MATERIAL SCHEDULE FOR PROPOSED

RESIDENTIAL DEVELOPMENT

Comprising;
I) Main house
II)Servants
III)Pit Latrine
IV) Gate house
V) Boundary wall
VI) Landscaping
VII) Main summary

PREPARED BY: EMPLOYER:

RUBY-NEST (U) LTD MR. AND MRS. MUSANA
rwamonoo2@gmail.com MUKUNYU TOWN COUNCIL,
+256703-019703 P.O.BOX KYENJOJO
+25678-4813889

APRIL 2020
 MATERIAL SCHEDULE FOR PROPOSED RESIDENTIAL DEVELOPMENT
Item Description Unit Qty Rate UGX Amount UGX
BILL NO.1
MAIN HOUSE (GROUND AND ATTIC FLOOR)

Earthworks
A Allow for setting out, excavation of trenches and pits for
foundations, disposal of excavated material and keeping provisional sum 1 2,615,000 2,615,000
unwanted material out of the excavations

Pad foundations and starter columns (1:3:6)

B Cement Bag 34 27,000 918,000

C Sand ton 6 17,200 103,200

D Aggregate ton 9 25,800 232,200

E 16mm diameter bars No. 13 70,000 910,000

F 12mm diameter bars No. 29 48,000 1,392,000

G 8mm diameter bars No. 10 28,000 280,000

H Binding wire Roll 1 6,000 6,000

I Allow for timber formwork to support the pad foundations provisional sum 1 270,000 270,000

concrete in strip foundations (1:3:6)

J Cement Bag 114 27,000 3,078,000

K Sand ton 19 17,200 326,800

L Aggregate ton 29 25,800 748,200

Plinth wall (heador bond 1:4)

M Clay bricks No. 15,680 200 3,136,000

N Cement Bag 137 27,000 3,699,000

O Sand ton 23 17,200 395,600

P Damp proof cpurse Roll 1.5 320,000 480,000

Hardcore
Q Hardcore ton 79 28,000 2,212,000

Ground floor slab

R Cement Bag 126 27,000 3,402,000

S Sand ton 21 17,200 361,200

T Aggregate ton 31 25,800 799,800

Block walling (stretcher bond 1:4); ground & attic floor

U Clay bricks No. 29,990 200 5,998,000

V Cement Bag 196 27,000 5,292,000

Total carried to collection 36,655,000
1/1
 MATERIAL SCHEDULE FOR PROPOSED RESIDENTIAL DEVELOPMENT
Item Description Unit Qty Rate UGX Amount UGX
BILL NO.1
MAIN HOUSE (GROUND AND ATTIC FLOOR)

A Sand ton 32 17,200 550,400

B Hoop iron Roll (25kg) 2 116,000 232,000

Columns
C Cement Bag 18 27,000 486,000

D Sand ton 3 17,200 51,600

E Aggregate ton 5 25,800 129,000

F 16mm diameter bars No. 41 70,000 2,870,000

G 8mm diameter bars No. 28 28,000 784,000

H Binding wire Roll 1 12,000 12,000

I Allow for timber formwork to support the columns provisional sum 1 546,000 546,000

Attic floor slab

J Cement Bag 55 27,000 1,485,000

K Sand ton 9 17,200 154,800

L Aggregate ton 14 25,800 361,200

M 12mm diameter bars No. 84 48,000 4,032,000

N Binding wire Roll 1 30,000 30,000

O Allow for timber formwork to support the floor slab provisional sum 1 570,000 570,000

Staircases
P Cement Bag 10 27,000 270,000

Q Sand ton 2 17,200 34,400

R Aggregate ton 3 25,800 77,400

S 12mm diameter bars No. 15 48,000 720,000

T Binding wire Roll 1 6,000 6,000

U Allow for timber formwork to support the staircases provisional sum 1 88,000 88,000

Beams
V Cement Bag 45 27,000 1,215,000

W Sand ton 8 17,200 137,600

X Aggregate ton 12 25,800 309,600

Total carried to collection 15,152,000

1/2
 MATERIAL SCHEDULE FOR PROPOSED RESIDENTIAL DEVELOPMENT
Item Description Unit Qty Rate UGX Amount UGX
BILL NO.1
MAIN HOUSE (GROUND AND ATTIC FLOOR)

