FIANL INVOICE FOR SPARKYS 11 MAY.xlsx

7/26/2019 FIANL INVOICE FOR SPARKYS 11 MAY.xlsx

1/42

S.No Description Of Work Unit Quantity Price Amount

I

CIVIL WOR1

C. 1 224$$ 22,4$$.$

1

D 35 416 14,56$.$

2

124 127 15,748.$

3

C.D 265 96 25,44$.$

4

468 9$ 42,12$.$

4

428 92 39,376.$

5E). 13 23$ 2,99$.$

6 !"oor !inis#es

Ceramic !"oorin$

F- ? ?G =B?. >/ = @)-@= ? H=@H-)) ? /?-=.

(-=@?B ? (?@?B= @+@ I?@ )- ?>? )@/ ;-J@)? 0)@/ == ?= ? ?B/0)=. K?>-?B I -- M G)M H) ?@?- G--=

= =/)G? )? @/ G?B= 4$ >< + 4$ >< + 2$> G-- ? -J@) H)?@ G--

D%

II-L ? ?=@-- >0 =@)? 15$M>)-?B >)I>@ =)- ?>)?>@ ? -- NM?B >)-) @-= 6$M. ) -- G-M GL O)-?B >)@ =)- ? -- NM?B >)-) @-= 1$$M. ) ) ? > IM?B ) -- G-MGL O)-?B >)@ =)- ?-- N =@)II. O) ? >)-) B)@?B @) /@/ >)-) )H @/ @-= =P ? I@@?= =/-- 0 ==->@ 0L >)?=-@?@.


2/42


6.$1

28 F-@

7 &ar'"e !"oorin$ ( )a""s c"a**in$

7.$1C.D 9$ 21$ 18,9$$.$

7.$2C.D 95 8$ 7,6$$.$

7.$31$5 325 34,125.$

7.$4

C.D 75 21$ 15,75$.$

6.$5C.D 51 135 6,885.$

6.$672 435 31,32$.$

8 Interna" Wa"" !inis#es

Cement P"aster ( Paint

8.$1 (-=@?B G)M= 13 57 741.$

II-L ? ?=@-- O -= 6$+6$>< H)

H=@ H-)). D@- I> 75 = D%

II-L, ?=@--@)? )H D0- @-= H+ )? ??>-?B > ? B)@?B. O)-)@) / G@/ @/ =@>@ ? = II)J 0L@/ O)?=-@?@ K@-? @-=.

D0- =@)? =/-- 0 >@ =N ? @ ?=/-- 0 ?H)< ? =/I ? =/-- 0 2$ M. D0- H) @/=/)-= =/-- 0 4$ M.P, @LI ? I@@? =/-- 0 = ?>@ )?FG?B=. Q = II)J. K?>-?B D0-=M@?= .

=@ @= =/-- 0 3$ M G@/ ?@R=-I=@I. S== =/-- 0 2$ M. M@?B )

0== =/-- 0 2$ M.

T?@ = 3$$


3/42


8.$6

86 F-@

I)-LI/?)-> I@@)? H) G> = >0>- ?@ EV 4 F-@

Cei"in$ !inis#es

8.$7

6$ 135 8,1$$.$

I?@ 0)J BLI=< 0) 6$ 48 2,88$.$

Woo*en Doors

EV 2 F-@

ALU&INIU& WORS

1E). 2 8500 17,$$$.$

1E). 1 2270 2,27$.$

4E). 2 9335 18,67$.$

5E). 1 5065 5,$65.$

=I-L ? ?=@-- O -= 3$+6$ @-= >)-) H) )-@=. D@-

I> 75 =D%

II-L ? ?=@-- TLI=< 0) >-?BG@==@?> H) WO ? H ==@?> H)

?G =@- =@ >-?B .D%

D%

=II-L ? ?=@-- G))? )) H) G> ?@?> >)>==)=

->==)=? /- )H ))= ? G?)G=H) @-= ? =I>Z=. -- =>@)?= F)0-T-P?B

D+X 3.$$ < [3.15 < Y F)0- -H F)0- G?B

B-== )) = =/)G? )? @/ G?B=.

D,X 1$$+22$ Y =?B- -H G?B B-== )) ==/)G? )? @/ G?B=.

D-X 3.$2 < [3.$$ < Y F)0- -H F)0- G?BB-== )) = =/)G? )? @/ G?B=.

