LAST UPDATED ON No
Description
1 2 3 4 5 6 7 8 9
Labour Helper Mason BP MasonBPCM Carpenter Steel Fixer Painter Electricians Electrical Helpers Plumbers
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
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
32 33 34 35 36 37 38
Pengauard Primer A+B Futura A+B Thinner No.17 Thinner No.10 Sweet water 5000 gal Salt water 3000 gal Filling sand / Subkha
Compan y Rate 12.00 12.00 12.00 12.00 12.00 12.00 12.00 12.00 12.00
Emcon Emcon Emcon Emcon Emcon Emcon Emcon Emcon Emcon Emcon Apex
Outside Rate
Unit
10.00 12.00 14.00 14.00 14.00 16.00 18.00 12.00 14.00
Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs
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
39 40
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17
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
21.00 Dhs/Lm 36.00 Dhs/m2
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
1/7/2011 Grade
OPC C20/20 C25/20 C30/20 C35/20 C40/20
Basic
Temp
Pump
CONCRETE CONMIX READY MIX 179.00 20.00 15.00 193.00 20.00 15.00 198.00 20.00 15.00 207.00 20.00 15.00 214.00 20.00 15.00
SRC C20/20 C25/20 C30/20 C35/20 C40/20
184.00 198.00 203.00 212.00 219.00
20.00 20.00 20.00 20.00 20.00
BISHAH STEEL (CUT & BENT) 8 mm 2,775.00 Tonne 10 - 32 mm 2,775.00 Tonne
15.00 15.00 15.00 15.00 15.00
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
AED
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
325.00 40.00 1,000.00 1,000.00 Free N/A 300.00 0.12
Hi-tech SPRAY PLASTER AED/Tone m2 AED m2 to dubai AED/day AED/m2
01 Tone - dry mix Coverage per tone Avg RotaryCost Rotary to be replace every Transportation of material Mixing cilo Therfore rental cost of cilo Water
Terefor total cost per 1m2
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
13.47
Terefor total cost per 1m2
AED 320.00 65.00 760.00 1,200.00 Free Free 0.12
AED/Tone m2 AED m2 to dubai AED/day AED/m2
6.24
EC TRADING WAREHOUSE RE-FURBISHMENT
SCHEDULE OF PRICING
S.NO A
QTY
UNIT
RATE
AMOUNT
PRELIMINARIES 1
Preliminaries
1
DEMOLITON WORKS Internal Walls
B 2 3 4 5 6 7 8 9 10 11
C
Ls
External Walls Chainlink Fencing Gates Watchman's Room Parking Shade Concrete Ramps Concrete Block Interlock Paving Removal of Trees Removal of existing Office Floor Finishes Removal of existing mezzanine slab and support columns
1 2 3
SUBSTRUCTURE WORKS Concrete Ramps Upstand Ground Beams Footings
1 2 3
SUPERSTRUCTURE Concrete Column Coping Beam Lintel
1 2
BLOCK WORK Thermal Block Internal block
D
E
F
DESCRIPTION
WATERPROOFING Roof waterproofing (Allow a Provisional Sum of 1 Dhs. 15,000/=) 2 Wet area water proofing including skirting
F 1 2 G 1 2 3 4
5 6 7
PLASTERING WORKS Internal wall plaster External wall plaster FLOOR, WALL & CEILING FINISHES 30 x 30cm Porcelain Floor Tile (allow supply only price of AED 75 / m2). 30 x 30cm Porcelain Wall Tile (allow supply only price of AED 75 / m2). 40 x 40cm Porcelain Floor Tile (allow supply only price of AED 75 / m2). 60 x 30cm Porcelain Floor Tile (allow supply only price of AED 75 / m2). 30 x 30cm Ceramic Floor Tile (allow supply only price of AED 35 / m2). 30 x 30cm Ceramic Wall Tile (allow supply only price of AED 35 / m2). Threshold Carried Forward
Pricing Schedule Civil Works
210,000.00
1.00
Ls
16,600.00
16,600.00
