Break Down
Break Down
External Works
Project Requirements - Zone 1
Breakdown
Page No.
0/1/2
Valuation Date:
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
1.00
1.01
100.00%
Previous
Current
DHS
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
0%
0%
#REF!
50,000.00
SOIL INVESTIGATION
Allow for Soil Investigation by an approved Geotechnical Engineering
Laboratory from CMW including Submitting report for approval to verify the
bearing capacity and as instructed by M.W. for the complete project.
1.04
Amount of Work
Done
FIELD OFFICES
Provision of offices, sun shed for car parkings and including offices
facilitesincluding running costs complete with all services, fixtures, equipment
complete as approved by the M.W. Engineer, also including Removal of all site
offices and any other temporary works at the completion of the works.
1.03
SITE CLEARANCE
Site Clearance, including any plants or trees within the area of new
construction to be removed and replanted as per user requirement and
including delivery of any re-usable materials which are removed from the site to
M.W. stores and stocked as directed.
Total Amount
100.00%
50,000.00
Page 3
FORM A
External Works
Site Works, Zone No. 1
Breakdown
Page No.
0/2/1
Item Description
WT. %
Amount as per
BOQ
DHS
1.05
Amount of Work
Done
Current
DHS
1.06
Allow for the submission of detailed working and shop drawings, structural
calculations, Technical catalogues and samples etc complete as noted on
GN drawing.
1.07
1.08
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
GENERAL
Allow for preserving / re-routing of all existing services complete which falls in
the way or in the premises of New Construction and as instructed by the CMW
Engineer in consultation with the respective departments as required including
Ducts, Pipes, Cables, etc...., including provision all materials and labour for the
concerned works all as noted on GN drawings.
1.09
Allow for cleaning site of rubbish and construction debris off site and make
ready for hand over, as required.
Total Amount
Signature and Stamp
C.M.W. Resident Engineer
Page 3
FORM A
Item Description
% PERCENT
Amount as per
BOQ
DHS
Current
Amount of Work
Done
DHS
220,550.00
2.50%
Material approval
2.50%
5,513.75
Supply of Materials
30.00%
66,165.00
Installation of Materials
65.00%
143,357.50
Total
100.00%
Page 3
5,513.75
220,550.00
2,250,550.00
FORM A
External Works
Page No.
0/2/2R
Item Description
WT. %
Amount as per
BOQ
DHS
Amount of Work
Done
Current
DHS
Kerbstone Works:
Supply, install of Flush Precast Kerbstone, 40x20x10cm of approved
quality and type including excavation, backfilling, 10cm concrete hunch,
paint complete as shown on the drawings.
Shop Drawing Approval
#REF!
3,200.00
2.50%
80.00
0%
0%
#REF!
Material approval
2.50%
80.00
0%
0%
#REF!
Supply of Materials
30.00%
960.00
0%
0%
#REF!
Installation of Materials
65.00%
2,080.00
0%
0%
#REF!
Total
100.00%
3,200.00
#REF!
5,415.00
2.50%
135.38
0%
0%
#REF!
Material approval
2.50%
135.38
0%
0%
#REF!
Supply of Materials
30.00%
1,624.50
0%
0%
#REF!
Installation of Materials
65.00%
3,519.75
0%
0%
#REF!
0%
0%
#REF!
#REF!
5,415.00
2.20C
#REF!
40,000.00
2.50%
1,000.00
Material approval
2.50%
1,000.00
Supply of Materials
30.00%
12,000.00
0%
0%
#REF!
Installation of Materials
55.00%
22,000.00
0%
0%
#REF!
10.00%
4,000.00
Total
100.00%
40,000.00
treatment as per soil investigation report recommendations and cart away of all
debris.
Total Amount
#REF!
#REF!
0%
#REF!
#REF!
Page 3
FORM A
Item Description
% PERCENT
Amount as per
BOQ
DHS
Previous
22500
cable cover tiles, cable warning tapes, cable joint makers, cable route makers
at 30M centers, embossed aluminium cable identifications tags at 10M centers,
cable entry buildings, manholes, cable glands & Electrical fittings as required.
Cables to have embossing of manufacture's name size, volt-grade, year of
manufacture, "UAE DEFENCE FORCE" On Outer sheath at each one meter
spacing in between cable length in meters at each one meter. Cables should
be ordered in large drum to eliminate joints. Cables should be factory wound
on drums. Each drum should be numbered & Carry test Certificates. Also
include for termination of cables as per notes on drag no. TD 433/R1
2.50%
562.5
Approved Material
2.50%
562.5
Supply of Material
35.00%
7875
Install of Material
50.00%
11250
10.00%
2250
100.00%
22500
As per Addendum no 1
1.02
1,210.00
Approved Drawing
2.50%
Supply of Material
2.50%
30.25
Supply of Material
35.00%
423.50
Install of Material
50.00%
605.00
10.00%
121.00
100.00%
1,210.00
Total
3.00B
30.25
Cable Ducts
Supply & lay uPVC cable ducts as per Drawing TD 433/R1 & as shown on
drawing include for tranch excavation 100 cm deep , back fill compaction
sorrounding with concrete casing. Spare ducts to have pull wires & their end to
7,500.00
2.50%
Approved Material
2.50%
187.50
Supply of Material
35.00%
2,625.00
Install of Material
50.00%
3,750.00
10.00%
750.00
100.00%
7,500.00
Total
1.04
Allow for testing and commissioning the entire Electrical system including
building internal works and to be satisfaction of CMW
187.50
8,000.00
Page 3
Amount of Work
Done
DHS
FORM A
Item No.
Item Description
% PERCENT
Amount as per
BOQ
DHS
8.42
7,000.00
Appproved Drawing
2.50%
Approved Material
2.50%
175.00
Supply of Material
35.00%
2,450.00
Install of Material
50.00%
3,500.00
10.00%
700.00
Total
100.00%
7,000.00
175.00
Supply and lay external uPVC pipe duct for approved size, complying to
BS 3503 Class "D" all as detailed on the drawing no. CMW-13040-C001-008.43
10,000.00
E-1001 & 00-E-1003 including trench excavation 1.00 M deep, Backfill and
compaction, jointing suitable draw wires, road crossing with concrete
enchasing etc. as required and instructed by th Engineer
4*4 dia
Appproved Drawing
2.50%
250.00
Approved Material
2.50%
250.00
Supply of Material
35.00%
3,500.00
Install of Material
50.00%
5,000.00
10.00%
1,000.00
Total
100.00%
10,000.00
Include for uPVC Class "D" Telecom ducts of approved size and nos.
8.44
encased in concrete (1:2:4 Mix) all around, as shown and as noted on the
4,930.00
drawings including full wires from one manhole to other. Also include for
reinstatement of damaged surface
8.45
Appproved Drawing
2.50%
123.25
Approved Material
2.50%
123.25
Supply of Material
35.00%
1,725.50
Install of Material
50.00%
2,465.00
10.00%
493.00
Total
100.00%
4,930.00
Allow for all the connctions of the duct and manhole systems to all
building "Points of Entry" as approved by CMW and also connection to
the existing telecom network all as per site conditions as noted on the
drawings and all manholes at building entry point shall be provided with
6- ways insulatted earth bar connected to a separate earth pit.
included
TOTAL AMOUNT
TOTAL FOR ELECTRICAL WORKS
63,210.00
Page 3
Current
Amount of Work
Done
DHS
FORM A
Page 3
FORM A
Item No.
EXTERNAL WORKS
PROJECT
REQUIREMENTS - Zone 1
BILL No. 0
Item Description
EXTERNAL WORKS
SUMMARY
Bill / Division
Page No.
0/1
PROJECT REQUIREMENTS
0/1
0/2
SITE WORKS
0/2
#REF!
0/3
ELECTRICAL WORKS
0/16
#REF!
DHS
#REF!
Page 3
50,000.00
Form B
Project No :
Item Description
% of Work Done
0/1
Project Requirements
50,000
#REF!
#REF!
0/2
Site Works
#REF!
#REF!
#REF!
