Fuel Station

GRAND SUMMARY SHEET

GRAND SUMMARY
AMOUNT IN ETB

MAIN BUILDING SITE WORK UG TANKER INSTALLATION SERVICE BUILDING WASHING RAMP TOTAL 15 % VAT GRAND TOTAL

1,142,191.10 1,887,187.80 145,797.00 223,593.00 158,560.00 3,557,328.90 533,599.33 4,090,928.23

SUMMARY SHEET

I. MAIN BUILDING
AMOUNT IN ETB A. SUB STRUCTURE PREPARATORY WORK EXCAVATION AND EARTH WORK CONCRETE WORK MASONRY WORK SUB TOTAL A B. SUPER STRUCTURE CONCRETE WORK BLOCK WORK ROOF WORK STEEL STRUCTURE METAL WORK CARPENTRY & JOINERY FINISHING WORK PAINTING WORK ELECTRICAL WORK SANITARY WORK SEPTIC TANK SUB TOTAL B 177,540.00 101,900.00 35,300.00 55,527.50 112,951.50 2,500.00 204,968.00 19,178.10 49,554.00 16,290.00 18,112.00 793,821.10

43,800.00 250,670.00 53,900.00 348,370.00

GRAND TOTAL A + B

1,142,191.10

Item

DESCRIPTION

UNIT

QTY.

RATE

AMOUNT

1.EARTH WORK
1.1 1.2 1.3 1.4 1.5

A.SUB STRUCTURE

I.BUILDING

50cm wide trench excavation for masonry foundation in normal soil to a depth n.e.100cm. Excavate for isolated foundation fooing to a depth ne 300cm in odinary soil strata Backfill floor of the building with selected materials spreaded and compacted in layers n.e 20 cm. Compaction shall be carried out at optimum moisture content. Cart away surplus excavated materials to a distance n.e. 10 kmts 20cm thick basaltic stone hard-core well blinded with crushed stone and well consolidated. For floor & walk way around the building.

m3 m
3

85.00 105.00 157.00 746.00 224.00

25.00 25.00 80.00 25.00 35.00

2,125.00 2,625.00 12,560.00 18,650.00 7,840.00 43,800.00 4,560.00

m3 m
3

m2

2.CONCRETE WORK
2.1 2.2

Total Excavation & Earth Work

m
2

5cm thick Lean Concrete in C- 5 under footing pad Reinforced concrete class C-25, 360 kg of cement per M3 of concrete, filled into formwork, vibrated around steel reinforcement. Price is deemed to include cutting, bending & placing of rebar. a) In footing pad b) In footing columns c) In grade beam d) In ground floor slab of 10cm thick

57.00

80.00

m 3 m m m
3 2

10.00 4.00 26.00 405.00

1,600.00 1,600.00 1,600.00 160.00

16,000.00 6,400.00 41,600.00 64,800.00

2.3

Form work Provide cut and fix in position sawn zigba form work a) in footing pad b) in footing columns c) in grade beams m 2 m m
2 2

32.00 45.00 204.00 835.00 585.00 670.00 2,792.00

70.00 70.00 70.00 20.00 20.00 20.00 20.00

2,240.00 3,150.00 14,280.00 16,700.00 11,700.00 13,400.00 55,840.00 250,670.00

2.4

Reinforcement bars b) Dia.8mm deformed bars d) Dia.12mm deformed bars e) Dia.14mm deformed bars f) Dia.16mm deformed bars

Kg Kg Kg Kg

3. MASONRY WORK
3.1

Total Concrete Works

50 cm thick trachytic stone foundation wall below ground levels, bedded in cement sand mortar 1:4 mix ratio. Depth does not exceed 130 cm below ground levels.

m3

98.00

550.00

Total Masnory Works

53,900.00 53,900.00

1.CONCERTE WORK
1.1

B.SUPER STRUCTURE

Reinforced concrete class C-25, 360 kg of cement per M3 of concrete, filled into formwork, vibrated around steel reinforcement. Price is deemed to include cutting, bending & placing of rebar. a) In elevation columns b) In beams m m
3 3

12.00 26.00

1,600.00 1,600.00

19,200.00 41,600.00

1.3

Form work Provide cut and fix in position sawn zigba form work a) In elevation columns b) In beams m m
2 2

151.00 255.00 1,196.00 1,535.00 1,685.00

70.00 70.00 20.00 20.00 20.00

10,570.00 17,850.00 23,920.00 30,700.00 33,700.00 177,540.00

1.4

Reinforcement bars a) Dia.8mm deformed bars b) Dia.14mm deformed bars c) Dia.16mm deformed bars Kg Kg Kg

Total Concrete Works

Item
2.1 2.2

DESCRIPTION
20 cm thick H.C.B for external wall, bedded in cement sand mortar 1:3 mix ratio. Both faces left for plastering. Ditto but 15 cm thick partition wall

UNIT
m m
2 2

QTY.
440.00 210.00

RATE
160.00 150.00

AMOUNT
70,400.00 31,500.00 101,900.00

2. BLOCK WORK

3.1 3.2 3.3 3.4

3.ROOF WORK

Total Block Works

Supply & fix roof cover in EGA 300, 0.4 mm thick galvanized sheet, including galvanized copping, roof measured in horizontal projection Supply & fix G 28 galvanized gutters of development length 80cm Ditto but G 28 flushing of development length 50cm Diameter 110mm PVC pipe down pipe fixed to walls with ties and brackets

m2 Lm Lm Lm

266.00 41.00 26.00 28.00

100.00 100.00 80.00 90.00

26,600.00 4,100.00 2,080.00 2,520.00 35,300.00

4.1

4.STEEL STRUCTURE

Total Roof Works

Kg Kg Kg Kg No 600.00 1,348.00 202.30 42.00 48.00 25.00 25.00 25.00 25.00 15.00

Steel truss in RHS profile a) RHS profile 50 x 40 x 2.5 mm in top & bottom member of the truss b) RHS profile 40 x 40 x 2.5 mm in vertical & Dia.member of the truss c) RHS profile 60 x 60 x 3 mm in Purlins d) 200 x 200 x 6 mm thick plate e) M 16 J bolt of development length 40cm

