EFTA00805202

I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 sqm exterior decking area S. 80 sqm pool UNIT PRICE ITEM NO Rel. DESCRIPUON OTT UNIT AMOUNT (AED) AMOUNT (USD) (AED1 V PRELIMINARIES M M Design Procedures (includes Design & concept. Consrucilon & 1 Item 1740./0040 1,244400.00 341931.51 — -- waking trawigs) Supply of required approvals from authority ( Muncipality/ CM cetencei and Local management -by clients ltd party local Item - - °mulleins & contractor' tees by dienS Managements site supervision weds 1 Item 231313.033.03 2,303030.03 630,13639 Temporary stucfure to accomodate the labour 1 Item 856.44340 856,440.03 234441.10 TOTAL CARRIED TO SUMMARY • PRELIMINARIES 4,400110.00 1.205,70939 1.00 OWL WORKS - Mon Mr mobilisosion of mocNnery and other equipment to Me 1D2 1 Item 650.030.00 653400.00 17846219 site 1.11 Allow for bouillon at structure fa staircase -roof occes 2 Item 39,400.00 7803003 21,369.86 1.13 Supply and Inslagollon of Concrete below blocks - A Walls: 1LOMM thick 200 M2 351.00 70,203.03 1923228 0 WOOS: 200MM thiCk • 2400 M2 435.00 1,072.00303 299,178.08 TOTAL CARRIED TO SUMMARY • CIVIL WORKS 4M4 1,890,200.00 517243.01 2.00 STEEL STRUCTURE it ROOF WORKS - ROOF STEEL WORKS - 1.Design, Supply, Erectionworks of steel beams 2.Desgn Wei° to be as per local codes 3.Design Uve Load will be 3Kn/Sqm and I Imposed load to be 2K nisrarn • light we4ghl postilion max 1Knisqm) 2.01 1 LS 3.160.30040 3,1603[003 S65235.42 4. Max Floor to floor Height 4.8M 5. GI deck sheet 6.Steel finish: One IoW Fre moaner paint above anti-corrosion p ainl. 2.02 1 U 1826.80040 1,82450303 500,410.96 1. Clay Ries lc roof Fnishes 2.03 Concrete rots tOundOtiOn 1 U 936.(00D0 936.0(0.03 256,438.36 2.04 GRC dome works 1 346O40040 3,46040303 948,10939 2.05 Mc weeks 1 980.40303 980,40003 26840274 TOTAL CARRIED TO SUMMARY • STEEL STRUCTURE S. ROOF WORKS 10,361800.00 2.839,39726 3.00 MEP WORKS - ELECTRICAL WORKS - Supply and installation of PVC conduit and PVC wire to the 3.01 Dimmable Ighl Ailing and InstaloSon of LED/Ftspot lain Ening 333 Nos. 1.345.50 44830303 122,876.71 Mc/Wing necessary control cabling Ice dimming system. Supply and installation of PVC conduit and PVC wire for the 3.02 Dimmable cove 101fitting and imlollallon of LEO cove 1104 IDD item 61100 61,100.03 16,739.73 filing including necessony conVol cabling ler dimrring syslem. Supply & insiollalion of cabling for switches I dinning control for 33 Nos. 3.03 1.138.83 34,16403 976040 The rooms. EFTA00805202 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 spin enclosed area 316 mini exterior decking area 880 sqm pool NIT POCK RIM NO Rel. DESCRIPTION QT UNIT U AMOUNT (AEI) AMOUNT (USD) (AEDI 305 instalialion of tighing Control pond / Dimmer system. 1 Nos. 208.030.00 20800/03 5498630 POWER CURETS - Supply and installation of condoling. cabling & Cl box Ming for 306 45 Nos. 916.50 41,24250 11,29932 13A shgle socket. Supply and installation of condoling, cabing & Cl box firing for 3D7 15 Nos. 1,01725 15,258.75 4,180.48 13A Twki socket. Supply and inszollallon of I3Amp Single synched socket above 303 25 Nos. 2,291.75 57,281.25 15,693.49 Ilse ceiling la FCU: Make: Schneider. While PVC Supply and installallon Cl 13Amp Single synched socket above 3D9 IS Nos. 1.8311:0 27,49503 753288 Ilse ceiling for water Neater: Make : Schneider. White PVC Supply and insIollallon of condoling. cabing & Cl box fixing for 3.10 5 Nos. 366600 18,33103 5021.92 15A snot° socket Supply and installation of 13Amp single socket tof win above 311 15 Nos. 449103 70,20303 1923288 ceiling: Make : Schneder. White PVC Supply and installation of 13Amp single socket for Roller Blinds 3.12 8 Nos. 1,79403 14,35203 3.93205 above ceiling: Make : Schneider. While PVC 3.13 Supply &Installallon of GI cable frunking tot tunning cables. 