0/3
Electrical Works
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
9/67
FORM A
Item Description
WT. %
Amount as per
BOQ
DHS
SITE WORKS
EARTHWORKS
Excavation
1.01
19.70%
5,860.00
28.00%
8,300.00
Supply and install of new 6cm thick approved quality & type around the
building including all layers,15cm subgrade and 5cm black crushed sand,
polythene sheet, etc complete as per the drawing and TD drawing
21.20%
6,300.00
2.50%
Approval of Material
2.50%
157.50
Supply of Material
30.00%
1,890.00
Backfilling
1.02
Backfilling required for foundations to the finish level of the facility including
compaction in layers, all as per drawings foundation details on drawing
CMW-13040-C001-01-S-8001 and CMW-13040-C001-01-S-0001 using
well compacted materials as specified including backfilling of apron, steps
and beneath ground floor as per detailed section in the drawings
Interlocking &Kerbstone
1.03
Installation of Material
65.00%
4,095.00
100.00%
6,300.00
14.30%
4,240.00
2.50%
Approval of Material
2.50%
106.00
Supply of Material
30.00%
1,272.00
TOTAL
1.04
157.50
Installation of Material
106.00
65.00%
2,756.00
TOTAL
100.00%
4,240.00
Supply and apply of Anti-termite solution as specified on drawing no CMW13040-C001-GN-S-0001 , the contractor has to spray the soil under the
ground floor slab by an approved solution to protect the building from the
termite and the white ant attack as per the supplier recommendations. A
continuous trench around the building should be dug and treated by the
approved solution. Contractor has to guarantee the building protection for a
period not less than twenty years.
16.80%
5,000.00
100.00%
29,700.00
ANTI-TERMITE SOLUTION
1.05
Page 10
Current
Amount of Work
Done
DHS
FORM A
Item Description
WT. %
Amount as per
BOQ
DHS
CONCRETE WORKS
2.01
5%
10,900.00
2.02
3%
6,540.00
2.03
36%
78,480.00
2.04
21%
45,780.00
2.05
1%
2,180.00
2.06
12%
26,160.00
2.07
2%
4,360.00
2.08
2%
4,360.00
2.09
2%
4,360.00
2.10
12%
26,160.00
2.11
2%
4,360.00
2.12
Lintels as required
2%
100.00%
Page 10
4,360.00
218,000.00
Current
Amount of Work
Done
DHS
FORM A
PROJECT NO. : CMW 13040-C001
DATE VALUATION :02/09/2014
CONTRACTOR: WHITE DOLPHIN GENERAL CONTRACTING
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
3.00
Supply and install all Masonry Works (Block Works) for the complete facility
(Hollow and Solid) internally and externally, hollow thermo insulated
concrete blocks with polystyrene insulation boards to be used for external
walls and normal hollow blocks for internal walls and and solid blocks for
underground block works all thickness as per Architectural and structural
drawings including steel mesh reinforced and all other general notes,
including supply and lay of blocks with mortar as per specifications also
including stiffeners etcand the works include precast concrete lintels and
sills, and as following:
47,560.00
Supply of material
35%
16,646.00
Install of material
65%
30,914.00
100%
47,560.00
Page 10
Current
Amount of Work
Done
DHS
FORM A
PROJECT NO. : CMW 13040-C001
DATE VALUATION :02/09/2014
CONTRACTOR: WHITE DOLPHIN GENERAL CONTRACTING
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
Previous
METAL WORKS
Service Ladder
4.01
3,000.00
Supply and install service ladder including fixing and other associated
works complete as required and as per approval of CMW
Approved of shop drawing
2.50%
Approved of material
2.50%
75.00
75.00
Supply of material
Install of material
30%
65%
900.00
1,950.00
100%
3,000.00
Page 10
Amount of Work
Done
DHS
FORM A
PROJECT NO. : CMW 13040-C001
DATE VALUATION :02/09/2014
CONTRACTOR: WHITE DOLPHIN GENERAL CONTRACTING
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
5.01
29%
13,860.00
2.50%
2.50%
30.00%
65.00%
100.00%
346.50
346.50
4,158.00
9,009.00
13,860.00
a) Bitumen primer
b) Two layers of SPS Type 4mm Water proofing membrane
c) Protection Board
Approved of shop drawing
Approval of Material
Supply of Material
Installation of Material
Total
5.02
Supply and Lay of of Polythene Sheet Gauge 1000, two layers as shown on
as drawings laid between blinding concrete & sub base for foundation,
ground floor slab and blinding and as detailed on drawings.
5.00%
2,360.00
5.03
Supply and lay of Damp Proof Course (D.P.C.) under Block Walls of
approved quality and as shown on drawing
1.00%
540.00
35.00%
16,760.00
52.00%
25,120.00
2.50%
2.50%
30.00%
65.00%
628.00
628.00
7,536.00
16,328.00
Total
100.00%
25,120.00
9.00%
4,240.00
2.50%
2.50%
30.00%
65.00%
100.00%
106.00
106.00
1,272.00
2,756.00
4,240.00
29,360.00
2.00%
1,155.00
2.50%
2.50%
30.00%
65.00%
28.88
28.88
346.50
750.75
Total
100.00%
1,155.00
2.00%
1,000.00
5.05
5.07
Roof rainwater points 30x30cm rain water outlet with gravel guard and 3"
dia PVC rain water down pipe and to be hidden in the wall ( not exposed)
as per the drawings.
TOTAL AMOUNT FOR THERMAL & MOISTURE PROTECTION
48,275.00
Page 10
Current
Amount of Work
Done
DHS
FORM A
PROJECT NO. : CMW 13040-C001
DATE VALUATION :02/09/2014
CONTRACTOR: WHITE DOLPHIN GENERAL CONTRACTING
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
6.01
Supply and install doors for the Facility all as shown and detailed on the
Architectural drawing including all necessary accessories, ironmongery as
noted on the drawing and as follow
SD, 240300cm Steel flush double leaf hinged door complete with all
accessories and ironmongery as specified.
19,500.00
2.50%
Approval of Material
2.50%
487.50
Supply of Material
30.00%
5,850.00
Installation of Material
65.00%
12,675.00
100.00%
19,500.00
Page 10
487.50
Current
Amount of Work
Done
DHS
FORM A
PROJECT NO. : CMW 13040-C001
DATE VALUATION :02/09/2014
CONTRACTOR: WHITE DOLPHIN GENERAL CONTRACTING
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
Previous
7.01
Supply and Apply of concrete surface smooth trowell finished with approved
heavy duty floor epoxy hardener not less then 80KN with heavy duty dust
proof of an approved quality as specified on the drawing (concrete floor to
be measured separately in concrete devision).
16.00%
11,900.00
TER-S : Supply and fix of 10cm high set in Terrazo skirting of approved type
and colour as specified
2.00%
1,320.00
2.50%
33.00
Skirting:
7.02
Approval of Material
Supply of Material
Installation of Material
Total
2.50%
30.00%
65.00%
100.00%
33.00
396.00
858.00
1,320.00
28.00%
21,580.00
1.00%
960.00
Approved Drawing
2.50%
24.00
Approval of Material
Supply of Material
Installation of Material
2.50%
30.00%
65.00%
24.00
288.00
624.00
Total
100.00%
960.00
CIL : Supply and apply 12 mm thick smooth plasteras specified for internal
ceilings
13.00%
10,010.00
Supply and apply of painting work using Alkayd Enamel paint for internal
ceiling as specified, from approve manufacturer, colour choice of Architect.
5.00%
3,850.00
Approved Drawing
Approval of Material
Supply of Material
Installation of Material
2.50%
2.50%
30.00%
65.00%
96.25
96.25
1,155.00
2,502.50
Total
100.00%
3,850.00
7.07
23.00%
17,710.00
7.08
Supply and
and painting
apply of work
15 mm
thick
spray smooth
in two
operations
as
Supply
with
reflective
thermalplaster
insulation
acrylic
textured
specifird
for internal
walls
paint
for external
walls
as specified,from approve manufacturer, colour
choice of Architect.
12.00%
8,855.00
Approved Drawing
Approval of Material
Supply of Material
Installation of Material
2.50%
2.50%
30.00%
65.00%
221.38
221.38
2,656.50
5,755.75
Total
100.00%
7.04
7.05
8,855.00
76,185.00
Page 10
Amount of Work
Done
DHS
FORM A
PROJECT NO. : CMW 13040-C001
DATE VALUATION :02/09/2014
CONTRACTOR: WHITE DOLPHIN GENERAL CONTRACTING
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
8.00
8.01
PU1, supply air flow 2110 CFM,horizontal draw through, floor mounted,
floor mounted Package unit,
8.02
PU1, supply air flow 1150 CFM, floor mounted, floor mounted Package unit,
77.00%
50,000.00
Approved Drawing
2.50%
1,250.00
Approval of Material
2.50%
1,250.00
Supply of Material
30.00%
15,000.00
Installation of Material
65.00%
32,500.00
Total
100.00%
50,000.00
Supply, install, test and commissioning of Duct works including hangers and
supports, insulation, air diffuser, grills and registers, access opening,
flexible connections, control valves, traps cleanout motors, noise
attenuators, thermostat and thermostat wiring, etc, including SR, RG, SAD,
RAD, etc, al as shown on the drawing for complete facility
15.00%
10,000.00
Approved Drawing
2.50%
Approval of Material
2.50%
250.00
Supply of Material
30.00%
3,000.00
Air Curtain
Supply, install, test and commissioning of air curtain with al accessories,
etc, as per schedule drawing no CMW-13040-C001-01-M-2001 and as
follows
8.03
8.04
EXF-1, air flow 1150 CFM, kerb mounted roof extract fan.
