Rough estimation

Sr. No Description Unit Qty Price/Unit Amount

01 Demolition item

02 D.M. & AUTHORITIES Fees item

03 PROVIDING WATER & ELECTRICITY item

04 TEMPORARY SITE Fencing item 1 -

05 Sign Boards as DM regulations item

06 TEMPORARY Site Office item

07 LEVELING / Cleaning Site item

PRILIMINARIES & MOBILIZATION - Total Sum -

Sr. No Description Unit Qty Price/Unit Amount

01 Excavation (AS PER SOIL REPORT --m-) & APPROVED DWG depth m3 100 - -
SOIL IMPROVEMENT & Road base (place ….. Layers of road base
02
material of acompacter thickness (…..)as soil report m3 100 132.00 13,200.00
03 Compaction under footing & slab on grade m2 100 14.00 1,400.00
Back Filling including compact base soil around foundation & tie
04
beam( excavated materials) m3 100 24.00 2,400.00
1000 guage Polythene Sheet under all P.C.C& SLAB ON GRADE
05 m2 100 6.00 600.00
Anti Termite Treatment below grade slab & footing and around all
06
the buildings before interlock works m2 718 - -
100 mm P.C.C. Down foundation & solid block& tie beam
07 m3 3 312.00 936.00
08 R.C.C Foundation Isolated Footing m3 10 1,140.00 11,400.00
09 R.C.C for Neck Column m3 2 2,040.00 4,080.00
10 R.C.C.for Tie Beam and Ground beam m3 1 2,160.00 2,160.00
11 Floor beds(slab on grade) including mesh (A-142 Mesh) m3 2 1,020.00 2,040.00
12 Solid block work 10'' m2 10 126.00 1,260.00
R.C.C FOR platforms/Ext.Steps/ramps/upstands/machine
13
pedestals/water tanks pedestal/ chambers / service trenches m3 3 - -

Sub Structure Sub-Total 39,476.00

Sr. No Description Qty Price/Unit Amount

01 Floor beds(slab on grade) including mesh (A-142 Mesh) m3 2 1,020.00 2,040.00
02 Solid block work 10'' m2 50 144.00 7,200.00
03 R.C.C. for GF Columns & walls m3 5 2,340.00 11,700.00
04 R.C.C for EXTERNAL ARCHES& Beams m3 25 1,800.00 45,000.00
05 R.C.C for ALL Staircases m3 0 1,980.00 -
06 R.C.C for Parapet(STIFFNER COLUMN&COPPING BEAM) m3 3 1,800.00 5,400.00
Lintel's and external projection / décor within the height of block
07 L.S 1 - -
walls
Super structure -Total 71,340.00

Sr. No Description Unit Qty Price/Unit Amount

01 4" Hollow Block work m2 0 84.00 -
02 8" Hollow Block work m2 0 108.00 -
03 8" Thermal Block work m2 120 156.00 18,720.00
04 8" Hollow Block work for parapet m2 0 108.00 -
05 DAMP PROOF COARSE EXTERNAL WALLS & WET AREA R.M 110 24.00 2,640.00
Block Work -Total 21,360.00
 Sr. No Description Unit Qty Price/Unit Amount
Internal plaster for walls including dash coat , mesh , accessories
and subframes
01 m2 1000 47.00 47,000.00

02 False Ceilling PS 300 - -

External plaster of walls including dash coat , mesh , accessories and
03
subframes m2 150 54.00 8,100.00
Plastering & Stone Works -Total 55,100.00

Sr. No Description Unit Qty Price/Unit Amount

Supply and apply flying staircase including the PORCELAIN tiles
01
(STEPS&RISERS) SUPPLY RATE (130 AED/STEP) with 50mm STEP 26 269.00 6,994.00
thk screed