A 16mm diameter bars No. 103 70,000 7,210,000

B 8mm diameter bars No. 66 28,000 1,848,000

C Binding wire Roll 1 48,000 48,000

D Allow for timber formwork to support the beams provisional sum 1 710,400 710,400

Roof structure and covering

E 150 x 75mm timber principle rafters No. (10feet) 68 8,000 544,000

F 150 x 50mm timber common rafters No. (10feet) 43 8,000 344,000

G 100 x 150mm timber wall plate No. (10feet) 36 8,000 288,000

H 50 x 150mm timber tie beam No. (10feet) 41 8,000 328,000

I 50 x 150mm timber purlins No. (10feet) 163 8,000 1,304,000

J 50 x 50 timber struts and ties No. (10feet) 79 6,000 474,000

K 25 x 225mm timber fascia board No. (10feet) 54 12,000 648,000

L Nails Kilograms 150 5,000 750,000

M 26 guage eco tile iron sheets No. 215 28,000 6,020,000

Windows complete with hinges, fastenors and stays

N Pre-painted steel window with burglar proof overall size 2000 x No. 4 540,000 2,160,000
1800mm W-01

O Pre-painted steel window with burglar proof overall size 1200 x No. 4 432,000 1,728,000
2400mm W-02

P Pre-painted steel window with burglar proof overall size 1200 x No. 1 396,000 396,000
2200mm W-03

Q Pre-painted steel window with burglar proof overall size 900 x No. 2 175,500 351,000
1300mm W-04

R Pre-painted steel window with burglar proof overall size 900 x No. 3 135,000 405,000
1000mm W-05

S Pre-painted steel window with burglar proof overall size 700 x No. 5 105,000 525,000
1000mm W-06

T Pre-painted steel window with burglar proof overall size 600 x No. 11 180,000 1,980,000
2000mm W-07

U Pre-painted steel window with burglar proof overall size 500 x No. 2 135,000 270,000
1800mm W-08

Total carried to collection 28,331,400

1/3
 MATERIAL SCHEDULE FOR PROPOSED RESIDENTIAL DEVELOPMENT
Item Description Unit Qty Rate UGX Amount UGX
BILL NO.1
MAIN HOUSE (GROUND AND ATTIC FLOOR)

A Pre-painted curved steel window with burglar proof overall size No. 1 471,500 471,500
2000 x 2000mm W-09

B Pre-painted steel window with burglar proof overall size 4325 x No. 1 750,000 750,000
3375mm W-10

C Pre-painted curved steel window with burglar proof overall size No. 6 170,000 1,020,000
600 x 600mm W-11

D 4mm clear glass square meter 60 55,600 3,336,000

E Putty litre 20 10,600 212,000

Doors complete with locks, handles and hinges

F Pre-painted glazed steel sliding door overall size 3000 x No. 1 2,625,000 2,625,000
2500mm with burglur proof D-01

G Pre-painted glazed steel sliding door overall size 2700 x 2500mm No. 1 2,362,500 2,362,500
with burglur proof D-02

H Pre-painted glazed steel door overall size 1700 x 2500mm with No. 2 1,428,000 2,856,000
burglur proof D-03

I Pre-painted glazed steel door overall size 1200 x 2500mm with No. 2 1,008,000 2,016,000
burglur proof D-04

J Pre-painted glazed steel door overall size 1700 x 2500mm with No. 1 1,487,500 1,487,500
burglur proof D-05

K Pre-painted glazed wooden door overall size 900 x 2400mm D- No. 1 800,000 800,000
06

L Pre-painted glazed wooden door overall size 900 x 2400mm D- No. 7 800,000 5,600,000
07

M Pre-painted glazed wooden door overall size 900 x 2400mm D- No. 8 800,000 6,400,000
08

N Pre-painted glazed steel split door overall size 2950 x 2000mm No. 1 1,177,750 1,177,750
with burglur proof D-09

O Pre-painted glazed steel split door overall size 2075 x 1700mm No. 1 844,000 844,000
with burglur proof D-10