15,000.00 33,700.00 5,057.50 1,050.00 720.00 55,527.50

5.METAL WORKS
5.1

Total steel structure

Metal door/windows shall be fabricated from aluminium profile.Price is deemed to include metal hinges, cylindrical locks & handles,door stoper and all accessories, (approved type), nosing etc and 5mm thick clear glass.Color will be on the owners prefernce Window door type openning Type WD1 size 7800x 2500 mm Type WD2 size 4000 x 2500 mm Type WD3 size 8200 x 2500 mm Type WD4 size 3950 x 2500 mm Type WD5 partition Type W1 size 3950 x 2900 mm size 1500 x 1200 mm No No No No No No 1.00 3.00 1.00 1.00 1.00 2.00 20,475.00 10,500.00 21,000.00 10,368.75 12,027.75 1,890.00 20,475.00 31,500.00 21,000.00 10,368.75 12,027.75 3,780.00

Metal door/windows shall be fabricated from LTZ, RHS profile.Price is deemed to include two coats of paint,metal hinges, cylindrical locks & handles,door stoper and all accessories, (approved type), nosing etc and 5mm thick clear glass all according to the drawing. Type D1 size 90 x 2100 mm Type D2 size 70 x 2100 mm Metal windows Type W1 size 60 x 2000 mm No No No 5.00 4.00 6.00 1,200.00 900.00 700.00 6,000.00 3,600.00 4,200.00 112,951.50

6.CARPENTRY AND JOINTERY WORK

6.1

Total Metal Works

Fabricate & fix wooden flushed door made of Kererro wood frame both faces covered with Mahogany ply wood 4mm thk., including 17cm wide kererro jambs, Tid wood frames, good quality hinges, Yale/Elziet type cylindrical lock & handles. Type D1 size 900 x 2100 mm

No

1.00

2,500.00

7. FINISHING
7.1 7.2 7.3 7.4 7.5 7.6

Total Carpentry Works

2,500.00 2,500.00

Apply 3 coats of plaster in cement sand 1:3 mortar up to fine finish, to external wall surfaces. Apply 3 coats of plaster in cement sand 1:3 mortar up to fine finish, to internal wall surface Apply 3 coats of plaster in cement sand 1:3 mortar up to fine finish, to R. concrete ceilingsurfaces 20X20X2cm Terrazzo floor tile for Lub sales, Lub storage, bedded in 3 cm thick cement sand mortar 1:3 mix ratio. Ditto but sky blue ceramic tiles for toilets 20x20x2 cm figured/rough cement floor tile bedded in 3cm thick cement mortar(1:3), for the side walks around the building.

m2 m2 m2 m m2 m2
2

340.00 480.00 20.00 70.00 8.00 30.00

60.00 60.00 60.00 145.00 150.00 120.00

20,400.00 28,800.00 1,200.00 10,150.00 1,200.00 3,600.00

Item
7.7 7.8 7.9

DESCRIPTION
10cm high Terrazzo tiles skirting stuck to wall with cement sand mortar. 3cm thick & 30 cm wide Terrazzo window sill bedded in 3cm thick cement sand mortar. 150x150x6mm white glazed ceramic wall tile stuck to wall with cement sand mortar backing and joints grouted with white cement. For internal wall lining of Toilets & shower rooms.

UNIT
Lm Lm

QTY.
70.00 12.00

RATE
25.00 130.00

AMOUNT
1,750.00 1,560.00

m2 m2 Lm Lm m Lm Lm Lm Lm Lm m2
2

42.00 161.00 35.00 3.50 28.00 27.80 6.00 33.00 35.00 66.60 350.00

125.00 450.00 60.00 180.00 110.00 20.00 110.00 120.00 75.00 45.00 120.00

5,250.00 72,450.00 2,100.00 630.00 3,080.00 556.00 660.00 3,960.00 2,625.00 2,997.00 42,000.00 204,968.00

7.10 Supply & lay Granito floor tiles , bedded in cement sand mortar. Size of tiles shall be 30x60x1cm, for Mart and Restaurat.Samples should be approved by the engineer 7.11 Ditto but 10 cm high 2 cm thick skirting stuck to wall with cement sand mortar. 7.12 Ditto but 30 cm wide 3 cm thick marble sill for the display windows. 7.13 300x300x2mm PVC floor tile laid on and including 48mm cement screed, using approved type adhesive. 7.14 Ditto but 6 cm high skirting. 7.15 Terrazzo threshold of 25cm / 3cm thick 7.16 Marble threshold of 30cm / 3cm thick 7.17 Ditto but 15cm/3 cm thresholds for walk ways 7.18 Concrete Copping of 25cm / 5cm thick 7.19 8mm thick chipboard ceiling including 5x4cm Zigba wood buttons at 60 cm c/c and complete with corner frames.

8. PAINTING
8.1 a) external walls b) internal walls c) 8mm thick chipwood & concrete ceiling

Total Finishing Works

Prepare & apply by brush three coats of plastic & synthetic paints to m2 m2 m2 340.00 480.00 245.45 18.00 18.00 18.00 6,120.00 8,640.00 4,418.10 19,178.10

9. SANITARY INSTALLATION
9.1

Total Painting Works

Supply and install galvanized steel pipes & fixtures complete with the necessary fittings, such as bends unions, etc. Unit price shall include all the necessary work such as chiseling of walls, slab, beams floors etc. and closing with conc. or cement mortar. The installation shall be tested at a presure of 7 kg per cm2 at the expense of the contractor. dia 3/4" Supply and install approved hand wash basin made of vitreous china equipped with stand, complete with all accessories. Price includes supply and installation of dia 50 mm PVC pipe & fittings for the waste line, and end connection to water line. Size : 500x400 cm Ditto soap holder Supply and fix approved crystal glass mirror including chrome plated brass mirror clips and screws. Size: 500x400 cm Supply and fix standard towel hanger made of chrome plated tubular metal roller including fastening screws and the necessary accessories. Ditto but 60x60x80 cm manhole with heavy duty cover. Cover to be 20 cm thick double mesh reinforced with dia 16 c/c 15 cm. Lay dia 20 cm cement pipe to drain toilet to septic tank. Price includes excavation, 10cm sand packing & backfilling with excavated materials. Lm 17.00 50.00 850.00 Lm 12.00 70.00 840.00