2 Nos. 27,30100 5480310 14.958.90 3.11 Supply &Insfallallon of flow box with lno of 13A twin socket 5 Nos. 3,13100 1580100 4,273.97 Supply &Insfallallon of single phase isolator tar She proposed 3.15 10 Nos. 4,16003 4180103 11,39726 FCU. Supply & kotallollon of three phase isolator ti e 3.16 2 Nos, I8COD.133 2603310 7.12329 chied water EMU including cabling. Supply lc Installallon of three phase isolator for the proposed 3.17 I Nos. 16,700..00 182=0 4,986.30 steam ',clueing armoured cabling. Supply .1Installolion of 4c x 133 somm i. lex 70 warn armoured cable Iran slubout power provided by landlord in reception 3.18 100 Mn 1,99303 195,00103 53.42446 area to proposed SMDB in reception areaConsidaing total 15 meters) (Total lead considered For 120KW amok) Supply It installolion of 4c x 50 sworn 4 lox 25 somm annoured 3.19 DM Mn 91000 91=03 24,931.51 cable from proposed SMOG to adolor dedicated for pool. Modlicarion work in exiOng LV panel lot new 3.33 lapping.(Assumed as the stuboul Mr power mooted will be I Item 260.0:003 MOOD= 71.73288 provided near reception area by landlord) DM and CASUNG - 3.21 Supply .1knIallallon of SMOG. 2 Nos. 33=00 6780103 18.52035 3.22 Supply & Installation of New DB's 4 Not 40,74203 162.96803 44,64877 TOTAL • ELECTRICAL WORKS ME massed 528.35324 IT / COMMUNICATION INFRASTRUCTURE WOOS Et/DATA/AV CONTAINMENT - Supply and inUollarion of containrne..nr for tel/dota. ConckAts 325 15133 Nos. 81286 1222260 3,34546 torn ten/data collets to Data Coble ray 3.26 CAT6 cabling including ferminalon in both ends. 25 CO Nos. 156 CO 390103 1,00.49 Supply and inUallarlon of 50mm canto:anent fa ProjectorfN 3.27 200 Nos. 1.222.26 1444.52 669.73 collets. 40TAL - IT/ COMMUNICATION INFRASTRUCTURE WORKS 18.567.12 5133688 FIRE ALARM WORKS 333 Supply and inszollarion of smoke defectors wits neceirary wiring. 2000 Not 4.69103 93403.03 25.64324 EFTA00805203 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 sqm exterior decking area 880 sqm pool M94 NO Rel. DESCRIPTION COY UNIT U AMOUNT (A®) AMOUNT (USD) NIT ( AED1 NOCE Supply and installation of Heat detectors necerrary wiring in 3.30 Nos 4,683.00 9,34003 2.564.38 poetry. 3.31 Supply and installation of break glass 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 4,55890 3.33 Supply and installation of FACP. LOD Nos. 6520303 65,03100 17205.22 Supply .1Installalion of interlace modules tot interlacing tie 3.31 Nos. 7,80003 - - proposed FACP with ex4ling fire alarm loop. BY DENT Supply and installation of sellconlained EM Hagswith necessay 3.35 Nos. co 65033.00 17205.22 wiring and conduiling complete. 336 Supply and installation of sell contained ladl light with necessary 1500 Nos. $000.00 5850103 16027.40 wiring and conchAling complete. 3.37 Progranvning. Testing 8 Commissioring of Me Fire Alarm System. 1.00 Item 3920000 3903103 10243493 TOTAL • EIRE ALUM WORKS = 35523303 97,37534 FIRE FIGHTING WORKS - NOT CONSIDERED EXCEPT FIRE EXTINGUISHERS-LOCAL CODE TO BE CHECKED - TOTAL • EIRE RGIONG WORKS • - - EMERGENCY AND EXIT - Supply and Installation of Emergency lights, self contained type 3.44 Including FP200 eating. (Considered only In common couriers) 1 Nos. 2037.10 61,11310 16,74329 Supply and Installation of directional EXIT lights. sell centred 145 2000 Nos. 1055.65 61.11103 16,74329 type including FP200 cabling. TOTAL • EMERGENCY AM) EXIT 122226.00 3148638 HVAC WORKS Supply and install Chilled water FCUs for with anti vibration 3.45 14 Nos. 21,84103 301760.03 83,76926 fillings and supper's. (considering lolal 90 Ions) Supply and chilled water type FAHU(2933CFM) with heat 3.47 2 Nos. 2.133.4C0.00 56880103 155.28727 ecovery wheel. 