Professional Documents
Culture Documents
2weeks Budget. 17.07.2017
2weeks Budget. 17.07.2017
QUANTITY
AMOUNT TSHS AMOUNT TSHS
S/N DESCRIPTION UNIT 1st WEEK 2nd WEEK RATES (1WEEK) (2WEEK)
INTAKE
1 Load, offload and fixing steels Ton 0.35 60,000.00 21,000.00 -
2 Fixing of formwork shutters m2 262.20 300.00 5,000.00 78,660.00 1,500,000.00
3 Striping formwork shutters m2 839.56 690.00 - 579,296.40
4 Fixing water bar m 128.00 1,000.00 - 128,000.00
5 Concrete placing m3 169.00 15,000.00 - 2,535,000.00
6 Chutes construction Nr 6.00 20,000.00 - 120,000.00
7 Chutes Dismantling Nr 6.00 15,000.00 - 90,000.00
8 Fixing kickers m - 1,500.00 - -
1
SMK - WATER SUPPLY PROJECT
PIECE WORK ESTIMATES FOR 2WEEKS
QUANTITY
AMOUNT TSHS AMOUNT TSHS
S/N DESCRIPTION UNIT 1st WEEK 2nd WEEK RATES (1WEEK) (2WEEK)
9 Fixing kickers m 198.00 1,500.00 - 297,000.00
2
SMK - WATER SUPPLY PROJECT
2 SLUDGE DRYING BEDS 703 -1A 25.00 6.92 6.92 5.63 5.63
1 Load, offload and fixing steels to walls Ton 4.00 60,000.00 240,000.00
1 Load, offload and fixing steels to walls Ton 2.68 60,000.00 160,800.00
1 Load, offload and fixing steels to walls Ton 25.99 60,000.00 1,559,400.00
5
SMK - WATER SUPPLY PROJECT From To
PIECE WORK ESTIMATES FOR 2WEEKS 15-May-17 30-May-17
FIRTER #1 (Base) -
FIRTER #3 (Wall) -
6
SMK - WATER SUPPLY PROJECT From To
PIECE WORK ESTIMATES FOR 2WEEKS 15-May-17 30-May-17
Total 32,625,268.80
NOTE: The above estimates includes the budget of 2nd week from previous budget amounting Tshs. 19,087,300.40 and this
budget covers from the end of Mid-Month Payment dues (15.05.2017) up to end-Month Payment (30.05.2017)
7
SMK - WATER SUPPLY PROJECT From To
PIECE WORK ESTIMATES FOR 2WEEKS 29-May-17 9-Jun-17
8
SMK - WATER SUPPLY PROJECT From To
PIECE WORK ESTIMATES FOR 2WEEKS 29-May-17 9-Jun-17
9
SMK - WATER SUPPLY PROJECT From To
PIECE WORK ESTIMATES FOR 2WEEKS 29-May-17 9-Jun-17
FILTER #2 (Wall)
1 Cutting and bending steels Ton 36.75 22,000.00 - 18.37 18.37 - 404,235.70
2 Load, offload and fixing steels Ton 36.75 60,000.00 - 11.02 11.02 - 661,476.60
FILTER #3 (Wall)
1 Cutting and bending steels Ton 21.63 22,000.00 16.79 4.84 21.63 369,435.00 106,455.80
2 Load, offload and fixing steels Ton 36.75 60,000.00 18.22 18.53 36.75 1,093,086.00 1,111,836.00
10
SMK - WATER SUPPLY PROJECT From To
PIECE WORK ESTIMATES FOR 2WEEKS 29-May-17 9-Jun-17
The previous Budget for the payment up to 30.05.2017 wasTshs. 32,625,268.80, Actual estimated value of Piece Work Payment from 15.05.2017 to 30.05.2017
NOTE:
is Tshs. 17,549,884.80
11
SMK - WATER SUPPLY PROJECT From To
PIECE WORK ESTIMATES FOR 2WEEKS 29-May-17 9-Jun-17
12
SMK - WATER SUPPLY PROJECT
PIECE WORK RATES.
