EFTA00805189

I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 850 3OIT enclosed area 386 'OM exterior decking area UNIT PRICE ITEM NO RM. DESCRIPTION WY UNIT AMOUNT (AED) AMOUNT (USD) IAED1 P PRELIMINARIES • Design Procedures (Includes Design & concept. Consrucilon & 1 Item 1,39).830.00 1,390,800.00 331,041.10 waking trawigs) -- Supply of required approvals from aulhally ( Muncipality/ avi Defence and Local management -by client& Mimi party local Item - - consultant S. contractor/fees by client Supply of waste management and cleaningPROVISIONAL 1 Item 1,647.00303 I,EA7,0300) 4.51.232_88 Management & site supeNrson wand 1 Item 2.350.00303 2,350,000.03 643,33542 Temporary structure to accomodate the labour 1 1Mm 951.60000 951,60103 240,71233 TOTAL CARRIED TO SUMMARY • PINUMINARIES • 4,339,400.00 1,736,821.92 1.00 aVIL WORKS - 1.02 Mlow to mcbilisalion of macNnery and other equipment to the 1 Item 910.030.00 910,00103 249,315.07 site 1.11 Allow for Provision at stucture for staircase -roof occes 2 Item 39=0.00 7400103 21,369.86 1.13 Supply and Inslolalion of Concrete hollow blocks - A Walls. ICCMm trick 250 M2 351.00 87,79103 24,041.10 D Wails. 2XN.M. thiek - 3600 M2 535.00 2.106.00103 576,986.30 TOTAL CARRIED TO SUAWART • CIVIL WORKS • 3,181,750.00 371,71233 2.00 NEEL STRUCTURE /1. ROOF WORKS - ROOF STEEL WORKS - 1.1leson, Supply. Erection works of steel beams 2.Design °Nino to be as per local codes 3.Design Uve Load will be 3Kn/San and I Imposed load to be 2K n/sqm 4. light weigh' partition max 1Kn/sqm) 2 01 1 LS 1718000/33 3.71400003 1.018630.14 4. Max Floor to floor Height 4.8M 5. Cl deck sheet 6.Sfeel Knish: One hour Fie wooing paint above ani-corrosion p ainl. 202 1 U 7.086.50000 2036,500.00 571,6438s 1. Clay tiles & roof Knishes 203 Concrete raft foundation 1 U 936.00303 930.03100 25643836 2.04 GRC dome works 1 3,720,603.03 3,720,400.00 1.019,34247 205 Arc wOrkS 1 1.109.400.00 1,109,401103 331945.21 TOTAL CAKED TO SUMMARY • STEEL STRUCTURE i ROOF WORKS 11,570,500.00 3.170030.00 300 MEP WOKS - ELECTRICAL WORKS - Supply and installation of PVC CO/Iduil and PVC wire fa the 301 Dimmable light fitting and insIcAolion of LED/PlIpOl JOT rifling 333 Nos. 1,794.03 598,03103 163,83542 incladng necessary conks. cabling for dinning system. Supply and installation of PVC conduit and PVC wire for the 302 Dimmable cove Ii idling and IASIOIIONOA 04 LEO cove HIV IOD Item 61103 61,10103 16,739.73 Sting inducing necessary control cabling lot dimming system. Supply lc Installalion of cabling for switches I dimming conrd far 33 m 3.03 34164.03 9,360.00 the rooms. EFTA00805189 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: MO km enclosed area 386 sctm exterior decking area U NIT PRICE ITEM NO Ret DESCRIPTION On UNIT AMOUNT (AED) AMOUNT (USD) (AEDI 3.05 Installation of Ligh%ng Control panel / Claimer syslem. 1 Nos. 208.020.00 208~03 56,98630 POWER OUTLETS - Supply ord installation of conauting. cabling & GI box fixing lor 3.06 45 Not. 1466.40 65288.03 18,078.90 13A skbgle socket Supply and installoIon of con:Ming. cabling & GI box Axing lor 307 15 Nos. 1,627.63 24,61403 6,685.77 13A Twin socket. Supply and installoIon of I3Amp Single synched socket above 303 25 Nos. 3,64403 9149310 25,10939 lobe ceiling la FCU: Make: Schneider, White PVC Supply and installoIon of I3Amp Single synched socket above 3.09 IS Nos. 346603 54,99003 15,065.75 false ceiling lawater Neater: Make : Schneider. White PVC Supply ond installoIon of condoling cubing & GI box fixing for 3.10 5 Nos. 3666320 18,33103 5021.92 15A snot° socket Supply and installation of I3Amp Sigle socket tor win above 311 IS NOS. 448103 70,20303 19,23288 ceiling: Moke : Schneder. White PVC Supply and installation cl I3Amp single sockel lor Roller Blinds 3.12 8 Nos. 1,79403 14,35203 3,93205 above ceiling: Moke : Schneider. While PVC 3.13 Supply & kntollolion ot GI cable bunking tor ninNng cables. 