Item No.

Item Descrption Unit Quantity Price/Unit Total Price

1 Civil Works
1.1 Earth works
Excavation in all types of soil except rock from
ground level to required depth, including dewatering,
supporting excavation sides,and removal of surplus
1.1.1
material and disposal off site to approved and removal
of surplus material and disposal off site to approved
location. m3 2400

Supply and fill with replacement soil according to

recommendation of the soil report, with gravel /sand
1.1.2
(2:1) in case of silt clay or lime stone soil, including
compaction on layers to the required finish level.
m3 800
Backfill with sand and/or selected excavated material
as specified, compaction to Specification and
1.1.3
satisfaction of the Engineer including all other
necessary measures. m3 600
1.2 Concrete Works
Plain concrete (C16/20) for foundation as per
1.2.1
drawings andtechnical specifications. m3 110
Plain concrete (C16/20), 100mm for roof slopes as per
1.2.2
drawings andspecifications. m2 300
1.2.3 Plain concrete (C16/20), 100 mm thick for floor slabs.
m2 300
Reinforced concrete (C25/30) for foundations
1.2.4 including formwork &steel reinforcement as per
drawings and specifications. m3 350
Reinforced concrete (C25/30) for columns, beams and
1.2.5 slabs including formwork &steel reinforcement as per
drawings and specifications. m3 600
1.3 Protection Work
Supply and apply three coats of protective coating
1.3.1 using bituminouslatex emulsion to face of concrete
and walls adjacent to backfilling. m2 1400

Supply and install torch applied bituminous

membrane sheets 4 mmthick for water proofing,
overlap not less than 100 mm, work includeall surface
preparation steps, coating incl. 2 layers of primer
1.3.2
bitumencoat, metal flashing, internal angle fillets,
upstand to verticalsurfaces, reglets and bending free
edge in grooving & testing withwater for 24 hours:For
roof & wet areas including 50 mm screed layer.
m2 300
1.4 Heat Insulation
50 mm extruded polystyrene boards for roof heat
insulation withminimum density 35 kg/cm²; the work
1.4.1
include non-woven geotextilemembrane layer, all
according to drawings and specifications.
m2 300
1.5 Masonry Work
Supply and install concrete hollow / solid blocks for
walls, withrequired strength according to the
1.5.1 approved sample:Internal block walls 12 cm
thickness, including all accessories forwork
completion. m2 220
Supply and install concrete hollow / solid blocks for
walls, withrequired strength according to the
1.5.2 approved sample:External block walls 25 cm
thickness, including all accessories forwork
completion. m3 95
Supply and install concrete hollow / solid blocks for
walls, withrequired strength according to the
1.5.3
approved sample:Sub Structure solid block work 25
cm thickness m3 24
1.6 Rendering Work
Supply and apply Internal plastering to walls and
1.6.1
ceilings, base andfinish coat, thickness 20 mm.
m2 2560
Item No. Item Descrption Unit Quantity Price/Unit Total Price
Supply and apply external cement plastering to
facades, base andfinish coat, thickness 15 mm striped
1.6.2
with 2 cm groove render forfacades & internal surface
of parapet. m2 1100
1.7 Painting Work
Supply and apply 2 layers of acrylic paint over 2 coats
1.7.1 of primer forall internal walls and ceilings to
acceptance of the Engineer. m2 2400
Supply and applying 2 layers of external Acrylic paint
1.7.2 over 2 coats ofprimer to the acceptance of the
Engineer. m2 1020
1.8 Tiling Work
Supply and lay 200 x 200 x 20 mm cement tiles for
1.8.1
roofs includingroof slopes and skirting. m2 240
Supply and lay 6 mm thick ceramic tiles for walls and
1.8.2 flooring, with colours anddimensions according to
drawings. m2 300
1.9 Aluminium Doors + Windows
Supply and install aluminium doors with frames,
1.9.1 glazing, steel barsand mosquito mesh wire according
to specs. And drawings. LS 1
1.10 Metal Work:
Metal work shall be cut and assembled in accordance
with relevantdrawings, standard specifications &
1.10.1
approved sample:9.1.10.1 Supply and fix galvanized
cat steel ladder for roof without safetycage .
Kgm 3200
2 PLUMBING & LIGHTING
2.1 Plumbing works
Supply, installation and commissioning all Plumbing
2.1.1
works according to specs. And drawings.
