MUGPINL

BILL OF QUANTITIES FOR PROPOSED MULTIPURPOSE CONFRENCE HALL.

ITEM

DESCRIPTION
SUBSTRUCTURE (ALL PROVISIONAL) TOPSOIL Excavate oversite to remove vegetable top soil average 150mm thick and remove from site. EXCAVATION

QTY UNIT

RATE

AMOUNT

1250

100.00

125,000.00 154,000.00 72,800.00 60,000.00 145,250.00 74,100.00 57,600.00 415,150.00 -

B C

Excavate trenches for ground beam starting from reduced level and not exceeding 1.00m depth. Ditto column pit DISPOSAL Remove surplus excavated materials from site BACKFILLING

550 260

m3 m
3

280.00 280.00

240

m3

250.00

Backfill around foundations with selected excavated materials SURFACE TREATMENT

581

m3

250.00

Level and Compact bottom of excavated trench to EARTHWORK SUPPORT Earthwork support to both sides of excavated LATERITE FILLING Imported and approved laterite filling in making up levels under floors well compacted and consolidated( 300mm thick) HARDCORE FILLING 150mm thick bed of hardcore filling, deposited, spread, levelled and consilidated to receive CONCRETEWORK Plain in-situ concrete (1:10) in:-

741

m2

100.00

960

m2

60.00

437

m3

950.00

220 m2 1,000.00 220,000.00 861,000.00 2,184,900.00

50mm thick blinding Carried to Collection

820

m2

1,050.00 =N=

WIS-FAM ASS.

GS/1

MUGPINL

ITEM

DESCRIPTION
CONCRETEWORK Plain in-situ concrete (1:3:6-38mm aggregate) in:-

QTY UNIT

RATE

AMOUNT

A B

Foundation column bases Vibrated reinfoced in-situ concrete (1:2:4-19mm aggregate filled into formwork and well packed around reinforcement (both measured separately) Stater Columns 150mm thick floor slab Steps Reinforcement (All provisional) High tensile steel bar reinforcement to BS 1449 purchased in standard lengths; cut and bent on site including provision for tying wire, distance blocks and ordinary spacers

97 11

m3

23,500.00 23,500.00

2,279,500.00 258,500.00 -

C D E

14 147 3

m3 m3 m3

25,500.00 25,500.00 25,500.00

357,000.00 3,748,500.00 76,500.00 750,600.00 1,170,000.00

F G

10-20mm diameter in starter columns BRC mesh Formwork to:To the vertical sides of starter columns Edge of bed not exceeding 250mm wide Sides of column bases Risers of steps; 175mm high 225mm sandcrete hollow blockwall filled solid with weak concrete

2780 1950

Kg m
2

270.00 600.00

H J K L

88 302 8

900.00 300.00 900.00 220.00 2,950.00

m m m
2

79,200.00 90,600.00 7,200.00 1,534,000.00

520

m2

Carried to Collection COLLECTION PAGE NO. 1 PAGE NO. 2 SUBSTRUCTURE Carried to Summary 2,184,900.00 10,351,600.00 10,351,600.00

12,536,500.00

WIS-FAM ASS.

GS/2

MUGPINL

ITEM

DESCRIPTION
FRAMES CONCRETEWORK Vibrated reinfoced in-situ concrete (1:2:4-19mm aggregate filled into formwork and well packed around reinforcement (both measured separately)

QTY UNIT

RATE

AMOUNT

A B C D

Columns Beams Slab Stair case REINFORCEMENT High tensile steel bar reinforcement to BS 1449 purchased in standard lengths; cut and bent on site including provision for tying wire, distance blocks and ordinary spacers

9 27 66 4

m3 m m m
3 3 3

25,500.00 25,500.00 25,500.00 25,500.00

229,500.00 688,500.00 1,683,000.00 102,000.00

E F G H

10-16mm diameter in columns Ditto beams Ditto in slab Ditto in stair case

56 1450 2127 1151

Kg Kg Kg Kg

290.00 290.00 290.00 290.00

SAWN FORMWORK TO: J K L M Vertical sides of columns Sides and soffit of beams Slab soffit Stair case BLOCKWORK Hollow sandcrete blockwork bedded and jointed in cement and sand (1:6) 225mm wall Vibrated reinfoced in-situ concrete (1:2:4-19mm aggregate filled into formwork and well packed around reinforcement (both measured separately) 40 210 2535 1010 m2 m2 2 m 2 m 900.00 900.00 900.00 900.00

16,240.00 420,500.00 616,830.00 333,790.00 36,000.00 189,000.00 2,281,500.00 909,000.00 1,300,750.00

605

2,150.00

Lintel FRAMES Carried to Summary

m3

25,500.00

102,000.00 8,908,610.00

WIS-FAM ASS.

