Statement

CONSTRUCTION COMPANY :

PROJECT: ENTARARA MIXED SECONDARY SCHOOL BOREHOLE & SOLAR PUMP

ADD: Entarara, Kajiado county, Kenya

ITEM: get confirm from WARMA/Borehole Drilling/Borehole protect structure/ Water Tank Towering/Solar Pannel structure

Contract Amount

No. Description Brand name/ Origin / Specfication Q'ty Unit Material Labour EXPENSES
Total (ksh)
Price Cost Price Cost Price Cost

Ⅰ. ENTARARA BOREHOLE & SOLAR PUMP

PHASE1: HYDROGEOLOGICAL SURVEY & EIA - - 110,000 110,000

1 HYDROGEOLOGICAL SURVEY 1 LOT - - 60,000 60,000 60,000

2 GOVERNMENT LICENCES 1 LOT - - 50,000 50,000 50,000

PHASE2: BOREHOLE DRILLING 1,258,500 144,000 243,000 1,645,500

1 RIG MOBILIZATION AND DEMOBILIZATION 1 LOT - 5,000 5,000 55,000 55,000 60,000

2 borehole drilling 8" borehole 100 M 7,000 700,000 1,120 112,000 - 812,000

3 install plain upvc casing 6" upvc casing 100 M 1,800 180,000 - - 180,000

4 install slotted casing 8" steel slotted casing 30 M 2,000 60,000 - - 60,000

5 supply drilling water 1 LOT - 2,000 2,000 8,000 8,000 10,000

6 supply gravel pack 0.25" gravel 5 ton 6,000 30,000 1,000 5,000 - 35,000 35000

7 24hr test pumping 24 HR - - 2,500 60,000 60,000

8 Pump lowering cost 1 LOT - - 60,000 60,000 60,000 60000

9 Well pump testing& completion report 1 LOT - 20,000 20,000 60,000 60,000 80,000 80000

10 Submersible borehole pump SP 5A VARUNA 5.5kW 1 PC 130,000 130,000 - - 130,000

11 Submersible cable with 5M extra length 105 M 500 52,500 - - 52,500

11 SUB MOTOR 5.5kW VARUNA 1 PC 98,000 98,000 - - 98,000

PHASE3: BOREHOLE PROTECT STRUCTURE 10,800 - - 10,800

1 machine cut Concrete blocks 6" X 9"(Vibrated &compressed) 50 PCS 70 3,500 - - 3,500 3500

2 Cement Simba cement 50kg/bag 4 BAGS 700 2,800 - - 2,800 3200

3 Heavy duty steel cover 3'X6'X 3.2t 1 놋 4,500 4,500 - - 4,500 4500

PHASE4: WATER TANK TOWERING 193,000 - 20,000 213,000

1 Excavate to reduce levels in top soil 2 M3 - - 1,000 2,000 2,000 2000

2 Excavate for tank foundation 3 M3 - - 1,000 3,000 3,000 3000

3 supply ballast 10 ton 3,000 30,000 - - 30,000 5000

4 concrete blocks 6'x9" 6"x9" machine cut block 700 pcs 70 49,000 - - - 49,000 5000

5 cement bamburi cement 60 bags 700 42,000 - - 42,000 8000

6 sand 10 ton 2,000 20,000 - - 20,000 10000

7 D12 deformed bar D12 20 PCS 1,100 22,000 - - 22,000 10000

8 D10 deformed bar D10 20 PCS 750 15,000 - - - 15,000 110000

9 D8 deformed bar D8 10 PCS 500 5,000 - - 5,000 10000

10 Binding wire 10 kgs 1,000 10,000 - - 10,000 10000

11 formwork timber for formwork when building 1 lot - - - 15,000 15,000 15,000 7000
pillars
12 DOOR 82X36 STEEL DOOR 1 LOT 15,000 15,000 - 15,000

