QUOTATION

Client TAEGONGKENYA

납 품 장 소
Molokua & Olmapitet
DESRINATION
납 기
협 의 Consultation
DELIVERY
지 불 방 법
협 의 Consultation
PAYMENT
유 효 기 간
3/2/2024
VALIDITY

합 계 금 액 #NAME?
TOTAL AMOUNT 5,748,113 KSH

Material (KSH)
Item Q'ty Unit
U/Price Amount
Ⅰ. Molokua borehole & Solar pump 1 lot 2,827,900
Ⅱ. Olmapitet Manhae SEC school Reinstall 1 lot 1,008,450

직접비 총액 TOTAL DIRECT CONSTRUCTION COST 3,836,350

Ⅲ. Molokua borehole & Solar pump
간접 관리비 INDIRECT MAINTENANCE COST 1 lot -
공과잡비 MISCELLANEOUS COST 1 lot -
Ⅳ. Olmapitet Manhae SEC school Reinstall
간접 관리비 INDIRECT MAINTENANCE COST 1 lot -
공과잡비 MISCELLANEOUS COST 1 lot -

간접비 총액 TOTAL INDIRECT CONSTRUCTION COST -

GRAND TOTAL 3,836,350

1. V.A.T 16% 별도.(EXCLUDE 16% VAT)
REMARK 2. 안전관리 및 용전, 용수는 공사업체에서 자체 해결(Safety management, electricity, and water are self-res
3. 공사대금은 협의한 내용에 따름(The construction cost shall be as agreed upon)
 QUOTATION

업 체 명
TECHMART
CONSTRUCT COMPANY
문 서 번 호
DOCUMENT No.
담 당 자
(signature)
PERSON IN CHARGE

작성일자
2/1/2024 stamp
D A T E

Labor (KSH) Expence (KSH)

Total (VND) Remarks
U/Price Amount U/Price Amount
504,000 613,000 3,944,900
230,650 140,000 1,379,100

734,650 753,000 5,324,000

- 184,908 184,908
120,000 - 120,000

69,205 - 69,205
50,000 - 50,000

239,205 184,908 424,113

973,855 937,908 5,748,113

gement, electricity, and water are self-resolved by the construction company)

as agreed upon)
 Statement
CONSTRUCTION COMPANY : TECHMART

PROJECT: MOLOKUA BOREHOLE & SOLAR PUMP

ADD: Molokua, Kajiado county, Kenya

ITEM: get confirm from WARMA/Borehole Drilling/Borehole protect structure/ Water Tank Towering/Solar Pannel structure/Trough/Fence

Contract Amount

No. Description Brand name/ Origin / Specfication Q'ty Unit Material Labour EXPENSES
Total (ksh)
Price Cost Price Cost Price Cost

Ⅰ. MOLOKUA BOREHOLE & SOLAR PUMP

PHASE1: HYDROGEOLOGICAL SURVEY & EIA(지하수 조사 및 허가) - - 110,000 110,000

1 HYDROGEOLOGICAL SURVEY(지하수조사) 1 LOT - - 60,000 60,000 60,000

2 GOVERNMENT LICENCES(정부허가) 1 LOT - - 50,000 50,000 50,000

PHASE2: BOREHOLE DRILLING(관정 굴착) 1,258,500 144,000 243,000 1,645,500

1 RIG MOBILIZATION AND DEMOBILIZATION(굴착장비 이동 및 설치) 1 LOT - 5,000 5,000 55,000 55,000 60,000

2 borehole drilling(관정 굴착) 8" borehole 100 M 7,000 700,000 1,120 112,000 - 812,000

3 install plain upvc casing(케이싱 작업) 6" upvc casing 100 M 1,800 180,000 - - 180,000

4 install slotted casing(여과 케이싱 설치) 8" steel slotted casing 30 M 2,000 60,000 - - 60,000

5 supply drilling water(시추용수 공급) 1 LOT - 2,000 2,000 8,000 8,000 10,000

6 supply gravel pack(여과용 자갈 충전) 0.25" gravel 5 ton 6,000 30,000 1,000 5,000 - 35,000 35000

