contract boq- w15_eh 17.07.2012 cost code

8/13/2019 Contract BOQ- W15_EH 17.07.2012 Cost Code

1/52


2/52

EXTENSION & RENOVATION WORKS

G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI

MR. AMJAD J. HABBAS

Sl. No. Item Description Unit Qty Unit Rate Amount

PRELIMINARIES

Job Ref : IS 581/12

Bill No.1 - PRELIMINARIES

CONTRACT BOQ

216,000.00CARRIED TO COLLECTION

Bill No. 1 B1 - 2/52 Preliminaries


3/52



MR. AMJAD J. HABBAS


PRELIMINARIES

Job Ref : IS 581/12


CONTRACT BOQ

A Scaffolding

Provide, erect, maintain, dismantle and clear away at

completion proper and adequate internal and external

scaffolding as per the requirement of the work

B Health and Safety

Provide safety, health and welfare for all work people andshall comply with all local Municpality and Federal

requirements

C Protection of existing services and facilities

Provide adequate protection against any form of damage

or deterioration for all sections of the works. Provide all

necessary dust sheets, barriers, guard rai ls, safety signs

etc., and clear away the same upon completionIncluded

D Housekeeping

Clear away rubbish at regular intervals during the

progress of the work

E Transportation

Provide transport facilities to travel from the

accomodation to the site and back

F Tests and Samples

Carry out tests as required to confirm the compliance of

material and wokmanship as per the DM standards

-CARRIED TO COLLECTION



4/52



MR. AMJAD J. HABBAS


PRELIMINARIES

Job Ref : IS 581/12


CONTRACT BOQ

A Records

Maintain records of all details and dimensions of the

works as constructed including progress photographs

B As built drawings and manuals

Provide as-built drawings, operation and maintenancemanuals as required upon completion of the works

Included

C Cleaning and hand-over

Prior to handing over of the works, clean all of the area

executed, ready for occupation

D Water and electricity

Supply of clean water and power for consumption duringthe progress of the work

Excluded(By Client)



5/52


6/52



MR. AMJAD J. HABBAS


PRELIMINARIES

Job Ref : IS 581/12


CONTRACT BOQ

PRELIMINARIES (Cont'd.)

Collection

From Page 1 / 1 216,000.00

From Page 1 / 2 -

From Page 1 / 3 -

216,000.00CARRIED TO GENERAL SUMMARY



7/52



MR. AMJAD J. HABBAS


ENABLING WORKS

A Removal of existing wall/partition as per the proposed layout and form

openings/niches as required

B Demolition of existing columns/pillars where applicable to suit the new

layout

C Removal of existing doors/windows as per the proposed layout

D Strip out existing floor, skirting, wall and ceiling finishes as required by

the new layout / finishes schedule

E Removal of existing internal staircase and void balustrade/railing Item 1.00 48,750.00 48,750.00

F Removal of the existing internal main staircase marble tread and riser

G Removal of the existing external balcony balustrade/railing

H Removal of existing fittings and fixtures (where applicable) such as

light fittings, sanitary ware & accessories and handover to the Client

J Cart away all the above debris to Municipality approved dump area


Job Ref : IS 581/12

Bill No. 2- ENABLING WORKS

CONTRACT BOQ

Bill No. 2 B2 - 7/52 Enabling works


8/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12

Bill No. 2- ENABLING WORKS

CONTRACT BOQ

ENABLING WORKS (Cont'd).

Collection

From Page 1 / 2 48,750.00


Bill No. 2 B2 - 8/52 Enabling works


9/52



MR. AMJAD J. HABBAS

Sl. No. Description of Item Unit Qty Unit Rate Amount

BUILDERS WORKS

Builders Works

A Close the existing niches/openings as required with blockwork -

B Construction of new thermal insulated and hollow blockwork as per

the proposed layout

C Extra over in blockwork/ gypsum to receive new sliding doors

D Necessary RCC works such as stiffener columns/beams, lintel for

new openings including projection to elevation at the newly formed

windows/doors, matching to the existing

Job Ref : IS 581/12

Bill No. 3 - BUILDERS WORKS

CONTRACT BOQ

Bill No. 3 B3 - 9/52 Builders work


10/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ

E Cement sand plaster (internal & external) to the new blockwork

including behind wall finishes of modified bathrooms.

