ASSET COLLECTED RESERVE FUND STUDY REPORT

FOR

MARINA SAIL
DUBAI MARINA
DUBAI, UAE

T
TO

R
O
EP
DETERMINE ADEQUATE PROVISIONS FOR FUTURE
EXPENDITURE
R
T

PREPARED FOR
AF
R

PROVIS
D

Ref: OR- 1322663– 19082024 – Rev00

26th August 2024

PRIVATE & CONFIDENTIAL

Contents Page No.

Executive Summary of Facts and Conclusions....................................................................................... 2

Certification - Qualifications .................................................................................................................. 7
Limiting Conditions ................................................................................................................................ 8
1. Purpose of this Asset Collected Reserve Fund Study Report ........................................................ 9
2. Project Summary ......................................................................................................................... 11
Property Location ............................................................................................................................ 11
3. Asset Collected Reserve Fund Study ........................................................................................... 12
Methodology ................................................................................................................................... 12
Scope of Investigation ..................................................................................................................... 12
4. Asset Collected Reserve Fund Definitions and Concepts ............................................................ 14

T
Conditions and Assumptions ........................................................................................................... 15

R
Reserve Fund Projection Factors ..................................................................................................... 16
5.
O
Descriptions – Building and Improvements ................................................................................ 18
Building Plans .................................................................................................................................. 19
EP
Project Data ..................................................................................................................................... 19
Ground Floor Plan ........................................................................................................................... 20
R

First Floor Plan ................................................................................................................................. 21

T

Reserve Fund Estimates: ................................................................................................................. 23

AF

Regulation ....................................................................................................................................... 24
6. Asset Register .............................................................................................................................. 25
Analysis of Reserve Fund Operation. .............................................................................................. 26
R

Reserve Fund Deficiency Analysis ................................................................................................... 27

D

Recommendations .......................................................................................................................... 27
Schedule A – 30-Year Reserve Fund Cash Flow Projection and Deficiency Analysis (Breakeven
Scenario) .......................................................................................................................................... 28
Schedule B – 30-Year Reserve Fund Cash Flow Projection and Deficiency Analysis (Fully Funded
Scenario) .......................................................................................................................................... 29
7. Reserve Fund Management – 30 Years Projections .................................................................... 30
Schedule C – Schedule of Reserve Fund Estimates – Benchmark Analysis ..................................... 32
8. Conclusion ................................................................................................................................... 33
9. Appendices .................................................................................................................................. 34
9.1 Limitations of Property Inspection ...................................................................................... 34
9.2 Frequently Asked Questions................................................................................................ 38

1
Executive Summary of Facts and Conclusions

Realpoint Real Estate Consultancy LLC was instructed to carry out an Asset Collected Reserve Fund
Study for Marina Sail located in Dubai Marina, Dubai, UAE.

Property description

Marina Sail is a mid-rise residential and retail building in Dubai Marina, Dubai, UAE. The building
consists of 21 residential floors, one swimming pool level, ground floor reception and two basement
parking level. In total, the building houses 152 residential apartments and 5 retail units.

The building is provided with five elevators, air conditioning, fresh air ventilation, electricity, water
supply, life safety system and drainage. The building has been constructed of reinforced concrete
structure with block work infill walls. External elevations are in a combination of double-glazed
windows enclosed in powder-coated aluminium frames and painted concrete render finishing.

T
Internally the property has been fitted out with ceramic tile finished floors and painted walls in the

R
typical corridors and lift lobbies. Ceilings are generally painted plaster finished in typical corridors
and painted soffit ceilings/suspended ceiling tiles in the plant rooms. The plant areas are finished
O
with ceramic tiled floor and plaster painted walls. The property has dark wood joinery including solid
wood doors throughout.
EP
Facilities include a common swimming pool, gymnasium, changing facilities and showers and
separate saunas. Soft landscaped pool deck area is a perfect recreational location to the building.
R

The project was completed in 2006 and is currently being managed by Provis.
T

Community description
AF

Dubai Marina is a district in Dubai, United Arab Emirates. Dubai Marina is an artificial canal city, built
along a two-mile (3 km) stretch of Persian Gulf shoreline. When the entire development is complete,
R

it will accommodate more than 120,000 people in residential towers and villas. It is located on
Interchange 5 between Jebel Ali Port and the area which hosts Dubai Internet City, Dubai Media City,
D

and the American University in Dubai.

Dubai Marina is a relatively new attraction in Dubai. It is characterized by a dramatic skyline of

skyscrapers and residential apartment blocks and looks particularly impressive when illuminated at
night. With many constructions still in development, Dubai Marina is changing all the time but there
is always something for visitors to explore and enjoy.

This executive summary has been prepared as a quick reference of pertinent facts and estimates of
this Reserve Fund Study, and it is provided as convenience only. Readers are advised to refer to the
full text of this Reserve Fund Study for detailed information.

2
Applicant: Provis

Marina Sail

Dubai Marina

Dubai, UAE

Date of Study: 26th August 2024

Property: Marina Sail

Dubai Marina

Dubai, UAE

T
Significant Reserve Fund Estimates:

R
CURRENT REPLACEMENT COST 8,063,417
FUTURE REPLACEMENT COST
CURRENT RESERVE REQUIREMENTS
O 16,204,317
4,499,110
EP
FUTURE RESERVE ACCUMULATION 5,939,969
FUTURE RESERVE FUND REQUIREMENTS 10,264,347
R

ANNUAL RESERVE FUND ASSESSMENT 448,735

CURRENT YEAR ANNUAL RESERVE FUND
ASSESSMENT (Breakeven) 4,499,110
T

Then the annual unit owner contribution of 28,657

AF
R
D

3
Summary of Reserve Fund Levy Recommendations

We have detailed two financial scenarios for the owner’s consideration.

1. Breakeven Scenario

The scenario is detailed in the Cash Flow Projections and Deficiency Analysis – Breakeven Scenario –
(Schedule A)

This financial scenario represents the minimum required contributions for the property to maintain
a Reserve Fund that will adequately provide for the anticipated expenditures over the next 30 years.
Reserve Fund Contributions Reserve Fund Contributions (per
Year No Year TOTAL EXPENDITURES OPENING BALANCE (Total) ft2)
0 2024 1,034,939 1,147,406 419,886 1.78
1 2025 153,005 532,353 419,886 1.78
2 2026 396,395 810,734 419,886 1.78
3 2027 422,835 851,738 419,886 1.78
4 2028 606,641 867,186 419,886 1.78
5 2029 424,475 699,162 482,869 2.05

T
6 2030 582,275 772,658 482,869 2.05
7 2031 534,716 689,942 482,869 2.05

R
8 2032 484,963 652,998 482,869 2.05
9 2033 489,511 665,009 482,869 2.05
10 2034 1,038,035 672,731 555,300 2.35
11
12
13
2035
2036
2037
420,209
592,897
875,948
O
204,526
344,035
313,869
555,300
555,300
555,300
2.35
2.35
2.35
EP
14 2038 490,293 - 555,300 2.35
15 2039 547,765 65,006 638,595 2.70
16 2040 240,747 157,241 638,595 2.70
17 2041 245,971 558,485 638,595 2.70
18 2042 497,129 963,172 638,595 2.70
R

19 2043 333,895 1,125,442 638,595 2.70

20 2044 801,540 1,454,452 734,384 3.11
21 2045 173,387 1,418,712 734,384 3.11
T

22 2046 638,351 2,010,352 734,384 3.11

23 2047 659,216 2,149,808 734,384 3.11
24 2048 1,596,879 2,271,412 734,384 3.11
AF

25 2049 555,036 1,457,979 844,541 3.58

26 2050 982,557 1,778,977 844,541 3.58
27 2051 536,894 1,679,388 844,541 3.58
28 2052 459,137 2,023,310 844,541 3.58
29 2053 774,371 2,452,417 844,541 3.58
R

30 2054 622,773 2,575,560 844,541 3.58

D

4
This scenario will meet the minimum requirements of the provisions within the local Strata Law and
provide adequate funds to affect the replacement of common area components but will require
perpetual funding throughout the life of the project.

2. Fully Funded Scenario

The second scenario details are provided in the Cash Flow Projections and Deficiency Analysis – Fully
Funded Scenario – (Schedule B)

This scenario details the financial projections to eliminate the negative reserve fund surplus over the
30-year horizon.
Reserve Fund Contributions
Year No Year TOTAL EXPENDITURES OPENING BALANCE Reserve Fund Contributions (Total) (per ft2)
0 2024 1,034,939 1,147,406 537,915 2.28
1 2025 153,005 650,382 537,915 2.28
2 2026 396,395 1,049,341 537,915 2.28
3 2027 422,835 1,213,527 537,915 2.28
4 2028 606,641 1,354,818 537,915 2.28

T
5 2029 424,475 1,315,356 618,602 2.62
6 2030 582,275 1,537,895 618,602 2.62

R
7 2031 534,716 1,607,440 618,602 2.62
8 2032 484,963 1,726,047 618,602 2.62
9 2033 489,511 1,896,968 618,602 2.62
10
11
12
2034
2035
2036
1,038,035
420,209
592,897
O
2,067,034
1,785,039
2,114,779
711,392
711,392
711,392
3.01
3.01
3.01
EP
13 2037 875,948 2,278,954 711,392 3.01
14 2038 490,293 2,163,624 711,392 3.01
15 2039 547,765 2,431,457 818,101 3.47
16 2040 240,747 2,754,313 818,101 3.47
17 2041 245,971 3,391,161 818,101 3.47
R

18 2042 497,129 4,036,541 818,101 3.47

19 2043 333,895 4,444,702 818,101 3.47
20 2044 801,540 5,024,914 940,816 3.99
21 2045 173,387 5,272,729 940,816 3.99
T

22 2046 638,351 6,154,049 940,816 3.99

23 2047 659,216 6,589,442 940,816 3.99
AF

24 2048 1,596,879 7,013,374 940,816 3.99

25 2049 555,036 6,508,800 1,081,939 4.58
26 2050 982,557 7,176,293 1,081,939 4.58
27 2051 536,894 7,430,683 1,081,939 4.58
28 2052 459,137 8,136,231 1,081,939 4.58
R

29 2053 774,371 8,934,775 1,081,939 4.58

30 2054 622,773 9,435,335 1,081,939 4.58
D

5
Following this program would provide sufficient funds in the Asset Collected Reserve Account in 2054
for the fund to be self-sufficient (not requiring any further contributions).

The Fully Funded position would significantly increase the market appeal of the project and the resale
value of the units once that threshold has been achieved. This position also provides for a
reversionary fund for the unit holder once/if the project is deemed to no longer be the Highest and
Best Use of the site. This scenario provides for the optimum position and is included to provide a
comparison for the unit owners versus the Breakeven Scenario.

Failure to implement an appropriate reserve fund strategy can result in special assessments in the
future when major repairs and replacement must be completed.

T
R
O
EP
R
T
AF
R
D

6
Certification - Qualifications

The subject property known as Marina Sail is a residential, commercial and retail property located in
Dubai Marina, Dubai, UAE.

We hereby certify that we have personally inspected the property described within this report on
31st July 2024 and that we have personally examined property plans and/or documents as identified
herein.

To the best of our knowledge and belief, the information and data used herein are true and correct.

We have no interest, present or prospective, in the property or its management. Neither the
employment to prepare this Asset Collected Reserve Fund Study nor the compensation is contingent
on the amount of reserve fund estimates reported. Moreover, we are solely responsible for the
reserve fund estimate reported herein.

T
This Asset Collected Reserve Fund Study was prepared in conformity with accepted practices for

R
reserve fund studies.

O
We have been inspecting buildings and property in the UAE for the purposes of identifying
EP
components, construction techniques and valuing the replacement cost since 2008. Tracking cost
trends and changes in building techniques and design is completed as part of our daily activity and
function of our business. Having completed the requirements and awarded the ‘Regulated by RICS’
R

designation, we have adopted RICS Reserve Fund Format that has complimented our expertise and
forms the basis for the report now presented.
T
AF
R
D

7
Limiting Conditions

This report is subject to the following limiting conditions.

The legal and survey descriptions of the property as stated herein are those which are recorded by
the onsite documentation and is assumed to be correct.

The architectural, structural, mechanical, electrical, and other plans and specifications of the building
or buildings and improvements are assumed to be correct. Furthermore, all buildings and
improvements are deemed to have been constructed and finished in accordance with such plans and
specifications, unless otherwise noted.

Sketches, drawings, asset register, diagrams, photographs, if any, presented in this report are
included for the sole purpose of illustration. No legal survey, soil tests, engineering investigations,
detailed quantity survey compilations, nor exhaustive physical examinations have been made.

T
Accordingly, no responsibility is assumed concerning these matters, or other technical and

R
engineering techniques, which would be required to discover any inherent or hidden condition of the
property.
O
To arrive at supportable replacement costs estimates, it was found necessary to utilise both
EP
documented and other cost data. A concerted effort has been put forth to verify the accuracy of the
information contained herein. Accordingly, the information is believed to be reliable and correct, and
it has been gathered to standard professional procedures, but no guarantee as to the accuracy of the
R

data is implied.
T

The distribution of cost and other estimates in this report applies only under the programme of
utilisation as identified in this report. The estimates herein must not be used in conjunction with any
AF

other appraisal or reserve fund study and may be invalid if so used.

The Provis to whom this report is addressed may utilise it in deliberations affecting the subject
R

property only, and in so doing, the report must not be extracted; it must be used in its entirety.
D

Possession of this report or any copy here of does not carry with it the right of publication nor may it
be utilised for any purposes by anyone but the applicant without written consent of the author, and
in any event, only with the proper qualifications and understanding of the limiting conditions.

8
1. Purpose of this Asset Collected Reserve Fund Study Report

This report has been developed on behalf of the Provis for Marina Sail, who require a detailed report
on the anticipated refurbishment and replacement costs of major items of building fabric and
services. The study aims to connect the Asset Collected Reserve Fund Study with the Mollak system
in a specific format. This study will help the Provis to determine the estimated replacement cost for
assets with consideration given to external factors. A fund is formed to meet the anticipated future
costs of maintenance and upkeep to avoid fluctuations, or an anticipated large, one-off increase in
the amount of service charge payable each year (for example, servicing major plant and replacement
of equipment).

The planning horizon for an asset collected reserve fund study is typically 30 years, the study
therefore projects the expected expenditure over the course of the following 30-year period from
the date of this report. The study will be based on the buildings current condition including the

T
condition of its systems and components. These components include services, external envelope and
fire protection etc.

R
The asset collected reserve fund, and for the purposes of a reserve fund study as set out in the RICS
O
and international best practice guidance the following items shall be included:
EP
The electrical system
The cooling system
The plumbing system
R

The elevators
The exterior walls
T

The roof
AF

Interior and external finishes

In short, it is a study that documents what the Management Company owns, how much money is
R

reserved for future repairs, when common elements need to be repaired or replaced, what it is going
to cost for replacements and what unit holders should pay to fund future replacements.
D

The RERA law currently effect in Dubai has been referenced in this report.

Law No. (6) of 2019 on Ownership of Jointly Owned Properties in the Emirate of Dubai.

The Emirate of Dubai had passed the above law in 2019 coming to effect in the same year. Within
this law Article 25 states the following:

“(a) The Owner shall pay the share of the Service Charge to the Management to cover the expenses
of the management, operation, maintenance, and repair of the Common Areas. Services Charge for
unsold Units, as well as for Units sold in which the Developer is obliged to pay the Service Charge
for the buyer in the contract of sale or attachment in accordance with the provisions agreed in the
contract.

9
(b) For the purposes of applying the provisions of paragraph (a) of this Article, the area of the unit
registered in the Land Registry shall be relied upon when calculating the Owner's share of the
Service Charge.”

To accurately determine the annual service fees that each unit owner must pay on an annual basis it
is prudent to have a detailed reserve fund study carried out to allocate adequate reserves for the
repair and replacement of major components and assets.

T
R
O
EP
R
T
AF
R
D

10
2. Project Summary

Project Name: Marina Sail

Location: Dubai Marina, Dubai, UAE

Building Type: Residential & Retail

Number of Buildings: 1

Number of Floors: B2+B1+G+21+ Roof

Number of Units: Residential – 152 Units and Retail – 5 Units. Units are inclusive of all
registered titles including those for parking spaces and storerooms

T
where applicable)

R
Asset Installed Year: 2006
O
EP
Property Location
R

The property is located address of property Dubai Marina, Dubai, UAE.

T
AF
R
D

11
3. Asset Collected Reserve Fund Study

The asset-allocated reserve fund study serves as a financial analysis laying the groundwork for
funding significant repairs and replacements of common elements and assets within a corporation.
Its objective is to advance the digitization of community management by furnishing details on both
current and future replacement costs for individual assets listed, along with the corresponding
present and future reserve fund requirements. Furthermore, the study will determine a
comprehensive contribution amount, representing the total sum to be reserved in the fund to meet
anticipated repair and replacement expenses for all common elements. It is essential to emphasize
that the study typically does not offer insights into the specific contributions expected from individual
unit owners or property components.

This Asset Collected Reserve Fund Study comprises the following elements:

• It identifies the reserve components, their quality, normal life span and present condition.

T
• It provides current replacement cost estimates including the cost of removing worn-out items

R
and special safety provision.
• It provides observed condition estimates of components in terms of years effluxes and accrued
reserve costs. O
EP
• It projects the useful life of reserve components in terms of remaining serviceable years.
• It projects current replacement costs at an appropriate and compounded inflation rate.
• It projects the value of current reserve funds compounded at a long-term interest rate.
R

• It calculates current reserve fund contributions required and to be invested in interest bearing
securities.
T

• It calculates the reserve fund requirements for the assets.

AF

Methodology
The methodology of an asset collected reserve fund study includes the examination of the asset
register, documentation, financial statements, budgets and existing reserve funds, the physical
R

inspection of common individual elements, etc. Building plans, specifications and reports, field notes
D

and other information are analysed in preparation of various estimates and value judgements.

In estimating replacement reserves, the component method of valuation is used. Reserve items
consist of building or site components such as roof systems, exterior walls, pavement, and sidewalks,
each of which is deemed to have limited life span, and therefore, they must be repaired, replaced, or
periodically upgraded to maintain the property in excellent condition.

Replacement cost estimates assume of using quality materials, as specified or built, or in the case of
older developments, as required under current building code regulations, at contractors’ prices, using
local labour and current construction techniques, and including contractors’ overhead and profit.

Scope of Investigation
The Study began with a review of the building plans, regulations and any relevant documents and
consultation with the Provis, to determine the common property components to be replaced or

12
refurbished with monies from the Reserve Fund. Samples of components were measured/counted
during the site visit (quantity survey) to ensure they overall matched the details contained within the
pre-existent asset register. This data is used to calculate the current replacement cost for each
component, with the same or similar product.

The subject property has been physically inspected on 31st July 2024. There were construction plans
made available, so we have relied upon these along with our physical inspection, review of land title
plans and verbal discussion with the building’s maintenance team for details of construction,
improvements, and other relevant component data.

T
R
O
EP
R
T
AF
R
D

13
4. Asset Collected Reserve Fund Definitions and Concepts

In estimating reserves required for maintaining the building components and improvements at
desired standards and conditions, one must quantify the various reserve components, estimate
replacement costs, and project cost estimates in accordance with anticipated life spans. Therefore,
it is essential that the terminology and methodology are clearly understood.

Reserve Component or Item Identification and description of the building component or

improvement.

Replacement Cost The estimated cost of repairing or replacing a reserve

component at current prices including the cost of demolition
and disposal.

Expected or Normal Life Span The estimated life expectancy of a reserve component in

T
terms of years under normal conditions.

R
Actual Age The chronological age of the building components,

O
expressed in years.
EP
Effective Age The observed condition estimates of building components
and improvements not necessarily the actual age, expressed
in years.
R

Remaining Life Span The difference between the expected or normal life span
and the effective age of the reserve component.
T
AF

Projected inflation An estimated long-term inflation factor, used in projecting

cost estimates.

Projected Interest Rate An averaged long-term interest rate, used in calculating

R

interest earned from the investment of reserve funds.

D

Current Replacement Costs The estimated costs of replacing reserve components at

current prices.

Future Replacement Costs The estimated costs of replacing reserve components at

future prices.

Current Reserve Requirements Reserve funds required today, considering the effective age
of the components or improvements.

Future Reserve Accumulation The current reserve requirements invested at the projected
interest rate over the relevant time period.

Future Reserve Requirements The shortfall between the future replacement cost estimate
and the future reserve fund accumulation.

14
Annual Reserve Assessment Annual amount required to be paid into the reserve fund
and to be invested at the projected interest rate to fund the
future reserve requirements.

The number of replacements or repairs for an asset has been determined by taking into account the
following factors:

• Environmental Factor

The asset is subject to weather conditions that directly influence its lifespan. The environment plays
a crucial role in impacting Mechanical, Electrical, and Plumbing (MEP) assets and their functionality.
These assets are engineered to enhance comfort, safety, and efficiency within buildings, with
environmental elements like temperature, humidity, and air quality exerting a notable influence on
their performance.

• Technology

T
Technological advancements have resulted in the creation of enhanced MEP equipment and

R
systems, providing heightened performance, efficiency, and automation.

• Design & Specifications O

EP
The comprehensive design and specification of MEP assets play a crucial role in determining their
performance, efficiency, and lifespan. Well-designed and appropriately specified systems are poised
to operate with efficiency and effectiveness, ensuring reliable performance and minimizing operating
R

costs throughout their anticipated lifespan.

T

• Operational And Maintenance Factor

AF

The utilization or operation of an asset is closely linked to its maintenance. Proper maintenance,
characterized by attentive care and diligence, contributes to an extended lifespan for the asset.
R

• Installation & Space

D

The quality of the asset's installation significantly influences its lifespan. This includes considering
the location or space where the asset has been installed.

Conditions and Assumptions

In estimating various items, certain assumptions are made in respect to structural repairs and
replacements or improvements. For example, reserves for exterior walls, structural repairs,
replacements of mechanical and electrical components are difficult predict or quantify. Therefore,
the only reasonable approach is to provide contingency estimates.

The underlying assumptions and quantification of contingency reserves should be reviewed from
time to time, particularly, in the context of repair experience and problem investigations, such as
water damage, cracks in walls and concrete structures, noticeable deterioration, etc.

15
Reserve Fund Projection Factors

Inflation:

Historically, building costs have been rising at various rates year to year, depending on business
cycles, economic conditions, interest rates, etc. In boom periods, cost increases were fairly
pronounced, whereas in recessionary times, cost increases were only nominal, or costs even
declined.

Analysing long-term cost variations from year to year, we examined the overall inflation across all
sectors within Abu Dhabi.

We have analysed only the most recent data for the purposes of determining a reasonable
inflationary provision for the cash flow forecasts within our study. And thus, have excluded all the
data from the boom period prior to 2008 and from the financial crisis thereafter. We have determined
the inflation of costs over the period of the cash flow forecast at an average rate from the inflation

T
statistics published by the UAE and Dubai Governments for the past years, 2013 – 2023.

R
The historical inflation statistics released by the Dubai Statistics Centre, a department of the
Government of UAE, are as follows:
O
EP
2013 = 1.31%
2014 = 3.36%
R

2015 = 3.65%
2016 = 2.91%
T

2017 = 2.10%
2018 = 1.50%
AF

2019 = -2.98%
2020 = -3.49%
R

2021 = 0.6%
2022 = 3.7%
D

*First seven months of 2022.

The above historical inflation statistics take into account overall inflation across all sectors.

Long-term increases in the future are not expected to be impacted by extreme inflationary pressures,
and therefore, we expect the long-term average cost factor will level out at about 2.27%.

Forecast inflation for 2023 - 2025 as published by online statistics sources such as International
Monetary Fund, and Statista, is estimated to be as follows:

2023 = 3.4%

2024 = 3.3%

16
 2025 = 2.0%

Construction remains a key driver in the growth of the economy in UAE and as such the construction
sector is expected to experience inflationary cost increases in line with the above forecast
percentages.

The latest reports published by international firms such as Colliers, Jones Lang Lasalle, Knight Frank,
Turner Construction, Arcadis as well as by the UAE Statistics Centre all indicate cost indices increases.
Similarly, these cost reports forecast that tender pricing and construction costs shall remain at this
level for the next 2-3 years as the market continues to strengthen.

For the purpose of this study, the long-term inflation rate is set at 3.33% as per the market research
and justification above.
Interest:

T
Similarly, interest rates have fluctuated from period to period, and they have been impacted by the

R
high rates of inflation as well as government policies. The current trend of interest rates is neutral
and should prevail over the foreseeable future. The interest rate was recently raised by the central
O
bank by 50 basis points, from January to July 2022, for an average interest rate of 2.16%.
EP
Fixed deposit interest/profit rates offered by banks in the UAE range from 1.00% to 2.750%
depending on the tenure of the deposit, typically 6 – 36 months. Similarly, interest/profit rates for
savings accounts across different banks in the UAE are offered at 0.50% - 2.750%. To avail the higher
R

interest rates there are certain terms placed on the funds/deposits such as minimum balance, tenure
of the deposit, number of withdrawals etc.
T
AF

For the purposes of this study, we have adopted the central bank interest rate of 2.16%.

Hence, in projecting replacement cost estimates and reserve fund requirements, we used the
following factors:
R
D

Inflation Rate 3.33%

Interest Rate 2.16%

RESERVE FUND PROJECTIONS SHOULD BE REGULARLY REVIEWED TO ADJUST FOR CHANGES IN

INFLATIONARY TRENDS AND INVESTMENT RETURNS, AS THEY SIGNIFICANTLY IMPACT RESERVE FUND
REQUIREMENTS.

17
5. Descriptions – Building and Improvements

The internal construction and finishing consist of the following combinations:

Corridors

Walls –Painted plastered walls.

Floors – Ceramic tiled floors.

Ceilings – Painted plaster ceilings.

Doors - Solid hardwood doors for apartments with matching frames.

Lift Lobbies

Walls – Ceramic tiled walls.

T
R
Floors – Ceramic tiled floors.

Ceilings – Painted plaster ceiling.

O
EP
Plant Rooms

Walls - Painted plastered walls.

R

Ceilings – Painted/ Concrete soffit ceiling.

T

Floors - Painted epoxy/ Concrete/Ceramic floor covering.

AF

Reception

Walls – Marble finished walls.

R

Ceilings – Painted Plastered Ceiling & Wooden frames.

D

Floors – Marble finished floors.

The project is well located in Dubai Marina. The overall construction, materials and workmanship are
of average quality and the property was found to be in a average condition.

18
Building Plans
Building plans were made available for our examination via AutoCAD and PDF files.

The plans have been reviewed and been utilised in identifying and quantifying building components
and other improvements.

The building and improvements have been inspected and photographed. Various construction
details, facilities, equipment installations and improvements have been noted for consideration in
the component estimates herein.

Project Data
The following data and information have been compiled from our inspection and/or review of the
building, building plans, improvements, and strata plans. The data have been calculated using the
documentation provided to us, measurements onsite were taken for reference purposes only. We
did not physically measure the property.

T
Project Name Marina Sail
Provis

R
Client Name/Management Company
Date of Inspection Wednesday, 31 July 2024
Inspection Year
Project Completion Year
O 2024
2006
EP
Age of Building 18
Country United Arab Emirates
R

Project Region Dubai

Project Use Residential & Retail
T

Building Details B2+B1+G+21+Roof

Property Group Name Marina Sail
AF

Property Group Id PG770712

Sellable Areas (SQ.FT) 236087.4173
R

Number Of Units 157

Reserve Fund opening Balance of Year 2024 1,147,406.00
D

Inflation Rate % 3.33

Interest Rate % 2.16
Yearly Contingency Value 54014

19
Ground Floor Plan

T
R
O
EP
R
T
AF
R
D

20
 T
R
O
EP
R
T
AF EXIT

MM
MIS
R
CACS
CCTV
IT

EL
EX

CS
C
D
EXIT

CS

EL

CS
EL

MIS

EXIT
Typical Floor Plan

T
R
O
EP
R
T
AF
R
D

21
D

4
R
AF
5

3
T
R
6
EP
O
2

R
T
1
7
Basement Floor Plan

T
R
O
EP
R
T
AF
R
D

22
 T
R
O
EP
R
T
AF
DB-B2

EDB-B2
R
D
Reserve Fund Estimates:
Underlying Assumptions

The following assumptions underlie the reserve fund estimates herein and are based on our
investigation, observation and analysis of the various reserves components and our experience of
performing building inspections in Dubai since 2008.

