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

BILLS OF QUANTITIES ANNEXURE - III

JA09 - RESIDENTIAL BUILDING 1

JA09/3.0 - INTERNAL FINISHES

Material Cost Labour Cost Subcontractor Cost Our Cost Rate Amount
Item Description Qty Unit
Rate Amount Rate Amount Rate Amount Rate Amount Dhs. Dhs.

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 - Excluded - Excluded - Excluded

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

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

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

E To ceilings on ground floor entrance 129 M2 - Excluded - Excluded - Excluded - Excluded - Excluded
(Externally)

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

Specification Section 095100-

Metal Ceiling Tiling

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 - - 149.85 114,635.25 223.00 170,595.00
CT-01 (ID drawing)

ELEMENT 3.3 - CEILING FINISHES

To Collection 95,510.25 19,125.00 - 114,635.25 DH 170,595.00
1461 JA09/3.0/3.3/1

Page 1 of 13
ANSAM PHASE 1 - RESIDENTIAL DEVELOPMENT ETE/FCP-1569a to d/3402 to 05/15
BILLS OF QUANTITIES ANNEXURE - III

JA09 - RESIDENTIAL BUILDING 1

JA09/3.0 - INTERNAL FINISHES

Material Cost Labour Cost Subcontractor Cost Our Cost Rate Amount
Item Description Qty Unit
Rate Amount Rate Amount Rate Amount Rate Amount Dhs. Dhs.

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 - - 60.30 125,966.70 90.00 188,010.00
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 - - 57.00 114,912.00 85.00 171,360.00
ref. GB2

C Ditto, in bulkheads upto 300mm high 440 M2 13.20 5,808.00 28.00 12,320.00 - - 41.20 18,128.00 61.00 26,840.00

D 600 x 600 moisture resistant gypsum 1,592 M2 46.20 73,550.40 20.00 31,840.00 - - 66.20 105,390.40 98.00 156,016.00
ceiling tiles, ref. GT1

E Decorative gypsum board, 12.5mm thick, 1,227 M2 22.00 26,994.00 35.00 42,945.00 - - 57.00 69,939.00 85.00 104,295.00
ref. PT01 (ID)

F 12.5mm thick moisture resistant gypsum 1 M2 43.70 Unit Rate 35.00 Unit Rate - Unit Rate 78.70 Unit Rate Only 117.00 Unit Rate Only
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 - - 140.00 20,720.00 208.00 30,784.00

ELEMENT 3.3 - CEILING FINISHES

To Collection 217,616.10 237,440.00 - 455,056.10 DH 677,305.00
1461 JA09/3.0/3.3/2

Page 2 of 13
ANSAM PHASE 1 - RESIDENTIAL DEVELOPMENT ETE/FCP-1569a to d/3402 to 05/15
BILLS OF QUANTITIES ANNEXURE - III

JA09 - RESIDENTIAL BUILDING 1

JA09/3.0 - INTERNAL FINISHES

Material Cost Labour Cost Subcontractor Cost Our Cost Rate Amount
Item Description Qty Unit
Rate Amount Rate Amount Rate Amount Rate Amount Dhs. Dhs.

Summary

From Page No. JA09/3.0/3.3/1 95,510.25 19,125.00 - 114,635.25 170,595.00

JA09/3.0/3.3/2 217,616.10 237,440.00 - 455,056.10 677,305.00

ELEMENT 3.3 - CEILING FINISHES

To Summary 313,126.35 256,565.00 - 569,691.35 DH 847,900.00

1461 JA09/3.0/3.3/3

Page 3 of 13
ANSAM PHASE 1 - RESIDENTIAL DEVELOPMENT ETE/FCP-1569a to d/3402 to 05/15
BILLS OF QUANTITIES ANNEXURE - III

JA10 - RESIDENTIAL BUILDING 1

JA10/3.0 - INTERNAL FINISHES

Material Cost Labour Cost Subcontractor Cost Our Cost Rate Amount
Item Description Qty Unit
Rate Amount Rate Amount Rate Amount Rate Amount Dhs. Dhs.