Item 1.00 72,796.00 72,796.00

F Make good jambs, corners, edges and the like where openings are

formed or wall demolished

G Cement sand screed with self levelling compound to the areas

where parquet and carpet flooring to be installed

H Light weight concrete fill above garage to match the finish level of

the existing storage cum play area

J Construction of supports for Balcony railing and concrete fill to the

extended area to the level of existing floor finish (above main

reception).




11/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ

BUILDERS WORKS (Cont'd).

Thermal insulation works

Roof Waterproofing

Composite waterproofing system and insulation on the concrete

roof slab (New extension area only), with the following items:

A 150mm thick light weight concrete screed with 50mm minimum

thickness (density 600 kg/m3) sloped to drains (1%) over a

bituminous primer layer

B 4mm thick heavy duty, reinforced with torch applied non-woven

polyester elastoplastomeric APP bituminous waterproofing

membrane on approved primer

C 50mm thick extruded polysterene board insulation

D Separation layer with non woven polypropylene mesh

E Cement tiles over cement sand screed

F Water proofing membrane to skirting Item 1.00 18,229.00 18,229.00

G Dressing waterproofing membrane around roof drain, vent pipe

etc.,

H Extra over for the water proofing works at the joint between theexisting structure and the new extension.

Wet area waterproofing

J 2mm thick liquid applied water proofing coatings to the following

wet areas (2 coats) including 200mm high on the wall, applied

strictly in accordance with manufacturer's instructions and flood

water testing upon completion



12/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ

Master bathroom (F.Floor)

Boy's bathroom (F.Floor)

Guest bathroom (F.Floor)




13/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ

BUILDERS WORKS (Cont'd).

Collection

From Page 1 / 3 72,796.00

From Page 2 / 3 18,229.00




14/52



MR. AMJAD J. HABBAS


METAL /GLASS WORKS

Aluminium Doors and Windows

Powder coated Aluminium window, 24mm thick glazing consisting of 6mm

thick medium performance reflective glass from outside, 12mm air gap &

6mm thick clear tempered glass from inside, including sealant and

ironmongery (all matching to the existing);

A Sliding Window : Size-4000mm x 2200mm H (GF) No. 2.00 11,088.00 22,176.00

Library / Study - 01 No.Garage - 01 No.

B Top Hung Window : Size-4000mm x 2650mm H (GF) No. 3.00 13,356.00 40,068.00

TV / Living Area - 01 No.

Main Reception - 01 No.

Dining Area - 01 No.

C Sliding Window : Size-4000mm x 2400mm H (FF) No. 4.00 12,096.00 48,384.00

Boy's Room - 01 No.

Master Bedroom - 01 No.Guest Room - 01 No.

Storage cum Play room - 01 No.

D Sliding Window : Size-4130mm x 2400mm H (FF) No. 1.00 12,488.00 12,488.00

Master Dressing Room - 01 No.

E Sliding Window : Size-4300mm x 2400mm H (FF) No. 1.00 13,006.00 13,006.00

Family Living - 01 No.

F Sliding Window: Size-1400mm x 2400mm H (FF) No. 2.00 4,234.00 8,468.00

Storage cum Play room - 02 No.

Glass block windows

G Fixed window with glass blocks in white colour, frosted finish No. 1.00 2,801.00 2,801.00

to Master Bathroom: Size-600mmx1200mm

Job Ref : IS 581/12

Bill No. 4- METAL WORKS

CONTRACT BOQ

Bill No. 4 B4 - 14/52 Metal works


15/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12

Bill No. 4- METAL WORKS

CONTRACT BOQ


Bill No. 4 B4 - 15/52 Metal works


16/52


17/52


18/52



MR. AMJAD J. HABBAS


JOINERY WORKS

Timber Doors- Ground Floor

A Double leaf pocket sliding door to Entrance lobby Item 1 15,000.00 15,000.00

(Size: 2500mm x 2250mm)

B Double leaf pocket sliding door at Main Reception / Dining area (Size:

1650mm x 2100mm)

Item 1 9,000.00 9,000.00

C Frame to opening at Main Reception/TV area (opening size: 2200mm

x 2200mm)