W+X 4.5$ < + 1.5$ < Y F)0- B-== G?)G ==/)G? ? G?B=


4/42


6

EV 1 4945 4,945.$

8EV 1 2975 2,975.$

&/0AL WORS

)I@)? 1 3300 3,3$$.$

2

C.D 136.5 985 134,452.5

C.D 72 575 41,4$$.$

EV 1 LS 18,500.0

0ota" Price !or Ci1i" Works As Per Cont 2OQ 537,512.5

Extra Work Not Included In The contract BOQ


I CIVIL WOR

EV 1 900 9$$.$

&AR2L/ CLADDIN3

C.D 25 225 5,625.$

>/?B @/ H+ G?)G @) -< )) 2$$ +24$

>- G?)G ? ))H >M. O>- 1.8$< =.

X 2.2$[1.$$ Y < ?B- -H G?B =@- )) 1.5M =@- =/@ 0)@/ ==. = =/)G? )? @/G?B=.

II-L ? ?=@-- =@?-== =@- /?-. 2 ?>/ H) / H) =0 O)>==)= ? H@@?B= ? =II)J H) J ? G@/B-== ? 0->)?L G/ @= =@B/@

=@?-== =@- /?- H) =@- =@ 1.5 ?>/ H)

/ H) =0 G@/)@B-==

;+@ OJ- G)M @< H) D>/?>- Q->@>-G)M -M -- /)-= ? >/II?B ? ?@?-

)I??B H) >0-= ) >)II II

F


5/42


Cei"in$

D2 6$23 19.75 118,954.2

paintin$ )ork

D2 37 110 4,$7$.$

&/0AL WORS2

C.D 136.5 785 1$7,152.5

C.D 25 350 8,75$.$

EV 4 1950 7,8$$.$

EV 4 4400 17,6$$.$

EV 1 867 867.$

EV 1 3950 3,95$.$

6$ 195 11,7$$.$

>)?=@>@)? )H =@- 0= H) O ?@ EV 15 750 11,25$.$

EV 1 4500 4,5$$.$

0ota" Price !or /4tra Ci1i" Works 303,118.7

0ota" Amount for ci1i" Work 80,!31.2

=II-L ? ?=@-- --?B@-= 6$+6$ >< G@/ B =L=@-? @/ =H> H)< ?L 0= ? H-- -->>M ? )@)H \@? I?@

HH?@ I> @) >/?B @/ =B? )H/?- H)< @/ )? II)J ? )?@>@H) ?@?- =@

HH?@ I> @) >/?B @/ =B? )H/?- H)< @/ )? II)J ? )?@>@H) =@- =@

=II-L ? ?=@-- =@- )) =?B- -H H) =/H@=J> G@/ -- >>==)= 75$ +21$$

=II-L ? ?=@-- ;+@ =@- )) =?B- -H H)=@= ?>-?B I?> J> ? /?- ?)) >-)= ? -- >>==)=1$$$+21$$

FHH?> I> @) >/?B -

=II-L ? ?=@-- =@- )) )0- -H H) H?> G@/ -- >>==)= 16$$ +21$$

>)?=@>@)? )H =@- =/ ))< H) H I-?B ))H G-- G@/ )?=@>@)? )H =@- 0= H) G@ @?M 2< + 1.8>)?=@?B )H 0


6/42

.E). F=>I@)? VH G)M ]?@ ^?@@L (> )II II H) 2Q4Q5 @)? ?@ -< 1$4$ 115 1196$$

0

4 -@

II-L Q ?=@-- ? >)==)=, C]DKE]D OV;F KE. (_O>)??=@ II?B, =-J= ,@/)@)??B =L=@< ?

I G?B=.

(O]R$1,$2, @)@- >))-?B >I>@L,15@)? ,22$U3U6$?)))-?B >I>@L,. ) )??=@ II?B, =-J= ,@/)@)??B =L=@< ?

I G?B= Q ;NI/-.

OO]UO]RT1,1,1,1,4, O-?B >)?>-@LI,24$$$ *]U`S ?)))-?B >I>@L,22$U1U6$, G@/ >)II II5-


7/42

.E). F=>I@)? VH G)M ]?@ ^?@@L (>

; 4 131$$ 524$$

; 37 1595$ 59$15$

15.$1.$3 /:5AUS0 !ANS ;/!@)? 1$aaF C< 1$ 135 135$

15.$1.$6 Air Out"ets

OF , 6$$ -@LI, 48,$$$ *]U`S ?)))-?B >I>@L, 5$( ;+@ @@> I== , 7$$ -U= H-)G, 22$U1U6$,G@/ >)II II5-)?>- @LI,6$,$$$ *]U`S ?)))-?B >I>@L, 6$ (;+@ @@> I== , 75$ -U= H-)G, 22$U1U6$,WK`>)II II 5-)@>- >)??>@)?= G@/ --?>==L =II)@= ?L N >>==)L ?H) I)I H?>@)??B =L=@< ? I G?B=.

