Vous êtes sur la page 1sur 6

DESCRIPTION

ITEM

QTY UNIT

DOMINO'S PIZZA
RATE
AMOUNT

QTY

UNIT

COLDSTONE
RATE

DIFFERENCE
OMMISION
ADDITION

AMOUNT

Vibrated reinforced in-situ concrete mix C25


20mm aggregate minimum cement content
290kg/m3 as before described;
A

Lintel

m3

27,000.00

81,000.00

m3

27,000.00

81,000.00

0.00

0.00

Sawn formwork to:


B

Sides and soffit of Ring lintel

35

m2

1,400.00

49,000.00

35

m2

1,400.00

49,000.00

0.00

0.00

High yield bar reinforcement to BS 4461 as


before described
10 - 12mm diameter bar in lintel

0.5

ton

250,000.00

125,000.00

0.5

ton

250,000.00

125,000.00

0.00

0.00

150mm thick wall

30

m2

3,200.00

96,000.00

21

3,200.00

67,200.00

0.00

0.00

230mm thick wall

178

m2

3,400.00

605,200.00

108

3,400.00

367,200.00

0.00

0.00

Allow for remodelling of the staircase and


generally make good and ready to receive floor
tiles

Brick / Block walling

G
H
J

Sliding window size 600 x 600mm high


Glazed walling size 4500 x 2000mm high at the
frontage
Supply and installation of mosquito nets

K
L
M

N
P
Q

Sum

m2

125,000.00

no.

25,000.00

50,000.00

no.

25,000.00

6.3

m2

48,000.00

302,400.00

6.3

m2

48,000.00

m2

302,400.00

Nr

9,000.00

Sneeze glass covering to the stone cabinet

m2

42,000.00

252,000.00

m2

42,000.00

168,000.00

Single leaf single swing door size 900 x


2100mm high
Ditto size 750 x 2100mm high

4
2

nr
nr

60,000.00
60,000.00

240,000.00
120,000.00

6
3

nr
nr

60,000.00
60,000.00

360,000.00 180,000.00 -

Actual quatities
Single leaf single swing door size 900 x
2100mm high
Ditto size 750 x 2100mm high

2
2

nr
nr

60,000.00
60,000.00

5
2

nr
nr

60,000.00
60,000.00

nr

155,000.00

nr

155,000.00

nr

155,000.00

nr

155,000.00

Staff doors
Single leaf single swing chineese door size 900
x 2100mm high

nr

45,000.00

nr

45,000.00

Existing security door refurbishment

nr

15,000.00

nr

45,000.00

Supply and install high quality steel security


door
Actual quatities
Supply and install high quality steel security
door

0.00

0.00

310,000.00

0.00

125,000.00

0.00

0.00

0.00

0.00

0.00

0.00
0.00

600,000.00
300,000.00

36,000.00
0.00

0.00
0.00

420,000.00
240,000.00

310,000.00 -

620,000.00

0.00

465,000.00

.
0.00

0.00

225,000.00

0.00

15,000.00

To collection
ITEM

DESCRIPTION

Corian finish eating ledge made of mild Steel


angle iron with 19mm Marine plywood in front
of Dough counter wall section to reaceive
sneeze glass finished in front of the makeline

Front Counters
Allow a provisional sum for the fabrication of
the front counters to architects specification

Vibrated reinforced in-situ concrete works in


counter

QTY UNIT

m2

2,355,600.00
DOMINO'S PIZZA
RATE
AMOUNT

15,000.00

Sum

Sum

105,000.00

2,009,800.00
QTY

UNIT

COLDSTONE
RATE

m2

15,000.00

600,000.00

Sum

201,000.00

1 Sum

AMOUNT

(1,645,000.00)
1,401,000.00
DIFFERENCE
OMMISION
ADDITION

0.00 -

105,000.00

450,000.00 -

1,050,000.00

250,000.00

451,000.00

Furniture works
Fabricate and install manager's table top made
of 19mm ply and finished with 5mm laminated
MDF

Sum

75,000.00

Sum

75,000.00

0.00

0.00

Fabricate and install overhead storage cabinet


over manager's table

Sum

75,000.00

Sum

75,000.00

0.00

0.00

Fabricate and install overhead menu


boardnmade of 50 x 50mm square pipes
properly welded together with fillet welding
anchored to existing slab and cladded with
19mm ply sanded and spray painted with
primer and three coats of approved paint

m2

25,000.00

150,000.00

m2

25,000.00

0.00

Handrail

m2

25,000.00

225,000.00

m2

25,000.00

0.00 -

225,000.00

248

m2

1,200.00

297,600.00

165

m2

1,200.00

198,000.00 -

495,600.00

101

m2

1,200.00

82

m2

1,200.00

1,200.00

118,800.00

1,200.00

18,000.00

85

1,200.00

102,000.00

300 x 600 x 10mm thick quality fully vitrified


tiles (PC = #4,000.00) laid with cement slurry
or adhesives to approved pattern on screeded
bed (measured separately)

