QUOTATION

Date: 31-Dec-14 Quotation Ref. N

Proj. Name: (B+G+9F) Hotel Building @ Palm Jumeirah Inquiry Ref.

Contact Person: Mr. David Narrido Project Stat

Subject: Supply & Installation of Wooden Doors Project Locat

Item Description Unit Qty

Ref

1 Wooden Doors

Door Type D-120 Single Leaf (60 MFR) @ Apartment Entrance

O/A Size : 1200mm
W x 2200mm Ht. Jamb Size: 200mm
A Material/Finish: Solid Oak Wood Frame & Architraves in Paint Finish to Nos 88
Match Shutters, 60 Minutes Fire Rated Shutters Both Sides Oak. Veneer PU
Lacquer Finish.
Days 152 70% Progressive Payment 30% Ironmongery : Excluded .
Advance,
Weeks
As Per Dwg: A-501
Days
To be 15
1agreed
52 70%
.Advance,
Weeks
Advance,
Agreed based
70%Basedon
onproject
Progressive
Progressive
Projectand
Payment
30%
Paymentfactory
and 30% schedule
30%
Factory Schedule
Payment
Door Type D-100 Single Leaf (NFR) @ Bed Room
O/A Size : 1000mm W x 2200mm
Ht. Jamb Size: 160mm Material/Finish:
Solid Oak Wood Frame & Architraves in Paint Finish to Match Shutters,
B Nos 125
45mm Thk Solid Shutters Both Sides Oak Veneer PU Lacquer Finish.

Ironmongery : Excluded
As Per Dwg: A-501

Door Type D-900 Single Leaf (NFR) @ Kitchen

O/A Size : 900mm W x 2200mm Ht.
Jamb Size: 160mm Material/Finish: Solid
Oak Wood Frame & Architraves in Paint Finish to Match Shutters, 45mm Thk
C Nos 2
Solid Shutters Both Sides Oak Veneer PU Lacquer Finish.

Ironmongery : Excluded
As Per Dwg: A-501

Door Type D-800 Single Leaf (NFR) @ Maid Rm, Bath Rm & Laundry
O/A Size :
800mm W x 2200mm Ht. Jamb Size: 160mm
Material/Finish: Solid Oak Wood Frame & Architraves in Paint Finish to
E Nos 209
Match Shutters, 45mm Thk Solid Shutters Both Sides Oak Veneer PU Lacquer
Finish.
Ironmongery : Excluded
As Per Dwg: A-501

Page 1 of 63
 QUOTATION
Date: 31-Dec-14 Quotation Ref. N

Proj. Name: (B+G+9F) Hotel Building @ Palm Jumeirah Inquiry Ref.

Contact Person: Mr. David Narrido Project Stat

Subject: Supply & Installation of Wooden Doors Project Locat

Item Description Unit Qty

Ref

Door Type D-160 Double Leaf (60 MFR) @ Apartment Entrance

O/A Size : 1600mm
W x 2200mm Ht. Jamb Size: 200mm
Material/Finish: Solid Oak Wood Frame & Architraves in Paint Finish to
F Nos 2
Match Shutters, 60 Minutes Fire Rated Shutters Both Sides Oak Veneer PU
Lacquer Finish.
Ironmongery : Excluded
As Per Dwg: A-501

Door Type D-903 Single Leaf (NFR) @ Gym, Watch Man & Security
O/A Size : 900mm W
x 2200mm Ht. Jamb Size: 160mm
Material/Finish: Solid Oak Wood Frame & Architraves in Paint Finish to
G Nos 14
Match Shutters, 45mm Thk Solid Shutters Both Sides Oak Veneer PU Lacquer
Finish.
Ironmongery : Excluded
As Per Dwg: A-501

Door Type D-904 Single Leaf (90 MFR) @ Staircase

O/A Size : 900mm W x 2200mm Ht.
Jamb Size: 200mm Material/Finish: Solid
Oak Wood Frame & Architraves in Paint Finish to Match Shutters, 90 Minutes
C Nos 18
Fire Rated Shutters Both Sides Oak Veneer PU Lacquer Finish With Glass
Vision Panel Door.
Ironmongery : Excluded
As Per Dwg: A-501

Door Type D-801 Single Leaf (NFR) @ Gym Toilet & Shower
O/A Size : 900mm W x 2200mm
Ht. Jamb Size: 160mm Material/Finish:
Solid Oak Wood Frame & Architraves in Paint Finish to Match Shutters,
D Nos 14
45mm Thk Solid Shutters Both Sides High Pressure Laminate (HPL) Finish.

Ironmongery : Excluded
As Per Dwg: A-501

Page 2 of 63
 QUOTATION
Date: 31-Dec-14 Quotation Ref. N

Proj. Name: (B+G+9F) Hotel Building @ Palm Jumeirah Inquiry Ref.

Contact Person: Mr. David Narrido Project Stat

Subject: Supply & Installation of Wooden Doors Project Locat

Item Description Unit Qty

Ref

Door Type D-102 Single Leaf (60 MFR) @ Tel. Elect, Garbage & FFC
O/A Size : 1000mm W x 2200mm
Ht. Jamb Size: 200mm Material/Finish:
Solid Oak Wood Frame & Architraves in Paint Finish to Match Shutters, 60 Nos 36
Minutes Fire Rated Shutters Both Sides Oak Veneer PU Lacquer Finish With
Louver Door.
Ironmongery : Excluded
As Per Dwg: A-501

Door Type D-803 Double Leaf (60 MFR) @ Water Meter

O/A Size : 800mm W x 2200mm Ht. Jamb Size:
200mm Material/Finish: Solid Oak Wood
Frame & Architraves in Paint Finish to Match Shutters, 60 Minutes Fire Rated
E Nos 6
Shutters Both Sides Oak Veneer PU Lacquer Finish With Louver Door.

Ironmongery : Excluded
As Per Dwg: A-501

Total Door Qty & Amount 514

One Million Four Hundred Ten Thousand Four Hundred Twenty Five Dirh

Page 3 of 63
QUOTATION
Quotation Ref. No : ASI/QTN/BS/2014/LR/353

Inquiry Ref. No : Dated Nov 16, 2014

Project Status : Tender

Project Location: Palm Jumeirah

Unit Price Total Price (AED)

(AED)

3,550.00 312,400.00
.
.

2,625.00 328,125.00

2,350.00 4,700.00

2,100.00 438,900.00

Page 4 of 63
QUOTATION
Quotation Ref. No : ASI/QTN/BS/2014/LR/353

Inquiry Ref. No : Dated Nov 16, 2014

Project Status : Tender

Project Location: Palm Jumeirah

Unit Price Total Price (AED)

(AED)

4,900.00 9,800.00

2,350.00 32,900.00

4,600.00 82,800.00

2,450.00 34,300.00

Page 5 of 63
QUOTATION
Quotation Ref. No : ASI/QTN/BS/2014/LR/353

Inquiry Ref. No : Dated Nov 16, 2014

Project Status : Tender

Project Location: Palm Jumeirah

Unit Price Total Price (AED)

(AED)

3,875.00 139,500.00

4,500.00 27,000.00

1,410,425.00

usand Four Hundred Twenty Five Dirham’s in Words

Page 6 of 63
Supply & Installation of Timber Door With Frames
60 MFR
Unit Rate
No. Description / TYPE Unit Type D-120
(AED)
Quantity Amount
Finish to door panel Varnish
Door frame Timber
Architrave
Door Width (m) 1.200
Door Height (m) 2.200

