04/23/2024 14:11:08 file:///conversion/tmp/activity_task_scratch/747701031.

xls 1 of 22

PROJECT TYPE: Ventilation

PROJECT NAME : El-Salam Factroy
DATE : 18/11/2009
PROJECT VALUE

No. DISCRAPTION VALUE(L.E)

1 TOTAL MATERIAL COST 5,492,346
2 TOTAL ACCESSORIES COST 84,908
3 TOTAL EQUIPMENT COST 106,000
4 TOTAL LABOR COST 689,264
5 TOTAL SUBCONTRACTOR COST 0
6 INDIRECT COST 18,048
7 ADD RATIO VALUE 52,307.23
8 TOTAL DIRECT COST 6,372,518
9 TOTAL DIRECT COST 156,877
10 TOTAL PROJECT PRICE 209,184

Cost Ratio as Percent to Direct Cost 6372518 L.E.

No. DISCRAPTION VALUE(LE) RATIO%

1 MATERIAL RATIO 5492346 86.2
2 ACCESSORIES 84908 1.3
3 EQUIPMENT 106000 1.7
4 LABOR RATIO 689264 10.8
5 SUBCONTRACTOR RATIO 0 0.0
TOTAL SUM. 6372518 100

ADD VALUE ANALYSIS= 0.3333

Add Ratio as Add Ratio as

No. ITEM Percent of Percent of
Sales Costs
1 GOVERNMENT VALUE 7.00%
2 HEAD OFFICE 4.00%
3 RISK 2.00%
4 PROFIT VALUE 12.00%
TOTAL SUM. 25.00% 33.33%

Cost Ratio as Percent to Bill Price 209184 LE

No. ITEM VALUE(LE) RATIO%

1 TOTAL MATERIAL COST 5492346 2625.6
2 TOTAL ACCESSORIES COST 84908 40.6
3 TOTAL EQUIPMENT COST 106000 50.7
4 TOTAL LABOR COST 689264 329.5
5 SUBCONTRACTOR RATIO 0 0.0
6 INDIRECT COST 18048 8.6
7 ADD RATIO AS A PERSENT OF SALES 52296.00 25.0
TOTAL SUM 6442862 3080
 22 KV CABLES

Unit
Item No Description Qty
5 Unit 30
material
Item Description Unit Qty u.p t.p
1 MV CABLES (3*150)mm Aluminium XLPE mt 30 160 4802
2 ‫نهاية داخلية للكابل‬ no 2 600.6 1201
3 cable ladder 45cm width mt 4 150.0 600
910.7
summation 6603

Installation

Item Description Labour Subcontractor Equipment

50(LE)/mt
Installation Cost 4500.00

LOW VOLATGE CABLES XLPE/PVC (.6/1KV)

Unit
Item No Description Qty
6 [3*(6*400)+1*(3*400)]mm ,cu,xlpe/pvc Unit 30
material
Item Description Unit Qty u.p t.p
1 [3*(6*400)+1*(3*400)]mm mt 30 5359 160779 SINGLE CORE CABEL
2 ‫بدايات ونهايات الكابل أكواس نحاس‬ no 2 94.7 189.4
3 Cable ladder 130cm width with all access. mt 4 300.0 1200.0
 4 Cable Tray 2 (60*10)cm width with all access mt 20 300.0 6000.0 FOR TWO MDB’S
summation 168168

Installation

Item Description Labour Subcontractor Equipment

100(LE)/mt
Installation Cost 3000
FEEDER & SUB-FEEDER

Unit
Item No Description Qty
10 3*(240+120)+120 PVC/PVC Unit 9
material
Item Description Unit Qty u.p t.p
1 3*(240+120)+120mm mt 50 614 30688.5
2 Cable Tray 20*10cm width with all access mt 40 76.5 3060.0 ‫بدون غطاء‬
3 ‫بدايات ونهايات الكابل أكواس نحاس‬ no 2 271.0 542.0 ‫علي إعتبار أن الكابل قطعة واحدة بدون تقطيع‬
summation 34291

Installation

Item Description Labour Subcontractor Equipment

40(LE)/M
Installation Cost 2000

Unit
Item No Description Qty
11 3*(120+70)+70 Unit 50
 material
Item Description Unit Qty u.p t.p
1 3*(120+70)+70 mm mt 50 319 15950
2 Cable Tray 20*10cm width with all access mt 40 76.5 3060.0
3 ‫بدايات ونهايات الكابل أكواس نحاس‬ NO 2 160.0 320.0 ‫علي إعتبار أن الكابل قطعة واحدة بدون تقطيع‬
summation 19330

Installation

Item Description Labour Subcontractor Equipment

40(LE)/M
Installation Cost 2000

Unit
Item No Description Qty
13 4*35+16 Unit 160
material
Item Description Unit Qty u.p t.p
1 4*35+16mm mt 160 105 16800
2 Cable Tray 10*10cm width with all access mt 100 71.0 7100.0
3 ‫بدايات ونهايات الكابل أكواس نحاس‬ no 10 3.2 31.5 ‫علي إعتبار أن الكابل قطعة واحدة بدون تقطيع‬
summation 23932
Installation

Item Description Labour Subcontractor Equipment

40(LE)/M
 Installation Cost 8000

Unit
Item No Description Qty
14 4*25+10 Unit 100
material
Item Description Unit Qty u.p t.p
1 4*25+10mm mt 100 77 7730
2 Cable Tray 10*10cm width with all access mt 60 71.0 4260.0
3 ‫بدايات ونهايات الكابل أكواس نحاس‬ no 10 2.3 22.5 ‫علي إعتبار أن الكابل قطعة واحدة بدون تقطيع‬
summation 12013
Installation