Item 1 2,376.00 2,376.00

D Single leaf pocket sliding door at TV/Living Area (Size: 1500mm x

2100mm)

Item 1 8,400.00 8,400.00

E Single leaf pocket sliding door at Kitchen (Size: 1400mm x 2100mm) Item 1 7,800.00 7,800.00

F Single leaf hinged door at Dining area (Size: 1000mm x 2100mm) Item 1 4,800.00 4,800.00

G 20mm thick doors to existing storage cabinet including Iron mongery Item 1 3,600.00 3,600.00

H Relocation of existing doors (re use existing irongmongery) but

newarchitrave

Item 2 1,440.00 2,880.00

J Frame to opening at Entrance lobby (opening size: 1900mm x2200mm)

Item 2 2,268.00 4,536.00

K Frame to opening at Powder room (opening size: 1500mm x 2250mm) Item 1 1,200.00 1,200.00

L Replace the existing fixed panels of the main entrance door with

stained glass panels

Item 1 3,900.00 3,900.00

Timber Doors- First Floor

M Single leaf pocket sliding door at Master dressing (Size: 1200mm x

2200mm)

Item 1 6,600.00 6,600.00

N Single leaf hinged door at Master bathroom (Size: 1000mm x

2100mm)

Item 1 3,600.00 3,600.00

P Relocation of existing doors (re use existing irongmongery) but

newarchitrave

Item 1 1,440.00 1,440.00

Ironmongery

Q Ironmongery comprising of hinges, handle, lockset, door closer,

sliding rails etc., complete PC Supply rate Dhs. 750/ door

Item 7 863.00 6,041.00

81,173.00

Job Ref : IS 581/12

CONTRACT BOQ

CARRIED TO COLLECTION

Bill No. 5- JOINERY WORKS

Bill No. 5 B5 - 18/52 Joinery and Glass works


19/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12

CONTRACT BOQ


JOINERY WORKS (Cont'd).

Fixed Joinery

Ground Floor

A Main Reception : Niche (O/A Size 1.15mx2.15m H) Item 2.00 8,525.00 17,050.00

Marble Cladding : PC Supply Rate Dhs.1800/m2

B Living Area: TV Cabinet (O/A Size 3.5x.55x2.15m H) Item 1.00 22,110.00 22,110.00

C Living Area: Console (O/A Size 2.25x.35x.65m H) Item 1.00 7,260.00 7,260.00

D Living Area: Cabinet (O/A Size 2.55x.8x.85m H) Item 1.00 12,100.00 12,100.00

E Dining Area: Dining table (O/A Size 3.5x1.75x0.75m H) Item 1.00 19,360.00 19,360.00

F Library/Study Area: Wall unit (O/A Size 6.5x2.4m H) Item 1.00 42,627.00 42,627.00

G Library/Study Area: Low cabinet (O/A Size 3x0.6x0.85m H) Item 1.00 14,520.00 14,520.00

H Powder room: Vanity counter (O/A Size 2.9x0.6m) Item 1.00 14,993.00 14,993.00

Counter Top Marble : PC Supply Rate Dhs.2500/m

J Powder room: Vanity mirror (O/A Size 1.5x0.9m) Item 1.00 1,950.00 1,950.00

K Powder room: Mirror (O/A Size 0.75x0.9m) Item 1.00 390.00 390.00

First Floor

L Family Living Area: TV cabinet including wall mounted wooden

shelves (O/A Size 6716mmx600mmx750mm H)

Item 1.00 26,620.00 26,620.00

M Family Living: Storage Bench Item 2.00 5,720.00 11,440.00

N Master Bedroom: Make-up Console (O/A Size 3.0x0.6x0.75m H) Item 1.00 15,730.00 15,730.00

P Master Dressing: Chest of drawers cum bench Item 1.00 17,600.00 17,600.00

Q Master Dressing: Wardrobes including secret door Item 1.00 86,810.00 86,810.00

R Master Bathroom: Vanity mirror (O/A Size 2.06mx1.10m) Item 1.00 2,600.00 2,600.00



20/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12

CONTRACT BOQ


S Master Bathroom: Fixed glass window(O/A Size 0.45mx1.30m H)