GS/3

MUGPINL

ITEM

DESCRIPTION
UPPER FLOOR CONCRETEWORK Vibrated reinfoced in-situ concrete (1:2:4-19mm aggregate filled into formwork and well packed around reinforcement (both measured separately)

QTY UNIT

RATE

AMOUNT

A B

Columns Roof Beams REINFORCEMENT High tensile steel bar reinforcement to BS 1449 purchased in standard lengths; cut and bent on site including provision for tying wire, distance blocks and ordinary spacers

4 29

m m3

25,500.00 25,500.00

102,000.00 739,500.00

E F

10-16mm diameter in columns Ditto Roofbeams

68 1750

Kg Kg

290.00 290.00

19,720.00 507,500.00

SAWN FORMWORK TO: J K L M Vertical sides of columns Sides and soffit of beams 40 210 m2 m2 900.00 900.00

36,000.00 189,000.00

BLOCKWORK Hollow sandcrete blockwork bedded and jointed in cement and sand (1:6) 225mm wall Vibrated reinfoced in-situ concrete (1:2:4-19mm aggregate filled into formwork and well packed around reinforcement (both measured separately)

1,300,750.00

605

2,150.00

Lintel FRAMES Carried to Summary

m3

25,500.00

229,500.00 3,123,970.00

WIS-FAM ASS.

GS/4

MUGPINL

ITEM

DESCRIPTION
ROOF AND ROOF COVERINGS

QTY UNIT

RATE

AMOUNT

0.55mm guage long span colour coated aluminum roofing sheet laid on steel trusses A in covering 760 m2 2,500.00 1,900,000.00 2,850,000.00 -

B C D E F G H

Steel Trusses Allow for prime cost sum of N2,850,000.00 for construction and fabrication of steel trusses

m m m m m m

2,850,000.00

ROOF Carried to summary

4,750,000.00

WIS-FAM ASS.

GS/5

MUGPINL

ITEM

DESCRIPTION
WINDOWS Aluminium Windows Factory pre-glazed bronze anodised aluminium windows complete with mosquitoe netting; tinted coloured glass complete with all ironmongery

QTY UNIT

RATE

AMOUNT

A B C D E F

Window size 2400x 1200mm high Window size 1800 x 1200mm high window size 1500 x 1200mm high Window size 1000 x 1200mm high window size 890 x 600mm high window size 4100 x 2100 high (casement window)

15 15 6 10

Nr Nr Nr Nr

21,500.00 18,600.00 14,200.00 12,000.00

322,500.00 279,000.00 85,200.00 120,000.00

WINDOWS Carried to Summary

=N=

806,700.00

WIS-FAM ASS.

GS/6

MUGPINL

ITEM

DESCRIPTION
DOORS AND IRONMONGERY JOINERY Timber Doors imported doors to Architects specification Size 1200mm x 2100mm high Ditto size 900mm x 2100mm high Ditto size 1970 x 2100mm high Ditto size 750 x 2100mm high Ditto size 1000x 2100mm high Ironmongeries Supply and fix the following "UNION" or equal and approved ironmongeries to positions

QTY UNIT

RATE

AMOUNT

A B C D E

10 8

Nr Nr

100,000.00 75,000.00

1,000,000.00 600,000.00 -

4,500.00 67,500.00 -

E F

Pair 100mm brass butt hinges Mortice lock and set of lever handle furniture

15 Pairs 15 Nr

300.00 4,500.00

DOORS AND IRONMOGERY Carried to Summary =N= 1,672,000.00

WIS-FAM ASS.

GS/7

MUGPINL

ITEM

DESCRIPTION
SERVICES PLUMBING INSTALLATIONS Allow a Provisional Sum of =N=2,500,000.00 (Two Million Five Hundred Thousand Naira Only) for mechanical installations Allow provisional sum for builder"s work

QTY UNIT

RATE

AMOUNT

A B

sum sum

1,800,000.00 65,000.00

ELECTRICAL INSTALLATIONS Allow a Provisional Sum of =N=2,500,000.00 (Three Million Five Hundred Thousand Naira Only) for Electrical Installation Works to be executed by a nominated subcontractor

Sum

2,000,000.00

SERVICES Carried to Summary

=N=

3,865,000.00

WIS-FAM ASS.

