TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND

I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 sqm exterior decking area S. 80 sqm pool ITEM NO Rel. DESCRIPUON OTT UNIT UNIT PRICE (AED1 AMOUNT (AED) AMOUNT (USD) V PRELIMINARIES M M — -- Design Procedures (includes Design & concept. Consrucilon & waking trawigs) 1 Item 1740./0040 1,244400.00 341931.51 Supply of required approvals from authority ( Muncipality/ CM cetencei and Local management -by clients ltd party local °mulleins & contractor' tees by dienS Item - 2,303030.03 - Managements site supervision weds Temporary stucfure to accomodate the labour 1 1 Item 231313.033.03 630,13639 Item 856.44340 856,440.03 234441.10 TOTAL CARRIED TO SUMMARY • PRELIMINARIES 4,400110.00 1.205,70939 1.00 OWL WORKS - 1D2 Mon Mr mobilisosion of mocNnery and other equipment to Me site 1 Item 650.030.00 653400.00 17846219 1.11 Allow for bouillon at structure fa staircase -roof occes 2 Item 39,400.00 7803003 21,369.86 1.13 Supply and Inslagollon of Concrete below blocks - A 0 Walls: 1LOMM thick WOOS: 200MM thiCk • 200 2400 M2 M2 351.00 435.00 70,203.03 1,072.00303 1923228 299,178.08 TOTAL CARRIED TO SUMMARY • CIVIL WORKS 4M4 1,890,200.00 517243.01 2.00 STEEL STRUCTURE it ROOF WORKS - 2.01 2.02 ROOF STEEL WORKS 1.Design, Supply, Erectionworks of steel beams 2.Desgn Wei° to be as per local codes 3.Design Uve Load will be 3Kn/Sqm and I Imposed load to be 2K nisrarn • light we4ghl postilion max 1Knisqm) 4. Max Floor to floor Height 4.8M 5. GI deck sheet 6.Steel finish: One IoW Fre moaner paint above anti-corrosion p ainl. 1 1 LS 3.160.30040 - 3,1603[003 S65235.42 1. Clay Ries lc roof Fnishes U 1826.80040 1,82450303 500,410.96 2.03 Concrete rots tOundOtiOn 1 U 936.(00D0 936.0(0.03 256,438.36 2.04 2.05 GRC dome works Mc weeks 1 1 346O40040 980.40303 3,46040303 980,40003 948,10939 26840274 TOTAL CARRIED TO SUMMARY • STEEL STRUCTURE S. ROOF WORKS 10,361800.00 2.839,39726 3.00 MEP WORKS - 3.01 3.02 3.03 ELECTRICAL WORKS Supply and installation of PVC conduit and PVC wire to the Dimmable Ighl Ailing and InstaloSon of LED/Ftspot lain Ening Mc/Wing necessary control cabling Ice dimming system. 1.345.50 61100 1.138.83 - 333 Nos. item Nos. 44830303 61,100.03 122,876.71 Supply and installation of PVC conduit and PVC wire for the Dimmable cove 101 fitting and imlollallon of LEO cove 1104 filing including necessony conVol cabling ler dimrring syslem. Supply & insiollalion of cabling for switches I dinning control for The rooms. IDD 3316,739.73 34,16403 976040 EFTA00805202 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 spin enclosed area 316 mini exterior decking area 880 sqm pool RIM NO Rel. DESCRIPTION QT UNIT U NIT POCK (AEDI AMOUNT (AEI) AMOUNT (USD) 305 instalialion of tighing Control pond / Dimmer system. 1 Nos. 208.030.00 20800/03 5498630 306 POWER CURETS Supply and installation of condoling. cabling & Cl box Ming for 13A shgle socket. 45 Nos. Nos. 916.50 - 41,24250 11,29932 3D7 Supply and installation of condoling, cabing & Cl box firing for 13A Twki socket. 15 1,01725 15,258.75 4,180.48 303 Supply and inszollallon of I3Amp Single synched socket above Ilse ceiling la FCU: Make: Schneider. While PVC 25 Nos. 2,291.75 57,281.25 15,693.49 3D9 Supply and installallon Cl 13Amp Single synched socket above Ilse ceiling for water Neater: Make : Schneider. White PVC IS Nos. 1.8311:0 27,49503 753288 3.10 Supply and insIollallon of condoling. cabing & Cl box fixing for 15A snot° socket Supply and installation of 13Amp single socket tof win above ceiling: Make : Schneder. White PVC 5 15 Nos. Nos. 366600 18,33103 5021.92 311 449103 70,20303 1923288 3.12 Supply and installation of 13Amp single socket for Roller Blinds above ceiling: Make : Schneider. While PVC 8 Nos. 1,79403 14,35203 3.93205 3.13 Supply &Installallon of GI cable frunking tot tunning cables. 