Ducting
8.05
250.00
Installation of Material
65.00%
6,500.00
Total
100.00%
10,000.00
8.00%
5,000.00
Approved Drawing
2.50%
125.00
Approval of Material
2.50%
125.00
Supply of Material
30.00%
1,500.00
Installation of Material
65.00%
3,250.00
Total
100.00%
8.07
5,000.00
65,000.00
Page 10
Current
Amount of Work
Done
DHS
FORM A
PROJECT NO. : CMW 13040-C001
DATE VALUATION :02/09/2014
CONTRACTOR: WHITE DOLPHIN GENERAL CONTRACTING
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
Previous
9.00
9.01
Allow for the supply and install of all Conduits, cable tray, trunking, conduit
fittings, junction boxes, draw boxes, etc. And including wiring power cabling
connections for lighting, power, A/C and equipments etc. complete all as per
drawing and other associated drawings.
28.00%
Approved Drawing
2.50%
Approval of Material
2.50%
625.00
Supply of Material
30.00%
7,500.00
Installation of Material
60.00%
15,000.00
5.00%
1,250.00
100.00%
25,000.00
9.00%
8,000.00
Approved Drawing
2.50%
200.00
Approval of Material
2.50%
200.00
Supply of Material
35.00%
2,800.00
Installation of Material
55.00%
4,400.00
5.00%
Total
25,000.00
625.00
Distribution Board
9.02
Total
400.00
100.00%
8,000.00
F1ks, 2*28W
2.00%
2,100.00
Approved Drawing
Approval of Material
Supply of Material
Installation of Material
2.50%
2.50%
35.00%
55.00%
52.50
52.50
735.00
1,155.00
Light Fixtures
Supply, install, test and commisioning of all light fittings as shown on the
drawing CMW-13040-C001-01-E-2001 complete as follows:
9.03
105.00
100.00%
2,100.00
F1X, 2*28W
5.00%
4,200.00
Approved Drawing
Approval of Material
Supply of Material
Installation of Material
2.50%
2.50%
35.00%
55.00%
105.00
105.00
1,470.00
2,310.00
5.00%
5.00%
100.00%
HL2, 1*400w
210.00
4,200.00
400.00
Approved Drawing
2.50%
Approval of Material
2.50%
10.00
Supply of Material
35.00%
140.00
Installation of Material
55.00%
220.00
5.00%
20.00
100.00%
400.00
Total
Page 10
10.00
Current
Amount of Work
Done
DHS
FORM A
PROJECT NO. : CMW 13040-C001
DATE VALUATION :02/09/2014
CONTRACTOR: WHITE DOLPHIN GENERAL CONTRACTING
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
9.06
9.07
1.00%
500.00
Approved Drawing
2.50%
12.50
Approval of Material
2.50%
12.50
Supply of Material
35.00%
175.00
Installation of Material
55.00%
275.00
5.00%
25.00
Total
95.00%
500.00
300.00
Approved Drawing
2.50%
Approval of Material
2.50%
7.50
Supply of Material
35.00%
105.00
Installation of Material
55.00%
165.00
5.00%
15.00
100.00%
300.00
Total
9.08
2.50%
2.50%
35.00%
55.00%
1.875
1.875
26.250
41.250
5.00%
100.00%
3.750
75.00
150.00
2.50%
2.50%
35.00%
55.00%
5.00%
100.00%
9.12
3.750
3.750
52.500
82.500
7.500
150.00
150.00
Approved Drawing
Approval of Material
Supply of Material
Installation of Material
Testinging & Commissioning
Total
9.11
75.00
Approved Drawing
Approval of Material
Supply of Material
Installation of Material
Approved Drawing
Approval of Material
Supply of Material
Installation of Material
Testinging & Commissioning
Total
9.10
7.50
9.09
Previous
2.50%
2.50%
35.00%
55.00%
5.00%
100.00%
3.750
3.750
52.500
82.500
7.500
150.00
75.00
Approved Drawing
Approval of Material
Supply of Material
Installation of Material
Testinging & Commissioning
2.50%
2.50%
35.00%
55.00%
5.00%
1.875
1.875
26.250
41.250
3.750
Total
100.00%
75.00
Provide Power Feeding and proper capacity load break isolators for HVAC
equipment, other mechanical equipment etc, as noted on the drawing
complete.
2,000.00
Approved Drawing
2.50%
Approval of Material
2.50%
50.000
Supply of Material
35.00%
700.000
Installation of Material
55.00%
1,100.000
5.00%
100.000
100.00%
2,000.00
Total
Page 10
50.000
Current
Amount of Work
Done
DHS
FORM A
Item Description
WT. %
Amount as per
BOQ
DHS
Previous
9.14
Main distribution frame Ref. MDF, for voice and data complete as
specified
750.00
Approved Drawing
2.50%
Approval of Material
2.50%
18.75
Supply of Material
30.00%
225.00
Installation of Material
65.00%
487.50
Total
100.00%
750.00
Dual Rj45 (V/D) outer for voice and data complete as specified
18.75
1,200.00
Approved Drawing
2.50%
Approval of Material
2.50%
30.00
30.00
Supply of Material
30.00%
360.00
Installation of Material
65.00%
780.00
Total
100.00%
1,200.00
17.00%
15,000.00
Approved Drawing
2.50%
Approval of Material
2.50%
375.00
Supply of Material
30.00%
4,500.00
9.15
375.00
Installation of Material
65.00%
9,750.00
Total
100.00%
15,000.00
Supply, install, test and commissioning of intruder alarm system for the
ammunition store complete with all specifications and features mentioned
on drawings. The rate to include all required to complete the work include
all mentopned on draweings and as per the command of military Works
(CMW) specification
11.00%
10,000.00
Approved Drawing
2.50%
250.00
Approval of Material
2.50%
250.00
Supply of Material
30.00%
3,000.00
9.16
Installation of Material
65.00%
6,500.00
Total
100.00%
10,000.00
11.00%
10,000.00
Approved Drawing
2.50%
250.00
Approval of Material
2.50%
250.00
Supply of Material
30.00%
3,000.00
9.17
Installation of Material
65.00%
6,500.00
Total
100.00%
10,000.00
9.18
9.19
Supply, install, test and commissioning of Lighting Protection system for the
ammunition store complete with all specifications and features mentioned
on drawings. The rate to include all required to complete the work include
all mentopned on draweings and as per the command of military Works
(CMW) specification
3,000.00
Approved Drawing
2.50%
Approval of Material
2.50%
75.00
Supply of Material
30.00%
900.00
Installation of Material
65.00%
1,950.00
Total
100.00%
75.00
3,000.00
Civil Works:
Allow for all the required Civil works to complete the electrical works as
required, specified and as shown on the drawings and as specified for all
systems and including (2x3" & 2x4" dia. UPVC duts with long radius bend)
and including concrete manholes of 50x50x60 cm under DB and for
telecom cable tray, complete as noted on the drawing and including IP55
enclosure.
TOTAL AMOUNT OF ELECTRICAL WORK
5,000.00
87,900.00
Page 10
Amount of Work
Done
DHS
FORM A
#REF!
#REF!
#REF!
Page 10
FORM A
Item No.
BILL No. 1
TOTAL PRICE
UAE DHS
Item Description
FACILITY NO. 1 - CODE 0808
SUMMARY
1/1
1/2
1/3
1/4
1/5
1/6
1/7
1/8
Bill / Division
Site Works
Concrete Works
Masonry Works
Thermal & Moisture Protection
Doors & Windows
Finishes
Mechanical
Electrical
TOTAL FOR BILL NO. 1 - FAC. 1 (CODE 0808) CARRIED TO GRAND SUMMARY
Page 10
Page No.