Item Description Labour Subcontractor Equipment

35(LE)/M
Installation Cost 3500

Unit
Item No Description Qty
15 4*10+6 Unit 150
material
Item Description Unit Qty u.p t.p
1 4*10+6mm mt 150 40 6000
2 Cable Tray 5*10cm width with all access mt 50 40.0 2000.0
3 ‫بدايات ونهايات الكابل أكواس نحاس‬ NO 10 2.3 22.5
summation 8023
Installation

Item Description Labour Subcontractor Equipment

 Item Description Labour Subcontractor Equipment
30(LE)/M
Installation Cost 4500

Unit
Item No Description Qty
16 4*16+10 Unit 60
material
Item Description Unit Qty u.p t.p
1 4*16+10mm mt 60 60 3600
2 Cable Tray 5*10cm width with all access mt 30 40.0 1200.0
3 ‫بدايات ونهايات الكابل أكواس نحاس‬ no 10 2.3 23.0
summation 4823
Installation

Item Description Labour Subcontractor Equipment

30(LE)/M
Installation Cost 1800

Electrical Works
(Fire Alarm)
Supply, install & test the following items including cables, boxes, fixation accessories and the like.all
according to spec.
no 5
material
item description unit qty unit price total price
1 fire alarm cable m 7 15.5 108.5
2 conduit 25 mm m 7 2.7 18.9
3 ISOLATION MEDULE no 4 480 1920
4 sunder realy no 3 350 1050
 total 3,097.4
accessories
item description unit qty unit price total price
1 ‫جلبة‬ ‫عدد‬ 2 1 2.333333
2 ‫افيز‬ ‫عدد‬ 7 0.5 3.5
3 ‫ادابيتور‬ ‫عدد‬ 1 1.5 1.5
4 ‫علبة‬ ‫عدد‬ 1 2.222 2.222
total 9.6
installation
description labors subcontractors
cable+conduit 15
total 15

Electrical Works
Detection & Alarm (Fire Alarm)
Supply, install & test the following items including cables, boxes, fixation accessories and the like.all
according to spec.
Alarm bell no 5
material
item description unit qty unit price total price
1 fire alarm cable m 20 20 400
2 conduit 25 mm m 7 2.7 18.9
total 418.9
accessories
item description unit qty unit price total price
1 ‫جلبة‬ ‫عدد‬ 2 1 2.333333
2 ‫افيز‬ ‫عدد‬ 7 0.5 3.5
3 ‫ادابيتور‬ ‫عدد‬ 1 1.5 1.5
4 ‫علبة‬ ‫عدد‬ 1 2.222 2.222
total 9.6
installation
description labors subcontractors
cable+conduit 15
total 15
04/23/2024 14:11:08 file:///conversion/tmp/activity_task_scratch/747701031.xls Page 11 of 22

PROJECTElectrical
T Power & Light Current Network
PROJECT NAME :Sharm Dreams
DATE :17/6/2010 Electrical works
Prepared By Eng: Walid nafeaa

Direct Cost / Unit Total Direct Cost

installation Installation

Direct Cost / Unit

Total Direct Cost

Accessories

Accessories
subcontractor

subcontractor
Item No

Materials
Material

Equipment

Equipment
Unit
Description Qty

Labors
labor

Total
total
Distribution Transformers:-
1
Installing Connecting and testing of the oil Type
Trasformer 50 HZ ,(22 /.4)KV , and all accssories and
ancillary work.
2000 KVA NO. 2 0 0 2000 1000 0 3000.00 3000.00 0.00 0.00 4000.00 2000.00 0.00 6000.00 6000.00
2 RMU:-
Installing Connecting and testing RMU Unit including
load break switches earthing switches earth fault NO. 1 0.00 0.00 2000 5000 0.00 7000.00 7000.00 0.00 0.00 2000.00 5000.00 0.00 7000.00 7000.00
indicators.
3 MAIN DISTRIBUTION BOAREDS:-
MDB (SEC1 + SEC2) Capecitor bank included. no 1 2000.00 100.00 0.00 3000.00 0.00 3000.00 5100.00 2000.00 100.00 0.00 3000.00 0.00 3000.00 5100.00
EMDB no 1 2000.00 300.00 0.00 3000.00 0.00 3000.00 5300.00 2000.00 300.00 0.00 3000.00 0.00 3000.00 5300.00
4 earthing system L.S 1 18400.00 0.00 6000.00 1600.00 0.00 0.00 18400.00 18400.00 0.00 6000.00 1600.00 0.00 7600.00 26000.00
5 22 KV Cables

3*1*150mm2 Alum. XLPE mt 30 160 60 0 50 0 50.00 270.00 4800.00 1800.00 0.00 1500.00 0.00 1500.00 8100.00

M/E Engineer Projects Manager

Tech. Manager
04/23/2024 14:11:08 file:///conversion/tmp/activity_task_scratch/747701031.xls Page 12 of 22

PROJECTElectrical
T Power & Light Current Network
PROJECT NAME :Sharm Dreams
DATE :17/6/2010 Electrical works
Prepared By Eng: Walid nafeaa