2 Nos. 27,30100 5480310 14.958.90 3.11 Supply &Insfallallon of flow box with lno of 13A twin socket 5 Nos. 3,13100 1580100 4,273.97 3.15 Supply &Insfallallon of single phase isolator tar She proposed FCU. 10 Nos. 4,16003 4180103 11,39726 3.16 Supply & kotallollon of three phase isolator tie chied water EMU including cabling. 2 Nos, I8COD.133 2603310 7.12329 3.17 Supply lc Installallon of three phase isolator for the proposed steam ',clueing armoured cabling. I Nos. 16,700..00 182=0 4,986.30 3.18 Supply .1 Installolion of 4c x 133 somm i. lex 70 warn armoured cable Iran slubout power provided by landlord in reception area to proposed SMDB in reception areaConsidaing total 15 meters) (Total lead considered For 120KW amok) 100 Mn 1,99303 195,00103 53.42446 3.19 Supply It installolion of 4c x 50 sworn 4 lox 25 somm annoured cable from proposed SMOG to adolor dedicated for pool. DM Mn 91000 260.0:003 91=03 24,931.51 3.33 Modlicarion work in exiOng LV panel lot new lapping.(Assumed as the stuboul Mr power mooted will be provided near reception area by landlord) DM and CASUNG I Item MOOD= 71.73288 - 3.21 Supply .1 knIallallon of SMOG. 2 Nos. 33=00 6780103 18.52035 3.22 Supply & Installation of New DB's 4 Not 40,74203 162.96803 44,64877 TOTAL • ELECTRICAL WORKS ME massed 528.35324 IT / COMMUNICATION INFRASTRUCTURE WOOS Et/DATA/AV CONTAINMENT - 325 Supply and inUollarion of containrne..nr for tel/dota. ConckAts torn ten/data collets to Data Coble ray 15133 Nos. 81286 1222260 3,34546 3.26 CAT6 cabling including ferminalon in both ends. 25 CO 200 Nos. Nos. 156 CO 1.222.26 390103 1,00.49 3.27 Supply and inUallarlon of 50mm canto:anent fa ProjectorfN collets. 1444.52 669.73 40TAL - IT/ COMMUNICATION INFRASTRUCTURE WORKS 18.567.12 5133688 333 FIRE ALARM WORKS Not 4.69103 Supply and inszollarion of smoke defectors wits neceirary wiring. 2000 93403.03 25.64324 EFTA00805203 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 sqm exterior decking area 880 sqm pool M94 NO Rel. DESCRIPTION COY UNIT NITAED1 NOCE U ( AMOUNT (A®) AMOUNT (USD) 3.30 3.31 3.32 Supply and installation of Heat detectors necerrary wiring in poetry. Nos Nos. Nos. 4,683.00 9,34003 2.564.38 Supply and installation of break glass with necessary wiring. Supply and installation of sounder wit, necessary wiring. 2.00 4.00 4.160.00 4,160.03 4320.00 2.V9.45 16,640.03 4,55890 3.33 Supply and installation of FACP. LOD Nos. 6520303 65,03100 17205.22 3.31 Supply .1 Installalion of interlace modules tot interlacing tie proposed FACP with ex4ling fire alarm loop. BY DENT Nos. 7,80003 - - 3.35 Supply and installation of sellconlained EM Hagswith necessay wiring and conduiling complete. Nos. co 65033.00 5850103 17205.22 16027.40 336 Supply and installation of sell contained ladl light with necessary wiring and conchAling complete. 1500Nos. $000.00 3.37 Progranvning. Testing 8 Commissioring of Me Fire Alarm System. 1.00 Item 3920000 3903103 10243493 TOTAL • EIRE ALUM WORKS = 35523303 97,37534 FIRE FIGHTING WORKS - NOT CONSIDERED EXCEPT FIRE EXTINGUISHERS -LOCAL CODE TO BE CHECKED - TOTAL • EIRE RGIONG WORKS • - - 3.44 EMERGENCY AND EXIT Supply and Installation of Emergency lights, self contained type Including FP200 eating. (Considered only In common couriers) 1 Nos. - 2037.10 61,11310 16,74329 145 Supply and Installation of directional EXIT lights. sell centred type including FP200 cabling. 