DMCC - AL MAS TOWER PROJECT JAP016 - PACKAGE NO.

3 : MAIN BUILDING WORKS JUMEIRAH LAKE TOWERS

UNIT RATES ANALYSIS

100mm thick Plastering Works for DB's & OCP's ITEM REF. DESCRIPTION REFERENCE UNIT QTY RATE QUANTITY (m) AMOUNT

1.29
REMARKS

1.0 MATERIALS:Ready Mixed Spatterdash Slurry Coat for Blocks (Premix SRC-1) --> (4kg/m) Premix SP-1 (1.6kg per m per 1mm thk) Clean Cool Water Plaster accessories kg kg liters 25.80 206.40 43.344 0.39 0.35 0.038 10.00 71.21 1.63
Rate = Inv. Rate + 25%OH&P Rate = Inv. Rate + 25%OH&P Rate = Inv. Rate + 25%OH&P

Wastage (3%)

2.48

SUB-TOTAL (1.0)

85.32

2.0 EQUIPMENTS/PLANT :2.1 Motor Hose 2.2 Air Hose 2.3 Power Spray Gun 2.4 Hose Bracket 2.5 Driver Claw 2.6 Electric mixer 2.7 Rotor D5 2.8 Stator D5 SUB-TOTAL (2.0) -

3.0 MANPOWER/LABOUR :3.1 Plasterers

(Rate = Daywork Rates + 25%OH + 25%P)

5/3/F 5/3/A

7.48 7.48

21.20 15.29

158.58 114.36

3.2 Laborers
(Rate = Daywork Rates + 25%OH + 25%P)

3.3 3.4 3.5 SUB-TOTAL (3.0) 272.94

TOTAL (1.0-3.0)

358.26

UNIT RATE

277.72

DMCC - AL MAS TOWER PROJECT JAP016 - PACKAGE NO. 3 : MAIN BUILDING WORKS JUMEIRAH LAKE TOWERS

UNIT RATES ANALYSIS

100mm thick Plastering Works for DB's & OCP's ITEM REF. DESCRIPTION REFERENCE UNIT QTY RATE QUANTITY (m) AMOUNT

1.29
REMARKS

1.0 MATERIALS:Ready Mixed Spatterdash Slurry Coat for Blocks (Premix SRC-1) --> (4kg/m) Premix SP-1 (1.6kg per m per 1mm thk) Clean Cool Water Plaster accessories kg kg liters 25.80 206.40 43.344 0.39 0.35 0.038 10.00 71.21 1.63
Rate = Inv. Rate + 25%OH&P Rate = Inv. Rate + 25%OH&P Rate = Inv. Rate + 25%OH&P

Wastage (3%)

2.48

SUB-TOTAL (1.0)

85.32

2.0 EQUIPMENTS/PLANT :2.1 Rotor (Spare part for premix plaster machine) 2.2 Stator (Spare part for premix plaster machine) 2.3 Mixing Spiral 2.4 Motor Hose 2.5 Air Hose 2.6 Hose Bracket 2.7 Driver Claw 2.8 Adjustable Clamps SUB-TOTAL (2.0) No. No. No. No. No. No. No. No. 650.00 550.00 850.00 1,125.00 145.00 1,200.00 700.00 575.00 -

3.0 MANPOWER/LABOUR :3.1 Plasterers

(Rate = Daywork Rates + 25%OH + 25%P)

5/3/F 5/3/A

7.48 7.48

21.20 15.29

158.58 114.36

3.2 Laborers
(Rate = Daywork Rates + 25%OH + 25%P)

3.3 3.4 3.5 SUB-TOTAL (3.0) 272.94

TOTAL (1.0-3.0)

358.26

UNIT RATE

277.72

DMCC - AL MAS TOWER PROJECT JAP016 - PACKAGE NO. 3 : MAIN BUILDING WORKS JUMEIRAH LAKE TOWERS

UNIT RATES ANALYSIS

100mm thick Plastering Works for DB's & OCP's ITEM REF. DESCRIPTION REFERENCE UNIT QTY RATE QUANTITY (m) AMOUNT

