Cost Analysis

Cost Analysis Breakdown
(RUHMANIA CENTER BLDG - AL KHOBAR)
CODE
ACTIVITY
CODE
ACTIVITY
01
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
LS
#DIV/0!
#DIV/0!
QTY
UNIT
LABOUR
RATE
AMOUNT S.R.
#DIV/0!
0.00
150.00
0.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
SUBMITTALS
013300
Survey data
015
CONSTRUCTION FACILITIES AND

TEMPORARY CONTROLS
015100
Temporary construction
015250
Construction aids
015300
Barriers & Enclosures
015500
Access roads
015575
Safety and Security

Safety Helmets, workers uniforms & etc
sets
Month
s
Security Guard (24 hrs on duty)
Photo Graphs
LS
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Cannon Camera set
no.
1,250.00
0.00
Consumable Film
nos.
10.00
0.00
Protections of Services and Cables
nos.
LS
#DIV/0!
#DIV/0!
015750
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
AMOUNT S.R. AMOUNT S.R.
1,920.00
3.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
5,000.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
As-Built Drawings
LS
#DIV/0!
#DIV/0!
Workshop Drawings
sheets
LS
#DIV/0!
#DIV/0!
Workshop & As-Built Drawings
sheets
LS
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
300.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
150.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Shop Drawings
sheets
100.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
As-Built Drawings
sheets
200.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Water and Electricity
LS
#DIV/0!
#DIV/0!
#DIV/0!
lot
35,000.00
Telephone and Consumables
LS
#DIV/0!
#DIV/0!
sets
Notice Boards
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
trucks
50.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Lot
10,000.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
1,050.00
0.00
#DIV/0!
month
s
Telephone bills
Nos.
#DIV/0!
#DIV/0!
100.00
#DIV/0!
0.00
0.00
Project Sign Boards, size: 3.00 x 3.00m
0.00
nos.
2,000.00
0.00
0.00
Related Civil Works
0.00
nos.
550.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Samples and Testing
LS
#DIV/0!
#DIV/0!
#DIV/0!
0.00
450.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
Sample Room, size 4.00 x 5.00m
m2
Laboratory Room, size: 4 x 4m
m2
350.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Testing Equipment
set
15,000.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Water Consumables & miscellaneous
lot
015880
Plant (Equipt)
LS
015900
Field offices & sheds
LS
#DIV/0!
#DIV/0!
Clients / Engineers temporary Offices

complete with furnitures, computers sets,
car park, toilets & office supplies. See
BOQ.temp computations sheets
Setting up the Site
0.00
LS
#DIV/0!
lot
#DIV/0!
lot
Site Surveying & Building Layout
015950
TENDER PRICE
5,000.00
Telephone set
015920
PROFIT
LS
Electric Consumables
015870
MARKUP
LS
Temporary Electricity
015850
DRY COST
Electrical works
Water Consumables (50m3=I truck load)
015800
INDIRECT
COST
Plumbing works
Shop Drawings
015720
DIRECT COST
AMOUNT S.R.
#DIV/0!
As-Built Drawings
015710
Tools &
consumables
AMOUNT S.R.
Assumed to be minor job.
015700
SITE OH &
TEMP. FACIL
RATE
#DIV/0!
Consumable Pictures & Paper Report
015650
WEIGHT %
GENERAL REQUIREMENTS
013
015600
UNIT
SUBTOTAL
17,000.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
160,959.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2,500.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Temporary Fences
Lm
70.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Temporary Gates & entrances
nos.
2,500.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Protection of Existing Adjoining Structures

Building Net Protection
017
CONTRACT CLOSEOUT
017100
Final cleaning
8:35 AM
10/16/2013
LS
#DIV/0!
#DIV/0!
m2
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1/368
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
018
MAINTENANCE
15000
Facilities Maintenance
02
SITE WORKS
020
SUBSURFACE INVESTIGATION AND

DEMOLITION
020120
Std. Penetration Test
020550
Site Demolition
020600
Building Demolition
020700
Selective Demolition
020750
Concrete Removal
020751
Demolition of Existing Sidewalk
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
m2
#DIV/0!
#DIV/0!
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
#DIV/0!
0.00
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
SUBTOTAL
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
RATE
AMOUNT S.R.
AMOUNT S.R.
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Demolition of Existing Sidewalk and

plants / trees including re-planting of
tress/plants.
Mason
0.00
m2
10.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
m2
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Disposal of rubbish materials

nos.
Relocation of existing trees/plants
020752
Cutting & Disposal of existing Asphalt

pavement
m2
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Disposal of rubbish materials
0.00
m3
12.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
021400
Dewatering
021440
Wellpoints
021480
Relief Well
021520
Shores
021560
Underpinning
021610
Sheet piling
022
EARTH WORK
022100
Excavation to reduce Level
m2
#DIV/0!
#DIV/0!
m3
#DIV/0!
#DIV/0!
Assuming to be natural soil, loosed soil /

sand. Applicable to large open areas only.
Site Excavation to reduce Level

including leveling and compaction.
Including disposal of excavated
materials away from site.
0.00
m3
#DIV/0!
m3
6.00
0.00
60.00
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
Assuming to be natural soil. Applicable to

open areas only.
0.00
m3
6.00
0.00
60.00
#DIV/0!
0.00
Disposal of Excavated Materials
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
Unclassified Excavation
m3
#DIV/0!
#DIV/0!
Assuming to be natural soil, loosed soil /

sand. Applicable to large open areas only.
m3
#DIV/0!
Excavation to Foundations & G. Beams
m3
#DIV/0!
m3
7.00
0.00
60.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
Assuming tobe narural soil or lossed sandy

soil.
Excavation to Foundations & G. Beams.

Including backfilling & disposal of the
excess excavated materials.
0.00
#DIV/0!
022106
#DIV/0!
0.00
150mm depth average cut from existing

surface
022105
0.00
8.00
Site Clearing
022104
#DIV/0!
m2
021100
022103
120.00
0.00
0.00
SITE PREPARATION AND EXCAVATION

SUPPORT
022102
0.00
20.00
Cutting & Disposal of existing Asphalt

pavement. Assume to Shovel / Grader
Equipment
021
022101
2.00
m3
0.00
m3
#DIV/0!
m3
6.00
0.00
60.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
Excavation work; Assuming tobe natural

soil or lossed sandy soil.
m3
6.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling work; Using excavated soil

materials
m3
4.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Disposal of the excess excavated materials
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Excavation to Pipes Trenches. Including

backfilling & sand bedding materials.
For one pipe.
8:35 AM
10/16/2013
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
2/368
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00
9.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m3
0.00
m3
0.00
QTY
UNIT
RATE
QTY
UNIT
RATE
#DIV/0!
AMOUNT S.R.
0.00
AMOUNT S.R.
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
9.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

materials
0.00
m3
9.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Excavation to Electrical Cable

Trenches. Including backfilling, sand
bedding materials, concrete flags &
marking tapes. For 900mm wide trench.
Lm
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Bedding; Using sandy soil materials
0.00
m3
12.00
0.00
0.00
m3
9.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete Flags; size 40 x 40 x 4cm
0.00
m2
12.10
0.00
0.00
m2
30.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Electrical Warning Tapes
0.00
Lm
1.00
0.00
0.00
Lm
120.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

materials
0.00
m3
9.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Excavation to Electrical Cable

Trenches. Including backfilling, sand
bedding materials, concrete flags &
marking tapes. For 300mm wide trench.
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
12.00
0.00
0.00
m3
9.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete Flags; size 25 x 25 x 2.5cm
0.00
m2
9.90
0.00
0.00
m2
30.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Lm
1.00
0.00
0.00
Lm
120.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

materials
0.00
m3
9.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Duct Bank for Electrical Cables,

1000mm wide
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
12.00
0.00
0.00
m3
9.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete Envelope; size 40 x 80cm
0.00
m3
159.50
0.00
0.00
m3
8.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Lm
1.00
0.00
0.00
Lm
120.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
PVC conduit pipes, 4-nos. @ 100mm dia.
0.00
Lm
25.30
0.00
0.00
Lm
15.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

materials
0.00
m3
9.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Duct Bank for Electrical Cables, 900mm

wide
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00

#DIV/0!
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
12.00
0.00
0.00
m3
9.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete Envelope; size 40 x 80cm
0.00
m3
159.50
0.00
0.00
m3
8.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Lm
1.00
0.00
0.00
Lm
120.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
PVC conduit pipes, 3-nos. @ 100mm dia.
0.00
Lm
25.30
0.00
0.00
Lm
15.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

materials
0.00
m3
9.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
6.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Excavation to Foundations & G. Beams
m3
#DIV/0!
#DIV/0!
Assuming to be fracture materials.
022160
120,000.00
(%)
0.00

022150
TOOLS &
EQUIPT
15%

materials

022111
AMOUNT S.R.
TENDER PRICE
0.00
9.00

022110
AMOUNT
S.R.
PROFIT
0.00
m3
022109
AMOUNT S.R.
MARKUP
0.00
0.00
12.00
DRY COST
0.00000%
0.00
m3
INDIRECT
COST
0.00
12.00
0.00
DIRECT COST
0.00
m3
#DIV/0!
Tools &
consumables
#DIV/0!
0.00
#DIV/0!
SITE OH &
TEMP. FACIL
60.00
UNIT
#DIV/0!
WEIGHT %
0.00
QTY
AMOUNT
S.R.
SUBTOTAL
AMOUNT
S.R.
AMOUNT S.R.
Lm
SUB-CON
RATE / UNIT
RATE
Excavation to Pipes Trenches. Including

backfilling & sand bedding materials.
For two pipe.
EQUIPMENT
MANDAYRATE
UNIT

022108
PRODU
MDAY
CTIVITY (Duration)
QTY
022107
LABOUR
Excavation to Basement including

dewatering & disposal, 7.00m depth
m3
#DIV/0!
#DIV/0!
#DIV/0!
0
Subcontractor
8:35 AM
10/16/2013
3/368
M3
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
35.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
022200
Backfilling of soil from excavated

materials & well compacted to
Foundations & Grade Beams.
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
m3
#DIV/0!
#DIV/0!
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
Selected Fill and Backfill of soil

obtained from excavated materials &
well compacted to Basement.
0.00
m3
#DIV/0!
#DIV/0!
#DIV/0!
Filling of soil materials to Footings &

Grade Beams
m3
#DIV/0!
#DIV/0!
Using Imported soil materials, A-1-a
022206
Filling of soil materials to Footings &

Grade Beams
m3
#DIV/0!
022207
Filling of Sand Blinding, 50mm thk
m2
#DIV/0!
0.00
m3
0.00
m3
#DIV/0!
Using Imported soil materials, A-2-4
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
m3
15.00
0.00
60.00
0.00
Using selected soil fill from excavated

material
022205
UNIT
0.00
Using excavated soil materials
022201
QTY
#DIV/0!
0.00
18.00
0.00
#DIV/0!
0.00
15.00
0.00
0.00
m3
15.00
0.00
200.00
0.00
m3
8.00
0.00
60.00
0.00
m3
8.00
0.00
60.00
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
QTY
UNIT
Filling of Granular Fill
022209
m3
#DIV/0!
#DIV/0!
0.00
m3
#DIV/0!
022210
#DIV/0!
022211
0.00
m2
#DIV/0!
m3
#DIV/0!
Filling of soil around foundation, using A-1a soil materials.
Filling of Sub-base materials inside the

corridor, 200mm thick.
m3
#DIV/0!
0.00
m3
m3
#DIV/0!
0.00
20.00
0.00
#DIV/0!
0.00
16.00
0.00
#DIV/0!
0.00
16.00
0.00
0.00
0.00
0.00
m3
m3
m3
8.00
8.00
10.00
0.00
0.00
0.00
60.00
60.00
60.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
022212
#DIV/0!
#DIV/0!
Using soil material complying to A-2-4

classification
022213
Filling of approved borrow soil

materials to over site areas.
0.00
m3
#DIV/0!
#DIV/0!
0.00
Approve borrow soil materials
022300
Pavement Base
m3
#DIV/0!
m3
m3
#DIV/0!
0.00
15.00
0.00
#DIV/0!
0.00
8.00
0.00
0.00
0.00
m3
m3
10.00
10.00
0.00
0.00
60.00
60.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
0.00
Sub-grade base materials, 200mm thick
m2
#DIV/0!
#DIV/0!
0.00
Subcontractor
022302
150mm thick aggregate sub base
m2
#DIV/0!
0.00
m3
#DIV/0!
#DIV/0!
0.00
Using aggregates sub-base
022800
Soil Treatment (Termites Control)
m2
#DIV/0!
Soil Treatment (Termites Control)
0.00
m2
#DIV/0!
m3
#DIV/0!
Dursband Termites control
022801
m2
#DIV/0!
Subcontractor
022303
M3
m2
#DIV/0!
0.00
Subcontractor
m2
#DIV/0!
0.00
18.00
0.00
#DIV/0!
0.00
2.75
0.00
25,252.00
0.00
3.50
0.00
0.00
0.00
0.00
m3
m2
m2
7.00
200.00
200.00
0.00
0.00
0.00
60.00
100.00
100.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
m2
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
6.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
#DIV/0!
Tools &
consumables
#DIV/0!
#DIV/0!
Subcontractor
022301
M3
SITE OH &
TEMP. FACIL
AMOUNT S.R.
#DIV/0!
#DIV/0!
WEIGHT %
AMOUNT S.R.
#DIV/0!
0.00
m3
M2
SUBTOTAL
RATE
#DIV/0!
Subcontractor
Filling of approved soil materials to

under grade slab inside the building.
UNIT
#DIV/0!
0.00
Filling of Sub-base inside the building,

using A-1-a soil materials.
Filling of soil around foundation, using

A-1-a soil materials.
QTY
#DIV/0!
Filling of Granular Fill
Filling of Sub-base inside the building,

using A-1-a soil materials.
AMOUNT
S.R.
#DIV/0!
Subcontractor
022208
RATE
SUB-CON
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
45.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
6.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
025
PAVING AND SURFACING
0.00
0.00
025100
Asphalt Paving
0.00
0.00
025101
Prime coat, MC1
m2
#DIV/0!
#DIV/0!
0.00
Subcontractor
025102
80mm thick asphaltic concrete base

course
M3
#DIV/0!
#DIV/0!
0.00
Subcontractor
025103

course with primer MC-1
Prime coat, MC1
8:35 AM
10/16/2013
m2
#DIV/0!
m2
#DIV/0!
0.00
m2
#DIV/0!
0.00
0.75
0.00
0.00
m2
100.00
0.00
100.00
#DIV/0!
0.00
#DIV/0!
0.00
4/368
M3
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
150.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.

course (due to less of qty, we increase
the price)
025104

course
m2
#DIV/0!
LABOUR
QTY
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
0.00
m2
9.60
0.00
0.00
m2
PRODU
MDAY
CTIVITY (Duration)
15.00
0.00
EQUIPMENT
MANDAYRATE
RATE / UNIT
AMOUNT
S.R.
100.00
#DIV/0!
0.00
QTY
UNIT
Tack coat, RC2
025106
m2
#DIV/0!
#DIV/0!
0.00
m2
#DIV/0!
50mm thick asphaltic concrete wearing

course
0.00
m2
#DIV/0!
m2
#DIV/0!

course
025107
m2
#DIV/0!
0.00
1.50
0.00
#DIV/0!
0.00
8.40
0.00
0.00
0.00
m2
m2
100.00
15.00
0.00
0.00
100.00
100.00
#DIV/0!
0.00
025109
Road Asphalt
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
AMOUNT S.R.
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
10.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
7.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
4.00
0.00
0.00
m2
45.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
4.75
0.00
0.00
m2
45.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Prime coat, MC1
0.00
m2
0.75
0.00
0.00
m2
100.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

course
0.00
m2
6.00
0.00
0.00
m2
33.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Tack coat, RC2
0.00
m2
1.00
0.00
0.00
m2
100.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

course
0.00
m2
4.00
0.00
0.00
m2
33.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Road Asphalt
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
2.40
0.00
0.00
m2
40.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
3.60
0.00
0.00
m2
40.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Prime coat, MC1
0.00
m2
0.50
0.00
0.00
m2
200.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

course
0.00
m2
7.00
0.00
0.00
m2
33.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
Concrete pavement
025111
R.C. Slab On Grade, 200 mm thk
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
7.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m2
2.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Lm
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Filling of 150mm thk compacted sub-base
0.00
Polythelen Sheets, 150microns
0.00
Floor Joints
m2
Concrete, type V, 350kg/m3 cement

contents (SR. 150 / M3)
0.00
M3
160.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars, 2-layers of 12mm dia WWF
0.00
m2
11.38
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
2.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
7.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
4.83
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
025120
Sidewalks , Driveways
025121
Precast wheel stoppers
025125
m2
SUBTOTAL
025110
025122
m2
RATE
#DIV/0!
0.00
m2
UNIT
#DIV/0!
Subcontractor
025108
QTY
0.00
Tack coat, RC2

course with RC-2 tack coat
AMOUNT
S.R.
#DIV/0!
Subcontractor
025105
RATE
SUB-CON
Nrs.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Size: 1500 x 200 x 150mm
0.00
Nrs.
170.00
0.00
Anchor Bolts, 16mm dia.
0.00
Nrs.
5.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
Nrs.
6.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
Nrs.
6.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Precast wheel stoppers
Nrs.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Size: 2000 x 225 x 150mm
0.00
Nrs.
220.00
0.00
Anchor Bolts, 16mm dia.
0.00
Nrs.
5.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
Nrs.
6.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
Nrs.
6.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
R.C. Slab On Grade, 200 mm thk for

Sidewalk.
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
12.00
0.00
0.00
m3
9.00
0.00
0.00
m2
120.00
0.00
#DIV/0!
0.00
60.00
#DIV/0!
60.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Filling of 150mm thick compacted subbase, using borrow soil materials
0.00
m3
Polythelen Sheets, 150microns
0.00
m2
1.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
8.30
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
2.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
7.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
4.83
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
5/368
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
025150
Asphalt Blocks
0.00
0.00
025158
Brick Paving
0.00
0.00
025160
Concrete Pavers
0.00
0.00
025161
Precast Concrete Pavers
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Size: 400 x 400 x 40mm thick
0.00
m2
10.45
0.00
Sand-Cement Mortar
0.00
m3
165.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
m2
23.33
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
m2
10.45
0.00
Sand-Cement Mortar
0.00
m3
165.00
0.00
#DIV/0!
m3
15.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
m2
23.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
m2
23.33
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Filling of 50mm thk Sand as bedding
0.00
m3
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Filling of 150mm thk compacted sub-base
0.00
m3
30.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type V
0.00
M3
143.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
6mm dia. WWF x 200 x 200mm
0.00
M2
6.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.24
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
m2
9.98
0.00
Sand-Cement Mortar
0.00
m3
165.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
m2
26.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
m2
26.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type V
0.00
M3
137.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Coloured Interlocking tiles, 80mm thick
284
m2
83
23,572
56.06
15,921.04
284.00
m2
33.00
9,372.00
Sand-Cement Mortar
14.20
m3
154.00
2,186.80
11.50
0.00
3,266.00
0.00
0.00
0.00
19,187.04
0.15989%
1,151.21
191.87
20,530.12
15%
3,079.52
23,609.64
9,372.00
0.07810%
562.32
93.72
10,028.04
15%
1,504.21
11,532.25
2,186.80
0.01822%
131.18
21.86
2,339.84
15%
350.98
2,690.82
Mason
284.00
m2
20.00
14.20
100.00
5.00
1,420.00
1,420.00
0.01183%
85.18
14.20
1,519.38
15%
227.91
1,747.29
Labour
284.00
m2
20.00
14.20
60.00
3.00
852.00
852.00
0.00710%
51.12
8.52
911.64
15%
136.75
1,048.39
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
230.54
38.42
4,111.48
15%
616.72
4,728.20
28.40
M3
135.30
3,842.52
3,842.52
0.03202%
Formworks
56.80
M2
2.50
142.00
142.00
0.00118%
8.50
1.42
151.92
15%
22.79
174.71
Polyethelene Sheet
284.00
M2
0.83
235.72
235.72
0.00196%
14.11
2.35
252.18
15%
37.83
290.01
Concrete, type V
Carpenter
28.40
M3
7.50
3.79
100.00
13.35
379.00
379.00
0.00316%
22.75
3.79
405.54
15%
60.83
466.37
Mason
28.40
M3
15.00
1.89
100.00
6.65
189.00
189.00
0.00158%
11.38
1.90
202.28
15%
30.34
232.62
Labourer
28.40
M3
5.00
5.68
60.00
12.00
340.80
340.80
0.00284%
20.45
3.41
364.66
15%
54.70
419.36
14.20
M3
10.00
1.42
60.00
6.00
85.20
227.20
0.00189%
13.61
2.27
243.08
15%
36.46
279.54
0.00
0.00
14.20
Filling of Sand as bedding
Interlocking tiles, 80mm thick
m2
#DIV/0!
m3
#DIV/0!
10.00
142.00
#DIV/0!
0.00
0.00
m2
35.20
0.00
Sand-Cement Mortar
0.00
m3
154.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
m2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
m2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Blinding Concrete, 100mm thick

Concrete, type V
0.00
M3
145.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
Interlocking tiles, 80mm thick
m2
#DIV/0!
m3
#DIV/0!
10.00
0.00
#DIV/0!
0.00
0.00
m2
35.20
0.00
Sand-Cement Mortar
0.00
m3
165.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
m2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
m2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
025172
0.00
23.33
025171
0.00
m2
025170
0.00000%
0.00
025163
0.00
Mason
025162
0.00
Precast Cement tiles
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
m3
15.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
9.45
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
m3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
6/368
0.00
0.00
0.00
23,609.56
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
Mason
Labour
0.00
m2
3.00
0.00
PRODU
MDAY
CTIVITY (Duration)
23.33
0.00
QTY
UNIT
0.00
m2
0.00
m2
23.33
0.00
0.00
m2
40.00
0.00
MANDAYRATE
100.00
EQUIPMENT
SUB-CON
AMOUNT
S.R.
SUBTOTAL
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
RATE / UNIT
AMOUNT
S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
QTY
UNIT
RATE
QTY
UNIT
RATE
AMOUNT S.R.
AMOUNT S.R.
025200
Stone Pavers
0.00
0.00
025250
Curb Stone
0.00
0.00
025163
m2
#DIV/0!
#DIV/0!
025252
0.00
0.00
m2
16.50
0.00
Sand-Cement Mortar
0.00
m3
198.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
m2
23.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
m2
23.33
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
025251
#DIV/0!
Precast Concrete Curbs @ BASEMENT
452
Lm
25
m3
11,300
13.00
0.00
13.37
6,040.98
Size: 150 x 300 x 500mm
452.00
Lm
9.90
4,474.80
Sand-Cement Mortar & Grouting
10.17
M3
154.00
1,566.18
6.67
0.00
3,012.80
0.00
0.07545%
543.24
90.54
9,687.56
15%
1,453.13
11,140.69
4,474.80
0.03729%
268.49
44.75
4,788.04
15%
718.21
5,506.25
1,566.18
0.01305%
93.96
15.66
1,675.80
15%
251.37
1,927.17
452.00
Lm
24.00
18.83
100.00
4.17
1,883.00
1,883.00
0.01569%
112.97
18.83
2,014.80
15%
302.22
2,317.02
Labour to fix precast curbs
452.00
Lm
24.00
18.83
60.00
2.50
1,129.80
1,129.80
0.00942%
67.82
11.30
1,208.92
15%
181.34
1,390.26
12.03
378.80
1,608.27
0.01340%
96.48
16.08
1,720.83
15%
258.12
1,978.95
Precast Concrete Curbs with concrete

backing
31.5
Lm
63
1,985
21
NOS.
95
1,985
39.03
1,229.47
0.00
0.00
Size: 150 x 300 x 500mm
31.50
Lm
11.66
367.29
367.29
0.00306%
22.03
3.67
392.99
15%
58.95
451.94
Sand-Cement Mortar
0.71
M3
154.00
109.34
109.34
0.00091%
6.55
1.09
116.98
15%
17.55
134.53
Mason to fix the precast curbs
31.50
Lm
24.00
1.31
100.00
4.16
131.00
131.00
0.00109%
7.85
1.31
140.16
15%
21.02
161.18
31.50
Lm
24.00
1.31
60.00
2.50
78.60
78.60
0.00066%
4.75
0.79
84.14
15%
12.62
96.76
Excavation
2.13
m3
10.00
0.21
60.00
5.92
12.60
12.60
0.00011%
0.79
0.13
13.52
15%
2.03
15.55
Backfill
1.28
m3
10.00
0.13
60.00
6.09
7.80
7.80
0.00007%
0.50
0.08
8.38
15%
1.26
9.64
Plain Concrete & Backing
0.00
0.00
100.98
774.15
Concrete, type V
4.65
M3
135.30
629.15
629.15
0.00524%
37.73
6.29
673.17
15%
Formworks
18.60
M2
2.50
46.50
46.50
0.00039%
2.81
0.47
49.78
15%
7.47
57.25
Polyethelene Sheet
93.00
M2
0.83
77.19
77.19
0.00064%
4.61
0.77
82.57
15%
12.39
94.96
Carpenter for PC
4.65
M3
7.50
0.62
100.00
13.33
62.00
62.00
0.00052%
3.74
0.62
66.36
15%
9.95
76.31
Mason for PC
4.65
M3
15.00
0.31
100.00
6.67
31.00
31.00
0.00026%
1.87
0.31
33.18
15%
4.98
38.16
Labourer for PC
4.65
M3
5.00
0.93
60.00
12.00
55.80
55.80
0.00047%
3.38
0.56
59.74
15%
8.96
68.70
Precast Concrete Curbs with Lean

concrete.
98
Lm
44
4,312
25.56
2,504.43
Size: 150 x 300 x 500mm
98.00
Lm
11.55
1,131.90
Sand-Cement Mortar
2.21
M3
154.00
340.34
8.42
1.38
825.60
135.02
0.00
0.00
3,465.05
0.02888%
207.94
34.66
3,707.65
15%
556.15
4,263.80
1,131.90
0.00943%
67.90
11.32
1,211.12
15%
181.67
1,392.79
340.34
0.00284%
20.45
3.41
364.20
15%
54.63
418.83
98.00
Lm
24.00
4.08
100.00
4.16
408.00
408.00
0.00340%
24.48
4.08
436.56
15%
65.48
502.04
98.00
Lm
24.00
4.08
60.00
2.50
244.80
244.80
0.00204%
14.69
2.45
261.94
15%
39.29
301.23
Excavation
6.62
m3
12.00
79.44
79.44
0.00066%
4.75
0.79
84.98
15%
12.75
97.73
Backfill
3.97
m3
14.00
55.58
55.58
0.00046%
3.31
0.55
59.44
15%
8.92
68.36
Plain Concrete, 50mm thick

5.39
M3
148.50
Formworks
21.56
M2
2.50
Polyethelene Sheet
107.80
M2
1.65
Concrete, type V
025254
0.00
9,053.78
CONVERTING TO WHEEL BUMPER
025253
0.00
800.42
800.42
0.00667%
53.90
53.90
177.87
177.87
0.00
0.00
128.47
984.91
856.44
15%
0.54
57.68
15%
8.65
66.33
1.78
190.31
15%
28.55
218.86
48.02
8.00
0.00045%
3.24
0.00148%
10.66
Carpenter for PC
5.39
M3
7.50
0.72
100.00
13.36
72.00
72.00
0.00060%
4.32
0.72
77.04
15%
11.56
88.60
Mason for PC
5.39
M3
15.00
0.36
100.00
6.68
36.00
36.00
0.00030%
2.16
0.36
38.52
15%
5.78
44.30
Labourer for PC
5.39
M3
5.00
1.08
60.00
12.02
64.80
64.80
0.00054%
3.89
0.65
69.34
15%
10.40
79.74
0.00
0.00
Precast Concrete Curbs with concrete

backing
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Size: 100 x 300 x 500mm
0.00
Lm
10.45
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Lm
26.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Lm
26.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Excavation
0.00
m3
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfill
0.00
m3
14.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00

Concrete, type V
0.00
M3
148.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter for PC
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason for PC
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer for PC
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
025700
Pavement Repair
0.00
0.00
025800
Pavement Marking
0.00
0.00
025801
Floor painting
Lm
#DIV/0!
#DIV/0!
0.00
Transparent paint, 100-120mm wide
025802
Parking lines, 100mm wide
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
9.00
0.00
0.00
20.00
0.00
60.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
#DIV/0!
0.00
Subcontractor
Lm
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
026
PIPE UTILITIES
0.00
0.00
026010
Piped utilities
0.00
0.00
026050
Manholes & Cleanouts
0.00
0.00
026051
Manholes
0.00
0.00
0.00
0.00
Nrs
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
Concrete Inspection Chambers

8:35 AM
10/16/2013
7/368
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
11,140.70
1,979.13
4,263.72
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
AMOUNT S.R.
Nr
Size: 900mm x 900 x 700mm depth
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Excavation
0.00
M3
32.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
M3
35.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Disposal of Excavated materials
0.00
M3
7.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
RCC Concrete to base & walls.

Concrete, type V
0.00
M3
171.20
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.58
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
15.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
0.75
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
1.50
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
External Damp proofing

2-coats of cold Bitumen asphalt
0.00
M2
4.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Cast Iron Manhole Cover, 60cm x 60 cm,

MC-224CDHD
0.00
Nrs.
800.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Sewage Manholes with cover

Size: 600mm x 600mm x 1500mm depth
(average)
Nrs
0.00
0.00
15%
0.00
0.00
0.00
M3
32.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
M3
35.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
7.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type V
0.00
M3
143.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
171.20
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.58
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
15.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
0.75
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
1.50
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
External H2O proofing

1-coat of H2O membrane + 1-coat of
primer
0.00
M2
19.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

MC-224CDHD
0.00
Nrs.
600.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Nrs.
Precast Manhole to Inspection Chamber
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Excavation
0.00
M3
19.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
M3
14.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
7.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Size: 1.20m diam x 1.50m depth

Concrete, type V
0.00
M3
143.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Precast Manhole, 2.50m clear depth,

externally coated by damp proofing
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Basement, 1.20 x 0.18 x 1.20m high
0.00
Nr.
1,270.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rings, 1.2 x 0.18 x 0.3m high
0.00
Nr.
320.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Tapered 1.20/0.60 x 1.00m high
0.00
Nr.
696.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Erection of Precast Manholes
Nrs.
2.00
0.00
100.00
#DIV/0!
0.00
External Damproofing
0.00
Using Epoxy coaltar

Cast Iron Manhole Cover & Frame, 60cm
dia.
026055
0.00
Excavation
026052
0.00000%
Catch Basin
Nrs
3,410
3,410
921.87
633.60
921.87
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nr.
650.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2,771.47
0.02310%
166.32
27.72
2,965.51
15%
444.83
3,410.34
0.00
0.00
0.00
633.60
1,216.00
1,216.00
0.00
Concrete catch Basin
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Excavation
5.00
M3
19.20
96.00
96.00
0.00080%
5.76
0.96
102.72
15%
15.41
118.13
Backfilling of soil
1.00
M3
14.00
14.00
14.00
0.00012%
0.86
0.14
15.00
15%
2.25
17.25
4.00
M3
7.00
28.00
28.00
0.00023%
1.66
0.28
29.94
15%
4.49
34.43
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Size: 1.00m x 1.00 x 1.25m depth

Concrete, type V
0.13
M3
143.00
18.59
18.59
0.00015%
1.08
0.18
19.85
15%
2.98
22.83
Formworks
0.52
M2
2.50
1.30
1.30
0.00001%
0.07
0.01
1.38
15%
0.21
1.59
Polyethelene Sheet
2.60
M2
1.65
4.29
4.29
0.00004%
0.29
0.05
4.63
15%
0.69
5.32
Carpenter
0.13
M3
7.50
0.02
100.00
15.38
2.00
2.00
0.00002%
0.14
0.02
2.16
15%
0.32
2.48
Mason
0.13
M3
15.00
0.01
100.00
7.69
1.00
1.00
0.00001%
0.07
0.01
1.08
15%
0.16
1.24
8:35 AM
10/16/2013
8/368
0.00
3,410.54
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
Labourer
QTY
UNIT
0.13
M3
PRODU
MDAY
CTIVITY (Duration)
5.00
0.03
MANDAYRATE
60.00
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
13.85
1.80
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
1.80
0.00002%
0.14
0.02
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
1.96
15%
0.29
2.25
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
171.20
393.76
393.76
0.00328%
23.62
3.94
421.32
15%
63.20
484.52
Rebars (Cut & bent)
218.50
KGS
1.58
345.23
345.23
0.00288%
20.74
3.46
369.43
15%
55.41
424.84
Formworks
18.40
M2
8.00
147.20
147.20
0.00123%
8.86
1.48
157.54
15%
23.63
181.17
Miscellaneous
2.30
M3
5.00
11.50
11.50
0.00010%
0.72
0.12
12.34
15%
1.85
14.19
Carpenter
2.30
M3
0.75
3.07
100.00
133.48
307.00
307.00
0.00256%
18.43
3.07
328.50
15%
49.28
377.78
Steelfixer
2.30
M3
1.50
1.53
100.00
66.52
153.00
153.00
0.00128%
9.22
1.54
163.76
15%
24.56
188.32
Mason
2.30
M3
3.00
0.77
100.00
33.48
77.00
77.00
0.00064%
4.61
0.77
82.38
15%
12.36
94.74
Labourer
2.30
M3
1.50
1.53
60.00
39.91
91.80
91.80
0.00077%
5.54
0.92
98.26
15%
14.74
113.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

primer
12.00
M2
19.00
228.00
228.00
0.00190%
13.68
2.28
243.96
15%
36.59
280.55
PVC Water stop
5.00
Lm
30.00
150.00
150.00
0.00125%
9.00
1.50
160.50
15%
24.08
184.58
Cast Iron Manhole Grating, 60cm x 60 cm
1.00
Nrs.
700.00
700.00
700.00
0.00583%
41.98
7.00
748.98
15%
112.35
861.33
0.00
0.00
0.00
0.00
0.00
0.00
Catch Basin with 2 cover
Nr.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
Concrete catch Basin
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Excavation
0.00
M3
19.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
M3
14.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
7.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Size: 1.50m x 1.00 x 1.25m depth

Concrete, type V
0.00
M3
143.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
171.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.58
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
0.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
External Water proofing

primer
0.00
PVC Water stop
0.00
Precast Manhole
Nr.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
M2
19.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Lm
30.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
700.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Excavation
0.00
M3
19.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
M3
14.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
7.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
143.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Precast Manhole, 2.50m clear depth,

externally coated by damp proofing
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Nr.
1,270.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Nr.
320.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Nr.
696.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Nrs.
2.00
0.00
100.00
#DIV/0!
0.00

0.00
1-coat of H2O membrane

dia.
026071
Tools &
consumables
M3
Concrete, type V
026070
SITE OH &
TEMP. FACIL
2.30
026056
AMOUNT S.R.
WEIGHT %
Precast Manhole
Nr.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
M2
17.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nr.
650.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00

Excavation
0.00
M3
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
M3
14.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
7.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
143.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
8:35 AM
10/16/2013
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
9/368
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
QTY
UNIT
Mason
0.00
M3
Labourer
0.00
M3
AMOUNT S.R.
PRODU
MDAY
CTIVITY (Duration)
15.00
0.00
5.00
0.00
MANDAYRATE
100.00
60.00
EQUIPMENT
SUB-CON
AMOUNT
S.R.
SUBTOTAL
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
AMOUNT
S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
QTY
UNIT
RATE
QTY
UNIT
RATE
AMOUNT S.R.
AMOUNT S.R.
0.00
Nr.
1,270.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Nr.
696.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Nrs.
2.00
0.00
100.00
#DIV/0!
0.00
Damp proofing
2-coats of Damp proofing
0.00
m2
3.00
0.00
0.00
m2
100.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

dia.
0.00
nr.
650.00
0.00
0.00
nrs.
2.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Precast Manhole, Back Drop type
Nr.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00

Excavation
0.00
M3
19.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
M3
14.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
7.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
143.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Precast Manhole, 2.50m clear depth

0.00
Nr.
1,270.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Nr.
320.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Nr.
696.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Nrs.
2.00
0.00
100.00
#DIV/0!
0.00

0.00
1-coat of H2O membrane

dia.
Electrical Manhole
Nrs.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
M2
17.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nr.
650.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
Size: 1.05m x 1.55 x 1.25m clear depth

Excavation
0.00
M3
19.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
M3
14.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
7.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
143.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
171.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.73
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
0.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

primer
0.00
PVC Water stop
0.00
0.00
0.00
0.00
Cast Iron Sump Grating, 30cm x 30 cm

0.00
Related Electrical Works
026081
Tools &
consumables
026080
SITE OH &
TEMP. FACIL
RATE / UNIT
Precast Manhole, 2.20m clear depth
026072
WEIGHT %
Electrical Manhole
Nrs.
#DIV/0!
Nrs.
#DIV/0!
515.00
#DIV/0!
0.00
#DIV/0!
0.00
M2
19.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Lm
40.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
700.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
350.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
90.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Excavation
0.00
M3
19.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
M3
14.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
7.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
143.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
171.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
10/368
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
LABOUR
QTY
UNIT
RATE
AMOUNT S.R.
Formworks
0.00
M2
8.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
0.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

primer
0.00
M2
19.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
PVC Water stop
0.00
Lm
40.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Nrs.
700.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Cast Iron Sump Grating, 30cm x 30 cm
0.00
Nrs.
350.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Nrs.
90.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
Related Electrical Works
026082
WEIGHT %
Electrical Manhole
Nrs.
#DIV/0!
Nrs.
#DIV/0!
515.00
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Excavation
0.00
m3
6.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
m3
9.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
143.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
171.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
0.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

2-coats of primer
0.00
m2
0.75
0.00
0.00
m2
60.00
0.00
60.00
Cast Iron Manhole Grating, 50cm x 50 cm,

MC-220DT (HD)
0.00
Nrs.
575.00
see separate price
0.00
Nos.
3.00
0.00
60.00
#DIV/0!
0.00
see separate price
026100
Pipe & Fittings
0.00
0.00
026400
Valves & cocks
0.00
0.00
026650
Water Systems
0.00
0.00
026700
Water Wells
0.00
0.00
026800
Full Distribution
0.00
0.00
026850
Gas Distribution System
0.00
0.00
027
SEWERAGE AND DRAINAGE SYSTEM
0.00
0.00
027050
Drainage System
0.00
0.00
027051
Drainage Gullies Trench
Lm
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
Size: 700 x 500mm depth
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Excavation
0.00
M3
32.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
M3
35.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
7.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
143.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
171.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Damp proofing
0.00
2-coats of Bitumen Cold Asphalt
M2
5.00
0.00
Galvanzied Steel Grating Cover with

frames
0.00
Size: 700mm wide, sub-con by BOA
027150
Lm
240.00
#DIV/0!
Sewage System
8:35 AM
10/16/2013
0.00
11/368
0.00
0.00
180762527.xls.ms_office10/16/2013

MATERIALS
TENDER
CODE
ACTIVITY
CODE
ACTIVITY
UNIT
RATE
AMOUNT S.R.
Sewage Manholes with Cast-Iron Frame &

Cover
Nos.
#DIV/0!
#DIV/0!
027151
QTY
UNIT
LABOUR
RATE
AMOUNT S.R.
#DIV/0!
0.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
#DIV/0!
0.00
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
0.00
SUBTOTAL
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
RATE
AMOUNT S.R.
AMOUNT S.R.
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

(average) nominal size
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Excavation
0.00
m3
6.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
m3
9.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
143.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
171.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
10.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
0.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
027152
WEIGHT %
2-coats of Bituminous primer
0.00
m2
1.50
Cast Iron Manhole Cover, 60cm dia. 40

Tons, MC-260R5CDHD
0.00
Nos.
598.00
Sewage Manholes with Cast-Iron Frame &

Cover
Nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
See separate price 0.00
m2
60.00
0.00
60.00
Nos.
3.00
0.00
60.00
0.00
#DIV/0!
0.00
See separate price
#DIV/0!
0.00
0.00
#DIV/0!
0.00

(average)
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Excavation
0.00
m3
6.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
m3
9.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
143.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
171.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.58
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
0.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

2-coats of Bituminous primer
0.00
m2
0.75
0.00
0.00
m2
60.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

MC-224CDHD
0.00
Nos.
598.00
0.00
0.00
Nos.
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
027350
Waste water System
0.00
0.00
027400
Septic System
0.00
0.00
028
SITE IMPROVEMENTS
0.00
0.00
028100
Irrigation Systems
0.00
0.00
028200
Fountains
0.00
0.00
028201
Concrete Fountains
Item
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
44,894.91
0.00
10,748.40
#DIV/0!
42,636.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Excavation
72.00
M3
38.50
2,772.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
18.50
M3
35.00
647.50
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
53.50
M3
7.00
374.50
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
10.18
M3
143.00
1,455.74
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
40.72
M2
2.50
101.80
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
203.60
M2
1.65
335.94
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
10.18
M3
7.50
1.36
100.00
13.36
136.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
10.18
M3
8.00
1.27
100.00
12.48
127.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
10.18
M3
5.00
2.04
60.00
12.02
122.40
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
RCC Concrete to base & walls

46.50
M3
171.20
7,960.80
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
6,742.50
KGS
1.58
10,653.15
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
372.00
M2
8.00
2,976.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
46.50
M3
5.00
232.50
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type V
Rebars (Cut & bent)
Carpenter
46.50
M3
1.50
31.00
100.00
66.67
3,100.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
46.50
M3
3.00
15.50
100.00
33.33
1,550.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
46.50
M3
6.00
7.75
100.00
16.67
775.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
46.50
M3
3.00
15.50
60.00
20.00
930.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Damp Proofing
107.00
Using Cold Bitumen asphalt

Internal Waterproofing
8:35 AM
10/16/2013
12/368
M2
4.00
428.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
Using Elastomeric paint
RATE
SUB-CON
AMOUNT
S.R.
SUBTOTAL
QTY
UNIT
RATE
AMOUNT S.R.
187.00
M2
22.00
4,114.00
Floor Screed, 50mm thick

101.00
Using Sand-cement screed
M2
7.88
795.88
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
101.00
M2
30.00
3.37
100.00
3.34
337.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
101.00
M2
30.00
3.37
60.00
2.00
202.20
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Plastering works to received tiles
m2
0.00
Sand-Cement Mortar
M3
172.50
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mosaic walls & floor tiles @ external face
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Size; 25 x 25mm, using
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Marble Capping, 2cm thick
Lm
0.00
0.00
Sand-Cement Mortar
M3
172.50
Lm
40.00
0.00
0.00
Made in Spain, colour code #51-A, 52-A &

54-A
253.00
M2
55.00
13,915.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
MORTAR; using high polymer modified

adhesive, 3mm thick
885.50
KGS
5.61
4,967.66
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
GROUTING; using BAL FLEX GROUT,

2mm wide
252.60
KGS
5.94
1,500.44
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
253.00
M2
11.67
21.68
100.00
8.57
2,168.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
253.00
M2
11.67
21.68
60.00
5.14
1,300.80
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Electrical Works
2.00
sets
5,150.00
10,300.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mechanical Works
2.00
sets
12,000.00
24,000.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
028300
Fence & gates
028301
Fence Wall, 3000mm high
Lm
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To Buildings
Excavation to Foundn & G. Beams
0.00
M3
32.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling to Foundn & G. Beams
0.00
M3
35.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Disposal of excavated materials
0.00
M3
6.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00

Concrete, type V
0.00
M3
143.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
RCC FOOTINGS
Concrete, type V
0.00
M3
171.20
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
3.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
4.50
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
9.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
R.C. For Tie Beams, 20cm thk

Concrete, type V
0.00
M3
171.20
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
3.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
RCC COLUMNS
Concrete, type 1
0.00
M3
155.15
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.58
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
3.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
RCC CAPPING BEAMS

Concrete, type 1
0.00
M3
152.25
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.58
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks, 4.00m high supports
0.00
M2
5.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
3.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
CHB, 20CM THICK

Concrete Hollow Block
0.00
M2
16.50
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Horizontal Rebars, 10mm dia.
0.00
KGS
1.54
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
DAMPROOFING WORK
2-coats of Cold Bitumen Asphalt
8:35 AM
10/16/2013
M2
0.00
M2
1.80
0.00
0.00000%
13/368
0.00
0.00
0.00
15%
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
Labour
UNIT
0.00
M2
PRODU
MDAY
CTIVITY (Duration)
28.00
0.00
MANDAYRATE
60.00
RATE / UNIT
AMOUNT
S.R.
#DIV/0!
0.00
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M2
0.00
0.00
Sand-Cement Mortar
0.00
M3
172.50
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1-Coat of Sealer / Primer
0.00
Liters
10.80
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-Coats of Textured Paint
0.00
Liters
11.04
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
PLASTER & PAINTED FINISHED
028302
QTY
EQUIPMENT
Paintor
0.00
M2
25.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour for Painting work
0.00
M2
75.00
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour for Plastering work
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Fence Wall, 3000mm high (Partly w/out

footing)
120
Lm
1,152
138,240
745.35
190.57
89,442.18
0.00
22,868.80
0.00
112,310.98
0.93592%
6,738.62
1,123.10
120,172.70
15%
To Buildings
0.00
0.00
18,025.91
138,198.61
0.00
0.00
17.46
M3
5.00
3.49
60.00
11.99
209.40
209.40
0.00175%
12.60
2.10
224.10
15%
33.62
257.72
10.48
M3
10.00
1.05
60.00
6.01
63.00
63.00
0.00053%
3.82
0.64
67.46
15%
10.12
77.58
6.98
M3
10.00
0.70
60.00
6.02
42.00
42.00
0.00035%
2.52
0.42
44.94
15%
6.74
51.68
0.00
0.00
0.00
1.36
M3
137.50
187.00
187.00
0.00156%
11.23
1.87
200.10
15%
30.02
230.12
Formworks
5.44
M2
2.50
13.60
13.60
0.00011%
0.79
0.13
14.52
15%
2.18
16.70
Polyethelene Sheet
27.20
M2
0.83
22.58
22.58
0.00019%
1.37
0.23
24.18
15%
3.63
27.81
Concrete, type V
Carpenter
1.36
M3
7.50
0.18
100.00
13.24
18.00
18.00
0.00015%
1.08
0.18
19.26
15%
2.89
22.15
Mason
1.36
M3
15.00
0.09
100.00
6.62
9.00
9.00
0.00008%
0.58
0.10
9.68
15%
1.45
11.13
Labourer
1.36
M3
5.00
0.27
60.00
11.91
16.20
16.20
0.00014%
1.01
0.17
17.38
15%
2.61
19.99
0.00
RCC FOOTING STRIPS

Concrete, type V
3.49
M3
0.00
0.00
162.75
568.00
568.00
0.00473%
34.06
5.68
607.74
15%
91.16
698.90
331.55
KGS
1.41
467.49
467.49
0.00390%
28.08
4.68
500.25
15%
75.04
575.29
Formworks
4.01
M2
10.00
40.10
40.10
0.00033%
2.38
0.40
42.88
15%
6.43
49.31
Miscellaneous
3.49
M3
5.00
17.45
17.45
0.00015%
1.08
0.18
18.71
15%
2.81
21.52
Rebars (Cut & bent)
Carpenter
3.49
M3
4.50
0.78
100.00
22.35
78.00
78.00
0.00065%
4.68
0.78
83.46
15%
12.52
95.98
Steelfixer
3.49
M3
3.00
1.16
100.00
33.24
116.00
116.00
0.00097%
6.98
1.16
124.14
15%
18.62
142.76
Mason
3.49
M3
9.00
0.39
100.00
11.17
39.00
39.00
0.00033%
2.38
0.40
41.78
15%
6.27
48.05
Labourer
3.49
M3
3.00
1.16
60.00
19.94
69.60
69.60
0.00058%
4.18
0.70
74.48
15%
11.17
85.65
0.00
RCC COLUMNS
Concrete, type 1
10.12
M3
0.00
0.00
160.50
1,624.26
1,624.26
0.01354%
97.49
16.25
1,738.00
15%
260.70
1,998.70
1,619.20
KGS
1.41
2,283.07
2,283.07
0.01903%
137.02
22.84
2,442.93
15%
366.44
2,809.37
Formworks
50.60
M2
12.00
607.20
607.20
0.00506%
36.43
6.07
649.70
15%
97.46
747.16
Miscellaneous
10.12
M3
5.00
50.60
50.60
0.00042%
3.02
0.50
54.12
15%
8.12
62.24
Rebars (Cut & bent)
Carpenter
10.12
M3
1.50
6.75
100.00
66.70
675.00
675.00
0.00563%
40.54
6.76
722.30
15%
108.35
830.65
Steelfixer
10.12
M3
3.00
3.37
100.00
33.30
337.00
337.00
0.00281%
20.23
3.37
360.60
15%
54.09
414.69
Mason
10.12
M3
6.00
1.69
100.00
16.70
169.00
169.00
0.00141%
10.15
1.69
180.84
15%
27.13
207.97
Labourer
10.12
M3
3.00
3.37
60.00
19.98
202.20
202.20
0.00169%
12.17
2.03
216.40
15%
32.46
248.86
0.00
RCC CAPPING BEAMS

4.80
M3
Rebars (Cut & bent)
336.00
KGS
1.41
96.00
M2
12.00
Miscellaneous
4.80
M3
5.00
24.00
Concrete, type 1
152.25
730.80
730.80
0.00609%
43.85
473.76
473.76
0.00395%
28.44
1,152.00
1,152.00
0.00960%
69.12
0.00
0.00
117.29
899.25
781.96
15%
4.74
506.94
15%
76.04
582.98
11.52
1,232.64
15%
184.90
1,417.54
7.31
24.00
0.00020%
1.44
0.24
25.68
15%
3.85
29.53
Carpenter
4.80
M3
1.38
3.48
100.00
72.50
348.00
348.00
0.00290%
20.88
3.48
372.36
15%
55.85
428.21
Steelfixer
4.80
M3
2.75
1.75
100.00
36.46
175.00
175.00
0.00146%
10.51
1.75
187.26
15%
28.09
215.35
Mason
4.80
M3
5.50
0.87
100.00
18.13
87.00
87.00
0.00073%
5.26
0.88
93.14
15%
13.97
107.11
Labourer
4.80
M3
2.75
1.75
60.00
21.88
105.00
105.00
0.00088%
6.34
1.06
112.40
15%
16.86
129.26
0.00
CHB, 20CM THICK

351.52
M2
723.10
7.03
Sand-Cement Mortar
0.00
0.00
16.50
5,800.08
5,800.08
0.04833%
347.98
58.00
6,206.06
15%
930.91
7,136.97
KGS
1.41
1,019.57
1,019.57
0.00850%
61.20
10.20
1,090.97
15%
163.65
1,254.62
M3
198.00
1,391.94
1,391.94
0.01160%
83.52
13.92
1,489.38
15%
223.41
1,712.79
Mason
351.52
M2
20.00
17.58
100.00
5.00
1,758.00
1,758.00
0.01465%
105.48
17.58
1,881.06
15%
282.16
2,163.22
Labour
351.52
M2
20.00
17.58
60.00
3.00
1,054.80
1,054.80
0.00879%
63.29
10.55
1,128.64
15%
169.30
1,297.94
0.00
DAMPROOFING WORK
67.90
M2
1.80
122.22
67.90
Labour
PLASTER & PAINTED FINISHED
M2
50.00
1.36
60.00
1.20
81.60
720

2-coats of Putty
14.40
M3
172.50
2,484.00
0.00
122.22
0.00102%
7.34
1.22
130.78
15%
19.62
150.40
81.60
0.00068%
4.90
0.82
87.32
15%
13.10
100.42
0.00
Sand-Cement Mortar
0.00
2,484.00
0.02070%
149.04
24.84
0.00
0.00
2,657.88
15%
398.68
3,056.56
79.99
Liters
10.80
863.89
863.89
0.00720%
51.84
8.64
924.37
15%
138.66
1,063.03
1,124.93
KGS
1.54
1,732.39
1,732.39
0.01444%
103.97
17.33
1,853.69
15%
278.05
2,131.74
159.98
Liters
11.04
1,766.18
1,766.18
0.01472%
105.98
17.66
1,889.82
15%
283.47
2,173.29
3,543.84
Paintor
720.00
M2
25.00
28.80
100.00
4.00
2,880.00
2,880.00
0.02400%
172.80
28.80
3,081.60
15%
462.24
720.00
M2
75.00
9.60
60.00
0.80
576.00
576.00
0.00480%
34.56
5.76
616.32
15%
92.45
708.77
Mason
720.00
M2
20.00
36.00
100.00
5.00
3,600.00
3,600.00
0.03000%
216.00
36.00
3,852.00
15%
577.80
4,429.80
720.00
M2
20.00
36.00
60.00
3.00
2,160.00
2,160.00
0.01800%
129.60
21.60
2,311.20
15%
346.68
2,657.88
120.00
Lm
1.50
80.00
100.00
66.67
8,000.00
0.00
0.00
#DIV/0!
21,713.20
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00

120.00
Guard Rail, 65mm dia. epoxy coated
Concrete Fence Wall, 2200mm high
M3
#DIV/0!
Lm
#DIV/0!
550.00
66,000.00
#DIV/0!
67,408.80
0.00
#DIV/0!
2,779.00
To Entry Gates
51.00
M3
32.00
1,632.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
29.00
M3
35.00
1,015.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
22.00
M3
6.00
132.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00

Concrete, type V
2.50
M3
143.00
357.50
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
10.00
M2
2.50
25.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
50.00
M2
1.65
82.50
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
14/368
47,142.48
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
PRODU
MDAY
CTIVITY (Duration)
7.50
0.33
QTY
UNIT
Carpenter
2.50
M3
Mason
2.50
M3
15.00
0.17
Labourer
2.50
M3
5.00
0.50
AMOUNT S.R.
MANDAYRATE
100.00
EQUIPMENT
SUB-CON
AMOUNT
S.R.
SUBTOTAL
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
RATE / UNIT
AMOUNT
S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
13.20
33.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
100.00
6.80
17.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
60.00
12.00
30.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
QTY
UNIT
RATE
QTY
UNIT
RATE
AMOUNT S.R.
AMOUNT S.R.
RCC STRIP FOOTINGS

22.00
M3
171.20
3,766.40
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2,530.00
KGS
1.55
3,921.50
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
25.30
M2
8.00
202.40
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
22.00
M3
5.00
110.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type V
Rebars (Cut & bent)
Carpenter
22.00
M3
4.50
4.89
100.00
22.23
489.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
22.00
M3
3.00
7.33
100.00
33.32
733.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
22.00
M3
9.00
2.44
100.00
11.09
244.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
22.00
M3
3.00
7.33
60.00
19.99
439.80
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
R.C. For Walls, 20cm thk

143.00
M3
171.20
24,481.60
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
14,300.00
KGS
1.55
22,165.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
1,430.00
M2
8.00
11,440.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
143.00
M3
5.00
715.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type V
Miscellaneous
Carpenter
143.00
M3
1.50
95.33
100.00
66.66
9,533.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
143.00
M3
3.00
47.67
100.00
33.34
4,767.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
143.00
M3
6.00
23.83
100.00
16.66
2,383.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
143.00
M3
3.00
47.67
60.00
20.00
2,860.20
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
DAMPROOFING WORK
86.00
M2
1.65
141.90
86.00
Labour
028303
Concrete Fence Wall, 2400mm overall

high incldg. 80cm high steel grill &
Electrical works
Lm
#DIV/0!
#DIV/0!
#DIV/0!
M2
28.00
3.07
60.00
51,780.00
2.14
184.20
#DIV/0!
8,175.00
0.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
9,622.79
73,774.69
59,955.00
0.49963%
3,597.34
599.56
64,151.90
15%
0.00
0.00
0.00
m3
6.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Applicable to Industrial Area
0.00

Concrete, type V
0.00
M3
137.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
RCC ISOLATED FOOTINGS

Concrete, type V
0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
4.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
9.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
R.C. For Grade Beams & Cap Beams

Concrete, type V
0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
DAMPROOFING WORK
0.00
M2
1.65
0.00
0.00
Labour
M2
28.00
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
WATERPROOFING WORK
1-layer of water proofing membrane, 3mm
thick
0.00
0.00
M2
11.40
0.00
0.00
Installer
M2
18.00
0.00
60.00
#DIV/0!
0.00
Lime Block, 20cm thick
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Lime Block
0.00
M2
34.38
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
15.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
STEEL GRILLS
80cm high Steel Grills
0.00
Lm
50.00
0.00
0.00
Labour
Lm
7.00
0.00
100.00
#DIV/0!
0.00
156.00
Nos.
330.00
51,480.00
156.00
Labour
Nos.
2.00
78.00
100.00
50.00
7,800.00
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
75.00
Lm
4.00
300.00
75.00
Labour
Lm
20.00
3.75
100.00
5.00
375.00
Site / Street Furnishings
029
LANDSCAPING
8:35 AM
10/16/2013
#DIV/0!
15/368
0.00
0.42900%
3,088.80
514.80
55,083.60
15%
8,262.54
63,346.14
7,800.00
0.06500%
468.00
78.00
8,346.00
15%
1,251.90
9,597.90
0.00
0.00
300.00
0.00250%
18.00
3.00
321.00
15%
48.15
369.15
375.00
0.00313%
22.54
3.76
401.30
15%
60.20
461.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
028700
0.00
51,480.00
0.00
EXPANSION JOINTS
10mm thk Filler board with sealants
0.00000%
0.00
ELECTRICAL WORKS
Related Electrical works
0.00
73,774.69
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
SITE OH &
TEMP. FACIL
Tools &
consumables
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
120,000.00
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00
029200
Soil preparation
0.00
0.00
029201
Agricultural soil to flower beds
#DIV/0!
#DIV/0!
#DIV/0!
0.00
029400
Planter Boxes (Interior)
0.00
Item
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
18,961.66
no.
0.00
6,080.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
80.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
16.00
M3
143.00
2,288.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
64.00
M2
2.50
160.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
320.00
M2
1.65
528.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
16.00
M3
7.50
2.13
100.00
13.31
213.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
16.00
M3
15.00
1.07
100.00
6.69
107.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
16.00
M3
5.00
3.20
60.00
12.00
192.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
CHB, 20cm thick

Sand-Cement Mortar
696.00
M2
16.50
11,484.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,431.73
KGS
1.54
2,204.86
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
13.92
M3
165.00
2,296.80
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
696.00
M2
20.00
34.80
100.00
5.00
3,480.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
696.00
M2
20.00
34.80
60.00
3.00
2,088.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
To Internal Walls
m2
Sand-Cement Mortar
0.00
M3
172.50
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-Coats of Acrylic Paint
0.00
Liters
10.80
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
25.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
75.00
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m2
0.00
Sand-Cement Mortar
M3
172.50
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mosaic walls tiles @ external face
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Marble Capping, 2cm thick
Lm
0.00
0.00
Sand-Cement Mortar

54-A
adhesive, 3mm thick
2mm wide
029401
DIRECT COST
Shrub / Tree Transplanting
AFNAN Supplier
AMOUNT S.R.
WEIGHT %
029100
m3
AMOUNT S.R.
EQUIPMENT
M3
172.50
Lm
40.00
0.00
0.00
0.00
M2
55.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.61
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.94
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
11.67
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
11.67
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Ea
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
CHB, 20cm thick
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
198.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Plastering works to Internal/external

Walls
0.00
Sand-Cement Mortar
M3
172.50
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Lm
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Marble Capping, 30 x 2cm thick
0.00
Lm
25.00
0.00
Sand-Cement Mortar
0.00
M3
198.00
0.00
External Carrara Marble cladding

Size; 300 x 300 x 20mm
0.00
m2
145.00
0.00
0.00
m2
0.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Waterproofing membrane 2-layers
0.00
m2
22.00
0.00
0.00
m2
14.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Agricultural soil
0.00
m3
80.00
0.00
0.00
m3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Indoor Plants, 10 pots
0.00
nos.
50.00
0.00
0.00
nos.
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Bermuda Grass
0.00
m2
15.00
0.00
0.00
m2
15.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Pebbles & Big Rock
0.00
lot
50.00
0.00
0.00
lot
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
029402
Rectangular Planter Boxes (Interior)
Ea
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
CHB, 20cm thick
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
198.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Walls
Sand-Cement Mortar
0.00
M3
172.50
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
16/368
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
LABOUR
QTY
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
0.00
Lm
25.00
0.00
0.00
Lm
Sand-Cement Mortar
0.00
M3
198.00
0.00
PRODU
MDAY
CTIVITY (Duration)
5.00
0.00
MANDAYRATE
60.00
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
#DIV/0!
0.00
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
AMOUNT S.R.
Size; 300 x 300 x 20mm
0.00
m2
145.00
0.00
0.00
m2
0.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
22.00
0.00
0.00
m2
14.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Agricultural soil
0.00
m3
80.00
0.00
0.00
m3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
nos.
50.00
0.00
0.00
nos.
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Bermuda Grass
0.00
m2
15.00
0.00
0.00
m2
15.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Pebbles & Big Rock
0.00
lot
50.00
0.00
0.00
lot
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
029403
Circular Planter Boxes (Interior)
Ea
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
Diam. 2.50m high
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type V
0.00
M3
173.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent), 70kg/m3
0.00
KGS
1.73
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
RCC Concrete to walls.
Carpenter
0.00
M3
0.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Walls
0.00
Sand-Cement Mortar
M3
172.50
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Lm
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Lm
25.00
0.00
Sand-Cement Mortar
0.00
M3
198.00
0.00