;+/=@ ?, ;R$1, O-?B @, B-J?P =/@ ))?J= G@/ H)=@ ,

II-L ? @? >@, B-J?P =/@ ))?J= G@/ H)=@

II-L Q @? =N >-?B HH= XOF Q


8/42

.E). F=>I@)? VH G)M ]?@ ^?@@L (>


9/42

.E). F=>I@)? VH G)M ]?@ ^?@@L (> . ; 1 F-@

15.$2.$2 Pipes

. C. 1 775$ 7,75$

0.

II-L, @=@, >)@> J H I))?@)- I?-, I>==)=,H@@?B=, J-J=, =>@)? ? =>/B II= ?/=, @>.@) =II-L 5$$ T(D ? 1$$ I=

II-L, @=@, >)==)=, H@@?B=, J-J=,=>@)? ? =>/B II= ? /=, @>.@)

=II-L 5$$ T(D ? 1$$ I=

II-L, @=@, >)ML I))?@)- I?-, I>==)=, H@@?B=, J-J=,=>@)? ? =>/B II= ? /=d@> @)=II-L 5$ T(D ? 11$ (=

II-L, ?=@--, >)??>@?B ? @=@?B -- 0->M =@-=>/. 4$ II?B H) H I)@>@)? I>==)=, I?@?B, =II)@= /?B= ? -->>==)= = =/)G? )? @/ G?B= Q H I==)=. 0)J B)? II= ? H@@?B==/-- 0 0->M =@- >/. 4$ G@/ I?@. ]?B)?

II?B =/-- 0 F>@- K)? O-==R52 ? =/-- 0I)@>@ G@/ I)@= )H =)-J?@ 0=0@)J G@/ 0->MI)-L@/L-? =-J )H 25$ )? M?==. W)M@) ?>- II?B ?=@--@)?, II =II)@=, @/=@ 0-)>M=,-0)G= ? -- H@@?B= ?, I== @=@?B ?>)


10/42

.E). F=>I@)? VH G)M ]?@ ^?@@L (> M @-, >/. 4$ II. < 32 55 1,76$

1.25e . *->M @-, >/. 4$ II. < 35 F-@

1.5e . *->M @-, >/. 4$ II. < 5$ 75 3,75$

2e . *->M @-, >/. 4$ II. < 6 1$$ 6$$

2.5e . *->M @-, >/. 4$ II. < 28 F-@

3e . *->M @-, >/. 4$ II. < 19 F-@

4e . *->M @-, >/. 4$ II. < 25 185 4,625

6e . *->M @-, >/. 4$ II. < 45 275 12,375

E$ 1 5375 5,375

15.$2.$3 !ire /4tin$uis#er

. ; 8 F-@

0. ; 4 F-@

15.$2.$4 !ire 5ose Ca'inet

. ; 4 45$$ 18,$$$

6e . F>@- K)? ,=/> 4$ X?B)?Y G@/00 ?=-@)? ? +>J@)?

H) 0->M =@- II 3 ?>/ ,2.5 ?>/ ,2?>/ .1.5 ?>/ . ?>/

II-L ? ?=@-- /-I)@0- H +@?B=/ X;R1Y 6.$ B.

II-L ? ?=@-- >0)? )+ I)@0- H+@?B=/ X;R2Y 4.5 B.

II-L ? ?=@-- . .O. S00 `)= LI, G--)- =/@ =@-


11/42

.E). F=>I@)? VH G)M ]?@ ^?@@L (> />M J-J ==)?@)- J-J ==

15.$3.$1 Sanitary Se)er System an* Sanitary !i4tures

I?M- /, IRB/@ @LI, =@? =I)?=, 68 >@M =I)?=, 68 >@M =I)?=, 68 >@ ? >))??>@?B ? @=@?B )H HG@ @?M=, 34 )-) 0L- P>==)= @) 0 ?=@--.


12/42

.E). F=>I@)? VH G)M ]?@ ^?@@L (> E). 1 F-@

+.6? S/W/R ( DRAINA3/ S7S0/&

14.$1.$1 Pipes

6e @ ? @=@ @/ ?@L +@=?>-?B -- H@@?B=, H+?B= ? >>==)=>)< 0M ? -)?B@ 0)G- G@/ )I? H)?@

=@. &ateria" price for c"oset an* s#attaf is +?66

W=/ 0=?, )? @)I =@)? >)?@ @)I , )J- =/I,J@)= >/? G=/ 0=? G@/ )JH-)G )? >?@-@I /)- ? >)?>- 0>M@ ? H+?B >/-?B /?= B)/ -?B-- ?>==L H@@?B=, H+?B ? >>==)= >)@)?= )H ?B ? J?@ =L=@< =/-- 0=0\>@ @) G@ @=@.


