PROJECT: ISRAQ LIVING Contractor: 0

CLIENT:TAHALUP Signature: 0/0/2019

Date: 11/25/2019

COMPOSITE SUMMARY - Rev.0 ( ZERO LOT )

Amount
Item No. Description
SAR
1.00 SITE WORKS 9,452
2.00 SKELETON WORKS 37,186
,
MOISTURE & THERMAL
3.00 5,220
PROTECTION
4.00 WINDOWS 7,450
5.00 WOODEN WORKS ( DOORS ) 8,250
6.00 METAL WORKS 15,180
7.00 VILLA INTERNAL TILES 27,895
8.00 FINISHES ( PAINTS ) 33,424
9.00 PLUMBING 26,745
10.00 HVAC 6,100
11.00 ELECTRICAL 23,670
12.00 PERGOLA 3,400
13.00 PRECAST WALLS & FENCE
TOTAL ESTIMATED CONTRACT
203,972
PRICE
LESS: 10% ADVANCE PAYMENT
LESS: 10% RETENTION MONEY
LESS: PREVIOUSLY CERTIFIED
TOTAL NET AMOUNT
PROJECT: ISRAQ LIVING Contractor: R
CLIENT:TAHALUP Signature:
Date: 11/25/2019

Amount
Item No. Description Unit Qty. Unit Rate
SAR
A Division 1 ;Site Works
1 Earth Work
Excavation, Support and Protection for foundations, cleaning and top-soil
removal if any. commencing at reduced levels and depths as indicated on
drawings and soil investigation report recommendation. Removal of excess
material and allowing for any necessary Earth Work include. ( INCLUDING
DEWATERING )

EXCAVATION ( INCLUDING DEWATERING ) (TO BE VERIFIED OF

1.1 THE TOPO SURVEY)

1.1.1 Villa Excavation ( Remeasured Item ) m3 99.25 14 1,389.50

1.2 Fence & Villa Yard Excavation ( Remeasured Item ) m 3
122.80 14 1,719.20
1.3 Underground water tank Excavation ( Remeasured Item ) m 3
27.60 14 386.40
B Backfilling ( Remeasured Item )
following the soil report, Backfilling up to bottom of drainage fill layer
(according to excavation verification)
Base coarse layer with thickness 25cm under slab on grade ,as per soil report

1.1 Villa Backfilling ( Remeasured Item ) m3 39.29 25.00 982.25

1.2 Fence & Villa Yard Backfilling ( Remeasured Item ) m3 184.00 25.00 4,600.00
1.3 Underground water tank Backfilling ( Red Sand ) m3 15.00 25.00 375.00
Note: A-1 a or A-1 b shall be used for backfilling and compaction on 20 cm
layer

Total Estimated Contract Price for Pay Item

1.00 ; TO BE CARRIED TO COMPOSITE 9,452.35
SUMMARY
PROJECT: ISRAQ LIVING Contractor:
CLIENT:TAHALUP Signature:
Date: 11/25/2019

Amount
Item No. Description Unit Qty. Unit Rate
SAR
Division 2-Skeleton Works
A Villa Footing- Supply & Install of Sub - Structure plain and Reinforced
Concrete having a minimum compressive strength of concrete at 28
days curing time using standard cylinder test and using type V
Including rebars, waterstop, formwork, curing, testing and all
accessories to complete .

1.1 Foundation

Blinding Concrete 10 cm (C20 type 5) and polyurethne insulation 500

1.1.1
microns thick before concrete
M³ 7.9 250.00 1,975.00

Foundation as per design & drawings (Concrete- C35 type 5), all
1.1.2
concrete works below or at backfilling level shall be water proof.
M³ 17.80 800.00 14,240.00

Foundation Stem wall as per design & drawings

1.2.1 Note : - The height of the Stem wall will change based on the level of M³ 2.110 1,000.00 2,110.00
foundation and adjacent infrastructure. ( REMEASURED )

Supply & Install Steel Dowels within footing to install precast walls, as
1.2.2
per design & drawings
Pcs. 67.0 8.00 536.00

1.2 Villa Slab on Grade with wiremesh as per design & drawings M³ 13.52 470 6,354.40

1.3 5 cm Screed (C25 type 1) with out wiremesh (above Hollow core slab) M³ 14.02 310.00 4,346.20

B External Villa Yard

Blinding Concrete 10 cm (C20 type 5) for under ground water Tank.
1.4
( REMEASURED )
M³ 0.90 0.00 0.00

1.5 Blinding Concrete 10 cm (C20 type 5) for Fence Footing M³ 5.22 250.00 1,305.00
1.4 Block wall ( Walk way edge ) as per design & drawings L.M 39.00 30.00 1,170.00
External Villa Yard Slab on Grade with wiremesh as per design &
1.5
drawings . ( REMEASURED )
M³ 9.31 470.00 4,377.11
1.6 Pergola Footing as per design & drawings M³ 1.29 600.00 772.20
Total Estimated Contract Price for Pay
Item 2.00 ; TO BE CARRIED TO 37,185.91
COMPOSITE SUMMARY
PROJECT: ISRAQ LIVING Contractor: RAKAN Cont. Co.
CLIENT:TAHALUP Signature:
Date: 11/25/2019

Amount
Item No. Description Unit Qty. Unit Rate
SAR
Division 3-Thermal & Moisture Protection
A Waterproofing Preparation works

Supply & install waterproofing Plaster layer for wet areas under
1 waterproofing system including Protection of pipes m2 31 18.00 558.00
Waterproofing for wet areas (toilets, kitchen & laundry)
B

Supply & install waterproofing system to wet areas including vertical

parts , protection layer, complete all in accordance with the drawings
2 and specifications. (tourch applied membrane. Minimum 4mm
thickness)

15
2.1 For ground floor baths & kitchen m2 24 360.00
12
2.2 For first floor baths m2 24 278.40
5
2.3 Annex Baths & laundry m2 24 115.20

C Roofing systems to concrete structures

3 Providing and fixing Roofing system. Item including 30 mm (minimum)

thick spray foam water proofing system all as per detailed drawing
specification and as directed by Engineer.

