1 - PRELIMINARIES
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
Preliminaries A B C D E F G H J K L M N P Q R S T Mobilization Insurance Liaison with authorities Sign Board Hording Site Office set up Telephone / Fax Water & Electricity for the works Site Supervision 870,000.00 Security Health and Safety Scaffolding Plants & Tools Samples General site cleaning, Rubbish skips Final Cleaning De Mobilization As Built documentation
Page 1
DHS.
870,000.00
BILL NO.01
1 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
Item
0.00
Site clearence
Item
0.00
1,070
m3
21.00
22,470.00
BILL NO.02
2 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
Backfilling with selected excavated material Backfill with selected excavated material and well compact in layers around foundations and raft slab
880
m3
16.00
14,080.00
Cart away surplus excavated material to government specified location (provisional quantity )
190
m3
DISPOSAL
560
m3
86.00
48,160.00
BILL NO.02
3 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
990
m2
3.00
2,970.00
Page 1
87,680.00
BILL NO.02
4 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION CONCRETE WORK SUB STRUCTURE IN SITU CONCRETE Plain poured concrete - SRC 30/20 50mm thick Blinding
QTY
UNIT
RATE
TOTAL (Dhs.)
70
m3
347.00
24,290.00
135
m3
365.00
49,275.00
In Column
m3
368.00
3,312.00
BILL NO.02
5 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
In tie-beam
38
m3
365.00
13,870.00
In walls
22
m3
365.00
8,030.00
58
m3
365.00
21,170.00
BILL NO.02
6 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
22
m3
365.00
8,030.00
In Steps
m3
365.00
730.00
In planter upstands
m3
365.00
1,095.00
BILL NO.02
7 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
REINFORCEMENT High yield strength deformed bar reinforcement with BS 4449,BS 4461 ,BS4483 and cut and bent to BS 4466 minimum characteristic strength of 460N/mm2
20,765
Kg
4.31
89,497.15
BRC -A 142 Mesh fabric reinforcement including laps,Fixed horizontally to Ground slab
577
m2
13.00
7,501.00
BILL NO.02
8 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
191
m2
27.00
5,157.00
To Sides of Column
114
m2
33.00
3,762.00
To tie-beams
435
m2
28.00
12,180.00
BILL NO.02
9 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
To Sides of Steps
m2
27.00
216.00
To Sides of wall
152
m2
30.00
4,560.00
Page 2
252,675.15
BILL NO.02
10 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
CONCRETE WORK (Cont'd) SUB STRUCTURE (Cont'd) SUNDRIES A 20mm thick Flexcell Board or other equal and approved compressible filler between concrete surfaces at expansion joints/construction joints.
Item
2,534.00
2,534.00
Item
1,518.00
1,518.00
Solid Concrete Block work for the substructure walls 200mm thick Substructure walls
171
m2
83.00
14,193.00
BILL NO.02
11 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
985
m2
4.00
3,940.00
Two coats of Bitumen emulsion paint for the horizontal & vertical faces of of substructure
1220
m2
6.00
7,320.00
650
m2
6.00
3,900.00
Swimming Pool G Single Layer PVC menmrane 2.2mm thk with damage indicating signal layer, double seam weld to allow pressure testing 140 m2 50.00 7,000.00
35
259.00
9,065.00
BILL NO.02
12 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
Slip membrane superior needle punched nonwoven geotextile specific weight 370g/3 virging polypropylene for vertical & horizontal areas
140
m2
6.00
840.00
Flexible re-injectable PVC hose system 19mm nominal outside diameter , 6mm nominal inside diameter, complete with all junctions
35
44.00
1,540.00
Page 3
51,850.00
BILL NO.02
13 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
CONCRETE WORK (Cont'd) SUPER STRUCTURE Reinforced Ordinary Portland Cement Concrete Grade 40 /20 In Columns
30
m3
353.00
10,590.00
316
m3
352.00
111,232.00
In Beams
m3
352.00
2,816.00
BILL NO.02
14 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
In Walls
12
m3
352.00
4,224.00
m3
352.00
1,056.00
In parapet walls
82
m3
352.00
28,864.00
BILL NO.02
15 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
In Staircase
m3
352.00
1,760.00
In stiffner beams
m3
352.00
1,056.00
In stiffner columns
m3
353.00
1,059.00
BILL NO.02
16 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
REINFORCEMENT High yield bar reinforcement with minimum characteristic strength of 460N/mm2
44,490
kg
4.31
191,751.90
403
m2
37.00
14,911.00
1290
m2
27.00
34,830.00
BILL NO.02
17 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
55
m2
24.00
1,320.00
To sides of walls
115
m2
35.00
4,025.00
15
m2
35.00
525.00
BILL NO.02
18 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
To sides of
parapet wall
702
m2
35.00
24,570.00
26
m2
27.00
702.00
30
m2
24.00
720.00
BILL NO.02
19 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
30
m2
37.00
1,110.00
Page 4
437,121.90
BILL NO.02
20 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
22
52.00
1,144.00
BILL NO.02
21 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
58
96.00
5,568.00
BILL NO.02
22 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
37
79.00
2,923.00
BILL NO.02
23 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
Item
3,019.00
3,019.00
BILL NO.02
24 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
Extra Over to the concrte works allow for concrete parapet projections, window projections, etc.
