G+19 Buildong BOQ K= 1.

3
BILL OF QUANTITY - HVAC WORKS

Item Description Unit Quantity Unit Price Amount (AED) MAT. ACC. OTHER TOT/MAT. LAB OTHER TOT/LAB. T/M+L MAT LAB TOTAL
A Fresh Air Handling Units
FAHU-1: Modular chilled water fresh air handling unit with
thermal wheel and horse shoe heat pipe. cooling coil capacity
1 XXX Kw. Supply an airflow XXXX cfm @ XXX Pa. Ex. fan NO. 2 538,200.00 1,076,400 400000 10000 0 410000 4000 0 4000 414000 820000 8000 828000
airflow XXXX cfm @ XXX Pa. with control. To be connected to
BMS.

B Chilled water fancoil units w/ theromstat and spring

1 isolators
Ducted units NO. 502 2,600.00 1,305,200 1200 600 0 1800 200 0 200 2000 903600 100400 1004000
2 Decorative units NO. 12 2,600.00 31,200 1200 600 0 1800 200 0 200 2000 21600 2400 24000

DX split units w/ theromstat, spring isolators, shut-off

valves, filter dryer and sight glass
1 Ducted units NO. 2 2,665.00 5,330 1200 600 0 1800 250 0 250 2050 3600 500 4100
2 Decorative units NO. 1 2,665.00 2,665 1200 600 0 1800 250 0 250 2050 1800 250 2050

C Chilled Water Pumps

Chilled Water Pumps,2 Duty + 1 StandBy. (Type Horizontal
1 NO. 3 25,954.50 77,864 16465 2500 0 18965 1000 0 1000 19965 56895 3000 59895
End Suction Centrifugal Pumps for PN 16) 38 l/s @ 450 Pa w/
VFD

D Pressurization Unit
Pressurization Unit set, 1 Duty + 1 Standby. (Type: Vertical
1 Multistage centrigugal Pump, with control panel) 4 l/s @ 1000 SET 1 46,020.00 46,020 31900 2500 0 34400 1000 0 1000 35400 34400 1000 35400
Pa
Parking extract air fans with welded housing and CO
B
sensors
1 EF-B1-01: Axial-Inline - 10000/15000 l/s @ 500 pa NO. 1 58,922.50 58,923 43725 1000 0 44725 600 0 600 45325 44725 600 45325
2 EF-B1-02: Axial-Inline - 10000/15000 l/s @ 500 pa NO. 1 58,922.50 58,923 43725 1000 0 44725 600 0 600 45325 44725 600 45325

C Jet Fan
1 JF-P1: Axial Inline - 3800 l/s @ 150 pa NO. 6 13,000.00 78,000 8500 1000 0 9500 500 0 500 10000 57000 3000 60000
2 JF-P2: Axial Inline - 3800 l/s @ 150 pa NO. 6 13,000.00 78,000 8500 1000 0 9500 500 0 500 10000 57000 3000 60000
3 JF-P3: Axial Inline - 3800 l/s @ 150 pa NO. 6 13,000.00 78,000 8500 1000 0 9500 500 0 500 10000 57000 3000 60000

D Staircase and corridor Pressurization Fans

1 SCPF-R-01: Axial inline 17160 l/s @ 500 pa NO. 1 37,700.00 37,700 27900 500 0 28400 600 0 600 29000 28400 600 29000
2 SCPF-R-01: Axial inline 16405 l/s @ 500 pa NO. 1 37,700.00 37,700 27900 500 0 28400 600 0 600 29000 28400 600 29000
3 SCPF-R-01: Axial inline 17160 l/s @ 500 pa NO. 1 37,700.00 37,700 27900 500 0 28400 600 0 600 29000 28400 600 29000
4 CPF-R-01: Axial inline 3945 l/s @ 500 pa NO. 1 10,809.50 10,810 7215 500 0 7715 600 0 600 8315 7715 600 8315

F Garbage Room Extract Fan

1 EF-R-01: Axial inline 285 l/s @ 500 pa NO. 1 4,530.50 4,531 3185 100 0 3285 200 0 200 3485 3285 200 3485

G Galvanized steel sheet rectangular duct works

1 0.56 mm m² 50 66.30 3,315 32 7 1 40 12 0 11 51 2000 550 2550
2 0.6 mm m² 150 68.90 10,335 34 7 1 42 12 0 11 53 6300 1650 7950
3 0.7 mm m² 2500 75.40 188,500 39 7 1 47 12 0 11 58 117500 27500 145000
4 0.8 mm m² 2000 80.60 161,200 42 8 1 51 10 0 11 62 102000 22000 124000
5 0.9 mm m² 250 85.80 21,450 46 8 1 55 10 0 11 66 13750 2750 16500
6 1.0 mm m² 100 92.30 9,230 51 8 1 60 10 0 11 71 6000 1100 7100
7 1.2 mm m² 50 105.30 5,265 60 9 1 70 10 0 11 81 3500 550 4050

G PreInsualted duct
1 20 mm with PVC profile - 44-48 Kg/m³ density - 80-80 micron m² 135 68.90 9,302 39 5 1 45 8 0 8 53 6075 1080 7155
20 mm with Aluminum profile - 44-48 Kg/m³ density - 80-80
2 micron m² 71.50 - 41 5 1 47 8 0 8 55 0 0 0

30 mm with Aluminum profile - 44-48 Kg/m³ density - 80-80

3
micron m² 25 106.60 2,665 68 5 1 74 8 0 8 82 1850 200 2050

Fiberglass duct insulation+ Canvas + Foster + Aluminum

H Cladding for exposed ducts
1 1" thickness - 24 Kg/m³ m² 2500 20.80 52,000 8 8 0 16 0 0 0 16 40000 0 40000
2 2" thickness - 48 Kg/m³ m² 1000 123.90 123,900 12 8 75.3 95.3 0 0 0 95.3 95300 0 95300

H Rubber Insulation
1 13 mm thickness - 1.0m*26m m² 25.10 - 19.3 0 19.3 0 0 0 19.3 0 0 0
2 19 mm thickness - 1.0m*18m m² 37.60 - 28.9 0 28.9 0 0 0 28.9 0 0 0
3 25 mm thickness - 1.0m*15m m² 47.70 - 36.7 0 36.7 0 0 0 36.7 0 0 0

I Acoustic Linear
1 ½" thickness - 32 Kg/m³ density m² 1200 17.60 21,120 11.5 2 0 13.5 0 0 0 13.5 16200 0 16200
2 1" thickness - 24 Kg/m³ density m² 15.60 - 10 2 0 12 0 0 0 12 0 0 0

453311967.xls
 G+19 Buildong BOQ K= 1.3
BILL OF QUANTITY - HVAC WORKS

Item Description Unit Quantity Unit Price Amount (AED) MAT. ACC. OTHER TOT/MAT. LAB OTHER TOT/LAB. T/M+L MAT LAB TOTAL

J Aluminum insulated flexible duct

1 Ø 16" m 20 41.60 832 14 13 0 27 5 0 5 32 540 100 640
2 Ø 14" m 10 37.70 377 13 11 0 24 5 0 5 29 240 50 290
3 Ø 12" m 25 30.60 765 11 7.5 0 18.5 5 0 5 23.5 463 125 588
4 Ø 10" m 10 24.10 241 8.5 5 0 13.5 5 0 5 18.5 135 50 185
5 Ø 8" m 5 20.80 104 7 4 0 11 5 0 5 16 55 25 80
6 Ø 6" m 8 18.20 146 5.5 3.5 0 9 5 0 5 14 72 40 112
7 Ø 4" m 10 16.30 163 4.5 3 0 7.5 5 0 5 12.5 75 50 125

H Sound attenuators
1 1200 x 750 mm NO. 1 2,782.00 2,782 2000 40 0 2040 100 0 100 2140 2040 100 2140
2 1200 x 700 mm NO. 1 2,522.00 2,522 1800 40 0 1840 100 0 100 1940 1840 100 1940
3 1050 x 650 mm NO. 1 2,320.50 2,321 1650 35 0 1685 100 0 100 1785 1685 100 1785

K Volume Comtrol Damper

1 Ø 12" NO. 25 101.40 2,535 60 3 0 63 15 0 15 78 1575 375 1950
2 Ø 10" NO. 85.80 - 48 3 0 51 15 0 15 66 0 0 0
3 Ø 8" NO. 70.20 - 36 3 0 39 15 0 15 54 0 0 0
4 Ø 6" NO. 58.50 - 27 3 0 30 15 0 15 45 0 0 0
5 400 X 150 NO. 10 88.40 884 50 3 0 53 15 0 15 68 530 150 680
6 250 X 200 NO. 10 78.00 780 42 3 0 45 15 0 15 60 450 150 600
7 200 X 200 NO. 10 75.40 754 40 3 0 43 15 0 15 58 430 150 580
8 200 X 150 NO. 10 72.80 728 38 3 0 41 15 0 15 56 410 150 560
9 150 X 150 NO. 10 71.50 715 37 3 0 40 15 0 15 55 400 150 550
10 150 X 100 NO. 50 71.50 3,575 37 3 0 40 15 0 15 55 2000 750 2750

K Non return damper

1 500 x 300 NO. 15 141.70 2,126 91 3 0 94 15 0 15 109 1410 225 1635
2 400 x 200 NO. 10 137.80 1,378 88 3 0 91 15 0 15 106 910 150 1060