2 Nos. 27,30100 5440103 14,95890 3.11 Supply & Instollalion ol Boaboxwith lno of 13A twin sockel 5 Nos. 3,120.00 1540103 4,273.97 Supply & tratollalion ot single phase isolator lor Me proposed 3.15 10 Nos. 4,160.0) 4140103 11,397.26 F.0.1. Supply & kntollolion ot threephase isolate la the proposed 3.16 2 Nos, I3,033.03 26,03310 7,12329 chied water EMU including cabling. Supply & Instollalion ot three chose isolator tor the proposed 3.17 I Nos. 16,700..00 18~00 4,986.30 steam inducing armoured cabling. Supply & Instollolion ot 4c x 120 scirnm • Icx 70 scinvn armoured cable horn slubout power provided by landlord in reception 3.18 100 Mn 1,99103 19500103 53,42446 area to proposed SMDB in reception areo(Considwing total 15 meters) (Total lead considered lar 120KW ancox) Supply & instollolion ol ac x 50 !omen 4 la 25 scynm annoured 3.19 103 Mn 910.03 91,00303 24.93131 cable horn proposed SMOG to Gilda dedicated fix pool. Mot:Meagan work in exiang LV panel for new 3.20 lapping.(Assumed as the sluboul for power required will be I Item 260.020 CO 7.60,033.00 71,23223 psovklea near recepnon area by landlord) DM and CABLING - 3.21 Supply & knioliallon of SMOG. 2 Nos. 33203.00 6740103 18,52335 3.22 Supply & Inst.:eh:Mon of New DB's 5 Nos. 40,742.00 20371003 55,810.96 TOTAL • ELECTRICAL WORKS WO 2214.498.03 606,711.78 IT / COMMUNICATION INFRASTRUCTURE WO= Et/DATA/AV CONTAINMENT - Supply and installation of containment lor lel/doto. Conckrits 3.25 15.03 Nos. 61486 12,22260 3,34846 tom let/dala ovnen to Data Coble Pay 3.26 CAT6 cabling including terminoIon in both ends. 2500 Nos. 15600 3,900.0) 1,0049 Supply and installation of 5Cvnrn containmenl tor PrOfeCtOriN 3.27 200 Nos. 1.222.26 2.444.52 669.73 ovnen. kOTAL - If / COMMUNICATION INFRASTRUCTURE WORKS 18,567.12 5,086.88 TIRE ALARM WORKS 3.28 Supply and installation of smoke detectors with necerrory wiring. 20.00 Nos. 448103 9340100 25,643.84 EFTA00805190 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 850 sqm enclosed area 386 spin exterior decking area ITEM NO Rel. DESCRIPTION COY UNIT U AMOUNT (AED) AMOUNT (USD) NIT I AEDI PRICE Supply and installation of Heat detectors with repertory wiring in 3.30 Not 448403 9,19303 256438 pantry. 3.31 Supply and installation of break gloss with necessary wiring. 2.00 Nos. 4.160.00 4320.00 2.V9.45 3.32 Supply and installation of sounder wit, necessary wiring. 4.00 Nos. 4,160.03 16,640.03 4,55590 3.33 Supply and inUallalion of FACP. 1.03 Nos. 65,033.03 65,033.03 17205.22 Supply .1Installation of interlace modules tot Interlacing Me 3.31 Nos. 7,80100 - - proposed FACP with existing fire alarm loop. BY DENT Supply and installation of sellconloined EM Tight with necessay 3.35 Not 03 6503103 17205.22 wiring and conduiling compete. Supply and installation of self contained flit light with necessary Not 30w.03 3.36 1500 58303.00 16027.40 wiring and conchAng compete. 3.37 Programing. Testing 8 Canmissioring of Me Fire Norm System. 1.00 Item 39003.00 3903303 10443493 TOTAL • FIRE MAIM WORKS = 355,420.00 97,375.34 FIRE FIGHT1NG WORKS - NOT CONSIDERED EXCEPT FIRE EXTINGUISHERS-LOCAL CODE TO BE CHECKED - TOTAL • FIRE RGHltiG WORKS • - - EMERGENCY AND EXIT - Supply and InUallalon of Emergency lights, self conkined type 3.44 Inc/Wing FP200 cubing. (Consklered only In common carklon) 1 Not. 203210 61,11303 16,74329 Supply and InUallonion Cl directional EXIT lights. sell combined 145 2000 Nos. 3.05165 61,11103 16,743.29 type including FP200 cabling. TOTAL • EMERGENCY AM) EXIT 122.226.00 31486.58 HVAC WORKS Supply and install chilled water FCUS for with anti vibralon 3.45 14 Nos. 21,540.03 30526003 83,76286 fillings and supper's. (oomiSerIng falai 90 Ions) Supply and install chilled water type FAHU(2933CFM) with heat 3.47 2 Nos. 28T.40DA0 566,9)100 155287.47 recovery wheel. 