Вы находитесь на странице: 1из 214

PROCARE RIAYA HOSPITAL

AL – KHOBAR, K.S.A.

COMMERCIAL & TECHNICAL


EVALUATION
COST ESTIMATE ON REMAINING WORKS TO COMPLETE

Prepared by:

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 1 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

Table of Contents
Table of Contents ......................................................................................................................................... 2
1 Foreword .............................................................................................................................................. 4
1.1 Synopsis........................................................................................................................................ 4
1 Introduction ......................................................................................................................................... 5
1.1 About the Project ......................................................................................................................... 5
1.1.1 The Project ........................................................................................................................... 5
1.2 Chronological Major Events of the Project ................................................................................ 6
2 Executive Summary ............................................................................................................................. 7
2.1 Project Description ...................................................................................................................... 7
2.2 Key Stakeholders ......................................................................................................................... 8
2.2.1 Employer (First Party); ....................................................................................................... 8
2.2.2 Contractor (Second Party);.................................................................................................. 8
2.2.3 Project Manager Consultant (the Project Manager) ......................................................... 8
2.2.4 Design Consultant (the Designer) ...................................................................................... 8
2.2.5 Supervision Consultant (the Engineer); ............................................................................ 8
2.2.6 Interior Design Consultant; ................................................................................................ 8
3 Scope of Service (C/o Ihab) ................................................................................................................ 9
3.1 Contracts Review and Recommendations ................................................................................. 9
3.2 Completed and Balance of Works Technical Evaluation .......................................................... 9
3.3 Financial Evaluation .................................................................................................................... 9
3.4 Outstanding due payment & Cost of Balance of Work Budget ................................................. 9
4 Project Current Status ....................................................................................................................... 10
4.1 Site Observation......................................................................................................................... 10
4.1.1 Architectural Works .......................................................................................................... 10
4.1.2 Structural Works ............................................................................................................... 15
4.1.3 Electrical Works................................................................................................................. 19
4.1.4 Mechanical Works ............................................................................................................. 25
4.2 Signed Contract Status .............................................................................................................. 30
4.2.1 The Project Management Contract (PMC): ...................................................................... 30
4.2.2 The Supervision Consultant Contract; ............................................................................. 31
4.2.3 Main Contractor ................................................................................................................. 32
4.2.4 Nominated MEP Subcontractor Contractor ..................................................................... 34
4.2.5 The Design Service Contract: ............................................................................................ 35
5 Projection to Completion .................................................................................................................. 36
5.1 Technical Valuation ................................................................................................................... 36
5.1.1 Architectural Valuation ..................................................................................................... 36
5.1.2 Structural Valuation .......................................................................................................... 36
5.1.3 Electrical Valuation ........................................................................................................... 36
5.1.4 Mechanical Valuation ........................................................................................................ 36
5.2 Commercial Valuation ............................................................................................................... 37
5.2.1 Closure of Existing Contracts ............................................................................................ 37

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 2 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

5.2.2 Balance Works to Complete .............................................................................................. 41


5.2.3 Summary of Commercial Evaluation................................................................................ 44
5.2.4 Project/Forecast Cash Flow to Complete ........................................................................ 45
5.3 Time Valuation ........................................................................................................................... 46
5.3.1 Executive Schedule (C/O Sohayle) ................................................................................... 46
6 Annexes .............................................................................................................................................. 47
6.1 Annex I- Signed Contracts ......................................................................................................... 47
6.2 Annex II- Main Contractor (M/s PBC) Invoice Status ............................................................. 48
6.3 Annex III- MEP Sub-contractor (M/s STC) Invoice Status ...................................................... 49
6.4 Annex IV- PMC (M/s Projacs) Invoice Status .......................................................................... 50
6.5 Annex V- Supervision Consultant (M/s OCE) Invoice Status ................................................. 51
6.6 Annex VI- Value Balance of Work Detailed Estimate .............................................................. 52
7 Site Photos.......................................................................................................................................... 53
7.1 Basement Photos ....................................................................................................................... 53
7.2 Ground Floor Photos ................................................................................................................. 54
7.3 First Floor Photos ...................................................................................................................... 55
7.4 Second Floor Photos .................................................................................................................. 56
7.5 Third Floor Photos .................................................................................................................... 57
7.6 Fourth Floor Photos .................................................................................................................. 58
7.7 Fifth Floor Photos ...................................................................................................................... 59
7.8 Sixth Floor Photos ..................................................................................................................... 60
7.9 Roof Floor Photos ...................................................................................................................... 61
7.10 Upper Roof Floor Photos ........................................................................................................... 62
7.11 Tunnel Photos ............................................................................................................................ 63
7.12 External Cladding Photos .......................................................................................................... 64

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 3 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

1 Foreword
1.1 Synopsis

RICHMOND ENGINEERING AND MANAGEMENT has been appointed by PROCARE RIAYA HOSPITAL
(Employer) as the Cost & Technical Consultant (CTC) an aimed to advise contractually, financially and
technicality the Employer for the project to complete from its current state which was stop of construction
activities last xx Nov. 2016.
The major part of Richmond assignments is to a prepare Cost Plan Report based on the on site
verifications, documets and outstanding contracts, financial and techincal of the project as its current
state.
This Cost Report is intended to put in record the current project’s status in terms of;
i. Technical Aspect (current state work done and future plans)
ii. Contractual Aspect
iii. Financial Outstanding & Commercial Evaluation
iv. Recommendations
All the above aspects have been taken and attended properly as to the professional way and means with
the analytical studies and careful assessment of the project.
For any queries on this report, please contact the undersigned.

Thank you. Best Regards.

Ihab Z. Abbas
Chief Executive Officer

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 4 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

1 Introduction
1.1 About the Project

1.1.1 The Project


The Expansion of the Procare Riaya Hospital in Al-Khobar, the Project is being developed over a plot
with a total area of 11,507m2 (Existing & Expansion) with a total built-up area of 17,887m2 for the
Expansion. The building foot-print area is 3,611m2 covering 31% only of the total plot area. The
functions of the hospital are divided over one basement level, Ground Floor and seven above ground
floors as follows:

Floor Area,(sq.m) Used


Basement Level 2,000 sq.m Circulation / services areas and maintenance, call center,
CSSD, morgue, medical records and dinning
Ground Floor 1,549 sq.m Circulation / services areas, administration offices, radiology,
gift shop & cafeteria and pharmacy.
First Floor 1,700 sq.m Circulation / services areas, procedure area, dermatology /
clinics and reception / Kidney Dialysis Units.
Second Floor 1,707 sq.m Circulation / services areas, operation theater or day case,
Eye & ENT clinics, LASIK, laboratory and reception.
Third Floor 1,715 sq.m Circulation / services areas, curves club, dental clinics, female
prayer room and reception.
Fourth Floor 1,723 sq.m Circulation / services areas, ICU & Isolation Room and in-
patient rooms.
Fifth Floor 1,723 sq.m Circulation / services areas, Isolation Room and in-patient
rooms with the different standard classification.
Sixth Floor 1,740 sq.m Circulation / services areas and in-patient rooms with a high
classification.
Roof Floor 1,028 sq.m Circulation / services areas, dinning and Library / Lecture
Hall / Meeting Room.

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 5 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

1.2 Chronological Major Events of the Project

S.N. DATE PROJECT EVENT REMARKS


1 11 September 2011 Appointment of Design Consultant Suhaimi Design
2 27 November 2012 Appointment of Project Management Cosultant Projacs
3 28 August 2013 Appointment of Supervision Consultant Otaishan Consulting Engineers
4 3 November 2013 The Contractor has been appointed Project Build General
Contracting Co, Ltd
5 27 February 2014 Site Handing-over to the Contractor Base Date
6 10 August 2014 Nomination of MEP Sub-Contractor Saudi Taab Contracting Co. Ltd.
7 07 December 2014 Appointment of Interior Designer Renaissance for Contracting &
Decoration

8 01 July 2015 Original Contractual Completion Date Project Handing-over Delayed


9 06 December 2015 Tender of ID Fit-out works Completed Appointment of contractor
postponed
10 13 August 2016 Contractor’s Notification of Site Demobilization Notification of Work Suspension
seven (7) calendar days upon receipt of by Contractor
notification.
11 November 2016 Project Manager & Engineer , demobilization

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 6 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

2 Executive Summary
2.1 Project Description
Project Name: Procare Riaya Hospital Expansion Project
Al Khobar, Kingdom of Saudi Arabia
Project Description: The Expansion of the Procare Riaya Hospital is to be develop in
Al-Khobar. The Hospital expansion building consist of the
following;
• Basement level, Ground Floor and seven (7) above ground
floors.
• Total Build-up=17,887m2
• 75 hospital beds (1 Royal Suite, 4 VIP Suite, 70 beds)
• 36 Clinics
• Administration offices, maintenance, IT and security
departments.
• 144 Parking Slot
Employer: Procare Riaya Hospital
Project Manager: Fuad AI-Salah & Associates Consulting Engineering Co.
Design Consultant: (Projacs)
Supervision Consultant: Suhaimi Design
Main Contractor: Otaishan Consulting Engineers
Nom. MEP Sub-contractor: Project Build General Contracting Co, Ltd.
Saudi Taab Construction
Type of Contract: Fixed Lump Sum –FIDIC based
Initial Construction Cost: SAR 100,761,459.00(Cast in-situ Beams & Columns w/ Precast Slab)
(Alternative Structural System SAR 99,500,000- Flat Slab in
lieu of Precast Slab.)
Contract Sum: SAR 115,948,959.00 (Excl. VAT)
Approved Variation Orders: SAR 420,119.35
Revised Contract Sum SAR 116,369,078.35
Original Contract Period : 490 Calendar days
Start Date: 27 February 2014
Original Completion Date: 01-July 2015
Provisional EOT: 70 Calendar Days
Revised Completion Date: 09 September 2015
Current Construction Status: Work Suspended by the Contractor
Contract Status Contract Terminated as per Sub-clause 16.1[ Contractor’s
Entitlement to Suspend Work ] & 16.2 [Termination by
Contractor]

Note: The Contractual Completion Period data was taken from the last PMC Monthly Report on November
2016.

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 7 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

2.2 Key Stakeholders


2.2.1 Employer (First Party);
Company Name: Procare Riaya Hospital
Address: PO Box No. 20425. AI Khobar 31952 -KSA • Tel: + 966·3895
6361· Fax: +966·3895 6373
Represented by: Khalid A Al Rajhi

2.2.2 Contractor (Second Party);


Company Name: Project Build General Contracting Co, Ltd
Address: PO Box No. 32377 –AI Khobar 31952-KSA· Tel: + 966 (3)
8572000· Fax: +966 (3) 8147100
Represented by: Mazen M. Al Saeed-CEO
Nominated Sub-Contractor Saudi Taab Contracting Co. Ltd.
(MEP):
Address: P.O. Box: 76386, Al-Khobar 31952, Saudi Arabia
Tel. No.: +966 13 8969250, Fax No.: +966 13 8969252
Represented by: Khalid Barakat

2.2.3 Project Manager Consultant (the Project Manager)


Company Name: Fuad AI-Salah & Associates Consulting Engineering Co.
(Projacs)
Address: P.O. Box 93401, Riyadh 11673, Kingdom of Saudi Arabia
Al Khashoogi Bldg., Al-Khobar 31952, Saudi Arabia
Tel. No.: +966 13 893 2638, Fax No.: +966 13 893 2644
Represented by: Dr. Fuad Al Saleh-Chairman

2.2.4 Design Consultant (the Designer)


Company Name: Sahaimi Design
Address: P.O. Box: 2202, Dammam -31451, Kingdom of Saudi Arabia,
Tel: 03-834 7660 and Fax: 03-834 1032
Represented by: xxxx

2.2.5 Supervision Consultant (the Engineer);


Company Name: Otaishan Consulting Engineers
Address: P.O. Box 62696, Riyadh 11595, Kingdom of Saudi Arabia,
Tel: + 966 11 465 2841 Fax: +96611 4657148
Represented by: Saud Al Ajlan - CEO

2.2.6 Interior Design Consultant;


Company Name: Renaissance for Contracting & Decoration
Address: P.O Box: 5024. Office 401 - El Saeed Tower - Al Khobar
Dammam king Abdul Aziz St., Kingdom of Saudi Arabia,
Tel: 0096 3 867 9790, Fax: 0096 3 867 9692
Represented by: xxx

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 8 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

3 Scope of Service (C/o Ihab)


3.1 Contracts Review and Recommendations

To perform the review the contracts of all the parties involved in the project and recommends to
Procare Riaya Hospital the suitable approach and action for the smooth continuation of the Project.
3.2 Completed and Balance of Works Technical Evaluation

To evaluate the completed works in terms of Technical integrity of the completed systems for the
incorporation and performance of the balance of works with due consideration on the more than three
(3) years of exposure of the completed works of harsh environment
3.3 Financial Evaluation

To evaluate and allocate budget for the financial closure of all the parties involved in the project
3.4 Outstanding due payment & Cost of Balance of Work Budget

To prepare the detailed cost estimate for budgetary purposes for the continuation of the construction.

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 9 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4 Project Current Status


4.1 Site Observation

4.1.1 Architectural Works


4.1.1.1 Visual Observation
CURRENT BALANCEE
S.N LEVEL WORK DESCRIPTION REMARKS
WORK % WORK %
Masonry works 100% 0%
Gypsum partition 85% 15% Bad condition
1 BASEMENT
Plastering works 90% 10%
Stair No. 1 Floor finish 100% 0%
Masonry works 95% 5%
Gypsum partition 60% 40% Bad condition
2 GRD FLOOR Plastering works 50% 50%
Stair No. 1 Floor finish 100% 0%
Doors & Windows 5% 95% Replace Aluminum
Masonry works 95% 5%
Gypsum partition 80% 20% Bad condition
Plastering works 85% 15%
3 1ST FLOOR
Stair No. 1 Floor finish 100% 0%
Floor screed 85% 15%
Doors & Windows 3% 97% Replace Aluminum
Masonry works 95% 5%
Gypsum partition 80% 20% Bad condition
Plastering works 80% 20%
4 2ND FLOOR
Stair No. 1 Floor finish 100% 0%
Floor screed 85% 15%
Doors & Windows 3% 97% Replace Aluminum
Masonry works 85% 15%
Gypsum partition 75% 25% Bad condition
Plastering works 85% 15%
5 3RD FLOOR
Stair No. 1 Floor finish 100% 0%
Floor screed 50% 50%
Doors & Windows 3% 97% Replace Aluminum
Masonry works 90% 10%
Gypsum partition 60% 40% Bad condition
Plastering works 75% 25%
6 4TH FLOOR
Stair No. 1 Floor finish 100% 0%
Floor screed 35% 65%
Doors & Windows 2% 98% Replace Aluminum
Masonry works 95% 5%
Gypsum partition 90% 10% Bad condition
7 5TH FLOOR Plastering works 70% 30%
Stair No. 1 Floor finish 100% 0%
Floor screed 60% 40%
Masonry works 90% 10%
8 6TH FLOOR Gypsum partition 70% 30% Bad condition
Plastering works 40% 60%

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 10 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

CURRENT BALANCEE
S.N LEVEL WORK DESCRIPTION REMARKS
WORK % WORK %
Floor screed 10% 90%
Masonry works 80% 20%
DECK Gypsum partition 10% 90% Bad condition
9
FLOOR Plastering works 15% 85%
Floor screed 10% 90%
UPPER Masonry works 90% 10%
10 ROOF
FLOOR Plastering works 25% 75%
EXTERNAL Pre-cast Conc. Cladding 85% 15%
11
FINSISH

Note:

o The site are very dirty, full of rubbished materials, dusty and dead animals, the gypsum
partitions are damaged due to prolong exposure of harsh environment condition.
o All other works are not yet started.

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 11 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4.1.1.2 Shop Drawings Approval log

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 12 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4.1.1.3 Material approval log (Delivered to site or/ and ordered)

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 13 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4.1.1.4 Log of incomplete works / repair required

S.N LEVEL WORK DESCRIPTION REMARKS


Gypsum board & insulation to be
1 ALL LEVEL Gypsum partition
removed and replace
2 GRD FLOOR Crack on masonry wall Crack treatment
GRND TO
3 External Windows Replace Aluminum profile
4TH FLOOR

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 14 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4.1.2 Structural Works


4.1.2.1 Visual Observation
CURRENT BALANCEE
S.N LEVEL WORK DESCRIPTION REMARKS
WORK % WORK %
Concrete ramp 70% 30%
Tunnel Wall 45% 55%
1 BASEMENT
Tunnel Slab 0% 100%
Water proofing 95% 5%
Generator Slab on
0% 100%
grade
2 GRD FLOOR
Tunnel top slab 0% 100%
Water proofing 50% 50% Bad condition

Note:

o Some exposed and unprotected water proofing are damage. Exposed reinforcing steel are very
rusty.
o All other works are not yet started.

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 15 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4.1.2.2 Shop Drawings Approval log

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 16 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4.1.2.3 Material approval log (Delivered to site or/ and ordered)

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 17 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4.1.2.4 Log of incomplete works / repair required

S.N LEVEL WORK DESCRIPTION REMARKS


BASEMENT& Damage water proofing near
1. Replace damage membrane
TUNNEL ramp
2. GRD FLOOR Crack on slab Crack treatment
BASEMENT& Rust treatment prior to concrete
3. Rusty reinforcing steel
TUNNEL works
Concrete Bonding agent to be
Concrete bonding for old
4. ALL LEVEL applied on the old concrete prior
concrete to new concrete
to pouring.
Damage filler has to be removed
5. ALL LEVEL Filler are not protected
and replace

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 18 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4.1.3 Electrical Works


4.1.3.1 Visual Observation
CURRENT BALANCEE
S.N LEVEL WORK DESCRIPTION REMARKS
WORK % WORK %
Lighting & power installation 100% 0%
Fire Alarm Systems 35% 65%
CATV System 35% 65%
Centralized Clock Systems 35% 65%
CCTV system 35% 65%
1 BASEMENT Security Access Control 35% 65%
Voice & Data Internet Protocol 15% 85%
Perforated Cable tray system 100% 0%
Public Address system 15% 85%
Grounding system & Lightning
90% 10%
protection system
Lighting & power installation 100% 0%
Fire Alarm Systems 35% 65%
CATV System 35% 65%
Centralized Clock Systems 35% 65%
CCTV system 35% 65%
2 GRD FLOOR Security Access Control 35% 65%
Voice & Data Internet Protocol 15% 85%
Perforated Cable tray system 100% 0%
Public Address system 15% 85%
Grounding system & Lightning
90% 10%
protection system
Lighting & power installation 100% 0%
Fire Alarm Systems 35% 65%
CATV System 35% 65%
Centralized Clock Systems 35% 65%
CCTV system 35% 65%
3 1ST FLOOR Security Access Control 35% 65%
Voice & Data Internet Protocol 15% 85%
Perforated Cable tray system 100% 0%
Public Address system 15% 85%
Grounding system & Lightning
90% 10%
protection system
Lighting & power installation 100% 0%
Fire Alarm Systems 35% 65%
CATV System 35% 65%
Centralized Clock Systems 35% 65%
CCTV system 35% 65%
4 2ND FLOOR Security Access Control 35% 65%
Voice & Data Internet Protocol 15% 85%
Perforated Cable tray system 100% 0%
Public Address system 15% 85%
Grounding system & Lightning
90% 10%
protection system
5 3RD FLOOR Lighting & power installation 100% 0%

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 19 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

CURRENT BALANCEE
S.N LEVEL WORK DESCRIPTION REMARKS
WORK % WORK %
Fire Alarm Systems 35% 65%
CATV System 35% 65%
Centralized Clock Systems 35% 65%
CCTV system 35% 65%
Security Access Control 35% 65%
Voice & Data Internet Protocol 15% 85%
Perforated Cable tray system 100% 0%
Public Address system 15% 85%
Grounding system & Lightning
90% 10%
protection system
Lighting & power installation 100% 0%
Fire Alarm Systems 35% 65%
CATV System 35% 65%
Centralized Clock Systems 35% 65%
CCTV system 35% 65%
6 4TH FLOOR Security Access Control 35% 65%
Voice & Data Internet Protocol 15% 85%
Perforated Cable tray system 100% 0%
Public Address system 15% 85%
Grounding system & Lightning
90% 10%
protection system
Lighting & power installation 100% 0%
Fire Alarm Systems 35% 65%
CATV System 35% 65%
Centralized Clock Systems 35% 65%
CCTV system 12% 88%
7 5TH FLOOR Security Access Control 35% 65%
Voice & Data Internet Protocol 15% 85%
Perforated Cable tray system 65% 35%
Public Address system 15% 85%
Grounding system & Lightning
90% 10%
protection system
Lighting & power installation 100% 0%
Fire Alarm Systems 35% 65%
CATV System 35% 65%
Centralized Clock Systems 15% 85%
CCTV system 0% 100%
8 6TH FLOOR Security Access Control 35% 65%
Voice & Data Internet Protocol 15% 85%
Perforated Cable tray system
Public Address system 15% 85%
Grounding system & Lightning
90% 10%
protection system
Lighting & power installation 100% 0%
Fire Alarm Systems 35% 65%
DECK
9 CATV System
FLOOR
Centralized Clock Systems 15% 85%
CCTV system 0% 100%
Procare Hospital Expansion Project
Cost Plan for Remaining Works to Complete October 2019 Page 20 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

CURRENT BALANCEE
S.N LEVEL WORK DESCRIPTION REMARKS
WORK % WORK %
Security Access Control 35% 65%
Voice & Data Internet Protocol 15% 85%
Perforated Cable tray system
Public Address system 15% 85%
Grounding system & Lightning
90% 10%
protection system
Lighting & power installation 100% 0%
Fire Alarm Systems
CATV System
Centralized Clock Systems
UPPER CCTV system 0% 100%
10 ROOF Security Access Control
FLOOR Voice & Data Internet Protocol
Perforated Cable tray system
Public Address system
Grounding system & Lightning
0% 100%
protection system

Note:

o Installed Electrical works are exposed to prolong period, thus develop thickly dust condition and
some bird’s nest are scattered in the work.
o Some cable trays are not properly coordinated. Installed wiring are not properly protected.
o All other works are not yet started.

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 21 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4.1.3.2 Shop Drawings Approval log

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 22 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4.1.3.3 Material approval log (Delivered to site or/ and ordered)

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 23 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4.1.3.4 Log of incomplete works / repair required

S.N LEVEL WORK DESCRIPTION REMARKS


Cable trays are not properly
1 ALL LEVEL Considering rerouting.
coordinated
Grounding termination are not
2 GRD FLOOR Check integrity of termination.
properly treated.
Cleaning all Electrical Dust treatment prior to start of
3 ALL LEVEL
installation works.
Installed wirings were exposed Check the integrity of the wires
4 ALL LEVEL
to prolong harsh condition prior to terminations.

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 24 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4.1.4 Mechanical Works


4.1.4.1 Visual Observation
CURRENT BALANCEE
S.N LEVEL WORK DESCRIPTION REMARKS
WORK % WORK %
Plumbing Installation 25% 75%
Medical Gas 50% 50%
1 BASEMENT Fire Protection 79% 21%
HVAC pipe work 69% 31%
Duct & air distribution system 94% 6%
Plumbing Installation 85% 15%
Medical Gas 88% 12%
2 GRD FLOOR Fire Protection 74% 26%
HVAC pipe work 76% 24%
Duct & air distribution system 95% 5%
Plumbing Installation 86% 14%
Medical Gas 87% 13%
3 1ST FLOOR Fire Protection 74% 26%
HVAC pipe work 75% 25%
Duct & air distribution system 94% 6%
Plumbing Installation 86% 14%
Medical Gas 80% 20%
4 2ND FLOOR Fire Protection 74% 26%
HVAC pipe work 76% 24%
Duct & air distribution system 90% 10%
Plumbing Installation 86% 14%
Medical Gas 80% 20%
5 3RD FLOOR Fire Protection 74% 26%
HVAC pipe work 73% 27%
Duct & air distribution system 94% 6%
Plumbing Installation 82% 18%
Medical Gas 78% 22%
6 4TH FLOOR Fire Protection 74% 26%
HVAC pipe work 69% 31%
Duct & air distribution system 94% 6%
Plumbing Installation 67% 33%
Medical Gas 77% 23%
7 5TH FLOOR Fire Protection 74% 26%
HVAC pipe work 69% 31%
Duct & air distribution system 81% 19%
Plumbing Installation 40% 60%
Medical Gas 56% 44%
8 6TH FLOOR Fire Protection 74% 26%
HVAC pipe work 68% 32%
Duct & air distribution system 76% 24%
Plumbing Installation 24% 76%
Medical Gas
DECK
9 Fire Protection 74% 26%
FLOOR
HVAC pipe work 59% 41%
Duct & air distribution system 43% 57%

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 25 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

CURRENT BALANCEE
S.N LEVEL WORK DESCRIPTION REMARKS
WORK % WORK %
Plumbing Installation 0% 100%
UPPER Medical Gas
10 ROOF Fire Protection 0% 100%
FLOOR HVAC pipe work 33% 67%
Duct & air distribution system 10% 90%

Note:

o Installed Mechanical works are exposed to prolong period, thus develop thickly dust condition
and some bird’s nest are scattered in the work.
o Some all HVAC duct are not properly protected, insulations are damage & dust are entered into
the duct.
o Chilled water piping are very rusty condition, proper treatment & flushing has to be done prior
to resume of any works.
o Medical gas pipe are not protected.
o All other works has not been started.

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 26 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4.1.4.2 Shop Drawings Approval log

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 27 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4.1.4.3 Material approval log (Delivered to site or/ and ordered)

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 28 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4.1.4.4 Log of incomplete works / repair required

S.N LEVEL WORK DESCRIPTION REMARKS


Plumbing installation not Dust & rust treatment prior to
1 ALL LEVEL
properly protected & rusted. start of works.
Consider replacing damage ducts
HVAC Duct & Insulation are not
2 ALL LEVEL & insulations, otherwise removed
properly treated.
& replace.
Installed Chilled water piping Dust & rust treatment prior to
3 ALL LEVEL are exposed to prolong harsh start of works, otherwise
condition removed & replace.
Medical gas piping were
Check the integrity of the pipes
4 ALL LEVEL exposed to prolong harsh
prior to terminations.
condition

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 29 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4.2 Signed Contract Status


4.2.1 The Project Management Contract (PMC):

4.2.1.1 M/s Projacs Contract:

The Project Manager Consultancy Service for Procare Raiya Hospital Expansion project was entered
into agreement between each of the Procare Riaya Hospital, referred to as “the Employer” and Fuad
AI-Salah & Associates Consulting Engineering Co. (Projacs) referred to as “the Project Manager” to
provide Project Management Consultancy Services for the Procare Riaya Hospital Expansion Project, Al
Khobar, Kingdom of Saudi Arabia, hereinafter referred to as the "Project" on 16th April 2013. Project
Management Consultancy Service contract of a) Value Engineering and Design Review with 2 months
period, b) Tender Management Service with 4 months period and c) Construction Management
Consultancy Service with 18 months Construction phase duration.

4.2.1.2 Conclusion & Recommendation for PMC:

The following option for the Employer discretion;


4.2.1.2.1 Option 1- Keep the PMC (M/s Projacs)

A. Advantage of Option 1
1- The PMC familiar the project and advantage of being aware of the project’s conditions.
2- M/s PRH will be spare of contractual dispute (if any).
3- M/s PRH will be spare in taking re-Tender of PMC.
4- Avert any delay due to re-appointment of new PMC.
5- M/s Projacs has been familiar with the design of the project.

B. Dis-advantage of Option 1
1- The PMC staff who engage in the project will not be available, thus new staff will be
expected to be deploy.
2- Extension of the PMC (M/s Projacs) associated cost may be charge to Contractor or
Employer.

4.2.1.2.2 Option 2- Terminate PMC (M/s Projacs) & appoint new PMC
A. Advantage of Option 2
1- Fresh start of the project and will eliminate the previous problems in project
management.
2- If any new changes in the design will be reviewed thoroughly as per new requirements.
3- M/s PRH will select new PMC through Tender a capable contractor to complete the
project.

B. Dis-advantage of Option 2
1- The PMC (M/s Projacs) may resort to Contractual dispute.
2- The project will be high risk of resumption delay, due to tedious progress of re-Tendering
and appointment of new PMC for the project.

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 30 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4.2.2 The Supervision Consultant Contract;

4.2.2.1 M/s OCE Contract:

The supervision of the works was entered into agreement on 18th August 2013 between each of the
Procare Riaya Hospital, referred to as “the Employer” (“the First party”) and Otaishan Consulting
Engineers referred to as “the Supervision Consultant” for the Consultancy Supervision Services for
Procare Riaya Hospital Expansion referred as “the Project.” The Supervision Consultant shall perform
as the Engineer in the Main Contractor’s Contract. Supervision Consultant contract commence on 18th
August 2013 for a duration of 16 months. Contractual Supervision Start on 22 October 2013.

4.2.2.2 Conclusion & Recommendation for Supervision Consultant:

The following option for the Employer discretion;


4.2.2.2.1 Option 1- Keep the Supervision Consultant (M/s OCE)

A. Advantage of Option 1
1- The Supervision Consultant has familiarized the project and taking advantage of the
available resources and aware of the project’s conditions.
2- M/s PRH will be spare of any contractual dispute (if any).
3- M/s PRH will be spare in taking re-Tender of Supervision Consultant.
4- Avert any delay due to re-appointment of new Consultant.
5- Status of technical submittals will be remain as approved.

B. Dis-advantage of Option 1
1- The previous Supervision Consultant staff might not be available, thus deployment of new
staff.
2- M/s PRH will face same fate of the project as the Consultant performance in the project.
3- Extension of the Supervision Consultant (M/s OCE).

4.2.2.2.2 Option 2- Terminate Supervision Consultant (M/s OSE) & appoint new Engineer
A. Advantage of Option 2
1- Fresh start of the project and will eliminate the previous problems.
2- M/s PRH will select Supervision Consultant through Tender with capability to supervise
the works to the completion of the project.

B. Dis-advantage of Option 2
1- The Supervision Consultant (M/s OCE) may resort to Contractual dispute (if any).
2- The project will be high risk of resumption delay, due to tedious progress of re-Tendering
and appointment of new Supervision Consultant for the project.

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 31 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4.2.3 Main Contractor

4.2.3.1 M/s PBC Contract;

The construction of Procare Raiya Hospital Expansion project entered into agreement between
Procare Riaya Hospital, referred to as the Employer (“the First party”) and Project Build General
Contracting Co, Ltd. referred to as Contractor (“the Second party”) on 23 October 2013 with a Fixed
Lump Sum Contract in accordance with the Contract conditions, specifications, plans and documents as
well General Conditions of Contract shall be the "Conditions of Contract for Construction for Building
and Engineering Works Designed by the Employer", First Edition 1999 published by the Fédération
Internationale des Ingénieurs-Conseils (FIDIC). The project site handing-over was done and accepted
by the Contractor on 27 February 2014 for a Contract Term of 490 calendar days.

4.2.3.2 Conclusion& Recommendation for Contractor:

The following option for the Employer discretion;


4.2.3.2.1 Option 1- Keep the Contractor (M/s PBC)
A. Advantage of Option 1
1- The Contractor has already mobilized on site taking advantage of the any available
resources and aware of the project’s conditions.
2- M/s PRH will be spare of any contractual dispute (if any).
3- M/s PRH will be spare in taking re-Tender the project.
4- Avert any delay due to re-appointment of new Contractor.
5- Status of technical submittals will be remain as approved.
6- Re-engagement with the approved sub-contractor/supplier will be easier.

B. Dis-advantage of Option 1
1- The Contractor has been known to have been at blink of Bankruptcy, thus the project at
risk of catastrophic effect if does happened.
2- The Contractor will open its claims of associated cost due to delays.
3- The project will be high risk of delay, if Contractor will maintain its rate of progress due to
lack of effective management, technical staff, financing and resources.
4- M/S PRH will face same fate of the project as the Contractor has no capability to continue
the project, mainly as it has not enough financial resources to procure materials and
deploy manpower, to hire suppliers as well.

4.2.3.2.2 Option 2- Terminate Contractor (M/s PBC) & appoint new Contractor
A. Advantage of Option 2
1- Fresh start of the project and will eliminate the previous problems.
2- M/s PRH will select through Tender a capable Contractor to complete the project.

B. Dis-advantage of Option 2
1- The Contractor (M/s PBC) may resort to Contractual dispute resulting to litigation and
will claim loss of profit.
2- The project will be high risk of more delay, due to tedious progress of re-Tendering and
appointment of new Contractor for the project.
3- Completed work has to be undertaken by the new Contractor.

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 32 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4- Resubmission of all Technical submissions (shop drawings, material & sample submittals,
and sub-contractor/supplier.
5- Audit of the work done will be tedious prior the start of the new Contractor.

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 33 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4.2.4 Nominated MEP Subcontractor Contractor

4.2.4.1 M/s STC Contract;

The Procare Raiya Hospital nominated on 09 August 2014 as sub-contractor for the agreement
between Project Build General Contracting Co, Ltd, referred to as the Employer (“the Main
Contractor”) and Saudi Taab Contracting Co. Ltd. referred to as Contractor (“the nominated sub-
contractor”) on 10 August 2014 with a Fixed Lump Sum Contract in accordance with the Contract
conditions, specifications, plans and documents as well General Conditions of Contract shall be the
"Conditions of Contract for Construction for Building and Engineering Works Designed by the
Employer", First Edition 1999 published by the Fédération Internationale des Ingénieurs-Conseils
(FIDIC). M/s STC mobilized at the site on 15 August 2014.

4.2.4.2 Conclusion& Recommendation for MEP Sub-contractor:

The following option for the Employer discretion;


4.2.4.2.1 Option 1- Keep the Contractor (M/s STC)

A. Advantage of Option 1
1- The MEP sub-contractor has already mobilized on site taking advantage of the available
resources and aware of the project’s conditions.
2- M/s PRH will be spare of any contractual dispute (if any).
3- M/s PRH will be spare in taking re-appointment MEP sub-contractor of the project.
4- Avert any delay due to re-appointment of new MEP sub-contractor.
5- Status of technical submittals will be remain as approved.
6- Liability of the completed work will not be complicated.

B. Dis-advantage of Option 1
1- The sub-contractor will open the previous claims of associated delays (if any).
2- Previous staff might not be available, thus deploying fresh staff.
3- The project will be high risk of delay, if Contractor will maintain its rate of progress.

4.2.4.2.2 Option 2- Terminate Contractor (M/s STC) & appoint new MEP Contractor
A. Advantage of Option 2
1- Fresh start of the project and will eliminate the previous problems.
2- M/s PRH will select through Tender a capable MEP sub-contractor to complete the
project.

B. Dis-advantage of Option 2
1- The MEP sub-contractor (M/s STC) may resort to Contractual dispute.
2- The project will be high risk of more delay, due to tedious progress of re-Tendering and
appointment of new MEP Sub-contractor for the project.
3- The liability of the completed MEP works will be complicated.
4- Audit of the work done will be tedious prior the start of the new MEP sub-contractor.

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 34 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

4.2.5 The Design Service Contract:

4.2.5.1 M/s SD Contract:

The Design Consult Contract Agreement was entered into agreement on 11th September 2011 between
the Procare Riaya Hospital referred to as “the Owner” and Sahaimi Design referred as the “the
Design Consultant to perform the design and prepare Tender Documents for the Proposed Procare
Raiya Hospital Expansion.

Design Contract has been concluded.

Note:

o For respective Contracts (See Annex I).

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 35 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

5 Projection to Completion
5.1 Technical Valuation
5.1.1 Architectural Valuation

The following are Architectural observation & evaluation;


1- The site are very dirty, full of rubbished materials, dusty and dead animals, the gypsum partitions
are damaged due to prolong exposure of harsh environment condition.
2- Treatment of masonry works cracks.
3- Proper protection of completed architectural works, such as the installed stairs finishes.
4- Damage aluminum stud for the partition shall be removed and replace.

5.1.2 Structural Valuation

The following are Structural observation & evaluation;


1- Some exposed and unprotected water proofing are damage, treatment of the damage membrane
shall be done by specialist.
2- Exposed reinforcing steel are very rusty, treatment has to be done.
3- Damage filler has to be removed and replace.

5.1.3 Electrical Valuation

The following are Electrical observation & evaluation;


1- Installed Electrical works are exposed to prolong period, thus develop thickly dust condition and
some bird’s nest are scattered in the work.
2- Some cable trays are not properly coordinated. Installed wiring are not properly protected.
3- Damage wires has to be removed and replace.

5.1.4 Mechanical Valuation

The following are Mechanical observation & evaluation;


1- Installed Mechanical works are exposed to prolong period, thus develop thickly dust condition
and some bird’s nest are scattered in the work.
2- Some all HVAC duct are not properly protected, insulations are damage & dust are entered into
the duct.
3- Chilled water piping are very rusty condition, proper treatment & flushing has to be done prior
to resume of any works.
4- Medical gas pipe are not properly protected, any damage will be removed and replace.

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 36 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

5.2 Commercial Valuation


5.2.1 Closure of Existing Contracts

5.2.1.1 M/s PBC - Main Contractor Financial Closure


1) Main Contractor’s Outstanding Payment dues on the Work done
S.N. PARTICULARS % AMOUNT
A- CONTRACT SUM
1 ORIGINAL CONTRACT SUM SAR 115,948,959.00
2 NET APPROVED VARIATION ORDERS (VO 02 TO 09) SAR 420,119.35
3 CONTRACT SUM TO DATE (Item 1 ± 2 above) SAR 116,369,078.35
B- WORK DONE VALUATION AMOUNT
4 ADVANCE PAYMENT SAR 10,076,145.00
5 CERTIFIED VALUE OF COMPLETED WORK DONE SAR 38,177,303.80
6 CERTIFIED VALUE OF VARIATION ORDER(VO 02 to 09) SAR 420,119.35
7 CERTIFIED VALUE OF MATERIAL STORED AT SITE SAR 674,589.26
8 TOTAL WORK DONE AS OF APC No. 14 As of APC No. 14 -PERIOD SAR 39,272,012.40
UPTO 15th March 2016)
9 GROSS VALUATION (Incl. AP) SAR 49,348,157.40
C- DEDUCTIONS
10 LESS TOTAL RETENTION (10% of Item 8 above) 10% (SAR 3,927,201.24)
11 LESS ADVANCE PAYMENT RECOVERY (10% of Item 5 above) 10% (SAR 3,817,730.38)
12 LESS OTHER (Engr. OT, & Others attached Details) (SAR 2,980,886.62)
13 TOTAL DEDUCTIONS (SAR 10,725,818.24)
D- DUE PAYMENTS
14 NET VALUATION AMOUNT (Item 9 + 13 above) SAR 38,622,339.16
15 LESS TOTAL ACTUAL RECEIVED PAYMENT (see Annex II) (SAR 24,401,655.98)
16 NET AMOUNT SAR 14,220,683.18
E- RECOVERY OF ADVANCE PAYMENT (AP)
17 AP BALANCE TO BE RECOVERED (Item 4 less 11 recovered A.P.) (SAR 6,258,414.62)
F- RETENTION MONEY
18 RELEASE OF RETENTION MONEY SAR 3,927,201.24
G- NET AMOUNT OVER DUE PAYMENT TO CONTRACTOR SAR 11,889,469.80

Note:
A. The above valuation amount excluding the following:
1. Completed Variations or Claims Submitted by the Contractor pending or yet to be approved.
2. Work done not certified beyond 15th March 2016.
B. The release of retention money shall be done upon the Contractor submitted an undertaking letter
acknowledging the work done.
C. Retention is recommended to be release in six (6) equal installment payments.
D. The value of work done shall be verified by a third party (duly registered QS Company).
E. Work done shall be supported by the Engineer’s approved ITR’s.
F. Value of Materials shall be supported by the Engineer’s approved DTR’s.
G. Temporary facilities shall be remain on site for the new Contractor utilization, however the value of the
facilities shall be agreed upon with the M/s PBC.

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 37 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

5.2.1.2 M/s STC – MEP Sub-contractor Financial Closure


1) MEP Nominated Sub-contractor’s Outstanding Payment dues on the Work done
S.N. PARTICULARS % AMOUNT
A- CONTRACT SUM
* QUOTED AMOUNT SAR 45,802,543.00
** DISCOUNT ADJUSTMENT AS PER CONTRACT 9.39% SAR 4,302,543.00
1 ORIGINAL CONTRACT SUM SAR 41,500,000.00
2 NET CHANGE BY VARIATION
3 CONTRACT SUM TO DATE (Item 1 ± 2 above) SAR 41,500,000.00
B- WORK DONE VALUATION AMOUNT
4 ADVANCE PAYMENT 10% SAR 4,150,000.00
5 CERTIFIED VALUE OF COMPLETED WORK DONE SAR 7,760,359.53
5.1 LESS DISCOUNT (AS PER CONTRACT) (SAR 728,983.12)
5.2 NET CERTIFIED VALUE OF COMPLETED WORK DONE (AFTER SAR 7,031,376.42
DISCOUNT)
6 CERTIFIED VALUE OF VARIATION ORDER
7 CERTIFIED VALUE OF MATERIAL STORED AT SITE SAR 573,225.49
8 TOTAL WORK DONE (As of APC No.10 From 16 October 2015 to SAR 7,604,601.90
15 November 2015)
9 GROSS VALUATION (Incl. AP) SAR 11,754,601.90
C- DEDUCTIONS
10 LESS TOTAL RETENTION (10% of Item 5 above) 10% (SAR 703,137.64)
11 LESS ADVANCE PAYMENT RECOVERY (10% of Item 5 above) 10% (SAR 703,137.64)
12 LESS OTHER (Engr. OT (SAR 7,700.00)
13 TOTAL DEDUCTIONS (SAR 1,413,975.28)
D- DUE PAYMENTS
14 NET VALUATION AMOUNT (Item 9 + 13 above) SAR 10,340,626.62
15 LESS TOTAL ACTUAL RECEIVED PAYMENT (See Annex III) (SAR 7,467,398.77)
16 NET AMOUNT SAR 2,873,227.85
E- RECOVERY OF ADVANCE PAYMENT
17 BALANCE TO BE RECOVERED (Item 4 less 11 recovered A.P.) (SAR 3,446,862.36)
F- RETENTION MONEY
18 RELEASE OF RETENTION MONEY SAR 703,137.64
G- NET AMOUNT OVER DUE PAYMENT TO SUB-CONTRACTOR SAR 129,503.13

Note:
A. The above valuation amount excluding the following:
1. Completed Variations or Claims Submitted by the sub-contractor pending or yet to be approved.
2. Work done not certified beyond 15th March 2016.
B. The release of retention money shall be done upon the Contractor submitted an undertaking letter
acknowledging the work done.
C. The value of work done shall be verified by a third party (duly registered QS Company).
D. Work done shall be supported by the Engineer’s approved ITR’s.
E. Value of Materials shall be supported by the Engineer’s approved DTR’s.

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 38 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

5.2.1.3 M/s PROJACS – Project Management Consultant Financial Closure


1) PMC Outstanding Payment dues
S.N. PARTICULARS % AMOUNT
A- CONTRACT SUM
1 VALUE ENGINEERING AND DESIGN REVIEW - 2 MONTHS SAR 315,000.00
2 TENDER MANAGEMENT SERVICE - 4 MONTHS SAR 305,000.00
3 CONSTRUCTION MANAGEMENT CONSULTANCY SERVICE - 18 SAR 2,363,400.00
MONTHS
4 TOTAL ORIGINAL CONTRACT SUM SAR 2,983,400.00
5 EXTENDED PROJECT MANAGEMENT SERVICE SAR 2,873,498.91
6 CONTRACT SUM TO DATE (Item 1 ± 2 above) SAR 5,856,898.91
B- VALUATION AMOUNT
7 CERTIFIED VALUE OF COMPLETED WORK DONE SAR 2,983,400.00
8 CERTIFIED VALUE OF EXTENDED SUPERVISION SERVICE (INCL. SAR 2,873,498.91
OVERTIME & HEAH OFF OVER HEAD)
9 TOTAL WORK DONE AS OF INVOICE No. 41 (UP TO 7 DEC. 2016) SAR 5,856,898.91
10 LESS OTHER DEDUCTIONS
11 NET VALUATIONS SAR 5,856,898.91
C- RETENTION MONEY
12 LESS TOTAL RETENTION (5% of Item 8 above) 5% (SAR 292,844.95)
13 TOTAL DEDUCTIONS (SAR 292,844.95)
D- DUE PAYMENTS
14 NET VALUATION AMOUNT (Item 8 + 11 above) SAR 5,564,053.96
15 LESS TOTAL ACTUAL RECEIVED PAYMENT (See Annex IV) (SAR 5,121,543.91)
16 NET AMOUNT SAR 442,510.05
E- RETENTION MONEY
17 RELEASE OF RETENTION MONEY SAR 292,844.95
F- NET AMOUNT OVER DUE PAYMENT TO PROJECT MANAGER SAR 735,355.00

Note:
A. The release of retention money shall be done upon the new Project Management Consultant submitted an
undertaking letter with full responsibility of the project management.
B. Retention is recommended to be release in four (4) equal installment payments.

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 39 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

5.2.1.4 M/s Otaishan – Supervision Consultant Financial Closure


1) Supervision Consultant Service Rendered
S.N. PARTICULARS % AMOUNT
A- CONTRACT SUM
1 ORIGINAL CONTRACT SUM (16 months) SAR 2,662,000.00
2 EXTENDED SUPERVISION SERVICE (INCL. OVERTIME & HEAD SAR 2,123,143.33
OFFICE OVER HEAD)
* DEFECTS LIABILITY DURATION (OPTIONAL) SAR 240,000.00
3 CONTRACT SUM TO DATE (Item 1 ± 2 above) SAR 5,025,143.33
B- VALUATION AMOUNT
4 CERTIFIED VALUE OF COMPLETED WORK DONE SAR 2,662,000.00
5 CERTIFIED VALUE OF EXTENDED SUPERVISION SERVICE (INCL. SAR 2,123,143.33
OVERTIME & HEAH OFF OVER HEAD)
6 TOTAL WORK DONE AS OF INVOICE No. 41 (UP TO 7 DEC. 2016) SAR 4,785,143.33
7 LESS OTHER DEDUCTIONS (SAR 576,268.76)
8 NET VALUATIONS SAR 4,208,874.57
C- RETENTION MONEY
9 LESS TOTAL RETENTION (5% of Item 8 above) 5% (SAR 210,443.73)
10 TOTAL DEDUCTIONS (SAR 210,443.73)
D- DUE PAYMENTS
11 NET VALUATION AMOUNT (Item 8 + 11 above) SAR 3,998,430.84
12 LESS TOTAL ACTUAL RECEIVED PAYMENT (See Annex V) (SAR 2,830,063.22)
13 NET AMOUNT SAR 1,168,367.62
E- RETENTION MONEY
14 RELEASE OF RETENTION MONEY SAR 210,443.73
F- NET AMOUNT OVER DUE PAYMENT TO SUPERVISION SAR 1,378,811.35
CONSULTANT

Note:
A. The release of retention money shall be done upon the new Supervision Consultant submitted an
undertaking letter full responsibility of the work done and balance of work.
B. Retention is recommended to be release in four (4) equal installment payments.

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 40 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

5.2.2 Balance Works to Complete

5.2.2.1 Main Work (Including MEP & ID Works)


Value of Cost Adjustment Allow repair of
Estimated Value of
Remaining Works due to Inflation damage works
Item Description Work to Complete
to Complete (5%) (3%)
Amount, SAR Amount, SAR Amount, SAR Amount, SAR
PACKAGE I MAIN WORKS
DIV. 1 GENERAL REQUIREMENTS/ PRELIM. 728,201.14 1,340,265.00 2,068,470.00
DIV. 2 SITE WORKS 1,647,598.85 82,380.00 1,729,980.00
DIV. 3 REINFORCED CONCRETE 2,986,991.20 149,350.00 3,136,345.00
DIV. 4 MASONRY WORKS 84,504.98 4,230.00 31,205.00 119,940.00
DIV. 5 METAL WORKS 722,787.00 36,140.00 758,930.00
DIV. 6 WOOD AND PLASTIC - - EXCLUDED
DIV. 7 THERMAL AND MOISTURE PROTECTION 340,729.60 17,040.00 10,705.00 368,475.00
DIV. 8 DOORS AND WINDOWS 7,142,115.70 357,110.00 17,945.00 7,517,175.00
DIV. 9 FINISHES 9,572,165.39 478,610.00 1,461,295.00 11,512,075.00
DIV. 10 SPECIALTIES 1,707,694.00 85,385.00 1,793,080.00
DIV. 11 EQUIPMENT 630,001.00 31,505.00 661,510.00
DIV. 12 FURNISHING 429,776.00 21,490.00 451,270.00
DIV. 13 SPECIAL CONSTRUCTION 1,374,874.00 68,745.00 1,443,620.00
DIV. 14 CONVEYING SYSTEM 2,874,676.00 143,735.00 52,530.00 3,070,945.00
TOTAL FOR MAIN WORKS 30,242,114.87 2,815,985.00 1,573,680.00 34,631,815.00
PACKAGE II MEP WORKS
* MEP PRELIMINARY 377,200.00 18,860.00 3,385.00 399,445.00
DIV. 15A MECHANICAL - PLUMBING 8,156,106.48 407,815.00 44,280.00 8,608,205.00
DIV. 15B MECHANICAL - FIRE PROTECTION 1,489,870.40 74,493.52 14,058.59 1,578,425.00
DIV. 15C MECHANICAL - HVAC 10,559,412.96 527,985.00 112,385.00 11,199,795.00
DIV. 16 ELECTRICAL WORKS 17,900,732.63 895,090.00 61,065.00 18,856,935.00
TOTAL FOR MEP WORKS 38,483,322.47 1,924,243.52 235,173.59 40,642,805.00
PACKAGE III INTERIOR DESIGN WORKS
PIII # 01 MAIN ID WORKS 7,880,242.42 394,020.00 - 8,274,275.00
PIII # 02 DECORATIVE WORKS 1,865,263.17 93,280.00 - 1,958,550.00
PIII # 03 FURNITURE AND PARTITIONS WORKS 3,295,214.17 164,765.00 - 3,459,985.00
ADDITIONAL WORKS FOR LECTURE HALL
PIII # 04 972,359.50 48,630.00 - 1,021,000.00
MEETING ROOM
TOTAL FOR MEP WORKS 14,013,079.25 700,695.00 - 14,713,810.00
GRAND TOTAL: 82,738,516.58 5,440,923.52 1,808,853.59 89,988,430.00

(A) BALANCE OF WORK ESTIMATED COST ---------------------------------------------------------------------- SAR 89,988,430.00


(B) ADD 2.5% CHANGE OF PLAN [(A)*2.5%] ----------------------------------------------- 2.5% SAR 2,249,720.00
(C) ADD 10% CONTINGENCY [(A)*10%] ----------------------------------------------- 10% SAR 8,998,850.00
TOTAL AMOUNT OF REMAINING WORKS
(D) ---------------------------------------------------------------------- SAR 101,237,000.00
[(A)+( B )+( C )]
(E) ADD 5% VAT [( D )*5%] ----------------------------------------------- 5% SAR 5,061,850.00
GRAND TOTAL EST. COST TO COMPLETE [(
(E) ---------------------------------------------------------------------- SAR 106,298,850.00
D )+( E )]
Note:
A. Detailed Estimate based on the priced BOQ of balance of works (See Annex VI)
B. Adjustment of construction cost due to inflation were based Arabian Business Report on 13 April 2019
that the construction cost inflation in the Middle East in 2019 at 5 percent (see Annex VII).
C. Estimated cost due to change of plan will be updated upon finality of the revised plans.
D. Cost estimate for repair will be update along with the Technical inputs of all trades.

