(MCM/ONB/09/2019): BOQ For the Construction of Nkana Synclinorium Shaft Complex Process Water Surface Bed and Bund

Wall

ITEM DESCRIPTION CESMM4 REF UNIT QTY RATE AMOUNT

General Preambles

CONTRACTING AND OTHER PARTIES

A Employer: Mopani Copper Mines Plc

Postal address: P.O. Box 22000
Physical Address: Nkana West, Corner of Central Street and 5th Avenue
Kitwe, 10101
Tel: ..................................................

E-mail: ...........................................

B Quantity Surveyor:
Employer: Mopani Copper Mines Plc
Postal address: P.O. Box 22000
Physical Address: Nkana West, Corner of Central Street and 5th Avenue

C Project Manager:
Employer: Mopani Copper Mines Plc
Postal address: P.O. Box 22000
Physical Address: Nkana West, Corner of Central Street and 5th Avenue

D Location of site:
The site is located in nkana west at Nkana Shaft mine, Kitwe Zambia

E Description of the Works

The scope of works to include - Site clearance, excavation works to prepare
trenches to receive piles, beams construction and casting of concrete on the slab
according to specifications

F Bills of Quantities
The quantities set out in the Bill of Quantities are estimated quantities of the work
and they are not to be taken as the actual and correct quantities of work to be
executed

G The total contract price is to be based on the estimated quantities of the work
to be carried out under the contract

H The final contract value will be calculated from measured of the completed
works in conjunction with the rates included by the Tenderer herein.

J The bills are based on Standard Method of measurement of Building works

K
The prices and rates to be inserted in the Bills of Quantities are to be full inclusive
value for the work described including all costs and expenses which may be
required in and for the construction of the work described, together with all risks,
liabilities and obligations set forth or implied in the Contract Documents. Where
special risks liabilities and obligations cannot be dealt with with the above then
the price thereof is to be separately stated by the contractor in the item or items
provided for the purpose in the preliminaries.

Preliminaries
Attention is directed to the following; General instructions to bidders,
form of tender, appendix clause, form of agreement, form of bond, general
conditions of contract and specifications.
All these shall be read in conjunction with Bills of Quantities

The contractor shall set out below and fully describe in the space provided
(inserting the relevant clause, number of reference) and price of any work or
obligations or anything in the contract not included by him in his rates
elsewhere and for which he considers a separate charge is required

The sums inserted in this bill shall be considered to be fixed lump sums
covering the whole of the works and so such will be subject to adjustment if
the contractor does not make an allowance in the space provided below, then

not make an allowance in the space provided below, then the rates inserted in the
bill hereafter shall be deemed to cover all his obligations under this Contract.

Inserted sum to include (whichever applicable);

Contractual Provisions
i The contractor shall take full liability for the risk of injury to persons and property
and damage of works item 1 20,000.00 20,000.00

Control of Work
ii Site organisation and supervision item 1 17,500.00 17,500.00

1
(MCM/ONB/09/2019): BOQ For the Construction of Nkana Synclinorium Shaft Complex Process Water Surface Bed and Bund Wall

ITEM DESCRIPTION CESMM4 REF UNIT QTY RATE AMOUNT

GENERAL PREAMBLES AND PRELIMINARIES

CONT'D

Aueronautical Report
iii The Contractor is to provide Safety case report while the works will be in
progress in accordance with the requirements of the Project Manager /
Engineer and submit prior to the commencement of works item 1 10,000.00 10,000.00

The Contractor’s general obligations

iv Provide all temporary signage, laboratory testing and
compliance, overheads, security required for the
execution of the works. item 1 30,000.00 30,000.00

v Demobilisation, etc item 1 12,000.00 12,000.00

BILL NO. 1: GENERAL PREAMBLES AND

PRELIMINARIES
(P&Gs) TO MAIN SUMMARY PAGE 89,500.00

EXCAVATIONS AND EARTHWWORKS (Prov)

Site Preparation
F.1.01 General clearance of all articles and objects from site D12 m² 735 20.00 14,700.00

Excavation
Top Soil Removal

Excavte in "pickable material" as described for foundation trench to receive piles

F.1.02 starting at reduced level not exceeding 1.50m deep and get out but n.e 100m E411 m³ 735 15.00 11,025.00

Excavation of material from top soil, rock or artificial hard material and reserved
on designated area to be determined by the Clients Project Manager
F.1.03 Excavation for pits to receive max. depth: not exceeding 0.25m. E321 m³ 68 25.00 1,700.00
F.1.04 Ditto depth 0.25 - 0.5m. E322 m³ 4 35.00 140.00
F.1.05 Ditto depth 0.5 - 1m E323 m³ 24 39.42 946.08

