Costing Sheet

Project:Interior
Client-
Consultant : Nil
S.# MATERIAL DESCRIPTION QTY UNIT U-M.C. U-L.C. TOTAL MC
Preliminaries -
1 Providing necessary warning signs and protection. 1 LS 500.00 -
2 Cleaning the site after work 1 LS 500.00 -
3 CAR Policy 1 LS 2,000.00 -
4 Labour Trannsport charges / Miscellaneous 1 LS 500.00 -
Demolishing Works -
Demolishing the exisitng block wall and carting away.
1 1 LS 950.00 -
Demolishing the exisitng gypsum wall and carting away.
2 1 LS 950.00 -

Structure Work -

1 Fixing of mezzanine floor as per the layout (220.82m²) 1 m² 650.00 -

2 Providing 10cm screed for the decking. 1 m² 60.00 -

3 Fixing of stair case for office area with 0.90 meter wide 1 LS 12,000.00 -

4 Fixing of handrails for the stair case (12 rm) 1 LS 3,000.00 -

5 Fixing of stair case for back area with 1.20 meter wide 1 LS 12,000.00 -

Fixing of handrails for the stair case & mezannine floor area (16
6 0 LS 3,000.00 -
rm)

Civil Works -
Providing 150mm thick block wall as per the layout for the
1 1 m² 100.00 -
pantry and toilets
2 Providing plastering on proposed walls (172 m²) 190 m² 50.00 -

3 Providing lintel support for the proposed opening. 1 Nos 750.00 -

Providing screeding in 150mm thick for level the floor with

4 10 m² - 100.00 -
existing lobby floor for all area .(5 m↓3)

Repair works for the false ceiling inside the toilet to maitain the
5 1 LS 750.00 -
requred height.

6 Closing the exisitng opening of the toilet area with block work 1 LS 1,000.00 -
including oplastering.

7 Builders work in connection with mechanical & electrical services 1 Item 5,000.00 -

Modification of existing Raised flooring to accommodate

8 Partitions, Floor Boxes & grills including additional pedestal and 1 Item 3,000.00 -
making good to receive new floor finishes

Fabric Shade (Refer Canadian Special Needs School) -

Supply and installtion of fabric stretch shades for the open

1 1 LS 25,000.00 -
coutyard near the ,kids play area.(132.00m²)

2 Foundation for the poles. 10 Nos 1,000.00 -

Partitions -
Providing gypsum drywall partiion for the proposed cabins
1 280 m² 100.00 -
(274m²)
 providing 150 mm thick gypsum partition for the corridoor wall
2 6 m² 125.00 -
area to make proposed glaass sliding into the wall. (4.80m²)

Supply and fixing of 10 mm tempered glass partition above the

3 3.5 m² 300.00 -
drywall partition( 2.55m²).
Aluminium framed parttion cubicle as per the dwg with 2 No
4 20 m² 250.00 -
double door .(3x3 panels -2 Nos)4.2 cm square box

Supply and fixing of frosted sticker design for the proposed

partition,.(73.15m²) (Supply
5 and installation of film manifestation without design, 1400mm 75 m² 80.00 -
high on glass partitions.
Location : 2 Meeting rooms and Think Tank)

Providing 5cm Aluminium partitions between toilet and pantry.

6 1 LS - 2,000.00 -
(7.20m²)
Solid Partitioning
Supply and installation of plasterboard 125mm thick, non fire
rated, formed from raised floor to slab. To be formed of metal
stud with 2nr layers of 12.5mm plasterboard on each side with
12 rockwool insulation within the cavity. 65 m² 100.00 -
Height - 3250 mm
Location - Meeting rooms, Reception Area and Think Tank

Supply and installation of plasterboard in 125mm thick, 1 Hr.

