I-City Cost Control Pod23-25

‫‪Actual Cost‬‬ ‫تكلفة‬ ‫هالك‬ ‫معدل‬ ‫فئة‬ ‫وحدة‬ ‫‪0‬‬
‫‪Division 2 section 2300‬‬

‫‪Earth work‬‬
‫‪1‬‬ ‫رقم البند‬
‫م‪3‬‬ ‫‪54,000‬‬ ‫الكمية‬
‫حفر في اي نوع تربة عدا التربة الصخرية‬
‫خامات‬
‫جم‪/‬م‪3‬‬ ‫‪2.06‬‬ ‫‪1.1‬‬ ‫‪0.188‬‬ ‫‪10.00‬‬ ‫م‪3‬‬ ‫مياة لدمك قاع الحفر‬
‫إجمالى سعر‬
‫جم‪/‬م‪3‬‬ ‫‪2.06‬‬
‫الخامات‬
‫مصناعيات‬
‫جم‪/‬م‪3‬‬ ‫‪12.10‬‬ ‫‪1.1‬‬ ‫‪1.000‬‬ ‫‪11.00‬‬ ‫م‪3‬‬ ‫مقاول حفر‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪1.1‬‬ ‫‪1.000‬‬ ‫‪0.00‬‬ ‫م‪3‬‬ ‫النقل الى المقالب العمومية‬
‫جم‪/‬م‪3‬‬ ‫‪1.25‬‬ ‫‪1.25‬‬ ‫‪1.000‬‬ ‫‪1.00‬‬ ‫مقط‬ ‫عمالة‬ ‫ارنكة و تسوية قاع الحفر‬
‫جم‪/‬م‪2‬‬ ‫‪1.25‬‬ ‫‪1.25‬‬ ‫‪0.010‬‬ ‫‪100.00‬‬ ‫م‪2‬‬ ‫اختبارات‬
‫جم‪/‬م‪3‬‬ ‫‪14.60‬‬
‫اجمالى تكلفة‬
‫‪-‬‬ ‫جم‪/‬م‪3‬‬ ‫‪16.66‬‬ ‫إجمالى التكلفة‬ ‫‪899,775‬‬
‫البند‬
‫تكلفة‬ ‫هالك‬ ‫معدل‬ ‫فئة‬ ‫وحدة‬ ‫‪0‬‬

‫م‪3‬‬ ‫‪4500‬‬ ‫الكمية‬
‫‪soil backfill‬‬
‫خامات‬
‫جم‪/‬م‪3‬‬ ‫‪1.10‬‬ ‫‪1.1‬‬ ‫‪0.100‬‬ ‫‪10.00‬‬ ‫م‪3‬‬ ‫مياة للغمر‬
‫‪0.00‬‬ ‫‪1.1‬‬ ‫‪1.000‬‬ ‫‪0.00‬‬ ‫م‪3‬‬ ‫رمال نظيفة‬
‫جم‪/‬م‪3‬‬ ‫‪1.10‬‬
‫مصنعيات‬
‫جم‪/‬م‪3‬‬ ‫‪8.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪8.00‬‬ ‫م‪3‬‬ ‫مقاول حفر و ردم‬
‫جم‪/‬م‪3‬‬ ‫‪1.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪1.00‬‬ ‫مقط‬ ‫عمالة‬ ‫ارنكة و تظبيط‬
‫‪8.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪8.00‬‬ ‫دكاكات‬
‫جم‪/‬م‪3‬‬ ‫‪2.10‬‬ ‫‪1.05‬‬ ‫‪0.040‬‬ ‫‪50.00‬‬ ‫م‪3‬‬ ‫اختبارات‬
‫جم‪/‬م‪3‬‬ ‫‪19.10‬‬
‫‪-‬‬ ‫جم‪/‬م‪3‬‬ ‫‪20.20‬‬ ‫إجمالى التكلفة‬ ‫‪90,900.00‬‬
‫البند‬

‫‪3.01‬‬ ‫رقم البند‬
‫م‪3‬‬ ‫‪0‬‬ ‫الكمية‬
‫‪soil replacement‬‬
‫خامات‬
‫جم‪/‬م‪3‬‬ ‫‪5.50‬‬ ‫‪1.1‬‬ ‫‪0.500‬‬ ‫‪10.00‬‬ ‫م‪3‬‬ ‫مياة للغمر‬
‫جم‪/‬م‪3‬‬ ‫‪55.00‬‬ ‫‪0.5‬‬ ‫‪1.000‬‬ ‫‪110.00‬‬ ‫سن‬
‫‪30.00‬‬ ‫‪0.5‬‬ ‫‪1.000‬‬ ‫‪60.00‬‬ ‫م‪3‬‬ ‫رمال نظيفة‬
‫جم‪/‬م‪3‬‬ ‫‪90.50‬‬
‫مصناعيات‬
‫جم‪/‬م‪3‬‬ ‫‪8.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪8.00‬‬ ‫م‪3‬‬ ‫مقاول حفر و ردم‬
‫جم‪/‬م‪3‬‬ ‫‪1.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪1.00‬‬ ‫مقط‬ ‫عمالة‬ ‫ارنكة و تظبيط‬
‫‪10.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪10.00‬‬ ‫دكاكات‬
‫جم‪/‬م‪3‬‬ ‫‪2.10‬‬ ‫‪1.05‬‬ ‫‪0.040‬‬ ‫‪50.00‬‬ ‫م‪3‬‬ ‫اختبارات‬
‫جم‪/‬م‪3‬‬ ‫‪21.10‬‬
‫‪-‬‬ ‫جم‪/‬م‪3‬‬ ‫‪111.60‬‬ ‫إجمالى التكلفة‬ ‫‪0.00‬‬
‫البند‬
‫اعمال الخرسانات‬

‫رقم البند‬
‫م‪3‬‬ ‫الكمية‬
‫خرسانة عادية لالساسات ( اجهاد ‪ 200‬كجم‪/‬سم‪ ) 2‬محتوى ‪ 250‬كجم ‪/‬م‪3‬‬
‫خرسانة عادية لالساسات ( اجهاد ‪ 200‬كجم‪/‬سم‪ ) 2‬اسمنت مقاوم‬
‫للكبريتات‬
‫خامات‬
‫جم‪/‬م‪3‬‬ ‫‪829.50‬‬ ‫‪1.05‬‬ ‫‪1.000‬‬ ‫‪790.00‬‬ ‫م‪3‬‬ ‫خرسانة بالبامب‬
‫جم‪/‬م‪3‬‬ ‫‪2.75‬‬ ‫‪1.1‬‬ ‫‪0.250‬‬ ‫‪10.00‬‬ ‫م‪3‬‬ ‫مياه‬ ‫معالجة‬
‫جم‪/‬م‪3‬‬ ‫‪832.25‬‬
‫مصناعيات نجارة و صب شامل‬
‫جم‪/‬م‪3‬‬ ‫‪180.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪180.00‬‬ ‫م‪3‬‬
‫العدة‬
‫طبقةبولىايثلين‪ 200‬ميكرون‪2‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪1.05‬‬ ‫‪0.000‬‬ ‫‪10.00‬‬ ‫م‪2‬‬
‫اسود‬
‫جم‪/‬م‪3‬‬ ‫‪180.00‬‬
‫المصنعيات‬
‫اخنبارات‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪1‬‬ ‫‪1‬‬ ‫‪0.00‬‬ ‫م‪3‬‬ ‫اخرى‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬
‫اإلهالكات‬
‫‪-‬‬ ‫اجمالى تكلفة‬

‫جم‪/‬م‪3‬‬ ‫‪1012.25‬‬ ‫إجمالى التكلفة‬ ‫‪0‬‬
‫البند‬
‫م‪2‬‬ ‫دهان بيتوميني بارد لألساسات‬
‫جم‪/‬م‪2‬‬ ‫‪6.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪6.00‬‬ ‫م‪2‬‬ ‫مصناعيات‬
‫‪1.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪1.00‬‬ ‫م‪2‬‬ ‫عمالة‬

‫‪7.00‬‬
‫خامات‬
‫جم‪/‬م‪2‬‬ ‫‪0.00‬‬ ‫‪0.000‬‬ ‫‪1.000‬‬ ‫‪20.520‬‬ ‫م‪2‬‬ ‫توريد ساخن‬
‫جم‪/‬م‪2‬‬ ‫‪26.47‬‬ ‫‪1‬‬ ‫‪0.004‬‬ ‫‪2,052.00‬‬ ‫م‪2‬‬ ‫توريد بارد‬
‫‪26.47‬‬ ‫اجمالي خامات‬
‫‪-‬‬ ‫جم‪/‬م‪2‬‬ ‫‪33.47‬‬ ‫إجمالى التكلفة‬
‫البند‬
‫‪-‬‬ ‫‪95.63‬‬ ‫البند للمتر‬
‫المكعب‬
‫م‪3‬‬ ‫‪3,300‬‬ ‫الكمية‬
‫خرسانة مسلحة لالساسات والحوائط الساندة اجهاد ‪ 300‬كجم‪/‬سم‪(2‬محتوى ‪ 350‬كجم ‪/‬م‪ )3‬خشب لتزانة‬
‫خرسانة مسلحة لالساسات اجهاد ‪ 300‬كجم‪/‬سم‪2‬‬
‫خامات‬
‫جم‪/‬طن‬ ‫‪1,344.26‬‬ ‫‪1‬‬ ‫‪0.117‬‬ ‫‪11,450.00‬‬ ‫طن‬ ‫‪ Grade 52‬حديد تسليح‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.400‬‬ ‫‪16.00‬‬ ‫كجم‬ ‫سلك رباط‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.250‬‬ ‫‪10.00‬‬ ‫م‪3‬‬ ‫مياه‬ ‫معالجة‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪95.63‬‬ ‫م‪2‬‬ ‫عزل بيتومين علي البارد‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪1.000‬‬ ‫‪5.12‬‬ ‫عدد‬ ‫بسكوت‬
‫جم‪/‬م‪3‬‬ ‫‪2,327.91‬‬
‫جم‪/‬م‪3‬‬ ‫‪400.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪400.00‬‬ ‫م‪3‬‬ ‫نجارة و صب شامل العدة‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪0.00‬‬ ‫م‪3‬‬
‫جم‪/‬م‪3‬‬ ‫‪400.00‬‬
‫إهالكات‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪1‬‬ ‫‪1‬‬ ‫‪5.00‬‬ ‫م‪3‬‬ ‫اخرى‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬
‫‪-‬‬ ‫جم‪/‬م‪3‬‬ ‫‪2727.91‬‬ ‫إجمالى التكلفة‬ ‫‪9,002,105.09‬‬
‫البند‬
‫م‪3‬‬ ‫‪9,500‬‬ ‫الكمية‬
‫‪0.000‬‬ ‫مم‬ ‫‪slab on grade 15cm fcu=250 and cement content =300‬‬
‫خامات‬
‫‪125.21‬‬ ‫‪1.05‬‬ ‫‪0.150‬‬ ‫‪795.00‬‬ ‫م‪3‬‬ ‫خرسانة بالبامب‬
‫‪5.00‬‬ ‫‪1‬‬ ‫‪25.000‬‬ ‫‪0.20‬‬ ‫عدد‬ ‫بسكوت‬
‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.150‬‬ ‫‪10.00‬‬ ‫مط‬ ‫فوم‬
‫‪18.90‬‬ ‫‪1.05‬‬ ‫‪1.000‬‬ ‫‪18.00‬‬ ‫م‪2‬‬ ‫بولى ايثلين شيت ‪ 400‬ميكرون‬
‫‪158.46‬‬ ‫‪1.04‬‬ ‫‪0.011‬‬ ‫‪13,851.00‬‬ ‫كجم‬ ‫‪ Grade 52‬حديد تسليح‬
‫‪5.00‬‬ ‫‪1‬‬ ‫‪0.500‬‬ ‫‪10.00‬‬ ‫كجم‬ ‫سلك رباط‬
‫‪2.20‬‬ ‫‪1.1‬‬ ‫‪0.200‬‬ ‫‪10.00‬‬ ‫م‪3‬‬ ‫مياه‬ ‫معالجة‬
‫‪314.77‬‬
‫‪53.50‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪53.50‬‬ ‫م‪3‬‬ ‫مصنعيات‬
‫‪53.50‬‬
‫اختبارات‬
‫‪1.00‬‬ ‫‪1‬‬ ‫‪1‬‬ ‫‪1.00‬‬ ‫م‪3‬‬
‫‪1.00‬‬
‫‪-‬‬ ‫جم‪/‬م‪2‬‬ ‫‪369.27‬‬ ‫التكلفة‬

‫م‪3‬‬ ‫‪750‬‬ ‫الكمية‬
‫خرسانة مسلحة لالعمدة بالبدروم ( اجهاد ‪ 350‬كجم‪/‬سم‪ ) 2‬محتوى ‪400‬‬
‫كجم ‪ /‬م‪3‬‬
‫خامات‬
‫جم‪/‬م‪3‬‬ ‫‪1,002.75‬‬ ‫‪1.05‬‬ ‫‪1.000‬‬ ‫‪955.00‬‬ ‫م‪3‬‬ ‫خرسانة بالبامب‬
‫جم‪/‬م‪3‬‬ ‫‪2,587.45‬‬ ‫‪1‬‬ ‫‪0.226‬‬ ‫‪11,450.00‬‬ ‫الطن‬ ‫حديد تسليح‬ ‫شامل الهالك‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.565‬‬ ‫‪0.00‬‬ ‫كجم‬ ‫سلك رباط‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪7.000‬‬ ‫‪0.00‬‬ ‫م‪.‬ط‬ ‫شامفر‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪25.000‬‬ ‫‪0.00‬‬ ‫عدد‬ ‫بسكوت اعمدة او اسقف‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.500‬‬ ‫‪10.00‬‬ ‫م‪3‬‬ ‫مياه‬ ‫معالجة‬
‫جم‪/‬م‪3‬‬ ‫‪3,590.20‬‬
‫جم‪/‬م‪3‬‬ ‫‪800.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪800.00‬‬ ‫م‪3‬‬ ‫نجارة و حدادة و صب شامل العدة‬
‫توريد و تنفيذ مواد سيكا فليكس‬

‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.012‬‬ ‫‪63.00‬‬ ‫م‪.‬ط‬ ‫فواصل ‪ 3.00*2.00‬سم ‪A1‬‬
‫شامل البكر رود‬
‫جم‪/‬م‪3‬‬ ‫‪90.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪90.00‬‬ ‫م‪3‬‬ ‫الشدات‬
‫جم‪/‬م‪3‬‬ ‫‪890.00‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪1‬‬ ‫‪1‬‬ ‫‪0.00‬‬ ‫م‪3‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬
‫‪-‬‬ ‫جم‪/‬م‪3‬‬ ‫‪4,480.20‬‬ ‫إجمالى التكلفة‬ ‫‪3,360,147.94‬‬
‫البند‬
‫خرسانة مسلحلة ألسقف‬
‫خرسانة مسلحة لألسقف‬
‫خامات‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.300‬‬ ‫‪0.00‬‬ ‫كجم‬ ‫سلك رباط‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪7.000‬‬ ‫‪0.00‬‬ ‫م‪.‬ط‬ ‫شامفر‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.500‬‬ ‫‪10.00‬‬ ‫م‪3‬‬ ‫مياه‬ ‫معالجة‬
‫جم‪/‬م‪3‬‬ ‫‪2,080.45‬‬

‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.012‬‬ ‫‪63.00‬‬ ‫م‪.‬ط‬ ‫فواصل ‪ 3.00*2.00‬سم ‪A1‬‬
‫جم‪/‬م‪3‬‬ ‫‪180.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪180.00‬‬ ‫م‪3‬‬ ‫الشدات‬
‫جم‪/‬م‪3‬‬ ‫‪880.00‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪1‬‬ ‫‪1‬‬ ‫‪0.00‬‬ ‫م‪3‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬
‫‪-‬‬ ‫جم‪/‬م‪3‬‬ ‫‪2,960.45‬‬ ‫إجمالى التكلفة‬ ‫‪0.00‬‬
‫البند‬
‫خرسانة مسلحة لللكمر‬
‫خرسانة مسلحةللكمر‬
‫خامات‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.615‬‬ ‫‪0.00‬‬ ‫كجم‬ ‫سلك رباط‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪7.000‬‬ ‫‪0.00‬‬ ‫م‪.‬ط‬ ‫شامفر‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.500‬‬ ‫‪10.00‬‬ ‫م‪3‬‬ ‫مياه‬ ‫معالجة‬
‫جم‪/‬م‪3‬‬ ‫‪3,802.30‬‬

‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.012‬‬ ‫‪63.00‬‬ ‫م‪.‬ط‬ ‫فواصل ‪ 3.00*2.00‬سم ‪A1‬‬
‫جم‪/‬م‪3‬‬ ‫‪180.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪180.00‬‬ ‫م‪3‬‬ ‫الشدات‬
‫جم‪/‬م‪3‬‬ ‫‪880.00‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪1‬‬ ‫‪1‬‬ ‫‪0.00‬‬ ‫م‪3‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬
‫‪-‬‬ ‫جم‪/‬م‪3‬‬ ‫‪4,682.30‬‬ ‫إجمالى التكلفة‬ ‫‪0.00‬‬
‫البند‬
‫‪Division 2 section 02780‬‬
‫‪1‬‬ ‫البند‬
‫انترلوك‬
‫مقاول باطن‬
‫‪10.00‬‬ ‫‪1.00‬‬ ‫‪1.00‬‬ ‫‪10.00‬‬ ‫م‪2‬‬ ‫مصنعيات‬
‫‪91.20‬‬ ‫‪1.00‬‬ ‫‪1.00‬‬ ‫‪91.20‬‬ ‫م‪2‬‬ ‫توريد بالنقل‬
‫‪9.60‬‬ ‫‪1.20‬‬ ‫‪0.10‬‬ ‫‪80.00‬‬ ‫م‪2‬‬ ‫رملة‬
‫‪0.00‬‬ ‫‪0.10‬‬ ‫‪0.05‬‬ ‫‪0.00‬‬ ‫م‪2‬‬ ‫اسمنت‬
‫‪-‬‬ ‫جم‪/‬م‪2‬‬ ‫‪110.80‬‬ ‫إجمالى التكلفة‬ ‫‪0.00‬‬
‫البند‬
‫مبانى الطوب األسمنتي المسمط سمك ‪ 6*12*25‬سم‬

‫انتاج سمنتا سمك طوبة‬
‫خامات‬
‫جم‪/‬م‪3‬‬ ‫‪482.04‬‬ ‫‪1.03‬‬ ‫‪0.520‬‬ ‫‪900.00‬‬ ‫االلف‬ ‫طوب اسمنتي مصمت ‪6*12*25‬‬
‫جم‪/‬م‪3‬‬ ‫‪92.40‬‬ ‫‪1.05‬‬ ‫‪0.350‬‬ ‫‪1,100.00‬‬ ‫طن‬ ‫اسمنت‬
‫جم‪/‬م‪3‬‬ ‫‪14.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪14.00‬‬ ‫كانات‬
‫جم‪/‬م‪3‬‬ ‫‪2.16‬‬ ‫‪1.05‬‬ ‫‪0.100‬‬ ‫‪90.00‬‬ ‫م‪3‬‬ ‫رمل‬
‫جم‪/‬م‪3‬‬ ‫‪4.80‬‬ ‫‪1.05‬‬ ‫‪0.200‬‬ ‫‪100.00‬‬ ‫م‪3‬‬ ‫مياه‬
‫جم‪/‬م‪3‬‬ ‫‪595.40‬‬
‫جم‪/‬م‪3‬‬ ‫‪220.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪220.00‬‬ ‫م‪3‬‬ ‫مصناعيات‬
‫جم‪/‬م‪3‬‬ ‫‪5.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪5.00‬‬ ‫م‪3‬‬ ‫عمالة‬
‫جم‪/‬م‪3‬‬ ‫‪225.00‬‬
‫‪-‬‬ ‫جم‪/‬م‪3‬‬ ‫‪820.40‬‬ ‫إجمالى التكلفة‬ ‫‪0‬‬ ‫اجمالى تكلفة البند‬
‫مبانى الطوب األسمنتي المسمط سمك ‪ 6*12*25‬سم‬

‫انتاج سمنتا سمك نصف طوبة‬
‫خامات‬
‫جم‪/‬م‪3‬‬ ‫‪58.40‬‬ ‫‪1.03‬‬ ‫‪0.063‬‬ ‫‪900.00‬‬ ‫االلف‬ ‫طوب اسمنتي مصمت ‪6*12*25‬‬
‫جم‪/‬م‪3‬‬ ‫‪11.55‬‬ ‫‪1.05‬‬ ‫‪0.350‬‬ ‫‪1,100.00‬‬ ‫طن‬ ‫اسمنت‬
‫جم‪/‬م‪3‬‬ ‫‪7.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪7.00‬‬ ‫كانات‬
‫جم‪/‬م‪3‬‬ ‫‪0.27‬‬ ‫‪1.05‬‬ ‫‪0.100‬‬ ‫‪90.00‬‬ ‫م‪3‬‬ ‫رمل‬
‫جم‪/‬م‪3‬‬ ‫‪0.60‬‬ ‫‪1.05‬‬ ‫‪0.200‬‬ ‫‪100.00‬‬ ‫م‪3‬‬ ‫مياه‬
‫جم‪/‬م‪3‬‬ ‫‪77.82‬‬
‫جم‪/‬م‪3‬‬ ‫‪30.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪30.00‬‬ ‫م‪3‬‬ ‫مصناعيات‬
‫جم‪/‬م‪3‬‬ ‫‪2.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪2.00‬‬ ‫م‪3‬‬ ‫عمالة‬
‫جم‪/‬م‪3‬‬ ‫‪32.00‬‬
‫مبانى الطوب األسمنتي بلوك سمك ‪ 25*20*40‬سم‬

‫انتاج تكنوكريت‬
‫‪checkkk‬‬ ‫خامات‬
‫جم‪/‬م‪3‬‬ ‫‪1,107.00‬‬ ‫‪1.05‬‬ ‫‪0.046‬‬ ‫‪9,082.40‬‬ ‫االلف‬ ‫طوب اسمنتي مصمت ‪6*12*25‬‬
‫جم‪/‬م‪3‬‬ ‫‪92.40‬‬ ‫‪1.05‬‬ ‫‪0.350‬‬ ‫‪1,100.00‬‬ ‫طن‬ ‫اسمنت‬
‫جم‪/‬م‪3‬‬ ‫‪14.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪14.00‬‬ ‫كانات‬
‫جم‪/‬م‪3‬‬ ‫‪2.16‬‬ ‫‪1.05‬‬ ‫‪0.100‬‬ ‫‪90.00‬‬ ‫م‪3‬‬ ‫رمل‬
‫جم‪/‬م‪3‬‬ ‫‪4.80‬‬ ‫‪1.05‬‬ ‫‪0.200‬‬ ‫‪100.00‬‬ ‫م‪3‬‬ ‫مياه‬
‫جم‪/‬م‪3‬‬ ‫‪1,220.36‬‬
‫جم‪/‬م‪3‬‬ ‫‪280.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪280.00‬‬ ‫م‪3‬‬ ‫مصناعيات‬
‫جم‪/‬م‪3‬‬ ‫‪5.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪5.00‬‬ ‫م‪3‬‬ ‫عمالة‬
‫جم‪/‬م‪3‬‬ ‫‪285.00‬‬
‫!!‪CHECK THIS‬‬ ‫خامات‬