Item
9,895.50
9,895.50
Page 5
22,549.50
BILL NO.02
25 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
MASONRY WORKS Masonry Block walls 250mm block work, External Thermal block walls
612
m2
115.00
70,380.00
723
m2
79.00
57,117.00
296
m2
70.00
20,720.00
BILL NO.02
26 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
590.00
10.00
5,900.00
BILL NO.02
27 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
Page 6
154,117.00
BILL NO.02
28 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
THERMAL & MOISTURE PROTECTION Wet area waterproofing Toilets & Balconies
343
m2
31.00
10,633.00
562
m2
21.00
11,802.00
562
m2
50.00
28,100.00
170
m2
33.00
5,610.00
562
m2
29.00
16,298.00
562
m2
8.00
4,496.00
BILL NO.02
29 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
562
m2
29.00
16,298.00
562
m2
29.00
16,298.00
562
m2
55.00
30,910.00
m2
50.00
200.00
LS
13,200.00
13,200.00
BILL NO.02
30 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
Page 7
153,845.00
BILL NO.02
31 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
NON STRUCTURAL METAL WORK Wrought Iron Railing A Wrought railing for balcony 24 m
Staircase Handrailing
13
Included in the
1.00
Nos.
BILL NO.02
32 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
Page 8
BILL NO.02
33 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
WOOD WORK A Wooden pergola as shown on drawing : Overall size; 6.025x2.70 m 1 Item Not Applicable
Item
Not Applicable
WARDROBES ( Excluding Ironmongeries, covered under Provisional Sum) Int. white melamine finish & Ext. Mahogany finish C For Changing Room - 1.225x2.60x0.60 m 1 No 0.00 -
No
0.00
No
0.00
No
0.00
No
0.00
BILL NO.02
34 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
No
0.00
No
0.00
No
0.00
Included in the
No
0.00
No
0.00
No
0.00
No
0.00
BILL NO.02
35 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
No
0.00
No
0.00
No
0.00
No
0.00
Page 9
BILL NO.02
36 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
WODD WORK./ KITCHEN CABINET ( Excluding Ironmongeries, cever under Provisional Sum) Int. white plastic laminated finish & pvc lipping Ext. stained wood veneer finish A Kitchen base Unite + Wall units 1 LS 0.00 Included in the
Bill No.06 Provisional Sum PANTRY UNIT ( Excluding Ironmongeries, cever under Provisional Sum) Stained wood veneer finish Pantry Base unit + Wall Units
LS
0.00
BILL NO.02
37 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
Page 10
BILL NO.02
38 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
DOORS AND WINDOWS TIMBER DOORS ( Excluding Ironmongeries, cever under Provisional Sum)
No
No
No
No
Included in the
No
Type D6, Single leaf 2hrs fire rated Timber door with wired vision panel
No
BILL NO.02
39 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
Type D7, Double leaf 2hrs fire rated Timber door with wired vision panel
No
Page 11
BILL NO.02
40 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
FINISHES INTERNAL FINISHES INTERNAL BACKGROUNDS A 50mm thick cement sand screed to receive final floor finishes 1140 m2 28.00 31,920.00
15mm thick cement and sand plaster to the internal walls 2966
m2
28.00
83,048.00
1290
m2
31.00
39,990.00
BILL NO.02
41 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
FLOOR FINISH Marble & Granite combination on floor (Allow a PC rate of - Dhs. 450/m2 for supply of Marble / Granite) - MR / GR1
26.00
m2
565.00
14,690.00
Supply and fixing of to 20mm thick Granite, cut to size, laid in matching colours form geometrical pattern on floor (Allow a PC rate of - Dhs. 450/m2 for supply of Granite) - GR1
242.00
m2
565.00
136,730.00
BILL NO.02
42 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM F
DESCRIPTION Supply and fixing of to 20mm thick Marble, cut to size, laid in matching colours form geometrical pattern on floor (Allow a PC rate of - Dhs. 450/m2 for supply of Marble) - MR1
QTY 19.00
UNIT m2
RATE 565.00
Supply and fixing of 200x200x7mm unglazed ceramic tile with matching colour epoxy grout. (Allow a PC rate of - Dhs. 50/m2 for supply of Ceramic) CT-1
94.00
m2
108.00
10,152.00
Supply and fixing of 300x300/400x400x8mm unglazed ceramic tile (heavy Duty) with matching colour epoxy grout. (Allow a PC rate of - Dhs. 60/m2 for supply of Ceramic) - CT-3
710.00
m2
120.00
85,200.00
BILL NO.02
43 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
Supply and installation of wooden floor. (Allow a PC rate of - Dhs. 400/m2 for supply & Installation of wooden floor including wastage) - WD-4
22.00
m2
440.00
9,680.00
Granite Tread & Riser to the main staircase. (Allow a PC rate of Dhs. 450/= per Rm )
41.00
572.00
23,452.00
Granite tiles to the landing of the staircase. (Allow a PC rate of Dhs. 450/m2 for supply of granite)
7.00
m2
565.00
3,955.00
BILL NO.02
44 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
Page 12
449,552.00
BILL NO.02
45 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION FINISHES../ INTERNAL FINISHES/ WALL FINISH Supply and fixing of 200x200/ 200x300x6 mm glazed ceramic tile matching with epoxy grout. (PC rate for supply - Dhs. 50/m2) CT-2
QTY
UNIT
RATE
TOTAL (Dhs.)
