You are on page 1of 25

SMK - WATER SUPPLY PROJECT

PIECE WORK ESTIMATES FOR 2WEEKS

QUANTITY
AMOUNT TSHS AMOUNT TSHS
S/N DESCRIPTION UNIT 1st WEEK 2nd WEEK RATES (1WEEK) (2WEEK)
INTAKE
1 Load, offload and fixing steels Ton 0.35 60,000.00 21,000.00 -
2 Fixing of formwork shutters m2 262.20 300.00 5,000.00 78,660.00 1,500,000.00
3 Striping formwork shutters m2 839.56 690.00 - 579,296.40
4 Fixing water bar m 128.00 1,000.00 - 128,000.00
5 Concrete placing m3 169.00 15,000.00 - 2,535,000.00
6 Chutes construction Nr 6.00 20,000.00 - 120,000.00
7 Chutes Dismantling Nr 6.00 15,000.00 - 90,000.00
8 Fixing kickers m - 1,500.00 - -

SLUDGE DRYING BEDS 703 -1A - -


1 Fixing of formwork shutters m2 76.42 5,000.00 - -
2 Striping formwork shutters m2 63.50 63.50 690.00 4,032.25 43,815.00
3 Fixing water bar m - - 1,000.00 - -
4 Concrete placing m3 12.50 12.50 15,000.00 156.25 187,500.00
5 Chutes construction Nr 5.00 20,000.00 - -
6 Chutes Dismantling Nr 5.00 15,000.00 - -
7 Fixing kickers m 1,500.00 - -

SLUDGE DRYING BEDS 700 - 2A - -


1 Fixing of formwork shutters m2 455.39 200.00 5,000.00 91,078.00 1,000,000.00
2 Striping formwork shutters m2 657.50 657.50 690.00 453,675.00 453,675.00
3 Fixing water bar m - - 1,000.00 - -
4 Concrete placing m3 203.00 15,000.00 3,045,000.00 -
5 Chutes construction Nr 8.00 20,000.00 160,000.00 -
6 Chutes Dismantling Nr 8.00 15,000.00 120,000.00 -
7 Fixing kickers m - 1,500.00 - -

CLEAR WATER PIT (BASE) - -


1 Cutting and bending steels Ton 22,000.00 - -
2 Load, offload and fixing steels Ton 6.34 60,000.00 380,400.00 -
3 Fixing of formwork shutters m2 29.91 5,000.00 149,550.00 -
4 Striping formwork shutters m2 44.30 690.00 30,567.00 -
5 Fixing water bar m 81.00 1,000.00 81,000.00 -
6 Concrete placing m3 102.00 15,000.00 1,530,000.00 -
7 Chutes construction Nr 6.00 20,000.00 120,000.00 -
8 Chutes Dismantling Nr 6.00 15,000.00 90,000.00 -
9 Fixing kickers m 81.00 1,500.00 121,500.00 -
- -
PUMPING STATION - -
1 Cutting and bending steels Ton 22,000.00 - -
2 Load, offload and fixing steels Ton 28.29 60,000.00 1,697,400.00 -
3 Fixing of formwork shutters m2 66.71 5,000.00 333,550.00 -
4 Striping formwork shutters m2 66.71 690.00 - 46,029.90
5 Fixing water bar m 118.32 1,000.00 - 118,320.00
6 Concrete placing m3 473.00 15,000.00 - 7,095,000.00
7 Chutes construction Nr 20,000.00 - -
8 Chutes Dismantling Nr 15,000.00 - -
9 Fixing kickers m 1,500.00 - -
-
FILTER # 1 - -
1 Cutting and bending steels Ton 13.33 22,000.00 293,260.00 -
2 Load, offload and fixing steels Ton 22.78 60,000.00 1,366,800.00 -
3 Fixing of formwork shutters m2 49.99 5,000.00 - 249,950.00
4 Striping formwork shutters m2 49.99 690.00 - 34,493.10
5 Fixing water bar m 149.00 1,000.00 149,000.00 -
6 Concrete placing m3 171.39 15,000.00 - 2,570,850.00
7 Chutes construction Nr 8.00 20,000.00 160,000.00 -
8 Chutes Dismantling Nr 8.00 15,000.00 120,000.00 -

1
SMK - WATER SUPPLY PROJECT
PIECE WORK ESTIMATES FOR 2WEEKS

QUANTITY
AMOUNT TSHS AMOUNT TSHS
S/N DESCRIPTION UNIT 1st WEEK 2nd WEEK RATES (1WEEK) (2WEEK)
9 Fixing kickers m 198.00 1,500.00 - 297,000.00

STAFF HOUSE TYPE D3


1 Cutting and bending steels Ton 22000 - -
2 Load, offload and fixing steels Ton 1.91 60000 114,600.00 -
3 Fixing of formwork shutters m2 31.28 5000 156,400.00 -
4 Striping formwork shutters m2 68.95 690 - 47,575.50
5 Concrete placing m3 10.58 15000 158,700.00 -

STAFF HOUSE TYPE D4 - -


1 Cutting and bending steels Ton 22000 - -
2 Load, offload and fixing steels Ton 1.91 60000 - 114,600.00
3 Fixing of formwork shutters m2 68.95 5000 344,750.00 -
4 Striping formwork shutters m2 68.95 690 - 47,575.50
5 Concrete placing m3 10.58 15000 - 158,700.00

STAFF HOUSE TYPE B - -


1 Cutting and bending steels Ton 22000 - -
2 Load, offload and fixing steels Ton 60000 - -
3 Fixing of formwork shutters m2 12.88 5000 64,400.00 -
4 Striping formwork shutters m2 18.00 690 - 12,420.00
5 Concrete placing m3 2.42 15000 36,300.00 -
Subtotal 11,471,778.50 17,429,800.40

Casual labour (10No.) @ days 12,000.00 720,000.00 720,000.00

Supervisor s (2No.) per week 375,000.00 750,000.00 750,000.00

Nelson Tigwela 187,500.00 187,500.00 187,500.00

Total 13,129,278.50 19,087,300.40

2
SMK - WATER SUPPLY PROJECT

MATERIALS ESTIMATES FOR 2WEEKS

WEEK 1 WEEK 2 WEEK1 CEMENT WEEK 2 CEMENT


S/N STRUCTURE CONCRETE M3 STONES (M3) STONES (M3) (TONS) (TONS)

1 INTAKE 169.00 93.60 76.05

2 SLUDGE DRYING BEDS 703 -1A 25.00 6.92 6.92 5.63 5.63

3 SLUDGE DRYING BEDS 700 - 2A 203.00 112.44 91.35

4 CLEAR WATER PIT (BASE) 102.00 56.49 45.90

5 TW PUMPING STATION 473.00 261.98 212.85

6 FILTER # 1 171.39 94.93 77.13

7 STAFF HOUSE TYPE D3 10.58 5.86 4.76

8 STAFF HOUSE TYPE D4 10.58 5.86 4.76

9 STAFF HOUSE TYPE B 2.42 1.34 1.09

SUBTOTAL 183.054 463.295 148.725 376.412

ADD 5% WASTE 9.153 23.165 7.436 18.821

TOTAL 192.207 486.460 156.161 395.232

Note Sand available on site


stones balance on site-219m3
Cement balance on site-75tons
Stones m3/m3 0.5538694992
cements kgs/m3 450
SMK - WATER SUPPLY PROJECT From To
PIECE WORK ESTIMATES FOR 2WEEKS 15-May-17 30-May-17