M Fire Damper
1 850 X 300 NO. 10 244.40 2,444 165 3 0 168 20 0 20 188 1680 200 1880
2 850 X 250 NO. 15 205.40 3,081 135 3 0 138 20 0 20 158 2070 300 2370
3 750 X 250 NO. 20 178.10 3,562 114 3 0 117 20 0 20 137 2340 400 2740
4 600 X 350 NO. 50 154.70 7,735 96 3 0 99 20 0 20 119 4950 1000 5950
5 150 X 100 NO. 60 93.60 5,616 49 3 0 52 20 0 20 72 3120 1200 4320

N Motorized Damper
1 150 X 100 No. 20 253.50 5,070 160 15 0 175 20 0 20 195 3500 400 3900
2 150x150 No. 5 253.50 1,268 160 15 0 175 20 0 20 195 875 100 975

P AIR OUTLETS
P1 Supply Air Diffuser
1 150 x 150 No. 350 92.30 32,305 51 5 0 56 15 0 15 71 19600 5250 24850
2 225 x 225 No. 200 106.60 21,320 62 5 0 67 15 0 15 82 13400 3000 16400
3 300 x 300 No. 10 128.70 1,287 79 5 0 84 15 0 15 99 840 150 990
4 375 x 375 No. 25 165.10 4,128 107 5 0 112 15 0 15 127 2800 375 3175
P2 Return Air Diffuser
1 150 x 150 No. 350 67.60 23,660 32 5 0 37 15 0 15 52 12950 5250 18200
2 225 x 225 No. 200 78.00 15,600 40 5 0 45 15 0 15 60 9000 3000 12000
3 300 x 300 No. 10 93.60 936 52 5 0 57 15 0 15 72 570 150 720
4 375 x 375 No. 25 110.50 2,763 65 5 0 70 15 0 15 85 1750 375 2125

453311967.xls
 G+19 Buildong BOQ K= 1.3
BILL OF QUANTITY - HVAC WORKS

Item Description Unit Quantity Unit Price Amount (AED) MAT. ACC. OTHER TOT/MAT. LAB OTHER TOT/LAB. T/M+L MAT LAB TOTAL
P3 Wall Register
1 1350x200 No. 350 260.00 91,000 180 5 0 185 15 0 15 200 64750 5250 70000
2 1050x200 No. 200 149.50 29,900 95 5 0 100 15 0 15 115 20000 3000 23000
3 1050x150 No. 10 143.00 1,430 90 5 0 95 15 0 15 110 950 150 1100
4 900x150 No. 25 127.40 3,185 78 5 0 83 15 0 15 98 2075 375 2450
5 750x150 No. 350 110.50 38,675 65 5 0 70 15 0 15 85 24500 5250 29750
6 600x150 No. 200 91.00 18,200 50 5 0 55 15 0 15 70 11000 3000 14000
7 450x150 No. 10 78.00 780 40 5 0 45 15 0 15 60 450 150 600
8 400x150 No. 350 75.40 26,390 38 5 0 43 15 0 15 58 15050 5250 20300
9 250x150 No. 200 37.70 7,540 9 5 0 14 15 0 15 29 2800 3000 5800
10 200x150 No. 10 36.40 364 8 5 0 13 15 0 15 28 130 150 280
11 150x100 No. 25 35.10 878 7 5 0 12 15 0 15 27 300 375 675
P4 Wall R.Grille
1 1350x200 No. 350 188.50 65,975 125 5 0 130 15 0 15 145 45500 5250 50750
2 1050x200 No. 200 113.10 22,620 67 5 0 72 15 0 15 87 14400 3000 17400
3 1050x150 No. 10 107.90 1,079 63 5 0 68 15 0 15 83 680 150 830
4 900x150 No. 25 97.50 2,438 55 5 0 60 15 0 15 75 1500 375 1875
5 750x150 No. 350 84.50 29,575 45 5 0 50 15 0 15 65 17500 5250 22750
6 600x150 No. 200 71.50 14,300 35 5 0 40 15 0 15 55 8000 3000 11000
7 450x150 No. 10 62.40 624 28 5 0 33 15 0 15 48 330 150 480
8 400x150 No. 350 61.10 21,385 27 5 0 32 15 0 15 47 11200 5250 16450
9 250x150 No. 200 35.10 7,020 7 5 0 12 15 0 15 27 2400 3000 5400
10 200x150 No. 10 33.80 338 6 5 0 11 15 0 15 26 110 150 260
11 150x100 No. 25 32.50 813 5 5 0 10 15 0 15 25 250 375 625
P5 Exhaust Air Diffuser
1 150 x 150 No. 10 67.60 676 32 5 0 37 15 0 15 52 370 150 520
2 225 x 225 No. 20 78.00 1,560 40 5 0 45 15 0 15 60 900 300 1200
P6 SUPPLY SLOT LINEAR DIFFUSER
1 4slots-7m No. 5 1,170.00 5,850 880 5 0 885 15 0 15 900 4425 75 4500
2 4slots-5m No. 5 962.00 4,810 720 5 0 725 15 0 15 740 3625 75 3700
3 3slots-2m No. 5 312.00 1,560 220 5 0 225 15 0 15 240 1125 75 1200
4 3slots-1m No. 5 182.00 910 120 5 0 125 15 0 15 140 625 75 700
P7 RETURN SLOT LINEAR DIFFUSER
1 4slots-7m No. 5 767.00 3,835 570 5 0 575 15 0 15 590 2875 75 2950
2 4slots-5m No. 5 637.00 3,185 470 5 0 475 15 0 15 490 2375 75 2450
3 3slots-4m No. 5 338.00 1,690 240 5 0 245 15 0 15 260 1225 75 1300
4 3slots-3m No. 5 279.50 1,398 195 5 0 200 15 0 15 215 1000 75 1075
5 3slots-2m No. 5 214.50 1,073 145 5 0 150 15 0 15 165 750 75 825
6 3slots-1m No. 5 130.00 650 80 5 0 85 15 0 15 100 425 75 500

453311967.xls
 G+19 Buildong BOQ K= 1.3
BILL OF QUANTITY - HVAC WORKS

Item Description Unit Quantity Unit Price Amount (AED) MAT. ACC. OTHER TOT/MAT. LAB OTHER TOT/LAB. T/M+L MAT LAB TOTAL
P8 Stair Case Pressurization air Grilles
1 700*500 No. 16 345.80 5,533 246 5 0 251 15 0 15 266 4016 240 4256
2 500*500 No. 16 240.50 3,848 165 5 0 170 15 0 15 185 2720 240 2960
P9 Extract air Grilles
1 1000*400 No. 25 582.40 14,560 428 5 0 433 15 0 15 448 10825 375 11200
2 350*600 No. 25 189.80 4,745 126 5 0 131 15 0 15 146 3275 375 3650
3 250x100 No. 25 84.50 2,113 45 5 0 50 15 0 15 65 1250 375 1625
P10 Extract Air Louver
1 18 m2 free No. 1 10,809.50 10,810 8100 200 0 8300 15 0 15 8315 8300 15 8315
2 6 m2 free No. 1 3,594.50 3,595 2700 50 0 2750 15 0 15 2765 2750 15 2765
3 500x500 No. 1 234.00 234 160 5 0 165 15 0 15 180 165 15 180
P12 Sand trap louver
1 26 m2 free No. 1 20,637.50 20,638 15600 250 0 15850 25 0 25 15875 15850 25 15875
2 16 m2 free No. 1 12,252.50 12,253 9300 100 0 9400 25 0 25 9425 9400 25 9425
3 4 m2 free No. 1 3,152.50 3,153 2350 50 0 2400 25 0 25 2425 2400 25 2425
P13 Pressure Relief Valve
1 1000*600 No. 1 734.50 735 550 5 0 555 10 0 10 565 555 10 565
P14 Disc valve
1 Ø 10" No. 50 734.50 36,725 550 5 0 555 10 0 10 565 27750 500 28250
2 Ø 8" No. 40 734.50 29,380 550 5 0 555 10 0 10 565 22200 400 22600

Q Upvc Pipes for condensate drain

1 3/4" m 1600 5.20 8,320 1 0 0 1 3 0 3 4 1600 4800 6400
2 1 1/4" m 20 5.90 118 1.5 0 0 1.5 3 0 3 4.5 30 60 90

R GI pipes
1 Ø 20 mm m 5620 15.60 87,672 7.5 0.5 0 8 4 0 4 12 44960 22480 67440
2 Ø 25 mm m 1800 18.90 34,020 10 0.5 0 10.5 4 0 4 14.5 18900 7200 26100
3 Ø 32 mm m 1520 24.70 37,544 14.5 0.5 0 15 4 0 4 19 22800 6080 28880
4 Ø 40 mm m 1000 27.30 27,300 16 1 0 17 4 0 4 21 17000 4000 21000
5 Ø 50 mm m 800 35.10 28,080 22 1 0 23 4 0 4 27 18400 3200 21600
6 Ø 65 mm m 600 54.00 32,400 32 1.5 0 33.5 8 0 8 41.5 20100 4800 24900
7 Ø 125 mm m 600 154.10 92,460 108 2.5 0 110.5 8 0 8 118.5 66300 4800 71100
8 Ø 150 mm m 400 176.80 70,720 125 3 0 128 8 0 8 136 51200 3200 54400
9 Ø 200 mm m 580 252.20 146,276 182 4 0 186 8 0 8 194 107880 4640 112520
10 Ø 250 mm m 50 431.60 21,580 319 5 0 324 8 0 8 332 16200 400 16600
11 Pipe accessories and fittings L.S 1 55,900.00 55,900 30000 3000 0 33000 10000 0 10000 43000 33000 10000 43000