3.48 Supply and install control panel tor FAHU. 2 Not 28,60100 572(003 15.67123 Supply and installation of chilled wale.' piping for 20NECUs and 3.49 250 Mtn 1,04103 240033.00 7123288 If FAHU with proper tubber insulation and sucpc4t. 3.50 Supply and install valve package wit, PICV for ECUs 14 Not 24960.00 349,44003 95,736.99 3.51 Supply and install valve package with PICV to PAM 2 Nos. 4433100 8840103 24.219.18 3.52 Mew fa presuce lei: ono of ernect ?hiving_ 1 rem 28.640.00 28403.03 723542 Supply and Install FTe.Inwlated Panel duchvorks (for FCUs) 3.53 complete with plenum boxes. Mende connections and 2930 92.FT 8120 205203.03 5498630 necessory supports. Supply and install Pre-instated Panel ductworks (la FAHU) with 3.51 soar 83.23 16620400 45,589.04 necessary suopals. 3.55 Supply &Install sound anenuators for FAHU. IS Nos. 20)X0.03 31200/00 8547945 3.56 Supply and install Re dampers. 5 Not 15,60100 7803103 21,36186 3.57 Supply and install necessary volume control dampen. IS Item 29,12000 436,83100 119.67123 3.58 Supply and install linear slot galls. diffusers and louvers. 1 Item 154.96003 154,94010 42454.79 3.59 Testing and cornissioning. 1 nem 3901:0.00 39,003.00 10,034S3 L TOTAL • HVAC WOOS 1051.360.03 835.989.04 PLUMBING WORKS ,__ - EFTA00805204 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 sqm exterlor decldng areo d 80 sqm pool UNIT PRICE mat NO Ret DESCR1PTION QTY UNIT AMOUNT (AED) AMOUNT (USD) fAED1 3.61 Insla:lotion ol Oient suppled woel boso. 20 NOS. 1,17003 23,40000 641096 3.62 Instak:non ol Clienlsuppled wast) bosa mia:. 43 NOS. 10400) A1400.03 11,397.26 3.63 Inslollotion ol 0lenl suppted water dosel 8 hond spray 15 Nos. 1,170.03 17~03 4)30822 3.64 Insla:lotion ol dient soeplied snOwe: mixer. 6 Nos. 1.170.00 202001 1,92329 TOTAL • ?WERING WORKS • 89...V003 24,539.73 WATER SUPPLY WORKS - Supply 8 Innollation ol PPR a PEX pipet& Ihe wals sucaly 167 75 NOs. 1.19101 9740100 26,71233 pcints. Supply d inslollollon ol PPR mobline tor me above wotersuppty 348 300 Mits 650.00 1950010/ 5342446 points. 3.69 Supply d Inslollollon ot volves tor isolollon. IC1 Nos. 240103 2403103 7.12329 3.70 Presese tesing 3. Connec%ng to mdsrmg stubout in same Root. 1 Item 19,50000 19,50103 5,34247 3.71 BOILERS 8 FLOOR NEATING SYSTEM 1 1306500.00 1,306.5CO.00 357.94521 TOTAL- WATER SUPPLYWOM 1,644.30000 450,547.95 DRAINAGE WORKS Suppty d Inslollollon ot UPVC drainage pipet lor Me drainage 3.71 25 Nos. 240103 6500103 1280822 points 3.72 Supply d Instollollon ot Hom rops Z. Clean Outs. 25 NOS. 2.60103 6500103 1280822 3.73 Supply 8. Instollation 01 Clean Outs. 5 Nos. 2,080.03 1040103 2249.32 Supply t. Initollotion 01 c1foiroge mainlne IC< Ine obOve 3.74 1 Mes 1,301103 130000 356.16 dťoinage pan!st vios!e t. soit) 3.75 Comecling to misling seweoge line iseweogetank I Item 18.20100 18.200.00 4,98630 TOTAL • DRAINAGE WORKS 15990003 43)30822 TOTAL CARRED TO SIMMURY • MEP WORKS 7.370.034.62 2.019.187.57 400 SOUND SYSTEM Supply and instollallon ol audio system.Includes: Mulf-Zone Diatol :wao Moffin R2 or M2 Power Amp. Kit 4.01 Optical Fibre Kit Id, R20r M2 1 LS 187.20000 187203.01 51,287.67 OIgital MI-InCine Wal Contrei Panel lor R2 or M2 wilt: flushed mount wou box 2 way Celling seenket TOTAL CARRED TO SUMMARY • SOUND SYSTEM 187200.00 51.28747 400 WALLS A PARTMON WORKS A FINISHES PLASTERING WORKS - 6.01 Suppty and apply cement poster. finisned as speeied - B 20MM Mot- Fix wees 4200 M2 78.00 32740003 8975142 EXTERIOR WALL GLADDING - A SOM coLouRatcne 900 M2 1,8200) 1,63803003 448,767.12 B 1vCOD/other 362 M2 253503 91747003 25141644 EXTE MOR METAL mESN PANEL 603 Supply and instdlonon el mek:: C lodding lor do mes ó cool 100 M2 1.820.0) 18200003 49,863.01 GLASS ?AMONS tWINDOWS EFTA00805205 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 VW exlerlor decking area d 80 sqm pool UNIT PRICE Dun NO Rel. DESCRIPTION OTT UNIT AMOUNT (AED) AMOUNT (USD) (AED1 Clear Glass Petitions: Supply and installalion Cl Approx 2.5M height. 