3.48 Supply and install control panel for FAHU. 2 Nos. 28,60100 5220003 15.67123 Supply and installation of chilled water piping la70NFCUs and 3.49 250 Mtn 1040.03 2411033.00 7123288 If FAHU with properrubber Insulation and support. 3.50 Supply and install valve package wilt, PICV log ECUs 14 Nos. 24940.03 319.440.03 95,736.99 3.51 Supply and instc I . ; . • • ; - I0e with PICV kg EMU 2 Nos. 4420100 88=00 24,219.18 3.52 1 Item 28.603.00 2460303 7,E35.62 Supply and Install Fle.insdated Panel ductworks (la ECUS) 3.53 complete with plenum boxes. fleAde connections and 2930 92FT 8120 205203.03 56.98630 natatory supports. Supply and install Pre-Inv-lolled Panel ductworks (la FAHU) with 3.51 sorr 83.23 166.40303 45,589.04 neCellary support. 3.55 Supply d entail sound anenuators for FAHU. IS Nos. 20,EODO0 31203103 8547945 3.56 Supply and install Re dampen. 5 Nos. 15,60103 7503103 21,36986 337 Supply and install necessary volume control dampen. IS Item 22120.00 436,83103 119.67123 3.58 Supply and install linear slot gills. diffusers and buyers. 1 Item 154.960.03 154,960.03 4245479 3.59 Testing and canissioning. 1 imm 39.000.00 39,000.00 10,684.93 L TOTAL • HVAC WORKS 1051.36003 831989.04 ?CUSSING WORKS - - - ------------------ --- EFTA00805191 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 850 sqm enclosed area 386 sqm exterior decking area MI D CE ITEM NO Rel. DESCRIPTION QTY UNIT AMOUNT (A®) AMOUNT (USD) IAE UNIT 3.61 Installation of °lent suppled wash basin. 33 Nos, 1,17001 23,40103 6.410.96 3.62 Installation of Client suppled wash basin in...a. 40 Nos. 104003 4140101 11,39726 3.63 Insloisation of Olen? suppled wale( dose, 8 hand spray IS Nos. 1,17001 17,55001 4,80522 ----------- -------"---- ---------- -- — - - — - - - — - 3.64 Installation of client supplied shOwer mixer. 6 Nos. 1,170.01 7,03101 1,92329 TOTAL • PLUMBING WORKS 89S0.03 24,539.73 WATER SUPPLY WORKS Suppl thy 8 Installation of PPR 8 PEX pipe la the water supply 3.67 M Nos. 1,30101 97,50103 26,71233 ear . Supply .1retaliation of PPR margin° for the above wotersuppty 3.643 300 Min 650.03 19503100 5342446 points. 3.69 Supply &link:Indian of valves for isololion. 10 Nos. 260103 2403100 7,12329 3/0 Pressue lasing 8 Connecing to ondsfing stubout in some floor. 1 Item 19,50000 19,50103 5,302.47 3.71 BOILERS 8 FLOOR HEATING SYSTEM 1 1,742.030/33 1,742,003.01 477,260.27 TOTAL- WATER SUPPLYWORKS 2080000.00 569,863.01 DRAINAGE WORKS Supply I. Installolion of UPVC drainage pipes for me drainage 3.71 25 Nos. 240103 65.0:001 17,805.22 points 3.72 Supply .1Installolion of Floor lops 8 Clean Outs. 25 Nos. 240101 65.00001 17,80522 3/3 Supply dInstallolion of Clean Outs. 5 Nos. 2.0B001 10,4010) 2449.32 Supply 8 Insfallollon of drainage mainline to Me above 3.71 1 Mtn 1,300.00 I,31:001 356.16 drainage points.[Waste 8 soli) 3.75 Connecing to &Ming seweoge line /seweagetonk I hem 18.20100 182011:0 4,986.30 TOTAL • DRAMAGE WORKS 159,90101 43,805.22 TOTAL CARRIED TOSU/MARY • MEP WORKS 8091.541.12 2.216,86058 400 SOUND SYSTEM Supply and ins Nation of audio system. Includes: Mule-Zone Digital Auclo Matrix R2 or M2 Power Amp. Kit 401 Optical Fibre Kit la R2 or M2 1 LS 187.20000 18720000 51287.67 Digital MI-In-One Wel Contra Panel for R2 or M2 wilh flushed mount wall box 2 WOy Ceiling scenKet TOTAL CARRIED TO SUMMARY • SOUND SYSTEM 187,20000 51,287.67 &AO WALLS L PARTITION WORKS E. FINISHES - PLASTERING WORKS - 6.01 Sup,* and apply cement Master. finished as specied . B 20MM Mick; Fa wets CO M2 MO 327,400.00 89.753.42 EXTERIOR WALL CLADDING . A SOLE COLOUR/stone 900 M2 1,95001 1,755030.00 480,821.92 B WOOD/erne( 250 M2 3,250.00 81250301 222,60274 EXTERIOR METAL MESH PANEL 600 Supply and installation of molar Cladding for domes 8 root 20D M2 1.83103 364,00103 99,726.03 EFTA00805192 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 830 icsm enclosed area 386 spar exterior decking area UNIT PRICE ITEM NO Ref. DESCRIPTION WY UNIT AMOUNT (AED) AMOUNT (USD) MEDI Gypsum Pantlans: Supply and inslollolion of 100MM Mk gypsum 6904.11 6.04 100 M2 325.00 3230303 board partitions with filing of joists and I coot primer GLASS PARTMONS LIMNDOWS - ------ °ear Glass Padlilank Supply and installation of Approx. 