9.2

9.3 9.4 9.5 9.6 9.7

No No No No No

4.00 2.00 2.00 2.00 2.00

1,200.00 150.00 300.00 150.00 1,800.00

4,800.00 300.00 600.00 300.00 3,600.00

9.80 Supply and install Geepee tank or equivalent water tanker of 2m3 capacity, to a place shown on the drawing. Price includes works like connecting of water lines,

No

1.00

5,000.00

10. ELECTRICAL INSTALLATION

Total Sanitary Works

5,000.00 16,290.00

DISTRIBUTION BOARDS 10.1 Distribution board type SDB-KCN for flush mounting with lock-able door including bus bars of 63A rating, neutral and earth terminals, and consisting of, 1pc main ACB of 25A/3P 2pcs ACB of 10A/1P 4pcs ACB of 16A/1P 1pc ACB of 25A/1P LIGHT POINT

No

2.00

2,500.00

5,000.00

Item

DESCRIPTION

UNIT

QTY.

RATE

AMOUNT

10.2 Flush mounted light points fed through PVC insulated conductors of 3x2.5mm inside thermoplastic conduits of 16mm diameter including junction boxes with covers, insulating screw cap connectors. 10.3 10.4 10.5 10.6 10.7 EXTRA OVER LIGHT POINTS FOR; Single switch, flush mounted. Two-gang single switch, flush mounted. Two-way switch, flush mounted. Three-gang single switch, flush mounted. SOCKET OUTLETS Flush mounted socket outlets of 10-16A/1P fed through PVC insulated conductors of 3x2.5mm inside PVC conduits of 16mm diameter including junction boxes with covers, insulating screw cap connectors, all for flush mounting. Flush mounted twin socket outlets of 10-16A/1P fed through PVC insulated conductors of 3x2.5mm inside PVC conduits of 16mm diameter including junction boxes with covers, insulating screw cap connectors, all for flush mounting. POWER OUTLETS Flush mounted coffee machine outlet with 25A/2P TICINO isolator switch, fed through PVC insulated conductors of 3x6mm inside PVC conduit of 20mm diameter. (10m) TELEPHONE POINTS Telephone points fed through twisted pair telephone wire with 2x0.50mm inside PVC conduit of 20mm diameter (min.) including RJ-11 outlet and junction boxes with covers. Telephone terminal box of 300x200x100mm flush mounting with cover, only conduit of 32mm diameter. TV SYSTEM TV aerial suitable for local reception, complete with 2.50m steel mast, mounted on a suitable location. TV outlet point fed through co-axial cable(75 ohms), inside PVC conduit of 16mm diameter, complete with 65mm diameter box. Terminal TV socket outlet for flush mounting. LIGHT FITTINGS AND LAMPS. Fluorescent fitting type PHILIPS TMS 012/118 I or equivalent with 1xTLD 18W/33 lamp. Fluorescent fitting type PHILIPS TMS 012/136 I or equivalent with 1xTLD 36W/33 lamp. Disano ,877/4 x 18 W size 60 x 60 cm for Mart Fosnova,1910 energy 1 NL FLC1 x 18D * XL for restaurant Recessed down light fitting type RZB 91177.002 or equivalent with 1xPAR20 50W lamp. EMERGENCY SHUT DOWN Emergency shut-down pushbutton, , as per NOC spec.

No No No No No

42.00 9.00 2.00 2.00 2.00

200.00 50.00 65.00 80.00 120.00

8,400.00 450.00 130.00 160.00 240.00

No

20.00

250.00

5,000.00

10.8

No

17.00

300.00

5,100.00

10.9

No

1.00

300.00

300.00

10.11 10.12 10.13 10.14 10.15 10.16 10.17 10.18 10.19 10.20 10.21

No No No No No No No No No NO. NO.

8.00 1.00 1.00 1.00 1.00 8.00 15.00 6.00 9.00 2.00 1.00

200.00 389.00 190.00 110.00 35.00 150.00 100.00 1,100.00 1,400.00 200.00 150.00

1,600.00 389.00 190.00 110.00 35.00 1,200.00 1,500.00 6,600.00 12,600.00 400.00 150.00 49,554.00

Total Electrical Works

Item

11.SEPTIC TANK .

DESCRIPTION

UNIT

QTY.

RATE

AMOUNT

11.1 Excavation through normal soil to a depth n.e. 300cm,price includes backfill around masonry wall and cart away of surplus excavated material from site to a distance n.e. 5kmts. 11.2 Avg. 60cm thick masonry wall bedded and jointed in cement sand mortar(1:3). Price includes 3 coats plaster to exposed faces. 11.3 10cm thick floor of mass concrete 200kg cement/M3 of concrete on and including 15cm thick basaltic stone hard core. 11.4 20cm thick HCB partition wall to be built to separate sludge & liquid. Price includes 3-coats plaster in cement sand mortar. 11.5 20cm thick R. concrete cover, double mesh reinforced with dia 20 mm c/c 20cminboth directions with provision of 2 pcs 60x60cm precast R. conc. removable cover. Price includes 70kg of re. bar & 360kgs of cment/M3 of conc. & all the necessary formwork. 11.6 Elbow at the end of the drainage pipe 15cm RC cover for the septic tank. All as per detail shown on drawing. Size : 500x500x400cm and depth 150cm

m3 m3 m2 m2

55.00 30.00 16.00 12.00

40.00 300.00 62.00 110.00

2,200.00 9,000.00 992.00 1,320.00

m3

4.00

1,100.00

4,400.00

No

1.00

200.00

Total Septic Tank Works

200.00 18,112.00

SUMMARY SHEET

II.SITE WORKS
AMOUNT IN ETB EXCAVATION AND EARTH WORK CONCRETE WORK DRAINAGE WORK ASPHALT AND CONCRETE PAVEMENT WORK METAL WORK FENCE WORK ELECTRICAL INSTALLATION FINISHING WORKS 855,500.00 317,335.00 100,640.00 300,000.00 3,000.00 235,086.00 65,326.80 10,300.00

TOTAL

1,887,187.80

Item

DESCRIPTION

UNIT

QTY.

