Você está na página 1de 41

HAY AL RAHBAH TRAD.

AND CONTRACTING LLC


Owner CHAIRMAN
Bldg Name AH'A'
Building No 499
Way No 2307
FLAT 18 NOS
Tenant (2BHK/3BHK)
Location MSQ

SUMMARY

CUMULATIVE
Sl. No Description Unit Qty
AMOUNT
CIVIL WORKS RO

1 2BHK FLATS NOS 6 46,001

2 3BHK FLATS NOS 12 115,393

GRAND TOTAL 18 161,395

07/24/2017 1
HAY AL RAHBAH TRAD. AND CONTRACTING LLC

07/24/2017 2
HAY AL RAHBAH TRAD. AND CONTRACTING LLC

Owner CHAIRMAN
Bldg Name AH'A'
Building No 499
Way No 2307
FLAT 2/5/8/11/14/17
Tenant (2BHK)
Location MSQ
QUOTATION

Nos of
Sl. No Description Unit Qty Rate Amount Grand Total
Flats

CIVIL WORKS RO RO

1 INTERIOR PAINTING ITEM LS 130 6 780


PORCLEAIN FLOORING,SKIRTING IN BEDROOMS &
2
BALCONY (60 SQM)
ITEM LS 432 6 2592

PORCLEAIN FLOORING,SKIRTING IN LIVING ROOM &


3
PASSAGE (57 SQM)
ITEM LS 410 6 2462.4

RENOVATION OF CHILDREN BATHROOM,WITH


4 ORIENT SANTARY FITTINGS & CERAMIC ITEM LS 1,128 6 6766.2
ACCESSORIES

5 RENOVATION OF M.BATHROOM ITEM LS 1,128 6 6766.2

KITCHEN ALUMINIUM CABINET BASE & WALL


6
INCLUDING GRANITE TOP,SINK & MIXER
ITEM LS 600 6 3600

7 RENOVATION OF KITCHEN ITEM LS 1,014 6 6084

TEAK PLY DOORS , INCLUDING MIRANTI FRAMES ,


8
VARNISH & IRONMONGERY NOS 9 140 1260 6 7560

9 ELECTRICAL LIGHTS, SWITCHES, SOCKETS,ETC ITEM LS 192 6 1152

10 LG SPLIT AC 2 TON ( 4NOS),INCLUDING REMOVAL ITEM 4 252 1008 6 6048

TOTAL 7,302 43,811

ADD 5% CONTIGENCY 365 2,191

GRAND TOTAL 7,667 46,001

07/24/2017 3
HAY AL RAHBAH TRAD. AND CONTRACTING LLC

07/24/2017 4
HAY AL RAHBAH TRAD. AND CONTRACTING LLC

Owner CHAIRMAN
Bldg Name AH'A'
Building No 499
Way No 2307
FLAT 1/3/4/6/7/9/10/12/13/15/16/18
Tenant (3BHK)
Location MSQ
ESTIMATION