6mni Ink double lenpererd clear glass porlillon wilts 6.10 210 M2 4760.03 1,419400.03 388,93131 otumnium home. Gloss panels 100e joined with clear silicon len See: as OK approved drawings,' WATERPROOFING WORKS - 1 A Supply and apply 1 coal al cernentilious waterproofing o M2 MI 50 40,..11:00) 11041.10 1 NICHE WORKS - 6.15 Nict,e teaks Ice selected creels plodded in approved wall finish A M2 2600.00 9100303 24,93131 WALL FINISHES - Paint Supply and apply 1 coal primer and 2 coots of John 6.16 450 M2 117.00 5265003 14,42446 lenornaslic pain' Dern:wally* Paint Supply and apply of decorative 6.17 painitwollpoper co per suppler's inauclion Icr selected wall IDD M2 58503 58,.51:0.03 16,027.40 areas as per design 6.19 WALL CLADDING- Supply and Instaiallas - Slane: Supply anal instolialion al done wall cladding as per A 967 PA2 456003 1,508,52003 413293.15 suppliers instruction for selected wed areas as per design 621 CERAMIC TILES • Supply and balance/Ion - D 604120CM -Polished 146 PA2 97500 142,350.03 39,000.00 6.22 MOSAIC DIES - Supply and Indollealon - C Stone mosaic ties/OTHERS 145 PA2 142503 235425.03 64,554.79 TOTAL CARRIED TO SUMMARY • WALLS 4 PARTMON WORKS t 6,613,81500 1,812,034.11 IF FINISHES 7.00 CEILING WORKS 4 MIMES SUSPENDED GYPSUMCEILING - - Supply and installation Cl suspended gypsum dry ceiling. design 850 542 7.03 32500 276,250.03 75,934.93 as per approved drawrras CEILING PROFILE (Cornice) cores t decerailve lent - 7.06 Supply and install of semi-gloss ceiling profile cornice 350 en 71500 250,25003 4,8,56144 CEILING FINISHES - PARI1MG FOR GYPSUM CEILING Supply and apply one coat primer and two coats blurs 7137 850 PA2 27303 232050.E 63,575.34 enomostic emulsion paint on gypsum ceiling m TOTAL CARRIED TO SUMMARY • CEILMG WORKS II. FINISHES W 758,550.00 207,122492 800 FLOOR WORKS 6 FINISHES - SCREEDING WORKS - Supply and apply at sand bedding and backing moles lig 801 1240 M2 32300 403,000.00 110410.96 specined11001finsh FLOOR FINISHES • Supply and Installation - 8.04 MARBLE __ ---------------- - A 2GMM Ink matte tiles 600 M2 2470.03 1.48213C0.1:0 404027.40 B Marble lie skirling: 100MM height 290 LM 71500 207.350.03 56205.22 8.06 SOUD/ ENGINEERED WOOD - A 19MM thk wood planks 30 M2 2.470.03 74,10003 20,30437 B Wood sitting: 100MM heighl 70 LM 71500 5009303 13,71233 809 MOSAIC TIES - EFTA00805206 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 sqm exterior decking area S. 80 sons pod UNIT PRICE HEM NO MIE DESCRIPTION COY UNIT (AED) AMOUNT (USD) fAEDI A Ceromc mosaic Illes 50.00 M2 1.560.03 7800003 21,369.86 B Goss rrix mosoC files. 