Direct Cost / Unit Total Direct Cost

installation Installation

Direct Cost / Unit

Total Direct Cost

Accessories

Accessories
subcontractor

subcontractor
Item No

Materials
Material

Equipment

Equipment
Unit
Description Qty

Labors
labor

Total
total
6 Multicore xlpe/pvc (.6/1kv)
[3*(6*1*400)+1*(3*1*400)] mm , cu ,xlpe /pvc mt 30 5574.50 246.00 0.00 100.00 0.00 100.00 5920.50 167235.00 7380.00 0.00 3000.00 0.00 3000.00 177615.00
1--1 Distribution & lighting panel boards:-
1--1--1 DB-MB NO. 1 0.00 30.00 0.00 200.00 0.00 200.00 230.00 0.00 30.00 0.00 200.00 0.00 200.00 230.00
1--1--2 EDB-MB NO. 1 0.00 30.00 0.00 200.00 0.00 200.00 230.00 0.00 30.00 0.00 200.00 0.00 200.00 230.00
1--1--3 LP-B NO. 1 0.00 30.00 0.00 200.00 0.00 200.00 230.00 0.00 30.00 0.00 200.00 0.00 200.00 230.00
1--1--4 ELP-B NO. 1 0.00 30.00 0.00 200.00 0.00 200.00 230.00 0.00 30.00 0.00 200.00 0.00 200.00 230.00
1--1--5 LP-RES1 NO. 1 0.00 30.00 0.00 200.00 0.00 200.00 230.00 0.00 30.00 0.00 200.00 0.00 200.00 230.00
1--1--6 ELP-RES1 NO. 1 0.00 30.00 0.00 200.00 0.00 200.00 230.00 0.00 30.00 0.00 200.00 0.00 200.00 230.00
1--1--7 EPP-UPS NO. 1 0.00 30.00 0.00 200.00 0.00 200.00 230.00 0.00 30.00 0.00 200.00 0.00 200.00 230.00
1--1--8 PP-AC1 NO. 1 0.00 30.00 0.00 200.00 0.00 200.00 230.00 0.00 30.00 0.00 200.00 0.00 200.00 230.00
1--1--9 PP-AC2 NO. 1 0.00 30.00 0.00 200.00 0.00 200.00 230.00 0.00 30.00 0.00 200.00 0.00 200.00 230.00
1--1--10 EPP-AC2 NO. 1 0.00 30.00 0.00 200.00 0.00 200.00 230.00 0.00 30.00 0.00 200.00 0.00 200.00 230.00

M/E Engineer Projects Manager

Tech. Manager
04/23/2024 14:11:08 file:///conversion/tmp/activity_task_scratch/747701031.xls Page 13 of 22

PROJECTElectrical
T Power & Light Current Network
PROJECT NAME :Sharm Dreams
DATE :17/6/2010 Electrical works
Prepared By Eng: Walid nafeaa

Direct Cost / Unit Total Direct Cost

installation Installation

Direct Cost / Unit

Total Direct Cost

Accessories

Accessories
subcontractor

subcontractor
Item No

Materials
Material

Equipment

Equipment
Unit
Description Qty

Labors
labor

Total
total
1--2 FEEDER & SUB FEEDER
1--2--1 (3*240+120)+120 MT. 50 645 73.00 0.00 40.00 0.00 40.00 758.00 32250.00 3650.00 0.00 2000.00 0.00 2000.00 37900.00
1--2--2 (3*120+70)+70 MT. 50 319 68.00 0.00 40.00 0.00 40.00 427.00 15950.00 3400.00 0.00 2000.00 0.00 2000.00 21350.00
1--2--3 (4*35)+16 MT. 160 107 45.00 0.00 25.00 0.00 25.00 177.00 17120.00 7200.00 0.00 4000.00 0.00 4000.00 28320.00
1--2--4 (4*25)+10 MT. 100 78 43.00 0.00 20.00 0.00 20.00 141.25 7825.00 4300.00 0.00 2000.00 0.00 2000.00 14125.00
1--2--5 (4*10)+6 MT. 150 36 14.00 0.00 15.00 0.00 15.00 64.55 5332.50 2100.00 0.00 2250.00 0.00 2250.00 9682.50
1--2--6 (4*16)+10 MT. 60 60 21.00 0.00 15.00 0.00 15.00 96.00 3600.00 1260.00 0.00 900.00 0.00 900.00 5760.00
1--2--7 (4*6)+6 MT. 300 25 2.00 0.00 8.00 0.00 8.00 35.00 7500.00 600.00 0.00 2400.00 0.00 2400.00 10500.00
1--2--8 (4*4)+4 MT. 100 22 2.00 0.00 8.00 0.00 8.00 32.00 2200.00 200.00 0.00 800.00 0.00 800.00 3200.00
1--3 LIGHTING FIXTURES:-
1--3--1 TYPE A NO. 90 297.00 3.00 0.00 20.00 0.00 20.00 320.00 26730.00 270.00 0.00 1800.00 0.00 1800.00 28800.00
1--3--2 TYPE B NO. 76 483.00 3.00 0.00 25.00 0.00 25.00 511.00 36708.00 228.00 0.00 1900.00 0.00 1900.00 38836.00
1--3--3 TYPE C NO. 24 457.00 3.00 0.00 25.00 0.00 25.00 485.00 10968.00 72.00 0.00 600.00 0.00 600.00 11640.00
1--3--4 TYPE D NO. 6 539.00 3.00 0.00 25.00 0.00 25.00 567.00 3234.00 18.00 0.00 150.00 0.00 150.00 3402.00
1--3--5 TYPE E NO. 32 182.00 2.00 0.00 10.00 10.00 194.00 5824.00 64.00 0.00 320.00 0.00 320.00 6208.00
1--3--6 TYPE F NO. 26 594.00 10.00 0.00 20.00 0.00 20.00 624.00 15444.00 260.00 0.00 520.00 0.00 520.00 16224.00
1--4 LIGHTING & SOCKET CIRCUITS:-
1--4--1 Lighting Outlet 3*3mm cu ,upvc conduit 20diam NO. 254 39.50 3.00 0.00 15.00 0.00 15.00 57.50 10033.00 762.00 0.00 3810.00 0.00 3810.00 14605.00
Normal Single Socket outlet (2P+E)3*3mm upvc
40.50 2.00 0.00 15.00 0.00 15.00 57.50 1701.00 84.00 0.00 630.00 0.00 630.00 2415.00
1--4--2 conduit 20diam NO. 42
Normal double Socket outlet (2P+E) 3*3mm,cu, upvc
42.50 2.00 0.00 15.00 0.00 15.00 59.50 595.00 28.00 0.00 210.00 0.00 210.00 833.00
1--4--3 conduit 20diam NO. 14
Normal power Socket outlet (2P+E) 3*4mm,cu, upvc
84.00 2.00 0.00 25.00 0.00 25.00 111.00 336.00 8.00 0.00 100.00 0.00 100.00 444.00
1--4--4 conduit 25diam NO. 4
Normal power Socket outlet (2P+E) 3*4mm,cu, upvc
NO. 84.00 2.00 0.00 25.00 0.00 25.00 111.00 336.00 8.00 0.00 100.00 0.00 100.00 444.00
1--4--5 conduit 25diam for H.D 4
Normal power Socket outlet (2P+E) 3*4mm,cu, upvc
NO. 84.00 2.00 0.00 25.00 0.00 25.00 111.00 756.00 18.00 0.00 225.00 0.00 225.00 999.00
1--4--6 conduit 25diam for camera 9
Normal power Socket outlet (2P+E) 3*6mm,cu, upvc
NO. 24 305.00 3.0 0.0 30.0 0.00 30.00 338.00 7320.00 72.00 0.00 720.00 0.00 720.00 8112.00
1--4--4 conduit 29diam for A/C unit
Switches & Sockets