‫جم‪/‬م‪2‬‬ ‫‪110.00‬‬ ‫‪1.05‬‬ ‫‪0.006‬‬ ‫‪9,082.40‬‬ ‫االلف‬ ‫طوب اسمنتي مصمت ‪6*12*25‬‬
‫جم‪/‬م‪2‬‬ ‫‪11.55‬‬ ‫‪1.05‬‬ ‫‪0.350‬‬ ‫‪1,100.00‬‬ ‫طن‬ ‫اسمنت‬
‫جم‪/‬م‪2‬‬ ‫‪9.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪9.00‬‬ ‫كانات‬
‫جم‪/‬م‪2‬‬ ‫‪0.27‬‬ ‫‪1.05‬‬ ‫‪0.100‬‬ ‫‪90.00‬‬ ‫م‪3‬‬ ‫رمل‬
‫جم‪/‬م‪2‬‬ ‫‪0.60‬‬ ‫‪1.05‬‬ ‫‪0.200‬‬ ‫‪100.00‬‬ ‫م‪3‬‬ ‫مياه‬
‫جم‪/‬م‪2‬‬ ‫‪131.42‬‬
‫جم‪/‬م‪2‬‬ ‫‪35.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪35.00‬‬ ‫م‪3‬‬ ‫مصناعيات‬
‫جم‪/‬م‪2‬‬ ‫‪5.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪5.00‬‬ ‫م‪3‬‬ ‫عمالة‬
‫جم‪/‬م‪2‬‬ ‫‪40.00‬‬

‫خامات‬
‫جم‪/‬م‪3‬‬ ‫‪495.90‬‬ ‫‪1.05‬‬ ‫‪0.052‬‬ ‫‪9,082.40‬‬ ‫االلف‬ ‫طوب اسمنتي مصمت ‪6*12*25‬‬
‫جم‪/‬م‪3‬‬ ‫‪98.00‬‬ ‫‪1.05‬‬ ‫‪0.350‬‬ ‫‪1,100.00‬‬ ‫طن‬ ‫اسمنت‬
‫جم‪/‬م‪3‬‬ ‫‪14.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪14.00‬‬ ‫كانات‬
‫جم‪/‬م‪3‬‬ ‫‪2.29‬‬ ‫‪1.05‬‬ ‫‪0.100‬‬ ‫‪90.00‬‬ ‫م‪3‬‬ ‫رمل‬
‫جم‪/‬م‪3‬‬ ‫‪5.09‬‬ ‫‪1.05‬‬ ‫‪0.200‬‬ ‫‪100.00‬‬ ‫م‪3‬‬ ‫مياه‬
‫جم‪/‬م‪3‬‬ ‫‪615.28‬‬
‫جم‪/‬م‪3‬‬ ‫‪280.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪280.00‬‬ ‫م‪3‬‬ ‫مصناعيات‬
‫جم‪/‬م‪3‬‬ ‫‪5.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪5.00‬‬ ‫م‪3‬‬ ‫عمالة‬
‫جم‪/‬م‪3‬‬ ‫‪285.00‬‬

‫م‪3‬‬ ‫‪330‬‬ ‫الكمية‬
‫‪ground to fourth columns for u-shape‬‬
‫خامات‬
‫جم‪/‬م‪3‬‬ ‫‪3,635.89‬‬ ‫‪1.05‬‬ ‫‪0.250‬‬ ‫‪13,851.00‬‬ ‫الطن‬ ‫حديد تسليح‬ ‫شامل الهالك‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.625‬‬ ‫‪0.00‬‬ ‫كجم‬ ‫سلك رباط‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪7.000‬‬ ‫‪0.00‬‬ ‫م‪.‬ط‬ ‫شامفر‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.500‬‬ ‫‪10.00‬‬ ‫م‪3‬‬ ‫مياه‬ ‫معالجة‬
‫جم‪/‬م‪3‬‬ ‫‪4,598.94‬‬
‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.012‬‬ ‫‪63.00‬‬ ‫م‪.‬ط‬ ‫فواصل ‪ 3.00*2.00‬سم ‪A1‬‬
‫جم‪/‬م‪3‬‬ ‫‪60.00‬‬ ‫‪0‬‬ ‫‪1.000‬‬ ‫‪60.00‬‬ ‫م‪3‬‬ ‫الشدات‬
‫جم‪/‬م‪3‬‬ ‫‪660.00‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪1‬‬ ‫‪1‬‬ ‫‪0.00‬‬ ‫م‪3‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬

‫جم‪/‬م‪3‬‬ ‫‪5258.94‬‬ ‫إجمالى التكلفة‬ ‫‪1,735,449.38‬‬
‫البند‬
‫م‪3‬‬ ‫‪790‬‬ ‫الكمية‬
‫‪(ground to fourth) slabs for u-shape‬‬
‫خامات‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.300‬‬ ‫‪0.00‬‬ ‫كجم‬ ‫سلك رباط‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪7.000‬‬ ‫‪0.00‬‬ ‫م‪.‬ط‬ ‫شامفر‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.500‬‬ ‫‪10.00‬‬ ‫م‪3‬‬ ‫مياه‬ ‫معالجة‬
‫جم‪/‬م‪3‬‬ ‫‪2,134.36‬‬

‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.012‬‬ ‫‪63.00‬‬ ‫م‪.‬ط‬ ‫فواصل ‪ 3.00*2.00‬سم ‪A1‬‬
‫جم‪/‬م‪3‬‬ ‫‪120.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪120.00‬‬ ‫م‪3‬‬ ‫الشدات‬
‫جم‪/‬م‪3‬‬ ‫‪670.00‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪1‬‬ ‫‪1‬‬ ‫‪0.00‬‬ ‫م‪3‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬

‫البند‬
‫م‪3‬‬ ‫‪268‬‬ ‫الكمية‬
‫‪ground to fourth beams‬‬
‫خامات‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪1‬‬ ‫‪0.550‬‬ ‫‪0.00‬‬ ‫كجم‬ ‫سلك رباط‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪7.000‬‬ ‫‪0.00‬‬ ‫م‪.‬ط‬ ‫شامفر‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.500‬‬ ‫‪10.00‬‬ ‫م‪3‬‬ ‫مياه‬ ‫معالجة‬
‫جم‪/‬م‪3‬‬ ‫‪4,097.74‬‬

‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.012‬‬ ‫‪63.00‬‬ ‫م‪.‬ط‬ ‫فواصل ‪ 3.00*2.00‬سم ‪A1‬‬
‫جم‪/‬م‪3‬‬ ‫‪120.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪120.00‬‬ ‫م‪3‬‬ ‫الشدات‬
‫جم‪/‬م‪3‬‬ ‫‪670.00‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪1‬‬ ‫‪1‬‬ ‫‪0.00‬‬ ‫م‪3‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬

‫البند‬
‫م‪3‬‬ ‫‪300‬‬ ‫الكمية‬
‫‪fifth columns for u-shape‬‬
‫خامات‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.625‬‬ ‫‪19.00‬‬ ‫كجم‬ ‫سلك رباط‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪7.000‬‬ ‫‪4.50‬‬ ‫م‪.‬ط‬ ‫شامفر‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪1.1‬‬ ‫‪0.500‬‬ ‫‪10.00‬‬ ‫م‪3‬‬ ‫مياه‬ ‫معالجة‬
‫جم‪/‬م‪3‬‬ ‫‪4,598.94‬‬

‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.012‬‬ ‫‪63.00‬‬ ‫م‪.‬ط‬ ‫فواصل ‪ 3.00*2.00‬سم ‪A1‬‬
‫جم‪/‬م‪3‬‬ ‫‪60.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪60.00‬‬ ‫م‪3‬‬ ‫الشدات‬
‫جم‪/‬م‪3‬‬ ‫‪660.00‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪1‬‬ ‫‪1‬‬ ‫‪0.00‬‬ ‫م‪3‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬

‫البند‬
‫م‪3‬‬ ‫‪790‬‬ ‫الكمية‬
‫‪fifth slabs for u-shape‬‬
‫خامات‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.300‬‬ ‫‪16.00‬‬ ‫كجم‬ ‫سلك رباط‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪7.000‬‬ ‫‪4.50‬‬ ‫م‪.‬ط‬ ‫شامفر‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.500‬‬ ‫‪10.00‬‬ ‫م‪3‬‬ ‫مياه‬ ‫معالجة‬
‫جم‪/‬م‪3‬‬ ‫‪2,134.36‬‬

‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.012‬‬ ‫‪63.00‬‬ ‫م‪.‬ط‬ ‫فواصل ‪ 3.00*2.00‬سم ‪A1‬‬
‫جم‪/‬م‪3‬‬ ‫‪120.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪120.00‬‬ ‫م‪3‬‬ ‫الشدات‬
‫جم‪/‬م‪3‬‬ ‫‪670.00‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪1‬‬ ‫‪1‬‬ ‫‪0.00‬‬ ‫م‪3‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬

‫البند‬
‫م‪3‬‬ ‫‪268‬‬ ‫الكمية‬
‫‪fifth beams‬‬
‫خامات‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.550‬‬ ‫‪16.00‬‬ ‫كجم‬ ‫سلك رباط‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪7.000‬‬ ‫‪4.50‬‬ ‫م‪.‬ط‬ ‫شامفر‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.500‬‬ ‫‪10.00‬‬ ‫م‪3‬‬ ‫مياه‬ ‫معالجة‬
‫جم‪/‬م‪3‬‬ ‫‪4,097.74‬‬

‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.012‬‬ ‫‪63.00‬‬ ‫م‪.‬ط‬ ‫فواصل ‪ 3.00*2.00‬سم ‪A1‬‬
‫جم‪/‬م‪3‬‬ ‫‪120.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪120.00‬‬ ‫م‪3‬‬ ‫الشدات‬
‫جم‪/‬م‪3‬‬ ‫‪670.00‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪1‬‬ ‫‪1‬‬ ‫‪0.00‬‬ ‫م‪3‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬

‫البند‬
‫م‪3‬‬ ‫‪300‬‬ ‫الكمية‬
‫‪sixth columns for u-shape‬‬
‫خامات‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.625‬‬ ‫‪19.00‬‬ ‫كجم‬ ‫سلك رباط‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪7.000‬‬ ‫‪4.50‬‬ ‫م‪.‬ط‬ ‫شامفر‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.500‬‬ ‫‪10.00‬‬ ‫م‪3‬‬ ‫مياه‬ ‫معالجة‬
‫جم‪/‬م‪3‬‬ ‫‪4,598.94‬‬

‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.012‬‬ ‫‪63.00‬‬ ‫م‪.‬ط‬ ‫فواصل ‪ 3.00*2.00‬سم ‪A1‬‬
‫جم‪/‬م‪3‬‬ ‫‪60.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪60.00‬‬ ‫م‪3‬‬ ‫الشدات‬
‫جم‪/‬م‪3‬‬ ‫‪660.00‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪1‬‬ ‫‪1‬‬ ‫‪0.00‬‬ ‫م‪3‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬

‫البند‬
‫م‪3‬‬ ‫‪790‬‬ ‫الكمية‬
‫‪sixth slabs for u-shape‬‬
‫خامات‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.300‬‬ ‫‪16.00‬‬ ‫كجم‬ ‫سلك رباط‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪7.000‬‬ ‫‪4.50‬‬ ‫م‪.‬ط‬ ‫شامفر‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.500‬‬ ‫‪10.00‬‬ ‫م‪3‬‬ ‫مياه‬ ‫معالجة‬
‫جم‪/‬م‪3‬‬ ‫‪2,134.36‬‬

‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.012‬‬ ‫‪63.00‬‬ ‫م‪.‬ط‬ ‫فواصل ‪ 3.00*2.00‬سم ‪A1‬‬
‫جم‪/‬م‪3‬‬ ‫‪120.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪120.00‬‬ ‫م‪3‬‬ ‫الشدات‬
‫جم‪/‬م‪3‬‬ ‫‪670.00‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪1‬‬ ‫‪1‬‬ ‫‪0.00‬‬ ‫م‪3‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬

‫البند‬
‫م‪3‬‬ ‫‪268‬‬ ‫الكمية‬
‫‪sixth beams‬‬
‫خامات‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.550‬‬ ‫‪16.00‬‬ ‫كجم‬ ‫سلك رباط‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪7.000‬‬ ‫‪4.50‬‬ ‫م‪.‬ط‬ ‫شامفر‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.500‬‬ ‫‪10.00‬‬ ‫م‪3‬‬ ‫مياه‬ ‫معالجة‬
‫جم‪/‬م‪3‬‬ ‫‪4,097.74‬‬

‫‪0.00‬‬ ‫‪0‬‬ ‫‪0.012‬‬ ‫‪63.00‬‬ ‫م‪.‬ط‬ ‫فواصل ‪ 3.00*2.00‬سم ‪A1‬‬
‫جم‪/‬م‪3‬‬ ‫‪120.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪120.00‬‬ ‫م‪3‬‬ ‫الشدات‬
‫جم‪/‬م‪3‬‬ ‫‪670.00‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬ ‫‪1‬‬ ‫‪1‬‬ ‫‪0.00‬‬ ‫م‪3‬‬
‫جم‪/‬م‪3‬‬ ‫‪0.00‬‬

‫البند‬
NO. Item UNIT BOQ QNT.
Appendix-Earth work 23-25

DIVISION 2 – SITE WORK
Section 02 – Earth Work:
structural fill of sand on layers of 250 mm thick. , include

1 compaction as per recommendations of the geotechnical report and m3 0
specifications and consultant recommendation.
The item shall include but not limited to sample, testing of proposed
materials, tools, equipment, labors, profit, taxes, overheads.
structural fill of mixed of gravel and sand 1:1. , include compaction as

1 per recommendations of the geotechnical report and specifications
and consultant recommendation.
The item shall include but not limited to sample, testing of proposed
materials, tools, equipment, labors, profit, taxes, overheads. m3 32,081
DIVISION 3 - CONCRETE
Section 03 - Cast in-Place Concrete:
Supply and casting of plain concrete for the construction of the30cm thick
plain concrete footing to retaining wall as indicated onthedrawings and as
directed by the Engineer, with cement content of 250 Kg/m3. The required
characteristic strength is 200 Kg/cm2. Using A suitable type of cement
according to soil report recommendation. The contractor has to submit a m3 218
full concrete mix design to be approved by the Engineer.
The item shall include formwork, mechanical mixing and pouring
(ready mix plant and pump), smooth formed finishing, concrete curing
with potable water and all work required to meet the specifications and all
Egyptian codes. The item shall include but not limited to tools, equipment,
labors, profit, taxes & overheads.
Supply and casting of reinforced concrete for the construction of the

reinforced concrete footings and ground beams and retaining wall
(fair face) (Including the isolation layer as applying two (2) coats cold
applied waterproofing paint with bituminous base) as indicated on
the drawings and as directed by the Engineer, with cement content of
350 kg/m3. m3 737
The required characteristic strength is 300 kg/cm2. Using a suitable
type of cement according to soil report recommendation. The
contractor has to submit a full concrete mix design to be approved by
the Engineer
‫االجمالى‬Appendix-Earth work
Earned
Planned
Invoice QNT. Unit Dry Cost RATE BOQ Budget Invoice Budget Quantitie
Quantities
s
- 80.00 96.00 - - 0 -
38,694 137.0 164 4,395,097.00 5,301,093.07 32,081.00 38,694
260.51 952.00 1,141 207,536.00 248,005.52 218.00 260.51
736.87 3,185.5 3,950 2,347,723.53 2,347,309.41 737.00 736.87

Actual Schedule
Planned Value Earned Value Cost Variance Total Price VOS Price
Cost Variance
- - - - -
4,395,097.00 5,301,093.07 905,996.07 5,301,093.07 6,345,834
207,536.00 248,005.52 40,469.52 248,005.52 297,242
2,347,723.53 2,347,309.41 (414.12) 2,347,309.41 2,910,637

BOQ
Difference
Margin
- #DIV/0!
1,950,737.04 30.74%
89,705.91 30.18%
562,912.97 19.34%
1.24 1.21
Planned Earned
NO. Item UNIT BOQ QNT. Invoice QNT. Unit Dry Cost RATE BOQ Budget Invoice Budget
Quantities Quantities
U Shape 23-25
U Shape 23-25
Stru 1 Rev 01
Ground roofing floor slab (COLUMN) reinforced concrete columns as
indicated on the drawings and as directed by the Engineer, with cement
content of 400 kg/m3. The required characteristic strength is 350 kg/cm 2.
1 The used cement is Ordinary Portland Cement. the Reinforcement as per m3 165.00 165.00 5,258.94 6,505.00 867,724.69 867,724.69 165.00 165.00
structural Drawing. The contractor has to submit a full concrete mix
design to be approved by the Engineer.

Ground Roofing slab (SLABS) as indicated on the drawings and as
directed by the Engineer, with cement content of 350 kg/m 3. The required
characteristic strength is 300 kg/cm2. The used cement is Ordinary
2 m3 395.00 395.00 2,804.36 3,469.00 1,107,722.89 1,107,722.89 395.00 395.00
Portland Cement. the Reinforcement as per structural Drawing. The
contractor has to submit a full concrete mix design to be approved by the
Engineer.

Ground Roofing slab (BEAMS) as indicated on the drawings and as
3 m3 134.00 134.00 4,767.74 5,898.00 638,877.29 638,877.29 134.00 134.00
Engineer.
DIVISION 3 - CONCRETE - -
Section 03300 - Cast in-Place Concrete: - -
First roofing floor slab (COLUMN) reinforced concrete columns as
4 m3 162.00 162.00 5,258.94 6,505.00 851,947.88 851,947.88 162.00 162.00
The used cement is Ordinary Portland Cement. the Reinforcement as per

First Roofing slab (SLABS) as indicated on the drawings and as directed
by the Engineer, with cement content of 350 kg/m 3. The required
5 m3 372.00 372.00 2,804.36 3,469.00 1,043,222.57 1,043,222.57 372.00 372.00
Engineer.

First Roofing slab (BEAMS) as indicated on the drawings and as directed
6 m3 141.00 141.00 4,767.74 5,898.00 672,251.48 672,251.48 141.00 141.00
Engineer.
Second roofing floor slab (COLUMN) reinforced concrete columns as
7 m3 168.00 168.00 5,258.94 6,505.00 883,501.50 883,501.50 168.00 168.00

Second Roofing slab (SLABS) as indicated on the drawings and as
8 m3 336.00 336.00 2,804.36 3,469.00 942,265.55 942,265.55 336.00 336.00
Engineer.

Second Roofing slab (BEAMS) as indicated on the drawings and as
9 m3 129.00 129.00 4,767.74 5,898.00 615,038.59 615,038.59 129.00 129.00
Engineer.
Third roofing floor slab (COLUMN) reinforced concrete columns as
10 m3 162.00 162.00 5,258.94 6,505.00 851,947.88 851,947.88 162.00 162.00
Third Roofing slab (SLABS) as indicated on the drawings and as directed
11 m3 342.00 342.00 2,804.36 3,469.00 959,091.72 959,091.72 342.00 342.00
Engineer.

Third Roofing slab (BEAMS) as indicated on the drawings and as
12 m3 134.00 134.00 4,767.74 5,898.00 638,877.29 638,877.29 134.00 134.00
Engineer.
- -
Fourth roofing floor slab (COLUMN) reinforced concrete columns as
13 m3 162.00 162.00 5,258.94 6,505.00 851,947.88 851,947.88 162.00 162.00

Fourth Roofing slab (SLABS) as indicated on the drawings and as
14 m3 356.00 356.00 2,804.36 3,469.00 998,352.78 998,352.78 356.00 356.00
Engineer.

Fourth Roofing slab (BEAMS) as indicated on the drawings and as
15 m3 133.00 133.00 4,767.74 5,898.00 634,109.55 634,109.55 133.00 133.00
Engineer.
Fifth roofing floor slab (COLUMN) reinforced concrete columns as
16 m3 150.00 150.00 5,258.94 6,505.00 788,840.63 788,840.63 150.00 150.00
structural Drawing. The contractor has to submit a full concrete mix design
to be approved by the Engineer.

Fifth Roofing slab (SLABS) as indicated on the drawings and as directed
17 m3 400.00 400.00 2,804.36 3,469.00 1,121,744.70 1,121,744.70 400.00 400.00
Engineer.
- -
- -
Fifth Roofing slab (BEAMS) as indicated on the drawings and as directed
18 m3 105.00 105.00 4,767.74 5,898.00 500,612.81 500,612.81 105.00 105.00
Engineer.
Sixth roofing floor slab (COLUMN) reinforced concrete columns as
19 m3 35.00 35.00 5,258.94 6,505.00 184,062.81 184,062.81 35.00 35.00

Sixth Roofing slab (SLABS) as indicated on the drawings and as directed
20 m3 101.00 101.00 2,804.36 3,469.00 283,240.54 283,240.54 101.00 101.00
Engineer.

Sixth Roofing slab (BEAMS) as indicated on the drawings and as
21 m3 31.00 31.00 4,767.74 5,898.00 147,799.97 147,799.97 31.00 31.00
Engineer.
Arch 2 Rev 01 - -
Section 03521 - Light Weight Concrete: - -
Supply and cast avg. 70 mm thick. well finished surface of light
1 weight concrete max 1200 kg/m3, finish surfaces shall be pitched to roof - -
drains at slopes as indicated on the drawings & detail #6,7/A-503.
The item shall include mixing, pouring, smooth formed finishing, and
all work required to meet the specifications, codes, and approved - -
manufacturer's instructions.
The item shall include but not limited to all materials, workmanship,
testing of proposed materials, equipment, tools, labors, profit, taxes, m2 1,875.00 1,875.00 100.00 124.00 187,500.00 187,500.00 1,875.00 1,875.00
and overheads.
Section 03920 - Cementious Waterproofing: - -
Supply and Cast in place 20 mm thick.Cementious Waterproofing
2 layer for b façade shaded slab. as shown on the drawing and detail - -
#04/A-503.
The item shall include formwork, ready mix plan, pouring, smooth
formed finishing, concrete curing with potable water and all work - -
required to meet the specifications and codes.
testing of proposed materials, equipment, tools, labors, profit, taxes, m2 585 585 200.00 247.00 117,000.00 117,000.00 585 585
and overheads.
DIVISION 4 - MASONRY -
Section 04220 -Unit Masonry: -
Supply and build solid cement block unit machine-made with density
as noted in the structure drawings, mass produced bricks comply to
ES. No. 1292, and ECP 204 - 2005 and high quality, uniform density
and rough texture. all units shall be identical to approved samples,
3 -
sharp edges, right angles, uniform dimensions, homogeneous
surfaces and free of chipping, cracks, and foreign materials.
The item shall include cement-sand mortar for bedding with cement
ratio not less than 300 - 350 kg/m3, scaffolding, utility opening, curing
with potable water, and all work required to meet the specifications and -
codes.
The item shall include but not limited to all materials, samples,
shopdrawings, mortar, grouting, testing of proposed materials, -
labors, tools, equipment, profit, taxes, and overheads.
3.01 200 mm thick. block wall for underground building. m3 7 7 820.00 1,014.00 5,740.00 5,740.00 7 7
3.02 100 mm thick. block wall for underground building. m2 125 125 110.00 136.00 13,750.00 13,750.00 125 125
DIVISION 4 - MASONRY -
Section 04225 -Autoclaved Aerated Concrete: -
Supply and build autoclaved aerated concrete block unit machine-
made with density 550kg/m3, mass produced bricks uniform density and
4 semi rough texture. all units shall be identical to approved samples, sharp -
edges, right angles, uniform dimensions, homogeneous surfaces and free
of chipping, cracks, and foreign materials.
The item shall include cement-sand mortar for bedding with cement
ratio not less than 300 - 350 kg/m3, scaffolding, lintels, utility opening,
curing with potable water, and all work required to meet the specifications -
and codes.
shopdrawings, mortar, grouting, testing of proposed materials, -
labors, tools, equipment, profit, taxes, and overheads.
4.01 100 mm thick. block wall, type (01) m2 10250 10250 171.42 212.00 1,757,055.00 1,757,055.00 10250 10250
4.02 200 mm thick. block wall, type (02). m3 1510 1510 1,505.36 1,862.00 2,273,093.60 2,273,093.60 1510 1510
4.03 300 mm thick. block wall, type (03). m3 22.00 22.00 1,505.36 1,862.00 33,117.92 33,117.92 22.00 22.00
200 mm thick. block for façade shaded slab, as shown on detail
4.04 #4.1/A-503. m2 585 585 342.84 424.00 200,561.40 200,561.40 585 585
DIVISION 4 - MASONRY - -
Section 04451 - Cut Stone Veneer: - -
Supply and install stone work of same color and obtained from the
5 same quarry, comply with the standards and specifications and as - -
shown on the drawings.
The item shall include but not limited to all materials, leveling,
shopdrawings, samples, mortar, grouting, testing of proposed - -
materials, tools, equipment, labors, profit, taxes and overheads.
Local stone cladding, with the required fixation accessories, angle,
5.01 polts, as shown on detail #01/A-504. m 2
610 610 600.00 724.00 366,000.00 366,000.00 610 610
5.02 400 mm height, granite tiles for external skirting. L.M 205 205 300.00 362.00 61,500.00 61,500.00 205 205
DIVISION 5 – METALS - -
Section 05700 – Ornamental Metal: - -
Supply and install 550 mm width and 40 mm Dia. steel step fixed to
6 wall for roof floor, as shown on the detail #03/ A-503. - -
The item shall include anchors, plates, grouting, adjusting, painting,