1 Sub-Frame (Plywood) 0.200 0.018 33.67 sqm 1.12 37.71

2 Foam 22.00 Tube 1.00 22.00

3 Labour for sub-frame(Indoor) 12.00 hr 1.00 12.00

4 Labour for install. sub-frame & w/ grouting (D/L) 12.00 hr 1.00 12.00

5 Packing 12.00 hr 0.25 3.00

Door jamb White Oak Wood 0.200 0.050 240.00 cft 2.86 686.62

1 Labour for door frame (indoor) 12.00 hr. 4.00 48.00

2 Painting 25.00 Sqm 1.12 28.00

3 Glue 1.75 dr 1.00 1.75

4 Labour for Paint finishing 12.00 hr. 3.00 36.00

5 Labour for installation of Dr Jamb-DL 12.00 hr. 3.00 36.00

6 Acoustic Seal 15.00 set 1.00 15.00

7 Packing 12.00 hr. 0.25 3.00

Architrave (White Oak Wood ) 0.04 0.020 240.00 cft 0.47 113.52
1 Labour for architrave indoor 12.00 hr. 3.00 36.00
2 Paint Finish 25.00 m2 1.24 31.00
3 Glue 1.75 dr 1.00 1.75
4 Labour for finishing 12.00 hr. 3.00 36.00
5 Labour for install. of Architrave 12.00 hr. 3.00 36.00
6 Packing 12.00 hr. 0.25 3.00
Door Panel
1 60 M Fire Rated Core
2 1 HFR Core 1075mm x 2200mm x 54mm Thk 380.00 Sht 1.00 380.00
3 White Oak wood Lipping 240.00 cft 0.18 42.02
4 White Oak Veneer 25.00 Sqm 6.60 165.00
5 Labour Charges for Veneer 12.00 hr 3.00 36.00
6 Paint Finishing 25.00 Sqm 5.28 132.00
7 Labour Charges for Paint Finishing 12.00 hr 3.00 36.00
8 Intumescent strip 2.00 set 15.00 30.00
9 Labour for installation (Single Door) 12.00 hr 4.00 48.00
10 Labour for indoor factory 12.00 hr 4.00 48.00
11 Packing 12.00 hr 0.50 6.00
12 Fixing ironmongery-SL 12.00 hr 4.00 48.00
13 Transportation 15.00 Ls 1.00 15.00

Total Cost: Cost 2,184.37

Contingency 5% 109.22
FOH 25% 546.09

Cost + OH 2,839.69

Profit 25% 3,550.00

Supply & Installation of Timber Door With Frames
NFR
Unit Rate
No. Description / TYPE Unit Type D-100
(AED)
Quantity Amount
Finish to door panel Varnish
Door frame Timber
Architrave
Door Width (m) 1.000
Door Height (m) 2.200

1 Sub-Frame (Plywood) 0.160 0.018 33.67 sqm 0.86 29.09

2 Foam 12.00 Tube 1.00 12.00

3 Labour for sub-frame(Indoor) 12.00 hr 1.00 12.00

4 Labour for install. sub-frame & w/ grouting (D/L) 12.00 hr 1.00 12.00

5 Packing 12.00 hr 0.25 3.00

Door jamb White Oak Wood 0.160 0.050 240.00 cft 2.21 530.99

1 Labour for door frame (indoor) 12.00 hr. 3.50 42.00

2 Painting 25.00 Sqm 0.86 21.60

3 Glue 1.75 dr 1.00 1.75

4 Labour for Paint finishing 12.00 hr. 3.00 36.00

5 Labour for installation of Dr Jamb-DL 12.00 hr. 3.50 42.00

6 Packing 12.00 hr. 0.25 3.00

Architrave ( White Oak Wood ) 0.04 0.020 240.00 cft 0.46 109.86
1 Labour for architrave indoor 12.00 hr. 3.00 36.00
2 Paint Finish 25.00 m2 1.20 30.00
3 Glue 1.75 dr 1.00 1.75
4 Labour for finishing 12.00 hr. 3.00 36.00
5 Labour for install. of Architrave 12.00 hr. 3.00 36.00
6 Packing 12.00 hr. 0.25 3.00
Door Panel
1 Non Fire Rated Core
2 44mm thk Solid Core 9150 x 2135mm x 44mm Thk 115.00 Sht 1.00 115.00
3 White Oak wood Lipping 240.00 cft 0.14 32.96
4 White Oak Veneer 25.00 Sqm 5.50 137.50
5 Labour Charges for Veneer 12.00 hr 2.00 24.00
6 Paint Finishing 25.00 Sqm 4.40 110.00
7 Labour Charges for Paint Finishing 12.00 hr 3.50 42.00
8 Labour for installation (Single Door) 12.00 hr 4.00 48.00
9 Labour for indoor factory 12.00 hr 4.00 48.00
10 Packing 12.00 hr 0.65 7.80
11 Fixing ironmongery-SL 12.00 hr 3.50 42.00
12 Transportation 10.00 Ls 1.00 10.00

Total Cost: Cost 1,615.29

Contingency 5% 80.76
FOH 25% 403.82

Cost + OH 2,099.88

Profit 25% 2,625.00

Supply & Installation of Timber Door With Frames

Unit Rate
No. Description / TYPE Unit
(AED)

Finish to door panel

Door frame
Architrave
Door Width (m)
Door Height (m)

1 Sub-Frame (Plywood) 0.200 0.018 33.67 sqm

2 FR Foam 22.00 Tube

3 Labour for sub-frame(Indoor) 12.00 hr

4 Labour for install. sub-frame & w/ grouting (D/L) 12.00 hr

5 Packing 12.00 hr

Door jamb White Oak Wood 0.200 0.050 240.00 cft

1 Labour for door frame (indoor) 12.00 hr.

2 Painting 25.00 Sqm

3 Glue 1.75 dr

4 Labour for Paint finishing 12.00 hr.

5 Labour for installation of Dr Jamb-DL 12.00 hr.

6 Acoustic Seal 15.00 hr.

7 Packing 12.00 hr.

Architrave ( Wood ) 0.04 0.020 240.00 cft

1 Labour for architrave indoor 12.00 hr.
2 Paint Finish 25.00 m2
3 Glue 1.75 dr
4 Labour for finishing 12.00 hr.
5 Labour for install. of Architrave 12.00 hr.
6 Packing 12.00 hr.
Door Panel
1 60 M Fire Rated Core
2 1 HFR Core 1075mm x 2200mm x 54mm Thk 380.00 Sht
3 White Oak wood Lipping 240.00 cft
4 White Oak Veneer 25.00 Sqm
5 Labour Charges for Veneer 12.00 hr
6 Paint Finishing 25.00 Sqm
7 Labour Charges for Paint Finishing 12.00 hr
8 Intumescent Seal 2.00 set
9 Labour for installation (Double Door) 12.00 hr
10 Labour for indoor factory 12.00 hr
11 Packing 12.00 hr
12 Fixing ironmongery-SL 12.00 hr
13 Transportation 10.00 Ls

Total Cost: Cost

Contingency
FOH

Cost + OH

Profit
 60 MFR
Type D-160
Quantity Amount
Varnish
Timber

1.600
2.200

1.20 40.40

2.00 44.00

1.00 12.00

1.00 12.00

0.25 3.00

3.15 755.28

4.00 48.00

1.20 30.00

1.00 1.75

4.00 48.00

4.00 48.00

1.00 15.00

0.50 6.00

0.64 153.80
3.00 36.00
1.32 33.00
1.00 1.75
3.00 36.00
3.00 36.00
0.25 3.00

2.00 760.00
0.39 93.93
8.80 220.00
4.00 48.00
7.04 176.00
6.50 78.00
15.00 30.00
6.00 72.00
7.00 84.00
0.85 10.20
5.00 60.00
2.00 20.00