1/2
1/3
1/4
1/7
1/8
1/9
1/15
1/16
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
DHS
#REF!
Form B
Project No :
CMW 13052- C001
Date of Valuation: 02/02/2014
Breakdown :
Right Choice General Contracting L.L.C
Contractor :
SUB SCHEDULE
BILL NO. (1)
General Store - Zone 1
Item No
Item Description
% of Work Done
1/1
Site Works
#REF!
#REF!
#REF!
1/2
Concrete Works
#REF!
#REF!
#REF!
1/3
Masonry Works
#REF!
#REF!
#REF!
1/4
#REF!
#REF!
#REF!
1/5
#REF!
#REF!
#REF!
1/6
Finishes
#REF!
#REF!
#REF!
1/7
Mechanical
#REF!
#REF!
#REF!
1/8
Electrical
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
FORM A
Chainlink Fence
Special Construction - Zone 1
Breakdown
Valuation Date: 02/02/2014
Amount as
per BOQ
Item No.
Item Description
Page No.
3/2/'1
Amount of
Work Done
WT. %
DHS
1.00
Bill No
3
Division
2
Previous
Current
Total
DHS
1.00A
1.00B
Chainlink Fence
Supply, Install, Construct, complete new chain link Fence as
per TD drawing No. 443/6 and all associated drawings, the
works to include but not limited to excavation for any type of
soil including Compaction at the foundation level and
including RCC & PCC for foundation, Waterproofing works,
backfilling with approved materials with compaction as per
specifications. all the required civil works and also including
PVC Coated Chain link Fencing 50x504.88/ 3.76mm PVC
extruded 2.4m height, Dropper hot dip galvanized 40x5 mm
thickness at mid span of each bay, Galvanized Razor
concertina coil 550mm (heavy duty clip 23.5mm lay 19mm
wide blades) stretch distance 12.0m (maximum) coil weight
14kg (approx.), Tie Wires, Tension wires, concertina coil,
Post, plates, bars, all connections and necessary
accessories to complete the works as shown and noted in
the drawings and as per standard specifications.
68.53%
29,280.00
2.50%
732.00
0%
0%
Approval of Material
2.50%
732.00
0%
0%
Supply of Material
30.00%
8,784.00
0%
0%
Installation of Material
65.00%
19,032.00
0%
0%
Total
100.00%
29,280.00
0%
31.47%
13,448.00
2.50%
336.20
0%
0%
Approval of Material
2.50%
336.20
0%
0%
Supply of Material
30.00%
4,034.40
0%
0%
Installation of Material
65.00%
8,741.20
0%
0%
Total
100.00%
13,448.00
0%
100.0%
42,728.00
0%
Fence Gate
Supply and install chain link fence gate for Double Bend Arm
Fence and including but not limited to backing plate with
locking bar & pad locks, G.I. Pipe frame, bracings, rails,
hinges, barbed wires, dropper bar, concertina coil and all
related civil woks,....etc, complete as shown on the drawing.
Contractor to submit details for approval.
List below and price any item shown in the drawings but not
mentioned in BOQ.
Page 24 of 67
FORM A
Item No.
BILL No. 3
PAGE NO.
3/2/1
TOTAL PRICE
UAE DHS
Item Description
Bill / Division
7/1
Page No.
Special Construction
3/2/1
TOTAL FOR BILL NO. 3 - FACILITY 3 (CODE 0808) CARRIED TO GRAND SUMMARY
Page 25 of 67
42,728.00
42,728.00
Form B
Project No
:
CMW 13052- C001
Date of Valuation: 02/02/2014
Breakdown :
Right Choice General Contracting L.L.C
Contractor :
SUB SCHEDULE
BILL NO. (3)
Chain link Fence & Gate - Zone 1
Division
3/1
Item Description
Special Construction
% of Work Done
42,728
0.00%
42,728.00
0.00%
External Works
Project Requirements- Zone 2
Breakdown
Valuation Date:
Amount as per
BOQ
Item No.
Item Description
1.01
100%
Previous
Current
Total
DHS
50,000.00
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
0%
0%
0%
SOIL INVESTIGATION
Allow for Soil Investigation by an approved Geotechnical Engineering
Laboratory from CMW including Submitting report for approval to verify the
bearing capacity and as instructed by M.W. for the complete project.
1.04
Amount of
Work Done
FIELD OFFICES
Provision of offices, sun shed for car parkings and including offices facilites
including running costs complete with all services, fixtures, equipment
complete as approved by the M.W. Engineer, also including Removal of all
site offices and any other temporary works at the completion of the works.
1.03
Page No.
0/1/1
WT. %
DHS
1.00
Bill No
0
Division
1
SITE CLEARANCE
Site Clearance, including any plants or trees within the area of new
construction to be removed and replanted as per user requirement and
including delivery of any re-usable materials which are removed from the site
to M.W. stores and stocked as directed.
Total Amount
50,000.00
Page 27 of 67
External Works
Project Requirements, Zone No. 2
Breakdown
Bill No
0
Division
Item Description
WT. %
Amount as per
BOQ
DHS
1.05
Page No.
0/1/2
1
Amount of
Work Done
Current
Total
DHS
Design or check design fees of all the Facilities and External Works including
submit complete location and site plans drawings and details showing the
facilities, roads, grounds, foothpaths finished level as noted on the GN
drawings and as required including all the Land Surveying works.
1.06
Allow for the submission of detailed working and shop drawings, structural
calculations, Technical catalogues and samples etc complete as noted on
GN drawing.
1.07
1.08
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
Included
GENERAL
Allow for preserving / re-routing of all existing services complete which falls in
the way or in the premises of New Construction and as instructed by the CMW
Engineer in consultation with the respective departments as required including
Ducts, Pipes, Cables, etc...., including provision all materials and labour for
the concerned works all as noted on GN drawings.
1.09
Allow for cleaning site of rubbish and construction debris off site and make
ready for hand over, as required.
Total Amount
Signature and Stamp
Page 28 of 67
External Works
Site Works, Zone No. 2
Breakdown
Bill No
0
Division
Item Description
WT. %
Amount as per
BOQ
DHS
2.00
2.00B
2
% of Progress Work Done
Previous
Amount of
Work Done
Current
Total
DHS
0%
0%
0%
2.00A
Page No.
0/2/1
16.97%
17,385.00
100.00%
17,385.00
Total
100.00%
17,385.00
20.37%
20,862.00
Drawing Approval
2.50%
521.55
0%
0%
0%
Material Approval
2.50%
521.55
0%
0%
0%
Supply of Materials
30.00%
6,258.60
0%
0%
0%
Installation of Materials
65.00%
13,560.30
0%
0%
0%
Total
100.00%
20,862.00
7.59%
7,776.00
100.00%
7,776.00
0%
0%
0%
Total
100.00%
7,776.00
10.44%
10,692.00
Drawing Approval
2.50%
267.30
0%
0%
0%
Material Approval
2.50%
267.30
0%
0%
0%
Supply of Materials
30.00%
3,207.60
0%
0%
0%
Installation of Materials
65.00%
6,949.80
0%
0%
0%
Total
100.00%
10,692.00
0.00%
10.44%
10,692.00
2.50%
267.30
0%
0%
0%
Material approval
2.50%
267.30
0%
0%
0%
Supply of Materials
30.00%
3,207.60
0%
0%
0%
Installation of Materials
65.00%
6,949.80
0%
0%
0%
Total
100.00%
10,692.00
0.00%
Supply and lay One layer of Polythene sheet Gauge 1000, as shown on
the drawing.
1.42%
1,458.00
2.50%
36.45
0%
0%
0%
Material approval
2.50%
36.45
0%
0%
0%
Supply of Materials
30.00%
437.40
0%
0%
0%
Installation of Materials
65.00%
947.70
0%
0%
0%
Total
100.00%
1,458.00
0.00%
2.00D
2.00E
2.00F
2.00G
2.00H
Supply and lay 5cm Compacted thick crushed black sand laying course
2.85%
2,916.00
2.50%
72.90
0%
0%
0%
Material approval
2.50%
72.90
0%
0%
0%
Supply of Materials
30.00%
874.80
0%
0%
0%
Installation of Materials
65.00%
1,895.40
0%
0%
0%
Total
100.00%
2,916.00
21.35%
21,870.00
2.50%
546.75
0%
100%
0%
Material approval
2.50%
546.75
0%
100%
0%
Supply of Materials
30.00%
6,561.00
0%
90%
0%
Installation of Materials
65.00%
14,215.50
0%
90%
0%
Total
100.00%
21,870.00
0.00%
93,651.00
Total Amount
Signature and Stamp
Page 29 of 67
External Works
Bill No
0
Division
Item Description
WT. %
Amount as per
BOQ
DHS
2.10
Page No.