RATE

AMOUNT

1. EXCAVATION & EARTH WORK

1.1 1.2 1.3 1.4 1.5

II.SITE WORK
m3 m3 m3 m3 6,000.00 35.00 6.00 6,041.00 25.00 25.00 25.00 25.00 150,000.00 875.00 150.00 151,025.00

Bulk excavations to remove expansive soil strata to an average depth of 200cm Excavation for canopy columns Ditto for flag sign pole Cart away surplus excavated materials to a distance not exceeding 5km Provide, spread and compact approved selected material over all the site to be paved, compacted with 10 ton roller in layers n.e 25cm in min.ten trip to level the site. Finished surface should flush with road surface and have slopes as per the site grading plan. Ditto as above but approved base course aggregate having CBR of 60% for areas of concrete apron Ditto as above but over area between station boundary and the main road around the entrance and exit area .

m3 m3 m3

6,000.00 450.00 115.00

80.00 130.00 130.00

480,000.00 58,500.00 14,950.00 855,500.00

1.6 1.7

2.CONCRETE WORK
2.1 2.2

Total Excavation and Erath Work

m2

Cast 5cm lean conc. in 150kg cement per m3 of concrete under canopy footing Cast R.conc. in class C-25, 360kg cement per M3 of concrete. Price includes provision of the necessary formwork, and around rod reinforcement cutting, bending & placing of reinforcing steel bars. All as per drawing. a) In canopy footing b) In canopy foundation columns, anchor bolts should be placed in proper place keeping its alignment, supplied by the company. c) In avg.15cm thick concrete apron under canopy,discharge and circulation area , surface to be finished with steel brush brooming.Price includes 8mm chipwood panel on expansion and joint sealants as per the technical specification. d) In foundation block for flag sign pole, anchor bolts should be placed in proper place keeping its alignment, supplied by the company. e)In mass concrete foundation block for driveway light poles f) In 15cm thick floor of pump island Construct concrete curb stone of 17 x 40cm (C-20 concrete, 300kg cement per M3 concrete, casted in metal formwork), around green area, front and left sides of the main entrance Reinforcement bars a) Dia.6mm plain bars b) Dia.10mm deformed bars c) Dia.12mm deformed bars d) Dia.16mm deformed bars

18.00

80.00

1,440.00

m3 m3

9.00 4.00

1600.00 1600.00

14,400.00 6,400.00

m2 m3 m3 m3

450.00 6.00 2.00 3.50

240.00 1600.00 1600.00 1600.00

108,000.00 9,600.00 3,200.00 5,600.00

2.3

Lm Kg Kg Kg Kg

125.00 43.00 7,343.00 285.00 295.00

75.00 20.00 20.00 20.00 20.00

9,375.00 860.00 146,860.00 5,700.00 5,900.00 317,335.00

2.4

3.1

3.DRAINAGE WORK

Total Concrete Works

Masonry retaining wall bedded in cement sand mortar 1:4 mix ratio, 100cm below ground level having an average height of 100cm above ground level on right and left sides of the station entrance. Supply and lay Dia.36'' reinforced concrete pipe ,price includes excavation and red ash bedding of 25cm and back fill Supply and Lay Dia. 200mm cement pipe for the drainage line linking interceptor with discharge area and canopy drainage to municipal line. Price includes excavation ,back filling and all necessary to lay and cover the lines Construct 60x60x60cm drainage manholes, made of double brick wall, founded on 15cm mass concrete & 15cm hard core base, internally plastered in 3-coats cements sand mortar, complete with R.conc. cover price includes excavation, backfilling & cart away.

m3 Lm

10.00 40.00

550.00 1000.00

5,500.00 40,000.00

3.2 3.3

Lm

216.00

65.00

14,040.00

3.4

No

9.00

1500.00

13,500.00

Item
3.8 3.9 3.10 3.11 3.12

DESCRIPTION
Supply & fix by welding Dia. 4" Gal. pipe elbow with 50cm pipe extension to canopy columns bottom plate, prior to casting concrete foundation column. Supply & fix Dia. 4" Gal. pipe pipe extension to canopy columns bottom plate for drainage line Supply 1/2'' pipes from the compressor to to air / water point Supply 1 1/2 '' pipes from the manucipal to the main reservoir Supply and fix Geepee tanks of 3000ltr capacity with all accessories.

UNIT
No Lm Lm Lm No

QTY.
6.00 18.00 173.00 45.00 1.00

RATE
150.00 350.00 50.00 150.00 5000.00

AMOUNT
900.00 6,300.00 8,650.00 6,750.00 5,000.00 100,640.00

4. ASPHALT PAVEMENT WORKS

4.1

Total Drainage Works

Supply, lay and compact asphalt concrete wearing surface from approved supply source laid and compacted to a finished thickness of 6cm over the area between station boundary and main road

m2

2,000.00

150.00

Total Asphalt Works

300,000.00 300,000.00

5.METAL WORKS
5.1 Supply & fix 50 x 50 x 5mm L-Iron all along edges of R.conc. apron under the canopy & discharge area, well anchored into the concrete by welding the L-Iron to rebar@ 50cm c/c distance. Price is deemed to include application of 2 coats anti-rust paint.

Lm m3 m3

50.00

60.00

6.1 6.2 6.3

6.FENCE WORK

Total Metal Works

130.00 265.00 25.00 550.00

3,000.00 3,000.00 3,250.00 145,750.00

6.4 6.5

6.6

Excavate ordinary soil to a depth notg exceeding 1.0m Construct 50cm thick masonry trachytic stone foundation wall below ground bedded on cement sand mortar Cast R.conc. in class C-25, 360kg cement per M3 of concrete. Price includes ,vibration around rod reinforcement cutting, bending & placing of reinforcing steel bars. All as per drawing. a) in grade beams b) in elevation column Reinforcement Plain bar of Dia.6mm Deformed bar of 12mm Form Work a) in grade beams b) in elevation column Finishing Apply pointing to extenal surface of the fence Apply three coats of plastering to internal face of the fence Provide 5cm thick concrete copping Apply three coats of painting to internal face of the fence

m3 m3 Kg Kg m2 m2 m2 m2 Lm m2

9.00 2.00 210.00 749.00 58.80 20.00 294.00 294.00 147.00 294.00

1600.00 1600.00 20.00 20.00 70.00 70.00 60.00 60.00 50.00 15.00

7.ELECTRICAL INSTALLATION EARTHLING SYSTEM

7.1

Total Fence Works

14,400.00 3,200.00 4,200.00 14,980.00 4,116.00 1,400.00 17,640.00 17,640.00 7,350.00 4,410.00 235,086.00

7.2

Low voltage system earthing, consisting of 1x25mm bare copper conductor (5m) inside PVC conduit of 16mm diameter, 1500x16mm copper bond earthing rod inside manhole (manhole measured elsewhere), including all connecting accessories. Bare copper conductor of 1x4mm for bonding dispensers.