3,015.12

5% 150.76
25% 753.78

3,919.66

25% 4,900.00
Supply & Installation of Timber Door With Frames
90 MFR
Unit Rate
No. Description / TYPE Unit Type D-120
(AED)
Quantity Amount
Finish to door panel Varnish
Door frame Timber
Architrave
Door Width (m) 0.900
Door Height (m) 2.200

1 Sub-Frame (Plywood) 0.200 0.018 33.67 sqm 1.06 35.69

2 Foam 22.00 Tube 1.00 22.00

3 Labour for sub-frame(Indoor) 12.00 hr 1.00 12.00

4 Labour for install. sub-frame & w/ grouting (D/L) 12.00 hr 1.00 12.00

5 Packing 12.00 hr 0.25 3.00

Door jamb White Oak Wood 0.200 0.050 240.00 cft 2.72 652.29

1 Labour for door frame (indoor) 12.00 hr. 4.00 48.00

2 Painting 25.00 Sqm 1.06 26.50

3 Glue 1.75 dr 1.00 1.75

4 Labour for Paint finishing 12.00 hr. 3.00 36.00

5 Labour for installation of Dr Jamb-DL 12.00 hr. 3.00 36.00

6 Acoustic Seal 15.00 set 1.00 15.00

7 Packing 12.00 hr. 0.25 3.00

Architrave (White Oak Wood ) 0.04 0.020 240.00 cft 0.45 108.03
1 Labour for architrave indoor 12.00 hr. 3.00 36.00
2 Paint Finish 25.00 m2 1.18 29.50
3 Glue 1.75 dr 1.00 1.75
4 Labour for finishing 12.00 hr. 3.00 36.00
5 Labour for install. of Architrave 12.00 hr. 3.00 36.00
6 Packing 12.00 hr. 0.25 3.00
Door Panel
1 90 Minutes Fire Rated Core
2 1.5 HFR Core 915mm x 2200mm x 64mm Thk 900.00 Sht 1.00 900.00
3 White Oak wood Lipping 240.00 cft 0.19 45.41
4 White Oak Veneer 25.00 Sqm 4.95 123.75
5 Labour Charges for Veneer 12.00 hr 3.00 36.00
6 Paint Finishing 25.00 Sqm 3.96 99.00
7 Labour Charges for Paint Finishing 12.00 hr 3.00 36.00
8 Intumescent strip 2.00 set 15.00 30.00
9 Labour for installation (Single Door) 12.00 hr 4.00 48.00
10 Labour for indoor factory 12.00 hr 4.00 48.00
11 Packing 12.00 hr 0.55 6.60
12 Fixing ironmongery-SL 12.00 hr 4.00 48.00
13 Transportation 15.00 Ls 0.90 13.50 Glass Beading (White Oak Wood)
14 Wired Glass Vision Panel (8mm thk) 500.00 sqm 0.25 125.00 L W
15 Glass Beading 240.00 Cft 0.04 10.17 0.500 0.030
16 U-Shaped PVC Profile 54.00 Lm 2.00 108.00 0.500 0.030
Total Cost: Cost 2,830.94

Contingency 5% 141.55
FOH 25% 707.73

Cost + OH 3,680.22

Profit 25% 4,600.00

Supply & Installation of Timber Door With Frames
NFR
Unit Rate
No. Description / TYPE Unit Type D-801
(AED)
Quantity Amount
Finish to door panel Varnish
Door frame Timber
Architrave
Door Width (m) 0.900
Door Height (m) 2.200

1 Sub-Frame (Plywood) 0.160 0.018 33.67 sqm 0.85 28.55

2 Foam 12.00 Tube 1.00 12.00

3 Labour for sub-frame(Indoor) 12.00 hr 1.00 12.00

4 Labour for install. sub-frame & w/ grouting (D/L) 12.00 hr 1.00 12.00

5 Packing 12.00 hr 0.25 3.00

Door jamb White Oak Wood 0.160 0.050 240.00 cft 2.17 521.83

1 Labour for door frame (indoor) 12.00 hr. 3.50 42.00

2 Painting 25.00 Sqm 0.85 21.20

3 Glue 1.75 dr 1.00 1.75

4 Labour for Paint finishing 12.00 hr. 3.00 36.00

5 Labour for installation of Dr Jamb-DL 12.00 hr. 3.50 42.00

6 Packing 12.00 hr. 0.25 3.00

Architrave ( White Oak Wood ) 0.04 0.020 240.00 cft 0.45 108.03
1 Labour for architrave indoor 12.00 hr. 3.00 36.00
2 Paint Finish 25.00 m2 1.18 29.50
3 Glue 1.75 dr 1.00 1.75
4 Labour for finishing 12.00 hr. 3.00 36.00
5 Labour for install. of Architrave 12.00 hr. 3.00 36.00
6 Packing 12.00 hr. 0.25 3.00
Door Panel
1 Non Fire Rated Core
2 44mm thk Solid Core 9150 x 2135mm x 44mm Thk 115.00 Sht 1.25 143.75
3 White Oak wood Lipping 240.00 cft 0.13 31.93
4 Laminate (HPL Plain Color) 75.00 Sht 2.00 150.00
5 Labour Charges for Lamination 12.00 hr 3.00 36.00
6 Labour for installation (Single Door) 12.00 hr 4.00 48.00
7 Labour for indoor factory 12.00 hr 4.00 48.00
8 Packing 12.00 hr 0.55 6.60
9 Fixing ironmongery-SL 12.00 hr 4.00 48.00
10 Transportation 10.00 Ls 1.00 10.00

Total Cost: Cost 1,507.89

Contingency 5% 75.39
FOH 25% 376.97

Cost + OH 1,960.26

Profit 25% 2,450.00

Supply & Installation of Timber Door With Frames
60 MFR
Unit Rate
No. Description / TYPE Unit Type D-102
(AED)
Quantity Amount
Finish to door panel Varnish
Door frame Timber
Architrave
Door Width (m) 1.000
Door Height (m) 2.200

1 Sub-Frame (Plywood) 0.200 0.018 33.67 sqm 1.08 36.36

2 Foam 22.00 Tube 1.00 22.00

3 Labour for sub-frame(Indoor) 12.00 hr 1.00 12.00

4 Labour for install. sub-frame & w/ grouting (D/L) 12.00 hr 1.00 12.00

5 Packing 12.00 hr 0.25 3.00

Door jamb White Oak Wood 0.200 0.050 240.00 cft 2.77 663.73

1 Labour for door frame (indoor) 12.00 hr. 4.00 48.00

2 Painting 25.00 Sqm 1.08 27.00

3 Glue 1.75 dr 1.00 1.75

4 Labour for Paint finishing 12.00 hr. 3.00 36.00

5 Labour for installation of Dr Jamb-DL 12.00 hr. 3.00 36.00

6 Acoustic Seal 15.00 set 1.00 15.00

7 Packing 12.00 hr. 0.25 3.00

Architrave (White Oak Wood ) 0.04 0.020 240.00 cft 0.46 109.86
1 Labour for architrave indoor 12.00 hr. 3.00 36.00
2 Paint Finish 25.00 m2 1.20 30.00
3 Glue 1.75 dr 1.00 1.75
4 Labour for finishing 12.00 hr. 3.00 36.00
5 Labour for install. of Architrave 12.00 hr. 3.00 36.00
6 Packing 12.00 hr. 0.25 3.00
Door Panel
1 60 M Fire Rated Core
2 1 HFR Core 1075mm x 2200mm x 54mm Thk 380.00 Sht 1.00 380.00
3 White Oak wood Lipping 240.00 cft 0.16 39.55
4 White Oak Veneer 25.00 Sqm 5.50 137.50
5 Labour Charges for Veneer 12.00 hr 3.00 36.00
6 Paint Finishing 25.00 Sqm 4.40 110.00
7 Labour Charges for Paint Finishing 12.00 hr 3.00 36.00
8 Intumescent strip 2.00 set 15.00 30.00
9 Labour for installation (Single Door) 12.00 hr 4.00 48.00
10 Labour for indoor factory 12.00 hr 4.00 48.00
11 Packing 12.00 hr 0.95 11.40
12 Fixing ironmongery-SL 12.00 hr 4.00 48.00
13 Transportation 15.00 Ls 1.00 15.00

