BUILDING UBI1

Contract Building volume: 2025 Cubic meter Contract Building Area: 450 sq. meter
Revised Building volume: 10992.5 Cubic meter Revised Building Area: 1311.2 sq. meter
Difference In Building volume: 8967.5 Cubic meter Difference In Building Area: 861.3 sq. meter
Difference: 443 % Difference %: -191.3 sq. meter

TENDER

IFC Tender Extra Qty. IFC Tender Capacity Difference IFC Tender Unit rate Difference Total Cost Total Cost Tender Profit Factor For
S No. ITEM Qty.. Qty. Unit Unit Capacity Unit Capacity Unit Unit rate(SAR) Unit rate(SAR) (SAR) IFC (SAR) Total Difference (SAR) Material Access. material Mat+ACC Labour
(SAR)

A FANS V FACTO 1.1 1.0

T FACTO 0.9
M FACTOR 1.0
1 SPF-3A/3B & EEF-3A/3B 2 2 Nos. 0 12,048 10,757.14 CFM 1,290.9 20,934 18,707 2,227 41,868 37,415 4,454 9,110.0 2,500.0 1.0 11,610.0 7,097.2
2 SPF-3C & EEF-3C 1 1 Nos. 0 7,369.0 6,579.46 CFM 789.5 7,345 - 7,345 7,345 - 7,345 1.0 -
3 SF-5 & 6 2 2 Nos. 0 8,093.0 7,225.89 CFM 867.1 14,388 - 14,388 28,777 - 28,777 1.0 -
4 FF-5 & 7 2 2 Nos. 0 7,357.0 6,568.75 CFM 788.3 7,345 - 7,345 14,690 - 14,690 1.0 -
5 REF-1 2 2 Nos. 0 2,938.0 2,623.21 CFM 314.8 6,845 - 6,845 13,690 - 13,690 1.0 -
6 WEF-1 1 1 Nos. 0 1,141.0 1,018.75 CFM 122.3 3,853 - 3,853 3,853 - 3,853 1.0 -
- - - - - - - 1.0 -
- - - - - - - 1.0 -
- - - - - - - 1.0 -
B Cooling Equipment - - - - - - - 1.0 -
1 PACU 3A/3B 2 2 RT 0 73.0 65.18 RT 7.8 - - - - - - 1.0 -
2 PACU 3C/3D 2 2 RT 0 45.0 40.18 RT 4.8 - - - - - - 1.0 -
G DDC TYPE AUTOMATIC CONTROL SYSTEM - - - - - - - 1.0 -
1 Control Panels including BMS field devices 192 136.0 I/O POINTS 56.0 - - - - - - 1.0 -
N Duct Work - - - - - - - 1.0 -
- - - - - - 1.0 -
SAND TRAP LOUVER - - - - - - 1.0 -
1500X1350 MM 3 3 Nos. 0 - - - - - - 1.0 -
2100X1950 MM 3 3 Nos. 0 - - - - - - 1.0 -
- - - - - - 1.0 -
SCD - - - - - - 1.0 -
450X450 MM 4 4 Nos. 0 - - - - - - 1.0 -
450X450 MM 6 5 Nos. 1 - - - - - - 1.0 -
SG - - - - - - 1.0 -
900X400 MM 18 16 Nos. 12 - - - - - - 1.0 -
900X300 MM 2 2 Nos. 0 - - - - - - 1.0 -
900X300 MM 3 3 Nos. 0 - - - - - - 1.0 -
RCD - - - - - - 1.0 -
450X450 MM 4 4 Nos. 0 - - - - - - 1.0 -
450X450 MM 6 5 Nos. 1 - - - - - - 1.0 -
EG - - - - - - 1.0 -
400X400 MM 1 1 Nos. 0 - - - - - - 1.0 -
800X400 MM 3 3 Nos. 0 - - - - - - 1.0 -
- - - - - - 1.0 -
MF/SD-1 1450X1000 1 1 Nos. 0 - - - - - - 1.0 -
MF/SD-2 1450X1200 1 1 Nos. 0 - - - - - - 1.0 -
MF/SD-3 900X800 1 1 Nos. 0 - - - - - - 1.0 -
MF/SD-4 800X800 1 1 Nos. 0 - - - - - - 1.0 -
MF/SD-5,6 900X300 2 2 Nos. 0 - - - - - - 1.0 -
MF/SD-7,8,9 900X300 3 3 Nos. 0 - - - - - - 1.0 -
MF/SD-10,11,12 800X400 3 3 Nos. 0 - - - - - - 1.0 -
MF/SD-13 600X450 1 1 Nos. 0 - - - - - - 1.0 -
MF/SD-14,15 600X400 2 2 Nos. 0 - - - - - - 1.0 -
MF/SD-16 400X400 1 1 Nos. 0 - - - - - - 1.0 -