ITEM ACTIVITY DESCRIPTION Unit RATE TShs
1 Fixing of reinforcements to base Ton 60,000.00
Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
FLOW SPLITTING CHAMBER WALLS
1 Load, offload and fixing steels to walls Ton 4.00 60,000.00 240,000.00
2 Cutting and bending steels Ton 4.00 22,000.00 88,000.00
3 Fixing of formwork shutters m2 226.00 7,500.00 1,695,000.00
4 Striping formwork shutters m2 226.00 1,200.00 271,200.00
5 Concrete placing m3 33.00 15,000.00 495,000.00
6 Chutes construction Nr 4.00 20,000.00 80,000.00
7 Chutes Dismantling Nr 4.00 15,000.00 60,000.00
8 Platform construction m 20.00 1,400.00 28,000.00
SLUDGE PIT WALLS
1 Fixing of formwork shutters m2 128.00 7,500.00 960,000.00
2 Striping formwork shutters m2 128.00 1,200.00 153,600.00
3 Fixing water bar m 4.00 1,000.00 4,000.00
4 Concrete placing m3 28.00 15,000.00 420,000.00
5 Chutes construction Nr 4.00 20,000.00 80,000.00
6 Chutes Dismantling Nr 4.00 15,000.00 60,000.00
7 Platform construction m 10.00 1,400.00 14,000.00
KISANGARA TANK (base)
1 Fixing of formwork shutters m2 56.95 5,000.00 284,750.00
2 Fixing water bar m 162.10 1,000.00 162,100.00
3 Fixing kickers m 162.10 1,500.00 243,150.00
TREATED WATER TANK (1ST LIFT) WALLS
1 Fixing of formwork shutters m2 482.40 7,500.00 3,618,000.00
2 Striping formwork shutters m2 1,206.00 1,200.00 1,447,200.00
3 Fixing water bar m 10.10 1,000.00 10,100.00
4 Concrete placing m3 230.21 15,000.00 3,453,150.00
5 Fixing Platforms m 81.05 1,500.00 121,575.00
INTAKE (1&2ND LIFT AND 3RD LIFT)
1 Fixing of formwork shutters m2 87.75 7,500.00 658,125.00
2 Striping formwork shutters m2 437.37 1,200.00 524,844.00
3 Concrete placing m3 106.00 15,000.00 1,590,000.00
4 Chutes construction Nr 8.00 20,000.00 160,000.00
5 Chutes Dismantling Nr 8.00 15,000.00 120,000.00
6 Fixing Platforms m 40.88 1,500.00 61,320.00
SLUDGE DRYING BEDS 703 -1A MANHOLES (Bases)
1 Cutting and bending steels Ton 5.00 22,000.00 110,000.00
2 Load, offload and fixing steels to walls Ton 5.00 60,000.00 300,000.00
3 Fixing of formwork shutters m2 32.00 5,000.00 160,000.00
3 Concrete placing m3 16.00 15,000.00 240,000.00
4 Chutes construction Nr 10.00 20,000.00 200,000.00
5 Chutes Dismantling Nr 10.00 15,000.00 150,000.00
14
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 8-Jun-17 22-Jun-17
Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
6 Fixing Platforms m 90.00 1,500.00 135,000.00
FILTER #3 (Wall)
1 Fixing of formwork shutters m2 1,100.00 7,500.00 8,250,000.00
2 Concrete placing m3 276.00 15,000.00 4,140,000.00
3 Chutes construction Nr 4.00 20,000.00 80,000.00
4 Chutes Dismantling Nr 4.00 15,000.00 60,000.00
5 Fixing water bar m 74.50 1,000.00 74,500.00
2 Load, offload and fixing steels for Walls Ton 20.00 60,000.00 1,200,000.00
3 Fixing of formwork shutters m2 450.00 7,500.00 3,375,000.00
-
STAFF HOUSE TYPE D3 &D4 COLUMNS -
1 Fixing of formwork shutters m2 80.00 5,000.00 400,000.00
2 Striping formwork shutters m2 80.00 690.00 55,200.00
3 Concrete placing m3 36.00 15,000.00 540,000.00
4 150mm thick Concrete Bed to (D2 & D3) m3 14.98 15,000.00 224,640.00
5 200mmthick hollowblock walls to (D2) m2 136.29 8,000.00 1,090,320.00
6 100mmthick solidblock walls to (D2) m2 - 8,000.00 -
15
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 8-Jun-17 22-Jun-17
Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
7 Concrete placing to Bases of Columns m3 19.00 15,000.00 285,000.00
Subtotal 42,928,238.90
Total 46,228,238.90
Total required amount for the works done by piece work from 8th June 2017 to