Total Cost: Cost 2,107.91

Contingency 5% 105.40
FOH 25% 526.98

Cost + OH 2,740.28

Profit 25% 3,425.00

Project : Me'aisem City Center

Supply & Installation of Timber Door With Frames

Unit Rate
No. Description / TYPE Unit
(AED)

Finish to door panel

Door frame
Architrave
Door Width (m)
Door Height (m)
1 Sub-Frame (18mm plywood) 0.150 0.018 34.72 Sqm
2 FR Foam 15.00 Tube
3 Labour for sub-frame(Indoor) 12.00 hr
4 Labour for install. sub-frame & w/ grouting (D/L) 12.00 hr

5 Packing 12.00 hr

Door jamb White Oak Wood 0.150 0.050 180.00 cft

1 Labour for door frame (indoor) 12.00 hr.
2 Paint Finishing 30.00 Sqm
3 Glue 1.75 dr
4 Labour for painting 12.00 hr.
5 Labour for installation of Dr Jamb-DL 12.00 hr.
6 Acoustic Seal 15.00 Set
7 Packing 12.00 hr.

Architrave (White Oak Wood ) 0.08 0.020 180.00 cft

1 Labour for architrave (indoor) 12.00 hr.
2 Finishing 30.00 m2
3 Glue 1.75 dr
4 Labour for finishing 12.00 hr.
5 Labour for install. of Architrave-DL 12.00 hr.
6 Packing 12.00 hr.
Door Panel
1 90 Minutes Fire Rated Core
2 90 HFR Core 1200x 2400mm x 64mm Thk 875.00 Sht
3 White Oak wood Lipping 180.00 cft
4 White Oak Veneer 20.00 m2
5 Labour Charges for Veneer 12.00 hr
6 Grooving Finishing 5.00 m2
7 Labour Charges for Grooving 12.00 hr
8 Paint Finishing 30.00 m2
9 Labour Charges for Paint Finishing 12.00 hr
10 Intumescent Seal 15.00 Set
11 Labour for installation (Single Door) 12.00 hr
12 Labour for indoor factory 12.00 hr
13 Packing 12.00 hr
14 Fixing ironmongery-SL 12.00 hr
15 Transportation 20.00 Ls

Total Cost: Cost

Contengency

FOH

Cost + OH

Profit
 90 MFR
G, L, & P
Quantity Amount
Varnish
Timber

1.100
2.400
0.89 30.73
1.50 22.50
1.00 12.00 12.00
1.00 12.00 12.00

0.25 3.00 3.00

1.95 351.65
4.00 48.00 48.00
0.89 26.55
1.00 1.75
3.00 36.00 36.00
3.00 36.00 36.00
1.00 15.00
0.25 3.00 3.00

1.07 193.27
3.00 36.00 36.00
1.20 36.00
1.00 1.75
3.00 36.00 36.00
3.00 36.00 36.00
0.25 3.00 3.00

1.00 875.00
0.17 30.79
6.34 126.72
2.00 24.00 24.00
14.00 70.00
2.00 24.00 24.00
5.28 158.40
3.00 36.00 36.00
1.00 15.00
4.00 48.00 48.00
5.00 60.00 60.00
0.25 3.00 3.00
4.00 48.00 48.00
1.00 20.00
Labour Cost 504.00
2,479.12 Material Cost 1,975.12

5% 123.96

25% 619.78

3,222.86

25% 4,032.00
Project : Me'aisem City Center

Supply & Installation of Timber Door With Frames

Unit Rate
No. Description / TYPE Unit
(AED)

Finish to door panel

Door frame
Architrave
Door Width (m)
Door Height (m)
1 Sub-Frame (18mm plywood) 0.150 0.018 34.72 Sqm
2 FR Foam 15.00 Tube
3 Labour for sub-frame(Indoor) 12.00 hr
4 Labour for install. sub-frame & w/ grouting (D/L) 12.00 hr

5 Packing 12.00 hr

Door jamb European Oak Wood 0.150 0.050 180.00 cft

1 Labour for door frame (indoor) 12.00 hr.
2 Paint Finishing 30.00 Sqm
3 Glue 1.75 dr
4 Labour for painting 12.00 hr.
5 Labour for installation of Dr Jamb-DL 12.00 hr.
6 Acoustic Seal 15.00 Set
7 Packing 12.00 hr.

Architrave (European Oak Wood ) 0.08 0.020 180.00 cft

1 Labour for architrave (indoor) 12.00 hr.
2 Finishing 30.00 m2
3 Glue 1.75 dr
4 Labour for finishing 12.00 hr.
5 Labour for install. of Architrave-DL 12.00 hr.
6 Packing 12.00 hr.
Door Panel
1 90 Minutes Fire Rated Core
2 90 HFR Core 1200x 2400mm x 64mm Thk 875.00 Sht
3 White Oak wood Lipping 180.00 cft
4 White Oak Veneer 20.00 m2
5 Labour Charges for Veneer 12.00 hr
6 Grooving Finishing 5.00 m2
7 Labour Charges for Grooving 12.00 hr
8 Paint Finishing 30.00 m2
9 Labour Charges for Paint Finishing 12.00 hr
10 Intumescent Seal 15.00 Set
11 Labour for installation (Single Door) 12.00 hr
12 Labour for indoor factory 12.00 hr
13 Packing 12.00 hr
14 Fixing ironmongery-SL 12.00 hr
15 Transportation 20.00 Ls

Total Cost: Cost

Contengency

FOH

Cost + OH

Profit
 90 MFR
H, Z17
Quantity Amount
Varnish
Timber

1.000
2.400
0.87 30.21
1.50 22.50
1.00 12.00 12.00
1.00 12.00 12.00

0.25 3.00 3.00

1.92 345.69
4.00 48.00 48.00
0.87 26.10
1.00 1.75
3.00 36.00 36.00
3.00 36.00 36.00
1.00 15.00
0.25 3.00 3.00

1.07 193.27
3.00 36.00 36.00
1.20 36.00
1.00 1.75
3.00 36.00 36.00
3.00 36.00 36.00
0.25 3.00 3.00

1.00 875.00
0.17 29.87
5.76 115.20
2.00 24.00 24.00
13.60 68.00
2.00 24.00 24.00
4.80 144.00
3.00 36.00 36.00
1.00 15.00
4.00 48.00 48.00
5.00 60.00 60.00
0.25 3.00 3.00
4.00 48.00 48.00
1.00 20.00
Labour Cost 504.00
2,443.34 Material Cost 1,939.34

5% 122.17

25% 610.84

3,176.34

25% 3,973.00
Project : Me'aisem City Center

Supply & Installation of Timber Door With Frames

Unit Rate
No. Description / TYPE Unit
(AED)

Finish to door panel

Door frame
Architrave
Door Width (m)
Door Height (m)
1 Sub-Frame (18mm plywood) 0.150 0.018 34.72 Sqm
2 FR Foam 15.00 Tube
3 Labour for sub-frame(Indoor) 12.00 hr
4 Labour for install. sub-frame & w/ grouting (D/L) 12.00 hr

5 Packing 12.00 hr

Door jamb White Oak Wood 0.150 0.050 180.00 cft

1 Labour for door frame (indoor) 12.00 hr.
2 Paint Finishing 30.00 Sqm
3 Glue 1.75 dr
4 Labour for painting 12.00 hr.
5 Labour for installation of Dr Jamb-DL 12.00 hr.
6 Acoustic Seal 15.00 Set
7 Packing 12.00 hr.