supply the following switches and sockets

,flush mounted complete with junction boxes ,covers
and all accessories for complete installation
5.1 one way - one gang switch rated 10A ,250V NO. 28 31.00 2.0 0.0 8.0 0.00 8.00 41.00 868.00 56.00 0.00 224.00 0.00 224.00 1148.00
5.2 Ditto ,but one way -two gang switch rated 10A ,250V NO. 2 60.00 2.0 0.0 8.0 0.00 8.00 70.00 120.00 4.00 0.00 16.00 0.00 16.00 140.00
5.3 Single socket (2p+E) rated 10A-250V NO. 42 33.00 2.0 0.0 8.0 0.00 8.00 43.00 1386.00 84.00 0.00 336.00 0.00 336.00 1806.00
5.4 Double socket (2p+E) rated 10A-250V NO. 14 76.00 2.0 0.0 8.0 0.00 8.00 86.00 1064.00 28.00 0.00 112.00 0.00 112.00 1204.00
5.5 power socket (2P+E) rated 15A ,250V NO. 4 33.00 2.0 0.0 8.0 0.00 8.00 43.00 132.00 8.00 0.00 32.00 0.00 32.00 172.00
5.6 Isolating switch 20 A for H.D NO. 4 40.00 2.0 0.0 8.0 0.00 8.00 50.00 160.00 8.00 0.00 32.00 0.00 32.00 200.00
5.7 Isolating switch 1PH ,32A ,250V NO. 24 40.00 2.0 0.0 8.0 0.00 8.00 50.00 960.00 48.00 0.00 192.00 0.00 192.00 1200.00
5.8 Isolating switch 3PH ,40A ,380V NO. 9 498.00 10.0 0.0 150.0 0.00 150.00 658.00 4482.00 90.00 0.00 1350.00 0.00 1350.00 5922.00
5.9 Isolating switch 3PH ,100A ,380V NO. 2 572.00 10.0 0.0 150.0 0.00 150.00 732.00 1144.00 20.00 0.00 300.00 0.00 300.00 1464.00

M/E Engineer Projects Manager

Tech. Manager
04/23/2024 14:11:08 file:///conversion/tmp/activity_task_scratch/747701031.xls Page 14 of 22

PROJECTElectrical
T Power & Light Current Network
PROJECT NAME :Sharm Dreams
DATE :17/6/2010 Electrical works
Prepared By Eng: Walid nafeaa