Tshs. 46,228,238.90
22nd June 2017
16
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 22-Jun-17 15-Jul-17
Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
FLOW SPLITTING CHAMBER WALLS & ROOF
Load, offload and fixing steels to Suspended walls
1 Ton 2.20 60,000.00 132,000.00
and Slabs
Cutting and bending steels to Suspended walls and
2 Ton 2.00 22,000.00 44,000.00
Slabs
Fixing of formwork shuttersto Suspended walls and
3 m2 - 7,500.00 -
Slabs
Striping formwork shutters to Suspended walls and
4 m2 - 1,200.00 -
Slabs
5 Concrete placing to Suspended walls and Slabs m3 - 8,500.00 -
6 Platform construction m - 1,400.00 -
SLUDGE PIT WALLS & DECK BASE
1 Load, offload and fixing steels to walls Ton - 60,000.00 -
2 Cutting and bending steels Ton - 22,000.00 -
3 Fixing of formwork shutters m2 - 7,500.00 -
4 Striping formwork shutters m2 10.00 1,200.00 12,000.00
5 Concrete placing m3 - 8,500.00 -
6 Platform construction m - 1,400.00 -
TREATED WATER TANK (4th & 5th LIFT) WALLS
1 Fixing of formwork shutters>2m m2 253.68 7,500.00 1,902,600.00
2 Fixing of formwork shutters<2m m2 181.20 5,000.00 906,000.00
3 Striping formwork shutters.>2m m2 253.68 1,200.00 304,416.00
4 Striping formwork shutters.<2m m2 181.20 690.00 125,028.00
5 Fixing water bar and Concrete Stop m 28.80 4,000.00 115,200.00
6 Concrete placing m3 - 8,500.00 -
7 Fixing Platforms m 81.05 1,500.00 121,575.00
Boxing out for pipes with diameter greater than
8 Nr 4.00 20,000.00 80,000.00
1000mm
INTAKE SUSPENDED SLAB & STAIRS
Load, offload and fixing steels to Suspended Slabs
1 Ton - 60,000.00 -
and stairs
Cutting and bending steels to Suspended Slabs and
2 Ton - 22,000.00 -
stairs
Fixing of formwork to soffits suspended slab and
3 m2 320.00 7,500.00 2,400,000.00
stairs
Striping formwork shutters to soffits suspended slab
4 m2 - 1,200.00 -
and stairs
5 Concrete placing to Suspended Slabs and stairs m3 - 8,500.00 -
6 Chutes construction Nr - 20,000.00 -
7 Chutes Dismantling Nr - 15,000.00 -
8 Fixing Platforms m 59.00 1,500.00 88,500.00
SLUDGE DRYING BEDS 703 -1A MANHOLES (Bases)
1 Cutting and bending steels Ton 5.00 22,000.00 110,000.00
2 Load, offload and fixing steels to walls Ton 5.00 60,000.00 300,000.00
3 Fixing of formwork shutters m2 32.00 5,000.00 160,000.00
3 Concrete placing m3 - 8,500.00 -
4 Chutes construction Nr - 20,000.00 -
5 Chutes Dismantling Nr - 15,000.00 -
6 Fixing Platforms m - 1,500.00 -
17
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 22-Jun-17 15-Jul-17
Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
SLUDGE DRYING BEDS 700 -2A MANHOLES (Bases)
1 Cutting and bending steels Ton - 22,000.00 -
2 Load, offload and fixing steels to walls Ton - 60,000.00 -
3 Fixing of formwork shutters m2 - 5,000.00 -
3 Concrete placing m3 - 8,500.00 -
4 Chutes construction Nr - 20,000.00 -
5 Chutes Dismantling Nr - 15,000.00 -
6 Fixing Platforms m - 1,500.00 -
FILTER #2 (Wall)
1 Cutting and bending steels Ton - 22,000.00
2 Load, offload and fixing steels Ton 19.86 60,000.00 1,191,600.00
FILTER #3 (Wall)
1 Fixing of formwork shutters >2m high m2 156.45 7,500.00 1,173,375.00
2 Fixing of formwork shutters <2m high m2 63.80 5,000.00 319,000.00
3 Stripping of formwork shutters >2m high m2 - 1,200.00 -
4 Sripping of formwork shutters <2m high m2 - 690.00 -
5 Concrete placing m3 - 8,500.00 -
6 Chutes construction Nr - 20,000.00 -
7 Chutes Dismantling Nr - 15,000.00 -
8 Fixing water bar m 90.00 1,000.00 90,000.00
-
STAFF HOUSE TYPE D2, D3 &D4 Walls -
1 Fixing of formwork shutters m2 -
2 Striping formwork shutters m2 -
