MrKARANGWA JUSTIN RES - RWANDA.

4 BED-BANGALOW BoQs

ITEM DESCRIPTION UNIT QTY P.U (frw) Total Cost (frw)

A Preliminary works ff 0.16 2,000,000 312,351

S/Total 312,351
B SUBSTRUCTURE

1.00 Excavate for strip foundation 600mm

wide and to a depth n.e 0,8m Cm 54.18 2,500 135,459
2.00 Excavate for pad foundation size 1500 x 1500mm
but not exceeding 1.5m deep Cm 12.53 2,500 31,321
3.00 50mm thick blinding layer in strip and pad fdn Cm 1.20 45,000 54,115
4.00 300mm thick reinforced concrete pad foundation Cm 0.98 300,000 295,172
5.00 200 x 200mm thick reinforced concrete
plinth columns Cm 0.32 300,000 96,516
6.00 400mm thick approved rubble stone
walling bedded and jointed with cement mortar Cm 12.83 65,000 833,735
7.00 200 x 200mm thick reinforced concrete
Ground beam Cm 0.57 300,000 172,418
8.00 100mm thick hard core filling Sm 137.98 5,000 689,921

9.00 50mm thick plain insitu concrete Cm 6.90 70,000 482,988

10.00 50mm thick surface blinding Cm 0.53 45,000 24,035

11.00 Hessian bituminous felt damp proof

course Lm 26.74 1,000 26,737

S/total 2,842,417

C SUPERSTRUCTURE

1.00 200mm thick cement block walls Cm 22.45 55,000 1,234,762

2.00 200mm thick well burnt clay brick walls Cm 6.45 55,000 354,753

3.00 200 x 200mm thick reinforced concrete

columns Cm 2.95 300,000 883,641

4.00 450 x 200mm thick reinforced concrete

beams Cm 3.37 300,000 1,011,080

5.00 150mm thick reinforced concrete slab propped

ready to receive concrete Cm 9.04 300,000 2,711,831

6.00 Sawn soft wood timber formwork to

edges and soffits of beams and columns Lm 71.26 2,500 178,157

7.00 Sawn soft wood timber formwork to soffits of slab Sm 137.98 4,500 620,922

8.00 Plain concrete ventilators N° 2.81 1,000 2,811

16.00 Reinforced concrete staircase Cm 2.14 300,000 641,881

17.00 Metallic balustrades and handrails Sm 8.40 7,500 62,970

S/total 7,702,809

III ROOF STRUCTURE

1.00 60 x 40mm hollow steel trusses Lm 141.03 9,500 1,339,751

2.00 Ditto 60 x 40mm struts and ties Lm 99.02 9,500 940,645

3.00 Ditto 60 x 40mm ties beams Lm 39.98 9,500 379,819

4.00 Ditto 40 x 40mm roof purlins Lm 122.60 7,500 919,483

5.00 Ditto 60 x 60mm wall plates Lm 23.43 9,500 222,550

Supply and fix heavy tiles [Dimac]with all necessary assesories and
6.00 matching coppings & valleys Sm 71.84 30,000 2,155,222

8.00 Metallic gutters Lm 7.53 8,500 63,985

9.00 PVC down pipes Lm 3.90 3,000 11,713

S/total 6,033,168
 IV DOORS AND WINDOWS

1.00 Softwood timber (flush) door N° 1.56 65,000 101,514

2.00 Softwood timber battened door N° 3.44 65,000 223,331

3.00 Double leaf metallic door Sm 9.18 50,000 459,156

4.00 Single leaf metallic glazed door N° 0.62 94,500 59,034

5.00 Double leaf metallic glazed door N° 0.16 210,000 32,797

6.00 Metallic louvred window Sm 0.21 50,000 10,308

7.00 Metallic glazed window with BRC wire mesh Sm 11.06 18,200 201,241

8.00 Metallic glazed window with with burglar proofing Sm 13.20 50,000 660,076

9.00 Softwood timber battened window Sm 0.22 35,000 7,871

10.00 3mm thick ordinary quality clear glass

glazed to metal work with putty Sm 11.27 8,500 95,779

11.00 Prepare and apply one coat of undercoat

and three coats of gloss paint on
metallic casement windows and doors Sm 41.07 4,000 164,284