Architrave (White Oak Wood ) 0.08 0.020 180.00 cft

1 Labour for architrave (indoor) 12.00 hr.
2 Finishing 30.00 m2
3 Glue 1.75 dr
4 Labour for finishing 12.00 hr.
5 Labour for install. of Architrave-DL 12.00 hr.
6 Packing 12.00 hr.
Door Panel
1 60 Minutes Fire Rated Core
2 60 MFR Core 1220 x 2440mm x 54mm Thk 465.00 Sht
3 White Oak wood Lipping 180.00 cft
4 White Oak Veneer 20.00 m2
5 Labour Charges for Veneer 12.00 hr
6 Paint Finishing 30.00 m2
7 Labour Charges for Paint Finishing 12.00 hr
8 Intumescent Seal 15.00 Set
9 Labour for installation (Double Door) 12.00 hr
10 Labour for indoor factory 12.00 hr
11 Packing 12.00 hr
12 Fixing ironmongery-SL 12.00 hr
13 Transportation 20.00 Ls
Total Cost: Cost

Contengency

FOH

Cost + OH

Profit
 60 MFR
S, & Z3 (150)
Quantity Amount
Varnish
Timber

2.000
2.400
1.02 35.42
2.00 30.00
1.00 12.00 12.00
2.00 24.00 24.00

0.25 3.00 3.00

2.25 405.30
5.00 60.00 60.00
1.02 30.60
2.00 3.50
4.00 48.00 48.00
4.00 48.00 48.00
2.00 30.00
0.25 3.00 3.00

1.27 228.87
3.00 36.00 36.00
1.38 41.40
1.00 1.75
3.00 36.00 36.00
3.50 42.00 42.00
0.50 6.00 6.00

2.00 930.00
0.46 82.56
11.52 230.40
3.00 36.00 36.00
9.60 288.00
5.00 60.00 60.00
2.00 30.00
5.00 60.00 60.00
8.00 96.00 96.00
1.00 12.00 12.00
5.00 60.00 60.00
2.00 40.00
3,049.80 Labour Cost 642.00
Material Cost 2,407.80
5% 152.49

25% 762.45

3,964.74

50% 5,947.00
Project : Me'aisem City Center

Supply & Installation of Timber Door With Frames

60 MFR
Unit Rate
No. Description / TYPE Unit T
(AED)
Quantity
Finish to door panel Varnish
Door frame Timber
Architrave
Door Width (m) 1.200
Door Height (m) 2.400
1 Sub-Frame (18mm plywood) 0.150 0.018 34.72 Sqm 0.90
2 FR Foam 15.00 Tube 1.50
3 Labour for sub-frame(Indoor) 12.00 hr 1.00
4 Labour for install. sub-frame & w/ grouting (D/L) 12.00 hr 1.00

5 Packing 12.00 hr 0.25

Door jamb White Oak Wood 0.150 0.050 180.00 cft 1.99
1 Labour for door frame (indoor) 12.00 hr. 4.00
2 Paint Finishing 25.00 Sqm 0.90
3 Glue 1.75 dr 2.00
4 Labour for painting 12.00 hr. 3.00
5 Labour for installation of Dr Jamb-DL 12.00 hr. 3.00
6 Acoustic Seal 15.00 Set 1.00
7 Packing 12.00 hr. 0.25

Architrave (White Oak Wood ) 0.080 0.020 180.00 cft 0.97

1 Labour for architrave (indoor) 12.00 hr. 3.00
2 Finishing 25.00 m2 0.93
3 Glue 1.75 dr 1.00
4 Labour for finishing 12.00 hr. 2.00
5 Labour for install. of Architrave-DL 12.00 hr. 2.00
6 Packing 12.00 hr. 0.25
Door Panel
1 1 Hours Fire Rated Core
2 1 HFR Core 1220 x 2440mm x 54mm Thk 465.00 Sht 1.00
3 White Oak Wood Lipping 180.00 cft 0.19
4 White Oak Veneer 20.00 m2 6.62
5 Labour Charges for Veneer 12.00 hr 2.00
6 Paint Finishing 25.00 m2 5.76
7 Labour Charges for Paint Finishing 12.00 hr 4.00
8 Intumescent Seal 15.00 Set 1.00
9 Labour for installation (Single Door) 12.00 hr 4.00
10 Labour for indoor factory 12.00 hr 4.00
11 Packing 12.00 hr 0.50
12 Fixing ironmongery-SL 12.00 hr 4.00
13 Transportation 20.00 Ls 1.00

Total Cost: Cost

Contengency 10%

FOH 25%

Cost + OH

Profit 25%
60 MFR
T
Amount
Varnish
Timber

1.200
2.400
31.25
22.50
12.00 12.00
12.00 12.00

3.00 3.00

357.62
48.00 48.00
22.50
3.50
36.00 36.00
36.00 36.00
15.00
3.00 3.00

175.16
36.00 36.00
23.20
1.75
24.00 24.00
24.00 24.00
3.00 3.00

465.00
34.61
132.48
24.00 24.00
144.00
48.00 48.00
With Core
48.00 48.00
48.00 48.00
 6.00 6.00
48.00 48.00
20.00
Labour Cost 459.00
1,907.57 Material Cost 1,448.57

190.76

476.89

2,575.21

3,219.00
Project : Me'aisem City Center

Supply & Installation of Timber Door With Frames

Unit Rate
No. Description / TYPE Unit
(AED)

Finish to door panel

Door frame
Architrave
Door Width (m)
Door Height (m)
1 Sub-Frame (18mm plywood) 0.200 0.018 34.72 Sqm
2 FR Foam 15.00 Tube
3 Labour for sub-frame(Indoor) 12.00 hr
4 Labour for install. sub-frame & w/ grouting (D/L) 12.00 hr

5 Packing 12.00 hr

Door jamb White Oak Wood 0.200 0.050 180.00 cft

1 Labour for door frame (indoor) 12.00 hr.
2 Paint Finishing 30.00 Sqm
3 Glue 1.75 dr
4 Labour for painting 12.00 hr.
5 Labour for installation of Dr Jamb-DL 12.00 hr.
6 Acoustic Seal 15.00 Set
7 Packing 12.00 hr.