Quality of Construction

The subject building was constructed in 2006 in accordance with applicable building codes and then
current construction practices. The quality of construction, materials and workmanship generally is
considered to be good condition by local standards, and Marina Sail has a reputation as a good calibre
project.

The reserve fund estimates hereinafter are affected by observed conditions, the current program of
renovations and preventative maintenance and an analysis of building components, which reflect the

T
quality of construction and finishing.

R
Demolition and Disposal Costs

O
The estimates herein include provisions for demolition and disposal costs including dumping fees.
These costs have been rising in recent years. Particularly, dumping of certain materials has become
EP
problematic and very costly. It appears that certain codes and environmental regulations will become
more stringent in future years, all of which will further increase disposal costs.
R

Good and Services Taxes

T

Value Added Tax (VAT) was introduced in the UAE on 1 January 2018. The rate of VAT is 5 per cent.
VAT will provide the UAE with a new source of income which will be continued to be utilised to
AF

provide high-quality public services. It will also help government move towards its vision of reducing
dependence on oil and other hydrocarbons as a source of revenue. VAT, as a general consumption
tax, will apply to the majority of transactions in goods and services. A limited number of exemptions
R

may be granted. Registered businesses and traders will charge VAT to all of their customers at the
D

prevailing rate and incur VAT on goods/services that they buy from suppliers. The difference between
these sums is reclaimed or paid to the government. Therefore, VAT has been applied to the repair
and replacement costs including disposal.

Contingency Reserves

It is frequently impossible to forecast the incidence of repairs or replacements of various reserve

components, particularly, major components, such as exterior walls, structural elements, sewer and
water systems. Therefore, reserve estimates are of a contingency nature and as such, they are subject
to changing conditions and repair experience over time.

23
Structural Deficiencies

There have not been any reports of any serious structural deficiencies. Our visual inspection of the
building did not reveal any significant structural problems, other than the general wear and tear of
many of the common area finishes. Our observation and discussion with the building manager
revealed no significant areas of deficiency.

Management Policy

The Board of Directors and property management should devise appropriate policies of reserve fund
planning and management, differentiating between operating expenses and reserve fund
expenditures.

Routine maintenance and repairs are deemed to be operating expenses. To avoid confusion, we have
not set a threshold on the cost of a repair or replacement in order to establish if it should be deemed
a cost to be drawn from the operational budget or from the reserve fund. It is for the Association

T
Manager to determine what costs are levied against the operational budget and reserve fund.

R
Regulation
The RERA law currently effect in Dubai has been referenced in this report.
O
This reserve fund study complies with the provisions of the Dubai Land Department and law.
EP
Specifically, the following laws:
R

• Dubai Law No. 6 of 2019 – Concerning Ownership of Jointly Owned Properties in the Emirate of
Dubai.
T
AF
R
D

24
6. Asset Register

During the Asset Collected Reserve Fund Study inspection, a visit to the subject property was
conducted to acquire details about MEP and Major civil assets installed on the premises. The
gathered data was compiled and presented in a spreadsheet format, encompassing specific
information for each asset. This information includes Asset Family, originating country, emirate,
property group name and ID, facility type, component name, floor, location, description, quantity,
asset code, make, model, supplier, and accessible serial number. The formulation of the asset register
into spreadsheet format was based on our site notes and approved As-Built drawings.

Note: While preparing the asset register for the building, we have identified certain assets that
necessitate virtual tagging to enhance the accuracy and manageability. These assets include the
substructure, superstructure, plain suspended ceiling, ceramic tiles, painted wall etc. Virtual tagging

T
allows precise tracking and efficient management without the need for intrusive physical tags,

R
facilitating systematic asset monitoring, inventory management, and maintenance scheduling,
thereby ensuring we uphold industry standards and adopt innovative solutions.
O
EP
R
T
AF
R
D

25
 Unit
SI.NO Country City Property Group Name Property Group Id FACILITY TYPE/USE LEVEL ROOM / AREA ASSET CATEGORY Sub Main Category ASSET SUB-CATEGORY Asset Name ASSET DESCRIPTION QTY (Measurement) Condition Rating MAKE FEEDING FROM Asset Code
1 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Roof Area Mechanical Chilled Water System Chilled Water Chiller Unit Chiller Unit 1 1 No 4 - Minimum Repair Required YORK 0 MS-0001
2 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Roof Area Mechanical Chilled Water System Chilled Water Chiller Unit Chiller Unit 2 1 No 4 - Minimum Repair Required YORK 0 MS-0002
3 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Roof Area Electrical Power Supply & Controls Low Voltage Low Voltage Isolator Panel Isolator Panel 1 No 4 - Minimum Repair Required 0 0 MS-0003
4 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Roof Area Electrical Power Supply & Controls Low Voltage Low Voltage Isolator Panel Isolator Panel 1 No 4 - Minimum Repair Required 0 0 MS-0004
5 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Roof Area Electrical Power Supply & Controls Low Voltage Low Voltage Isolator Panel Isolator Panel 1 No 4 - Minimum Repair Required 0 0 MS-0005
6 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Roof Area Electrical Power Supply & Controls Low Voltage Low Voltage Isolator Panel Isolator Panel 1 No 4 - Minimum Repair Required 0 0 MS-0006
7 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Roof Area Mechanical Chilled Water System Chilled Water Chiller Unit Chiller Unit 3 1 Ls 2 - Significant Repair Required YORK 0 MS-0007
8 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Roof Area Electrical Power Supply & Controls Low Voltage Low Voltage Chiller Isolator Panel Chiller Isolator Panel 1 No 4 - Minimum Repair Required YORK MDB-R2 MS-0008
9 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Roof Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fresh Air Handling Unit Fresh Air Handling Unit 1 1 No 3 - Moderate Repair Required 0 0 MS-0009
10 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Roof Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fresh Air Control Panel Fresh Air Control Panel 1 No 4 - Minimum Repair Required 0 0 MS-0010
11 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Roof Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fresh Air Handling Unit Fresh Air Handling Unit 2 1 No 3 - Moderate Repair Required 0 0 MS-0011
12 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Roof Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fresh Air Control Panel Fresh Air Control Panel 1 No 4 - Minimum Repair Required 0 0 MS-0012
13 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Electrical Power Supply & Controls Low Voltage Low Voltage Motor control centre MCC Panel 1 No 4 - Minimum Repair Required 0 MDB-R1 MS-0013
14 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Variable Frequency Drive Variable Frequency Drive 1 No 4 - Minimum Repair Required 0 0 MS-0014
15 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Variable Frequency Drive Variable Frequency Drive 1 No 4 - Minimum Repair Required 0 0 MS-0015
16 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Variable Frequency Drive Variable Frequency Drive 1 No 4 - Minimum Repair Required 0 0 MS-0016
17 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Mechanical Chilled Water System Chilled Water Chilled Water Pump Chilled Water Pump 1 1 No 5 - No Repair/Replacement 0 0 MS-0017
18 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Mechanical Chilled Water System Chilled Water Chilled Water Pump Chilled Water Pump 2 1 No 5 - No Repair/Replacement 0 0 MS-0018
19 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Mechanical Chilled Water System Chilled Water Chilled Water Pump Chilled Water Pump 3 1 No 5 - No Repair/Replacement 0 0 MS-0019
20 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Mechanical Chilled Water System Chilled Water Chilled Water Pump Chilled Water Pump 4 1 No 5 - No Repair/Replacement 0 0 MS-0020
21 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Mechanical Chilled Water System Chilled Water Chilled Water Pump Chilled Water Pump 5 1 No 5 - No Repair/Replacement 0 0 MS-0021
22 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Electrical Power Supply & Controls Low Voltage Low Voltage Pump Control Panel Pump Control Panel 1 No 4 - Minimum Repair Required 0 0 MS-0022
23 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Mechanical Water Supply Netwrok Water Supply (COLD Water) Pressure Vessel Pressure Vessel 1 No 4 - Minimum Repair Required 0 0 MS-0023
24 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Mechanical Water Supply Netwrok Water Supply (COLD Water) Booster Pump Booster Pump 1 1 No 4 - Minimum Repair Required 0 0 MS-0024
25 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Mechanical Water Supply Netwrok Water Supply (COLD Water) Booster Pump Booster Pump 2 1 No 4 - Minimum Repair Required 0 0 MS-0025
26 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Mechanical Water Supply Netwrok Water Supply (COLD Water) Booster Pump Booster Pump 3 1 No 4 - Minimum Repair Required 0 0 MS-0026
27 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Electrical Power Supply & Controls Low Voltage Low Voltage Pump Control Panel Booster Pump Control Panel 1 No 4 - Minimum Repair Required 0 0 MS-0027
28 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Controls Building Management System Building Management System, Meters, Sensor & Gages DDC Panels DDC Panel 1 No 4 - Minimum Repair Required 0 MDB-R1 MS-0028
29 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Controls Building Management System Building Management System, Meters, Sensor & Gages DDC Panels DDC Panel 1 No 4 - Minimum Repair Required 0 MDB-R1 MS-0029
30 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Controls Building Management System Building Management System, Meters, Sensor & Gages DDC Panels AHU DDC Panel 1 No 4 - Minimum Repair Required 0 0 MS-0030
31 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Mechanical Water Supply Netwrok Water Supply (COLD Water) Pressure Vessel Pressure Vessel 1 No 5 - No Repair/Replacement WILO 0 MS-0031
32 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Make up Water Pump Make up Pump 1 No 4 - Minimum Repair Required WILO 0 MS-0032
33 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Make up Water Pump Male Up Pump 1 No 4 - Minimum Repair Required 0 0 MS-0033
34 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Electrical Power Supply & Controls Low Voltage Low Voltage Pump Control Panel Make-up Water Pump Control Panel 1 No 4 - Minimum Repair Required 0 0 MS-0034
35 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Dosing System Dosing System 1 No 2 - Significant Repair Required FWT 0 MS-0035
36 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Mechanical Chilled Water System Chilled Water Chilled Water Pump Chilled Water Pump 6 1 No 5 - No Repair/Replacement 0 0 MS-0036
37 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Mechanical Chilled Water System Chilled Water Chilled Water Pump Chilled Water Pump 7 1 No 5 - No Repair/Replacement 0 0 MS-0037
38 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Mechanical Chilled Water System Chilled Water Chilled Water Pump Chilled Water Pump 8 1 No 5 - No Repair/Replacement 0 0 MS-0038

T
39 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0039
40 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Pupm Room Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0040
41 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Roof Area Mechanical Water Supply Netwrok Water Supply (COLD Water) Booster Pump Booster Pump 1 No 4 - Minimum Repair Required Biral 0 MS-0041
42 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Lift Room Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0042
43 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Lift Room Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Split Unit Split Unit 1 No 4 - Minimum Repair Required General 0 MS-0043
44 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Lift Room Transportaion Elevators, Escalators & Dumbwaiter lift Auto Rescue Landing (ELD) ELD 1 No 4 - Minimum Repair Required 0 0 MS-0044

R
45 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Lift Room Transportaion Elevators, Escalators & Dumbwaiter lift Auto Rescue Landing (ELD) ELD 1 No 4 - Minimum Repair Required 0 0 MS-0045
46 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Lift Room Transportaion Elevators, Escalators & Dumbwaiter lift Auto Rescue Landing (ELD) ELD 1 No 4 - Minimum Repair Required 0 0 MS-0046
47 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Lift Room Transportaion Elevators, Escalators & Dumbwaiter Lift LIFT LIFT 1 1 No 4 - Minimum Repair Required Mitsubishi 0 MS-0047
48 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Lift Room Transportaion Elevators, Escalators & Dumbwaiter Lift LIFT LIFT 2 1 No 4 - Minimum Repair Required Mitsubishi 0 MS-0048
49 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Lift Room Transportaion Elevators, Escalators & Dumbwaiter Lift LIFT LIFT 3 1 No 4 - Minimum Repair Required Mitsubishi 0 MS-0049
50 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Lift Room Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Split Unit (Outdoor) Split Unit (Outdoor) 1 No 4 - Minimum Repair Required General 0 MS-0050
51 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Lift Room Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Split Unit Split Unit 1 No 5 - No Repair/Replacement INVERTER 0 MS-0051
52 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Telecom Room Electrical Power Supply & Controls Low Voltage Low Voltage Aircraft Warning Light Aircraft Warning Light 1 No 4 - Minimum Repair Required 0 0 MS-0052

O
53 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Telecom Room Electrical Power Supply & Controls Low Voltage Low Voltage Aircraft Warning Light Aircraft Warning Light 1 No 4 - Minimum Repair Required 0 0 MS-0053
54 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Telecom Room Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-ER 1 No 4 - Minimum Repair Required ELETRA MDB-R2 MS-0054
55 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Telecom Room Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-R 1 No 4 - Minimum Repair Required ELETRA MDB-R2 MS-0055
56 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Telecom Room Electrical Power Supply & Controls Low Voltage Low Voltage Main Distribution Board MDB-R2 1 No 4 - Minimum Repair Required SAFETY ELECTRICAL SWITCHGEAR 0 MS-0056
57 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Telecom Room Electrical Power Supply & Controls Low Voltage Low Voltage Main Distribution Board MDB-R1 1 No 4 - Minimum Repair Required SAFETY ELECTRICAL SWITCHGEAR 0 MS-0057
58 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Telecom Room Electrical Power Supply & Controls Low Voltage Low Voltage Capacitor Bank 300KVAR Capacitor 1 No 4 - Minimum Repair Required 0 0 MS-0058
59 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Telecom Room Electrical Power Supply & Controls Low Voltage Low Voltage Capacitor Bank 300KVAR Capacitor 1 No 4 - Minimum Repair Required 0 0 MS-0059
60 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Roof Area Mechanical Heating ,Ventilation and Air Conditioning Ventilation Staircase pressurization Fan Staircase pressurization Fan 1 No 4 - Minimum Repair Required 0 0 MS-0060

EP
61 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Roof Area Electrical Power Supply & Controls Low Voltage Low Voltage Control Panel SPF-Control Panel 1 No 4 - Minimum Repair Required 0 0 MS-0061
62 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Roof Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Split Unit (Outdoor) Split Unit (Outdoor) 1 No 4 - Minimum Repair Required General 0 MS-0062
63 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 21st Floor Electrical Room Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-21st Floor 1 No 4 - Minimum Repair Required ELETRA 0 MS-0063
64 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 21st Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0064
65 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 21st Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0065
66 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 21st Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0066
67 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 21st Floor Common Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0067
68 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 21st Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0068
69 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 21st Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0069
70 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 20th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0070
71 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 20th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0071
72 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 20th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-20th Floor 1 No 4 - Minimum Repair Required ELETRA MDB-G1 MS-0072
73 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 20th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0073

R
74 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 20th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0074
75 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 20th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0075
76 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 20th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0076
77 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 19th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0077
78 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 19th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0078
79 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 19th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0079
80 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 19th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0080
81 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 19th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0081
82 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 19th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0082
83 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 19th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-19th Floor 1 No 4 - Minimum Repair Required ELETRA MDB-G1 MS-0083

T
84 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 19th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Emergency Power Supply Centeral Battery System Panel CBS- Panel 1 No 4 - Minimum Repair Required 0 DB-TS MS-0084
85 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 18th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0085
86 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 18th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0086
87 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 18th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-18th Floor 1 No 4 - Minimum Repair Required ELETRA 0 MS-0087
88 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 18th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0088
89 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 18th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0089
90
91
92
93
94
95
96
97
United Arab Emirates
United Arab Emirates
United Arab Emirates
United Arab Emirates
United Arab Emirates
United Arab Emirates
United Arab Emirates
United Arab Emirates
Dubai
Dubai
Dubai
Dubai
Dubai
Dubai
Dubai
Dubai
Marina Sail
Marina Sail
Marina Sail
Marina Sail
Marina Sail
Marina Sail
Marina Sail
Marina Sail
PG770712
PG770712
PG770712
PG770712
PG770712
PG770712
PG770712
PG770712
Residential & Retail
Residential & Retail
Residential & Retail
Residential & Retail
Residential & Retail
Residential & Retail
Residential & Retail
Residential & Retail
18th Floor
18th Floor
17th Floor
17th Floor
17th Floor
17th Floor
17th Floor
17th Floor
Common Area
Common Area
Common Area
Common Area
Common Area
Common Area
Common Area
Common Area
Mechanical
Lifesafety
Lifesafety
Mechanical
Lifesafety
Lifesafety
Mechanical
Mechanical
AF
Heating ,Ventilation and Air Conditioning
Fire Fighting System
Fire Fighting System
Heating ,Ventilation and Air Conditioning
Fire Fighting System
Fire Fighting System
Heating ,Ventilation and Air Conditioning
Heating ,Ventilation and Air Conditioning
Air Conditioning
Fire Fighting
Fire Fighting
Air Conditioning
Fire Fighting
Fire Fighting
Air Conditioning
Air Conditioning
Fan coil Unit
Fire Hose Cabinet
Fire Hose Cabinet
Fan coil Unit
Zone Control Valve
Fire Hose Cabinet
Fan coil Unit
Fan coil Unit
Fan coil Unit
Fire Hose Cabinet
Fire Hose Cabinet
Fan coil Unit
Zone Control Valve
Fire Hose Cabinet
Fan coil Unit
Fan coil Unit
1
1
1
1
1
1
1
1
No
No
No
No
No
No
No
No
4 - Minimum Repair Required
4 - Minimum Repair Required
4 - Minimum Repair Required
4 - Minimum Repair Required
4 - Minimum Repair Required
4 - Minimum Repair Required
4 - Minimum Repair Required
4 - Minimum Repair Required
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
MS-0090
MS-0091
MS-0092
MS-0093
MS-0094
MS-0095
MS-0096
MS-0097
98 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 17th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-17th 1 No 4 - Minimum Repair Required ELETRA MDB-G1 MS-0098
99 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 17th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-TS 1 No 4 - Minimum Repair Required ELETRA SMDB-17th MS-0099
100 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 16th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0100
101 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 16th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0101
102 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 16th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Emergency Power Supply Centeral Battery System Panel CBS-8 1 No 4 - Minimum Repair Required 0 DB-TS MS-0102
R
103 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 16th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-16th Floor 1 No 4 - Minimum Repair Required ELETRA MDB-G1 MS-0103
104 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 16th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0104
105 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 16th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0105
106 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 16th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0106
107 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 16th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0107
108 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 15th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0108
109 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 15th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0109
110 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 15th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0110
D

111 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 15th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0111
112 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 15th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0112
113 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 15th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0113
114 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 15th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-15th Floor 1 No 4 - Minimum Repair Required ELETRA MDB-G1 MS-0114
115 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 14th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0115
116 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 14th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0116
117 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 14th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-TS 1 No 4 - Minimum Repair Required ELETRA SMDB--GS MS-0117
118 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 14th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-14th 1 No 4 - Minimum Repair Required ELETRA MDB-G1 MS-0118
119 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 14th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0119
120 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 14th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0120
121 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 14th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0121
122 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 14th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0122
123 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 13th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0123
124 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 13th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0124
125 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 13th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0125
126 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 13th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0126
127 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 13th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0127
128 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 13th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0128
129 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 12th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0129
130 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 13th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-13th 1 No 4 - Minimum Repair Required ELETRA MDB-G1 MS-0130
131 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 12th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0131
132 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 12th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-TS 1 No 4 - Minimum Repair Required ELETRA 0 MS-0132
133 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 12th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-12th 1 No 4 - Minimum Repair Required ELETRA MDB-G1 MS-0133
134 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 12th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0134
135 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 12th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0135
136 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 12th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0136
137 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 12th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0137
138 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 11th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0138
139 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 11th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0139
140 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 11th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0140
141 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 11th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0141
142 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 11th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0142
143 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 11th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0143
144 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 11th Floor Common Area Electrical Power Supply & Controls Low Voltage Emergency Power Supply Centeral Battery System Panel Centeral Battery System Panel 1 No 4 - Minimum Repair Required 0 0 MS-0144
145 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 11th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-11th Floor 1 No 4 - Minimum Repair Required ELETRA MDB-G1 MS-0145
146 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 10th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0146
147 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 10th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0147
148 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 10th Floor Common Area Electrical Power Supply & Controls Low Voltage Emergency Power Supply Emeregency Distribution Board Emeregency Distribution Board 1 No 4 - Minimum Repair Required ELETRA 0 MS-0148
149 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 10th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-10th 1 No 4 - Minimum Repair Required ELETRA ESMDB-GS MS-0149
150 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 10th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0150
151 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 10th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0151
152 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 10th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0152
 Unit
SI.NO Country City Property Group Name Property Group Id FACILITY TYPE/USE LEVEL ROOM / AREA ASSET CATEGORY Sub Main Category ASSET SUB-CATEGORY Asset Name ASSET DESCRIPTION QTY (Measurement) Condition Rating MAKE FEEDING FROM Asset Code
153 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 10th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0153
154 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 9th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0154
155 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 9th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0155
156 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 9th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0156
157 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 9th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0157
158 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 9th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0158
159 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 9th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0159
160 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 9th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-9th 1 No 4 - Minimum Repair Required ELETRA MDB-G1 MS-0160
161 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 8th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0161
162 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 8th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0162
163 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 8th Floor Common Area Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-TS 1 No 4 - Minimum Repair Required ELETRA SMDB-8th MS-0163
164 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 8th Floor Common Area Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-8th 1 No 4 - Minimum Repair Required ELETRA MDB-G1 MS-0164
165 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 8th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0165
166 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 8th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0166
167 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 8th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0167
168 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 8th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0168
169 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 7th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0169
170 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 7th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0170
171 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 7th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0171
172 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 7th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0172
173 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 7th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0173
174 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 7th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0174
175 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 7th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Emergency Power Supply Centeral Battery System Panel Centeral Battery System Panel 1 No 4 - Minimum Repair Required 0 0 MS-0175
176 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 7th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-7th 1 No 4 - Minimum Repair Required ELETRA MDB-G2 MS-0176
177 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 6th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0177
178 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 6th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0178
179 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 6th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-6th 1 No 4 - Minimum Repair Required ELETRA MDB-G2 MS-0179
180 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 6th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0180
181 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 6th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0181
182 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 6th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0182
183 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 6th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0183
184 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 5th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0184
185 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 5th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0185
186 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 5th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0186
187 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 5th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0187
188 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 5th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0188
189 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 5th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0189
190 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 5th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-TS2 1 No 4 - Minimum Repair Required ELETRA SMDB-5th MS-0190

T
191 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 5th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-5th 1 No 4 - Minimum Repair Required ELETRA MDB-G2 MS-0191
192 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 4th Floor Electrical Room Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0192
193 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 4th Floor Electrical Room Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0193
194 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 4th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-TS 1 No 4 - Minimum Repair Required ELETRA SMDB-4th MS-0194
195 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 4th Floor Electrical Room Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-4th 1 No 4 - Minimum Repair Required ELETRA MDB-G2 MS-0195
196 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 4th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0196

R
197 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 4th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0197
198 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 4th Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0198
199 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 4th Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0199
200 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 3rd Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0200
201 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 3rd Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0201
202 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 3rd Floor Common Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0202
203 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 3rd Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0203
204 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 3rd Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0204

O
205 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 3rd Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 SMDB-3rd MS-0205
206 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 3rd Floor Electrical Room Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-3rd 1 No 4 - Minimum Repair Required ELETRA MDB-G2 MS-0206
207 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 2nd Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0207
208 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 2nd Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0208
209 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 2nd Floor Common Area Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-TS 1 No 4 - Minimum Repair Required ELETRA 0 MS-0209
210 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 2nd Floor Electrical Room Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-2nd 1 No 4 - Minimum Repair Required ELETRA 0 MS-0210
211 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 2nd Floor Common Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0211

EP
212 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 2nd Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0212
213 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 2nd Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0213
214 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 2nd Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0214
215 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 1st Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0215
216 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 1st Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0216
217 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 1st Floor Common Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0217
218 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 1st Floor Common Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0218
219 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 1st Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0219
220 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 1st Floor Common Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0220
221 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 1st Floor Telecom Room Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-1st Floor 1 No 4 - Minimum Repair Required ELETRA MDB-G2 MS-0221
222 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail 1st Floor Telecom Room Transportaion Building Management System Building Management System BMS System BMS System 1 No 4 - Minimum Repair Required METASYS 0 MS-0222
223 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0223
224 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-Health Club 1 No 4 - Minimum Repair Required ELETRA 0 MS-0224
225 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-FC 1 No 4 - Minimum Repair Required ELETRA 0 MS-0225

R
226 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-EXIT 1 No 4 - Minimum Repair Required ELETRA 0 MS-0226
227 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Fixtures & Fitting Furniture System Furniture, Fixtures, and Equipment Abdominal machine Abdominal machine 1 No 4 - Minimum Repair Required Parmount 0 MS-0227
228 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines chest press machine Chest Press Machine 1 No 4 - Minimum Repair Required Parmount 0 MS-0228
229 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Bicep Curl 1 No 4 - Minimum Repair Required Parmount 0 MS-0229
230 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines leg extension Leg Extension 1 No 4 - Minimum Repair Required Parmount 0 MS-0230
231 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Lat Pulldown 1 No 4 - Minimum Repair Required Parmount 0 MS-0231
232 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines Shoulder Press machine Shoulder Press Machine 1 No 4 - Minimum Repair Required Parmount 0 MS-0232
233 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Electrical Information Communications & Technology Information Communications & Technology Weights with Rack Weights With Rack 1 No 4 - Minimum Repair Required Parmount 0 MS-0233
234 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Fixtures & Fitting Furniture System Furniture, Fixtures, and Equipment Benches Gym Bench 1 No 4 - Minimum Repair Required Parmount 0 MS-0234
235 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Cardio Machine 1 No 4 - Minimum Repair Required Precor 0 MS-0235