Filling
Hardcore filling
Well watered rammed and compacted to 95% Mod AASHO in 150 layers to
F.1.06 receive concrete suface bed E645 m² 773 120.00 92,760.00

Disposal of Surplus Material

F.1.07 Dispose of surplus excavted material by removing from site E532 m³ 947 55.00 52,085.00

Anti Termite Poison (10 years Guarantee)

F.1.08 Anti termite treatment to horizontal surfaces of excavated pits E522 m² 824 85.00 70,040.00

BILL NO. 2: EXCAVATION AND

EARTHWORKS
TO MAIN SUMMARY PAGE 243,396.08

CONCRETE WORK
Plain in-situ concrete (Grade C10/20)
F.1.09 Blinding of 150mm thick F611 m³ 43 580.00 24,940.00

Cast Reinforced in-situ concrete class C30/20:

F.1.10 In Pile Caps F722 m³ 5 1,450.00 7,250.00

F.1.11 In Beams F724 m³ 24 1,450.00 34,800.00

F.1.12 In Plinths F622 m³ 3 1,450.00 4,350.00

F.1.13 In Pump and tank plinths F624 m³ 56 1,450.00 81,200.00

F.1.14 In Drainages F722 m³ 16 1,450.00 23,200.00

F.1.15 Ground slab and bund walls F722 m³ 91 1,450.00 131,950.00

REINFORCEMENT IN PILES
Mild steel deformed bar reinforcement as described including all cutting, bending
hooking and cranking assembling etc as described
F.1.16 Y25 rebar in pile caps (8 No.) G527 tons 2 22,000.00 44,000.00

ITEM DESCRIPTION CESMM4 REF UNIT QTY RATE AMOUNT

2
(MCM/ONB/09/2019): BOQ For the Construction of Nkana Synclinorium Shaft Complex Process Water Surface Bed and Bund Wall

F.1.17 Y16 rebar in slab G525 tons 1 18,000.00 18,000.00

F.1.18 Y20 rebar in beams and pile caps (56 No.) G526 tons 1 20,000.00 20,000.00

Mild steel round bar reinforcement as described including all cutting, bending
hooking and cranking assembling etc
F.1.16 Y8mm diameter G512 tons 2 16,000.00 32,000.00

Conforce 86 equal and approved steel fabric reinforcement with 150mm side
including all necessary tying wire and distance blocks
F.1.17 In Drainages G561 m² 77 415.00 31,955.00

SUNDRIES
Holding down bolts
F.1.18 M30, class 8.8 complete with nuts and washers No 18 200.00 3,600.00
F.1.19 Ditto M20 No 104 145.00 15,080.00
F.1.20 Ditto M16 No 28 120.00 3,360.00

FORMWORK
Sawn formwork as described
F.1.21 To Sides and soffits to beams G344 m² 78 250.00 19,500.00
F.1.22 To surfaces of drainage walls G344 m² 28 180.00 5,040.00
F.1.23 To edges of slab G215 m2 19 35.00 665.00
F.1.24 To faces of pile caps G244 m2 18 35.00 630.00
F.1.25 To Shaft Plinth G245 m2 34 175.00 5,950.00
F.1.26 To Plinths with size 600mm G244 m2 12 150.00 1,800.00
F.1.27 To surfaces of Bund walls G245 m2 32 150.00 4,800.00

SUNDRIES
Damp Proof Membrane

500mm gauge polythene damp proof membrane laid on laterite with 300mm end
F.1.23 and side laps including dressing and sinking across top of walls W131 m² 410 35.00 14,350.00

BILL NO. 3: CONCRETE

WORKS
TO MAIN SUMMARY PAGE 528,420.00

PILE INSTALLATION

Driven cast in place concrete piles using concrete Grade C30/20 as specified:
Pile with diameter 410mm
F.1.24 Number of piles P221 No 56 1,365.00 76,440.00
F.1.25 Concreted length P222 m 448 35.00 15,680.00
F.1.26 Depth driven to maximum depth 20m P223 m 429 200.00 85,800.00

PILING ANCILLARIES
Pile diameter 410mm
Supply and install permanent steel casing for 410mm diameter pile protected with
F.1.27 anticorrosive coating as specified on the drawing Q142 m 448 667.00 298,816.00
F.1.28 Cutting off surplus lengths 410mm dia.piles Q172 m 2 200.00 400.00
F.1.29 Prepare pile head of diameter 410mm Q182 No 56 500.00 28,000.00

Deformed high yield bars (Coated with Epoxy)

F.1.30 Y25 rebar. Q211.1 tons 2 22,000.00 44,000.00
F.1.31 Y20 rebar Q212.1 tons 8 20,000.00 160,000.00

