Sunteți pe pagina 1din 6

Project :Storage Tank - Juice Plant

APPROVED PAYMENT CERTIFICATE No.( 04 ) REV. 00


Project : Storage tank - Juice Plant
Advance Pay: Expiration:
Commencement Date
Completion Date
Contract Storage Tank - Juice Plant Date: B118 October 2018
PO purchased order 4500065936
Contractor : El Banna Engineering Center (EBEC) Work From: B128 December 2016

Approval Letter: Work Up To: B19 August 2018

Certificate No.: No. final Rev. 00


Notes:

Please pay directly into the following account:


Contractors' Bank Name : Account number :

I. Original Contract /Work Order Value( After Special Discount ) 6,695,100.00


II. Approved Variation Orders Net Add/ (Deduct) 55,000.00
III. Revised Contract Value (I.+II.) 6,750,100.00

1 Value of Work Executed Against Original Contract 10,678,030.50

2 Value of Work Executed Against Approved Formal Variation Orders 55,000.00

Total Value of Work Executed Against Original Contract + Work Executed


3 10,733,030.50
Against Approved Formal Variation Orders

of Total Work
4 Value Added Tax For Total Work Executed (VAT) 5% 536,651.53
Executed (Item 3)

5 Materials on-Site 0.00

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

B Total Deductions 7,873,326.14

Net Value Payment ( A - B ) 3,396,355.89

Only Three Millions and Eight Thousands and Four Hundred and Eighty Nine , 96/100 EGP 3,396,355.89
Payment Certified
By:

Client PM: Eng. Eslam Hamdy


Beyti Water Storage Tank
Invoice fainal

CIVIL & FINISHING WORK

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

1 Excavation Works Increase in depth of excavation


Excavation in any location for shallow foundation for type of soil according to 2.45 because of previous
to the dimensions on the design drawings from the existing ground M3 230 4,563.64 0.00 4,563.64 1,049,637 100% 100% 1,049,637 1,500 304% backfilling and extension of
surface level to the bottom level of the plain concrete underneath the pump room area curb
foundation above or below water table. The work shall consider securing
2 the sides
Filling of excavation to protect adjacent structures and roads. It is
works
expected
Filling to beshall
works mechanical
be doneexcavation,
with cleanbut if the
sand, need arises
supplied frominoutside
certain
areassite,
to perform M3 290 404.46 0.00 404.46 117,293 100% 100% 117,293 400 101%
the free of manual excavation
any impurities and itorganic
will bematerials
executedand with same item
salts.
pricing.
The price includes pure fresh water showering and compaction works.
3 This item includeslayer
Each compacted dewatering
of the (ifConcrete
needed)
supplied
Plain to the
sand
Works doesnearest existing25
not exceed drainage
cm,
pit
and and
Supply transfer
theand of
compaction the resulting
testsconcrete
execute plain debris
for each under to the
layertheare public dumping
mandatory
reinforced area.
for each
concrete shallow
Engineering
compacted
foundationlayermeasurements
and to ensure
with cement ofcontent
the work (ordinary
items will
achievement be done
of Portland
the as per
compaction
cement) the
degree
at least
design
required.
300 kg/m3 drawings. The completion
and minimum compressive of the works250
strength shallkg/cm2
be according
after 28todays.
the 81.65 0 81.65 159,218 100% 100% 159,218 water tank
technical
A trialspecifications
mix should be and/or the Egyptian
prepared and tested standards, design drawings
by the contractor at an
and approved
construction qualitylaboratory
concrete control requirements.
and results are to be reviewed and
Anyapproved
additional unwanted excavation done will not be
by the Resident Engineer (Consultant Engineer) prior to measured and
will be rectified by pouring plain concrete similar
execution of works. Sampling tests must abide with the Egyptian to item 3 to reach
design and required
Standards levels. and quality assurance. This item includes
requirements
applying an insulating layer consisting of 3 layers of cold applied
bituminous material such as bitusil E from prokem or equivalent on top of 47.95 0 47.95 93,503 100% 100% 93,503 pump room
the foundations with a minimum rate of 1.5kg/m . The item also includes 2

the spread of a layer of polyethylene sheets with the minimum


thickness of 400 microns for vapour proofing below the plain concrete
in contact with the ground. The aggregate shall be free of all undesirable
impurities particularly chlorides and sulfates. This shall be insured by
chemical analysis in an approved concrete laboratory. Sample (cubes) M3 1,950 32.14 0.00 32.14 62,673 100% 100% 62,673 140 142% reclmation tank
of at least 6 for each 100 m3 of concrete shall be taken and cured
by the contractor for testing. The item also includes leveling of the
surface perfectly for the insulation layers above. The execution of
this layer abides with the Egyptian standards and quality assurance,
design drawings.

