Qusour Bilady For Contracting Company: Prince Mohammad Bin Abdullah Project

QUSOUR BILADY FOR CONTRACTING COMPANY
Prince Mohammad Bin Abdullah Project
REF. # UNIT PRICE BUDGET REQUIRED

ITEM PARTICULAR DESCRIPTION QTY UNIT REMARKS
P.R. P.O. (SAR) (SAR)
A. GENERAL WORKS
A. TOTAL GENERAL WORKS 0.00
B. SOFTSCAPING WORKS
B. TOTAL SOFTSCAPING WORKS 0.00
C. ELECTRO-MECHANICAL WORKS
C. TOTAL ELECTRO-MECHANICAL WORKS 0.00
D. ELECTRICAL WORKS
D. TOTAL ELECTRICAL WORKS 0.00
E. CIVIL WORKS
E. TOTAL CIVIL WORKS 0.00
F. FINISHING WORKS
1.0 Water feature Basin 4 Saudi Bianco Basin 1 pc 900.00 500.00 labor only
400.00 less 400.00 SAR down payment
F. TOTAL FINISHING WORKS 100.00
G. GRAND TOTAL FOR AL IBRAHIM PROJECT SAR 100.00

Remaizan

ITEM PARTICULAR DESCRIPTION QTY UNIT (SAR) (SAR) REMARKS
P.R. P.O.
A. GENERAL WORKS
57 Peatmoss (400L) 12 bags 100 1200
Organic Fertilizer 24 bags 5 120
A. TOTAL GENERAL WORKS 1,320.00
C. IRRIGATION WORKS
58 50 mm uPVC Class 4 25 pcs
25 mm uPVC Class 5 10 pcs
50 mm uPVC Elbow 90 Class 5 20 pcs
16 mm Dripline 2.3 LPH, 300 mm spacing 1 roll
50 mm uPVC Class 5 5 pcs
59 2" PGA Solenoid Valves 6 pcs

1.5" PGA Solenoid Valves 8 pcs
Quick Coupling Valve 5 pcs
Quick Coupling Key 3 pcs
2" non-rising stem brass gate valve 6 pcs
1.5" non-rising stem brass gate valve 8 pcs
Rectangular Valve box-standard size 14 pcs
10" Round Valve box 5 pcs
Union 63 mm 6 pcs
Union 50 mm 8 pcs
63mm x 2" Male Adaptor 12 pcs
50mm x 1 1/2" Male Adaptor 16 pcs
2" Polyethylene Nipple 6 pcs
1 1/2" Polyethylene Nipple 8 pcs
C. TOTAL IRRIGATION WORKS 0.00
D. ELECTRICAL WORKS
E. CIVIL WORKS
F. FINISHING WORKS
F. TOTAL FINISHING WORKS
G. GRAND TOTAL FOR AL IBRAHIM PROJECT SAR 1,320.00

Al Aisssa Project
UNIT PRICE BUDGET REQUIRED

ITEM PARTICULAR REF. PR # DESCRIPTION QTY UNIT (SAR) (SAR) REMARKS
A. GENERAL WORKS
C. IRRIGATION WORKS

D. ELECTRO-MECHANICAL WORKS
D. TOTAL ELECTRO-MECHANICAL WORKS 0.00
E. ELECTRICAL WORKS
1.0 Lighting Fixture 35 1 pc 600 600 Waiting for approval of lighting
E. TOTAL ELECTRICAL WORKS 600.00
F. CIVIL WORKS
F. TOTAL CIVIL WORKS 0.00
G. FINISHING WORKS
G. TOTAL FINISHING WORKS 0.00
H. GRAND TOTAL FOR AL IBRAHIM PROJECT SAR 600.00

Dr Saleh

A. GENERAL WORKS
Backfilling 5 Mixed soil (agricultural soil) 1 trailer 550.00 550.00
C. IRRIGATION WORKS
6 Controller ESP 12 sta. modular 1 pcs
Ball valve 2" x 63 mm 3 pcs
Ball valve 1 1/2" x 50 mm 6 pcs
Male Adaptor 3/4 x 25 mm 3 pcs
Teflon big 6 pcs
Electric tape 3m 10 pcs
E. ELECTRICAL WORKS
F. CIVIL WORKS
G. FINISHING WORKS

Bandar Al Ameriah

A. GENERAL WORKS
Petunia 300 pcs 0.70 210.00
Alyssum 150 pcs 0.70 105.00
C. IRRIGATION WORKS
E. ELECTRICAL WORKS
F. CIVIL WORKS
G. FINISHING WORKS

Al Remaizan Project
DONE/ ACCOMPLISHED
UNIT PRICE BUDGET REQUIRED PRICE OF PLANTS / (SAR) REMAINING FOR
ITEM PARTICULAR DESCRIPTION QTY UNIT GM'S COMMENT
(SAR) (SAR) AVAIL. IN NURSERY QTY COST (SAR) BUDGET (SAR)
A. GENERAL WORKS
1.0 Garden preparation Peatmoss (400 L) 2 bags 95.00 190.00 0.00 190.00
2.0 Organic fertilizer 6 bags 5.00 30.00 0.00 30.00
3.0 Geotextile filter cloth (100 gsm) 1 roll 457.00 457.00
4.0 Garden Soil 3 trailer 445.00 1,335.00
220.00 0.00 220.00
1.0 Plants Ficus Religiosa (2" trunk 3 m. ht.) 1 pcs 250.00 250.00 0.00 250.00
2.0 Plumeria Obtusa white (2" trunk 2m. Ht.) 1 pcs 150.00 150.00 0.00 150.00
3.0 Bougainvilla Spectabilis (50 cm ht.) 114 pcs 8.00 912.00 0.00 912.00
4.0 Wedilia Trilobata 60 pcs 0.60 36.00 0.00 36.00 Available in our nursery
5.0 Asparagus Densiflorus 20 pcs 4.00 80.00 0.00 80.00
6.0 Rosa Centifolia 24 pcs 18.00 432.00 0.00 432.00 Available in our nursery
7.0 Quisqualis Indica 6 pcs 25.00 150.00 0.00 150.00 Available in our nursery
8.0 Gazania Leucoleana 250 pcs 1.00 250.00 0.00 250.00 Available in our nursery
9.0 Alternanthera 250 pcs 0.60 150.00 0.00 150.00 Available in our nursery
10.0 Tecoma Stan 1.5 m ht. 10 pcs 20.00 200.00 0.00 200.00
11.0 Acalypha Wilkesania 50 cm ht. 20 pcs 16.00 320.00 0.00 320.00 Available in our nursery
1,592.00 1,338.00 0.00 2,930.00
Al Remaizan Project
DONE/ ACCOMPLISHED
ITEM PARTICULAR DESCRIPTION QTY UNIT GM'S COMMENT
(SAR) (SAR) AVAIL. IN NURSERY QTY COST (SAR) BUDGET (SAR)
C. IRRIGATION WORKS
1.0 Irrigation fixtures and accessories Solenoid Valve 1 1/2 PEB- Rainbird 6 pcs 170.00 1,020.00 0.00 1,020.00
2.0 Pop Up Spray Sprinkler 8van Series 30 pcs 6.00 180.00 0.00 180.00
3.0 Quick coupling valve 3/4 1 pcs 100.00 100.00 0.00 100.00
4.0 Quick coupling key 3/4 1 pcs 80.00 80.00 0.00 80.00
5.0 Pegler Gate Valve 1.5" 6 pcs 70.00 420.00 0.00 420.00
6.0 Male Adaptor 63mm PVC 6 pcs 10.00 60.00 0.00 60.00
7.0 Male Adaptor 50mm PVC 12 pcs 5.00 60.00 0.00 60.00
8.0 Valve Box 1419-13B 4 pcs 55.00 220.00 0.00 220.00
9.0 Valve Box 910-12B 1 pcs 35.00 35.00 0.00 35.00
10.0 Black Nipple 1 1/2" 6 pcs 11.00 66.00 0.00 66.00
11.0 Black Nipple 1 1/2" 3 rolls 250.00 750.00 0.00 750.00
12.0 Male adaptor 25mm PVC 100 pcs 3.00 300.00 0.00 300.00
13.0 Irrigation cable # 14 (red) 3 rolls 730.00 2,190.00 3 2,190.00 0.00
14.0 Irrigation cable # 12 (blue/ white) 1 rolls 1,250.00 1,250.00 1 1,250.00 0.00
15.0 Techline tee 16mm 200 pcs 1.50 300.00 0.00 300.00
16.0 Techline elbow 16mm 100 pcs 1.05 105.00 0.00 105.00
17.0 Techline coupling 16mm 30 pcs 0.50 15.00 0.00 15.00
7,151.00 3,440.00 3,711.00
D. ELECTRICAL WORKS
E. HARDSCAPING WORKS
E-1. Civil Works
3/4" Crushed Gravel 1 trailer 745.00 745.00 0.00 745.00
White Sand 2 dyna 150.00 300.00 0.00 300.00
Portland cement 48 bags 15.00 720.00 0.00 720.00
1,765.00 1,765.00
E-2. Finishing Works
F. OTHERS
Contractor Najesh 1 LS 5,000.00 5,000.00 0.00 5,000.00
G. GRAND TOTAL PRICE 17,066.00 3,440.00 13,626.00