Deformed high yield bars (Non-Coated)

F.1.32 Y8 rebar Q211.2 tons 1 16,000.00 16,000.00

Testing of Piles
F.1.34 Vertical pile test load for diam 410mm pile as specified - non working. Q81* No 1 5,500.00 5,500.00
F.1.35 Vertical pile test load for diam 410mm pile as specified - working. Q81* No 1 5,500.00 5,500.00

F.1.36 Non-destructive test using ultrasonic method for pile with diameter 410mm Q840.1 No 1 4,000.00 4,000.00

F.1.37 Non-destructive test using ultrasonic method for pile with diameter 410mm Q840.2 No 1 3,020.00 3,020.00
F.1.38 Diam 410mm Concrete pile load test, in Tension to 150% of working load. Q842 No 1 5,500.00 5,500.00
F.1.39 Diam 410mm Concrete pile load test, in Tension to 200% of working load. Q843 No 1 5,500.00 5,500.00

ITEM DESCRIPTION CESMM4 REF UNIT QTY RATE AMOUNT

3
(MCM/ONB/09/2019): BOQ For the Construction of Nkana Synclinorium Shaft Complex Process Water Surface Bed and Bund Wall

Driven cast in place concrete piles using concrete Grade C30/20 as specified.
Pile diameter 520mm
F.1.40 Number of piles P231 No 8 1,685.50 13,484.00
F.1.41 Concreted length P232 m 64 35.00 2,240.00
F.1.42 Depth driven to maximum depth 20m P233 m 62 200.00 12,400.00

PILING ANCILLARIES
Pile with diameter 520mm
Permanent steel casing for 520mm diameter pile protected with anticorrosive
F.1.43 coating; maximum length as specified on the drawings Q142 m 64 0.00
F.1.44 Cutting off surplus length of pile with diameter 520mm Q172 m 2 220.00 440.00
F.1.45 Prepare pile head of diameter 520mm Q182 No 8 675.00 5,400.00

Deformed high yield bars (Coated with Epoxy)

F.1.46 Y25 rebars Q211.1 tons 2 22,000.00 44,000.00
F.1.47 Y20 Rebar Q212.1 tons 7 20,000.00 140,000.00

Deformed high yield bars (Non-Coated)

F.1.48 Y8 rebars Q211.2 tons 1 16,000.00 16,000.00

Testing of Piles
F.1.50 Vertical pile test load for diam 520mm pile as specified - non working pile. Q81* No 1 6,450.00 6,450.00
F.1.51 Vertical pile test load for diam 520mm pile as specified - working pile. Q81* No 1 6,450.00 6,450.00
F.1.52 Non-destructive test using ultrasonic method for pile with diameter 520mm Q840.1 No 1 4,328.00 4,328.00
F.1.53 Non-destructive test by cross hole sonic logging for 410mm diameter pile. Q840.2 No 1 2,000.00 2,000.00
F.1.54 Diam 520mm Concrete pile load test, in Tension to 150% of working load. Q842 No 1 4,328.00 4,328.00
F.1.55 Diam 520mm Concrete pile load test, in Tension to 200% of working load. Q843 No 1 5,654.00 5,654.00

BILL NO. 4: INSTALLATION

OF PILES
TO MAIN SUMMARY PAGE 1,017,330.00

PIPEWORK INSTALLATION
Supply and install the following steel pipes with equal or approved quality as
described.
F.1.56 In 700mm dia m 60 4,958.33 297,499.80

F.1.57 Ditto In 300mm dia m 99 2,125.00 210,375.00

Sleepers
F.1.58 Type S1 2000mm length as described No 21 410.00 8,610.00

F.1.59 Ditto Type S2 1220mm length No 13 575.00 7,475.00

BILL NO. 5: PIPEWORK

INSTALLATION
TO MAIN SUMMARY PAGE 523,959.80

MAIN SUMMARY PAGE AMOUNT

1 BILL NO. 1 - PRELIMINARIES AND GENERAL ITEMS K 89,500.00

2 BILL NO. 2 - EXCAVATIONS AND EARTHWWORKS K 243,396.08

3 BILL NO. 3 - CONCRETE WORK K 528,420.00

4 BILL NO. 4 - PILE INSTALLATION K 1,017,330.00

5 BILL NO. 5 - PIPE WORK INSTALLATION K 523,959.80

SUB-TOTAL K 2,402,605.88

Add CONTINGENCIES @ 10% K 240,260.59

SUB-TOTAL K 2,642,866.47

Add VAT @ 16% K 422,858.63

GRAND TOTAL K 3,065,725.10