PORELAIN LANDING FOR STAIR CASE SUPPLY RATE (37

02
AED/M2) with 50mm thk screed M2 4 146.00 584.00
PORCELAIN SKIRTING FOR STAIRCASE SUPPLY RATE (10
03
AED/R.M) R.M 12 42.00 504.00
Granite Flooring / Landing of External Entrances, terraces& ramps
04
SUPPLY RATE (120 AED/M2) with 50mm thk screed M2 13 256.00 3,328.00
Granite steps of external entrances and terrace (going&rising) (120
05
AED/R.M) with 50mm thk screed R.M 35 207.00 7,245.00
Granite skirting of external entrances and terrace & external steps
06 (20 AED/R.M) R.M 12 55.00 660.00
FLOORING CERAMIC AREA FOR (LIVING,MAJLIS,MAID
07 ROOM,LOBBY,STORE&BED ROOMS) (25 AED/M2) with M2 250 130.00 32,500.00
50mm thk screed

Ceramics for (kit ,baths,wash&laundry ) flooring (25 AED/M2) with

08 50mm thk screed M2 50 130.00 6,500.00

09
Ceramics Skirting FOR ALL CERAMIC AREA (6 AED/lm) R.M 230 37.00 8,510.00
Ceramics kit, baths,showers,laundry for WALLS HEIGHT 3.3 M
10
(25 AED/M2) (plaster is priced separately) M2 200 81.00 16,200.00
Marble Thresholds 3 cm for all wet area,kitchen , baths &laundry
11
(100 AED/R.M) with 50mm thk screed R.M 8 176.00 1,408.00
Marble Thresholds 3 cm for all INTERNAL DOORS (100
12
AED/R.M) with 50mm thk screed R.M 10 176.00 1,760.00
Granite threshold for All External doors (100 AED/R.M) with
13 50mm thk screed R.M 6 176.00 1,056.00

14
Marble Wash Basin Counters (500 AED/R.M) R.M 1.5 757.00 1,135.50
15 Internal WALL paint (FENOMASTIC PAINT ) JOTUN m2 710 22.00 15,620.00
16 EXTERNAL & Internal ceilling paint JOTUN m2 210 23.00 4,830.00
External Wall Paint (PROFILE GRAVIO DECOR PAINT SUPPLY
17
& APPLY) JOTUN m2 540 48.00 25,920.00
Gypsum Board Ceilling AS PER DWG Supply and Installation (60
18
AED/M2)
m2 290 124.00 35,960.00
ALL EXTERNAL DUCTS (CALCIUM SILICAT )AS PER DWG
19
& SPECIFICATION L.S 1 - -
Finishing Works -Total 170,714.50

Sr. No Description Unit Qty Price/Unit Amount

01 COMBO SYSTEM FOR (ROOF,TERRACE&PORCH SLAB) m2 100 189.00 18,900.00
Liquid App.Water Proof 2 Coats for all elements underground
02
(SUBSTRUCTURE) m2 100 30.00 3,000.00
Wet Areas(baths) liquid Water proof 2 coats from ROOF CARE
03 TOTAL THK NOT LESS THAN 1.2 mm FOR ALL WET AREA m2 100 43.00 4,300.00
(F.F+R.F)
Roofing & Water proofing Works -Total 26,200.00

2/4
 Sr. No Description Unit Qty Price/Unit Amount

ALUMINUM (Windows & Doors ) ( 600 AED/M2 )

01
SUPPLY&INSTALLATION
m2 255 852.00 217,260.00

CAST ALUMINUM FOR INTERNAL STAIR CASE HANDRAILS

02
Supply & Installation (550 AED/R.M )
m 9 753.00 6,777.00
CAST ALUMINUM FOR EXTERNAL Hand rail (balcony &
03
Terrace) Supply & Installation (550 AED/R.M )
m 8 753.00 6,024.00
04 kitchen & pantry cabinets - 8.8 LM p.s 1 - -
ALUMINUM LOUVER COVER FOR GROUND AND
05 OVERHEAD WATER TANK INCLUDING PUMP SET Supply & no. 1 2,520.00 2,520.00
Installation (2000)
Aluminium & Glass Works -Total 232,581.00

