Private Kitchen Boq REVSED 29.08.10

of 77

BILL NO 2- DAY WORKS & PROVISIONAL SUMS

Item Qty Unit Rate RO

LABOUR

Notes:

A Skilled labour 20 hours 1.500 30.0000.000

B Unskilled labour 20 hours 1.000 20.0000.000

C Plumber 10 hours 2.000 20.0000.000

0.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.000

Carried to Collection 70.000

of 77



LABOUR

A Mechanic/ Sr. Technician 10 hours 3.000 30.000

B Mechanic/ Jr. Technician 5 hours 2.000 10.000

C Driver -Heavy Duty 10 hours 3.000 30.0000.000

D Operator for Dumper,Tractor,crane etc. 10 hours 3.000 30.0000.000

E Driver -Light Duty 10 hours 3.000 30.0000.000

F Electrician 10 hours 2.000 20.0000.000

G Carpenter 10 hours 1.200 12.0000.000

H Steel Fixer 10 hours 1.200 12.0000.000

J Mason 10 hours 1.200 12.0000.000

K Painter 10 hours 2.000 20.0000.000

L Welder 10 hours 2.000 20.0000.000

M Cable Joiners 5 hours 2.000 10.0000.000

N Duct Installers 5 hours 2.000 10.0000.000

P Duct Insulators 5 hours 2.000 10.000

MATERIALSLocal Materials

G item 1,000.000

0.0000.0000.0000.0000.0000.000

Carried to Collection 1,256.000

Inlcude the provisional sum of Rials Omani ONE Thousand(Ro1000)for the cost of loca; materials expended on dayworks.

of 77



H Add:for loading and transport to site,taking into stroe 25% 250.000

Imported Materials 0.000

J item 2,000.0000.000

K 35% 700.000


Inlcuded the provisional sum of rials omani TWO thousand(2000.000) for the cost of imported materials expended on dayworks

Add:for taking delivery,paying all insurance in transit,landing charges,dues,custom duties etc.

of 77



PLANT

A Portable compressor 4.6M /Minute (Machine only) 10 hours 10.000 100.0000.000

B Dumper 0.5m3 capacity 5 hours 4.000 20.0000.000

C Water tanker 3000gallon capacity 5 hours 20.000 100.0000.000

D Pick-up with driver 5 hours 10.000 50.0000.000

E Crane upto 25Tons 5 hours 25.000 125.0000.000

F Hiab Truck up to 8 tons 5 hours 15.000 75.000

G Tipper truck 18m3 5 hours 25.000 125.0000.000

H Concrete mixer 0.3/0.2m2 5 hours 10.000 50.0000.000

J Pneumatic Hammer including steels 5 hours 10.000 50.0000.000

K 2" Water pump 5 hp 5 hours 5.000 25.0000.000

L Electric drill 5 hours 5.000 25.0000.0000.0000.0000.000

Allow a Provisional Sum of Rials Omani Thirty Five 0.000Thousand for Kitchen equipment 35,000.000

Allow a Provisional Sum of Rials Omani Twenty Five Thousand for Loundry Equipment 25,000.000

Allow a Provisional Sum of Rials Omani Fifty Thousand for Contingencies 50,000.000


of 77



COLLECTION

2/1 70.000

2/2 1,256.000

2/3 2,950.000

2/4 110,745.0000.0000.0000.0000.000

0.0000.0000.0000.0000.000

115,021.000

BILL NO 3- DEMOLTION AND DISMANTLING WORKS


SITE PREPERATION

A 1 item 2,000.000 2,000.000

DEMOLITION NAD DISMANTLING WORKS

B Allow for the demolition of boundry wall(length 103m) 1 item 1,545.000 1,545.000

C Allow for the demolition of boundry wall(length 106m) 1 item 1,590.000 1,590.000

D Allow for the demolition of boundry wall(length 8m) 1 item 300.000 300.000

E 1 item 1,000.000 1,000.000

6,435.000

Allow for all necessary site preperation including cutting and removing of existing trees

Allow for the demolition of existing substation as draiwngs.

of 77

BILL NO 4- PRIVATE KITCHEN STAFF ACCOMMADATION BUILDING


SUB STRUCTURE

EARTH WORKS

A 1 item 2,000.000excavation m3 0.000Earth work support 1 item 0.000Disposal of excavated material m3 0.000Levelling and compacting m2 0.000

0.000

B 1 item 13,345.100excavation for column footings 3,003 m3 2.000 6,006.000Earth work support 1 item 0.000 inclDisposal of excavated material 900 m3 2.200 1,980.000Levelling and compacting of bottom 1,465 m2 0.500 732.500Backfilling with excavated material 2,103 m3 2.200 4,626.600

13,345.100

C

D Wall foundation 1 item 525.200excavation 211 m3 2.000 2.000Earth work support 1 item 0.000 inclDisposal of excavated material 90 m3 2.200 198.000Levelling and compacting of bottom 118 m2 0.500 59.000Backfilling with excavated material 121 m3 2.200 266.200

525.200

E Foundation to steps 1 item 175.900excavation 37 m3 2.000 74.000Earth work support 1 item inclDisposal of excavated material 23 m3 2.200 50.600Levelling and compacting of bottom 41 m2 0.500 20.500Backfilling with excavated material 14 m3 2.200 30.800

175.900

F Foundation to ramps 1 item 13.600excavation 3 m2 2.000 6.000Earth work support 1 item 0.000 inclDisposal of excavated material 1 m3 2.200 2.200Levelling and compacting of bottom 2 m2 0.500 1.000Backfilling with excavated material 2 m3 2.200 4.400

13.600

G Allow for approved earth filling in making up levels 1 item 3,350.000Earth for making up levels 670 m3 5.000 3,350.000

H 1 item 1,450.000200mm hardcore filling 250 m3 5.800 1,450.000

ANTI TERMITE TREATMENT

J 1 item 1,000.000anti termite treatment 1,250 m2 0.800 1,000.000

21,859.800


Allow for excavtion to reduce level,including ew supports,disposal,levelling and compacting

Allow for excavtion,earthwork support,disposal,levelling and compacting of bottom,back fillng and compacting inlayers

Allow for trench excavations including earthwork support,diposal,levelling and compacting ,backfilling and compaction with approved excvated material

Allow for 200mm thick well compacted approved hard core fill under ground floor slab

Allow for term seal or similar approved equivalent anti termite tretment

of 77


SUB STRUCTURECONCRETE WORK

A item 2,241.000Under cloumn footing 74 m3 27.000 1,998.000Under wall footings 6 m3 27.000 162.000Under steps and ramp 3 m3 27.000 81.000

2,241.000Allow for plain poured sRC in M35

B Wall foundation item 788.400Footing for wall foundation 24 m3 32.850 788.400

788.400

C Thickening under 100mm BW item 591.300Under 100mm BW 18 m3 32.850 591.300

D Foundation to steps and ramps item 262.800Foundation of steps and ramps 8 m3 32.850 262.800

262.800

E Column footings item 45,767.850Concrete fo rColumn footings 781 m3 32.850 25,655.850Fw for column footings 824 m2 3.000 2,472.000r/f for column footings 49,000 Kg 0.360 17,640.000

45,767.850

F Stub cloumn item 7,934.000Concrete for Clomun stub 46 m3 33.000 1,518.000

FW for column stub 592 m2 5.000 2,960.000rf for column stub 9,600 Kg 0.360 3,456.000

7,934.000

G Foundation to steps and ramps item 918.300concrete Foundation of steps and ramp 12 m3 32.850 394.200FW for foundation 51 m2 3.500 178.500rf for foundation 960 Kg 0.360 345.600

918.300

H plinth beam item 10,020.050Concrete to plinth 113 m3 32.850 3,712.050FW for plinth baeam 317 m2 4.000 1,268.000RF for plint beam 14,000 Kg 0.360 5,040.000

10,020.050

J Foundation of stair case item 151.600 Concrete for Stair foundation 2 m3 33.000 66.000FW for stair foundation 8 m2 3.500 28.000RF for stair foundation 160 Kg 0.360 57.600

151.600

K item 9,125.400BRC meshFloor concrete 108 m3 33.000 3,564.000A 252 BRC mesh 1,209 m2 4.600 5,561.400

9,125.400

Masonry

L item 2,622.390200mm solid block work 366 m3 7.165 2,622.390

80,423.090


Allow for plain poured sulphate Resistant concrete in M15 under foundation

Allow for reinforced cement concrete G35 including formwork and reinforcement

Allow for 150mm thick Reinforced cement concrete G35,inlcuding BRC mesh A 252,formwork,isolation joints,construction joints and expansion joints

Allow for suplhate resistant pre cast load bearing solid bw of grade 10.5N/mm2 in 1:3 cement sand mortar.

of 77


SUBSTRUCTURE

THERMAL AND MOISTURE PROTECTION

A item 2,443.200Column and wall footings 3,600 m2 0.400 1,440.000Column stub 592 m2 0.400 236.800Block works 615 m2 0.400 246.000steps footings 70 m2 0.400 28.000Stair footings 22 m2 0.400 8.800Under ground floor slab 1,209 m2 0.400 483.600

2,443.200

B item 14,697.000Column and wall footings 3,600 m2 3.000 10,800.000Column stub 592 m2 3.000 1,776.000Block works 615 m2 3.000 1,845.000steps footings 70 m2 3.000 210.000Stair footings 22 m2 3.000 66.000

14,697.000

C item 7,937.00020mm thick joint 221 m2 14.600 3,226.600Sealent 1,472 m 3.200 4,710.400

7,937.000

D Allow for 1 Damp proof memerane item 1,128.000DPM 188 m2 6.000 1,128.000

0.000 489.0000.000

Formwork for 0.000wall footing 125 m2 3.000 375.000Steps and ramps footings 38 m2 3.000 114.000