Item 2.00 3,250.00 6,500.00

T Master Bathroom: Vanity counter (O/A Size 3.40mx0.60m) Item 1.00 12,100.00 12,100.00

Counter Top Marble : PC Supply Rate Dhs.2500/m

U Master Bathroom: Chest of Drawers & Cabinet Item 1.00 12,925.00 12,925.00

V Boys Bathroom: Vanity Counter (O/A Size 1.50mx0.6m) Item 1.00 4,950.00 4,950.00

Counter Top Corian : PC Supply Rate : Dhs. 800/m

W Boys Bathroom: Vanity mirror (O/A Size 0.80x0.80m) Item 1.00 650.00 650.00

X Shower bench at bathrooms (master/boy's/guest) Item 3.00 3,575.00 10,725.00

Y Storage cabinets at extended storage cum play room (O/A Size10.5m) Item 1.00 51,750.00 51,750.00




21/52


22/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12

CONTRACT BOQ





23/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12

CONTRACT BOQ


JOINERY WORKS (Cont'd).

Collection

From Page 1 / 4 81,173.00

From Page 2 / 4 412,760.00

From Page 3 / 4 69,120.00




24/52



MR. AMJAD J. HABBAS

Sl. No.Description of Item Unit Qty Unit Rate Amount

FINISHES

FLOOR FINISHES (Internal)

A Supply and install 600 x 600mm Travertino Classico Marble to the

areas as per the finishes schedule and approved sample, over and

including cement sand mortar (Finish Type MBFL-01) PC Supply

Rate Dhs.415/m2

m2 466.00 767.00 357,422.00

B Supply and install 1200mm x 200mm porcelain floor tiles to the

areas as per the finishes schedule and approved sample, over and

including cement sand mortar (Finish Type TLFL-01) PC Supply

Rate Dhs.231/m2

m2 16.00 356.00 5,696.00

C Supply and install 600mm x 600mm ceramic floor tiles to the areasas per the finishes schedule and approved sample, over and

including cement sand mortar (Finish Type TLFL-02) PC Supply

Rate Dhs.168/m2

m2 35.00 277.00 9,695.00

Job Ref : IS 581/12

Bill No. 6- FINISHES

CONTRACT BOQ

Bill No. 6 B6 - 24/52 Finishes


25/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ

D Supply and install Parquet wood flooring to the areas as per the

finishes schedule (Finish Type PQFL-01) PC Rate Supply & Fix

Dhs.500/m2 (Pending Selection)

m2 95.40 575.00 54,855.00

E Supply and install Sicis mosaic flooring to the areas as per thefinishes schedule, over and including cement sand mortar (Finish

Type MOFL-01) PC Supply Rate Dhs.473/m2 (Pending Selection)

m2 11.24 798.00 8,969.52

F Supply and install Sicis mosaic flooring to the areas as per thefinishes schedule, over and including cement sand mortar (Finish

Type MOCD-02) PC Supply Rate Dhs.473/m2 (Pending Selection)

m2 3.00 798.00 2,394.00

G Supply and install 600mm x 600mm marble crystal white finish to

the areas as per the finishes schedule and approved sample, over

and including cement sand mortar (Finish Type MBCD-02) PC

Supply Rate Dhs.473/m2 (Pending Selection)

m2 4.20 798.00 3,351.60



26/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ




27/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ

FINISHES (Cont'd).

FLOOR FINISHES (Internal) (cont'd..)

A Supply and install Sicis mosaic flooring to the areas as per the

finishes schedule, over and including cement sand mortar (Finish

Type MOCD-03) PC Supply Rate Dhs.855/m2

m2 1.00 1,333.00 1,333.00

B Supply and install Sicis mosaic flooring 300mm border to the areas

as per the finishes schedule, over and including cement sand

mortar (Finish Type MOCD-04) PC Supply Rate Dhs.855/m2

m2 2.70 1,333.00 3,599.10

D Supply and install mosaic tiles flooring to the areas as per the

finishes schedule, over and including cement sand mortar (FinishType MOCD-05) PC Supply Rate Dhs.467/m2

m2 2.00 791.00 1,582.00



28/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ

E Supply and install carpet flooring to the areas as per the finishes

schedule, over and including necessary underlay (Finish Type

CPRG-05) PC Supply Rate Dhs.1097/m2

m2 12.00 1,284.00 15,408.00

F Supply and install carpet flooring to the areas as per the finishes



m2 11.70 281.00 3,287.70

G Supply and install carpet flooring to the areas as per the finishes



m2 10.00 281.00 2,810.00

H S/S trip between finishes Item 1.00 3,563.00 3,563.00

31,582.80

FINISHES (Cont'd).