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 41 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

5.2.2.2 Assumptions
Relevant in
S.N. Elements /Descriptions Assumption
Estimate
1. The existing temporary facilities Asummed free of charge General
will be utilized by the New Preliminaries
Contractor.
2. No unpaid utility bills from the Asummed no hidden General
previus Contractor charges Preliminaries
3. Rerouting of existing utiliy lines Assumption that no re- Site Works
routing works
4. Pre-cast Concrete Cladding Assumption only balance Concrete Works
fabrication of work is the installation
5. Treatment of cracks on installed Included in the cost of Masonry Works
masonry. repair
6. Defective and delafidated exposed Assumption to be Thermal &
waterproofing membrane included in the repair. moisture
protection works
7. Removal & replacement of Installed Assumption 80% of the Finishings
Gypsum Boards & insulations for completed works
Partions
8. Unprotected Gypsum board Assumption not to be Finishings
material on site which are exposed used
to extrem weather.
9. Installed Aluminum profile to be Assumption included in Windows
removed and replaced the repair and balance of
works.
10. Repairs of al installed HVAC ducts, Assumption only , actual Mechanical works
pipes & devices cost of repair will be done
by Technical evaluation
11. Repairs of al installed conduits, Assumption only , actual Electrical works
cables trays, wiring & etc. cost of repair will be done
by Technical evaluation
12. All completed works are accepted Assumption no rejected All completed
by the Engineer works works
13. All protected materials on site could Assumed to be in good Materials on site
be used in the project conditions
14. All unprotected materials on site Assumed no in good Materials on site
shall be removed. condition
15. All recorded work completed are Assumption no rejected All completed
accepted by the Engineer works works

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 42 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

5.2.2.3 Exclusions
Relevant in
S.N. Elements /Descriptions Exclusions
Estimate
1. Demolition of existing Utility Demolition works Site Works
Building area concrete structure as
per demarcated line
2. Backfilling & compaction on the No backilling on demolish Site Works
demolished concrete structure. area
3. Exposed reinforcing steel & inserts Cleaning or rush Concrete Works
corrosion cleaning converssion excluded
4. Pouring lift, bonding of new concrete Concrete bonding agent Concrete Works
to old concrete. work
5. Replace of embedded water stop if New water stops Concrete works
found defective.
6. Wood & Plastic works(e.g. kitchen Exlcuded in main works, Division 6
cabinets, nurse stations, receiption however included in the ID
counters, build-in closet, serving works
counter & etc.)
7. Cubicle curtain track & curtains Excluded, part of Owner’s Specialty works
Furnished Materials (OFM)
8. Identification devices & signages: Excluded in the estimate Specialty works
9. Laboratory benches & caseworks: Excluded , part of Owner’s Specialty works
Furnished Materials (OFM)
10. Kitchen equipment: Excluded , part of Owner’s Equipment
Furnished Materials (OFM)
11. Cold/ freezer storage room: Excluded , part of Owner’s Equipment
Furnished Materials (OFM)
12. Energy recovery units & pipe Excluded HVAC works
jacketing
13. Ecterior Signage, Bollard & Floor Excluded Electrical Works
mounted lightings

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 43 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

5.2.3 Summary of Commercial Evaluation


S.N. PARTICULARS % AMOUNT
A- CONTRACTS CLOSURE
1 MAIN WORKS - M/S PROJECT BUILT GENERL SAR 11,889,469.80
CONTRACTING (PBC)
2 MEP WORKS - M/S SAUDI TAAB CONTRACTING (STC) SAR 129,503.13
3 PROJECT MANAGEMENT COSULTANCY SERVICE - M/S SAR 735,355.00
PROJACS
4 SUPERVISION CONSULTANT - M/S OTAIHAN SAR 1,378,811.35
CONTRACT CLOSURE TOTAL AMOUNT SAR 14,133,139.28

B- ESTIMATED BUDGET TO COMPLETE THE WORK


1 MAIN WORK SAR 34,631,815.00
2 MEP WORKS SAR 40,642,805.00
3 INTERIOR DESIGN WORKS SAR 14,713,810.00
4 ALLOW BUDGET FOR CHANGE IN PROGRAM 2.5% SAR 2,249,710.75
5 ALLOW CONTENGENCY 10.0% SAR 8,998,843.00
REMAINING WORKS ESTIMATED TOTAL AMOUNT SAR 101,236,983.75
6 ALLOW VALUE ADDED TAX (VAT) 5% SAR 5,061,849.19
7 GROSS BUDGET FOR BALANCE OF WORK TO COMPLETE SAR 106,298,832.94

C- GRAND TOTAL FOR BUDGET SAR 120,431,972.22

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 44 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

5.2.4 Project/Forecast Cash Flow to Complete

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 45 of 64
Procare Riaya Hospital Expansion
CONSTRUCTION CASH FLOW (S-CURVE)
Release of 5% Release of 5%
Cash Flow in SAR Retention after Retention (after
1st Year TOC 12 mon. DNP)
Item No. of Jan-20 Feb-20 Mar-20 Apr-20 May-20 Jun-20 Jul-20 Aug-20 Sep-20 Oct-20 Nov-20 Dec-20 Dec-21 Nov-22
Description Wt. % Amount , SAR
Months 0 1 2 3 4 5 6 7 8 9 10 11 12 24 35
A CONTRACTS CLOSURE
MAIN WORKS - M/S PROJECT BUILT GENERAL
1 11,889,469.80 6.00 1,981,578.30 1,981,578.30 1,981,578.30 1,981,578.30 1,981,578.30 1,981,578.30
CONTRACTING (PBC)
2 MEP WORKS - M/S SAUDI TAAB CONTRACTING (STC) 0.11% 129,503.13 1 129,503.13

PROJECT MANAGEMENT COSULTANCY SERVICE - M/S


3 0.61% 735,355.00 4 183,838.75 183,838.75 183,838.75 183,838.75
PROJACS
4 SUPERVISION CONSULTANT - M/S OTAIHAN 1.14% 1,378,811.35 4 344,702.84 344,702.84 344,702.84 344,702.84

TOTAL FOR I 11.74% 14,133,139.28 2,639,623.02 2,510,119.89 2,510,119.89 2,510,119.89 1,981,578.30 1,981,578.30 - - - - - - - - -

B CONSTRUCTION TO COMPLETE THE WORK

I MAIN WORKS
* ADVANCE PAYMENT 2.88% 3,463,181.50 10% 3,463,181.50 100.0

* RELEASE OF RETENTION 2.88% 3,463,181.50 10% 1,731,590.75 1,731,590.75


95.59%
DIV.1 GENERAL REQUIREMENTS/ PRELIM. 1.72% 2,068,470.00 12 137,898.00 137,898.00 137,898.00 137,898.00 137,898.00 137,898.00 137,898.00 137,898.00 137,898.00 137,898.00 137,898.00 137,898.00

DIV.2 SITE WORKS 1.44% 1,729,980.00 4 345,996.00 345,996.00 345,996.00 345,996.00


91.17%
DIV.3 REINFORCED CONCRETE 2.60% 3,136,345.00 3 836,358.67 836,358.67 836,358.67

DIV.4 MASONRY WORKS 0.10% 119,940.00 2 10.04% 47,976.00 47,976.00


84.51%
DIV.5 METAL WORKS 0.63% 758,930.00 4 151,786.00 151,786.00 151,786.00 151,786.00

DIV.7 THERMAL AND MOISTURE PROTECTION 0.31% 368,475.00 2 147,390.00 147,390.00

DIV.8 DOORS AND WINDOWS 6.24% 7,517,175.00 12 501,145.00 501,145.00 501,145.00 501,145.00 501,145.00 501,145.00 501,145.00 501,145.00 501,145.00 501,145.00 501,145.00 501,145.00
77.84%
DIV.9 FINISHES 9.56% 11,512,075.00 12 767,471.67 767,471.67 767,471.67 767,471.67 767,471.67 767,471.67 767,471.67 767,471.67 767,471.67 767,471.67 767,471.67 767,471.67

DIV.10 SPECIALTIES 1.49% 1,793,080.00 4 358,616.00 358,616.00 358,616.00 358,616.00

DIV.11 EQUIPMENT 0.55% 661,510.00 4 71.17%


132,302.00 132,302.00 132,302.00 132,302.00

DIV.12 FURNISHING 0.37% 451,270.00 3 120,338.67 120,338.67 120,338.67

DIV.13 SPECIAL CONSTRUCTION 1.20% 1,443,620.00 6 7.49% 7.49%


192,482.67 192,482.67 192,482.67 192,482.67 192,482.67 192,482.67
64.31%
7.32% 7.35%
DIV.14 CONVEYING SYSTEM 2.55% 3,070,945.00 12 204,729.67 204,729.67 204,729.67 204,729.67 204,729.67 204,729.67 204,729.67 204,729.67 204,729.67 204,729.67 204,729.67 204,729.67

TOTAL FOR MAIN WORK 28.76% 34,631,815.00 3,463,181.50 2,642,969.00 2,642,969.00 2,447,603.00 1,803,727.00 2,162,343.00 2,314,129.00 2,314,129.00 2,314,129.00 2,433,811.00
6.86%
2,209,881.00 2,209,881.00 2,209,881.00 1,731,590.75 1,731,590.75
58.07%
II MEP WORKS 6.67% 6.67% 6.67%

** MEP ADVANCE PAYMENT 3.37% 4,064,280.50 10% 4,064,280.50 6.32% 6.24% 6.24%
* RELEASE OF RETENTION 3.37% 4,064,280.50 10% 51.83% 2,032,140.25 2,032,140.25
5.84%
*** MEP PRELIMINARY 0.33% 399,445.00 12 26,629.67 26,629.67 26,629.67 26,629.67 26,629.67 26,629.67 26,629.67 26,629.67 26,629.67 26,629.67 26,629.67 26,629.67

DIV.15 A MECHANICAL - PLUMBING 7.15% 8,608,205.00 12 573,880.33 573,880.33 573,880.33 573,880.33 573,880.33
45.99%
573,880.33 573,880.33 573,880.33 573,880.33 573,880.33 573,880.33 573,880.33

DIV.15B MECHANICAL - FIRE PROTECTION 1.31% 1,578,425.00 12 105,228.33 105,228.33 105,228.33 105,228.33 105,228.33 105,228.33 105,228.33 105,228.33 105,228.33 105,228.33 105,228.33 105,228.33

DIV.15C MECHANICAL - HVAC 9.30% 11,199,795.00 12 746,653.00 746,653.00 746,653.00 746,653.00 746,653.00 746,653.00 746,653.00 746,653.00 746,653.00 746,653.00 746,653.00 746,653.00

DIV.16 ELECTRICAL WORKS 15.66% 18,856,935.00 12 1,257,129.00 1,257,129.00 1,257,129.00 1,257,129.00


38.64% 1,257,129.00 1,257,129.00 1,257,129.00 1,257,129.00 1,257,129.00 1,257,129.00 1,257,129.00 1,257,129.00
4.41% 4.41%
TOTAL FOR MEP WORK 33.75% 40,642,805.00 4,064,280.50 2,709,520.33 2,709,520.33 2,709,520.33 2,709,520.33 2,709,520.33 2,709,520.33 2,709,520.33 2,709,520.33 2,709,520.33 2,709,520.33 2,709,520.33 2,709,520.33 2,032,140.25 2,032,140.25
III INTERIOR DESIGN WORKS
32.33%
** ID ADVANCE PAYMENT 1.22% 1,471,381.00 10% 1,471,381.00

* RELEASE OF RETENTION 1.22% 1,471,381.00 10% 735,690.50 735,690.50


PIII # 01 MAIN ID WORKS 6.87% 8,274,275.00 8 25.01% 827,427.50 827427.5 827427.5 827427.5 827427.5 827427.5 827427.5 827427.5

PIII # 02 DECORATIVE WORKS 1.63% 1,958,550.00 4 391,710.00 391710 391710 391710

PIII # 03 FURNITURE AND PARTITIONS WORKS 2.87% 3,459,985.00 6 461,331.33 461,331.33 461,331.33 461,331.33 461,331.33 461,331.33

ADDITIONAL WORKS FOR LECTURE HALL MEETING 17.52%


PIII # 04 0.85% 1,021,000.00 4 204,200.00 204200 204200 204200
ROOM
TOTAL FOR ID WORK 12.22% 14,713,810.00 1,471,381.00 - - - - 827,427.50 827,427.50 1,288,758.83 1,288,758.83 1,884,668.83 1,884,668.83 1,884,668.83 1,884,668.83 735,690.50 735,690.50

C OTHERS & VAT 10.04%

OTR.1 ALLOW BUDGET FOR CHANGE IN PROGRAM 1.87% 2,249,710.75 12 168,728.31 168,728.31 168,728.31 168,728.31 168,728.31 168,728.31 168,728.31 168,728.31 168,728.31 168,728.31 168,728.31 168,728.31

OTR.2 ALLOW CONTENGENCY 7.47% 8,998,843.00 12 674,913.23 674,913.23 674,913.23 674,913.23 674,913.23 674,913.23 674,913.23 674,913.23 674,913.23 674,913.23 674,913.23 674,913.23

* RELEASE OF RETENTION 0.93% 1,124,855.38 10% 562,427.69 562,427.69


OTR.3 VALUE ADDED TAX (VAT) 4.20% 5,061,849.19 5% 0% 449,942.15 309,806.54 309,806.54 300,038.24 267,844.44 327,146.62 334,735.92 357,802.48 357,802.48 393,582.08 382,385.58 382,385.58 382,385.58 253,092.46 253,092.46

TOTAL FOR OTHER 13.54% 16,310,402.94 449,942.15 1,153,448.07 1,153,448.07 1,143,679.77 1,111,485.97 1,170,788.15 1,178,377.45 1,201,444.02 1,201,444.02 1,237,223.62 1,226,027.12 1,226,027.12 1,226,027.12 815,520.15 815,520.15
TOTAL CONSTRUCTION COST TO COMPLETE 100% 120,431,972.22 12,088,408.17 9,016,057.30 9,016,057.30 8,810,923.00 7,606,311.61 8,851,657.28 7,029,454.28 7,513,852.18 7,513,852.18 8,265,223.78 8,030,097.28 8,030,097.28 8,030,097.28 5,314,941.65 5,314,941.65
Commutative Monthly Schedule of Works 12,088,408.17 21,104,465.46 30,120,522.76 38,931,445.75 46,537,757.36 55,389,414.65 62,418,868.93 69,932,721.11 77,446,573.29 85,711,797.08 93,741,894.36 101,771,991.64 109,802,088.93 115,117,030.57 120,431,972.22
Projected Monthly Schedule of Works % 10.04% 7.49% 7.49% 7.32% 6.32% 7.35% 5.84% 6.24% 6.24% 6.86% 6.67% 6.67% 6.67% 4.41% 4.41%
Commutative Monthly Schedule of Works % 10.04% 17.52% 25.01% 32.33% 38.64% 45.99% 51.83% 58.07% 64.31% 71.17% 77.84% 84.51% 91.17% 95.59% 100.00%
Projected Monthly Cash Flow Amount 12,088,408.17 9,016,057.30 9,016,057.30 8,810,923.00 7,606,311.61 8,851,657.28 7,029,454.28 7,513,852.18 7,513,852.18 8,265,223.78 8,030,097.28 8,030,097.28 8,030,097.28 5,314,941.65 5,314,941.65
Commutative Monthly Cash Flow Amount 12,088,408.17 21,104,465.46 30,120,522.76 38,931,445.75 46,537,757.36 55,389,414.65 62,418,868.93 69,932,721.11 77,446,573.29 85,711,797.08 93,741,894.36 101,771,991.64 109,802,088.93 115,117,030.57 120,431,972.22

PROCARE RAIYA HOSPITAL EXPANSION 10/7/2019


PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

5.3 Time Valuation


5.3.1 Executive Schedule (C/O Sohayle)

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 46 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

6 Annexes
6.1 Annex I- Signed Contracts

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 47 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

6.2 Annex II- Main Contractor (M/s PBC) Invoice Status

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 48 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

6.3 Annex III- MEP Sub-contractor (M/s STC) Invoice Status

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 49 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

6.4 Annex IV- PMC (M/s Projacs) Invoice Status

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 50 of 64
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

6.5 Annex V- Supervision Consultant (M/s OCE) Invoice Status

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 51 of 64
~'1 }- ~rIJWU#lIdUIIIII.tIIUU
Jrwoic-ing s:toltU') for Otaishali O;'I"I'i-l.Iltir.li- Enginp.I?I'.$ (OCE)
Prot:are Rlava Hospital E<I:"",iol1
For the Period Certified by PI/OCE Actual Payme nt made

:n-l)(t·B If-~~~~~ 42.800.()()

(I~J
30·li:rl)v·n
.31·Der.·B 26·l,;n-l~
' 3'530.l)l)j
73,792.29 If}-Feb·lt:l 2S·Fe!)·14 See- nQ-te.1-oo~',·
:n·lan·14 21J·AIH-14 7G, B0.71 7~}~23. 1)1·M:w-14 7l'324'23.,t 28-MtlY·14 6 AJleod
28-Fel>·14 28·Ap r ·l~ ( 1,500,00) 61)lI)l),OO 3 710.1)1) 1)1·tII.itji-14 5$,710.1)0 2B·May·14
31·Mar·ll:l 28·Aj)f·14 Wf»oor 61,800.00 58,111).01) 1)7-tJ1,1<'{ -14 53. 710.00 23-M ,~y·lt1
8
7 "'''fd
AfteCld
01·Apr-14 30·AI)r-14 30·At>r· l~ 118,646.15 71.14G.15 G.7'588i84 l1Hftw-lt:1 137,5-88.84 30-M<'IV-18 ~Sl.:n ~ A/re(1d
1)1~M<lY-14 31-May,·14 IRJun·14
125'500'OO ~
,Ifl.OO,IIj 78,OOO.t)l) r 74,101).1)1) 11~J lJn.lt:1 74,100.00 01l·JI)I·14 · O!t.'j()(),G<) 10 AllI~""

OHm·'· 1
01·M·14
31)·Juo·14
J.l ·hll·}q
03-Jul-101
lO·Aua.-l~
125,500.QO
120,7~
78.,000.1)1)
73, 24.!1.00
74 , 1~ _~l·Jul .tQ

11l:-r\ll~'lQ !
1)9,S8:1.l3f)
14,!i)I).I)1)
69..58:1.80 t 02.A~g.14
09-Sep·14
:~,11(4). m

.~,.,..:. ..:::-
(.fgjIkMIId-SI.!t!II'O'tl!$bq/OW·
(SJ Bahind· Srre llo-II!-~ ffflto-I't'
t.>l~7 I 18:-$1: 1)·14

j
Ol·Aug·14 31·Allg-14 Ol·Sep-N ,130.60)
1!3,976.92 65,7~.n 62.45-9.57 oroct· 14 ( 1 (J~ftiftrJ. Si!e notp.s f1.P.k>tY· 1
Ol·Sep·14
01·O~t·14
.3D·Sel)·ll1
31 ·0ct·14
Ol-O(t-14
OG·Nov·14,
125,500.00
129,519.00
125,500.00
129, 519.00
11').225.00
123,i)~3.05
1~·!j,:~·1~
1li.. N\)v-14
119.22.,>.1)1) QH.lov·lt1 "'' ' ' > f
3:,281i..5i!.
1),2:75.1)1). (Jeflimt· Sep. llorf.!S lil1fQW '

{::)f,eM!>d- :':'::~$ below. j


123,043..05 I O[j-Det-14 l:"Q7.5.9S
Haad orn;:~ SUPpoIt
/FIf)1l101·)Jn·l<1lo .11+'UI;·14)
Ol·Noy·IlI 30-Nov·14
12·Nov-14
02-0ec·14·
r 237,500
; 00 . 237,500.00 125,r,.25~OO
, l~~l~~-I>1 225,6-2:5.00 12-Dec-14 (49, 6~1 '
112,1t>S•..5S f)6-();!1:-14 of.};n:tS ·