0.00 2.63 2.63 5,129 100% 100% 5,129 manholes

37.5 0.00 37.50 73,125 100% 100% 73,125 pipe rack

4 Reinforced Concrete Works (water tank foundations)


Supply and execute Reinforced Concrete for shallow foundations and
using Ordinary Portland Cement (OPC) with cement content of at least
400 kg/m3 and compressive strength of at least 350 kg/cm2 after 28 M3 5,500 217.71 0 217.71 1,197,405 100% 100% 1,197,405 220 99%
days. A trial mix should be prepared and tested by the Contractor at an
approved concrete laboratory and the results are then reviewed and
approved by the Engineer before execution.
5 Reinforced
Sampling tests Concrete mustWorks abide with the Egyptian Standards requirements
(waste
and quality water tank andThis
assurance. manholes)
item includes the supply and installation of
Supply
the reinforced and execute steel bars Reinforced
satisfyingConcrete the Egyptian for shallow
Standards foundations,
(grade
walls
360/520) andand roofsetup of waste
according waterto tank using drawings.
the design Ordinary The Portland aggregate Cement shall
(OPC)
be freewith of all cementundesirablecontentimpuritiesof at least 400 kg/m3
particularly and compressive
chlorides and sulfates. M3 5,900 0 7.40 7.40 43,660 100% 100% 43,660 25 30% manholes
strength
This shallofbeatinsured least 350 by kg/cm2
chemicalafter 28 days.
analysis in an A trial approvedmix should concrete be
prepared
laboratory.and Sample tested by the
(cubes) of at Contractor
least 6 for at each an 100approved m3 of concreteconcrete shall
laboratory
be taken and and cured the by results are thenforreviewed
the contractor testing. and approved by the
Engineer
The vertical beforeformwork execution. for the sides of the raft adjacent to soil in the
6 Sampling
external underneath
Reinforced tests
Concrete mustthe abide
works raftfor with
shall
all be theofEgyptian
other plywoodStandards for fair face requirements
finish.
and
With quality
foundationsrespect assurance.
and to the This
top
structural item
surface
members includes
of the raft, the supply
it shalland be installation
extremely of
the
It is reinforced
leveledrequired and smoothtosteel
supply barsand
andsatisfying
executethe
finished using Egyptian
floor hardener
reinforced Standards
concrete such (grade
as Chapdure-
foundations or
360/520)
premix
any other orand setup according
equivalent.
structural The finish
members to the ofdesign
similar the to drawings.
floor itemshall 4be The aggregate
done
(Reinforced using shall
be
lowfree RPM of for all undesirable
mechanical impurities particularly chlorides and sulfates. 53.33 0 53.33 261,317 100% 100% 261,317 100 53% pump room
Concrete Storagetrowels Tank according
foundations) to theAccording
standard. toThe leveling
drawings. of
This
the raftshallspecially
be insured at byedgechemicalzone should analysisbeinwithin an 5approved mm tolerance. concrete This
laboratory. Sample (cubes) of at least
item includes applying an insulating layer consisting of 3 layers of cold6 for each 100 m3 of concrete shall
be takenbituminous
applied and cured by the contractor
material such asforbitusil testing.E from prokem or
This item includes
equivalent with a minimum the insulation of the interior
application of the waste
rate of 1.5kg/m2 allwater
around tankthe
with suitable
reinforced cement-except
concrete basedfor insulation
the top surface. materials. It is preferable to use M3 4,900
vica seal and vica-dex products with special 36.46 0.00 36.46 178,654 100% 100% 178,654 100 pipe rack
emphasis on the interaction of the edges (bottle-neck practice
at all right-angled intersection).
This item also includes applying an insulating layer consisting of 3
layers of cold applied bituminous material such as bitusil E from 12.096 0.000 12.096 59,270 100% 100% 59,270 101 sump
prokem or equivalent with a minimum application rate of
1.5kg/m2 all around the reinforced concrete.
It also includes all required connections and treatments of piping 47.83 0.00 47.83 234,367 100% 100% 234,367 100 reclamation tank
networks for junctions and sealants for leak-proof construction.
7 Any required sleeves
Soil Replacement works during construction will be included, also any
shaping
Material of supplybottom layer of concrete
and execution of a replacementwill be done layer to from
allowclean for smoothCrushed
flow ofsize
stone waste1 and water.2 with the proportion of 1:1 with the required
The item also includes anysoil setup or installation M3 350 1714.91 305 2,019.91 706,969 100% 100% 706,969 700 289%
thickness as stated in the properties report requirements
and/or designforDrawings. manhole
covers
The or grills
price includesthat will be mentioned later as separate items in
plumbing
pure fresh works.
water showering and compaction works. Each compacted
8 Slab on Grade (SOG) (Optional)
layer
It of the to
is required supplied
supply material
and execute does not exceed
a concrete Slab on 25Grade cm, (SOG) and the
compaction
flooring andtests (plate loading
its required subgrades test)offor each layer
excavation and are soil mandatory
