ITEM DESCRIPTION UNIT QTY RATE.

NO. Ksh
Curreny Conversion Rate
VET SCIENCE & RESEARCH CENTER - ANIMAL
E DIAGNOSTIC & TREATMENT ROOMS, SURGICAL SUITES,
BIOSPECIMEN REPOSITORY, AND GENETICS AND
FORENSICS LABORATORY
PRELIMINARIES
MONITORING AND EVALUATION ls 1 2,000,000
ENVIRONMENTAL IMPACT ANALYSIS ls 1 600,000
Third party (Public liability for an indemnity of not less than
shs. 2,000,000 for any accident or series of accidents arising ls 1 1,000,000
from the same event (unlimited in aggregate).
E1 CIVIL WORKS
1.1 Stripping off of vegetable soil ha 0 1,000,000
1.1 Foundation excavations m3 503 400
1.2 Earthwork and backfill m 3 168 700
E2 SUBSTRUCTURE WORKS
2.1 C15 Concrete blinding m 2 403 450
2.2 Reinforcement bars, all sizes kg 20,988 130
2.3 Assorted F1 formwork m2 141 400
2.4 C25 strip footing, coumn bases, and column starters concrete m3 143 11,500
2.5 Foundation stones m 2 181 1,500
2.6 Hardcore and murram filling m3 610 1,500
2.7 Chemical anti-termite treatment to surface of filling m2 1,817 200
2.8 500 Gauge polythene sheeting, laid over murram blinding m2 1,817 150
2.9 A142 weld mesh reinforcement m2 1,817 350
2.10 C25 Floor concerete m3 273 13,500
E3 SUPERSTRUCTURE
3.1 Damp proof course m 725 120
3.2 C25 concrete for first floor slab, columns, beams and stairs 3
m 186 14,500
3.3 Formwork - sides of columns & beams, and soffits of beams and 751
slabs m 2 400
3.4 Reinforcement, all diameters Kg 44,414 130
3.5 External, partitioning and parapet walls m2 2,399 1,500
E4 ROOFING
4.1 150mm x 50mm cypress timber m 950 200
4.2 100mm x 50mm cypress timber m 2,165 180
4.3 75mm x 50mm cypress timber m 1,123 100
4.4 50mm x 50mm cypress timber m 22,257 50
4.5 Prepainted box profile roofing sheets m3 2,129 800
E5 DOORS, FRAMES, ETC
5.1 Internal wooden doors Nr 24 20,000
5.2 Glazed external and internal aluminium/steel casement doors and m2 35
partitions 30,000
PAGE TOTAL CARRIED TO VET SCIENCE & RESEARCH CENTER - BSL2 LABS COLLECTION SHEET
E6 FINISHING WORKS
6.1 Floors plaster m 2 1,870 450
6.2 Internal walls plaster m2 2,067 450
6.3 External walls plaster m2 1,670 500
6.4 Acoustic Ceiling m2 2,183 450
6.5 Floor tiling m2 1,849 3,500
6.6 External paint and render works m 2 1,670 600
6.7 Internal paintwork m 2 2,162 500
6.8 Cabinets m 2 LS 150,000
E7 BUILDERS WORK IN CONNECTION WITH ELECTRICAL
SERVICES
8.1CU/XLPE For Sockets, (RYB) 1C X 3 1.5MMSQ CU/XLPE For Item L.S 1,200,000
E8 PLUMBING AND DRAINAGE
8.1 Dual flush toilet water closets Nr 3 10,000
8.2 Disabled toilets Nr 2 20,000
8.3 Urinal bowl Nr 2 5,000
8.5 Wash hand basins complete with sensor taps Nr 4 10,000
8.6 Laboratory sinks complete with faucets Nr 10 10,000
8.7 Undersink water heaters Nr 10 5,000
8.14 32mm CPVC hot water plumbing pipes m 3 85
8.9 25mm PPR domestic plumbing pipes m 194 75
8.11 20mm PPR domestic plumbing pipes m 25 75
8.13 20mm CPVC hot water plumbing pipes m 137 200
8.15 25mm CPVC hot water plumbing pipes m 16 200
8.16 100mm uPVCwaste water drainage pipes m 119 150
8.17 50mm uPVCwaste water drainage pipes m 112 80
8.18 40mm uPVCwaste water drainage pipes m 50 50
E9 HEATING, VENTILATION & AIR CONDITIONING
9.1 Air handling unit assembly, cooling capacity of 500 kW Nr 4 1,200
9.2 VAV difussers complete with pressure control valve Nr 2 1,200
9.3 Fan coil units Nr 8 40,000
9.4 Square supply ceiling diffusers Nr 43 1,924
9.5 Square exhaust ceiling diffusers Nr 30 1,250
9.6 Toilet exhaust ceiling diffusers Nr 8 1,350
9.7 Toilet exhaust fans Nr 11 1,304
9.8 Ductwork m 123 1,000
PAGE TOTAL CARRIED TO VET SCIENCE & RESEARCH CENTER - BSL2 LABS COLLECTION
E10 DATA (ICT) SHEET
10.1 WAN router Nr 1 30,000
10.2 VLAN Enabled LAN Switch 48 port Nr 1 30,000
10.3 DITTO but with POE ports Nr 1 50,000
10.4 Data conduits & CAT 6 cabling roll 5 8,000
10.5 IP PBX Nr 1 100,000
10.6 POE Wireless Access Points (WAP) Nr 10 12,000
10.7 Wireless LAN Controller Nr 1 100,000
E11 SECURITY SYSTEMS
11.1 Security systems control panel Item L.S 50,000
11.2 Wired keypads Nr L.S 5,000
11.3 Expanders Nr L.S 8,000
11.4 Vibration sensors Nr L.S 2,000
11.5 Magnetic contacts Nr L.S 2,500
11.6 Fixed panic buttons Nr L.S 800
11.7 Motion sensors Nr L.S 2,500
11.8 Battery Nr L.S 15,000
11.9 Siren kit, alarm cables and accessories Set L.S 2,500
E12 TELECOM. (Analog telephones, RJ11 cables in conduits, Private Item L.S
Automatic Branch Exchange (PABX). 1
E13 FIRE PROTECTION
13.1 Fire protection alarm system - control panel, battery, siren with red Set L.S
flashing light 15,000
13.2 Addressable optical smoke detectors Nr L.S 7,000
13.3 Addressable rate of rise detectors Nr L.S 6,500
13.4 Addressable manual pull stations Nr L.S 4,000
13.5 Fire hose reel Nr L.S 50,000
13.6 Hose reel booster pump set Nr L.S 400,000
13.7 5kg CO2 gas portable fire extinguishers Nr L.S 4,000
13.8 9 Litre dry powder fire extinguisher gas catridge type Nr L.S 5,000
13.9 12kg Automatic dry powder fire extinguisher gas catridgetype in Nr L.S
metal casing and fixed to ceiling/roof slab unit in server room 7,000
PAGE TOTAL CARRIED TO VET SCIENCE & RESEARCH CENTER - BSL2 LABS COLLECTION
E14 COLDROOM SPECIALIZED ITEMS SHEET
The evaporator unit with a cooling load of 350kW complete
14.1 with cooling coil, defrost heater,expansion valve, air circulating Set L.S 1,200,000.00
fans, guards, drip tray, drainage pipework outlet, supports etc.
14.2 the evaporator unit's defrosting and to be complete with fan, Nr L.S 1,200,000
compressor, condenser, liquid receiver, controls, anti-vibration
mountings etc.
14.3 Control panel complete with contactors, timers and all other Nr L.S
accessories 900,000
14.4 Coldroom accessories Item L.S 1,200,000
14.5 Vapour proof LED light fittings Nr L.S 600,000
14.6 Refrigerant and pipework Nr L.S 700,000
14.7 40mm PPR condensate pipework Nr L.S 150,000
Coldroom insulation100mm thick polyurethane prefabricated
sandwiched panels with pressure injected polyurethane foam
14.8 insulation of density 42 kg/cu. M and cladded with 0.5mm thick m 2 L.S 900,000
white Lacquered galvanised steel sheet panels as room
insulation complete with aluminium supports.
14.9 Aluminum shelves Item L.S 100,000
14.10 Sliding doors Nr L.S 130,000
PAGE TOTAL CARRIED TO VET SCIENCE & RESEARCH CENTER - BSL2 LABS COLLECTION SHEET
Page Total Brought forward from page
Page Total Brought forward from page
Page Total Brought forward from page
Page Total Brought forward from page
TOTAL AMOUNT
ADD 16% VAT
ADD 3% CAPACITY BUILDIND LEVY
ADD 5% CONTINGENCY SUM
TOTAL AMOUNT
AMOUNT. Ksh Amount $