0.000489.000

0.000

0.000 0.0000.000

SUPER STRUCTURECONCRETE WORKGround floor slab level to first floor level

Allow for reinforced cement concrete G35

G Columns item 1,984.000Column concrete 62 m3 32.000 1,984.000

H Staircase item 608.000Staircase concrete 19 m3 32.000 608.000

J Arch Beams item 160.000Arch beams 5 m3 32.000 160.000

K Lintels item 396.000lintels 12 m3 33.000 396.000

L Beams item 2,240.000Beams 70 m3 32.000 2,240.000

M Suspended Slab item 7,072.000Suspended slab 221 m3 32.000 7,072.000

39,154.200


Allow for 1000G polyethene sheet memebrane with double welt folded joints

Allow for applying three coats of synthaproof or equivalent

Allow for expansion joint at block wall and ground floor slab 150mm high 20mm thick joint with approved sealent

Allow for any other work not stated in substructure

of 77


SUPER STRUCTURE

CONCRETE WORKAllow for formwork for RCC

A Columns item 4,005.000Columns 801 m2 5.000 4,005.000

B Staircase item 721.000Staircase 103 m2 7.000 721.000

C Arch Beams item 420.000Arch Beams 70 m2 6.000 420.000

D Lintels item 258.000Lintels 43 m2 6.000 258.000

E Beams item 5,575.200Beams 808 m2 6.900 5,575.200

F Suspended slab item 9,749.700Suspended slab 1,413 m2 6.900 9,749.700

Allow for steel reinforcement for RCC

G Columns item 3,984.120Columns 11,067 Kg 0.360 3,984.120

H Staircase item 799.200Staircase 2,220 Kg 0.360 799.200

J Arch Beams item 171.000Arch Beams 475 Kg 0.360 171.000

K Lintels item 345.600Lintels 960 Kg 0.360 345.600

L Beams item 3,975.840Beams 11,044 Kg 0.360 3,975.840

M Suspended slab item 9,533.160Suspended slab 26,481 Kg 0.360 9,533.160

Allow for precastRCC grade 35N/mm2N Window cills item 1,145.000

Window cills 350mm 68 m 12.000 816.000Window cills 200mm 47 m 7.000 329.000

1,145.000

P Gergolyes item 15.000Gergolyes 1 Nr 15.000 15.000

Q Coping item 664.000Coping 83 m 8.000 664.000

First floor slab level to terrace levelAllow for RCC G35N/mm2

R Columns item 1,749.000Columns 53 m3 33.000 1,749.000

S Staircase item 480.000Staircase 15 m3 32.000 480.000

T Arch Beams item NIL 0.000m3 0.000

U Lintels item 320.000Lintels 10 m3 32.000 320.000

V Beams item 1,760.000Beams 55 m3 32.000 1,760.000

W Suspended slab item 5,536.000Suspended slab 173 m3 32.000 5,536.000

51,206.820

of 77



SUPER STRUCTURECONCRETE WORKAllow for formwork for RCC

.

A Columns item 3,495.000Columns 699 m2 5.000 3,495.000


C Arch Beams item nill 0.000Arch Beams m2 6.000 0.000

D Lintels item 336.000Lintels 56 m2 6.000 336.000

E Beams item 4,588.500Beams 665 m2 6.900 4,588.500

F Suspended slab item 7,921.200Suspended slab 1,148 m2 6.900 7,921.200


G Columns item 3,396.240Columns 9,434 Kg 0.360 3,396.240

H Staircase item 645.840Staircase 1,794 Kg 0.360 645.840

J Arch Beams item nill 0.000Arch Beams Kg 0.000

K Lintels item 288.000Lintels 800 Kg 0.360 288.000

L Beams item 3,120.120Beams 8,667 Kg 0.360 3,120.120

M Suspended slab item 7,437.240Suspended slab 20,659 Kg 0.360 7,437.240

Allow for precastRCC grade 35N/mm2N Window cills item 998.000

Window cilld 350mm 47 m 12.000 564.000Window cills 200mm 62 m 7.000 434.000

998.000

P Gergolyes item 240.000Gergolyes 16 nr 15.000 240.000

Q Coping item 608.000Coping 76 m 8.000 608.000

Terrace slab level to staircase roof levelFirst floor slab level to terrace levelAllow for RCC G35N/mm2

R Columns item 99.000Columns 3 m3 33.000 99.000

S Staircase item 256.000Staircase 8 m3 32.000 256.000

T Beams item 64.000Beams 2 m3 32.000 64.000

U Suspended slab item 224.000Suspended slab 7 m3 32.000 224.000

34,417.140

of 77



SUPER STRUCTURECONCRETE WORKAllow for formwork for RCC

A Columns item 185.000Columns 37 m2 5.000 185.000


C Beams item 138.000Beams 20 m2 6.900 138.000

D Suspended slab item 282.900Suspended slab 41 m2 6.900 282.900


E Columns item 168.480Columns 468 Kg 0.360 168.480

F Staircase item 322.920Staircase 897 Kg 0.360 322.920

G Beams item 85.320Beams 237 Kg 0.360 85.320

H Suspended slab item 260.640Suspended slab 724 Kg 0.360 260.640

Allow for precastRCC grade 35N/mm2

J Gergolyes item nill 0.000nr 0.000

K Coping item 312.000Coping 39 m 8.000 312.000

Allow for anyother works not stated in super structure

Fromwork to edges 748 m 2.500 1,870.000 1,870.000

Light weight concrete for sunk slab 68 m3 80.000 5,440.000 5,440.000

9,415.260

of 77



SUPER STRUCTUREMASONRY Block work

A item 34,996.650

350mm block work 1,215 m2 14.150 17,192.250200mm block work 2,406 m2 7.400 17,804.400

34,996.650

B 200mm bw in parapert wall item 3,850.650200mm block work 597 m2 6.450 3,850.650

C 100mm BW in walls item 6,124.800100mm block work 1,056 m2 5.800 6,124.800

D item 2,430.000Forming cavity 1,215 m2 2.000 2,430.000

Allow for any other work not stated in super structure

EFG


H Allow for light weight concrete screed to slope item 5,996.750Light weight concrete 1,411 m2 4.250 5,996.750

J item 9,877.000Water proofing layer 1,411 m2 7.000 9,877.000

K item 2,963.100Insulation board 1,411 m2 2.100 2,963.100

66,238.950


Allow for precast concrete load bearing solid block work

Allwo for pre cast concrete non load bearing hollow block work

Allow for forming cavity and providing insulation in cavity waLL AS PER SPEC

Allow for Elastomeric waterproofing membrane(1500 microns)acrylic or Bituthene 8000 or equivalent on primer in roof

Allow for 50mm thick extruted polystyrene insulation board to roof

of 77


SUPER STRUCTURETHERMAL AND MOISTURE PROTECTION

A item 634.9501000G polyethene sheet 1,411 m2 0.450 634.950

B item 7,055.000300x300x25mm concrete tile 1,411 m2 5.000 7,055.000

C Dog house 148.0001600x600x600mm 2 nrs 25.000 50.000900x800x600mm 2 nrs 18.000 36.0001200x1000x600mm 1 nrs 22.000 22.0001000x600x600mm 2 nrs 20.000 40.000

148.000

0.000 0.000

Thermal moisture protection 6,099.60040x40mm bithuthene fillet HC 442 m 0.000Angle fillet 442 m 0.400 176.800Reinforcing strip 442 m 5.400 2,386.800Solar shield HC,Aluminum Flashing & sealant 442 m 8.000 3,536.000Aluminium Flashing 442 m 0.000

6,099.600

1900mmx200mm thick Moulding 2 nr 50.000 100.000 100.000

198 m 3.500 693.000 693.000

349 m 3.000 1,047.000 1,047.0005mm recess in plater 211 m 2.000 422.000 422.000

0.000 0.000External Emulsion pait area around windows 178 m2 3.500 623.000 623.000Decorative copping on parapert wall 245 m 12.000 2,940.000 2,940.000

4 nr 180.000 720.000 720.000

61 m 50.000 3,050.000 3,050.000

WOOD WORK

F item 61,372.5002050x900mm beds 167 nr 367.500 61,372.500

G item 66,633.000850x600x2000high wardrobe 167 nr 399.000 66,633.000

H item 4,252.5002000x900x750mm high table 9 nr 472.500 4,252.500

J item 7,560.0001800x450x450 bench 18 nr 420.000 7,560.000

163,350.550


Allow for 1000G polyethene laid on insulation board to roof

Allow for 300x300x25mm concrete tiles on cement sand screed

Allow for any other works not stated in super structure-Thermal and moisture protection

100mm thick RCC projection rendered and painted with external quality emulsion paint

150mm thick recess rendered and painted with external quality emulsion paint

600*2000*18mm thick WBP ply finished with sadotex medium textured paint To duct

1000mm high stair case handrail comprising with Cast Iron aluminium(hollow section)75x75mm post,handrail and stainless steel 40x25mm horizontal and 40x40mm vertical members.

Allow for fabricating,supplying and fixing of 2050mmx900mm bed(167nrs)

Allow for fabricating,supplying and fixing of 850mmx600mmx2000mm high wardrobe(167 nrs)

Allow for fabricating,supplying and fixing of 2000mmx900x750mm high table(9 nrs)

Allow for fabricating,supplying and fixing of 1800x450x450high bench(18nrs)

of 77


WOOD WORK

A item 15,986.250800x400x550mm side table 87 nr 183.750 15,986.250

B Allow for any other works not stated in wood work

C 6 nr 315.000 1,890.000 1,890.000D 1700x450x2200mm shelves 3 nr 262.500 787.500 787.500

Hard wood enclosure for water tank 1 nr 200.000 200.000 200.000

Doors

E 28 no 514.500 14,406.000 14,406.000

F Solid core flush 900x2200mm sl door type D2 98 no 367.500 36,015.000 36,015.000

G Solid core flush 900x2200 single leaf door type D3 2 no 367.500 735.000 735.000

70,019.750

Allwo for fabricating,supplying and fixing of 800x400x550mm side table(96nos)

3200mmx600deepx2200mm high 5equal tier open shelves with 18mm thick commercial fly and intermediate supports at 1200c/c and finished with emulsion paint.