GS/8

MUGPINL

ITEM

DESCRIPTION
FLOOR, WALL AND CEILING FINISHINGS Internal Works Floor Finishing Tiles, slab and block finishings

QTY UNIT

RATE

AMOUNT

Supply and Vitrifies floor Tiles,slab and other associated works. A B On Floor 450x450x10mm thick vitrified tiles 961 m2 3,150.00 0 3,027,150.00 2,015,000.00 768,450.00 578,550.00 1,450,260.00 229,140.00 1,698,750.00 2,316,600.00

D E

300x300mm unglazed ceramic tiles (Provisional) 100mm high polished wood skirting Beds and Backings 42mm thick cement and sand (1:3) screeded bed to receive ceramic floor finish

775 1635

m2 m m2

2,600.00 470.00

1015

570.00

Wall Finishings In-situ Finishings 15mm thick cement and sand (1:4) smooth rendering on:Blockwall internally & Externally Ditto Externally Isolated columns Reveals not exceeding 300mm Tiles Works 200x200x6mm thick ceramic wall tiles (Provisional) 300x150x10mm thick ditto Ceiling Finishings UPVC ceiling strips Ceiling soffit FLOOR, WALL AND CEILING FINISHINGS Carried to Summary =N= 1404 m
2

G H J

3453

420.00

1206

m2 m2 m

190.00

K L

755

2,250.00

m2

1,650.00

12,083,900.00

WIS-FAM ASS.

GS/9

MUGPINL

ITEM

DESCRIPTION
PAINTING AND DECORATIONS Internal and External Works Prepare and apply two undercoats and one finishing coat of emulsion paint on:-

QTY UNIT

RATE

AMOUNT

A B C E

Rendered blockwall internally & Externally. Ceiling soffit Isolated columns

3353 988 185

m m

410.00 410.00 410.00 480.00

1,374,730.00 405,080.00 75,850.00 950,400.00 -

m2 m2

Ditto Texcote paint to rendered blockwall externally. 1980

PAINTING AND DECORATIONS Carried to Summary =N= 2,806,060.00

WIS-FAM ASS.

GS/10

MUGPINL

ITEM

DESCRIPTION

QTY UNIT

RATE

AMOUNT

GENERAL SUMMARY PRELIMINARIES SUBSTRUCTURE FRAMES ROOF AND ROOF COVERINGS WINDOWS DOORS AND IRONMONGERY SERVICES FLOOR, WALL AND CEILING FINISHINGS PAINTING AND DECORATIONS SUB TOTAL ADD CONTIGENCIES

1,000,000.00 12,536,500.00 12,032,580.00 4,750,000.00 806,700.00 2,478,700.00 3,865,000.00 12,083,900.00 2,806,060.00 52,359,440.00

674,000.00
53,033,440.00

ADD 5% VAT

2,651,672.00

TOTAL CARRIED TO GENERAL SUMMARY

=N=

55,685,112.00

WIS-FAM ASS.

GS/11

S/N 1

ELEMENT PRELIMINARIES

BILL OF QUANTITIES FOR PROPOSED MULTIPURPOSE CONFRENCE HALL. ELEMENTALLY BREAKDOWN OF FUND DESCRIPTION THIS INCLUDES SETTING OUT, MOBILISATION TO SITE, SITE OFFICES, TEMPORARY ELECTRICITY, WATER FOR WORKS,OTHER PRELIMINARIES WORKS THIS INCLUDES SITE CLEARANCE, TOPSOIL CLEARANCE, TRENCH EXCAVATION,CONCRETE WORKS IN SUBSTRUCTURE AND FRAME WORKS THIS INCLUDES BLOCKS AND BRICKS WORKS GENERALLY THIS INCLUDES ROOF MEMBERS/CARCAS AND ROOF COVERING THIS INCLUDES DOORS, ALUMINUM SLIDING WINDOW, CASEMENT WINDOWS AND HIGH LEVEL WINDOWS THIS INCLUDES WATER RETICULATIONS, SANITARY FITTINGS, WASTE AND FOUL WATER DISPOSAL, CONSTRUCTION OF SOAK AWAY AND SEPTIC TANKS. THIS INCLUDES CONECTION TO MAINS, DISTRIBUTION BOARDS, LIGHT AND POWER FITTINGS AND EARTHING THIS INCLUDES TILES/ TERRAZZO WORKS, AQOUSTIC CEILING FINISHES AND WALL RENDERING. THIS INCLUDES WALL PAINTING, CEILING PAINTING AND DECORATION. THIS IS FOR ANY UNFORSEEN WORK THAT MIGHT ARISE DURING THE COURSE OF THE PROJECT