S Pipe Insulation + Aluminum cladding for exposed pipes

1 Ø 20 mm m 5620 16.30 91,606 10 0.5 0 10.5 2 0 2 12.5 59010 11240 70250
2 Ø 25 mm m 1800 17.60 31,680 11 0.5 0 11.5 2 0 2 13.5 20700 3600 24300
3 Ø 32 mm m 1520 18.90 28,728 12 0.5 0 12.5 2 0 2 14.5 19000 3040 22040
4 Ø 40 mm m 1000 20.80 20,800 13 1 0 14 2 0 2 16 14000 2000 16000
5 Ø 50 mm m 800 31.90 25,520 21.5 1 0 22.5 2 0 2 24.5 18000 1600 19600
6 Ø 65 mm m 600 38.40 23,040 24 1.5 0 25.5 4 0 4 29.5 15300 2400 17700
7 Ø 125 mm m 600 70.90 42,540 48 2.5 0 50.5 4 0 4 54.5 30300 2400 32700
8 Ø 150 mm m 400 78.00 31,200 53 3 0 56 4 0 4 60 22400 1600 24000
9 Ø 200 mm m 580 98.80 57,304 68 4 0 72 4 0 4 76 41760 2320 44080
10 Ø 250 mm m 50 120.90 6,045 84 5 0 89 4 0 4 93 4450 200 4650
11 Alumium cladding for exposed pipes m² 50 132.30 6,615 96.8 5 0 101.8 0 0 101.8 5090 0 5090

453311967.xls
 G+19 Buildong BOQ K= 1.3
BILL OF QUANTITY - HVAC WORKS

Item Description Unit Quantity Unit Price Amount (AED) MAT. ACC. OTHER TOT/MAT. LAB OTHER TOT/LAB. T/M+L MAT LAB TOTAL

T Isolationg Valves
1 Ø 20 mm no 50 50.70 2,535 28 1 0 29 10 0 10 39 1450 500 1950
2 Ø 25 mm no 20 63.70 1,274 38 1 0 39 10 0 10 49 780 200 980
3 Ø 32 mm no 50 93.00 4,650 60 1.5 0 61.5 10 0 10 71.5 3075 500 3575
4 Ø 50 mm no 50 165.10 8,255 105 2 0 107 20 0 20 127 5350 1000 6350
5 Ø 125 mm no 60 1,424.80 85,488 1050 6 0 1056 40 0 40 1096 63360 2400 65760

T Globe Valves
1 Ø 20 mm no 50 111.80 5,590 75 1 0 76 10 0 10 86 3800 500 4300
2 Ø 25 mm no 50 163.80 8,190 115 1 0 116 10 0 10 126 5800 500 6300
3 Ø 32 mm no 20 255.50 5,110 185 1.5 0 186.5 10 0 10 196.5 3730 200 3930
4 Ø 65 mm no 50 958.10 47,905 695 2 0 697 40 0 40 737 34850 2000 36850
5 Ø 80 mm no 50 1,354.60 67,730 990 2 0 992 50 0 50 1042 49600 2500 52100
6 Ø 150 mm no 60 3,135.60 188,136 2350 2 0 2352 60 0 60 2412 141120 3600 144720

X 3-way motorized on/off valve

1 Ø 20 mm no 50 208.00 10,400 125 10 0 135 25 0 25 160 6750 1250 8000
2 Ø 25 mm no 50 208.00 10,400 125 10 0 135 25 0 25 160 6750 1250 8000
3 Ø 32 mm no 60 533.00 31,980 375 10 0 385 25 0 25 410 23100 1500 24600

Y 3-way motorized modulating valve

1 Ø 65 mm no 50 1,716.00 85,800 1250 10 0 1260 60 0 60 1320 63000 3000 66000
2 Ø 80 mm no 60 2,002.00 120,120 1450 10 0 1460 80 0 80 1540 87600 4800 92400

X 2-way motorized on/off valve

1 Ø 20 mm no 50 208.00 10,400 125 10 0 135 25 0 25 160 6750 1250 8000
2 Ø 25 mm no 50 208.00 10,400 125 10 0 135 25 0 25 160 6750 1250 8000
3 Ø 32 mm no 60 533.00 31,980 375 10 0 385 25 0 25 410 23100 1500 24600

Y 2-way motorized modulating valve

1 Ø 65 mm no 50 1,716.00 85,800 1250 10 0 1260 60 0 60 1320 63000 3000 66000
2 Ø 80 mm no 60 2,002.00 120,120 1450 10 0 1460 80 0 80 1540 87600 4800 92400

U Pressure Indepentent Control Valves

1 Ø 20 mm no 50 1,188.20 59,410 552 342 0 894 20 0 20 914 44700 1000 45700
2 Ø 25 mm no 50 1,505.40 75,270 796 342 0 1138 20 0 20 1158 56900 1000 57900
3 Ø 32 mm no 60 5,482.10 328,926 4187 10 0 4197 20 0 20 4217 251820 1200 253020

Z Double regulating valve

1 Ø 20 mm no 50 221.00 11,050 145 10 0 155 15 0 15 170 7750 750 8500
2 Ø 25 mm no 50 247.00 12,350 165 10 0 175 15 0 15 190 8750 750 9500
3 Ø 32 mm no 60 351.00 21,060 245 10 0 255 15 0 15 270 15300 900 16200
4 Ø 65 mm no 80 942.50 75,400 695 10 0 705 20 0 20 725 56400 1600 58000
5 Ø 80 mm no 60 1,339.00 80,340 990 10 0 1000 30 0 30 1030 60000 1800 61800
6 Ø 100 mm no 50 1,690.00 84,500 1250 10 0 1260 40 0 40 1300 63000 2000 65000
7 Ø 150 mm no 40 3,120.00 124,800 2350 10 0 2360 40 0 40 2400 94400 1600 96000

U Strainer
1 Ø 20 mm no 50 53.30 2,665 24 2 0 26 15 0 15 41 1300 750 2050
2 Ø 25 mm no 60 59.80 3,588 28 3 0 31 15 0 15 46 1860 900 2760
3 Ø 32 mm no 80 87.10 6,968 48 4 0 52 15 0 15 67 4160 1200 5360

V Flexible pipe connection

1 Ø 20 mm no 50 46.80 2,340 24 2 0 26 10 0 10 36 1300 500 1800
2 Ø 25 mm no 60 58.50 3,510 32 3 0 35 10 0 10 45 2100 600 2700
3 Ø 32 mm no 80 93.60 7,488 58 4 0 62 10 0 10 72 4960 800 5760

W Air Vent Valves

1 Ø 20 mm no 50 87.10 4,355 55 2 0 57 10 0 10 67 2850 500 3350
2 Ø 25 mm no 60 159.90 9,594 110 3 0 113 10 0 10 123 6780 600 7380
3 Ø 32 mm no 80 213.20 17,056 150 4 0 154 10 0 10 164 12320 800 13120

AC Copper pipes
1 1 1/8" m 50 54.60 2,730 30 6 36 6 0 6 42 1800 300 2100
2 7/8" m 60 45.50 2,730 25 5 30 5 0 5 35 1800 300 2100
3 5/8" m 80 28.00 2,240 12.5 4 16.5 5 0 5 21.5 1320 400 1720
4 3/8" m 90 20.80 1,872 8 4 12 4 0 4 16 1080 360 1440

AD Refrigerant Pipes Insulation

1 Ø 1 1/8" m 50 7.80 390 3 1 4 2 0 2 6 200 100 300
2 Ø 7/8" m 60 7.80 468 3 1 4 2 0 2 6 240 120 360
3 Ø 5/8" m 80 7.80 624 3 1 4 2 0 2 6 320 160 480
4 Ø 3/8" m 90 7.80 702 3 1 4 2 0 2 6 360 180 540

AE Refrigerant Cylinders cyl. 50 286.00 14,300 220 0 0 220 0 0 0 220 11000 0 11000

453311967.xls
 G+19 Buildong BOQ K= 1.3
BILL OF QUANTITY - HVAC WORKS

Item Description Unit Quantity Unit Price Amount (AED) MAT. ACC. OTHER TOT/MAT. LAB OTHER TOT/LAB. T/M+L MAT LAB TOTAL
AG GI pipe for exposed Elec. Wires m 60 33.80 2,028 20 1 0 21 5 0 5 26 1260 300 1560

W Elec. Wires m 5260 7.80 41,028 1 1 0 2 4 0 4 6 10520 21040 31560

Shop Drawings, Material Submittal, Operation &

S L.S 1 52,000.00 52,000 25000 0 0 25000 15000 0 15000 40000 25000 15000 40000
Maintenance Manuals

Lables and identifications L.S 1 13,000.00 13,000 5000 0 0 5000 5000 0 5000 10000 5000 5000 10000

Maintainance for 1 year L.S 1 91,000.00 91,000 50000 0 0 50000 20000 0 20000 70000 50000 20000 70000