2.5tA height, dmPA ark double lenpererd clear glass poninon with MO 220 M2 7.150.1:0 I 871000.03 430.938.90 olumillum frame. Gloss panels lo be joined with clew silicon sblp Sae: as rate approved drawings! WATERPROOFING WORKS - A Supply and apply 1 teat at cemenlltbus waterprealIng 200 M2 20130 43,30003 11,041.10 NICHE WORKS - 6.15 Niche works lot selecled wear plodded In approved wall finish 45 M2 2403.03 117030.03 32,054.79 WALL FINISHES - Paid: n Supply and apply I cool primer and 2 coots of Jona 6.16 1030 M2 117.00 117030.00 32,054.79 fenornasec point Decorative Park Supply and apply of decceorNe paint as per 6.17 203 M2 585170 117433003 32,054.79 suppliers instruction for selected wall areas as per design 6.19 WALL CLADDING • Supply and Inslaiallan Stone: Supply and installation or slate wall cladding as per A 250 M2 1860.03 390000.03 106,849.32 suppliers instruction tor selected wall areas as per design 6.21 CERAMIC TILES • Supply anti Inslallailan - D 60(120CM - Poished IS0 M2 97500 146,250.00 40,068.49 6.22 MOSAIC DIES- Supply and kataiallon - C Stone mosolc Nes 203 M2 1,625.00 325030.00 89,041.10 TOTAL CARRIED TOSU/MARY • WAILS L PARTITION WORKS A FINISHES iy,i/rill5lyt_Li 1,675,931.51 I 700 CEILING WORKS L FINISHES - SUSPENDED GYPSUM GRIMM - Supply and installation of suspended gypsum dry ceiling. design 7.03 850 M2 32500 276,TSO.OD 75,684.93 as per approved drawings GEEING PROFILE (Cornice) caves A decorative Hems - 7.06 Supply ono ns•cii at semi-gloss ceiling motile cornice 3S In) 715.00 23325003 68,561.44 CEILING FINISHES PAINTING FOR GYPSUM CEILING - Supply and apply one COOT primer and two cools Jolun 7.07 850 M2 27300 231093.00 63,575.34 renomaslic emulsion paint on gypsum ceiling TOTAL CARRIED TO SUMMARY • CEnING WORKS & FINISHES 758,55000 237,821.92 800 BOOR WORKS & FINISHES - SCREWING WORKS - Suopl, one coo ./ el vard se-..ding :1'1:: tz.v_kng mplor for 801 1240 M2 325.00 43300303 110410.96 We: ir,d nos, tyy,f, FLOOR FINISHES - Supply and insfatalion _ ._ - B04 MARBLE - A 20MM Ihk —oltie me, 1600 M2 2.470.03 3.952.033.03 1.082739.73 8 Maisie We skir0ng; • C41mm ti ignt 350 LM 71500 250,250.03 48,561.64 ____________________ ._______..____.__________.__________. -8336 ----------- SOW)/ ENGINEERED WO00 - EFTA00805193 I I I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 850 sam enclosed area 386 sam exterior decking area UNIT PRICE ITEM NO Rel. DESCRIPTION MY UNIT AMOUNT (AED) AMOUNT (USD) (AED1 A 19MM Mk wood plait 100 M2 2,470.03 247,00003 47,671.23 II Wood skeins 1COMM heighl 90 LM 715.00 64,393.03 17,630.14 _----__ 8.09 MOSAIC TILES - A Ceicrric mosaic Nies 50.03 M2 1,560.03 78,00003 21,369.86 B Gas, inx masdc files. 8Mm thi C 5 50.03 M2 1.870.00 9I,LK0.03 24,931.51 TOTAL CARRIED TO SUMMARY • FLOOR WORKS L FINISHES 8,199,350.00 1 44,479.45 9.00 LIGHTING FIXTURES - 9.01 SPOT LIGHT • Supply and InstaBallon 7W LED RECESSED SPOMGHT with DIE CAST ALUMINUM BODY A and GLASS DIFFUSER MOMS with DAL. confrolled/ 0.10y 200 Nos. 975.00 195.0:0.03 53,42446 DIMMABLE LED DRIVER. colour ternperolure WOLK 9.02 PENDANT UGHT • Supply and inslaalion - Pentlanl light TYPE I 30 NOs. 15,60100 46800103 128,219.18 Pendant light. TYPE 2 10 Nos. 15,60100 15603103 42,739.73 Pendant light. TYPE 3 5 Nos. 31.703.00 15603103 42,739.73 Pendant light. TYPE 4 I Nos. 