HAY AL RAHBAH TRAD.

AND CONTRACTING LLC

Owner CHAIRMAN
Bldg Name AH'B'
Building No 481
Way No 2307
FLAT 30 NOS
Tenant (2BHK/3BHK)
Location MSQ

SUMMARY

CUMULATIVE
Sl. No Description Unit Qty
AMOUNT
CIVIL WORKS RO

1 2BHK FLATS NOS 18 139,690

2 3BHK FLATS NOS 12 128,815

GRAND TOTAL 30 268,504

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'B'
Building No 481
Way No 2307
FLAT 102/103/105/106/109/110/202/203/205/206/209/210/302/303/305/306/309/310
Tenant (2BHK)
Location
ESTIMATION

Nos of
Sl. No Description Unit Qty Rate Amount Grand Total
Flats
CIVIL WORKS RO

1 INTERIOR PAINTING ITEM LS 130 18 2340

PORCLEAIN FLOORING,SKIRTING IN
2
BEDROOMS & BALCONY (60 SQM)
ITEM LS 432 18 7776

PORCLEAIN FLOORING,SKIRTING IN LIVING

3
ROOM & PASSAGE (50 SQM)
ITEM LS 360 18 6480

RENOVATION OF CHILDREN BATHROOM,WITH

4 ORIENT SANTARY FITTINGS & CERAMIC ITEM LS 1129 18 20322
ACCESSORIES

5 RENOVATION OF M.BATHROOM ITEM LS 1204 18 21672

KITCHEN ALUMINIUM CABINET BASE &

6 WALL INCLUDING GRANITE TOP,SINK & ITEM LS 730 18 13140
MIXER

RENOVATION OF KITCHEN,FLOOR,WALL
7
TILES & PLUMBING LINE
ITEM LS 1086 18 19548

TEAK PLY DOORS , INCLUDING MIRANTI

8
FRAMES , VARNISH & IRONMONGERY
NOS 8 140 1120 18 20160

ELECTRICAL LIGHTS, SWITCHES,

9
SOCKETS,ETC
ITEM LS 192 18 3456

LG SPLIT AC 2 TON ( 4NOS),INCLUDING

10
REMOVAL
ITEM 4 252 1008 18 18144

TOTAL 7,391 133,038

ADD 5% CONTIGENCY 370 6652

GRAND TOTAL 7,761 139,690

07/24/2017 3
 HAY AL RAHBAH TRAD. AND CONTRACTING LLC
Owner CHAIRMAN
Bldg Name AH'B'
Building No 640
Way No 2307
FLAT 101/104/107/108/201/204/207/208/301/304/307/308
Tenant (3BHK)
Location MSQ
ESTIMATION

Nos of
Sl. No Description Unit Qty Rate Amount Grand Total
Flats
CIVIL WORKS RO RO

