PROJECT:FARABI

CLIENT : FARABI PETROCHEMICALS

ITEM

TOTAL PRICE
VAT @15%
GRAND TOTAL (INC. VAT)
 PROJECT:FARABI PETROCHE
CLIENT : FARABI PETROCHEMICALS

DESCRIPTION

AHU 1 & 2 (Instrumentation -Substation 3)

AHU 3 & 4 (IT Server – Admin Bldg)

Supply & Installation of Refrigerant Copper Pipe from AHU to ACCU

1 3/8"
5/8"

Supply & Installation Copper Pipe Insulation (L type) for Indoor

13mm Insulation
19mm Insulation

Supply & Installation Copper Pipe Insulation (k type) with Aluminium Cladding for Outdoor
13mm Insulation with 0.6mm Aluminium Cladding
19mm Insulation with 0.6mm Aluminium Cladding

PVC Drain Pipe with insulation

Supply & Installation of Indoor Rectangular GI Duct (24G)

Supply & Installation of Indoor Rectangular GI Duct (22G)

Supply & Installation of Fiber Glass Indoor Insulation

Supply & Installation of Air Outlet Devices

Square Ceiling Diffuser (SCD) - 600x600
Return Ceiling Diffuser (RCD) with Damper- 600x600
Sand trap Louvers with Aluminium Filter – 300x300
Motorized Damper Damper – 700x350
Motorized Damper Damper – 500x400
Motorized Damper Damper – 300x300

Supply and Installation of Micro PLC with 7" display

Humidity Sensor with Thermostat

Dismantling of Existing Units (Admin Building - IT Server Room)

Dismantling of Existing Duct (Admin Building - IT Server Room)
TOTAL PRICE
VAT @15%
GRAND TOTAL (INC. VAT)
OJECT:FARABI PETROCHEMICALS

UNIT PRICE TOTAL PRICE UNIT PRICE/MARK FINAL PRICE

UNIT QTY. Supplier Name
(SR) (SR) UP (SR)
Nos. 2 85000 170000 85000 170000 Zamil
Nos. 2 85000 170000 85000 170000 Zamil

Mtr 250 98 24500 118 29400 Al Sayed

Mtr 250 30 7500 36 9000 Al Sayed

Mtr 250 3 750 4 900 Al Sayed

Mtr 250 6 1500 7 1800 Al Sayed

Mtr 250 23 5750 28 6900 Al Sayed

Mtr 250 26 6500 31 7800 Al Sayed

Mtr 60 10 600 12 720

Sq.m 100 78 7800 94 9360 Alfia

Sq.m 80 97 7760 116 9312 Alfia

Nos. 200 47.5 9500 57 11400 Alfia

Nos. 12 99 1188 119 1425.6 Sama

Nos. 12 99 1188 119 1425.6 Sama
Nos. 2 500 1000 600 1200 Alfia
Nos. 4 737 2948 884 3537.6 Sama
Nos. 4 724 2896 869 3475.2 Sama
Nos. 4 150 600 180 720 Sama

Nos. 3 0 0 0
Sq.m 150 0 0 0
421980 438,376.00
63297 65756
485277 504132
REMARKS

16,396.00
Job code: SKYJBC2301 PO with VAT 0.00
quote Reference: Powithout VAT
scope of work details:
Manpower Breakdown Monthly Salary
Supervisor/Driver 1 2,500.00
Safety Officer 1 2,500.00
Permit Receiver 1 2,500.00
Duct Fabricators 2 2,000.00
Duct Fabricators (fabric duct) 1 2,000.00
Helpers 3 1,500.00
Brazer 2 2,500.00
Helpers 2 1,500.00
Electrical Technician 1 3,000.00
Engineering & Design 1 3,000.00
Operation cost (Invoices & Payment) 1 2,000.00
Management 1 25,000.00
Commision
17
Material type

duct

Air Products- Sama

 PACU

PACU Installation only

Humidifier
Damper

AC Unit

AC Unit

AC Unit

Fan
Scaffolding
DDC

Contingency 1%
Profit 25%
Final Cost
SCC-HVAC order
Total PO value with VAT (15%)
AdvancePayment (20%)
Payment to supplier details
Advance Payment to Supplier
HVAC Equipment (20%)
York EF - (20%)
Install material & sub con (25%)
Fabric Duct (30%)
Diffuser & Grills
Management
Total 0.00
TOTAL Advance payment
 Project name NEOM
Location TABOK
Duration: 3 Month
IQAMA COST FAT GOSI No of months Total Dry Cost
1,650.00 1,000.00 3 15,450.00
1,650.00 1,000.00 3 15,450.00
1,650.00 1,000.00 3 15,450.00
1,650.00 1,000.00 3 27,900.00
1,650.00 1,000.00 3 13,950.00
1,650.00 1,000.00 3 37,350.00
1,650.00 1,000.00 3 30,900.00
1,650.00 1,000.00 3 24,900.00
1,650.00 1,000.00 3 16,950.00
1,650.00 1,000.00 3 16,950.00
1,650.00 1,000.00 3 13,950.00
1,650.00 1,000.00 3 82,950.00
20,000.00
332,150.00
Describtion Qty Supplier Price in SAR