Ceiling Finishes
P 50 x 100mm timber joists No. (10feet) 233 7,500 1,747,500

Q 50 x 50mm brandering No. (10feet) 509 6,000 3,054,000

R Expanded metal lath Roll (30m x 1m) 13 45,000 585,000

S Nails Kg 150 5,000 750,000

Total carried to collection 38,094,750
1/4
 MATERIAL SCHEDULE FOR PROPOSED RESIDENTIAL DEVELOPMENT
Item Description Unit Qty Rate UGX Amount UGX
BILL NO.1
MAIN HOUSE (GROUND AND ATTIC FLOOR)

A Cement Bag 71 27,000 1,917,000

B Sand ton 12 17,200 206,400

C Undercoat litre 56 4,500 252,000

D Emulsion paint Litre 56 14,000 784,000

Wall and staircase finishes

E Cement Bag 294 27,000 7,938,000

F Sand ton 48 17,200 825,600

G Undercoat litre 208 4,500 936,000

H Vinyl silk Emulsion paint litre 146 17,800 2,598,800

I Weather guard paint litre 72 19,700 1,418,400

J 400 x 200mm ceramic tiles Box(square meter) 179 32,000 5,728,000

K Tile Adhesive Bag (25Kg) 85 14,000 1,190,000

L Tile grout Bag (10Kg) 17 14,000 238,000

M Tile spacers Packet 5 8,000 40,000

N Steel wire Roll 2 10,000 20,000

O Natural stone square meter 23 45,000 1,035,000

Floor finishes
P 400 x 400 x 10mm ceramic nonslip floor tiles Box(square meter) 330 32,000 10,560,000

Q Tile Adhesive Bag (25Kg) 165 14,000 2,310,000

R Tile grout Bag (10Kg) 33 14,000 462,000

S Tile spacers Packet 15 8,000 120,000

Low level and high level cabinet

Allow a provisional sum of Uganda shillings fifteen million
provisional sum 1 15,000,000 15,000,000
shillings (UGX 15,000,000/= )

Railing along planters

T Pre-painted mild steel railing 300mm high overall
comprising 80mm diameter x 3mm thick top, 40mm
meter 22 35,000 770,000
diameter x 3mm thick balusters at 900mm centres with
bottom secured on concrete base on planter walls.

Total carried to collection 54,349,200

1/5
 MATERIAL SCHEDULE FOR PROPOSED RESIDENTIAL DEVELOPMENT
Item Description Unit Qty Rate UGX Amount UGX
BILL NO.1
MAIN HOUSE (GROUND AND ATTIC FLOOR)

Railing along staircases

A
Pre-painted mild steel railing 900mm high overall
comprising 50mm diameter x 4mm thick top, middle
and bottom rails, 50mm diameter x 4mm thick balusters
at 900mm centres with bottom secured on concrete base meter 8 135,000 1,080,000
(MS) at 900mm spacing, 25mm diameter x 4mm thick
bulustrade secured between top and bottom rail at
200mm spacing. All to Architect's details

Total carried to collection 1,080,000

Collection

Total brought forward Page no 1/1 36,655,000

Total brought forward Page no 1/2 15,152,000

Total brought forward Page no 1/3 28,331,400

Total brought forward Page no 1/4 38,094,750

Total brought forward Page no 1/5 54,349,200

Total brought forward Page no 1/6 1,080,000

TOTAL (MAIN HOUSE) 173,662,350

1/6
 MATERIAL SCHEDULE FOR PROPOSED RESIDENTIAL DEVELOPMENT
Item Description Unit Qty Rate UGX Amount UGX
BILL NO.2
SERVANTS

Earthworks
A Allow for setting out, excavation of trench for foundation,
disposal of excavated material and keeping unwanted material provisional sum 1 768,000 768,000
out of the trench

concrete in strip foundations (1:3:6)

B Cement Bag 31 27,000 837,000

C Sand ton 2 17,200 34,400

D Aggregate ton 8 25,800 206,400

Plinth wall (heador bond 1:4)

E Clay bricks No. 4,393 200 878,600

F Cement Bag 38 27,000 1,026,000

G Sand ton 6 17,200 103,200

H Allow for damp proof course provisional sum 1 50,000 50,000

Hardcore
I Hardcore ton 12 28,000 336,000

Ground floor slab

J Cement Bag 20 27,000 540,000

K Sand ton 3 17,200 51,600

L Aggregate ton 5 25,800 129,000

Block walling (stretcher bond 1:4)

