PROPOSED G+1 OFFICE, CHEMICAL STORAGE, TANK FARM AND ISO TANK CLEANING FACILITY FOR M/s GOODRICH

MARITIME LLC ON PLOT NO. S61108 AT JAFZA

Tendered Position 1 2 3 4 5 6 7 8 9 10 11
COMFORT
No CONTRACTOR AJEC TAK CIVIL MATRIX VENTURE PEERAJ SAM SPACE MAX PRAVARTHI QUICK STEEL FAMILY STAR AL AVON
HOUSE
1 Quoted price 17,259,019.66 19,650,000.00 19,960,200.00 20,039,357.00 20,490,000.00 20,750,000.00 20,900,000.00 20,975,000.00 21,383,200.00 21,678,589.00 21,800,000.00
2 Revised Price 21,009,019.66
3 Built up area Sq. M 9,666.00 9,666.00 9,666.00 9,666.00 9,666.00 9,666.00 9,666.00 9,666.00 9,666.00 9,666.00 9,666.00 9,666.00
4 Price per sq.m. 2,173.50 2,032.90 2,064.99 2,073.18 2,119.80 2,146.70 2,162.22 2,169.98 2,212.21 2,242.77 2,255.33
5 Price per Sq. ft. 201.92 188.86 191.84 192.60 196.93 199.43 200.87 201.60 205.52 208.36 209.53
6 Validity 30 days 15 days 15 days 15 days 30 days 30 days 30 days
7 Dewatering Excluded Excluded Excluded Exculded Excluded Excluded Excluded Excluded
8 Shoring works Excluded Excluded Exculded
Hot Rolled /
9 Type of structure
PEB
10 Building permit fees Excluded Excluded Excluded Excluded Exculded Excluded Excluded Excluded Excluded
11 Period of Mobilization 21 days 15 days 30 days 30 DAYS 30 DAYS 30 DAYS 21 Days 30 Days 30 DAYS
12 Period of Construction 210 days 7 months 10 months 9 Months 8 Months 7 Months 11 Months 10 Months 12 Months 11 Months
20,000/- per
13 Penalty
day
14 Advance 10% 10% 5% 10% 10% 10% 10% 10%

Preliminaries, Mobilization
714,000.00 511,000.00 275,000.00 975,000.00 600,000.00 1,176,135.00 1,061,995.00 1,057,014.00 250,000.00 500,000.00 627,885.00
& Demolition

BLOCK 1 - G+M OFFICE

Earth work 48,055.00 43,960.00

Sub-structure works 172,383.60 260,000.00 209,807.00 229,891.00 156,200.00 193,353.00 132,791.00 175,063.00 255,000.00 140,831.00 230,419.00
Super structure works 364,478.14 680,000.00 748,342.00 671,754.00 379,660.00 1,488,652.00 871,156.00 1,574,914.00 809,800.00 843,821.00 826,562.00
Block work 96,267.22 54,340.00
Water proofing works 102,862.10 50,000.00 103,141.00 96,826.00 60,000.00 92,700.00
Doors and windows 359,050.00 738,479.00
Carpentry & Joinery 93,709.00
Metal works 1,035,929.00 90,000.00 653,912.00 109,000.00 107,990.00 594,527.00 638,000.00 691,000.00
Glazing works 2,090.00
Finishes 410,088.46 972,915.00
Internal & External
17,204.00 21,000.00 122,400.00 6,300.00 74,200.00
handrails
Roof water proofing works 85,867.00 79,820.00