Supply Duct: Supply and installation of

Rectangular galvanised steel duct (guage
24), size 700x450 mm and fittings,
including supports, insulations,
14.5 6,878.00
manufactured and fitted in accordance with
the relevant standards

15,138.00
Supply Duct: Supply and installation of
Galvanised steel duct Dia. 450 mm and
fittings, including supports, insulations,  32.1
manufactured and fitted in accordance with
the relevant standards

Supply Duct: Supply and installation of air

fabric duct Dia. 450 mm and fittings,
including supports, insulations and fitted in
111.78 60,000.00
accordance with the relevant standards

Return Duct:  Supply and installation

of Rectangular galvanised steel duct
(guage 22), size 800x500 mm and
fittings, including supports, 9.5 5,805.00
manufactured and fitted in
accordance with the relevant
standards

Return diffusers, complete all in

accordance with the Specifications  3.00 313.00
150x150 mm
Supply and installation of ACU units (cold
& heat)  50 kW cooling, 2022 L/s Airflow
with dehumidifier,including all works in
accordance with the drawing and the 3 338,234.00
relevant standards  (Suggested model:
Carrier brand, model 50TJM18 or
equivalent ).

3 40,500.00
3 67,200.00
Motorized Air Flow Damper (MAFD)
Dia.450
1 10,869.00

Supply and installation of Spilt DX air

conditioning units, including all supports,
mountings and ancillaries, complete as
described in the Drawings and
1 6,024.00
Specifications  2.6kw cooling, 1.0 kW
heating

Supply and installation of Spilt / VRV air

conditioning units, including all supports,
mountings and ancillaries, complete as
described in the Drawings and
2 12,048.00
Specifications  2.6kw cooling, 1.0 kW
heating

Supply and installation of Spilt  air

conditioning unit (1.5 Tons cooling
capacity), including all supports, mountings 3 22,032.00
and ancillaries, complete as per
Specifications 
Wall Mounted Extract Fan, Air Flow rate 25
L/s, 10 Pa ESP
2 4,200.00
1
1

TOTAL (Material) 589,241.00

TOTAL (Material+Manpower) 921,391.00

9,213.91
230,347.75
FINAL COST 1,160,952.66

Progressive Payment
80% on delivery
80% on delivery
110,100.00 222,050.00

160
 0.00
0.00

-358,893.25

Balance Payment Duration

6 week
6 week
6 week
0.00
PROJECT:
CLIENT :

ITEM

8
9

10
11
TOTAL PRICE
ROJECT:
LIENT :

DESCRIPTION UNIT

Supply & Installation of Refrigerant Copper Pipe from AHU to ACCU (K type)
1 3/8" Mtr
5/8" Mtr

Supply & Installation Copper Pipe Insulation for Indoor

13mm Nitrile Rubber Insulation Mtr
19mm Nitrile Rubber Insulation Mtr

Supply & Installation Copper Pipe Insulation with Aluminium Cladding for Outdoor
13mm Nitrile Rubber Insulation with 0.6mm Aluminium Cladding Mtr
19mm Nitrile Rubber Insulation with 0.6mm Aluminium Cladding Mtr

PVC Drain Pipe with 9mm Nitrile Rubber insulation Mtr

Supply & Installation of Indoor Rectangular GI Duct

24G Sq.m
22G Sq.m

Supply & Installation of 25mm Fiber Glass Indoor Insulation (24kg/m3) Nos.

Supply & Installation of Air Outlet Devices

Square Ceiling Diffuser (SCD) - 600x600 (Supply & Return) Nos.
Sand trap Louvers with Aluminium Filter – 300x300 Nos.
Motorized Damper– 700x350 Nos.
Motorized Damper– 500x400 Nos.
Motorized Damper– 300x300 Nos.

Supply and Installation of Micro PLC with 7" display

Humidity Sensor with Thermostat

Dismantling of Existing Units (Admin Building - IT Server Room) Nos.

Dismantling of Existing Duct (Admin Building - IT Server Room) Sq.m
TOTAL PRICE
QTY.

250
250

100
100

150
150

60

100
100
50

150

24
2
4
4
4

3
150
 Duct Size
MM MM
0 750
751 1500
1501 2250
2251 3000
3000 >
S. No. Item Description Unit Qty. Remarks
1 15.0 Tr Air Handli Nos 4
2 Refrigerant Pipin RMT 200
3 Indoor Rectangula SQM 150
4 Supply Ceiling Di Nos 12
5 Return Ceiling Di Nos 12
6 Sand trap Louvers Nos. 2
7 Motorized Damper Damper –
Nos. 700x350
4
8 Motorized Damper Damper –
Nos. 500x400
4
9 Motorized Damper Damper –
Nos. 300x300
4
GI Sheet Thickness Description Design Velocity (fpm)
G Supply Air Duct 1600
24 G Return Air Ducts 1300
22 G Branch Ducts 1200
20 G
18 G
16 G