Project :( G+1) Villa

location: JVC
TOTAL BUILT UP AREA SQ FT
owner: Mr KAIS
DATE: 8-Oct-2022
No. Description of Items. Unit QTY. Rate Amount
1 Preliminaries LS AED 10,000
Total Amount AED 10,000
2 Demolation & Waster removal LS AED 25,000
Total Amount AED 25,000
3 Excavation and backfilling
Description of Items. Unit QTY. Rate Amount
Excavation LS AED 9,000
Backfilling LS AED 6,000
Total Amount AED 15,000

4 Sub - structure
Description of Items. Unit QTY. Rate Amount
p.c.c M3 4.00 600 AED 2,400
Foundation M3 12.00 1350 AED 16,200
Bitomen paint for sub-stractur LS AED 2,000
Soild Block 8" M2 15.00 150 AED 2,250
Neck Columns M3 1.00 1350 AED 1,350
Tie beams M3 3.00 1350 AED 4,050
1000 gauge polythene sheet LS AED 2,000
Ground Slab M3 12.00 800 AED 9,600
Termite Tereatment LS AED 2,000
Total Amount AED 41,850

5 Super - structure
Description of Items. Unit QTY. Rate Amount
Colunms M3 4.00 1400 AED 5,600
First slab M3 14.00 1450 AED 20,300
Roof slab M3 14.00 1450 AED 20,300
Parapet for villa M3 3.16 1000 AED 3,160
Arch & deco M3 2.00 1400 AED 2,800
Total Amount AED 52,160

6 METAL WORKS
Description of Items. Unit QTY. Rate Amount
Supply and installation of the steel structure LS 0.0 0 AED 35,000
Steel Decking sheet 0.75 mm thick LS 0.0 0 AED 7,000
120 mm concrete decking slab with mesh A193 LS 0.0 0 AED 3,500
Reinforced concrete Coping beams LS 0.0 0 AED 3,000
Reinforced concrete stiffener Columns LS 0.0 0 AED 3,000
Upper Roof truss for supporting the clay tiles( Ext Terrace) LS 0.0 0 AED 17,000
Upper Roof truss for supporting the clay tiles( Ext room) LS 0.0 0 AED 20,000
Toilets 50 mm concrete screed LS 0.0 0 AED 2,000
Terrace 150 mm concrete screed LS 0.0 0 AED 3,000
Hilti chemical epoxy anchor bolts to the existing concrete LS 0.0 0 AED 2,500
Parapet Walls, Drop Walls and Upstands LS 0.0 0 AED 9,000
Total Amount AED 105,000

7 Block Works
Description of Items. Unit QTY. Rate Amount
250mm & 200mm Thermal Block M2 175.0 155 AED 27,125
200mm Hallow Block M2 75.0 130 AED 9,750
100mm Hallow Block M2 60.0 115 AED 6,900
Total Amount AED 43,775

8 Plaser Works
Internal plaster . M2 400.0 40 AED 16,000
ExternaL plaster M2 220.0 55 AED 12,100
Total Amount AED 28,100

9 Paint Works
Internal paint M2 920.0 30 AED 27,600
External paint ( Ext Areas Only) M2 220.0 45 AED 9,900
Total Amount AED 37,500
 10 Water proofing
Water proofing( COMBO System) M2 80.0 200 AED 16,000
weat area LS 0.0 0 AED 5,000
Total Amount AED 21,000

11 Electerical works
Electerical works LS AED 30,000
Total Amount AED 30,000

12 Plumbing works
Plumbing works LS AED 20,000
Total Amount AED 20,000

13 HVAC LS 0.0 0 AED 45,000

Total Amount AED 45,000

14 Tile Works
Skerting M 220.0 20 AED 4,400
Ceramic floor ( Fixing Only) M2 225.0 80 AED 18,000
Ceramic Wall ( Fixing Only) M2 182.0 80 AED 14,560
Total Amount AED 36,960
15 Provisional Sum Works `
Wooden doors ,Room dressing wardrobes LS AED 35,000
Kitchen cabinet LS AED 60,000
Aluminum windows & Doors LS AED 20,000
Gypsum works LS AED 25,000
Total Amount AED 140,000

NOTE:
       TOILET SANITARY WARE AND ACCESSOSIERS WILL BE ON OWNER
       LIGHTS FOR THE VILLA WILL BE ON OWNER
       CERMIC TILES AND MARBLE, GRANITE WILL BE ON OWNER

Total Amount of Villa and Boundary wall AED 651,345.00