Professional Documents
Culture Documents
of Total Work
4 Value Added Tax For Total Work Executed (VAT) 5% 536,651.53
Executed (Item 3)
A Total Value of Work Executed + Value Added Tax (VAT) + Materials on-Site 11,269,682.03
DEDUCTIONS
of Total Work
5 (5%) Less Deduction of Retention 5% (Deduct) 536,651.53
Executed (Item 3)
of Total Work
6 (0.5%) Less Deduction For With Holding Tax 0.50% (Deduct) 53,665.15
Executed (Item 3)
of Total Work
7 Less For Recovery Of Advance Payment (Deduct) 0.00
Executed (Item 3)
8 Previously Payed (Deduct) 7,283,009.46
9 Safety Penalities (Deduct) 0.00
10 Others (Deduct) 0.00
Only Three Millions and Eight Thousands and Four Hundred and Eighty Nine , 96/100 EGP 3,396,355.89
Payment Certified
By:
QUANTITY
TOTAL Total
ITEM DESCRIPTION UNIT PRICE PER UNIT QC Progress Completion
Without applying After Applying QC and BOQ Quantity Notes
Previous Current Total QC or Progress % % %
Progress
Invoice 3
ELECTRICAL WORKS
QUANTITY
TOTAL Total
UNIT PRICE PER UNIT QC Progress Completion
ITEM DESCRIPTION Without applying QC After Applying QC and BOQ Quantity Notes
Previous Current Total or Progress % % %
Progress
Electrical Power
1 Distribution Boards IP65
1-1 It is required to supply and install the distribution board DB01
according to the above mentioned specifications for Storage Tank No. 75,000 0 0 0 0 100% 100% 0 1 0%
room.
1-2 It is required to supply and install the distribution board DB02
according to the above mentioned specifications for Reclamation Tank No. 65,000 1 0 1 65,000 100% 100% 65,000 1 100%
2 Cables
2-1 It is required to install and erect an existing cable supplied
by the owner (3x240+120)+70mm of Aluminum. It is to be 2
laid down in ground with all required excavation and clean sand M.L 400 260 0 260 104,000 100% 100% 104,000 270 96%
backfilling works in order to reach the appropriate depth. All
required caution tapes and erection requirements are to be
2-2 supplied
It and to
is required installed.
supply Bimetal
and installtermination
a multicore iscopper
to becable
supplied
of and
installed on both
(4x25)+16mm endsarmour
steel 2 of the XLPE
cable.insulated
The cable is to be
starting fromterminated and
the supply point
connected
to power DB1 to inthethe
designated
Storage Tankdistribution boards
room. Work on bothallsides, one
includes
is existing andand
excavation the other
clean will be backfilling
sand supplied by theas subsequent
previous item contractor.
except
Theconnectors
for item includes beingall materials and labour
pure electrolytic except
instead offor the supply
bimetal. of
Approved
the actualare cable. The cable will be M.L 750 0 0 0 0 100% 100% 0 100 0%
vendors El-Sewedy cables orhandled by the contractor from the
equivalent.
employer’s existing duct bank on site and to be pulled out and
partially or fully installed under ground. All exposed parts of cables will
be laid upon cable trays if they are horizontal and wire meshes or cable
ladders if vertical, they are included in the price of the item.
2-3 Same as the above for a cable of (4x25)+16mm for DB2 at the 2
Reclamation Tank room. But it will be installed above ground with the
height of around 2.5m outdoors. It will be supported on a hot dip M.L 1,300 80 6 86 111,800 100% 100% 111,800 50 172%
galvanized perforated cable tray along the path. The item includes
the cost of the cable, the cable tray and all required vertical
2-4 supports,
Same in addition
as above for Cable tofor
allpumps
terminals and accessories.
in sump pit of (4x16)+10mm . 2
M.L 1,300 0 40 40 52,000 100% 100% 52,000 15 267%
3 Wiring Circuits
All wiring circuits consist of pvc sheathed stranded copper wires
of designated cross section area with insulation grade 450/750V.
They run inside EMT conduits and terminal boxes and start from a
circuit breaker in the
3-1 main DB with appropriate
It is required to supply and terminal
installconnectors. They end
a branch circuit forup in the outlet
connection of a
and would
25A 3 phasegolighting
in series or as(4x16)+10mm
busbar a dedicated load as indicated
stranded copper. in every
2
item. All conduits are to be fixed to the sandwich panels or No. 26,000 1 0 1 26,000 100% 100% 26,000 1 100%
ceilings or any other structural members using corresponding
fixation
3-2 It techniques.
is required to supplyWires and areinstall
colour coded, RNS
a branch couloured
circuit Red, Brown
for connection
andoutdoor
of Blue in addition
lightingtofixtures
Black for neutral
with and striped
3x3mm strandedyellow and green
copper.