29/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ

SKIRTING FINISHES

A Supply and install 100mm high Travertino Classico marble skirting

where the floor finish is Travertino classico marble PC Supply Rate

Dhs.125/m

m 195.00 195.00 38,025.00

B Supply and install 100mm high Timber skirting where the floor finish

is parquet wood flooring or carpet. PC Supply & Fix Rate

Dhs.142/m

m 68.00 163.00 11,084.00

C Supply and install 100mm high ceramic skirting where the floor

finish is ceramic tile. PC Supply Rate Dhs.35/m

m 35.40 65.00 2,301.00

THRESHOLD

D Supply and install 30mm thick marble threshold at bathroom doors Item 1.00 LS 6,495.00

STAIRCASE FINISHES

ESupply and install Travertino classico marble tread and riser to the

internal main staircasePC Sum Supply only Dhs.13,500.00

Item 1.00 19,500.00 19,500.00



30/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ

77,405.00

FINISHES (Cont'd).

WALL FINISHES (Internal)

A Supply and install Wall covering to the areas as per the finishesschedule (Finish Type WP-01)PC Supply Rate Dhs.74/m2

m2 145.00 123.00 17,835.00

B Supply and install Wall covering to the areas as per the finishes

schedule (Finish Type WP-03) PC Supply Rate Dhs.333/m2

m2 67.20 448.00 30,105.60

C Supply and install Wall covering to the areas as per the finishes


m2 45.12 105.00 4,737.60




31/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ

D Supply and install Wall covering to the areas as per the finishes


m2 56.64 220.00 12,460.80

E Supply and install Wall covering to the areas as per the finishes


m2 20.00 534.00 10,680.00

F Supply and install Wall covering to the areas as per the finishes


m2 48.00 146.00 7,008.00

G Supply and install Wall covering to the areas as per the finishes


m2 117.10 105.00 12,295.50

H Supply and install Wall covering to the areas as per the finishes

schedule (Finish Type WP-10)PC Supply Rate Dhs.322/m2

m2 20.00 474.00 9,480.00



32/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ

J Supply and install Wall covering to the areas as per the finishes


m2 84.00 93.00 7,812.00

K Supply and install Wall covering to the areas as per the finishesschedule (Finish Type WP-12) PC Supply Rate Dhs.40/m2

m2 96.00 80.00 7,680.00

120,094.50

FINISHES (Cont'd).

WALL FINISHES (Internal) (Cont'd..)

A Supply and install Wall covering to the areas as per the finishes


(Pending Selection)

m2 82.32 161.00 13,253.52

B Supply and install Wall covering to the areas as per the finishes


m2 56.64 105.00 5,947.20




33/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ

C Supply and install Wall covering to the areas as per the finishes


m2 33.10 105.00 3,475.50

D Supply and install Wall covering to the areas as per the finishes


m2 11.10 105.00 1,165.50

E Supply and install Wall covering to the areas as per the finishesschedule (Finish Type WP-17) PC Supply Rate Dhs.108/m2

m2 29.04 166.00 4,820.64

F Supply and install Wall covering to the areas as per the finishes


m2 15.00 207.00 3,105.00

G Supply and install Wall covering to the areas as per the finishes


m2 12.60 80.00 1,008.00



34/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ

H Supply and install Wall covering to the areas as per the finishes


(Pending Selection)

m2 11.20 168.00 1,881.60

J Supply and install ceramic tile 600mm x 600mm to the areas as per

the finishes schedule (Finish Type TLWL-01) PC Supply Rate

Dhs.236/m2

m2 24.34 399.00 9,711.66

K Supply and install ceramic tile 220mm x 450mm to the areas as per

the finishes schedule (Finish Type TLWL-02) PC Supply Rate

Dhs.279/m2

m2 16.60 453.00 7,519.80

L Supply and install BBM mosaic tiles to the areas as per the finishes

schedule (Finish Type MOCD-05) PC Supply Rate Dhs.467/m2

m2 10.80 827.00 8,931.60



35/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ

60,820.02

FINISHES (Cont'd).

