Contract BOQ - W15 - EH 17.07.2012 Cost Code

EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J.
HABBAS CONTRACT BOQ Bill No.1 - PRELIMINARIES
Job Ref : IS 581/12
Sl. No. PRELIMINARIES A
Item Description
Unit
Qty
Unit Rate
Amount
Liaison with Statutory authorities Collect Building Permit from Dubai Municipality, obtain necessary NOC's, clearance and approvals. Liaise with all public authorities
Insurances Insurances including CAR insurance, Workmen Compensation, Motor Vehicle Insurance etc., as required for the project
Temporary Hoarding Provide temporary fencing, hoardings and the like as may be necessary for protecting the public or occupants from the proper execution of the works and for meeting requirements of any service or other authority
Item
1.00
LS
216,000.00
Site Sign Board Supply, fix and maintain site sign boards with details of the project as required by DM regulations
Supervision and Co-ordination Provide staff suitable and qualified to supervise each section of the works to ensure full compliance with specification and standards intended
Small Plant and Tools Provide all small plants & tools, properly maintain it as per the requirement of the completion of work
Bill No. 1
B1 - 1/52
Preliminaries
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS CONTRACT BOQ Bill No.1 - PRELIMINARIES
Job Ref : IS 581/12
Sl. No. PRELIMINARIES
Item Description CARRIED TO COLLECTION
Unit
Qty
Unit Rate
Amount 216,000.00
Bill No. 1
B1 - 2/52
Preliminaries
Job Ref : IS 581/12
Sl. No. PRELIMINARIES A Scaffolding
Item Description
Unit
Qty
Unit Rate
Amount
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 and shall 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 rails, safety signs etc., and clear away the same upon completion
Included
Housekeeping Clear away rubbish at regular intervals during the progress of the work
Transportation Provide transport facilities to travel from the accomodation to the site and back
Tests and Samples Carry out tests as required to confirm the compliance of material and wokmanship as per the DM standards
CARRIED TO COLLECTION Bill No. 1 B1 - 3/52
Preliminaries
Job Ref : IS 581/12
Sl. No. PRELIMINARIES A Records
Item Description
Unit
Qty
Unit Rate
Amount
Maintain records of all details and dimensions of the works as constructed including progress photographs
As built drawings and manuals Provide as-built drawings, operation and maintenance manuals as required upon completion of the works Included
Cleaning and hand-over Prior to handing over of the works, clean all of the area executed, ready for occupation
Water and electricity Supply of clean water and power for consumption during the progress of the work Excluded (By Client)
Bill No. 1
B1 - 4/52
Preliminaries
Job Ref : IS 581/12
Item Description CARRIED TO GENERAL SUMMARY
Unit
Qty
Unit Rate
Amount
Bill No. 1
B1 - 5/52
Preliminaries
Job Ref : IS 581/12
Item Description
Unit
Qty
Unit Rate
Amount
PRELIMINARIES (Cont'd.) Collection From Page 1 / 1 From Page 1 / 2 From Page 1 / 3 216,000.00 -
Bill No. 1
CARRIED TO GENERAL SUMMARY B1 - 6/52
216,000.00 Preliminaries
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS CONTRACT BOQ Bill No. 2- ENABLING WORKS Sl. No. ENABLING WORKS Item Description Unit Qty Unit Rate
Job Ref : IS 581/12
Amount
Removal of existing wall/partition as per the proposed layout and form openings/niches as required Demolition of existing columns/pillars where applicable to suit the new layout Removal of existing doors/windows as per the proposed layout
Strip out existing floor, skirting, wall and ceiling finishes as required by the new layout / finishes schedule Removal of existing internal staircase and void balustrade/railing Removal of the existing internal main staircase marble tread and riser Removal of the existing external balcony balustrade/railing Removal of existing fittings and fixtures (where applicable) such as light fittings, sanitary ware & accessories and handover to the Client Cart away all the above debris to Municipality approved dump area Item 1.00 48,750.00 48,750.00
E F G H
CARRIED TO COLLECTION
48,750.00
Bill No. 2
B2 - 7/52
Enabling works
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS CONTRACT BOQ Bill No. 2- ENABLING WORKS Sl. No. Item Description ENABLING WORKS (Cont'd). Collection From Page 1 / 2 Unit Qty Unit Rate
Job Ref : IS 581/12
Amount
48,750.00
CARRIED TO GENERAL SUMMARY
48,750.00
Bill No. 2
B2 - 8/52
Enabling works
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS CONTRACT BOQ Bill No. 3 - BUILDERS WORKS
Job Ref : IS 581/12
Sl. No. BUILDERS WORKS Builders Works A
Description of Item
Unit
Qty
Unit Rate
Amount
Close the existing niches/openings as required with blockwork
Construction of new thermal insulated and hollow blockwork as per the proposed layout
Extra over in blockwork/ gypsum to receive new sliding doors
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
Bill No. 3
B3 - 9/52
Builders work
Job Ref : IS 581/12
Sl. No.
Description of Item
Unit Item
Qty 1.00
Unit Rate 72,796.00
Amount 72,796.00
E Cement sand plaster (internal & external) to the new blockwork including behind wall finishes of modified bathrooms.
Make good jambs, corners, edges and the like where openings are formed or wall demolished
Cement sand screed with self levelling compound to the areas where parquet and carpet flooring to be installed
Light weight concrete fill above garage to match the finish level of the existing storage cum play area
Construction of supports for Balcony railing and concrete fill to the extended area to the level of existing floor finish (above main reception).
72,796.00