Size; 300 x 20mm
0.00
m2
145.00
0.00
0.00
m2
0.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
22.00
0.00
0.00
m2
14.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Agricultural soil
0.00
m3
80.00
0.00
0.00
m3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
nos.
50.00
0.00
0.00
nos.
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Bermuda Grass
0.00
m2
15.00
0.00
0.00
m2
15.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Pebbles & Big Rock
0.00
lot
50.00
0.00
0.00
lot
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
029404
Rectangular Planter Boxes (Interior)
Ea
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
CHB, 20cm thick
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
198.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Walls
0.00
Sand-Cement Mortar
M3
172.50
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Lm
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Lm
25.00
0.00
Sand-Cement Mortar
0.00
M3
198.00
0.00

Size; 300 x 300 x 20mm
0.00
m2
145.00
0.00
0.00
m2
0.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
22.00
0.00
0.00
m2
14.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Agricultural soil
0.00
m3
80.00
0.00
0.00
m3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
nos.
50.00
0.00
0.00
nos.
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Bermuda Grass
0.00
m2
15.00
0.00
0.00
m2
15.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Pebbles & Big Rock
0.00
lot
50.00
0.00
0.00
lot
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
029500
Planter Boxes (Exterior)
Nrs
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
Cast-in-situ concrete Planter boxes
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Excavation
0.00
M3
19.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
M3
14.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Filling of imported soil
0.00
M3
30.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
7.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Size: 3.60mm x 3.60 x 1.65m high

Concrete, type V
0.00
M3
143.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
171.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.73
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
0.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
17/368
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
Labourer
QTY
UNIT
0.00
M3
PRODU
MDAY
CTIVITY (Duration)
1.50
0.00
MANDAYRATE
60.00
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
#DIV/0!
0.00
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
Internal Water proofing

1-coat of cold Bitumen asphalt + 2 layers
of membrane
Plastering works to received paint
0.00
19.00
0.00
m2
0.00
Sand-Cement Mortar
M3
172.50
0.00
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
AMOUNT S.R.
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
75.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Nrs
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Excavation
0.00
M3
19.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
M3
14.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
30.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
7.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
143.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
171.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.73
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
0.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

of membrane
0.00
M2
19.00
0.00
m2
0.00
Sand-Cement Mortar
M3
172.50
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Painting works
029502
SITE OH &
TEMP. FACIL
Mason
Painting works
029501
M2
WEIGHT %
m2
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
75.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Nrs
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Excavation
0.00
M3
19.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
M3
14.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
30.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
7.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
143.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
171.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.73
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
0.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

of membrane
Sand-Cement Mortar
Mason
8:35 AM
10/16/2013
0.00
m2
0.00
M3
172.50
0.00
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
18/368
M2
19.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
Labour
UNIT
0.00
M2
PRODU
MDAY
CTIVITY (Duration)
20.00
0.00
MANDAYRATE
60.00
RATE / UNIT
AMOUNT
S.R.
#DIV/0!
0.00
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
0.00
m2
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
Liters
6.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-Coats of Acrylic Paint (Plastic), using

Sigmacryl
0.00
Liters
9.43
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
60.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Nrs
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
m3
6.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

materials
0.00
m3
4.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
145.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V, SR. 162/m3
0.00
M3
173.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.73
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

of membrane
0.00
m2
24.20
0.00
0.00
M3
198.00
0.00
0.00
m2
10.00
0.00
60.00
#DIV/0!
0.00
Plastering works to received marble tile

finish.
Sand-Cement Mortar
029504
AMOUNT S.R.
WEIGHT %
1-Coat of Sealer / Primer, using Sigma

Acrylic primer
Painting works
029503
QTY
EQUIPMENT
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Marble wall tiles finish to external sides,

using Carrara type, 30 x 60 x 2cm thick
0.00
m2
120.00
0.00
Sand-Cement Mortar
0.00
M3
198.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Marble toping tiles finish to top side, using

Carrara type, 30 x 3cm thick
0.00
Lm
100.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
198.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Agricultural Planting Soil
0.00
m3
80.00
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Palm Tress
0.00
nos.
1,400.00
0.00
0.00
nos.
1.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Trees using Delonix Regia / Ficus Nitada
0.00
nos.
100.00
0.00
0.00
nos.
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Shrubs & Ground covers
0.00
m2
50.00
0.00
0.00
m2
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Nr.
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type V
0.00
M3
145.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
M3
173.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.73
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

of membrane
8:35 AM
10/16/2013
0.00
m2
24.20
0.00
0.00
m2
10.00
0.00
60.00
#DIV/0!
0.00
19/368
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.

finish.
0.00
029505
198.00
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00

0.00
m2
120.00
0.00
Sand-Cement Mortar
0.00
M3
198.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
Lm
100.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
198.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
80.00
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
nos.
100.00
0.00
0.00
nos.
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
50.00
0.00
0.00
m2
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Nr.
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type V
0.00
M3
145.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
M3
173.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.73
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

of membrane
0.00
m2
24.20
0.00
0.00
M3
198.00
0.00
0.00
m2
10.00
0.00
60.00
#DIV/0!
0.00

finish.
Sand-Cement Mortar
029700
SITE OH &
TEMP. FACIL
Mason
Sand-Cement Mortar
M3
WEIGHT %
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
m2
120.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
198.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
Lm
100.00
0.00
Sand-Cement Mortar
0.00
M3
198.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
80.00
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
nos.
100.00
0.00
0.00
nos.
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
50.00
0.00
0.00
m2
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Site landscape & Maintenance
m2
#DIV/0!
#DIV/0!
Planting Soil
387.00
m3
Gravel Mulch, 50mm thick
66.00
m2
Palm Trees / Date Palm
74.00
nos.
#DIV/0!
240,612.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
77.00
29,799.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
4.00
264.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2,000.00
148,000.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Trees:
Brachychiton Populeneus / Bottle tree
9.00
nos.
215.00
1,935.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Conocarpus Lancifolius / Button Mangrove
12.00
nos.
225.00
2,700.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Ficus Al Tissima / Lofty Fig
17.00
nos.
225.00
3,825.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Plumeria Rubra / Frangipani
6.00
nos.
235.00
1,410.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Hedges & Shrubs

Caesalpinia Pulcherrima / Bird of Paradise
3.00
nos
22.00
66.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Dadonea Viscosa
3.00
nos
25.00
75.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Jasminum Sambac / Arabian Jasmine
36.00
nos
23.00
828.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Hibiscus Rosa-Sinesis (brilliant) / Chinese

Rose
8.00
nos
28.00
224.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Leucophyllum Frutescens / Texas Sage
12.00
nos
21.00
252.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
20/368
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
Thevetia Nerifolia / Yellow Oleander

Tecoma Stans / Yellow Bells
Bougainvillea SP Crimson Jewel / Red
Bougainvellea
RATE
SUB-CON
AMOUNT
S.R.
SUBTOTAL
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
QTY
UNIT
RATE
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
5.00
nos
21.00
105.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
7.00
nos
31.00
217.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
119.00
nos
23.00
2,737.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
AMOUNT S.R.
Ground Covers:
Asparagus Spengerh / Asparagus
100.00
nos
25.00
2,500.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carissa Grandiflora / Nata Plum
27.00
nos
25.00
675.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Clerodendron Inerme / Indian Privet
167.00
nos
9.00
1,503.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Catharanthus Roseus Purple Eyes / Madag

Periwinkle
565.00
nos
11.00
6,215.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Gazania Rigens / Yellow Gazania
405.00
nos
11.00
4,455.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Pennisetum Setaceum / Fountain Grass
70.00
nos
11.00
770.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Seasonals
6.00
nos
9.00
54.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
380.00
nos
9.00
3,420.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Wedelia Trilobata / Creeping Daisy

Lawn:
Cynodon Dactylon / Bermuda Grass
581.00
m2
22.00
12,782.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Maintenance for One year
12.00
month
3,800.00
45,600.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
03
CONCRETE WORKS
0.00
0.00
031
PLAIN CONCRETE
0.00
0.00
031100
Plain Concrete, 50mm thk to Protection

Layer
031120
031121
031150
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
M3
144.90
0.00
Formworks
0.00
M2
2.50
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
#DIV/0!
0.00
Separate price
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Plain Concrete, 100mm thk to Footings

& Grade Beams.
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
Concrete, type V
0.00
M3
151.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Separate price
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Plain Concrete, 100mm thk to Footings,

Grade Beams & G. slab.
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
Concrete, type V
0.00
M3
143.75
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.10
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Plain Concrete, 100mm thick to Tie

Beams
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Concrete, type V
0.00
M3
143.75
0.00
Formworks
0.00
M2
2.50
0.00
Polyethelene Sheet
0.00
M2
1.10
0.00
#DIV/0!
0.00
Separate price
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
0.00
0.00
031200
Plain Concrete Under Slab On Grade
0.00
0.00
031250
Plain Concrete Under Retaining walls
0.00
0.00
031300
Plain Concrete, 100mm thick to

Basement / Raft Slab
335
m3
230
77,050
Concrete, type V, 20MPA of cement

contents (SR 125/M3)
54,286.75
24.68
8,268.60
62,555.35
0.52129%
3,753.29
625.55
66,934.19
15%
10,040.13
76,974.32
335.00
M3
143.75
48,156.25
48,156.25
0.40130%
2,889.36
481.56
51,527.17
15%
7,729.08
59,256.25
Formworks
1,340.00
M2
2.50
3,350.00
3,350.00
0.02792%
201.02
33.50
3,584.52
15%
537.68
4,122.20
Polyethelene Sheet
3,350.00
M2
0.83
2,780.50
2,780.50
0.02317%
166.82
27.80
2,975.12
15%
446.27
3,421.39
Carpenter
335.00
M3
9.00
37.22
100.00
11.11
3,722.00
3,722.00
0.03102%
223.34
37.22
3,982.56
15%
597.38
4,579.94
Mason
335.00
M3
20.00
16.75
100.00
5.00
1,675.00
1,675.00
0.01396%
100.51
16.75
1,792.26
15%
268.84
2,061.10
Labourer
335.00
M3
7.00
47.86
60.00
8.57
2,871.60
2,871.60
0.02393%
172.30
28.72
3,072.62
15%
460.89
3,533.51
0.00000%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
032
REINFORCED CONCRETE
032100
R.C. to Footings
032101
162.05
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
173.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
4.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
9.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
R.C. to Footings & Grade Beams

8:35 AM
10/16/2013
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
21/368
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
76,974.39
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
LABOUR
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
Footings
Concrete, type V, SR. 150kg/m3
0.00
M3
160.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
4.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
9.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Grade Beams, 25, 30 & 40 cm thick
032102
0.00
M3
160.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
R.C. to Footings, Pedestal & Grade

Beams
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Footings
0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
4.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
9.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Pedestals
Concrete, type V
0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Grade Beams, 20 cm thick
032110
032115
032116
0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
R.C. For Strip Foundation
m3
R.C. to Raft Foundation
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

contents w/ 7% microsilica (SR. 176 / M3)
0.00
M3
184.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Epoxy coated Rebars (Cut & bent), 130

Kg/m3
0.00
KGS
1.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
10.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.33
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
R.C. to Raft Foundation
692
m3
443
306,556

contents and with additives
(SR. 150
/ M3)
692.00
M3
263.73
182,502.89
157.50
96.28
0.00
0.00
249,127.29
2.07606%
14,947.63
2,491.27
266,566.19
15%
39,984.93
306,551.12
108,990.00
108,990.00
0.90825%
6,539.40
1,089.90
116,619.30
15%
17,492.90
134,112.20
66,624.40
47,229.00
KGS
1.41
66,592.89
66,592.89
0.55494%
3,995.57
665.93
71,254.39
15%
10,688.16
81,942.55
Formworks
138.40
M2
15.00
2,076.00
2,076.00
0.01730%
124.56
20.76
2,221.32
15%
333.20
2,554.52
Miscellaneous
692.00
M3
7.00
4,844.00
4,844.00
0.04037%
290.66
48.44
5,183.10
15%
777.47
5,960.57
Rebars (Cut & bent), 65 Kg/m3
032120
#DIV/0!
Carpenter
692.00
M3
3.75
184.53
100.00
26.67
18,453.00
18,453.00
0.15378%
1,107.22
184.54
19,744.76
15%
2,961.71
22,706.47
Steelfixer
692.00
M3
2.75
251.64
100.00
36.36
25,164.00
25,164.00
0.20970%
1,509.84
251.64
26,925.48
15%
4,038.82
30,964.30
Mason
692.00
M3
8.75
79.09
100.00
11.43
7,909.00
7,909.00
0.06591%
474.55
79.09
8,462.64
15%
1,269.40
9,732.04
Labourer
692.00
M3
2.75
251.64
60.00
21.82
15,098.40
15,098.40
0.12582%
905.90
150.98
16,155.28
15%
2,423.29
18,578.57
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
R.C. to Sump Pit
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00

0.00
M3
168.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
8:35 AM
10/16/2013
0.00
M3
4.00
0.00
100.00
#DIV/0!
0.00
22/368
0.00
306,551.22
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
032121
032122
032125
MATERIALS
TENDER
UNIT
UNIT
Steelfixer
0.00
M3
Mason
0.00
M3
8.00
0.00
Labourer
0.00
M3
2.67
0.00
m3
#DIV/0!
AMOUNT S.R.
032151
03215
RATE
AMOUNT S.R.
#DIV/0!
0.00
MANDAYRATE
100.00
EQUIPMENT
SUB-CON
AMOUNT
S.R.
SUBTOTAL
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
RATE / UNIT
AMOUNT
S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
QTY
UNIT
0.00
RATE
QTY
UNIT
RATE
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
2.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
8.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
4.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
LS
R.C.C. to A/C equipt pads @ roof
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type I, 350kg/m3 cement

0.00
M3
169.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
4.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
8.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
R.C.C. to Pile Cap
464
m3
618
286,752
404.49
97.42
187,685.65
45,204.80
232,890.45
1.94075%
13,973.40
2,328.90
0.00
0.00
286,571.66
249,192.75
15%
37,378.91
464.00
M3
157.50
73,080.00
73,080.00
0.60900%
4,384.80
730.80
78,195.60
15%
11,729.34
89,924.94
73,080.00
KGS
1.41
103,042.80
103,042.80
0.85869%
6,182.57
1,030.43
110,255.80
15%
16,538.37
126,794.17
Formworks
616.19
M2
15.00
9,242.85
9,242.85
0.07702%
554.54
92.42
9,889.81
15%
1,483.47
11,373.28
Miscellaneous
464.00
M3
5.00
2,320.00
2,320.00
0.01933%
139.18
23.20
2,482.38
15%
372.36
2,854.74
032150
UNIT
#DIV/0!

032130
QTY
PRODU
MDAY
CTIVITY (Duration)
2.67
0.00
QTY
R.C. to Machine Pit, Trenches &

Batching plant.
RATE
LABOUR
Carpenter
464.00
M3
4.00
116.00
100.00
25.00
11,600.00
11,600.00
0.09667%
696.02
116.00
12,412.02
15%
1,861.80
14,273.82
Steelfixer
464.00
M3
2.67
173.78
100.00
37.45
17,378.00
17,378.00
0.14482%
1,042.70
173.78
18,594.48
15%
2,789.17
21,383.65
Mason
464.00
M3
8.00
58.00
100.00
12.50
5,800.00
5,800.00
0.04833%
347.98
58.00
6,205.98
15%
930.90
7,136.88
Labourer
464.00
M3
2.67
173.78
60.00
22.47
10,426.80
10,426.80
0.08689%
625.61
104.27
11,156.68
15%
1,673.50
12,830.18
0.00
0.00
R.C. to all RCC above ground level such

as columns, beams, drop/inverted
beams, frames, over hang, roof slabs,
walls, upstand, parapet & tie beams..
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
M3
147.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.63
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.25
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Stub columns / Rectangular type
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type V
0.00
M3
160.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Stub columns / Circular type
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
173.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars , 233kg/m3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks, 300mm dia. (Rental)
0.00
M2
3.67
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
4.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Column Neck / Rectangular type
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type V, SR 150/m3
0.00
M3
160.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
23/368
0.00
0.00
286,571.66
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
0321531
0321532
0321533
UNIT
UNIT
Mason
0.00
M3
Labourer
0.00
M3
m3
#DIV/0!
AMOUNT S.R.
QTY
UNIT
#DIV/0!
RATE
AMOUNT S.R.
#DIV/0!
0.00
PRODU
MDAY
CTIVITY (Duration)
5.00
0.00
2.50
0.00
MANDAYRATE
100.00
60.00
EQUIPMENT
SUB-CON
AMOUNT
S.R.
SUBTOTAL
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
RATE / UNIT
AMOUNT
S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
QTY
UNIT
RATE
QTY
UNIT
RATE
AMOUNT S.R.
0.00
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
160.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
173.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Column Neck / Combined Rectangular &

Circular type
m3
Rectangular Type
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
160.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m3
Concrete, type V, 150kg/m3
0.00
M3
160.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars , 210 kg / m3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
3.67
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
4.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Column Neck / Combined Rectangular &

Circular type
m3
Rectangular Type
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
160.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m3
Circular Type
032153
RATE
LABOUR
QTY
Circular Type
0321534
MATERIALS
TENDER
Concrete, type V, 150kg/m3
0.00
M3
160.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars , 205 kg / m3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
3.67
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
4.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Pile Cap around external wall, 600mm

thick
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Rectangular Type
032154
Concrete, type V with 7% microsilica, SR

176/m3
0.00
M3
184.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Epoxy coated Rebars (Cut & bent),

144kg/m3
0.00
KGS
1.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Retaining walls; 250mm thick

content SR 150/m3
8:35 AM
10/16/2013
143
m3
789
112,827
143.00
M3
504.58
72,154.23
157.50
22,522.50
136.67
19,543.20
24/368
0.00
0.00
91,697.43
0.76415%
5,501.88
916.98
98,116.29
15%
14,717.44
112,833.73
22,522.50
0.18769%
1,351.37
225.23
24,099.10
15%
3,614.87
27,713.97
112,833.86
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
Epoxy coated Rebars (Cut & bent), 150

kg/m3
22,522.50
Formworks
1,144.00
143.00
Miscellaneous
032155
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
RATE
AMOUNT S.R.
KGS
1.41
31,756.73
31,756.73
0.26464%
1,905.41
317.57
33,979.71
15%
5,096.96
39,076.67
M2
15.00
17,160.00
17,160.00
0.14300%
1,029.60
171.60
18,361.20
15%
2,754.18
21,115.38
M3
5.00
715.00
715.00
0.00596%
42.91
7.15
765.06
15%
114.76
879.82
AMOUNT S.R.
Carpenter
143.00
M3
1.50
95.33
100.00
66.66
9,533.00
9,533.00
0.07944%
571.97
95.33
10,200.30
15%
1,530.05
11,730.35
Steelfixer
143.00
M3
3.00
47.67
100.00
33.34
4,767.00
4,767.00
0.03973%
286.06
47.68
5,100.74
15%
765.11
5,865.85
Mason
143.00
M3
6.00
23.83
100.00
16.66
2,383.00
2,383.00
0.01986%
142.99
23.83
2,549.82
15%
382.47
2,932.29
Labourer
143.00
M3
3.00
47.67
60.00
20.00
2,860.20
2,860.20
0.02384%
171.65
28.61
3,060.46
15%
459.07
3,519.53
185
m3
755
139,675

content SR 150/m3
477.22
88,286.16
157.50
136.67
0.00
0.00
113,569.36
0.94641%
6,814.15
1,135.69
121,519.20
15%
18,227.88
139,747.08
29,137.50
29,137.50
0.24281%
1,748.23
291.37
31,177.10
15%
4,676.57
35,853.67
25,283.20
185.00
M3

145kg/m3
28,166.25
KGS
1.41
39,714.41
39,714.41
0.33095%
2,382.84
397.14
42,494.39
15%
6,374.16
48,868.55
Formworks
1,233.95
M2
15.00
18,509.25
18,509.25
0.15424%
1,110.53
185.09
19,804.87
15%
2,970.73
22,775.60
185.00
M3
5.00
925.00
925.00
0.00771%
55.51
9.25
989.76
15%
148.46
1,138.22
Miscellaneous
Carpenter
185.00
M3
1.50
123.33
100.00
66.66
12,333.00
12,333.00
0.10278%
740.02
123.34
13,196.36
15%
1,979.45
15,175.81
Steelfixer
185.00
M3
3.00
61.67
100.00
33.34
6,167.00
6,167.00
0.05139%
370.01
61.67
6,598.68
15%
989.80
7,588.48
Mason
185.00
M3
6.00
30.83
100.00
16.66
3,083.00
3,083.00
0.02569%
184.97
30.83
3,298.80
15%
494.82
3,793.62
Labourer
185.00
M3
3.00
61.67
60.00
20.00
3,700.20
3,700.20
0.03084%
222.05
37.01
3,959.26
15%
593.89
4,553.15
0.00
0.00
032156
LABOUR
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
184.80
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Concrete, type V with 7% microsilica, SR

176/m3
0.00
M3

145kg/m3
0.00
KGS
1.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous & water stop
0.00
M3
16.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Retaining walls; 300mm thick to outside

the building
Lm
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
Cast-in-situ concrete Retaining Wall
0.00
Size: 46.00mm x 1.00m high
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Excavation work; Assuming tobe fracture

materials
0.00
m3
4.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

materials
0.00
m3
4.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
158.40
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
RCC Footings; using concrete, type V, SR.

162/m3
0.00
M3
173.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent), 80Kg/m3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
4.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
9.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
RCC Wall; using concrete, type V,

350kg/m3 cement content
(SR.
162 / M3)
0.00
M3
173.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
1.80
0.00
0.00
Labour
M2
60.00
0.00
60.00
#DIV/0!
0.00

Sand-Cement Mortar
0.00
m3
198.00
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
Painting works
Acrylic primer
0.00
Liters
6.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Sigmacryl
0.00
Liters
9.43
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
60.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
25/368
139,747.10
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
032157
MATERIALS
TENDER
UNIT

the building
Lm
RATE
#DIV/0!
AMOUNT S.R.
QTY
UNIT
#DIV/0!
RATE
#DIV/0!
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
#DIV/0!
0.00
AMOUNT
S.R.
QTY
UNIT
0.00
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
0.00
0.00
SITE OH &
TEMP. FACIL
Tools &
consumables
0.00000%
0.00
0.00
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15%
0.00
Size: 11.00mm x 1.50m high
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

materials
0.00
m3

materials
0.00
0.00
4.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m3
4.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
158.40
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

162/m3
0.00
M3
173.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
4.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
9.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

(SR.
162 / M3)
0.00
M3
173.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
1.80
0.00
0.00
Labour
M2
60.00
0.00
60.00
#DIV/0!
0.00

0.00
Sand-Cement Mortar
m3
198.00
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Size; 150 x 150 x 8.5mm, using

Unglazed tiles, Philkeam Johnson,
Kerastar range
0.00
m2
79.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
MORTAR; using Vetonit brand, 3mm thick
0.00
KGS
2.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.94
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

2mm wide
Mason
Labourer
032158
AMOUNT S.R.
WEIGHT %

the building
77
Lm
803
61,831
458.75
0.00
M2
11.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
11.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
8,065.84
61,838.11
0.00
0.00
193.90
35,323.83
14,930.60
0.00
50,254.43
0.41879%
3,015.29
502.55
53,772.27
15%
0.00
Size: 0.60m high clear height
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
4,220.91

materials
228.69
m3

materials
4.00
57.17
60.00
15.00
3,430.20
3,430.20
0.02859%
205.85
34.31
3,670.36
15%
550.55
80.85
147.84
m3
7.00
11.55
60.00
8.57
693.00
693.00
0.00578%
41.62
6.94
741.56
15%
111.23
852.79
m3
10.00
14.78
60.00
6.00
886.80
886.80
0.00739%
53.21
8.87
948.88
15%
142.33
1,091.21
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
10.78
M3
147.60
1,591.13
1,591.13
0.01326%
95.47
15.91
1,702.51
15%
255.38
1,957.89
Formworks
43.12
M2
2.50
107.80
107.80
0.00090%
6.48
1.08
115.36
15%
17.30
132.66
Polyethelene Sheet
107.80
M2
0.83
89.47
89.47
0.00075%
5.40
0.90
95.77
15%
14.37
110.14
177.19

Concrete, type V
Carpenter
10.78
M3
7.50
1.44
100.00
13.36
144.00
144.00
0.00120%
8.64
1.44
154.08
15%
23.11
Mason
10.78
M3
15.00
0.72
100.00
6.68
72.00
72.00
0.00060%
4.32
0.72
77.04
15%
11.56
88.60
Labourer
10.78
M3
5.00
2.16
60.00
12.02
129.60
129.60
0.00108%
7.78
1.30
138.68
15%
20.80
159.48

165/m3
37.73
M3
173.25
6,536.72
6,536.72
0.05447%
392.18
65.36
6,994.26
15%
1,049.14
8,043.40
3,763.57
KGS
1.41
5,306.63
5,306.63
0.04422%
318.38
53.06
5,678.07
15%
851.71
6,529.78
Formworks
43.39
M2
10.00
433.90
433.90
0.00362%
26.06
4.34
464.30
15%
69.65
533.95
Miscellaneous
37.73
M3
5.00
188.65
188.65
0.00157%
11.30
1.88
201.83
15%
30.27
232.10
Carpenter
37.73
M3
4.50
8.38
100.00
22.21
838.00
838.00
0.00698%
50.26
8.38
896.64
15%
134.50
1,031.14
Steelfixer
37.73
M3
3.00
12.58
100.00
33.34
1,258.00
1,258.00
0.01048%
75.46
12.58
1,346.04
15%
201.91
1,547.95
Mason
37.73
M3
9.00
4.19
100.00
11.11
419.00
419.00
0.00349%
25.13
4.19
448.32
15%
67.25
515.57
Labourer
37.73
M3
3.00
12.58
60.00
20.01
754.80
754.80
0.00629%
45.29
7.55
807.64
15%
121.15
928.79

(SR.
165 / M3)
8:35 AM
10/16/2013
32.34
M3
176.55
5,709.63
5,709.63
0.04758%
342.58
57.10
6,109.31
15%
916.40
7,025.71
3,735.27
KGS
1.41
5,266.73
5,266.73
0.04389%
316.01
52.67
5,635.41
15%
845.31
6,480.72
26/368
0.00
61,838.13
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
LABOUR
QTY
UNIT
RATE
AMOUNT S.R.
Formworks
513.59
M2
15.00
7,703.85
Miscellaneous
77.00
M3
5.00
385.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
AMOUNT S.R.
7,703.85
0.06420%
462.24
77.04
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
8,243.13
15%
1,236.47
9,479.60
385.00
0.00321%
23.11
3.85
411.96
15%
61.79
473.75
100.00
66.67
2,156.00
2,156.00
0.01797%
129.38
21.56
2,306.94
15%
346.04
2,652.98
Steelfixer
32.34
M3
3.00
10.78
100.00
33.33
1,078.00
1,078.00
0.00898%
64.66
10.78
1,153.44
15%
173.02
1,326.46
Mason
32.34
M3
6.00
5.39
100.00
16.67
539.00
539.00
0.00449%
32.33
5.39
576.72
15%
86.51
663.23
Labourer
32.34
M3
3.00
10.78
60.00
20.00
646.80
646.80
0.00539%
38.81
6.47
692.08
15%
103.81
795.89
831.60
0.00693%
49.90
8.32
889.82
15%
133.47
1,023.29
462.00
0.00385%
27.72
4.62
494.34
15%
74.15
568.49
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
518.76
0.00432%
31.10
5.18
555.04
15%
83.26
638.30
462.00
M2
1.80
831.60
462.00
2.62
M2
60.00
7.70
60.00
1.00
462.00
m3
198.00
518.76
Mason
131.00
M2
20.00
6.55
100.00
5.00
655.00
655.00
0.00546%
39.31
6.55
700.86
15%
105.13
805.99
Labour
131.00
M2
20.00
6.55
60.00
3.00
393.00
393.00
0.00328%
23.62
3.94
420.56
15%
63.08
483.64
0.00

Acrylic primer
13.64
2-coats of Putty
Sigmacryl
0.00
0.00
Liters
6.00
81.84
81.84
0.00068%
4.90
0.82
87.56
15%
13.13
100.69
204.52
KGS
1.54
314.96
314.96
0.00262%
18.86
3.14
336.96
15%
50.54
387.50
27.27
Liters
9.43
257.16
257.16
0.00214%
15.41
2.57
275.14
15%
41.27
316.41
Paintor
62.68
M2
20.00
3.13
100.00
4.99
313.00
313.00
0.00261%
18.79
3.13
334.92
15%
50.24
385.16
Labour
62.68
M2
60.00
1.04
60.00
1.00
62.40
62.40
0.00052%
3.74
0.62
66.76
15%
10.01
76.77
0.00
0.00
m3
R.C. to Tie Beams, 200mm thk
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
173.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
8.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m3
R.C. Slab On Grade, 20 cm thk
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type V (SR. 145/M3)
0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars, 2-layers of 8mm dia x 200 x

200mm WWF (A252)
0.00
m2
7.06
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polythelene sheet
0.00
m2
1.10
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
7.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
4.83
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
13
m3
462
6,006

Rebars, 2-layers of 14mm dia x 200 x
200mm
335.55
4,362.15
39.95
519.40
0.00
0.00
4,881.55
0.04068%
292.90
48.82
5,223.27
15%
783.49
6,006.76
13.00
M3
155.15
2,016.95
2,016.95
0.01681%
121.03
20.17
2,158.15
15%
323.72
2,481.87
2,735.46
1,482.00
kgs
1.50
2,223.00
2,223.00
0.01853%
133.42
22.24
2,378.66
15%
356.80
Formworks
1.30
M2
2.50
3.25
3.25
0.00003%
0.22
0.04
3.51
15%
0.53
4.04
Polythelene sheet
65.00
m2
0.83
53.95
53.95
0.00045%
3.24
0.54
57.73
15%
8.66
66.39
Miscellaneous
13.00
M3
5.00
65.00
65.00
0.00054%
3.89
0.65
69.54
15%
10.43
79.97
Steelfixer
13.00
M3
7.25
1.79
100.00
13.77
179.00
179.00
0.00149%
10.73
1.79
191.52
15%
28.73
220.25
Mason
13.00
M3
7.25
1.79
100.00
13.77
179.00
179.00
0.00149%
10.73
1.79
191.52
15%
28.73
220.25
Labourer
13.00
M3
4.83
2.69
60.00
12.42
161.40
161.40
0.00135%
9.72
1.62
172.74
15%
25.91
198.65
27
m3
470
12,690
343.05
9,262.44
38.67
1,044.00
0.00
0.00
10,306.44
0.08589%
618.41
103.07
11,027.92
15%
1,654.19
12,682.11
27.00
M3
155.15
4,189.05
4,189.05
0.03491%
251.35
41.89
4,482.29
15%
672.34
5,154.63
3,188.16
kgs
1.50
4,782.24
4,782.24
0.03985%
286.92
47.82
5,116.98
15%
767.55
5,884.53
2.70
M2
2.50
6.75
6.75
0.00006%
0.43
0.07
7.25
15%
1.09
8.34
Polythelene sheet
180.00
m2
0.83
149.40
149.40
0.00125%
9.00
1.50
159.90
15%
23.99
183.89
Miscellaneous
27.00
M3
5.00
135.00
Concrete, type V
Rebars, 1-layer of 8mm dia 150mm c/c
Formworks
034265
AMOUNT S.R.
DIRECT COST
21.56
Painting works
034261
RATE
Tools &
consumables
1.50
Sand-Cement Mortar
034260
UNIT
SITE OH &
TEMP. FACIL
M3
034251
QTY
WEIGHT %
32.34
Labour
034250
AMOUNT
S.R.
SUBTOTAL
Carpenter
033100
RATE
SUB-CON
135.00
0.00113%
8.14
1.36
144.50
15%
21.68
166.18
Steelfixer
27.00
M3
7.50
3.60
100.00
13.33
360.00
360.00
0.00300%
21.60
3.60
385.20
15%
57.78
442.98
Mason
27.00
M3
7.50
3.60
100.00
13.33
360.00
360.00
0.00300%
21.60
3.60
385.20
15%
57.78
442.98
Labourer
27.00
M3
5.00
5.40
60.00
12.00
324.00
324.00
0.00270%
19.44
3.24
346.68
15%
52.00
398.68
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars, 1-layer of 10mm dia WWF, type

A393
0.00
m2
11.03
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polythelene sheet
0.00
m2
1.10
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
46
m3
389
17,894
276.20
12,705.20
39.98
1,839.20
0.00
0.00
14,544.40
0.12120%
872.64
145.44
15,562.48
15%
2,334.37
17,896.85

46.00
M3
159.50
7,337.00
7,337.00
0.06114%
440.21
73.37
7,850.58
15%
1,177.59
9,028.17
Rebars, 1-layer of 10mm dia WWF
460.00
m2
11.03
5,073.80
5,073.80
0.04228%
304.42
50.74
5,428.96
15%
814.34
6,243.30
4.60
M2
3.00
13.80
13.80
0.00012%
0.86
0.14
14.80
15%
2.22
17.02
Formworks
8:35 AM
10/16/2013
27/368
0.00
0.00
6,006.88
12,682.21
0.00
17,896.85
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
034266
034270
034271
034272
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
AMOUNT S.R.
Polythelene sheet
46.00
m2
1.10
50.60
Miscellaneous
46.00
M3
5.00
230.00
034280
034281
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
50.60
0.00042%
3.02
0.50
54.12
15%
8.12
62.24
AMOUNT S.R.
230.00
0.00192%
13.82
2.30
246.12
15%
36.92
283.04
Steelfixer
46.00
M3
7.25
6.34
100.00
13.78
634.00
634.00
0.00528%
38.02
6.34
678.36
15%
101.75
780.11
Mason
46.00
M3
7.25
6.34
100.00
13.78
634.00
634.00
0.00528%
38.02
6.34
678.36
15%
101.75
780.11
Labourer
46.00
M3
4.83
9.52
60.00
12.42
571.20
571.20
0.00476%
34.27
5.71
611.18
15%
91.68
702.86
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
M3
171.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
11.03
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polythelene sheet
0.00
m2
1.10
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
7.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
4.83
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type V w/ 7% microsilica (SR.

176/M3)
0.00
M3
179.52
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars, 1-layer of 8mm dia x 200 x

200mm WWF (A252)
0.00
m2
7.06
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polythelene sheet
0.00
m2
1.10
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
50mm thick sand bedding
0.00
m2
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
7.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
4.83
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
160.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

200mm WWF (A142)
0.00
m2
6.83
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polythelene sheet
0.00
m2
1.10
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
7.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
4.83
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
R.C. Slab, 10 cm thk with rigid

polyurethane insulation
LS
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type I (SR. 162/M3)
0.00
M3
173.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

200mm WWF (A252)
0.00
m2
6.83
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polythelene sheet
0.00
m2
1.10
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
7.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
4.83
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
30.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
100mm thick Rigid Insulation
034273
LABOUR
R.C. Slab On Grade, 14 cm thk aver.
m3
#DIV/0!
m2
#DIV/0!
22.00
0.00
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
160.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

200mm WWF (A142)
0.00
m2
6.83
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polythelene sheet
0.00
m2
1.10
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
7.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
4.83
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
R.C. Ramps, 20 cm thk
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type V
0.00
M3
162.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
11.38
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polythelene sheet
0.00
m2
1.10
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
R.C. Suspended Ramps, 20cmthk
8:35 AM
10/16/2013
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
28/368
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
034290
035300
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
UNIT
RATE
AMOUNT S.R.
Concrete, type I, 400Kg/m3 cement

content including pumping charge after 8th
floor level (adding SR15/m3).
SR.
163/m3
0.00
M3
171.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
10.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polythelene sheet
0.00
m2
1.10
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
AMOUNT S.R.
Carpenter
0.00
M3
2.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
8.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
4.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m3
R.C. Steps
#DIV/0!
#DIV/0!
#DIV/0!
0.00
155.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Concrete, type V
0.00
M3
Rebars, 85kg/m3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polythelene sheet
0.00
m2
1.10
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
4.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
4.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
8.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
4.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
R.C. Rectangular Column
495
m3
896
443,520

Formworks
Miscellaneous
035310
QTY
EQUIPMENT
QTY
Concrete, type 1, 430Kg/m3 cement

content
SR. 145/m3
035301
LABOUR
547.86
271,190.70
155.15
180.29
3.00361%
21,625.99
3,604.33
385,664.02
15%
57,849.60
443,513.62
76,799.25
76,799.25
0.63999%
4,607.93
767.99
82,175.17
15%
12,326.28
94,501.45
495.00
M3
114,345.00
KGS
1.41
161,226.45
161,226.45
1.34355%
9,673.56
1,612.26
172,512.27
15%
25,876.84
198,389.11
1,980.00
M2
15.00
29,700.00
29,700.00
0.24750%
1,782.00
297.00
31,779.00
15%
4,766.85
36,545.85
495.00
M3
7.00
3,465.00
3,465.00
0.02888%
207.94
34.66
3,707.60
15%
556.14
4,263.74
Carpenter
495.00
M3
1.15
430.43
100.00
86.96
43,043.00
43,043.00
0.35869%
2,582.57
430.43
46,056.00
15%
6,908.40
52,964.40
Steelfixer
495.00
M3
2.25
220.00
100.00
44.44
22,000.00
22,000.00
0.18333%
1,319.98
220.00
23,539.98
15%
3,531.00
27,070.98
Mason
495.00
M3
4.50
110.00
100.00
22.22
11,000.00
11,000.00
0.09167%
660.02
110.00
11,770.02
15%
1,765.50
13,535.52
Labourer
495.00
M3
2.25
220.00
60.00
26.67
13,200.00
13,200.00
0.11000%
792.00
132.00
14,124.00
15%
2,118.60
16,242.60
0.00
0.00
R.C. Rectangular Planted Column
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
170.13
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00

content
SR. 159/m3
0.00
M3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
10.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
R.C. CircularColumn
m3
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
Concrete, type 1
0.00
M3
170.13
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars, 234kg/m3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
10.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
4.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
R.C. Rectangular & CircularColumn
m3
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00

content
SR. 145/m3
0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Circular Columns
0353102
0.00
360,433.70
89,243.00
Circular Columns
0353101
0.00
m3
Concrete, type 1
0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars, 212kg/m3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
4.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m3
m3

content
SR. 145/m3
8:35 AM
10/16/2013
#DIV/0!
#DIV/0!
0.00
M3
#DIV/0!
0.00
155.15
0.00
29/368
0.00
443,513.65
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
035325
035326
RATE
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
UNIT
RATE
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
AMOUNT S.R.
Carpenter
0.00
M3
1.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m3
Concrete, type 1
0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars, 210kg/m3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
4.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m3
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00

content
SR. 145/m3
0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Octagonal / Circular Columns
035311
UNIT
LABOUR
QTY
Octagonal / Circular Columns
0353103
MATERIALS
TENDER
m3
Concrete, type 1
0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars, 210kg/m3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
4.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
R.C. Rectangular Column to high rise

bldg.
m3
#DIV/0!
#DIV/0!

content including pump charge
SR.
169/m3
0.00
0.00
Formworks
0.00
Miscellaneous
0.00
#DIV/0!
0.00
M3
169.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M2
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type 1
0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
3.67
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
R.C. Circular Column, 300mm dia.
m3
#DIV/0!
#DIV/0!
Carpenter
0.00
M3
1.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
4.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
R.C. Circular Column, 500mm dia.
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type 1, SR. 155/m3
0.00
M3
165.85
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars, 200kg/m3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
3.67
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
4.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
035350
R.C. Walls, 300mm thick (average)
035351
R.C. Parapet Walls, 15cm thk
m3
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
155.15
#DIV/0!
0.00
Concrete, type 1
0.00
M3
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
30/368
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
035352
035353
R.C. Walls, 15cm thk
MATERIALS
TENDER
UNIT
m3
RATE
#DIV/0!
AMOUNT S.R.
QTY
UNIT
#DIV/0!
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
QTY
UNIT
RATE
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
162.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type 1
0.00
M3
Rebars (Cut & bent)
0.00
Formworks
0.00
Miscellaneous
0.00
#DIV/0!
AMOUNT
S.R.
SUB-CON
0.00
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
170.13
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Concrete, type 1
0.00
M3
Rebars (Cut & bent), 176 kg/m3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
035354
035355
0353551
0353552
035356
R.C. Walls & columns, 250mm thk
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
182.97
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00

content with water proofing including
pumping charge after 8th floor level
(adding SR15/m3).
SR. 171/m3
0.00
M3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
R.C. Walls, 30cm thk to high rise bldg
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
169.00
KGS
M2
M3
5.00
Concrete, type 1, 350kg/m3 cement

contents, including pump chargeSR.
169/m3
0.00
M3
0.00
Formworks
0.00
Miscellaneous
0.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
155.15
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00

contents, SR. 145/m3
0.00
M3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m3
#DIV/0!
#DIV/0!
#DIV/0!
2,223.00
155.15
#DIV/0!
0.00
0.00
2,581.00
0.02151%
154.87
25.81
2,761.68
15%
414.25
3,175.93
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
358.00

0.00
M3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
2,223.00
2,223.00
0.01853%
133.42
22.24
2,378.66
15%
356.80
2,735.46
Carpenter
0.00
M3
1.38
#DIV/0!
100.00
#DIV/0!
0.00
3.25
0.00003%
0.22
0.04
3.51
15%
0.53
4.04
Steelfixer
0.00
M3
2.75
#DIV/0!
100.00
#DIV/0!
0.00
65.00
0.00054%
3.89
0.65
69.54
15%
10.43
79.97
Mason
0.00
M3
5.50
1.79
100.00
13.77
179.00
179.00
0.00149%
10.73
1.79
191.52
15%
28.73
220.25
Labourer
0.00
M3
2.75
1.79
60.00
13.77
179.00
179.00
0.00149%
10.73
1.79
191.52
15%
28.73
220.25
25.91
198.65
R.C. Walls, 300mm thick (average)
m3
#REF!
#REF!
#REF!
#REF!
174.41
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
15%
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
15%
#REF!
#REF!

SR.
163/m3
#REF!
M3
#REF!
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
#REF!
M2
12.00
0.00
10,306.44
0.08589%
618.41
103.07
11,027.92
15%
1,654.19
12,682.11
Miscellaneous
#REF!
M3
5.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
15%
#REF!
#REF!
Carpenter
#REF!
M3
1.50
#REF!
100.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
15%
#REF!
#REF!
Steelfixer
#REF!
M3
3.00
#REF!
100.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
15%
#REF!
#REF!
Mason
#REF!
M3
6.00
#REF!
100.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
15%
#REF!
#REF!
Labourer
#REF!
M3
3.00
#REF!
60.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
15%
#REF!
#REF!
0.00
0.00
8:35 AM
10/16/2013
31/368
0.00
0.00
0.00
0.00
0.00
951,780.12
#REF!
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
036400
R.C. Arches & Dome
036410
R.C. Staircase
MATERIALS
TENDER
56
UNIT
RATE
AMOUNT S.R.
m3
m3
766
RATE
AMOUNT S.R.
#REF!
#REF!
42,896
462.55
25,902.80
155.15
Concrete, type 1
036420
036450
037505
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
RATE / UNIT
AMOUNT
S.R.
UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
AMOUNT S.R.
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
34,862.20
0.29052%
2,091.74
348.62
37,302.56
15%
5,595.38
42,897.94
8,688.40
8,688.40
0.07240%
521.28
86.88
9,296.56
15%
1,394.48
10,691.04
8,959.40
RATE
SITE OH &
TEMP. FACIL
0.00000%
159.99
QTY
WEIGHT %
AMOUNT S.R.
KGS
1.41
11,054.40
11,054.40
0.09212%
663.26
110.54
11,828.20
15%
1,774.23
13,602.43
M2
15.00
5,880.00
5,880.00
0.04900%
352.80
58.80
6,291.60
15%
943.74
7,235.34
Miscellaneous
56.00
M3
5.00
280.00
280.00
0.00233%
16.78
2.80
299.58
15%
44.94
344.52
Carpenter
56.00
M3
1.50
37.33
100.00
66.66
3,733.00
3,733.00
0.03111%
223.99
37.33
3,994.32
15%
599.15
4,593.47
Steelfixer
56.00
M3
2.25
24.89
100.00
44.45
2,489.00
2,489.00
0.02074%
149.33
24.89
2,663.22
15%
399.48
3,062.70
Mason
56.00
M3
4.50
12.44
100.00
22.21
1,244.00
1,244.00
0.01037%
74.66
12.44
1,331.10
15%
199.67
1,530.77
Labourer
56.00
M3
2.25
24.89
60.00
26.67
1,493.40
1,493.40
0.01245%
89.64
14.94
1,597.98
15%
239.70
1,837.68
0.00
0.00
m3
R.C. Staircase & Steps
#DIV/0!
#DIV/0!
#DIV/0!
0.00
166.95
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00

content SR. 159/m3
0.00
M3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m3
R.C.Equipt Base to roof, 30cm thk
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type 1
0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
4.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
8.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
ITEM
R.C. Lintels & Sills
#DIV/0!
#DIV/0!
Lm
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
R.C. Lintels Beams
m3
875
4,375
562.33
2,811.65
162.75
813.75
148.84
744.20
0.00
0.00
3,555.85
0.02963%
213.34
35.56
3,804.75
15%
570.71
4,375.46
813.75
0.00678%
48.82
8.14
870.71
15%
130.61
1,001.32
5.00
M3
690.00
KGS
1.41
972.90
972.90
0.00811%
58.39
9.73
1,041.02
15%
156.15
1,197.17
100.00
M2
10.00
1,000.00
1,000.00
0.00833%
59.98
10.00
1,069.98
15%
160.50
1,230.48
5.00
M3
5.00
25.00
25.00
0.00021%
1.51
0.25
26.76
15%
4.01
30.77
Miscellaneous
037501
M3
UNIT
SUBTOTAL
392.00
037500
56.00
QTY
SUB-CON
7,840.00
Concrete, type 1
036455
UNIT
EQUIPMENT
Formworks
Rebars (Cut & bent)
036411
QTY
LABOUR
Carpenter
5.00
M3
1.38
3.62
100.00
72.40
362.00
362.00
0.00302%
21.74
3.62
387.36
15%
58.10
445.46
Steelfixer
5.00
M3
2.75
1.82
100.00
36.40
182.00
182.00
0.00152%
10.94
1.82
194.76
15%
29.21
223.97
Mason
5.00
M3
5.50
0.91
100.00
18.20
91.00
91.00
0.00076%
5.47
0.91
97.38
15%
14.61
111.99
Labourer
5.00
M3
2.75
1.82
60.00
21.84
109.20
109.20
0.00091%
6.55
1.09
116.84
15%
17.53
134.37
0.00
0.00
R.C.Beams, 30cm thk
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
152.25
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Concrete, type 1
0.00
M3
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.88
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
R.C. Beams, Upstand & Parapets,

300mm thick (average)
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
174.41
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00

SR.
163/m3
0.00
M3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
R.C.Beams, 20cm thk
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
152.25
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Concrete, type 1
0.00
M3
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
32/368
42,897.95
0.00
0.00
0.00
4,375.53
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
037506
MATERIALS
TENDER
UNIT
Carpenter
0.00
M3
Steelfixer
0.00
M3
2.50
0.00
Mason
0.00
M3
7.50
0.00
Labourer
0.00
M3
3.75
0.00
9.5
m3
RATE
736
AMOUNT S.R.
M3
4,522.26
152.25
AMOUNT
S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
RATE / UNIT
AMOUNT
S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
122.51
QTY
UNIT
RATE
QTY
UNIT
RATE
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00
5,686.06
0.04738%
341.14
56.86
6,084.06
15%
912.61
6,996.67
1,446.38
1,446.38
0.01205%
86.76
14.46
1,547.60
15%
232.14
1,779.74
1,163.80
KGS
1.41
1,603.38
1,603.38
0.01336%
96.19
16.03
1,715.60
15%
257.34
1,972.94
M2
15.00
1,425.00
1,425.00
0.01188%
85.54
14.26
1,524.80
15%
228.72
1,753.52
Miscellaneous
9.50
M3
5.00
47.50
47.50
0.00040%
2.88
0.48
50.86
15%
7.63
58.49
Carpenter
9.50
M3
1.88
5.05
100.00
53.16
505.00
505.00
0.00421%
30.31
5.05
540.36
15%
81.05
621.41
Steelfixer
9.50
M3
2.50
3.80
100.00
40.00
380.00
380.00
0.00317%
22.82
3.80
406.62
15%
60.99
467.61
Mason
9.50
M3
7.50
1.27
100.00
13.37
127.00
127.00
0.00106%
7.63
1.27
135.90
15%
20.39
156.29
Labourer
9.50
M3
3.75
2.53
60.00
15.98
151.80
151.80
0.00127%
9.14
1.52
162.46
15%
24.37
186.83
0.00
0.00
m3
R.C.Beams, 300/500mm depth
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
M3
168.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks, 4.00m high supports (the

bottom of beams is flush to suspended
slabs)
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.88
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
R.C.Rib Beams, aver. 60cm depth
1152
m3
846
974,592
564.88
650,736.00
152.25
122.53
0.00
0.00
791,885.00
6.59904%
47,513.09
7,918.85
847,316.94
15%
127,097.54
974,414.48
175,392.00
175,392.00
1.46160%
10,523.52
1,753.92
187,669.44
15%
28,150.42
215,819.86
141,149.00
1,152.00
M3
Rebars (Cut & bent), 250KG/M3
302,400.00
KGS
1.41
426,384.00
426,384.00
3.55320%
25,583.04
4,263.84
456,230.88
15%
68,434.63
524,665.51
2,880.00
M2
15.00
43,200.00
43,200.00
0.36000%
2,592.00
432.00
46,224.00
15%
6,933.60
53,157.60
Miscellaneous
1,152.00
M3
5.00
5,760.00
5,760.00
0.04800%
345.60
57.60
6,163.20
15%
924.48
7,087.68
Carpenter
1,152.00
M3
1.88
612.77
100.00
53.19
61,277.00
61,277.00
0.51064%
3,676.61
612.77
65,566.38
15%
9,834.96
75,401.34
Steelfixer
1,152.00
M3
2.50
460.80
100.00
40.00
46,080.00
46,080.00
0.38400%
2,764.80
460.80
49,305.60
15%
7,395.84
56,701.44
Mason
1,152.00
M3
7.50
153.60
100.00
13.33
15,360.00
15,360.00
0.12800%
921.60
153.60
16,435.20
15%
2,465.28
18,900.48
Labourer
1,152.00
M3
3.75
307.20
60.00
16.00
18,432.00
18,432.00
0.15360%
1,105.92
184.32
19,722.24
15%
2,958.34
22,680.58
0.00
0.00
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
166.95
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Concrete, type 1
0.00
M3
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.88
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
R.C.Solid Slabs, 100 mm thk on metal

Decking
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

content including SR. 159/m3
0.00
m3
171.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
11.03
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks (supported by metal decking by

owner)
0.00
Miscellaneous
Steelfixer
0.00
M3
7.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
4.83
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
R.C.Solid Slabs, 150 mm thk
18
m3
788
14,184

conten,
18.00
M3
508.98
9,161.63
152.25
131.52
0.00
0.00
11,529.03
0.09608%
691.78
115.30
12,336.11
15%
1,850.42
14,186.53
2,740.50
2,740.50
0.02284%
164.45
27.41
2,932.36
15%
439.85
3,372.21
2,367.40
2,362.50
KGS
1.41
3,331.13
3,331.13
0.02776%
199.87
33.31
3,564.31
15%
534.65
4,098.96
150.00
M2
20.00
3,000.00
3,000.00
0.02500%
180.00
30.00
3,210.00
15%
481.50
3,691.50
Miscellaneous
18.00
M3
5.00
90.00
90.00
0.00075%
5.40
0.90
96.30
15%
14.45
110.75
037511
476.03
MANDAYRATE
100.00
SUBTOTAL
95.00
R.C.Beams, 80cm depth
037510
AMOUNT S.R.
SUB-CON
1,137.15
Concrete, type 1, SR. 145/M3
037509
9.50
RATE
EQUIPMENT
Rebars (Cut & bent)
037508
UNIT
6,992
Concrete, type 1
037507
QTY
PRODU
MDAY
CTIVITY (Duration)
1.88
0.00
QTY
R.C.Beams, 20cm thk
UNIT
LABOUR
Carpenter
18.00
M3
1.75
10.29
100.00
57.17
1,029.00
1,029.00
0.00858%
61.78
10.30
1,101.08
15%
165.16
1,266.24
Steelfixer
18.00
M3
2.33
7.73
100.00
42.94
773.00
773.00
0.00644%
46.37
7.73
827.10
15%
124.07
951.17
Mason
18.00
M3
7.00
2.57
100.00
14.28
257.00
257.00
0.00214%
15.41
2.57
274.98
15%
41.25
316.23
Labourer
18.00
M3
3.50
5.14
60.00
17.13
308.40
308.40
0.00257%
18.50
3.08
329.98
15%
49.50
379.48

content
SR. 145/m3
65
m3
722
46,930
65.00
M3
455.64
29,616.41
152.25
131.50
0.00
0.00
38,163.61
0.31803%
2,289.82
381.64
40,835.07
15%
6,125.26
46,960.33
9,896.25
9,896.25
0.08247%
593.78
98.96
10,588.99
15%
1,588.35
12,177.34
8,547.20
9,145.50
KGS
1.41
12,895.16
12,895.16
0.10746%
773.71
128.95
13,797.82
15%
2,069.67
15,867.49
325.00
M2
20.00
6,500.00
6,500.00
0.05417%
390.02
65.00
6,955.02
15%
1,043.25
7,998.27
Miscellaneous
65.00
M3
5.00
325.00
325.00
0.00271%
19.51
3.25
347.76
15%
52.16
399.92
Carpenter
65.00
M3
1.75
37.14
100.00
57.14
3,714.00
3,714.00
0.03095%
222.84
37.14
3,973.98
15%
596.10
4,570.08
Steelfixer
65.00
M3
2.33
27.90
100.00
42.92
2,790.00
2,790.00
0.02325%
167.40
27.90
2,985.30
15%
447.80
3,433.10
Mason
65.00
M3
7.00
9.29
100.00
14.29
929.00
929.00
0.00774%
55.73
9.29
994.02
15%
149.10
1,143.12
Labourer
65.00
M3
3.50
18.57
60.00
17.14
1,114.20
1,114.20
0.00929%
66.89
11.15
1,192.24
15%
178.84
1,371.08
0.00
0.00
8:35 AM
10/16/2013
33/368
6,996.83
0.00
974,414.49
0.00
0.00
14,186.54
46,960.40
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
037512
037513
037514
037515
037516
037517
UNIT
RATE
AMOUNT S.R.
m3
#DIV/0!
#DIV/0!
QTY
UNIT
LABOUR
RATE
AMOUNT S.R.
#DIV/0!
0.00
166.95
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
#DIV/0!
0.00
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
AMOUNT S.R.

content
SR. 159/m3
0.00
M3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
0.00

content
SR. 159/m3
0.00
M3
166.95
0.00
15%
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
R.C.Solid Slabs Ramp, 350 mm thk
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
166.95
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00

content
SR. 159/m3
0.00
M3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
166.95
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00

content
SR. 159/m3
0.00
M3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
166.95
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00

content
SR. 159/m3
0.00
M3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Combined R.C.Solid Slabs, 120 mm thk

and Beams, 30cm thk
m3
Solid Slabs, 12cm thick
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type I, 350Kg/cm2 cement

content
SR. 145/m3
0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Suspended Beams, 30cm thick
037518
MATERIALS
TENDER
m3

content
SR. 145/m3
0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent), 133kg./m3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.88
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
Combined R.C.Solid Slabs, 120 mm thk,

Parapet 200mm thick and Beams, 30cm
thk
m3
m3
8:35 AM
10/16/2013
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
34/368
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
UNIT
RATE
AMOUNT S.R.
LABOUR
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
QTY
UNIT
RATE
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.

content
SR. 145/m3
0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
AMOUNT S.R.
Carpenter
0.00
M3
1.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m3

content
SR. 145/m3
0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.88
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Parapet Wall 20cm thick
037530
MATERIALS
TENDER
m3
0.00
0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Combined R.C.Columns and Beams
LS
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
Concrete, type 1
0.00
M3
196.88
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
RCC STIFFNER COLUMN
Carpenter
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
RCC CAPPING BEAMS
037531
Concrete, type 1
0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.58
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Combined R.C.Solid Slabs, 150 mm

thick and Beams, 30cm thk
m3
m3
#DIV/0!
#DIV/0!
0.00

content
SR. 145/m3
0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m3

content
SR. 145/m3
0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.88
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Lm
10.00
0.00
100.00
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Lm
Elastomeric Bearing Pads
037532
#DIV/0!
Combined R.C.Solid Slabs, 120 mm

thick and Beams, 30cm thk
m3
m3
#DIV/0!
#DIV/0!
100.00
0.00
#DIV/0!
0.00

content
SR. 145/m3
0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
35/368
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
Miscellaneous
QTY
UNIT
RATE
AMOUNT S.R.
0.00
M3
5.00
0.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
AMOUNT S.R.
Carpenter
0.00
M3
1.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m3

content
SR. 145/m3
0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.88
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Lm
10.00
0.00
100.00
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Lm
Elastomeric Bearing Pads
037547
LABOUR
R.C. Solid Slabs including drop beams,

300 mm thick
m3
#DIV/0!
#DIV/0!
For Solid Slab

SR.
169/m3
100.00
0.00
#DIV/0!
0.00
171.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
2.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
9.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
4.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
For Beams & Drop Beams
038100
038150
038200
038225

SR.
169/m3
0.00
M3
0.00
Formworks
0.00
Miscellaneous
0.00
180.83
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M2
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
R.C. Hordi Slab, 27cm thk
R.C. Hordi Slab, 300mm thick
m2
m2
#DIV/0!
#REF!
#DIV/0!
#REF!
#DIV/0!
0.00
#REF!
#DIV/0!
0.00000%
0.00
0.00
0.00
0.00
15%
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

SR.
163/m3
0.00
M3
171.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent), 183Kg/m3 (24kg/m2)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Hordi Block size: 380/420 x 200 x 240mm
0.00
M2
30.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
m2
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
m2
6.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
m2
10.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
m2
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
R.C. Hordi Slab, 32cm thk
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
152.25
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Concrete, type 1
0.00
M3
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Hordi Block size: 400 x 200 x 250mm
0.00
M2
19.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.60
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.13
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
3.20
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.20
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

content.
SR. 155/m3
0.00
M3
162.75
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
30.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
8:35 AM
10/16/2013
m2
4.25
0.00
100.00
#DIV/0!
0.00
36/368
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
038250
038400
MATERIALS
TENDER
UNIT
UNIT
Steelfixer
m2
Mason
m2
8.50
0.00
Labourer
m2
8.50
0.00
m2
#DIV/0!
AMOUNT S.R.
038750
RATE
AMOUNT S.R.
#DIV/0!
0.00
MANDAYRATE
100.00
EQUIPMENT
SUB-CON
AMOUNT
S.R.
SUBTOTAL
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
RATE / UNIT
AMOUNT
S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
QTY
UNIT
0.00
RATE
QTY
UNIT
RATE
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

SR.
163/m3
0.00
M3
171.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
30.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
m2
4.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
m2
5.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
m2
8.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
m2
8.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
R.C. Rib Slab, 400mm thick
10058
m2
191
1,921,078
95.56
961,190.57
59.99
603,375.40
0.00
0.00
1,564,565.97
13.03805%
93,873.96
15,645.66
1,674,085.59
15%
251,112.84
1,925,198.43
1,629.40
M3
152.25
248,076.15
248,076.15
2.06730%
14,884.56
2,480.76
265,441.47
15%
39,816.22
305,257.69
321,643.56
KGS
1.41
453,517.42
453,517.42
3.77931%
27,211.03
4,535.17
485,263.62
15%
72,789.54
558,053.16
Polyesterene size: 340 x 200 x 400mm
4,023.20
M2
25.00
100,580.00
100,580.00
0.83817%
6,034.82
1,005.80
107,620.62
15%
16,143.09
123,763.71
10,058.00
M2
15.00
150,870.00
150,870.00
1.25725%
9,052.20
1,508.70
161,430.90
15%
24,214.64
185,645.54
Miscellaneous
1,629.40
M3
5.00
8,147.00
8,147.00
0.06789%
488.81
81.47
8,717.28
15%
1,307.59
10,024.87
038700
UNIT
#DIV/0!

content.
SR. 145/m3
038600
QTY
PRODU
MDAY
CTIVITY (Duration)
5.67
0.00
QTY
RATE
LABOUR
Carpenter
10,058
m2
4.25
2,366.59
100.00
23.53
236,659.00
236,659.00
1.97216%
14,199.55
2,366.59
253,225.14
15%
37,983.77
291,208.91
Steelfixer
10,058
m2
5.67
1,773.90
100.00
17.64
177,390.00
177,390.00
1.47825%
10,643.40
1,773.90
189,807.30
15%
28,471.10
218,278.40
Mason
10,058
m2
8.50
1,183.29
100.00
11.76
118,329.00
118,329.00
0.98608%
7,099.78
1,183.30
126,612.08
15%
18,991.81
145,603.89
Labourer
10,058
m2
8.50
1,183.29
60.00
7.06
70,997.40
70,997.40
0.59165%
4,259.88
709.98
75,967.26
15%
11,395.09
87,362.35
0.00
0.00
0.00
0.00
R.C. Waffle Slab, 50cm thk
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
M3
169.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

(26.5kg/m2)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steel Waffle Type formwork, size: 600mm

wide x 500mm thick x length
0.00
Lm
55.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M2
10.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M2
3.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M2
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
7.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
M3
169.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent), 122 Kg/m3 (30kg/m2)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Waffle 1000 x 1000 x 500mm thick ( SR.