L.S 1 0 EGP
2.2 Lighting works
Supply, installation and commissioning all
2.2.1
LIGHTING works according to specs. And drawings.
L.S 1 0 EGP
Resource Coding System :
Project Name Project Code Devision Code Resource Type Code Resource Name Code Tupe Code Resource Unit
Masjid MSJ Earth works ER Equipment E Loader LDR E day
Concrete Works CN Material M Excavator EXV E day
Protection Work PR Labor L Compactor CMP E day
Heat Insulation HT Sub.Contractor S Concrete Pump CNP E m3
Masonry Work MS Water WTR M m3
Rendering Work RN Truck TR E day
Painting Work PN Sand SND M m3
Tiling Work TL Gravel GRV M m3
Aluminium Works AL Cement CMN M ton
Metal Work MT Steel STL M ton
Plumbing PLM Ready-Mix P.C RMP M m3
Lighting LGT Ready-Mix R.C RMR M m3
Bricks BRK M ths.
Bitumin BTM M Litre
Membrane MMB M m2
Heat Insulation HIN M m3
Ceramic Tiles CRM M m2
Labor LBR L day
PC Sub-Contractor PCS S m3
RC Sub-Contractor RCS S m3
Bitumin Crew BTC S day
Membrane Crew MMC S day
Polistren PLT M m2
Polistren Crew PLC S day
Masonary Crew MSC S day
Plastering Crew PLS S day
Painting Sub-Contractor PNTS S m2
Cement Tiles CMT M m2
Ceramic Crew CRMC L day
Cement Tiles Crew CMTC L day
Aluminum Sub-Contractor ALM S LS
Metal Sub-Contractor MTSC S kgm
 BOQ - Prices Costs 15% 10% 15%
Resource Resource Resource Productivity Risk &
Item No. Item Code Unit Quantity Price/Unit Total Price Resource Name Cost Code Loss % Cost /Unit Budget Units Budget Cost Indirect Cost Total Cost Profit
Type Code Unit ( Conversion Factor ) Contengencies
Total 5,124,036 EGP
‫عايز قد اية من المورد علشان اعمل وحدة‬
3,564,547 EGP 534,682 EGP 4,099,229 EGP 409,923 EGP 614,884 EGP
Project ‫من البند‬
1.1 ER 425,848 EGP 296,242 EGP
1.1.1 ER - 1.1.1 m3 2400 29.94 EGP 71,846 EGP 51000 49,980 EGP 7,497 EGP 57,477 EGP 5,748 EGP 8,622 EGP
Excavator E EXV ER - 1.1.1 - E - EXV day 0.0057 - 1,800 EGP 14 25,200 EGP
Loader E LDR ER - 1.1.1 - E - LDR day 0.0057 - 1,100 EGP 14 15,400 EGP
Truck E TR ER - 1.1.1 - E - TR day 0.0057 - 550 EGP 14 7,700 EGP
Labor L LBR ER - 1.1.1 - L - LBR day 0.0057 - 120 EGP 14 1,680 EGP
1.1.2 ER - 1.1.2 m3 800 296.84 EGP 237,475 EGP 165,200 EGP 24,780 EGP 189,980 EGP 18,998 EGP 28,497 EGP
Sand M SND ER - 1.1.2 - M - SND m3 0.33 25% 110 EGP 334 36,740 EGP
Gravel M GRV ER - 1.1.2 - M - GRV m3 0.67 15% 190 EGP 614 116,660 EGP
Water M WTR ER - 1.1.2 - M - WTR m3 0.1000 12% 9 EGP 90 810 EGP
Compactor E CMP ER - 1.1.2 - E - CMP day 0.0083 - 350 EGP 7 2,450 EGP
