ITEM Rate Unit

TOTAL PERIOD 21.00 Months

TOTAL COST 5,150,000.00 EGP
Quantity 28.00 Men
One Men hours Per Day 8.00 Hours
One Men hours Per Month 208.00 Hours
Cost Per Men For the Total Time 183,928.57 EGP
Cost Per Men For the one Month 8,758.50 EGP
Cost Per Men For the one Day 336.87 EGP

Cost Per Men For the one Hour 42.11 EGP

TOTAL Manhours 122,304.00 Hours

ITEM Unit Qty Rate TOTAL

Drainage Network

25 mm meter 2,500.00 0.75 1,875.00

50 mm meter 9,375.00 0.90 8,437.50
75 mm meter 2,812.50 1.00 2,812.50
110 mm meter 4,687.50 1.25 5,859.38
160 mm meter 1,125.00 1.50 1,687.50

Drainage Specialties

Floor Drain Nr 500.00 2.00 1,000.00

FCO Nr 250.00 2.00 500.00
WCO Nr 100.00 2.00 200.00
Roof Drain Nr 250.00 3.00 750.00
Roof Vent Cap Nr 250.00 1.00 250.00

Water Supply Network (COLD )

20 mm meter 8,000.00 0.75 6,000.00
25 mm meter 4,500.00 0.90 4,050.00
32 mm meter 3,750.00 1.00 3,750.00
40 mm meter 2,812.50 1.50 4,218.75
50 mm meter 2,812.50 2.00 5,625.00
65 mm meter 1,406.25 2.50 3,515.63
75 mm meter 937.50 3.00 2,812.50
90 mm meter 750.00 3.50 2,625.00
110 mm meter 281.25 4.00 1,125.00
0.00
Water Supply Network (HOT ) 0.00
20 mm meter 4,000.00 0.75 3,000.00
25 mm meter 1,000.00 0.90 900.00
32 mm meter 500.00 1.00 500.00
40 mm meter 200.00 1.50 300.00

Insulation of Hot Water Pipes

20 mm meter 4,000.00 0.50 2,000.00
25 mm meter 1,000.00 0.75 750.00
32 mm meter 500.00 0.90 450.00
40 mm meter 200.00 1.00 200.00

Valves
Gate 20 Nr 650.00 1.75 1,137.50
Gate 25 Nr 350.00 2.00 700.00
Gate 32 Nr 50.00 2.50 125.00
Gate 40 Nr 30.00 3.00 90.00
Gate 50 Nr 25.00 4.00 100.00
Gate 63 Nr 20.00 5.00 100.00
Gate 75 Nr 10.00 8.00 80.00
Gate 110 Nr 5.00 10.00 50.00

Water meters Nr 150.00 20.00 3,000.00

Booster Pumps Nr 12.00 150.00 1,800.00

Submersible Pumps Nr 20.00 100.00 2,000.00

Water Heaters Nr 300.00 10.00 3,000.00

Inspection Chambers Nr 20.00 25.00 500.00

Gulley Traps Nr 12.00 15.00 180.00

Plumbing Fixtures
WC Nr 500.00 25.00 12,500.00
LAV Nr 500.00 25.00 12,500.00
Bathtub Nr 150.00 50.00 7,500.00
Shower Nr 250.00 25.00 6,250.00
KS Nr 100.00 25.00 2,500.00
JS Nr 50.00 25.00 1,250.00

120,556.25
 Item Quantity Salary Months Amount %

Supervisor 0
Technican 0
Helpers 0
TOTAL 28 5,000,000.00
Tools 150,000.00 0.029126214
TOTAL 5,150,000.00

‫تنفيذ ذاتي‬ ‫مقاول باطن‬

32 35
38 45
42 50
53 60
63 75

84
84
84
126
42

32
38
42
63
84
105
126
147
168

32
38
42
63

21
32
38
42

74
84
105
126
168
211
337
421

842

6,316

4,211

421

1,053
632

1,053
1,053
2,105
1,053
1,053
1,053