7 24hr test pumping(시추 후 24시간 양정시험) 24 HR - - 2,500 60,000 60,000

8 Pump lowering cost(펌프 설치비) 1 LOT - - 60,000 60,000 60,000 60000

Well pump testing& completion report(관정 펌프 시운전 및
9 1 LOT - 20,000 20,000 60,000 60,000 80,000 80000
완료보고서 작성)
10 Submersible borehole pump(관정용 수중펌프) SP 5A VARUNA 5.5kW 1 PC 130,000 130,000 - - 130,000
Submersible cable with 5M extra length
11 105 M 500 52,500 - - 52,500
4.0 mm sq 4 core submersible cable from the borehole
12 6" Borehole cover & adaptor box heavy steel cover 1 LOT 8,000 8,000 - - 8,000

11 SUB MOTOR(보조 모터) 5.5kW VARUNA 1 PC 98,000 98,000 - - 98,000

PHASE3: BOREHOLE PROTECT STRUCTURE(관정 보호구) 10,800 - - 10,800

1 machine cut Concrete blocks(벽돌) 6" X 9"(Vibrated &compressed) 50 PCS 70 3,500 - - 3,500 3500

2 Cement(시멘트) Simba cement 50kg/bag 4 BAGS 700 2,800 - - 2,800 3200

3 Heavy duty steel cover(덮개용 철판) 3'X6'X 3.2t 1 놋 4,500 4,500 - - 4,500 4500

PHASE4: WATER TANK TOWERING(식수탑 공사) 193,000 - 20,000 213,000

1 Excavate to reduce levels in top soil(상토 터파기 공사) 2 M3 - - 1,000 2,000 2,000 2000

2 Excavate for tank foundation(기초 터파기 공사) 3 M3 - - 1,000 3,000 3,000 3000

3 supply ballast 10 ton 3,000 30,000 - - 30,000 5000

4 concrete blocks 6'x9" 6"x9" machine cut block 700 pcs 70 49,000 - - - 49,000 5000

5 cement bamburi cement 60 bags 700 42,000 - - 42,000 8000

6 sand 10 ton 2,000 20,000 - - 20,000 10000

7 D12 deformed bar D12 20 PCS 1,100 22,000 - - 22,000 10000

8 D10 deformed bar D10 20 PCS 750 15,000 - - - 15,000 110000

9 D8 deformed bar D8 10 PCS 500 5,000 - - 5,000 10000

10 Binding wire 10 kgs 1,000 10,000 - - 10,000 10000

timber for formwork when building
11 formwork 1 lot - - - 15,000 15,000 15,000 7000
pillars
12 DOOR 82X36 STEEL DOOR 1 LOT 15,000 15,000 - 15,000

13 OIL PAINT CORAL PAINTS 4 LTRS 375 1,500 - 1,500

14 SQUARE TUBE 1.5X1.5 14 GAUGE 12 PCS 2,000 24,000 - 24,000

15 2" FLAT BAR 2" 2 PCS 1,000 2,000 2,000

16 10000 LTRS TANK KENTANK 1 PC 80,000 80,000 80,000

15 window 3'x4' STEEL WINDOW WITH GLASS 1 LOT 5,000 5,000 - 5,000

PHASE5: PIPEWORK AND PLUMBING(배관공사) 56,250 40,000 - 96,250

1 Supply and fix PPR DN 50 PPR DN 50 8 PCS 1,200 9,600

2 supply and fix PPR DN 40 PPR DN 40 12 PCS 900 10,800

3 supply and fix PPR DN 40 ELBOW 90` DN 40 90` 2 PCS 350 700

4 Supply and FIX PPR DN 50 ELBOW 90` DN 50 90` 2 PCS 450 900

5 supply and install DN50 TEE DN 50 TEE 3 PCS 400 1,200

6 supply and install PPR SOCKET DN 40 DN 40 SOCKET 13 PCS 200 2,600

7 Supply and install PPR SOCKET DN 50 DN 50 SOCKET 16 PCS 250 4,000

8 Supply and fix PPR SOCKET THREADED DN 50 THREADED DN 50 8 PCS 350 2,800

9 Supply and fix PPR SOCKET THREADED DN 40 THREADED DN 40 4 PCS 300 1,200

10 REDUCER PPR DN 50/40 REDUCER PPR 50-40 1 PCS 250 250

11 REDUCER PPR DN 40-25 REDUCER PPR 40-25 1 PCS 200 200

12 GATE VALVE PPR 50 GATE VALVE PPR 50 1 PCS 2,000 2,000

13 installation sundries and labour 1 LOT 20,000 20,000 30,000 30,000 - 50,000 20,000