Al Farazan Project
DONE/ ACCOMPLISHED
ITEM PARTICULAR DESCRIPTION QTY UNIT (SAR) (SAR) AVAIL. IN NURSERY BUDGET (SAR) REMARKS
QTY COST (SAR)
A. GENERAL WORKS
1.0 Garden preparation Peatmoss 38 bags 95.00 3,610.00 0.00 3,610.00
2.0 Organic fertilizer 102 bags 15.00 1,530.00 0.00 1,530.00
3.0 Inorganic fertilizer 3 bags 75.00 225.00 0.00 225.00
Rocks to be distributed in the garden 60 - 80cm with 15 to 20cm thick and 70 6 LOAD
4.0 to 90cm
5.0 Gravel Mulch 48 m²
5,365.00 0.00 5,365.00
1.0 Plants Washingtonia Robusta (300-350 cm ht. clear trunk) 18 pcs 800.00 14,400.00 0.00 14,400.00
2.0 Conocarpus Erecta (200-250 cm ht.) 10 pcs 20.00 200.00 0.00 200.00
3.0 Ficus Altissama (200-250 cm ht.) 2 pcs 75.00 150.00 0.00 150.00
4.0 Ficus Religiosa (200-250 cm ht.) 3 pcs 120.00 360.00 0.00 360.00
5.0 Dodonea Viscosa (30-40 cm ht.) 30 pcs 3.00 90.00 0.00 90.00
6.0 Jasminum Sumbac (30-40 cm ht.) 90 pcs 7.00 630.00 0.00 630.00
7.0 Gardenia jasminoides (30-40 cm ht.) 30 pcs 9.00 270.00 0.00 270.00 Available in our nursery
8.0 Tecomaria Capensis (30-40 cm ht.) 40 pcs 5.00 200.00 0.00 200.00 Available in our nursery
9.0 Vitex Trifolia (30-40 cm ht.) 140 pcs 5.00 700.00 0.00 700.00
10.0 Ixora chinensis (30-40 cm ht.) 190 pcs 7.00 1,330.00 0.00 1,330.00 Available in our nursery
11.0 Acalypha Wilkesiana (40-50 cm ht.) 40 pcs 5.00 200.00 0.00 200.00 Available in our nursery
12.0 Taberna Montana (40-60 cm ht.) 40 pcs 2.00 80.00 0.00 80.00 Available in our nursery
13.0 Aloe Vera (60-70 cm ht.) 10 pcs 25.00 250.00 0.00 250.00 Available in our nursery
14.0 Pandanus Tectorius (60-70 cm ht.) 10 pcs 50.00 500.00 0.00 500.00
15.0 Agave Attenuata (40-50 cm ht.) 22 pcs 40.00 880.00 0.00 880.00 Available in our nursery
16.0 Cyperus Alternifolius (30-40 cm ht.) 26 pcs 5.00 130.00 0.00 130.00
17.0 Crinum Asciaticum (40-50 cm ht.) 20 pcs 20.00 400.00 0.00 400.00
18.0 Pennisetum Setaceum (30-40 cm ht.) 4 pcs 5.00 20.00 0.00 20.00 Available in our nursery
19.0 Canna Indica (30-40 cm ht.) 6 pcs 5.00 30.00 0.00 30.00
20.0 Alternanthera Versicolor (10 cm ht.) 1300 pcs 0.50 650.00 0.00 650.00 Available in our nursery
21.0 Lampranthus Aureus (10 cm ht.) 300 pcs 0.70 210.00 0.00 210.00
22.0 Gazania Leucoleana (10 cm ht.) 800 pcs 0.70 560.00 0.00 560.00 Available in our nursery
23.0 Carissa Grandiflora (10 cm ht.) 1550 pcs 1.50 2,325.00 0.00 2,325.00 Available in our nursery
24.0 Wedelia trilobata (10 cm ht.) 550 pcs 0.60 330.00 0.00 330.00 Available in our nursery
25.0 Rusmarinus Verticales (10 cm ht.) 800 pcs 1.00 800.00 0.00 800.00 Available in our nursery
26.0 Variety of Seasonal Plants (10 cm ht.) 2000 pcs
27.0 Bougainvilla Spectabilis (50-70 cm ht.) 50 pcs 6.00 300.00 0.00 300.00 Available in our nursery
28.0 Quisqualis Indica (50-60 cm ht.) 50 pcs 12.00 600.00 0.00 600.00 Available in our nursery
29.0 Sea Isle 2000 (Paspalum Vaginatum) 223 m2 8.00 1,784.00 0.00 1,784.00
19,584.00 8,795.00 0.00 28,379.00
Al Farazan Project
DONE/ ACCOMPLISHED
QTY COST (SAR)
C. IRRIGATION WORKS
1.0 Irrigation fixtures and accessories Solenoid cable gauge # 14 (760 mts per roll) 1 roll 1,000.00 1,000.00 0.00 1,000.00
2.0 Snap tite connector 3 bags 60.00 180.00 0.00 180.00
3.0 Connector sealant 1 no. 50.00 50.00 0.00 50.00
4.0 Rainbird controller Model: ESP ME modular 8 sta. 1 pc 1,050.00 1,050.00 0.00 1,050.00
5.0 Pop-up unispray 12 van series 25 pcs 6.63 165.75 0.00 165.75
6.0 Pop-up unispray side strip spray 17 pcs 4.31 73.27 0.00 73.27
7.0 Pop-up unispray end strip spray 3 pcs 4.31 12.93 0.00 12.93
8.0 16 mm ø Inline drip (techline) 300mm spacing 2000 lm 0.65 1,300.00 0.00 1,300.00
9.0 3/4" ø flush valve 6 pcs 35.00 210.00 0.00 210.00
10.0 Female tee adaptor 17 x 3/4 x 17 pcs 0.00 0.00 0.00
11.0 Tee equal 17 x 17 x 17 75 pcs 1.00 75.00 0.00 75.00
12.0 Techline fittings 0.00 0.00 0.00
13.0 Elbow 17 x 17 100 pcs 1.50 150.00 0.00 150.00
14.0 Coupling 17 25 pcs 1.00 25.00 0.00 25.00
15.0 PGA 200 Solenoid valve Rainbird (2") 1 pcs 190.00 190.00 0.00 190.00
16.0 PGA 150 Solenoid valve Rainbird (1 1/2") 7 pcs 130.00 910.00 0.00 910.00
17.0 2 1/2" gate valve pegler 3 pcs 250.00 750.00 0.00 750.00
18.0 2" gate valve pegler 7 pcs 118.00 826.00 0.00 826.00
19.0 1 1/2" gate valve pegler 7 pcs 85.00 595.00 0.00 595.00
20.0 Model No. 33 DRC QCV (complete set) 3 pcs 125.00 375.00 0.00 375.00
21.0 Model No. 33 DK key (complete set) 2 pcs 120.00 240.00 0.00 240.00
22.0 Valve box model 1419-12 B 8 pcs 45.00 360.00 0.00 360.00
23.0 Valve box model 910 6 pcs 15.00 90.00 0.00 90.00
8,627.95 0.00 8,627.95
1.0 75 mm (2 1/2") dia. brass check valve 1 pcs 150.00 150.00 0.00 150.00
2.0 63 mm (2") dia. brass check valve 2 pcs 115.00 230.00 0.00 230.00
3.0 3" dia. brass strainer 1 set 290.00 290.00 0.00 290.00
4.0 2 1/2" dia. brass strainer 2 set 250.00 500.00 0.00 500.00
5.0 75 mm uPVC ball valve (union type) 3 pcs 250.00 750.00 0.00 750.00
6.0 63 mm uPVC ball valve (union type) 2 pcs 65.00 130.00 0.00 130.00
7.0 110 mm dia. brass gate valve 1 pcs 550.00 550.00 0.00 550.00
8.0 90 mm dia. brass gate valve 1 pcs 350.00 350.00 0.00 350.00
9.0 4" x 110 mm male adaptor 2 pcs 45.00 90.00 0.00 90.00
10.0 Auto chlorinator CL 200 (hayward) 3 set 300.00 900.00 0.00 900.00
11.0 Cascade nozzle 50 T 14 pcs 965.00 13,510.00 0.00 13,510.00
12.0 Oasse Lava 60-10 E 7 pcs 1,570.00 10,990.00 0.00 10,990.00
Grundfos Booster Set Pumps (1 Duty and 1 Standby) 95 GPM @ 65 PSI
including , Pressure Gauge, Check Valves, Gate Valves, Pipes and Fittings and
13.0 Control Panel Assembly 1 set 15,225.00 15,225.00 0.00 15,225.00
including Pressure Switch, Pressure Gauge, Check Valves, Gate Valves, Pipes
14.0 and Fittings and Control Panel Assembly 1 set 10,500.00 10,500.00 0.00 10,500.00
Duplex vertical (GRUNDFOS) pumps 40 GPM @ 35 PSI including pressure
gauge, pressure tank, pressure switch, isolation valve, check valves, with a
capacity of 3 phase, 220 volts with control panel and accessories (3phase 220
volts cap.)
15.0 1 set 13,100.00 13,100.00 0.00 13,100.00
Al Farazan Project
DONE/ ACCOMPLISHED
QTY COST (SAR)
16.0 Submersible sump pump 1HP 2 pcs 2,110.00 4,220.00 0.00 4,220.00
17.0 and Fittings and Control Panel Assembly 1 set 22,000.00 22,000.00 0.00 22,000.00
18.0 Manhole cover (90 x 90 cm) 3 sets 700.00 2,100.00 0.00 2,100.00
19.0 Gate valve cover (220 x 750 cm) 1 set 2,000.00 2,000.00 0.00 2,000.00
Metal form for water feature basin 1 set 1,300.00 1,300.00 1 1,300.00 0.00
22.0 Stainless steel ladder rung (20 mm dia.- 15 x 40 x 15 cm) 24 sets 170.00 4,080.00 0.00 4,080.00
106,365.00 1,300.00 105,065.00
E. ELECTRICAL WORKS
1.0 Lighting fixtures Submersible LED lighting ring type 13 sets 160.00 2,080.00 0.00 2,080.00
2.0 Submersible LED lighting 13 pcs 650.00 8,450.00 0.00 8,450.00
3.0 LED Indirect lighting IP68 (39 lm) 1 roll 150.00 150.00 0.00 150.00
4.0 TTHN/THWN AWG 14 8 box 105.00 840.00 0.00 840.00
5.0 TTHN/THWN AWG 12 5 box 155.00 775.00 0.00 775.00
6.0 2x1.5mm² Royal Cord (Riyadh Cable) 2 box 270.00 540.00 0.00 540.00
7.0 Weatherproof panel board w/ circuit breaker 1 pc 2,089.00 2,089.00 0.00 2,089.00
8.0 Electrical handhole 6 pcs
9.0 Utility box 10 x 10 x 5 cm 12 pcs 8.00 96.00 0.00 96.00
10.0 4C 3 x 35 mm2 + 16 mm2 XLPE wires 65 lm 46.00 2,990.00 0.00 2,990.00
11.0 4C 3 x 16 mm2 + 10 mm2 XLPE wires 40 lm 23.00 920.00 0.00 920.00
18,930.00 0.00 18,930.00
F. HARDSCAPING WORKS
F-1. Civil Works
F-2. Finishing Works
1.0 Paving Circular Fountain w/ Boat Icon
2.0 30 x 30 x 3 cm saudi salmon granite coping w/ bullnose polished finished 12 m2 140.00 1,680.00 0.00 1,680.00
3.0 30 x30 x 2 cm saudi salmon granite cladding polished finished 10 m2 120.00 1,200.00 0.00 1,200.00
4.0 40 x 30 x 3 cm saudi salmon granite polished finished (tread) 110 lm 65.00 7,150.00 0.00 7,150.00
5.0 30 x 19 x 2 cm saudi salmon granite polished finished (riser) 140 lm 40.00 5,600.00 0.00 5,600.00
6.0 60 x15 x 2 cm saudi salmon granite cladding polished finished 35 m2 65.00 2,275.00 0.00 2,275.00
5% VAT 0.00 895.25
18,800.25
Water Feature with Basin
included in 106.74 m2 Granite

