Demolition

Unit Qty Rate Total

1.       Removal of existing doors 2 2000 4,000.00
2.       Installation of door frame 10 2500 25,000.00
3.       Removal of existing windows 15 1500 22,500.00
4.       New block work 10 4000 40,000.00
5.       Removal of existing POP ceiling m2 150 300 45,000.00
6.       Re-plastering of widow area (dressing) 25.35 1500 38,025.00
7.       Plastering of new block work m2 20 1800 36,000.00
8.       Installation of security doors no 2 5000 10,000.00
Sub-total 220,525.00

Tiling Work (Supply and Fix)

9.       Floor screeding (total area) m2 150 1050 157,500.00
10.   Sitting floor tiling m2 48.9 10900 533,010.00
11.   Terrace floor tiling m2 4.84 10900 52,756.00
12.   Master bedroom floor tiling m2 31 10900 337,900.00
13.   Bedroom 1 floor tiling m2 26 10900 283,400.00
14.   Bedroom 2 floor tiling m2 22 10900 239,800.00
15.   Terrain floor tiling m2 2.98 10900 32,482.00
Sub-total 1,636,848.00
Wall Tiling (Supply and fix)
16.   Master bathroom m2 26 6900 179,400.00
17.   Bedroom 1 bathroom m2 25 6900 172,500.00
18.   Bedroom 2 bathroom m2 22 6900 151,800.00
19.   Kitchen m2 45.1 6900 311,190.00
20.   Visitor’s toilet m2 14 6900 96,600.00
Sub-total 911,490.00
Floor Tiling
21.   Kitchen m2 17.3 8900 153,970.00
22.   Master bathroom m2 5.4 8900 48,060.00
23.   Bedroom 1 bathroom m2 3.6 8900 32,040.00
24.   Bedroom 2 bathroom m2 3.6 8900 32,040.00
25.   Visitor’s toilet m2 3.5 8900 31,150.00
Sub-total 297,260.00
Roof Tank Slab
m2 83200
m2 19620
m2 21600
124420
3,190,543.00
rate Choke thp CALIBRATESlope(choke) Slope(THP) Intercept(choke)
1000 20 6500 2166.667 1.2380952381 -1 928.5714285714
4500 60 3000 6500

25 Chart Title
5000 500
f(x) = - x + 7500
4500 450

4000 400

3500 350
4.1 3000 300
1.8
2500 250
4.1
10 2000 200

1500 150

1000 100
1000 1500 2000 2500 3000 3500 4000 4500 5000
 MER
Intercept(THP))
7500 2936.17

art Title
5000
- x + 7500
4500

4000

3500

3000

2500

2000

1500

1000
3000 3500 4000 4500 5000
rate Choke thp Calib_choke thp*rate rate2 thp2 choke*ratechoke2
1000 20 6500 2600 6500000 1000000 42250000 2600000 6760000
2000 30 3800 3900 7600000 4000000 14440000 7800000 15210000
3000 50 3000 6500 9000000 9000000 9000000 19500000 42250000
6000 100 13300 13000 23100000 14000000 65690000 29900000 64220000 0

7000

6000 f(x)
f(x) == 1.95x + 433.3333333333
- 1.75x + 7933.3333333333

5000

4000

4.1 3000
1.8
4.1 2000
10
1000

0
500 1000 1500 2000 2500 3000
 MER
Slope(choke) Slope(THP) Intercept(choke) Intercept(THP)) MER
1.95 -1.75 433.3333333333 7933.3333333333 2027.027

7000

33.3333333333
7933.3333333333 6000

5000

4000

3000

2000

1000

0
2000 2500 3000 3500