Excavate, lay, test and backfill for PPR DN 14 pipeline including

14 100 M - 100 10,000 - 10,000 10,000
supply, handling and fusing all

PHASE 6:SOLAR STRUCTURE & INSTALLATION(태양광 패널 및 구조물 공사) 1,053,100 200,000 40,000 1,293,100

1 Supply 260w power solar panels MITSUBISHI 36 pcs 15,000 540,000 - - 540,000 564000

2 Supply and install inverter solar pump control for the above pump. VFD 5.5 KW inverter 1 pc 250,000 250,000 40,000 40,000 290,000 290000

3 Ditto pv disconnect switch 기초공사? 1 pc 15,500 15,500 - - 15,500 50000

4 Ditto electrical and installation sundries 1 LOT 15,000 15,000 - - 15,000 15000

5 Ditto 4mm squared 4 core underground cable, Borehole to panel 4mm 4 core cable 40 M 200 8,000 - - 8,000 8000

6 Ditto 4mm squared 4 core from panel to the main supply 4mm 4 core cable 30 M 200 6,000 - - 6,000 6000

7 Ditto1.5mm squared 2 core underground cable electrodes 1.5mm 2 core cable 30 M 200 6,000 - - 6,000 6000

8 Ditto 1.5mm squared 2 core underground cable floatswitch 1.5mm 2 core cable 30 M 200 6,000 - - 6,000 6000

9 Earth rod coupled with clamp 1 PC 1,500 1,500 - - 1,500 1500

10 6mm squared Earth cable 6mm earth cable 10 M 150 1,500 - - 1,500 1500

11 Float switch and cable for the storage tank 1 PC 10,000 10,000 - - 10,000 10000

12 solar installation cost 1 lot 200,000 200,000 - 200,000

13 Borehole water meter i.e kent or equivalent approved kent 1 PC 10,000 10,000 - - 10,000 10000

14 2x2 square tube 2"x2" tube 40 pc 2,500 100,000 - - 100,000

15 angle line 1.5x1.5 1.5"x1.5" angle line 15 pc 1,500 22,500 - - 22,500

16 welding rods tononoka steel 2 pkts 1,200 2,400 - - 2,400

17 bolts and screws tononoka steel 160 PCS 10 1,600 - - 1,600

18 10MM PV cable 10mm pv cable 100 m 250 25,000 - - 25,000

19 anchor bolts tononoka steel 30 pcs 500 15,000 - - 15,000

20 base plates 8x8 tononoka steel 15 pcs 500 7,500 - - 7,500

21 cement bamburi cement 8 bags 700 5,600 - - 5,600

20 Electrodes pencil 1 PAIR 4,000 4,000 - - 4,000 4000

PHASE 7 TROUGH, WATERPOINT &FENCING(구유, 취수, 담장공사) 256,250 - - 256,250

150*120mm cranked precast concrete posts mortised in concrete

1 vibrated cement posts 100 pcs 1,000 100,000 - - 100,000 100000
at 2.5 centre to centre

2 14 galvanised chainlink 14" gauge chainlink 15 ROLLS 7,000 105,000 - - 105,000 100000

3 cement 5O KG BAG 30 bags 700 21,000 - - 21,000 24000

concrete blocks to construct 1 metre high mass for the water
4 6*9" concrete blocks 100 pcs 70 7,000 - - 7,000 8000
trough
5 PPR DN 14 Pipes to connect water to the water trough PPR DN 40 10 PCS 900 9,000 - - 9,000 4000

