LAST UPDATED ON No Description Labour Helper Mason BP MasonBPCM Carpenter Steel Fixer Painter Electricians Electrical Helpers Plumbers

Material OP Cement SR Cement Sand 8" Solid block 8" Hollow block 6" Hollow block 4" hollow block 10" Hollw block 6" Solid block 4" Solid block 10' Solid Block 8" Termal Block 10" Thermal Block 12"Thermal block Com. plywood 18mm Marine plywood 18mm White wood wired nails White cement Road Base Fenomastic Gold Fenomastic Matt (STD) Fenomastic Matt (SPL) Fenomastic Primer White Fenomastic S/g Silk (SPL) PVA Primer Pengard HB (A+B) Stucco Durathane Comp (A+B) Acrylic Primer Texo Compound Pengauard Primer A+B Futura A+B Thinner No.17 Thinner No.10 Sweet water 5000 gal Salt water 3000 gal Filling sand / Subkha Compan y Rate 12.00 12.00 12.00 12.00 12.00 12.00 12.00 12.00 12.00 Outside Rate 10.00 12.00 14.00 14.00 14.00 16.00 18.00 12.00 14.00 Unit

1 2 3 4 5 6 7 8 9

Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38

Emcon Emcon Emcon Emcon Emcon Emcon Emcon Emcon Emcon Emcon Apex

16.50 20.00 65.00 3.40 2.40 2.20 2.00 3.00 3.20 3.00 4.00 3.80 4.30 6.00 94.00 135.00 1,000.00 20.00 28.00 55.00 313.00 160.00 205.00 74.00 217.00 57.00 391.00 57.00 475.00 74.00 103.00 391.00 727.00 147.00 222.00 600.00 600.00 35.00

Dhs/Bag Dhs/Bag Dhs/m3 Dhs/No Dhs/No Dhs/No Dhs/No Dhs/No Dhs/No Dhs/No Dhs/No Dhs/No Dhs/No Dhs/No sheet sheet m3 8kg Dhs/Bag Dhs/m3 Dhs/5USG Dhs/5USG Dhs/5USG Dhs/5USG Dhs/5USG Dhs/5USG Dhs/20L Dhs/5USG Dhs/20L Dhs/5USG Dhs/5USG Dhs/20L Dhs/17.5L Dhs/20L Dhs/20L Dhs/trip Dhs/trip Dhs/m3

39 40

Kerb Stone Pavers MACHINERY Shovel Shovel & Truck (20m3) Tipper Truck Hire (20m3) Tipper Truck Hire (20m3) Roller compactor Plate Compactor JCB / CAT Excavator JCB with hammer Mobile crane 35 ton Bob cat Deisel

21.00 Dhs/Lm 36.00 Dhs/m2

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17

150.00 400.00 375.00 100.00 200.00 90.00 80.00 120.00 180.00 50.00 9.80

Dhs/Hrs Dhs/Trip Dhs/Trip Dhs/Hrs Dhs/Day Dhs/Day Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/Hrs Dhs/I gal

1/7/2011 Grade Basic Temp Pump

OPC C20/20 C25/20 C30/20 C35/20 C40/20 SRC C20/20 C25/20 C30/20 C35/20 C40/20

CONCRETE CONMIX READY MIX 179.00 20.00 15.00 193.00 20.00 15.00 198.00 20.00 15.00 207.00 20.00 15.00 214.00 20.00 15.00

184.00 198.00 203.00 212.00 219.00

20.00 20.00 20.00 20.00 20.00

15.00 15.00 15.00 15.00 15.00

BISHAH STEEL (CUT & BENT) 8 mm 2,775.00 Tonne 10 - 32 mm 2,775.00 Tonne

Turkey Turkey

PLASTER AND BLOCK ACCESSORIES G.I Wall ties / General 1.00 Dhs/No G.I Block ladder 11.50 Dhs/No G.I Block mesh 3.00 Dhs/m2 G.I Cavity wall ties 1.00 Dhs/No S.S wall ties / General 3.20 Dhs/No S.S Block ladder 11.50 Dhs/No S.S Block mesh 5.70 Dhs/m2 S.S Cavity wall ties 3.20 Dhs/No G.I Corner mesh 3.00 Dhs/m G.I plaster mesh/coil lath 1.50 Dhs/m G.I Angle bead 1.00 Dhs/m G.I Plaster stop bead 1.40 Dhs/m S.S.Plaster mesh/coil lath 5.50 Dhs/m S.S Angle bead 3.72 Dhs/m S.S Plaster stop 5.90 Dhs/m