Testing and Commissioning L.S 1 91,000.00 91,000 50000 0 0 50000 20000 0 20000 70000 50000 20000 70000

S Project Management L.S 1 260,000.00 260,000 50000 0 0 50000 150000 0 150000 200000 50000 150000 200000
TOTAL (AED) 7,804,280 5,341,021 661,675 6,002,696

453311967.xls
 G+19 Buildong BOQ K= 1.5
BILL OF QUANTITY - WATER SUPPLY & DRAINAGE WORKS

Item Description Unit Quantity Unit Price Amount (AED) MAT. ACC. OTHER TOT/MAT. LAB OTHER TOT/LAB. T/M+L MAT LAB TOTAL
WATER SUPPLY
A PPR Pipes w/fittings and accessories
1 20 mm dia m 100 12.00 1,200 2 2 0 4 4 0 4 8 400 400 800
2 25 mm dia m 150 15.00 2,250 3 3 0 6 4 0 4 10 900 600 1500
3 32 mm dia m 500 21.00 10,500 5 4 0 9 5 0 5 14 4500 2500 7000
4 40 mm dia m 40 25.50 1,020 7 5 0 12 5 0 5 17 480 200 680
5 50 mm dia m 200 27.00 5,400 7 5 0 12 6 0 6 18 2400 1200 3600
6 65 mm dia m 10 40.50 405 11 10 0 21 6 0 6 27 210 60 270
7 80 mm dia m 500 58.50 29,250 17 15 0 32 7 0 7 39 16000 3500 19500
8 100 mm dia m 100 87.00 8,700 25 25 0 50 8 0 8 58 5000 800 5800
9 150 mm dia m 500 103.50 51,750 35 25 0 60 9 0 9 69 30000 4500 34500
10 Pipe accessories and fittings L.S 1 6,750.00 6,750 2500 500 0 3000 1500 0 1500 4500 3000 1500 4500

B PEXa Pipes w/fittings

1 15 mm dia pipe & conduits m 4430 12.00 53,160 5 1 0 6 2 0 2 8 26580 8860 35440

C Bronze Gate Valve

2 25 mm dia NO 50 84.00 4,200 39 2 0 41 15 0 15 56 2050 750 2800

D Ball Float Valve

1 25 mm dia NO 50 270.00 13,500 150 10 0 160 20 0 20 180 8000 1000 9000
2 150 mm dia NO 50 270.00 13,500 150 10 0 160 20 0 20 180 8000 1000 9000

E Pressure Redusing Valve

1 65 mm dia NO. 10 1,627.50 16,275 785 50 0 835 250 0 250 1085 8350 2500 10850

F Water meter (fixing Only) NO. 50 600.00 30,000 0 200 0 200 200 0 200 400 10000 10000 20000

G Pipe Insulation for rooftop pipes L.S 1 2,962.50 2,963 1625 150 0 1775 200 0 200 1975 1775 200 1975

F Hose union bib

1 15 mm dia NO. 5 43.50 218 19 5 0 24 5 0 5 29 120 25 145
2 150 mm dia NO. 5 43.50 218 19 5 0 24 5 0 5 29 120 25 145

G Domestic Pumps
1 Water Transfer Vertical Pumps -1 (1 duty /1 stand by)-(FLOW
Set 1 174,750.00 174,750 115000 1000 0 116000 500 0 500 116500 116000 500 116500
= 15 igpm , H=1.5 bar)
2 Water Transfer Horizontal Pumps -1 (1 duty /1 stand by)-
(FLOW = 15 igpm , H=1.5 bar) Set 1 174,750.00 174,750 115000 1000 0 116000 500 0 500 116500 116000 500 116500
3 Water Booster Vertical Pumps-1 (1duty /1 standby with
Pressure Vessel)-(FLOW = 20 igpm , H=1.5 bar) Set 1 59,250.00 59,250 38000 1000 0 39000 500 0 500 39500 39000 500 39500
4 Water Booster Horizontal Pumps-1 (1duty /1 standby with
Set 1 174,750.00 174,750 115000 1000 0 116000 500 0 500 116500 116000 500 116500
Pressure Vessel)-(FLOW = 20 igpm , H=1.5 bar)
5 Sump pump 1 l/s @ Set 1 59,250.00 59,250 38000 1000 0 39000 500 0 500 39500 39000 500 39500

H Electric Water Heater

1 80 ltrs - Horizontal NO. 20 660.00 13,200 350 50 0 400 40 0 40 440 8000 800 8800
2 50 ltrs - Horizontal NO. 50 660.00 33,000 350 50 0 400 40 0 40 440 20000 2000 22000
3 30 ltrs - Horizontal NO. 20 660.00 13,200 350 50 0 400 40 0 40 440 8000 800 8800

I GRP sectional Tank with connection

1 138 m³ (6.5x 5.5x 3) m - 2 partitions NO. 1 156,000.00 156,000 100000 1000 2000 103000 1000 0 1000 104000 103000 1000 104000
2 450 Igal (2x1.5x1) NO. 1 3,000.00 3,000 1000 500 0 1500 500 0 500 2000 1500 500 2000
3 580 Igal (2.5x1.5x1) NO. 1 3,000.00 3,000 1000 500 0 1500 500 0 500 2000 1500 500 2000

J Water Meter
1 Installation only NO. 50 247.50 12,375 15 0 15 150 0 150 165 750 7500 8250

K Angle Valve
1 Ø 15 mm NO. 500 48.00 24,000 16 1 0 17 15 0 15 32 8500 7500 16000

L Flexible Connection
1 Ø 1/2" NO. 500 20.30 10,150 8 0.5 0 8.5 5 0 5 13.5 4250 2500 6750

453311967.xls
 G+19 Buildong BOQ K= 1.5
BILL OF QUANTITY - WATER SUPPLY & DRAINAGE WORKS

Item Description Unit Quantity Unit Price Amount (AED) MAT. ACC. OTHER TOT/MAT. LAB OTHER TOT/LAB. T/M+L MAT LAB TOTAL
Drainage
M uPVC Pipes underground w/fittings and accessories
1 50 mm dia m 500 6.00 3,000 2 1 0 3 1 0 1 4 1500 500 2000
2 80 mm dia m 1000 15.80 15,800 7 2 0 9 1.5 0 1.5 10.5 9000 1500 10500
3 110 mm dia m 500 23.30 11,650 9 4 0 13 2.5 0 2.5 15.5 6500 1250 7750
4 160 mm dia m 600 33.00 19,800 14 5 0 19 3 0 3 22 11400 1800 13200
5 200 mm dia m 800 49.50 39,600 25 5 0 30 3 0 3 33 24000 2400 26400
6 250 mm dia m 100 69.00 6,900 37 6 0 43 3 0 3 46 4300 300 4600
7 Pipe accessories and fittings L.S 1 60,000.00 60,000 30000 5000 0 35000 5000 0 5000 40000 35000 5000 40000

P Manhole
1 600 mm x 600 mm ductile iron,solid top non-rockable
Heavyduty, double seal GRP sealing plate with epoxy NO. 8 922.50 7,380 525 10 0 535 80 0 80 615 4280 640 4920

Q Sewage pump set

1 SUMP PUMP SP-B1-01 AND SP-B1-02 (1DUTY + 1 STAND
BY) SET 1 54,525.00 54,525 36000 250 0 36250 100 0 100 36350 36250 100 36350

R Floor Trap No. 500 70.50 35,250 40 2 0 42 5 0 5 47 21000 2500 23500

S Drains
1 Parking drain No. 5 375.00 1,875 200 50 0 250 0 0 250 1250 0 1250
2 Rodding eye drain No. 1 31.50 32 16 5 0 21 0 0 21 21 0 21
3 Planter drain No. 5 45.00 225 25 5 0 30 0 0 30 150 0 150
4 Balcony frain No. 2 36.00 72 19 5 0 24 0 0 24 48 0 48

T Rain Water Discharge No. 5 19.50 98 10 1 0 11 2 0 2 13 55 10 65

U 60*60 WATER TANK DRAIN VALVE WITH DRAIN PIT,

L.S 1 7,545.00 7,545 5000 20 0 5020 10 0 10 5030 5020 10 5030
GULLY TRAP AND HEAVY DUTY DOUBLE SEAL COVER

Z Clean Out
1 150 mm dia No. 50 67.50 3,375 35 5 0 40 5 0 5 45 2000 250 2250

AA Installation of Sanitary ware

1 WASHBASIN No. 200 180.00 36,000 0 20 0 20 100 0 100 120 4000 20000 24000
2 W.C No. 200 165.00 33,000 0 20 0 20 90 0 90 110 4000 18000 22000
3 BATHTUB No. 200 255.00 51,000 0 30 0 30 140 0 140 170 6000 28000 34000
4 SHOWER No. 200 195.00 39,000 0 20 0 20 110 0 110 130 4000 22000 26000
5 KITSHEN SINK No. 200 90.00 18,000 0 20 0 20 40 0 40 60 4000 8000 12000

AB Shop Drawings, Material Submittal, Operation &

Maintenance Manuals. L.S 1 22,500.00 22,500 10000 0 10000 5000 0 5000 15000 10000 5000 15000

Lables and identifications L.S 1 22,500.00 22,500 10000 0 10000 5000 0 5000 15000 10000 5000 15000