250 / piece) 6 times to use
0.00
Pcs
41.67
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M2
2.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M2
4.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M2
5.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
8.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
8.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
M3
169.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steel Waffle Type formwork, size: 600mm

wide x 400mm thick x length
0.00
Lm
55.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M2
10.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M2
3.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M2
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
7.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
37/368
0.00
1,925,198.52
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
038800
038950
MATERIALS
TENDER
UNIT
#DIV/0!
AMOUNT S.R.
QTY
UNIT
#DIV/0!
RATE
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
#DIV/0!
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
M3
162.75
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Waffle 1000 x 1000 x 500mm thick ( SR.

250 / piece) 6 times to use
0.00
Pcs
41.67
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M2
2.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
R.C. Waffle Slab, 700mm thk
m2
RATE
LABOUR
0.00
Carpenter
0.00
M2
4.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M2
5.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
8.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
8.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
R.C. to Footings, G. Beams, Roof

beams, wall, columns, solid slab, hordi
slab & staircase.
m3
To Footings
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
160.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
4.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
9.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Grade Beams, 20cm thick
0.00
M3
160.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m3

content
SR. 145/m3
0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
R.C. Roof Beams, 80 x 32cm thick
m3

0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
R.C. Beams, 20cm wide
m3

0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
R.C. Staircase
m3
0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent), 145KG/M3
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.13
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
4.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.25
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Solid Suspended Slab, 20cm thick
m3
0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
8:35 AM
10/16/2013
0.00
m3
0.00
0.00
M3
1.75
0.00
100.00
#DIV/0!
0.00
38/368
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
RATE
AMOUNT S.R.
QTY
UNIT
RATE
PRODU
MDAY
CTIVITY (Duration)
2.33
0.00
QTY
UNIT
Steelfixer
0.00
M3
Mason
0.00
M3
7.00
0.00
Labourer
0.00
M3
3.50
0.00
UNIT
LABOUR
AMOUNT S.R.
MANDAYRATE
100.00
EQUIPMENT
SUB-CON
AMOUNT
S.R.
SUBTOTAL
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
RATE / UNIT
AMOUNT
S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
QTY
UNIT
RATE
QTY
UNIT
RATE
AMOUNT S.R.
AMOUNT S.R.
m3
0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m3
0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m2
Concrete, type 1
0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Hordi Block size: 400 x 200 x 250mm
0.00
M2
19.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.60
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.13
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
3.20
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.20
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
039
PRECAST CONCRETE
0.00
0.00
039100
Precast Foundation
0.00
0.00
039250
Precast Column Neck
0.00
0.00
039300
Precast Tie Beams
0.00
0.00
039350
Precast Column Neck
0.00
0.00
039400
Precast Walls
0.00
0.00
039401
Precast Walls
Nrs
#DIV/0!
#DIV/0!
150mm thick x 2.70m high minaret precast

wall panel, 25m2
039402
Precast Walls
0.00
Nrs
#DIV/0!
#DIV/0!
150mm thick x 4.05m high minaret precast

wall panel, 25m2
039403
Precast Walls
0.00
Nrs
#DIV/0!
Precast Walls
0.00
Nrs
#DIV/0!
Precast Walls
0.00
Nrs
#DIV/0!
GRC Precast Walls including paint

finish.
0.00
Nrs
#DIV/0!
Nrs
#DIV/0!
Wall section @ 17.25m level, 300 mm thick
039406
Nrs
#DIV/0!
Wall section @ 25.110m level, 300 mm thick
039405
Nrs
#DIV/0!
Wall section @ 33.00m level, 200mm thick
039404
Nrs
#DIV/0!
#DIV/0!
0.00
#DIV/0!
Nrs
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
13,294.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
34,710.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
23,321.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
31,483.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
38,480.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
750.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1-coat of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
11.04
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
GRC size 1.20 x 1.20 x 0.05m thk
Nrs
#DIV/0!
Paintor
0.00
M2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
75.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
039450
Precast Arches & Staircase & Domes
039451
Precast Dome
Nrs
#DIV/0!
#DIV/0!
0.00
Top of minaret, Dome
039500
Precast Beams
039501
Precast concrete trellis including

supports and beams
Nrs
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Nrs
0.00
0.00
Precast Trilles size: 100 x 300 x 5500mm
Nrs
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
4,827.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
531.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
RCC Beams & Supports

Concrete, type 1
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.58
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.88
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
39/368
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
UNIT
Mason
0.00
M3
Labourer
0.00
M3
Precast Slabs
039600
Precast Splash Block
UNIT
no.
RATE
#DIV/0!
AMOUNT S.R.
QTY
UNIT
#DIV/0!
RATE
LABOUR
QTY
039550
039700
MATERIALS
TENDER
AMOUNT S.R.
#DIV/0!
0.00
Size: 350 x 400mm
0.00
NOS
390.00
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
PRODU
MDAY
CTIVITY (Duration)
7.50
0.00
3.75
0.00
MANDAYRATE
100.00
60.00
EQUIPMENT
SUB-CON
AMOUNT
S.R.
SUBTOTAL
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
RATE / UNIT
AMOUNT
S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
QTY
UNIT
RATE
QTY
UNIT
RATE
AMOUNT S.R.
0.00
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
NOS
4.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
NOS
4.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Item
Precast Railings
#DIV/0!
#DIV/0!
Precast concrete as detailed on Section

6/Drg. No. Q-A-306
Lm
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
382.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
04
MASONRY WORKS
0.00
0.00
042
Unit Masonry
0.00
0.00
0.00
0.00
042100
042101
042102
042200
Red Bricks, 200mm thk including lintel

beams, bond beams, sills & jambs.
m2
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Red Brick Wall, 20 x 20 x 40cm
0.00
M2
23.38
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
198.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
16.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type 1
0.00
M3
169.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks @ 2-sides
0.00
M2
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00

m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
22.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
198.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
16.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type 1
0.00
M3
169.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks @ 2-sides
0.00
M2
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00

m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
20.63
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
198.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
16.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type 1
0.00
M3
169.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks @ 2-sides
0.00
M2
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
CHB Masonry, 200mm thk
3849
m2
41
157,809
21.11
81,254.23
15.13
11.85
0.00
0.00
126,871.83
1.05727%
7,612.34
1,268.72
135,752.89
15%
20,362.93
156,115.82
58,235.37
58,235.37
0.48529%
3,494.09
582.35
62,311.81
15%
9,346.77
71,658.58
45,617.60
3,849.00
M2
7,917.69
KGS
1.41
11,163.94
11,163.94
0.09303%
669.82
111.64
11,945.40
15%
1,791.81
13,737.21
76.98
M3
154.00
11,854.92
11,854.92
0.09879%
711.29
118.55
12,684.76
15%
1,902.71
14,587.47
Sand-Cement Mortar
042201
#DIV/0!
Mason
3,849.00
M2
13.50
285.11
100.00
7.41
28,511.00
28,511.00
0.23759%
1,710.65
285.11
30,506.76
15%
4,576.01
35,082.77
Labour
3,849.00
M2
13.50
285.11
60.00
4.44
17,106.60
17,106.60
0.14256%
1,026.43
171.07
18,304.10
15%
2,745.62
21,049.72
0.00
0.00
CHB Masonry, 200mm thk including

lintel beams, bond beams, columns,
sills & jambs.
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
8:35 AM
10/16/2013
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
40/368
0.00
0.00
0.00
0.00
0.00
156,115.75
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
Labour
m
0.00
UNIT
RATE
AMOUNT
S.R.
QTY
UNIT
RATE
AMOUNT S.R.
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
AMOUNT S.R.
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1.58
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks @ 2-sides
0.00
M2
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
948
m2
38
36,024
19.65
18,628.66
14.44
11.03
0.00
0.00
29,089.46
0.24241%
1,745.35
290.89
31,125.70
15%
4,668.86
35,794.56
13,689.12
13,689.12
0.11408%
821.38
136.90
14,647.40
15%
2,197.11
16,844.51
10,460.80
948.00
M2
1,950.11
KGS
1.41
2,749.66
2,749.66
0.02291%
164.95
27.49
2,942.10
15%
441.32
3,383.42
14.22
M3
154.00
2,189.88
2,189.88
0.01825%
131.40
21.90
2,343.18
15%
351.48
2,694.66
Mason
948.00
M2
14.50
65.38
100.00
6.90
6,538.00
6,538.00
0.05448%
392.26
65.38
6,995.64
15%
1,049.35
8,044.99
Labour
948.00
M2
14.50
65.38
60.00
4.14
3,922.80
3,922.80
0.03269%
235.37
39.23
4,197.40
15%
629.61
4,827.01
0.00
0.00

sills & jambs.
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M2
15.81
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
M2
18.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
M2
18.33
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.58
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks @ 2-sides
0.00
M2
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
387
m2
34
13,158
17.50
6,772.69
13.06
10.00
0.00
0.00
10,643.09
0.08869%
638.57
106.43
11,388.09
15%
1,708.21
13,096.30
5,054.22
5,054.22
0.04212%
303.26
50.54
5,408.02
15%
811.20
6,219.22
1,381.18
3,870.40
387.00
M2
796.09
KGS
1.41
1,122.49
1,122.49
0.00935%
67.32
11.22
1,201.03
15%
180.15
3.87
M3
154.00
595.98
595.98
0.00497%
35.78
5.96
637.72
15%
95.66
733.38
Sand-Cement Mortar
Mason
387.00
M2
16.00
24.19
100.00
6.25
2,419.00
2,419.00
0.02016%
145.15
24.19
2,588.34
15%
388.25
2,976.59
Labour
387.00
M2
16.00
24.19
60.00
3.75
1,451.40
1,451.40
0.01210%
87.12
14.52
1,553.04
15%
232.96
1,786.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
12.38
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
M2
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
198.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
18.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
18.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00

sills & jambs.
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
15.13
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.58
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks @ 2-sides
0.00
M2
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type 1
042260
#DIV/0!
QTY
DIRECT COST
152.25
Concrete, type 1
042250
AMOUNT
S.R.
Tools &
consumables
M3
042222
RATE / UNIT
SITE OH &
TEMP. FACIL
KGS
Sand-Cement Mortar
042221
M2
MANDAYRATE
60.00
WEIGHT %
0.00
042220
0.00
PRODU
MDAY
CTIVITY (Duration)
16.67
0.00
SUBTOTAL
0.00
042211
UNIT
SUB-CON
Rebars (Cut & bent)
Concrete, type 1
042210
QTY
EQUIPMENT
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
CHB Insul Masonry, 200mm thk
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
33.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Concrete Hollow Block Insulated type
0.00
M2
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
198.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
14.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
14.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
CHB Insul Masonry, 250mm thk
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
34.38
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Concrete Hollow Block Insulated type
0.00
M2
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
16.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
41/368
35,794.59
0.00
13,096.37
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
042300
042301
MATERIALS
TENDER
UNIT
m2
Reinforced Masonry, 20cm thk
Lm
CHB Masonry as columns, 2.285m
RATE
#DIV/0!
AMOUNT S.R.
QTY
UNIT
#REF!
#DIV/0!
GRC wall panel 100mm thk x 1000mm

high
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
#REF!
#DIV/0!
0.00
0.00
Lm
398.00
0.00
AMOUNT
S.R.
QTY
UNIT
RATE
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
AMOUNT S.R.
#REF!
#DIV/0!
WEIGHT %
#DIV/0!
1,500.00
1,500.00
1,500.00
0.00
1.00
Day
#DIV/0!
4,800.00
SITE OH &
TEMP. FACIL
Tools &
consumables
0.00000%
0.00
0.00
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15%
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
CHB, 20cm thk as column panel
m2
0.00
M2
16.50
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m2
0.00
M2
12.38
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M2
0.00
KGS
1.54
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Vertical Rebars, 10mm dia.
0.00
KGS
1.54
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar & filler
0.00
M3
165.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
96.00
Mason to FIX GRC PANELS
042320
SUB-CON
Lm
50.00
4,800.00
Mason to install CHB
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
16.67
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Combined CHB Masonry,

200+50+100mm thk
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
16.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete Hollow Block, 200mm thick
0.00
M2
0.00
Sand-Cement Mortar
0.00
#DIV/0!
0.00
Mason
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
16.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.38
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Rockwall Insulation, 50mm thick

50mm thick Insulation, 35kg/m3
0.00
M2
14.30
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Galvanized steel wall Ties
0.00
NOS
1.10
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
Labour
0423201

200+50+100mm thk
m2
#DIV/0!
#DIV/0!
M2
60.00
0.00
60.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
16.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
0.00
Sand-Cement Mortar
0.00
#DIV/0!
0.00
0.00
Mason
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
16.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.38
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00

0.00
M2
14.30
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
NOS
1.10
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
Labour
042325

150+50+100mm thk
57
m2
90
5,130
60.00
0.00
60.00
#DIV/0!
3,136.87
4,147.47
0.03456%
248.83
41.47
4,437.77
15%
665.67
5,103.44
12.38
705.66
705.66
0.00588%
42.34
7.06
755.06
15%
113.26
868.32
KGS
1.54
180.57
180.57
0.00150%
10.80
1.80
193.17
15%
28.98
222.15
M3
165.00
94.05
94.05
0.00078%
5.62
0.94
100.61
15%
15.09
115.70
350.75
57.00
M2
117.25
0.57
17.73
0.00
55.03
Sand-Cement Mortar
M2
1,010.60
Mason
57.00
M2
20.00
2.85
100.00
5.00
285.00
285.00
0.00238%
17.14
2.86
305.00
15%
45.75
Labour
57.00
M2
20.00
2.85
60.00
3.00
171.00
171.00
0.00143%
10.30
1.72
183.02
15%
27.45
210.47
57.00
M2
117.25
0.86
Sand-Cement Mortar
14.44
823.08
823.08
0.00686%
49.39
8.23
880.70
15%
132.11
1,012.81
KGS
1.54
180.57
180.57
0.00150%
10.80
1.80
193.17
15%
28.98
222.15
M3
165.00
141.90
141.90
0.00118%
8.50
1.42
151.82
15%
22.77
174.59
Mason
57.00
M2
18.33
3.11
100.00
5.46
311.00
311.00
0.00259%
18.65
3.11
332.76
15%
49.91
382.67
Labour
57.00
M2
18.33
3.11
60.00
3.27
186.60
186.60
0.00156%
11.23
1.87
199.70
15%
29.96
229.66
5,103.52

57.00
M2
14.30
815.10
815.10
0.00679%
48.89
8.15
872.14
15%
130.82
1,002.96
178.13
NOS
1.10
195.94
195.94
0.00163%
11.74
1.96
209.64
15%
31.45
241.09
57.00
0.00048%
3.46
0.58
61.04
15%
9.16
70.20
0.00
0.00
57.00
Labour
042330

100+50+100mm thk
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
M2
60.00
0.95
60.00
1.00
#DIV/0!
57.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.38
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.38
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00

0.00
M2
14.30
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
NOS
1.10
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
8:35 AM
10/16/2013
0.00
M2
60.00
0.00
60.00
#DIV/0!
0.00
42/368
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
042350
042400
042410
042500
Masonry Panels
Offwhite Lime Block, 200mm thk
UNIT
m2
m2
RATE
#DIV/0!
AMOUNT S.R.
RATE
#REF!
#DIV/0!
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
#REF!
#DIV/0!
0.00
27.50
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
AMOUNT S.R.
#REF!
#DIV/0!
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
0.00000%
0.00
0.00
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15%
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
M2
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
15.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Lime Block, 150mm thk
Solid Blockwalls, 100mm thk including

sills & jambs.
m2
m2
#DIV/0!
#REF!
#DIV/0!
#REF!
#DIV/0!
0.00
#REF!
#DIV/0!
0.00000%
0.00
0.00
0.00
0.00
15%
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Precast Solid Block
0.00
M2
17.88
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.58
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks @ 2-sides
0.00
M2
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00

sills & jambs.
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M2
22.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
M2
18.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
M2
18.33
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.58
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks @ 2-sides
0.00
M2
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type 1
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00

sills & jambs.
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Precast Solid Block
0.00
M2
28.88
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
16.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.58
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks @ 2-sides
0.00
M2
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type 1
042530
UNIT
Precast Solid Block
042520
QTY
LABOUR
Concrete Lime Block (Offwhite color)
Concrete, type 1
042510
MATERIALS
TENDER
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00

sills & jambs.
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Precast Solid Block
0.00
M2
42.63
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
16.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.58
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks @ 2-sides
0.00
M2
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type 1
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
43/368
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
042900
Adobe Masonry
0.00
0.00
044
Stone Pavers
0.00
0.00
044100
Rough Stone
0.00
0.00
044200
Cut Stone
0.00
0.00
044550
Marble
0.00
0.00
044600
Limestone
0.00
0.00
044650
Granite
0.00
0.00
044700
Sand stone
0.00
0.00
045
Masonry Restoration , Cleaning And

Refractors
0.00
0.00
045650
Fire Brick
0.00
0.00
05
METAL WORKS
0.00
0.00
050
Metal Fastening
0.00
0.00
050500
Metal Fastening
0.00
0.00
050501
Pre-finished exposed sheeting; to

ceiling
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Using painted 0.50mm thick Hi-rib Panel

0.00
fix on painted steel purlins & columns.
m2
215.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
051
STRUCTURAL METAL Framing
0.00
0.00
051200
Structural Steel
0.00
0.00
052
METAL JOISTS
0.00
0.00
052100
Steel Joists
0.00
0.00
053
METAL DECKING
0.00
0.00
053100
Steel Deck
0.00
0.00
055
METAL FABRICATIONS
0.00
0.00
055100
Metal Stairs
0.00
0.00
055101
Spiral Staircase to Minaret
Nrs
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
Spiral galv. Steel staircase to minaret
055102
055151
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
14,000.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.58
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Spiral Staircase to shops areas
Nrs
#DIV/0!
#DIV/0!
0.00
Nrs
#DIV/0!
0.00
32,000.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Erector
0.00
Nrs
0.05
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
Nrs
0.05
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Ladders
Steel Ladder Rungs
Lm
#DIV/0!
#DIV/0!
0.00
Steel Ladder Rungs
055200
0.00
Concrete in fill, type I
Fabricate supply and install spiral staircase

in shops complete with all supports, treads,
risers, balustrade and paint.
055150
Nrs
#DIV/0!
Ballustrade Railings, complete
Item
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Lm
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
275.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
To Staircase, ST1,ST2,ST3 & ST4.

10cm Dia. X 90cm high Galv. Steel
Straight Handrails
LM
325.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Galv. Steel handrails wall mounted
LM
275.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
To entrance Corridor @ G05, G018,

G403, G08, G16 & G20.
055201
10cm Dia. X 90cm high Galv. Steel

Straight Handrails
LM
325.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Galv. Steel handrails wall mounted
LM
275.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Aluminum Handrails to Staircase
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
Aluminum Handrails to staircase at

penthouse level.
055203
Aluminum Handrails to Mezzanine
0.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
100 x 50 mm aluminium handrail with 12

mm safety glass in shop at mezzanine
with post all complete as per detail
2/A43.
055204
Aluminum Handrails to Penthouse

Living Room
0.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
Propietary Powder Coated Aluminum

Handrails
8:35 AM
10/16/2013
0.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
100 x 50 mm aluminium handrail with

curved polycarbonate panel for the
penthouse living room; all complete as
per detail 1/A43.
055205
0.00
44/368
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
400.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
550.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
650.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
Propreitary 80 x 40 mm polyester
powder coated aluminium handrail with
3 x 3 balusters; polyster powder coated
aluminium shoe plugged and screwed
to structure, with powder coated
aluminium reveal; all complete as per
detail b/A26.
055206
Steel Railing Powder Coated Handrails

(floor mounted)
#DIV/0!
#DIV/0!
using 50mm dia. steel pipe railing with

powder coated finish, 900mm overall
height
055207
Steel Railing Powder Coated Handrails

(Top Wall mounted)
0.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
330.00
0.00
#DIV/0!
0.00
0.00
4.00
0.00
100.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00

powder coated finish, 200mm high
055208
Steel Railing Handrails (floor mounted)

with primer & 2-coats of paint finish.
055209
#DIV/0!
#DIV/0!
0.00
#DIV/0!
Stainless Steel Handrails to Parapet

walls
0.00
#DIV/0!
0.00
70.00
0.00
#DIV/0!
0.00
125.00
0.00
#DIV/0!
0.00
650.00
0.00
0.00
0.00
4.00
4.00
0.00
0.00
100.00
100.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
UNIT
RATE
AMOUNT S.R.
AMOUNT S.R.
0.00
600.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
300.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
3.00
0.00
120.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Stainless Steel Handrails to staircase

(wall mounted)
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
400.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Installer
0.00
4.00
0.00
120.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
4.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Stainless Steel Handrails, 950mm high

to staircase (floorl mounted)
Lm
#DIV/0!
#DIV/0!
0.00
Lm
#DIV/0!
0.00
1,000.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Installer
0.00
Lm
3.00
0.00
120.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
Lm
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Stainless Steel Handrails with 10mm thk

single clear tempered glass, 950mm
high to staircase (floorl mounted)
Lm
#DIV/0!
#DIV/0!
0.00
Lm
#DIV/0!
0.00
890.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Installer
0.00
Lm
2.00
0.00
120.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
Lm
2.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Aluminum Cat Ladder
No.
#DIV/0!
#DIV/0!
Aluminum Cat Ladder
0.00
Nos.
#DIV/0!
Aluminum Cat Ladder
8:35 AM
10/16/2013
0.00
Nos.
#DIV/0!
No.
#DIV/0!
Supply and install aluminium cat ladder

3600 mm high as per detail 13/A43.
055252
Tools &
consumables
QTY
#DIV/0!

055251
SITE OH &
TEMP. FACIL
0.00
Using S/S dia. 50.80mm x 2.00mm thick

(T304) on top rail & vertical post in
mirror polished finish, 10mm thk single
clear tempered glass, supported by
4mm thk base plate & cover s/st flange
cover complete with accessories.
055250
0.00
WEIGHT %
Labour

(T304) on top rail, one at mid-rail in
polished finish, supported by mild stell
painted screwed & cover bu sst flange
cover complete with accessories.
055213
#DIV/0!
SUBTOTAL
Installer

(T304) complete with accessories.
055212
#DIV/0!
Stainless steel handrail 550 mm high

fixed to parapet as per section 5/A23.
Using dia. 70mm, see Q&A#14
055211
#DIV/0!

painted finish
055210
AMOUNT
S.R.
0.00

painted finish, 900mm overall height
Steel Railing Handrails (sidewall

mounted) with primer & 2-coats of paint
finish.
RATE
SUB-CON
#DIV/0!
45/368
Nos.
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,110.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,110.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT

055253
Steel Ladder
Nos.
#DIV/0!
Steel Ladder
Nos.
#DIV/0!
Steel Ladder
#DIV/0!
055256
Steel Ladder
#DIV/0!
05525
Satinless Steel Steps to U.G. Tank
#DIV/0!
Stainless steel tubular rungs anchored

to walls, as per detail 12/A43.
05525
0.00
055291
70.00
0.00
#DIV/0!
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
1,150.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
671.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
385.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
275.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Nos.
Nos.
Nos.
Nos.
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,199.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
10.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
0.00
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Galvanized Steel Steps to U.G. Tank
Nos.
#DIV/0!
#DIV/0!
0.00
Nos.
#DIV/0!
0.00
45.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
0.00
10.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
0.00
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Steel Pipe Bollards, 100mm dia.
Nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Supply and install Painted Steel Pipe

Bollard Protection 1100mm clear high
0.00
Nos.
250.00
0.00
Excavation, Back fill & concrete

foorings
0.00
nos.
100.00
0.00
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Nos.
2.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
Nos.
7.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
Nos.
7.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Steel Pipe Bollards, 150mm dia.
Nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Supply and install Painted Steel Pipe

Bollard Protection 1100mm clear high
0.00
Nos.
300.00
0.00
Excavation, Back fill & concrete

foorings
0.00
nos.
100.00
0.00
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Nos.
2.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
Nos.
7.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
Nos.
7.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
055300
Grating & Floor Plates
055301
Steel Chequered Plates
m2
#DIV/0!
#DIV/0!
Steel chequered plate at transformer

and electrical rooms.
055310
0.00
MARKUP
Mason
Galvanized steel tubular rungs

anchored to walls, as per detail 12/A43.
055290
Nos.
#DIV/0!
DRY COST
Nos.
#DIV/0!
#DIV/0!
INDIRECT
COST
0.00
0.00
Nos.
DIRECT COST
AMOUNT S.R.
#DIV/0!
Supply and install steel ladder 5.45m

high
Tools &
consumables
AMOUNT S.R.
0.00
Nos.
SITE OH &
TEMP. FACIL
RATE
#DIV/0!

high
WEIGHT %
UNIT
0.00
Nos.
SUBTOTAL
QTY
0.00

high
055255
AMOUNT
S.R.
#DIV/0!

high
055254
RATE
SUB-CON
0.00
m2
#DIV/0!
0.00
140.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Fabricator
0.00
m2
4.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
m2
4.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Ablution Grating Cover
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
20cm wide steel grating cover
0.00
Lm
135.00
0.00
0.00
Lm
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Angle plates, 5cm x 5cm
0.00
Lm
10.00
0.00
0.00
Lm
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
055311
Ablution Grating Cover
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
30cm wide steel grating cover
0.00
Lm
150.00
0.00
0.00
Lm
4.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Angle plates, 5cm x 5cm
0.00
Lm
10.00
0.00
0.00
Lm
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
055312
Grating Cover to Sump Pit
Nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
Grating for sump pit size 2000 x 2000 mm

at pump room.
055313
Grating Cover to Sump Pit
0.00
No.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
Grating for sump pit size 1000 x 1000 mm

at pump room.
055314
Grating Cover to Basement
0.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Grating to Flatforms
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
Steel grating platform to shafts.
8:35 AM
10/16/2013
No.
0.00
500 mm wide steel grating at basement.
055315
Nos.
46/368
m2
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
3,300.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,900.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
285.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
330.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
055500
Metal Specialties
055501
Grab Rails
MATERIALS
TENDER
UNIT
Nrs
RATE
#DIV/0!
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
Checkered Plate Landing
AMOUNT
S.R.
QTY
0.00
item
#DIV/0!
Roof Hatch
m2
Nrs
#DIV/0!
#DIV/0!
0.00
Metal Roof Hatch, 700 x 700mm
055521
Roof Hatch
Nrs
#DIV/0!
Checkered plate landing on steel angle,

Dia. 1.40m
055520
UNIT
#DIV/0!
Metal Grab Rails
055510
RATE
SUB-CON
Nrs
#DIV/0!
#DIV/0!
Aluminium access cover to water tank

opening 800 x 800 mm as per detail
9/A42.
0.00
Nrs
#DIV/0!
0.00
3,350.00
0.00
#DIV/0!
Nrs
0.00
Mason
0.00
Nrs
3.00
0.00
100.00
#DIV/0!
0.00
Labour
0.00
Nrs
3.00
0.00
60.00
#DIV/0!
0.00
RATE
SUBTOTAL
AMOUNT S.R.
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
150.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
700.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,350.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
057
ORNAMENTAL METAL
0.00
0.00
057250
Ornamental Metal
0.00
0.00
057251
Bronze plated Crescent
Nrs
#DIV/0!
#DIV/0!
0.00
Bronze plated Crescent, 1,500mm high
Nrs
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
3,000.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
06
WOOD AND PLASTICS
0.00
0.00
061
WOOD AND PLASTICS
0.00
0.00
061100
WOOD AND PLASTICS
0.00
0.00
07
THERMAL AND MOISTURE

PROTECTION
0.00
0.00
071
WATERPROOFING AND
DAMPPROOFING
0.00
0.00
071100
Sheet Waterproofing
0.00
0.00
071101
Waterproofing Membrane to Driveways

& Footpath
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
One coat ASTM D41 Primer
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
M2
1.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
One layer of 4mm thk APP modified

membrane, polyflame DWI 4170 in lieu of
SBS torch
0.00
M2
18.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
3mm thick Protection bitumen impregnated

like Protectobit from Dermabit brand or
Bitumat brand
0.00
M2
13.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
Subcontractor - BMC
071102
071103
071104
071105
Waterproofing Membrane to Under

Footing & Grade Beams
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
0.90
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Bitumat brand. One (1) layer membrane
0.00
m2
11.33
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Application of Primer
0.00
m2
45.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Installation of Waterproofing Membrane
0.00
m2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Waterproofing Membrane to Under

Footing & Grade Beams
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
0.90
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Bitumat brand. One (1) layer membrane
0.00
m2
12.67
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
45.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
H2Oproofing to kit & toilet area
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
0.90
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Bitumat brand. One (1) -layer membrane
0.00
m2
12.67
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
45.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
H2Oproofing to kit & toilet area
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
0.90
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Bitumat brand. Two (2) -layers
membrane
0.00
m2
12.67
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
35.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
47/368
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
115,514.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
071106
071108
H2Oproofing to Basement
MATERIALS
TENDER
3384
UNIT
RATE
AMOUNT S.R.
m2
34
115,056
QTY
UNIT
LABOUR
RATE
AMOUNT S.R.
19.36
65,514.24
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
8.38
28,361.40
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
0.00
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
93,875.64
0.78230%
5,632.56
938.76
100,446.96
15%
15,067.04
115,514.00
115,514.00
AMOUNT S.R.
3,045.60
0.02538%
182.74
30.46
3,258.80
15%
488.82
3,747.62

Bitumat brand. Two (2) -layers
membrane
6,768.00
m2
9.23
62,468.64
62,468.64
0.52057%
3,748.10
624.68
66,841.42
15%
10,026.21
76,867.63
3,384.00
m2
35.00
96.69
60.00
1.71
5,801.40
5,801.40
0.04835%
348.12
58.02
6,207.54
15%
931.13
7,138.67
3,384.00
m2
15.00
225.60
100.00
6.67
22,560.00
22,560.00
0.18800%
1,353.60
225.60
24,139.20
15%
3,620.88
27,760.08
Item
H2Oproofing to Planter Boxes
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
M2
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
34.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00

(Horizontal Surfaces)
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
M2
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
30.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

(Vertical Surfaces)
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
M2
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
33.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Sub-con by BMC
m2
H2Oproofing Works
#DIV/0!
#DIV/0!
4mm thk APP modified membrane, 2layers
#DIV/0!
0.00
0.00
m2
11.55
0.00
0.00
m2
0.86
0.00
#DIV/0!
0.00
Installer
2-coats of Bituminous Asphalt primer
0.00
Applicator
0.00
Sand-cement screed, 30mm thick
m2
4.95
m2
m2
32.00
60.00
0.00
0.00
100.00
60.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
30.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
30.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Waterproofing to Raft Foundation

(Horizontal surfaces)
m2
#DIV/0!
#DIV/0!
Using Bituthene 1000 XHC from Bitumat,

elastomeric H2Oing membrane composed
of rubberized bitumen compound
laminated with high density polyethelene &
reinforced mat, 1.50mm thick
#DIV/0!
0.00
0.00
m2
17.00
0.00
0.00
m2
0.86
0.00
1-coat of Bituminous Asphalt primer
0.00
Applicator
Waterproofing to Retaining walls

(Vertical surfaces)
m2
#DIV/0!
#DIV/0!
Using Bituthene 1000 XHC from Bitumat,

elastomeric H2Oing membrane composed
of rubberized bitumen compound
laminated with high density polyethelene &
reinforced mat, 1.50mm thick
#DIV/0!
0.00
0.00
m2
17.00
0.00
PVC strips
0.00
m2
1.00
0.00
1-coat of Bituminous Asphalt primer
0.00
m2
0.86
0.00
Installer
Bentonite Waterproofing
071450
Cementitious Waterproofing to Under

ground water tank
118
m2
42
4,956
0.00
0.00
m2
m2
20.00
60.00
0.00
0.00
100.00
60.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
16.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
80.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Applicator
071300
#DIV/0!
0.00
Installer
071500
DRY COST
3,045.60
Single layer anti-root waterproofing

membrane, 3mm thick, double reinforced
with 50 gms/m2 of fiberglass &
250gms/m2 of a special anti-root nonwoven poyester toch applied, fully bonded
to the primed surface.
071113
INDIRECT
COST
0.90
Sub-con by BMC
071112
DIRECT COST
m2
Single layer anti-root waterproofing

membrane, 3mm thick, double reinforced
with 50 gms/m2 of fiberglass &
250gms/m2 of a special anti-root nonwoven poyester toch applied, fully bonded
to the primed surface.
071111
Tools &
consumables
3,384.00
Installer
071110
SITE OH &
TEMP. FACIL
071109
WEIGHT %
m2
60.00
0.00
60.00
#DIV/0!
0.00
0.00
34.00
4,012.00
4,012.00
0.03343%
240.70
40.12
4,292.82
15%
643.92
4,936.74
21.00
2,478.00
2,478.00
0.02065%
148.68
24.78
2,651.46
15%
397.72
3,049.18
Water Proof Cement Plaster, using Vetonit

Render, Grey color, 50kgs / bag
118.00
Sikalite primer
118.00
M2
1.00
118.00
118.00
0.00098%
7.06
1.18
126.24
15%
18.94
145.18
Subcontractor
118.00
m2
12.00
1,416.00
1,416.00
0.01180%
84.96
14.16
1,515.12
15%
227.27
1,742.39
0.00
0.00
Elastomeric Waterproofing Membrane

to Substructures to wall @ basement
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
Non woven geotextile, 140gm/m2,

mechanically fix.
8:35 AM
10/16/2013
M2
0.00
48/368
M2
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
5.10
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,936.75
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
SUBTOTAL
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
UNIT
RATE
AMOUNT S.R.
AMOUNT S.R.
Carlisle Sure-Seal Black EPDM

elastomeric membrane (ethylene
proprlene diene polymer), 1-layer, 1.52mm
thick
0.00
M2
42.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Protection Board, 2.50mm thick Carslisle

Sure-Board or 25mm thick extruded
polyesterene.
0.00
M2
14.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Allow for reinforcing strip, 300mm wide and

aluminum flashing
0.00
M2
2.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Subcontractor (BMC)
071510
WEIGHT %
QTY
AMOUNT S.R.
QTY
EQUIPMENT
Elastomeric Waterproofing Membrane

to Substructures to under Raft
Foundations
m2
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Non woven geotextile, 140gm/m2
0.00
M2
3.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carlisle Sure-Seal Black EPDM

elastomeric membrane (ethylene
proprlene diene polymer), 1-layer, 1.52mm
thick
0.00
M2
39.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
Subcontractor (BMC)
071515
Fluid Applied Elastomeric

Waterproofing Membrane to UNDER
BASEMENT & PARKING AREA
272
m2
42
11,424
0.00
34.00
9,248.00
9,248.00
0.07707%
554.90
92.48
9,895.38
15%
1,484.31
11,379.69
Non woven geotextile, 200gm/m2
272.00
M2
5.10
see separte offer
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
15%
#VALUE!
#VALUE!
Fluid Elastomeric waterproofing

membrane, tremproof 60 (TP60) bitumen
modified, moisture curing polyurethane
with 1.5mm thick.
272.00
M2
34.00
9,248.00
9,248.00
0.07707%
554.90
92.48
9,895.38
15%
1,484.31
11,379.69
0.00
0.00
#VALUE!
Subcontractor (BMC)
071516
Liquid Applied Waterproofing

Membrane to wet areas (bath, toilet,
kitchen & etc.)
239
m2
42
10,038
Liquid Applied Waterproofing Membrane to

wet areas (bath, toilet, kitchen & etc.)
239.00
m2
27.20
6,500.80
27.20
6,500.80
239.00
Subcontractor (ANDAL)
071600
Bitumenous Paint to Foundations, Ret.

Walls, col. neck & G. Beams
m2
#DIV/0!
#DIV/0!
0.00
M2
#DIV/0!
0.00
1.80
0.00
0716001
Bitumenous Paint to Foundations, Ret.

Walls, col. neck & G. Beams
m2
#DIV/0!
#DIV/0!
0.00
M2
#DIV/0!
0.00
1.80
0.00
071601
Bitumenous Paint to inside the Planter

Boxes
m2
#DIV/0!
#DIV/0!
0.00
M2
#DIV/0!
0.00
1.80
0.00
071920
071921
m2
Protectio Felt, 200gr/m2
#DIV/0!
#DIV/0!
0.00
M2
#DIV/0!
0.00
3.50
0.00
Vapour Barrier
2379
m2
7,137
2,616.90
200microns, plyethelene sheet
M2
1.10
2,616.90
1.00
2,616.90
2,379.00
Labour
Protection Board , 10mm thick
m2
#DIV/0!
#DIV/0!
0.00
Protection Board, using Korpak by Bitumat.
M2
#DIV/0!
0.00
12.00
0.00
0.00
Installer
071924
Protection Board , 3.5mm thick
m2
#DIV/0!
#DIV/0!
Protection Board, 2.50mm thick Carslisle

Sure-Board or 25mm thick extruded
polyesterene.
0.00
M2
#DIV/0!
0.00
13.65
0.00
M2
30.00
0.00
60.00
#DIV/0!
M2
30.00
0.00
60.00
#DIV/0!
M2
30.00
0.00
60.00
#DIV/0!
Protection Board , 25mm thick
Extruded polyesterene board

Installer
m2
#DIV/0!
#DIV/0!
0.00
M2
#DIV/0!
0.00
12.00
0.00
m2
m2
m2
60.00
60.00
30.00
0.00
39.65
0.00
60.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
60.00
60.00
m2
30.00
0.00
60.00
0.00
1.00
2,379.00
1.00
2,379.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
#DIV/0!
0.00
m2
30.00
0.00
60.00
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
0.00
Installer
071925
1,593.00
#DIV/0!
0.00
Labour
071923
6.67
0.00
8,093.80
0.06745%
485.64
80.94
8,660.38
15%
1,299.06
9,959.44
6,500.80
0.05417%
390.02
65.00
6,955.82
15%
1,043.37
7,999.19
1,593.00
0.01328%
95.62
15.94
1,704.56
15%
255.68
1,960.24
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Vapour Retarders
Using geotextiles
071922
100.00
#DIV/0!
0.00
Labour
15.93
#DIV/0!
0.00
Labour
15.00
1,593.00
#DIV/0!
0.00
Labour
m2
6.67
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
4,995.90
0.04163%
299.74
49.96
5,345.60
15%
801.84
6,147.44
2,616.90
0.02181%
157.03
26.17
2,800.10
15%
420.02
3,220.12
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
072
INSULATION AND FIREPROOFING
0.00
0.00
072100
Building Insulation
0.00
0.00
8:35 AM
10/16/2013
49/368
9,959.43
0.00
0.00
0.00
0.00
3,220.12
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
072110
MATERIALS
TENDER
UNIT
m2
RATE
QTY
UNIT
#DIV/0!
RATE
AMOUNT S.R.
#DIV/0!
0.00
0.00
M2
14.30
0.00
0.00
NOS
1.10
0.00
Rigid Insulation to Blockwalls
#DIV/0!
AMOUNT S.R.
LABOUR
072210
m2
Rigid Insulation to Roof
#DIV/0!
#DIV/0!
0.00
M2
#DIV/0!
0.00
16.50
0.00
MANDAYRATE
RATE / UNIT
M2
60.00
0.00
60.00
#DIV/0!
#DIV/0!
0.00
Labour
Extruded Polyesterne rigid Insulation to

Roof
m2
#DIV/0!
#DIV/0!
0.00
m2
#DIV/0!
0.00
13.00
0.00
m2
Rigid Insulation to Roof
#DIV/0!
#DIV/0!
#DIV/0!
M2
30.00
0.00
60.00
#DIV/0!
#DIV/0!
0.00
Labour
072250
PRODU
MDAY
CTIVITY (Duration)
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
0.00
0.00
AMOUNT S.R.
m2
30.00
0.00
60.00
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
M2
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
21.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Labour
072300
WEIGHT %
Roof & Deck Insulation
072230
UNIT
#DIV/0!
0.00
Labour
072200
QTY
EQUIPMENT
m2
Rock Wool Insulation to ceiling
#DIV/0!
#DIV/0!
0.00
m2
#DIV/0!
0.00
15.00
0.00
#DIV/0!
0.00
Labour
m2
30.00
0.00
60.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
072400
Exterior Insulation
0.00
0.00
072500
Fireproofing
0.00
0.00
073
SHINGLES AND ROOF TILES
0.00
0.00
073100
Shingles
0.00
0.00
073200
Roofing Tile
0.00
0.00
075
MEMBRANE ROOFING
0.00
0.00
075100
Built-Up Roofing
0.00
0.00
075200
Prepared Roll Roofing
0.00
0.00
075300
Elastomeric Roofing
0.00
0.00
075350
Modified Bit. Roofing
0.00
0.00
075351
Waterproofing to Roof
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
M2
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
34.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Installer
075360
075363
075365
Waterproofing Membrane to Roof

(Horizontal surfaces)
1688
m2
24
40,512
13.82
23,328.16
5.33
0.00
9,002.60
0.00
32,330.76
0.26942%
1,939.82
323.30
34,593.88
15%
5,189.08
39,782.96
1,688.00
m2
0.90
1,519.20
1,519.20
0.01266%
91.15
15.19
1,625.54
15%
243.83
1,869.37

membrane, sand finish reinforced with
200gms/m2 non-woven polyester, torch
applied, using DWI 4170.
1,688.00
m2
12.92
21,808.96
21,808.96
0.18174%
1,308.53
218.09
23,335.58
15%
3,500.34
26,835.92
1,688.00
m2
45.00
37.51
60.00
1.33
2,250.60
2,250.60
0.01876%
135.07
22.51
2,408.18
15%
361.23
2,769.41
1,688.00
m2
25.00
67.52
100.00
4.00
6,752.00
6,752.00
0.05627%
405.14
67.52
7,224.66
15%
1,083.70
8,308.36
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Waterproofing Membrane to Parapet &

skylights (Vertical surfaces)
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
m2
1.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
m2
12.67
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
30.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
23.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Waterproofing Membrane to Roof

(Vertical surfaces)
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Lm
0.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
Lm
13.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
nos.
20.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Dressing around Drainage
075366
0.00
0.00
Waterproofing Membrane Bituthene

8000HC including screed protection to
Roof
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
m2
0.90
0.00
0.00
m2
60.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
One layer of Bituthene 8000HC

waterproofing membrane from Bitumat
0.00
m2
23.00
0.00
0.00
m2
12.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand cement screed protection
0.00
m2
10.00
0.00
0.00
m2
15.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
50/368
0.00
0.00
0.00
0.00
0.00
0.00
39,783.06
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
075400
MATERIALS
TENDER
Separation Layer to Roof
UNIT
RATE
AMOUNT S.R.
m2
#DIV/0!
#DIV/0!
QTY
UNIT
LABOUR
RATE
AMOUNT S.R.
#DIV/0!
0.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
0.00
m2
Protective Sheet membrane
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
m2
Sand-Cement Screed to Roof
#DIV/0!
#DIV/0!
0.00
70mm thk sand-cement screed
075510
0.00
12.60
0.00
075651
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
RATE
AMOUNT S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
4.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
3.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
30.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
30.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
Light weight Concrete Screed to Roof
#DIV/0!
#DIV/0!
0.00
M2
#DIV/0!
0.00
13.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
30.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
30.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
Gravel Mulch
#DIV/0!
#DIV/0!
0.00
M2
#DIV/0!
0.00
2.40
0.00
Gravel Mulch
Concrete Pavers to Roof
#DIV/0!
1200
m2
8,400
1,200.00
500
m2
36
m2
18,000
3.00
3,600.00
3.00
3,600.00
19.80
9,900.00
400 x 400 x 40mm thk
500.00
M2
12.10
6,050.00
Sand-cement grouting & mortar
25.00
M3
154.00
3,850.00
0.00
0.00
0.00
50mm thk gravel mulch, rounded surfaces
075650
Tools &
consumables
0.00
Labour
075600
SITE OH &
TEMP. FACIL
Labour
50mm thk crush gravel mulch
075560
#DIV/0!
M2
WEIGHT %
Mason
30mm thk concrete screed with foam
075550
M2
#DIV/0!
M2
0.00
200gms/m2 non-woven geotextile
075500
UNIT
0.00
120-140gm/m2 sep. layer
075420
QTY
SUBTOTAL
1,200.00
M2
M2
30.00
40.00
0.00
30.00
60.00
60.00
#DIV/0!
M2
#DIV/0!
0.00
1.00
0.00
#DIV/0!
0.00
0.00
1.50
1,800.00
1.50
1,800.00
8.00
4,000.00
1,200.00
M2
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
1.00
1,200.00
6,600.00
0.05500%
396.00
66.00
7,062.00
15%
1,059.30
8,121.30
1.00
1,200.00
6,600.00
0.05500%
396.00
66.00
7,062.00
15%
1,059.30
8,121.30
0.00
0.00
1.25
625.00
14,525.00
0.12104%
871.49
145.25
15,541.74
15%
2,331.26
17,873.00
500.00
m2
1.00
500.00
6,550.00
0.05458%
392.98
65.50
7,008.48
15%
1,051.27
8,059.75
25.00
m3
5.00
125.00
3,975.00
0.03313%
238.54
39.76
4,253.30
15%
638.00
4,891.30
Mason
500.00
M2
20.00
25.00
100.00
5.00
2,500.00
2,500.00
0.02083%
149.98
25.00
2,674.98
15%
401.25
3,076.23
Labour
500.00
M2
20.00
25.00
60.00
3.00
1,500.00
1,500.00
0.01250%
90.00
15.00
1,605.00
15%
240.75
1,845.75
0.00
0.00
Precast Terrazo Tiles to Roof
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
M2
16.80
0.00
0.00
0.00
250 x 250 x 25mm thk
0.00
0.00
M3
165.00
0.00
30mm thick sand bedding
0.00
m2
2.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m2
1.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Mason
0.00
M2
21.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
21.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Precast Terrazo Tiles to Roof
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
300 x 300 x 30mm thk
0.00
M2
20.90
0.00
0.00
M3
165.00
0.00
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
1.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
21.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
21.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
076
FLASHING AND SHEET METAL
0.00
0.00
761100
Sheet Metal Roofing
0.00
0.00
076200
Sheet Mtl Flash & Trim
0.00
0.00
076201
Aluminum Flashing with mastic sealant
Lm
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
Aluminum flashing "Flashlite" to

mechanically fix the upper end of vertical
membrane with sealant.
076210
Parapet Flashing
0.00
Lm
#DIV/0!
#DIV/0!
0.00
Using PF10 by Bitumat
Lm
#DIV/0!
0.00
10.00
0.00
0.00
Lm
12.00
0.00
60.00
#DIV/0!
0.00
#DIV/0!
0.00
LM
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
14.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
077
ROOF SPECIALTIES AND

ACCESSORIES
0.00
0.00
077100
Prefab Roof Specialties
0.00
0.00
077101
Parking Shade
m2
#DIV/0!
#DIV/0!
Shade for open air car parking at technical

floor shall be shaded by the teflon textile
cover mounted on aluminium truss.
Assume to use single layer of Teflon
0.00
m2
#DIV/0!
0.00
2,300.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
077210
Waterproofing to Drain Opening
nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
4mm thk APP modified membrane, 2coats
0.00
nos.
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
35.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Installer
Fiberglass Reinforced (Cant Strip)
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
Sand-Cement Cant strip of 50x50 at all the

perimeter
Aluminum Sheet Flashing Cop
0.00
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
SKYLIGHTS
8:35 AM
10/16/2013
Lm
0.00
Aluminium sheet flashing coping with

wooden coping blocks as per detail
11/A43.
078
0.00
Assistant Installer
Roof Accessories
077221
0.00000%
Installer
077200
077220
0.00
51/368
Lm
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
214.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8,121.30
17,873.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
SITE OH &
TEMP. FACIL
Tools &
consumables
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
120,000.00
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00
078200
Metal Framed Skylights
0.00
0.00
078400
Glass Block Skylights
0.00
0.00
078500
Pyramid Skylight
#DIV/0!
#DIV/0!
0.00
0.00
Pyramid Sky light size 3800 x 3800 mm; at

level + 9.65 including Aluminium Section
cover, heat mirror HM55 glass; Aluminium
Flashing; all complete as per detail
15/A43.
078510
Dome Skylight to roof
0.00
No.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
No.
0.00
Dome on roof at level +69.70, dia. 2860

mm including aluminium section cover,
heat mirror HM55 glass; aluminium
flashing, all complete.
0.00
No.
DIRECT COST
Plastic Skylight
#DIV/0!
AMOUNT S.R.
WEIGHT %
078100
No.
AMOUNT S.R.
EQUIPMENT
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
31,900.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
24,290.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
079
JOINT SEALERS
0.00
0.00
079200
Sealant & Caulking
0.00
0.00
079300
Isolation Floor Joints, 10mm wide
Item
Filler, 10mm wide
Lm
#DIV/0!
#DIV/0!
0.00
0.00
LM
2.00
0.00
0.00
LM
3.00
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
LM
25.00
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Isolation Floor Joints, 10mm wide (Type

1)
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Filler, 10mm wide
0.00
LM
2.00
0.00
Sealants
0.00
LM
3.00
0.00
Control/ Longitudinal Floor Joints, 3mm

wide (Type 2)
Construction Floor Joints, 10mm wide

(Type 3)
Lm
#DIV/0!
#DIV/0!
0.00
LM
#DIV/0!
0.00
3.00
0.00
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
LM
2.00
0.00
Sealants
0.00
LM
5.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
2.00
LM
5.00
25.00
0.00
60.00
#DIV/0!
LM
10.00
0.00
60.00
#DIV/0!
#DIV/0!
0.00
Lm
LM
#DIV/0!
0.00
Filler, 10mm wide
Expansion Floor Joints, 20mm wide

(Type 4)
#DIV/0!
0.00
Labour
LM
20.00
0.00
60.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
2.00
0.00002%
0.14
0.02
2.16
15%
0.32
2.48
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Joint Filler, 20mm wide
0.00
Sealants
0.00
LM
7.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars, dia. 20mm x 500mm c/c
1.00
Nos.
2.00
2.00
2.00
0.00002%
0.14
0.02
2.16
15%
0.32
2.48
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
Labour
079400
0.00
25.00
Labour
079304
0.00000%
LM
Sealants, 3mm thick
079303
0.00
0.00
Labour
079302
#DIV/0!
Mason
Sealants
079301
#DIV/0!
Expansion Joints to Floor / Floor @

internal areas (special)
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Extruded Aluminum cover to floor, using

Pawling Brand districbuted by Hashim
corp.Using TF series, style TFT, 4cm joint
width.
0.00
LM
420.00
0.00
Moisture Barrier
0.00
LM
1.00
0.00
LM
10.00
0.00
60.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
LM
12.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
LM
12.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
079401

Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Extruded Aluminum cover to floor, using

TFR F/F 1" joint widht
0.00
LM
366.45
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Moisture Barrier
0.00
LM
1.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
LM
12.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
LM
12.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
079402
Heavy Duty Expansion Joints to Floor /

Floor @ external areas (special)
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Extruded Aluminum expansion joints to

floor, 4cm joint width, using Pawling Brand
districbuted by Hashim corp.
0.00
LM
472.50
0.00
Mastic Sealant (Elastomer) & Elastic Filler
0.00
LM
18.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
LM
11.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
LM
11.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
079403

Extruded Aluminum expansion joints to
floor, model GFT-100 x 1", 3.125cm joint
width, using Pawling Brand districbuted by
Hashim corp.
8:35 AM
10/16/2013
Lm
#DIV/0!
#DIV/0!
0.00
LM
#DIV/0!
0.00
168.00
0.00
#DIV/0!
0.00
52/368
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.48
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
QTY
UNIT
Installer
0.00
LM
Labour
0.00
LM
AMOUNT S.R.
PRODU
MDAY
CTIVITY (Duration)
11.00
0.00
11.00
0.00
MANDAYRATE
100.00
60.00
EQUIPMENT
SUB-CON
AMOUNT
S.R.
SUBTOTAL
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
RATE / UNIT
AMOUNT
S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
QTY
UNIT
RATE
QTY
UNIT
RATE
AMOUNT S.R.
AMOUNT S.R.
0.00
079404
079405
Expansion Joints (special)
Item
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Extruded Aluminum cover to ceiling
LM
132.30
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Extruded Aluminum cover to walls
LM
173.25
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Extruded Aluminum cover to floor
LM
173.25
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
LM
12.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
LM
12.00
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Construction Floor Joints (basic)
Lm
#DIV/0!
#DIV/0!
0.00
Sealants
079406
#DIV/0!
LM
#DIV/0!
0.00
3.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
LM
30.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
LM
30.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Expansion Floor Joints (basic)
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Sealants & backing rod
0.00
LM
12.00
0.00
Rebars, dia. 16mm x 800mm long
0.00
Nrs.
1.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
LM
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
LM
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
079407
Expansion Joints (basic)
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
Lm
12.00
0.00
Filler Boards
0.00
Lm
3.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
LM
23.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
LM
23.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
079408
Expansion Wall Joints (special)
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Extruded Aluminum cover to wall, using

Dinac ref # 120309
0.00
LM
58.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Lm
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Filler Boards
0.00
Lm
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
LM
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
LM
15.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
079450
Expansion Joints to Floor / Wall @

Lm
#DIV/0!
#DIV/0!
Extruded Aluminum floor to wall cover, 1

1/8" joint width extruded flexible gasket.
Using GFTW-100 x 2" model, USA made,
CSI brand. (CHBIB trading agent)
079500
0.00
0.00
367.50
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Installer
0.00
LM
12.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
LM
12.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Expansion Joints to Wall / Wall @

Lm
#DIV/0!
#DIV/0!
Extruded Aluminum cover to ceiling, 4cm

joint width.
079501
LM
#DIV/0!
131.25
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
LM
12.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
LM
12.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Lm
#DIV/0!
LM
0.00
Mason

internal corner areas (special)
0.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
399.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Mastic sealant wall to wall at corner

internally as per detail 15/A42.
joint width.
079502
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
LM
12.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
LM
12.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00

external areas (special)
0.00
Lm
#DIV/0!
LM
#DIV/0!
#DIV/0!
0.00
315.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Mastic sealant wall to wall externally as

per detail 17/A42.
joint width.
079503
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
LM
12.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
LM
12.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00

external corner areas (special)
0.00
Lm
#DIV/0!
LM
#DIV/0!
#DIV/0!
0.00
399.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Mastic sealant wall to wall at corner

externally.
joint width.
079504
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
LM
12.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
LM
12.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Wall joints, using Polysulphide two

components sealant
Polysulphide sealant wall to wall at
internal.
Mason
8:35 AM
10/16/2013
0.00
Lm
#DIV/0!
LM
#DIV/0!
0.00
#DIV/0!
0.00
5.00
0.00
0.00
LM
50.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
53/368
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
Labour
079520
Expansion Joints to Wall / Parapet @

external corner areas (special)
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
399.00
0.00
QTY
UNIT
0.00
LM
PRODU
MDAY
CTIVITY (Duration)
50.00
0.00
MANDAYRATE
60.00
EQUIPMENT
SUB-CON
AMOUNT
S.R.
SUBTOTAL
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
RATE / UNIT
AMOUNT
S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
QTY
UNIT
RATE
QTY
UNIT
RATE
AMOUNT S.R.
AMOUNT S.R.
0.00
Mastic sealant wall to parapet

externally.
joint width.
079522
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
LM
12.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
LM
12.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Expansion Joints to Parapet / Parapet @

roof areas (special)
0.00
Lm
#DIV/0!
LM
#DIV/0!
#DIV/0!
0.00
315.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Mastic sealant parapet to parapet

externally at roof as per detail 19/A42.
joint width.
079525
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
LM
12.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
LM
12.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Expansion Joints to Ceiling / Wall @

0.00
Lm
#DIV/0!
LM
#DIV/0!
#DIV/0!
0.00
409.50
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Mastic sealant ceiling to wall internally.

joint width.
079550
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
LM
12.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
LM
12.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Expansion Joints to Ceiling/Ceiling @

0.00
Lm
#DIV/0!
#DIV/0!

joint width.
079570
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
LM
12.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
#DIV/0!
409.50
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Installer
LM
12.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
LM
12.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
LM
0.00
0.00
Water Stop, 200mm wide
0.00
#DIV/0!
#DIV/0!
0.00
LM
#DIV/0!
0.00
32.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
LM
30.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
LM
30.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Water Stop, 230mm wide
#DIV/0!
#DIV/0!
0.00
LM
#DIV/0!
0.00
37.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
LM
30.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
LM
30.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Filler to expansion joints
m2
#DIV/0!
#DIV/0!
0.00
m2
#DIV/0!
0.00
12.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
m2
60.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
m2
60.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Corner Guards, 1000mm high
nos.
#DIV/0!
#DIV/0!
0.00
nos.
#DIV/0!
0.00
49.50
0.00
Stainless Steel Corner Guard
Stainless Steel Wall Guard Protection
nos.
#DIV/0!
#DIV/0!
0.00
nos.
#DIV/0!
0.00
330.00
0.00
Lm
#DIV/0!
#DIV/0!
0.00
nos.
#DIV/0!
0.00
165.00
0.00
0.00
Installer
Lm
#DIV/0!
#DIV/0!
0.00
Using CG20-8 Corner Guard
Lm
#DIV/0!
0.00
34.10
0.00
Wall Guard including bumper cushion.
8:35 AM
10/16/2013
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
15.00
0.00
100.00
#DIV/0!
nos.
nos.
10.00
10.00
0.00
0.00
100.00
100.00
#DIV/0!
nos.
7.00
0.00
100.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
Installer
nos.
#DIV/0!
0.00
Stainless Steel Channel Wall Guard

protection, size: 50mm wide x 40mm thick
Corner Guards, 1000mm high
#DIV/0!
0.00
Installer
079810
0.00
0.00
Stainless Steel Corner Guards, size:50 x

50 x 2000m high
079803
0.00
0.00
Installer
079802
0.00
#DIV/0!
68 x 68 x 16mm thick heavy duty PVC

corner Guard
079801
0.00000%
100.00
4cm thick Filler
079800
0.00
0.00
PVC Water Stop, 230mm wide
079700
0.00
0.00
12.00
PVC Water Stop, 200mm wide
079605
132.30
#DIV/0!
LM
Lm
LM
0.00
0.00
Expansion Joints to Roof (special)
0.00
#DIV/0!
Mason
Extruded Aluminum cover to Roof, using

TRC Roof/Roof x 1" joint. By Pawling Corp.
079600
LM
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
54/368
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
Using WG-8 wall guard, USA made by

Pawling Corp.
LABOUR
QTY
UNIT
RATE
AMOUNT S.R.
0.00
Lm
300.00
0.00
QTY
0.00
Installer
UNIT
nos.
PRODU
MDAY
CTIVITY (Duration)
7.00
0.00
MANDAYRATE
100.00
EQUIPMENT
RATE / UNIT
#DIV/0!
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
0.00
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
08
DOORS AND WINDOWS
0.00
0.00
081
Metal Doors And Frames
0.00
0.00
081100
Steel Doors & Frames
0.00
0.00
081101
Steel Frames & wooden panel
0.00
0.00
0.00
0.00
nos.
#DIV/0!
#DIV/0!
#REF!
#REF!
#REF!
#REF!
#REF!
0.00000%
0.00
0.00
0.00
15%
size: 1500 x 2200mm high, type D4