M Clay bricks No. 6,210 200 1,242,000

N Cement Bag 41 27,000 1,107,000

O Sand ton 7 17,200 120,400

P Hoop iron Roll (25kg) 1 116,000 116,000

Ring beam
Q Cement Bag 5 27,000 135,000

R Sand ton 1 17,200 17,200

S Aggregate ton 1 25,800 25,800

T 16mm diameter bars No. 11 70,000 770,000

U 8mm diameter bars No. 7 28,000 196,000

V Binding wire Roll 1 12,000 12,000

Total carried to collection 8,701,600
2/1
 MATERIAL SCHEDULE FOR PROPOSED RESIDENTIAL DEVELOPMENT
Item Description Unit Qty Rate UGX Amount UGX
BILL NO.2
SERVANTS

A Allow for timber formwork to support the ring beam provisional sum 1 150,000 150,000

Roof structure and covering

B 150 x 75mm timber principle rafters No. (10feet) 8 8,000 64,000

C 150 x 50mm timber common rafters No. (10feet) 11 8,000 88,000

D 100 x 150mm timber wall plate No. (10feet) 10 8,000 80,000

E 50 x 150mm timber tie beam No. (10feet) 6 8,000 48,000

F 50 x 150mm timber purlins No. (10feet) 33 8,000 264,000

G 50 x 50 timber struts and ties No. (10feet) 13 6,000 78,000

H 25 x 225mm timber fascia board No. (10feet) 10 12,000 120,000

I Nails Kilograms 15 5,000 75,000

J 26 guage eco tile iron sheets No. 33 28,000 924,000

Windows complete with hinges, fastenors and stays

K Pre-painted steel window with burglar proof overall size 2000 x No. 3 540,000 1,620,000
1800mm W-01

L Pre-painted steel lourvered window overall size 2000 x 400mm No. 2 160,000 320,000

M Pre-painted steel curved window with burglar proof overall size No. 4 157,500 630,000
1500mm diameter W-02

N Pre-painted steel window with burglar proof overall size 700 x No. 1 273,000 273,000
1500mm W-03

O 4mm clear glass square meter 12 55,600 667,200

P Putty litre 3 10,600 31,800

Doors
Q Pre-painted glazed steel doors overall size 900 x 2400mm D-01 No. 3 756,000 2,268,000

Ceiling Finishes
R 50 x 100mm timber joists No. (10feet) 24 7,500 180,000

S 50 x 50mm brandering No. (10feet) 51 6,000 306,000

T Expanded metal lath Roll (30m x 1m) 2 45,000 90,000

U Nails Kg 10 5,000 50,000

V Cement Bag 12 27,000 324,000

Total carried to collection 8,651,000
2/2
 MATERIAL SCHEDULE FOR PROPOSED RESIDENTIAL DEVELOPMENT
Item Description Unit Qty Rate UGX Amount UGX
BILL NO.2
SERVANTS

A Sand ton 2 17,200 34,400

B Undercoat litre 10 4,500 45,000

C Emulsion paint Litre 10 14,000 140,000

Wall Finishes
D Cement Bag 68 27,000 1,836,000

E Sand ton 12 17,200 206,400

F Undercoat litre 31 4,500 139,500

G Vinyl silk Emulsion paint litre 17 17,800 302,600

H Weather guard paint litre 8 19,700 157,600

I Facing bricks No. 4,431 700 3,101,700

J Natural stone square meter 10 45,000 450,000

Railing along planters

K Pre-painted mild steel railing 300mm high overall
comprising 80mm diameter x 3mm thick top, 40mm
meter 10 35,000 350,000
diameter x 3mm thick balusters at 900mm centres with
bottom secured on concrete base on planter walls.