FIRE RATED, formed from slab to slab. To be formed of metal
stud with 2nr layers of 12.5mm plasterboard in each side with
13 58 m² 120.00 -
rockwool insulation within the cavity.
Height - 3740mm.
Location - Server Room

Allow for acoustic baffles within the ceiling void and the door
openings / above the glass partitions - Using 50mm stud,
rockwool, 2 layer of regular gypsum boards both sides including
timber support for the glass channels. we have allowed for foil
14 17 m 10.00 - 170.00
backed rockwool insulation within the cavity to reduce sound
transfer between rooms and allow openings for return air.
Location - Meeting Rooms and Think Tank

Glazed Partitioning

Pearl Partition System Double Glazed.

Full height Double glazed, The system includes head/wall
channel, double glazed transoms, double glazed head, double
glazed vertical profiles, steel sub frame, Aluminium skirting and
trims.
16 40 m² 300.00 -
(Powder coated RAL 2006 SDF) Acoustic rating of max Rw38dB.
6mm Toughened glass without manifestation.
Partition Height: 2700mm
Location - Meeting room 1 & 2

Rolling Shutter (Dynatrade Sharjah) -

1 Shutter Barrier for warehouse (2.00x1.20m) 2 Nos 2,000.00 -

2 Supply and instalaltion of GI Rolling shutter ((3.7w x 5mts) - 20m² 1 LS 30,000.00 -

Doors -
Supply and Fixing of Aluminium entrance double door with fix
1 2 Nos 2,000.00 -
panel size of 1800x2100 as per the layout.
 Supply and Fixing of entrance wooden double door with size
2 1 Nos 1,900.00 -
of 1800x2100 as per the layout. In painted finish
Supply and Fixing of semi solid wooden door for the entrance
including iron miongery. With size of 1000x2100 for CAD room
3 2 Nos 1,600.00 -
and embroidery room

Supply and Fixing of semi solid wooden door for the entrance
4 5 Nos 1,600.00 -
including iron miongery. With size of 900x2100 for cabins

Supply and Fixing of semi solid wooden door for the toilet
5 3 Nos 1,750.00 -
including iron miongery. With size of 800x2100 for toilets

6 supply and fixing of 10 mm glass door 1 Nos 1,800.00 -

Supply and fixing of Sliding Glass door (Mannet type )with the
7 0 Nos 3,000.00 -
size of 120cmx210cm as per dwg.(1Nos) (0Nos)

8 Proviidng Alumimiun door for the proposed tolet . 1 Nos 750.00 -

Window Finishes -
Providing window as per the dwg.(3.1X1.00) with wooden
1 1 Nos 950.00 -
framing in painted finish.

Supply and fixing of Aluminium frame with sliding glass window

2 2 Nos 850.00 -
for store keeper cabin. (60x60cm-1No, 130x120cm-1No)

Supply and fixing of Wooden frame with fix glass window for ETC
3 3 Nos 950.00 -
cabin. (2.09x1.25m) (1.90x1.25m) (0.90mx1.20m)
Blinds -

1 Providing vertical blinds for the existing Glass wall(109.80m²) 110 m² 52.00 -

Supply and installation of plasterboard bulkhead for curtain box,

with 12.5mm plasterboard and timber support.
2 60 m 90.00 -
Location: External glazed area

Supply and Installation of manually operated standard Roller

blinds (9001)
3 143 m² 80.00 15.00 11,440.00
Location: External glazed area - Not black out
Height - 3000mm

Supply and Installation of manually operated blackout blinds

4 Location: External glazed area - Meeting Rooms 35 m² 85.00 15.00 2,975.00
Height - 3000mm

Wall Cladding -

1 Providing gypsum cladding above the existing column. 40 m² 90.00 -

Providing Timber Panelling for the Proposed cabins as per the

2 115 m² 350.00 -
layout. (216.63m²) (113.52m²)

Wall cladding for library area wall, total ceiling height will be
320cm and 120cm will clad with wood same like DEN
3 approximately 120cm from floor finish and 180cm has to paint -
with red and 20cm top skirting with wooden including beer stand
holders

