You are on page 1of 116

EMSQUARE Engg.

Consultants

Commercial Building (B+G+2) On Plot No. 367-625

SECTION 'A' PRELIMINARIES

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

SECTION 'B' CIVIL AND MEP WORKS

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

BILL #1 SUBSTRUCTURE

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

BILL # 2 SUPER STRUCTURE

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

BILL # 3 BLOCK WORK

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

BILL # 4 ROOFING & WATERPROOFING

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

BILL # 5 CARPENTARY & JOINERY

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

BILL # 6 METAL WORK

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

BILL # 7 LIFT INSTALLATION

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

BILL # 8 PLASTER WORK AND OTHER FLOOR, WALL AND CEILING FINISHES

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

BILL # 9 PAINTING & DECORATION

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

BILL # 10 SPECIALIST ITEMS

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

BILL # 11 EXTERNAL WORKS

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

BILL # 12 MECHANICAL AND FIRE FIGHTING WORKS

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

BILL # 13 ELECTRICAL AND FIRE ALARM WORKS

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

BILL # 14 PROVISIONAL ITEMS

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

GRAND SUMMARY

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref PRELIMINARIES

Description

Quantity

Unit

Rate

Amount Dhs

Allow for the mobilization and maintenance of the following site establishments A B Make good and maintance of existing fencing Site offices facilities, secereterail service including system for Clinet's representattive , Consultant and supervision staff Site office facilties for Contractor's supervision staff Lighting and power for the works Water for the works Running and maintenace cost of the site Performance bond Insurance of the work, third party and workmen compensation Building permit fees Consultant's extended supervision shall be @ Dhs.2000/per day , due to delays in completion of the project attributed to the contractor The Contractor shall provide :L M N P Cranes and lifting plant Small Plant and Tools Scaffolding Security/Safety Note: The Contractor shall protect the site and works: All persons employed by him on site shall comply with orders , laws and regulations as per Dubai Municipality

LS 2,352,780.00

2,352,780.40

C D E F G H

J K

Not to be carried to summary

CARRIED TO COLLECTION

2,352,780.40

PRELIM/1

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description PRELIMINARIES (Contd.)

Quantity

Unit

Rate

Amount Dhs

Allow for demobilization of site establishement to the satisfaction of the Architect Allow for clearing away rubbish and leaving the site tidy at completion to the satisfaction of the Architect

CARRIED TO COLLECTION

PRELIM/2

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description COLLECTION - PRELIMINARIES

Quantity

Unit

Rate

Amount Dhs

From Page No. 1/2 From Page No. 2/2

2,352,780.40 -

CARRIED TO COLLECTION

2,352,780.40

PRELIM/3

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 1 SUB STRUCTURE

Description

Quantity

Unit

Rate

Amount Dhs

EXCAVATION AND EARTH WORKS Excavation including any necessary planking and strutting, disposal or backfilling of soil and dewatering A B C Mass excavation to reduce levels Remove surplus excavated material from site Local excavation (manual) as per the structural drawing Not included in Main Contractor's Scope (By Others)

LS

15,000.00

15,000.00

Filling D 250mm thick, compacted subka filling compacted in layers not exceeding 150mm to 95% maximun dry density (upto excavation level by Enabling - Contractor) upto to the level to receive blinding Backfilling at places where shoring is removed after completion

LS

108,550.00

108,550.00

LS

5,699.00

5,699.00

Dewatering F Dewatering for keeping the excavations free of water by whatever method deemed necessary to Architect's approval Not Applicable (By Others)

Shoring

Design supply and install shoring with seacant /contiguous pile shoring system or similar to form perimeter protection system including necessary services diversion, protection, dewatering all to Dubai Municipality approval.

Not Applicable (By Others)

CARRIED TO COLLECTION

129,249.00

B1/1

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 1 SUB STRUCTURE

Description

Quantity

Unit

Rate

Amount Dhs

PRE CONSTRUCTION TERMITE PROOFINGNG Design, supply and lay pre construction termite treatment to form chemical barrier for the concrete surfaces in contact with soil. The concentration of termicide to produce 1% active solution. All in compliance with Dubai Municipality specification and to Architect's approval(Warranty 20 years) A B C Horizontal surface Vertical surfaces 600 x 600 mm external perimeter trenches 5725 1663 335 m2 m2 m
2.00 2.00 2.00 11,450.00 3,326.00 670.00

CARRIED TO COLLECTION

15,446.00

B1/2

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 1

Description

Quantity

Unit

Rate

Amount Dhs

SUB STRUCTURE (Contd.) CONCRETE WORKS Plain concrete ; grade C25/20 containing a minimum of 300 kg/m3 of sulphate resisting cement A 100 mm thick lean concrete (One layer) 573 m3
266.00 152,418.00

Reinforced concrete including formwork grade 40/20; containing a minmimum of 370 kg/m3 of SRC/ and 40N/mm2 @ 28 days with maximum free water cement ratio of 0.45 refer note (No. 6a) and durability requirements to comply specification and Drawing Note : Reinforcement measured seperately

In Raft slab 800mm 500 mm thick

4430

m3

291.00

1,289,130.00

In Raft slab 700 mm thick

N/A

Drop panels (raft)

354

m3

288.00

101,952.00

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description

Quantity

Unit

Rate

Amount Dhs

CARRIED TO COLLECTION

1,543,500.00

B1/3

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 1

Description

Quantity

Unit

Rate

Amount Dhs

SUB STRUCTURE(Contd.) CONCRETE WORKS(Contd.) Reinforced concrete including formwork grade 40/20; containing a minmimum of 370 kg/m3 of SRC/ and 40N/mm2 @ 28 days with maximum free water cement ratio of 0.45, refer note (No.6a) and durability reuirements to comply with specification and Drawing Note : Reinforcement measured seperately A In beams 101 m3
499.00 50,399.00

In 175 mm thick solid suspended slab

52

m3

430.00

22,360.00

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description

Quantity

Unit

Rate

Amount Dhs

In 250 mm thick solid suspended slab

114

m3

387.00

44,118.00

In 300 mm thick solid suspended slab

1109

m3

370.00

410,330.00

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref E

Description In 350 mm thick solid suspended slab

Quantity 309

Unit m3

Rate
366.00

Amount Dhs
113,094.00

In ramp slab

72

m3

387.00

27,864.00

In drop panel to the slab

67

m3

387.00

25,929.00

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description

Quantity

Unit

Rate

Amount Dhs

Reinforced concrete including formwork grade 40/20; containing a minmimum of 370 kg/m3 of SRC/ and 40N/mm2 @ 28 days with maximum free water cement ratio of 0.45, refer note (No.6a) and durability reuirements to comply with specification and Drg.

In Colums

79

m3

557.00

44,003.00

In 200 mm thick wall

63

m3

564.00

35,532.00

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description

Quantity

Unit

Rate

Amount Dhs

In 250 mm thick wall

332

m3

435.00

144,420.00

CARRIED TO COLLECTION

918,049.00

B1/4

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 1

Description

Quantity

Unit

Rate

Amount Dhs

SUB STRUCTURE(Contd.) CONCRETE WORKS(Contd.) Formwork A Necessary formwork for the various structural elements

Bar Reinforcement B High tensile steel reinforcement as per specification 996,337.00 kg


3.85 3,835,897.45

Heavy duty cast iron grating to specialist's details

269.00

1,883.00

SUNDRIES Wheel Stops D Precast concrete wheel stops hydraulically pressed, 200 x 150 mm, anchored to concrete to specialist's details paitned with polyester based road marking paint

179

No

94.00

16,826.00

Expansion Joint E Expansion joint 25 mm thick bitumen impregranted compressible filler board and mastic sealant on backing rod (cover measured separately) Thermal Insulation F 50 mm thick thermal insulation as per DM requirement

45

98.00

4,410.00

Item

18,027.00

18,027.00

Masonry Works G H 200mm thick block work along the existing shoring Cement sand plaster to above wall to receive water proofing (measured separately) 1542 m2
72.00 111,024.00

1542

m2

29.00

44,718.00

CARRIED TO COLLECTION

4,032,785.45

B1/5

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 1

Description

Quantity

Unit

Rate

Amount Dhs

SUB STRUCTURE(Contd.) CONCRETE WORKS(Contd.) WATER PROOFING Proprietary membrane and the like as detailed on drawing and to Architect's approval A B 1000 gauge: laid under structural slabs/foundations . Angle fillet between PCC blinding below raft and perimeter block wall Torch applied SBS modified bitumen membrane (2 layers) reinforced with non-woven polyester fibre, 5 mm thick . All joints & laps to be reinforced & fully welded . including primer (horizontal and vertical) 3.2mm thick Plaster Board (vertical) Sand cement protective screed, 50mm thick (horizontal) 5723 m2
3.00 17,169.00

335

8.00

2,680.00

7264 1608 5723

m2 m2 m2

73.00 19.00 47.00

530,272.00 30,552.00 268,981.00

D E

CARRIED TO COLLECTION

849,654.00

B1/6

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 1

Description

Quantity

Unit

Rate

Amount Dhs

SUB STRUCTURE(Contd.) CONCRETE WORKS(Contd.) SUNDRIES; DAMP PROOFING (Contd.) Externally Placed Water Stop A 250 mm wide PVC waterstops with continuous for bulbs not less than 20 mm high for use on flat vertical and horizontal surfaces

335

253.00

84,755.00

CARRIED TO COLLECTION

84,755.00

B1/7

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 1

Description

Quantity

Unit

Rate

Amount Dhs

SUB STRUCTURE(Contd.) ADDITIONAL ITEMS The tenderer is to detail below any additional items with quantities and rates not previously included to complete the build up of the lump sum tender price for this section of the works. Should the tenderer fail to insert any items here, it will be deemed that his lump sum price for the tender includes all items and no subsequent claim for any additional item will be entertained.

