CITISCAPE L.L.C.

CITISHADE DIVISION
Materials Take- Off and Costing Sheet

Project Name: Masdar City Car Park and Solar Panel Structure Prepared By: Greg
Location : Masdar City, U.A.E. Date: 1/13/2023 10:19
Option No. 1 W- Shape Cantilever
Total Area Covered: 1, 906.46 Sq. M.
I. MATERIALS:
A. STEEL
Item Reference Description Req'd. Length(M.) Quantity U. Weight Weight Unit Price Total Cost
ASTM/ AISC Sections Req'd. (Pcs.) KG/L.M. KG. Per KG (A.E.D.)
1 Main Post W Flange 12x 30 3.00 54 45 7,290.00 6.00 43,740.00
2 Cantilever Frame 1 W Flange 12x 22 1.40 108 33 4,989.60 6.00 29,937.60
3 Cantilever Frame 2 W Flange 12x 16 3.90 54 24 5,054.40 6.00 30,326.40
4 Purlins Z 200X 100 X 2 330.00 6 6.28 12,434.40 6.00 74,606.40
Subtotal 29,768.40 178,610.40

B. MS PLATE
Item Reference Description B W T Quantity @ U. Weight Weight Unit Price Total Cost
Req'd. (Pcs.) KG/M3 KG Per KG (A.E.D.)
5 Base Plate 500x 400x 24mm MS Plate 0.5 0.4 0.024 54 7850 2034.72 6.00 12,208.32
6 Connector Plate 600x 200x 20mm MS Plate 0.6 0.2 0.02 54 7850 1017.36 6.00 6,104.16
Subtotal 3,052.08 18,312.48
Total Weight of Steel 32,820.48

C. FITTINGS AND ACCESSORIES

Item Reference Description Quantity Quantity Total Unit Price Total Cost
Per Column Per Column Quantity Per Piece (A.E.D.)
6 Anchor Bolt 24 mm x 750 GI Bolt Gr. 8.8 8 54 432 100.00 43,200.00
7 Structural Bolt 20 mm x 100 GI Bolt Gr. 8.8 10 54 540 10.00 5,400.00
8 Self Tapping Screw 6 mm x 50mm GI Screw (Fluted) 8,000 1.50 12,000.00
Subtotal 60,600.00

E. ROOFING
Item Reference Description Area Covered Length Unit Price Total Cost
(Sq. Meter) L.M. Per Sq.M. (A.E.D.)
9 Roof Panel 0.50 mm Corrugated Sheet 1,800.00 as per Mr. Alaa 50.00 90,000.00
10 Gutter 395 as per Mr. Alaa 30.00 11,850.00
11 Trim 330 as per Mr. Alaa 50.00 16,500.00
Subtotal 118,350.00

TOTAL MATERIALS COST 375,872.88

II. FOUNDATION:
Item Reference Description B W H Quantity Volume Unit Price Total Cost
Req'd. (Pcs.) Per Cu.M. (A.E.D.)
1 Neck Column 0.60x 0.50x 1.0 m R.C. 0.6 0.50 0.50 54 8.10 2,300.00 18,630.00
2 Footing 2.50x1.50x 0.60 m R.C. 2.50 1.50 0.60 54 121.50 2,300.00 279,450.00
3 Blinding 2.70x 1.70x 0.10 m P.C. 2.70 1.70 0.10 54 24.79 1,500.00 37,179.00
Subtotal 154.39 335,259.00

III. FABRICATION AND PAINTING

Item Reference Description Weight Unit Price Total Cost
(KG) Per KG (A.E.D.)
1 Frame Fabrication Col1+Col2+Beam 32,820.48 4.00 131,281.92
2 Painting As per Specification 32,820.48 2.00 65,640.96
Subtotal 196,922.88

IV. INSTALLATION
Item Reference Description Weight Unit Price Total Cost
(KG) Per KG (A.E.D.)
1 Installation Frame Erection and Roofing 32,820.48 5.00 164,102.40
Installation
Subtotal 164,102.40

DIRECT COST 1,072,157.16

DESIGN AND ENGINEERING 7% 75,051.00
OVERHEADS 20% 214,431.43
COST OF SALE 1,361,639.59
MARGIN 30% 408,491.88
SELLING PRICE AED 1,770,131.47