Wooden Panel, solid core type
0.00
NOS.
1,504.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steel Door Frame
0.00
NOS.
416.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Installer
081102
Steel frame & hollow metal panel
nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
NOS
250.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
size: 1500 x 2200mm high, type D4a

0.00
Steel Door Panel & Frame
NO.
2,387.00
0.00
0.00
Installer
081103
nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
NO
250.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
size: 1000 x 2200mm high, type D10A

0.00
Hollow Steel Door Leaf & Frame
NO.
1,266.00
0.00
0.00
Installer
0811031
nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
NO
150.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
size: 1000 x 2200mm high, type D10B

0.00
NO.
1,745.00
0.00
0.00
Installer
0811032
nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
NO
150.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
size: 800 x 2200mm high, type D10E

0.00
NO.
1,095.00
0.00
0.00
Installer
081104
nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
NO
150.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
size: 1500 x 2200mm high, type D6

0.00
NOS.
1,235.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steel Door Frame
0.00
NOS.
412.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Installer
081105
nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
NO
200.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
size: 1000 x 2200mm high, type D10C

0.00
NOS.
572.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steel Door Frame
0.00
NOS.
337.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Installer
0811051
nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
nos.
150.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
size: 1000 x 2200mm high, type D10D

0.00
NOS.
594.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steel Door Frame
0.00
NOS.
337.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Installer
081106
Nr.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
nos.
#DIV/0!
150.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
D2; 1500 x 2500

0.00
Nr.
1,217.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steel Door Frame
0.00
Nr.
755.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
Installer
Nr.
200.00
0.00
081200
Alum. Doors & Frames
0.00
0.00
082
WOOD AND PLASTIC DOORS
0.00
0.00
082050
Wood & Plastic Doors
0.00
0.00
082051
Wooden Folding Doors, type D7
nos.
#DIV/0!
#DIV/0!
0.00
size: 1500 x 2200mm high
NOS.
#DIV/0!
0.00
8,583.00
0.00
#DIV/0!
0.00
0.00
Steel Bracket railings included in

Hardwares
0.00
Installer
0820511
Wooden Folding Doors, type D7A
Nr.
#DIV/0!
#DIV/0!
0.00
D7A; 2400 x 2500

Steel Bracket railings included in
Hardwares
Installer
0820512
Wooden Folding Doors @ Prayer Hall,

Main Mosque
Nr.
#DIV/0!
0.00
16,365.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
300.00
#DIV/0!
0.00
0.00
Nr.
NOS.
Nr.
0.00
0.00
FD; 41,500 x 4,550mm high
Nr.
500.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
235,385.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steel Bracket railings
set
24,900.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Heavy Duty Hinges
set
1,120.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Fixed Handles
set
400.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
55/368
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
Rim Lock Cylinder
LABOUR
UNIT
RATE
AMOUNT S.R.
set
1,300.00
0.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
Wooden Flush Door, type D11
AMOUNT
S.R.
QTY
0.00
Installer
082052
RATE
SUB-CON
nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
UNIT
set
RATE
5,000.00
#DIV/0!
0.00
SUBTOTAL
AMOUNT S.R.
0.00
0.00
0.00
Brand. Hardwares priced separately.
NOS.
1,195.00
0.00
0.00
Carpenter / Installer
nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
NOS
150.00
#DIV/0!
0.00
0.00
0.00
0.00
NOS.
1,292.00
0.00
0.00
nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
NOS
150.00
#DIV/0!
0.00
0.00
0.00
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
size: 800 x 2200mm high, soild core
0.00
wooden leaf & frame, using SIDCO

0.00
NOS.
1,165.00
0.00
0.00
Wooden Flush Door, type D12B
INDIRECT
COST
0.00
Wooden Flush Door, type D12A
DIRECT COST
0.00
0820531
Tools &
consumables
0.00
SITE OH &
TEMP. FACIL
0.00
082053
WEIGHT %
nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
NOS
150.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

0.00
NOS.
1,195.00
0.00
0.00
0820533
nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
NOS
150.00
#DIV/0!
0.00
0.00
0.00
0.00
NOS.
1,165.00
0.00
0.00
nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
NOS.
28,070.00
nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
NOS
1,500.00
#DIV/0!
0.00
0.00
0.00
0.00
NOS.
22,082.00
0.00
0.00
nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
NOS
1,200.00
#DIV/0!
0.00
0.00
0.00
NOS.
9,743.00
0.00
0.00
Nr.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
NOS
500.00
#DIV/0!
0.00
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nr.
2,137.00
0.00
0.00
Nr.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
Nr.
250.00
#DIV/0!
0.00
0.00
0.00
Size D5; 1200 x 2500, solid core flush

laminated
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
Nr.
1,376.00
0.00
0.00
Nr.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
Nr.
200.00
#DIV/0!
0.00
0.00
0.00

laminated
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
0.00
0.00
0.00
0.00
082059
0.00
0.00000%
0.00
0.00
0.00
0.00
0.00

laminated
082058
15%
0.00
0.00
0.00
0.00
082057
150.00
#DIV/0!
Wooden Flush Door, type D1B

size: 2100 x 3750mm high, decorative
wooden slat
0.00
0.00
0.00
082056
NOS
0.00
Wooden Flush Door, type D1A

wooden slat
0.00
0.00
082055
0.00
0.00

wooden slat
0.00000%
0.00
082054
0.00
0.00
Nr.
1,226.00
0.00
0.00
Nr.
150.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
083
SPECIAL DOORS
0.00
0.00
083050
Access Doors
0.00
0.00
083100
Sliding Doors
0.00
0.00
83150
Security Doors
0.00
0.00
083200
Metal-clad Doors
0.00
0.00
083250
Cold Storage Doors
0.00
0.00
083300
Coiling Doors
0.00
0.00
083400
Coiling Grilles
0.00
0.00
083550
Flexible Doors
0.00
0.00
083600
Sectional overhead Doors
0.00
0.00
8:35 AM
10/16/2013
56/368
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
083601
Polyester Powder Coated Aluminum

Windows with Heat mirror HM55 Glass
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
nos.
#DIV/0!
#DIV/0!
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
0.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
0.00
0.00
Supply install and test overhead sectional

door electrically operated type 53 overall size
5700 x 2900 mm high, complete with all
related equipment, controls, fittings and
accessories and aluminium curtain all as
directed by the Engineer.
0.00
nos.
SUBTOTAL
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
RATE
AMOUNT S.R.
AMOUNT S.R.
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
12,745.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
083650
Multileaf Vart Lift Doors
0.00
0.00
083700
Hanger Doors
0.00
0.00
083720
Special Purpose Doors
0.00
0.00
083750
Swing Doors
0.00
0.00
083800
Sound Retardant Doors
0.00
0.00
083900
Screen & Storm Doors
0.00
0.00
084
ENTRANCES AND STOREFRONTS
0.00
0.00
084100
Aluminum
0.00
0.00
084101
Aluminum External Doors
nos.
#DIV/0!
#DIV/0!
0.00
0.00
0.00
#DIV/0!
size: 1500 x 2200mm high, type D2a
Aluminum External Doors
nos.
#DIV/0!
#DIV/0!
0.00
0.00
0.00
#DIV/0!
Double swing glass door on aluminum

frame, size: 2000 x 2200mm high with
insulation, weather strips & threshold.
Assume to be electrically operated by
photo eye cell
0.00
Subcontractor
084200
Aluminum Internal Doors
nos.
#DIV/0!
#DIV/0!
0.00
no.
0.00
0.00
18,180.00
#DIV/0!
Double swing glass door on aluminum

frame, size: 2000 x 2200mm high with
insulation
0.00
Subcontractor
084210
Aluminum Internal Doors
nos.
#DIV/0!
#DIV/0!
0.00
no.
0.00
0.00
3,740.00
#DIV/0!
Single swing Aluminum panel & frame,

size: 700 x 1500mm high with complete
hardwares
0.00
Subcontractor
084215
Aluminum Sandwich Panel
m2
#DIV/0!
#DIV/0!
0.00
no.
0.00
0.00
1,197.00
#DIV/0!
Aluminium sandwich panels color "off

white" composed of the following,
externally powder coated aluminium sheet
middle 50 mm thermal insulation (rock
wool) internally anodized aluminium
(sandwich panels) type (b).
0.00
Subcontractor
084216
Aluminum Sandwich Panel
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
Incld
Installer
084102
0.00
#DIV/0!
#DIV/0!
0.00
m2
0.00
0.00
1,150.00
#DIV/0!
Aluminium section white color 100 mm

thick and 300 mm wide type (i).
0.00
Subcontractor
300.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
084300
Stainless Steel
0.00
0.00
084600
Automatic Doors
0.00
0.00
084700
Revolving Doors
0.00
0.00
085
METAL WINDOWS
0.00
0.00
085100
Steel Windows
0.00
0.00
085200
Aluminum Windows
0.00
0.00
085201
Aluminum Windows
nos.
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
size: 2250 x 5200mm high, type W1
085202
Aluminum Windows
nos.
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
Size: W1A - 900 x 2250
Aluminum Windows
nos.
#DIV/0!
#DIV/0!
0.00
Aluminum Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00
Aluminum Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00
Aluminum Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00
Aluminum Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00
nos.
0.00
0.00
0.00
W3B - 2400 x 5250
8:35 AM
10/16/2013
nos.
0.00
0.00
W3A - 1500 x 2250
085207
nos.
0.00
0.00
W3 - 1500 x 5200
085206
nos.
0.00
0.00
Size: W2 - 6000 x 3550
085205
nos.
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
7,020.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,215.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2,808.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
17,787.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
4,664.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2,025.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
7,560.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Size: W1B - 900 x 5200
085204
nos.
#DIV/0!
57/368
nos.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
085208
Aluminum Windows
MATERIALS
TENDER
UNIT
nos.
RATE
#DIV/0!
AMOUNT S.R.
#DIV/0!
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
0.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
Aluminum Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00
Aluminum Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00
0.00
nos.
#DIV/0!
#DIV/0!
0.00
Aluminum Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00
Aluminum Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00
Aluminum Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00
Aluminum Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00

Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00

Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00

Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00

Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00

Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00

Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00

Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00

Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00

Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00

Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00

Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00
nos.
0.00
0.00
Type 3, overall size 9000 x 8250 mm high,

with PPG commercial monolithic glass 12 mm
clear glass including doors complete with
stainless steel fixing accessories, fitting and
all necessary fixing accessories and hardware
including 2 doors type (e).
8:35 AM
10/16/2013
nos.
0.00
0.00

ditto.
085225
nos.
0.00
0.00

ditto.
085224
nos.
0.00
0.00
Type 2, overall size 1200 x 800 mm high, with

single skin aluminium sheet (L).
085223
nos.
0.00
0.00

ditto.
085222
nos.
0.00
0.00

ditto.
085221
nos.
0.00
0.00

ditto.
085220
nos.
0.00
0.00

ditto.
085219
nos.
0.00
0.00

ditto.
085218
nos.
0.00
0.00
Type 6, comprised of two parts 1st part 2000 x

1200 mm high, 2nd part 1000 x 2200 mm
high, ditto.
085217
nos.
0.00
0.00
Type 1, overall size 3600 x 2200 mm

high, with 8mm thick safety clear glass (n).
085216
nos.
0.00
0.00
Double Glazed Anodized window, size:

1000 x 500mm high
085215
nos.
0.00
0.00
Double Glazed Anodized window, size:

1000 x 1200mm high
085214
nos.
0.00
0.00
W10A - 800 X 2200
085213
nos.
0.00
0.00
W10A - 800 X 600
085212
nos.
0.00
0.00
W10B - 10800 x 900
085211
nos.
0.00
0.00
W5 - 600 x 600
Aluminum Windows
nos.
0.00
0.00
W4 - 1200 x 1200
085210
UNIT
0.00
0.00
W3C - 2400 x 2250
085209
QTY
0.00
58/368
nos.
RATE
SUBTOTAL
AMOUNT S.R.
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
3,240.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
864.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
584.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
5,832.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
520.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
845.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
850.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
550.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
5,940.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2,950.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,683.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
792.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
3,289.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
10,742.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
13,032.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
800.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
400.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
6,519.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
57,915.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
085226

Windows
MATERIALS
TENDER
UNIT
nos.
RATE
#DIV/0!
AMOUNT S.R.
#DIV/0!
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
0.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.

Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00

Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00

Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00

Windows
0.00
nos.
#DIV/0!
#DIV/0!
0.00
085231
0.00
nos.
#DIV/0!
#DIV/0!
0.00
085232
0.00
nos.
#DIV/0!
#DIV/0!
0.00

0.00
nos.
#DIV/0!
#DIV/0!
0.00
085234
0.00
nos.
#DIV/0!
#DIV/0!
0.00
085235
0.00
nos.
#DIV/0!
#DIV/0!
0.00
085236
0.00
nos.
#DIV/0!
#DIV/0!
0.00
085237
0.00
nos.
#DIV/0!
#DIV/0!
0.00
085238
0.00
nos.
#DIV/0!
#DIV/0!
0.00

0.00
nos.
#DIV/0!
#DIV/0!
0.00
nos.
0.00
0.00

ditto.
8:35 AM
10/16/2013
nos.
0.00
0.00

ditto.
085239
nos.
0.00
0.00

with Heat Mirror HM55 Glass Composed of
the Following (as per Zamil), (8mm) PPG BlueGreen Solar cool either heat strengthened or
fully tempered externally and 12 mm air space
complete with heat mirror HM55 and in

nos.
0.00
0.00

ditto.

nos.
0.00
0.00

ditto.

nos.
0.00
0.00

ditto.

nos.
0.00
0.00

ditto.

nos.
0.00
0.00
Type 7, overall size 600 x 7100 mm high, with

Heat Mirror HM55 Glass Composed of the
Following (as per Zamil), (8mm) PPG BlueGreen Solar cool either heat strengthened or
complete with heat mirror HM55 and in
085233
nos.
0.00
0.00

ditto.

nos.
0.00
0.00

ditto.

Windows
nos.
0.00
0.00

including door ditto.
085230
nos.
0.00
0.00

including door ditto.
085229
nos.
0.00
0.00
Type 5, comprised of three parts 1st part size

2700 x 2850 mm high, 2nd part size 2700x
3500 mm high, 3rd part size 2200 x 3500 mm
high, including door ditto.
085228
UNIT
0.00
0.00

including 2 doors ditto.
085227
QTY
0.00
59/368
nos.
RATE
SUBTOTAL
AMOUNT S.R.
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
19,083.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
14,162.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
5,834.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
3,366.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
700.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
7,862.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
4,686.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
15,937.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,205.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
971.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
900.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,100.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,081.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,070.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
085240

MATERIALS
TENDER
UNIT
nos.
RATE
#DIV/0!
AMOUNT S.R.
#DIV/0!
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
0.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
085241
0.00
nos.
#DIV/0!
#DIV/0!
0.00
085242
0.00
nos.
#DIV/0!
#DIV/0!
0.00
085243
0.00
nos.
#DIV/0!
#DIV/0!
0.00
085244
0.00
nos.
#DIV/0!
#DIV/0!
0.00
085245
0.00
nos.
#DIV/0!
#DIV/0!
0.00
085246
0.00
nos.
#DIV/0!
#DIV/0!
0.00
085247
0.00
nos.
#DIV/0!
#DIV/0!
0.00
085248
0.00
nos.
#DIV/0!
#DIV/0!
0.00
085249
0.00
nos.
#DIV/0!
#DIV/0!
0.00
085250
0.00
nos.
#DIV/0!
#DIV/0!
0.00

0.00
nos.
#DIV/0!
#DIV/0!
0.00

0.00
nos.
#DIV/0!
#DIV/0!
0.00
085253
0.00
nos.
#DIV/0!
#DIV/0!
0.00
085254
8:35 AM
10/16/2013
0.00
nos.
#DIV/0!
#DIV/0!
0.00
nos.
0.00
0.00

ditto.

nos.
0.00
0.00

ditto.

nos.
0.00
0.00

ditto.
085252
nos.
0.00
0.00

ditto.
085251
nos.
0.00
0.00

ditto.

nos.
0.00
0.00

ditto.

nos.
0.00
0.00

with sand trap aluminium louvers (K) .

nos.
0.00
0.00

ditto.

nos.
0.00
0.00

ditto.

nos.
0.00
0.00

ditto.

nos.
0.00
0.00

ditto.

nos.
0.00
0.00
Type 26, overall size 1000 x 3200 mm

high,ditto.

nos.
0.00
0.00

ditto.

UNIT
0.00
0.00

ditto.

QTY
0.00
0.00
60/368
nos.
RATE
SUBTOTAL
AMOUNT S.R.
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,702.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
12,736.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
3,184.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8,580.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
6,600.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
550.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2,211.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2,925.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
3,250.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
464.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
466.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
465.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
500.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
780.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.

ditto.
085255

nos.
#DIV/0!
#DIV/0!
0.00

with sand trap aluminium louvers (K) .
085256


nos.
#DIV/0!
#DIV/0!
0.00
085258
085259
nos.
#DIV/0!
#DIV/0!
0.00

085261
nos.
#DIV/0!
#DIV/0!
0.00

085263
nos.
#DIV/0!
#DIV/0!
0.00

085265
nos.
#DIV/0!
#DIV/0!
0.00
0.00
nos.
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
0.00
085266
#DIV/0!
#DIV/0!
0.00
085267
0.00
nos.
#DIV/0!
#DIV/0!
0.00
085268
0.00
nos.
#DIV/0!
#DIV/0!
0.00
0.00
Metal Jalousie Windows
8:35 AM
10/16/2013
nos.
nos.
nos.
nos.
nos.
0.00
0.00

pressurised aluminium louvers.
085500
nos.
0.00
0.00

ditto.

nos.
0.00
0.00

ornamented translucent glass (o).

nos.
0.00
0.00
0.00
nos.
nos.
0.00
0.00
0.00
nos.
nos.
0.00
0.00
0.00
nos.
nos.
0.00
0.00
0.00
nos.
nos.
0.00
0.00
0.00
nos.
nos.
0.00
0.00
Type 49, overall size 1000 x 1200 mm high, 6

mm thick wired clear glass aluminium frame
(m).

0.00
0.00

ditto.

0.00
0.00
0.00

ditto.
085264
944.00
0.00

ditto.

nos.
0.00
0.00

ditto.
085262
0.00
0.00

ditto.

AMOUNT S.R.
0.00
0.00

ditto.
085260
AMOUNT S.R.
0.00

double skin aluminium sheet with 40 mm thick
insulation infill (j).

RATE
0.00
0.00

ditto.

UNIT
0.00

ditto.
085257
QTY
0.00
0.00
61/368
SUBTOTAL
nos.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables

0.00000%
0.00
0.00
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
15%
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,600.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
411.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
500.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,600.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2,810.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,600.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,840.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,506.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,506.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,462.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
888.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
650.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,260.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,690.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
SITE OH &
TEMP. FACIL
Tools &
consumables
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
120,000.00
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00
085700
Screen
0.00
0.00
086
WOOD AND PLASTIC WINDOWS
0.00
0.00
086100
Wood Windows
0.00
0.00
087
HARDWARE
0.00
0.00
087100
Finish Hardware
0.00
0.00
087101
Finish Door Hardwares
#DIV/0!
0.00
Complete Set, type H1
0.00
NOS.
1,337.00
0.00
Keying Charge
0.00
NOS.
56.00
0.00
0.00
0.00
0.00
Installer
0871011
nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
NOS.
3,233.00
0.00
Keying Charge
0.00
NOS.
56.00
0.00
0.00
nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
NOS.
1,680.00
0.00
Keying Charge
0.00
NOS.
56.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
NOS.
1,346.00
0.00
Keying Charge
0.00
NOS.
56.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
NOS.
705.00
0.00
Keying Charge
0.00
NOS.
56.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
NOS.
581.00
0.00
Keying Charge
0.00
NOS.
56.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
NOS.
906.00
0.00
Keying Charge
0.00
NOS.
56.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
NOS.
700.00
0.00
Keying Charge
0.00
NOS.
56.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
NOS.
381.00
0.00
Keying Charge
0.00
NOS.
56.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
NOS.
619.00
0.00
Keying Charge
0.00
NOS.
56.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
NOS.
419.00
0.00
Keying Charge
0.00
NOS.
56.00
0.00
50.00
#DIV/0!
0.00
nos.
NOS.
0.00
Installer
087110
150.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
NOS.
50.00
0.00
0.00
Installer
NOS.
50.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00000%
0.00
0.00
0.00
nos.
NOS.
0.00
Installer
087109
150.00
#DIV/0!
0.00
nos.
NOS.
0.00
Installer
087108
50.00
#DIV/0!
0.00
nos.
NOS.
0.00
Installer
087107
75.00
#DIV/0!
0.00
nos.
NOS.
0.00
Installer
087106
75.00
#DIV/0!
0.00
nos.
NOS.
0.00
Installer
087105
50.00
#DIV/0!
0.00
nos.
NOS.
0.00
Installer
087104
50.00
#DIV/0!
0.00
nos.
NOS.
0.00
Installer
087103
50.00
#DIV/0!
0.00
Installer
087102
NOS.
DIRECT COST
Metal Storm Windows
#DIV/0!
AMOUNT S.R.
WEIGHT %
085600
nos.
AMOUNT S.R.
EQUIPMENT
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
087200
Operators
0.00
0.00
087300
Weather-stripping / Seals
0.00
0.00
087500
Doors / Windows Access.
0.00
0.00
088
Glazing
0.00
0.00
088100
Glass
0.00
0.00
088101
Mirror Glass
0.00
0.00
0.00
0.00
Nr.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
Tempered mirror glass, 6mm thick

with beveled edge clear, wall mounted
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Size; 1400 x 1050mm
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub-contractor
088102
Mirror Glass
Nr.
#DIV/0!
#DIV/0!
Nr.
210.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
Tempered mirror glass, 6mm thick

with beveled edge clear, wall mounted
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Size; 1500 x 1050mm
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
Sub-contractor
Nr.
270.00
0.00
088400
Plastic Glazing
0.00
0.00
089
Glazed Curtain Wall
0.00
0.00
089200
Glazed Curtain Wall
0.00
0.00
8:35 AM
10/16/2013
62/368
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
089201
MATERIALS
TENDER
Supply and Install Complete Curtain

Wall System with all Related Works.
UNIT
RATE
AMOUNT S.R.
m2
#DIV/0!
#DIV/0!
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
0.00
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
0.00

m2
#DIV/0!
#DIV/0!
0.00
089203
0.00
m2
#DIV/0!
#DIV/0!
0.00
m2
0.00
0.00
Spandrel panels consisting of (8 mm) PPG

Blue-Green high performance glass panels
externally and minimum 50 mm air cavity and
1 mm thick aluminium sheet black color and
minimum 50 mm thick rigid rock wool
insulation tapped joints with aluminium foil
vapor

UNIT
0.00
0.00
Heat Mirror HM55 Glass Composed of the

Following (as per Zamil), (8mm) PPG BlueGreen Solar cool either heat strengthened or
complete with heat mirror HM55 and internal
glass 6 mm clear float fully tempered th
089202
QTY
m2
0.00
0.00
PPG commercial monolithic glass 12 mm

clear glass including doors complete with
stainless steel fixing accessories all necessary
fixing accessories and hardware type (e)
0.00
m2
SUBTOTAL
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
RATE
AMOUNT S.R.
AMOUNT S.R.
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,150.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,200.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
575.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
09
FINISHES
0.00
0.00
091
Metal Support System
0.00
0.00
091300
Suspension Systems
0.00
0.00
091301
Aluminum strips ceiling
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
Size: 85mm wide x 15mm depth,

with Galvanized supports
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
white colour
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
Sub-contractor
091302
m2
Aluminum strips ceiling
#DIV/0!
#DIV/0!
Size: 100mm wide x 15mm depth, with

galvanized supports, white colour
0.00
m2
#DIV/0!
0.00
44.00
0.00
#DIV/0!
m2
90.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Installer
0.00
m2
8.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Assistant Installer
0.00
m2
8.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
092
Lath , Plaster And Gypsum Board
0.00
0.00
092050
Furring & lathing
0.00
0.00
092100
Gypsum Plaster
0.00
0.00
092150
Veneer Plaster
0.00
0.00
092300
Aggregate Coating
0.00
0.00
092400
Sand Cement Plaster
092401
Sand-Cement Plaster to walls
092402
092403
092404
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Sand-Cement Mortar
0.00
M3
172.50
0.00
Corner Galvanized mesh
0.00
M2
16.50
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Sand-Cement Plaster to internal walls &

Columns (Ready to received painting
works)
729
m2
21
15,309
6.62
4,822.34
10.42
7,597.20
12,419.54
0.10350%
745.20
124.20
13,288.94
15%
1,993.34
15,282.28
Sand-Cement Mortar
14.58
M3
207.00
3,018.06
3,018.06
0.02515%
181.08
30.18
3,229.32
15%
484.40
3,713.72
109.35
M2
16.50
1,804.28
1,804.28
0.01504%
108.29
18.05
1,930.62
15%
289.59
2,220.21
Grooves, size: 20 x 20mm
729.00
m2
2.00
1,458.00
729.00
m2
50.00
14.58
100.00
2.00
1,458.00
2,916.00
0.02430%
174.96
29.16
3,120.12
15%
468.02
3,588.14
Mason
729
M2
19.00
38.37
100.00
5.26
3,837.00
3,837.00
0.03198%
230.26
38.38
4,105.64
15%
615.85
4,721.49
Labour
729
M2
19.00
38.37
60.00
3.16
2,302.20
2,302.20
0.01919%
138.17
23.03
2,463.40
15%
369.51
2,832.91
0.00
0.00

Columns (Ready to received painting
works)
135
m2
20
2,700
6.62
893.03
9.41
1,270.40
2,163.43
0.01803%
129.82
21.64
2,314.89
15%
347.23
2,662.12
Sand-Cement Mortar
2.70
M3
207.00
558.90
558.90
0.00466%
33.55
5.59
598.04
15%
89.71
687.75
20.25
M2
16.50
334.13
334.13
0.00278%
20.02
3.34
357.49
15%
53.62
411.11
Mason
135
M2
17.00
7.94
100.00
5.88
794.00
794.00
0.00662%
47.66
7.94
849.60
15%
127.44
977.04
Labour
135
M2
17.00
7.94
60.00
3.53
476.40
476.40
0.00397%
28.58
4.76
509.74
15%
76.46
586.20
0.00
0.00
Sand-Cement Plaster to external walls

(Ready to received painting works)
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
207.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
M2
17.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
M2
17.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
63/368
0.00
0.00
0.00
0.00
0.00
17,076.47
2,662.10
0.00
180762527.xls.ms_office10/16/2013

MATERIALS
TENDER
CODE
ACTIVITY
CODE
ACTIVITY
UNIT
RATE
AMOUNT S.R.

Columns (Ready to received Tiling
works)
m2
#DIV/0!
#DIV/0!
092405
092406
092407
092408
092409
092415
092450
QTY
UNIT
LABOUR
RATE
AMOUNT S.R.
#DIV/0!
0.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
#DIV/0!
0.00
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
172.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Sand-Cement Plaster to Lifts (Ready to

received painting works)
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
172.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
M2
19.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
M2
19.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Sand-Cement Plaster to Shafts (Ready

to received painting works)
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Sand-Cement Mortar
0.00
M3
172.50
0.00
0.00
M2
16.50
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
M2
19.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
M2
19.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Sand-Cement Plaster to internal

Ceilings & staircase (Ready to received
painting works)
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
207.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
M2
17.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
M2
17.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Sand-Cement Plaster to external

Ceilings (Ready to received painting
works)
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
172.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
M2
16.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
M2
16.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Sand-Cement Plaster to Soffit of

staircase & landing (Ready to received
painting works)
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
172.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
M2
17.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
M2
17.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sand-Cement Plaster & Paint
m2
#DIV/0!
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To Internal Walls
092451
Sand-Cement Mortar
0.00
M3
172.50
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.50
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-Coats of Acrylic (plastic) Paint, using

sigmacrylic
0.00
Liters
9.43
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
25.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
75.00
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To Internal Walls
092452
Sand-Cement Mortar
0.00
M3
172.50
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.50
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-Coats of Plastic Paint
0.00
Liters
12.08
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
25.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
75.00
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To Internal Walls & Columns

Sand-Cement Mortar
0.00
M3
172.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
75.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
64/368
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
092460
MATERIALS
TENDER
UNIT
m2
RATE
#DIV/0!
AMOUNT S.R.
QTY
UNIT
#DIV/0!
RATE
#DIV/0!
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
#DIV/0!
0.00
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
0.00
AMOUNT S.R.
0.00
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
0.00000%
0.00
0.00
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
15%
To External Walls
092462
Sand-Cement Mortar
0.00
M3
172.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-Coats of Acrylic Paint, using sigmacryl
0.00
Liters
9.43
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
75.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To External Walls
092465
Sand-Cement Mortar
0.00
M3
172.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
11.40
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
75.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To External Soffits
092470
Sand-Cement Mortar
0.00
M3
172.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
9.43
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To Internal Ceiling
092500
Sand-Cement Mortar
0.00
M3
172.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
9.43
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
Sand Blasted concrete wall & Paint

finish to match the precast panel
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
287.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
9.43
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
To External Wall
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason for blasting work
0.00
M2
14.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour for blasting work
0.00
M2
14.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
092600
Gypsum Board Systems
092601
Gypsum Board Suspended Ceiling
956
m2
98
93,688
12.5mm thick on galvanized supports &

hangers and ready to received paint finish.
092601
60.50
57,838.00
19.21
18,363.20
0.00
0.00
0.00
76,201.20
0.63501%
4,572.07
762.01
81,535.28
15%
12,230.29
93,765.57
57,838.00
0.48198%
3,470.26
578.38
61,886.64
15%
9,283.00
71,169.64
Installer
m2
8.33
114.77
100.00
12.01
11,477.00
11,477.00
0.09564%
688.61
114.77
12,280.38
15%
1,842.06
14,122.44
Assistant Installer
956.00
m2
8.33
114.77
60.00
7.20
6,886.20
6,886.20
0.05739%
413.21
68.87
7,368.28
15%
1,105.24
8,473.52
0.00
0.00
m2
#DIV/0!
m2
57,838.00
956.00
Gypsum Board Suspended Ceiling
956.00
60.50
0.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
0.00
80.00
0.00
12.5mm thick on galvanized supports &

hangers and ready to received paint finish.
0.00
Sub-contractor
m2
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
65/368
0.00
0.00
0.00
0.00
0.00
93,765.60
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
092602
Double layer of 13mm thick Gypsum

Board Suspended Ceiling
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
m2
#DIV/0!
#DIV/0!
QTY
UNIT
LABOUR
RATE
AMOUNT S.R.
#DIV/0!
0.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
#DIV/0!
0.00
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
SUBTOTAL
092603
092605
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
135.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-Coats of Enamel Paint (Matt Fin.)
0.00
Liters
12.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Gypsum Board Ceiling
m2
#DIV/0!
#DIV/0!
0.00
m2
#DIV/0!
0.00
55.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Installer
0.00
m2
8.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Assistant Installer
0.00
m2
8.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
12.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Gypsum Board Ceiling with strip & painted

finished.
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
19mm thick Gypsum board on galvanized

supports. Ready to received paint finish.
0.00
m2
47.25
0.00
19mm thick Gypsum Strips
0.00
Lm
75.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Installer
0.00
m2
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Assistant Installer
0.00
m2
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
12.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Gypsum Board Suspended Ceiling Tiles

complete with suspension system.
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
m2
75.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-Coats of Flat Enamel Paint, white colour
0.00
Liters
12.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Gypsum Board Suspended Ceiling (Steps

type)
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
13mm thick Gypsum Board on metal lath

as shown on detail 8 / A43. To include
Gypsum mould as cornice and ready to
rec'd. painting works
0.00
m2
160.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
12.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sub-contractor
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Decirative Gypsum Board Suspended

Ceiling
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
600 x 600 x 15mm thick Decorative

Gypsum Board false ceiling tiles, complete
with hanger and supports. Ready to recd
paint finish.
0.00
m2
120.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
12.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sub-contractor
092625
DRY COST
Liters
Sub-contractor
092620
INDIRECT
COST
AMOUNT S.R.
600 x 600 x 19mm thick on galvanized

supports and hangers. Ready to received
paint finish.
092610
DIRECT COST
0.00
13mm thick Gypsum board on galvanized

supports. Ready to received paint finish.
092604
Tools &
consumables
Sub-contractor
m2
SITE OH &
TEMP. FACIL
RATE
Double layers of 13mm thick Gypsum

board on galvanized supports with
Vermiculite fillet. Ready to received paint
finish.
0.00
WEIGHT %
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Decorative Gypsum Board Suspended

Ceiling including Cornice / decorative
moulding & painted finish.
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

paint finish.
0.00
m2
140.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
12.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
2.50
0.00
100.00
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
66/368
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
092626
MATERIALS
TENDER
Decorative Gypsum Board Suspended

Ceiling including Cornice to main
entrances
UNIT
RATE
AMOUNT S.R.
m2
#DIV/0!
#DIV/0!
QTY
UNIT
LABOUR
RATE
AMOUNT S.R.
#DIV/0!
0.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
#DIV/0!
0.00
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
SUBTOTAL
092690
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
150.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
12.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Combined Acoustic mineral tiles &

Gypsum Board Suspended Ceiling to C9
areas.
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
m2
55.00
0.00
0.00
m2
90.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
12.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sub-contractor
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Combined Gypsum Board Suspended

Ceiling Tiles and Gypsum Board False
Peiling Panel, complete with suspension
system. To include Flat Enamel paint
finish.
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
600 x 600 x 13mm thick Gypsum Board

false ceiling tiles on galvanized supports
and hangers. Ready to received paint
finish.
0.00
Sub-contractor
m2
120.00
0.00
13mm thick Gypsum Board False Ceiling,

complete with hanger and supports. Ready
to recd paint finish
0.00
m2
90.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
12.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sub-contractor
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Combined Lightweight Gypsum Board

Suspended Ceiling tiles and Gypsum
board panel, complete with suspension
system. To include Flat Enamel paint
finish.
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
600 x 600 x 13mm thick lightweight

Gypsum board suspended ceiling tiles on
galvanized supports and hangers. Ready
to received paint finish.
0.00
Sub-contractor
m2
110.00
0.00
13mm thick lightweight Gypsum Board

False Ceiling, complete with hanger and
supports. Ready to recd paint finish
0.00
m2
90.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
12.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sub-contractor
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Acoustical Partition
1755
m2
145
254,475
1,755.00
Acoustical wall partition with sound proof
092695
DRY COST
AMOUNT S.R.
13mm thick Gypsum Board False Ceiling,

complete with hanger and supports.
092694
INDIRECT
COST
0.00
Sub-contractor
092692
DIRECT COST
AMOUNT S.R.
600 x 600 x 15mm thick mineral acoustice

false ceiling tiles, complete with hanger
and supports. Using Cortega type, tegular
edge by Armstrong brand.
092691
Tools &
consumables
Sub-contractor
m2
SITE OH &
TEMP. FACIL
RATE

paint finish.
0.00
WEIGHT %
m2
88.00
154,440.00
88.00
154,440.00
30.02
0.00
52,683.20
0.00
0.00
0.00
207,123.20
1.72603%
12,427.42
2,071.24
221,621.86
15%
33,243.28
254,865.14
154,440.00
1.28700%
9,266.40
1,544.40
165,250.80
15%
24,787.62
190,038.42
Installer
1,755.00
m2
5.33
329.27
100.00
18.76
32,927.00
32,927.00
0.27439%
1,975.61
329.27
35,231.88
15%
5,284.78
40,516.66
Assistant Installer
1,755.00
m2
5.33
329.27
60.00
11.26
19,756.20
19,756.20
0.16464%
1,185.41
197.57
21,139.18
15%
3,170.88
24,310.06
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Gypsum Board Partition to offices
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
Gypsum board partition in offices complete

with frame, doors, paint with all related
works and finishes.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
11.50
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-Coats of Flat Enamel / Semi-gloss Paint,

white colour
0.00
Liters
11.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sub-contractor
m2
90.00
0.00
Paintor
0.00
M2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
75.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
67/368
0.00
0.00
0.00
254,865.14
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
092696
MATERIALS
TENDER
Gypsum Board Partition to offices
UNIT
RATE
AMOUNT S.R.
m2
#DIV/0!
#DIV/0!
QTY
UNIT
LABOUR
RATE
AMOUNT S.R.
#DIV/0!
0.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
#DIV/0!
0.00
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
SUBTOTAL
092697
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
90.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
11.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-Coats of Flat Enamel / Semi-gloss Paint,

white colour
0.00
Liters
11.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
75.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
Gypsum Board Partition to Toilets
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
50.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
11.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-Coats of Melamine Paint
0.00
Liters
12.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
5.00
0.00
100.00
#DIV/0!
0.00
0.00
Paintor
0.00
M2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
75.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Insulated Gypsum Board Wall Panel

(Moisture Resistance)
m2
#DIV/0!
#DIV/0!
100mm thick gypsum board (moisture

resistance) partition and ready to received
paint / wall covering finish.
0.00
m2
#DIV/0!
0.00
110.00
0.00
#DIV/0!
0.00
Gypsum block Installer
(Retouching) Exposed Concrete natural

finish to waffle slab.
m2
#DIV/0!
#DIV/0!
0.00
0.00
212.75
0.00
5.00
0.00
100.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
10.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
(Retouching) Extraover Fairfaced

Concrete smooth finish to walls.
m2
#DIV/0!
M3
#DIV/0!
M2
#DIV/0!
0.00
Mason
Sand-Cement Mortar with bonding agent
092710
INDIRECT
COST
Liters
Gypsum Installer
092700
DIRECT COST
0.00
Gypsum board partition to toilets complete

with melamine paint finish. Using 1-layer of
water proof resistance gypsum panel on
each side.
092698
Tools &
consumables
Sub-contractor
m2
SITE OH &
TEMP. FACIL
RATE
Gypsum board partition in offices complete

with frame, doors, paint with all related
works and finishes.
0.00
WEIGHT %
#DIV/0!
0.00
0.00
212.75
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
16.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
Sand-Cement Mortar with bonding agent
092800
Drywall Accessories
092801
Gypsum moulding
Lm
#DIV/0!
M3
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
19,756.20
0.16464%
1,185.41
197.57
21,139.18
15%
3,170.88
24,310.06
lath as shown on detail sect 2 / Dwg
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#QA-305 with approved colour
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
Gypsum mouldings fixed on metal
0.00
Sub-contractor
Lm
35.00
0.00
093
Tile
0.00
0.00
09300
Quarry Tile
0.00
0.00
09310
Ceramic Tile
0.00
0.00
093100
Unglazed Ceramics Floor Tiles
2522
m2
162
408,564
115.39
16.00
291,008.19
0.00
40,352.00
0.00
Size: 150 x 150 x 9mm thk, using

2,522.00
Material Price. SR.100/m2

MORTAR; using sand-cement, mixed 1:4
4mm wide
19,881.58
3,313.60
354,555.37
15%
53,183.31
407,738.68
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M2
105.00
264,810.00
264,810.00
2.20675%
15,888.60
2,648.10
283,346.70
15%
42,502.01
325,848.71
75.66
M3
198.00
14,980.68
14,980.68
0.12484%
898.85
149.81
16,029.34
15%
2,404.40
18,433.74
1,888.47
KGS
5.94
11,217.51
11,217.51
0.09348%
673.06
112.18
12,002.75
15%
1,800.41
13,803.16
2,522.00
M2
10.00
252.20
100.00
10.00
25,220.00
25,220.00
0.21017%
1,513.22
252.20
26,985.42
15%
4,047.81
31,033.23
Labourer for tiling
2,522.00
M2
10.00
252.20
60.00
6.00
15,132.00
15,132.00
0.12610%
907.92
151.32
16,191.24
15%
2,428.69
18,619.93
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
126.10
separate item
M3
148.50
separate item
Mason for screeding
2,522.00
M2
30.00
84.07
100.00
0.00
separate item
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour for screeding
2,522.00
M2
30.00
84.07
60.00
0.00
separate item
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
272
m2
164
44,608
112.31
21.34
30,549.08
0.00
5,803.20
0.00

4mm wide
0.00
0.00
36,352.28
0.30294%
2,181.17
363.53
38,896.98
15%
5,834.55
44,731.53
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
272.00
M2
94.50
25,704.00
25,704.00
0.21420%
1,542.24
257.04
27,503.28
15%
4,125.49
31,628.77
8.16
M3
198.00
1,615.68
1,615.68
0.01346%
96.91
16.15
1,728.74
15%
259.31
1,988.05
203.67
KGS
5.94
1,209.80
1,209.80
0.01008%
72.58
12.10
1,294.48
15%
194.17
1,488.65
Mason for tiling
272.00
M2
10.00
27.20
100.00
10.00
2,720.00
2,720.00
0.02267%
163.22
27.20
2,910.42
15%
436.56
3,346.98
Labourer for tiling
272.00
M2
10.00
27.20
60.00
6.00
1,632.00
1,632.00
0.01360%
97.92
16.32
1,746.24
15%
261.94
2,008.18
2,019.60
0.01683%
121.18
20.20
2,160.98
15%
324.15
2,485.13
13.60
50mm thick Concrete Screed
093102
2.76133%
Mason for tiling
093101
331,360.19
M3
148.50
2,019.60
Mason for screeding
272.00
M2
30.00
9.07
100.00
3.33
907.00
907.00
0.00756%
54.43
9.07
970.50
15%
145.58
1,116.08
272.00
M2
30.00
9.07
60.00
2.00
544.20
544.20
0.00454%
32.69
5.45
582.34
15%
87.35
669.69
24
m2
197
4,728
141.51
3,396.18
18.67
0.00
448.00
8:35 AM
10/16/2013
68/368
0.00
0.00
0.00
3,844.18
0.03203%
230.62
38.44
4,113.24
15%
616.99
4,730.23
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
48,620.12
407,738.77
44,731.53
4,730.40
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
LABOUR
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
24.00
M2
110.00
2,640.00
2,640.00
0.02200%
158.40
26.40
2,824.80
15%
423.72
3,248.52

adhesive, 3mm thick
84.00
KGS
5.61
471.24
471.24
0.00393%
28.30
4.72
504.26
15%
75.64
579.90

4mm wide
17.97
KGS
5.94
106.74
106.74
0.00089%
6.41
1.07
114.22
15%
17.13
131.35
AMOUNT S.R.
Mason for tiling
24.00
M2
12.00
2.00
100.00
8.33
200.00
200.00
0.00167%
12.02
2.00
214.02
15%
32.10
246.12
Labourer for tiling
24.00
M2
12.00
2.00
60.00
5.00
120.00
120.00
0.00100%
7.20
1.20
128.40
15%
19.26
147.66
178.20
0.00149%
10.73
1.79
190.72
15%
28.61
219.33
1.20
M3
148.50
178.20
Mason for screeding
24.00
M2
30.00
0.80
100.00
3.33
80.00
80.00
0.00067%
4.82
0.80
85.62
15%
12.84
98.46
24.00
M2
30.00
0.80
60.00
2.00
48.00
48.00
0.00040%
2.88
0.48
51.36
15%
7.70
59.06
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Saudi Ceramics brand, commercial type,

first choice
0.00
M2
37.40
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

adhesive, 3mm thick
0.00
KGS
5.61
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

4mm wide
0.00
KGS
5.94
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason for tiling
0.00
M2
12.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer for tiling
0.00
M2
12.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
148.50
0.00
Mason for screeding
0.00
M2
30.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
30.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
Size: 147 x 147 x 8.5mm thk, using

Philkeram Johnson Ceramics brand,
British, American & European Std.,
commercial type, first choice, clour Athena
or Hermes
0.00

4mm wide
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M2
67.10
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.94
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
12.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
12.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
148.50
0.00
Mason for screeding
0.00
M2
30.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
30.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00

first choice
0.00

4mm wide
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M2
39.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.94
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
12.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
12.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
148.50
0.00
Mason for screeding
0.00
M2
30.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
30.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Maxi floor commercial type, first choice
0.00
M2
112.20
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

adhesive, 3mm thick
0.00
KGS
5.61
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

4mm wide
0.00
KGS
5.94
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason for tiling
0.00
M2
12.00
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer for tiling
0.00
M2
12.00
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00

Gail brand, Germany made, Unglazed antislip fllor tiles.
0.00

4mm wide
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M2
121.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.94
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
12.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
12.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
093106
INDIRECT
COST
AMOUNT S.R.
093105
DIRECT COST
RATE
093104
Tools &
consumables
UNIT
093103
SITE OH &
TEMP. FACIL
QTY
093102
WEIGHT %
M3
198.00
0.00
Mason for screeding
0.00
M2
30.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
30.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00

Philkeram Johnson brand, Made in
Greece, Unglazed anti-slip floor tiles.
0.00

4mm wide
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M2
79.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.94
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
12.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
12.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
69/368
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
093107
LABOUR
QTY
UNIT
RATE
AMOUNT S.R.
0.00
M3
198.00
0.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
AMOUNT S.R.
M2
30.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M2
30.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
Philkeram Johnson brand, Made in

Greece, Unglazed anti-slip floor tiles.
0.00

4mm wide
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M2
79.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.94
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
12.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
12.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
198.00
0.00
Mason for screeding
0.00
M2
30.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
30.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
37
m2
128
4,736
84.28
19.85
3,118.50
0.00
734.40
0.00
0.00
0.00
3,852.90
0.03211%
231.19
38.53
4,122.62
15%
618.39
4,741.01
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
37.00
M2
55.00
2,035.00
2,035.00
0.01696%
122.11
20.35
2,177.46
15%
326.62
2,504.08
129.50
KGS
5.61
726.50
726.50
0.00605%
43.56
7.26
777.32
15%
116.60
893.92
13.85
KGS
5.94
82.27
82.27
0.00069%
4.97
0.83
88.07
15%
13.21
101.28
Mason for tiling
37.00
M2
11.00
3.36
100.00
9.08
336.00
336.00
0.00280%
20.16
3.36
359.52
15%
53.93
413.45
Labourer for tiling
37.00
M2
11.00
3.36
60.00
5.45
201.60
201.60
0.00168%
12.10
2.02
215.72
15%
32.36
248.08
274.73
0.00229%
16.49
2.75
293.97
15%
44.10
338.07
1.85
M3
148.50
274.73
Mason for screeding
37.00
M2
30.00
1.23
100.00
3.32
123.00
123.00
0.00103%
7.42
1.24
131.66
15%
19.75
151.41
37.00
M2
30.00
1.23
60.00
1.99
73.80
73.80
0.00062%
4.46
0.74
79.00
15%
11.85
90.85
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
Heavy duty non slip ceramic floor tiles

size 250 x 250 x 10 mm thick of approved
quality and colour bedded in cement
and sand mortar (1:3) including sand
bed and pointed in coloured cement (F5).
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Villeroy & Boch brand, commercial type,

first choice
0.00
M2
130.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
GROUTING; using coloured cement, 4mm

wide
0.00
kgs
1.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
12.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
12.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
Unglazed heavy duty ceramic tiles size 200

x 100 x 8.5mm of approved quality and
colour bedded in cement and sand
mortar (1:3) including sand bed and
pointed in coloured cement (F9).
Villeroy & Boch brand, commercial type,
first choice
0.00

wide
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M2
100.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
kgs
1.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
12.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
12.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
LM
Brass Strips
#DIV/0!
#DIV/0!
0.00
30mm wide
LM
#DIV/0!
0.00
15.00
0.00
093500
Glazed Mosaic
093501
Glazed Mosaic tiles
#DIV/0!
0.00
Mason
Nrs.
#DIV/0!
#DIV/0!
Size of bench: 300 x 300mm
#DIV/0!
0.00
LM
12.00
0.00
100.00
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
m3
6.00
0.00
100.00
#DIV/0!
0.00
0.00

adhesive, 3mm thick
2mm wide
Mason
1276
m2
101
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m3
350.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
129.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.61
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.94
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
Glazed Ceramics Wall Tiles
0.00
0.00
0.00
Size of mosaic tile: 50 x 50 x 5mm thk
093502
INDIRECT
COST
0.00

first choice
adhesive, 3mm thick
4mm wide
093120
DIRECT COST
0.00
093113
Tools &
consumables
093112
SITE OH &
TEMP. FACIL
Mason for screeding
093110
WEIGHT %
128,876
64.18
0.00
m2
8.17
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
8.17
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
17.78
81,897.03
0.00
22,684.80
Size; 150 x 150 x 6mm, using
0.00
0.00
0.00
104,581.83
0.87152%
6,274.94
1,045.82
111,902.59
15%
16,785.39
128,687.98
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Average price SR. 50/m2
1,276.00
m2
55.00
70,180.00
70,180.00
0.58483%
4,210.78
701.80
75,092.58
15%
11,263.89
86,356.47
MORTAR; using Vetonit brand, 3mm thick
4,466.00
KGS
2.20
9,825.20
9,825.20
0.08188%
589.54
98.26
10,513.00
15%
1,576.95
12,089.95
318.49
KGS
5.94
1,891.83
1,891.83
0.01577%
113.54
18.92
2,024.29
15%
303.64
2,327.93
14,178.00
0.11815%
850.68
141.78
15,170.46
15%
2,275.57
17,446.03

2mm wide
Mason
8:35 AM
10/16/2013
1,276.00
M2
9.00
141.78
100.00
11.11
14,178.00
70/368
0.00
4,741.14
0.00
0.00
0.00
0.00
128,688.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
Labourer
093503
63
m2
116
7,308
76.12
QTY
UNIT
1,276.00
M2
PRODU
MDAY
CTIVITY (Duration)
9.00
141.78
MANDAYRATE
60.00
4,795.39
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
6.67
8,506.80
17.78
1,120.00
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
0.00
SUBTOTAL
AMOUNT S.R.
0.00
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
8,506.80
0.07089%
510.41
85.07
9,102.28
15%
1,365.34
10,467.62
0.00
0.00
5,915.39
0.04929%
354.89
59.15
6,329.43
15%
949.41
7,278.84
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
AMOUNT S.R.
m2
55.00
3,465.00
3,465.00
0.02888%
207.94
34.66
3,707.60
15%
556.14
4,263.74
5.61
1,237.01
1,237.01
0.01031%
74.23
12.37
1,323.61
15%
198.54
1,522.15

2mm wide
15.72
KGS
5.94
93.38
93.38
0.00078%
5.62
0.94
99.94
15%
14.99
114.93
Mason
63.00
M2
9.00
7.00
100.00
11.11
700.00
700.00
0.00583%
41.98
7.00
748.98
15%
112.35
861.33
Labourer
63.00
M2
9.00
7.00
60.00
6.67
420.00
420.00
0.00350%
25.20
4.20
449.40
15%
67.41
516.81
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
m2
#DIV/0!
MORTAR; using Bal Cem Gold Star, 3mm

thick
2mm wide
Mason
m2
#DIV/0!
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.61
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.94
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
M2
11.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
11.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
79.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
3.85
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.94
0.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
11.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
11.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
26.40
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
3.85
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.94
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
M2
11.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
11.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
#DIV/0!
0.00
0.00

2mm wide
0.00
0.00
#DIV/0!
Philkeram Johnson Ceramics brand,

commercial type, first choice
thick
15%
0.00000%
Labourer
m2
0.00
0.00
Glazed Ceramics External Wall Tiles
0.00
0.00
#DIV/0!

first choice
thick
2mm wide
Mason
0.00
26.40
Labourer
0.00000%
M2
#DIV/0!
H&R Johnson brand, Made in England,

commercial type, first choice, colour SF4,
SF53, SF19, SF40 & etc..
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
67.10
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
3.85
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.94
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
11.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
11.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Glazed Ceramics External Wall Tiles
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00

first choice
thick
2mm wide
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
24.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
3.85
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.94
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
11.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
11.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00

adhesive, 3mm thick
2mm wide
093509
DRY COST
KGS
Labourer
093508
INDIRECT
COST
63.00

adhesive, 3mm thick
2mm wide
Mason
093507
DIRECT COST
220.50

first choice
093506
Tools &
consumables

adhesive, 3mm thick
093505
SITE OH &
TEMP. FACIL
Average price SR. 50/m2
093504
WEIGHT %
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
82.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.61
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.94
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
11.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
11.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00

adhesive, 3mm thick
2mm wide
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
82.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.61
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.94
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
11.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
11.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
71/368
7,278.96
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
093510
MATERIALS
TENDER
UNIT
m2
RATE
#DIV/0!
AMOUNT S.R.
QTY
UNIT
#DIV/0!
RATE
#DIV/0!
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
#DIV/0!
0.00
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
#DIV/0!
0.00
SUBTOTAL
AMOUNT S.R.
0.00

Gail Ceramic tiles, Germany Made, white
colur #33001
thick
2mm wide
Mason
m2
#DIV/0!
Ceramic Clay Wall Tiles
m2
#DIV/0!
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.94
0.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
11.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
11.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
99.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
3.85
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.94
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
#DIV/0!
0.00
M2
11.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
11.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Philkeram Ceramic tiles, Greece made,

approve colour
0.00
M2
82.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

thick
0.00
KGS
3.85
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

2mm wide
0.00
KGS
5.94
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
11.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
11.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Mosaic Ceramics Wall Tiles
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

54-A
0.00
M2
55.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

adhesive, 3mm thick
0.00
KGS
5.61
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

2mm wide
0.00
KGS
5.94
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
11.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
11.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Made in Spain, approved colour
0.00
M2
55.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

adhesive, 3mm thick
0.00
KGS
5.61
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

2mm wide
0.00
KGS
5.94
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
10.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00

54-A
adhesive, 3mm thick
2mm wide
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
55.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.61
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.94
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
9.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
9.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Waterproofing works
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
4mm thk APP modified membrane, 1-layer
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mosaic Tiles
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
item
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2,416.95
#DIV/0!
532.80
1,500.00
#DIV/0!
58,329.00
Dome Structures
GRC DOME, half size: 6000mm dia. x
2300mm high
1.00
Sub-contractor
Nr.
1,500.00
1,500.00
1.00
30.00
Installer

54-A
adhesive, 3mm thick
2mm wide
093530
TENDER PRICE
0.00
To External Walls
093523
PROFIT
0.00
093522
MARKUP
3.85
093521
DRY COST
90.20
Size; 200 x 200 x 8.5mm thk, using
093520
INDIRECT
COST
M2
Labourer
093512
DIRECT COST
KGS

thick
2mm wide
Mason
Tools &
consumables
0.00
#DIV/0!
Gail Ceramic tiles, Germany Made,

approve colur #33001
SITE OH &
TEMP. FACIL
0.00
Labourer
093511
AMOUNT S.R.
WEIGHT %
Nr.
M2
57,579.00
25.00
57,579.00
750.00
30.00
M2
55.00
1,650.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
105.00
KGS
5.61
589.05
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
29.95
KGS
5.94
177.90
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
30.00
M2
9.00
3.33
100.00
11.10
333.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
30.00
M2
9.00
3.33
60.00
6.66
199.80
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mosaic Cer. Wall Tiles & Paint Fin.
8:35 AM
10/16/2013
Nrs.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
0.00
72/368
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
CODE
ACTIVITY
UNIT
RATE
AMOUNT S.R.
LABOUR
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00
M2
55.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

adhesive, 3mm thick
0.00
KGS
5.61
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

2mm wide
0.00
KGS
5.94
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
AMOUNT S.R.
Mason
0.00
M2
10.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m2
Sand-Cement Mortar
0.00
M3
172.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1-coat of Textured Putty
0.00
KGS
5.44
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-Coats of Polyurethane Paint
0.00
Liters
26.70
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Coved ceramic tiles
Lm
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Lm
21.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.000
KGS
5.61
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.94
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
Lm
23.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
Lm
23.33
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Coved ceramic tiles
Lm
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
Size of tiles: 100 x 150 x 9mm thk

adhesive, 3mm thick
4mm wide
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Lm
51.45
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.000
KGS
5.61
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
5.94
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
Lm
23.33
0.00
100.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
Lm
23.33
0.00
60.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Coved ceramic tiles
Lm
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
250 x 100 mm high ceramic coved skirting

(S3).
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Lm
54.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
MORTAR; using sand-cement, 1:3
0.000
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

wide
0.00
KGS
1.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
Lm
23.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
Lm
23.33
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Coved ceramic tiles
Lm
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
200 x 100 mm high unglazed heavy duty

ceramic coved skirting .
093600
DIRECT COST
RATE

adhesive, 3mm thick
4mm wide
093553
Tools &
consumables
UNIT
Saudi Cer. Brand, commercial type, first

choice
093552
SITE OH &
TEMP. FACIL
QTY
Size of tiles: 100 x 150 x 9mm thk
093551
WEIGHT %

54-A
Plastered & Painted Fin.
093550
MATERIALS
TENDER
ACTIVITY
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Maxi floor commercial type, first choice or

equal.
0.00
Lm
57.75
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.000
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

wide
0.00
KGS
1.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
Lm
23.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
Lm
23.33
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Ceramic tiles to treads & risers for

staircase
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Lm
89.25
0.00
#DIV/0!
#DIV/0!
0.00
0.00
Ceramic tiles to tread and riser to steps.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.000
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

wide
0.00
KGS
1.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
Lm
10.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
Lm
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
093700
Metal Tile
0.00
0.00
094
TERRAZO TILES
0.00
0.00
094100
Portland Cem. Terrazzo
0.00
0.00
094200
Precast Terrazzo
0.00
0.00
094201
Precast Terrazo Floor tile
#DIV/0!
0.00
Size: 250 x 250 x 25mm thk,
m2
#DIV/0!
#DIV/0!
0.00
M2
16.50
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
14.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
14.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
73/368
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
094202
094203
MATERIALS
TENDER
QTY
UNIT
0.00
M2
Sand-Cement Mortar
0.00
M3
Precast Terrazo Floor tile to inside the

building
UNIT
RATE
AMOUNT S.R.
m2
#DIV/0!
#DIV/0!
LABOUR
RATE
AMOUNT S.R.
#DIV/0!
0.00
17.60
0.00
165.00
0.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
#DIV/0!
0.00
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
SUBTOTAL
094310
094400
094450
094451
094452
094453
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
AMOUNT S.R.
AMOUNT S.R.
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
14.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
14.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Precast Terrazo Floor tile to outside the

buildings
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
M2
17.60
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
14.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
14.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete, type V
0.00
M3
143.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
8.03
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.24
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Precast Floor Cement tile to outside the

buildings
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
12.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
14.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
14.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
094300
SITE OH &
TEMP. FACIL
RATE
094220
WEIGHT %
Concrete, type V
0.00
M3
143.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
8.03
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.24
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Precast Terrazo tiles skirting to walls
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Size of tiles: 100mm high
0.00
Lm
17.60
0.00
Sand-Cement Mortar & Grout
0.00
M3
198.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
Lm
30.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
Lm
30.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Precast Terrazo tiles Skirting to Steps
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Size of tiles: 20mm thick
0.00
Lm
6.60
0.00
0.00
M3
165.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
Lm
27.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
Lm
27.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Precast non-slip Terrazo tiles Treads to

Steps
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Size: 300mm wide x 30mm thick
0.00
Lm
16.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
Lm
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
Lm
25.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Precast non-slip Terrazo tiles Risers to

Steps
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Size: 150mm high x 25mm thick
0.00
Lm
13.20
0.00
0.00
M3
165.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
Lm
27.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
Lm
27.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00

Steps
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
Lm
11.00
0.00
0.00
M3
165.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
Lm
27.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
Lm
27.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00

Steps
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
Lm
11.00
0.00
0.00
M3
165.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
Lm
27.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
Lm
27.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00

Steps
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
Lm
11.00
0.00
0.00
M3
165.00
0.00
8:35 AM
10/16/2013
#DIV/0!
#DIV/0!
0.00
74/368
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
094454
MATERIALS
TENDER
QTY
UNIT
Mason
0.00
Lm
Labourer
0.00
Lm

Steps
UNIT
Lm
RATE
#DIV/0!
AMOUNT S.R.
QTY
UNIT
#DIV/0!
RATE
LABOUR
AMOUNT S.R.
#DIV/0!
0.00
0.00
Lm
11.00
0.00
0.00
M3
165.00
0.00
PRODU
MDAY
CTIVITY (Duration)
27.00
0.00
27.00
0.00
MANDAYRATE
100.00
60.00
EQUIPMENT
SUB-CON
AMOUNT
S.R.
SUBTOTAL
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
RATE / UNIT
AMOUNT
S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
QTY
UNIT
RATE
QTY
UNIT
RATE
#DIV/0!
0.00
AMOUNT S.R.
0.00
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
Lm
27.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
Lm
27.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
095
ACOUSTICAL TREATMENT AND WOOD