Maintainance for 1 year L.S 1 22,500.00 22,500 10000 0 10000 5000 0 5000 15000 10000 5000 15000

Testing and Commissioning for Plumbing L.S 1 22,500.00 22,500 10000 0 0 10000 5000 0 5000 15000 10000 5000 15000

AC Project Management L.S 1 22,500.00 22,500 10000 0 0 10000 5000 0 5000 15000 10000 5000 15000
TOTAL (AED) 1,718,559 943,159 202,480 1,145,639

453311967.xls
 G+19 Buildong BOQ K= 1.5
BILL OF QUANTITY - ELECTRICAL WORKS

Item Description Unit Quantity Unit Price Amount (AED) MAT. ACC. OTHER TOT/MAT. LAB OTHER TOT/LAB. T/M+L MAT LAB
A Light Fittings
1 Light Fixture 4X18 Fluorescent 240V 50HZ Recessed NO 50 40.50 2,025 0 2 0 2 25 0 25 27 100 1250
2 Light Fixture 2X18W, Fluorescent 240V 50H NO 20 40.50 810 0 2 0 2 25 0 25 27 40 500
3 Light Fixture 2X36 Fluorescent 240V 50HZ Surface NO 20 40.50 810 0 2 0 2 25 0 25 27 40 500
4 Light Fixture 1X18 Compact Fl. 240V 50HZ NO 20 40.50 810 0 2 0 2 25 0 25 27 40 500
Light Fixture 2X18 Compact Fl.with built-in ballast 240V
5 NO 20 40.50 810 0 2 0 2 25 0 25 27 40 500
50HZ Recessed
6 Light Fixture 2X26 Compact Fl. 240V 50HZ Recessed NO 40.50 - 0 2 0 2 25 0 25 27 0 0
7 Light Fixture 1X18 Compact Fl. 240V 50HZ Ceiling NO 20 40.50 810 0 2 0 2 25 0 25 27 40 500
8 Light Fixture 1X18 Compact Fl. 240V 50HZ Wall NO 20 40.50 810 0 2 0 2 25 0 25 27 40 500
9 Light Fixture 1X18 Electronic ballast NO 40.50 - 0 2 0 2 25 0 25 27 0 0
10 COOKER HOOD FAN NO 40.50 - 0 2 0 2 25 0 25 27 0 0

B SWITCH &SOCKET &ACCESSORIES(PANASONIC)

1 lighting switch one way one gang NO 5 32.30 162 10.5 1 0 11.5 10 0 10 21.5 58 50
2 lighting switch one way two gang NO 5 46.50 233 20 1 0 21 10 0 10 31 105 50
3 lighting switch one way three gang NO 5 61.50 308 30 1 0 31 10 0 10 41 155 50
4 lighting switch two way one gang NO 5 36.80 184 14 0.5 0 14.5 10 0 10 24.5 73 50
5 lighting switch two way two gang NO 5 52.50 263 24 1 0 25 10 0 10 35 125 50
6 timer switch NO 5 49.50 248 22 1 0 23 10 0 10 33 115 50
7 45A dp. Switch with flex outlet for cooker NO 5 69.00 345 35 1 0 36 10 0 10 46 180 50
8 Water Heater outlet NO 5 30.80 154 10 0.5 0 10.5 10 0 10 20.5 53 50
9 Water Heater Switch NO 5 76.50 383 40 1 0 41 10 0 10 51 205 50
10 15 A switch outlet socket NO 5 58.50 293 28 1 0 29 10 0 10 39 145 50
11 single 13A weather proof socket NO 5 61.50 308 30 1 0 31 10 0 10 41 155 50
12 double socket 13 A NO 5 57.00 285 27 1 0 28 10 0 10 38 140 50
13 Single socket 13A NO 5 35.30 177 13 0.5 0 13.5 10 0 10 23.5 68 50
14 socket outlet fan coil unit FCU NO 5 58.50 293 28 1 0 29 10 0 10 39 145 50
15 white surface box 3x3 NO 5 24.80 124 6 0.5 0 6.5 10 0 10 16.5 33 50
16 BELL NO 5 76.50 383 40 1 0 41 10 0 10 51 205 50

C Electrical Isolators (ABB)

1 w/p ISO 3X32 A NO 10 442.50 4,425 235 10 0 245 50 0 50 295 2450 500
2 w/p ISO 3X40 A NO 50 442.50 22,125 235 10 0 245 50 0 50 295 12250 2500
3 w/p ISO 3X63A NO 10 487.50 4,875 265 10 0 275 50 0 50 325 2750 500
4 w/p ISO 3X80A NO 10 577.50 5,775 325 10 0 335 50 0 50 385 3350 500
5 w/p ISO 3X125 A NO 1,005.00 - 600 20 0 620 50 0 50 670 0 0
6 w/p ISO 3X350A NO 2,370.00 - 1500 30 0 1530 50 0 50 1580 0 0
7 w/p ISO 3X500A NO 4,050.00 - 2600 50 0 2650 50 0 50 2700 0 0

453311967.xls
 G+19 Buildong BOQ K= 1.5
BILL OF QUANTITY - ELECTRICAL WORKS

Item Description Unit Quantity Unit Price Amount (AED) MAT. ACC. OTHER TOT/MAT. LAB OTHER TOT/LAB. T/M+L MAT LAB
D CABLE TRAY (INDEX)

1 Cable Tray 600X50X1.5 hot-dip galv 1Mtr len with accessories m 500 151.50 75,750 91 5 0 96 5 0 5 101 48000 2500

2 Cable Tray 450X50X1.5 hot-dip galv 1Mtr len with accessories m 10 96.00 960 55 4 0 59 5 0 5 64 590 50

3 Cable Tray 100X50X1.5 hot-dip galv 1Mtr len with accessories m 50 34.50 1,725 16 2 0 18 5 0 5 23 900 250
4 GI TRUNCKING 6" m 50 135.00 6,750 80 5 0 85 5 0 5 90 4250 250
5 GI BOX 3"X3" NO 5.60 - 1.5 0.25 0 1.75 2 0 2 3.75 0 0

E CABLE,S( DUCAB)
1 4C 300mm2 XLPE/SWA/PVC m 500 760.50 380,250 472 5 0 477 30 0 30 507 238500 15000
2 + 1C 150mm2 ECC m 500 88.10 44,050 52.75 1 0 53.75 5 0 5 58.75 26875 2500
3 4C 240mm2 XLPE/SWA/PVC m 500 619.50 309,750 381 4 0 385 28 0 28 413 192500 14000
4 + 1C 120mm2 ECC m 500 74.30 37,150 43.5 1 0 44.5 5 0 5 49.5 22250 2500
5 4C 185mm2 XLPE/SWA/PVC m 500 478.50 239,250 290 3 0 293 26 0 26 319 146500 13000
6 + 1C 95mm2 ECC m 500 60.20 30,100 34.6 0.5 0 35.1 5 0 5 40.1 17550 2500
7 4C 150mm2 XLPE/SWA/PVC m 500 388.50 194,250 233 2 0 235 24 0 24 259 117500 12000
8 + 1C 70mm2 ECC m 500 68.30 34,150 40 0.5 0 40.5 5 0 5 45.5 20250 2500
9 4C 95mm2 XLPE/SWA/PVC m 500 269.30 134,650 157 1.5 0 158.5 21 0 21 179.5 79250 10500
10 + 1C 50mm2 ECC m 500 33.00 16,500 17.5 0.5 0 18 4 0 4 22 9000 2000
11 4C 70mm2 XLPE/SWA/PVC m 500 201.30 100,650 115.18 1 0 116.18 18 0 18 134.18 58090 9000
12 + 1C 35mm2 ECC m 500 27.80 13,900 14.03 0.5 0 14.53 4 0 4 18.53 7265 2000
13 4C 50mm2 XLPE/SWA/PVC m 500 144.00 72,000 80 1 0 81 15 0 15 96 40500 7500
14 + 1C 25mm2 ECC m 500 20.60 10,300 10.2 0.5 0 10.7 3 0 3 13.7 5350 1500
15 4C 35mm2 XLPE/SWA/PVC m 500 110.30 55,150 61 0.5 0 61.5 12 0 12 73.5 30750 6000
16 + 1C 25mm2 ECC m 500 19.90 9,950 10 0.25 0 10.25 3 0 3 13.25 5125 1500
17 4C 25mm2 XLPE/SWA/PVC m 500 86.30 43,150 45 0.5 0 45.5 12 0 12 57.5 22750 6000
18 + 1C 16mm2 ECC m 500 14.50 7,250 6.4 0.25 0 6.65 3 0 3 9.65 3325 1500
19 4C 16mm2 XLPE/SWA/PVC m 500 64.30 32,150 30.35 0.5 0 30.85 12 0 12 42.85 15425 6000
20 + 1C16mm2 ECC m 500 14.50 7,250 6.4 0.25 0 6.65 3 0 3 9.65 3325 1500
21 4C 10mm2 XLPE/SWA/PVC m 500 54.80 27,400 24 0.5 0 24.5 12 0 12 36.5 12250 6000
22 + 1C 10mm2 ECC m 500 10.60 5,300 3.8 0.25 0 4.05 3 0 3 7.05 2025 1500
23 4C 4mm2 XLPE/SWA/PVC m 500 36.60 18,300 11.9 0.5 0 12.4 12 0 12 24.4 6200 6000
24 1C 4MM2 ECC m 500 7.30 3,650 1.6 0.25 0 1.85 3 0 3 4.85 925 1500