13 OIL PAINT CORAL PAINTS 4 LTRS 375 1,500 - 1,500

14 SQUARE TUBE 1.5X1.5 14 GAUGE 12 PCS 2,000 24,000 - 24,000

15 2" FLAT BAR 2" 2 PCS 1,000 2,000 2,000

16 10000 LTRS TANK KENTANK 3 PC 80,000 240,000 240,000

15 window 3'x4' STEEL WINDOW WITH GLASS 1 LOT 5,000 5,000 - 5,000

PHASE5: PIPEWORK AND PLUMBING 45,000 - - 45,000

1 Supply and fix PPR DN 50 PPR DN 50 8 PCS 1,200 9,600 -

2 supply and fix PPR DN 40 PPR DN 40 12 PCS 900 10,800 -

3 supply and fix PPR DN 40 ELBOW 90` DN 40 90` 2 PCS 350 700 -

4 Supply and FIX PPR DN 50 ELBOW 90` DN 50 90` 2 PCS 450 900 -

5 supply and install DN50 TEE DN 50 TEE 3 PCS 400 1,200 -

6 supply and install PPR SOCKET DN 40 DN 40 SOCKET 13 PCS 200 2,600 -

7 Supply and install PPR SOCKET DN 50 DN 50 SOCKET 8 PCS 250 2,000 -

8 Supply and fix PPR SOCKET THREADED DN 50 THREADED DN 50 4 PCS 350 1,400 -

9 Supply and fix PPR SOCKET THREADED DN 40 THREADED DN 40 2 PCS 300 600 -

10 REDUCER PPR DN 50/40 REDUCER PPR 50-40 1 PCS 250 250 -

11 REDUCER PPR DN 40-25 REDUCER PPR 40-25 1 PCS 200 200 -

12 GATE VALVE PPR 50 GATE VALVE PPR 50 1 PCS 2,000 2,000 -

13 PAINT CORAL 10 LTRS 375 3,750 - 20,000

16 Excavate, lay, test and backfill for PPR DN 40 pipeline including supply, handling 30 M 300 9,000 - 10,000
and fusing all

PHASE 6:SOLAR STRUCTURE & INSTALLATION 603,100 200,000 40,000 843,100

1 Supply 260w power solar panels MITSUBISHI 6 pcs 15,000 90,000 - - 90,000 564000

2 Supply and install inverter solar pump control for the above pump. VFD 5.5 KW inverter 1 pc 250,000 250,000 40,000 40,000 290,000 290000

3 Ditto pv disconnect switch 1 pc 15,500 15,500 - - 15,500 50000

4 Ditto electrical and installation sundries 1 LOT 15,000 15,000 - - 15,000 15000

5 Ditto 4mm squared 4 core underground cable, Borehole to panel 4mm 4 core cable 40 M 200 8,000 - - 8,000 8000

6 Ditto 4mm squared 4 core from panel to the main supply 4mm 4 core cable 30 M 200 6,000 - - 6,000 6000

7 Ditto1.5mm squared 2 core underground cable electrodes 1.5mm 2 core cable 30 M 200 6,000 - - 6,000 6000

8 Ditto 1.5mm squared 2 core underground cable floatswitch 1.5mm 2 core cable 30 M 200 6,000 - - 6,000 6000

9 Earth rod coupled with clamp 1 PC 1,500 1,500 - - 1,500 1500

10 6mm squared Earth cable 6mm earth cable 10 M 150 1,500 - - 1,500 1500

11 Float switch and cable for the storage tank 1 PC 10,000 10,000 - - 10,000 10000

12 solar installation cost 1 lot 200,000 200,000 - 200,000

13 Borehole water meter i.e kent or equivalent approved kent 1 PC 10,000 10,000 - - 10,000 10000

14 2x2 square tube 2"x2" tube 40 pc 2,500 100,000 - - 100,000

15 angle line 1.5x1.5 1.5"x1.5" angle line 15 pc 1,500 22,500 - - 22,500

16 welding rods tononoka steel 2 pkts 1,200 2,400 - - 2,400

17 bolts and screws tononoka steel 160 PCS 10 1,600 - - 1,600

18 10MM PV cable 10mm pv cable 100 m 250 25,000 - - 25,000

19 anchor bolts tononoka steel 30 pcs 500 15,000 - - 15,000

20 base plates 8x8 tononoka steel 15 pcs 500 7,500 - - 7,500

21 cement bamburi cement 8 bags 700 5,600 - - 5,600

20 Electrodes pencil 1 PAIR 4,000 4,000 - - 4,000 4000

- - - -

1 100000

2 100000

3 24000

4 8000

5 4000

6 4000

7 10000

8 250

PHASE 8: ETC - 80,000 150,000 230,000

1 TRANSPORT AND MOBILIZATION OF MATERIALS 1 LOT - - 150,000 150,000 150,000 200000

2 SUPERVISORY STAFF 1 person - 80,000 80,000 - 80,000 120000

TOTAL DIRECT CONSTRUCTION COST 1 L/S 2,110,400 424,000 563,000 3,097,400

PHASE 9 : INDIRECT CONSTRUCTION COST - - 234,908 234,908

1 INDIRECT MAINTENANCE COST(5% of DIRECT CONSTRUCTION COST) 1 L/S - - 184,908 184,908 184,908

2 MISCELLANEOUS COST 1 L/S - - - 50,000 50,000 50,000

TOTAL INDIRECT CONSTRUCTION COST - - 234,908 234,908

GRAND TOTAL 2,110,400 424,000 797,908 3,332,308 4289865

VAT 533,169.28 3,865,477.28