replacement. for
each
Compacted compacted layer to ensure
Soil Replacement the achievement
should be of minimum of the compaction
thickness 30cm with
degree required. as previous item 7 (Replacement soil). It should be M2 890 0 261 261 232,290 100% 100% 232,290 250 104%
same specifications
executed after required excavation or compacted backfilling in between
foundations. All testing should be done to ensure there shall be no
settlement of executed soil replacement or SOG at any time. The
9 It is required
Concrete slabtoshould supplybeand plainexecute
concrete sub-base
similarofinlevelled specifications compacted to item clean
3
gravel and sand with
(Plain concrete) with atheratioaddition of 1:1 byofvolume. galvanized Gravel steel should fibre be of
sizes 1-2 with awith 50% aratio by volume M2 110 0 700 700 77,000 100% 100% 77,000 700 100%
reinforcement minimum ratewithofa30kg/m3 minimumofthickness concrete of to
30cm.
be uniformly A platemixed. loading compaction
Minimum slab test will beisapplied.
thickness 20cm. With All levels
respect andto
10 slopes
the top
Steel should
surfacebeofconsidered
Superstructure the SOG, and it shall all berequired
extremely soil excavation
leveled and and
levelling,
smooth
Steel Works as well
and as dumping
finished
for pump using
roomfloor of allhardener
frames debris insuch official as landfill
Chapdure-premix dumps off site, or
as
Supplywell and
equivalent. as any The required
installationfinish of backfilling
ofrolled
the floor or materials
steel shall
sections be donewill allusing
(Grade: be
St.37) included
low
as shownRPM in on
price.
mechanical
the designIt will be used
trowels
drawings for
according
for landscape
steel to the areas
works standard.
for around
supporting A trial thestructure.
mixstorageshould tank
Thebe area KG 65 6279.5 0.0 6,279.5 408,168 100% 100% 408,168 3,500 179%
and pump room.
submitted
structural for testing.
steel will beThe sanddesign blasted of then
the SOG Hot shoulddip galvanizedensure that no
expansion or
according to settlement
ASTM 123joints @500are needed. (PRICE IS NOT INCLUDED IN
gr/m2.
THE TOTAL)
The contractor shall supply the full workshop drawings prior to
11 Wall
emerging Sandwich the Panels workshop phase.
It
This is item
required includes to supply and install
all accessories, andsandwich
fixation with panelsbolts for wall (Gr paneling
10.9) or
to be supported
welding (whenever on applicable)
steel superstructure. accordingPanels to the shall Egyptian be fire Code rated205- for 45
minute
2007 technical protection. Colours & corrugation
specifications, design drawings to match andexistingResident forEngineer
external M2 1,100 260.31 0.00 260.31 286,341 100% 100% 286,341 300 87%
walls {Silver RAL
(Consultant 9006 /instructions.
Engineer) Blue 5015} & Allfor
holesinternal
for bolts wallsare white to beRAL 9003.
drilled
Walls thickness 120mm. Sandwich wall
using magnetic drill. The price also includes all the necessary activities panels start level from ground
floor
for work levelcompletion
no masonry andwall below. The
performing testspanels for should welding be quality
a part of
aaccording
completetosolution the technical including specifications,
wall connectors, approved poly urethane
design and shop
12 sealants
Roof
drawings Sandwich
between
and quality Panels
panels in tongue and groove connectors,
Same
assembly
assurance as the above but This
accessories
requirements. for
of roof corner
item panels with ahorizontal
covers,
also includes thickness
all what itof PVC 150mm
takescoves foratand
ribbed.
connection Roofs with should
floors, provide wellaas
assurveying, completely
connections sealedbetween and waterproofed
roof and walls. M2 1,100 147.21 0.00 147.21 161,931 100% 100% 161,931 170 87%
installation (e.g. cranes, etc.) Items include all required steelA
cast
environment.
in situ reinforced
All required
fair face
members, columns, beams, rafters, gaskets, supports, bolts, details
guard baseand 400mm
accessories height thatandare 200 mm
welding,
13 manufactured
width
rivets,and
Industrial painted
Flooring
connectors, of hotwith dip
epoxy
anchors, galvanized
white
… etc colorsteelshould
that arearerequired
included
be added toinin the
the pricing,
complete entirethe
such
It as top
perimeter.
is required
structure asAny cover,
openings
to
designed. side
supply The inflashing,
andthem
unit apply rain
is should gutter,
beand
a ucrete
kilogram correctly
or
all similar
items cutare and remedied
industrial
calculated so
floor
as
downspouts
from notdrawings
finishingto allow forincluding
for
and rust
dosing of
vertical
rooms
no account steel is paneling
piping
and takenother till
in any
for anyway
the ground
required
welding, and not and
areas
losses toendcompromise
elbow,
with
or similar,a M2 2,900 0 11.46 11.46 33,234 100% 100% 33,234 12 96%
lifeline
fire steel
reinforced
only support
safety, all covers
concrete
members alongand the
required center
substrate.
anchors. part,
coverrain
toSteel
The andeaves
system
shall beseal
should
coatedwith siding,..
the withstand
openings
in fire rated etc, in