376.00
m2
108.00
40,608.00
Supply and fixing of 25x25mm glass mosaic tile fixed with adhesive on smooth sand plaster. (PC rate for supply - Dhs. 100/m2). WF-4
310.00
m2
160.00
49,600.00
Supply and apply Paint finish Paint - Type P1, to the cement sand plastered walls CP-2 (measured seperately).
1,113.00
m2
13.00
14,469.00
Supply and apply Paint finish Paint - Type P3, to the cement sand plastered walls CP-3 (measured seperately).
30.00
m2
35.00
1,050.00
BILL NO.02
46 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
120.00
m2
15.00
1,800.00
Supply and apply the washable emulsion paint (decorative application)-(PC rate for Supply & Apply Dhs. 20/m2)- WF2b
522.00
m2
22.00
11,484.00
SKIRTING FINISH 100mm high ceramic tile skirting match the floor (PC rate for supply - Dhs. 15/m) - CT-5
313.00
33.00
10,329.00
10mm thick 100mm high marble skirting to match floor(PC rate for supply - Dhs. 125/m) - MR-3
19.00
160.00
3,040.00
BILL NO.02
47 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
100mm high wooden (WD3-Beach wood) skirting stained and w/clear polyrethene paint to match Engineer's sample. (PC rate for supply & fix - Dhs. 100/m) - WD-2
19.00
110.00
2,090.00
10mm thick 100mm high granite skirting to the stair matching to the tread and riser (PC rate for supply Dhs. 100/m)
28.00
135.00
3,780.00
BILL NO.02
48 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION Thresholds 100 mm wide; 30mm thick Marble threshold to match with the floor colour (PC rate for supply - Dhs. 100/m)
QTY
UNIT
RATE
TOTAL (Dhs.)
9.00
150.00
1,350.00
200mm-300mm Wide; 30mm thick Marble threshold to match with the floor colour (PC rate for supply Dhs. 200/m)
18.00
262.00
4,716.00
Page 13
144,316.00
BILL NO.02
49 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION FINISHES../ INTERNAL FINISHES/ Ceiling Finishes (Covered under Provisional sum Item) Supply and fix suspended gypsum board ceiling with painted. Paint type P1. Ceiling Type - SC1
QTY
UNIT
RATE
TOTAL (Dhs.)
360.00
m2
0.00
Supply and fix suspended12.5mm thick water resistance gypsum board ceiling with painted. Paint type P2. Ceiling Type - SC2
120.00
m2
0.00
Supply and fix 600 x 600 mm. Suspended Baked Enamel Aluminium tiles with exposed spline. SC3
130.00
m2
0.00
Supply and fix suspended12.5mm thick gypsum board ceiling with painted. Paint type P3. Ceiling Type - SC4
5.00
m2
0.00
Supply & fixing of 600X600X6 mm Thk. Suspended Calcium Silicate Vinyl Faced Tile On Exposed Grid SC6
24.00
m2
0.00
272.00
0.00
BILL NO.02
50 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
181.00
0.00
137.00
0.00
Supply and apply the paint type of the paint Type P2.to cement sand plaster(measured seperately) CP-2
21.00
m2
15.00
315.00
Supply and apply the paint type of the paint Type P1.to cement sand plaster (measured seperately) CP-1
375.00
m2
13.00
4,875.00
Page 14
5,190.00
BILL NO.02
51 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
EXTERNAL FINISHES BACKGROUNDS Walls 20mm thick Cement and sand plaster to external walls
1200
m2
34.00
40,800.00
Item
51,975.00
51,975.00
FINISHES EF 3 - Stone rendering exterior wall finish. (PC rate for Dhs. 100/m2 for Supply and apply of Stone rendering including 20mm x 4mm Horizontal & Vertical grooves)
429
m2
110.00
47,190.00
726
m2
39.00
28,314.00
Extra Over for the EF-6 (Epoxy paint finish/ Paint Type 3) for the parapet top detail, projections, etc.
Item
5,500.00
5,500.00
BILL NO.02
52 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
EF 7 - Supply and fixing of 20mmthick marble cladding rubble finish as per the elevation details.(PC rate of Dhs. 550/m2 for Supply & Fix of Marble)
20
m2
605.00
12,100.00
Page 15
185,879.00
BILL NO.02
53 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.2 - MAIN VILLA (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
GENERAL SUMMARY MAIN VILLA A B SITE WORKS SUB-STRUCTURE Page 2 Page 3 Page 1 87,680.00
304,525.15
D E F G
MASONRY WORKS THERMAl & MOISTURE PROTECTION NON-STRUCTURAL METAL WORKS WOOD WORKS Page 9 Page 10 Page 11
599,058.00 185,879.00
EXTERNAL FINISHES
1,944,775.55
BILL NO.02
54 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.3 - SERVICE BLOCK (CIVIL WORKS)
Contract B.O.Q.