2000 Nos. 1055.65 61.11103 16,74329 TOTAL • EMERGENCY AM) EXIT 122226.00 3148638 3.45 HVAC WORKS 14 Nos. 21,84103 301760.03 Supply and install Chilled water FCUs for with anti vibration fillings and supper's. (considering lolal 90 Ions) 83,76926 3.47 Supply and chilled water type FAHU(2933CFM) with heat ecovery wheel. 2 Nos. 2.133.4C0.00 56880103 155.28727 3.48 Supply and install control panel tor FAHU. 2 Not 28,60100 572(003 15.67123 3.49 Supply and installation of chilled wale.' piping for 20NECUs and If FAHU with proper tubber insulation and sucpc4t. 250 Mtn 1,04103 240033.00 7123288 3.50 Supply and install valve package wit, PICV for ECUs 14 Not 24960.00 349,44003 95,736.99 3.51 Supply and install valve package with PICV to PAM Mew fa presuce lei: ono of ernect ?hiving_ 2 1 2930 Nos. rem 92.FT 4433100 28.640.00 8840103 24.219.18 3.52 28403.03 723542 3.53 Supply and Install FTe.Inwlated Panel duchvorks (for FCUs) complete with plenum boxes. Mende connections and necessory supports. 8120 205203.03 5498630 3.51 Supply and install Pre-instated Panel ductworks (la FAHU) with necessary su opals. soar 83.23 16620400 45,589.04 3.55 Supply &Install sound anenuators for FAHU. IS Nos. 20)X0.03 31200/00 8547945 3.56 Supply and install Re dampers. 5 Not 15,60100 7803103 21,36186 3.57 Supply and install necessary volume control dampen. IS Item 29,12000 436,83100 119.67123 3.58 Supply and install linear slot galls. diffusers and louvers. 1 1 Item nem 154.96003 3901:0.00 154,94010 39,003.00 42454.79 3.59 Testing and cornissioning. 10,034S3 L TOTAL • HVAC WOOS 1051.360.03 835.989.04 PLUMBING WORKS ,__ - EFTA00805204 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 sqm exterlor decldng areo d 80 sqm pool mat NO Ret DESCR1PTION QTY UNIT UNIT PRICE fAED1 AMOUNT (AED) AMOUNT (USD) 3.61 Insla:lotion ol Oient suppled woel boso. 20 NOS. 1,17003 23,40000 641096 3.62 Instak:non ol Clienlsuppled wast) bosa m ia:. 43 NOS. 10400) A1400.03 11,397.26 3.63 3.64 Inslollotion ol 0lenl suppted water dosel 8 hond spray Insla:lotion ol dient soeplied snOwe: mixer. 15 6 Nos. Nos. 1,170.03 1.170.00 17~03 202001 4)30822 1,92329 TOTAL • ?WERING WORKS • 89...V003 24,539.73 167 348 WATER SUPPLY WORKS NOs. Mits - Supply 8 Innollation ol PPR a PEX pipet& Ihe wals sucaly pcints. Supply d inslollollon ol PPR mobline tor me above wotersuppty points. 75 300 1.19101 650.00 9740100 26,71233 1950010/ 5342446 3.69 Supply d Inslollollon ot volves tor isolollon. IC1 Nos. 240103 2403103 7.12329 3.70 Presese tesing 3. Connec%ng to mdsrmg stubout in same Root. 1 Item 19,50000 19,50103 5,34247 3.71 BOILERS 8 FLOOR NEATING SYSTEM 1 1306500.00 1,306.5CO.00 357.94521 TOTAL- WATER SUPPLYWOM 1,644.30000 450,547.95 DRAINAGE WORKS 3.71 Suppty d Inslollollon ot UPVC drainage pipet lor Me drainage points 25 Nos. 240103 6500103 6500103 1280822 1280822 3.72 Supply d Instollollon ot Hom rops Z. Clean Outs. 25 5 NOS. 2.60103 3.73 Supply 8. Instollation 01 Clean Outs. Nos. 2,080.03 1040103 2249.32 3.74 Supply t. Initollotion 01 c1foiroge mainl ne IC< Ine obOve dťoinage pan !st vios!e t. soit) Comecling to misling seweoge line iseweogetank 1 Mes 1,301103 130000 356.16 3.75 I Item 18.20100 18.200.00 4,98630 TOTAL • DRAINAGE WORKS 15990003 43)30822 TOTAL CARRED TO SIMMURY • MEP WORKS 7.370.034.62 2.019.187.57 400 SOUND SYSTEM 4.01 Supply and instollallon ol audio system.Includes: Mulf-Zone Diatol :wao Moffin R2 or M2 Power Amp. Kit Optical Fibre Kit Id, R20r M2 OIgital MI-InCine Wal Contrei Panel lor R2 or M2 wilt: flushed mount wou box 2 way Celling seenket 1 LS 187.20000 187203.01 51,287.67 TOTAL CARRED TO SUMMARY • SOUND SYSTEM 187200.00 51.28747 400 WALLS A PARTMON WORKS A FINISHES 6.01 B PLASTERING WORKS Suppty and apply cement poster. finisned as speeied - - 20MM Mot- Fix wees 4200 M2 78.00 32740003 8975142 A EXTERIOR WALL GLADDING SOM coLouRatcne 900 M2 - 1,8200) 1,63803003 448,767.12 B 1vCOD/other 362 M2 253503 91747003 25141644 EXTE MOR METAL mESN PANEL 603 Supply and instdlonon el mek:: C lodding lor do mes ó cool 100 M2 1.820.0) 18200003 49,863.01 GLASS ?AMONS tWINDOWS EFTA00805205 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 VW exlerlor decking area d 80 sqm pool Dun NO Rel. DESCRIPTION OTT UNIT UNIT PRICE (AED1 AMOUNT (AED) AMOUNT (USD) 6.10 Clear Glass Petitions: Supply and installalion Cl Approx 2.5M height. 