Professional Documents
Culture Documents
F # 6 Renovation
F # 6 Renovation
SUMMARY
CUMULATIVE
Sl. No Description Unit Qty
AMOUNT
CIVIL WORKS RO
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'D'
Building No 640
Way No 2307
FLAT 4&5
Tenant (1BHK)
Location MSQ
ESTIMATION
CIVIL WORKS
TOTAL
ADD 5% CONTIGENCY
GRAND TOTAL
07/24/2017 3
HAY AL RAHBAH TRAD. AND CONTRACTING LLC
Nos of
Amount Grand Total
Flats
RO RO
110 2 220
166 2 331
389 2 778
735 2 1470
1,207 2 2413
600 2 1200
826 2 1652
980 2 1960
149 2 298
756 2 1512
5,917 11,834
296 592
6,213 12,426
07/24/2017 4
HAY AL RAHBAH TRAD. AND CONTRACTING LLC
Owner CHAIRMAN
Bldg Name AH'D'
Building No 640
Way No 2307
FLAT 4/ 7/102/104/105/107/202/204/205/207/302/304/305/307/402/404/405/407
Tenant (2BHK)
Location MSQ
ESTIMATION
CIVIL WORKS
TOTAL
ADD 5% CONTIGENCY
07/24/2017 5
HAY AL RAHBAH TRAD. AND CONTRACTING LLC
GRAND TOTAL
07/24/2017 6
HAY AL RAHBAH TRAD. AND CONTRACTING LLC
Nos of Grand
Amount
Flats Total
RO RO
130 18 2340
432 18 7776
410 18 7387.2
644 18 11583
1,128 18 20298.6
1,128 18 20298.6
702 18 12631.68
1,014 18 18252
1260 18 22680
192 18 3456
1008 18 18144
8,047 144,847
402 7,242
07/24/2017 7
HAY AL RAHBAH TRAD. AND CONTRACTING LLC
8,449 152,089
07/24/2017 8
HAY AL RAHBAH TRAD. AND CONTRACTING LLC
Owner CHAIRMAN
Bldg Name AH'D'
Building No 640
Way No 2307
FLAT 1/3/6/101/103/106/201/203/206/301/303/306/401/403/406
Tenant (3BHK)
Location MSQ
ESTIMATION
Nos of
Sl. No Description Unit Qty Rate Amount Grand Total
Flats
CIVIL WORKS RO RO
PORCLEAIN FLOORING,SKIRTING IN
2
BEDROOMS (77 SQM)
ITEM LS 554 15 8316
PORCLEAIN FLOORING,SKIRTING IN
3
LIVING ROOM & PASSAGE (55 SQM)
ITEM LS 396 15 5940
RENOVATION OF CHILDREN
6 BATHROOM,WITH ORIENT SANTARY ITEM LS 1,075 15 16119
FITTINGS & CERAMIC ACCESSORIES
RENOVATION OF KITCHEN
9 (FLOOR,WALL TILES,PLUMBING ITEM LS 1,226 15 18396
LINE,W/P)
07/24/2017 9
HAY AL RAHBAH TRAD. AND CONTRACTING LLC
07/24/2017 10
FLOOR RATE ANALYSIS
PLANT/ OH &
S.NO DESCRIPTION UNIT QTY MATERIAL LABOUR SUM MLP TOTAL RO REMARKS
TOOLS PROFIT 20%
Breaking &
1 CERAMIC FLOOR TILES, GLUE SQM 6 3.5 3 1 45 9 54 transport is
included
2 4MM THICK WATER PROOFING SQM 8 6 1 2 72 14.4 86.4
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
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 9 3.5 3 1 67.5 13.5 81 y & transport is
included
2 4MM THICK WATER PROOFING SQM 12 6 1 2 108 21.6 129.6
Breaking,cartawa
4 CERAMIC WALL TILES, GLUE SQM 38 3.5 3 1 285 57 342 y & transport is
included
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 3 3.5 3 1 22.5 4.5 27
included
2 4MM THICK WATER PROOFING SQM 5 6 1 2 45 9 54