8Mm Mick 5000 M2 1.823.1:0 91,00103 24,931.51 TOTAL CARRIED TO SUMMARY • FLOOR WORKS A FINISHES 24H•250O0 684,726.03 TAO LIGHTING FIXTURES - 9.01 SPOT LIGHT • Supply and InstaBallon - 7W LED RECESSED SPOPJGHT with DIE CAST ALUMINUM BODY A and GLASS DIFFUSER for 1P65 with DAU conholled/ 0.10V 190 Nos. 97500 185,29303 50,753.42 DIMMABLE LED DRIVER. cotois lenperolufe 211,0< 902 PENDANT LIGHT . Supply and instolation - Peridani light TYPE 1 27 Nos. 15,60103 421,X0.03 115,397.26 Pendanl light TYPE 2 8 Nos. 15,60100 124,80103 34,191.76 Pendant light. TYPE 3 5 Nos. 31=00 15603100 42,739.73 Pendanl light TYPE 4 1 Nos. 462O3.00 46,80103 12,821.92 9.04 Supply and insidlalon of WALL UAW 22 Nos. 15,60100 343=03 94,027.40 9.05 Supply ol TABLE LAMP 1 Nos. 19,93100 19,50103 5,342.47 DIMMING SYSTEM - Supply and programming of Dimming coned system 0.10 with 9.11 1 LS 1BB.SODA0 186303.03 5164384 cabling and commissioning 1 including dining module — CABUNG WORKS 9.12 Supply and insidlalion of code; and condoning works 1 Nos. 84,933.00 84,50103 23,150.68 TOTAL CARRIED TO SUMMARY • UGHTING FIXTURES 1,569,750.00 430,068.49 10.00 DOORS A WINDOWS - GLASS DOORS - Dow Type I • Seigle: Supply and installation of 2.1M height with 10.01 1M doe( opening. IOMM Itik tameless deaf !encored glass 2 Nos. 10,40100 2000103 5,698.63 door, double swing with sonde/I'd hardware and Ironmongery Doer Type 3: SUITING GLASS DOOR SYSTEM (250CM NT tome to tame): Supply and insiollorion of .3MM Itik double tempered clear glass sliding door inclocIng fixed gloss panel. willh 10M 1 M2 2415.00 2.40503 658.90 olumegium frame. stainless steel fitting. rectums, locks and all accessories according lo &Owings. specilicabons ona engineers Inslmckons WOOD DOORS - DOOf Type 5 - Single: Supply and Imtallolion of 21M height, single 10.05 leaf finished with point on both sides with standard hardware 30 Nos. 17,59100 526,50103 144,246.93 and Ironmongery 90cm Doe( Type 6. Dout4e: Supply and inskAallon of 21M heighswim 180CM door opening. doubte tool finished wilh paint on both 30 Not. 329:0.0) 975000.80 24.7,123.29 sides. with clear gloss vision panels with standard hardware and IfOnthOrtaery TOTAL CARRIED TO SUMMARY • DOORS 6 WMOOV/S M 1,524,705.00 417.727.40 1100 JOINERY (BUILT•IN FURNITURE) . RECEPTION - CHANGING ROOM - Supply and instailanon 012.2M height changing !pi .r.. in 11.03 enhar Cladded finith with stordard furnikre lilting, F I i. ii, 1 Nos. 195.00300 195000.00 53,42446 doors BEDROOM -- - — Complete furniture set EFTA00805207 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 sqm exterior decking area 80 sqm pool UNIT PRICE DIM NO lel DESCRIPTION COT UNIT AMOUNT (AED) AMOUNT (USD) (AED1 Supply and instollonon of complete bedroom furniture including 11.07 1 Nos. 325.0:0.00 325,003.03 89,041.10 he wolkin chonoirg rocen elc TOTAL CARIED TO SUMMARY • JOINERY (SUILT•IN FURNITURE) 520.00000 142,43275 12.03 LOOSE FURNITURE - 12.01 Sorted 134:03.00 39430003 10,48433 3 12.02 9,79103 2929103 B4O1170 Small table 3 12.03 15,403.00 31,20003 8,54735 Armchair 2 12.04 24713100 49,40003 13,53425 Spier Twoseat Sofa 2 12.05 18,850.00 3270103 10,328.77 Cabinet for changing 2 12.06 I3403.00 65,00003 1720822 Shower 5 12.09 28,40100 17140103 47,01170 Eder's. Two seal sofa 8 12.10 25,35100 76439103 20)335.62 Eder's. table 3 12.11 32,933.00 32.3011:0 8,904.11 Oeublebed I 12.12 18453.00 18,893.03 5.16428 011icedesk I 12.13 10,40100 10,40000 224922 Chair to office desk I 12.14 195.0:0.00 195000.00 5142446 Wardrobe I 12.15 24,70100 24,703.03 6,76212 Cold drinks cabinet I 12.16 84,50000 84,9:003 23,15048 Bedroom catrnel 7 12.17 11,70100 2140103 641036 Bedroom sideables 2 12.18 45,50000 45,50103 12.45275 Massage desk 1 12.19 26,00000 26=03 7.12329 EtSerice grunt; table I 12.21 18)35000 56,53003 15,493.15 Massage roam cabinet 3 12.23 II .70000 46,8[0.03 12221.92 Pool embed 4 12.24 Pool side table 4 9.750.00 39.000.00 10,48433 TOTAL CARRIED TO SUMMARY • LOOSE FURNITURE 1,147,4110.00 319,83542 13.00 WINDOW TREATMENTS - DRAPERY - SHEER CURTAIN - Supply and instollollon o1 3M width linen sneef cvelPns on 13.01 DR:1 233 sqm 2080.00 416000.00 