1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
Ls Ls Ls Ls Ls Ls Ls Ls Ls
15,580.00 7,500.00 1,000.00 5,200.00 6,100.00 4,900.00 7,900.00 4,300.00 18,100.00
15,580.00 7,500.00 1,000.00 5,200.00 6,100.00 4,900.00 7,900.00 4,300.00 18,100.00
1.00
Ls
9,800.00
9,800.00
39.00 80.00 30.00
Sqm Lm m3
227.00 201.00 749.00
8,853.00 16,080.00 22,470.00
5.00 4.00 2.00
Cum Cum Cum
1,950.00 1,420.00 1,939.00
9,750.00 5,680.00 3,878.00
82.00 366.00
Sqm Sqm
102.00 71.00
8,364.00 25,986.00
1.00 60.00
PS Sqm
16,125.00 54.00
16,125.00 3,240.00
814.00 82.00
Sqm Sqm
29.00 34.00
23,606.00 2,788.00
N/A 80.00
Sqm
117.00
9,360.00
20.00
Sqm
117.00
2,340.00
265.00
Sqm
117.00
31,005.00
80.00
Sqm
72.00
5,760.00
60.00
Sqm
83.00
4,980.00
15.00
rm
226.00
3,390.00 510,635.00
7 / 10
EC TRADING WAREHOUSE RE-FURBISHMENT
SCHEDULE OF PRICING
S.NO
DESCRIPTION
QTY
UNIT
RATE
Brought Forward
510,635.00
8
10 cm Pocelain Skirting
60.00
rm
25.00
9
10 cm Ceramic skirting
20.00
rm
25.00
500.00
25 x 25mm Glass Mosaic Tile
10.00
Sqm
499.00
4,990.00
1.50
Sqm
499.00
748.50
260.00
rm
63.00
16,380.00
225.00
Sqm
110.00
24,750.00
115.00
Sqm
63.00
7,245.00
21.00
26,040.00 3,150.00
10 10.a
60 x 30mm Mosaic Tile
11 12
Painted HW Timber skirting 13mm Gypsum Board with Vinyl Acrylic paint on proprietary suspension system 13 60 x 60 Gypsum suspended Gypsum perforated tile on proprietary suspension system 14
Oil based semi gloss paint to existing plaster walls
15
60 x 60 Vinyl Faced Calcium Silicate ceiling tiles on proprietary suspension system
1,240.00
16
Entrance steps- Granite
17
Staircase steps
17.a 18 19
Staircase Landing External paint - Jotun Weathertough Vinyl Acrylic paint for Internal walls Master top 1210 Plus (1mm) to existing warehose 20 concrete slab 21 Bulk heads / light cove to the gypsum board ceilings
H
CARPENTRY JOINERY & IRONMONGERY Fire rated Door (Metal) Flush Timber Doors Pantry Cabinets Internal Glazed Partitions Ironmongery (Allow a PC rate Dhs. 550/= per door) WC Cubicle Doors (Allow PC rate of Dhs.2,500/= 6 per door) 7 Timber toprail to internal stair 1 2 3 4 5
I
J
AMOUNT
1 2
METALWORKS Aluminum windows 4mm Aluminium composite panel on proprietary support system
3 4 5 6
Aluminium Doors Insulated Profiled Aluminium Wall cladding Insulated Aluminium Roof Cladding (option) Insulated Up & Over Sectional Aluminium Doors
7
100mm Metal Stud Partitions with 13mm gypsum plasterboard lining either side and 50mm rockwool in the cavity
STEEL WORK Structural steel with protective paint coating (New 1 Mezzanine floor including con. Toping) 2 Galavanised Sheeting Rails 3 Internal Staircase
Carried Forward
Pricing Schedule Civil Works
1,500.00
25.00
Sqm
126.00
7.00
rm
431.00
3,017.00
22.00
m
1,155.00
25,410.00
1.20 1,560.00 1,200.00
m2 Sqm Sqm
1,155.00 29.00 19.00
1,386.00 45,240.00 22,800.00
1,250.00 200.00
Sqm m
42.00 53.00
52,500.00 10,600.00
1.00 1.00 1.00 36.00 18.00
LS LS Ls m2 Nos
27,405.00 54,411.00 19,934.00 793.00 591.00
27,405.00 54,411.00 19,934.00 28,548.00 10,638.00
5.00 15.00
Nos rm
2,688.00 189.00
13,440.00 2,835.00
1.00
LS
70,011.00
70,011.00
325.00 1.00 1.00
Sqm LS Ls
2.00
Nos
11,130.00
22,260.00
200.00
m2
116.00
23,200.00
1.00 1.00 1.00
Ls Ls Ls
105,042.00 7,875.00 18,375.00
105,042.00 7,875.00 18,375.00