Nos of
Sl. No Description Unit Qty Rate Amount Grand Total
Flats

CIVIL WORKS RO

1 INTERIOR PAINTING ITEM LS 175 12 2100


PORCLEAIN FLOORING,SKIRTING IN BEDROOMS &
2
BALCONY (68 SQM)
ITEM LS 490 12 5875.2

PORCLEAIN FLOORING,SKIRTING IN LIVING ROOM &


3
PASSAGE (52 SQM)
ITEM LS 374 12 4493

4 RENOVATION OF CHILDREN BATHROOM ITEM LS 1,102 12 13219.2

RENOVATION OF CHILDREN BATHROOM,WITH


5 ORIENT SANTARY FITTINGS & CERAMIC ITEM LS 1,102 12 13219.2
ACCESSORIES

6 RENOVATION OF M.BATHROOM ITEM LS 1,102 12 13219.2

KITCHEN ALUMINIUM CABINET BASE & WALL


7
INCLUDING GRANITE TOP,SINK & MIXER
ITEM LS 713 12 8554

RENOVATION OF KITCHEN (FLOOR,WALL


8
TILES,PLUMBING LINE,W/P)
ITEM LS 1,037 12 12448.8

TEAK PLY DOORS , INCLUDING MIRANTI FRAMES ,


9
VARNISH & IRONMONGERY
NOS 11 140 1540 12 18480

10 ELECTRICAL LIGHTS, SWITCHES, SOCKETS,ETC ITEM LS 264 12 3170.4

11 LG SPLIT AC 2 TON ( 5NOS),INCLUDING REMOVAL ITEM 5 252 1260 12 15120

TOTAL 9,158 109,898

ADD 5% CONTIGENCY 458 5,495

GRAND TOTAL 9,616 115,393

07/24/2017 5
HAY AL RAHBAH TRAD. AND CONTRACTING LLC

07/24/2017 6
S.NO DESCRIPTION UNIT QTY MATERIAL

PORCELAIN FLOOR TILES,


1 SQM 1 3.5
GLUE(68SQM)
PORCELAIN FLOOR TILES,
2 SQM 1 3.5
GLUE(52SQM)
3 SQM 1 3.5
CERAMIC WALL TILES
PLANT/ OH & REMARKS
LABOUR SUM MLP TOTAL RO
TOOLS PROFIT 20% RO

2 0.5 6 1.2 7.2 489.6

2 0.5 6 1.2 7.2 374.4

3 1 7.5 1.5 9 378


CHILDREN BATHROOM RATE ANALYSIS

PLANT/ OH &
S.NO DESCRIPTION UNIT QTY MATERIAL LABOUR SUM MLP TOTAL RO REMARKS
TOOLS PROFIT 20%

Breaking,cartawa
1 CERAMIC FLOOR TILES, GLUE SQM 5 3.5 3 1 37.5 7.5 45 y & transport is
included
2 4MM THICK WATER PROOFING SQM 8 6 1 2 72 14.4 86.4

3 DRAINAGE ITEM 1 5.5 5 5 15.5 3.1 18.6


Breaking,cartawa
4 CERAMIC WALL TILES, GLUE SQM 29 3.5 3 1 217.5 43.5 261 y & Transport is
included
5 ITEM 1 120 20 14 154 30.8 184.8 4 PIPES
YOKSHIRE 22 mm DIA COPPER PIPE
6 RAK ORIENT/LIWAN ITEM 1 50 5 5 60 12 72
Including spray

7 RAK ORIENT WASH BASIN WITH ITEM 1 23 5 5 33 6.6 39.6 Including Bottle
PEDESTAL trap, etc
RAK KULDI SINGLE HOLE WASH
8 ITEM 1 21 2 1 24 4.8 28.8
BASIN MIXER
RAK KULDI BIDET SINGLE HOLE
9 ITEM 1 20 2 1 23 4.6 27.6
MIXER
10 RAK ORIENT BIDET ITEM 1 12 5 5 22 4.4 26.4

11 ARCYLIC 8 MM THICK BATHTUB ITEM 1 50 20 10 80 16 96

12 RAK KULDI TELEPHONE POLASIS ITEM 1 43 2 1 46 9.2 55.2


MIXER,ROD & HEAD
13 ITEM 1 10 1 1 12 2.4 14.4
8" EXHAUST FAN
14 ITEM 1 30.5 1 2 33.5 6.7 40.2
12GALLON WATER HEATER

15 ONDA PLUS CERAMIC ITEM 1 76 10 2 88 17.6 105.6


ACCESSOREIS
GRAND TOTAL 1,102
CHILDREN BATHROOM RATE ANALYSIS
MASTER
BATHROOM RATE ANALYSIS

PLANT/ OH &
S.NO DESCRIPTION UNIT QTY MATERIAL LABOUR SUM MLP TOTAL RO REMARKS
TOOLS PROFIT 20%

Breaking is
1 CERAMIC FLOOR TILES, GLUE SQM 5 3.5 3 1 37.5 7.5 45
included

2 4MM THICK WATER PROOFING SQM 8 6 1 2 72 14.4 86.4

3 DRAINAGE ITEM 1 5.5 5 5 15.5 3.1 18.6


Breaking &
4 CERAMIC WALL TILES, GLUE SQM 29 3.5 3 1 217.5 43.5 261 transport is
included
5 ITEM 1 120 20 14 154 30.8 184.8 4 PIPES
YOKSHIRE 22 mm DIA COPPER PIPE