Sr. No Description Unit Qty Price/Unit Amount

EXTERNAL Main Door+Majlise Door for villa including all the
01 accessories p.s 1 8,820.00 8,820.00
Supply & Installation (7000 AED )
Internal flush door & all other door including all the accessories
03
(1300 AED/No. )
no. 15 1,638.00 24,570.00
05 Subframes l.s 1 - -
06 waredrobes including all the accessories - 11LM x 2.3H p.s 1 - -
wooden & Joinery Works-Total 33,390.00
plumping works (water+drainag) -Total 52,650.00

Sr. No Description Qty Price/Unit Amount

01 Swimming pool including pump room LS -
Boundary wall ( Steel posts) LM 30.00

01 SITE LEVELING,CLEANING &HANDING OVER L.S 1 -

miscellaneous & boundary walls SUB TOTAL -

ITEMS SUB TOTAL

1 Bill no. (1) PRILIMINARIES & MOBILIZATION -
2 Bill no. (2) Sub Structure Works(Earth &concrete ) 39,476.00
3 Bill no. (3) Super Structure works 71,340.00
4 Bill no. (4) Block Work 21,360.00
5 Bill no. (5) Plastering & Stone Works 55,100.00
6 Bill no. (6) Finishing Works 170,714.50
7 Bill no. (7) Roofing & Water proofing Works 26,200.00
8 Bill no. (8) Aluminium & Glass Works 232,581.00
9 Bill no. (9) Wooden & Joinery Works 33,390.00
10 Bill no. (10) HVAC Works -
11 Bill no. (11) Electerical works -
12 Bill no. (12) plumping works (water+drainage) -
13 Bill no. (13) miscellaneous works& boundary walls -
FINAL TENDERED AMOUNT (AED) 650,161.50

3/4
 qs

Area Perimet
Room wall cermaics floorings ceilings paints
L M (m2) er (m)

Living
1- 7.70 5.10 39.27 25.60 39.27 39.27 116.07
room

2- Dining 3.80 3.90 14.82 15.40 14.82 14.82 61.02

3- Kitchen 5.60 3.90 21.84 19.00 57.00 21.84 21.84 21.84

offcie
4- 3.60 1.80 6.48 10.80 6.48 6.48 38.88
storage
family
6- 5.50 3.90 21.45 18.80 21.45 21.45 77.85
room

5- toilet 1.90 1.90 3.61 7.60 22.80 3.61 3.61 3.61

Maid
6- Room'Fam 2.20 3.00 6.60 10.40 6.60 6.60 37.80
ily room
loundary
covered 1.80 1.50 2.70 6.60 2.70 2.70 22.50
trass
main
7- 3.00 3.00 9.00 12.00 9.00 9.00 45.00
enterance

hall ground 9.75 3.90 38.03 27.30 38.03 38.03 119.93

main bed
8- 7.70 5.10 39.27 25.60 39.27 39.27 116.07
room

bathroom 2.40 3.00 7.20 10.80 32.40 7.20 7.20 7.20

dress 3.00 4.30 12.90 14.60 12.90 12.90 56.70

Fitness 2.50 2.50 6.25 10.00 6.25 6.25 36.25

bed room
9- 4.40 3.90 17.16 16.60 17.16 17.16 66.96
1

bathroom 3.00 1.80 5.40 9.60 28.80 5.40 5.40 5.40

10- bedroom 2 4.40 3.90 17.16 16.60 17.16 17.16 66.96

11- dress 2.00 2.50 5.00 9.00 5.00 5.00 32.00

bathroom 1.80 2.50 4.50 8.60 25.80 4.50 4.50 4.50

bed room
9- 4.70 3.90 18.33 17.20 18.33 18.33 69.93
3

bathroom 2.00 2.50 5.00 9.00 27.00 5.00 5.00 5.00

12- lobby 7.15 3.00 21.45 20.30 21.45 21.45 82.35

323.42 321.40 193.80 323.415 323.415 1093.82