ITEM
QTY
UNIT
RATE
TOTAL (Dhs.)
Item
0.00
Site clearence
Item
0.00
C D
General excavation Excavation for Foundations Cart away surplus excavated material to government specified location (provisional quantity )
317 190
m3 m3
21.00
130
m2
3.00
390.00
Page 1
Dhs.
7,047.00
BILL NO.03
55 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.3 - SERVICE BLOCK (CIVIL WORKS)
Contract B.O.Q.
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
IN SITU CONCRETE Plain poured concrete - SRC 30/20 50mm thick Blinding Reinforced Sulphate Resistant Cement Concrete Grade 40 /20 In Raft slab In Column In walls In ground floor slab In Stairway
m3
290.00
2,610.00
B C D E F
36 3 40 22 2
m3 m3 m3 m3 m3
REINFORCEMENT High yield strength deformed bar reinforcement with BS 4449,BS 4461 ,BS4483 and cut and bent to BS 4466 minimum characteristic strength of 460N/mm2
11,850
Kg
4.31
51,073.50
H J K L M
FORMWORK To Sides of Foundations To Sides of Column To Stairway To Sides of wall To sides and soffits of solid slabs
21
m2
27.00
567.00
Page 2
Dhs.
104,217.50
BILL NO.03
56 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.3 - SERVICE BLOCK (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
CONCRETE WORK (Cont'd) SUB STRUCTURE (Cont'd) SUNDRIES Substructure waterproofing works 1000 gauge protection layer below sub-structure Single Layer PVC menmrane 2.2mm thk with damage indicating signal layer, double seam weld to allow pressure testing 320mm wide 2.3mm thk PVC water stop W4 Slip membrane superior needle punched nonwoven geotextile specific weight 370g/3 virging polypropylene for vertical & horizontal areas Flexible re-injectable PVC hose system 19mm nominal outside diameter , 6mm nominal inside diameter, complete with all junctions Screed for the protection of Horizontal faces Vertical Faces to be protected with one layer of fibre board
A B
90 240
m2 m2
4.00 50.00
360.00 12,000.00
C D
47 240
m m2
259.00 6.00
12,173.00 1,440.00
47
44.00
2,068.00
F G
90 136
m2 m2
55.00 6.00
4,950.00 816.00
Page 3
Dhs.
33,807.00
BILL NO.03
57 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.3 - SERVICE BLOCK (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
CONCRETE WORK (Cont'd) SUPER STRUCTURE Reinforced Ordinary Portland Cement Concrete Grade 40 /20 In Columns In solid slab, 250mm thick In Beams In parapet walls REINFORCEMENT High yield bar reinforcement with minimum characteristic strength of 460N/mm2 FORMWORK To sides of columns To sides and soffits of solid slabs To sides and soffits of beams To sides of parapet wall
A B C D
4 22 3 3
m3 m3 m3 m3
3,100
kg
4.31
13,361.00
F G H J
38 87 38 26
m2 m2 m2 m2
K L
Insitu concrete lintel including formwork, reinforcement 100 x 200 mm lintels 200 x 200 mm lintels
3 4
m m
52.00 96.00
156.00 384.00
Page 4
Dhs.
30,746.00
BILL NO.03
58 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.3 - SERVICE BLOCK (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
MASONRY WORKS Masonry Block walls 250mm block work, External Thermal block walls 150mm thick; Internal Hollow block walls 100mm thick; Internal walls Damp proof course, under blockwalls, internal and external walls
A B C D
116 30 20 35.00
m2 m2 m2 m
Page 5
Dhs.
17,430.00
BILL NO.03
59 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.3 - SERVICE BLOCK (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
THERMAL & MOISTURE PROTECTION Wet area waterproofing Toilets & Balconies Roof Waterproofing Light weight concrete laid to slope Torch applied 4mm thk waterproofing membrane Torch applied 4mm thk waterproofing membrane skirting
m2
31.00
124.00
B C D
73 73 37
m2 m2 m2
E F G H J K
20 mm thk cement sand mortar Non-weven polypropylene mesh Polystyerene rigid insulation 50mm high density extruded 300x300x30mm White cement tiles Dressing around pipes & Natural gravel GRP Lining GRP Lining for the water tank Allow for thermal insulation for super-structure as per DM regulations
73 73 73 73 73 1
m2 m2 m2 m2 m2 m2
L M
114 1
m2 LS
237.00 2,200.00
27,018.00 2,200.00
Page 6
Dhs.
46,746.00
BILL NO.03
60 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.3 - SERVICE BLOCK (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
METAL WORK / ACCESSORIES Wrought Iron Railing (Covered under the Provisional Item) A Stairway Handrailing 14 m 0.00 Included in the Bill No.06 Provisional Sum
LS
0.00
Page 7
Dhs.
