DESCRIPTION

ITEM

QTY

UNIT

RATE (TSH)

AMOUNT (TSH)

0.24
2
6
3

CM
Bags
Box
Box

70,000.00
17,000.00
17,000.00
17,000.00

16,800.00
34,000.00
102,000.00
51,000.00

54.2
54.2
54.2

SM
sm
SM

500.00

27,100.00
10,840.00
37,940.00

Item
SM
SM

10,000.00

9.88
54.2
QTY

UNIT

RATE (TSH)

0.16
1
5
2

CM
Bags
Boxes
Boxes

70,000.00
17,000.00
17,000.00
17,000.00

11,200.00
17,000.00
85,000.00
34,000.00

70.2
70.2
70.2

SM
SM
SM

500.00

35,100.00
14,040.00
49,140.00

17
7.79

pcs
pcs

1
1

NO
NO

300,000.00
200,000.00

300,000.00
200,000.00

NO

250,000.00

250,000.00

Item
SM
SM
SM

10,000.00

7.79
70.2
7.79

10,000.00
31,160.00
70,200.00
77,900.00

ELEMENT No. 1: PROPOSED TEMPORARY

LIBRARY
Sub 1:Material requirements(include transportation
costs)
A
B

For screeding and tiling

Sand (River sand )
Cement
Tiles(30cmx30cm)
Skirting
For painting
Oil-based primer
Crack filler
Paint (With paintbrush)
Sub 2:Labour requirements
General Clearance of the area
Application of floor tiles
Painting(primer coat + 2 coats )

200.00
700.00

4,000.00
2,000.00

To collection
DESCRIPTION

ITEM

10,000.00
39,520.00
108,400.00
437,600.00
AMOUNT (TSH)

ELEMENT No. 2: PROPOSED STORE

Sub 1: Material requirements(include transportation
costs)
For screeding and tiling
Sand (River sand )
Cement
Tiles (30cmx30cm)
Skirting
For painting
Oil-based primer
Crack filler
Paint (2 coats with paintbrush)
Brandering work and ceiling
Timbers 50mmx50mm (each 3m long)
Gypsum board
Other
Window(aluminium With fixing charges)
Door frame(Use hardwood with fixing charges )
Door panel(Use hardwood mninga with fixing charges)
Sub 2:Labour requirements
General clearance of the area
Application of floor tiles
Painting(2coat )
Brandering work

To collection

200.00
700.00
3,200.00
10,000.00

4,000.00
1,000.00
10,000.00

54,400.00
77,900.00

1,317,040.00

DESCRIPTION

ITEM

QTY

UNIT

RATE (TSH)

AMOUNT (TSH)

0.58
9
1.7
1.8

CM
Bags
CM
SM

70,000.00
17,000.00
100,000.00

40,600.00
153,000.00
170,000.00
0.00

14

Boxes

17,000.00

238,000.00

17
300

Boxes
NO

17,000.00
1,100.00

289,000.00
330,000.00
0.00

1
1
1
1

NO
NO
NO
NO

250,000.00
45,000.00
5,000.00
5,000.00

250,000.00
45,000.00
5,000.00
5,000.00

1
1
1
1

NO
NO
NO
NO

13,000.00
15,000.00
8,000.00
8,000.00

13,000.00
15,000.00
8,000.00
8,000.00

5
5
1
1

LM
LM
NO
NO

2,500.00
1,500.00
3,000.00
5,000.00

12,500.00
7,500.00
3,000.00
5,000.00

18
18
18
2

SM
SM
SM
NO
Item

500.00

9,000.00
3,600.00
12,600.00
38,000.00
100,000.00

pc

35,000.00

2
2
2

NO
NO
NO

6,400.00
3,200.00
5,000.00

4
3

pcs
pcs

17,000.00

1
1

NO
NO

ELEMENT No. 3: PROPOSED PASTOR'S TOILET

SANITARY PIT
Sub 1: Material requirements(include transportation
costs)
For foundation work and blockwalling and stair
Sand (River sand )
Cement
Aggregates
Hardcore
Tiles- Floor tiles also to P. room (30cm x 30 cm )
wall tiles (20cmx20cm)
Blocks
Plumbing
Materials in armittage shanksor equivalent (China)
WC western type
Handwash basin
Tioilet paper holder
Soap holder
Pipe and fittings
4" pipe
1/2" pipe
4" tee
4" elbow
Electrical works
Wire (1.5")
Conduits
Junction box
Light switch
For painting
Oil-based primer
Crack filler
Paint (2 coats with paintbrush)
Reinforcements 12mm dia(40 ft length)
Timber (for formwork)(estimate)
For roofing work
Roofing sheets(GIS with 28G 1mx3m spanel)
Timber trusses and other
50x100mm rafter (3m each)
50x50mm purlins(3m each)
20x300mm fascia and barge board(3m each)
Brandering work
Timbers 50mmx50mm
Gypsum board(1.2mx2.44m)
Other
Window(aluminium)
Door (Use hardwood )

200.00
700.00

19,000.00

3,200.00

350,000.00
250,000.00

105,000.00
0.00
12,800.00
6,400.00
10,000.00
12,800.00
51,000.00
350,000.00
250,000.00

Sub 2:Labour requirements

For foundation work floor and blockwalling
Excavation for foundation trench depth not exceeding
1.5m (900mm width)

1.89

CM

5,000.00

9,450.00

Excavation of temporary pit depth 2m

1.5

CM

5,000.00

7,500.00

Item

10,000.00

10,000.00

1.15

CM

150,000.00

172,500.00

5.46
12.6
3.14

SM
SM
SM

5,500.00

30,030.00
56,700.00
17,270.00

Hole through the 230 blockwall to make a door and

make good
Concrete works for foundation and ground beam
Blockwalling
Foundation 230mm thick
External wall 150mm thick
Temporary pit for waste disposal(230mm wall)
Plumbing works
Installation of the Seating toilet, handwash basin and
associated pipe fitting
Electrical works
Electrical installation for lighting to the toilet

4,500.00
5,500.00

Item

90,000.00

Item

30,000.00

Others
Layered filling and compacting to floor level(Depth not
exceeding 1.5m)
Hardcore placing
Concrete casting for floor (depth 100mm)
Placing floor tiles
Placing wall tiles
Finishing works
Plastering work
Painting
For roofing work
Trussing and roofing sheet placing(Slanting 30 deg
one side)
15

Brandering work for ceiling placing

To collection
COLLECTION
Element No 1
Element No 2
Element No 3
TOTAL, FOR THE WHOLE EXPECTED WORK

1.8

CM

10,000.00

18,000.00

1.8
0.18
1.8
16.2

SM
CM
SM
SM

10,000.00

18,000.00
27,000.00
12,600.00
113,400.00

12.6
12.6

SM
SM

1,700.00
700.00

21,420.00
8,820.00

2.1

SM

10,000.00

21,000.00

1.8

SM

10,000.00

18,000.00
3,240,490.00

150,000.00
7,000.00
7,000.00

437,600.00
1,317,040.00
3,240,490.00
4,995,130.00