6 RAK ORIENT/LIWAN ITEM 1 50 5 5 60 12 72


Including spray

7 RAK ORIENT WASH BASIN WITH ITEM 1 23 5 5 33 6.6 39.6 Including Bottle
PEDESTAL trap, etc
RAK KULDI SINGLE HOLE WASH
8 ITEM 1 21 2 1 24 4.8 28.8
BASIN MIXER
RAK KULDI BIDET SINGLE HOLE
9 ITEM 1 20 2 1 23 4.6 27.6
MIXER
10 RAK ORIENT BIDET ITEM 1 12 5 5 22 4.4 26.4

11 ARCYLIC 8 MM THICK BATHTUB ITEM 1 50 20 10 80 16 96

12 RAK KULDI TELEPHONE POLASIS ITEM 1 43 2 1 46 9.2 55.2


MIXER,ROD & HEAD
13 ITEM 1 10 1 1 12 2.4 14.4
8" EXHAUST FAN
14 ITEM 1 30.5 1 2 33.5 6.7 40.2
12GALLON WATER HEATER

15 ONDA PLUS CERAMIC ITEM 1 76 10 2 88 17.6 105.6


ACCESSOREIS
GRAND TOTAL 1,102
MASTER
BATHROOM RATE ANALYSIS
GUEST TOILET
RATE ANALYSIS

PLANT/ OH &
S.NO DESCRIPTION UNIT QTY MATERIAL LABOUR SUM MLP TOTAL RO REMARKS
TOOLS PROFIT 20%
Breaking is
1 CERAMIC FLOOR TILES, GLUE SQM 2.5 3.5 3 1 18.75 3.75 22.5
included
2 4MM THICK WATER PROOFING SQM 5 6 1 2 45 9 54

3 DRAINAGE ITEM 1 5.5 5 5 15.5 3.1 18.6


Breaking is
4 CERAMIC WALL TILES, GLUE SQM 18 3.5 3 1 135 27 162
included
5 ITEM 1 60 20 14 94 18.8 112.8 4 PIPES
YOKSHIRE 22 mm DIA COPPER PIPE
6 RAK ORIENT/LIWAN ITEM 1 50 5 5 60 12 72
Including spray

7 RAK ORIENT WASH BASIN WITH ITEM 1 23 5 5 33 6.6 39.6 Including Bottle
PEDESTAL trap, etc
RAK KULDI SINGLE HOLE WASH
8 ITEM 1 21 2 1 24 4.8 28.8
BASIN MIXER
9 ITEM 1 10 1 1 12 2.4 14.4
8" EXHAUST FAN
10 ITEM 1 30.5 1 2 33.5 6.7 40.2
12GALLON WATER HEATER

11 ONDA PLUS CERAMIC ITEM 1 57 10 2 69 13.8 82.8


ACCESSOREIS
GRAND TOTAL 648
GUEST TOILET
RATE ANALYSIS
KITCHEN
RATE ANALYSIS

PLANT/ OH &
S.NO DESCRIPTION UNIT QTY MATERIAL LABOUR SUM MLP TOTAL RO REMARKS
TOOLS PROFIT 20%

Breaking,cartawa
1 CERAMIC FLOOR TILES, GLUE SQM 15 3.5 3 1 112.5 22.5 135 y & transport is
included

2 4MM THICK WATER PROOFING SQM 18 6 1 2 162 32.4 194.4 Flat & upstand

3 DRAINAGE ITEM 1 5.5 5 5 15.5 3.1 18.6


Breaking,cartawa
4 CERAMIC WALL TILES, GLUE SQM 50 3.5 3 1 375 75 450 y & transport is
included
5 ITEM 1 120 20 14 154 30.8 184.8 4 PIPES
YOKSHIRE 22 mm DIA COPPER PIPE
6 ITEM 1 10 1 1 12 2.4 14.4
8" EXHAUST FAN
7 ITEM 1 30.5 1 2 33.5 6.7 40.2
12GALLON WATER HEATER