3.1 2nd floor Front Roof m2 34 40 1,360.00

3.2 2nd floor Back Roof m 2
35 40 1,380.00
3.3 Top Of Roof m2 26 40 1,048.60
3.4 waterproofing drain Pcs 3 40 120.00
Total Estimated Contract Price for Pay
Item 3.00 ; TO BE CARRIED TO 5,220.20
COMPOSITE SUMMARY
PROJECT: ISRAQ LIVING Contractor: RAKAN Cont. Co.
CLIENT:TAHALUP Signature:
Date: 11/25/2019

Amount
Item No. Description Unit Qty. Unit Rate
SAR
Division 4-Windows
A Windows

Aluminum Windows- Supply and install Windows including frames

fixed to building structure to the required elevations including hardware,
all necessary fittings, fixings and accessories and paintings decorations
1 complete as shown on Drawings. Frames shall be Green / White Color
powder coated aluminum frame, size as shown on the drawings. Adopt
tinted glass, thickness shall not be less than 6 mm. Supplier: as approved
by the Consultant.

1.2x1.2 m.,(6/6/6)mm Double Glazed Sliding Window ( Green color ) -

1.2mm Aluminum Thickness (Local - White Color) ( As Per The DWG
W1
AR-099-900)
Pcs 1 490.00 490.00

1.4x1.4 m.,(6/6/6)mm Double Glazed Sliding Window ( Green color ) -

W2 1.2mm Aluminum Thickness (Local - White Color) with Décor in front Pcs 1 710.00 710.00
elevation ( As Per The DWG AR-099-900)

1.4x1.4 m.,(6/6/6)mm Double Glazed Sliding Window ( Green color ) -

W2 1.2mm Aluminum Thickness (Local - White Color) ( As Per The Pcs 1 660.00 660.00
DWG AR-099-900)

.6 x.6 M. Bathroom Windows - single glazed " frosted " Awning

Windows ( open from top 45 degrees angle ) White Color. ( As Per
W3
The DWG AR-099-900)
Pcs 6 280.00 1,680.00

1.4x1.2 m.,(6/6/6)mm Double Glazed Sliding Window ( Green color ) -

1.2mm Aluminum Thickness (Local - White Color) with Décor in front
elevation . ( As Per The DWG AR-099-900)
W4 Pcs 1 600.00 600.00

1.4x1.2m.,(6/6/6)mm Double Glazed Sliding Window ( Green color ) -

1.2mm Aluminum Thickness (Local - White Color) ( As Per The DWG
W4 AR-099-900) Pcs 2 570.00 1,140.00

1.2x1.2 m. ,\(6/6/6)mm Double Glazed Sliding Window ( Green color )

- 1.2mm Aluminum Thickness (Local - White C`olor) with Décor in
W5 front elevation ( As Per The DWG AR-099-900) Pcs 1 520.00 520.00

1.6x2.2 m., Glass Sliding Door (6/12/6) Double Glazed Door Frame -
D2 1.8mm Aluminum Thickness (Local) White Color . ( As Per The DWG Pcs 1 1,650.00 1,650.00
AR-099-901)

Total Estimated Contract Price for Pay

Item 4.00 ; TO BE CARRIED TO 7,450.00
COMPOSITE SUMMARY
PROJECT: ISRAQ LIVING Contractor: RAKAN Cont. Co.
CLIENT:TAHALUP Signature:
Date: 11/25/2019

Amount
Item No. Description Unit Qty. Unit Rate
SAR
Division 4-WOODEN WORKS ( DOORS )
A Doors

.9 X 2.2 M. Door-Supply and Install of WPC doors (internal doors) . 40

mm thick door leaf of WPC stilts with foam infilling , frame and
architrave of WPC with door hardware, as per approval of Engineer
representative.
hardware: Chinese
D1 - 4 Pcs Hinges. Pcs 4 750.00 3,000.00
- 1 Pcs Door Handle
- 1 Pcs Door LocK

.8x2.2 m.,Supply and Install of WPC doors (internal doors) . 40 mm

thick door leaf of WPC stilts with foam infilling , frame and architrave
of WPC with door hardware, as per approval of Engineer
representative.
hardware: Chinese
D2 - 4 Pcs Hinges. Pcs 7 750.00 5,250.00
- 1 Pcs Door Handle
- 1 Pcs Door LocK

Total Estimated Contract Price for Pay

Item 5.00 ; TO BE CARRIED TO 8,250.00
COMPOSITE SUMMARY
PROJECT: ISRAQ LIVING Contractor: RAKAN Cont. Co.
CLIENT:TAHALUP Signature:
Date: 11/25/2019

Amount
Item No. Description Unit Qty. Unit Rate
SAR
Division 6-METAL WORKS
A Metal Doors

1.2x2.5 m.,Supply & Install Steel Fence Door:

Door Jamb: Galvanized Steel Sheets 2mm Thick (24cm wide) as per
approved design
Door leaf thickness: 45 mm with frosted plexi glass
Door leaf : Double galvanized steel sheet 1.5mm thick
Architrave type: Galvanized steel sheets 1.2mm thick (10cm wide)
hardware: Chinese
- 4 Pcs Hinges.
1.1 - 1 Pcs Door Handle Pcs 1 1,500.00 1,500.00
- 1 Pcs Door LocK

1.2x2.5 m.,Supply & Install Steel Entrance Door:

Door Jamb: Galvanized Steel Sheets 2mm Thick (24cm wide) as per
approved design
Door leaf thickness: 45 mm
Door leaf : Double galvanized steel sheet 1.5mm thick
Door leaf Insulation: polyethylene foam injection - density 40Kg/m3
Architrave type: Galvanized steel sheets 1.2mm thick (10cm wide)
hardware: Chinese
- 4 Pcs Hinges.
1.2 - 1 Pcs Door Handle Pcs 2 1,500.00 3,000.00
- 1 Pcs Door LocK

Supply & Install Steel Roof Door:

Door Jamb: Galvanized Steel Sheets 2mm Thick (24cm wide) as per
approved design
Door leaf thickness: 45 mm
1.3 Door leaf : Double galvanized steel sheet 1.5mm thick Pcs 2 1,500.00 3,000.00
Door leaf Insulation: polyethylene foam injection - density 40Kg/m3
Architrave type: Galvanized steel sheets 1.2mm thick (10cm wide)
hardware: Chinese
- 3 Pcs Hinges.
- 1 Pcs Door Handle
2 GARAGE DOOR
- 1 Pcs Door LocK

2.1 Automatic Roll up Garage Door Unit 1 1,800.00 1,800.00

3 METAL HANDRAIL

3.1 Stainless steel handrail with Glass as per design & drawings Lm 14.70 400.00 5,880.00

Total Estimated Contract Price for Pay

Item 6.00 ; TO BE CARRIED TO 15,180.00
COMPOSITE SUMMARY
PROJECT: ISRAQ LIVING Contractor: RAKAN Cont. Co.
CLIENT:TAHALUP Signature:
Date: 11/25/2019

Amount
Item No. Description Unit Qty. Unit Rate
SAR
A Division 7-Villa Internal Tiles
1 Ceramic Tiles
1.1 Main Flooring Tile 09 mm Thick

Ceramic Tiles - Supply Installation of Ceramic floor tile, including tile

bedding( sand , mortar , joint grouting, etc., as per drawings and specification
(Drawing No. AR-099-1000) and approved Ceramic Design and Color.

1.1.1 Ground Floor- Semi Gloss 42.5 × 42.5 Cm. Ceramic Tiles m2 76.05 46.00 3,498.30
1.1.2 Internal Kitchen- Semi Gloss 42.5 × 42.5 Cm. Ceramic Tiles m2 10.4 46.00 478.40
1.1.3 First Floor Hallway - Semi Gloss 42.5 × 42.5 Cm. Ceramic Tiles m2 8.5 46.00 391.00
1.1.4 Annex Hallway- Semi Gloss 42.5 × 42.5 Cm. Ceramic Tiles m2 6.3 46.00 289.80
1.2 Skirting Tile 09 mm Thick
Supply and Installation of .Ceramic Tile skirting with glue & joint grouting ,
etc., as per drawings and specification. and approved Ceramic Design and Color.

1.2.1 Ground Floor- Semi Gloss 10 × 42.5 Cm. Ceramic Tiles skirting Lm 69.3 9.00 623.70
1.2.2 Internal Kitchen.- Semi Gloss 10 × 42.5 Cm Ceramic Tiles skirting Lm 10 9.00 90.00
1.2.3 First Floor Hallway- Semi Gloss 10 × 42.5 Cm Ceramic Tiles skirting Lm 6.4 9.00 57.60
1.2.4 Annex Hallway- Semi Gloss 10 × 42.5 Cm Ceramic Tiles skirting Lm 8.1 9.00 72.90
2.0 Bedrooms
Ceramic Tiles - Supply Installation of Ceramic floor tile, including tile
bedding( sand , mortar , joint grouting, etc., as per drawings and specification
(Drawing No. AR-099-1000) and approved Ceramic Design and Color.

2.1.0 Main Flooring Tile 09 mm Thick

2.1.1 Master BedRoom- Semi Gloss 42.5 × 42.5 Cm Ceramic Tiles m2 20.8 46 956.80
2.1.2 Mini Master Room- Semi Gloss 42.5 × 42.5 Cm Ceramic Tiles m2 14.5 46 667.00
2.1.3 Bedroom 01- Semi Gloss 42.5 × 42.5 Cm. Ceramic Tiles m2 14.4 46 662.40
2.1.4 Bedroom 02- Semi Gloss 42.5 × 42.5 Cm. Ceramic Tiles m2 13.8 46 634.80
2.1.5 Maid's BedRoom- Semi Gloss 42.5 × 42.5 Cm Ceramic Tiles m2 6.8 46 312.80
2.2 Skirting Tile 09 mm Thick
Supply and Installation of 10x50x9 Cm.Ceramic Tile skirting with glue & joint
grouting , etc., as per drawings and specification. and approved Ceramic Design
and Color.