::~~
118,069.00 118,OG9:Q1) ill,165o.S5 1 Allend 1
OI-Oec-14 31·Dec·14 21·J3n-15 142,9-U.~ 142,943.:50 135, 79S.6:S f)')·F\O-[:.·15 13S'795'85 ~ (uT ·Sehilld.$;a- notes bl!1O'w'
1)t-Jan·IS 3].)3n·15 Heb·15 167,473.00 iJ,B7S.00J 15'?~l;Q 1£17,618..10 W·Mar-l5' 147,Sl8.10 OO-Mar·15 147,818-.11) 05.A I}f·1~ 1).00 {l71 BtJllllId.Soo.;"Q-tas fMlow'
OI-Feb·IS 27'Feb'1 5 ~1.-;:~ar'15 197/l50.00 (1l,875(i(J)
r_l5 1
J
~~~OO ~.l9G. 25 11-M~r-l5 176,2%,25 O.,)-A I)r.~S 1).00
5~
176. 295.25 lO.AP
Me.d
31· M;)r-lS DB-Apr-IS 187,4S4.OO (11,87> ~ .OO llj.f3.,!~OO.05 f l'l-Apr:15 166,301}05 08-M,J~ 166,~OS 01·Jul-15 1).1)0 ;"', 8e!!!.nd. Sal! M!I!s...I!e~IV· -
:sIkA'pr·lS IM-M;tY-15 166,13~.~ ~,n4 . 00 157,$.2:1.31) l'}:-IA;)y-15 157.82:7.30 IB-JI)~'15 -- 157.82:7.31} 16')1)1·15 0.1)0 (43, lJelillld· SeeflQI(l$ balow'
3l-!\~;>y·lS (16) Beflind·SfJa~1Q-tQ.S IJ1Jtow'
r ~~;J
31·Mi.W·15 J 172,427.00 172,42.7.00 lG$.Sf)5 .r~5 11-!lJn-15 163,805.65 30-)un-15 1f)3.,805.G.5 1/;'.JI),I ·IS
01·Jon-1S 30·Jun-1.'> J 02-Jul-lS 183,7134.00 183,7114.00 174, 594.60 .£G-)ul-15 *594'S~ 1)1-AI)S-15 ' 1711,.S94.80 B·AOij:·1S (?!~j lkflind· ~tq$ befow'
01·Jul-1S '3.1-11,11-1'> j 30.JUI.15 162,534.00 161,072..69 153,019.1)6 U-A.M~l? 15$,019,01) ~9-Aug-15 153,1)19.1)(;'
~'4g'-'ss'lj
14·Se l)-15 , noroSbefOW' j
('0,1 8l!hi/idoSee-
01·Al)g·1S 31-Al)g-15 01-S~!}-15 163,669.00 163.669.00 lS5.4ij5.55 07-S",£-15 1S5.1I8~.5~ Ol-Oct·15 f (r1.10) -440d()Y$ to dUf] date
COI\sulta nt I),oer Time _ 14-Set)·15 17.747.50 H J47.50 16,813D.13 . ~ 1)-15 0".,5 \ (IG,86M" '0" -411 d~ystQ dua-datrJ
Dl-Sel)·15
Ol-Oct-15
I
ili
30·.) e1)015
31·I)r.HS
01·0ct-15
. OHJov-15
152,535.00
163,819.00
I I,
111[
152,535.00
136,829.81
144,9OS ~5
129,988.12
....!!:.Nl)y-15
21)-()I"t-15
15,1!6O 13
~15
129,988 32:
1.
~ct· 1 5
1)3. Dec-lS
{144lJOiL2';
(11~Nj ,3/)1
(1101 . ~10dayst~do(fl
(377J 0311 dClYS to !lue do!(J'
I
Ol-Nl)v-14
01-Dec·lS
31)·Nov·14
31-Dec-15
08-Dec-l5
03')3n-16
15B,SS:!:..OO
136,249.00
'W.8S}
:,39i5~"
92,347.12 87,72!!.:!.6 20-Dec· 15- 8 7,729.7*; 07-Jal)-16 f i8!,!}' 16
( ',1!4 . 5~·)
lj (34:>' -34Z d~iio ~V;dc,ra
122,857.41 116.114.54 IT·feb-16 116,71454 02·fel> 16 1 ( . ) -316 days to' due da(l~ I
Consultant Over Time J. 13'),)1)-16 ~49G.00 3,496.00 3,321.2.0 28·Mar-16 3,32120 12 Feb·lG 'J,1I1,'01 ) -3OGdoYs!O'delP.datl? /.
01·Jan·16 31')311-16 iL OG·Feb-16 122,496.00 {11A 33,005.35 78,931.03 31-Mar·lG ~8,'Hl.03 07-Mar- ~6 1 <17,U5.00 (Ji,Sdii( ~i (11, .Seh~ld·Sel1nO'tes:b~I" Vlrect!'VlIS/I!1" 01 SQ{arr
Ol-Fel)·16 29-Fel)-lG -/ 13-M ar-16 125,477.00 I.m 9S,328.00 90,5/Jl.r;.o 2.:j·AI>r-16 90.561.60 12.-Alir-1G 117,125.00 (43,411, I ' (9) GeMM· Sl!rr /lOWS below' DIrect rrrJai{tJ r 01 fo./rnr
( BI
- - I1
01·Mar-16 3~-Mar.16 02-Ayr-16 79,OOO. OO~ 73,7~.G7 70,076.34 16-API'-16 70,078.311 02:-May-16 <12,637.01) (1/,141 'II (481 8t!hlnc/· Se(J'n~,-e;t;;;o ,v' Diro(t Tn.ms{-c/· Qf SO{~fY
OI·Apr·I6
.
01-MaY-16 76~ 76,481100 72,663.60 ~-M;'1'V'-16 72,663 ..?O_ 3l-May-16 42.8.37/00 ilM''; ,ul (111 Beflirrd· Sf?f1noff1$ berow' Direct rrum[ru' ofSQ(ary
79,000.00 79,000.00 75,05Q.0I? 02-Jun-16 75,050.00 01-1u l-16 47,125.00 ( 17,~;~ , OOI (69) Befl/lld- Sea nQ-tes befow ' f Tmnrfi!r of Sarl1.ry

..'-
, ~.
DIrect
7S,377.00 (0,071 75,376.93 71,608.03 03-JIJI1-16 71,606.08: 01-Aug-16 45,111.00 I 27-Nov-16 11..,491,081 (i t~~l l setdnd. mnO't~s bl?loy,' DIrect TronsJar QfSflfaljf

""'[ ~"'to
43,707.70 (507.701 43,200.00 41,040.00 07-Au~16 41,040.00 05-Se l~ 141,040,00;
7~200.0£1 74,200.00 70,490.00 04·SeQ.16 70,490.00 03·0ct-16 (m:49(),IJilI ~12 days to due dote
- -- (72)

07-0ec-16
77,430.00

~ > ,~ "
73,5S8.50
73:905,19 1
67,592.50 1
3,93'J,83S.42
10·0ct·16
06-Nov-16
10·Dec-16
73,S53.~0

67,59250
3,930,838.42
31·0ct-16
73,945.19. 01-0ec-16
t
06·Ja n·17
l:il:mijfjJ
- t- (13,558,\ U)
j7:,~
(6/,>91.501
. "(IWkiN)
(44)
(13)
23
-44 days dull' dart!
-13 doys to dUl?date
23 d(JYs to- dWl dare

Notes 4,208,874.65 3,998,430.92 3,998,430.92 1,168,367.70

2.4.2 All paymenls we to the Coowllant in tonMcli<ln wilh his services h9loof shall be made in
Sa.udi Riyals in Saudi Arabia wilhin 30 IThifly) days of Ihe date of Ina Pfoject "'iMager's
Gp,rtificati..-m 01 thiJ "\f()ioo. Certified Paymp.nts 3,930,838..:42
Actual Payment Madp. 2,.330,~
~~d ill~y
, cm
".",I.::
't,,-
' __________ -1.!90,~
1.17.4 In lhs evanl lhat lhe Emp:Oyer r~1s Ii,) pay lha SUPQrvis-ion Consullant 1M Fees in
a.ccordance with SchedulQ ' (f of S GC~on 3 of Ih~ Request for Pmposal, the Supervision
ConsuJlN11 may feserve wrillan notice on Ihe Employer gfvir;g the Employer (60) days
hom reCQipt 01such notica 10 maka IhGdJ.J:(J payment.

1.17.5 In lha event of lIon~paymij(lt by Ula Employer rollowing the (;xpoifam QI such notice
refelfl~ d \0 in 1.1"7.4 above, Ule :illpervisioo Consultant rnay telmmato the Agreement \\~Ih
immediale ellacl by wriUen notice to trIG Empto~e(. In Ih9 event of such termination. th9
SuperVision Consulli¥11shall be paid his ice!; a,; calculated lip to Ihe date ol lennv,alion
plus all approved reimbwsabla costs Md (1xponses incurred up 10 the date of termination.
PROCARE RIAYA HOSPITAL EXPANSION
AL – KHOBAR, Kingdom of Saudi Arabia

6.6 Annex VI- Value Balance of Work Detailed Estimate

Procare Hospital Expansion Project


Cost Plan for Remaining Works to Complete October 2019 Page 52 of 64
Procare Riaya Hospital Expansion
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


Value of Cost Adjustment Allow repair of
Cost as Priced in Value of Done as Estimated Value of
Remaining Works due to Inflation damage works
Item Description Original Contract per IPC No.14 Work to Complete
to Complete (5%) (3%)
Amount, SAR Amount, SAR Amount, SAR Amount, SAR Amount, SAR Amount, SAR
PACKAGE I MAIN WORKS
DIV. 1 GENERAL REQUIREMENTS/ PRELIM. 3,000,329.00 2,272,127.86 728,201.14 1,340,265.00 2,068,470.00
DIV. 2 SITE WORKS 2,564,300.00 916,701.15 1,647,598.85 82,380.00 1,729,980.00
DIV. 3 REINFORCED CONCRETE 23,084,238.00 20,097,246.80 2,986,991.20 149,350.00 3,136,345.00
DIV. 4 MASONRY WORKS 1,124,552.00 1,040,047.02 84,504.98 4,230.00 31,205.00 119,940.00
DIV. 5 METAL WORKS 722,787.00 - 722,787.00 36,140.00 758,930.00
DIV. 6 WOOD AND PLASTIC - - - - EXCLUDED
DIV. 7 THERMAL AND MOISTURE PROTECTION 697,558.00 356,828.40 340,729.60 17,040.00 10,705.00 368,475.00
DIV. 8 DOORS AND WINDOWS 7,740,148.00 598,032.30 7,142,115.70 357,110.00 17,945.00 7,517,175.00
DIV. 9 FINISHES 13,122,090.00 3,549,924.61 9,572,165.39 478,610.00 1,461,295.00 11,512,075.00
DIV. 10 SPECIALTIES 1,707,694.00 - 1,707,694.00 85,385.00 1,793,080.00
DIV. 11 EQUIPMENT 630,001.00 - 630,001.00 31,505.00 661,510.00
DIV. 12 FURNISHING 429,776.00 - 429,776.00 21,490.00 451,270.00
DIV. 13 SPECIAL CONSTRUCTION 1,374,874.00 - 1,374,874.00 68,745.00 1,443,620.00
DIV. 14 CONVEYING SYSTEM 4,625,612.00 1,750,936.00 2,874,676.00 143,735.00 52,530.00 3,070,945.00
TOTAL FOR MAIN WORKS 60,823,959.00 30,581,844.13 30,242,114.87 2,815,985.00 1,573,680.00 34,631,815.00
PACKAGE II MEP WORKS
* MEP PRELIMINARY 490,000.00 112,800.00 377,200.00 18,860.00 3,385.00 399,445.00
DIV. 15A MECHANICAL - PLUMBING 9,631,980.00 1,475,873.52 8,156,106.48 407,815.00 44,280.00 8,608,205.00
a) SANITARY FIXTURES, FITTINGS &
15.1 3,050,820.00 - 3,050,820.00 152,545.00 3,203,365.00
ACCESSORIES:
15.2 b) PLUMBING INSTALLATION 3,774,276.00 1,185,936.67 2,588,339.33 129,420.00 35,580.00 2,753,340.00
15.3.2 MEDICAL GAS 2,806,884.00 289,936.85 2,516,947.15 125,850.00 8,700.00 2,651,500.00
DIV. 15B MECHANICAL - FIRE PROTECTION 1,958,490.00 468,619.60 1,489,870.40 74,493.52 14,058.59 1,578,425.00
DIV. 15C MECHANICAL - HVAC 14,305,444.00 3,746,031.04 10,559,412.96 527,985.00 112,385.00 11,199,795.00
15.1 HVAC PUMP & CHILLER SYSTEM 3,011,828.00 - 3,011,828.00 150,595.00 3,162,425.00
CHILLED WATER TYPE AIR HANDLING
15.2 1,437,343.00 - 1,437,343.00 71,870.00 1,509,215.00
UNITS
15.3 FAN COIL UNITS 1,424,470.00 - 1,424,470.00 71,225.00 1,495,695.00
15.4 HVAC PIPE WORK 1,817,911.00 811,729.12 1,006,181.88 50,310.00 24,355.00 1,080,850.00
15.5 AIR DISTRIBUTION SYSTEM 5,360,436.00 2,934,301.92 2,426,134.08 121,310.00 88,030.00 2,635,475.00
15.6 EXHAUST SYSTEMS 202,961.00 - 202,961.00 10,150.00 213,115.00
15.7 HVAC INSTRUMENTATION & CONTROLS 1,050,495.00 - 1,050,495.00 52,525.00 1,103,020.00
DIV. 16 ELECTRICAL WORKS 19,417,554.00 2,034,821.37 17,900,732.63 895,090.00 61,065.00 18,856,935.00
16.1-6 LIGHTING FIXTURES 3,537,474.00 1,060,654.00 2,476,820.00 123,845.00 31,820.00 2,632,485.00
16.7 MAIN LOW VOLTAGE CABLES 2,151,981.00 - 2,151,981.00 107,600.00 2,259,585.00
16.8 LOW VOLTAGE SWITCHGEAR 1,275,624.00 - 1,275,624.00 63,785.00 1,339,410.00
16.9 MDP AND PANEL BOARDS 1,676,030.00 - 1,676,030.00 83,805.00 1,759,835.00
16.10 DUAL VOLTAGE ISOLATED POWER PANEL 125,632.00 - 125,632.00 6,285.00 131,920.00
VARIABLE FREQUENCY
16.11-12 449,702.00 - 449,702.00 22,490.00 472,195.00
DRIVES:&CAPACITOR BANK
16.13 EMERGENCY POWER GENERATOR SETS 371,638.00 - 371,638.00 18,585.00 390,225.00
16.14 UNINTERRUPTIBLE POWER SUPPLY 257,732.00 - 257,732.00 12,890.00 270,625.00
16.15 FIRE ALARM SYSTEMS 471,913.00 104,397.30 367,515.70 18,380.00 3,135.00 389,035.00
16.16 CATV SYSTEM 445,605.00 12,110.00 433,495.00 21,675.00 365.00 455,535.00
16.17 NURSE CALL SYSTEM 1,159,546.00 - 1,159,546.00 57,980.00 1,217,530.00
16.18 CENTRALIZED CLOCK SYSTEMS 98,244.00 24,584.28 73,659.72 3,685.00 740.00 78,085.00
16.19 CCTV SYSTEM 311,453.00 3,595.20 307,857.80 15,395.00 110.00 323,365.00
16.20 SECURITY ACCESS CONTROL 163,316.00 6,529.60 156,786.40 7,840.00 200.00 164,830.00
16.21 VOICE & DATA INTERNET PROTOCOL 2,582,180.00 386,142.30 2,196,037.70 109,805.00 11,585.00 2,317,430.00
16.22 PERFORATED CABLE TRAY SYSTEM 459,574.00 392,476.20 67,097.80 3,355.00 11,775.00 82,230.00
16.23 PUBLIC ADDRESS SYSTEM 312,278.00 16,432.50 295,845.50 14,795.00 495.00 311,140.00
16.24 AUDIO VISUAL SYSTEM 1,946,881.00 - 1,946,881.00 97,345.00 2,044,230.00
16.25 PATIENT CALL / QUEUING SYSTEM 136,080.00 - 136,080.00 6,805.00 142,885.00
GROUNDING SYSTEM & LIGHTNING
16.26-27 167,915.00 27,900.00 140,015.00 7,005.00 840.00 147,860.00
PROTECTION SYSTEM
16.28 BUILDING MANAGEMENT SYSTEM 1,316,756.00 - 1,316,756.00 65,840.00 1,382,600.00
16.29 MV CABLE DUCT BANKS - - 518,000.00 25,900.00 543,900.00
TOTAL FOR MEP WORKS 45,803,468.00 7,838,145.53 38,483,322.47 1,924,243.52 235,173.59 40,642,805.00
PACKAGE III INTERIOR DESIGN WORKS
PIII # 01 MAIN ID WORKS 7,880,242.42 - 7,880,242.42 394,020.00 - 8,274,275.00
PIII # 02 DECORATIVE WORKS 1,865,263.17 - 1,865,263.17 93,280.00 - 1,958,550.00
PIII # 03 FURNITURE AND PARTITIONS WORKS 3,295,214.17 - 3,295,214.17 164,765.00 - 3,459,985.00
ADDITIONAL WORKS FOR LECTURE HALL
PIII # 04 972,359.50 - 972,359.50 48,630.00 - 1,021,000.00
MEETING ROOM
TOTAL FOR MEP WORKS 14,013,079.25 - 14,013,079.25 700,695.00 - 14,713,810.00
GRAND TOTAL: 120,640,506.25 38,419,989.67 82,738,516.58 5,440,923.52 1,808,853.59 89,988,430.00

(A) BALANCE OF WORK ESTIMATED COST ------------------------------------------------- ---------------------------------------------------------------------- SAR 89,988,430.00


(B) ADD 2.5% CHANGE OF PLAN [(A)*2.5%] ------------------------------------------------- --------------------------------------------------- 2.5% SAR 2,249,720.00
(C) ADD 10% CONTINGENCY [(A)*10%] ------------------------------------------------- --------------------------------------------------- 10% SAR 8,998,850.00
TOTAL AMOUNT OF REMAINING WORKS
(D) ------------------------------------------------- ---------------------------------------------------------------------- SAR 101,237,000.00
[(A)+( B )+( C )]
(E) ADD 5% VAT [( D )*5%] ------------------------------------------------- --------------------------------------------------- 5% SAR 5,061,850.00
GRAND TOTAL EST. COST TO COMPLETE [(
(E) ------------------------------------------------- ---------------------------------------------------------------------- SAR 106,298,850.00
D )+( E )]
Procare Riaya Hospital Expansion Page 1 of 7
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished as per IPC No. 14 Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV. 1 GENERAL REQUIREMENTS:


These preliminaries are applicable to the whole of the works. If the
Bidder wishes to price any of the items. contained herein, that each item,
clause, or sub-clause must be individually priced, The bidder shall not
enter any lump sum(s) covering more than one item, clauses and sub-
clauses. Where any item, clause or sub-clause of the preliminaries has not
been priced, it will be deemed that the value of such item, clause or sub-
clause is included in the rates for measured items elsewhere in the Bill of
Quantities and included in the required scope of works. The Contractor
shall produce detailed shop drawings which are subject for
Employer/Consultant(s) approval prior to execution and
implementation

1.1 TENDERING PROCEDURE AND CONDITIONS OF CONTRACT:


The contractor is to include for complying in all respects with the LS 1 Included
tendering procedure and conditions of contract and shall price here for
the All obligations for which has not allowed elsewhere, & wishes to
price separately and /or for items not listed in this Bill of Quantities.

1.2 SPECIFICATIONS
The contractor shall price the items listed below which are described in
the specifications. In addition, the contractor shall list below, describe
and price any obligations contained in the specifications or in any other
document for which has not allowed elsewhere and which wishes to price
separately, such as:
1.2.1 The required Shop Drawings.
1.2.2 As- Built Drawings.
1.2.3 Maintenance Manuals.
1.2.4 All required Testing Works .
1.2.5 Third party inspection ,testing and certificates for works and Equipments LS 1 150,771.00 150,771.00 0.38 37.81% 57,006.52 0.62 62.19% 93,764.48
according to the Employer/Consultant(s) requirement and instruction.

Sub- Total: 150,771.00 57,006.52 93,764.48


Procare Riaya Hospital Expansion Page 2 of 7
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished as per IPC No. 14 Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.1 GENERAL REQUIREMENTS (Continuation)

1.3 MEASUREMENTS:
This Contract is a Fixed Lump Sum Contract and is not subject to re- LS 1 Included
measurement, unless it is specifically mentioned for specific elements of
work or Where the Engineer shall require measuring any part of work in
accordance with the contract condition the works shall be measured net
as fixed with its place notwithstanding any general or local custom which
should be considered by the contractor while pricing the works.

1.4 PRICING:
1.4.1 The Contractor shall satisfy himself as to the meaning of every item in the LS 1 Included
Bill of Quantities, rates and price inserted by him will be deemed to
cover all his obligations, liabilities and services under the contract.

1.4.2 The Contractor shall price all items for all sections which he considers LS 1 Included
have a value. If any items are to be of no values, it will be considered that
this value has been spread through out the rates of the other items and
included in the Contract Amount.

1.4.3 The Contractor shall investigate and verify the existence and location of LS 1 Included
any existing underground or over head services which may affect the
works.

1.4.4 The Contractor shall be held responsible for and deemed to have allowed LS 1 Included
in his pricing for the maintenance and protection and or re-routing of any
existing services.

1.4.5 The rates and prices included hereunder are fixed for duration of the LS 1 Included
works and shall not be subject to any adjustments for any reason or
matters whatever this reason or matter.

Sub- Total: - - -
Procare Riaya Hospital Expansion Page 3 of 7
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished as per IPC No. 14 Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.1 GENERAL REQUIREMENTS (Continuation)

1.5 USE AND PROTECTION OF SITE:


The Contractor shall take all steps necessary to protect the site as LS 1 301,540.00 301,540.00 0.70 70.00% 211,078.00 0.30 30.00% 90,462.00
directed by the Employer, Consultant(s) or local Authorities. The
contractor shall maintain clear and clean access to all areas of site at all
times ready. All reasonable precaution must be taken by the contractor to
prevent any damage to adjoining property and the works.

1.6 TEMPORARY SERVICES:


The Contractor shall provide and maintain all temporary services and/or LS 1 150,771.00 150,771.00 0.77 76.55% 115,415.20 0.23 23.45% 35,355.80
works on or about the requirements for the execution of the works and
to be removed on completion.

1.7 ELECTRICAL POWER:


The Contractor shall take full responsibility for providing all necessary LS 1 150,771.00 150,771.00 0.70 70.00% 105,539.70 0.30 30.00% 45,231.30
adequate electrical power required for the works until handing over,
including if necessary, supplying, operating and maintain generators at
his own expense.
1.8 WATER:
The Contractor shall arrange for and pay all charges in connection with LS 1 75,386.00 75,386.00 0.70 70.00% 52,770.20 0.30 30.00% 22,615.80
adequate supply of water for the works suitable for all purposes
including drinking sweet water for labors and staff.
-
1.9 RECORDS: -
Upon completion of all scope of works work, the contractor shall submit LS 1 75,386.00 75,386.00 - 0.00% - 1.00 100.00% 75,386.00
three (3) sets of As-built Drawings along with Electronic File (AutoCAD
Format) to the Employer. These drawings shall include all deviations
from the contract drawings including dimensions, quantities, material
and products.

1.10 O & M MANUALS:


Upon completion of work, contractor shall submit Form I, O & M manual LS 1 37,693.00 37,693.00 - 0.00% - 1.00 100.00% 37,693.00
and three additional copies for all installed equipment, hardware,
finishing material. The Form manual shall consist of vendor
information/operation/ safety/ application requirements.

Sub- Total: 791,547.00 484,803.10 306,743.90


Procare Riaya Hospital Expansion Page 4 of 7
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished as per IPC No. 14 Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
DIV.1 GENERAL REQUIREMENTS (Continuation)

1.11 SITE SURVEY:


1.11.1 The boundaries of the plot shall be determined and marked out by the LS 1 22,616.00 22,616.00 1.00 100.00% 22,616.00 - 0.00% -
Contractor and agreed by the Employer.

1.11.2 The Contractor shall produce a site layout showing existing levels to 5.00 LS 1 22,616.00 22,616.00 1.00 100.00% 22,616.00 - 0.00% -
mtr. grid in two direction and updated soil investigation report and
handed over a negative of the same to Employer during the mobilization
stage.

1.12 TEMPORARY SITE OFFICE:


1.12.1 The Contractor shall provide temporary suitable site office (water LS 1 1,266,462.00 1,266,462.00 0.95 95.00% 1,203,138.90 0.05 5.00% 63,323.10
proofing) for the Sole use by the Employer staff, Project Manager Staff
and Supervision Consultant staff. The offices shall be fully furnished,
equipped ( including the required number of computers, Land line
telephone ,cell phone ,Fax, intenet ) and any accessories may be required
in accordance with the Particular contract conditions clause xxxxxx
(TEMPORARY OFFICE) and subject to the PM/Engineer’s approval.

1.12.2 The Contractor shall supply all required material, install, maintain, clean LS 1 241,231.00 241,231.00 0.70 70.00% 168,861.70 0.30 30.00% 72,369.30
and service the site offices to achieve the satisfaction of the PM and
supervision consultant for the full duration of Contract period.

1.13 SITE FENCE:


1.13.1 The Contractor is responsible to provide ,install and maintain all LS 1 150,771.00 150,771.00 0.70 70.00% 105,539.70 0.30 30.00% 45,231.30
necessary temporary fencing ,hoarding ,gats around the parameter of the
site including all necessary lighting ,watching or any other associated
works required in accordance with the specification and the contract
drawings (if any ) and subject to the Employer's approval .The fascia of
the fence shall be completely closed and suitable for installation of
marketing graphics.

Sub- Total: 1,703,696.00 1,522,772.30 180,923.70


Procare Riaya Hospital Expansion Page 5 of 7
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished as per IPC No. 14 Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.1 GENERAL REQUIREMENTS (Continuation)

1.14 PROJECT SIGN BOARD:


1.14.1 Contractor is responsible to provide ,install and maintain in position SET 1 52,771.00 52,771.00 0.93 93.30% 49,235.34 0.07 6.70% 3,535.66
Temporary sign boards ( 3500 x 6000 with proper height) , including all
necessary lightings or any other associated works required in accordance
with the specification section and the Contract drawing (if any ) and
subject to the Employer approval. The contractor shall provide full
design, detail shop drawings showing the exact location an including all
details of dimensions, sizes, Materials , fabrication ,finishes of all related
items and obtaining all necessary approval and permit from local
authorities. the board shall be implemented and lettered by skilled sign
painter in English & Arabic( if required ) to include .

a. The Project Name


b. The Project Manager
c. The Consultant's Name
d. The Contractor's Name
e. External Perspective
f. Project Duration
g. Emergency Telephone/ Mobile Numbers
h. Others.( to be decided by the Employer)

1.15 AUTHORITIES APPROVAL: LS 1 75,386.00 75,386.00 - 0.00% - 1.00 100.00% 75,386.00


The Contractor shall comply and be fully responsible for applications ,
coordination, follow-ups ... etc. for the complete process in obtaining
permits, approvals, clearances & certificates from Local Authorities
(Municipality, Civil Defense, SCECO, Water, Sewerage, STC .. etc.) when
ever required. Direct processing fee and payments for Local Authorities
will be fully paid by the Employer. The Contractor shall satisfy himself of
the rates & prices reflected on this item and deemed to cover all his
obligations under the contract.

1.16 INSURANCE:
All Insurance Liabilities for all risk policy( CAR) and third party Liability, LS 1 - - 0.00% - 1.00 100.00% -
insurance and other insurance policies, and ensure all contractors, staffs,
Workers, Equipments and Labours as per KSA regulation for all
contractors and subcontractors, Vendors, Suppliers, the Supervision
Consultant staff ,Project Manager staff, the Employer Staff and the Project
Guests should be included.

Sub- Total: 128,157.00 49,235.34 78,921.66


Procare Riaya Hospital Expansion Page 6 of 7
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished as per IPC No. 14 Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.1 GENERAL REQUIREMENTS (Continuation)


1.17 AUTHORIZED OVERTIMES:
1.17.1 Allow for working all overtimes that the Employer , Engineer or the LS 1 75,386.00 75,386.00 0.70 70.00% 52,770.20 0.30 30.00% 22,615.80
contractor considers necessary to maintain the progress in accordance
with the approved programme as no claim for additional Payment or any
other expenses whatever at this case will be allowed.
The Contractor will be held fully responsible for reimbursing any LS 1 75,386.00 75,386.00 0.70 70.00% 52,770.20 0.30 30.00% 22,615.80
additional costs incurred by the PM/Engineer or their representatives in
supervising work carried out beyond normal working hours as per the
rate will be listed below.
1.17.2 Over time period are any time period in excess of eight (8) normal LS 1 75,386.00 75,386.00 0.70 70.00% 52,770.20 0.30 30.00% 22,615.80
working day light hours from Saturday to Wednesday and five(5) normal
working daylight hours on Thursday of any week.
1.17.3 All over time supervision will be paid for by the Contractor at the LS 1 Included
following rate.
Project Engineer SAR.xxxx for each hour on site.
Engineer SAR. xxx for each hour on site.
Inspector SAR. xxx for each hour on site.
Document controller SAR. xxx for each hour on site.

1.17.4 The above rate will be 1.5 times for weekends( and any night shift LS 1 Included
between the hours of 10.00 PM and 6.00 AM ) and 2.00 times for
national holidays.

1.17.5 The total of such charges shall be deducted from contractor's account and LS 1 Included
the contractor shall be provided with a detailed list of the personal
involved and hours expended for his information.
1.18 TIE- IN CONNECTIONS:
The Contractor shall be responsible for the tie- in
connections of the following service line shown below:
Sub- Station/ Power LS 1
Telephone Line LS 1
Water Line LS 1
Sewer Line LS 1 Included with MEP
Storm Drainage Line LS 1 Works
Data/ Network (Fiber Optic) Line LS 1
Medical Gas Line LS 1

Sub- Total: 226,158.00 158,310.60 67,847.40


Procare Riaya Hospital Expansion Page 7 of 7
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished as per IPC No. 14 Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.1 GENERAL REQUIREMENTS (Continuation)

1.19 OPENINGS/ CUTOUT & SLEEVES:


Coordinate & provide all required cutout/opening & sleeves for all wet LS 1 Included
areas & electro- mechanical works

1.20 ADDITIONAL ITEMS:


The Contractor shall allow costs for compliance in all respect with the
tender document, including tender procedures, conditions of contract,
specification, drawing and any further works in so far they relate to
preliminaries contained herein.
The Contractor is to provide details of any further items to be priced
including clause reference, description, reason, and any further
information deemed to be necessary for clear understanding by the
Consultant’s/Employer.
I -----------------------------------------------------------------------
II -----------------------------------------------------------------------
III -----------------------------------------------------------------------
IV -----------------------------------------------------------------------

Sub- Total: - - -

Division (1) Total

Page (1) Subtotal 150,771.00 57,006.52 93,764.48


Page (2) Subtotal - - -
Page (3) Subtotal 791,547.00 484,803.10 306,743.90
Page (4) Subtotal 1,703,696.00 1,522,772.30 180,923.70
Page (5) Subtotal 128,157.00 49,235.34 78,921.66
Page (6) Subtotal 226,158.00 158,310.60 67,847.40
Page (7) Subtotal - - -

DIVISION (1) TOTAL 3,000,329.00 2,272,127.86 728,201.14


Procare Riaya Hospital Expansion Page 1 of 4
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV. 2 SITE WORK


EARTHWORKS & DEVELOPMENT
2.1 Unclassified excavation by machineries for foundation to required level as CU.M. 2,034 53.00 107,802.00 1,932.30 95.00% 102,411.90 101.70 5.00% 5,390.10
per detail drawings including removal & disposal of excavated materials
from the project site to outside of the existing hospital area.

2.2 Backfilling & compaction with selected material as per soil conditions in CU.M. 277 31.00 8,587.00 207.75 75.00% 6,440.25 69.25 25.00% 2,146.75
layers not to exceed 25 cm. thickness to be filled and compacted on the
proposed OPD extension.

2.3 Backfilling & compaction required under raft slab, footing, ground beams, CU.M. 446 47.00 20,962.00 446.00 100.00% 20,962.00 - 0.00% -
retaining wall backfill & slab on grade.

2.4 Lean concrete for blinding of foundation beams and slabs (25 Mpa). SQ. M 3014 47.00 141,658.00 3,014.00 100.00% 141,658.00 - 0.00% -

2.5 50 mm. thk. Concrete Screed protection (provisional item) M2 0 - - 0.00% - - 100.00% -

2.6 Termite Control Treatment under Raft Slab Footings, Grade Beams, Grade SQ. M 3,288 7.00 23,016.00 3,288.00 100.00% 23,016.00 - 0.00% -
Slab and Walkway all around the perimeter of the Building, 2.00 meters
minimum.

2.7 200 x 100 x 80 mm. thk. Interlocking Pavers on 50 mm. thk. Compacted SQ.M. 185 92.00 17,020.00 - 0.00% - 185.00 100.00% 17,020.00
sand bedding & 150 mm. thk. Aggregate base course.

2.8 Curbs & Gutter with approved Traffic Thermo- Reflective Paint marking. LM 622 61.00 37,942.00 - 0.00% - 622.00 100.00% 37,942.00

2.9 External colored stamped or textured concrete on approved patterns SQ.M. 425 122.00 51,850.00 - 0.00% - 425.00 100.00% 51,850.00
place and spread to 100 mm. thk concrete laid to fall, c/w approved color
hardener, curing agent and sealer, see &refer drwg. No.: A- 01.

Sub- Total: 408,837.00 294,488.15 114,348.85


Procare Riaya Hospital Expansion Page 2 of 4
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
TOTAL FOR- EARTHWORKS & DEVELOPMENT 408,837.00 72.03% 294,488.15 27.97% 114,348.85

DIV. 2 SITE WORKS (CONTINUATION)

MISCELLANEOUS WORKS
2.10 Construction of miscellaneous facilities as per approved detail drawings:

2.10.1 Construction of SCECO Sub- Station, 14675 (L) x 2100 (W)as per SCECO SQ.M. 30 3,016.00 90,480.00 - 0.00% - 30.00 100.00% 90,480.00
requirement & specifications, see & refer drwg. No.: A-01 & A- 03, scope
of works to be included but not limited to excavation, backfilling,
compaction, termite control, lean concrete, reinforced footings, beams,
columns, control, lean concrete, reinforced footings, beams, columns,
block wall, plastering, painting, steel doors, door hardware, accessories
and other miscellaneous works to complete as per SCECO sub- station
requirement.

2.10.2 Construction of 3.00 meter height Boundary Wall works include LM 82 1,509.00 123,738.00 - 0.00% - 82.00 100.00% 123,738.00
excavation, backfilling, compaction, termite include excavation,
backfilling, compaction, termite control, lean concrete, RC Footings,
Columns, Beams Block wall and 15 mm. thk. plastered painted wall
finishes on both sides.

2.10.3 Construction of Soak Away Pit w/ Gravel filled bedding, size: 400 x EA 25 3,771.00 94,275.00 - 0.00% - 25.00 100.00% 94,275.00
400mm w/ Galvanized Steel Grating covering.

2.11 Supply & installation of 25 mm. thk. Joint Filler Board for Separation & LM 915 61.00 55,815.00 - 0.00% - 915.00 100.00% 55,815.00
Control joint as per approved material

2.12 Pre- Cast Concrete Splash Block EA 25 529.00 13,225.00 - 0.00% - 25.00 100.00% 13,225.00

2.13 50 mm. thk. Asphalt wearing course + 50 mm. thk. Asphalt Base Course SQ.M 4358 76.00 331,208.00 - 0.00% - 4,358.00 100.00% 331,208.00
on 180 mm. thk. base course

2.14 Pre- cast concrete wheel stopper, 150(H) x 200(W) x 2000 (L) c/w EA 144 378.00 54,432.00 - 0.00% - 144.00 100.00% 54,432.00
approved Traffic- Thermo Reflective paint.

2.15 Sewer Manhole 600 x 600 mm. w/ heavy duty steel Manhole cover w/ EA 2 1,811.00 3,622.00 - 0.00% - 2.00 100.00% 3,622.00
English & Arabic encryption "SEWERAGE", size 600 x 600 mm, see &
refer drwg. No.: P- 46.

2.16 Cable Manhole (1.50 X 1.50 M) w/ heavy duty steel Cable Manhole (1.50 X EA 0 3,622.00 Rate only - 0.00% - - 100.00% -
1.50 M) w/ heavy duty steel Manhole cover w/ English & Arabic
encryption "ELECTRICAL CABLE", size 1.00 Mtr. Diameter, see & refer
drwg. No.:

2.17 PVC Water stop 250 mm. width for Retaining & Shear Walls from FOSROC LM 265 76.00 20,140.00 251.75 95.00% 19,133.00 13.25 5.00% 1,007.00
"Supercast PVC" or approved equal.

2.18 Electrical Cable Trench, L x 2.00(W) x 1.50(D) meter, min. LM 28 3,016.00 84,448.00 - 0.00% - 28.00 100.00% 84,448.00

Sub- Total: 871,383.00 19,133.00 852,250.00


TOTAL FOR- MISCELLANEOUS WORKS 871,383.00 2.20% 19,133.00 97.80% 852,250.00
Procare Riaya Hospital Expansion Page 3 of 4
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV. 2 SITE WORKS (CONTINUATION)

2.19 LANDSCAPING/ HARDSCAPING:

2.19.1 Complete supply, installation, testing & commissioning of required


Landscaping and Hardscaping with complete Irrigation System including
pumps, pipes, filters, chemical Irrigation System including pumps, pipes,
filters, chemical injector, controls, valves, flow meter, pressure valves,
regulators, gauges, fittings for the system to be fully operational, see &
refer drwg No : A- 01 & A- 10

2.19.1.1 Landscaping @ GF scope of works including but not limited Landscaping SQ.M 47 1,509.00 70,923.00 - 0.00% - 47.00 100.00% 70,923.00
@ GF scope of works including but not limited to Palm Trees, imported
fertile soil mix, ground covers, bushes, grass lawn and 4- sets of
decorative concrete benches.

2.19.1.2 Landscaping @ Roof Deck Level scope of works including Landscaping @ SQ.M 102 1,811.00 184,722.00 - 0.00% - 102.00 100.00% 184,722.00
Roof Deck Level scope of works including but not limited to Palm Trees,
imported fertile soil mix, ground covers, bushes, grass lawn and
decorative natural stones.

2.20 EXTERNAL PARKING BAY & ROAD MARKING:

2.20.1 Parking Bay Line & Number Road Marking EA 145 114.00 16,530.00 - 0.00% - 145.00 100.00% 16,530.00

2.20.2 Pedestrian Crossing Road Marking EA 5 604.00 3,020.00 - 0.00% - 5.00 100.00% 3,020.00
-
2.20.3 Road Dividing Line (Straight/ No Overtaking Lane) LM 332 39.00 12,948.00 - 0.00% - 332.00 100.00% 12,948.00

2.20.4 Driveway Directional Arrow EA 55 453.00 24,915.00 - 0.00% - 55.00 100.00% 24,915.00

2.21 EXTERNAL TRAFFIC & ROAD SIGNAGES:

2.21.1 Disabled Parking Signage EA 4 1,509.00 6,036.00 - 0.00% - 4.00 100.00% 6,036.00

2.21.2 Road Traffic Signage: EA 10 1,509.00 15,090.00 - 0.00% - 10.00 100.00% 15,090.00

2.21.3 Pedestrian Crossing signage EA 5 1,509.00 7,545.00 - 0.00% - 5.00 100.00% 7,545.00

2.21.4 Disabled Parking Signage EA 4 1,509.00 6,036.00 - 0.00% - 4.00 100.00% 6,036.00

2.21.5 Traffic Direction Signage EA 10 1,509.00 15,090.00 - 0.00% - 10.00 100.00% 15,090.00

2.21.6 Speed Limit Signage EA 6 1,509.00 9,054.00 - 0.00% - 6.00 100.00% 9,054.00

2.22 Decontamination Vault LS 1 37,693.00 37,693.00 - 0.00% - 1.00 100.00% 37,693.00

2.23 Grease Trap EA 1 67,847.00 67,847.00 - 0.00% - 1.00 100.00% 67,847.00

2.24 Catch Basin EA 7 7,540.00 52,780.00 - 0.00% - 7.00 100.00% 52,780.00

Sub- Total: 530,229.00 - 530,229.00


TOTAL FOR- LANDSCAPING/ HARDSCAPING: 530,229.00 0.00% 0.00 100.00% 530,229.00
Procare Riaya Hospital Expansion Page 4 of 4
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV. 2 SITE WORKS (CONTINUATION)

2.25 EXISTING CHILLER & BOILER EQUIPMENT AREA:

2.25.1 Demolition of existing Utility Building area concrete structure as per LS 1 Not Included EXCLUDED
demarcated line, including demolition of existing foundation, including
site clearing, relocation of existing underground utilities, i.e, piping,
cables & etc. and removal & disposal of unwanted material from the
project site to the disposal area.

2.25.2 Backfilling & compaction on the demolished concrete structure excavated LS 1 Not Included EXCLUDED
foundation with approved backfilling materials.

2.25.3 Re- routing of all existing underground utilities, i.e sewer, water, LS 1 150,771.00 150,771.00 0.50 50.00% 75,385.50 0.50 50.00% 75,385.50
electrical cables, medical gas & etc. to be tied- in with the new location.

2.25.4 Re- ROUT re- installation, testing & pre- commissioning of all relocated LS 1 150,771.00 150,771.00 0.50 50.00% 75,385.50 0.50 50.00% 75,385.50
underground utilities to be tied- in with the new location.

2.26 Complete supply & installation of required Shoring System c/w 4 x 4 LS 1 452,309.00 452,309.00 1.00 100.00% 452,309.00 - 0.00% -
Timber planks, H- beams, accessories & etc.to be installed on the
excavated area for Link Tunnel, see& refer drwg. No.: A- 02 (only for
Tunnel construction )

Sub- Total: 753,851.00 603,080.00 150,771.00


TOTAL FOR- EXISTING CHILLER & BOILER EQUIPMENT AREA: 753,851.00 80.00% 603,080.00 20.00% 150,771.00
TOTAL FOR- SITE WORK 2,564,300.00 35.75% 916,701.15 64.25% 1,647,598.85

Division (2) Total

Page (1) Subtotal 408,837.00 294,488.15 114,348.85


Page (2) Subtotal 871,383.00 19,133.00 852,250.00
Page (3) Subtotal 530,229.00 - 530,229.00
Page (4) Subtotal 753,851.00 603,080.00 150,771.00

DIVISION (2) TOTAL 2,564,300.00 916,701.15 1,647,598.85


Procare Riaya Hospital Expansion Page 1 of 2
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV. 3 REINFORCED CONCRETE WORK

BUILDING STRUCTURES:
Reinforced concrete shall be as per ACI 318 Building Code requirement
for reinforced concrete with cement per ASTM C-150 type I or type V and
aggregate as per ASTM C-33, Formwork shall be according to standard
ACI 347 “recommended Formwork for concrete works”. Deformed
reinforcing bars shall comply with ASTM A-615 grade 60 or SAS-2
Minimum yield strength 414 N.mm2. Concrete used for items of work
under this contract shall have a compressive strength of 35.0 Mpa.

* Concrete Cast in Place scope of works shall be in accordance with Section


03300.

* Pre- Cast Concrete Hollow Core Slabs as indicated in the drawing and as
per Specifications Section 03400.

* Rates shall include cost of materials, handling, delivery and installation.

* Contractor have the right to submit alternative proposal for the


complete Structural System which may benefit the installations, work
progress, productivity & meeting project schedules and
matching/exceeding the approved specifications. The alternative
proposal will be check & approved by the Client & Consultant

3.1.1 Reinforced Concrete Raft Foundations CU.M. 2,575 1,176.00 3,028,200.00 2,060.00 80.00% 2,422,560.00 515.00 20.00% 605,640.00

3.1.2 Reinforced Concrete Isolated Footing CU.M. 16 1,086.00 17,376.00 16.00 100.00% 17,376.00 - 0.00% -

3.1.3 Reinforced Concrete Columns CU.M 1,390 2,489.00 3,459,710.00 1,381.66 99.40% 3,438,951.74 8.34 0.60% 20,758.26

3.1.4 Reinforced Concrete Beams CU.M 1,796 2,066.00 3,710,536.00 1,706.20 95.00% 3,525,009.20 89.80 5.00% 185,526.80

3.1.5 Reinforced Shear Walls for Elevator Shaft CU.M 265 2,187.00 579,555.00 265.00 100.00% 579,555.00 - 0.00% -

3.1.6 Reinforced Concrete Retaining Walls CU.M 445 2,187.00 973,215.00 422.75 95.00% 924,554.25 22.25 5.00% 48,660.75

3.1.7 Reinforced Concrete for Water Tank CU.M 89 1,644.00 146,316.00 80.10 90.00% 131,684.40 8.90 10.00% 14,631.60

3.1.8 R.C Solid Slab 150 mm. thk. SQ.M 780 408.00 318,240.00 779.38 99.92% 317,985.41 0.62 0.08% 254.59

Sub- Total: 12,233,148.00 11,357,676.00 875,472.00


Procare Riaya Hospital Expansion Page 2 of 2
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

REINFORREINFORCED CONCRETE WORK (Continuation)

3.1.9 R.C Solid Slab 200 mm. thk. SQ.M 532 574.00 305,368.00 372.40 70.00% 213,757.60 159.60 30.00% 91,610.40

3.1.10 R.C Solid Slab 250 mm. thk. SQ.M 110 699.00 76,890.00 77.00 70.00% 53,823.00 33.00 30.00% 23,067.00

3.1.11 R.C Waffle Slab SQ.M 283 980.00 277,340.00 283.00 100.00% 277,340.00 - 0.00% -

3.1.12 Lintel Beam and Stair Beam CU.M 153 1,886.00 288,558.00 149.94 98.00% 282,786.84 3.06 2.00% 5,771.16

3.1.13 R.C Staircase (Steps & Slab) CU.M 183 1,764.00 322,812.00 183.00 100.00% 322,812.00 - 0.00% -

3.1.14 Reinforced Concrete Grade Slab 150 mm. thk. SQ.M 2345 109.00 255,605.00 2,345.00 100.00% 255,605.00 - 0.00% -

3.1.15 Pre- Cast Concrete Wall Panel, 125 mm. thk.w/ exposed aggregate wall SQ.M 7155 680.00 4,865,400.00 6,123.96 85.59% 4,164,295.86 1,031.04 14.41% 701,104.14
finish (external) w/ 20 x 20 mm. horizontal & vertical groove.

3.1.16 Pre- Cast Hollow Core Slab (250 mm. thk.) SQ.M 11652 288.00 3,355,776.00 - 0.00% - 1,935.16 100.00% 557,325.80

3.1.17 Pre- Cast Hollow Core Slab (200 mm. thk.) SQ.M 83 272.00 22,576.00 - 0.00% - 83.00 100.00% 22,576.00

3.1.18 50 mm. thk. Concrete screed with 8 mm. dia. reinforcement @ 200 c/c SQ.M 11735 84.00 985,740.00 - 0.00% - 8,113.78 100.00% 681,557.20
wire mesh on top of pre- cast hollow core slab

3.1.19 Reinforced Concrete for Ramp CU.M 35 2,715.00 95,025.00 24.50 70.00% 66,517.50 10.50 30.00% 28,507.50

Alternative Item in replacement of 3.1.16, 3.1.17 and 3.1.18

3.1.20 R.C Flat Slab - Ground Floor - Without Tunnel SQ.M 1596 190.5907 1,596.00 100.00% 304,182.80 - 0.00% -

3.1.21 R.C. Post tension Slab, 250mm thick - First + Typical floors SQ.M 12379 226.06 12,379.00 100.00% 2,798,450.20 - 0.00% -

Sub- Total: 10,851,090.00 8,739,570.80 2,111,519.20


TOTAL FOR- REINFORCED CONCRETE WORK 23,084,238.00 87.06% 20,097,246.80 12.94% 2,986,991.20

Division (3) Total

Page (1) Subtotal 12,233,148.00 11,357,676.00 875,472.00


Page (2) Subtotal 10,851,090.00 8,739,570.80 2,111,519.20

DIVISION (3) TOTAL 23,084,238.00 20,097,246.80 2,986,991.20


Procare Riaya Hospital Expansion Page 1 of 1
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV. 4 MASONRY WORK

4.1 Concrete Masonry Block work in cement mortar reinforced vertically &
horizontally and cells grouted as per details in standard drawings & in
accordance with specification, Section 04200: Masonry Units, Insulated
Masonry Units and Accessories. Mortar mix shall conform to the
requirement of the UBC Table 24- A, Type- M or Type- C.

Recommended supplier: Al- Moajil Concrete Products or approved equal.

4.1.1 200 mm. thk. CMU Wall Partition Reinforced with 10mm. Dia. Vertical SQ.M 7,149 98.00 700,602.00 6,306.85 88.22% 618,071.08 842.15 11.78% 82,530.92
bars @ 900mm. C/C and 8mm. Dia. Horizontal bars @ every two layer of
CHB.

4.1.2 150 mm. thk. CMU Wall Partition Reinforced with 10mm. Dia. Vertical SQ.M. 3,127 98.00 306,446.00 3,127.00 100.00% 306,446.00 - 0.00% -
bars @ 900mm. C/C and 8mm. Dia. Horizontal bars @ every two layer of
CHB.

4.1.3 100 mm. thk. CMU Wall Partition Reinforced with 10mm. Dia. Vertical SQ.M. 1,224 96.00 117,504.00 1,203.44 98.32% 115,529.93 20.56 1.68% 1,974.07
bars @ 900mm. C/C and 8mm. Dia. Horizontal bars @ every two layer of
CHB.

Sub- Total: 1,124,552.00 1,040,047.02 862.72 0.13 84,504.98


TOTAL FOR- MASONRY WORK 1,124,552.00 92.49% 1,040,047.02 7.51% 84,504.98
Division (4) Total

Page (1) Subtotal 1,124,552.00 1,040,047.02 84,504.98

DIVISION (4) TOTAL 1,124,552.00 1,040,047.02 84,504.98


Procare Riaya Hospital Expansion Page 1 of 2
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV. 5 METAL WORK

5.1 Furnish, fabricate and install miscellaneous metals, fabricate made out of
structural item such as anchors, supports, fastenings, backings, wooden
capping which are not part of the fixture and equipment. All works shall
conform with the approved specifications, Section 05500: Metal
Fabrications and approved detail drawings.

5.1.1 Supply and fix 50 mm. dia. Stainless Steel Handrail with 3- 38 mm. dia. LM 24 1,207.00 28,968.00 - 0.00% - 24.00 100.00% 28,968.00
Stainless Steel Railings c/w brackets, plate covers, fittings & accessories.
For Ramp Area

5.1.2 Supply and fix 50 mm. dia. Steel Epoxy Painted Handrail with 3- 38 mm. LM 49 906.00 44,394.00 - 0.00% - 49.00 100.00% 44,394.00
dia. Steel Epoxy Painted Railings c/w brackets, plate covers, fittings &
accessories for Main Staircase, see & refer drwg.no.: A- 52 up to A- 55.

5.1.3 Supply and fix 50 mm. dia. Steel Epoxy Painted Handrail with 3- 38 mm. LM 395 906.00 357,870.00 - 0.00% - 395.00 100.00% 357,870.00
dia. Steel Epoxy Painted Railings c/w brackets, plate covers, fittings &
accessories for Fire Escape Staircases, see & refer drwg.no.: A- 56 up to A-
72.

5.1.4 Supply and fix 50 mm. dia. Steel Epoxy Painted Handrail with 3- 38 mm. LM 12 906.00 10,872.00 - 0.00% - 12.00 100.00% 10,872.00
dia. Steel Epoxy Painted Railings c/w brackets, plate covers, fittings &
accessories for Fire Escape Staircase, see & refer drwg.no.: A- 73.

5.1.5 Supply & fix 25 mm. dia. Galvanized Steel Ladder Rung on Steel Angle LM 15 980.00 14,700.00 - 0.00% - 15.00 100.00% 14,700.00
Stringer c/w brackets, plates, nuts, bolts, fittings & accessories for
Elevator Pit, see & refer drwg. No.: A- 74 up to A- 81.

5.1.6 Supply & fix Maintenance Steel Ladder w/ Cage Hoop, epoxy painted LM 33 980.00 32,340.00 - 0.00% - 33.00 100.00% 32,340.00
finish c/w brackets, fittings & accessories for Roof Deck Area.

5.1.7 Supply & installation of 5 mm. thk. Stainless Steel Floor Joint Strip LM 381 151.00 57,531.00 - 0.00% - 381.00 100.00% 57,531.00
between Two (2) different type of floor finishes.

5.1.8 Supply and fix of Expansion Joint Covering for floors and walls. LM 409 227.00 92,843.00 - 0.00% - 409.00 100.00% 92,843.00
Recommended supplier: MMS System, USA Model: Classic Cover Series for
Flooring & Flexible Wall & Ceiling for Wall & Ceiling or approved equal.

Sub- Total: 639,518.00 - 639,518.00


Procare Riaya Hospital Expansion Page 2 of 2
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.5 METAL WORK (Continuation)

5.1.9 STEEL STAIR STRUCTURE:

5.1.9.1 Complete supply & installation of required Steel Stair Structure c/w Steel LM 10 3,016.00 30,160.00 - 0.00% - 10.00 100.00% 30,160.00
Column, Beam, Girder, Stringer, Tread, Risers, Chequered Plates,
Brackets, Plates, accessories, fittings & etc. c/w pre- fabricated primer
paint and to be Epoxy Painted finish, see & refer drwg.no.: A- 73.

* Manufacturers Shop Drawings & Engineering Calculations to be


submitted for Consultant review and approved prior to fabrications.

5.1.10 Supply & installation of Stainless Steel Railing w/ 13.2 mm thk. LM 16 1,811.00 28,976.00 - 0.00% - 16.00 100.00% 28,976.00
Laminated Tempered Clear Glass Panel c/w 50 mm. dia. X 1.5 mm. thk.
Gr. 304, Mirror finish Top Rail &40 mm. dia. Fabricated glass holder with
20 mm. dia. Solid Rod including fittings, brackets, accessories & etc. as per
detail drawing, see & refer drwg. No.: A- 134.

5.1.11 Supply & installation of 500 x 500 mm. Hot Dipped Galvanized Manhole NO 1 1,509.00 1,509.00 - 0.00% - 1.00 100.00% 1,509.00
Cover c/w steel framing, brackets, plates, fittings, lockable bolt, & etc. for
Sweet Water Tank, see & refer drwg. No.: A- 132.

5.1.12 Supply & installation of Hot Dipped Galvanized Steel Rung Ladder c/w SET 1 7,540.00 7,540.00 - 0.00% - 1.00 100.00% 7,540.00
brackets, plates, fittings & etc. for Sweet Water Tank, see & refer drwg.
No.: A- 132.

5.1.13 Supply and fix 50 mm. dia. Steel Epoxy Painted Handrail with 3- 38 mm. LM 6 - - 0.00% - 6.00 100.00% -
dia. Steel Epoxy Painted Railings c/w brackets, plate covers, fittings &
accessories for Staircase from Kitchen to Gen- Set Room, see & refer
drwg.no.: A- 02.

5.1.14 Complete supply & installation of required Steel Stair Structure c/w Steel LM 4 3,771.00 15,084.00 - 0.00% - 4.00 100.00% 15,084.00
Column, Beam, Girder, Stringer, Tread, Risers, Chequered Plates,