Architrave (White Oak Wood ) 0.08 0.020 180.00 cft

1 Labour for architrave (indoor) 12.00 hr.
2 Finishing 30.00 m2
3 Glue 1.75 dr
4 Labour for finishing 12.00 hr.
5 Labour for install. of Architrave-DL 12.00 hr.
6 Packing 12.00 hr.
Door Panel
1 90 Minutes Fire Rated Core
2 90 MFR Core 1200 x 2400mm x 64mm Thk 875.00 Sht
3 White Oak wood Lipping 180.00 cft
4 White Oak Veneer 20.00 m2
5 Labour Charges for Veneer 12.00 hr
6 Paint Finishing 30.00 m2
7 Labour Charges for Paint Finishing 12.00 hr
8 Intumescent Seal 15.00 Set
9 Labour for installation (Double Door) 12.00 hr
10 Labour for indoor factory 12.00 hr
11 Packing 12.00 hr
12 Fixing ironmongery-SL 12.00 hr
13 Transportation 20.00 Ls
Total Cost: Cost

Contengency

FOH

Cost + OH

Profit
 90 MFR
Z & Z1
Quantity Amount
Varnish
Timber

2.000
3.050
1.62 56.25
2.00 30.00
1.00 12.00 12.00
2.00 24.00 24.00

0.25 3.00 3.00

3.58 643.71
5.00 60.00 60.00
1.62 48.60
2.00 3.50
4.00 48.00 48.00
4.00 48.00 48.00
2.00 30.00
0.25 3.00 3.00

1.27 228.87
3.00 36.00 36.00
1.38 41.40
1.00 1.75
3.00 36.00 36.00
3.50 42.00 42.00
0.50 6.00 6.00

2.00 1,750.00
0.53 94.88
14.64 292.80
3.00 36.00 36.00
12.20 366.00
5.00 60.00 60.00
2.00 30.00
5.00 60.00 60.00
8.00 96.00 96.00
1.00 12.00 12.00
5.00 60.00 60.00
2.00 40.00
4,299.76 Labour Cost 642.00
Material Cost 3,657.76
5% 214.99

25% 1,074.94

5,589.69

50% 8,385.00
Project : Me'aisem City Center

Supply & Installation of Timber Door With Frames

Unit Rate
No. Description / TYPE Unit
(AED)

Finish to door panel

Door frame
Architrave
Door Width (m)
Door Height (m)
1 Sub-Frame (18mm plywood) 0.200 0.018 34.72 Sqm
2 FR Foam 15.00 Tube
3 Labour for sub-frame(Indoor) 12.00 hr
4 Labour for install. sub-frame & w/ grouting (D/L) 12.00 hr

5 Packing 12.00 hr

Door jamb European Oak Wood 0.200 0.050 180.00 cft

1 Labour for door frame (indoor) 12.00 hr.
2 Paint Finishing 30.00 Sqm
3 Glue 1.75 dr
4 Labour for painting 12.00 hr.
5 Labour for installation of Dr Jamb-DL 12.00 hr.
6 Acoustic Seal 15.00 Set
7 Packing 12.00 hr.

Architrave (European Oak Wood ) 0.08 0.020 180.00 cft

1 Labour for architrave (indoor) 12.00 hr.
2 Finishing 30.00 m2
3 Glue 1.75 dr
4 Labour for finishing 12.00 hr.
5 Labour for install. of Architrave-DL 12.00 hr.
6 Packing 12.00 hr.
Door Panel
1 60 Minutes Fire Rated Core
2 60 MFR Core 1220 x 2440mm x 54mm Thk 465.00 Sht
3 European Oak wood Lipping 180.00 cft
4 European Oak Veneer 20.00 m2
5 Labour Charges for Veneer 12.00 hr
6 Paint Finishing 30.00 m2
7 Labour Charges for Paint Finishing 12.00 hr
8 Intumescent Seal 15.00 Set
9 Labour for installation (Double Door) 12.00 hr
10 Labour for indoor factory 12.00 hr
11 Packing 12.00 hr
12 Fixing ironmongery-SL 12.00 hr
13 Transportation 20.00 Ls
Total Cost: Cost

Contengency

FOH

Cost + OH

Profit
 60 MFR
Z2 (200)
Quantity Amount
Varnish
Timber

1.600
2.400
1.28 44.44
2.00 30.00
1.00 12.00 12.00
2.00 24.00 24.00

0.25 3.00 3.00

2.83 508.61
5.00 60.00 60.00
1.28 38.40
2.00 3.50
4.00 48.00 48.00
4.00 48.00 48.00
2.00 30.00
0.25 3.00 3.00

1.27 228.87
3.00 36.00 36.00
1.38 41.40
1.00 1.75
3.00 36.00 36.00
3.50 42.00 42.00
0.50 6.00 6.00

2.00 930.00
0.42 75.14
9.22 184.32
3.00 36.00 36.00
7.68 230.40
5.00 60.00 60.00
2.00 30.00
5.00 60.00 60.00
8.00 96.00 96.00
1.00 12.00 12.00
5.00 60.00 60.00
2.00 40.00
3,058.84 Labour Cost 642.00
Material Cost 2,416.84
5% 152.94

25% 764.71

3,976.49

50% 5,965.00
Project : Me'aisem City Center

Supply & Installation of Timber Door With Frames

Unit Rate
No. Description / TYPE Unit
(AED)

Finish to door panel

Door frame
Architrave
Door Width (m)
Door Height (m)
1 Sub-Frame (18mm plywood) 0.100 0.018 34.72 Sqm
2 FR Foam 15.00 Tube
3 Labour for sub-frame(Indoor) 12.00 hr
4 Labour for install. sub-frame & w/ grouting (D/L) 12.00 hr

5 Packing 12.00 hr

Door jamb European Oak Wood 0.100 0.050 180.00 cft

1 Labour for door frame (indoor) 12.00 hr.
2 Paint Finishing 30.00 Sqm
3 Glue 1.75 dr
4 Labour for painting 12.00 hr.
5 Labour for installation of Dr Jamb-DL 12.00 hr.
6 Acoustic Seal 15.00 Set
7 Packing 12.00 hr.

Architrave (European Oak Wood ) 0.08 0.050 180.00 cft

1 Labour for architrave (indoor) 12.00 hr.
2 Finishing 30.00 m2
3 Glue 1.75 dr
4 Labour for finishing 12.00 hr.
5 Labour for install. of Architrave-DL 12.00 hr.
6 Packing 12.00 hr.
Door Panel
1 90 Minutes Fire Rated Core
2 90 MFR Core 1200 x 2400mm x 64mm Thk 875.00 Sht
3 European Oak wood Lipping 180.00 cft
4 European Oak Veneer 20.00 m2
5 Labour Charges for Veneer 12.00 hr
6 Paint Finishing 30.00 m2
7 Labour Charges for Paint Finishing 12.00 hr
8 Intumescent Seal 15.00 Set
9 Labour for installation (Double Door) 12.00 hr
10 Labour for indoor factory 12.00 hr
11 Packing 12.00 hr
12 Fixing ironmongery-SL 12.00 hr
13 Transportation 20.00 Ls
Total Cost: Cost

Contengency

FOH

Cost + OH

Profit
 90 MFR
Z4 & Z5
Quantity Amount
Varnish
Timber

1.700
2.400
0.65 22.57
2.00 30.00
1.00 12.00 12.00
2.00 24.00 24.00

0.25 3.00 3.00

1.43 258.28
5.00 60.00 60.00
0.65 19.50
2.00 3.50
4.00 48.00 48.00
4.00 48.00 48.00
2.00 30.00
0.25 3.00 3.00

3.18 572.18
3.00 36.00 36.00
1.38 41.40
1.00 1.75
3.00 36.00 36.00
3.50 42.00 42.00
0.50 6.00 6.00

2.00 1,750.00
0.43 77.00
9.79 195.84
3.00 36.00 36.00
8.16 244.80
5.00 60.00 60.00
2.00 30.00
5.00 60.00 60.00
8.00 96.00 96.00
1.00 12.00 12.00
5.00 60.00 60.00
2.00 40.00
3,958.82 Labour Cost 642.00
Material Cost 3,316.82
5% 197.94

25% 989.70

5,146.46

50% 7,720.00
Project : Me'aisem City Center

Supply & Installation of Timber Door With Frames

Unit Rate
No. Description / TYPE Unit
(AED)

Finish to door panel

Door frame
Architrave
Door Width (m)
Door Height (m)
1 Sub-Frame (18mm plywood) 0.100 0.018 34.72 Sqm
2 FR Foam 15.00 Tube
3 Labour for sub-frame(Indoor) 12.00 hr
4 Labour for install. sub-frame & w/ grouting (D/L) 12.00 hr

5 Packing 12.00 hr

Door jamb European Oak Wood 0.100 0.050 180.00 cft

1 Labour for door frame (indoor) 12.00 hr.
2 Paint Finishing 30.00 Sqm
3 Glue 1.75 dr
4 Labour for painting 12.00 hr.
5 Labour for installation of Dr Jamb-DL 12.00 hr.
6 Acoustic Seal 15.00 Set
7 Packing 12.00 hr.