Floor finishes
L 300 x 300 x 10mm ceramic nonslip floor tiles Box(square meter) 47 32,000 1,504,000

M Tile Adhesive Bag (25Kg) 23 14,000 322,000

N Tile grout Bag (10Kg) 5 14,000 70,000

O Tile spacers Packet 2 8,000 16,000

P Steel wire Roll 1 10,000 10,000

Low level and high level cabinet

Q Allow a provisional sum of Uganda shillings eight million
provisional sum 1 8,000,000 8,000,000
shillings (UGX 8,000,000/=)

Total carried to collection 16,685,200

Collection

Total brought forward Page no 2/1 8,701,600

Total brought forward Page no 2/2 8,651,000

Total brought forward Page no 2/3 16,685,200

TOTAL (SERVANTS) 34,037,800

2/3
 MATERIAL SCHEDULE FOR PROPOSED RESIDENTIAL DEVELOPMENT
Item Description Unit Qty Rate UGX Amount UGX
BILL NO.3
PIT LATRINE

Earthworks
A Allow for setting out, excavation of pit, disposal of excavated
provisional sum 1 400,000 400,000
material and keeping unwanted material out of the pit

Pit lining
B Clay bricks No. 1,518 200 303,600

C Cement Bag 18 27,000 486,000

D Sand ton 2 17,200 34,400

E Aggregate ton 2 25,800 51,600

F 16mm diameter bars No. 5 70,000 350,000

G 8mm diameter bars No. 4 28,000 112,000

H Binding wire Roll 1 6,000 6,000

Ground floor slab (1:2:4)

I Allow for timber formwork to support the slab provisional sum 1 96,000 96,000

J Cement Bag 9 27,000 243,000

K Sand ton 2 17,200 34,400

L Aggregate ton 2 25,800 51,600

M Mesh fabric reinforcementA 142 : Roll (5.4m x 3m) 1 140,700 140,700

Block walling (stretcher bond 1:4)

N Clay bricks No. 2,645 200 529,000

O Cement Bag 12 27,000 324,000

P Sand ton 2 17,200 34,400

Q Allow for damp proof course provisional sum 1 25,000 25,000

Lintols (1:2:4)
R Cement Bag 1 27,000 27,000

S Sand ton 0.08 17,200 1,376

T Aggregate ton 0.12 25,800 3,096

U 12mm diameter bars No. 4 48,000 192,000

V Binding wire roll 1 6,000 6,000

Total carried to collection 3,451,172

3/1
 MATERIAL SCHEDULE FOR PROPOSED RESIDENTIAL DEVELOPMENT
Item Description Unit Qty Rate UGX Amount UGX
BILL NO.3
PIT LATRINE

Roof structure and covering

A 50 x 50 timber No. (10feet) 10 6,000 60,000

B 25 x 225mm timber fascia board No. (10feet) 6 12,000 72,000

C Nails Kilograms 5 5,000 25,000

D 26 guage eco tile iron sheets No. 7 28,000 196,000

Doors
E Pre-painted steel doors overall size 900 x 2400mm D-01 No. 3 300,000 900,000

Finishes
F Cement Bag 26 27,000 702,000

G Sand ton 4 17,200 68,800

H Undercoat litre 18 4,500 81,000

I Vinyl silk Emulsion paint litre 16 17,800 284,800

J 300 x 300 x 10mm ceramic nonslip floor tiles Box(square meter) 18 28,000 504,000

K Tile Adhesive Bag (25Kg) 9 14,000 126,000

L Tile grout Bag (10Kg) 2 14,000 28,000

M Facing bricks No. 1,000 700 700,000

Total carried to collection 3,747,600

Collection

Total brought forward Page no 3/1 3,451,172

Total brought forward Page no 3/2 3,747,600

TOTAL (PIT LATRINE) 7,198,772

3/2
 MATERIAL SCHEDULE FOR PROPOSED RESIDENTIAL DEVELOPMENT
Item Description Unit Qty Rate UGX Amount UGX
BILL NO.4
GATE HOUSE

Earthworks
A Allow for setting out, excavation of trenches and pits for
foundations, disposal of excavated material and keeping provisional sum 1 427,000 427,000
unwanted material out of the excavations

Pad foundations and starter columns (1:3:6)

B Cement Bag 19 27,000 513,000

C Sand ton 3 17,200 51,600

D Aggregate ton 5 25,800 129,000

E 16mm diameter bars No. 5 70,000 350,000

F 12mm diameter bars No. 5 48,000 240,000

G 8mm diameter bars No. 6 28,000 168,000

H Binding wire Roll 1 6,000 6,000

I Allow for timber formwork to support the pad foundations provisional sum 1 174,000 174,000

concrete in strip foundations (1:3:6)

