Ghob Mosjid

Unit Qty
Bath Room PPR Pipe and Drainage Piping LS 1
Ablution PPR Piping LS 1
Roof PPR Piping LS 1
Roof Pipe Insulation LS 1
6" UPVC Drainage Pipe Mtr 130
4" UPVC Drainage Pipe Mtr 80
3" UPVC Drainage Pipe Mtr 50
Rain Water Pipe Mtr 80
Rain Water Outlet Nos 10
Gulley Trap Nos 11
Sand Trap Nos 2
3 Bowl Counter Nos 1
5 bowl Counter Nos 1
Wash Basin with Mixer Nos 7
European W/C Nos 9
Arabic W/C Nos 14
Handicap W/C Nos 2
Handicap W/B Nos 2
Shower Nos 1
Bath tub Nos 1
Sink with Mixer Nos 2
Ablution Mixer Nos 36
50 Lit Water Heater Nos 8
80 Liter Water Heter Nos 2
6" Exhaust Fan Nos 22
8" Exhaust Ran Nos 8
Mirror LS 1
Roof
400 Gallon Water Tank with fittings Nos 3
2000 Gallon Water Tank with fittings Nos 2
1 HP Water Pump with fittings Nos 3
1.5 HP Water Pump Set with fittings Nos 2

6" Drainage Pipe

4" Drainage Pipe
3" Drainage Pipe
Floor Drain
CO 3"
CO 4"
CO 6"
3" Rain Water Pipe
75mm Rain Water ouutlet
SP (Q=5ls, H=10m)
MH
GT
SDC Testing, Commissioning

20mm pipe and fittings

25mm dia pipes and fittings
75mm dia pipes and fittings
65mm dia pipes and fittings
50mm dia pipes and fittings
Flow Meter 3" only installation
Flow Meter 1"
Flow Meter 20mm
Roof PPR Pipe Insulation
50 Lit water Heater
30 Lit Water Heater

GRP Roof water Tank

Transfer Pump
Booster Pump
Fittings and accessories

Pedstail Wash Basin with all

Supply fix counter
W/C with paper holder, sat,
Bath tub with mixer
Supply kitchen sink with bowl
extra works
Towel Holder
Pexpipe Sleee and Fittings

Fire fighting
GI and HDPE Piping system
FHC
4" x2 Way Breaching Inlet
Pendent Sprinkler
Side Wall Speinkler
Upright Sprinkler
 3" Zone Control Valvle
3.5" Zone control

AFE
CO2
DCP
Fire Blanket
Multipurpose fire extinguisher
Electric Pump (750gpm@11bar)
Deisel Pump
Jockey Pump

Electric Work for HVAC Installation

Drain Pipe

Supply and fix of 5000cfm Ex Fan

Supply and fix of 2600cfm Ex Fan
Supply and fix 500cfm extract fan
Supply and fix 75cfm extract fan
Supply and fix 50cfm extract fan

Electrical
MDB
1.2 TPN & SPN
SMDBS
DBS
425kvr Capacitor Bank
600/1000v Cable
1.7 Earth System
1.8 Light Protection
UPVC Pipe Sleeve for Tel and Elec
Heavy duty Cable trasys supply and Installation

Wiring light
Wiring water heater points
Lighting Fixer

Fire Alarm

4 Loop fire alrm Control Panel

Monitor Module, MM
Addressable Heat Detector
Addressable Smoke Detector
Avobe false ceiling
addressable multi detector
Photo electric multi detector with sounder
Add Manual Call Point
6" Fire Alarm bell
8" W/P Fire Alarm Bell
Loop isolator
Testing Commissioning for Fire Alarm work
Civil work for fire alarm service
Non Maintain emergency light
Maintain exit light, Hanging type
Directional Hanging type exit

MA Tv and SA TV
Conduting to outlet
Riser cable up to roof
Conduit and Coaxial cable from splitter to
J.B.s in each space
Receiver/FM Outlet