GRAND TOTAL 1,037


KITCHEN
RATE ANALYSIS
S.NO DESCRIPTION UNIT QTY MATERIAL

1 ALUMINUM BASE CABINET RM 6 19

2 ALUMINUM WALL CABINET RM 2 19

BLACK GRANITE TOP 2MM


3 THICK, INCLUDING RM 8 20
NOOSING

4 BLANCO DOUBLE ITEM 1 30


BOWLSINK

5 RAK KLUDI SINK MIXER ITEM 1 27

TOTAL
PLANT/ OH &
LABOUR SUM MLP TOTAL RO REMARKS
TOOLS PROFIT 20%

13 6 228 45.6 273.6

13 6 76 15.2 91.2

5 2 216 43.2 259.2

6 5 41 8.2 49.2

4 2 33 6.6 39.6

713
S.NO DESCRIPTION UNIT QTY RATE

1 1 GANG SWITCH NOS 5 0.5

2 2 GANG SWITCH 2 1

3 3 GANG SWITCH 6 1.3

4 W.H SWITCH 3 2.7

5 AC SWITCH 4 2.7

6 SINGLE SOCKET 10 1

7 TWIN SOCKET 6 1.6

8 TELEPHONE OUTLET 3 1.2

9 T.V OUTLET 3 0.9

10 KDK CEILING FAN 3 14.2

11 3 PENDANT LIGHT 2 18

12 SINGLE PENDENT LIGHT 6 10

13 DOME LIGHT 7 6

14 TWIN TUBE LIGHT FITTING 2 12

15 BELL 1 2.5

TOTAL
TOTAL
TOTAL RO REMARKS

2.5

7.8

8.1

10.8

10

9.6

3.6

2.7

42.6

36

60

42

24

2.5

264.2
51
JOTUN

Avg. Material
ITEM Coverage Total Nett Price Total cost
S/NO. DESCRIPTION No. of coat coverage cost/sqm
NO. M2/Ltr/Coat Area M2 /pack RO RO
M2/Ltr/Coat RO

Internal Paint System wall/ceiling - fenomastic matt dark


1 1
colour

Primer 1 8 to 10 9 1 7.800 0.05

Stucco 2 4 to 6 5 1 8.500 0.19

Fenomastic Silk Interior Emulsion paint (16.2lit) 2 8 to 10 9 1 28.000 0.384

0.624

SAY 0.625
JOTUN

Avg. Material
ITEM Coverage Total Nett Price Total cost
S/NO. DESCRIPTION No. of coat coverage cost/sqm
NO. M2/Ltr/Coat Area M2 /pack RO RO
M2/Ltr/Coat RO

Internal Paint System wall/ceiling - fenomastic matt dark


1 1
colour

Primer 1 8 to 10 9 1 7.800 0.05

Stucco 2 4 to 6 5 1 8.500 0.19

Fenomastic Matt Interior Emulsion paint (16.2lit) 2 8 to 10 9 1 24.000 0.329

0.569

SAY 0.570
JOTUN

Avg. Material
ITEM Coverage Total Nett Price Total cost
S/NO. DESCRIPTION No. of coat coverage cost/sqm
NO. M2/Ltr/Coat Area M2 /pack RO RO
M2/Ltr/Coat RO

Sadomastic emulsion (area 300sqm) 2 12 to 14 13 1 24.000 0.205

2 40 40 1 10 0.2
LABOUR

0.05
Tools

0.455
SUB TOTAL

0.546
ADD 20 % OH & PROFIT

SAY 0.6

Avg. Material
ITEM Coverage Total Nett Price Total cost
S/NO. DESCRIPTION No. of coat coverage cost/sqm
NO. M2/Ltr/Coat Area M2 /pack RO RO
M2/Ltr/Coat RO

1 1 INterior Paint System wall/ceiling - Sadomastic emulsion


JOTUN

77 Sadolin Interior Emulsion paint 2 12 to 14 13 1 24.000 0.205

0.205

SAY 0.345

Avg. Material
ITEM Coverage Total Nett Price Total cost
S/NO. DESCRIPTION No. of coat coverage cost/sqm
NO. M2/Ltr/Coat Area M2 /pack RO RO
M2/Ltr/Coat RO