BILL NO.03
61 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.3 - SERVICE BLOCK (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
WOOD WORK WARDROBES (Excluding Ironmongery, covered under Provisional Sum) Int. white melamine finish & Ext. Mahogany finish For Watchman Room - 1.40x2.60x0.60 mm
DOORS AND WINDOWS TIMBER DOORS (Excluding Ironmongery, covered under Provisional Sum) Type - D1, Single leaf Timber door Type D4, Single leaf Timber door
B C
1 1
No No
Page 8
Dhs.
BILL NO.03
62 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.3 - SERVICE BLOCK (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
FINISHES INTERNAL FINISHES INTERNAL BACKGROUNDS A B C 50mm th. cement sand screed to receive final floor finishes 15mm thick cement and sand plaster to the internal walls 15mm th cement sand plaster to soffit of the slabs FLOOR FINISH Supply and fixing of 200x200x7mm unglazed ceramic tile with matching colour epoxy grout. (Allow a PC rate of Dhs. 40/m2 for supply of Ceramic) - CT-1 Supply and fixing of 300x300/400x400x8mm unglazed ceramic tile (heavy Duty) with matching colour epoxy grout. (Allow a PC rate of - Dhs. 40/m2 for supply of Ceramic) - CT-3 Pre-Cast Terrazzo Tread & Riser to the staircase. (Allow a PC rate of Dhs. 150/Rm for supply of Terrazzo) TR3 300 x 300 x 30 mm Terrazzo Tiles to the landing of the staircase. (Allow a PC rate of Dhs. 50/m2 for supply of Terrazzo) TR-1 WALL FINISH Supply and fixing of 200x200/ 200x300x6 mm glazed ceramic tile matching with epoxy grout. (PC rate for supply - Dhs. 40/m2) CT-2 Supply and apply Paint finish Paint - Type P1, to the cement sand plastered walls CP-2 (measured seperately). Supply and apply the washable emulsion paint (decorative application)-WF2b SKIRTING FINISH 100mm high ceramic tile skirting match the floor -(PC rate for supply - Dhs. 15/m) - CT-5 Thresholds 100 mm wide; 30mm thick Marble threshold to match with the floor colour (PC rate for supply - Dhs. 100/m) 150 212 150 m2 m2 m2 28.00 28.00 31.00 4,200.00 5,936.00 4,650.00
4.00
m2
97.00
388.00
60.00
m2
97.00
5,820.00
24.00
189.00
4,536.00
2.00
m2
79.00
158.00
27.00
m2
97.00
2,619.00
59.00
m2
13.00
767.00
147.00
m2
22.00
3,234.00
17.00
33.00
561.00
1.00
150.00
150.00
Page 9
Dhs.
33,019.00
BILL NO.03
63 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.3 - SERVICE BLOCK (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION FINISHES../ INTERNAL FINISHES/ Ceiling Finishes (Covered under the Provisional Sum Item) Supply and fix suspended gypsum board ceiling with painted. Paint type P1. Ceiling Type - SC1 Supply and fix suspended12.5mm thick water resistance gypsum board ceiling with painted. Paint type P2. Ceiling Type - SC2
QTY
UNIT
RATE
TOTAL (Dhs.)
17.00
4.00
m2
Page 10
Dhs.
BILL NO.03
64 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.3 - SERVICE BLOCK (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
EXTERNAL FINISHES BACKGROUNDS Walls 20mm thick Cement and sand plaster to external walls FINISHES EF 5 - Supply and apply Paint finish Paint - Type P3, to the cement sand plastered walls CP-3 (measured seperately). EF 10 - Plaster grooves extra over to the External Plaster
282
m2
34.00
9,588.00
282.00
m2
35.00
9,870.00
LS
4,400.00
4,400.00
Page 11
Dhs.
23,858.00
BILL NO.03
65 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.3 - SERVICE BLOCK (CIVIL WORKS)
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
GENERAL SUMMARY SERVICE BLOCK A B SITE WORKS SUB-STRUCTURE Page 2 Page 3 Page 1 7,047.00
C D E F G H
SUPER-STRUCTURE MASONRY WORKS THERMAl & MOISTURE PROTECTION NON-STRUCTURAL METAL WORKS WOOD WORKS INTERNAl FINISHES Page 9 Page 10
33,019.00 23,858.00
EXTERNAL FINISHES
296,870.50
BILL NO.03
66 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.4 - MEP WORKS ITEM DESCRIPTION QTY UNIT RATE
Contract B.O.Q.
TOTAL (Dhs.)
A B
MEP WORKS Plumbing & Drainage works as per the drawings Electrical works as per the drawings Heat Ventilation and Air Conditioning works (covered under the provisonal sum item) Builder's works for the above MEP works
1 1
Item Item
208,175.00 319,000.00
208,175.00 319,000.00
C D
1 1.00
Item Item
0.00 96,494.95
96,494.95
Page 1
623,669.95
BILL NO.04
67 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.5 - EXTERNAL WORKS
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
EXTERNAL WORKS Boundary Wall Construction of Boundary wall rear & either sides of the plot as per drawings complete including earth works, concrete works and finishes (excluding related MEP works)
161
1,320.00
212,520.00
Construction of Boundary wall Front Side as per drawings complete including earth works, concrete works and finishes (excluding related MEP works)
68
1,206.76
82,060.00
Boundary wall Shutter Door, Pedestrian Gate & Wrought Iron grill for the front side wall.