248

m2

5,500.00

1,364,000.00

Tilling of the remodelled staicase

18

m2

5,500.00

99,000.00

J
K
L
M

Cement and sand (1:3)


40mm thick work to floors; one coat; screeded
level and to falls only not exceeding 15 degrees
from horizontal to receive unglazed vitrified
floor tiles
Remeasured quantities
Actual
Reception
Customer toilets
Entrance porch

99
15

m
m

0.00
219,600.00

Stone/Concrete/Quarry/Ceramic
tiling/Mosaic
N

165

m2

5,500.00

907,500.00 -

2,271,500.00

0.00

m2

5,500.00

0.00 -

99,000.00

0.00

To collection
DESCRIPTION

ITEM

QTY UNIT

2,990,600.00
DOMINO'S PIZZA
RATE
AMOUNT

1,705,500.00
QTY

UNIT

COLDSTONE
RATE

m2

15,000.00

5,500.00

AMOUNT

(4,246,100.00)
909,400.00
DIFFERENCE
OMMISION
ADDITION

Granite slab/stone
A
B

20mm thick polished granite slabs


Actual quantities

3
101

m2

25,000.00

5,500.00

75,000.00

82

0.00 -

75,000.00

0.00
1,006,500.00

Reception

99

5,500.00

Customer toilets

15

m2

5,500.00

82,500.00

Entrance porch
Ditto skirting; 100mm high
Install genesis bullnose anti-slip protective on
all risers

75
18

m2
m

5,500.00
1,950.00

35,100.00

0.00

412,500.00
0.00

12

Lght

9,500.00

114,000.00

0.00

0.00

12mm work on walls


Reveal; not exceeding 200mm wide
12mm work on walls to receive ceramic wall
tiles
Reveal; not exceeding 200mm wide
Reveal; not exceeding 200mm wide
Remeasured quantities

107
38

m2

1,100.00
165.00

117,700.00
6,270.00

75
21

m2

0.00
0.00

0.00
0.00

385
45
35

m2

423,500.00
7,425.00
5,775.00

219
10

m2

m
m

1,100.00
165.00
165.00

664,400.00
0.00
0.00

0.00
0.00
0.00

Actual

175

m2

1,200.00

500 x 250x 6mm thick quality ceramic wall tiles


(PC = #2,500.00)
385

m2

4,500.00

1,732,500.00

Reveal; not exceeding 200mm wide

45

675.00

30,375.00

0.00

0.00

10

1,000.00

10,000.00

0.00

0.00

175

m2

4,500.00

F
G

544,500.00

10

1,950.00

19,500.00

Mortar; cement and sand (1:4) trowelled


smooth
H
J
K
L
M
N

1,100.00
165.00

82,500.00
3,465.00

1,100.00
165.00

240,900.00 1,650.00

297

m2

1,200.00

245

m2

4,500.00

566,400.00

Stone/Concrete/Quarry/Ceramic
tiling/Mosaic
P

1,102,500.00 -

2,835,000.00

0.00

Skirting
R

10mm thick unglazed vitrified tile skirting laid


on screeded backing (measured separately)
Remeasured quantities

Actual

297

m2

4,500.00

2,124,000.00

Mortar; cement and sand (1:4) trowelled


smooth
T

12mm work on walls

95

m2

1,100.00

104,500.00

65

m2

1,100.00

71,500.00

0.00

0.00

Reveal; not exceeding 200mm wide

28

165.00

4,620.00

165.00

1,320.00

0.00

0.00

To collection
DESCRIPTION

ITEM

2,666,765.00
QTY UNIT

DOMINO'S PIZZA
RATE
AMOUNT

1,523,335.00
QTY

UNIT

COLDSTONE
RATE

145

m2

3,500.00

82

m2

1,200.00

AMOUNT

(3,574,400.00)
4,736,400.00
DIFFERENCE
OMMISION
ADDITION

Ceiling and suspended ceiling system


A

600 x 600mm approved suspended ceiling


complete with concealed metal hangers fixed to
mild steel angle
203

m2

3,500.00

101

m2

1,200.00
1,200.00

710,500.00

507,500.00 -

1,218,000.00

0.00

Remeasured quantities
B

Actual

Customer toilets

15

m2

Red focal bulk head ceiling over the counter


made of 12mm thick gypsum board fixed to
galvernised steel support complete with POP
skimming to smooth to receive approved red
Dulux paint.

25

m2

6,000.00

150,000.00

12

m2

6,000.00

72,000.00 -

222,000.00

0.00

Ditto 12mm thick gypsum board ceiling with


P.O.P screed in customer sitting complete with
POP skimming to smooth to receive approved
white emulsion Dulux paint.