Bill No. 3
B3 - 10/52
Builders work
Job Ref : IS 581/12
Sl. No.
Description of Item
BUILDERS WORKS (Cont'd).
Unit
Qty
Unit Rate
Amount
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 4mm thick heavy duty, reinforced with torch applied non-woven polyester elastoplastomeric APP bituminous waterproofing membrane on approved primer 50mm thick extruded polysterene board insulation Separation layer with non woven polypropylene mesh Cement tiles over cement sand screed Water proofing membrane to skirting Dressing waterproofing membrane around roof drain, vent pipe etc., Extra over for the water proofing works at the joint between the existing 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 B3 - 11/52 Builders work Item 1.00 18,229.00 18,229.00
C D E F G
Bill No. 3
Job Ref : IS 581/12
Sl. No.
Description of Item Master bathroom (F.Floor) Boy's bathroom (F.Floor) Guest bathroom (F.Floor) CARRIED TO COLLECTION
Unit
Qty
Unit Rate
Amount
18,229.00
Bill No. 3
B3 - 12/52
Builders work
Job Ref : IS 581/12
Sl. No.
Description of Item
BUILDERS WORKS (Cont'd).
Unit
Qty
Unit Rate
Amount
Collection From Page 1 / 3 From Page 2 / 3 72,796.00 18,229.00
91,025.00
Bill No. 3
B3 - 13/52
Builders work
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS CONTRACT BOQ Bill No. 4- METAL WORKS Sl. No. 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) Library / Study - 01 No. Garage - 01 No. Top Hung Window : Size-4000mm x 2650mm H (GF) TV / Living Area - 01 No. Main Reception - 01 No. Dining Area - 01 No. Sliding Window : Size-4000mm x 2400mm H (FF) Boy's Room - 01 No. Master Bedroom - 01 No. Guest Room - 01 No. Storage cum Play room - 01 No. Sliding Window : Size-4130mm x 2400mm H (FF) Master Dressing Room - 01 No. Sliding Window : Size-4300mm x 2400mm H (FF) Family Living - 01 No. Sliding Window: Size-1400mm x 2400mm H (FF) Storage cum Play room - 02 No. Glass block windows Fixed window with glass blocks in white colour, frosted finish to Master Bathroom: Size-600mmx1200mm No. 2.00 Description of Item Unit Qty
Job Ref : IS 581/12
Unit Rate
Amount
11,088.00
22,176.00
No.
3.00
13,356.00
40,068.00
No.
4.00
12,096.00
48,384.00
No.
1.00
12,488.00
12,488.00
No.
1.00
13,006.00
13,006.00
No.
2.00
4,234.00
8,468.00
No.
1.00
2,801.00
2,801.00
Bill No. 4
B4 - 14/52
Metal works
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS CONTRACT BOQ Bill No. 4- METAL WORKS Sl. No. Description of Item CARRIED TO COLLECTION Unit Qty
Job Ref : IS 581/12
Unit Rate
Amount 147,391.00
Bill No. 4
B4 - 15/52
Metal works
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS CONTRACT BOQ Bill No. 4- METAL WORKS Sl. No. Description of Item Unit Qty
Job Ref : IS 581/12
Unit Rate
Amount
METAL WORKS (Cont'd). Non- structural Steel works A Supply and fix internal main staircase glass balustrade in clear tempered glass and wooden handrail in wenge colour finish (as per drawing no. D14/GF/HAB/360-12) Pc Rate Dhs. 2500/m (supply & Fix) Supply and fix external balcony glass balustrade in clear tempered glass and black metal fixtures and supports including top wooden handrail to match the existing pergola finish (as per drawing no. D-10/FF/HAB/36012) PC Rate Dhs.1500/m (Supply & Fix) Lm 17.00 2,875.00 48,875.00
Lm
29.00
1,725.00
50,025.00
Shower Enclosure / Screen C Supply and installation of shower screen to master bathroom, boy's bathroom and guest bathroom Item 1.00 15,600.00 15,600.00
114,500.00 Metal works
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS CONTRACT BOQ Bill No. 4- METAL WORKS Sl. No. Description of Item Unit Qty
Job Ref : IS 581/12
Unit Rate
Amount
METAL WORKS (Cont'd). Collection From Page 1 / 3 From Page 2 / 3 147,391.00 114,500.00
261,891.00
Bill No. 4
B4 - 17/52
Metal works
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS CONTRACT BOQ Bill No. 5- JOINERY WORKS Description of Item JOINERY WORKS Timber Doors- Ground Floor A B C D E F G H J K L Double leaf pocket sliding door to Entrance lobby (Size: 2500mm x 2250mm) Double leaf pocket sliding door at Main Reception / Dining area (Size: 1650mm x 2100mm) Frame to opening at Main Reception/TV area (opening size: 2200mm x 2200mm) Single leaf pocket sliding door at TV/Living Area (Size: 1500mm x 2100mm) Single leaf pocket sliding door at Kitchen (Size: 1400mm x 2100mm) Single leaf hinged door at Dining area (Size: 1000mm x 2100mm) 20mm thick doors to existing storage cabinet including Iron mongery Relocation of existing doors (re use existing irongmongery) but newarchitrave Frame to opening at Entrance lobby (opening size: 1900mm x 2200mm) Item Item Item Item Item Item Item Item Item 1 1 1 1 1 1 1 2 2 1 1
Job Ref : IS 581/12
Sl. No.
Unit
Qty
Unit Rate
Amount
15,000.00 9,000.00 2,376.00 8,400.00 7,800.00 4,800.00 3,600.00 1,440.00 2,268.00 1,200.00 3,900.00
15,000.00 9,000.00 2,376.00 8,400.00 7,800.00 4,800.00 3,600.00 2,880.00 4,536.00 1,200.00 3,900.00
Frame to opening at Powder room (opening size: 1500mm x 2250mm) Item Replace the existing fixed panels of the main entrance door with stained glass panels Timber Doors- First Floor Item
M N P
Single leaf pocket sliding door at Master dressing (Size: 1200mm x 2200mm) Single leaf hinged door at Master bathroom (Size: 1000mm x 2100mm) Relocation of existing doors (re use existing irongmongery) but newarchitrave Ironmongery Ironmongery comprising of hinges, handle, lockset, door closer, sliding rails etc., complete PC Supply rate Dhs. 750/ door CARRIED TO COLLECTION
Item Item Item
1 1 1
6,600.00 3,600.00 1,440.00
6,600.00 3,600.00 1,440.00
Item
863.00
6,041.00 81,173.00
Bill No. 5
B5 - 18/52
Joinery and Glass works