2
for earthing. All wires are connected with wire nuts. All
Outdoor conduits might require excavation and backfilling works to lay neutral wires No. 12,000 2 3 5 60,000 100% 100% 60,000 2 250%
return ground.
below individually. Earth will be connected in TN-S system. This
should follow and abide to the tender drawings.
3-3 It is required to supply and install a branch circuit for connection of
indoor lighting fixtures with 3x3mm stranded copper wires with an
2
average of 6 lighting fixture outlets per circuit. No. 8,000 2 0 2 16,000 100% 100% 16,000 2 100%
average of 5 power socket outlets per circuit. No. 8,500 3 0 3 25,500 100% 100% 25,500 2 150%
4 Wiring Accessories 0
4-1 It is required to supply and install push button IP65 contactor switches
with two coloured button indicators red/green for Light Switches for
operation of luminaries. Units should be installed on sandwich panels No. 1,200 8 0 8 9,600 100% 100% 9,600 8 100%
with adequate housing and fixing accessories.
4-2 It is required to supply and install IP65 covered industrial grade Power
Sockets single phase 16A. Legrand or equivalent are approved.
No. 900 8 0 8 7,200 100% 100% 7,200 8 100%
5 Luminaries
5-1 It is required to supply and install a lighting bus- bar of 3P+N+E 25A of
copper conductors. It should have all required accessories of elbows, end
cover, feed box, suspension wiring, expansion and thrust units M.L 950 37.5 0.00 37.50 35,625 100% 100% 35,625 38 99%
and joints, and brackets to be horizontally suspended from the ceiling
or steel structure to be levelled out. It should be connected to the
5-2 power outlet supplied.
It is required to supplyItandshould haveansockets
install IP65 or knock-outs for easy
connectiongrade
industrial of allimpact
tap-offresistant
plugs. All luminaries
LED are to beItconnected
lighting fixture. should and
suspended36W
consume directly from a it
emitting withoutof 3400
minimum any lumens.
additional suspension
It should be or No. 6,500 18 0 18 117,000 100% 100% 117,000 18 100%
reinforcement.
directly connected It should be IP55aprotected
to either lighting and of an or
bus-bar industrial grade.from
suspended
the actual ceiling or steel structure. Philips or equivalent suppliers
5-3 areis accepted.
It required to It supply
should and
provide Daylight
install white IP65
an outdoor light.industrial
Operatinggrade LED
temperatures
flood can reach
light. It should +450C.
be fixed to theLife should exceedroof
superstructure 25000 hours.
or the tank tops or
any existing structure, all brackets and supporting mechanisms or fixation No. 3,800 8 4 12 45,600 100% 100% 45,600 8 150%
accessories are included. Colour temperature should provide
daylight white light. It should consume 100W producing a minimum of
6 8000
Earthing lumens.
System The housing should be of extruded aluminum and
optical
It parts toofsupply
is required polycarbonate.
and install Expected
an earthing lifesystem
shouldaccording
exceed 25000
to the
hours. mentioned
above Operating temperature
specificationscould reach
and the 40 C. items:
following
0
6-1 Supply and erect complete protective earthing system type TN-S
including cables, earth pits, connection to non-current carrying
elements. The resistance of any point in the earth continuity No. 35,000 2 0 2 70,000 100% 100% 70,000 2 100%
system to main earth pit shall not exceed 1 Ohm.
6-2 Supply and erect complete earthing system type TN-S including
cables, earth pits, connection to main earth bars of main
distribution boards . The resistance of any point in the earth continuity
system to main earth pit shall not exceed 1 Ohm. No. 35,000 2 0 2 70,000 100% 100% 70,000 2 100%
6-3 Supply and erect complete protective earthing system including cables,
earth pits, connection to low current system elements . The resistance of
any point in the earth continuity system to main earth pit shall not
exceed 0.5 Ohm No. 56,000 0 0 0 0 100% 100% 0 2 0%
Page 3 of 6
Beyti Water Storage Tank
Invoice 3
PLUMBING WORKS
QUANTITY
TOTAL Total
ITEM DESCRIPTION UNIT PRICE PER UNIT QC Progress Completion
Without applying After Applying QC BOQ Quantity Notes
Previous Current Total QC or Progress % % %
and Progress
It is required to supply and install an industrial grade heavy duty floor
drain made of 316L stainless steel for all parts consisting of a
bottom sump (gully trap type) that is connected to HDPE pipes 10 bar. The
drain consists of the bottom part in addition to the top removable floor
grill. The system should withstand an overall pressure on top of the grill
1 not less than with
200x200mm 5kg/cm The item
minimum
2
includes
flow rate of 60l/hinstallation and connection No. 24000 6 0 6 144,000 100% 100% 144,000 6 100%
accessories and levelling into concrete flooring and foundations.