Direct Cost / Unit Total Direct Cost

installation Installation

Direct Cost / Unit

Total Direct Cost

Accessories

Accessories
subcontractor

subcontractor
Item No

Materials
Material

Equipment

Equipment
Unit
Description Qty

Labors
labor

Total
total
1.1 Main distribtion boards

nstall , test ,and put into oprertion ( DB-1 ) Compelet

with all accessoriesvand fixations for complete
installation and acc. To the specification and as
shown an drawing
1-1-2 Ditto.( DB-2 ) NO. 1 0.00 30.00 0.00 250.00 0.00 250.00 280.00 0.00 30.00 0.00 250.00 0.00 250.00 280.00
1-1-3 Ditto.( DB-3 ) NO. 1 0.00 30.00 0.00 250.00 0.00 250.00 280.00 0.00 30.00 0.00 250.00 0.00 250.00 280.00
1-1-4 Ditto.( DB-4 ) NO. 1 0.00 30.00 0.00 250.00 0.00 250.00 280.00 0.00 30.00 0.00 250.00 0.00 250.00 280.00
1-1-5 Ditto.( DB-5 ) NO. 1 0.00 30.00 0.00 250.00 0.00 250.00 280.00 0.00 30.00 0.00 250.00 0.00 250.00 280.00
1-1-6 Ditto.( DB-6 ) NO. 1 0.00 30.00 0.00 250.00 0.00 250.00 280.00 0.00 30.00 0.00 250.00 0.00 250.00 280.00
1-1-7 Ditto.( DB-7 ) NO. 1 0.00 30.00 0.00 250.00 0.00 250.00 280.00 0.00 30.00 0.00 250.00 0.00 250.00 280.00
1-1-8 Ditto.( DB-8 ) NO. 1 0.00 30.00 0.00 250.00 0.00 250.00 280.00 0.00 30.00 0.00 250.00 0.00 250.00 280.00
1-1-9 Ditto.( DB-9 ) NO. 1 0.00 30.00 0.00 250.00 0.00 250.00 280.00 0.00 30.00 0.00 250.00 0.00 250.00 280.00
1-1-10 Ditto.( DB-10 ) NO. 1 0.00 30.00 0.00 250.00 0.00 250.00 280.00 0.00 30.00 0.00 250.00 0.00 250.00 280.00
1-1-11 Ditto.( DB-11 ) NO. 1 0.00 30.00 0.00 250.00 0.00 250.00 280.00 0.00 30.00 0.00 250.00 0.00 250.00 280.00
1-1-12 Ditto.( DB-12 ) NO. 1 0.00 30.00 0.00 250.00 0.00 250.00 280.00 0.00 30.00 0.00 250.00 0.00 250.00 280.00
1-1-13 Ditto.( DB-13 ) NO. 1 0.00 30.00 0.00 250.00 0.00 250.00 280.00 0.00 30.00 0.00 250.00 0.00 250.00 280.00
1-1-14 Ditto.( DB-14 ) NO. 1 0.00 30.00 0.00 250.00 0.00 250.00 280.00 0.00 30.00 0.00 250.00 0.00 250.00 280.00
1-1-15 Ditto.( DB-15 ) NO. 1 0.00 30.00 0.00 250.00 0.00 250.00 280.00 0.00 30.00 0.00 250.00 0.00 250.00 280.00
1-1-16 Ditto.( DB-16 ) NO. 1 0.00 30.00 0.00 250.00 0.00 250.00 280.00 0.00 30.00 0.00 250.00 0.00 250.00 280.00
1-1-17 Ditto.( DB-17 ) NO. 1 0.00 30.00 0.00 250.00 0.00 250.00 280.00 0.00 30.00 0.00 250.00 0.00 250.00 280.00
1-1-18 Ditto.( EDB-1 ) NO. 1 0.00 20.00 0.00 200.00 0.00 200.00 220.00 0.00 20.00 0.00 200.00 0.00 200.00 220.00
1-1-19 Ditto.( EDB-2 ) NO. 1 0.00 20.00 0.00 200.00 0.00 200.00 220.00 0.00 20.00 0.00 200.00 0.00 200.00 220.00
1-1-20 Ditto.( EDB-3 ) NO. 1 0.00 20.00 0.00 200.00 0.00 200.00 220.00 0.00 20.00 0.00 200.00 0.00 200.00 220.00
1-1-21 Ditto.( EDB-4 ) NO. 1 0.00 20.00 0.00 200.00 0.00 200.00 220.00 0.00 20.00 0.00 200.00 0.00 200.00 220.00
1-1-22 Ditto.( EDB-5 ) NO. 1 0.00 20.00 0.00 200.00 0.00 200.00 220.00 0.00 20.00 0.00 200.00 0.00 200.00 220.00
1-1-23 Ditto.( EDB-6 ) NO. 1 0.00 20.00 0.00 200.00 0.00 200.00 220.00 0.00 20.00 0.00 200.00 0.00 200.00 220.00
1-1-24 Ditto.( EDB-7 ) NO. 1 0.00 20.00 0.00 200.00 0.00 200.00 220.00 0.00 20.00 0.00 200.00 0.00 200.00 220.00
1-1-25 Ditto.( EDB-8 ) NO. 1 0.00 20.00 0.00 200.00 0.00 200.00 220.00 0.00 20.00 0.00 200.00 0.00 200.00 220.00
1-1-26 Ditto.( EDB-9 ) NO. 1 0.00 20.00 0.00 200.00 0.00 200.00 220.00 0.00 20.00 0.00 200.00 0.00 200.00 220.00
1-1-27 Ditto.( EDB-10 ) NO. 1 0.00 20.00 0.00 200.00 0.00 200.00 220.00 0.00 20.00 0.00 200.00 0.00 200.00 220.00
1-1-28 Ditto.( EDB-11 ) NO. 1 0.00 20.00 0.00 200.00 0.00 200.00 220.00 0.00 20.00 0.00 200.00 0.00 200.00 220.00
1-1-29 Ditto.( EDB-12 ) NO. 1 0.00 20.00 0.00 200.00 0.00 200.00 220.00 0.00 20.00 0.00 200.00 0.00 200.00 220.00
1-1-30 Ditto.( EDB-13 ) NO. 1 0.00 20.00 0.00 200.00 0.00 200.00 220.00 0.00 20.00 0.00 200.00 0.00 200.00 220.00
1-1-31 Ditto.( EDB-14 ) NO. 1 0.00 20.00 0.00 200.00 0.00 200.00 220.00 0.00 20.00 0.00 200.00 0.00 200.00 220.00
1-1-32 Ditto.( EDB-15 ) NO. 1 0.00 20.00 0.00 200.00 0.00 200.00 220.00 0.00 20.00 0.00 200.00 0.00 200.00 220.00
1-1-33 Ditto.( EDB-16 ) NO. 1 0.00 20.00 0.00 200.00 0.00 200.00 220.00 0.00 20.00 0.00 200.00 0.00 200.00 220.00
1-1-34 Ditto.( EDB-17) NO. 1 0.00 20.00 0.00 200.00 0.00 200.00 220.00 0.00 20.00 0.00 200.00 0.00 200.00 220.00