around
heavy
60
order
pipes
mechanical to
minuteorretarding perform
conduits
wearcoatings are
as as required.
wellincluded as provide
with Panels are
in theresistance
a decorative measured
pricing.
finish that All
foradditional horizontally
iscommon
FM Global steel
members
from
industrial thefor fixation
plan
chemicals. disregarding
ofIt door
should frames
approved. The coating system should have a coat of fire retardantinclined are
consist lengthalso
a andincluded
complete area. Roofs
in
polyurethane pricing.
are to be
Doors
tested
The
coating against
construction
system water
with leakage
should
to benot usingaas
allow
applied power
any air hoses
a primer leaksafter before
or the
surface and
presence after of
preparation all 350
any
intumescent
Itcavities.
is required airless
to supply coating
and with
install minimum dry film thickness of
penetration
and
microns.etching, TheAllto required
and theapanels
coating singlemebers
system have
layer orpressed
been
should accessories
treated
application steeland
be submitted todoors
for
thesealed.according
fixing,
required treatment to the
thickness of
following
connections,
with smooth specifications.
sealants
finishing. are They
included
Ucrete should
RG coves be
in pricing.
arecomposed
In general,
included ofin and
2the
alllayers
work
approved
pricing. of steel
shouldThe
withto work
a minimum homogeneously
thickness between
of 1.25mm. different
Door layers,
structures and should be
be done
system
applied according
should
to clean or to
blend sandmanufacturer
seamlessly,
blasted recommendations
account
steel. All detailsfor connections
should andshould method be
and include
follow the
reinforced
statement.
any required on the
Approved wallinside vendors
skirting, withand steel
are stiffeners
at Alex
the same steel,with ICON
time aconnect
spacing
and for toofsteel
no larger
Kingspan.
floor
drawings
than 150mm. and comply
They 60 with the
should Egyptian
be superstructure
coated incodethe and of practice
desired colourmeasured providing
Finishing
drains,
structures.
It door
is required isApproved
PVDF
thresholds,
to install microns
vendors steel
Door for on
the both
steel sides.
structure Panelsare are
pedestal connections
Alcomponents
Zamil and ASF.
14 designated
from
and the firefloor
façade
similar safety. Doors
for considerations.
visible asD01
areas awith according
wholeThe as
disregard well
finishing
toas the
to ofall above
their
overlap
should
specifications
or hidden
be of a parts.
Fire
as
should coating
a double leafis approved
be thickness
fire hinged
rated door as IRIS
with CHAR
the 21.
dimensions 3.00m forxcolour
3.00m. An
Panels
minimum
additional should door have
single of and
a homogeneous
leaf 4mm
door
should
locker and
providing provide
and theprotection
uniform
stop is to texture,
required be colour
supplied
at least
and
and and60
No. 75,000 1 0 1 75,000 100% 100% 75,000 1 100%
minutes. Door
finish for texture.
finishing the entire filling shouldvendors
batch.
Approved be in fireand resistant
systems polyare urethane
BASF Ucrete foam. Door MF
installed.
accessories should be made should of electrostatic powder coated steel
or equivalent. Execution and system follow manufacturer’s
that comply with fire safety standards. Accessories should include a
recommendations.
15 Cam5
It locking to
is required mechanism,
install DooraD02 panic handle for
according to the fireaboveescape, a fixed
specifications
door
as handle,
a single leafahinged door knob, door with an adjustable
the dimensions spring of gas
1.50m pressure
x 2.00m. door
No. 65,000 1 0 1 65,000 100% 100% 65,000 1 100%
closer, a threshold, a door stopper, and a minimum of four bolted
stainless steel hinges with appropriate distribution for every leaf. In
16 addition,
It is required an electromagnetic
to install Door lock D03 that complies
according to theandabove worksspecifications
seamlessly
with
as the later
a single leafmentioned
hinged door access
with control
the dimensionssystem and the owner’s
of 1.00m x 2.00m. existing No. 45,000 2 0 2 90,000 100% 100% 90,000 2 100%
system, with different operation scenarios and settings will be supplied
and installed. Doors should have a built in architrave that blends
seamlessly with the sandwich panel walls. Installation should be
Total of all items without VAT
done using fire resistant poly urethane foam in addition to any required
steel bolts or welding to the steel structure or sandwich panels. Supplied
5,671,183
door frames should be properly installed with no air or thermal leaks.
Doors should have an all around seamless welded trim. A door grill with a
reinforced flynet and sand trap of minimum size of 40x40cm should
be installed in all leaves, it should allow for natural ventilation without the
entry of sand
or pests. Prices include all of the above and any other necessary
requirements for the proper supply and installation of the items.
Approved vendors for the doors are France Metal or equivalent. Page 2 of 6
Approved vendors for the accessories are ASSA Abloy and
Beyti Water Storage Tank