0/2/2R
2
% of Progress Work Done
Previous
Current
Total
Amount of
Work Done
DHS
Kerbstone Works:
Supply, install of Flush Precast Kerbstone, 40x20x10cm of approved
2.10A
2.81%
2,880.00
2.50%
72.00
0%
0%
0%
2.50%
72.00
0%
0%
0%
Supply of Materials
30.00%
864.00
0%
0%
0%
Installation of Materials
65.00%
1,872.00
0%
0%
Total
100.00%
2,880.00
5.75%
5,890.00
2.50%
147.25
0%
Material approval
2.50%
147.25
0%
Supply of Materials
30.00%
1,767.00
Installation of Materials
65.00%
3,828.50
0%
0.00%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
5,890.00
100.0%
102,421.00
Signature and Stamp
Page 30 of 67
External Works
Bill No
Breakdown
Valuation Date: 02/02/2014
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
3.00
Page No.
Division
0/16/1
2
% of Progress Work Done
Previous
Current
Total
Amount of
Work Done
DHS
3.00A
20.27%
18,900.00
Supply and install of 4Cx25 mm2, 600/ 1000v grade, Copper conductor,
XLPE/SWA/ PVC Cables as shown on the drawings (from facility 2 to existing
F.P.).
3.00B
5.00%
945.00
0%
0%
0%
Supply of Material
35.00%
6,615.00
0%
0%
0%
Install of Material
50.00%
9,450.00
0%
0%
0%
10.00%
1,890.00
0%
0%
0%
Total
100.00%
18,900.00
0.00%
0%
0.00%
0%
0.00%
Terminate the new cable in the spare 125A MCCB in the existing F.P. as
0.48%
450.00
Approved Drawing
100.00%
450.00
Total
100.00%
450.00
16.08%
15,000.00
Approved Drawing
100.00%
15,000.00
Total
100.00%
15,000.00
3.00C
0%
0%
0%
0%
Page 31 of 67
External Works
Bill No
Breakdown
Valuation Date: 02/02/2014
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
Page No.
Division
0/16/2
2
% of Progress Work Done
Previous
Current
Total
Amount of
Work Done
DHS
3.10A
80x80x100cm deep standard Telecom manhole with heavy duty ductile iron
cover and all other accessories ( sleeves, ends caps, metal hooks, anchor
10.72%
10,000.00
50%
5,000.00
0%
0%
0%
20%
2,000.00
0%
0%
0%
10%
1,000.00
0%
0%
0%
10%
1,000.00
0%
0%
0%
0%
0%
3.10B
10%
1,000.00
Total
100.00%
10,000.00
2x4" diameter UPVC class "D" Telecom Ducts as shown and noted on
the drawings including pull wires from one manhole to other including
connection to the existing MH.
10.73%
10,010.00
45%
4,504.50
0%
35%
3,503.50
15%
1,501.50
5%
500.50
3.10C
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0.00%
100.00%
10,010.00
Ditto but encased in concrete (1:2:4 Mix) 10 cm thick all around, as noted
on the drawings.
12.44%
11,600.00
45%
5,220.00
0%
0%
0%
35%
4,060.00
0%
0%
0%
15%
1,740.00
0%
0%
0%
5%
580.00
0%
0%
0%
0.00%
Excavation + Laying
Backfilling + casting
closing file
3.10E
Total
3.10D
0%
0.00%
Total
100.00%
11,600.00
13.19%
12,300.00
Total
100.00%
12,300.00
Allow for all manholes at buildings entry points to be provided with a 6way insulated earth bar connected to a separate earth pit.
16.08%
15,000.00
Total
100.00%
15,000.00
Total Amount
Total External Electrical Works
58,910.00
100.0%
93,260.00
Signature and Stamp
Page 32 of 67
Item No.
EXTERNAL WORKS
PROJECT
REQUIREMENTS Zone 2
BILL No.
0
PAGE NO.
0/S
TOTAL PRICE
UAE DHS
Item Description
EXTERNAL WORKS
SUMMARY
Bill / Division
Page No.
0/1
PROJECT REQUIREMENTS
0/1/2
50,000.00
0/2
SITE WORKS
0/2/1
102,421.00
0/3
ELECTRICAL WORKS
0/16/1
93,260.00
Page 33 of 67
TOTAL FOR BILL NO. 0 - EXTERNAL WORKS CARRIED TO GRAND SUMMARY Zone 2
Page 34 of 67
DHS
245,681.00
Form B
Project No :
Item Description
0/1
Project Requirements
0/2
Site Works
0/3
Electrical Works
% of Work Done
50,000.00
0.00%
102,421.00
0.00%
93,260.00
0.00%
#REF!
245,681.00
#REF!
#REF!
General Store
Site Work - Zone 2
Breakdown
Valuation Date: 02/02/2014
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
1.00
1.00A
8.14%
1,755.00
Excavation
100.00%
1,755.00
Total
100.00%
1,755.00
Previous
Current
Total
Amount of Work
Done
DHS
10.55%
2,275.00
Backfilling works
100.00%
2,275.00
Total
100.00%
2,275.00
18.56%
4,000.00
Approval of Material
Supply of Material
Installation of Material
Total
5.00%
30.00%
65.00%
100.00%
200.00
1,200.00
2,600.00
4,000.00
0%
0%
0.00%
Backfilling
Backfilling required for foundations to the finish level of the facility including
compaction in layers, all as per drawings including backfilling of apron,
steps and beneath ground floor as per detailed section in the drawings and
all other associated drawings.
1.00C
Page No.
1/2/1
EARTHWORKS
Excavation
Excavation required to the foundation level of the Facility including
compaction at the excavated levels and including the replacement of any
soft or undesirable materials, all as per notes on drawings and as per soil
report recommendations, including excavation for aprons, ramps etc.
Complete and cartaway surplus as directed.
1.00B
Bill No
2
Division
2
0%
0%
0%
0.00%
0%
0%
0%
ANTI-TERMITE SOLUTION
0%
0%
0%
0%
0%
0%
Page 36 of 67
General Store
Concrete Works - Zone 2
Breakdown
Valuation Date: 02/02/2014
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
1.10A
1.10B
1.10C
Bill No
2
Division
2
% of Progress Work Done
Previous
Page No.
2/2/2
Amount of Work
Done
Current
Total
DHS
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
21.92%
4,725.00
2.50%
2.50%
30.00%
65.00%
118.13
118.13
1,417.50
3,071.25
Total
100.00%
4,725.00
Supply and install of new 6cm thick interlocking tile of approved quality &
type and colour including all layers complete for the facility apron as shown
on the drawing.
25.47%
5,490.00
2.50%
2.50%
30.00%
65.00%
137.25
137.25
1,647.00
3,568.50
Total
100.00%
5,490.00
Supply and install new kerb stone, precast concrete kerb of approved
quality and type including excavation, backfilling and concrete bedding.
15.36%
3,312.00
2.50%
2.50%
30.00%
65.00%
82.80
82.80
993.60
2,152.80
Total
100.00%
3,312.00
100.0%
21,557.00
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0.00%
0%
Page 37 of 67
General Store
Concrete Works - Zone 2
Breakdown
Valuation Date: 02/02/2014
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
2.00
Bill No
2
Division
3
% of Progress Work Done
Previous
Page No.
2/3/1
Amount of Work
Done
Current
Total
DHS
0%
0%
0%
0.00%
0%
0.00%
CONCRETE WORKS
Supply and cast of all concrete works to complete the construction of the
facility area as shown on the drawings, including shuttering, conrete, curing
and the supply and fixing of all Steel Reinforcement etc.., Complete and the
works include but not limited to to the following items:
2.00A
2.00B
Plain Concrete
100mm Thicness plain concrete
Supply and cast of 100mm thick PCC for blinding
0.54%
100.00%
Total
100.00%
884.00
884.00
884.00
2.30%
3,795.00
100.00%
100.00%
3,795.00
3,795.00
0%
0%
0%
Page 38 of 67
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
2.10
Bill No
2
Division
3
General Store
Concrete Works - Zone 2
Breakdown
Page No.