Telephone
MDF and its accessories to etisalat req
IEC Box and its accrssories
RJ-45 Outlet for data
RJ-45 Twin Outlet for data
RJ-45 outlet for telephone
100mm Cable Tray
200mm Cable Tray
300mm cable tray
300x100mm GI Trunking
GSM Cable access way

CCTV System
Door Bell System
Digital Video Intercome System

Etisalat Connction Co-ordination

Fewa Connection Co-ordination
Testing and Commissioning Electrical Item
Maintenance of Electrical Item
One Year Maintenece Charge

Fire Fighting Pump

GRP Tank
Water Heater
Wash Basin
 W/C
Bath Tub with Mixer
Kitchen Sink with bowl
Sprinkler
Ex Fan
Lighting Fixer
Add Fire Aalrm System
CCTV and Intercom
Total Extra
Net Quotation

Tel :07-2271631 JEDDAH ELECTRIC AND SANITARY CONT.L.L.C.

Ras Al Khaimah, U.A.E. P.O.BOX :7021
SCHEDULE OF PAYME
Project:. DOUBLE STORY VILLA & B. WALL
Client: SEIF SULTAN Date:05.03.2015

Sl No Work Details

Project Value-320000.00
Electrical Work
Advance 320000
1 Slab Electric Piping 320000
2 Wall Electric Piping 320000
3 Electric Wiring for Light 320000
4 Cabling and DB Supplying and Dressing 320000
5 Light Fixing 320000
6 CCTV work, Fixing Camera and Monitor 320000
Fire Alarm Work
1 Fire Alarm System wiring 320000
2 Fire Alarm Detector Supply and Fixing 320000
Plumbing & Sanitary Work 320000
1 Wall Water Supply Piping 320000
2 Floor Drainage Piping 320000
3 Water Tank Suppling and Installation 320000
4 Water Pumps Supply and Installation 320000
5 Sanitary Ware Supplying and Installation 320000
6 Water Heater and Exhaust Fan Supplying and Installation 320000
Fire Fighting Work 320000
1 GI Piping for Fire Fighting System 320000
2 Hose Reel and Fire Extinguisher Fixing 320000
3 Fire Fighting Pump Supplying 320000
4 Fire Fighting Pump Installation and Whole System Checking 320000
TOTAL

1 Excavation
People (50days*150)

2 Puling Cable
JCB (10days*8hours*100)
Sleeve(1712m*18)
Boom Loader(3day*8*200)
Labour(30days*150)
3 Termination
Logs(5*8*2*50dha)
Gland(8*2*200)
Labour(10days*150)

Back Filling(8hour*100)
Profit
Transportation
Safety
Cable Joint(6*2000)
Unit Price Total Price Costing Dif
30000 30000
4000 4000
10000 10000
3000 3000
50 6500
35 2800 Bath Room Type -1(W/C+W/B) Nos
30 1500 Bath Room Type -2(W/C+W/B+S/H) Nos
40 3200 Bathroom Type-3(W/C+W/B+S/H+BathNos
400 4000 W/C
150 1650 Ablution Piping
500 1000 Kitchen Nos
4500 4500
7500 7500
800 5600
1000 9000
800 11200
3000 6000
1000 2000
800 800
1000 1000
800 1600
350 12600
550 4400
700 1400
200 4400
250 2000
2000 2000
0
1500 4500
6000 12000
1500 4500
5000 10000