46)103.00 4480103 12821.92 9.04 Supply and instoliallon ol WALL LAMP 24 Nos. 15,60100 374,40103 102,575.34 9.05 Supply of TABLE LAMP I Nos. 19,50100 19,50103 5,342.47 DIMMING SYSTEM - Supply rand programming of Dinning coned system O. I 0 with 9.11 I LS 188.9:0.00 188,300.03 51,643.84 cabling and commissioning 1 including dimming module — CABUNG WORKS 9.12 Supply one, ins/ ollalion of code; and conduiling waks I Nos. 8450100 84,50103 23,15048 TOTAL CARRIED TO SUMMARY • UGHIING FIXTURES 1488.700.00 46245253 10.00 DOORS L WINDOWS - GLASS DOORS Doer Type I • Single: Supply and installation of 2.1M neight with 10.01 1M door opening. IOMM Mk frameless dear !encored glass 4 Nos. 10,40100 4140103 11,39726 door, double swing with standard hardware and Ironmongery Deer Type 3: SUDMG GLASS DOOR SYSTEM (2500A NT tome to Rae): Supply and insiallation of 6MM thk double tempered clear glass sliding door incluosrc Axed you panel. with 10M 1 M2 2.415.03 2.405.00 658.90 alumMium home. stainless steel titling. Wises, loas and all accessories according ha drawings. specilicabons ona engineer Instuclions WOOD DOORS - Door Type 5 -Single: Supply and imtallahon of 2.1M height, single 10.05 leaf finished with point on both sides wilh standard hardware 32 Nos. 17,550.03 56140103 153,863.01 and ironmongery 90cm Doe( Type 6 • Double: Supply and instalallon of 21M height with 180CM door opening. double lea? finishedwith paint on both 10.06 32 Nos. 32,503.00 1040,00003 284,93131 sides. with clear glass vision panels with standard hardware and (0(11110AgelY • AL CARRIED TO SUMMARY • DOORS I. WIDOWS 1445405.00 45045048 1100 JOINERY (BUILT-HI FURNITURE) - JIM= RECEPTION CHANGING ROOM LOCKERS - EFTA00805194 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 850 sqm enclosed area 386 sqm exterior decking area UNIT PRICE 111M NO Rel. DESCRIPTION QTY UNIT AMOUNT (AED) AMOUNT (USD) ,---------------- ------------ MEDI Supply and installation 012.2M height changing room lockers in 11.03 mho/ chadded fin‘sh wirt) standard turnllore Ilffings for locker 1 Nos. 260.03003 260000.00 7123248 dears TREATMENT ROOM COUNTERS Supply and inUortallon 0190CM hei st treatment room counters 11.04 in lorninatelveneer finish with decorafwe f'Jailor° Wings for NOs. - counlei. drawers and gloss cobinel dopes LOCKER ROOM COUNTERS Supply and inUollalion 0190CM heigtO locker room counters in 11.05 larrinateHeneer finish with standard lurrilure linings for counter NOs. - drawers and gloss cabinet doors PANTRY PANTRY COUNTER AND CABINET - Supply and installation of 11CCm height cabinet counter In 11.06 lamnate finish and selected sione sop finish with standard Nos. - turrilure finings for counter drawers and cabinet doers BEDROOM Complete lumilure set Supply and inUollalion of cornplele bedroom furniture including 11.07 1 Nos. 455.03003 45500:LCO 124,65733 the welkin changing room etc TOTAL CARRIED TO SUMMARY • JOINERY (BUILT.IN FURNITURE) 71630030 195,890.41 12.00 LOOSE FURNITURE - 12.01 13:03.00 39300.00 10,68433 Sorted 3 12.02 9,793.03 29250.33 831170 Small table 3 12.03 15403.00 31,233.33 B,54735 Moduli 2 12.04 24,703.00 49,403.00 13,53425 Rinke Twoseat Sofa 2 12.05 1B,85000 37,701C0 10328.77 aNnet for changing 12.06 13333.03 65,003.00 17305.22 Shoat 6 12.09 28403.00 171,401C0 47,013.70 EsSerlor Two seal sofa 8 12.10 25,350.00 76,050.00 20,53542 &Seri*. liable 3 12.11 3250100 32.501C0 8,904.11 Coublebed 1 12.12 18,89100 1849103 5.16438 011icadesk 1 12.13 10.403.00 10,401C0 2,849.32 Chair to oMce desk 1 12.14 195.33030 195333.030 53,424.66 Wardrobe 1 12.15 24,700.00 24,701C0 6,767.12 Cold drinks cabinel 12.16 84,93300 84,500.W 23,15048 Bedroom caNnet 1 12.17 11,70000 21401W 6,41036 Bedroom siderables 2 12.18 45,93000 45.501W 12,46175 Massage desk 1 12.19 26,00000 26.001W 7,12329 EaSerice caning table 