Item Description Qty Unit Rate Amount

BILL NO. 03

ELEMENT NO. 01 DEMOLITION & ALTERATIONS

Note: The Contractor is specifically requested to visit the site and ascertain
for himself the items of Demolition described hereunder before pricing this
section. DEMOLITION of the Standard Method of Measurement and
should note in particular that his rates should include for all shoring and
scaffolding incidental to Demolition and for making good all other works so
disturbed.

FLOOR

Cut floor tiles 150mm thick to receive blockwork walls (Approximately

A 13Lm) 1 Item 120,000.00 120,000.00

Raise floor 100mm thick x 100mm wide in cement and sand (1:3) bedding
B to receive Aluminium Glazed partition (Approximately 1.1Lm) 1 Item 60,000.00 60,000.00

FINISHES

Tile, Slab or Block Finishings

Approved ceramic tiles to B.S. 1281; local; coloured

glazed floor tiles to match existing pattern; bedding
and jointing in cement sand (1:4) mortar, grouting with
white cement

8mm thick; butt joints both ways; to cement sand base (m/s); to floor level;
C 1100mm long x 100mm wide 1 Item 15,000.00 15,000.00

BLOCKWORK

Raise one course blockwork wall 230mm thick to receive Glazed

aluminium wall and grills including plastering and painting to all exposed
D surfaces (Approximately 3.8Lm) 1 Item 50,000.00 50,000.00

BLOCKING WINDOW OPENING

Block the window view in 12mm thick MDF board including properly
filling in with POP paste and painting as required by the bank
E (Approximately 1Sqm) 1 Item 150,000.00 150,000.00

AC RELOCATION

Relocate AC outdoor unit including electrical cables, liquid pipe, gas pipe
F and drainage pipe 1 Item 350,000.00 350,000.00
Total Carried to Summary 745,000.00
Item Description Qty Unit Rate Amount

BILL NR. 03
ELEMENT NR. 2 STEPS CONSTRUCTION (PROVISIONAL)

Walling

Solid concrete block walling of minimum crushing strength of 7Mpa bedded and
jointed in cement and sand mortar (1:4) mortar

A 150mm high step 1.20 Lm 10,350.00 12,420.00

Tiles

Heavyduty porcelain tiles size 300 x 300mm x 8mm thick; fixed to bedding with
adhesive and grouting joints with matching cement paste

B Treads; 230mm wide 1.20 Lm 19,500.00 23,400.00

C Riser; 150mm high 1.20 Lm 9,750.00 11,700.00

D Sides; 150mm high 0.46 Lm 9,750.00 4,485.00

Bedding and Backing

Screed; cement and sand (1:3)

15mm thick one coat backings; wood floated to
receive ceramic tiles (m/s) to concrete or blockwork
base; to floors level; internal

E Treads; 230mm wide 1.20 Lm 5,060.00 6,072.00

F Riser; 150mm high 1.20 Lm 40,000.00 48,000.00

G Sides; 150mm high 0.46 Lm 40,000.00 18,400.00

TOTAL CARRIED TO SUMMARY 124,477.00
Item Description Qty Unit Qty Done Rate Amount

BILL NO. 03

ELEMENT NO. 03 WALLING, PARTITIONS AND SCREEN

BLOCKWORK

Solid conrete block walling to of minimum crushing strength

of 7Mpa bedded and jointed in cement and sand (1:4)
mortar

External Walling

A 150mm Thick wall 20.9 Sm 20.9 37,000.00 771,787.44

Frameless Glass Partition (HT=2630mm)

Providing and fixing full height partitions fully glazed. The partitions
will have glass full height from floor finished level up to ceiling
level.