6 waterproof cement PUDLO 20 KG 200 4,000 - - 4,000 4000

7 Construction gravel/sand 0.25" 5 ton 2,000 10,000 - - 10,000 10000

8 0.25 inch tap 0.25 1 pc 250 250 - - 250 250

PHASE 8: ETC(기타) - 120,000 200,000 320,000

1 TRANSPORT AND MOBILIZATION OF MATERIALS(자재 운반비) 1 LOT - - 200,000 200,000 200,000 200000

2 SUPERVISORY STAFF 1 person - 120,000 120,000 - 120,000 120000

TOTAL DIRECT CONSTRUCTION COST 1 L/S 2,827,900 504,000 613,000 3,944,900

PHASE 9 : INDIRECT CONSTRUCTION COST - 120,000 184,908 304,908

1 INDIRECT MAINTENANCE COST(5% of DIRECT CONSTRUCTION COST) 1 L/S - - 184,908 184,908 184,908

2 MISCELLANEOUS COST 1 L/S - 120,000 120,000 - 120,000

TOTAL INDIRECT CONSTRUCTION COST - 120,000 184,908 304,908

GRAND TOTAL 2,827,900 624,000 797,908 4,249,808 4289865

VAT 679,969.28 4,929,777.28

 CONSTRUCTION COMPANY : TECHMART

PROJECT: Olmapitet Manhae SEC School Water Tank & SOLAR Pannel

ADD: Olmapitet, Kajiado county, Kenya

ITEM: demolition of structure & clearance/Borehole protect structure/ Water Tank Towering/Solar Pann

No. Description

Ⅰ. MOLOKUA BOREHOLE & SOLAR PUMP

PHASE 1: Demolition of existing structure and site clearance (기존구조물철거 및 정리)

1 Demolition of existing structure(기존 구조물 해체)

site clearance before reconstruction work and government approvals(공사전
2
정리)

PHASE 2: BOREHOLE PROTECT STRUCTURE(관정 보호구)

1 Concrete blocks(벽돌)

2 Cement(시멘트)

3 Heavy duty steel cover(덮개용 철판)

PHASE 3: WATER TANK TOWERING(식수탑 공사)

1 Excavate to reduce levels in top soil(상토 터파기 공사)

2 Excavate for tank foundation(기초 터파기 공사)

3 supply hardcore stones(잡석깔기)

4 Supply 10,000ltr water tank

5 Cement(시멘트)

6 supply 6"x9" concrete blocks

7 supply D8 bar

8 supply D12 bar

9 Supply D10 bar

10 Supply D16 bar

11 Binding wire

12 square tube 40x40x3

13 flat bar 50 x 4mm

14 insectcide as gladiator

15 sand

16 murram

17 Hoop iron

18 ballast

19 DOOR 82X36

20 WINDOW 3"X4"

PHASE 4: SOLAR STRUCTURE & INSTALLATION(태양광 패널 구조물 공사)

1 Replace Grundfos inverter

3 Earth rod coupled with clamp

4 6mm squared Earth cable

5 2x2 inch sq tube gauge 16

6 1.5x1.5 inch angle lines

7 welding rods

8 Cement(시멘트)

9 sundries items

10 6.0 mm sq PV cable

11 Solar installation labour

12

PHASE 5: PIPEWORK AND PLUMBING(배관공사)

1 Supply and fix PPR DN 50

2 supply and fix PPR DN 40

3 supply and fix PPR DN 40 ELBOW 90`

4 Supply and FIX PPR DN 50 ELBOW 90`

5 supply and install DN50 TEE

6 supply and install PPR SOCKET DN 40

7 Supply and install PPR SOCKET DN 50

8 Supply and fix PPR SOCKET THREADED DN 50

9 Supply and fix PPR SOCKET THREADED DN 40

10 REDUCER PPR DN 50/40

11 REDUCER PPR DN 40-25

12 GATE VALVE PPR 50

13 PAINT

16 Excavate, lay, test and backfill for PPR DN 40 pipeline including supply,
handling and fusing all

PHASE 6: ETC(기타)