Pantry cabinets / Misc. 10,000.00 21,168.00 27,100.00 196,824.00 15,000.00 41,370.00 25,000.00
 COMFORT
No CONTRACTOR AJEC TAK CIVIL MATRIX VENTURE PEERAJ SAM SPACE MAX PRAVARTHI QUICK STEEL FAMILY STAR AL AVON
HOUSE
Electrical / Lighting
200,000.00 188,540.00 129,000.00 117,960.00 165,735.00 110,000.00 198,420.00
System
Fire Alarm and Fire
125,000.00 104,500.00 157,000.00 221,162.00 70,000.00 123,500.00
Fighting 259,200.00
HVAC work 570,000.00 319,000.00 204,000.00 226,800.00 192,618.00 130,000.00 333,500.00
Drainage work 90,000.00 138,300.00 155,000.00 47,898.00 43,935.00 45,000.00 57,231.00
Water supply system 68,429.00 42,922.00 12,000.00 82,368.00
MEP works
Misc. work / Dock
180,083.00
Levelers
TOTAL 2,277,807.52 2,075,000.00 1,736,300.00 1,138,565.00 3,020,525.00 2,669,221.00 2,388,393.00 2,454,387.00 2,261,700.00 1,947,174.00 2,543,000.00

BLOCK 2 - WORKERS'
UTILITY
Earth work 7,585.00 12,020.00
Sub-structure works 39,560.08 50,546.00 31,023.00 30,860.00 57,717.00 36,624.00 33,950.00 58,800.00 28,169.00 38,892.00
Super structure works 43,689.87 169,619.00 100,728.00 51,460.00 289,669.00 145,087.00 185,787.00 171,000.00 139,081.00 161,435.00
Block work 32,231.35 24,180.00
Water proofing works 28,970.24 20,960.00 12,218.00 24,000.00
Carpentry & Joinery 38,957.60 22,750.00 37,483.00
Metal works 9,493.00 30,857.00 43,500.00 31,760.00 38,261.00 52,000.00 190,000.00
Glazing works 632.50
Finishes 70,453.13 57,085.00
Roof water proofing 19,341.00 24,560.00 29,270.00
Pantry cabinets / Misc. 8,142.00 7,100.00 10,075.00 7,500.00 17,730.00 18,000.00
Electrical / Lighting
221,950.00 25,000.00 20,370.00 31,004.00 12,500.00 234,473.00
System
Fire Alarm and Fire
9,900.00 20,000.00 12,287.00 37,800.00 9,000.00 13,500.00
Fighting
HVAC work 115,500.00 25,000.00 19,980.00 110,981.00 73,000.00 136,500.00
Drainage work 29,700.00 50,000.00 20,889.00 23,607.00 28,000.00 10,400.00
Water supply system 135,589.00 9,569.00 7,000.00 24,700.00
MEP works
Misc. / Any others 240,000.00 50,492.00

TOTAL 263,987.77 240,000.00 278,505.00 206,911.00 602,005.00 518,864.00 476,087.00 432,698.00 453,300.00 267,245.00 809,900.00

BLOCK 3 - DRY GOODS

WAREHOUSE
Earth work 49,910.00 116,785.00
Sub-structure works 674,607.97 990,000.00 923,362.00 630,577.00 596,100.00 809,968.00 534,700.00 744,757.00 1,400,000.00 797,982.00 964,705.00
Super structure works 310,429.04 880,000.00 900,600.00 960,000.00 1,181,190.00 833,450.00 1,384,939.00 1,895,000.00 412,394.00 1,349,816.00
Block work 63,864.11 69,880.00
Water proofing works 2,304.00 27,955.00
 COMFORT
No CONTRACTOR AJEC TAK CIVIL MATRIX VENTURE PEERAJ SAM SPACE MAX PRAVARTHI QUICK STEEL FAMILY STAR AL AVON
HOUSE
Carpentry & Joinery - 160,000.00 195,820.00 146,607.00
Metal works 1,099,980.50 345,964.00 121,000.00 1,201,100.00 115,650.00 105,500.00 146,900.00
Glazing works -
Finishes 185,177.33 580,000.00 557,198.00 268,894.00 190,520.00 569,049.00 802,346.00 642,287.00 332,600.00 559,073.00
Electrical / Lighting
250,000.00 1,710,050.00 3,980,000.00 567,030.00 202,000.00 421,200.00 228,468.00 90,000.00 592,800.00
System works
Fire Alarm and Fire
330,000.00 2,067,500.00 2,530,000.00 269,500.00 405,000.00 716,730.00 313,200.00 157,500.00 294,000.00
Fighting
HVAC works 80,000.00 1,862,500.00 920,000.00 334,400.00 473,000.00 192,240.00 286,146.00 145,000.00 124,800.00
Drainage works 50,000.00 509,500.00 29,060.00 6,750.00 13,845.00 1,923.00 16,000.00 16,666.00
Roof ventilation works 60,500.00
Dock Levelers 90,000.00 180,000.00 90,000.00 115,200.00 126,360.00
Water supply system 90,000.00 14,683.00 7,060.00 8,000.00 349,600.00
Structural steel cladding 4,850,000.00
Any other item / Misc.
273,930.00 17,674.00
works
TOTAL 2,336,362.95 3,500,000.00 8,937,174.00 9,590,471.00 3,621,275.00 3,762,607.00 3,749,894.00 3,735,140.00 4,191,000.00 6,597,698.00 4,269,134.00