44mm solid core flush 1500x2200mm double leaf door type D1

of 77



Doors

A Solid core flush 900x2200 single leaf door type D4 1 no 367.500 367.500 367.500

B 4 no 1,139.250 4,557.000 4,557.000

C 1 no 399.000 399.000 399.000

D 1 no 367.500 367.500 367.500

E solid core flush 900x2200 single leafe door type D8 8 no 367.500 2,940.000 2,940.000

8,631.000

60mm thick teak wood panelled door 900x2200mm single leaf door type D5

Solid core flush 1000x2200mm single leaf door type D6

Solid core flush 900x2200 single leaf swing door type D7

of 77



Doors

A 64 no 367.500 23,520.000 23,520.000

B 2 no 367.500 735.000 735.000

C 2 no 367.500 735.000 735.000

D D1 28 no 66.000 1,848.000 1,848.000E D2 98 no 39.500 3,871.000 3,871.000F D3 2 no 39.500 79.000 79.000G D4 1 no 39.500 39.500 39.500H D5 4 no 39.500 158.000 158.000J D6 1 no 44.000 44.000 44.000K D7 1 no 39.500 39.500 39.500L D8 8 no 39.500 316.000 316.000M D9 64 no 32.000 2,048.000 2,048.000N D10 2 no 32.000 64.000 64.000P D11 2 no 39.500 79.000 79.000

33,576.000

Semi solid core flush 800x2000mm single leaf door type D9

Semi solid core flush 800x2000mm single leaf door type D10

Soild core flush 9000x2200mm single leaf door type D11

Allwo for finishing of all doors with two coats of sadolin extera over primer

of 77



IRONMONGERY

Allow for supply and fixing ironmongery19,860.194

A D1 28 no 180.700 5,059.600B D2 98 no 67.580 6,622.840C D3 2 no 122.580 245.160D D4 1 no 117.957 117.957E D5 4 no 117.957 471.828F D6 1 no 117.957 117.957G D7 1 no 216.154 216.154H D8 8 no 143.357 1,146.856J D9 64 no 85.102 5,446.528K D10 2 no 81.657 163.314L D11 2 no 126.000 252.000

19,860.194WINDOWS

M 26 no 172.000 4,472.000 4,472.000

N 115 no 203.000 23,345.000 23,345.000

47,677.194

Bronze anodised sliding window 1000x1200 double shutter window type W1

Bronze Andosied vertical sliding window 600x1200 single shutter fixed glass window type W2

of 77



WINDOWS

A 8 no 172.000 1,376.000 1,376.000

B 32 no 107.000 3,424.000 3,424.000

C 3 no 98.000 294.000 294.000

METAL WORK

D item 500.000

Catladder 1 nr 500.000 500.000

5,594.000

Bronze Anodised sliding window 1000x1200mm double shgutter window type W3

Bronze anodised sliding window 600x900 single shutter partly louvered glazed window type W4

Bronze Anodised fixed panel 1000x500mm ventilator type V1

Allow for fabricating,supplying and fixing of 400mm wide Mild steel ladder with 63x9mm MS flats and 20 dia MS bars paitned with 2 coats of epoxy based anticorrosive paint over primer

of 77



FINISHESFloor finishes

Allow for 300x300x30mm thick terrazzo tiles

A Rooms item 7,951.800Rooms 914 m2 8.700 7,951.800

B Office item 382.800Office 44 m2 8.700 382.800

Electrical Room item 60.900C Electrical Room 7 m2 8.700 60.900

Laundry item 382.800D Laundry 44 m2 8.700 382.800

Passage item 3,079.800E Passage 354 m2 8.700 3,079.800

Passage 1 item 3,149.400F Passage 1 362 m2 8.700 3,149.400

200x200x8mm thick non slip ceramic tiles floorG

Toilets item 1,611.600TOilets 204 m2 7.900 1,611.600

Wash Area item 39.500H Wash Area 5 m2 7.900 39.500

J Untensils Wash item 39.500Untensils Wash 5 m2 7.900 39.500

300x300x9mm thick non slip ceramic tiles

K Kitchen item 595.200Kitchen 48 m2 12.400 595.200

L Dinning item 1,016.800Dinning 82 m2 12.400 1,016.800

M Store item 533.200Store 43 m2 12.400 533.200

N Recreation Room item 917.600Recreation Room 74 m2 12.400 917.600

P Allow for RCC slab with hardner item 14.000For Duct 2 m2 7.000 14.000

Q Allow for 100mm wide single slab terrazzo tiles item 45.600100mm wide single clab for ramp 4 m 12.000 45.600

R item 5,186.100Treads For entrance steps 81 m 12.300 996.300Treads For stair case 176 m 12.300 2,164.800Risers for Entrance sreps 85 m 7.500 637.500Risers for stair case 185 m 7.500 1,387.500

5,186.100

25,006.600

Allow for 30mm single slab terrazzo treads with rounded nosing and 3nrs 6mm wide carborandum anti slip stripes @20mm centers and 20mm thick terrazzo risers

of 77



FINISHESSkirting

Allow 300x100x20mm thick terrazzo tile skirting

A Rooms item 2,585.000Rooms 1,034 m 2.500 2,585.000

B Office item 125.000Office 50 m 2.500 125.000

C Electrical Room item 37.500Electrical Room 15 m 2.500 37.500

D Laundry item 125.000Laundry 50 m 2.500 125.000

E Passage item 722.500Passage 289 m 2.500 722.500

F Passage 1 item 967.500Passage 1 387 m 2.500 967.500

G

Kitchen item 165.000Kitchen 30 m 5.500 165.000

H Dinning item 203.500Dinning 37 m 5.500 203.500

J Recreation Room item 187.000Recreation Room 34 m 5.500 187.000

K Store item 302.500Store 55 m 5.500 302.500

L item 305.000Skirting for staircase 70 m 2.500 175.000Skirting for external steps 52 m 2.500 130.000

305.000

Wall finishes/Decoration

M Walls internally item 19,233.000Walls internally 6,411 m2 3.000 19,233.000

N Window cills item 390.400Window cills 122 m2 3.200 390.400

P Gergoyle item 54.400Gergoyle 17 nrs 3.200 54.400

Q Coping item 38.400RCC copping painting 12 m2 3.200 38.400

Allow for 200x200x6mm thick glazed ceramic tiles

R Toilets item 9,911.0001,166 8.500 9,911.000

S Wash area item 229.50027 8.500 229.500

T Utensils wash item 221.00026 8.500 221.000

U Kitchen item 833.00098 8.500 833.000

V stores item 1,521.500179 8.500 1,521.500

W Glased ceramic dado as per AR-02 item 500.00050 m 10.000 500.000

38,657.700

Allow 300x100x6mm thick non slip ceramic tile skirting

Allow for 100 high 20mm thick terrazzo tiles skirting with chamfered edge for steps

Allow for fair faced plaster finished with two coats of sadolin 88 plus emulsion paint over a coat of sadolin primer sealer

of 77



FINISHESWall finishes/Decoration

A Walls Externally item 8,855.000External wall 2,530 m2 3.500 8,855.000

B Parapert wall item 4,179.000Wall finishes for parapert wall 1,194 m2 3.500 4,179.000

C Allw for GRC barckets item 1,980.000198 Lm 10.000 1,980.000

D Allow for grooves,recess all as per elevation drwg item 1,017.500407 Lm 2.500 1,017.500

Ceiling finishes/Decorations

E item 5,454.000Ceiling finishes 1,818 m2 3.000 5,454.000

F item 5,300.000False ceiling 265 m2 20.000 5,300.000

G Item48 m2 20.000 960.000

Kitchen Hood

H Item 12,000.000 12,000.000

Sink (shamel) 2 145.000 290.000

290.000 38,785.500


Allow for fair faced plaster finished with two coats of sadolin 88 plus emulsion paint of approved colour over a coat of sadolin primer

Allow for false ceilng with 12.5 proprietary perforated moisture resistant plaster board with proprietary suspension system

Coated Tiles from nortile CT or approved equivalent with proprietery suspension sysytem and rock wool backing to approval for kitchen

Allow for design, fabricate and fixing of kitchen hood including single skin,island type stainless steel of size 2600 x 2100 x 1500 mm height, complete with SS grease media washable filler, OLG thorn 1100 bulk head light fittings with PLC lamps etc. with extract fan in line duct mountede on ceiling NUAIRE model of SQF 61,800 L/S @ 300 pa C/W gravity shutter ect. to enginner approval

of 77


Item Qty Unit Al Rafa Amt Shamel Amt Iskan Rate Iskan Amt1.150

0.000

MECHANICAL AND ELECTRICAL INSTALALTIONS 0.000 0.0000.000 0.000

Cold water Instalaltion 0.000 0.0000.000 0.000

F item 0.000 0.0005 no 2,517.600 12,588.000 2,500.000 12,500.000 2,895.240 14,476.200

0.000 0.000 0.000 0.000G Allow for 50mm dia copper pipes and fittings 1 item 3,147.300 3,147.300 10,900.000 10,900.000 3,619.395 3,619.395

0.000 0.000 0.000 0.000H Allow for 28dia copper pipes and fittings 1 item 219.100 219.100 0.000 251.965 251.965

0.000 0.000 0.000 0.000J Allow for 15 dia copper pipes and fittings 1 item 848.900 848.900 0.000 976.235 976.235

0.000 0.000 0.000 0.000E Allow for valves and fittings for all copper pipe work 1 item 217.800 217.800 4,625.000 4,625.000 250.470 250.470

0.000 0.000 0.000 0.0000.000 0.000 0.000 0.0000.000 0.000 0.000 0.000

MECHANICAL AND ELECTRICAL INSTALALTIONS 17,021.100 0.000 0.000 0.0000.000 0.000 0.000 0.000

Hot Water Installation 0.000 0.000 0.000 0.0000.000 0.000 0.000 0.000

A item 0.000 0.000 0.000 0.00017 No 117.500 1,997.500 125.000 2,125.000 135.125 2,297.125

0.000 0.000 0.000 0.000B Allow for 28dia copper pipes and fittings 1 item 1,412.000 1,412.000 0.000 1,623.800 1,623.800

0.000 0.000 0.000 0.000C Allow for 22dia copper pipe and fittings item inclu 0.000 0.000 0.000

0.000 0.000 0.000 0.000D Allow for 15dia copper pipes and fittings 1 item 542.500 542.500 3,714.000 3,714.000 623.875 623.875

0.000 0.000 0.000 0.000E Allow for valves and fititngs 1 item inclu 0.000 0.000 0.000

0.000 0.000 0.000 0.000

insulation for copper pipe 845 mtr 1.000 845.0000.000 0.000

34,709.000 10,376.105 24,119.065

Al Rafa Rate

Shamel Rate

Profit Margin

Allow for supply and installation of 3000x3000x1000mm GRP panel type water storage tank.