1$=KES130

2,000,000 15,385
600,000 4,615
7,692
1,000,000

1,000,000 7,692
201,376 1,549
117,600 905

181,350 1,395
2,728,440 20,988
56,400 434
1,644,500 12,650
271,500 2,088
915,000 7,038
363,400 2,795
272,550 2,097
635,950 4,892
3,685,500 28,350
-
87,000 669
2,697,000 20,746
300,400 2,311

5,773,820 44,414
3,598,500 27,681

190,000 1,462
389,700 2,998
112,300 864
1,112,850 8,560
1,703,200 13,102

480,000 3,692
1,050,000 8,077

33,168,336 255,141
 841,500 6,473
930,150 7,155
835,000 6,423
982,350 7,557
6,471,500 49,781
1,002,000 7,708
1,081,000 8,315
150,000 1,154

1,200,000 9,231

30,000 231
40,000 308
10,000 77
40,000 308
100,000 769
50,000 385
255 2
14,550 112
1,875 14
27,400 211
3,200 25
17,850 137
8,960 69
2,500 19

4,800 37
2,400 18
320,000 2,462
82,732 636
37,500 288
10,801 83
14,347 110
123,000 946
14,435,671 111,044

30,000 231
30,000 231
50,000 385
40,000 308
100,000 769
120,000 923
100,000 769

50,000 385
5,000 38
8,000 62
 2,000 15
2,500 19
800 6
2,500 19
15,000 115
2,500 19
200,000 1,538

15,000 115

7,000 54
6,500 50
4,000 31
50,000 385
400,000 3,077
4,000 31
5,000 38
7,000 54

1,256,800 9,668
-
-
1,000,000 7,692

1,200,000 9,231

900,000 6,923

1,100,000 8,462
600,000 4,615
700,000 5,385
150,000 1,154
-
6,923
900,000

100,000 769
130,000 1,000
6,780,000 52,154
33,168,336 255,141
14,435,671 111,044
1,256,800 9,668
6,780,000 52,154
55,640,807 428,006
8,902,529 68,481
1,669,224 12,840
2,919,473 22,457
69,132,033 531,785