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%

1-3 It is required to supply and install a 3 pole Adjustable 80A/160A


MCCB in the existing power supply distribution board with any
required modifications. The price includes all required wire
connections, terminals, bus-bar modification or similar to fully No. 56,000 2 0 2 112,000 100% 100% 112,000 2 100%
operate and supply power for DB01 and DB02.

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%

3-4 It is required to supply and install a branch circuit for connection of


power socket outlets with 3x4mm stranded copper wires with an
2

average of 5 power socket outlets per circuit. No. 8,500 3 0 3 25,500 100% 100% 25,500 2 150%

3-5 It is required to supply and install a branch circuit for connection of a


single ventilation fan outlet with 3x4mm stranded copper. 2

No. 4,500 3 0 3 13,500 100% 100% 13,500 4 75%

3-6 It is required to supply & install a main circuit 354,800


breaker for reclamation system feeding power with capacity 80A/160A
Adjustable (Veolia reclamation load + MEP load) and it will be
installed in an existing cabinet (the contractor should make the cable L.S 50,000 1 0 1 50,000 100% 100% 50,000 1 100%
termination and connection to this circuit breaker).

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%

7 Generator Rental (Optional)


It is required to supply and operate an Electrical generator 75 KW with
its needed (diesel, oil, operator & maintenance) with two cables with Monthly
Rental 60,000 0 0 0 0 100% 100% 0 2 0%
length 20 m each. Fuel for operation is included in pricing. It is on a
monthly rental basis.(NOT INCLUDDED IN THE TOTAL)
Light Current
8 Fire Alarm
It is required to install the following parts to an existing addressable fire
alarm system. All items should comply with the existing system and
should follow FM Global requirements, including wiring,
accessories and all components of the system. Cooper is accepted. 0

8-1 It is required to supply and install an addressable ionized


smoke detector. The detection is made via an addressable ionisation No. 2,500 3 0 3 7,500 100% 100% 7,500 3 100%
smoke detector. The detectors are capable of detecting visible and
8-2 invisible
It is required
combustions to supplyof gases and emanating
install froman indoor/outdoor
fires, using a dual
ionization chamber
addressable Breakin which Glass the Station
air iswithionizedIP65by protection.
a single radioactive
The manual No. 2,000 2 0 2 4,000 100% 100% 4,000 2 100%
source
call pointof unit
less thanis suitable
1 μCurie. for surface mounting. The reset to normal
8-3 It
Eachis required
position istopolled,
timeis itonly supplyitand
possible install
communicates
using a Fireits
a special Alarm
key. Thesounder.
status station isThe
to the control electronic
housed panel.
in a The
sounders
detector
metal boxisare
with
for surface
bright red mounted,
mounting.
finish. Thered
It iscoloured
station
provided for
should
with indoor
carry and
a mounting outdoor
a clear base, on No. 2,000 2 0 2 4,000 100% 100% 4,000 2 100%
applications
which the detector
inscription of thethe
telling vibrating
head wayisoffixedtype. It
Theoperates
use. iusing station onmounted
a twist-lock
is 24 Vaction.
dc. It
at should
level give
a The of
8-4 a110
It sound
is required
detector level
cm above hasto offinished
asupply
95LEDdBAindicator
and
at 1install
floor. meter forallin required
all directions.
visual wiringItfor