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS CONTRACT BOQ Bill No. 5- JOINERY WORKS Description of Item JOINERY WORKS (Cont'd). Fixed Joinery Ground Floor A Main Reception : Niche (O/A Size 1.15mx2.15m H) Marble Cladding : PC Supply Rate Dhs.1800/m2 Living Area: TV Cabinet (O/A Size 3.5x.55x2.15m H) Living Area: Console (O/A Size 2.25x.35x.65m H) Living Area: Cabinet (O/A Size 2.55x.8x.85m H) Dining Area: Dining table (O/A Size 3.5x1.75x0.75m H) Library/Study Area: Wall unit (O/A Size 6.5x2.4m H) Library/Study Area: Low cabinet (O/A Size 3x0.6x0.85m H) Powder room: Vanity counter (O/A Size 2.9x0.6m) Counter Top Marble : PC Supply Rate Dhs.2500/m Powder room: Vanity mirror (O/A Size 1.5x0.9m) Powder room: Mirror (O/A Size 0.75x0.9m) First Floor L Family Living Area: TV cabinet including wall mounted wooden shelves (O/A Size 6716mmx600mmx750mm H) Family Living: Storage Bench Master Bedroom: Make-up Console (O/A Size 3.0x0.6x0.75m H) Master Dressing: Chest of drawers cum bench Master Dressing: Wardrobes including secret door Master Bathroom: Vanity mirror (O/A Size 2.06mx1.10m) B5 - 19/52 Item 1.00 Item 2.00
Job Ref : IS 581/12
Sl. No.
Unit
Qty
Unit Rate
Amount
8,525.00
17,050.00
B C D E F G H
Item Item Item Item Item Item Item
1.00 1.00 1.00 1.00 1.00 1.00 1.00
22,110.00 7,260.00 12,100.00 19,360.00 42,627.00 14,520.00 14,993.00
22,110.00 7,260.00 12,100.00 19,360.00 42,627.00 14,520.00 14,993.00
J K
Item Item
1.00 1.00
1,950.00 390.00
1,950.00 390.00
26,620.00
26,620.00
M N P Q R Bill No. 5
Item Item Item Item Item
2.00 1.00 1.00 1.00 1.00
5,720.00 15,730.00 17,600.00 86,810.00 2,600.00
11,440.00 15,730.00 17,600.00 86,810.00 2,600.00
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS CONTRACT BOQ Bill No. 5- JOINERY WORKS Description of Item Master Bathroom: Fixed glass window (O/A Size 0.45mx1.30m H) Master Bathroom: Vanity counter (O/A Size 3.40mx0.60m) Counter Top Marble : PC Supply Rate Dhs.2500/m Master Bathroom: Chest of Drawers & Cabinet Boys Bathroom: Vanity Counter (O/A Size 1.50mx0.6m) Counter Top Corian : PC Supply Rate : Dhs. 800/m Boys Bathroom: Vanity mirror (O/A Size 0.80x0.80m) Shower bench at bathrooms (master/boy's/guest)
Job Ref : IS 581/12
Sl. No. S
Unit Item
Qty 2.00
Unit Rate 3,250.00
Amount 6,500.00
Item
1.00
12,100.00
12,100.00
U V
Item Item
1.00 1.00
12,925.00 4,950.00
12,925.00 4,950.00
W X Y
Item Item
1.00 3.00 1.00
650.00 3,575.00 51,750.00
650.00 10,725.00 51,750.00 412,760.00
Storage cabinets at extended storage cum play room (O/A Size10.5m) Item CARRIED TO COLLECTION
Bill No. 5
B5 - 20/52
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS CONTRACT BOQ Bill No. 5- JOINERY WORKS Description of Item JOINERY WORKS (Cont'd). Pergola Supply and installation of pergola to main entrance and rear entrance as per the drawing D-12a/OA/HAB/360-12, D-12b/OA/HAB/360-12 and D-12c/OA/HAB/360-12 A B Main entrance pergola (O/A Size: 5500mm x 2500mm) Rear entrance pergola (O/A Size: 5500mm x 3200mm) Item Item 1.00 1.00
Job Ref : IS 581/12
Sl. No.
Unit
Qty
Unit Rate
Amount
30,240.00 38,880.00
30,240.00 38,880.00
Bill No. 5
B5 - 21/52
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS CONTRACT BOQ Bill No. 5- JOINERY WORKS Description of Item CARRIED TO COLLECTION
Job Ref : IS 581/12
Sl. No.
Unit
Qty
Unit Rate
Amount 69,120.00
Bill No. 5
B5 - 22/52
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS CONTRACT BOQ Bill No. 5- JOINERY WORKS Description of Item JOINERY WORKS (Cont'd). Collection From Page 1 / 4 From Page 2 / 4 From Page 3 / 4
Job Ref : IS 581/12
Sl. No.
Unit
Qty
Unit Rate
Amount
81,173.00 412,760.00 69,120.00
CARRIED TO GENERAL SUMMARY Bill No. 5 B5 - 23/52
563,053.00 Joinery and Glass works
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS CONTRACT BOQ Bill No. 6- FINISHES Sl. No. Description of Item Unit Qty
Job Ref : IS 581/12
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
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
Supply and install 600mm x 600mm ceramic floor tiles to the areas as 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
Bill No. 6
B6 - 24/52
Finishes
Job Ref : IS 581/12
Unit Rate
Amount
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
Supply and install Sicis mosaic flooring to the areas as per the finishes 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
Supply and install Sicis mosaic flooring to the areas as per the finishes 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
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
Bill No. 6
B6 - 25/52
Finishes
Job Ref : IS 581/12
Unit Rate
Amount
442,383.12
Bill No. 6
B6 - 26/52
Finishes
Job Ref : IS 581/12
Unit Rate
Amount
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
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
Supply and install mosaic tiles flooring to the areas as per the finishes schedule, over and including cement sand mortar (Finish Type MOCD-05) PC Supply Rate Dhs.467/m2
m2
2.00
791.00
1,582.00
Bill No. 6
B6 - 27/52
Finishes
Job Ref : IS 581/12
Unit Rate
Amount
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
m2
11.70
281.00
3,287.70
m2
10.00
281.00
2,810.00
S/S trip between finishes
Item
1.00
3,563.00
3,563.00
CARRIED TO COLLECTION FINISHES (Cont'd).
31,582.80
Bill No. 6
B6 - 28/52
Finishes
Job Ref : IS 581/12
Unit Rate
Amount
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
Supply and install 100mm high Timber skirting where the floor finish m is parquet wood flooring or carpet. PC Supply & Fix Rate Dhs.142/m
68.00
163.00
11,084.00
Supply and install 100mm high ceramic skirting where the floor finish is ceramic tile. PC Supply Rate Dhs.35/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 E Item 1.00 19,500.00 19,500.00