1. Wooden Cladding. (30.48m²) 35 m² - 650.00 -

2. Red Paint. (45.72m²) 50 m² 25.00 -
3. Top Skirting. (25 RM) 30 RM 40.00 40.00 1,200.00
Bottom Skiritng 30 RM 40.00 40.00 1,200.00

Sound proof wall construction on existing wall area in order to

4 avoid sound travel to Al Raha meeting room, the sound proof wall 150 m² 100.00 -
has be extend till the slab height (Double board)
 Sound proofing with cork board 300 Nos 50.00 -
Thermochol insulation (1.2 x60 )5 cm thick 210 Nos 25.00 -
Silicon filling 30 RM 50.00 -
Floor Finishes -

Providing raised flooring 150mm thick for the entrance area as

1 1 LS - 750.00 -
per the Dwg.(2.66m²)

Supply and apply of selflevellling Epoxy floring for the bal area.
2 105 m² 100.00 -
(104.5 m²)

Providing screeding in 100mm thick for level the floor with

3 130 m² - 60.00 -
existing lobby floor for all area .(126.40 m²)
Supply and fixing of graniti tiles for the
4 reception,corridor,meeting room,workstation,library,store and 110 m² 40.00 60.00 4,400.00
deputy CEO area.( 98.96 m²)
Supply and fixing of ceramic tiles for the dry pantry area. (6.11
5 10 m² 40.00 60.00 400.00
m²)

Supply and fixing of parquet flooring for the CEO cabin as

6 25 m² 50.00 20.00 1,250.00
discussed. (19.22m²)

supply and fixing of wooden skiring in vineer finish.for the

7 155 RM 15.00 15.00 2,325.00
proposed & existing Walls (86+65.84=151.84Rm )

Supply and fixing of quandrangle skirting for the glass partitions.

8 25 RM 15.00 15.00 375.00
( 22.137 rm)
Supply and laying of carpet flooring for the raised floor area as
9 311 m² 50.00 20.00 15,550.00
per the layout (301.90m²) (296.66m²)
Supply and laying of parquet floooring for the reception area with
10 0 m² 50.00 20.00 -
underlay. (27.70m²)
Supply and fixin of 18 mm thick marine plywood above the
11 30 m² 30.00 15.00 900.00
exisitng raised flooring for the Receoption area.
Supply and apply of self levelling epoxy paint for the reception
12 30 m² 150.00 -
area.

Supply and fixing of graniti skiring for the existing and proposed
13 walls.(Ex-00.00Rm, Proposed-178.60 Rm) =178.60Rm (Only 180 RM 15.00 15.00 2,700.00
proposed )

14 Professional Cleaning for the floor 1 LS 2,000.00 -

15 Providing MDF wooden skiritng in painted finish for the walls. 45 RM 20.00 20.00 900.00

False Ceiling -

Supply and fixing of 60x60 suspended type gypsum ceiling as per

1 350 m² 20.00 10.00 7,000.00
the layout. (339 m²)
Supply and fixing of frosted acrylic ceiling as per the layout .
2 140 m² 90.00 -
(135 m²)

3 Providing and laying of gypsum false ceiling with GI suspended 130 m² 90.00 -
channels, 12mm gypsum sheet, ect.(126.39)

4 Providing bulkhead for cove lighting as per design (30.95 RM) for 30 rm 100.00 -
the proposed nitch.

5 Providing decorative ceiling with cove lighting for the concference 1 LS 3,000.00 -
room ceiling.
Supply and install of Access Panel on ceiling.
6 1 Nos 300.00 100.00 300.00
Location : Think Tank and Meeting Room 1 & 2
 Providing plain gypsum suspended type ceiling with 12.5mm
regular gypsum board (BORAL or Equivalent)on metal ceiling
7 frame support system with wooden molded design combination 110 m² 100.00 -
(As per Mcgettigan"s DWTC Pool Area ) including painting.
(105.30m²)

Wooden moulding in paintied finish for the ceiling as per DWTC.