2/3/2
Amount of Work
Done
Current
Total
DHS
0%
0%
0%
0.00%
0%
0%
0%
0%
0%
0%
0.00%
0%
0%
0%
0.00%
0%
0%
0%
0%
Reinforced Concrete
Allow for the following elements, including high tensile deformed
reinforcement bars
2.10A
2.10B
Total
R.C.C. for Grade beams
Supply and cast of RCC for Grade Beams
2.10C
Total
R.C.C. for neck columns
Supply and cast of RCC for neck columns
2.10D
Total
200mm thick slab on grade and including joints
Supply and cast of RCC for ground slab flooring
2.10E
Total
Super Structure Works
Columns
Supply and cast of RCC for columns
2.10F
Total
Suspended solid slab 20cm thickness
Supply and cast of RCC for slab
2.10G
Total
Beams
Supply and cast of RCC for beams
2.10H
Total
Parapet
Supply and cast of RCC for Parapet
2.10J
Total
Ramps
Supply and cast of RCC for ramps
Total
Total Concrete Works
7.52%
100.00%
100.00%
24.40%
100.00%
100.00%
3.75%
100.00%
100.00%
20.92%
100.00%
100.00%
12,420.00
12,420.00
12,420.00
40,300.00
40,300.00
40,300.00
6,200.00
6,200.00
6,200.00
34,560.00
34,560.00
34,560.00
3.75%
100.00%
100.00%
20.92%
100.00%
100.00%
6.57%
100.00%
6,200.00
6,200.00
6,200.00
34,560.00
34,560.00
34,560.00
10,850.00
10,850.00
10,850.00
10,500.00
10,500.00
10,500.00
4,920.00
4,920.00
4,920.00
6.36%
100.00%
100.00%
2.98%
100.00%
100.00%
100%
165,189.00
0%
0%
0%
0%
0%
0%
0%
0%
0.00%
0%
0%
Signature and Stamp
Page 39 of 67
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
3.00
Bill No
2
Division
4
General Store
Masonry Works - Zone 2
Breakdown
Page No.
2/4/1
Amount of Work
Done
Current
Total
DHS
0%
0%
0%
0%
0%
MASONRY WORKS
Supply and install all Masonry Works (Block Works) for the complete facility
(Hollow and Solid) internally and externally, hollow thermo insulated
concrete blocks with polystyrene insulation boards to be used for external
walls and normal hollow blocks for internal walls and and solid blocks for
underground block works all thickness as per Architectural and structural
drawings including steel mesh reinforced and all other general notes,
including supply and lay of blocks with mortar as per specifications also
including stiffeners etcand the works include precast concrete lintels and
sills, and as following:
3.00B
73.44%
14,784.00
100.00%
14,784.00
Total
Normal Hollow Blocks
100.00%
14,784.00
11.09%
2,232.00
100.00%
2,232.00
Total
100.00%
2,232.00
15.48%
3,116.00
100.00%
3,116.00
Total
100.00%
3,116.00
100.0%
20,132.00
0%
0.00%
0%
0.00%
Solid blocks
3.00C
0%
0%
0%
Page 40 of 67
General Store
Thermal and Moisture Protection - Zone 2
Breakdown
Valuation Date: 02/02/2014
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
4.00
Bill No
2
Division
7
Page No.
2/7/1
Amount of Work
Done
Current
Total
DHS
0%
0%
0%
0%
0%
0%
0.00%
0%
0%
0.00%
0%
0%
0%
0%
0.00%
4.00A
4.00B
4.00C
4.00D
4.00E
0.82%
5.00%
30.00%
65.00%
432.00
21.60
129.60
280.80
Total
100.00%
432.00
Supply and Apply of Two layers of SPS Type Water proofing membrane
as per approval applied to horizontal & vertical concrete surfaces.
14.40%
7,560.00
Supply of Material
Installation of Material
30.00%
70.00%
2,268.00
5,292.00
Total
100.00%
7,560.00
12.86%
6,750.00
2.50%
2.50%
30.00%
65.00%
168.75
168.75
2,025.00
4,387.50
Total
100.00%
6,750.00
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
1.85%
972.00
100.00%
972.00
Total
100.00%
972.00
Supply and lay of Damp Proof Course (D.P.C.) under Block Walls of
approved quality
1.05%
550.00
Approval of Material
Supply of Material
5.00%
30.00%
27.50
165.00
0%
0%
0%
0%
Installation of Material
65.00%
357.50
0%
0%
Total
100.00%
550.00
0%
0%
0%
0.00%
0%
0%
0%
0.00%
Roof Waterproofing:
4.0F
Included
Included
Included
Included
Included
Included
Included
Included
42.17%
22,140.00
2.50%
2.50%
30.00%
65.00%
553.50
553.50
6,642.00
14,391.00
Total
100.00%
22,140.00
0%
0%
Included
Included
Included
0%
0%
0%
Included
Included
Included
Included
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0.00%
Page 41 of 67
General Store
Thermal and Moisture Protection - Zone 2
Breakdown
Valuation Date: 02/02/2014
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
5.10
5.10A
5.10B
5.10C
Bill No
2
Division
7
Current
Total
Page No.
2/7/2
Amount of Work
Done
DHS
2.16%
1,134.00
100.00%
1,134.00
Total
100.00%
1,134.00
Insulation Layer
23.74%
12,464.00
100.00%
12,464.00
Total
100.00%
12,464.00
0%
0%
0.00%
0.95%
2.50%
2.50%
30.00%
55.00%
10.00%
Total
0.95%
100.0%
500.00
500.00
52,502.00
0%
Page 42 of 67
General Store
Doors and Windows - Zone 2
Breakdown
Valuation Date: 02/02/2014
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
5.10
Bill No
2
Division
8
% of Progress Work Done
Previous
Page No.
2/8/1
Amount of Work
Done
Current
Total
DHS
0%
0%
0%
0%
0%
0%
0.00%
0%
0%
0%
0%
0.00%
5.10A
5.10B
D1, 240300cm Steel flush double leaf hinged door as specified and shown
on the drawing complete.
45%
12,600.00
2.50%
2.50%
30.00%
65.00%
315.00
315.00
3,780.00
8,190.00
Total
100.00%
12,600.00
55%
15,300.00
D2, 280300cm Steel flush double leaf hinged door with MS bars as
specified and shown on the drawing complete.
Approval of Shop Drawing
Approval of Material
Supply of Material
Installation of Material
2.50%
2.50%
30.00%
65.00%
382.50
382.50
4,590.00
9,945.00
Total
100.00%
15,300.00
100.0%
27,900.00
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Page 43 of 67
General Store
Finishes - Zone 2
Breakdown
Valuation Date: 02/02/2014
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
6.00
Bill No
2
Division
9
% of Progress Work Done
Previous
Current
Total
Page No.
2/9/1
Amount of Work
Done
DHS
INTERNAL FINISHES
Flooring Finishes
Supply and lay Floor Finishes for the building as per drawing, finishes
description and as per finishes table and including Strip to seperate
between two different types of flooring as per notes in drawings and as
follows:
6.00A
6.00B
Supply and Apply of concrete surface smooth trowelled and treated with
heavy duty floor hardener with heavy duty dust proof of an approved quality
as specified on the drawing Ref. CON (concrete floor to be measured
separately in concrete devision).
16.96%
7,020.00
100.00%
7,020.00
Total
100.00%
7,020.00
1.97%
5.00%
30.00%
65.00%
100.00%
814.00
40.70
244.20
529.10
814.00
19.02%
7,875.00
100.00%
7,875.00
Total
100.00%
7,875.00
Supply and Apply of Painting Works for walls internally, colour to choice as
per drawing, ref. EMP.
10.87%
4,500.00
Approval of Material
Supply of Material
Installation of Material
5.00%
30.00%
65.00%
225.00
1,350.00
2,925.00
Total
100.00%
4,500.00
8.35%
3,456.00
100.00%
3,456.00
Total
100.00%
3,456.00
Supply and Apply Painting Work for Plastered Soffit of Slabs, Ref. CIL
6.52%
2,700.00
Approval of Material
Supply of Material
Installation of Material
5.00%
30.00%
65.00%
135.00
810.00
1,755.00
Total
100.00%
2,700.00
Sub Total
44.76%
5,265.00
0%
0%
0%
0%
0%
0%
0%
0.00%
0%
0%
0%
0.00%
6.00D
Supply and Apply of plaster works for internal walls ref. EMP. 15mm thick.