all required fixation accessories and all work required to meet the - -
specifications.
The item shall include but not limited to all materials, testing of
proposed materials, equipment, tools, labors, profit, taxes, and No. 40.00 40.00 270.00 326.00 10,800.00 10,800.00 40.00 40.00
overheads.
Supply and install shop finished galvanized steel AC external unit
7 carrier with electrostatic paint, as shown on the AC study drawing. - -
The item shall include, fixation, anchors, leveling, grouting, all

required fixation accessories and all work required to meet the - -
specifications.
proposed materials, equipment, tools, labors, profit, taxes, and No. 194.00 194.00 400.00 483.00 77,600.00 77,600.00 194.00 194.00
overheads.
DIVISION 5 - METALS - -
Section 05700 - Ornamental Metal: - -
Supply and install metal flower box unit, with electrostatic paint, fixed
8 to buildings. - -
The item shall include paint, primer, anchoring, flanges, metal

chassis, perforated sheet, posts, plates, grouting, fixation,
accessories, finishing, cleaning, and all work required to meet the - -
drawing and specifications.
testing of proposed materials, equipment, tools, labors, profit, taxes, No. 44 44 1,500.00 1,811.00 66,000.00 66,000.00 44 44
and overheads.
Supply and install steel wire mesh cover with metal frame, as shown
9 on detail #01/A-503. - -
The item shall include paint, primer, fixation, accessories, finishing,
cleaning, and all work required to meet the drawing and - -
specifications.
testing of proposed materials, equipment, tools, labors, profit, taxes, - -
and overheads.
9.01 Cover for duct opening void 700x700 mm. Item 2 2 2,500.00 3,018.00 5,000.00 5,000.00 2 2
9.02 Cover for duct opening void 600x700 mm . Item 2 2 2,000.00 2,414.00 4,000.00 4,000.00 2 2
9.03 Cover for duct opening void 600x400 mm . Item 2 2 1,800.00 2,173.00 3,600.00 3,600.00 2 2
Section 05700 – Ornamental Metal: - -
Supply and install aluminum perforated sheet work with electrostatic
10 colored paint, set on metal chassis, as shown on the drawing. - -
The item shall include anchors, plates, adjusting, subfram, painting,

all required fixation accessories and all work required to meet the - -
specifications.
proposed materials, equipment, tools, labors, profit, taxes, and - -
overheads.
Aluminum perforated sheet for horizontal shade, as shown on detail
10.01 #04/A-503. m 2
117 117 1,700.00 2,052.00 198,900.00 198,900.00 117 117
Aluminum perforated sheet for vertical screen, as shown on the
10.02 elevations. m2 19 19 1,700.00 2,052.00 32,300.00 32,300.00 19 19
Aluminum perforated sheet for AC. Decorative screen, as shown on
10.03 detail #02/A-503. m2 365 365 1,700.00 2,052.00 620,500.00 620,500.00 365 365
Section 05810 – Expansion Joint: - -
Supply and install expansion joint for building finishes, as shown on
11 the drawing. - -
The item shall include extruded aluminum assemblies, fillets,
accessories, fixing and sealants and includes all work required to - -
meet specifications and code.
11.01 Expansion joint for building wall, as shown on detail #01/A-501. L.M 127.00 127.00 750.00 905.00 95,250.00 95,250.00 127.00 127.00
Expansion joint for building parapet, as shown on detail #02/A-501.
11.02 L.M 51.00 51.00 750.00 905.00 38,250.00 38,250.00 51.00 51.00
11.03 Expansion joint for slabs, as shown on detail #05/A-501. L.M 2.00 2.00 750.00 905.00 1,500.00 1,500.00 2.00 2.00
DIVISION 7 – MOISTURE AND THERMAL PROTECTION - -
Section 07160 – Acrylic Modified Cement WaterProofing: - -
Supply and paint cement base waterproofing paint, with the required
12 protection, as shown on the drawing and according the manufactural - -
specification.
The item shall include the workmanship requirements; preparation of
substrates, primer, spreading, flashing, skirting, cleaning, in-place,
acceptance testing and protection work, in accordance with the - -
specification, and approved manufacturer's instructions.
proposed materials, labors, tools, equipment, profit, taxes and - -
overheads.
12.01 Two coats of cement water proofing paint for roof. m 2
1875 1875 58.00 72.00 108,750.00 108,750.00 1875 1875
12.02 One coat of cement water proofing paint for terraces. m2 445 445 39.00 48.00 17,355.00 17,355.00 445 445
DIVISION 7 – MOISTURE AND THERMAL PROTECTION - -
Section 07200 – Thermal Insulation Board: - -
Supply and install 50 mm thick extruded polystyrene insulation
13 boards of 35 kg / m3 minimum density. The board is rigid, cellular - -
thermal insulation with closed cells and integral high density skin.
The item shall include adhesive material, trim insulation at
penetration in flush surfaces, preparation of surfaces, spreading and
installing sheets, cleaning, protection, and any work required to meet - -
the specification.
proposed materials, labors, tools, equipment, profit, taxes and m2 1875 1875 107.00 132.00 200,625.00 200,625.00 1875 1875
overheads.
DIVISION 8 – DOORS AND WINDOWS - -
Section 08111 – Steel Doors: - -
Supply and install prefabricated, shop finished galvanized steel door
14 including louvers, with electrostatic paint, as shown on the detail - -
#09/A-501. and according to the manufacture's standards.
Door leaves shall be provided with internal reinforcement for the
surface mounted hardware. - -
The item shall include frame, shop priming, and final field finishing,
handle, paint, hinges, all required hardware, fixation, and all work - -
required to meet the drawing and specifications.
testing of proposed materials, equipment, tools, labors, profit, taxes, - -
and overheads.
14.01 Door type (D21). No. 2 2 13,000.00 15,691.00 26,000.00 26,000.00 2 2
14.02 Door type (D24). No. 6 6 6,800.00 8,208.00 40,800.00 40,800.00 6 6
14.03 Door type (D30). No. 2 2 9,192.00 11,095.00 18,384.00 18,384.00 2 2
Section 08210 – Flush Wood Doors: - -
- -
Supply and install wooden doors with wood stain finish, as shown on
15 detail #08/A-501. - -
The item shall include wooden moulding detail, soft wood frame, door
leaf, soft wood rail, hardwood face veneer, MDF panels, hardwood
architrave, hinges, handels, hardware accessories, paint, primer and - -
finish painting, all required accessories, and all work required to
meet the drawings and specifications.
mock-up, testing of proposed materials, equipment, tools, labors, - -
profit, taxes, and overheads.
15.01 Door type (D25). No. 98 98 10,000.00 12,070.00 980,000.00 980,000.00 98 98
15.02 Door type (D19). No. 4 4 6,000.00 7,242.00 24,000.00 24,000.00 4 4
DIVISION 8 - DOORS AND WINDOWS - -
Section 08415 - Interior Glass Wall Systems: - -
Supply and install 900 mm height frameless (6x2) mm thick.
16 laminated clear glass handrail, with stainless steel base support for - -
terraces, as shown on the drawing.
The item shall include glass, fixation, hardware sets, fasteners,
adjusting, cleaning, all required accessories, and all required work to - -
meet the specification and codes.
The item shall include but not limited to all materials, shopdrawing,
testing of proposed, materials, samples, equipment, tools, labors, L.M 842.00 842.00 2,508.00 3,102.00 2,111,736.00 2,111,736.00 842.00 842.00
Section 08520 – Aluminum Doors and Windows: - -
Supply aluminum windows with 6 mm thick. clear glass or the
17 required filling materials, types of aluminum sections of alloy and - -
temper, as detailed on the drawings.
All aluminum sections shall present straight and sharply defined
lines, and shall be free from defects and imperfections that may - -
impair their strength.
All aluminum sections shall be factory electrostatic paint with white
colored powder coated. - -
All extruded bar and shapes shall be 6063-t5 alloy and temper
according to ASSTB221 of ultimate tensile strength not less than - -
1900 Kg/cm2.
minimum wall sections at any location for the main frame and panel
member shall be as follows:- - -
* For swing, sliding and tilted doors or windows: 2 mm thick. - -
* For supplementary sections: 1.6 mm thick. - -
The item shall includes frame, glass/pelxi fasteners, concealed
flashing, weather stripping, and all work required to meet the drawing - -
and specifications.
17.01 Door type (D01). No. 4 4 14,266 17,219.00 57,065.44 57,065.44 4 4
17.02 Door type (D01`). No. 2 2 14,097 17,016.00 28,194.82 28,194.82 2 2
17.03 Door type (D01``). No. 2 2 5,895 7,115.00 11,789.54 11,789.54 2 2
17.04 Door type (D01*). No. 2 2 14,097 17,016.00 28,194.82 28,194.82 2 2
DIVISION 8 – DOORS AND WINDOWS 0 - -
Section 08520 – Aluminum Doors and Windows: 0 - -
17.05 Door type (D01**). No. 2 2 18,705 22,577.00 37,410.16 37,410.16 2 2
17.06 Door type (D02). No. 34 34 8,863 10,698.00 301,351.25 301,351.25 34 34
17.07 Door type (D03). No. 2 2 10,316 12,451.00 20,631.15 20,631.15 2 2
17.08 Door type (D04). No. 112 112 7,169 8,654.00 802,979.52 802,979.52 112 112
17.09 Door type (D05). No. 36 36 5,378 6,491.00 193,614.41 193,614.41 36 36
17.10 Door type (D06). No. 6 6 15,198 18,344.00 91,186.43 91,186.43 6 6
17.11 Door type (D07). No. 16 16 13,336 16,096.00 213,368.33 213,368.33 16 16
17.12 Door type (D08). No. 4 4 13,192 15,923.00 52,768.09 52,768.09 4 4
17.13 Door type (D09). No. 4 4 11,739 14,169.00 46,954.55 46,954.55 4 4
17.14 Door type (D10). No. 2 2 19,910 24,031.00 39,819.74 39,819.74 2 2
17.15 Door type (D11). No. 2 2 6,906 8,336.00 13,812.58 13,812.58 2 2
17.16 Door type (D12). No. 2 2 17,581 21,221.00 35,162.84 35,162.84 2 2
17.17 Door type (D13). No. 4 4 13,529 16,329.00 54,115.34 54,115.34 4 4
17.18 Door type (D14). No. 2 2 11,950 14,423.00 23,899.64 23,899.64 2 2
17.19 Door type (D15). No. 2 2 11,943 14,416.00 23,886.65 23,886.65 2 2
17.20 Door type (D16). No. 2 2 15,737 18,995.00 31,474.15 31,474.15 2 2
17.21 Door type (D17). No. 2 2 15,346 18,523.00 30,692.22 30,692.22 2 2
17.22 Door type (D18). No. 20 20 14,182 17,118.00 283,637.70 283,637.70 20 20
17.23 Door type (D18'). No. 4 4 13,843 16,708.00 55,371.62 55,371.62 4 4
17.24 Door type (D20). No. 2 2 5,934 7,162.00 11,867.51 11,867.51 2 2
17.25 Door type (D22). No. 78 78 2,624 3,167.00 204,680.50 204,680.50 78 78
17.26 Door type (D29). No. 2 2 5,378 6,491.00 10,756.36 10,756.36 2 2
17.27 Window type (W01). No. 112 112 7,260 8,763.00 813,168.38 813,168.38 112 112
17.28 Window type (W02). No. 12 12 12,889 15,557.00 154,665.40 154,665.40 12 12
17.29 Window type (W03). No. 24 24 6,369 7,688.00 152,858.95 152,858.95 24 24
17.30 Window type (W04). No. 2 2 12,962 15,646.00 25,924.85 25,924.85 2 2
17.31 Window type (W05). No. 2 2 7,727 9,327.00 15,454.41 15,454.41 2 2
17.32 Window type (W06). No. 2 2 11,127 13,430.00 22,253.48 22,253.48 2 2
17.33 Window type (W07). No. 316 316 1,953 2,357.00 617,037.08 617,037.08 316 316
17.34 Window type (W08). No. 96 96 2,300 2,776.00 220,828.03 220,828.03 96 96
17.35 Window type (W09). No. 4 4 16,506 19,923.00 66,024.01 66,024.01 4 4
17.36 Window type (W10). No. 8 8 8,154 9,842.00 65,231.26 65,231.26 8 8
17.37 Window type (W11). No. 14 14 6,607 7,975.00 92,503.36 92,503.36 14 14
17.38 Window type (W14). No. 16 16 2,492 3,008.00 39,871.73 39,871.73 16 16
Install aluminum windows with 6 mm thick. clear glass or the
18 required filling materials, types of aluminum sections of alloy and - -
temper, as detailed on the drawings.
All aluminum sections shall present straight and sharply defined
lines, and shall be free from defects and imperfections that may - -
impair their strength.
All aluminum sections shall be factory electrostatic paint with white
colored powder coated. - -
All extruded bar and shapes shall be 6063-t5 alloy and temper
according to ASSTB221 of ultimate tensile strength not less than - -
1900 Kg/cm2.
minimum wall sections at any location for the main frame and panel
member shall be as follows:- - -
* For swing, sliding and tilted doors or windows: 2 mm thick. - -
* For supplementary sections: 1.6 mm thick. - -
The item shall includes frame, glass/pelxi fasteners, concealed
flashing, weather stripping, and all work required to meet the drawing - -
and specifications.
18.01 Door type (D01). No. 4 4 2,895 3,494.00 11,579.44 11,579.44 4 4
18.02 Door type (D01`). No. 2 2 2,823 3,408.00 5,646.76 5,646.76 2 2
18.03 Door type (D01``). No. 2 2 2,823 3,408.00 5,646.76 5,646.76 2 2
18.04 Door type (D01*). No. 2 2 2,823 3,408.00 5,646.76 5,646.76 2 2
18.05 Door type (D01**). No. 2 2 2,359 2,847.00 4,717.55 4,717.55 2 2
18.06 Door type (D02). No. 34 34 1,858 2,243.00 63,186.55 63,186.55 34 34
18.07 Door type (D03). No. 2 2 2,216 2,674.00 4,431.64 4,431.64 2 2
18.08 Door type (D04). No. 112 112 1,144 1,380.00 128,088.58 128,088.58 112 112
18.09 Door type (D05). No. 36 36 858 1,035.00 30,878.50 30,878.50 36 36
18.10 Door type (D06). No. 6 6 3,288 3,969.00 19,727.93 19,727.93 6 6
18.11 Door type (D07). No. 16 16 2,502 3,020.00 40,027.68 40,027.68 16 16
18.12 Door type (D08). No. 4 4 2,252 2,718.00 9,006.23 9,006.23 4 4
18.13 Door type (D09). No. 4 4 1,680 2,027.00 6,718.93 6,718.93 4 4
18.14 Door type (D10). No. 2 2 3,395 4,098.00 6,790.41 6,790.41 2 2
18.15 Door type (D11). No. 2 2 1,644 1,984.00 3,287.99 3,287.99 2 2
18.16 Door type (D12). No. 2 2 3,431 4,141.00 6,861.89 6,861.89 2 2
18.17 Door type (D13). No. 4 4 2,112 2,549.00 8,447.40 8,447.40 4 4
18.18 Door type (D14). No. 2 2 1,728 2,086.00 3,456.94 3,456.94 2 2
18.19 Door type (D15). No. 2 2 1,858 2,243.00 3,716.86 3,716.86 2 2
18.20 Door type (D16). No. 2 2 2,489 3,004.00 4,977.47 4,977.47 2 2
18.21 Door type (D17). No. 2 2 2,661 3,212.00 5,321.86 5,321.86 2 2
18.22 Door type (D18). No. 20 20 2,859 3,451.00 57,182.40 57,182.40 20 20
18.23 Door type (D18'). No. 4 4 2,716 3,278.00 10,864.66 10,864.66 4 4
18.24 Door type (D20). No. 2 2 1,144 1,380.00 2,287.30 2,287.30 2 2
18.25 Door type (D22). No. 78 78 221 267.00 17,232.70 17,232.70 78 78
18.26 Door type (D29). No. 2 2 858 1,035.00 1,715.47 1,715.47 2 2
18.27 Window type (W01). No. 112 112 988 1,192.00 110,621.95 110,621.95 112 112
18.28 Window type (W02). No. 12 12 1,612 1,945.00 19,338.05 19,338.05 12 12
18.29 Window type (W03). No. 24 24 741 894.00 17,778.53 17,778.53 24 24
18.30 Window type (W04). No. 2 2 2,216 2,674.00 4,431.64 4,431.64 2 2
18.31 Window type (W05). No. 2 2 1,209 1,459.00 2,417.26 2,417.26 2 2
18.32 Window type (W06). No. 2 2 2,001 2,416.00 4,002.77 4,002.77 2 2
18.33 Window type (W07). No. 316 316 156 188.00 49,280.83 49,280.83 316 316
18.34 Window type (W08). No. 96 96 260 314.00 24,952.32 24,952.32 96 96
18.35 Window type (W09). No. 4 4 2,502 3,020.00 10,006.92 10,006.92 4 4
18.36 Window type (W10). No. 8 8 1,235 1,490.00 9,876.96 9,876.96 8 8
18.37 Window type (W11). No. 14 14 1,728 2,086.00 24,198.55 24,198.55 14 14
18.38 Window type (W14). No. 16 16 325 392.00 5,198.40 5,198.40 16 16
DIVISION 9 - FINISHES - -
Section 09210 - Gypsum Plaster: - -
Supply and install gypsum - plaster in two-coat work (base and finish
coats), all the surfaces of masonry walls or concrete shall be wetted
19 with potable water, cleaned by wire brush, spatter dash, dots, bands, - -
base coat and finish coat will be applied in accordance with the
specification, as shown on the drawings.
The item shall include moudling, samples, metal lath, and any other
materials for proper finishing and completion the work. - -
The item shall include but not limited to all required materials,
shopdrawings, adjusting, cleaning, product data, testing of proposed
materials, labors, tools, equipment, profit, taxes and overheads. - -
19.01 Plaster for duct walls. m2 2,455.00 2,455.00 100.00 124.00 245,500.00 245,500.00 2,455.00 2,455.00
Section 09220 - Portland Cement Plaster: - -
Supply and apply O.P cement-sand plaster in two-coat work (base
and finish coats), with cement ratio not less than 300kg/m 3, all the
surfaces of masonry walls or concrete shall be wetted with potable water,
cleaned by wire brush, spatter dash, dots, bands, the finish coat which will
20 - -
be smooth surface to receive painting or be rough surface to receive
gypsum cornice, base coat and finish coat will be applied in accordance
with the specification.
The item shall include the metal lath, and any other materials for
proper finishing and completion of the work. - -
The item shall include but not limited to all materials, substrate
preparation, adjusting, curing, testing of proposed materials, labors, - -
tools, equipment, taxes, profit and overheads.
20.01 Plaster for external walls. m2 8,675.00 8,675.00 92.00 114.00 798,100.00 798,100.00 8,675.00 8,675.00
Plaster with decorative lines for external walls, as shown on detail
20.02 #08/A-503. m2 525.00 525.00 92.00 114.00 48,300.00 48,300.00 525.00 525.00
20.03 Plaster for internal walls. m2 3,100.00 3,100.00 68.00 84.00 210,800.00 210,800.00 3,100.00 3,100.00
20.04 Plaster for external ceiling. m2 1,685.00 1,685.00 92.00 114.00 155,020.00 155,020.00 1,685.00 1,685.00
20.05 Plaster for internal ceiling for entrance. m2 455.00 455.00 68.00 84.00 30,940.00 30,940.00 455.00 455.00
20.06 Plaster for internal ceiling for garbage room. m3 30.00 30.00 68.00 84.00 2,040.00 2,040.00 30.00 30.00
20.07 Plaster for internal ceiling for stair. m 2
235.00 235.00 68.00 84.00 15,980.00 15,980.00 235.00 235.00
DIVISION 9 - FINISHES -
Section 09260 - Gypsum Board System: -
Supply and install 12 mm thick. gypsum board suspended ceiling
21 from Gyproc or approved equal, with the suspension system as -
shown on the drawings.
The item shall include gypsum boards, suspension system, studs,
stiffeners, anchors fixing in position and joints, leveling, edge,
required access doors, and opening / holes moulding and trim,
vertical and cove forms, bulk head, and shadow gap.all required -
fixation accessories, and all required work to meet the specifications.
shopdrawings, samples, testing of proposed materials, equipment, -
tools, labors, profit, taxes, and overheads.
21.01 12 mm thick. gypsum board suspended ceiling for entrance. m2 280.00 280.00 230.00 285.00 64,400.00 64,400.00 280.00 280.00
Section 09300 - Ceramics Tiles: -
Supply and install ceramic tiles conform to B.S No: 6431, as shown in
22 the drawings. -
The item shall include bedding mortar, grouting, sand, special pieces,
accessories, and all work required to meet the drawings and -
specifications.
shopdrawing, testing of proposed materials, equipment, tools, -
labors, profit, taxes, and overheads.
Ceramic tiles for garbage room, set on 20 mm thick. cement mortar
22.01 bed, and 30 mm thick. sand layer. m2 30.00 30.00 139.00 172.00 4,170.00 4,170.00 30.00 30.00
22.02 Ceramic tiles for wall cladding. m2 155.00 155.00 156.00 193.00 24,180.00 24,180.00 155.00 155.00
Section 09420 - Terrazzo: -
23 Supply and install terrazzo tiles, as shown in the drawings. -
The item shall include bedding mortar, grouting, sand, and all work
required to meet the drawings and specifications. -
shopdrawing, testing of proposed materials, equipment, tools, -
300 x 300 x 30 mm thick. terrazzo tile, set on 20 mm thick. cement
23.01 mortar bed, set on 30 mm thick. sand layer for upper roof floor. m2 1450 1450 109.00 135.00 158,050.00 158,050.00 1450 1450
300 x 300 x 30 mm thick. terrazzo tile, set on 20 mm thick. cement

23.02 mortar bed, set on 30 mm thick. sand layer for duct flooring. m2 56 56 109.00 135.00 6,104.00 6,104.00 56 56
23.03 70 mm height terrazzo skirting. L.M 685 685 70.00 87.00 47,950.00 47,950.00 685 685
Section 09600 - Stone Paving and Flooring: -
Supply and install local granite work of same color and obtained from
24 the same quarry as shown on the drawings. -
The item shall include cement mortar bed, sand, grouting, polishing,
leveling, and all required work to meet the specifications and codes. -
samples, testing of proposed materials, equipment, tools, labors, -
20 mm thick. local grainte tiles polished flooring for entrance, set on
24.01 20 mm mortar bed, set on 60 mm sand layer. m2 750 750 584.00 722.00 438,000.00 438,000.00 750 750
20 mm thick. local grainte tiles polished landing, set on 20 mm mortar