8 500 RM 50.00 -
(Apprx 311 RM)

Chequed design with gypsum mould for the ceuling.(89.46 RM

9 150 RM 100.00 -
Approx)

Panty Works -

Supply and fixing plumbing drainage connections to the exisiting

1 1 LS 4,000.00 -
drains .
Supply and apply 2 coats of liquid water proofing for wet areas.
2 (7.5 M²) 1 LS 600.00 -
Location : Pantry
3 Supply of ceramic floor tiles for proposed area(12 m²) 15 m² 60.00 60.00 900.00
Providing Wall tiles above the counter to avoid water spillage for
4 65 m² 60.00 60.00 3,900.00
the proposed pantry area.(60m²)
Providing counter with granite top having cabinets with post form
5 4 RM 1,500.00 -
shutters for pantry.(2.45Rm)
6 Marble threshold 1 No 100.00 -
Plumbing and Sanitary -
Supply and fixing plumbing drainage connections to the exisiting
1 1 LS 4,000.00 -
drains .
Supply and apply 2 coats of liquid water proofing for wet areas.
2 (7.5 M²) 1 LS 600.00 -
Location : Pantry
3 Supply of ceramic floor tiles for proposed area(12 m²) 15 m² 60.00 60.00 900.00
4 Wall tiling for the proposed walls.(60m²) 65 m² 60.00 60.00 3,900.00
5 European W/C with concealede fluish syste, RAK 2 Nos 1,500.00 200.00 3,000.00

6 Supply and fixing of urinals with push button 1 Nos 950.00 150.00 950.00

7 Supply and fixing of urinal partitions 1 Nos 100.00 100.00 100.00

8 Wash Basin Counter top type (Korean Top) 3m² 4 m² 1,000.00 -

9 Supply and fixing of marble counter top 1.4 RM - 450.00 -

10 Supply and fixing of counter top wash basin with soap holder 3 Nos 650.00 150.00 1,950.00
Providing counter with granite top with ss sink connection having
11 2 RM - 750.00 -
cabinets with post form shutters for pantry.(2.1rm)
12 Wash BASIN MIXER 2 Nos 150.00 100.00 300.00
13 Mirror with frame 1 No - 250.00 -
14 Tissue holder 2 Nos 150.00 100.00 300.00
15 Marble threshold 4 Nos 100.00 -
16 On line Exhaust fan. 4 Nos 100.00 80.00 400.00
Supply and fixing plumbing drainage connections to the exisiting
17 1 LS 1,000.00 -
drains .
A/C Work -
Providing ducting for the proposed area with return and supply
1 1 LS 25,000.00 -
taken from the exisitng ducting.
Existing wall painting -
1 Existing wall painting (344m²) 350 m² 15.00 -
2 Existing Wall Painting for new block wall out side (Stucco) 300 m² 50.00 -
3 Repainting the existing toilet doors 1 Nos 350.00 -
 Providing 1 coat alkali resisting primer & 2 coats of jotashield top
4 paints for the External elevation wall painting. Tower-1 6400 m² 25.00 -
(6377.30m² )

5 2 coats of enamel paint for balcony grill. (8.00 x 1.30 m) 44 Nos 300.00 -

6 2 coats of Fenumastic paint for the Internal flats.27970.00m² 0 m² 7.00 -

1 coat primer & 2 coats of Fenumastic paint for the internal car
7 4500 m² 15.00 -
parking area walls.(4398.65m²)