175000

40 40 0 0 0
25 25 0 0 0
 20 20 0 0 0
100 100 0 0 0
35 35 0 0 0
40 40 0 0 0
45 45 0 0 0
20 20 0 0 0
350 350 0 0 0
7000 ### 0 0 0
0 0 0 0
120 120 0 0 0
0 0 0 0 480 0
0 0 0
20 20 0 0 0
30 30 0 0 0
90 90 0 0 0
80 80 0 0 0
70 70 0 0 0
500 500 0 0 0
100 100 0 0 0
100 100 0 0 0
### 0 0 0
500 500 0 0 0
400 400 0 0 0
0
45000 ### 0 0 0
7500 ### 0 0 0
6500 ### 0 0 0
5000 ### 0 0 0
0 0 0 0
800 800 0 0 0
0 0 0
950 950 0 0 0
850 850 0 0 0
680 680 0 0 0
0 0 0
45 45 0 0 0
25000 ### 0 0 0
0 0 0
0 0 0
45000 ### 0 0 0
3000 ### 0 0 0
2000 ### 0 0 0
300 300 0 0 0
320 320 0 0 0
300 300 0 0 0
 1200 ### 0 0 0
1400 ### 0 0 0
0 0 0 0
29 135 135 3915 3915 0
19 165 165 3135 3135 0
19 85 85 1615 1615 0
26 80 80 2080 2080 0
26 250 250 6500 6500 0
1 220000 ### 230000 220000 237245 10000
1 0 0 0
1 0 0 0
0 0 0
1 40000 ### 40000 40000 0
1 5000 ### 5000 5000 0
45000
2 9000 ### 18000 18000 0
1 7000 ### 7000 7000 0
3 800 800 2400 2400 0
24 400 410 9840 9600 240
67 200 200 13400 13400 0
50400
0 0 0
1 40000 ### 45000 40000 5000
1 20000 ### 20000 20000 0
1 24000 ### 24000 24000 0
1 63000 ### 63000 63000 0
1 20000 ### 20000 20000 0
1 175000 ### 200000 175000 25000
1 3000 ### 3000 3000 0
1 5000 ### 5000 5000 0
1 5000 ### 5000 5000 0
1 10000 ### 10000 10000 0
365000
1 130000 ### 135000 130000 5000
1 9000 ### 9000 9000 0
1 88000 ### 88000 88000 0
0 0 227000 0
0 0 0
0 0 0
1 10000 ### 10000 10000 0
20 500 500 10000 10000 0
29 300 300 8700 8700 0
135 300 300 40500 40500 0
9 300 300 2700 2700 0
1 500 500 500 500 0
24 450 450 10800 10800 0
19 250 250 4750 4750 0
20 400 400 8000 8000 0
6 600 600 3600 3600 0
10 150 150 1500 1500 0
1 5000 ### 5000 5000 106050 0
1 0 0 0
1 60000 ### 65000 60000 5000
1 6000 ### 6000 6000 0
1 2000 ### 2000 2000 0
0
0 0 0
1 8000 ### 8000 8000 0
1 3000 ### 3000 3000 0
1 3000 ### 3000 3000 0
1 4000 ### 4000 4000 0
1 7000 ### 7000 7000 0
0 0 93000 0
0 0 0
1 15000 ### 15000 15000 0
1 18000 ### 18000 18000 0
1 12000 ### 12000 12000 0
1 3000 ### 3000 3000 0
1 10000 ### 10000 10000 0
1 2000 ### 2000 2000 0
1 3000 ### 3000 3000 0
1 3500 ### 3500 3500 0
1 2000 ### 2000 2000 0
1 2000 ### 2000 2000 0
0 0 0
1 25000 ### 25000 25000 0
1 10000 ### 10000 10000 0
1 25000 ### 25000 25000 0
0 0 130500 0
1 1000 ### 1000 1000 0
1 2000 ### 2000 2000 0
1 2000 ### 3000 2000 1000
1 10000 ### 10000 10000 0
1 10000 ### 10000 10000 25000 0
1330435 51240
1279195 1279675 -419565
230000 -470805
45000
31000
5600
 64600
30600
17000
87680
43640
88000
50000
60000
753120
577315

NT.L.L.C. Fax :07-2271637

7021
SCHEDULE OF PAYMENT

Percentage Amount
of Payment Dhs

20% 64000
2% 6400
2% 6400
10% 32000
10% 32000
10% 32000
6% 19200
0
2% 6400
5% 16000
0
2% 6400
2% 6400
3% 9600
3% 9600
5% 16000
2% 6400
0
4% 12800
2% 6400
 15% 48000
15% 48000
100% 320000 Humayun Kabir