6mni Ink double lenpererd clear glass porlillon wilts otumnium home. Gloss panels 100e joined with clear silicon len See: as OK approved drawings,' 210 M2 M2 M2 4760.03 1,419400.03 388,93131 WATERPROOFING WORKS 1 1 o A - A Supply and apply 1 coal al cernentilious waterproofing MI 50 40,..11:00) 11041.10 NICHE WORKS Nict,e teaks Ice selected creels plodded in approved wall finish - 6.15 2600.00 9100303 24,93131 WALL FINISHES - Paint Supply and apply 1 coal primer and 2 coots of John6.16 lenornaslic pain' 450 M2 117.00 58503 5265003 58,.51:0.03 14,42446 16,027.40 6.17 Dern:wally* Paint Supply and apply of decorative painitwollpoper co per suppler's inauclion Icr selected wall areas as per design IDD M2 6.19 WALL CLADDING- Supply and Instaiallas - A Slane: Supply anal instolialion al done wall cladding as per suppliers instruction for selected wed areas as per design 967 PA2 456003 1,508,52003 413293.15 621 CERAMIC TILES • Supply and balance/Ion - D 604120CM -Polished 146 PA2 97500 142,350.03 39,000.00 6.22 MOSAIC DIES - Supply and Indollealon - C Stone mosaic ties/OTHERS 145 PA2 142503 235425.03 64,554.79 IF TOTAL CARRIED TO SUMMARY • WALLS 4 PARTMON WORKS t FINISHES 6,613,81500 1,812,034.11 7.00 CEILING WORKS 4 MIMES 7.03 7.06 SUSPENDED GYPSUMCEILING Supply and installation Cl suspended gypsum dry ceiling. design as per approved drawrras 850 54232500 - - 276,250.03 75,934.93 CEILING PROFILE (Cornice) cores t decerailve lent en 71500 250,25003 - 4,8,56144 Supply and install of semi-gloss ceiling profile cornice 350 CEILING FINISHES - PARI1MG FOR GYPSUM CEILING 27303 7137 Supply and apply one coat primer and two coats blurs enomostic emulsion paint on gypsum ceiling 850 PA2 232050.E 63,575.34 m TOTAL CARRIED TO SUMMARY • CEILMG WORKS II. FINISHES W 758,550.00 207,122492 800 FLOOR WORKS 6 FINISHES - SCREEDING WORKS Supply and apply at sand bedding and backing moles lig specined11001finsh FLOOR FINISHES • Supply and Installation 1240 M2 32300 403,000.00 - 801 8.04 A B 110410.96 - MARBLE __ ---------------- 2GMM Ink matte tiles Marble lie skirling: 100MM height 600 290 M2 LM M2 LM 2470.03 71500 1.48213C0.1:0 207.350.03 - 404027.40 56205.22 8.06 A B SOUD/ ENGINEERED WOOD 19MM thk wood planks Wood sitting: 100MM heighl 30 70 2.470.03 71500 - 74,10003 20,30437 5009303 13,71233 809 MOSAIC TIES - EFTA00805206 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 sqm exterior decking area S. 80 sons pod HEM NO MIE DESCRIPTION COY UNIT UNIT PRICE fAEDI (AED) AMOUNT (USD) A Ceromc mosaic Illes 50.00 M2 1.560.03 7800003 21,369.86 B Goss rrix mosoC files. 8Mm Mick 5000 M2 1.823.1:0 91,00103 24,931.51 TOTAL CARRIED TO SUMMARY • FLOOR WORKS A FINISHES 24H•250O0 684,726.03 TAO LIGHTING FIXTURES - 9.01 A SPOT LIGHT • Supply and InstaBallon 97500 - 7W LED RECESSED SPOPJGHT with DIE CAST ALUMINUM BODY and GLASS DIFFUSER for 1P65 with DAU conholled/ 0.10V DIMMABLE LED DRIVER. cotois lenperolufe 211,0< PENDANT LIGHT . Supply and instolation 190 27 Nos. 185,29303 50,753.42 902 - Peridani light TYPE 1 Nos. 15,60103 421,X0.03 115,397.26 Pendanl light TYPE 2 8 Nos. 15,60100 124,80103 34,191.76 Pendant light. TYPE 3 5 Nos. 31=00 15603100 