3 Concrete placing m3 - 8,500.00 -
4 150mm thick Concrete Bed to (D2 & D3) m3 - 8,500.00 -
5 200mmthick hollowblock walls to (D2&D3) m2 - 8,000.00 -
6 100mmthick solidblock walls to (D2) m2 - 8,000.00 -
1 Cutting and bending steels to colums & Ground Beam Ton - 22,000.00
18
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 22-Jun-17 15-Jul-17
Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
Cutting and bending steels to to bases, Stub columns
1 Ton 7.67 22,000.00 168,740.00
& Ground Beam
Load, offload and fixing steels to bases, Stub columns
2 Ton 7.67 60,000.00 460,200.00
& Ground Beam
3 Fixing of formwork shutters to Bases m2 - 5,000.00 -
4 Fixing of formwork shutters to Stub Columns m2 165.11 5,000.00 825,550.00
5 Fixing of formwork shutters to ground beam m2 85.00 5,000.00 425,000.00
6 Striping formwork shutters m2 250.11 690.00 172,575.90
7 Concrete placing to Bases of Columns m3 - 8,500.00 -
8 Concrete placing Ground to Stub Columns m3 - 8,500.00 -
9 Concrete placing Ground beam m3 - 8,500.00 -
ADIMINSTRATION BUILDING -
Cutting and bending steels to colum footing,Stub
1 Ton 4.00 22,000.00 88,000.00
colums & Ground Beam
Cutting and bending steels to colum footing,Stub
2 Ton 4.00 60,000.00 240,000.00
colums & Ground Beam
3 Fixing of formwork shutters to ground beam m2 - 5,000.00 -
4 Striping formwork shutters to ground beam m2 - 690.00 -
Fixing of formwork shutters to Base, Stub columns
5 m2 - 5,000.00 -
and Columns
Fixing of formwork shutters to Base, Stub columns
6 m2 - 5,000.00 -
and Columns
Concrete placing Ground beam, Footing, stub and
5 m3 - 8,500.00 -
columns
Subtotal 15,992,384.90
Total 19,292,384.90
Total required amount for the works done by piece work from 22nd June 2017 to 15th
Tshs. 19,292,384.90
July 2017
19
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 16-Jul-17 30-Jul-17
Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
FLOW SPLITTING CHAMBER WALLS & ROOF
Load, offload and fixing steels to Suspended walls
1 Ton 2.00 60,000.00 120,000.00
and Slabs
Cutting and bending steels to Suspended walls and
2 Ton 2.00 22,000.00 44,000.00
Slabs
Fixing of formwork shuttersto Suspended walls and
3 m2 34.79 7,500.00 260,925.00
Slabs
Striping formwork shutters to Suspended walls and
4 m2 34.79 1,200.00 41,748.00
Slabs
5 Concrete placing to Suspended walls and Slabs m3 4.95 8,500.00 42,075.00
6 Platform construction m 20.00 1,400.00 28,000.00
7 Waterproof priming to external walls m2 58.00 2,000.00 116,000.00
8 Elasphalt waterproof matrials to external walls m2 58.00 3,500.00 203,000.00
SLUDGE PIT WALLS & DECK BASE
1 Waterproofing priming to the walls Grid line A-B m2 43.86 2,000.00 87,720.00
Elasphalt waterproof matrials to external walls Grid
2 m2 43.86 3,500.00 153,510.00
line A-B
3 Load, offload and fixing steels to walls Ton 2.50 60,000.00 150,000.00
4 Cutting and bending steels Ton 2.50 22,000.00 55,000.00
5 Fixing of formwork shutters m2 88.00 7,500.00 660,000.00
6 Striping formwork shutters m2 88.00 1,200.00 105,600.00
7 Concrete placing m3 10.56 8,500.00 89,760.00
8 Platform construction m 15.00 1,400.00 21,000.00
TREATED WATER TANK (5th & 6th LIFT) WALLS
1 Fixing of formwork shutters>2m m2 211.40 7,500.00 1,585,500.00
2 Fixing of formwork shutters<2m m2 151.00 5,000.00 755,000.00
3 Striping formwork shutters.>2m m2 211.40 1,200.00 253,680.00
4 Striping formwork shutters.<2m m2 151.00 690.00 104,190.00
2 Fixing water bar and Concrete Stop m 28.80 4,000.00 115,200.00
3 Concrete placing m3 27.81 8,500.00 236,385.00
4 Fixing Platforms m 81.05 1,500.00 121,575.00