QUANTITY AMOUNT TSHS


S/N DESCRIPTION UNIT 2 WEEKS RATES (2WEEK)
FLOW SPLITTING CHAMBER WALLS

1 Load, offload and fixing steels to walls Ton 4.00 60,000.00 240,000.00

2 Cutting and bending steels Ton 4.00 22,000.00 88,000.00

3 Fixing of formwork shutters m2 226.00 5,000.00 1,130,000.00

4 Striping formwork shutters m2 226.00 690.00 155,940.00

5 Concrete placing m3 33.00 15,000.00 495,000.00

6 Chutes construction Nr 4.00 20,000.00 80,000.00

7 Chutes Dismantling Nr 4.00 15,000.00 60,000.00

8 Platform construction m 20.00 1,400.00 28,000.00

SLUDGE PIT WALLS

1 Load, offload and fixing steels to walls Ton 2.68 60,000.00 160,800.00

2 Cutting and bending steels Ton 2.68 22,000.00 58,960.00

3 Fixing of formwork shutters m2 128.00 5,000.00 640,000.00

4 Striping formwork shutters m2 128.00 690.00 88,320.00

5 Concrete placing m3 28.00 15,000.00 420,000.00

6 Chutes construction Nr 4.00 20,000.00 80,000.00

7 Chutes Dismantling Nr 4.00 15,000.00 60,000.00

KISANGARA TANK (base)

1 Load, offload and fixing steels Ton 6.18 60,000.00 370,722.00

2 Cutting and bending steels Ton 40.47 22,000.00 890,340.00

3 Fixing of formwork shutters m2 56.95 5,000.00 284,750.00

4 Striping formwork shutters m2 56.95 690.00 39,295.50

5 Fixing water bar m 162.10 1,000.00 162,100.00

6 Concrete placing m3 133.33 15,000.00 2,000,000.00

7 Chutes construction Nr 6.00 20,000.00 120,000.00

8 Chutes Dismantling Nr 6.00 15,000.00 90,000.00

9 Fixing kickers m 162.10 1,500.00 243,150.00

INTAKE (2ND LIFT)

1 Fixing of formwork shutters m2 221.00 5,000.00 1,105,000.00

2 Striping formwork shutters m2 442.00 690.00 304,980.00

3 Fixing water bar m 8.00 1,000.00 8,000.00

4 Chutes construction Nr 6.00 20,000.00 120,000.00

5 Chutes Dismantling Nr 6.00 15,000.00 90,000.00

6 Fixing Platforms m 90.00 1,500.00 135,000.00

SLUDGE DRYING BEDS 703 -1B WALLS -

1 Cutting and bending steels Ton 18.88 22,000.00 415,298.40

1 Load, offload and fixing steels to walls Ton 25.99 60,000.00 1,559,400.00

2 Fixing of formwork shutters m2 530.40 5,000.00 2,652,000.00

5
SMK - WATER SUPPLY PROJECT From To
PIECE WORK ESTIMATES FOR 2WEEKS 15-May-17 30-May-17

QUANTITY AMOUNT TSHS


S/N DESCRIPTION UNIT 2 WEEKS RATES (2WEEK)

SLUDGE DRYING BEDS 703 -2A WALLS -

1 Fixing of formwork shutters m2 530.40 5,000.00 2,652,000.00

2 Striping formwork shutters m2 1,326.00 690.00 914,940.00

3 Concrete placing m3 81.20 15,000.00 1,218,000.00

4 Chutes construction Nr 5.00 20,000.00 100,000.00

5 Chutes Dismantling Nr 5.00 15,000.00 75,000.00

6 Construction of Platform m 145.20 1,400.00 203,280.00

7 Fixing of formworks to slopping ramp m2 52.50 5,000.00 262,500.00

Load, offload and fixing steels for ramp Ton


8 2.22 60,000.00 133,200.00

FIRTER #1 (Base) -

1 Cutting and bending steels Ton - 22,000.00 -

2 Load, offload and fixing steels Ton 11.55 60,000.00 693,138.00

3 Fixing of formwork shutters m2 83.53 5,000.00 417,650.00

4 Striping formwork shutters m2 83.53 690.00 57,635.70

5 Fixing water bar m 101.19 1,000.00 101,190.00

6 Concrete placing m3 100.00 15,000.00 1,500,000.00

7 Chutes construction Nr 6.00 20,000.00 120,000.00

8 Chutes Dismantling Nr 6.00 15,000.00 90,000.00

9 Fixing kickers m 198.40 1,500.00 297,600.00

FIRTER #3 (Wall) -

1 Cutting and bending steels Ton 29.95 22,000.00 658,820.80

2 Load, offload and fixing steels Ton 25.89 60,000.00 1,553,580.00


-
PUMPING STATION (base)

1 Fixing of formwork shutters m2 3.32 5,000.00 16,600.00

2 Striping formwork shutters m2 66.36 690.00 45,788.40

3 Concrete placing m3 133.33 15,000.00 2,000,000.00

4 Chutes construction Nr 6.00 20,000.00 120,000.00

5 Chutes Dismantling Nr 6.00 15,000.00 90,000.00

6 Fixing water bar m 8.49 1,000.00 8,490.00

7 Fixing kickers m 198.40 1,500.00 297,600.00

STAFF HOUSE TYPE D1,D2&D3 &D4 COLUMNS

Cutting and bending steels for columns Ton


1 2.50 22,000.00 55,000.00
Load, offload and fixing steels for
Ton
2 columns 2.50 60,000.00 150,000.00

6
SMK - WATER SUPPLY PROJECT From To
PIECE WORK ESTIMATES FOR 2WEEKS 15-May-17 30-May-17

QUANTITY AMOUNT TSHS


S/N DESCRIPTION UNIT 2 WEEKS RATES (2WEEK)

3 Fixing of formwork shutters m2 80.00 5,000.00 400,000.00

4 Striping formwork shutters m2 80.00 690.00 55,200.00

5 Concrete placing m3 36.00 15,000.00 540,000.00

6 200mmthick solidblock walls to (D1) m2 - 8,000.00 -

7 200mmthick hollowblock walls to (D1) m2 - 8,000.00 -

8 100mmthick solidblock walls to (D1) m2 - 8,000.00 -

STAFF HOUSE TYPE B -

1 Cutting and bending steels to colums Ton 1.50 22,000.00 33,000.00


Load, offload and fixing steels to
Ton
2 columns 1.50 60,000.00 90,000.00

3 Fixing of formwork shutters m2 - 5,000.00 -

4 Striping formwork shutters m2 - 690.00 -

5 Concrete placing m3 - 15,000.00 -


Subtotal 29,325,268.80

Casual labour (10No.) @ days 12,000.00 1,200,000.00

Supervisor s (2No.) per week 1,500,000.00 1,500,000.00

Nelson Tigwela 375,000.00 375,000.00


Abdul Idd 225,000.00 225,000.00

Total 32,625,268.80

NOTE: The above estimates includes the budget of 2nd week from previous budget amounting Tshs. 19,087,300.40 and this
budget covers from the end of Mid-Month Payment dues (15.05.2017) up to end-Month Payment (30.05.2017)