No Lm

1.00 193.78

900.00 13.00

900.00 2519.11

Item

DESCRIPTION

UNIT

QTY.

RATE

AMOUNT

MANHOLES
7.3 Construct 60x60x60cm manholes, made of double brick wall, founded on 15cm mass concrete & 15cm hard core base, internally plastered in 3-coats cements sand mortar, complete with R.conc. cover with lifting lug .price includes excavation, backfilling & cart away.

No

17.00

600.00

10200.00

CONDUITS AND PIPES

7.4 7.5 7.6 7.7 7.8 7.9

Cement pipe of 100mm diameter, price include excavation, laying, and back fill. Rigid PVC conduit of 16mm diameter. Rigid PVC conduit of 25mm diameter. Rigid PVC conduit of 32mm diameter. Rigid PVC conduit of 50mm diameter. GIP of 3/4" diameter.

Lm Lm Lm Lm Lm Lm

312.00 6.85 71.97 8.24 9.72 30.22

30.00 7.00 25.00 30.00 50.00 70.00

9360.00 47.98 1799.22 247.20 485.78 2115.06

FEEDER CABLES
7.10 PVC sheathed PVC insulated power cable type SIEMENS NYY 0.6/1KV or equivalent, and of: a) 2x2.5mm b) 3x2.5mm c) 3x4mm d) 3x6mm e) 4x4mm f) 3x50/25+25mm g) 3x50/25mm main intake from KWH meter up to MDB. h) 3x50/25mm main intake from generator set up to MDB.

Lm Lm Lm Lm Lm Lm Lm Lm

400.00 800.00 321.78 64.75 209.16 8.00 5.00 5.00

9.00 13.00 16.00 20.00 25.00 60.00 70.00 70.00

3600.00 10400.00 5148.50 1294.93 5229.03 480.00 350.00 350.00

DRIVEWAY LIGHT FITTINGS

7.11 Approved Compound/driveway light fitting metal halides with 1xHPI-T 250W for pole mounting No 6.00 1800.00
10800.00

CANOPY LIGHTS

7.12 Flush mounted light points fed through PVC insulated conductors of 5x4mm inside thermoplastic conduits of 20mm diameter including junction boxes with covers, insulating screw cap connectors. Total Electrical Works

No

0.00

0.00 65,326.80

8.FINISHING WORKS
8.1 8.2
Transport and install driveway and pump island light pole to be provided by the company to be fixed on 50x50x50cm deep concrete foundation measured else where Transport and erect 8.0m high prime flag sign carefully on concrete foundation by bolting the pole to bolts anchored into concrete foundation. All materials shall be provided by the Company. Concrete work measured elsewhere. Pcs 6.00 350.00 2100.00

No

1.00

2500.00

2500.00 700.00 900.00 2800.00 500.00 500.00 300.00 10,300.00

8.3 8.4 8.5 8.6 8.7 8.9

Transport and install spreader with its metal column by welding to canopy column plates. Materials to be supplied by the Ditto Air/Water and Kerosene columns in mass concrete foundation block ( Size: 50x50x100cm ) Transport and fix pump island plates in concrete apron area Transport and install compressor machine in foundation block of 90 x 150cm concrete Ditto but generator in mass concrete foundation block ( Size: 100x150x30cm ) Ditto but washing machine in mass concrete foundation block size 30 x 30 x 30 cm Total Finishing Works

Pcs Pcs Pcs No No No

2.00 2.00 7.00 1.00 1.00 1.00

350.00 450.00 400.00 500.00 500.00 300.00

Item

DESCRIPTION

UNIT

QTY.

RATE

AMOUNT

III. TANK INSTALLATION

1 2 3 Excavate in any kind of soil for underground tank to an average depth of 400cm Cartaway excavated surpluse material from the site to a distance not exceeding 5km 3 Transport and install 50m buried type fuel tank from ware house to site and lift carefully and place in position taking maximum precautions.Belts and anchore bolts will be provided by the company.Installation of the tank will be in accordance to the detail drawings. m3 m
3

464 464

25.00 25.00

11,600.00 11,600.00

Pcs

3000.00

12,000.00

5 6 7

9 10 11 12

Backfill with soft river sand at least 30cm on bottom, sides and top of the tanks as shown on Drawing. Provide, fill and compact selected material, approved by the engineer, over the sand filled around the tank to a finished thickness of 60cm. Double brick wall pit for pump installation internally plastered with cement sand mortar 1:3 mix ratio. Price includes installation of pump base made of angle iron frame to the manhole walls. Size: 40 x 60cm and 60cm deep Discharge manhole with five 40x40cm compartments, 25cm thick double brick external wall and 12cm single brick partition walls; in 10cm mass concrete. Price includes fixing of manhole cover made out of 40 x 40 angle iron and 1mm thick plate and provided with locks. Lay diameter 2" galvanized product pipe . Price includes 15cm sand around the pipe and excavation and backfill excavated material. Ditto vent pipe. (vertical) Ditto 2 1/2" discharge pipe 20 x 40 cm thick RC beam with 45kg/m3 of rebar arround tank manhole

Construct 80x80x80cm manholes, made of double brick wall, founded on 15 cm mass concrete on top of buried tank , internally plastered in 3-coats cements sand mortar, complete with heavy duty cast iron cover