8 White to black cold paint for the internal road marking. 319.00 LM 325 LM 10.00 -

Yellow to black cold paint for the internal curb stone painting.
9 815 LM 10.00 -
807.20 LM
Ramp (Refer Canadian Special Needs School) -
Providing ramp for the handicappoed as discsussed instead of
1 1 LS 3,000.00 -
the exisitng steps with proper slope as per the standard .
2 Epoxy anti grip painting for the ramp.(5 m²) 10 m² 100.00 -
Supply and installtion of Alumimium hand rail for both sides of the
3 5 RM 200.00 -
proposed ramp.(5 RM)
Supply an dinmstalltioj of 1.2mts high Aluminkium handrail for the
4 12 RM 200.00 -
open varandha as disscussed as per the layput.
Stair case Area. -
Providing Aluminium dado railing for the stair case up tot the 1st
1 50 RM 200.00 -
floor as discssed in powder coated finish. (44.20RM)

Supply and apply of Stucco finish paitn for the exisitng as well as
50 m² 60.00 -
the proposed walls. (Exisitng & Proposed - 44.20m²)

Kids Play Area -

Supply and fixing of wooden fencing ion painted finisbn with
1 20 RM 200.00 -
necessary foundation as per the Dwg.(18.75 RM)
2 Foundation works and interlock repair. 12 Nos 200.00 -
3 Soft flooring for the area (108 m²) 115 m² 100.00 -
4 Coloumn covering for safety. 3 Nos 500.00 -

Electrical -
1 Providing GI rods for cabling with thread rod fixing on ceiling. 100 RM 30.00 20.00 3,000.00
2 Providing posts near the work area for cabling 15 RM 50.00 50.00 750.00
3 Providing cable tray near the work area for cabling 36 RM 90.00 50.00 3,240.00
Providing PVC wall trunking enclosed with power data and voice
4 45 RM 160.00 7,200.00
out let.(45 RM)
Supply and fixing of 13 A twin sockets with wiring for the
5 23 Nos 80.00 1,840.00
compartment trunking.

6 Supply and fixing of duyal socket outlet for compartment trunking. 23 Nos 50.00 1,150.00

Supply and fixing iof industrial type 13 A twin sockets with

8 15 Nos 50.00 120.00 750.00
conduting and wiring.

9 Supply and fixing of computerpoits with conduting with canbling. 10 Nos 50.00 200.00 500.00

10 Supply and fixing of Tel points with conduting.with cabling. 10 Nos 50.00 200.00 500.00
Supply od LED spot light fixturess for the bulkhead area for the
7 12 Nos 100.00 100.00 1,200.00
reception and conference..
11 Supply and fixing of down lights 3 Nos 150.00 100.00 450.00
12 Supply & fixing of 60x60 louver light 112 Nos 80.00 100.00 8,960.00
13 Providing mirror light. 1 No 50.00 50.00 50.00
 14 Providing baton typeTube Light 58 Nos 50.00 50.00 2,900.00
15 DEWA Approval 0 LS 12,000.00 -
Conference table size-3 mts (8 Person) - -
1 RH1 Profile (1 Length-3.6 mts)(AED 552 per length) 3 RM - 700.00 -
2 Power socket (AED 63 per Piece) 4 Nos 80.00 80.00 320.00
3 Tele/ Comp Socket (AED 50.65 per Piece) with cabling 4 Nos 80.00 50.00 320.00
4 Carpentry work for fixing the track and touch ups. 1 LS 500.00 -
5 Providing Tel points with cabling, 2 Nos 50.00 300.00 100.00
6 Providing Comp points with cabling. 2 Nos 50.00 300.00 100.00
Fire Alarm system. -
Supply and fixing of additional smoke detectors for the proposed
1 20 Nos 650.00 -
cabin as per the Civil Defense regulations.
Relocating the exisitng smoke detectors as per the new
2 0 Nos 250.00 -
layout.ex-4
3 Providing new sprinkler 50 Nos 500.00 -
4 Relocating the Springler.ex-040 0 Nos 300.00 -
5 Relocating the Emergency light - 6 Nos 100.00 -
6 Providng Emergency light . 4 No 550.00 100.00 2,200.00
7 Relocating the Exit light -Ex02 2 Nos 100.00 -
8 Relocating the Alarm bell 0 Nos 100.00 -
9 Relocating Etisalat mobile reception equipment. 0 Nos 100.00 -
10 Providng Exit light . 0 Nos 550.00 100.00 -
11 Providing certificate for completion and related charges. 0 LS 5,000.00 -
Approval 0 -
Charges for making necessary documents and drawings and
1 1 LS 6,000.00 -
getting approval from concerned authority.
Total 105,215.00