F GLANDING
1 63MM NO 500 49.50 24,750 28 1 0 29 4 0 4 33 14500 2000
2 50 MM NO 500 28.50 14,250 15 1 0 16 3 0 3 19 8000 1500
3 40MM NO 500 25.50 12,750 13 1 0 14 3 0 3 17 7000 1500
4 32MM NO 500 18.00 9,000 9 1 0 10 2 0 2 12 5000 1000
5 25MM NO 500 13.50 6,750 6 1 0 7 2 0 2 9 3500 1000

453311967.xls
 G+19 Buildong BOQ K= 1.5
BILL OF QUANTITY - ELECTRICAL WORKS

Item Description Unit Quantity Unit Price Amount (AED) MAT. ACC. OTHER TOT/MAT. LAB OTHER TOT/LAB. T/M+L MAT LAB
G KiloWatt-hour Meters termination NO 240.00 - 50 10 0 60 100 0 100 160 0 0

H CABLE LUGS
1 LUGS 10 MM2 NO 500 3.00 1,500 1 0 0 1 1 0 1 2 500 500
2 LUGS 16 MM2 NO 500 3.80 1,900 1.5 0 0 1.5 1 0 1 2.5 750 500
3 LUGS 25 MM2 NO 500 3.80 1,900 1.5 0 0 1.5 1 0 1 2.5 750 500
4 LUGS 35 MM2 NO 500 4.50 2,250 2 0 0 2 1 0 1 3 1000 500
5 LUGS 50 MM2 NO 500 6.00 3,000 2 0 0 2 2 0 2 4 1000 1000
6 LUGS 70MM2 NO 500 6.80 3,400 2.5 0 0 2.5 2 0 2 4.5 1250 1000
7 LUGS 95 MM2 NO 500 15.00 7,500 5 0 0 5 5 0 5 10 2500 2500
8 LUGS 120MM2 NO 500 15.00 7,500 5 0 0 5 5 0 5 10 2500 2500
9 LUGS 150 MM2 NO 500 18.00 9,000 7 0 0 7 5 0 5 12 3500 2500
10 LUG S 185 MM2 NO 500 25.50 12,750 12 0 0 12 5 0 5 17 6000 2500
11 LUGS 240 MM2 NO 500 33.00 16,500 17 0 0 17 5 0 5 22 8500 2500
12 LUGS 300 MM2 NO 500 45.00 22,500 25 0 0 25 5 0 5 30 12500 2500

I WIRE,S &CONDUIT
1 4 MM2 CU WIRE ROLL 5 264.00 1,320 141 5 0 146 30 0 30 176 730 150
2 2.5 MM2 CU WIRE ROLL 1 186.00 186 90 4 0 94 30 0 30 124 94 30
3 Flexible wire 2.5mm2 ROLL 2 702.00 1,404 440 8 0 448 20 0 20 468 896 40
4 Flexible wire 4mm2 ROLL 5 414.00 2,070 250 6 0 256 20 0 20 276 1280 100
5 Conduit pipes25mm B 4 121.50 486 68 3 0 71 10 0 10 81 284 40
6 Conduit pipes 20mm B 97.50 - 52 3 0 55 10 0 10 65 0 0
7 20 MM COUPLER NO 2 1.90 4 0.24 0 0 0.24 1 0 1 1.24 0 2
8 25MM COUPLER NO 244 2.10 512 0.37 0 0 0.37 1 0 1 1.37 90 244
9 20MM ADAPTER NO 6.80 - 3 0.5 0 3.5 1 0 1 4.5 0 0
10 JUNCTION BOX NO 6.50 - 2.8 0.5 0 3.3 1 0 1 4.3 0 0

J EARTHING SYSTEM L.S 1 121,500.00 121,500 60000 1000 0 61000 20000 0 20000 81000 61000 20000

K Busbar System L.S 1 1,447,500.00 1,447,500 900000 15000 0 915000 50000 0 50000 965000 915000 50000

L Switch gear System L.S 1 1,140,000.00 1,140,000 700000 10000 0 710000 50000 0 50000 760000 710000 50000

O Testing and commissioning L.S 1 53,250.00 53,250 10000 500 0 10500 25000 0 25000 35500 10500 25000

Shop Drawings, Material Submittal, Operation &

Maintenance Manuals L.S 1 53,250.00 53,250 10000 500 0 10500 25000 0 25000 35500 10500 25000

Labels and identification L.S 1 53,250.00 53,250 10000 500 0 10500 25000 0 25000 35500 10500 25000

Maintainance for 1 year L.S 1 53,250.00 53,250 10000 500 0 10500 25000 0 25000 35500 10500 25000

Testing and Commissioning for Plumbing L.S 1 53,250.00 53,250 10000 500 0 10500 25000 0 25000 35500 10500 25000

P Project Management L.S 1 30,000.00 30,000 10000 0 10000 10000 0 10000 20000 10000 10000
TOTAL (AED) 5,128,340 2990942 427706

453311967.xls
TOTAL

1350
540
540
540
540
0
540
540
0
0

108
155
205
123
175
165
230
103
255
195
205
190
118
195
83
255

2950
14750
3250
3850
0
0
0

453311967.xls
TOTAL

50500

640

1150
4500
0

253500
29375
206500
24750
159500
20050
129500
22750
89750
11000
67090
9265
48000
6850
36750
6625
28750
4825
21425
4825
18250
3525
12200
2425

16500
9500
8500
6000
4500

453311967.xls
TOTAL
0

1000
1250
1250
1500
2000
2250
5000
5000
6000
8500
11000
15000

880
124
936
1380
324
0
2
334
0
0

81000

965000

760000

35500

35500

35500

35500

35500

20000
3418648

453311967.xls
 G+19 Buildong BOQ K= 1.3
BILL OF QUANTITY - LOW CURRENT WORKS

Item Description Unit Quantity Unit Price Amount (AED) MAT. ACC. OTHER TOT/MAT. LAB OTHER TOT/LAB. T/M+L MAT
A CCTV System
1/3" SONY CCD BOX CAMERA OUTDOOR 4MM LENSE
1 (WATER PROOF/DUST PROOF METAL) DAY/NIGHT NO 169.00 - 120 0 120 10 0 10 130 0
IR/CUT
1/3" SONY CCD DOME CAMERA INDOOR METAL BODY
2 NO 169.00 - 120 0 120 10 0 10 130 0
4MM LENSE DAY/NIGHT IR/CUT
3 RG 59 CABLE COAXIAL 100% COPPER SHILEDED ROLL 169.00 - 120 0 120 10 0 10 130 0
4 12VDC POWER SUPPLY NO 32.50 - 15 0 15 10 0 10 25 0
5 16 CHANNEL DVR H.264 FORMAT P2P NO 715.00 - 450 0 450 100 0 100 550 0
6 1 TB HARD DISK NO 364.00 - 270 0 270 10 0 10 280 0
7 24" MONITOR SAMSUNG NO 741.00 - 550 0 550 20 0 20 570 0
8 CABLE TRAY 30CM M 29.90 - 18 0 18 5 0 5 23 0

B GATE BARRIER SYSTEM

GATE BARRIER WITH 3 MTR ARM STRAIGHT 50/60 Mhz
1 heavy duty motor heavy duty NO 2,210.00 - 1200 0 1200 500 0 500 1700 0

2 LOOP DETECTOR NO 390.00 - 200 0 200 100 0 100 300 0

3 UHF LONG RANGE READER NO 1,040.00 - 700 0 700 100 0 100 800 0
4 UHF LONG RANGE CARD NO 6.50 - 5 0 5 0 0 5 0
5 STEEL POLE NO 325.00 - 150 0 150 100 0 100 250 0
6 TESTING AND COMMISSIONING LSM 4,030.00 - 100 0 100 3000 0 3000 3100 0

C SMATV System
1 TV SAT OUTLET 86 x86 UK TYPE NO 15.60 - 10 0 10 2 0 2 12 0
2 DISHES 130 C NO 429.00 - 130 0 130 200 0 200 330 0
3 LNB QUATRO NO 227.50 - 75 0 75 100 0 100 175 0
4 RG 59 COAXIAL CABLE M 157.30 - 120 0 120 1 0 1 121 0
5 PVC BOX 40X40 NO 71.50 - 50 0 50 5 0 5 55 0
RG 59 CONNECTORS INSTALLATION TESTING AND
6 COMMISSIONING CABLE PULLING SCAN DISHES NO 62.40 - 45 0 46 2 0 2 48 0

7 COAXIAL CABLE NO 156.00 - 120 0 120 0 0 120 0

8 MULTISWITCHER 17X16C NO 1,365.00 - 1000 0 1000 50 0 50 1050 0
9 AMPLIFIER17X17 NO 1,170.00 - 850 0 850 50 0 50 900 0
10 CABLE TRAY 30CM M 49.40 - 18 0 18 20 0 20 38 0
11 CABLE TRAY 20CM M 41.60 - 17 0 17 15 0 15 32 0
12 CABLE TRAY 10CM M 28.60 - 12 0 12 10 0 10 22 0