AMOUNT

1,000,000.00

SUBSTRUCTURE AND FRAME WORK

3 4 5 6

BLOCKS AND BRICK WORKS ROOF AND ROOF COVERING DOORS AND WINDOW PLUMBING INSTALLATIONS

22,774,280.00 2,601,500.00 4,750,000.00 2,478,700.00

1,865,000.00 2,000,000.00 12,083,900.00 2,806,060.00 674,000.00 53,033,440.00 2,651,672.00 55,685,112.00

7 8 9

ELECTRICAL INSTALLATIONS FLOOR, WALL AND CEILING FINISHES PAINTING AND DECORATIONS CONTIGENCIES SUB TOTAL VAT 5% TOTAL

MUGPINL
BILL OF QUANTITIES FOR PROPOSED ADMINISTRATIVE BUILDING.

ITEM

DESCRIPTION
SUBSTRUCTURE (ALL PROVISIONAL) TOPSOIL Excavate oversite to remove vegetable top soil average 150mm thick and remove from site. EXCAVATION

QTY UNIT

RATE

AMOUNT

341

m2

100.00

34,100.00 23,800.00 840.00 12,500.00 8,750.00 9,500.00 14,820.00 76,000.00 -

B C

Excavate trenches for ground beam starting from reduced level and not exceeding 1.00m depth. Ditto column pit DISPOSAL Remove surplus excavated materials from site BACKFILLING

85 3

m3 m3

280.00 280.00

50

m3

250.00

Backfill around foundations with selected excavated materials SURFACE TREATMENT

35

m3

250.00

Level and Compact bottom of excavated trench to EARTHWORK SUPPORT Earthwork support to both sides of excavated LATERITE FILLING Imported and approved laterite filling in making up levels under floors well compacted and consolidated( 300mm thick) HARDCORE FILLING 150mm thick bed of hardcore filling, deposited, spread, levelled and consilidated to receive CONCRETEWORK Plain in-situ concrete (1:10) in:-

95

m2

100.00

247

m2

60.00

80

m3

950.00

40 m2 1,000.00 40,000.00 95,550.00 315,860.00

50mm thick blinding Carried to Collection

91

m2

1,050.00 =N=

WIS-FAM ASS.

GS/1

MUGPINL

ITEM

DESCRIPTION
CONCRETEWORK Plain in-situ concrete (1:3:6-38mm aggregate) in:-

QTY UNIT

RATE

AMOUNT

A B

Foundation column bases Vibrated reinfoced in-situ concrete (1:2:4-19mm aggregate filled into formwork and well packed around reinforcement (both measured separately) Stater Columns 150mm thick floor slab Steps Reinforcement (All provisional) High tensile steel bar reinforcement to BS 1449 purchased in standard lengths; cut and bent on site including provision for tying wire, distance blocks and ordinary spacers

22 3

m3

23,500.00 23,500.00

517,000.00 70,500.00 -

C D E

5 51 1

m3 m3 m3

25,500.00 25,500.00 25,500.00

127,500.00 1,300,500.00 25,500.00 113,670.00 198,000.00

F G

10-16mm diameter in starter columns BRC mesh Formwork to:To the vertical sides of starter columns Edge of bed not exceeding 250mm wide Sides of column bases Risers of steps; 175mm high 225mm sandcrete hollow blockwall filled solid with weak concrete

421 330

Kg m2

270.00 600.00

H J K L

6 12 1

m2 m m m
2

900.00 300.00 900.00 220.00 2,950.00

5,400.00 3,600.00 900.00 330,400.00

112

m2

Carried to Collection COLLECTION PAGE NO. 1 PAGE NO. 2 SUBSTRUCTURE Carried to Summary 315,860.00 2,692,970.00 2,692,970.00

3,008,830.00

WIS-FAM ASS.