42,739.73 Pendanl light TYPE 4 1 Nos. 462O3.00 46,80103 12,821.92 9.04 Supply and insidlalon of WALL UAW 22 Nos. 15,60100 343=03 94,027.40 9.05 Supply ol TABLE LAMP 1 Nos. 19,93100 19,50103 5,342.47 DIMMING SYSTEM - 9.11 Supply and programming of Dimming coned system 0.10 with cabling and commissioning 1 including dining module CABUNG WORKS 1 LS 1BB.SODA0 186303.03 —5164384 9.12 Supply and insidlalion of code; and condoning works 1 Nos. 84,933.00 84,50103 23,150.68 TOTAL CARRIED TO SUMMARY • UGHTING FIXTURES 1,569,750.00 430,068.49 10.00 DOORS A WINDOWS - 10.01 GLASS DOORS Dow Type I • Seigle: Supply and installation of 2.1M height with 1M doe( opening. IOMM Itik tameless deaf !encored glass door, double swing with sonde/I'd hardware and Ironmongery Nos. 10,40100 2415.00 - 2 2000103 2.40503 5,698.63 10M Doer Type 3: SUITING GLASS DOOR SYSTEM (250CM NT tome to tame): Supply and insiollorion of .3MM Itik double tempered clear glass sliding door inclocIng fixed gloss panel. willh olumegium frame. stainless steel fitting. rectums, locks and all accessories according lo &Owings. specilicabons ona engineers Inslmckons 1 M2 658.90 10.05 WOOD DOORS - DOOf Type 5 - Single: Supply and Imtallolion of 21M height, single leaf finished with point on both sides with standard hardware and Ironmongery 90cm 30 Nos. 17,59100 329:0.0) 526,50103 144,246.93 Doe( Type 6. Dout4e: Supply and inskAallon of 21M heighswim 180CM door opening. doubte tool finished wilh paint on both sides. with clear gloss vision panels with standard hardware and IfOnthOrtaery 30 Not. 975000.80 24.7,123.29 TOTAL CARRIED TO SUMMARY • DOORS 6 WMOOV/S M 1,524,705.00 417.727.40 1100 JOINERY (BUILT•IN FURNITURE) . RECEPTION - 11.03 CHANGING ROOM Supply and instailanon 012.2M height changing !pi .r.. in enhar Cladded finith with stordard furnikre lilting, F I i. ii, doors BEDROOM Complete furniture set Nos. 195.00300 — 195000.00 -- - 1 53,42446 - EFTA00805207 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 sqm exterior decking area 80 sqm pool DIM NO lel DESCRIPTION COT UNIT UNIT PRICE (AED1 AMOUNT (AED) AMOUNT (USD) 11.07 Supply and instollonon of complete bedroom furniture including he wolkin chonoirg rocen elc 1 Nos. 325.0:0.00 325,003.03 89,041.10 TOTAL CARIED TO SUMMARY • JOINERY (SUILT•IN FURNITURE) 520.00000 142,43275 12.03 LOOSE FURNITURE - 12.01 Sorted3 134:03.00 39430003 10,48433 12.02 Small table 3 9,79103 2929103 B4O1170 12.03 Armchair 2 15,403.00 31,20003 8,54735 12.04 Spier Twoseat Sofa 2 24713100 49,40003 13,53425 12.05 Cabinet for cha nging 2 18,850.00 3270103 10,328.77 12.06 Shower 5 I3403.00 65,00003 1720822 12.09 Eder's. Two seal sofa 8 28,40100 17140103 47,01170 12.10 Eder's. table 3 25,35100 76439103 20)335.62 12.11 Oeublebed I 32,933.00 32.3011:0 8,904.11 12.12 011icedesk I 18453.00 18,893.03 5.16428 12.13 Chair to office desk I 10,40100 10,40000 224922 12.14 Wardrobe I 195.0:0.00 195000.00195000.00 5142446 12.15 Cold drinks cabinet I 24,70100 24,703.03 6,76212 12.16 Bedroom catrnel 7 84,50000 84,9:003 23,15048 12.17 Bedroom sideables 2 11,70100 2140103 641036 12.18 Massage desk 1 45,50000 45,50103 12.45275 12.19 EtSerice grunt; table I 26,00000 26=03 7.12329 12.21 Massage roam cabinet 3 18)35000 56,53003 15,493.15 12.23 Pool embed 4 II .70000 46,8[0.03 12221.92 12.24 Pool side table 4 9.750.00 39.000.00 10,48433 TOTAL CARRIED TO SUMMARY • LOOSE FURNITURE 1,147,4110.00 319,83542 13.00 WINDOW TREATMENTS - 13.01 DR:1 DRAPERY SHEER CURTAIN Supply and instollollon o1 3M width linen sneef cvelPns on ceiling hocks/ curkin rods and hardware Cri per requirements 233 sqm 2080.00 416000.00 - - 113,97260 TOTAL CAKED TO SUMMARY • WINDOW TREATMENTS 416=0.03 