M/E Engineer Projects Manager

Tech. Manager
04/23/2024 14:11:08 file:///conversion/tmp/activity_task_scratch/747701031.xls Page 15 of 22

PROJECTElectrical
T Power & Light Current Network
PROJECT NAME :Sharm Dreams
DATE :17/6/2010 Electrical works
Prepared By Eng: Walid nafeaa

Direct Cost / Unit Total Direct Cost

installation Installation

Direct Cost / Unit

Total Direct Cost

Accessories

Accessories
subcontractor

subcontractor
Item No

Materials
Material

Equipment

Equipment
Unit
Description Qty

Labors
labor

Total
total
1--2 LOW VOLTAGE CABLES

PER METER RUN : supply, installation , test and

put into operation PVC insulated copper cable
(3x300+150)+120mm2 inside duct bank as shown LM 50 762 11 0 40 0 40.00 813.00 38100.00 550.00 0.00 2000.00 0.00 2000.00 40650.00
on drawing , the unit price include all accessories
for complete installation and acc to the
1-2-1 specification .
1-2-2 Ditto, (3x240+120)+120mm2 LM 1800 645 3 0 15 0 15.00 663.00 1161000.00 5400.00 0.00 27000.00 0.00 27000.00 1193400.00
1-2-3 ditto, (3x185+95)+150mm2 LM 500 513 8.6 0 15 0 15.00 536.60 256500.00 4300.00 0.00 7500.00 0.00 7500.00 268300.00
1-2-4 ditto, (3x150+70)+120mm2 LM 2200 425 2.5 0 15 0 15.00 442.50 935000.00 5500.00 0.00 33000.00 0.00 33000.00 973500.00
1-2-5 ditto, (3x95+50)+50mm2 LM 300 267 2 0 15 0 15.00 284.00 80100.00 600.00 0.00 4500.00 0.00 4500.00 85200.00
1-2-5 ditto, (3x50+25)+25mm2 LM 350 133 2 0 10 0 10.00 145.00 46550.00 700.00 0.00 3500.00 0.00 3500.00 50750.00
1-2-6 ditto, (4x35)+16MM2 LM 3600 107 1 0 6 0 6.00 114.00 385200.00 3600.00 0.00 21600.00 0.00 21600.00 410400.00
1-2-7 ditto, (4x16+16MM2 LM 3950 60 1 0 6 0 6.00 67.00 237000.00 3950.00 0.00 23700.00 0.00 23700.00 264650.00
1-2-8 ditto, (4x10)+6MM2 LM 3100 36 1 0 6 0 6.00 43.00 111600.00 3100.00 0.00 18600.00 0.00 18600.00 133300.00
1-2-9 ditto, (4x6)+6MM2 LM 4150 25 0.7 0 4 0 4.00 29.70 103750.00 2905.00 0.00 16600.00 0.00 16600.00 123255.00
1--3 Duct bank

per meter run : supply , install duct bank heavy

gauge
PVC conduits 150 mm and 75 mm according to
the
arrangement rouls includs all ancillary work
required for complete installation the unit price
includes the excavation , back filling , spaccers &
concrete between conuit and according to the
spvifcation
1-3-1 conduit 150 mm LM 4500 25 0 2.5 8 0 10.50 35.50 112500.00 0.00 11250.00 36000.00 0.00 47250.00 159750.00
1-3-2 conduit 75 mm LM 15500 18 0 2.5 8 0 10.50 28.50 279000.00 0.00 38750.00 124000.00 0.00 162750.00 441750.00
1--4 concrete manholes

supply . Install rain forced concrete man holes

complete with cost iron cover according to the
specification
a manholes 1.5 x1.5x1.5 NO 41 1500 0 0 250 0 250.00 1750.00 61500.00 0.00 0.00 10250.00 0.00 10250.00 71750.00
b manholes 1.2 x1.2x1.2 NO 41 1200 0 0 250 0 250.00 1450.00 49200.00 0.00 0.00 10250.00 0.00 10250.00 59450.00
c manholes 1.1 x1.1x1.1 NO 41 1000 0 0 250 0 250.00 1250.00 41000.00 0.00 0.00 10250.00 0.00 10250.00 51250.00

per meter run : supply , install duct bank heavy

gauge
PVC conduits 100 mm according to the
arrangement rouls includs all ancillary work lm 8800 8 0 5 10 0 15.00 23.00 70400.00 0.00 44000.00 88000.00 0.00 132000.00 202400.00
required for complete installation the unit price
includes the excavation , back filling , & concrete
between conduit and according to the
specification
2--2 0.00

M/E Engineer Projects Manager

Tech. Manager
04/23/2024 14:11:08 file:///conversion/tmp/activity_task_scratch/747701031.xls Page 16 of 22

PROJECTElectrical
T Power & Light Current Network
PROJECT NAME :Sharm Dreams
DATE :17/6/2010 Electrical works
Prepared By Eng: Walid nafeaa

Direct Cost / Unit Total Direct Cost

installation Installation

Direct Cost / Unit

Total Direct Cost

Accessories

Accessories
subcontractor

subcontractor
Item No

Materials
Material

Equipment

Equipment
Unit

Description Qty

Labors
labor

Total
total
supply . Install rian forced concrete man holes
company with concrete covers according to the NO 124 800 0 0 150 0.00 150.00 950.00 99200.00 0.00 0.00 18600.00 0.00 18600.00 117800.00
specification and as follow type 0.60x0.6x0.60m

