BQ Mwele Makondeni (Completion Works)

PROPOSED BILLS OF QUANTITIES FOR COMPLETION OF MWELE MAKONDENI ECDE (ALL
PROVISIONAL KWALE COUNTY GOVERNMENT
ITEM DESCRIPTION QTY UNIT RATE AMOUNT
GENERAL PRELIMINARIES
1.0 Site
The proposed Works will be located at

------------------- , in Kwale County.
2.0 Scope of the works.
The works involve construction of 2No classroom

& Office block, Kitchen and 3-Door VIP latrine
with The major work to be carried out in this
contract include the following:
1. Excavation & Earthworks including fillings
2.Waterproofing
3.Concrete works
4.Reinforcement
5.Formwork.
6.Walling
7.Roofing.
8.Doors
9. Windows
10. Fittings.
11. Finishes.
12. Electrical works.
3.0 SIGN BOARD
Allow for providing, erecting ,maintaining

throughout the course of the contract and afterwards
clearing away a signboard as designed,specified and
approved by the Project Manager. 20,000
4.0 Temporary building.
The Contractor must provide for a temporary

building required for the storage of materials and
clear it away on completion of the works to the
satisfaction of the client. 50,000
CARRIED TO SUMMARY 70,000
QS II CGK 1 of 34 ECDE
Plinths
12mm cement sand (1:4) render:Steel trowelled
on concrete or stonework to:-
1.0 Concrete or masonry wall plinths SM 25 350 8,750
Prepare and apply two coats bituminous paint

on render to:-
2.0 Rendered concrete or stone surfaces SM 25 420 10,500
TOTAL FOR ELEMENT NO.1 SUBSTRUCTURE

WORKS CARRIED TO SUMMARY 19,250
ELEMENT NO. 3
VIBRATED REINFORCED SUPERSTRUCTURE

STEEL COLUMNS
Mild steel including grinding all welds smooth

and painting with red oxide primer before
delivery to site
100mm Diameter Circular Hollow Section

(C.H.S)mild steel column 3000mm long; one end
built into concrete base and the other welded onto
1.0 mild steel U-shaped holder batts(m.s) NO 6 1,880 11,280
Extra Over above described for provision and -

welding of 100 x 75 mm U-shaped holder batt,
2.0 twice drilled for NO 6 750 4,500
TOTAL ELEMENT NO.3 VIBRATED

REINFORCED CONCRETE
SUPERSTRUCTURES CARRIED TO
SUMMARY 15,780
ELEMENT No. 6
DOORS
Panel door shutters

50mm thick panel door comprising: 125 x 50mm
rebated stiles: 150 x 50mm top and middle
rails:200 x 50mm bottom rail:4No. Solid timber
panels size 300 x 350mm:6No. Solid timber
panels size 300 x 250mm:200mm x 200mm
central viewing glass per shutter
Double un-equal leaf door size 1200mm wide x
1.0 2700mm high overal (D1) NO 2 73,000 146,000
-
Single leaf door size 900mm wide x 2700mm high
2.0 overal (D2) NO 1 55,000 55,000
-
Ironmongry -
Supply and fix the following ironmongery with
screws to match. -
3.0 Rebated union mortice locks complete with ditto. 5,000 -
-
4.0 2-lever union mortice locks complete with ditto. 3,700 -
-
5.0 100mm brass butt hinges. 1,600 -
-
Fanlight -
The following in wrot graded cedar or equal
approved hardwood -

6.0 150mm x 50mm middle vertical timber member LM 2 1,400 2,800
-
7.0 150mm x 50mm middle horizontal timber member LM 4 1,400 5,600
-
DOOR GRILLS -
Heavy duty steel window and Door grilles

comprising 16mm square bar perimeter framing
and horizontal middle rail 12mm square bar
ventical infilla st 150mm centres, 16 x 4 mm flat
diamond shaped welded onto square bars
primed as per crown paints primer the whole
grille complete with fixing lugs and including
fixing to masonary walling -
-
8.0 Variours sizes SM 8.91 3,500 31,185
Carried Forward 240,585
Brought Forward 240,585
Supply and fix anadonised aluminium louvre

jambs with 150mm wide blade carriers
1.0 Set for 4 No. blade carriers. PRS 6 700 4,200

-
Glazing. -
150X5mm glass panes with ground edges set loose
2.0 in louvre clips. LM 20 220 4,400
-
Burglar proofing -
-
16mm diameter burglar proof bars in plastic sheath
3.0 fixed in timber frames. LM 20 350 7,000
-
Labour for drilling 16mm diameter hole through
4.0 50mm thick hardwood. NO 54 100 5,400
-
Painting -
-

Knot,prime,stop,prepare and apply three coats
polyurethane varnish to:- -
-
Frames exceeding 200mm but not exceeding
5.0 300mm girth LM 21 200 4,200
-
-
6.0 Door general surfaces SM 14 420 5,880
-
Ditto to frames exceeding 200mm but not
7.0 exceeding 300mm girth LM 27 200 5,400
-
Prime back of timber frame girth exceedind 100mm
8.0 but not exceeding 200mm,before fixing in position LM 27 180 4,860
TOTAL FOR ELEMENT NO.6 DOORS