Architrave (European Oak Wood ) 0.08 0.020 180.00 cft

1 Labour for architrave (indoor) 12.00 hr.
2 Finishing 30.00 m2
3 Glue 1.75 dr
4 Labour for finishing 12.00 hr.
5 Labour for install. of Architrave-DL 12.00 hr.
6 Packing 12.00 hr.
Door Panel
1 90 Minutes Fire Rated Core
2 90 MFR Core 1200 x 2400mm x 64mm Thk 875.00 Sht
3 European Oak wood Lipping 180.00 cft
4 European Oak Veneer 20.00 m2
5 Labour Charges for Veneer 12.00 hr
6 Paint Finishing 30.00 m2
7 Labour Charges for Paint Finishing 12.00 hr
8 Intumescent Seal 15.00 Set
9 Labour for installation (Double Door) 12.00 hr
10 Labour for indoor factory 12.00 hr
11 Packing 12.00 hr
12 Fixing ironmongery-SL 12.00 hr
13 Transportation 20.00 Ls
Total Cost: Cost

Contengency

FOH

Cost + OH

Profit
 90 MFR
Z6 & Z7
Quantity Amount
Varnish
Timber

1.600
2.400
0.64 22.22
2.00 30.00
1.00 12.00 12.00
2.00 24.00 24.00

0.25 3.00 3.00

1.41 254.30
5.00 60.00 60.00
0.64 19.20
2.00 3.50
4.00 48.00 48.00
4.00 48.00 48.00
2.00 30.00
0.25 3.00 3.00

1.27 228.87
3.00 36.00 36.00
1.38 41.40
1.00 1.75
3.00 36.00 36.00
3.50 42.00 42.00
0.50 6.00 6.00

2.00 1,750.00
0.42 75.14
9.22 184.32
3.00 36.00 36.00
7.68 230.40
5.00 60.00 60.00
2.00 30.00
5.00 60.00 60.00
8.00 96.00 96.00
1.00 12.00 12.00
5.00 60.00 60.00
2.00 40.00
3,583.11 Labour Cost 642.00
Material Cost 2,941.11
5% 179.16

25% 895.78

4,658.05

50% 6,987.00
Project : Me'aisem City Center

Supply & Installation of Timber Door With Frames

Unit Rate
No. Description / TYPE Unit
(AED)

Finish to door panel

Door frame
Architrave
Door Width (m)
Door Height (m)
1 Sub-Frame (18mm plywood) 0.100 0.018 34.72 Sqm
2 FR Foam 15.00 Tube
3 Labour for sub-frame(Indoor) 12.00 hr
4 Labour for install. sub-frame & w/ grouting (D/L) 12.00 hr

5 Packing 12.00 hr

Door jamb European Oak Wood 0.100 0.050 180.00 cft

1 Labour for door frame (indoor) 12.00 hr.
2 Paint Finishing 30.00 Sqm
3 Glue 1.75 dr
4 Labour for painting 12.00 hr.
5 Labour for installation of Dr Jamb-DL 12.00 hr.
6 Acoustic Seal 15.00 Set
7 Packing 12.00 hr.

Architrave (European Oak Wood ) 0.08 0.020 180.00 cft

1 Labour for architrave (indoor) 12.00 hr.
2 Finishing 30.00 m2
3 Glue 1.75 dr
4 Labour for finishing 12.00 hr.
5 Labour for install. of Architrave-DL 12.00 hr.
6 Packing 12.00 hr.
Door Panel
1 60 Minutes Fire Rated Core
2 60 MFR Core 1220 x 2440mm x 54mm Thk 465.00 Sht
3 European Oak wood Lipping 180.00 cft
4 European Oak Veneer 20.00 m2
5 Labour Charges for Veneer 12.00 hr
6 Paint Finishing 30.00 m2
7 Labour Charges for Paint Finishing 12.00 hr
8 Intumescent Seal 15.00 Set
9 Labour for installation (Double Door) 12.00 hr
10 Labour for indoor factory 12.00 hr
11 Packing 12.00 hr
12 Fixing ironmongery-SL 12.00 hr
13 Transportation 20.00 Ls
Total Cost: Cost

Contengency

FOH

Cost + OH

Profit
 60 MFR
Z8
Quantity Amount
Varnish
Timber

2.000
2.400
0.68 23.61
2.00 30.00
1.00 12.00 12.00
2.00 24.00 24.00

0.25 3.00 3.00

1.50 270.20
5.00 60.00 60.00
0.68 20.40
2.00 3.50
4.00 48.00 48.00
4.00 48.00 48.00
2.00 30.00
0.25 3.00 3.00

1.27 228.87
3.00 36.00 36.00
1.38 41.40
1.00 1.75
3.00 36.00 36.00
3.50 42.00 42.00
0.50 6.00 6.00

2.00 930.00
0.46 82.56
11.52 230.40
3.00 36.00 36.00
9.60 288.00
5.00 60.00 60.00
2.00 30.00
5.00 60.00 60.00
8.00 96.00 96.00
1.00 12.00 12.00
5.00 60.00 60.00
2.00 40.00
2,892.69 Labour Cost 642.00
Material Cost 2,250.69
5% 144.63

25% 723.17

3,760.50

50% 5,641.00
Project : Me'aisem City Center

Supply & Installation of Timber Door With Frames

Unit Rate
No. Description / TYPE Unit
(AED)

Finish to door panel

Door frame
Architrave
Door Width (m)
Door Height (m)
1 Sub-Frame (18mm plywood) 0.200 0.018 34.72 Sqm
2 FR Foam 15.00 Tube
3 Labour for sub-frame(Indoor) 12.00 hr
4 Labour for install. sub-frame & w/ grouting (D/L) 12.00 hr

5 Packing 12.00 hr

Door jamb European Oak Wood 0.200 0.050 78.00 cft

1 Labour for door frame (indoor) 12.00 hr.
2 Paint Finishing 30.00 Sqm
3 Glue 1.75 dr
4 Labour for painting 12.00 hr.
5 Labour for installation of Dr Jamb-DL 12.00 hr.
6 Acoustic Seal 15.00 Set
7 Packing 12.00 hr.