1.29
REMARKS

1.0 MATERIALS:Ready Mixed Spatterdash Slurry Coat for Blocks (Premix SRC-1) --> (4kg/m) Premix SP-1 (1.6kg per m per 1mm thk) Clean Cool Water Plaster accessories kg kg liters 25.80 206.40 43.344 0.39 0.35 0.038 10.00 71.21 1.63
Rate = Inv. Rate + 25%OH&P Rate = Inv. Rate + 25%OH&P Rate = Inv. Rate + 25%OH&P

Wastage (3%)

2.48

SUB-TOTAL (1.0)

85.32

2.0 EQUIPMENTS/PLANT :2.1 Electric Mixer 2.2 Power Spray Gun 2.3 Steel Float ehr ehr ehr 0.10 6.45 1.03 5.00 5.00 0.50 0.50 32.25 0.52

SUB-TOTAL (2.0)

33.27

3.0 MANPOWER/LABOUR :3.1 Plasterers

(Rate = Daywork Rates + 25%OH + 25%P)

5/3/F 5/3/A

mhr mhr

7.48 7.48

21.20 15.29

158.58 114.36

3.2 Laborers
(Rate = Daywork Rates + 25%OH + 25%P)

3.3 3.4 3.5 SUB-TOTAL (3.0) 272.94

TOTAL (1.0-3.0)

391.53

UNIT RATE

303.51

DMCC - AL MAS TOWER PROJECT JAP016 - PACKAGE NO. 3 : MAIN BUILDING WORKS JUMEIRAH LAKE TOWERS

UNIT RATES ANALYSIS

100mm thick Plastering Works for DB's & OCP's ITEM REF. DESCRIPTION REFERENCE UNIT QTY RATE QUANTITY (m) AMOUNT

1.29
REMARKS

1.0 MATERIALS:1.1 Ready Mixed Spatterdash Slurry Coat for Blocks (Premix SRC-1) --> (4kg/m) 1.2 Premix SP-1 (1.6kg per m per 1mm thk) 1.3 Clean Cool Water 1.4 Plaster accessories 1.5 Wastage (3%) 2.44 kg kg liters 25.80 206.40 43.34 0.39 0.35 0.004 10.00 71.21 0.16
Rate = Inv. Rate + 25%OH&P

Rate = Inv. Rate + 25%OH&P

Rate = Inv. Rate + 25%OH&P

SUB-TOTAL (1.0)

83.81

2.0 EQUIPMENTS/PLANT :2.1 Spare Parts for Spraying Machine (2% material cost) 2.1 Spraying Machine 2.2 Material Hoist 2.3 Water Tank ehr ehr ehr 2.00% 81.21 1.62

11.09 0.10 0.10

3.00 73.92 73.92

33.28 7.39 7.39

SUB-TOTAL (2.0)

49.69

3.0 MANPOWER/LABOUR :3.1 Chargehand

(Rate = Daywork Rates + 25%OH + 25%P)

mhr 5/3/F 5/3/A mhr mhr

1.11 11.09 11.09

35.82 21.20 15.29

39.74 235.14 169.57

3.2 Plasterers
(Rate = Daywork Rates + 25%OH + 25%P)

3.3 Laborers
(Rate = Daywork Rates + 25%OH + 25%P)

3.4 3.5 SUB-TOTAL (3.0) 444.45

TOTAL (1.0-3.0)

577.95

UNIT RATE

448.02

DMCC - AL MAS TOWER PROJECT JAP016 - PACKAGE NO. 3 : MAIN BUILDING WORKS JUMEIRAH LAKE TOWERS

UNIT RATES ANALYSIS

100mm thick Plastering Works for DB's & OCP's ITEM REF. DESCRIPTION REFERENCE UNIT QTY RATE QUANTITY (m) AMOUNT