BLOCK 4 - DUTCH
BARN FOR ISO TANKS
Earth work 79,795.00 47,640.00 477,698.00
Sub-structure works 304,484.20 780,000.00 360,157.00 523,957.00 303,940.00 499,591.00 145,018.00 560,957.00 875,400.00 532,120.00 925,965.00
Super structure works 215,475.16 980,000.00 866,400.00 918,000.00 924,270.00 853,926.00 1,051,174.00 1,616,000.00 148,990.00
Block work -
Water proofing works - 12,157.00
Carpentry & Joinery -
Metal works 765,000.00 1,287,600.00
Glazing works -
Finishes 87,179.40 210,000.00 171,261.00 127,320.00 103,785.00 196,948.00 554,344.00 81,549.00 150,595.00
Encasement of columns 8,000.00

Electrical / Lighting system 190,000.00 172,800.00 29,800.00 174,000.00 101,045.00 100,750.00 180,648.00
Fire Alarm and Fire
160,000.00 137,500.00 131,000.00 655,296.00 178,200.00 225,000.00 145,850.00
Fighting
Drainage work 20,000.00 29,128.00 3,200.00 13,986.00 2,844.00 12,750.00 15,540.00
Water supply 30,000.00 14,613.00 7,773.00 17,889.00
MEP works
Misc. works 8,122.00
TOTAL 1,372,138.76 2,370,000.00 1,397,818.00 1,569,277.00 2,134,705.00 1,784,809.00 2,411,183.00 1,983,542.00 2,829,900.00 736,872.00 1,914,185.00

BLOCK 5 - INSPECTION
BAY
Earth work 53,200.00 38,645.00
Sub-structure works 179,084.93 335,000.00 185,626.00 238,413.00 120,460.00 250,037.00 159,159.00 292,248.00 389,700.00 242,576.00 240,764.00
Super structure works 78,780.50 400,000.00 355,860.00 369,000.00 414,400.00 305,551.00 451,182.00 446,000.00 147,047.00 493,380.00
Block work 28,508.37 23,040.00
 COMFORT
No CONTRACTOR AJEC TAK CIVIL MATRIX VENTURE PEERAJ SAM SPACE MAX PRAVARTHI QUICK STEEL FAMILY STAR AL AVON
HOUSE
Water proofing works 528.00 6,710.00
Carpentry & Joinery -
Metal works 308,000.00 30,000.00 456,400.00 25,000.00
Glazing works -
Finishes 96,395.93 320,000.00 88,502.00 134,058.00 74,025.00 163,905.00 209,694.00 130,982.00 127,000.00 150,290.00
Encasement of columns /
12,000.00
specialities
Electrical / Lighting system 150,000.00 416,760.00 49,800.00 254,400.00 109,299.00 115,000.00 439,398.00
Fire Alarm and Fire
120,000.00 110,000.00 94,000.00 344,030.00 135,000.00 80,000.00 116,000.00
Fighting
Drainage work 30,000.00 52,475.00 3,200.00 33,890.00 3,176.00 8,000.00 40,794.00
Water supply 25,000.00 15,422.00 7,921.00 10,000.00 18,564.00
MEP work
Misc. work 17,828.00
TOTAL 691,297.73 1,410,000.00 629,988.00 741,471.00 1,325,070.00 1,000,342.00 1,322,146.00 1,129,808.00 1,175,700.00 446,096.00 1,499,190.00