B 12mm thick tempered glass 10.0 Sm 11.4007 250,000.00 2,850,175.00

METAL WORKS

Metal grill comprising of 4x35mm horizontal flat bars at 100mm

centers; 12mm diameter vertical round bars at 100mm center; all
welded to 35x35mm square hollow section frame; including three
C coats oil painting and fixing to concrete or blockwork 10.0 Sm 10 90,000.00 900,000.00
TOTAL CARRIED TO SUMMARY 4,521,962.44
Item Description Qty Unit Rate Amount

BILL NR. 03

ELEMENT NR. 04 DOOR

FRAMELESS DOORS

Supply and fix 1500 x 2100 mm high frameless, double

swing double door made of 10 mm thick tempered glass,
60 minutes fire rated, including floor spring, hinges handles
and all necessary iron mongery as supplied by HAFELE (All
A as per architect's approval) (D3) 1 No 1,800,000.00 1,800,000.00
TOTAL CARRIED TO SUMMARY 1,800,000.00
Item Description Qty Unit Rate Amount

BILL NR. 03

ELEMENT NR. 05 FITTINGS & FIXTURES

KITCHEN CABINETS

Overhead Cabinet

Wall mounted overhead cupboard overall size 600mm long x 620mm high x
350mm deep in 1nr horizontal and 2nr vertical compartments fixed to walls with
A hardwood bearers 1 No 1,200,000.00 1,200,000.00

(END OF KITCHEN CABINET)

Cashier Drawers

Mobile Cash Drawers

Cash drawers overall size 469 x 435 in MDF boards; comprising 3 No.
compartments size 230 x 230 and 2 No. compartments size 230 x 120 mm;
B complete with all necessary ironmongery and runners. 3 No 450,000.00 1,350,000.00

(END OF CASH DRAWERS)

 TOTAL CARRIED TO COLLECTION 2,550,000.00

WRITING DESK

Writing desk; overall size 1500mm long x 450mm wide x 1100mm high; 20mm
MDF board fixed with screws to 25 x 25 x 3mm thick RHS; finished with 6mm
A thick melamine on both sides; including 25mm thick marble top 1 No 1,500,000.00 1,500,000.00

(END OF WRITING DESK)

TOTAL CACRRIED TO COLLECTION 1,500,000.00

COLLECTION

KITCHEN CABINETS 2,550,000.00

WRITING DESK 1,500,000.00

TOTAL CARRIED TO SUMMARY 4,050,000.00
Item Description Qty Unit Rate Amount

BILL NO. 03

ELEMENT NO. 06 FINISHES

Wall finishes

cement sand (1:6); 3mm second coat of cement and

lime putty (1:10); steel trowelled to concrete or
blockwork base generally to: -

A Walls, beams and columns; internal 30.1 Sm 7,000.00 210,749.84

B Ditto; externally 20.9 Sm 7,000.00 146,013.84

Painting and decorations

Prepare and apply one undercoat and three coats of

first quality plastic emulsion paint to: -

C Plastered surfaces; internal 30.1 Sm 7,200.00 216,771.26

D Ditto; externally 22.2 Sm 7,200.00 159,867.79

E Isolated Columns 10.6 Sm 7,200.00 76,564.80

Floor finishes

The contractor shall supply samples of all finishes for

approval by the client before application

F 100 mm thick skirting; straight junction with wall and floor finish 18.9 Lm 9,500.00 179,464.50

BEDDING & BACKING

14mm thick one coat backings; wood floated to receive ceramic tiles (m/s) to
G concrete or blockwork 1.9 Sm 7,000.00 13,223.70

Ceiling finishes

Prepare and repaint one coat of silk vinyl paint to the

following surfaces

H Gypsum board ceiling 24.3 Sm 18,000.00 437,040.00

J Ditto; Waiting area outside banking hall 36.1 Sm 18,000.00 649,206.00

TOTAL CARRIED TO SUMMARY 2,088,901.74
ITEM DESCRIPTION QTY UNIT Actual QTY RATE AMOUNT

BILL NO. 03

ELEMENT NO. 07 ELECTRICAL INSTALLATION WORKS

Supply, install , test and commisioning the following in conformity

with the specifications and the drawings.