T
236 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines Tread Mill Tread Mill 1 No 4 - Minimum Repair Required Power Max 0 MS-0236
237 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Cardio Machine 1 No 4 - Minimum Repair Required Precor 0 MS-0237
238 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Tread Mill 1 No 4 - Minimum Repair Required Spirit 0 MS-0238
239 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines Tread Mill Tread Mill 1 No 4 - Minimum Repair Required Afton 0 MS-0239
240 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines Tread Mill Tread Mill 1 No 4 - Minimum Repair Required Afton 0 MS-0240
241 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Sauna Sauna 1 No 1 - Immediate Replacement 0 0 MS-0241
242
243
244
245
246
247
248
United Arab Emirates
United Arab Emirates
United Arab Emirates
United Arab Emirates
United Arab Emirates
United Arab Emirates
United Arab Emirates
Dubai
Dubai
Dubai
Dubai
Dubai
Dubai
Dubai
Marina Sail
Marina Sail
Marina Sail
Marina Sail
Marina Sail
Marina Sail
Marina Sail
PG770712
PG770712
PG770712
PG770712
PG770712
PG770712
PG770712
Residential & Retail
Residential & Retail
Residential & Retail
Residential & Retail
Residential & Retail
Residential & Retail
Residential & Retail
Ground Floor
Ground Floor
Ground Floor
Ground Floor
Ground Floor
Ground Floor
Ground Floor
GYM
Common Area
Common Area
Common Area
Common Area
Common Area
Pump Room (Swimming Pool)
Public Health
Lifesafety
Lifesafety
Lifesafety
Mechanical
Mechanical
Mechanical
AF
Swimming Pools
Fire Fighting System
Fire Fighting System
Fire Protection System
Heating ,Ventilation and Air Conditioning
Heating ,Ventilation and Air Conditioning
Heating ,Ventilation and Air Conditioning
Swimming Pool,Furniture & Jacuzzi
Fire Fighting
Fire Fighting
Fire Alarm
Air Conditioning
Air Conditioning
Air Conditioning
Sauna
Fire Hose Cabinet
Fire Hose Cabinet
Fire Alarm Control Panel
Fan coil Unit
Fan coil Unit
Fan coil Unit
Sauna
Fire Hose Cabinet
Fire Hose Cabinet
Fire Alarm Control Panel
Fan coil Unit
Fan coil Unit
Fan coil Unit
1
1
1
1
1
1
1
No
No
No
No
No
No
No
1 - Immediate Replacement
4 - Minimum Repair Required
4 - Minimum Repair Required
4 - Minimum Repair Required
5 - No Repair/Replacement
5 - No Repair/Replacement
4 - Minimum Repair Required
0
0
0
0
0
0
0
0
0
0
0
0
0
0
MS-0242
MS-0243
MS-0244
MS-0245
MS-0246
MS-0247
MS-0248
249 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Pump Room (Swimming Pool) Electrical Power Supply & Controls Low Voltage Low Voltage Control Panel Fountain Control Panel 1 No 4 - Minimum Repair Required 0 0 MS-0249
250 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Pump Room (Swimming Pool) Public Health Water Feature & Fountains Water Feature Water Feature Pump Water Feature Pump 1 No 4 - Minimum Repair Required 0 MDB-GS MS-0250
251 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Pump Room (Swimming Pool) Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Swimming pool control panel Swimming Pool Control Panel 1 No 4 - Minimum Repair Required 0 0 MS-0251
252 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Pump Room (Swimming Pool) Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Filter Pump Filter Pump 1 No 4 - Minimum Repair Required 0 0 MS-0252
253 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Pump Room (Swimming Pool) Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Filter Pump Filter Pump 1 No 4 - Minimum Repair Required 0 0 MS-0253
254 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Pump Room (Swimming Pool) Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Filter Pump Filter Pump 1 No 4 - Minimum Repair Required 0 0 MS-0254
R
255 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Pump Room (Swimming Pool) Electrical Power Supply & Controls High Voltage Pumps, Motors Pump Spa Pump 1 No 4 - Minimum Repair Required 0 0 MS-0255
256 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Pump Room (Swimming Pool) Public Health SPA, Equipment Spa, Equipments & Furniture Spa jet pump Jet Pump 1 No 4 - Minimum Repair Required 0 0 MS-0256
257 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Pump Room (Swimming Pool) Public Health SPA, Equipment Spa, Equipments & Furniture Spa jet pump Jet Pump 1 No 4 - Minimum Repair Required 0 0 MS-0257
258 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Pump Room (Swimming Pool) Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Heat Cool Pump Heat Cool Pump 1 No 4 - Minimum Repair Required 0 0 MS-0258
259 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Pump Room (Swimming Pool) Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0259
260 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Pump Room (Swimming Pool) Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Dosing System Dosing System Swimming Pool 1 No 4 - Minimum Repair Required FWT 0 MS-0260
261 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Pump Room (Swimming Pool) Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Balance Tanks Balancing Tank 1 No 4 - Minimum Repair Required 0 0 MS-0261
D

262 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Pump Room (Swimming Pool) Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Balance Tanks Balancing Tank 1 No 4 - Minimum Repair Required 0 0 MS-0262
263 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Pump Room (Swimming Pool) Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Pump Swimming Pool Pump 1 No 4 - Minimum Repair Required 0 0 MS-0263
264 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Pump Room (Swimming Pool) Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Pump Swimming Pool Pump 1 No 4 - Minimum Repair Required 0 0 MS-0264
265 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Pump Room (Swimming Pool) Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Pump Swimming Pool Pump 1 No 4 - Minimum Repair Required 0 0 MS-0265
266 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Pump Room (Swimming Pool) Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Sand Filter Sand Filter 1 No 4 - Minimum Repair Required 0 0 MS-0266
267 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Pump Room (Swimming Pool) Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Sand Filter Sand Filter 1 No 4 - Minimum Repair Required 0 0 MS-0267
268 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Pump Room (Swimming Pool) Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Sand Filter Sand Filter 1 No 4 - Minimum Repair Required 0 0 MS-0268
269 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Pump Room (Swimming Pool) Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Jacuzzi 1 No 4 - Minimum Repair Required 0 0 MS-0269
270 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0270
271 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Civil Chute System Garbage Garbage Chute Cleaning System Garbage Chute Cleaning System 1 No 4 - Minimum Repair Required 0 0 MS-0271
272 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Electrical Power Supply & Controls Low Voltage Low Voltage Control Panel Garbage Chute Control Panel 1 No 4 - Minimum Repair Required 0 0 MS-0272
273 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Mechanical Heating ,Ventilation and Air Conditioning Ventilation Extract fan Garbage Extract Fan 1 No 4 - Minimum Repair Required 0 0 MS-0273
274 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 1 - Immediate Replacement 0 0 MS-0274
275 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Civil Chute System Garbage Garbage Skip Garbage Skip 1 No 4 - Minimum Repair Required 0 0 MS-0275
276 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Civil Chute System Garbage Garbage Skip Garbage Skip 1 No 4 - Minimum Repair Required 0 0 MS-0276
277 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Civil Chute System Garbage Garbage Skip Garbage Skip 1 No 4 - Minimum Repair Required 0 0 MS-0277
278 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Civil Chute System Garbage Garbage Skip Garbage Skip 1 No 4 - Minimum Repair Required 0 0 MS-0278
279 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Civil Chute System Garbage Garbage Skip Garbage Skip 1 No 4 - Minimum Repair Required 0 0 MS-0279
280 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Civil Chute System Garbage Garbage Skip Garbage Skip 1 No 4 - Minimum Repair Required 0 0 MS-0280
281 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Civil Chute System Garbage Garbage Skip Garbage Skip 1 No 4 - Minimum Repair Required 0 0 MS-0281
282 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Civil Chute System Garbage Garbage Skip Garbage Skip 1 No 4 - Minimum Repair Required 0 0 MS-0282
283 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Civil Chute System Garbage Garbage Skip Garbage Skip 1 No 4 - Minimum Repair Required 0 0 MS-0283
284 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0284
285 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Public Health Security System Security Cameras ANPR Camera ANPR Camera 1 No 5 - No Repair/Replacement 0 0 MS-0285
286 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Public Health Security System Security Cameras ANPR Camera ANPR Camera 1 No 5 - No Repair/Replacement 0 0 MS-0286
287 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Public Health Security System Access control Barrier Barrier 1 No 4 - Minimum Repair Required 0 0 MS-0287
288 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Public Health Security System Access control Barrier Barrier 1 No 4 - Minimum Repair Required 0 0 MS-0288
289 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Mechanical Generator Generator, Equipment Generator Generator 1 No 4 - Minimum Repair Required 0 0 MS-0289
290 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Electrical Power Supply & Controls Low Voltage Low Voltage Automatic Transfer Switches(ATS) Autamatic Transfer Switch (ATS) 1 No 4 - Minimum Repair Required 0 0 MS-0290
291 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Split Unit (Outdoor) Split Unit (Outdoor) 1 No 4 - Minimum Repair Required General 0 MS-0291
292 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0292
293 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Split Unit Split Unit 1 No 4 - Minimum Repair Required 0 0 MS-0293
294 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0294
295 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Split Unit Split Unit 1 No 4 - Minimum Repair Required 0 0 MS-0295
296 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-SH 1 No 4 - Minimum Repair Required ELETRA LV PANEL-03 MS-0296
297 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-GS 1 No 4 - Minimum Repair Required ELETRA SMDB-GS MS-0297
298 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-EGS 1 No 4 - Minimum Repair Required ELETRA SMDB-ESMDB MS-0298
299 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB 1 No 4 - Minimum Repair Required ELETRA MDB-G3 MS-0299
300 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Electrical Power Supply & Controls Low Voltage Low Voltage Emergency Sub Main Distribution Board ESMDB 1 No 4 - Minimum Repair Required ELETRA MDB-G3 MS-0300
301 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Electrical Power Supply & Controls Low Voltage Low Voltage Main Distribution Board MDB-G1 1 No 4 - Minimum Repair Required SAFETY ELECTRICAL SWITCHGEAR 0 MS-0301
302 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Electrical Power Supply & Controls Low Voltage Low Voltage Capacitor Bank 300KVAR Capacitor 1 No 4 - Minimum Repair Required 0 0 MS-0302
303 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Electrical Power Supply & Controls Low Voltage Low Voltage Main Distribution Board MDB-G2 1 No 4 - Minimum Repair Required SAFETY ELECTRICAL SWITCHGEAR 0 MS-0303
304 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Electrical Power Supply & Controls Low Voltage Low Voltage Air Circuit Breakers ACB-1 1 No 4 - Minimum Repair Required 0 0 MS-0304
 Unit
SI.NO Country City Property Group Name Property Group Id FACILITY TYPE/USE LEVEL ROOM / AREA ASSET CATEGORY Sub Main Category ASSET SUB-CATEGORY Asset Name ASSET DESCRIPTION QTY (Measurement) Condition Rating MAKE FEEDING FROM Asset Code
305 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Electrical Power Supply & Controls Low Voltage Low Voltage Air Circuit Breakers ACB-2 1 No 4 - Minimum Repair Required 0 0 MS-0305
306 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Electrical Power Supply & Controls Low Voltage Low Voltage Capacitor Bank 300KVAR Capacitor 1 No 4 - Minimum Repair Required 0 MDB-G2 MS-0306
307 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Electrical Power Supply & Controls Low Voltage Low Voltage Main Distribution Board MDB-G3 1 No 4 - Minimum Repair Required 0 0 MS-0307
308 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Electrical Power Supply & Controls Low Voltage Low Voltage Capacitor Bank 300KVAR Capacitor 1 No 4 - Minimum Repair Required 0 MDB-G3 MS-0308
309 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-G3 1 No 4 - Minimum Repair Required ELETRA MDB-G3 MS-0309
310 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Electrical Power Supply & Controls Low Voltage Emergency Power Supply Centeral Battery System Panel CBU-1 1 No 4 - Minimum Repair Required CEAG DB-GS MS-0310
311 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Electrical Power Supply & Controls Low Voltage Emergency Power Supply Centeral Battery System Panel CBU-2 1 No 4 - Minimum Repair Required CEAG 0 MS-0311
312 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Electrical Power Supply & Controls Low Voltage Emergency Power Supply Centeral Battery System Panel CBU-3 1 No 4 - Minimum Repair Required CEAG 0 MS-0312
313 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Electrical Power Supply & Controls Low Voltage Emergency Power Supply Centeral Battery System Panel CBU-4 1 No 4 - Minimum Repair Required CEAG 0 MS-0313
314 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Lifesafety Fire Fighting System Fire Fighting Breeching Inlet Breeching Inlet 1 No 4 - Minimum Repair Required 0 0 MS-0315
315 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Lifesafety Fire Fighting System Fire Fighting Breeching Inlet Breeching Inlet 1 No 4 - Minimum Repair Required 0 0 MS-0316
316 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Public Health Security System Access control Barrier Barrier 1 No 5 - No Repair/Replacement CAME 0 MS-0317
317 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Public Health Security System Access control Barrier Barrier 1 No 5 - No Repair/Replacement CAME 0 MS-0318
318 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Public Health Security System Security Cameras ANPR Camera ANPR Camera 1 No 4 - Minimum Repair Required 0 0 MS-0319
319 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Public Health Security System Security Cameras ANPR Camera ANPR Camera 1 No 4 - Minimum Repair Required 0 0 MS-0320
320 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Transportaion Elevators, Escalators & Dumbwaiter Lift Service Lift Service Lift 1 No 4 - Minimum Repair Required Mitsubishi 0 MS-0321
321 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0322
322 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0323
323 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Parking Area Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0324
324 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 1 Parking Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0325
325 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 1 Parking Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0326
326 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 1 Parking Area Mechanical Heating ,Ventilation and Air Conditioning Ventilation Basement Exhaust Fan Basement Return Fan 1 No 4 - Minimum Repair Required 0 0 MS-0327
327 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 1 Parking Area Electrical Power Supply & Controls Low Voltage Low Voltage Control Panel Control Panel 1 No 4 - Minimum Repair Required 0 SMDB-GS MS-0328
328 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 1 Parking Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0329
329 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 1 Parking Area Mechanical Heating ,Ventilation and Air Conditioning Ventilation Basement Exhaust Fan Basement Supply Fan 1 No 4 - Minimum Repair Required 0 0 MS-0330
330 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 1 Electrical Room Electrical Power Supply & Controls Low Voltage Low Voltage Control Panel Control Panel 1 No 4 - Minimum Repair Required 0 SMDB-GS MS-0331
331 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 1 Electrical Room Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-B1 1 No 4 - Minimum Repair Required ELETRA SMDB-GS MS-0332
332 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 1 Electrical Room Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-EB1 1 No 4 - Minimum Repair Required ELETRA SMDB-ESMDB MS-0333
333 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 1 Common Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0334
334 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 Electrical Room Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-B2 1 No 4 - Minimum Repair Required ELETRA SMDB-GS MS-0335
335 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 Electrical Room Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-EB2 1 No 4 - Minimum Repair Required 0 0 MS-0336
336 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 Parking Area Mechanical Sanitary System Drainage System Sump Pump Sump Pump 1 No 4 - Minimum Repair Required 0 0 MS-0337
337 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 Parking Area Mechanical Sanitary System Drainage System Sump Pump Sump Pump 1 No 4 - Minimum Repair Required 0 0 MS-0338
338 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 Parking Area Electrical Power Supply & Controls Low Voltage Low Voltage Pump Control Panel Sump Pump Control Panel 1 No 4 - Minimum Repair Required 0 0 MS-0339
339 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 Parking Area Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve 1 No 4 - Minimum Repair Required 0 0 MS-0340
340 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 fire Pump Room Lifesafety Fire Fighting System Fire Fighting Electric Fire Pump Electric Fire Pump 1 No 4 - Minimum Repair Required 0 0 MS-0341
341 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 fire Pump Room Lifesafety Fire Fighting System Fire Fighting Jockey Pump Jockey Pump 1 No 4 - Minimum Repair Required 0 0 MS-0342
342 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 fire Pump Room Lifesafety Fire Protection System Fire Alarm Main Fire Pump Controller with ATS Main Fire Pump Controller with ATS 1 No 4 - Minimum Repair Required 0 0 MS-0343

T
343 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 fire Pump Room Lifesafety Fire Fighting System Fire Fighting Diesel Fire Pumps Diesel Fire Pumps 1 No 4 - Minimum Repair Required 0 0 MS-0344
344 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 fire Pump Room Lifesafety Fire Fighting System Fire Fighting Fire Diesel Pump Control panel Fire Diesel Pump Control panel 1 No 4 - Minimum Repair Required 0 0 MS-0345
345 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 fire Pump Room Electrical Power Supply & Controls Low Voltage Low Voltage Isolator Panel Isolator Panel 1 No 4 - Minimum Repair Required 0 0 MS-0346
346 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 fire Pump Room Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0347
347 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 fire Pump Room Mechanical Sanitary System Drainage System Sump Pump Sump Pump 1 No 4 - Minimum Repair Required 0 0 MS-0348
348 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 fire Pump Room Mechanical Sanitary System Drainage System Sump Pump Sump Pump 1 No 4 - Minimum Repair Required 0 0 MS-0349

R
349 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 fire Pump Room Electrical Power Supply & Controls Low Voltage Low Voltage Pump Control Panel Sump Pump Control Panel 1 No 4 - Minimum Repair Required 0 0 MS-0350
350 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 fire Pump Room Mechanical Water Supply Netwrok Water Supply (COLD Water) Transfer pump Transfer pump 1 No 4 - Minimum Repair Required 0 0 MS-0351
351 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 fire Pump Room Mechanical Water Supply Netwrok Water Supply (COLD Water) Transfer pump Transfer pump 1 No 4 - Minimum Repair Required 0 0 MS-0352
352 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 fire Pump Room Electrical Power Supply & Controls Low Voltage Low Voltage Pump Control Panel Transfer Pump Control Pump 1 No 4 - Minimum Repair Required 0 0 MS-0353
353 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 Parking Area Electrical Power Supply & Controls Low Voltage Low Voltage Control Panel Control Panel 1 No 4 - Minimum Repair Required 0 SMDB-GS MS-0354
354 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 Parking Area Electrical Power Supply & Controls Low Voltage Low Voltage Control Panel Control Panel 1 No 4 - Minimum Repair Required 0 0 MS-0355
355 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 Parking Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0356
356 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 Parking Area Electrical Power Supply & Controls Low Voltage Low Voltage Control Panel CP-BXF 1 No 4 - Minimum Repair Required 0 SMDB-GS MS-0357

O
357 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 Parking Area Electrical Power Supply & Controls Low Voltage Low Voltage Control Panel Control Panel 1 No 4 - Minimum Repair Required 0 0 MS-0358
358 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 Parking Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0359
359 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 Parking Area Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet 1 No 4 - Minimum Repair Required 0 0 MS-0360
360 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Basement 2 Lobby Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0361
361 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Baement 1 CCTV Room Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit 1 No 4 - Minimum Repair Required 0 0 MS-0362
362 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Baement 1 CCTV Room Electrical Structured Cabling System Electronic Security System CCTV System CCTV System 1 No 5 - No Repair/Replacement 0 0 MS-0363
363 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Baement 1 CCTV Room Electrical Structured Cabling System Electronic Security System CCTV Data Box NVR-1 1 No 5 - No Repair/Replacement HIKVISION 0 MS-0364
364 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Baement 1 CCTV Room Electrical Structured Cabling System Electronic Security System CCTV Data Box NVR-2 1 No 5 - No Repair/Replacement HIKVISION 0 MS-0365

EP
365 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Baement 1 CCTV Room Electrical Structured Cabling System Electronic Security System CCTV Data Box NVR-3 1 No 5 - No Repair/Replacement HIKVISION 0 MS-0366
366 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Baement 1 CCTV Room Electrical Structured Cabling System Electronic Security System CCTV Data Box NVR-4 1 No 5 - No Repair/Replacement HIKVISION 0 MS-0367
367 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Baement 1 CCTV Room Electrical Structured Cabling System Electronic Security System CCTV Data Box NVR-5 1 No 5 - No Repair/Replacement HIKVISION 0 MS-0368
368 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Baement 1 CCTV Room Electrical Structured Cabling System Electronic Security System CCTV Data Box NVR-6 1 No 5 - No Repair/Replacement HIKVISION 0 MS-0369
369 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Baement 1 CCTV Room Electrical Structured Cabling System Electronic Security System CCTV Data Box NVR-7 1 No 5 - No Repair/Replacement HIKVISION 0 MS-0370
370 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Baement 1 CCTV Room Electrical Equipment Monitor CCTV Monitor CCTV Monitor 1 No 5 - No Repair/Replacement 0 0 MS-0371
371 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Baement 1 CCTV Room Electrical Equipment Monitor CCTV Monitor CCTV Monitor 1 No 5 - No Repair/Replacement 0 0 MS-0372
372 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Baement 1 CCTV Room Electrical Equipment Monitor CCTV Monitor CCTV Monitor 1 No 5 - No Repair/Replacement 0 0 MS-0373
373 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Baement 1 CCTV Room Electrical Equipment Monitor CCTV Monitor CCTV Monitor 1 No 5 - No Repair/Replacement 0 0 MS-0374
374 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Baement 1 CCTV Room Electrical Equipment Monitor CCTV Monitor CCTV Monitor 1 No 5 - No Repair/Replacement 0 0 MS-0375
375 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Baement 1 CCTV Room Electrical Equipment Monitor CCTV Monitor CCTV Monitor 1 No 5 - No Repair/Replacement 0 0 MS-0376
376 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Baement 1 CCTV Room Electrical Equipment Monitor CCTV Monitor CCTV Monitor 1 No 5 - No Repair/Replacement 0 0 MS-0377
377 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Baement 1 CCTV Room Electrical Structured Cabling System Intercom Intercom Intercom 1 No 5 - No Repair/Replacement FERMAX 0 MS-0378

R
378 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Baement 1 Common Area Lifesafety Fire Protection System Fire Alarm DCD Panel DCD Panel 1 No 5 - No Repair/Replacement 0 0 MS-0379
379 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Common Area Public Health Security System Access control Access Controller Access Controller 1 No 5 - No Repair/Replacement ALHUA 0 MS-0380
380 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Common Area Public Health Security System Access control Access Controller Access Controller 1 No 5 - No Repair/Replacement ALHUA 0 MS-0381
381 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Common Area Public Health Security System Access control Access Controller Access Controller 1 No 5 - No Repair/Replacement ALHUA 0 MS-0382
382 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Common Area Public Health Security System Access control Access Control Access Control 1 No 4 - Minimum Repair Required HID 0 MS-0383
383 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Common Area Public Health Security System Access control Access Control Access Control 1 No 4 - Minimum Repair Required HID 0 MS-0384
384 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Common Area Public Health Security System Access control Access Control Access Control 1 No 4 - Minimum Repair Required HID 0 MS-0385
385 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Swimming Pool Area Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Benches Wooden Bench 1 No 1 - Immediate Replacement 0 0 MS-0386
386 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Swimming Pool Area Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Pool Umbrellah 1 No 1 - Immediate Replacement 0 0 MS-0387
387 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Swimming Pool Area Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Benches Wooden Bench 1 No 1 - Immediate Replacement 0 0 MS-0388

T
388 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Swimming Pool Area Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Benches Wooden Bench 1 No 1 - Immediate Replacement 0 0 MS-0389
389 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Swimming Pool Area Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Pool Umbrellah 1 No 4 - Minimum Repair Required 0 0 MS-0390
390 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Swimming Pool Area Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Pool Umbrellah 1 No 4 - Minimum Repair Required 0 0 MS-0391
391 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Swimming Pool Area Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Pool Umbrellah 1 No 4 - Minimum Repair Required 0 0 MS-0392
392 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Swimming Pool Area Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Benches Wooden Bench 1 No 1 - Immediate Replacement 0 0 MS-0393
393 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Swimming Pool Area Public Health Security System Access control Access Control Panel Access Control Panel 1 No 4 - Minimum Repair Required 0 0 MS-0394
394
395
396
397
398
399
400
401
United Arab Emirates
United Arab Emirates
United Arab Emirates
United Arab Emirates
United Arab Emirates
United Arab Emirates
United Arab Emirates
United Arab Emirates
Dubai
Dubai
Dubai
Dubai
Dubai
Dubai
Dubai
Dubai
Marina Sail
Marina Sail
Marina Sail
Marina Sail
Marina Sail
Marina Sail
Marina Sail
Marina Sail
PG770712
PG770712
PG770712
PG770712
PG770712
PG770712
PG770712
PG770712
Residential & Retail
Residential & Retail
Residential & Retail
Residential & Retail
Residential & Retail
Residential & Retail
Residential & Retail
Residential & Retail
Ground Floor
Ground Floor
Ground Floor
Ground Floor
Ground Floor
Ground Floor
Basement 2
Basement 2
Swimming Pool Area
Swimming Pool Area
Swimming Pool Area
Swimming Pool Area
Swimming Pool Area
Swimming Pool Area
Parking Area
Parking Area
Public Health
Public Health
Public Health
Public Health
Public Health
Civil
Mechanical
Mechanical
AF
Security System
Security System
Security System
Security System
Security System
Building Fabric
Water Supply Netwrok
Water Supply Netwrok
Access control
Access control
Access control
Access control
Access control
Carpentry System
Water Supply (COLD Water)
Water Supply (COLD Water)
Access Control Panel
Access Control Panel
Interfaces to Access Control System
Interfaces to Access Control System
Interfaces to Access Control System
Reception Desk
RCC Water Tank
RCC Water Tank
Access Control Panel
Access Control Panel
Interfaces to Access Control System
Interfaces to Access Control System
Interfaces to Access Control System
Reception Desk
RCC Water Tank
RCC Water Tank
1
1
1
1
1
1
1
1
No
No
No
No
No
No
No
No
4 - Minimum Repair Required
4 - Minimum Repair Required
4 - Minimum Repair Required
4 - Minimum Repair Required
4 - Minimum Repair Required
4 - Minimum Repair Required
4 - Minimum Repair Required
4 - Minimum Repair Required
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
MS-0395
MS-0396
MS-0397
MS-0398
MS-0399
MS-0400
MS-0401
MS-0402
402 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Roof Area Mechanical Water Supply Netwrok Water Supply (COLD Water) RCC Water Tank RCC Water Tank 1 No 4 - Minimum Repair Required 0 0 MS-0403
403 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Roof Roof Area Mechanical Water Supply Netwrok Water Supply (COLD Water) RCC Water Tank RCC Water Tank 1 No 4 - Minimum Repair Required 0 0 MS-0404
404 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Fitness Stair Climber 1 No 5 - No Repair/Replacement AXOX 0 MS-0405
405 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Half Cage Squat Rack 1 No 5 - No Repair/Replacement 0 0 MS-0406
406 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Body Solid Functional Training 1 No 5 - No Repair/Replacement Body Solid 0 MS-0407
R
407 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Leg Press 1 No 5 - No Repair/Replacement Impulse Fitness 0 MS-0408
408 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Leg Curl Machine 1 No 5 - No Repair/Replacement Body Solid 0 MS-0409
409 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Calf Raise 1 No 5 - No Repair/Replacement Impulse Fitness 0 MS-0410
410 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Multi Adjustable Bench 1 No 5 - No Repair/Replacement 0 0 MS-0411
411 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Chin Up Machine 1 No 5 - No Repair/Replacement SA Series 0 MS-0413
412 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Pec Fly Machine 1 No 5 - No Repair/Replacement Impulse Fitness 0 MS-0414
413 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Weight Plate Set with Bar 1 No 5 - No Repair/Replacement Gain Motion 0 MS-0415
414 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor GYM Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Rubber Plates (2.5 kg) 1 No 5 - No Repair/Replacement 0 0 MS-0416
D

415 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Civil Doors Doors External & Internal Doors External & Internal Doors 140 No 4 - Minimum Repair Required 0 0 MS-0417
416 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Electrical Electrical Works Electrical Works Electrical Works Electrical Works 1 Ls 4 - Minimum Repair Required 0 0 MS-0418
417 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Fire Alarm & Fire Fighting Fire Alarm & Fire Fighting Fire Alarm & Fire Fighting Fire Alarm & Fire Fighting Fire Alarm & Fire Fighting Works 1 Ls 4 - Minimum Repair Required 0 0 MS-0419
418 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Civil Civil Works Civil Works Civil Works Civil Works 1 Ls 4 - Minimum Repair Required 0 0 MS-0420
419 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Mechanical Mechnaical Works Mechnaical Works Mechnaical Works Mechnaical Works (Insulation, Valves etc.) 1 Ls 4 - Minimum Repair Required 0 0 MS-0421
420 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Civil Civil Works Civil Works Painted Plastered Walls Painted Plastered Walls 11975.968 Sq.m 4 - Minimum Repair Required 0 0 MS-0422
421 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Civil Civil Works Civil Works Ceramic Floor Tiles Ceramic Floor Tiles 3526.8457 Sq.m 4 - Minimum Repair Required 0 0 MS-0423
422 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Civil Civil Works Civil Works Epoxy Flooring Epoxy Flooring 7596.3236 Sq.m 4 - Minimum Repair Required 0 0 MS-0424
423 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Civil Civil Works Civil Works External Interlocks External Interlocks 310 Sq.m 4 - Minimum Repair Required 0 0 MS-0425
424 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Civil Civil Works Civil Works External/Façade Finish External/Façade Finish 7856.5955 Sq.m 4 - Minimum Repair Required 0 0 MS-0426
425 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Civil Civil Works Civil Works Painted Plastered Ceiling Painted Plastered Ceiling 2784.3366 Sq.m 4 - Minimum Repair Required 0 0 MS-0427
426 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Civil Civil Works Civil Works Roof Assembly (Structural, waterproofing etc.) Roof Assembly (Structural, waterproofing etc.) 801.94937 Sq.m 4 - Minimum Repair Required 0 0 MS-0428
427 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Civil Civil Works Civil Works Superstructure Superstructure 13734.426 Sq.m 4 - Minimum Repair Required 0 0 MS-0429
428 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Civil Civil Works Civil Works Substructure - Foundations Substructure - Foundations 3607.0357 Sq.m 4 - Minimum Repair Required 0 0 MS-0430
429 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail Ground Floor Ground Floor Civil Swimming Pool Works Swimming Pool Works Swimming Pool Works Swimming Pool & Works 392.76257 Sq.m 4 - Minimum Repair Required 0 0 MS-0431
430 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Civil Toilets Toilets Toilet Works Male & Female Toilets 8 No 4 - Minimum Repair Required 0 0 MS-0432
431 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Civil Exterior Finish Exterior Finish Exterior Windows Exterior Windows 3367.1123 Sq.m 4 - Minimum Repair Required 0 0 MS-0433
432 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Civil Civil Works Civil Works Marble Finishes Marble Finishes 147.42578 Sq.m 4 - Minimum Repair Required 0 0 MS-0434
433 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Civil Civil Works Civil Works Gym Finishes Gym Finishes 70 Sq.m 4 - Minimum Repair Required 0 0 MS-0435
434 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Civil Civil Works Civil Works Ceramic Wall Tiles Ceramic Wall Tiles 2101.7001 Sq.m 4 - Minimum Repair Required 0 0 MS-0436
435 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Civil Civil Works Civil Works Soffit Ceiling Soffit Ceiling 8554.6933 Sq.m 4 - Minimum Repair Required 0 0 MS-0437
436 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Civil Civil Works Civil Works Structural Survey Structural Survey 1 No 4 - Minimum Repair Required 0 0 MS-0438
437 United Arab Emirates Dubai Marina Sail PG770712 Residential & Retail All Floors All Floors Civil Civil Works Civil Works Landscaping Landscaping 288.00762 Sq.m 4 - Minimum Repair Required 0 0 MS-0439
Note to Financial Statements –

The RERA law currently effect in Dubai has been referenced in this report.

