Cost Sheet For Building JA 09 BOQ To JA 12 BOQ

ANSAM PHASE 1 - RESIDENTIAL DEVELOPMENT
BILLS OF QUANTITIES ETE/FCP-1569a to d/3402 to 05/15

ANNEXURE - III
JA09 - RESIDENTIAL BUILDING 1
JA09/3.0 - INTERNAL FINISHES
Material Cost Labour Cost Subcontractor Cost
Item Description Qty Unit
Rate Amount Rate Amount Rate
3.3 - CEILING FINISHES
Specification Section 092113-

Plaster Assembles
Portland cement and sand plaster to

concrete and concrete unit masonry
surfaces as described in Specification
Section 092113 including plaster stop,
plaster metal lath, accessories and the
like, fixing in position, complete
A To ceilings, 10mm thick 17,317 M2 - Excluded - Excluded -
B Ditto, to stairwells 572 M2 - Excluded - Excluded -
C Ditto, to balconies (Externally) 1,804 M2 - Excluded - Excluded -
D To ceilings, 15mm thick 150 M2 - Excluded - Excluded -
E To ceilings on ground floor entrance 129 M2 - Excluded - Excluded -

(Externally)
F To underside of sloping concrete for roof 781 M2 - Excluded - Excluded -

clay tiles (Externally)

Metal Ceiling Tiling
Page 1 of 45
ANNEXURE - III
Perforated metal tile suspended ceiling, as
described in Specification Section 093029
including finishes, trims, accessories, etc.
suspension depth as required, fixing in
position, complete
G 600 x 1200mm Metal tiling to hallway, ref. 765 M2 124.85 95,510.25 25.00 19,125.00 -
CT-01 (ID drawing)
ELEMENT 3.3 - CEILING FINISHES

To Collection 95,510.25 19,125.00
1461 JA09/3.0/3.3/1
Page 2 of 45
ANNEXURE - III
Specification Section 095100 -

Suspended Ceilings
Suspended ceiling; gypsum board fixing to

MF suspension systems, as described in
Specification Section 095100, including all
finishes, trims, accessories and the like,
suspension depth as required, as on
Drawings, fixing in position, complete
(excluding paint finish).
A 12.5mm thick moisture resistant gypsum 2,089 M2 25.30 52,851.70 35.00 73,115.00 -
board, to ceiling, ref. GB1
B Decorative gypsum board 12.5mm thick, 2,016 M2 22.00 44,352.00 35.00 70,560.00 -
ref. GB2
C Ditto, in bulkheads upto 300mm high 440 M2 13.20 5,808.00 28.00 12,320.00 -
D 600 x 600 moisture resistant gypsum 1,592 M2 46.20 73,550.40 20.00 31,840.00 -
ceiling tiles, ref. GT1
E Decorative gypsum board, 12.5mm thick, 1,227 M2 22.00 26,994.00 35.00 42,945.00 -
ref. PT01 (ID)
Page 3 of 45
ANNEXURE - III
F 12.5mm thick moisture resistant gypsum 1 M2 43.70 Unit Rate 35.00 Unit Rate -
board ceiling with concealed galvanized
steel suspension system including 600 x
600 x 12.5 glass fiber reinforced high
humidity resistant plain white painted
gypsum ceiling tiles with regular edge,
GB1/GT1 (excluding paint finish)
Sundries
G Access panels, 600 x 600 148 No. 95.00 14,060.00 45.00 6,660.00 -

To Collection 217,616.10 237,440.00
1461 JA09/3.0/3.3/2
Summary
From Page No. JA09/3.0/3.3/1 95,510.25 19,125.00
JA09/3.0/3.3/2 217,616.10 237,440.00
Page 4 of 45
ANNEXURE - III

Page 5 of 45
ANNEXURE - III
To Summary 313,126.35 256,565.00
1461 JA09/3.0/3.3/3
Page 6 of 45
ANNEXURE - III
Subcontractor Cost Our Cost Rate Amount
Amount Rate Amount Dhs. Dhs.
Excluded - Excluded - Excluded
Page 7 of 45
ANNEXURE - III
- 149.85 114,635.25 223.00 170,595.00
- 114,635.25 DH 170,595.00
Page 8 of 45
ANNEXURE - III
- 60.30 125,966.70 90.00 188,010.00
- 57.00 114,912.00 85.00 171,360.00
- 41.20 18,128.00 61.00 26,840.00
- 66.20 105,390.40 98.00 156,016.00
- 57.00 69,939.00 85.00 104,295.00
Page 9 of 45
ANNEXURE - III
Unit Rate 78.70 Unit Rate Only 117.00 Unit Rate Only
- 140.00 20,720.00 208.00 30,784.00
- 455,056.10 DH 677,305.00