1 INTERIOR PAINTING ITEM LS 175 12 2100

PORCLEAIN FLOORING,SKIRTING IN
2
BEDROOMS (77 SQM)
ITEM LS 554 12 6652.8

PORCLEAIN FLOORING,SKIRTING IN LIVING

3
ROOM & PASSAGE (55 SQM)
ITEM LS 396 12 4752

4 RENOVATION OF GUEST BATHROOM ITEM LS 654 12 7848

5 RENOVATION OF CHILDREN BATHROOM ITEM LS 1,075 12 12895.2

RENOVATION OF CHILDREN
6 BATHROOM,WITH ORIENT SANTARY ITEM LS 1,075 12 12895.2
FITTINGS & CERAMIC ACCESSORIES

7 RENOVATION OF M.BATHROOM ITEM LS 1,262 12 15141.6

KITCHEN ALUMINIUM CABINET BASE &

8 WALL INCLUDING GRANITE TOP,SINK & ITEM LS 730 12 8760.96
MIXER

RENOVATION OF KITCHEN (FLOOR,WALL

9
TILES,PLUMBING LINE,W/P)
ITEM LS 1,226 12 14716.8

TEAK PLY DOORS , INCLUDING MIRANTI

10
FRAMES , VARNISH & IRONMONGERY
11 140 1540 12 18480

ELECTRICAL LIGHTS, SWITCHES,

11
SOCKETS,ETC
ITEM LS 277 12 3318

LG SPLIT AC 2 TON ( 5NOS),INCLUDING

12
REMOVAL
ITEM 5 252 1260 12 15120

TOTAL 10,223 122,681

ADD 5% CONTIGENCY 511 6,134

GRAND TOTAL 10,735 128,815

07/24/2017 4
HAY AL RAHBAH TRAD. AND CONTRACTING LLC

07/24/2017 5
S.NO DESCRIPTION UNIT QTY MATERIAL

PORCELAIN FLOOR TILES,

1 SQM 1 3.5
GLUE(60SQM)
PORCELAIN FLOOR TILES,
2 SQM 1 3.5
GLUE(50SQM)

3 CERAMIC WALL TILES SQM 1 3.5

 PLANT/ OH & REMARKS
LABOUR SUM MLP TOTAL RO
TOOLS PROFIT 20% RO

2 0.5 6 1.2 7.2 432

2 0.5 6 1.2 7.2 360

3 1 7.5 1.5 9 378

CHILDREN BATHROOM 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

3 DRAINAGE ITEM 1 5.5 5 5 15.5 3.1 18.6

Breaking &
4 CERAMIC WALL TILES, GLUE SQM 31 3.5 3 1 232.5 46.5 279 Transport is
included
5 ITEM 1 120 20 14 154 30.8 184.8 4 PIPES
YOKSHIRE 22 mm DIA COPPER PIPE
6 RAK ORIENT/LIWAN ITEM 1 50 5 5 60 12 72
Including spray

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

11 ARCYLIC 8 MM THICK BATHTUB ITEM 1 50 20 10 80 16 96

12 RAK KULDI TELEPHONE POLASIS ITEM 1 43 2 1 46 9.2 55.2

MIXER,ROD & HEAD
13 ITEM 1 10 1 1 12 2.4 14.4
8" EXHAUST FAN
14 ITEM 1 30.5 1 2 33.5 6.7 40.2
12GALLON WATER HEATER

15 ONDA PLUS CERAMIC ITEM 1 76 10 2 88 17.6 105.6

ACCESSOREIS
GRAND TOTAL 1,129
CHILDREN BATHROOM RATE ANALYSIS
MASTER
BATHROOM 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 8 3.5 3 1 60 12 72 transport is
included
2 4MM THICK WATER PROOFING SQM 10 6 1 2 90 18 108

3 DRAINAGE ITEM 1 5.5 5 5 15.5 3.1 18.6

Breaking&
4 CERAMIC WALL TILES, GLUE SQM 34 3.5 3 1 255 51 306 transport is
included
5 ITEM 1 120 20 14 154 30.8 184.8 4 PIPES
YOKSHIRE 22 mm DIA COPPER PIPE
6 RAK ORIENT/LIWAN ITEM 1 50 5 5 60 12 72
Including spray

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

11 ARCYLIC 8 MM THICK BATHTUB ITEM 1 50 20 10 80 16 96

12 RAK KULDI TELEPHONE POLASIS ITEM 1 43 2 1 46 9.2 55.2

MIXER,ROD & HEAD
13 ITEM 1 10 1 1 12 2.4 14.4
8" EXHAUST FAN
14 ITEM 1 30.5 1 2 33.5 6.7 40.2
12GALLON WATER HEATER

15 ONDA PLUS CERAMIC ITEM 1 76 10 2 88 17.6 105.6

ACCESSOREIS
GRAND TOTAL 1,195
MASTER
BATHROOM RATE ANALYSIS
KITCHEN
RATE ANALYSIS

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 17 3.5 3 1 127.5 25.5 153
included
2 4MM THICK WATER PROOFING SQM 20 6 1 2 180 36 216 Flat & upstand

3 DRAINAGE ITEM 1 5.5 5 5 15.5 3.1 18.6

Breaking is
4 CERAMIC WALL TILES, GLUE SQM 51 3.5 3 1 382.5 76.5 459
included
5 ITEM 1 120 20 14 154 30.8 184.8 4 PIPES
YOKSHIRE 22 mm DIA COPPER PIPE
6 ITEM 1 10 1 1 12 2.4 14.4
8" EXHAUST FAN
7 ITEM 1 30.5 1 2 33.5 6.7 40.2
12GALLON WATER HEATER