Note 1 – Organisation

The property was referenced based on the Dubai Law No. 6 of 2019 – Concerning Ownership
of Jointly Owned Properties in the Emirate of Dubai.

Marina Sail is a non-profit organisation, and the common area assets of the Association are
owned proportionately by the owners of the units and as such are not reflected as assets in
these financial statements.

Note 2 – Significant Accounting Policies

Capital Replacement Reserve Fund

T
The building management have not established a reserve fund for the long-term

R
maintenance requirements of the corporation as far as Realpoint have been informed.

O
A separate fund must be established, and the interest earned is credited to the reserve fund
and the cost of major expenditures is charged against the fund at the direction of the
EP
directors of the building.

The fund is also increased by the transfer from operating funds based on allocations made
R

by the directors.

Analysis of Reserve Fund Operation.

T
AF

The reserve fund forecast based on this study will start in 2024.
R
D

26
Reserve Fund Deficiency Analysis
This is a comparative analysis showing the amounts, which should be in the reserve fund and the
actual amount of the reserve fund, providing an indication as to the shortfall or deficiency of the
reserve fund.

Reserve Fund Deficiency Analysis

Reserve Fund Opening Balance as of Year 2024 1,147,406.00

Estimated Current Contribution Fiscal Year ending
2024 419,886
Projected Interest Income Based on 2.16 of funds
invested 33,853.51
Reserve Fund Balance Year 2024 1,601,145.86
Current Reserve Fund Requirements As estimated
herein 4,499,110

T
Reserve Fund Deficiency 2,897,963.75

R
Recommendations
O
The reserve fund of Marina Sail is deficient. This deficiency must be eliminated over time to
EP
ensure that the Owners Association is fully funded to affect all major repairs and
replacements necessary to maintain the project in excellent condition.
R

The corporation should prepare and implement a long-term reserve fund strategy for Marina
Sail.
T

Note: The exact amount each unit owner contributes will be based on apportionments –
determined by unit sizes.
AF

The corporation should use the reserve funds for major repairs and replacements to maintain
the common elements in good condition.
R

The reserve fund should be reviewed every year to ensure that the underlying assumptions
are still valid and that the estimates remain current.
D

The corporation should update the Reserve Fund Study every three years.

27
Schedule A – 30-Year Reserve Fund Cash Flow Projection and Deficiency Analysis (Breakeven
Scenario)

T
R
O
EP
R
T
AF
R
D

28
 CASH FLOW PROJECTIONS & DEFICIENCY ANALYSIS
Marina Sail
Provis
Breakeven Scenario

0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043 2044 2045 2046 2047 2048 2049 2050 2051 2052 2053 2054
Reserve Estimate Budget

OPENING BALANCE 1,147,406 532,353 810,734 851,738 867,186 699,162 772,658 689,942 652,998 665,009 672,731 204,526 344,035 313,869 - 65,006 157,241 558,485 963,172 1,125,442 1,454,452 1,418,712 2,010,352 2,149,808 2,271,412 1,457,979 1,778,977 1,679,388 2,023,310 2,452,417 2,575,560

Reserve Fund Contributions (Total) 419,886 419,886 419,886 419,886 419,886 482,869 482,869 482,869 482,869 482,869 555,300 555,300 555,300 555,300 555,300 638,595 638,595 638,595 638,595 638,595 734,384 734,384 734,384 734,384 734,384 844,541 844,541 844,541 844,541 844,541 844,541
2
Reserve Fund Contributions (per ft ) 1.78 1.78 1.78 1.78 1.78 2.05 2.05 2.05 2.05 2.05 2.35 2.35 2.35 2.35 2.35 2.70 2.70 2.70 2.70 2.70 3.11 3.11 3.11 3.11 3.11 3.58 3.58 3.58 3.58 3.58 3.58
Reserve Fund Interest Income 11,499 17,512 18,398 18,731 15,102 16,689 14,903 14,105 14,364 14,531 4,418 7,431 6,780 0 1,404 3,396 12,063 20,805 24,310 31,416 30,644 43,424 46,436 49,062 31,492 38,426 36,275 43,703 52,972 55,632

Total Cash Resources 1,567,292 963,739 1,248,132 1,290,021 1,305,804 1,197,133 1,272,217 1,187,714 1,149,972 1,162,242 1,242,562 764,244 906,766 875,948 555,300 705,005 799,232 1,209,143 1,622,571 1,788,346 2,220,252 2,183,740 2,788,160 2,930,628 3,054,858 2,334,013 2,661,944 2,560,204 2,911,555 3,349,931 3,475,734

RESERVE FUND EXPENDITURES

1 Chiller Unit 1 195,000 237,352 457,006
2 Chiller Unit 2 195,000 237,352 457,006
3 Isolator Panel 1,000 1,217 2,344
4 Isolator Panel 1,000 1,217 2,344
5 Isolator Panel 1,000 1,217 2,344
6 Isolator Panel 1,000 1,217 2,344
7 Chiller Unit 3 195,000 208,203 400,882
8 Chiller Isolator Panel 2,200 2,678 5,156
9 Fresh Air Handling Unit 1 42,000 46,337 75,740
10 Fresh Air Control Panel 5,600 7,520 12,292
11 Fresh Air Handling Unit 2 42,000 46,337 75,740
12 Fresh Air Control Panel 5,600 7,520 12,292
13 MCC Panel 6,600 11,518
14 Variable Frequency Drive 6,000 6,200 7,303 8,603
15 Variable Frequency Drive 6,000 6,200 7,303 8,603
16 Variable Frequency Drive 6,000 6,200 7,303 8,603
17 Chilled Water Pump 1 60,000 68,400 131,700
18 Chilled Water Pump 2 60,000 68,400 131,700
19 Chilled Water Pump 3 30,000 34,200 65,850
20 Chilled Water Pump 4 60,000 68,400 131,700

T
21 Chilled Water Pump 5 60,000 68,400 131,700
22 Pump Control Panel 2,200 3,839
23 Pressure Vessel 4,800 6,238 10,196
24 Booster Pump 1 10,000 17,452
25 Booster Pump 2 10,000 17,452
26 Booster Pump 3 10,000 17,452

R
27 Booster Pump Control Panel 2,200 3,839
28 DDC Panel 20,000 26,858 43,900
29 DDC Panel 20,000 26,858 43,900
30 AHU DDC Panel 8,000 10,743 17,560
31 Pressure Vessel 4,800 7,593 12,411
32 Make up Pump 3,800 4,938 8,072
33 Male Up Pump 3,800 4,938 8,072

O
34 Make-up Water Pump Control Panel 2,200 3,839
35 Dosing System 5,600 6,597 9,153
36 Chilled Water Pump 6 60,000 61,998 119,373
37 Chilled Water Pump 7 60,000 68,400 131,700
38 Chilled Water Pump 8 60,000 68,400 131,700
39 Fan coil Unit 3,400 6,131
40 Fan coil Unit 3,400 6,131

EP
41 Booster Pump 10,000 11,400 21,950
42 Fan coil Unit 3,400 6,131
43 Split Unit 1,200 1,281 1,509 1,778 2,027
44 ELD 30,000 45,927
45 ELD 30,000 45,927
46 ELD 30,000 45,927
47 LIFT 1 235,000 359,759
48 LIFT 2 235,000 336,945
49 LIFT 3 235,000 305,407
50 Split Unit (Outdoor) 1,000 1,343 1,863 2,586
51 Split Unit 1,200 1,368 1,611 1,898 1,961
52 Aircraft Warning Light 6,000 7,068 9,807 13,609 16,030
53 Aircraft Warning Light 6,000 7,068 9,807 13,609 16,030

R
54 DB-ER 8,500 11,047 18,056
55 DB-R 8,500 11,047 18,056
56 MDB-R2 6,400 8,594 14,048
57 MDB-R1 6,400 8,594 14,048
58 300KVAR Capacitor 14,000 18,194 29,740
59 300KVAR Capacitor 14,000 18,194 29,740
60 Staircase pressurization Fan 5,600 7,520 12,292
61 SPF-Control Panel 1,600 2,149 3,512
62 Split Unit (Outdoor) 1,000 1,178 1,635 2,268 2,672

T
63 SMDB-21st Floor 8,000 10,743 17,560
64 Fan coil Unit 3,400 4,419 7,222
65 Fan coil Unit 3,400 4,419 7,222
66 Fire Hose Cabinet 1,200 1,509
67 Zone Control Valve 1,400 1,761
68 Fan coil Unit 3,400 4,419 7,222
69
70
71
72
73
74
75
Fire Hose Cabinet
Fan coil Unit
Fan coil Unit
SMDB-20th Floor
Zone Control Valve
Fire Hose Cabinet
Fan coil Unit
1,200
3,400
3,400
8,000
1,400
1,200
3,400
AF 1,509

1,761
1,509
4,419
4,419

4,419
10,743
7,222
7,222

7,222
17,560

76 Fire Hose Cabinet 1,200 1,509

77 Fire Hose Cabinet 1,200 1,509
78 Fan coil Unit 3,400 4,419 7,222
79 Zone Control Valve 1,400 1,761
80 Fire Hose Cabinet 1,200 1,509
R
81 Fan coil Unit 3,400 4,419 7,222
82 Fan coil Unit 3,400 4,566 7,463
83 SMDB-19th Floor 8,000 10,743 17,560
84 CBS- Panel 1,200 1,611 2,634
85 Fan coil Unit 3,400 4,566 7,463
86 Fan coil Unit 3,400 4,566 7,463
87 SMDB-18th Floor 8,000 10,743 17,560
D

88 Zone Control Valve 1,400 1,761

89 Fire Hose Cabinet 1,200 1,509
90 Fan coil Unit 3,400 4,566 7,463
91 Fire Hose Cabinet 1,200 1,509
92 Fire Hose Cabinet 1,200 1,509
93 Fan coil Unit 3,400 4,566 7,463
94 Zone Control Valve 1,400 1,761
95 Fire Hose Cabinet 1,200 1,509
96 Fan coil Unit 3,400 4,566 7,463
97 Fan coil Unit 3,400 4,566 7,463
98 SMDB-17th 8,000 10,743 17,560
99 DB-TS 8,500 11,414 18,657
100 Fan coil Unit 3,400 4,566 7,463
101 Fan coil Unit 3,400 4,566 7,463
102 CBS-8 1,200 1,611 2,634
103 SMDB-16th Floor 8,000 10,743 17,560
104 Zone Control Valve 1,400 1,761
105 Fire Hose Cabinet 1,200 1,509
106 Fan coil Unit 3,400 4,566 7,463
107 Fire Hose Cabinet 1,200 1,509
108 Fire Hose Cabinet 1,200 1,509
109 Fan coil Unit 3,400 4,566 7,463
110 Zone Control Valve 1,400 1,761
111 Fire Hose Cabinet 1,200 1,509
112 Fan coil Unit 3,400 4,566 7,463
113 Fan coil Unit 3,400 4,566 7,463
114 SMDB-15th Floor 8,000 10,743 17,560
115 Fan coil Unit 3,400 4,566 7,463
116 Fan coil Unit 3,400 4,566 7,463
117 DB-TS 8,500 11,414 18,657
118 SMDB-14th 8,000 10,743 17,560
119 Zone Control Valve 1,400 1,761
120 Fire Hose Cabinet 1,200 1,509
121 Fan coil Unit 3,400 4,566 7,463
122 Fire Hose Cabinet 1,200 1,509
123 Fire Hose Cabinet 1,200 1,509
124 Fan coil Unit 3,400 4,566 7,463
125 Fire Hose Cabinet 1,200 1,509
126 Zone Control Valve 1,400 1,761
127 Fan coil Unit 3,400 4,566 7,463
128 Fan coil Unit 3,400 4,566 7,463
129 Fan coil Unit 3,400 4,566 7,463
130 SMDB-13th 8,000 10,743 17,560
131 Fan coil Unit 3,400 4,566 7,463
132 DB-TS 8,500 11,414 18,657
133 SMDB-12th 8,000 10,743 17,560
134 Zone Control Valve 1,400 1,761
135 Fire Hose Cabinet 1,200 1,509
136 Fan coil Unit 3,400 4,566 7,463
137 Fire Hose Cabinet 1,200 1,509
138 Fire Hose Cabinet 1,200 1,509
139 Fan coil Unit 3,400 4,566 7,463
140 Fire Hose Cabinet 1,200 1,509
141 Zone Control Valve 1,400 1,761
142 Fan coil Unit 3,400 4,566 7,463
143 Fan coil Unit 3,400 4,566 7,463
144 Centeral Battery System Panel 1,200 1,611 2,634
145 SMDB-11th Floor 8,000 10,743 17,560
146 Fan coil Unit 3,400 4,566 7,463
147 Fan coil Unit 3,400 4,566 7,463
148 Emeregency Distribution Board 3,400 4,566 7,463
149 SMDB-10th 8,000 10,743 17,560
150 Zone Control Valve 1,400 1,761
151 Fire Hose Cabinet 1,200 1,509
152 Fan coil Unit 3,400 4,566 7,463
153 Fire Hose Cabinet 1,200 1,509
154 Fire Hose Cabinet 1,200 1,509
155 Fan coil Unit 3,400 5,378 8,791
156 Fire Hose Cabinet 1,200 1,509
157 Zone Control Valve 1,400 1,761
158 Fan coil Unit 3,400 5,378 8,791
159 Fan coil Unit 3,400 5,378 8,791
160 SMDB-9th 8,000 11,852 19,373
161 Fan coil Unit 3,400 5,378 8,791
162 Fan coil Unit 3,400 5,378 8,791
163 DB-TS 8,500 13,446 21,978
164 SMDB-8th 8,000 11,852 19,373
165 Zone Control Valve 1,400 1,761

T
166 Fire Hose Cabinet 1,200 1,509
167 Fan coil Unit 3,400 5,378 8,791
168 Fire Hose Cabinet 1,200 1,509
169 Fire Hose Cabinet 1,200 1,509
170 Fan coil Unit 3,400 5,378 8,791
171 Zone Control Valve 1,400 1,761

R
172 Fire Hose Cabinet 1,200 1,509
173 Fan coil Unit 3,400 5,378 8,791
174 Fan coil Unit 3,400 5,378 8,791
175 Centeral Battery System Panel 1,200 1,778 2,906
176 SMDB-7th 8,000 11,852 19,373
177 Fan coil Unit 3,400 5,378 8,791
178 Fan coil Unit 3,400 5,378 8,791

O
179 SMDB-6th 8,000 11,852 19,373
180 Zone Control Valve 1,400 1,761
181 Fire Hose Cabinet 1,200 1,509
182 Fan coil Unit 3,400 5,378 8,791
183 Fire Hose Cabinet 1,200 1,509
184 Fire Hose Cabinet 1,200 1,509
185 Fan coil Unit 3,400 5,378 8,791

EP
186 Zone Control Valve 1,400 1,761
187 Fire Hose Cabinet 1,200 1,509
188 Fan coil Unit 3,400 5,378 8,791
189 Fan coil Unit 3,400 5,378 8,791
190 DB-TS2 8,500 13,446 21,978
191 SMDB-5th 8,000 11,852 19,373
192 Fan coil Unit 3,400 5,378 8,791
193 Fan coil Unit 3,400 5,378 8,791
194 DB-TS 8,500 13,446 21,978
195 SMDB-4th 8,000 11,852 19,373
196 Zone Control Valve 1,400 1,761
197 Fire Hose Cabinet 1,200 1,509
198 Fan coil Unit 3,400 5,378 8,791

R
199 Fire Hose Cabinet 1,200 1,509
200 Fire Hose Cabinet 1,200 1,509
201 Fan coil Unit 3,400 5,378 8,791
202 Zone Control Valve 1,400 1,761
203 Fire Hose Cabinet 1,200 1,509
204 Fan coil Unit 3,400 5,378 8,791
205 Fan coil Unit 3,400 5,378 8,791
206 SMDB-3rd 8,000 11,852 19,373
207 Fan coil Unit 3,400 5,378 8,791

T
208 Fan coil Unit 3,400 5,378 8,791
209 DB-TS 8,500 13,446 21,978
210 SMDB-2nd 8,000 11,852 19,373
211 Zone Control Valve 1,400 1,761
212 Fire Hose Cabinet 1,200 1,509
213 Fan coil Unit 3,400 5,378 8,791
214
215
216
217
218
219
220
Fire Hose Cabinet
Fire Hose Cabinet
Fan coil Unit
Zone Control Valve
Fire Hose Cabinet
Fan coil Unit
Fan coil Unit
1,200
1,200
3,400
1,400
1,200
3,400
3,400
AF1,509
1,509

1,761
1,509
5,378

5,378
5,378
8,791

8,791
8,791
221 SMDB-1st Floor 8,000 11,852 19,373
222 BMS System 140,000 176,081
223 Fan coil Unit 14,500 14,500 23,701 38,740
224 SMDB-Health Club 8,000 11,852 19,373
225 DB-FC 8,500 13,446 21,978
R
226 DB-EXIT 8,500 13,446 21,978
227 Abdominal machine 12,000 12,400 15,595
228 Chest Press Machine 12,000 14,136 19,615
229 Bicep Curl 12,000 14,136 19,615
230 Leg Extension 12,000 14,136 19,615
231 Lat Pulldown 12,000 14,136 19,615
232 Shoulder Press Machine 12,000 14,136 19,615
D

233 Weights With Rack 12,000 14,136 19,615

234 Gym Bench 1,300 1,300 1,804 2,503 3,473
235 Cardio Machine 12,000 14,136 19,615
236 Tread Mill 12,000 12,813
237 Cardio Machine 12,000 14,136 19,615
238 Tread Mill 12,000 14,136 19,615
239 Tread Mill 12,000 12,813
240 Tread Mill 12,000 12,813
241 Sauna 22,000 32,594 53,277
242 Sauna 22,000 32,594 53,277
243 Fire Hose Cabinet 1,200 1,509
244 Fire Hose Cabinet 1,200 1,509
245 Fire Alarm Control Panel 24,000 35,557 58,120
246 Fan coil Unit 16,400 16,400 26,807 43,816
247 Fan coil Unit 16,400 16,400 26,807 43,816
248 Fan coil Unit 3,400 5,378 8,791
249 Fountain Control Panel 1,600 2,370 3,875
250 Water Feature Pump 7,500 8,835 12,259
251 Swimming Pool Control Panel 2,000 2,963 4,843
252 Filter Pump 9,000 13,334 21,795
253 Filter Pump 9,000 13,334 21,795
254 Filter Pump 9,000 13,334 21,795
255 Spa Pump 3,600 5,334 8,718
256 Jet Pump 2,500 2,669 3,357 4,222
257 Jet Pump 2,500 2,669 3,357 4,222
258 Heat Cool Pump 16,000 23,705 38,747
259 Fan coil Unit 3,400 5,378 8,791
260 Dosing System Swimming Pool 5,600 6,597 9,153
261 Balancing Tank 2,400 3,019
262 Balancing Tank 4,800 6,037
263 Swimming Pool Pump 3,800 6,011 9,825
264 Swimming Pool Pump 3,800 6,011 9,825
265 Swimming Pool Pump 3,800 6,011 9,825
266 Sand Filter 2,600 3,063 4,250
267 Sand Filter 2,600 3,063 4,250
268 Sand Filter 2,600 3,063 4,250
269 Jacuzzi 25,000 29,449 40,864
270 Fire Hose Cabinet 1,200 1,509
271 Garbage Chute Cleaning System 60,000 66,196 127,456
272 Garbage Chute Control Panel 1,600 2,531 4,137
273 Garbage Extract Fan 5,600 8,858 14,480
274 Fan coil Unit 3,400 5,378 8,791
275 Garbage Skip 4,000 6,327 10,343
276 Garbage Skip 4,000 6,327 10,343
277 Garbage Skip 4,000 6,327 10,343
278 Garbage Skip 4,000 6,327 10,343
279 Garbage Skip 4,000 6,327 10,343
280 Garbage Skip 4,000 6,327 10,343
281 Garbage Skip 4,000 6,327 10,343
282 Garbage Skip 4,000 6,327 10,343
283 Garbage Skip 4,000 6,327 10,343
284 Fire Hose Cabinet 1,200 1,509
285 ANPR Camera 14,000 14,000 19,426
286 ANPR Camera 14,000 14,000 19,426
287 Barrier 5,600 8,858 14,480
288 Barrier 5,600 8,858 14,480
289 Generator 135,000 251,557
290 Autamatic Transfer Switch (ATS) 24,000 26,478 50,982
291 Split Unit (Outdoor) 1,000 1,178 1,635
292 Fan coil Unit 3,400 5,378 8,791
293 Split Unit 1,200 1,240 1,461 1,721
294 Fan coil Unit 3,400 5,378 8,791
295 Split Unit 1,200 1,240 1,461 1,721
296 SMDB-SH 8,000 12,655 20,685
297 DB-GS 8,500 13,446 21,978
298 DB-EGS 8,500 13,446 21,978
299 SMDB 8,000 12,655 20,685
300 ESMDB 8,000 11,101 18,145
301 MDB-G1 6,400 8,881 14,516
302 300KVAR Capacitor 14,000 19,426 31,753
303 MDB-G2 6,400 8,881 14,516
304 ACB-1 10,000 13,876 22,681
305 ACB-2 10,000 13,876 22,681
306 300KVAR Capacitor 14,000 19,426 31,753
307 MDB-G3 6,400 8,881 14,516
308 300KVAR Capacitor 14,000 19,426 31,753
309 SMDB-G3 16,000 22,202 36,289
310 CBU-1 1,200 1,665 2,722

T
311 CBU-2 1,200 1,665 2,722
312 CBU-3 1,200 1,665 2,722
313 CBU-4 1,200 1,665 2,722
314 Breeching Inlet 1,200 1,324 2,549
315 Breeching Inlet 1,200 1,324 2,549
316 Barrier 5,600 8,858 14,480

R
317 Barrier 5,600 8,858 14,480
318 ANPR Camera 5,600 7,520 10,435
319 ANPR Camera 5,600 7,520 10,435
320 Service Lift 64,000 75,390 145,158
321 Fan coil Unit 3,400 4,718 7,712
322 Fan coil Unit 3,400 4,718 7,712
323 Fan coil Unit 3,400 4,718 7,712

O
324 Fire Hose Cabinet 1,200 1,509
325 Fire Hose Cabinet 1,200 1,509
326 Basement Return Fan 5,600 7,771 12,701
327 Control Panel 2,400 3,330 5,443
328 Fire Hose Cabinet 1,200 1,509
329 Basement Supply Fan 5,600 7,771 12,701
330 Control Panel 1,600 2,220 3,629

EP
331 DB-B1 8,500 11,795 19,279
332 DB-EB1 8,500 13,013 21,270
333 Zone Control Valve 1,400 1,761
334 DB-B2 8,500 13,013 21,270
335 DB-EB2 8,500 13,013 21,270
336 Sump Pump 4,400 6,736 11,010
337 Sump Pump 4,400 6,736 11,010
338 Sump Pump Control Panel 2,200 2,427 4,673
339 Zone Control Valve 1,400 1,761
340 Electric Fire Pump 19,500 21,514 41,423
341 Jockey Pump 11,500 12,688 24,429
342 Main Fire Pump Controller with ATS 14,000 21,432 35,032
343 Diesel Fire Pumps 18,000 19,859 38,237

R
344 Fire Diesel Pump Control panel 5,200 7,961 13,012
345 Isolator Panel 1,000 1,103 2,124
346 Fan coil Unit 3,400 5,205 8,508
347 Sump Pump 4,400 6,736 11,010
348 Sump Pump 4,400 6,736 11,010
349 Sump Pump Control Panel 2,200 2,427 4,673
350 Transfer pump 40,000 61,236 100,092
351 Transfer pump 40,000 61,236 100,092
352 Transfer Pump Control Pump 2,200 2,349 4,523

T
353 Control Panel 1,600 2,449 4,004
354 Control Panel 1,600 2,449 4,004
355 Fire Hose Cabinet 1,200 1,509
356 CP-BXF 1,600 2,449 4,004
357 Control Panel 1,600 2,449 4,004
358 Fire Hose Cabinet 1,200 1,509
359
360
361
362
363
364
365
Fire Hose Cabinet
Fan coil Unit
Fan coil Unit
CCTV System
NVR-1
NVR-2
NVR-3
1,200
3,400
3,400
129,200
6,000
6,000
6,000
129,200
6,000
6,000
6,000
3,513
AF
1,509

179,278
8,326
8,326
8,326
5,205
5,743
8,508

366 NVR-4 6,000 6,000 8,326

367 NVR-5 6,000 6,000 8,326
368 NVR-6 6,000 6,000 8,326
369 NVR-7 6,000 6,000 8,326
370 CCTV Monitor 1,040 1,040 1,443 2,002 2,779
R
371 CCTV Monitor 1,040 1,040 1,443 2,002 2,779
372 CCTV Monitor 1,040 1,040 1,443 2,002 2,779
373 CCTV Monitor 1,040 1,040 1,443 2,002 2,779
374 CCTV Monitor 1,040 1,040 1,443 2,002 2,779
375 CCTV Monitor 1,040 1,040 1,443 2,002 2,779
376 CCTV Monitor 1,040 1,040 1,443 2,002 2,779
377 Intercom 64,000 68,333 111,694
D

378 DCD Panel 8,500 9,076 12,593 17,474

379 Access Controller 1,000 1,343 1,863 2,586
380 Access Controller 1,000 1,343 1,863 2,586
381 Access Controller 1,000 1,343 1,863 2,586
382 Access Control 3,600 4,382 6,080
383 Access Control 3,600 4,382 6,080
384 Access Control 3,600 4,382 6,080
385 Wooden Bench 770 770 1,259
386 Pool Umbrellah 320 342 658
387 Wooden Bench 770 770 1,259
388 Wooden Bench 770 770 1,259
389 Pool Umbrellah 320 342 658
390 Pool Umbrellah 320 342 658
391 Pool Umbrellah 320 342 658
392 Wooden Bench 770 770 1,259
393 Access Control Panel 2,200 2,678 3,716
394 Access Control Panel 2,200 2,678 3,716
395 Access Control Panel 2,200 2,678 3,716
396 Interfaces to Access Control System 1,200 1,837 3,003
397 Interfaces to Access Control System 1,200 1,837 3,003
398 Interfaces to Access Control System 1,200 1,837 3,003
399 Reception Desk 2,800 4,286 7,006
400 RCC Water Tank 20,800 26,161
401 RCC Water Tank 20,800 26,161
402 RCC Water Tank 20,800 26,161
403 RCC Water Tank 20,800 26,161
404 Fitness Stair Climber 6,720 6,720 9,325
405 Half Cage Squat Rack 3,486 3,486 4,837
406 Body Solid Functional Training 9,975 9,975 13,841
407 Leg Press 11,156 11,156 15,480
408 Leg Curl Machine 8,820 8,820 12,239
409 Calf Raise 2,205 2,205 3,060
410 Multi Adjustable Bench 1,691 1,691 2,346
411 Chin Up Machine 5,607 5,607 7,780
412 Pec Fly Machine 8,978 8,978 12,458
413 Weight Plate Set with Bar 2,478 2,478 3,438
414 Rubber Plates (2.5 kg) 158 158 219
415 External & Internal Doors 30,800 45,632
416 Electrical Works 24,000 30,185
417 Fire Alarm & Fire Fighting Works 32,000 40,247
418 Civil Works 22,000 24,272 46,734
419 Mechnaical Works (Insulation, Valves etc.) 37,500 41,372 79,660
420 Painted Plastered Walls 71,856 71,856 99,707
421 Ceramic Floor Tiles 77,591 114,955
422 Epoxy Flooring 83,560 95,258 141,130
423 External Interlocks 2,790 4,869
424 External/Façade Finish 129,634 129,634
425 Painted Plastered Ceiling 27,843 27,843 38,635
426 Roof Assembly (Structural, waterproofing etc.) 69,770 143,433
427 Superstructure 1,648,131
428 Substructure - Foundations 523,020
429 Swimming Pool & Works 235,658 235,658 453,743
430 Male & Female Toilets 144,000 144,000 199,814 277,262 384,729
431 Exterior Windows 151,520 273,241
432 Marble Finishes 22,114
433 Gym Finishes 52,500 52,500 72,849
434 Ceramic Wall Tiles 46,237 68,503
435 Soffit Ceiling 76,992 90,694 125,847
436 Structural Survey 50,000 55,163 76,544
437 Landscaping 7,488 7,995 15,394