453311967.xls
 G+19 Buildong BOQ K= 1.3
BILL OF QUANTITY - LOW CURRENT WORKS

Item Description Unit Quantity Unit Price Amount (AED) MAT. ACC. OTHER TOT/MAT. LAB OTHER TOT/LAB. T/M+L MAT

D Telephone and Data system

1 12U ONU BOX 600x400x120mm NO 182.00 - 90 0 90 50 0 50 140 0
2 12U PATCH PANEL BLANK NO 26.00 - 10 0 10 10 0 10 20 0
3 UTP CAT6 4 PAIR 23AWG NO 156.00 - 120 0 120 0 0 0 120 0
4 DUAL FACE PLATES 86X86 NO 4.60 - 1.5 0 1.5 2 0 2 3.5 0
5 CAT 6 MODULE JACK NO 5.90 - 2.5 0 2.5 2 0 2 4.5 0
6 OPTICAL FIBER CABLE M 0.90 - 0.45 0 0.45 0.25 0 0.25 0.7 0
7 MAIN DISTRIBUTION FRAME NO 1,430.00 - 900 0 900 200 0 200 1100 0
8 CABLE TRAY 30CM M 32.50 - 15 0 15 10 0 10 25 0
GSM CABLE TRAY 20CM WITH INSTALLATION OF CABLE
9 TRAY M 45.50 - 25 0 25 10 0 10 35 0

10 CABLE TRAY 10CM M 28.60 - 12 0 12 10 0 10 22 0

11 FIBER SC CONNECTORS SINGLEMODE Ea 32.50 - 5 0 5 20 0 20 25 0
12 FIBER SHELVE Ea 416.00 - 120 0 120 200 0 200 320 0
13 FIBER SC COUPLERS SINGLEMODE Ea 11.70 - 7 0 7 2 0 2 9 0
14 FIBER TERMINATION AND TEST REPORT Ea 45.50 - 15 0 15 20 0 20 35 0
CAT JACK PATCH PANEL AND FACE PLATE
15 Ea 19.50 - 10 0 10 5 0 5 15 0
TERMINATIONS AND LABELING
16 MDF 42 U RACK 800 x 800 WITH ACCESSORIES Ea 1,430.00 - 900 0 900 200 0 200 1100 0
17 ETISALAT SUBMISSION AND OBTAINING N.O.C LOT 4,550.00 - 3000 0 3000 500 0 500 3500 0

Testing and commissioning L.S 4,550.00 - 3000 0 3000 500 0 500 3500 0

Shop Drawings, Material Submittal, Operation &

L.S 4,550.00 - 3000 0 3000 500 0 500 3500 0
Maintenance Manuals

Maintainance for 1 year L.S 4,550.00 - 3000 0 3000 500 0 500 3500 0

Testing and Commissioning for Plumbing L.S 4,550.00 - 3000 0 3000 500 0 500 3500 0

Project Management L.S 4,550.00 - 3000 0 3000 500 0 500 3500 0

TOTAL (AED) - 0

453311967.xls
LAB TOTAL

0 0

0 0

0 0
0 0
0 0
0 0
0 0
0 0

0 0

0 0
0 0
0 0
0 0
0 0

0 0
0 0
0 0
0 0
0 0

0 0

0 0
0 0
0 0
0 0
0 0
0 0

453311967.xls
LAB TOTAL

0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0

0 0

0 0
0 0
0 0
0 0
0 0

0 0

0 0
0 0

0 0

0 0

0 0

0 0

0 0
0 0

453311967.xls
 G+19 Buildong BOQ K= 1.4
BILL OF QUANTITY - FIREFIGHTING & FIRE ALARM WORKS

Item Description Unit Quantity Unit Price Amount (AED) MAT. ACC. OTHER TOT/MAT. LAB OTHER TOT/LAB. T/M+L MAT LAB TOTAL
Firefighting
A Firefighting galvanized steel pipework w/fittings and
accessories
1 1" dia m 3500 - - 0 0 0 0 0 0 0 0 0 0 0
2 1¼" dia m 2400 - - 0 0 0 0 0 0 0 0 0 0 0
3 1½ dia m 1400 - - 0 0 0 0 0 0 0 0 0 0 0
4 2" dia m 1500 - - 0 0 0 0 0 0 0 0 0 0 0
5 2½" dia m 1000 - - 0 0 0 0 0 0 0 0 0 0 0
6 3" dia m 600 - - 0 0 0 0 0 0 0 0 0 0 0
7 4" mm dia m 450 - - 0 0 0 0 0 0 0 0 0 0 0
8 6" mm dia m 280 - - 0 0 0 0 0 0 0 0 0 0 0

B Sprinklers
1 Up right Sprinkler NO 320 - - 0 0 0 0 0 0 0 0 0 0 0
2 Side wall extended quick discharged response sprinkler NO 264 - - 0 0 0 0 0 0 0 0 0 0 0
3 Pendent type sprinkler NO 988 - - 0 0 0 0 0 0 0 0 0 0 0

C Valves
1 Zone check valve NO 3 - - 0 0 0 0 0 0 0 0 0 0 0
2 Alarm check valve NO 1 - - 0 0 0 0 0 0 0 0 0 0 0
3 Non return valve NO 1 - - 0 0 0 0 0 0 0 0 0 0 0
4 Pressure redusing valve NO 27 - - 0 0 0 0 0 0 0 0 0 0 0
5 Automatic air release valve NO 4 - - 0 0 0 0 0 0 0 0 0 0 0
6 150mm O.S & Y valve NO 3 - - 0 0 0 0 0 0 0 0 0 0 0
7 Test flow meter NO 1 - - 0 0 0 0 0 0 0 0 0 0 0

D Fire Pumps
1 Electric Pump NO 1 - - 0 0 0 0 0 0 0 0 0 0 0
2 Diesel Pump NO 1 - - 0 0 0 0 0 0 0 0 0 0 0
3 Jockey Pump NO 1 - - 0 0 0 0 0 0 0 0 0 0 0
4 Landing Valve NO 27 - - 0 0 0 0 0 0 0 0 0 0 0
5 Fire hose reel w/accessories NO 27 - - 0 0 0 0 0 0 0 0 0 0 0
6 5 lbs dry powder fire extinguisher NO 61 - - 0 0 0 0 0 0 0 0 0 0 0
7 10lbs CO2 fire extinguisher NO 61 - - 0 0 0 0 0 0 0 0 0 0 0
8 Fire blanket & 5 lbs dry powder fire extinguisher NO 182 - - 0 0 0 0 0 0 0 0 0 0 0
9 Breeching inlet 4 way w/cabinet NO 1 - - 0 0 0 0 0 0 0 0 0 0 0

E Supply and install FM 200 system for tel. room L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

F Supply and install FM 200 system for LV room L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

G Supply and install foam system for Gen. room L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

H Supply and install preaction system lift room L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

I Fire department connection L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

J Water Tank Connection L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

K Linking between sprinkler zone control valve with fire

L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0
panel

L linking between the fire fighting system and the garbage

chute NO. 1 - - 0 0 0 0 0 0 0 0 0 0 0

M Firefighting Testing and commissioning L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

Shop Drawings, Material Submittal, Operation &

Maintenance Manuals, L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

Labels and identification L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

N Maintainance for 1 year L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

Project Management L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

453311967.xls
 G+19 Buildong BOQ K= 1.4
BILL OF QUANTITY - FIREFIGHTING & FIRE ALARM WORKS

Item Description Unit Quantity Unit Price Amount (AED) MAT. ACC. OTHER TOT/MAT. LAB OTHER TOT/LAB. T/M+L MAT LAB TOTAL

Fire Alarm
O Emergency & Exit light fitting
1 Emergency light wall / ceiling mounted NO. 261 - - 0 0 0 0 0 0 0 0 0 0 0
2 Ceiling mounted Emergency Light with Exit sign / Arrows NO. 20 - - 0 0 0 0 0 0 0 0 0 0 0
3 Wall mounted Exit light fixture type NO. 51 - - 0 0 0 0 0 0 0 0 0 0 0

P Central Battery System

1 Supply and installation Central Battery System including battery
pack connection to permanent wiring system L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

2 Containment,Cabling ,Cable Pulling ,Testing and Commissioning for

Central Battery Emergency L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

Q Addressable Fire Alarm Control Panel (FACP) L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

R Voice Evacuation System L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

S Heat Detector with Base NO 156 - - 0 0 0 0 0 0 0 0 0 0 0

T Optical Smoke Sensor with Base No. 225 - - 0 0 0 0 0 0 0 0 0 0 0

U Optical Smoke Sensor with Sounder No. 128 - - 0 0 0 0 0 0 0 0 0 0 0

V Optical Multi Sensor No. 98 - - 0 0 0 0 0 0 0 0 0 0 0

W Fire phone jack No. 1 - - 0 0 0 0 0 0 0 0 0 0 0

X Adderssable Pull station No. 41 - - 0 0 0 0 0 0 0 0 0 0 0

Y Combined Sound / Flasher No. 18 - - 0 0 0 0 0 0 0 0 0 0 0

Z Fire Alarm Testing and commissioning L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

Shop Drawings, Material Submittal, Operation &

L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0
Maintenance Manuals,

Labels and identification L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

Maintainance for 1 year L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

Project Management L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

TOTAL (AED) - 0 0 0

453311967.xls
 G+19 Buildong BOQ K= 1.3
BILL OF QUANTITY - LPG WORKS

Item Description Unit Quantity Unit Price Amount (AED) MAT. ACC. OTHER TOT/MAT. LAB OTHER TOT/LAB. T/M+L MAT LAB TOTAL