- 114,635.25 170,595.00
- 455,056.10 677,305.00
Page 10 of 45
ANNEXURE - III
Page 11 of 45
ANNEXURE - III
- 569,691.35 DH 847,900.00
Page 12 of 45
ANNEXURE - III
Material Cost Labour Cost
Rate Amount Rate Amount

Plaster Assembles

A To ceilings, 10mm thick 17,317 M2 - Excluded - Excluded
B Ditto, to stairwells 572 M2 - Excluded - Excluded
C Ditto, to balconies (Externally) 1,804 M2 - Excluded - Excluded
D To ceilings, 15mm thick 150 M2 - Excluded - Excluded
To ceilings on ground floor entrance

E (Externally) 191 M2 - Excluded - Excluded
To underside of sloping concrete for roof

F clay tiles (Externally) 887 M2 - Excluded - Excluded

Page 13 of 45
ANNEXURE - III
position, complete
Metal tiling to hallway, ref. CT-01 (ID

G drawing) 765 M2 124.85 95,510.25 25.00 19,125.00

To Collection 95,510.25 19,125.00
1461 JA10/3.0/3.3/1

Suspended Ceilings

Page 14 of 45
ANNEXURE - III
A 12.5mm thick moisture resistant gypsum
board, to ceiling, ref. GB1 2,089 M2 25.30 52,851.70 35.00 73,115.00
B Decorative gypsum board 12.5mm thick,

ref. GB2 2,016 M2 22.00 44,352.00 35.00 70,560.00
C Ditto, in bulkheads 440 M2 13.20 5,808.00 28.00 12,320.00
D 600 x 600 moisture resistant gypsum

ceiling tiles, ref. GT1 1,592 M2 46.20 73,550.40 20.00 31,840.00
E Decorative gypsum board, 12.5mm thick,

ref. PT01 (ID) 1,227 M2 22.00 26,994.00 35.00 42,945.00
F 12.5mm thick moisture resistant gypsum 1 M2 43.70 Unit Rate 35.00 Unit Rate
Sundries
G Access panels, 600 x 600 148 No. 95.00 14,060.00 45.00 6,660.00
Page 15 of 45
ANNEXURE - III

To Collection 217,616.10 237,440.00
1461 JA10/3.0/3.3/2
From Page No. JA10/3.0/3.3/1 95,510.25 19,125.00
JA10/3.0/3.3/2 217,616.10 237,440.00
Page 16 of 45
ANNEXURE - III

To Summary 313,126.35 256,565.00
1461 JA10/3.0/3.3/3
Page 17 of 45
ANNEXURE - III
Rate Amount Rate Amount Dhs. Dhs.
- Excluded - Excluded - Excluded
Page 18 of 45
ANNEXURE - III
- - 149.85 114,635.25 223.00 170,595.00
- 114,635.25 DH 170,595.00

Page 19 of 45
ANNEXURE - III
- - 60.30 125,966.70 90.00 188,010.00
- - 57.00 114,912.00 85.00 171,360.00
- - 41.20 18,128.00 61.00 26,840.00
- - 66.20 105,390.40 98.00 156,016.00
- - 57.00 69,939.00 85.00 104,295.00
- Unit Rate 78.70 Unit Rate 117.00 Unit Rate

Only
- - 140.00 20,720.00 208.00 30,784.00
Page 20 of 45
ANNEXURE - III
- 455,056.10 DH 677,305.00

- 114,635.25 170,595.00
- 455,056.10 677,305.00
Page 21 of 45
ANNEXURE - III
- 569,691.35 DH 847,900.00
Page 22 of 45
ANNEXURE - III

Plaster Assemblies

A To ceilings, 10mm thick 14965 M2 - Excluded - Excluded -
B Ditto, to stairwells 412 M2 - Excluded - Excluded -
C To ceilings, 15mm thick 115 M2 - Excluded - Excluded -
D Ditto, to balconies (Externally) 1697 M2 - Excluded - Excluded -
To ceilings on ground floor entrance

103 M2 - Excluded - Excluded -
E (Externally)
To underside of sloping concrete for roof

411 M2 - Excluded - Excluded -
F clay tiles (Externally)

Page 23 of 45
ANNEXURE - III
position, complete
Metal tiling to hallway, ref. CT-01 (ID

729 M2 124.85 91,015.65 25.00 18,225.00 -
G drawing)

To Collection 91,015.65 18,225.00
1461 JA11/3.0/3.3/1
3.3 - CEILING FINISHES (CONTINUED)

Suspended Ceilings
Page 24 of 45
ANNEXURE - III

board, to ceiling, ref. GB1 1,738 M2 25.30 43,971.40 35.00 60,830.00 -

1,367 M2 22.00 30,074.00 35.00 47,845.00 -
ref. GB2
C Ditto, in bulkheads 96 M2 13.20 1,267.20 28.00 2,688.00 -