GS/2

MUGPINL

WIS-FAM ASS.

GS/3

MUGPINL

ITEM

DESCRIPTION
FRAMES CONCRETEWORK Vibrated reinfoced in-situ concrete (1:2:4-19mm aggregate filled into formwork and well packed around reinforcement (both measured separately)

QTY UNIT

RATE

AMOUNT

A B C D

Columns Beams Slab Stair case REINFORCEMENT High tensile steel bar reinforcement to BS 1449 purchased in standard lengths; cut and bent on site including provision for tying wire, distance blocks and ordinary spacers

1 18 51 3

m3 m m m
3 3 3

25,500.00 25,500.00 25,500.00 25,500.00

25,500.00 459,000.00 1,300,500.00 76,500.00

E F G H

10-16mm diameter in columns Ditto beams Ditto in slab Ditto in stair case

45 1270 2127 1120

Kg Kg Kg Kg

290.00 290.00 290.00 290.00

SAWN FORMWORK TO: J K L M Vertical sides of columns Sides and soffit of beams Slab soffit Stair case BLOCKWORK Hollow sandcrete blockwork bedded and jointed in cement and sand (1:6) 225mm wall Vibrated reinfoced in-situ concrete (1:2:4-19mm aggregate filled into formwork and well packed around reinforcement (both measured separately) 30 162 330 780 m2 m2 m2 m2 900.00 900.00 900.00 900.00

13,050.00 368,300.00 616,830.00 324,800.00 27,000.00 145,800.00 297,000.00 702,000.00 999,750.00

465

2,150.00

Lintel FRAMES Carried to Summary

m3

25,500.00

76,500.00 5,432,530.00

WIS-FAM ASS.

GS/4

MUGPINL

ITEM

DESCRIPTION
UPPER FLOOR CONCRETEWORK Vibrated reinfoced in-situ concrete (1:2:4-19mm aggregate filled into formwork and well packed around reinforcement (both measured separately)

QTY UNIT

RATE

AMOUNT

A B

Columns Roof Beams REINFORCEMENT High tensile steel bar reinforcement to BS 1449 purchased in standard lengths; cut and bent on site including provision for tying wire, distance blocks and ordinary spacers

1 18

m3 m3

25,500.00 25,500.00

25,500.00 459,000.00

E F

10-16mm diameter in columns Ditto Roofbeams

45 1270

Kg Kg

290.00 290.00

13,050.00 368,300.00

SAWN FORMWORK TO: J K L M Vertical sides of columns Sides and soffit of beams 30 162 m2 m2 900.00 900.00

27,000.00 145,800.00

BLOCKWORK Hollow sandcrete blockwork bedded and jointed in cement and sand (1:6) 225mm wall Vibrated reinfoced in-situ concrete (1:2:4-19mm aggregate filled into formwork and well packed around reinforcement (both measured separately)

999,750.00

465

2,150.00

Lintel FRAMES Carried to Summary

m3

25,500.00

76,500.00 2,114,900.00

WIS-FAM ASS.

GS/5

MUGPINL

ITEM

DESCRIPTION
ROOF AND ROOF COVERINGS

QTY UNIT

RATE

AMOUNT

0.55mm guage long span colour coated aluminum roofing sheet laid on steel trusses A in covering 450 m2 2,500.00 1,125,000.00 850,000.00 -

B C D E F G H

Roof Trusses Allow for prime cost sum of N850,000.00 for construction and fabrication of steel trusses

m m m m m m

850,000.00

ROOF Carried to summary

1,975,000.00

WIS-FAM ASS.

GS/6

MUGPINL

ITEM

DESCRIPTION
WINDOWS Aluminium Windows Factory pre-glazed bronze anodised aluminium windows complete with mosquitoe netting; tinted coloured glass complete with all ironmongery

QTY UNIT

RATE

AMOUNT

A B C D E F

Window size 2400x 1200mm high Window size 1800 x 1200mm high window size 1500 x 1200mm high Window size 1000 x 1200mm high window size 890 x 600mm high window size 4100 x 2100 high (casement window)

7 10 1 7

Nr Nr Nr Nr

21,500.00 18,600.00 14,200.00 12,000.00

150,500.00 186,000.00 14,200.00 84,000.00

WINDOWS Carried to Summary

=N=

434,700.00

WIS-FAM ASS.