A 1" dia Seamless Steel Pipe SCH-80 m 1400 - - 0 0 0 0 0 0 0 0 0 0 0

B 1 1/4" dia Seamless Steel Pipe SCH-80 m 550 - - 0 0 0 0 0 0 0 0 0 0 0

C Pressure Switch NO 2 - - 0 0 0 0 0 0 0 0 0 0 0

D 3/4" Dia Solenoid valve NO 93 - - 0 0 0 0 0 0 0 0 0 0 0

E Automatic chageover with res indicator NO 2 - - 0 0 0 0 0 0 0 0 0 0 0

F 3/4" dia Isolation Valve NO 108 - - 0 0 0 0 0 0 0 0 0 0 0

G 1 1/4" dia Back Pressure Valve NO 2 - - 0 0 0 0 0 0 0 0 0 0 0

H First stage Regulator NO 4 - - 0 0 0 0 0 0 0 0 0 0 0

I Check lock valve NO 4 - - 0 0 0 0 0 0 0 0 0 0 0

J Multi Valve NO 2 - - 0 0 0 0 0 0 0 0 0 0 0

K Safety Relief Valve NO 3 - - 0 0 0 0 0 0 0 0 0 0 0

L Liquid level gauge NO 2 - - 0 0 0 0 0 0 0 0 0 0 0

M 1 1/4" dia Angle Valve NO 2 - - 0 0 0 0 0 0 0 0 0 0 0

N 1 1/4" dia Double check filler valve NO 2 - - 0 0 0 0 0 0 0 0 0 0 0

453311967.xls
 G+19 Buildong BOQ K= 1.3
BILL OF QUANTITY - LPG WORKS

Item Description Unit Quantity Unit Price Amount (AED) MAT. ACC. OTHER TOT/MAT. LAB OTHER TOT/LAB. T/M+L MAT LAB TOTAL

O Emergency Gas Shutt of Switch NO 91 - - 0 0 0 0 0 0 0 0 0 0 0

P Gas Meter NO 91 - - 0 0 0 0 0 0 0 0 0 0 0

Q LPG Storage Tank NO 2 - - 0 0 0 0 0 0 0 0 0 0 0

R Gas Leak detector NO 15 - - 0 0 0 0 0 0 0 0 0 0 0

S Gas Leak detecting control panel NO 1 - - 0 0 0 0 0 0 0 0 0 0 0

S Gas Leak detecting system L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

T Automatic water sprinkler system L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

Z LPG system Testing and commissioning L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

Shop Drawings, Material Submittal, Operation &

L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0
Maintenance Manuals,

Labels and identification L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

Maintainance for 1 year L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

Testing and Commissioning L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

AA Project Management L.S 1 - - 0 0 0 0 0 0 0 0 0 0 0

TOTAL (AED) - 0 0 0

453311967.xls
 CONTINUUM ELECTROMECHANICAL LLC
Estimation For Project Overheads

G+19 Buildong BOQ Project # 16/2014 Date: 30-09-2014

E & M Contract Duration : 18 Months
Total Labour Hours : #VALUE! Avg.Men

No's & COST DURATION TOTAL

DESCRIPTION Qty / Nos. % OF PER COST TO
TIME MONTH MONTHS GO

A SITE MANAGEMENT
1 Project/Site Manager 1 50% 15,000 18 135,000
2 Site Engineers-Electrical / Mechanical 2 100% 6,000 18 216,000
3 Site Supervisor 2 100% 5,000 18 180,000
4 Project Accountant (to be charged partially) 1 10% 4,000 18 7,200
5 Secretary / Typist 1 10% 2,500 18 4,500
6 Store Keeper /Helper (Team) 1 10% 3,000 18 5,400
7 Cost & Sch. Engineer (to be charged partially) 0 50% 1,500 18 -
8 Administrator 0 50% 1,500 18 -
9 Logistic (labours) (to be charged partially) 10 20% 1,000 18 36,000
10 Driver 1 50% 3,500 18 31,500
Total Site Management 615,600
B DESIGN AND ENGINEERING
1 Engineering Manager 1
2 Design Engineer - HVAC 1
3 Design Engineer - Mech 1 25,000
4 Design Engineer - Elect 1
5 CAD -Mech+AC+Elect 1
6 Site Draftsman 2
7 Others

Total Design and Engineering 25,000

C PROCUREMENT
1 Procurement Manager
2 Procurement engineer -Mech 10,000
3 Procurement engineer -Elect
4 Site purchaser

Total Procurement 10,000

mad/453311967.xlsOverHeads-12/26/2019 Page 23 of 27
 CONTINUUM ELECTROMECHANICAL LLC
Estimation For Project Overheads

G+19 Buildong BOQ Project # 16/2014 Date: 30-09-2014

E & M Contract Duration : 18 Months
Total Labour Hours : #VALUE! Avg.Men

No's & COST DURATION TOTAL

DESCRIPTION Qty / Nos. % OF PER COST TO
TIME MONTH MONTHS GO

D SITE OVERHEADS
1 Vehicles (On rent basis) 2 50% 2,500 18 45,000
2 Tools/Machines / Rental cranes / Forklift 3,000 L.S. 3,000
3 Office Equipment (Photo Copier, Printer) 2,000 L.S. 2,000
4 Site Office Furniture 2,000 L.S. 2,000
5 Site Office (Portacabins etc) / Store & W/S / Cabin - L.S. -
6 Scaffolding - L.S. -
7 Stationery and Office Supplies/month 1 100% 100 18 1,800
8 Repair and Maintenance (Equipt/Tools etc) (monthly) 1 50% 1,000 18 9,000
9 Fuels Vehicle (monthly) 1 50% 1,000 18 9,000
10 Telephone & Fax expenses (monthly) 1 50% 1,000 18 9,000
11 Entertainment/Water/Staff tea, coffee etc. (monthly) 1 50% 1,000 18 9,000
12 Other Overheads (Local Travel etc) 5,000 LS 5,000
13 Site Expenses (Running cost) (monthly) 1 100% 1,000 18 18,000
Total Site Overheads 112,800
E WARRANTY COST 1.0% of DC 105,670
F FINANCIAL CHARGES (Incl financing-Insurance) 1.5% of DC 158,505
G PROJECT CONTROL

H OTHERS (SPECIAL) Accomodation+Food allowances ……

1- Spare parts ……
2- Others ……
SUB TOTAL 264,175
TOTAL PROJECT OVERHEADS 1,027,575

mad/453311967.xlsOverHeads-12/26/2019 Page 24 of 27
 CONTINUUM ELECTROMECHANICAL LLC
Project Cost Evaluation Form (E)
G+19 Buildong BOQ Form "E"
E/M WORKS
Project Reference:079/2009
SUB : UNIT RATE
DATE : 26-Dec-19
Material Labour (16 AED/HR) Total Cost (AED) ( MARK UP) (SELLING AED) NOTES

1- HVAC Cost 5,341,021 661,675 6,002,696 1.3 7,804,280

2- Water supply + Drainage Cost 943,159 202,480 1,145,639 1.5 1,718,559

3- Firefighting and Fire alarm Cost - - - 1.4 -

4- LPG Cost - - - 1.3 -

5- Electrical Cost 2,990,942 427,706 3,418,648 1.5 5,128,340

6- Low current Cost - - - 1.3 -

7- TOTAL D.C. AED 10,566,983 14,651,178

(1 TO 6)

8- SUBCONTRACT WORKS

Additional Works -

9- TOTAL E & M DIRECT COST AED 9,275,122 1,291,861 10,566,983 14,651,178

(7+8)

10- Over Head -

11- Financing, Insurance 1,027,575

12- Engineering -

13- Gross Total Cost AED 11,594,557

(9+10+11+12)

14- Selling (CONTINUUM) AED 14,651,178

15- Profit 3,056,621

(14-15)

16- % Margin 20.86%

F-720-006 Rev. 0 Page 25 of 27

 G+19 Buildong BOQ
HVAC WORKS Interval
300,000
FINAL
Ser. Description Amount Amount Amount Amount Amount Amount Amount Amount
No. (AED) (AED) (AED) (AED) (AED) (AED) (AED) (SR)

1 Selling 14,651,178 14,351,178 14,051,178 13,751,178 13,451,178 13,151,178 12,851,178 12,551,178

2 Direct Cost 10,566,983 10,566,983 10,566,983 10,566,983 10,566,983 10,566,983 10,566,983 10,566,983
3 Over Heads 1,027,575 1,027,575 1,027,575 1,027,575 1,027,575 1,027,575 1,027,575 1,027,575
4 Total Cost 11,594,557 11,594,557 11,594,557 11,594,557 11,594,557 11,594,557 11,594,557 11,594,557

5 Profit 3,056,621 2,756,621 2,456,621 2,156,621 1,856,621 1,556,621 1,256,621 956,621

6 Margin 21% 19% 17% 16% 14% 12% 10% 8%

12/26/2019 453311967.xls (Summ-report)

 Amount
(SR)

12,251,178

10,566,983
1,027,575
11,594,557

656,621
5%

12/26/2019 453311967.xls (Summ-report)