Invoice No.05 - (23-25) - 30-12-2019 - C.C

Mountain View
I-CITY NEW CAIRO

Interim Payment Certificate
Date: 3-May-23
Package :
Contract Name & Package #: Construction Of Plot ( No 23-25 ) Payment # : 05 V(1)
Vendor's Name: Mountain View Valuation Date: 20-Dec-19
Vendor's Invoice #: 5 Date: Payment Due Date: 17-May-23
Contractor: Consultants for Contracting and Real Estate ASASS Monthly target due date
Contract Starting Date: 12-Jun-19 cummulative target due date
Contract Ending Date: 01-Feb-21 Performance Bond Expiry Date:
Contractual Terms
Item Amount
A Original Contract Value 159,220,991.61
B Variations Amount (To date) 166,563.60
F- Revised Contract Sum " A + B " = 159,387,555.21
A B=C-A C
Payment Details Previous Work Certified Current Amount Work Certified To-Date
A- Certified Work Volume of Original contract 12,636,988.57 6,259,951.61 18,896,940.18

B- Certified Work Volume of Variation Order - 166,563.60 166,563.60
C- Certified Work Volume of Material on site 1,296,933.22 (1,170,535.72) 126,397.50
D- Certified Price Variance (512,021.64) 104,603.19 (407,418.45)
E=A+B+C Total Work Certified 13,421,900.14 5,360,582.68 18,782,482.82
E- Deductions:
Retention (x%) 5% (671,095.01) (268,029.13) (939,124.14)
Withholding Tax (z%) 1% (134,219.00) (53,605.83) (187,824.83)
Social Insurance 2.52% (338,231.88) (135,086.68) (473,318.57)
Other Deductions"HSE Violations" - - -
Other Deductions"Tower Crane Rental" - - -
Other Deductions"Site Lab Over time" - - -
F- Total Deductions (1,143,545.89) (456,721.64) (1,600,267.54)

G- Totals 12,278,354.25 4,903,861.03 17,182,215.28
Previously paid 12,278,354.25
Current Net Payment 4,903,861.03
Amounts In words Four Million and Nine Hundreds Three Thousands and Eight Hundreds Sixty One Egyptian Pounds and Three Piasters
Certifications:
ASASS
Contractor Technical office Planning Engineer
P.M: Mohamed Assem Manager: Mohamed Hussien Engineer: Waleed Ahmed
Signature: Signature: Signature:
Date: Date: Date:

DME
Contractor Technical office PCS Technical office Technical office
P.Director: Tarek Abd Ellatif Manager: Ahmed Abd Elkarim Manager: Nermeen Afifi Commercial Manager: Ahmed Hanno Engineer: Mahmoud Samy
Signature: Signature: Signature: Signature: Signature:
Date: Date: Date: Date: Date:
1 of 59
‫نموذج مستخلص (مقاول)‬
‫نوع المستخلص جاري‬ ‫مستخلص رقم‪5:‬‬
‫نوعية األعمال ‪Residential Buildings‬‬ ‫حجم األعمال المنفذ حتى ‪31/12/2019‬‬
‫‪: New Cairo‬موقع المشروع‬ ‫‪: I-city NC‬كود المشروع‬ ‫) ‪: Construction Of Plot ( No 23-25‬اسم المشروع‬
‫‪: DMA‬االستشاري المشرف‬ ‫‪: MOUNTAIN VIEW‬المالك‬
‫‪: DMC‬المقاول‬
‫‪:‬بيانات تعاقدية‬
‫تعاقد‪ /‬مرحلة‪ :‬مرحلة رقم (‪)1‬‬ ‫كود التعاقد‬
‫‪:‬مدة التعاقد (شهر)‬ ‫‪159,220,992‬‬ ‫‪:‬قيمة التعاقد (تقديرية)‬
‫‪ :‬تاريخ بداية التعاقد‬ ‫‪166,564‬‬ ‫)‪ (+‬أوامر التغيير المعتمدة‬
‫‪:‬تاريخ النهاية التعاقدي‬ ‫)‪ (-‬الخصومات المعتمدة‬
‫المدة اإلضافية المعتمدة (يوم)‬ ‫‪159,387,555‬‬ ‫‪:‬قيمة التعاقد التقديرية المعدلة‬
‫مستهدف الشهر‬ ‫‪4,903,861‬‬ ‫‪:‬قيمة االمستخلص الحالية‬
‫المستهدف حتي تاريخه‬

‫‪:‬تاريخ نهاية المعدل‬ ‫ضمان إنجاز األعمال‬
‫‪12,636,988.57‬‬ ‫أ‪ -‬القيمة اإلجمالية لحجم األعمال التعاقدي (سابق)‬
‫‪6,259,951.61‬‬ ‫ب‪ -‬القيمة اإلجمالية لحجم األعمال التعاقدي (حالي) [رقم ‪ - 3‬أ]‬ ‫بيانات المستخلص‬
‫‪18,896,940.18‬‬ ‫رقم (‪ )1‬القيمة التعاقدية لحجم األعمال حتى تاريخه‬