PLAXIT SPRAY PLASTER 01 Tone - dry mix Coverage per tone Avg RotaryCost Rotary to be replace every Transportation of material Mixing cilo - N/A with plaxit Therfore rental cost of cilo Water

AED 325.00 40.00 1,000.00 1,000.00 Free N/A 300.00 0.12 AED/Tone m2 AED m2 to dubai AED/day AED/m2

Hi-tech SPRAY PLASTER 01 Tone - dry mix Coverage per tone Avg RotaryCost Rotary to be replace every Transportation of material Mixing cilo Therfore rental cost of cilo Water

Terefor total cost per 1m2

13.47

Terefor total cost per 1m2

Fuel consumption 35 galons per 10 hrs day N/A N/A 20 galons per 10 hrs day 20 galons per 10 hrs day 10 galons per 10 hrs day 30 galons per 10 hrs day 30 galons per 10 hrs day 35 galons per 10 hrs day 15 galons per 10 hrs day

AED 320.00 65.00 760.00 1,200.00 Free Free 0.12 AED/Tone m2 AED m2 to dubai AED/day AED/m2

6.24

EC TRADING WAREHOUSE RE-FURBISHMENT

SCHEDULE OF PRICING

S.NO A 1 B 1 2 3 4 5 6 7 8 9 10 11 PRELIMINARIES Preliminaries

DESCRIPTION

QTY

UNIT

RATE

AMOUNT

Ls

210,000.00

DEMOLITON WORKS Internal Walls External Walls Chainlink Fencing Gates Watchman's Room Parking Shade Concrete Ramps Concrete Block Interlock Paving Removal of Trees Removal of existing Office Floor Finishes Removal of existing mezzanine slab and support columns SUBSTRUCTURE WORKS Concrete Ramps Upstand Ground Beams Footings SUPERSTRUCTURE Concrete Column Coping Beam Lintel BLOCK WORK Thermal Block Internal block

1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00

Ls Ls Ls Ls Ls Ls Ls Ls Ls Ls Ls

16,600.00 15,580.00 7,500.00 1,000.00 5,200.00 6,100.00 4,900.00 7,900.00 4,300.00 18,100.00 9,800.00

16,600.00 15,580.00 7,500.00 1,000.00 5,200.00 6,100.00 4,900.00 7,900.00 4,300.00 18,100.00 9,800.00

C 1 2 3 D 1 2 3 E 1 2 F

39.00 80.00 30.00

Sqm Lm m3

227.00 201.00 749.00

8,853.00 16,080.00 22,470.00

5.00 4.00 2.00

Cum Cum Cum

1,950.00 1,420.00 1,939.00

9,750.00 5,680.00 3,878.00

82.00 366.00

Sqm Sqm

102.00 71.00

8,364.00 25,986.00

WATERPROOFING Roof waterproofing (Allow a Provisional Sum of 1 Dhs. 15,000/=) 2 Wet area water proofing including skirting PLASTERING WORKS Internal wall plaster External wall plaster FLOOR, WALL & CEILING FINISHES 30 x 30cm Porcelain Floor Tile (allow supply only price of AED 75 / m2). 30 x 30cm Porcelain Wall Tile (allow supply only price of AED 75 / m2). 40 x 40cm Porcelain Floor Tile (allow supply only price of AED 75 / m2). 60 x 30cm Porcelain Floor Tile (allow supply only price of AED 75 / m2). 30 x 30cm Ceramic Floor Tile (allow supply only price of AED 35 / m2). 30 x 30cm Ceramic Wall Tile (allow supply only price of AED 35 / m2). Threshold Carried Forward

1.00 60.00

PS Sqm

16,125.00 54.00

16,125.00 3,240.00

F 1 2 G 1 2 3 4

814.00 82.00

Sqm Sqm

29.00 34.00

23,606.00 2,788.00

N/A 80.00 20.00 265.00 80.00 60.00 15.00 Sqm Sqm Sqm Sqm Sqm rm 117.00 117.00 117.00 72.00 83.00 226.00 9,360.00 2,340.00 31,005.00 5,760.00 4,980.00 3,390.00 510,635.00