GS/7

MUGPINL

ITEM

DESCRIPTION
DOORS AND IRONMONGERY JOINERY Timber Doors imported doors to Architects specification Size 1200mm x 2100mm high Ditto size 900mm x 2100mm high Ditto size 1970 x 2100mm high Ditto size 750 x 2100mm high Ditto size 1000x 2100mm high Ironmongeries Supply and fix the following "UNION" or equal and approved ironmongeries to positions

QTY UNIT

RATE

AMOUNT

A B C D E

12 4

Nr Nr

100,000.00 75,000.00

1,200,000.00 300,000.00 -

4,800.00 72,000.00 -

E F

Pair 100mm brass butt hinges Mortice lock and set of lever handle furniture

16 Pairs 16 Nr

300.00 4,500.00

DOORS AND IRONMOGERY Carried to Summary =N= 1,576,800.00

WIS-FAM ASS.

GS/8

MUGPINL

ITEM

DESCRIPTION
SERVICES PLUMBING INSTALLATIONS Allow a Provisional Sum of =N=1,500,000.00 (Two Million Five Hundred Thousand Naira Only) for mechanical installations Allow provisional sum for builder"s work

QTY UNIT

RATE

AMOUNT

A B

sum sum

1,500,000.00 35,000.00

ELECTRICAL INSTALLATIONS Allow a Provisional Sum of =N=1,500,000.00 (Three Million Five Hundred Thousand Naira Only) for Electrical Installation Works to be executed by a nominated subcontractor

Sum

1,500,000.00

SERVICES Carried to Summary

=N=

3,035,000.00

WIS-FAM ASS.

GS/9

MUGPINL

ITEM

DESCRIPTION
FLOOR, WALL AND CEILING FINISHINGS Internal Works Floor Finishing Tiles, slab and block finishings

QTY UNIT

RATE

AMOUNT

Supply and Vitrifies floor Tiles,slab and other associated works. A B On Floor 450x450x10mm thick vitrified tiles 440 m2 3,150.00 0 1386000 84,130.00 250,800.00 390,600.00 33,250.00 450,000.00 759,000.00

D E

300x300mm unglazed ceramic tiles (Provisional) 100mm high polished wood skirting Beds and Backings 42mm thick cement and sand (1:3) screeded bed to receive ceramic floor finish 179

2,600.00 470.00

m m2

440

570.00

Wall Finishings In-situ Finishings 15mm thick cement and sand (1:4) smooth rendering on:Blockwall internally & Externally Ditto Externally Isolated columns Reveals not exceeding 300mm Tiles Works 200x200x6mm thick ceramic wall tiles (Provisional) 300x150x10mm thick ditto Ceiling Finishings UPVC ceiling strips Ceiling soffit FLOOR, WALL AND CEILING FINISHINGS Carried to Summary =N= 460 m2 1,650.00 175

G H J

930

420.00

m2 m2 m

190.00

K L

200

m2 m2

2,250.00

3,353,780.00

WIS-FAM ASS.

GS/10

MUGPINL

ITEM

DESCRIPTION
PAINTING AND DECORATIONS Internal and External Works Prepare and apply two undercoats and one finishing coat of emulsion paint on:-

QTY UNIT

RATE

AMOUNT

A B C E

Rendered blockwall internally. Ceiling soffit Isolated columns Ditto Texcote paint to rendered blockwall externally.

930 460 5 316

m2 m2 m2 m2

410.00 410.00 410.00 480.00

381,300.00 188,600.00 2,050.00 151,680.00 -

PAINTING AND DECORATIONS Carried to Summary =N= 723,630.00

WIS-FAM ASS.

GS/11

MUGPINL

ITEM

DESCRIPTION

QTY UNIT

RATE

AMOUNT

GENERAL SUMMARY PRELIMINARIES SUBSTRUCTURE FRAMES ROOF AND ROOF COVERINGS WINDOWS DOORS AND IRONMONGERY SERVICES FLOOR, WALL AND CEILING FINISHINGS PAINTING AND DECORATIONS SUB TOTAL ADD CONTIGENCIES ADD 5% VAT

1,030,212.00 3,008,830.00 5,432,530.00 1,975,000.00 434,700.00 1,576,800.00 3,035,000.00 3,353,780.00 723,630.00 20,570,482.00 1,028,524.10 1,305,493.98

TOTAL CARRIED TO GENERAL SUMMARY

=N=

22,904,500.08

WIS-FAM ASS.

GS/12