Distribution Board (Provisional)

4 Ways SPN distribution board with 63A/300mA RCD Incomer and

outgoing MCBs, for Raw power TYPE ABB/HAGER OR
A EQUIVALENT 1 No 1 392,000.00 392,000.00

Armoured Cables (Provisional)

B 16Sqmm; 4Core PVC/SWA/PVC/Cu cable to indoor DB 15 Lm 30 27,000.00 810,000.00

Trunking and Fittings; fixing screws as of Tronic or equivalent

approved

100 x 50mm two compartment trunking complete with all necessary

C fittings 11 Lm 11 35,000.00 385,000.00

D Ditto; overfloor trunking as before described 2 Lm 0 35,000.00 -

FINAL SUB-CIRCUITS AND AUXILLIARY INSTALLATIONS

Supply to accessories and equipment;

3 x 1-core x 1.5sq.mm copper cable, boxes and upvc conduit; bends etc.

E Lighting circuits; lighting points; in 14No. 14 No 14 35,000.00 490,000.00

F Lighting switch circuits; one gang one way point in 2No. 2 No 2 35,000.00 70,000.00

3 x 1-core x 2.5sq.mm cable, boxes and upvc conduit; bends etc.

G Raw power circuits; Twin socket outlet points in 5No. 5 No 1 35,000.00 35,000.00

H circuits to DP switch points; Fire control panel; in 1No 1 No 1 45,000.00 45,000.00

J circuits to DP switch points; air conditioning; in 1No. 1 No 1 35,000.00 35,000.00

K circuits to DP switch points; security control panel; in 1No. 1 No 1 45,000.00 45,000.00

L circuits to data cabinet; in 1No. 1 No 1 45,000.00 45,000.00

 Total Carried Forward 2,352,000.00

Total Brought Down 2,352,000.00

Supply to fire detection accessories and equipment;

conduits for 3 x 2.5sq.mm "Firetuf" cable or similar approved cable

heavy duty upvc conduit; bends and draw wire etc.

A circuits to fire alarm smoke detectors; in 2No. 2 No 2 35,000.00 70,000.00

B circuits to Call point; in 1No. Points 1 No 1 35,000.00 35,000.00

C circuit to sounder alarm; in 1No. Points 1 No 1 35,000.00 35,000.00

D circuits to fire alarm panel; in 1No. Points 1 No 1 35,000.00 35,000.00

Supply and install for Data, TV and Security surveillance accessories

and equipment

Upvc conduit, boxes and draw wire for specialists; bends etc.

E circuit for motion sensor by other; in 2No. Points 2 No 2 22,000.00 44,000.00

F circuit for panic button by other; in 4No 4 No 4 22,000.00 88,000.00

G circuit for security panel by others; 1No. Points 1 No 1 22,000.00 22,000.00

H circuit for seismic detectors by others; in 1No. Points 1 No 1 22,000.00 22,000.00

J circuit for CCTV Camera by other; in 4No. points 4 No 4 22,000.00 88,000.00

ACCESSORIES; Supply and Install

Switches; ABB make

K 10Amps: one gang; one way 2 No 2 15,000.00 30,000.00

Switch socket outlets and plugs; ABB make

L Twin 13A switch socket outlet with Neon indicator 5 No 5 25,000.00 125,000.00

Double pole switches; ABBmake

M 20A; marked security control panel 1 No 1 28,000.00 28,000.00

N 20A; WHI marked fire control panel 1 No 1 28,000.00 28,000.00

O 20A; WHI marked AC 1 No 1 28,000.00 28,000.00

Supply and Install the following Light fittings

Recessed compact fluorescent downlight with 220mm cut out and 12W
Q LED Ceiling lamp with silver body color 14 No 14 55,000.00 770,000.00

UPS

R APC Smart-UPS 750VA LCD 230V 4 No 0 2,152,800.00 -

Testing and Commissioning

 Allow for testing and commssioning the foregoing installation
inacordance with rules, regulations and requirements described in the
S spefication 1 Item 1 300,000.00 300,000.00

TOTAL CARRIED TO SUMMARY 4,100,000.00

Item Description Qty Unit Rate Amount

BILL NO. 03

ELEMENT NO. 08 PORTABLE FIRE PROTECTION EQUIPMENT

Supply delivery and installation of portable fire protection

equipment.