13/42

.E). F=>I@)? VH G)M ]?@ ^?@@L (> 3e )?L F?= E). 1 F-@

H E). 4 F-@

II-L, K?=@-- ? =@ @/ )--)G?B @@?B= ? =/)G? )? FG?B=. -)) U *->)?L F?= QO-?)@= =/-- 0 )H @/ ](_O >)?=@>@)? G@/ 5$/)- B =@?. / )I? )H @/=@? =/-- 0 @ -=@ @G)R@/= )H @/ >)==R=>@)? )H @/ ? -? @) G/>/ @ >)??>@=.

-)) U T)? >-?)@= =/-- /J >=@ )? 0)L? H)@ =>?>M- 0)?P @)I. ]?@ =/-- 0 J@>--L \=@0-H) >==)= H) @/ I)I )I@)? = I=I>H>@)?= Q G?B=.=@?= .


14/42

.E). F=>I@)? VH G)M ]?@ ^?@@L (> I>@L, 2.$ W E). 2 F-@

Pipes

0 Co"* ( 0reate* Water Pipes

1 2 1U2e )??>@)? @) H>@)?= ?G?B=.

II-L, ?=@-- ? @=@ W@ `@= XDM: .V.-?B -- ?>==LH@@?B=, H+?B, ;->@>- W)M= -@, ?>>==)= @) >))??>@ ? @=@ @/ (I= ?>-?B-- ?>==L H@@?B=, H+?B ? >>==)= >))- G@ =II-L ? =O(_O O`. 8$ II= H) /)@ G@ =II-L.


15/42

.E). F=>I@)? VH G)M ]?@ ^?@@L (> 5ot Water Pipes

1 3U4j ==)=, -- -@ >)?>@ G)M, H@@?B= ?

H+?B= @) >)@L 25 T(D ? A 65 ,22$U1U6$ I)G =II-L

W@ (I>@L 35 T(D ? A 85 `,22$U1U6$ I)G =II-L

II-L ? ?=@-- )J/ H0B-== =G@ G@@?M A 5$$$ CK. >I>@L >)>== )?>@ I= ? >>==)= =

I G?B= ? =@?=..

0ota" Price !or &ec#anica" Works As Percontract 2OQ


16/42

.E). F=>I@)? VH G)M ]?@ ^?@@L (>

15.$2.$1 !ire Pumps

. ; 1 24$$$ 24,$$$

0. ; 1 21$$$ 21,$$$

>. ; 1 171$$ 17,1$$

=II-L ? ?=@-- 6 ?>/ B@ J-J / B@ J-J


17/42

.E). F=>I@)? VH G)M ]?@ ^?@@L (>


18/42


19/42


20/42


21/42


22/42


23/42


24/42


25/42


26/42


27/42


28/42


29/42


30/42

.E) F=>I@)? VH W)M ]?@ ^?@@L (>

III /L/C0RICAL WOR

+ DIS0RI2U0ION PAN/LS>

1.$1 &DP %666 A&P &AIN 2R/A/RE). 1 53$$$

0?>/=

2 ?)= 6$$


31/42


32/42

.E) F=>I@)? VH W)M ]?@ ^?@@L (>

1.$5 /nc"osure )it# WA meter ( 66 Amp 05! E). 1 1$3$$

1.$6 &ain *istri'ution Pane" for sparkys !! ?, )ay E). 1 95$$

D? 4$$/=

125 >0 H) O 1 Q O2

8$ >0 H) ;-J@)

3$

2.$6 D 235 273

2.$1 4+3$$7$T DD2 VS T 8$$ D( ;EOC D 36 54$

4+3$$7$T DD2 VS 4$$ D( DF* D 23 54$

2.$2 D 112 355

S; EF (SKO; `CC *; ]((Ch,; EFKECC `; VCCVWKET O*C;KEOC]FKET F]O *E ,DE`VC;, C]T ,

TCEF ,OVEF]K, *Vb;,C;;_;, (_OVS ;;C, c]EOKVE *Vb;, O*C; Sh,C;;_;,OVEE;OVS,CCOVEE;OVS,CC KKET,;EF *;CC,CC OK_KC WVS,;KET , OVDDKKVEKET, EF;_;Sh`KET S;^]KS;F VS OVD(C;;

NO0/S>

/ >)?@>@) />M @/ -?B@/ ? @/ =@0H) =II-L

1b63$7$T DD2 SVD O;OV V

2X4+24$7$TY DD2 VS ;O `KSF

6$$ D( ;EOCV]S;