Architrave (European Oak Wood ) 0.08 0.020 78.00 cft

1 Labour for architrave (indoor) 12.00 hr.
2 Finishing 30.00 m2
3 Glue 1.75 dr
4 Labour for finishing 12.00 hr.
5 Labour for install. of Architrave-DL 12.00 hr.
6 Packing 12.00 hr.
Door Panel
1 90 Minutes Fire Rated Core
2 90 HFR Core 1200x 2400mm x 64mm Thk 875.00 Sht
3 European Oak wood Lipping 78.00 cft
4 European Oak Veneer 20.00 m2
5 Labour Charges for Veneer 12.00 hr
### Grooving Finishing 5.00 m2
### Labour Charges for Grooving 12.00 hr
### Paint Finishing 30.00 m2
### Labour Charges for Paint Finishing 12.00 hr
### Intumescent Seal 15.00 Set
### Labour for installation (Single Door) 12.00 hr
### Labour for indoor factory 12.00 hr
### Packing 12.00 hr
### Fixing ironmongery-SL 12.00 hr
### Transportation 20.00 Ls

Total Cost: Cost

Contengency

FOH

Cost + OH

Profit
 90 MFR
Z9 (200)
Quantity Amount
Varnish
Timber

1.000
2.300
1.12 38.89
1.50 22.50
1.00 12.00 12.00
1.00 12.00 12.00

0.25 3.00 3.00

2.47 192.85
4.00 48.00 48.00
1.12 33.60
1.00 1.75
3.00 36.00 36.00
3.00 36.00 36.00
1.00 15.00
0.25 3.00 3.00

1.07 83.75
3.00 36.00 36.00
1.20 36.00
1.00 1.75
3.00 36.00 36.00
3.00 36.00 36.00
0.25 3.00 3.00

1.00 875.00
0.16 12.57
5.52 110.40
2.00 24.00 24.00
13.20 66.00
2.00 24.00 24.00
4.60 138.00
3.00 36.00 36.00
1.00 15.00
4.00 48.00 48.00
5.00 60.00 60.00
0.25 3.00 3.00
4.00 48.00 48.00
1.00 20.00
Labour Cost 504.00
2,167.06 Material Cost 1,663.06

5% 108.35

25% 541.76

2,817.18

25% 3,524.00
Project : Me'aisem City Center

Supply & Installation of Timber Door With Frames

Unit Rate
No. Description / TYPE Unit
(AED)

Finish to door panel

Door frame
Architrave
Door Width (m)
Door Height (m)
1 Sub-Frame (18mm plywood) 0.100 0.018 34.72 Sqm
2 FR Foam 15.00 Tube
3 Labour for sub-frame(Indoor) 12.00 hr
4 Labour for install. sub-frame & w/ grouting (D/L) 12.00 hr

5 Packing 12.00 hr

Door jamb European Oak Wood 0.100 0.050 180.00 cft

1 Labour for door frame (indoor) 12.00 hr.
2 Paint Finishing 30.00 Sqm
3 Glue 1.75 dr
4 Labour for painting 12.00 hr.
5 Labour for installation of Dr Jamb-DL 12.00 hr.
6 Acoustic Seal 15.00 Set
7 Packing 12.00 hr.

Architrave (European Oak Wood ) 0.08 0.020 180.00 cft

1 Labour for architrave (indoor) 12.00 hr.
2 Finishing 30.00 m2
3 Glue 1.75 dr
4 Labour for finishing 12.00 hr.
5 Labour for install. of Architrave-DL 12.00 hr.
6 Packing 12.00 hr.
Door Panel
1 60 Minutes Fire Rated Core
2 60 MFR Core 1220 x 2440mm x 54mm Thk 465.00 Sht
3 European Oak wood Lipping 180.00 cft
4 European Oak Veneer 20.00 m2
5 Labour Charges for Veneer 12.00 hr
6 Paint Finishing 30.00 m2
7 Labour Charges for Paint Finishing 12.00 hr
8 Intumescent Seal 15.00 Set
9 Labour for installation (Double Door) 12.00 hr
10 Labour for indoor factory 12.00 hr
11 Packing 12.00 hr
12 Fixing ironmongery-SL 12.00 hr
13 Transportation 20.00 Ls
Total Cost: Cost

Contengency

FOH

Cost + OH

Profit
 60 MFR
Z14
Quantity Amount
Varnish
Timber

1.600
3.150
0.79 27.43
2.00 30.00
1.00 12.00 12.00
2.00 24.00 24.00

0.25 3.00 3.00

1.74 313.91
5.00 60.00 60.00
0.79 23.70
2.00 3.50
4.00 48.00 48.00
4.00 48.00 48.00
2.00 30.00
0.25 3.00 3.00

1.27 228.87
3.00 36.00 36.00
1.38 41.40
1.00 1.75
3.00 36.00 36.00
3.50 42.00 42.00
0.50 6.00 6.00

2.00 930.00
0.50 89.36
12.10 241.92
3.00 36.00 36.00
10.08 302.40
5.00 60.00 60.00
2.00 30.00
5.00 60.00 60.00
8.00 96.00 96.00
1.00 12.00 12.00
5.00 60.00 60.00
2.00 40.00
2,976.24 Labour Cost 642.00
Material Cost 2,334.24
5% 148.81

25% 744.06

3,869.11

50% 5,804.00
Project : Me'aisem City Center

Supply & Installation of Timber Door With Frames

Unit Rate
No. Description / TYPE Unit
(AED)

Finish to door panel

Door frame
Architrave
Door Width (m)
Door Height (m)
1 Sub-Frame (18mm plywood) 0.100 0.018 34.72 Sqm
2 FR Foam 15.00 Tube
3 Labour for sub-frame(Indoor) 12.00 hr
4 Labour for install. sub-frame & w/ grouting (D/L) 12.00 hr

5 Packing 12.00 hr

Door jamb European Oak Wood 0.100 0.050 180.00 cft

1 Labour for door frame (indoor) 12.00 hr.
2 Paint Finishing 30.00 Sqm
3 Glue 1.75 dr
4 Labour for painting 12.00 hr.
5 Labour for installation of Dr Jamb-DL 12.00 hr.
6 Acoustic Seal 15.00 Set
7 Packing 12.00 hr.

Architrave (European Oak Wood ) 0.08 0.020 180.00 cft

1 Labour for architrave (indoor) 12.00 hr.
2 Finishing 30.00 m2
3 Glue 1.75 dr
4 Labour for finishing 12.00 hr.
5 Labour for install. of Architrave-DL 12.00 hr.
6 Packing 12.00 hr.
Door Panel
1 90 Minutes Fire Rated Core
2 90 MFR Core 1200 x 2400mm x 64mm Thk 875.00 Sht
3 European Oak wood Lipping 180.00 cft
4 European Oak Veneer 20.00 m2
5 Labour Charges for Veneer 12.00 hr
6 Paint Finishing 30.00 m2
7 Labour Charges for Paint Finishing 12.00 hr
8 Intumescent Seal 15.00 Set
9 Labour for installation (Double Door) 12.00 hr
10 Labour for indoor factory 12.00 hr
11 Packing 12.00 hr
12 Fixing ironmongery-SL 12.00 hr
13 Transportation 20.00 Ls
Total Cost: Cost

Contengency

FOH

Cost + OH

Profit
 90 MFR
Z19
Quantity Amount
Varnish
Timber

1.000
2.400
0.58 20.14
2.00 30.00
1.00 12.00 12.00
2.00 24.00 24.00

0.25 3.00 3.00

1.28 230.46
5.00 60.00 60.00
0.58 17.40
2.00 3.50
4.00 48.00 48.00
4.00 48.00 48.00
2.00 30.00
0.25 3.00 3.00

1.27 228.87
3.00 36.00 36.00
1.38 41.40
1.00 1.75
3.00 36.00 36.00
3.50 42.00 42.00
0.50 6.00 6.00

2.00 1,750.00
0.36 64.02
5.76 115.20
3.00 36.00 36.00
4.80 144.00
5.00 60.00 60.00
2.00 30.00
5.00 60.00 60.00
8.00 96.00 96.00
1.00 12.00 12.00
5.00 60.00 60.00
2.00 40.00
3,388.75 Labour Cost 642.00
Material Cost 2,746.75
5% 169.44

25% 847.19

4,405.37

50% 6,608.00