1 TRANSPORT AND MOBILIZATION OF MATERIALS(자재 운반비)

2 SUPERVISORY STAFF

TOTAL DIRECT CONSTRUCTION COST

PHASE 9 : INDIRECT CONSTRUCTION COST

1 INDIRECT MAINTENANCE COST(5% of DIRECT CONSTRUCTION COST)

2 MISCELLANEOUS COST

TOTAL INDIRECT CONSTRUCTION COST

GRAND TOTAL
 Statement
SOLAR Pannel

otect structure/ Water Tank Towering/Solar Pannel structure/

Brand name/ Origin / Specfication Q'ty Unit Material

Price

earance (기존구조물철거 및 정리)

1 LOT

1 LOT

관정 보호구)

400mmX250mmX188mm 50 LOT 70

Simba cement 50kg/bag 4 bags 700

3'X6'X 3.2t 1 놋 4,500

2 M3

3 M3

5 ton 5,000

kentank 3 pcs 80,000

50 kg bamburi cement 300 bags 700

6"x9" MACHINE CUT blocks 350 PCS 70

D8 104 pcs 500

D12 4 PCS 1,100

 D10 120 PCS 750

D16 64 pcs 2,200

2 rolls 3,000

40mmx40mmx3mm 10 PCS 2,000

180 ft 50

gladiator insectcide 1 ltr 2,000

70 tons 2,000

3 tons 1,200

1 rolls 4,000

0.25" ballast 60 tons 2,000

STEEL DOOR 1 pcs 15,000

STEEL WINDOW WITH GLASS 1 PCS 5,000

ON(태양광 패널 구조물 공사)

grundfos inverter 1 pc 75,000

1 PC 1,500

6mm cable 10 M 150

gauge 16 square tube 10 pcs 2,500

1.5 inch angle line 3 pcs 1,500

1 pkts 1,200

50 kgs bags 3 bags 750

1 lot 10,000

6.0 mm cable 40 m 250

PPR DN 50 8 PCS 1,200

PPR DN 40 12 PCS 900

DN 40 90` 2 PCS 350

DN 50 90` 2 PCS 450

DN 50 TEE 3 PCS 400

DN 40 SOCKET 13 PCS 200

DN 50 SOCKET 8 PCS 250

THREADED DN 50 4 PCS 350

THREADED DN 40 2 PCS 300

REDUCER PPR 50-40 1 PCS 250

REDUCER PPR 40-25 1 PCS 200

GATE VALVE PPR 50 1 PCS 2,000

CORAL 10 LTRS 375

30 M 300

1 LOT

1 person

1 L/S

1 L/S

1 L/S
ent

Contract Amount

Material Labour EXPENSES

Cost Price Cost Price Cost

- - 110,000

- - 60,000 60,000

- - 50,000 50,000

10,800 - -

3,500 - -

2,800 - -

4,500 - -

821,700 - - 30,000

- - 1,000 2,000

- - 1,000 3,000

25,000 - 5,000 25,000

240,000 - -

210,000 - -

24,500 - -

52,000 - -

4,400 - -
 90,000 - -

140,800 - -

6,000 - -

20,000 - -

9,000 - -

2,000

140,000

3,600

4,000

120,000

15,000

5,000

130,950 650 -

75,000 650 650 -

1,500 - -

1,500 - -

25,000 - -

4,500 - -

1,200 - -

2,250 - -

10,000 - -

10,000 - -

- - -

- - -

45,000 - - - -

9,600 - -

10,800 - -
 700 - -

900 - -

1,200 - -

2,600 - -

2,000 - -

1,400 - -

600 - -

250 - -

200 - -

2,000 - -

3,750 - -

9,000 - -

- 230,000 -

- 150,000 -

- 80,000 80,000 -

1,008,450 230,650 140,000

- 119,205 -

- 69,205 69,205 -

- 50,000 50,000 -

- 119,205 -

1,008,450 349,855 140,000

VAT

GRAND TOTAL
Total (ksh)

110,000

60,000

50,000

10,800

3,500

2,800

4,500

851,700

2,000

3,000

50,000

240,000

210,000

24,500

52,000

4,400
 90,000

140,800

6,000

20,000

9,000

131,600

75,650

1,500

1,500

25,000

4,500

1,200

2,250

10,000

10,000

45,000

9,600

10,800
 700

900

1,200

2,600

2,000

1,400

600

250

200

2,000

3,750

9,000

230,000

150,000

80,000

1,379,100

119,205

69,205

50,000

119,205

1,498,305

239,728.80

1,738,033.80
MOLOKUA BOREHOLE REHABILATATION PROJECT COST

MATERIALS/ SERVICE QTY UNIT COST

HYDROGEOLOGICAL SURVEY LOT 60000
GOVERNMENT LICENCES(Warma, Nema, water Test) LOT 50000