Carbon dioxide Gas Fire Extinguisher

5Kg carbon dioxide gas portable fire extinguisher
complete with pressure gauge, initial charge and
A mounting brackets. 1 No 480,000.00 480,000.00

Dry Chemical Powder

6Kg dry chemical powder portable extinguisher
B complete with initial charge and mounting brackets 1 No 480,000.00 480,000.00
TOTAL CARRIED TO SUMMARY 960,000.00
Item Description Qty Unit Actual Qty Rate Amount

BILL NR. 03

ELEMENT NR. 13 AIR CONDITIONING INSTALLATIONS

Split Air Conditioner:

Supply, deliver, install, test and commisioning of a four

way cassete(single split) type ceiling mounted airconditioning
indoor unit with the following parameters:-
Measure of Energy 12,000BTU
Cooling capacity 4.5kw
Air Flow Rate 7.4m3/min
A wireless remote control
Operating on R410a refrigerant or any other non ozone
depleting refrigerant.
Thermostat to control room temperature
Electrostatic air filter
Ceiling mounting kit
Sound pressure level of 45db(A)
Fan speed control
The indoor unit tobe as LG or equal and approved model

Outdoor Unit
Wall mounted outdoor unit capable of supplying one
indoor unit at the same time as described in item 'A'
above. It shall be mounted on the external wall and be
provided with purpose made protective steel angle iron
frame complete with anti vibration mountings.The entire
system shall be able to start automatically after power
failure with a 3 minute delay.
A The complete unit to be as LG or equal and approved model 1 No 0 2,400,000.00 -

Refrigerant piping

Liquid line copper pipe

B Copper pipe, diameter 6.35mm 10 Lm 10 14,000.00 140,000.00

Gas line copper pipes

C Copper pipe, diameter 9.52mm 10 Lm 10 15,500.00 155,000.00

Piping Insulation; Armaflex insulation - 10mm thick

D 9.52mm diameter 10 Lm 10 3,000.00 30,000.00

E 6.35mm diameter 10 Lm 10 2,800.00 28,000.00

Drainage pipe

F 25mm dia. PVC condensate discharge pipe work. 15 Lm 15 2,500.00 37,500.00

G Power protection unit as Solatek or equal and approved. 1 No 1 180,000.00 180,000.00

Allow for sealing and making good of all openings and

H any other builders work associated with the installation. 1 Item 1 300,000.00 300,000.00
TOTAL CARRIED TO SUMMARY 870,500.00
Item Description Qty Unit Rate Amount

BILL NO. 03

WIZARA YA ARDHI SHOPS (3Nos)

ELEMENT NO. 01 DOORS

PRIME QUALITY HARDWOOD

A 45mm solid hardwood door size 790 x 2200mm high 3 No 550,000.00 1,650,000.00

Hardwood framed frames and framings

B 45 x 145mm Frame with one labour 16 Lm 35,000.00 567,000.00

C 20 x 75mm Architrave with one labour 16 Lm 35,000.00 567,000.00

Ironmongery

Supply and fix the following 'HAFELE' ironmongery or other equal and approved to
hard wood with matching screws