24.02 bed, set on 60 mm sand layer. m2 65 65 584.00 722.00 37,960.00 37,960.00 65 65
Local granite for internal stair case of 40 mm thick., and 300 mm
24.03 width polished treads, and 20 mm thick. polished risers with L.M 683 683 384.00 475.00 262,272.00 262,272.00 683 683
necessary anti-slip strips.
Local granite for external steps of 40 mm thick., and 300 mm width
24.04 polished treads, and 20 mm thick. polished risers with necessary L.M 52 52 388.00 480.00 20,176.00 20,176.00 52 52
anti-slip strips.
20 mm thick., and 150 mm height local granite skirting for entrance.
24.05 L.M 605 605 108.00 134.00 65,340.00 65,340.00 605 605
24.06 20 mm thick., and 150 mm height local granite skirting for landing. L.M 105 105 108.00 134.00 11,340.00 11,340.00 105 105
20 mm thick., and 150 mm height local granite aligned skirting for
24.07 stair case. L.M 300 300 108.00 134.00 32,400.00 32,400.00 300 300
Section 09900 - Painting: - -
Supply and apply external cement decorative colored render same as
25 drymix or approved equal. - -
The item shall include clean the plastered surfaces, applying coats,
adjusting, finishing, curing, and any material for proper finishing and - -
completion of the work to meet the specifications.
proposed materials, equipment, tools, labors, profit, taxes, and - -
overheads.
25.01 Paint for external walls and parapets. m2 9,200.00 9,200.00 43.00 53.00 395,600.00 395,600.00 9,200.00 9,200.00
25.02 Paint for internal walls and parapets. m2 3,100.00 3,100.00 31.00 38.00 96,100.00 96,100.00 3,100.00 3,100.00
25.03 Paint for external ceiling with light color. m2 920.00 920.00 31.00 38.00 28,520.00 28,520.00 920.00 920.00
25.03 Paint for external ceiling with dark color. m2 765.00 765.00 43.00 53.00 32,895.00 32,895.00 765.00 765.00
25.03 Paint for external shade topping. m2 585.00 585.00 43.00 53.00 25,155.00 25,155.00 585.00 585.00
25.04 Paint for internal ceiling. m2 690.00 690.00 31.00 38.00 21,390.00 21,390.00 690.00 690.00
Section 09900 - Painting: - -
Supply and paint internals paint, apply to plastered finish for internal
26 wall and ceiling, as shown on the drawing. - -
The item shall include clean the plastered surface, repair hair crack,
primary, base coat and the required basic and top coats, which will - -
be applied in accordance with the specification.
The item shall include but not limited to all material, surface
preparation, shopdrawings, testing of proposed material, labor, tools, - -
equipment, profit and overheads.
26.01 Anti bacterial epoxy Paint for internal ceiling for garbage room. m2 30.00 30.00 200.00 247.00 6,000.00 6,000.00 30.00 30.00
DIVISION 14 – CONVEYING EQUIPMENT - -
Section 14560 - Chute: - -
Supply and install and testing metal Garbage chute system, including
27 garbage trolley, with the required corrdination with electromechanic - -
work.
The shall include but not limited the following : - -
* Chute riser. - -
The item shall include paint, primer, anchoring, metal chute support,
flanges, clips, plates for fixation, grouting, accessories, door, handel,
locks, finishing, cleaning, and all work required to meet the - -
specifications, codes, and approved manufacturer's instructions.
testing of proposed materials, equipment, tools, labors, profit, taxes, Lum 4.00 4.00 300,000.00 362,100.00 1,200,000.00 1,200,000.00 4.00 4.00
and overheads.
Elec 3 Revised R1 - -
DIVISION 16 – ELECTRICAL WORK - -
1 SUB-DISTRIBUTION BOARD - -
Elec 3 Revised R1 - -
Supply, install, connect and test the following panel boards complete
with circuit breakers, bus bars cabinets, conductors relays, residual
current devices, indicator lamps and all necessary accessories and
ancillary works required in according to specifications and as shown - -
on drawings & attached schedules.
1.01 DB-A-SER. Complete with KWH meter No. 1.00 1.00 4,680 5,649.00 4,680.00 4,680.00 1.00 1.00
1.02 DB-B-SER. Complete with KWH meter No. 1.00 1.00 4,680 5,649.00 4,680.00 4,680.00 1.00 1.00
1.03 DB-C-SER. Complete with KWH meter No. 1.00 1.00 5,490 6,626.00 5,490.00 5,490.00 1.00 1.00
1.04 DB-D-SER. Complete with KWH meter No. 1.00 1.00 6,120 7,387.00 6,120.00 6,120.00 1.00 1.00
1.05 DB-FAÇADE No. 1.00 1.00 1,080 1,304.00 1,080.00 1,080.00 1.00 1.00
1.06 KWH meter box complete with C.B for apartments No. 98.00 98.00 1,080 1,304.00 105,840.00 105,840.00 98.00 98.00
2 LOW VOLTAGE CABLES - -
Supply, install, connect copper cables from main distribution
panelboard to sub distribution& distribution panel boards extended
on cable tray or pvc conduit, including raceways, termination, glands,
cable trays and all necessary accessories and ancillary works - -
required for complete operative system according to specifications
and as shown on drawings.
2.01 (4x16)mm2 XLPE/PVC+1x16mm2 PVC/ECC for elevators Mt 100.00 100.00 315 380.00 31,500.00 31,500.00 100.00 100.00
2.02 (4X1X16)mm² CU/PVC from main risers to KWHM boxes. Mt 700.00 700.00 315 380.00 220,500.00 220,500.00 700.00 700.00
2.03 (3X1X120+1X70)mm² CU/PVC for main risers Mt 320.00 320.00 1,350 1,629.00 432,000.00 432,000.00 320.00 320.00
2.04 (3X1X150+1X70)mm² CU/PVC for main risers Mt 450.00 450.00 1,755 2,118.00 789,750.00 789,750.00 450.00 450.00
3 Raceways (Empty Conduits) - -
Empty 4x32 mm H.G.R PVC conduits for power cables from
3.01 apartment KWHM to the aprtment panel. Mt 490.00 490.00 126 152.00 61,740.00 61,740.00 490.00 490.00
Embedded PVC 5x32 mm riser conduits from duplex apartment first
3.02 level to second level. Mt 32.00 32.00 158 190.00 5,040.00 5,040.00 32.00 32.00
4 =UPPER("Lighting Outlets and Switches") - -

Supply, install, connect & test electric outlets including PVC conduits
20mm at least, conduit fittings, PVC insulated 450/750V stranded
copper conductor wires, earthing back to panel board or to branch
circuit and all necessary accessories & ancillary works required for
- -
complete operative system. For Embeded or concealed surface
mounted conduits should be rigid PVC but for Exposed mounted
conduits should be galvanized steel.
4.01 Lighting outlet by 3X3mm2 copper conductor wires. No. 243.00 243.00 333 402.00 80,919.00 80,919.00 243.00 243.00
4.02 Lighting outlet (empty conduits) for façade lighting No. 166.00 166.00 207 250.00 34,362.00 34,362.00 166.00 166.00
4.03 Exhaust fan outlet by 3X3mm2 copper conductor wires. No. 2.00 2.00 585 706.00 1,170.00 1,170.00 2.00 2.00
5 Lighting Outlets , Door Bell and Switches Inside Apartments - -
Supply, install, connect and test electrical branch empty pvc
conduits, works including boxes and all necessary accessories and
fittings to complete the work as shown on the drawings and indicated - -
in the technical specifications.
5.01 Ceiling lighting outlet No. 1,599.00 1,599.00 225 272.00 359,775.00 359,775.00 1,599.00 1,599.00
5.02 Wall lighting outlet No. - - 720 869.00 - -
5.03 Exhaust fan outlet No. - - 450 543.00 - -
5.04 Door bell switch outlet No. 98.00 98.00 225 272.00 22,050.00 22,050.00 98.00 98.00
6 LIGHTING SWITCHES - -
Supply, install and connect light switches complete including
terminations, switches plate, cover, switches according to - -
specifications and as shown on drawings.
6.01 Push button with timer and pilot light. No 72.00 72.00 198 239.00 14,256.00 14,256.00 72.00 72.00
6.02 Two gang, Two way switch 13A-220V No 8.00 8.00 270 326.00 2,160.00 2,160.00 8.00 8.00
7 POWER CIRCUITS & SOCKETS - -
Supply, install, connect and test electric outlets including PVC
conduits 25mm at least, conduit fittings, wiring, PVC 450/750
insulated stranded copper conductor wires, earthing back to panel
board or to branch circuit and all necessary accessories and
ancillary works required for complete operative system. For Embeded - -
or concealed surface mounted conduits should be rigid PVC but for
Exposed mounted conduits should be galvanized steel.
7.01 Electric outlets by 3X4 mm2 copper conductor wires. No. 40.00 40.00 585 706.00 23,400.00 23,400.00 40.00 40.00
8 SOCKETS & DISCONNECT SWITCHES - -
Supply, install and test sockets & disconnect switches complete
including plaster rings, earthing, terminations, socket plate, cover,
plugs all necessary accessories and ancillary work according to - -
8.01 16 AMP, 220 Volt, single socket No. 32.00 32.00 270 326.00 8,640.00 8,640.00 32.00 32.00
8.02 Ditto but weather proof No. 4.00 4.00 504 608.00 2,016.00 2,016.00 4.00 4.00
8.03 63A-380V disconnect switch, weather proof for elevators . No. 4.00 4.00 2,381 2,873.00 9,522.00 9,522.00 4.00 4.00
9 LIGHTING FIXTURES - -
Supply, install, connect and test light fixtures including all lamps
including all mounting devices and brackets according to - -
9.01 type-4 No. 28.00 28.00 351 424.00 9,828.00 9,828.00 28.00 28.00
9.02 type-5 No. 110.00 110.00 585 706.00 64,350.00 64,350.00 110.00 110.00
9.03 type-6 No. 58.00 58.00 765 923.00 44,370.00 44,370.00 58.00 58.00
9.04 type-9 No. 2.00 2.00 765 923.00 1,530.00 1,530.00 2.00 2.00
9.05 type-10 No. 29.00 29.00 450 543.00 13,050.00 13,050.00 29.00 29.00
9.06 type-13 No. 16.00 16.00 279 337.00 4,464.00 4,464.00 16.00 16.00
9.07 type-19 for apartments teraces. (OPTIONAL) No. 236.00 236.00 873 1,054.00 206,028.00 206,028.00 236.00 236.00
10 TELECOMMUNICATION SYSTEM (FTTH) - -
Supply, install and test empty network including conduits, main
risers, cable trunks, pull boxs and ancillary works and materials
10.01 required for complete installation as shown on the drawings and LS. 1.00 1.00 22,500 27,158.00 22,500.00 22,500.00 1.00 1.00
specified in the technical specifications.
11 AUDIO INTERCOM SYSTEM PROVISION (Empty conduits): - -
Supply, install& test complete empty conduits system
including 150x100 mm cable trunk, 32 mm PVC conduits and pull
11.01 boxes according to drawings & specifications including all necessary LS. 1.00 1.00 22,500 27,158.00 22,500.00 22,500.00 1.00 1.00
accessories necessary to complete end to end conduit system
12 =UPPER("Audio Intercom System (OPTIONAL)") - -

Supply, install, connect and test of audio intercom system and its
network including cables, outdoor units, indoor units and ancillary
works and materials required for complete installation as shown on - -
the drawings and specified in the technical specifications.
12.01 Outdoor intercom unit. No. 4.00 4.00 22,500 27,158.00 90,000.00 90,000.00 4.00 4.00
12.02 indoor intercom unit No. 114.00 114.00 48 58.00 5,437.80 5,437.80 114.00 114.00
Fire 4Rev 01 - -
- -
Genral Notes - -
- The Contractor shall be deemed, prior to submitting his Bid, to have
carefully studied, understood fully and made due allowance in his
Bid, for all provisions and requirements, expressed and implied, in
the project.
- The contractor shall Allow and price for all direct and indirect costs
and associated expenses necessarily incurred in complying with and
fulfilling the Contractor's obligations and responsibilities prescribed
- -
in and/or reasonably inferred from the following Division.
- All builder's work related to mechanical works are inclined in the
prices
DIVISION 13 : SPECIAL CONSTRUCTIONS - -

FIRE PROTECTION WORKS - -
1 Fire Cabinet - -
Supply & installing Fire Cabinet (FC-1) including, hose reel (65mm X
30 m length+ 65mm Hose Valve ) include all accessories . No. 28.00 28.00 11,464 13,837.00 320,997.60 320,997.60 28.00 28.00
2 Black Steel Piping - -

Supply, install, connect and test of seamless black steel schedule 40
pipes including fittings, hangers , supports , and all other
accessories as specified and as indicated on the drawings with the - -
following diamteres.
2.01 Ø 65mm m 35.00 35.00 767 926.00 26,838.00 26,838.00 35.00 35.00
2.02 Ø 100mm m 125.00 125.00 1,188 1,434.00 148,500.00 148,500.00 125.00 125.00
3 Automatic Air Vent - -
3.01 25mm AAV No. 4.00 4.00 2,373 2,864.00 9,492.00 9,492.00 4.00 4.00
Plum 5 Rev 01 - -
General Notes - -
- The Contractor shall be deemed, prior to submitting his Bid, to have
carefully studied, understood fully and made due allowance in his
Bid, for all provisions and requirements, expressed and implied, in
the project.
- The contractor Allow and price for all direct and indirect costs and
associated expenses necessarily incurred in complying with and
fulfilling the Contractor's obligations and responsibilities prescribed
-
in and/or reasonably inferred from the following Division.
- All builder's work related to mechanical works are inclined in the
prices
DIVISION 15 – MECHANICAL WORK -

PLUMBING WORKS -
Drainage System -
1 Piping and Fitting Materials -
Supplying, installing, connecting and testing of uPVC pipes and
fittings aboveground completed with all accessories and Roof Vent -
Caps as per specifications & drawings.
1.01 Ø 50 mm m 1,120.00 1,120.00 70 85.00 78,624.00 78,624.00 1,120.00 1,120.00
1.02 Ø 75 mm m 550.00 550.00 104 125.00 56,925.00 56,925.00 550.00 550.00
1.03 Ø 110 mm m 1,850.00 1,850.00 186 225.00 344,655.00 344,655.00 1,850.00 1,850.00
Supplying, installing, connecting and testing of uPVC pipes and
fittings for Condensate Drain from A/C units complete with all
necessary piping with different sizing , fitting and also connection of L.S. 1.00 1.00 85,723 103,468.00 85,723.20 85,723.20 1.00 1.00
A/C Condensate drain to the main Drainage network including all
accessories to complete the work.
Supplying & installing Roof Drain (RD) (Cast iron ,or Approved Equal)
2 with size -
2.01 Ø 50mm (Cast Iron or Approved Equal) No. 2.00 2.00 1,858 2,242.00 3,715.20 3,715.20 2.00 2.00
Total – Carried to Next Page - -
Total of Previous Page -
Supplying & installing Floor Drain (FD) (Cast Iron Or Approved
3 Equal) with size -
4 Supplying & installing roof vent cap (RVC) with size -
4.01 Ø 50mm No. 38.00 38.00 29 35.00 1,094.40 1,094.40 38.00 38.00
4.02 Ø 75mm No. 26.00 26.00 39 47.00 1,006.20 1,006.20 26.00 26.00
4.03 Ø 110mm No. 44.00 44.00 55 66.00 2,415.60 2,415.60 44.00 44.00
Water Supply -
Supplying, installing, connecting and testing of PP-R pipes, fittings
and automatic air vent (AAV) completed with all accessories as per -
specifications & drawings.
5.01 Ø 40 mm m 100.00 100.00 148 178.00 14,760.00 14,760.00 100.00 100.00
5.02 Ø 50 mm m 150.00 150.00 270 326.00 40,500.00 40,500.00 150.00 150.00
5.03 Ø 63 mm m 180.00 180.00 324 391.00 58,320.00 58,320.00 180.00 180.00
‫االجمالى‬U Shape 23-25 39,434,805.83 39,434,805.83 49,514.00 49,514.00
###
Schedule BOQ
Planned Value Earned Value Actual Cost Cost Variance Total Price VOS Price Difference
Variance Margin
867,724.69 867,724.69 - 867,724.69 27,225.00 (840,499.69) -3087.23%
1,107,722.89 1,107,722.89 - 1,107,722.89 156,025.00 (951,697.89) -609.97%
638,877.29 638,877.29 - 638,877.29 17,956.00 (620,921.29) -3458.02%
- - - - -
- - - - -
851,947.88 851,947.88 - - 851,947.88 26,244.00 (825,703.88) -3146.26%
1,043,222.57 1,043,222.57 - - 1,043,222.57 138,384.00 (904,838.57) -653.86%
672,251.48 672,251.48 - - 672,251.48 19,881.00 (652,370.48) -3281.38%
- - - - -
- - - - -
883,501.50 883,501.50 - 883,501.50 28,224.00 (855,277.50) -3030.32%
942,265.55 942,265.55 - 942,265.55 112,896.00 (829,369.55) -734.63%
615,038.59 615,038.59 - 615,038.59 16,641.00 (598,397.59) -3595.92%
- - - - -
- - - - -
851,947.88 851,947.88 - 851,947.88 26,244.00 (825,703.88) -3146.26%

959,091.72 959,091.72 - 959,091.72 116,964.00 (842,127.72) -719.99%
638,877.29 638,877.29 - 638,877.29 17,956.00 (620,921.29) -3458.02%
- - - - -
- - - - -
- - - - -
851,947.88 851,947.88 - 851,947.88 26,244.00 (825,703.88) -3146.26%
998,352.78 998,352.78 - 998,352.78 126,736.00 (871,616.78) -687.74%
634,109.55 634,109.55 - 634,109.55 17,689.00 (616,420.55) -3484.77%
- - - - -
- - - - -
788,840.63 788,840.63 - - 788,840.63 22,500.00 (766,340.63) -3405.96%
1,121,744.70 1,121,744.70 - - 1,121,744.70 160,000.00 (961,744.70) -601.09%
- - - - -
- - - - -
500,612.81 500,612.81 - - 500,612.81 11,025.00 (489,587.81) -4440.71%
- - - - -
- - - - -
184,062.81 184,062.81 - - 184,062.81 1,225.00 (182,837.81) ###
283,240.54 283,240.54 - - 283,240.54 10,201.00 (273,039.54) -2676.60%
147,799.97 147,799.97 - - 147,799.97 961.00 (146,838.97) ###
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
187,500.00 187,500.00 - 187,500.00 3,515,625.00 3,328,125.00 94.67%
- - - - -
- - - - -
- - - - -
- - - - -
117,000.00 117,000.00 - 117,000.00 342,225.00 225,225.00 65.81%
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
5,740.00 5,740.00 - 5,740.00 49.00 (5,691.00) ###

13,750.00 13,750.00 - 13,750.00 15,625.00 1,875.00 12.00%
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
1,757,055.00 1,757,055.00 - 1,757,055.00 105,062,500.00 ### 98.33%

2,273,093.60 2,273,093.60 - 2,273,093.60 2,280,100.00 7,006.40 0.31%
33,117.92 33,117.92 - 33,117.92 484.00 (32,633.92) -6742.55%
200,561.40 200,561.40 - 200,561.40 342,225.00 141,663.60 41.39%
- - - - -
- - - - -
- - - - -
- - - - -
366,000.00 366,000.00 - 366,000.00 372,100.00 6,100.00 1.64%
61,500.00 61,500.00 - 61,500.00 42,025.00 (19,475.00) -46.34%

- - - - -
- - - - -
- - - - -
- - - - -
10,800.00 10,800.00 - 10,800.00 1,600.00 (9,200.00) -575.00%
- - - - -
- - - - -
77,600.00 77,600.00 - 77,600.00 37,636.00 (39,964.00) -106.19%
- - - - -
- - - - -
- - - - -
- - - - -
66,000.00 66,000.00 - 66,000.00 1,936.00 (64,064.00) -3309.09%
- - - - -
- - - - -
- - - - -
5,000.00 5,000.00 - 5,000.00 4.00 (4,996.00) ###

4,000.00 4,000.00 - 4,000.00 4.00 (3,996.00) ###
3,600.00 3,600.00 - 3,600.00 4.00 (3,596.00) ###
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
198,900.00 198,900.00 - 198,900.00 13,689.00 (185,211.00) -1352.99%
32,300.00 32,300.00 - 32,300.00 361.00 (31,939.00) -8847.37%
620,500.00 620,500.00 - 620,500.00 133,225.00 (487,275.00) -365.75%
- - - - -
- - - - -
- - - - -
- - - - -
95,250.00 95,250.00 - 95,250.00 16,129.00 (79,121.00) -490.55%
38,250.00 38,250.00 - 38,250.00 2,601.00 (35,649.00) -1370.59%
1,500.00 1,500.00 - 1,500.00 4.00 (1,496.00) ###

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
108,750.00 108,750.00 - 108,750.00 3,515,625.00 3,406,875.00 96.91%

17,355.00 17,355.00 - 17,355.00 198,025.00 180,670.00 91.24%
- - - - -
- - - - -
- - - - -
- - - - -
200,625.00 200,625.00 - 200,625.00 3,515,625.00 3,315,000.00 94.29%
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
26,000.00 26,000.00 - 26,000.00 4.00 (25,996.00) ###

40,800.00 40,800.00 - 40,800.00 36.00 (40,764.00) ###
18,384.00 18,384.00 - 18,384.00 4.00 (18,380.00) ###
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
980,000.00 980,000.00 - 980,000.00 9,604.00 (970,396.00) ###

24,000.00 24,000.00 - 24,000.00 16.00 (23,984.00) ###
- - - - -
- - - - -
- - - - -
- - - - -
2,111,736.00 2,111,736.00 - 2,111,736.00 708,964.00 (1,402,772.00) -197.86%
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
57,065.44 57,065.44 - 57,065.44 16.00 (57,049.44) ###

28,194.82 28,194.82 - 28,194.82 4.00 (28,190.82) ###
11,789.54 11,789.54 - 11,789.54 4.00 (11,785.54) ###
28,194.82 28,194.82 - 28,194.82 4.00 (28,190.82) ###
- - - - -
- - - - -
37,410.16 37,410.16 - 37,410.16 4.00 (37,406.16) ###
301,351.25 301,351.25 - 301,351.25 1,156.00 (300,195.25) ###
20,631.15 20,631.15 - 20,631.15 4.00 (20,627.15) ###
802,979.52 802,979.52 - 802,979.52 12,544.00 (790,435.52) -6301.30%
193,614.41 193,614.41 - 193,614.41 1,296.00 (192,318.41) ###
91,186.43 91,186.43 - 91,186.43 36.00 (91,150.43) ###
213,368.33 213,368.33 - 213,368.33 256.00 (213,112.33) ###
52,768.09 52,768.09 - 52,768.09 16.00 (52,752.09) ###
46,954.55 46,954.55 - 46,954.55 16.00 (46,938.55) ###
39,819.74 39,819.74 - 39,819.74 4.00 (39,815.74) ###
13,812.58 13,812.58 - 13,812.58 4.00 (13,808.58) ###
35,162.84 35,162.84 - 35,162.84 4.00 (35,158.84) ###
54,115.34 54,115.34 - 54,115.34 16.00 (54,099.34) ###
23,899.64 23,899.64 - 23,899.64 4.00 (23,895.64) ###
23,886.65 23,886.65 - 23,886.65 4.00 (23,882.65) ###
31,474.15 31,474.15 - 31,474.15 4.00 (31,470.15) ###
30,692.22 30,692.22 - 30,692.22 4.00 (30,688.22) ###
- - - - -
- - - - -
283,637.70 283,637.70 - 283,637.70 400.00 (283,237.70) ###
55,371.62 55,371.62 - 55,371.62 16.00 (55,355.62) ###
11,867.51 11,867.51 - 11,867.51 4.00 (11,863.51) ###
204,680.50 204,680.50 - 204,680.50 6,084.00 (198,596.50) -3264.24%
10,756.36 10,756.36 - 10,756.36 4.00 (10,752.36) ###
813,168.38 813,168.38 - 813,168.38 12,544.00 (800,624.38) -6382.53%
154,665.40 154,665.40 - 154,665.40 144.00 (154,521.40) ###
152,858.95 152,858.95 - 152,858.95 576.00 (152,282.95) ###
25,924.85 25,924.85 - 25,924.85 4.00 (25,920.85) ###
15,454.41 15,454.41 - 15,454.41 4.00 (15,450.41) ###
22,253.48 22,253.48 - 22,253.48 4.00 (22,249.48) ###
617,037.08 617,037.08 - 617,037.08 99,856.00 (517,181.08) -517.93%
220,828.03 220,828.03 - 220,828.03 9,216.00 (211,612.03) -2296.14%
66,024.01 66,024.01 - 66,024.01 16.00 (66,008.01) ###
65,231.26 65,231.26 - 65,231.26 64.00 (65,167.26) ###
92,503.36 92,503.36 - 92,503.36 196.00 (92,307.36) ###
39,871.73 39,871.73 - 39,871.73 256.00 (39,615.73) ###
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
11,579.44 11,579.44 - 11,579.44 16.00 (11,563.44) ###