Unit Rate AED/ SQ.M.= 928.49

 CITISCAPE L.L.C.
CITISHADE DIVISION
Materials Take- Off and Costing Sheet

Project Name: Masdar City Car Park and Solar Panel Structure Prepared By: Greg
Location: Masdar City, U.A.E. Date: 1/13/2023 10:19
Option No. 2: Framed W- Shape
Total Area Covered: 1,906.46 Sq. M.
I. MATERIALS:
A. STEEL FRAME
Item Reference Description Req'd. Length(M.) Quantity U. Weight Weight Unit Price Total Cost
ASTM/ AISC Sections Req'd. (Pcs.) KG/L.M. KG. Per KG (A.E.D.)
1 Column 1 W Flange 12x 14 3.00 54 21 3,402.00 6.00 20,412.00
2 Column 2 W Flange 12x 22 3.50 54 33 6,237.00 6.00 37,422.00
3 Beam W Flange 12x 22 3.90 54 33 6,949.80 6.00 41,698.80
4 Purlins Z 200X 100 X 2 330.00 6 6.28 12,434.40 6.00 74,606.40
Subtotal 29,023.20 174,139.20

B. MS PLATE
Item Reference Description B W T Quantity U. Weight Weight Unit Price Total Cost
Req'd. (Pcs.) KG/M3 KG Per KG (A.E.D.)
5 Base Plate 500x 400x 24mm MS Plate 0.5 0.4 0.024 108 7850 4069.44 6.00 24,416.64
6 Connector Plate 600x 200x 20mm MS Plate 0.6 0.2 0.02 108 7850 2034.72 6.00 12,208.32
Subtotal 6,104.16 36,624.96
Total Weight of Steel 35,127.36

C. FITTINGS AND ACCESSORIES

Item Reference Description Quantity No. of Total Unit Price Total Cost
Per Column Column Quantity Per Piece (A.E.D.)
6 Anchor Bolt 24 mm x 750 GI Bolt Gr. 8.8 8 108 864 100.00 86,400.00
7 Structural Bolt 20 mm x 100 GI Bolt Gr. 8.8 10 108 1080 10.00 10,800.00
8 Self Tapping Screw 6 mm x 50mm GI Screw (Fluted) 8,000 1.50 12,000.00
Subtotal 109,200.00

E. ROOFING
Item Reference Description Area Covered Length Unit Price Total Cost
(Sq. Meter) L.M. Per Sq.M. (A.E.D.)
9 Roof Panel 0.50 mm Corrugated Sheet 1,800.00 as per Mr. Alaa 50.00 90,000.00
10 Gutter 395 as per Mr. Alaa 30.00 11,850.00
11 Trim 330 as per Mr. Alaa 50.00 16,500.00
Subtotal 118,350.00

TOTAL MATERIALS COST 438,314.16

II. FOUNDATION:
Item Reference Description B W H Quantity Volume Unit Price Total Cost
Req'd. (Pcs.) Per Cu.M. (A.E.D.)
1 Neck Column 0.60x 0.50x 0.5 m R.C. 0.6 0.50 0.50 108 16.20 2,300.00 37,260.00
2 Footing 0.90x0.80x 0.40 m R.C. 0.90 0.80 0.40 108 31.10 2,300.00 71,539.20
3 Blinding 1.10x 1.00x 0.10 m P.C. 1.10 1.00 0.10 108 11.88 1,500.00 17,820.00
Subtotal 59.18 126,619.20

III. FABRICATION AND PAINTING

Item Reference Description Weight Unit Price Total Cost
(KG) Per KG (A.E.D.)
1 Frame Fabrication Col1+Col2+Beam 35,127.36 4.00 140,509.44
2 Painting As per Specification 35,127.36 2.00 70,254.72
Subtotal 210,764.16

IV. INSTALLATION
Item Reference Description Weight Unit Price Total Cost
(KG) Per KG (A.E.D.)
1 Installation Frame Erection and Roofing 35,127.36 5.00 175,636.80
Installation
Subtotal 175,636.80

DIRECT COST 951,334.32

DESIGN AND ENGINEERING 7% 66,593.40
OVERHEADS 20% 190,266.86
COST OF SALE 1,208,194.59
MARGIN 30% 362,458.38
SELLING PRICE AED 1,570,652.96

Unit Rate AED/ SQ.M= 823.86