M/E Engineer Projects Manager

Tech. Manager
04/23/2024 14:11:08 file:///conversion/tmp/activity_task_scratch/747701031.xls Page 17 of 22

PROJECTElectrical
T Power & Light Current Network
PROJECT NAME :Sharm Dreams
DATE :17/6/2010 Electrical works
Prepared By Eng: Walid nafeaa

Direct Cost / Unit Total Direct Cost

installation Installation

Direct Cost / Unit

Total Direct Cost

Accessories

Accessories
subcontractor

subcontractor
Item No

Materials
Material

Equipment

Equipment
Unit
Description Qty

Labors
labor

Total
total
3--1 lighting panel boards
install and put info opration external lighting panal
board ( ELP-EXI) as ndicted in the drawing and NO 1 0 20 0 100 0.00 100.00 120.00 0.00 20.00 0.00 100.00 0.00 100.00 120.00
acc.to the specification
3-1-2 Ditto , ( ELP-EX2) NO 1 0 20 0 100 0.00 100.00 120.00 0.00 20.00 0.00 100.00 0.00 100.00 120.00
3-1-3 Ditto , ( ELP-EX3) NO 1 0 20 0 100 0.00 100.00 120.00 0.00 20.00 0.00 100.00 0.00 100.00 120.00
3-1-4 Ditto , ( ELP-EX4) NO 1 0 20 0 100 0.00 100.00 120.00 0.00 20.00 0.00 100.00 0.00 100.00 120.00
3--2 LOW VOLTAGE CABLES

supply , install , connect and test low voltage cable

( 4x70 )
mm2 copper conductor - PVC/PVC insulation and
earthing lm 700 194 1 0 20 0.00 20.00 215.00 135800.00 700.00 0.00 14000.00 0.00 14000.00 150500.00
insulated copper conductor 1x35 mm2 drawn inside
the
exisiting duct bank.
The unit pice includes the cable and all ancillary work
required for installation and connection .

Ditto , 4x35+1x16 lm 100 105 2 0 20 0.00 20.00 127.00 10500.00 200.00 0.00 2000.00 0.00 2000.00 12700.00

supply , install , connect and test low vliage cable

( 4x10 )
mm2 copper conductor - PVC/PVC insulation and
earthing lm 1000 40 2 0 15 0.00 15.00 57.00 40000.00 2000.00 0.00 15000.00 0.00 15000.00 57000.00
insulated copper conductor 1x6 mm2 drawn inside
the
exisiting duct bank.
The unit pice includes the cable and all ancillary work
required for installation and connection.
Ditto, 4x6+1x6mm2 lm 7000 27 2 0 15 0.00 15.00 43.50 185500.00 14000.00 0.00 105000.00 0.00 105000.00 304500.00
3--3 external lighting fixtures :- 0.00
supply , installing test and put info operation bulck
head luminaire futted 26 w saving energy lamp . The
unit price include branch circuit 3*3 mm2 copper no 166 212 2 0 10 0.00 10.00 224.00 35192.00 332.00 0.00 1660.00 0.00 1660.00 37184.00
conductor and all ancillary work required for complete
3--3--1 installation .
supply , installation , test and put in to operation
decorative light pole hight 3 m with two luminiares
each with 26 w saving energy lamp lighting fixtures no 47 3172 0 0 300 0.00 300.00 3472.00 149084.00 0.00 0.00 14100.00 0.00 14100.00 163184.00
comlete with concreate foundation and the unit price
3--3--2 include branch circuit 3*3 mm2 copper
supply . Installation , test and put in to operation
3--3--3 no 633 668 0 0 30 0.00 30.00 698.00 422844.00 0.00 0.00 18990.00 0.00 18990.00 441834.00
decorative light( pollarde ) with 26 w saving en
FIRE ALARM SYSTEM 0.00

M/E Engineer Projects Manager

Tech. Manager
04/23/2024 14:11:08 file:///conversion/tmp/activity_task_scratch/747701031.xls Page 18 of 22

PROJECTElectrical
T Power & Light Current Network
PROJECT NAME :Sharm Dreams
DATE :17/6/2010 Electrical works
Prepared By Eng: Walid nafeaa

Direct Cost / Unit Total Direct Cost

installation Installation

Direct Cost / Unit

Total Direct Cost

Accessories

Accessories
subcontractor

subcontractor
Item No

Materials
Material

Equipment

Equipment
Unit
Description Qty

Labors
labor

Total
total
fire alarm network:- its complete with all cables
0.00 0.00 0.00 0.00 0.00 0.00 0.00
wiring & pipes (sounder relay line isolator)
outlet for fire alarm detector or manual call point
no 76 167 10 0 20 0.00 20.00 196.10 12654.00 729.60 0.00 1520.00 0.00 1520.00 14903.60
2--1--1 2*1.5 mm2
2--1--2 outlet for fire alarm bell t 2*2.5 mm2 no 14 418 10 0 25 0.00 25.00 453.00 5852.00 140.00 0.00 350.00 0.00 350.00 6342.00
TELEPNONE SYSTEM
Telephone Terminal Cabinets:- sypply , intall , 110
no 1 1700 2 0 250 0.00 250.00 1952.00 1700.00 2.00 0.00 250.00 0.00 250.00 1952.00
3--1--1 patch panel (50 pairs)
telephone outlet complete with pvc conduit and tele
no 21 179 9 0 30 0.00 30.00 218.00 3759.00 189.00 0.00 630.00 0.00 630.00 4578.00
3--1--2 cable -utp 4 pair -cat 6
telephone socket complete with plug acc to the
no 21 45.32 2 0 30 0.00 30.00 77.32 951.72 42.00 0.00 630.00 0.00 630.00 1623.72
3--1--3 specifcation