CARRIED TO COLLECTION

B1/8

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description

Quantity

Unit

Rate

Amount Dhs

COLLECTION - BILL NO. 1 - SUBSTRUCTURE

From Page No. 1 / 1 From Page No. 1 / 2 From Page No. 1 / 3 From Page No. 1 / 4 From Page No. 1 / 5 From Page No. 1 / 6 From Page No. 1 / 7 From Page No. 1 / 8

129,249.00 15,446.00 1,543,500.00 918,049.00 4,032,785.45 849,654.00 84,755.00 -

CARRIED TO COLLECTION

7,573,438.45

B1/9

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 2

Description

Quantity

Unit

Rate

Amount Dhs

SUPER STRUCTURE) CONCRETE WORKS Reinforced concrete including formwork grade 40/20; containing a minimum of 370 kg/m3 of OPC and 40 @ 28 days with maximum free water cement ratio 0.5 and durability requirements to comply with Table 6 Refer general specification and Drawing Note: Reinforcement measured seperately A In Columns 286 m3
554.00 158,444.00

In 200 mm thick wall

261

m3

561.00

146,421.00

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description

Quantity

Unit

Rate

Amount Dhs

Reinforced concrete including formwork grade 40/20; containing a minmimum of 370 kg/m3 of OPC, 40N/mm3 28 days with maximum free water cement ratio of 0.5 durability requirements to comply with Table 6 Refer general speicification and Drg. Note : Reinforcement measured seperately

In beams

151

m3

495.00

74,745.00

In 300 mm thick solid suspended slab

3731

m3

365.00

1,361,815.00

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description

Quantity

Unit

Rate

Amount Dhs

In steps, staircases/Landings

75

m3

578.60

43,395.00

In Drop panels

342

m3

582.00

199,044.00

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description

Quantity

Unit

Rate

Amount Dhs

Water tank deck and beams (lower roof level)

36

m3

540.00

19,440.00

CARRIED TO COLLECTION

2,003,304.00

B2/1

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 2

Description

Quantity

Unit

Rate

Amount Dhs

SUPER STRUCTURE(Contd.) CONCRETE WORKS(Contd.) A In lintels 25 m3


616.00 15,400.00

In machine bases, plinth and the like

12

m3

306.00

3,672.00

In upstands/downstands / Misc. sections etc.

65

m3

616.00

40,040.00

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description

Quantity

Unit

Rate

Amount Dhs

In parapets walls

62

m3

829.00

51,398.00

Design,supply and install concrete fascias as shown on drg

Excluded

Formwork

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref F

Description Necessary formwork for the various structural elements

Quantity

Unit

Rate

Amount Dhs
Incleded in corresponding concrete items

Bar Reinforcement G High tensile steel reinforcement as per specification 666,209 kg


3.85 2,564,904.65

SUNDRIES Expansion Joint H Expansion joint: 25 mm thick bitumen impregranated compressible filler board and mastic sealant on backing rod

216

98.00

21,168.00

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description CARRIED TO COLLECTION

Quantity

Unit

Rate

Amount Dhs 2,696,582.65

B2/2

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 2

Description

Quantity

Unit

Rate

Amount Dhs

SUPER STRUCTURE(Contd.) CONCRETE WORKS(Contd.) ADDITIONAL ITEMS The tenderer is to detail below any additional items with quantities and rates not previously included to complete the build up of the lump sum tender price for this section of the works. Should the tenderer fail to insert any items here, it will be deemed that his lump sum price for the tender includes all items and no subsequent claim for any additional item will be entertained.

CARRIED TO COLLECTION

B2/3

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description

Quantity

Unit

Rate

Amount Dhs

COLLECTION - BILL NO. 2 - SUPERSTRUCTURE

From Page No. 2 / 1 From Page No. 2 / 2 From Page No. 2 / 3

2,003,304.00 2,696,582.65 -

CARRIED TO GRAND SUMMARY

4,699,886.65

B2/4

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 3 BLOCK WORK

Description

Quantity

Unit

Rate

Amount Dhs

Hollow concrete blocks; average compressive strength 7.5 N/mm2; bedded and jointed in cement and sand mortar (1:4); tiled to concrete columns and beams with stainless steel wall tiles A B 100mm thick walls 200mm thick walls 1500 6885 m2 m2
61.00 71.00 91,500.00 488,835.00

External block work shall be concrete blocks from EMCON or equivalent as per DM latest rules and regulations as specified in clause 10.12.3 C D 250 mm thick insulated blocks 100mm thick hollow blocks 1550 120 m2 m2
109.00 61.00 168,950.00 7,320.00

Sundries E Damp proof course as specified 335 m


10.00 3,350.00

CARRIED TO COLLECTION

759,955.00

B3/1

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 3 BLOCK WORK

Description

Quantity

Unit

Rate

Amount Dhs

ADDITIONAL ITEMS The tenderer is to detail below any additional items with quantities and rates not previously included to complete the build up of the lump sum tender price for this section of the works. Should the tenderer fail to insert any items here, it will be deemed that his lump sum price for the tender includes all items and no subsequent claim for any additional item will be entertained.

CARRIED TO COLLECTION

B3/2

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description

Quantity

Unit

Rate

Amount Dhs

COLLECTION - BILL NO. 3 - BLOCK WORKS

From Page No. 3 / 1 From Page No. 3 / 2

759,955.00 -

CARRIED TO GRAND SUMMARY

759,955.00

B3/3

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 4

Description

Quantity

Unit

Rate

Amount Dhs

ROOFING & WATERPROOFING WORKS FLAT ROOFING Clean the entire surface and remove all debris from the roof structure to receive waterproofing system Modern Combo System A Supply and Apply Polyurethane foam 45mm thick (avg) with density 48kg/m3 Acrylic UV resistant protective coat Grotectile Separation layer Ridges in panel using expansion joint board and cement sand mortar Protective screed concrete (M26/10) to slope Angle fillet in cement sand mortar along the parapet/ upstand Final Coat acrylic cementation protective coating Extra over work to roof drain, as detailed. Extra over for water proof to Roof water tank RCC decking

3711 3711 3711

m2 m2 m2

126.00

467,586.00

B C D

3711 3711

m2
Included in Above Item -A

E F

m2

500 3711 28

m m2 No
79.00 2,212.00

G H J

293

m2

105.00

30,765.00

CARRIED TO COLLECTION

500,563.00

B4/1

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 4( Contd.)

Description

Quantity

Unit

Rate

Amount Dhs

ROOFING & WATERPROOFING WORKS (Contd.) Upstands and parapets to roofing A B C 21/2' x 21/2" cement and sand (1:3) angle fillet Ruberit PE2000 minaralized: max girth 150mm 0.9mm thick x 150mm girth Plain aluminium mill finish flashing 660 660 LM m
8.00 15.00 5,280.00 9,900.00

660

18.00

11,880.00

Waterproofing to all kitchens, bathrooms, toilets, planters and all wet areas generally D E Cement sand angle fillet to wet areas. 1 layer of Trem proof 60 single component bitumen modified 1.5mm thick membrane (horizontal) Trem proof 60, single component modified 1.5mm thick membrane girth as per drawing to wet areas (vertical) 1134 LM
8.00 9,072.00

541

m2

44.00

23,804.00

1134

11.00

12,474.00

Sundries Allow Provisional Qty of 2000m2 for below Item Two coats of bituminous paint as damp proof coating on concrete /masonary walls to approval (behind Aluminium cladding) Water Proofing to external planters Water Proofing to external waterbody. Water Proofing to Ground Floor exposed areas. Water proofing over metal decking at side entrances

2000

m2

5.00

10,000.00

H J K L

Provisional Sum Provisional Sum 807 49 m2 m2


105.00 105.00 84,735.00 5,145.00

CARRIED TO COLLECTION

172,290.00

B4/2

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 4( Contd.)

Description

Quantity

Unit

Rate

Amount Dhs

ROOF & WATERPROOFING WORKS (Contd.) ADDITIONAL ITEMS The tenderer is to detail below any additional items with quantities and rates not previously included to complete the build up of the lump sum tender price for this section of the works. Should the tenderer fail to insert any items here, it will be deemed that his lump sum price for the tender includes all items and no subsequent claim for any additional item will be entertained. Note: The Contractor is reuired to insure the roofing and othe rwaterproofing works in favour of the Employer for a period of 10 years against any defects or leakages.