supervision. should
theLED
The fire
have alarm
a strong
flashes
network.
visible
under red The system
flashing
normal operationis light
strobe for the hearing
conditions. impaired.
If the detector It should
is actuated, the L/S 45,000 1 0 1 45,000 100% 100% 45,000 1 100%
have
an
LEDaddressable
is IP65
latched protection.
type
on. Itand should
should be connected
provide entry forto the thesmokenearest
from fire
allalarm
the
9 CCTV
panel in theThe
directions. existing nearby
detector is structures.
provided with All wires and cables
an insect guard.should comply
It
The is mounting
with required
NFPA to supply
70, article
base 760,
for theandand install
should
detector be CCTV
do FM cameras
notGlobal
contain thatelectronic
certified.
any are an for
Cables
extension
fire detectors
circuitry to an
to existing
sensors
enable IP based
should
insulation CCTV
be and system
terminated in the
and
continuity factory.in
installed
checks AllPVC
to cameras,
be
wiring accessories, 0
underground
completed onpipe inchwiring
the3 wiring (onwithdepth and software
the80detector
cm) covered versions
heads with should
clean
removed. sandbe and
compatible
warning tape, with andthe existing
tying up system
with existing and should fire alarm work system.
seamlessly as
an extension.
Expected length Work is 90m includes
for each allofrequired
the 4 cables. wiring and modification to the
9-1 existing
It system
is required to to plug and
supply in. install
Wiringannetwork indoor IP65 costIP-based
is included
CCTV fixed in the
camerasurveillance
colour items’ pricing. camera. Wiring
The cameranetwork is ethernet
operates CAT6incables
in daylight colourfor and No. 12,000 2 0 2 24,000 100% 100% 24,000 2 100%
CCTV modes
B/W system installed
as well as in PVChaving underground
an additional pipeautomatic
3 inch (on depth IR source 80 cm) for
9-2 covered
Same as with
operation aboveatcleanbut sand
0luxoutdoor andIP66.
conditions warning
with a tape,beamwith rangetermination
of 30m. Camera & tying
should No. 14,000 2 0 2 28,000 100% 100% 28,000 4 50%
up with
provide
Access existing switch.
a minimum
Control Expectedwith
HD resolution length is 90m
30FPS. Wiringfor each
should of the
be of 6 cables.
fire-
10
rated CAT6 with
10- It is required to Supply and install an access control RFID reader unit
1 equivalent
that RJ45 connectors.
is an extension of the existing All mounting
access control and fixing
system accessories
of the factory as
well as required power supplies and
and similar to the existing units specifications with all required wiring are included. Panasonic No. 29,000 2 0 2 58,000 100% 100% 58,000 2 100%
KEW1144
wiring andrange is accepted.
mounting accessories as well as power supplies. It is to be
11 connected
It is required to adjacent
to supply electromagnetic
& install alocks PVCofunderground
doors and linked pipe 3toinch the
existing
(on depthCCTV 80 cm) and covered
security with system.clean The itemand
sand includes
warning thetape
Supplywith&
installation
needed excavation of a door and accessfilling, cable
and pull for fire detectors sensors
a communication within
cable
termination installedcable in PVC underground M.L 380 0 0 0 0 100% 100% 0 200 0%
it (communication supplied by the pipe
owner) 3 inch (on depth 80 cm)
covered with clean sand and warning tape, and tying up with existing
door access system. Expected length is around 90m. Fermax is
approved.
Total of all items without VAT 1,161,325