Brackets, Plates, accessories, fittings & etc. c/w pre- fabricated primer
paint and to be Epoxy Painted finish from Kitchen to Gen- Set Room, see &
refer drwg. No.: A- 73

Sub- Total: 83,269.00 - 83,269.00


TOTAL FOR- METAL WORK 722,787.00 0.00% 0.00 100.00% 722,787.00

Division (5) Total

Page (1) Subtotal 639,518.00 - - 639,518.00


Page (2) Subtotal 83,269.00 - - 83,269.00

DIVISION (5) TOTAL 722,787.00 722,787.00


Procare Riaya Hospital Expansion Page 1 of 2
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV. 6 WOOD AND PLASTICS

6.1 Furnish, fabricate and install all required wood and plastics works
conforms and in accordance with approved detail drawing and
specifications from Section 06100: Rough Carpentry, Section 06200:
Finish Carpentry & Section 6400:Architectural Woodwork.

6.1.1 KITCHEN CABINETS:


6.1.1.1 Complete supply & installation of Kitchen Counter & Cabinets with LM 131 4,343.00 Rate only - 0.00% - 131.00 100.00% Rate only
Cultured Granite Counter Top (CORIAN) c/w under counter and overhead
kitchen cabinets and drawers & shelves c/w all necessary accessories
such as Hinges, Handles, Roller Guidels for Drawers, Painting & etc., see
drwg. No.:……..

* Recommended manufacturers: ARCON Woodworks or approved equal.

6.1.2 NURSES STATION:


6.1.2.1 Complete supply & installation of Nurses Station with Granite Counter LM 59 4,410.00 Rate only - 0.00% - 59.00 100.00% Rate only
Top c/w drawers, shelves, and all necessary fittings & accessories such as
Hinges, Handles, Roller guides for Drawers, Painting & etc., with Wood
Laminated Veneer Finish, see & refer drwg. No.:……..
* Recommended manufacturers: ARCON Woodworks or approved equal.

6.1.3 RECEPTION COUNTER:


6.1.3.1 Complete supply & installation of Reception Counter with Granite LM 57 4,343.00 Rate only - 0.00% - 57.00 100.00% Rate only
Counter Top c/w drawers, shelves, and all necessary fittings &
accessories such as Hinges, Handles, Roller guides for Drawers, Painting &
etc., with Wood Laminated Veneer Finish, see & refer drwg. No.:……..

* Recommended manufacturers: ARCON Woodworks or approved equal.

6.1.4.1 Complete supply & installation of Console Station Counter HDF Wood LM 6 4,524.00 Rate only - 0.00% - 6.00 100.00% Rate only
Laminated Veneer Counter Top finishes c/w drawers, shelves and all
necessary fittings & accessories such as Hinges, Handles, Roller Guides for
Drawers, & etc. , see & refer drwg. No.:……..

* Recommended manufacturers: ARCON Woodworks or approved equal.

Sub- Total: - - -
Procare Riaya Hospital Expansion Page 2 of 2
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.6 WOOD & PLASTICS (Continuation)

6.1.5 BUILT- IN CLOSET (PATIENT ROOMS):


6.1.5.1 Complete supply & installation of Built- in Closet with HDF Wood LM 69 2,660.00 Rate only - 0.00% - 69.00 100.00% Rate only
Laminated Veneer finish c/w drawers, shelves and all necessary fittings &
accessories such as Hinges, Handles, Roller Guides for Drawers, & etc., see
& refer drwg. No.:……..

* Recommended manufacturers: ARCON Woodworks or approved equal.

6.1.6 SERVING COUNTER:


6.1.6.1 Complete supply & installation of Serving Counter with HDF Wood LM 28 4,343.00 Rate only - 0.00% - 28.00 100.00% Rate only
Laminated Veneer finish c/w drawers, shelves and all necessary fittings &
accessories such as Hinges, Handles, Roller Guides for Drawers, & etc., for
Pharmacy & Soiled Receiving, see & refer drwg. No.:

6.1.7 WOODEN WAINSCOAT:


6.1.7.1 Complete supply & installation of modular decorative design Wooden LM 163 5,700.00 Rate only - 0.00% - 163.00 100.00% Rate only
Wains coat finished with Laminated Wood Veneer finish and polished
brass baseboard and trimmings c/w wooden framing, brackets, stiffeners
& etc. for Royal Suite Area, height: 900 mm. as per approved detail design
drawings, see & refer drwg. No.:…..

Sub- Total: - - -
TOTAL FOR- WOOD AND PLASTICS 0.00 0.00 0.00

Division (6) Total

Page (1) Subtotal - - -


Page (2) Subtotal - - -

DIVISION (6) TOTAL - - -


Procare Riaya Hospital Expansion Page 1 of 2
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
DIV. 7 THERMAL AND MOISTURE PROTECTION

7.1 The Contrator shall supply,install & test all scope of worksfor Thermal
and Moisture Protection in compliance with theapproved detail drawings
and in accordance and as perspecifications and to make the system fully
functional.

7.1.1 Polyethylene Vapor Barrier (200 microns) under foundations, grade SQ.M. 2,646 7.00 18,522.00 2,249.10 85.00% 15,743.70 396.90 15.00% 2,778.30
beams, grade slab etc.

7.1.2 Waterproofing for all Toilets, Kitchen & to all Wet Areasof ARDEX WPM SQ.M. 869 76.00 66,044.00 - 0.00% - 869.00 100.00% 66,044.00
005, Two component flexible cementitiouselastomeric waterproofing
membrane, fast drying or approvedequal.

7.1.3 Damproofing with 2- coats of FOSROC "Nitoproof 120" Bituminous SQ.M. 3271 31.00 101,401.00 2,289.70 70.00% 70,980.70 981.30 30.00% 30,420.30
protecive/ flexible coating or approved equal.

7.1.4 2- layer of 4 mm. thk. "FOSROC" Proofex Engage, FullyBonded Pre- SQ.M. 2646 76.00 201,096.00 2,646.00 100.00% 201,096.00 - 0.00% -
applied waterproofing system including allfittings, accessories, cant strip,
flashing & etc. for Raft Foundations.

7.1.5 2- layer of 4 mm. thk. "FOSROC" Proofex Engage, FullyBonded Pre- SQ.M. 1135 76.00 86,260.00 908.00 80.00% 69,008.00 227.00 20.00% 17,252.00
applied waterproofing system including allfittings, accessories, cant strip,
flashing & etc. including25 mm. thk. Filler protection board for RC
Retaining Wall

7.1.6 Roof Covering and Waterproofing for Main Hospital Building Roof & Roof SQ.M. 1,223 151.00 184,673.00 - 0.00% - 1,223.00 100.00% 184,673.00
Deck Level.

To be Built- up Roof Inverted System by approved installer such as


ABSAR or approved equal.

Complete material supply and installation of the following:


a. Sealant U.V. resistant.
b. Aluminium Flashing.
c. Corner Felt
d. Protection Screed 50 mm. thk. w/ 400 x 400 x 40 mm. thk. Cement
Tiles/ Pavers
e. Geotextile fabric 180gm/sq.m protection layer.
f. Extruded polysterene thermal insulation 35kg/m. density.
g. 2- layer of 4 mm. thk. Waterproofing membrane over primer
h. Mortar Filler
i. Primer
j. Foam concrete to slope. (as per requirements)

Sub- Total: 657,996.00 356,828.40 301,167.60


Procare Riaya Hospital Expansion Page 2 of 2
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.7 THERMAL & MOISTURE PROTECTION (Continuation)

7.1.7 1- layer of 4 mm. thk. "FOSROC" Fully- Bonded Pre-applied Waterproofing SQM 131 302.00 39,562.00 - 0.00% - 131.00 100.00% 39,562.00
System "Proofex Engage" w/ 25 mm. thk. Filler protection board c/w 150
x 150 x 8 mm.thk. GlazedCeramic Tiles w/ non- toxic grouting for Sweet
Water Tankas per detail drawing no.: A- 132.

applied Waterproofing System "Proofex Engage" w/ 25 mm.

Sub- Total: 39,562.00 - 39,562.00


TOTAL FOR- THERMAL AND MOISTURE PROTECTION 697,558.00 51.15% 356,828.40 48.85% 340,729.60

Division (7) Total

Page (1) Subtotal 657,996.00 356,828.40 301,167.60


Page (2) Subtotal 39,562.00 - 39,562.00

DIVISION (7) TOTAL 697,558.00 356,828.40 340,729.60


Procare Riaya Hospital Expansion Page 1 of 18
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
DIV. 8 DOORS AND WINDOWS

8.1 SCHEDULE OF DOORS: (see door schedule)


Furnish and install doors with complete finish hardware items labor
materials, tools and equipment as per specifications and schedule as
required(Refer to drawing). All door hardware shall be CAL- ROYAL
(US), PDQ (US) or approved equal, see & refer drwg. No.: A-114, A- 115 &
A- 116

Recommended wooden door manufacturer: ARCON Woodworks or


approve equal.

Contractor to provide Master keys and Sub-Master keys with registry


number (refer Specifications).

The metal frames shall be 1.5 mm. thk. (Ga. 16) Steel Sheet Single
rebated wraparound knockdown frame notched, grout or plaster filled as
wherein applicable (see detail on Drwg. No.:…………..)

Contractor to provide all required UL/ Door Label for all Fire Rated
Doors.

Contractor to provide the following items but not limited to limited to:

a). Butts and Hinges


b). Mortice Deadlock
c). Mortice Lock & Latch
d). Set Lever Handle Furniture
e). Flush Bolt
f). Overhead Door Closer
g). Kicker Plates
h). Finger Plates
i). Panic Horizontal Bar (Fire Exit Devices)
j). Door Fire Activated
k). Door Stops
l). Etc.
Pair of 3 hinges shall be provided for Single Door Leaf width not more
than 900mm, and 4 hinges for Doors exceeding 1000 mm. width.

Sub- Total: - - -
Procare Riaya Hospital Expansion Page 2 of 18
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.8 DOORS & WINDOWS (Continuation)

8.1.1 METAL, SOLID / HOLLOW CORE DOOR:

Automatic Sliding Door


8.1.1.1 DOOR # 1: Automatic Sliding Door w/ Stainless Steel framing, Mirror SET 2 27,291.00 54,582.00 - 0.00% - 2.00 100.00% 54,582.00
Polished finish, Single Glazing, 10 mm. thk., Tempered, Reflective and
Electric operated mechanism with weather-strip.
Size: 1800 W x 2200 H

8.1.1.2 DOOR # 1A: (with complete door hardwires) Double Hinged Aluminum SET 4 7,165.00 28,660.00 - 0.00% - 4.00 100.00% 28,660.00
Swing Glass Door with Powder coated finish Tempered, 6 mm. thk.
Reflective outside Panel, 12 . Air gap & 6 mm. thk. Clear Glass inside
Panel with weather-strip.
Size: 1800 W x 2200 H

8.1.1.3 DOOR # 2: Automatic Sliding Door Automatic Sliding Door w/ Stainless SET 2 27,291.00 54,582.00 - 0.00% - 2.00 100.00% 54,582.00
Steel framing, Mirror Polished finish, Single Glazing, 10 mm. thk.,
Tempered, Light Tinted and Electric operated mechanism with weather-
strip.
Size: 1800 W x 2200 H

8.1.1.4 DOOR # 2A: (with complete door hardwires) Double Hinged Aluminum SET 4 7,165.00 28,660.00 - 0.00% - 4.00 100.00% 28,660.00
Swing Glass Door with Powder coated finish, Single Glazing, 6 mm. thk.,
Light Tinted Glass Panell.
Size: 1800 W x 2200 H

Sub- Total: 166,484.00 - 166,484.00


Procare Riaya Hospital Expansion Page 3 of 18
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.8 DOORS & WINDOWS (Continuation)

8.1.1.5 DOOR # 3: Frameless Automatic Sliding Door Automatic Sliding SET 1 27,291.00 27,291.00 - 0.00% - 1.00 100.00% 27,291.00
Frameless Door , Single Glazing, 10 mm. thk. Tempered, Reflective c/w
Electric operated mechanism and with weather-strip.
Size: 1800 W x 2200 H

8.1.1.6 DOOR # 3A: Frameless Automatic Sliding Door Automatic Sliding SET 1 27,291.00 27,291.00 - 0.00% - 1.00 100.00% 27,291.00
Frameless Door , Single Glazing, 10 mm. thk. Tempered, Light Tinted c/w
Electric operated mechanism and with weather-strip.
Size: 1800 W x 2200 H

8.1.1.7 DOOR # 4: (with complete door hardwires) Hinged Flush Type Swing SET 2 4,524.00 9,048.00 - 0.00% - 2.00 100.00% 9,048.00
Steel Door, F- 90 Fire Rating, mineral core insulated , Ga. 16 steel sheet
facing w/ epoxy painted finish c/w wooden architrave/ trim varnished
finish with weather-strip.
Size: 900W x 2200H

8.1.1.8 DOOR #5 : (with complete door hardwires) Hinged Flush Type Swing SET 43 5,278.00 226,954.00 - 0.00% - 43.00 100.00% 226,954.00
Steel Door, F- 90 Fire Rating, mineral core insulated , Ga. 16 steel sheet
facing w/ 150 (W) x 700(L) mm Fire Rated Vision Glass Panell c/w
epoxy painted finish c/w wooden architrave/ trim varnished finish with
weather-strip.
Size: 900W x 2200H

8.1.1.9 DOOR # 6: (with complete door hardwires) Double Hinged Flush Type SET 29 17,057.00 494,653.00 - 0.00% - 29.00 100.00% 494,653.00
Swing Wooden Door, Solid Core Plasterboard, laminated wood veneer
facing, F- 90 Fire Rated w/ stainless steel pull handle/ push plate & 300
mm. high stainless steel kicker plate (satin finish) c/w wooden
architrave/ trim varnished finish, including 500 (W) x 700 (L) mm.
Vision Glass Panell.
Size: 1800W x 2200H
8.1.1.10 DOOR # 7: (with complete door hardwires) Double Hinged Flush Type SET 10 17,057.00 170,570.00 - 0.00% - 10.00 100.00% 170,570.00
Swing Steel Door, F- 90 Fire Rating, mineral insulated core, Ga. 16
Stainless Steel sheet facing w/ epoxy painted finish c/w wooden
architrave/ trim varnished finish, including 500 (W) x 700 (L) mm. Fire
Rated Vision Glass Panell.
Size: 1800W x 2200H
Sub- Total: 955,807.00 - 955,807.00
Procare Riaya Hospital Expansion Page 4 of 18
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.8 DOORS & WINDOWS (Continuation)

8.1.1.11 DOOR # 8: (with complete door hardwires) Hinged Flush Type Swing SET 25 9,131.00 228,275.00 - 0.00% - 25.00 100.00% 228,275.00
Wooden Door, Solid Core Plasterboard, Laminated wood veneer facing
w/ F- 90 Fire Rated c/w wooden architrave/ trim varnished finish.
Size: 900W x 2200H

8.1.1.12 DOOR # 8A: (with complete door hardwires) Hinged Flush Type Swing SET 128 3,894.00 498,432.00 - 0.00% - 128.00 100.00% 498,432.00
Wooden Door, Solid Core Plasterboard, Laminated wood veneer facing
c/w wooden architrave/ trim varnished finish & 300 mm. high Stainless
Steel Kicker Plates
Size: 800W x 2200H

8.1.1.13 DOOR # 8B: (with complete door hardwires) Hinged Flush Type Swing SET 8 9,133.00 73,064.00 - 0.00% - 8.00 100.00% 73,064.00
Wooden Door, Solid Core Plasterboard, Laminated wood veneer facing
w/ F- 90 Fire Rated c/w wooden architrave/ trim varnished finish & 300
mm. high Stainless Steel Kicker Plates Size: 800W x 2200H

8.1.1.14 DOOR # 8C : (with complete door hardwires) Hinged Flush Type Swing SET 2 9,133.00 18,266.00 - 0.00% - 2.00 100.00% 18,266.00
Wooden Door, Solid Core Plasterboard, Laminated wood veneer facing, F-
90 Fire Rating w/ 150 (W) x 700(L) mm Fire Rated Vision Glass Panell
c/w wooden architrave/ trim varnished finish w/ 300 mm. high
Stainless Steel Kicker Plates and provision for card access door system
installation.
Size: 900W x 2200H
8.1.1.15 DOOR # 9: (with complete door hardwires) Hinged Aluminum Glass SET 6 3,620.00 21,720.00 - 0.00% - 6.00 100.00% 21,720.00
Swing Door Panell w/ Powder coated finish, Single Light Tinted,
Tempered, 6 mm. thk. Glass Panell
Size: 900W x 2200H

8.1.1.16 DOOR # 10: (with complete door hardwires) Hinged Aluminum Glass SET 1 3,771.00 3,771.00 - 0.00% - 1.00 100.00% 3,771.00
Swing Door Panell w/ Powder coated finish Tempered, 6 mm. thk. Light
Tinted outside Panel, 12 mm. thk. Air gap & 6 mm. thk. Clear Glass inside
Panel.
Size: 900W x 2200H
Sub- Total: 843,528.00 - 843,528.00
Procare Riaya Hospital Expansion Page 5 of 18
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.8 DOORS & WINDOWS (Continuation)

8.1.1.17 DOOR # 11: (with complete door hardwires) Double Hinged Flush Type SET 3 6,786.00 20,358.00 - 0.00% - 3.00 100.00% 20,358.00
Swing Steel Door, Thermal insulated hollow core, Ga. 16 Stainless Steel
sheet facing w/ epoxy painted finish c/w wooden architrave/ trim
varnished finish with weather-strip.
Size: 1800W x 2200H

8.1.1.18 DOOR # 12: (with complete door hardwires) Hinged Flush Type Swing SET 7 4,524.00 31,668.00 - 0.00% - 7.00 100.00% 31,668.00
Steel Door, Mineral insulated hollow core, Ga. 16 Steel sheet facing w/
epoxy painted finish c/w wooden architrave/ trim & 300 mm. high
Stainless Steel Kicker Plate.
Size: 900W x 2200H

8.1.1.19 DOOR # 13: (with complete door hardwires) Hinged Flush Type Swing SET 9 9,133.00 82,197.00 - 0.00% - 9.00 100.00% 82,197.00
Wooden Door, Solid Core Plasterboard, Laminated wood veneer facing
w/ F- 90 Fire Rated c/w wooden architrave/ trim varnished finish & 300
mm. thk. Stainless Steel Kicker Plates w/ 500 (W) x 800 (H) mm. Vision
Glass Panell Size: 900W x 2200H

8.1.1.20 DOOR # 13A: (with complete door hardwires) Hinged Flush Type Swing SET 15 3,894.00 58,410.00 - 0.00% - 15.00 100.00% 58,410.00
Wooden Door, Solid Core Plasterboard, Laminated wood veneer facing
c/w wooden architrave/ trim varnished finish & 300 mm. high Stainless
Steel Kicker Plates w/ 500 (W) x 800 (H) mm. Vision Glass Panell.
Size: 900W x 2200H

8.1.1.21 DOOR # 14: (with complete door hardwires) Hinged Flush Type Swing SET 30 3,894.00 116,820.00 - 0.00% - 30.00 100.00% 116,820.00
Wooden Door, Solid Core Plasterboard, Laminated wood veneer facing
c/w wooden architrave/ trim varnished finish.
Size: 900W x 2200H

8.1.1.22 DOOR # 15: (with complete door hardwires) Hinged Flush Type Swing SET 14 4,524.00 63,336.00 - 0.00% - 14.00 100.00% 63,336.00
Steel Door, F- 90 Fire rated, Minera insulated hollow core, Ga. 16 Steel
sheet facing w/ epoxy painted finish c/w wooden architrave/ trim finish.
Size: 900W x 2200H

Sub- Total: 372,789.00 - 372,789.00


Procare Riaya Hospital Expansion Page 6 of 18
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.8 DOORS & WINDOWS (Continuation)

8.1.1.23 DOOR # 15A: (with complete door hardwires) Hinged Flush Type Swing SET 3 4,826.00 14,478.00 - 0.00% - 3.00 100.00% 14,478.00
Steel Door, F- 90 Fire rated, Minera insulated hollow core, Ga. 16 Steel
sheet facing w/ epoxy painted finish c/w wooden architrave/ trim finish.
Size: 1000W x 2200H

8.1.1.24 DOOR # 16: (with complete door hardwires) Hinged Flush Type Swing SET 1 9,133.00 9,133.00 - 0.00% - 1.00 100.00% 9,133.00
Wooden Door, Solid Core Plasterboard, F- 90 Fire Rated, Laminated
wood veneer facing c/w wooden architrave/ trim varnished finish & 300
mm. high Stainless Steel Kicker Plate.
Size: 900W x 2200H

8.1.1.25 DOOR # 17: (with complete door hardwires) Hinged Flush Type Swing SET 126 3,894.00 490,644.00 - 0.00% - 126.00 100.00% 490,644.00
Wooden Door, Hollow Core Grid Type, Laminated wood veneer facing
c/w wooden architrave/ trim varnished finish.
Size: 800W x 2200H

8.1.1.26 DOOR # 17A: (with complete door hardwires) Hinged Flush Type Swing SET 77 3,894.00 299,838.00 - 0.00% - 77.00 100.00% 299,838.00
Wooden Door, Hollow Core Grid Type, Laminated wood veneer facing
c/w wooden architrave/ trim varnished finish.
Size: 900W x 2200H

8.1.1.27 DOOR # 17B: (with complete door hardwires) Hinged Flush Type Swing SET 13 3,894.00 50,622.00 - 0.00% - 13.00 100.00% 50,622.00
Wooden Door, Hollow Core Grid Type, Laminated wood veneer facing
c/w wooden architrave/ trim varnished finish w/ 300 mm. high
Stainless Steel Kicker plate.
Size: 700W x 2200H

8.1.1.28 DOOR # 18: (with complete door hardwires) Hinged Flush Type Swing SET 2 4,071.00 8,142.00 - 0.00% - 2.00 100.00% 8,142.00
Wooden Door, Solid Core Plasterboard w/ Laminated wood veneer
facing c/w wooden architrave/ trim varnished finish & 2- 300 mm. high
Stainless Steel Kicker Plate, location see door schedule.
Size: 1200W x 2200H
Sub- Total: 872,857.00 - 872,857.00
Procare Riaya Hospital Expansion Page 7 of 18
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.8 DOORS & WINDOWS (Continuation)


8.1.1.29 DOOR # 18A: (with complete door hardwires) Hinged Flush Type Swing SET 3 3,894.00 11,682.00 - 0.00% - 3.00 100.00% 11,682.00
Wooden Door, Solid Core Plasterboard w/ Laminated wood veneer
facing c/w wooden architrave/ trim varnished finish & 2- 300 mm. high
Stainless Steel Kicker Plate, location see door schedule. Size: 1000W x
2200H

8.1.1.30 DOOR # 19: (with complete door hardwires) Hinged Flush Type Swing SET 1 13,947.00 13,947.00 - 0.00% - 1.00 100.00% 13,947.00
Wooden Door, Solid Core Plasterboard, F- 90 Fire Rated, Laminated
wood veneer facing c/w wooden architrave/ trim varnished finish & 300
mm. high Stainless Steel Kicker Plate c/w Lead Lining sheet.
Size: 1200W x 2200H

8.1.1.31 DOOR # 20: (with complete door hardwires) Double Hinged Flush Type SET 3 17,401.00 52,203.00 - 0.00% - 3.00 100.00% 52,203.00
Swing Wooden Door, Solid Core Plasterboard, F- 90 Fire Rated,
Laminated wood veneer facing c/w wooden architrave/ trim varnished
finish & 2- 300 mm. high Stainless Steel Kicker Plate c/w Lead Lining
sheet, see door schedule.
Size: 900W x 600W x 2200H

8.1.1.32 DOOR # 21: (with complete door hardwires) Hinged Flush Type Swing SET 4 11,309.00 45,236.00 - 0.00% - 4.00 100.00% 45,236.00
Wooden Door, Solid Core Plasterboard, F- 90 Fire Rated, Laminated
wood veneer facing c/w wooden architrave/ trim varnished finish & 300
mm. high Stainless Steel Kicker Plate c/w Lead Lining sheet.
Size: 900W x 2200H

8.1.1.33 DOOR # 22: (with complete door hardwires) Hinged Flush Type Swing SET 13 3,894.00 50,622.00 - 0.00% - 13.00 100.00% 50,622.00
Wooden Door, Hollow Core Grid Type, Laminated wood veneer facing
c/w wooden architrave/ trim varnished finish & 300 mm. high Stainless
Steel Kicker plate.
Size: 900W x 2200H

8.1.1.34 DOOR # 23: (with complete door hardwires) Hinged Flush Type Swing SET 5 3,894.00 19,470.00 - 0.00% - 5.00 100.00% 19,470.00
Wooden Door, Hollow Core Grid Type, Laminated wood veneer facing
c/w wooden architrave/ trim varnished finish & 300 mm. high Stainless
Steel Kicker plate.
Size: 900W x 2200H

Sub- Total: 193,160.00 - 193,160.00


Procare Riaya Hospital Expansion Page 8 of 18
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.8 DOORS & WINDOWS (Continuation)

8.1.1.35 DOOR # 24: (with complete door hardwires) Hinged Flush Type Swing SET 13 3,894.00 50,622.00 - 0.00% - 13.00 100.00% 50,622.00
Wooden Door, Hollow Core Grid Type, Laminated wood veneer facing
c/w wooden architrave/ trim varnished finish & 300 mm. high Stainless
Steel Kicker plate.
Size: 900W x 2200H

8.1.1.36 DOOR # 25: (with complete door hardwires) Hinged Swing Phenolic To be included in Item # 10.2.1 - 0.00% - - 100.00% - EXCLUDED
Type Door, MDF Core w/ 20 mm. thk. Phenolic facing & leaf thickness.
Size: 700W x 1800H

8.1.1.37 DOOR # 26: (with complete door hardwires) Hinged Flush Type Swing SET 3 3,894.00 11,682.00 - 0.00% - 3.00 100.00% 11,682.00
Wooden Door, Hollow Core Grid Type, Laminated wood veneer facing
c/w wooden architrave/ trim varnished finish & 300 mm. high Stainless
Steel Kicker plate.
Size: 900W x 2200H

8.1.1.38 DOOR # 27: (with complete door hardwires) Hinged Flush Type Swing SET 1 3,894.00 3,894.00 - 0.00% - 1.00 100.00% 3,894.00
Wooden Door, Hollow Core Grid Type, Laminated wood veneer facing
c/w wooden architrave/ trim varnished finish & 2- 300 mm. high
Stainless Steel Kicker plate, see door schedule.
Size: 800W x 2200H

8.1.1.39 DOOR # 28: (with complete door hardwires) Hinged Flush Type Swing SET 2 3,894.00 7,788.00 - 0.00% - 2.00 100.00% 7,788.00
Wooden Door, Hollow Core Grid Type, Laminated wood veneer facing
c/w wooden architrave/ trim varnished finish & 300 mm. high Stainless
Steel Kicker plate.
Size: 900W x 2200H

8.1.1.40 DOOR # 29: (with complete door hardwires) Hinged Flush Type Swing SET 1 3,894.00 3,894.00 - 0.00% - 1.00 100.00% 3,894.00
Wooden Door, Solid Core Plasterboard w/ Laminated wood veneer
facing c/w wooden architrave/ trim varnished finish & 300 mm. high
Stainless Steel Kicker Plate.
Size: 900W x 2200H
Sub- Total: 77,880.00 - 77,880.00
Procare Riaya Hospital Expansion Page 9 of 18
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.8 DOORS & WINDOWS (Continuation)

8.1.1.41 DOOR # 30: (with complete door hardwires) Double Hinged Flush Type SET 1 30,155.00 30,155.00 - 0.00% - 1.00 100.00% 30,155.00
Swing Steel Door, Mineral insulated hollow core, Ga. 16 Stainless Steel
sheet facing c/w wooden architrave/ trim varnished finish 300 mm. high
stainless steel kicker plate (satin finish)
Size: 1800W x 2200H

8.1.1.42 DOOR # 31: (with complete door hardwires) Double Hinged Flush Type SET 18 7,540.00 135,720.00 - 0.00% - 18.00 100.00% 135,720.00
Swing Steel Door, Mineral insulated hollow core, Ga. 16 Steel sheet facing
w/ epoxy painted finish c/w wooden architrave/ trim varnished finish.
Size: 1800W x 2200H

8.1.1.43 DOOR # 32: (with complete door hardwires) Hinged Flush Type Swing SET 1 9,133.00 9,133.00 - 0.00% - 1.00 100.00% 9,133.00
Wooden Door, Solid Core Plasterboard w/ Laminated wood veneer
facing, F- 90 Fire rated, c/w wooden architrave/ trim varnished finish &
300 mm. high Stainless Steel Kicker plate& 500(W) x 1100(H) mm. Fire
rated Vision Clear Glass Panell.
Size: 900W x 2200H

8.1.1.44 DOOR # 33: (with complete door hardwires) Hinged Flush Type Swing SET 2 4,524.00 9,048.00 - 0.00% - 2.00 100.00% 9,048.00
Steel Door, Thermal insulated core, Ga. 16 Stainless Steel facing, Satin
Finish c/w c/w wooden architrave/ trim finished.
Size: 900W x 2200H

8.1.1.45 DOOR # 34: (with complete door hardwires) Double Hinged Flush Type SET 7 7,540.00 52,780.00 - 0.00% - 7.00 100.00% 52,780.00
Swing Aluminum Door, powder coated finish w/ 6 mm. Single Light
Tinted, Tempered glass Panell.
Size: 1800W x 2200H

8.1.1.46 DOOR # 35: (with complete door hardwires) Hinged Flush Type Swing SET 8 5,278.00 42,224.00 - 0.00% - 8.00 100.00% 42,224.00
Steel Door, Hollow Core Fire insulated w/ Ga. 16 Steel Sheet powder
coated facing, F- 90 Fire rated, c/w wooden architrave/ trim varnished
finish &2- 300 mm. high Stainless Steel Kicker plate & 500(W) x 700(H)
mm. Fire rated Vision glass Panell, see door schedule.
Size: 900W x 2200H

Sub- Total: 279,060.00 - 279,060.00


Procare Riaya Hospital Expansion Page 10 of 18
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.8 DOORS & WINDOWS (Continuation)

8.1.1.47 DOOR # 36: (with complete door hardwires) Double Hinged Flush Type SET 3 20,355.00 61,065.00 - 0.00% - 3.00 100.00% 61,065.00
Swing Wooden Door, Solid Core Plasterboard, F- 90 Fire Rated,
Laminated wood veneer facing c/w wooden architrave/ trim varnished
finish & 300 mm. high Stainless Steel Kicker Plate c/w Lead Lining sheet
& 500(W) X 700(H) mm. Vision Lead Glass Panell.
Size: 1800W x 2200H

8.1.1.48 DOOR # 36A: (with complete door hardwires) Double Hinged Flush Type SET 3 17,340.00 52,020.00 - 0.00% - 3.00 100.00% 52,020.00
Swing Wooden Door, Solid Core Plasterboard, F- 90 Fire Rated,
Laminated wood veneer facing c/w wooden architrave/ trim varnished
finish & 300 mm. high Stainless Steel Kicker Plate c/w 500(W) X 700(H)
mm. Fire rated Vision Glass Panell.
Size: 1800W x 2200H

8.1.1.49 DOOR # 37: (with complete door hardwires) Hinged Flush Type Swing SET 4 9,133.00 36,532.00 - 0.00% - 4.00 100.00% 36,532.00
Wooden Door, Solid Core Plasterboard w/ Laminated wood veneer
facing, F- 90 Fire rated, c/w wooden architrave/ trim varnished finish &
300 mm. high Stainless Steel Kicker plate.
Size: 900W x 2200H
-
8.1.1.50 DOOR # 38: (with complete door hardwires) Double Hinged Flush Type SET 9 17,340.00 156,060.00 - 0.00% - 9.00 100.00% 156,060.00
Swing Wooden Door, Solid Core Plasterboard, F- 90 Fire Rated,
Laminated wood veneer facing c/w wooden architrave/ trim varnished
finish & 300 mm. high Stainless Steel Kicker plate .
Size: 1800W x 2200H

8.1.1.51 DOOR # 39: (with complete door hardwires) Double Hinged Flush Type SET 3 15,831.00 47,493.00 - 0.00% - 3.00 100.00% 47,493.00
Swing Wooden Door, Solid Core Plasterboard, F- 90 Fire Rated,
Laminated wood veneer facing c/w wooden architrave/ trim varnished
finish & 300 mm. high Stainless Steel Kicker Plate c/w 400(W) X 700(H)
mm. Vision Glass Clear Panell.
Size: 1600W x 2200H
Sub- Total: 353,170.00 - 353,170.00
Procare Riaya Hospital Expansion Page 11 of 18
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.8 DOORS & WINDOWS (Continuation)

8.1.1.52 DOOR # 40: (with complete door hardwires) Hinged Flush Type Swing SET 61 11,760.00 717,360.00 - 0.00% - 61.00 100.00% 717,360.00
Wooden Door, Solid Core Plasterboard w/ Laminated wood veneer
facing, F- 90 Fire rated, c/w wooden architrave/ trim varnished finish &
2- 300 mm. high Stainless Steel Kicker plate, see door schedule.
Size: 1200W x 2200H

8.1.1.53 DOOR # 41: (with complete door hardwires) Double Hinged Flush Type SET 1 30,155.00 30,155.00 - 0.00% - 1.00 100.00% 30,155.00
Swing Steel Door, Thermal insulated hollow core, Ga. 16 Stainless Steel
sheet facing mill finish c/w wooden architrave/ trim varnished finish.
Size: 1800W x 2200H

8.1.1.54 DOOR # 42: (with complete door hardwires) Hinged Flush Type Swing SET 2 9,133.00 18,266.00 - 0.00% - 2.00 100.00% 18,266.00
Wooden Door, Solid Core Plasterboard w/ Laminated wood veneer
facing, F- 90 Fire rated, c/w wooden architrave/ trim varnished finish.
Size: 900W x 2200H

8.1.1.55 DOOR # 43: (with complete door hardwires) Hinged Flush Type Swing SET 1 5,278.00 5,278.00 - 0.00% - 1.00 100.00% 5,278.00
Steel Door, F- 90 Fire rating Thermal & Acoustic insulated hollow core,
Ga. 16 Stainless Steel sheet facing mill finish for Gen- Set Room.
Size: 1000W x 2200H

8.1.1.56 DOOR # 44: (with complete door hardwires) Hinged Flush Type Swing 1 5,429.00 5,429.00 - 0.00% - 1.00 100.00% 5,429.00
Steel Door, F- 90 Fire rating Thermal & Acoustic insulated hollow core,
Ga. 16 Stainless Steel sheet facing mill finish for Gen- Set Room w/
weather strip.
Size: 1000W x 2200H

8.1.1.57 DOOR # 45: (with complete door hardwires) Double Hinged Flush Type SET 0 - - 0.00% - - 100.00% - EXCLUDED
Swing Steel Door, Mineral insulated hollow core, Ga. 16 Steel sheet facing
w/ epoxy painted finish c/w wooden architrave/ trim varnished finish.
Size: 1800W x 2200H

Sub- Total: 776,488.00 - 776,488.00


Procare Riaya Hospital Expansion Page 12 of 18
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.8 DOORS & WINDOWS (Continuation)

8.1.1.58 DOOR # 46: (with complete door hardwires) Hinged Flush Type Swing SET 1 4,826.00 4,826.00 - 0.00% - 1.00 100.00% 4,826.00
Steel Door, F- 90 Fire rating Thermal insulated hollow core, Ga. 16 Steel
sheet facing, w/ epoxy painted finish for Transformer Room.
Size: 1000W x 2200H

8.1.1.59 DOOR # 47: (with complete door hardwires) Double Hinged Flush Type SET 1 9,047.00 9,047.00 - 0.00% - 1.00 100.00% 9,047.00
Swing Steel Door, F- 90 Fire rating Thermal insulated hollow core, Ga. 16
Steel sheet facing w/ epoxy painted finish for Transformer Room.
Size: 1800W x 2200H

8.1.1.59 DOOR # 48: (with complete door hardwires) Double Hinged Flush Type SET 1 9,047.00 9,047.00 - 0.00% - 1.00 100.00% 9,047.00
Swing Aluminum Louver Door w/ powder coated finish
Size: 1800W x 2200H

Sub- Total: 22,920.00 - 22,920.00


TOTAL FOR- METAL, SOLID / HOLLOW CORE DOOR: 4,914,143.00 0.00% 0.00 100.00% 4,914,143.00
Procare Riaya Hospital Expansion Page 13 of 18
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.8 DOORS & WINDOWS (Continuation)

8.1.2 SCHEDULE OF WINDOWS: (see window schedule)


Furnish and install windows with complete finish hardwires items labor
materials, tools and equipment as per specifications and window
schedule and detail drawing required.

* Recommended manufacturer such as AL- SUHAILIM, RATTAL or


approved equal.

* External Panel to be 6mm. Thk. K- Lite Heat Strength Glass Panell & 6
mm. thk. Internal Tempered Clear Glass Panell from Saudi American
Glass, Emirates Glass or approved equal.

* Aluminum Framing System shall be from Schuco, Bretal, Technal or


approved equal.

* All External Glazing shall have Thermal Isolation Film.

8.1.2.1 WINDOW # 1/ W- 1: (Fixed Glass Window) Double glass tempered SET 2 4,247.00 8,494.00 - 0.00% - 2.00 100.00% 8,494.00
Reflective Glass 6mm. thk. Panel + 12mm. Air gap + 6mm. thk. Tempered
Clear Glass Panell, aluminum powder coated, verify window opening.
(Structural Glazing)
Size: 1600W x 2200H

8.1.2.2 WINDOW # 2/ W- 2: (Fixed Glass Window) Single Tempered Clear Glass SET 2 12,062.00 24,124.00 - 0.00% - 2.00 100.00% 24,124.00
Panell, 6 mm. thk. w/ Aluminum powder coated finish, verify window
opening. (Structural Glazing)
Size: 2250W (2 Eq. Panells) x 2200H

8.1.2.3 WINDOW # 2A/ W- 2A: (Fixed Glass Window) Single Tempered Light SET 1 2,654.00 2,654.00 - 0.00% - 1.00 100.00% 2,654.00
Tinted Glass Panell, 6 mm. thk. w/ Aluminum powder coated finish,
verify window opening. (Structural Glazing)
Size: 1000W x 2200H

8.1.2.4 WINDOW # 2B/ W- 2B: Ditto SET 1 3,185.00 3,185.00 - 0.00% - 1.00 100.00% 3,185.00
Size: 1200W x 2200H

Sub- Total: 38,457.00 - 38,457.00


Procare Riaya Hospital Expansion Page 14 of 18
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.8 DOORS & WINDOWS (Continuation)

8.1.2.5 WINDOW # 3/ W- 3: (Fixed Glass Window) Double glass tempered SET 1 12,544.00 12,544.00 - 0.00% - 1.00 100.00% 12,544.00
Reflective Glass 6mm. thk. Panel + 12mm. Air gap + 6mm. thk. Tempered
Clear Glass Panell, aluminum powder coated, verify window opening
(Structural Glazing)
Size: 4000W (2- Eq Panells) x 1300H

8.1.2.6 WINDOW # 4/ W- 4: Ditto SET 1 19,600.00 19,600.00 - 0.00% - 1.00 100.00% 19,600.00
Size: 12420W x 1300H

8.1.2.7 WINDOW # 5/ W- 5: (Ditto SET 1 27,140.00 27,140.00 - 0.00% - 1.00 100.00% 27,140.00
Size: 17185W x 1300H

8.1.2.8 WINDOW # 6/ W- 6:Ditto SET 1 15,680.00 15,680.00 - 0.00% - 1.00 100.00% 15,680.00
Size: 10000W x 1300H

8.1.2.9 WINDOW # 7/ W- 7: Ditto SET 2 25,631.00 51,262.00 - 0.00% - 2.00 100.00% 51,262.00
Size: 5900W x 3550H

8.1.2.10 WINDOW # 7A/ W- 7A: (Fixed Glass Panell Window) Single Tempered SET 2 25,631.00 51,262.00 - 0.00% - 2.00 100.00% 51,262.00
Clear Glass Panell, 6 mm. thk. w/ Aluminum powder coated finish, verify
window opening. (Structural Glazing)
Size: 5900W x 3550H

Sub- Total: 177,488.00 - 177,488.00

DIV.8 DOORS & WINDOWS (Continuation)

8.1.2.11 WINDOW # 8/ W- 8: (Fixed Glass Panell Window) Double glass SET 1 14,324.00 14,324.00 - 0.00% - 1.00 100.00% 14,324.00
tempered Reflective Glass 6mm. thk. Panel + 12mm. Air gap + 6mm. thk.
Tempered Clear Glass Panell, aluminum powder coated, verify window
opening (Structural Glazing)
Size: 4220W x 2700H

8.1.2.12 WINDOW # 9/ W- 9: Ditto SET 1 70,109.00 70,109.00 - 0.00% - 1.00 100.00% 70,109.00
Size: 21500W x 2700H

8.1.2.13 WINDOW # 10/ W- 10: (Ditto SET 2 8,595.00 17,190.00 - 0.00% - 2.00 100.00% 17,190.00
Size: 1600W (2- Eq. Panells) x 2200H

8.1.2.14 WINDOW # 10A/ W- 10A: Ditto SET 3 10,555.00 31,665.00 - 0.00% - 3.00 100.00% 31,665.00
Size: 1950W (2- Eq. Panells) x 2200H

8.1.2.15 WINDOW # 11/ W- 11: Ditto SET 6 98,000.00 588,000.00 1.80 30.00% 176,400.00 4.20 70.00% 411,600.00
Size: 1300W (2- Eq. Panells) x 30840H

8.1.2.16 WINDOW # 12/ W- 12:Ditto SET 1 90,462.00 90,462.00 - 0.00% - 1.00 100.00% 90,462.00
Size: 7600W x 27500H

Sub- Total: 811,750.00 176,400.00 635,350.00


Procare Riaya Hospital Expansion Page 15 of 18
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.8 DOORS & WINDOWS (Continuation)

8.1.2.17 WINDOW # 13/ W- 13: (Fixed Glass Panell Window) Double glass SET 6 51,262.00 307,572.00 1.80 30.00% 92,271.60 4.20 70.00% 215,300.40
tempered Reflective Glass 6mm. thk. Panel + 12mm. Air gap + 6mm. thk.
Tempered Clear Glass Panell, aluminum powder coated, verify window
opening (Structural Glazing)
Size: 32420W x 1300H

8.1.2.18 WINDOW # 14/ W- 14:Ditto SET 1 46,740.00 46,740.00 0.30 30.00% 14,022.00 0.70 70.00% 32,718.00
Size: 29335W x 1300H

8.1.2.19 WINDOW # 15/ W- 15: Ditto SET 6 19,600.00 117,600.00 1.80 30.00% 35,280.00 4.20 70.00% 82,320.00
Size: 12420W x 1300H

8.1.2.20 WINDOW # 16/ W- 16: Ditto SET 1 170,371.00 170,371.00 - 0.00% - 1.00 100.00% 170,371.00
Size: 5900W x 23780H

8.1.2.21 WINDOW # 17/ W- 17: Ditto SET 6 24,124.00 144,744.00 1.80 30.00% 43,423.20 4.20 70.00% 101,320.80
Size: 15320W x 1300H

8.1.2.22 WINDOW # 18/ W- 18:Ditto SET 1 37,693.00 37,693.00 - 0.00% - 1.00 100.00% 37,693.00
Size: 27070W (verify) x 1300H

Sub- Total: 824,720.00 184,996.80 639,723.20

DIV.8 DOORS & WINDOWS (Continuation)

8.1.2.23 WINDOW # 18A/ W- 18A: (Fixed Glass Window) Double glass tempered SET 1 25,631.00 25,631.00 0.30 30.00% 7,689.30 0.70 70.00% 17,941.70
Reflective Glass 6mm. thk. Panel + 12mm. Air gap + 6mm. thk. Tempered
Clear Glass Panell, aluminum powder coated, verify window opening
(Structural Glazing), see window schedule.
Size: 16000W (verify) x 1300H

8.1.2.24 WINDOW # 19/ W- 19: Ditto SET 1 12,816.00 12,816.00 0.30 30.00% 3,844.80 0.70 70.00% 8,971.20
Size: 8000W x 1300H

8.1.2.25 WINDOW # 20/ W- 20:Ditto SET 6 24,124.00 144,744.00 1.80 30.00% 43,423.20 4.20 70.00% 101,320.80
Size: 15240W x 1300H

8.1.2.26 WINDOW # 21/ W- 21: Ditto SET 1 51,262.00 51,262.00 0.30 30.00% 15,378.60 0.70 70.00% 35,883.40
Size: 32000W (verify) x 1300H

8.1.2.27 WINDOW # 22/ W- 22:Ditto SET 3 6,786.00 20,358.00 0.90 30.00% 6,107.40 2.10 70.00% 14,250.60
Size: 4000W x 1300H

8.1.2.28 WINDOW # 23/ W- 23: Ditto SET 6 7,087.00 42,522.00 1.80 30.00% 12,756.60 4.20 70.00% 29,765.40
Size: 4475W x 1300H

Sub- Total: 297,333.00 89,199.90 208,133.10


Procare Riaya Hospital Expansion Page 16 of 18
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.8 DOORS & WINDOWS (Continuation)

8.1.2.29 WINDOW # 24/ W- 24: (Fixed Glass Panell Window) Double glass SET 1 51,262.00 51,262.00 0.30 30.00% 15,378.60 0.70 70.00% 35,883.40
tempered Reflective Glass 6mm. thk. Panel + 12mm. Air gap + 6mm. thk.
Tempered Clear Glass Panell, aluminum powder coated, verify window
opening (Structural Glazing), see window schedule.
Size: 32000W (verify) x 1300H

8.1.2.30 WINDOW # 25/ W- 25: Ditto SET 5 37,693.00 188,465.00 1.50 30.00% 56,539.50 3.50 70.00% 131,925.50
Size: 23205W x 1300H

8.1.2.31 WINDOW # 26/ W- 26: Ditto SET 1 51,262.00 51,262.00 0.30 30.00% 15,378.60 0.70 70.00% 35,883.40
Size: 32000W (verify) x 1300H

8.1.2.32 WINDOW # 27/ W- 27: Ditto SET 1 51,262.00 51,262.00 0.30 30.00% 15,378.60 0.70 70.00% 35,883.40
Size: 32000W (verify) x 1300H

8.1.2.33 WINDOW # 28/ W- 28:Ditto SET 1 51,262.00 51,262.00 0.30 30.00% 15,378.60 0.70 70.00% 35,883.40
Size: 32000W (verify) x 1300H

8.1.2.34 WINDOW # 29/ W- 29: Ditto SET 1 37,693.00 37,693.00 0.30 30.00% 11,307.90 0.70 70.00% 26,385.10
Size: 24000W x 1300H

Sub- Total: 431,206.00 129,361.80 301,844.20

DIV.8 DOORS & WINDOWS (Continuation)

8.1.2.35 WINDOW # 30/ W- 30: (Fixed Glass Panell Window) Double glass SET 1 27,140.00 27,140.00 0.30 30.00% 8,142.00 0.70 70.00% 18,998.00
tempered Reflective Glass 6mm. thk. Panel + 12mm. Air gap + 6mm. thk.
Tempered Clear Glass Panell, aluminum powder coated, verify window
opening (Structural Glazing)
Size: 16535W x 1300H

8.1.2.36 WINDOW # 31/ W- 31: Ditto SET 1 45,231.00 45,231.00 - 0.00% - 1.00 100.00% 45,231.00
Size: 16380W x 2200H

8.1.2.37 WINDOW # 32/ W- 32: Ditto SET 1 21,109.00 21,109.00 - 0.00% - 1.00 100.00% 21,109.00
Size: 13220W x 1300H

8.1.2.38 WINDOW # 33/ W- 33: Ditto SET 2 3,167.00 6,334.00 0.60 30.00% 1,900.20 1.40 70.00% 4,433.80
Size: 2000W x 1300H

8.1.2.39 WINDOW # 34/ W- 34: Ditto SET 3 1,207.00 3,621.00 0.90 30.00% 1,086.30 2.10 70.00% 2,534.70
Size: 600W x 1300H

8.1.2.40 WINDOW # 35/ W- 35: (Steel Louver Window) Steel Louver Window SET 3 2,413.00 7,239.00 - 0.00% - 3.00 100.00% 7,239.00
w/ Sand Trap, Ga. 16 Steel Sheet Louver Facing c/w epoxy painted finish.
Size: 3000W x 600H

8.1.2.41 WINDOW # 36/ W- 36: (Fixed Aluminum Louver) Steel Louver Window SET 3 5,278.00 15,834.00 - 0.00% - 3.00 100.00% 15,834.00
w/ Sand Trap, Ga. 16 Steel Sheet Louver Facing c/w epoxy painted finish.
Size: 2100W x 2650H

Sub- Total: 126,508.00 11,128.50 115,379.50


Procare Riaya Hospital Expansion Page 17 of 18
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.8 DOORS & WINDOWS (Continuation)

8.1.2.42 WINDOW # 37/ W- 37: (Fixed Glass Panell Window) Single Tempered SET 3 1,886.00 5,658.00 0.90 30.00% 1,697.40 2.10 70.00% 3,960.60
Clear Glass Panell, 6 mm. thk. w/ Aluminum powder coated finish, verify
window opening. (Structural Glazing)
Size: 1200W x 1300H

8.1.2.43 WINDOW # 38/ W- 38: Ditto SET 1 12,213.00 12,213.00 - 0.00% - 1.00 100.00% 12,213.00
Size: 1870W (2- Eq. Panells) x 2700H

8.1.2.44 WINDOW # 39/ W- 39: Ditto SET 1 6,333.00 6,333.00 - 0.00% - 1.00 100.00% 6,333.00
Size: 3895W x 2200H

8.1.2.45 WINDOW # 40/ W- 40: Ditto SET 8 1,660.00 13,280.00 - 0.00% - 8.00 100.00% 13,280.00
Size: 1000W x 1300H

8.1.2.46 WINDOW # 41/ W- 41:Ditto SET 1 7,087.00 7,087.00 - 0.00% - 1.00 100.00% 7,087.00
Size: 1320W (2- Eq. Panells) x 2200H

8.1.2.47 WINDOW # 42/ W- 42: Ditto SET 2 3,167.00 6,334.00 - 0.00% - 2.00 100.00% 6,334.00
Size: 2000W x 1300H

8.1.2.48 WINDOW # 43/ W- 43:Ditto SET 1 4,826.00 4,826.00 0.30 30.00% 1,447.80 0.70 70.00% 3,378.20
Size: 2900W x 1300H

Sub- Total: 55,731.00 3,145.20 52,585.80

DIV.8 DOORS & WINDOWS (Continuation)

8.1.2.49 WINDOW # 44/ W- 44: (Fixed Glass Panell Window) Single Tempered SET 1 4,222.00 4,222.00 - 0.00% - 1.00 100.00% 4,222.00
Clear Glass Panell, 6 mm. thk. w/ Aluminum powder coated finish, verify
window opening. (Structural Glazing)
Size: 1460W x 2200H

8.1.2.50 WINDOW # 45/ W- 45: Ditto SET 6 1,660.00 9,960.00 - 0.00% - 6.00 100.00% 9,960.00
Size: 600W x 2200H

8.1.2.51 WINDOW # 46/ W- 46: Ditto SET 1 9,047.00 9,047.00 - 0.00% - 1.00 100.00% 9,047.00
Size: 5610W x 1300H

8.1.2.52 WINDOW # 46A/ W- 46A: Ditto SET 1 1,207.00 1,207.00 - 0.00% - 1.00 100.00% 1,207.00
Size: 350W x 1300H

8.1.2.53 WINDOW # 47/ W- 47: Ditto SET 1 7,087.00 7,087.00 - 0.00% - 1.00 100.00% 7,087.00
Size: 4440W x 1300H

8.1.2.54 WINDOW # 47A/ W- 47A: Ditto SET 1 3,393.00 3,393.00 - 0.00% - 1.00 100.00% 3,393.00
Size: 2120W x 1300H

8.1.2.55 WINDOW # 48/ W- 48: Ditto SET 1 8,293.00 8,293.00 - 0.00% - 1.00 100.00% 8,293.00
Size: 5200W x 1300H

Sub- Total: 43,209.00 - 43,209.00


Procare Riaya Hospital Expansion Page 18 of 18
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.8 DOORS & WINDOWS (Continuation)

8.1.2.56 WINDOW # 49/ W- 49: (Fixed Glass Panell Window) Single Tempered SET 1 9,198.00 9,198.00 0.30 30.00% 2,759.40 0.70 70.00% 6,438.60
Clear Glass Panell, 6 mm. thk. w/ Aluminum powder coated finish, verify
window opening. (Structural Glazing)
Size: 5800W x 1300H

8.1.2.57 WINDOW # 50/ W- 50: Ditto SET 1 3,469.00 3,469.00 0.30 30.00% 1,040.70 0.70 70.00% 2,428.30
Size: 2175W x 1300H

8.1.2.58 WINDOW # 50A/ W- 50A: Ditto SET 1 6,936.00 6,936.00 - 0.00% - 1.00 100.00% 6,936.00
Size: 4375W x 1300H

Sub- Total: 19,603.00 3,800.10 15,802.90


TOTAL FOR- SCHEDULE OF WINDOWS 2,826,005.00 21.16% 598,032.30 78.84% 2,227,972.70
TOTAL FOR- DOORS AND WINDOWS 7,740,148.00 7.73% 598,032.30 92.27% 7,142,115.70
Division (8) Total

Page (1) Subtotal - - -


Page (2) Subtotal 166,484.00 - 166,484.00
Page (3) Subtotal 955,807.00 - 955,807.00
Page (4) Subtotal 843,528.00 - 843,528.00
Page (5) Subtotal 372,789.00 - 372,789.00
Page (6) Subtotal 872,857.00 - 872857
Page (7) Subtotal 193,160.00 - 193160
Page (8) Subtotal 77,880.00 - 77880
Page (9) Subtotal 279,060.00 - 279060
Page (10) Subtotal 353,170.00 - 353170
Page (11) Subtotal 776,488.00 - 776488
Page (12) Subtotal 22,920.00 - 22920
Page (13) Subtotal 38,457.00 - 38457
Page (14) Subtotal 177,488.00 - 177488
Page (15) Subtotal 811,750.00 176,400.00 635350
Page (16) Subtotal 824,720.00 184,996.80 639723.2
Page (17) Subtotal 297,333.00 89,199.90 208,133.10
Page (18) Subtotal 431,206.00 129,361.80 301,844.20
Page (19) Subtotal 126,508.00 11,128.50 115,379.50
Page (20) Subtotal 55,731.00 3,145.20 52,585.80
Page (21) Subtotal 43,209.00 - 43,209.00
Page (22) Subtotal 19,603.00 3,800.10 15,802.90

DIVISION (8) TOTAL 7,740,148.00 598,032.30 7,142,115.70


Procare Riaya Hospital Expansion Page 1 of 11
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV. 9 FINISHES (INTERIOR)

9.1 FLOORING MATERIALS:

* All scope of works executed under this Division shall conform and comply
to the specifications, schedule of finishes and approved engineering
detail drawings.

* Contractor will submit Shop Drawings for Consultant's review and


approval prior & before supplying any materials.

* All materials to be used are subject and as per Client selection and
approval.

* See & refer "Schedule of Room Finishes" drwg. No.: A- 125,A- 126, A- 127,
A- 128, A- 129, A- 130, A- 131 & A- 132.

9.1.1 3.0 mm. thk. Anti- Bacterial, Homogenous, Heavy Duty, PUR, Vinyl Sheet SQM 6670 227.00 1,514,090.00 - 0.00% - 6,670.00 100.00% 1,514,090.00
Flooring, non- directional, fully flexible, abrasion resistance from KNOPP,
RESPONSIVE or approved equal installed on ARDEX EZM screed,
ARDEXCL1 self- levelling compound and ARDEX AF 190 multi-purpose,
rapid strength flooring adhesive or approved equal.

9.1.2 3.0 mm. thk. Anti- Static, Anti- Bacterial, Homogenous, PUR Heavy Duty SQM 322 227.00 73,094.00 - 0.00% - 322.00 100.00% 73,094.00
endurance, non- directional, fully flexible, abrasion resistance from
KNOPP, RESPONSIVE or approved equal installed on ARDEX EZM screed,
ARDEXCL1 self- levelling compound and ARDEX AF 190 multi-purpose,
rapid strength flooring adhesive or approved equal.

9.1.3 3.0 mm. thk. Anti- Bacterial, Homogenous, Heavy , Vinyl Sheet Flooring, SQM 459 227.00 104,193.00 - 0.00% - 459.00 100.00% 104,193.00
non- directional, fully flexible, abrasion resistance from KNOPP,
RESPONSIVE or approved equal installed on ARDEX EZM screed,
ARDEXCL1 self- levelling compound and ARDEX AF 190 multi-purpose,
rapid strength flooring adhesive or approved equal.

9.1.4 8 mm. thk. Edge- Fixed (Broadloom) Carpet Floor Sheet, anti- bacteria, on SQM 302 378.00 114,156.00 - 0.00% - 302.00 100.00% 114,156.00
concrete floor screed c/w insulated floor backing material, acoustic
insulated on ARDEX EZM floor screed and ARDEX CL1 self- levelling
compound or approve equal.

Sub- Total: 1,805,533.00 - 1,805,533.00


Procare Riaya Hospital Expansion Page 2 of 11
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.9 FINISHES (CONTINUATION)

9.1.5 8 mm. thk. Glued Down Broadloom Carpet sheet with Standard Praying SQM 42 378.00 15,876.00 - 0.00% - 42.00 100.00% 15,876.00
bay decorative demarcation on concrete floor screed c/w insulated floor
backing material, acoustic insulated on ARDEX EZM floor screed and
ARDEX CL1 self- levelling compound or approved equal.

9.1.6 25 mm. thk. Natural Hardwood Decorative Floor finish with anti- SQM 115 680.00 78,200.00 - 0.00% - 115.00 100.00% 78,200.00
Bacterial/ varnish coating w/ wooden backing and insulation.

9.1.7 HDL Laminated Flooring Tiles strip from Berry Floor-USA c/w insulated SQM 120 680.00 81,600.00 - 0.00% - 120.00 100.00% 81,600.00
backing materials or approved equal.

9.1.8 30 mm. thk. Decorative Polished Marble from ITALY w/floor design, SQM 0 NA
border & marginal marble tiles installed with ARDEX S16 adhesive and
ARDEX MG grout or approved equal.

9.1.9 30 mm. thk. Polished Marble from ITALY w/ decorative elements, SQM 0 NA
borders, strips and HDL Laminated Wooden Floor Strips including
insulated backing material as per design detail, see & refer drwg. No.:…..