1 EFTA00805195 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 850 sqm enclosed area 386 sqm exlerlor decldng area UNIT PRICE HIM NO RM. DESCRIPTION OTT UNIT AMOUNT (AED) AMOUNT (USD) MEDI 12.21 18/350.00 56.550.1:0 15493.15 AI3E.sa9e roan cannel 3 12.23 II/0100 46.80103 12221.92 Pad stribed 4 12.24 Pod side table 4 9,750.00 39,00040 10484.93 TOTAL CAMEO TO SUMMARY • LOOSE TURNMIRE 1,147,20000 319,835.62 13.00 WINDOW TREATMENTS - DRAPERY SHEER CURTAIN - Supply CACinstollolon of 3M width Men sneer curtains on 1301 OR:I 200 sqm 2.34003 465,CK0.1:0 128219.16 ceiling Arocksl coricin rods and hotchy ate os per requirements • TOTAL CARPED TO SUMMARY • WINDOW TREATMENTS 46103303 128,219.16 14.00 M SANITARY WARE - 1401 (WASH BASIN SET) A UNDERCOUNIER WASH BASHI 5 Nos. 9.750.03 45,793.03 13,356.16 B COUNTERTOP WASH BASIN Nos. - - C WASH BASIN AND SEMI PEDESTAL Nos. - - AA 3 HOLE DECK MOUNTED BASIN MIXER Nos. - - BEI MONO TALL BASIN MIXER Nos. - - CC MONO BASIN MIXER WITH POP)UP WASTE Nos. - - 14.02 SOME TRAP Nos. - - 14.03 MINI ANGLE VALVE Nos. - - 14.04 BBB (WC SET) FLOOR MOUNTED CLOSE COUPLED WC A SEAT AND COVER 3 NOS. 9,750.03 29,293.03 801170 CLOSE COUPLED CISTERN WITH COVER NOS. - - AQUAECO BOTTOM INLET MECHANISM Nos. - - WALL MOUNTED WC B SEAT AND COVER • - CONCEALED CISTERN FOR WALL HUNG WC Nos. - - RUBBER COLLAR WC WASTE NOS. • • 14.05 FLUSH PLATE NOS. - - SHATTAF SET) S - BIDET SPRAY 1.1.06 5 Nos. 1,59303 7,80103 2,13639 ANGLE VALVE 14.07 NOS. - . SHOWER SET) . 1.1.0E1 SHOWER HEAD AND CONCEALED SHOWER MIXER WITH DIMUER - - 14.09 HANDS HOWER WITH SUM MIL Nos. - - SHOWER COLUMN WITH MIXER 14.10 Nos. - - EFTA00805196 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 850 sqm enclosed area 386 sqm exterior decWng area UNIT PRICE M9A NO RM. DESCRIPTION CMS UNIT AMOUNT (AED) AMOUNT (USD) _______________ _ JAEN__ (ACCESSORIES SET) TOILET ROLL HOLDER 14.11 TOILET ROIL HOLDER Nos. 5850.00 43,950.00 11,219.18 14.12 ROBE HOOK - A SINGLE ROBE HOOK Nos. - - B DOUBLE ROBE HOOK Nos. - - TOWEL RAIL 14.13 SINGLE TOWEL RAIL Nos. - - SOAP BASKET 11.14 Nos. - - SOAP DISH AND HOLDER 11.15 Nos. - - AMENITY TRAY 14.16 Nos. - - 14.17 PEDAL BIN - A Rod t i ti Nr<lo S., NOS. - B SQUARE Pedu S., NOS. • • (BATHROOM MIRRORS) ILLUMINATED BATHROOM MIRROR 11.18 NOS. - . BATHROOM MIRROR 11.19 NON-KWMINAlED STANDARD MIRROR Nos. - - MAIO 11.20 FLOOR ORAN 20 NOs. 2470.00 74,1000) 2830127 14.21 SHOWER DRAIN A TILE DRAIN tor Shower Nos. - B ‘vALL DRAIN tor Shower Nos. - - ______ (PANTRY SINK SET) - 1.1.22 KITCHEN SINK INSET SINK 1 Nos. 15.0:0.03 15,60103 4.273.97 1123 ROME TRAP PP BOTTLE TRAP Nos. • • 11.24 KITCHEN SINK MIXER SINGLE HOLE SINK MIXER Nos, - - 14.25 MINI ANGIE VALVE Nos. - - 11.24 FLOOR DRAIN Nos. - - TOTAL CARRIED TO SUMMARY • SANITARY WARE 214,450.00 59,301.37 IBM OS/LE APPLIANCES - PANTRY EQUIPMENT - 15.01 El Coffee ”'ocnne 1 NO5. 16.250.03 16,29303 4.45205 15.02 Ea TOcglet I Nos. 1575.03 3,57.5.00 97905 ---- ------------------------------------- ________ 15.03 Ea water boiler I Nos. 3250.03 3,293.01 890.41 15.04 E4 Samsung retregValor wilt) water Spenser QC pc rate 780Goed I Nos. 1889100 18,85O0D 5,164.36 15.05 ES Microwave . pc role 929 aed I Nos. 3,7713.130 3,77DM 1,03228 15.07 El Cieweasher lindoStriall I Nos, 210300 21013.130 249115 AUDIO VISUAL EQUIPMENT I I EFTA00805197 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 850 sqm enclosed area 386 sqm exterior decking area UNIT PRICE nimmo Rel. DESCRIP710N COY UNIT AMOUNT (AED) AMOUNT (USD) JAED1__ 15.09 !PORT 'POO DOCKS 1.00 Nos. 5850.00 5$5100 1.60274 15.10 Televi;ion 1.00 Nos. 26.000.00 26000.00 7,12129 TOTAL CARRIED TO SUMMARY • OUSE APPLIANCES 86,64500 23.73836 16.00 WIRING DEVICES _b_ - 16.01 Supply ol 1G 13A 13P Switched 45 Nos. 12831 5.773.95 1,581.90 16.02 Supply of 2G 13A DP Switched 