Supply and install Travertino classico marble tread and riser to the internal main staircase PC Sum Supply only Dhs.13,500.00
Bill No. 6
B6 - 29/52
Finishes
Job Ref : IS 581/12
Unit Rate
Amount
CARRIED TO COLLECTION FINISHES (Cont'd). WALL FINISHES (Internal) A Supply and install Wall covering to the areas as per the finishes schedule (Finish Type WP-01) PC Supply Rate Dhs.74/m2 m2 145.00 123.00
77,405.00
17,835.00
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
m2
45.12
105.00
4,737.60
Bill No. 6
B6 - 30/52
Finishes
Job Ref : IS 581/12
Unit Rate
Amount
m2
56.64
220.00
12,460.80
m2
20.00
534.00
10,680.00
m2
48.00
146.00
7,008.00
m2
117.10
105.00
12,295.50
m2
20.00
474.00
9,480.00
Bill No. 6
B6 - 31/52
Finishes
Job Ref : IS 581/12
Unit Rate
Amount
m2
84.00
93.00
7,812.00
m2
96.00
80.00
7,680.00
CARRIED TO COLLECTION FINISHES (Cont'd). WALL FINISHES (Internal) (Cont'd..) A Supply and install Wall covering to the areas as per the finishes schedule (Finish Type WP-13) PC Supply Rate Dhs.100/m2 (Pending Selection) m2 82.32 161.00
120,094.50
13,253.52
m2
56.64
105.00
5,947.20
Bill No. 6
B6 - 32/52
Finishes
Job Ref : IS 581/12
Unit Rate
Amount
m2
33.10
105.00
3,475.50
m2
11.10
105.00
1,165.50
m2
29.04
166.00
4,820.64
m2
15.00
207.00
3,105.00
m2
12.60
80.00
1,008.00
Bill No. 6
B6 - 33/52
Finishes
Job Ref : IS 581/12
Unit Rate
Amount
Supply and install Wall covering to the areas as per the finishes schedule (Finish Type WP-20) PC Supply Rate Dhs.100/m2 (Pending Selection)
m2
11.20
168.00
1,881.60
Supply and install ceramic tile 600mm x 600mm to the areas as per m2 the finishes schedule (Finish Type TLWL-01) PC Supply Rate Dhs.236/m2
24.34
399.00
9,711.66
Supply and install ceramic tile 220mm x 450mm to the areas as per m2 the finishes schedule (Finish Type TLWL-02) PC Supply Rate Dhs.279/m2
16.60
453.00
7,519.80
Supply and install BBM mosaic tiles to the areas as per the finishes m2 schedule (Finish Type MOCD-05) PC Supply Rate Dhs.467/m2
10.80
827.00
8,931.60
Bill No. 6
B6 - 34/52
Finishes
Job Ref : IS 581/12
Unit Rate
Amount
CARRIED TO COLLECTION FINISHES (Cont'd). WALL FINISHES (Internal) (Cont'd..) A Supply and install sicis mosaic tiles to the areas as per the finishes schedule (Finish Type MOCD-02) PC Supply Rate Dhs.450/m2 (Pending Selection) m2 12.00 834.00
60,820.02
10,008.00
Supply and install sicis mosaic tiles to the areas as per the finishes schedule (Finish Type MOCD-03) PC Supply Rate Dhs.898/m2
m2
16.00 C Supply and install sicis mosaic tiles to the areas as per the finishes schedule (Finish Type MOCD-04) PC Supply Rate Dhs.898/m2 m2
1,369.00
21,904.00
Bill No. 6
B6 - 35/52
Finishes
Job Ref : IS 581/12
Unit Rate
Amount
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
Supply and install Albaster cladding to the areas as per the finishes m2 schedule (Finish Type ALCD-01) PC Supply Rate Dhs. 1800/m2
29.00
3,036.00
88,044.00
Bill No. 6
B6 - 36/52
Finishes
Job Ref : IS 581/12
Unit Rate
Amount
Supply and install wooden wall; cladding in wenge. PC Supply & FixRate Dhs.686/m2 Supply and apply matt white colour paint finish to the areas as per the finishes schedule
m2
7.00
891.42
6,240.00
m2
120.00
18.00
2,160.00
CARRIED TO COLLECTION 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. - Ditto - 200mm high Bulkhead - Ditto - 300mm high Bulkhead - Ditto - 400mm high Bulkhead Item 1.00 66,285.00 m2 373.20 99.00
153,619.76
36,947.00
B C D
66,285.00
Bill No. 6
B6 - 37/52
Finishes
Job Ref : IS 581/12
Unit Rate
Amount
- Ditto - 50mm x 50mm detail for the LED strip light in TV/Living area - Ditto - cove light detail with 100mm high gypsum cornice 100mm high gypsum cornice to perimeter of the room 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
F G H
J K
- Ditto - Bulkhead and cove light detail 150mm x 200mm wooden ceiling beams, finish to match existing furniture (Library/Study area)
Item Item
1.00 1.00
8,965.00 27,500.00
8,965.00 27,500.00
CARRIED TO COLLECTION FINISHES (Cont'd). Ceiling Paint / Wall Paper Finish A Supply & apply to new gypsum false ceiling white colour matt emulsion paint comprising of 3 coats system including one coats stucco filler and two coats of acrylic copolymer vinyl emulsion finishing coat Supply & apply to existing gypsum false ceiling white colour matt emulsion paint comprising of two coats of acrylic copolymer vinyl emulsion finishing coat m2 408.00 18.00
143,877.00
7,344.00
m2
235.00
12.00
2,820.00
Bill No. 6
B6 - 38/52
Finishes
Job Ref : IS 581/12
Unit Rate
Amount
Supply and fix wall paper to ceiling to the areas as per the finishes schedule (Finish Type WP-02) PC Supply Rate Dhs.534/m2
m2
8.14
771.00
6,275.94
Supply and fix wall paper to ceiling to the areas as per the finishes schedule (Finish Type WP-07) PC Supply Rate Dhs.118/m2
m2
15.00
182.00
2,730.00
Supply and fix wall paper to ceiling to the areas as per the finishes schedule (Finish Type WP-21)
N/A
19,169.94
Bill No. 6
B6 - 39/52
Finishes
Job Ref : IS 581/12
Unit Rate
Amount
FINISHES (Cont'd). EXTERNAL FINISHES Floor finish A Supply and fix composite floor decking at rear terrace (Type DECK-01). PC Supply & fix Rate Dhs. 861/m2 Supply and fix terracotta tiling to the new balcony above garage. PC Supply Rate Dhs.50/m2 m2 26.20 990.00 25,938.00
m2
26.20
124.00
3,248.80
Bill No. 6
B6 - 40/52
Finishes
Job Ref : IS 581/12
Unit Rate
Amount
29,186.80
Bill No. 6
B6 - 41/52
Finishes
Job Ref : IS 581/12
Unit Rate
Amount
FINISHES (Cont'd). Collection From Page 1 / 10 From Page 2 / 10 From Page 3 / 10 From Page 4 / 10 From Page 5 / 10 From Page 6 / 10 From Page 7 / 10 From Page 8 / 10 From Page 9 / 10 442,383.12 31,582.80 77,405.00 120,094.50 60,820.02 153,619.76 143,877.00 19,169.94 29,186.80