113,97260 ceiling hocks/ curkinrods and hardware Cri per requirements TOTAL CAKED TO SUMMARY • WINDOW TREATMENTS 416=0.03 113,97240 14.00 SANITARY WARE - 1401 _.. WASH BASIN SET) - A UNDERCOUNTER WASH BASIN 5 Nos. 9,79103 4479100 13,35416 8 COUNTERTOP WASH BASIN Not - - EFTA00805208 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 sqm exterior decldng area 880 sqm pool UNIT PRICE ITEM NO Rat DESCRIPTION COT UNIT (AED) AMOUNT (USD) EILEDI C WASH BASIN AND SEMI PEDESTAL Nos. - - AA 3 HOLE DECK MOUNTED BASIN MIXER Nos. - - B8 MONO TALL BASIN MIXER NOS. - - CC MONO BASIN MIXER WON POP-UP WASTE NOS. - - 11.02 SOME TRAP NOS. - 11.03 MINI ANGLE VALVE NOS. - - 1404 (WC SET) IL— FLOOR MOUNTED CLOSE COUPLED WC A SEAT AND COVER 3 NOS. 9,750.03 29,293.03 8,01320 CLOSE COUPLED CISTERN WITH COVER NOS. - - AQUAECO BOTTOM INLET MECHANISM NOS. - - WALL MOUNTED wC B SEAT AND COVER NOS. - - CONCEALED CISTERN FOR WALL HUNG WC NOS. - - RUBBER COLLAR WC WASTE NOS. - - 14.05 FLUSH PLATE NOS. - - (SHATTAF SET) BIDET SPRAY 11.06 5 NOS. 1,560.03 7,80300 213639 ANGLE VALVE 11.07 Nos. - - (SI'CWER SET) E . 11.08 SHOWER HEAD AND CONCEALED SHOWER MIXER WITH DIVERTER NOS. - - 11.09 HANDSHOwER WITH SUM RAIL NOS. - SHOWER COLUMN WITH MIXER 11.10 No - - LI__ ACCESSORIES SET) ___ - TOILET ROLL HOLDER 11.11 TOILET ROIL HOLDER 7 Nos. 5850.0D 4095000 11219.18 11.12 ROBE HOOK A SINGLE ROBE HOOK NOS. - - B DOUBLE ROBE HOOK NOS. - - OWEL RAIL 11.13 SINGLE TOWEL RAIL NOS. - SOAP BASKET 11.14 NOS. - - SOAP DISH AND HOEDER 11.15 Nos. - - AMENITYMAY 11.16 NOS. - - 11.17 PEDAL BIN - A Round Pedal Bin NOL - - B SQUARE Pedal Bin NOS. - - EFTA00805209 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 3qM enclosed area 316 %lin exterior decking area S. 80 scan pool UNIT PRICE ITEM NO lel DESCRIPTION QTY UNIT AMOUNT (AED) AMOUNT (USD) AED (BATHROOM MIRRORS) - ILLUMINATED BATHROOM MIRROR 14.18 Nos. - BATHROOM MIRROR 14.19 NON4LLUmINA1ED STANDARD MIRROR Nos. - - .._ (DRAIN) - 14.20 FLOOR ORAN 30 Nos. 2.470.0D 76,100.00 20201.37 14.21 SHOWER DRAIN A 111E DRAM lo, 51)8wet NO3. - 8 WALL GRAN To, Shower N05. • (PANUY SINK SET) - 1.1.22 KITCHEN SINK INSET SINK I Nos. 15.603.03 15.600.00 4.273.97 14.23 BOTTLE TRAP PP BOTTLE TRAP N05. • 14.24 KITCHEN SINK MIXER SINGLE HOLE SINK MIXER Nos. - - 14.25 MINI ANGIE VALVE Nos. - - 14.24 BOOR DRAIN Nos. - - TOTAL CAMUED TO SUMMARY • SANITARY WARE 216,45000 59,301.37 15.00 OSSE APPLIANCES _M - PANTRY EQUIPMENT a - 15.01 E.1 Coltee frochne NOS. 16,25000 1629/00 4,45206 15.02 E2 Toosler 1 Not 3,57503 3,575.03 97945 15.03 El Water Caller 1 Nos. 3,25103 329303 890.41 15.04 E4 Samsung relregValor wilt water Spenser • pc role 7803aed 1 Nos. 18253.00 18,85103 5,16438 15.05 ES Microwave 4e pc role 929 oed 1 Nos. 1770.00 3,77003 1,03288 15.07 El Dishwasher linaysMali 1 Nos. 9,10103 9,10303 2,493.15 AUDIO VISUAL EQUIPMENT --------------------------- ---- ----- -- — — ----------- 15.09 PORT 'POD DOCKS 100 No5. 5.85103 525103 1,53274 15.10 Television 1.00 Not. 26=00 260:003 7,12129 TOTAL CARRIED TO SUMMARY • OSSE APPLIANCES • 86,64500 23,73836 16.00 WRING DEVICES - 16.01 Su0ply 01 1G 13A DP Switched 45 Nos. 12831 1773.95 1,581.90 16.02 Supply 01 20 I3A DP Switched 20 Nos. 209.30 4,18403 1,116.85 16.03 Supply Cl EUR RJ45 CAT6 IM dola socket 10 Not. 45.50 455.03 124.66 16.04 Supply and ins/Wagon Cl Thermostat with eAteinal sense( IS Not. 981.50 14,722.93 4,033.56 TOTAL CARVED TO SUMMARY • WIRING DEVICES • 25.137.45 6286.97 17.00 ADDITIONAL RIAU 17.03 Pergolas for terrace 'winning pod area 1 Not. 468.03000 468.000.00 128,219.18 EFTA00805210 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 sqm exterior decking area 680 swn pool UNIT PRICE RIM NO lel DESCRIPTION COY UNIT AMOUNT (AED) AMOUNT (USD) MEDI 17.04 Laundry Bag 1 Nos. 2,60103 2.603.03 71233 17.05 Emergency teeth 1 Nos. 1,99103 1,9910) 53425 17.06 Hat dryer 1 Nos. 2.6010) 2,6010) 71233 17.07 wade bin 5 Nos. 325103 1629303 445205 17.06 WALL ARIVIORK • Supply and Inslallalien 45 15,60100 702,0010) 192,32837 17.09 MIRROR -Supply and fix - A FLA helgIg mast 1 Nos. 11,703.03 11,70100 3,333413 B 78CM width x 196CM (cc other' height Wilco! 