ELEMENT NO.7
WINDOWS
Supply and fix anadonised plastic louvre jambs
with 150mm wide blade carriers
1.0 Set for 2 No. blade carriers. PRS 39 600 23,400

-
2.0 Set for 8 No. blade carriers. PRS 39 1,200 46,800
-
Glazing. -
-
-

Burglar proofing -
-
-
-
Painting -
-
6.0 300mm girth LM 117 200 23,400
TOTAL FOR ELEMENT NO 7 WINDOWS

ELEMENT NO. 8
FINISHES
FLOOR FINISHES
Floors and Skirting.
Supply and fix 300 x 300 mm ceramic tiles fix with

1.0 2mm spacers and make good SM 185 1,800 333,000
-
EXTERNAL WALL FINISHES -
External walls -

-
Extra over dressed stone walling for neat recessed
2.0 horizontal key in cement mortar (1:3) SM 117 350 40,950
-
3.0 12mm thick cement,sand render,with wood float finish SM 40 380 15,200
-
4.0 Ditto rendered concrete surfaces SM 18 380 6,840
-
Painting and decoration -
Prepare and apply one undercoat and two
finishing coats of exterior quality plastic cream
emulsion paint on : -
5.0 Rendered wall surfaces SM 40 420 16,800
-
6.0 Rendered concrete surfaces SM 18 420 7,560
-
Touch up primer, prepare and apply one
undercoat and Two finishing coats first quality
black gloss oil pain to metalwork -
-
General surfaces of mild steel 75-
150mmgirth(Circular hollow section column sand
7.0 holder batts ) LM 18 150 2,700
Carried Forwad 423,050
INTERNAL WALL FINISHES

Internal walls
12mm thick cement,sand and lime plaster,with steel

1.0 trowelled finish. SM 219 380 83,220
-
-
Prepare and apply one undercoat and two finishing
coats first quality soft white plastic emulsion paint
2.0 ditto. SM 219 420 91,980
-
Prepare and apply one finishing coat first quality
3.0 gloss cream paint to wall skirting. SM 90 420 37,800
-
finishing coats first quality soft white plastic
emulsion paint ditto. -
-
4.0 Chipboard surfaces SM 147 420 61,740
-
Knot,Prime,Stop, prepare and apply three coats
first quality emulsion paint to:- -
-
5.0 Timber surfaces not exceeding 100mm girth LM 87 120 10,440
TOTAL ELEMENT No. 8 : FINISHES

ELEMENT No.9
FITTINGS
Chalk board
40mm thick Cement sand mix 1:3 Chalkboard size

1200mm high x 6000mm long with chalk rail
1.0 placed at a height of 1000mm above floor slab NO 2 10,000 20,000
-
SHELVING -
-
MDF Shelving size 7000mm long x 450mm deep x
1200mm comprising 5No. horizontal divisions at
600mm C/C complete with all bearer plugs and
2.0 painting to stores. NO 2 50,000 100,000
TOTAL ELEMENT No. 9 : FITTINGS

ELEMENT No.10
ELECTRICAL INSTALLATIONS
Supply,install,test and commission the following:-
Ceilling fan
Ceilling fan point wired with 3 x 1.5mm2 SC - CU
cables drawn in pvc conduits and to include all
1.0 accessories but excluding the fan NO 5 1,000 5,000
-
240V-AC ceilling fan complete with 5 speed

regulator as ORIENT - DE LUXE or an approved
2.0 equivalent. NO 5 5,500 27,500
-
SUB-MAIN CIRCUIT -
Circuit comprising 3 x 10mm² SC PVCI copper
cables drawn in concealed 25mm diameter HG
3.0 PVC conduits from meter box to DB LM 20 2,500 50,000
-
CONSUMER CONTROL UNIT -
4Ways ,100Amps , Flush mounted distribution
board complete with 100Amps. Integral SPN
isolator with hinged cover as MEM,CRABTREE or
4.0 approved equivalent. NO 1 20,000 20,000
-
5.0 Mcbs for item 1.16 above being:- -
a)5 Amps,SP NO 2 1,000 2,000
d)30Amps,SP NO 1 1,000 1,000
Blanking plates NO 1 950 950
-
Spray painted Single tarriff metre box made from
gauge 14 galvanized steel sheets complete with
3.0 bonding screws/bolt and viewing glass. NO 1 3,000 3,000
Electrical Earthing comprising 6.0mm2 Single core

copper cables drawn in H/G Conduits 1500mm by
15mm diameter copper electrode complete with
clamp and pre - cast concrete inspection pit with
4.0 cover ITEM 1 8,000 8,000
Allow for a sum of kenya shillings 20,000 for

5.0 Liaison with and attendance to KPLC 20,000
6.0 Allow for three sets as installed in drawing 15,000
7.0 Allow for KPLC POWER connection 30,000
TOTAL FOR ELEMENT NO. 10:ELECTRICAL