sent to Farasan (75.42 m2
30x60x3 cm Royal Grey)(31.32
4.0 30 x 40 x 3 cm black volcano granite coping w/ bullnose polished finished 42 m2 135.00 5,670.00 0.00 5,670.00 m2 30x30x3cm Black Galaxy)
Al Farazan Project
DONE/ ACCOMPLISHED
QTY COST (SAR)

5.0 30 x 40 x 2 cm black volcano granite cladding polished finished 23 m2 95.00 2,185.00 0.00 2,185.00 m2 30x30x3cm Black Galaxy)
Water Feature 2 with Nozzle

6.0 30 x 40 x 3 cm black volcano granite coping w/ bullnose polished finished 13 m2 135.00 1,755.00 0.00 1,755.00 m2 30x30x3cm Black Galaxy)

7.0 30 x 40 x 2 cm black volcano granite cladding polished finished 27 m2 95.00 2,565.00 0.00 2,565.00 m2 30x30x3cm Black Galaxy)
Circular Fountain w/ Boat Icon
8.0 Mosaic Tiles 27 m2 70.00 1,890.00 0.00 1,890.00
9.0 Pebbles riverwashed 100 mm dia. 95 m2 55.00 5,225.00 0.00 5,225.00
Water Feature with Basn
11.0 Mosaic Tiles 29 m2 70.00 2,030.00 0.00 2,030.00
12.0 Pebbles riverwashed 100 mm dia. 18 m2 55.00 990.00 0.00 990.00
13.0 Mosaic Tiles 26 m2 70.00 1,820.00 0.00 1,820.00
14.0 Pebbles riverwashed 100 mm dia. 38 m2 55.00 2,090.00 0.00 2,090.00
Circular Walkway paving
15.0 10 x 20 x 6 cm Holland type interlock Black/ Dark grey color 74 m2 23.75 1,757.50 0.00 1,757.50
16.0 10 x 20 x 6 cm Holland type interlock Grey color 295 m2 21.37 6,304.15 0.00 6,304.15
Walkway paving @ WF 2 with nozzle
17.0 10 x 20 x 6 cm Holland type interlock Red color 44 m2 31.82 1,400.08 0.00 1,400.08
18.0 10 x 20 x 6 cm Holland type interlock Yellow Orange color 123 m2 25.65 3,154.95 0.00 3,154.95
19.0 Bailisan Interlock paving 6 cm 195 m2 47.50 9,262.50 0.00 9,262.50
20.0 10 x 20 x 6 cm Holland type interlock Black/ Dark grey color 23 m2 23.75 546.25 0.00 546.25
21.0 RLS Slab 70 x 70 x 3 cm 51 m2 84.00 4,284.00 0.00 4,284.00
Walkway paving going to circular water feature
22.0 60 x 60 x 6 cm Holland type interlock Grey color 255 m2 31.35 7,994.25 0.00 7,994.25
23.0 10 x 20 x 6 cm Holland type interlock Black/ Dark grey color 38 m2 23.75 902.50 0.00 902.50
24.0 Ship Icon 1 set
79,731.18 0.00 99,426.68
G. OTHER WORKS
1.0 Transport of Granite to Farasan Rent of Trailer 1 nos 2,700.00 2,700.00 0 1,000.00 1,700.00
2.0 Rent of Forklift 1 nos 400.00 400.00 1 400.00 0.00
3,100.00 1,400.00 1,700.00
H. GRAND TOTAL PRICE 250,498.13 2,700.00 267,493.63