Allow for supply and installation of 100lts capacity water heater wall mounted type.

of 77


Item Qty Unit Al Rafa Amt Shamel Amt Iskan Rate Iskan Amt1.150 0.000

Sanitary Appliances0.000

Allow for supplying and installation of sanitary fittings 0.000 0.000 0.000 0.0000.000 0.000 0.000 0.000

F item 0.000 0.000 0.000 0.0002 set 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000

G item 0.000 0.000 0.000 0.0001 set 5,212.400 5,212.400 4,960.000 4,960.000 5,994.260 5,994.260

0.000 0.000 0.000 0.000H hand wash basin item 0.000 0.000 0.000 0.000

1 set 3,924.400 3,924.400 4,160.000 4,160.000 4,513.060 4,513.0600.000 0.000 0.000 0.000

J Soap tray item 0.000 0.000 0.000 0.0001 No 255.000 255.000 736.000 736.000 293.250 293.250

0.000 0.000 0.000 0.000K Mirror item 0.000 0.000 0.000 0.000

1 no 654.400 654.400 352.000 352.000 752.560 752.5600.000 0.000 0.000 0.000

D Shower tray with strainer waste,Euroflow C,shower item 0.000 0.000 0.000 0.0001 set 15,038.000 15,038.000 9,440.000 9,440.000 17,293.700 17,293.700

0.000 0.000 0.000 0.000E Soap holder item 0.000 0.000 0.000 0.000

1 no 255.000 255.000 224.000 224.000 293.250 293.2500.000 0.000 0.000 0.000

F Towel Rail item 0.000 0.000 0.000 0.0001 no 402.200 402.200 640.000 640.000 462.530 462.530

0.000 0.000 0.000 0.000G Songe dish item 0.000 0.000 0.000 0.000

1 no 402.200 402.200 320.000 320.000 462.530 462.5300.000 0.000 0.000 0.000

H Robe hook item 0.000 0.000 0.000 0.0001 236.600 236.600 416.000 416.000 272.090 272.090

0.000 0.000 0.000 0.00030,332.200 0.000 0.000 0.000

MECHANICAL AND ELECTRICAL INSTALALTIONS 0.000 0.000 0.000 0.0000.000 0.000 0.000 0.000

Drainage and waste water Instalaltion 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.0000.000 0.000 0.000 0.0000.000 0.000 0.000 0.000

A 110mm dia pipe 1 item 747.100 747.100 1,025.000 1,025.000 859.165 859.1650.000 0.000 0.000 0.000

B 50mm dia pipe 1 item 555.400 555.400 636.000 636.000 638.710 638.7100.000 0.000 0.000 0.000

C 50mm dia floor trap with grating item 0.000 0.000 0.000 0.0007 No 406.300 2,844.100 35.000 245.000 467.245 3,270.715

0.000 0.000 0.000 0.000D Sealed Gully trap item 0.000 0.000 0.000 0.000

3 No 44.400 133.200 45.000 135.000 51.060 153.1800.000 0.000 0.000 0.000

E Vent pipe with cowl 1 item 185.000 185.000 276.000 276.000 212.750 212.750

80 mm dia pipe 161 mtr 4.000 644.0001100 mm dia pipe 4 no 30.000 120.000vent cowl 4 no 0.000 20.000 80.000 0.000 0.000Fire Alrm Instalaltions 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.0000.000 0.000 0.000 0.000

F 1 item 7,091.600 7,091.600 6,659.000 6,659.000 8,155.340 8,155.3400.000 0.000 0.000 0.000

0.000 0.0000.000 0.000

31,068.000 40,721.500 43,627.090

Al Rafa Rate

Shamel Rate

Profit Margin

Asian WC bowl with trap,cistern hand faucet with push button,double clenched metal hose angle valve and wall hook

European WC bowl with cistern hand faucet with push button,double clenched metal hose angle valve and wall hook

Allow for UPVC drainage pipe as specified including fittings

Allow for final sub circuit cables and concealed conduits in screed slaBS OR CHASES COMPLETE WITH ALL ACCESSORIESES.

of 77



Communication Installation 0.000 0.0000.000 0.000

G 1 item 2,854.100 2,854.100 1,360.000 1,360.000 3,282.215 3,282.2150.000 0.000 0.000 0.000

H 1 item 11,026.600 11,026.600 4,000.000 4,000.000 12,680.590 12,680.5900.000 0.000 0.000 0.000

Air conditioning and ventilation instalaltion 0.000 0.000 0.000 0.0000.000 0.000 0.000 0.000

J item 0.000 0.000 0.000 0.00016 no 1,736.600 27,785.600 3,500.000 56,000.000 1,997.090 31,953.440

0.000 0.000 0.000 0.0000.000 0.000 0.000 0.0000.000 0.000 0.000 0.0000.000 0.000 0.000 0.0000.000 0.000 0.000 0.0000.000 0.000 0.000 0.000

0.000 0.0000.000 0.0000.000 0.0000.000 0.0000.000 0.0000.000 0.0000.000 0.0000.000 0.000

0.000 0.0000.000 0.0000.000 0.000

53,222.700 61,360.000 17,959.895 47,916.245

Al Rafa Rate

Shamel Rate

Profit Margin

Allow for final sub circuits cables and concealed conduits in scredds slabs or chases complete with all accessories.

Allow for coaxial cables and concealed conduits in screed slabs or chases complete with all accessorises.

Allow for supply and instalaltions of 5TR spilt Duted air conditioning units including out door unit,refrigerant pipe,drain pipe and all builders work

of 77



MECHANICAL AND ELECTRICAL INSTALALTIONS0.000 0.000

Air conditioning and ventilation instalaltion 0.000 0.0000.000 0.0000.000 0.000

A 12 No 422.200 5,066.400 890.000 10,680.000 485.530 5,826.3600.000 0.000 0.000 0.0000.000 0.000 0.000 0.000

B 1 Item 4,257.000 4,257.000 2,520.000 2,520.000 4,895.550 4,895.5500.000 0.000 0.000 0.0000.000 0.000 0.000 0.000

C item 0.000 0.000 0.000 0.000117 no 55.600 6,505.200 19.000 2,223.000 63.940 7,480.980

0.000 0.000 0.000 0.000Electrical Instalaltions 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000Main cable 0.000 0.000 0.000 0.000

D 1 item 2,744.100 2,744.100 34,200.000 34,200.000 3,155.715 3,155.7150.000 0.000 0.000 0.000

Distibution Board 0.000 0.000 0.000 0.0000.000 0.000 0.000 0.000

E 1 item 1,397.700 1,397.700 1,120.000 1,120.000 1,607.355 1,607.3550.000 0.000 0.000 0.000

Power supply instalaltions 0.000 0.000 0.000 0.0000.000 0.000 0.000 0.000

F 1 item 13,150.000 13,150.000 16,027.500 16,027.500 15,122.500 15,122.5000.000 0.000 0.000 0.0000.000 0.000 0.000 0.0000.000 0.000 0.000 0.0000.000 0.000 0.000 0.0000.000 0.000 0.000 0.000

0.000 0.000

66,770.500 25,330.590 38,088.460

Al Rafa Rate

Shamel Rate

Profit Margin

Allow for supply and instalaltion of wall mounted 2TR split Air Conditioning Units including out door unit,refrigerant pipe,drain pipe and all mechanical and builders work

Allow for supply & install of extract fan including with all associated electro mechanical works and builder's work RE(SB)/09/1115/54 AR-12 &13 to the approval to engineer

Allow for supply and instalaltion of ceiling fans with regulator inclduing all mechanical anfd builders work

Allow for supplying and laying of required cables and earth cable from SMP to DBs inside building including conduting and all builderw work

Allow for supplying and instalation of distribution boards contained MCCB with ELCB and isolator etc.

Allow for final sub circuits cables and concealed conduits in screeds slabs or chases complete with all accessorises.

of 77



Lighting Instalalitons

G 1 item 18,715.600 18,715.600 8,874.000 8,874.000 21,522.940 21,522.9400.000 0.000 0.000 0.000

51,836.000 0.000 0.000 0.0000.000 0.000 0.000 0.0000.000 0.000 0.000 0.000

Electrical Instalalitons 0.000 0.000 0.000 0.0000.000 0.000 0.000 0.000

Lighting Luminaries 0.000 0.000 0.000 0.0000.000 0.000 0.000 0.0000.000 0.000 0.000 0.000

A 1 item 19,595.700 19,595.700 50,328.000 50,328.000 22,535.055 22,535.0550.000 0.000 0.000 0.0000.000 0.000 0.000 0.000

B 1 item 343.000 343.000 include 394.450 394.4500.000 0.000 0.000 0.0000.000 0.000 0.000 0.000

Lighting protection system 0.000 0.000 0.000 0.0000.000 0.000 0.000 0.000

C 1 item 2,371.100 2,371.100 7,328.000 7,328.000 2,726.765 2,726.7650.000 0.000 0.000 0.0000.000 0.000 0.000 0.000

0.000 0.000 0.000 0.0000.000 0.000 0.000 0.0000.000 0.000 0.000 0.000

D Sink 4 Nos 127.200 508.800 0.000 146.280 585.1200.000 0.000 0.000 0.000

E 0.000 0.0000.000 0.0000.000 0.0000.000 0.0000.000 0.000

22,818.600 66,530.000 47,325.490 47,764.330

Al Rafa Rate

Shamel Rate

Profit Margin

Allow for final sub circuit cables and concealed conduits in screeds slabs or chases complete with all accessories.

Allow for supply nad instalaltion of luminaries complete with all fixing

Allwo for supply nad instalaltion of wall fan in pantry with switches and regulators.