Total Sale Price @30%

TOTAL LC TOTAL M+L
- -
500.00 500.00
500.00 500.00
2,000.00 2,000.00
500.00 500.00
- -
950.00 950.00
950.00 950.00

- -

650.00 650.00

60.00 60.00

12,000.00 12,000.00

3,000.00 3,000.00 KDU Shipping

12,000.00 12,000.00

- -

- -

100.00 100.00

9,500.00 9,500.00

750.00 750.00

1,000.00 1,000.00

Dynatrade AUH
750.00 750.00

1,000.00 1,000.00

5,000.00 5,000.00

Olenderoff
3,000.00 3,000.00

- -

25,000.00 25,000.00
Al Aydi Price - 20000 AED without foundation
10,000.00 10,000.00
- -

28,000.00 28,000.00
 750.00 750.00
(Refer Dynatrade Al Quoz)
1,050.00 1,050.00

5,000.00 5,000.00

6,000.00 6,000.00

2,000.00 2,000.00 REIT

6,500.00 6,500.00

6,960.00 6,960.00

Olenderoff
- 170.00

12,000.00 12,000.00

- -

4,000.00 4,000.00

30,000.00 30,000.00
Al Saif -1200/m² (Poly carbonate -To be checked)
- -

4,000.00 4,000.00
 1,900.00 1,900.00

3,200.00 3,200.00

8,000.00 8,000.00

5,250.00 5,250.00

1,800.00 1,800.00

- -

750.00 750.00 REIT

- -

950.00 950.00

1,700.00 1,700.00
Dynatrade SHJ
2,850.00 2,850.00

- -

5,720.00 5,720.00

5,400.00 5,400.00

2,145.00 13,585.00

525.00 3,500.00

- -

3,600.00 3,600.00

40,250.00 40,250.00 Al Sahoo

- -

22,750.00 22,750.00
1,250.00 1,250.00
1,200.00 2,400.00
1,200.00 2,400.00

15,000.00 15,000.00

(Refer
McGettigan's
AUH)
15,000.00 15,000.00 (Refer
5,250.00 5,250.00 McGettigan's
1,500.00 1,500.00 AUH)
- -

750.00 750.00

10,500.00 10,500.00

7,800.00 7,800.00

6,600.00 11,000.00

600.00 1,000.00

(Refer Qadri
500.00 1,750.00 Consultants)

2,325.00 4,650.00

375.00 750.00

6,220.00 21,770.00

- -

450.00 1,350.00
Refer Al Sahoo
Costing
4,500.00 4,500.00
Baigh price -135/m²

2,700.00 5,400.00
(Refer Dynatrade Al Quoz)
2,000.00 2,000.00

900.00 1,800.00

- -

3,500.00 10,500.00

12,600.00 12,600.00

11,700.00 11,700.00

3,000.00 3,000.00

3,000.00 3,000.00

100.00 400.00 Olenderoff

11,000.00 11,000.00

McGettigan's
AUH
25,000.00 25,000.00

15,000.00 15,000.00

- -

4,000.00 4,000.00

600.00 600.00 Olenderoff

900.00 1,800.00

3,900.00 7,800.00

6,000.00 6,000.00
Al Sahoo

100.00 100.00
- -

4,000.00 4,000.00

600.00 600.00

900.00 1,800.00
3,900.00 7,800.00
400.00 3,400.00

150.00 1,100.00

100.00 200.00

4,000.00 4,000.00

630.00 630.00

450.00 2,400.00

1,500.00 1,500.00
200.00 500.00
250.00 250.00
200.00 500.00
400.00 400.00
320.00 720.00
1,000.00 1,000.00
- -
25,000.00 25,000.00
- -
5,250.00 5,250.00
15,000.00 15,000.00
350.00 350.00
160,000.00 160,000.00

