Al YOSR City 200 sqm units

Unit Budget
Code Description Assigned Subcontractor
Symbol Quantity U.P TOTAL
001 General Fees
001-1 - Financial fees
001-2 - Equipment
001-3 - General Expenses
002 Earth Works
002-1 - Fine Grading m² 200.00
002-2 - Excavation m³ 53.00
002-3 - Bsckfilling m³ 8.00
002-4 - Waste Removal m³ 45.00
003 Concrete Works
003-1 Lean Concrete / Blinding m³ 0.00
003-1-1 -Material per m³
Cement kg 0.00
Aggregates kg
Sand kg
003-1-2 -Labor per m³
003-1 - Foundation for boundary wall m³ 4.00
003-1-1 -Material per m³
Cement kg 1296.00
-steel
Aggregates kg
Sand kg
003-1-2 -Labor per m³
003-2 - Structural foors m² 27.00
003-2-1 -Material m³
Cement kg 874.80
-steel
Aggregates kg
Sand kg
003-2-2 -Labor per m²
003-3 - foundations m³ 21.00
003-3-1 -Material m³
Cement kg 6804.00
-steel
Aggregates kg
Sand kg
003-3-2 -Labor per m³
 Al YOSR City 200 sqm units
Unit Budget
Code Description Assigned Subcontractor
Symbol Quantity U.P TOTAL
003-4 -Structural Elements (Slabs, Stairs, Parapets) m³ 35.00
003-4-1 -Slab
003-4-1-1 Cement kg 11340.00
003-4-1-2 -steel
003-4-1-3 Aggregates kg
003-4-1-4 Sand kg
003-4-1 -Stairs
003-4-1-1 Cement kg 0.00
003-4-1-2 -steel
003-4-1-3 Aggregates kg
003-4-1-4 Sand kg
003-4-1 -stair case slab, lintels
003-4-1-1 Cement kg 0.00
003-4-1-2 -steel
003-4-1-3 Aggregates kg
003-4-1-4 Sand kg
003-4-2 -Labor per m³
 Al YOSR City 200 sqm units
Unit Budget
Code Description Assigned Subcontractor
Symbol Quantity U.P TOTAL
004 Masonry Works (block Works)
004-1 -Concrete Block Works 40*20*20 m² 20.00
004-1-1 - 40*20*20 Concrete Blocks UNIT 260.00
Cement Kg 1149.20
004-1-2 -Mortar KG 36.12
004-1-3 -Labor QAD
004-2 - Concrete Block Works 40*20*15 m² 83.00
004-2-1 - 40*20*15 Concrete Blocks UNIT 1079.00
Cement Kg 3647.02
004-2-2 -Mortar KG 112.4235
004-2-3 -Labor per m²
004-2 Lintels m³ 0.00
004-2-2 -Cement KG 0
004-2-3 -Labor per m²
005 Wall Finishing
005-1 -Wall Plastering m² 340.00
005-1-1 -Material kg 2558.50
005-1-2 -Labor per m²
005-2 - Wall Gypsum Plaster m² 215.00
005-2-1 -Material kg
005-2-2 -Labor per m²
005-3 - Wall Painting m² 555.00
005-3-1 -Material kg / m²
005-3-2 -Labor per m²
005-4 - Granites Wall Cladding m² 37.00
005-4-1 -Material m²
005-4-2 -Mortar kg 278.43
005-4-3 -Labor per m²
005-5 - Skirting m 28.00
005-5-1 -Material m²
005-5-2 -Mortar kg 26.34
005-5-3 -Labor per m
005-6 - Double Coping for Windows m² 6.50
005-6-1 -Material kg 9.78
005-6-2 -Labor per m
005-7 - Aluminium Subframe for Fence m 28.00
005-7-1 -Material m
005-7-2 -Labor per m
006 Floor Finishing
006-1 - Concrete Flooring above backfilling (10cm) m² 90.00
006-1-1 -Material kg 2916.00
005-1-2 -Labor per m²
006-4 - Concrete Flooring for External Area (10cm) 34.00
006-4-1 -Material m² 1101.60