Included in the Bill No.06 Provisional Sum Included in the Bill No.06 Provisional Sum Included in the Bill No.06 Provisional Sum
Soil filling, External leveling, sweet soil, Softlandscaping & Irrigation works
BILL NO.05
68 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.5 - EXTERNAL WORKS
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
Page 1
294,580.00
BILL NO.05
69 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.6 - PROVISIONAL SUMS
ITEM
DESCRIPTION PROVISIONAL SUMS (INCLUSIVE OF 10% MAIN CONTRACTOR'S ATTENDANCE, CO-ORDINATION, OH & PROFIT)
QTY
UNIT
RATE
A A.1 B
Allow a Provisional Sum of Dhs 66,000 for De-watering & Shoring works Add: Profit & Overheads Allow a Provisional Sum of Dhs. 100,000 for Sanitaryware, accessories including shower cubicles, shower doors & mirrors Add: Profit & Overheads Allow a Provisional Sum of Dhs 50,000 for Light Fittings Add: Profit & Overheads Allow a Provisional Sum of Dhs 27,500 for Electrical switches & sockets (Including lighting control) Add: Profit & Overheads Allow a Provisional Sum of Dhs 130,000 for Lift including interior fitout work Add: Profit & Overheads Allow a Provisional Sum of Dhs 16,500 for Video Intercom System Add: Profit & Overheads Allow a Provisional Sum of Dhs 82,500 for Steam room & Sauna in Gym Changing room including doors Add: Profit & Overheads Allow a Provisional Sum of Dhs 50,000 for Vanity Counters in Bathroom areas Add: Profit & Overheads Allow a Provisional Sum of Dhs 22,000 for All Ironmongery for Doors, Wardrobes, Kitchen Cabinets, etc. Add: Profit & Overheads Allow a Provisional Sum of Dhs 22,000 for WC marble back wall cladding & Top in Bathrooms Add: Profit & Overheads Allow a Provisional Sum of Dhs 58,000 for Vehicle entrance Gate, Pedestrian Gate & Wrought Iron Railing (Front) to Boundary wall. Add: Profit & Overheads Allow a Provisional Sum of Dhs 50,000 for Hard Landscaping including lighting works Add: Profit & Overheads Carried Forward
P.S.
66,000.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 P.S. P.S. P.S. P.S. P.S. P.S. P.S. P.S. P.S.
Included in the above Item-H 22,000.00 Included in the above Item-J 22,000.00
L.1 M M.1
BILL NO.06
70 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai BILL No.6 - PROVISIONAL SUMS
ITEM
DESCRIPTION Brought Forward Allow a Provisional Sum of Dhs 50,000 for Soil Filling, External leveling, Sweet Soil, Soft Landscaping & Irrigation works Add: Profit & Overheads Allow a Provisional Sum of Dhs 250,000 for Aluminium and Glazing works including Mechanical room & Pump room doors Add: Profit & Overheads Allow a Provisional Sum of Dhs. 65,000/= Metal Works (Pipe/Glass/Wrought Iron railing for balcony, staircase handrailng, Void area railing & Cat ladder, etc) Add: Profit & Overheads Allow a Provisional Sum of Dhs. 150,000/= for Wardrobes Add: Profit & Overheads Allow a Provisional Sum of Dhs. 50,000/= Kitchen Cabinets Add: Profit & Overheads Allow a Provisional Sum of Dhs. 100,000/= for Timber Doors Add: Profit & Overheads Allow a Provisional Sum of Dhs. 200,000/= for Ceiling Finishes Add: Profit & Overheads Allow a Provisional Sum of Dhs. 250,000/= for Heat Ventilation and Air Conditioning Works Add: Profit & Overheads
UNIT
RATE
P.S.
50,000.00
A.1 B
B.1 C
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 P.S. P.S. P.S. P.S. P.S.
Allow a Provisional Sum of Dhs. 200,000/= for Swimming Pool Add: Profit & Overheads Allow a Provisional Sum of Dhs. 50,000/= for Gym Equipments Add: Profit & Overheads Allow a Provisional Sum of Dhs. 20,000/= for CCTV Add: Profit & Overheads
P.S.
P.S.
50,000.00
Page 2
BILL NO.06
71 / 79
Contract B.O.Q.
TOTAL (Dhs.)
Included in the above Item-B 50,000.00 Included in the above Item-C 27,500.00 Included in the above Item-D 130,000.00 Included in the above Item-E 16,500.00 Included in the above Item-F 82,500.00 Included in the above Item-G 50,000.00 Included in the above Item-H 22,000.00 Included in the above Item-J 22,000.00 Included in the above Item-K 58,000.00
Included in the above Item-L 50,000.00 Included in the above Item-M 674,500.00
BILL NO.06
72 / 79
Contract B.O.Q.