Allow for lighting protection system as specified inn the drawings

Allow for any other work not stated in mechanical and Electrical instalaltions.

of 77



4/1 21,859.800

4/2 80,423.090

4/3 39,154.200

4/4 51,206.820

4/5 34,417.140

4/6 9,415.260

4/7 66,238.950

4/8 163,350.550

4/9 - R1 70,019.750

4/10- R1 8,631.000

4/11 -R1 33,576.000

4/12 -R1 47,677.194

4/13 -R1 5,594.000

4/14-R1 25,006.600

4/15-R1 290.000 38,657.700

4/16-R1 17,021.100 34,709.000 38,785.500

4/17 -R2 30,332.200 31,068.000 43,627.090

4/18-R1 53,222.700 61,360.000 47,916.245

4/19 -R2 51,836.000 66,770.500 38,088.460

4/20-R1 22,818.600 66,530.000 47,764.330

175,230.600 260,727.500 911,409.679

Al Rafa Rate

Shamel Rate

Profit Margin

BILL NO 5- FLORIST ACCOMADATION

Item Qty Unit Rate

SUB STRUCTURE

EARTH WORKS

A 1 itemexcavation m2 0.000Earth work support 1 item 0.000Disposal of excavated material m3 0.000Levelling and compacting m2 0.000

0.000

B 1 itemexcavation for footings 182 m3 2.000 364.000excavation for external steps 3 m3 2.000 6.000Earth work support 1 item 0.000Disposal of excavated material 89 m3 2.200 195.800Levelling and compacting of bottom 166 m2 2.000 332.000Backfilling with excavated material 96 m3 2.200 211.200

1,109.000

C Allow for approved earth filling in making up levels 1 itemEarth for making up levels 129 m3 5.000 645.000

D 1 item200mm hardcore filling 48 m3 5.800 278.400

ANTI TERMITE TREATMENT

E 1 itemanti termite treatment 238 m2 0.800 190.400

CONCRETE WORK

F itemUnder footings 9 m3 27.000 243.000

243.000

G foundation itemConcrete for strip foundation 38 m3 32.850 1,248.300formwork for foundation 72 m2 3.500 252.000Reinforcement 2,260 Kg 0.360 813.600

2,313.900

H Thickening under 100mm BW itemUnder 100mm BW 3 m3 32.850 98.550

J Foundation to steps itemFoundation of steps 1 m3 32.850 32.850Formwork for foundation 3 m2 3.500 10.500

43.350

Allow for excavtion to reduce level,including ew supports,disposal,levelling and compacting

Allow for excavtion,earthwork support,disposal,levelling and compacting of bottom,back fillng and compacting inlayers

Allow for 200mm thick well compacted approved hard core fill under ground floor slab

Allow for term seal or similar approved equivalent anti termite tretment

Allow for plain poured sulphate Resistant concrete in M15 under foundation

Allow for plain poured sRC in M35,including formwork and reinforcement


Item Qty Unit Rate

SUB STRUCTURECONCRETE WORK

A itemFloor concrete 36 m3 32.850 1,182.600A 252 BRC mesh 234 m2 4.600 1,076.400

2,259.000

Masonry

B 200MM BLOCK WORK itemUnder ground floor 267 m2 7.165 1,913.055


C itemstrip footings 374 m2 0.400 149.600Block works 518 m2 0.400 207.200steps footings 12 m2 0.400 4.800under Ground floor slab 234 m2 0.400 93.600Extra step 5 m2 0.400 2.000

457.200

D Allow for applying three coats of synthaproof or equivalent itemstrip footings 374 m2 3.000 1,122.000Block works 518 m2 3.000 1,554.000steps footings 12 m2 3.000 36.000Extra step 5 m2 3.000 15.000

2,727.000

E item1000G polyethen20mm thick joint 36 m2 14.000 504.000Sealent 240 m 3.200 768.000

1,272.000

F Allow for 1 Damp proof memerane itemDPM 32 m2 6.000 192.000

Allow for any otyer works not stated in sub structure

G External stepsConcrete for external steps 1 m3 32.850 32.850Fw for external steps 3 m2 3.000 9.000BRC mesh for external steps 5 m2 4.400 22.000

63.850

H Concrete filling for get tranguler shape 2 m3 33.000 66.000

Allow for 150mm thick Reinforced cement concrete G35,inlcuding BRC mesh A 252,formwork,isolation joints,construction joints and expansion joints

Allow for suplhate resistant pre cast load bearing solid bw of grade 10.5N/mm2 in 1:3 cement sand mortar.

Allow for 1000G polyethene sheet memebrane with double welt folded joints

Allow for expansion joint at block wall and ground floor slab 150mm high 20mm thick joint with approved sealent


Item Qty Unit Rate

SUPER STRUCTURECONCRETE WORK

Allow for reinforced cement concrete G35A Arch Beams item

Arch Beams 1 m3 33.000 33.000

B Lintels itemLintels 2 m3 32.000 64.000

C Beams itemBeams 9 m3 32.000 288.000

D Suspended Slab itemSuspended Slab 43 m3 32.000 1,376.000

Allow for formwork for RCC

E Arch Beams itemArch Beams 9 m2 6.000 55.500

F Lintels itemLintels 17 m2 6.000 102.000

G Beams itemBeams 119 m2 6.900 821.100

H Suspended Slab itemSuspended Slab 272 m2 6.900 1,876.800

Allow for steel reinforcement for RCCJ Arch Beams item

Arch Beams 90 Kg 0.360 32.400

K Lintels itemLintels 65 Kg 0.360 23.400

L Beams itemBeams 1,358 Kg 0.360 488.880

M Suspended Slab itemSuspended Slab 5,138 Kg 0.360 1,849.680

Allow for precastRCC grade 35N/mm2N Window cills item

Window cills 27 m 7.000 189.000

P Gergolyes itemGergolyes 8 nr 15.000 120.000

Q Coping itemCoping 76 m 8.000 608.000


Item Qty Unit Rate

SUPER STRUCTURE

CONCRETE WORK

Allow for any other works not stated in super srtructureA GRC bracket 76 m 10.000 760.000

B 76 m 3.500 266.000C Formwork to edges 77 m 2.500 192.500

MASONRY Block work

itemD Allow for precast concrete load bearing solid block work

200mm block work 390 m2 7.400 2,886.000

E 200mm bw in parapert wall item200mm block work 83 m2 6.450 535.350

F 100mm BW in walls item100mm block wall 96 m2 5.800 556.800Allow for any other work not stated in super structure


J Allow for light weight concrete screed to slope itemLight weight concrete 266 m2 4.250 1,130.500

K itemWater proofing layer 266 m2 7.000 1,862.000

100mm RCC projection rendered and paint with external quality emulsion paint

Allwo for pre cast concrete non load bearing hollow block work

Allow for Elastomeric waterproofing membrane(1500 microns)acrylic or Bituthene 8000 or equivalent on primer in roof


Item Qty Unit Rate

SUPER STRUCTURETHERMAL AND MOISTURE PROTECTION

A item50MM THICK INSULATION BOARD 266 m2 2.100 558.600

B Allow for 1000G polyethene laid on insulation board to roof item1000G polyethene sheet 266 m2 0.450 119.700

C item300x300x25mm concrete tile 266 m2 5.000 1,330.000

Allow for any other works not stated in super structure item

D Thermal moisture protection40x40mm bithuthene fillet HC 109 m 0.000Angle fillet 109 m 0.400 43.600Reinforcing strip 109 m 5.400 588.600Solar shield HC 7 sealent & Aluminum flashing 109 m 8.000 872.000Aluminium Flashing 109 m 0.000rainwater outlets 8 nr 9.000 72.000

1,576.200

E

5mm thick recess 112 m 3.500 392.000External quality emulsion paint over 5mm thick recess 30 m2 3.500 105.000

497.000WOOD WORK

F item2050mmx900mm bed 20 nr 367.500 7,350.000

G item850x600x2000mm wardrobe 20 nr 399.000 7,980.000

H item2000x900x750mm high table 2 nr 472.500 945.000

J item1800x450x450mm high bench 4 nr 420.000 1,680.000

K item800x400x550mm side table 4 nr 183.750 735.000

Allow for 50mm thick extruded polystyrene insulation board to roof

Allow for 300x300x25mm concrete tiles on cement sand screed

Allow for fabricating,supplying and fixing of 2050mmx900mm bed(20nrs)

Allow for fabricating,supplying and fixing of 850mmx600mmx2000mm high wardrobe(20 nrs)

Allow for fabricating,supplying and fixing of 2000mmx900x750mm high table(2 nrs)

Allow for fabricating,supplying and fixing of 1800x450x450high bench(4nrs)

Allwo for fabricating,supplying and fixing of 800x400x550mm side table(10nos)


Item Qty Unit Rate

WOOD WORK

A itemPantry cup board 7 m 367.500

B Allow for any other work not stated in wood work item

item 157.5001200 x 600 x 2200 shelf 1 nr 157.500

DOORS

D 44mm solid core flush 900x2200mm single leaf door type D1 10 no 367.500 3,675.000

E Solid core flush 900x2200mm sl door type D2 2 no 367.500 735.000

A Solid core flush 900x2200 single leaf door type D3 2 no 367.500 735.000

Allow for fabricating,supplying and fixing of pantry cupbaord including 30mm thick granite work top with up stand and nosing with stainless steel sink unit with double bowl and drainer,etc.