Boxing out for pipes with diameter greater than
5 Nr 4.00 20,000.00 80,000.00
1000mm
3 Waterproof priming to external walls m2 143.70 2,000.00 287,400.00
4 Elasphalt waterproof matrials to external walls m2 143.70 3,500.00 502,950.00
INTAKE SUSPENDED SLAB & STAIRS
Load, offload and fixing steels to Suspended Slabs
1 Ton 20.00 60,000.00 1,200,000.00
and stairs
Cutting and bending steels to Suspended Slabs and
2 Ton 20.00 22,000.00 440,000.00
stairs
Fixing of formwork to soffits suspended slab and
3 m2 160.00 7,500.00 1,200,000.00
stairs
Striping formwork shutters to soffits suspended slab
4 m2 160.00 1,200.00 192,000.00
and stairs
5 Concrete placing to Suspended Slabs and stairs m3 92.00 8,500.00 782,000.00
6 Chutes construction Nr 4.00 20,000.00 80,000.00
7 Chutes Dismantling Nr 4.00 15,000.00 60,000.00
8 Fixing Platforms m 20.00 1,500.00 30,000.00
9 Waterproof priming to external walls m2 244.00 2,000.00 488,000.00
10 Elasphalt waterproof matrials to external walls m2 244.00 3,500.00 854,000.00
11 Construction of Riprap to bellmounth m2 375.00 7,500.00 2,812,500.00
20
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 16-Jul-17 30-Jul-17
Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
SLUDGE DRYING BEDS 703
Cutting and bending steels to Manhole (Bases)- 10
1 Ton 5.50 22,000.00 121,000.00
No
Load, offload and fixing steels to Manhole (Bases) -
2 Ton 5.50 60,000.00 330,000.00
10 No
Fixing of formwork shutters to Manhole (Bases) -10
3 m2 32.00 5,000.00 160,000.00
No
4 Concrete placing to Manhole (Bases)- 10 No m3 16.00 8,500.00 136,000.00
5 Chutes construction Nr 10.00 20,000.00 200,000.00
6 Chutes Dismantling Nr 10.00 15,000.00 150,000.00
7 Fixing Platforms m 90.00 1,500.00 135,000.00
FILTER #2 (Wall)
1 Load, offload and fixing steels Ton 9.93 60,000.00 595,800.00
2 Fixing of formwork shutters >2m high m2 223.50 7,500.00 1,676,250.00
3 Fixing of formwork shutters <2m high m2 159.50 5,000.00 797,500.00
4 Stripping of formwork shutters >2m high m2 223.50 1,200.00 268,200.00
5 Sripping of formwork shutters <2m high m2 159.50 690.00 110,055.00
6 Concrete placing m3 99.00 8,500.00 841,500.00
7 Chutes construction Nr 4.00 20,000.00 80,000.00
8 Chutes Dismantling Nr 4.00 15,000.00 60,000.00
9 Fixing water bar m 90.00 1,000.00 90,000.00
FILTER #3 (Wall)
1 Fixing of formwork shutters >2m high m2 268.20 7,500.00 2,011,500.00
2 Fixing of formwork shutters <2m high m2 191.40 5,000.00 957,000.00
3 Stripping of formwork shutters >2m high m2 268.20 1,200.00 321,840.00
4 Sripping of formwork shutters <2m high m2 191.40 690.00 132,066.00
5 Concrete placing m3 99.00 8,500.00 841,500.00
6 Chutes construction Nr 4.00 20,000.00 80,000.00
7 Chutes Dismantling Nr 4.00 15,000.00 60,000.00
8 Fixing water bar m 90.00 1,000.00 90,000.00
21
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 16-Jul-17 30-Jul-17
Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
5 Stripping of formwork shutters>2M m2 140.00 1,200.00 168,000.00
6 Sripping of formwork shutters<2M m2 400.00 690.00 276,000.00
7 Concrete placing tank area 4.2 m high m3 149.44 8,500.00 1,270,277.40
-
STAFF HOUSE TYPE D1, D2, D3 &D4 Walls -
1 Fixing of formwork shutters to columns -D1 m2 58.80 5,000.00 294,000.00
2 Striping formwork shutters to columns -D1 m2 58.80 5,000.00 294,000.00
3 Concrete placing to columns -D1 m3 5.04 8,500.00 42,840.00
4 150mm thick Concrete Bed to (D2 & D3) m3 14.98 8,500.00 127,296.00
5 200mmthick hollowblock walls to (D2&D3) m2 272.58 8,000.00 2,180,640.00
6 100mmthick solidblock walls to (D2) m2 - 8,000.00 -