5 Nos. 11,70103 53501[0 16,027.40 17.10 DOOR RUG • Supply - 6 Al Pdvairs Office Area 2 Nos. 19,503.00 39,030.0) 10.684.93 C Al Treatment Room Area 2 Nos. 19,93100 390[003 10.684.93 PLANTERS • Supply 17.11 Indoor Floater pots: Sell storaing 10 Nos, 1250.03 32.5[003 6.904.11 TOTAL CARRED TO SUMMARY • ADDMONAL ITEMS 1,374,1004 376.465.75 18.00 SAUNA IL STEAM ROOM WORKS STEAM ROOM Supply and installation al Steam generator (9kW1 Including lam steam door, outomonc discharge valve, steam nonle. sleom 1.00 LS 416.030.00 4160[0.03 11317260 light, Ceiling steam dome will, Iles and steam IrOGrOnCe TOTAL CARRED TO SUMMARY • SAUNA 6 STEAM ROOM WORKS 416190103 113.97260 1900 TRADMONAL NAPPJAAM WORKS - WALL WATERTROOFING - 19.01 Supply and apply I cool ol cemenflouswaTerproolIng 150 M2 32500 111/9303 31,16436 19.02 WALL FINISHES • Supply and instalkelen A MARBLE 620 M2 2303.03 1.53100103 424,65733 _. B __ CERAMIC TILES M2 — -- C MOSAIC 11LES 203 M2 4393390 9100010) 249,315.07 —___ TI LE— FLOOR WATERPROOFING Supply coo COPly 1 109er ot bilum nous watetpcotng 19.03 M2 - - membrane co root; 19.04 FLOOR FINISHES- Supply and Installation __ A MARBLE 700 M2 539103 1,1700004) 320,547.95 - B GERAm:C TILES M2 C MOSAIC TILES M2 - - 19,05 SPECIAL ITEMS Genital stone 390.3))00 3900[0.03 106,84932 Special washbasin I koalas ) 18 1 1 .700.0) 210603,00 57,698.43 pronles 1 455.000.00 455000,00 124,657.53 Columns 16 9780:303 1.540003390 427,397.26 TOTAL CARRIED TO SUMMARY • TRADITIONAL HAMMAM WORKS 4344,39103 1.190,23256 2100 POOL TERRACE WORKS - FLOOR WATERPROOFING EFTA00805211 TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 sqm exterior decldng area 8 BO Kira pool UNIT PRICE mu NO RM. oesammoti QTT UNIT AMOUNT (AED) AMOUNT (USD) (AEDI Supply and apply l layer al bituntinouswalerproohng 21.01 100 M2 260.00 2400002 7.12329 membane on flood WALL FINISHES - WPC WAIL PANEL Supply and installation of wPC ouTcloor wall 21.02 panel, hollow atolls with al occessales B Lenglh: 2.9MTR 100 M2 1.560.03 156030.03 42,739.73 ROOR !DUNES - WPC 1ILE DECIONG (New/ NM Prose) . C Length:5.8MM 250 M2 650.00 1625:0.03 44520.55 LIGHTING - 21.06 DECK LIGHT. RECESSED 20 Nos. 455.00 9.11:003 2.493.15 21.07 COWNUGHT. WALL MOUNTED 50 Nos. 84500 42250.00 11375.36 TOTAL CARRED TO SUMMARY • POOL TERRACE WORKS 395.850.00 101345205 22.00 SWIMMING POOL WORKS - OVERFLOW TYPE - Construelion at FIBER GLASS. OVERFLOW TYPE swimming pool with mosaic life inducing instoliallw and conneclions C 1 1.5 975.03000 97&003.03 267.12319 of MEP equipmenis. Pool Maintenance Kit and Filial:48g Orld BecMcol Accessories TOTAL CARRED TO SUMMARY • SWIMMING POOL WORKS 97500000 267,123.29 SUMMARY-TURKISH HAMMAM I RESIDENCE. GREAT ST JAMES ISLAND TOTAL AMOUNT TOTAL AMOUNT DESCRIPTION (MD) (USD) PRELIMINARIES 4800.840.00 1,202701.51 I,00 CIVIL WORKS 1,890.200 03 517,843.01 2.00 STEEL STRUCTURE & ROOF VIORKS 10,363,800.00 283939726 3.00 MEP WORKS 7,370.034 62 2019 187.57 4.00 SOUND SYSTEM 187.200.03 51.28267 6.00 WALLS & PARTITION WORKS & FINISHES 6,613,815.00 1412004.11 7.00 CEILING WORKS & FINISHES 758.550.00 207421 12 8.00 FLOOR WORKS & FINISHES 2899.250.00 