J Cement Bag 18 27,000 486,000

K Sand ton 3 17,200 51,600

L Aggregate ton 4 25,800 103,200

Plinth wall (heador bond 1:4)

M Clay bricks No. 2,688 200 537,600

N Cement Bag 23 27,000 621,000

O Sand ton 4 17,200 68,800

P Damp proof cpurse Roll 1 30,000 30,000

Hardcore
Q Hardcore ton 1.5 28,000 42,000

Ground floor slab

R Cement Bag 2 27,000 54,000

S Sand ton 0.5 17,200 8,600

T Aggregate ton 0.6 25,800 15,480

Total carried to collection 4,076,880

4/1
 MATERIAL SCHEDULE FOR PROPOSED RESIDENTIAL DEVELOPMENT
Item Description Unit Qty Rate UGX Amount UGX
BILL NO.4
GATE HOUSE

Block walling (stretcher bond 1:4)

A Clay bricks No. 2,187 200 437,400

B Cement Bag 14 27,000 378,000

C Sand ton 2 17,200 34,400

D Hoop iron Roll (25kg) 0.5 116,000 58,000

Columns
E Cement Bag 13 27,000 351,000

F Sand ton 2 17,200 34,400

G Aggregate ton 3 25,800 77,400

H 16mm diameter bars No. 11 70,000 770,000

I 8mm diameter bars No. 14 28,000 392,000

J Binding wire Roll 1 12,000 12,000

K Allow for timber formwork to support the columns provisional sum 1 432,000 432,000

Roof slab
L Cement Bag 3 27,000 81,000

M Sand ton 1 17,200 17,200

N Aggregate ton 1 25,800 25,800

O 12mm diameter bars No. 4 48,000 192,000

P Binding wire Roll 1 3,000 3,000

Q Allow for timber formwork to support the floor slab provisional sum 1 96,000 96,000

Beams
R Cement Bag 9 27,000 243,000

S Sand ton 1 17,200 17,200

T Aggregate ton 2 25,800 51,600

U 16mm diameter bars No. 15 70,000 1,050,000

V 8mm diameter bars No. 20 28,000 560,000

W Binding wire Roll 2 12,000 24,000

X Allow for timber formwork to support the beams provisional sum 1 408,000 408,000

Total carried to collection 5,745,400

4/2
 MATERIAL SCHEDULE FOR PROPOSED RESIDENTIAL DEVELOPMENT
Item Description Unit Qty Rate UGX Amount UGX
BILL NO.4
GATE HOUSE

Windows complete with hinges, fastenors and stays

A Pre-painted steel window with burglar proof overall size 400 x No. 3 108,000 324,000
1800mm W-01

B Pre-painted steel window with burglar proof overall size 300 x No. 1 81,000 81,000
1800mm W-02

C Pre-painted curved steel window with burglar proof overall size No. 2 95,500 191,000
900 x 900mm W-03

D 4mm clear glass square meter 5 55,600 278,000

E Putty litre 1 10,600 10,600

Doors
F Pre-painted glazed steel doors overall size 900 x 2400mm D-01 No. 1 756,000 756,000

Ceiling Finishes
G Undercoat litre 2 4,500 9,000

H Emulsion paint Litre 2 14,000 28,000

Wall, column and beam finishes

I Cement Bag 25 27,000 675,000

J Sand ton 4 17,200 68,800

K Undercoat litre 22 4,500 99,000

L Vinyl silk Emulsion paint litre 6 17,800 106,800

M Weather guard paint litre 18 19,700 354,600

N Natural stone square meter 15 45,000 675,000

O Facing bricks No. 748 700 523,600

Floor finishes
P 400 x 400 x 10mm ceramic nonslip floor tiles Box(square meter) 4 32,000 128,000

Q Tile Adhesive Bag (25Kg) 2 14,000 28,000

R Tile grout Bag (10Kg) 2 14,000 28,000

S Tile spacers Packet 0.5 8,000 4,000

Total carried to collection 4,368,400

4/3
 MATERIAL SCHEDULE FOR PROPOSED RESIDENTIAL DEVELOPMENT
Item Description Unit Qty Rate UGX Amount UGX
BILL NO.4
GATE HOUSE