2.2.1 Master Bedroom- Semi Gloss 10 × 42.5 Cm Ceramic Tiles Lm 17.5 9.00 157.50
2.2.2 Mini Master Room- Semi Gloss 10 × 42.5 Cm. Ceramic Tiles Lm 16.3 9.00 146.70
2.2.3 Bedroom 01- Semi Gloss 10 × 42.5 Cm. Ceramic Tiles Lm 14.3 9.00 128.70
2.2.4 Bedroom 02- Semi Gloss 10 × 42.5 Cm Ceramic Tiles Lm 14.2 9.00 127.80
2.2.5 Mids BedRoom- Semi Gloss 10 × 42.5 Cm Ceramic Tiles Lm 9.6 9.00 86.40
PROJECT: ISRAQ LIVING Contractor: RAKAN Cont. Co.
CLIENT:TAHALUP Signature:
Date: 11/25/2019

Amount
Item No. Description Unit Qty. Unit Rate
SAR
3.0 Bathrooms
Ceramic Tiles -Supply and Installation of Ceramic Tile flooring,Skirting
,Wall tiles. including mortar ( Glue for walls ) , joint grouting, etc., as per
drawings and specification (Drawing No. AR-099-1000). and approved Ceramic
Design and Color.

3.1.0 Master Bath Tile 09 mm Thick

3.1.1 Floor- Matt Finish 30 × 30 Cm. Ceramic Tiles m2 4.3 50 215.00

3.1.2 Skirting- Matt Finish 10 x 30 Cm. Ceramic Tiles Lm 4.7 9 42.30
3.1.3 Shower Area Wall Tile- Semi Gloss 30 × 30 Cm Ceramic Tiles m2 9.1 50 455.00
3.2 Guest Bath Tile 09 mm Thick

3.2.1 Floor- Matt Finish 30 x 30 Cm. Ceramic Tiles m2 1.9 48 91.20

3.2.2 Skirting- Matt Finish 10 x 30 Cm. Ceramic Tiles Lm 4.8 9 43.20
3.3 Other Baths Tile 09 mm Thick

3.3.1 Floor- Matt Finish 30 x 30 Cm. Ceramic Tiles m2 12.6 50 630.00

3.3.2 Skirting- Matt Finish 10 x 30 Cm. Ceramic Tiles Lm 18.9 9 170.10
3.3.3 Shower Area Wall Tile- Semi Gloss 30x60 Cm. Ceramic Tiles m2 20.7 50 1,035.00
3.3.4 Shower Area Border Tile- Semi Gloss 30x60x11 Cm. Ceramic Tiles m2 3 50 150.00

B Villa external tiles

Ceramic Tiles - Supply and Installation of 31.8x31.8 Cm x 12mm Thk
Ceramic floor tile on sand bed direct mortar , including joint grouting, etc., as
per drawings and specification (Drawing No. AR-099-1000). and approved
Ceramic Design and Color.

1.0 Floors Ceramic Tile 12 mm Thick

1.1 Yard- Semi Gloss 31.8 x 31.8Cm. Ceramic Tiles m2 64.1 48 3,076.80
1.2 Front Roof- Semi Gloss 31.8 x 31.8Cm Ceramic Tiles m2 35 48 1,680.00
1.3 Back Roof - Semi Gloss 31.8 x 31.8Cm. Ceramic Tiles m2 33.3 48 1,598.40
1.4 Upper Roof- Semi Gloss 31.8 x 31.8Cm Cm. Ceramic Tiles m2 25.8 48 1,238.40
2.0 Skirting Tile 09 mm Thick
Ceramic Tiles - Supply and Installation of Ceramic Tile flooring on Sand Bed
including mortar , joint grouting, etc., as per drawings and specification
(Drawing No. AR-099-1000). and approved Ceramic Design and Color.

2.1 Yard Tile - Semi Gloss 10 x 31.8 Cm. Ceramic Tiles Lm 32.5 9 292.50
2.2 Front Roof - Semi Gloss 10 x 31.8 Cm. Ceramic Tiles Lm 25.9 9 233.10
2.3 Back Roof - Semi Gloss 10 x 31.8 Cm. Ceramic Tiles Lm 27.2 9 244.80
2.4 Upper Roof - Semi Gloss 10 x 31.8 Cm. Ceramic Tiles Lm 22 9 198.00
PROJECT: ISRAQ LIVING Contractor: RAKAN Cont. Co.
CLIENT:TAHALUP Signature:
Date: 11/25/2019

Amount
Item No. Description Unit Qty. Unit Rate
SAR

C Villa Stairs

1.0 Internal Stairs ( sunny gold egyptian marble )

Supply and Installation of Marble tiles for stair treads,risers and stair landing,
complete in all aspects fixed in position as indicated on drawings(Drawing No.
AR-099-1000. and approved Ceramic Design and Color.

1.1 Staircase-Threads 3 Cm Thick Lm 36.4 80 2,910.40

1.2 Riser-Threads 3 Cm Thick Lm 36.4 60 2,182.80
1.3 Staircase landings -3 Cm Thick ( Cut to size ) m2 17.3 105.00 1,816.50
2.0 External Stairs ( sunny gold egyptian marble )

2.1 Entrance stairs including side door Lm 2.2 95 209.00

Total Estimated Contract Price for Pay Item
7.00 ; TO BE CARRIED TO COMPOSITE 27,895.10
SUMMARY
PROJECT: ISRAQ LIVING Contractor: RAKAN Cont. Co.
CLIENT:TAHALUP Signature:
Date: 11/25/2019

Amount
Item No. Description Unit Qty. Unit Rate
SAR
Division 8-Finishes ( Paints )