FLOORING
0.00
0.00
095100
Acoustical Ceilings
0.00
0.00
095101
Acoustical False Ceilings
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Size: 600 x 600 x 15mm thk, with
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Galvanized supports, Fissured type,
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
white colour
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
Sub-contractor
095102
m2
#DIV/0!
#DIV/0!
Using Size: 600 x 600 x 15mm thk

acoustical mineral fiber tile, noncombustible, Cortega type" tegular edge by
Armstrong brand with T-grid system.
095103
0.00
30.80
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m2
10.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
0.00
m2
#DIV/0!
0.00
30.80
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Installer
0.00
m2
10.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Assistant Installer
0.00
m2
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
0.00
m2
#DIV/0!
0.00
36.30
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Installer
0.00
m2
10.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Assistant Installer
0.00
m2
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Acoustical False Ceilings tiles with

laminated waterproof
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Sub-contractor by BPC
0.00
Calcium Silicate Board False Ceiling

with acrylic polyurethane paint finish.
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
m2
120.00
#DIV/0!
0.00
0.00
0.00
600 x 600mm Calcium Silicate noncombustible Board False Ceiling, vinyl face
tile complete with complete exposed metal
grid suspension system.
0.00
m2
140.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-Coats of acrylic polyurethane paint
0.00
Liters
12.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sub-contractor by BPC
095200
0.00000%
0.00

acoustical mineral fiber tile, laminated
waterproof with T-grid system. Using
"Ceramaguard Type" by Armstrong brand.
095120
0.00
Assistant Installer

acoustical mineral fiber tile with complete
system. Revealed Edge type
095110
0.00
35.00
Installer

acoustical mineral fiber tile with complete
system.Fissured type
095104
m2
#DIV/0!
m2
0.00
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Metal Pan Ceilings
m2
#DIV/0!
#DIV/0!
Using Size: 600 x 600mm metal pan

ceiling tile with complete system.
0.00
m2
#DIV/0!
0.00
49.50
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Installer
0.00
m2
10.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Assistant Installer
0.00
m2
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
095250
Acoustical Space Units
0.00
0.00
095300
Acoustical insulation
0.00
0.00
095500
Wood Panel Ceiling
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
20mm thick blockboard / plywood with

hardwood edges & 50 x 50mm timber
frames & supports (ceiling joist).
0.00
311.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
12.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sub-contractor by United Wood
m2
0.00
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
75/368
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
095600
Wood Strip Flooring
0.00
0.00
095650
Wood Block Flooring
0.00
0.00
095700
Wood Skirting
0.00
0.00
095701
Wood Skirting
Lm
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
Using Hardwood with varnish finish
Lm
55.00
Wood Skirting
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
Included
Mason & Labourer
095702
0.00
0.00
Lm
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
Using Meranti Wood with varnish finish
Lm
22.00
0.00
0.00
Mason & Labourer
Lm
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
095800
Wood Comp. Flooring
0.00
0.00
096
FLOORING AND CARPET
0.00
0.00
096150
Marble Flooring
0.00
0.00
096151
Marble Floor Tile in Pattern
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m2
250.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
340.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
M3
165.00
0.00
Included
Granite Floor Tile
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
For White Colour

0.00
Sand-Cement Mortar
M3
165.00
0.00
m2
340.00
Marble Flooring, SR 120 / m2
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
Included
Mason & Labourer
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
Marble Flooring, SR 120 / m2
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
For White Colour
0.00
M2
132.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
Mason & Labourer
Carrara Marble Flooring, 2cm thick
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
For Carrara marble, White Colour
0.00
M2
104.50
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
Marble Tread to Staircase
Lm
#DIV/0!
#DIV/0!
#DIV/0!
M2
3.00
0.00
100.00
#DIV/0!
#DIV/0!
0.00
Mason & Labourer
096160
0.00
0.00
096154
0.00
For Green Colour, 30% in pattern
Mason & Labourer
096153
0.00000%
For Grey Colour, 70% in pattern
Sand-Cement Mortar
096152
0.00
M2
3.00
0.00
100.00
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
Size: 30mm thick x 300mm wide with 1-strip

anti-slip
0.00
For Grey Colour

0.00
Sand-Cement Mortar
M3
165.00
Lm
150.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Included
Mason & Labourer
096161
0.00
0.00
Nos.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
Size: 30mm thick x traingular wide with 1-strip

anti-slip
0.00
For Grey Colour

0.00
Sand-Cement Mortar
M3
165.00
Nos.
300.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Included
Mason & Labourer
0961611
0.00
0.00
Lm
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
Size: 30mm thick x 450mm wide with 1-strip

anti-slip
0.00
For Grey Colour

0.00
Sand-Cement Mortar
M3
165.00
Lm
235.00
Marble Riser to staircase
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Included
Mason & Labourer
096162
0.00
0.00
Lm
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
Size: 20mm thick x 150mm high
0.00
For Grey Colour

0.00
Sand-Cement Mortar
M3
165.00
Lm
50.00
Marble Riser to staircase
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Included
Mason & Labourer
096163
0.00
0.00
Lm
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
For Grey Colour

0.00
Sand-Cement Mortar
M3
165.00
Lm
40.00
096170
Carrara Marble Treads & Risers to

staircase
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
15.00
0.00
0.00
Lm
4.00
0.00
0.00
Lm
3.00
0.00
0.00
Lm
0.00
Lm
70.00
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
Marble Threshold
Nr.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
60.00
#DIV/0!
60.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
Size: 100mm x 900mm
8:35 AM
10/16/2013
0.00
Included
Mason & Labourer
096164
0.00
0.00
76/368
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
For Grey Colour

0.00
Sand-Cement Mortar
M3
165.00
RATE
SUB-CON
AMOUNT
S.R.
Marble Threshold
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
QTY
UNIT
RATE
AMOUNT S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00
Nr.
65.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Included
Mason & Labourer
0961701
SUBTOTAL
Nr.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
Size: 200mm x 900mm
0.00
For Grey Colour

0.00
Sand-Cement Mortar
M3
165.00
Nr.
100.00
Marble Threshold
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Included
Mason & Labourer
096171
0.00
0.00
Nr.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
Size: 300mm x 900mm
0.00
For Grey Colour

0.00
Sand-Cement Mortar
M3
165.00
Nr.
100.00
Marble Threshold
Nr.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
Size: 300mm x 1500mm
0.00
For Grey Colour

0.00
Sand-Cement Mortar
M3
165.00
Nr.
190.00
Marble Skirting
0.00
0.00
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Included
Mason & Labourer
96150
0.00000%
Included
Mason & Labourer
096172
0.00
0.00
Lm
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
For Grey Colour

0.00
Sand-Cement Mortar
M3
165.00
Lm
40.00
Marble Lavatory Counter Top
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Included
Mason & Labourer
096200
0.00
0.00
Lm
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
Size: 600mm x 30mm thick
0.00
For Grey Colour
Lm
950.00
096210
Marble Lavatory Counter Top with Base

Cabinet
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
Included
Installer & Labourer
nos.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
Size: 3800 x 600mm wide
096211
Carrara Marble Counter Top, Grey colour

including cut-out for vanity counter basin
0.00
Lm
850.00
0.00
0.00
Lm
100.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Base Cabinet
0.00
Lm
950.00
0.00
0.00
Lm
100.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Marble Flashing
0.00
Lm
35.00
0.00
0.00
Lm
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Cabinet
nos.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
096212

0.00
Lm
850.00
0.00
0.00
Lm
100.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Base Cabinet
0.00
Lm
950.00
0.00
0.00
Lm
100.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Marble Flashing
0.00
Lm
35.00
0.00
0.00
Lm
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Cabinet
nos.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%

0.00
Lm
850.00
0.00
0.00
Lm
100.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Base Cabinet
0.00
Lm
950.00
0.00
0.00
Lm
100.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Marble Flashing
0.00
Lm
35.00
0.00
0.00
Lm
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
096250
Slate Flooring
0.00
0.00
096350
Brick Flooring
0.00
0.00
096600
Resilient Tile Flooring
0.00
0.00
096601
PVC Tile Flooring
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
PVC floor tiles, Armstrong brand
0.00
m2
56.70
0.00
Bonding Adhesive
0.00
liter
55.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Installer
0.00
m2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
m2
25.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
7.00
0.00
Mason
0.00
M2
30.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
30.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
096780
Resilient Accessories
096781
PVC Skirting Tile
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
PVC skirting tiles, Armstrong brand
0.00
Lm
10.50
0.00
Bonding Adhesive
0.00
liter
55.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Installer
0.00
Lm
45.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
Lm
45.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
096850
Carpet Roll type
096851
Carpet Roll type
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Tufted Carpet 100% Acrylic with stripes
0.00
m2
39.90
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpet Bonding Adhesive
0.00
liter
57.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
77/368
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
Self Leveling Compound, 3mm thick
096852
LABOUR
QTY
UNIT
RATE
AMOUNT S.R.
0.00
kg
2.86
0.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
AMOUNT S.R.
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
AMOUNT S.R.
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Installer
0.00
m2
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
Carpet Roll type
#DIV/0!
#DIV/0!
#DIV/0!
0.00
63.00
0.00
0.00
m2
10.00
0.00
60.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Woven Carpet 100% Polypropylene
0.00
m2
0.00
liter
57.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Screed
0.00
m3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
m2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
m2
25.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
Carpet Roll type (Broadloom)
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Using Style Kismat, 1600 gm/m2 pile weight,

loop pile carpet 100% Polypropylene, 7mm
thick
0.00
m2
37.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Aluminum Strips
0.00
Lm
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
liter
57.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
m2
Carpet Roll type
#DIV/0!
#DIV/0!
#DIV/0!
0.00
25.20
0.00
#DIV/0!
0.00
#DIV/0!
0.00
m2
6.00
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
90% Acrylic & 10% wool, loop pile type, Saudi

Carpet
0.00
m2
0.00
liter
57.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Screed
0.00
m3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
10.00
0.00
60.00
Mason
0.00
m2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
m2
25.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Using 500 x 500 x 6.5mm thick, ESCO SINTA

brand, Tufted Low level loop & 100%
Polypropylene
0.00
m2
63.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
liter
16.10
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Installer
#DIV/0!
0.00
Using 500 x 500 x 6.5mm thick, ESCO SINTA

brand, Tufted Low level loop & 100%
Polypropylene
m2
0.00
m2
63.00
0.00
0.00
liter
16.10
0.00
Carpet Tile
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Installer
0.00
m3
198.00
M2
16.00
0.00
100.00
#DIV/0!
0.00
m2
6.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Mason
0.00
M2
33.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
33.33
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
5.33
18,068.80
43,326.34
0.36105%
2,599.56
433.26
46,359.16
15%
6,953.87
53,313.03
25,257.54
0.21048%
1,515.46
252.58
27,025.58
15%
4,053.84
31,079.42
097
Special Flooring And Floor Treatment
097100
Broom Finish Concrete Screed
3388
m2
16
54,208
169.40
Using concrete screed, 50mm thick
m3
7.46
25,257.54
149.10
25,257.54
0.00
0.00
Mason
3,388.00
M2
30.00
112.93
100.00
3.33
11,293.00
11,293.00
0.09411%
677.59
112.93
12,083.52
15%
1,812.53
13,896.05
Labourer
3,388.00
M2
30.00
112.93
60.00
2.00
6,775.80
6,775.80
0.05647%
406.58
67.76
7,250.14
15%
1,087.52
8,337.66
0.00
0.00
m2
Trowelled Finish Concrete
#DIV/0!
#DIV/0!
0.00
m3
#DIV/0!
0.00
165.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
33.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
33.33
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
Reinforced Fiber non-shrink screed
#DIV/0!
#DIV/0!
Reinforced Fiber non-shrink screed,

50mm thick
0.00
m3
#DIV/0!
0.00
231.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
33.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M2
33.33
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Exposed Concrete with dry shake floor

hardener & carborundum finish to
Ramp areas.
10
m2
17
170
Floor hardener, 5kg/m2 & with

carborundum
9.00
90.00
4.64
46.40
0.00
0.00
136.40
0.00114%
8.21
1.37
145.98
15%
21.90
167.88
90.00
0.00075%
5.40
0.90
96.30
15%
14.45
110.75
M2
34.00
0.29
100.00
2.90
29.00
29.00
0.00024%
1.73
0.29
31.02
15%
4.65
35.67
Labourer
10.00
M2
34.00
0.29
60.00
1.74
17.40
17.40
0.00015%
1.08
0.18
18.66
15%
2.80
21.46
0.00
0.00
100
m2
18
m2
90.00
10.00
Exposed Concrete with dry shake floor

hardener
10.00
9.00
Mason
1,800
100.00
960.00
9.60
960.00
4.70
470.40
0.00
0.00
1,430.40
0.01192%
85.82
14.30
1,530.52
15%
229.58
1,760.10
960.00
0.00800%
57.60
9.60
1,027.20
15%
154.08
1,181.28
100.00
M2
34.00
2.94
100.00
2.94
294.00
294.00
0.00245%
17.64
2.94
314.58
15%
47.19
361.77
Labourer
100.00
M2
34.00
2.94
60.00
1.76
176.40
176.40
0.00147%
10.58
1.76
188.74
15%
28.31
217.05
EPOXY FLOOR COATING / PAINT
8:35 AM
10/16/2013
100
m2
37
3,700
m2
9.60
Mason
Floor hardener, 8kg/m2 application rate
97150
AMOUNT
S.R.
PROFIT
50.00
Carpet Tile
097151
AMOUNT S.R.
MARKUP
m2
096901
097150
DRY COST
m2
Carpet Tile
097110
INDIRECT
COST
0.00
096900
097101
DIRECT COST
0.00
Installer
096902
Tools &
consumables
Labourer
Installer
096854
SITE OH &
TEMP. FACIL
Mason
Installer
096853
WEIGHT %
21.96
2,196.49
8.00
0.00
800.00
78/368
0.00
2,996.49
0.02497%
179.78
29.96
3,206.23
15%
0.00
0.00
480.93
3,687.16
0.00
0.00
0.00
0.00
0.00
53,313.13
0.00
0.00
167.88
1,760.10
3,687.28
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
Using Thortex epoxy paint
097181
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
AMOUNT S.R.
Liters
63.14
701.49
701.49
0.00585%
42.12
7.02
750.63
15%
112.59
863.22
Liters
74.75
747.50
747.50
0.00623%
44.86
7.48
799.84
15%
119.98
919.82
Final Coating, using TX-855 Floor-Tech

W.B.
10.00
Liters
74.75
747.50
747.50
0.00623%
44.86
7.48
799.84
15%
119.98
919.82
Applicator
100.00
M2
20.00
5.00
100.00
5.00
500.00
500.00
0.00417%
30.02
5.00
535.02
15%
80.25
615.27
Labour
100.00
M2
20.00
5.00
60.00
3.00
300.00
300.00
0.00250%
18.00
3.00
321.00
15%
48.15
369.15
10
m2
33
330
17.51
8.96
175.08
0.00
89.60
0.00
0.00
0.00
264.68
0.00221%
15.91
2.65
283.24
15%
42.49
325.73
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Primer Coat, using NITOPRIME 31
1.43
Kgs
7.72
11.04
11.04
0.00009%
0.65
0.11
11.80
15%
1.77
13.57
Base Coat, using NITOFLOR FC 150 @

250 microns thick
4.55
Kgs
28.80
131.04
131.04
0.00109%
7.85
1.31
140.20
15%
21.03
161.23
Top Coat, using NITOFLOR anti-slip

Grains No. 02
10.00
Kgs
3.30
33.00
33.00
0.00028%
2.02
0.34
35.36
15%
5.30
40.66
Applicator
10.00
M2
18.00
0.56
100.00
5.60
56.00
56.00
0.00047%
3.38
0.56
59.94
15%
8.99
68.93
Labour
10.00
M2
18.00
0.56
60.00
3.36
33.60
33.60
0.00028%
2.02
0.34
35.96
15%
5.39
41.35
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Primer Coat, using EUCO 452 LV
0.00
Liters
42.00
0.00
Base Coat, using POXEE COTE @ 200

microns thick
#DIV/0!
0.00
0.00
0.00
Liters
36.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Applicator
0.00
M2
18.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
18.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
111
m2
26
2,886
12.11
8.89
1,344.18
3.17
Liters
42.00
133.14

microns thick
0.00
987.20
0.00
33.64
Liters
36.00
1,211.04
0.00
0.00
2,331.38
0.01943%
139.90
23.32
2,494.60
15%
374.19
2,868.79
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
133.14
0.00111%
7.99
1.33
142.46
15%
21.37
163.83
1,211.04
0.01009%
72.65
12.11
1,295.80
15%
194.37
1,490.17
Applicator
111.00
M2
18.00
6.17
100.00
5.56
617.00
617.00
0.00514%
37.01
6.17
660.18
15%
99.03
759.21
Labour
111.00
M2
18.00
6.17
60.00
3.34
370.20
370.20
0.00309%
22.25
3.71
396.16
15%
59.42
455.58
0.00
0.00
Sand-cement screed with dry shake

floor hardener & 2-coats of epoxy finish.
1575
m2
125
196,875
1,575.00
100,174.43
9.00
14,175.00
37.86
59,622.40
0.00
0.00
159,796.83
1.33164%
9,587.81
1,597.97
170,982.61
15%
25,647.39
196,630.00
14,175.00
0.11813%
850.54
141.76
15,167.30
15%
2,275.10
17,442.40
1,575.00
M2
30.00
52.50
100.00
3.33
5,250.00
5,250.00
0.04375%
315.00
52.50
5,617.50
15%
842.63
6,460.13
Labour
1,575.00
M2
30.00
52.50
60.00
2.00
3,150.00
3,150.00
0.02625%
189.00
31.50
3,370.50
15%
505.58
3,876.08
14,175.00
0.11813%
850.54
141.76
15,167.30
15%
2,275.10
17,442.40
1,575.00
M2
63.60
Mason

carborundum
m2
9.00
14,175.00
Mason
1,575.00
M2
34.00
46.32
100.00
2.94
4,632.00
4,632.00
0.03860%
277.92
46.32
4,956.24
15%
743.44
5,699.68
Labourer
1,575.00
M2
34.00
46.32
60.00
1.76
2,779.20
2,779.20
0.02316%
166.75
27.79
2,973.74
15%
446.06
3,419.80
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,890.00
0.01575%
113.40
18.90
2,022.30
15%
303.35
2,325.65
Using POXEE COTE, 100% Solvent free,

two components, heavy duty epoxy
coating.
45.00
Liters
42.00
1,890.00

microns thick
477.27
Liters
36.00
17,181.72
17,181.72
0.14318%
1,030.90
171.82
18,384.44
15%
2,757.67
21,142.11
Applicator
1,575.00
M2
18.00
87.50
100.00
5.56
8,750.00
8,750.00
0.07292%
525.02
87.50
9,362.52
15%
1,404.38
10,766.90
Labour
1,575.00
M2
18.00
87.50
60.00
3.33
5,250.00
5,250.00
0.04375%
315.00
52.50
5,617.50
15%
842.63
6,460.13
0.00
0.00
Sand-cement screed with dry shake

floor hardener & 2-coats of epoxy finish.
1575
m2
65
102,375
7.00
11,025.00
18.93
29,811.20
0.00
0.00
82,563.91
0.68803%
4,953.82
825.64
88,343.37
15%
13,251.51
101,594.88
11,025.00
0.09188%
661.54
110.26
11,796.80
15%
1,769.52
13,566.32
M2
30.00
52.50
100.00
3.33
5,250.00
5,250.00
0.04375%
315.00
52.50
5,617.50
15%
842.63
6,460.13
Labour
1,575.00
M2
30.00
52.50
60.00
2.00
3,150.00
3,150.00
0.02625%
189.00
31.50
3,370.50
15%
505.58
3,876.08
14,175.00
0.11813%
850.54
141.76
15,167.30
15%
2,275.10
17,442.40
1,575.00
M2
52,752.71
1,575.00

carborundum
1,575.00
33.49
Mason
m2
9.00
14,175.00
Mason
1,575.00
M2
34.00
46.32
100.00
2.94
4,632.00
4,632.00
0.03860%
277.92
46.32
4,956.24
15%
743.44
5,699.68
Labourer
1,575.00
M2
34.00
46.32
60.00
1.76
2,779.20
2,779.20
0.02316%
166.75
27.79
2,973.74
15%
446.06
3,419.80
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Using NITOFLOR FC150 slip resistant

epoxy floor coating
225.00
Kgs
7.72
1,737.00
1,737.00
0.01448%
104.26
17.38
1,858.64
15%
278.80
2,137.44

250 microns thick
715.91
Kgs
28.80
20,618.21
20,618.21
0.17182%
1,237.10
206.18
22,061.49
15%
3,309.22
25,370.71
1,575.00
Kgs
3.30
5,197.50

Grains No. 02
098000
INDIRECT
COST
10.00
097201
DIRECT COST
11.11

coating.
097200
Tools &
consumables
First Coating, using TX-855 Floor-Tech

W.B.

coating.
097183
SITE OH &
TEMP. FACIL
Primer Coat, using TX-830 Uni-Tech

G.P. Primer

epoxy floor coating
097182
WEIGHT %
5,197.50
0.04331%
311.83
51.97
5,561.30
15%
834.20
6,395.50
Applicator
1,575.00
M2
18.00
87.50
100.00
5.56
8,750.00
8,750.00
0.07292%
525.02
87.50
9,362.52
15%
1,404.38
10,766.90
Labour
1,575.00
M2
18.00
87.50
60.00
3.33
5,250.00
5,250.00
0.04375%
315.00
52.50
5,617.50
15%
842.63
6,460.13
0.00
0.00
0.00
0.00
Special Coatings
8:35 AM
10/16/2013
79/368
325.74
0.00
2,868.79
196,630.16
101,595.09
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
098100
Hi-build Non-Toxic Solvent Free Epoxy

Resin Based Coating to Water Tank
(using Fosam Brand)
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
m2
#DIV/0!
#DIV/0!
QTY
UNIT
LABOUR
RATE
AMOUNT S.R.
#DIV/0!
0.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
#DIV/0!
0.00
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Preparation & cleaning materials.
0.00
m2
1.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
I-Coat of Nitcote EP405, White colour @

200 microns. (First Coat)
0.00
kgs
27.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
I-layer of Glas fiber Reinforced, using

fabric 110gm/m2 open weave glass
cloth.To be laid of 1st coating whilst it is
wet.
0.00
m2
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1-Coat of Nitocote EP405, Blue colour @

200 microns. (Top Coat)
0.00
kgs
27.60
0.00
To Internal Lining Walls
098101
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Applicator
0.00
M2
17.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
17.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00

(using SIKA Brand)
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
1.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
I-Coat of ICOSIT TW 150, White colour @

135 microns. (First Coat)
0.00
kgs
39.10
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

wet.
0.00
m2
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1-Coat of ICOSIT TW 150, Blue colour @

135 microns. (Top Coat)
0.00
kgs
39.10
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
098102
Applicator
0.00
M2
17.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
17.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00

(using Thortex Brand, Chemi-Tech
P.W.)
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
1.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
I-Coat of TX-961 Chemi-Tech P.W., White

colour @ 125 microns. (First Coat)
0.00
kgs
149.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

wet.
0.00
m2
3.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
I-Coat of TX-961 Chemi-Tech P.W., Blue

colour @ 125 microns. (Final Coat)
0.00
kgs
149.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
098103
Applicator
0.00
M2
17.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
17.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
Waterproofing membrane Permare EPW

epoxy, polysulphide membrane 1mm
thick. To internal surfaces of U.G.
Potable Tank.
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
1.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Waterproofing membrane Permare EPW

epoxy, polysulphide membrane 1mm
thick. 1-coat
0.00
m2
37.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Applicator
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
098150
Glazed Coatings
0.00
0.00
099
Painting And Wall Coverings
0.00
0.00
099100
Exterior Painting
0.00
0.00
099101
Exterior Textured Paint (To 3rd floor

building)
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To External Walls
099102
1-Coat of Sealer / Primer, using sigma

acrylic primer
0.00
1-coat of Sigma Textured MP

2-Coats of Sigmacryl (plastic) Paint
Liters
6.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
4.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
9.43
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
30.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Exterior Plastic Paint (To Low rise

building)
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To External Walls
1-Coat of Primer, using sigmacryl primer
0.00
Liters
6.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1-Coat of Sealer , using sigmacryl sealer
0.00
KGS
6.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-Coats of Acrylic (plastic) Paint
0.00
Liters
9.43
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
60.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
80/368
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
099103
Exterior Textures Paint (To Low rise

building)
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
m2
#DIV/0!
#DIV/0!
QTY
UNIT
LABOUR
RATE
AMOUNT S.R.
#DIV/0!
0.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
#DIV/0!
0.00
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
AMOUNT S.R.
0.00
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables

0.00000%
0.00
0.00
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
0.00
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
15%
0.00
0.00
0.00
0.00
0.00
To External Walls
099104
1-Coat of Primer, using sigmacryl primer
0.00
Liters
6.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1-coat of River 3mm, to form textured

2-Coats of Sigmacryli Paint
0.00
KGS
5.08
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
9.43
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
60.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Exterior Paint (to High rise building)
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To External Plastered Walls
099105
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-Coats of Enamel Paint (Waterproof base

matt finish)
0.00
Liters
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Exterior Paint (to high rise building)
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To External Plastered Walls
099106
1-Coat of Sealer / Primer (Sigmafix Primer)
0.00
Liters
11.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty (Sigma Wallfiller Fine)
0.00
KGS
2.71
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1-coat of Paint (Sigmacolor undercoat)
0.00
Liters
10.96
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1-coat of Paint (Sigmacolor Semi-gloss

finish or Flat finish)
0.00
Liters
11.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To External Smooth Concrete Walls
099107
0.00
Liters
11.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
2.71
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.96
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1-coat of Paint (Sigmacolor Semi-gloss

finish or Flat finish)
0.00
Liters
11.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To External Smooth Concrete Walls
099108
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-Coats of Enamel Paint (Waterproof base

matt finish)
0.00
Liters
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Exterior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To External Soffits
099110
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
45.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Exterior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To External Ceiling
099111
0.00
Liters
8.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-Coats of Emulsion Paint (Flat Fin.)
0.00
Liters
6.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
40.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Exterior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To External Ceiling
1-Coat of Sealer / Primer (Sigma Masonry
Primer)
0.00
2-coats of Putty (Sigma Agua Wallfiller

fine)
2-Coats of Emulsion Paint (Sigma
Sigmacryl)
Liters
4.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
2.70
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
8.64
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
45.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
81/368
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
099115
Exterior Paint
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
m2
#DIV/0!
#DIV/0!
QTY
UNIT
LABOUR
RATE
AMOUNT S.R.
#DIV/0!
0.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
#DIV/0!
0.00
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
AMOUNT S.R.
0.00
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables

0.00000%
0.00
0.00
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
0.00
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
15%
0.00
0.00
0.00
0.00
0.00
To External Ceiling
099116
0.00
Liters
8.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-Coats of Enamel Paint (Flat Fin.)
0.00
Liters
12.72
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
45.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Exterior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To External Ceiling
0.00
Liters
11.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
2.71
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.96
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1-coat of Paint (Sigmacolor Flat finish)
0.00
Liters
11.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
45.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
099200
Interior Painting
099201
Interior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To Internal Walls
099202
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
12.53
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
65.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To Internal Walls
099203
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-Coats of Oil Paint
0.00
Liters
15.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
70.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
099204
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
75.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
099205
0.00
Liters
8.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-Coats of Emulsion Paint
0.00
Liters
6.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
75.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
099206

Primer)
0.00

fine)
2-Coats of Emulsion Paint (Sigma Perfex)
Liters
4.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
2.70
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
5.76
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
75.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
099207

Primer)
0.00
Liters
4.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

fine)
0.00
KGS
2.70
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Sigmacryl)
0.00
Liters
8.64
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
75.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%

Primer)
0.00

fine)
1-Coat of Emulsion Paint (Sigma
Sigmacryl)
8:35 AM
10/16/2013
Liters
4.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
2.70
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
8.64
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
82/368
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
1-Coat of Emulsion Paint (Sigma

Sigmacryl Semi-gloss)
099208
LABOUR
QTY
UNIT
RATE
AMOUNT S.R.
0.00
Liters
9.60
0.00
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
AMOUNT S.R.
Paintor
0.00
M2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
75.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
099209
0.00
Liters
8.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
12.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
75.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
099210

Primer)
0.00
Liters
4.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
2.71
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1-coat of Primer (Sigma Primer)
0.00
Liters
11.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.96
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
11.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
60.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To Internal Ceiling
099211
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1-coat of Sigma Textured MP
0.00
KGS
4.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To Internal Ceiling
099212
0.00
Liters
8.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-Coats of Emulsion Paint (Flat Fin.)
0.00
Liters
6.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To Internal Ceiling
099213

Primer)
0.00
Liters
4.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
2.71
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Aguamat)
0.00
Liters
4.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To Internal Ceiling
099214
0.00
Liters
8.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
12.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To Internal Ceiling
099215

Primer)
0.00
Liters
4.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
2.71
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
11.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.96
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
11.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
45.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To staircase ceiling
0.00
Liters
8.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
8:35 AM
10/16/2013
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
83/368
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
Labour
099216
Interior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
QTY
UNIT
0.00
M2
PRODU
MDAY
CTIVITY (Duration)
50.00
0.00
MANDAYRATE
60.00
0.00
EQUIPMENT
SUB-CON
AMOUNT
S.R.
SUBTOTAL
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
RATE / UNIT
AMOUNT
S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
QTY
UNIT
RATE
QTY
UNIT
RATE
AMOUNT S.R.
AMOUNT S.R.
To Gypsum Board Ceiling
099217
0.00
Liters
8.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To Internal Soffits
099218
0.00
Liters
8.34
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
12.60
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
50.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interior Paint
m2
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
To Internal Soffits
099700

Primer)
0.00
Liters
4.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
2.71
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
11.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.96
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
11.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Paintor
0.00
M2
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
45.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Wall Covering
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
Washable Vinyl Fabric
0.00
m2
18.00
0.00
Bonding Adhesive
0.00
liter
16.10
0.00
#DIV/0!
0.00
Installer
M2
14.00
0.00
100.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
099900
Surface Preparation
0.00
0.00
10
SPECIALTIES
0.00
0.00
101
Kitchen / Vanity top, Compartments And

Cubicles
0.00
0.00
101100
Kitchen Cabinet & Work Top
0.00
0.00
0.00
0.00
Item
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
Wooden type with marble work top
101101
Size: 3,100 & 2,800 x 650 x 900mm, Lshape as detail F & 15 (Base)
set
15,493.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Size: 3,100 & 900 x 350 x 900mm, L-shape

as detail F & 15 (wall)
set
5,912.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Shoe Rack, Storage Shelvings, Kitchen

Cabinet & Work Top
Item
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
Wooden type with marble work top

Size: 2,800 x 650 x 900mm, Detail A & 15
(Base)
set
7,353.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Size: 2,800 x 350 x 900mm, Detail A (Wall)
set
4,586.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Size: 2,000 x 650 x 900mm, Detail 15

(Base)
set
5,252.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

(Base)
set
6,302.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Library Book Shelves, wooden type

Size: 2000 x 600 x 2700mm high
sets
19,204.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
set
7,119.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Storage Shelvings, wooden type

(Base)
set
7,353.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Size: 2,800 x 350 x 900mm, Detail A (Wall)
set
4,586.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Size: 2,000 x 650 x 900mm, Detail 15

(Base)
set
5,252.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

(Base)
set
6,302.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Lm
1,322.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Wooden type Shoe Rack with metal

framing supports
101200
Vanity Top
Item
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
Carrara marble work top & side, supported

by steel angles.
101600
Size: 1,800 x 600 x 900mm
set
2,547.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Size: 1,400 x 600 x 900mm
set
1,981.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
Toilet Compartments
8:35 AM
10/16/2013
84/368
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
101601
Proprietary toilet partitions system
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
Lm
#DIV/0!
#DIV/0!
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
AMOUNT S.R.
#DIV/0!
Using Overhead braced series 400 baked

enamel by Mills, USA
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Door size: 660 x 1676mm high
Nrs.
747.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
864.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Panel size: 1460 x 1676mm high
Nrs.
923.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Pilaster size: 152 x 2083mm high
Nrs.
270.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
698.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Head Rail; 10 ft long
Nrs.
167.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Privacy strip; 25mm x 1676mm to door

edge
Nrs.
81.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Privacy strip; 32mm x 1676mm to pilaster

edge
Nrs.
86.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
Nrs.
747.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
923.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
270.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
698.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
167.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

edge
Nrs.
81.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

edge
Nrs.
86.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
1-Set (7 compartment) 8175mm width
3-Sets (6 compartment) 6050mm width
101602
Nrs.
747.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
923.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
270.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
698.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
167.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

edge
Nrs.
81.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

edge
Nrs.
86.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Item
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%

0.00
0.00
Nrs.
747.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
864.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
923.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
270.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
698.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
167.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

edge
Nrs.
81.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

edge
Nrs.
86.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00

Nrs.
747.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
923.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
270.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
698.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
167.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

edge
Nrs.
81.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

edge
Nrs.
86.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00

Nrs.
747.00
0.00
0.00000%
15%
0.00
Nrs.
923.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
270.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
698.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
167.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
81.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
86.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

edge
edge
101603
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
0.00
0.00
0.00
15%

0.00
0.00
Nrs.
747.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
923.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
270.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
698.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
167.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
81.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Nrs.
86.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

edge
edge
8:35 AM
10/16/2013
85/368
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
AMOUNT S.R.
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
0.00
101850
Shower Compartments
0.00
0.00
102
Louvers, corner protection and access

flooring
0.00
0.00
102100
Metal wall louvers
0.00
0.00
102600
Wall & corner guards
0.00
0.00
102700
Access Flooring
0.00
0.00
103
Fireplaces , Exterior Specialties and

Flagpoles
0.00
0.00
103500
Prefabricated Fireplaces
0.00
0.00
103100
Fireplace accessories
0.00
0.00
103200
Stoves
0.00
0.00
103520
Ground set flagpoles
0.00
0.00
103540
Wall-Mounted Flagpoles
0.00
0.00
104
Visual Display Board, Identifying and

pedestrian control devices
0.00
0.00
104100
Directories
0.00
0.00
104150
Bulletin Boards
0.00
0.00
104200
White Board. MB-1
Nos.
#DIV/0!
#DIV/0!
0.00
White Board, size: 2.40 x 1.2m high
Nos.
#DIV/0!
0.00
864.00
0.00
#DIV/0!
0.00
Fixation
104201
White Board, MB-2
Nos.
#DIV/0!
#DIV/0!
0.00
White Board, size: 3.60 x 1.2m high
Nos.
#DIV/0!
0.00
1,296.00
0.00
0.00
Fixation
104300
SIGNAGE
104310
Handicaped Signs
Nos.
#DIV/0!
#DIV/0!
Traffic Signs
0.00
Nos.
#DIV/0!
Nos.
#DIV/0!
Subcontractor
104311
Nos.
#DIV/0!
#DIV/0!
0.00
#DIV/0!
Nos.
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
50.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
75.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
250.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Subcontractor
0.00
Nos.
650.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Concrete
0.00
M3
610.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
104312
Reflective Signs
Nos.
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
0.00
size: 900mm dia. with 75mm dia. steel post

+ concrete footings
0.00
Nos.
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,025.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00
104560
Turnstiles
0.00
0.00
105
Lockers , protective covers and postal

specialties
0.00
0.00
105050
Metal Lockers
0.00
0.00
105380
Canopies
0.00
0.00
105510
Mail Chutes
0.00
0.00
105520
Mail Boxes
0.00
0.00
106
Partitions and storage shelving
0.00
0.00
106050
Wire Mesh Partitions
0.00
0.00
106100
Folding Gates
0.00
0.00
106150
Demountable Partitions
0.00
0.00
106300
Portable Partitions
0.00
0.00
106520
Panel Partitions
0.00
0.00
106550
Accordion Partitions
0.00
0.00
106750
Storage & Shelving
0.00
0.00
107
Telephone Specialties
0.00
0.00
10750
Telephone Enclosures
0.00
0.00
108
Toilet and Accessories and Scales
0.00
0.00
108200
Bath Accessories
0.00
0.00
10800
Scales
0.00
0.00
109
Wardrobe and Closet Specialties
0.00
0.00
109010
Coat Racks / Wardrobes
0.00
0.00
11
EQUIPMENT
0.00
0.00
110
Equipment
0.00
0.00
110100
Maintenance Equipment
0.00
0.00
110300
Teller & Service Equip.
0.00
0.00
110400
Ecclesiastical Equip.
0.00
0.00
110500
Library Equip.
0.00
0.00
110600
Theater / Stage Equip.
0.00
0.00
111
Mercantile , commercial and detention

Equipment
0.00
0.00
111020
Barber Shop Equipment
0.00
0.00
111040
Cash Register / Checking
0.00
0.00
8:35 AM
10/16/2013
86/368
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
SITE OH &
TEMP. FACIL
Tools &
consumables
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
120,000.00
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00
111100
Laundry / ry Cleaning
0.00
0.00
111320
Projection Screens
0.00
0.00
111500
Parking Control Equipment
0.00
0.00
111600
Loading Dock Equipment
0.00
0.00
111700
Waste Handling Equipment
0.00
0.00
111900
Detention Equipment
0.00
0.00
114
Food Service , Residential , Darkroom ,

Athletic Equipment
0.00
0.00
114000
Food Service equipment
0.00
0.00
114580
Disappearing Stairs
0.00
0.00
114740
Darkroom Processing
0.00
0.00
114760
Revolving Darkroom Doors
0.00
0.00
114800
Athletic / recreational
0.00
0.00
114880
Bowling Alleys
0.00
0.00
114960
Shooting Ranges
0.00
0.00
115
Industrial and process equipment
0.00
0.00
115000
Industrial equipment
0.00
0.00
115010
Specialized equipment
0.00
0.00
116
Laboratory , planetarium , observatory

equipment
0.00
0.00
116000
Laboratory equipment
0.00
0.00
117
Medical Equipment
0.00
0.00
117000
Medical Equipment
0.00
0.00
117400
Dental Equipment
0.00
0.00
12
FURNISHINGS
0.00
0.00
121
Artwork
0.00
0.00
121000
Artwork
0.00
0.00
123
Manufactured Casework
0.00
0.00
123010
Metal Casework
0.00
0.00
123500
Hospital Casework
0.00
0.00
123800
Display Casework
0.00
0.00
123900
Residential Casework
0.00
0.00
125
Window Treatment
0.00
0.00
125100
Blinds
0.00
0.00
125200
Shades
0.00
0.00
125300
Drape / Curtain Hardware
0.00
0.00
125400
Draperies Curtains
0.00
0.00
126
Furniture and Accessories
0.00
0.00
126100
Landscape Partitions
0.00
0.00
126200
Furniture
0.00
0.00
126500
Furniture Accessories
0.00
0.00
126900
Floor mates & Frames
0.00
0.00
127
Multiple Seating
0.00
0.00
127100
Miscellaneous Seating
0.00
0.00
127400
Booths & Tables
0.00
0.00
13
Special Construction
0.00
0.00
130
Special Construction
0.00
0.00
130100
Air Supported Structures
0.00
0.00
130250
Integrated Ceilings
0.00
0.00
130300
Special Purpose Rooms
0.00
0.00
130320
Athletic Rooms
0.00
0.00
130340
Audiometric Rooms
0.00
0.00
130380
Cold Storage Rooms
0.00
0.00
130520
Saunas
0.00
0.00
130540
Steam Bath
0.00
0.00
130810
Acoustical Enclosures
0.00
0.00
130910
Radiation Protection
0.00
0.00
131
PRE-Eng. STRUCTURES , Aquatic

Facilities and ice rinks
0.00
0.00
131200
PRE-Eng. Structures
0.00
0.00
131210
Pre-Engineered Buildings
0.00
0.00
131220
Metal Building System
0.00
0.00
131230
Greenhouses
0.00
0.00
131240
Portable Building
0.00
0.00
131520
Swimming Pools
0.00
0.00
131600
Ice Rinks
0.00
0.00
132
Tanks , Tank covers, Filtration

Equipment
0.00
0.00
132050
Ground Storage Tanks
0.00
0.00
132051
Gas Storage Tank
#DIV/0!
#DIV/0!
#DIV/0!
22,444.53
0.00
7,233.60
DIRECT COST
Display Cases
#DIV/0!
AMOUNT S.R.
WEIGHT %
111060
m3
AMOUNT S.R.
EQUIPMENT
#DIV/0!
1,339.20
31,017.33
0.25848%
1,861.06
310.18
33,188.57
15%
4,978.29
38,166.86
Excavation
16.00
M3
19.20
307.20
307.20
0.00256%
18.43
3.07
328.70
15%
49.31
378.01
Backfilling of soil
13.00
M3
14.00
182.00
182.00
0.00152%
10.94
1.82
194.76
15%
29.21
223.97
Filling Imported Soil
37.00
M3
7.00
259.00
259.00
0.00216%
15.55
2.59
277.14
15%
41.57
318.71
3.00
M3
7.00
21.00
21.00
0.00018%
1.30
0.22
22.52
15%
3.38
25.90
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
109.20
0.00091%
6.55
1.09
116.84
15%
17.53
134.37

Concrete, type V
0.70
M3
156.00
Formworks
2.80
M2
2.50
7.00
7.00
0.00006%
0.43
0.07
7.50
15%
1.13
8.63
Polyethelene Sheet
7.00
M2
1.65
11.55
11.55
0.00010%
0.72
0.12
12.39
15%
1.86
14.25
11.13
109.20
Carpenter
0.70
M3
7.50
0.09
100.00
12.86
9.00
9.00
0.00008%
0.58
0.10
9.68
15%
1.45
Mason
0.70
M3
15.00
0.05
100.00
7.14
5.00
5.00
0.00004%
0.29
0.05
5.34
15%
0.80
6.14
Labourer
0.70
M3
5.00
0.14
60.00
12.00
8.40
8.40
0.00007%
0.50
0.08
8.98
15%
1.35
10.33
8:35 AM
10/16/2013
87/368
38,167.07
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
RCC Concrete to Footing, G. Beams &

columns
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
AMOUNT S.R.
2.70
M3
160.50
433.35
433.35
0.00361%
25.99
4.33
463.67
15%
69.55
533.22
371.39
KGS
1.73
642.50
642.50
0.00535%
38.52
6.42
687.44
15%
103.12
790.56
Formworks
21.60
M2
10.00
216.00
216.00
0.00180%
12.96
2.16
231.12
15%
34.67
265.79
Miscellaneous
2.70
M3
5.00
13.50
13.50
0.00011%
0.79
0.13
14.42
15%
2.16
16.58
Concrete, type V, 150 kg/m3
Carpenter
2.70
M3
0.75
3.60
100.00
133.33
360.00
360.00
0.00300%
21.60
3.60
385.20
15%
57.78
442.98
Steelfixer
2.70
M3
1.50
1.80
100.00
66.67
180.00
180.00
0.00150%
10.80
1.80
192.60
15%
28.89
221.49
Mason
2.70
M3
3.00
0.90
100.00
33.33
90.00
90.00
0.00075%
5.40
0.90
96.30
15%
14.45
110.75
Labourer
2.70
M3
1.50
1.80
60.00
40.00
108.00
108.00
0.00090%
6.48
1.08
115.56
15%
17.33
132.89
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Suspended Solid Slab & roof slab

content
SR. 145/m3
37.00
M3
152.25
5,633.25
5,633.25
0.04694%
337.97
56.33
6,027.55
15%
904.13
6,931.68
4,467.75
KGS
1.73
7,729.21
7,729.21
0.06441%
463.75
77.29
8,270.25
15%
1,240.54
9,510.79
308.33
M2
15.00
4,624.95
4,624.95
0.03854%
277.49
46.25
4,948.69
15%
742.30
5,690.99
Miscellaneous
37.00
M3
5.00
185.00
185.00
0.00154%
11.09
1.85
197.94
15%
29.69
227.63
Carpenter
37.00
M3
1.75
21.14
100.00
57.14
2,114.00
2,114.00
0.01762%
126.86
21.14
2,262.00
15%
339.30
2,601.30
Steelfixer
37.00
M3
2.33
15.88
100.00
42.92
1,588.00
1,588.00
0.01323%
95.26
15.88
1,699.14
15%
254.87
1,954.01
Mason
37.00
M3
7.00
5.29
100.00
14.30
529.00
529.00
0.00441%
31.75
5.29
566.04
15%
84.91
650.95
Labourer
37.00
M3
3.50
10.57
60.00
17.14
634.20
634.20
0.00529%
38.09
6.35
678.64
15%
101.80
780.44
Polythelen sheet to roof
150.00
M2
2.00
300.00
300.00
0.00250%
18.00
3.00
321.00
15%
48.15
369.15
2-coats of primer as damp proofing to

footings & G. Beams
25.00
M2
4.00
100.00
100.00
0.00083%
5.98
1.00
106.98
15%
16.05
123.03
5.00
M2
34.00
170.00
2-layers of H2O proofing membrane + 2coats of primer
170.00
0.00142%
10.22
1.70
181.92
15%
27.29
209.21
Filler, 10mm wide
43.00
LM
2.00
86.00
86.00
0.00072%
5.18
0.86
92.04
15%
13.81
105.85
Sealants
43.00
LM
3.00
129.00
129.00
0.00108%
7.78
1.30
138.08
15%
20.71
158.79
Mason
43.00
LM
25.00
1.72
100.00
4.00
172.00
172.00
0.00143%
10.30
1.72
184.02
15%
27.60
211.62
Labour
43.00
LM
25.00
1.72
60.00
2.40
103.20
103.20
0.00086%
6.19
1.03
110.42
15%
16.56
126.98
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

epoxy floor coating
21.43
Kgs
7.72
165.44
165.44
0.00138%
9.94
1.66
177.04
15%
26.56
203.60

250 microns thick
68.18
Kgs
28.80
1,963.58
1,963.58
0.01636%
117.79
19.63
2,101.00
15%
315.15
2,416.15

Grains No. 02
150.00
Kgs
3.30
495.00
495.00
0.00413%
29.74
4.96
529.70
15%
79.46
609.16
Applicator
150.00
M2
18.00
8.33
100.00
5.55
833.00
833.00
0.00694%
49.97
8.33
891.30
15%
133.70
1,025.00
Labour
150.00
M2
18.00
8.33
60.00
3.33
499.80
499.80
0.00417%
30.02
5.00
534.82
15%
80.22
615.04
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
132150
Underground Storage Tank
132151
LS
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
Size; 17.05 x 13.65 x 5.30m height
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Excavation
0.00
M3
19.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
M3
14.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
7.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
156.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
M3
165.85
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.73
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
0.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

2-layers of H2O membrane + 2-coats of
primer
0.00
M2
34.00
0.00
Internal Lining
Using Vandex Super
0.00
M2
38.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
PVC Water stop
0.00
Lm
38.50
0.00
0.00
Lm
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Protection Board, 12mm thick
0.00
m2
15.75
0.00
0.00
Lm
2.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Cast Iron Manhole Cover & Frame, 60cm x

60 cm
0.00
Nrs.
650.00
0.00
0.00
Nrs.
50.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
132152
1321521
Excavation & disposal to U.G. Tank

Operator & Backhoe / Poclain
con)
1321522
WEIGHT %
Backfilling of soil to U.G. Tank

Using Imported Materials
8:35 AM
10/16/2013
m3
#DIV/0!
#DIV/0!
(Sub-
0.00
m3
#DIV/0!
#DIV/0!
0.00
m3
#DIV/0!
0.00
18.00
0.00
0.00
m3
m3
7.00
16.00
0.00
0.00
200.00
200.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
#DIV/0!
88/368
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
1321523
1321524
1321525
1321526
1321528
1321529
1321530
MATERIALS
TENDER
QTY
UNIT
Concrete, type V
0.00
M3
Formworks
0.00
Polyethelene Sheet
0.00
UNIT
RATE
AMOUNT S.R.
m3
#DIV/0!
#DIV/0!
1321534
132154
#DIV/0!
0.00
158.40
0.00
M2
2.50
M2
1.65
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
RATE / UNIT
AMOUNT
S.R.
#DIV/0!
0.00
QTY
UNIT
RATE
AMOUNT
S.R.
QTY
UNIT
SUBTOTAL
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
120,000.00
0.00
RATE
AMOUNT S.R.
AMOUNT S.R.
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
RCC Concrete to Mat Footing
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
180.83
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
KGS
1.73
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M2
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
0.00
Formworks
0.00
Miscellaneous
0.00
#DIV/0!
0.00
Carpenter
0.00
M3
1.63
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.25
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
RCC Concrete to Walls, 20cm thick
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
180.83
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
KGS
1.73
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M2
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
0.00
Formworks
0.00
Miscellaneous
0.00
#DIV/0!
0.00
Carpenter
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
R.C. Solid Slabs, 30cmthk
m3
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
177.45
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
KGS
1.58
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M2
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
M3
0.00
0.00
Miscellaneous
0.00
Carpenter
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
6.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
H2Oproofing to Horizontal surface
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
0.90
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Bitumat brand. One (1) -layer of H2O
membrane
0.00
m2
12.92
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
45.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
H2Oproofing to Vertical surface
m2
#DIV/0!
#DIV/0!
#DIV/0!
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
0.90
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Bitumat brand. One (1) -layer of H2O
membrane
0.00
m2
12.92
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
35.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
m2
#DIV/0!
#DIV/0!
Sand-Cement Screed
m2
#DIV/0!
0.00
m2
0.00
M2
#DIV/0!
#DIV/0!
0.00
12.60
0.00
#DIV/0!
0.00
7.00
0.00
0.00
m2
30.00
0.00
60.00
#DIV/0!
0.00
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
30.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
30.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00
PVC Water stop
Lm
#DIV/0!
#DIV/0!
#DIV/0!
0.00
38.50
0.00
0.00
Lm
#DIV/0!
0.00
Using Vandex Super
0.00
m2
28.75
0.00

60 cm
0.00
Nrs.
650.00
0.00
PVC Water stop, 25cm width
1321533
AMOUNT S.R.
SUB-CON
0.00
1321532
RATE
EQUIPMENT
Carpenter
1321531
LABOUR
Internal Lining / paint
Underground Domestic Water Tank
8:35 AM
10/16/2013
M2
LS
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
Lm
10.00
0.00
100.00
0.00
m2
13.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
#DIV/0!
0.00
0.00
89/368
Nrs.
50.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
Size; 4.5 x 4.0 x 3.55m height (nominal

dimension)
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
AMOUNT S.R.
0.00
m3
3.20
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
m3
4.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
150.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
M3
165.85
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
10.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
0.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m2
30.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Water proofing membrane; 2-layers of

H2O membrane + 2-coats of primer
0.00
Internal Lining, Using Vandex Super

PVC Water stop
m2
12.08
0.00
0.00
0.00
m2
30.48
Not specified
0.00
m2
16.00
0.00
100.00
#VALUE!
Not specified
0.00
Lm
38.50
0.00
0.00
Lm
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
200mm thk CHB as Protection Support
0.00
m2
23.65
0.00
0.00
m2
10.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

60 cm
0.00
No.
540.00
0.00
0.00
Nr.
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Stainless Steel steps, dia. 25mm
0.00
Nrs.
540.00
0.00
0.00
Nrs.
16.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Air Ventilation, 110mm dia. PVC pipe with

insect screen on top.
0.00
No.
262.50
0.00
0.00
No.
8.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand screed to fall
0.00
m2
7.88
0.00
0.00
m2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Underground Fire Water Tank
LS
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00

dimension)
Excavation
0.00
m3
3.20
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
m3
4.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
M3
150.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
132156
SITE OH &
TEMP. FACIL
Excavation
132155
WEIGHT %
0.00
M3
165.85
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
10.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
0.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m2
30.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00

PVC Water stop
m2
12.08
0.00
0.00
0.00
m2
30.48
Not specified
0.00
m2
16.00
0.00
100.00
#VALUE!
Not specified
0.00
Lm
38.50
0.00
0.00
Lm
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
23.65
0.00
0.00
m2
10.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

60 cm
0.00
Nos.
540.00
0.00
0.00
Nr.
5.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Nos.
540.00
0.00
0.00
Nos.
16.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
No.
262.50
0.00
0.00
No.
8.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand screed to fall
0.00
m2
7.88
0.00
0.00
m2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Underground Septic Tank
LS
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00

dimension)
#DIV/0!
0.00
Excavation
0.00
m3
3.20
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
m3
4.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
M3
150.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
90/368
0.00
0.00
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
Labourer
QTY
UNIT
0.00
M3
PRODU
MDAY
CTIVITY (Duration)
5.00
0.00
MANDAYRATE
60.00
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
#DIV/0!
0.00
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
AMOUNT S.R.
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
165.85
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
10.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
0.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
25cm wide Lime Stone Blocks
0.00
m2
36.75
0.00
0.00
m2
8.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
20cm thick Gravel Mulch
0.00
m3
30.80
0.00
0.00
m3
6.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Nos.
540.00
0.00
0.00
Nr.
6.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
No.
262.50
0.00
0.00
No.
8.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,120.00
0.00933%
67.18
11.20
1,198.38
15%
179.76
1,378.14
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

60 cm
LS
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1,080.00
40.00
0.00
#DIV/0!
0.00
Size; 8.0 x 3.50 x 3.00m height (internal

dimension)
Excavation
0.00
m3
3.20
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
m3
4.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
M3
150.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
132158
SITE OH &
TEMP. FACIL
RCC Concrete to base, roof & walls.
132157
WEIGHT %
0.00
M3
165.85
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
10.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
0.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
30.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00

PVC Water stop
0.00
m2

60 cm
2.00
Nos.
0.00
Nos.

0.00
Sand screed to fall
0.00
LS
#DIV/0!
m2
12.08
0.00
0.00
m2
30.48
Not specified
0.00
m2
16.00
0.00
100.00
#VALUE!
Not specified
0.00
Lm
38.50
0.00
0.00
Lm
20.00
0.00
100.00
#DIV/0!
0.00
23.65
0.00
0.00
m2
10.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
540.00
1,080.00
2.00
Nr.
5.00
0.40
100.00
20.00
40.00
1,120.00
0.00933%
67.18
11.20
1,198.38
15%
179.76
1,378.14
540.00
0.00
0.00
Nos.
16.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
No.
262.50
0.00
0.00
No.
8.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
m2
7.88
0.00
0.00
m2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
1,120.00
0.00933%
67.18
11.20
1,198.38
15%
179.76
1,378.14
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
1,080.00
40.00
0.00
Size; 20.6 x 3.50 x 3.0m height (internal

dimension)
#DIV/0!
0.00
Excavation
0.00
m3
3.20
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
m3
4.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m3
10.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
M3
150.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
M3
165.85
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.55
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
10.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
0.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

0.00
m2
12.08
0.00
0.00
m2
30.00
0.00
100.00
#DIV/0!
0.00
0.00
m2
30.48
Not specified
0.00
m2
16.00
0.00
100.00
#VALUE!
Not specified
PVC Water stop
0.00
Lm
38.50
0.00
0.00
Lm
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
23.65
0.00
0.00
m2
10.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8:35 AM
10/16/2013
91/368
1,378.14
1,378.14
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
132160
MATERIALS
TENDER
UNIT
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
(%)
AMOUNT S.R.
AMOUNT S.R.
20.00
40.00
1,120.00
0.00933%
67.18
11.20
1,198.38
15%
179.76
1,378.14
16.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
8.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
38,774.70
0.32312%
2,326.46
387.74
41,488.90
15%
6,223.34
47,712.24
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

60 cm
2.00
Nos.
540.00
1,080.00
2.00
Nr.
5.00
0.00
Nos.
540.00
0.00
0.00
Nos.