13,200.00 13,200.00

- -
Dynatrade
Qusais
67,500.00 67,500.00

3,250.00 3,250.00

8,150.00 8,150.00

- -

3,000.00 3,000.00

1,000.00 1,000.00

1,000.00 1,000.00

2,400.00 2,400.00
175/ Shibu rate
- -

10,000.00 10,000.00

3,000.00 3,000.00

- -

4,000.00 4,000.00

2,400.00 2,400.00
11,500.00 11,500.00 Nahar Floors-90 AED/m²
1,500.00 1,500.00
- -
2,000.00 5,000.00
750.00 1,500.00
1,800.00 5,040.00

- 7,200.00

- 1,840.00

- 1,150.00

1,800.00 2,550.00

2,000.00 2,500.00

2,000.00 2,500.00

1,200.00 2,400.00

300.00 750.00
11,200.00 20,160.00
50.00 100.00
 2,900.00 5,800.00
- -
- -
2,100.00 2,100.00
320.00 640.00
200.00 520.00
500.00 500.00
600.00 700.00
600.00 700.00
- -

13,000.00 13,000.00

- -

25,000.00 25,000.00
- -
600.00 600.00
400.00 2,600.00
200.00 200.00
- -
- -
- -
- -
- -
6,000.00 6,000.00

921,300.00 1,026,515.00

1,334,469.50
 Costing Sheet
Project:Joinery Works
Client-
Consultant : Nil
S.# MATERIAL DESCRIPTION QTY UNIT U-M.C. U-L.C. TOTAL MC
Preliminaries -
1 Providing necessary warning signs and protection. 1 LS 500.00 -
2 Cleaning the site after work 1 LS 500.00 -
Bespoke Shelf -
1 MDF white laqueer finish(592m²) 595 m² 85.00 100.00 50,575.00
Bespoke Coffee Point -

1 Providing gypsum frame for the proposed coffee point (6.71m²) 7 m² 65.00 100.00 455.00

2 100mm thick MDF counter top (3.42m²) 4 m² 87.00 100.00 348.00

3 12mm thick MDF cabinets (size - 550Wx1000Hx600mmD) 5 Nos 87.00 100.00 435.00
MDF skirting with platform for the cabinets
4 1.65 m² 87.00 100.00 143.55
( size - 2750x600mm)
5 Back painted red glass element 12.5 m² 350.00 100.00 4,375.00
6 Integrated power plugs for coffee machine 2 Nos 50.00 50.00 100.00
Bespoke Niche Seating -
1 Seating block in white DUPONT finish (3.10m²) 4 m² 87.00 100.00 348.00
2 50mm thick fabric cushions (size-520x500mm) 5 Nos 50.00 90.00 250.00
3 18mm MDF Back wall (size-2600x2100) 6 m² 87.00 100.00 522.00
4 Niche projection 500mm depth 6800mm Length 4 m² 65.00 100.00 260.00
5 Red upholstered back wall (size-2600x1600mm) - 1Nos. 5 m² 20.00 250.00 100.00
Bespoke Seating -
1 12mm thick Gypsum wall (16.50m²) 20 m² 65.00 100.00 1,300.00
2 Seating block in white DUPONT finish (6.504m²) 10 m² 87.00 100.00 870.00
3 50mm thick fabric cushions (size-500x500mm) 12 Nos 50.00 90.00 600.00
4 Red upholstered back wall (size-2245x6004mm) 13.5 m² 20.00 250.00 270.00
Approval 0 -
Charges for making necessary documents and drawings and
1 0 LS 6,000.00 -
getting approval from concerned authority.