Included in the above Item-C 150,000.00 Included in the above Item-D 50,000.00 Included in the above Item-E 100,000.00 Included in the above Item-F 200,000.00 Included in the above Item-G 250,000.00 Included in the above Item-H
200,000.00 Included in the above Item-J 50,000.00 Included in the above Item-K 20,000.00 Included in the above Item-L
2,059,500.00
BILL NO.06
73 / 79
G+1 Villa for Mr. Abdul Ghaffar Mohd. Al Hashimi Plot No. 376-970, Al Barsha, Dubai
Contract B.O.Q.
ITEM
DESCRIPTION
QTY
UNIT
RATE
TOTAL (Dhs.)
GRAND SUMMARY PRELIMINARIES MAIN VILLA - CIVIL WORKS SERVICE BLOCK -CIVIL WORKS MEP WORKS EXTERNAL WORKS PROVISIONAL SUMS BILL NO.01 BILL NO.02 BILL NO.03 BILL NO.04 BILL NO.05 BILL NO.06 870,000.00 1,944,775.55 296,870.50 623,669.95 294,580.00 2,059,500.00
6,089,396.00
EXCLUSIONS: MATV /SMATV SYSTEM (except for containment) TELEPHONE/DATA EQUIPMENTS (except for containment) DEWA PERMANENT CONNECTION CHARGES WATER AND KWH METERS FF&E WORKS INCLUDING DECORATIVE LIGHTS HOME AUTOMATION SYSTEM KITCHEN APPLIANCES/WHITE GOODS
GRAND SUMMARY
74 / 79
G+1 VILLA + SERVICE BLOCK FOR MR . ABDUL GHAFFAR SAYED MOHD AL HASHIMI
Gen Manager:
Tender No :
Traditional
Building Costs Tender Cost B/A Add B/A Deduct Offered Discount % Material Labour Sub-contract Direct Plant / Equipment / Tools Prime cost rates Durables 2,871,970 Contingency / Risk Building Costs Total = On Costs Tender Cost Prelims Design Fees Planning & Building Regulation Fees On Costs Total TOTAL BUILDING COSTS AND ON COSTS = 790,909 790,909 3,662,879 790,909 B/A Add B/A Deduct Totals 790,909 Sub Total % 2,871,970 2,871,970 2,871,970 1,174,400 633,221 582,638 79,458 402,254 Buying Discount Sum 1,174,400 633,221 582,638 79,458 402,254 Totals
47.16
47.16
12.99
12.99 60.15
Contribution Contribution (as % of Total Building Costs & On Costs) Others 366,288 Abnormals Added Margin % Nett Nominated Sub-contractors Nominated Sub-contractors Nominated Suppliers Provisional Sums Dayworks frayland Provisional Sums Clients Contingency Fixed Price Allowance 1,872,273 + + + + + + + + 10.00 187,227 Sum = = = = = = = = Sub Total 2,059,500 Adjustments 2,059,500 705 33.82 2,059,500 33.82 Totals 366,288 6.02 10.00 % 366,288 6.02
6,089,372
100.00
Executive Summary
Gross Nett -
= = = =
DATE :
February 3, 2012
3/31/2014
LAST UPDATED ON No Description Labour Helper Mason BP MasonBPCM Carpenter Steel Fixer Painter Electricians Electrical Helpers Plumbers Material OP Cement SR Cement Sand 8" Solid block 8" Hollow block 6" Hollow block 4" hollow block 10" Hollw block 6" Solid block 4" Solid block 10' Solid Block 8" Termal Block 10" Thermal Block 12"Thermal block Com. plywood 18mm Marine plywood 18mm White wood wired nails White cement Road Base Fenomastic Gold Fenomastic Matt (STD) Fenomastic Matt (SPL) Fenomastic Primer White Fenomastic S/g Silk (SPL) PVA Primer Pengard HB (A+B) Stucco Durathane Comp (A+B) Acrylic Primer Texo Compound Pengauard Primer A+B Futura A+B Thinner No.17 Thinner No.10 Sweet water 5000 gal Salt water 3000 gal Filling sand / Subkha Kerb Stone Pavers MACHINERY Shovel Shovel & Truck (20m3) Tipper Truck Hire (20m3) Tipper Truck Hire (20m3) Roller compactor Plate Compactor JCB / CAT Excavator JCB with hammer Mobile crane 35 ton Bob cat Deisel Company Rate 12.00 12.00 12.00 12.00 12.00 12.00 12.00 12.00 12.00 Outside Rate Unit Grade
10/3/2010 Basic CONCRETE 10.00 Dhs/Hrs 12.00 Dhs/Hrs 14.00 Dhs/Hrs 14.00 14.00 16.00 18.00 12.00 14.00 Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs OPC C30/20 C40/20 MSRPC C20/20 SRC C30/20 C40/20 CONMIX READY MIX 230.00 20.00 30.00 245.00 20.00 30.00 Temp Pump
1 2 3 4 5 6 7 8 9
230.00
20.00
30.00
230.00 250.00
20.00 20.00
30.00 30.00
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40