Loader E LDR ER - 1.1.2 - E - LDR day 0.0083 - 1,100 EGP 7 7,700 EGP
labor L LBR ER - 1.1.2 - L - LBR day 0.0083 - 120 EGP 7 840 EGP
1.1.3 ER - 1.1.3 m3 600 194.21 EGP 116,527 EGP 81,062 EGP 12,159 EGP 93,221 EGP 9,322 EGP 13,983 EGP
Sand M SND ER - 1.1.3 - M - SND m3 1.00 10% 110 EGP 660 72,600 EGP
Water M WTR ER - 1.1.3 - M - WTR m3 0.1000 12% 9 EGP 68 612 EGP
Compactor E CMP ER - 1.1.3 - E - CMP day 0.0083 - 350 EGP 5 1,750 EGP
Loader E LDR ER - 1.1.3 - E - LDR day 0.0083 - 1,100 EGP 5 5,500 EGP
labor L LBR ER - 1.1.3 - L - LBR day 0.0083 - 120 EGP 5 600 EGP
1.2 CN 3,609,325 EGP 2,510,835 EGP
1.2.1 CN - 1.2.1 m3 110 1,288.07 EGP 141,687 EGP 98,565 EGP 14,785 EGP 113,350 EGP 11,335 EGP 17,002 EGP
Ready-Mix P.C M RMP CN - 1.2.1 - M - RMP m3 1 6% 620 EGP 117 72,540 EGP
PC Sub-Contractor S PCS CN - 1.2.1 - S - PCS m3 1 - 210 EGP 110 23,100 EGP
Concrete Pump E CNP CN - 1.2.1 - E - CNP m3 1 6% 25 EGP 117 2,925 EGP
1.2.2 CN - 1.2.2 m2 300 129.09 EGP 38,726 EGP 26,940 EGP 4,041 EGP 30,981 EGP 3,098 EGP 4,647 EGP
Ready-Mix P.C M RMP CN - 1.2.2 - M - RMP m3 0.1 6% 620 EGP 32 19,840 EGP
PC Sub-Contractor S PCS CN - 1.2.2 - S - PCS m3 0.1 - 210 EGP 30 6,300 EGP
Concrete Pump E CNP CN - 1.2.2 - E - CNP m3 0.1 6% 25 EGP 32 800 EGP
1.2.3 CN - 1.2.3 m2 300 129.09 EGP 38,726 EGP 26,940 EGP 4,041 EGP 30,981 EGP 3,098 EGP 4,647 EGP
Ready-Mix P.C M RMP CN - 1.2.3 - M - RMP m3 0.1 6% 620 EGP 32 19,840 EGP
PC Sub-Contractor S PCS CN - 1.2.3 - S - PCS m3 0.1 - 210 EGP 30 6,300 EGP
Concrete Pump E CNP CN - 1.2.3 - E - CNP m3 0.1 6% 25 EGP 32 800 EGP
1.2.4 CN - 1.2.4 m3 350 3,584.18 EGP 1,254,463 EGP 872,670 EGP 130,901 EGP 1,003,571 EGP 100,357 EGP 150,536 EGP
Ready-Mix R.C M RMR CN - 1.2.4 - M - RMR m3 1 6% 745 EGP 371 276,395 EGP
RC Sub-Contractor S RCS CN - 1.2.4 - S - RCS m3 1 - 340 EGP 350 119,000 EGP
Concrete Pump E CNP CN - 1.2.4 - E - CNP m3 1 6% 25 EGP 371 9,275 EGP
Steel M STL CN - 1.2.4 - M - STL ton 0.1 10% 12,000 EGP 39 468,000 EGP
1.2.5 CN - 1.2.5 m3 600 3,559.54 EGP 2,135,723 EGP 1,485,720 EGP 222,858 EGP 1,708,578 EGP 170,858 EGP 256,287 EGP
Ready-Mix R.C M RMR CN - 1.2.5 - M - RMR m3 1 6% 745 EGP 636 473,820 EGP
RC Sub-Contractor S RCS CN - 1.2.5 - S - RCS m3 1 - 340 EGP 600 204,000 EGP
Concrete Pump E CNP CN - 1.2.5 - E - CNP m3 1 6% 25 EGP 636 15,900 EGP
Steel M STL CN - 1.2.5 - M - STL ton 0.1 10% 12,000 EGP 66 792,000 EGP
1.3 PR 194,127 EGP 135,045 EGP
1.3.1 PR - 1.3.1 m2 1400 123.44 EGP 172,811 EGP 120,216 EGP 18,032 EGP 138,248 EGP 13,825 EGP 20,737 EGP