6 INCH BOREHOLE DRILLING / METRE DEPTH 100 M 7000

WELL PUMP TESTING &COMPLETION REPORT LOT 80000
SP 5A PUMP ( VARUNA ) 1 PC 130000
5.5 KW SUB MOTOR VARUNA 1 PC 98000
2 inch UPVC column PIPE (standard gauge) 26 PCS 2800
4.0 mm sq 4 core submersible cable 90 mts 430
2 inch pipe adaptor set 1 pc 6000
Twin electrode cable 90 mts 70
Borehole cover 6 inch 1 pc 8000
Electrical connection box 1 pc 2500
Installation sundries lot 8000
Pump lowering cost lot 60000
Transport lot 10000

SOLARIZATION
SOLAR STRUCTURE MATERIALS COST LOT 150000
260Watts x 38 v solar panels 36 pcs 14300
5.5 kw Hybrid vfd inverter 1 pc 250000
Lightening arrestor 1 pc 4000
10.0 mm sq PV cable red / black 60 metres each 120 m 250
DC disconnect switch 45 amps 1 pc 10000
Installation sundries Lot 8000
Transport to the site Lot 20000
Supervision costs lot 30,000
Solarization works labour cost lot 200000

Project duration to be 30 days from the date of to be agreed downpayment facilitation

All payment to be made to the account of Techmart party or further directed
All materials to be of reasonable good quality and the project executed to a very high standards of workmanship.
Accessbility to the site for equipment delivery lies upon the client. Ensure ther is good passage to the site.
 VAT CAL TOTAL COST
60,000
50,000
Sub Total 110,000

1120 812,000
80,000
130,000
98,000
448 73,248
68.8 44,892
960 6,960
11.2 7,308
8,000
2,500
8,000
60,000
10,000
Sub Total 1,340,908

24000 174,000
514,000
40000 290,000
4,000
4800 34,800
1160 11,600
8,000
20,000
30,000
200,000
Sub Total 1,286,400

GRAND TOTAL 2,737,308

rds of workmanship.
ge to the site.
 OLMAPITET MANHAE SEC SCH WATER TOWER AND STORE PROJECT 1
ITEM DESCRIPTION QTY UNIT RATE KSHS
1 all govt approvals 1 20,000.00 20,000.00
Demolition of existing structure
and site clearance (
2 기존구조물철거 및 정리) 1 60,000.00 60,000.00
3 Cement 300 Bags 800.00 240,000.00
4 Sand 60 Tons 2,000.00 120,000.00
5 Ballast 70 Tons 2,000.00 140,000.00
6 6"X9" Blocks 600 ft 70.00 42,000.00
7 Hoop Iron 1 Roll 4,000.00 4,000.00
8 Hardcore(바닥골재) 5 Tons 5,000.00 25,000.00
9 Murram(바닥충전용 흙) 3 Tons 1,200.00 3,600.00
10 Insecticide as Gladiator(방충제) 1 Ltr 2,000.00 2,000.00
11 D8 Bar 104 pcs 500.00 52,000.00
12 D10 Bar 120 pcs 750.00 90,000.00
13 D12 Bar 4 pcs 1,100.00 4,400.00
14 D16 Bar 64 pcs 2,200.00 140,800.00
15 Binding wire(결속와이어) 2 Rolls 3,000.00 6,000.00
16 Square tube 40x40x3mm 10 pcs 2,000.00 20,000.00
17 Flat Bar 50x4mm 180 ft 50.00 9,000.00
18 10000 Litres water tank 3 pcs 110,000.00 330,000.00
19 Plumbing works 1 Item 96,000.00 96,000.00
20 Replace Grundfos inverter 1 pcs 75,000.00 75,000.00
Sub-Total 1,479,800.00
Labour 25% of sub-total 369,950.00
TOTAL 1,849,750.00