Bill No. 6
B6 - 42/52
Finishes
Job Ref : IS 581/12
Unit Rate
Amount
1,078,138.94
Bill No. 6
B6 - 43/52
Finishes
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS CONTRACT BOQ Bill No. 7 - MEP WORKS Sl. No. MEP WORKS A B C D E F G H J K L M Modification to AC grill layout and related duct work modifications based on new false ceiling layouts. New 2.5 ton AC unit for extension above garage with electrical light and socket wiring. Modificatiosn to wiring layout to suit new light locations Supply and install switches shown on drawings. Supply and install power sockets in locations mentioend on drawings TV points containment and wiring till roof. DATA points with CAT 6 wiring as shown on drawings. Supply and install floor boxes with necessary containment and wirign as shown on drawings. Containment only for audio / sound system. Pulling of client supplied cables for sound system. Modifications to drainage and plumbign services to suit to new bathroom and sanitaryware. Fixing of client supplied sanitary ware and lights. Builder work N Related builder work for above items Description of Item Unit Qty
Job Ref : IS 581/12
Unit Rate
Amount
LS
302,000.00
Sanitary ware & Light Fittings P Supply of sanitary ware & light fittings Excluded
302,000.00 M E P Works
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS CONTRACT BOQ Bill No. 7 - MEP WORKS Sl. No. Description of Item Unit Qty
Job Ref : IS 581/12
Unit Rate
Amount
MEP WORKS (Cont'd). Collection From Page 1 / 2 302,000.00
CARRIED TO GENERAL SUMMARY Bill No. 7 B7 - 45/52
302,000.00 M E P Works
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS CONTRACT BOQ Bill No. 8- PROVISIONAL SUM Sl. No. Item Description PROVISIONAL SUM ITEMS Note: Provisional Sum includes Frayland Co-ordination, OH& P (15%) Structural Steel Works - Closing of existing first floor void A Closing of existing first floor void with steel beams & 0.7mm G-90 galvanized steel deck to support reinforced concrete slab on top of the decking. Structural steel work- Extension area B Design, Supply, fabricate, erect in position, the following structural steel Item (columns, primary beams, secondary joists) items complete with all connections including shop priming with one coat of red oxide primer , reinforced concrete on top of 0.70mm thick G-90 galvanized steel deck (proposed extension to store cum play area above garage, rear side main reception cum first floor balcony). 1.00 P.Sum Item 1.00 P.Sum Unit Qty Unit Rate
Job Ref : IS 581/12
Amount
17,250.00
56,350.00
Main Entrance Steps C Re-alignment of the existing external main entrance steps as per the proposed layout with new granite finish External Wall Paint D Repair cracks if any on the external wall finish and re-paint the entire villa Item elevation with 1 top coat on the existing and full paint system to the new surfaces and removal of existing paragola to repaint and refix. 1.00 P.Sum 28,750.00 Item 1.00 P.Sum 5,750.00
108,100.00
Bill No. 8
B8 - 52 / 46
Provisional Sum
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS CONTRACT BOQ GENERAL SUMMARY Bill No. SUMMARY BILL NO. 1 BILL NO. 2 BILL NO. 3 BILL NO. 4 BILL NO. 5 BILL NO. 6 BILL NO. 7 BILL NO. 8 PRELIMINARIES ENABLING WORKS BUILDERS WORKS METAL WORKS JOINERY WORKS FINISHES MEP WORKS PROVISIONAL SUM ITEMS Bill Description
Sub Total Structural Design & DM Submission
Total Contract Price (AED)
GENERAL SUMMARY / 47
Job Ref : IS 581/12
CONTRACT BOQ GENERAL SUMMARY 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 -
GENERAL SUMMARY / 48
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS COST MONITORING & CONTROL SYSTEM Code 1-00000 INDIRECT SITE COSTS All cost under Preliminaries 1-00000 2-00000 2-02020 3-00000 4-00000 5-00000 6-00000 6-06040 6-06130 6-06170 6-06210 7-00000 7-07010 7-07020 7-07030 7-07055 7-07090 8-00000 8-08201 9-00000 9-09010 9-09020 9-09032 9-09040 10-00000 10-10110 10-10160 10-10165 10-10180 10-10190 10-10200 10-10250 10-10260 10-10270 10-10280 10-10310 10-10340 10-10380 SITE WORK Demolition works SUBSTRUCTURE CONCRETE SUBSTRUCTURE BLOCKWORK SUBSTRUCTURE WATERPROOFING SUPERSTRUCTURE CONCRETE Ready-mix Concrete Superstructure Reinforcement Form work materials Superstructure concrete labour MASONRY Cement for Super Structure Concrete & Block Works Sand for Super Structure Concrete & Block Works Block work accessories Hollow & Solid blocks Superstructure -Block work Placing ROOFING Water proofing Sub Contractor PLASTER WORKS Cement For Plaster Works Sand for Plaster Works Super structure plaster works- labour Plaster & Tiles work accessories FLOOR FINISHES Carpet (Supply and fix subcontractor) Marble Mosaic Tiles Ceramic, Graniti, Porcelain tiles Parquet flooring (Supply and fix subcontractor) Composite external floor decking (Wood) Terracotta Cement For Floor Finishes Sand for Floor Finishes Fixing materials (Grout, Glue, Spacers, stopper, etc.) Floor & Wall Finishes (Marble, Granite & Ceramic tiles )-Placing Charges Threshold Metal Strip Description
Job Ref : IS 581/12
Total amount 180,000.00 37,500.00 N/A N/A N/A N/A 14,454.60 1,440.00 1,810.00 2,250.00 4,565.00 1,745.00 890.00 7,585.00 6,435.76 10,650.00 3,450.00 1,550.00 9,875.00 1,875.00 17,928.65 209,450.10 10,833.02 9,576.00 47,700.00 23,580.00 1,375.50 6,402.72 4,133.36 7,800.72 84,780.03 4,996.21 2,375.00
BUDGET
49 of 52
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS COST MONITORING & CONTROL SYSTEM Code 11-00000 11-11010 11-11040 11-11070
11-11135
Job Ref : IS 581/12
Description
Total amount 1,239.00 24,375.00 8,500.00