7
SMK - WATER SUPPLY PROJECT From To
PIECE WORK ESTIMATES FOR 2WEEKS 29-May-17 9-Jun-17

Executed Qty Previous Amount Current Amount


S/N DESCRIPTION UNIT QUANTITY RATES
Previous Current Commulative (Tshs.) (2weeks)
FLOW SPLITTING CHAMBER WALLS
1 Load, offload and fixing steels to walls Ton 4.00 60,000.00 - 4.00 4.00 - 240,000.00
2 Cutting and bending steels Ton 4.00 22,000.00 - 4.00 4.00 - 88,000.00
3 Fixing of formwork shutters m2 226.00 5,000.00 - 226.00 226.00 - 1,130,000.00
4 Striping formwork shutters m2 226.00 690.00 - 226.00 226.00 - 155,940.00
5 Concrete placing m3 33.00 15,000.00 - 33.00 33.00 - 495,000.00
6 Chutes construction Nr 4.00 20,000.00 - 4.00 4.00 - 80,000.00
7 Chutes Dismantling Nr 4.00 15,000.00 - 4.00 4.00 - 60,000.00
8 Platform construction m 20.00 1,400.00 - 20.00 20.00 - 28,000.00
SLUDGE PIT WALLS
1 Load, offload and fixing steels to walls Ton 2.68 60,000.00 - 2.68 2.68 - 160,800.00
2 Cutting and bending steels Ton 2.68 22,000.00 - 2.68 2.68 - 58,960.00
3 Fixing of formwork shutters m2 128.00 5,000.00 - 128.00 128.00 - 640,000.00
4 Striping formwork shutters m2 128.00 690.00 - 128.00 128.00 - 88,320.00
5 Fixing water bar m 4.00 1,000.00 - 4.00 4.00 - 4,000.00
6 Concrete placing m3 28.00 15,000.00 - 28.00 28.00 - 420,000.00
7 Chutes construction Nr 4.00 20,000.00 - 4.00 4.00 - 80,000.00
8 Chutes Dismantling Nr 4.00 15,000.00 - 4.00 4.00 - 60,000.00
9 Platform construction m 10.00 1,400.00 - 10.00 10.00 - 14,000.00
KISANGARA TANK (base)
1 Load, offload and fixing steels to walls Ton 40.47 60,000.00 35.93 - 35.93 2,155,848.00 -
2 Cutting and bending steels Ton 6.18 22,000.00 6.18 - 6.18 135,960.00 -
3 Fixing of formwork shutters m2 56.95 5,000.00 - - - - -
4 Striping formwork shutters m2 56.95 690.00 - - - - -
5 Fixing water bar m 162.10 1,000.00 - - - - -
6 Concrete placing m3 133.33 15,000.00 - - - - -
7 Chutes construction Nr 6.00 20,000.00 - - - - -
8 Chutes Dismantling Nr 6.00 15,000.00 - - - - -
9 Fixing kickers m 162.10 1,500.00 - - - - -
TREATED WATER TANK (1ST LIFT) WALLS

8
SMK - WATER SUPPLY PROJECT From To
PIECE WORK ESTIMATES FOR 2WEEKS 29-May-17 9-Jun-17

Executed Qty Previous Amount Current Amount


S/N DESCRIPTION UNIT QUANTITY RATES
Previous Current Commulative (Tshs.) (2weeks)
1 Fixing of formwork shutters m2 1,206.00 5,000.00 - 1,206.00 1,206.00 - 6,030,000.00
2 Striping formwork shutters m2 1,206.00 690.00 - 1,206.00 1,206.00 - 832,140.00
3 Fixing water bar m 10.10 1,000.00 - 10.10 10.10 - 10,100.00
4 Concrete placing m3 230.21 15,000.00 - 230.21 230.21 - 3,453,150.00
5 Fixing Platforms m 81.05 1,500.00 - 81.05 81.05 - 121,575.00
INTAKE (1&2ND LIFT)
1 Fixing of formwork shutters m2 1,136.61 5,000.00 437.37 699.24 1,136.61 2,186,849.50 3,496,200.00
2 Striping formwork shutters m2 1,136.61 690.00 478.12 699.24 1,177.36 329,902.80 482,475.60
3 Concrete placing m3 129.34 15,000.00 - 129.34 129.34 1,000,000.00 2,000,000.00
4 Chutes construction Nr 8.00 20,000.00 6.00 8.00 14.00 120,000.00 160,000.00
5 Chutes Dismantling Nr 8.00 15,000.00 7.00 8.00 15.00 105,000.00 120,000.00
6 Fixing Platforms m 40.88 1,500.00 90.00 40.88 130.88 135,000.00 61,320.00
SLUDGE DRYING BEDS 703 -1B WALLS
1 Cutting and bending steels Ton 30.51 22,000.00 24.51 6.01 30.51 539,151.80 132,162.80
2 Load, offload and fixing steels to walls Ton 30.51 60,000.00 18.67 11.84 30.51 1,120,308.00 710,550.00
3 Fixing of formwork shutters m2 530.40 5,000.00 - - - - -
SLUDGE DRYING BEDS 700 -2B WALLS
1 Cutting and bending steels Ton 30.51 22,000.00 - 24.41 24.41 - 537,051.68
2 Load, offload and fixing steels to walls Ton 30.51 60,000.00 - 15.26 15.26 - 915,429.00

SLUDGE DRYING BEDS 700 -2A WALLS


1 Fixing of formwork shutters m2 541.45 5,000.00 541.45 - 541.45 2,707,250.00 -
2 Striping formwork shutters m2 541.45 690.00 - 541.45 541.45 - 373,600.50
3 Concrete placing m3 81.20 15,000.00 - 81.20 81.20 - 1,218,000.00
4 Chutes construction Nr 5.00 20,000.00 5.00 5.00 - 100,000.00
5 Chutes Dismantling Nr 5.00 15,000.00 5.00 5.00 - 75,000.00
6 Construction of Platform m 145.20 1,400.00 145.20 145.20 - 203,280.00
7 Fixing of formworks to slopping ramp m2 87.50 5,000.00 52.50 35.00 87.50 262,500.00 175,000.00
8 Load, offload and fixing steels for ramp Ton 3.70 60,000.00 - 3.70 3.70 - 222,000.00

9
SMK - WATER SUPPLY PROJECT From To
PIECE WORK ESTIMATES FOR 2WEEKS 29-May-17 9-Jun-17

Executed Qty Previous Amount Current Amount


S/N DESCRIPTION UNIT QUANTITY RATES
Previous Current Commulative (Tshs.) (2weeks)
FIRTER #1 (Base)
1 Cutting and bending steels Ton - 22,000.00 - - -
2 Load, offload and fixing steels Ton 11.55 60,000.00 11.55 - 11.55 693,138.00 -
3 Fixing of formwork shutters m2 83.53 5,000.00 83.53 - 83.53 417,650.00 -
4 Striping formwork shutters m2 83.53 690.00 83.53 - 83.53 57,635.70 -
5 Fixing water bar m 101.19 1,000.00 101.19 - 101.19 101,190.00 -
6 Concrete placing m3 100.00 15,000.00 - 100.00 100.00 - 1,200,000.00
7 Chutes construction Nr 6.00 20,000.00 6.00 - 6.00 120,000.00 -
8 Chutes Dismantling Nr 6.00 15,000.00 6.00 - 6.00 90,000.00 -
9 Fixing kickers m 198.40 1,500.00 198.40 - 198.40 297,600.00 -

FILTER #2 (Wall)
1 Cutting and bending steels Ton 36.75 22,000.00 - 18.37 18.37 - 404,235.70
2 Load, offload and fixing steels Ton 36.75 60,000.00 - 11.02 11.02 - 661,476.60