WALL FINISHES (Internal) (Cont'd..)

A Supply and install sicis mosaic tiles to the areas as per the finishes


(Pending Selection)

m2 12.00 834.00 10,008.00

B Supply and install sicis mosaic tiles to the areas as per the finishesschedule (Finish Type MOCD-03) PC Supply Rate Dhs.898/m2

m2

16.00 1,369.00 21,904.00

C Supply and install sicis mosaic tiles to the areas as per the finishes


m2




36/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ

D Supply and install 600 x 600mm marble crystal white finish to the

areas as per the finishes schedule (Finish Type MBCD-02) PC

Supply Rate Dhs.1250/m2

m2 13.36 1,891.00 25,263.76

E Supply and install Albaster cladding to the areas as per the finishes

schedule (Finish Type ALCD-01)PC Supply Rate Dhs. 1800/m2

m2 29.00 3,036.00 88,044.00



37/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ

F Supply and install wooden wall; cladding in wenge. PC Supply &

FixRate Dhs.686/m2

m2 7.00 891.42 6,240.00

G Supply and apply matt white colour paint finish to the areas as per

the finishes schedule

m2 120.00 18.00 2,160.00

153,619.76

FINISHES (Cont'd).

CEILING FINISHES

Gypsum false ceiling

A Supply and install plain gypsum board ceiling with GI hanging

support, required taping & jointing, cut out for light fittings and A C

grills, ready to receive paint.

m2 373.20 99.00 36,947.00

B - Ditto - 200mm high Bulkhead

C - Ditto - 300mm high Bulkhead

D - Ditto - 400mm high Bulkhead

Item 1.00 66,285.00 66,285.00




38/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ

E - Ditto - 50mm x 50mm detail for the LED strip light in TV/Living

area

F - Ditto - cove light detail with 100mm high gypsum cornice

G 100mm high gypsum cornice to perimeter of the room

H Supply and install 12.5mm thk moisture resistant gypsum board

ceiling to wet areas with GI Hanging support, required taping and

jointing, cut out for light fittings, ready to receive paint

m2 38.00 110.00 4,180.00

J - Ditto - Bulkhead and cove light detail Item 1.00 8,965.00 8,965.00

K 150mm x 200mm wooden ceiling beams, finish to match Item 1.00 27,500.00 27,500.00

existing furniture (Library/Study area)

143,877.00

FINISHES (Cont'd).

Ceiling Paint / Wall Paper Finish

A Supply & apply to new gypsum false ceiling white colour mattemulsion paint comprising of 3 coats system including one coats

stucco filler and two coats of acrylic copolymer vinyl emulsion

finishing coat

m2 408.00 18.00 7,344.00

B Supply & apply to existing gypsum false ceiling white colour matt

emulsion paint comprising of two coats of acrylic copolymer vinyl

emulsion finishing coat

m2 235.00 12.00 2,820.00




39/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ

C Supply and fix wall paper to ceiling to the areas as per the finishes


m2 8.14 771.00 6,275.94

D Supply and fix wall paper to ceiling to the areas as per the finishes


m2 15.00 182.00 2,730.00

E Supply and fix wall paper to ceiling to the areas as per the finishesschedule (Finish Type WP-21) N/A




40/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ

FINISHES (Cont'd).

EXTERNAL FINISHES

Floor finish

A Supply and fix composite floor decking at rear terrace m2 26.20 990.00 25,938.00

(Type DECK-01). PC Supply & fix Rate Dhs. 861/m2

B Supply and fix terracotta tiling to the new balcony above garage.

PC Supply Rate Dhs.50/m2

m2 26.20 124.00 3,248.80



41/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ




42/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ

FINISHES (Cont'd).