BLOCK 6 - CLEANING
BAY
Earth work 56,615.00 72,835.00
Sub-structure works 255,937.23 320,000.00 260,757.00 1,564,622.00 150,410.00 1,239,387.00 210,712.00 253,220.00 2,135,000.00 337,604.00 228,500.00
Super structure works 113,427.95 410,000.00 353,400.00 378,000.00 692,100.00 281,615.00 509,828.00 558,000.00 251,924.00 609,121.00
Block work 59,981.64 49,000.00
Water proofing works 8,950.40 9,143.00
Carpentry & Joinery 13,200.00 26,105.00 25,725.00 24,796.00
Metal works 400,724.50 50,000.00 67,000.00 352,060.00 26,205.00 15,876.00 46,600.00
ETP Tank 662,457.00
Glazing works -
Finishes 124,809.25 680,000.00 232,602.00 144,073.00 101,722.00 155,167.00 320,195.00 218,837.00 228,000.00 361,541.00
Complete civil works for
685,013.00 629,791.00
ETP Tank
Encasement of columns 15,000.00
Electrical / Lighting system 120,000.00 597,240.00 68,600.00 470,400.00 210,606.00 190,000.00 631,109.00
Fire Alarm and Fire
93,000.00 80,300.00 80,000.00 217,067.00 204,002.00 115,000.00 91,660.00
Fighting
Drainage work 30,000.00 29,570.00 23,400.00 14,791.00 6,394.00 5,000.00 17,850.00
Air conditioning 24,200.00 31,500.00 26,460.00
Water supply 40,000.00 14,243.00 12,049.00 8,000.00 17,144.00
MEP works
Misc. works 128,887.00
TOTAL 977,030.97 1,743,000.00 1,557,877.00 2,153,695.00 1,490,985.00 2,316,359.00 2,233,816.00 1,414,936.00 3,285,600.00 1,445,837.00 1,956,925.00
 COMFORT
No CONTRACTOR AJEC TAK CIVIL MATRIX VENTURE PEERAJ SAM SPACE MAX PRAVARTHI QUICK STEEL FAMILY STAR AL AVON
HOUSE
BLOCK 7 - DRUM
FILLING STORE -
DUTCH BARN 2
Earth work 31,470.00 41,055.00
Sub-structure works 557,710.48 410,000.00 509,606.00 849,108.00 180,460.00 301,771.00 235,531.00 241,060.00 1,105,000.00 180,506.00 277,648.00
Super structure works 348,221.24 290,000.00 274,740.00 289,200.00 287,320.00 248,179.00 466,628.00 496,000.00 111,745.00 489,116.00
Block work 17,803.68 15,000.00
Water proofing works 117,410.00 9,530.00
Carpentry & Joinery - 20,690.00 14,256.00
Metal works 373,022.00 60,000.00 95,062.00 24,500.00 369,200.00 20,000.00 99,372.00 22,800.00
Glazing works -
Finishes 54,449.30 180,000.00 244,540.00 56,947.00 28,200.00 407,623.00 215,732.00 222,432.00 79,800.00 257,357.00

Dock levelers / specialities 60,000.00 120,000.00 51,000.00 76,800.00 84,240.00 36,000.00