Allow for fabricating,supplying and fixing of 1200mmx600mmx2200 mm shelf to laundary (1nrs)


Item Qty Unit Rate

Doors

A Solid core flush 900x2200 single leaf door type D4 1 no 367.500 367.500

B 1 no 367.500 367.500

C Solid core flush 900x2200mm single leaf door type D6 1 no 367.500 367.500

D Semi Solid core flush 800x2200 single leaf door type D7 8 no 367.500 2,940.000

E solid core flush 800x2200 single leafe door type D8 1 no 367.500 367.500

60mm thick teak wood panelled door 900x2200mm single leaf door type D5


Item Qty Unit Rate

Doors

A D1 10 no 39.600 396.000B D2 2 no 39.600 79.200C D3 2 no 39.600 79.200D D4 1 no 39.600 39.600E D5 1 no 39.600 39.600F D6 1 no 39.600 39.600G D7 8 no 35.200 281.600H D8 1 no 35.200 35.200

990.000IRONMONGERY

Allow for supply and fixing ironmongery

J D1 10 no 67.580 675.800K D2 2 no 117.957 235.914L D3 2 no 143.357 286.714M D4 1 no 67.580 67.580N D5 1 no 60.500 60.500P D6 1 no 235.654 235.654Q D7 8 no 85.102 680.816R D8 1 no 82.657 82.657

2,325.635WINDOWS

S 4 no 172.000 688.000

Allwo for finishing of all doors with two coats of sadolin extera over primer

Bronze anodised sliding window 1000x1200 double shutter window type W2


Item Qty Unit Rate

WINDOWS

A 14 no 203.000 2,842.000

B Bronze Anodised fixed panel 3000x500mm ventilator type V1 2 no 246.000 492.000

METAL WORK

C itemCatladder 1 nr 500.000 500.000


Allow for 300x300x30mm thick terrazzo tiles

E Rooms itemRooms 105 m2 8.700 913.500

F Passage itemPassage 46 m2 8.700 400.200

Bronze Andosied vertical sliding window 600x1200 single shutter fixed glass window type W1

Allow for fabricating,supplying and fixing of 400mm wide Mild steel ladder with 63x9mm MS flats and 20 dia MS bars paitned with 2 coats of epoxy based anticorrosive paint over primer


Item Qty Unit Rate



A Toilets itemToilets 36 m2 7.900 284.400

B Wash Area itemWash Area 3 m2 7.900 23.700

C Laundry itemLaundry 5 m2 7.900 39.500

D Kitchen itemKitchen 13 m2 7.900 102.700


E Dinning itemDinning 31 m2 12.400 384.400

F itemTerrazzo treads 16 m 12.300 196.800Terrazzo risers 16 m 7.500 120.000

316.800

Skirting

Allow 300x100x20mm thick terrazzo tile skirting

G Rooms itemRooms 119 m 2.500 297.500

H passage itempassage 44 m 2.500 110.000

JSkirting for dinning 24 m 5.500 132.000

Wall finishes/Decoration

K Walls internally itemWalls internally 694 m2 3.000 2,082.000

L Window cills itemWindow cills 11 m2 3.200 35.200

M Gergoyle itemGergoyle 8 nrs 3.200 25.600

N Coping itemCoping 23 m2 3.200 73.600

Allow for 30mm single slab terrazzo treads with rounded nosing and 3nrs 6mm wide carborandum anti slip stripes @20mm centers and 20mm thick terrazzo risers

Allow 300x100x6mm thick non slip ceramic tile skirting for dinning



Item Qty Unit Al Rafa Amt Profit Margin Iskan Rate

FINISHES

A Walls Externally itemWalls Externally 321 m2 3.500 1,123.500

B Parapert wall itemParapert wall 193 m2 3.500 675.500

Allow for 200x200x6mm glazed ceramic tiles

C Toilet itemToilet 178 m2 8.500 1,513.000

D Wash area itemWash area 20 m2 8.500 170.000

E Laundry itemLaundry 26 m2 8.500 221.000

F Kitchen itemKitchen 49 m2 8.500 416.500

Ceiling finishes/Decorations

G itemCeiling paint 232 m2 3.000 696.000

MECHANICAL AND ELECTRICAL INSTALALTIONS

Cold water Instalaltion

H 1 item 1,306.900 1,306.900 1,600.000 1,600.000 1,502.9350.000 0.000 0.000

J Allow for 35mm dia copper pipes and fittings 1 item 231.2 231.200 588.000 588.000 265.8800.000 0.000 0.000

6 0.000 9.000 54.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.000

1,538.100 2,242.000

Al Rafa Rate

Shamel Rate

Shamel Amt


Allow for fair faced plaster finished with two coats of sadolin 88 plus emulsion paint of approved colour over a coat of sadolin primer

Allow for supply and installation of 2000x2000x1000mm GRP panel type water storage tank.

28 mm dia copper pipe (shamel)


Item Qty Unit Al Rafa Amt Profit Margin Iskan Rate1.150


Cold water Instalaltion 0.000 0.000 0.0000.000 0.000 0.000

A Allow for 22dia copper pipes and fittings 1 item 221.900 221.900 70.000 70.000 255.1850.000 0.000 0.000

B Allow for 15 dia copper pipes and fittings 1 item 159.800 159.800 180.000 180.000 183.7700.000 0.000 0.000

C Allow for valves and fittings for all copper pipe work 1 item 156.900 156.900 include 180.4350.000 0.000 0.000

Hot Water Installation 0.000 0.000 0.0000.000 0.000 0.000

D 5 no 77.000 385.000 125.000 375.000 88.5500.000 0.000 0.000

E Allow for 28dia copper pipes and fittings 1 item 270.000 270.000 312.000 312.000 310.5000.000 0.000 0.000

F Allow for 22dia copper pipe and fittings 1 item include include 105.000 105.000 #VALUE!0.000 0.000 0.000

G Allow for 15dia copper pipes and fittings 1 item 132.300 132.300 40.000 40.000 152.1450.000 0.000 0.000

H Allow for valves and fititngs 1 item include 40.000 691.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.000

1,325.900 1,773.000

Al Rafa Rate

Shamel Rate

Shamel Amt

Allow for supply and installation of 100lts capacity water heater wall mounted type.




Sanitary Appliances0.000 0.000 0.000

Allow for supplying and installation of sanitary fittings 0.000 0.000 0.0000.000 0.000 0.000

A 2 item 305.500 611.000 280.000 560.000 351.3250.000 0.000 0.000

B 2 item 168.500 337.000 155.000 310.000 193.7750.000 0.000 0.000

hand wash basin 6 item 122.600 735.600 130.000 780.000 140.9900.000 0.000 0.000

Soap tray 6 item 8.000 48.000 6.500 39.000 9.2000.000 0.000 0.000

C Mirror 6 item 20.500 123.000 23.000 138.000 23.5750.000 0.000 0.000

D Shower tray with strainer waste,Euroflow C,shower 4 item 486.800 1,947.200 295.000 1,180.000 559.8200.000 0.000 0.000

E Soap holder 14 item 8.000 112.000 7.000 98.000 9.2000.000 0.000 0.000

F Towel Rail 8 item 12.600 100.800 10.000 80.000 14.4900.000 0.000 0.000

G Sponge dish 4 item 12.600 50.400 10.000 40.000 14.4900.000 0.000 0.000

H Robe hook 8 item 7.400 59.200 6.500 52.000 8.510

145.0000.000 0.000 0.000

Drainage and waste water Instalaltion 0.000 0.000 0.000

0.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.000

J 110mm dia pipe 1 item 117.500 117.500 150.000 150.000 135.1250.000 0.000 0.000

K 50mm dia pipe 1 item 36.300 36.300 117.000 117.000 41.7450.000 0.000 0.000

L 50mm dia floor trap with grating 7 item 44.400 310.800 35.000 245.000 51.0600.000 0.000 0.000

M Sealed Gully trap 3 item 44.400 133.200 45.000 135.000 51.0600.000 0.000 0.000

N Vent pipe with cowl 1 item 59.100 59.100 20.000 20.000 67.9653248

4781.1 4169

Al Rafa Rate

Shamel Rate

Shamel Amt

Asian WC bowl with trap,cistern hand faucet with push button,double clenched metal hose angle valve and wall hook

European WC bowl with cistern hand faucet with push button,double clenched metal hose angle valve and wall hook

Kitchrn sink (Shamel)

Allow for UPVC drainage pipe as specified including fittings

80 mm vent pipe (Shamel)80 mm dia pipe (Shamel)




Fire Alrm Instalaltions0.000 0.000 0.0000.000 0.000 0.000

A 1 item 1,749.800 1,749.800 1,776.000 1,776.000 2,012.2700.000 0.000 0.000

Communication Installation 0.000 0.000 0.0000.000 0.000 0.000

B 1 item 1,203.000 1,203.000 200.000 200.000 1,383.4500.000 0.000 0.000

C 1 item 793.000 793.000 440.000 440.000 911.9500.000 0.000 0.000

Air conditioning and ventilation instalaltion 0.000 0.000 0.0000.000 0.000 0.000

D 10 no 381.900 3,819.000 760.000 7,600.000 439.1850.000 0.000 0.000

E 1 item 422.200 422.200 860.000 860.000 485.5300.000 0.000 0.0000.000 0.000 0.000

7,987.000 10,876.000

Al Rafa Rate

Shamel Rate

Shamel Amt

Allow for final sub circuit cables and concealed conduits in screed slaBS OR CHASES COMPLETE WITH ALL ACCESSORIESES.

Allow for final sub circuits cables and concealed conduits in scredds slabs or chases complete with all accessories.

Allow for coaxial cables and concealed conduits in screed slabs or chases complete with all accessorises.

Allow for supply and instalaltions of 5TR spilt Duted air conditioning units including out door unit,refrigerant pipe,drain pipe and all builders work

Allow for supply and instalaltion of wall mounted 2TR split Air Conditioning Units including out door unit,refrigerant pipe,drain pipe and all mechanical and builders work




Air conditioning and ventilation instalaltion 0.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.000

A 1 item 628.400 628.400 300.000 300.000 722.6600.000 0.000 0.000

B 10 no 22.800 228.000 19.000 190.000 26.2200.000 0.000 0.0000.000 0.000 0.000

Electrical Instalaltions 0.000 0.000 0.0000.000 0.000 0.000

Main cable 0.000 0.000 0.000

C 1 item 7,998.700 7,998.700 17,100.000 17,100.000 9,198.5050.000 0.000 0.000

Distibution Board 0.000 0.000 0.0000.000 0.000 0.000

F 2 No 468.800 468.800 280.000 560.000 539.1200.000 0.000 0.000

Power supply instalaltions 0.000 0.000 0.0000.000 0.000 0.000

A 1 item 12,775.500 1,275.500 1,810.000 1,810.000 14,691.8250.000 0.000 0.000

Lighting Instalalitons 0.000 0.000 0.0000.000 0.000 0.000

B 1 item 2,107.200 2,107.200 1,044.000 1,044.000 2,423.2800.000 0.000 0.0000.000 0.000 0.000

12,706.600 21,004.000

Al Rafa Rate

Shamel Rate

Shamel Amt

Allow for supply and installation of extract fans including all associated electro mechanical and builders work

Allow for supply and instalaltion of ceiling fans with regulator inclduing all mechanical anfd builders work

Allow for supplying and laying of required cables and earth cable from SMP to DBs inside building including conduting and all builderw work

Allow for supplying and instalation of distribution boards contained MCCB with ELCB and isolator etc.