2 300x300mm
Blucher with minimum
is an accepted flow
supplier. The rate
drain of 15m3/h
should be capable of absorbing No. 45000 2 0 2 90,000 100% 100% 90,000 2 100%
3 500x500mm
and disseminatingwith the
minimum
requiredflow rate ofofwaste
flow rates 170m3/h
water, and No. 140000 1 0 1 140,000 100% 100% 140,000 1 100%
documentation
It is required to from
supplymanufacturer should grade
and install Industrial verify HDPE
that. waste
This iswater
doneand
for
the following suggested dimensions and flow rates:
water supply pipes capable of withstanding 10 bar pressure according to
DIN standards. Works include excavation to the required depths (1.5m),
erection, backfilling with clean sand and installing caution tapes. They
include termination and connection in between the pipes as well as at all
ends. All accessories, such as elbows and T branches are included. This is
for the following diameters.
4 DN100 mm ML 800 120 104 224 178,800 100% 100% 178,800 190 118%
5 DN150 mm ML 900 4.0 12.0 16.0 14,400 100% 100% 14,400 220 7%
6 DN200 mm ML 1100 120 80.80 200.80 220,880 100% 100% 220,880 180 112%
7 DN250 mm ML 1350 85 21.00 106.00 143,100 100% 100% 143,100 90 118%
It is required to supply and install a heavy duty manhole cover consisting
of a fixed frame and a two part watertight double seal 6mm checker plate
cover. All parts are constructed of hot dip galvanized steel and capable of
withstanding an overall distributed mass of 3000kg. The item includes
all installation requirements to be installed on reinforced concrete
manholes, either before pouring of concrete or after with joint sealants
and repair as required to produce a complete water tight system.
8 Covers are circular with a minimum clear diameter of 600mm. No. 20000 0 6 6.00 120,000 100% 100% 120,000 3 200%
It is required to supply & install Stainless Steel 304 compressed air pipe
(DN 15 , outer ø21,3) with fittings, valves & supports.
10 ML 4000 38.4 0 38.40 153,600 100% 100% 153,600 30 128%
It is required to supply & install a cast iron gate valve (DN 150) with its
accessories and supports with PVC T connection (will be installed for
11 waste water line) No. 25000 0 21.66 21.66 541,500 100% 100% 541,500 2 1083%
Page 4 of 6
Beyti Water Storage Tank
Invoice 3
ADDENDUM
I TEM UNIT P RICE PER UNIT Quantity tota without applying tota aftert applying QC
QC or progress QC Progress and progress BOQ Quantity completion Notes
previous current total
VENTILATION WORK
Exhaust Fan, :-
1-
2-
SAND TRAP LOUVER :-
S.T.L (800MMX150MM)
No. 9,000 9 0 9 81000 100% 100% 81,000 9 100%
269,000
FIREFIGHTING WORK
Automatic Sprinkler Heads, :-
3-
263,873
PLUMBING WORK
Drainage Submersible Pumps:-
8-
9-
Under Ground Piping (HDPE):-
8" DIAMETER PIPING MT 2,100 83 22.00 105.00 220500 100% 100% 220,500 140 75%
12" DIAMETER PIPING MT 3,000 15 0 15 45000 100% 100% 45,000 15 100% 1,210,500
10- GATE VALVES :-
Supplying, installing, connecting and testing of
Gate valves , as it should be (UL listed / FM
approved)
Cables
2
146,870
It is required to supply and install a multicore copper
cable of (3x50+25)+16mm 2 steel armour XLPE
2-2a insulated starting from the supply point to power M.L 730 119 0 119 86870 100% 100% 86,870 100 119%
DB01 in the Storage Tank room. Work includes all
excavation and clean sand backfilling as previous
Totalitem
of All Works(exluding VAT)
except for connectors being pure electrolytic instead 1,890,243
of bimetal. Approved vendors are El-Sewedy cables
or equivalent.
(This item replaces item 2-2 in the original BOQ)
56000 ونش تنزيل كونتنرات فيوليا