Contingencies 1,674,446 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014
TOTAL EXPENDITURES 1,034,939 153,005 396,395 422,835 606,641 424,475 582,275 534,716 484,963 489,511 1,038,035 420,209 592,897 875,948 490,293 547,765 240,747 245,971 497,129 333,895 801,540 173,387 638,351 659,216 1,596,879 555,036 982,557 536,894 459,137 774,371 622,773

CLOSING BALANCE 532,353 810,734 851,738 867,186 699,162 772,658 689,942 652,998 665,009 672,731 204,526 344,035 313,869 - 65,006 157,241 558,485 963,172 1,125,442 1,454,452 1,418,712 2,010,352 2,149,808 2,271,412 1,457,979 1,778,977 1,679,388 2,023,310 2,452,417 2,575,560 2,852,961

DEFICIENCY ANALYSIS
Reserve Requirements 14,120,434 14,066,420 14,381,827 14,464,347 14,523,175 14,400,155 14,455,205 14,354,288 14,297,570 14,288,715 14,275,019 13,712,341 13,748,754 13,613,691 13,191,078 13,140,047 13,029,847 13,222,994 13,417,349 13,367,017 13,478,244 13,125,530 13,389,223 13,196,732 12,976,967 11,812,221 11,650,532 11,055,938 10,887,207 10,790,614 10,375,570 10,098,304

Reserve Fund Surplus (13,534,066) (13,571,093) (13,612,610) (13,655,988) (13,700,993) (13,682,547) (13,664,346) (13,644,572) (13,623,707) (13,602,288) (13,507,815) (13,404,719) (13,299,821) (13,191,078) (13,075,041) (12,872,606) (12,664,509) (12,454,177) (12,241,575) (12,023,793) (11,706,818) (11,378,870) (11,046,924) (10,705,555) (10,354,242) (9,871,555) (9,376,551) (8,863,897) (8,338,196) (7,800,010) (7,245,343)

Page 1 of 2 Page 2 of 2

T
R
O
EP
R
T
AF
R
D
Schedule B – 30-Year Reserve Fund Cash Flow Projection and Deficiency Analysis (Fully Funded
Scenario)

T
R
O
EP
R
T
AF
R
D

29
 CASH FLOW PROJECTIONS & DEFICIENCY ANALYSIS
Marina Sail
Provis
Fully Funded Scenario

0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year Year
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043 2044 2045 2046 2047 2048 2049 2050 2051 2052 2053 2054
Reserve Estimate Budget

OPENING BALANCE 1,147,406 650,382 1,049,341 1,213,527 1,354,818 1,315,356 1,537,895 1,607,440 1,726,047 1,896,968 2,067,034 1,785,039 2,114,779 2,278,954 2,163,624 2,431,457 2,754,313 3,391,161 4,036,541 4,444,702 5,024,914 5,272,729 6,154,049 6,589,442 7,013,374 6,508,800 7,176,293 7,430,683 8,136,231 8,934,775 9,435,335

Reserve Fund Contributions (Total) 537,915 537,915 537,915 537,915 537,915 618,602 618,602 618,602 618,602 618,602 711,392 711,392 711,392 711,392 711,392 818,101 818,101 818,101 818,101 818,101 940,816 940,816 940,816 940,816 940,816 1,081,939 1,081,939 1,081,939 1,081,939 1,081,939 1,081,939
2
Reserve Fund Contributions (per ft ) 2.28 2.28 2.28 2.28 2.28 2.62 2.62 2.62 2.62 2.62 3.01 3.01 3.01 3.01 3.01 3.47 3.47 3.47 3.47 3.47 3.99 3.99 3.99 3.99 3.99 4.58 4.58 4.58 4.58 4.58 4.58
Reserve Fund Interest Income 14,048 22,666 26,212 29,264 28,412 33,219 34,721 37,283 40,975 44,648 38,557 45,679 49,225 46,734 52,519 59,493 73,249 87,189 96,006 108,538 113,891 132,927 142,332 151,489 140,590 155,008 160,503 175,743 192,991 203,803

Total Cash Resources 1,685,321 1,202,345 1,609,921 1,777,654 1,921,997 1,962,370 2,189,715 2,260,763 2,381,931 2,556,545 2,823,074 2,534,988 2,871,851 3,039,572 2,921,750 3,302,078 3,631,908 4,282,511 4,941,831 5,358,809 6,074,269 6,327,436 7,227,793 7,672,590 8,105,679 7,731,329 8,413,240 8,673,125 9,393,913 10,209,706 10,721,077

RESERVE FUND EXPENDITURES

1 Chiller Unit 1 195,000 237,352 457,006
2 Chiller Unit 2 195,000 237,352 457,006
3 Isolator Panel 1,000 1,217 2,344
4 Isolator Panel 1,000 1,217 2,344
5 Isolator Panel 1,000 1,217 2,344
6 Isolator Panel 1,000 1,217 2,344
7 Chiller Unit 3 195,000 208,203 400,882
8 Chiller Isolator Panel 2,200 2,678 5,156
9 Fresh Air Handling Unit 1 42,000 46,337 75,740
10 Fresh Air Control Panel 5,600 7,520 12,292
11 Fresh Air Handling Unit 2 42,000 46,337 75,740
12 Fresh Air Control Panel 5,600 7,520 12,292
13 MCC Panel 6,600 11,518
14 Variable Frequency Drive 6,000 6,200 7,303 8,603
15 Variable Frequency Drive 6,000 6,200 7,303 8,603
16 Variable Frequency Drive 6,000 6,200 7,303 8,603
17 Chilled Water Pump 1 60,000 68,400 131,700
18 Chilled Water Pump 2 60,000 68,400 131,700
19 Chilled Water Pump 3 30,000 34,200 65,850
20 Chilled Water Pump 4 60,000 68,400 131,700

T
21 Chilled Water Pump 5 60,000 68,400 131,700
22 Pump Control Panel 2,200 3,839
23 Pressure Vessel 4,800 6,238 10,196
24 Booster Pump 1 10,000 17,452
25 Booster Pump 2 10,000 17,452
26 Booster Pump 3 10,000 17,452

R
27 Booster Pump Control Panel 2,200 3,839
28 DDC Panel 20,000 26,858 43,900
29 DDC Panel 20,000 26,858 43,900
30 AHU DDC Panel 8,000 10,743 17,560
31 Pressure Vessel 4,800 7,593 12,411
32 Make up Pump 3,800 4,938 8,072
33 Male Up Pump 3,800 4,938 8,072

O
34 Make-up Water Pump Control Panel 2,200 3,839
35 Dosing System 5,600 6,597 9,153
36 Chilled Water Pump 6 60,000 61,998 119,373
37 Chilled Water Pump 7 60,000 68,400 131,700
38 Chilled Water Pump 8 60,000 68,400 131,700
39 Fan coil Unit 3,400 6,131
40 Fan coil Unit 3,400 6,131

EP
41 Booster Pump 10,000 11,400 21,950
42 Fan coil Unit 3,400 6,131
43 Split Unit 1,200 1,281 1,509 1,778 2,027
44 ELD 30,000 45,927
45 ELD 30,000 45,927
46 ELD 30,000 45,927
47 LIFT 1 235,000 359,759
48 LIFT 2 235,000 336,945
49 LIFT 3 235,000 305,407
50 Split Unit (Outdoor) 1,000 1,343 1,863 2,586
51 Split Unit 1,200 1,368 1,611 1,898 1,961
52 Aircraft Warning Light 6,000 7,068 9,807 13,609 16,030
53 Aircraft Warning Light 6,000 7,068 9,807 13,609 16,030

R
54 DB-ER 8,500 11,047 18,056
55 DB-R 8,500 11,047 18,056
56 MDB-R2 6,400 8,594 14,048
57 MDB-R1 6,400 8,594 14,048
58 300KVAR Capacitor 14,000 18,194 29,740
59 300KVAR Capacitor 14,000 18,194 29,740
60 Staircase pressurization Fan 5,600 7,520 12,292
61 SPF-Control Panel 1,600 2,149 3,512
62 Split Unit (Outdoor) 1,000 1,178 1,635 2,268 2,672

T
63 SMDB-21st Floor 8,000 10,743 17,560
64 Fan coil Unit 3,400 4,419 7,222
65 Fan coil Unit 3,400 4,419 7,222
66 Fire Hose Cabinet 1,200 1,509
67 Zone Control Valve 1,400 1,761
68 Fan coil Unit 3,400 4,419 7,222
69
70
71
72
73
74
75
Fire Hose Cabinet
Fan coil Unit
Fan coil Unit
SMDB-20th Floor
Zone Control Valve
Fire Hose Cabinet
Fan coil Unit
1,200
3,400
3,400
8,000
1,400
1,200
3,400
AF 1,509

1,761
1,509
4,419
4,419

4,419
10,743
7,222
7,222

7,222
17,560

76 Fire Hose Cabinet 1,200 1,509

77 Fire Hose Cabinet 1,200 1,509
78 Fan coil Unit 3,400 4,419 7,222
79 Zone Control Valve 1,400 1,761
80 Fire Hose Cabinet 1,200 1,509
R
81 Fan coil Unit 3,400 4,419 7,222
82 Fan coil Unit 3,400 4,566 7,463
83 SMDB-19th Floor 8,000 10,743 17,560
84 CBS- Panel 1,200 1,611 2,634
85 Fan coil Unit 3,400 4,566 7,463
86 Fan coil Unit 3,400 4,566 7,463
87 SMDB-18th Floor 8,000 10,743 17,560
D

88 Zone Control Valve 1,400 1,761

89 Fire Hose Cabinet 1,200 1,509
90 Fan coil Unit 3,400 4,566 7,463
91 Fire Hose Cabinet 1,200 1,509
92 Fire Hose Cabinet 1,200 1,509
93 Fan coil Unit 3,400 4,566 7,463
94 Zone Control Valve 1,400 1,761
95 Fire Hose Cabinet 1,200 1,509
96 Fan coil Unit 3,400 4,566 7,463
97 Fan coil Unit 3,400 4,566 7,463
98 SMDB-17th 8,000 10,743 17,560
99 DB-TS 8,500 11,414 18,657
100 Fan coil Unit 3,400 4,566 7,463
101 Fan coil Unit 3,400 4,566 7,463
102 CBS-8 1,200 1,611 2,634
103 SMDB-16th Floor 8,000 10,743 17,560
104 Zone Control Valve 1,400 1,761
105 Fire Hose Cabinet 1,200 1,509
106 Fan coil Unit 3,400 4,566 7,463
107 Fire Hose Cabinet 1,200 1,509
108 Fire Hose Cabinet 1,200 1,509
109 Fan coil Unit 3,400 4,566 7,463
110 Zone Control Valve 1,400 1,761
111 Fire Hose Cabinet 1,200 1,509
112 Fan coil Unit 3,400 4,566 7,463
113 Fan coil Unit 3,400 4,566 7,463
114 SMDB-15th Floor 8,000 10,743 17,560
115 Fan coil Unit 3,400 4,566 7,463
116 Fan coil Unit 3,400 4,566 7,463
117 DB-TS 8,500 11,414 18,657
118 SMDB-14th 8,000 10,743 17,560
119 Zone Control Valve 1,400 1,761
120 Fire Hose Cabinet 1,200 1,509
121 Fan coil Unit 3,400 4,566 7,463
122 Fire Hose Cabinet 1,200 1,509
123 Fire Hose Cabinet 1,200 1,509
124 Fan coil Unit 3,400 4,566 7,463
125 Fire Hose Cabinet 1,200 1,509
126 Zone Control Valve 1,400 1,761
127 Fan coil Unit 3,400 4,566 7,463
128 Fan coil Unit 3,400 4,566 7,463
129 Fan coil Unit 3,400 4,566 7,463
130 SMDB-13th 8,000 10,743 17,560
131 Fan coil Unit 3,400 4,566 7,463
132 DB-TS 8,500 11,414 18,657
133 SMDB-12th 8,000 10,743 17,560
134 Zone Control Valve 1,400 1,761
135 Fire Hose Cabinet 1,200 1,509
136 Fan coil Unit 3,400 4,566 7,463
137 Fire Hose Cabinet 1,200 1,509
138 Fire Hose Cabinet 1,200 1,509
139 Fan coil Unit 3,400 4,566 7,463
140 Fire Hose Cabinet 1,200 1,509
141 Zone Control Valve 1,400 1,761
142 Fan coil Unit 3,400 4,566 7,463
143 Fan coil Unit 3,400 4,566 7,463
144 Centeral Battery System Panel 1,200 1,611 2,634
145 SMDB-11th Floor 8,000 10,743 17,560
146 Fan coil Unit 3,400 4,566 7,463
147 Fan coil Unit 3,400 4,566 7,463
148 Emeregency Distribution Board 3,400 4,566 7,463
149 SMDB-10th 8,000 10,743 17,560
150 Zone Control Valve 1,400 1,761
151 Fire Hose Cabinet 1,200 1,509
152 Fan coil Unit 3,400 4,566 7,463
153 Fire Hose Cabinet 1,200 1,509
154 Fire Hose Cabinet 1,200 1,509
155 Fan coil Unit 3,400 5,378 8,791
156 Fire Hose Cabinet 1,200 1,509
157 Zone Control Valve 1,400 1,761
158 Fan coil Unit 3,400 5,378 8,791
159 Fan coil Unit 3,400 5,378 8,791
160 SMDB-9th 8,000 11,852 19,373
161 Fan coil Unit 3,400 5,378 8,791
162 Fan coil Unit 3,400 5,378 8,791
163 DB-TS 8,500 13,446 21,978
164 SMDB-8th 8,000 11,852 19,373
165 Zone Control Valve 1,400 1,761

T
166 Fire Hose Cabinet 1,200 1,509
167 Fan coil Unit 3,400 5,378 8,791
168 Fire Hose Cabinet 1,200 1,509
169 Fire Hose Cabinet 1,200 1,509
170 Fan coil Unit 3,400 5,378 8,791
171 Zone Control Valve 1,400 1,761

R
172 Fire Hose Cabinet 1,200 1,509
173 Fan coil Unit 3,400 5,378 8,791
174 Fan coil Unit 3,400 5,378 8,791
175 Centeral Battery System Panel 1,200 1,778 2,906
176 SMDB-7th 8,000 11,852 19,373
177 Fan coil Unit 3,400 5,378 8,791
178 Fan coil Unit 3,400 5,378 8,791

O
179 SMDB-6th 8,000 11,852 19,373
180 Zone Control Valve 1,400 1,761
181 Fire Hose Cabinet 1,200 1,509
182 Fan coil Unit 3,400 5,378 8,791
183 Fire Hose Cabinet 1,200 1,509
184 Fire Hose Cabinet 1,200 1,509
185 Fan coil Unit 3,400 5,378 8,791

EP
186 Zone Control Valve 1,400 1,761
187 Fire Hose Cabinet 1,200 1,509
188 Fan coil Unit 3,400 5,378 8,791
189 Fan coil Unit 3,400 5,378 8,791
190 DB-TS2 8,500 13,446 21,978
191 SMDB-5th 8,000 11,852 19,373
192 Fan coil Unit 3,400 5,378 8,791
193 Fan coil Unit 3,400 5,378 8,791
194 DB-TS 8,500 13,446 21,978
195 SMDB-4th 8,000 11,852 19,373
196 Zone Control Valve 1,400 1,761
197 Fire Hose Cabinet 1,200 1,509
198 Fan coil Unit 3,400 5,378 8,791

R
199 Fire Hose Cabinet 1,200 1,509
200 Fire Hose Cabinet 1,200 1,509
201 Fan coil Unit 3,400 5,378 8,791
202 Zone Control Valve 1,400 1,761
203 Fire Hose Cabinet 1,200 1,509
204 Fan coil Unit 3,400 5,378 8,791
205 Fan coil Unit 3,400 5,378 8,791
206 SMDB-3rd 8,000 11,852 19,373
207 Fan coil Unit 3,400 5,378 8,791

T
208 Fan coil Unit 3,400 5,378 8,791
209 DB-TS 8,500 13,446 21,978
210 SMDB-2nd 8,000 11,852 19,373
211 Zone Control Valve 1,400 1,761
212 Fire Hose Cabinet 1,200 1,509
213 Fan coil Unit 3,400 5,378 8,791
214
215
216
217
218
219
220
Fire Hose Cabinet
Fire Hose Cabinet
Fan coil Unit
Zone Control Valve
Fire Hose Cabinet
Fan coil Unit
Fan coil Unit
1,200
1,200
3,400
1,400
1,200
3,400
3,400
AF1,509
1,509

1,761
1,509
5,378

5,378
5,378
8,791

8,791
8,791
221 SMDB-1st Floor 8,000 11,852 19,373
222 BMS System 140,000 176,081
223 Fan coil Unit 14,500 14,500 23,701 38,740
224 SMDB-Health Club 8,000 11,852 19,373
225 DB-FC 8,500 13,446 21,978
R
226 DB-EXIT 8,500 13,446 21,978
227 Abdominal machine 12,000 12,400 15,595
228 Chest Press Machine 12,000 14,136 19,615
229 Bicep Curl 12,000 14,136 19,615
230 Leg Extension 12,000 14,136 19,615
231 Lat Pulldown 12,000 14,136 19,615
232 Shoulder Press Machine 12,000 14,136 19,615
D

233 Weights With Rack 12,000 14,136 19,615

234 Gym Bench 1,300 1,300 1,804 2,503 3,473
235 Cardio Machine 12,000 14,136 19,615
236 Tread Mill 12,000 12,813
237 Cardio Machine 12,000 14,136 19,615
238 Tread Mill 12,000 14,136 19,615
239 Tread Mill 12,000 12,813
240 Tread Mill 12,000 12,813
241 Sauna 22,000 32,594 53,277
242 Sauna 22,000 32,594 53,277
243 Fire Hose Cabinet 1,200 1,509
244 Fire Hose Cabinet 1,200 1,509
245 Fire Alarm Control Panel 24,000 35,557 58,120
246 Fan coil Unit 16,400 16,400 26,807 43,816
247 Fan coil Unit 16,400 16,400 26,807 43,816
248 Fan coil Unit 3,400 5,378 8,791
249 Fountain Control Panel 1,600 2,370 3,875
250 Water Feature Pump 7,500 8,835 12,259
251 Swimming Pool Control Panel 2,000 2,963 4,843
252 Filter Pump 9,000 13,334 21,795
253 Filter Pump 9,000 13,334 21,795
254 Filter Pump 9,000 13,334 21,795
255 Spa Pump 3,600 5,334 8,718
256 Jet Pump 2,500 2,669 3,357 4,222
257 Jet Pump 2,500 2,669 3,357 4,222
258 Heat Cool Pump 16,000 23,705 38,747
259 Fan coil Unit 3,400 5,378 8,791
260 Dosing System Swimming Pool 5,600 6,597 9,153
261 Balancing Tank 2,400 3,019
262 Balancing Tank 4,800 6,037
263 Swimming Pool Pump 3,800 6,011 9,825
264 Swimming Pool Pump 3,800 6,011 9,825
265 Swimming Pool Pump 3,800 6,011 9,825
266 Sand Filter 2,600 3,063 4,250
267 Sand Filter 2,600 3,063 4,250
268 Sand Filter 2,600 3,063 4,250
269 Jacuzzi 25,000 29,449 40,864
270 Fire Hose Cabinet 1,200 1,509
271 Garbage Chute Cleaning System 60,000 66,196 127,456
272 Garbage Chute Control Panel 1,600 2,531 4,137
273 Garbage Extract Fan 5,600 8,858 14,480
274 Fan coil Unit 3,400 5,378 8,791
275 Garbage Skip 4,000 6,327 10,343
276 Garbage Skip 4,000 6,327 10,343
277 Garbage Skip 4,000 6,327 10,343
278 Garbage Skip 4,000 6,327 10,343
279 Garbage Skip 4,000 6,327 10,343
280 Garbage Skip 4,000 6,327 10,343
281 Garbage Skip 4,000 6,327 10,343
282 Garbage Skip 4,000 6,327 10,343
283 Garbage Skip 4,000 6,327 10,343
284 Fire Hose Cabinet 1,200 1,509
285 ANPR Camera 14,000 14,000 19,426
286 ANPR Camera 14,000 14,000 19,426
287 Barrier 5,600 8,858 14,480
288 Barrier 5,600 8,858 14,480
289 Generator 135,000 251,557
290 Autamatic Transfer Switch (ATS) 24,000 26,478 50,982
291 Split Unit (Outdoor) 1,000 1,178 1,635
292 Fan coil Unit 3,400 5,378 8,791
293 Split Unit 1,200 1,240 1,461 1,721
294 Fan coil Unit 3,400 5,378 8,791
295 Split Unit 1,200 1,240 1,461 1,721
296 SMDB-SH 8,000 12,655 20,685
297 DB-GS 8,500 13,446 21,978
298 DB-EGS 8,500 13,446 21,978
299 SMDB 8,000 12,655 20,685
300 ESMDB 8,000 11,101 18,145
301 MDB-G1 6,400 8,881 14,516
302 300KVAR Capacitor 14,000 19,426 31,753
303 MDB-G2 6,400 8,881 14,516
304 ACB-1 10,000 13,876 22,681
305 ACB-2 10,000 13,876 22,681
306 300KVAR Capacitor 14,000 19,426 31,753
307 MDB-G3 6,400 8,881 14,516
308 300KVAR Capacitor 14,000 19,426 31,753
309 SMDB-G3 16,000 22,202 36,289
310 CBU-1 1,200 1,665 2,722

T
311 CBU-2 1,200 1,665 2,722
312 CBU-3 1,200 1,665 2,722
313 CBU-4 1,200 1,665 2,722
314 Breeching Inlet 1,200 1,324 2,549
315 Breeching Inlet 1,200 1,324 2,549
316 Barrier 5,600 8,858 14,480

R
317 Barrier 5,600 8,858 14,480
318 ANPR Camera 5,600 7,520 10,435
319 ANPR Camera 5,600 7,520 10,435
320 Service Lift 64,000 75,390 145,158
321 Fan coil Unit 3,400 4,718 7,712
322 Fan coil Unit 3,400 4,718 7,712
323 Fan coil Unit 3,400 4,718 7,712

O
324 Fire Hose Cabinet 1,200 1,509
325 Fire Hose Cabinet 1,200 1,509
326 Basement Return Fan 5,600 7,771 12,701
327 Control Panel 2,400 3,330 5,443
328 Fire Hose Cabinet 1,200 1,509
329 Basement Supply Fan 5,600 7,771 12,701
330 Control Panel 1,600 2,220 3,629

EP
331 DB-B1 8,500 11,795 19,279
332 DB-EB1 8,500 13,013 21,270
333 Zone Control Valve 1,400 1,761
334 DB-B2 8,500 13,013 21,270
335 DB-EB2 8,500 13,013 21,270
336 Sump Pump 4,400 6,736 11,010
337 Sump Pump 4,400 6,736 11,010
338 Sump Pump Control Panel 2,200 2,427 4,673
339 Zone Control Valve 1,400 1,761
340 Electric Fire Pump 19,500 21,514 41,423
341 Jockey Pump 11,500 12,688 24,429
342 Main Fire Pump Controller with ATS 14,000 21,432 35,032
343 Diesel Fire Pumps 18,000 19,859 38,237

R
344 Fire Diesel Pump Control panel 5,200 7,961 13,012
345 Isolator Panel 1,000 1,103 2,124
346 Fan coil Unit 3,400 5,205 8,508
347 Sump Pump 4,400 6,736 11,010
348 Sump Pump 4,400 6,736 11,010
349 Sump Pump Control Panel 2,200 2,427 4,673
350 Transfer pump 40,000 61,236 100,092
351 Transfer pump 40,000 61,236 100,092
352 Transfer Pump Control Pump 2,200 2,349 4,523

T
353 Control Panel 1,600 2,449 4,004
354 Control Panel 1,600 2,449 4,004
355 Fire Hose Cabinet 1,200 1,509
356 CP-BXF 1,600 2,449 4,004
357 Control Panel 1,600 2,449 4,004
358 Fire Hose Cabinet 1,200 1,509
359
360
361
362
363
364
365
Fire Hose Cabinet
Fan coil Unit
Fan coil Unit
CCTV System
NVR-1
NVR-2
NVR-3
1,200
3,400
3,400
129,200
6,000
6,000
6,000
129,200
6,000
6,000
6,000
3,513
AF
1,509

179,278
8,326
8,326
8,326
5,205
5,743
8,508

366 NVR-4 6,000 6,000 8,326

367 NVR-5 6,000 6,000 8,326
368 NVR-6 6,000 6,000 8,326
369 NVR-7 6,000 6,000 8,326
370 CCTV Monitor 1,040 1,040 1,443 2,002 2,779
R
371 CCTV Monitor 1,040 1,040 1,443 2,002 2,779
372 CCTV Monitor 1,040 1,040 1,443 2,002 2,779
373 CCTV Monitor 1,040 1,040 1,443 2,002 2,779
374 CCTV Monitor 1,040 1,040 1,443 2,002 2,779
375 CCTV Monitor 1,040 1,040 1,443 2,002 2,779
376 CCTV Monitor 1,040 1,040 1,443 2,002 2,779
377 Intercom 64,000 68,333 111,694
D

378 DCD Panel 8,500 9,076 12,593 17,474

379 Access Controller 1,000 1,343 1,863 2,586
380 Access Controller 1,000 1,343 1,863 2,586
381 Access Controller 1,000 1,343 1,863 2,586
382 Access Control 3,600 4,382 6,080
383 Access Control 3,600 4,382 6,080
384 Access Control 3,600 4,382 6,080
385 Wooden Bench 770 770 1,259
386 Pool Umbrellah 320 342 658
387 Wooden Bench 770 770 1,259
388 Wooden Bench 770 770 1,259
389 Pool Umbrellah 320 342 658
390 Pool Umbrellah 320 342 658
391 Pool Umbrellah 320 342 658
392 Wooden Bench 770 770 1,259
393 Access Control Panel 2,200 2,678 3,716
394 Access Control Panel 2,200 2,678 3,716
395 Access Control Panel 2,200 2,678 3,716
396 Interfaces to Access Control System 1,200 1,837 3,003
397 Interfaces to Access Control System 1,200 1,837 3,003
398 Interfaces to Access Control System 1,200 1,837 3,003
399 Reception Desk 2,800 4,286 7,006
400 RCC Water Tank 20,800 26,161
401 RCC Water Tank 20,800 26,161
402 RCC Water Tank 20,800 26,161
403 RCC Water Tank 20,800 26,161
404 Fitness Stair Climber 6,720 6,720 9,325
405 Half Cage Squat Rack 3,486 3,486 4,837
406 Body Solid Functional Training 9,975 9,975 13,841
407 Leg Press 11,156 11,156 15,480
408 Leg Curl Machine 8,820 8,820 12,239
409 Calf Raise 2,205 2,205 3,060
410 Multi Adjustable Bench 1,691 1,691 2,346
411 Chin Up Machine 5,607 5,607 7,780
412 Pec Fly Machine 8,978 8,978 12,458
413 Weight Plate Set with Bar 2,478 2,478 3,438
414 Rubber Plates (2.5 kg) 158 158 219
415 External & Internal Doors 30,800 45,632
416 Electrical Works 24,000 30,185
417 Fire Alarm & Fire Fighting Works 32,000 40,247
418 Civil Works 22,000 24,272 46,734
419 Mechnaical Works (Insulation, Valves etc.) 37,500 41,372 79,660
420 Painted Plastered Walls 71,856 71,856 99,707
421 Ceramic Floor Tiles 77,591 114,955
422 Epoxy Flooring 83,560 95,258 141,130
423 External Interlocks 2,790 4,869
424 External/Façade Finish 129,634 129,634
425 Painted Plastered Ceiling 27,843 27,843 38,635
426 Roof Assembly (Structural, waterproofing etc.) 69,770 143,433
427 Superstructure 1,648,131
428 Substructure - Foundations 523,020
429 Swimming Pool & Works 235,658 235,658 453,743
430 Male & Female Toilets 144,000 144,000 199,814 277,262 384,729
431 Exterior Windows 151,520 273,241
432 Marble Finishes 22,114
433 Gym Finishes 52,500 52,500 72,849
434 Ceramic Wall Tiles 46,237 68,503
435 Soffit Ceiling 76,992 90,694 125,847
436 Structural Survey 50,000 55,163 76,544
437 Landscaping 7,488 7,995 15,394

Contingencies 1,674,446 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014 54,014
TOTAL EXPENDITURES 1,034,939 153,005 396,395 422,835 606,641 424,475 582,275 534,716 484,963 489,511 1,038,035 420,209 592,897 875,948 490,293 547,765 240,747 245,971 497,129 333,895 801,540 173,387 638,351 659,216 1,596,879 555,036 982,557 536,894 459,137 774,371 622,773

CLOSING BALANCE 650,382 1,049,341 1,213,527 1,354,818 1,315,356 1,537,895 1,607,440 1,726,047 1,896,968 2,067,034 1,785,039 2,114,779 2,278,954 2,163,624 2,431,457 2,754,313 3,391,161 4,036,541 4,444,702 5,024,914 5,272,729 6,154,049 6,589,442 7,013,374 6,508,800 7,176,293 7,430,683 8,136,231 8,934,775 9,435,335 10,098,304

DEFICIENCY ANALYSIS
Reserve Requirements 14,120,434 14,066,420 14,381,827 14,464,347 14,523,175 14,400,155 14,455,205 14,354,288 14,297,570 14,288,715 14,275,019 13,712,341 13,748,754 13,613,691 13,191,078 13,140,047 13,029,847 13,222,994 13,417,349 13,367,017 13,478,244 13,125,530 13,389,223 13,196,732 12,976,967 11,812,221 11,650,532 11,055,938 10,887,207 10,790,614 10,375,570 10,098,304

Reserve Fund Surplus (13,416,038) (13,332,486) (13,250,821) (13,168,356) (13,084,799) (12,917,310) (12,746,848) (12,571,523) (12,391,747) (12,207,985) (11,927,303) (11,633,974) (11,334,736) (11,027,454) (10,708,591) (10,275,533) (9,831,833) (9,380,808) (8,922,315) (8,453,330) (7,852,801) (7,235,174) (6,607,291) (5,963,594) (5,303,421) (4,474,239) (3,625,255) (2,750,976) (1,855,838) (940,236) -

Page 1 of 2 Page 2 of 2

T
R
O
EP
R
T
AF
R
D
7. Reserve Fund Management – 30 Years Projections

Management Program

Adequate reserve funding must be the primary objective of the management since a sound reserve
fund ensures the long-term integrity and viability, it will enhance the value to the owner and the
property value in the marketplace. The following comments and projections are based on the
assumption that the corporation/association will implement a proactive management program.