CARRIED TO COLLECTION

B4/3

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description

Quantity

Unit

Rate

Amount Dhs

COLLECTION-BILL NO. 4 - ROOFING & WATERPROOFING

From Page No. 4 / 1 From Page No. 4 / 2 From Page No. 4 / 3

500,563.00 172,290.00 -

CARRIED TO GRAND SUMMARY

672,853.00

B4/4

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 5

Description

Quantity Unit

Rate

Amount Dhs

CARPENTRY & JOINERY DOORS Supply and install timber doors; complete with wooden frames rebated or plain fixed to block/concrete wall, with epoxy coated mild steel holdfast, hardwood sub frames and matching hardwood architraves on both s ides finished and installed to Architect's approval;

All fire rated doors shall be 54 mm thick soilid core flush doors All other doors shall be 45 mm thick solid core flush doors The fire rated doors shall have intumescent strips all around as reuired by the Dubai Civil Defence Department. All fire rated doors shall be labelled All fire rated doors shall be to B.S. 459 Part 3 with calcium silicate boards of thickness to achieve specified fire rating All glass in vision panels in fire rate doors shall be 6 mm thick wired fire rated glass to approval with intumescent gasket. Doors on upstands to have frame on all four sides with rubber seal to have weather proof assembly All doors to have sound insulating quilt internally to approval All doors to have minimum 6 mm clearance from F.F.L All doors to have solidwood lipping all around All door frames to have full width to match the thickness of the wall Provisional Sum

CARRIED TO COLLECTION

B5/1

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 5(Contd.)

Description

Quantity Unit

Rate

Amount Dhs

CARPENTARY & JOINERY(Contd.) DOORS VENEER FINSIHED DOORS Finish for Shutter V - Veneer finished on both sides with of 0.6 mm decorative ash/cherry beech veneer to match the EK wing, stained to Architect's approval finished with two coats of polyurathane lacquer paint, high gloss Flush for Frames and Architraves Frames and architraves shall be solid beachwood stamed to Architect's approval, finished with two polyurathene lacquer panit to match the doors Flush Doors with Decorative Veneer on one side and laminated (decorative veneer pattern) finish on the other VL - Veneer finished on one sides with of 0.6 mm decorative ash/cherry beech veneer to match the existing EK wing, stained to Architect' s approval, finished with two coats of polyurathane lacquer paint , high gloss finish and 12 mm thick laminate (decorative veneer pattern ) on the other side. Finish for Frames and Architraves Frames and architraves shall be solid Beachwood stained to Architect's approval. finished with two coats of polyurathane lacquer paint to match the doors. LAMINATED DOORS Finish for shutter L- laminated doors to have 12 mm thick laminated (decorative veneer patten) finish to both sides Finish for Frames and Architraves Frames and architraves shall be solid beachwood stained to Architect's approval, finished with two polyurathene lacquer panit to match the doors

Provisional Sum

CARRIED TO COLLECTION

B5/2

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 5(Contd.)

Description

Quantity Unit

Rate

Amount Dhs

CARPENTARY & JOINERY (Contd.) Flush doors with Decorative Veneer finish on both sides A B C D E F G Door Type T1 900x2100 Door Type T2 850x2100 Door Type T3 750x2100 Door Type T4 1000x2100 Door Type T5 1200x2300 Door Type T6 1000x2100 Door Type T7 1200x2300 Provisional Sum

CARRIED TO COLLECTION

B5/3

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 5(Contd.) IRONMONGERY

Description

Quantity Unit

Rate

Amount Dhs

Supply and installation of Ironmongery complete All ironmongrey shall be fitted in factory drilled holes and mortices Locking arrangements to have one master key including for timber/ steel /aluminium doors to Architect's approval Main door handle /lock to be provided by the Client and to fixed by the Contractor All ironmongery to have stainless steel grade 316 Chrome/ Satin finish and shall be from approved manufacturer Main guest room doors will have peep eye and security door lock Include a PC rate of Dhs150/ per door handle, main door peep eye, security door lock, wardrobe door knobs, connecting door. All other ironmongery to be masured and priced. All door closers shall be surface mounted Door stops shall be floor or wall mounted to suit locations Storeroom knob set to have internal knob always free to open

Provisional Sum

CABINETS A 350 mm deep, 1050mm x 2200mm high, 18mm thick laminated board cabinet and shelf with beech wood lipping and 18mm thick MDF board shutter both side plastic laminate finish (Gents and Ladies Toilet block in First Floor and Second floor) 900mm deep, 1050mm x 2200mm high, 18mm thick laminated board cabinet and shelf with beech wood lipping and 18mm thick MDF board shutter both side plastic laminate finish (near Gents and Ladies Toilet block in First Floor and Second floor)

CARRIED TO COLLECTION

B5/4

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 5(Contd.)

Description

Quantity Unit

Rate

Amount Dhs

IRONMONGERY (Contd.) ADDITIONAL ITEMS The tenderer is to detail below any additional items with quantities and rates not previously included to complete the build up of the lump sum tender price for this section of the works. Should the tenderer fail to insert any items here, it will be deemed that his lump sum price for the tender includes all items and no subsequent claim for any additional item will be entertained.

CARRIED TO COLLECTION

B5/5

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description

Quantity Unit

Rate

Amount Dhs

COLLECTION - BILL NO. 5 - CARPENTRY & JOINERY

From Page No. 5 / 1 From Page No. 5 / 2 From Page No. 5 / 3 From Page No. 5 / 4 From Page No. 5 / 5

CARRIED TO GRAND SUMMARY

B5/6

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 6 METAL WORK

Description

Quantity

Unit

Rate

Amount Dhs

METAL DOORS & WINDOWS Supply and installation the following metal doors & windows as specified complete with all irongmongery, all as per Dubai Civil Defence requirement. A Door Type F1- 1000x2100 (90 min. Fire rated) Door Type M1- 2400x2400
Included In Item-A, Page B6/2

24

No

2,888.00

69,312.00

B C D E

Door Type M2- 1200x2400 S/S Fire Cabinet Door Window Type W1 4300x900 6 No
2,625.00 15,750.00

Included In Item-A, Page B6/2

CARRIED TO COLLECTION

85,062.00

B6/1

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 6

Description

Quantity

Unit

Rate

Amount Dhs

METAL WORK(Contd.)

ALUMINIUM / GLASS DOORS 1 Item 4,462,500.00


4,462,500.00

As per nominated sub-contractor Al Supply and installation the following Aluminium / Glass doors & as specified complete with all irongmongery, allto Architect to approval. As per Nominated Sub Contractor M/s Al Fayha's Quotation Door Type A1- 1800x2300 Door Type A2- 1800x2100 Door Type A4- 2400x2400 Door Type A5- 2100x2400 Fahya quote

A B C D

No No
included above

No No

CARRIED TO COLLECTION

4,462,500.00

B6/2

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 6

Description

Quantity

Unit

Rate

Amount Dhs

METAL WORK(Contd.) CURAIN WALLINGS & WINDOWS

Design, supply and install heavy duty aluminium curtain walling system as per the drawing and specification etc., all to Architect approval As per Nominated Sub Contractor M/s Al Fayha's Quotation A B C D E F G G H J K L M N P Q R S CW1-26700x4400 CW2-8100x3800 CW3-6725x3800 CW4-9850x3800 CW5-2525x4325 CW6-6000x3100 CW6a-6000x3100 CW7-20400x3100 CW8-8650x3100 CW8a-(8650x3100)+(2025x3100) CW9-6825x3100 CW9a-6825x3100 CW10-3350x3700 CW10a-7350x3100 CW11-9800x3700 CW11a-9800x3700 CW11b-9800x3700 CW12-7400x3700 1 3 1 1 1 1 1 1 1 1 2 2 1 1 2 1 1 1 No No No No No No No No No
Included in above Item, Page B6/2

No No No No No No No No No

CARRIED TO COLLECTION

B6/3

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 6

Description

Quantity

Unit

Rate

Amount Dhs

METAL WORK(Contd.) As per Nominated Sub Contractor M/s Al Fayha's Quotation CURAIN WALLINGS & WINDOWS (contd.) A B C D E F G H J K L M N CW12a-7400X3700 CW12b-7400X3100 CW12c-7400X3100 CW13-5950X3700 CW14-5850X3100 CW14a-5750X3700 CW15-7200X3100 CW15a-7200X3700 CW16-1925X3100 CW17-20100X3100 CW17a-20100X3100 CW18-3975X3550 CW18a-3975X3550 1 2 2 1 1 1 1 1 2 1 1 1 1 No No No No No No No No No No No No No
Included in above Item, Page B6/2

ALUMINIUM / GLASS WINDOWS Supply and install aluminium framed glass windows as per the drawing and specfication etc., all to Architect approval (for exact dimension follow the windows schedule drawing) P Q R S T U V W X Y Z V1- 2400X600 W1a-1800X3200 W1b-2150X3200 W2-2300X2100 W3-1800X1800 W4-3600X1800 W5-5500X2100 W6-9600X2100 W7-7200X2100 W8-6000X2100 W9-3725X2100 6 1 1 4 4 4 4 3 4 4 1 No No No No No No No No No No No

CARRIED TO COLLECTION

B6/4

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 6

Description

Quantity

Unit

Rate

Amount Dhs

METAL WORK(Contd.) CURAIN WALLINGS & WINDOWS (contd.) As per Nominated Sub Contractor M/s Al Fayha's Quotation A B C D E W10-5275X2100 W11-4200X2000 SW1-2150X2550 SW2-3350X2550 SW3-1475X2550
Included in above Item, Page B6/2

F G H J

SKY LIGHTS As per Nominated Sub Contractor M/s Al Fayha's Quotation Sky light 1-16500x12200 10800 x 16200 Sky light 2-10400x12200 18600 x 16200 Sky light 3-4200x2400 3900 x 2400 Support Steel Structures To the above Sky Lights
Included in above, Page B6/2