Included in 10-10280
11-11140 12-00000 12-12110 12-12140 12-12150 12-12160 12-12180 12-12225 12-12240 12-12271 12-12280 12-12290 13-00000 13-13010 13-13090 13-13100 14-00000 14-14100 14-14120 14-14170 14-14210 14-14220 14-14250 14-14312 15-00000 15-15010 16-00000 16-16130 17-00000 18-00000 18-18091 18-18030 19-00000 20-00000
SKIRTING FINISHES Ceramic Skirting Marble Skirting Wood Skirting Skirting fixing materials (Glue, grout, etc.) Skirting-Fixing Charges WALL FINISHES Internal paint (Incl. Base Preparation for wall covering area) Wall Covering Timber Paneling Ceramic Tiles Marble Wall finishing fixing materials (Grout, glue, stopper, corner, etc. Timber Sub frame Work ( for Alabaster Dining wall cladding) Sub Contractor- Marble cladding fixing & Wall covering Cement For Wall Finishes (Tiles, Granite, Marble, etc.) Sand for Wall Finishes (Tiles, Granite, Marble, etc.) CEILING FINISHES Gypsum false ceiling Paint & Wall covering Timber Ceiling JOINERY WORKS Timber Doors Timber Sliding Doors Vanity Counter Wardrobes Cabinets & Glassworks Ironmongery Other Carpentry & Woodworks ALUMINUM, METAL & GLASSWORKS Aluminum Glass Doors & Windows EXTERNAL WORKS Pergola AIRCONDITIONING WORKS PLUMBING & DRAINAGE WORKS MEP Sub Contractor MEP Builders woks - Labour & Material ELECTRICAL WORKS FIRE ALARM & FIREFIGHTING WORK
5,406.00 10,129.60 93,974.11 4,800.00 35,756.62 72,351.68 1,870.40 10,150.00 36,181.42 1,870.40 935.20 95,187.00 16,308.79 25,000.00 18,324.00 35,100.00 23,742.00 73,726.00 158,062.00 5,250.00 77,320.00 198,115.00 51,840.00 Included 206,100.00 21,207.69 Included Included
BUDGET
50 of 52
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS COST MONITORING & CONTROL SYSTEM Code 21-00000 21-21070 22-00000 23-00000 24-00000 24-00002 24-00002 24-00002 24-00002 Description
Job Ref : IS 581/12
Total amount N/A 4,161.00 N/A N/A
FURNISH FITTINGS & EQUIPMENT Mirrors CONVEYING SYSTEM SPECIAL ITEMS PROVISIONAL SUM ITEMS Structural Steel Works - Closing of existing first floor void including civil works Structural steel work- Extension area including civil works Re-alignment of the existing external main entrance steps External Wall Paint TOTAL BUDGET:-
15,000.00 49,000.00 5,000.00 25,000.00 2,127,989.57
BUDGET
51 of 52
TENDER SUMMARY SHEET