Al Farazan Project
A. GENERAL WORKS
1.0 Garden preparation Peatmoss 38 bags
2.0 Organic fertilizer 102 bags
3.0 Inorganic fertilizer 3 bags
4.0 to 90cm
1.0 Plants Washingtonia Robusta (300-350 cm ht. clear trunk) 18 pcs
2.0 Conocarpus Erecta (200-250 cm ht.) 10 pcs
3.0 Ficus Altissama (200-250 cm ht.) 2 pcs
4.0 Ficus Religiosa (200-250 cm ht.) 3 pcs
5.0 Dodonea Viscosa (30-40 cm ht.) 30 pcs
6.0 Jasminum Sumbac (30-40 cm ht.) 90 pcs
7.0 Gardenia jasminoides (30-40 cm ht.) 30 pcs
8.0 Tecomaria Capensis (30-40 cm ht.) 40 pcs
9.0 Vitex Trifolia (30-40 cm ht.) 140 pcs
10.0 Ixora chinensis (30-40 cm ht.) 190 pcs
11.0 Acalypha Wilkesiana (40-50 cm ht.) 40 pcs
12.0 Taberna Montana (40-60 cm ht.) 40 pcs
13.0 Aloe Vera (60-70 cm ht.) 10 pcs
14.0 Pandanus Tectorius (60-70 cm ht.) 10 pcs
15.0 Agave Attenuata (40-50 cm ht.) 22 pcs
16.0 Cyperus Alternifolius (30-40 cm ht.) 26 pcs
17.0 Crinum Asciaticum (40-50 cm ht.) 20 pcs
18.0 Pennisetum Setaceum (30-40 cm ht.) 4 pcs
19.0 Canna Indica (30-40 cm ht.) 6 pcs
20.0 Alternanthera Versicolor (10 cm ht.) 1300 pcs
21.0 Lampranthus Aureus (10 cm ht.) 300 pcs
22.0 Gazania Leucoleana (10 cm ht.) 800 pcs
23.0 Carissa Grandiflora (10 cm ht.) 1550 pcs
24.0 Wedelia trilobata (10 cm ht.) 550 pcs
25.0 Rusmarinus Verticales (10 cm ht.) 800 pcs
27.0 Bougainvilla Spectabilis (50-70 cm ht.) 50 pcs
28.0 Quisqualis Indica (50-60 cm ht.) 50 pcs
29.0 Sea Isle 2000 (Paspalum Vaginatum) 223 m2
Al Farazan Project
C. IRRIGATION WORKS
1.0 Irrigation fixtures and accessories Solenoid cable gauge # 14 (760 mts per roll) 1 roll
2.0 Snap tite connector 3 bags
3.0 Connector sealant 1 no.
4.0 Rainbird controller Model: ESP ME modular 8 sta. 1 pc
5.0 Pop-up unispray 12 van series 25 pcs
6.0 Pop-up unispray side strip spray 17 pcs
7.0 Pop-up unispray end strip spray 3 pcs
8.0 16 mm ø Inline drip (techline) 300mm spacing 2000 lm
9.0 3/4" ø flush valve 6 pcs
10.0 Female tee adaptor 17 x 3/4 x 17 pcs
11.0 Tee equal 17 x 17 x 17 75 pcs
12.0 Techline fittings
13.0 Elbow 17 x 17 100 pcs
14.0 Coupling 17 25 pcs
15.0 PGA 200 Solenoid valve Rainbird (2") 1 pcs
16.0 PGA 150 Solenoid valve Rainbird (1 1/2") 7 pcs
17.0 2 1/2" gate valve pegler 3 pcs
18.0 2" gate valve pegler 7 pcs
20.0 Model No. 33 DRC QCV (complete set) 3 pcs
21.0 Model No. 33 DK key (complete set) 2 pcs
22.0 Valve box model 1419-12 B 8 pcs
23.0 Valve box model 910 6 pcs
1.0 75 mm (2 1/2") dia. brass check valve 1 pcs
2.0 63 mm (2") dia. brass check valve 2 pcs
3.0 3" dia. brass strainer 1 set
4.0 2 1/2" dia. brass strainer 2 set
5.0 75 mm uPVC ball valve (union type) 3 pcs
7.0 110 mm dia. brass gate valve 1 pcs
9.0 4" x 110 mm male adaptor 2 pcs
10.0 Auto chlorinator CL 200 (hayward) 3 set
Al Farazan Project
11.0 Cascade nozzle 50 T 14 pcs

12.0 Oasse Lava 60-10 E 7 pcs
13.0 Control Panel Assembly 1 set
14.0 and Fittings and Control Panel Assembly 1 set
volts cap.)
15.0 1 set
16.0 Submersible sump pump 1HP 2 pcs
18.0 Manhole cover (90 x 90 cm) 3 sets
19.0 Gate valve cover (220 x 750 cm) 1 set
Metal form for water feature basin 1 set
22.0 Stainless steel ladder rung (20 mm dia.- 15 x 40 x 15 cm) 24 sets
E. ELECTRICAL WORKS
1.0 Lighting fixtures Submersible LED lighting ring type 13 sets
2.0 Submersible LED lighting 13 pcs
3.0 LED Indirect lighting IP68 (39 lm) 1 roll
4.0 TTHN/THWN AWG 14 8 box
6.0 2x1.5mm² Royal Cord (Riyadh Cable) 2 box
7.0 Weatherproof panel board w/ circuit breaker 1 pc
9.0 Utility box 10 x 10 x 5 cm 12 pcs
10.0 4C 3 x 35 mm2 + 16 mm2 XLPE wires 65 lm
Al Farazan Project
F-1. Civil Works
1.0 Paving Circular Fountain w/ Boat Icon
2.0 30 x 40 x 3 cm saudi salmon granite coping w/ bullnose polished finished 11 m2
3.0 30 x 40 x 2 cm saudi salmon granite cladding polished finished 41 m2
4.0 Saudi salmon granite 30 x 40 x 3 cm polished finished 30 m2

4.0 30 x 40 x 3 cm black volcano granite coping w/ bullnose polished finished 42 m2 m2 30x30x3cm Black Galaxy)

5.0 30 x 40 x 2 cm black volcano granite cladding polished finished 23 m2 m2 30x30x3cm Black Galaxy)

6.0 30 x 40 x 3 cm black volcano granite coping w/ bullnose polished finished 13 m2 m2 30x30x3cm Black Galaxy)

7.0 30 x 40 x 2 cm black volcano granite cladding polished finished 27 m2 m2 30x30x3cm Black Galaxy)
Al Farazan Project
Circular Fountain w/ Boat Icon

8.0 Mosaic Tiles 27 m2
9.0 Pebbles riverwashed 100 mm dia. 95 m2
Circular Walkway paving
15.0 10 x 20 x 6 cm Holland type interlock Black/ Dark grey color 74 m2
16.0 10 x 20 x 6 cm Holland type interlock Grey color 295 m2
17.0 10 x 20 x 6 cm Holland type interlock Red color 44 m2
18.0 10 x 20 x 6 cm Holland type interlock Yellow Orange color 123 m2
19.0 Bailisan Interlock paving 6 cm 195 m2
21.0 RLS Slab 70 x 70 x 3 cm 51 m2
Walkway paving going to circular water feature
24.0 Ship Icon 1 set
Al Farazan Project
A. GENERAL WORKS
1.0 Garden preparation Peatmoss 38 bags
2.0 Organic fertilizer 102 bags
3.0 Inorganic fertilizer 3 bags
4.0 to 90cm
1.0 Plants Washingtonia Robusta (300-350 cm ht. clear trunk) 18 pcs
2.0 Conocarpus Erecta (200-250 cm ht.) 10 pcs
3.0 Ficus Altissama (200-250 cm ht.) 2 pcs
4.0 Ficus Religiosa (200-250 cm ht.) 3 pcs
5.0 Dodonea Viscosa (30-40 cm ht.) 30 pcs
6.0 Jasminum Sumbac (30-40 cm ht.) 90 pcs
7.0 Gardenia jasminoides (30-40 cm ht.) 30 pcs
8.0 Tecomaria Capensis (30-40 cm ht.) 40 pcs
9.0 Vitex Trifolia (30-40 cm ht.) 140 pcs
10.0 Ixora chinensis (30-40 cm ht.) 190 pcs
11.0 Acalypha Wilkesiana (40-50 cm ht.) 40 pcs
12.0 Taberna Montana (40-60 cm ht.) 40 pcs
13.0 Aloe Vera (60-70 cm ht.) 10 pcs
14.0 Pandanus Tectorius (60-70 cm ht.) 10 pcs
15.0 Agave Attenuata (40-50 cm ht.) 22 pcs
16.0 Cyperus Alternifolius (30-40 cm ht.) 26 pcs
17.0 Crinum Asciaticum (40-50 cm ht.) 20 pcs
18.0 Pennisetum Setaceum (30-40 cm ht.) 4 pcs
19.0 Canna Indica (30-40 cm ht.) 6 pcs
20.0 Alternanthera Versicolor (10 cm ht.) 1300 pcs
21.0 Lampranthus Aureus (10 cm ht.) 300 pcs
22.0 Gazania Leucoleana (10 cm ht.) 800 pcs
23.0 Carissa Grandiflora (10 cm ht.) 1550 pcs
24.0 Wedelia trilobata (10 cm ht.) 550 pcs
25.0 Rusmarinus Verticales (10 cm ht.) 800 pcs
27.0 Bougainvilla Spectabilis (50-70 cm ht.) 50 pcs
28.0 Quisqualis Indica (50-60 cm ht.) 50 pcs
29.0 Sea Isle 2000 (Paspalum Vaginatum) 223 m2
Al Farazan Project
C. IRRIGATION WORKS
1.0 Irrigation fixtures and accessories Solenoid cable gauge # 14 (760 mts per roll) 1 roll
2.0 Snap tite connector 3 bags
3.0 Connector sealant 1 no.
4.0 Rainbird controller Model: ESP ME modular 8 sta. 1 pc
5.0 Pop-up unispray 12 van series 25 pcs
6.0 Pop-up unispray side strip spray 17 pcs
7.0 Pop-up unispray end strip spray 3 pcs
8.0 16 mm ø Inline drip (techline) 300mm spacing 2000 lm
9.0 3/4" ø flush valve 6 pcs
10.0 Female tee adaptor 17 x 3/4 x 17 50 pcs
11.0 Tee equal 17 x 17 x 17 75 pcs
12.0 Techline fittings
13.0 Elbow 17 x 17 100 pcs
14.0 Coupling 17 25 pcs
15.0 PGA 200 Solenoid valve Rainbird (2") 1 pcs
16.0 PGA 150 Solenoid valve Rainbird (1 1/2") 7 pcs
18.0 2" gate valve pegler 7 pcs
20.0 Model No. 33 DRC QCV (complete set) 3 pcs
21.0 Model No. 33 DK key (complete set) 2 pcs
22.0 Valve box model 1419-12 B 8 pcs
23.0 Valve box model 910 6 pcs
1.0 75 mm (2 1/2") dia. brass check valve 1 pcs
2.0 63 mm (2") dia. brass check valve 2 pcs
3.0 3" dia. brass strainer 1 set
4.0 2 1/2" dia. brass strainer 2 set
9.0 4" x 110 mm male adaptor 2 pcs
10.0 Auto chlorinator CL 200 (hayward) 3 set
Al Farazan Project
11.0 Cascade nozzle 50 T 14 pcs