113,97240 14.00 SANITARY WARE - 1401 _.. A WASH BASIN SET) UNDERCOUNTER WASH BASIN 5 Nos. 9,79103 - 4479100 13,35416 8 COUNTERTOP WASH BASIN Not - - EFTA00805208 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 sqm exterior decldng area 880 sqm pool ITEM NO Rat DESCRIPTION COT UNIT UNIT PRICE EILEDI (AED) AMOUNT (USD) C WASH BASIN AND SEMI PEDESTAL Nos. - - AA 3 HOLE DECK MOUNTED BASIN MIXER Nos. - - B8 MONO TALL BASIN MIXER NOS. - - CC MONO BASIN MIXER WON POP-UP WASTE NOS. - - 11.02 11.03 SOME TRAP MINI ANGLE VALVE 3 NOS. NOS. - - - 1404 (WC SET) FLOOR MOUNTED CLOSE COUPLED WC SEAT AND COVER IL— A NOS. 9,750.03 29,293.03 8,01320 CLOSE COUPLED CISTERN WITH COVER NOS. - - AQUAECO BOTTOM INLET MECHANISM NOS. - - B WALL MOUNTED wC SEAT AND COVER NOS. - - CONCEALED CISTERN FOR WALL HUNG WC NOS. - - RUBBER COLLAR WC WASTE NOS. - - 14.05 FLUSH PLATE NOS. - - (SHATTAF SET) 213639 11.06 BIDET SPRAY 5 NOS. 1,560.03 7,80300 11.07 ANGLE VALVE Nos. - - (SI'CWER SET) E . - 11.08 SHOWER HEAD AND CONCEALED SHOWER MIXER WITH DIVERTER HANDSHOwER WITH SUM RAIL SHOWER COLUMN WITH MIXER ACCESSORIES SET) TOILET ROLL HOLDER TOILET ROIL HOLDER ROBE HOOK 7 NOS. - 11.09 11.10 LI__ 11.11 NOS. No Nos. - ___ 5850.0D - - - 4095000 11219.18 11.12 A SINGLE ROBE HOOK NOS. - - B DOUBLE ROBE HOOK OWEL RAIL SINGLE TOWEL RAIL NOS. NOS. - - - 11.13 - - 11.14 SOAP BASKET NOS. 11.15 11.16 SOAP DISH AND HOEDER AMENITYMAY Nos. NOS. - - - - 11.17 PEDAL BIN - A Round Pedal Bin NOL - - B SQUARE Pedal Bin NOS. - - EFTA00805209 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 3qM enclosed area 316 %lin exterior decking area S. 80 scan pool ITEM NO lel DESCRIPTION QTY UNIT UNIT PRICEAMOUNT AED (AED) AMOUNT (USD) 14.18 14.19 (BATHROOM MIRRORS) ILLUMINATED BATHROOM MIRROR BATHROOM MIRROR NON4LLUmINA1ED STANDARD MIRROR Nos. Nos. - - - - (DRAIN) .._ 30 I Nos. NO3. N05. Nos. N05. Nos. Nos. 2.470.0D 15.603.03 14.20 - FLOOR ORAN 76,100.00 20201.37 14.21 SHOWER DRAIN 111E DRAM lo, 51)8wet 15.600.00 - - A - 8 WALL GRAN To, Shower • (PANUY SINK SET) - 1.1.22 14.23 14.24 14.25 KITCHEN SINK INSET SINK BOTTLE TRAP PP BOTTLE TRAP KITCHEN SINK MIXER SINGLE HOLE SINK MIXER MINI ANGIE VALVE 4.273.97 • - - 14.24 BOOR DRAIN Nos. - - TOTAL CAMUED TO SUMMARY • SANITARY WARE 216,45000 59,301.37 15.00 OSSE APPLIANCES _M - PANTRY EQUIPMENT a - 15.01 E.1 E2 El Coltee frochne Toosler 1 NOS. 16,25000 1629/00 4,45206 15.02 15.03 Not 3,57503 3,575.03 97945 Water Caller 1 Nos. 3,25103 329303 890.41 15.04 E4 Samsung relregValor wilt water Spenser • pc role 7803aed 1 Nos. 18253.00 18,85103 5,16438 15.05 ES Microwave 4e pc role 929 oed 1 Nos. 1770.00 3,77003 1,03288 15.07 El Dishwasher linaysMali 1 Nos. 9,10103 9,10303 2,493.15 AUDIO VISUAL EQUIPMENT --------------------------- ---- ----- -- — — ----------- 15.09 PORT 'POD DOCKS 100 No5. 5.85103 525103 1,53274 15.10 Television 1.00 Not. 26=00 260:003 7,12129 TOTAL CARRIED TO SUMMARY • OSSE APPLIANCES • 86,64500 23,73836 16.00 WRING DEVICES - 16.01 16.02 16.03 Su0ply 01 1G 13A DP Switched Supply 01 20 I3A DP Switched Supply Cl EUR RJ45 CAT6 IM dola socket 45 20 Nos. Nos. Not. 12831 209.30 45.50 1773.95 1,581.90 4,18403 1,116.85 10 455.03 124.66 16.04 Supply and ins/Wagon Cl Thermostat with eAteinal sense( IS Not. 981.50 14,722.93 4,033.56 TOTAL CARVED TO SUMMARY • WIRING DEVICES • 25.137.45 6286.97 17.00 ADDITIONAL RIAU 17.03 Pergolas for terrace 'winning pod area 1 Not. 468.03000 468.000.00 128,219.18 EFTA00805210 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 sqm exterior decking area 680 swn pool RIM NO lel DESCRIPTION COY UNIT UNIT PRICEAMOUNT MEDI (AED) AMOUNT (USD) 17.04 Laundry Bag 1 Nos. 2,60103 2.603.03 71233 17.05 Emergency teeth 1 Nos. 1,99103 1,9910) 53425 17.06 Hat dryer 1 Nos. 2.6010) 2,6010) 71233 17.07 wade bin 5 Nos. 325103 1629303 445205 17.06 WALL ARIVIORK • Supply and Inslallalien 45 15,60100 702,0010) 192,32837 17.09 MIRROR-Supply and fix - A FLA helgIg mast 1 Nos. 11,703.03 11,70100 3,333413 B 78CM width x 196CM (cc other' height Wilco! 