5 6 7

Pricing Schedule Civil Works

7 / 10

EC TRADING WAREHOUSE RE-FURBISHMENT

SCHEDULE OF PRICING

S.NO

DESCRIPTION Brought Forward

QTY

UNIT

RATE

AMOUNT 510,635.00

8 9 10 10.a 11 12

10 cm Pocelain Skirting 10 cm Ceramic skirting 25 x 25mm Glass Mosaic Tile 60 x 30mm Mosaic Tile

60.00 20.00 10.00 1.50 260.00 225.00

rm rm Sqm Sqm rm Sqm

25.00 25.00 499.00 499.00 63.00 110.00

1,500.00 500.00 4,990.00 748.50 16,380.00 24,750.00

Painted HW Timber skirting 13mm Gypsum Board with Vinyl Acrylic paint on proprietary suspension system 13 60 x 60 Gypsum suspended Gypsum perforated tile on proprietary suspension system 14 15 16 17 17.a 18 19 Oil based semi gloss paint to existing plaster walls

115.00 1,240.00 60 x 60 Vinyl Faced Calcium Silicate ceiling tiles on proprietary suspension system Entrance steps- Granite Staircase steps 25.00 7.00 22.00 1.20 1,560.00 1,200.00 1,250.00 200.00

Sqm

63.00 21.00

7,245.00 26,040.00 3,150.00 3,017.00 25,410.00 1,386.00 45,240.00 22,800.00 52,500.00 10,600.00

Sqm rm m m2 Sqm Sqm Sqm m

126.00 431.00 1,155.00 1,155.00 29.00 19.00 42.00 53.00

Staircase Landing External paint - Jotun Weathertough Vinyl Acrylic paint for Internal walls Master top 1210 Plus (1mm) to existing warehose 20 concrete slab 21 Bulk heads / light cove to the gypsum board ceilings CARPENTRY JOINERY & IRONMONGERY Fire rated Door (Metal) Flush Timber Doors Pantry Cabinets Internal Glazed Partitions Ironmongery (Allow a PC rate Dhs. 550/= per door) WC Cubicle Doors (Allow PC rate of Dhs.2,500/= 6 per door) 7 Timber toprail to internal stair 1 2 3 4 5 METALWORKS Aluminum windows 4mm Aluminium composite panel on proprietary support system Aluminium Doors Insulated Profiled Aluminium Wall cladding Insulated Aluminium Roof Cladding (option) Insulated Up & Over Sectional Aluminium Doors 100mm Metal Stud Partitions with 13mm gypsum plasterboard lining either side and 50mm rockwool in the cavity

1.00 1.00 1.00 36.00 18.00 5.00 15.00

LS LS Ls m2 Nos Nos rm

27,405.00 54,411.00 19,934.00 793.00 591.00 2,688.00 189.00

27,405.00 54,411.00 19,934.00 28,548.00 10,638.00 13,440.00 2,835.00

I 1 2 3 4 5 6 7

1.00 325.00 1.00 1.00

LS Sqm LS Ls

70,011.00

70,011.00

442.00 143,650.00 15,750.00 15,750.00 47,375.00 47,375.00 as per tender advice EXCLUDED 11,130.00 22,260.00

2.00

Nos

200.00

m2

116.00

23,200.00

STEEL WORK Structural steel with protective paint coating (New 1 Mezzanine floor including con. Toping) 2 Galavanised Sheeting Rails 3 Internal Staircase

1.00 1.00 1.00

Ls Ls Ls

105,042.00 7,875.00 18,375.00

105,042.00 7,875.00 18,375.00

Carried Forward

1,367,640.50

Pricing Schedule Civil Works

8 / 10

EC TRADING WAREHOUSE RE-FURBISHMENT

SCHEDULE OF PRICING

S.NO

DESCRIPTION Brought Forward

QTY

UNIT

RATE

AMOUNT 1,367,640.50

FITTINGS (Sink, mixer, bottle trap,etc) Kitchen / Pantry Units Mirrors Sanitaryware (Allow a Provisional Sum of Dhs. 3 25,000/= for Supply) 4 Sanitary Fittings 5 Corian Vanity Top 1 2 EXTERNAL WORK 80mm Concrete Block Interlock paving on 50mm black sand laid to fall on existing sub-base Heel Kerb Compound wall with Grill Chain Link Fencing Metal Sliding Gate complete with all ironmongery, rails, stays etc