Collection

From Page 1 / 10 442,383.12

From Page 2 / 10 31,582.80

From Page 3 / 10 77,405.00

From Page 4 / 10 120,094.50

From Page 5 / 10 60,820.02

From Page 6 / 10 153,619.76

From Page 7 / 10 143,877.00

From Page 8 / 10 19,169.94

From Page 9 / 10 29,186.80



43/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12


CONTRACT BOQ

1,078,138.94CARRIED TO GENERAL SUMMARY



44/52



MR. AMJAD J. HABBAS


MEP WORKS

A Modification to AC grill layout and related duct work

modifications based on new false ceiling layouts.

B New 2.5 ton AC unit for extension above garage with

electrical light and socket wiring.

C Modificatiosn to wiring layout to suit new light locations

D Supply and install switches shown on drawings.

E Supply and install power sockets in locations mentioend on

drawings

F TV points containment and wiring till roof.

G DATA points with CAT 6 wiring as shown on drawings.

H Supply and install floor boxes with necessary containment

and wirign as shown on drawings.

1 LS 302,000.00

J Containment only for audio / sound system.

K Pulling of client supplied cables for sound system.

L Modifications to drainage and plumbign services to suit to

new bathroom and sanitaryware.

M Fixing of client supplied sanitary ware and lights.

Builder work

N Related builder work for above items

Sanitary ware & Light Fittings

P Supply of sanitary ware & light fittings Excluded


Job Ref : IS 581/12

Bill No. 7 - MEP WORKS

CONTRACT BOQ

Bill No. 7 B7 - 44/52 M E P Works


45/52



MR. AMJAD J. HABBAS


Job Ref : IS 581/12

Bill No. 7 - MEP WORKS

CONTRACT BOQ

MEP WORKS (Cont'd).

Collection

From Page 1 / 2 302,000.00


Bill No. 7 B7 - 45/52 M E P Works


46/52


47/52



MR. AMJAD J. HABBAS

Bill No.

SUMMARY

BILL NO. 1 PRELIMINARIES

BILL NO. 2 ENABLING WORKS

BILL NO. 3 BUILDERS WORKS

BILL NO. 4 METAL WORKS

BILL NO. 5 JOINERY WORKS

BILL NO. 6 FINISHES

BILL NO. 7 MEP WORKS

BILL NO. 8 PROVISIONAL SUM ITEMS

Sub Total

Structural Design & DM Submission

Total Contract Price (AED)

CONTRACT BOQ

GENERAL SUMMARY

Bill Description

GENERAL SUMMARY / 47


48/52

Amount (AED)

216,000.00

48,750.00

91,025.00

261,891.00

563,053.00

1,078,138.94

302,000.00

108,100.00

2,668,957.94

37,500.00

2,706,457.94

2,706,457.94

-

Job Ref : IS 581/12

GENERAL SUMMARY / 48


49/52


50/52

EXTENSION & RENOVATION WORKS Job Ref : IS 581/12


MR. AMJAD J. HABBAS

COST MONITORING & CONTROL SYSTEM

Code Description Total amount

11-00000 SKIRTING FINISHES

11-11010 Ceramic Skirting 1,239.00

11-11040 Marble Skirting 24,375.00

11-11070 Wood Skirting 8,500.00

11-11135 Skirting fixing materials (Glue, grout, etc.) Included in 10-10280

11-11140 Skirting-Fixing Charges 5,406.00

12-00000 WALL FINISHES

12-12110 Internal paint (Incl. Base Preparation for wall covering area) 10,129.60

12-12140 Wall Covering 93,974.11

12-12150 Timber Paneling 4,800.00

12-12160 Ceramic Tiles 35,756.62

12-12180 Marble 72,351.68

12-12225 Wall finishing fixing materials (Grout, glue, stopper, corner, etc. 1,870.40