9.1.10 30 mm. thk. Polished Marble from ITALY w/ decorative elements, SQM 0 NA
borders, strips, marginal tiles installed with ARDEXS16 adhesives and
ARDEX MG grout or approved equal &as per design details, see & refer
drwg. No.:…….

9.1.11 30 mm. thk. Polished Marble Slab From ITALY for Main Staircase stair SQM 108 755.00 81,540.00 46.62 43.17% 35,200.82 61.38 56.83% 46,339.18
landing and Stair Tread w/ Anti- Slip Abrasive strips and 20 mm. thk.
Marble slab for Stair Riser as per detail drawing, see & refer drwg.
No.:….(Max. Mat. Price - SR.340 / M²)

9.1.12 300 x 300 x 10 mm. thk. Unglazed Ceramic Floor Tiles from Johnson & SQ.M. 178 182.00 32,396.00 - 0.00% - 178.00 100.00% 32,396.00
Johnson, RAK or approved equal installed ARDEX X7 adhesive and ARDEX
C2 grout or approved equal.

9.1.13 300 x 300 x 10 mm. thk. Anti- Slip Ceramic Floor Tiles from Johnson & SQ.M. 683 182.00 124,306.00 - 0.00% - 683.00 100.00% 124,306.00
Johnson, RAK or approved equal installed ARDEX X7 adhesive and ARDEX
C2 grout or approved equal.

Sub- Total: 413,918.00 35,200.82 378,717.18


Procare Riaya Hospital Expansion Page 3 of 11
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.9 FINISHES (CONTINUATION)

9.1.14 300 x 300 x 10 mm. thk. Chemical Resistant Unglazed Ceramic Floor Tiles SQ.M. 66 182.00 12,012.00 - 0.00% - 66.00 100.00% 12,012.00
from Johnson & Johnson, RAK or approved equal installed with ARDEX
X78 adhesive and ARDEX EG8 grout or approved equal.

9.1.15 150 x 150 x 10 mm. thk. Unglazed Ceramic Floor Tiles from Johnson & SQ.M. 855 151.00 129,105.00 - 0.00% - 855.00 100.00% 129,105.00
Johnson, RAK or approved equal.

9.1.16 150 x 150 x 10 mm. thk. Anti- Slip Ceramic Floor Tiles from Johnson & SQ.M. 305 151.00 46,055.00 - 0.00% - 305.00 100.00% 46,055.00
Johnson, RAK or approved equal.

9.1.17 150 x 150 x 10 mm. thk. Chemical Resistant Ceramic Floor Tiles from SQ.M. 8 151.00 1,208.00 - 0.00% - 8.00 100.00% 1,208.00
Johnson & Johnson, RAK or approved equal.

9.1.18 150 x 150 x 10 mm. thk. Anti- Slip & Anti- Bacterial Ceramic Tiles from SQ.M. 315 151.00 47,565.00 - 0.00% - 315.00 100.00% 47,565.00
Johnson & Johnson, RAK or approved equal.

9.1.19 400 x 400 x 10 mm. thk. Unglazed Porcelain Floor Tiles, Marblelized SQ.M. 0 NA - 0.00% - - 100.00% -
finish surfaced from Johnson & Johnson, RAK or approved equal.

9.1.20 600 x 600 x 10 mm. thk. Porcelain Floor Tiles, Marblelized finish surfaced SQ.M. 0 NA - 0.00% - - 100.00% -
from Johnson & Johnson, RAK or approved equal.

9.1.21 300 x 300 x 10 mm. thk. Active Clean Air & Anti- Bacterial Unglazed SQ.M. 53 182.00 9,646.00 - 0.00% - 53.00 100.00% 9,646.00
Ceramic Tiles from SAVONA- Canada or approved equal.

9.1.22 Epoxy based paint w/ Polyurethane Top Coat on concrete w/ self- SQ.M. 1018 227.00 231,086.00 - 0.00% - 1,018.00 100.00% 231,086.00
levelling surfaced hardener using ARDEX R25E and ARDEX R 160P or
approved equal.

9.1.23 75 mm. thk. Smooth screed , approved SQ.M. 14646 76.00 1,113,096.00 11,183.69 76.36% 849,960.11 3,462.31 23.64% 263,135.89

9.1.24 10 mm. thk. Polished Marble Door Threshold for wet area entrances. LM 145 92.00 13,340.00 - 0.00% - 145.00 100.00% 13,340.00

Sub- Total: 1,603,113.00 849,960.11 753,152.89


TOTAL FOR- FLOORING MATERIALS: 3,822,564.00 23.16% 885,160.92 76.84% 2,937,403.08
Procare Riaya Hospital Expansion Page 4 of 11
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.9 FINISHES (CONTINUATION)

9.2 SKIRTING MATERIALS:

9.2.1 100 mm. high Vinyl Base Skirting w/ vinyl or rubberized capping, heavy LM 6038 47.00 283,786.00 - 0.00% - 6,038.00 100.00% 283,786.00
duty from KNOPP, RESPONSIVE or approved equal.

9.2.2 100 mm. high Anti- Static Vinyl Base Skirting w/ vinyl or rubberized LM 321 47.00 15,087.00 - 0.00% - 321.00 100.00% 15,087.00
capping, heavy duty from KNOPP, RESPONSIVE or approved equal.

9.2.3 100 mm. high Carpet skirting c/w fittings & accessories. LM 27 31.00 837.00 - 0.00% - 27.00 100.00% 837.00

9.2.4 100 mm. high Hardwood Timber skirting Painted/ Varnished finish. LM 120 53.00 6,360.00 - 0.00% - 120.00 100.00% 6,360.00

9.2.5 100 mm. high x 10 mm. thk. Hardwood Timber skirting Painted/ LM 117 69.00 8,073.00 - 0.00% - 117.00 100.00% 8,073.00
Varnished finish.

9.2.6 100 mm. high Polished Marble Skirting from ITALY. LM 600 61.00 36,600.00 - 0.00% - 600.00 100.00% 36,600.00

9.2.7 20 mm. thk. Marble/ Granite Decorative strips. LM 360 122.00 43,920.00 - 0.00% - 360.00 100.00% 43,920.00

9.2.8 100 mm high x 300 mm.(L) High Active Clean Air and Anti- Bacterial LM 38 61.00 2,318.00 - 0.00% - 38.00 100.00% 2,318.00
Glazed Ceramic Skirting Tiles.

9.2.9 100 mm. high x 150 mm(L) Chemical Resistant Glazed Ceramic Tiles. LM 46 61.00 2,806.00 - 0.00% - 46.00 100.00% 2,806.00

9.2.10 600 (L) x 100 mm. high Porcelain Skirting Tiles. LM 0 61.00 - - 0.00% - - 100.00% -

9.2.11 400 (L) x 100 mm. high Porcelain Skirting Tiles. LM 0 61.00 - - 0.00% - - 100.00% -

9.2.12 300 (L) x 100 mm. high Glazed Ceramic Skirting Tiles. LM 0 53.00 - - 0.00% - - 100.00% -
-
9.2.13 150 (L) x 100 mm. high Glazed Ceramic Skirting Tiles. LM 2219 53.00 117,607.00 - 0.00% - 2,219.00 100.00% 117,607.00

9.2.14 150 (L) x 150 mm. high Glazed Ceramic Skirting Tiles. LM 264 53.00 13,992.00 - 0.00% - 264.00 100.00% 13,992.00

9.2.15 300 (L) x 100 mm. high Ceramic Skirting Cove Tiles. LM 246 53.00 13,038.00 - 0.00% - 246.00 100.00% 13,038.00

9.2.16 100 mm. high Epoxy Painted Skirting. LM 676 31.00 20,956.00 - 0.00% - 676.00 100.00% 20,956.00

Sub- Total: 565,380.00 - 565,380.00


TOTAL FOR- SKIRTING MATERIALS: 565,380.00 0.00% 0.00 100.00% 565,380.00
TOTAL FOR- FLOORING MATERIALS: 4,387,944.00 20.17% 885,160.92 79.83% 3,502,783.08
Procare Riaya Hospital Expansion Page 5 of 11
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
DIV.9 FINISHES (CONTINUATION)

9.3 WALLING MATERIALS:

9.3.1 GYPSUM BOARD:

Supply and fix internal gypsum partitions comprising galvanized stud


framework as per ASTM C645 "C" type in. gauge 20, stud spacing @
400mm. C/C with horizontal bracing @ middle HT. trimmed & braced
@corners, abutments and around as recommended with base & head
channel fix to the structure, with required gypsum board facing both side
& fiberglass insulation(D=30kg/m3) to the void measured over all door
opening

Note: All Gypsum Wall Partition for Main & Secondary Corridors &
Departamental Area are to be F- 90 Fire Rating & full height. Other wall
partition height are to be referred to each details.

9.3.1.1 150 mm. thk. Gypsum Board Wall Partition, F- 90 Fire Rated, Full Height SQ.M. 4104 227.00 931,608.00 3,535.60 86.15% 802,580.29 568.40 13.85% 129,027.71
w/ mineral wool fiberglass insulations light gauge steel galvanized
framing.

9.3.1.2 130 mm. thk. Gypsum Board Wall Partition, F- 90 Fire Rated, Full Height SQ.M. 0 - - 95.43% - - 4.57% - EXCLUDED
w/ mineral wool fiberglass insulations light gauge steel galvanized
framing.

9.3.1.3 130 mm. thk. Gypsum Board Wall Partition w/ 2 mm. thk. Lead Lining on SQ.M. 341 529.00 180,389.00 325.42 95.43% 172,145.22 15.58 4.57% 8,243.78
6 mm. thk. Plywood backing, Full Height c/w light gauge steel galvanized
framing, F- 90 Fire rated, w/ mineral wool fiberglass insulation.

-
9.3.1.4 15 mm. thk. Gypsum Board Wall Cladding w/ 50 . Thermal insulation SQ.M. 7091 145.00 1,028,195.00 5,318.25 75.00% 771,146.25 1,772.75 25.00% 257,048.75
(back of pre- cast wall panel) c/w light gauge steel galvanized framing.

9.3.1.5 15 mm. thk. Gypsum Board on metal stud, space @ 600mm. O.C., moisture SQ.M. 1559 151.00 235,409.00 - 0.00% - 1,559.00 100.00% 235,409.00
resistant, on top of 100 mm. high CMU wall.

Sub- Total: 2,375,601.00 1,745,871.76 629,729.24


TOTAL FOR- GYPSUM BOARD: 2,375,601.00 73.49% 1,745,871.76 26.51% 629,729.24
Procare Riaya Hospital Expansion Page 6 of 11
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.9 FINISHES (CONTINUATION)


9.3.2 MARBLE, GRANITE & CERAMIC WALL TILES:

9.3.2.1 20 mm. thk. Marble/ Granite Wall Cladding with Decorative Strips and SQM 621 453.00 281,313.00 - 0.00% - 621.00 100.00% 281,313.00
Design from ITALY installed with ARDEX S16adhesives and ARDEX MG
grout or approved equal.
(Mechanical Fixing)(Max. Mat. Price - SR.200 / M²)

9.3.2.2 20 mm. thk. Polished Marble Wall Cladding with decorative element, SQM 84 453.00 38,052.00 - 0.00% - 84.00 100.00% 38,052.00
border & strips from ITALY.(Mechanical Fixing)
(Max. Mat. Price - SR.200 / M²)

9.3.2.3 150 x 100 mm. Glazed Ceramic Wall Tiles (Full Height) from Johnson & SQM 4725 227.00 1,072,575.00 - 0.00% - 4,725.00 100.00% 1,072,575.00
Johnson, RAK or approved equal.

9.3.2.4 150 x 150 mm. Glazed Ceramic Tiles from Johnson & Johnson, RAK or SQM 321 182.00 58,422.00 - 0.00% - 321.00 100.00% 58,422.00
approved equal.

9.3.2.5 150 x 150 mm. Glazed Ceramic Tiles @ 1200 mm. high rest by Anti- SQM 230 182.00 41,860.00 - 0.00% - 230.00 100.00% 41,860.00
Bacterial Hygienic Performance Internal paint finish w/ primer, putty & 2-
coats from ARDEX 820P,SIGMA, JOTUN or approved equal.

9.3.2.6 150 x 150 mm. Glazed Ceramic Tiles splash baack in between floor and SQM 99 182.00 18,018.00 - 0.00% - 99.00 100.00% 18,018.00
wall mounted cabinet.

9.3.2.7 150 x 100 mm. Chemical Resistant Glazed Ceramic Tilesat 1200 mm. high SQM 55 182.00 10,010.00 - 0.00% - 55.00 100.00% 10,010.00
rest by Anti- Bacterial Hygienic Performance Internal paint finish w/
primer, putty & 2- coats from ARDEX 820P, SIGMA, JOTUN or approved
equal.

9.3.2.8 300 x 300 mm. Active Clean Air and Anti- Bacterial Glazed Ceramic Tiles SQM 1082 227.00 245,614.00 - 0.00% - 1,082.00 100.00% 245,614.00
from SAVOLA Canada @ 1200mmhigh, rest by Anti- Bacterial Hygienic
Performance internal paint finish w/ primer, putty & 2- coats from
ARDEX820P, SIGMA, JOTUN or approved equal.

Sub- Total: 1,765,864.00 - 1,765,864.00


TOTAL FOR- MARBLE, GRANITE & CERAMIC WALL TILES: 1,765,864.00 0.00% 0.00 100.00% 1,765,864.00
Procare Riaya Hospital Expansion Page 7 of 11
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.9 FINISHES (CONTINUATION)

9.3.3 WALL PAPER AND WOOD PANEL:

9.3.3.1 Decorative Wall Paper, Anti- Bacterial, washable w/putty, adhesive & SQM 396 378.00 149,688.00 - 0.00% - 396.00 100.00% 149,688.00
consumables from USA or approved equal.

9.3.3.2 Laminated Wood Veneer Wall Panels w/ acoustical Backing and sound SQM 279 980.00 273,420.00 - 0.00% - 279.00 100.00% 273,420.00
absorption materials c/w brackets,

9.3.4 CEMENT PLASTERED WALL:

9.3.4.1 15 mm. thk. (minimum) Cement Plastered wall finish SQ.M. 25,491 39.00 994,149.00 23,561.33 92.43% 918,891.92 1,929.67 7.57% 75,257.08

9.3.5 PAINTING:

9.3.5.1 Anti- Bacterial Hygienic Performance wall internal paint finish c/w SQM 22,158 47.00 1,041,426.00 - 0.00% - 22,158.00 100.00% 1,041,426.00
compatible primer, putty & Two (2) Top coats as per specifications &
manufacturers recommendations from SIGMA, JOTUN or approved equal.

9.3.5.2 Epoxy Hygienic Performance wall internal paint finish c/w compatible SQM 3456 61.00 210,816.00 - 0.00% - 3,456.00 100.00% 210,816.00
primer, putty & Two (2) Top coats as per specifications & manufacturers
recommendations from SIGMA, JOTUN or approved equal.

9.3.5.3 Anti- Bacterial Hygienic Performance Paint Coating from SIGMA, JOTUN SQM 477 47.00 22,419.00 - 0.00% - 477.00 100.00% 22,419.00
or approved equal w/ Decorative Veneer Tapestry and Stainless Steel
strips polished finish.

Sub- Total: 2,691,918.00 918,891.92 1,773,026.08


TOTAL FOR- WALL PAPER AND WOOD PANEL: 423,108.00 0.00% 0.00 100.00% 423,108.00
TOTAL FOR- CEMENT PLASTERED WALL: 994,149.00 92.43% 918,891.92 7.57% 75,257.08
TOTAL FOR- PAINTING: 1,274,661.00 0.00% 0.00 100.00% 1,274,661.00
TOTAL FOR- WALLING MATERIALS: 6,833,383.00 39.00% 2,664,763.69 61.00% 4,168,619.31
Procare Riaya Hospital Expansion Page 8 of 11
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.9 FINISHES (CONTINUATION)

9.4 CEILING MATERIALS:

All false ceiling materials shall be from Armstrong USA,USG or approved


equal/ or approved by the Client

For 15 mm. thk. Gypsum Board Ceiling, all shall be "Fire & Moisture"
resistant, suspension system from Armstrong- USA or USG with complete
framing system, shapes, levels & surface preparation

9.4.1 GYPSUM BOARD & ACOUSTIC TILE CEILING:

9.4.1.1 600 x 600 x 15 mm. thk. Acoustic Ceiling board, "Dune Supreme" on semi SQ.M. 2981 92.00 274,252.00 - 0.00% - 2,981.00 100.00% 274,252.00
recessed metal T- runner ceiling system from Armstrong, USG or
approved equal

9.4.1.2 600 mm. x 600 mm. Perforated Metal Ceiling Panel on light gauge metal T- SQ.M. 240 227.00 54,480.00 - 0.00% - 240.00 100.00% 54,480.00
runner suspension ceiling system from Armstrong, USG or approved
equal

9.4.1.3 600 x 600 x 15 mm. thk. Acoustic Ceiling board, "Dune Supreme" on semi SQ.M. 50 122.00 6,100.00 - 0.00% - 50.00 100.00% 6,100.00
recessed metal T- runner ceiling system, moisture resistant, from
Armstrong, USG or approved equal.

9.4.1.4 RH 215 Custom Faceted Ceiling System "Metalworks",Barrel Vault Design SQ.M. 8 3,016.00 24,128.00 - 0.00% - 8.00 100.00% 24,128.00
from Armstrong or approved equal.

9.4.1.5 15 mm. thk. Gypsum Board Ceiling (Fire Rated), painted finish w/ 600 x SQ.M. 2290 137.00 313,730.00 - 0.00% - 2,290.00 100.00% 313,730.00
600 x 15 mm. thk. Acoustic Ceiling Board "Dune Supreme" on semi-
recessed metal- T- runner ceiling system from Armstrong, USG or
approved equal.

9.4.1.6 15 mm. thk. Gypsum Board Ceiling (Fire Rated), painted finish on light SQ.M. 1044 122.00 127,368.00 - 0.00% - 1,044.00 100.00% 127,368.00
gauge steel suspension ceiling system.

9.4.1.7 15 mm. thk. Gypsum Board Ceiling, moisture resistant, painted finish on SQ.M. 980 137.00 134,260.00 - 0.00% - 980.00 100.00% 134,260.00
light gauge steel suspension ceiling system.

9.4.1.8 15 mm. thk. Gypsum Board Ceiling (Fire Rated), painted finish with HPL SQ.M. 374 906.00 338,844.00 - 0.00% - 374.00 100.00% 338,844.00
Laminated Wood Ceiling Panel on light gauge steel ceiling suspension
system from Armstrong, USG or approved equal.

Sub- Total: 1,273,162.00 - 1,273,162.00


Procare Riaya Hospital Expansion Page 9 of 11
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.9 FINISHES (CONTINUATION)

9.4.1.9 600 x 600 mm. "Metalworks" Custom Perforated Ceiling Metal Panels on SQ.M. 35 378.00 13,230.00 - 0.00% - 35.00 100.00% 13,230.00
light gauge steel ceiling suspension system from Armstrong, USG or
approved equal.

9.4.1.10 600 x 600 x 15 mm. thk. Clean Room Compliant Moisture& Fire Resistant SQ.M. 85 453.00 38,505.00 - 0.00% - 85.00 100.00% 38,505.00
Acoustic Ceiling Board "ULTIMA" on semi recessed metal T- runner
ceiling system from from Armstrong, USG or approved equal.

9.4.1.10 15 mm. thk. Gypsum Board Ceiling (Fire Rated), painted finish with SQ.M. 478 604.00 288,712.00 - 0.00% - 478.00 100.00% 288,712.00
Laminated Wood Veneer Decorative ceiling element and Stainless Steel
Strips on light gauge steel ceiling suspension system from Armstrong,
USG or approved equal.

9.4.1.11 Pre- insulated Custom Made Suspended Aluminum Ceiling Panel on light SQ.M. 15 378.00 5,670.00 - 0.00% - 15.00 100.00% 5,670.00
gauge steel suspension ceiling system.

9.4.1.12 15 mm. thk. single Level Gypsum Board Ceiling Panel w/ painted finish SQ.M. 0 - - 0.00% - - 100.00% - EXCLUDED
c/w primer, putty & 2- Top coats.

9.4.1.13 Painted ceiling finish on as- built fair faced concrete including primer, SQ.M. 1009 25.00 25,225.00 - 0.00% - 1,009.00 100.00% 25,225.00
putty & Two (2) top coats

9.4.1.14 Painted ceiling finish on plastered ceiling cement finish, including primer, SQ.M. 2064 25.00 51,600.00 - 0.00% - 2,064.00 100.00% 51,600.00
putty & Two (2) top coats

9.4.2 CEILING SERVICE MANHOLES & HANDHOLES:

Different sizes varying from 200 x 200 mm.to 600 x 600 mm. as LOT 1 52,771.00 52,771.00 - 0.00% - 1.00 100.00% 52,771.00
requirement. Product to be of foreign or local manufacturer, to have
straight & even alignment all around such as supplied by Saudi Pan Gulf
from UK or approved equal/ or approved by the Client.

Sub- Total: 475,713.00 - 475,713.00


TOTAL FOR- GYPSUM BOARD & ACOUSTIC TILE CEILING: 1,561,874.00 0.00% 0.00 100.00% 1,561,874.00
TOTAL FOR-METAL CEILLING 57,405.00 0.00% 0.00 100.00% 57,405.00
` TOTAL FOR-PANITED CEILING ON FAIR FACE /PLASTER 76,825.00 0.00% 0.00 100.00% 76,825.00
TOTAL FOR- CEILING SERVICE MANHOLES & HANDHOLES: 52,771.00 0.00% 0.00 100.00% 52,771.00
TOTAL FOR- CEILING MATERIALS: 1,748,875.00 0.00% 0.00 100.00% 1,748,875.00
TOTAL FOR- FINISHES (INTERIOR) 12,970,202.00 27.37% 3,549,924.61 72.63% 9,420,277.39
Procare Riaya Hospital Expansion Page 10 of 11
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.9 FINISHES (CONTINUATION)

9.5 EXTERIOR FINISHES:

9.5.1 FLOORING MATERIALS:

9.5.1.2 600 x 300 x 30 mm. thk. Marble Floor Tiles from ITALY or approved equal SQ.M. 48 635.00 30,480.00 - 0.00% - 48.00 100.00% 30,480.00
for Main Entrance & Entry Porch Area, including 70 mm. thk. Concrete
Floor screeding.
(Max. Mat. Price - SR.350 / M²)

9.5.1.2 600 x 400 x 25 mm. thk. Marble Tile finish, Treads with Anti- slip Nosing LM 69 635.00 43,815.00 - 0.00% - 69.00 100.00% 43,815.00
& Riser in full length for Main Entrance Stair & Entry Porch Stair Area,
including mortar bedding & concrete floor screeding as per required
thickness.
(Max. Mat. Price - SR.380 / M²)

9.5.1.3 600 x 300 x 30 mm. thk. Marble Floor Tiles from ITALY or approved SQ.M. 27 635.00 17,145.00 - 0.00% - 27.00 100.00% 17,145.00
equal, Flamed Surfaced finish for Ramp Area, including concrete floor
screeding, as per required thickness.
(Max. Mat. Price - SR.350 / M²)

9.5.2 SKIRTING MATERIALS:

9.5.2.1 100 mm. high Polished Marble Skirting Tiles. LM 18 76.00 1,368.00 - 0.00% - 18.00 100.00% 1,368.00

9.5.3 WALLING MATERIALS:

9.5.3.1 4 mm. thk. Aluminum Composite Wall Cladding from "ALPOLIC- SQ.M. 78 680.00 53,040.00 - 0.00% - 78.00 100.00% 53,040.00
Mitsubishi" or approved equal w/ External Textured Painted Wall finish
c/w primer, putty & 2- Topcoats.

9.5.3.2 Painted External Wall finish including primer, putty & Two (2) top coats SQ.M. 0 31.00 - - 0.00% - - 100.00% -
on cement plastered ceiling finish

9.5.4 CEMENT PLASTERED WALL:

9.5.4.1 15 mm. thk. (min.) External Cement Plastered Wall Finish SQ.M. 0 47.00 - - 0.00% - - 100.00% -

9.5.5 GLASS BLOCKS:

9.5.5.1 200 X 200 X 100mm. Thk. Glass Block Sand blasted Surfaced finish c/w SQ.M. 8 755.00 6,040.00 - 0.00% - 8.00 100.00% 6,040.00
bonding agent, grout & etc.

Sub- Total: 151,888.00 - 151,888.00


TOTAL FOR- FLOORING MATERIALS: 92,808.00 0.00% 0.00 100.00% 92,808.00
TOTAL FOR-P WALLING MATERIALS: 53,040.00 0.00% 0.00 100.00% 53,040.00
` TOTAL FOR-P CEMENT PLASTERED WALL: 0.00 0.00 0.00
TOTAL FOR- GLASS BLOCKS: 6,040.00 0.00% 0.00 100.00% 6,040.00
TOTAL FOR- EXTERIOR FINISHES: 151,888.00 0.00% 0.00 100.00% 151,888.00
Procare Riaya Hospital Expansion Page 11 of 11
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

Division (9) Total

Page (1) Subtotal 1,805,533.00 - 1,805,533.00


Page (2) Subtotal 413,918.00 35,200.82 378,717.18
Page (3) Subtotal 1,603,113.00 849,960.11 753,152.89
Page (4) Subtotal 565,380.00 - 565,380.00
Page (5) Subtotal 2,375,601.00 1,745,871.76 629,729.24
Page (6) Subtotal 1,765,864.00 - 1,765,864.00
Page (7) Subtotal 2,691,918.00 918,891.92 1,773,026.08
Page (8) Subtotal 1,273,162.00 - 1,273,162.00
Page (9) Subtotal 475,713.00 - 475,713.00
Page (10) Subtotal 151,888.00 - 151,888.00
Page (11) Subtotal

DIVISION (9) TOTAL 13,122,090.00 3,549,924.61 9,572,165.39


Procare Riaya Hospital Expansion Page 1 of 3
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV. 10 SPECIALITIES:

10.1 LAVATORY COUNTER TOPS:

10.1.1 Complete supply & installation of 30 mm. thk. Cultured Marble Counter LM 73 2,801.00 204,473.00 - 0.00% - 73.00 100.00% 204,473.00
Top c/w framing, bracket, fittings & accessories w/ built- in ovalyn design
bowl sink c/w water & drain provisions by Crestwood, Maromix or
approved equal.

10.2 SOLID PHENOLIC TOILET COMPARTMENTS:

10.2.1 Complete supply & installation of Demountable Toilet Wall Partition in LM 95 1,401.00 133,095.00 - 0.00% - 95.00 100.00% 133,095.00
complete package including Door Panels, hardware's, fittings &
accessories from Plastica Max Phenolic Core, Zamil Partitions or approve
equal/ or approved by the Client.

10.3 FIRE COMPARTMENTATION:

10.3.1 Supply & application of Fire Retardant Sealant or material or all Electro- LS 1 210,001.00 210,001.00 - 0.00% - 1.00 100.00% 210,001.00
Mechanical & Auxiliary utilities penetrations from wall & above ceiling
from "HILTI" or approved equal.

10.4 RAISED FLOOR SYSTEM

10.4.1 Complete supply & installation of 36 mm. thk. Non- Combustible SQ.M. 132 1,051.00 138,732.00 - 0.00% - 132.00 100.00% 138,732.00
Synthetic Sulphate Mineral poured in steel pan Raised Floor Panel/
System. High humidity levels compliance, fire resistant, sound & thermal
insulated c/w steel base pedestals, brackets, fittings, plates &accessories
c/w 2.0 mm. thk. Anti- Static Vinyl Tiles floor finish from "MERO- UK" or
approved equal

10.5 GYPSUM BOARD WALL PROTECTION:

Complete supply & installation of required Gypsum Board Wall


Protections including Corner Guard, Crash Guard & Bumper Guards,
materials shall be from PAWLING ACROVYN or approved equal.

10.5.1 Basement Level LM 201 490.00 98,490.00 - 0.00% - 201.00 100.00% 98,490.00

10.5.2 Ground Floor Level LM 64 490.00 31,360.00 - 0.00% - 64.00 100.00% 31,360.00

10.5.2 1st Floor Level LM 270 490.00 132,300.00 - 0.00% - 270.00 100.00% 132,300.00

10.5.3 2nd Floor Level LM 237 490.00 116,130.00 - 0.00% - 237.00 100.00% 116,130.00

10.5.4 3rd Floor Level LM 151 490.00 73,990.00 - 0.00% - 151.00 100.00% 73,990.00

10.5.3 4th Floor Level LM 179 490.00 87,710.00 - 0.00% - 179.00 100.00% 87,710.00

10.5.3 5th Floor Level LM 179 490.00 87,710.00 - 0.00% - 179.00 100.00% 87,710.00

10.5.3 6th Floor Level LM 179 490.00 87,710.00 - 0.00% - 179.00 100.00% 87,710.00

Sub- Total: 1,401,701.00 - 1,401,701.00


Procare Riaya Hospital Expansion Page 2 of 3
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.10 SPECIALITIES (CONTINUATION)

10.6 STAINLESS STEEL SUNSHADES CANOPY:

10.6.1 Complete supply & installation of required Stainless Sunshade Canopy SQ.M. 65 3,501.00 227,565.00 - 0.00% - 65.00 100.00% 227,565.00
c/w brackets, fittings, accessories, & etc. as per required design detail, see
& refer drwg. No.: A- 12, A- 13, A- 14 & A- 15. Recommended
manufacturer: ZAMIL Architectural Co., RATTAL or approved equal.

10.7 CUBICLE CURTAIN TRACK & CURTAINS:

10.7.1 Supply & installation in complete package of Aluminum Anodized Curtain O.F.M (Owner's Furnished Materials) EXCLUDED
Tracks & Carriers including Curtains, Accessories & etc. from "SALSBURY
Industries (USA)" or approved equal,

10.8 IDENTIFICATION DEVICES & SIGNAGES:

10.8.1 Supply & installation of Internal Room/ Door Signage similar to the LS 1 527,693.00 Rate Only - 0.00% - 1.00 100.00% Rate Only
existing Hospital signage, i.e frame, vinyl window brackets, color,
standard graphics, satin aluminum header panel & etc., worded in Arabic
& English size proportions between the Two languages shall be constant
throughout range. Fixing to walls or doors using screws or approved
adhesives, w/ 24pt. Grade 2 Braille per USA ADAAG standard.

Sub- Total: 227,565.00 - 227,565.00

DIV.10 SPECIALITIES (CONTINUATION)

(Provisional item)
* Recommended manufacturers ASI- Modulex Signage Products or EXCLUDED
approved equal, see & refer drwg. No.:

10.8.1.1 Type # 1: Evacuation


10.8.1.2 Type # 2: Exit Route Signage
10.8.1.3 Type # 3: Fire Extinguisher Signage
10.8.1.4 Type # 4: Lobby Directory
10.8.1.5 Type # 5: Notice Plaque
10.8.1.6 Type # 6: Office Identification
10.8.1.7 Type # 7: Patient Bed I.D
10.8.1.8 Type # 8: Patient Room Identification
10.8.1.9 Type # 9: Permanent Room Identifications
10.8.1.10Type # 10: Permanent Room I.D.
10.8.1.11Type # 11: Rest Room I.D.
10.8.1.12Type # 12: Room Signage
10.8.1.13Type # 13: Speciality Room I.D.
10.8.1.14Type # 14: Suspended Directional signage
10.8.1.15Type # 15: Wall Directional Signage
10.8.1.16Type # 16: Warning Signage
Sub- Total: - - -

DIV.10 SPECIALITIES (CONTINUATION)


Procare Riaya Hospital Expansion Page 3 of 3
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
10. 9 STEEL LOCKER CABINET:

10.9.1 Supply & installation of required Triple Rows Tier Steel Locker, 12" (W) LM 28 2,801.00 78,428.00 - 0.00% - 28.00 100.00% 78,428.00
with heavy gauge steel lockers include tamper proof hinges, horizontal
louvers for ventilation and full length door stiffeners to add rigidity and
deaden sound when opening & closing from RIYADH HOUSE- JERAISY or
approved equal with the following built- in features to be included as
follows:
1. Hat shelf, coat rod, recessed black metal handlers
2. 3- point locking mechanism for complete security
3. Number plates for Locker Identification and padlock hasps on each
door
4. Standard nuts & bolts to ganged up Multiple Rows Tiers Lockers

For Layout & detail drawing, see & refer drwg. No.:

10.1 LABORATORY BENCHES & CASEWORKS:

10.10.1 Supply & installation complete Counter Top, Sidings, Drawers, Sink, O.F.M (Owner's Furnished Materials) EXCLUDED
Framing & necessary Electro- Mechanical& Medical Gases provision from
approved manufacturer such as DUPONT (USA), MOTT (CANADA),
LABTEC or approved equal/ or approved by the Client

a. Laboratory Benches
b. Dental Benches
c. Nurses Station
d. Procedure Room
e. Reception Counters
f. Ultra- Sound Rooms
g. Lavatories
h. Pharmacy Lavatories
i. Pharmacy Dispensing Counters
j. Clean Utility

Sub- Total: 78,428.00 - 78,428.00


TOTAL FOR- SPECIALITIES: 1,707,694.00 0.00% 0.00 100.00% 1,707,694.00
Division (10) Total

Page (1) Subtotal 1,401,701.00 - 1,401,701.00


Page (2) Subtotal 227,565.00 - 227,565.00
Page (3) Subtotal - - -
Page (4) Subtotal 78,428.00 - 78,428.00

DIVISION (10) TOTAL 1,707,694.00 - 1,707,694.00


Procare Riaya Hospital Expansion Page 1 of 1
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV. 11 EQUIPMENT

11.1 UNIT KITCHEN AND KITCHEN EQUIPMENT:

11.1.1 Complete supply, installation, testing & commissioning of required Unit O.F.M (Owner's Furnished Materials) EXCLUDED
Kitchens & Kitchen Equipment as per approved Kitchen Layout, Design &
Specifications, see& refer drwg. No.: …..

* Scope of works including Stainless Steel Kitchen Hood, Working Table,


Overhead & Under couter Cabinets.

* Recommended manufacturers AL-REZIZA, RAQTAN or approved equal.

11.2 COLD/ FREEZER STORAGE ROOM:

11.2.1 Complete supply, installation, testing & commissioning of required Cold/ O.F.M (Owner's Furnished Materials) EXCLUDED
Freezer Storage Room c/w pre- fabricated Thermal Insulated Floor, Wall
& Ceiling Panel, Thermal Insulated Door, equipment, fittings &
accessories.

* Recommended manufacturers AL-REZIZA, RAQTAN or approved equal.

11.3 WINDOW CLEANING SYSTEM:

11.3.1 Complete supply, installation, testing & commissioning of required SET 1 630,001.00 630,001.00 - 0.00% - 1.00 100.00% 630,001.00
Monorail Window Cleaning System c/w suspended steel platform,
gondola, cradle, swing stages, cables & etc. for the system to be
operational from ROZTEK- Finland or approved equal, see & refer drwg.
No.: A- 12, nA- 13, A- 14, A- 15, A- 16 & A- 17.

Sub- Total: 630,001.00 - 1.00 1.00 630,001.00


TOTAL FOR- EQUIPMENT 630,001.00 0.00% 0.00 100.00% 630,001.00

Division (11) Total

Page (1) Subtotal 630,001.00 - 630,001.00

DIVISION (11) TOTAL 630,001.00 - 630,001.00


Procare Riaya Hospital Expansion Page 1 of 1
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV. 12 FURNISHING

12.1 ENTRANCE MATS:

12.1.1 Complete supply & installation of 1.14 x 2.43, Bi- level, Rubber Backed, EA 4 10,454.00 41,816.00 - 0.00% - 4.00 100.00% 41,816.00
Non- Crushable Entrance Mat from Mat 4U, U.K. or approved equal.

12.2 LECTURE HALL SEATING:

12.2.1 Complete supply & installation of Lecture Hall Seating from Euro Seating- NO 212 1,830.00 387,960.00 - 0.00% - 212.00 100.00% 387,960.00
Spain, c/w the latest technological innovations, such as strengthened
polypropylene sides and a backrest made using the “UNIBLOCK II”
system, injection moulded side, from Euro seating Seat Centers:
52cm./20.472” (round armrests) & 54cm /21.259” (Without Cup holder
with writing tablet) Straight rows. Overall height: 95cm./37.401”
Back: UNIBLOCK II upholstery syst4em. Textured polypropylene outer
back. Seat: Fixed or Tip-up with double spring. UNIBLOCK II upholstery
system. Fully upholstered with zip lso available. Textured polypropylene
seat shell with perforations for acoustics.
Standard: strengthened and textured polypropylene. Steel also available.
Armrest: Injected and Textured polypropylene.
Polyurethane Foam: Seat density: 65kg/m3, Polypropylene: PPR 1042
Resistance to tearing DIN 53455/ resistance to impact DIN 53453/
Resistance to bending DIN 53452
SAFETY: UNE 23727 BS 5852
Fabric M-1 0 and 1
Foam M-4 5
Weight: 16.8 KGs

Sub- Total: 429,776.00 - 429,776.00


TOTAL FOR- FURNISHING 429,776.00 0.00% 0.00 100.00% 429,776.00

Division (12) Total

Page (1) Subtotal 429,776.00 - 429,776.00

DIVISION (12) TOTAL 429,776.00 - 429,776.00


Procare Riaya Hospital Expansion Page 1 of 2
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV. 13 SPECIAL CONSTRUCTION:

13.1 TENSIONED FABRIC STRUCTURES:

13.1.1 Complete supply & installation of required Tensioned Fabric Structures SET 2 78,400.00 156,800.00 - 0.00% - 2.00 100.00% 156,800.00
c/w steel structures, mast, trusses, struts, beams, cables, HDPE Woven
Mesh Fabric (fire- resistant), brackets fasteners, accessories, plates, & etc.
as per required design detail and Specifications for Roof Deck Level, see &
refer drwg. No.: A- 10 & A- 11

13.2 LECTRURE HALL INTERIOR FIT- OUT CONSTRUCTION:

13.2.1 Complete supply, installation, testing & commissioning of the complete


Interior Fit- Out Construction for Lecture Hall, scope of works to include
but not limited to the required Acoustic Design Criteria & Specifications
for Lecture Hall/ Auditorium construction, coordination w/ required
Electro- Mechanical & Auxiliary Systems c/w Architectural Finishing
Works as per approved Interior Design for Lecture Hall.

* Contractor to submit Acoustic Design Calculations & Material


Specifications from a reputable Acoustic Design Consultant for Client/
Consultant review and approvals.

13.2.1.1 Supply and install acoustic panel 25 mm density 10g/cm3 to prevent the SQM 200 1,176.00 235,200.00 - 0.00% - 200.00 100.00% 235,200.00
spread of sound inside the hall and to prevent the exchange voice in all-
out the hall the panel are covered by a large of special fabric (from
CAMIRA-UK)

13.2.1.2 Supply and install wood 18mm MDF wood covered by natural wood SQM 100 916.00 91,600.00 - 0.00% - 100.00 100.00% 91,600.00
veneer from Oak or Cherry

13.2.1.3 Carpet: Supply and install Anti static 7 mm thickness tile carpet 50x50cm, SQM 270 392.00 105,840.00 - 0.00% - 270.00 100.00% 105,840.00
rubber layer from backside fixed for smooth concrete flooring design by
site contractor (from BURMATEX-UK)

13.2.1.4 PVC Nose for Steps LM 9 196.00 1,764.00 - 0.00% - 9.00 100.00% 1,764.00

13.2.1.5 Ceiling gypsum board 12mm thickness fixing by stead and runner SQM 285 262.00 74,670.00 - 0.00% - 285.00 100.00% 74,670.00
including painting with special design and color to be suitable with
decoration, scaffolding to be included.

Sub- Total: 665,874.00 - 665,874.00


Procare Riaya Hospital Expansion Page 2 of 2
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.13 SPECIAL CONSTRUCTION (CONTINUATION)

13.2.1.6 12 mm. thk. Gypsum Board Wall, fixing by Light gauge galvanized studs SQM 300 262.00 78,600.00 - 0.00% - 300.00 100.00% 78,600.00
and runner including painting with special design and color to be suitable
with decoration, scaffolding to be included.

13.2.1.7 Painted Gypsum Board Ceiling: Color selection as per approved interior SQM 285 262.00 74,670.00 - 0.00% - 285.00 100.00% 74,670.00
design or suitable to the decoration.

13.2.1.8 14 mm Multi- layer Natural Wood Parquet fixed on smooth concrete LM 36 2,614.00 94,104.00 - 0.00% - 36.00 100.00% 94,104.00
stage, (from HARO- Germany)

13.2.1.9 Stage Front area made of 18 mm thk. MDF Wood covered by Natural LS 1 52,268.00 52,268.00 - 0.00% - 1.00 100.00% 52,268.00
Wood Veneer from Oak or Cherry.

13.2.1.10Stage table for 3 person made of 18mm MDF wood width 4.3m covered by EA 1 52,268.00 52,268.00 - 0.00% - 1.00 100.00% 52,268.00
artificial leather at writing area

13.2.1.11Stage Table Movable Seats covered by Artificial Leather EA 3 117,600.00 352,800.00 - 0.00% - 3.00 100.00% 352,800.00

13.2.1.12150 mm Wooden Skirting LM 65 66.00 4,290.00 - 0.00% - 65.00 100.00% 4,290.00

Sub- Total: 709,000.00 - 709,000.00


TOTAL FOR- SPECIAL CONSTRUCTION: 1,374,874.00 0.00% 0.00 100.00% 1,374,874.00

Division (13) Total

Page (1) Subtotal 665,874.00 - 665,874.00


Page (2) Subtotal 709,000.00 - 709,000.00

DIVISION (13) TOTAL 1,374,874.00 - 1,374,874.00


Procare Riaya Hospital Expansion Page 1 of 2
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV. 14 CONVEYING SYSTEM:


14.1 ELEVATORS:

14.1.1 Complete supply, installation, testing & commissioning of Elevator


System including Control Panels, Framing, Cabin & Accessories for
Passenger Elevator.

* Recommended manufacturer shall be OTIS, MITSUBISHI, SCHINDLER or


approved equal.

Refer to specifications for the specified Elevator system model , cabin


size & internal finishes, & etc.

14.1.1.1 PASSENGER ELEVATORS- 1:1-4 UNIT 4 326,668.00 1,306,672.00 - 0.00% - 4.00 100.00% 1,306,672.00
a. Model: NEXIEZ- Series- MR
b. Type: Standard Machine Room System
c. Capacity: 11 Persons (750 kgs)
d. Qty.: 4- Set In- line
e. Stops/ Openings: 8 Stops: BF, GF,1F,2F,3F,4F,5F & 6F
f. Speed: 60 M/ Min. (1M/ Sec.)
g. Control: AC Variable Voltage Variable Frequency
h. Operation: Duplex Selective Collective
1. Jamb: Splayed Jamb w/ Transom Panel

14.1.1.2 HOSPITAL BED ELEVATOR- 2:5-6 UNIT 2 378,934.00 757,868.00 0.40 20.00% 151,573.60 1.60 80.00% 606,294.40
a. Model: NEXIEZ- Series- MR
b. Type: Standard Machine Room System
c. Capacity: 25 Persons (1000 kgs)
d. Qty.: 2 Set- In- Line
e. Stops/ Openings: 8 Stops: BF, GF,1F,2F,3F,4F,5F & 6F
f. Speed: 60 M/ Min. (1M/ Sec.)
g. Control: AC Variable Voltage Variable Frequency
h. Operation: Duplex Selective Collective
1. Jamb: Splayed Jamb w/ Transom Panel

14.1.1.3 PASSENGER ELEVATORS- 3:7-8 UNIT 2 326,668.00 653,336.00 - 0.00% - 2.00 100.00% 653,336.00
a. Model: NEXIEZ- Series- MR
b. Type: Standard Machine Room System
c. Capacity: 11 Persons (750 kgs)
d. Qty.: 2 Set In- line
e. Stops/ Openings: 7 Stops: GF.1F,2F,3F,4F,5F & 6F
f. Speed: 60 M/ Min. (1M/ Sec.)
g. Control: AC Variable Voltage Variable Frequency
h. Operation: Duplex Selective Collective
1. Jamb: Splayed Jamb w/ Transom Panel

Sub- Total: 2,717,876.00 151,573.60 2,566,302.40


Procare Riaya Hospital Expansion Page 2 of 2
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation


BOQ Work Accomplished as per IPC No. 14 Balance of Work
Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.14 CONVEYING SYSTEM (CONTINUATION)

14.1.1.4 PASSENGER ELEVATORS- 4:9,10 UNIT 2 261,334.00 522,668.00 1.80 90.00% 470,401.20 0.20 10.00% 52,266.80
a. Model: ELENESSA- Series- AP Version 2
b. Type: Machine Room- Less System
c. Capacity: 6 Persons (450 kgs/ Wide Type)
d. Qty.: 2 Set
e. Stops/ Openings: 4 Stops: BF,GF.1F & 2F
f. Speed: 60 M/ Min. (1M/ Sec.)
g. Control: AC Variable Voltage Variable Frequency
h. Operation: Duplex Selective Collective
1. Jamb: Splayed Jamb w/ Transom Panel

14.1.1.5 FREIGHT/ SERVICE ELEVATO 5:11 UNIT 1 980,000.00 980,000.00 0.80 80.00% 784,000.00 0.20 20.00% 196,000.00
a. Model: Freight Elevator Series GFC-L2
b. Type: Standard Machine Room System
c. Capacity: 2500 kgs.
d. Qty.: 1 Set- In- Line
e. Stops/ Openings: 8 Stops: BF, GF,1F,2F,3F,4F,5F & 6F
f. Speed: 60 M/ Min. (1M/ Sec.)
g. Control: AC Variable Voltage Variable Frequency
h. Operation: Duplex Selective Collective
1. Jamb: Splayed Jamb w/ Transom Panel

14.1.1.6 DUMBWAITER- 1: UNIT 2 104,534.00 209,068.00 1.80 90.00% 188,161.20 0.20 10.00% 20,906.80
a. Model: RU TYPE- 75S- 45
b. Type: Standard Machine Room system
c. Capacity: 75 kgs.
d. Qty.: 2 Set (Single Opening)
e. Stops/ Openings: 5 Stops: BF, GF,1F,2F & 3F
f. Speed: 45 M/ Min. (1M/ Sec.)

14.1.1.7 DUMBWAITER- 2: UNIT 1 196,000.00 196,000.00 0.80 80.00% 156,800.00 0.20 20.00% 39,200.00
a. Model: Rl TYPE- 500S- 23
b. Type: Standard Machine Room system
c. Capacity: 500 kgs.
d. Qty.: 1 Set (Single Opening)
e. Stops/ Openings: 2 Stops: BF & RD
f. Speed: 23 M/ Min. (1M/ Sec.)

Sub- Total: 1,907,736.00 1,599,362.40 308,373.60

Division (14) Total

Page (1) Subtotal 2,717,876.00 151,573.60 2,566,302.40


Page (2) Subtotal 1,907,736.00 1,599,362.40 308,373.60

DIVISION (14) TOTAL 4,625,612.00 1,750,936.00 2,874,676.00


Procare Riaya Hospital Expansion Page 1 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
DISCLIMER:
The contractor shall be solely responsible for examining, with
appropriate care ,the Enquiry Document, including any addenda issued
during the bidding period. The bidder shall familiarize himself with
respect to any and all detailed documents and/or conditions, which may
in any way effect the amount or nature of the Bidder's Proposal, or the
performance of the Service

1.00 The bill of quantity is only for the guidance for the contractor has to
ensure the closest possible quantity take offs, its deemed to be
responsibility of contractor to calculate the actual quantities of all works
for the subject project contract. The Contractor must bring the notice of
the Employer PM or the consultant office for any conflict in quantities,
missing items, variations, duplications, misconception etc.(if any)

2.00 The contractor is responsible for the preparation and/or further


development and integrated of all working drawings, including
construction detail drawing and shop drawings to supplement the scope
and performance specifications and drawings issued with the tender
forming part of the contract documents

3.00 The Contractor shall coordinate all services so that they are installed in
such manner to ensure proper performance and adequate fixing to the
structure and to avoid any conflicts in the positioning and leveling of the
various ducts, pipes, lighting and other items of service installations. Any
amendments to the engineering services Drawings dependent on the
coordination of the various engineering services, shall be made by the
Contractor prior to such Drawings being submitted for approval to the
Engineer. The coast implication of any remedial or additional works
incurred shall be borne by the Contractor.

Sub- Total: 0.00 0.00 0.00


DISCLIMER (Continuation)

4.00 The Contractor shall be fully responsible to communicate and coordinate Noted
with all Government authorities such as not limited to civil defense, road,
electricity for all proper drawings and works require to get the approval.

5.00 Design plan and material specification shall be strictly followed Noted
accordingly, any deviation from plan shall be given a full required
information for the reason of change(s)including full technical and
financial compression submission to the Project Manager and Engineer to
take the required action and any delay due to this change(s) shall
attribute to the Contractor

6.00 The Contractor must have an approval from the Employer in the event Noted
that the material specified herein is not available in the market or any
changes wishes by the Employer on especial cases.
Procare Riaya Hospital Expansion Page 2 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
A All the items of work mentioned in the contract shall be followed strictly
to fulfill the requirements laid down under "Basis of Design" in the type
of equipment, material specifications, method of installation, testing, and
any type of controls shall be in accordance with the specifications,
drawings relevant to local international standards

B The rate of items of work included In the Bill of Quantities are fixed for
the duration of the works and shall not be subject to any adjustments for
any reason or matter whatever this reason or matter and includes all cost
related to the following unless mentioned separately:

Sub- Total: 0.00 0.00 0.00

DISCLIMER (Continuation)

(i) All materials, fixing materials, accessories operation, appliances, tools, Noted
plant, equipment, transport, labor and incidents required in preparation
for the full and entire execution, testing, balancing, commissioning and
completion of the work called in the item and as per specification and
drawings

(ii) Wastage on materials and labor are included in the quoted price for all Noted
works.

(iii) Loading, transporting, unloading, handling, lifting to all levels, protecting Noted
and disposal of unwanted materials and all other labor force necessary in
and for the full and entire execution and to fully complete the job in
accordance with contract documents.

(iv) All the requirements of specifications, whether such requirements are Noted
mentioned in the item or not. The specifications and drawings where
available or are to be read as complimentary to and part of the schedule
of quantities and any work called for in one shall be taken as required for
all

(v) In the event of conflict between Bill of Quantities and other documents Noted
including the specifications, the most stringent shall apply in favor of the
Employer and to be decided by the Employer.

Sub- Total: 0.00 0.00 0.00

DISCLIMER (Continuation)

C The unit rates of each equipment or materials shall include cost for Noted
equipment and material including local duty, and also including
forwarding, freight and insurance up to construction stage at site, storage,
installation, testing, balancing, commissioning and other works required.

D All equipment, quantities and technical data indicated in this bill of Noted
quantities are for the contractor's guidance only. Are based on the
documents prepared by the Consultant. This schedule must be read in
conjunction with these documents.
Procare Riaya Hospital Expansion Page 3 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
E The quantities given in this Bill Of Quantities are provisional and are only Noted
for the guidance. The Contractor before quoting shall crosscheck all these
quantities and shall quote accordingly after ensuring that all quantities
are correct and any adjustment for the same should be made in the rate
only

F No alternation whatsoever is to be made to the text or quantities of this Noted


bill of quantities. Any such alternations notes or additions shall unless
authorized in writings be disregarded when tender documents are
considered. All additions / deletions shall be reflected in addendum.

Sub- Total: 0.00 0.00 0.00

DISCLIMER (Continuation)

G Provisional Items. The Contractor is to note that the provisional sums Noted
included in the bills of quantities may be expanded in full or part or may
be removed from the contract in their entirety. Should these sums not be
expanded or removed and the works awarded to others not forming part
of this contract. The Contractor will not claim for any of loss of profit or
otherwise associated with such actions

The Contractor is deemed to have allowed in the preliminaries for any


such losses or costs which may be associated with such omission
amendment or substitution as the case may be the Contractor is deemed
to have allowed an adequate time for the completion of all provisional
sums works with no time implication to the agreed project completion
duration

DIV. 1 GENERAL REQUIREMENTS


These preliminaries are applicable to the whole of the works. If the
Bidder wishes to price any of the items. Contained herein, that each item,
clause, or sub-clause must be individually priced, The bidder shall not
enter any lump sum(s) covering more than one item, clauses and sub-
clauses. Where any item, clause or sub-clause of the preliminaries has not
been priced, it will be deemed that the value of such item, clause or sub-
clause is included in the rates for measured items elsewhere in the Bill of
Quantities and included in the required scope of work. The contractor
shall produce detailed shop drawings which are subject for
Employer/Consultant(s) approval prior to execution and implementation.

Sub- Total: 0.00 0.00 0.00

DIV.1 GENERAL REQUIREMENTS (Continuation)

1.10 TENDERING PROCEDURE AND CONDITIONS OF


CONTRACT :
The contractor is to include for complying in all respects with the LS 1 33,000 33,000.00 1.00 100.00% 33,000.00 - 0.00% -
tendering procedure and conditions of contract and shall price here for
the All obligations for which has not allowed elsewhere, & wishes to price
separately and /or for items not listed in this Bill of Quantities.

1.20 SPECIFICATIONS
Procare Riaya Hospital Expansion Page 4 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
The contractor shall price the items listed below which are described in
the specification. In addition, the contractor shall list below, describe and
price any obligations contained in the specifications or in any other
document for which has not allowed elsewhere and which wishes to price
separately such as:

1.2.1 The required Shop Drawings. LS 1 40,000 40,000.00 0.72 72.00% 28,800.00 0.28 28.00% 11,200.00
1.2.2 As-Built Drawings. LS 1 18,000 18,000.00 - 0.00% - 1.00 100.00% 18,000.00
1.2.3 Maintenance Manuals. LS 1 25,000 25,000.00 - 0.00% - 1.00 100.00% 25,000.00
1.2.4 All required Testing Works. LS 1 55,000 55,000.00 - 0.00% - 1.00 100.00% 55,000.00
1.2.5 Third party inspection ,testing and certificates for works and Equipment LS 1 102,000 102,000.00 - 0.00% - 1.00 100.00% 102,000.00
according to the Employer /Consultant(s) requirement and instruction.

Sub- Total: 273,000.00 61,800.00 211,200.00