INSTALLATION CARRIED RO SUMMARY 182,450
ELEMENT NO. 11
RAINWATER HARVEST
Supplying & fixing of PVC square eave gutters of
cross section 200mm x 200mm or as specified,
1.0 including all necessary accessories, as per drawings LM 25 1,300 32,500
-
Supplying & fixing of 110 dia PVC rain water
down pipes with metal straps to concrete block
work as per detailed on Drawing at 1000mm
2.0 centres vertically NO 2 2,070 4,140
-
3.0 Extra over guiter for outlets NO 2 1,125 2,250
-
UPVC CYLINDRICAL TANKS VERTICAL -
(Diameter x Ht) as Roto or equally approved -
-
4.0 10,000Litrs 2400 x 2800mm NO 1 80,000 80,000
-
Water pump cage -
-
Lockable steel cage measuring 500mm x 500mm x
5.0 550mm including a padlock NO 1 3,500 3,500
-
BRASS BIB TAPS AS "PEGLAR" OR ANY
OTHER APPROVED -
6.0 19mm Diameter NO 1 950 950
TOTAL FOR ELEMENT NO.11:

CONSTRUCTION OF TANK BASE CARRIED
TO SUMMARY 123,340
ECD CLASSROOM BLOCK
SUMMARY
1.0 SUBSTRUCTURE WORKS 19,250
VIBRATED REINFORCED CONCRETE

2.0 SUPERSTRUCTURE 15,780
3.0 DOORS 281,925
4.0 WINDOWS 256,750
5.0 FINISHES 708,230
6.0 FITTINGS 120,000
7.0 ELECTRICAL INSTALLATIONS 182,450
11.0 CONSTRUCTION OF TANK BASE 123,340
CARRIED TO MAIN SUMMARY 1,707,725
BILLS OF QUANTITIES FOR PROPOSED 3-

DOOR VIP LATRINE BLOCK WITH URINAL
ELEMENT NO. 1
SUBSTRUCTURE
(ALL PROVISIONAL)

on concrete or stonework to
1.0 Plinths SM 9 350 3,150
-
on render to:- -
2.0 Plinths SM 9 350 3,150
TOTAL ELEMENT NO.1 SUB-STRUCTURE

ELEMENT NO. 2
VIBRATED REINFORCED
SUPERSTRUCTURE
Insitu vibrated reinforced concrete mix 1:2:4

grade 20 as described in :-
1.0 Beams CM 1 13,000 13,000

-
High yield square twisted reinforcement

including cutting to lengths,bending,twisting and
fixing ,including all necessary tying wires and
spacing blocks to B.S. 4461:- -
-
2.0 12mm bars in beams KG 73 220 16,060
-
Mild steel reinforcement to BS 4449 -
-
3.0 8mm diameter bars in beams KG 18 220 3,960
-
Formwork -
-
Sawn softwood formwork to in-situ concrete as
described:- -
-
4.0 Vertical sides and soffites of beams SM 7 600 4,200
TOTAL ELEMENT NO.2 VIBRATED

REINFORCED CONCRETE
SUPERSTRUCTURES CARRIED TO
SUMMARY 37,220
ELEMENT NO.3
WALLING SUPERSTRUCTURE

Machine cut walling
200mm thick machine cut coral block walling

bedded and jointed in cement and sand mortar mix
1:3 with 20mm wide hoop iron reinforcement at
1.0 every alternate course SM 5 2,000 10,000
-
150mm thick precast concrete permanent vent
2.0 block walling SM 1 2,000 2,000
TOTAL ELEMENT NO.3 WALLING

SUPERSTRUCTURE CARRIED TO
SUMMARY 12,000
ELEMENT NO. 4
ROOFING
The following in second grade celcured cypress

and all the necessary for assembling and hoisting
to position as per roofing details.
1.0 100x50mm rafters. LM 15 600 9,000

-
2.0 75x50mm Purlins. LM 21 530 11,130
-
ROOF COVERING -
-
28gauge Pre-painted blue box profile roof covering
3.0 nailed to Timber Purlins SM 21 1,200 25,200
-
Eaves filling -
-
200mm thick machine cut coral block eaves and
4.0 gable filling LM 18 200 3,600
-
WROT CYPRESS -
-
5.0 150x25mm fascia and bardge board LM 20 380 7,600
-
Knot, prime,Stop and Prepare and apply three

coats white brilliant gloss oil paint on-: -
-
Timber surfacs over 200 mm but not exceeding
6.0 300mm girth LM 20 200 4,000
TOTAL ELEMENT NO.4 ROOFING WORKS

ELEMENT NO. 5
DOORS
The following in wrot graded cedar
100mm x 50mm frame with one labour and fixed to

1.0 block wall with fish tailed metal (m.s) LM 15 700 10,500
-
Panelled timber braced -
-
2.0 overal (D1) NO 2 42,300 84,600
-
Ironmongry -
screws to match. -
3.0 100mm brass butt hinges with matching screws. NO 9 1,600 14,400
-
25mm x 3mm fish tailed metal cramps one end
screwed to 50mm timber frame while the other end
4.0 fixed to block wall NO 9 400 3,600
-
5.0 300mm long steel aldrop(Pad bolt ) NO 3 250 750
-
6.0 150mm Brass tower bolt NO 3 550 1,650
-
PAINT WORK -
Prepare and apply 3 coats of first grade clear
wood varnish -
7.0 Surfacess not exceeding 300mm LM 15 200 3,000
-
8.0 General surfaces SM 11 420 4,620
-