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
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 20 3.5 3 1 150 30 180 y & transport is
included
2 4MM THICK WATER PROOFING SQM 23 6 1 2 207 41.4 248.4 Flat & upstand
Breaking,cartawa
4 CERAMIC WALL TILES, GLUE SQM 60 3.5 3 1 450 90 540 y & transport is
included
TOTAL 702
KITCHEN CABINET,GRANITE RATE ANALYSIS
ELECTRICAL LIGHTS, SWITCHES,SOCKET,ACCESSORIES
TOTAL
S.NO DESCRIPTION UNIT QTY RATE REMARKS
RO
TOTAL 276.5
ELECTRICAL LIGHTS, SWITCHES,SOCKET,ACCESSORIES
TOTAL 65
ELECTRICAL LIGHTS, SWITCHES,SOCKET,ACCESSORIES
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
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
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
0.2
LABOUR
0.05
Tools
0.455
SUB TOTAL
0.546
ADD 20% OH & PROFIT
0.6
SAY
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
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
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
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
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
0.490
SAY 0.500
JOTUN
S.NO DESCRIPTION UNIT QTY MATERIAL
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
891.825
HAY AL RAHBAH TRAD. AND CONTRACTING LLC
Owner CHAIRMAN
Bldg Name AH'D'
Building No 640
Way No 2307
FLAT 7
Tenant (2BHK)
Location MSQ
ESTIMATION
CIVIL WORKS RO
RENOVATION OF CHILDREN
5 BATHROOM,WITH ORIENT SANTARY ITEM LS 1,128
FITTINGS & CERAMIC ACCESSORIES
TOTAL 8,047
07/24/2017 39
HAY AL RAHBAH TRAD. AND CONTRACTING LLC
GRAND TOTAL 8,449
07/24/2017 40
HAY AL RAHBAH TRAD. AND CONTRACTING LLC
07/24/2017 41
HAY AL RAHBAH TRAD. AND CONTRACTING LLC
Owner CHAIRMAN
Bldg Name AH'D'
Building No 640
Way No 2307
FLAT 4
Tenant (1BHK)
Location MSQ
ESTIMATION
CIVIL WORKS RO
PORCLEAIN FLOORING,SKIRTING IN
3
LIVING ROOM & PASSAGE (54 SQM)
ITEM LS 389
RENOVATION OF KITCHEN,(FLOOR,WALL
7
TILES, PLUMBING LINE,W/P)
ITEM LS 826
TOTAL 5,722
07/24/2017 42
HAY AL RAHBAH TRAD. AND CONTRACTING LLC
GRAND TOTAL 6,008
07/24/2017 43
HAY AL RAHBAH TRAD. AND CONTRACTING LLC
07/24/2017 44
HAY AL RAHBAH TRAD. AND CONTRACTING LLC
Owner CHAIRMAN
Bldg Name AH'D'
Building No 640
Way No 2307
FLAT 6
Tenant (3BHK)
Location MSQ
ESTIMATION
CIVIL WORKS RO
1 INTERIOR PAINTING ITEM LS 160
PORCLEAIN FLOORING,SKIRTING IN
2
BEDROOMS (77 SQM)
ITEM LS 554
PORCLEAIN FLOORING,SKIRTING IN
3
LIVING ROOM & PASSAGE (55 SQM)
ITEM LS 396
RENOVATION OF CHILDREN
6 BATHROOM,WITH ORIENT SANTARY ITEM LS 1,075
FITTINGS & CERAMIC ACCESSORIES
RENOVATION OF KITCHEN
9 (FLOOR,WALL TILES,PLUMBING ITEM LS 1,226
LINE,W/P)
TOTAL 8,640
07/24/2017 45