Reserve Fund Program

It is important that a formal reserve fund program be established and implemented. A Reserve Fund
Program will ensure that reserve fund requirements are adequate for contemplated major repairs
and replacements and that reserve fund contributions are sufficient to cover most contingencies.
Moreover, the Reserve Fund Program must be reviewed and adjusted from time to time to keep pace

T
with changing conditions.

R
Reserve Fund Contributions

O
Based on the assumption, estimates and projections of this Reserve Fund Study, the reserve fund
EP
contributions may be increased, as shown in the Cash Flow Projections hereinafter until the reserve
fund deficiency has been eliminated.

Reserve Fund Expenditures

R

The corporation/association should implement a reserve fund expenditure program contemplated

T

by management to ensure appropriate expenditures and the maintenance of the property in

AF

excellent condition.

Major reserve fund expenditures are projected in the 30 Year Cash Flow Projections hereinafter.
These expenditures projections are guidelines only.
R

They are targeted on the basis of the remaining life estimates, and they should be modified to
D

accommodate actual repair requirements. Expenditures should be made as and when they are
required.

30
30 Year Cash Flow Projections

The Reserve Fund – Projected Cash Flow and Deficiency Analysis presents a 30-year reserve fund
projection showing cash positions, cash flows, and cash expenditures in a form and detail, which
conforms to financial statement presentation of reserve fund operations.

Opening Cash Balance

This is the reserve fund position at the beginning of each and every fiscal year showing the
cash resources available, which consist of (1) bank deposits, (2) qualified investments, and
(3) accrued interest earned.

Cash Flows

These are the regular reserve fund contributions, special assessments, and interest income
based on 2.16% of the opening balance.

T
Opening Cash Funds

R
These represent the total cash resources available in any fiscal year and include the current
year’s cash flow.
O
EP
Cash Expenditures

These are annual expenditures listed in the categories established by the Reserve Fund Study.
Records or ledger accounts of these expenditure categories should be kept showing reserve
R

fund allocations and charges in a chronological order for control and reference.
T

Closing Cash Fund

AF

This is the reserve fund position at the end of each and every fiscal year, which is carried
forward to the next year.
R

Deficiency Analysis
D

The Reserve Deficiency has been projected by formula taking into account the inflation
factor, interest rates and reserve fund expenditures. Therefore, any reserve fund
expenditures will not affect the reserve fund deficiency because such expenditures will also
affect the reserve requirements.

31
Schedule C – Schedule of Reserve Fund Estimates – Benchmark Analysis

T
R
O
EP
R
T
AF
R
D

32
 EXPECTED Unit CURRENT RESERVE FUTURE RESERVE FUND ANNUAL RESERVE FUND
S.No Property Group Name Property Group Id ASSET CATEGORY Sub Main Category ASSET SUB-CATEGORY Asset Name ASSET DESCRIPTION Asset Code LEVEL ROOM / AREA Asset Unit Cost Unit CURRENT REPLACEMENT COST FUTURE REPLACEMENT COST FUTURE RESERVE ACCUMULATION
LIFESPAN (Years) Quantity REQUIREMENTS REQUIREMENTS ASSESSMENT

1 Marina Sail PG770712 Mechanical Chilled Water System Chilled Water Chiller Unit Chiller Unit 1 MS-0001 Roof Roof Area 20 650000 1 No 195,000 237,352.16 175,500 199,509 37,843 5,975
2 Marina Sail PG770712 Mechanical Chilled Water System Chilled Water Chiller Unit Chiller Unit 2 MS-0002 Roof Roof Area 20 650000 1 No 195,000 237,352.16 175,500 199,509 37,843 5,975
3 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Isolator Panel Isolator Panel MS-0003 Roof Roof Area 20 2500 1 No 1,000 1,217.19 900 1,023 194 31
4 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Isolator Panel Isolator Panel MS-0004 Roof Roof Area 20 2500 1 No 1,000 1,217.19 900 1,023 194 31
5 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Isolator Panel Isolator Panel MS-0005 Roof Roof Area 20 2500 1 No 1,000 1,217.19 900 1,023 194 31
6 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Isolator Panel Isolator Panel MS-0006 Roof Roof Area 20 2500 1 No 1,000 1,217.19 900 1,023 194 31
7 Marina Sail PG770712 Mechanical Chilled Water System Chilled Water Chiller Unit Chiller Unit 3 MS-0007 Roof Roof Area 20 650000 1 Ls 195,000 208,203.23 175,500 183,163 25,040 12,386
8 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Chiller Isolator Panel Chiller Isolator Panel MS-0008 Roof Roof Area 20 5500 1 No 2,200 2,677.82 1,980 2,251 427 67
9 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fresh Air Handling Unit Fresh Air Handling Unit 1 MS-0009 Roof Roof Area 15 140000 1 No 42,000 46,337.07 33,600 35,825 10,512 3,430
10 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fresh Air Control Panel Fresh Air Control Panel MS-0010 Roof Roof Area 15 14000 1 No 5,600 7,520.14 2,240 2,715 4,805 489
11 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fresh Air Handling Unit Fresh Air Handling Unit 2 MS-0011 Roof Roof Area 15 140000 1 No 42,000 46,337.07 33,600 35,825 10,512 3,430
12 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fresh Air Control Panel Fresh Air Control Panel MS-0012 Roof Roof Area 15 14000 1 No 5,600 7,520.14 2,240 2,715 4,805 489
13 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Motor control centre MCC Panel MS-0013 Roof Pupm Room 20 16500 1 No 6,600 11,518.43 990 1,424 10,095 498
14 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Variable Frequency Drive Variable Frequency Drive MS-0014 Roof Pupm Room 5 15000 1 No 6,000 6,199.80 4,800 4,904 1,296 1,296
15 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Variable Frequency Drive Variable Frequency Drive MS-0015 Roof Pupm Room 5 15000 1 No 6,000 6,199.80 4,800 4,904 1,296 1,296
16 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Variable Frequency Drive Variable Frequency Drive MS-0016 Roof Pupm Room 5 15000 1 No 6,000 6,199.80 4,800 4,904 1,296 1,296
17 Marina Sail PG770712 Mechanical Chilled Water System Chilled Water Chilled Water Pump Chilled Water Pump 1 MS-0017 Roof Pupm Room 20 60000 1 No 60,000 68,400.14 54,000 58,819 9,581 2,319
18 Marina Sail PG770712 Mechanical Chilled Water System Chilled Water Chilled Water Pump Chilled Water Pump 2 MS-0018 Roof Pupm Room 20 60000 1 No 60,000 68,400.14 54,000 58,819 9,581 2,319
19 Marina Sail PG770712 Mechanical Chilled Water System Chilled Water Chilled Water Pump Chilled Water Pump 3 MS-0019 Roof Pupm Room 20 60000 1 No 30,000 34,200.07 27,000 29,409 4,791 1,160
20 Marina Sail PG770712 Mechanical Chilled Water System Chilled Water Chilled Water Pump Chilled Water Pump 4 MS-0020 Roof Pupm Room 20 60000 1 No 60,000 68,400.14 54,000 58,819 9,581 2,319
21 Marina Sail PG770712 Mechanical Chilled Water System Chilled Water Chilled Water Pump Chilled Water Pump 5 MS-0021 Roof Pupm Room 20 60000 1 No 60,000 68,400.14 54,000 58,819 9,581 2,319
22 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Pump Control Panel Pump Control Panel MS-0022 Roof Pupm Room 20 5500 1 No 2,200 3,839.48 330 475 3,365 166
23 Marina Sail PG770712 Mechanical Water Supply Netwrok Water Supply (COLD Water) Pressure Vessel Pressure Vessel MS-0023 Roof Pupm Room 15 12000 1 No 4,800 6,238.10 2,240 2,658 3,580 415
24 Marina Sail PG770712 Mechanical Water Supply Netwrok Water Supply (COLD Water) Booster Pump Booster Pump 1 MS-0024 Roof Pupm Room 20 25000 1 No 10,000 17,452.16 1,500 2,157 15,295 754
25 Marina Sail PG770712 Mechanical Water Supply Netwrok Water Supply (COLD Water) Booster Pump Booster Pump 2 MS-0025 Roof Pupm Room 20 25000 1 No 10,000 17,452.16 1,500 2,157 15,295 754
26 Marina Sail PG770712 Mechanical Water Supply Netwrok Water Supply (COLD Water) Booster Pump Booster Pump 3 MS-0026 Roof Pupm Room 20 25000 1 No 10,000 17,452.16 1,500 2,157 15,295 754
27 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Pump Control Panel Booster Pump Control Panel MS-0027 Roof Pupm Room 20 5500 1 No 2,200 3,839.48 330 475 3,365 166
28 Marina Sail PG770712 Controls Building Management System Building Management System, Meters, Sensor & Gages DDC Panels DDC Panel MS-0028 Roof Pupm Room 15 20000 1 No 20,000 26,857.64 8,000 9,697 17,161 1,748
29 Marina Sail PG770712 Controls Building Management System Building Management System, Meters, Sensor & Gages DDC Panels DDC Panel MS-0029 Roof Pupm Room 15 20000 1 No 20,000 26,857.64 8,000 9,697 17,161 1,748
30 Marina Sail PG770712 Controls Building Management System Building Management System, Meters, Sensor & Gages DDC Panels AHU DDC Panel MS-0030 Roof Pupm Room 15 20000 1 No 8,000 10,743.06 3,200 3,879 6,864 699
31 Marina Sail PG770712 Mechanical Water Supply Netwrok Water Supply (COLD Water) Pressure Vessel Pressure Vessel MS-0031 Roof Pupm Room 15 12000 1 No 4,800 7,592.96 320 432 7,161 444
32 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Make up Water Pump Make up Pump MS-0032 Roof Pupm Room 15 9500 1 No 3,800 4,938.50 1,773 2,104 2,835 328
33 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Make up Water Pump Male Up Pump MS-0033 Roof Pupm Room 15 9500 1 No 3,800 4,938.50 1,773 2,104 2,835 328
34 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Pump Control Panel Make-up Water Pump Control Panel MS-0034 Roof Pupm Room 20 5500 1 No 2,200 3,839.48 330 475 3,365 166
35 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Dosing System Dosing System MS-0035 Roof Pupm Room 10 14000 1 No 5,600 6,596.60 2,800 3,116 3,481 667
36 Marina Sail PG770712 Mechanical Chilled Water System Chilled Water Chilled Water Pump Chilled Water Pump 6 MS-0036 Roof Pupm Room 20 60000 1 No 60,000 61,998.00 54,000 55,166 6,832 6,832
37 Marina Sail PG770712 Mechanical Chilled Water System Chilled Water Chilled Water Pump Chilled Water Pump 7 MS-0037 Roof Pupm Room 20 60000 1 No 60,000 68,400.14 54,000 58,819 9,581 2,319
38 Marina Sail PG770712 Mechanical Chilled Water System Chilled Water Chilled Water Pump Chilled Water Pump 8 MS-0038 Roof Pupm Room 20 60000 1 No 60,000 68,400.14 54,000 58,819 9,581 2,319
39 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0039 Roof Pupm Room 15 8500 1 No 3,400 6,131.33 1,133 1,665 4,466 206

T
40 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0040 Roof Pupm Room 15 8500 1 No 3,400 6,131.33 1,133 1,665 4,466 206
41 Marina Sail PG770712 Mechanical Water Supply Netwrok Water Supply (COLD Water) Booster Pump Booster Pump MS-0041 Roof Roof Area 20 25000 1 No 10,000 11,400.02 9,000 9,803 1,597 387
42 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0042 Roof Lift Room 15 8500 1 No 3,400 6,131.33 1,133 1,665 4,466 206
43 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Split Unit Split Unit MS-0043 Roof Lift Room 5 3000 1 No 1,200 1,281.25 960 1,002 279 138
44 Marina Sail PG770712 Transportaion Elevators, Escalators & Dumbwaiter lift Auto Rescue Landing (ELD) ELD MS-0044 Roof Lift Room 25 75000 1 No 30,000 45,926.66 21,600 28,517 17,410 1,174
45 Marina Sail PG770712 Transportaion Elevators, Escalators & Dumbwaiter lift Auto Rescue Landing (ELD) ELD MS-0045 Roof Lift Room 25 75000 1 No 30,000 45,926.66 21,600 28,517 17,410 1,174

R
46 Marina Sail PG770712 Transportaion Elevators, Escalators & Dumbwaiter lift Auto Rescue Landing (ELD) ELD MS-0046 Roof Lift Room 25 75000 1 No 30,000 45,926.66 21,600 28,517 17,410 1,174
47 Marina Sail PG770712 Transportaion Elevators, Escalators & Dumbwaiter Lift LIFT LIFT 1 MS-0047 Roof Lift Room 15 235000 1 No 235,000 359,758.82 109,667 144,786 214,973 14,500
48 Marina Sail PG770712 Transportaion Elevators, Escalators & Dumbwaiter Lift LIFT LIFT 2 MS-0048 Roof Lift Room 15 235000 1 No 235,000 336,944.67 109,667 138,728 198,217 16,157
49 Marina Sail PG770712 Transportaion Elevators, Escalators & Dumbwaiter Lift LIFT LIFT 3 MS-0049 Roof Lift Room 15 235000 1 No 235,000 305,407.22 109,667 130,113 175,294 20,308
50 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Split Unit (Outdoor) Split Unit (Outdoor) MS-0050 Roof Lift Room 10 2500 1 No 1,000 1,342.88 500 606 737 75
51 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Split Unit Split Unit MS-0051 Roof Lift Room 5 3000 1 No 1,200 1,368.00 240 261 1,107 268
52 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Aircraft Warning Light Aircraft Warning Light MS-0052 Roof Telecom Room 10 15000 1 No 6,000 7,067.79 3,000 3,338 3,729 714
53 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Aircraft Warning Light Aircraft Warning Light MS-0053 Roof Telecom Room 10 15000 1 No 6,000 7,067.79 3,000 3,338 3,729 714

O
54 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-ER MS-0054 Roof Telecom Room 15 8500 1 No 8,500 11,046.64 3,967 4,706 6,340 735
55 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-R MS-0055 Roof Telecom Room 15 8500 1 No 8,500 11,046.64 3,967 4,706 6,340 735
56 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Main Distribution Board MDB-R2 MS-0056 Roof Telecom Room 15 16000 1 No 6,400 8,594.45 2,560 3,103 5,492 559
57 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Main Distribution Board MDB-R1 MS-0057 Roof Telecom Room 15 16000 1 No 6,400 8,594.45 2,560 3,103 5,492 559
58 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Capacitor Bank 300KVAR Capacitor MS-0058 Roof Telecom Room 15 35000 1 No 14,000 18,194.47 6,533 7,751 10,443 1,210
59 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Capacitor Bank 300KVAR Capacitor MS-0059 Roof Telecom Room 15 35000 1 No 14,000 18,194.47 6,533 7,751 10,443 1,210
60 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Ventilation Staircase pressurization Fan Staircase pressurization Fan MS-0060 Roof Roof Area 15 14000 1 No 5,600 7,520.14 2,240 2,715 4,805 489
61 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Control Panel SPF-Control Panel MS-0061 Roof Roof Area 15 4000 1 No 1,600 2,148.61 640 776 1,373 140

EP
62 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Split Unit (Outdoor) Split Unit (Outdoor) MS-0062 Roof Roof Area 10 2500 1 No 1,000 1,177.96 500 556 622 119
63 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-21st Floor MS-0063 21st Floor Electrical Room 15 16000 1 No 8,000 10,743.06 3,200 3,879 6,864 699
64 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0064 21st Floor Common Area 15 8500 1 No 3,400 4,418.66 1,587 1,882 2,536 294
65 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0065 21st Floor Common Area 15 8500 1 No 3,400 4,418.66 1,587 1,882 2,536 294
66 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0066 21st Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
67 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0067 21st Floor Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
68 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0068 21st Floor Common Area 15 8500 1 No 3,400 4,418.66 1,587 1,882 2,536 294
69 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0069 21st Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
70 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0070 20th Floor Common Area 15 8500 1 No 3,400 4,418.66 1,587 1,882 2,536 294
71 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0071 20th Floor Common Area 15 8500 1 No 3,400 4,418.66 1,587 1,882 2,536 294
72 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-20th Floor MS-0072 20th Floor Electrical Room 15 16000 1 No 8,000 10,743.06 3,200 3,879 6,864 699
73 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0073 20th Floor Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
74 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0074 20th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
75 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0075 20th Floor Common Area 15 8500 1 No 3,400 4,418.66 1,587 1,882 2,536 294

R
76 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0076 20th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
77 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0077 19th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
78 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0078 19th Floor Common Area 15 8500 1 No 3,400 4,418.66 1,587 1,882 2,536 294
79 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0079 19th Floor Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
80 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0080 19th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
81 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0081 19th Floor Common Area 15 8500 1 No 3,400 4,418.66 1,587 1,882 2,536 294
82 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0082 19th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
83 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-19th Floor MS-0083 19th Floor Electrical Room 15 16000 1 No 8,000 10,743.06 3,200 3,879 6,864 699
84 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Emergency Power Supply Centeral Battery System Panel CBS- Panel MS-0084 19th Floor Electrical Room 15 3000 1 No 1,200 1,611.46 480 582 1,030 105
85 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0085 18th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297

T
86 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0086 18th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
87 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-18th Floor MS-0087 18th Floor Electrical Room 15 16000 1 No 8,000 10,743.06 3,200 3,879 6,864 699
88 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0088 18th Floor Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
89 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0089 18th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
90 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0090 18th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
91 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0091 18th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
92 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet
AF MS-0092 17th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
93 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0093 17th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
94 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0094 17th Floor Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
95 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0095 17th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
96 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0096 17th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
97 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0097 17th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
98 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-17th MS-0098 17th Floor Electrical Room 15 16000 1 No 8,000 10,743.06 3,200 3,879 6,864 699
99 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-TS MS-0099 17th Floor Electrical Room 15 8500 1 No 8,500 11,414.50 3,400 4,121 7,293 743
100 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0100 16th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
101 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0101 16th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
102 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Emergency Power Supply Centeral Battery System Panel CBS-8 MS-0102 16th Floor Electrical Room 15 3000 1 No 1,200 1,611.46 480 582 1,030 105
103 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-16th Floor MS-0103 16th Floor Electrical Room 15 16000 1 No 8,000 10,743.06 3,200 3,879 6,864 699
104 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0104 16th Floor Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
105 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0105 16th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
R
106 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0106 16th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
107 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0107 16th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
108 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0108 15th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
109 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0109 15th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
110 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0110 15th Floor Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
111 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0111 15th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
112 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0112 15th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
D

113 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0113 15th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
114 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-15th Floor MS-0114 15th Floor Electrical Room 15 16000 1 No 8,000 10,743.06 3,200 3,879 6,864 699
115 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0115 14th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
116 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0116 14th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
117 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-TS MS-0117 14th Floor Electrical Room 15 8500 1 No 8,500 11,414.50 3,400 4,121 7,293 743
118 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-14th MS-0118 14th Floor Electrical Room 15 16000 1 No 8,000 10,743.06 3,200 3,879 6,864 699
119 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0119 14th Floor Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
120 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0120 14th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
121 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0121 14th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
122 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0122 14th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
123 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0123 13th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
124 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0124 13th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
125 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0125 13th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
126 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0126 13th Floor Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
127 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0127 13th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
128 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0128 13th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
129 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0129 12th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
130 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-13th MS-0130 13th Floor Electrical Room 15 16000 1 No 8,000 10,743.06 3,200 3,879 6,864 699
131 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0131 12th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
132 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-TS MS-0132 12th Floor Electrical Room 15 8500 1 No 8,500 11,414.50 3,400 4,121 7,293 743
133 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-12th MS-0133 12th Floor Electrical Room 15 16000 1 No 8,000 10,743.06 3,200 3,879 6,864 699
134 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0134 12th Floor Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
135 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0135 12th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
136 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0136 12th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
137 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0137 12th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
138 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0138 11th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
139 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0139 11th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
140 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0140 11th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
141 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0141 11th Floor Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
142 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0142 11th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
143 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0143 11th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
144 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Emergency Power Supply Centeral Battery System Panel Centeral Battery System Panel MS-0144 11th Floor Common Area 15 3000 1 No 1,200 1,611.46 480 582 1,030 105
145 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-11th Floor MS-0145 11th Floor Electrical Room 15 16000 1 No 8,000 10,743.06 3,200 3,879 6,864 699
146 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0146 10th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
147 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0147 10th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
148 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Emergency Power Supply Emeregency Distribution Board Emeregency Distribution Board MS-0148 10th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
149 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-10th MS-0149 10th Floor Electrical Room 15 16000 1 No 8,000 10,743.06 3,200 3,879 6,864 699
150 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0150 10th Floor Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
151 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0151 10th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
152 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0152 10th Floor Common Area 15 8500 1 No 3,400 4,565.80 1,360 1,648 2,917 297
153 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0153 10th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
154 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0154 9th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
155 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0155 9th Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
156 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0156 9th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
 EXPECTED Unit CURRENT RESERVE FUTURE RESERVE FUND ANNUAL RESERVE FUND
S.No Property Group Name Property Group Id ASSET CATEGORY Sub Main Category ASSET SUB-CATEGORY Asset Name ASSET DESCRIPTION Asset Code LEVEL ROOM / AREA Asset Unit Cost Unit CURRENT REPLACEMENT COST FUTURE REPLACEMENT COST FUTURE RESERVE ACCUMULATION
LIFESPAN (Years) Quantity REQUIREMENTS REQUIREMENTS ASSESSMENT

157 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0157 9th Floor Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
158 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0158 9th Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
159 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0159 9th Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
160 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-9th MS-0160 9th Floor Electrical Room 15 16000 1 No 8,000 11,852.42 1,600 2,068 9,785 723
161 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0161 8th Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
162 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0162 8th Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
163 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-TS MS-0163 8th Floor Common Area 15 8500 1 No 8,500 13,445.87 567 764 12,682 785
164 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-8th MS-0164 8th Floor Common Area 15 16000 1 No 8,000 11,852.42 1,600 2,068 9,785 723
165 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0165 8th Floor Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
166 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0166 8th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
167 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0167 8th Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
168 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0168 8th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
169 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0169 7th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
170 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0170 7th Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
171 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0171 7th Floor Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
172 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0172 7th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
173 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0173 7th Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
174 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0174 7th Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
175 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Emergency Power Supply Centeral Battery System Panel Centeral Battery System Panel MS-0175 7th Floor Electrical Room 15 3000 1 No 1,200 1,777.86 240 310 1,468 108
176 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-7th MS-0176 7th Floor Electrical Room 15 16000 1 No 8,000 11,852.42 1,600 2,068 9,785 723
177 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0177 6th Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
178 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0178 6th Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
179 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-6th MS-0179 6th Floor Electrical Room 15 16000 1 No 8,000 11,852.42 1,600 2,068 9,785 723
180 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0180 6th Floor Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
181 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0181 6th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
182 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0182 6th Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
183 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0183 6th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
184 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0184 5th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
185 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0185 5th Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
186 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0186 5th Floor Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
187 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0187 5th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
188 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0188 5th Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
189 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0189 5th Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
190 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-TS2 MS-0190 5th Floor Electrical Room 15 8500 1 No 8,500 13,445.87 567 764 12,682 785
191 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-5th MS-0191 5th Floor Electrical Room 15 16000 1 No 8,000 11,852.42 1,600 2,068 9,785 723
192 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0192 4th Floor Electrical Room 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
193 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0193 4th Floor Electrical Room 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
194 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-TS MS-0194 4th Floor Electrical Room 15 8500 1 No 8,500 13,445.87 567 764 12,682 785
195 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-4th MS-0195 4th Floor Electrical Room 15 16000 1 No 8,000 11,852.42 1,600 2,068 9,785 723

T
196 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0196 4th Floor Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
197 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0197 4th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
198 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0198 4th Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
199 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0199 4th Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
200 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0200 3rd Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
201 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0201 3rd Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314

R
202 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0202 3rd Floor Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
203 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0203 3rd Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
204 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0204 3rd Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
205 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0205 3rd Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
206 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-3rd MS-0206 3rd Floor Electrical Room 15 16000 1 No 8,000 11,852.42 1,600 2,068 9,785 723
207 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0207 2nd Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
208 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0208 2nd Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
209 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-TS MS-0209 2nd Floor Common Area 15 8500 1 No 8,500 13,445.87 567 764 12,682 785