DOOR GRILLS -

TOTAL FOR ELEMENT NO.5 DOORS

ELEMENT NO. 6
FINISHES
Floor finishes
1.0 40mm thick Cement Sand (1:4) and screed SM 16 430 6,880
-
2.0 Ditto,in 100mm high skirting ,with painted top, dittoLM 13 200 2,600
-
-
3.0 coats of interior quality black gloss oil paint to ditto LM 13 150 1,950
-
-
External walls -
-
-
5.0 12mm thick cement,sand render,with wood float finiSM 2 350 700
-
-

-
emulsion paint on :- -
-
7.0 Rendered wall surfaces SM 2 420 840
-

Internal walls

-
2.0 ditto. SM 59 420 24,780
-
-
Wall tiles -
3 courses of ceramic wall tiles to internal urinal
4.0 wall surfaces SM 2 1,800 3,600
-
Copping stone -
Mass concrete copping stone mix (1:3) twice
5.0 weathered and throated on top of screen wall LM 6 150 900

-
MISCELLEANOUS -
6.0 U.P.V.C golden brown vent pipe 100mm diameter LM 6 650 3,900
-
7.0 U.P.V.C ballon guard(vent cap) 100mm diameter LM 2 200 400
-
8.0 50mm diameter PVC floor trap NO 1 250 250
TOTAL ELEMENT NO. 6: FINISHES

ECDE 3-DOOR VIP LATRINE & URINAL

BLOCK SUMMARY
1.0 SUBSTRUCTURE WORKS 6,300
VIBRATED REINFORCED CONCRETE SUPER

2.0 STRUCTURES 37,220
3.0 SUPERSTRUCTURE WALLING 12,000
4.0 ROOFING 60,530
5.0 DOORS 140,130
7.0 FINISHES 92,330
CARRIED TO MAIN SUMMARY 348,510
BILLS OF QUANTITIES FOR PROPOSED

ECDE KITCHEN
ELEMENT NO. 1
SUBSTRUCTURE

on concrete or stonework to
1.0 Plinths SM 5 350 1,750
-
2.0 on render to:- -
Plinth SM 5 350 1,750
TOTAL ELEMENT NO.1 SUB-STRUCTURE

ELEMENT No. 5
DOORS
The following in wrot graded camphor or equal
approved
150mm x 50mm frame with one labour and fixed to

1.0 block wall with fish tailed metal (m.s) LM 14 700 9,800

-
Panelled timber braced -
-
2.0 overal (D1) NO 2 28,350 56,700
-
Ironmongry -
-
screws to match. -
3.0 2-lever union mortice locks complete with ditto. NO 2 3,700 7,400
-
4.0 100mm brass butt hinges. NO 6 1,600 9,600
-
Fanlight -
-
The following in wrot graded cedar or equal
approved hardwood -
-
5.0 150mm x 50mm middle vertical timber member LM 2 1,400 2,800
-
6.0 150mm x 50mm middle horizontal timber member LM 3 1,400 4,200
-
Supply and fix anadonised aluminium louvre

jambs with 150mm wide blade carriers -
-
7.0 Set for 4 No. blade carriers. Pairs 4 700 2,800
-
Glazing. -

Burglar proofing

-
-
Painting -
-
3.0 300mm girth LM 19 200 3,800
-
-
4.0 Door general surfaces SM 8 420 3,360
-
Ditto to frames exceeding 200mm but not
5.0 exceeding 300mm girth LM 19 200 3,800
-
Prime back of timber frame girth exceedind 100mm
6.0 but not exceeding 200mm,before fixing in position LM 14 180 2,520
-
DOOR GRILLS -

-

TOTAL ELEMENT NO.5 DOORS CARRIED
TO SUMMARY 131,890
ELEMENT NO.6
WINDOWS
Supply and fix anadonised plastic louvre jambs

with 150mm wide blade carriers
1.0 Set for 2 No. blade carriers. Pairs 4 600 2,400

-
2.0 Set for 8 No. blade carriers. PRS 4 1,200 4,800
-
Glazing. -
-
-
Burglar proofing -
-
4.0 fixed in timber frames. LM 24 #NAME? #NAME?
-
-
Painting -
-
6.0 200mm girth LM 18 200 3,600
TOTAL FOR ELEMENT NO 6 WINDOWS

ELEMENT NO.7
FINISHES
Painting and decoration

1.0 coats of interior quality black gloss oil paint to ditto LM 14 420 5,880

External walls -
-
-
3.0 12mm thick cement,sand render,with wood float finish SM 5 380 1,900
-
-
emulsion paint on : -
5.0 Rendered wall surfaces SM 5 420 2,100

-

Internal walls

Brought Forward
31,480
Painting and decoration

1.0 ditto. SM 15 420 6,300
-
TOTAL ELEMENT NO. 7 : FINISHES

ELEMENT NO. 9
ELECTRICAL INSTALLATIONS
KITCHEN
1.0 NO 3 1,000 3,000
-
2.0 NO 1 280 280
-
3.0 a NO 1 5,000 5,000
-
b NO 2 2,000 4,000
-
4.0 NO 1 1,500 1,500
-
5.0 NO 1 3,000 3,000
Carried forward 16,780
Brought forward 16,780
1.0 LM 20 1,000 20,000