20 Nos. 209.30 4,18601 1,14635 16.03 Supply of EUR 8145 CAT6 IM dab socket 10 Nos. 45.50 45503 124.66 16.04 Supply and inskilanon of Thermostat with external sensor IS Nos. 981..50 14.722.50 LP" 56 TOTAL CARRIED TO SUMMARY • WIRING DEVICES 25,137.45 6,886.97 17.00 ADDITIONAL ITEMS 17.03 Mate cabanas for terrace swimming pool area 1 Nos. 403.030.00 448130102 128219.18 17.04 Laundry Bag 1 Nos. 260102 2.60103 71233 17.05 Emergency torch 1 Nos. 1,99103 1,99103 53425 17.06 Nat dryer 1 Nos. 240100 2.40103 71233 17.07 Wade bln 5 Nos, 3,25003 1629103 4,45205 —., 17.08 WALL ARIWORK - Supply melt 45 1540103 70200/00 192,32/77 17.09 MIRROR -Supply and lb - A Full height tetra 1 Nos. 11,70102 11,70102 3,20148 8 78CM width x 19604 (of °Mei) height mirror 5 Nos. 11,70100 *50103 16,027.40 17.10 DOOR RUG • Supply - 8 Al Private Office Area 2 Nos. 19,50100 3900100 10,684.93 C At ireCIMIIIII Room Area 2 Nos. 19,503.00 39,011103 10484.93 PLANTERS - Supply 17.11 indoof Porte, pots. Self itcraing !C Nos 3.250,00 32.503.00 8,904.11 TOTAL CARRED TO SUMMARY • ADDITIONAL ITEMS 1374.10000 376,465.75 18.00 SAUNA 8 STEAM ROOM WORKS STEAM ROOM - Supply and inUollallon ol Steam generally. (9kvil incbang 18.02 steam door, automatic discharge valve. steam nonle. steam 1.00 LS 448.50000 448300.00 122,876.71 NOV. ceiling doom dome with ties and steam fragrance TOTAL CARRED TO SUMMARY • SAUNA L STEAM ROOM WORKS 122,876.71 ligaill 19.00 TRADMONAL HAMMAM WORKS - WALL WATERPROOFING 19.01 Supply and apply 1 coot ol cemenlMous waterproofing 350 M2 32500 113,793.03 31,164.38 19.02 WALL FINISHES • Supply and Installation EFTA00805198 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 850 sqm enclosed area 384 sqm exterior decking area UNIT PRICE ITEM NO RM. DESCRIPTION COY UNIT AMOUNT (AED) AMOUNT (USD) SA _ A MARBLE 700 M2 2.503.CO 1.750=0.03 479.452.05 II CERAMIC TILES M2 C MOSAIC ALES 22) M2 4353.0) 910=330 249.315.07 ROOK WATERPROOFING Supply andapply 1 layer of bituminouswaterproofing 19.03 M2 - membrane on Roofs ------------------ 19.04 FLOOR FINISHES • Supply and Insblattan — • A mARRE 300 M2 5853.0) 1.7755,000.00 480421.92 ll CERA.m C TILES M2 - C MOSAIC 'ILES M2 - 19.05 SPECIAL ITEMS - -- Control stone I 390,07000 3900[0.01 106449.32 Special washbasin Rumos ) '8 11.701.03 2106[0.03 57,69843 - proEles I 455.03000 455003.03 12445753 Caumns 16 9730100 I .540000.03 47,39724 TOTAL CARRIED TO SUMMARY • TRADITIONAL HAMMAM WORKS 5,129,393.03 1,405,301.37 21.00 POOL TERRACE WORKS - H.00R WATERPROOFING - Supply and apply 1 toyer of bituminous watenxcoling 21.01 100 M2 26000 260110.03 7,12329 membrane on noon WALL FINISHES - WPC WALL PANEL: Supply and installolon of WPC outdoor wall 21.02 - panel. h011Ow profile with ell accessories II Length: 2.9MTR 103 M2 1540.03 15400001 42,739.73 FLOOR FINISHES - WPC TILE DECKING (Hallow/ Full Profile) - C Lere0):5.13m1R 250 M2 65000 162,500.03 44520.55 LIGHTING - 21.06 DEC[ L:Glii. RECESSED 33 Nos. 455.03 9,10003 2.493.15 21.07 DOWNUGHT. WALL MOUNTED 50 Nos. 845.00 4749103 1157534 TOTAL CARRIED TO SUMMARY • POOL TERRACE WORKS I 395,150.00 108452.05 22.00 SWIMMING POOL WORKS - OVERFLOW TYPE - ----------------- ---- — ----- - CCe6kl/Cii0/1 of FIBER GLASS, OVERFLOW TYPE swimming pool wilt, mosaic Me linis/Vng. Inducing installolion ond conneclions C 1 U 975.0:0.00 975=03 247,12329 ol MEP equipments. Pool Maintenance Kit one, Plumbing Ord Esechical Accessories TOTAL CARRIED TO SUMMARY • SWIPM1ING POOL WORKS 975033.03 247,12329 SUAWARY•TURKISH HAMMAM & RESIDENCE- GREAT ST JAMES ISLAND TOTAL AMOUNT TOTAL AMOUNT No DESCRIPIION (MD) (USD) PREUMINARIES 6339,40003 1,736,821.92 1.00 CIVIL WORKS 3,181,750.00 871.712.33 2.00 STEEL STRUCTURE IL ROOF WORKS 11,570,500.00 3,170)2)0.00 EFTA00805199 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 850 sqm enclosed