12.0 Oasse Lava 60-10 E 7 pcs
13.0 Control Panel Assembly 1 set
volts cap.)
15.0 1 set
16.0 Submersible sump pump 1HP 2 pcs
18.0 Manhole cover (90 x 90 cm) 3 sets
Metal form for water feature basin 1 set
22.0 Stainless steel ladder rung (20 mm dia.- 15 x 40 x 15 cm) 24 sets
E. ELECTRICAL WORKS
1.0 Submersible LED lighting ring type 13 sets
2.0 Submersible LED lighting 13 pcs
3.0 LED Indirect lighting IP68 (39 lm) 1 roll
Flood light 4 pcs
4.0 Palm up-light (PUL) 18 pcs
5.0 Spike up-light (SUL) 15 pcs
8.0 2x1.5mm² Royal Cord (Riyadh Cable) 2 box
9.0 Weatherproof panel board w/ circuit breaker 1 pc
11.0 Utility box 10 x 10 x 5 cm 12 pcs
Al Farazan Project
- GRANITE
1.0 30 x 40 x 3 cm saudi salmon granite coping w/ bullnose polished finished 11 m2
2.0 30 x 40 x 2 cm saudi salmon granite cladding polished finished 41 m2
5.0 Water Feature with Basn
- INTERLOCK
4.0 10 x 20 x 6 cm Holland type interlock Red color 44 m2
5.0 10 x 20 x 6 cm Holland type interlock Yellow Orange color 133 m2
6.0 Bailisan Interlock paving 6 cm 195 m2
- OTHER FINISHES
2.0 RLS Slab 70 x 70 x 3 cm 51 m2
4.0 Ship Icon 1 set
Al Farazan Project

A. GENERAL WORKS
1.0 Garden preparation Peatmoss 20 bags 100.00 2,000.00
2.0 Organic fertilizer 80 bags 5.00 400.00
Rocks to be distributed in the garden 60 - 80cm with 15 to 20cm 6 LOAD
4.0 thick and 70 to 90cm
2,400.00
1.0 Plants Conocarpus (40-50 cm ht.) 30 pcs 25.00 750.00
2.0 Jasminum Sumbac (30-40 cm ht.) 120 pcs 6.00 720.00
3.0 Vitex Trifolia (30-40 cm ht.) 140 pcs 0.00 Done
4.0 Ixora chinensis (30-40 cm ht.) 190 pcs 8.00 1,520.00
5.0 Taberna Montana (30-40 cm ht.) 40 pcs 6.00 240.00
6.0 Aloe Vera (60-70 cm ht.) 10 pcs 20.00 200.00
7.0 Yucca (60-70 cm ht.) 10 pcs 0.00
8.0 Agave Attenuata (40-50 cm ht.) 22 pcs 0.00
9.0 Crinum Asciaticum (40-50 cm ht.) 20 pcs 45.00 900.00
10.0 Canna indica- red (30-40 cm ht.) 26 pcs 0.00 Done
11.0 Canna indica- yellow (30-40 cm ht.) 10 pcs 0.00 Done
12.0 Lampranthus Aureus (10 cm ht.) 550 pcs 0.80 440.00
13.0 Gazania Leucoleana (10 cm ht.) 1600 pcs 0.80 1,280.00
14.0 Wedilia trilobata (10 cm ht.) 1550 pcs 0.60 930.00
15.0 Rusmarinus verticals (20-25 cm ht.) 1100 pcs 1.50 1,650.00
16.0 Lamprantitus (10 cm ht.) 500 pcs 0.80 400.00
17.0 Vinca Rosea- red (10 cm ht.) 500 pcs 1.00 500.00 Done
18.0 Vinca Rosea- white (10 cm ht.) 500 pcs 1.00 500.00 Done
19.0 Vinca Rosea- pink (10 cm ht.) 500 pcs 1.00 500.00 Done
20.0 Vinca Rosea- blue/ violet (10 cm ht.) 500 pcs 1.00 500.00 Done
21.0 Bougainvilla Spectabilis- red (50-70 cm ht.) 50 pcs 0.00 Done
22.0 Bougainvilla Spectabilis- yellow (50-70 cm ht.) 40 pcs 0.00 Done
23.0 Bougainvilla Glabra (50-70 cm ht.) 90 pcs 0.00 Done
24.0 Sea Isle 2000 (Paspalum Vaginatum) 300 pcs 6.00 1,800.00 Done
12,830.00
C. IRRIGATION WORKS
1.0 Irrigation controller 8 stations 1 set 550.00 550.00
1.0 4” Brass Gate Valve 2 pcs 0.00
2.0 3” Brass Gate Valve 3 pcs 0.00
3.0 2 1/2” Brass Gate Valve 2 pcs 0.00
4.0 1 1/2” Brass Gate Valve 2 pcs 0.00
5.0 3” Check Gate Valve- swing type 2 pcs 0.00
6.0 2 1/2” Check Gate Valve- swing type 1 pcs 0.00
7.0 2 ” Check Gate Valve- swing type 1 pcs 0.00
8.0 1 1/2” Check Valve- swing type 2 pcs 0.00
Al Farazan Project

9.0 4” Foot valve 1 pcs 0.00

10.0 4” x 110 mm uPVC Male adaptor 3 pcs 0.00
11.0 4” x 4” uPVC Male adaptor 2 pcs 0.00
12.0 3” x 90 mm uPVC Male adaptor 12 pcs 0.00
13.0 110 x 90 mm uPVC Bushing reducer 3 pcs 0.00
17.0 4” uPVC Elbow 90 1 pcs 0.00
18.0 3” GI coupling 2 pcs 0.00
19.0 110 mm uPVC Clamp with rubber 4 pcs 0.00
24.0 Auto chlorinator CL 200 (hayward) 3 set 0.00
25.0 Cascade nozzle 50 T 14 pcs 0.00
26.0 Oasse Lava 60-10 E 7 pcs 0.00
27.0 Manhole cover (90 x 90 cm) 3 sets 0.00
28.0 Gate valve cover (220 x 750 cm) 1 set 0.00
31.0 Stainless steel ladder rung (20 mm dia.- 15 x 40 x 15 cm) 24 sets 0.00
0.00
E. ELECTRICAL WORKS
1.0 Submersible LED lighting ring type 13 sets 0.00
2.0 Submersible LED lighting 13 pcs 0.00
3.0 LED Indirect lighting IP68 (39 lm) 1 roll 0.00
Flood light 4 pcs
4.0 Palm up-light (PUL) 18 pcs
5.0 Spike up-light (SUL) 15 pcs
6.0 TTHN/THWN AWG 14 8 box 116.00 928.00
7.0 TTHN/THWN AWG 12 5 box 175.00 875.00
8.0 3 x2.5mm² Royal Cord (Riyadh Cable) 200 lm 7.50 1,500.00
9.0 Weatherproof panel board w/ circuit breaker 1 pc 0.00
11.0 Utility box 10 x 10 x 5 cm 12 pcs 0.00
12.0 4C 3 x 50 mm2 + 16 mm2 XLPE wires 65 lm 0.00
13.0 4C 3 x 35 mm2 + 16 mm2 XLPE wires 40 lm 45.00 1,800.00
5,103.00
2.0 RLS Slab 70 x 70 x 3 cm 51 m2 90.00 4,590.00
3.0 Pebbles riverwashed 100 mm dia. 151 m2 0.00
4.0 Ship Icon 1 set 0.00
4,590.00
G. GRAND TOTAL PRICE 25,473.00