MF/SD-17 300X200 1 1 Nos. 0 - - - - - - 1.0 -
MF/SD-18 800X800 1 1 Nos. 0 - - - - - - 1.0 -
MF/SD-19 400X400 1 1 Nos. 0 - - - - - - 1.0 -
MF/SD-20,21 1000X1000 2 2 Nos. 0 - - - - - - 1.0 -
MF/SD-22,23 1000X1000 2 2 Nos. 0 - - - - - - 1.0 -
- - - - - - 1.0 -
MVD-1 2 Nos. - - - - - - 1.0 -
MVD-2 5 Nos. - - - - - - 1.0 -
MVD-3 3 Nos. - - - - - - 1.0 -
MVD-4 2 Nos. - - - - - - 1.0 -
MVD-5 1 Nos. - - - - - - 1.0 -
MVD-6 1 Nos. - - - - - - 1.0 -
VD-1 26 Nos. - - - - - - 1.0 -
VD-2 2 Nos. - - - - - - 1.0 -
VD-3 2 Nos. - - - - - - 1.0 -
VD-4 2 Nos. - - - - - - 1.0 -
VD-5 3 Nos. - - - - - - 1.0 -
VD-6 1 Nos. - - - - - - 1.0 -
VD-7 1 Nos. - - - - - - 1.0 -
VD-8 9 Nos. - - - - - - 1.0 -
VD-9 1 Nos. - - - - - - 1.0 -
VD-10 2 Nos. - - - - - - 1.0 -
VD-11 1 Nos. - - - - - - 1.0 -
VD-12 1 Nos. - - - - - - 1.0 -
VD-13 1 Nos. - - - - - - 1.0 -
VD-14 1 Nos. - - - - - - 1.0 -
VD-15 3 Nos. - - - - - - 1.0 -
VD-16 3 Nos. - - - - - - 1.0 -
VD-17 1 Nos. - - - - - - 1.0 -
PRD-1 1 Nos. - - - - - - 1.0 -
PRD-2 1 Nos. - - - - - - 1.0 -
BDD-1 2 Nos. - - - - - - 1.0 -
BDD-2 2 Nos. - - - - - - 1.0 -
BDD-3 2 Nos. - - - - - - 1.0 -
BDD-4 2 Nos. - - - - - - 1.0 -
AD-1 17 Nos. - - - - - - 1.0 -
AD-2 6 Nos. - - - - - - 1.0 -
- - - - - - 1.0 -
Complete SS Duct Work Gauge 18 93 83.8 SQ M 9.2 - - - - - - 1.0 -
Complete GI Duct Work Gauge 18 172 155.0 SQ M 17.0 - - - - - - 1.0 -
Complete GI Duct Work Gauge 22 1242 1,118.9 SQ M 123.1 - - - - - - 1.0 -
16 KG/m3, 25mm thk Fiber Glass 504 454.1 SQ M 49.9 - - - - - - 1.0 -
24 KG/m3, 50mm thk Fiber Glass 783 705.4 SQ M 77.6 - - - - - - 1.0 -
48 KG/m3, 50mm thk Rock wool 216 194.6 SQ M 21.4 - - - - - - 1.0 -
35 KG/m3, 50mm thk Rock wool 9 8.1 SQ M 0.9 - - - - - - 1.0 -
- - - - - - 1.0 -
Duct Cladding, Aluminium 0.8MM thk cladding 999 900.0 SQ M 99.0 - - - - - - 1.0 -
- - - - - - 1.0 -
- - - - - - 1.0 -
- - - - - - 1.0 -
O Testing - - - - - - - 1.0 -
1 Air Balancing 39 27.0 No's 12.0 - - - - - - 1.0 -
P Domestic Water supply system - - - - - - - 1.0 -
1 GATE VALVE 25MM 3 Nos. - - - - - - 1.0 -
2 GATE VALVE 15MM 2 Nos. - - - - - - 1.0 -
3 PRV 25MM 1 Nos. - - - - - - 1.0 -
4 SEAMLESS SS PIPE GRADE 304-SCH 10S-ASTM A312 25MM 16 M - - - - - - 1.0 -
5 SEAMLESS SS PIPE GRADE 304-SCH 10S-ASTM A312 25MM 19 M - - - - - - 1.0 -
6 Dewatering pump SP-1&2 , 4 l/s, head 10.6 m 2 Nos. - - - - - - 1.0 -
- - - - - - 1.0 -
- - - - - - 1.0 -
- - - - - - 1.0 -
Q Drainage System - - - - - - - 1.0 -
1 PPRE PIPE 100MM 30 M 30.0 - - - - - - 1.0 -
2 GS pipe 50mm 18 M - - - - - - 1.0 -
3 GS pipe 75mm 22 M - - - - - - 1.0 -
4 Floor drains 1 Nos. - - - - - - 1.0 -
5 Floor cleanouts 2 Nos. 2.0 - - - - - - 1.0 -
R OverHead Crane - - - - - - - 1.0 -
1 Crane (Deleted from the scope) 1 1.0 No's NO CHANGE - - - - - - 1.0 -