684 726.03 9.00 UGHTING FIXTURES 1.569.750.00 430,048.41 10.00 DOORS L WINDOWS 1.524.705.00 417,727.40 11.110 JOINERY (BUILT.IN FURNITURE) 520.000.00 142,445.76 12.00 LOOSE FURNITURE 1.167.400.00 31943632 13.00 WINDOW TREATMENTS 416.000.00 113 97240 14.00 SANITARY WARE 216.450.00 51,301.37 15.00 OM APPLIANCES 86445.00 2323235 EFTA00805212 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 sqm exterior decldng area & 80 sqrn pool ITEM NO lel oesammoti QTY UNIT (AED1 AMOUNT (AED) AMOUNT (USD) UNIT PRICE 16.00 WRING DEVICES 25,137.45 6.886.97 • 17.00 ADDITIONAL ITEMS 1.374.180.00 S76µ5.75 18.00 SAUNA & STEAM ROOM WORKS 416.000.00 113,97260 • 19.00 TRADITIONAL HAMMAM WORKS 4.344.35000 1,190232.88 • 21.00 POOL TERRACE WORKS 395.85000 108,452.05 22.00 SWIMMING POOL WORKS 976,000.00 267,12329 TOTAL AED & USD 47,115,07707 12,908,240.29 26.00 EXCLUSIONS 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 26.03 LABOUR & MANAGEMENT VISA COST & VISA 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 MADAMS( TO BE DISCUSSED) 1.00 ITEM 26.11 LANDSCAPE WORKS 1.00 ITEM 26.12 MAIN ELECTRIC & WATER SUPPLY WORKS 1.00 ITEM 26.13 MAIN DRAINAGE CONNECTIONS WORKS 1.00 ITEM 26.14 TRAVEL & ACCOMODATION EXPENSES 1.00 ITEM 26.15 WASTE MANAGEMENT & REMOVING DEBRIS 1.00 ITEM 26.12 THIS ESTIMATION IS PREPARED BASED ON LUMP SUM BASIS . WE CONSIDERED ALL ( EXCEPT THE CONCRETE & BLOCK SIMILAR TYPE OF MATERIAL) & THE MATERIALS AND ITEMS TO BE SENT FROM 26.13 DUBAI OR ISTANBUL 26.14 TIME ESTIMATION 26.15 3 MONTHS FORME DETAILED DESIGNED 26.14 ____ 12 moms FOR CONSRUCTION (TO BE DISCUSSED) 26.17 26.18 ire coneactor should WM Me site and obtainnecessary 26.19 Inhumations for pricing end al quonthes are to be checked and ratified Fully. 26 Contractor ore fully responsible lot design and performance for Nems/servkes under Ns scope of work. This quotation Is for the gems quoted in the above SOO only; any Addftbnal Works to the slated gems or Variations on the existks 26.21 Items shall be quoted separatety and agreed wNh the Cie& before mew execution and any concession shallIncrease the cods Meths Beau 26.22 Defect labIllty to be discussed along Witt maintenance 26.23 26.24 Itzmuntratualaos 26.25 Advance Payment 60% 26.26 Progsess Payments 35% 26.27 Final Payment 5% 26.28 26.29 26.33 Works Duration: EFTA00805213 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 sqm exterior decking area S. MI scyn pool UNIT PRICE mini° Rel. DESCRIPTION COY UNIT AMOUNT (AED) AMOUNT (USD) _LAED1__ 26.31 Design 12 weeks 26.32 Cons&ueffon 52 weeks 26.33 local opoiovatt nalconsideredIn this alter 26.34 26.35 26.36 26.37 Completion duration 52weeks.Commencemenf of works shoe 24 start upon She advance payment is received & material samples& drawings to be approved as per the conhaclor s offer by the auhorities and client. Any vacations for the obese Is subject to ockfalenol costs A lime 26.39 impficoNons. 26.40 Any nominated sub confront/arm suppler Mai be subject to cosh & lime Implications. 2641 Any authority modifications shall offer this offer. 26.42 Any additional MEP requirement shall be additional cost Any authority additional requirement Is subject to additional 26.4 eon. At the above is mocked according to the drawings proposed. 26.44 AR Me submittedmaterial samples 6 drawings to be approved Wine client 26.45 Any nominoteed subcontractor is of the expense of the eland. Thanking you and we remain at your disposal for any services you may need. Yours faffhfiffly. Client representali e name CrAkilliECTURE INTERIORS LLC. Signature/ Company slump Cem KopanciogN Architect/ founding Director Mobile &nog. EFTA00805214