DIV.1 GENERAL REQUIREMENTS (Continuation)

1.30 MEASUREMENTS :
The contract is a fixed Lump Sum Contract and is not subject to re- LS 1 15,000 15,000.00 1.00 100.00% 15,000.00 - 0.00% -
measurement, unless it is specifically mentioned for specific elements of
work or where the Engineer shall require measuring any part of work in
accordance with the contract condition the works shall be measured net
as fixed with its place not with standing any general or local custom
which should be considered by the contractor while pricing the works.

1.40 PRICING :
1.4.1 The contractor shall satisfy as to meaning of every item in the Bill of LS 1 18,000 18,000.00 1.00 100.00% 18,000.00 - 0.00% -
Quantities, rates and price inserted by him will be deemed to cover all his
obligations, liabilities and services under the contract.

1.4.2 The contractor shall price all items for all sections which he considers LS 1 18,000 18,000.00 1.00 100.00% 18,000.00 - 0.00% -
have a value. If any items are to be of no values, it will be considered that
this value has been spread through out the rates of the other items and
included in the Contract Amount.

1.4.3 The Contractor shall investigate and verify the existence and location of LS 1 Included
any existing underground or over head services which may effect the
work.

1.4.4 The Contractor shall be held responsible for and deemed to have allowed LS 1 Included
in his pricing for the maintenance and protection and or re-routing of any
existing services.

1.4.5 The rates and prices included hereunder are fixed for duration of the LS 1 Included
works and shall not be subject to any adjustments for any reason or
matters whatever this reason or matter.

Sub- Total: 51,000.00 51,000.00 0.00


DIV.1 GENERAL REQUIREMENTS (Continuation)

1.40 USE AND PROTECTION OF SITE :


Procare Riaya Hospital Expansion Page 5 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
The contractor shall take all steps necessary to protect the site as directed LS 1 By Main
by the Employer, Consultant(s) or local Authorities. The contractor shall Contractor
maintain clear and clean access to all areas of site at all time ready. All
reasonable precaution must be taken by the contractor to prevent any
damage to adjoining property and the works.

1.60 TEMPORARY SERVICES:


The contractor shall provide and maintain all temporary services and/or LS 1 By Main
works on or about the requirements for the execution of the works and to Contractor
be removed on completion.

1.70 ELECTRICAL POWER:


The contractor shall take full responsibility for providing all necessary LS 1 By Main
adequate electrical power required for the works until handing over, Contractor
including if necessary, supplying, operating and maintain generators at
his own expense.

1.80 WATER:
The contractor shall arrange for and pay all charges in connection with LS 1 By Main
adequate supply of water for the works suitable for all purposes including Contractor
drinking sweet water for labours and staff.

1.90 RECORDS:
Upon completion of all scope of works work, the contractor shall submit LS 1 18,000 18,000.00 - 0.00% - 1.00 100.00% 18,000.00
three (3) sets of As built Drawings along with Electronic File(Auto CAD
Format) to the Employer. These drawings shall include all deviations
from the contract drawings including dimensions, quantities, material
and products

1.10 O & M MANUALS:


Upon completion of work, contractor shall submit From I,O &M manual LS 1 18,000 18,000.00 - 0.00% - 1.00 100.00% 18,000.00
and three additional copies for all installed equipment, hardware,
finishing material. The Form manual shall consist of vendor
information/operation/ safety/ application requirements.

Sub- Total: 36,000.00 0.00 36,000.00

DIV.1 GENERAL REQUIREMENTS (Continuation)


1.11 SITE SURVEY:
1.11.1 The boundaries of the plot shall be determined and marked out by the LS 1 By Main
contractor and agreed by the Employer. Contractor

1.11.2 The contractor shall produce a site layout showing existing levels to5.00 LS 1 By Main
mtr. grid in two direction and updated soil investigation report and Contractor
handed over a negative of the same to Employer during the mobilization
stage.

1.12 TEMPORARY SITE OFFICE :


Procare Riaya Hospital Expansion Page 6 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
1.12.1 The contractor shall provide temporary suitable site office LS 1 By Main
(waterproofing) for the sole use by the Employer staff, Project Manager Contractor
Staff and supervision Consultant staff. The offices shall be fully furnished
equipped (including the required number of computers, Land line
Telephone ,cell phone ,Fax, internet ) and any accessories may be
required in accordance with the particular contract conditions clause
xxxxxxx (TEMPORARY OFFICE) and subject to the PM/Engineer's
approval
1.12.2 The contractor shall supply all required material, install, maintain, clean LS 1 By Main
and service the site offices to achieve the satisfaction of the PM and Contractor
supervision consultant for the full duration of Contract period.

1.13 SITE FENCE:


1.13.1 The Contractor is responsible to provide , install and maintain all LS 1 By Main
necessary temporary fencing, hoarding, gats around the parameter of the Contractor
site including all necessary lighting, watching or any other associated
works required in accordance with the specification and the contract
drawings (if any) and subject to the Employer's approval. The fascia of
the fence shall be completely closed and suitable for installation of
marketing graphics

Sub- Total: 0.00 0.00 0.00

DIV.1 GENERAL REQUIREMENTS (Continuation)

1.14 PROJECT SIGN BOARD:


1.14.1 Contractor is responsible to provide, install and maintain in position SET 1 By Main
Temporary sign boards (3500 x 6000 with proper height),including all Contractor
necessary lightings or any other associated works required in accordance
with the specification section and the Contract drawing (if any) and
subject to the Employer approval. The contractor shall provide full
design, detail shop drawings showing the exact location and including all
details of dimensions, sizes, Materials, fabrication, finishes of all related
items and obtaining all necessary approval and permit from local
authorities. The board shall be implemented and lettered by skilled sign
painter in English & Arabic (if required) to include.
a. The Project Name
b. The Project Manager
c. The Consultant's Name
d. The Contractor's Name
e. External Perspective
f. Project Duration
g. Emergency Telephone/ Mobile Numbers
h. Others (to be decided by the Employer)

1.15 AUTHORITES APPROVAL:


Procare Riaya Hospital Expansion Page 7 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
The Contractor shall comply and be fully responsible for applications, LS 1 75,000 75,000.00 - 0.00% - 1.00 100.00% 75,000.00
coordination, follow -ups….etc. for the complete process in obtaining
permits, approvals, clearance & certificates from Local Authorities
(Municipality, Civil Defense, SECCO, Water, Sewerage, STC ..etc. ) when
ever required. Direct processing fee and payments for Local Authorities
will be fully paid by the Employer. The contractor shall satisfy himself of
the rates & prices reflected on this item and deemed to cover all his
obligations under the contract
Sub- Total: 75,000.00 0.00 75,000.00

1.16 INSURANCE:
All Insurance Liabilities for all risk policy (CAR) and third party Liability, LS 1 By Main
insurance and other insurance policies, and ensure all contractors, staffs, Contractor
workers, Equipment and Labours as per KSA regulation for all
contractors and subcontractors, Vendors, Suppliers, the supervision
Consultant staff, Project Manager Staff, the Employer Staff and the Project
Guests should be included

1.17 AUTHORIZED OVERTIMES:


1.17.1 Allow for working all overtimes that the Employer, Engineer or the LS 1 Included
contractor considers necessary to maintain the progress in accordance
with the approved programme as no claim for additional Payment or any
other expenses whatever at this case will be allowed. The Contractor will
be held fully responsible for reimbursing any additional costs incurred by
the PM/Engineer or their representatives in supervising work carried out
beyond normal working hours as per the rate will be listed below.

1.17.2 Over time period are any time period in excess of eight (8) normal LS 1 Included
working day light hours from Saturday to Wednesday and five (5) normal
working daylight hours on Thursday of any week.

1.17.3 All overtime supervision will be paid for by the Contractor at the LS 1 Included
following rate.
Project Engineer SAR.xxxx for each hour on site.
Engineer SAR.xxx for each hour on site.
Inspector SAR.xxx for each hour on site.
Document Controller SAR.xxx for each hour on site.
1.17.4 The above rates will be 1.5 times for weekends (and any night shift LS 1 Included
between the hours of 10.00 PM and 6.00 AM) and 2.00 times for national
holidays.

1.17.5 The total of such charges shall be deducted from the Contractors account LS 1 Included
and the contractor shall be provided with a detailed list of the personal
involved and hours expended for his information.

Sub- Total: 0.00 0.00 0.00

1.18 TIE- IN CONNECTIONS


The Contractor shall be responsible for the tie- in connections for the
following service line shown below:

Sub-Station/ Power LS 1 10,000 10,000.00 - 0.00% - 1.00 100.00% 10,000.00


Telephone Line LS 1 8,000 8,000.00 - 0.00% - 1.00 100.00% 8,000.00
Procare Riaya Hospital Expansion Page 8 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
Water line LS 1 8,500 8,500.00 - 0.00% - 1.00 100.00% 8,500.00
Sewer Line LS 1 8,500 8,500.00 - 0.00% - 1.00 100.00% 8,500.00
Storm Drainage Line (not showing in BOQ and Tender drawings) LS 1 0 0.00 - 0.00% - 1.00 100.00% -
Data/ Network (Fiber Optic ) Line LS 1 10,000 10,000.00 - 0.00% - 1.00 100.00% 10,000.00
Medical Gas Line LS 1 10,000 10,000.00 - 0.00% - 1.00 100.00% 10,000.00

1.19 OPENINGS/ CUTOUT &SLEEVES:


Coordinate & Provide all required cutout/opening & sleeves for all wet areas & LS 1 By Main
electro mechanical works. Contractor

1.20 ADDITIONAL ITEMS:

I
…………………………………………….
II
…………………………………………….
III
…………………………………………….
IV
…………………………………………….
Sub- Total: 55,000.00 0.00 55,000.00
TOTAL FOR - GENERAL REQUIREMENTS 490,000.00 23.02% 112,800.00 76.98% 377,200.00

DIV. 15A MECHANICAL - PLUMBING

15.A.1 SANITARY FIXTURES, FITTINGS & ACCESSORIES:

Furnish, install and test Vitreous China Toilet Fixtures and Kitchen
Fixtures of standard and approved quality, complete with fittings and
accessories. All sanitary fixtures shall be from American Standard, Ideal
Standard, Bagno Design (Italy) or approved equal/approved by the Client

Toilet accessories shall be from Bagno Design (ITALY), Ideal Standard,


American Standard, Bobrick or approved equal.

(Refer to specification and drawings)

15.A.1.1 ROYAL SUITES:

15.A.1.1.1 PANTRY:

a. Kitchen Sink:
"TANGO" R4585 AA, waste chrome, 2 Bowl sink, rub seal c/w EA 3 2,138 6,414.00 - 0.00% - 3.00 100.00% 6,414.00
draining board from Ideal Standard

b. Faucet: Celia One Hole Kitchen Mixer, Model #: A 3445 XX from Ideal EA 3 2,776 8,328.00 - 0.00% - 3.00 100.00% 8,328.00
Standard

15.A.1.1.2 GUEST TOILET:

a. Lavatory: Galassia "ARKE" Console Wash Basin, Model #: 8860, White EA 3 3,609 10,827.00 - 0.00% - 3.00 100.00% 10,827.00
From Bagno Design (ITALY)

Matching Faucet: "ZUCCHETTI", Model #: ZSB249, Chrome from Bagno EA 3 730 2,190.00 - 0.00% - 3.00 100.00% 2,190.00
Design (ITALY)
Procare Riaya Hospital Expansion Page 9 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

Sub- Total: 27,759.00 0.00 27,759.00

DIV.15A MECHANICAL- PLUMBING (CONTINUATION)

b. Water Closet: "GSI TRACCIA", Model #: 6918- 11, Wall Mounted EA 3 4,848 14,544.00 - 0.00% - 3.00 100.00% 14,544.00
Water Closet with Concealed Flushing Cistern, "SAMBA" Flush Plate
(Dual Flush), chrome, Model #: 115.770.21.1, GEB- 111.300.00.1
Gerberit DuoFix Concealed Cistern in frame from Bagno Design (ITALY)

c. Toilet Accessories (From Bagno Design (ITALY) unless

1. Towel Bar: Art #- BER- 3012 Towel Rail, 730 mm. Chrome EA 3 472 1,416.00 - 0.00% - 3.00 100.00% 1,416.00

2. Robe Hook: Art #: BER- 3015- Single Hook, Chrome EA 3 245 735.00 - 0.00% - 3.00 100.00% 735.00

3. Glass Holder: Art #: BER- 3000, Crystal Tumbler Holder, Chrome EA 3 368 1,104.00 - 0.00% - 3.00 100.00% 1,104.00

4. Toilet Paper Holder: Art #: BER- 3003, Toilet Paper Roll Holder w/ EA 3 415 1,245.00 - 0.00% - 3.00 100.00% 1,245.00
Lid, Chrome

5. Soap Dish: Art #: BER- 3001, Crystal Soap Dish, Chrome EA 3 348 1,044.00 - 0.00% - 3.00 100.00% 1,044.00

6. Towel Ring: Art #: BER- 3004, Towel Ring Chrome EA 3 377 1,131.00 - 0.00% - 3.00 100.00% 1,131.00

7. Glass Shelf: Art #: BER- 3007, Frosted Crystal Shelf, 600 mm, Chrome EA 3 652 1,956.00 - 0.00% - 3.00 100.00% 1,956.00

8. Mirror: Art #: IMA- 641250, Carlo Dizetto, Rectangular, Chrome EA 3 2,989 8,967.00 - 0.00% - 3.00 100.00% 8,967.00
Framed Mirror with Frosted Light Bulb, 230/ 240 V, 2 x 18 W

9. Perennial Spray: Nikita Ablution Set, Art #: BOS-C04045, Chrome EA 3 449 1,347.00 - 0.00% - 3.00 100.00% 1,347.00

10. Doctor Hand Wash: Art Ceram Fontana, Art #: L 045 Fontana, semi- EA 3 5,716 17,148.00 - 0.00% - 3.00 100.00% 17,148.00
recessed wash basin 45 w/ overflow on laminated wooden counter top
(Wenge) with under counter towel railing, Counter size: 450 W x 1200
L x 200 mm. Splash back

11 Matching Faucet: "ZUCCHETTI", Model #: 2SB249, Chrome EA 3 705 2,115.00 - 0.00% - 3.00 100.00% 2,115.00

Sub- Total: 52,752.00 0.00 52,752.00


DIV.15A MECHANICAL- PLUMBING (CONTINUATION)

15.A.1.1.3 ROYAL SUITE PATIENT TOILET:

a. Lavatory: "SMALL T0123" Counter Top Wash Basin 900 mm., central EA 3 6,184 18,552.00 - 0.00% - 3.00 100.00% 18,552.00
hole punched Lavatory on "SMALL T0679" Wall Hung Cabinet with
drawer & door on the left side, Wenge finish from IDEAL Standard

Matching Faucet: "ZUCCHETTI", Model # ZSB249, Chrome from Bagno EA 3 705 2,115.00 - 0.00% - 3.00 100.00% 2,115.00
Design (ITALY)
Procare Riaya Hospital Expansion Page 10 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
b. Water Closet: GSI TRACCIA", Model #: 6912- 11, White, King Size Wall EA 3 6,464 19,392.00 - 0.00% - 3.00 100.00% 19,392.00
Mounted with concealed WC Auto Flush System, GEB- 115.891.001
Gerberit infrared controlled flush plate (with manual override), battery
operated, stainless steel, GEB- 111.300.001 Gerberit DuoFix concealed
cistern in frame from Bagno Design (ITALY)

c. Toilet Accessories:
1. Towel Bar: Art #: BER- 578, Double Towel Bar, 660 mm., Chrome EA 3 538 1,614.00 - 0.00% - 3.00 100.00% 1,614.00

2. Robe Hook: Art #: BER- 3015, Hook, Chrome EA 3 245 735.00 - 0.00% - 3.00 100.00% 735.00

3. Glass Holder: "ISYBAGNO", Art #: ZAC313, Glass Holder, Wenge EA 3 301 903.00 - 0.00% - 3.00 100.00% 903.00
wood

4. Toilet Paper Holder: Art #: ZUC- ZAC331, Paper Holder with cover, EA 3 444 1,332.00 - 0.00% - 3.00 100.00% 1,332.00
Chrome

5. Soap Dish: "ISYBAGNO", Art #: ZAC310, Soap Holder, Wenge wood EA 3 311 933.00 - 0.00% - 3.00 100.00% 933.00

6. Towel Ring: Art #: BER- 3004, Towel Ring Chrome EA 3 377 1,131.00 - 0.00% - 3.00 100.00% 1,131.00

7. Glass Shelf: "ISYBAGNO", Art #: ZAC 301, Shelf 600 mm., Wenge EA 3 443 1,329.00 - 0.00% - 3.00 100.00% 1,329.00
wood

8. Mirror: "Open Sky", Art #:IMA- 648061 w/ large designed lamo in EA 3 2,138 6,414.00 - 0.00% - 3.00 100.00% 6,414.00
stainless steel, illuminating through the bottom & top, 230/ 240 V, 4 x
80 W

9. Grab Bar: Art #: BER- 583, Grab Bar, 440 mm. Chrome EA 3 415 1,245.00 - 0.00% - 3.00 100.00% 1,245.00

10. Perennial spray: Nikita Ablution Set, Art #: BOS-C04045, Chrome EA 3 462 1,386.00 - 0.00% - 3.00 100.00% 1,386.00

d. Shower Enclosure:
1. Fixed Clear Tempered Glass, 6 mm. thk. With chrome framing & EA 6 3,657 21,942.00 - 0.00% - 6.00 100.00% 21,942.00
edging, 1600 W x 2000 H with Sliding Glass Door 1000 W x 2000 H
c/w door hardware's & accessories

2. Shower Mixer: "TONIC" A5223AA & Tonic A5151 Shower Head & EA 6 2,423 14,538.00 - 0.00% - 6.00 100.00% 14,538.00
Rail Assembly & Mixer, Chrome from IDEAL Standard

3. Shower Seat: Art #: EST- S0052011, Folding Shower Seat w/ EA 6 1,665 9,990.00 - 0.00% - 6.00 100.00% 9,990.00
Bracket, Aluminum

Sub- Total: 103,551.00 0.00 103,551.00


TOTAL FOR - ROYAL SUITES: 184,062.00 0.00% 0.00 100.00% 184,062.00
DIV.15A MECHANICAL- PLUMBING (CONTINUATION)

15.A.1.1.4 VIP SUITE:

a. Pantry Sink: "TANGO" R4584AA, waste chrome sink, rub seal & EA 8 2,138 17,104.00 - 0.00% - 8.00 100.00% 17,104.00
wash, single bowl w/ drain board
Procare Riaya Hospital Expansion Page 11 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
Matching Faucet: "CERAMIX", Model #: 2021.641 from American EA 8 928 7,424.00 - 0.00% - 8.00 100.00% 7,424.00
Standard

b. Lavatory: Ravenna Semi- Pedestal, Model #: 0258.444 white with EA 15 718 10,770.00 - 0.00% - 15.00 100.00% 10,770.00
integral Towel bar from American Standard.

Matching Faucet: N10 Single Lever Basin Mixer w/ pop- up waste by EA 15 928 13,920.00 - 0.00% - 15.00 100.00% 13,920.00
American Standard

c. Shower Enclosure: 6 mm. thk. Tempered Clear Glass shower EA 8 3,754 30,032.00 - 0.00% - 8.00 100.00% 30,032.00
enclosure with chrome framing & edging with 800 W x 2000 H c/w
door hardware's & accessories

d. Shower Tray: "ALCOVE" Shower Base, Model #: 4834. ST from EA 4 1,996 7,984.00 - 0.00% - 4.00 100.00% 7,984.00
American Standard

Matching Shower Mixer: "CERAWELL 100" Shower Kit, Model #: EA 12 1,094 13,128.00 - 0.00% - 12.00 100.00% 13,128.00
B3153AA & "CERATHERM 100" Bath & Shower Mixer from IDEAL
Standard

Sub- Total: 100,362.00 0.00 100,362.00


DIV.15A MECHANICAL- PLUMBING (CONTINUATION)

e. Water Closet: "AFWALL" Elongated 16 gpf Flushometer Model #: EA 15 3,052 45,780.00 - 0.00% - 15.00 100.00% 45,780.00
3352.160, White w/ American Standard Selectronic # 6065.161.002
(Top Spud) c/w accessories & fittings from American Standard

f. Toilet Accessories (From "INDA Accessories" unless otherwise


specified):

1. Towel Bar: "TONIC 4600", Art #: A46184 EA 12 415 4,980.00 - 0.00% - 12.00 100.00% 4,980.00
2. Robe Hook: "TONIC 46200", Art #: A46160 EA 12 178 2,136.00 - 0.00% - 12.00 100.00% 2,136.00
3. Glass Holder: "TONIC 4600", Art #: A46100 EA 12 301 3,612.00 - 0.00% - 12.00 100.00% 3,612.00
4. Toilet Paper Holder: "TONIC 4600", Art #: 4626B EA 12 396 4,752.00 - 0.00% - 12.00 100.00% 4,752.00
5. Soap Dish: "TONIC 4600", Art #: 46110 EA 12 396 4,752.00 - 0.00% - 12.00 100.00% 4,752.00
6. Towel Ring: "TONIC 4600", Art #: 46160 EA 12 528 6,336.00 - 0.00% - 12.00 100.00% 6,336.00
7. Glass Shelf: "TONIC 4600", Art #: 46080 EA 12 727 8,724.00 - 0.00% - 12.00 100.00% 8,724.00

8. Grab Bar: Art #: SIM- 401B605, Glazed Steel by Bagno Design EA 12 680 8,160.00 - 0.00% - 12.00 100.00% 8,160.00
(ITALY)

9. Perennial Spray: PATTY Ablution Set, Art #: BOS- C03075, Chrome EA 15 462 6,930.00 - 0.00% - 15.00 100.00% 6,930.00
by Bagno Design (ITALY)

10. Doctor Hand Wash: Cultured Granite Counter Top w/ built- in EA 8 2,515 20,120.00 - 0.00% - 8.00 100.00% 20,120.00
single bowl from Dupont Corian or approved equal

Matching Faucet: N10, Single Lever Basin Mixer w/ pop- up waste by EA 8 928 7,424.00 - 0.00% - 8.00 100.00% 7,424.00
American Standard

Sub- Total: 123,706.00 0.00 123,706.00


TOTAL FOR - VIP SUITE: 224,068.00 0.00% 0.00 100.00% 224,068.00

DIV.15A MECHANICAL- PLUMBING (CONTINUATION)


Procare Riaya Hospital Expansion Page 12 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

15.A.1.1.5 SINGLE PATIENT ROOM:

a. Doctor Hand Wash: Cultured Granite Counter Top w/ built- in single EA 29 2,515 72,935.00 - 0.00% - 29.00 100.00% 72,935.00
bowl from Dupont Corian or approved equal

Matching Faucet: N10, Single Lever Basin Mixer w/ pop- up waste by EA 29 928 26,912.00 - 0.00% - 29.00 100.00% 26,912.00
American Standard
b. Lavatory: Ovalyn Universal Access Sink, Model #: 9482.00 from EA 29 718 20,822.00 - 0.00% - 29.00 100.00% 20,822.00
American Standard

Matching Faucet: N10 Single Lever Basin Mixer w/ pop- up waste by EA 29 928 26,912.00 - 0.00% - 29.00 100.00% 26,912.00
American Standard

c. Water Closet: "AFWALL" Elongated 16 gpf Flushometer Model #: EA 29 3,052 88,508.00 - 0.00% - 29.00 100.00% 88,508.00
3352.160, White w/ American Standard Selectronic # 6065.161.002
(Top Spud) c/w accessories & fittings from American Standard

Flushometer Model #: 3352.160, White w/ American

d. Shower Tray: "ALCOVE" Shower Base, Model #: 4834. ST from EA 14 1,996 27,944.00 - 0.00% - 14.00 100.00% 27,944.00
American Standard

Matching Shower Mixer: "CERAWELL 100" shower kit, Model # EA 29 1,094 31,726.00 - 0.00% - 29.00 100.00% 31,726.00
B3153AA & A5394AA exposed wall mounted Single lever Bath &
Shower Mixer from American Standard

e. Toilet Accessories (From IDEAL Standard unless otherwise


specified):

1. Towel Bar: "WASHPOINT N 1043", Towel Bar 600 mm. EA 29 326 9,454.00 - 0.00% - 29.00 100.00% 9,454.00

2. Robe Hook: "WASHPOINT N1034" EA 29 159 4,611.00 - 0.00% - 29.00 100.00% 4,611.00
3. Glass Holder: "WASHPOINT N1038" EA 29 263 7,627.00 - 0.00% - 29.00 100.00% 7,627.00
4. Toilet Paper Holder: "WASHPOINT N1040" EA 29 348 10,092.00 - 0.00% - 29.00 100.00% 10,092.00
5. Soap Dish: "WASHPOINT N 1037" EA 29 283 8,207.00 - 0.00% - 29.00 100.00% 8,207.00
6. Glass Shelf: Model #: 7010.024 24" Glass Shelf "Green Tea" from EA 29 585 16,965.00 - 0.00% - 29.00 100.00% 16,965.00
American Standard
7. Grab Bars: Model #: B- 6806.49, 600 mm. with peened non- slip EA 29 415 12,035.00 - 0.00% - 29.00 100.00% 12,035.00
grip from Bobrick
8. Mirror: "TONIC" A 4915AA, 500 x 750 mm. with light by IDEAL EA 29 2,326 67,454.00 - 0.00% - 29.00 100.00% 67,454.00
Standard
9. Perennial Spray: Patty Ablution Set, Art 3: BOS-C03075, Chrome EA 29 462 13,398.00 - 0.00% - 29.00 100.00% 13,398.00
by Bagno Design (ITALY)
10. Shower Curtain c/w Track Railing & accessories EA 15 415 6,225.00 - 0.00% - 15.00 100.00% 6,225.00

Sub- Total: 451,827.00 0.00 451,827.00


TOTAL FOR - SINGLE PATIENT ROOM: 451,827.00 0.00% 0.00 100.00% 451,827.00

DIV.15A MECHANICAL- PLUMBING (CONTINUATION)

15.A.1.1.6 ISOLATION/ RECOVERY ROOM :

a. Doctor Hand Wash: Cultured Granite Counter Top w/ built- in single EA 4 2,515 10,060.00 - 0.00% - 4.00 100.00% 10,060.00
bowl from Dupont Corian or approved equal.
Procare Riaya Hospital Expansion Page 13 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

Matching Faucet: N10, Single Lever Basin Mixer w/ pop- up waste by EA 4 928 3,712.00 - 0.00% - 4.00 100.00% 3,712.00
American Standard.

b. Lavatory: Murro Universal Design Sink, Model #: 0954.000 w/ EA 4 955 3,820.00 - 0.00% - 4.00 100.00% 3,820.00
Shroud/ Knee Contact Guard, Model #: 0059.020 from American
Standard.

Matching Faucet: N10, Single Lever Basin Mixer w/ pop- up waste by EA 4 928 3,712.00 - 0.00% - 4.00 100.00% 3,712.00
American Standard.

c. Water Closet: "AFWALL" Elongated 16 gpf Flushometer Model #: EA 4 3,052 12,208.00 - 0.00% - 4.00 100.00% 12,208.00
3352.160, White w/ American Standard Selectronic # 6065.161.002
(Top Spud) c/w accessories & fittings from American Standard.

d. Shower Enclosure: 6 mm. thk. Tempered Clear Glass shower EA 1 3,754 3,754.00 - 0.00% - 1.00 100.00% 3,754.00
enclosure with chrome framing & edging with 800 W x 2000 H c/w
door hardware's & accessories.

e. Shower Tray: "ALCOVE" Shower Base, Model #: 4834. ST from EA 3 2,045 6,135.00 - 0.00% - 3.00 100.00% 6,135.00
American Standard.

Matching Shower Mixer: "CERAWELL 100" shower kit, Model # EA 4 1,143 4,572.00 - 0.00% - 4.00 100.00% 4,572.00
B3153AA & A5394AA exposed wall mounted Single lever Bath &
Shower Mixer from American Standard

f. Toilet Accessories (From IDEAL Standard unless otherwise


specified):

1. Towel Bar: "WASHPOINT N 1043", Towel Bar 600 mm. EA 4 326 1,304.00 - 0.00% - 4.00 100.00% 1,304.00
2. Robe Hook: "WASHPOINT N1034" EA 4 159 636.00 - 0.00% - 4.00 100.00% 636.00
3. Glass Holder: "WASHPOINT N1038" EA 4 263 1,052.00 - 0.00% - 4.00 100.00% 1,052.00
4. Toilet Paper Holder: "WASHPOINT N1040" EA 4 348 1,392.00 - 0.00% - 4.00 100.00% 1,392.00
5. Soap Dish: "WASHPOINT N 1037" EA 4 283 1,132.00 - 0.00% - 4.00 100.00% 1,132.00
6. Glass Shelf: Model #: 7010.024 24" Glass Shelf "Green Tea" from EA 4 585 2,340.00 - 0.00% - 4.00 100.00% 2,340.00
American Standard
7. Grab Bars: Model #: B- 6806.49, 600 mm. with peened non- slip EA 4 415 1,660.00 - 0.00% - 4.00 100.00% 1,660.00
grip from Bobrick
8. Mirror: "TONIC" A 4915AA, 500 x 750 mm. with light by IDEAL EA 4 2,326 9,304.00 - 0.00% - 4.00 100.00% 9,304.00
Standard
9. Perennial Spray: Patty Ablution Set, Art 3: BOS- C03075, Chrome EA 4 462 1,848.00 - 0.00% - 4.00 100.00% 1,848.00
by Bagno Design (ITALY)
10. Shower Curtain c/w Track Railing & accessories EA 4 415 1,660.00 - 0.00% - 4.00 100.00% 1,660.00

Sub- Total: 70,301.00 0.00 70,301.00


TOTAL FOR - ISOLATION/ RECOVERY ROOM : 70,301.00 0.00% 0.00 100.00% 70,301.00
DIV.15A MECHANICAL- PLUMBING (CONTINUATION)

15.A.1.1.7 BASEMENT UP TO ROOF DECK FLOOR: (EXCLUDING IN- PATIENT &


ISOLATION ROOMS)

a. Kitchen Sink: Cultured Granite Counter Top w/ built- in Double EA 4 3,366 13,464.00 - 0.00% - 4.00 100.00% 13,464.00
Basin w/ drain board by Dupont/ Corian or approved equal, (Pantry
Area)
Procare Riaya Hospital Expansion Page 14 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

b. Kitchen Sink: Cultured Granite Counter Top w/ built- in single basin EA 31 2,515 77,965.00 - 0.00% - 31.00 100.00% 77,965.00
w/ drain board by Dupont/ Corian or approved equal, (Pantry Area)

Matching Faucet: Model #: A 5396AA "SLIMLINE" series from IDEAL EA 35 643 22,505.00 - 0.00% - 35.00 100.00% 22,505.00
Standard

c. Lavatory: Murro Universal Design Sink, Model #: 0954.000 w/ EA 64 955 61,120.00 - 0.00% - 64.00 100.00% 61,120.00
Shroud/ Knee Contact Guard, Model #: 0059.020 from American
Standard

Matching Faucet: Model #: A 5390AA, "SLIMLINE" series from IDEAL EA 64 406 25,984.00 - 0.00% - 64.00 100.00% 25,984.00
Standard

ADDENDUM -3( KIDNEY DIALYSIS ROOM &CSSD )


c. Water Closet: "AFWALL" Elongated 16 gpf Flushometer Model #: EA 4 3,052 12,208 - 0.00% - 4.00 100.00% 12,208.00
3352.160, White w/ American Standard Selectronic # 6065.161.002
(Top Spud) c/w accessories & fittings from American Standard

b. Lavatory: Murro Universal Design Sink, Model #: 0954.000 w/ EA 4 955 3,820 - 0.00% - 4.00 100.00% 3,820.00
Shroud/ Knee Contact Guard, Model #: 0059.020 from American
Standard

Matching Faucet: N10, Single Lever Basin Mixer w/ pop- up waste by EA 4 928 3,712 - 0.00% - 4.00 100.00% 3,712.00
American Standard

e. Toilet Accessories (From IDEAL Standard unless otherwise


specified):
1. Towel Bar: "WASHPOINT N 1043", Towel Bar 600 mm. EA 4 326 1,304 - 0.00% - 4.00 100.00% 1,304.00
2. Robe Hook: "WASHPOINT N1034" EA 4 159 636 - 0.00% - 4.00 100.00% 636.00
3. Glass Holder: "WASHPOINT N1038" EA 4 263 1,052 - 0.00% - 4.00 100.00% 1,052.00
4. Toilet Paper Holder: "WASHPOINT N1040" EA 4 348 1,392 - 0.00% - 4.00 100.00% 1,392.00
5. Soap Dish: "WASHPOINT N 1037" EA 4 283 1,132 - 0.00% - 4.00 100.00% 1,132.00
6. Glass Shelf: Model #: 7010.024 24" Glass Shelf EA 4 585 2,340 - 0.00% - 4.00 100.00% 2,340.00
"Green Tea" from American Standard
8. Mirror: "TONIC" A 4915AA, 500 x 750 mm. with light by IDEAL EA 4 2,326 9,304 - 0.00% - 4.00 100.00% 9,304.00
Standard
9. Perennial Spray: Patty Ablution Set, Art 3: BOS- EA 4 462 1,848 - 0.00% - 4.00 100.00% 1,848.00

Sub- Total: 239,786.00 0.00 239,786.00


DIV.15A MECHANICAL- PLUMBING (CONTINUATION)

d. Lavatory (Public Toilet): Ovalyn Universal Access Sink, Model # EA 51 2,515 128,265.00 - 0.00% - 51.00 100.00% 128,265.00
9482.00 from American Standard on Cultured Granite Counter Top
from Dupont/ Corian

Matching Faucet: Model #: A 5390AA, "SLIMLINE" or approved equal EA 51 406 20,706.00 - 0.00% - 51.00 100.00% 20,706.00

e. Water Closet: "AFWALL" FloWise ADA Elongated Flushometer 1.28 EA 99 3,052 302,148.00 - 0.00% - 99.00 100.00% 302,148.00
gpf, Model # 3352.128 w/ American Standard Selectronic #
6065.121.002 (Top Spud) c/w accessories & fittings from American
Standard
Procare Riaya Hospital Expansion Page 15 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
f. Urinal: "MAYBROOK" Urinal, Model # 6581.015 c/w Flushing Valve EA 0 Deleted
System from American Standard

g. Shower Kit & Mixer: "CERAWELL 100S" Shower Kit with EA 4 1,143 4,572.00 - 0.00% - 4.00 100.00% 4,572.00
"SLIMLINE" series, Model #: A5394 AA, chromium plated, wall
mounted, single lever bath & shower mixer, 1/2 " from IDEAL
Standard

h. Toilet Accessories (From IDEAL Standard unless otherwise


specified):

1. Tissue Paper Dispenser: Model #: B- 36903 Recessed Paper Towel EA 17 1,471 25,007.00 - 0.00% - 17.00 100.00% 25,007.00
Dispenser/ Waste Receptacle from Bobrick

2. Hand Dryer: Model # B- 715, surface mounted hand dryer "ELAN" EA 17 1,731 29,427.00 - 0.00% - 17.00 100.00% 29,427.00
w/ stainless steel louver from Bobrick

3. Liquid Soap Dispenser: "CONTURA", Model #: B- 8226 series EA 94 273 25,662.00 - 0.00% - 94.00 100.00% 25,662.00
lavatory mounted soap dispenser from Bobrick

4. Toilet Paper Holder: "EXPORT 2200", Model #: A22260 w/ lid EA 99 301 29,799.00 - 0.00% - 99.00 100.00% 29,799.00
cover from INDA Accessories

5. Mirror: 6 mm. thk. Tempered Glass Mirrors, Model #: B- 2908- EA 86 747 64,242.00 - 0.00% - 86.00 100.00% 64,242.00
1836, welded frame from Bobrick

Sub- Total: 629,828.00 0.00 629,828.00


DIV.15A MECHANICAL- PLUMBING (CONTINUATION)
6. Robe Hook: "EXPORT 2200", Model #: A22200 from INDA EA 106 121 12,826.00 - 0.00% - 106.00 100.00% 12,826.00
Accessories

7. Perennial Spray: N 9432AA Chromium plated, ablution faucet w/ EA 99 415 41,085.00 - 0.00% - 99.00 100.00% 41,085.00
back flow preventer

8. Soap Dish: "WASHPOINT N 1037" EA 4 283 1,132.00 - 0.00% - 4.00 100.00% 1,132.00

9. Towel Bar: "WASHPOINT N 1043", Towel Bar 600 mm. EA 4 348 1,392.00 - 0.00% - 4.00 100.00% 1,392.00

10. Shower Curtain c/w Track Railing & accessories EA 4 415 1,660.00 - 0.00% - 4.00 100.00% 1,660.00
11. Grab Bars: Model #: B- 6806.49, 600 mm. with peened non- slip EA 18 415 7,470.00 - 0.00% - 18.00 100.00% 7,470.00
grip from Bobrick

i. Drinking Fountain: "ELKAY", Model #: EDFP217C No lead, two level EA 30 9,235 277,050.00 - 0.00% - 30.00 100.00% 277,050.00
drinking fountain soft sides, wall mount- fully exposed w/ wall plate
c/w valve in flow regulator (20 to 105 psi), & LK464 drain, trap
assemblies & vandal resistant bottom cover plates

j. Janitor Sink: Lake well Service Sink, Model # 7692.008 c/w P- trap # SET 20 3,633 72,660.00 - 0.00% - 20.00 100.00% 72,660.00
T00- 003 IPS Matching Faucet: Model #: 8340.243 Exposed Yoke wall
mount utility faucet from American

k. Faucet for Laboratory Casework & Counter Top : Model; # A EA 76 406 30,856.00 - 0.00% - 76.00 100.00% 30,856.00
5390AA, "SLIMLINE" series from Standard

l. Scrub Sink: Two Station Wall Mount Scrub Sink w/ "OPTIMA" sensor SET 2 49,086 98,172.00 - 0.00% - 2.00 100.00% 98,172.00
activated matching faucets.
Procare Riaya Hospital Expansion Page 16 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

m. Doctor Hand Wash: Cultured Granite Counter Top w/ built- in SET 37 2,515 93,055.00 - 0.00% - 37.00 100.00% 93,055.00
single bowl from Dupont Corian or approved equal for all Clinic
Rooms

Matching Faucet: N10, Single Lever Basin Mixer w/ pop- up waste by EA 37 928 34,336.00 - 0.00% - 37.00 100.00% 34,336.00
American Standard

n. Laboratory Sink: Single Bowl, Stainless Steel w/ dryer strip or EA 76 4,418 335,768.00 - 0.00% - 76.00 100.00% 335,768.00
approved equal for applicable to all medical rooms as shown on the
drawings.

15.A.1.1.7 DISABLED & ASSISTED BATH & TOILET:

15.A.1.1.7.1 Supply, installation, testing & commissioning of complete package for SET 3 81,162 243,486.00 - 0.00% - 3.00 100.00% 243,486.00
bathroom fixtures, accessories, equipment & etc. for Disabled Toilet as
per plan & design detail, see & refer drwg. No.: A-07, A-08 & A-09.

Sub- Total: 1,250,948.00 0.00 1,250,948.00


EMENT UP TO ROOF DECK FLOOR: (EXCLUDING IN- PATIENT & ISOLATION ROOMS) 2,120,562.00 0.00% 0.00 100.00% 2,120,562.00
TOTAL FOR SANITARY FIXTURES, FITTINGS & ACCESSORIES: 3,050,820.00 0.00% 0.00 100.00% 3,050,820.00

15.2 PLUMBING WORKS

15.2.1 PLUMBING EQUIPMENT:


15.2.1.1 BOILER:
Supply installation, testing and commissioning of Boiler system with
multiple calorifier storage tank, valves, pressure gauges and all other
required accessories as shown in the drawings. Recommended supplier:
SAGHIR, American Dynamics or approved equal.

15.2.1.2 CALORIFIER: Capacity - 500 litres Maximum operating pressure at SET 4 70,349 281,396.00 - 0.00% - 4.00 100.00% 281,396.00
primary - 10 Bar Maximum operating pressure at secondary - 10 Bar
Maximum operating temperature at primary - 110 deg c Maximum
operating temperature of stored water - 70 deg c Heat Input - 500 kw
Recovery time - (10 - 60) minutes

15.2.1.3 BOILER: Capacity - 500 litres Maximum operating pressure at primary - SET 1 517,312 517,312.00 - 0.00% - 1.00 100.00% 517,312.00
10 Bar Maximum operating pressure at secondary - 10 Bar Maximum
operating temperature at primary - 110 deg c Heat Input - 600 kw
Recovery time - (10 - 60) minutes

Sub- Total: 798,708.00 0.00 798,708.00

DIV.15A MECHANICAL- PLUMBING (CONTINUATION)


15.2.1.4 PUMPS:
Complete supply & installation of required Pumps including Control
Panel, Strainer, Fittings & accessories from GRUNDFOS, PACO, KSB or
approved equal.

15.2.1.4.1 Hot water Re- Circulating Pump: ( 1 Duty & 1 Stand By ) SET 1 30,812 30,812.00 - 0.00% - 1.00 100.00% 30,812.00
Capacity: 10 GPM
Head: 110 Ft.
Rated Hp: 2Hp
Power supply: 220V/ 3Ph/ 60 Hz
Procare Riaya Hospital Expansion Page 17 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

15.2.1.4.2 Triplex Booster Pump Set w/ Pressure Tank: - Raw Water SET 1 73,040 73,040.00 - 0.00% - 1.00 100.00% 73,040.00
Capacity: 85 GPM
Head: 236 Ft.
Rated Hp: 8 Hp
Power supply: 380/ 127V/ 3Ph/ 60 Hz

15.2.1.4.3 Pressure Pump: SET 1 10,996 10,996.00 - 0.00% - 1.00 100.00% 10,996.00
Capacity: 10 GPM
Head: 92 Ft.
Rated Hp: 3/4 Hp
Power supply: 220V/ 1Ph/ 60 Hz

15.2.1.4.4 Lift Pump # 1:( 1 Duty & 1 Stand By ) SET 1 27,070 27,070.00 - 0.00% - 1.00 100.00% 27,070.00
Capacity: 60 GPM
Head: 65 Ft.
Rated Hp: 2 Hp
Power supply: 220V/ 1 Ph/ 60 Hz

15.2.1.4.5 Lift Pump # 2: ( 1 Duty & 1 Stand By ) SET 1 24,737 24,737.00 - 0.00% - 1.00 100.00% 24,737.00
Capacity: 20 GPM
Head: 65 Ft.
Rated Hp: 3/4 Hp
Power supply: 220V/ 1 Ph/ 60 Hz

15.2.1.4.6 Lift Pump # 3: ( Alternate Operation ) Rated Hp: 3/4 Hp SET 0 0 0.00 - 0.00% - - 100.00% -

15.2.1.4.7 Lift Pump # 4: ( Alternate Operation ) Rated Hp: 2 Hp SET 0 0 0.00 - 0.00% - - 100.00% -

15.2.1.4.8 Triplex Booster Pump Set w/ Pressure Tank: - Sweet Water SET 1 72,433 72,433.00 - 0.00% - 1.00 100.00% 72,433.00
Capacity: 139 GPM
Head: 236 Ft.
Rated Hp: 14 Hp
Power supply: 380/ 127V/ 3Ph/ 60 Hz

15.2.1.4.9 Make up pump for Boiler : ( 1 Duty & 1 Stand By ) SET 1 21,434 21,434.00 - 0.00% - 1.00 100.00% 21,434.00
Capacity: 6 GPM
Head: 110 Ft.
Rated Hp: 1 Hp
Power supply: 220V/ 3 Ph/ 60 Hz

15.2.1.6 OVERHEAD WATER TANK:

15.2.1.6.1 Complete supply & installation of insulated fiberglass Overhead Water


Tank c/w automatic shut- off on float switch valves, fittings & accessories.

15.2.1.6.1.1 Capacity: 2000 Gallons SET 2 14,489 28,978.00 - 0.00% - 2.00 100.00% 28,978.00

Sub- Total: 289,500.00 0.00 289,500.00


TOTAL FOR - PLUMBING EQUIPMENT: 1,088,208.00 0.00% 0.00 100.00% 1,088,208.00
DIV.15A MECHANICAL- PLUMBING (CONTINUATION)

15.2.2 DOMESTIC WATER PIPES AND FITTING:


Procare Riaya Hospital Expansion Page 18 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
Supplying, installing, leveling, aligning, testing and commissioning of
Domestic HOT & COLD Water Piping System complete with pipes, fittings,
sleeves, test plugs, funnels, fresh clean water for hyrdotest necessary & all
other required accessories as shown on the drawing.

Pipes and fittings shall be "u-PVC Schedule 80" for cold water supply &
"cPVC Schedule 80"

15.2.2.1 COLD WATER LINE (uPVC schedule 80):

15.2.2.1.1 1/2" Ø LM 2770 54 149,580.00 1,590.25 57.41% 85,873.42 1,179.75 42.59% 63,706.58

15.2.2.1.2 3/4" Ø LM 697 65 45,305.00 389.05 55.82% 25,288.25 307.95 44.18% 20,016.75

15.2.2.1.3 1" Ø LM 590 71 41,890.00 329.90 55.92% 23,422.90 260.10 44.08% 18,467.10

15.2.2.1.4 1 1/4" Ø LM 15 98 1,470.00 9.75 65.00% 955.50 5.25 35.00% 514.50

15.2.2.1.4 1 1/2 Ø LM 285 111 31,635.00 156.44 54.89% 17,364.45 128.56 45.11% 14,270.55

15.2.2.1.5 2" Ø LM 438 131 57,378.00 240.07 54.81% 31,448.88 197.93 45.19% 25,929.12

15.2.2.1.6 3" Ø LM 475 155 73,625.00 268.42 56.51% 41,605.49 206.58 43.49% 32,019.51

15.2.2.1.7 4" Ø LM 411 304 124,944.00 207.76 50.55% 63,159.19 203.24 49.45% 61,784.81

ADDENDUM -3( KIDNEY DIALYSIS ROOM &CSSD )


Cold Water Line (PP-R-80)
1/2" Ø LM 84 54 4,536 - 0.00% - 84.00 100.00% 4,536.00
3/4" Ø LM 46 65 2,990 - 0.00% - 46.00 100.00% 2,990.00
1" Ø LM 32 71 2,272 - 0.00% - 32.00 100.00% 2,272.00
1 1/4" LM 15 98 1,470 - 0.00% - 15.00 100.00% 1,470.00
Water Hammer Arrestor (WHA): EA 4 204 816 - 0.00% - 4.00 100.00% 816.00
1/2" valve EA 2 145 290 - 0.00% - 2.00 100.00% 290.00
3/4" valve EA 2 147 294 - 0.00% - 2.00 100.00% 294.00
1" valve EA 1 194 194 - 0.00% - 1.00 100.00% 194.00

Sub- Total: 538,689.00 289,118.08 249,570.92


DIV.15A MECHANICAL- PLUMBING (CONTINUATION)

15.2.2.2 HOT WATER LINE (cPVC sch. 80):

15.2.2.2.1 1/2" Ø LM 3080 81 249,480.00 1,391.24 45.17% 112,690.12 1,688.76 54.83% 136,789.88

15.2.2.2.2 3/4" Ø LM 970 94 91,180.00 470.26 48.48% 44,204.06 499.74 51.52% 46,975.94

15.2.2.2.1 1" Ø PE LM 536 101 54,136.00 270.09 50.39% 27,279.13 265.91 49.61% 26,856.87

15.2.2.2.2 1 1/2" Ø LM 650 150 97,500.00 310.31 47.74% 46,546.50 339.69 52.26% 50,953.50

15.2.2.2.1 2" Ø LM 650 176 114,400.00 335.14 51.56% 58,984.64 314.86 48.44% 55,415.36

15.2.2.2.2 3" Ø LM 425 214 90,950.00 204.00 48.00% 43,656.00 221.00 52.00% 47,294.00

15.2.2.2.1 4" Ø LM 29 456 13,224.00 - 0.00% - 29.00 100.00% 13,224.00


Procare Riaya Hospital Expansion Page 19 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
15.2.2.3 GATE VALVES: "CRANE" Valves or approved equal. with all required
accessories.

15.2.2.3.1 1/2" valve EA 631 145 91,495.00 358.60 56.83% 51,996.61 272.40 43.17% 39,498.39

15.2.2.3.2 3/4" valve EA 109 147 16,023.00 62.00 56.88% 9,113.88 47.00 43.12% 6,909.12

15.2.2.3.3 1" valve EA 82 194 15,908.00 47.50 57.93% 9,215.50 34.50 42.07% 6,692.50

15.2.2.3.4 1 1/4" valve EA 4 270 1,080.00 3.60 90.00% 972.00 0.40 10.00% 108.00

15.2.2.3.5 1 1/2" valve EA 29 335 9,715.00 16.30 56.21% 5,460.80 12.70 43.79% 4,254.20

15.2.2.3.6 2 " Valve EA 16 657 10,512.00 10.40 65.00% 6,832.80 5.60 35.00% 3,679.20

15.2.2.3.7 3 " valve EA 22 2,261 49,742.00 12.90 58.64% 29,168.71 9.10 41.36% 20,573.29

15.2.2.3.8 4 " valve EA 7 2,827 19,789.00 5.20 74.29% 14,701.25 1.80 25.71% 5,087.75

15.2.2.4 Water Hammer Arrestor (WHA): EA 508 204 103,632.00 215.09 42.34% 43,877.79 292.91 57.66% 59,754.21

15.2.2.4.4 Brass Type Hose Bibb EA 18 149 2,682.00 - 0.00% - 18.00 100.00% 2,682.00

15.2.2.4.5 Brass Type Check Valve EA 8 2,538 20,304.00 - 0.00% - 8.00 100.00% 20,304.00

Sub- Total: 1,051,752.00 504,699.79 547,052.21


DIV.15A MECHANICAL- PLUMBING (CONTINUATION)

15.2.3 SEWER PIPES AND FITTINGS:

Supplying, installing, leveling, aligning, testing and commissioning of


Sewer Piping (Non-Pressure/Gravity)System complete with pipes,
fittings like double branch, parallel branch, floor traps, P-Traps, waste
trap elbows, adapter, reducer, sockets, clamps, Sleeves and test plugs,
funnels, fire proofing collar fresh clean water for leak test, and all other
accessories as shown on the drawings. Pipes and fittings shall be "PVC
schedule 40"
15.2.3.1 SEWER PIPES:

15.2.3.1.1 2''Ø LM 1123 49 55,027.00 897.00 79.88% 43,953.00 226.00 20.12% 11,074.00

15.2.3.1.2 3'' Ø LM 850 61 51,850.00 677.10 79.66% 41,303.10 172.90 20.34% 10,546.90

15.2.3.1.3 4'' Ø LM 1426 88 125,488.00 1,145.50 80.33% 100,804.00 280.50 19.67% 24,684.00

15.2.3.1.4 6'' Ø LM 560 133 74,480.00 420.40 75.07% 55,913.20 139.60 24.93% 18,566.80

ADDENDUM -3( KIDNEY DIALYSIS ROOM &CSSD )

DRAINAGE & WATER SUPPLY WORKS

PIPES AND FITTINGS: Supply and Installation of pipes including fittings, valves,
fittings, hangers and all other accessories.

SEWER PIPES: (uPVC)


Procare Riaya Hospital Expansion Page 20 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
2''Ø LM 75 59 4,425 - 0.00% - 75.00 100.00% 4,425.00
3'' Ø LM 25 77 1,925 - 0.00% - 25.00 100.00% 1,925.00
4'' Ø LM 120 100 12,000 - 0.00% - 120.00 100.00% 12,000.00

15.2.3.2 VENT PIPES:

15.2.3.2.1 1-1/2'' LM 730 32 23,360.00 518.40 71.01% 16,588.80 211.60 28.99% 6,771.20

15.2.3.2.2 2'' LM 870 49 42,630.00 593.30 68.20% 29,071.70 276.70 31.80% 13,558.30

15.2.3.2.3 2 1/2'' LM 2123 53 112,519.00 1,410.10 66.42% 74,735.30 712.90 33.58% 37,783.70

15.2.3.2.4 3'' LM 750 61 45,750.00 487.70 65.03% 29,749.70 262.30 34.97% 16,000.30

15.2.3.2.5 4'' LM 273 88 24,024.00 - 0.00% - 273.00 100.00% 24,024.00

Sub- Total: 573,478.00 392,118.80 181,359.20


DIV.15A MECHANICAL- PLUMBING (CONTINUATION)

15.2.3.3 ROOF DOWN SPOUT (DS), (PVC Sch. 40):

15.2.3.3.1 3" Ø pvc pipe schedule 40 LM 362 56 20,272.00 - 0.00% - 362.00 100.00% 20,272.00

15.2.3.3.2 2" Ø pvc pipe schedule 40 LM 18 30 540.00 - 0.00% - 18.00 100.00% 540.00

15.2.3.4 ROOF DRAIN (PVC Sch. 40):

15.2.3.4.1 4" Ø Roof Drain PCS 22 373 8,206.00 - 0.00% - 22.00 100.00% 8,206.00

15.2.3.5 VENT CAP w/ Strainer

15.2.3.5.2 4" Ø pvc pipe schedule 40 EA 4 1,627 6,508.00 - 0.00% - 4.00 100.00% 6,508.00

15.2.3.6 FLOOR DRAINS:

15.2.3.6.1 4" Ø Floor Drain w/ heavy duty round stainless steel adjustable strainer EA 340 642 218,280.00 - 0.00% - 340.00 100.00% 218,280.00
from MIFAB Brand F- 1000- C series.

Sub- Total: 253,806.00 0.00 253,806.00

DIV.15A MECHANICAL- PLUMBING (CONTINUATION)

15.2.3.7 FLOOR CLEANOUT:

15.2.3.7.2 4" Ø Floor Cleanout w/ stainless steel round top from MIFAB Brand, EA 348 642 223,416.00 - 0.00% - 348.00 100.00% 223,416.00
C1000- R series or approved equal

15.2.3.7.3 6" Ø Floor Cleanout w/ stainless steel round top from MIFAB Brand, EA 40 930 37,200.00 - 0.00% - 40.00 100.00% 37,200.00
C1000- R series or approved equal

15.2.3.10 CLEAN OUT STACK PIPE

15.2.3.10.1 6" Clean Out EA 2 915 1,830.00 - 0.00% - 2.00 100.00% 1,830.00

15.2.3.10.2 4" Clean Out EA 1 761 761.00 - 0.00% - 1.00 100.00% 761.00
Procare Riaya Hospital Expansion Page 21 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

ADDENDUM -3( KIDNEY DIALYSIS ROOM &CSSD )


FLOOR DRAINS:
4" Ø Floor Drain w/ heavy duty round stainless steel adjustable strainer EA 6 642 3,852 - 0.00% - 6.00 100.00% 3,852.00
from MIFAB Brand F- 1000- C series.
FLOOR CLEANOUT:
4" Ø Floor Cleanout w/ stainless steel round top from MIFAB Brand, EA 2 642 1,284 - 0.00% - 2.00 100.00% 1,284.00
C1000- R series or approved equal

Sub- Total: 268,343.00 0.00 268,343.00


TOTAL FOR PLUMBING WORKS 3,774,276.00 31.42% 1,185,936.67 68.58% 2,588,339.33

DIV.15B MECHANICAL- FIRE PROTECTION (CONTINUATION)

DIV. 15B MECHANICAL - FIRE PROTECTION:

15.3 FIRE PROTECTION SYSTEM;


15.3.1 Supply, install, test and commission of fire protection system complete
with piping, fittings, sleeves and all other required accessories. Above
ground pipes and fittings shall be "Carbon Steel, Seamless, ATSM A53-
Sch. 40, Hot Dipped Galvanized for under ground, Include piping
installation, pipe supports elbows and all other fittings, pressure testing.

* Construction to comply & as shown on the detail drawings.

15.3.1.1 FIRE WATER LINE, Galvanized Iron Pipe

15.3.1.1.1 160 mm dia. G.I Pipe. LM 27 384 10,368.00 - 0.00% - 27.00 100.00% 10,368.00

15.3.1.2 FIRE WATER LINE, Carbon Steel Pipe

15.3.1.2.1 160 mm dia. Carbon Steel, Sch. 40 pipe. LM 50 290 14,500.00 43.50 87.00% 12,615.00 6.50 13.00% 1,885.00
15.3.1.2.2 110 mm dia. Carbon Steel, Sch. 40 pipe. LM 415 191 79,265.00 358.25 86.33% 68,425.75 56.75 13.67% 10,839.25
15.3.1.2.3 75 mm dia. Carbon Steel, Sch. 40 pipe. LM 482 145 69,890.00 415.95 86.30% 60,312.75 66.05 13.70% 9,577.25
15.3.1.2.4 65 mm dia. Carbon Steel, Sch. 40 pipe. LM 305 121 36,905.00 263.10 86.26% 31,835.10 41.90 13.74% 5,069.90
15.3.1.2.5 50 mm dia. Carbon Steel, Sch. 40 pipe. LM 925 101 93,425.00 798.18 86.29% 80,616.43 126.82 13.71% 12,808.57
15.3.1.2.6 40 mm dia. Carbon Steel, Sch. 40 pipe. LM 448 70 31,360.00 386.71 86.32% 27,069.95 61.29 13.68% 4,290.05
15.3.1.2.7 32 mm dia. Carbon Steel, Sch. 40 pipe. LM 605 57 34,485.00 522.25 86.32% 29,768.25 82.75 13.68% 4,716.75
15.3.1.2.8 25 mm dia. Carbon Steel, Sch. 40 pipe. LM 3800 45 171,000.00 3,150.20 82.90% 141,759.00 649.80 17.10% 29,241.00

15.3.1.3 FIRE HOSECABINET (FHC - SFFECO):

15.3.1.3.1 Supply and install Fire Hose Cabinet (FHC), recessed type, annealed cold EA 65 3,880 252,200.00 - 0.00% - 65.00 100.00% 252,200.00
sheet steel made 1.6 mm thickness, Clear Glass Door with Stainless Steel
Handle, Polished with complete Hose Reel assembly, 25 mm. dia. Landing
Valve of 40 mm. x 25 mm. Plain Hose Pipe Nozzle (adjustable, shut off/
stream/ straight,25 mm. dia. X 30.00 meters rubber fire hose, lock pull
handle and Fire Extinguisher, 6 Kg. DCP/ CO2.

Sub- Total: 793,398.00 452,402.23 340,995.77


DIV.15B MECHANICAL- FIRE PROTECTION (CONTINUATION)

15.3.1.4 FIRE DEPARTMENT CONNECTION (FDC- LIFECO)


Procare Riaya Hospital Expansion Page 22 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

15.3.1.4.1 Siamese Inlet complete with Check Valves and accessories, 100 x 65 x 65 EA 5 2,649 13,245.00 - 0.00% - 5.00 100.00% 13,245.00
mm. w/ Cap & Chain, round escutcheon plate w/ "STANDPIPE" branding
body.

15.3.1.5 INSPECTION TEST VALVE W/ SIGHT GLASS: LIFECO