FILTER #3 (Wall)
1 Cutting and bending steels Ton 21.63 22,000.00 16.79 4.84 21.63 369,435.00 106,455.80
2 Load, offload and fixing steels Ton 36.75 60,000.00 18.22 18.53 36.75 1,093,086.00 1,111,836.00

PUMPING STATION (base)


1 Fixing of formwork shutters m2 3.32 5,000.00 - 3.32 3.32 - 16,600.00
2 Striping formwork shutters m2 66.36 690.00 - 66.36 66.36 - 45,788.40
3 Concrete placing m3 133.33 15,000.00 - 133.33 133.33 - 2,000,000.00
4 Chutes construction Nr 12.00 20,000.00 - 12.00 12.00 - 240,000.00
5 Chutes Dismantling Nr 12.00 15,000.00 - 12.00 12.00 - 180,000.00
6 Fixing water bar m 8.49 1,000.00 - 8.49 8.49 - 8,490.00
7 Fixing kickers m 198.40 1,500.00 - 198.40 198.40 - 297,600.00

STAFF HOUSE TYPE D2,D3 &D4 COLUMNS


1 Cutting and bending steels for columns Ton 2.50 22,000.00 2.59 - 2.59 56,980.00 -
Load, offload and fixing steels for
2 Ton 2.50 60,000.00 2.59 - 2.59 155,400.00 -
columns

10
SMK - WATER SUPPLY PROJECT From To
PIECE WORK ESTIMATES FOR 2WEEKS 29-May-17 9-Jun-17

Executed Qty Previous Amount Current Amount


S/N DESCRIPTION UNIT QUANTITY RATES
Previous Current Commulative (Tshs.) (2weeks)
3 Fixing of formwork shutters m2 80.00 5,000.00 - 80.00 80.00 - 400,000.00
4 Striping formwork shutters m2 80.00 690.00 - 80.00 80.00 - 55,200.00
5 Concrete placing m3 36.00 15,000.00 - 36.00 36.00 - 540,000.00
150mm thick Concrete Bed to (D2 &
6 m3 14.98 15,000.00 - 14.98 14.98 - 224,640.00
D3)
7 200mmthick hollowblock walls to (D2) m2 - 8,000.00 - - - - -
8 100mmthick solidblock walls to (D2) m2 - 8,000.00 - - - - -

STAFF HOUSE TYPE B


Cutting and bending steels to colums &
1 Ton 2.30 22,000.00 - 2.30 2.30 - 50,600.00
Ground Beam
Load, offload and fixing steels to
2 Ton 2.30 60,000.00 - 2.30 2.30 - 138,000.00
columns & Ground Beam
Fixing of formwork shutters to ground
3 m2 - 5,000.00 - - - - -
beam
4 Striping formwork shutters m2 - 690.00 - - - - -
5 Concrete placing m3 - 15,000.00 - - - - -
Subtotal 14,249,884.80 32,912,977.08

Contigency (15% of executed works) 4,936,946.56

Casual labour (10No.) @ days 12,000.00 1,200,000.00 1,200,000.00

Supervisor s (2No.) per week 1,500,000.00 1,500,000.00 1,500,000.00

Nelson Tigwela 375,000.00 375,000.00 375,000.00


Abdul Idd 225,000.00 225,000.00 225,000.00

Total 17,549,884.80 41,149,923.64

The previous Budget for the payment up to 30.05.2017 wasTshs. 32,625,268.80, Actual estimated value of Piece Work Payment from 15.05.2017 to 30.05.2017
NOTE:
is Tshs. 17,549,884.80

Estimated Actual Balance


Unit
Amount Amount Amount
Previous Budget up to 30.05.2017
Tshs. 32,625,268.80 17,549,884.80 15,075,384.00

Current Budget up to 15.06.2017 Tshs. 41,149,923.64

11
SMK - WATER SUPPLY PROJECT From To
PIECE WORK ESTIMATES FOR 2WEEKS 29-May-17 9-Jun-17

Executed Qty Previous Amount Current Amount


S/N DESCRIPTION UNIT QUANTITY RATES
Previous Current Commulative (Tshs.) (2weeks)

Less: Amount in Balance Tshs. 15,075,384.00

Total Budget Amount to be paid on


Tshs. 26,074,539.64
15.06.2017

12
SMK - WATER SUPPLY PROJECT
PIECE WORK RATES.
ITEM ACTIVITY DESCRIPTION Unit RATE TShs
1 Fixing of reinforcements to base Ton 60,000.00

2 Cutting & Bending steels Ton 22,000.00

3 Fixing formwork to heigths not exceeding 2m high. M2 5,000.00

4 Fixing formwork to heigths exceeding 2m high. M2 7,500.00

5 Striping of formwork to height not exceeding 2m high M2 690.00

6 Striping of formwork to height exceeding 2m high M2 1,200.00

7 Fixing formwork to kicker (less than 300mm thick) M 1,500.00

8 Chute assembling Nr 20,000.00

9 Chute dismatling Nr 15,000.00

10 Fixing Water bar M 1,000.00

11 Concrete placing M3 15,000.00

13 Construction of platform M 1,400.00

Boxing out for pipes with diameter greater than


14 Nr 20,000.00
1000mm

Boxing out for pipes with diameter greater than


15 Nr 17,000.00
500mm, but less than 1000mm

Boxing out for pipes with diameter greater than


16 Nr 15,000.00
100mm, but less than 500mm
Construction of Block/brick walls irrespective of
17 m2 8,000.00
thickness, type and height
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 8-Jun-17 22-Jun-17

Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
FLOW SPLITTING CHAMBER WALLS
1 Load, offload and fixing steels to walls Ton 4.00 60,000.00 240,000.00
2 Cutting and bending steels Ton 4.00 22,000.00 88,000.00
3 Fixing of formwork shutters m2 226.00 7,500.00 1,695,000.00
4 Striping formwork shutters m2 226.00 1,200.00 271,200.00
5 Concrete placing m3 33.00 15,000.00 495,000.00
6 Chutes construction Nr 4.00 20,000.00 80,000.00
7 Chutes Dismantling Nr 4.00 15,000.00 60,000.00
8 Platform construction m 20.00 1,400.00 28,000.00
SLUDGE PIT WALLS
1 Fixing of formwork shutters m2 128.00 7,500.00 960,000.00
2 Striping formwork shutters m2 128.00 1,200.00 153,600.00
3 Fixing water bar m 4.00 1,000.00 4,000.00
4 Concrete placing m3 28.00 15,000.00 420,000.00
5 Chutes construction Nr 4.00 20,000.00 80,000.00
6 Chutes Dismantling Nr 4.00 15,000.00 60,000.00
7 Platform construction m 10.00 1,400.00 14,000.00
KISANGARA TANK (base)
1 Fixing of formwork shutters m2 56.95 5,000.00 284,750.00
2 Fixing water bar m 162.10 1,000.00 162,100.00
3 Fixing kickers m 162.10 1,500.00 243,150.00
TREATED WATER TANK (1ST LIFT) WALLS
1 Fixing of formwork shutters m2 482.40 7,500.00 3,618,000.00
2 Striping formwork shutters m2 1,206.00 1,200.00 1,447,200.00
3 Fixing water bar m 10.10 1,000.00 10,100.00
4 Concrete placing m3 230.21 15,000.00 3,453,150.00
5 Fixing Platforms m 81.05 1,500.00 121,575.00
INTAKE (1&2ND LIFT AND 3RD LIFT)
1 Fixing of formwork shutters m2 87.75 7,500.00 658,125.00
2 Striping formwork shutters m2 437.37 1,200.00 524,844.00
3 Concrete placing m3 106.00 15,000.00 1,590,000.00
4 Chutes construction Nr 8.00 20,000.00 160,000.00
5 Chutes Dismantling Nr 8.00 15,000.00 120,000.00
6 Fixing Platforms m 40.88 1,500.00 61,320.00
SLUDGE DRYING BEDS 703 -1A MANHOLES (Bases)
1 Cutting and bending steels Ton 5.00 22,000.00 110,000.00
2 Load, offload and fixing steels to walls Ton 5.00 60,000.00 300,000.00
3 Fixing of formwork shutters m2 32.00 5,000.00 160,000.00
3 Concrete placing m3 16.00 15,000.00 240,000.00
4 Chutes construction Nr 10.00 20,000.00 200,000.00
5 Chutes Dismantling Nr 10.00 15,000.00 150,000.00