20

m2

6,000.00

120,000.00

20

m2

6,000.00

120,000.00 -

240,000.00

0.00

Reception

99

m2

6,000.00

594,000.00

12

9,600.00

115,200.00

Rendered wall
Reveal; not exceeding 200mm wide

45
0

m2

33,750.00
0.00

75
25

Gneral surfaces of gypsum board ceiling

m
m2

750.00
112.50
750.00

0.00

32

m
m2

197

m2

1,200.00

162

m2

1,200.00

144

m2

1,200.00

m2

1,200.00

172,800.00

1,200.00

m2

1,200.00

793,200.00

1,500.00

m2

1,200.00

216,000.00

1,200.00

75,000.00

m2

1,200.00

0.00

F
G

Entrance porch

219,600.00
0.00

18,000.00

Mist coat, two full coats of high quality 'Dulux'


emulsion paint on:
H
J
K

m2

750.00
112.50

56,250.00 2,812.50

750.00

24,000.00

90,000.00
0.00

0.00
0.00

0.00

0.00

External Work
Mist coat, two full coats of high quality 'Dulux'
textured paint on:
L

Rendered wall

236,400.00

194,400.00 -

430,800.00

0.00

Remeasured quantities
M

Rendered internal wall

Rendered external wall

661

m2

POP skimming

144

m2

Q
R

Installation of aluco bond


Demolition and repair of existing staircase to be
covered with corrugated steel works to receive
in-situ concrete

Sum

15,000.00

520,000.00

To collection
DESCRIPTION

ITEM

A
B
C
D
E
F

G
H
J
K
L

1,250,650.00
QTY UNIT

DOMINO'S PIZZA
RATE
AMOUNT

976,962.50
QTY

UNIT

2
1
1
2
2
2

Nr
Nr
Nr
Nr
Nr
Nr

48,000.00
38,000.00
75,000.00
35,000.00
6,000.00
5,000.00

Nr

5,000.00

no

Low level WC Suite


Wash Hand Basin
Wash Hand Basin-staff toilet
600 x 600mm Mirror
Soap Dish
Toilet Roll Holder
stainless sink unit, single bowl double
drain

3
1
1
2
3
3

Nr
Nr
Nr
Nr
Nr
Nr

48,000.00
75,000.00
38,000.00
6,000.00
5,000.00
5,000.00

Nr

35,000.00

50 litres Ariston make water heater


Installation/connection of kitchen
equipments(PLUMBING WORKS ONLY)
Mixer taps
Single taps
Conduit mixer tap

no

50,000.00

35,000.00
50,000.00

1
3
2
1

Sum
no
no
no

50,000.00
25,000.00
15,000.00
20,000.00

50,000.00
75,000.00
30,000.00
20,000.00

1
5
2
1

Sum
no
no
no

1
1

Sum
Sum

450,000.00

1
1

Sum
Sum

144,000.00
75,000.00
38,000.00
12,000.00
15,000.00
15,000.00

COLDSTONE
RATE

AMOUNT
96,000.00
38,000.00
75,000.00
70,000.00
12,000.00
10,000.00

(2,200,800.00)
2,723,800.00
DIFFERENCE
OMMISION
ADDITION
0.00
0.00
0.00
0.00
0.00
0.00

0.00
0.00
0.00
0.00
0.00
0.00

50,000.00

10,000.00 50,000.00

45,000.00
0.00

0.00
0.00

50,000.00
25,000.00
15,000.00
20,000.00

50,000.00
125,000.00 30,000.00
20,000.00

0.00
200,000.00
0.00
0.00

0.00
0.00
0.00
0.00

0.00

0.00
100,000.00

Pipeworks
M
N

Allow a provisional sum for plumbing


pipeworks to be expended as required
Ditto in first floor

350,000.00
-

Allow a provisional sum for the following


electrical installations; sum to be expended as
required
P
Q
R
S
T
U
V

Lighting fittings
Conduit pipeworks
Distribution Boards and gear switch
Earthing
Sockets and switches
Internal wiring

Air conditioning wiring to panel

I.T installations for data, voice and accessories

Sum
Sum
Sum
Sum
Sum
Sum
Sum
Sum

3,000,000.00

2,000,000.00

To collection

4,009,000.00

2,936,000.00

(245,000.00)

100,000.00

2,355,600.00

2,009,800.00

(1,645,000.00)

1,401,000.00

COLLECTION

Page no. 1

Page no. 2

2,990,600.00

1,705,500.00 -

4,246,100.00

909,400.00

Page no. 3

2,666,765.00

1,523,335.00 -

3,574,400.00

4,736,400.00

Page no. 4

1,250,650.00

976,962.50 -

2,200,800.00

2,723,800.00

Page no. 5

4,009,000.00

2,936,000.00 -

245,000.00

100,000.00

9,151,597.50 - 11,911,300.00

9,870,600.00

Summary

13,272,615.00