15.3.1.5.1 25 mm diameter EA 10 458 4,580.00 - 0.00% - 10.00 100.00% 4,580.00

15.3.1.6 PENDANT TYPE SPRINKLER ( CONCEALED TYPE - LIFECO )1/2" Orifice EA 1410 121 170,610.00 - 0.00% - 1,410.00 100.00% 170,610.00
dia. 57 degrees Thermal sensitivity k=5.5, Chrome Plated Brass Body
1/2" NPT U/L.

15.3.1.7 UPRIGHT TYPE SPRINKLER( LIFECO )1/2" Orifice dia. 68 degrees EA 255 49 12,495.00 - 0.00% - 255.00 100.00% 12,495.00
Thermal sensitivity k=5.5, Chrome Plated Brass Body 1/2" NPT U/L.

15.3.1.8 ZONE VALVE (ZV) 200 PSIG, Cast Iron, Flanged type with OS&Y Gate EA 12 3,237 38,844.00 5.01 41.75% 16,217.37 6.99 58.25% 22,626.63
valve, water flow switch, tamper switch, pressure gauge, inspection test
drain system. As shown on the pipe detail.

15.3.1.9 FIRE EXTINGUISHER : SFFECO


15.3.1.9.1 FE-1- Portable Fire Extinguisher ABC Type Dry chemical powder of NO 71 530 37,630.00 - 0.00% - 71.00 100.00% 37,630.00
capacity - 6 kg.

15.3.1.9.2 FE-2- Portable Fire Extinguisher CO2 Type capacity - 4.5 kg. NO 31 1,279 39,649.00 - 0.00% - 31.00 100.00% 39,649.00

Sub- Total: 317,053.00 16,217.37 300,835.63


DIV.15B MECHANICAL- FIRE PROTECTION (CONTINUATION)

15.3.1.10 FIRE SUPPRESSION, DETECTION & PROTECTION SYSTEM-CLEAN


AGENT(HFC227ea)-SFFECO 227

15.3.1.10.1 Supply, Install and Commission of HFC227ea Fire Suppression System


with complete with piping, nozzle, detection system and all other
accessories required as per NFPA 2001standards & drawing.
15.3.1.10.1.1 123 Kgs. SET 1 148,769 148,769.00 - 0.00% - 1.00 100.00% 148,769.00
15.3.1.10.1.2 92 Kgs. SET 1 75,277 75,277.00 - 0.00% - 1.00 100.00% 75,277.00
15.3.1.10.1.3 77 Kgs. SET 1 55,040 55,040.00 - 0.00% - 1.00 100.00% 55,040.00
15.3.1.10.1.4 66 Kgs. SET 2 47,021 94,042.00 - 0.00% - 2.00 100.00% 94,042.00
15.3.1.10.1.5 10 Kgs. SET 1 45,563 45,563.00 - 0.00% - 1.00 100.00% 45,563.00

15.3.1.11 FIRE SUPPRESSION SYSTEM- WET CHEMICAL:

15.3.1.11.1 Supply, Install and Commission of Wet Chemical Fire Suppression System SET 1 67,120 67,120.00 - 0.00% - 1.00 100.00% 67,120.00
complete with piping, sprinkler and all other accessories required as per
NFPA standards and drawing for Kitchen.

15.3.1.12 ALARM CHECK VALVE ASSEMBLY:

15.3.1.12.1 Alarm check valve riser element with complete set of Retard Chamber, SET 1 5,076 5,076.00 - 0.00% - 1.00 100.00% 5,076.00
Inspector Test, Pressure Gauge, Pressure Releasing Valve, Water Alarm
Motor, Gate Valve and all other standard accessories required.

15.3.1.13 FIRE PUMPS:


Procare Riaya Hospital Expansion Page 23 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
15.3.1.13.1 Supply, Installation and Commissioning of Fire Pumps with gate valves,
check valve, strainer, flexible coupling, pressure gauge, pressure switch
and pressure releasing valve, flow meter and all other accessories as per
drawing & standard.

Sub- Total: 490,887.00 0.00 490,887.00


DIV.15B MECHANICAL- FIRE PROTECTION (CONTINUATION)

15.3.1.13.1.1 ELECTRIC PUMP: NO 1 81,405 81,405.00 - 0.00% - 1.00 100.00% 81,405.00


Horizontal split case, centrifugal pump with control panel as per IEC Flow
Discharge :- 500 US GPM
Head :- 300 Ft
Pump HP :- 74 HP
Power Supply :-380 V / 3 PH / 60 HZ

15.3.1.13.1.2 DIESEL PUMP: NO 1 155,795 155,795.00 - 0.00% - 1.00 100.00% 155,795.00


Diesel Engine Turbo Charged with at least 6 No. of Cylinder along with
Air cleaner, alternative and element protection.
Flow Discharge :- 500 US GPM
Head :- 300 Ft
Pump HP :- 74 HP

15.3.1.13.1.3 JOCKEY PUMP: NO. 1 15,795 15,795.00 - 0.00% - 1.00 100.00% 15,795.00
Flow Discharge :- 50 US GPM
Head :- 300 Ft
Pump HP :- 15 HP
Power Supply :-380 V / 3 PH / 60 HZ

15.3.1.14 Fire Hydrant NO 1 9,113 9,113.00 - 0.00% - 1.00 100.00% 9,113.00

15.3.1.15 Landing Valves NO 32 808 25,856.00 - 0.00% - 32.00 100.00% 25,856.00

15.3.1.16 Pre- Action Double Interlock Sprinkler System for Operation Theater NO 1 69,188 69,188.00 - 0.00% - 1.00 100.00% 69,188.00

Sub- Total: 357,152.00 0.00 357,152.00


TOTAL FOR- FIRE PROTECTION SYSTEM; 1,958,490.00 23.93% 468,619.60 76.07% 1,489,870.40

DIV.15B MECHANICAL- MEDICAL GAS SYSTEM

15.3.2 MEDICAL GAS SYSTEM:

15.3.2.1 Medical system includes the supply of Oxygen, Nitrous Oxide Vacuum
line, Medical Air, Anesthetic Gas Suction & Nitrogen Recommended
supplier: MIDAS, MLS or approved equal.

* Approved manufacturer: REHAU AG & Co, Germany "RAUPEX PE- Xa"


Piping System

15.3.2.1.1 Medical Air compressor - 4 Bar ( 1 Duty & 1 Standby ) SET 1 554,040 554,040.00 - 0.00% - 1.00 100.00% 554,040.00
Reciprocating Compressor
HP - 5
SCFM @ 100 PSI Per Compressor - 18
Receiver Gallons - 120
Power - 380V/3Ph/60Hz
Procare Riaya Hospital Expansion Page 24 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
15.3.2.1.2 Reciprocating Compressor SET 1 399,735 399,735.00 - 0.00% - 1.00 100.00% 399,735.00
HP - 2
SCFM @ 100 PSI Per Compressor - 7.6
Receiver Gallons - 80
Power - 380V/3Ph/60Hz
Power - 380V/3Ph/60Hz

15.3.2.1.3 Medical Vacuum Pump ( 1 Duty & 1 Standby ) SET 1 225,990 225,990.00 - 0.00% - 1.00 100.00% 225,990.00
Dry Running Rotary
HP - 7.5Flow
CFM - 38
Receiver Gallons - 200
Power - 380V/3Ph/60Hz
Maximum Continuous Vacuum inch HG - 29 9

Sub- Total: 1,179,765.00 0.00 1,179,765.00


DIV.15B MECHANICAL- MEDICAL GAS SYSTEM(CONTINUATION)
15.3.2.1.4 Medical Vacuum Pump ( 1 Duty & 1 Standby ) SET 1 60,337 60,337.00 - 0.00% - 1.00 100.00% 60,337.00
Anesthetic Suction
KW - .55
Flow CFM - 11
Vacuum m Bar <1
Power - 380V/3Ph/60Hz

15.3.2.1.5 Medical Gas System Manifold:


15.3.2.1.5.1 Manifold Air @ 7 Bar 2*2 SET 1 29,613 29,613.00 - 0.00% - 1.00 100.00% 29,613.00
15.3.2.1.5.2 Manifold Air @ 4 Bar 2*2 SET 1 29,184 29,184.00 - 0.00% - 1.00 100.00% 29,184.00
15.3.2.1.5.3 Manifold Air @ 4 Bar 2*4 SET 1 28,863 28,863.00 - 0.00% - 1.00 100.00% 28,863.00

15.3.2.1.1 PIPES AND FITTINGS:


Supply and Installation of pipes including fittings, valves, fittings, hangers
and all other accessories.
* Approved manufacturer: REHAU AG & Co, Germany "RAUPEX PE- Xa"
Piping System

15.3.2.1.1.1 38 mm Dia LM 625 413 258,125.00 118.06 18.89% 48,759.81 506.94 81.11% 209,365.19
15.3.2.1.1.2 25 mm Dia LM 350 257 89,950.00 258.30 73.80% 66,383.10 91.70 26.20% 23,566.90
15.3.2.1.1.3 19 mm Dia LM 960 210 201,600.00 729.20 75.96% 153,132.00 230.80 24.04% 48,468.00
15.3.2.1.1.4 12 mm Dia LM 325 108 35,100.00 186.50 57.38% 20,142.00 138.50 42.62% 14,958.00
15.3.2.1.1.5 6 mm Dia LM 27 102 2,754.00 14.90 55.19% 1,519.93 12.10 44.81% 1,234.07

15.3.2.1.2 AIR OUTLET POINTS WITH ALL VALVES AND REQUIRED ACCESSORIES

15.3.2.1.2.1 Oxygen NO. 101 1,112 112,312.00 - 0.00% - 101.00 100.00% 112,312.00
15.3.2.1.2.2 Vacuum NO. 101 1,112 112,312.00 - 0.00% - 101.00 100.00% 112,312.00
15.3.2.1.2.3 Nitrous Oxide NO. 7 1,112 7,784.00 - 0.00% - 7.00 100.00% 7,784.00
15.3.2.1.2.4 Medical Air-4 Bar NO. 26 1,112 28,912.00 - 0.00% - 26.00 100.00% 28,912.00
15.3.2.1.2.5 Medical Air-7 Bar NO. 1 1,112 1,112.00 - 0.00% - 1.00 100.00% 1,112.00
15.3.2.1.2.6 Anesthetic gas suction NO. 7 1,592 11,144.00 - 0.00% - 7.00 100.00% 11,144.00
15.3.2.1.2.7 Nitrogen NO. 12 1,592 19,104.00 - 0.00% - 12.00 100.00% 19,104.00
15.3.2.1.3 Alarm Panel ( MP -26 ) from HILLROM or approved equal. SET 16 10,207 163,312.00 - 0.00% - 16.00 100.00% 163,312.00
15.3.2.1.4 Alarm Panel ( MP -125 ) from HILLROM or approved equal. SET 1 8,141 8,141.00 - 0.00% - 1.00 100.00% 8,141.00
15.3.2.1.5 Oxygen Emergency Standby Manifold 2 x 1 SET 1 29,160 29,160.00 - 0.00% - 1.00 100.00% 29,160.00
Procare Riaya Hospital Expansion Page 25 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
ADDENDUM -3( KIDNEY DIALYSIS ROOM &CSSD )
MECHANICAL- MEDICAL GAS SYSTEM(CONTINUATION)
KIDNEY DIALYSIS ROOMS
PIPES AND FITTINGS: Supply and Installation of pipes including fittings, valves,
fittings, hangers and all other accessories.
38 mm Dia Copper Pipe and fittings LM 180 413 74,340 - 0.00% - 180.00 100.00% 74,340.00
25 mm Dia LM 320 257 82,240 - 0.00% - 320.00 100.00% 82,240.00
19 mm Dia LM 360 210 75,600 - 0.00% - 360.00 100.00% 75,600.00
12 mm Dia LM 420 108 45,360 - 0.00% - 420.00 100.00% 45,360.00

AIR OUTLET POINTS WITH ALL VALVES AND REQUIRED ACCESSORIES


Oxygen NO. 12 1,112 13,344 - 0.00% - 12.00 100.00% 13,344.00
Vacuum NO. 12 1,112 13,344 - 0.00% - 12.00 100.00% 13,344.00
Medical Air NO. 12 1,112 13,344 - 0.00% - 12.00 100.00% 13,344.00
Anesthetic gas suction NO. 2 1,592 3,184 - 0.00% - 2.00 100.00% 3,184.00

Sub- Total: 1,549,575.00 289,936.85 1,259,638.15

DIV.15B MECHANICAL- MEDICAL GAS SYSTEM(CONTINUATION)

15.3.2.1.6 BED HEAD UNIT:


Supply & installation of required provisions of outlet for Medical Gases
c/w accessories, sleeves and fittings.

* Bed Head Units will be under provisional item or supplied by the Client/
Owner.

15.3.2.1.6.1 Isolation Room SET 4 1,436 5,744.00 - 0.00% - 4.00 100.00% 5,744.00
15.3.2.1.6.2 ICU SET 4 1,436 5,744.00 - 0.00% - 4.00 100.00% 5,744.00
15.3.2.1.6.3 Patient Room SET 41 1,436 58,876.00 - 0.00% - 41.00 100.00% 58,876.00
15.3.2.1.6.4 Recovery Room SET 5 1,436 7,180.00 - 0.00% - 5.00 100.00% 7,180.00

Sub- Total: 77,544.00 0.00 77,544.00


TOTAL FOR- MEDICAL GAS SYSTEM: 2,806,884.00 10.33% 289,936.85 89.67% 2,516,947.15

DIV.15C MECHANICAL- HVAC (CONTINUATION)

DIV. 15C MECHANICAL - HVAC:


15.1 HVAC PUMP & CHILLER SYSTEM:
15.1.1 Supply and install Vertical Type, End suction, Centrifugal Water Pump
(TEFC Type ) for the Chiller System with Balancing Valves, Gate Valves,
Pressure Differential Valves, Strainer, Flexible Connector, Flanges,
Pressure Gauge, Thermometer, Check Valve, Drain Valve, Vibration
Isolator, Electrical/ Electronic Control, DDC Panels, VFD Panels, Electrical
and Control Wirings and all other accessories required for the proper
functioning of system
Recommended supplier: GRUNDFOS, ARMSTRONG or approved equal.

15.1.1.1 AIR COOLED LIQUID CHILLER- ACCLC SET 4 664,666 2,658,664.00 - 0.00% - 4.00 100.00% 2,658,664.00
Flow : 786 GPM
Capacity: 360 Ton
Power : 380 V / 60 HZ / 3 PH
Procare Riaya Hospital Expansion Page 26 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
15.1.1.2 PRIMARY PUMP- CHWPP SET 4 32,179 128,716.00 - 0.00% - 4.00 100.00% 128,716.00
Flow : 786 GPM
Head - 35 ft.
Power : 380 V / 60 HZ / 3 PH

15.1.1.3 SECONDARY PUMP ( VFD Type ) CHWSP SET 3 74,816 224,448.00 - 0.00% - 3.00 100.00% 224,448.00
Flow : 1180 GPM
Head - 150 ft.
Power : 380 V / 60 HZ / 3 PH

Sub- Total: 3,011,828.00 0.00 3,011,828.00


TOTAL FOR- HVAC PUMP & CHILLER SYSTEM: 3,011,828.00 0.00% 0.00 100.00% 3,011,828.00

DIV.15C MECHANICAL- HVAC (CONTINUATION)


15.2 CHILLED WATER TYPE AIR HANDLING UNITS & FAN COIL UNITS:
15.2.1 Supply and install Double Skinned Horizontal Modular Type Strainers,
Gate Valve, Balancing Valve, Pvc Condensate Piping, Wiring for
Thermostat, Mixing Box, Dampers, Control Panel Boards, Humidity
Sensors, Hangers, Supports, Fire Dampers, Smoke Detectors, Bag Filters
and Pre- Filters and any required accessory needed for the proper
functioning of the AHU. Blower for AHU should be backward curved
model and face velocity should be below 500 FPM from ZAMIL, CARRIER
or approved equal
15.2.1.1 AHU- 01 SET 1 60,872 60,872.00 - 0.00% - 1.00 100.00% 60,872.00
Cooling Capacity: 759 MBH
Supply Air Flow: 11810 CFM
Power: 380V / 3PH / 60 HZ
ESP: 3" WG
Water Flow Rate : 138 GPM

15.2.1.2 AHU- 2 SET 1 43,670 43,670.00 - 0.00% - 1.00 100.00% 43,670.00


Cooling Capacity: 245 MBH
Supply Air Flow: 6550 CFM
Power: 380V / 3PH / 60 HZ
ESP: 3" WG
Water Flow Rate : 45 GPM

15.2.1.3 AHU- 3 SET 1 38,227 38,227.00 - 0.00% - 1.00 100.00% 38,227.00


Cooling Capacity: 356 MBH
Supply Air Flow: 5413 CFM
Power: 380V / 3PH / 60 HZ
ESP: 3" WG
Water Flow Rate : 65 GPM

Sub- Total: 142,769.00 0.00 142,769.00

DIV.15C MECHANICAL- HVAC (CONTINUATION)


15.2.1.4 AHU- 4 SET 2 50,814 101,628.00 - 0.00% - 2.00 100.00% 101,628.00
Cooling Capacity: 437 MBH
Supply Air Flow: 9327 CFM
Power: 380V / 3PH / 60 HZ
ESP:3" WG
Water Flow Rate : 79 39 GPM
Procare Riaya Hospital Expansion Page 27 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
15.2.1.5 AHU- 5 SET 2 50,814 101,628.00 - 0.00% - 2.00 100.00% 101,628.00
Cooling Capacity :422 MBH
Supply Air Flow: 8814 CFM
Power: 380V / 3PH / 60 HZ
ESP: 3" WG
Water Flow Rate : 77 GPM
Cooling Capacity :422 MBH

15.2.1.6 AHU- 6 SET 1 58,833 58,833.00 - 0.00% - 1.00 100.00% 58,833.00


Cooling Capacity: 876 MBH
Supply Air Flow: 10652 CFM
Power: 380V / 3PH / 60 HZ
ESP: 3" WG
Water Flow Rate : 159 27 GPM

15.2.1.7 AHU- 8 SET 1 52,126 52,126.00 - 0.00% - 1.00 100.00% 52,126.00


Cooling Capacity: 610 MBH
Supply Air Flow: 8060 CFM
Power: 380V / 3PH / 60 HZ
ESP: 3" WG
Water Flow Rate : 111 GPM

Sub- Total: 314,215.00 0.00 314,215.00

DIV.15C MECHANICAL- HVAC (CONTINUATION)

15.2.1.8 AHU- 9 SET 1 40,754 40,754.00 - 0.00% - 1.00 100.00% 40,754.00


Cooling Capacity: 513 MBH
Supply Air Flow: 5181 CFM
Power: 380V / 3PH / 60 HZ
ESP: 2.5" WG
Water Flow Rate : 93 27 GPM

15.2.1.9 AHU- 10 SET 1 43,726 43,726.00 - 0.00% - 1.00 100.00% 43,726.00


Cooling Capacity: 269 MBH
Supply Air Flow: 5817 CFM
Power: 380V / 3PH / 60 HZ
ESP: 2.5" WG
Water Flow Rate : 49 GPM

15.2.1.10 AHU- 11 SET 2 76,912 153,824.00 - 0.00% - 2.00 100.00% 153,824.00


Cooling Capacity: 197 MBH
Supply Air Flow: 6250 CFM
Power: 380V / 3PH / 60 HZ
ESP: 2" WG
Water Flow Rate : 36 GPM
Cooling Capacity: 197 MBH

15.2.1.11 OAHU- 1A&1B With ERU SET 2 263,508 527,016.00 - 0.00% - 2.00 100.00% 527,016.00
Cooling Capacity: 1714 MBH
Supply Air Flow: 15103 CFM
Power: 380V / 3PH / 60 HZ
ESP: 4" WG
Water Flow Rate : 312 GPM
Procare Riaya Hospital Expansion Page 28 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
15.2.1.12 OAHU-2 With ERU SET 1 162,139 162,139.00 - 0.00% - 1.00 100.00% 162,139.00
Cooling Capacity: 665 MBH
Supply Air Flow: 5858 CFM
Power: 380V / 3PH / 60 HZ
ESP: 4" WG
Water Flow Rate : 121 GPM
Cooling Capacity: 665 MBH

15.2.1.13 OAHU-4 SET 1 52,900 52,900.00 - 0.00% - 1.00 100.00% 52,900.00


Cooling Capacity: 712 MBH
Supply Air Flow: 5426 CFM
Power: 380V / 3PH / 60 HZ
ESP: 3" WG
Water Flow Rate : 129 38 GPM

Sub- Total: 980,359.00 0.00 980,359.00


TOTAL FOR- CHILLED WATER TYPE AIR HANDLING UNITS 1,437,343.00 0.00% 0.00 100.00% 1,437,343.00

DIV.15C MECHANICAL- HVAC (CONTINUATION)

15.2.1.14 FCU'S

For Capacity Details See the Equipment Schedule

15.2.1.14.1 FCU-BF01 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00


15.2.1.14.2 FCU-BF02 1 5,261 5,261 - 0.00% - 1.00 100.00% 5,261.00
15.2.1.14.3 FCU-BF03 1 4,745 4,745 - 0.00% - 1.00 100.00% 4,745.00
15.2.1.14.4 FCU-BF04 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.5 FCU-BF05 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.6 FCU-BF09 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.7 FCU-BF06 1 4,175 4,175 - 0.00% - 1.00 100.00% 4,175.00
15.2.1.14.8 FCU-BF07 1 4,982 4,982 - 0.00% - 1.00 100.00% 4,982.00
15.2.1.14.9 FCU-BF08 1 4,259 4,259 - 0.00% - 1.00 100.00% 4,259.00
15.2.1.14.10 FCU-BF09 1 5,346 5,346 - 0.00% - 1.00 100.00% 5,346.00
15.2.1.14.11 FCU-BF10 1 5,346 5,346 - 0.00% - 1.00 100.00% 5,346.00
15.2.1.14.12 FCU-BF11 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.13 FCU-GF01 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.14 FCU-GF02 1 5,237 5,237 - 0.00% - 1.00 100.00% 5,237.00
15.2.1.14.15 FCU-GF03 1 5,024 5,024 - 0.00% - 1.00 100.00% 5,024.00
15.2.1.14.16 FCU-GF04 1 5,389 5,389 - 0.00% - 1.00 100.00% 5,389.00
15.2.1.14.17 FCU-GF05 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.18 FCU-GF06 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.19 FCU-GF07 1 4,970 4,970 - 0.00% - 1.00 100.00% 4,970.00

Sub- Total: 97,128.00 0.00 97,128.00

DIV.15C MECHANICAL- HVAC (CONTINUATION)


15.2.1.14.20 FCU-GF08 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.21 FCU-GF09 1 4,970 4,970 - 0.00% - 1.00 100.00% 4,970.00
15.2.1.14.22 FCU-GF10 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.23 FCU-GF11 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.24 FCU-GF12 1 5,340 5,340 - 0.00% - 1.00 100.00% 5,340.00
15.2.1.14.25 FCU-GF13 1 4,996 4,996 - 0.00% - 1.00 100.00% 4,996.00
15.2.1.14.26 FCU-GF14 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.27 FCU-GF15 1 5,213 5,213 - 0.00% - 1.00 100.00% 5,213.00
Procare Riaya Hospital Expansion Page 29 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
15.2.1.14.28 FCU-GF16 1 4,614 4,614 - 0.00% - 1.00 100.00% 4,614.00
15.2.1.14.29 FCU-GF17 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.30 FCU-GF18 1 4,175 4,175 - 0.00% - 1.00 100.00% 4,175.00
15.2.1.14.31 FCU-FF01 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.32 FCU-FF02 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.33 FCU-FF03 1 5,237 5,237 - 0.00% - 1.00 100.00% 5,237.00
15.2.1.14.34 FCU-FF04 1 5,024 5,024 - 0.00% - 1.00 100.00% 5,024.00
15.2.1.14.35 FCU-FF05 1 5,389 5,389 - 0.00% - 1.00 100.00% 5,389.00
15.2.1.14.36 FCU-FF06 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.37 FCU-FF07 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.38 FCU-FF08 1 4,970 4,970 - 0.00% - 1.00 100.00% 4,970.00
15.2.1.14.39 FCU-FF09 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.40 FCU-FF10 1 4,970 4,970 - 0.00% - 1.00 100.00% 4,970.00
15.2.1.14.41 FCU-FF11 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00

Sub- Total: 112,796.00 0.00 112,796.00

DIV.15C MECHANICAL- HVAC (CONTINUATION)

15.2.1.14.42 FCU-FF12 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00


15.2.1.14.43 FCU-FF13 1 5,340 5,340 - 0.00% - 1.00 100.00% 5,340.00
15.2.1.14.44 FCU-FF14 1 4,996 4,996 - 0.00% - 1.00 100.00% 4,996.00
15.2.1.14.45 FCU-FF15 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.46 FCU-FF16 1 5,213 5,213 - 0.00% - 1.00 100.00% 5,213.00
15.2.1.14.47 FCU-FF17 1 4,614 4,614 - 0.00% - 1.00 100.00% 4,614.00
15.2.1.14.48 FCU-FF18 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.49 FCU-FF19 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.50 FCU-FF20 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.51 FCU-FF21 1 4,175 4,175 - 0.00% - 1.00 100.00% 4,175.00
15.2.1.14.52 FCU-FF22 1 4,982 4,982 - 0.00% - 1.00 100.00% 4,982.00
15.2.1.14.53 FCU-FF23 1 4,982 4,982 - 0.00% - 1.00 100.00% 4,982.00
15.2.1.14.54 FCU-FF24 1 5,261 5,261 - 0.00% - 1.00 100.00% 5,261.00
15.2.1.14.55 FCU-FF25 1 4,970 4,970 - 0.00% - 1.00 100.00% 4,970.00
15.2.1.14.56 FCU-FF26 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.57 FCU-FF27 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.58 FCU-FF28 1 4,417 4,417 - 0.00% - 1.00 100.00% 4,417.00
15.2.1.14.59 FCU-FF29 1 5,340 5,340 - 0.00% - 1.00 100.00% 5,340.00
15.2.1.14.60 FCU-FF34 1 4,996 4,996 - 0.00% - 1.00 100.00% 4,996.00
15.2.1.14.61 FCU-FF30 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.62 FCU-FF31 1 5,213 5,213 - 0.00% - 1.00 100.00% 5,213.00
15.2.1.14.63 FCU-FF32 1 4,614 4,614 - 0.00% - 1.00 100.00% 4,614.00
15.2.1.14.64 FCU-FF33 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.65 FCU-2F01 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00

Sub- Total: 121,993.00 0.00 121,993.00

DIV.15C MECHANICAL- HVAC (CONTINUATION)

15.2.1.14.66 FCU-2F02 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00


15.2.1.14.67 FCU-2F03 1 4,175 4,175 - 0.00% - 1.00 100.00% 4,175.00
15.2.1.14.68 FCU-2F04 1 4,175 4,175 - 0.00% - 1.00 100.00% 4,175.00
15.2.1.14.69 FCU-2F05 1 4,259 4,259 - 0.00% - 1.00 100.00% 4,259.00
15.2.1.14.70 FCU-2F06 1 4,175 4,175 - 0.00% - 1.00 100.00% 4,175.00
15.2.1.14.71 FCU-2F07 1 4,970 4,970 - 0.00% - 1.00 100.00% 4,970.00
15.2.1.14.72 FCU-2F08 1 4,175 4,175 - 0.00% - 1.00 100.00% 4,175.00
Procare Riaya Hospital Expansion Page 30 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
15.2.1.14.73 FCU-2F23 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.74 FCU-2F09 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.75 FCU-2F10 1 5,237 5,237 - 0.00% - 1.00 100.00% 5,237.00
15.2.1.14.76 FCU-2F11 1 5,024 5,024 - 0.00% - 1.00 100.00% 5,024.00
15.2.1.14.77 FCU-2F12 1 5,389 5,389 - 0.00% - 1.00 100.00% 5,389.00
15.2.1.14.78 FCU-2F13 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.79 FCU-2F14 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.80 FCU-2F15 1 4,970 4,970 - 0.00% - 1.00 100.00% 4,970.00
15.2.1.14.81 FCU-2F16 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.82 FCU-2F17 1 4,970 4,970 - 0.00% - 1.00 100.00% 4,970.00
15.2.1.14.83 FCU-2F18 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.84 FCU-2F19 1 5,213 5,213 - 0.00% - 1.00 100.00% 5,213.00
15.2.1.14.85 FCU-2F20 1 4,614 4,614 - 0.00% - 1.00 100.00% 4,614.00
15.2.1.14.86 FCU-2F21 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.87 FCU-2F22 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.88 FCU-3F01 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.89 FCU-3F02 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.90 FCU-3F03 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.91 FCU-3F31 1 4,259 4,259 - 0.00% - 1.00 100.00% 4,259.00
15.2.1.14.92 FCU-3F04 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.93 FCU-3F05 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.94 FCU-3F06 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.95 FCU-3F07 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.96 FCU-3F08 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.97 FCU-3F09 1 4,259 4,259 - 0.00% - 1.00 100.00% 4,259.00

Sub- Total: 160,345.00 0.00 160,345.00

DIV.15C MECHANICAL- HVAC (CONTINUATION)

15.2.1.14.98 FCU-3F10 1 4,175 4,175 - 0.00% - 1.00 100.00% 4,175.00


15.2.1.14.99 FCU-3F11 1 4,259 4,259 - 0.00% - 1.00 100.00% 4,259.00
15.2.1.14.100 FCU-3F12 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.101 FCU-3F13 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.102 FCU-3F14 1 5,237 5,237 - 0.00% - 1.00 100.00% 5,237.00
15.2.1.14.103 FCU-3F15 1 5,024 5,024 - 0.00% - 1.00 100.00% 5,024.00
15.2.1.14.104 FCU-3F16 1 5,389 5,389 - 0.00% - 1.00 100.00% 5,389.00
15.2.1.14.105 FCU-3F17 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.106 FCU-3F18 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.107 FCU-3F19 1 4,970 4,970 - 0.00% - 1.00 100.00% 4,970.00
15.2.1.14.108 FCU-3F20 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.109 FCU-3F21 1 4,970 4,970 - 0.00% - 1.00 100.00% 4,970.00
15.2.1.14.110 FCU-3F22 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.111 FCU-3F23 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.112 FCU-3F24 1 5,340 5,340 - 0.00% - 1.00 100.00% 5,340.00
15.2.1.14.113 FCU-3F25 1 4,996 4,996 - 0.00% - 1.00 100.00% 4,996.00
15.2.1.14.114 FCU-3F26 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.115 FCU-3F27 1 5,213 5,213 - 0.00% - 1.00 100.00% 5,213.00
15.2.1.14.116 FCU-3F28 1 4,733 4,733 - 0.00% - 1.00 100.00% 4,733.00
15.2.1.14.117 FCU-3F29 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.118 FCU-3F30 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.119 FCU-4F01 1 5,213 5,213 - 0.00% - 1.00 100.00% 5,213.00
15.2.1.14.120 FCU-4F02 1 5,456 5,456 - 0.00% - 1.00 100.00% 5,456.00
15.2.1.14.121 FCU-4F03 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.122 FCU-4F04 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.123 FCU-4F05 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
Procare Riaya Hospital Expansion Page 31 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
15.2.1.14.124 FCU-4F06 1 4,175 4,175 - 0.00% - 1.00 100.00% 4,175.00

Sub- Total: 138,209.00 0.00 138,209.00

DIV.15C MECHANICAL- HVAC (CONTINUATION)

15.2.1.14.125 FCU-4F07 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00


15.2.1.14.126 FCU-4F08 1 4,757 4,757 - 0.00% - 1.00 100.00% 4,757.00
15.2.1.14.127 FCU-4F09 1 4,175 4,175 - 0.00% - 1.00 100.00% 4,175.00
15.2.1.14.128 FCU-4F10 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.129 FCU-4F11 1 4,259 4,259 - 0.00% - 1.00 100.00% 4,259.00
15.2.1.14.130 FCU-4F12 1 4,175 4,175 - 0.00% - 1.00 100.00% 4,175.00
15.2.1.14.131 FCU-4F13 1 4,970 4,970 - 0.00% - 1.00 100.00% 4,970.00
15.2.1.14.132 FCU-4F14 1 5,213 5,213 - 0.00% - 1.00 100.00% 5,213.00
15.2.1.14.133 FCU-4F15 1 5,456 5,456 - 0.00% - 1.00 100.00% 5,456.00
15.2.1.14.134 FCU-4F16 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.135 FCU-4F17 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.136 FCU-4F18 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.137 FCU-4F19 1 4,175 4,175 - 0.00% - 1.00 100.00% 4,175.00
15.2.1.14.138 FCU-4F20 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.139 FCU-4F21 1 4,757 4,757 - 0.00% - 1.00 100.00% 4,757.00
15.2.1.14.140 FCU-4F22 1 4,970 4,970 - 0.00% - 1.00 100.00% 4,970.00
15.2.1.14.141 FCU-4F23 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.142 FCU-4F24 1 4,970 4,970 - 0.00% - 1.00 100.00% 4,970.00
15.2.1.14.143 FCU-4F25 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.144 FCU-4F26 1 5,213 5,213 - 0.00% - 1.00 100.00% 5,213.00
15.2.1.14.145 FCU-4F27 1 5,234 5,234 - 0.00% - 1.00 100.00% 5,234.00
15.2.1.14.146 FCU-4F28 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.147 FCU-4F29 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.148 FCU-4F30 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.149 FCU-4F31 1 5,340 5,340 - 0.00% - 1.00 100.00% 5,340.00
15.2.1.14.150 FCU-4F32 1 4,996 4,996 - 0.00% - 1.00 100.00% 4,996.00
15.2.1.14.151 FCU-4F33 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.152 FCU-4F34 1 5,213 5,213 - 0.00% - 1.00 100.00% 5,213.00
15.2.1.14.153 FCU-5F01 1 5,340 5,340 - 0.00% - 1.00 100.00% 5,340.00
15.2.1.14.154 FCU-5F02 1 4,996 4,996 - 0.00% - 1.00 100.00% 4,996.00

Sub- Total: 151,800.00 0.00 151,800.00

DIV.15C MECHANICAL- HVAC (CONTINUATION)

15.2.1.14.155 FCU-5F03 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00


15.2.1.14.156 FCU-5F04 1 5,213 5,213 - 0.00% - 1.00 100.00% 5,213.00
15.2.1.14.157 FCU-5F05 1 5,456 5,456 - 0.00% - 1.00 100.00% 5,456.00
15.2.1.14.158 FCU-5F06 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.159 FCU-5F07 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.160 FCU-5F08 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.161 FCU-5F09 1 4,175 4,175 - 0.00% - 1.00 100.00% 4,175.00
15.2.1.14.162 FCU-5F10 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.163 FCU-5F11 1 4,757 4,757 - 0.00% - 1.00 100.00% 4,757.00
15.2.1.14.164 FCU-5F12 1 4,383 4,383 - 0.00% - 1.00 100.00% 4,383.00
15.2.1.14.165 FCU-5F13 1 4,970 4,970 - 0.00% - 1.00 100.00% 4,970.00
15.2.1.14.166 FCU-5F14 1 4,733 4,733 - 0.00% - 1.00 100.00% 4,733.00
15.2.1.14.167 FCU-5F15 1 5,456 5,456 - 0.00% - 1.00 100.00% 5,456.00
15.2.1.14.168 FCU-5F16 1 5,456 5,456 - 0.00% - 1.00 100.00% 5,456.00
Procare Riaya Hospital Expansion Page 32 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
15.2.1.14.169 FCU-5F17 1 5,237 5,237 - 0.00% - 1.00 100.00% 5,237.00
15.2.1.14.170 FCU-5F18 1 5,364 5,364 - 0.00% - 1.00 100.00% 5,364.00
15.2.1.14.171 FCU-5F19 1 5,473 5,473 - 0.00% - 1.00 100.00% 5,473.00
15.2.1.14.172 FCU-5F20 1 5,456 5,456 - 0.00% - 1.00 100.00% 5,456.00
15.2.1.14.173 FCU-5F21 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.174 FCU-5F22 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.175 FCU-5F23 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.176 FCU-5F24 1 4,175 4,175 - 0.00% - 1.00 100.00% 4,175.00
15.2.1.14.177 FCU-5F25 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.178 FCU-5F26 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.179 FCU-5F27 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.180 FCU-5F28 1 4,175 4,175 - 0.00% - 1.00 100.00% 4,175.00
15.2.1.14.181 FCU-5F29 1 5,340 5,340 - 0.00% - 1.00 100.00% 5,340.00
15.2.1.14.182 FCU-5F30 1 4,996 4,996 - 0.00% - 1.00 100.00% 4,996.00
15.2.1.14.183 FCU-5F31 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00

Sub- Total: 148,181.00 0.00 148,181.00

DIV.15C MECHANICAL- HVAC (CONTINUATION)

15.2.1.14.184 FCU-5F32 1 5,213 5,213 - 0.00% - 1.00 100.00% 5,213.00


15.2.1.14.185 FCU-5F33 1 5,456 5,456 - 0.00% - 1.00 100.00% 5,456.00
15.2.1.14.186 FCU-5F34 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.187 FCU-5F35 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.188 FCU-5F36 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.189 FCU-5F37 1 4,175 4,175 - 0.00% - 1.00 100.00% 4,175.00
15.2.1.14.190 FCU-5F38 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.191 FCU-6F01 1 4,757 4,757 - 0.00% - 1.00 100.00% 4,757.00
15.2.1.14.192 FCU-6F02 1 4,383 4,383 - 0.00% - 1.00 100.00% 4,383.00
15.2.1.14.193 FCU-6F03 1 4,970 4,970 - 0.00% - 1.00 100.00% 4,970.00
15.2.1.14.194 FCU-6F04 1 4,733 4,733 - 0.00% - 1.00 100.00% 4,733.00
15.2.1.14.195 FCU-6F05 1 5,456 5,456 - 0.00% - 1.00 100.00% 5,456.00
15.2.1.14.196 FCU-6F06 1 5,456 5,456 - 0.00% - 1.00 100.00% 5,456.00
15.2.1.14.197 FCU-6F07 1 5,237 5,237 - 0.00% - 1.00 100.00% 5,237.00
15.2.1.14.198 FCU-6F08 1 5,364 5,364 - 0.00% - 1.00 100.00% 5,364.00
15.2.1.14.199 FCU-6F09 1 5,473 5,473 - 0.00% - 1.00 100.00% 5,473.00
15.2.1.14.200 FCU-6F10 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.201 FCU-6F44 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.202 FCU-6F11 1 5,340 5,340 - 0.00% - 1.00 100.00% 5,340.00
15.2.1.14.203 FCU-6F12 1 4,996 4,996 - 0.00% - 1.00 100.00% 4,996.00
15.2.1.14.204 FCU-6F13 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.205 FCU-6F14 1 5,213 5,213 - 0.00% - 1.00 100.00% 5,213.00
15.2.1.14.206 FCU-6F15 1 4,614 4,614 - 0.00% - 1.00 100.00% 4,614.00
15.2.1.14.207 FCU-6F16 1 5,340 5,340 - 0.00% - 1.00 100.00% 5,340.00
15.2.1.14.208 FCU-6F17 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00

Sub- Total: 128,345.00 0.00 128,345.00

DIV.15C MECHANICAL- HVAC (CONTINUATION)

15.2.1.14.209 FCU-6F18 1 5,340 5,340 - 0.00% - 1.00 100.00% 5,340.00


15.2.1.14.210 FCU-6F19 1 4,996 4,996 - 0.00% - 1.00 100.00% 4,996.00
15.2.1.14.211 FCU-6F20 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.212 FCU-6F21 1 5,213 5,213 - 0.00% - 1.00 100.00% 5,213.00
15.2.1.14.213 FCU-6F22 1 5,340 5,340 - 0.00% - 1.00 100.00% 5,340.00
Procare Riaya Hospital Expansion Page 33 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
15.2.1.14.214 FCU-6F23 1 4,996 4,996 - 0.00% - 1.00 100.00% 4,996.00
15.2.1.14.215 FCU-6F24 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.216 FCU-6F25 1 5,213 5,213 - 0.00% - 1.00 100.00% 5,213.00
15.2.1.14.217 FCU-6F26 1 5,456 5,456 - 0.00% - 1.00 100.00% 5,456.00
15.2.1.14.218 FCU-6F27 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.219 FCU-6F28 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.220 FCU-6F29 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.221 FCU-6F30 1 4,175 4,175 - 0.00% - 1.00 100.00% 4,175.00
15.2.1.14.222 FCU-6F31 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.223 FCU-6F32 1 4,757 4,757 - 0.00% - 1.00 100.00% 4,757.00
15.2.1.14.224 FCU-6F33 1 4,383 4,383 - 0.00% - 1.00 100.00% 4,383.00
15.2.1.14.225 FCU-6F34 1 4,970 4,970 - 0.00% - 1.00 100.00% 4,970.00
15.2.1.14.226 FCU-6F35 1 4,733 4,733 - 0.00% - 1.00 100.00% 4,733.00
15.2.1.14.227 FCU-6F36 1 5,456 5,456 - 0.00% - 1.00 100.00% 5,456.00
15.2.1.14.228 FCU-6F37 1 5,456 5,456 - 0.00% - 1.00 100.00% 5,456.00
15.2.1.14.229 FCU-6F38 1 5,237 5,237 - 0.00% - 1.00 100.00% 5,237.00
15.2.1.14.230 FCU-6F39 1 5,364 5,364 - 0.00% - 1.00 100.00% 5,364.00
15.2.1.14.231 FCU-6F40 1 5,473 5,473 - 0.00% - 1.00 100.00% 5,473.00
15.2.1.14.232 FCU-6F41 1 4,970 4,970 - 0.00% - 1.00 100.00% 4,970.00
15.2.1.14.233 FCU-6F42 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.234 FCU-6F43 1 5,213 5,213 - 0.00% - 1.00 100.00% 5,213.00
15.2.1.14.235 FCU-6F45 1 4,614 4,614 - 0.00% - 1.00 100.00% 4,614.00
15.2.1.14.236 FCU-RF01 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.237 FCU-RF02 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.238 FCU-RF03 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00

Sub- Total: 154,235.00 0.00 154,235.00


DIV.15C MECHANICAL- HVAC (CONTINUATION)

15.2.1.14.239 FCU-RF04 1 5,340 5,340 - 0.00% - 1.00 100.00% 5,340.00


15.2.1.14.240 FCU-RF12 1 4,996 4,996 - 0.00% - 1.00 100.00% 4,996.00
15.2.1.14.241 FCU-RF05 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.242 FCU-RF06 1 5,213 5,213 - 0.00% - 1.00 100.00% 5,213.00
15.2.1.14.243 FCU-RF07 1 5,456 5,456 - 0.00% - 1.00 100.00% 5,456.00
15.2.1.14.244 FCU-RF08 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.245 FCU-RF09 1 5,468 5,468 - 0.00% - 1.00 100.00% 5,468.00
15.2.1.14.246 FCU-RF10 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.247 FCU-RF11 1 4,175 4,175 - 0.00% - 1.00 100.00% 4,175.00
15.2.1.14.248 FCU-FE01 1 5,243 5,243 - 0.00% - 1.00 100.00% 5,243.00
15.2.1.14.249 FCU-FE02 1 4,757 4,757 - 0.00% - 1.00 100.00% 4,757.00
15.2.1.14.250 FCU-FE03 1 4,383 4,383 - 0.00% - 1.00 100.00% 4,383.00
15.2.1.14.251 FCU-FE04 1 4,970 4,970 - 0.00% - 1.00 100.00% 4,970.00
15.2.1.14.252 FCU-FE05 1 4,733 4,733 - 0.00% - 1.00 100.00% 4,733.00
15.2.1.14.253 FCU-FE06 1 5,456 5,456 - 0.00% - 1.00 100.00% 5,456.00
15.2.1.14.254 FCU-FE07 1 5,456 5,456 - 0.00% - 1.00 100.00% 5,456.00
15.2.1.14.255 FCU-FE08 1 5,237 5,237 - 0.00% - 1.00 100.00% 5,237.00
15.2.1.14.256 FCU-FE09 1 5,364 5,364 - 0.00% - 1.00 100.00% 5,364.00
15.2.1.14.257 FCU-FE10 1 5,473 5,473 - 0.00% - 1.00 100.00% 5,473.00
CRAC UNIT
15.2.1.14.258 CRAC - BF01 1 11,907 11,907 - 0.00% - 1.00 100.00% 11,907.00
15.2.1.14.259 CRAC - GF01 1 10,814 10,814 - 0.00% - 1.00 100.00% 10,814.00
15.2.1.14.260 CRAC - GF02 1 11,786 11,786 - 0.00% - 1.00 100.00% 11,786.00
15.2.1.14.261 CRAC - FF01 1 11,439 11,439 - 0.00% - 1.00 100.00% 11,439.00
15.2.1.14.262 CRAC - 2F01 1 11,543 11,543 - 0.00% - 1.00 100.00% 11,543.00
15.2.1.14.263 CRAC - 3F01 1 11,118 11,118 - 0.00% - 1.00 100.00% 11,118.00
15.2.1.14.264 CRAC - 4F01 1 11,543 11,543 - 0.00% - 1.00 100.00% 11,543.00
Procare Riaya Hospital Expansion Page 34 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
15.2.1.14.265 CRAC - 5F01 1 11,907 11,907 - 0.00% - 1.00 100.00% 11,907.00
15.2.1.14.266 CRAC - 6F01 1 10,814 10,814 - 0.00% - 1.00 100.00% 10,814.00
15.2.1.14.267 CRAC - 6RF01 1 11,118 11,118 - 0.00% - 1.00 100.00% 11,118.00

Sub- Total: 211,438.00 0.00 211,438.00


TOTAL FOR- FAN COIL UNITS: 1,424,470.00 0.00% 0.00 100.00% 1,424,470.00
TOTAL FOR- CHILLED WATER TYPE AIR HANDLING UNITS & FAN COIL UNITS: 2,861,813.00 0.00% 0.00 100.00% 2,861,813.00

DIV.15C MECHANICAL- HVAC (CONTINUATION)

15.3 ENERGY RECOVERY UNIT:


15.3.1 ERU -1A & 1B SET 0 0 0.00 - 0.00% - - 100.00% - EXCLUDED
Supply Air Flow: 8574 CFM
Power: 380V / 3PH / 60 HZ
ESP: 4" WG

15.3.2 ERU -2 SET 0 0 0.00 - 0.00% - - 100.00% - EXCLUDED


Supply Air Flow: 1668 CFM
Power: 380V / 3PH / 60 HZ
ESP: 2" WG

15.4 HVAC PIPE WORK:

15.4.1 CHILLED WATER PIPES:

15.4.1.1 Supply, install, test chilled water pipes (supply and return) system
complete with piping, insulations, fittings, sleeves and all other required
accessories. Pipes and fittings shall be Carbon Steel ATSM A53 Sch.40,
Black Steel, Seamless Pipe.

15.4.1.1.1 25 mm. pipe diameter LM 2420 49 118,580.00 1,811.00 74.83% 88,739.00 609.00 25.17% 29,841.00
15.4.1.1.2 38 mm. pipe diameter LM 520 71 36,920.00 386.20 74.27% 27,420.48 133.80 25.73% 9,499.52
15.4.1.1.3 50 mm. pipe diameter LM 655 107 70,085.00 471.51 71.99% 50,451.36 183.49 28.01% 19,633.64
15.4.1.1.4 75 mm. pipe diameter LM 820 150 123,000.00 574.35 70.04% 86,152.50 245.65 29.96% 36,847.50
15.4.1.1.5 100 mm. pipe diameter LM 295 187 55,165.00 181.72 61.60% 33,981.64 113.28 38.40% 21,183.36
15.4.1.1.6 150 mm. pipe diameter LM 120 534 64,080.00 86.00 71.67% 45,926.14 34.00 28.33% 18,153.86
15.4.1.1.7 200 mm. pipe diameter LM 150 716 107,400.00 114.00 76.00% 81,624.00 36.00 24.00% 25,776.00
15.4.1.1.8 250 mm. pipe diameter LM 60 868 52,080.00 44.00 73.33% 38,192.00 16.00 26.67% 13,888.00
15.4.1.1.9 300 mm. pipe diameter LM 110 1,032 113,520.00 74.00 67.27% 76,368.00 36.00 32.73% 37,152.00

Sub- Total: 740,830.00 528,855.12 211,974.88

DIV.15C MECHANICAL- HVAC (CONTINUATION)


15.4.2 CONDESATE DRAIN PVC PIPEWORK:
15.4.2.1 The condensate drain water pipe system complete with piping,
insulations, fittings, sleeves and all other required accessories. Pipes and
fittings shall be PVC material.
15.4.2.1.1 25 mm. pipe diameter LM 2100 19 39,900.00 1,136.20 54.10% 21,587.80 963.80 45.90% 18,312.20
15.4.2.1.2 50 mm. pipe diameter LM 550 27 14,850.00 286.11 52.02% 7,724.97 263.89 47.98% 7,125.03

15.4.3 CHILLED WATER PIPE FITTINGS:


15.4.3.1 Tee standard (see & refer HVAC plan) LOT 1 21,263 21,263.00 0.81 81.00% 17,223.03 0.19 19.00% 4,039.97
15.4.3.2 Reducer (see & refer HVAC plan) LOT 1 11,543 11,543.00 0.81 81.00% 9,349.83 0.19 19.00% 2,193.17

15.4.4 PIPE JACKETING:


Procare Riaya Hospital Expansion Page 35 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
15.4.4.1 Supply and installation of Pipe jacketing using Aluminum Sheets complete LOT 0 0.00 - 0.00% - - 100.00% - EXCLUDED
with fittings, brackets, flange , accessories & etc.
15.4.5 CHILLED WATER PIPE INSULATION:
15.4.5.1 Above ground chilled water pipe (above 50mm diameter) shall be steel LOT 1 118,147 118,147.00 0.42 41.60% 49,149.15 0.58 58.40% 68,997.85
astm a-53,grade - B and shall be insulated with 50mm thick high density
performed rephrase property fiberglass insulation with 0.5mm thick
aluminum gladding. (see & refer HVAC plan).
15.4.5.2 Above ground chilled water pipe (below 50mm diameter) shall be steel LOT 1 78,586 78,586.00 0.77 77.00% 60,511.22 0.23 23.00% 18,074.78
astm a-53,grade - B and shall be insulated with 25mm thick high density
performed rephrase property fiberglass insulation with 0.5mm thick
aluminum gladding. (see & refer HVAC plan ).
15.4.6 HVAC Pipework Specialties and Instrumentation with Support, Hangers,
Fasteners, Fittings, & all Miscellaneous Materials for complete
installation,
15.4.6.1 Expansion Tan: ET-1
ARMSTRONG Model 130-L (35 Gallon volume) (Tank Size : 500 mm X 925 SET 1 40,800 40,800.00 - 0.00% - 1.00 100.00% 40,800.00
mm)
15.4.6.2 Air Separator, AS-1 (See HVAC plan and control diagram) SET 1 73,483 73,483.00 - 0.00% - 1.00 100.00% 73,483.00
15.4.6.3 Chemical Treatment Dosing Pot, CTDP-1 (See HVAC plan and control SET 1 61,358 61,358.00 - 0.00% - 1.00 100.00% 61,358.00
diagram)
15.4.6.4 Pressure tank (See HVAC plan and control diagram) SET 1 42,040 42,040.00 - 0.00% - 1.00 100.00% 42,040.00
15.4.6.5 Automatic Air Vents, AAV (See HVAC plan and control diagram) SET 6 1,616 9,696.00 - 0.00% - 6.00 100.00% 9,696.00
15.4.6.6 Pipe Flexible Pipe Connector(See HVAC plan and control diagram) SET 12 1,391 16,692.00 - 0.00% - 12.00 100.00% 16,692.00
15.4.6.7 Strainer, Y-Shape (See HVAC plan and control diagram) SET 7 1,600 11,200.00 - 0.00% - 7.00 100.00% 11,200.00
15.4.6.8 Check Valve (See HVAC plan and control diagram) SET 7 4,689 32,823.00 - 0.00% - 7.00 100.00% 32,823.00
15.4.6.9 Isolation Valve (See HVAC plan and control diagram) SET 20 7,333 146,660.00 16.00 80.00% 117,328.00 4.00 20.00% 29,332.00
15.4.6.10 Butterfly valve (See HVAC plan and control diagram) SET 30 6,063 181,890.00 - 0.00% - 30.00 100.00% 181,890.00
15.4.6.11 Drain Cock (See HVAC plan and control diagram) SET 12 1,260 15,120.00 - 0.00% - 12.00 100.00% 15,120.00
15.4.6.12 Double Regulating Valve (See HVAC plan and control diagram) SET 4 11,418 45,672.00 - 0.00% - 4.00 100.00% 45,672.00
15.4.6.13 Motorized valve (See HVAC plan and control diagram) SET 4 15,920 63,680.00 - 0.00% - 4.00 100.00% 63,680.00
15.4.6.14 Pressure Gauge (See HVAC plan and control diagram) SET 34 531 18,054.00 - 0.00% - 34.00 100.00% 18,054.00
15.4.6.15 Temperature Gauge (See HVAC plan and control diagram) SET 12 936 11,232.00 - 0.00% - 12.00 100.00% 11,232.00
15.4.6.16 Pressure Regulating Station, with Backflow Preventer, Bypass and SET 1 22,392 22,392.00 - 0.00% - 1.00 100.00% 22,392.00
Pressure Relief valve assembly (See HVAC plan and control diagram)

Sub- Total: 1,077,081.00 282,874.00 794,207.00


TOTAL FOR- HVAC PIPE WORK: 1,817,911.00 44.65% 811,729.12 55.35% 1,006,181.88

DIV.15C MECHANICAL- HVAC (CONTINUATION)


15.5 AIR DISTRIBUTION:
15.5.1 RECTANGULAR DUCT:
15.5.1.1 Fabricated according to SMACNA standard made of galvanized steel
sheets all formers, hangers fasteners, flanges, sealant, dampers and all
accessories shall be included, as per drawings and specifications.
Insulation, sound attenuator, access & inspection points. Terminal
distributors shall be Light Troffer Type

15.5.1.1.1 Supply Duct, Ga # 22 SQM 5750 189 1,086,750.00 4,776.00 83.06% 902,664.00 974.00 16.94% 184,086.00
15.5.1.1.2 Return Duct, Ga.# 22 SQM 3500 189 661,500.00 3,139.10 89.69% 593,289.90 360.90 10.31% 68,210.10
15.5.1.1.3 Exhaust Duct, Ga.# 22 SQM 4750 189 897,750.00 4,264.50 89.78% 805,990.50 485.50 10.22% 91,759.50
15.5.1.1.4 Fresh Air Duct, Ga.# 22 SQM 2825 189 533,925.00 2,546.90 90.16% 481,364.10 278.10 9.84% 52,560.90

15.5.2 Take-offs Balancing Volume Dampers, Main and Branches Balancing LOT 1 460,378 460,378.00 - 0.00% - 1.00 100.00% 460,378.00
Volume Dampers (see HVAC plan)
15.5.3 Fire Dampers (see HVAC plan ) LOT 1 73,629 73,629.00 0.66 66.00% 48,595.14 0.34 34.00% 25,033.86
Procare Riaya Hospital Expansion Page 36 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
15.5.4 Back Draft dampers (see HVAC plan ) LOT 1 73,532 73,532.00 - 0.00% - 1.00 100.00% 73,532.00

15.5.5 FIBERGLASS INSULATIONS:


15.5.5.1 Duct Insulation, 50 mm thick fiberglass board, 36kg/m³ w/ density to LOT 1 258,491 258,491.00 - 0.00% - 1.00 100.00% 258,491.00
include fittings, accessories & w/ nylon lining.

15.5.5.2 Duct Insulation, 25 mm thick fiberglass board, 36kg/m³ w/ density to LOT 1 125,315 125,315.00 0.82 81.71% 102,398.28 0.18 18.29% 22,916.72
include fittings, accessories & w/ nylon lining.

15.5.6 FLEXIBLE DUCT:


Flexible duct as per required diameter with minimum of 1.5 meters long. LM 1675 53 88,775.00 - 0.00% - 1,675.00 100.00% 88,775.00
Complete with fittings and accessories.(The flexible duct diameters are
different diameters. See & refer HVAC plan details).

Sub- Total: 4,260,045.00 2,934,301.92 1,325,743.08

DIV.15C MECHANICAL- HVAC (CONTINUATION)

15.5.7 AIR INLETS AND OUTLETS:


15.5.7.1 SUPPLY CEILING DIFFUSERS:
Supply 4 way / 3 way / 2 way ceiling diffuser, square face type, aluminum
extruded complete w/ deflectors, dampers insulated plenum, hangers,
support, accessories& etc. Recommended manufacturer: SAUDI EURO
GRILLE or approved equal

15.5.7.1.1 600 X 600 mm. size NO. 940 448 421,120.00 - 0.00% - 940.00 100.00% 421,120.00
15.5.7.1.2 300 X 300 mm. size NO. 30 360 10,800.00 - 0.00% - 30.00 100.00% 10,800.00

15.5.7.2 RETURN CEILING DIFFUSERS:


Return ceiling diffuser, square face type, aluminum steel complete w/
deflectors, dampers, hangers, support, accessories, etc. Recommended
manufacturer: SAUDI EURO GRILLE or approved equal

15.5.7.2.1 600 X 600 mm. size NO. 380 409 155,420.00 - 0.00% - 380.00 100.00% 155,420.00
15.5.7.2.2 300 X 300 mm. size NO. 10 238 2,380.00 - 0.00% - 10.00 100.00% 2,380.00

15.5.7.3 OPERATING THEATRE LAMINAR FLOW DIFFUSER:


The laminar flow diffuser as the central supply air outlet and air curtain
shall be provided. This diffuser shall be SteriTec or approved equal.

15.5.7.3.1 Supply Air Flow Rate (CFM): 1500 CFM NO. 1 2,753 2,753.00 - 0.00% - 1.00 100.00% 2,753.00
15.5.7.3.2 Supply Air Flow Rate (CFM): 2000 CFM NO. 5 2,987 14,935.00 - 0.00% - 5.00 100.00% 14,935.00

Sub- Total: 607,408.00 0.00 607,408.00

DIV.15C MECHANICAL- HVAC (CONTINUATION)


15.5.7.4 OPERATING THEATRE "HEPA" FILTER :

15.5.7.4.1 Filter Size (400mm X 400mm) NO. 3 1,576 4,728.00 - 0.00% - 3.00 100.00% 4,728.00
15.5.7.4.2 Filter Size (400mm X 350mm) NO. 1 1,702 1,702.00 - 0.00% - 1.00 100.00% 1,702.00
15.5.7.4.3 Filter Size (450mm X 450mm) NO. 1 1,973 1,973.00 - 0.00% - 1.00 100.00% 1,973.00
15.5.7.4.4 Filter Size (500mm X 350mm) NO. 1 2,101 2,101.00 - 0.00% - 1.00 100.00% 2,101.00

15.5.7.5 EXHAUST DIFFUSER :


Procare Riaya Hospital Expansion Page 37 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
15.5.7.5.1 Exhaust ceiling diffuser, square face type, aluminum steel complete w/
deflectors, dampers, hangers, support, accessories, etc. Recommended
manufacturer: SAUDI EURO GRILLE or approved equal

15.5.7.5.1.1 600 X 600 mm. size NO. 130 391 50,830.00 - 0.00% - 130.00 100.00% 50,830.00
15.5.7.5.1.2 300 X 300 mm. size NO. 185 238 44,030.00 - 0.00% - 185.00 100.00% 44,030.00

15.5.7.6 SUPPLY & RETURN AIR REGISTERS:


15.5.7.6.1 Supply & Return Linear Registers of aluminum steel complete w/
deflectors, dampers, Plenum box, hangers, support & accessories, etc.
Recommended manufacturer: SAUDI EURO GRILLE or approved equal

15.5.7.6.1 300 mm X 150 mm. size NO. 4 202 808.00 - 0.00% - 4.00 100.00% 808.00
15.5.7.6.2 300 mm X 200 mm. size NO. 16 206 3,296.00 - 0.00% - 16.00 100.00% 3,296.00
15.5.7.6.3 300 mm X 300 mm. size NO. 2 211 422.00 - 0.00% - 2.00 100.00% 422.00
15.5.7.6.4 400 mm X 150 mm. size NO. 6 218 1,308.00 - 0.00% - 6.00 100.00% 1,308.00
15.5.7.6.5 400 mm X 200 mm. size NO. 1 242 242.00 - 0.00% - 1.00 100.00% 242.00
15.5.7.6.6 400 mm X 300 mm. size NO. 19 254 4,826.00 - 0.00% - 19.00 100.00% 4,826.00
15.5.7.6.7 400 mm X 400 mm. size NO. 6 284 1,704.00 - 0.00% - 6.00 100.00% 1,704.00
15.5.7.6.8 500 mm X 100 mm. size NO. 4 258 1,032.00 - 0.00% - 4.00 100.00% 1,032.00

Sub- Total: 119,002.00 0.00 119,002.00

DIV.15C MECHANICAL- HVAC (CONTINUATION)

15.5.7.6.9 500 mm X 150 mm. size NO. 2 271 542.00 - 0.00% - 2.00 100.00% 542.00
15.5.7.6.10 500 mm X 200 mm. size NO. 10 288 2,880.00 - 0.00% - 10.00 100.00% 2,880.00
15.5.7.6.11 500 mm X 300 mm. size NO. 8 312 2,496.00 - 0.00% - 8.00 100.00% 2,496.00
15.5.7.6.12 500 mm X 400 mm. size NO. 5 346 1,730.00 - 0.00% - 5.00 100.00% 1,730.00
15.5.7.6.13 600 mm X 200 mm. size NO. 2 329 658.00 - 0.00% - 2.00 100.00% 658.00
15.5.7.6.14 600 mm X 400 mm. size NO. 1 390 390.00 - 0.00% - 1.00 100.00% 390.00
15.5.7.6.15 600 mm X 600 mm. size NO. 3 498 1,494.00 - 0.00% - 3.00 100.00% 1,494.00
15.5.7.6.16 1000 mm X 500 mm. size NO. 3 775 2,325.00 - 0.00% - 3.00 100.00% 2,325.00
15.5.7.6.17 700 mm X 450 mm. size NO. 1 450 450.00 - 0.00% - 1.00 100.00% 450.00
15.5.7.6.18 1250 mm X 900 mm. size NO. 1 1,067 1,067.00 - 0.00% - 1.00 100.00% 1,067.00