14
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 8-Jun-17 22-Jun-17

Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
6 Fixing Platforms m 90.00 1,500.00 135,000.00

SLUDGE DRYING BEDS 700 -2A ROOF


1 Fixing of formworks to slopping ramp m2 35.00 5,000.00 175,000.00
2 Load, offload and fixing steels for ramp Ton 3.70 60,000.00 222,000.00

FILTER #3 (Wall)
1 Fixing of formwork shutters m2 1,100.00 7,500.00 8,250,000.00
2 Concrete placing m3 276.00 15,000.00 4,140,000.00
3 Chutes construction Nr 4.00 20,000.00 80,000.00
4 Chutes Dismantling Nr 4.00 15,000.00 60,000.00
5 Fixing water bar m 74.50 1,000.00 74,500.00

PUMPING STATION (Walls)


1 Cutting and bending steels for Walls Ton 50.00 22,000.00 1,100,000.00

2 Load, offload and fixing steels for Walls Ton 20.00 60,000.00 1,200,000.00
3 Fixing of formwork shutters m2 450.00 7,500.00 3,375,000.00
-
STAFF HOUSE TYPE D3 &D4 COLUMNS -
1 Fixing of formwork shutters m2 80.00 5,000.00 400,000.00
2 Striping formwork shutters m2 80.00 690.00 55,200.00
3 Concrete placing m3 36.00 15,000.00 540,000.00
4 150mm thick Concrete Bed to (D2 & D3) m3 14.98 15,000.00 224,640.00
5 200mmthick hollowblock walls to (D2) m2 136.29 8,000.00 1,090,320.00
6 100mmthick solidblock walls to (D2) m2 - 8,000.00 -

STAFF HOUSE TYPE B


Cutting and bending steels to colums &
1 Ton 2.30 22,000.00 50,600.00
Ground Beam
Load, offload and fixing steels to columns &
2 Ton 2.30 60,000.00 138,000.00
Ground Beam
3 Fixing of formwork shutters to ground beam m2 62.50 5,000.00 312,500.00

4 Striping formwork shutters m2 62.50 690.00 43,125.00


5 Concrete placing Ground beam m3 9.45 15,000.00 141,750.00
CHEMICAL BUILDING
Cutting and bending steels to to bases,
1 Ton 7.67 22,000.00 168,740.00
Stub columns & Ground Beam
Load, offload and fixing steels to bases,
2 Ton 7.67 60,000.00 460,200.00
Stub columns & Ground Beam
3 Fixing of formwork shutters to Bases m2 49.60 5,000.00 248,000.00
4 Fixing of formwork shutters to Stub Columns m2 165.11 5,000.00 825,550.00

5 Fixing of formwork shutters to ground beam m2 85.00 5,000.00 425,000.00

6 Striping formwork shutters m2 299.71 690.00 206,799.90

15
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 8-Jun-17 22-Jun-17

Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
7 Concrete placing to Bases of Columns m3 19.00 15,000.00 285,000.00

8 Concrete placing Ground to Stub Columns m3 3.24 15,000.00 48,600.00

9 Concrete placing Ground beam m3 12.64 15,000.00 189,600.00

Subtotal 42,928,238.90

Casual labour (10No.) @ days 12,000.00 1,200,000.00

Supervisor s (2No.) per week 1,500,000.00 1,500,000.00

Nelson Tigwela 375,000.00 375,000.00


Abdul Idd 225,000.00 225,000.00

Total 46,228,238.90

Total required amount for the works done by piece work from 8th June 2017 to
Tshs. 46,228,238.90
22nd June 2017

16
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 22-Jun-17 15-Jul-17

Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
FLOW SPLITTING CHAMBER WALLS & ROOF
Load, offload and fixing steels to Suspended walls
1 Ton 2.20 60,000.00 132,000.00
and Slabs
Cutting and bending steels to Suspended walls and
2 Ton 2.00 22,000.00 44,000.00
Slabs
Fixing of formwork shuttersto Suspended walls and
3 m2 - 7,500.00 -
Slabs
Striping formwork shutters to Suspended walls and
4 m2 - 1,200.00 -
Slabs
5 Concrete placing to Suspended walls and Slabs m3 - 8,500.00 -
6 Platform construction m - 1,400.00 -
SLUDGE PIT WALLS & DECK BASE
1 Load, offload and fixing steels to walls Ton - 60,000.00 -
2 Cutting and bending steels Ton - 22,000.00 -
3 Fixing of formwork shutters m2 - 7,500.00 -
4 Striping formwork shutters m2 10.00 1,200.00 12,000.00
5 Concrete placing m3 - 8,500.00 -
6 Platform construction m - 1,400.00 -
TREATED WATER TANK (4th & 5th LIFT) WALLS
1 Fixing of formwork shutters>2m m2 253.68 7,500.00 1,902,600.00
2 Fixing of formwork shutters<2m m2 181.20 5,000.00 906,000.00
3 Striping formwork shutters.>2m m2 253.68 1,200.00 304,416.00
4 Striping formwork shutters.<2m m2 181.20 690.00 125,028.00
5 Fixing water bar and Concrete Stop m 28.80 4,000.00 115,200.00
6 Concrete placing m3 - 8,500.00 -
7 Fixing Platforms m 81.05 1,500.00 121,575.00
Boxing out for pipes with diameter greater than
8 Nr 4.00 20,000.00 80,000.00
1000mm
INTAKE SUSPENDED SLAB & STAIRS
Load, offload and fixing steels to Suspended Slabs
1 Ton - 60,000.00 -
and stairs
Cutting and bending steels to Suspended Slabs and
2 Ton - 22,000.00 -
stairs
Fixing of formwork to soffits suspended slab and
3 m2 320.00 7,500.00 2,400,000.00
stairs
Striping formwork shutters to soffits suspended slab
4 m2 - 1,200.00 -
and stairs
5 Concrete placing to Suspended Slabs and stairs m3 - 8,500.00 -
6 Chutes construction Nr - 20,000.00 -
7 Chutes Dismantling Nr - 15,000.00 -
8 Fixing Platforms m 59.00 1,500.00 88,500.00
SLUDGE DRYING BEDS 703 -1A MANHOLES (Bases)
1 Cutting and bending steels Ton 5.00 22,000.00 110,000.00
2 Load, offload and fixing steels to walls Ton 5.00 60,000.00 300,000.00
3 Fixing of formwork shutters m2 32.00 5,000.00 160,000.00
3 Concrete placing m3 - 8,500.00 -
4 Chutes construction Nr - 20,000.00 -
5 Chutes Dismantling Nr - 15,000.00 -
6 Fixing Platforms m - 1,500.00 -

