PROPOSED ENTRACE BUILDING WITH SHOP FRAMES AT - MAKABE PARISH

BOQ

BILLS OF QUANTITIES

APRIL, 2025
 RATE
ITEM DESCRIPTION UNIT QTY AMOUNT (TSHS)
(TSHS)

BILL NO. 1: PRELIMINARIES

Mobilization and demobilization of work people, plants and

A SUM 500,000
tools

Demolition of existing structures excavation and levelling by

B SUM 300,000
mechanical means. Supervision Only

C Project Registration SUM 1,500,000

D Setting Out SUM 500,000

PRELIMINARY TO GENERAL SUMMARY 2,800,000

- 1 -
 RATE
ITEM DESCRIPTION UNIT QTY AMOUNT (TSHS)
(TSHS)
BILL NO. 2: MEASURED WORKS

ELEMENT NO. 1: SUBSTRUCTURE

EXCAVATION AND EARTHWORK

A Excavation of pit for column bases and Foundation trench CM 90 7,000 630,000

B Blinding SM 34 3,000 102,000

C REINFORCEMENTS

20mm (8) Kg 235 300 70,500

16mm (50) Kg 926 300 277,800

12mm (30) Kg 323 300 96,900

8mm (30) Kg 143 300 42,900

D FORMWORK
Column bases SM 36 7,000 252,000
Column Starter SM 42 7,000 294,000
Ground beam SM 30 7,000 210,000
300,000
E CONCRETE WORK
Strip foundation CM 10 60,000 600,000
Column Bases CM 12 60,000 720,000
Column Starter CM 4 60,000 240,000
Ground beam CM 3 60,000 180,000

F 230 mm thick Plinth Wall SM 93 7,800 725,400

G Backfill and Compaction in layers SUIM 300,000

H Hardcore laying SM 84 3,000 252,000

I 100mm thick floor bed SM 84 6,000 504,000

Carried forward
Element No. 1 - Substructure 5,797,500

- 2 -
 RATE
ITEM DESCRIPTION UNIT QTY AMOUNT (TSHS)
(TSHS)

ELEMENT NO. 2: SUPERSTRUCTURE - GROUND FLOOR

FRAME

Reinforced in-situ concrete; Grade 25 including

A vibration around reinforcements
Columns CM 10 60,000 600,000
Beams, Slab, and Gutter CM 22 60,000 1,320,000

Reinforcement, as described (provisional) High Yield

B steels to BS 4461
20mm (24) KG 706 300 211,800
16mm (99) KG 1,053 300 315,900
12mm (135) KG 1,436 300 430,800
8mm (110) KG 523 300 156,900

C Sawn Formwork to
Vertical sides of columns and the like SM 118 7,000 826,000
Sides and soffits of horizontal beams and gutter SM 169 7,000 1,183,000

D Walling

Blockwork; solid concrete block;BS 6073 type A,

compressive strength 4.0 N/mm2; in cement mortar (1:3)

150 mm thick wall SM 219 7,800 1,708,200

E ROOF WORK TREATED TIMBER

Truss 4x2 M 110 800 88,000
Purlin 3x2 M 80 600 48,000
Blandering 2 x 2 M 180 400 72,000
Gypsum board SM 45 2,000 90,000
Resin Coat Iron Sheets M 70 3,000 210,000

Allow for Entrace gate roof Structure and Decoration 2,500,000

F Including Masonry finishing

Carried forward
Element No. 2 - Superstructure - Ground floor 9,760,600

- 3 -
 RATE
ITEM DESCRIPTION UNIT QTY AMOUNT (TSHS)
(TSHS)

Brought forward 9,760,600

FINISHING
Motor: Cement and sand (1:4) steel trowlled to smooth
hardness
A 15 mm thick to walls (indoor and outdoor) SM 586 3,500 2,051,000
B 15 mm thick to columns Nr 4 80,000 320,000

Preparation of floor
C Backings 40 mm thick to receive floor tiles SM 138 3,000 414,000

Carried forward
Element No. 2 - Superstructure - Ground floor 12,545,600

- 4 -
GENERAL SUMMARY

DESCRIPTION AMOUNT

A.BILL NO 1: PRELIMINARIES 2,800,000

B.BILL NO 2:MEASURED WORKS

Element No 1: Substructure 5,797,500

Element No 2: Superstructure

Ground floor 12,545,600

TOTAL BILL NO 2: MEASURED WORKS 18,343,100

TOTAL COST ESTIMATE(WITHOUT VAT) 21,143,100

Add: 18% VAT 3,805,758

CARRIED TO FORM OF TENDER

24,948,858

- 5 -