-
2.0 NO 1 1,000 1,000
-
3.0 a NO 1 1,000 1,000
4.0 b NO 1 1,000 1,000
5.0 c NO 1 1,000 1,000
-
6.0 ITEM 1 10,000 10,000
TOTAL ELEMENT No. 9 : ELECTRICAL

INSTALLATIONS CARRIED TO SUMMARY 50,780
BILLS OF QUANTITIES FOR

CONSTRUCTION OF CHIMNEY
1.0 CM 1.5 450 675

-
2.0 SM 14 2,000 28,000
-
3.0 SM 4 350 1,400
-
4.0 SM 4 420 1,680
-
5.0 CM 0.5 14,500 7,250

-
6.0 SM 1.5 2,500 3,750
-
7.0 KG 5 220 1,100
-
8.0 KG 16 220 3,520
1.0 KG 5 220 1,100

-
2.0 SM 4 600 2,400
-
3.0 SM 1.5 150 225
TOTAL CARRIED TO SUMMARY 51,100
ECDE KITCHEN BLOCK SUMMARY

1.0 SUBSTRUCTURE 3,500
2.0 DOORS 131,890
3.0 WIN 28,080
4.0 FIN 41,140
5.0 ELEC 50,780
6.0 CHIMNEY 51,100
Carried to summary 306,490
BILLS OF QUANTITIES FOR PROPOSED

ECDE CENTRE MASONRY DIRECTIONAL
SIGNAGE STAND MEASURING 1200mm
WIDE x 1500mm High
1.0 SM 4 90 360
-
2.0 SM 4 220 880
-
3.0 CM 1 450 450
-
4.0 CM 0.5 2,500 1,250
-
5.0 CM 0.5 420 210
-
6.0 CM 0.5 220 110
7.0 ITEM 5,000
8.0 ITEM 5,000
9.0 CM 1 13,000 13,000
Brought forward 26,260
1.0 SM 3 2,000 6,000

-
2.0 LM 2 500 1,000
-
3.0 SM 4 350 1,400
-
4.0 SM 4 420 1,680
5.0 ITEM 20,000
6.0 ITEM 20,000
TOTAL CARRIED TO SUMMARY 76,340
MAIN SUMMARY
1.0 PRELIMS 70,000
2.0 ECD CLASS BLOCK 1,707,725
3.0 3 DOOR VIP LATRINE… 348,510
4.0 KITCHEN 306,490
5.0 DIRECTIONAL SIGNAGE 76,340
6.0 TOTAL 1 2,509,065

ADD
Allow one hundred thousand for Contingencies 100,000

Note* Hardship Areas, (where sites are difficult
to access) are allowed upto 5% of the
contingencies after approval from the project
manager and the Quantity surveyor
7.0 TOTAL 2 2,609,065
ADD
8.0 16% V.A.T 417,450
9.0 TOTAL CARRIED TO FORM OF TENDER 3,026,515
RATE AMOUNT RATE AMOUNT
15,200.00 20,000
38,000.00 50,000
53,200.00 70,000
266.00 6,650.00 324.52 8,113.00

- -
- -
- -
319.20 7,980.00 389.42 9,735.60
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
14,630.00 17,849
1,428.80 8,572.80 1,743.14 10,458.82

- -
570.00 3,420.00 695.40 4,172.40

- -
- -
- -
- -
- -
- -
- -
- -
11,992.80 14,631
55,480.00 110,960.00 67,685.60 135,371.20

- - - -
41,800.00 41,800.00 50,996.00 50,996.00

- - - -
- - - -
- - - -
3,800.00 - 4,636.00 -
- - - -
2,812.00 - 3,430.64 -
- - - -
1,216.00 - 1,483.52 -
- - - -
- - - -
- - - -

1,064.00 2,128.00 1,298.08 2,596.16
- - - -
1,064.00 4,256.00 1,298.08 5,192.32
- - - -
- - - -
- - - -
- - - -
2,660.00 23,700.60 3,245.20 28,914.73
- - - -
- - - -
- - - -
182,845 223,070
182,844.60 223,070
532.00 3,192.00 649.04 3,894.24

- - - -
- - - -
167.20 3,344.00 203.98 4,079.68

- - - -
- - - -
- - - -
266.00 5,320.00 324.52 6,490.40

- - - -
76.00 4,104.00 92.72 5,006.88

- - - -
- - - -
- - - -
- - - -
- - - -
152.00 3,192.00 185.44 3,894.24

- - - -
- - - -
- - - -
319.20 4,468.80 389.42 5,451.94
- - - -
152.00 4,104.00 185.44 5,006.88

- - - -
136.80 3,693.60 166.90 4,506.19

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
214,263 261,401
456.00 17,784.00 556.32 21,696.48

- - - -
912.00 35,568.00 1,112.64 43,392.96
- - - -
- - - -
- - - -
167.20 32,604.00 203.98 39,776.88