12.00 Prepare and apply two coats of mahogany vanish

on hardwood timber doors (on both sides) Sm 9.90 2,200 21,770

S/total 2,037,160

V ELECTRICAL INSTALLATION

1.00 6-way main consumer unit MCB type N° 0.31 40,000 12,494

1.00 4-way main consumer unit MCB type N° 0.31 35,000 10,932

2.00 Plate switch one gang one way N° 2.03 4,000 8,121

3.00 13A socket outlet single N° 2.81 4,500 12,650

4.00 1200mm single fluorescent fitting N° 10.00 7,000 69,967

5.00 Allow a provisional of Rwandan Francs to cover

the cost of other accessories like electric wires
Mk boxes, junction boxes, saddles, plastic
conduits etc including a sum to liaise with
Electrogaz for electricty connection Sum 0.16 750,000 117,132

S/total 231,296
VI PLUMBING INSTALLATION

1.00 Steel plate squating type W.C complete with

all accessories N° 2.03 80,000 162,423

2.00 Vitreous China clay W.C suite complete with

all accessories N° 0.47 180,000 84,335

2.00 Shower tray basin complete with all accessories N° 0.31 70,000 21,865

4.00 Vitreous China clay wash hand basin with all

accessories N° 0.47 75,000 35,139
5.00 Single dish single tray stainless sink complete
with all accessories N° 0.16 60,000 9,371

7.00 Toilet paper roll holder N° 0.31 7,500 2,343

8.00 Chromium plate towel rail N° 0.47 7,500 3,514

10.00 Soap and brush tray N° 0.47 75,000 35,139

11.00 400 x 800mm mirror sight box N° 0.47 20,000 9,371

13.00 1,5m diam. Soak pit and to a depth not

exceeding 12m N° 0.31 300,000 93,705
14.00 Septic tank (15 users) N° 0.16 1,000,000 156,175

15.00 Allow a provisional sum of Rwandan

Francs to liaise with ELECTROGAZ
for water connection SUM 0.16 375,000 58,566

S/TOTAL 671,945
 VII FINISHES

1.00 20mm thick plaster on burnt clay brick walls

internally a Sm 122.05 4,500 549,230

2.00 Rendering/rough cast on soffits of slab and

plastered walls applied in two layers Sm 130.57 4,500 587,546

3.00 300 x 300 x 6mm white glazed ceramic floor

tiles bedded and jointed with clear adhesive
on prepared backings Sm 69.54 20,000 1,390,774

4.00 150 x 150 x 6mm white glazed ceramic floor

tiles bedded and jointed with clear adhesive
on prepared backings Sm 9.28 15,000 139,152

5.00 20 x 120mm high skirting finished with ceramic

tiles Lm 5.34 1,500 8,012

6.00 Softwood timber battened ceiling finish Sm 59.11 9,500 561,509

7.00 Prepare and apply one coat of undercoat

and three coats of emulsion paint on
plastered walls internally and externally Sm 122.05 2,200 268,513

8.00 Prepare and apply one coat of mahogany vanish

on ceiling finish Sm 59.11 4,000 236,425

S/total 3,741,160

VIII External works

1.00 Perimeter Fence ff 0.16 12,000,000 1,874,106

2.00 Parking ff 0.16 4,500,000 702,790

3.00 Garden ff 0.16 2,000,000 312,351

S/Total 2,889,247

CONSTRUCTION COST SUMMARY

ITEM ELEMENT DESCRIPTION AMOUNT(FRW)

1.00 PRELIMINARIES 312,351

2.00 SUBSTRUCTURE 2,842,417

3.00 SUPERSTRUCTURE 7,702,809

4.00 ROOF STRUCTURE 6,033,168

5.00 DOORS AND WINDOWS 2,037,160

6.00 ELECTRICAL INSTALLATION 231,296

6.00 PLUMBING INSTALLATION 671,945

7.00 FINISHES 3,741,160

8.00 EXTERNAL WORKS 2,889,247

9.00 LABOUR 12,615,388

10.00 OVERHEADS 1,323,078

GRAND TOTAL 40,400,019

Amout in words: Forty Millions, Four Hundred Thousand, Ninteen Francs only.

LTD