Bill of Quantities and Prices - ing-goebel.de€¦CONSTRUCTION MANAGER CIVIL ENGINEER . Page 1 - BOQ Group House by MGKB building contractors Ltd. Uganda Detail section of concrete

Bill of Quantities and Prices

GROUP HOUSE

STARLIGHT ORPHAN SCHOOL

Situated 12 km out of Kiboga

AND ALL OTHER COUNTRYSIDE LOTS IN UGANDA

PREPARED BY: (and double checked by Volker Goebel / Dipl.-Ing.)

All prices based on detailed quotes from material market in Kampala

MR. BOTYO GEORGE MR. MUGASHO RICHARD

TEL: +256 755236528 TEL: +256 75490660

CONSTRUCTION MANAGER CIVIL ENGINEER

Page1-BOQGroupHousebyMGKBbuildingcontractorsLtd.Uganda

Detail section of concrete foundation plate

ITEM DESCRIPTION UNIT QTY RATE(Us h) AMOUNT(Us h)

GROUP HOUSE FOR STARLIGHT ORPHAN SCHOOL, (12km out o f Kiboga)

BILL NO. 1 - GROUP HOUSE

ELEMENT NO. 1

S UBS TRUCTURE

A

EXCAVATION AND EARTHWORK Excavate top ve ge tative s oil to ave rage de pth n. e . 150mm, load, whe e l and de pos ite mate rial 50m away from s ite .

S M 154 2,200 338,800

B

ANTI-TERMITE PROTECTIONTre at s urface s of hardcore with ''Aldle x" or any othe r e qual and approve d antite rmite s olution.

LITRES 40 3,800 152,000

C STONE TOPPING 25mm machine crus he d aggre gate s m3 7 120,000 840,000

D

DAMP PROOFING 230mm(1000gauge )He s s ian bas e d bituminous fe lt damp proof cours e lappe d 150mm at joints be dde d in ce me nt s and mortar.

ROLL 1 170,000 170,000

E TRANS P ORT No. 1 20,000 20,000

1,520,800

1/1/1

TOTAL CARRIED TO COLLECTION




FOUNDATION PLATE CONCRETE -

F A142 BRC ROLL 1 800,000 800,000

G T12 bars (12m le ngth) for the foundation bas e s trips plus trans port

No. 34 29,000 986,000

H R8 diame te r s tyrups /rings No. 10 15,000 150,000

I Binding wire Kgs 17 5,000 85,000

J TRANS P ORT No. 1 50,000 50,000

K 50KG BAG CEMENT No. 80 31,000 2,480,000

L TRANS P ORT bags 80 3,000 240,000

M s pade s /trans port No. 5 20,000 100,000

N whe e lbarrows /trans port No. 3 200,000 600,000

O LAKE S AND m3 7 85,715 600,005

P WATER LITRES 2200 50 110,000

Q 250 LITRE wate r drums , trans port No. 3 100,000 300,000

O 1" machine crus he d good quality s tone aggre gate s m3 10.5 120,000 1,260,000

R concre te mixe r No. 2 600,000 1,200,000

S Fue l to run the e ngine s litre s 80 3,500 280,000

T trans portion of concre te mixe rs ite m 1 1,500,000 1,500,000

U vibrator and its poke r No. 1 70,000 70,000

V fue l for the vibrator litre s 5 3,500 17,500

10,828,505

1/1/3

TOTAL CARRIED TO COLLECTION


Fo rmwo rk to s ide s o f c o nc re te s lab plate -

U 4mx12''x1'' s awn s oftwood timbe r No. 10 15,000 150,000

V trus s e s and props of 3.5m e ach NO. 12 3,500 42,000

W Timbe r trans portation No. 1 70,000 70,000

262,000

1/1/3

TOTAL CARRIED TO COLLECT


zoominandfindout…thisisazoom-able.pdf

AMOUNT (Us h)

1,520,800

10,828,505

262,000

12,611,305

1/1/4

COLLECTIONS UMMARY ELEMENT NO. 1

Total carrie d forward from page …………………………........ 1/1/1



TOTAL CARRIED TO BILL SUMMARY


ELEMENT NO. 2

S UPERS TRUCTURE -

BRICK WORK

210mm thic k s o lid burnt c lay bric k walling ; jo inte d and be dde d in (1:4) c e me nt s and mo rtar re info rc e d with e xpande d me tal lathe at e ve ry alte rnate c o urs e .

BRICK WORK

A 210X10X10 clay bricks No. 215 9,500 2,042,500 B 5% was tage on bricks No. 215 475 102,125 C trans port pe r brick 120 10,000 1,200,000

mortar - D ce me nt bags 60 34,000 2,040,000

E s and m3 10.5 85,715 900,008

F wate r litre s 16150 50 807,500 7,092,133

1/2/4TOTAL CARRIED TO COLLECTION


AMOUNT (Us h)

7,092,133

7,092,133

1/2/5

SUMMARY ELEMENT NO. 2

COLLECTION

Total carried forward from page …………………………........ 1/2/4

TOTAL CARRIED TO BILL SUMMARY


ELEMENT NO. 3

ROOF S TRUCTURE ROOF CONS TRUCTION AND COVERINGS .