1 1 Exterior Paint System wall - 88 Sadolin matt dark colour

Primer 1 8 to 10 9 1 5.500 0.03


JOTUN
Stucco 2 4 to 6 5 1 7.900 0.17

88 Sadolin Exterior Emulsion paint 2 12 to 14 13 1 16.000 0.136

0.336

SAY 0.340
JOTUN

Coverag
Avg. Material
ITEM e Total Area Nett Price Total
S/NO. DESCRIPTION No. of coat coverage cost/sqm
NO. M2/Ltr/C M2 /pack RO cost RO
M2/Ltr/Coat RO
oat

Internal Paint System wall/ceiling - fenomastic matt dark


1 1
colour

Primer 1 8 to 10 9 1 7.800 0.05

Stucco 2 4 to 6 5 1 8.500 0.19

Fenomastic Silk Interior Emulsion paint (16.2lit) single


2 5 to 7 6 1 28.000 0.29
coat

0.530

SAY 0.550
JOTUN

Coverag
Avg. Material
ITEM e Total Area Nett Price Total
S/NO. DESCRIPTION No. of coat coverage cost/sqm
NO. M2/Ltr/C M2 /pack RO cost RO
M2/Ltr/Coat RO
oat

Internal Paint System wall/ceiling - fenomastic matt dark


1 1
colour

Primer 1 8 to 10 9 1 7.800 0.05

Stucco 2 4 to 6 5 1 8.500 0.19

Fenomastic Matt Interior Emulsion paint (16.2lit) 2 5 to 7 6 1 24.000 0.5

0.740

SAY 0.750
JOTUN

Coverag
Avg. Material
ITEM e Total Area Nett Price Total
S/NO. DESCRIPTION No. of coat coverage cost/sqm
NO. M2/Ltr/C M2 /pack RO cost RO
M2/Ltr/Coat RO
oat

Internal Paint System wall/ceiling - fenomastic matt dark


1 1
colour

Primer 1 8 to 10 9 1 7.800 0.05

Stucco 2 4 to 6 5 1 8.500 0.19

Fenomastic Matt Interior Emulsion paint (16.2lit) 2 5 to 7 6 1 24.000 0.25

0.490

SAY 0.500
JOTUN
S.NO DESCRIPTION UNIT QTY MATERIAL

CERAMIC FLOOR TILES,


1 SQM 6 3.5
GLUE
2 DRAINAGE ITEM 1 5.5
CERAMIC WALL TILES,
3 SQM 31 3.5
GLUE
YOKSHIRE 22 mm DIA
4 ITEM 1 120
COPPER PIPE
5 RAK ORIENT/LIWAN ITEM 1 50
RAK ORIENT WASH BASIN
6 ITEM 1 23
WITH PEDESTAL
RAK KULDI SINGLE HOLE
7 ITEM 1 21
WASH BASIN MIXER
RAK KULDI BIDET SINGLE
8 ITEM 1 20
HOLE MIXER
9 RAK ORIENT BIDET ITEM 1 12
ARCYLIC 8 MM THICK
10 ITEM 1 50
BATHTUB
RAK KULDI TELEPHONE
POLASIS MIXER,ROD &
11 ITEM 1 43
HEAD
12 ITEM 1 10
8" EXHAUST FAN
12GALLON WATER
13 ITEM 1 30.5
HEATER
14
PLANT/ OH &
LABOUR SUM MLP TOTAL RO REMARKS
TOOLS PROFIT 15%
Breaking is
2 2 45 6.75 51.75
included
5 5 15.5 2.325 17.825
Breaking is
2 2 232.5 34.875 267.375
included
20 14 154 23.1 177.1 4 PIPES

5 5 60 9 69
Including spray
Including Bottle
5 5 33 4.95 37.95
trap, etc
2 1 24 3.6 27.6

2 1 23 3.45 26.45

5 5 22 3.3 25.3

20 5 75 11.25 86.25

2 1 46 6.9 52.9

1 1 12 1.8 13.8

1 2 33.5 5.025 38.525

891.825

Interesses relacionados