Tender For :
EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. 15 AT EMIRATES HILLS, DUBAI MR. AMJAD J. HABBAS
Colin Veitch Tender No : TS 581/12 Traditional
% Tender Cost B/A Add B/A Deduct Offered Discount % Buying Discount Sum 0 0 0 0 0 0 0 Sub Total 0% % 1,641,682 0 0 0 0 212,308 0 1,853,990 0 1,853,990 1,853,990 61.51 7.95 69.46 69.46 Totals
Gen Manager:
Building Costs
Material Labour Sub-contract Direct Plant / Tools Prime cost rates MEP Durables
1,641,682 Incl Incl Incl Incl 212,308 Incl 1,853,990
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0.00 0.00 0.00 0.00 0.00 0.00
Contingency / Risk
On Costs Tender Cost Prelims (Including 5% contingency) Agency Fees Design & Consultancy fee On Costs Total TOTAL BUILDING COSTS AND ON COSTS Contribution Contribution Avg. (as % of Total Building Costs & On Costs) 26% % 526,868 19.74 526,868 Abnormals Added Margin % Nett Nominated Sub-contractors Nominated Sub-contractors Nominated Suppliers Provisional Sums Dayworks frayland Provisional Sums Clients Contingency Fixed Price Allowance for MEP 0 0 0 94,000 0 0 + + + + + + + + 0.00 0.00 15.00 Sum 0 0 0 14,100 0 0 0 0 Sub Total = = = = = = = = 0 0 0 108,100 0 0 0 0 108,100
Adjustment to the BOQ
B/A Add 0
B/A Deduct 0
Totals
180,000
180,000 0 0 = 180,000 180,000 2,033,990
6.74 6.74 76.21
526,868
19.74
Totals
4.05 108,100
-
4.05
TOTAL TO FORM OF TENDER
2,668,958
Gross Nett
100.00
Executive Summary
Added Margin Anticipated Margin Overall Margin 14,100 526,868 540,968 0.53% 19.74% 20.27 0.663% 24.759% 25.422% Floor Area Cost Per Sqft 2 Programme Rate of Spend DATE :
MARK-UP DISTRIBUTION (Generally) Preliminaries = 20% PC Rate Item (Supply & fix) = 15% PC Rate Item (Supply only) = 20% Provisional Sum Items = 15% Joinery = 20% MEP = 30% Other Items = 30%
= = = = 22 121,316.27
July 2, 2012
Sqft Per Sqft Weeks Per Week