Assumed as included in sanitaryware Provisional Sum 4.00 Nos 911.00 3,644.00 1.00 Ls 26,875.00 26,875.00 Assumed as included in sanitaryware Provisional Sum 4.00 Nos 1,360.00 5,440.00

L 1 2 3 4 5 6

2,365.00 300.00 125.00 150.00 2.00 1.00 275.00

Sqm rm rm rm Nos LS m

44.00 35.00 856.00 572.00 12,275.00 4,043.00 26.00

104,060.00 10,500.00 107,000.00 85,800.00 24,550.00 4,043.00 7,150.00

Sand Cement Rendered 200mm Blockwork Screen Walls 7 Perimeter Wadi-pebles around the w/wall M 1 2 MEPD WORKS Total from MEPD Bill Allow a Provisional Sum of Dhs. 52,000/= for Supply of Light Fittings

1.00

Ls

1,166,340.00

1,166,340.00

1.00

Ls

55,900.00

55,900.00

3 Allow a Provisional Sum of Dhs. 15,000/= for Modification to the existing fire fighting system N 1 ANY OTHER ITEMS Reinforcement Block Pillar (0.60 x 0.40 x 7.10m height) 1.00 Ls 16,125.00 16,125.00

2.00

Nos

2,069.00

4,138.00

TOTAL

2,989,205.50

Pricing Schedule Civil Works

9 / 10

TENDER SUMMARY SHEET

Tender For :

EC TRADING WAREHOUSE RE-FURBISHMENT AT JEBEL ALI

Gen Manager:
Building Costs

Co lin Veitch

Tender No :

TS/545

Trad itio n al
%

Tender Cost Material Labour Sub-contract Direct Plant / Tools Prime cost rates Durables Contingency / Risk 242,311 141,234 2,051,877 45,150 59,359 0 2,539,931

B/A Add 0 0 0 0 0 0

B/A Deduct 0 0 0 0 0 0

Offered Discount % 0 0 0 0 0 0 0.00 0.00 0.00 0.00 0.00

Buying Discount Sum 0 0 0 0 0 0 Sub Total 0.00 %

Totals

242,311 141,234 2,051,877 45,150 59,359 0 2,539,931 0 2,539,931 2,539,931

8.49 4.95 71.87 1.58 2.08 88.97 88.97

Building Costs Total = On Costs Tender Cost Prelims Design Fees Planning & Building Regulation Fees On Costs Total TOTAL BUILDING COSTS AND ON COSTS Contribution Contribution (as % of Total Building Costs & On Costs) Others 0.00 % = 200,000 B/A Add 0 B/A Deduct 0

Totals

200,000

7.01 -

200,000

200,000 2,739,931

7.01 95.97

0 0 0 0

Abnormals Added Margin % Nett Nominated Sub-contractors Nominated Sub-contractors Nominated Suppliers Provisional Sums Dayworks frayland Provisional Sums Clients Contingency Fixed Price Allowance 0 0 0 107,000 0 0 + + + + + + + + 0.00 7.50 Sum 0 0 0 8,025 0 0 0 0 Sub Total = = = = = = = = 0 0 0 115,025 0 0 0 0 115,025 115,025 4.03 4.03 Totals

TOTAL TO FORM OF TENDER

2,854,956

100.00

Executive Summary
Gross Nett

Added Margin Anticipated Margin Overall Margin

8,025 0 8,025

0.28% 0.00% 0.28

0.28% 0.00% 0.28%

Floor Area Cost Per Sqft 2 Programme Rate of Spend DATE :

= = = =

28,159 101.39 16 178,434.75

January 10, 2011

Sqft Per Sqft Weeks Per Week

MARK-UP DISTRIBUTION PROVISIONAL SUMS ALL PRIME COST RATES ALL FINISHES ALUMINIUM / METAL STRUCTURE PRELIMS MEP

5% 5% 5% 5% 5% 5% 5%