A Villa Internal Paints

Supply & install Acrylic Emulsion Paint System-Smooth Finish for villa
internal walls as below layers / paint system:-
- (1) Coat / Layer Primer Paint
- (1) Coat / Layer Putty 100 - 150 DFT in Microns as per site
recommendation including smoothing works.
- (1) coat / Layer Smooth Finish paint ( RAl 9003 white color - MATT
1.1 finish ) - first coating m2 751.40 17.00 12,773.80
- (1) coat / Layer Smooth Finish paint ( RAl 9003 white color - MATT
finish ) - final coating

Supply & install Acrylic Emulsion Paint System-Texture Finish for villa
internal cilling as below layers / paint system:-
- (1) Coat / Layer Primer Paint
- (1) Coat / Layer Texture Paint 150 - 200 DFT in Microns as per site
recommendation.
- Repair the groves in precast hollow core ceiling as per site
recommendation.
- (1) coat / Layer Finish paint ( RAl 9003 white color - MATT finish ) -
1.2 first coating m2 210 17.00 3,576.80
- (1) coat / Layer Finish paint ( RAl 9003 white color - MATT finish ) -
final coating

B Villa External Paints ( Acrylic Emulsion Paint System-Profile Finish )

Supply & install Acrylic Emulsion Paint System-Texture Finish for villa
internal walls as below layers / paint system:-
- 1 Coat / Layer Primer Paint
- 1 Coat / Layer profile paint 2000 DFT in Microns, color as per
1.0 townhouse renders

1.1 External villa walls m2 500 21.00 10,500.00

2.2 Fence walls & columns m2 313 21.00 6,573.00

Total Estimated Contract Price for Pay
Item 8.00 ; TO BE CARRIED TO 33,423.60
COMPOSITE SUMMARY
PROJECT: ISRAQ LIVING Contractor:
CLIENT:TAHALUP Signature:
Date:

Amount
Item No. Description Unit Qty. Unit Rate
SAR
A Division 9-PLUMBING

1 Electrical Water Heater

Supply & Install Central water heater (300 Lit) 80 US Gallon Capacity
completely with all connections, accessories and steel base, as per design
1.1 drawings. No. 1 1,800 1,800.0

Supply & Install Cerculation pumps including all gate & non return valves and
all accessories with control panal as per design drawings ( one duty + one stand
1.2
by ).
Set 1 550 550.0

1.4 Pressure tank Set 1 0.00 0.0

2.0 Under Ground Water Tank Set 1.0 0.00 0.0

Supply & install PPR PN 16 Cold & Hot water Pipe system with
3.0 connections, fittings, supports, accessories, Connection to Sanitary ware/
sinks including angle valves, etc.,complete and as per design drawings.

3.1 PPR Pipe 20 mm dim Lm 130 11.50 1,495.0

3.2 PPR Pipe 25 mm dim Lm 47 13.50 634.5

3.3 PPR Pipe 32 mm dim Lm 34 17.00 578.0

3.4 PPR Pipe 40 mm dim Lm 29 23.00 667.0

3.5 PPR Pipe 50 mm dim Lm 25 40.00 1,000.0

Supply & Install uPVC class 4 & class 3 pipe work of any kind
(waste, soil, condensate. vent, rainwater) including fittings, rodding
4.0 eyes. protection barriers, supports, downspot, vent cap, accessories,
connections to the sanitary Fixture complete and as per design
drawings

4.1 UPVC Pipe 25 mm dim Class 4 Lm 54 10.50 567.0

4.2 UPVC Pipe 32 mm dim Class 4 Lm 11 11.00 121.0

4.3 UPVC Pipe 40 mm dim Class 4 Lm 0 0.00 0.0

4.4 UPVC Pipe 50 mm dim Class 4 Lm 71 21.00 1,491.0

4.5 UPVC Pipe 75 mm dim Class 4 Lm 8 35.00 280.0

4.6 UPVC Pipe 75 mm dim Class 3 Lm 35 30.00 1,036.5

4.7 UPVC Pipe 110 mm dim Class 4 Lm 70 55.00 3,850.0

4.8 UPVC Pipe 160 mm dim Class 4 Lm 22 90.00 1,980.0

5.0 Accessories

5.1 Supply & Install Roof Drain 110 mm Pcs 3 140.00 420.0

5.2 Supply & Install Upper Roof Drain 75 mm Saudi Cast or Equivalent Pcs 1 120.00 120.0

6.0 YARD DRAINAGE AND SEWERAGE SYSTEMS Supply & Install

PROJECT: ISRAQ LIVING Contractor:
CLIENT:TAHALUP Signature:
Date:

Amount
Item No. Description Unit Qty. Unit Rate
SAR
6.1 Precast manhole with cover dim 600 X 600 mm Pcs 1 510.00 510.0

6.2 Aluminum water tank cover 600 X 600 mm Pcs 1 BY CLIENT 0.0

Sanitary Wares Supply & Install-This section includes work pertaining to

7 toilet bath and accessories as per standard specification requirements and
manufacturer requirements.
Toilet S trap 250 mm With WC Seat with soft-closing mechanism
7.1 Set. 6 350.00 2,100.0

7.2 Shut Of HandShower Max Pcs. 6 35.00 210.0

7.3 Angle valve 1/2 " Chrom Pcs 30 23.00 690.0

7.4 Washbasin with pedestal 585 X 47 X 885 MM Set. 6 200.00 1,200.0

Single-lever basin mixer 1/2" S-Size single hole installation loop
7.5 metal lever Set. 6 150.00 900.0

7.6 drain siphon trap Brass 1 Set. 6 80.00 480.0

Single-lever bath/shower mixer wall mounted metal lever 46 mm ceramic
7.7 cartridge chrome finish / Set. 4 200.00 800.0