Cement and sand plastered smooth including Stop Ends ( Plaster Stopper)
at all corners and edges, stainless steel mesh, crack control, plasterizaton
material as per drawings.
0%
0%
0%
0%
0%
0%
0.00%
0%
0%
0%
0.00%
6.00F
Supply and apply of Plaster works 12mm thick for Soffit of Slabs, Ref. CIL
0%
0%
0%
0%
0%
0%
0.00%
0%
0%
0%
0.00%
0.00%
Page 44 of 67
General Store
Finishes Works - Zone 2
Breakdown
Valuation Date: 02/02/2014
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
6.10
6.10A
6.10B
Bill No
2
Division
9
% of Progress Work Done
Previous
Current
Total
Page No.
2/9/2
Amount of Work
Done
DHS
EXTERNAL FINISHES
Supply and Apply of plaster with grooves and recess for External walls
etc..20mm thick Cement sand smooth plastered including Stop Ends
(Plaster Stopper) at all corners, edges, stainless steel mesh, crack control,
plasterization material etc.. Complete as specified on drawing.
16.85%
6,975.00
100.00%
6,975.00
Total
100.00%
6,975.00
Supply and Apply of reflective thermal insulation base on Acrylic Paint for
external walls as specified from approved manufacturer, color to be choice
by CMW Engineer and as approved.
19.47%
8,060.00
Approval of Material
Supply of Material
Installation of Material
5.00%
30.00%
65.00%
403.00
2,418.00
5,239.00
Total
100.00%
8,060.00
100.0%
41,400.00
0%
0%
0%
0%
0%
0%
0.00%
0%
0%
0%
0.00%
0%
Page 45 of 67
General Store
Mechanical Works - Zone 2
Breakdown
Valuation Date: 02/02/2014
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
7.00
Bill No
2
Division
15
% of Progress Work Done
Previous
Current
Total
Page No.
2/15/1
Amount of Work
Done
DHS
MECHANICAL WORKS
A/C and Ventilation Works
Supply, install, test and commissioning of complete A/C and Ventilation
Works complete with all accessories for the Facility , as shown on the
mechanical drawings and TD drawings and the works including but not
limited to the following and including all related works
Package Units "PU"
7.00A
7.00B
7.00C
21.08%
Approval of Material
2.50%
525.00
0%
0%
0%
2.50%
525.00
0%
0%
0%
45.00%
9,450.00
0%
0%
Concrete Foundation
10.00%
2,100.00
Installation of Equipment
20.00%
4,200.00
0%
0%
Installation of Equipment
10.00%
2,100.00
0%
0%
10.00%
2,100.00
0%
0%
Total
100.00%
21,000.00
0.00%
Ditto, but floor mounted fresh air Package unit, Ref. PU-2 sensible capacity
(75) MBH, total capacity (135) MBH and supply air flow (1150) CFM and
fresh air flow (1150) CFM
48.80%
48,600.00
Approval of Material
2.50%
1,215.00
0%
0%
0%
2.50%
1,215.00
0%
0%
0%
50.00%
24,300.00
0%
0%
Concrete Foundation
5.00%
2,430.00
Cover Pipes
10.00%
4,860.00
0%
0%
Installation of Equipment
20.00%
9,720.00
0%
0%
10.00%
4,860.00
0%
0%
Total
100.00%
48,600.00
0.00%
15.86%
15,800.00
Air Curtain
Supply, install, test and commisioning of Air Curtain Ref., AC-1, Power 180
watt and air flow 1135 CFM.
21,000.00
Approval of Material
2.50%
395.00
0%
0%
0%
2.50%
395.00
0%
0%
0%
55.00%
8,690.00
0%
0%
Installation of Equipment
20.00%
3,160.00
0%
0%
Installation of Equipment
10.00%
1,580.00
0%
0%
10.00%
1,580.00
0%
0%
Total
100.00%
15,800.00
0.00%
Page 46 of 67
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
7.10
Bill No
2
Division
15
General Store
Mechanical Works - Zone 2
Breakdown
Valuation Date: 02/02/2014
Current
Total
Page No.
2/15/2
Amount of Work
Done
DHS
FANS:
Supply, install, test and commisioning of Fans including fixing, supports,
connection as shown and specified etc complete and as follows all as per
schedule of units shown on drawing:
7.10A
Kerb mounted roof extract fan Ref. EXF-1, Air flow 1150 CFM as per
specifications.
11.55%
11,500.00
Approval of Material
2.50%
287.50
0%
0%
0%
2.50%
287.50
0%
0%
0%
45.00%
5,175.00
0%
0%
Concrete Foundation
10.00%
1,150.00
Installation of Equipment
20.00%
2,300.00
10.00%
1,150.00
0%
0%
0%
0%
0.00%
10.00%
1,150.00
Total
100.00%
11,500.00
1.36%
1,350.00
Approved Drawing
2.50%
33.75
0%
0%
0%
Approved Material
2.50%
33.75
0%
0%
0%
Supply of Material
35.00%
472.50
0%
0%
Install of Material
50.00%
675.00
0%
0%
10.00%
135.00
0%
0%
Total
0.00%
7.00C
100.00%
1,350.00
1.36%
1,350.00
Approved Drawing
2.50%
33.75
0%
0%
0%
Approved Material
2.50%
33.75
0%
0%
0%
Supply of Material
35.00%
472.50
0%
0%
Install of Material
50.00%
675.00
0%
0%
10.00%
135.00
0%
0%
Total
100.00%
1,350.00
0.00%
100.0%
99,600.00
0%
Page 47 of 67
General Store
Electrical Works - Zone 2
Breakdown
Valuation Date: 02/02/2014
Item Description
WT. %
Amount as per
BOQ
DHS
8.00
Bill No
2
Division
16
% of Progress Work Done
Previous
Current
Total
0%
0%
0%
0%
0%
0%
Page No.
2/16/1
Amount of Work
Done
DHS
8.00A
8.00B
16.00%
8,000.00
5.00%
20.00%
35.00%
30.00%
10.00%
400.00
1,600.00
2,800.00
2,400.00
800.00
Total
100.00%
8,000.00
16.00%
8,000.00
5.00%
20.00%
35.00%
30.00%
10.00%
400.00
1,600.00
2,800.00
2,400.00
800.00
Total
100.00%
8,000.00
1.80%
5.00%
10.00%
40.00%
35.00%
10.00%
100.00%
2.00%
5.00%
10.00%
40.00%
35.00%
10.00%
100.00%
1.00%
5.00%
10.00%
40.00%
35.00%
10.00%
100.00%
900.00
45.00
90.00
360.00
315.00
90.00
900.00
1,000.00
50.00
100.00
400.00
350.00
100.00
1,000.00
500.00
25.00
50.00
200.00
175.00
50.00
500.00
0%
0%
0%
0%
0%
Distribution Board
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Light Fixtures
Supply, install, test and commisioning of all light fittings as shown on the
drawing complete as follows:
8.00C
8.00D
8.00E
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%
Page 48 of 67
Page 49 of 67
General Store
Electrical Works - Zone 2
Breakdown
Valuation Date: 02/02/2014
Item Description
WT. %
Amount as per
BOQ
DHS
8.10
8.10A
8.10B
8.10C
8.10D
Bill No
2
Division
16
% of Progress Work Done
Previous
Page No.
2/16/2
Amount of Work
Done
Current
Total
DHS
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%
0.00%
1.00%
500.00
5.00%
10.00%
40.00%
35.00%
10.00%
100.00%
2.00%
5.00%
10.00%
40.00%
35.00%
10.00%
100.00%
2.60%
5.00%
10.00%
40.00%
35.00%
10.00%
100.00%
25.00
50.00
200.00
175.00
50.00
500.00
1,000.00
50.00
100.00
400.00
350.00
100.00
1,000.00
1,300.00
65.00
130.00
520.00
455.00
130.00
1,300.00
3.60%
1,800.00
5.00%
10.00%
40.00%
35.00%
10.00%
100.00%
90.00
180.00
720.00
630.00
180.00
1,800.00
4.50%
2,250.00
0%
0%
0%
Supply, install, test and commissioning of all Telephone and Data works
including but not limited to the following items: connections, dual RJ45
outlets for voice data V/D, all cabes, Cable Tray, Patch Panels, etc.. Etc as
shown and specified on the drawing complete.
8.10E
8.10F
8.10G
8.10H
Dual RJ45 outlet for voice and data, ref V/D as shown and specified on
the drawing complete.