O
210 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-2nd MS-0210 2nd Floor Electrical Room 15 16000 1 No 8,000 11,852.42 1,600 2,068 9,785 723
211 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0211 2nd Floor Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
212 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0212 2nd Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
213 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0213 2nd Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
214 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0214 2nd Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
215 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0215 1st Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
216 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0216 1st Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
217 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0217 1st Floor Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79

EP
218 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0218 1st Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
219 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0219 1st Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
220 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0220 1st Floor Common Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
221 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-1st Floor MS-0221 1st Floor Telecom Room 15 16000 1 No 8,000 11,852.42 1,600 2,068 9,785 723
222 Marina Sail PG770712 Transportaion Building Management System Building Management System BMS System BMS System MS-0222 1st Floor Telecom Room 25 350000 1 No 140,000 176,081.22 100,800 117,065 59,016 7,900
223 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0223 Ground Floor GYM 15 14500 1 No 14,500 14,500.00 14,500 14,500 0 0
224 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-Health Club MS-0224 Ground Floor GYM 15 16000 1 No 8,000 11,852.42 1,600 2,068 9,785 723
225 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-FC MS-0225 Ground Floor GYM 15 8500 1 No 8,500 13,445.87 567 764 12,682 785
226 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-EXIT MS-0226 Ground Floor GYM 15 8500 1 No 8,500 13,445.87 567 764 12,682 785
227 Marina Sail PG770712 Fixtures & Fitting Furniture System Furniture, Fixtures, and Equipment Abdominal machine Abdominal machine MS-0227 Ground Floor GYM 7 12000 1 No 12,000 12,399.60 10,286 10,508 1,892 1,892
228 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines chest press machine Chest Press Machine MS-0228 Ground Floor GYM 10 12000 1 No 12,000 14,135.57 6,000 6,677 7,459 1,429
229 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Bicep Curl MS-0229 Ground Floor GYM 10 12000 1 No 12,000 14,135.57 6,000 6,677 7,459 1,429
230 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines leg extension Leg Extension MS-0230 Ground Floor GYM 10 12000 1 No 12,000 14,135.57 6,000 6,677 7,459 1,429
231 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Lat Pulldown MS-0231 Ground Floor GYM 10 12000 1 No 12,000 14,135.57 6,000 6,677 7,459 1,429

R
232 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines Shoulder Press machine Shoulder Press Machine MS-0232 Ground Floor GYM 10 12000 1 No 12,000 14,135.57 6,000 6,677 7,459 1,429
233 Marina Sail PG770712 Electrical Information Communications & Technology Information Communications & Technology Weights with Rack Weights With Rack MS-0233 Ground Floor GYM 10 12000 1 No 12,000 14,135.57 6,000 6,677 7,459 1,429
234 Marina Sail PG770712 Fixtures & Fitting Furniture System Furniture, Fixtures, and Equipment Benches Gym Bench MS-0234 Ground Floor GYM 10 1300 1 No 1,300 1,300.00 1,300 1,300 0 0
235 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Cardio Machine MS-0235 Ground Floor GYM 10 12000 1 No 12,000 14,135.57 6,000 6,677 7,459 1,429
236 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines Tread Mill Tread Mill MS-0236 Ground Floor GYM 6 12000 1 No 12,000 12,812.51 8,000 8,349 4,463 2,208
237 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Cardio Machine MS-0237 Ground Floor GYM 10 12000 1 No 12,000 14,135.57 6,000 6,677 7,459 1,429
238 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Tread Mill MS-0238 Ground Floor GYM 10 12000 1 No 12,000 14,135.57 6,000 6,677 7,459 1,429
239 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines Tread Mill Tread Mill MS-0239 Ground Floor GYM 6 12000 1 No 12,000 12,812.51 8,000 8,349 4,463 2,208
240 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines Tread Mill Tread Mill MS-0240 Ground Floor GYM 6 12000 1 No 12,000 12,812.51 8,000 8,349 4,463 2,208
241 Marina Sail PG770712 Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Sauna Sauna MS-0241 Ground Floor GYM 15 55000 1 No 22,000 32,594.16 4,400 5,686 26,908 1,988

T
242 Marina Sail PG770712 Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Sauna Sauna MS-0242 Ground Floor GYM 15 55000 1 No 22,000 32,594.16 4,400 5,686 26,908 1,988
243 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0243 Ground Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
244 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0244 Ground Floor Common Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
245 Marina Sail PG770712 Lifesafety Fire Protection System Fire Alarm Fire Alarm Control Panel Fire Alarm Control Panel MS-0245 Ground Floor Common Area 15 24000 1 No 24,000 35,557.27 4,800 6,203 29,354 2,169
246 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0246 Ground Floor Common Area 15 16400 1 No 16,400 16,400.00 16,400 16,400 0 0
247 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0247 Ground Floor Common Area 15 16400 1 No 16,400 16,400.00 16,400 16,400 0 0
248
249
250
251
252
253
254
255
Marina Sail
Marina Sail
Marina Sail
Marina Sail
Marina Sail
Marina Sail
Marina Sail
Marina Sail
PG770712
PG770712
PG770712
PG770712
PG770712
PG770712
PG770712
PG770712
Mechanical
Electrical
Public Health
Public Health
Public Health
Public Health
Public Health
Electrical
Heating ,Ventilation and Air Conditioning
Power Supply & Controls Low Voltage
Water Feature & Fountains
Swimming Pools
Swimming Pools
Swimming Pools
Swimming Pools
Power Supply & Controls High Voltage
Air Conditioning
Low Voltage
Water Feature
Swimming Pool,Furniture & Jacuzzi
Swimming Pool,Furniture & Jacuzzi
Swimming Pool,Furniture & Jacuzzi
Swimming Pool,Furniture & Jacuzzi
Pumps, Motors
Fan coil Unit
Control Panel
Water Feature Pump
Swimming pool control panel
Filter Pump
Filter Pump
Filter Pump
Pump
AF
Fan coil Unit
Fountain Control Panel
Water Feature Pump
Swimming Pool Control Panel
Filter Pump
Filter Pump
Filter Pump
Spa Pump
MS-0248
MS-0249
MS-0250
MS-0251
MS-0252
MS-0253
MS-0254
MS-0255
Ground Floor
Ground Floor
Ground Floor
Ground Floor
Ground Floor
Ground Floor
Ground Floor
Ground Floor
Pump Room (Swimming Pool)
Pump Room (Swimming Pool)
Pump Room (Swimming Pool)
Pump Room (Swimming Pool)
Pump Room (Swimming Pool)
Pump Room (Swimming Pool)
Pump Room (Swimming Pool)
Pump Room (Swimming Pool)
15
15
10
15
15
15
15
15
8500
4000
7500
5000
9000
9000
9000
9000
1
1
1
1
1
1
1
1
No
No
No
No
No
No
No
No
3,400
1,600
7,500
2,000
9,000
9,000
9,000
3,600
5,378.35
2,370.48
8,834.73
2,963.11
13,333.98
13,333.98
13,333.98
5,333.59
227
320
3,750
400
1,800
1,800
1,800
720
306
414
4,173
517
2,326
2,326
2,326
930
5,073
1,957
4,662
2,446
11,008
11,008
11,008
4,403
314
145
893
181
813
813
813
325
256 Marina Sail PG770712 Public Health SPA, Equipment Spa, Equipments & Furniture Spa jet pump Jet Pump MS-0256 Ground Floor Pump Room (Swimming Pool) 7 2500 1 No 2,500 2,669.27 1,786 1,864 806 398
257 Marina Sail PG770712 Public Health SPA, Equipment Spa, Equipments & Furniture Spa jet pump Jet Pump MS-0257 Ground Floor Pump Room (Swimming Pool) 7 2500 1 No 2,500 2,669.27 1,786 1,864 806 398
258 Marina Sail PG770712 Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Heat Cool Pump Heat Cool Pump MS-0258 Ground Floor Pump Room (Swimming Pool) 15 40000 1 No 16,000 23,704.85 3,200 4,135 19,569 1,446
259 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0259 Ground Floor Pump Room (Swimming Pool) 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
260 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Dosing System Dosing System Swimming Pool MS-0260 Ground Floor Pump Room (Swimming Pool) 10 14000 1 No 5,600 6,596.60 2,800 3,116 3,481 667
261 Marina Sail PG770712 Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Balance Tanks Balancing Tank MS-0261 Ground Floor Pump Room (Swimming Pool) 25 6000 1 No 2,400 3,018.54 1,728 2,007 1,012 135
R
262 Marina Sail PG770712 Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Balance Tanks Balancing Tank MS-0262 Ground Floor Pump Room (Swimming Pool) 25 12000 1 No 4,800 6,037.07 3,456 4,014 2,023 271
263 Marina Sail PG770712 Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Pump Swimming Pool Pump MS-0263 Ground Floor Pump Room (Swimming Pool) 15 9500 1 No 3,800 6,011.10 253 342 5,669 351
264 Marina Sail PG770712 Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Pump Swimming Pool Pump MS-0264 Ground Floor Pump Room (Swimming Pool) 15 9500 1 No 3,800 6,011.10 253 342 5,669 351
265 Marina Sail PG770712 Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Pump Swimming Pool Pump MS-0265 Ground Floor Pump Room (Swimming Pool) 15 9500 1 No 3,800 6,011.10 253 342 5,669 351
266 Marina Sail PG770712 Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Sand Filter Sand Filter MS-0266 Ground Floor Pump Room (Swimming Pool) 10 6500 1 No 2,600 3,062.71 1,300 1,447 1,616 310
267 Marina Sail PG770712 Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Sand Filter Sand Filter MS-0267 Ground Floor Pump Room (Swimming Pool) 10 6500 1 No 2,600 3,062.71 1,300 1,447 1,616 310
268 Marina Sail PG770712 Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Sand Filter Sand Filter MS-0268 Ground Floor Pump Room (Swimming Pool) 10 6500 1 No 2,600 3,062.71 1,300 1,447 1,616 310
D

269 Marina Sail PG770712 Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Jacuzzi MS-0269 Ground Floor Pump Room (Swimming Pool) 10 25000 1 No 25,000 29,449.11 12,500 13,910 15,540 2,977
270 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0270 Ground Floor Parking Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
271 Marina Sail PG770712 Civil Chute System Garbage Garbage Chute Cleaning System Garbage Chute Cleaning System MS-0271 Ground Floor Parking Area 20 150000 1 No 60,000 66,195.82 54,000 57,575 8,620 2,812
272 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Control Panel Garbage Chute Control Panel MS-0272 Ground Floor Parking Area 15 4000 1 No 1,600 2,530.99 107 144 2,387 148
273 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Ventilation Extract fan Garbage Extract Fan MS-0273 Ground Floor Parking Area 15 14000 1 No 5,600 8,858.46 373 504 8,355 517
274 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0274 Ground Floor Parking Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
275 Marina Sail PG770712 Civil Chute System Garbage Garbage Skip Garbage Skip MS-0275 Ground Floor Parking Area 15 4000 1 No 4,000 6,327.47 267 360 5,968 370
276 Marina Sail PG770712 Civil Chute System Garbage Garbage Skip Garbage Skip MS-0276 Ground Floor Parking Area 15 4000 1 No 4,000 6,327.47 267 360 5,968 370
277 Marina Sail PG770712 Civil Chute System Garbage Garbage Skip Garbage Skip MS-0277 Ground Floor Parking Area 15 4000 1 No 4,000 6,327.47 267 360 5,968 370
278 Marina Sail PG770712 Civil Chute System Garbage Garbage Skip Garbage Skip MS-0278 Ground Floor Parking Area 15 4000 1 No 4,000 6,327.47 267 360 5,968 370
279 Marina Sail PG770712 Civil Chute System Garbage Garbage Skip Garbage Skip MS-0279 Ground Floor Parking Area 15 4000 1 No 4,000 6,327.47 267 360 5,968 370
280 Marina Sail PG770712 Civil Chute System Garbage Garbage Skip Garbage Skip MS-0280 Ground Floor Parking Area 15 4000 1 No 4,000 6,327.47 267 360 5,968 370
281 Marina Sail PG770712 Civil Chute System Garbage Garbage Skip Garbage Skip MS-0281 Ground Floor Parking Area 15 4000 1 No 4,000 6,327.47 267 360 5,968 370
282 Marina Sail PG770712 Civil Chute System Garbage Garbage Skip Garbage Skip MS-0282 Ground Floor Parking Area 15 4000 1 No 4,000 6,327.47 267 360 5,968 370
283 Marina Sail PG770712 Civil Chute System Garbage Garbage Skip Garbage Skip MS-0283 Ground Floor Parking Area 15 4000 1 No 4,000 6,327.47 267 360 5,968 370
284 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0284 Ground Floor Parking Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
285 Marina Sail PG770712 Public Health Security System Security Cameras ANPR Camera ANPR Camera MS-0285 Ground Floor Parking Area 10 14000 1 No 14,000 14,000.00 14,000 14,000 0 0
286 Marina Sail PG770712 Public Health Security System Security Cameras ANPR Camera ANPR Camera MS-0286 Ground Floor Parking Area 10 14000 1 No 14,000 14,000.00 14,000 14,000 0 0
287 Marina Sail PG770712 Public Health Security System Access control Barrier Barrier MS-0287 Ground Floor Parking Area 15 14000 1 No 5,600 8,858.46 373 504 8,355 517
288 Marina Sail PG770712 Public Health Security System Access control Barrier Barrier MS-0288 Ground Floor Parking Area 15 14000 1 No 5,600 8,858.46 373 504 8,355 517
289 Marina Sail PG770712 Mechanical Generator Generator, Equipment Generator Generator MS-0289 Ground Floor Parking Area 30 450000 1 No 135,000 251,556.72 81,000 121,569 129,988 5,606
290 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Automatic Transfer Switches(ATS) Autamatic Transfer Switch (ATS) MS-0290 Ground Floor Parking Area 20 60000 1 No 24,000 26,478.33 21,600 23,030 3,448 1,125
291 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Split Unit (Outdoor) Split Unit (Outdoor) MS-0291 Ground Floor Parking Area 10 2500 1 No 1,000 1,177.96 500 556 622 119
292 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0292 Ground Floor Parking Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
293 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Split Unit Split Unit MS-0293 Ground Floor Parking Area 5 3000 1 No 1,200 1,239.96 960 981 259 259
294 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0294 Ground Floor Parking Area 15 8500 1 No 3,400 5,378.35 227 306 5,073 314
295 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Split Unit Split Unit MS-0295 Ground Floor Parking Area 5 3000 1 No 1,200 1,239.96 960 981 259 259
296 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-SH MS-0296 Ground Floor Parking Area 15 16000 1 No 8,000 12,654.94 533 719 11,936 739
297 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-GS MS-0297 Ground Floor Parking Area 15 8500 1 No 8,500 13,445.87 567 764 12,682 785
298 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-EGS MS-0298 Ground Floor Parking Area 15 8500 1 No 8,500 13,445.87 567 764 12,682 785
299 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB MS-0299 Ground Floor Parking Area 15 16000 1 No 8,000 12,654.94 533 719 11,936 739
300 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Emergency Sub Main Distribution Board ESMDB MS-0300 Ground Floor Parking Area 15 16000 1 No 8,000 11,100.80 2,667 3,302 7,799 707
301 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Main Distribution Board MDB-G1 MS-0301 Ground Floor Parking Area 15 16000 1 No 6,400 8,880.64 2,133 2,642 6,239 566
302 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Capacitor Bank 300KVAR Capacitor MS-0302 Ground Floor Parking Area 15 35000 1 No 14,000 19,426.40 4,667 5,779 13,648 1,237
303 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Main Distribution Board MDB-G2 MS-0303 Ground Floor Parking Area 15 16000 1 No 6,400 8,880.64 2,133 2,642 6,239 566
304 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Air Circuit Breakers ACB-1 MS-0304 Ground Floor Parking Area 15 25000 1 No 10,000 13,876.00 3,333 4,128 9,748 884
305 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Air Circuit Breakers ACB-2 MS-0305 Ground Floor Parking Area 15 25000 1 No 10,000 13,876.00 3,333 4,128 9,748 884
306 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Capacitor Bank 300KVAR Capacitor MS-0306 Ground Floor Parking Area 15 35000 1 No 14,000 19,426.40 4,667 5,779 13,648 1,237
307 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Main Distribution Board MDB-G3 MS-0307 Ground Floor Parking Area 15 16000 1 No 6,400 8,880.64 2,133 2,642 6,239 566
308 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Capacitor Bank 300KVAR Capacitor MS-0308 Ground Floor Parking Area 15 35000 1 No 14,000 19,426.40 4,667 5,779 13,648 1,237
309 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Sub Main Distribution Board SMDB-G3 MS-0309 Ground Floor Parking Area 15 16000 1 No 16,000 22,201.60 5,333 6,604 15,598 1,414
310 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Emergency Power Supply Centeral Battery System Panel CBU-1 MS-0310 Ground Floor Parking Area 15 3000 1 No 1,200 1,665.12 400 495 1,170 106
311 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Emergency Power Supply Centeral Battery System Panel CBU-2 MS-0311 Ground Floor Parking Area 15 3000 1 No 1,200 1,665.12 400 495 1,170 106
 EXPECTED Unit CURRENT RESERVE FUTURE RESERVE FUND ANNUAL RESERVE FUND
S.No Property Group Name Property Group Id ASSET CATEGORY Sub Main Category ASSET SUB-CATEGORY Asset Name ASSET DESCRIPTION Asset Code LEVEL ROOM / AREA Asset Unit Cost Unit CURRENT REPLACEMENT COST FUTURE REPLACEMENT COST FUTURE RESERVE ACCUMULATION
LIFESPAN (Years) Quantity REQUIREMENTS REQUIREMENTS ASSESSMENT

312 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Emergency Power Supply Centeral Battery System Panel CBU-3 MS-0312 Ground Floor Parking Area 15 3000 1 No 1,200 1,665.12 400 495 1,170 106
313 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Emergency Power Supply Centeral Battery System Panel CBU-4 MS-0313 Ground Floor Parking Area 15 3000 1 No 1,200 1,665.12 400 495 1,170 106
314 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Breeching Inlet Breeching Inlet MS-0315 Ground Floor Parking Area 20 3000 1 No 1,200 1,323.92 1,080 1,152 172 56
315 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Breeching Inlet Breeching Inlet MS-0316 Ground Floor Parking Area 20 3000 1 No 1,200 1,323.92 1,080 1,152 172 56
316 Marina Sail PG770712 Public Health Security System Access control Barrier Barrier MS-0317 Ground Floor Parking Area 15 14000 1 No 5,600 8,858.46 373 504 8,355 517
317 Marina Sail PG770712 Public Health Security System Access control Barrier Barrier MS-0318 Ground Floor Parking Area 15 14000 1 No 5,600 8,858.46 373 504 8,355 517
318 Marina Sail PG770712 Public Health Security System Security Cameras ANPR Camera ANPR Camera MS-0319 Ground Floor Parking Area 10 14000 1 No 5,600 7,520.14 560 679 6,841 697
319 Marina Sail PG770712 Public Health Security System Security Cameras ANPR Camera ANPR Camera MS-0320 Ground Floor Parking Area 10 14000 1 No 5,600 7,520.14 560 679 6,841 697
320 Marina Sail PG770712 Transportaion Elevators, Escalators & Dumbwaiter Lift Service Lift Service Lift MS-0321 Ground Floor Parking Area 20 160000 1 No 64,000 75,389.72 57,600 64,095 11,294 2,163
321 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0322 Ground Floor Parking Area 15 8500 1 No 3,400 4,717.84 1,133 1,403 3,314 300
322 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0323 Ground Floor Parking Area 15 8500 1 No 3,400 4,717.84 1,133 1,403 3,314 300
323 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0324 Ground Floor Parking Area 15 8500 1 No 3,400 4,717.84 1,133 1,403 3,314 300
324 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0325 Basement 1 Parking Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
325 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0326 Basement 1 Parking Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
326 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Ventilation Basement Exhaust Fan Basement Return Fan MS-0327 Basement 1 Parking Area 15 14000 1 No 5,600 7,770.56 1,867 2,311 5,459 495
327 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Control Panel Control Panel MS-0328 Basement 1 Parking Area 15 6000 1 No 2,400 3,330.24 800 991 2,340 212
328 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0329 Basement 1 Parking Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
329 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Ventilation Basement Exhaust Fan Basement Supply Fan MS-0330 Basement 1 Parking Area 15 14000 1 No 5,600 7,770.56 1,867 2,311 5,459 495
330 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Control Panel Control Panel MS-0331 Basement 1 Electrical Room 15 4000 1 No 1,600 2,220.16 533 660 1,560 141
331 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-B1 MS-0332 Basement 1 Electrical Room 15 8500 1 No 8,500 11,794.60 2,833 3,508 8,286 751
332 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-EB1 MS-0333 Basement 1 Electrical Room 15 8500 1 No 8,500 13,012.55 2,267 2,993 10,020 676
333 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0334 Basement 1 Common Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
334 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-B2 MS-0335 Basement 2 Electrical Room 15 8500 1 No 8,500 13,012.55 2,267 2,993 10,020 676
335 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Lighting System, Controls & Panels Distribution Board DB-EB2 MS-0336 Basement 2 Electrical Room 15 8500 1 No 8,500 13,012.55 2,267 2,993 10,020 676
336 Marina Sail PG770712 Mechanical Sanitary System Drainage System Sump Pump Sump Pump MS-0337 Basement 2 Parking Area 15 11000 1 No 4,400 6,735.91 1,173 1,549 5,187 350
337 Marina Sail PG770712 Mechanical Sanitary System Drainage System Sump Pump Sump Pump MS-0338 Basement 2 Parking Area 15 11000 1 No 4,400 6,735.91 1,173 1,549 5,187 350
338 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Pump Control Panel Sump Pump Control Panel MS-0339 Basement 2 Parking Area 20 5500 1 No 2,200 2,427.18 1,980 2,111 316 103
339 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Zone Control Valve Zone Control Valve MS-0340 Basement 2 Parking Area 25 3500 1 No 1,400 1,760.81 1,008 1,171 590 79
340 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Electric Fire Pump Electric Fire Pump MS-0341 Basement 2 fire Pump Room 20 65000 1 No 19,500 21,513.64 17,550 18,712 2,802 914
341 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Jockey Pump Jockey Pump MS-0342 Basement 2 fire Pump Room 20 11500 1 No 11,500 12,687.53 10,350 11,035 1,652 539
342 Marina Sail PG770712 Lifesafety Fire Protection System Fire Alarm Main Fire Pump Controller with ATS Main Fire Pump Controller with ATS MS-0343 Basement 2 fire Pump Room 15 35000 1 No 14,000 21,432.44 3,733 4,929 16,504 1,113
343 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Diesel Fire Pumps Diesel Fire Pumps MS-0344 Basement 2 fire Pump Room 20 60000 1 No 18,000 19,858.74 16,200 17,273 2,586 844
344 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Diesel Pump Control panel Fire Diesel Pump Control panel MS-0345 Basement 2 fire Pump Room 15 13000 1 No 5,200 7,960.62 1,387 1,831 6,130 413
345 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Isolator Panel Isolator Panel MS-0346 Basement 2 fire Pump Room 20 2500 1 No 1,000 1,103.26 900 960 144 47
346 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0347 Basement 2 fire Pump Room 15 8500 1 No 3,400 5,205.02 907 1,197 4,008 270
347 Marina Sail PG770712 Mechanical Sanitary System Drainage System Sump Pump Sump Pump MS-0348 Basement 2 fire Pump Room 15 11000 1 No 4,400 6,735.91 1,173 1,549 5,187 350
348 Marina Sail PG770712 Mechanical Sanitary System Drainage System Sump Pump Sump Pump MS-0349 Basement 2 fire Pump Room 15 11000 1 No 4,400 6,735.91 1,173 1,549 5,187 350
349 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Pump Control Panel Sump Pump Control Panel MS-0350 Basement 2 fire Pump Room 20 5500 1 No 2,200 2,427.18 1,980 2,111 316 103
350 Marina Sail PG770712 Mechanical Water Supply Netwrok Water Supply (COLD Water) Transfer pump Transfer pump MS-0351 Basement 2 fire Pump Room 15 40000 1 No 40,000 61,235.54 10,667 14,083 47,153 3,180

T
351 Marina Sail PG770712 Mechanical Water Supply Netwrok Water Supply (COLD Water) Transfer pump Transfer pump MS-0352 Basement 2 fire Pump Room 15 40000 1 No 40,000 61,235.54 10,667 14,083 47,153 3,180
352 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Pump Control Panel Transfer Pump Control Pump MS-0353 Basement 2 fire Pump Room 20 5500 1 No 2,200 2,348.96 1,980 2,066 282 140
353 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Control Panel Control Panel MS-0354 Basement 2 Parking Area 15 4000 1 No 1,600 2,449.42 427 563 1,886 127
354 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Control Panel Control Panel MS-0355 Basement 2 Parking Area 15 4000 1 No 1,600 2,449.42 427 563 1,886 127
355 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0356 Basement 2 Parking Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
356 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Control Panel CP-BXF MS-0357 Basement 2 Parking Area 15 4000 1 No 1,600 2,449.42 427 563 1,886 127

R
357 Marina Sail PG770712 Electrical Power Supply & Controls Low Voltage Low Voltage Control Panel Control Panel MS-0358 Basement 2 Parking Area 15 4000 1 No 1,600 2,449.42 427 563 1,886 127
358 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0359 Basement 2 Parking Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
359 Marina Sail PG770712 Lifesafety Fire Fighting System Fire Fighting Fire Hose Cabinet Fire Hose Cabinet MS-0360 Basement 2 Parking Area 25 3000 1 No 1,200 1,509.27 864 1,003 506 68
360 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0361 Basement 2 Lobby 15 8500 1 No 3,400 5,205.02 907 1,197 4,008 270
361 Marina Sail PG770712 Mechanical Heating ,Ventilation and Air Conditioning Air Conditioning Fan coil Unit Fan coil Unit MS-0362 Baement 1 CCTV Room 15 8500 1 No 3,400 3,513.22 3,173 3,242 271 271
362 Marina Sail PG770712 Electrical Structured Cabling System Electronic Security System CCTV System CCTV System MS-0363 Baement 1 CCTV Room 10 190000 1 No 129,200 129,200.00 129,200 129,200 0 0
363 Marina Sail PG770712 Electrical Structured Cabling System Electronic Security System CCTV Data Box NVR-1 MS-0364 Baement 1 CCTV Room 10 6000 1 No 6,000 6,000.00 6,000 6,000 0 0
364 Marina Sail PG770712 Electrical Structured Cabling System Electronic Security System CCTV Data Box NVR-2 MS-0365 Baement 1 CCTV Room 10 6000 1 No 6,000 6,000.00 6,000 6,000 0 0

O
365 Marina Sail PG770712 Electrical Structured Cabling System Electronic Security System CCTV Data Box NVR-3 MS-0366 Baement 1 CCTV Room 10 6000 1 No 6,000 6,000.00 6,000 6,000 0 0
366 Marina Sail PG770712 Electrical Structured Cabling System Electronic Security System CCTV Data Box NVR-4 MS-0367 Baement 1 CCTV Room 10 6000 1 No 6,000 6,000.00 6,000 6,000 0 0
367 Marina Sail PG770712 Electrical Structured Cabling System Electronic Security System CCTV Data Box NVR-5 MS-0368 Baement 1 CCTV Room 10 6000 1 No 6,000 6,000.00 6,000 6,000 0 0
368 Marina Sail PG770712 Electrical Structured Cabling System Electronic Security System CCTV Data Box NVR-6 MS-0369 Baement 1 CCTV Room 10 6000 1 No 6,000 6,000.00 6,000 6,000 0 0
369 Marina Sail PG770712 Electrical Structured Cabling System Electronic Security System CCTV Data Box NVR-7 MS-0370 Baement 1 CCTV Room 10 6000 1 No 6,000 6,000.00 6,000 6,000 0 0
370 Marina Sail PG770712 Electrical Equipment Monitor CCTV Monitor CCTV Monitor MS-0371 Baement 1 CCTV Room 10 1040 1 No 1,040 1,040.00 1,040 1,040 0 0
371 Marina Sail PG770712 Electrical Equipment Monitor CCTV Monitor CCTV Monitor MS-0372 Baement 1 CCTV Room 10 1040 1 No 1,040 1,040.00 1,040 1,040 0 0
372 Marina Sail PG770712 Electrical Equipment Monitor CCTV Monitor CCTV Monitor MS-0373 Baement 1 CCTV Room 10 1040 1 No 1,040 1,040.00 1,040 1,040 0 0