- - - -

- - - -
- - - -
266.00 51,870.00 324.52 63,281.40

- - - -
76.00 39,520.00 92.72 48,214.40

- - - -
- - - -
- - - -
- - - -
152.00 17,784.00 185.44 21,696.48

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
195,130 238,059
1,368.00 253,080.00 1,668.96 308,757.60

- - - -
- - - -
- - - -

- - - -
266.00 31,122.00 324.52 37,968.84

- - - -
288.80 11,552.00 352.34 14,093.44
- - - -
288.80 5,198.40 352.34 6,342.05
- - - -
- - - -
- - - -
319.20 12,768.00 389.42 15,576.96
- - - -
319.20 5,745.60 389.42 7,009.63
- - - -
- - - -
- - - -
114.00 2,052.00 139.08 2,503.44

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
321,518 392,252
321,518.00 392,252
288.80 63,247.20 352.34 77,161.58

- - - -
- - - -
- - - -
319.20 69,904.80 389.42 85,283.86

- - - -
319.20 28,728.00 389.42 35,048.16

- - - -
- - - -
- - - -
- - - -
319.20 46,922.40 389.42 57,245.33
- - - -
- - - -
- - - -
91.20 7,934.40 111.26 9,679.97
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
538,255 656,671
7,600.00 15,200.00 9,272.00 18,544.00

- - - -
- - - -
- - - -
38,000.00 76,000.00 46,360.00 92,720.00

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -

- - - -
- - - -
- - - -
- - - -
91,200 111,264
760.00 3,800.00 927.20 4,636.00

- - - -
4,180.00 20,900.00 5,099.60 25,498.00

- - - -
- - - -
1,900.00 38,000.00 2,318.00 46,360.00

- - - -
- - - -
15,200.00 15,200.00 18,544.00 18,544.00

- - - -
- - - -
760.00 1,520.00 927.20 1,854.40
760.00 760.00 927.20 927.20
722.00 722.00 880.84 880.84
- - - -
2,280.00 2,280.00 2,781.60 2,781.60

- - - -
6,080.00 6,080.00 7,417.60 7,417.60

- -
- 20,000 20,000
-
- 15,000 15,000
-
- 30,000 30,000
- -
154,262 173,900
988.00 24,700.00 1,205.36 30,134.00

- - - -
1,573.20 3,146.40 1,919.30 3,838.61

- - - -
855.00 1,710.00 1,043.10 2,086.20
- - - -
- - - -
- - - -
- - - -
60,800.00 60,800.00 74,176.00 74,176.00
- - - -
- - - -
- - - -
2,660.00 2,660.00 3,245.20 3,245.20

- - - -
- - - -
722.00 722.00 880.84 880.84
- - - -
- - - -

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
93,738 114,361
14,630 17,849
11,993 14,631
214,263 261,401
195,130 238,059
538,255 656,671
91,200 111,264
154,262 173,900
93,738 114,361
1,313,471 1,588,135
266.00 2,394.00 324.52 2,920.68

- - - -
- - - -
266.00 2,394.00 324.52 2,920.68
- - - -

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
4,788 5,841
9,880.00 9,880.00 12,053.60 12,053.60

- - - -
- - - -
- - - -
167.20 12,205.60 203.98 14,890.83
- - - -
- - - -
- - - -
167.20 3,009.60 203.98 3,671.71
- - - -
- - - -
- - - -
- - - -
- - - -
456.00 3,192.00 556.32 3,894.24
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
28,287 34,510
1,520.00 7,600.00 1,854.40 9,272.00

- -
1,520.00 1,520.00 1,854.40 1,854.40

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
9,120 11,126
456.00 6,840.00 556.32 8,344.80

- - - -
402.80 8,458.80 491.42 10,319.74
- - - -
- - - -
- - - -
912.00 19,152.00 1,112.64 23,365.44

- - - -
- - - -
- - - -
152.00 2,736.00 185.44 3,337.92

- - - -
- - - -
- - - -
288.80 5,776.00 352.34 7,046.72
- - - -
- - - -
- - - -
152.00 3,040.00 185.44 3,708.80

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -

- - - -
- - - -
- - - -
- - - -
- - - -
46,003 56,123
532.00 7,980.00 649.04 9,735.60

- - - -
- - - -
- - - -
32,148.00 64,296.00 39,220.56 78,441.12

- - - -
- - - -
- - - -
1,216.00 10,944.00 1,483.52 13,351.68
- - - -
304.00 2,736.00 370.88 3,337.92

- - - -
190.00 570.00 231.80 695.40
- - - -
418.00 1,254.00 509.96 1,529.88
- - - -
- - - -
- - - -
152.00 2,280.00 185.44 2,781.60
- - - -
319.20 3,511.20 389.42 4,283.66
- - - -

- - - -
- - - -
2,660.00 12,927.60 3,245.20 15,771.67
-
- 106,499 129,929
-
-
-
-
-
-
-
326.80 5,228.80 398.70 6,379.14
- - - -
152.00 1,976.00 185.44 2,410.72
- - - -
- - - -
- - - -
114.00 1,482.00 139.08 1,808.04