Collection

Total brought forward Page no 4/1 4,076,880

Total brought forward Page no 4/2 5,745,400

Total brought forward Page no 4/3 4,368,400

TOTAL (GATE HOUSE) 14,190,680

4/4
 MATERIAL SCHEDULE FOR PROPOSED RESIDENTIAL DEVELOPMENT
Item Description Unit Qty Rate UGX Amount UGX
BILL NO.5
BOUNDARY WALL AND GATES

Earthworks
A Allow for setting out, excavation of trenches for foundations,
disposal of excavated material and keeping unwanted material provisional sum 1 2,300,400 2,300,400
out of the excavations

concrete in strip foundations (1:3:6)

B Cement Bag 98 27,000 2,646,000

C Sand ton 16 17,200 275,200

D Aggregate ton 25 25,800 645,000

Block wall and brick piers (1:4)

E Clay bricks No. 25,908 200 5,181,600

F Cement Bag 219 27,000 5,913,000

G Sand ton 36 17,200 619,200

H Damp proof cpurse Roll 1 250,000 250,000

Finishes
I Cement Bag 75 27,000 2,025,000

J Sand ton 12 17,200 206,400

K Undercoat litre 17 4,500 76,500

L Weather guard paint litre 15 19,700 295,500

M Facing bricks No. 16,362 700 11,453,400

Steel grille along boundary wall

N Supply and fix, to approval, ornamental patterned steel grille
1200mm high, comprising 50mm x 40mm x 3mm thick vertical
rectangular hollow sections at 3000mm centres, 25 x 25 x 3mm
vertical SHS with spikes on top at 125mm centres welded to 25
meter 213 96,000 20,448,000
x 25 x 3mm SHS at the top and bottom including building into
the brick piers with cement/sand mortar (1:4) and painting with
red oxide and enamel gloss paint before delivery to site. All as
per Architect's drawings.

Gates
O Pre-painted steel gate overall size 4500 x 2700mm double leaf No. 1 1,350,000 1,350,000
side hung

P Pre-painted steel gate overall size 2300 x 2400mm double leaf No. 2 728,000 1,456,000
side hung

TOTAL (BOUNDARY WALL AND GATES) 55,141,200

5/1
 MATERIAL SCHEDULE FOR PROPOSED RESIDENTIAL DEVELOPMENT
Item Description Unit Qty Rate UGX Amount UGX
BILL NO.6
LANDSCAPING, DRIVEWAYS AND PARKING

Earthworks
A Allow for setting out, clearing site, making up levels, disposal of
provisional sum 1 2,300,400 2,300,400
excavated material.

Walkways, driveways and parking

B Cement Bag 47 27,000 1,269,000

C Sand ton 31 17,200 533,200

D Aggregate ton 5 25,800 129,000

E 300x 125 x 250mm Half battered kerbs No. 640 1,500 960,000

F Concrete pavers Squaremeter 313 40,000 12,520,000

G 750 x 750 x 50mm concrete paving slabs No 101 3,500 353,500

Grassing, flowers and trees

H Allow a provisional sum of of Uganda shilling three million

(UGX 3,000,000/=) for planting approved Grass, flowers and Provisional sum 1 3,000,000 3,000,000
trees, water and maintain until well established.

TOTAL (LANDSCAPING, DRIVEWAYS AND

21,065,100
PARKING)
6/1
 MATERIAL SCHEDULE FOR PROPOSED RESIDENTIAL DEVELOPMENT

Item Description Amount (UGX )

MAIN SUMMARY

Page No.

1 MAIN HOUSE 1/6 173,662,350

2 SERVANTS 2/3 34,037,800

3 PIT LATRINE 3/2 7,198,772

4 GATE HOUSE 4/4 14,190,680

5 BOUNDARY WALL AND GATES 5/1 55,141,200

6 LANDSCAPING 6/1 21,065,100

7 Allow a provisional sum of Uganda shillings twenty three Provisional sum 23,000,000
million (UGX 23,000,000/=) for mechanical and electrical
installations

SUBTOTAL (MATERIALS) 328,295,902

8 LABOUR 30% 98,488,771

GRAND TOTAL 426,784,673