1 September 4000
2 October 4000
3 Service money 8400
4 Convence 970
5 Total 17370

1 Advance 7000
2 Radar 300
3 Radar 300
7500 4 Radar 200
5 Radar 200
6 Accient 300
8000 7 Accident 300
30816 8 Accident Material
6000 9 Take From Office 1800
4500 10 Total 10400

4000 Balance 6970

3200
1500

1000
10000
3000
10000
12000
2 1500
1 1500
1 1800
1 1000
2 13000
2 1200
 15000
18000
12000
3000
10000
2000
3000
3500
2000
2000

25000
10000
25000
130500
7500
123000

1750000
Description Qty
Light Point Nos 338
Chindeler Nos 1
Mirror Light Nos 4
Exhaust Fan Nos 24
13 Amp. Socket Nos 38
13Amp Socket W/P Nos 7
Double13Am SSO Nos 9
Water Heater Point Nos 10
Split A/C Point Nos 8
Package Unit Nos 8
32 Amp Isuletor(SP) Nos 10
63 Amp Isuletor(TP) Nos 8
4'' Electrical Pipe Mtr 300
3'' Electric Pipe Mtr. 300
2'' telephone Pipe Mtr 100
ONT Box Nos 1
ONT Junction Box Nos 2
TypTelephone Socket(RJ-45) Nos 6
Data Socket Dual Type(RJ-45) Nos 6
2''Tele. upvc Pipe Mtr 100
Motor Point&electri workin charge Nos 3
Earth Point LS 3
MDB Rate Nos 1
SMDB M Nos 1
DB M1 Nos 1
DB ac Nos 1
DB md Nos 1
DB Im Nos 1
MDB Fixing Charge Nos 1
DB Fixing Charge Nos. 5
4Cx150 Cable Mtr. 25
1Cx70 Cable Mtr. 25
4cx95 Cable Mtr. 35
1cx50 Cable Mtr. 35
4cx16 Cable Mtr. 300
1cx10 Cable Mtr. 300
earth cable 1cX95 Mtr. 35
Cable Installation LS 1
CT meter working charge LS 1
Solar Cooler Fan Nos 2
Speaker Nos 14
microphone Nos 2
horn Nos 6
sound junction box Nos 2
Point Fittings Total Amount
110 200 310 104780.00 Mosjid Ablution Imam House
200 10000 10200 10200.00 10200
90 100 190 760.00 3040
90 155 245 5880.00 141120 4 5 17
150 150 5700.00 216600 36 32
180 180 1260.00
160 160 1440.00 12960
150 150 1500.00 15000 2 5
400 400 3200.00 25600 11 8
600 600 4800.00
100 100 1000.00 10000 19
150 150 1200.00 9600
20 20 6000.00 1800000 200
15 15 4500.00 1350000 200
15 15 1500.00 150000
1500 1500 1500.00 1500 1
100 100 200.00 400
110 110 660.00 3960 5
110 110 660.00 3960 5
5 5 500.00 50000 50
200 200 600.00 1800 2 2 1
500 500 1500.00 4500 1 1 1
3000 3000 3000.00 3000 1
2500 2500 2500.00 2500
2000 2000 2000.00 2000 1
3500 3500 3500.00 3500 1
2000 2000 2000.00 2000 1
2000 2000 2000.00 2000 1
300 300 300.00 300 1
300 300 1500.00 7500 2 2 2
325 325 8125.00
40 40 1000.00
220 220 7700.00
28 28 980.00
45 45 13500.00
6 6 1800.00
38 38 1330.00
3000 3000 3000.00 3000 1 1 1
1000 1000 1000.00 1000 1 1
3000 3000 6000.00 3837040
250 250 500 7000.00
250 500 750 1500.00
250 250 500 3000.00
250 250 500.00
TOTAL 232000.00
 0
0
26
68

0
7
19

19
0
200
200
0
1
0
5
5
50
5
3
1

1
1
1
1
1
6

3
2