Bitumin M BTM PR - 1.3.1 - M - BTM Litre 3 8% 21 EGP 4536 95,256 EGP
Bitumin Crew S BTC PR - 1.3.1 - S - BTC day 0.056 - 320 EGP 78 24,960 EGP
1.3.2 PR - 1.3.2 m2 300 71.06 EGP 21,317 EGP 14,829 EGP 2,224 EGP 17,053 EGP 1,705 EGP 2,558 EGP
Membrane M MMB PR - 1.3.2 - M - MMB m2 1 11% 33 EGP 333 10,989 EGP
Membrane Crew S MMC PR - 1.3.2 - S - MMC day 0.04 - 320 EGP 12 3,840 EGP
1.4 HT 25,559 EGP 17,780 EGP
1.4.1 HT - 1.4.1 m2 300 85.20 EGP 25,559 EGP 17,780 EGP 2,667 EGP 20,447 EGP 2,045 EGP 3,067 EGP
Polistren M PLT HT - 1.4.1 - M - PLT m2 1 8% 45 EGP 324 14,580 EGP
Polistren Crew S PLC HT - 1.4.1 - S - PLC day 0.0333 - 320 EGP 10 3,200 EGP
1.5 MS 145,438 EGP 101,174 EGP
1.5.1 MS - 1.5.1 m2 220 109.05 EGP 23,990 EGP 16,689 EGP 2,503 EGP 19,192 EGP 1,919 EGP 2,879 EGP
Bricks M BRK MS - 1.5.1 - M - BRK ths. 0.055 11% 690 EGP 14 9,660 EGP
Sand M SND MS - 1.5.1 - M - SND m3 0.021 10% 110 EGP 6 660 EGP
Cement M CMN MS - 1.5.1 - M - CMN ton 0.0063 7% 870 EGP 2 1,740 EGP
Water M WTR MS - 1.5.1 - M - WTR m3 0.00315 12% 9 EGP 1 9 EGP
Masonary Crew S MSC MS - 1.5.1 - S - MSC day 0.05 - 420 EGP 11 4,620 EGP
1.5.2 MS - 1.5.2 m3 95 1,019.51 EGP 96,853 EGP 67,376 EGP 10,106 EGP 77,482 EGP 7,748 EGP 11,622 EGP
Bricks M BRK MS - 1.5.2 - M - BRK ths. 0.5 11% 690 EGP 53 36,570 EGP
Sand M SND MS - 1.5.2 - M - SND m3 0.21 10% 110 EGP 22 2,420 EGP
Cement M CMN MS - 1.5.2 - M - CMN ton 0.063 7% 870 EGP 7 6,090 EGP
Water M WTR MS - 1.5.2 - M - WTR m3 0.0315 12% 9 EGP 4 36 EGP
Masonary Crew S MSC MS - 1.5.2 - S - MSC day 0.556 - 420 EGP 53 22,260 EGP
1.5.3 MS - 1.5.3 m3 24 1,024.76 EGP 24,594 EGP 17,109 EGP 2,566 EGP 19,675 EGP 1,968 EGP 2,951 EGP
Bricks M BRK MS - 1.5.3 - M - BRK ths. 0.5 11% 690 EGP 14 9,660 EGP
Sand M SND MS - 1.5.3 - M - SND m3 0.21 10% 110 EGP 6 660 EGP
Cement M CMN MS - 1.5.3 - M - CMN ton 0.063 7% 870 EGP 2 1,740 EGP
Water M WTR MS - 1.5.3 - M - WTR m3 0.0315 12% 9 EGP 1 9 EGP
Masonary Crew S MSC MS - 1.5.3 - S - MSC day 0.5 - 420 EGP 12 5,040 EGP
1.6 RN 179,019 EGP 124,535 EGP
1.6.1 RN - 1.6.1 m2 2560 47.22 EGP 120,884 EGP 84,093 EGP 12,614 EGP 96,707 EGP 9,671 EGP 14,506 EGP
Sand M SND RN - 1.6.1 - M - SND m3 0.033 10% 110 EGP 94 10,340 EGP
Cement M CMN RN - 1.6.1 - M - CMN ton 0.0117 7% 870 EGP 32 27,840 EGP
Water M WTR RN - 1.6.1 - M - WTR m3 0.0058 12% 9 EGP 17 153 EGP
Plastering Crew S PLS RN - 1.6.1 - S - PLS day 0.056 - 320 EGP 143 45,760 EGP
1.6.2 RN - 1.6.2 m2 1100 52.85 EGP 58,135 EGP 40,442 EGP 6,066 EGP 46,508 EGP 4,651 EGP 6,976 EGP