Total 60,951.55

Total Sale Price @30%

Furniture
-
Reception Area
Supply of custom made recpetion counter as per the proposed
1 1 No 5,000.00 -
design.( 200 cm )
2 Supply of medium bacjk chair ( Mesco) 1 No 650.00 -
3 Supply of Two seater sofa in PU finish 2 Nos 900.00 -
4 Supply of coffe table 1 Nos 500.00 -
Workstation -

1 Supply of 1400x140 table with pedestal in cherry finish. 9 Nos 750.00 -

 2 Supply of Meidum back chairs. 9 Nos 650.00 -
Supply of 7.5 thick 80x120 cm full height fabric panel with wire
3 22 Nos 400.00 -
management .
Supply of 7.5 thick 60x120 cm full height fabric panel with wire
4 14 Nos 350.00 -
management .
5 Supply of connectors. 30 Nos 80.00 -
Supply and fixng of custom made printer cabinet as per the
6 2 Nos 650.00 -
proposed layut.
Managers cabin -
Supply of 1800x900 table with 3 drawer mobile pedestal and L
1 2 Nos 1,500.00 -
return desk in Mahogany finish.
2 Supply of High back chairs. 2 Nos 850.00 -
3 Supply of visitor chair 4 Nos 500.00 -
4 Supply of 60x60 coffe table 2 Nos 450.00 -
Meeting Area -

1 Supply of conference table for 8 persons in Mahogany finish. 1 No 2,500.00 -

2 Supply of Medium back chairs. 10 Nos 650.00 -

Storage -
Supply of custom made full height open cabinets for the storage
1 0 Rm 750.00 -
room( 2.5 rm )

Total -

Total Sale Price @40%

TOTAL LC TOTAL M+L
- -
500.00 500.00
500.00 500.00
- -
59,500.00 110,075.00
- -

700.00 1,155.00

400.00 748.00
500.00 935.00

165.00 308.55

1,250.00 5,625.00
100.00 200.00
- -
400.00 748.00
450.00 700.00
600.00 1,122.00
400.00 660.00
1,250.00 1,350.00
- -
2,000.00 3,300.00 Refer
1,000.00 1,870.00
Heim
Office
1,080.00 1,680.00 Joinery
3,375.00 3,645.00 Work
- -

- -

74,170.00 135,121.55

175,658.01

- -

5,000.00 5,000.00

650.00 650.00
1,800.00 1,800.00
500.00 500.00
- -

6,750.00 6,750.00
 5,850.00 5,850.00

8,800.00 8,800.00

4,900.00 4,900.00

2,400.00 2,400.00

1,300.00 1,300.00

- -

3,000.00 3,000.00

1,700.00 1,700.00
2,000.00 2,000.00
900.00 900.00
- -

2,500.00 2,500.00

6,500.00 6,500.00
- -

- -

54,550.00 54,550.00

76,370.00
 Amount To
Top most Office No-P 02 Approvel Expenses Amount be claimed
Civil Defense Fee 1030
Connection for Temperory utilities(Idama) 600
Isolation of fire alarm(Idama) 100
2/sqft( Below
Isolation of Zcv(Idama) 400 AED
2000 sqft)
Gate Pass(Idama) 420 30/PERSON
Idama Fit out supervision(Taziz) 5400 1.5/sqft( Abov
Fit out management Fee(Taziz) 1800 e 2000 sqft)
.5/SQFT

Utility Charge(Taziz) 2902

TECOM Fee 3244 .9/Sqft-Minium 3000
Dubai Properties llc(Salwan Fee) 3605 1/sqft-Minimum AED 1500/-

CAR Policy(Insurance) 750

Civil Defense Fee (24*7) 3723
Civil Defense Completion certificate Fee 50
Pressure Test certificate chrage 700
Fire fightings charges-SIBCA 15000 FACP ETC And programming.

Total 39724
Deposits
Dubai Technology & Media Freezone Authority-20000/-
Taziz Property Management solutions-10000/-
ACP ETC And programming.