area 386 sctm exterior decking area UNIT PRICE ITEM NO Rel. DESCRIPTION CITY UNIT AMOUNT (AED) AMOUNT (USD) (AED1 3.00 MEP WORKS 8,091,541.12 2.216460.58 4.00 SOUND SYSTEM 187.200.00 5128267 6.00 WALLS L PARTMON WORKS L FINISHES 6.117.150.00 1,675,931.51 7.00 CEILING WORKS a FINISHES 758.550.00 207,82132 8.00 FLOOR WORKS a FINISHES 5.199.350.00 1,424,479.45 9.00 LIGHTING FIXTURES 1.688.700.00 462457.53 10.00 DOORS a WINDOWS 1,646.605.00 450,85048 1120 JOINERY (BUILT.IN FURNITURE) 716,000.00 195490.41 1220 LOOSE FURNITURE 1,167,400.00 319435.62 13.00 WINDOW TREATMENTS 468.00000 128219.18 14.00 SANITARY WARE 216.450.00 59,301.37 15.00 OSIE APPLIANCES 86.645.00 23.73836 16.00 WIRING DEVICES 25.137.45 6.884.97 17.00 ADDITIONAL ITEMS 1,374.100.00 376.465.75 18.00 SAUNA a STEAM ROOM WORKS 448.500.00 122476.71 MOO TRADITIONAL HAMMAM WORKS 5,129.350.00 1,405201.37 21.00 I POOL TERRACE WORKS 395.850.00 108,452.05 22.00 SWIMMING POOL WORKS 975.000.00 267,12329 TOTAL MD t USD 66,781,178.67 15262,614.68 2.6.00 OLCUAIONS 26.01 LOCAL FEES 1.00 ITEM - 26.02 LOCAL TRANSPORTATION 1.00 ITEM - 26.03 LOCAL CONTRACTOR FEES 1.00 ITEM - 26.04 LOCAL CONSULTANT FEES 1.00 ITEM - 26.05 INTERNATIONAL. TRANSPORTATION FEES 1.00 ITEM - 26.06 LABOUR L MANAGEMENT NSA COST L VGA WORKS 1.00 ITEM 26.07 INFRA STRUCTURE WORKS 1.00 ITEM 26.08 ANY THIRD PARTY FEES 1.00 ITEM 26.09 LOCAL TAX 1.00 ITEM 26.10 AMERICAN STANDARTS 70 BE DISCUSSED 26.11 26.12 THIS ESTIMATION IS PREPARED BASED ON LUMP SUM BASIS - WE CONSIDERED ALL( EXCEPT THE CONCRETE a BLOCK SIMILAR TYPE OF MATERIAL) I. THE MATERIALS AND ITEMS TO U SENT FROM 26.13 DUBAI OR ISTANBUL 26.14 TIME ESTIMATION 26.15 3 MONTHS FOR THE DETAILED DESIGNED 26.16 12 MONTHS FOR CONSTRUCTION (TO BE DISCUSSED) 26.17 26.18 WC The conbaclor should WO the see and obtain necessary 26.19 Into/motions lot raking and at quantl$es are to be checked and refilled fully. Connector are fully responsible for design and pedermenee kw 26.23 Rena/services under his scope obvert EFTA00805200 I I I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 850 sqm enclosed area 386 sqm exterior decldng area UNIT PRICE ITEM NO Rel. DESCRIPITON CITY UNIT AMOUNT (AED) AMOUNT (USD) JAED1__ , this quotation Is for the items quoted ii the above BOO only: any Additional Works to the stated items or Variations on the existing 26.21 items shot be quoted separately and agreed with the Client before thee execution and any cancellation shallincrease the cosh of other "ems. 2622 Defect liability lo be discussed along with maintenance 26.23 26.24 Terms and Conriltinnv —__ 26.25 Advance Payment 60% 26.26 Progress Payments 35% 26.27 Final Payment 5% 2628 26.29 26.33 Works Duration. 26.31 Design I2 weeks 26.32 ConsInsellon 52 weeks 26.33 local approvals not considered in Mb offer 26.31 26.35 26.36 26.37 Completion duration 52weeks.Commencement of works shoe 24 start upon the advance payment is received & material samples& drawings to be approved as per the contractor s offer by the aultorities and client. 26 Any variations for the above h additional costs & time implications 26.40 Any in sub contractor*, supplier sisal be subject to casts & time impacallons. 26.41 My authorly maateaffens shot offer this offer. 26.4 My addiffenal MEP requitement shall be additional cost Any °Whet add/honor regukement is subject to additional 24.43 cos. AR the above is prepaied according lathe &awes. proposed. 7.6.44 All the submitted material samples & Mowing, to be approved by Me client. 264 Any nominateed subcontractor is at the expense of the client. Thanking you and we remain at your disposal for any services you may need. Yaws Faithfully. Client representative name CK ARCHITECTURE INTERIORS LLC. Sipnalure/ Company stamp [ Cem Kopanciogla Architect' Foundna Diec ?or Alobif Em&: EFTA00805201