Al Farazan Project

A. GENERAL WORKS
Rocks to be distributed in the garden 60 - 80cm with 15 to 20cm 6 LOAD
1.0 Garden preparation thick and 70 to 90cm
0.00
1.0 Plants Ixora chinensis (30-40 cm ht.) 200 pcs 8.00 1,600.00
3.0 Aloe Vera (60-70 cm ht.) 10 pcs 20.00 200.00
5.0 Yucca (60-70 cm ht.) 10 pcs 25.00 250.00
6.0 Agave Attenuata (40-50 cm ht.) 22 pcs 25.00 550.00
7.0 Crinum Asciaticum (40-50 cm ht.) 20 pcs 45.00 900.00
8.0 Lampranthus Aureus (10 cm ht.) 550 pcs 0.80 440.00
9.0 Gazania Leucoleana (10 cm ht.) 1600 pcs 0.80 1,280.00
10.0 Wedilia trilobata (10 cm ht.) 1550 pcs 0.60 930.00
11.0 Rusmarinus verticals (20-25 cm ht.) 1100 pcs 2.00 2,200.00
12.0 Lamprantitus (10 cm ht.) 500 pcs 0.80 400.00
8,750.00
C. IRRIGATION WORKS
1.0 Irrigation controller 8 stations 1 set 550.00 550.00
1.0 4” Brass Gate Valve 2 pcs 490.00 980.00
2.0 3” Brass Gate Valve 3 pcs 330.00 990.00
3.0 2 1/2” Brass Gate Valve 2 pcs 245.00 490.00
4.0 1 1/2” Brass Gate Valve 2 pcs 80.00 160.00
5.0 3” Check Gate Valve- swing type 2 pcs 174.00 348.00
6.0 2 1/2” Check Gate Valve- swing type 1 pcs 120.00 120.00
7.0 2 ” Check Gate Valve- swing type 1 pcs 80.00 80.00
8.0 1 1/2” Check Valve- swing type 2 pcs 53.00 106.00
9.0 4” Foot valve 1 pcs 235.00 235.00
10.0 4” x 110 mm uPVC Male adaptor 3 pcs 35.00 105.00
11.0 4” x 4” uPVC Male adaptor 2 pcs 60.00 120.00
12.0 3” x 90 mm uPVC Male adaptor 12 pcs 29.00 348.00
13.0 110 x 90 mm uPVC Bushing reducer 3 pcs 21.00 63.00
17.0 4” uPVC Elbow 90 1 pcs 22.00 22.00
Al Farazan Project

18.0 3” GI coupling 2 pcs 17.50 35.00

19.0 110 mm uPVC Clamp with rubber 4 pcs 3.50 14.00
24.0 Auto chlorinator CL 200 (hayward) 3 set 500.00 1,500.00
25.0 Cascade nozzle 50 T 6 pcs 300.00 1,800.00
26.0 Oasse Lava 60-10 E 6 pcs 350.00 2,100.00
27.0 Manhole cover (90 x 90 cm) 3 sets 600.00 1,800.00
28.0 Gate valve cover (220 x 750 cm) 1 set 1,300.00 1,300.00
31.0 Stainless steel ladder rung (3.1m) 3 sets 1,200.00 3,600.00
Exhaust Fan 3 pcs 350.00 1,050.00
19,804.50
E. ELECTRICAL WORKS
1.0 Submersible LED lighting ring type 12 sets 450.00 5,400.00
2.0 Submersible LED lighting 13 pcs 200.00 2,600.00
3.0 LED Indirect lighting IP68 (39 lm) 39 lm 27.00 1,053.00
Flood light 4 pcs 78.00 312.00
4.0 Palm up-light (PUL) 18 pcs 215.00 3,870.00
5.0 Spike up-light (SUL) 15 pcs 89.00 1,335.00
6.0 TTHN/THWN AWG 14 8 box 97.00 776.00
7.0 TTHN/THWN AWG 12 5 box 146.00 730.00
8.0 3 x2.5mm² Royal Cord (Riyadh Cable) 200 lm 7.50 1,500.00
9.0 Weatherproof panel board w/ circuit breaker 1 pc 0.00
11.0 Utility box 10 x 10 x 5 cm 12 pcs 9.00 108.00
22,351.50
1 Epoxy Paint (65 lit) 3 pale 500.00 1,500.00
2.0 RLS Slab 70 x 70 x 3 cm 51 m2 90.00 4,590.00
3.0 Pebbles riverwashed 100 mm dia. 151 m2 0.00
4.0 Ship Icon 1 set 0.00
6,090.00
G. GRAND TOTAL PRICE 57,546.00

Al Qasr Roundabout

ITEM PARTICULAR REF. PR # DESCRIPTION QTY UNIT (SAR) (SAR) REMARKS
A. GENERAL WORKS
1.0 nozzle 8 nos 100.00 800.00
C. TOTAL ELECTRO-MECHANICAL WORKS 800.00
D. ELECTRICAL WORKS
E. CIVIL WORKS
F. FINISHING WORKS
G. GRAND TOTAL FOR AL IBRAHIM PROJECT SAR 800.00

Abdullah Al Ibrahim Project

A. GENERAL WORKS
29 Rent of Compactor 3 days 40.00 120.00
B. TOTAL GENERAL WORKS 120.00
C. TOTAL ELECTRO-MECHANICAL WORKS
D. ELECTRICAL WORKS
E. CIVIL WORKS
1.0 Masonry 30 Cement 10 bags 14.00 140.00
2.0 CHB 8" 300 pcs 2.00 600.00
3.0 Gravel zero 1 dyna 140.00 140.00
4.0 Total 880.00
F. FINISHING WORKS
G. GRAND TOTAL FOR AL IBRAHIM PROJECT SAR 1,000.00

QUSOUR BILADY FOR CONTRACTING CO.
SUMMARY
For Request of Budget
BUDGET REQUIRED BUDGET GIVEN REMAINING FOR

Item Project Name (SAR) (SAR) BUDGET (SAR) Remarks
1.0 Al Aissa 600.00 600.00 Waiitng for the approval (lighting)
2.0 Al Ibrahim 0.00
3.0 Al Qasr Roundabout 0.00
4.0 Bandar Al Ameriah 0.00 Done
5.0 Dr Saleh 0.00 Done
6.0 Prince Mohammad 100.00 100.00 Waiting for the basin prior to payment
7.0 Remaizan 0.00 Done
8.0 Admin/ Office 0.00
9.0 GRAND TOTAL (SAR) 700.00 0.00 700.00

SUMMARY
REFERENCE BUDGET REQUIRED BUDGET GIVEN REMAINING FOR

Item Project Name Remarks
PR PO (SAR) (SAR) BUDGET (SAR)
1.0 Al Aissa 0.00 Lighting
2.0 Al Ibrahim 0.00
4.0 Bandar Al Ameriah 0.00
5.0 Dr Saleh 7 2,400.00 2,400.00 Fertilizer

8 2,362.50 2,362.50 Irrigation Materials
6.0 Prince Mohammad 0.00
7.0 Remaizan 3 6,962.55 1,300.00 5,662.55 Irrigation Materials

5 4,965.45 4,965.45 Plants
9.0 GRAND TOTAL (SAR) 16,690.50 1,300.00 15,390.50

SUMMARY
REFERENCE BUDGET REQUIRED BUDGET GIVEN COST OF PURCHASED REMAINING FOR

Item Project Name (SAR) (SAR) (SAR) BUDGET (SAR) Remarks
PR PO
1.0 Al Aissa 42 279.00 279.00 Electrical fittings
2.0 Al Ibrahim 33 8 1,400.00 Construction Materials