‫‪0.00‬‬ ‫رقم (‪ )2‬فروق األسعار‬
‫‪18,896,940.18‬‬ ‫رقم (‪ )3‬القيمة التعاقدية اإلجمالية لحجم األعمال (شامل ضريبة المبيعات)‬
‫‪0.00‬‬
‫‪18,896,940.18‬‬ ‫رقم (‪ )4‬القيمة الحالية لحجم األعمال حتى‬
‫‪166,563.60‬‬ ‫رقم (‪ )5‬أوامر التغيير‬

‫‪126,397.50‬‬ ‫رقم (‪ )6‬التشوينات‬
‫)‪(407,418.45‬‬ ‫رقم (‪ )7‬فروق اسعار‬
‫‪18,782,482.82‬‬ ‫رقم (‪ )9‬القيمة اإلجمالية التراكمية = [رقم (‪+ )4‬رقم (‪ +)5‬رقم (‪ + )6‬رقم (‪)7‬‬
‫‪939,124.14‬‬ ‫)‪ *( x%‬رقم‪= 11 u‬‬ ‫‪5%‬‬ ‫)‪ (x%‬رقم (‪ )10‬تأمين األعمال‬
‫رقم (‪ )11‬إعادة تأمين األعمال‬
‫رقم (‪ )12‬استرداد الدفعة المقدمة حتى‬
‫‪187,824.83‬‬ ‫‪1%‬‬ ‫رقم (‪ )13‬ضريبة خصم األرباح التجارية‬
‫‪473,318.57‬‬ ‫‪2.52%‬‬ ‫رقم (‪ )14‬التأمينات االجتماعية‬
‫‪-‬‬ ‫خصومات السالمة و الصحة المهنية‬
‫‪-‬‬ ‫خصومات تأجير الونش‬
‫‪-‬‬ ‫خصومات اإلضافى للمعمل‬
‫‪1,600,267.54‬‬ ‫إجمالي الخصومات (‪)15‬‬
‫‪17,182,215.28‬‬ ‫رقم (‪ )16‬صافي القيمة التراكمية = رقم ‪ - 9‬رقم ‪15‬‬
‫‪12,278,354.25‬‬ ‫رقم (‪ )17‬ما سبق صرفه‬
‫ملحوظة‪ :‬تم استيفاء هذه المعلومة من المالك وعليه التحقق منها قبل الصرف‬
‫‪4,903,861.03‬‬ ‫‪EGP‬‬ ‫المستحق للصرف [رقم ‪ -16‬رقم ‪]17‬‬
‫أربعة ماليين وتسع مائة ثالثة آالف وثمانمائة وواحد وستون جنية مصري وثالثة قروش‬ ‫المبلغ بالحروف‬
‫‪invoice certificate for contractor‬‬
‫‪Contractor‬‬ ‫‪Technical office‬‬ ‫‪Planning Engineer‬‬
‫‪P.M: Mohamed Assem‬‬ ‫‪Manager: Mohamed Hussien‬‬ ‫‪Engineer: Waleed Ahmed‬‬
‫‪Signature:‬‬ ‫‪Signature:‬‬ ‫‪Signature:‬‬
‫‪Date:‬‬ ‫‪Date:‬‬ ‫‪Date:‬‬
‫‪invoice certificate‬‬
‫‪Contractor‬‬ ‫‪Technical office‬‬ ‫‪PCS‬‬ ‫‪Technical office‬‬ ‫‪Technical office‬‬
‫‪P.D: Tarek Abd Ellatif‬‬ ‫‪Manager: Ahmed Abd Elkarim‬‬ ‫‪Manager: Nermeen Afifi‬‬ ‫‪Section Manager: Ahmed Hanno‬‬ ‫‪Engineer: Mahmoud Samy‬‬
‫‪Signature:‬‬ ‫‪Signature:‬‬ ‫‪Signature:‬‬ ‫‪Signature:‬‬ ‫‪Signature:‬‬
‫‪Date:‬‬ ‫‪Date:‬‬ ‫‪Date:‬‬ ‫‪Date:‬‬ ‫‪Date:‬‬
‫‪Page 2 of 51‬‬ ‫‪662028403.xlsx‬‬