442.00 143,650.00 15,750.00 15,750.00 47,375.00 47,375.00 as per tender advice EXCLUDED
1,367,640.50
8 / 10
EC TRADING WAREHOUSE RE-FURBISHMENT
SCHEDULE OF PRICING
S.NO
DESCRIPTION
QTY
UNIT
RATE
Brought Forward
K
1,367,640.50
FITTINGS (Sink, mixer, bottle trap,etc) Kitchen / Pantry Units Mirrors Sanitaryware (Allow a Provisional Sum of Dhs. 3 25,000/= for Supply) 4 Sanitary Fittings 5 Corian Vanity Top 1 2
L 1 2 3 4 5
EXTERNAL WORK 80mm Concrete Block Interlock paving on 50mm black sand laid to fall on existing sub-base
AMOUNT
Assumed as included in sanitaryware Provisional Sum 4.00 Nos 911.00 3,644.00 1.00 Ls 26,875.00 26,875.00 Assumed as included in sanitaryware Provisional Sum 4.00 Nos 1,360.00 5,440.00
2,365.00 300.00 125.00 150.00
Sqm rm rm rm
44.00 35.00 856.00 572.00
104,060.00 10,500.00 107,000.00 85,800.00
2.00
Nos
12,275.00
24,550.00
1.00 275.00
LS m
4,043.00 26.00
4,043.00 7,150.00
1.00
Ls
1,166,340.00
Allow a Provisional Sum of Dhs. 52,000/= for Supply of Light Fittings
1.00
Ls
55,900.00
55,900.00
Allow a Provisional Sum of Dhs. 15,000/= for Modification to the existing fire fighting system
1.00
Ls
16,125.00
16,125.00
2.00
Nos
2,069.00
4,138.00
Heel Kerb Compound wall with Grill Chain Link Fencing Metal Sliding Gate complete with all ironmongery, rails, stays etc
6
Sand Cement Rendered 200mm Blockwork Screen Walls 7 Perimeter Wadi-pebles around the w/wall M 1 2
MEPD WORKS Total from MEPD Bill
1,166,340.00
3
N 1
ANY OTHER ITEMS Reinforcement Block Pillar (0.60 x 0.40 x 7.10m height)
TOTAL
Pricing Schedule Civil Works
2,989,205.50
9 / 10
TENDER SUMMARY SHEET Tender For :
Gen Manager:
EC TRADING WAREHOUSE RE-FURBISHMENT AT JEBEL ALI
Co lin Veitch
Tender No :
Trad itio n al
TS/545
Building Costs
% Tender Cost
B/A Add
B/A Deduct
Offered Discount %
Sum
Material
242,311
0
0
0
0.00
0
242,311
Labour
141,234
0
0
0
0.00
0
141,234
4.95
2,051,877
0
0
0
0.00
0
2,051,877
71.87
Direct Plant / Tools
45,150
0
0
0
0.00
0
45,150
1.58
Prime cost rates
59,359
0
0
0
0.00
0
59,359
2.08
0
0
0
0
0
0
-
2,539,931
88.97
Sub-contract
Durables
2,539,931
Buying Discount
Totals
Sub Total
Contingency / Risk
0.00
%
8.49
0
Building Costs Total =
-
2,539,931
2,539,931
88.97
On Costs
Prelims
Tender Cost
B/A Add
B/A Deduct
Totals
200,000
0
0
200,000
7.01
Design Fees
-
Planning & Building Regulation Fees
On Costs Total
=
200,000
TOTAL BUILDING COSTS AND ON COSTS
200,000
7.01
2,739,931
95.97
Contribution Contribution
(as % of Total Building Costs & On Costs)
0.00
%
0
Others
-
0
-
0
0
-
Abnormals Added Margin %
Totals
Sum
Nett Nominated Sub-contractors
0
+
0
=
0
-
Nominated Sub-contractors
0
+
0
=
0
-
Nominated Suppliers
0
+
0
=
0
107,000
+
8,025
=
115,025
Dayworks
0
+
0
=
0
-
frayland Provisional Sums
0
+
0
=
0
-
Provisional Sums
7.50 0.00
Clients Contingency
+
0
=
0
Fixed Price Allowance
+
0
=
0
Sub Total
4.03
-
115,025
115,025
TOTAL TO FORM OF TENDER
2,854,956
Executive Summary Added Margin Anticipated Margin Overall Margin
Gross
Nett
8,025
0.28%
0.28%
Floor Area
=
0
0.00%
0.00%
Cost Per Sqft 2
=
101.39
8,025
0.28
0.28%
Programme
=
16
Rate of Spend
=
DATE : MARK-UP DISTRIBUTION PROVISIONAL SUMS ALL PRIME COST RATES ALL FINISHES ALUMINIUM / METAL STRUCTURE PRELIMS MEP
5% 5% 5% 5% 5% 5% 5%
28,159
178,434.75 January 10, 2011
Sqft Per Sqft Weeks Per Week
4.03
100.00