CARRIED TO COLLECTION

B6/5

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 6

Description

Quantity

Unit

Rate

Amount Dhs

METAL WORK(Contd.) As per Nominated Sub Contractor M/s Al Fayha's Quotation Staircase Railing 900 mm overall high railing comprising of Powder coated aluminium box section as toprail and aluminium tubes as intermidiate vertical post ovel tubes as intermidiate layers. As per Nominated Sub Contractor M/s Al Fayha's Quotation Void Railing @ Second Floor 1100mm overall high railing comprising of 12 mm thick Tempered glass and brushed stainless steel pipe and flat sections all as per detail drawing and specification Expansion Joint covers

Included In Item, Page B6/2

Included In Item, Page B6/2

Expansion joint covers for the internal wall expansion joint as details ----Expansion joint covers for internal floor expansion joint as detail (Floor)--Expansion joint covers for external vertical expansion joint as detail (Wall)--Epoxy coated G.I. ladder at roof 8' -2" High Epoxy coated G.I. ladder at AirWell 35' - 2" High Sundries As per Nominated Sub Contractor M/s Al Fayha's Quotation Natural Anodized finish Aluminium box louvers to the rear elevation including necessary M.S Box sections and supports as per the drawing and specification etc., all to Architect approval Powder Coated aluminium Calustra with Standard accessories and watertank Pump at roof area Metal work related to substation flooring M.S Structural & Metal decking including columns for the side entrances all as per the drawing and specification etc., all to the Architect approval M.S. Structural steel works to the receive Aluminium composite panel cladding as per the drawing and specification etc., all to Architect approval CARRIED TO COLLECTION

52

98.00

5,096.00

183

98.00

17,934.00

29 3 8

m Nos Nos

98.00 4,961.00 18,070.00

2,842.00 14,883.00 144,560.00

F G

Included In Item, Page B6/2

2 1

Nos Item

12,500.00 10,500.00

25,000.00 10,500.00

K L

Provisional Sum

Provisional Sum 1 No
0.00 -

220,815.00

B6/6

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 6

Description

Quantity

Unit

Rate

Amount Dhs

METAL WORK(Contd.) ADDITIONAL ITEMS The tenderer is to detail below any additional items with quantities and rates not previously included to complete the build up of the lump sum tender price for this section of the works. Should the tenderer fail to insert any items here, it will be deemed that his lump sum price for the tender includes all items and no subsequent claim for any additional item will be entertained.

CARRIED TO COLLECTION

B6/7

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description

Quantity

Unit

Rate

Amount Dhs

COLLECTION - BILL NO. 6 - METAL WORKS

From Page No. 6 / 1 From Page No. 6 / 2 From Page No. 6 / 3 From Page No. 6 / 4 From Page No. 6 / 5 From Page No. 6 / 6 From Page No. 6 / 7

85,062.00 4,462,500.00 220,815.00 -

CARRIED TO GRAND SUMMARY

4,768,377.00

B6/8

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO7

Description

Quantity

Unit

Rate

Amount Dhs

LIFT INSTALLATION Supply and install and maintain by specialist the following Lifts, all in accordance with the general and particular specifications A B Passenger lifts Builder's work on item 'A' above including providing scaffolding and planking, cradles etc. to the sub contractor. The builder's work to include but not limited to: i) Steel hoist beams/hooks in the lift machine room and above each lift centres ii) Supporting and seperating beams with fixing required for hoist way and machine room iii) Wiring from the alarm panel to elevator controller terminals for automatic recalling of elevator during fire D Allow for providing all 'As Built' drawings and service manuals for the total lift installation Item Provisional Sum

Item Refer Bill No. 14 Item

Item

CARRIED TO COLLECTION

B7/1

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO7

Description

Quantity

Unit

Rate

Amount Dhs

LIFT INSTALLATION ADDITIONAL ITEMS The tenderer is to detail below any additional items with quantities and rates not previously included to complete the build up of the lump sum tender price for this section of the works. Should the tenderer fail to insert any items here, it will be deemed that his lump sum price for the tender includes all items and no subsequent claim for any additional item will be entertained.

CARRIED TO COLLECTION

B7/2

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description COLLECTION - BILL NO. 7 - LIFTS

Quantity

Unit

Rate

Amount Dhs

From Page No. 7 / 1 From Page No. 7 / 2

CARRIED TO GRAND SUMMARY

B7/3

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 8

Description

Quantity Unit

Rate

Amount Dhs

PLASTER WORK AND OTHER FLOOR, WALL AND CEILING FINISHES INTERNAL PLASTERWORK FINISHES Cement and sand gauged plasterwork including all expamet stainless steel lathing, or similar and to Architect's approval, at junctions of different backgrounds; stainless steel plaster stop and angle beads smooth finished A B 12 mm thick on concrete or blockwork walls 20 mm thick on concrete or blockwork walls 21355 m2
29.00 619,295.00 Not Applicable

EXTERNAL PLASTERWORK FINISHES Cement and sand rendering including all labours, Expamet stainless steel lathing or similar and to Architect's approval at junctions of different backgrounds, stainless steel render stop and angle beads Allow a Provisional Qty of 2500 m2 for below Item 20 mm thick on concrete or blockwork walls Allow a Provisional Qty of 1200 m for below Item Extra over for groove in plaster

C D

2500 1200

m2 m

34.00 17.00

85,000.00 20,400.00

CARRIED TO COLLECTION

724,695.00

B8/1

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 8

Description

Quantity Unit

Rate

Amount Dhs

PLASTER WORK AND OTHER FLOOR WALL AND CEILING FINISHES (Contd.) INTERNAL FLOOR FINISHES Note: Tenderer to refer to Finishes Schedule Screed finish floors; cement and sand A Cement sand screed 75mm thick with 10mm aggregates smooth finish using power float machine Cement concrete screed 75mm thick with P.P. Fibre mesh and anti skid epoxy resin coating from approved supplier Cement sand screed 75mm thick with 10mm aggregates smooth finish using power float machine and anti-dust paint 52 m2
84.00 4,368.00

3456

m2

43.00

148,608.00

4628

m2

94.00

435,032.00

First quality, polished granite finished floor, laying to pattern, cut to size, waterproofing underside, grouting with epoxy based ground on and including cement and sand screed 70 mm thick overall floor finish all to Architects approval. D Combination of 20mm thk cut to size polished granite tile with 20mm thk cut to size brushed and flamed granite strip granite flooring allow a PC Rate of Dhs. 300/m2 E 20mm thick cut to size polished granite tile flooring allow a PC Rate of Dhs. 300/m2 188 m2
436.00 81,968.00

104

m2

436.00

45,344.00

Vertified Graniti tile finish floor, laying to pattern on and including cement and sand screed , epoxy based grouting to approval 70mm thick overall floor finish F Vertified Graniti Tiles allow a P.C. rate of Dhs. 35/m2 45/m2 for tiles

5400

m2

87.00

469,800.00

CARRIED TO COLLECTION

1,185,120.00

B8/2

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 8

Description

Quantity Unit

Rate

Amount Dhs

PLASTER WORK AND OTHER FLOOR WALL AND CEILING FINISHES (Contd.) Ceramic tile finish floor, laying to pattern on and including cement and sand screed overall 70 mm thick and grouting to approval A Unglazed ceramic tiles, allow a P.C. rate of Dhs. 14/m2 for supply of tiles Unglazed ceramic tiles 30cmx30cm,allow a P.C. rate of Dhs. 20/m2 for supply of tiles Porcelain tile finish floor, laying to pattern on and cement and sand screed overall 70 mm thick and grouting to approval C 30x60cm porcelain tiles, allow a P.C. rate of Dhs. 30/m2 for supply of tiles 15x30cm porcelain tiles, allow a P.C. rate of Dhs. 30/m2 for supply of tiles Combination of 30cm x 60cm matt porcelain tile with 10cm x 60cm gloss porcelain tile strip; allow a P.C. rate of Dhs. 45/m2 Carpet flooring including underlay and including cement sand screed overal 70mm thick and self levelling to approval F Carpet tile; allow a P.C. rate of Dhs. 100/m2 for supply Mosaic tile with local marble chipping finish floor on and including cement and sand screed overall 70 mm thick and grouting to approval G Mosaic tile flooring as per Finishes Schedule 77 m2
57.00 4,389.00

135

m2

53.00

7,155.00

16

m2

60.00

960.00

470

m2

71.00

33,370.00

78

m2

71.00

5,538.00

945

m2

87.00

82,215.00

45

m2

236.00

10,620.00

TREADS AND RISERS Mosaic treads and risers, laying to pattern, on and cement and sand screed overall 70 mm thick and grouting to approval G Treads and risers mosiac tile with local marble chips as per Dubai Civil Defence requirement Polished granite treads and risers, laying to pattern, cut to size water proofing underside , grouting with epoxy based grout on and including cement and sand screed E Polished granite steps, allow a PC rate of Dhs.200/-per m for supply only