telephone outlet complete with pvc conduit and tele

179 9 0 30 0.00 30.00 218.00 1253.00 63.00 0.00 210.00 0.00 210.00 1526.00
cable -utp 4 pair -cat 6 no 7
data socket complete with plug acc to the
45.32 9 0 30 0.00 30.00 84.32 317.24 63.00 0.00 210.00 0.00 210.00 590.24
specifcation no 7

tv outlet no 3 280 9 0 20 0.00 20.00 309.00 840.00 27.00 0.00 60.00 0.00 60.00 927.00
tv socket acc to specification no 3 42 2 0 20 0.00 20.00 64.00 126.00 6.00 0.00 60.00 0.00 60.00 192.00

outlet for indoor IP fixed Dome Colour Camera no 6 180 9 0 35 0 35.00 224.00 1080.00 54.00 0.00 210.00 0.00 210.00 1344.00
Outlet for outdoor IP PTZ dome colour camera no 3 260 9 0 35 0.00 35.00 304.00 780.00 27.00 0.00 105.00 0.00 105.00 912.00

106000.00
5,492,346

6,372,518
84907.60

689264.0

795264.0
0.00
Total

M/E Engineer Projects Manager

Tech. Manager
 LOW VOLATGE CABLES XLPE/PVC (.6/1KV)

Unit
Item No Description Qty
10 3*(300+150)+120 PVC/PVC Unit 50
material
Item Description Unit Qty u.p t.p
1 3*(300+150)+120mm mt 50 750 37500
3 ‫بدايات ونهايات الكابل أكواس نحاس‬ no 2 271.0 542.0
summation 38042

Installation

Item Description Labour Subcontractor Equipment

50(LE)/M
Installation Cost 2500

Unit
Item No Description Qty
10 3*(240+120)+120 PVC/PVC Unit 1800
material
Item Description Unit Qty u.p t.p
1 3*(240+120)+120mm mt 1800 614 1105200
3 ‫بدايات ونهايات الكابل أكواس نحاس‬ no 18 270.0 4860.0
summation 1110060

Installation

Item Description Labour Subcontractor Equipment

15(LE)/M
Installation Cost 27000
Unit

Item No Description Qty

10 3*(185+95)+120 PVC/PVC Unit 500
material
Item Description Unit Qty u.p t.p
1 3*(185+95)+150mm mt 500 513 256500
3 ‫بدايات ونهايات الكابل أكواس نحاس‬ no 18 237.0 4266.0
summation 260766

Installation

Item Description Labour Subcontractor Equipment

 15(LE)/M
Installation Cost 7500

Unit
Item No Description Qty
10 3*(150+70)+120 PVC/PVC Unit 2200
material
Item Description Unit Qty u.p t.p
1 3*(150+70)+120mm mt 2200 407 895400
3 ‫بدايات ونهايات الكابل أكواس نحاس‬ no 32 158.0 5056.0
summation 900456

Installation

Item Description Labour Subcontractor Equipment

15(LE)/M
Installation Cost 33000

Item No Description Unit Qty

10 3*(95+50)+50 PVC/PVC Unit 300
material
Item Description Unit Qty u.p t.p
1 3*(95+50)+50mm mt 300 248 74445
3 ‫بدايات ونهايات الكابل أكواس نحاس‬ no 4 143.3 573.1
summation 75018

Installation

Item Description Labour Subcontractor Equipment

15(LE)/M
Installation Cost 4500
Unit

Item No Description Qty

10 3*(50+25)+25 PVC/PVC Unit 350
material
Item Description Unit Qty u.p t.p
1 3*(50+25)+25mm mt 350 127 44555
3 ‫بدايات ونهايات الكابل أكواس نحاس‬ no 4 112.0 448.0
summation 45003
 Installation

Item Description Labour Subcontractor Equipment

10(LE)/M
Installation Cost 3500

Unit
Item No Description Qty
10 4*35+16 PVC/PVC Unit 3600
material
Item Description Unit Qty u.p t.p
1 4*35+16mm mt 3600 105 378000
3 ‫بدايات ونهايات الكابل أكواس نحاس‬ no 34 99.0 3366.0
summation 381366

Installation

Item Description Labour Subcontractor Equipment

6(LE)/M
Installation Cost 21600
Unit

Item No Description Qty

10 (4x16+10) PVC/PVC Unit 3950
material
Item Description Unit Qty u.p t.p
1 (4x16+10)mm mt 3950 60 237000
3 ‫بدايات ونهايات الكابل أكواس نحاس‬ no 32 78.0 2496.0
summation 239496

Installation

Item Description Labour Subcontractor Equipment

6(LE)/M
Installation Cost 23700
Unit

Item No Description Qty

10 (4x10)+6 PVC/PVC Unit 3100
material
Item Description Unit Qty u.p t.p
 1 (4x10)+6mm mt 3100 39 122140
3 ‫بدايات ونهايات الكابل أكواس نحاس‬ no 32 78.0 2496.0
summation 124636

Installation

Item Description Labour Subcontractor Equipment

6(LE)/M
Installation Cost 23700

Duct bank

Unit
Item No Description Qty
10 (4x10)+6 PVC/PVC Unit 3100
material
Item Description Unit Qty u.p t.p
1 PVC conduits 150 mm mt 4500 17 74250
PVC conduits 75 mm mt 15500 9 131750
3 1 ‫ متر وعرض‬1 ‫الحفر بعمق‬ mt 1750 50.0 87500.0
summation 293500

Installation

Item Description Labour Subcontractor Equipment

6(LE)/M
Installation Cost 23700