5,646.76 5,646.76 - 5,646.76 4.00 (5,642.76) ###
5,646.76 5,646.76 - 5,646.76 4.00 (5,642.76) ###
5,646.76 5,646.76 - 5,646.76 4.00 (5,642.76) ###
- - - - -
- - - - -
4,717.55 4,717.55 - 4,717.55 4.00 (4,713.55) ###
63,186.55 63,186.55 - 63,186.55 1,156.00 (62,030.55) -5365.96%
4,431.64 4,431.64 - 4,431.64 4.00 (4,427.64) ###
128,088.58 128,088.58 - 128,088.58 12,544.00 (115,544.58) -921.11%
30,878.50 30,878.50 - 30,878.50 1,296.00 (29,582.50) -2282.60%
19,727.93 19,727.93 - 19,727.93 36.00 (19,691.93) ###
40,027.68 40,027.68 - 40,027.68 256.00 (39,771.68) ###
9,006.23 9,006.23 - 9,006.23 16.00 (8,990.23) ###
6,718.93 6,718.93 - 6,718.93 16.00 (6,702.93) ###
6,790.41 6,790.41 - 6,790.41 4.00 (6,786.41) ###
3,287.99 3,287.99 - 3,287.99 4.00 (3,283.99) ###
6,861.89 6,861.89 - 6,861.89 4.00 (6,857.89) ###
8,447.40 8,447.40 - 8,447.40 16.00 (8,431.40) ###
3,456.94 3,456.94 - 3,456.94 4.00 (3,452.94) ###
3,716.86 3,716.86 - 3,716.86 4.00 (3,712.86) ###
4,977.47 4,977.47 - 4,977.47 4.00 (4,973.47) ###
5,321.86 5,321.86 - 5,321.86 4.00 (5,317.86) ###
- - - - -
- - - - -
57,182.40 57,182.40 - 57,182.40 400.00 (56,782.40) ###
10,864.66 10,864.66 - 10,864.66 16.00 (10,848.66) ###
2,287.30 2,287.30 - 2,287.30 4.00 (2,283.30) ###
17,232.70 17,232.70 - 17,232.70 6,084.00 (11,148.70) -183.25%
1,715.47 1,715.47 - 1,715.47 4.00 (1,711.47) ###
110,621.95 110,621.95 - 110,621.95 12,544.00 (98,077.95) -781.87%
19,338.05 19,338.05 - 19,338.05 144.00 (19,194.05) ###
17,778.53 17,778.53 - 17,778.53 576.00 (17,202.53) -2986.55%
4,431.64 4,431.64 - 4,431.64 4.00 (4,427.64) ###
2,417.26 2,417.26 - 2,417.26 4.00 (2,413.26) ###
4,002.77 4,002.77 - 4,002.77 4.00 (3,998.77) ###
49,280.83 49,280.83 - 49,280.83 99,856.00 50,575.17 50.65%
24,952.32 24,952.32 - 24,952.32 9,216.00 (15,736.32) -170.75%
10,006.92 10,006.92 - 10,006.92 16.00 (9,990.92) ###
9,876.96 9,876.96 - 9,876.96 64.00 (9,812.96) ###
24,198.55 24,198.55 - 24,198.55 196.00 (24,002.55) ###
5,198.40 5,198.40 - 5,198.40 256.00 (4,942.40) -1930.63%
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
245,500.00 245,500.00 - 245,500.00 6,027,025.00 5,781,525.00 95.93%

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
798,100.00 798,100.00 - 798,100.00 75,255,625.00 74,457,525.00 98.94%
48,300.00 48,300.00 - 48,300.00 275,625.00 227,325.00 82.48%
210,800.00 210,800.00 - 210,800.00 9,610,000.00 9,399,200.00 97.81%

155,020.00 155,020.00 - 155,020.00 2,839,225.00 2,684,205.00 94.54%
30,940.00 30,940.00 - 30,940.00 207,025.00 176,085.00 85.05%
2,040.00 2,040.00 - 2,040.00 900.00 (1,140.00) -126.67%
15,980.00 15,980.00 - 15,980.00 55,225.00 39,245.00 71.06%
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
64,400.00 64,400.00 - 64,400.00 78,400.00 14,000.00 17.86%

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
4,170.00 4,170.00 - 4,170.00 900.00 (3,270.00) -363.33%
24,180.00 24,180.00 - 24,180.00 24,025.00 (155.00) -0.65%

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
158,050.00 158,050.00 - 158,050.00 2,102,500.00 1,944,450.00 92.48%
6,104.00 6,104.00 - 6,104.00 3,136.00 (2,968.00) -94.64%
47,950.00 47,950.00 - 47,950.00 469,225.00 421,275.00 89.78%

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
438,000.00 438,000.00 - 438,000.00 562,500.00 124,500.00 22.13%
37,960.00 37,960.00 - 37,960.00 4,225.00 (33,735.00) -798.46%
262,272.00 262,272.00 - 262,272.00 466,489.00 204,217.00 43.78%
20,176.00 20,176.00 - 20,176.00 2,704.00 (17,472.00) -646.15%
65,340.00 65,340.00 - 65,340.00 366,025.00 300,685.00 82.15%
11,340.00 11,340.00 - 11,340.00 11,025.00 (315.00) -2.86%
32,400.00 32,400.00 - 32,400.00 90,000.00 57,600.00 64.00%
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
395,600.00 395,600.00 - 395,600.00 84,640,000.00 84,244,400.00 99.53%

96,100.00 96,100.00 - 96,100.00 9,610,000.00 9,513,900.00 99.00%
28,520.00 28,520.00 - 28,520.00 846,400.00 817,880.00 96.63%
32,895.00 32,895.00 - 32,895.00 585,225.00 552,330.00 94.38%
25,155.00 25,155.00 - 25,155.00 342,225.00 317,070.00 92.65%
21,390.00 21,390.00 - 21,390.00 476,100.00 454,710.00 95.51%
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
6,000.00 6,000.00 - 6,000.00 900.00 (5,100.00) -566.67%

- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
1,200,000.00 1,200,000.00 - 1,200,000.00 16.00 (1,199,984.00) ###
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
4,680.00 4,680.00 - 4,680.00 1.00 (4,679.00) ###
4,680.00 4,680.00 - 4,680.00 1.00 (4,679.00) ###
5,490.00 5,490.00 - 5,490.00 1.00 (5,489.00) ###
6,120.00 6,120.00 - 6,120.00 1.00 (6,119.00) ###
1,080.00 1,080.00 - 1,080.00 1.00 (1,079.00) ###
105,840.00 105,840.00 - 105,840.00 9,604.00 (96,236.00) -1002.04%
- - - - -
- - - - -
31,500.00 31,500.00 - 31,500.00 10,000.00 (21,500.00) -215.00%

220,500.00 220,500.00 - 220,500.00 490,000.00 269,500.00 55.00%
432,000.00 432,000.00 - 432,000.00 102,400.00 (329,600.00) -321.88%
789,750.00 789,750.00 - 789,750.00 202,500.00 (587,250.00) -290.00%
- - - - -
61,740.00 61,740.00 - 61,740.00 240,100.00 178,360.00 74.29%
5,040.00 5,040.00 - 5,040.00 1,024.00 (4,016.00) -392.19%
- - - - -
- - - - -
80,919.00 80,919.00 - 80,919.00 59,049.00 (21,870.00) -37.04%

34,362.00 34,362.00 - 34,362.00 27,556.00 (6,806.00) -24.70%
1,170.00 1,170.00 - 1,170.00 4.00 (1,166.00) ###
- - - - -
- - - - -
359,775.00 359,775.00 - 359,775.00 2,556,801.00 2,197,026.00 85.93%

- - - - - - #DIV/0!
- - - - - - #DIV/0!
22,050.00 22,050.00 - 22,050.00 9,604.00 (12,446.00) -129.59%
- - - - -
- - - - -
14,256.00 14,256.00 - 14,256.00 5,184.00 (9,072.00) -175.00%

2,160.00 2,160.00 - 2,160.00 64.00 (2,096.00) -3275.00%
- - - - -
- - - - -
23,400.00 23,400.00 - 23,400.00 1,600.00 (21,800.00) -1362.50%

- - - - -
- - - - -
8,640.00 8,640.00 - 8,640.00 1,024.00 (7,616.00) -743.75%

2,016.00 2,016.00 - 2,016.00 16.00 (2,000.00) ###
9,522.00 9,522.00 - 9,522.00 16.00 (9,506.00) ###
- - - - -
- - - - -
9,828.00 9,828.00 - 9,828.00 784.00 (9,044.00) -1153.57%

64,350.00 64,350.00 - 64,350.00 12,100.00 (52,250.00) -431.82%
44,370.00 44,370.00 - 44,370.00 3,364.00 (41,006.00) -1218.97%
1,530.00 1,530.00 - 1,530.00 4.00 (1,526.00) ###
13,050.00 13,050.00 - 13,050.00 841.00 (12,209.00) -1451.72%
4,464.00 4,464.00 - 4,464.00 256.00 (4,208.00) -1643.75%
206,028.00 206,028.00 - 206,028.00 55,696.00
- - - - -
22,500.00 22,500.00 - 22,500.00 1.00 (22,499.00) ###
- - - - -
22,500.00 22,500.00 - 22,500.00 1.00 (22,499.00) ###
- - - - -
- - - - -
90,000.00 90,000.00 - 90,000.00 16.00

5,437.80 5,437.80 - 5,437.80 12,996.00
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
320,997.60 320,997.60 - 320,997.60 784.00 (320,213.60) ###
- - - - -
- - - - -
26,838.00 26,838.00 - 26,838.00 1,225.00 (25,613.00) -2090.86%

148,500.00 148,500.00 - 148,500.00 15,625.00 (132,875.00) -850.40%
- - - - -
9,492.00 9,492.00 - 9,492.00 16.00 (9,476.00) ###
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
78,624.00 78,624.00 - 78,624.00 1,254,400.00 1,175,776.00 93.73%

56,925.00 56,925.00 - 56,925.00 302,500.00 245,575.00 81.18%
344,655.00 344,655.00 - 344,655.00 3,422,500.00 3,077,845.00 89.93%
85,723.20 85,723.20 - 85,723.20 1.00 (85,722.20) ###
- - - - -
3,715.20 3,715.20 - 3,715.20 4.00 (3,711.20) ###

- - - - -
- - - - -
22,291.20 22,291.20 - 22,291.20 144.00 (22,147.20) ###
- - - - -
3,612.60 3,612.60 - 3,612.60 4.00 (3,608.60) ###

- - - - -
1,094.40 1,094.40 - 1,094.40 1,444.00 349.60 24.21%
1,006.20 1,006.20 - 1,006.20 676.00 (330.20) -48.85%
2,415.60 2,415.60 - 2,415.60 1,936.00 (479.60) -24.77%
- - - - -
- - - - -
- - - - -
14,760.00 14,760.00 - 14,760.00 10,000.00 (4,760.00) -47.60%

40,500.00 40,500.00 - 40,500.00 22,500.00 (18,000.00) -80.00%
58,320.00 58,320.00 - 58,320.00 32,400.00 (25,920.00) -80.00%
39,434,805.83 39,434,805.83 - - 39,434,805.83 325,320,290.00 ### 87.88%
1.24 1.21
NO. Item UNIT BOQ QNT. Invoice QNT. Unit Dry Cost RATE BOQ Budget Invoice Budget Planned Earned
Quantities Quantities
Poduim 23-25
B(1).Stru Rev 01
Section 02300 – Earth Work:
1 Soil Excavation-(in any type of soil except rock)
The Contractor shall cut to the lines and grades shown on the design drawings
as per the requirements for foundation installation and as directed by the
Engineer. Excavation shall be measured technically as the net specified areas
as indicated on the design drawings, times the vertical height between the
levels of excavation and according to the soil report.
The item shall include but not limited to tools, equipments, labors, profit, taxes
& overheads. m3 54000 13,766 17 22.00 899,775.00 229,378.97 54000 13,766
2 Soil Removal & Transportation

The Contractor shall transport excavated soil to public dumps. The amount of
the transported soil should be equal to the amount of excavated soil and not
more.
& overheads. m3 54000 13,766 14.00 21.00 756,000.00 192,726.52 54000 13,766
3 Soil Backfill
The Contractor shall follow all the recommendations mentioned in the soil
report regarding the backfilling process.
& overheads. m3 4500 16,500 20.20 26.00 90,900.00 333,300.00 4500 16,500
3.01 Soil Replacement

Furnishing and rendering 1.5 m thick replacement soil. The Contractor shall
follow all the recommendations mentioned in the soil report.
(Note: Refer to the soil report recommendation for Each Plot)

& overheads. m3 0 0 111.60 138.00 - - 0 0
4 Keystone -
Supply, install and design of keystone blocks as a retaining structural system
with a variable Height (from 5.7 m), included excavation, backfill and insulation m' 360 - 8,000.00 9,896.00 2,880,000.00 - 360 -
according to architectural drawings.
Supply and casting of plain concrete for the construction of the 50 cm thick
plain concrete footings and the 30cm thick plain concrete retaining wall under
the reinforced concrete footings as indicated on the drawings and as directed
by the Engineer, with cement content of 250 Kg/m3. The required characteristic
5 strength is 200 Kg/cm2. Using A suitable type of cement according to soil report m3 3700 2,319 1,012.25 1,137 3,745,325.00 2,346,931.99 3700 2,319
recommendtion. The contractor has to submit a full concrete mix design to be
approved by the Engineer.
The item shall include formwork, mechanical mixing and pouring (ready mix
plant and pump), smooth formed finishing, concrete curing with potable water
and all work required to meet the specifications and all Egyptian codes. The
item shall include but not limited to tools, equipments, labors, profit, taxes &
overheads.
Total – Carried to Next Page

Total of Previous Page
GENERAL NOTES:
All electrical items (boxes - conduits) should be included in the price
Each item shall include formwork, mechanical mixing and pouring (ready mix
plant and pump), smooth formed finishing, concrete curing with potable water
and all work required to meet the specifications and all Egyptian codes.
Each item shall include but not limited to tools, equipments, labors, profit, taxes
& overheads.
Supply and casting of reinforced concrete for the construction of the reinforced
concrete footings,retaining wall and ground beams (Including the isolation layer
as applying two (2) coats cold applied waterproofing paint with bituminous
base) as indicated on the drawings and as directed by the Engineer, with
6 cement content of 350 kg/m3. The required characteristic strength is 300 kg/cm2. 3300 2,500 2,728 3,734.00 9,002,105.09 6,819,776.58 3300 2,500
m3
Using a suitable type of cement according to soil report recommendation. The
contractor has to submit a full concrete mix design to be approved by the Engineer.
Supply and casting of reinforced concrete for the construction of the 15 cm