- - - -
- - - -
- - - -
- - - -
- - - -
266.00 7,448.00 324.52 9,086.56

- - - -
266.00 532.00 324.52 649.04
- - - -
266.00 1,064.00 324.52 1,298.08
- - - -
- - - -

- - - -
- - - -
- - - -
319.20 638.40 389.42 778.85
- - - -
319.20 1,276.80 389.42 1,557.70
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
19,646 23,968
19,646.00 23,968
266.00 15,694.00 324.52 19,146.68

- - - -
- - - -
319.20 18,832.80 389.42 22,976.02

- - - -
304.00 9,120.00 370.88 11,126.40

- - - -
- - - -
1,368.00 2,736.00 1,668.96 3,337.92

- - - -
- - - -
114.00 684.00 139.08 834.48

- - - -
- - - -
494.00 2,964.00 602.68 3,616.08
- - - -
152.00 304.00 185.44 370.88
- - - -
190.00 190.00 231.80 231.80
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
70,171 85,608
4,788 5,841
28,287 34,510
9,120 11,126
46,003 56,123
106,499 129,929
70,171 85,608
264,868 323,138
266.00 1,330.00 324.52 1,622.60

- -
- -
266.00 1,330.00 324.52 1,622.60
- - - -

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
2,660 3,245
532.00 7,448.00 649.04 9,086.56

- - - -
- - - -
- - - -
21,546.00 43,092.00 26,286.12 52,572.24

- - - -
- - - -
- - - -
- - - -
2,812.00 5,624.00 3,430.64 6,861.28
- - - -
1,216.00 7,296.00 1,483.52 8,901.12
- - - -
- - - -
- - - -
- - - -
- - - -
1,064.00 2,128.00 1,298.08 2,596.16
- - - -
1,064.00 3,192.00 1,298.08 3,894.24
- - - -
- - - -
- - - -
532.00 2,128.00 649.04 2,596.16
- - - -
- - - -
167.20 1,672.00 203.98 2,039.84

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
72,580 88,548
72,580.00 88,548
266.00 2,660.00 324.52 3,245.20

- - - -
76.00 1,824.00 92.72 2,225.28

- - - -
- - - -
- - - -
- - - -
152.00 2,888.00 185.44 3,523.36

- - - -
- - - -
- - - -
319.20 2,553.60 389.42 3,115.39
- - - -
152.00 2,888.00 185.44 3,523.36

- - - -
136.80 1,915.20 166.90 2,336.54

- - - -
- - - -
- - - -
- - - -
2,660.00 12,927.60 3,245.20 15,771.67
- - - -
- - - -
- - - -
- - - -
- - - -
100,236 122,288
456.00 1,824.00 556.32 2,225.28

- - - -
912.00 3,648.00 1,112.64 4,450.56
- - - -
- - - -
- - - -
167.20 4,012.80 203.98 4,895.62

- - - -
- - - -
- - - -
#NAME? #NAME? #NAME? #NAME?

- - - -
76.00 2,736.00 92.72 3,337.92

- - - -
- - - -
- - - -
- - - -
152.00 2,736.00 185.44 3,337.92

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
21,341 26,036
319.20 4,468.80 389.42 5,451.94

- - - -
- - - -
- - - -
- - - -
266.00 9,044.00 324.52 11,033.68

- - - -
288.80 1,444.00 352.34 1,761.68
- - - -
288.80 1,444.00 352.34 1,761.68
- - - -
- - - -
- - - -
- - - -
319.20 1,596.00 389.42 1,947.12
- - - -
319.20 1,596.00 389.42 1,947.12
- - - -
- - - -
- - - -
- - - -
288.80 4,332.00 352.34 5,285.04

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
23,925 29,188
23,924.80 29,188
319.20 4,788.00 389.42 5,841.36

- -
319.20 2,553.60 389.42 3,115.39

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
31,266 38,145
760.00 2,280.00 927.20 2,781.60

- - - -
212.80 212.80 259.62 259.62
- - - -
3,800.00 3,800.00 4,636.00 4,636.00
- - - -
1,520.00 3,040.00 1,854.40 3,708.80
- - - -
1,140.00 1,140.00 1,390.80 1,390.80
- - - -
2,280.00 2,280.00 2,781.60 2,781.60
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - -
- - -
12,753 15,558
12,752.80 15,558
760.00 15,200.00 927.20 18,544.00

- - - -
760.00 760.00 927.20 927.20
- - - -
760.00 760.00 927.20 927.20
760.00 760.00 927.20 927.20
760.00 760.00 927.20 927.20
- - - -
7,600.00 7,600.00 9,272.00 9,272.00
- - -
- -
- -
- -
- -
- -

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
38,593 47,083
342.00 513.00 417.24 625.86

- - - -
1,520.00 21,280.00 1,854.40 25,961.60
- - - -
266.00 1,064.00 324.52 1,298.08
- - - -
319.20 1,276.80 389.42 1,557.70
- - - -
11,020.00 5,510.00 13,444.40 6,722.20