1.29
REMARKS

1.0 MATERIALS:1.1 Ready Mixed Spatterdash Slurry Coat for Blocks (Premix SRC-1) --> (4kg/m) 1.2 Premix SP-1 (1.6kg per m per 1mm thk) 1.3 Clean Cool Water 1.4 Wastage (3%) Sodap Sodap kg kg liters 25.80 206.40 43.34 0.39 0.35 0.004 10.00 71.21 0.16 2.44
Rate = Inv. Rate + 25%OH&P

Rate = Inv. Rate + 25%OH&P

Rate = Inv. Rate + 25%OH&P

SUB-TOTAL (1.0)

83.81

2.0 EQUIPMENTS/PLANT :2.1 Spare Parts for Spraying Machine (10% material cost = 10%(1.1 + 1.2) * 1.03) 10.00% 83.64 8.36
Sodap will provide the spraying machine but JV will pay for the spare parts

2.2 Hoist 2.3 Generator set 2.4 Water Pump 2.5 Water Tank 2.6 Scaffolding materials SUB-TOTAL (2.0)

ehr ehr ehr ehr day

0.15 0.03 0.10 0.10 1.00

110.88 234.00 187.50 10.82 3.72

16.63 7.02 18.75 1.08 3.72 55.57

3.0 MANPOWER/LABOUR :3.1 Chargehand

(Rate = Daywork Rates + 25%OH + 25%P)

mhr 5/3/F 5/3/A 5/3/B mhr mhr mhr

1.11 5.55 5.55 0.50

35.82 21.20 15.29 21.20

39.74 117.57 84.79 10.60

3.2 Plasterers
(Rate = Daywork Rates + 25%OH + 25%P)

3.3 Laborers
(Rate = Daywork Rates + 25%OH + 25%P)

3.4 Scaffolders
(Rate = Daywork Rates + 25%OH + 25%P)

3.5 SUB-TOTAL (3.0) 252.69

TOTAL (1.0-3.0)

392.07

UNIT RATE

303.93

DMCC - AL MAS TOWER PROJECT JAP016 - PACKAGE NO. 3 : MAIN BUILDING WORKS JUMEIRAH LAKE TOWERS

UNIT RATES ANALYSIS

100mm thick Plastering Works for DB's & OCP's ITEM REF. DESCRIPTION REFERENCE UNIT QTY RATE QUANTITY (m) AMOUNT

1.29
REMARKS

1.0 MATERIALS:1.1 Ready Mixed Spatterdash Slurry Coat for Blocks (Premix SRC-1) --> (4kg/m) 1.2 Premix SP-1 (1.6kg per m per 1mm thk) 1.3 Clean Cool Water 1.4 Wastage (3%) Sodap Sodap kg kg liters 25.80 206.40 43.34 0.35 0.31 0.003 8.96 63.80 0.15 2.19
Rate = Inv. Rate + 12%OH&P

Rate = Inv. Rate + 12%OH&P

Rate = Inv. Rate + 12%OH&P

SUB-TOTAL (1.0)

75.09

2.0 EQUIPMENTS/PLANT :2.1 Spare Parts for Spraying Machine (10% material cost = 10%(1.1 + 1.2) * 1.03) 10.00% 74.94 7.49
Sodap will provide the spraying machine but JV will pay for the spare parts

2.2 Hoist 2.3 Generator set 2.4 Water Pump 2.5 Water Tank 2.6 Scaffolding materials SUB-TOTAL (2.0)

ehr ehr ehr ehr day

0.15 0.03 0.10 0.10 1.00

82.79 174.72 140.00 8.08 3.33

12.42 5.24 14.00 0.81 3.33 43.29

3.0 MANPOWER/LABOUR :3.1 Chargehand

(Rate = Daywork Rates + 12%OH &P)

mhr 5/3/F 5/3/A 5/3/B mhr mhr mhr

1.11 5.55 5.55 0.50

26.75 15.83 11.41 15.83

29.67 87.78 63.31 7.91

3.2 Plasterers
(Rate = Daywork Rates + 12%OH &P)

3.3 Laborers
(Rate = Daywork Rates + 12%OH &P)

3.4 Scaffolders
(Rate = Daywork Rates + 12%OH &P)

3.5 SUB-TOTAL (3.0) 188.68

TOTAL (1.0-3.0)