16.50 20.00 65.00 4.10 2.60 2.50 2.20 4.50 4.00 3.50 6.50 5.00 5.60 6.80 94.00 135.00 1,000.00 20.00 28.00 55.00 313.00 160.00 205.00 74.00 217.00 57.00 391.00 57.00 475.00 74.00 103.00 391.00 727.00 147.00 222.00 600.00 600.00 35.00 21.00 36.00
Dhs/Bag Dhs/Bag Dhs/m3 Dhs/No Dhs/No Dhs/No Dhs/No Dhs/No Dhs/No Dhs/No Dhs/No Dhs/No Dhs/No Dhs/No sheet sheet m3 8kg Dhs/Bag Dhs/m3 Dhs/5USG Dhs/5USG Dhs/5USG Dhs/5USG Dhs/5USG Dhs/5USG Dhs/20L Dhs/5USG Dhs/20L Dhs/5USG Dhs/5USG Dhs/20L Dhs/17.5L Dhs/20L Dhs/20L Dhs/trip Dhs/trip Dhs/m3 Dhs/Lm Dhs/m2
BISHAH STEEL (CUT & BENT) 8 mm 3,000.00 Tonne 10 - 32 mm 3,000.00 Tonne BRC-A-142
Turkey Turkey
PLASTER AND BLOCK ACCESSORIES G.I Wall ties / General 1.00 Dhs/No G.I Block ladder 11.50 Dhs/No G.I Block mesh 3.00 Dhs/m2 G.I Cavity wall ties 1.00 Dhs/No S.S wall ties / General 3.20 Dhs/No S.S Block ladder 11.50 Dhs/No S.S Block mesh 5.70 Dhs/m2 S.S Cavity wall ties 3.20 Dhs/No G.I Corner mesh 3.00 Dhs/m G.I plaster mesh/coil lath 1.50 Dhs/m G.I Angle bead 1.00 Dhs/m G.I Plaster stop bead 1.40 Dhs/m S.S.Plaster mesh/coil lath 5.50 Dhs/m S.S Angle bead 3.72 Dhs/m S.S Plaster stop 5.90 Dhs/m
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
150.00 400.00 375.00 100.00 200.00 90.00 80.00 120.00 180.00 50.00 9.80
Dhs/Hrs Dhs/Trip Dhs/Trip Dhs/Hrs Dhs/Day Dhs/Day Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/I gal
Fuel consumption 35 galons per 10 hrs day N/A N/A 20 galons per 10 hrs day 20 galons per 10 hrs day 10 galons per 10 hrs day 30 galons per 10 hrs day 30 galons per 10 hrs day 35 galons per 10 hrs day 15 galons per 10 hrs day
Boundary wall Amount Dhs. Item Description Qty Unit Unit Rate
Type-1 (for1 meter) Concrete Substructure Excavation A Up to 1m Back Filling Selected excaavated material backfilled around Surplus of excavated material to be disposed off out site 1.00 m3 57.46 57.46
B C
0.60 0.40
m3 m3
27.33 28.40
16.40 11.36
Anti-termite Treatment (Horizontal and vertical surfaces upto finished ground floor level) Anti-termite treatment; to underside of the foundations, tie beams and ground floor slabs 3.00
m2
3.00
9.00
Boundary wall Amount Dhs. Item Description Qty Unit Unit Rate
CONCRETE WORK
Concrete Substructure (contd) Plain sulphate-resisting concrete A In blinding Reinforced sulphate-resisting concrete; Mix C40 / 20 In foundations In neck columns In tie beams Formwork To foundations To neck columns To tie beams Reinforcement High yield bar reinforcement of various diameters 0.10 m3 373.23 37.32
B C D
m3 m3 m3
J K L
m2 m2 m2
53.64
kg
3.34
179.16
Boundary wall Amount Dhs. Item Description Qty Unit Unit Rate
CONCRETE WORK (Cont'd) Concrete Substructure (Contd) Sundries 02 coats of bituminous paint as specified on concrete and blockwork, in contact with the ground soil 4.68 B 1000 Gauge polythene damp proof membrane; to underside of foundations, tie beams (in contact with ground soil) and ground floor slabs m2 5.00 23.40
1.00
m2
2.85
2.85
Superstructure Reinforced OPC concrete; Mix C40 / 20 B C Lintel In beams In columns Formwork To sides and soffits of beams To columns Reinforcements A Various diameters 24.00 kg 3.33 79.92 0.04 0.08 m3 m3 373.01 385.13 14.92 30.81
M N
0.60 1.60
m2 m2
66.44 69.14
39.86 110.62
Finishes
Cement and sand plastering; finished with steel float, including expanded metal lath reinforcing strips, angel beads, corner beads, stop beads. A On walls; to receive paint Painting 4.80 m2 28.21 135.41
Coating system; "Profile Dcor", consisting of one coat acrylic Emulsion / Tex Primer, one coat Profile Dcor (Trowel applied), with top Jotashield coat from M/s Jotun or other equal and approved
4.80
m2
30.00
144.00
TOTAL SUMMARY OF TYPE-A B/W TOTAL LENGTH OF WALL THEREFORE 314.00 m 1.00 m
1,301.12
4.14
AV/S1.1