350

LM

113.00

39,550.00

254

LM

373.00

94,742.00

CARRIED TO COLLECTION B8/3

278,539.00

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 8

Description

Quantity Unit

Rate

Amount Dhs

PLASTER WORK AND OTHER FLOOR WALL AND CEILING FINISHES (Contd.) INTERNAL WALL FINISHES Note: Tenderer to refer to Finishes Schedule First quality polished granite wall cladding, cut to size with s.s cramps and hooks on plaster dabs, grouting with epoxy based grout etc. to Architect's approval A Granite wall cladding with groove and 25mm wide oak wood strip between the granite cladding ; allow a PC rate of Dhs.300/-per m2 for supply Ceramic tile finish walls; fixing with approved adhesive to plaster, fixing to pattern and grouting with epoxy based grout to Architect's approval B Glazed tiles, allow a P.C. rate of Dhs14/m2 for supply only Glazed tiles, allow a P.C. rate of Dhs 20/m2 for supply only Porcelain tile finish walls; fixing with approved adhesive to plaster, fixing to pattern and grouting with epoxy based grout to Architect's approval D 30cmx60cm porcelain tile; PC Supply rate Dhs.30/m2 2750 E Porcelain tile cladding PC Supply Rate Dhs.45/m2 2240 F 30cmx60cm groved porcelain tile PC supply rate Dhs.50/m2 m2
93.00 208,320.00

725

m2

494.00

358,150.00

250

m2

58.00

14,500.00

130

m2

65.00

8,450.00

m2

76.00

209,000.00

75

m2

98.00

7,350.00

CARRIED TO COLLECTION

805,770.00

B8/4

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 8

Description

Quantity Unit

Rate

Amount Dhs

PLASTER WORK AND OTHER FLOOR WALL AND CEILING FINISHES (Contd.) INTERNAL CEILING FINISHES * Tenderer to refer to Finishes Schedule * Tenderer to design and provide for any additional strutural steel framing or supports wherever required for the suspension system. 1/2'' thick moisture resistant gypsum board suspended system with paint finish on concealed rigid suspension system to include but not limited to : 1/2'' thick gypsum board fixed to M/F suspension joints taped, filled smoothed 1 coat of primer, 1 coat of jota force (reinforcing fibre) to all surface, 2 coats of stucco minimum two coats of specifed paint where applicable.

Decorative gypsum board suspended ceiling including painting, with bulkhead, cornice and indirect light detail PC supply and fix rate of Dhs.120/-per m2 60x60cm vinyl faced gypsum tile and aluminium backing with exposed plain slimline suspension system (excluding any bulkhead) allow a Supply & Fix PC rate Dhs. 80/= per m2 including bulk heads 60x60cm vinyl faced gypsum tile and aluminium backing with exposed grid suspension system (excluding any bulkhead) allow a Supply & Fix PC rate Dhs. 50/= per m2 Spray plaster technicque for ceiling with paint finish (pigmented) from Hitech or approved supplier, colour and texture as per Engineer's approval (applied directly onto the slab soffit) Gypsum bulkhead details along the curtain wall as per detailed drawings

1246

m2

126.00

156,996.00

8806

m2

84.00

739,704.00

605

m2

52.50

31,762.50

5933

m2

21.00

124,593.00

142

LM

Included in the Above PC rate 80/m2, Item-B

CARRIED TO COLLECTION

1,053,055.50

B8/5

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 8

Description

Quantity Unit

Rate

Amount Dhs

PLASTER WORK AND OTHER FLOOR WALL AND CEILING FINISHES (Contd.) INTERNAL SKIRTING FINISHES A 100 mm high granite skirting , allow a PC rate of Dhs.75/m on and including cement and sand backing, grouting etc Mosaic skirting 10 cm high with top rounding on and including cement and sand backing, grouting etc., Mosaic racked skirting 100 mm high with top rounding on and including cement and sand backing, grouting etc., 100 mm high ceramic tile skirting alow a PC rate of Dhs.6/m for supply on and including cement and sand backing grouting to match the floor finish etc 100mm high Porcelain tile skirting; PC rate Dhs.10/m on and including cement and sand backing, grouting etc., 100mm high Graniti tile skirting; PC rate Dhs.10/m on and including cement and sand backing, grouting etc., 100mm high MDF painted skirting

95

LM

98.00

9,310.00

118

LM

20.00

2,360.00

145

LM

25.00

3,625.00

86

LM

15.00

1,290.00

1122

LM

19.00

21,318.00

2122 30

LM LM

19.00 105.00

40,318.00 3,150.00

CARRIED TO COLLECTION

81,371.00

B8/6

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 8

Description

Quantity Unit

Rate

Amount Dhs

PLASTER WORK AND OTHER FLOOR WALL AND CEILING FINISHES (Contd.) THRESHOLDS Thresholds 30mm thick first quality polished bottocino marble with rounded edge in variying lengths and to match door frame widths, set in in mortar to Architect's approval

A B

30 mm x 125 mm wide 30 mm x 225 mm wide

171 66

LM LM

143.00 204.00

24,453.00 13,464.00

WINDOW SILLS C 30mm thick first quality polished granite window sill top all as per the detail drawing and Architect's approval

215

LM

263.00

56,545.00

S/S TOP D Stainless steel brush finish top to the plumbing wall in blocks, all as per the detail and Architect's approval

105

Item

105.00

11,025.00

CARRIED TO COLLECTION

105,487.00

B8/7

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 8

Description

Quantity Unit

Rate

Amount Dhs

PLASTER WORK AND OTHER FLOOR WALL AND CEILING FINISHES (Contd.) Mirrors A 600 mm dia. Concave mirrors at basement parking area 3 No
240.00 720.00

Corner and Wall Guards B 75 x 75 x 1000 mm high heavy duty solid neoprene corner guards, as per DM requirement and to Achitect's approval Wall guards at ramp as per DM requirement and Architect's approval

350

No

40.00

14,000.00

40

61.00

2,440.00

Basement Foot path D Precast concrete kerbs; hydraulically on and including beds all necessary excavation, backfilling, concrete and expansion joints (paint measured separately) 60 mm thick interlock pavers on concrete upstand and bed, all to Architect's approval

810

LM

66.00

53,460.00

640

m2

58.00

37,120.00

CARRIED TO COLLECTION

107,740.00

B8/8

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 8

Description

Quantity Unit

Rate

Amount Dhs

PLASTER WORK AND OTHER FLOOR WALL AND CEILING FINISHES (Contd.) ADDITIONAL ITEMS The tenderer is to detail below any additional items with quantities and rates not previously included to complete the build up of the lump sum tender price for this section of the works. Should the tenderer fail to insert any items here, it will be deemed that his lump sum price for the tender includes all items and no subsequent claim for any additional item will be entertained.

CARRIED TO COLLECTION

B8/9

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description

Quantity Unit

Rate

Amount Dhs

COLLECTION - BILL NO. 8 - PLASTER WORK & OTHER FLOOR WALL &

From Page No. 8 / 1 From Page No. 8 / 2 From Page No. 8 / 3 From Page No. 8 / 4 From Page No. 8 / 5 From Page No. 8 / 6 From Page No. 8 / 7 From Page No. 8 / 8 From Page No. 8 / 9

724,695.00 1,185,120.00 278,539.00 805,770.00 1,053,055.50 81,371.00 105,487.00 107,740.00 -

CARRIED TO GRAND SUMMARY

4,341,777.50

B8/10

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description

Quantity

Unit

Rate

Amount Dhs

BILL NO 9 PAINTING AND DECORATION INTERNAL Prepare and apply one coat primer, two coats of filler and two top coats of Fenomastic paint from Jotun A Plastered walls (Excluding above false ceiling) Prepare and apply one coat of primer two coats of filler and two finishing coats of lead free alkyd based marine oil paint to Architect's approval. B Plastered walls, Deck guards from Forsroc or equivalent 13025 m2
13.00 169,325.00

2945

m2

15.00

44,175.00

Prepare and apply four coats solvent based heavy tectured epoxy system as given below to plastered walls and soffits, all in accordance with the manufacturer's recommendations to include but not limited to:i) One sealer coat of solvent based two pack pure epoxy (non-acrylic) resin consisting of Base and Hardner ii) One sealer coat of solvent based two pack pure epoxy resin consisting of Base and Hardner in the ratio of 3:2 iii) Two coats of solvent based two pack polyurathane consisting of Base and Hardner in the ratio of 10:1 C Plastered walls All walls of staircase from basement to roof

1156

m2

32.00

36,992.00

CARRIED TO COLLECTION

250,492.00

B9/1

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 9

Description

Quantity

Unit

Rate

Amount Dhs

PAINTING AND DECORATION(Contd.) EXTERNAL Prepare and apply four coats solvent based heavy tectured epoxy system as given below to plastered walls and soffits i) One sealer coat of solvent based two pack pure epoxy resin consisting of Base and Hardner in the ratio of 4:1 ii) One sealer coat of solvent based two pack pure epoxy resin consisting of Base and Hardner in the ratio of 3:2 iii) Two coats of solvent based two pack polyurathane consisting of Base and Hardner in the ratio of 10:1 Allow a Provisional Qty of 2500 m2 for below Item Plastered walls and soffits

2500

m2

32.00

80,000.00

Prepare and apply two coats of polyester based road marking paint (including for kerb stone) B C Parking bay dividing lines Directional arrows 1 1 Item Item
15,750.00 8,505.00 15,750.00 8,505.00

Alumiminium composite panel cladding As per Nominated Sub Contractor M/s Al Fayha's Quotation Composite panel cladding with approved subcontractor including necessary backing at PC rate of Dhs. 325/-m2 (Excluding Steel structure frame work which is covered under the provisonal sum)

Included In Item, Page B6/2

m2

Support Steel Structure To the above Composite panel cladding

CARRIED TO COLLECTION

104,255.00

B9/2

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 9

Description

Quantity

Unit

Rate

Amount Dhs

PAINTING AND DECORATION(Contd.) ADDITIONAL ITEMS The tenderer is to detail below any additional items with quantities and rates not previously included to complete the build up of the lump sum tender price for this section of the works. Should the tenderer fail to insert any items here, it will be deemed that his lump sum price for the tender includes all items and no subsequent claim for any additional item will be entertained.