307.06

UNIT RATE

238.03

DMCC - AL MAS TOWER PROJECT JAP016 - PACKAGE NO. 3 : MAIN BUILDING WORKS JUMEIRAH LAKE TOWERS

UNIT RATES ANALYSIS

100mm thick Plastering Works for DB's ITEM REF. DESCRIPTION REFERENCE UNIT QTY RATE QUANTITY (m) AMOUNT

1.30
REMARKS

1.0 MATERIALS:1.1 Ready Mixed Spatterdash Slurry Coat for Blocks (Premix SRC-1) --> (4kg/m) 1.2 Premix SP-1 (1.6kg per m per 1mm thk) Sodap Sodap kg kg 5.00 208.00 0.31 0.28 1.55 57.41
For Consumption Rate, see attached method statement (Attachment 2.2) For Consumption Rate, see attached method statement (Attachment 2.3)

1.3 Clean Cool Water

(Rate = 425 / 5000 / 3.78) See attachment 3.7

liters

46.00

0.022

1.03

For Consumption Rate, see attached method statement (Attachement 2.2 & 2.3)

1.4 Wastage (5%) Subtotal >>> JV's OH & P (12%) >>> TOTAL FOR MATERIALS

3.00 62.99 7.56 70.55

2.0 EQUIPMENTS/PLANT :2.1 Spare Parts for Spraying Machine (10% material cost = 10%(1.1 + 1.2) * 1.03) 10.00% 60.73 6.07 Sodap will provide the
spraying machine but JV will pay for the spare parts

2.2 Hoist
(Rate = 15375 / 26 / 8)

ehr 5/5/T ehr ehr days

0.25 0.30 0.30 4.00

73.92 94.00 7.21 2.97

18.48 28.20 2.16 11.90 66.81 8.02 74.83

See attachment 4.1

2.3 Water Pump 2.4 Water Tank

(Rate = 1500 / 26 / 8) See attached equipment rates

See attachment 4.3

2.5 Scaffolding materials Subtotal >>> JV's OH & P (12%) >>> TOTAL FOR EQUIPMENTS/ PLANT

See attachment 4.4

3.0 MANPOWER/LABOUR :3.1 Chargehand 3.2 Plasterers 3.3 Laborers (including roughening) 3.4 Scaffolders Subtotal >>> JV's OH & P (12%) >>> TOTAL FOR MANPOWER/ LABOUR 5/3/F 5/3/A 5/3/B mhr mhr mhr mhr 1.25 5.59 6.89 0.25 23.88 14.13 10.19 14.13 29.85 78.99 70.21 3.53 182.58 21.91 204.49
mhr = 10% (3.2 + 3.3) Parameter = 0.86mhr/m *5

Parameter = 0.86mhr/m * 5 + 0.2mhr/m *5 for roughening

TOTAL (1.0-3.0)

349.87

UNIT RATE

269.13

SCAFFOLDING FOR ITEM 1.2

1200mm 900mm

Standards FLOOR HEIGHT 1200mm 1200mm

Coupler Braces

Spigot Jack

200
Propping ties

1200mm

2 2

Description
Standard Open Ended 2500mm Standard Open Ended 700mm Propping Ties 1200mm Propping Ties 900mm Coupler Braces 1500mm Spigot Jack 565mm Deck Platforms

Unit
nos. nos. nos. nos. nos. nos. nos.