 BOQ - Prices Costs 15% 10% 15%
Resource Resource Resource Productivity Risk &
Item No. Item Code Unit Quantity Price/Unit Total Price Resource Name Cost Code Loss % Cost /Unit Budget Units Budget Cost Indirect Cost Total Cost Profit
Type Code Unit ( Conversion Factor ) Contengencies
Total 5,124,036 EGP
‫عايز قد اية من المورد علشان اعمل وحدة‬
3,564,547 EGP 534,682 EGP 4,099,229 EGP 409,923 EGP 614,884 EGP
Project ‫من البند‬
Sand M SND RN - 1.6.2 - M - SND m3 0.033 10% 110 EGP 41 4,510 EGP
Cement M CMN RN - 1.6.2 - M - CMN ton 0.0117 7% 870 EGP 14 12,180 EGP
Water M WTR RN - 1.6.2 - M - WTR m3 0.0058 12% 9 EGP 8 72 EGP
Plastering Crew S PLS RN - 1.6.2 - S - PLS day 0.067 - 320 EGP 74 23,680 EGP
1.7 PN 261,855 EGP 182,160 EGP
1.7.1 PN - 1.7.1 m2 2400 67.56 EGP 162,150 EGP 112,800 EGP 16,920 EGP 129,720 EGP 12,972 EGP 19,458 EGP
Painting Sub-Contractor S PNTS PN - 1.7.1 - S - PNTS m2 1 - 47 EGP 2400 112,800 EGP
1.7.2 PN - 1.7.2 m2 1020 97.75 EGP 99,705 EGP 69,360 EGP 10,404 EGP 79,764 EGP 7,976 EGP 11,965 EGP
Painting Sub-Contractor S PNTS PN - 1.7.2 - S - PNTS m2 1 - 68 EGP 1020 69,360 EGP
1.8 TL 79,316 EGP 55,176 EGP
1.8.1 TL - 1.8.1 m2 240 176.24 EGP 42,297 EGP 29,424 EGP 4,414 EGP 33,838 EGP 3,384 EGP 5,076 EGP
Cement Tiles M CMT TL - 1.8.1 - M - CMT m2 1 9% 88 EGP 262 23,056 EGP
Cement Tiles Crew L CMTC TL - 1.8.1 - L - CMTC day 0.05 - 320 EGP 12 3,840 EGP
Sand M SND TL - 1.8.1 - M - SND m3 0.025 10% 110 EGP 7 770 EGP
Cement M CMN TL - 1.8.1 - M - CMN ton 0.0075 7% 870 EGP 2 1,740 EGP
Water M WTR TL - 1.8.1 - M - WTR m3 0.00375 12% 9 EGP 2 18 EGP
1.8.2 TL - 1.8.2 m2 300 123.40 EGP 37,019 EGP 25,752 EGP 3,863 EGP 29,615 EGP 2,961 EGP 4,442 EGP
Ceramic Tiles M CRM TL - 1.8.2 - M - CRM m2 1 7% 54 EGP 321 17,334 EGP
Ceramic Crew L CRMC TL - 1.8.2 - L - CRMC day 0.05 - 320 EGP 15 4,800 EGP
Sand M SND TL - 1.8.2 - M - SND m3 0.025 10% 110 EGP 9 990 EGP
Cement M CMN TL - 1.8.2 - M - CMN ton 0.0075 7% 870 EGP 3 2,610 EGP
Water M WTR TL - 1.8.2 - M - WTR m3 0.00375 12% 9 EGP 2 18 EGP
1.9 AL 28,750 EGP 20,000 EGP
1.9.1 AL - 1.9.1 LS 1 28,750 EGP 28,750 EGP 20,000 EGP 3,000 EGP 23,000 EGP 2,300 EGP 3,450 EGP
Aluminum Sub-Contractor S ALM AL - 1.9.1 - S - ALM LS 1 - 20,000 EGP 1 20,000 EGP
1.10 MT 174,800 EGP 121,600 EGP
1.10.1 MT - 1.10.1 Kgm 3200 54.63 EGP 174,800 EGP 121,600 EGP 18,240 EGP 139,840 EGP 13,984 EGP 20,976 EGP
Metal Sub-Contractor S MTSC MT - 1.10.1 - S - MTSC kgm 1 - 38 EGP 3200 121,600 EGP