- - - -
1,900.00 2,850.00 2,318.00 3,477.00
- - - -
167.20 836.00 203.98 1,019.92
- - - -
167.20 2,675.20 203.98 3,263.74
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - -
- - -
- - -
- -
- -
36,005 43,926
36,005.00 43,926
167.20 836.00 203.98 1,019.92

- - - -
456.00 1,824.00 556.32 2,225.28
- - - -
114.00 171.00 139.08 208.62
38,836 47,380

2,660 3,245
100,236 122,288
21,341 26,036
31,266 38,145
38,593 47,083
38,836 47,380
232,932 284,178
68.40 273.60 83.45 333.79

- - - -
167.20 668.80 203.98 815.94
- - - -
342.00 342.00 417.24 417.24
- - - -
1,900.00 950.00 2,318.00 1,159.00
- - - -
319.20 159.60 389.42 194.71
- - - -
167.20 83.60 203.98 101.99
- - - -
- - - -
- - - -
- - - -
- - - -
9,880.00 9,880.00 12,053.60 12,053.60
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -

- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
12,358 15,076
12,357.60 15,076
1,520.00 4,560.00 1,854.40 5,563.20

- - - -
380.00 760.00 463.60 927.20
- - - -
266.00 1,064.00 324.52 1,298.08
- - - -
319.20 1,276.80 389.42 1,557.70
- -
- 20,000 20,000
-
- 20,000 20,000
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -

- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
60,018 64,422
53,200 70,000
1,313,471 1,588,135
264,868 323,138
232,932 284,178
60,018 64,422
1,924,489 2,329,873
96,224.47 100,000
2,020,714 2,429,873
323,314 388,780
2,344,028 2,818,653

BQ Mwele Makondeni (Completion Works)

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

BQ Mwele Makondeni (Completion Works)

Uploaded by

Copyright:

Available Formats

PROPOSED BILLS OF QUANTITIES FOR COMPLETION OF MWELE MAKONDENI ECDE (ALL

PROVISIONAL KWALE COUNTY GOVERNMENT

ITEM DESCRIPTION QTY UNIT RATE AMOUNT

The proposed Works will be located at

2.0 Scope of the works.

The works involve construction of 2No classroom

3.0 SIGN BOARD

Allow for providing, erecting ,maintaining

4.0 Temporary building.

The Contractor must provide for a temporary

CARRIED TO SUMMARY 70,000

ITEM DESCRIPTION QTY UNIT RATE AMOUNT

1.0 Concrete or masonry wall plinths SM 25 350 8,750

Prepare and apply two coats bituminous paint

2.0 Rendered concrete or stone surfaces SM 25 420 10,500

TOTAL FOR ELEMENT NO.1 SUBSTRUCTURE

ITEM DESCRIPTION QTY UNIT RATE AMOUNT

VIBRATED REINFORCED SUPERSTRUCTURE

Mild steel including grinding all welds smooth

100mm Diameter Circular Hollow Section

Extra Over above described for provision and -

TOTAL ELEMENT NO.3 VIBRATED

ITEM DESCRIPTION QTY UNIT RATE AMOUNT

Panel door shutters

ITEM DESCRIPTION QTY UNIT RATE AMOUNT

Heavy duty steel window and Door grilles

Carried Forward 240,585

Brought Forward 240,585

Supply and fix anadonised aluminium louvre

1.0 Set for 4 No. blade carriers. PRS 6 700 4,200

ITEM DESCRIPTION QTY UNIT RATE AMOUNT

TOTAL FOR ELEMENT NO.6 DOORS

1.0 Set for 2 No. blade carriers. PRS 39 600 23,400

ITEM DESCRIPTION QTY UNIT RATE AMOUNT

TOTAL FOR ELEMENT NO 7 WINDOWS

Floors and Skirting.

Supply and fix 300 x 300 mm ceramic tiles fix with

ITEM DESCRIPTION QTY UNIT RATE AMOUNT

Carried Forwad 423,050

Brought Forward 423,050

INTERNAL WALL FINISHES

ITEM DESCRIPTION QTY UNIT RATE AMOUNT

12mm thick cement,sand and lime plaster,with steel

TOTAL ELEMENT No. 8 : FINISHES

ITEM DESCRIPTION QTY UNIT RATE AMOUNT

40mm thick Cement sand mix 1:3 Chalkboard size

ITEM DESCRIPTION QTY UNIT RATE AMOUNT

TOTAL ELEMENT No. 9 : FITTINGS

240V-AC ceilling fan complete with 5 speed

ITEM DESCRIPTION QTY UNIT RATE AMOUNT

Electrical Earthing comprising 6.0mm2 Single core

Allow for a sum of kenya shillings 20,000 for

6.0 Allow for three sets as installed in drawing 15,000

7.0 Allow for KPLC POWER connection 30,000

TOTAL FOR ELEMENT NO. 10:ELECTRICAL

ITEM DESCRIPTION QTY UNIT RATE AMOUNT

TOTAL FOR ELEMENT NO.11:

ECD CLASSROOM BLOCK

1.0 SUBSTRUCTURE WORKS 19,250

VIBRATED REINFORCED CONCRETE

3.0 DOORS 281,925

4.0 WINDOWS 256,750

5.0 FINISHES 708,230