Qty. for 1 Bay

4 4 6 6 4 4 6 Standard @ 2.5m Standard @ 0.7m Propping Ties @ 1.2m Propping Ties @ 0.9m Coupler Bracing @ 1.5m Universal Jack & Socket Scaffolding Boards 4.00 4.00 6.00 6.00 4.00 4.00 6.00 nos. nos. nos. nos. nos. nos. nos. 0.1933 0.0683 0.0700 0.0600 0.0875 0.0683 0.0875 0.77 0.27 0.42 0.36 0.35 0.27 0.53 2.97 per day 3.71825 per day

SCAFFOLDING WORKS

1200mm

900mm

Spigot Jack

1200mm

Propping ties

Description
Standard @ 2.5m Standard @ 0.7m Propping Ties @ 1.2m Propping Ties @ 0.9m Coupler Bracing @ 1.5m Universal Jack & Socket Scaffolding Boards

Unit
nos. nos. nos. nos. nos. nos. nos.

Qty. for 1 Bay

4 4 6 6 4 4 6

Unit Rate
0.1933 0.0683 0.0700 0.0600 0.0875 0.0683 0.0875

Amount
0.7732 0.2732 0.42 0.36 0.35 0.2732 0.525

2.9746

per day

1200mm

Coupler Braces

FLOOR HEIGHT

1200mm

Standards

DMCC - AL MAS TOWER PROJECT JAP016 - PACKAGE NO. 3 : MAIN BUILDING WORKS JUMEIRAH LAKE TOWERS

UNIT RATES ANALYSIS

100mm thick Plastering Works for DB's ITEM REF. DESCRIPTION REFERENCE UNIT QTY RATE QUANTITY (m) AMOUNT

1.30
REMARKS

1.0 MATERIALS:1.1 Ready Mixed Spatterdash Slurry Coat for Blocks (Premix SRC-1) --> (4kg/m) 1.2 Premix SP-1 (1.6kg per m per 1mm thk) Sodap Sodap kg kg 5.00 208.00 0.31 0.28 1.55 57.41
For Consumption Rate, see attached method statement (Attachment 2.2) For Consumption Rate, see attached method statement (Attachment 2.3)

1.3 Clean Cool Water

(Rate = 425 / 5000 / 3.78) See attachment 3.7

liters

46.00

0.022

1.03

For Consumption Rate, see attached method statement (Attachement 2.2 & 2.3)

1.4 Wastage (5%) Subtotal >>> JV's OH & P (12%) >>> TOTAL FOR MATERIALS

3.00 62.99 7.56 70.55

2.0 EQUIPMENTS/PLANT :2.1 Spare Parts for Spraying Machine (10% material cost = 10%(1.1 + 1.2) * 1.03) 10.00% 60.73 6.07 Sodap will provide the
spraying machine but JV will pay for the spare parts

2.2 Hoist
(Rate = 15375 / 26 / 8)

ehr 5/5/T ehr ehr days

0.25 0.30 0.30 4.00

73.92 94.00 7.21 2.97 11.90 46.17 5.54 51.71 28.20

See attachment 4.1

2.3 Water Pump 2.4 Water Tank

(Rate = 1500 / 26 / 8) See attached equipment rates

See attachment 4.3

2.5 Scaffolding materials Subtotal >>> JV's OH & P (12%) >>> TOTAL FOR EQUIPMENTS/ PLANT

See attachment 4.4

3.0 MANPOWER/LABOUR :3.1 Chargehand 3.2 Plasterers 3.3 Laborers (including roughening) 3.4 Scaffolders Subtotal >>> JV's OH & P (12%) >>> TOTAL FOR MANPOWER/ LABOUR 50% 5/3/F 5/3/A 5/3/B mhr mhr mhr mhr 1.25 5.59 6.89 0.25 23.88 14.13 10.19 14.13 14.93 78.99 70.21 3.53 167.65 20.12 187.77
mhr = 10% (3.2 + 3.3) Parameter = 0.86mhr/m *5

Parameter = 0.86mhr/m * 5 + 0.2mhr/m *5 for roughening

TOTAL (1.0-3.0)

310.03

UNIT RATE

238.49