006-4-3 -Labor per m²
006-2 - Ceramic Flooring for Rooms 90.00
006-2-1 -Material m²
006-2-2 - Accessories Unit
006-2-3 -Mortar kg 677.25
006-2-4 -Joint Filler kg
006-2-5 -Labor per m²
006-3 - Ceramic Flooring for Toilets 8.00
006-3-1 -Material m²
006-3-2 - Accessories Unit
006-3-3 -Mortar kg 60.20
006-3-4 -Joint Filler kg
006-3-5 -Labor per m²
006-5 - Ceramic Tiles for Wet Areas (walls) 73.00
006-5-1 -Material m²
006-5-2 - Accessories Unit
006-5-3 -Mortar kg 549.33
006-5-4 -Joint Filler kg
006-5-5 -Labor per m²
 Al YOSR City 200 sqm units
Unit Budget
Code Description Assigned Subcontractor
Symbol Quantity U.P TOTAL
007 -Doors and Windows
007-1 -Wooden Doors Unit 8.00
007-1-1 -Material Unit
007-1-2 -Labor per Unit
007-2 -PVC Doors Unit 4.00
007-2-1 -Material Unit
007-2-3 -Labor per Unit
007-3 -PVC Windows 2.00
007-3-1 -2.00 x 1.50 Unit 2.00
007-3-1-1 -Material Unit 2.00
007-3-1-2 -Labor per Unit
007-3-2 -1.70 x 1.50 Unit 1.00
007-3-2-1 -Material Unit 1.00
007-3-2-2 -Labor per Unit
007-3-3 -1.00 x 1.50 Unit 1.00
007-3-3-1 -Material Unit
007-3-3-2 -Labor per Unit
007-3-4 0.70 x 0.70 Unit 2.00
007-3-4-1 -Material Unit 2.00
007-3-4-2 -Labor per Unit
007-4 - Entrance Steel Gate 1.00
007-5-1 -Steel Gate 2.80 x 1.60 Unit 1.00
007-5-2 - Concrete Foundation & columns m³ 0.69
007-5-3 -Paint kg
007-5-4 -Hardware Unit
007-5-5 -Labor per Unit
008 Mechanical Works
Protection m³ 1.00
Cement 376.25
008-1 -Decorated Sink (60 x 45 cm) unit 2.00
008-1-1 -Material Unit
008-1-2 -Labor per Unit
008-2 -W.C (Stand Model) unit 1.00
008-2-1 -Material Unit
008-2-2 -Labor per Unit
008-3 -W.C (Floor Model) unit 1.00
008-3-1 -Material Unit
008-3-2 -Labor per Unit
 Al YOSR City 200 sqm units
Unit Budget
Code Description Assigned Subcontractor
Symbol Quantity U.P TOTAL
008-4 -Piping
008-4-1 - Galvanized 3" Piping m 10.00
008-4-1-1 -Material m
008-4-1-2 -Labor per m
008-4-1 - Galvanized 1" Piping m 30.00
008-4-1-1 -Material m
008-4-1-2 -Labor per m
008-4-1 - Galvanized 3/4" Piping m 90.00
008-4-1-1 -Material m
008-4-1-2 -Labor per m
008-4-1 - Galvanized 4" Piping m 40.00
008-4-1-1 -Material m
008-4-1-2 -Labor per m
008-4-1 - Galvanized 6" Piping m 15.00
008-4-1-1 -Material m
008-4-1-2 -Labor per m
008-5 - PVC Water Tank 1 m³ Unit 1.00
008-5-1 -Material Unit
008-5-2 -Labor per Unit
008-6 - Water Fountain (Robinette) unit 2.00
008-6-1 -Material Unit
008-6-2 -Labor per Unit
008-7 -Manholes
008-7-1 - Concrete 30 x 30cm unit 1.00
008-7-1-1 -Material m³ 0.07
Cement kg 21.87
-Cover Unit 1.00
008-7-1-2 -Labor per unit
008-7-1 - Concrete 40 x 40 cm unit 6.00
008-7-1-1 -Material m³ 0.72
Cement kg 233.28
-Cover unit u
008-7-1-2 -Labor per unit
009 Electrical Works
009-1 Electrical works
009-1-1 -Material Unit
009-1-2 -Labor Per Unit