17
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 22-Jun-17 15-Jul-17

Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
SLUDGE DRYING BEDS 700 -2A MANHOLES (Bases)
1 Cutting and bending steels Ton - 22,000.00 -
2 Load, offload and fixing steels to walls Ton - 60,000.00 -
3 Fixing of formwork shutters m2 - 5,000.00 -
3 Concrete placing m3 - 8,500.00 -
4 Chutes construction Nr - 20,000.00 -
5 Chutes Dismantling Nr - 15,000.00 -
6 Fixing Platforms m - 1,500.00 -

FILTER #2 (Wall)
1 Cutting and bending steels Ton - 22,000.00
2 Load, offload and fixing steels Ton 19.86 60,000.00 1,191,600.00
FILTER #3 (Wall)
1 Fixing of formwork shutters >2m high m2 156.45 7,500.00 1,173,375.00
2 Fixing of formwork shutters <2m high m2 63.80 5,000.00 319,000.00
3 Stripping of formwork shutters >2m high m2 - 1,200.00 -
4 Sripping of formwork shutters <2m high m2 - 690.00 -
5 Concrete placing m3 - 8,500.00 -
6 Chutes construction Nr - 20,000.00 -
7 Chutes Dismantling Nr - 15,000.00 -
8 Fixing water bar m 90.00 1,000.00 90,000.00

TREATED WATERPUMPING STATION (Walls Tankn Area)


1 Cutting and bending steels for Walls Ton 5.70 22,000.00 125,400.00
2 Load, offload and fixing steels for Walls Ton 18.60 60,000.00 1,116,000.00
3 Fixing of formwork shutters>2M m2 112.00 7,500.00 840,000.00
4 Fixing of formwork shutters<2M m2 320.00 5,000.00 1,600,000.00
5 Stripping of formwork shutters>2M m2 - 1,200.00 -
6 Sripping of formwork shutters<2M m2 - 690.00 -
7 Concrete placing tank area 2.7 m high m3 - 8,500.00 -

-
STAFF HOUSE TYPE D2, D3 &D4 Walls -
1 Fixing of formwork shutters m2 -
2 Striping formwork shutters m2 -
3 Concrete placing m3 - 8,500.00 -
4 150mm thick Concrete Bed to (D2 & D3) m3 - 8,500.00 -
5 200mmthick hollowblock walls to (D2&D3) m2 - 8,000.00 -
6 100mmthick solidblock walls to (D2) m2 - 8,000.00 -

STAFF HOUSE TYPE B

1 Cutting and bending steels to colums & Ground Beam Ton - 22,000.00

Load, offload and fixing steels to columns & Ground


2 Ton - 60,000.00 -
Beam
3 Fixing of formwork shutters to ground beam m2 62.50 5,000.00 312,500.00
4 Striping formwork shutters m2 62.50 690.00 43,125.00
5 Concrete placing Ground beam m3 - 8,500.00 -
CHEMICAL BUILDING

18
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 22-Jun-17 15-Jul-17

Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
Cutting and bending steels to to bases, Stub columns
1 Ton 7.67 22,000.00 168,740.00
& Ground Beam
Load, offload and fixing steels to bases, Stub columns
2 Ton 7.67 60,000.00 460,200.00
& Ground Beam
3 Fixing of formwork shutters to Bases m2 - 5,000.00 -
4 Fixing of formwork shutters to Stub Columns m2 165.11 5,000.00 825,550.00
5 Fixing of formwork shutters to ground beam m2 85.00 5,000.00 425,000.00
6 Striping formwork shutters m2 250.11 690.00 172,575.90
7 Concrete placing to Bases of Columns m3 - 8,500.00 -
8 Concrete placing Ground to Stub Columns m3 - 8,500.00 -
9 Concrete placing Ground beam m3 - 8,500.00 -
ADIMINSTRATION BUILDING -
Cutting and bending steels to colum footing,Stub
1 Ton 4.00 22,000.00 88,000.00
colums & Ground Beam
Cutting and bending steels to colum footing,Stub
2 Ton 4.00 60,000.00 240,000.00
colums & Ground Beam
3 Fixing of formwork shutters to ground beam m2 - 5,000.00 -
4 Striping formwork shutters to ground beam m2 - 690.00 -
Fixing of formwork shutters to Base, Stub columns
5 m2 - 5,000.00 -
and Columns
Fixing of formwork shutters to Base, Stub columns
6 m2 - 5,000.00 -
and Columns
Concrete placing Ground beam, Footing, stub and
5 m3 - 8,500.00 -
columns

Subtotal 15,992,384.90

Casual labour (10No.) @ days 12,000.00 1,200,000.00


Supervisor s (2No.) per week 1,500,000.00 1,500,000.00
Nelson Tigwela 375,000.00 375,000.00
Abdul Idd 225,000.00 225,000.00

Total 19,292,384.90

Total required amount for the works done by piece work from 22nd June 2017 to 15th
Tshs. 19,292,384.90
July 2017

19
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 16-Jul-17 30-Jul-17

Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
FLOW SPLITTING CHAMBER WALLS & ROOF
Load, offload and fixing steels to Suspended walls
1 Ton 2.00 60,000.00 120,000.00
and Slabs
Cutting and bending steels to Suspended walls and
2 Ton 2.00 22,000.00 44,000.00
Slabs
Fixing of formwork shuttersto Suspended walls and
3 m2 34.79 7,500.00 260,925.00
Slabs
Striping formwork shutters to Suspended walls and
4 m2 34.79 1,200.00 41,748.00
Slabs
5 Concrete placing to Suspended walls and Slabs m3 4.95 8,500.00 42,075.00
6 Platform construction m 20.00 1,400.00 28,000.00
7 Waterproof priming to external walls m2 58.00 2,000.00 116,000.00
8 Elasphalt waterproof matrials to external walls m2 58.00 3,500.00 203,000.00
SLUDGE PIT WALLS & DECK BASE
1 Waterproofing priming to the walls Grid line A-B m2 43.86 2,000.00 87,720.00
Elasphalt waterproof matrials to external walls Grid
2 m2 43.86 3,500.00 153,510.00
line A-B
3 Load, offload and fixing steels to walls Ton 2.50 60,000.00 150,000.00
4 Cutting and bending steels Ton 2.50 22,000.00 55,000.00
5 Fixing of formwork shutters m2 88.00 7,500.00 660,000.00
6 Striping formwork shutters m2 88.00 1,200.00 105,600.00
7 Concrete placing m3 10.56 8,500.00 89,760.00
8 Platform construction m 15.00 1,400.00 21,000.00
TREATED WATER TANK (5th & 6th LIFT) WALLS
1 Fixing of formwork shutters>2m m2 211.40 7,500.00 1,585,500.00
2 Fixing of formwork shutters<2m m2 151.00 5,000.00 755,000.00
3 Striping formwork shutters.>2m m2 211.40 1,200.00 253,680.00
4 Striping formwork shutters.<2m m2 151.00 690.00 104,190.00
2 Fixing water bar and Concrete Stop m 28.80 4,000.00 115,200.00
3 Concrete placing m3 27.81 8,500.00 236,385.00
4 Fixing Platforms m 81.05 1,500.00 121,575.00
Boxing out for pipes with diameter greater than
5 Nr 4.00 20,000.00 80,000.00
1000mm
3 Waterproof priming to external walls m2 143.70 2,000.00 287,400.00
4 Elasphalt waterproof matrials to external walls m2 143.70 3,500.00 502,950.00
INTAKE SUSPENDED SLAB & STAIRS
Load, offload and fixing steels to Suspended Slabs
1 Ton 20.00 60,000.00 1,200,000.00
and stairs
Cutting and bending steels to Suspended Slabs and
2 Ton 20.00 22,000.00 440,000.00
stairs
Fixing of formwork to soffits suspended slab and
3 m2 160.00 7,500.00 1,200,000.00
stairs
Striping formwork shutters to soffits suspended slab
4 m2 160.00 1,200.00 192,000.00
and stairs
5 Concrete placing to Suspended Slabs and stairs m3 92.00 8,500.00 782,000.00
6 Chutes construction Nr 4.00 20,000.00 80,000.00
7 Chutes Dismantling Nr 4.00 15,000.00 60,000.00
8 Fixing Platforms m 20.00 1,500.00 30,000.00
9 Waterproof priming to external walls m2 244.00 2,000.00 488,000.00
10 Elasphalt waterproof matrials to external walls m2 244.00 3,500.00 854,000.00
11 Construction of Riprap to bellmounth m2 375.00 7,500.00 2,812,500.00