Granite plinth at external elevation 35 LM


750.00 26,250.00

CARRIED TO COLLECTION

26,250.00

B9/3

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description

Quantity

Unit

Rate

Amount Dhs

COLLECTION - BILL NO. 9 - PAINTING & DECORATION

From Page No. 9 / 1 From Page No. 9 / 2 From Page No. 9 / 3

250,492.00 104,255.00 26,250.00

CARRIED TO GRAND SUMMARY

380,997.00

B9/4

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 10 SPECIALIST ITEMS

Description

Quantity

Unit

Rate

Amount Dhs

VANITY COUNTERS Supply and instal Vanity Counter with granite counter top including built- in wash basin, back spalsh and fasica on with mild steel support, all as per the detailed drawing A Vanity counter 600mm wide 54 m
788.00 42,552.00

MIRRORS B 5mm thick mirror on 12mm thick commercial plywood backing, fixed with demountable stainless steel bracket

LS

11,884.00

11,884.00

SIGNAGE C Internal signage; such as Numbering for offices, Identification sign for Garbage, Pump room, Electrical room, Lift room, Ladies & Gents toilets etc., in Arabic and English

Item

5,250.00

5,250.00

CARRIED TO COLLECTION

59,686.00

B10/1

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 10

Description

Quantity

Unit

Rate

Amount Dhs

SPECIALIST ITEMS (Contd.) WINDOW CLEANING EQUIPMENT SYSTEM A Design supply, install and commisioning of proprietary made faade access equipement from a reputed to be used in the work all accordance with requirement Allow for builder's work complete, including reinforced concrete fondations for rail to specialist's requirement for window cleaning equipement system. Provisional Sum

Refer Bill No. 14

GARBAGE CONTAINERS C 2.5cu.m capacity, municipality type galvanized containers suitable to the Garbage room at Ground floor

Nos

5,250.00

21,000.00

GATE BARRIER SYSTEM D Design supply, install and commisioning of access barrier system including remote controls by reputed specialist sub-contractor all in accordance with the requirement Allow for builder's works complete to specialist's requirement Provisional Sum

Refer Bill No. 14

CARRIED TO COLLECTION

21,000.00

B10/2

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 10

Description

Quantity

Unit

Rate

Amount Dhs

SPECIALIST ITEMS (Contd.) ADDITIONAL ITEMS The tenderer is to detail below any additional items with quantities and rates not previously included to complete the build up of the lump sum tender price for this section of the works. Should the tenderer fail to insert any items here, it will be deemed that his lump sum price for the tender includes all items and no subsequent claim for any additional item will be entertained.

CARRIED TO COLLECTION

B10/3

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description

Quantity

Unit

Rate

Amount Dhs

COLLECTION - BILL NO. 10 - SPECIALIST ITEMS

From Page No. 10 / 1 From Page No. 10 / 2 From Page No. 10 / 3

59,686.00 21,000.00 -

CARRIED TO GRAND SUMMARY

80,686.00

B10/4

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 11

Description

Quantity

Unit

Rate

Amount Dhs

EXTERNAL WORKS PAVINGS AND KERBS A Precast concrete kerbs; hydraulically on and including beds all necessary excavation, backfilling, concrete and expansion joints.

Icluded in Provisional Sum Item -D, of Page B14/3

CONCRETE INTER LOCKING BLOCKS; COLOUR AND PATTERN TO ARCHITECTS APPROVAL B 60 mm thick on 50 mm thick (minimum) coarse granular sand

Icluded in Provisional Sum Item -D, of Page B14/3

BOUNDARY WALL C 2.4 m high boundary wall-Complete as per Drawing 43 m


595.00 25,585.00

PLANTERS D Construction of planters including necessary waterproof, finishes, soft landscaping etc., complete Provisional Sum

WATER BODY E Construction of water body including necessary waterproof, waterproof, finishes etc., complete Provisional Sum

CARRIED TO COLLECTION

25,585.00

B11/1

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 11

Description

Quantity

Unit

Rate

Amount Dhs

EXTERNAL WORKS (Contd.) ADDITIONAL ITEMS The tenderer is to detail below any additional items with quantities and rates not previously included to complete the build up of the lump sum tender price for this section of the works. Should the tenderer fail to insert any items here, it will be deemed that his lump sum price for the tender includes all items and no subsequent claim for any additional item will be entertained.

CARRIED TO COLLECTION

B11/2

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description

Quantity

Unit

Rate

Amount Dhs

COLLECTION - BILL NO. 11 - EXTERNAL WORKS

From Page No. 11 / 1 From Page No. 11 / 2

25,585.00 -

CARRIED TO GRAND SUMMARY

25,585.00

B11/3

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 12

Description

Quantity

Unit

Rate

Amount Dhs

MECHANICAL WORKS AIR CONDITIONING WORKS A Complete HVAC works including testing and commissioning to Engineer's approval Related Builders works PLUMBING & DRAINAGE WORKS C D Sanitaryware & accessories (supply) Underground drainage pipes, manholes, gully trap, floor trap, catch basins, floor clean out, grating, etc. Provisional Sum Provisional Sum

Refer Bill No. 14

Item 7,063,025.00

7,063,025.00

As per nominated subcontractor Galadari MEP Quote E F G H J Rainwater pipes, balcony drains & AC drain system Soil/waste/vent pipes with all accessories Installation of sanitaryware Cold & hot water supply pipe with all accessories Pex drops, internal & external valves with all accessories

Water heaters, booster pump set, transfer pump set, sump pump set,all as per Drawing & specfication GRP hot pressed, non insulated sectional water tank in Basement as per drawing GRP hot pressed, non insulated sectional water tank in the roof (02 Nos) as per drawing Necessary Plumbing and drainage works for planters Required plumbing and drainage for water body Related Builders works FIRE FIGHTING WORKS 1 Item
76,975.00 76,975.00

Included in above ItemD

N P Q

Supply & installation of complete fire fighting system as per the design and specification. Fire fighting pumps shall be as per Dubai Civil Defence approval Related Builders works

Included in above ItemD Included in above ItemQ 7,140,000.00

CARRIED TO GENERAL SUMMARY

B12/1

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 13

Description

Quantity Unit

Rate

Amount Dhs

ELECTRICAL & FIRE ALARM WORKS

Item

0.00

Included in Bill No. 12

ELECTRICAL WORKS A B C D LV Panels including sub main and final DB Isolators PVC conduits and accessories Wiring accessories Included in Bill No. 12 (Item D-P) E F G H J K L M Powder cables & wires Cable tray and accessories Structural Cabling system Emergency lighting system Light fitting (supply only) Light fitting (fixing only) Floor trunking Earthing system Included in Bill No. 12 (Item D-P) N P Q Electrical requirements for SMATV System (P. Sum) R Electrical requirement for Gate barrier system (P.Sum) Electrical requirements for BMS System (P.Sum) Electrical requirements for CCTV (P. Sum) Refer Provisional Sum Included in Bill No. 12 (Item D-P) S Related Builders works for electrical installations (For P.sum items measured separately) Included in Bill No. 12 (Item Q) Provisional Sum

FIRE ALARM SYSTEM T Fire alarm system as per the drawings and Dubai Civil Defence approval Included in Bill No. 12 (Item D-P)

CARRIED TO GENERAL SUMMARY

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description

Quantity Unit

Rate

Amount Dhs

B13/1

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 14

Description

Quantity Unit

Rate

Amount Dhs

PROVISIONAL SUMS A Allow a provisional sum of Dhs.350,000/- towards supply & installation of "internal timber doors" to be carried out by a nominated supplier Add main contractor's profits OH and attendance on item 'A' above Allow a sum for builders work for item 'A' above including sub-frame Allow a provisional sum of Dhs.25,800/- towards Supply of "Ironmongery" to be carried out by a nominated Subcontractor Add main contractors's profits OH and attendance on item 'B' above Allow Provisonal Sum of Dhs. 200,000/- Structural steel works to the receive Aluminium composite panel cladding as per the drawing and specification etc., all to Architect approval (except side entrances) Add main contractors's profits OH and attendance on item 'C' above Allow a sum for builders work for item 'C' above Allow a provisional sum of Dhs.4,000,000/- towards Supply & Installation of 'Airconditioning' works to be carried out by a nominated Subcontractor Add main contractors's profits OH and attendance on item 'D' above Allow a sum for builders work for item 'D' above Allow a sum of Dhs.200,000/- towards sanitary fittings by owner and fixed by contractor for all Allow a sum for Main Contractor's OH, Pofit & Attendance on Item "E" above

1 8.00%

PS 350,000.00

350,000.00 28,000.00

A.1

A.2

1 8.00%

PS

25,800.00

25,800.00 2,064.00

B.1

1 8.00%

PS 200,000.00

200,000.00 16,000.00

C.1

C.2 D

1 8.00%

PS ##########

4,000,000.00 320,000.00

D.1

D.2 E

1 8.00%

PS

200,000.00

200,000.00

E.1

16,000.00

CARRIED TO COLLECTION

5,157,864.00

B14/1

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 12

Description

Quantity Unit

Rate

Amount Dhs

PROVISIONAL SUMS (Contd)