0.00
No.
262.50
0.00
0.00
No.
Sand screed to fall
0.00
m2
7.88
0.00
0.00
m2
Size; 14.8 x 5.7 x 8.65m height

floors)
SITE OH &
TEMP. FACIL
100.00
UNIT
#DIV/0!
WEIGHT %
0.40
QTY
#DIV/0!
10,814.50
QTY
UNIT
RATE
AMOUNT
S.R.
SUBTOTAL
AMOUNT
S.R.
AMOUNT S.R.
#DIV/0!
SUB-CON
RATE / UNIT
RATE
#DIV/0!
EQUIPMENT
MANDAYRATE
UNIT
LS
AMOUNT S.R.
PRODU
MDAY
CTIVITY (Duration)
QTY
Underground Pump Room
RATE
LABOUR
QTY
UNIT
0.00
403.20
RATE
#DIV/0!
AMOUNT S.R.
27,557.00
(2-
AMOUNT S.R.
Excavation
0.00
M3
19.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Backfilling of soil
0.00
M3
14.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M3
7.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
156.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
2.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Polyethelene Sheet
0.00
M2
1.65
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
7.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
15.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
5.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00

Concrete, type V
0.00
M3
171.20
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Rebars (Cut & bent)
0.00
KGS
1.73
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
0.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
1.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
3.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
1.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Suspended Solid Slab & roof slab

content
SR. 145/m3
0.00
M3
152.25
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.73
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.33
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
7.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
3.50
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Parapet Wall 20cm thick

0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.73
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
12.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.38
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.75
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
5.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.75
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Staircase
Concrete, type 1
0.00
M3
155.15
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.73
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Formworks
0.00
M2
15.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Miscellaneous
0.00
M3
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Carpenter
0.00
M3
1.13
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Steelfixer
0.00
M3
2.25
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M3
4.50
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labourer
0.00
M3
2.25
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
16.50
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
KGS
1.71
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Sand-Cement Mortar
0.00
M3
165.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
16.67
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
16.67
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
15,266.00
0.12722%
915.98
152.66
16,334.64
15%
2,450.20
18,784.84
Vapour Barrier
0.00
150microns, plyethelene sheet
M2
2.00
0.00
External H2O proofing & roof

2-layers of H2O membrane + 2-coats of
primer
449.00
M2
34.00
15,266.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
M2
38.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Internal Lining
Using Vandex Super
PVC Water stop
0.00
Lm
38.50
0.00
0.00
Lm
5.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
50mm thick Screed to Roof
0.00
m2
12.00
0.00
0.00
m2
6.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
50mm thick Thermal Insulation to Roof
0.00
m2
15.75
0.00
0.00
m2
2.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
m2
17.85
0.00
0.00
m2
2.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Door D-1, size: 2.00 x 2.50m high
1.00
Nr.
4,850.00
4,850.00
1.00
Nr.
400.00
400.00
5,250.00
0.04375%
315.00
52.50
5,617.50
15%
842.63
6,460.13
Door D-2, size: 2.00 x 2.10m high
1.00
Nr.
4,650.00
4,650.00
1.00
Nr.
375.00
375.00
5,025.00
0.04188%
301.54
50.26
5,376.80
15%
806.52
6,183.32
Aluminum windows, size: 3.00 x 0.60m

high
1.00
Nr.
1,500.00
1,500.00
1,500.00
0.01250%
90.00
15.00
1,605.00
15%
240.75
1,845.75
Aluminum Louvers, size: 1.60 x 1.20m high
1.00
Nr.
4,416.00
4,416.00
4,416.00
0.03680%
264.96
44.16
4,725.12
15%
708.77
5,433.89
8:35 AM
10/16/2013
92/368
47,712.46
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
AMOUNT S.R.
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
EQUIPMENT
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
Painted Steel handrails, 50mm dia.

m2
0.00
Sand-Cement Mortar
M3
172.50
0.00
RATE
SUB-CON
AMOUNT
S.R.
SUBTOTAL
WEIGHT %
SITE OH &
TEMP. FACIL
Tools &
consumables
DIRECT COST
INDIRECT
COST
DRY COST
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
120,000.00
QTY
UNIT
RATE
AMOUNT S.R.
AMOUNT S.R.
(%)
AMOUNT S.R.
AMOUNT S.R.
14.00
Lm
400.00
5,600.00
5,600.00
0.04667%
336.02
56.00
5,992.02
15%
898.80
6,890.82
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Mason
0.00
M2
20.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Labour
0.00
M2
20.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
Painting works
m2
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
2-coats of Putty
0.00
KGS
1.54
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Liters
10.80
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
0.00
Paintor
0.00
M2
25.00
0.00
100.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
Labour
0.00
M2
75.00
0.00
60.00
#DIV/0!
0.00
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
862.40
0.00719%
51.77
8.63
922.80
15%
138.42
1,061.22
250 x 250 x 25mm thk Terrazo tiles
49.00
M2
17.60
862.40
2.45
M3
165.00
404.25
404.25
0.00337%
24.26
4.04
432.55
15%
64.88
497.43
Mason
49.00
M2
21.67
2.26
100.00
4.61
226.00
226.00
0.00188%
13.54
2.26
241.80
15%
36.27
278.07
Labour
49.00
M2
21.67
2.26
60.00
2.77
135.60
135.60
0.00113%
8.14
1.36
145.10
15%
21.77
166.87
56.90
20mm thick Terrazo Skirting
7.00
Lm
6.60
46.20
46.20
0.00039%
2.81
0.47
49.48
15%
7.42
0.01
M3
165.00
1.65
1.65
0.00001%
0.07
0.01
1.73
15%
0.26
1.99
Mason
7.00
Lm
27.00
0.26
100.00
3.71
26.00
26.00
0.00022%
1.58
0.26
27.84
15%
4.18
32.02
Labourer
7.00
Lm
27.00
0.26
60.00
2.23
15.60
15.60
0.00013%
0.94
0.16
16.70
15%
2.51
19.21
0.00
0.00000%
0.00
0.00
0.00
15%
0.00
0.00
133
Utility Control Systems
0.00
0.00
133300
Power Control System
0.00
0.00
14
CONVEYING SYSTEM
0.00
0.00
141
Dumbwaiters
0.00
0.00
14100
Manual Dumbwaiters
0.00
0.00
141200
Electrical Dumbwaiters
0.00
0.00
142
ELEVATORS
0.00
0.00
142010
Elevators
0.00
0.00
143
Escalators & Moving Walks
0.00
0.00
143100
Escalators
0.00
0.00
143200
Moving Walks
0.00
0.00
144
Lifts
0.00
0.00
144100
Lifts
0.00
0.00
145
Material Handling Systems
0.00
0.00
145010
Mat. Handling System
0.00
0.00
145500
Conveyors
0.00
0.00
145600
Chutes
0.00
0.00
145800
Tube System
0.00
0.00
15
Mechanical
0.00
0.00
151
Pipes and Fittings
0.00
0.00
151100
Miscellaneous Fitting
0.00
0.00
151250
Brass Pipe
0.00
0.00
151300
Cast Iron Pipe
0.00
0.00
151400
Copper & Tubing
0.00
0.00
151450
Corrosion Resistant Pipe
0.00
0.00
151500
Glass Pipe
0.00
0.00
151550
Plastic Pipe
0.00
0.00
151600
Stainless Steel Pipe
0.00
0.00
151700
Steel Pipe
0.00
0.00
151500
Grooved-Joint Pipe
0.00
0.00
151850
Prefab Pipe Conduit
0.00
0.00
151900
Pipe Supports / Hangers
0.00
0.00
151950
Valves
0.00
0.00
152
Plumbing Fixtures
0.00
0.00
152100
Fixtures
0.00
0.00
152400
Pumps
0.00
0.00
153
Plimbing Appliances
0.00
0.00
153100
water Appliances
0.00
0.00
154
Fire Protection
0.00
0.00
154100
Fire Systems
0.00
0.00
155
Heating
0.00
0.00
155100
Boilers
0.00
0.00
155200
Boiler Accessories
0.00
0.00
155400
Warm Air System
0.00
0.00
155600
Heating System Accessories
0.00
0.00
156
HVAC Piping Specialties
0.00
0.00
156200
Heat / Cool Piping Misc.
0.00
0.00
156600
Strainers
0.00
0.00
157
Air Conditioning and Ventilation
0.00
0.00
157100
A.C. & vent. Units
0.00
0.00
157200
System Components
0.00
0.00
157400
Accessories
0.00
0.00
157600
Miscellaneous
0.00
0.00
16
Electrical
0.00
0.00
160
Raceways
0.00
0.00
160100
Cable Trays
0.00
0.00
160200
Conduits
0.00
0.00
160500
Ducts
0.00
0.00
161
Conductors and Grounding
0.00
0.00
161100
Conductors
0.00
0.00
8:35 AM
10/16/2013
93/368
180762527.xls.ms_office10/16/2013

CODE
ACTIVITY
CODE
ACTIVITY
MATERIALS
TENDER
UNIT
RATE
AMOUNT S.R.
QTY
UNIT
RATE
LABOUR
QTY
UNIT
PRODU
MDAY
CTIVITY (Duration)
MANDAYRATE
RATE / UNIT
AMOUNT
S.R.
QTY
UNIT
RATE
SUB-CON
AMOUNT
S.R.
QTY
UNIT
RATE
SUBTOTAL
AMOUNT S.R.
SITE OH &
TEMP. FACIL
Tools &
consumables
INDIRECT
COST
DRY COST
MARKUP
PROFIT
TENDER PRICE
TOOLS &
EQUIPT
AMOUNT S.R.
AMOUNT
S.R.
AMOUNT S.R.
(%)
120,000.00
AMOUNT S.R.
AMOUNT S.R.
0.00
0.00
161500
Grounding
0.00
0.00
162
Boxes and Wiring Devices
0.00
0.00
162100
Boxes
0.00
0.00
162300
0.00
0.00
0.00
0.00
163100
Wiring Devices
Motors , Starters , Boards , Boards and
Switches
Starters , Controls
0.00
0.00
163200
Boards
0.00
0.00
163300
Switches
0.00
0.00
163500
Motors
0.00
0.00
164
Transformers and Bus Ducts
0.00
0.00
164100
Transformers
0.00
0.00
164200
Bus Duct / Busways
0.00
0.00
164300
Computer Pwr. Supplies
0.00
0.00
165
Power System and Capacitors
0.00
0.00
165100
Power Systems
0.00
0.00
165200
Capacitors
0.00
0.00
166
Lighting
0.00
0.00
166100
Lighting
0.00
0.00
167
Electrical Utilities
0.00
0.00
167100
Electrical Utilities
0.00
0.00
168
Special Systems
0.00
0.00
168100
Special Systems
169
Power Transmission and Distribution
169100
Power Trans. C& Dist.
#REF!
#REF!
#REF!
94/368
DIRECT COST
Terminations
8:35 AM
10/16/2013
AMOUNT S.R.
WEIGHT %
161500
163
AMOUNT S.R.
EQUIPMENT
#REF!
#REF!
#REF!
#REF!
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
95/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0
0.00
#DIV/0!
0.00
8:35 AM
10/16/2013
96/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
8:35 AM
10/16/2013
97/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
8:35 AM
10/16/2013
98/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
99/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
37.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
8:35 AM
10/16/2013
100/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
-159.30
0.00
0.00
0.00
0.00
-5.87
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
-48.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
8:35 AM
10/16/2013
101/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
102/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
103/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
104/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
105/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
106/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
107/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-91,056
-91,097.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
108/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
109/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
110/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
111/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
112/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
113/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
114/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-75.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
8:35 AM
10/16/2013
115/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
-4.78
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
116/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-180.34
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
117/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
6.86
0.00
8:35 AM
10/16/2013
118/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
72.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
119/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
7.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
120/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.88
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-7.79
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.85
0.00
0.00
0.00
8:35 AM
10/16/2013
121/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
8:35 AM
10/16/2013
122/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-6.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
8:35 AM
10/16/2013
123/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
124/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
948,604
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#REF!
#REF!
#REF!
0.00
-7.79
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
125/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
1.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
126/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
4.83
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-177.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
2.54
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
30.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
127/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
8:35 AM
10/16/2013
128/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
8:35 AM
10/16/2013
129/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
130/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
4,120.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
131/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
132/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
133/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
-1,693.25
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
134/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-229.41
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
-61.63
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
135/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
-26.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
136/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
137/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
8:35 AM
10/16/2013
138/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
8:35 AM
10/16/2013
139/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
8:35 AM
10/16/2013
140/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
#DIV/0!
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
115,514
#DIV/0!
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
141/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
458.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-19.25
#DIV/0!
0.00
8:35 AM
10/16/2013
142/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#VALUE!
#VALUE!
0.00
0.00
0.00
0.00
-78.57
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
-2,927
-3,916.88
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
143/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
-728.94
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
144/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
-278.70
0.00
0.00
-126.97
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0.00
8:35 AM
10/16/2013
145/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
8:35 AM
10/16/2013
146/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
8:35 AM
10/16/2013
147/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
#DIV/0!
8:35 AM
10/16/2013
148/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
149/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
150/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
8:35 AM
10/16/2013
151/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
8:35 AM
10/16/2013
152/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
8:35 AM
10/16/2013
153/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
8:35 AM
10/16/2013
154/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
8:35 AM
10/16/2013
155/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
156/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
1,794
1,767.47
0.00
0.00
0.00
0.00
0.00
0.00
-37.90
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
157/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
158/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
77.60
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
159/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
160/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
390.14
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
161/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
48,620
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-825.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
123.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.40
0.00
8:35 AM
10/16/2013
162/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
163/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-188.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
164/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
-29.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
165/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
8:35 AM
10/16/2013
166/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
167/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
8:35 AM
10/16/2013
168/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
169/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
8:35 AM
10/16/2013
170/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
8:35 AM
10/16/2013
171/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-894.87
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
-2.12
0.00
0.00
0.00
0.00
0
-39.90
0.00
0.00
0.00
0.00
0
-12.72
8:35 AM
10/16/2013
172/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-4.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0
-17.21
0.00
0.00
0.00
0.00
0.00
0.00
0
-244.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
-779.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
173/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
174/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
175/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
176/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
177/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
178/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
179/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
180/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
181/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
0.00
8:35 AM
10/16/2013
182/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0.00
#DIV/0!
0.00
#DIV/0!
0.00
0.00
0.00
0
#DIV/0!
8:35 AM
10/16/2013
183/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
184/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
185/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
186/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8:35 AM
10/16/2013
187/368
180762527.xls.ms_office10/16/2013

SITE OH &
TEMP. FACIL
SUB-TOTAL
720,000
12,000,000.00
#REF!
8:35 AM
10/16/2013
188/368
180762527.xls.ms_office10/16/2013
Project
: PROPOSED SEVEN (7) STOREY COMMERCIAL BUILDING
Location
Owner
Subject
: CIVIL - BILL OF QUANTITIES.
Document N0.
ITEM
No.
A
DESCRIPTION OF WORK
UNIT
QTY.
UNIT RATE
TOTAL
LS
244,462
244,462.00
CIVIL WORKS
I Mobilization
1
Site Preparation & temporary site facilities.

Three equipped site offices are requires (one for Owner's
engineer, another one for Consultant engineer and last one for
Contractor engineer) with all necessary utilities.
Total amount of Mobilization carried to Summary

II SITE WORKS
a. Earthworks
1
Excavation for building raft foundation and pile cap (around
500mm depth) and disposal of unsuitable materials offsite.
244,462.00
LS
161,671
161,671.00
Backfilling to sides of pile cap and retaining wall including sand

backfilling up to subgrade level, compacted to 95% of max.
relative density for sand. Material must be cleaned sand
approved by the consultant.
LS
49,231
49,231.00
Marl fill material 200mm thick underneath raft foundation,

compacted to 95% of its max. dry density (100mm width
extension beyond external walling is considered).
M2
1,979
17,811.00
Sand backfill 200mm thick underneath concrete screed walkway

at basement area, compacted to 95% of its max. relative density.
M3
91
26
2,366.00
Sand backfilling for meter room at basement area, compacted to

95% of its max. relative density.
6
Termite control (under all lean concrete to be used above the
soil in all the site).
7
Cutting/chipping of concrete piles @ around 400mm high.
b. Dewatering (for elevator shaft @ basement)
M3
59
26
1,534.00
LS
10,952
10,952.00
Ea.
144
196
28,224.00
Ls
19,557
19,557.00
M2
893
27
24,111.00
Throwing water in municipality rain drainage line is required and

the item must be under contractor's responsibility.
c. Paving and Surfacing
(Work to include all the required tests according to GSBC
specifications).
1
Asphalt concrete 120mm thick for parking area, applied on
70mm & 50mm layer complete with MC-1 primer and tack coat.
2
Base course material 200mm thick as sub-base underneath

asphalt, compacted to 100% of its maximum dry density.
M2
635
10
6,350.00
Interlock paver tiles for sidewalk and walkway on the East side
(to include 100mm thick concrete screed).
M2
284
89
25,276.00
Precast curbstone 500 x 300 x 150mm thick for walkway at

basement area.
LM
452
26
11,752.00
Precast curbstone 500 x 300 x 150mm thick for sidewalk and

walkway at ground area (including excavation, backfilling,
compaction, plain concrete bedding; all for a complete job).
LM
98
47
4,606.00
Precast curbstone (wheel stopper) 1500 x 300 x 150mm thick for

ground parking area.
Ea.
21
292
6,132.00
Parking line 150mm wide for basement and open parking areas.
LM
244
23
5,612.00
LM
No.
292
144
46
52
13,432.00
7,488.00
396,105.00
8
Traffic flow arrow markings (standard).
9
Non-shrink grout for pile caps.
Total amount of Site works carried to Summary
BOQ-Civil-7F.xlsCIV
Pages 189 of 9
Saudi Designers
Engineering Consultants
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
UNIT
QTY.
UNIT RATE
TOTAL
M3
274
262
71,788.00
III BUILDING WORKS.

(Work to include formworks and Gr. 60 reinforcing bars. All rebars from
and below ground floor shall be use regular rebars in lieu of epoxycoated reinforcing bars).
1
Lean concrete 100mm thk. below raft foundation, pile caps,
retaining walls, footings and grade slab, Fc=2500 psi.
2
Screed concrete 50mm thk. above waterproof membrane layer

of raft foundation and pile cap, Fc=2500 psi
M3
123
364
44,772.00
R.C. pile cap, Fc=5000 psi.
M3
464
701
325,264.00
R.C. Raft foundation with thickness as shown on the drawing,

Fc=5000 psi.
M3
692
502
347,384.00
R.C. Retaining wall and water storage tank wall @ basement,

Fc=4500 psi.
M3
143
916
130,988.00
R.C. retaining walls and footings on the North and South

sections (perimeter fence and plant box), Fc= 4500 psi.
M3
72
902
64,944.00
R.C. wall partitions inside the building and for the metal room
walling @ basement area, Fc=4500 psi.
M3
23
838
19,274.00
R.C. shear wall for elevator, Fc=4500 psi
M3
207
863
178,641.00
R.c. shear wall for main stairways, Fc=4500 psi.
M3
126
863
108,738.00
R.C. columns, Fc=5000 psi.

R.C. main & service stairways, Fc=4500 psi.
R.C. slab, Fc=4500 psi
M3
M3
534
69
1,061
870
566,574.00
60,030.00
Suspended slab 150mm thick on portion of open parking area

and roof of machine room.
M3
18
901
16,218.00
Suspended slab 200mm thick for driveway/walkway along

East/West elevation and @ elevator roof top.
M3
69
826
56,994.00
R.C. stair steps and slab 150mm thick for walkway of North and
South arcades.
M3
27
535
14,445.00
d
e
Entry/ Exit ramp 200mm thick for basement parking

R.C. slab 100mm thick for basement walkway @ elevation 0.70.
Ribbed slab 400mm thick with polystyrene block (density if
22Kg/m3)
M3
M3
13
46
525
442
6,825.00
20,332.00
M2
11,491
232
2,665,912.00
R.C. beam, Fc=4500 psi

R.C. grade beam for fence.
R.C. beam of ribbed slab.
M3
M3
4.2
1,302
770
971
3,234.00
1,264,242.00
R.C. lintel beam on top of doors/windows.
M3
989
5,934.00
R.C. beam 200mm thick to serve as parking wall in open parking

area.
M3
9.50
848
8,056.00
10
11
12
13
14
a
b
Total amount of Building work carried to Summary

IV PRE-CAST EXTERNAL R.C. WALL PANELS
1
Supply, delivery and installation of precast walls @ 200mm thick
with insulation, exposed light aggregate finish with horizontal
strip grooves and simple decorative design. Manufacturer
subject to approval by Consultant.
2
5,980,589.00
M2
Supply, delivery and installation of colored metallic finish

M2
aluminum cladding panels & strips (ALUCOBOND or approved
equal) as per drawing details. Manufacturer subject to approval
by Consultant.
Total amount of Pre-cast external R.C. Wall Panels carried to Summary
BOQ-Civil-7F.xlsCIV
Pages 190 of 9
3,806
373
1,419,638.00
457
589
269,173.00
1,688,811.00
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
UNIT
QTY.
UNIT RATE
TOTAL
1 Vapor barrier 200 microns below raft foundation, pile caps,

footings, ramp, walkways and slabs on grade.
M2
3,420
10,260.00
2 Bituminuous damp-proofing protection (2 coats) on concrete

surface in direct contact with the ground.
M2
521
3,647.00
3 Liquid asphalt bituminous water-proof paint protection on top of

basement slab underneath the driveway and parking area.
M2
272
94
25,568.00
4 External water-proof paint protection on top of basement slab

underneath arcade walkways and walkway on the East side.
M2
298
94
28,012.00
5 Water-Proofing works to wet area of suspended slab
M2
481
42
20,202.00
6 Water-Proofing using Liquid type in lieu of membrane 4mm thick

@ 2 layers for bottom and sides of raft foundation, pile caps and
external sides of basement retaining wall.
M2
3,502
94
329,188.00
7 Water-Proofing membrane protection layer 6mm thick for sides of

raft foundation, pile caps and external sides of basement retaining
wall.
M2
1,088
18
19,584.00
8 Waterstop @ 270mm width.

9 Waterproofing works (cementitious type) inside the water storage
tank).
10 Waterproofing works (cementitious type) inside the septic tank.
LM
M2
258
118
52
46
13,416.00
5,428.00
M2
109
46
5,014.00
11 Screed Protection for waterproofing works in both the water

storage & septic tanks
12 Water proofing works to roof deck, machine room and
canopies.
M2
227
18
4,086.00
a. Lightweight concrete to make slopes

b Water-proofing membrane 4mm thick including 150mm high on
walls.
M2
M2
1,730
1,775
22
22
38,060.00
39,050.00
c Polyurethane board insulation 50mm thick with density of 30Kg/m3

(Roofmate of approved equal).
M2
1,730
31
53,630.00
d
e
f
g
h
I
M2
LM
LM
LM
M2
M2
1,775
333
333
333
1,050
683
3
17
18
20
7
30
5,325.00
5,661.00
5,994.00
6,660.00
7,350.00
20,490.00
V WATER-PROOFING AND MOISTURE PROTECTION

(All materials are subject to approval by Consultant)
Vapor barrier 200 microns as separator

Ga. 22 galvanized steel flashing
Wooden cant strip
Joint sealer
Aggregate surface finish 12-20mm dia. @ 50mm thick
Cement roof tile 400 x 400 x 40mm thick which shall be laid loose
(as per drawing detail).
Total amount of Water proofing & moisture protection carried to Summary
646,625.00
VI DOORS AND WINDOWS

a. Doors.
Notes 1 Work includes supply of lockset, hardware and door stopper
including door closer for main entrance doors of all major rooms.
2 All service doors exposed to outside shall be colored powder
coated aluminum type.
BOQ-Civil-7F.xlsCIV
Pages 191 of 9
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
UNIT
QTY.
UNIT RATE
TOTAL
Ea.
Ea.
Ea.
Ea.
Ea.
1
2
1
2
8
147,425
3,675
5,805
23,584
22,423
147,425.00
7,350.00
5,805.00
47,168.00
179,384.00
Ea.
Ea.
6
8
1,413
1,597
8,478.00
12,776.00
Ea.
Ea.
Ea.
Ea.
19
4
3
36
4,984
1,960
5,118
2,038
94,696.00
7,840.00
15,354.00
73,368.00
4.) Wooden Doors

1 D-5
2 D-7
3 D/12 (Maintenace Access Door for Pipe Chase)
Ea.
Ea.
Ea.
84
14
48
6,042
6,863
1,810
507,528.00
96,082.00
86,880.00
5.) Toilet Doors.

1 D-10
Ea.
72
2,004
144,288.00
3 All internal doors shall be fire rated (Class II per ASTM-E-84)

laminated from Wilson Art (www.wilsonart.com). Inquire from
K.S.A. authorized dealers. Color to be selected later.
1.) Glass Doors
1
2
3
4
5
D-1
D-1A
D-1B
D-2
D-2A
2.) Aluminum Doors

1 Maintenance Access Door for Pipe Chase
a. 600 x 1800 - D/13
b. 800 x 2100 - D/6
3.) Metal Doors.
1
2
3
4
D-3
D-4
D-8A
D-9
b. Windows
Notes:
1
All window glazing shall be double tempered glass colored
reflective finish, K-LITE 1.8 U value, from Saudi American glass
(reflective outside, clear inside with low-E, obscured type for
toilet). External windows shall be alternate openable awning &
fixed type, location to be decided.
2
3
BOQ-Civil-7F.xlsCIV
Glazing for main entrance shall be curtain wall glazing.

Frame for glazing shall be colored powder coated.
W/1F - Not included door
Ea.
10,255
10,255.00
W/1R - Not included door
Ea.
29,845
29,845.00
W/1B - Not included door
Ea.
12,246
48,984.00
W/1C
Ea.
5,651
11,302.00
W-2
Ea.
18,462
73,848.00
W-3
Ea.
4,516
18,064.00
W-4
Ea.
16,187
64,748.00
W-5
Ea.
27,653
55,306.00
W-5A
Ea.
29,845
59,690.00
10
W-6
Ea.
65,207
130,414.00
11
W-7
Ea.
14,703
117,624.00
12
W-8
Ea.
16
2,433
38,928.00
13
W-9
Ea.
1,622
6,488.00
Pages 192 of 9
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
UNIT
QTY.
UNIT RATE
TOTAL
14
W-10
Ea.
5,541
11,082.00
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
W-11
W-12
W-13
W-14
W-15
W-16
W-17
W-18
W-19
W-19A
W-20
W-21
W-21A
W-22
W-23
W-26
Ea.
Ea.
Ea.
Ea.
Ea.
Ea.
Ea.
Ea.
Ea.
Ea.
Ea.
Ea.
Ea.
Ea.
Ea.
Ea.
4
14
4
4
4
4
4
4
12
4
2
10
6
2
2
1
26,164
2,152
28,588
193,967
173,092
60,272
53,785
17,433
2,027
2,027
12,838
1,824
1,880
13,987
2,654
2,211
104,656.00
30,128.00
114,352.00
775,868.00
692,368.00
241,088.00
215,140.00
69,732.00
24,324.00
8,108.00
25,676.00
18,240.00
11,280.00
27,974.00
5,308.00
2,211.00
Ea.
Ea.
Ea.
Ea.
Ea.
2
4
2
2
2
34,778
25,397
34,249
47,723
111,810
69,556.00
101,588.00
68,498.00
95,446.00
223,620.00
5,036,161.00
c. See-thru Window Shutter for GF Shops.

(To be electrically and manually operated. Head room box section
details for shutter to be provided during construction)
1
W-2
2
W-4
3
W-5
4
W-5A
5
W-6
Total amount of Doors & windows carried to Summary
VII MASONRY WORKS
(Height of internal CHB walls was considered from finish floor level to
100mm above ceiling level for rentable spaces including internal walls
of toilets. External toilet perimeter walls, tea rooms, meter rooms etc. @
full height)
1
CHB 200 x 400 x 300 mm thick with insulation for machine room
and stairway at roof deck.
M2
57
99
5,643.00
CHB 200 x 400 x 200mm thick for building wall partition, parapet
etc.
M2
4,348
50
217,400.00
CHB 200 x 400 x 100 mm thick for water-proofing protection of

basement wall and pile cap
M2
448
39
17,472.00
CHB 200 x 400 x 150 mm thick for fence, plant box and false
wall.
M2
169
46
7,774.00
CHB 200 x 400 x 150mm thick for pipe chase area and stairway
guard rail
M2
1,054
46
48,484.00
Total amount of masonry works carried to Summary
296,773.00
VIII GYPSUM BOARDS.

1
BOQ-Civil-7F.xlsCIV
Gypsum double wall partition @ 150mm thick with noise

insulation @ 50DB. Partition height considered was 100mm
above ceiling height.
Pages 193 of 9
M2
2,158
117
252,486.00
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
UNIT
QTY.
UNIT RATE
TOTAL
Gypsum board ceiling 12mm thick supported with metal furring

channel including decorative, curved and step ceiling design (as
per drawing details)
M2
1,154
137
158,098.00
Gypsum board single wall 12mm thick with metal stud supports
wherever applicable
M2
547
91
49,777.00
Total amount of Gypsum boards system carried to Summary
460,361.00
IX FINISHES
(To include underscreed for leveling and slope wherever required for
a complete installation).
a. Plastering
(To include all accessories required for a complete job).
1 Plastering works to building CHB wall partition and stairway guard
rails.
M2
6,014
22
132,308.00
Plastering works to building CHB wall partitions to include 5 nos.

(20 x 20mm) horizontal groove and 100 x 300mm vertical
recessed groove (as shown on the drawings) to walls of hallway
and corridor from first to sixth floors.
M2
3,768
27
101,736.00
Plastering works to CHB walls for fence (side adjacent to

neighbor's property along the East & West not included)
M2
122
20
2,440.00
Plastering works to as-built slab ceiling including stair soffit and

external ceiling.
M2
2,471
25
61,775.00
Note
Plastering Is not considered for basement retaining wall,
elevator shear wall, columns and main stairway shear wall.
Contractor is responsible to make the surface of these items to
be fair faced finish. Otherwise, they will be plastered without
charge.
b. Floor Finishes
Notes:
* Hallways and corridors flooring shall be Cercom or Marazzi tiles
from Tamimi Al-Mazroui, with a purchase price of SR. 150.00,
typical from first to fifth floor.
BOQ-Civil-7F.xlsCIV
Steps & riser for main stair shall be granite finish or Cercom or
Marrazzi tiles (purchase price shall be SR. 150.00)
Steps & riser for service stair shall be CERvom or Marrazzi tiles
from Tamimi Al-Mazouri, with a purchase price of SR. 100.00
Granite tiles shall be cut to 400 x 400 or 600 x 600 sizes, with
floor pattern (3 colors) considering honed, sandblast and
polished finish for main entrance and lift lobby (purchase price
shall be SR. 350/M2)
M2
145
541
78,445.00
Granite tiles with floor pattern considering honed, sandblast and

polished finish (purchase price shall be SR. 350/ M2) for arcade
walkways and walkway on the East side.
M2
2,070
541
1,119,870.00
Marble tiles for floors including service stair landing (purchase

price shall be SR. 150.00/ M2)
M2
2,116
254
537,464.00
Marble tiles for service stair steps and riser (purchase price shall
be SR. 150.00/ LM)
LM
224
274
61,376.00
Pages 194 of 9
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
UNIT
QTY.
UNIT RATE
TOTAL
Unglazed ceramic tiles for toilets and tea rooms (purchase price
for ceramic tiles shall be SR. 90.00/M2)
M2
408
167
68,136.00
Glazed ceramic tiles for water storage tank (purchase price is

SR. 50/M2)
M2
37
116
4,292.00
7
8
Floor hardener with epoxy paint finish at basement area.

Granite strips (100 x 25) with sandblast finish at 30 x 30 granite
interval strips for ramps.
M2
M2
1,575
108
68
671
107,100.00
72,468.00
12,672.00
Epoxy paint finish for walkway at basement area.
M2
264
48
10
Epoxy paint finish for septic tank
M2
42
52
2,184.00
11
Smooth concrete screed finish for rentable space of offices
M2
7,272
16
116,352.00
M2
1,492
107
159,644.00
c. Wall Finishes
1
Glazed Ceramic tiles for walls of toilet and tea rooms. (purchase
price for ceramic tiles for toilets/ tea rooms shall be SR. 50/M2)
2
Glazed Ceramic tiles for water storage tank.
M2
82
115
9,430.00
Granite tiles for main, lift and service lobbies, hallway and
external bldg. Perimeter (below the precast wall panels)
M2
1,027
587
602,849.00
M2
75
587
44,025.00
M2
9,383
98
919,534.00
M2
496
176
87,296.00
M2
187
235
43,945.00
M2
90
521
46,890.00
LM
LM
LM
LM
785
1,184
84
452
59
65
17
17
46,315.00
76,960.00
1,428.00
7,684.00
(Walls for main & entrance lobby shall be granite or marble from
400 x 600 or 400 x 800 with pattern of 3 colors considering
honed, sandblast and polished finish. Purchase price shall be
SR. 350/M2)
4
Granite tiles for plant box and side wall @ open parking area on
the West side. (Purchase price shall be SR. 350/M2)
d. Ceiling Finishes
1
Decorative acoustical ceiling panels 600 x 600mm supported
with T-runners.
2
Decorative metal ceiling panels 600 x 600mm supported with Trunners
3
Decorative and step ceiling with cloth paper finish (washable on
gypsum board ceiling) for main & service lobbies, lift lobby and
mezzanine lift lobby.
4
External colored aluminum sheeting (ALUCO brand) with metal
supports.
e.Skirting (As per schedule of finishes)
1
Granite tile skirting @ 100mm high
2
Marble tile skirting @ 100 mm high
3
Epoxy paint skirting @ 100mm high.
4
Epoxy paint skirting for curbstones at basement walkway.
Total amount of Finishes carried to Summary
4,524,618.00
X PAINTING WORKS
(Painting shall be from SIGMA, HEMPEL or approved equal)
1
Internal painting works to inside face of precast wall panels,
gypsum board single walling, plastered CHB walls, parapets,
stair walls, fair-faced concrete of columns, retaining walls,
elevator and stair wall shear walls.
2
BOQ-Civil-7F.xlsCIV
Internal painting works to wall of hallways and corridors to

include 5 nos. (20 x 20 mm) horizontal groove and 100 x 300mm
vertical recessed groove (as shown on the drawings) from first
to sixth floors.
External painting works to machines/stairway room @ rooftop
Pages 195 of 9
M2
7,742
17
131,614.00
M2
3,768
18
67,824.00
M2
80
20
1,600.00
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
UNIT
QTY.
UNIT RATE
TOTAL
External painting works for fence (side adjacent to neighbor's

property on the East & West not included).
Painting works to as -built slab ceiling including soffit of stairs
M2
188
17
3,196.00
M2
2,415
20
48,300.00
Epoxy paint finish to as-built slab ceiling of water storage tank

and septic tank.
M2
105
48
5,040.00
Painting to gypsum board ceiling.
M2
1,340
20
26,800.00
Painting works to gypsum board wall partition.
M2
4,018
17
68,306.00
Epoxy paint finish @ 600mm high for walls and columns at

basement area.
M2
226
29
6,554.00
Epoxy paint finish for mechanical rooms and septic tank.
M2
92
29
2,668.00
4
5
10
Total amount of Painting works carried to Summary

XI MISCELLANEOUS STEEL AND METAL WORKS.
See-thru metal sliding door D-11 for basement gate (automatic &
1
manually operated) with guide rails top & bottom, motors and
accessories for a complete operating system (7000W x 2400H)
361,902.00
Ea
28,450
28,450.00
Ea
13,061
52,244.00
LM
137
517
70,829.00
Handrail for walkway along North and South Arcade (as per
drawings details).
Handrails for main stairway (600mm high 10mm thk. frameless
colored tempered glass panel w/ sandblast strip and a 65mm
dia. Stainless handrail as per drawing detail).
LM
66
356
23,496.00
LM
81
1,422
115,182.00
Handrail for service stair, brass top 44mm dia. Handrail (as per
drawing).
LM
78
582
45,396.00
Stainless steel handrail 63mm dia. @ 1.0M height with 12mm

tempered glass (as per drawing detail) for the mezzanine floor
area.
Colored aluminum cladding, using woven metallic wiremesh
fabric, brass finished for round columns @ main entrance
including spot lights.
Stainless Steel cladding in lieu of colored aluminum cladding for
round columns @ main entrance. (OPTION)
LM
29
1,422
41,238.00
Ea
23,502
94,008.00
Ea
15,763
OPTION
External lightweight aluminum canopy (as per drawing details)
Ea
20,691
41,382.00
3
2
24
815
815
123
2,445.00
1,630.00
2,952.00
2
3
4
5
*
9
Spiral metal staircase with spray paint finish from ground to

mezzanine floor levels.
Handrails for fence @ 500mm high with 65mm dia. pipe and 340mm dia. Pipe rails, epoxy spray paint finish (as per drawing
details and specifications).
Others.
Heavy-duty C.I. Frame and cover for sewage manhole
Ea
Heavy-duty C.I. Frame and cover for sanitary manhole.
Ea
Step irons of stainless steel polyethylene coated for water
Ea
storage and septic tanks.
Total amount of Miscellaneous steel & metal works carried to Summary
10
a
b
c
XII SPECIALTIES
Reception counter 1.0M x 3.50M semi-circular with granite finish
1
top and sidings (as per drawings detail).
2
3
4
BOQ-Civil-7F.xlsCIV
Waterfall landscape at main lobby to include blockworks,

waterproofing, electrical & water supply, drain system and
finishes for a complete installation.
Toilet partition (melamine finish) panels & sidings. For quantity of
doors (D/10), refer to Doors & Windows.
Toilet countertops (Maromix).
Pages 196 of 9
519,252.00
Ea
34,968
34,968.00
LS
54,473
54,473.00
LM
68
1,358
92,344.00
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
UNIT
QTY.
UNIT RATE
TOTAL
a.)
For single sink @ L=1.95M with cabinet underneath and

overhead cabinet (as per drawing).
Ea
5,476
21,904.00
b.)
For double sink @ L=5.0M with cabinet underneath and

overhead cabinet (as per drawing).
Ea
12
13,690
164,280.00
c.)
d.)
For 2 units lavatory @ L=1.70M (as per drawing)

For 4 units lavatory @ L=3.05M (as per drawing)
Ea
Ea
6
12
2,771
4,971
16,626.00
59,652.00
5
a.)
b.)
c.)
d.)
e.)
Toilet accessories (American standard)

Toilet paper holder
Soap holder
Towel bar
Robe hook
Mirror (sizes as per requirement)
Ea
Ea
Ea
Ea
Ea
64
42
8
56
26
316
145
172
91
1,814
20,224.00
6,090.00
1,376.00
5,096.00
47,164.00
LS
481,644
481,644.00
Supply & installation of Sign Tower (Pylon) with 22 neon panels

signboard space w/ lock @ 600mm high c/c, I beam supported
@ 1.80m c/c, Aluminum colored metallic cladded finished on
both end, including flourescent lightings & ladder rungs, total
height is 16.80m high x 3.50m wide, as per your supplied details.
Budgetary Price only
LS
295,664
295,664.00
Supply & installation of Sign Tower (Pylon) with 22 neon panels

signboard space w/ lock @ 400mm high c/c, I beam supported
@ 1.80m c/c, Aluminum colored metallic cladded finished on
both end, including flourescent lightings & ladder rungs, total
height is 11.00m high x 3.00m wide, as an ALTERNATIVE
OFFER.
LS
99,836
Alternative
Window cleaning maintenance equipment

(Sky stage 500 standard platform @ 4.0M length with Alpha
hoist motor from Sky Climber or approved equal)
7.a
Total amount of Specialties carried to Summary
1,301,505.00
XIII PASSENGER & FREIGHT ELEVATORS

Supply, delivery and installation of 2 units passenger elevator and 1
unit freight elevator as per specifications for a complete operational
system
LS
1,055,410
1,055,410.00
a. Passenger Elevator
1
Brand: Mitsubishi
2
Nos.: 2 nos.
3
No. of stops: 9
4
Rated speed: 105(M/min) / 1.75 (m/sec.)
5
No. of passengers: 8 persons / 600 Kgs.
6
AC-VVVF
7
False call canceling car
8
Car Signal: CBM - A110
9
Hall Position: PIM - A120
10
Elevator Car: Type SE - 115
11
Entrance: E302
12
Ceiling: SSIIS
b. Freight Elevator (GPSA-IIIL Simplex/Triplex)
1
No. of stops: 8
2
Capacity: 1350 Kgs.
3
Door Type: FE-101-3S
4
Operating System: 2BC
5
Hall Operation: PIR 811 (9 Floors)
PIR 8910 (Typ. Floor)
6
Rated speed: 105(M/min) / 1.75 (m/sec.)
7
AC-VVVF
Total amount of Passenger & Freight Elevators
1,055,410.00
22,512,574.00
BOQ-Civil-7F.xlsCIV
Pages 197 of 9
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
BOQ-Civil-7F.xlsCIV
DESCRIPTION OF WORK
UNIT
Pages 198 of 9
QTY.
UNIT RATE
TOTAL
Saudi Designers
17,148,796.05
DISCOUNTED OFFER
LABOR
SUBCON
DIRECT COST
DIRECT COST
MATL
T/AMOUNT
U/RATE
U/RATE
U/RATE
187,500.00
187,500.00
142,500.00
45,000.00
U/RATE
187,500.00
MATL
LABOR
SUBCON
T/AMOUNT
T/AMOUNT
T/AMOUNT
142,500.00
45,000.00
0.00
142,500.00
45,000.00
0.00
124,000.00
124,000.00
124,000.00
0.00
0.00
124,000.00
37,760.00
37,760.00
37,760.00
0.00
0.00
37,760.00
13,853.00
7.00
7.00
0.00
0.00
13,853.00
1,820.00
20.00
20.00
0.00
0.00
1,820.00
1,180.00
20.00
20.00
0.00
0.00
1,180.00
8,400.00
8,400.00
8,400.00
0.00
0.00
8,400.00
21,600.00
150.00
150.00
0.00
21,600.00
0.00
15,000.00
15,000.00
15,000.00
0.00
15,000.00
0.00
18,753.00
21.00
21.00
0.00
0.00
18,753.00
5,080.00
8.00
8.00
0.00
0.00
5,080.00
19,312.00
68.00
56.00
12.00
15,904.00
3,408.00
0.00
9,040.00
20.00
13.00
7.00
5,876.00
3,164.00
0.00
3,528.00
36.00
26.00
10.00
2,548.00
980.00
0.00
4,704.00
224.00
200.00
24.00
4,200.00
504.00
0.00
4,392.00
18.00
15.00
3.00
3,660.00
732.00
0.00
10,220.00
5,760.00
304,402.00
35.00
40.00
30.00
30.00
5.00
10.00
8,760.00
4,320.00
45,268.00
1,460.00
1,440.00
48,288.00
0.00
0.00
210,846.00
BOQ-Civil-7F.xlsCIV
Pages 199 of 9
Saudi Designers
17,148,796.05
DISCOUNTED OFFER
LABOR
SUBCON
DIRECT COST
DIRECT COST
MATL
MATL
LABOR
SUBCON
T/AMOUNT
U/RATE
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
51,238.00
187.00
162.00
25.00
44,388.00
6,850.00
0.00
31,980.00
260.00
140.00
120.00
17,220.00
14,760.00
0.00
232,464.00
248,428.00
501.00
404.00
97.00
187,456.00
45,008.00
0.00
359.00
264.00
95.00
182,688.00
65,740.00
0.00
93,665.00
655.00
505.00
150.00
72,215.00
21,450.00
0.00
46,440.00
645.00
505.00
140.00
36,360.00
10,080.00
0.00
13,777.00
599.00
459.00
140.00
10,557.00
3,220.00
0.00
127,719.00
617.00
477.00
140.00
98,739.00
28,980.00
0.00
77,742.00
617.00
477.00
140.00
60,102.00
17,640.00
0.00
404,772.00
42,918.00
758.00
622.00
578.00
462.00
180.00
160.00
308,652.00
31,878.00
96,120.00
11,040.00
0.00
0.00
11,592.00
644.00
509.00
135.00
9,162.00
2,430.00
0.00
40,710.00
590.00
455.00
135.00
31,395.00
9,315.00
0.00
10,314.00
382.00
343.00
39.00
9,261.00
1,053.00
0.00
4,875.00
14,536.00
375.00
316.00
335.00
276.00
40.00
40.00
4,355.00
12,696.00
520.00
1,840.00
0.00
0.00
1,907,506.00
166.00
106.00
60.00
1,218,046.00
689,460.00
0.00
2,310.00
903,588.00
550.00
694.00
430.00
564.00
120.00
130.00
1,806.00
734,328.00
504.00
169,260.00
0.00
0.00
4,242.00
707.00
562.00
145.00
3,372.00
870.00
0.00
5,757.00
606.00
476.00
130.00
4,522.00
1,235.00
0.00
3,079,198.00
1,197,375.00
0.00
U/RATE
4,276,573.00
1,145,606.00
301.00
301.00
0.00
0.00
1,145,606.00
217,075.00
475.00
475.00
0.00
0.00
217,075.00
0.00
0.00
1,362,681.00
1,362,681.00
BOQ-Civil-7F.xlsCIV
Pages 200 of 9
Saudi Designers
17,148,796.05
DISCOUNTED OFFER
LABOR
SUBCON
DIRECT COST
DIRECT COST
MATL
MATL
LABOR
SUBCON
T/AMOUNT
U/RATE
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
6,840.00
2.00
1.50
0.50
5,130.00
1,710.00
0.00
2,605.00
5.00
3.00
2.00
1,563.00
1,042.00
0.00
19,679.20
72.35
64.35
8.00
17,503.20
2,176.00
0.00
21,560.30
72.35
64.35
8.00
19,176.30
2,384.00
0.00
U/RATE
15,392.00
32.00
25.00
7.00
12,025.00
3,367.00
0.00
253,369.70
72.35
64.35
8.00
225,353.70
28,016.00
0.00
15,232.00
14.00
12.00
2.00
13,056.00
2,176.00
0.00
10,320.00
4,130.00
40.00
35.00
30.00
23.00
10.00
12.00
7,740.00
2,714.00
2,580.00
1,416.00
0.00
0.00
3,815.00
35.00
23.00
12.00
2,507.00
1,308.00
0.00
3,178.00
14.00
6.00
8.00
1,362.00
1,816.00
0.00
29,410.00
30,175.00
17.00
17.00
12.00
11.00
5.00
6.00
20,760.00
19,525.00
8,650.00
10,650.00
0.00
0.00
41,520.00
24.00
22.00
2.00
38,060.00
3,460.00
0.00
3,550.00
4,329.00
4,662.00
4,995.00
5,250.00
15,709.00
2.00
13.00
14.00
15.00
5.00
23.00
1.50
10.00
10.00
12.00
4.00
15.00
0.50
3.00
4.00
3.00
1.00
8.00
2,662.50
3,330.00
3,330.00
3,996.00
4,200.00
10,245.00
887.50
999.00
1,332.00
999.00
1,050.00
5,464.00
0.00
0.00
0.00
0.00
0.00
0.00
414,238.70
81,482.50
0.00
495,721.20
BOQ-Civil-7F.xlsCIV
Pages 201 of 9
Saudi Designers
17,148,796.05
DIRECT COST
DIRECT COST
MATL
T/AMOUNT
U/RATE
U/RATE
114,000.00
5,682.90
4,488.75
36,474.30
138,715.20
DISCOUNTED OFFER
LABOR
SUBCON
MATL
LABOR
SUBCON
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
114,000.00
2,841.45
4,488.75
18,237.15
17,339.40
114,000.00
2,841.45
4,488.75
18,237.15
17,339.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
114,000.00
5,682.90
4,488.75
36,474.30
138,715.20
6,555.00
9,880.00
1,092.50
1,235.00
1,092.50
1,235.00
0.00
0.00
0.00
0.00
6,555.00
9,880.00
73,226.00
6,064.00
11,874.00
56,736.00
3,854.00
1,516.00
3,958.00
1,576.00
3,604.00
1,366.00
3,658.00
1,426.00
250.00
150.00
300.00
150.00
68,476.00
5,464.00
10,974.00
51,336.00
4,750.00
600.00
900.00
5,400.00
0.00
0.00
0.00
0.00
392,448.00
74,298.00
67,200.00
4,672.00
5,307.00
1,400.00
4,422.00
4,957.00
1,250.00
250.00
350.00
150.00
371,448.00
69,398.00
60,000.00
21,000.00
4,900.00
7,200.00
0.00
0.00
0.00
111,600.00
1,550.00
350.00
1,200.00
25,200.00
0.00
86,400.00
U/RATE
7,929.65
7,929.65
7,929.65
0.00
0.00
7,929.65
23,078.35
23,078.35
23,078.35
0.00
0.00
23,078.35
37,878.40
9,469.60
9,469.60
0.00
0.00
37,878.40
8,740.00
4,370.00
4,370.00
0.00
0.00
8,740.00
57,106.40
14,276.60
14,276.60
0.00
0.00
57,106.40
13,968.80
3,492.20
3,492.20
0.00
0.00
13,968.80
50,068.80
12,517.20
12,517.20
0.00
0.00
50,068.80
42,767.10
21,383.55
21,383.55
0.00
0.00
42,767.10
46,156.70
23,078.35
23,078.35
0.00
0.00
46,156.70
100,846.30
50,423.15
50,423.15
0.00
0.00
100,846.30
90,956.80
11,369.60
11,369.60
0.00
0.00
90,956.80
30,096.00
1,881.00
1,881.00
0.00
0.00
30,096.00
5,016.00
1,254.00
1,254.00
0.00
0.00
5,016.00
BOQ-Civil-7F.xlsCIV
Pages 202 of 9
Saudi Designers
17,148,796.05
DIRECT COST
DIRECT COST
MATL
T/AMOUNT
U/RATE
U/RATE
DISCOUNTED OFFER
LABOR
SUBCON
U/RATE
MATL
LABOR
SUBCON
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
8,569.00
4,284.50
4,284.50
0.00
0.00
8,569.00
80,928.60
23,301.60
88,426.00
599,959.20
535,389.60
186,428.00
166,364.00
53,922.00
18,810.00
6,270.00
19,855.00
14,107.50
8,721.00
21,631.50
4,104.00
1,710.00
20,232.15
1,664.40
22,106.50
149,989.80
133,847.40
46,607.00
41,591.00
13,480.50
1,567.50
1,567.50
9,927.50
1,410.75
1,453.50
10,815.75
2,052.00
1,710.00
20,232.15
1,664.40
22,106.50
149,989.80
133,847.40
46,607.00
41,591.00
13,480.50
1,567.50
1,567.50
9,927.50
1,410.75
1,453.50
10,815.75
2,052.00
1,710.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
80,928.60
23,301.60
88,426.00
599,959.20
535,389.60
186,428.00
166,364.00
53,922.00
18,810.00
6,270.00
19,855.00
14,107.50
8,721.00
21,631.50
4,104.00
1,710.00
56,084.68
81,911.68
55,231.10
76,960.94
180,310.00
3,912,846.85
28,042.34
20,477.92
27,615.55
38,480.47
90,155.00
motor
9,975.00
6,650.00
9,975.00
13,300.00
33,250.00
header matls
1,508.13
1,154.25
1,472.50
2,101.88
4,750.00
19,950.00
26,600.00
19,950.00
26,600.00
66,500.00
821,896.00
3,016.26
4,617.00
2,945.00
4,203.76
9,500.00
69,032.02
33,118.42
50,694.68
32,336.10
46,157.18
104,310.00
3,021,918.83
4,332.00
76.00
56.00
20.00
3,192.00
1,140.00
0.00
165,224.00
38.00
24.00
14.00
104,352.00
60,872.00
0.00
13,440.00
30.00
19.00
11.00
8,512.00
4,928.00
0.00
5,915.00
35.00
22.00
13.00
3,718.00
2,197.00
0.00
36,890.00
35.00
22.00
13.00
23,188.00
13,702.00
0.00
142,962.00
82,839.00
0.00
0.00
0.00
194,220.00
door shutter
16,559.21
12,673.67
16,168.05
23,078.59
52,155.00
225,801.00
194,220.00
BOQ-Civil-7F.xlsCIV
90.00
90.00
Pages 203 of 9
Saudi Designers
17,148,796.05
DIRECT COST
DIRECT COST
MATL
T/AMOUNT
U/RATE
U/RATE
121,170.00
38,290.00
DISCOUNTED OFFER
LABOR
SUBCON
MATL
LABOR
SUBCON
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
105.00
105.00
0.00
0.00
121,170.00
70.00
70.00
0.00
0.00
38,290.00
0.00
0.00
353,680.00
U/RATE
353,680.00
102,238.00
17.00
7.00
10.00
42,098.00
60,140.00
0.00
79,128.00
21.00
7.00
14.00
26,376.00
52,752.00
0.00
1,830.00
15.00
7.00
8.00
854.00
976.00
0.00
46,949.00
19.00
7.00
12.00
17,297.00
29,652.00
0.00
60,175.00
415.00
355.00
60.00
51,475.00
8,700.00
0.00
859,050.00
415.00
355.00
60.00
734,850.00
124,200.00
0.00
412,620.00
195.00
155.00
40.00
327,980.00
84,640.00
0.00
47,040.00
210.00
160.00
50.00
35,840.00
11,200.00
0.00
BOQ-Civil-7F.xlsCIV
Pages 204 of 9
Saudi Designers
17,148,796.05
DISCOUNTED OFFER
LABOR
SUBCON
DIRECT COST
DIRECT COST
MATL
MATL
LABOR
SUBCON
T/AMOUNT
U/RATE
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
52,224.00
128.00
108.00
20.00
44,064.00
8,160.00
0.00
3,293.00
89.00
69.00
20.00
2,553.00
740.00
0.00
81,900.00
55,620.00
52.00
515.00
33.00
435.00
19.00
80.00
51,975.00
46,980.00
29,925.00
8,640.00
0.00
0.00
9,768.00
37.00
25.00
12.00
6,600.00
3,168.00
0.00
1,680.00
40.00
28.00
12.00
1,176.00
504.00
0.00
87,264.00
12.00
6.00
6.00
43,632.00
43,632.00
0.00
122,344.00
82.00
64.00
18.00
95,488.00
26,856.00
0.00
U/RATE
7,216.00
88.00
68.00
20.00
5,576.00
1,640.00
0.00
462,150.00
450.00
360.00
90.00
369,720.00
92,430.00
0.00
33,750.00
450.00
360.00
90.00
27,000.00
6,750.00
0.00
703,725.00
75.00
75.00
0.00
0.00
703,725.00
66,960.00
135.00
135.00
0.00
0.00
66,960.00
33,660.00
180.00
180.00
0.00
0.00
33,660.00
36,000.00
400.00
400.00
0.00
0.00
36,000.00
35,325.00
59,200.00
1,092.00
5,876.00
45.00
50.00
13.00
13.00
27,475.00
47,360.00
840.00
4,520.00
7,850.00
11,840.00
252.00
1,356.00
0.00
0.00
0.00
0.00
2,011,729.00
616,003.00
840,345.00
35.00
40.00
10.00
10.00
10.00
10.00
3.00
3.00
3,468,077.00
100,646.00
13.00
6.00
7.00
46,452.00
54,194.00
0.00
52,752.00
14.00
6.00
8.00
22,608.00
30,144.00
0.00
1,200.00
15.00
6.00
9.00
480.00
720.00
0.00
BOQ-Civil-7F.xlsCIV
Pages 205 of 9
Saudi Designers
17,148,796.05
DISCOUNTED OFFER
LABOR
SUBCON
DIRECT COST
DIRECT COST
MATL
MATL
LABOR
SUBCON
T/AMOUNT
U/RATE
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
2,444.00
13.00
6.00
7.00
1,128.00
1,316.00
0.00
36,225.00
15.00
6.00
9.00
14,490.00
21,735.00
0.00
3,885.00
37.00
28.00
9.00
2,940.00
945.00
0.00
20,100.00
15.00
6.00
9.00
8,040.00
12,060.00
0.00
52,234.00
13.00
6.00
7.00
24,108.00
28,126.00
0.00
4,972.00
22.00
15.00
7.00
3,390.00
1,582.00
0.00
2,024.00
22.00
15.00
7.00
1,380.00
644.00
0.00
125,016.00
151,466.00
0.00
U/RATE
276,482.00
22,000.00
22,000.00
18,600.00
3,400.00
18,600.00
3,400.00
0.00
40,400.00
10,100.00
8,100.00
2,000.00
32,400.00
8,000.00
0.00
54,800.00
400.00
0.00
0.00
54,800.00
18,150.00
275.00
13,200.00
4,950.00
0.00
89,100.00
1,100.00
1,100.00
0.00
0.00
89,100.00
35,100.00
450.00
450.00
0.00
0.00
35,100.00
31,900.00
1,100.00
1,100.00
0.00
0.00
31,900.00
75,800.00
18,950.00
17,250.00
5,600.00
1,200.00
69,000.00
0.00
0.00
32,000.00
1,800.00
1,200.00
1,800.00
90.00
60.00
480.00
0.00
0.00
0.00
74,600.00
18,180.00
311,900.00
400.00
200.00
1,400.00
75.00
300.00
12,710.00
12,710.00
32,000.00
16,000.00
16,000.00
1,890.00
1,260.00
2,280.00
630.00
630.00
95.00
600.00
600.00
75.00
30.00
30.00
20.00
404,680.00
26,820.00
26,820.00
1,400.00
420.00
25,000.00
1,400.00
420.00
25,000.00
41,780.00
41,780.00
14,544.00
3,636.00
23,600.00
14,544.00
3,636.00
23,600.00
71,400.00
1,050.00
1,050.00
0.00
0.00
71,400.00
BOQ-Civil-7F.xlsCIV
Pages 206 of 9
Saudi Designers
17,148,796.05
DIRECT COST
DIRECT COST
MATL
T/AMOUNT
U/RATE
U/RATE
16,800.00
DISCOUNTED OFFER
LABOR
SUBCON
MATL
LABOR
SUBCON
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
4,200.00
4,200.00
0.00
0.00
16,800.00
126,000.00
10,500.00
10,500.00
0.00
0.00
126,000.00
12,750.00
45,750.00
2,125.00
3,812.50
2,125.00
3,812.50
0.00
0.00
0.00
0.00
12,750.00
45,750.00
15,488.00
4,662.00
1,056.00
3,920.00
36,166.00
242.00
111.00
132.00
70.00
1,391.00
14,720.00
4,158.00
960.00
3,248.00
35,230.00
768.00
504.00
96.00
672.00
936.00
0.00
0.00
0.00
0.00
0.00
388,360.00
388,360.00
388,360.00
0.00
0.00
388,360.00
238,400.00
238,400.00
8,000.00
2,400.00
228,000.00
8,000.00
2,400.00
228,000.00
80,500.00
2,500.00
3,000.00
75,000.00
82,260.00
9,432.00
937,660.00
0.00
0.00
851,000.00
851,000.00
0.00
0.00
851,000.00
17,148,796.05
6,939,667.70
2,319,097.52
7,890,030.83
230.00
99.00
120.00
58.00
1,355.00
U/RATE
12.00
12.00
12.00
12.00
36.00
1,029,352.00
851,000.00
BOQ-Civil-7F.xlsCIV
851,000.00
851,000.00
Pages 207 of 9
Saudi Designers
17,148,796.05
DIRECT COST
DIRECT COST
MATL
T/AMOUNT
U/RATE
U/RATE
DISCOUNTED OFFER
LABOR
SUBCON
U/RATE
U/RATE
MATL
LABOR
SUBCON
T/AMOUNT
T/AMOUNT
T/AMOUNT
17,148,796.05
BOQ-Civil-7F.xlsCIV
Pages 208 of 9
Saudi Designers
ORIGINAL PRICE OFFER

LABOR
SUBCON
P/P COST
TOOLS
MATL
T/AMOUNT
T/AMOUNT
U/RATE
9,374.99
1,875.00
9,374.99
1,875.00
6,199.98
1,240.00
1,888.00
377.60
672.86
138.53
93.73
19.11
60.77
12.39
419.97
83.99
1,074.24
214.56
750.00
150.00
919.79
187.53
273.05
57.15
974.12
195.96
465.56
94.92
176.40
35.28
235.83
47.25
209.84
41.48
499.32
283.68
15,197.14
99.28
56.16
3,051.19
BOQ-Civil-7F.xlsCIV
U/RATE
U/RATE
Pages 209 of 9
Saudi Designers

LABOR
SUBCON
P/P COST
TOOLS
MATL
T/AMOUNT
T/AMOUNT
U/RATE
2,561.90
512.38
1,602.69
321.03
11,618.56
2,324.64
12,400.64
2,477.36
4,683.25
936.65
2,321.28
464.40
688.16
137.54
6,390.09
1,277.19
U/RATE
U/RATE
3,889.62
777.42
20,238.60
2,147.97
4,047.72
429.87
580.32
116.10
2,035.50
407.10
516.24
103.14
244.14
725.88
48.88
145.36
95,605.12
19,075.06
115.58
45,218.46
23.10
9,048.90
211.98
42.42
287.57
57.48
214,083.55
42,773.74
57,432.54
11,494.12
326
10,853.75
2,170.75
326
68,286.29
13,664.87
BOQ-Civil-7F.xlsCIV
Pages 210 of 9
Saudi Designers

LABOR
SUBCON
P/P COST
TOOLS
MATL
T/AMOUNT
T/AMOUNT
U/RATE
307.80
68.40
135.46
26.05
979.20
195.84
1,072.80
214.56
784.03
158.73
12,607.20
2,521.44
750.72
152.32
508.26
201.78
100.62
40.12
186.39
37.06
156.63
31.78
1,487.80
1,526.50
294.10
301.75
2,076.00
415.20
159.75
229.77
229.77
256.41
273.00
758.13
35.50
46.62
46.62
49.95
52.50
150.26
24,687.40
4,939.42
BOQ-Civil-7F.xlsCIV
U/RATE
U/RATE
Pages 211 of 9
Saudi Designers

LABOR
SUBCON
P/P COST
TOOLS
MATL
T/AMOUNT
T/AMOUNT
U/RATE
5,700.00
284.16
224.48
1,823.78
6,935.68
1,140.00
56.84
44.90
364.76
1,387.12
120,000
2,991
4,725
19,197
18,252
327.72
493.92
65.52
98.80
1,150
1,300
3,660.73
303.20
593.70
2,836.80
732.07
60.64
118.74
567.36
19,619.88
3,715.32
3,358.56
3,923.64
743.12
671.52
5,580.72
1,116.00
U/RATE
U/RATE
396.48
79.30
8,347
1,153.94
230.79
24,293
1,893.92
378.80
9,968
436.96
87.40
4,600
2,855.28
571.04
15,028
698.28
139.64
3,676
2,503.40
500.68
13,176
2,138.28
427.66
22,509
2,307.88
461.58
24,293
5,042.26
1,008.46
53,077
4,547.84
909.60
11,968
1,504.96
300.96
1,980
250.72
50.16
1,320
BOQ-Civil-7F.xlsCIV
Pages 212 of 9
Saudi Designers

LABOR
SUBCON
P/P COST
TOOLS
MATL
T/AMOUNT
T/AMOUNT
U/RATE
U/RATE
U/RATE
428.38
85.68
4,510
4,046.44
1,165.64
4,421.32
29,998.04
26,769.60
9,321.40
8,318.20
2,696.12
940.44
313.48
992.74
705.70
436.26
1,081.58
205.28
85.49
809.28
233.10
884.28
5,999.60
5,353.92
1,864.28
1,663.64
539.24
188.04
62.68
198.54
141.10
87.24
216.32
41.06
17.10
21,297
1,752
23,270
157,884
140,892
49,060
43,780
14,190
1,650
1,650
10,450
1,485
1,530
11,385
2,160
1,800
2,804.18
4,095.48
2,761.48
3,848.02
9,015.46
195,639.58
560.84
819.08
552.30
769.60
1,803.10
39,127.12
214.89
42.75
8,217.72
1,652.24
654.08
129.92
288.99
57.46
1,802.34
358.36
11,178.02
2,240.73
9,624.68
1,920.62
BOQ-Civil-7F.xlsCIV
motor
10,500.00
7,000.00
10,500.00
14,000.00
35,000.00
header matls
1,587.50
1,215.00
1,550.00
2,212.50
5,000.00
door shutter
17,430.75
13,340.70
17,019.00
24,293.25
54,900.00
Pages 213 of 9
Saudi Designers

LABOR
SUBCON
P/P COST
TOOLS
MATL
T/AMOUNT
T/AMOUNT
U/RATE
6,035.42
1,211.70
1,925.44
382.90
17,585.54
3,515.22
5,172.04
1,022.38
3,881.04
791.28
93.94
18.30
2,322.74
469.49
3,008.75
601.75
42,952.50
8,590.50
20,673.32
4,126.20
2,343.04
468.16
BOQ-Civil-7F.xlsCIV
U/RATE
U/RATE
Pages 214 of 9
Saudi Designers

LABOR
SUBCON
P/P COST
TOOLS
MATL
T/AMOUNT
T/AMOUNT
U/RATE
2,623.44
526.32
165.02
32.93
4,047.75
2,777.76
803.25
555.12
498.96
100.32
82.74
16.38
4,363.20
872.64
6,147.04
1,223.44
358.34
71.34
23,066.42
4,611.23
1,684.50
336.75
35,373.91
7,037.25
3,357.92
669.60
1,683.00
336.60
1,798.20
360.00
1,750.55
2,948.16
57.96
311.88
353.25
592.00
11.76
63.28
173,544.12
34,661.52
5,341.98
1,083.88
2,599.92
527.52
61.60
12.00
BOQ-Civil-7F.xlsCIV
U/RATE
U/RATE
Pages 215 of 9
Saudi Designers

LABOR
SUBCON
P/P COST
TOOLS
MATL
T/AMOUNT
T/AMOUNT
U/RATE
129.72
26.32
1,859.55
362.25
198.45
39.90
1,031.80
201.00
2,772.42
562.52
250.86
49.72
102.12
20.24
14,348.42
2,885.35
1,100.01
220.00
2,020.12
404.04
2,737.26
548.00
905.52
180.84
4,451.76
890.19
1,751.88
350.22
1,593.84
318.71
3,789.88
757.96
1,599.98
320.00
94.41
62.94
113.28
18.87
12.58
22.56
20,220.88
4,043.97
1,341.04
268.21
2,088.98
417.80
3,568.64
714.00
BOQ-Civil-7F.xlsCIV
U/RATE
U/RATE
Pages 216 of 9
Saudi Designers