Electrical / Lighting system 130,000.00 274,285.00 57,100.00 350,400.00 122,212.00 138,000.00 290,655.00
Fire Alarm and Fire
90,000.00 99,000.00 67,500.00 221,162.00 140,897.00 70,000.00 117,000.00
Fighting
Drainage work 29,620.00 4,000.00 14,305.00 3,446.00 20,000.00 17,160.00
Air conditioning 15,400.00 18,000.00 15,660.00
Water supply 10,000.00 14,775.00 13,238.00 8,000.00 17,784.00
MEP works
Misc. work 82,830.00 18,200.00
UG water tank and pump
810,064.00
room
TOTAL 1,468,616.70 1,230,000.00 1,123,948.00 1,339,755.00 1,123,855.00 1,163,314.00 1,491,916.00 1,294,153.00 1,975,600.00 1,240,456.00 1,484,920.00
BLOCK 8 -
SUBSTATION
Earth work 9,150.00 30,915.00
Sub-structure works 48,084.78 42,613.00 61,597.00 37,800.00 66,080.00 44,213.00 58,409.00 66,700.00 35,920.00 59,074.00
Super structure works 65,004.22 136,123.00 115,675.00 65,840.00 398,816.00 143,600.00 190,448.00 145,900.00 128,331.00
Block work 32,835.97 23,580.00
Water proofing works 36,778.96 2,610.00 26,976.00 98,973.00 33,600.00
Carpentry & Joinery - 35,960.00 26,751.00
Metal works 294,734.00 35,618.00 36,500.00 28,080.00 42,077.00 37,200.00
Glazing works 220.00
Finishes 66,404.87 40,195.00 185,889.00

Roof water proofing works 25,539.00 26,640.00

Electrical / Lighting system 287,760.00 45,650.00 65,070.00 68,006.00 25,000.00 301,440.00

Fire Alarm and Fire
77,000.00 34,500.00 12,287.00 64,800.00 45,000.00 91,000.00
Fighting
Drainage work 7,750.00 26,785.00 11,972.00 5,700.00 9,097.00
Water supply 19,494.00 5,249.00 2,000.00
 COMFORT
No CONTRACTOR AJEC TAK CIVIL MATRIX VENTURE PEERAJ SAM SPACE MAX PRAVARTHI QUICK STEEL FAMILY STAR AL AVON
HOUSE
HVAC 22,000.00 15,750.00 26,460.00 26,687.00 26,000.00
MEP works
Any other item / Misc. 290,000.00 15,000.00 71,724.00
TOTAL 544,062.80 290,000.00 239,893.00 240,412.00 609,645.00 642,637.00 452,174.00 425,571.00 376,100.00 293,641.00 672,500.00
BLOCK 9 - TANK FARM
Sub-structure works 459,017.42
Super structure works 35,980.50
Block work -
Water proofing works -
Carpentry & Joinery -
Metal works 59,884.00
Glazing works -
Finishes 85,187.20
TOTAL 640,069.12

MEP WORKS 6,895,300.00 5,275,000.00

EXTERNAL WORKS 2,720,345.33 6,281,000.00 3,783,697.00 2,083,800.00 5,961,935.00 6,026,712.00 4,663,395.00 7,120,751.00 4,584,300.00 2,928,570.00 6,022,361.00

PROVISIONAL SUM
Weighbridge civil works 108,000.00 550,000.00
Builders work 236,000.00
Erection for steel and
413,000.00
cladding
GRAND TOTAL 21,009,019.65 19,650,000.00 19,960,200.00 20,039,357.00 20,490,000.00 21,611,000.00 20,899,999.00 21,048,000.00 21,383,200.00 21,678,589.00 21,800,000.00
Discount (861,000.00) (73,000.00)
20,750,000.00 20,975,000.00

Electrical 1,745,000.00 1,810,006.00 1,710,050.00 3,980,000.00 2,926,015.00 1,216,950.00 2,678,800.00 1,773,644.00 1,471,250.00 1,500,000.00 3,095,848.00
Fire Alarm & Fire
Fighting 3,750,000.00 2,384,000.00 2,067,500.00 2,530,000.00 2,556,260.00 2,598,865.00 2,720,318.00 3,032,204.00 2,291,500.00 2,750,000.00 2,417,510.00
Drainage works 579,700.00 300,000.00 509,500.00 - 467,603.00 517,335.00 159,604.00 211,234.00 275,450.00 350,000.00 324,083.00
Airconditioning 820,600.00 650,000.00 1,923,000.00 920,000.00 830,500.00 767,250.00 507,600.00 616,432.00 435,500.00 675,000.00 620,800.00
MEP TOTAL 6,895,300.00 5,144,006.00 6,210,050.00 7,430,000.00 6,780,378.00 5,100,400.00 6,066,322.00 5,633,514.00 4,473,700.00 5,275,000.00 6,458,241.00