A galvanis e d Angle bracke ts 100x100x100mm s he e t me tal 1.5mm

42 10,000 420,000

B galvanis e d Angle bracke ts 200x100x100 mm s he e t me tal 1.5mm No. 50 10,000 500,000

C s 8 plas tic dwe ls (100pcs pe r box) No. 1 10,000 10,000

D 75mm wood s cre ws No. 250 100 25,000

55mm brick s cre ws No. 250 100 25,000

E trans port trip 1 10,000 10,000

F 4.000x5''x2'' pine wood s awn timbe r P cs 33 15,000 495,000

G 4.000x9.5"x1'' pine wood s awn timbe r P cs 30 32,000 960,000

2,445,000

1/3/5






Roof c ove ring -

H

26gauge pre -painte d s upe r e co profile d galvanize droofing s he e ts : 75mm s ide lap and 150mm e nd lap

m 60 18,009 1,080,540

I26gauge trans pare nt s upe r e co profile d pvcroofing s he e ts : 75mm s ide lap and 150mm e nd lap

m 18 106,949 1,925,082

J s pe cial s e lf drilling s cre ws to fix to woode n s tructure pcs 230 593 136,390

K drilling machine and ge ne rator hire pe r day No. 3 250,000 750,000

L trans port trips 1 450,000 450,000

M

225mm x 25mm We ll s e as one d and tre ate d wood fas cia /barge board comple te with painting in thre e coats of s upe rglos s oil paint.

LM 120 25,000 3,000,000

7,342,012

1/3/9



RAIN WATER DIS POS AL UPVC rain wate r pipe s and fitting s as 'Marle y' o r o the re qual and appro ve d

N112mm dia UP VC half round gutte r fixe d with pvc bracke tss cre we d onto fas cia board.

LM 9 28,000 252,000

O 112mm dia UP VC gutte r outle t. No. 2 15,000 30,000

P S toppe d e nd No. 2 20,000 40,000

Q 75 mm diame te r he avy duty UP VC down pipe fixe d to walls with pvc bracke ts LM 2 24,000 48,000

R 75mm UP VC s wan ne ck. No. 2 15,000 30,000

S 75mm hors e s hoe e nd. No. 2 15,000 30,000

430,000

1/3/9



roofwatercollection/tank…


rain water harves ting tank Cons truct mas onry tank bas e of 2,300mm diameter x1,000mm high to receive 5,000l tank meas ured s eparately;in 200mm thick brick walling, 100mm thick concrete bas eincluding all neces s ary excavations and dis pos al of earth.

-

-

T bricks No. 350 215 75,250

U trans port pe r brick 350 160 56,000

V ce me nt bags 4 34,000 136,000

W s and m3 3.5 85,715 300,003

5000ltr circular P VC tank as cre s t tank including tap and drain

No. 1 2,700,000 2,700,000

3,267,253

- 1/3/10

AMOUNT (Us h)

2,445,000

7,342,012

430,000

3,267,253

13,484,265

1/3/10

To tal c arrie d fo rward fro m pag e …………………………........ 1/3/10

TOTAL CARRIED TO BILL S UMMARY


COLLECTION

S UMMARY ELEMENT NO. 3





FloorplanofGroupHousewithmeasurement…



ELEMENT No . 4

INTERNAL FINIS HES .

WALL FINIS HES

15mm thick Inte rnal plas te r to the walls 1:3/c:s mortar

S M 164 -

A 50kg ce me nt bags No. 28 34,000 952,000

B 25kg lime bags No. 9 25,000 225,000

C lake s and + trans ort m3 3.5 85,715 300,003

PAINTING - Apply two c o ats o f appro ve d paint

D 1s t coating prime r litre s 60 3,750 225,000

E 2rd coating s ilve r vine l litre s 60 13,000 780,000

F s and pape r P 120 LM 30 3,000 90,000

G white ce me nt fille r bags 1 75,000 75,000

H mas ting tape No. 3 5,000 15,000

2,662,003

1/4/13



Final painting o f windo ws and do o rs

I s upe r glos s white tins (4 litre s ) 2 60,000 120,000

J white s pirit litre s 5 10,000 50,000

K Rolle rs P cs 2 15,000 30,000

L Brus he s P cs (1mm) 1 30,000 30,000

Skirting (250mmhighx50mmthic k plas ter s kirting) to lowe r internal part o f the walls

-

M le ad oxide wate r e muls ion paint tins 4 60,000 240,000

N wate r litre s 200 50 10,000

O

480,000 1/4/13

CARRIED TO COLLECTION


AMOUNT (Us h)