33/42


34/42

.E) F=>I@)? VH W)M ]?@ ^?@@L (>

4+3516 T DD2 VS ;b;SEC CKT` ( D 28 68

4+15$35T DD2 VS KS; (]D( D 21 F-@

4+3516 T DD2 VS ;C;_VS D 45 F-@

2.$3 D 118 1$4

2.$4 4b16 DD2 VS 34 EV (CK F]O ]EK D 1$4$ -@

@

DISCONN/C0/D SWI0C5

3.$1 E). 2 3$$

3.$2K=)-@) G@>/ 6$, 3(`, W( E. VS O

E). 41 375

K=)-@) G@>/ 15$, 3(`, W( E. ;-J@) E). 1 65$

3.$3 E). 1 F-@

4+5$25T DD2 VS WV (OT; ]EK;VS (Sh

LI350IN3 (POW/R OU0L/0S (R/C/P0ACL/S>

S; EF (SKO; `CC *; ]((Ch, ;,EF KECC `; VCCVWKET (VW;SV]C; EF WKO`; X>>)?BH?@Z= />M 0L >)?@>@)Y.KEOC]FKET WKSKET, O*C;, C;;_;,V]C;, OV_;S, OVEF]K, *Vb;, (_OVS ;;C, c]EOKVE *Vb;,

K=)-@) G@>/ 3$, 1(`, W(. E VS*VV;S (]D(

K=)-@) G@>/ 25$, 3(`, W( E. VS KS;


35/42


36/42

.E) F=>I@)? VH W)M ]?@ ^?@@L (>

? LI350IN3>

NO0/S>

interna" "i$#t for ne) stair area

4.$1 E). 61 295

/4terna" "i$#t

4.$2 V@ )) CB/@= C CB/@= 15$ G. GI H-)) -B/@ E). 5 F-@

4.$3 V@ )) -B/@= B? *). X ()G =II-L )?-L Y E). 8 F-@

4.$4C.D 1$$

F-@

4.$5

E). 16 F-@

4.$6E). 32 4$$

SWI0C5/S

E). 1 35$$

E). 2 F-@

/4tra Work Not Inc"u*e* In 2OQ

/L/C0RICAL WOR

/ >)?@>@) />M -- )@-@=

C CB/@ X)G? -B/@ ? =I)@ -B/@ Y H) =@

V@)) - -B/@= @0=. O)-?B-- H@@?B= ? H+?B.

>)@J )@)) -=@ B? G@//= H) 0)J -B/@ ? G>)@ -@

=II-L ? ?=@-- /? L G)- L =- )NJ

0ota" price !or /"ectrica" Work As Per2OQ


37/42


38/42

.E) F=>I@)? VH W)M ]?@ ^?@@L (>

CA2L/S

3b16 DD2 VS 34 EV (CK F]O ]EK D 149$ 25

4+15$35T DD2 VS KS; (]D( D 28 236

+ DIS0RI2U0ION PAN/LS>

/4terna" "i$#t pane" E). 1 425$

D? 1$$ /=

25 =

63

/4terna" Roof se1ice pane" E). 1 33$$

D? 63 /=

25 =

KD;S WK` *Vb EF S;Ch E). 2 95$

@ LI350IN3

+ E). 23 1937

2 E). 4 568

3 E). 2 275$

E). 8 645

=II-L ? ?=@-- I)-- -B/@ 0->M >)-) >=@)? G@/ I))H G@/ - -B/@ ?>-?B >)?>

0= Q G?B ? >)?@?B ? @)-) 13 >< H) G@/ ?>-?BG?B ? >)?@?B ? @)-) 0L FKEV G@/ ?>-?B G?B ?>)?@?B ? @-?B G?B >)?@?B


39/42


40/42

.E) F=>I@)? VH W)M ]?@ ^?@@L (>

E). 13 21$$

Pa$e 0ota"

=II-L ? ?=@-- G-- 0>M@ -B/@ C -B/@0)J / >?)IL


41/42


42/42

SUMMARY FOR TOTAL PROJECT

ITEM DESCRIPTION AMOUNT

1 CIVIL 840,631.25

2 MECHANICAL

2.1 HVAC SYSTEM 803,850.00

2.2 FIRE PROTECTION 222,105.00

2.3 PLUMBING SYSTEM 111,95.00

3 ELECTRICAL 46,962.00

GRAND TOTAL 2,446,523.25

FIANL INVOICE FOR SPARKYS 11 MAY.xlsx

Documents

Transcript of FIANL INVOICE FOR SPARKYS 11 MAY.xlsx