Subtotal 41,386,396.30
22
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 16-Jul-17 30-Jul-17
Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
Total 44,686,396.30
Total required amount for the works done by piece work up to 30th July 2017 Tshs. 44,686,396.30
23
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 22-Jul-17 15-Aug-17
Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
SLUDGE PIT WALLS & DECK BASE
1 Load, offload and fixing steels to walls and deck base Ton 2.50 60,000.00 150,000.00
2 Cutting and bending steels to walls and deck base Ton 2.50 22,000.00 55,000.00
3 Fixing of formwork shutters to walls and deck base m2 88.00 5,000.00 440,000.00
4 Striping formwork shutters to walls and deck base m2 88.00 1,200.00 105,600.00
5 Concrete placing m3 10.56 8,500.00 89,760.00
6 Platform construction m 15.00 1,400.00 21,000.00
TREATED WATER TANK SUSPENDED SLAB DECK
1 Cutting and bending steels to suspended slab Ton 10.00 22,000.00 220,000.00
2 Load, offload and fixing steels to suspended slab Ton 10.00 60,000.00 600,000.00
3 Fixing of formwork to soffits suspended slab m2 529.24 7,500.00 3,969,300.00
INTAKE COLUMNS
1 Load, offload and fixing steels to columns Ton 2.50 60,000.00 150,000.00
2 Fixing of formwork shutters to columns m2 128.96 7,500.00 967,200.00
Striping formwork shutters to soffits suspended slab
3 m2 320.00 1,200.00 384,000.00
and stairs
Construction of Stone mason wall/ Rubble wall
4 m3 79.70 25,000.00 1,992,500.00
500mm thick to bellmounth
5 Construction of Riprap to bellmounth m2 126.40 7,500.00 948,000.00
FILTER #1 (Wall)
Load, offload and fixing steels to walls, starter bars
1 Ton 1,072,440.00
and deck 17.87 60,000.00
2 Fixing of formwork shutters >2m high m2 156.45 7,500.00 1,173,375.00
3 Fixing of formwork shutters <2m high m2 111.65 5,000.00 558,250.00
4 Stripping of formwork shutters >2m high m2 78.23 1,200.00 93,870.00
5 Sripping of formwork shutters <2m high m2 55.83 690.00 38,519.25
6 Concrete placing m3 99.00 8,500.00 841,500.00
FILTER #2 (Wall)
1 Load, offload and fixing steels Ton 11.92 60,000.00 714,960.00
2 Fixing of formwork shutters >2m high m2 268.20 7,500.00 2,011,500.00
3 Fixing of formwork shutters <2m high m2 191.40 5,000.00 957,000.00
4 Stripping of formwork shutters >2m high m2 134.10 1,200.00 160,920.00
5 Sripping of formwork shutters <2m high m2 95.70 690.00 66,033.00
6 Concrete placing 2nd pour m3 99.00 8,500.00 841,500.00
FILTER #3 (Wall)
1 Fixing of formwork shutters >2m high m2 223.50 7,500.00 1,676,250.00
2 Fixing of formwork shutters <2m high m2 159.50 5,000.00 797,500.00
3 Stripping of formwork shutters >2m high m2 111.75 1,200.00 134,100.00
4 Sripping of formwork shutters <2m high m2 79.75 690.00 55,027.50
5 Concrete placing m3 99.00 8,500.00 841,500.00
24
SMK - WATER SUPPLY PROJECT PERIOD
PIECE WORK ESTIMATES FOR 2WEEKS 22-Jul-17 15-Aug-17
Current Amount
S/N DESCRIPTION UNIT QUANTITY RATES
(2weeks)
6 Concrete placing 4.2 m high m3 131.94 8,500.00 1,121,479.80
-
STAFF HOUSE TYPE D1, D2, D3 &D4 Walls -
1 Fixing of formwork shutters to columns -D1 m2 58.80 5,000.00 294,000.00
2 Striping formwork shutters to columns -D1 m2 58.80 5,000.00 294,000.00
3 150mm thick Concrete Bed to (D1-D4) m3 29.95 8,500.00 254,592.00
4 200mmthick hollowblock walls to (D3&D4) m2 272.58 8,000.00 2,180,640.00
5 100mmthick solidblock walls to (D2) m2 - 8,000.00 -
Subtotal 33,838,588.57
Total 37,138,588.57
Total required amount for the works done by piece work up to 15th August 2017 Tshs. 37,138,588.57
25