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 - Excluded - Excluded - Excluded

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

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

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

To ceilings on ground floor entrance

E (Externally) 191 M2 - Excluded - Excluded - Excluded - Excluded - Excluded

To underside of sloping concrete for roof

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

Specification Section 093029-

Metal Ceiling Tiling

Perforated metal tile suspended ceiling, as

described in Specification Section 093029
including finishes, trims, accessories, etc.
suspension depth as required, fixing in
position, complete

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

G drawing) 765 M2 124.85 95,510.25 25.00 19,125.00 - - 149.85 114,635.25 223.00 170,595.00

ELEMENT 3.3 - CEILING FINISHES

To Collection 95,510.25 19,125.00 - 114,635.25 DH 170,595.00
1461 JA10/3.0/3.3/1

Page 4 of 13
ANSAM PHASE 1 - RESIDENTIAL DEVELOPMENT ETE/FCP-1569a to d/3402 to 05/15
BILLS OF QUANTITIES ANNEXURE - III

JA10 - RESIDENTIAL BUILDING 1

JA10/3.0 - INTERNAL FINISHES

Material Cost Labour Cost Subcontractor Cost Our Cost Rate Amount
Item Description Qty Unit
Rate Amount Rate Amount Rate Amount Rate Amount Dhs. Dhs.

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

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 - - 60.30 125,966.70 90.00 188,010.00

B Decorative gypsum board 12.5mm thick,

ref. GB2 2,016 M2 22.00 44,352.00 35.00 70,560.00 - - 57.00 114,912.00 85.00 171,360.00

C Ditto, in bulkheads 440 M2 13.20 5,808.00 28.00 12,320.00 - - 41.20 18,128.00 61.00 26,840.00

D 600 x 600 moisture resistant gypsum

ceiling tiles, ref. GT1 1,592 M2 46.20 73,550.40 20.00 31,840.00 - - 66.20 105,390.40 98.00 156,016.00

E Decorative gypsum board, 12.5mm thick,

ref. PT01 (ID) 1,227 M2 22.00 26,994.00 35.00 42,945.00 - - 57.00 69,939.00 85.00 104,295.00

F 12.5mm thick moisture resistant gypsum 1 M2 43.70 Unit Rate 35.00 Unit Rate - Unit Rate 78.70 Unit Rate 117.00 Unit Rate
board ceiling with concealed galvanized Only
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 - - 140.00 20,720.00 208.00 30,784.00

ELEMENT 3.3 - CEILING FINISHES

To Collection 217,616.10 237,440.00 - 455,056.10 DH 677,305.00
1461 JA10/3.0/3.3/2

Page 5 of 13
ANSAM PHASE 1 - RESIDENTIAL DEVELOPMENT ETE/FCP-1569a to d/3402 to 05/15
BILLS OF QUANTITIES ANNEXURE - III

JA10 - RESIDENTIAL BUILDING 1

JA10/3.0 - INTERNAL FINISHES

Material Cost Labour Cost Subcontractor Cost Our Cost Rate Amount
Item Description Qty Unit
Rate Amount Rate Amount Rate Amount Rate Amount Dhs. Dhs.

From Page No. JA10/3.0/3.3/1 95,510.25 19,125.00 - 114,635.25 170,595.00

JA10/3.0/3.3/2 217,616.10 237,440.00 - 455,056.10 677,305.00

ELEMENT 3.3 - CEILING FINISHES

To Summary 313,126.35 256,565.00 - 569,691.35 DH 847,900.00

1461 JA10/3.0/3.3/3

Page 6 of 13
ANSAM PHASE 1 - RESIDENTIAL DEVELOPMENT ETE/FCP-1569a to d/3402 to 05/15
BILLS OF QUANTITIES ANNEXURE - III

JA11 - RESIDENTIAL BUILDING 1

JA11/3.0 - INTERNAL FINISHES

Material Cost Labour Cost Subcontractor Cost Our Cost Rate Amount
Item Description Qty Unit
Rate Amount Rate Amount Rate Amount Rate Amount Dhs. Dhs.

3.3 - CEILING FINISHES

Specification Section 092113-

Plaster Assemblies

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 14965 M2 - Excluded - Excluded - Excluded - Excluded - Excluded

B Ditto, to stairwells 412 M2 - Excluded - Excluded - Excluded - Excluded - Excluded

C To ceilings, 15mm thick 115 M2 - Excluded - Excluded - Excluded - Excluded - Excluded

D Ditto, to balconies (Externally) 1697 M2 - Excluded - Excluded - Excluded - Excluded - Excluded

To ceilings on ground floor entrance

103 M2 - Excluded - Excluded - Excluded - Excluded - Excluded
E (Externally)

To underside of sloping concrete for roof

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

Specification Section 093029-

Metal Ceiling Tiling

Perforated metal tile suspended ceiling, as

described in Specification Section 093029
including finishes, trims, accessories, etc.
suspension depth as required, fixing in
position, complete

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

729 M2 124.85 91,015.65 25.00 18,225.00 - - 149.85 109,240.65 223.00 162,567.00
G drawing)

ELEMENT 3.3 - CEILING FINISHES

To Collection 91,015.65 18,225.00 - 109,240.65 DH 162,567.00
1461 JA11/3.0/3.3/1

Page 7 of 13
ANSAM PHASE 1 - RESIDENTIAL DEVELOPMENT ETE/FCP-1569a to d/3402 to 05/15
BILLS OF QUANTITIES ANNEXURE - III

JA11 - RESIDENTIAL BUILDING 1

JA11/3.0 - INTERNAL FINISHES

Material Cost Labour Cost Subcontractor Cost Our Cost Rate Amount
Item Description Qty Unit
Rate Amount Rate Amount Rate Amount Rate Amount Dhs. Dhs.