Allow for final sub circuits cables and concealed conduits in screeds slabs or chases complete with all accessorises.

Allow for final sub circuit cables and concealed conduits in screeds slabs or chases complete with all accessories.



Electrical Instalalitons0.000 0.000 0.000

Lighting Luminaries 0.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.000

A 1 item 2,107.000 2,107.000 5,944.000 5,944.000 2,423.0500.000 0.000 0.0000.000 0.000 0.000

C 1 item 137.200 137.200 included included 157.7800.000 0.000 0.0000.000 0.000 0.000

Lighting protection system 0.000 0.000 0.0000.000 0.000 0.000

D 1 item 1,246.500 1,246.500 1,408.000 1,408.000 1,433.4750.000 0.000 0.0000.000 0.000 0.000

0.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.000

Sink 1 no 127.000 127.000 0.000 146.0500.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.000

3,617.700 7,352.000

Al Rafa Rate

Shamel Rate

Shamel Amt

Allow for supply nad instalaltion of luminaries complete with all fixing

Allwo for supply nad instalaltion of wall fan in pantry with switches and regulators.

Allow for lighting protection system as specified inn the drawings

Allow for any other work not stated in mechjanical and Electrical instalaltions.



5/1

5/2

5/3

5/4

5/5

5/6

5/7

5/8

5/9

5/10

5/11 1,538.100 2,242.000

5/12 1,325.900 1,773.000

5/13 4781.1 4169

5/14 7,987.000 10,876.000

5/15 12,706.600 21,004.000

5/16-R1 3,617.700 7,352.000

31956.4 47416

Al Rafa Rate

Shamel Rate

Shamel Amt


RO

900.000

1,109.000

645.000

278.400

190.400

243.000

2,313.900

98.550

43.350

5,821.600


RO

2,259.000

1,913.055

457.200

2,727.000

1,272.000

192.000

63.850

66.000

8,950.105


RO

33.000

64.000

288.000

1,376.000

55.500

102.000

821.100

1,876.800

32.400

23.400

488.880

1,849.680

189.000

120.000

608.000

7,927.760


RO

760.000

266.000192.500

2,886.000

535.350

556.800

1,130.500

1,862.000

8,189.150


RO

119.700

1,330.000

1,576.200

497.000

7,350.000

7,980.000

945.000

1,680.000

735.000

22,212.900


RO

367.500

157.500

3,675.000

735.000

735.000

5,670.000


RO

367.500

367.500

367.500

2,940.000

367.500

4,410.000


RO

990.000

2,325.635

688.000

4,003.635


RO

2,842.000

492.000

500.000

913.500

400.200

5,147.700


RO

284.400

23.700

39.500

102.700

384.400

316.800

297.500

110.000

132.000

2,082.000

35.200

25.600

73.600

3,907.400


RO

1,123.500

675.500

1,513.000

170.000

221.000

416.500

696.000

1,502.9350.000

265.8800.0000.0000.0000.0000.0000.0000.0000.0000.000

6,584.315


RO

0.0000.000

255.1850.000

183.7700.000

180.4350.0000.0000.000

442.7500.000

310.5000.000

include0.000

152.1450.000

include0.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.0000.000

1,524.785


RO

0.0000.0000.000

702.6500.000

387.5500.000

845.9400.000

55.2000.000

141.4500.000

2,239.2800.000

128.8000.000

115.9200.000

57.9600.000

68.080

0.0000.000

0.0000.0000.000

135.1250.000

41.7450.000

357.4200.000

153.1800.000

67.965

5,498.265


RO

0.0000.000

2,012.2700.0000.0000.000

1,383.4500.000

911.9500.0000.0000.000

4,391.8500.000

485.5300.0000.000

9,185.050


RO

0.0000.0000.000

722.6600.000

262.2000.0000.0000.0000.0000.000

9,198.5050.0000.0000.000

539.1200.0000.0000.000

14,691.8250.0000.0000.000

2,423.2800.0000.000

27,837.590


RO

0.0000.0000.0000.000

2,423.0500.0000.000

157.7800.0000.0000.0000.000

1,433.4750.0000.000

0.0000.0000.000

146.0500.0000.0000.0000.0000.0000.0000.000

4,160.355


RO

5,821.600

8,950.105

7,927.760

8,189.150

22,212.900

5,670.000

4,410.000

4,003.635

5,147.700

3,907.400

6,584.315

1,524.785

5,498.265

9,185.050

27,837.590

4,160.355

131,030.610

4/[Page]

Bill no 6=External Services

Item Qty Unit Rate1.150

ELECTRICAL WORKS

A

Excavation 24.47 m3 2.200 53.834Backfilling 12.88 m3 2.000 25.760Disposal 10.62 m3 2.200 23.364Blinding C-15 1.29 m3 27.000 34.830Concrete substructure -C35 11.59 m3 33.000 382.4701000 guage polythene 121.78 m2 0.400 48.712Bitu paint 121.78 m2 3.000 365.340Formwork 115.90 m2 3.500 405.650steel 962.20 Kg 0.360 346.392super structure- 0.000Concrete C-35 2.78 m3 32.800 91.184Formwork 34.72 m2 4.000 138.880Steel 416.64 kg 0.360 149.990200 mm block wall 35.60 m2 7.000 249.200Plastering & painting 64.32 m2 6.500 418.080

0.0002300 x 1000 ms Steel 1.00 nos 230.000 230.000

Civil 2,963.686

B 1 item 956.100 956.100 950.000 950.000 1,099.5150.000 0.000 0.000

C 1 item 8,271.700 8,271.700 13,000.000 13,000.000 9,512.4550.000 0.000 0.000

D Allow for supply and installation of SF6 ring main unit 1 item 6,086.700 6,086.700 10,300.000 10,300.000 6,999.7050.000 0.000 0.000

E 1 item 1,199.200 1,199.200 exclude exclude 1,379.0800.000 0.000 0.000

F 1 item 4,649.200 4,649.200 5,250.000 5,250.000 5,346.5800.000 0.000 0.000

G 1 item 1,904.900 1,904.900 10,650.000 10,650.000 2,190.6350.000 0.000 0.000

H 1 item 1,601.700 1,601.700 7,500.000 7,500.000 1,841.9550.000 0.000 0.000

J 1 item 1,601.700 1,601.700 7,500.000 7,500.000 1,841.9550.000 0.000 0.000

K 1 item 319.400 319.400 165.000 165.000 367.3100.000 0.000 0.000

26,590.600 55,315.000

Al Rafa Rate

Al Rafa Amt

Shamel Rate

Shamel Amt

Profit Margin

Iskan Rate

Allow for construction of RCC substation as per MEDC standards and drawings to the approval to engineers

Supply and instalaltion of earthing system for the sub station as MEDC standarad

Allow for supply and installation of 1000KVA transformer

Suplly nad installation of GRP enclosure for feeder piller

Supply and instalaltion of feeder piller of configuration incoming 1600A TP MCCB etc

Allow for supply lay and and termite 7run 1Cx630mm2 underground cable from 1000KVA tranformer to feeder piller

Allow for supply and instalaltion of the SMP1 as per configuration given including enclosure as per spe.

Allow for supply and installation of the SMP2 as per the confoguartion given including enclosure as spec

Allwo for supply lay and temite 3Cx50mm2 underground cable from RMU to 1000KVA transformer

4/[Page]


Item Qty Unit Rate

ELECTRICAL WORKS

A 1 item 6,794.900 6,794.900 8,550.000 8,550.000 7,814.135Trenches 150 m 1.500 225.000

0.000 0.000 0.000

B 1 item 4,782.300 4,782.300 5,985.000 5,985.000 5,499.645Trenches 105 m 1.500 157.500

0.000 0.000 0.000

C 1 item 322.400 322.400 Included 370.760Trenches 60 m 1.500 90.000

0.000 0.000 0.000WATER SUPPLY INSTALALTIONS 0.000 0.000 0.000

0.000 0.000 0.000

D 1 item 1,252.100 1,252.100 880.000 880.000

E 1 item 434.900 434.900 1,450.000 1,450.000 500.1350.000 0.000 0.000

F 1 item 153.600 153.600 1,075.000 1,075.000 176.6400.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.0000.000 0.000 0.000

13,740.200 17,940.000


Item Qty Unit RateSEWAGE HOLDING TANK

Earth works

AExcavation 211 m3 2.000 422.000Earthwork support item 0.000Disposal 114 m3 2.200 250.800Backfilling 97 m3 2.200 213.400

886.200Concretework

BG15 blinding concrete 6 m3 27.000 162.000

C Allow for SRC M35 floor slab of sewage holding tank Floor slab 15 m3 32.850 492.750

D Allwow for SRC M35 in walls of sewage holding tankWall concrete 18 m3 33.000 594.000

Al Rafa Rate

Al Rafa Amt

Shamel Rate

Shamel Amt

Profit Margin

Iskan Rate

Allwo for supply and laying of 4Cx240mm2 XLPE/SWA/PVC underground cable from sub station panel to SMP1

Allow for supplying and laying of 4Cx240mm2 XLPE/SWA/PVC underground cable from sub station panel to SMP2

Allow for supply lay undeground cable from SMP 2 to the florist accomadation building including required earth cable trenching

Allwo for tapping from existing main water supply line and 100dia pipe line to proposed meter chamber

Allow for 50mm dia UPVC pipes connecting tapping point to wtaer tanks on roof in private kitchen staff accomadation building including fittings,excavtion of trenches and backfilling as per spec.