15.5.7.6.19 1200 mm X 600 mm. size NO. 1 1,027 1,027.00 - 0.00% - 1.00 100.00% 1,027.00

15.5.7.7 SAND TRAP LOUVERS & EXHAUST LOUVER:


15.5.7.7.1 Supply & Exhaust louvers shall be provided with 13 mm wire mesh
screens, complete w/deflectors, dampers, hangers, support & accessories,
etc. Recommended manufacturer: SAUDI EURO GRILLE or approved
equal.
15.5.7.7.1.1 1600 mm X 1200 mm. size NO. 2 3,544 7,088.00 - 0.00% - 2.00 100.00% 7,088.00
15.5.7.7.1.2 1400 mm X 900 mm. size NO. 1 2,380 2,380.00 - 0.00% - 1.00 100.00% 2,380.00
15.5.7.7.1.3 500 mm X 400 mm. size NO. 2 906 1,812.00 - 0.00% - 2.00 100.00% 1,812.00
15.5.7.7.1.4 600 mm X 400 mm. size NO. 1 1,028 1,028.00 - 0.00% - 1.00 100.00% 1,028.00
15.5.7.7.1.5 800 mm X 600 mm. size NO. 1 1,215 1,215.00 - 0.00% - 1.00 100.00% 1,215.00
15.5.7.7.1.6 800 mm X 750 mm. size NO. 1 1,318 1,318.00 - 0.00% - 1.00 100.00% 1,318.00
15.5.7.7.1.7 900 mm X 350 mm. size NO. 1 1,007 1,007.00 - 0.00% - 1.00 100.00% 1,007.00
15.5.7.7.1.8 1000 mm X 700 mm. size NO. 2 1,318 2,636.00 - 0.00% - 2.00 100.00% 2,636.00
15.5.7.7.1.9 1000 mm X 400 mm. size NO. 1 1,110 1,110.00 - 0.00% - 1.00 100.00% 1,110.00
15.5.7.7.1.10 1000 mm X 400 mm. size NO. 1 1,110 1,110.00 - 0.00% - 1.00 100.00% 1,110.00
15.5.7.7.1.11 1300 mm X 1500 mm. size NO. 1 2,868 2,868.00 - 0.00% - 1.00 100.00% 2,868.00

Sub- Total: 38,631.00 0.00 38,631.00


Procare Riaya Hospital Expansion Page 38 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

DIV.15C MECHANICAL- HVAC (CONTINUATION)


15.5.7.7.1.12 1800 mm X 1000 mm. size NO. 1 2,713 2,713.00 - 0.00% - 1.00 100.00% 2,713.00
15.5.7.7.1.13 2500 mm X 2000 mm. size NO. 2 7,720 15,440.00 - 0.00% - 2.00 100.00% 15,440.00
15.5.7.7.1.14 1600 mm X 1000 mm. size NO. 5 2,817 14,085.00 - 0.00% - 5.00 100.00% 14,085.00
15.5.7.7.1.15 1600 mm X 1300 mm. size NO. 2 3,076 6,152.00 - 0.00% - 2.00 100.00% 6,152.00

15.5.7.8 CONSTANT VOLUME SUPPLY:


15.5.7.8.1 Supply , install CVS with all fittings, brackets, flanges, as mentioned in NO. 50 2,521 126,050.00 - 0.00% - 50.00 100.00% 126,050.00
equipment schedule with all accessories.

15.5.7.9 CONSTANT VOLUME EXHAUST:


15.5.7.9.1 Supply , install CVE with all fittings, brackets, flanges, as mentioned in NO. 6 2,521 15,126.00 - 0.00% - 6.00 100.00% 15,126.00
equipment schedule with all accessories.

15.5.7.10 CONSTANT VOLUME RETURN:


Supply , install CVR with all fittings, brackets, flanges, as mentioned in NO. 6 2,521 15,126.00 - 0.00% - 6.00 100.00% 15,126.00
equipment schedule with all accessories.

15.5.7.11 ELECTRIC DUCT HEATER:


Supply, install EDH with all fittings, brackets, flanges, as mentioned in NO. 31 3,098 96,038.00 - 0.00% - 31.00 100.00% 96,038.00
equipment schedule with all accessories.

15.5.7.12 HEPA Filters ( See HVAC plan and control diagram ) NO. 6 2,880 17,280.00 - 0.00% - 6.00 100.00% 17,280.00

15.5.7.13 KITCHEN HOOD


Supply and installation of Kitchen Hood c/w fittings, brackets, flanges,
filters, accessories & etc.; and including required built- in fire suppression
system to make the equipment fully operational.

15.5.7.13.1 2500 X 1000 NO. 1 12,880 12,880.00 - 0.00% - 1.00 100.00% 12,880.00
15.5.7.13.2 600 mm X 100 NO. 1 7,048 7,048.00 - 0.00% - 1.00 100.00% 7,048.00
15.5.7.13.3 600 mm X 200 NO. 1 7,412 7,412.00 - 0.00% - 1.00 100.00% 7,412.00

Sub- Total: 335,350.00 0.00 335,350.00


TOTAL FOR- AIR DISTRIBUTION: 5,360,436.00 54.74% 2,934,301.92 45.26% 2,426,134.08

DIV.15C MECHANICAL- HVAC (CONTINUATION)


15.12 EXHAUST SYSTEMS:
15.12.1 EXHAUST FAN (EF):
15.12.1.1 Exhaust Fan, Ceiling cassette, In-Line Duct, centrifugal complete with
controls, direct driven, backdraft dampers, grilles, bird screen, electronic
speed controls, ducts, grilles supports and accessories. From: KDK,
CARNES, PENNBERRYor approved equal.

15.12.1.1.1 EF - 1, AIR FLOW -1085 CFM SET 1 4,271 4,271.00 - 0.00% - 1.00 100.00% 4,271.00
Static Pressure: 3.5"
Power: 220 V / 1 PH / 60 HZ
Type : Centrifugal

15.12.1.1.2 EF - 2, AIR FLOW -3568 CFM SET 1 9,890 9,890.00 - 0.00% - 1.00 100.00% 9,890.00
Static Pressure: 4"
Power: 220 V / 1 PH / 60 HZ
Type : Centrifugal
Procare Riaya Hospital Expansion Page 39 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
15.12.1.1.3 EF - 3, AIR FLOW -3000 CFM SET 1 10,838 10,838.00 - 0.00% - 1.00 100.00% 10,838.00
Static Pressure: 4"
Power: 380 V / 3 PH / 60 HZ
Type : Centrifugal

15.12.1.1.4 EF - 4, AIR FLOW -1644 CFM SET 1 5,540 5,540.00 - 0.00% - 1.00 100.00% 5,540.00
Static Pressure: 3.5"
Power: 220 V / 1 PH / 60 HZ
Type : Centrifugal

Sub- Total: 30,539.00 0.00 30,539.00

DIV.15C MECHANICAL- HVAC (CONTINUATION)


15.12.1.1.5 EF - 5A&5B, AIR FLOW -1646 CFM SET 2 5,540 11,080.00 - 0.00% - 2.00 100.00% 11,080.00
Static Pressure: 3.5"
Power: 220 V / 1 PH / 60 HZ
Type : Centrifugal

15.12.1.1.6 EF - 6A&6B, AIR FLOW -1322 CFM SET 2 4,617 9,234.00 - 0.00% - 2.00 100.00% 9,234.00
Static Pressure: 3.5"
Power: 220 V / 1 PH / 60 HZ
Type : Centrifugal

15.12.1.1.7 EF - 7, AIR FLOW -4594 CFM SET 1 8,074 8,074.00 - 0.00% - 1.00 100.00% 8,074.00
Static Pressure: 4"
Power: 380 V /3 PH / 60 HZ
Type : Centrifugal

15.12.1.1.8 EF - 8, AIR FLOW -5425 CFM SET 1 8,280 8,280.00 - 0.00% - 1.00 100.00% 8,280.00
Static Pressure: 4"
Power: 380 V / 3 PH / 60 HZ
Type : Centrifugal

15.12.1.1.9 EF - 9, AIR FLOW -1101 CFM SET 1 4,708 4,708.00 - 0.00% - 1.00 100.00% 4,708.00
Static Pressure: 3.5"
Power: 220 V / 1 PH / 60 HZ
Type : Centrifugal

15.12.1.1.10 EF - 10, AIR FLOW -1024 CFM SET 1 4,189 4,189.00 - 0.00% - 1.00 100.00% 4,189.00
Static Pressure: 3.5"
Power: 220 V / 1 PH / 60 HZ
Type : Centrifugal

Sub- Total: 45,565.00 0.00 45,565.00

DIV.15C MECHANICAL- HVAC (CONTINUATION)

15.12.1.1.11 EF - 11, AIR FLOW -1212 CFM SET 1 4,592 4,592.00 - 0.00% - 1.00 100.00% 4,592.00
Static Pressure: 3.5"
Power: 220 V / 1 PH / 60 HZ
Type : Centrifugal
Procare Riaya Hospital Expansion Page 40 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
15.12.1.1.12 EF - 12, AIR FLOW -1124 CFM SET 1 4,708 4,708.00 - 0.00% - 1.00 100.00% 4,708.00
Static Pressure: 3.5"
Power: 220 V / 1 PH / 60 HZ
Type : Centrifugal

15.12.1.1.13 EF - 13, AIR FLOW -1370 CFM SET 1 5,641 5,641.00 - 0.00% - 1.00 100.00% 5,641.00
Static Pressure: 3.5"
Power: 220 V / 1 PH / 60 HZ
Type : Centrifugal

15.12.1.1.14 EF - 14, AIR FLOW -1398 CFM SET 1 6,044 6,044.00 - 0.00% - 1.00 100.00% 6,044.00
Static Pressure: 2"
Power: 220 V / 1 PH / 60 HZ
Type : Centrifugal

15.12.1.1.15 EF - 15, AIR FLOW -1300 CFM SET 1 5,582 5,582.00 - 0.00% - 1.00 100.00% 5,582.00
Static Pressure: 2"
Power: 220 V / 1 PH / 60 HZ
Type : Centrifugal

15.12.1.1.16 PF - 01, AIR FLOW -6000 CFM SET 1 14,362 14,362.00 - 0.00% - 1.00 100.00% 14,362.00
Static Pressure: 1"
Power: 220 V / 1 PH / 60 HZ
Type : Centrifugal

15.12.1.1.17 PF - 02, AIR FLOW -5000 CFM SET 4 16,069 64,276.00 - 0.00% - 4.00 100.00% 64,276.00
Static Pressure: 1"
Power: 220 V / 1 PH / 60 HZ
Type : Centrifugal

15.12.1.1.18 CF - 01, AIR FLOW -800 CFM SET 2 4,246 8,492.00 - 0.00% - 2.00 100.00% 8,492.00
Static Pressure: 1.5"
Power: 220 V / 1 PH / 60 HZ
Type : Centrifugal

15.12.1.1.19 CF - 02, AIR FLOW -1800 CFM SET 1 13,160 13,160.00 - 0.00% - 1.00 100.00% 13,160.00
Static Pressure: 1.5"
Power: 220 V / 1 PH / 60 HZ
Type : Centrifugal

Sub- Total: 126,857.00 0.00 126,857.00


TOTAL FOR- EXHAUST SYSTEMS: 202,961.00 0.00% 0.00 100.00% 202,961.00

DIV.15C MECHANICAL- HVAC (CONTINUATION)

15.13 HVAC INSTRUMENTATION & CONTROLS:


15.13.1 HVAC INSTRUMENTATION & CONTROLS, with enclosure, Support,
Hangers, Fittings, Clamps, and all miscellaneous materials for complete
installation.
15.13.2 DIRECT DIGITAL CONTROL SYSTEM (DDC):
Procare Riaya Hospital Expansion Page 41 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
15.13.2.1 The DDC Control system complete with all sensors, Building Master SET 14 20,048 280,672.00 - 0.00% - 14.00 100.00% 280,672.00
Controller, Equipment Controller, Input Control Devices are Space
Thermostat, Differential Pressure Switch, Temperature Transducer(TT)
Averaging, Temperature Transducer(TT) Immersion, Differential
Pressure sensor, Output Control Devices are CHW Motorized Control
Valve (CV), Modulating valve with Electric Actuator, Starters (contactors),
FMC, AHU's Fans, Control wiring, including conduits and /or raceways
CHW Pressure Stabilizer Bypass Valve
15.13.3 BUILDING MANAGEMENT SYSTEM (BMS):
15.13.3.1 The BMS System shall be complete with all necessary Modules, Network SET 1 615,519 615,519.00 - 0.00% - 1.00 100.00% 615,519.00
modules, Routers, Repeaters, Interface modules, Network control wiring
and Conduits. The complete all necessary alarms system, BMS Operator
Interface Workstation (Laptop), including application software licensing,
Owner/Operator training, Control System Operator Training to Owner,
Trainees etc

15.13.4 HVAC TESTING, ADJUSTING & BALANCING (TAB) AND COMMISSIONING


WORKS:

15.14.1 TAB Works LS 1 106,009 106,009.00 - 0.00% - 1.00 100.00% 106,009.00

15.14.2 System Commissioning Report in colored copies. SET 5 9,659 48,295.00 - 0.00% - 5.00 100.00% 48,295.00

Sub- Total: 1,050,495.00 0.00 1,050,495.00


TOTAL FOR- HVAC INSTRUMENTATION & CONTROLS: 1,050,495.00 0.00% 0.00 100.00% 1,050,495.00
TOTAL FOR- MECHANICAL - HVAC: 14,305,444.00 26.19% 3,746,031.04 73.81% 10,559,412.96
DIV.16 ELECTRICAL WORKS:

All Electrical Works shall be constructed according to the SASO and latest
NEC code.

The Contractor shall supply and erect all electrical panelboard, circuit
breakers, lighting fixtures, power points sockets, telephone, and alarm
system, switches with all wirings conduits and fittings, wires and
markers, identification plates, supports, straps, hangers, etc. as detailed
on drawings and as per specifications and to make the system fully
operational/functional

The Contractor scope of works will include supply, installation, Testing &
Commissioning of equipment, devices, machineries and materials,

16.1 LIGHTING FIXTURES & SWITCH POINTS:

16.1.1 The Contractor shall supply and install all lighting points, with all wiring,
conduit, fittings, tie wires, markers identification, plates, supports, straps,
hangers, anchors, etc., as required by the system to make it fully
functional/ operational.

16.1.1 Lighting points NOS 3,816 145 553,320.00 3,816.00 100.00% 553,320.00 - 0.00% -

16.1.2 Lighting Switch points NOS 760 69 52,440.00 760.00 100.00% 52,440.00 - 0.00% -

Sub- Total: 605,760.00 605,760.00 0.00


TOTAL FOR- LIGHTING FIXTURES & SWITCH POINTS: 605,760.00 100.00% 605,760.00 0.00% 0.00
Procare Riaya Hospital Expansion Page 42 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
DIV. 16 ELECTRICAL WORKS (CONTINUATION)

16.2 LIGHTING FIXTURES:

16.2.1 The Contractor shall supply, and install all lighting fixtures, switches with
all wiring, conduit, fittings, tie wires, markers, identification, plates,
supports, straps, hangers, anchors, etc.,. as required by the system to
make it fully functional/ operational. Lighting Fixtures shall be from
Saudi Lighting National Lighting or approved equal

16.2.1.1 Type A1: Recessed downlight for compact fluorescent, fixed clear EA 597 428 255,516.00 - 0.00% - 597.00 100.00% 255,516.00
decorative cover, 2x26WC.F 220V, 1-Phase, 60Hz, IP44

16.2.1.2 Type A2: Recessed / surface mounted indoor downlight luminaire with EA 299 685 204,815.00 - 0.00% - 299.00 100.00% 204,815.00
closed dome reflector, 1x26W, 220V, 60Hz, SLC CAT #6340 or equal

16.2.1.3 Type B1: Recessed "LAID-IN" 4x18W, mounted on modular ceiling indoor EA 1,985 446 885,310.00 - 0.00% - 1,985.00 100.00% 885,310.00
commercial luminaire with diffuser sheet louver in hinged and latched
frame.

16.2.1.4 Type B2: Recessed "LAID-IN" 4x18W, mounted on modular ceiling indoor EA 206 860 177,160.00 - 0.00% - 206.00 100.00% 177,160.00
commercial luminaire with diffuser sheet louver in hinged and latched
frame w/ 3- hrs. emergency pack .

16.2.1.5 Type B3: Recessed "DRAWN-IN" 4x36W,modular ceiling indoor EA 100 661 66,100.00 - 0.00% - 100.00 100.00% 66,100.00
commercial luminaire with diffuser sheet in hinged and latched frame.

Sub- Total: 1,588,901.00 0.00 1,588,901.00

DIV. 16 ELECTRICAL WORKS (CONTINUATION)

16.2.1.6 Type B4: Recessed "DRAWN-IN" 4x36W,modular ceiling indoor EA 10 1,119 11,190.00 - 0.00% - 10.00 100.00% 11,190.00
commercial luminaire with diffuser sheet in hinged and latched frame w/
3hrs. Emergency pack unit.

16.2.1.7 Type B4: Recessed "DRAWN-IN" 4x36W, non modular on modular ceiling EA 22 1,507 33,154.00 - 0.00% - 22.00 100.00% 33,154.00
hygienic indoor hospital luminaire with clear glass lens and over lay
diffuser in frame.

16.2.1.8 Type C1; Semi recessed mounted outdoor 2x26W, amenity/landscape EA 38 570 21,660.00 - 0.00% - 38.00 100.00% 21,660.00
luminaire with six various cell face styles and opal bowl diffuser

16.2.1.9 Type C2: Wall direct mounted 1x26W C.F, semi-sphere outdoor EA 17 529 8,993.00 - 0.00% - 17.00 100.00% 8,993.00
amenity/landscape luminaire with six various cell face styles and opal
bowl diffusers.

16.2.1.10 Type C3: 1 x 8W T5, maintained emergency bulkhead, IP65 EA 138 529 73,002.00 - 0.00% - 138.00 100.00% 73,002.00

16.2.1.11 Type D: Surface direct mounted 36W, T8, fluorescent dust indoor EA 135 328 44,280.00 - 0.00% - 135.00 100.00% 44,280.00
commercial luminaire w/ moulded diffuser

16.2.1.12 Type D1: Surface mounted indoor 2x18W industrial luminaire with open EA 18 299 5,382.00 - 0.00% - 18.00 100.00% 5,382.00
end wrap diffuser, Saudi Lighting Co. CAT#7266 220VAC, 60Hz
(630mmx210mm)
Procare Riaya Hospital Expansion Page 43 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

16.2.1.13 Type D1E: Surface mounted indoor 2x18W industrial luminaire with EA 20 714 14,280.00 - 0.00% - 20.00 100.00% 14,280.00
1.5hrs EM battery back-up, Saudi Lighting Co. CAT#7266 220VAC, 60Hz
(630mmx210mm)

16.2.1.14 Type E: Twin spot, 2 x 20W non maintained, 3- hrs. emergency lightings EA 35 1,036 36,260.00 - 0.00% - 35.00 100.00% 36,260.00

16.2.1.15 Type F; Direct mounted above mirror indoor commercial luminaire with EA 114 230 26,220.00 - 0.00% - 114.00 100.00% 26,220.00
diffuser integrated with switch.

16.2.1.16 Type H1; Multi-mounting single face sign / directional indoor luminaire EA 30 660 19,800.00 - 0.00% - 30.00 100.00% 19,800.00
8W, T5 fluorescent for high frequency "HF" ballast with emergency back-
up.

16.2.1.17 Type H2; Multi-mounting double face sign / directional indoor luminaire EA 12 668 8,016.00 - 0.00% - 12.00 100.00% 8,016.00
with back-up 8W, T5 fluorescent for high frequency "HF" ballast

16.2.1.18 Provision Door Lamp (Same as per existing hospital) EA 10 1,726 17,260.00 - 0.00% - 10.00 100.00% 17,260.00

16.2.1.19 Warning Lights (X- Ray Rooms) 230V, Slim-line LED Backlit Sign; Energy EA 2 2,522 5,044.00 - 0.00% - 2.00 100.00% 5,044.00
efficient LED lamps(Text as per Client Requirements)

Sub- Total: 324,541.00 0.00 324,541.00


TOTAL FOR- LIGHTING FIXTURES: 1,913,442.00 0.00% 0.00 100.00% 1,913,442.00

DIV. 16 ELECTRICAL WORKS (CONTINUATION)

16.3 EXTERNAL LIGHTINGS

16.3.1 EXTERIOR SIGNAGE:

16.3.1.1 Complete and Supply installation exterior signage's distribution system


with supports, terminations, necessary accessories Lighting poles shall be
National Lighting or approved equal. Exterior signage for "Emergency
Services" shall be stencil-faced with red trans illuminated letter, and shall
be readily visible, identifiable, and legible at all entrance drives,
encrypted in ENGLISH & ARABIC letters

The illuminated signs shall be designed for rapid replacement.


16.3.1 Exterior Signage LOT 0 0 0.00 - 0.00% - - 100.00% - EXCLUDED

16.3.2 BOLLARD LIGHTINGS:


Complete and Supply installation round bollard lightings necessary
distribution system for garden with supports, terminations, accessories.
Bollard lightings shall be NATIONAL LIGHTING or approved equal.

16.3.2.1 Bollard Lightings LOT 0 0 0.00 - 0.00% - - 100.00% - EXCLUDED

16.3.3 FLOOR MOUNTED LIGHTINGS:


Procare Riaya Hospital Expansion Page 44 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
Complete and Supply installation round recessed mounted in floor
necessary distribution system for garden with supports, terminations,
accessories. Floor mounted lightings shall be NATIONALLIGHTINGS, or
approved equal.

16.3.3.1 For recessed mounting in the floor, wall or ground. Installation springs LOT 0 0 0.00 - 0.00% - - 100.00% - EXCLUDED
for quick assembly ( Weatherproof)

16.3.4 SITE DEVELOPMENT LIGHTINGS :

16.3.4.1 Complete supply & installation of lighting poles including wirings, LOT 1 150,000 150,000.00 - 0.00% - 1.00 100.00% 150,000.00
conduiting, terminal blocks, and necessary accessories needed to make
the system fully functional/operational. Lighting fixture shall be Metal
Halide, 400W & 250W respectively as shown in the drawing, 230V 60Hz,
Dust proof. Contractor to coordinate with MAJOR manufacturers only.
Lighting Pole shall be 6 meters in Height, Hot Dip Galvanized including
anchor bolts & nuts. Costing of lighting poles shall include installation,
fabrication & concreting of foundation
Normal site areas, including handicap areas, intended for night use shall
be illuminated by an average of 10.76 LUX(1 foot candles), measured in 1
foot intervals of incident light on the area served. Parking areas shall be
illuminated with high pressure sodium fixtures equipped with lamps with
dual restrike elements

Sub- Total: 150,000.00 0.00 150,000.00


TOTAL FOR- EXTERNAL LIGHTINGS 150,000.00 0.00% 0.00 100.00% 150,000.00

DIV. 16 ELECTRICAL WORKS (CONTINUATION)

16.4 LIGHT SWITCHES:


16.4.1 Single pole one gang switch in 72x72x35 flush galvanized steel back box EA 415 97 40,255.00 - 0.00% - 415.00 100.00% 40,255.00

16.4.2 Two gang single switch EA 193 120 23,160.00 - 0.00% - 193.00 100.00% 23,160.00
16.4.3 Three gang single switch EA 23 131 3,013.00 - 0.00% - 23.00 100.00% 3,013.00
16.4.4 Three way switch EA 40 131 5,240.00 - 0.00% - 40.00 100.00% 5,240.00
16.4.5 Push button switch integrated with relay EA 37 120 4,440.00 - 0.00% - 37.00 100.00% 4,440.00
16.4.6 Switch bank, modular type, SPST, no. of gang as per indicated in the EA 6 196 1,176.00 - 0.00% - 6.00 100.00% 1,176.00
drawing. Recommended manufacturer shall be MK or LEGRAND, 220V
60Hz.
16.4.7 Power supply for examination lamp EA 21 200 4,200.00 - 0.00% - 21.00 100.00% 4,200.00

Sub- Total: 81,484.00 0.00 81,484.00


TOTAL FOR- LIGHT SWITCHES: 81,484.00 0.00% 0.00 100.00% 81,484.00

DIV. 16 ELECTRICAL WORKS (CONTINUATION)

16.5 WIRING DEVICES & DISCONNECT SWITCH POINTS:

16.5.1 The Contractor shall supply and install all receptacle outlet and
disconnect switch points, with complete wirings, conduits, fittings,
markers, identification plates, supports, etc. as required by the system to
make it fully operational.
16.5.1.1 Receptacle Outlet Points NO 1,535 130 199,550.00 1,535.00 100.00% 199,550.00 - 0.00% -
16.5.1.2 Disconnect Switch Points NO 202 879 177,558.00 202.00 100.00% 177,558.00 - 0.00% -
Procare Riaya Hospital Expansion Page 45 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

16.6 WIRING DEVICES & DISCONNECT SWITCHES:

16.6.1 The Contractor shall supply, and install all receptacles, outlets, switches
and disconnect switches with all wirings, conduits, fittings, tie wires,
markers, identification plates, supports etc., as required by system to
make it fully functional. Wiring devices Wiring Devices shall be from
LEGRAND or approved equal and for Disconnect Switch shall be from
SQUARE D or approved equal

16.6.1.1 Duplex 220V, 13A Outlet EA 569 116 66,004.00 - 0.00% - 569.00 100.00% 66,004.00
16.6.1.2 Duplex 110V, 15A Outlet EA 61 116 7,076.00 - 0.00% - 61.00 100.00% 7,076.00
16.6.1.3 Duplex 220V, 15A Outlet, WP EA 10 232 2,320.00 - 0.00% - 10.00 100.00% 2,320.00
16.6.1.4 Duplex 220V, 13A Outlet, Hospital Grade EA 50 451 22,550.00 - 0.00% - 50.00 100.00% 22,550.00
16.6.1.5 Special purpose outlet 32-walther mondo outlet 5-pin CAT no.435 509, IP- EA 6 381 2,286.00 - 0.00% - 6.00 100.00% 2,286.00
44
ADDENDUM -3( KIDNEY DIALYSIS ROOM &CSSD )
ELECTRICAL WORKS:
Duplex 220V 13A OUTLET EA 60 116 6,960 - 0.00% - 60.00 100.00% 6,960.00
Duplex 110V 13A OUTLET EA 52 116 6,032 - 0.00% - 52.00 100.00% 6,032.00
Single 220V, 13A Outlet WP EA 9 232 2,088 - 0.00% - 9.00 100.00% 2,088.00
30 Amps Isolator EA 2 626 1,252 - 0.00% - 2.00 100.00% 1,252.00

Sub- Total: 493,676.00 377,108.00 116,568.00

DIV. 16 ELECTRICAL WORKS (CONTINUATION)


16.6.1.6 Single 220V, 13A Outlet EA 738 93 68,634.00 - 0.00% - 738.00 100.00% 68,634.00

16.6.1.7 Single 220V, 13A Outlet WP EA 15 116 1,740.00 - 0.00% - 15.00 100.00% 1,740.00

16.6.1.8 Single 220V, 13A Outlet with Weatherproof Cover EA 10 129 1,290.00 - 0.00% - 10.00 100.00% 1,290.00

16.6.1.9 Single 220V,13A outlet for emergency lights connected to lights EA 18 110 1,980.00 - 0.00% - 18.00 100.00% 1,980.00
connected to life safety branch 7'-6" above finish floor.

16.6.1.10 Ground Fault Circuit Interrupter Hospital Grade 20A NEMA 6-20R 250V EA 51 457 23,307.00 - 0.00% - 51.00 100.00% 23,307.00

16.6.1.11 Floor Receptacle Outlet 13A, 220V, with Data EA 10 370 3,700.00 - 0.00% - 10.00 100.00% 3,700.00

16.6.1.12 Emergency Push Button EA 3 122 366.00 - 0.00% - 3.00 100.00% 366.00

16.6.1.13 Electrical Junction Box EA 5 60 300.00 - 0.00% - 5.00 100.00% 300.00

16.6.1.14 Ceiling mounted power supply and communication EA 2 122 244.00 - 0.00% - 2.00 100.00% 244.00

16.6.1.15 Ceiling mounted single 220V, 13A, outlet EA 14 63 882.00 - 0.00% - 14.00 100.00% 882.00

16.6.1.16 Celling mounted junction box EA 4 76 304.00 - 0.00% - 4.00 100.00% 304.00

16.6.1.17 Type celling mounted junction box EA 16 76 1,216.00 - 0.00% - 16.00 100.00% 1,216.00

16.6.1.18 Disconnect switch non-fusible, 30A 3P EA 178 437 77,786.00 178.00 100.00% 77,786.00 - 0.00% -

16.6.1.19 Combination motor controller with H.O.P selector, 60A, 3P EA 3 1,470 4,410.00 - 0.00% - 3.00 100.00% 4,410.00
Procare Riaya Hospital Expansion Page 46 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
16.6.1.20 Disconnect switch fuseable, 60A,220V, 3PH EA 4 940 3,760.00 - 0.00% - 4.00 100.00% 3,760.00

16.6.1.21 Disconnect switch fuseable 150A,220V, 3PH EA 2 1,885 3,770.00 - 0.00% - 2.00 100.00% 3,770.00

16.6.1.22 Disconnect switch fuseable, 100A,220V, 3PH EA 9 1,365 12,285.00 - 0.00% - 9.00 100.00% 12,285.00

16.6.1.23 Disconnect switch non- fuseable, 1600A, 220V, 3PH EA 9 9,682 87,138.00 - 0.00% - 9.00 100.00% 87,138.00

Sub- Total: 293,112.00 77,786.00 215,326.00


TOTAL FOR- WIRING DEVICES & DISCONNECT SWITCH POINTS: 786,788.00 57.82% 454,894.00 42.18% 331,894.00
TOTAL FOR- LIGHTING FIXTURES 3,537,474.00 29.98% 1,060,654.00 70.02% 2,476,820.00
DIV. 16 ELECTRICAL WORKS (CONTINUATION)

16.7 MAIN LOW VOLTAGE CABLES:

16.7.1 Supply, laid and connect the necessary XLPE/PVCL.V. cables in PVC
conduits as per drawings in suitable arrangements, easy to draw with
connection, accessories, markings, labeling, jointing, supporting, etc. from
Transformers to MDB and from MDB to all panels at different locations in
the building including all accessories, fixing etc. as per specifications and
drawings. Wires and cables shall be BAHRA Cables, or approved equal.

16.7.1.1 LV Switchgear-1 to DP-N11-B


4C x 35 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 80 90 7,200.00 - 0.00% - 80.00 100.00% 7,200.00
1 x 16mm2 Cu.PVC ( EARTH ) LM 80 12 960.00 - 0.00% - 80.00 100.00% 960.00

16.7.1.2 LV Switchgear-1 to DP-N12-B


4C x 35 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 85 90 7,650.00 - 0.00% - 85.00 100.00% 7,650.00
1 x 16mm2 Cu.PVC ( EARTH ) LM 85 12 1,020.00 - 0.00% - 85.00 100.00% 1,020.00

16.7.1.3 LV Switchgear-1 to DP-N13-B


4C x 25 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 75 70 5,250.00 - 0.00% - 75.00 100.00% 5,250.00
1 x 16mm2 Cu.PVC ( EARTH ) LM 75 12 900.00 - 0.00% - 75.00 100.00% 900.00

16.7.1.4 LV Switchgear-1 to ACLC-1


3- 3C X 630 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 82 2,718 222,876.00 - 0.00% - 82.00 100.00% 222,876.00
1 x 70mm2 Cu.PVC ( EARTH ) LM 82 39 3,198.00 - 0.00% - 82.00 100.00% 3,198.00

16.7.1.5 LV Switchgear-1 to ATS


4C X 240mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 25 457 11,425.00 - 0.00% - 25.00 100.00% 11,425.00
1 x 35mm2 Cu.PVC ( EARTH ) LM 25 22 550.00 - 0.00% - 25.00 100.00% 550.00

16.7.1.6 ATS to SDP-LS-E3


4C X 240mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 20 457 9,140.00 - 0.00% - 20.00 100.00% 9,140.00
1 x 35mm2 Cu.PVC ( EARTH ) LM 20 22 440.00 - 0.00% - 20.00 100.00% 440.00

16.7.1.7 LV Switchgear-1 to UPS (125KVA)


4C X 240mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 75 457 34,275.00 - 0.00% - 75.00 100.00% 34,275.00
1 x 35mm2 Cu.PVC ( EARTH ) LM 75 22 1,650.00 - 0.00% - 75.00 100.00% 1,650.00

Sub- Total: 306,534.00 0.00 306,534.00


DIV. 16 ELECTRICAL WORKS (CONTINUATION)

16.7.1.8 UPS (125KVA) to SDP-CR-E4 LM 69 473 32,637.00 - 0.00% - 69.00 100.00% 32,637.00
Procare Riaya Hospital Expansion Page 47 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
4C X 300mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 69 22 1,518.00 - 0.00% - 69.00 100.00% 1,518.00
1 x 35mm2 Cu.PVC ( EARTH )

16.7.1.9 LV Switchgear-1 to ATS


4C X 240mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 25 457 11,425.00 - 0.00% - 25.00 100.00% 11,425.00
1 x 35mm2 Cu.PVC ( EARTH ) LM 25 22 550.00 - 0.00% - 25.00 100.00% 550.00

16.7.1.10 ATS to SDP-EQ2


4C X 240mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 20 457 9,140.00 - 0.00% - 20.00 100.00% 9,140.00
1 x 35mm2 Cu.PVC ( EARTH ) LM 20 22 440.00 - 0.00% - 20.00 100.00% 440.00

16.7.1.11 SWGR - 1 to AHU#1 ( BASEMENT ), 6.5KVA


3C X 16mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 100 36 3,600.00 - 0.00% - 100.00 100.00% 3,600.00
1 x 10mm2 Cu.PVC ( EARTH ) LM 100 9 900.00 - 0.00% - 100.00 100.00% 900.00

16.7.1.12 SWGR-1 to AHU#2 ( BASEMENT ), 18.8KVA


3C X 10mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 85 19 1,615.00 - 0.00% - 85.00 100.00% 1,615.00
1 x 6mm2 Cu.PVC ( EARTH ) LM 85 8 680.00 - 0.00% - 85.00 100.00% 680.00

16.7.1.13 SWGR -1 to AHU#6 ( SECOND FLOOR ), 18.8KVA


3C X 10mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 80 19 1,520.00 - 0.00% - 80.00 100.00% 1,520.00
1 x 6mm2 Cu.PVC ( EARTH ) LM 80 8 640.00 - 0.00% - 80.00 100.00% 640.00

16.7.1.14 SWGR-1 to AHU#3 ( GROUND FLOOR ), 5.5KVA


3C X 6mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 78 18 1,404.00 - 0.00% - 78.00 100.00% 1,404.00
1 x 4mm2 Cu.PVC ( EARTH ) LM 78 6 468.00 - 0.00% - 78.00 100.00% 468.00

16.7.1.15 SWGR-1 to AHU#4 ( 1ST FLOOR ), 18.8KVA


3C X 10mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 81 19 1,539.00 - 0.00% - 81.00 100.00% 1,539.00
1 x 6mm2 Cu.PVC ( EARTH ) LM 81 8 648.00 - 0.00% - 81.00 100.00% 648.00

16.7.1.16 SWGR -1 to AHU#5 ( 2ND FLOOR ), 18.8KVA


3C X 10mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 88 19 1,672.00 - 0.00% - 88.00 100.00% 1,672.00
1 x 6mm2 Cu.PVC ( EARTH ) LM 88 8 704.00 - 0.00% - 88.00 100.00% 704.00

16.7.1.17 SWGR -1 to AHU#8 ( 4TH FLOOR ), 18.7KVA


3C X 10mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 86 19 1,634.00 - 0.00% - 86.00 100.00% 1,634.00
1 x 6mm2 Cu.PVC ( EARTH ) LM 86 8 688.00 - 0.00% - 86.00 100.00% 688.00

Sub- Total: 73,422.00 0.00 73,422.00


DIV. 16 ELECTRICAL WORKS (CONTINUATION)

16.7.1.18 SWGR -1 to AHU#9 ( 5TH FLOOR ), 9.3KVA


3C X 6mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 94 18 1,692.00 - 0.00% - 94.00 100.00% 1,692.00
1 x 4mm2 Cu.PVC ( EARTH ) LM 94 6 564.00 - 0.00% - 94.00 100.00% 564.00

16.7.1.19 SWGR - 1 to AHU#10 ( ROOF FLOOR ), 12.3KVA


3C X 6mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 105 18 1,890.00 - 0.00% - 105.00 100.00% 1,890.00
1 x 4mm2 Cu.PVC ( EARTH ) LM 105 6 630.00 - 0.00% - 105.00 100.00% 630.00

16.7.1.20 LV Switchgear-2 to ACLC #2


3- 3C X 630 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 80 2,718 217,440.00 - 0.00% - 80.00 100.00% 217,440.00
1 x 70mm2 Cu.PVC ( EARTH ) LM 80 39 3,120.00 - 0.00% - 80.00 100.00% 3,120.00

16.7.1.21 LV Switchgear-2 to ATS


Procare Riaya Hospital Expansion Page 48 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
4C X 240mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 25 457 11,425.00 - 0.00% - 25.00 100.00% 11,425.00
1 x 35mm2 Cu.PVC ( EARTH ) LM 25 22 550.00 - 0.00% - 25.00 100.00% 550.00

16.7.1.22 ATS to UPS ( 125KVA )


4C X 240mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 71 457 32,447.00 - 0.00% - 71.00 100.00% 32,447.00
1 x 35mm2 Cu.PVC ( EARTH ) LM 71 22 1,562.00 - 0.00% - 71.00 100.00% 1,562.00

16.7.1.23 - NOT USED -

16.7.1.24 LV Switchgear-2 to UPS ( 125KVA )


3C X 240mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 71 365 25,915.00 - 0.00% - 71.00 100.00% 25,915.00
1 x 35mm2 Cu.PVC ( EARTH ) LM 71 22 1,562.00 - 0.00% - 71.00 100.00% 1,562.00

16.7.1.25 LV Switchgear-2 to DP-N16-1F


4C X 50mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 70 105 7,350.00 - 0.00% - 70.00 100.00% 7,350.00
1 x 35mm2 Cu.PVC ( EARTH ) LM 70 22 1,540.00 - 0.00% - 70.00 100.00% 1,540.00

16.7.1.26 LV Switchgear-2 to DP-N17-1F


4C X 35mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 70 90 6,300.00 - 0.00% - 70.00 100.00% 6,300.00
1 x 16mm2 Cu.PVC ( EARTH ) LM 70 12 840.00 - 0.00% - 70.00 100.00% 840.00

16.7.1.27 LV Switchgear-2 to DP-N18-2F


4C X 50mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 76 105 7,980.00 - 0.00% - 76.00 100.00% 7,980.00
1 x 35mm2 Cu.PVC ( EARTH ) LM 76 22 1,672.00 - 0.00% - 76.00 100.00% 1,672.00

Sub- Total: 324,479.00 0.00 324,479.00


DIV. 16 ELECTRICAL WORKS (CONTINUATION)
16.7.1.28 LV Switchgear-2 to DP-N19-2F
4C X 70mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 75 156 11,700.00 - 0.00% - 75.00 100.00% 11,700.00
1 x 35mm2 Cu.PVC ( EARTH ) LM 75 22 1,650.00 - 0.00% - 75.00 100.00% 1,650.00

16.7.1.29 LV Switchgear-2 to DP-N22-4F


4C X 50mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 78 105 8,190.00 - 0.00% - 78.00 100.00% 8,190.00
1 x 35mm2 Cu.PVC ( EARTH ) LM 78 22 1,716.00 - 0.00% - 78.00 100.00% 1,716.00

16.7.1.30 LV Switchgear-2 to DP-N23-4F


4C X 50mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 78 105 8,190.00 - 0.00% - 78.00 100.00% 8,190.00
1 x 35mm2 Cu.PVC ( EARTH ) LM 78 22 1,716.00 - 0.00% - 78.00 100.00% 1,716.00

16.7.1.31 LV Switchgear-2 to DP-N24-4F


4C X 95mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 79 196 15,484.00 - 0.00% - 79.00 100.00% 15,484.00
1 x 50mm2 Cu.PVC ( EARTH ) LM 79 28 2,212.00 - 0.00% - 79.00 100.00% 2,212.00

16.7.1.32 LV Switchgear-2 to DP-N25-5F


4C X 25mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 83 70 5,810.00 - 0.00% - 83.00 100.00% 5,810.00
1 x 16mm2 Cu.PVC ( EARTH ) LM 83 12 996.00 - 0.00% - 83.00 100.00% 996.00

16.7.1.33 LV Switchgear-2 to DP-N26-5F


4C X 50mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 86 105 9,030.00 - 0.00% - 86.00 100.00% 9,030.00
1 x 35mm2 Cu.PVC ( EARTH ) LM 86 22 1,892.00 - 0.00% - 86.00 100.00% 1,892.00

16.7.1.34 LV Switchgear-2 to DP-N27-5F


4C X 70mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 87 156 13,572.00 - 0.00% - 87.00 100.00% 13,572.00
1 x 35mm2 Cu.PVC ( EARTH ) LM 87 22 1,914.00 - 0.00% - 87.00 100.00% 1,914.00

16.7.1.35 LV Switchgear-2 to DP-N28-6F


Procare Riaya Hospital Expansion Page 49 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
4C X 50mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 93 105 9,765.00 - 0.00% - 93.00 100.00% 9,765.00
1 x 35mm2 Cu.PVC ( EARTH ) LM 93 22 2,046.00 - 0.00% - 93.00 100.00% 2,046.00

16.7.1.36 LV Switchgear-2 to DP-N29-6F


4C X 35mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 93 90 8,370.00 - 0.00% - 93.00 100.00% 8,370.00
1 x 16mm2 Cu.PVC ( EARTH ) LM 93 12 1,116.00 - 0.00% - 93.00 100.00% 1,116.00

16.7.1.37 LV Switchgear-2 to DP-N31-RF


4C X 35mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 94 90 8,460.00 - 0.00% - 94.00 100.00% 8,460.00
1 x 16mm2 Cu.PVC ( EARTH ) LM 94 12 1,128.00 - 0.00% - 94.00 100.00% 1,128.00

Sub- Total: 114,957.00 0.00 114,957.00


DIV. 16 ELECTRICAL WORKS (CONTINUATION)
16.7.1.38 LV Switchgear-2 to DP-N32-RF
4C X 50mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 95 105 9,975.00 - 0.00% - 95.00 100.00% 9,975.00
1 x 35mm2 Cu.PVC ( EARTH ) LM 95 22 2,090.00 - 0.00% - 95.00 100.00% 2,090.00

16.7.1.39 SDP-LS-E3 to LS-E31-B


4C X 16mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 95 46 4,370.00 - 0.00% - 95.00 100.00% 4,370.00
1 x 10mm2 Cu.PVC ( EARTH ) LM 95 10 950.00 - 0.00% - 95.00 100.00% 950.00

16.7.1.40 SDP-LS-E3 to LS-E32-G


4C X 16mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 72 46 3,312.00 - 0.00% - 72.00 100.00% 3,312.00
1 x 10mm2 Cu.PVC ( EARTH ) LM 72 10 720.00 - 0.00% - 72.00 100.00% 720.00

16.7.1.41 SDP-LS-E3 to LS-E33-1F


4C -16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 67 46 3,082.00 - 0.00% - 67.00 100.00% 3,082.00
1C -10mm2 Cu.PVC ( EARTH ) LM 67 10 670.00 - 0.00% - 67.00 100.00% 670.00

16.7.1.42 SDP-LS-E3 to LS-E34-2F


4C -16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 72 46 3,312.00 - 0.00% - 72.00 100.00% 3,312.00
1C -10mm2 Cu.PVC ( EARTH ) LM 72 10 720.00 - 0.00% - 72.00 100.00% 720.00

16.7.1.43 SDP-LS-E3 to LS-E35-3F


4C -16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 76 46 3,496.00 - 0.00% - 76.00 100.00% 3,496.00
1C -10mm2 Cu.PVC ( EARTH ) LM 76 10 760.00 - 0.00% - 76.00 100.00% 760.00

16.7.1.44 SDP-LS-E3 to LS-E36-4F


4C -16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 81 46 3,726.00 - 0.00% - 81.00 100.00% 3,726.00
1C -10mm2 Cu.PVC ( EARTH ) LM 81 10 810.00 - 0.00% - 81.00 100.00% 810.00

16.7.1.45 SDP-LS-E3 to LS-E37-5F


4C -16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 86 46 3,956.00 - 0.00% - 86.00 100.00% 3,956.00
1C -10mm2 Cu.PVC ( EARTH ) LM 86 10 860.00 - 0.00% - 86.00 100.00% 860.00

16.7.1.46 SDP-LS-E3 to LS-E38-6F


4C -16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 90 46 4,140.00 - 0.00% - 90.00 100.00% 4,140.00
1C -10mm2 Cu.PVC ( EARTH ) LM 90 10 900.00 - 0.00% - 90.00 100.00% 900.00

16.7.1.47 SDP-LS-E3 to LS-E39-RF


4C -16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 95 46 4,370.00 - 0.00% - 95.00 100.00% 4,370.00
1C -10mm2 Cu.PVC ( EARTH ) LM 95 10 950.00 - 0.00% - 95.00 100.00% 950.00

16.7.1.48 SDP-EQ2 to DP-EQ21 (Basement)


4C -25 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 94 70 6,580.00 - 0.00% - 94.00 100.00% 6,580.00
1C -16mm2 Cu.PVC ( EARTH ) LM 94 12 1,128.00 - 0.00% - 94.00 100.00% 1,128.00
Procare Riaya Hospital Expansion Page 50 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR

Sub- Total: 60,877.00 0.00 60,877.00


DIV. 16 ELECTRICAL WORKS (CONTINUATION)

16.7.1.49 SDP-EQ2 to DP-EQ22 (Ground Floor)


4C -16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 72 46 3,312.00 - 0.00% - 72.00 100.00% 3,312.00
1C -10mm2 Cu.PVC ( EARTH ) LM 72 10 720.00 - 0.00% - 72.00 100.00% 720.00

16.7.1.50 SDP-EQ2 to DP-EO24 (2nd Floor)


4C -16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 81 46 3,726.00 - 0.00% - 81.00 100.00% 3,726.00
1C -10mm2 Cu.PVC ( EARTH ) LM 81 10 810.00 - 0.00% - 81.00 100.00% 810.00

16.7.1.51 SDP-EQ2 to DP-EO25 (3rd Floor)


4C -25 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 85 70 5,950.00 - 0.00% - 85.00 100.00% 5,950.00
1C -16mm2 Cu.PVC ( EARTH ) LM 85 12 1,020.00 - 0.00% - 85.00 100.00% 1,020.00

16.7.1.52 SDP-EQ2 to DP-EO26 (4th Floor)


4C -25 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 90 70 6,300.00 - 0.00% - 90.00 100.00% 6,300.00
1C -16mm2 Cu.PVC ( EARTH ) LM 90 12 1,080.00 - 0.00% - 90.00 100.00% 1,080.00

16.7.1.53 SDP-EQ2 to DP-EQ27 (5th Floor)


4C -25 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 95 70 6,650.00 - 0.00% - 95.00 100.00% 6,650.00
1C -16mm2 Cu.PVC ( EARTH ) LM 95 12 1,140.00 - 0.00% - 95.00 100.00% 1,140.00

16.7.1.54 SDP-EQ2 to DP-EQ28 (6th Floor)


4C -25 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 101 70 7,070.00 - 0.00% - 101.00 100.00% 7,070.00
1C -16mm2 Cu.PVC ( EARTH ) LM 101 12 1,212.00 - 0.00% - 101.00 100.00% 1,212.00

16.7.1.55 SDP-EQ2 to DP-EQ29 (Roof Floor)


4C -95 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 106 196 20,776.00 - 0.00% - 106.00 100.00% 20,776.00
1C -50mm2 Cu.PVC ( EARTH ) LM 106 28 2,968.00 - 0.00% - 106.00 100.00% 2,968.00

16.7.1.56 SDP-CR-E4 to C.R-E41 (basement)


4C -16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 94 46 4,324.00 - 0.00% - 94.00 100.00% 4,324.00
1C -10mm2 Cu.PVC ( EARTH ) LM 94 10 940.00 - 0.00% - 94.00 100.00% 940.00

16.7.1.57 SDP-CR-E4 to C.R-E42 (Gnd Floor)


4C -16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 72 46 3,312.00 - 0.00% - 72.00 100.00% 3,312.00
1C -10mm2 Cu.PVC ( EARTH ) LM 72 10 720.00 - 0.00% - 72.00 100.00% 720.00

16.7.1.58 SDP-CR-E4 to C.R-E43 (1st Floor)


4C -16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 64 46 2,944.00 - 0.00% - 64.00 100.00% 2,944.00
1C -10mm2 Cu.PVC ( EARTH ) LM 64 10 640.00 - 0.00% - 64.00 100.00% 640.00

Sub- Total: 75,614.00 0.00 75,614.00


DIV. 16 ELECTRICAL WORKS (CONTINUATION)

16.7.1.59 SDP-CR-E4 to C.R-E44 (2nd Floor)


4C -16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 69 46 3,174.00 - 0.00% - 69.00 100.00% 3,174.00
1C -10mm2 Cu.PVC ( EARTH ) LM 69 10 690.00 - 0.00% - 69.00 100.00% 690.00

16.7.1.60 SDP-CR-E4 to C.R-E45 (3rd Floor)


4C -16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 73 46 3,358.00 - 0.00% - 73.00 100.00% 3,358.00
1C -10mm2 Cu.PVC ( EARTH ) LM 73 10 730.00 - 0.00% - 73.00 100.00% 730.00
Procare Riaya Hospital Expansion Page 51 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
16.7.1.61 SDP-CR-E4 to C.R-E46 (4th Floor)
4C -16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 78 46 3,588.00 - 0.00% - 78.00 100.00% 3,588.00
1C -10mm2 Cu.PVC ( EARTH ) LM 78 10 780.00 - 0.00% - 78.00 100.00% 780.00

16.7.1.62 SDP-CR-E4 to C.R-E47 (4th Floor)


4C -16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 83 46 3,818.00 - 0.00% - 83.00 100.00% 3,818.00
1C -10mm2 Cu.PVC ( EARTH ) LM 83 10 830.00 - 0.00% - 83.00 100.00% 830.00

16.7.1.63 SDP-CR-E4 to C.R-E48 (5th Floor)


4C -16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 88 46 4,048.00 - 0.00% - 88.00 100.00% 4,048.00
1C -10mm2 Cu.PVC ( EARTH ) LM 88 10 880.00 - 0.00% - 88.00 100.00% 880.00

16.7.1.64 SDP-CR-E4 to C.R-E49 (5th Floor)


4C -16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 93 46 4,278.00 - 0.00% - 93.00 100.00% 4,278.00
1C -10mm2 Cu.PVC ( EARTH ) LM 93 10 930.00 - 0.00% - 93.00 100.00% 930.00

16.7.1.65 SDP-CR-E4 to C.R-E50 (6th Floor)


4C -16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 99 46 4,554.00 - 0.00% - 99.00 100.00% 4,554.00
1C -10mm2 Cu.PVC ( EARTH ) LM 99 10 990.00 - 0.00% - 99.00 100.00% 990.00

16.7.1.66 EMDP to ATS 1 (400A)


4C X 240 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 50 457 22,850.00 - 0.00% - 50.00 100.00% 22,850.00
1C X 35mm2 Cu.PVC ( EARTH ) LM 50 22 1,100.00 - 0.00% - 50.00 100.00% 1,100.00

16.7.1.67 - NOT USED -

16.7.1.68 EMDP to ATS 2 (400A)


4C X 240 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 50 457 22,850.00 - 0.00% - 50.00 100.00% 22,850.00
1C X 35mm2 Cu.PVC ( EARTH ) LM 50 22 1,100.00 - 0.00% - 50.00 100.00% 1,100.00

16.7.1.69 - NOT USED -

Sub- Total: 80,548.00 0.00 80,548.00

DIV. 16 ELECTRICAL WORKS (CONTINUATION)

16.7.1.70 EMDP to ATS 3 (400A)


4C X 240 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 55 457 25,135.00 - 0.00% - 55.00 100.00% 25,135.00
1C X 35mm2 Cu.PVC ( EARTH ) LM 55 22 1,210.00 - 0.00% - 55.00 100.00% 1,210.00

16.7.1.71 EMDP to ATS 4 (400A)


4C X 240 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 48 457 21,936.00 - 0.00% - 48.00 100.00% 21,936.00
1C X 35mm2 Cu.PVC ( EARTH ) LM 48 22 1,056.00 - 0.00% - 48.00 100.00% 1,056.00

16.7.1.73 GENSET TO EMDP


7 - 1C X 630mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 20 2,114 42,280.00 - 0.00% - 20.00 100.00% 42,280.00
1C X 70mm2 Cu.PVC ( EARTH ) LM 20 22 440.00 - 0.00% - 20.00 100.00% 440.00

16.7.1.74 SDP-LS-E3 TO DP CVS-1F


4C X 16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 30 46 1,380.00 - 0.00% - 30.00 100.00% 1,380.00
1C X 10mm2 Cu.PVC ( EARTH ) LM 30 10 300.00 - 0.00% - 30.00 100.00% 300.00

16.7.1.75 SDP-LS-E3 TO DP CVS-2F


4C X 16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 35 46 1,610.00 - 0.00% - 35.00 100.00% 1,610.00
1C X 10mm2 Cu.PVC ( EARTH ) LM 35 10 350.00 - 0.00% - 35.00 100.00% 350.00
Procare Riaya Hospital Expansion Page 52 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
16.7.1.76 SDP-LS-E3 TO DP CVS-4F
4C X 16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 45 46 2,070.00 - 0.00% - 45.00 100.00% 2,070.00
1C X 10mm2 Cu.PVC ( EARTH ) LM 45 10 450.00 - 0.00% - 45.00 100.00% 450.00

16.7.1.77 SDP-LS-E3 TO DP CVS-5F


4C X 16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 50 46 2,300.00 - 0.00% - 50.00 100.00% 2,300.00
1C X 10mm2 Cu.PVC ( EARTH ) LM 50 10 500.00 - 0.00% - 50.00 100.00% 500.00

16.7.1.78 ATS (400A) to SDP-1


4C X 150 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 15 358 5,370.00 - 0.00% - 15.00 100.00% 5,370.00
1C X 35mm2 Cu.PVC ( EARTH ) LM 15 22 330.00 - 0.00% - 15.00 100.00% 330.00

16.7.1.79 MCC-1 to CHW-PP1


3C X16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 79 36 2,844.00 - 0.00% - 79.00 100.00% 2,844.00
1C X 10mm2 Cu.PVC ( EARTH ) LM 79 9 711.00 - 0.00% - 79.00 100.00% 711.00

16.7.1.80 MCC-1 to ACLC-3


9 - 1C X 630 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 81 2,718 220,158.00 - 0.00% - 81.00 100.00% 220,158.00
1C X 70mm2 Cu.PVC ( EARTH ) LM 81 22 1,782.00 - 0.00% - 81.00 100.00% 1,782.00

Sub- Total: 332,212.00 0.00 332,212.00


DIV. 16 ELECTRICAL WORKS (CONTINUATION)

16.7.1.81 MCC-1 to CHW-PP2


3C X10 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 82 30 2,460.00 - 0.00% - 82.00 100.00% 2,460.00
1C X 35mm2 Cu.PVC ( EARTH ) LM 82 22 1,804.00 - 0.00% - 82.00 100.00% 1,804.00

16.7.1.82 MCC-1 to CHWSP-1


3C X 16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 83 36 2,988.00 - 0.00% - 83.00 100.00% 2,988.00
1C X 10mm2 Cu.PVC ( EARTH ) LM 83 9 747.00 - 0.00% - 83.00 100.00% 747.00

16.7.1.83 MCC-1 to ACLC-4


9 - 1C X 630 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 80 2,718 217,440.00 - 0.00% - 80.00 100.00% 217,440.00
1C X 70mm2 Cu.PVC ( EARTH ) LM 80 22 1,760.00 - 0.00% - 80.00 100.00% 1,760.00

16.7.1.84 MCC-1 to CHW-PP3


3C X16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 85 36 3,060.00 - 0.00% - 85.00 100.00% 3,060.00
1C X 10mm2 Cu.PVC ( EARTH ) LM 85 9 765.00 - 0.00% - 85.00 100.00% 765.00

16.7.1.85 MCC-1 to CHW-PP4


3C X16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 85 36 3,060.00 - 0.00% - 85.00 100.00% 3,060.00
1C X 10mm2 Cu.PVC ( EARTH ) LM 85 9 765.00 - 0.00% - 85.00 100.00% 765.00

16.7.1.86 MCC-1 to CHWSP-2


3C X 50 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 81 105 8,505.00 - 0.00% - 81.00 100.00% 8,505.00
1C X 35mm2 Cu.PVC ( EARTH ) LM 81 22 1,782.00 - 0.00% - 81.00 100.00% 1,782.00

16.7.1.87 MCC-1 to CHWSP-3


3C X 50 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 82 105 8,610.00 - 0.00% - 82.00 100.00% 8,610.00
1C X 35mm2 Cu.PVC ( EARTH ) LM 82 22 1,804.00 - 0.00% - 82.00 100.00% 1,804.00

16.7.1.88 MCC-1 to ELECTRIC FIRE PUMP


3C X 50 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 105 105 11,025.00 - 0.00% - 105.00 100.00% 11,025.00
1C X 35mm2 Cu.PVC ( EARTH ) LM 105 22 2,310.00 - 0.00% - 105.00 100.00% 2,310.00
Procare Riaya Hospital Expansion Page 53 of 81
Al-Khobar, Kingdom of Saudi Arabia

Remaining Balance of Work Evaluation

BOQ Work Accomplished Balance of Work


Item Description Remarks
Unit Quantity Rate SR Amount SR Quantity % Executed Amount SR Quantity % Balance Amount SR
16.7.1.89 Fire pump junction box to JOCKEY PUMP
3C X 10 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 15 30 450.00 - 0.00% - 15.00 100.00% 450.00
1C X 6mm2 Cu.PVC ( EARTH ) LM 15 12 180.00 - 0.00% - 15.00 100.00% 180.00

16.7.1.90 SDP-1 to 2HP Lift Station Pump


3C X 6 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 102 24 2,448.00 - 0.00% - 102.00 100.00% 2,448.00
1C X 4mm2 Cu.PVC ( EARTH ) LM 102 6 612.00 - 0.00% - 102.00 100.00% 612.00

Sub- Total: 272,575.00 0.00 272,575.00


DIV. 16 ELECTRICAL WORKS (CONTINUATION)

16.7.1.91 SDP-1 to .75HP Lift Pump


2C X 6 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 105 16 1,680.00 - 0.00% - 105.00 100.00% 1,680.00
1C X 4mm2 Cu.PVC ( EARTH ) LM 105 6 630.00 - 0.00% - 105.00 100.00% 630.00

16.7.1.92 DP-N16-1F to DP-N16P2


4C X 16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 15 46 690.00 - 0.00% - 15.00 100.00% 690.00
1C X 10mm2 Cu.PVC ( EARTH ) LM 15 9 135.00 - 0.00% - 15.00 100.00% 135.00

16.7.1.93 DP-N16-1F TO DP-N16L


4C X 35 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 15 90 1,350.00 - 0.00% - 15.00 100.00% 1,350.00
1C X 16mm2 Cu.PVC ( EARTH ) LM 15 12 180.00 - 0.00% - 15.00 100.00% 180.00

16.7.1.94 DP-N18-2F to DP-N18P2


4C X 25 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 15 70 1,050.00 - 0.00% - 15.00 100.00% 1,050.00
1C X 16mm2 Cu.PVC ( EARTH ) LM 15 12 180.00 - 0.00% - 15.00 100.00% 180.00

16.7.1.95 DP-N18-2F to DP-N16L


4C X 25 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 107 70 7,490.00 - 0.00% - 107.00 100.00% 7,490.00
1C X 16mm2 Cu.PVC ( EARTH ) LM 107 12 1,284.00 - 0.00% - 107.00 100.00% 1,284.00

16.7.1.96 DP-N22-4F to DP-N22P2


4C X 16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 15 46 690.00 - 0.00% - 15.00 100.00% 690.00
1C X 10mm2 Cu.PVC ( EARTH ) LM 15 10 150.00 - 0.00% - 15.00 100.00% 150.00

16.7.1.97 DP-N25-5F to DP-N25-P2


4C X 16 mm2 Cu.XLPE/PVC Sheathed, 0.6/1kV LM 15 46 690.00 - 0.00% - 15.00 100.00% 690.00
1C X 10mm2 Cu.PVC ( EARTH ) LM 15 10 150.00 - 0.00% - 15.00 100.00% 150.00

16.7.1.98 SDP-1 to Centrifugal Booster Pump


4C X 6 mm2