3.3 - CEILING FINISHES (CONTINUED)

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

A 12.5mm thick moisture resistant gypsum

board, to ceiling, ref. GB1 1,738 M2 25.30 43,971.40 35.00 60,830.00 - - 60.30 104,801.40 90.00 156,420.00

B Decorative gypsum board 12.5mm thick,

1,367 M2 22.00 30,074.00 35.00 47,845.00 - - 57.00 77,919.00 85.00 116,195.00
ref. GB2

C Ditto, in bulkheads 96 M2 13.20 1,267.20 28.00 2,688.00 - - 41.20 3,955.20 61.00 5,856.00

D 600 x 600 moisture resistant gypsum

1,067 M2 46.20 49,295.40 20.00 21,340.00 - - 66.20 70,635.40 98.00 104,566.00
ceiling tiles, ref. GT1

E Decorative gypsum board, 12.5mm thick,

1,329 M2 22.00 29,238.00 35.00 46,515.00 - - 57.00 75,753.00 85.00 112,965.00
ref. PT01 (ID)

12.5mm thick moisture resistant gypsum 1 M2 43.70 Unit Rate 35.00 Unit Rate - Unit Rate 78.70 Unit Rate 117.00 Unit Rate Only
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

F Access panels, 600 x 600 115 No. 95.00 10,925.00 45.00 5,175.00 - - 140.00 16,100.00 208.00 23,920.00

ELEMENT 3.3 - CEILING FINISHES

To Collection 164,771.00 184,393.00 - 349,164.00 DH 519,922.00
1461 JA11/3.0/3.3/2

Page 8 of 13
ANSAM PHASE 1 - RESIDENTIAL DEVELOPMENT ETE/FCP-1569a to d/3402 to 05/15
BILLS OF QUANTITIES ANNEXURE - III

JA11 - RESIDENTIAL BUILDING 1

JA11/3.0 - INTERNAL FINISHES

Material Cost Labour Cost Subcontractor Cost Our Cost Rate Amount
Item Description Qty Unit
Rate Amount Rate Amount Rate Amount Rate Amount Dhs. Dhs.

Summary

From Page No. JA11/3.0/3.3/1 91,015.65 18,225.00 - 109,240.65 162,567.00

JA11/3.0/3.3/2 164,771.00 184,393.00 - 349,164.00 519,922.00

ELEMENT 3.3 - CEILING FINISHES

To Summary 255,786.65 202,618.00 - 458,404.65 DH 682,489.00

1461 JA11/3.0/3.3/4

Page 9 of 13
ANSAM PHASE 1 - RESIDENTIAL DEVELOPMENT ETE/FCP-1569a to d/3402 to 05/15
BILLS OF QUANTITIES ANNEXURE - III

JA12 - RESIDENTIAL BUILDING 1

JA12/3.0 - INTERNAL FINISHES

Material Cost Labour Cost Subcontractor Cost Our Cost Rate Amount
Item Description Qty Unit
Rate Amount Rate Amount Rate Amount Rate Amount Dhs. Dhs.

3.3 - CEILING FINISHES

Specification Section 092113-

Plaster Assemblies

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 20,549 M2 - excluded - excluded - excluded - excluded - excluded

B Ditto, to stairwells 630 M2 - excluded - excluded - excluded - excluded - excluded

C To ceilings, 15mm thick 65 M2 - excluded - excluded - excluded - excluded - excluded

D Ditto, to balconies (Externally) 1,649 M2 - excluded - excluded - excluded - excluded - excluded

E Ditto, to terrace (Externally) 112 M2 - excluded - excluded - excluded - excluded - excluded

F To ceilings on ground floor entrance

(Externally) 75 M2 - excluded - excluded - excluded - excluded - excluded

G Ditto, to underside of sloping concrete for

roof clay tiles ref. AFP 263 M2 - excluded - excluded - excluded - excluded - excluded

Specification Section 093029-

Metal Ceiling Tiling

Perforated metal tile suspended ceiling, as

described in Specification Section 093029
including finishes, trims, accessories, etc.
suspension depth as required, fixing in
position, complete