Shower rail set 4 sprays consists of: shower rail, 600 mm Relexaflex-hose 1750
7.8 Set. 4 80.00 320.0
mm suitable for instantaneous heater minimum pressure 1,0 bar
Stainless steel strainer with with gratin and cover,connection 103 mm,gratin 110
mm ,125 mm ,Dimension:15*15 cm 20 Years warrantere aisa 304
7.9 Set. 13 65.00 845.0

Stainless steel strainer with with gratin and cover,connection 103 mm,gratin 50
7.10 mm ,Dimension: 10*10 cm 20 Years warrantere aisa 305 Set. 4 30.00 120.0

Stainless steel Clean out with with gratin and cover,connection 103 mm,gratin
7.11 Set. 3 60.00 180.0
50 mm ,Dimension: 15*15 cm 20 Years warrantere aisa 305

8 Pump Set

Supply & Install Water pump 30 H, 6.5 m3/h with all non-return valve, gate
vall, pressure vissel 24 Lit, pressure control, with all fittings, strainer, float
8.1 valve, and all connectons and fittings to the water tank and as per design Set. 1.00 1,800.00 1,800.0
drawings.

9 HVAC

Exhaust Fan 100 CFM Dim 250 X 250 mm ( including conduit

9.1 + wires / switch included within quantity ) Pcs. 0 0 0.00
A/C Box Dim 150 X 150 X 70 mm
9.2 Pcs. 0 10 0.00
Total Estimated Contract Price for Pay Item
9.00 ; TO BE CARRIED TO COMPOSITE 26,745.00
SUMMARY
PROJECT: ISRAQ LIVING Contractor: RAKAN Cont. Co.
CLIENT:TAHALUP Signature:
Date: 11/25/2019

Amount
Item No. Description Unit Qty. Unit Rate
SAR
1 Division 10-HVAC
CEILING EXHAUST FAN
SSupply and installation of exhaust Fan including all necessary acessories
and auxillairies such as but not limited to air terminal/grills, ducts, flexsible
duct, supports and hanger as per reference drawings and specification for
satisfactory operation of the system.

Exhaust Fan 100 CFM Dim 250 X 250 mm ( including conduit + wires / switch
included within quantity ) Set 6 65 390.0

Supply, installation and all necessary works of AC condensate drain

connected to nearest floor drain. PVC pipes & fittings schedule 40.

1.1 UPVC Pipe Sch-40 - 3/4"

1.2 - UPVC Elbow 90° Sch-40 - 3/4" -( 20 Pcs )

1.3 - UPVC Socket / COUPLING Sch-40 - 3/4" -( 20 Pcs ) Lm 90 35.00 3,150.0

1.4 - UPVC Tee 90° Sch-40 - 3/4" -( 20 Pcs )

1.8 - UPVC Glue ( 1.5 Kg )

Cables and conduits including fittings, tapes, connectors,

accessories and wiring devices.

1.7 Electrical Pipe 63 mm

1.5 - Electrical Junction Box 20 * 20 CM (18 Pcs )

1.6 -Electrical Elbow 63 mm (18 Pcs )

1.7 Electrical Pipe 63 mm

Lm
1.8 UPVC Glue Kg 80 32.00 2,560.0

1.9 -PVC Tape for electrical installations / Box ( 1Box )

1.10 -Electrical Wire 6 mm / Roll 500 Feet ( 7 Roll )

1.11 -Electrical Flexible Hose 3/4x40 meters / Roll ( 6 Roll)

Total Estimated Contract Price for Pay Item

10.00 ; TO BE CARRIED TO COMPOSITE 6,100.00
SUMMARY
PROJECT: ISRAQ LIVING Contractor: RAKAN Cont. Co.
CLIENT:TAHALUP Signature:
Date: 11/25/2019

Amount
Item No. Description Unit Qty. Unit Rate
SAR
A Division 11- ELECTRICAL
1 Ground floor
Main Flooring Tile 09 mm Thick

Supply and Installation of lighting fixtures including connections to

permanent wiring system, (Main Feeding Cable 2wX4 MM2+1*4 mm2
CU/PVC/PVC PVC conduits, complete with all necessary fixing, fittings
and accessories, etc. as per drawings and specifications.

1.1 Lighting fixture CAPITAL DIFFRENCE PROFIT TOTAL DIFFRENCE

CEILING MOUNTED Lighting bulb equiped with

1.1.1
wires/boxes/conduits/accessoires (Local Materials )
Pcs 14.0 80.00 1,120.00 68.48 11.52 14.41% 958.7 161.34

CEILING MOUNTED Lighting fluorescent lamp 2*18 watt equiped with

1.1.2
wires/boxes/conduits/accessoires{for kitchen} (Local Materials )
Pcs 3 90.00 270.00 100.78 (10.78) -11.98% 302.3 -32.35

1.1.3 SURFACE MOUNTED DECORATIVE SPOT LIGHT external type Pcs 9 95.00 855.00 86.49 8.51 8.96% 778.4 76.57

1.2 Lighting switches 0.0 0.00

1.2.1 WALL MOUNTED SINGLE GANG, ONE-WAY SWITCH 230V,10A Pcs 7 70.00 490.00 67.95 2.05 2.93% 475.7 14.34

1.2.2 WALL MOUNTED DOUBLE GANG, ONE-WAY SWITCH 230V,10A Pcs 4 80.00 320.00 71.82 8.18 10.23% 287.3 32.72

1.2.3 WALL MOUNTED One GANG TWO-WAY SWITCH 230V,10A Pcs 6 80.00 480.00 71.82 8.18 10.23% 430.9 49.08

1.2.4 WALL MOUNTED TWO GANG TWO-WAY SWITCH 230V,10A Pcs 1 90.00 90.00 82.91 7.09 7.87% 82.9 7.09

1.2.5 WALL MOUNTED INTERMEDIATE SWITCH 230V,10A Pcs 1 90.00 90.00 72.26 17.74 19.71% 72.3 17.74

1.3 Socket And Electrical Outlets

Supply, Installation, testing & commissioning of power outlets and
switch points, including boxes, pipes/conduits, wires/cables (Main
Feeding Cable2wX4 MM2+1*4 mm2 CU/PVC/PVC PVC conduits,
complete with all necessary fixing, fittings and accessories, etc. as
per drawings and specifications.