Approved Drawing & Material
5.00%
112.50
0%
0%
Wiring + Conduiting
10.00%
225.00
0%
0%
Supply of Material
40.00%
900.00
0%
0%
Installation
35.00%
787.50
0%
0%
10.00%
225.00
0%
0%
Total
100.00%
2,250.00
4.50%
2,250.00
Main distribution frame Ref. MDF, for voice and data complete.
0%
5.00%
112.50
0%
0%
Wiring + Conduiting
10.00%
225.00
0%
0%
Supply of Material
40.00%
900.00
0%
0%
Installation
35.00%
787.50
0%
0%
10.00%
225.00
0%
0%
Total
100.00%
2,250.00
4.50%
2,250.00
0%
5.00%
112.50
0%
0%
Wiring + Conduiting
10.00%
225.00
0%
0%
Supply of Material
40.00%
900.00
0%
0%
Installation
35.00%
787.50
0%
0%
10.00%
225.00
0%
0%
Total
100.00%
2,250.00
4.50%
2,250.00
55.00%
1,237.50
35.00%
10.00%
Total
100.00%
2,250.00
0%
0%
0%
787.50
0%
0%
225.00
0%
0%
Page 50 of 67
Page 51 of 67
General Store
Electrical Works - Zone 2
Breakdown
Valuation Date: 02/02/2014
Item No.
Item Description
WT. %
Amount as per
BOQ
DHS
8.20
8.20A
8.20B
Bill No
2
Division
16
% of Progress Work Done
Previous
Current
Page No.
2/16/3
Amount of Work
Done
Total
DHS
26.00%
13,000.00
5.00%
650.00
0%
0%
0%
45.00%
5,850.00
0%
0%
0%
Conduiting
10.00%
1,300.00
0%
0%
0%
Wiring
20.00%
2,600.00
0%
0%
0%
10.00%
1,300.00
0%
0%
0%
10.00%
1,300.00
0%
0%
0%
Total
100.00%
13,000.00
Allow for all the required Civil works to complete the electrical works as
required, specified and as shown on the drawings and as specified for all
systems and including (2x3" & 2x4" dia. UPVC duts with long radius bend)
and including concrete manholes of 50x50x60 cm under DB and for
telecom cable tray, complete as noted on the drawing and including IP55
enclosure.
10.00%
5,000.00
Casting of Manhole
30.00%
1,500.00
0%
0%
0%
Installation
25.00%
1,250.00
0%
0%
0%
Manhole Ducts
5.00%
250.00
0%
0%
0%
Manhole Cover
15.00%
750.00
0%
0%
0%
15.00%
750.00
0%
0%
0%
10.00%
500.00
0%
0%
0%
Total
100.00%
5,000.00
100.0%
50,000.00
Civil Works:
0%
Signature and Stamp
Page 52 of 67
Item No.
TOTAL PRICE
UAE DHS
Item Description
FACILITY NO. 2 - CODE 0808
SUMMARY
1/1
1/2
1/3
1/4
1/5
1/6
1/7
1/8
Bill / Division
Site Works
Concrete Works
Masonry Works
Thermal & Moisture Protection
Doors & Windows
Finishes
Mechanical
Electrical
TOTAL FOR BILL NO. 1 - FAC. 2 (CODE 0808) CARRIED TO GRAND SUMMARY Zone 2
Page 53 of 67
Page No.
2/2
2/3
2/4
2/7
2/8
2/9
2/15
2/16
21,557.00
165,189.00
20,132.00
52,502.00
27,900.00
41,400.00
99,600.00
50,000.00
DHS
478,280.00
Form B
Project No :
CMW 13052- C001
Date of Valuation: 02/02/2014
Breakdown :
Right Choice General Contracting L.L.C
Contractor :
SUB SCHEDULE
BILL NO. (2)
General Store - Zone 2
Item No
Item Description
% of Work Done
1/1
Site Works
21,557
#REF!
#REF!
1/2
Concrete Works
165,189
#REF!
#REF!
1/3
Masonry Works
20,132
#REF!
#REF!
1/4
52,502
#REF!
#REF!
1/5
27,900
#REF!
#REF!
1/6
Finishes
41,400
#REF!
#REF!
1/7
Mechanical
99,600
#REF!
#REF!
1/8
Electrical
50,000
#REF!
#REF!
478,280.00
#REF!
#REF!
Chainlink Fence
Special Construction - Zone 2
Breakdown
Valuation Date: 02/02/2014
Amount as
per BOQ
Item No.
Item Description
Page No.
3/2/'1
Amount of
Work Done
WT. %
DHS
1.00
Bill No
4
Division
2
Previous
Current
Total
DHS
1.00A
1.00B
Chainlink Fence
Supply, Install, Construct, complete new chain link Fence as
per TD drawing No. 443/6 and all associated drawings, the
works to include but not limited to excavation for any type of
soil including Compaction at the foundation level and
including Reinforced Concrete foundation, Waterproofing
works, backfilling with approved materials with compaction
as per specifications. all the required civil works and also
including PVC Coated Chain link Fencing 50x504.88/
3.76mm PVC extruded 2.4m height, Dropper hot dip
galvanized 40x5 mm thickness at mid span of each bay,
Galvanized Razor concertina coil 550mm (heavy duty clip
23.5mm lay 19mm wide blades) stretch distance 12.0m
(maximum) coil weight 14kg (approx.), Tie Wires, Tension
wires, concertina coil, Post, plates, bars, all connections and
necessary accessories to complete the works as shown and
noted in the drawings and as per standard specifications.
61.35%
42,700.00
2.50%
1,067.50
0%
0%
Approval of Material
2.50%
1,067.50
0%
0%
Supply of Material
30.00%
12,810.00
0%
0%
Installation of Material
65.00%
27,755.00
0%
0%
Total
100.00%
42,700.00
0%
38.65%
26,896.00
2.50%
672
0%
0%
Approval of Material
2.50%
672
0%
0%
Supply of Material
30.00%
8,069
0%
0%
Installation of Material
65.00%
17,482
0%
0%
Total
100.00%
26,896.00
0%
100.0%
69,596.00
0%
List below and price any item shown in the drawings but not
mentioned in BOQ.
Item No.
BILL No. 4
PAGE NO.
4/2/1
TOTAL PRICE
UAE DHS
Item Description
Bill / Division
4/1
Special Construction
TOTAL FOR BILL NO. 3 - FACILITY 3 (CODE 1003) CARRIED TO GRAND SUMMARY Zone 2
Page No.
4/13/1
69,596.00
69,596.00
Form B
Project No
:
CMW 13052- C001
Date of Valuation: 02/02/2014
Breakdown :
Right Choice General Contracting L.L.C
Contractor :
SUB SCHEDULE
BILL NO. (4)
Chain link Fence & Gate - Zone 2
Division
3/1
Item Description
% of Work Done
Special Construction
69,596.00
0.00%
69,596.00
0.00%
Form B
Project No
Contractor
Grand Summary
Item No
Item Description
Amount as per
B.O.Q
% of Work Done
Value of Work
Done (Dhs)
ZONE no. 1
1.00
#REF!
#REF!
#REF!
2.00
Bill No. 1 for Facility No.1 (General Store - Code 0808)- 1 No.
#REF!
#REF!
#REF!
3.00
Bill No. 3 for Facility No. 3 (Chain link Fence - Code 1003) in
ZONE No. 1
42,728.00
0.00%
ZONE no. 2
4.00
245,681.00
#REF!
#REF!
5.00
Bill No. 2 for Facility No.1 (General Store - Code 0808)- 1 No.
478,280.00
#REF!
#REF!
6.00
Bill No. 4 for Facility No. 3 (Chain link Fence - Code 1003) in
ZONE No. 2
69,596.00
0.00%
#REF!
#REF!
#REF!
FORM C
Project No
CMW 13052-C001
Project Start
02/02/2014
Project Finish
08/01/2014
Date of Valuation
10/02/2013
Breakdown
Contractor
#REF!
Gross Valuation of Work Done %
#REF!
#REF!
Current Valuation
Gross Valuation of Material on site
Gross Valuation
0.00
10%
10%
Material Retained
25%
25%
#REF!
Retention
Advance Retained
25%
Total Retained
Payment Made
25%
#REF!
#REF!
0.00
(2,190,204.00)
(175,296.00)
Total Deductions
#REF!
0.00
#REF!
0.00
BREAKDOWN
Project No.:
CMW - 13052 - C001
for ZONE 1