TOTAL WITH SEC LABOUR RATES 110,223.2 37,414.6 68,355.0 72,809 4,454

CLASS IFICATI ON: I NTERNAL

#
 TENDER
Profit
(Mat+ACC+Lab)_U Material Access. Factor For
nit Rate material
labor factor
18,707.3 11,337 2,500.0 1.0
- 7,345.0 1.0
- 14,388.4 1.0
- 7,345.0 1.0
- 6,845.0 1.0
- 3,853.1 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
- 1.0
CLASS IFICATI ON: I NTERNAL
#
IFC
Mat+ACC Labour (Mat+ACC+Lab)_Unit
Rate
-
3.7
13,837.0 7,097.2 20,934.2
7,345.0 7,345.0
14,388.4 14,388.4
7,345.0 7,345.0
6,845.0 6,845.0
3,853.1 3,853.1
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
S No. ITEM Description
A FANS

A-1 Smoke Purging fans

1 CCR Building
2 CCR Building
A-2 Supply Air fans
Basement
A-3 Exhaust Air fans
1 Basement
2 Battery Room in control room
3 NOVEC/FM200 room
4 Toilets
5 Misc Fans
B Cooling Equipment
1 Air Cooled water chillers
2 Air Handling units-1
3 Air Handling units-2
4 Air Handling units-3
5 Air Handling units-4
6 Air Handling units-5
7 Chilled water Pumps_Primary
8 Chilled water Pumps_Secondary
9 Expansion Tank
10 Air Seperator
11 Makeup water tank
12 Makeup water pump
13 Chemical feed pot, pump
C Chilled Water piping
1 DIA 200
2 DIA 150
3 DIA 100
4 DIA 38
D Chiller Fittings
1 Motorized Gate Valve
2 Flexible Connection 200 Dia
3 Temperature Indictor
4 Pressure Guage
5 Gate Valve 200 Dia
6 Y-Strainer 200 Dia
7 Flow Meter
8 Flow Switch

# CLASSIFICATION: INTERNAL
9 Check Valve 200 Dia
10 Automatic Air Vent
11 Chilled Water drain
E Air Handling Unit Fittings
1 3 Way Motorized Gate Valve
2 Flexible Connection 150 Dia
3 Temperature Indictor
4 Pressure Guage
5 Gate Vale 150 Dia
6 Pete Plug
7 Balancing Valve
8 Y-Strainer
9 Circuit Setter
10 Automatic Air Vent
11 Chilled Water Drain
12 AHU Drain with U-Trap
F Chilled water Fittings
1 Flexible Connection 150 Dia
2 Temperature Indictor
3 Pressure Guage
4 Gate Vale 150 Dia
5 Check Valve 150 Dia
6 Flow Switch
7 Y-Strainer 150 Dia
8 Gate Valve 38 Dia
9 Check Valve 38 Dia
10 Y-Strainer 38 Dia
11 Circuit Setter 38 Dia
12 Flow Regulating Valve 38 Dia
13 Flow Indicator 38 Dia
14 Level Sight Glass for Makeup Water Tank

G DDC TYPE AUTOMATIC CONTROL SYSTEM

1 Control Panels
H Temporary HVAC system
1 unit+installation+copper pipe+insulation+protective cover
J Electric Duct Heaters
1 Electric Duct Heaters+Humidifier
K Miscellaneous Items
1 Structure support
2 Disconnecting Switches
3 Drain pipes and fitting accessories
4 Annunciator Panel

# CLASSIFICATION: INTERNAL
L Elevator
M Spares+Training
N Duct Work
1 Complete Duct Work Gauge 20
2 Complete Duct Work Gauge 22
3 Complete Duct Work Gauge 24
4 Duct accessories
5 Duct Insulation
6 Duct Cladding, Aluminium
7 Supply Register
8 Supply Air Grille
9 Retur Air Grille
10 Supply Ceiling Diffusers
11 Return Ceiling Diffusers
12 Volume Dampers + Spin in Dampers
13 Motorized Volume Damper
14 Back Draft Dampers
15 Fire Dampers
16 Fire Smoke Dampers
17 Smoke Dampers
18 Motorized Fire/Smoke Dampers
19 Duct Support
20 Access Door
21 Temperature/Humidity Indicator
22 Miscellaneous item/VFD/VAV etc
23 Vibration pads
24 Sand trap louvers
25 Fresh Air Louver
26 BAG Filter
27 Aluminum Filter
28 Bleed of fan
29 Sound Attenuators
O Testing
1 Testing
2 Air Balancing
P Domestic Water supply system

