TENDER SUMMARY

MPI Oman Date: 11-Mar-18

Tender Title MEP FOR MAZOON COLLEGE

Tender Ref:
OPTION -1 WITH SAMSUNG AC
Contract Period 12 Months Labour Hrs (Rates)
Gross Built Up Area 8,632 m2 Labour Hrs (Prelims)
Rate /m2 64 RO/m2 Total Hrs
Avg No. of Men
Peak - .0
A. DIRECT COSTS % Total
1. Labour 22,086.475 4.00%
2. Plant 0.00%
3. Materials Electrical 113,373.900 20.51%
5. Materials Mechcanical 34,945.745 6.32%
4. Materials HVAC 157,593.067 28.52%

Sub Total; Direct Work (Materials) 327,999.187 59.35%

5. Subcontractors Electrical 64,868.341 11.74%
6. Subcontractors HVAC 130,005.659 23.52%
7. Subcontract Mechanical 29,766.813 5.39%
8. Subcontractors Labour - 0.00%
9. Subcontractors PC Sums 0.00%
Sub Total; Direct Work (Subcontractors) 224,640.813 40.65%

A. TOTAL DIRECT COSTS 552,640.000 100.00%

B. INDIRECT COSTS
Staff & Attendant Labour - .0 0.00%
Transport - .0 0.00%
Offices and Stores 0.00%
Additional Plant - .0 0.00%
Scaffolding 0.00%
Miscellaneous 0.00%
Bonds & Insurances 0.00%
Designs and Detailing 0.00%
Client's and RE Requirements 0.00%
Camp Adjustment 0.00%

B. TOTAL INDIRECT COSTS - .0 0.00%

C. OTHER COSTS
1. Escalation 0.00%
2. Finance Charges & Exchange Rate - warranty @ 0% - .0 0.00%
3. Risk Analysis (Quantities @ 0.25%of Direct Costs) - .0 0.00%
4. Contingency - .0 0.00%
5. Other Fees, Taxes & Levies 0.00%
6. Tender Costs 0.00%

C. TOTAL OTHER COSTS - .0 0.00%

SUBTOTAL DIRECT , INDIRECT AND OTHER COSTS 552,640.000 100.00%

D. CLIENT'S SUMS
1. Provisional Sums 0.00%
2. Dayworks - .0 0.00%
3. Contingency Client - .0 0.00%

D. TOTAL CLIENT'S SUMS - .0 0.00%

E. OVERHEADS & PROFIT

1. On Direct Works - .0 0.00%
2. On Sub Contractors - .0 0.00%
4. On Indirect Costs - .0 0.00%
5. On Other Costs 0.00%
6. On Provisional Sums 0.00%
7. On Dayworks 0.00%
8. On Client's Contingency 0.00%

E. TOTAL OVERHEAD & PROFIT - .0 0.00%

F. TOTAL OF TENDER 552,640.000

MPI Oman
PACKAGE TOTALS Date: 11-Mar-18 Final

8,632.000
PACKAGE SUMMARY
Code Description RO/m2 Dry Cost Labour Labour Subcon Plant Material Subcon Discounts
considered
ELECTRICAL
SMBD 1.26 10,837.500 1,300.000 11,450.000 15%
Distribution board 0.37 3,182.500 350.000 3,000.000 5%
cable 4.74 40,945.000 5,100.000 38,000.000 5%
Equipment Connection 1.24 10,700.000 1,200.000 9,500.000 0%
small power 1.08 9,315.000 350.000 10,000.000 10%
Lighting Installation 4.60 39,675.000 4,600.000 48,300.000 25%
Fire alarm system 0.69 5,950.000 7,000.000 15%
PA system 0.82 7,110.000 7,900.000 10%
Structured Cabling 0.92 7,947.500 9,350.000 15%
TV system 0.13 1,100.000 1,100.000 0%
CCTV 1.48 12,750.000 15,000.000 15%
Lightning protection system 0.47 4,050.000 850.000 3,200.000 0%
Electrical Installation (Sundries) 0.34 2,894.000 394.000 2,500.000 0%
Lift 3.15 27,200.000 32,000.000 15%
Lift (Sundries) 0.20 1,693.000 1,193.000 500.000 0%
TOTAL - A 21.47 185,349.500 15,337.000 - 126,450.000 72,350.000

Mechanical
Plumbing & Drainage System 1.97 17,045.600 2,900.000 16,470.000 12%
Foul Drainage System (Sundries) 0.22 1,857.150 158.400 1,698.750 0%
Booster Pump , Tank & water Heater 0.87 7,520.000 1,200.000 8,200.000 20%
Booster Pump , Tank & water Heater (Sundries) 0.11 976.942 76.942 900.000
0%
Sanitary Wares 1.18 10,157.500 1,450.000 10,500.000 15%
Fire Extinguishing System 2.88 24,900.000 33,200.000 25%
Fire Extinguishing System (Sundries) 0.16 1,389.000 181.500 1,207.500 0%
TOTAL - B 7.396 63,846.192 5,966.842 38,976.250 33,200.000

AIR CONDITIONING
AC Equipment & Installation (Chiller+ AHUs) 15.20 131,192.308 1,000.000 144,769.231
10%
Chilled Water Pump &n Accessories 1.18 10,197.000 1,030.000 10,300.000 10%
Chilled Water Piping & Valves 4.95 42,750.000 45,000.000 5%
PI & GI Ducting 3.85 33,250.000 35,000.000 5%
Grills, Diffusers, SA, FD & VCD 2.08 17,955.000 900.000 18,000.000 5%
BMS System 7.53 65,000.000 65,000.000 0%
AC & Ventilation system (Sundries) 0.36 3,100.000 400.000 2,700.000 0%
TOTAL - C 35.153 303,444.308 3,330.000 175,769.231 145,000.000

FINAL TOTAL 64.022 552,640.000 24,633.842 341,195.481 250,550.000