12-12240 Timber Sub frame Work ( for Alabaster Dining wall cladding) 10,150.00

12-12271 Sub Contractor- Marble cladding fixing & Wall covering 36,181.42

12-12280 Cement For Wall Finishes (Tiles, Granite, Marble, etc.) 1,870.40

12-12290 Sand for Wall Finishes (Tiles, Granite, Marble, etc.) 935.20

13-00000 CEILING FINISHES

13-13010 Gypsum false ceiling 95,187.00

13-13090 Paint & Wall covering 16,308.79

13-13100 Timber Ceiling 25,000.00

14-00000 JOINERY WORKS14-14100 Timber Doors 18,324.00

14-14120 Timber Sliding Doors 35,100.00

14-14170 Vanity Counter 23,742.00

14-14210 Wardrobes 73,726.00

14-14220 Cabinets & Glassworks 158,062.00

14-14250 Ironmongery 5,250.00

14-14312 Other Carpentry & Woodworks 77,320.00

15-00000 ALUMINUM, METAL & GLASSWORKS

15-15010 Aluminum Glass Doors & Windows 198,115.00

16-00000 EXTERNAL WORKS

16-16130 Pergola 51,840.00

17-00000 AIRCONDITIONING WORKS Included

18-00000 PLUMBING & DRAINAGE WORKS

18-18091 MEP Sub Contractor 206,100.00

18-18030 MEP Builders woks - Labour & Material 21,207.69

19-00000 ELECTRICAL WORKS Included

20-00000 FIRE ALARM & FIREFIGHTING WORK Included

BUDGET 50 of 52


51/52

EXTENSION & RENOVATION WORKS Job Ref : IS 581/12


MR. AMJAD J. HABBAS

COST MONITORING & CONTROL SYSTEM

Code Description Total amount

21-00000 FURNISH FITTINGS & EQUIPMENT N/A

21-21070 Mirrors 4,161.00

22-00000 CONVEYING SYSTEM N/A

23-00000 SPECIAL ITEMS N/A

24-00000 PROVISIONAL SUM ITEMS

24-00002 Structural Steel Works - Closing of existing first floor void including civil

works 15,000.00

24-00002 Structural steel work- Extension area including civil works 49,000.00

24-00002 Re-alignment of the existing external main entrance steps 5,000.00

24-00002 External Wall Paint 25,000.00

TOTAL BUDGET:- 2,127,989.57

BUDGET 51 of 52


52/52

Tender For :

Gen Manager: Tender No : TS 581/12

Building CostsTender B/A B/A Offered Totals

Cost Add Deduct Discount

% Sum

Material 1,641,682 0 0 0 0.00 0 1,641,682 61.51

Labour Incl 0 0 0 0.00 0 0 -

Sub-contract Incl 0 0 0 0.00 0 0 -

Direct Plant / Tools Incl 0 0 0 0.00 0 0 -

Prime cost rates Incl 0 0 0 0.00 0 0 -

M E P 212,308 0 0 0 0.00 0 212,308 7.95

Durables Incl 0 0 0 0 0 -

1,853,990 Sub Total 1,853,990 69.46Contingency / Risk 0% % 0 -

1,853,990 1,853,990 69.46

On CostsTender B/A B/A Totals

Cost Add Deduct

180,000 0 0 180,000 6.74

Agency Fees 0 -

Design & Consultancy fee 0 -

On Costs Total = 180,000 180,000 6.74TOTAL BUILDING COSTS AND ON COSTS 2,033,990 76.21ContributionContribution Avg. (as % of Total Building Costs & On Costs) 26% % 526,868 19.74

-

526,868 526,868 19.74

AbnormalsTotals

% Sum

Nett Nominated Sub-contract 0 + 0 0 -

Nominated Sub-contractors 0 + 0 0 -

Nominated Suppliers 0 + 0 0 -

Provisional Sums 94,000 + 15.00 14,100 108,100 4.05

Dayworks 0 + 0 0 -

frayland Provisional Sums 0 + 0.00 0 0 -

Clients Contingency + 0 0 -

Fixed Price Allowance for MEP + 0.00 0 0 -

Sub Total 108,100 108,100 4.05

Adjustment to the BOQ -

TOTAL TO FORM OF TENDER 2,668,958 100.00Executive Summary

Gross Nett

Added Margin 14,100 0.53% 0.663% Floor Area = Sqft

Anticipated Margin 526,868 19.74% 24.759% Cost Per Sqft 2 = Per Sqft

Overall Margin 540,968 20.27 25.422% Programme 22 Weeks

TENDER SUMMARY SHEET

EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. 15 AT EMIRATES HILLS,

DUBAI MR. AMJAD J. HABBAS

Colin Veitch Traditional

=

Buying

Discount

Prelims (Including 5%

contingency)

Added Margin

=

=

=

=

=

=

=

contract boq- w15_eh 17.07.2012 cost code

Documents