1.3.1 WALL MOUNTED SINGLE SOCKET OUTLET ,230V,13Amp Pcs. 8 85.00 680.00 74.24 10.76 12.66% 593.9 86.06

WALL MOUNTED SINGLE SOCKET OUTLET ,230V,13Amp OUTLET

1.3.2
{W.P Type}
Pcs. 12 140.00 1,680.00 116.84 23.16 16.54% 1402.1 277.91

1.3.3 WALL MOUNTED DUPLEX SOCKET OUTLET ,230V,13Amp Pcs. 2 90.00 180.00 66.64 23.36 25.96% 133.3 46.73

1.3.4 WALL MOUNTED DUPLEX SOCKET OUTLET ,230V,13Amp{w.p} Pcs. 0 0.00 0.00 78.81 (78.81) #DIV/0! 0.0 0.00

POWER OUTLET FOR INTERCOM {INDOOR/OUTDOOR} UNIT

1.3.5
include( Conduit +boxes+power wires+accessoires)
Ls 1 170.00 170.00 72.26 97.74 57.49% 72.3 97.74

FLOOR MOUNTED BOX CONTAIN 13A, 230V DUPLEX SOCKET

1.3.6
OUTLET, GROUNDING TYPE (X=AMPERE RATING)
Pcs. 0 0.00 0.00 64.66 (64.66) #DIV/0! 0.0 0.00

Disconnect switch for water pump as indicated on drawing with complete

1.3.7
raceways+Boxes+wires
Pcs. 1 170.00 170.00 127.03 42.97 25.27% 127.0 42.97

1.4 Electrical Panel Boards

Three - Phase Electrical panel board with main breaker 100 AT/100 AF
1.4.1
adjustable-24Ways with Branch breakers as specified on panel schedule
Pcs. 1.0 1,200 1,200.00 988.89 211.11 17.59% 988.9 211.11

Three - Phase Electrical panel board with main breaker 63AT/100 AF

1.4.2
adjustable-18Ways with Branch breakers as specified on panel schedule
Pcs. 1.0 1,100 1,100.00 806.32 293.68 26.70% 806.3 293.68

1.5 ELECTRICA POWER CABLE

Supply, installation, testing and commissioning of power socket
outlet, floor box and lighting switches, the power sockets as per
SASO 2203 / BS 1363 , the work include wirings, cables, cable trays,
conduits, supports, grounding, metal boxes, plate cover, civil works
and all accessories required in accordance with the drawings and
specifications , in general the power socket outlets and lighting
switches modular type ,and ALL Lighting switches shall be Earthed
Type

1.5.1 Electrical Main Cable size 4 *35 Mm as specified on drawing Lm 14.00 70.00 980.00 67.70 2.30 3.28%

1.5.2 Electrical Main Cable size 4 * 16 mm+1*16 Lm 7.00 50.00 350.00 20.54 29.46 58.92%

1.6 Earthing network

1.6.1 Earthing network with tringular earth pit as clarified on drawing Ls 1 1200 1,200.00 20.54 1,179.46 98.29%

1.7 LOW Current Outlets:

1.7.1 WALL MOUNTED TELEPHONE OUTLET Pcs. 2 120 240.00 20.54 99.46 82.88%

1.7.2 WALL MOUNTED DATA OUTLET Pcs. 2 130 260.00

1.7.3 TV outlets Pcs. 3 160 480.00

1.7.4 BUILDING DISTRIBUTER{Box 20*20*10 cm} Pcs. 3 60 180.00

1.7.5 50 mm conduit for main feeder entry of STC L:m 18 40 720.00

2.00 First floor level

1.666666666667 50
Supply and Installation of lighting fixtures including connections to
permanent wiring system, (Main Feeding Cable 2wX4 MM2+1*4 mm2
CU/PVC/PVC PVC conduits, complete with all necessary fixing, fittings
and accessories, etc. as per drawings and specifications.

2.10 Lighting fixture

CEILING MOUNTED Lighting bulb equiped with

2.1.1 Pcs 16 75 1,200.00
wires/boxes/conduits/accessoires

CEILING MOUNTED Lighting fluorescent lamp 2*18 watt equiped with

2.1.2 Pcs 0 0 0.00
wires/boxes/conduits/accessoires

2.1.3 SURFACE MOUNTED DECORATIVE SPOT LIGHT external type Pcs 0 0 0.00

2.2.0 Lighting switches

Supply and installation testing & commissioning of lighting switches

and switch points, including boxes, pipes/conduits, wires/cables
(CU/THHN/PVC), terminals & other accessories and work items
necessary to make the system operational

2.2.1 WALL MOUNTED SINGLE GANG, ONE-WAY SWITCH 230V,10A Pcs. 3 65 195.00
PROJECT: ISRAQ LIVING Contractor: RAKAN Cont. Co.
CLIENT:TAHALUP Signature:
Date: 11/25/2019