GRAND TOTAL 1,086

KITCHEN
RATE ANALYSIS
S.NO DESCRIPTION UNIT QTY MATERIAL

1 ALUMINUM BASE CABINET RM 7.8 19

2 ALUMINUM WALL CABINET RM 2 19

BLACK GRANITE TOP 2CM

3 THICK, INCLUDING SQM 6 20
NOOSING

4 BLANCO DOUBLE ITEM 1 30

BOWLSINK

5 RAK KLUDI SINK MIXER ITEM 1 27

TOTAL
 PLANT/ OH &
LABOUR SUM MLP TOTAL RO REMARKS
TOOLS PROFIT 20%

13 6 296.4 59.28 355.68

13 6 76 15.2 91.2

5 2 162 32.4 194.4

6 5 41 8.2 49.2

4 2 33 6.6 39.6

730
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

Internal Paint System wall/ceiling - fenomastic matt dark

1 1
colour

Primer 1 8 to 10 9 1 7.800 0.05

Stucco 2 4 to 6 5 1 8.500 0.19

Fenomastic Silk Interior Emulsion paint (16.2lit) 2 8 to 10 9 1 28.000 0.384

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

Internal Paint System wall/ceiling - fenomastic matt dark

1 1
colour

Primer 1 8 to 10 9 1 7.800 0.05

Stucco 2 4 to 6 5 1 8.500 0.19

Fenomastic Matt Interior Emulsion paint (16.2lit) 2 8 to 10 9 1 24.000 0.329

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

Sadomastic emulsion (area 300sqm) 2 12 to 14 13 1 24.000 0.205

2 40 40 1 25 0.2
LABOUR

0.15
Tools

0.65

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

1 1 INterior Paint System wall/ceiling - Sadomastic emulsion

JOTUN

77 Sadolin Interior Emulsion paint 2 12 to 14 13 1 24.000 0.205

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

1 1 Exterior Paint System wall - 88 Sadolin matt dark colour

Primer 1 8 to 10 9 1 5.500 0.03

Stucco 2 4 to 6 5 1 7.900 0.17

JOTUN
88 Sadolin Exterior Emulsion paint 2 12 to 14 13 1 16.000 0.136

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

Internal Paint System wall/ceiling - fenomastic matt dark

1 1
colour

Primer 1 8 to 10 9 1 7.800 0.05

Stucco 2 4 to 6 5 1 8.500 0.19

Fenomastic Silk Interior Emulsion paint (16.2lit) single

2 5 to 7 6 1 28.000 0.29
coat

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

Internal Paint System wall/ceiling - fenomastic matt dark

1 1
colour

Primer 1 8 to 10 9 1 7.800 0.05

Stucco 2 4 to 6 5 1 8.500 0.19

Fenomastic Matt Interior Emulsion paint (16.2lit) 2 5 to 7 6 1 24.000 0.5

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

Internal Paint System wall/ceiling - fenomastic matt dark

1 1
colour

Primer 1 8 to 10 9 1 7.800 0.05

Stucco 2 4 to 6 5 1 8.500 0.19

Fenomastic Matt Interior Emulsion paint (16.2lit) 2 5 to 7 6 1 24.000 0.25

0.490

SAY 0.500
JOTUN
S.NO DESCRIPTION UNIT QTY MATERIAL

CERAMIC FLOOR TILES,

1 SQM 6 3.5
GLUE
2 DRAINAGE ITEM 1 5.5
CERAMIC WALL TILES,
3 SQM 31 3.5
GLUE
YOKSHIRE 22 mm DIA
4 ITEM 1 120
COPPER PIPE
5 RAK ORIENT/LIWAN ITEM 1 50
RAK ORIENT WASH BASIN
6 ITEM 1 23
WITH PEDESTAL
RAK KULDI SINGLE HOLE
7 ITEM 1 21
WASH BASIN MIXER
RAK KULDI BIDET SINGLE
8 ITEM 1 20
HOLE MIXER
9 RAK ORIENT BIDET ITEM 1 12
ARCYLIC 8 MM THICK
10 ITEM 1 50
BATHTUB
RAK KULDI TELEPHONE
POLASIS MIXER,ROD &
11 ITEM 1 43
HEAD
12 ITEM 1 10
8" EXHAUST FAN
12GALLON WATER
13 ITEM 1 30.5
HEATER
14
 PLANT/ OH &
LABOUR SUM MLP TOTAL RO REMARKS
TOOLS PROFIT 15%
Breaking is
2 2 45 6.75 51.75
included
5 5 15.5 2.325 17.825
Breaking is
2 2 232.5 34.875 267.375
included
20 14 154 23.1 177.1 4 PIPES

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

1 2 33.5 5.025 38.525

891.825