Pcs m
3

4 250 95

2400.00 160.00 80.00

9,600.00 40,000.00 7,600.00

m3

Pcs

700.00

4,900.00

Pcs Lm Lm Lm m3

1 115 75 43 2

1200.00 180.00 180.00 259.00 980.00

1200.00 20700.00 13500.00 11137.00 1960.00 145,797.00

Total Tank Installation Works

SUMMARY SHEET

IV. SERVICE AND UTILITY BLOCK

AMOUNT IN ETB A. SUB STRUCTURE EXCAVATION AND EARTH WORK CONCRETE WORK MASONRY WORK SUB TOTAL A 3,660.00 22,900.00 16,500.00 43,060.00

B. SUPER STRUCTURE CONCRETE WORK BLOCK WORK ROOF WORK STEEL STRUCTURE METAL WORK FINISHING WORK PAINTING WORK ELECTRICAL WORK SANITARY WORK SUB TOTAL B 21,330.00 28,580.00 6,300.00 4,330.00 19,200.00 44,590.00 8,568.00 26,000.00 21,635.00 180,533.00

GRAND TOTAL A + B

223,593.00

Item

DESCRIPTION IV. SERVICE/UTILITY BUILDING A. SUB STRUCTURE 1.EARTH WORK 50cm wide trench excavation for masonry foundation in normal soil to a depth n.e.100cm. Backfill floor of the building with selected materials spread and compacted in layers n.e 20 cm. Compaction shall be carried out at optimum moisture content. 20cm thick basaltic stone hard-core well blinded with crushed stone and well consolidated. For floor & walk way around the building. Total Excavation & Earth Work 2.CONCRETE WORK 5cm thick Lean Concrete in C- 5 under masonry stone foundation

UNIT

QTY.

RATE

AMOUNT

1.1 1.2

m3

25.00

25.00

625.00

m3

20.00

80.00

1,600.00

1.3

m2

41.00

35.00

1,435.00 3,660.00

2.1 2.2

23.00 m2 80.00 1,840.00

Reinforced concrete class C-25, 360 kg of cement per M3 of concrete, filled into formwork, vibrated around steel reinforcement. Price is deemed to include cutting, bending & placing of rebar. a) In grade beam b) In ground floor slab of 10cm thick Form work Provide cut and fix in position sawn zigba form work a) in grade beams Reinforcement bars a) Dia.6mm plain bars b) Dia.8mm deformed bars c) Dia.12mm deformed bars Total Concrete Works 3. MASONRY WORK 50 cm thick trachytic stone foundation wall below ground levels, bedded in cement sand mortar 1:4 mix ratio. Depth does not exceed 130 cm below ground levels. Total Masonry Works B.SUPER STRUCTURE 1.CONCERTE WORK Reinforced concrete class C-25, 360 kg of cement per M3 of concrete, filled into formwork, vibrated around steel reinforcement. Price is deemed to include cutting, bending & placing of rebar. a) In elevation columns b) In top tie beam Form work Provide cut and fix in position sawn zigba form work a) In elevation columns b) In top tie beam Reinforcement bars a) Dia.6mm plain bars b) Dia.12mm deformed bars c) Dia.14mm deformed bars Total Concrete Works m3 m3 2.00 3.00 1600.00 1600.00 3,200.00 4,800.00 m3 m2 3.40 41.00 1600.00 160.00 5,440.00 6,560.00

2.3

m2 Kg Kg Kg

28.00 50.00 135.00 170.00

70.00 20.00 20.00 20.00

1,960.00 1,000.00 2,700.00 3,400.00 22,900.00

2.4

3.1

m3

30.00

550.00

16,500.00 16,500.00

1.10

1.2

m2 m2 Kg Kg Kg

29.00 40.00 75.00 170.00 180.00

70.00 70.00 20.00 20.00 20.00 .

2,030.00 2,800.00 1,500.00 3,400.00 3,600.00 21,330.00

1.3

2.1 2.2 2.3

2. BLOCK WORK 20 cm thick H.C.B for external wall, bedded in cement sand mortar 1:3 mix ratio. Both faces left for plastering. Ditto but 15 cm thick partition wall Ditto but 10 cm thick partition wall Total Block Works 3.ROOF WORK Supply & fix roof cover in EGA 300, 0.4mm thick galvanized sheet, including galvanized copping, roof measured in horizontal projection Supply & fix G 28 galvanized gutters of development length 80cm Diameter 110mm PVC pipe down pipe fixed to walls with ties and brackets Total Roof Works 4.CARPENTRY WORK Roof truss in a) Eucalyptus pole of dia.12cm for top and bottom chord b) Eucalyptus pole of dia.8cm for diagonal & vertical members c) 7 x 5 cm zigba purlin Total carpentry work 5.METAL WORKS Metal door/windows shall be fabricated from LTZ . Profile Doors shall be fully/partly covered with 1.25mm metal sheet. Price is deemed to include metal hinges, cylindrical locks & handles (approved type), nosing etc and Louver door type opening Type D1 size 1200 x 2500 mm Door of TypeD2 size 90 x 2100 mm Type D3 size 700 x 2100 mm Louver window type Type W 1 size 800 x 800 mm Window type Type W 2 size 600 x 2000 mm Type W 3 size 600 x 1500 mm Total Metal Works 6. FINISHING Apply 3 coats of plaster in cement sand 1:3 mortar up to fine finish, to external wall surfaces. Apply 3 coats of plaster in cement sand 1:3 mortar up to fine finish, to internal wall surface 20X20X2cm Terrazzo floor tile for Lub sales, Lub storage, Shower, Toilets & Equipment room, bedded in 3 cm thick cement sand mortar 1:3 mix ratio. 10cm high Terrazzo tiles skirting stuck to wall with cement sand mortar. 3cm thick & 30 cm wide Terrazzo window sill bedded in 3cm thick cement sand mortar. 150x150x6mm white glazed ceramic wall tile stuck to wall with cement sand mortar backing and joints grouted with white cement. For internal wall lining of Toilets & shower rooms.