Amount
Item No. Description Unit Qty. Unit Rate
SAR

2.2.2 WALL MOUNTED DOUBLE GANG, ONE-WAY SWITCH 230V,10A Pcs. 4 70 280.00

2.2.3 WALL MOUNTED Othree GANG One-WAY SWITCH 230V,10A Pcs. 1 85 85.00

2.2.4 WALL MOUNTED One GANG TWO-WAY SWITCH 230V,10A Pcs. 2 85 170.00

WALL MOUNTED One GANG TWO-WAY INTERMEIDATE SWITCH

2.2.5 Pcs. 1 130 130.00
230V,10A

2.3.0 Socket And Electrical Outlets

Supply, Installation, testing & commissioning of power outlets and
switch points, including boxes, pipes/conduits, wires/cables (Main
Feeding Cable2wX4 MM2+1*4 mm2 CU/PVC/PVC PVC conduits,
complete with all necessary fixing, fittings and accessories, etc. as
per drawings and specifications.

2.3.1 WALL MOUNTED SINGLE SOCKET OUTLET ,230V,13Amp Pcs. 9 130 1,170.00

WALL MOUNTED SINGLE SOCKET OUTLET ,230V,13Amp OUTLET

2.3.2 Pcs. 3 160 480.00
{W.P Type}

2.3.3 WALL MOUNTED DUPLEX SOCKET OUTLET ,230V,13Amp Pcs. 1 130 130.00

2.4.0 LOW Current Outlets:

2.4.1 WALL MOUNTED TELEPHONE OUTLET Pcs. 0 0 0.00

2.4.2 WALL MOUNTED DATA OUTLET Pcs. 2 160 320.00

2.4.3 TV outlets Pcs. 1 190 190.00

3.0 Second Floor

Supply and Installation of lighting fixtures including connections to

permanent wiring system, (Main Feeding Cable 4CX16 MM2
CU/XLPE/PVC + 16 MM2 CU/PVC) EMT/PVC conduits, complete with all
necessary fixing, fittings and accessories, hangers, supports, etc. as per
drawings and specifications.

3.1.0 Lighting fixture

CEILING MOUNTED Lighting bulb equiped with

3.1.1 Pcs. 7 130 910.00
wires/boxes/conduits/accessoires
CEILING MOUNTED Lighting fluorescent lamp 2*18 watt equiped with
3.1.2 Pcs. 0 0 0.00
wires/boxes/conduits/accessoires

3.1.3 SURFACE MOUNTED DECORATIVE SPOT LIGHT external type Pcs. 2 140 280.00

3.2. Lighting Switches

Supply, Installation, testing & commissioning of power outlets and switch

points, including boxes, pipes/conduits, wires/cables (CU/THHN/PVC),
terminals & other accessories and work items necessary to make the system
operational .

3.2.1 WALL MOUNTED SINGLE GANG, ONE-WAY SWITCH 230V,10A Pcs. 3.0 65 195.00

3.2.2 WALL MOUNTED DOUBLE GANG, ONE-WAY SWITCH 230V,10A Pcs. 2.0 70 140.00

3.2.3 WALL MOUNTED One GANG TWO-WAY SWITCH 230V,10A Pcs. 1.0 90 90.00

3.3 Socket And Electrical Outlets

Supply, Installation, testing & commissioning of power outlets and
switch points, including boxes, pipes/conduits, wires/cables (Main
Feeding Cable2wX4 MM2+1*4 mm2 CU/PVC/PVC PVC conduits,
complete with all necessary fixing, fittings and accessories, etc. as
per drawings and specifications.

3.3.1 WALL MOUNTED Single SOCKET OUTLET ,230V,13Amp Pcs. 4 90 360.00

3.3.2 WALL MOUNTED Single SOCKET OUTLET ,230V,13Amp{W.P} Pcs. 3 130 390.00

3.3.3 Power outlet for AC {Box+conduits+electric wires+accessoires} Pcs. 9 140 1,260.00

2*6 MM2+1*4 MM2
3.3.4 Disconnect switch for E.W.H Pcs. 1 170 170.00

3.3.5 Junction box 20*20 cm Pcs. 1 50.00 50.00

3.4.0 LOW Current Outlets:

3.4.1 WALL MOUNTED TELEPHONE OUTLET Pcs. 1.0 140.00 140.00

3.4.2 BUILDING DISTRIBUTER ( Box only with Fittings ) Pcs. 1.0 30.00 30.00

Coring Works for Lighting ( In Hollow Core slabs ) Including all Preparation &
4 1 Lump Sump 1,000.00 1,000.00
Closing Works
Supply the polyethelene foam sheets for all MEP opening at precast element
5 1 Lump Sump 1,000.00 1,000.00
including all preparation & Manufacturing.

Total Estimated Contract Price for Pay Item

11.00 ; TO BE CARRIED TO COMPOSITE 23,670.00
SUMMARY
PROJECT: ISRAQ LIVING Contractor: RAKAN Cont. Co.
CLIENT:TAHALUP Signature:
Date: ###

Unit Amount
Item No. Description Unit Qty.
Rate SAR
A Division 12--Finishes ( Pergola )

Supply & install Steel External Pergola as per approved

design and shop drawing and specifications.
1 lump sum 1.0 3,400.00 3,400.0
Pergola shade is PVC European Quality.
The pergola is designed for 75 Km/H wind speed

Total Estimated Contract Price for

Pay Item 10.00 ; TO BE CARRIED 3,400.0
TO COMPOSITE SUMMARY