Allow a provisional sum of Dhs.200,000/- towards Supply & Installation of 'Pantry Cabinets" to be carried out by a nominated Subcontractor Add main contractors's profits OH and attendance on item 'A' above Allow a sum for builders work for item 'A' above Allow a provisional sum of Dhs.150,000/- towards supply and installation of 'CCTV System' to be carried out by a nominated Subcontractor. Add main contractor's profits OH and attendance on item 'B' above Allow a sum for builders work for item 'B' above Allow a provisional sum sum of Dhs. 1,000,000/- towards supply and installation of "Lifts ' to be carried out by a nominated Subcontractor. Add main contractors's profits OH and attendance on item 'C' above Allow a sum for builders work for item 'C' above Allow a provisional sum of Dhs.50,000/- towards Supply & Installation of 'Building Directory Boards" to be carried out by a nominated Subcontractor Add main contractors's profits OH and attendance on item 'D' above Allow a sum for builders work for item 'D' above

1 8.00%

PS

200,000.00

200,000.00

A.1

16,000.00

A.2 B

1 8.00%

PS

150,000.00

150,000.00

B.1

12,000.00

B.2 C

1 8.00%

PS 1,000,000.00

1,000,000.00

C.1

80,000.00

C.2 D

1 8.00%

PS

50,000.00

50,000.00

D.1

4,000.00

D.2

CARRIED TO COLLECTION

1,512,000.00

B14/2

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 12

Description

Quantity Unit

Rate

Amount Dhs

PROVISIONAL SUMS (Contd) A Allow a Lump sum of Dhs.100,000/- towards Supply & Installation of "Television Antenna" to be carried out by anominated Subcontractor Add main contractors's profits OH and attendance on item 'A' above Allow a sum for builders work for item 'A' above Allow a provisional sum of Dhs.200,000/- towards supply and installation of 'Building Management System' to be carried out by a nominated Subcontractor. Add main contractor's profits OH and attendance on item 'B' above Allow a sum for builders work for item 'B' above Allow a provisional sum sum of Dhs. 60,000/- towards supply and installation of "Gate Barriers" ' to be carried out by a nominated Subcontractor. Add main contractors's profits OH and attendance on item 'C' above Allow a sum for builders work for item 'C' above Allow a provisional sum of Dhs.200,000/- towards "Hard & Soft Landscaping Works" to be carried out by a nominated Subcontractor that includes First Floor Atrium/Sitting area flooring with planters & water bodies and external planters and water bodies including all finishes, waterproofing etc., complete Add main contractors's profits OH and attendance on item 'D' above Allow a sum for builders work for item 'D' above Allow a provisional sum of Dhs.350,000/- towards Supply & installation of "Window Cleaning Equipment" to be carried out by a nominated Subcontractor Add main contractors's profits OH and attendance on item 'E' above Allow a sum for specific builders work for item 'E' above Allow a provisional sum of Dhs.150,000/- towards the supply of light fittings

1 8.00%

PS

100,000.00

100,000.00

A.1

8,000.00

A.2 B

1 8.00%

PS

200,000.00

200,000.00

B.1

16,000.00

B.2 C

1 8.00%

PS

60,000.00

60,000.00

C.1

4,800.00

C.2 D

1 8.00%

PS

200,000.00

200,000.00

D.1

16,000.00

D.2 E

1 8.00%

PS

350,000.00

350,000.00

E.1

28,000.00

E.2 F

LS

20,000.00

20,000.00

PS

150,000.00

150,000.00

F.1

Add main contractors's profits OH and attendance

8.00%

12,000.00

CARRIED TO COLLECTION

1,164,800.00

B14/3

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref BILL NO 12

Description

Quantity Unit

Rate

Amount Dhs

PROVISIONAL SUMS (Contd) A Allow a provisional sum of Dhs.50,000/- M.S Structural & Metal decking including column for the side entrances all as per the drawing and specification etc., all to the Architect approval Add main contractors's profits OH and attendance on item 'A' above Allow a sum for builders work for item 'A' above

1 8.00%

PS

50,000.00

50,000.00

A.1

4,000.00

A.2

LS

15,000.00

15,000.00

CARRIED TO COLLECTION

69,000.00

B14/4

EMSQUARE Engg. Consultants

Commercial Building (B+G+2) On Plot No. 367-625

Item Ref

Description COLLECTION - BILL.12 - PROVISIONAL SUMS

Quantity Unit

Rate

Amount Dhs

From Page No. 14 / 1 From Page No. 14 / 2 From Page No. 14 / 3 From Page No. 14 / 4

5,157,864.00 1,512,000.00 1,164,800.00 69,000.00

CARRIED TO GRAND SUMMARY

7,903,664.00

B14/5

EMSQUARE Engg.

Consultants

Commercial Building (B+G+2) On Plot No. 367-625

OPTION A
Date : 5 Consultant/Client preferred MEP subcontractor + Consultant/Client preferred Aluminum subcontractor Item Ref
th

July 2011

Description

Amount ( Dhs.)

GRAND SUMMARY SECTION-A PRELIMINARIES SECTION-B


BILL NO. 1 SUBSTRUCTURE BILL NO. 2 SUPER STRUCTURE BILL NO. 3 BLOCK WORKS BILL NO. 4 ROOFING & WATERPROOFING BILL NO. 5 CARPENTRY & JOINERY BILL NO. 6 METAL WORKS

Page PRELM/3

2,352,780.40

Page B1 / 9 Page B2 / 4 Page B3 / 3 Page B4 / 4 Page B5 / 6 Page B6 / 8

7,573,438.45 4,699,886.65 759,955.00 672,853.00 PS 4,768,377.00

BILL NO. 7 LIFTS BILL NO. 8 PLASTERWOKS & OTHER FLOOR, WALL &

Page B7 / 3 Page B8 / 10

PS 4,341,777.50

CEILING

BILL NO. 9 PAINTING & DECORATION

Page B9 / 4

380,997.00

BILL NO. 10 SPECIALIST ITEMS BILL NO. 11 EXTERNAL WORKS BILL NO. 12 MECHANICAL AND FIRE FIGHTING WORKS BILL NO.13 ELECTRICAL & FIRE ALARM WORKS BILL NO.14 PROVISIONAL SUMS

Page B10 / 4 Page B11 / 3 Page B12 / 1 Page B13 / 1 Page B14 / 5

80,686.00 25,585.00 7,140,000.00 7,903,664.00

SUB-TOTAL NET ADJUSTIMENTS IF ANY (+/-)

40,700,000.00 -

GRAND TOTAL CRRIED TO FORM OF TENDER

40,700,000.00

TENDER SUMMARY SHEET


Tender For :

B+G+2 COMMERCIAL BUILDING AT SHAIKH ZAYED ROAD

Gen Manager:
Building Costs

Co lin Veitch

Tender No :

TS/045

Trad itio n al
%

Tender Cost Material Labour Sub-contract Direct Plant / Tools Prime cost rates Durables Contingency / Risk 5,304,852 2,305,367 18,816,996 490,434 1,845,771 0 28,763,420

B/A Add 0 0 0 0 0 0

B/A Deduct 0 0 0 0 0 0

Offered Discount % 0 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00

Buying Discount Sum 0 0 0 0 0 0 Sub Total 0.00 %

Totals

5,304,852 2,305,367 18,816,996 490,434 1,845,771 0 28,763,420 0 28,763,420 28,763,420

13.03 5.66 46.23 1.20 4.54 70.67 70.67

Building Costs Total = On Costs Tender Cost Prelims Agency Fees Planning & Building Regulation Fees On Costs Total TOTAL BUILDING COSTS AND ON COSTS Contribution Contribution (as % of Total Building Costs & On Costs) Others 3.18 % = 2,240,743 B/A Add 0 B/A Deduct 0

Totals

2,240,743 814,000 3,054,743 3,054,743 31,818,163

5.51 2.00 7.51 78.18

1,013,173 0 1,013,173 1,013,173

2.49 2.49

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 7,285,800 0 0 + + + + + + + + 5.00 0.00 8.00 Sum 0 0 0 582,864 0 0 0 0 Sub Total = = = = = = = = 0 0 0 7,868,664 0 0 0 0 7,868,664
Adjustment to the BOQ

Totals 19.33 7,868,664 19.33

TOTAL TO FORM OF TENDER

40,700,000

100.00

Executive Summary
Gross Nett

Added Margin Anticipated Margin Overall Margin

582,864 1,013,173 1,596,037

1.43% 2.49% 3.92

1.491% 2.591% 4.082%

Floor Area Cost Per Sqft 2 Programme Rate of Spend DATE :

= = = =

191,429 212.61 78 521,794.87


January 10, 2011

Sqft Per Sqft Weeks Per Week

MARK-UP DISTRIBUTION PROVISIONAL SUMS ALL PRIME COST RATES ALL FINISHES ALUMINIUM / METAL STRUCTURE PRELIMS MEP

8% 5% 5% 5% 5% 5% 5%

Boundary wall Item Description Qty Unit Unit Rate Amount Dhs. Resource type

(for1 meter)