m2 m2 m2

130.00 36.00 17.00

160.00 150.00 140.00

20,800.00 5,400.00 2,380.00 28,580.00

3.1

3.2 3.3

m2 Lm

41.00 14.00

100.00 80.00

4,100.00 1,120.00 1,080.00 6,300.00

Lm

12.00

90.00

4.1

Lm Lm Lm

80.00 45.00 61.00

20.00 20.00 30.00

1,600.00 900.00 1,830.00 4,330.00

5.1

No No No No No No

2.00 2.00 4.00 1.00 1.00 1.00

3000.00 2000.00 1500.00 1200.00 1000.00 1000.00

6,000.00 4,000.00 6,000.00 1,200.00 1,000.00 1,000.00 19,200.00

6.1 6.2 6.3

m2 m2

260.00 175.00

60.00 60.00

15,600.00 10,500.00

m2 Lm Lm

41.00 50.00 3.50

145.00 25.00 150.00

5,945.00 1,250.00 525.00

6.4 6.5 6.6

m2

30.00

150.00

4,500.00

6.7 6.8

Cement concrete Copping of 5 cm thick 8mm thick chipboard ceiling including 5x4cm Zigba wood buttons at 60 cm c/c and complete with corner frames. Total Finishing Works 7. PAINTING Prepare & apply by brush three coats of plastic & synthetic paints to a) internal walls & external walls b) 8mm thick chip wood & concrete ceiling Total Painting Works 8. ELECTRICAL WORKS DISTRIBUTION BOARDS Distribution board type MDB for flush mounting with lock-able door including bus bars, neutral and earth terminals, and consisting of, 1pc manual transfer switch of 50A/3P with external handle. 1pc main contactor of 50A/3P 1pc main ACB of 50A/3P 1pc ACB of 20A/4P 1 pc parallel mounted 4 pole surge arrester-type LEGRAND 03933 with 06564 protection unit. (40kA). 8pcs ACB of 10A/1P 14pcs ACB of 16A/1P 3pcs ACB of 20A/1P 2pcs ACB of 20A/3P 1pc ACB of 25A/3P 1pc 4KW/AC3 contactor with thermal overload relay EMERGENCY SHUT-OFF CIRCUIT 1pc ACB of 16A/1P 1pc relay E with 2 NO and 2 NC contacts 1pc relay R with 2 NO and 2 NC contacts 1pc relay P with 2 NO and 2 NC contacts 1pc test pushbutton with N/O contact on front panel 1pc pilot lamp on front panel Distribution board type SDB-CMP1 and SDB-CMP2 in a single enclosure for flush mounting with lock-able door including bus bars of 63A rating, neutral and earth terminals, and consisting of, 1pc main ACB of 10A/1P 3pcs ACB of 1A/1P 1pc main ACB of 16A/1P 4pcs ACB of 16A/1P Switch box SB in IP54 enclosure consisting of 11 pcs tumbler switches. PVC CONDUITS 16mm diameter. 25mm diameter. 50mm diameter. LIGHT POINT Flush mounted light points fed through PVC insulated conductors of 3x2.5mm inside thermoplastic conduits of 16mm diameter including junction boxes with covers, insulating screw cap connectors. EXTRA OVER LIGHT POINTS FOR; single switch, flush mounted.

Lm m2

30.00 41.00

45.00 120.00

1,350.00 4,920.00 44,590.00

7.1

m2 m2

435.00 41.00

18.00 18.00

7,830.00 738.00 8,568.00

8.1

NO.

9000

9,000.00

8.2

NO. NO. M. M. M.

1 1 15 150 10

3500 2500 30 20 80

3,500.00 2,500.00 450.00 3,000.00 800.00

8.3

8.4 8.5 8.6 8.9

NO. 8.10 NO.

7 5

250 40

1,750.00 200.00

8.11

8.12

8.13

8.14

SOCKET OUTLETS Flush mounted socket outlets of 10-16A/1P fed through PVC insulated conductors of 3x2.5mm inside PVC conduits of 16mm diameter including junction boxes with covers, insulating screw cap connectors, all for flush mounting. POWER OUTLETS Pump and compressor point fed through PVC sheathed PVC insulated cable of 4x4mm inside PVC conduit of 25mm diameter. (5m) Voltage stabilizer of 250VA rating for 220V/1P, 50Hz operation with input voltage range of 15% and output voltage range of 5% fed through PVC insulated conductors of 3x2.5mm inside PVC conduit of 16mm diameter (3m). LIGHT FITTINGS AND LAMPS. Fluorescent fitting type PHILIPS TMS 012/136 I or equivalent with 1xTLD 36W/33 lamp. Total Electrical Works 9. SANITARY WORKS Supply and lay GSP distribution pipe complete with the necessary fittings. a ) 1/2'' pipe b ) 3/4'' pipe c ) 1 1/2'' pipes from reservoir to wash bays Supply and fix chrome gate valve of approved standard with necessary fittings. a ) 1/2'' b ) 3/4'' normal gate valve c ) 1 1/2'' normal gate valve Ditto with shower head Supply and install approved type Turkish W.C. made up of cast iron plate including flush box complete with all accessories. Price includes supply and installation of Dia.110mm PVC pipe & fittings for waste water and connection of flush box to water supply line. Supply and install approved hand wash basin made of vitreous china equipped with stand, complete with all accessories. Price includes supply and installation of dia 50 mm PVC pipe & fittings for the waste line, and end connection to water line. Size : 500x400 cm

NO.

300

1,200.00

NO.

450

900.00

NO.

1200

1,200.00

NO.