EP
373 Marina Sail PG770712 Electrical Equipment Monitor CCTV Monitor CCTV Monitor MS-0374 Baement 1 CCTV Room 10 1040 1 No 1,040 1,040.00 1,040 1,040 0 0
374 Marina Sail PG770712 Electrical Equipment Monitor CCTV Monitor CCTV Monitor MS-0375 Baement 1 CCTV Room 10 1040 1 No 1,040 1,040.00 1,040 1,040 0 0
375 Marina Sail PG770712 Electrical Equipment Monitor CCTV Monitor CCTV Monitor MS-0376 Baement 1 CCTV Room 10 1040 1 No 1,040 1,040.00 1,040 1,040 0 0
376 Marina Sail PG770712 Electrical Equipment Monitor CCTV Monitor CCTV Monitor MS-0377 Baement 1 CCTV Room 10 1040 1 No 1,040 1,040.00 1,040 1,040 0 0
377 Marina Sail PG770712 Electrical Structured Cabling System Intercom Intercom Intercom MS-0378 Baement 1 CCTV Room 15 160000 1 No 64,000 68,333.37 55,467 57,889 10,445 5,167
378 Marina Sail PG770712 Lifesafety Fire Protection System Fire Alarm DCD Panel DCD Panel MS-0379 Baement 1 Common Area 10 8500 1 No 8,500 9,075.53 6,800 7,097 1,979 979
379 Marina Sail PG770712 Public Health Security System Access control Access Controller Access Controller MS-0380 Ground Floor Common Area 10 2500 1 No 1,000 1,342.88 100 121 1,222 124
380 Marina Sail PG770712 Public Health Security System Access control Access Controller Access Controller MS-0381 Ground Floor Common Area 10 2500 1 No 1,000 1,342.88 100 121 1,222 124
381 Marina Sail PG770712 Public Health Security System Access control Access Controller Access Controller MS-0382 Ground Floor Common Area 10 2500 1 No 1,000 1,342.88 100 121 1,222 124
382 Marina Sail PG770712 Public Health Security System Access control Access Control Access Control MS-0383 Ground Floor Common Area 10 9000 1 No 3,600 4,381.89 1,440 1,637 2,745 433
383 Marina Sail PG770712 Public Health Security System Access control Access Control Access Control MS-0384 Ground Floor Common Area 10 9000 1 No 3,600 4,381.89 1,440 1,637 2,745 433
384 Marina Sail PG770712 Public Health Security System Access control Access Control Access Control MS-0385 Ground Floor Common Area 10 9000 1 No 3,600 4,381.89 1,440 1,637 2,745 433
385 Marina Sail PG770712 Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Benches Wooden Bench MS-0386 Ground Floor Swimming Pool Area 15 770 1 No 770 770.00 770 770 0 0
386 Marina Sail PG770712 Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Pool Umbrellah MS-0387 Ground Floor Swimming Pool Area 20 800 1 No 320 341.67 288 301 41 20

R
387 Marina Sail PG770712 Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Benches Wooden Bench MS-0388 Ground Floor Swimming Pool Area 15 770 1 No 770 770.00 770 770 0 0
388 Marina Sail PG770712 Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Benches Wooden Bench MS-0389 Ground Floor Swimming Pool Area 15 770 1 No 770 770.00 770 770 0 0
389 Marina Sail PG770712 Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Pool Umbrellah MS-0390 Ground Floor Swimming Pool Area 20 800 1 No 320 341.67 288 301 41 20
390 Marina Sail PG770712 Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Pool Umbrellah MS-0391 Ground Floor Swimming Pool Area 20 800 1 No 320 341.67 288 301 41 20
391 Marina Sail PG770712 Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Pool Umbrellah MS-0392 Ground Floor Swimming Pool Area 20 800 1 No 320 341.67 288 301 41 20
392 Marina Sail PG770712 Public Health Swimming Pools Swimming Pool,Furniture & Jacuzzi Pool Benches Wooden Bench MS-0393 Ground Floor Swimming Pool Area 15 770 1 No 770 770.00 770 770 0 0
393 Marina Sail PG770712 Public Health Security System Access control Access Control Panel Access Control Panel MS-0394 Ground Floor Swimming Pool Area 10 5500 1 No 2,200 2,677.82 880 1,000 1,677 265
394 Marina Sail PG770712 Public Health Security System Access control Access Control Panel Access Control Panel MS-0395 Ground Floor Swimming Pool Area 10 5500 1 No 2,200 2,677.82 880 1,000 1,677 265
395 Marina Sail PG770712 Public Health Security System Access control Access Control Panel Access Control Panel MS-0396 Ground Floor Swimming Pool Area 10 5500 1 No 2,200 2,677.82 880 1,000 1,677 265
396 Marina Sail PG770712 Public Health Security System Access control Interfaces to Access Control System Interfaces to Access Control System MS-0397 Ground Floor Swimming Pool Area 15 3000 1 No 1,200 1,837.07 320 422 1,415 95

T
397 Marina Sail PG770712 Public Health Security System Access control Interfaces to Access Control System Interfaces to Access Control System MS-0398 Ground Floor Swimming Pool Area 15 3000 1 No 1,200 1,837.07 320 422 1,415 95
398 Marina Sail PG770712 Public Health Security System Access control Interfaces to Access Control System Interfaces to Access Control System MS-0399 Ground Floor Swimming Pool Area 15 3000 1 No 1,200 1,837.07 320 422 1,415 95
399 Marina Sail PG770712 Civil Building Fabric Carpentry System Reception Desk Reception Desk MS-0400 Ground Floor Swimming Pool Area 15 7000 1 No 2,800 4,286.49 747 986 3,301 223
400 Marina Sail PG770712 Mechanical Water Supply Netwrok Water Supply (COLD Water) RCC Water Tank RCC Water Tank MS-0401 Basement 2 Parking Area 25 52000 1 No 20,800 26,160.64 14,976 17,393 8,768 1,174
401 Marina Sail PG770712 Mechanical Water Supply Netwrok Water Supply (COLD Water) RCC Water Tank RCC Water Tank MS-0402 Basement 2 Parking Area 25 52000 1 No 20,800 26,160.64 14,976 17,393 8,768 1,174
402 Marina Sail PG770712 Mechanical Water Supply Netwrok Water Supply (COLD Water) RCC Water Tank RCC Water Tank MS-0403 Roof Roof Area 25 52000 1 No 20,800 26,160.64 14,976 17,393 8,768 1,174
403 Marina Sail PG770712 Mechanical Water Supply Netwrok Water Supply (COLD Water) RCC Water Tank RCC Water Tank
AF MS-0404 Roof Roof Area 25 52000 1 No 20,800 26,160.64 14,976 17,393 8,768 1,174
404 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Fitness Stair Climber MS-0405 Ground Floor GYM 10 6720 1 No 6,720 6,720.00 6,720 6,720 0 0
405 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Half Cage Squat Rack MS-0406 Ground Floor GYM 10 3486 1 No 3,486 3,486.00 3,486 3,486 0 0
406 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Body Solid Functional Training MS-0407 Ground Floor GYM 10 9975 1 No 9,975 9,975.00 9,975 9,975 0 0
407 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Leg Press MS-0408 Ground Floor GYM 10 11156 1 No 11,156 11,156.00 11,156 11,156 0 0
408 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Leg Curl Machine MS-0409 Ground Floor GYM 10 8820 1 No 8,820 8,820.00 8,820 8,820 0 0
409 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Calf Raise MS-0410 Ground Floor GYM 10 2205 1 No 2,205 2,205.00 2,205 2,205 0 0
410 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Multi Adjustable Bench MS-0411 Ground Floor GYM 10 1691 1 No 1,691 1,691.00 1,691 1,691 0 0
411 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Chin Up Machine MS-0413 Ground Floor GYM 10 5607 1 No 5,607 5,607.00 5,607 5,607 0 0
412 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Pec Fly Machine MS-0414 Ground Floor GYM 10 8978 1 No 8,978 8,978.00 8,978 8,978 0 0
413 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Weight Plate Set with Bar MS-0415 Ground Floor GYM 10 2478 1 No 2,478 2,478.00 2,478 2,478 0 0
414 Marina Sail PG770712 Public Health Gym Equipment Gym Equipments, Machines Gym Equipment Rubber Plates (2.5 kg) MS-0416 Ground Floor GYM 10 158 1 No 158 158.00 158 158 0 0
415 Marina Sail PG770712 Civil Doors Doors External & Internal Doors External & Internal Doors MS-0417 All Floors All Floors 30 1100 140 No 30,800 45,631.83 18,480 23,882 21,750 1,607
416 Marina Sail PG770712 Electrical Electrical Works Electrical Works Electrical Works Electrical Works MS-0418 All Floors All Floors 25 120000 1 Ls 24,000 30,185.35 17,280 20,068 10,117 1,354
R
417 Marina Sail PG770712 Fire Alarm & Fire Fighting Fire Alarm & Fire Fighting Fire Alarm & Fire Fighting Fire Alarm & Fire Fighting Fire Alarm & Fire Fighting Works MS-0419 All Floors All Floors 25 160000 1 Ls 32,000 40,247.14 23,040 26,758 13,489 1,806
418 Marina Sail PG770712 Civil Civil Works Civil Works Civil Works Civil Works MS-0420 All Floors All Floors 20 110000 1 Ls 22,000 24,271.80 18,700 19,938 4,334 1,414
419 Marina Sail PG770712 Mechanical Mechnaical Works Mechnaical Works Mechnaical Works Mechnaical Works (Insulation, Valves etc.) MS-0421 All Floors All Floors 20 250000 1 Ls 37,500 41,372.38 31,875 33,985 7,387 2,410
420 Marina Sail PG770712 Civil Civil Works Civil Works Painted Plastered Walls Painted Plastered Walls MS-0422 All Floors All Floors 10 30 11976 Sq.m 71,856 71,855.81 71,856 71,856 0 0
421 Marina Sail PG770712 Civil Civil Works Civil Works Ceramic Floor Tiles Ceramic Floor Tiles MS-0423 All Floors All Floors 30 110 3527 Sq.m 77,591 114,954.59 46,554 60,163 54,791 4,049
422 Marina Sail PG770712 Civil Civil Works Civil Works Epoxy Flooring Epoxy Flooring MS-0424 All Floors All Floors 12 55 7596 Sq.m 83,560 95,258.09 55,706 60,678 34,580 8,370
423 Marina Sail PG770712 Civil Civil Works Civil Works External Interlocks External Interlocks MS-0425 All Floors All Floors 35 45 310 Sq.m 2,790 4,869.15 1,435 2,063 2,806 138
D

424 Marina Sail PG770712 Civil Civil Works Civil Works External/Façade Finish External/Façade Finish MS-0426 All Floors All Floors 40 330 7857 Sq.m 129,634 129,633.83 129,634 129,634 0 0
425 Marina Sail PG770712 Civil Civil Works Civil Works Painted Plastered Ceiling Painted Plastered Ceiling MS-0427 All Floors All Floors 10 40 2784 Sq.m 27,843 27,843.37 27,843 27,843 0 0
426 Marina Sail PG770712 Civil Civil Works Civil Works Roof Assembly (Structural, waterproofing etc.) Roof Assembly (Structural, waterproofing etc.) MS-0428 All Floors All Floors 40 290 802 Sq.m 69,770 143,432.53 31,396 50,241 93,192 3,354
427 Marina Sail PG770712 Civil Civil Works Civil Works Superstructure Superstructure MS-0429 All Floors All Floors 60 120 13734 Sq.m 1,648,131 6,523,817.42 494,439 1,213,138 5,310,680 78,917
428 Marina Sail PG770712 Civil Civil Works Civil Works Substructure - Foundations Substructure - Foundations MS-0430 All Floors All Floors 60 145 3607 Sq.m 523,020 2,070,277.07 156,906 384,979 1,685,298 25,044
429 Marina Sail PG770712 Civil Swimming Pool Works Swimming Pool Works Swimming Pool Works Swimming Pool & Works MS-0431 Ground Floor Ground Floor 20 1200 393 Sq.m 235,658 235,657.54 235,658 235,658 0 0
430 Marina Sail PG770712 Civil Toilets Toilets Toilet Works Male & Female Toilets MS-0432 All Floors All Floors 10 18000 8 No 144,000 144,000.00 144,000 144,000 0 0
431 Marina Sail PG770712 Civil Exterior Finish Exterior Finish Exterior Windows Exterior Windows MS-0433 All Floors All Floors 30 900 3367 Sq.m 151,520 273,240.99 60,608 89,040 184,201 8,481
432 Marina Sail PG770712 Civil Civil Works Civil Works Marble Finishes Marble Finishes MS-0434 All Floors All Floors 50 150 147 Sq.m 22,114 63,082.72 7,961 15,774 47,308 1,041
433 Marina Sail PG770712 Civil Civil Works Civil Works Gym Finishes Gym Finishes MS-0435 All Floors All Floors 10 750 70 Sq.m 52,500 52,500.00 52,500 52,500 0 0
434 Marina Sail PG770712 Civil Civil Works Civil Works Ceramic Wall Tiles Ceramic Wall Tiles MS-0436 All Floors All Floors 30 110 2102 Sq.m 46,237 68,503.15 27,742 35,852 32,651 2,413
435 Marina Sail PG770712 Civil Civil Works Civil Works Soffit Ceiling Soffit Ceiling MS-0437 All Floors All Floors 10 45 8555 Sq.m 76,992 90,694.11 38,496 42,837 47,857 9,167
436 Marina Sail PG770712 Civil Civil Works Civil Works Structural Survey Structural Survey MS-0438 All Floors All Floors 10 50000 1 No 50,000 55,163.18 35,000 37,317 17,846 5,822
437 Marina Sail PG770712 Civil Civil Works Civil Works Landscaping Landscaping MS-0439 All Floors All Floors 20 130 288 Sq.m 7,488 7,995.22 6,739 7,034 962 476
8. Conclusion

This concludes the Reserve Fund Study for Marina Sail located in Dubai Marina, Dubai, UAE carried
out by Realpoint Real Estate Consultancy LLC. If there is any matter contained within this report that
you would like to discuss further, please do not hesitate to contact Realpoint.

Yours sincerely

T
Omar Rizwan BEng (Hons.), AssocRICS, CAPM

R
Building Surveyor
For and on behalf
Realpoint Real Estate Consultancy LLC
O
EP
R
T
AF

Rizwan Virk BSC (Hons.), CEA, MRICS

Technical Director
R

For and on behalf of

D

Realpoint Real Estate Consultancy LLC

33
9. Appendices
9.1 Limitations of Property Inspection
1. ELEMENTS, STRUCTURE, FINISHES, COMPONENTS AND SERVICES
1.1. In making our inspection we have been as thorough as possible in the circumstances though
we have not inspected woodwork or other parts of the structure which are covered,
unexposed or inaccessible and we are therefore unable to report that such parts of the
property are free of rot, beetle or other defects. We have, however endeavoured to draw
reasonable conclusions from the available evidence.
1.2. Whilst our report includes comments upon the principal elements of the fabric of the building
or the demised premises, especially floors, walls and roof as appropriate, together with
general remarks on the finishes and services, it does not extend to a list of minor items that
are not relevant to the main advice. Similarly, we have examined major outbuildings but
have not made detailed comment about light or temporary structures unless specified to the
contrary.

T
1.3. External roof surfaces, chimneys, gutters, eaves, boards and other features at high level have

R
been viewed from the ground or from the upper storey windows, unless access to the roof
access to the roof was readily, and safely, obtainable during our inspection. Flat roofs up to

1.4.
O
4m in height will be assessed via surveyors’ ladders.
We have not, except to the extent mentioned in the report, carried out any tests or made
EP
any enquiries concerning particular materials nor have we calculated any floor areas or re-
appraised original design criteria.
1.5. We have visually examined the services to the building where these are not covered up and,
R

as a result, are exposed to such an inspection. We have not made any specific or specialist
test of them.
T

1.6. Where we have engaged other consultants on your behalf, we may make reference to the
AF

major pertinent conclusions they have reached within our report, but this should not be
thought of as a substitute for reading their report in its entirety nor can we take responsibility
for their conclusions.
R
D

2. TIMESCALES
2.1. All quoted time scales assume a prompt response from parties providing us with the
necessary information and we can accept no liability for any delay which accrues due to lack
of action or prevarication or obstruction on the part of others supplying such information.

3. THIRD PARTIES
3.1. Our reports are for the private and confidential use of the Client(s) for whom the report is
prepared and must not be reproduced in whole or in part or relied upon by third parties for
any use without our express written authority.

4. REPAIR COSTS AND DILAPIDATIONS LIABILITIES

4.1. We have not undertaken to provide cost information for the repair of any defects found nor
to comment upon dilapidation liabilities unless specifically instructed by the client and we
have confirmed in writing that we will do so.
34
5. LEASE ANALYSIS
5.1. Our commenting upon lease terms within our report should not be thought of as a substitute
for referring to the Lease documents for full provisions made.
5.2. We have based our comment upon documentation, including the Lease and Licenses for
Alterations, made available at the time of our inspection and report. We can take no
responsibility where the content of missing or delayed documents conflict with our
assessment.
5.3. Should further relevant documentation subsequently be made available, then we would
recommend that you provide us with copies so that we might amend or refine our advice to
you.
5.4. In the event of any conflict or query upon the Lease terms, or other legal documentation, you
should obtain your solicitor’s view prior to initiating any action.

6. RISK ANALYSIS

T
6.1. We comment upon any major risk hazards we might have seen during the course of our onsite

R
inspection where specifically requested by you and we have written accepting such
instructions.
6.2. O
We have undertaken to do so on the understanding that our comments do not result from
an exhaustive or detailed investigation but rather are those which might reasonably be seen
EP
during the duration of our inspection and viewed in light of the weather conditions at
the time.
R

6.3. Our comments are not to be thought of as a substitute for your commissioning a full risk
assessment survey of the premises concerned, and we will be happy to arrange this for you.
T

7. COMMENTARY UPON RIGHTS OF WAY, SUPPORT OR LIGHT

AF

7.1. We have commented upon any apparent rights of way, support or light which might be
apparent or suspected, as a result of our site inspection were requested by you and we have
written accepting such instructions.
R

7.2. Our comments on such rights and easements will be very much in outline only, are not
D

subject to any detailed investigations, but rather are any which might reasonably be seen
during the duration of our inspection and are dependent upon the weather conditions at the
time.
7.3. They are not to be thought of as a substitute to your solicitors searching and advising for the
existence of such rights or easements. We would expect your solicitors to advise us of the
existence of any such rights at the earliest possible moment and in all cases prior to our site
inspection.

8. INTERIM REPORTS
8.1. Any reports, verbal or in writing, given to the client prior to the issue of the completed written
survey report, represent our interim views only and we reserve the right to develop further
any opinions expressed. In addition, we reserve our right to add further opinions, or more
comment upon relevant items, within the completed written survey report.

35
9. ENVIRONMENTAL/SUSTAINABILITY ISSUES
9.1. In making our inspection we have specifically not concerned ourselves with the way in which
the building or its use may impact upon the environment. We have not therefore considered
or investigated the nature and use of potentially environmentally damaging materials that
may be found in the building, or the energy efficiency of the building. Nor have we
investigated soil stability, mining and geological conditions. We would be happy to make such
further enquiries as may be necessary to enable us to report on these matters if you wish us
to do so and we have confirmed our acceptance in writing.

10. SALES PARTICULARS

10.1. Where we bind in sales particulars in with our reports, these are provided for convenience
and to aid placing our report in context. We do not undertake to check them for accuracy in
any way.

11. LIMITATIONS UPON BUDGET ESTIMATES

T
11.1. Where we provide budget estimates, they are subject to the following limitations:

R
11.2. All estimates are at current prices and no adjustments have been made for future inflation.
11.3. We have not undertaken to investigate whether the cost for carrying out all necessary works
O
immediately, will be different in cost to carrying them out individually, as and when required.
11.4. All estimates are quoted as budget estimates only and are not to be thought of as a substitute
EP
for obtaining competitive quotations from reputable contractors.
11.5. No costs have been included for any investigative works required unless otherwise noted.
R

11.6. Estimates do not include VAT or professional fees, unless otherwise noted.
11.7. No allowance has been made for out of hours working at night and weekends, nor any
associated charges likely to be incurred on the part of the Landlord’s security and
T

maintenance staff.
AF

11.8. No costs have been included regarding above, and below, ground drainage or other services
within the building, including heating, ventilation, mechanical and electrical plant and
equipment unless otherwise noted.
R

11.9. Where commenting upon dilapidation’s liabilities, we have not included for loss of rent,
D

service charge interest, or other heads of claims, unless otherwise noted.

11.10. No allowance has been made for any loss and/or damage to the works as a direct result of a
bomb blast or any other act of terrorism.
11.11. We have not included costs associated with the discovery of asbestos or other generally
accepted deleterious materials and the consequences of resultant delays to works.
11.12. Budget costs given will be indicative of the work estimated to be required. Actual costs will
depend upon many variable factors including the following: -
11.12.1. Extent of works included under one contract.
11.12.2. Method of Building works procurement.
11.12.3. The extent of concealed defects/contingent works revealed by essential further
exploratory, and investigation works recommended as a result of our survey.
11.12.4. Timing and phasing arrangements of the works.
11.12.5. Additional Preliminary costs associated with any use of the building and site
during the works.

36
 11.12.6. The building market conditions prevailing at the date of tendering/negotiation
and the specific Contractors appointed to execute the works.

12. ASSESSMENT OF DETAILED DESIGN DRAWINGS

12.1. We have not undertaken to assess the structural design of any elements shown upon the
drawings. Should you wish this to be carried out, then we would recommend you engage a
professional structural engineer. We would be happy to recommend such an engineer if
required.
12.2. We have based our comments on the design drawings only and give no warranty that the
building has actually been constructed to accord with the details shown upon them.
12.3. Where we obtain drawings from others, we will obtain their permission for this prior to
undertaking any assessment of them. When utilizing the drawings provided by the Client
direct, we assume they have obtained permission for their use. We accept no liability should
this not be the case.
12.4. All costs incurred by us when obtaining copies of drawings will be passed on to the Client.

T
We do not undertake to advise them of the cost unless we believe it to be exorbitant and we

R
are made aware of the amount, prior to any copying works being carried out.

13.
13.1.
DELETERIOUS MATERIALS O
Where lists of precluded materials are forthcoming from others, we do not warrant that such
EP
materials are deleterious. Please refer to our “limitations upon deleterious materials” for
further detail.
R

14. CONTAMINATED LAND

14.1. In all cases, we strongly advise the client to commission a specialist organisation to assess the
T

potential for the site concerned to feature contamination due to previous use or the
AF

likelihood of adjoining sites having the potential to contaminate it. We can accept no liability
where our advice in this respect is not followed.
R
D

37
9.2 Frequently Asked Questions
1. The contributions per year/ft2 are high compared with our current budgeted reserve fund
contributions. Can these be adjusted or are they final?

A. Yes, they can be adjusted. The contributions can be adjusted to meet the management’s
objectives and operational strategy.

2. Some items in the RFS are currently expended from the General/Operational Budget/Fund.
Can these items be adjusted or removed?

A. Yes, as long as it can be demonstrated that these expenditures are funded by the operational
budget.

3. The quantities shown on the RFS do not correlate with what is actually onsite. Why?

A. We have relied upon the guidance of the onsite team whom have shown us around the
building. We have also relied upon the asset register provided by the client. If the asset

T
register is not accurate or we do not get shown to all areas of the building, we may have
some discrepancies. If this is the case, please notify us so we can make the necessary

R
amendments.

4. You have used a 3.70% inflation rate. Why? O

EP
A. This is based on the Consumer Price Index inflationary data published by the Government,
which indicates an average of 3.70% inflation year on year.
R

5. You have used a 2.16% interest rate, why?

T

A. This is based on the central bank base rate interest for savings accounts in the UAE.
AF

6. What is an RFS?

A. The Reserve Fund Study is a long range (30 year) budget planning tool which identifies the
R

current status of the reserve fund and projects future costs for the maintenance, repair and
replacement of major common area assets. It is a critical tool which the board can use to
D

develop a budget which adequately funds those costs without special levies or assessments.

7. Why do we need an RFS?

A. All physical assets deteriorate over a period of time. Local regulations require that the OA
Board collects an appropriate amount of money on a regular basis, to adequately fund the
maintenance, repair and replacement of major common area assets. Having a RFS allows the
board to determine if they are collecting an appropriate amount of money, or whether their
reserves are being over-funded or under-funded. One of the advantages of developing a
funding plan is that current owners pay a fair share of the costs on a monthly, quarterly or
annual basis.

8. What is the difference between the breakeven and fully funded scenarios?

A. The breakeven scenario will meet the minimum requirements of the provisions within the
local Strata Law and provide adequate funds to affect the replacement of common area
components but will require perpetual funding throughout the life of the project. The fully
38
 funded position would significantly increase the market appeal of the project and the resale
value of the units once that threshold has been achieved. This position also provides for a
reversionary fund for the unit holder once/if the project is deemed to no longer be the
Highest and Best Use of the site. This scenario provides for the optimum position and is
included to provide a comparison for the unit owners versus the Breakeven Scenario.

9. What is not included in an RFS?

A. An RFS is not a detailed mechanical, structural or technical audit of any particular common
area component, system or building. The inspection is visual and non-invasive that typically
does not involve dismantling and/or testing the components. Further specialised
investigation may be recommended by the inspector if necessary. The observed condition of
a component or system is based primarily on empirical records and subjective, cursory
inspection. Other information used in determining the assessed condition and remaining life
of common components include maintenance and repair history and discussions with the
Facilities and Management teams. Components, and their repair or replacement, that are
typically paid for from the General Fund are excluded from the RFS such as light fittings,

T
smoke detectors, call points etc.

R
10. Who has an interest in the adequacy of the RFS?

O
A. The primary stakeholders in a jointly owned property include the current owners, potential
EP
purchasers and mortgage lending institutions. All stakeholders have an interest in a healthy
reserve fund as it will help maintain the market values of the individual units and avoid costly
special levies or inflated service charges in the future. Potential purchasers will want to
review the RFS to ensure that there are sufficient funds in the reserve fund and that potential
R

special levies will not be coming their way. Lending institutions are starting to look more
carefully at the RFS to see if the OA is collecting the necessary funds according to the reserve
T

fund study. This can give lenders some additional piece of mind when lending money in the
Jointly Owned Property market.
AF
R
D

39
 11. What is the average annual reserve fund contribution per square meter in UAE?

A. The annual contributions differ from one building to the next and are influenced by a number
of factors such as age, condition, maintenance and management strategy etc. Therefore, it is
difficult to determine an average annual contribution per square meter to fit all buildings and
scenarios. This said, however, in our experience in conducting these studies over the past 3
years in UAE and conducting 100’s of inspections and assessments of buildings the
contributions tend to be between:

16 AED/m2 to 45 AED/m2 (1.5 AED/ft2 to 4.5 AED/ft2)*

*Please note this does not indicate the optimum range of reserve fund collection nor does
this represent the target figure for a building in UAE. Each is assessed on a case-by-case basis
to determine suitable collections.

12. Why does the age of some components differ from others and differ from the actual age of
the building?

T
R
A. The effective age may differ from one component to another and differ to the actual age of

O
the building due to factors such as condition, maintenance and quality of installation. For
instance, if a component such as a roof mounted fan has not been maintained over the past
EP
four years, it is likely to be suffering from issues such as advanced corrosion, seized
bearings, clogged filters etc. all of which will reduce the remaining useful life of the
component and therefore increasing its effective age. The effective age of a component is
R

generally taken as the age of the building but may be increased or decreased if the
inspector deems it necessary based on the findings of our inspection.
T
AF
R
D

40