D 100mm Heavy duty brass butt hinges 4.5 Prs 25,000.00 112,500.00

E Three lever mortice locks 3 No 195,000.00 585,000.00

F Automatic door closer 3 No 180,000.00 540,000.00

G 38mm diameter floor mounted rubber door stop 3 No 22,000.00 66,000.00

Painting and Decoration

Prepare and apply one coat aluminium primer

before fixing: to backing of wood

H Surfaces over 100mm but not exceeding 200mm girth 16 Lm 3,000.00 48,600.00

Prepare, knot , prime and apply three coats 2 PAC

polyurethane varnish to :-

J General timber surfaces 2 Sm 15,000.00 27,439.80

 TOTAL CARRIED TO COLLECTION 4,163,539.80

ELEMENT NO. 02 FITTING AND FIXTURES

Mobile Cash Drawers

Cash drawers overall size 469 x 435 in MDF boards; comprising 3 No. compartments
size 230 x 230 and 2 No. compartments size 230 x 120 mm; complete with all
A necessary ironmongery and runners. 3 No 450,000.00 1,350,000.00

Glazing
Laminated glass glazing fixed to and including 20 x 15 mm thick aluminium
beadings; complete with all fixing accessories.

8mm thick laminated clear galss glazing fixed to and including aluminium framing
and beading with an access hole and 20mm diameter holes for sound audibility
B complete with all fixing accessories 5 Sm 180,000.00 863,460.00
 TOTAL CARRIED TO COLLECTION 2,213,460.00

ELEMENT NO. 03 PAINTING & DECORATION

Painting and decorations (Provisional)

Prepare and apply one undercoat and three coats of

first quality plastic emulsion paint to: -

A Plastered surfaces; internal 62.9 Sm 7,200.00 452,822.40

B Ditto; externally 27.5 Sm 7,200.00 197,687.52

Ceiling finishes

Prepare and repaint one coat of silk vinyl paint to the

following surfaces

C Gypsum board ceiling 58.8 Sm 18,000.00 1,057,940.28

TOTAL CARRIED TO COLLECTION 1,708,450.20

COLLECTION

DOORS 4,163,539.80

FITTINGS AND FIXTURES 2,213,460.00

RE-PAINTING AND DECORATIONS 1,708,450.20

TOTAL CARRIED TO GENERAL SUMMARY 8,085,450.00
 ADDITIONAL WORKS AT WIZARA YA ARDHI COLLECTION CENTRE
ITEM DESCRIPTION QTY UNIT RATE AMOUNT

Demolition and alterations

A Demolish existing floor tiles to prepare surface for floor

box fixing and connections take away debris from tiles
and make good with tiles(m/s) Item 100,000

Electrical
B 5kVA APC smart UPS Single Phase 0 pc 14,300,000 -

C Floor box for power points and access points

1 nr 273,000 273,000

D 63A Two ploe single phase ABB Circuit breaker 1 nr 322,140 322,140

E Allow for termination of UPS Item 50,000

F Supply and installation of ceilling fans as manufactured

by PANASONIC or any other approved inluding wiring
of 3x1.5mm single core cables including all necessary 3 nr 199,000 597,000
accessories

AC
G Supply, deliver, install, test and commisioning of a four
way cassete(single split) type ceiling mounted 18000
LG airconditioning 1 nr 3,920,000 3,920,000

Finishing

H Allow cost for cleaning and grouting existing tiles

Item 150,000

J Supply and fix 400x400mm to recify demaged part after

floor box fixing 2 Sm 55,000 110,000

TOTAL 5,522,140.00
Item Description Amount

REMEASUREMENT SUMMARY

1 DEMOLITION AND ALTERATION 745,000.00

2 STEP CONSTRUCTION 124,477.00

3 WALLING, PARTITION AND SCREEN 4,521,962.44

4 DOORS 1,800,000.00

5 FITTINGS AND FIXTURES 4,050,000.00

6 FINISHINGS 2,088,901.74

7 ELECTRICAL WORKS 4,100,000.00

8 PORTABLE FIRE EXITINGUISHER 960,000.00

9 AC INSTALLATIONS 870,500.00

10 WIZARA YA ARDHI SHOPS 8,085,450.00

11 ADDITIONAL WORKS 5,522,140.00

SUB TOTAL 1 32,868,431.18

DISCOUNT 6,617,233.21

SUB TOTAL 2 26,251,197.97

Add VAT @ 18% 4,725,215.63

GRAND TOTAL 30,976,413.60