5 Nos. 11,70103 53501[0 16,027.40 17.10 17.11 DOOR RUG • Supply - 6 Al Pdvairs Office Area 2 Nos. 19,503.00 39,030.0) 10.684.93 C Al Treatment Room Area 2 10 Nos. Nos, 19,93100 1250.03 390[003 32.5[003 10.684.93 PLANTERS • Supply Indoor Floater pots: Sell storaing 6.904.11 TOTAL CARRED TO SUMMARY • ADDMONAL ITEMS 1,374,1004 376.465.75 18.00 SAUNA IL STEAM ROOM WORKS lam STEAM ROOM 1.00 LS Supply and installation al Steam generator (9kW1 Including steam door, outomonc discharge valve, steam nonle. sleom light, Ceiling steam dome will, Iles and steam IrOGrOnCe 416.030.00 4160[0.03 11317260 TOTAL CARRED TO SUMMARY • SAUNA 6 STEAM ROOM WORKS 416190103 113.97260 1900 TRADMONAL NAPPJAAM WORKS - WALL WATERTROOFING - 19.01 Supply and apply I cool ol cemenflouswaTerproolIng 150 620 M2 M2 32500 111/9303 31,16436 19.02 WALL FINISHES • Supply and instalkelen A B __ C MARBLE 2303.03 1.53100103 424,65733 _. —___ CERAMIC TILES M2 — 4393390 MOSAIC 11LES 203 M2 -- 9100010) 249,315.07 FLOOR WATERPROOFING 19.03 TILE— Supply coo COPly 1109er ot bilum nous watetpcotng membrane co root; M2 - - 19.04 19,05 __ - A B C FLOOR FINISHES- Supply and Installation MARBLE GERAm:C TILES MOSAIC TILES SPECIAL ITEMS Genital stone Special washbasin I koalas ) pronles Columns 700 18 1 16 M2 M2 M2 539103 1,1700004) 320,547.95 - - 390.3))00 1 1 .700.0) 455.000.00 9780:303 3900[0.03 210603,00 455000,00 1.540003390 106,84932 57,698.43 124,657.53 427,397.26 TOTAL CARRIED TO SUMMARY • TRADITIONAL HAMMAM WORKS 4344,39103 1.190,23256 2100 POOL TERRACE WORKS - FLOOR WATERPROOFING EFTA00805211 TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 sqm exterior decldng area 8 BO Kira pool mu NO 21.01 Supply and apply l layer al bituntinouswalerproohng membane on flood 100 M2 260.00 2400002 7.12329 21.02 WALL FINISHES WPC WAIL PANEL Supply and installation of wPC ouTcloor wall panel, hollow atolls with al occessales - B Lenglh: 2.9MTR 100 M2 1.560.03 156030.03 42,739.73 ROOR !DUNES - WPC 1ILE DECIONG (New/ NM Prose) . C Length:5.8MM 250 M2 650.00 1625:0.03 44520.55 21.06 LIGHTING DECK LIGHT. RECESSED 20 50 Nos. Nos. 455.00 84500 - 9.11:003 42250.00 2.493.15 21.07 COWNUGHT. WALL MOUNTED 11375.36 TOTAL CARRED TO SUMMARY • POOL TERRACE WORKS 395.850.00 101345205 22.00 SWIMMING POOL WORKS - C OVERFLOW TYPE Construelion at FIBER GLASS. OVERFLOW TYPE swimming pool with mosaic life inducing instoliallw and conneclions of MEP equipmenis. Pool Maintenance Kit and Filial:48g Orld BecMcol Accessories 1 1.5 - 975.03000 97&003.03 267.12319 TOTAL CARRED TO SUMMARY • SWIMMING POOL WORKS 97500000 267,123.29 SUMMARY -TURKISH HAMMAM I RESIDENCE. GREAT ST JAMES ISLAND RM. oesammoti UNIT PRICE QTT UNIT AMOUNT (AED) AMOUNT (USD) (AEDI TOTAL AMOUNT TOTAL AMOUNT DESCRIPTION (MD) (USD) PRELIMINARIES 4800.840.00 1,202701.51 I,00 CIVIL WORKS 1,890.200 03 517,843.01 2.00 STEEL STRUCTURE & ROOF VIORKS 10,363,800.00 283939726 3.00 MEP WORKS 7,370.034 62 2019 187.57 4.00 SOUND SYSTEM 187.200.03 51.28267 6.00 WALLS & PARTITION WORKS & FINISHES 6,613,815.00 1412004.11 7.00 CEILING WORKS & FINISHES 758.550.00 207421 12 8.00 FLOOR WORKS & FINISHES 2899.250.00 684 726.03 9.00 UGHTING FIXTURES 1.569.750.00 430,048.41 10.00 DOORS L WINDOWS 1.524.705.00 417,727.40 11.110 JOINERY (BUILT.IN FURNITURE) 520.000.00 142,445.76 12.00 LOOSE FURNITURE 1.167.400.00 31943632 13.00 WINDOW TREATMENTS 