20
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 16-Jul-17 30-Jul-17

Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
SLUDGE DRYING BEDS 703
Cutting and bending steels to Manhole (Bases)- 10
1 Ton 5.50 22,000.00 121,000.00
No
Load, offload and fixing steels to Manhole (Bases) -
2 Ton 5.50 60,000.00 330,000.00
10 No
Fixing of formwork shutters to Manhole (Bases) -10
3 m2 32.00 5,000.00 160,000.00
No
4 Concrete placing to Manhole (Bases)- 10 No m3 16.00 8,500.00 136,000.00
5 Chutes construction Nr 10.00 20,000.00 200,000.00
6 Chutes Dismantling Nr 10.00 15,000.00 150,000.00
7 Fixing Platforms m 90.00 1,500.00 135,000.00

SLUDGE DRYING BEDS 700 -2A


Cutting and bending steels to Manhole (Bases)- 10
1 Ton 5.00 22,000.00 110,000.00
No
Load, offload and fixing steels to Manhole (Bases) -
2 Ton 5.00 60,000.00 300,000.00
10 No
Fixing of formwork shutters to Manhole (Bases) -10
3 m2 32.00 5,000.00 160,000.00
No
3 Concrete placing to Manhole (Bases)- 10 No m3 16.00 8,500.00 136,000.00
4 Chutes construction Nr 10.00 20,000.00 200,000.00
5 Chutes Dismantling Nr 10.00 15,000.00 150,000.00
6 Fixing Platforms m 90.00 1,500.00 135,000.00
9 Waterproof priming to external walls m2 213.20 2,000.00 426,400.00
10 Elasphalt waterproof matrials to external walls m2 213.20 3,500.00 746,200.00

FILTER #2 (Wall)
1 Load, offload and fixing steels Ton 9.93 60,000.00 595,800.00
2 Fixing of formwork shutters >2m high m2 223.50 7,500.00 1,676,250.00
3 Fixing of formwork shutters <2m high m2 159.50 5,000.00 797,500.00
4 Stripping of formwork shutters >2m high m2 223.50 1,200.00 268,200.00
5 Sripping of formwork shutters <2m high m2 159.50 690.00 110,055.00
6 Concrete placing m3 99.00 8,500.00 841,500.00
7 Chutes construction Nr 4.00 20,000.00 80,000.00
8 Chutes Dismantling Nr 4.00 15,000.00 60,000.00
9 Fixing water bar m 90.00 1,000.00 90,000.00
FILTER #3 (Wall)
1 Fixing of formwork shutters >2m high m2 268.20 7,500.00 2,011,500.00
2 Fixing of formwork shutters <2m high m2 191.40 5,000.00 957,000.00
3 Stripping of formwork shutters >2m high m2 268.20 1,200.00 321,840.00
4 Sripping of formwork shutters <2m high m2 191.40 690.00 132,066.00
5 Concrete placing m3 99.00 8,500.00 841,500.00
6 Chutes construction Nr 4.00 20,000.00 80,000.00
7 Chutes Dismantling Nr 4.00 15,000.00 60,000.00
8 Fixing water bar m 90.00 1,000.00 90,000.00

TREATED WATERPUMPING STATION (Walls Tank Area)


1 Cutting and bending steels for Walls Ton 27.90 22,000.00 613,800.00
2 Load, offload and fixing steels for Walls Ton 27.90 60,000.00 1,674,000.00
3 Fixing of formwork shutters>2M m2 140.00 7,500.00 1,050,000.00
4 Fixing of formwork shutters<2M m2 400.00 5,000.00 2,000,000.00

21
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 16-Jul-17 30-Jul-17

Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
5 Stripping of formwork shutters>2M m2 140.00 1,200.00 168,000.00
6 Sripping of formwork shutters<2M m2 400.00 690.00 276,000.00
7 Concrete placing tank area 4.2 m high m3 149.44 8,500.00 1,270,277.40

-
STAFF HOUSE TYPE D1, D2, D3 &D4 Walls -
1 Fixing of formwork shutters to columns -D1 m2 58.80 5,000.00 294,000.00
2 Striping formwork shutters to columns -D1 m2 58.80 5,000.00 294,000.00
3 Concrete placing to columns -D1 m3 5.04 8,500.00 42,840.00
4 150mm thick Concrete Bed to (D2 & D3) m3 14.98 8,500.00 127,296.00
5 200mmthick hollowblock walls to (D2&D3) m2 272.58 8,000.00 2,180,640.00
6 100mmthick solidblock walls to (D2) m2 - 8,000.00 -

STAFF HOUSE TYPE B (Columns)


1 Cutting and bending steels Ton 2.45 22,000.00 53,900.00
2 Load, offload and fixing steels to columns Ton 2.45 60,000.00 147,000.00
3 Fixing of formwork shutters to columns m2 66.00 5,000.00 330,000.00
4 Striping formwork shutters to columns m2 66.00 690.00 45,540.00
5 Concrete placing to columns m3 6.12 8,500.00 52,020.00
CHEMICAL BUILDING
1 Cutting and bending steels to columns Ton 2.70 22,000.00 59,400.00
2 Load, offload and fixing steels to columns Ton 2.70 60,000.00 162,000.00
3 Fixing of formwork shutters to columns m2 75.60 5,000.00 378,000.00
4 Striping formwork shutters of ground beam m2 85.00 690.00 58,650.00
5 Striping formwork shutters of columns m2 75.60 690.00 52,164.00
6 Concrete placing to columns m3 6.48 8,500.00 55,080.00
CHLORINATION BUILDING
1 Cutting and bending steels to Ground Beam Ton 3.50 22,000.00 77,000.00
2 Cutting and bending steels to Ground Beam Ton 3.50 60,000.00 210,000.00
3 Fixing of formwork shutters to ground beam m2 91.36 5,000.00 456,800.00
4 Striping formwork shutters to ground beam m2 91.36 690.00 63,038.40
Concrete placing Ground beam, Footing, stub and
5 m3 11.13 8,500.00 94,605.00
columns
ADIMINSTRATION BUILDING
Cutting and bending steels to colum footing,Stub
1 Ton 4.00 22,000.00 88,000.00
colums & Ground Beam
Cutting and bending steels to colum footing,Stub
2 Ton 4.00 60,000.00 240,000.00
colums & Ground Beam
3 Fixing of formwork shutters to ground beam m2 92.85 5,000.00 464,250.00
4 Striping formwork shutters to ground beam m2 92.85 690.00 64,066.50
Fixing of formwork shutters to Base, Stub columns
5 m2 103.00 5,000.00 515,000.00
and Columns
Fixing of formwork shutters to Base, Stub columns
6 m2 103.00 5,000.00 515,000.00
and Columns
Concrete placing Ground beam, Footing, stub and
7 m3 29.00 8,500.00 246,500.00
columns

