DATE : 7/7/2022 P IN CITY

P INSTALLATION
PROJECT NAME : Mohamed Kasem  OUT CITY
DOORS QUANTITY : 1  WITHOUT INSTALLATION

MASONRY OPENING SUB-FRAME OPENING ARCHITRAVE WIDTH

PANELS
WALL WALL
DIMENSION=CM WIDTH HEIGHT WIDTH HEIGHT IN OUT
THICKNESS THICKNESS
110 220 24 1 10 10

MATERIAL SELECTION
MATERIAL WASTE
ITEM NAME MATERIAL CODE QTY UNIT TOTAL QTY
NAME PERCENTAGE
SUB-FRAME SF Bollywood 1.30 M2 15% 1.49
DOOR JAMB w0 Swedish wood 0.07 M3 10% 0.07
DOOR LEAF EDGING w0 Swedish wood 0.00 M3 10% 0.01
SOLID INSIDE DOOR w0 Swedish wood 0.03 M3 10% 0.03
CHIP BOARD fontex fontex /33 1.57 M2 10% 1.73
MDF TWO SIDES M6D MDF normal door size 4.08 M2 5% 4.28
VENEER TWO SIDES 4.08
ARCHITRAVE IN w0 Swedish wood 0.01 M3 10% 0.02
ARCHITRAVE OUT w0 Swedish wood 0.01 M3 10% 0.02
GLUE G1 veneer glue 8.16 M2 5% 8.57
WOOD STAIN 7.52
PAINTING SEALER pu PRIMER polyurethane WHITE PRIMER paint 25 LTR+HARDENER 15.04 M2 20% 18.05
PAINTING LACQUER pu TOPCOAT polyurethane WHITE TOPCOAT MATT 30% paint 25 LTR+HARDENER 7.52 M2 20% 9.03
HINGES H HINGES /4X3.5 CM 4.00 Unit 0% 4.00
LOCK 1.00
HANDLE 1.00
CYLINDER 1.00
DOOR STOP 1.00
DOOR RUBBER rubber door rubber 5.36 ML 15% 6.16
FOAM FIXING foam foam fixing 1.00 Unit 5% 1.05
SILICON silicon silicon 1.00 Unit 5% 1.05
PACKING packing paper + plastic 30.00 ML 5% 31.50

MATERIAL REQUEST

MATERIAL MATERIAL MATERIAL MATERIAL material

QTY UNIT TOTAL PRICE
CODE NAME PRICE REQUEST Unit
SF Bollywood 1.49 M2 300 0.50 sheets 150.20
w0 Swedish wood 0.14 M3 3680 0.14 M3 510.63
fontex fontex /33 1.73 M2 120 0.65 sheets 78.60
M6D MDF normal door size 4.28 M2 30 2.18 sheets 65.41
0 0.00
G1 veneer glue 8.57 M2 425 0.95 KG 16.18
pu PRIMER polyurethane WHITE PRIMER paint 25 LTR+HARDENER 18.05 M2 849.85 3.01 LTR 51.14
pu TOPCOAT polyurethane WHITE TOPCOAT MATT 30% paint 25 LTR+HARDENER 9.03 M2 1206.35 1.50 LTR 36.30
H HINGES /4X3.5 CM 4.00 Unit 22.34 4.00 Unit 89.36
rubber door rubber 6.16 ML 120 6.16 roll 7.40
foam foam fixing 1.05 Unit 20 1.05 Unit 21.00
silicon silicon 1.05 Unit 10 1.05 Unit 10.50
packing paper + plastic 31.50 ML 150 31.50 roll 15.75
0.00
0.00
0.00
0.00
0.00
0.00
( 1,052) SR

MANPOWER SUMMARY SUMMARY

CODE MANPOWER QTY Unit U/Cost T/HOUR T/Cost T/MATERIAL T/MANPOWER PROFIT RATE
33 Carpentry 10 hour 41 10 ( 410) SR 1,052 697 30%
34 Painter 5 hour 41 5 ( 205) SR 1,750 525
35 packing 0.3 hour 41 0 ( 12) SR
36 cnc 1 hour 50 1 ( 50) SR TOTAL ( 2,275) SR
40 Transportation costs in Jeddah
2.00 Unit 10 2 ( 20) SR
0
0
( 697) SR
 WITHOUT withou
INSTALLATI t

WITHOUT
INSTALLATION

IN CITY
INSTALL
OUT CITY

WASTE QTY WITHOUT INSTALLATION

0.194
0.007
0.000
0.003
0.157
0.204

0.001
0.001
0.408

3.009
1.504
0.000

0.804
0.050
0.050
1.500

UNIT PRICE2

100.78 #VALUE!
3,680.00
45.45
15.27

1.89
2.83
4.02
22.34
1.20
20.00
10.00
0.50