1,250.00
3.0 Al Qasr Roundabout 90.00 Inorganic Fertilizer
4.0 Bandar Al Ameriah
5.0 Dr Saleh 10 644.75 598.00 Fittings for pump installation

90.00 Inorganic Fertilizer
4,200.00 3,600.00 Grass
6.0 Prince Mohammad
7.0 Remaizan 65 8 665.00 282.98

69 30.00 30.00 U-vice rental
5 4,448.00 3,700.00 Plants
9 819.00 840.00 Irrigation Controller
10 2,310.00 Dripline
921.00 Pipes & fittings
8.0 Admin/ Office 105.00 load

120.00 office supply
125.00 load
9.0 GRAND TOTAL (SAR) 13,395.75 13,900.00 13,430.98 469.02

SUMMARY

1.0 Al Aissa 0.00
2.0 Al Ibrahim 12 2,500.00 2,500.00 Construction Materials
3.0 Al Qasr Roundabout 30 190.00 190.00 Chlorine
5.0 Dr Saleh
7.0 Remaizan 11 855.75 855.75 Pipes & Fittings

71 231.00 Pipe Fittings
8.0 Admin/ Office 1 509.25 509.25 Ink

36 360.00 390.00 -30.00 Tire for hilux car (c/o Ishtiaq)
37 300.00 300.00 0.00 Petty cash of Gasoline for Mario
9.0 GRAND TOTAL (SAR) 5,765.00 0.00 4,844.00
Prepared by: Approved by:
Engr. Ian Villanueva Engr. Rashad Sabarah

Procurement Department Project Manager
SUMMARY

1.0 Al Aissa 17 2,200.00 2,200.00 0.00 Wooden Cabinet
2.0 Al Ibrahim 0.00
5.0 Dr Saleh
7.0 Remaizan 1 19,680.50 19,680.50 Plants

2 4,450.00 4,400.00 50.00 Fertilizer
8.0 Farasan 77 456.00 456.00 Gasoline care of Farid when he go to Jizan

0.00
10.0 GRAND TOTAL (SAR) 26,786.50 6,600.00 20,186.50

SUMMARY

1.0 Al Aissa 0.00
2.0 Al Ibrahim 0.00
5.0 Dr Saleh 14 440.00 400.00 40.00 Irrigation Materials
7.0 Remaizan
3 3,131.00 3,000.00 131.00 Irrigation Materials
8.0 Farasan 77 456.00 456.00 Gasoline care of Farid when he go to Jizan
9.0 Admin/ Office 300.00 300.00 Petty cash for mario

0.00
10.0 GRAND TOTAL (SAR) 4,327.00 3,400.00 927.00

SUMMARY

1.0 Al Aissa 0.00
2.0 Al Ibrahim 1 1,020.00 1,000.00 20.00 Construction Materials
5.0 Dr Saleh 0.00
7.0 Remaizan
1 6,700.00 6,700.00 0.00 Plants
4 4,725.00 4,725.00 Dripline
5 805.00 400.00 405.00 Soil & Gravel
8.0 Farasan 0.00
10.0 GRAND TOTAL (SAR) 13,250.00 8,100.00 5,150.00

SUMMARY

1.0 Al Aissa 2 1,000.00 1,000.00 Wooden cover of pump
5.0 Dr Saleh 0.00
7.0 Remaizan
4 4,725.00 4,500.00 225.00 Dripline
8.0 Farasan 77 456.00 455.00 1.00 Gasoline
9.0 Admin/ Office 40 300.00 300.00 0.00 Petty cash for mario
2 603.75 600.00 3.75 Ink
10.0 GRAND TOTAL (SAR) 8,626.00 7,100.00 1,229.75

SUMMARY

1.0 Al Aissa 2 1,000.00 1,000.00 Wooden cover of pump
2.0 Al Ibrahim 0.00
5.0 Dr Saleh 0.00
7.0 Remaizan 6 801.00 801.00 Construction Materials

86 500.00 500.00 Petty cash for Construction Materials
8.0 Farasan 0.00

0.00
10.0 GRAND TOTAL (SAR) 2,301.00 0.00 2,301.00

SUMMARY

1.0 Al Aissa 0.00
2.0 Al Ibrahim 0.00
5.0 Dr Saleh 0.00
7.0 Remaizan 7 2,880.00 2,800.00 80.00 Plants

8 315.00 300.00 15.00 Dripline flush valve
8.0 Farasan 0.00
9.0 Admin/ Office 3 997.50 900.00 97.50 Ink and printing of plans- A0 size
0.00
10.0 GRAND TOTAL (SAR) 4,192.50 4,000.00 192.50

PROCUREMENT STATUS
SUMMARY
As of: 20-Feb-19

1.0 Al Aissa 0.00

5 9,265.20 9200 65.20 Irrigation mainline & cables
5.0 Dr Saleh 0.00
7.0 Remaizan 10 9,965.50 9,965.50 Plants

12 1,200.00 1,200.00 0.00 Fertilizer
13 1,800.00 1,800.00 0.00
8.0 Farasan 0.00

0.00
10.0 GRAND TOTAL (SAR) 23,570.70 13,500.00 10,070.70

PROCUREMENT STATUS
done
done
done by acctg
200 done
300 done
SUMMARY
As of: 5-Mar-19

1.0 Al Aissa 3 422.00 422.00 Plants, Fertilizer and Insecticide

0.00
5.0 Dr Saleh 0.00
7.0 Remaizan 11 9,129.50 9,129.50 Plants

14 13,740.00 13,740.00 Plants
8.0 Farasan 0.00
9.0 Admin/ Office 5 650.00 650.00 Tire for car of Engr Arnold
0.00
10.0 GRAND TOTAL (SAR) 83,851.35 0.00 83,851.35

PROCUREMENT STATUS
SUMMARY
As of: 11-Mar-19


9 10,000.00 10,000.00 Mixed soil
5.0 Dr Saleh 0.00
7.0 Remaizan 11 9,129.50 9,129.50 Plants

14 13,740.00 13,740.00 Plants
8.0 Farasan 0.00
0.00
10.0 GRAND TOTAL (SAR) 101,096.35 0.00 74,728.75


PROCUREMENT STATUS
ALREADY GIVEN
SUMMARY
As of: 16-Mar-19

1.0 Al Aissa 0.00

11 11,200.00 11,200.00 Palm Tree
12 5,000.00 5,000.00 Agricultural Soil
13 4,500.00 4,500.00 Installation of water proofing
3.0 Al Qasr Roundabout 1 360.00 360.00 Water for Fountain
5.0 Dr Saleh 0.00
7.0 Remaizan 16 500.00 500.00 Mixed soil

0.00
8.0 Farasan 0.00

0.00
10.0 GRAND TOTAL (SAR) 22,660.00 0.00 22,660.00


PROCUREMENT STATUS
ALREADY GIVEN
SUMMARY
As of: 11-Mar-19


10 1,100.00 1,100.00 Construction Materials
11 11,200.00 11,200.00 Palm Tree
12 5,000.00 5,000.00 Agricultural Soil
13 4,500.00 4,500.00 Installation of water proofing
800.00 800.00 White sand
3.0 Al Qasr Roundabout 1 360.00 360.00 Water for Fountain
5.0 Dr Saleh 0.00
7.0 Remaizan 11 9,129.50 9,129.50 Plants

14 13,740.00 13,740.00 Plants
16 500.00 500.00 Mixed soil
8.0 Farasan 0.00
0.00
10.0 GRAND TOTAL (SAR) 107,311.35 0.00 80,943.75


PROCUREMENT STATUS
SUMMARY
As of: 13-Apr-19

1.0 Al Aissa 0.00

18 1,614.50 1,614.50
5.0 Dr Saleh 0.00
7.0 Remaizan 0.00
8.0 Farasan 1 16,563.75 16,563.75 Granite

2 16,200.00 16,200.00 0.00 Washingtonia & Trees
3 35,041.02 25,000.00 10,041.02 Interlock
5 6,426.00 6,000.00 426.00 Mosaic
6 11,025.00 11,025.00 Irrigation Pump
7 37,975.00 25,000.00 12,975.00 Water Features Pump
8 2,400.00 2,400.00 Fertilizer
9 14,620.00 14,620.00 Plants

0.00
10.0 GRAND TOTAL (SAR) 143,423.27 73,700.00 69,723.27


SUMMARY
As of: 30-Apr-19

1.0 Al Aissa 0.00
2.0 Al Ibrahim 19 957.00 957.00 Construction Materials

1,279.00 1,279.00 Contractor Billing for Waterproofing
5.0 Dr Saleh 0.00
7.0 Remaizan
8.0 Farasan 11 8,098.65 8,098.65 Wires