1,067 M2 46.20 49,295.40 20.00 21,340.00 -
ceiling tiles, ref. GT1

1,329 M2 22.00 29,238.00 35.00 46,515.00 -
ref. PT01 (ID)
12.5mm thick moisture resistant gypsum 1 M2 43.70 Unit Rate 35.00 Unit Rate -
Page 25 of 45
ANNEXURE - III
Sundries
F Access panels, 600 x 600 115 No. 95.00 10,925.00 45.00 5,175.00 -

To Collection 164,771.00 184,393.00
1461 JA11/3.0/3.3/2
Summary
From Page No. JA11/3.0/3.3/1 91,015.65 18,225.00
JA11/3.0/3.3/2 164,771.00 184,393.00
Page 26 of 45
ANNEXURE - III

To Summary 255,786.65 202,618.00
1461 JA11/3.0/3.3/4
Page 27 of 45
ANNEXURE - III
Page 28 of 45
ANNEXURE - III
- 149.85 109,240.65 223.00 162,567.00
- 109,240.65 DH 162,567.00

Page 29 of 45
ANNEXURE - III
- 60.30 104,801.40 90.00 156,420.00
- 57.00 77,919.00 85.00 116,195.00
- 41.20 3,955.20 61.00 5,856.00
- 66.20 70,635.40 98.00 104,566.00
- 57.00 75,753.00 85.00 112,965.00
Unit Rate 78.70 Unit Rate 117.00 Unit Rate Only
Page 30 of 45
ANNEXURE - III
- 140.00 16,100.00 208.00 23,920.00
- 349,164.00 DH 519,922.00

- 109,240.65 162,567.00
- 349,164.00 519,922.00
Page 31 of 45
ANNEXURE - III
- 458,404.65 DH 682,489.00
Page 32 of 45
ANNEXURE - III

Plaster Assemblies

A To ceilings, 10mm thick 20,549 M2 - excluded - excluded
B Ditto, to stairwells 630 M2 - excluded - excluded
C To ceilings, 15mm thick 65 M2 - excluded - excluded
D Ditto, to balconies (Externally) 1,649 M2 - excluded - excluded
E Ditto, to terrace (Externally) 112 M2 - excluded - excluded
F To ceilings on ground floor entrance

(Externally) 75 M2 - excluded - excluded
G Ditto, to underside of sloping concrete for

roof clay tiles ref. AFP 263 M2 - excluded - excluded
Page 33 of 45
ANNEXURE - III

position, complete
H Metal tiling to hallway, ref. CT-01 (ID

drawing) 638 M2 124.85 79,654.30 25.00 15,950.00

To Collection 79,654.30 15,950.00
1461 JA12/3.0/3.3/1

Suspended Ceilings

Page 34 of 45
ANNEXURE - III
board, to ceiling, ref. GB1 885 M2 25.30 22,390.50 35.00 30,975.00

ref. GB2 1,352 M2 22.00 29,744.00 35.00 47,320.00
C Ditto, in bulkheads 450 M2 13.20 5,940.00 28.00 12,600.00

ceiling tiles, ref. GT1 1,546 M2 46.20 71,425.20 20.00 30,920.00

ref. PT01 (ID) 910 M2 22.00 20,020.00 35.00 31,850.00
12.5mm thick moisture resistant gypsum 1 M2 43.70 Unit Rate 35.00 Unit Rate
Sundries
F Access panels, 600 x 600 136 No. 95.00 12,920.00 45.00 6,120.00
Page 35 of 45
ANNEXURE - III

To Collection 162,439.70 159,785.00
1461 JA12/3.0/3.3/2
From Page No. JA12/3.0/3.3/1 79,654.30 15,950.00
JA12/3.0/3.3/2 162,439.70 159,785.00
Page 36 of 45
ANNEXURE - III

To Summary 242,094.00 175,735.00
1461 JA12/3.0/3.3/5
Page 37 of 45
ANNEXURE - III
- excluded - excluded - excluded
Page 38 of 45
ANNEXURE - III
- - 149.85 95,604.30 223.00 142,274.00
- 95,604.30 DH 142,274.00

Page 39 of 45
ANNEXURE - III
- - 60.30 53,365.50 90.00 79,650.00
- - 57.00 77,064.00 85.00 114,920.00
- - 41.20 18,540.00 61.00 27,450.00
- - 66.20 102,345.20 98.00 151,508.00
- - 57.00 51,870.00 85.00 77,350.00
- Unit Rate 78.70 Unit Rate 117.00 Unit Rate

Only
- - 140.00 19,040.00 208.00 28,288.00
Page 40 of 45
ANNEXURE - III
- 322,224.70 DH 479,166.00