Allow for 50mm dia UPVC pipes connecting tapping point to water tanks on roof in florist accomadation building including fittings,excavtion of trenches and backfilling as per spec.

Al Rafa Rate

Al Rafa Amt

Shamel Rate

Shamel Amt

Profit Margin

Iskan Rate

Allow for excavation for sewage holding tank including earth work supports,disposal,levelling and compacting,backfilling

Allow for plain poured SRC concrete in M15 under floor slab of sewage holding tank

4/[Page]

ETop slab concrete 5 m3 32.850 164.250

FSides of floor slb 13 m2 3.000 39.000

GSides of wall 147 m2 4.000 588.000

HFw for top slab 29 m2 6.900 200.100

J Allow for steel in floor slabSteel for floor slab 913 Kg 0.360 328.680

K Allow for steel for wallsAllow for steel for walls 2,450 Kg 0.360 882.000

L Allow for steel for top slab.Allow for steel for top slab. 1,567 Kg 0.360 564.120


Item Qty Unit RateSEWAGE HOLDING TANK

Thermal and moisture protection item

A Allow for 1000g polythene sheet itemBase 50 m2 0.450 22.500Wall 74 m2 0.450 33.300

55.800

B itemBase 50 m2 2.500 125.000Wall 74 m2 2.500 185.000

310.000

C itemWater stop 21 m 10.000 210.000

D Allwo for two coats of master seal 501 or equivalent. itemWater proofing 84 m2 10.000 840.000

Metal Work

E 1 no600x600mm manhole cover 1 nr 80.000 80.000

F itemGI step iron 22 nr 3.000 66.000

Manhole

G 18 350.000

Drainage Pipe

H 283 2.500 441.500 441.500 660.000

441.500 660.000


Allow for SRC concrete M35 in top slab of sewage holding tank

Allow for formwork in sides of floor slab of sewage holding tank

Allow fro formwork in sides of walls of sewage holding tank

Allwo for formwork in sides and soffit of top slab of sewage holding tank.

Al Rafa Rate

Al Rafa Amt

Shamel Rate

Shamel Amt

Profit Margin

Iskan Rate

Alloe for 2 coats of bituminous paint all surfaces,horizontal and vertical surface of concrete in contacted with soil

Allow for supply and installation of 200mm wide dumb bell shaped water stop along walls of the sewage holding tank lower slab and wall junction

Allwo for supply and installation of 600x600mm medium duty double seal cast iron manhole covers to openings in the top slab of the sewage holding tank as spe,

Allow for supply and installation of proprieatary GI step irons at 300mm centers as cpes

Allwo for the construction of manhole of size 600x600mm complete with excavation,backfill,PCC,RCC,formwork,reinforcement and medium duty double seal Ci cover

Allow for 150mm dia UPVC pipes connecting sewage holding tank to manhole inclduing fittings,excavation of trenches and backfilling

4/[Page]


Item Qty Unit Rate

Drainage Pipe

A item 731.300 731.300 1,890.000

B item included include 0.0000.000 0.000 0.000

C 1 item 146.900 146.900 included 168.9350.000 0.000 0.000

D item 0.000 0.000 0.000

Holding Tank1000x1000 Double seal MH cvr 1 nr 100.000 100.0006000x600 Double seal MH cvr 1 nr 80.000 80.00050mm screed on top slab 29 m2 4.500 130.500300mm thick soil layer 9 m3 2.200 19.800

Bituthene 8000 or equal waterproof layer for top slab 29 m2 8.000 232.000562.300

878.200 1,890.000


Item Qty Unit

Cooelction

6/1 -R1 26,590.600 55,315.000

6/2 13,740.200 17,940.000

6/3

6/4 441.500 660.000

6/5 878.200 1,890.000

41,650.500 75,805.000

Al Rafa Rate

Al Rafa Amt

Shamel Rate

Shamel Amt

Profit Margin

Iskan Rate

Allow for 1540mm dia UPVC drainage pipr connecting manhole to manhole including fittings,excavation of trenches and backfilling

Allow for 150mm dia UPVC drainage pipe connecting water closets and manholes including fittings,excavtion of trenches and backfilling as per spec

Allow for 110mm dia UPVC drainage pipe connecting Gulley traps and manholes including fittings,excavation of trenches and backfilling as per spec

Allow any other works not stated under external services

Al Rafa Rate

Al Rafa Amt

Shamel Rate

Shamel Amt

Profit Margin

Iskan Rate

4/[Page]


RO

2,963.686

1,099.5150.000

9,512.4550.000

6,999.7050.000

1,379.0800.000

5,346.5800.000

2,190.6350.000

1,841.9550.000

1,841.9550.000

367.3100.000

33,542.876

4/[Page]


RO

8,039.135

0.000

5,657.145

0.000

460.760

0.0000.0000.000

1,719.915

500.1350.000

176.6400.0000.0000.0000.0000.000

16,553.730


RO

886.200

162.000

492.750

594.000

4/[Page]

164.250

39.000

588.000

200.100

328.680

882.000

564.120

4,901.100


RO

55.800

310.000

210.000

840.000

80.000

66.000

6,300.000

1,215.225

9,077.025


4/[Page]


RO

2,840.995

incl0.000

168.9350.000

0.000

562.300

3,572.230


RO

33,542.876

16,553.730

4,901.100

9,077.025

3,572.230

67,646.961

4/[Page]

Bill no 7=INFRASTRUCTURE WORKS


SITE PREPERATION

Clearing Site

A Allow for removal of all vegetation,including disposal 200.000

BOUNDRY WALLEarth Works

B 461.400Excavation foundation 97 m3 2.000 194.000Earthwork support item 0.000Bottom compaction 108 m2 0.500 54.000Disposal of ecxcavated material 40 m3 2.200 88.000Backfilling 57 m3 2.200 125.400

461.400

Concrete Work

C Allow for plain poured SRC M15 under foundation 162.000M15 SRC blinding concrete 6 m3 27.000 162.000

D Allow for SRC concrete M35 in foundation 657.000SRC G35 concrete 20 m3 32.850 657.000

E Allow for formwork in foundation 222.000Formwork 74 m2 3.000 222.000

F Allow for steel in foundation 243.000Steel 675 Kg 0.360 243.000

G Allwo for precast concrete copping 1,032.000

Precast concrete copping 129 m 8.000 1,032.000

Masonry Work

H 2,307.130Solid block work 200 MM 322 m2 7.165 2,307.130

J

Thermal and moisture protection

K Allow for 1000G polyethene sheet membrane 130.0001000G polyethene 325 m2 0.400 130.000

5,414.530

Allow for excavation in foundation including earthwork,dsposal,levelling and compacting,backfill etc

Allow pre cast SRC load bearing solid block work of grade 10.5N/mm2

Allwo for pre cast concrete hollow blcok work of grade 7.5N/mm2

4/[Page]

Bill no 7=INFRASTRUCTURE WORKS


Thermal and moisture protection

A item 812.500Syntha proof bitumin paint 325 m2 2.500 812.500

B Allow for DPM item 156.000DPM 26 m2 6.000 156.000

finshing work

D item 3,516.500

Plastering work of block work 489 m2 3.500 1,711.500Medium textured paint of block wall 489 m2 3.000 1,467.000Plastering work of copping 52 m2 3.500 182.000Medium textured paint of copping 52 m2 3.000 156.000

3,516.500

INTERLOCK PAVED AREA

E item 3,402.00060mm thick interlock tiles 567 m2 6.000 3,402.000

F item 2,464.000Flush kerb stone 7 m 7.000 49.000150*350*900mm kerb stone 345 m 7.000 2,415.000

2,464.000

Allow for ay other works not stated in infra structure

Joint sealent 153 m 3.200 489.600 489.600

Flexcell sheet 39 m2 3.000 117.000 117.000

Asphalt area 60 m2 7,168.000 7,884.800

18,842.400

Allwo for applying three coats of syntha proof or equivalent on surface with contact soil

Allow for plastering to both sides of block wall and copping finished with medium textured paint

Allow for supply and laying of interlocking block paving of approved colour and design

Allow for the supply and instalaltion of pre cast kerb(150mm)to edge of interlocking block paving area

4/[Page]

BILL NO 5- Barracks 4 Mechanical Installation

Item Qty Unit Rate

Cooelction

7/1 5,414.530

7/2 18,842.400

24,256.930

4/[Page]

Item Qty Unit Rate Civil works

GENERAL SUMMARY

PRELIMINARIES 1/37

DAY WORKS 2/5 5,021.000

PROVISIONAL SUMS 3/1 110,000.000

KITCHEN STAFF , 21/4 709,894.489

FLORISTS , 17/5 94,280.750

INFRA STRUCTURE , 3/7 24,256.930

EXTERNAL SERVICES , 6/6 19,748.886

Priliminary -Al Rafaa 848181.0554

4/[Page]

911,409.679

131,030.610

24,256.930

67,646.961

1,134,344.180 286,163.125 848,181.055

RO (CIVIL+MEP)

4/[Page]

AlRafa shamel

Civil works

175,230.600 260,727.500 709,894.489

31,956.400 47,416.000 94,280.750

24,256.930

41,650.500 75,805.000 19,748.886

30,000.000 848,181.055

278,837.500 383,948.500 286163.1

PROPOSED STAFF ACCOMADATION FOR THE PALACE PRIVATE KITCHEN & FLORIST

AT ASIAN CAMP,BAB

AREA STATEMENTSCOPE OF WORKS AREA STATEMENT

No.of floors

1 Proposed Private Kitchen Accomadation Building 1 Ground floor 1531.10 2803.46Sub structure and super structure 1st floor 1244.16

stair floor 28.20Electrical and Mechanical works Roof floor 0

2803.46

2 Proposed florist accomadation 1 Ground floor 270.96 270.96Sub structure and super structure Roof floorElectrical and Mechanical works

270.963074.42

4 External Works

No of building

Area for one building

Total area M2

Private Kitchen Boq REVSED 29.08.10

Documents

Transcript of Private Kitchen Boq REVSED 29.08.10