416.000.00 113 97240 14.00 SANITARY WARE 216.450.00 51,301.37 15.00 OM APPLIANCES 86445.00 2323235 EFTA00805212 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 sqm exterior decldng area & 80 sqrn pool ITEM NO lel oesammoti QTY UNIT UNIT PRICE (AED1 AMOUNT (AED) AMOUNT (USD) 16.00 WRING DEVICES 25,137.45 6.886.97 17.00 ADDITIONAL ITEMS 1.374.180.00 • S76µ5.75 18.00 19.00 SAUNA & STEAM ROOM WORKS 416.000.00 113,97260 TRADITIONAL HAMMAM WORKS POOL TERRACE WORKS 4.344.35000 • 1,190232.88 • 21.00 395.85000 108,452.05 22.00 SWIMMING POOL WORKS 976,000.00 267,12329 TOTAL AED & USD 47,115,07707 12,908,240.29 26.00 EXCLUSIONS 26.01 LOCAL FEES 1.00 ITEM 26.02 LOCAL TRANSPORTATION 1.00 ITEM 26.03 LOCAL CONTRACTOR FEES 1.00 ITEM 26.04 LOCAL CONSULTANT FEES 1.00 ITEM 26.05 INTERNATIONAL TRANSPORTATION FEES 1.00 ITEM 26.03 LABOUR & MANAGEMENT VISA COST & VISA WORKS 1.00 ITEM 26.07 INFRA STRUCTURE WORKS 1.00 ITEM 26.08 ANY THIRD PARTY FEES 1.00 ITEM 26.09 LOCAL TAX 1.00 ITEM 26.10 AMERICAN MADAMS( TO BE DISCUSSED) 1.00 ITEM 26.11 LANDSCAPE WORKS 1.00 ITEM 26.12 MAIN ELECTRIC & WATER SUPPLY WORKS 1.00 ITEM 26.13 MAIN DRAINAGE CONNECTIONS WORKS 1.00 ITEM 26.14 TRAVEL & ACCOMODATION EXPENSES 1.00 ITEM 26.15 WASTE MANAGEMENT & REMOVING DEBRIS 1.00 ITEM 26.12 THIS ESTIMATION IS PREPARED BASED ON LUMP SUM BASIS . 26.13 WE CONSIDERED ALL ( EXCEPT THE CONCRETE & BLOCK SIMILAR TYPE OF MATERIAL) & THE MATERIALS AND ITEMS TO BE SENT FROM DUBAI OR ISTANBUL 26.14 TIME ESTIMATION 26.15 3 MONTHS FORME DETAILED DESIGNED 26.14 26.17 ____ 12 moms FOR CONSRUCTION (TO BE DISCUSSED) 26.18 26.19 ire coneactor should WM Me site and obtainnecessary Inhumations for pricing end al quonthes are to be checked and ratified Fully. 26 Contractor ore fully responsible lot design and performance for Nems/servkes under Ns scope of work. This quotation Is for the gems quoted in the above SOO only; any Addftbnal Works to the slated gems or Variations on the existks Items shall be quoted separatety and agreed wNh the Cie& before mew execution and any concession shall Increase the cods Meths Beau Defect labIllty to be discussed along Witt maintenance 60% 35% 5% 26.21 26.22 26.23 Itzmuntratualaos 26.24 26.25 Advance Payment 26.26 Progsess Payments Final Payment 26.27 26.28 26.29 26.33 Works Duration: EFTA00805213 I TURKISH HAMMAM & RESIDENCE DESIGN & BUILD OFFER - GREAT ST JAMES ISLAND APPROX TOTAL AREA: 800 sqm enclosed area 316 sqm exterior decking area S. MI scyn pool mini° Rel. DESCRIPTION COY UNIT UNIT PRICE _LAED1__ AMOUNT (AED) AMOUNT (USD) 26.31 Design Cons& ueffon 12 weeks 26.32 52 weeks 26.33 local opoiovatt nalconsideredIn this alter 26.34 26.35 26.36 26.37 24Completion duration 52weeks.Commencemenf of works shoe start upon She advance payment is received & material samples& drawings to be approved as per the conhaclor s offer by the auhorities and client. Any vacations for the obese Is subject to ockfalenol costs A lime impficoNons. 26.39 26.40 Any nominated sub confront/arm suppler Mai be subject to cosh & lime Implications. 2641 26.42 26.4 Any authority modifications shall offer this offer. Any additional MEP requirement shall be additional cost Any authority additional requirement Is subject to additional eon. 26.44 At the above is mocked according to the drawings proposed. AR Me submitted material samples 6 drawings to be approved Wine client 26.45 Any nominoteed subcontractor is of the expense of the eland. at your disposal for any services you may need. LLC. Client represen Signature/ Thanking Yours faffhfiffly. CrAkilliECTURE Cem KopanciogN Architect/ Mobile &nog. you and we remain INTERIORS founding Director tali Company e name slump EFTA00805214