12 4,354.50 4,354.50 Valves
14 735.00 735.00 Exhaust Fan
13,000.00 13,000.00 Payment for Granite Contractor

0.00
10.0 GRAND TOTAL (SAR) 28,833.65 0.00 28,833.65


SUMMARY
As of: 15-May-19

1.0 Al Aissa 0.00
2.0 Al Ibrahim 7,750.00 7,750.00 Steel mesh 10 mm

8,550.00 8,550.00 Steel mesh 8 mm
9,790.00 9,790.00 Ready mixed concrete (C30 SRC)
5.0 Dr Saleh 0.00
7.0 Remaizan 20 3,300.00 1,500.00 1,800.00 Grass

21 1,130.00 1,130.00 0.00 Riyadh stone steps
8.0 Farasan

0.00
10.0 GRAND TOTAL (SAR) 30,520.00 2,630.00 27,890.00


SUMMARY
As of: 11-Jun-19

PR PO
1.0 Al Aissa 0.00
2.0 Al Ibrahim 23 7,263.00 1,000.00 6,263.00 Construction Materials

0.00
0.00
5.0 Dr Saleh 0.00
7.0 Remaizan 23 6,000.00 6,000.00 Cycas

25 3,118.50 3,003.00 Dripline
93 270.00 270.00 Inorganic Fertilizer (NPK)
8.0 Farasan
9.0 Admin/ Office 47 120.00 120.00 Repair of aircon for hilux (Mario)
10.0 GRAND TOTAL (SAR) 16,771.50 1,000.00 15,656.00


SUMMARY
As of: 25-Jun-19

PR PO
1.0 Al Aissa 0.00
2.0 Al Ibrahim 23 7,263.00 1,000.00 6,263.00 Construction Materials

25 6,900.00 6,900.00 Equipment Rental
26 1,144.00 1,100.00 44.00 Construction Materials
27 6,550.00 1,200.00 5,350.00 Construction Materials
1,400.00 1,400.00 Billing # 2 for concrete contractor
3.0 Al Qasr Roundabout 2 761.00 761.00
5.0 Dr Saleh 0.00
7.0 Remaizan 26 1,304.00 1,304.00 Pipes & Fittings

96 100.00 100.00 0.00 Cutting Tools
97 300.00 300.00 0.00 Red Sand
8.0 Farasan
9.0 Admin/ Office
10.0 GRAND TOTAL (SAR) 25,722.00 3,700.00 22,022.00


SUMMARY
As of: 3-Jul-19

1.0 Al Ibrahim 27 6,550.00 1,200.00 5,350.00 Construction Materials (Sub-base)

1,400.00 1,400.00 Billing # 2 for concrete contractor (Badsha Khan)
7,500.00 7,500.00
Billing of contractor for Water proofing and
Plastering (Kameel Alfy Khaly)
2.0 Al Qasr Roundabout 2 761.00 761.00
3.0 Remaizan 26 1,304.00 1,304.00 Pipes & Fittings

98 400.00 400.00 Irrigation Materials
4.0 Farasan
5.0 Al Tuwal 12,000.00 12,000.00 Materials for Project
6.0 Admin/ Office 500.00 500.00 Gasoline for Ishtiaq
10.0 GRAND TOTAL (SAR) 30,415.00 1,200.00 29,215.00


SUMMARY
As of: 3-Jul-19


29 3,000.00 3,000.00 Garden Soil
2.0 Al Qasr Roundabout
3.0 Remaizan
4.0 Farasan
5.0 Al Tuwal
6.0 Admin/ Office 49 393.75 393.75 Ink

50 405.00 405.00 Request of Mario
7.0 GRAND TOTAL (SAR) 11,048.75 0.00 11,048.75


SUMMARY
As of: 31-Jul-19

1.0 Al Ibrahim 27 5,200.00 5,200.00 Sub-base Materials

32 1,425.00 1,425.00 Construction Materials
2.0 Al Qasr Roundabout
3.0 Remaizan 98 400.00 400.00 Irrigation Materials

102 95.00 95.00 Tester
103 1,600.00 1,600.00 Plants
104 326.00 326.00 Irrigation Materials
4.0 Farasan
5.0 Al Tuwal 6 1,751.17 1,751.17 Electrical Materials

7 3,968.60 3,968.60
3,850.00 3,850.00
Suply & Installation of Granite plate for washers
with mirrors of bathrooms
3,000.00 3,000.00
Supply and installation of Aluminum cabinet under
kitchen sink
6.0 Admin/ Office 49 393.75 393.75 Ink

50 405.00 405.00 Request of Mario
7.0 GRAND TOTAL (SAR) 26,257.52 0.00 26,257.52



Qusour Bilady For Contracting Company: Prince Mohammad Bin Abdullah Project

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Qusour Bilady For Contracting Company: Prince Mohammad Bin Abdullah Project

Uploaded by

Copyright:

Available Formats

QUSOUR BILADY FOR CONTRACTING COMPANY

Prince Mohammad Bin Abdullah Project

REF. # UNIT PRICE BUDGET REQUIRED

A. TOTAL GENERAL WORKS 0.00

B. TOTAL SOFTSCAPING WORKS 0.00

C. TOTAL ELECTRO-MECHANICAL WORKS 0.00

D. TOTAL ELECTRICAL WORKS 0.00

E. TOTAL CIVIL WORKS 0.00

G. GRAND TOTAL FOR AL IBRAHIM PROJECT SAR 100.00

REF. # UNIT PRICE BUDGET REQUIRED

A. TOTAL GENERAL WORKS 1,320.00

B. TOTAL SOFTSCAPING WORKS 0.00

59 2" PGA Solenoid Valves 6 pcs

C. TOTAL IRRIGATION WORKS 0.00

D. TOTAL ELECTRICAL WORKS 0.00

E. TOTAL CIVIL WORKS 0.00

F. TOTAL FINISHING WORKS

G. GRAND TOTAL FOR AL IBRAHIM PROJECT SAR 1,320.00

UNIT PRICE BUDGET REQUIRED

A. TOTAL GENERAL WORKS 0.00

B. TOTAL SOFTSCAPING WORKS 0.00

C. TOTAL IRRIGATION WORKS 0.00

D. TOTAL ELECTRO-MECHANICAL WORKS 0.00

E. TOTAL ELECTRICAL WORKS 600.00

F. TOTAL CIVIL WORKS 0.00

G. TOTAL FINISHING WORKS 0.00

H. GRAND TOTAL FOR AL IBRAHIM PROJECT SAR 600.00

REF. # UNIT PRICE BUDGET REQUIRED

A. TOTAL GENERAL WORKS 550.00

B. TOTAL SOFTSCAPING WORKS 0.00

C. TOTAL IRRIGATION WORKS 0.00

D. TOTAL ELECTRO-MECHANICAL WORKS 0.00

E. TOTAL ELECTRICAL WORKS 0.00

F. TOTAL CIVIL WORKS 0.00

G. TOTAL FINISHING WORKS 0.00

REF. # UNIT PRICE BUDGET REQUIRED

A. TOTAL GENERAL WORKS 0.00

B. TOTAL SOFTSCAPING WORKS 315.00

C. TOTAL IRRIGATION WORKS 0.00

D. TOTAL ELECTRO-MECHANICAL WORKS 0.00

E. TOTAL ELECTRICAL WORKS 0.00

F. TOTAL CIVIL WORKS 0.00

G. TOTAL FINISHING WORKS 0.00

H. GRAND TOTAL FOR AL IBRAHIM PROJECT SAR 315.00

220.00 0.00 220.00

E-2. Finishing Works

G. GRAND TOTAL PRICE 17,066.00 3,440.00 13,626.00

included in 106.74 m2 Granite

included in 106.74 m2 Granite

included in 106.74 m2 Granite

included in 106.74 m2 Granite

H. GRAND TOTAL PRICE 250,498.13 2,700.00 267,493.63

ITEM PARTICULAR DESCRIPTION QTY UNIT REMARKS

ITEM PARTICULAR DESCRIPTION QTY UNIT REMARKS

ITEM PARTICULAR DESCRIPTION QTY UNIT REMARKS

11.0 Cascade nozzle 50 T 14 pcs

ITEM PARTICULAR DESCRIPTION QTY UNIT REMARKS

included in 106.74 m2 Granite

included in 106.74 m2 Granite

included in 106.74 m2 Granite

included in 106.74 m2 Granite

ITEM PARTICULAR DESCRIPTION QTY UNIT REMARKS

Circular Fountain w/ Boat Icon