LABOR
SUBCON
P/P COST
TOOLS
MATL
T/AMOUNT
T/AMOUNT
U/RATE
U/RATE
U/RATE
839.96
168.00
6,300.12
1,260.00
637.44
2,287.32
127.50
457.44
773.76
233.94
52.80
197.12
1,808.04
154.88
46.62
10.56
39.20
361.66
19,418.01
3,883.60
11,920.04
2,384.01
8,000
2,400
240,000
51,467.21
10,293.48
42,550.02
8,510.00
42,550.02
8,510.00
858,163.16
171,581.61
BOQ-Civil-7F.xlsCIV
Pages 217 of 9
Saudi Designers

LABOR
SUBCON
P/P COST
TOOLS
MATL
T/AMOUNT
T/AMOUNT
U/RATE
BOQ-Civil-7F.xlsCIV
U/RATE
U/RATE
Pages 218 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 219 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 220 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 221 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 222 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 223 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 224 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 225 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 226 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 227 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 228 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 229 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 230 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 231 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 232 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 233 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 234 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 235 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 236 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 237 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 238 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 239 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 240 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 241 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 242 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 243 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 244 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 245 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 246 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 247 of 9
Saudi Designers
BOQ-Civil-7F.xlsCIV
Pages 248 of 9
Saudi Designers
Project
Location
Owner
Subject
: ELECTRICAL SYSTEM - BILL OF QUANTITIES.
Document N0.
ITEM
No.
DESCRIPTION OF WORK
UNIT
QTY.
UNIT RATE
TOTAL
GENERAL:
All electrical works shall be constructed according to the

SASCO and latest NEC Code. Lighting, outlet wiring shall be
run under slab in PVC conduit (Saudi EGA or DECODUCT).
Size of conduit as indicated. Cable (Saudi Cable, Riyadh
Cable) shall be run in duct chase or pipe in wall or in cable
tray complete connected for both end with all accessories
required. All luminaire, machinery equipment shall be
earthed.
ELECTRICAL WORKS
A Lighting Fixtures
Compete connection and installation with wiring conduit, switch and all
accessories needed.
BOQ-Electrical-7F.xls/ELE
F1
No.
227
183
41,541.00
F2
No.
2,666
352
938,432.00
F3
No.
57
752
42,864.00
F4
No.
352
2,464.00
F5
No.
10
752
7,520.00
F6
No.
64
401
25,664.00
F7
No.
10
515
5,150.00
F8
No.
34
361
12,274.00
F9
No.
740
193
142,820.00
F10
No.
608
3,648.00
F11
No.
17
253
4,301.00
F12
No.
875
5,250.00
F13
No.
60
239
14,340.00
F14
No.
1,319
7,914.00
F15
No.
1,048
6,288.00
F16
No.
590
2,360.00
Chandelier (Owner supplied)
No.
127
254.00
Flourescent lamps 1 x 40W for Company Names Directories as

requested in Addendum.
No.
168
1,176.00
Pages 249 of 7
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
UNIT
QTY.
No
No
UNIT RATE
TOTAL
570
135
76,950.00
528
134
70,752.00
B Equipment complete connection and installation including wiring conduit

boxes and all accessories required.
1 Socket outlet 127V, 13amp LeGrand or approved equal.
2 Same as above but 220V
3 Same as item B - 1 but water proof.
4 Exhaust fan with operating switch.
5 Power supply for basement exhaust system
6 Power supply for signing tower
7 Out door NAMA 3R disconnector switch.
8 Indoor type disconnector switch
9 Lighting contractor panel with push button/photo cell.
10 EWH power supply with switch.
11 A/C outlet 2 Phase 220V with switch.
12 Fire pump power supply with disconnector
13 Jacky Pump power supply with disconnector
14 Power supply for domestic water pump with disconnector
15 Power supply for ATM with disconnector switch.
16 Power supply for elevator 3 Phase 80A, C.B. including cable
17 Circuit breaker enclosure 3 x 800A
18 Circuit breaker enclosure 3 x 300A
No
40
182
7,280.00
Ea.
40
145
5,800.00
Ea.
732
1,464.00
Ea.
4,080
4,080.00
Ea.
3,454
6,908.00
Ea.
94
541
50,854.00
Ea.
2,487
12,435.00
Ea.
28
205
5,740.00
Ea.
272
544.00
Ea.
4,323
4,323.00
Ea.
4,136
4,136.00
Ea.
2,005
2,005.00
Ea.
4,091
4,091.00
Ea.
2,535
7,605.00
Ea.
15,931
15,931.00
Ea.
10,510
42,040.00
Ea
164
289
47,396.00
Ea
84
874
73,416.00
Ea
35,437
35,437.00
LS
24,250
24,250.00
Ea
85
390
33,150.00
Ea
74
5,630
416,620.00
Ea
77
285
21,945.00
Ea
774
5,418.00
C Telephone system
Telephone, TV system and data item includes wiring, conduit boxes and
all accessories required.
1 Telephone outlet LeGrand or approved equal
2 Telephone terminal box
3 Telephone main distribution box as per drawing
4 Telephone PTT connection 3 conduit 4" with 3 cable 100 pair to
MDTB
5 Computer outlet connection terminal box
6 Computer terminal box
7 TV outlet LeGrand or approved equal
8 Splitter for 16 Branch
Pages 250 of 7
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
UNIT
QTY.
LS
Fire Detection System

1 Smoke detector
2 Heat Detector
UNIT RATE
TOTAL
6,621
6,621.00
Ea.
650
353
229,450.00
Ea.
43
275
11,825.00
3 Manual Station
Ea.
39
442
17,238.00
4 Fire Alarm Bell
Ea.
39
593
23,127.00
5 Fire Alarm control panel
Ea.
33,129
33,129.00
6 Fire alarm terminal box
Ea.
475
3,800.00
7 End of riser
Ea.
36
47
1,692.00
Ea.
7,630
7,630.00
Ea.
1,631
3,262.00
Ea.
2,237
2,237.00
Ea.
2,237
2,237.00
9 Provision for Satellite dish item including civil work, conduiting and
wiring
D
Panel Board
1 Branch Panel board as per drawings (GE, Square D or Mitsubishi)
LPB
42 Lines
Main: 200A
II
Branch 150A, 3ph
Each 1
Branch 30A, 3ph
Each 1
Branch 25A, 3ph
Each 2
Branch 20A, 3ph
Each 3
Branch 20A, 2ph
Each 2
Branch 20A, 1ph
Each 3
LPG1, LPG4
24 Lines
Main: 80A
Branch 20A, 2ph
Each 3
Branch 20A, 1ph
Each 12
III LPG2
32 Lines
Main: 100A
Branch 20A, 2ph
Each 3
Branch 20A, 1ph
Each 14
IV LPG3
32 Lines
Main: 80A
Branch 20A, 2ph
Each 3
Branch 20A, 1ph
Each 14
Pages 251 of 7
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
PMG1
UNIT
QTY.
Ea.
UNIT RATE
TOTAL
13,895
13,895.00
Ea.
13,895
13,895.00
Ea.
14,442
14,442.00
Ea.
11,856
11,856.00
Ea.
3,527
3,527.00
Ea.
1,835
11,010.00
36 Lines
Main: 300A
VI
Branch 100A, 3ph
Each 5
Branch 80A, 3ph
Each 2
Branch 50A, 3 ph
Each 5
PMG4
36 Lines
Main: 300A
VII
Branch 80A, 3ph
Each 7
Branch 50A, 3ph
Each 5
PMG2
24 Lines
Main: 300A
VIII
Branch 100A, 3ph
Each 4
Branch 70A, 3ph
Each 2
Branch 40A, 3ph
Each 2
Branch 100A, 3ph
Each 5
PMG3
24 Lines
Main: 300A
IX
Branch 100A, 3ph
Each 4
Branch 70A, 3ph
Each 2
Branch 40A, 3ph
Each 2
LPSG
36 Lines
Main: 150A
Branch 40A, 3ph
Each 2
Branch 20A, 3ph
Each 2
Branch 20A, 1ph
Each 20
LPS1, LPS2 & LPS3, LPS4, LPS5, LPS6

24 Lines
Main: 60A
Branch 20A, 3ph
Each 2
Branch 20A, 2ph
Each 1
Branch 20A, 1ph
Each 16
Pages 252 of 7
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
XI
LPMZ1, LPMZ4
UNIT
QTY.
Ea.
UNIT RATE
TOTAL
1,486
2,972.00
Ea.
1,728
1,728.00
Ea.
1,616
1,616.00
Ea.
71
1,675
118,925.00
Ea.
1,675
3,350.00
Ea.
3,051
3,051.00
18 Lines
Main: 80A
XII
Branch 20A, 2ph
Each 2
Branch 20A, 1ph
Each 10
LPMZ2
24 Lines
Main: 100A
XIII
Branch 20A, 2ph
Each 4
Branch 20A, 1ph
Each 14
LPMZ3
24 Lines
Main: 100A
Branch 20A, 2ph
Each 3
Branch 20A, 1ph
Each 11
XIV LPF1 - LPF12, LPSC1 - LPSC12, LPTH1 - LPTH12, LP4TH1 LP4TH12, LP6TH1, 2, 3, 4, 5, 6, 8, 10, 11, 12, 13. LPFF1 - LPFF12
24 Lines
Main: 60A
XV
Branch 50A, 3ph
Each 1
Branch 20A, 3ph
Each 1
Branch 20A, 2ph
Each 2
Branch 20A, 1ph
Each 4
LPFF-7, LPFF-9
24 Lines
Main: 100A
Branch 60A, 3ph
Each 1
Branch 20A, 3ph
Each 1
Branch 20A, 2ph
Each 2
Branch 20A, 1ph
Each 4
XVI LPB
Pages 253 of 7
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
UNIT
QTY.
Ea.
UNIT RATE
TOTAL
16,598
16,598.00
Ea.
28,801
28,801.00
Ea.
16,633
16,633.00
36 Lines
Main: 3 x 200
Branch 50A, 3ph
Each 1
Branch 30A, 3ph
Each 1
Branch 20A, 3ph
Each 4
Branch 25A, 3ph
Each 1
Branch 20A, 2ph
Each 3
Branch 20A, 1ph
Each 2
XVII PPSR
44 Lines
Main: 400A
Branch 80A, 3ph
Each 5
Branch 50A, 3ph
Each 10
Branch 30A, 2ph
Each 2
Branch 20A, 1ph
Each 3
Main Service Panel

Main 800A
Branches 400A 2 Nos.
200A 1 No.
150A 1No.
60A 6 Nos.
Switch Board located at roof outdoor type stand type (GE, SquareD
or Mitsubishi)
SBI
CB 3 x 100
CB 3 x 80
CB 3 x 50
Each 1
Each 5
SB2
CB 3 x 50
Each 17
Ea.
21,418
21,418.00
SB3
CB 3 x 100
Each 2
Ea.
20,749
20,749.00
Ea.
21,892
21,892.00
Ea.
18,571
18,571.00
CB 3 x 80
CB 3 x 50
SB4
CB 3 x 80
CB 3 x 50
SB5
CB 3 x 80
CB 3 x 50
Each 4
Each 1
Each 13
Each 3
Each 15
Each 2
Each 9
SB6
CB 3 x 50
Each 15
Ea.
20,275
20,275.00
SB7
CB 3 x 80
Each 3
Ea.
19,800
19,800.00
Pages 254 of 7
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
CB 3 x 50
UNIT
QTY.
LM
LM
UNIT RATE
TOTAL
100
236
23,600.00
80
186
14,880.00
LM
120
197
23,640.00
LM
3,980
95
378,100.00
LM
26
127
3,302.00
LM
45
140
6,300.00
LM
15
91
1,365.00
LM
150
79
11,850.00
LM
480
69
33,120.00
LM
1,290
59
76,110.00
LM
1,840
42
77,280.00
Ea.
4,447
31,129.00
Each 11
F Cables
Supply and installation through PVC conduit cable tray complete
F1
connection (Riyadh Cable or Saudi Cable)
4 x 240, 35M2 G
4 x 120, 35M2 G
4 x 150, 35M2 G
4 x 35, 35M2 G
4 x 70, 35M2 G
4 x 95, 35M2 G
4 x 25, 35M2 G
4 x 16, 10M2 G
F2
Supply and installation through PVC conduit cable tray complete

connection for A/C unit at roof
4 x 35M2 G
4 x 25M2 G
4 x 16M2 G
G Grounding System
16mm dia. 3M length grounding rod complete installation with
accessories required.
Total amount of Electrical works carried to Summary
Pages 255 of 7
3,652,758.00
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
UNIT
Pages 256 of 7
QTY.
UNIT RATE
TOTAL
Saudi Designers
135,639.65
CHECKING
M.U.
DRY COST
DRY COST
T/AMOUNT
U / RATE
27,127.93
INDIRECT COST
P/P COST
TOOLS
2,712,793.09
WEIGHTS
DIRECT COST
DIRECT COST
T/AMOUNT
U/RATE
& TEMP
& EQUIPT
41,541.00
1.27
32,663.03
143.89
6.78
1.36
0.00500%
30,815.25
135.75
938,432.00
1.27
738,402.02
276.97
13.06
2.61
0.00963%
696,625.80
261.30
42,864.00
1.27
33,768.51
592.43
27.94
5.59
0.02060%
31,857.30
558.90
2,464.00
1.27
1,938.79
276.97
13.06
2.61
0.00963%
1,829.10
261.30
7,520.00
1.27
5,924.30
592.43
27.94
5.59
0.02060%
5,589.00
558.90
25,664.00
1.27
20,187.52
315.43
14.88
2.98
0.01097%
19,044.48
297.57
5,150.00
1.27
4,051.30
405.13
19.11
3.82
0.01409%
3,822.00
382.20
12,274.00
1.27
9,651.92
283.88
13.39
2.68
0.00987%
9,105.54
267.81
142,820.00
1.27
112,317.20
151.78
7.16
1.43
0.00528%
105,960.60
143.19
3,648.00
1.27
2,873.22
478.87
22.58
4.52
0.01665%
2,710.62
451.77
4,301.00
1.27
3,384.70
199.10
9.39
1.88
0.00692%
3,193.11
187.83
5,250.00
1.27
4,134.24
689.04
32.50
6.50
0.02396%
3,900.24
650.04
14,340.00
1.27
11,295.60
188.26
8.88
1.78
0.00655%
10,656.00
177.60
7,914.00
1.27
6,232.92
1,038.82
49.01
9.80
0.03613%
5,880.06
980.01
6,288.00
1.27
4,949.40
824.90
38.92
7.78
0.02869%
4,669.20
778.20
2,360.00
1.27
1,857.16
464.29
21.91
4.38
0.01615%
1,752.00
438.00
254.00
1.27
199.24
99.62
4.69
0.94
0.00346%
187.98
93.99
1,176.00
1.27
927.50
132.50
6.25
1.25
0.00461%
875.00
125.00
Pages 257 of 7
Saudi Designers
135,639.65
CHECKING
27,127.93
INDIRECT COST
P/P COST
TOOLS
M.U.
DRY COST
DRY COST
T/AMOUNT
U / RATE
& TEMP
76,950.00
1.27
60,716.40
106.52
70,752.00
1.27
55,730.40
105.55
7,280.00
1.27
5,720.00
5,800.00
1.27
4,576.80
1,464.00
1.27
4,080.00
6,908.00
2,712,793.09
WEIGHTS
DIRECT COST
DIRECT COST
& EQUIPT
T/AMOUNT
U/RATE
5.02
1.00
0.00370%
57,285.00
100.50
4.98
1.00
0.00367%
52,572.96
99.57
143.00
6.74
1.35
0.00497%
5,396.40
134.91
114.42
5.40
1.08
0.00398%
4,317.60
107.94
1,152.50
576.25
27.18
5.44
0.02004%
1,087.26
543.63
1.27
3,212.88
3,212.88
151.55
30.31
0.11173%
3,031.02
3,031.02
1.27
5,439.96
2,719.98
128.30
25.66
0.09459%
5,132.04
2,566.02
50,854.00
1.27
40,037.42
425.93
20.09
4.02
0.01481%
37,771.08
401.82
12,435.00
1.27
9,789.95
1,957.99
92.36
18.47
0.06809%
9,235.80
1,847.16
5,740.00
1.27
4,528.16
161.72
7.62
1.52
0.00562%
4,272.24
152.58
544.00
1.27
427.96
213.98
10.09
2.02
0.00744%
403.74
201.87
4,323.00
1.27
3,404.21
3,404.21
160.57
32.11
0.11838%
3,211.53
3,211.53
4,136.00
1.27
3,256.35
3,256.35
153.60
30.72
0.11324%
3,072.03
3,072.03
2,005.00
1.27
1,579.13
1,579.13
74.49
14.90
0.05492%
1,489.74
1,489.74
4,091.00
1.27
3,221.21
3,221.21
151.94
30.39
0.11202%
3,038.88
3,038.88
7,605.00
1.27
5,988.45
1,996.15
94.16
18.83
0.06942%
5,649.48
1,883.16
15,931.00
1.27
12,543.77
12,543.77
591.69
118.34
0.43622%
11,833.74
11,833.74
42,040.00
1.27
33,101.12
8,275.28
390.34
78.07
0.28778%
31,227.48
7,806.87
47,396.00
1.27
37,341.16
227.69
10.74
2.15
0.00792%
35,227.20
214.80
73,416.00
1.27
57,804.60
688.15
32.46
6.49
0.02393%
54,532.80
649.20
35,437.00
1.27
27,903.10
27,903.10
1,316.18
263.24
0.97035%
26,323.68
26,323.68
24,250.00
1.27
19,094.30
19,094.30
900.67
180.13
0.66402%
18,013.50
18,013.50
33,150.00
1.27
26,124.75
307.35
14.50
2.90
0.01069%
24,645.75
289.95
416,620.00
1.27
328,057.54
4,433.21
209.12
41.82
0.15417%
309,487.98
4,182.27
21,945.00
1.27
17,304.98
224.74
10.61
2.12
0.00782%
16,324.77
212.01
5,418.00
1.27
4,267.27
609.61
28.76
5.75
0.02120%
4,025.70
575.10
Pages 258 of 7
Saudi Designers
135,639.65
CHECKING
27,127.93
INDIRECT COST
P/P COST
TOOLS
M.U.
DRY COST
DRY COST
T/AMOUNT
U / RATE
& TEMP
6,621.00
1.27
5,213.08
5,213.08
229,450.00
1.27
180,609.00
11,825.00
1.27
9,320.68
17,238.00
1.27
23,127.00
2,712,793.09
WEIGHTS
DIRECT COST
DIRECT COST
& EQUIPT
T/AMOUNT
U/RATE
245.90
49.18
0.18129%
4,918.00
4,918.00
277.86
13.10
2.62
0.00966%
170,391.00
262.14
216.76
10.23
2.05
0.00754%
8,792.64
204.48
13,566.54
347.86
16.41
3.28
0.01210%
12,798.63
328.17
1.27
18,214.95
467.05
22.03
4.41
0.01624%
17,183.79
440.61
33,129.00
1.27
26,086.21
26,086.21
1,230.48
246.10
0.90717%
24,609.63
24,609.63
3,800.00
1.27
2,989.12
373.64
17.62
3.52
0.01299%
2,820.00
352.50
1,692.00
1.27
1,322.64
36.74
1.74
0.35
0.00128%
1,247.40
34.65
7,630.00
1.27
6,008.17
6,008.17
283.41
56.68
0.20894%
5,668.08
5,668.08
3,262.00
1.27
2,569.18
1,284.59
60.59
12.12
0.04467%
2,423.76
1,211.88
2,237.00
1.27
1,761.73
1,761.73
83.11
16.62
0.06127%
1,662.00
1,662.00
2,237.00
1.27
1,761.73
1,761.73
83.11
16.62
0.06127%
1,662.00
1,662.00
Pages 259 of 7
Saudi Designers
135,639.65
CHECKING
27,127.93
INDIRECT COST
P/P COST
TOOLS
M.U.
DRY COST
DRY COST
T/AMOUNT
U / RATE
& TEMP
13,895.00
1.27
10,941.12
10,941.12
13,895.00
1.27
10,941.12
14,442.00
1.27
11,856.00
2,712,793.09
WEIGHTS
DIRECT COST
DIRECT COST
& EQUIPT
T/AMOUNT
U/RATE
516.10
103.22
0.38049%
10,321.80
10,321.80
10,941.12
516.10
103.22
0.38049%
10,321.80
10,321.80
11,371.90
11,371.90
536.41
107.28
0.39547%
10,728.21
10,728.21
1.27
9,335.24
9,335.24
440.34
88.07
0.32464%
8,806.83
8,806.83
3,527.00
1.27
2,777.10
2,777.10
131.00
26.20
0.09658%
2,619.90
2,619.90
11,010.00
1.27
8,671.62
1,445.27
68.17
13.63
0.05026%
8,180.82
1,363.47
Pages 260 of 7
Saudi Designers
135,639.65
CHECKING
27,127.93
INDIRECT COST
P/P COST
TOOLS
M.U.
DRY COST
DRY COST
T/AMOUNT
U / RATE
& TEMP
2,972.00
1.27
2,340.50
1,170.25
1,728.00
1.27
1,360.49
1,616.00
1.27
118,925.00
2,712,793.09
WEIGHTS
DIRECT COST
DIRECT COST
& EQUIPT
T/AMOUNT
U/RATE
55.21
11.04
0.04070%
2,208.00
1,104.00
1,360.49
64.17
12.83
0.04731%
1,283.49
1,283.49
1,272.76
1,272.76
60.03
12.01
0.04426%
1,200.72
1,200.72
1.27
93,655.39
1,319.09
62.22
12.44
0.04587%
88,354.53
1,244.43
3,350.00
1.27
2,638.18
1,319.09
62.22
12.44
0.04587%
2,488.86
1,244.43
3,051.00
1.27
2,402.50
2,402.50
113.33
22.67
0.08355%
2,266.50
2,266.50
Pages 261 of 7
Saudi Designers
135,639.65
CHECKING
27,127.93
INDIRECT COST
P/P COST
TOOLS
M.U.
DRY COST
DRY COST
T/AMOUNT
U / RATE
& TEMP
16,598.00
1.27
13,069.04
13,069.04
28,801.00
1.27
22,677.73
16,633.00
1.27
21,418.00
20,749.00
2,712,793.09
WEIGHTS
DIRECT COST
DIRECT COST
& EQUIPT
T/AMOUNT
U/RATE
616.47
123.29
0.45449%
12,329.28
12,329.28
22,677.73
1,069.71
213.94
0.78864%
21,394.08
21,394.08
13,096.64
13,096.64
617.77
123.55
0.45545%
12,355.32
12,355.32
1.27
16,864.37
16,864.37
795.49
159.10
0.58647%
15,909.78
15,909.78
1.27
16,337.95
16,337.95
770.66
154.13
0.56817%
15,413.16
15,413.16
21,892.00
1.27
17,237.99
17,237.99
813.12
162.62
0.59947%
16,262.25
16,262.25
18,571.00
1.27
14,622.66
14,622.66
689.75
137.95
0.50852%
13,794.96
13,794.96
20,275.00
1.27
15,964.33
15,964.33
753.03
150.61
0.55517%
15,060.69
15,060.69
19,800.00
1.27
15,590.71
15,590.71
735.41
147.08
0.54218%
14,708.22
14,708.22
Pages 262 of 7
Saudi Designers
135,639.65
CHECKING
27,127.93
INDIRECT COST
P/P COST
TOOLS
M.U.
DRY COST
DRY COST
T/AMOUNT
U / RATE
& TEMP
23,600.00
1.27
18,568.00
185.68
14,880.00
1.27
11,700.00
146.25
2,712,793.09
WEIGHTS
DIRECT COST
DIRECT COST
& EQUIPT
T/AMOUNT
U/RATE
8.76
1.75
0.00646%
17,517.00
175.17
6.90
1.38
0.00509%
11,037.60
137.97
23,640.00
1.27
18,613.20
155.11
7.31
1.46
0.00539%
17,560.80
146.34
378,100.00
1.27
297,823.40
74.83
3.53
0.71
0.00260%
280,948.20
70.59
3,302.00
1.27
2,592.20
99.70
4.71
0.94
0.00347%
2,445.30
94.05
6,300.00
1.27
4,973.85
110.53
5.21
1.04
0.00384%
4,692.60
104.28
1,365.00
1.27
1,078.05
71.87
3.39
0.68
0.00250%
1,017.00
67.80
11,850.00
1.27
9,303.00
62.02
2.93
0.59
0.00216%
8,775.00
58.50
33,120.00
1.27
25,977.60
54.12
2.55
0.51
0.00188%
24,508.80
51.06
76,110.00
1.27
59,649.60
46.24
2.18
0.44
0.00161%
56,269.80
43.62
77,280.00
1.27
61,069.60
33.19
1.56
0.31
0.00115%
57,628.80
31.32
31,129.00
1.27
24,510.78
3,501.54
165.17
33.03
0.12177%
23,123.38
3,303.34
3,652,758.00
777,223.41
2,875,534.59
2,875,534.59
2,712,793.09
2,712,793.09
Pages 263 of 7
Saudi Designers
135,639.65
CHECKING
M.U.
DRY COST
DRY COST
T/AMOUNT
U / RATE
27,127.93
INDIRECT COST
P/P COST
TOOLS
& TEMP
& EQUIPT
2,712,793.09
WEIGHTS
DIRECT COST
DIRECT COST
T/AMOUNT
U/RATE
27.03%
Pages 264 of 7
Saudi Designers
MATL
DISCOUNTED OFFER
LABOR
SUBCON
U/RATE
U/RATE
U/RATE
MATL
LABOR
SUBCON
P/P COST
TOOLS
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT

MATL
U/RATE
69.75
66.00
0.00
15,833.25
14,982.00
0.00
1,539.06
308.72
75.00
195.30
66.00
0.00
520,669.80
175,956.00
0.00
34,817.96
6,958.26
210.00
492.90
66.00
0.00
28,095.30
3,762.00
0.00
1,592.58
318.63
530.00
195.30
66.00
0.00
1,367.10
462.00
0.00
91.42
18.27
210.00
492.90
66.00
0.00
4,929.00
660.00
0.00
279.40
55.90
530.00
231.57
66.00
0.00
14,820.48
4,224.00
0.00
952.32
190.72
249.00
316.20
66.00
0.00
3,162.00
660.00
0.00
191.10
38.20
340.00
201.81
66.00
0.00
6,861.54
2,244.00
0.00
455.26
91.12
217.00
77.19
66.00
0.00
57,120.60
48,840.00
0.00
5,298.40
1,058.20
83.00
361.77
90.00
0.00
2,170.62
540.00
0.00
135.48
27.12
389.00
121.83
66.00
0.00
2,071.11
1,122.00
0.00
159.63
31.96
131.00
584.04
66.00
0.00
3,504.24
396.00
0.00
195.00
39.00
628.00
111.60
66.00
0.00
6,696.00
3,960.00
0.00
532.80
106.80
120.00
890.01
90.00
0.00
5,340.06
540.00
0.00
294.06
58.80
957.00
688.20
90.00
0.00
4,129.20
540.00
0.00
233.52
46.68
740.00
372.00
66.00
0.00
1,488.00
264.00
0.00
87.64
17.52
400.00
39.99
54.00
0.00
79.98
108.00
0.00
9.38
1.88
43.00
100.00
25.00
0.00
700.00
175.00
0.00
43.75
8.75
Pages 265 of 7
Saudi Designers
MATL
DISCOUNTED OFFER
LABOR
SUBCON
MATL
LABOR
SUBCON
P/P COST
TOOLS

MATL
U/RATE
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
U/RATE
46.50
54.00
0.00
26,505.00
30,780.00
0.00
2,861.40
570.00
50.00
45.57
54.00
0.00
24,060.96
28,512.00
0.00
2,629.44
528.00
49.00
80.91
54.00
0.00
3,236.40
2,160.00
0.00
269.60
54.00
87.00
53.94
54.00
0.00
2,157.60
2,160.00
0.00
216.00
43.20
58.00
363.63
180.00
0.00
727.26
360.00
0.00
54.36
10.88
391.00
2,338.02
693.00
0.00
2,338.02
693.00
0.00
151.55
30.31
2,514.00
1,873.02
693.00
0.00
3,746.04
1,386.00
0.00
256.60
51.32
2,014.00
347.82
54.00
0.00
32,695.08
5,076.00
0.00
1,888.46
377.88
374.00
1,499.16
348.00
0.00
7,495.80
1,740.00
0.00
461.80
92.35
1,612.00
213.36
42.56
106.00
98.58
54.00
0.00
2,760.24
1,512.00
0.00
147.87
54.00
0.00
295.74
108.00
0.00
20.18
4.04
159.00
2,716.53
495.00
0.00
2,716.53
495.00
0.00
160.57
32.11
2,921.00
2,577.03
495.00
0.00
2,577.03
495.00
0.00
153.60
30.72
2,771.00
1,039.74
450.00
0.00
1,039.74
450.00
0.00
74.49
14.90
1,118.00
2,246.88
792.00
0.00
2,246.88
792.00
0.00
151.94
30.39
2,416.00
1,685.16
198.00
0.00
5,055.48
594.00
0.00
282.48
56.49
1,812.00
10,153.74
1,680.00
0.00
10,153.74
1,680.00
0.00
591.69
118.34
10,918.00
6,936.87
870.00
0.00
27,747.48
3,480.00
0.00
1,561.36
312.28
7,459.00
148.80
66.00
0.00
24,403.20
10,824.00
0.00
1,761.36
352.60
160.00
223.20
426.00
0.00
18,748.80
35,784.00
0.00
2,726.64
545.16
240.00
20,623.68
5,700.00
0.00
20,623.68
5,700.00
0.00
1,316.18
263.24
22,176.00
15,763.50
2,250.00
0.00
15,763.50
2,250.00
0.00
900.67
180.13
16,950.00
199.95
90.00
0.00
16,995.75
7,650.00
0.00
1,232.50
246.50
215.00
3,942.27
240.00
0.00
291,727.98
17,760.00
0.00
15,474.88
3,094.68
4,239.00
146.01
66.00
0.00
11,242.77
5,082.00
0.00
816.97
163.24
157.00
437.10
138.00
0.00
3,059.70
966.00
0.00
201.32
40.25
470.00
Pages 266 of 7
Saudi Designers
MATL
DISCOUNTED OFFER
LABOR
SUBCON

MATL
MATL
LABOR
SUBCON
P/P COST
TOOLS
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
U/RATE
2,418.00
2,500.00
0.00
245.90
49.18
2,600.00
U/RATE
U/RATE
U/RATE
2,418.00
2,500.00
0.00
184.14
78.00
0.00
119,691.00
50,700.00
0.00
8,515.00
1,703.00
198.00
126.48
78.00
0.00
5,438.64
3,354.00
0.00
439.89
88.15
136.00
250.17
78.00
0.00
9,756.63
3,042.00
0.00
639.99
127.92
269.00
350.61
90.00
0.00
13,673.79
3,510.00
0.00
859.17
171.99
377.00
21,009.63
3,600.00
0.00
21,009.63
3,600.00
0.00
1,230.48
246.10
22,591.00
232.50
120.00
0.00
1,860.00
960.00
0.00
140.96
28.16
250.00
4.65
30.00
0.00
167.40
1,080.00
0.00
62.64
12.60
5.00
4,888.08
780.00
0.00
4,888.08
780.00
0.00
283.41
56.68
5,256.00
851.88
360.00
0.00
1,703.76
720.00
0.00
121.18
24.24
916.00
1,302.00
360.00
0.00
1,302.00
360.00
0.00
83.11
16.62
1,400.00
1,302.00
360.00
0.00
1,302.00
360.00
0.00
83.11
16.62
1,400.00
Pages 267 of 7
Saudi Designers
MATL
DISCOUNTED OFFER
LABOR
SUBCON
MATL
LABOR
SUBCON
P/P COST
TOOLS

MATL
U/RATE
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
U/RATE
9,541.80
780.00
0.00
9,541.80
780.00
0.00
516.10
103.22
10,260.00
9,541.80
780.00
0.00
9,541.80
780.00
0.00
516.10
103.22
10,260.00
9,948.21
780.00
0.00
9,948.21
780.00
0.00
536.41
107.28
10,697.00
8,026.83
780.00
0.00
8,026.83
780.00
0.00
440.34
88.07
8,631.00
2,259.90
360.00
0.00
2,259.90
360.00
0.00
131.00
26.20
2,430.00
1,003.47
360.00
0.00
6,020.82
2,160.00
0.00
409.02
81.78
1,079.00
Pages 268 of 7
Saudi Designers
MATL
DISCOUNTED OFFER
LABOR
SUBCON
MATL
LABOR
SUBCON
P/P COST
TOOLS

MATL
U/RATE
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
U/RATE
744.00
360.00
0.00
1,488.00
720.00
0.00
110.42
22.08
800.00
923.49
360.00
0.00
923.49
360.00
0.00
64.17
12.83
993.00
840.72
360.00
0.00
840.72
360.00
0.00
60.03
12.01
904.00
884.43
360.00
0.00
62,794.53
25,560.00
0.00
4,417.62
883.24
951.00
884.43
360.00
0.00
1,768.86
720.00
0.00
124.44
24.88
951.00
1,906.50
360.00
0.00
1,906.50
360.00
0.00
113.33
22.67
2,050.00
Pages 269 of 7
Saudi Designers
MATL
DISCOUNTED OFFER
LABOR
SUBCON
MATL
LABOR
SUBCON
P/P COST
TOOLS

MATL
U/RATE
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
U/RATE
11,249.28
1,080.00
0.00
11,249.28
1,080.00
0.00
616.47
123.29
12,096.00
19,954.08
1,440.00
0.00
19,954.08
1,440.00
0.00
1,069.71
213.94
21,456.00
11,275.32
1,080.00
0.00
11,275.32
1,080.00
0.00
617.77
123.55
12,124.00
14,829.78
1,080.00
0.00
14,829.78
1,080.00
0.00
795.49
159.10
15,946.00
14,333.16
1,080.00
0.00
14,333.16
1,080.00
0.00
770.66
154.13
15,412.00
15,182.25
1,080.00
0.00
15,182.25
1,080.00
0.00
813.12
162.62
16,325.00
12,714.96
1,080.00
0.00
12,714.96
1,080.00
0.00
689.75
137.95
13,672.00
13,980.69
1,080.00
0.00
13,980.69
1,080.00
0.00
753.03
150.61
15,033.00
13,628.22
1,080.00
0.00
13,628.22
1,080.00
0.00
735.41
147.08
14,654.00
Pages 270 of 7
Saudi Designers
MATL
DISCOUNTED OFFER
LABOR
SUBCON
MATL
LABOR
SUBCON
P/P COST
TOOLS

MATL
U/RATE
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
U/RATE
157.17
18.00
0.00
15,717.00
1,800.00
0.00
876.00
175.00
169.00
119.97
18.00
0.00
9,597.60
1,440.00
0.00
552.00
110.40
129.00
128.34
18.00
0.00
15,400.80
2,160.00
0.00
877.20
175.20
138.00
58.59
12.00
0.00
233,188.20
47,760.00
0.00
14,049.40
2,825.80
63.00
79.05
15.00
0.00
2,055.30
390.00
0.00
122.46
24.44
85.00
89.28
15.00
0.00
4,017.60
675.00
0.00
234.45
46.80
96.00
55.80
12.00
0.00
837.00
180.00
0.00
50.85
10.20
60.00
46.50
12.00
0.00
6,975.00
1,800.00
0.00
439.50
88.50
50.00
39.06
12.00
0.00
18,748.80
5,760.00
0.00
1,224.00
244.80
42.00
31.62
12.00
0.00
40,789.80
15,480.00
0.00
2,812.20
567.60
34.00
22.32
9.00
0.00
41,068.80
16,560.00
0.00
2,870.40
570.40
24.00
2,732.34
571.00
0.00
19,126.38
3,997.00
0.00
1,156.19
231.21
2,938.00
2,072,101.09
640,692.00
0.00
135,608.04
27,133.46
Pages 271 of 7
Saudi Designers
MATL
U/RATE
DISCOUNTED OFFER
LABOR
SUBCON
U/RATE
U/RATE
MATL
LABOR
SUBCON
P/P COST
TOOLS
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
Pages 272 of 7

MATL
U/RATE
Saudi Designers

LABOR
SUBCON
U/RATE
U/RATE
66.00
66.00
66.00
66.00
66.00
66.00
66.00
66.00
66.00
90.00
66.00
66.00
66.00
90.00
90.00
66.00
54.00
Pages 273 of 7
Saudi Designers

LABOR
SUBCON
U/RATE
U/RATE
54.00
54.00
54.00
54.00
180.00
693.00
693.00
54.00
348.00
54.00
54.00
495.00
495.00
450.00
792.00
198.00
1,680.00
870.00
66.00
426.00
5,700.00
2,250.00
90.00
240.00
66.00
138.00
Pages 274 of 7
Saudi Designers

LABOR
SUBCON
U/RATE
U/RATE
2,500.00
78.00
78.00
78.00
90.00
3,600.00
120.00
30.00
780.00
360.00
360.00
360.00
Pages 275 of 7
Saudi Designers

LABOR
SUBCON
U/RATE
U/RATE
780.00
780.00
780.00
780.00
360.00
360.00
Pages 276 of 7
Saudi Designers

LABOR
SUBCON
U/RATE
U/RATE
360.00
360.00
360.00
360.00
360.00
360.00
Pages 277 of 7
Saudi Designers

LABOR
SUBCON
U/RATE
U/RATE
1,080.00
1,440.00
1,080.00
1,080.00
1,080.00
1,080.00
1,080.00
1,080.00
1,080.00
Pages 278 of 7
Saudi Designers

LABOR
SUBCON
U/RATE
U/RATE
18.00
18.00
18.00
12.00
15.00
15.00
12.00
12.00
12.00
12.00
9.00
571.00
Pages 279 of 7
Saudi Designers

LABOR
SUBCON
U/RATE
U/RATE
Pages 280 of 7
Saudi Designers
Project
Location
Owner
Subject
: PLUMBING SYSTEM - BILL OF QUANTITIES.
Document N0.
UNIT
QTY
1 Western water closet (WWC)
No.
2 Eastern Water Closet (EWC)
No.
3 Wash Basin (WB)

4 Kitchen Sink (Double Bowl) (KS)
ITEM
No.
DESCRIPTION OF WORK
UNIT RATE
TOTAL
38
1460.5
55,499.00
30
2413.2667
72,398.00
No.
68
954.0621
64,876.22
No.
12
1573.022
18,876.26
5 Kitchen Sink (Single Bowl) (KS)
No.
1374.8004
5,499.20
6 Slop Sink (SS)
No.
12
4674.3366
56,092.04
1 50mm Dia.
LM
140
44.7548
6,265.67
2 75mm Dia.
LM
25
71.6153
1,790.38
3 63mm Dia
LM
33
61.3918
2,025.93
4 32mm Dia.
LM
268
35.814
9,598.15
5 25mm Dia
LM
40
24.2951
971.80
6 20mm Dia.
LM
296
21.7424
6,435.75
7 15mm Dia.
LM
128
20.4597
2,618.84
PLUMBING WORKS
Drawing Nos. AKP-501 to AKP-510A
Drawing Nos. AKP-511 to AKP-519
Scope of Work:
Supply, install and test of complete plumbing accessories, pipes &
fittings, excavation, backfilling, isolation, valves and other related works
to have satisfactory operation of the whole system
Note:
All plumbing materials and equipment to be submitted for approval prior
installation
a.
Sanitary Fixtures (American Standard) & Fittings, complete with

mixer, flush system, isolation valves and all required accessories
NOTE: Counter top WB and KS are specified in Civil BOQ
b.
c.
Potable water pipes & fitting (PVC, Sch. 80, ASTM D1785,
SAPPCO)
Hotwater Pipe & fittings (CPVC, Sch. 80, ASTM F-441, SAPPCO)
1 15mm Dia.
LM
66
37.0967
2,448.38
2 20mm Dia.
LM
132
39.6367
5,232.04
BOQ-Plumbing-7F.xls/PLU
Pages 281 of 3
Saudi Designers
Project
Location
Owner
Subject
Document N0.
UNIT
QTY
1 100 Liters Capacity
Set
2 80 Liters capacity
Set
3 50 Liters capacity
ITEM
No.
DESCRIPTION OF WORK
d.
UNIT RATE
TOTAL
12
1560.2458
18,722.95
16
1529.5499
24,472.80
Set
1529.5499
9,177.30
Electric Water Heater (Lochinvar)
e.
Water Hammer Arrester (1/2" Dia.) - Watts.
No.
44
149.6314
6,583.78
f.
Perennial Spray with Vaccum Breaker (1/2" Dia.) - Grohe
No.
68
438.658
29,828.74
g.
Valves & Fittings.
1)
Gate Valves, Bronze/Steel 150 PSIG Rating (NIBCO)

75mm Dia., Flange Type, steel
No.
971.9564
971.96
50mm Dia., Threaded Type, bronze
No.
10
269.8369
2,698.37
32mm Dia, Threaded type, bronze
No.
47
175.2092
8,234.83
20mm Dia., Threaded type, bronze
No.
98.4758
886.28
15mm Dia., Threaded type, bronze
No.
83.1342
166.27
2)
20mm Dia., Hose Bib
No.
72.898
437.39
3)
50mm Dia, Foot valve with Strainer, Threaded, Bronze
Set.
124.0536
124.05
4)
Watermeter complete with isolation valves and piping, 50mm Dia.
Set.
3316.1605
3,316.16
5)
Float valve, 50mm Dia. Bronze
Set.
406.6921
1,626.77
h.
Cold water pump set (Duplex type, 65GPM @ 100 PSIG head,
5KW/230V/3Ph/60Hz) complete with standard accessories,
including control panel, pressure tank, gate valves, check valves
and associated piping and electrical connections.
Set
26933.4234
26,933.42
I.
Roof water tank, 5m3 capacity, Fiber Glass (Al Zamil)
set
3632.0476
14,528.19
200mm Dia.
LM
30
152.1841
4,565.52
150mm Dia.
LM
89
122.7709
10,926.61
100mm Dia.
LM
810
74.1807
60,086.37
75mm Dia.
LM
327
61.3918
20,075.12
63mm Dia.
LM
100
53.7083
5,370.83
50mm Dia.
LM
170
38.3794
6,524.50
40mm Dia.
LM
136
34.5313
4,696.26
j.
Sanitary Sewer System

1 Pipes and fittings (PVC, Sch. 40, ASTM 2665, Type DWV,
SAPPCO)
Pages 282 of 3
Saudi Designers
Project
Location
Owner
Subject
Document N0.
UNIT
QTY
100mm Dia.
No.
75mm Dia.
No.
ITEM
No.
DESCRIPTION OF WORK
UNIT RATE
TOTAL
354.2538
2,479.78
327.3933
654.79
2 Vent Cowl (SAPPCO)
3 Floor Drain (Zum)

100mm Dia.
No.
547.37
2,736.85
50mm Dia.
No.
66
448.8815
29,626.18
No.
493.6617
3,949.29
100mm Dia.
No.
31
533.2984
16,532.25
75mm Dia.
No.
12
479.5774
5,754.93
50mm Dia.
No.
14
422.021
5,908.29
200mm Dia.
No.
1099.8454
1,099.85
150mm Dia.
No.
844.0674
1,688.13
100mm Dia.
No.
447.6242
3,133.37
k.
Sump pump, duplex, submersible, 30 GPM at 10 PSIG,1/2HP,

220V, 60Hz, complete with accessories including gate valves,
check valves, control panel & wiring level switches and associated
piping and electrical connections.
set
8622.284
8,622.28
l.
Trench drain (300 x 300 x 33,000 LG) including steel grating.
set
575.4878
1,150.98
4 Roof Drain (Zum)

75mm Dia.
5 Floor Clean Out (Zum)
6 Clean Out (Zum)
Total amount of Plumbing works carried to Summary
654,919.10
Pages 283 of 3
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
UNIT
DESCRIPTION OF WORK
Pages 284 of 3
QTY
UNIT RATE
TOTAL
Saudi Designers
CHECKING
24,324.47
4,864.89
INDIRECT COST
P/P COST
TOOLS
486,489.30
DISCOUNTED OFFER
M.U.
DRY COST
DRY COST
WEIGHTS
DIRECT COST DIRECT COST
MATL
T/AMOUNT
U / RATE
& TEMP
& EQUIPT
T/AMOUNT
U/RATE
55,499.00
1.27
43,700.00
1,150.00
54.25
10.85
0.22301%
41,226.20
1,084.90
913.90
72,398.00
1.27
57,006.30
1,900.21
89.63
17.93
0.36849%
53,779.50
1,792.65
1,621.65
64,876.22
1.27
51,083.64
751.23
35.44
7.09
0.14568%
48,191.60
708.70
560.50
18,876.26
1.27
14,863.20
1,238.60
58.42
11.68
0.24019%
14,022.00
1,168.50
997.50
5,499.20
1.27
4,330.08
1,082.52
51.06
10.21
0.20992%
4,085.00
1,021.25
850.25
56,092.04
1.27
44,166.96
3,680.58
173.61
34.72
0.71374%
41,667.00
3,472.25
3,301.25
6,265.67
1.27
4,933.60
35.24
1.66
0.33
0.00683%
4,655.00
33.25
16.15
1,790.38
1.27
1,409.75
56.39
2.66
0.53
0.01094%
1,330.00
53.20
30.40
2,025.93
1.27
1,595.22
48.34
2.28
0.46
0.00937%
1,504.80
45.60
22.80
9,598.15
1.27
7,557.60
28.20
1.33
0.27
0.00547%
7,128.80
26.60
9.50
U/RATE
971.80
1.27
765.20
19.13
0.90
0.18
0.00371%
722.00
18.05
6.65
6,435.75
1.27
5,067.52
17.12
0.81
0.16
0.00332%
4,780.40
16.15
4.75
2,618.84
1.27
2,062.08
16.11
0.76
0.15
0.00312%
1,945.60
15.20
3.80
2,448.38
1.27
1,927.86
29.21
1.38
0.28
0.00566%
1,818.30
27.55
10.45
5,232.04
1.27
4,119.72
31.21
1.47
0.29
0.00605%
3,887.40
29.45
11.40
Pages 285 of 3
Saudi Designers
CHECKING
24,324.47
4,864.89
INDIRECT COST
P/P COST
TOOLS
486,489.30
DISCOUNTED OFFER
M.U.
DRY COST
DRY COST
WEIGHTS
MATL
T/AMOUNT
U / RATE
& TEMP
& EQUIPT
T/AMOUNT
U/RATE
U/RATE
18,722.95
1.27
14,742.48
1,228.54
57.95
11.59
0.23824%
13,908.00
1,159.00
1,045.00
24,472.80
1.27
19,269.92
1,204.37
56.81
11.36
0.23355%
18,179.20
1,136.20
1,022.20
9,177.30
1.27
7,226.22
1,204.37
56.81
11.36
0.23355%
6,817.20
1,136.20
1,022.20
6,583.78
1.27
5,184.08
117.82
5.56
1.11
0.02285%
4,890.60
111.15
99.75
29,828.74
1.27
23,487.20
345.40
16.29
3.26
0.06698%
22,157.80
325.85
314.45
971.96
1.27
765.32
765.32
36.10
7.22
0.14841%
722.00
722.00
699.20
2,698.37
1.27
2,124.70
212.47
10.02
2.00
0.04120%
2,004.50
200.45
183.35
8,234.83
1.27
6,484.12
137.96
6.51
1.30
0.02675%
6,117.05
130.15
118.75
886.28
1.27
697.86
77.54
3.66
0.73
0.01504%
658.35
73.15
61.75
166.27
1.27
130.92
65.46
3.09
0.62
0.01269%
123.50
61.75
50.35
437.39
1.27
344.40
57.40
2.71
0.54
0.01113%
324.90
54.15
42.75
124.05
1.27
97.68
97.68
4.61
0.92
0.01894%
92.15
92.15
75.05
3,316.16
1.27
2,611.15
2,611.15
123.17
24.63
0.50635%
2,463.35
2,463.35
2,440.55
1,626.77
1.27
1,280.92
320.23
15.11
3.02
0.06210%
1,208.40
302.10
285.00
0.00
26,933.42
1.27
21,207.42
21,207.42
1,000.35
200.07
4.11253%
20,007.00
20,007.00
18,772.00
14,528.19
1.27
11,439.52
2,859.88
134.90
26.98
0.55459%
10,792.00
2,698.00
2,223.00
4,565.52
1.27
3,594.90
119.83
5.65
1.13
0.02324%
3,391.50
113.05
78.85
10,926.61
1.27
8,603.63
96.67
4.56
0.91
0.01875%
8,116.80
91.20
57.00
60,086.37
1.27
47,312.10
58.41
2.76
0.55
0.01133%
44,631.00
55.10
32.30
20,075.12
1.27
15,807.18
48.34
2.28
0.46
0.00937%
14,911.20
45.60
22.80
5,370.83
1.27
4,229.00
42.29
1.99
0.40
0.00820%
3,990.00
39.90
17.10
6,524.50
1.27
5,137.40
30.22
1.43
0.29
0.00586%
4,845.00
28.50
11.40
4,696.26
1.27
3,697.84
27.19
1.28
0.26
0.00527%
3,488.40
25.65
8.55
Pages 286 of 3
Saudi Designers
CHECKING
24,324.47
4,864.89
INDIRECT COST
P/P COST
TOOLS
486,489.30
DISCOUNTED OFFER
M.U.
DRY COST
DRY COST
WEIGHTS
MATL
T/AMOUNT
U / RATE
& TEMP
& EQUIPT
T/AMOUNT
U/RATE
U/RATE
2,479.78
1.27
1,952.58
278.94
13.16
2.63
0.05409%
1,842.05
263.15
206.15
654.79
1.27
515.58
257.79
12.16
2.43
0.04999%
486.40
243.20
186.20
2,736.85
1.27
2,155.00
431.00
20.33
4.07
0.08358%
2,033.00
406.60
349.60
29,626.18
1.27
23,327.70
353.45
16.67
3.33
0.06854%
22,007.70
333.45
276.45
3,949.29
1.27
3,109.68
388.71
18.34
3.67
0.07538%
2,933.60
366.70
309.70
16,532.25
1.27
13,017.52
419.92
19.81
3.96
0.08143%
12,280.65
396.15
339.15
5,754.93
1.27
4,531.44
377.62
17.81
3.56
0.07323%
4,275.00
356.25
299.25
5,908.29
1.27
4,652.20
332.30
15.67
3.13
0.06444%
4,389.00
313.50
256.50
1,099.85
1.27
866.02
866.02
40.85
8.17
0.16794%
817.00
817.00
760.00
1,688.13
1.27
1,329.24
664.62
31.35
6.27
0.12888%
1,254.00
627.00
570.00
3,133.37
1.27
2,467.22
352.46
16.63
3.33
0.06835%
2,327.50
332.50
275.50
8,622.28
1.27
6,789.20
6,789.20
320.25
64.05
1.31656%
6,404.90
6,404.90
5,169.90
1,150.98
1.27
906.28
453.14
21.37
4.27
0.08787%
855.00
427.50
356.25
Pages 287 of 3
Saudi Designers
CHECKING
M.U.
DRY COST
DRY COST
T/AMOUNT
U / RATE
654,919.10
139,234.75
27.00%
24,324.47
4,864.89
INDIRECT COST
P/P COST
TOOLS
& TEMP
& EQUIPT
515,684.35
515,684.35
486,489.30
DISCOUNTED OFFER
WEIGHTS
%

T/AMOUNT
U/RATE
MATL
U/RATE
486,489.30
486,489.30
Pages 288 of 3
Saudi Designers
DISCOUNTED OFFER
LABOR
SUBCON
MATL
LABOR
SUBCON
P/P COST
TOOLS

MATL
LABOR
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
U/RATE
U/RATE
171.00
0.00
34,728.20
6,498.00
0.00
2,061.50
412.30
962.00
180.00
171.00
0.00
48,649.50
5,130.00
0.00
2,688.90
537.90
1,707.00
180.00
148.20
0.00
38,114.00
10,077.60
0.00
2,409.92
482.12
590.00
156.00
171.00
0.00
11,970.00
2,052.00
0.00
701.04
140.16
1,050.00
180.00
171.00
0.00
3,401.00
684.00
0.00
204.24
40.84
895.00
180.00
171.00
0.00
39,615.00
2,052.00
0.00
2,083.32
416.64
3,475.00
180.00
17.10
0.00
2,261.00
2,394.00
0.00
232.40
46.20
17.00
18.00
22.80
0.00
760.00
570.00
0.00
66.50
13.25
32.00
24.00
22.80
0.00
752.40
752.40
0.00
75.24
15.18
24.00
24.00
17.10
0.00
2,546.00
4,582.80
0.00
356.44
72.36
10.00
18.00
11.40
0.00
266.00
456.00
0.00
36.00
7.20
7.00
12.00
11.40
0.00
1,406.00
3,374.40
0.00
239.76
47.36
5.00
12.00
11.40
0.00
486.40
1,459.20
0.00
97.28
19.20
4.00
12.00
17.10
0.00
689.70
1,128.60
0.00
91.08
18.48
11.00
18.00
18.05
0.00
1,504.80
2,382.60
0.00
194.04
38.28
12.00
19.00
Pages 289 of 3
Saudi Designers
DISCOUNTED OFFER
LABOR
SUBCON
MATL
LABOR
SUBCON
P/P COST
TOOLS

MATL
LABOR
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
U/RATE
U/RATE
114.00
0.00
12,540.00
1,368.00
0.00
695.40
139.08
1,100.00
120.00
114.00
0.00
16,355.20
1,824.00
0.00
908.96
181.76
1,076.00
120.00
114.00
0.00
6,133.20
684.00
0.00
340.86
68.16
1,076.00
120.00
11.40
0.00
4,389.00
501.60
0.00
244.64
48.84
105.00
12.00
11.40
0.00
21,382.60
775.20
0.00
1,107.72
221.68
331.00
12.00
22.80
0.00
699.20
22.80
0.00
36.10
7.22
736.00
24.00
17.10
0.00
1,833.50
171.00
0.00
100.20
20.00
193.00
18.00
11.40
0.00
5,581.25
535.80
0.00
305.97
61.10
125.00
12.00
11.40
0.00
555.75
102.60
0.00
32.94
6.57
65.00
12.00
11.40
0.00
100.70
22.80
0.00
6.18
1.24
53.00
12.00
11.40
0.00
256.50
68.40
0.00
16.26
3.24
45.00
12.00
17.10
0.00
75.05
17.10
0.00
4.61
0.92
79.00
18.00
22.80
0.00
2,440.55
22.80
0.00
123.17
24.63
2,569.00
24.00
17.10
0.00
1,140.00
68.40
0.00
60.44
12.08
300.00
18.00
0.00
0.00
1,235.00
0.00
18,772.00
1,235.00
0.00
1,000.35
200.07
19,760.00
1,300.00
475.00
0.00
8,892.00
1,900.00
0.00
539.60
107.92
2,340.00
500.00
34.20
0.00
2,365.50
1,026.00
0.00
169.50
33.90
83.00
36.00
34.20
0.00
5,073.00
3,043.80
0.00
405.84
80.99
60.00
36.00
22.80
0.00
26,163.00
18,468.00
0.00
2,235.60
445.50
34.00
24.00
22.80
0.00
7,455.60
7,455.60
0.00
745.56
150.42
24.00
24.00
22.80
0.00
1,710.00
2,280.00
0.00
199.00
40.00
18.00
24.00
17.10
0.00
1,938.00
2,907.00
0.00
243.10
49.30
12.00
18.00
17.10
0.00
1,162.80
2,325.60
0.00
174.08
35.36
9.00
18.00
Pages 290 of 3
Saudi Designers
DISCOUNTED OFFER
LABOR
SUBCON
MATL
LABOR
SUBCON
P/P COST
TOOLS

MATL
LABOR
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
U/RATE
U/RATE
57.00
0.00
1,443.05
399.00
0.00
92.12
18.41
217.00
60.00
57.00
0.00
372.40
114.00
0.00
24.32
4.86
196.00
60.00
57.00
0.00
1,748.00
285.00
0.00
101.65
20.35
368.00
60.00
57.00
0.00
18,245.70
3,762.00
0.00
1,100.22
219.78
291.00
60.00
57.00
0.00
2,477.60
456.00
0.00
146.72
29.36
326.00
60.00
57.00
0.00
10,513.65
1,767.00
0.00
614.11
122.76
357.00
60.00
57.00
0.00
3,591.00
684.00
0.00
213.72
42.72
315.00
60.00
57.00
0.00
3,591.00
798.00
0.00
219.38
43.82
270.00
60.00
57.00
0.00
760.00
57.00
0.00
40.85
8.17
800.00
60.00
57.00
0.00
1,140.00
114.00
0.00
62.70
12.54
600.00
60.00
57.00
0.00
1,928.50
399.00
0.00
116.41
23.31
290.00
60.00
1,235.00
0.00
5,169.90
1,235.00
0.00
320.25
64.05
5,442.00
1,300.00
71.25
0.00
712.50
142.50
0.00
42.74
8.54
375.00
75.00
Pages 291 of 3
Saudi Designers
DISCOUNTED OFFER
LABOR
SUBCON
U/RATE
U/RATE
MATL
LABOR
SUBCON
P/P COST
TOOLS
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
385,857.70
100,631.60
0.00
24,328.93
4,866.12
Pages 292 of 3

MATL
LABOR
U/RATE
U/RATE
Saudi Designers

SUBCON
U/RATE
Pages 293 of 3
Saudi Designers

SUBCON
U/RATE
Pages 294 of 3
Saudi Designers

SUBCON
U/RATE
Pages 295 of 3
Saudi Designers

SUBCON
U/RATE
Pages 296 of 3
Saudi Designers
Project
Location
Owner
Subject
: FIRE WATER SYSTEM - BILL OF QUANTITIES
Document N0.
ITEM
No.
DESCRIPTION OF WORK
UNIT
QTY.
UNIT RATE
TOTAL
FIRE WATER PROTECTION SYSTEM

Drawing Nos. KFW-501 to KFW-508
Scope of Work
Supply, installation and testing of complete firewater system, pump set
and standard accessories, pipes & fittings, sprinklers, fire hose cabinets,
supports, excavation, backfilling, isolation valves, battery/diesel oil trunk,
dry run protection, control panel & wiring connection and other related
accessories to have a satisfactory operation of the entire system.
a. Fire Water Pump sets complete with piping, pressure gauges, pressure
switches, control panel, wiring connection and other related accessories.
1)
Electrical Fire Pump, 500 GPM @ 120 PSIG, Head (60HP, 3Ph, 60
Hz, 230V, FM/UL listed, NFPA 20).
Set
156347.88
156,347.88
2)
Diesel Fire Pump, 500 GPM @ 120 PSIG Head (FM/UL Listed,
NFPA 20)
Set
125078.304
125,078.30
3)
Jockey Pump, 25 GPM @ 125 PSIG Head (3HP, 3Ph, 60Hz, 230V,
FM/UL Listed, NFPA 20)
Set
31269.576
31,269.58
LM
328
40.8944
13,413.36
LM
80
50.508
4,040.64
LM
34
61.3294
2,085.20
LM
286
44.4934
12,725.11
LM
18
70.9552
1,277.19
LM
56
95.0014
5,320.08
LM
201
134.7002
27,074.74
LM
19
294.6544
5,598.43
No.
17
3848.5632
65,425.57
b. Fire Water Pipes

1)
1" Dia., carbon steel, welded, Sch. 80, ASTM A53, SSP CO.
2)
1 1/4" Dia. Carbon steel, welded, Sch. 80, ASTM A53, SSP CO
3)
1 1/2" Dia. Carbon Steel, welded, Sch. 80, ASTM A53, SSP CO
4)
2" Dia. Carbon Steel, welded, Sch. 40, ASTM A53, SSP CO
5)
2 1/2" Dia, Carbon Steel, welded, Sch. 40, ASTM A53, SSP CO
6)
3" Dia, Carbon Steel, Welded, Sch. 40, ASTM A53, SSP CO
7)
4" Dia., Carbon Steel, Welded, Sch. 40, ASTM A53, SSP CO
8)
6" Dia., Carbon Steel, Welded, Sch. 40, ASTM A53, SSP CO
c. Fire Hose Cabinet with 1.5" Dia. x 30M synthetic hose reel, adjustable
nozzle (fog - stream - shutoff), landing valve, UL/FM listed.
BOQ-Plumbing-7F.xls/FWS
Pages 297 of 2
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
UNIT
QTY.
UNIT RATE
TOTAL
No
17
204.4598
3,475.82
No
17
42.1022
715.74
Fire Hydrant (4" NST-1 No.x 2.5" NST-2 Nos.) Grinell, UL/FM listed
No.
5051.2392
5,051.24
g. Fire Department Connection (2 Nos. - 4" NST connection) - Grinell,