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 and install a sump pit cover similar to the


previous item but for larger areas and in square meters. Hence
9 the structure of the cover will divide it to smaller subareas of a M2 4500 0 30 30.00 135,000 100% 100% 135,000 12 250%
maximum of 1000x1000mm with separate covers.

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%

It is required to supply & install a cast iron non-


12 return valve (DN 150) with its accessories and supports (will be installed No. 25000 0 2.660 2.66 66,500 100% 100% 66,500 2 133%
for the waste water line)
It is required to supply & install water & drain piping & plastic
13 underground drain tank for the operation of 3 caravans (for Veolia team) LS 7500 1 0 1 7,500 100% 100% 7,500 1 100%

Total of all items without VAT 1,955,280

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-

Supply, installation and commissioning of


exhaust fan

EX.A.F-01 65 L/S (WALL MOUNTED FAN TYPE


WITH DAMPERS) No. 12,000 1 0 1 12000 100% 100% 12,000 1 100%

EX.A.F-02 120 L/S (WALL MOUNTED FAN


TYPE WITH DAMPERS ) No. 16,000 1 0 1 16000 100% 100% 16,000 1 100%

EX.A.F-03 320 L/S (WALL MOUNTED FAN


TYPE WITH DAMPERS) No. 19,000 6 0 6 114000 100% 100% 114,000 6 100%

EX.A.F-04 60 L/S (WALL MOUNTED FAN TYPE


WITH DAMPERS) No. 23,000 2 0 2 46000 100% 100% 46,000 2 100%

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-

Supplying, installing, connecting and testing of


15 mm Chrome plated Glass Bulb pendent
sprinkler heads, quick response for
5.6 K factor type, 68oC rating temperature

Pump Room (1)


No. 1,200 11 0 11 13200 100% 100% 13,200 11 100%
FIRE HOSE CABINETS
Supply, installation, and commissioning of
Double Fire hose Reel cabinet from 1.5 mm
thickness steel & 1.5 mm door with 6 mm clear
4- wire cast glass hose reel housing including the
following:
Swinging type Hose reel complete with:

-2.5” Swinging type fire hose reel with 1” (30 m).


length non collapse rubber hose, manual type.
-2.5” Manual stop valve ball valve type with
plastic cover handle.
-2.5” Multi-Purpose nozzle three position jet-
spray- off from cast brass with nickel alloy finish.
-1.5” Swinging type fire hose reel with 1” (30 m).
Pump
length Room (1)
non collapse rubber hose, manual type. No. 26,000 0 1 1 26000 100% 100% 26,000 1 100%
-1.5” Manual stop valve ball valve type with
plastic CONTROL
ZONE cover handle. VALVES
-1.5” Multi-Purpose
Supplying, installing,nozzle three position
connecting jet- of
and testing
spray- Y
O.S.& offgate
fromvalves
cast brass with nickel
with tamper alloy finish.
( supervisory )
switches,swing type check valves, flow switch,
5- test and drain, UL approved to be installed on
sprinkler zone branch pipes and on riser bases.