thick slab on grade(including polyethelene layer 300 micron) as indicated on the
drawings and as directed by the Engineer, with cement content of 300 kg/m3.
The required characteristic strength is 250 kg/cm2. Using a Suitable type of cement
7 m2 9500 - 369 451 3,508,045.43 - 9500 -
according to soil report recommendation. The contractor has to submit a full concrete
mix design to be approved by the Engineer.
Supply and casting of reinforced concrete for the construction of the Basement
(1) roofing floor slab (COLUMN) reinforced concrete columns as indicated on the
drawings and as directed by the Engineer, with cement content of 400 kg/m3. The
required characteristic strength is 350 kg/cm2. The used cement is Ordinary Portland
8 m3 750 716.05 4,480.20 6,068.00 3,360,147.94 3,208,045.24 750 716
Cement. the Reinforcement as per structural Drawing. The contractor has to submit a
full concrete mix design to be approved by the Engineer.
(1) Roofing slab (SLABS) as indicated on the drawings and as directed by the
Engineer, with cement content of 350 kg/m3. The required characteristic strength is
13 300 kg/cm2. The used cement is Ordinary Portland Cement. the Reinforcement as per m3 2100 - 2,960.45 3,838.00 6,216,935.55 - 2100 -
structural Drawing . The contractor has to submit a full concrete mix design to be
(1) Roofing slab (BEAMS) as indicated on the drawings and as directed by the
Engineer, with cement content of 350 kg/m3. The required characteristic strength is
14 300 kg/cm2. The used cement is Ordinary Portland Cement. the Reinforcement as per m3 260 - 4,682.30 6,593.00 1,217,397.09 - 260 -
structural Drawing .The contractor has to submit a full concrete mix design to be
B(2).Arch Rev 01
Section 02780 – Unit Pavers:
Supply and install 200 x 100 x 60 mm thick. rectangular shape precast
Interlocking concrete blocks with light gray color,and rough finish set on 90 mm
1 thick. sand layer, as shown on detail #05/A-503, complying with the following
characteristics:
Compressive Strength: according to BS 6717: Part 1, 1986, not be less than 49
N/mm².
Abrasion Resistance : Paving Blocks are to be tested for abrasion resistance
according to ASTM C418.
Water Absorption: According to ASTM C140– the maximum limits shall be as
follows:
5% absorbed after 10 minutes
7% absorbed after 24 hours.
The item shall include but not limited to all materials, transport, store, handling,
shopdrawings, samples, testing of proposed materials, equipment, labors,
tools, profit, taxes and overheads.
1.01 Precast interlocking concrete blocks for basement pavement. m2 317.00 317.00 110.80 137.00 35,123.60 35,123.60 317 317
1.02 Precast interlocking concrete blocks for rooms m2 26.00 26.00 110.80 137.00 2,880.80 2,880.80 26 26
Total
Supply and Cast in place 150 mm width plain concrete curb for basement floor
2 (Parking area) with 150 mm thick. height of floor finish. as shown on the detail
#05/A-503.
The item shall include formwork, ready mix plan, pouring, smooth formed
finishing, concrete curing with potable water and all work required to meet the
specifications and codes.
The item shall include but not limited to all materials, workmanship, testing of
proposed materials, equipment, tools, labors, profit, taxes, and overheads. L.M 258.00 258.00 200.00 247.00 51,600.00 51,600.00 258 258
Section 03544 - Cement Base Screed:
Supply and cast avg 70 mm thick. cementitious screed concrete max. 1200
3 kg/m³, finish surfaces shall be pitched to roof drains at slopes as indicated on
the drawings.
The item shall include mixing, pouring, smooth formed finishing, and all work
required to meet the specifications, codes, and approved manufacturer's
instructions.
The item shall include but not limited to all materials, workmanship, testing of
proposed materials, equipment, tools, labors, profit, taxes, and overheads. m2 2,495.00 2,495.00 120.00 148.00 299,400.00 299,400.00 2,495 2,495
DIVISION 4 - MASONRY
Section 04220 -Unit Masonry:
Supply and build solid cement block unit machine-made with density as noted
in the structure drawings, mass produced bricks comply to ES. No. 1292, and
ECP 204 - 2005 and high quality, uniform density and rough texture. all units
4 shall be identical to approved samples, sharp edges, right angles, uniform
dimensions, homogeneous surfaces and free of chipping, cracks, and foreign
materials.
The item shall include cement-sand mortar for bedding with cement ratio not
less than 300 - 350 kg/m3, scaffolding, utility opening, curing with potable water,
and all work required to meet the specifications and codes.
The item shall include but not limited to all materials, samples, shopdrawings,
mortar, grouting, testing of proposed materials, labors, tools, equipment, profit,
taxes, and overheads.
4.01 200 mm thick. solid cement block wall. m3 25 25 820.40 1,015.00 20,510.00 20,510.00 25 25
4.02 200 mm thick. solid cement block wall for foundation work. m3 28 28 820.40 1,015.00 22,971.20 22,971.20 28 28
Total
4.03 100 mm thick. solid cement block wall for foundation work. m 2
79 79 109.82 136.00 8,675.86 8,675.86 79 79
Wall type (W04) with 500 mm height block wall, set on 100 mm thick. P.C. base
4.04 for basement floor garden divider. L.M 50 50 300.00 371.00 15,000.00 15,000.00 50 50
Wall type with 900 mm height block wall, set on basement R.C. slab for ground
4.05 floor garden divider. L.M 63 63 500.00 619.00 31,500.00 31,500.00 63 63
Section 04225 -Autoclaved Aerated Concrete:
Supply and build autoclaved aerated concrete block unit machine-made with
density 550kg/m3, mass produced bricks uniform density and semi rough texture. all
5
units shall be identical to approved samples, sharp edges, right angles, uniform
dimensions, homogeneous surfaces and free of chipping, cracks, and foreign
materials.
The item shall include cement-sand mortar for bedding with cement ratio not
less than 300 - 350 kg/m3, scaffolding, lintels, utility opening, curing with potable
water, and all work required to meet the specifications and codes.
The item shall include but not limited to all materials, samples, shopdrawings,
mortar, grouting, testing of proposed materials, labors, tools, equipment, profit,
taxes, and overheads.
5.01 200 mm thick. block wall, wall type (W02). m3 285.00 285.00 1,505.36 1,862.00 429,027.60 429,027.60 285 285
5.02 100 mm thick. block wall, wall type (W01). m2 640.00 640.00 171.42 212.00 109,708.80 109,708.80 640 640
5.03 300 mm thick. block wall, wall type (W03). m 3
30.00 30.00 1,505.36 1,862.00 45,160.80 45,160.80 30 30
5.04 100 mm thick. block wall, wall type (W01), for proposed storage area. m 2
143 143 171.42 212.00 24,513.06 24,513.06 143 143
Total
Section 04451 - Cut Stone Veneer:
Supply and install stone work of same color and obtained from the same quarry,
6 comply with the standards and specifications and as shown on the drawings
No.A-505.
The item shall include but not limited to all materials, leveling, shopdrawings,
samples, mortar, grouting, testing of proposed materials, tools, equipment,
labors, profit, taxes and overheads.
20 mm thick. local stone cladding, for metal gate with the required fixation
6.01 accessories, angle, polts, as shown on detail #07/A-505. m2 117 117 700.00 866.00 81,900.00 81,900.00 117 117
DIVISION 5 – METALS
Section 05700 – Ornamental Metal:
Supply and install u-shape gate with required lighting fixture, as shown on the
7 drawing No. A-505.
The item consist of following:-
* Two horizontal metal shade every one consist of perforated sheet fixed to
metal chasses rested on two (2) metal post with stone cladding all fixed on
concrete slab.
The item shall include anchors, plates, adjusting, subfram, painting, stone work
and corrdination with electrical work all required fixation accessories and all
work required to meet the specifications.
The item shall include but not limited to all materials, testing of proposed
materials, equipment, tools, labors, profit, taxes, and overheads.
(Note: concrete slab and stone cladding not included). No. 2 2 15,000.00 18,555.00 30,000.00 30,000.00 2 2
Supply and install galvanized steel cover for cable trench for, as shown on
8 detail #7.1/A-507.
The item shall include anchors, plates, adjusting, subfram, painting, all required
fixation accessories and all work required to meet the specifications.
8.01 Galvanized steel cover for LV and RMU room. L.M 11 11 1,000.00 1,237.00 11,000.00 11,000.00 11 11
8.02 Galvanized steel cover for transformer room. L.M 7 7 1,000.00 1,237.00 7,000.00 7,000.00 7 7
Section 05700 – Ornamental Metal:
Furnish and install chain link work, with electrostatic paint as shown on detail
9 #04/A-504. The item includes the following :
* 5 mm thick. chain link mesh filling.
* 40 mm thick. steel post pipe.
* 20 mm thick. rail steel pipe.
The item shall include but not limited to all materials, work man ship, samples,
hinges, locks, tensions bar, shopdrawing, mock–ups, fastening to in place,
anchoring, protection, concrete, grouting, accessories, fixing in place, finishing,
cleaning, testing of proposed materials, labors, tools, equipment, profit, taxes
and overheads.
1200 mm height partition above the masonary parpet for proposed storing area.
9.01 L.M 140.00 140.00 700.00 866.00 98,000.00 98,000.00 140 140
9.02 Ceilling for proposed storing area. m2 151 151 1,500.00 1,856.00 226,500.00 226,500.00 151 151
9.03 Door type (D35) No. 34.00 34.00 3,500.00 4,330.00 119,000.00 119,000.00 34 34
DIVISION 5 - METALS
Section 05700 - Ornamental Metal:
Supply and install steel handrail with colored spray enameled finish, as shown
10 on the drawings.
The item shall include paint, anchoring, flanges, grouting, accessories,
finishing, cleaning, and all work required to meet the drawing and
specifications.
The item shall include but not limited to all materials, samples, testing of
proposed materials, equipment, tools, labors, profit, taxes, and overheads.
Side steel handrail tube fixed to block wall for stair, as shown on detail #04/A-
10.01 402.
The item include the following:
– 50 mm dia. steel handrail hollow tube
– wall bracket ever 1200 mm
– 50 mm x 50 mm x 15 mm steel plte L.M 38 38 850.00 1,051.00 32,300.00 32,300.00 38 38
Section 05810 – Expansion Joint:
Supply and install expansion joint for building finishes, as shown on the
11 drawing.
The item shall include extruded aluminum assemblies, fillers, aluminum cap,
accessories, fixing, sealants and includes all work required to meet
specifications and code.
11.01 Expansion joint at slabs, as shown on detail #05/A-501. L.M 45.00 45.00 750.00 928.00 33,750.00 33,750.00 45 45
11.02 Expansion joint at columns, as shown on detail #05/A-501. L.M 393.00 393.00 750.00 928.00 294,750.00 294,750.00 393 393
11.03 Expansion joint basement ceiling, as shown on detail # 03/A-501. L.M 397.00 397.00 750.00 928.00 297,750.00 297,750.00 397 397
11.04 Expansion joint basement ceiling, as shown on detail # 04/A-501. L.M 38.00 38.00 750.00 928.00 28,500.00 28,500.00 38 38
11.05 Expansion joint for interior building wall, as shown on detail #01/A-501. L.M 23.00 23.00 750.00 928.00 17,250.00 17,250.00 23 23
DIVISION 7 – MOISTURE AND THERMAL PROTECTION
Section 07105 – Bituminous Sheet Membrane WaterProofing:
Supply and install torch applied glass fiber - reinforced bituminous
12 waterproofing membrane from Bitunil or approved equal.
The membrane consisting of:
– Non-woven glass fiber core.
– Oxidized bitumen coating on both sides.
– Mineral-based, very fine stabilizing material on both sides.
– Thin polyethylene foil on both sides; black color.
The item shall include the workmanship requirements; preparation of
substrates, primer, spreading and installing sheets, flashing, skirting,
overlapping of sheets at splices, cleaning, in-place, acceptance testing and
protection work, in accordance with the specification, and approved
manufacturer's instructions.
materials, labors, tools, equipment, profit, taxes and overheads.
4 mm thick. torch applied glass fiber - reinforced bituminous waterproofing anti
12.01 root membrane for upper basement roof (planting area) with 30 mm cement m2 2190 2190 137.00 169.00 300,030.00 300,030.00 2190 2190
mortar screed for protection.
4 mm thick. torch applied glass fiber - reinforced bituminous waterproofing
12.02 membrane for garbage room flooring with 30 mm cement mortar screed for m2 120 120 137.00 169.00 16,440.00 16,440.00 120 120
protection.
4 mm thick. torch applied glass fiber - reinforced bituminous waterproofing
12.03 membrane for upper basement roof (walk way) with 30 mm cement mortar m2 305 305 137.00 169.00 41,785.00 41,785.00 305 305
screed for protection.
DIVISION 8 – DOORS AND WINDOWS
Section 08111 – Steel Doors:
Supply and install prefabricated, shop finished galvanized steel door including
13 louvers, with electrostatic paint, as shown on the detail #05/A-507. and
according to the manufacture's standards.
Door leaves shall be provided with internal reinforcement for the surface
mounted hardware.
The item shall include frame, shop priming, and final field finishing, handle,
paint, hinges, all required hardware, fixation, and all work required to meet the
The item shall include but not limited to all materials, samples, testing of
proposed materials, equipment, tools, labors, profit, taxes, and overheads.
13.01 Door type (D21). No. 4 4 13,000.00 15,691.00 52,000.00 52,000.00 4 4
13.02 Door type (D24). No. 8 8 6,800.00 8,208.00 54,400.00 54,400.00 8 8
13.03 Door type (D38). No. 2.00 2.00 15,000.00 18,105.00 30,000.00 30,000.00 2 2
Section 08210 – Flush Wood Doors:
Supply and install wooden doors with wood paint finish, as shown on drawings.
14
The item shall include wooden moulding detail, soft wood frame, door leaf, soft
wood rail, hardwood face veneer, MDF panels, hardwood architrave, hinges,
handels, hardware accessories, paint, primer and finish painting, all required
accessories, and all work required to meet the drawings and specifications.
The item shall include but not limited to all materials, samples, mock-up,
testing of proposed materials, equipment, tools, labors, profit, taxes, and
overheads.
14.01 Door type (D19) - hinged leaf. No. 2 2 6,000.00 7,242.00 12,000.00 12,000.00 2 2
14.02 Door type (D25) - hinged leaf. No. 6 6 10,000.00 12,070.00 60,000.00 60,000.00 6 6
DIVISION 8 - DOORS AND WINDOWS
Section 08415 - Interior Glass Wall Systems:
Supply and install 10 mm thick. frameless tempered clear/frosted glass
15 partitions including doubles hinged doors, with stainless steel frame for
entrance, as shown on the drawing.
The item shall include glass, fixation, hardware sets, fasteners, adjusting,
cleaning, all required accessories, and all required work to meet the
specification and codes.
The item shall include but not limited to all materials, shopdrawing, testing of
proposed, materials, samples, equipment, tools, labors, profit, taxes, and m2 91 91 1,026.00 1,238.00 93,366.00 93,366.00 91 91
overheads.
Supply and install 700 mm height frameless (6x2) mm thick. laminated clear
16 glass handrail, with stainless steel base support for external stair case, as
shown on drawing.
The item shall include glass, fixation, hardware sets, fasteners, adjusting,
cleaning, all required accessories, and all required work to meet the
specification and codes.
The item shall include but not limited to all materials, shopdrawing, testing of
proposed, materials, samples, equipment, tools, labors, profit, taxes, and L.M 55.00 55.00 2,100.00 2,535.00 115,500.00 115,500.00 55 55
overheads.
Section 08520 – Aluminum Doors and Windows:
Supply aluminum windows with 6 mm thick. clear glass or the required filling
17 materials, types of aluminum sections of alloy and temper, as detailed on the
drawings.
All aluminum sections shall present straight and sharply defined lines, and shall
be free from defects and imperfections that may impair their strength.
All aluminum sections shall be factory electrostatic paint with white colored
powder coated.
All extruded bar and shapes shall be 6063-t5 alloy and temper according to
ASSTB221 of ultimate tensile strength not less than 1900 Kg/cm 2.
minimum wall sections at any location for the main frame and panel member
shall be as follows:-
* For swing, sliding and tilted doors or windows: 2 mm thick.
* For supplementary sections: 1.6 mm thick.
The item shall includes frame, glass/pelxi fasteners, concealed flashing,
weather stripping, and all work required to meet the drawing and specifications.
overheads.
17.01 Door type (D20). No. 3 3 9,430.08 11,382.00 28,290.24 28,290.24 3 3
Section 08520 – Aluminum Doors and Windows:
Install aluminum windows with 6 mm thick. clear glass or the required filling
18 materials, types of aluminum sections of alloy and temper, as detailed on the
drawings.
All aluminum sections shall present straight and sharply defined lines, and shall
be free from defects and imperfections that may impair their strength.
All aluminum sections shall be factory electrostatic paint with white colored
powder coated.
All extruded bar and shapes shall be 6063-t5 alloy and temper according to
ASSTB221 of ultimate tensile strength not less than 1900 Kg/cm 2.
minimum wall sections at any location for the main frame and panel member
shall be as follows:-
* For swing, sliding and tilted doors or windows: 2 mm thick.
* For supplementary sections: 1.6 mm thick.
The item shall includes frame, glass/pelxi fasteners, concealed flashing,
weather stripping, and all work required to meet the drawing and specifications.
overheads.
18.01 Door type (D20). No. 3 3 1,203.84 1,453.00 3,611.52 3,611.52 3 3
DIVISION 9 - FINISHES
Section 09210 - Gypsum Plaster:
Supply and install gypsum - sand plaster in two-coat work (base and finish
coats), all the surfaces of masonry walls or concrete shall be wetted with
19 potable water, cleaned by wire brush, spatter dash, dots, bands, base coat and
finish coat will be applied in accordance with the specification, as shown on the
drawings.
The item shall include moudling, samples, metal lath, and any other materials
for proper finishing and completion the work.
The item shall include but not limited to all required materials, shopdrawings,
adjusting, cleaning, product data, testing of proposed materials, labors, tools,
equipment, profit, taxes and overheads.
19.01 Plaster for wall for parking area and rooms. m2 4,895.00 4,895.00 98.00 121.00 479,710.00 479,710.00 4,895 4,895
19.02 Plaster for parpet of proposed store area. m2 315.00 315.00 98.00 121.00 30,870.00 30,870.00 315 315
19.03 Plaster for duct walls. m 2
417.00 417.00 98.00 121.00 40,866.00 40,866.00 417 417
Section 09220 - Portland Cement Plaster:
Supply and apply O.P cement-sand plaster in two-coat work (base and finish
coats), with cement ratio not less than 300kg/m3, all the surfaces of masonry walls
or concrete shall be wetted with potable water, cleaned by wire brush, spatter dash,
20 dots, bands, the finish coat which will be smooth surface to receive painting or be
rough surface to receive gypsum cornice, base coat and finish coat will be applied in
accordance with the specification.
The item shall include the metal lath, and any other materials for proper
finishing and completion of the work.
The item shall include but not limited to all materials, substrate preparation,
adjusting, curing, testing of proposed materials, labors, tools, equipment, taxes,
profit and overheads.
20.01 Plaster for external walls and Parapets m2 3,175.00 3,175.00 92.00 114.00 292,100.00 292,100.00 3,175 3,175
20.02 Plaster for internal walls for entrance and internal stairs. m2 560.00 560.00 68.00 84.00 38,080.00 38,080.00 560 560
20.03 Plaster for internal walls for electrical room and store. m2 380.00 380.00 68.00 84.00 25,840.00 25,840.00 380 380
20.04 Plaster for external ceiling for stairs. m2 67.00 67.00 92.00 114.00 6,164.00 6,164.00 67 67
20.05 Plaster for internal ceiling for stairs. m2 80.00 80.00 68.00 84.00 5,440.00 5,440.00 80 80
20.06 Plaster for internal ceiling for Garbage room. m2 108.00 108.00 68.00 84.00 7,344.00 7,344.00 108 108
20.07 Plaster for internal ceiling for elec room and storage. m 2
84.00 84.00 68.00 84.00 5,712.00 5,712.00 84 84
Section 09260 - Gypsum Board System:
Supply and install 12 mm thick. gypsum board suspended ceiling from Knauf or
21 approved equal, with the suspension system as shown on the drawings.
The item shall include gypsum boards, suspension system, studs, stiffeners,
anchors fixing in position and joints, leveling, edge, required access doors, and
opening / holes moulding and trim, vertical and cove forms, bulk head, and
shadow gap.all required fixation accessories, and all required work to meet the
specifications.
shopdrawings, samples, testing of proposed materials, equipment, tools,
21.01 12 mm thick. gypsum board suspended ceiling for entrance. m2 63.00 63.00 230.00 285.00 14,490.00 14,490.00 63 63
Section 09300 - Ceramics Tiles:
Supply and install ceramic tiles for roof floor conform to B.S No: 6431, as
22 shown in the drawings.
The item shall include bedding mortar, grouting, sand, special pieces,
accessories, and all work required to meet the drawings and specifications.
The item shall include but not limited to all materials, samples, shopdrawing,
overheads.
Ceramic tiles for garbage room, set on 20 mm thick. cement mortar bed, and 30
22.01 mm thick. sand layer. m2 120.00 120.00 139.00 172.00 16,680.00 16,680.00 120 120
22.02 Ceramic tiles for wall cladding. m2 562.00 562.00 156.00 193.00 87,672.00 87,672.00 562 562
Section 09600 - Stone Paving and Flooring:
Supply and install local granite work of same color and obtained from the same
23 quarry as shown on the drawings.
The item shall include cement mortar bed, sand, grouting, polishing, leveling,
and all required work to meet the specifications and codes.
The item shall include but not limited to all materials, workmanship, samples,
overheads.
20 mm thick. local grainte tiles polished flooring for entrance, set on 20 mm
23.01 mortar bed, set on 60 mm sand layer. m2 187 187 745.00 922.00 139,315.00 139,315.00 187 187
20 mm thick. local grainte tiles polished landing and ramps, set on 20 mm
23.02 mortar bed, set on 60 mm sand layer. m2 121 121 745.00 922.00 90,145.00 90,145.00 121 121
Local granite for external steps of 40 mm thick., and 300 mm width polished
23.03 treads, and 20 mm thick. polished risers with necessary anti-slip strips. L.M 103 103 370.00 458.00 38,110.00 38,110.00 103 103
Local granite for stair steps of 40 mm thick., and 300 mm width polished treads,
23.04 and 20 mm thick. polished risers with necessary anti-slip strips. L.M 212 212 370.00 458.00 78,440.00 78,440.00 212 212
20 mm thick., and 150 mm height local granite skirting for flooring and landing.
23.05 L.M 403 403 109.00 135.00 43,927.00 43,927.00 403 403
23.06 20 mm thick., and 150 mm height local granite aligned skirting for stair case. L.M 127 127 109.00 135.00 13,843.00 13,843.00 127 127
DIVISION 9 – FINISHES
Section 09671 – Resinous Flooring:
Supply and install 2 coats of resinous paint for concrete surface, according to
24 the drawings.
The item shall include primer, finishing all necessary required testing in
accordance with the specification and codes.
materials, labors, tools, equipment, profit, taxes and overheads.
24.01 Epoxy paint for basement parking roads. m2 2,375.00 2,375.00 180.00 223.00 427,500.00 427,500.00 2,375 2,375
24.02 Epoxy paint for basement car plots. m2 1,255.00 1,255.00 180.00 223.00 225,900.00 225,900.00 1,255 1,255
24.03 Epoxy paint for basement parking service (Non Roads). m2 1,355.00 1,355.00 180.00 223.00 243,900.00 243,900.00 1,355 1,355
24.04 Epoxy paint for internal ramps flooring. m2 56.00 56.00 180.00 223.00 10,080.00 10,080.00 56 56
Epoxy paint for basement marking (Arrow directions), as shown on detail #07/A-
24.05 507. No. 29.00 29.00 180.00 223.00 5,220.00 5,220.00 29 29
24.06 Epoxy paint for elec rooms and duct floors. m2 173.00 173.00 180.00 223.00 31,140.00 31,140.00 173 173
24.07 100 mm height epoxy paint for skirt. L.M 1,210.00 1,210.00 129.00 160.00 156,090.00 156,090.00 1,210 1,210
Section 09900 - Painting:
Supply and paint internals paint, apply to plastered finish for internal wall and
25 ceiling, as shown on the drawing.
The item shall include clean the plastered surface, repair hair crack, primary,
base coat and the required basic and top coats, which will be applied in
accordance with the specification.
The item shall include but not limited to all material, surface preparation,
shopdrawings, testing of proposed material, labor, tools, equipment, profit and
overheads.
25.01 Anti bacterial epoxyPaint for internal ceiling for garbage room. m2 108.00 108.00 300.00 371.00 32,400.00 32,400.00 108 108
Supply and paint anti carbonation paint anti for ceilling apply to concrete
26 surface for internal ceiling, as shown on the drawing.
The item shall include clean the surface, repair hair crack, primary, base coat
and the required basic and top coats, which will be applied in accordance with
the specification.
The item shall include but not limited to all material, surface preparation,
shopdrawings, testing of proposed material, labor, tools, equipment, profit and
overheads.
26.01 For parking basement ceilling. m2 5,390.00 5,390.00 100.00 124.00 539,000.00 539,000.00 5,390 5,390
26.02 For rooms ceilling. m2 84.00 84.00 100.00 124.00 8,400.00 8,400.00 84 84
Section 09900 - Painting:
Supply and apply external cement decorative colored render same as drymix or
27 approved equal.
The item shall include clean the plastered surfaces, applying coats, adjusting,
finishing, curing, and any material for proper finishing and completion of the
work to meet the specifications.
27.01 Paint for external walls and parpets. m2 3,175.00 3,175.00 43.00 53.00 136,525.00 136,525.00 3,175 3,175
27.02 Paint for internal walls for entrance and stair cases. m2 560.00 560.00 31.00 38.00 17,360.00 17,360.00 560 560
27.03 Paint for external stair ceiling. m 2
67.00 67.00 43.00 53.00 2,881.00 2,881.00 67 67
27.04 Paint for internal stair ceiling. m 2
80.00 80.00 31.00 38.00 2,480.00 2,480.00 80 80
DIVISION 10 – SPECIALTIES
Section 10265 - Impact Resistant Wall Protection:
Supply and fix rubber impact system, to protect the reinforcement element for
28 the valet parking area and ramps as shown on the drawings.
The item shall include but not limited to all materials fixation, workmanship,
overheads.
100x100 mm and 1000 mm height rubber column corner guards, as shown on
28.01 detail #5&5.2/A-501. No. 698.00 698.00 160.00 193.00 111,680.00 111,680.00 698 698
800 mm width and 75 mm max height zebra line rubber speed hump with the
28.02 required fixation. L.M 26.00 26.00 70.00 84.00 1,820.00 1,820.00 26 26
DIVISION 10 - SPECIALTIES
Section 10430 - Signage:
29 Supply and install road signage, as shown on drawing No. A-507.
The item shall include fixation, paint sub-frame, bolts, flange, and all required
accessories to finish the work and coordination with electrical work, as per
The item shall include but not limited to all materials, grouting, accessories,
cleaning, testing of proposed materials, labors, tools, equipment, profit, taxes
and overheads.
29.01 Entrance signage, as shown on detail #01/A-507. Item 1.00 1.00 8,000.00 9,656.00 8,000.00 8,000.00 1 1
29.02 No parking entrance signage, as shown on detail #02/A-507. Item 4.00 4.00 1,200.00 1,448.00 4,800.00 4,800.00 4 4
29.03 Exit signage, as shown on detail #03/A-507. Item 1.00 1.00 3,000.00 3,621.00 3,000.00 3,000.00 1 1
29.04 Speed bumps exit signage, as shown on detail #04/A-507. Item 7.00 7.00 2,500.00 3,018.00 17,500.00 17,500.00 7 7
29.05 One way way, as shown on detail #05/A-507. Item 5.00 5.00 2,500.00 3,018.00 12,500.00 12,500.00 5 5
B(3).Fire Rev 01 -
General Notes -
- The Contractor shall be deemed, prior to submitting his Bid, to have carefully
studied, understood fully and made due allowance in his Bid, for all provisions
and requirements, expressed and implied, in the project.
- The contractor Allow and price for all direct and indirect costs and associated
expenses necessarily incurred in complying with and fulfilling the Contractor's
obligations and responsibilities prescribed in and/or reasonably inferred from
the following Division.
-
- All builder's work related to mechanical works are inclined in the prices
- All electrical requirements for mechanical works including cables, raceways,
motor control centers, isolators, final terminations, etc…, all as specified to be
included in the prices.
DIVISION 13 : SPECIAL CONSTRUCTIONS -

FIRE PROTECTION WORKS -
1 Fire Extinguishers -
1.01 Supply & installing Fire Extinguisher Dry Powder type FE-1 (6 Kg) No. 18.00 18.00 1,159 1,399.00 20,865.60 20,865.60 18 18
1.02 Supply & installing fire Extinguisher Carbon Dioxide type FE-2 (5Kg) No. 4.00 4.00 2,109 2,545.00 8,434.80 8,434.80 4 4
2 Fire Cabinet - - -
Supply & installing Fire Cabinet (FC-1) including , hose reel (65mm X 30 m
2.01 length+ 65mm Hose Valve ) include all accessories . No. 6.00 6.00 11,464 13,837.00 68,785.20 68,785.20 6 6
3 Black Steel Piping - -

Supply, install, connect and test of seamless black steel schedule 40 pipes
including fittings, hangers , supports , and all other accessories as specified - -
and as indicated on the drawings with the following diamteres
3.01 Ø 25mm m 1,400.00 1,400.00 214 259.00 299,880.00 299,880.00 1,400 1,400
3.02 Ø 32mm m 540.00 540.00 262 316.00 141,426.00 141,426.00 540 540
3.03 Ø 40mm m 560.00 560.00 298 360.00 166,824.00 166,824.00 560 560
3.04 Ø 50mm m 100.00 100.00 384 464.00 38,430.00 38,430.00 100 100
3.05 Ø 100mm m 820.00 820.00 1,188 1,434.00 974,160.00 974,160.00 820 820
3.06 Ø 150mm m 60.00 60.00 1,691 2,041.00 101,466.00 101,466.00 60 60
4 Galvanized Steel Piping - -
Supply & installing galvanized steel piping for Zone Control Valve Drain with
diameter - -
4.01 Ø 50mm m 30.00 30.00 509 615.00 15,282.00 15,282.00 30 30

5 Zone Control Station - -
Zone Control valve assembly - -
Supply & installing zone control valve assembly (ZCS) complete with all
accessories for diameters. - -
5.01 Ø 150mm No. 2.00 2.00 27,866 33,634.00 55,731.60 55,731.60 2 2

6 Fire Department Connection - -
Supply & installing of 100mm Outlet 2-way breeching inlet each 65mm complete
6.01 with check valve and all necessary accessories No. 2.00 2.00 6,049 7,301.00 12,097.80 12,097.80 2 2
7 Automatic Sprinklers - -
7.01 Supply & installing Upright sprinklers complete with all neccesary items No. 534.00 534.00 235 284.00 125,436.60 125,436.60 534 534
7.02 Supply & installing Spare cabinet for 12 upright sprinklers No. 2.00 2.00 4,727 5,705.00 9,453.60 9,453.60 2 2
7.03 Supply & installing pendant sprinklers complete with all neccesary items No. 12.00 12.00 246 297.00 2,948.40 2,948.40 12 12
8 Garbage Chute Fire Protection system - -
Supply & installing of Garbage Chute Fire Protection system including
8.01 Necessary valves , piping, sprinklers and flow switch with connection to main L.S. 8.00 8.00 23,620 28,509.00 188,956.80 188,956.80 8 8
Fire Network complete with all neccesary items
9 Automatic Carbon dioxide system (Co2) Including : -
Co2 Cylinder 45 kg, per each Cylinder
-
Control Panel -
Strobe Horn Unit -
6" Alarm Bell -
Flashing Lamp -
Manual Release Station -
Discharge Nozzle -
Optical Smoke Detector -
Warning Sign -
Seamless, galvanized steel piping network -
9.01 2 Cylinders each 45 kg at Transformer Room L.S. 1.00 1.00 67,573 81,560.00 67,572.90 67,572.90 1 1
9.02 4 Cylinders each 45 kg at LV&RMU Room L.S. 1.00 1.00 100,900 121,786.00 100,899.90 100,899.90 1 1
B(4).Plum Rev 01 -
General Notes -
- The Contractor shall be deemed, prior to submitting his Bid, to have carefully
studied, understood fully and made due allowance in his Bid, for all provisions
and requirements, expressed and implied, in the project.
- The contractor Allow and price for all direct and indirect costs and associated
expenses necessarily incurred in complying with and fulfilling the Contractor's
obligations and responsibilities prescribed in and/or reasonably inferred from
the following Division.
-
- All builder's work related to mechanical works are inclined in the prices
- All electrical requirements for mechanical works including cables, raceways,
motor control centers, isolators, final terminations, etc…, all as specified to be
included in the prices.