Contract BOQ - W15 - EH 17.07.2012 Cost Code

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Contract BOQ - W15 - EH 17.07.2012 Cost Code

Uploaded by

Copyright:

Available Formats

EXTENSION & RENOVATION WORKS G+1 VILLA ON PLOT NO. W15 AT EMIRATES HILLS, DUBAI MR. AMJAD J.

HABBAS CONTRACT BOQ Bill No.1 - PRELIMINARIES

Job Ref : IS 581/12

Sl. No. PRELIMINARIES A

Job Ref : IS 581/12

Sl. No. PRELIMINARIES

Item Description CARRIED TO COLLECTION

Job Ref : IS 581/12

Sl. No. PRELIMINARIES A Scaffolding

CARRIED TO COLLECTION Bill No. 1 B1 - 3/52

Job Ref : IS 581/12

Sl. No. PRELIMINARIES A Records

Job Ref : IS 581/12

Sl. No. PRELIMINARIES

Item Description CARRIED TO GENERAL SUMMARY

Job Ref : IS 581/12

Sl. No. PRELIMINARIES

CARRIED TO GENERAL SUMMARY B1 - 6/52

Job Ref : IS 581/12

Job Ref : IS 581/12

CARRIED TO GENERAL SUMMARY

Job Ref : IS 581/12

Sl. No. BUILDERS WORKS Builders Works A

Close the existing niches/openings as required with blockwork

Extra over in blockwork/ gypsum to receive new sliding doors

Job Ref : IS 581/12

Unit Rate 72,796.00

Job Ref : IS 581/12

Job Ref : IS 581/12

Job Ref : IS 581/12

Collection From Page 1 / 3 From Page 2 / 3 72,796.00 18,229.00

CARRIED TO GENERAL SUMMARY

Job Ref : IS 581/12

Job Ref : IS 581/12

Job Ref : IS 581/12

CARRIED TO COLLECTION Bill No. 4 B4 - 16/52

114,500.00 Metal works

Job Ref : IS 581/12

CARRIED TO GENERAL SUMMARY

Job Ref : IS 581/12

Item Item Item

6,600.00 3,600.00 1,440.00

6,600.00 3,600.00 1,440.00

Joinery and Glass works

Job Ref : IS 581/12

Item Item Item Item Item Item Item

1.00 1.00 1.00 1.00 1.00 1.00 1.00

22,110.00 7,260.00 12,100.00 19,360.00 42,627.00 14,520.00 14,993.00

22,110.00 7,260.00 12,100.00 19,360.00 42,627.00 14,520.00 14,993.00

Item Item Item Item Item

2.00 1.00 1.00 1.00 1.00

5,720.00 15,730.00 17,600.00 86,810.00 2,600.00

11,440.00 15,730.00 17,600.00 86,810.00 2,600.00

Joinery and Glass works

Job Ref : IS 581/12

Unit Rate 3,250.00

1.00 3.00 1.00

650.00 3,575.00 51,750.00

650.00 10,725.00 51,750.00 412,760.00

Joinery and Glass works

Job Ref : IS 581/12

Joinery and Glass works

Job Ref : IS 581/12