UL/FM listed 90 degrees connection
No.
1322.9436
1,322.94
No.
2164.8168
8,659.27
No.
1443.2112
4,329.63
No.
144.326
288.65
No.
1322.9436
2,645.89
No.
1082.4084
1,082.41
No.
144.326
144.33
j. Pressure Relief Valve (4" Dia., 200 PSIG, C.I. Flange)
No.
7817.394
7,817.39
k. Pressure Gauge, 0-200 PSIG range, 3" Dia. With 1/4" cut-out valve.
No.
264.5936
1,587.56
No.
721.6056
2,886.42
No.
156.343
312.69
m. 6" Dia. Foot Valve with strainer
No.
1924.2816
1,924.28
n. 1/2" Upright sprinkler heads
No.
144
21.655
3,118.32
o. 4" Dia. Alarm Check Valve including standard accessories
Set
4209.366
4,209.37
p. Documentation and other necessary paper works required to complete

the work
Lot
144321.12
144,321.12
Note:
Type/finished to be coordinated with architectural interior designer
and to be submitted for approval.
d. Fire Extinguisher, 10Kg. Dry Chemical Powder Class, A, B, C, UL/FM
listed.
e. Sand Bucket (300mm Dia.x 400mm Height)
f.
h.
Gate Valves.
1)
6" Dia., 150 PSIG, C.I. Flange, OS & Y
2)
4" Dia., 150 PSIG, C.I. Flange, OS & Y
3)
1 1/4" Dia., 150 PSIG, C.I. Flange, OS & Y, Bronze Threaded
i. Check Valves:
1)
6" Dia., 150 PSIG, C.I. Flanged Type
2)
4" Dia., 150 PSIG, C.I. Flanged Type
3)
1 1/4" Dia., 150 PSIG, C.I. Threaded
l. Flexible Connection:
1) 6" Dia.
2)
1 1/4" Dia.
Total amount of Fire water carried to Summary
643,549.15
Pages 298 of 2
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
UNIT
Pages 299 of 2
QTY.
UNIT RATE
TOTAL
Saudi Designers
CHECKING
24,882.06
4,976.41
INDIRECT COST
P/P COST
TOOLS
497,641.14
DISCOUNTED OFFER
M.U.
DRY COST
DRY COST
T/AMOUNT
U / RATE
& TEMP
& EQUIPT
T/AMOUNT
U/RATE
156,347.88
1.22
128,154.00
128,154.00
6,045.00
1,209.00
24.29462%
120,900.00
120,900.00
125,078.30
1.22
102,523.20
102,523.20
4,836.00
967.20
19.43569%
96,720.00
96,720.00
31,269.58
1.22
25,630.80
25,630.80
1,209.00
241.80
4.85892%
24,180.00
24,180.00
13,413.36
1.22
10,994.56
33.52
1.58
0.32
0.00635%
10,371.36
31.62
4,040.64
1.22
3,312.00
41.40
1.95
0.39
0.00785%
3,124.80
39.06
2,085.20
1.22
1,709.18
50.27
2.37
0.47
0.00953%
1,612.62
47.43
12,725.11
1.22
10,430.42
36.47
1.72
0.34
0.00691%
9,841.26
34.41
1,277.19
1.22
1,046.88
58.16
2.74
0.55
0.01103%
987.66
54.87
5,320.08
1.22
4,360.72
77.87
3.67
0.73
0.01476%
4,114.32
73.47
27,074.74
1.22
22,192.41
110.41
5.21
1.04
0.02093%
20,936.16
104.16
5,598.43
1.22
4,588.88
241.52
11.39
2.28
0.04579%
4,329.15
227.85
65,425.57
1.22
53,627.52
3,154.56
148.80
29.76
0.59802%
50,592.00
2,976.00
Pages 300 of 2
WEIGHTS
MATL
U/RATE
Saudi Designers
CHECKING
24,882.06
4,976.41
INDIRECT COST
P/P COST
TOOLS
497,641.14
DISCOUNTED OFFER
M.U.
DRY COST
DRY COST
T/AMOUNT
U / RATE
& TEMP
& EQUIPT
T/AMOUNT
U/RATE
3,475.82
1.22
2,849.03
167.59
7.91
1.58
0.03177%
2,687.70
158.10
715.74
1.22
586.67
34.51
1.63
0.33
0.00654%
553.35
32.55
5,051.24
1.22
4,140.36
4,140.36
195.30
39.06
0.78490%
3,906.00
3,906.00
1,322.94
1.22
1,084.38
1,084.38
51.15
10.23
0.20557%
1,023.00
1,023.00
8,659.27
1.22
7,097.76
1,774.44
83.70
16.74
0.33639%
6,696.00
1,674.00
4,329.63
1.22
3,548.88
1,182.96
55.80
11.16
0.22426%
3,348.00
1,116.00
288.65
1.22
236.60
118.30
5.58
1.12
0.02243%
223.20
111.60
2,645.89
1.22
2,168.76
1,084.38
51.15
10.23
0.20557%
2,046.00
1,023.00
1,082.41
1.22
887.22
887.22
41.85
8.37
0.16819%
837.00
837.00
144.33
1.22
118.30
118.30
5.58
1.12
0.02243%
111.60
111.60
7,817.39
1.22
1.22
6,407.70
6,407.70
302.25
60.45
1.21473%
6,045.00
6,045.00
1,587.56
1.22
1.22
1,301.28
216.88
10.23
2.05
0.04111%
1,227.60
204.60
2,886.42
1.22
2,365.92
591.48
27.90
5.58
0.11213%
2,232.00
558.00
312.69
1.22
256.30
128.15
6.04
1.21
0.02429%
241.80
120.90
1,924.28
1.22
1,577.28
1,577.28
74.40
14.88
0.29901%
1,488.00
1,488.00
3,118.32
2,556.00
17.75
0.84
0.17
0.00336%
2,410.56
16.74
4,209.37
1.22
1.22
1.22
3,450.30
3,450.30
162.75
32.55
0.65409%
3,255.00
3,255.00
144,321.12
1.22
118,296.00
118,296.00
5,580.00
1,116.00
22.42580%
111,600.00
111,600.00
Pages 301 of 2
WEIGHTS
MATL
U/RATE
Saudi Designers
CHECKING
M.U.
DRY COST
DRY COST
T/AMOUNT
U / RATE
643,549.15
116,049.84
22.00%
24,882.06
4,976.41
INDIRECT COST
P/P COST
TOOLS
& TEMP
& EQUIPT
527,499.31
527,499.31
497,641.14
DISCOUNTED OFFER
WEIGHTS
%

T/AMOUNT
U/RATE
MATL
U/RATE
497,641.14
497,641.14
Pages 302 of 2
Saudi Designers
DISCOUNTED OFFER
LABOR
SUBCON
U/RATE
MATL
LABOR
SUBCON
P/P COST
TOOLS
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
120,900.00
0.00
0.00
120,900.00
6,045.00
1,209.00
0.00
0.00
96,720.00
4,836.00
967.20
0.00
0.00
24,180.00
1,209.00
241.80
31.62
0.00
0.00
10,371.36
518.24
104.96
39.06
0.00
0.00
3,124.80
156.00
31.20
47.43
0.00
0.00
1,612.62
80.58
15.98
34.41
0.00
0.00
9,841.26
491.92
97.24
54.87
0.00
0.00
987.66
49.32
9.90
73.47
0.00
0.00
4,114.32
205.52
40.88
104.16
0.00
0.00
20,936.16
1,047.21
209.04
227.85
0.00
0.00
4,329.15
216.41
43.32
0.00
0.00
50,592.00
2,529.60
505.92

MATL
LABOR
U/RATE
U/RATE
0.00
96,720.00
0.00
24,180.00
0.00
0.00
0.00
0.00
2,976.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Pages 303 of 2
Saudi Designers
DISCOUNTED OFFER
LABOR
SUBCON
U/RATE
MATL
LABOR
SUBCON
P/P COST
TOOLS
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
0.00
0.00
2,687.70
134.47
26.86
0.00
0.00
553.35
27.71
5.61
0.00
0.00
3,906.00
195.30
39.06
0.00
0.00
1,023.00
51.15
10.23
1,674.00
0.00
0.00
6,696.00
334.80
66.96
1,116.00
0.00
0.00
3,348.00
167.40
33.48
111.60
0.00
0.00
223.20
11.16
2.24
1,023.00
0.00
0.00
2,046.00
102.30
20.46
837.00
0.00
0.00
837.00
41.85
8.37
111.60
0.00
0.00
111.60
5.58
1.12
0.00
6,045.00
0.00
0.00
6,045.00
302.25
60.45
0.00
204.60
0.00
0.00
1,227.60
61.38
12.30
558.00
0.00
0.00
2,232.00
111.60
22.32
120.90
0.00
0.00
241.80
12.08
2.42
0.00
1,488.00
0.00
0.00
1,488.00
74.40
14.88
16.74
0.00
3,255.00
0.00
0.00
0.00
2,410.56
120.96
24.48
0.00
0.00
3,255.00
162.75
32.55
111,600.00
0.00
0.00
111,600.00
5,580.00
1,116.00
U/RATE

MATL
LABOR
U/RATE
U/RATE
0.00
0.00
0.00
0.00
0.00
158.10
0.00
0.00
32.55
0.00
3,906.00
0.00
1,023.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Pages 304 of 2
Saudi Designers
DISCOUNTED OFFER
LABOR
SUBCON
U/RATE
U/RATE
MATL
LABOR
SUBCON
P/P COST
TOOLS
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
0.00
0.00
497,641.14
24,881.94
4,976.23
Pages 305 of 2

MATL
LABOR
U/RATE
U/RATE
Saudi Designers

SUBCON
U/RATE
130,000
104,000
26,000
34
42
51
37
59
79
112
245
3,200
Pages 306 of 2
Saudi Designers

SUBCON
U/RATE
170
35
4,200
1,100
1,800
1,200
120
1,100
900
120
6,500
220
600
130
1,600
18
3,500
120,000
Pages 307 of 2
Saudi Designers

SUBCON
U/RATE
Pages 308 of 2
Saudi Designers
Project
Location
Owner
Subject
: HVAC SYSTEMS - BILL OF QUANTITIES
Document N0.
ITEM
No.
I
DESCRIPTION OF WORK
UNIT
QTY.
UNIT RATE
TOTAL
System
31,353
156,765.00
System
41,453
82,906.00
System
28,554
171,324.00
System
27,210
136,050.00
System
28,554
57,108.00
HVAC SYSTEMS
CENTRAL SPLIT TYPE A/C UNIT

As per technical specification and drawings.
A.1
AHU/ACCU-G1A, G1B, G1C, G1D & M2

TRANE model : TWE120B/TTA150B with 10.0 KWA electric
heater, air filters, Cu/Cu cooling coils, complete with controls &
accessories (or approved equal)
Nom. Cooling capacity = 12.5 TONS.
Voltage : 230V/ 3Ph/ 60Hz
A.2
AHU/ACCU-M1 & M4
TRANE Model : TWE120B/TTA180B with 10.0 KWA electric
heater, air filters, Cu/Cu cooling coils, complete with controls &
Nom. Cooling capacity = 15.0 TONS
Voltage : 230V/ 3Ph/ 60Hz
A.3
AHU/ACCU-G2A, G2B, G3A, G3B, M3 & 607

TRANE Model: TWE090B/TTA120B with 7.5 KW electric heater,
air filters, Cu/Cu cooling coils, complete with controls &
Voltage: 230V/ 3Ph/ 60Hz
A.4
AHU/ACCU-4A, 4B, 4C 4D & 609

TRANE Model : TWE120B/TTA120B with 10 KW electric heater, air
filters, Cu/Cu cooling coils, complete with controls & accessories
(or approved equal)
Nom. Cooling capacity = 10.0 TONS
Voltage : 230V/ 3Ph/ 60Hz.
A.5
AHU/ACCU-5A & 5B
TRANE Model: TWE090B/TTA120B without electric heater, air
filters, Cu/Cu cooling coils, complete with controls and accessories
(or approved equal)
Voltage : 230V/ 3Ph/ 60Hz.
BOQ-HVAC-7H.xlsHVAC
Pages 309 of 10
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
A.6
AHU/ACCU-101, 102, 106, 108, 112, 201, 202, 206, 208, 210, 212,
301, 302, 306, 308, 312, 401, 402, 406, 408, 412, 501, 502, 506,
508, 512, 603 & 613.
UNIT
QTY.
UNIT RATE
TOTAL
System
28
24,539
687,092.00
System
12
24,539
294,468.00
System
16
18,212
291,392.00
Systems
22
19,597
431,134.00
TRANE Model : TWE090/TTA090A with 7.5KW electric heater, air

filters, Cu/Cu Cooling coils, complete with controls & accessories
(or approved equal)
Voltage - 230V/ 3Ph/ 60Hz
A.7
AHU/ACCU - 113A, 113B, 213A, 213B, 313A, 313B, 413A, 413B,

513A, 513B, 614A & 614B
TRANE model : TWE060/TTA090A with air filters, Cu/Cu cooling
coils, complete with controls & accessories (or approved equal)
Nom. Cooling capacity - 7.5 TONS.
A.8
AHU/ACCU - 103, 104, 105, 107, 109, 110, 111, 207, 307, 407,
310, 410, 504, 507, 510 & 608
TRANE Model: TWE060A/TTA060C with 5.0KW electric heater, air
(or approved equal)
Voltage - 230V/ 3Ph/ 60 Hz.
A.9
AHU/ACCU - 203, 205, 303, 305, 309, 311, 403, 405, 409, 411,
503, 505, 509, 511, 601, 602, 604, 605, 606, 610, 611 & 612
TRANE model : TWE060A/TTA072C with 5.0 KW electric heater,
Voltage - 230V/ 3Ph/ 60Hz.
BOQ-HVAC-7H.xlsHVAC
Pages 310 of 10
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
A.10
AHU/ACCU - 204, 209 & 211.
UNIT
QTY.
UNIT RATE
TOTAL
System
24,539
73,617.00
System
15,875
31,750.00
System
2,016
4,032.00
Nos.
51,288
51,288.00
Nos.
4,664
27,984.00
Nos.
1,142
1,142.00
TRANE Model : TWE060ATTA090A with 5.0 KW electric heater, air

(or approved equal)
A.11
AHU/ACCU - 304 & 404

TRANE Model : TWE060A/TTA048C with 5.0 KW electric heater,
accessories ( or approved equal)
B.1
ROOM AIR CONDITIONER (Window Type)

As per technical specifications and drawings.j
RAC1 & 2:
Zamil model: ACB20C without heater, air filters, complete with
controls & accessories (or approved equal).
SUPPLY FAN
Air Handling Unit, horizontal discharge, consists of fan section and
bag filter section wit 85% dust arrestance efficiency, complete with
controls & accessories, as per drawing and specifications (or
approved equal)
C.1
SF-1, Zamil model: KW-55 @ 25,000 CFM roof mounted. Power

supply: 230V/ 3Ph/ 60Hz.
EXHAUST FANS.
Complete with controls, back draft dampers, speed controller and
accessories, as per drawings and specifications.
D.1
EF-B1 to B6. Greenheck Model: SQ-160-A @ 4310 CFM, 1.0" WC

S.P., 2.0 HP, in-line fan.
Power supply : 230V/ 3Ph/ 60Hz.
D.2
EF-B7, Greenheck Model: SP-7 @ 252 CFM, 0.10" WC, S.P. 83w,
ceiling mounted fan.
BOQ-HVAC-7H.xlsHVAC
Pages 311 of 10
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
UNIT
QTY.
UNIT RATE
TOTAL
Nos.
1,040
1,040.00
Nos.
1,200
4,800.00
Nos.
863
6,904.00
Nos.
12
2,041
24,492.00
Nos.
2,045
12,270.00
2LM - 1000 x 150mm
Nos.
397
794.00
1LM - 1000 x 100mm
Nos.
174
348.00
8LM - 1000 x 75mm
Nos.
1,259
2,518.00
6LM - 1000 x 75mm
Nos.
945
3,780.00
5LM - 1000 x 75mm
Nos.
787
3,148.00
4LM - 1000 x 75mm
Nos.
630
1,260.00
2LM - 1000 x 75mm
Nos.
315
1,890.00
Power supply: 115V/ 1Ph/ 60Hz
D.3
EF-B8. Greenheck Model: SP-210 @ 110 CFM, 0.10" WC, S.P.

49w, ceiling mounted fan.
Power supply : 115V/ 1Ph/ 60Hz
D.4
EF-B9, B10, B11 & B12. Greenheck Model: SP 226 @ 293 CFM.
0.10" WC. S.P. 81w, ceiling mounted fan.
Power supply: 115V/ 1Ph/ 60Hz.
D.5
EF-G1 to EF-G8, Greenheck Model: SP-7 @ 94 CFM, 0.50" WC

S.P., 80w, ceiling mounted fan.
D.6
EF-11, 12, 21, 22, 31, 32, 41, 42, 51, 52, 61 & 62. Greenheck
Model: SQ-75-D @ 229 CFM, 0.25"W S.P.., 1/25 HP, in-line fan.
D.7
E
E.1
EF-13, 23, 33, 43, 53 & 63: Greenheck Model: SQ-70-E @

140CFM, 0.10"WC S.P., 1/110 HP, in-line fan.
Power supply : 115V/ 1Ph/ 60Hz.
AIR TERMINAL DEVICES

Supply Air Linear Grille (SALG) Saudi Euro registers. Model AF
420B, fixed horizontal grille bars, 0 degrees deflection, anodized
extruded aluminum, natural satin finish, fixed core with reinforcing
bars under core.
BOQ-HVAC-7H.xlsHVAC
Pages 312 of 10
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
E.2
E.3
E.4
UNIT
QTY.
UNIT RATE
TOTAL
1LM - 1000 x 100mm
Nos.
114
228.00
6LM - 1000 x 75mm
Nos.
589
3,534.00
4LM - 1000 x 75mm
Nos.
392
1,568.00
2LM - 1000 x 75mm
Nos.
197
1,576.00
1LM - 1000 x 75mm
Nos.
12
98
1,176.00
5LM
Nos.
2,437
9,748.00
3LM
Nos.
1,462
5,848.00
2LM
Nos.
975
1,950.00
1LM
Nos.
487
2,922.00
Nos.
12
775
9,300.00
6LM
Nos.
1,012
2,024.00
5LM
Nos.
843
1,686.00
4LM
Nos.
675
1,350.00
3LM
Nos.
505
1,010.00
2LM
Nos.
337
674.00
1LM
Nos.
168
336.00
10LM
Nos.
1,206
7,236.00
4LM
Nos.
482
2,892.00
1LM
Nos.
12
121
1,452.00
Return Air Linear Grille (RALG) Saudi Euro registers. Model AF420, fixed horizontal grille bars, 0 degrees deflection, anodized
extruded aluminum, natural satin finish, fixed core with reinforcing
bars under core.
Supply Linear Slot Diffuser (SLSD) Saudi Euro registers. Model AG

284BDEPI, anodized extruded aluminum, natural satin finish,
complete with insulated plenum box.
Supply Linear Slot Diffuser (SLSD) Saudi Euro registers. Model AG

282BDEPI, anodized extruded aluminum, natural satin finish
complete with insulated plenum box.
2LM
E.5
Return Linear Slot Diffuser (RLSD) Saudi Euro registers. Model AG
284, anodized extruded aluminum, natural satin finish.
E.6
Return Linear Slot Diffuser (RLSD) Saudi Euro registers. Model AG

282, anodized extruded aluminum, natural satin finish.
BOQ-HVAC-7H.xlsHVAC
Pages 313 of 10
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
E.7
E.8
E.9
E.10
UNIT
QTY.
UNIT RATE
TOTAL
450 x 450mm
Nos.
52
403
20,956.00
375 x 375mm
Nos.
458
335
153,430.00
300 x 300mm
Nos.
17
295
5,015.00
150 x 150mm
Nos.
12
242
2,904.00
450 x 450mm
Nos.
191
955.00
375 x 375mm
Nos.
153
306.00
300 x 300m
Nos.
121
605.00
400 x 100mm
Nos.
73
73.00
300 x 100mm
Nos.
58
174.00
Nos.
118
114
13,452.00
800 x 200mm
Nos.
36
70
2,520.00
200 x 100mm
Nos.
72
38
2,736.00
Supply ceiling diffuser (SCD) Saudi Euro registers. Model AF704B,

multi-pattern ceiling diffusers, anodized extruded aluminum, natural
satin finish, flush mounted with spring loaded removable and
interchangeable with register box.
Return ceiling diffuser (RCD) Saudi Euro registers. Model AF 704,

multi-pattern ceiling diffusers, anodized extruded aluminum, natural
satin finish, flush mounted with spring loaded removable and
interchangeable.
Supply Air Register (SAR) Saudi Euro registers. Model AG 441BD,

with fixed 15 degrees deflection one way, Opposeed blade
damper, adjustable from grille face. Fixed core, anodized extruded
aluminum, natural satin finish.
Return Air Grille (RAG) Saudi Euro registers. Model AG 121, fixed
horizontal blade with 40 degrees down setting, anodized extruded
aluminum, natural satin finish.
600 x 600mm
E.11
Exhaust Air Grille (EAG) Saudi Euro Registers. Model AG 121,

fixed horizontal blade with 40 degrees down setting, anodized
extruded aluminum, natural satin finish.
BOQ-HVAC-7H.xlsHVAC
Pages 314 of 10
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
E.12
UNIT
QTY.
UNIT RATE
TOTAL
Nos.
76
532.00
Nos.
2,643
7,929.00
19.6 LM x 400mm
Nos.
6,014
6,014.00
8.5 LM x 400mm
Nos.
2,559
2,559.00
600 x 600mm
Nos.
435
3,045.00
450 x 400mm
Nos.
305
305.00
Kg
31,180
22
685,960.00
Door Grille (DG) & Transfer Grille (TG) - Saudi Euro registers.
Model AG 181, Non-vision door or partition grille with fixed on one
side, sliding frame on other side.
400 x 100mm
E.13
Sand Trap Louvers (STL), Saudi Euro registers. Model AG 644,

with vertical slots designed to separate dust and sand from air
stream, natural anodized extruded aluminum with insect screen
mesh.
2300 x 1200mm
E.14
E.15
F
F.1
External louver; Saudi Euro registers. Model AG 640, frame and

blade in extruded aluminum. The blades are inclined at 45 degrees
on 100mm centers. Bird mesh in galvanized steel (12 x 12 x
1.27mm dia.)
Pressure Relief Damper (PRD), Saudi Euro registers. Model AG

662, with adjustable blades made from aluminum sheet are
connected by linkage at the upper edge. The shafts are mounted in
nylon bushes. Blades at 150mm pitch. Extruded aluminum frame.
DUCT WORK
Fabricated according to SMACNA standard, made of galvanized
steel sheets all formers, hangers fasteners, flanges, sealant,
dampers and all accessories shall be included as per drawings and
specifications.
BOQ-HVAC-7H.xlsHVAC
Pages 315 of 10
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
G
G.1
UNIT
QTY.
UNIT RATE
TOTAL
M2
3,970
43
170,710.00
650 x 200mm
Nos.
213
213.00
650 x 150mm
Nos.
181
181.00
600 x 150mm
Nos.
175
350.00
500 x 150mm
Nos.
163
326.00
450 x 350mm
Nos.
215
215.00
400 x 300mm
Nos.
170
340.00
400x 150mm
Nos.
152
456.00
400 x 100mm
Nos.
138
552.00
350 x 400mm
Nos.
209
418.00
350 x 300mm
Nos.
163
326.00
350 x 200mm
Nos.
152
152.00
350 x 150mm
Nos.
16
144
2,304.00
300 x 400mm
Nos.
170
170.00
300 x 350mm
Nos.
19
163
3,097.00
300 x 150mm
Nos.
29
141
4,089.00
300 x 100mm
Nos.
133
266.00
250 x 400mm
Nos.
163
326.00
250 x 350mm
Nos.
26
157
4,082.00
250 x 300mm
Nos.
152
304.00
250 x 250mm
Nos.
14
144
2,016.00
250 x 150mm
Nos.
133
798.00
250 x 100mm
Nos.
36
128
4,608.00
200 x 300mm
Nos.
144
576.00
200 x 200mm
Nos.
133
798.00
THERMAL DUCT INSULATION

Thermal duct insulation for indoor duct work.
Fiberglass insulation 25mm thick, 24Kg/M3 on reinforced
Aluminum foil, vapor barrier bonded by aluminum tape, fixed to the
duct by means of adhesive clips.
H
H.1
VOLUME DAMPERS
For rectangular duct (Saudi Euro registers. Model SU650Q)
manually operated by an exterior linkage, Galvanized steel.
BOQ-HVAC-7H.xlsHVAC
Pages 316 of 10
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
H.2
J
J.1
UNIT
QTY.
UNIT RATE
TOTAL
For Circular ducts; Saudi Euro registers. Model SU653Q, manually

operated quadrant damper, Galvanized steel.
350mm Dia.
Nos.
208
1,664.00
300mm Dia.
Nos.
84
181
15,204.00
250mm Dia.
Nos.
17
156
2,652.00
200mm Dia.
Nos.
132
264.00
150mm Dia.
Nos.
24
110
2,640.00
100mm Dia.
Nos.
12
92
1,104.00
350mm Dia.
LM
292
89
25,988.00
300mm Dia.
LM
816
81
66,096.00
250mm Dia.
LM
49
74
3,626.00
200mm Dia.
LM
48
68
3,264.00
150mm Dia.
LM
36
59
2,124.00
100mm Dia.
LM
24
56
1,344.00
System
103
510
52,530.00
Labor, equipment and materials required for installation of

ductworks, dampers and air terminals devices including supports
sealing and flashing.
Lot
Included
Labor, equipment and materials for installation of AHU's/ACCU's,

RAC units. Supply fan and Exhaust fans in proper position.
Lot
Included
FLEXIBLE DUCTS
It consists of a core of standard lock semi rigid flex duct insulated
with UL listed glass or mineral insulating blankets. Insulating
blanket shall be sheathed in UL approved seamless exterior PVC
vapor barrier jacket.
CONTROLS & ELECTRIC'S
K.1
Electrical components such as breakers, relays, switches, safety
devices, full automatic temperature control system for heating &
cooling including casing shall be included in the unit rates.
Take over points is the main isolation switch near the unit.
L
L.1
LABOR, INSTALLATION & OTHERS:
L.2
BOQ-HVAC-7H.xlsHVAC
Pages 317 of 10
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
L.3
UNIT
QTY.
UNIT RATE
TOTAL
Labor, equipment and materials for installation of control panel,

refrigerant pipes & insulation, power & control interconnection for
AHU's/ACCU's, RAC units. Supply fans and Exhaust fans
disconnect switches, sensors, alarms etc. and other necessary
items to place the system in operation
Lot
Included
Labor, equipment, apparatus and materials for start-up, full

charging, commissioning, testing , balancing and adjustments
necessary to bring the system in proper operation.
Lot
94,679
94,679.00
Coordination, materials and equipment submittals, shop drawings,

as-built documentation, spare parts lists, maintenance & operation
manuals and instructions to personnel
Lot
33,337
33,337.00
L.4
L.5
Note:
If the Contractor determine any conflict from this Bill of Quantity
with the drawings, the contractor should inform the Consultants for
any changes.
Total amount of Heating, Ventilation and Air-conditioning System
BOQ-HVAC-7H.xlsHVAC
Pages 318 of 10
4,031,465.00
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
BOQ-HVAC-7H.xlsHVAC
DESCRIPTION OF WORK
UNIT
Pages 319 of 10
QTY.
UNIT RATE
TOTAL
Saudi Designers
151,076.84
30,215.37
3,021,536.85
INDIRECT COST
CHECKING
M.U.
DRY COST
DRY COST
P/P COST
TOOLS
WEIGHTS
T/AMOUNT
U / RATE
& TEMP
& EQUIPT
T/AMOUNT
U/RATE
156,765.00
1.27
123,436.45
24,687.29
1,175.59
0.00
0.77814%
117,558.50
23,511.70
82,906.00
1.27
65,280.72
32,640.36
1,554.31
0.00
1.02882%
62,172.10
31,086.05
171,324.00
1.27
134,902.80
22,483.80
1,070.65
0.00
0.70868%
128,478.90
21,413.15
136,050.00
1.27
107,127.35
21,425.47
1,020.27
0.00
0.67533%
102,026.00
20,405.20
57,108.00
1.27
44,967.60
22,483.80
1,070.65
0.00
0.70868%
42,826.30
21,413.15
BOQ-HVAC-7H.xlsHVAC
Pages 320 of 10
Saudi Designers
151,076.84
30,215.37
3,021,536.85
INDIRECT COST
CHECKING
M.U.
DRY COST
DRY COST
P/P COST
TOOLS
WEIGHTS
T/AMOUNT
U / RATE
& TEMP
& EQUIPT
T/AMOUNT
U/RATE
687,092.00
1.27
541,008.72
19,321.74
920.09
0.00
0.60902%
515,246.20
18,401.65
294,468.00
1.27
231,860.88
19,321.74
920.09
0.00
0.60902%
220,819.80
18,401.65
291,392.00
1.27
229,443.52
14,340.22
682.87
0.00
0.45200%
218,517.60
13,657.35
431,134.00
1.27
339,470.78
15,430.49
734.79
0.00
0.48637%
323,305.40
14,695.70
BOQ-HVAC-7H.xlsHVAC
Pages 321 of 10
Saudi Designers
151,076.84
30,215.37
3,021,536.85
INDIRECT COST
CHECKING
M.U.
DRY COST
DRY COST
P/P COST
TOOLS
WEIGHTS
T/AMOUNT
U / RATE
& TEMP
& EQUIPT
T/AMOUNT
U/RATE
73,617.00
1.27
57,965.22
19,321.74
920.09
0.00
0.60902%
55,204.95
18,401.65
31,750.00
1.27
24,999.66
12,499.83
595.23
0.00
0.39399%
23,809.20
11,904.60
4,032.00
1.27
3,174.36
1,587.18
75.58
0.00
0.05003%
3,023.20
1,511.60
51,288.00
1.27
40,383.94
40,383.94
1,923.04
0.00
1.27289%
38,460.90
38,460.90
27,984.00
1.27
22,032.66
3,672.11
174.86
0.00
0.11574%
20,983.50
3,497.25
1,142.00
1.27
899.07
899.07
42.82
0.00
0.02834%
856.25
856.25
BOQ-HVAC-7H.xlsHVAC
Pages 322 of 10
Saudi Designers
151,076.84
30,215.37
3,021,536.85
INDIRECT COST
CHECKING
M.U.
DRY COST
DRY COST
P/P COST
TOOLS
WEIGHTS
T/AMOUNT
U / RATE
& TEMP
& EQUIPT
T/AMOUNT
U/RATE
1,040.00
1.27
819.26
819.26
39.01
0.00
0.02582%
780.25
780.25
4,800.00
1.27
3,779.76
944.94
44.99
0.00
0.02978%
3,599.80
899.95
6,904.00
1.27
5,436.88
679.61
32.36
0.00
0.02142%
5,178.00
647.25
24,492.00
1.27
19,287.48
1,607.29
76.54
0.00
0.05066%
18,369.00
1,530.75
12,270.00
1.27
9,661.74
1,610.29
76.69
0.00
0.05076%
9,201.60
1,533.60
794.00
1.27
625.50
312.75
14.90
0.00
0.00986%
595.70
297.85
348.00
1.27
273.86
136.93
6.53
0.00
0.00432%
260.80
130.40
2,518.00
1.27
1,983.26
991.63
47.23
0.00
0.03126%
1,888.80
944.40
3,780.00
1.27
2,974.84
743.71
35.41
0.00
0.02344%
2,833.20
708.30
3,148.00
1.27
2,479.04
619.76
29.51
0.00
0.01953%
2,361.00
590.25
1,260.00
1.27
991.62
495.81
23.61
0.00
0.01563%
944.40
472.20
1,890.00
1.27
1,487.40
247.90
11.80
0.00
0.00781%
1,416.60
236.10
BOQ-HVAC-7H.xlsHVAC
Pages 323 of 10
Saudi Designers
151,076.84
30,215.37
3,021,536.85
INDIRECT COST
CHECKING
M.U.
DRY COST
DRY COST
P/P COST
TOOLS
WEIGHTS
T/AMOUNT
U / RATE
& TEMP
& EQUIPT

T/AMOUNT
U/RATE
228.00
1.27
178.82
89.41
4.26
0.00
0.00282%
170.30
85.15
3,534.00
1.27
2,781.72
463.62
22.07
0.00
0.01461%
2,649.30
441.55
1,568.00
1.27
1,235.00
308.75
14.70
0.00
0.00973%
1,176.20
294.05
1,576.00
1.27
1,238.96
154.87
7.37
0.00
0.00488%
1,180.00
147.50
1,176.00
1.27
929.28
77.44
3.69
0.00
0.00244%
885.00
73.75
9,748.00
1.27
7,674.04
1,918.51
91.36
0.00
0.06047%
7,308.60
1,827.15
5,848.00
1.27
4,603.64
1,150.91
54.81
0.00
0.03628%
4,384.40
1,096.10
1,950.00
1.27
1,535.20
767.60
36.55
0.00
0.02419%
1,462.10
731.05
2,922.00
1.27
2,299.80
383.30
18.25
0.00
0.01208%
2,190.30
365.05
9,300.00
1.27
7,320.00
610.00
29.05
0.00
0.01923%
6,971.40
580.95
2,024.00
1.27
1,593.58
796.79
37.94
0.00
0.02511%
1,517.70
758.85
1,686.00
1.27
1,326.98
663.49
31.59
0.00
0.02091%
1,263.80
631.90
1,350.00
1.27
1,062.38
531.19
25.29
0.00
0.01674%
1,011.80
505.90
1,010.00
1.27
795.80
397.90
18.95
0.00
0.01254%
757.90
378.95
674.00
1.27
531.20
265.60
12.65
0.00
0.00837%
505.90
252.95
336.00
1.27
264.60
132.30
6.30
0.00
0.00417%
252.00
126.00
7,236.00
1.27
5,699.58
949.93
45.23
0.00
0.02994%
5,428.20
904.70
2,892.00
1.27
2,277.42
379.57
18.07
0.00
0.01196%
2,169.00
361.50
1,452.00
1.27
1,144.80
95.40
4.55
0.00
0.00301%
1,090.20
90.85
BOQ-HVAC-7H.xlsHVAC
Pages 324 of 10
Saudi Designers
151,076.84
30,215.37
3,021,536.85
INDIRECT COST
CHECKING
M.U.
DRY COST
DRY COST
P/P COST
TOOLS
WEIGHTS
T/AMOUNT
U / RATE
& TEMP
& EQUIPT

T/AMOUNT
U/RATE
20,956.00
1.27
16,508.44
317.47
15.12
0.00
0.01001%
15,722.20
302.35
153,430.00
1.27
120,728.80
263.60
12.55
0.00
0.00831%
114,980.90
251.05
5,015.00
1.27
3,955.39
232.67
11.07
0.00
0.00733%
3,767.20
221.60
2,904.00
1.27
2,289.36
190.78
9.08
0.00
0.00601%
2,180.40
181.70
955.00
1.27
751.30
150.26
7.16
0.00
0.00474%
715.50
143.10
306.00
1.27
240.66
120.33
5.73
0.00
0.00379%
229.20
114.60
605.00
1.27
477.00
95.40
4.55
0.00
0.00301%
454.25
90.85
73.00
1.27
57.48
57.48
2.73
0.00
0.00181%
54.75
54.75
174.00
1.27
136.53
45.51
2.16
0.00
0.00143%
130.05
43.35
13,452.00
1.27
10,550.38
89.41
4.26
0.00
0.00282%
10,047.70
85.15
2,520.00
1.27
1,997.64
55.49
2.64
0.00
0.00175%
1,902.60
52.85
2,736.00
1.27
2,128.32
29.56
1.41
0.00
0.00093%
2,026.80
28.15
BOQ-HVAC-7H.xlsHVAC
Pages 325 of 10
Saudi Designers
151,076.84
30,215.37
3,021,536.85
INDIRECT COST
CHECKING
M.U.
DRY COST
DRY COST
P/P COST
TOOLS
WEIGHTS
T/AMOUNT
U / RATE
& TEMP
& EQUIPT
T/AMOUNT
U/RATE
532.00
1.27
416.36
59.48
2.83
0.00
0.00187%
396.55
56.65
7,929.00
1.27
6,243.12
2,081.04
99.09
0.00
0.06559%
5,945.85
1,981.95
6,014.00
1.27
4,735.50
4,735.50
225.50
0.00
0.14926%
4,510.00
4,510.00
2,559.00
1.27
2,015.31
2,015.31
95.96
0.00
0.06352%
1,919.35
1,919.35
3,045.00
1.27
2,399.39
342.77
16.32
0.00
0.01080%
2,285.15
326.45
305.00
1.27
240.04
240.04
11.44
0.00
0.00757%
228.60
228.60
685,960.00
1.27
536,919.60
17.22
0.82
0.00
0.00054%
511,352.00
16.40
BOQ-HVAC-7H.xlsHVAC
Pages 326 of 10
Saudi Designers
151,076.84
30,215.37
3,021,536.85
INDIRECT COST
CHECKING
M.U.
DRY COST
DRY COST
P/P COST
TOOLS
WEIGHTS
T/AMOUNT
U / RATE
& TEMP
& EQUIPT

T/AMOUNT
U/RATE
170,710.00
1.27
135,694.60
34.18
1.63
0.00
0.00108%
129,223.50
32.55
213.00
1.27
167.53
167.53
7.98
0.00
0.00528%
159.55
159.55
181.00
1.27
142.58
142.58
6.78
0.00
0.00449%
135.80
135.80
350.00
1.27
275.22
137.61
6.56
0.00
0.00434%
262.10
131.05
326.00
1.27
257.24
128.62
6.12
0.00
0.00405%
245.00
122.50
215.00
1.27
169.52
169.52
8.07
0.00
0.00534%
161.45
161.45
340.00
1.27
267.22
133.61
6.36
0.00
0.00421%
254.50
127.25
456.00
1.27
358.95
119.65
5.70
0.00
0.00377%
341.85
113.95
552.00
1.27
434.72
108.68
5.18
0.00
0.00343%
414.00
103.50
418.00
1.27
329.08
164.54
7.84
0.00
0.00519%
313.40
156.70
326.00
1.27
257.24
128.62
6.12
0.00
0.00405%
245.00
122.50
152.00
1.27
119.65
119.65
5.70
0.00
0.00377%
113.95
113.95
2,304.00
1.27
1,818.56
113.66
5.41
0.00
0.00358%
1,732.00
108.25
170.00
1.27
133.61
133.61
6.36
0.00
0.00421%
127.25
127.25
3,097.00
1.27
2,443.78
128.62
6.12
0.00
0.00405%
2,327.50
122.50
4,089.00
1.27
3,209.43
110.67
5.27
0.00
0.00349%
3,056.60
105.40
266.00
1.27
209.38
104.69
4.99
0.00
0.00330%
199.40
99.70
326.00
1.27
257.24
128.62
6.12
0.00
0.00405%
245.00
122.50
4,082.00
1.27
3,214.64
123.64
5.89
0.00
0.00390%
3,061.50
117.75
304.00
1.27
239.30
119.65
5.70
0.00
0.00377%
227.90
113.95
2,016.00
1.27
1,591.24
113.66
5.41
0.00
0.00358%
1,515.50
108.25
798.00
1.27
628.14
104.69
4.99
0.00
0.00330%
598.20
99.70
4,608.00
1.27
3,624.84
100.69
4.79
0.00
0.00317%
3,452.40
95.90
576.00
1.27
454.64
113.66
5.41
0.00
0.00358%
433.00
108.25
798.00
1.27
628.14
104.69
4.99
0.00
0.00330%
598.20
99.70
BOQ-HVAC-7H.xlsHVAC
Pages 327 of 10
Saudi Designers
151,076.84
30,215.37
3,021,536.85
INDIRECT COST
CHECKING
M.U.
DRY COST
DRY COST
P/P COST
TOOLS
WEIGHTS
T/AMOUNT
U / RATE
& TEMP
& EQUIPT

T/AMOUNT
U/RATE
1,664.00
1.27
1,308.24
163.53
7.78
0.00
0.00515%
1,246.00
155.75
15,204.00
1.27
11,976.72
142.58
6.78
0.00
0.00449%
11,407.20
135.80
2,652.00
1.27
2,085.05
122.65
5.85
0.00
0.00387%
1,985.60
116.80
264.00
1.27
207.38
103.69
4.94
0.00
0.00327%
197.50
98.75
2,640.00
1.27
2,081.28
86.72
4.12
0.00
0.00273%
1,982.40
82.60
1,104.00
1.27
873.12
72.76
3.46
0.00
0.00229%
831.60
69.30
25,988.00
1.27
20,480.88
70.14
3.34
0.00
0.00221%
19,505.60
66.80
66,096.00
1.27
52,346.40
64.15
3.05
0.00
0.00202%
49,857.60
61.10
3,626.00
1.27
2,849.84
58.16
2.76
0.00
0.00183%
2,714.60
55.40
3,264.00
1.27
2,553.12
53.19
2.54
0.00
0.00168%
2,431.20
50.65
2,124.00
1.27
1,663.56
46.21
2.21
0.00
0.00146%
1,584.00
44.00
1,344.00
1.27
1,060.80
44.20
2.10
0.00
0.00139%
1,010.40
42.10
52,530.00
1.27
41,367.89
401.63
19.13
0.00
0.01266%
39,397.50
382.50
0.00
1.27
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
0.00
1.27
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
BOQ-HVAC-7H.xlsHVAC
Pages 328 of 10
Saudi Designers
151,076.84
30,215.37
3,021,536.85
INDIRECT COST
CHECKING
M.U.
DRY COST
DRY COST
P/P COST
TOOLS
WEIGHTS
T/AMOUNT
U / RATE
& TEMP
& EQUIPT
T/AMOUNT
U/RATE
0.00
1.27
0.00
0.00
0.00
0.00
0.00000%
0.00
0.00
94,679.00
1.27
74,550.00
74,550.00
3,550.00
0.00
2.34980%
71,000.00
71,000.00
33,337.00
1.27
26,249.99
26,249.99
1,249.99
0.00
0.82739%
25,000.00
25,000.00
4,031,465.00
858,846.45
BOQ-HVAC-7H.xlsHVAC
3,172,618.55
3,172,618.55
3,021,536.85
3,021,536.85
Pages 329 of 10
Saudi Designers
151,076.84
30,215.37
3,021,536.85
INDIRECT COST
CHECKING
M.U.
DRY COST
DRY COST
P/P COST
TOOLS
WEIGHTS
T/AMOUNT
U / RATE
& TEMP
& EQUIPT

T/AMOUNT
U/RATE
27.07%
BOQ-HVAC-7H.xlsHVAC
Pages 330 of 10
Saudi Designers
DISCOUNTED OFFER
MATL
LABOR
SUBCON
MATL
LABOR
SUBCON
P/P COST
TOOLS
MATL
U/RATE
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
U/RATE
22,311.70
1,200.00
0.00
111,558.50
6,000.00
0.00
5,877.95
0.00
23,486.00
29,886.05
1,200.00
0.00
59,772.10
2,400.00
0.00
3,108.62
0.00
31,459.00
20,213.15
1,200.00
0.00
121,278.90
7,200.00
0.00
6,423.90
0.00
21,277.00
19,205.20
1,200.00
0.00
96,026.00
6,000.00
0.00
5,101.35
0.00
20,216.00
20,213.15
1,200.00
0.00
40,426.30
2,400.00
0.00
2,141.30
0.00
21,277.00
BOQ-HVAC-7H.xlsHVAC
Pages 331 of 10
Saudi Designers
DISCOUNTED OFFER
MATL
LABOR
SUBCON
MATL
LABOR
SUBCON
P/P COST
TOOLS
MATL
U/RATE
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
U/RATE
17,201.65
1,200.00
0.00
481,646.20
33,600.00
0.00
25,762.52
0.00
18,107.00
17,201.65
1,200.00
0.00
206,419.80
14,400.00
0.00
11,041.08
0.00
18,107.00
12,457.35
1,200.00
0.00
199,317.60
19,200.00
0.00
10,925.92
0.00
13,113.00
13,495.70
1,200.00
0.00
296,905.40
26,400.00
0.00
16,165.38
0.00
14,206.00
BOQ-HVAC-7H.xlsHVAC
Pages 332 of 10
Saudi Designers
DISCOUNTED OFFER
MATL
LABOR
SUBCON
MATL
LABOR
SUBCON
P/P COST
TOOLS
MATL
U/RATE
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
U/RATE
17,201.65
1,200.00
0.00
51,604.95
3,600.00
0.00
2,760.27
0.00
18,107.00
10,704.60
1,200.00
0.00
21,409.20
2,400.00
0.00
1,190.46
0.00
11,268.00
1,451.60
60.00
0.00
2,903.20
120.00
0.00
151.16
0.00
1,528.00
37,260.90
1,200.00
0.00
37,260.90
1,200.00
0.00
1,923.04
0.00
39,222.00
3,377.25
120.00
0.00
20,263.50
720.00
0.00
1,049.16
0.00
3,555.00
736.25
120.00
0.00
736.25
120.00
0.00
42.82
0.00
775.00
BOQ-HVAC-7H.xlsHVAC
Pages 333 of 10
Saudi Designers
DISCOUNTED OFFER
MATL
LABOR
SUBCON
MATL
LABOR
SUBCON
P/P COST
TOOLS
MATL
U/RATE
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
U/RATE
660.25
120.00
0.00
660.25
120.00
0.00
39.01
0.00
695.00
779.95
120.00
0.00
3,119.80
480.00
0.00
179.96
0.00
821.00
527.25
120.00
0.00
4,218.00
960.00
0.00
258.88
0.00
555.00
1,410.75
120.00
0.00
16,929.00
1,440.00
0.00
918.48
0.00
1,485.00
1,413.60
120.00
0.00
8,481.60
720.00
0.00
460.14
0.00
1,488.00
249.85
48.00
0.00
499.70
96.00
0.00
29.80
0.00
263.00
106.40
24.00
0.00
212.80
48.00
0.00
13.06
0.00
112.00
752.40
192.00
0.00
1,504.80
384.00
0.00
94.46
0.00
792.00
564.30
144.00
0.00
2,257.20
576.00
0.00
141.64
0.00
594.00
470.25
120.00
0.00
1,881.00
480.00
0.00
118.04
0.00
495.00
376.20
96.00
0.00
752.40
192.00
0.00
47.22
0.00
396.00
188.10
48.00
0.00
1,128.60
288.00
0.00
70.80
0.00
198.00
BOQ-HVAC-7H.xlsHVAC
Pages 334 of 10
Saudi Designers
DISCOUNTED OFFER
MATL
LABOR
SUBCON
MATL
LABOR
SUBCON
P/P COST
TOOLS
MATL
U/RATE
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
U/RATE
73.15
12.00
0.00
146.30
24.00
0.00
8.52
0.00
77.00
369.55
72.00
0.00
2,217.30
432.00
0.00
132.42
0.00
389.00
246.05
48.00
0.00
984.20
192.00
0.00
58.80
0.00
259.00
123.50
24.00
0.00
988.00
192.00
0.00
58.96
0.00
130.00
61.75
12.00
0.00
741.00
144.00
0.00
44.28
0.00
65.00
1,707.15
120.00
0.00
6,828.60
480.00
0.00
365.44
0.00
1,797.00
1,024.10
72.00
0.00
4,096.40
288.00
0.00
219.24
0.00
1,078.00
683.05
48.00
0.00
1,366.10
96.00
0.00
73.10
0.00
719.00
341.05
24.00
0.00
2,046.30
144.00
0.00
109.50
0.00
359.00
532.95
48.00
0.00
6,395.40
576.00
0.00
348.60
0.00
561.00
686.85
72.00
0.00
1,373.70
144.00
0.00
75.88
0.00
723.00
571.90
60.00
0.00
1,143.80
120.00
0.00
63.18
0.00
602.00
457.90
48.00
0.00
915.80
96.00
0.00
50.58
0.00
482.00
342.95
36.00
0.00
685.90
72.00
0.00
37.90
0.00
361.00
228.95
24.00
0.00
457.90
48.00
0.00
25.30
0.00
241.00
114.00
12.00
0.00
228.00
24.00
0.00
12.60
0.00
120.00
784.70
120.00
0.00
4,708.20
720.00
0.00
271.38
0.00
826.00
313.50
48.00
0.00
1,881.00
288.00
0.00
108.42
0.00
330.00
78.85
12.00
0.00
946.20
144.00
0.00
54.60
0.00
83.00
BOQ-HVAC-7H.xlsHVAC
Pages 335 of 10
Saudi Designers
DISCOUNTED OFFER
MATL
LABOR
SUBCON
MATL
LABOR
SUBCON
P/P COST
TOOLS
MATL
U/RATE
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
U/RATE
278.35
24.00
0.00
14,474.20
1,248.00
0.00
786.24
0.00
293.00
227.05
24.00
0.00
103,988.90
10,992.00
0.00
5,747.90
0.00
239.00
197.60
24.00
0.00
3,359.20
408.00
0.00
188.19
0.00
208.00
157.70
24.00
0.00
1,892.40
288.00
0.00
108.96
0.00
166.00
131.10
12.00
0.00
655.50
60.00
0.00
35.80
0.00
138.00
102.60
12.00
0.00
205.20
24.00
0.00
11.46
0.00
108.00
78.85
12.00
0.00
394.25
60.00
0.00
22.75
0.00
83.00
42.75
12.00
0.00
42.75
12.00
0.00
2.73
0.00
45.00
31.35
12.00
0.00
94.05
36.00
0.00
6.48
0.00
33.00
73.15
12.00
0.00
8,631.70
1,416.00
0.00
502.68
0.00
77.00
40.85
12.00
0.00
1,470.60
432.00
0.00
95.04
0.00
43.00
16.15
12.00
0.00
1,162.80
864.00
0.00
101.52
0.00
17.00
BOQ-HVAC-7H.xlsHVAC
Pages 336 of 10
Saudi Designers
DISCOUNTED OFFER
MATL
LABOR
SUBCON
MATL
LABOR
SUBCON
P/P COST
TOOLS
MATL
U/RATE
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
U/RATE
44.65
12.00
0.00
312.55
84.00
0.00
19.81
0.00
47.00
1,957.95
24.00
0.00
5,873.85
72.00
0.00
297.27
0.00
2,061.00
4,275.00
235.00
0.00
4,275.00
235.00
0.00
225.50
0.00
4,500.00
1,817.35
102.00
0.00
1,817.35
102.00
0.00
95.96
0.00
1,913.00
314.45
12.00
0.00
2,201.15
84.00
0.00
114.24
0.00
331.00
216.60
12.00
0.00
216.60
12.00
0.00
11.44
0.00
228.00
11.40
5.00
0.00
355,452.00
155,900.00
0.00
25,567.60
0.00
12.00
BOQ-HVAC-7H.xlsHVAC
Pages 337 of 10
Saudi Designers
DISCOUNTED OFFER
MATL
LABOR
SUBCON
MATL
LABOR
SUBCON
P/P COST
TOOLS
MATL
U/RATE
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
U/RATE
8.55
24.00
0.00
33,943.50
95,280.00
0.00
6,471.10
0.00
9.00
141.55
18.00
0.00
141.55
18.00
0.00
7.98
0.00
149.00
117.80
18.00
0.00
117.80
18.00
0.00
6.78
0.00
124.00
113.05
18.00
0.00
226.10
36.00
0.00
13.12
0.00
119.00
104.50
18.00
0.00
209.00
36.00
0.00
12.24
0.00
110.00
143.45
18.00
0.00
143.45
18.00
0.00
8.07
0.00
151.00
109.25
18.00
0.00
218.50
36.00
0.00
12.72
0.00
115.00
95.95
18.00
0.00
287.85
54.00
0.00
17.10
0.00
101.00
85.50
18.00
0.00
342.00
72.00
0.00
20.72
0.00
90.00
138.70
18.00
0.00
277.40
36.00
0.00
15.68
0.00
146.00
104.50
18.00
0.00
209.00
36.00
0.00
12.24
0.00
110.00
95.95
18.00
0.00
95.95
18.00
0.00
5.70
0.00
101.00
90.25
18.00
0.00
1,444.00
288.00
0.00
86.56
0.00
95.00
109.25
18.00
0.00
109.25
18.00
0.00
6.36
0.00
115.00
104.50
18.00
0.00
1,985.50
342.00
0.00
116.28
0.00
110.00
87.40
18.00
0.00
2,534.60
522.00
0.00
152.83
0.00
92.00
81.70
18.00
0.00
163.40
36.00
0.00
9.98
0.00
86.00
104.50
18.00
0.00
209.00
36.00
0.00
12.24
0.00
110.00
99.75
18.00
0.00
2,593.50
468.00
0.00
153.14
0.00
105.00
95.95
18.00
0.00
191.90
36.00
0.00
11.40
0.00
101.00
90.25
18.00
0.00
1,263.50
252.00
0.00
75.74
0.00
95.00
81.70
18.00
0.00
490.20
108.00
0.00
29.94
0.00
86.00
77.90
18.00
0.00
2,804.40
648.00
0.00
172.44
0.00
82.00
90.25
18.00
0.00
361.00
72.00
0.00
21.64
0.00
95.00
81.70
18.00
0.00
490.20
108.00
0.00
29.94
0.00
86.00
BOQ-HVAC-7H.xlsHVAC
Pages 338 of 10
Saudi Designers
DISCOUNTED OFFER
MATL
LABOR
SUBCON
MATL
LABOR
SUBCON
P/P COST
TOOLS
MATL
U/RATE
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
U/RATE
137.75
18.00
0.00
1,102.00
144.00
0.00
62.24
0.00
145.00
117.80
18.00
0.00
9,895.20
1,512.00
0.00
569.52
0.00
124.00
98.80
18.00
0.00
1,679.60
306.00
0.00
99.45
0.00
104.00
80.75
18.00
0.00
161.50
36.00
0.00
9.88
0.00
85.00
64.60
18.00
0.00
1,550.40
432.00
0.00
98.88
0.00
68.00
51.30
18.00
0.00
615.60
216.00
0.00
41.52
0.00
54.00
60.80
6.00
0.00
17,753.60
1,752.00
0.00
975.28
0.00
64.00
55.10
6.00
0.00
44,961.60
4,896.00
0.00
2,488.80
0.00
58.00
49.40
6.00
0.00
2,420.60
294.00
0.00
135.24
0.00
52.00
44.65
6.00
0.00
2,143.20
288.00
0.00
121.92
0.00
47.00
38.00
6.00
0.00
1,368.00
216.00
0.00
79.56
0.00
40.00
36.10
6.00
0.00
866.40
144.00
0.00
50.40
0.00
38.00
332.50
50.00
0.00
34,247.50
5,150.00
0.00
1,970.39
0.00
350.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
BOQ-HVAC-7H.xlsHVAC
Pages 339 of 10
Saudi Designers
DISCOUNTED OFFER
MATL
LABOR
SUBCON
MATL
LABOR
SUBCON
P/P COST
TOOLS
MATL
U/RATE
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
U/RATE
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
71,000.00
0.00
0.00
71,000.00
0.00
3,550.00
0.00
0.00
25,000.00
0.00
0.00
25,000.00
0.00
1,249.99
0.00
2,503,461.85
518,075.00
0.00
151,081.70
0.00
BOQ-HVAC-7H.xlsHVAC
Pages 340 of 10
Saudi Designers
DISCOUNTED OFFER
MATL
LABOR
SUBCON
MATL
LABOR
SUBCON
P/P COST
TOOLS
MATL
U/RATE
U/RATE
U/RATE
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
T/AMOUNT
U/RATE
BOQ-HVAC-7H.xlsHVAC
Pages 341 of 10
Saudi Designers

LABOR
SUBCON
U/RATE
U/RATE
1,200.00
1,200.00
1,200.00
1,200.00
1,200.00
BOQ-HVAC-7H.xlsHVAC
Pages 342 of 10
Saudi Designers

LABOR
SUBCON
U/RATE
U/RATE
1,200.00
1,200.00
1,200.00
1,200.00
BOQ-HVAC-7H.xlsHVAC
Pages 343 of 10
Saudi Designers

LABOR
SUBCON
U/RATE
U/RATE
1,200.00
1,200.00
60.00
1,200.00
120.00
120.00
BOQ-HVAC-7H.xlsHVAC
Pages 344 of 10
Saudi Designers

LABOR
SUBCON
U/RATE
U/RATE
120.00
120.00
120.00
120.00
120.00
48.00
24.00
192.00
144.00
120.00
96.00
48.00
BOQ-HVAC-7H.xlsHVAC
Pages 345 of 10
Saudi Designers

LABOR
SUBCON
U/RATE
U/RATE
12.00
72.00
48.00
24.00
12.00
120.00
72.00
48.00
24.00
48.00
72.00
60.00
48.00
36.00
24.00
12.00
120.00
48.00
12.00
BOQ-HVAC-7H.xlsHVAC
Pages 346 of 10
Saudi Designers

LABOR
SUBCON
U/RATE
U/RATE
24.00
24.00
24.00
24.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
12.00
BOQ-HVAC-7H.xlsHVAC
Pages 347 of 10
Saudi Designers

LABOR
SUBCON
U/RATE
U/RATE
12.00
24.00
235.00
102.00
12.00
12.00
5.00
BOQ-HVAC-7H.xlsHVAC
Pages 348 of 10
Saudi Designers

LABOR
SUBCON
U/RATE
U/RATE
24.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
18.00
BOQ-HVAC-7H.xlsHVAC
Pages 349 of 10
Saudi Designers

LABOR
SUBCON
U/RATE
U/RATE
18.00
18.00
18.00
18.00
18.00
18.00
6.00
6.00
6.00
6.00
6.00
6.00
50.00
BOQ-HVAC-7H.xlsHVAC
Pages 350 of 10
Saudi Designers

LABOR
SUBCON
U/RATE
U/RATE
71,000.00
25,000.00
BOQ-HVAC-7H.xlsHVAC
Pages 351 of 10
Saudi Designers

LABOR
SUBCON
U/RATE
U/RATE
BOQ-HVAC-7H.xlsHVAC
Pages 352 of 10
Saudi Designers
Project
Location
Owner
Subject
Document N0.
ITEM
No.
DESCRIPTION OF WORK
UNIT
QTY.
UNIT RATE
TOTAL

Cost Analysis

Enviado por

Dados do documento

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Cost Analysis

Enviado por

Direitos autorais:

Formatos disponíveis

Cost Analysis Breakdown

(RUHMANIA CENTER BLDG - AL KHOBAR)

CONSTRUCTION FACILITIES AND

Barriers & Enclosures

Safety and Security

Security Guard (24 hrs on duty)

Cannon Camera set

Protections of Services and Cables

AMOUNT S.R. AMOUNT S.R.

Workshop & As-Built Drawings

Water and Electricity

Telephone and Consumables

Project Sign Boards, size: 3.00 x 3.00m

Related Civil Works

Samples and Testing

Sample Room, size 4.00 x 5.00m

Laboratory Room, size: 4 x 4m

Water Consumables & miscellaneous

Field offices & sheds

Clients / Engineers temporary Offices

Setting up the Site

Site Surveying & Building Layout

Water Consumables (50m3=I truck load)

Assumed to be minor job.

Consumable Pictures & Paper Report

Temporary Gates & entrances

Protection of Existing Adjoining Structures

Cost Analysis Breakdown

SUBSURFACE INVESTIGATION AND

Std. Penetration Test

Demolition of Existing Sidewalk

AMOUNT S.R. AMOUNT S.R.

Demolition of Existing Sidewalk and

Disposal of rubbish materials

Relocation of existing trees/plants

Cutting & Disposal of existing Asphalt

Disposal of rubbish materials

Excavation to reduce Level

Assuming to be natural soil, loosed soil /

Site Excavation to reduce Level

Assuming to be natural soil. Applicable to

Disposal of Excavated Materials

Assuming to be natural soil, loosed soil /

Disposal of Excavated Materials

Excavation to Foundations & G. Beams

Assuming tobe narural soil or lossed sandy

Excavation to Foundations & G. Beams.

Disposal of Excavated Materials

150mm depth average cut from existing

SITE PREPARATION AND EXCAVATION

Cutting & Disposal of existing Asphalt

Excavation work; Assuming tobe natural

Backfilling work; Using excavated soil

Disposal of the excess excavated materials

Excavation to Pipes Trenches. Including

Cost Analysis Breakdown

Disposal of the excess excavated materials

AMOUNT S.R. AMOUNT S.R.

Backfilling work; Using excavated soil

Disposal of the excess excavated materials

Excavation to Electrical Cable

Bedding; Using sandy soil materials

Concrete Flags; size 40 x 40 x 4cm

Electrical Warning Tapes