PLUMBING WORKS -
Drainage System -
Supplying, installing, connecting and testing of uPVC pipes and fittings
underground completed with all accessories as per specifications & drawings. -
1.01 Ø 50 mm m 70.00 70.00 81 98.00 5,670.00 5,670.00 70 70

1.02 Ø 75 mm m 130.00 130.00 117 141.00 15,210.00 15,210.00 130 130
1.03 Ø 110 mm m 540.00 540.00 207 250.00 111,780.00 111,780.00 540 540
1.04 Ø 160 mm m 555.00 555.00 293 354.00 162,837.00 162,837.00 555 555
1.05 Ø 200 mm m 370.00 370.00 347 418.00 128,205.00 128,205.00 370 370
Supplying, installing, connecting and testing of uPVC pipes and fittings
aboveground completed with all accessories and cleanouts as per -
specifications & drawings.
1.06 Ø 50 mm m 280.00 280.00 79 96.00 22,176.00 22,176.00 280 280
Supplying & installing Area drain (AD) (Cast Iron Or Approved Equal) with size
2 - -
2.01 Ø 75mm (Cast Iron or approved Equal) No. 16.00 16.00 1,655 1,998.00 26,481.60 26,481.60 16 16
2.02 Ø 100mm (Cast Iron or approved Equal) No. 6.00 6.00 1,655 1,998.00 9,930.60 9,930.60 6 6
Supplying & installing Parking Drain (PD) (Cast iron Or Approved equal) with
3 size -
3.01 Ø 100mm (Cast Iron or Approved Equal) No. 24.00 24.00 1,655 1,998.00 39,722.40 39,722.40 24 24
Supplying & installing Floor Drain (FD) (Cast iron Or Approved Equal) with size
4 -
Supplying & installing floor cleanout type (FCO2) (Cast iron Or Approved
5 Equal) with size -
Supplying & installing Trench drain type (TD) (ductile iron or Approved Equal)
6 with size -
6.01 Ø 110mm No. 2.00 2.00 1,806 2,180.00 3,612.60 3,612.60 2 2

Supplying & installing 300mm width (heavy duty ductile iron or Approved Equal)
7 trench grate type TD 300mm width -
7.01 Trench Grate 300mm width m 7.00 7.00 3,132 3,780.00 21,924.00 21,924.00 7 7
Supplying & installing Gully Trap type (GT) with (Heavy Duty Ductile Iron or
8 Approved Equal) cover -
8.01 300 X 300mm (GT) No. 18.00 18.00 3,811 4,599.00 68,590.80 68,590.80 18 18
Supplying & installing Inspection Chamber type (I.C.) with (Heavy Duty Ductile
9 Iron or Approved Equal) cover -
9.01 600 X 600mm (I.C.) No. 20.00 20.00 10,121 12,217.00 202,428.00 202,428.00 20 20
10 Supplying & installing Manhole, HDPE including all necessary items - -
10.01 Circular <=1500mm diameter,3< depth <=4 m. No. 4.00 4.00 40,585 48,986.00 162,338.40 162,338.40 4 4
Water Supply -
Supplying, installing, connecting and testing of PP-R pipes and fittings
completed with all accessories as per specifications & drawings. -
11.01 Ø 20 mm m 80.00 80.00 41 49.00 3,240.00 3,240.00 80 80

11.02 Ø 25 mm m 50.00 50.00 62 75.00 3,105.00 3,105.00 50 50
11.03 Ø 32 mm m 35.00 35.00 70 85.00 2,457.00 2,457.00 35 35
11.04 Ø 40 mm m 35.00 35.00 99 119.00 3,465.00 3,465.00 35 35
11.05 Ø 50 mm m 27.00 27.00 138 166.00 3,717.90 3,717.90 27 27
11.06 Ø 63 mm m 95.00 95.00 180 217.00 17,100.00 17,100.00 95 95
11.07 Ø 90 mm m 190.00 190.00 373 450.00 70,794.00 70,794.00 190 190
11.08 Ø 110 mm m 200.00 200.00 432 521.00 86,400.00 86,400.00 200 200
12 Supplying and installing Gate Valves (G.V) with diameters: - -
12.01 Ø 110 mm No. 2.00 2.00 5,756 6,948.00 11,512.80 11,512.80 2 2
Supplying and installing Water Meters Cabinet with suitable dimensions and
13 size including Water meters , Check Valves ,Strainers and Gate Valves and also -
including all necessary accessories and item to complete the work:
13.01 Water Meter Cabinets L.S. 8.00 8.00 26,752 32,289.00 214,012.80 214,012.80 8 8
14 Supplying and installing Hose Bib (H.B) : -
14.01 Ø 20 mm No. 12.00 12.00 734 886.00 8,812.80 8,812.80 12 12
Supply & installing of Garbage Chute water Supply system including Necessary
15 valves , piping, fittings and accessories with connection to main water Network L.S 8.00 8.00 507 612.00 4,053.60 4,053.60 8 8
complete with all neccesary items.
B(5).HVAC Rev 01 -
HVAC WORKS -
1 Ventilation Fans -
Supply, install, commissioning, handing over ,testing and guarantee of Wall
mounted Exhaust fan type complete with gravity shutters, electrical motor and
1.01 all other accessories as shown on drawings and specifications as following: -
1.1.1 Ex.F-01 650 CFM No. 2 2 5,042 6,085.00 10,083.60 10,083.60 2 2

1.1.2 Ex.F-02 100 CFM No. 10 10 2,874 3,469.00 28,737.00 28,737.00 10 10
B(6).Elec-Revised R1 -
DIVISION 16 – ELECTRICAL WORK -
1 RING MAIN UNIT -
install, connect and test of ring main unit (2+1), 22KV, including load break
switches and all necessary accessories and ancillary works, as specified and as
shown in drawings
the item shall include but not limited to all complentary material, coordination,
engineering works, systems start up ( testing and commissioning ), handling,
1.01 storing, insurance and securing for the material will be supplied by the owner.” No. 1.00 1.00 22,500 27,158.00 22,500.00 22,500.00 1 1
the contractor shall be liable to attend and guarantee all tests may conducted
out/in site
2 POWER TRANSFORMER - -
install, connect and test of 1600KVA,22KV/0.4KV Dry type transformer
aluminum winding . as specified and as indicated on the drawings &
specification ,including all necessary accessories and ancillary works and
materials required for complete installation.
2.01 engineering works, systems start up ( testing and commissioning ), handling, No. 1.00 1.00 27,000 32,589.00 27,000.00 27,000.00 1 1
storing, insurance and securing for the material will be supplied by the owner.”
out/in site
3 MEDUIM VOLTAGE CABLES -

Supply, install, connect XLPE/PVC Medium cable AL. [(3x185)mm2)], 18/30KV ,
3.01 complete with all necessary accessories and ancillary works required as Mt 15.00 15.00 630 760.00 9,450.00 9,450.00 15 15
specified and as shown on drawings.
4 EARTHING (GROUNDING) SYSTEM -
Furnishing, Supply, install and test a complete protective earthing (PE) system
complete, equalizer bars, earth continuity conductor, and earthing conductor to
switchboards, diesel generator set and transformers, complete with all
accessories, fixing brackets, tests links suspensions, drilling and cutting for - -
complete installation all in according to specifications and as shown on
drawings.
4.01 Medium Voltage Earthing system impedance must be <= 2hm LS 1.00 1.00 22,500 27,158.00 22,500.00 22,500.00 1 1
4.02 Low Voltage Earthing system impedance must be <= 5hm LS 1.00 1.00 18,000 21,726.00 18,000.00 18,000.00 1 1
4.03 Low Current Earthing system impedance must be <= 1hm LS 1.00 1.00 27,000 32,589.00 27,000.00 27,000.00 1 1
5 MAIN L.V. DISTRIBUTION BOARDS - -
Furnishing, install, hooking up and test the main distribution board, complete
with all components as specified and as indicated in the drawings. Also
including all necessary accessories and ancillary works for preparing low
tension panel board room and all required for complete installation as specified
and as indicated in the drawings & specification.
engineering works, systems start up ( testing and commissioning ), handling, -
storing, insurance and securing for the material will be supplied by the owner.”
out/in site
5.01 MDB No. 1.00 1.00 36,000 43,452.00 36,000.00 36,000.00 1 1

6 SUB-DISTRIBUTION BOARD -
Supply, install, connect and test the following panel boards complete with
circuit breakers, bus bars cabinets, conductors relays, residual current
devices, indicator lamps and all necessary accessories and ancillary works -
required in according to specifications and as shown on drawings & attached
schedules.
6.01 SMDB-SER.1 No. 1.00 1.00 27,180 32,806.00 27,180.00 27,180.00 1 1

6.02 SMDB-SER.2 No. 1.00 1.00 28,980 34,979.00 28,980.00 28,980.00 1 1
6.03 DB1-B1 No. 1.00 1.00 21,060 25,419.00 21,060.00 21,060.00 1 1
6.04 DB2-B1 No. 1.00 1.00 21,060 25,419.00 21,060.00 21,060.00 1 1
6.05 DB-ELEC No. 1.00 1.00 3,672 4,432.00 3,672.00 3,672.00 1 1
7 Bus Duct -
Supply, install, connect bus bar 2500A from transformer to L.V panel , complete
7.01 with all necessary accessories and ancillary works required as specified and as Mt. 6.00 6.00 27,900 33,675.00 167,400.00 167,400.00 6 6
shown on drawings.
8 LOW VOLTAGE CABLE -
Supply, install, connect copper cables from main distribution panelboard to
sub distribution& distribution panel boards extended on cable tray or pvc
conduit, including raceways, termination, glands, cable trays and all necessary -
accessories and ancillary works required for complete operative system
according to specifications and as shown on drawings.
8.01 (4x16) mm2 XLPE/PVC+1x16mm2 PVC/ECC Mt 30.00 30.00 315 380.00 9,450.00 9,450.00 30 30
8.02 (4x35)mm2 XLPE/PVC+1x16mm2 PVC/ECC Mt 240.00 240.00 450 543.00 108,000.00 108,000.00 240 240
8.03 (3x70+1x35) mm XLPE/PVC +1x35mm PVC/ECC
2 2
Mt 140.00 140.00 720 869.00 100,800.00 100,800.00 140 140
8.04 (4X1X16)mm² CU/PVC+1x16mm2 PVC/ECC for DB-FAÇADE Mt 90.00 90.00 270 326.00 24,300.00 24,300.00 90 90
9 LIGHTING OUTLETS AND SWITCHES - -
Supply, install, connect & test electric outlets including PVC conduits 20mm at
least, conduit fittings, PVC insulated 450/700V stranded copper conductor
wires, earthing back to panel board or to branch circuit and all necessary
accessories & ancillary works required for complete operative system. For -
Embeded or concealed surface mounted conduits should be rigid PVC but for
Exposed mounted conduits should be galvanized steel.
9.01 Lighting outlet by 3X3 mm2 copper conductor wires. No. 295.00 295.00 333 402.00 98,235.00 98,235.00 295 295
9.02 Exhaust fan outlet by 3X3 mm2 copper conductor wires. No. 10.00 10.00 585 706.00 5,850.00 5,850.00 10 10
10 LIGHTING SWITCHES -
Supply, install and connect light switches complete including terminations,
switches plate, cover, switches according to specifications and as shown on -
drawings.
10.01 One gang, one way switch 13A-220V No 12.00 12.00 234 282.00 2,808.00 2,808.00 12 12
10.02 Push button with timer and pilot light. No 4.00 4.00 1,125 1,358.00 4,500.00 4,500.00 4 4
11 POWER CIRCUITS & SOCKETS -
Supply, install, connect and test electric outlets including PVC conduits 25mm
at least, conduit fittings, wiring, PVC 450/750 insulated stranded copper
conductor wires, earthing back to panel board or to branch circuit and all
necessary accessories and ancillary works required for complete operative
-
system. For Embeded or concealed surface mounted conduits should be rigid
PVC but for Exposed mounted conduits should be galvanized steel.
11.01 Electric outlets by 3X4 mm2 copper conductor wires. No. 66.00 66.00 585 706.00 38,610.00 38,610.00 66 66
12 SOCKETS & DISCONNECT SWITCHES -
Supply, install and test sockets & disconnect switches complete including
plaster rings, earthing, terminations, socket plate, cover, plugs all necessary
accessories and ancillary work according to specifications and as shown on -
drawings.
12.01 16 AMP, 220 Volt, single socket No. 33.00 33.00 234 282.00 7,722.00 7,722.00 33 33
12.02 Ditto but weather proof No. 28.00 28.00 279 337.00 7,812.00 7,812.00 28 28
12.03 20 AMP, 220 Volt, power socket ,weather proof for SACP No. 1.00 1.00 405 489.00 405.00 405.00 1 1
12.04 20A -220V disconnect switch for EXF No. 2.00 2.00 1,250 1,509.00 2,500.20 2,500.20 2 2
12.05 26A -220V disconnect switch,weather proof for parking barrier No. 2.00 2.00 1,269 1,532.00 2,538.00 2,538.00 2 2
12.06 63A-380V disconnect switch, weather proof for elevators . No. 1.00 1.00 2,645 3,193.00 2,645.00 2,645.00 1 1
13 LIGHTING FIXTURES -
Supply, install, connect and test light fixtures including all lamps including all
mounting devices and brackets according to specifications and as shown on -
drawings.
13.01 type-1 No. 59.00 59.00 378 456.00 22,302.00 22,302.00 59 59
13.02 type-2 No. 97.00 97.00 585 706.00 56,745.00 56,745.00 97 97
13.03 type-3 No. 32.00 32.00 495 597.00 15,840.00 15,840.00 32 32
13.04 type-4 No. 4.00 4.00 351 424.00 1,404.00 1,404.00 4 4
13.05 type-7 No. 21.00 21.00 765 923.00 16,065.00 16,065.00 21 21
13.06 type-8 No. 20.00 20.00 801 967.00 16,020.00 16,020.00 20 20
13.07 type-11 No. 26.00 26.00 450 543.00 11,700.00 11,700.00 26 26
13.08 type-12 No. 4.00 4.00 765 923.00 3,060.00 3,060.00 4 4
13.09 type-13 No. 1.00 1.00 279 337.00 279.00 279.00 1 1
13.1 type-16 No. 9.00 9.00 378 456.00 3,402.00 3,402.00 9 9
13.11 type-17 No. 15.00 15.00 873 1,054.00 13,095.00 13,095.00 15 15
13.12 type-18 No. 7.00 7.00 855 1,032.00 5,985.00 5,985.00 7 7
14 Parking Barrier Management system -
Supply ,install ,connect & test parking barrier management system complete
with gate arms (for exit and entry), sensors, detection panel,with standard
14.01 configuration programming , wiring network as in specifications and drawings LS. 1.00 1.00 67,500 81,473.00 67,500.00 67,500.00 1 1
with all necessary accessories , ancillary and all devices required for complete
the work according to specifications.
15 SECURITY ACCESS CONTROL SYSTEM PROVISION (Empty conduits): -

Supply, install& test complete empty conduits system
including 25 mm PVC conduits and pull boxes according to drawings &
15.01 specifications including all necessary accessories necessary to complete end LS. 1.00 1.00 31,500 38,021.00 31,500.00 31,500.00 1 1
to end conduit system
16 SECURITY ACCESS CONTROL SYSTEM (OPTIONAL) : -
Supply, install, connect and test Security access control system including
Access control panel,Door controllers, Door Contacts , card readers,Door
16.01 Strike, Push to Exit button,software, cables, and all necessary accessories LS. 1.00 1.00 63,000 76,041.00 63,000.00 63,000.00 1 1
required for complete installation as specified and as indicated in the drawings.
‫ االجمالى‬Poduim 23-25 43,562,947.88 25,016,476.09

Planned Value Earned Value Actual Cost Schedule Cost Variance Total Price VOS Price Difference BOQ
Variance Margin
899,775 229,379 - (670,396) 229,379 302,855.96 (596,919.04) ###
756,000 192,727 (563,273) 192,727 289,090 (466,910.22) ###
90,900.00 333,300.00 - 242,400.00 333,300.00 429,000.00 338,100.00 78.81%
- - - - - - - #DIV/0!
2,880,000.00 - (2,880,000.00) - -
3,745,325.00 2,346,932 (1,398,393) 2,346,932 2,636,169 (1,109,156.39) -42.07%
-
-
-
-
-
-
9,002,105.09 6,819,777 - (2,182,329) 6,819,777 9,335,000 332,894.91 3.57%
3,508,045.43 - - (3,508,045.43) - - (3,508,045.43) #DIV/0!
-
-
3,360,147.94 3,208,045 - (152,103) 3,208,045 4,344,991 984,843.46 22.67%
6,216,935.55 - - (6,216,935.55) - - (6,216,935.55) #DIV/0!
1,217,397.09 - - (1,217,397.09) - - (1,217,397.09) #DIV/0!

-
-
-
-
-
35,123.60 35,123.60 - 35,123.60 43,429.00 8,305.40 19.12%

2,880.80 2,880.80 - 2,880.80 3,562.00 681.20 19.12%
- -
-
-
51,600.00 51,600.00 - 51,600.00 63,726.00 12,126.00 19.03%
-
-
299,400.00 299,400.00 - 299,400.00 369,260.00 69,860.00 18.92%
-
-
20,510.00 20,510.00 - 20,510.00 25,375.00 4,865.00 19.17%

22,971.20 22,971.20 - 22,971.20 28,420.00 5,448.80 19.17%
- -
8,675.86 8,675.86 - - 8,675.86 10,744.00 2,068.14 19.25%
15,000.00 15,000.00 - 15,000.00 18,550.00 3,550.00 19.14%
31,500.00 31,500.00 - 31,500.00 38,997.00 7,497.00 19.22%
-
-
429,027.60 429,027.60 - - 429,027.60 530,670.00 101,642.40 19.15%

109,708.80 109,708.80 - 109,708.80 135,680.00 25,971.20 19.14%
45,160.80 45,160.80 - - 45,160.80 55,860.00 10,699.20 19.15%
24,513.06 24,513.06 - 24,513.06 30,316.00 5,802.94 19.14%
- -
-
-
81,900.00 81,900.00 - 81,900.00 101,322.00 19,422.00 19.17%
-
-
-
-
30,000.00 30,000.00 - 30,000.00 37,110.00 7,110.00 19.16%
11,000.00 11,000.00 - 11,000.00 13,607.00 2,607.00 19.16%

7,000.00 7,000.00 - 7,000.00 8,659.00 1,659.00 19.16%
-
-
-
-
-
98,000.00 98,000.00 - 98,000.00 121,240.00 23,240.00 19.17%
226,500.00 226,500.00 - 226,500.00 280,256.00 53,756.00 19.18%

119,000.00 119,000.00 - 119,000.00 147,220.00 28,220.00 19.17%
-
-
-
-
-
32,300.00 32,300.00 - 32,300.00 39,938.00 7,638.00 19.12%
-
-
33,750.00 33,750.00 - 33,750.00 41,760.00 8,010.00 19.18%

294,750.00 294,750.00 - 294,750.00 364,704.00 69,954.00 19.18%
297,750.00 297,750.00 - 297,750.00 368,416.00 70,666.00 19.18%
28,500.00 28,500.00 - 28,500.00 35,264.00 6,764.00 19.18%
17,250.00 17,250.00 - 17,250.00 21,344.00 4,094.00 19.18%
-
-
-
-
-
-
-
300,030.00 300,030.00 - 300,030.00 370,110.00 70,080.00 18.93%
16,440.00 16,440.00 - 16,440.00 20,280.00 3,840.00 18.93%
41,785.00 41,785.00 - 41,785.00 51,545.00 9,760.00 18.93%
-
-
52,000.00 52,000.00 - 52,000.00 62,764.00 10,764.00 17.15%

54,400.00 54,400.00 - 54,400.00 65,664.00 11,264.00 17.15%
30,000.00 30,000.00 - 30,000.00 36,210.00 6,210.00 17.15%
-
-
12,000.00 12,000.00 - 12,000.00 14,484.00 2,484.00 17.15%

60,000.00 60,000.00 - 60,000.00 72,420.00 12,420.00 17.15%
-
-
93,366.00 93,366.00 - 93,366.00 112,658.00 19,292.00 17.12%
115,500.00 115,500.00 - 115,500.00 139,425.00 23,925.00 17.16%
-
-
-
-
28,290.24 28,290.24 - 28,290.24 34,146.00 5,855.76 17.15%

-
-
-
-
3,611.52 3,611.52 - 3,611.52 4,359.00 747.48 17.15%

-
-
479,710.00 479,710.00 - 479,710.00 592,295.00 112,585.00 19.01%

30,870.00 30,870.00 - 30,870.00 38,115.00 7,245.00 19.01%
40,866.00 40,866.00 - 40,866.00 50,457.00 9,591.00 19.01%
-
-
-
-
292,100.00 292,100.00 - 292,100.00 361,950.00 69,850.00 19.30%

38,080.00 38,080.00 - 38,080.00 47,040.00 8,960.00 19.05%
25,840.00 25,840.00 - 25,840.00 31,920.00 6,080.00 19.05%
6,164.00 6,164.00 - 6,164.00 7,638.00 1,474.00 19.30%
5,440.00 5,440.00 - 5,440.00 6,720.00 1,280.00 19.05%
7,344.00 7,344.00 - 7,344.00 9,072.00 1,728.00 19.05%
5,712.00 5,712.00 - 5,712.00 7,056.00 1,344.00 19.05%
-
-
14,490.00 14,490.00 - 14,490.00 17,955.00 3,465.00 19.30%

-
-
16,680.00 16,680.00 - 16,680.00 20,640.00 3,960.00 19.19%
87,672.00 87,672.00 - 87,672.00 108,466.00 20,794.00 19.17%

-
-
139,315.00 139,315.00 - 139,315.00 172,414.00 33,099.00 19.20%
90,145.00 90,145.00 - 90,145.00 111,562.00 21,417.00 19.20%
38,110.00 38,110.00 - 38,110.00 47,174.00 9,064.00 19.21%
78,440.00 78,440.00 - 78,440.00 97,096.00 18,656.00 19.21%
43,927.00 43,927.00 - 43,927.00 54,405.00 10,478.00 19.26%
13,843.00 13,843.00 - 13,843.00 17,145.00 3,302.00 19.26%

-
-
427,500.00 427,500.00 - 427,500.00 529,625.00 102,125.00 19.28%

225,900.00 225,900.00 - 225,900.00 279,865.00 53,965.00 19.28%
243,900.00 243,900.00 - 243,900.00 302,165.00 58,265.00 19.28%
10,080.00 10,080.00 - 10,080.00 12,488.00 2,408.00 19.28%
5,220.00 5,220.00 - 5,220.00 6,467.00 1,247.00 19.28%
31,140.00 31,140.00 - 31,140.00 38,579.00 7,439.00 19.28%

156,090.00 156,090.00 - 156,090.00 193,600.00 37,510.00 19.38%
-
-
32,400.00 32,400.00 - 32,400.00 40,068.00 7,668.00 19.14%
539,000.00 539,000.00 - 539,000.00 668,360.00 129,360.00 19.35%

8,400.00 8,400.00 - 8,400.00 10,416.00 2,016.00 19.35%
- - - - -
-
-
-
136,525.00 136,525.00 - 136,525.00 168,275.00 31,750.00 18.87%

17,360.00 17,360.00 - 17,360.00 21,280.00 3,920.00 18.42%
2,881.00 2,881.00 - 2,881.00 3,551.00 670.00 18.87%
2,480.00 2,480.00 - 2,480.00 3,040.00 560.00 18.42%
-
-
111,680.00 111,680.00 - 111,680.00 134,714.00 23,034.00 17.10%
1,820.00 1,820.00 - 1,820.00 2,184.00 364.00 16.67%
-
-
-
8,000.00 8,000.00 - 8,000.00 9,656.00 1,656.00 17.15%