- 95,604.30 142,274.00
- 322,224.70 479,166.00
Page 41 of 45
ANNEXURE - III
- 417,829.00 DH 621,440.00
Page 42 of 45
ANSAM PHASE 1 - RESIDENTIAL DEVELOPMENT ETE/FCP-1569a to d/3402 to 05/15
BILLS OF QUANTITIES ANNEXURE - III

SUMMARY
A 3.3 - CEILING FINISHES 1 item 313,126.35 256,565.00
B 3.3 - CEILING FINISHES 1 item 313,126.35 256,565.00
C 3.3 - CEILING FINISHES 1 item 255,786.65 202,618.00
D 3.3 - CEILING FINISHES 1 item 242,094.00 175,735.00
To Collection 1,124,133.35 891,483.00
Page 43 of 45

- 569,691.35 847,900.00 847,900.00
- 569,691.35 847,900.00 847,900.00
- 458,404.65 682,489.00 682,489.00
- 417,829.00 621,440.00 621,440.00
- 2,015,616.35 DH 2,999,729.00
Total Cost : = 2,015,616.35

Total Overheads : 10.00% = 201,561.64
Profit : 35.00% = 776,012.29
Nett Selling Price 2,993,190.28
Page 44 of 45
Multiplier ratio 1.4850
Page 45 of 45

Cost Sheet For Building JA 09 BOQ To JA 12 BOQ

Cargado por

Información del documento

Título original

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Cost Sheet For Building JA 09 BOQ To JA 12 BOQ

Cargado por

Copyright:

Formatos disponibles

ANSAM PHASE 1 - RESIDENTIAL DEVELOPMENT

BILLS OF QUANTITIES ETE/FCP-1569a to d/3402 to 05/15

3.3 - CEILING FINISHES

Specification Section 092113-

Portland cement and sand plaster to

A To ceilings, 10mm thick 17,317 M2 - Excluded - Excluded -

B Ditto, to stairwells 572 M2 - Excluded - Excluded -

C Ditto, to balconies (Externally) 1,804 M2 - Excluded - Excluded -

D To ceilings, 15mm thick 150 M2 - Excluded - Excluded -

E To ceilings on ground floor entrance 129 M2 - Excluded - Excluded -

F To underside of sloping concrete for roof 781 M2 - Excluded - Excluded -

Specification Section 095100-

ELEMENT 3.3 - CEILING FINISHES

Specification Section 095100 -

Suspended ceiling; gypsum board fixing to

ELEMENT 3.3 - CEILING FINISHES

From Page No. JA09/3.0/3.3/1 95,510.25 19,125.00

JA09/3.0/3.3/2 217,616.10 237,440.00

ELEMENT 3.3 - CEILING FINISHES

Excluded - Excluded - Excluded

Excluded - Excluded - Excluded

Excluded - Excluded - Excluded

Excluded - Excluded - Excluded

Excluded - Excluded - Excluded

Excluded - Excluded - Excluded

- 149.85 114,635.25 223.00 170,595.00

- 60.30 125,966.70 90.00 188,010.00

- 57.00 114,912.00 85.00 171,360.00

- 41.20 18,128.00 61.00 26,840.00

- 66.20 105,390.40 98.00 156,016.00

- 57.00 69,939.00 85.00 104,295.00

- 140.00 20,720.00 208.00 30,784.00

Subcontractor Cost Our Cost Rate Amount

3.3 - CEILING FINISHES

Specification Section 092113-

Portland cement and sand plaster to

A To ceilings, 10mm thick 17,317 M2 - Excluded - Excluded

B Ditto, to stairwells 572 M2 - Excluded - Excluded

C Ditto, to balconies (Externally) 1,804 M2 - Excluded - Excluded

D To ceilings, 15mm thick 150 M2 - Excluded - Excluded

To ceilings on ground floor entrance

To underside of sloping concrete for roof

Specification Section 093029-

Metal tiling to hallway, ref. CT-01 (ID

ELEMENT 3.3 - CEILING FINISHES

Specification Section 095100 -

Suspended ceiling; gypsum board fixing to

B Decorative gypsum board 12.5mm thick,

C Ditto, in bulkheads 440 M2 13.20 5,808.00 28.00 12,320.00

D 600 x 600 moisture resistant gypsum

E Decorative gypsum board, 12.5mm thick,

ELEMENT 3.3 - CEILING FINISHES

From Page No. JA10/3.0/3.3/1 95,510.25 19,125.00

JA10/3.0/3.3/2 217,616.10 237,440.00

ELEMENT 3.3 - CEILING FINISHES

- Excluded - Excluded - Excluded

- Excluded - Excluded - Excluded

- Excluded - Excluded - Excluded

- Excluded - Excluded - Excluded

- Excluded - Excluded - Excluded

- Excluded - Excluded - Excluded

- - 149.85 114,635.25 223.00 170,595.00

Subcontractor Cost Our Cost Rate Amount