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

drawing) 638 M2 124.85 79,654.30 25.00 15,950.00 - - 149.85 95,604.30 223.00 142,274.00

ELEMENT 3.3 - CEILING FINISHES

To Collection 79,654.30 15,950.00 - 95,604.30 DH 142,274.00
1461 JA12/3.0/3.3/1

Page 10 of 13
ANSAM PHASE 1 - RESIDENTIAL DEVELOPMENT ETE/FCP-1569a to d/3402 to 05/15
BILLS OF QUANTITIES ANNEXURE - III

JA12 - RESIDENTIAL BUILDING 1

JA12/3.0 - INTERNAL FINISHES

Material Cost Labour Cost Subcontractor Cost Our Cost Rate Amount
Item Description Qty Unit
Rate Amount Rate Amount Rate Amount Rate Amount Dhs. Dhs.

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

A 12.5mm thick moisture resistant gypsum

board, to ceiling, ref. GB1 885 M2 25.30 22,390.50 35.00 30,975.00 - - 60.30 53,365.50 90.00 79,650.00

B Decorative gypsum board 12.5mm thick,

ref. GB2 1,352 M2 22.00 29,744.00 35.00 47,320.00 - - 57.00 77,064.00 85.00 114,920.00

C Ditto, in bulkheads 450 M2 13.20 5,940.00 28.00 12,600.00 - - 41.20 18,540.00 61.00 27,450.00

D 600 x 600 moisture resistant gypsum

ceiling tiles, ref. GT1 1,546 M2 46.20 71,425.20 20.00 30,920.00 - - 66.20 102,345.20 98.00 151,508.00

E Decorative gypsum board, 12.5mm thick,

ref. PT01 (ID) 910 M2 22.00 20,020.00 35.00 31,850.00 - - 57.00 51,870.00 85.00 77,350.00

12.5mm thick moisture resistant gypsum 1 M2 43.70 Unit Rate 35.00 Unit Rate - Unit Rate 78.70 Unit Rate 117.00 Unit Rate
board ceiling with concealed galvanized Only
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

F Access panels, 600 x 600 136 No. 95.00 12,920.00 45.00 6,120.00 - - 140.00 19,040.00 208.00 28,288.00

ELEMENT 3.3 - CEILING FINISHES

To Collection 162,439.70 159,785.00 - 322,224.70 DH 479,166.00
1461 JA12/3.0/3.3/2

Page 11 of 13
ANSAM PHASE 1 - RESIDENTIAL DEVELOPMENT ETE/FCP-1569a to d/3402 to 05/15
BILLS OF QUANTITIES ANNEXURE - III

JA12 - RESIDENTIAL BUILDING 1

JA12/3.0 - INTERNAL FINISHES

Material Cost Labour Cost Subcontractor Cost Our Cost Rate Amount
Item Description Qty Unit
Rate Amount Rate Amount Rate Amount Rate Amount Dhs. Dhs.

From Page No. JA12/3.0/3.3/1 79,654.30 15,950.00 - 95,604.30 142,274.00

JA12/3.0/3.3/2 162,439.70 159,785.00 - 322,224.70 479,166.00

ELEMENT 3.3 - CEILING FINISHES

To Summary 242,094.00 175,735.00 - 417,829.00 DH 621,440.00

1461 JA12/3.0/3.3/5

Page 12 of 13
ANSAM PHASE 1 - RESIDENTIAL DEVELOPMENT ETE/FCP-1569a to d/3402 to 05/15
BILLS OF QUANTITIES ANNEXURE - III

Material Cost Labour Cost Subcontractor Cost Our Cost Rate Amount
Item Description Qty Unit
Rate Amount Rate Amount Rate Amount Rate Amount Dhs. Dhs.

SUMMARY

JA09/3.0 - INTERNAL FINISHES

A 3.3 - CEILING FINISHES 1 item 313,126.35 256,565.00 - 569,691.35 847,900.00 847,900.00

JA10/3.0 - INTERNAL FINISHES

B 3.3 - CEILING FINISHES 1 item 313,126.35 256,565.00 - 569,691.35 847,900.00 847,900.00

JA11/3.0 - INTERNAL FINISHES

C 3.3 - CEILING FINISHES 1 item 255,786.65 202,618.00 - 458,404.65 682,489.00 682,489.00

JA12/3.0 - INTERNAL FINISHES

D 3.3 - CEILING FINISHES 1 item 242,094.00 175,735.00 - 417,829.00 621,440.00 621,440.00

To Collection 1,124,133.35 891,483.00 - 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

Multiplier ratio 1.4850

Page 13 of 13