Project: Complete Work Progress for functional relocation of 4 Secondary Labs Work, Main Campus.

SRS ACTS Unit Discounted Unit Rate Work Payment of

SI. No Descrpition Remarks Item QTY
Price Price Rate after discount Progress Progress
A. Preliminaries
1 Contractor All Risk insurance Policy
2 Mobilization charges of the project and Site Protection charges.
3 Regular & Final Site Cleaning Charges LS 1 5,000 5,000 291.16 4,708.84 85% 4,003
4 Design Charge
5 Scaffolding
B.Demolition
Demolition of existing tile flooring and cart sway debris as
1 per Dubai Municipality Norms. New Lab
Item 1 15,000 15,000 85% 12,008
2 chasing for LPG trensh at new Lab New Lab 873.47 14,126.53
3 Demolition of wall for Door of office between Labs New Lab
C. Partition
Supply and instatiation of 100mm thick MR gypsum partition with
1 acustic insulation New Lab msq 130 15,600 15,600 908.41 14,691.59 100% 14,692
Location: wall between lab and teacher office
D-Wall Finishes
Supply and application of primer, stucco and 2 top coats of
1 fenomastic paint to walls. New Lab msq 658 19 12,502.00 728.01 11,773.99 95% 11,185
Supply and installation of Cerarmic wall tiles upto an height of 1.5
meters (60x30cm)
2 RAK of equivalent) to all wall of new lab Optional PC rate for Cermic New Lab msq 450 -
80 AED

E. Ceiling
1 Supply and installation of 60x60 cm Access panels. Lower Floor
Item 16 3200 186.34 3,013.66 95% 2,863
Connection 200
Supply and application of Gypson Bord with ,primer, stucco and 2 top
coats of fenomastic paint to plain gypsum ceiling.for work opening in Openin for
2 msq 25 120 3000 174.69 2,825.31 95% 2,684
lower floor and working floor. Service

G. Flooring
Supply and installation of waterproofing to wet area and where the
connection of drain point and other area which located on backside
1 of cabinet if required New Lab msq 12 540 31.45 508.55 95% 483
45
Supply & Installation of RAK Ceramic Tile for rasied area which
2 located on new lab should be the same area New Lab msq 70 150 10500 611.43 9,888.57 95% 9,394
Location: Reception Area only
Supply & Installation carpet 60*60 or other material as requested by
3 client Optional Existing Lab Item 440

Supply & Installation SS trensh of LPG Pipe final quantity when we

3 finalize the design new Lab LM 80 95 7600 442.56 7,157.44 100% 7,157
H. Doors
 Supply and fixing of 12mm clear tempered double leaf framemanual
swing glass door with straight polished edges fixing by DORMA BTS
75 heavy floor at machine, GTM patch fittings, bottom lock and
600mm SS long handle including Proposed Offices
1 transom panel. Size: 1000 x 2000 mm. Location: Entrance at new Nos 2 2500 5000 291.16 4,708.84 95% 4,473
Between new lab
office between labs

I- Joinery works
Disassemble and Installation of L Shape work station of student. New & Existing
1 No 28 150 4,200 244.57 3,955.43 95% 3,758
Lab
Disassemble and installation of Sink Counter New & Existing
3 No 4 1,200 4800 279.51 4,520.49 95% 4,294
Disassemble and installation of Teacher Counter New &Lab
Existing
4 No 3 290 870 50.66 819.34 95% 778
Lab
K. Electrical & Light Fitting
Supply & Installation of 13 Amps Twin switched socket mounted on
work station table including PVC conduiting and wiring. final quantity
1 when we finalize the design New Lab No 59 250 14,750.00 858.92 13,891.08 90% 12,502

Supply & installation of 13 Amps Single switched socket mounted

teacher table including PVC conduiting and wiring. (Make:
2 Schneider/MK PVC White Plate Finish)final quantity when we finalize New Lab No 6 250 1500 87.35 1,412.65 90% 1,271
the design

Supply & Installation of floor bax with 2x 13 Amps Twin switched

socket, provision for 4 data point including PVC conduiting and
3 wiring. New Lab No 38 130 4940 287.66 4,652.34 90% 4,187

Supply and installation of necessary cable tray works with

5 supports for above cabling work New Lab Rm 32 80 2560 149.07 2,410.93 90% 2,170

Supply and installation of necessary cable trunking works for

6 powes works with supports. New Lab Rm 30 89 2670 155.48 2,514.52 90% 2,263
7 Supply & installation of Necessary cable trunking works for Data. New Lab Item 1 90 90 5.24 84.76 90% 76
Supply & installation of 32 mm PVC conduit for HDMI/VGI
8 for Screen/TV. New Lab No 8 200 1600 93.17 1,506.83 90% 1,356
Termination for existing electrical where required as per Client
9 recomenadation New Lab Item 1 2,000 2000 116.46 1,883.54 90% 1,695

10 Shop drawing, As built drawings & load schedule preparation. New Lab Item 1 1,500 1500 87.35 1,412.65 90% 1,271
L. Plumping & Saintery Fittings
disassemble and Installation of Sanitary fitting. New & Existing
1 Item 1 2,000 2000 116.46 1,883.54 85% 1,601
Lab
Modification, Supply & installation of PPR piping for water supply,
including necessary PPR fittings for all Lab Sod system including
2 necessary fittings fram Proposed Area to Nearest Stub out Ares. New Lab No 26 230 5980 348.22 5,631.78 85% 4,787
(Note: Considered within 60 mtr).

Modification, Supply & installation of UPVC piping for Drainage

including necessary Sod system including necessary fittings fram
3 Proposed Area to Nearest Stub out Ares. (Note: Considered within 60 New Lab No 26 140 3640 211.96 3,428.04 85% 2,914
mtr) for all lab

4 Supply and installation of Floor Trap & Floor Drain New Lab Nos 8 140 1120 65.22 1,054.78 85% 897
 Supply & Installation of Angle valve, Bottle trap, Magic Hose,
5 Flexible, & Extension nipple. New Lab Nos 54 99 5346 311.31 5,034.69 83% 4,179

Shop drawing preparation, conduiting Gravity Test, Pressure

6 Test and Provide reports. New Lab Item 1 1,200 1200 69.88 1,130.12 83% 938
7 Core cutting including scanning (2 Nos) and allied civil works. New Lab Item 8 650 5200 302.80 4,897.20 83% 4,065
Termination for existing drainage and water Supply where required
8 as per Client recomenadation Existing Lab Item 1 1,500 1500 87.35 1,412.65 83% 1,173
M.LPG Gas System
1 Termintion the LPG cnection of existing LAB New Lab Item 1
Modification, Supply & installation LPG Connection for Work station 23,500 23500 1,368.44 22,131.56
3 New Lab Item 1
Modification, Supply & installation LPG Connection for teacher
4 station New Lab Item 1 2820 2820 164.21 2,655.79

171,728 10,000.00 161,728.00 125,117

First Payment Receivable 64,691

from SRS

Amount Due for working

60,426
progress

VAT 5% 3,021

Total Amount 8