Subtotal 41,386,396.30

Casual labour (10No.) @ days 12,000.00 1,200,000.00


Supervisor s (2No.) per week 1,500,000.00 1,500,000.00
Nelson Tigwela 375,000.00 375,000.00
Abdul Idd 225,000.00 225,000.00

22
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 16-Jul-17 30-Jul-17

Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
Total 44,686,396.30

Total required amount for the works done by piece work up to 30th July 2017 Tshs. 44,686,396.30

23
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 22-Jul-17 15-Aug-17

Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
SLUDGE PIT WALLS & DECK BASE

1 Load, offload and fixing steels to walls and deck base Ton 2.50 60,000.00 150,000.00

2 Cutting and bending steels to walls and deck base Ton 2.50 22,000.00 55,000.00
3 Fixing of formwork shutters to walls and deck base m2 88.00 5,000.00 440,000.00
4 Striping formwork shutters to walls and deck base m2 88.00 1,200.00 105,600.00
5 Concrete placing m3 10.56 8,500.00 89,760.00
6 Platform construction m 15.00 1,400.00 21,000.00
TREATED WATER TANK SUSPENDED SLAB DECK
1 Cutting and bending steels to suspended slab Ton 10.00 22,000.00 220,000.00
2 Load, offload and fixing steels to suspended slab Ton 10.00 60,000.00 600,000.00
3 Fixing of formwork to soffits suspended slab m2 529.24 7,500.00 3,969,300.00
INTAKE COLUMNS
1 Load, offload and fixing steels to columns Ton 2.50 60,000.00 150,000.00
2 Fixing of formwork shutters to columns m2 128.96 7,500.00 967,200.00
Striping formwork shutters to soffits suspended slab
3 m2 320.00 1,200.00 384,000.00
and stairs
Construction of Stone mason wall/ Rubble wall
4 m3 79.70 25,000.00 1,992,500.00
500mm thick to bellmounth
5 Construction of Riprap to bellmounth m2 126.40 7,500.00 948,000.00

FILTER #1 (Wall)
Load, offload and fixing steels to walls, starter bars
1 Ton 1,072,440.00
and deck 17.87 60,000.00
2 Fixing of formwork shutters >2m high m2 156.45 7,500.00 1,173,375.00
3 Fixing of formwork shutters <2m high m2 111.65 5,000.00 558,250.00
4 Stripping of formwork shutters >2m high m2 78.23 1,200.00 93,870.00
5 Sripping of formwork shutters <2m high m2 55.83 690.00 38,519.25
6 Concrete placing m3 99.00 8,500.00 841,500.00
FILTER #2 (Wall)
1 Load, offload and fixing steels Ton 11.92 60,000.00 714,960.00
2 Fixing of formwork shutters >2m high m2 268.20 7,500.00 2,011,500.00
3 Fixing of formwork shutters <2m high m2 191.40 5,000.00 957,000.00
4 Stripping of formwork shutters >2m high m2 134.10 1,200.00 160,920.00
5 Sripping of formwork shutters <2m high m2 95.70 690.00 66,033.00
6 Concrete placing 2nd pour m3 99.00 8,500.00 841,500.00
FILTER #3 (Wall)
1 Fixing of formwork shutters >2m high m2 223.50 7,500.00 1,676,250.00
2 Fixing of formwork shutters <2m high m2 159.50 5,000.00 797,500.00
3 Stripping of formwork shutters >2m high m2 111.75 1,200.00 134,100.00
4 Sripping of formwork shutters <2m high m2 79.75 690.00 55,027.50
5 Concrete placing m3 99.00 8,500.00 841,500.00

TREATED WATERPUMPING STATION Walls


1 Load, offload and fixing steels for Walls Ton 12.40 60,000.00 744,000.00
2 Fixing of formwork shutters>2M m2 104.82 7,500.00 786,159.00
3 Fixing of formwork shutters<2M m2 95.29 5,000.00 476,460.00
4 Stripping of formwork shutters>2M m2 104.82 1,200.00 125,785.44
5 Sripping of formwork shutters<2M m2 95.29 690.00 65,751.48

24
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 22-Jul-17 15-Aug-17

Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
6 Concrete placing 4.2 m high m3 131.94 8,500.00 1,121,479.80

-
STAFF HOUSE TYPE D1, D2, D3 &D4 Walls -
1 Fixing of formwork shutters to columns -D1 m2 58.80 5,000.00 294,000.00
2 Striping formwork shutters to columns -D1 m2 58.80 5,000.00 294,000.00
3 150mm thick Concrete Bed to (D1-D4) m3 29.95 8,500.00 254,592.00
4 200mmthick hollowblock walls to (D3&D4) m2 272.58 8,000.00 2,180,640.00
5 100mmthick solidblock walls to (D2) m2 - 8,000.00 -

STAFF HOUSE TYPE B


1 150mm thick Concrete Bed m3 21.60 8,500.00 183,600.00
2 200mmthick hollowblock walls m2 113.77 8,000.00 910,137.60
3 100mmthick solidblock walls m2 10.66 8,000.00 85,284.00
CHEMICAL BUILDING
1 150mm thick Concrete Bed m3 46.74 8,500.00 397,290.00
2 Fixing of formwork shutters to columns m2 75.60 5,000.00 378,000.00
3 Striping formwork shutters of columns m2 75.60 690.00 52,164.00
4 Concrete placing to columns m3 6.48 8,500.00 55,080.00
CHLORINATION BUILDING
1 Cutting and bending steels to columns Ton 2.80 22,000.00 61,600.00
2 Load, offload and fixing steels to columns Ton 2.80 60,000.00 168,000.00
3 Fixing of formwork shutters to columns m2 67.20 5,000.00 336,000.00
4 Striping formwork shutters of ground beam m2 85.00 690.00 58,650.00
5 150mm thick Concrete Bed m3 49.76 8,500.00 422,994.00
6 Concrete placing Ground beam and columns m3 15.00 8,500.00 127,500.00
ADIMINSTRATION BUILDING
Cutting and bending steels to colum footing,Stub
1 Ton 4.00 22,000.00 88,000.00
colums & Ground Beam
Cutting and bending steels to colum footing,Stub
2 Ton 4.00 60,000.00 240,000.00
colums & Ground Beam
3 Fixing of formwork shutters to ground beam m2 92.85 5,000.00 464,250.00
4 Striping formwork shutters to ground beam m2 92.85 690.00 64,066.50
Fixing of formwork shutters to Base, Stub columns
5 m2 103.00 5,000.00 515,000.00
and Columns
Fixing of formwork shutters to Base, Stub columns
6 m2 103.00 5,000.00 515,000.00
and Columns
Concrete placing Ground beam, Footing, stub and
7 m3 29.00 8,500.00 246,500.00
columns

Subtotal 33,838,588.57

Casual labour (10No.) @ days 12,000.00 1,200,000.00


Supervisor s (2No.) per week 1,500,000.00 1,500,000.00
Nelson Tigwela 375,000.00 375,000.00
Abdul Idd 225,000.00 225,000.00

Total 37,138,588.57

Total required amount for the works done by piece work up to 15th August 2017 Tshs. 37,138,588.57

25