tonnes 2,000 22,000.00

Total carried to collection 804,600.00

SUMMARY
Element No. 1: Substructure 1,205,880.00
Labour 10% 241,120.00
TOTAL SUBSTRUCTURE 1,447,000.00
Element No. 2: Ground floor 1,326,200.00

Element No. 3: 1st floor 1,174,300.00

Element No. 4: Roof 804,600.00

TOTAL 3,305,100.00

Labour 20% 661,100.00

TOTAL GROUND/UPPER FLOOR & ROOF 3,966,200.00

SUB TOTAL: 5,413,200.00
SUPERVISION 2% 108,300.00

SUB TOTAL: CARRIED TO GENERAL SUMMARY 5,521,500.00

Ace Developers'