1 water supply piping

2 Hose Bib
3 Soap Holders
4 Portable Eye wash/shower
5 Water transfer pump
6 Water tank
7 Drinking water cooler

# CLASSIFICATION: INTERNAL
8 Electric water heater
9 lavatory
10 Eastern water closet
11 Western water closet
12 Urinal
13 Emergency eye wash/shower
14 Pereneal spray
15 Booster Pump
16 Copper piping
17 Outside water connection
18 Mirror
19 Hand dryer
20 Tissue Holder
Q Drainage System
1 Complete drainage pipe Work
2 Fittings
3 Floor drains, floor cleanouts etc
4 Submersible basement pump

# CLASSIFICATION: INTERNAL
Unit Qty Unit rate(SAR) Total(SAR)

6 40,497 242,982
1 40,497 40,497

4 40,497 161,988

4 40,497 161,988
4 21,126 84,504
1 4,563 4,563
5 4,563 22,815
11 4,388 48,268

2 1,519,883 3,039,765
2 127,075 254,150
2 256,856 513,712
2 209,088 418,176
2 158,263 316,526
2 117,324 234,648
6 51,375 308,250
6 51,375 308,250
1 252,000 252,000
1 352,000 352,000
1 20,925 20,925
1 14,950 14,950
1 22,080 22,080

50 1,680 84,000
100 1,220 122,000
150 970 145,500
100 500 50,000

3 2,684 8,052
6 2,684 16,104
6 2,684 16,104
6 2,684 16,104
9 2,511 22,597
3 2,789 8,367
3 2,684 8,052
3 2,684 8,052

# CLASSIFICATION: INTERNAL
3 2,747 8,242
6 2,684 16,104
6 2,684 16,104

20 2,196 43,920
40 2,196 87,840
40 2,196 87,840
40 2,196 87,840
120 1,588 190,613
40 2,196 87,840
40 3,228 129,125
20 1,625 32,501
40 2,196 87,840
40 2,196 87,840
40 2,196 87,840
40 2,196 87,840

12 2,196 26,352
18 671 12,078
18 549 9,882
18 1,588 28,592
18 1,401 25,210
9 2,196 19,764
9 1,625 14,625
9 162 1,460
60 145 8,711
6 732 4,392
3 464 1,391
3 488 1,464
3 610 1,830
3 549 1,647

6 108,500 651,000

6 56,000 336,000

6 43,200 259,200

6 9,600 57,600
6 7,200 43,200
6 6,000 36,000
6 18,000 108,000

# CLASSIFICATION: INTERNAL
 1 310,000 310,000
1 300,000 300,000

Sqm 0 165 -
Sqm 3656 220 804,320
Sqm 2175 185 402,375
Lot 1 656,820 656,820
Sqm 5831 41 237,776
Sqm 5831 196 1,141,447
No's 160 460 73,608
No's 160 320 51,200
No's 160 320 51,200
No's 160 451 72,160
No's 160 451 72,160
No's 320 430 137,600
No's 32 2,800 89,600
No's 32 2,600 83,200
L/s 32 464 14,848
No's 20 625 12,500
No's 20 575 11,500
No's 32 4,600 147,200
Lot 8 6,650 53,200
No's 160 246 39,360
No's 20 605 12,100
L/s 8 40,000 320,000
L/s 16 3,150 50,400
No's 16 2,600 41,600
No's 16 1,100 17,600
No. 16 2,400 38,400
No. 16 1,200 19,200
No. 16 9,400 150,400
No. 6 25,650 153,900

Lot 1 135,000 135,000

Lot 1 125,495 125,495

LM 300 101 30,300

No. 10 86 855
No 10 57 568
No. 2 6,500 13,000
No. 1 11,425 11,425
No. 2 3,250 6,500
No. 6 3,900 23,400

# CLASSIFICATION: INTERNAL
No. 5 1,300 6,500
No. 25 2,175 54,375
No. 15 2,175 32,625
No. 10 2,175 21,750
No. 10 1,830 18,300
No. 2 6,000 12,000
No. 25 86 2,138
No. 1 7,225 7,225
L/s 5 1,560 7,800
L/s 1 3,250 3,250
No 10 300 3,000
No 10 725 7,250
No 50 86 4,275

LM 500 228 113,750

L/s 1 28,875 28,875
L/s 30 3,420 102,600
No 15 9,884 148,260

# CLASSIFICATION: INTERNAL