2.5'' diameter No. 39,000 1 0 1 39000 100% 100% 39,000 1 100%


Piping And Fitting Materials
Supplying, installing, connecting and testing see
specification of seamless black steel fire
protection piping system complete, including
6-
pipes fittings, supports, hangers, sleeves, inserts
painting and all required

couplings and adapters as per A.S.T.M. A- 53


schedule 40.
1.0 inch diameter MT 650 23 0 23 14950 100% 100% 14,950 30 77%
1 ¼ inch diameter MT 800 7 0 7 5600 100% 100% 5,600 6 117%
2.0 inch diameter MT 990 4 0.00 3.70 3663 100% 100% 3,663 6 62%
2 ½ inch diameter
MT 1,400 6 10.0 15.90 22260 100% 100% 22,260 38 42%
OPTIONAL ITEM (Not included in the total
sum) Piping And Fitting Materials
6-
Supplying, installing, connecting and testing see
specification of HDPE pipes 20bar

3.0 inch diameter


LS 100,000 0 0 1 100,000 100% 100% 100,000 1 100%
Automatic dry powder ceiling mounted
7- extinguisher, :-

Supplying, installing Automatic fire extinguisher


of dry chemical powder for ABC classes 12 kg
weight complete with gauge, bracket ...etc and
any other required accessories.(Not includded in No. 4,900 0 8 8 39,200 100% 100% 39,200 8 100%
the total)

263,873
PLUMBING WORK
Drainage Submersible Pumps:-
8-

Supplying, installing, and commisioning of


submersible drainage pumps each 60 m3 / hr
-18 m Head (2 on duty one stand by), Fully
submersible Cast iron with impeller stainless
steel type, electrical float type control for
automatic operation, c\w all hookup valves,
check valves, isolating valves, discharge line to
the nearest drain point, driving electrical motors,
power and control panel, electrical wiring cables, No. 315,000 0 0 3 945000 100% 100% 945,000 3 100%
cable trays, all fittings and accessories required
for proper system operation.

9-
Under Ground Piping (HDPE):-

Supplying, installing, connecting and testing of


10 bar HDPE underground fire protection pipe,
including pipes fittings, transit piece,flexible joint
absorber, supports, hangers, anchoring blocks,
sleeves, inspector test connections, flushing
connections , excavation, backfilling with clean
sand and all required fittings.

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)

8" DIAMETER No. 45,000 0 0 0 0 100% 100% 0 3 0%


Electrical Power

Distribution Boards IP65


1 No.

It is required to supply and install the distribution


board DB01 according to the above mentioned
specifications for Storage Tank room. With a
modification of the main circuit breaker to be
160/160A Adjustable MCCB, and feeding copper
cable of (3x50+25)+16mm 2.
(This item replaces item 1-1 in the original BOQ)(not
1-1a included in the total -already included in issued PO0 No. 60,000 1 0 1 60000 100% 100% 60,000 1 100%

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

‫‪2650‬‬ ‫طلمبة لرفع صرف كرافانات فيوليا‬

‫‪6380‬‬ ‫‪ NSX250‬مفتاح كهرباءا‬

‫‪2400‬‬ ‫غفير الترعة ‪ 3‬شهور‬

‫‪1800‬‬ ‫ثمن كساحة لكشري‬

‫‪4500‬‬ ‫تسليم ليد شخص‬

‫‪2400‬‬ ‫شحن فريون لتكييفات فيوليا‬

‫‪2000‬‬ ‫ليد م‪.‬عاطف مطاوع لعمال اكتيفلو‬

‫‪15000‬‬ ‫علءا سيفتي شهرية‬

‫‪600‬‬ ‫ميدو سيفتي فترة ليلية‬

‫‪48070‬‬ ‫كابل فيبر‬

‫‪49500‬‬ ‫سششيفتيشششاور ‪3‬‬

‫‪1000‬‬ ‫مشوار للقاهرة‬

‫‪9000‬‬ ‫مرتب شهرين كشري‬

‫‪4000‬‬ ‫تسليم ليد شخص‬

‫‪13000‬‬ ‫مرتب علءا سيفتي‬


‫‪15000‬‬ ‫مرتب علءا سيفتي‬
‫‪15000‬‬ ‫مرتب علءا سيفتي‬
‫‪4500‬‬ ‫مرتب كشري‬
‫‪2400‬‬ ‫كساحة و تأمين‬
‫‪82000‬‬ ‫نظام مضاد للصواعق‬
‫‪5000‬‬ ‫توصيل السيفتي شاور‬

‫‪55000‬‬ ‫مجموع كلي‬