2,662,003

480,000

3,142,003

1/4/14

COLLECTION

SUMMARY ELEMENT NO. 4

Total carried forward from page …………………………........ 1/4/13

13Total carried forward from page …………………………..1/4/13TOTAL CARRIED TO COLLECT



ELEMENT No.5

FITTINGS

AENERGY EFFICENT FIREWOOD STOVE OR ITS EQUIVALENT

LUMPSUM1 1,464,000 1,464,000

B Six s itter dinning table/ 6 chiors + trans port lumpsum 1 370,000 370,000

Cwooden kitchen platform with s ink

lumpsum 1 900,000 900,000

Douts ide front s itters with s tyroper blocks + trans port

NO. 2 1,400,000 2,800,000

E s leeping platform + trans portlumpsum 2 600,000 1,200,000

6,734,000

1/5/15TOTAL CARRIED TO BILL S UMMARY


ITEM DES CRIPTION UNIT QTY RATE AMOUNTELEMENT No .6LABOUR

1 S UBS TRUCTURE

A EARTH WORKS

2 S TONE TOPPINGS KILLED(1) HRS 8 3,125 25,000 UNS KILLED (3) HRS 24 1,875 45,000

3 CONCRETING - A S KILLED(4) HRS 32 3,125 100,000 B UNS KILLED(7) HRS 56 1,875 105,000

4 WATER TANK BAS EA unskilled(4 No.) HRS 62 1,875 116,250 B S KILLED(2No.) HRS 32 3,125 100,000

5 S UPERS TRUCTURE (4DAYS ) - BRICK WORK (165 S .M) -

A S KILLED(8 No.) HRS 256 3,125 800,000 B UNS KILLED(5 No.) HRS 160 1,875 300,000

- 6 PLAS TER WORK (164 S .M)/3DAYS -

A S KILLED(4 No.) HRS 96 3,125 300,000 B UNS KILLED (5No.) HRS 120 1,875 225,000

7 FITTINGS

A S KILLED LUMP S UM 1 726,400 726,400

8 Allowfor plas ter work arround openings (1 day) - A skilled (5 No.) HRS 40 3,125 125,000 B unskilled(4 No.) HRS 32 1,875 60,000

- 9 floor s creed -

A skilled(4No.) HRS 32 3,125 100,000 B unskilled(3 No.) HRS 24 1,875 45,000

- 10 WINDOW FIXING(7 ) -

A S KILLED(2) HRS 16 4,375 70,000 B S EMI S KILLED(2) HRS 16 3,500 56,000

- 11 DOOR FIXING -

A S KILLED(2) HRS 16 4,375 70,000 -

12 PAINTING - A windows and doors S M 8.5 6,700 56,950 B labour(to pa int the ine rna l wa lls ) S M 165 6,700 1,105,500

13 ROOFING -

A skilled (5 No.) HRS 120 4,000 480,000

S EMI S KILLED (3 No.) HRS 120 3,500 420,000

14 EXTRA OVER -

Atra ining of concre te founda tion, and tra ining of brick laying and buying of ma te ria ls and doing paper works HRS 250 3,000 750,000

B ADDITIONAL TIME FOR FINIS HING WORK IN TIME HRS 250 3,000 750,000

6,931,100

1/6/16

TOTAL CARRIED TO S UMMARY


PREPARED BY: (and double checked by Volker Goebel / Dipl.-Ing.)

All prices based on detail quotes of material market in Kampala / Uganda

MR. BOTYO GEORGE MR. MUGASHO RICHARD

TEL: +256 755236528 TEL: +256 75490660

SIGN: SIGN:

CONSTRUCTION MANAGER CIVIL ENGINEER

DATE: 02/08/2017 DATE: 02/08/2017

mainsponsorofStarlightGroupHouse–DavidP.Amrein

ITEM AMOUNT (Us h)

PAGE

11/1/4

12,611,305

2 1/2/5 7,092,1333 1/3/10 13,484,2654 1/4/14 3,142,0035 1/5/15 6,734,0006 1/6/16 6,931,100

49,994,805

8,999,064.81

4,999,480.45

63,993,3501/17

ELEMENT NO. 5 (FITTINGS)

ELEMENT NO. 4 (INTERNAL FINISHES)

GRANDTOTAL

PROPOSED GROUP HOUSE FOR STARLIGHT ORPHAN SCHOOLDESCRIPTION

AddRisksandgains10%

AddVAT18%

SUB-TOTAL1

ELEMENT NO. 6 (LABOUR)

BILL ELEMENT

ELEMENT NO. 1 (SUBSTRUCTURE)

ELEMENT NO. 2 (SUPERSTRUCTURE)

ELEMENT NO. 3 (ROOF)


Documents

Bill of Quantities and Prices - ing-goebel.de€¦CONSTRUCTION MANAGER CIVIL ENGINEER . Page 1 - BOQ Group House by MGKB building contractors Ltd. Uganda Detail section of concrete