Superstructure Reinforced OPC concrete; Mix C40 / 20

In columns

0.02

m3

#####

7.66 MAT MAT PLANT MAT MAT LAB LAB LAB PLANT TOOLS -

Coping beam

0.04

m3

#####

12.93 MAT MAT PLANT MAT MAT LAB LAB LAB PLANT TOOLS -

Formwork N To columns + beam 0.87 m2 ##### 111.67 MAT MAT MAT MAT MAT DUR LAB LAB LAB LAB TOOLS Reinforcements A Various diameters 22.29 kg 3.99 88.94 SUB SUB PLANT PLANT PLANT MAT MAT LAB LAB

TOOLS

Block work

Hollow blockwalls C 200mm Thick 1.60 m2 67.14 107.42 MAT MAT MAT MAT MAT MAT LAB LAB PLANT

TOOLS

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 3.80 m2 32.57 123.77 MAT MAT MAT MAT MAT MAT MAT LAB LAB LAB LAB

TOOLS Painting

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 C On plastered wall and columns 3.80 m2 30.00 114.00 SUB SUB SUB TOOLS

TOTAL SUMMARY OF TYPE-A B/W

566.39

AV/S1.1

Description

Usage Wastage Gross Units /BOQ Unit % usage

Resourc e Rate

Unit CostAmount (Dhs)

SRC 40/20 ready mix Temp. Controll -ICE Mobile pump charge Hessain Sweet water (curing) Helper - con placing Helper - con curing Mason Vibrator Small Tools

1.00 10.00% 1.00 10.00% 1.00 10.00% 6.67 0.00% 11.11 0.00% 1.00 0.00% 1.00 0.00% 1.00 0.00% 1.00 0.00% 1.00% 0.00% 0% 0% 0%

1.10 1.10 1.10 6.67 11.11 1.00 1.00 1.00 1.00 1.00% 0.00 0.00 0.00

m3 m3 m3 m2 gal Hrs Hrs Hrs Hrs %

214.00 15.00 20.00 0.50 0.12 12.00 12.00 12.00 5.50 320.07

323.27 235.40 16.50 22.00 3.34 1.33 12.00 12.00 12.00 5.50 3.20 0.00 0.00 0.00 323.27 235.40 16.50 22.00 3.34 1.33 12.00 12.00 12.00 5.50 3.20 0.00 0.00 0.00

7.66

12.93

SRC 40/20 ready mix Temp. Controll -ICE Mobile pump charge Hessain Sweet water (curing) Helper - con placing Helper - con curing Mason Vibrator Small Tools

1.00 10.00% 1.00 10.00% 1.00 10.00% 6.67 0.00% 11.11 0.00% 1.00 0.00% 1.00 0.00% 1.00 0.00% 1.00 0.00% 1.00% 0.00% 0% 0% 0%

1.10 1.10 1.10 6.67 11.11 1.00 1.00 1.00 1.00 1.00% 0.00 0.00 0.00

m3 m3 m3 m2 gal Hrs Hrs Hrs Hrs %

214.00 15.00 20.00 0.50 0.12 12.00 12.00 12.00 5.50 320.07

18mm thk marine plywood 4.26 White wood 0.192 Wire nails 0.60 Mould Oil 0.17 Formwork Sundries 4.26 STANDARD props 3.2-4.87m 0.00 0.50 Helper- Make Formwork Carpenter -Make Formwork 0.50 0.50 Helper- Fix & De-shutter Carpenter -Fix and De-shutter 0.50 Small Tools 3.00%

10% 10% 0% 0% 0% 0% 0% 0% 0% 0% 0%

4.69 0.21 0.60 0.17 4.26 0.00 0.50 0.50 0.50 0.50 3.00%

m2 m3 kg Ltr m2 Nos Hrs Hrs Hrs Hrs %

7.81 250.00 2.50 4.00 2.00 1.00 12.00 12.00 12.00 12.00 124.09

127.82 36.64 52.76 1.49 0.68 8.53 Prelims 0.00 6.00 6.00 6.00 6.00 3.72

111.67

Cut and bend T. steel bars Cost escalation Transportation Crane 50 ton Diesel Binding wires Wheel spacers Helper Steel Fixer

1.000 1.000 0.000 1.000 0.000 0.015 0.300 0.020 0.040

Small Tools

2%

0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

1.000 1.000 0.000 1.000 0.000 0.015 0.300 0.020 0.040 0.000 0.000 0.000 0.000 0.020

kg kg kg Hrs gal Kg Nos Hrs Hrs

2.850 0.050 0.032 0.229 8.55 4.50 0.23 10.80 10.80

3.91

3.990 2.850 0.050 0.000 0.229 0.000 0.068 0.068 0.216 0.432 0.000 0.000 0.000 0.000 0.078

88.94

200 thk hollow blocks OP cement Sand Sweet water G.I wall ties G.I Block mesh Helper Mason Transportation

12.500 0.080 0.020 1.800 2.000 3.000 1.000 1.000 1.000

Small Tools

3%

3.00% 12.875 Nos 3.00% 0.082 bags 3.00% 0.021 m3 3.00% 1.854 Gal 0.00% 2.000 Nos 5.00% 3.150 m 0.00% 1.000 Hrs 0.00% 1.000 Hrs 0.00% 1.000 m2 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.000 0.00% 0.030 %

2.400 16.650 63.000 0.108 0.90 0.90 12.00 12.00 2.78 0.00

65.18

67.14 30.900 1.372 1.298 0.200 1.800 2.835 12.000 12.000 2.778 0.000 0.000 0.000 0.000 1.955

107.42

OP Cement Sand S.S. Plaster mesh S.S. Angle bead S.S. Plaster stop Concrete nails Sweet water Helper - Fix accessories Mason - Fix accessories Helper - Rush and plaster Mason - Rush and plaster

0.242 0.021 0.95 0.223 0.200 4.500 1.600 0.250 0.250 0.500 0.500

Small Tools

3%

5% 5% 5% 5% 5% 5% 0% 0% 0% 0% 0% 0% 0% 0%

0.254 0.022 0.992 0.234 0.210 4.725 1.600 0.250 0.250 0.500 0.500 0.000 0.000 0.030

Bags m3 m m m kg gal Hrs Hrs Hrs Hrs

16.50 65.000 5.50 3.72 5.90 0.05 0.12 12.00 12.00 12.00 12.00

31.62

32.57 4.193 1.433 5.457 0.871 1.239 0.236 0.192 3.000 3.000 6.000 6.000 0.000 0.000 0.949

123.77

Jotun Berger Caparol Small tools

1.00 0.00%

0.00% 0.00% 0.00% 0.00%

0.00 0.00 1.00 0.00%

m2 m2 m2 %

35.00 39.00 30.00 0.00

30.00 30.00 -

114.00

97.18

1.27

99.12

######

######

566.39

100.00%

Total Materials (Mat)

Total Labour (Lab)

Total Subcontract (Sub)

Total Durables (Dur)

Total Plant (Plant)

Total Prime Cost (PC)

6.08

0.85

0.00

0.00

0.65

0.00

10.26

1.44

0.00

0.00

1.10

0.00

87.45

20.97

0.00

0.00

0.00

0.00

3.01

14.44

64.64

0.00

5.10

0.00

61.45

38.40

0.00

0.00

4.44

0.00

51.76

68.40

0.00

0.00

0.00

0.00

0.00

0.00

114.00

0.00

0.00

0.00

220.01

144.50

178.64

11.30

38.84%

25.51%

31.54%

0.00%

2.00%

0.00%

OH Atten/O & H/Profit PROFIT on PS Total Provisional Sum (PS) Total Tools (Tools)

0.00%

0.00%

0.00

0.08

TRUE

0.00%

0.00

0.13

TRUE

0.00%

0.00 .

3.25

TRUE

0.00%

0.00

1.74

TRUE

0.00%

0.00

3.13

TRUE

0.00%

0.00

3.60

TRUE

0.00%

0.00

0.00

TRUE

0.00%

11.93

TRUE

0.00%

0.00%

2.11%

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 10.00 12.00 14.00 14.00 14.00 16.00 18.00 12.00 14.00 Unit Grade

6/26/2011 Basic CONCRETE Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs OPC C20/20 C25/20 C30/20 C35/20 C40/20 SRC C20/20 C25/20 C30/20 C35/20 C40/20 179.00 193.00 198.00 207.00 214.00 CONMIX 15.00 15.00 15.00 15.00 15.00 20.00 20.00 20.00 20.00 20.00 Temp Pump

1 2 3 4 5 6 7 8 9

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

Emcon Emcon Emcon Emcon Emcon Emcon Emcon Emcon Emcon Emcon Apex

16.50 20.00 65.00 3.40 2.40 2.20 2.00 3.00 3.20 3.00 4.00 3.80 4.30 6.00 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

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

184.00 198.00 203.00 212.00 219.00

15.00 15.00 15.00 15.00 15.00

20.00 20.00 20.00 20.00 20.00

BISHAH STEEL (CUT & BENT) 8 mm 2,850.00 Tonne 10 - 32 mm 2,850.00 Tonne

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

PLAXIT SPRAY PLASTER 01 Tone - dry mix Coverage per tone Avg RotaryCost Rotary to be replace every Transportation of material Mixing cilo - N/A with plaxit Therfore rental cost of cilo Water Terefor total cost per 1m2

AED 325.00 40.00 1,000.00 1,000.00 Free N/A 300.00 0.12 13.47 AED/Tone m2 AED m2 to dubai AED/day AED/m2

21.00 Dhs/Lm 36.00 Dhs/m2

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