4,800.00 4,800.00 - 4,800.00 5,792.00 992.00 17.13%
3,000.00 3,000.00 - 3,000.00 3,621.00 621.00 17.15%
17,500.00 17,500.00 - 17,500.00 21,126.00 3,626.00 17.16%
12,500.00 12,500.00 - 12,500.00 15,090.00 2,590.00 17.16%
-
-
-
-
-
20,865.60 20,865.60 - 20,865.60 25,182.00 4,316.40 17.14%
8,434.80 8,434.80 - 8,434.80 10,180.00 1,745.20 17.14%
- - - - -
68,785.20 68,785.20 - 68,785.20 83,022.00 14,236.80 17.15%
299,880.00 299,880.00 - 299,880.00 362,600.00 62,720.00 17.30%

141,426.00 141,426.00 - 141,426.00 170,640.00 29,214.00 17.12%
166,824.00 166,824.00 - 166,824.00 201,600.00 34,776.00 17.25%
38,430.00 38,430.00 - 38,430.00 46,400.00 7,970.00 17.18%
974,160.00 974,160.00 - 974,160.00 1,175,880.00 201,720.00 17.15%
101,466.00 101,466.00 - 101,466.00 122,460.00 20,994.00 17.14%
-
15,282.00 15,282.00 - 15,282.00 18,450.00 3,168.00 17.17%

-
-
55,731.60 55,731.60 - 55,731.60 67,268.00 11,536.40 17.15%

-
12,097.80 12,097.80 - 12,097.80 14,602.00 2,504.20 17.15%
-
125,436.60 125,436.60 - 125,436.60 151,656.00 26,219.40 17.29%
9,453.60 9,453.60 - 9,453.60 11,410.00 1,956.40 17.15%
2,948.40 2,948.40 - 2,948.40 3,564.00 615.60 17.27%
-
188,956.80 188,956.80 - 188,956.80 228,072.00 39,115.20 17.15%
-
-
-
-
-
-
-
-
-
67,572.90 67,572.90 - 67,572.90 81,560.00 13,987.10 17.15%
100,899.90 100,899.90 - 100,899.90 121,786.00 20,886.10 17.15%
-
-
-
-
-
5,670.00 5,670.00 - 5,670.00 6,860.00 1,190.00 17.35%

15,210.00 15,210.00 - 15,210.00 18,330.00 3,120.00 17.02%
111,780.00 111,780.00 - 111,780.00 135,000.00 23,220.00 17.20%
162,837.00 162,837.00 - 162,837.00 196,470.00 33,633.00 17.12%
128,205.00 128,205.00 - 128,205.00 154,660.00 26,455.00 17.11%
22,176.00 22,176.00 - 22,176.00 26,880.00 4,704.00 17.50%
26,481.60 26,481.60 - 26,481.60 31,968.00 5,486.40 17.16%

9,930.60 9,930.60 - 9,930.60 11,988.00 2,057.40 17.16%
39,722.40 39,722.40 - 39,722.40 47,952.00 8,229.60 17.16%
18,063.00 18,063.00 - 18,063.00 21,800.00 3,737.00 17.14%
154,713.60 154,713.60 - 154,713.60 186,756.00 32,042.40 17.16%

56,498.40 56,498.40 - 56,498.40 68,180.00 11,681.60 17.13%
3,612.60 3,612.60 - 3,612.60 4,360.00 747.40 17.14%
21,924.00 21,924.00 - 21,924.00 26,460.00 4,536.00 17.14%
68,590.80 68,590.80 - 68,590.80 82,782.00 14,191.20 17.14%
202,428.00 202,428.00 - 202,428.00 244,340.00 41,912.00 17.15%

-
162,338.40 162,338.40 - 162,338.40 195,944.00 33,605.60 17.15%
-
-
3,240.00 3,240.00 3,920.00 680.00 17.35%

3,105.00 3,105.00 - 3,105.00 3,750.00 645.00 17.20%
2,457.00 2,457.00 - 2,457.00 2,975.00 518.00 17.41%
3,465.00 3,465.00 - 3,465.00 4,165.00 700.00 16.81%
3,717.90 3,717.90 - 3,717.90 4,482.00 764.10 17.05%
17,100.00 17,100.00 - 17,100.00 20,615.00 3,515.00 17.05%
70,794.00 70,794.00 - 70,794.00 85,500.00 14,706.00 17.20%
86,400.00 86,400.00 - 86,400.00 104,200.00 17,800.00 17.08%
-
11,512.80 11,512.80 - 11,512.80 13,896.00 2,383.20 17.15%
214,012.80 214,012.80 - 214,012.80 258,312.00 44,299.20 17.15%

-
8,812.80 8,812.80 - 8,812.80 10,632.00 1,819.20 17.11%
4,053.60 4,053.60 - 4,053.60 4,896.00 842.40 17.21%
-
-
-
-
10,083.60 10,083.60 - 10,083.60 12,170.00 2,086.40 17.14%

28,737.00 28,737.00 - 28,737.00 34,690.00 5,953.00 17.16%
-
-
-
22,500.00 22,500.00 - 22,500.00 27,158.00 4,658.00 17.15%
27,000.00 27,000.00 - 27,000.00 32,589.00 5,589.00 17.15%
9,450.00 9,450.00 - 9,450.00 11,400.00 1,950.00 17.11%
22,500.00 22,500.00 - 22,500.00 27,158.00 4,658.00 17.15%

18,000.00 18,000.00 - 18,000.00 21,726.00 3,726.00 17.15%
27,000.00 27,000.00 - 27,000.00 32,589.00 5,589.00 17.15%
-
36,000.00 36,000.00 - 36,000.00 43,452.00 7,452.00 17.15%

-
27,180.00 27,180.00 - 27,180.00 32,806.00 5,626.00 17.15%

28,980.00 28,980.00 - 28,980.00 34,979.00 5,999.00 17.15%
21,060.00 21,060.00 - 21,060.00 25,419.00 4,359.00 17.15%
21,060.00 21,060.00 - 21,060.00 25,419.00 4,359.00 17.15%
3,672.00 3,672.00 - 3,672.00 4,432.00 760.00 17.15%
-
167,400.00 167,400.00 - 167,400.00 202,050.00 34,650.00 17.15%
9,450.00 9,450.00 - 9,450.00 11,400.00 1,950.00 17.11%

108,000.00 108,000.00 - 108,000.00 130,320.00 22,320.00 17.13%
100,800.00 100,800.00 - 100,800.00 121,660.00 20,860.00 17.15%
24,300.00 24,300.00 - 24,300.00 29,340.00 5,040.00 17.18%
-
98,235.00 98,235.00 - 98,235.00 118,590.00 20,355.00 17.16%

5,850.00 5,850.00 - 5,850.00 7,060.00 1,210.00 17.14%
-
2,808.00 2,808.00 - 2,808.00 3,384.00 576.00 17.02%

4,500.00 4,500.00 - 4,500.00 5,432.00 932.00 17.16%
-
38,610.00 38,610.00 - 38,610.00 46,596.00 7,986.00 17.14%

-
-
7,722.00 7,722.00 - 7,722.00 9,306.00 1,584.00 17.02%
7,812.00 7,812.00 - 7,812.00 9,436.00 1,624.00 17.21%
405.00 405.00 - 405.00 489.00 84.00 17.18%
2,500.20 2,500.20 - 2,500.20 3,018.00 517.80 17.16%
2,538.00 2,538.00 - 2,538.00 3,064.00 526.00 17.17%
2,645.00 2,645.00 - 2,645.00 3,193.00 548.00 17.16%
-
22,302.00 22,302.00 - 22,302.00 26,904.00 4,602.00 17.11%

56,745.00 56,745.00 - 56,745.00 68,482.00 11,737.00 17.14%
15,840.00 15,840.00 - 15,840.00 19,104.00 3,264.00 17.09%
1,404.00 1,404.00 - 1,404.00 1,696.00 292.00 17.22%
16,065.00 16,065.00 - 16,065.00 19,383.00 3,318.00 17.12%
16,020.00 16,020.00 - 16,020.00 19,340.00 3,320.00 17.17%
11,700.00 11,700.00 - 11,700.00 14,118.00 2,418.00 17.13%
3,060.00 3,060.00 - 3,060.00 3,692.00 632.00 17.12%
279.00 279.00 - 279.00 337.00 58.00 17.21%
3,402.00 3,402.00 - 3,402.00 4,104.00 702.00 17.11%
13,095.00 13,095.00 - 13,095.00 15,810.00 2,715.00 17.17%
5,985.00 5,985.00 - 5,985.00 7,224.00 1,239.00 17.15%
-
67,500.00 67,500.00 - 67,500.00 81,473.00 13,973.00 17.15%
31,500.00 31,500.00 - 31,500.00 38,021.00 6,521.00 17.15%
63,000.00 63,000.00 - 63,000.00 76,041.00
### ### - ### ### 31,866,140.75 (11,696,807.13) -36.71%

Vos
Name Cost Price Diff. Margin
VO#1
VO#2
VO#3
VO#4
VO#5
VO#6
Total
White Bay White Bay
Sodic Income
Statement from May 31, 2018 to Jan. 23, 2019 Balance Sheet Cash Flow Statement
December 31, 2017 for the Year endeng December 31, 2017
Revenues - Assets Cash Flow from Operating Activities
Demand - Current Assets Cash Collected from Customer (9,771,679)
COGS - #DIV/0! Cash (88,633,593) Cash Paid to Owner, & Subcontractor (50,241,885)
Cost - #DIV/0! Supplies & Inventory 977,500 Cash Paid for Taxes -
Sales Taxes - #DIV/0! A\R 10,601,540 Cash Paid to Employees (481,410)
Insurance - #DIV/0! Prepaid Expenses - Cash Paid to Workers & Consultants (457,800)
Gross Profit - #DIV/0! Total Currect Assets (77,054,553) Cash Paid to Purchase Materials (26,876,967)
Indirect Expenses 334,453 #DIV/0! N\R - Cash Paid for Indirect & Site Cost (334,453)
Salaries 481,410 #DIV/0! Assets Equipments & Caravan 469,399 Net Cash Flow from Operating Activities (88,164,195)
Head Office - #DIV/0! Depreciation (98,453) Cash Flow from Investing Activities
Site Expenses - #DIV/0! Total Assets (76,683,608) Cash Paid to Purchase Assets (469,399)
ASASS Engineering - #DIV/0! Current Liabilities Net Cash Flow from Investing Activities (469,399)
Depreciation - #DIV/0! A\P 6,253,577 Cash Flow from Financing Activities
EBIT (815,863) #DIV/0! Unearned Revenues 829,861 Capital -
Taxes - #DIV/0! Long Term Liabilities Down Payment -
Net Income (815,863) #DIV/0! N\P 2,098,603 Cash Borrowed -
Accrual Expenses Payable - Cash Paid for Dividends -
Total Liabilities 9,182,041 Net Cash Flow from Financing Activities -
Stockholder's Equity Current Cash (88,633,593)
Retained Earnings (815,863)
Total Stockholder's Equity (815,863)
Total Liabilities &

8,366,178
Stockholder's Equity
White Bay Financial Ratios
Statement of Retained Earnings for
the Year ending December 31, 2017 Liquidity Ratios
Beginning Retained Earnings - Current Ratio (12.37)
Net Income (815,863) Acid-Test Ratio (12.51)
Dividends - ACP #DIV/0!
Ending Retained Earning (815,863) A/ R Turnover -
Operating Ratios
OIROI 1.06%
Operating Profit Margin #DIV/0!
Total Assets Turnover -
Inventory Turnover -
Fixed Assets Turnover -
Financing Ratios
Debt Ratio -11.97%
Times Interest Earned -

No Assets Assets Price
1 Small Generators 10,000
2 Generators New 2,250,000
3 Generator Old 285,000
4 Water Pump 4,800
5 Caravan 75,000
6 Container 52,000
7 Total station New 175,000
8 Total Station Old 125,000
9 Fence (Mobilization + Working Area) 90,000
10 Kourba Scaffolds 650,000
11 Kourba Timber 500,000
12 Lokma Scaffolds 2,000,000
13 Timber Plywood Bassement 350,000
14 Timber Tazana Repeated Slabs 350,000
15 Assema Timber‫عم] علي‬ 650,000
16 Cars 1,000,000
17 ‫مسرعات شك‬ 267,750
18 ‫ميزان قامة‬ 5,700
19 ‫تناية ومقص كهرباء‬ 100,000
20 ‫جرار ومقطورة‬ 350,000
21 Compressor 10 bar 60,000
22 Compactor 6,000
23 Fire extinguishers 1,000
24 Tank 1,600
25 Printer 2,000
26 Furniture 50,000
27 Fan Labor Accommodation 1,000
28 Water Dispencer 2,500
29 Gas Tank & Acc. 11,000
30 Air Condition 6,800
9,432,150
No Mobilization Cost
1 Caravan Area Mobilization 400,000LE spent till now
2 Subcontractors Accommodation
3 Tower Crane Rent 85,000LE * 1.14 * 15 Month *4 Cr
4 Tower Crane Footing 60,000 / Crane * 4 Cranes
5 Mobile Crane & Tower Cranes Transportations 50,000 / Crane / Trip
6 Insurance 2Years
7 Contract Translation
8 Safety Equipments (handrail, midrail, ……) 250,000LE by subcontractors
9 Generator Transportation
No Site Expences Notes

1 Safety Tools (vest, halmet, ….) 100,000LE labors + 30,000 Engine
2 ‫العجل‬
3 Buffet 4times consumption till 31101
4 Transportation 4times consumption till 31101
5 Gas insite Cars 4times consumption till 31101
6 Fuel Generators 100KV (Mobilization) (Capacity = 216L / 8Hrs / Crane) *Gas 7LE* 20% consump
7 Fuel Generators 100KV (Site) (Capacity = 216L / 8Hrs / Crane) *Gas 7LE* 50% consump
8 Fuel Tower Crane Generators (Capacity = 448L / 8Hrs / Crane) *Gas 7LE* 75% consump
9 Tendering Desoki
10 Stationary 4times consumption till 31101
11 Site Tools Added to items
12 Maintenance Depreciation
13 Car Expenses,‫ك]]ارتات‬ 4times consumption till 31101
14 Plotter Rent 700LE/Month
15 Driver ‫مقطورة وجرار‬ 4000LE/Month
16 Bus Rent 17,000LE * 3Month + 30,000LE * 15
17 Loader Rent 1,200LE * 26 Days * 15 Month
TOTAL
NO Depreciation Total
5 1.00 50,000
1 0.25 562,500
1 0.25 71,250
4 1.00 19,200
6 0.50 225,000 2free from wight bay
2 0.25 26,000 no need for additional 2
2 0.25 87,500
1 0.25 31,250
1 0.50 45,000
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - - By Subcontractor
4 0.25 5,700
- - - By subcontractor
1 0.25 87,500 Renting = 19000*16
1 0.25 15,000
- 0.50 -
20 1.00 20,000
4 1.00 6,400
3 1.00 6,000
1 0.50 25,000
20 - - By subcontractor
2 0.50 2,500
2 0.50 11,000
13 0.50 44,200
1,341,000
NO Total
400,000LE spent till now 500,000
350,000
85,000LE * 1.14 * 15 Month *4 Cranes 6,201,600
60,000 / Crane * 4 Cranes 240,000
50,000 / Crane / Trip 400,000
2Years 220,000
30,000
250,000LE by subcontractors - By subcontractor
30,000 30,000
7,971,600
Total at End of
Notes
Project
100,000LE labors + 30,000 Engineers 30,000 By subcontractor
35,000
4times consumption till 311019 105,000
L / 8Hrs / Crane) *Gas 7LE* 20% consumption * 1 Crane * 20 Month 226,800
L / 8Hrs / Crane) *Gas 7LE* 50% consumption * 1 Crane * 15 Month 170,100
/ 8Hrs / Crane) *Gas 7LE* 75% consumption * 4 Cranes * 15 Month 4,233,600
15,000
Added to items -
Depreciation -
700LE/Month 140,000
4000LE/Month 60,000
17,000LE * 3Month + 30,000LE * 15 Month 501,000
1,200LE * 26 Days * 15 Month 468,000
6,549,500 -
15,862,100
elec 60,000
plumbing 50,000
interlock 30,000
curbstone 6,500
Concrete 35,000
subcontract 30,000
bricks 25,000
mortar 5,000
caravan tra 40,000
electric 120,000
401,500
QS Steel & Concrete Actual Concrete
QS Concrete QS Steel
RW 19-21 P.C - - R.C
RW 19-21 R.C 604 50,368 P.C

rc
RW 23-25 P.C 261 - Scaffolds
RW 23-25 R.C 737 66,689

rc
Slab F 97 9,794 Columns
slab
Beam F 20 2,762 Slab
beam
19 21 P.C 2,292 - Beams
19-21 R.C 2,469 284,958 RC

rc
ABCDF 19 COLUMNS 286 154,105 FACTOR PC
AB 21 Columns 106 FACTOR RW PC
23 R.C 750 311,182 FACTOR RW RC
23 P.C 600 -
Actual Concrete
QS LE
4,672 4,461,639 955
3,575 2,869,174 803
44 34,325
Subcontractor Concrete S.D Steel Labor Survey Scaffolds
313,912 374,722 15,000 1,099,658.00 120,964
67,802 92,499 15,000 116,618.25 193,542
13,811 18,842 15,000 51,525.00 48,385
1,287,572 3,073,995 15,000 4,242,225.00 -
520,619 2,321,286 10,000 - -
46,980 209,470 10,000 - -
670,500 1,280,620 20,000 1,612,217 -
7,371,434 100,000 165,345 114,000 362,891

Total
1,924,256
485,461
147,563
8,618,792
2,851,906
266,450
3,583,338
Overrun
Item Value
DR. Abu Bakr Soil Consultany 44,000
Survay Subcontractor 149,000
S.D Pillars 100,000
Scaffolds Rent 250,000
Mobile Crane Rent 256,000
Generator Rent 30,000
Earth Work after Price Adjustement 1,000,000

1,727,807.80
‫بيات سيارات‬ 4,000
Loader 62,400
Wensh 28,500
Additional Trella Rent 5,500
Loader Gas
‫مصنعيات ذاتي لألعمدة‬
Total 1,929,400
QS
STEEL 50.437

I-City Cost Control Pod23-25

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

I-City Cost Control Pod23-25

Uploaded by

Copyright:

Available Formats

‫‪Actual Cost‬‬ ‫تكلفة‬ ‫هالك‬ ‫معدل‬ ‫فئة‬ ‫وحدة‬ ‫‪0‬‬

‫‪Division 2 section 2300‬‬

‫تكلفة‬ ‫هالك‬ ‫معدل‬ ‫فئة‬ ‫وحدة‬ ‫‪0‬‬

‫تكلفة‬ ‫هالك‬ ‫معدل‬ ‫فئة‬ ‫وحدة‬ ‫‪0‬‬

‫تكلفة‬ ‫هالك‬ ‫معدل‬ ‫فئة‬ ‫وحدة‬ ‫‪0‬‬

‫‪-‬‬ ‫اجمالى تكلفة‬

‫‪1.00‬‬ ‫‪1‬‬ ‫‪1.000‬‬ ‫‪1.00‬‬ ‫م‪2‬‬ ‫عمالة‬

‫‪-‬‬ ‫جم‪/‬م‪2‬‬ ‫‪369.27‬‬ ‫التكلفة‬

‫توريد و تنفيذ مواد سيكا فليكس‬

‫توريد و تنفيذ مواد سيكا فليكس‬

‫توريد و تنفيذ مواد سيكا فليكس‬

‫مبانى الطوب األسمنتي المسمط سمك ‪ 6*12*25‬سم‬

‫‪-‬‬ ‫جم‪/‬م‪3‬‬ ‫‪820.40‬‬ ‫إجمالى التكلفة‬ ‫‪0‬‬ ‫اجمالى تكلفة البند‬

‫مبانى الطوب األسمنتي المسمط سمك ‪ 6*12*25‬سم‬

‫‪-‬‬ ‫جم‪/‬م‪3‬‬ ‫‪109.82‬‬ ‫إجمالى التكلفة‬ ‫‪0‬‬ ‫اجمالى تكلفة البند‬

‫مبانى الطوب األسمنتي بلوك سمك ‪ 25*20*40‬سم‬

‫‪-‬‬ ‫جم‪/‬م‪3‬‬ ‫‪1505.36‬‬ ‫إجمالى التكلفة‬ ‫‪0‬‬ ‫اجمالى تكلفة البند‬

‫!!‪CHECK THIS‬‬ ‫خامات‬

‫‪-‬‬ ‫جم‪/‬م‪2‬‬ ‫‪171.42‬‬ ‫إجمالى التكلفة‬ ‫‪0‬‬ ‫اجمالى تكلفة البند‬

‫مبانى الطوب األسمنتي بلوك سمك ‪ 25*20*40‬سم‬

‫‪-‬‬ ‫جم‪/‬م‪3‬‬ ‫‪900.28‬‬ ‫إجمالى التكلفة‬ ‫‪0‬‬ ‫اجمالى تكلفة البند‬

‫‪-‬‬ ‫اجمالى تكلفة‬

‫توريد و تنفيذ مواد سيكا فليكس‬

‫‪-‬‬ ‫اجمالى تكلفة‬

‫توريد و تنفيذ مواد سيكا فليكس‬

‫‪-‬‬ ‫اجمالى تكلفة‬

‫توريد و تنفيذ مواد سيكا فليكس‬

‫‪-‬‬ ‫اجمالى تكلفة‬

‫توريد و تنفيذ مواد سيكا فليكس‬

‫‪-‬‬ ‫اجمالى تكلفة‬

‫توريد و تنفيذ مواد سيكا فليكس‬

‫‪-‬‬ ‫اجمالى تكلفة‬

‫توريد و تنفيذ مواد سيكا فليكس‬

‫‪-‬‬ ‫اجمالى تكلفة‬

‫توريد و تنفيذ مواد سيكا فليكس‬

‫‪-‬‬ ‫اجمالى تكلفة‬

‫توريد و تنفيذ مواد سيكا فليكس‬

‫‪-‬‬ ‫اجمالى تكلفة‬

Appendix-Earth work 23-25

structural fill of sand on layers of 250 mm thick. , include

structural fill of mixed of gravel and sand 1:1. , include compaction as

Supply and casting of reinforced concrete for the construction of the

38,694 137.0 164 4,395,097.00 5,301,093.07 32,081.00 38,694

260.51 952.00 1,141 207,536.00 248,005.52 218.00 260.51

736.87 3,185.5 3,950 2,347,723.53 2,347,309.41 737.00 736.87

4,395,097.00 5,301,093.07 905,996.07 5,301,093.07 6,345,834

207,536.00 248,005.52 40,469.52 248,005.52 297,242

2,347,723.53 2,347,309.41 (414.12) 2,347,309.41 2,910,637

Supply and casting of reinforced concrete for the construction of the

Supply and casting of reinforced concrete for the construction of the

Supply and casting of reinforced concrete for the construction of the

Supply and casting of reinforced concrete for the construction of the

Supply and casting of reinforced concrete for the construction of the

Supply and casting of reinforced concrete for the construction of the

Supply and casting of reinforced concrete for the construction of the

Supply and casting of reinforced concrete for the construction of the

Supply and casting of reinforced concrete for the construction of the

Supply and casting of reinforced concrete for the construction of the

Supply and casting of reinforced concrete for the construction of the

Supply and casting of reinforced concrete for the construction of the

The item shall include anchors, plates, grouting, adjusting, painting,

The item shall include, fixation, anchors, leveling, grouting, all

The item shall include paint, primer, anchoring, flanges, metal

‫مبانى الطوب األسمنتي المسمط سمك ‪ 61225‬سم‬

‫مبانى الطوب األسمنتي المسمط سمك ‪ 61225‬سم‬

‫مبانى الطوب األسمنتي بلوك سمك ‪ 252040‬سم‬

‫مبانى الطوب األسمنتي بلوك سمك ‪ 252040‬سم‬