250

1,500.00 26,000.00

9.1

Lm Lm Lm

20.00 18.00 40.00

60.00 70.00 110.00

1,200.00 1,260.00 4,400.00

9.2

9.2 9.3

No No No No

5.00 5.00 3.00 4.00

75.00 100.00 150.00 150.00

375.00 500.00 450.00 600.00

No 9.4

2.00

1200.00

2,400.00

No 9.6 9.9 Supply and fix approved crystal glass mirror including chrome plated brass mirror clips and screws. Size: 500x400 mm 60x60x60cm drainage manholes, made of double brick wall, founded on 15cm mass concrete & 15cm hard core base, internally plastered in 3-coats cements sand mortar, complete with R.conc. cover excavation, backfilling & cart away. Lay Dia. 20cm pipe for the drainage line linking manholes. See layout drawing to locate the route. Price is deemed to include trench excavation through conc. & asphalted ground, backfill & sand backing. Supply and install approved type shawer tray , complete with all accessories. Price includes supply and installation of dia 50 mm PVC pipe & fittings for the waste line, and end connection to water line. Size : 700 x 700 cm Total Sanitary Works No

1.00 1.00

1500.00 250.00

1,500.00 250.00

No

4.00

1500.00

6,000.00

9.10

Lm 9.11

30.00

50.00

1,500.00

PC

1.00

1200.00

1,200.00 21,635.00

SUMMARY SHEET

V. WASHING ROOM
AMOUNT IN ETB EXCAVATION AND EARTH WORK MASONRY WORK CONCRETE WORK METAL WORK FINISHING WORKS 6,010.00 51,180.00 48,750.00 6,600.00 46,020.00

ELECTRICAL WORK

2,945.00

TOTAL

158,560.00

Item

DESCRIPTION

UNIT

QTY.

RATE

AMOUNT

V. WASHING RAMP

1.Excavation & Earthwork

1.1 1.2 1.3 Trench excavation in ordinary soil to a depth not'exceeding 1000 mm for masonry wall Trench excavation in ordinary soil to a depth not exceeding 1000 mm for grilled drainage channel Lay hardcore removed from site in 20 mm thick layers compacted and blinded properly
Total Excavation Works

m m m2

60 46 96

25 25 35

1,500.00 1,150.00 3,360.00

6,010.00

2.Concrete work
2.1 Reinforced concrete in C-25 with minimum cement content of 360 Kg/m3 filled in to form work a) In 10 cm thick floor slab b) In elevation column c) In grade beam d) In 20 cm thick concrete on top of Masonry Reinforcement bars a) Dia. 14mm deformed bar b) Dia. 8mm deformed bar c) Dia. 6mm deformed bar Formwork Provide cut and fix in position sawn zigba wood form work a) In elevation column b) In grade beams c) In 20cm slab
Total Concrete Works

m2 m m m
3 3 3

96 2 3.2 7 110 306 25

200 1600 1600 1600 20 20 20

19,200.00 3,200.00 5,120.00 11,200.00 2,200.00 6,120.00 500.00

Kg Kg Kg

m2 m2 m2

26 13 13

70 70 70

1,820.00 910.00 910.00 51,180.00

3.Masonry work
3.1
50 cm thick trachytic stone foundation wall below ground levels, bedded in cement sand mortar 1:4 mix ratio. Depth does not exceed 130 cm below ground levels. 20cm HCB wall bedded in cement mortar both sides left for plastering Total Masonry Works 4.METAL WORKS

m m2

50 125

550 170

27,500.00 21,250.00 48,750.00

3.2

4.1

40 x 40 cm concrete drainage channel cover with cast iron cover all according to the drawing.Price includes form work and provision of dia.8mm deformed bar spaced @ 150mm with variable development length.
Total Metal Works

Lm

11

600

6,600.00 6,600.00

5.1

5.FINISHING Apply three coats of plaster in cement mortar (1:3) up to fine finish to external wall surfaces

m2

140

60

8,400.00

5.2 5.3

Ditto but to internal wall surfaces 150x150x6 mm ceramic wall tiles tile to a height of 3000mmwith cement mortar (1:3). Price shall include 30 mm thickcement mortar backing and white cement backing Ave.8cm thick concrete copping with nominal reinforcement provided ,price shall include formwork and other related works. Apply three coats of plastic paint Apply 3cm thick trawel finish screed to the washing bays Transport and fix in position 4.5 x 0.7 m car wash sign
Total Finishing Works

32

60

1,920.00

m2 Lm m2 m2 No

128 32 128 96 1

150 80 60 60 500

19,200.00 2,560.00 7,680.00 5,760.00 500.00

46,020.00

5.4 5.5 5.6 5.7

8.1

7. ELECTRICAL INSTALLATION LIGHT POINT Flush mounted light points fed through PVC insulated conductors of 3x2.5mm inside thermoplastic conduits of 16mm diameter including junction boxes with covers, insulating screw cap connectors. EXTRA OVER LIGHT POINTS FOR; Two-gang single switch, flush mounted. (WP). LIGHT FITTINGS AND LAMPS. Fluorescent fitting type PHILIPS TCS 095/136 I or equivalent with `xTLD 36W/33 lamp.

NO.

250

500

8.2

NO.

45

45

8.4

NO.

450

900

8.5

MOTOR START PUSH BUTTON Motor strater ON-OFF push button in WP enclosure fed through PVC sheathed cable of 3x1.5mm inside PVC conduit of 25mm NO. diameter. (20m)
Total Electrical Works

1500

1500
2,945.00

Item

DESCRIPTION

UNIT

QTY.

RATE

AMOUNT

1 2 3 4

Excavate through any kind of soil including asphalt top surface to an average depth of 150cm below ground level. Ditto but to a depth of 300cm. Lean concrete with 200kg of cement per m3 of concrete. Reinforced concrete 450kg of cement and 28kg of reinforcement bar per m3 of concrete as per detail Drawing. Price includes providing the necessary steel and formwork. Fabricate and install diam. 4" pipe skimmer with all accessories like victual coupling, lever arm for rotating the skimmer about central axis etc. Price includes application of 2-coats anti-rust paint.Victualic coupling will be provided by the company. Fabricate and fix metal grill cover for main chamber made of 50x8mm solid bars spaced 3cm c/c distance, including placing Ibeam support at mid span. Price also includes providing 40x40x4mm iron frame. Size:115x130 Ditto but for inlet and out let manhole Size: 75x90cm Fabricate and fix metal cover for oil collection chamber, made of 4mm sheet metal as per the detail Drawing. Size: 75x35cm Supply and fix 4" Dia. gate valve at position shown on the Drawing. Total for interceptor

OIL WATER SEPARATOR

m m m

3 3 3

55 2.5 0.5

25 25 600

1,375.00 62.50 300.00

1600

9,600.00

No

1200

1,200.00

0.00

No No

3 2

1500 600

4,500.00 0.00 1,200.00 0.00

7 8

No No

1 2

480 380

480.00 760.00 19,477.50