‫التشوينات‬
‫نوع المستخلص جاري‬ ‫مستخلص رقم ‪5 :‬‬
‫‪Residential Buildings‬‬ ‫نوعية األعمال‬ ‫حجم االعمال المنفذ حتى ‪2019-12-31‬‬
‫‪: New Cairo‬موقع المشروع‬ ‫‪: I-city NC‬كود المشروع‬ ‫) ‪: Construction Of Plot ( No 23-25‬اسم المشروع‬
‫‪: DMA‬االستشاري المشرف‬ ‫‪: MOUNTAIN VIEW‬المالك‬
‫القيمة‬ ‫الكميات في الموقع‬
‫النسبة مقابل‬
‫القيمة‬ ‫التشوينات‬
‫الضرائب‬ ‫الفئة‬ ‫المتبقي‬ ‫المستهلك‬ ‫إجمالي الوارد‬ ‫الشهر‬ ‫الوحدة‬ ‫المواد‬ ‫م‬
‫‪0.00‬‬ ‫‪60%‬‬ ‫‪1.14‬‬ ‫‪10,614.04‬‬ ‫‪0.00‬‬ ‫‪100.84‬‬ ‫‪100.84‬‬ ‫‪Sep-19‬‬ ‫طن‬ ‫حديد تسليح‬ ‫‪1‬‬
‫‪0.00‬‬ ‫‪60%‬‬ ‫‪1.14‬‬ ‫‪9,561.40‬‬ ‫‪0.00‬‬ ‫‪115.94‬‬ ‫‪115.94‬‬ ‫‪Oct-19‬‬ ‫طن‬ ‫حديد تسليح‬ ‫‪2‬‬
‫‪0.00‬‬ ‫‪60%‬‬ ‫‪1.14‬‬ ‫‪9,210.53‬‬ ‫‪0.00‬‬ ‫‪78.22‬‬ ‫‪78.22‬‬ ‫‪Oct-19‬‬ ‫طن‬ ‫حديد تسليح‬ ‫‪3‬‬
‫‪126,397.50‬‬ ‫‪60%‬‬ ‫‪1.14‬‬ ‫‪9,254.39‬‬ ‫‪19.968‬‬ ‫‪100.92‬‬ ‫‪120.89‬‬ ‫‪Nov-19‬‬ ‫طن‬ ‫حديد تسليح‬ ‫‪4‬‬
‫‪126,397.50‬‬ ‫‪19.968‬‬ ‫اإلجمالي‬

‫‪:‬اعتماد المستخلص‬
‫‪:‬مدير المشروع‬ ‫االستشارى‬ ‫‪:‬المقاول‬
‫‪:‬مدير المشروع‬ ‫‪:‬مهندس التكاليف‬ ‫‪:‬مهندس االستشارى‬ ‫‪:‬مهندس المقاول‬
‫‪:‬االسم‬ ‫‪:‬االسم‬ ‫‪:‬االسم‬ ‫‪:‬االسم‬
‫‪:‬التوقيع‬ ‫‪:‬التوقيع‬ ‫‪:‬التوقيع‬ ‫‪:‬التوقيع‬
‫‪:‬التاريخ‬ ‫‪:‬التاريخ‬ ‫‪:‬التاريخ‬ ‫‪:‬التاريخ‬
‫‪662028403.xlsx‬‬ ‫‪Page 3 of 59‬‬

Project Name : Construction Of Plot ( no 23-25 )
Price variance for steel Reinforcement according to Executed QTY.
Executed Steel QTY. Bill Rate " Include Contract Base Diff Price
Invoice No. Cut Off Date Purchase Bill Dates Amount of Total Diff price
Tons VAT" Price L.E
1 Sep-19 100.84 12,100.01 (1,750.99) (176,570.28)
2 Oct-19 109.99 10,900.00 (2,951.00) (324,580.93)
(13,851.00) -
(13,851.00) -
(13,851.00) -
13,851.00
-
Total Price Varince -501,151.21

Project Name : Construction Of Plot ( no 23-25 )
Price variance Summury.

Till Date Material Type Total Price Variance
Concrete 93,732.75
20-Nov-19
Reinforcement -501,151.21
Grand Total -407,418.45

‫فرق أسعار الخرسانة‬
05: ‫مستخلص رقم‬
Residential Buildings 2019 / 12 / 31 ‫حجم األعمال المنفذ حتى‬
New Cairo ‫ اسم المشروع‬: Construction Of Plot ( No 23-25 )
MOUNTAIN VIEW ‫ المالك‬:
‫فرق‬ )1( ‫ مرحلة رقم‬:‫ مرحلة‬/‫تعاقد‬ ‫كود التعاقد‬

‫السعر‬ ‫السعر‬ ‫السعر المتعاقد‬
‫السعر المعلن‬ ‫السعر المتعاقد‬ ‫كمية الخرسانة‬ ‫رقم‬
‫قيمة فرق السعر‬ )‫المعلن (جنيه‬ ‫عليه‬ ‫تاريخ الصب‬ ‫الوحدة‬ ‫الدور‬ ‫العنصر اإلنشائي‬ ‫الفاتورة‬
‫المبنى‬ ‫م‬
‫للخرسانة‬ ‫عليه للمضخة‬ ‫المستهلكة هندسيا‬
‫للمضخة شامل‬ ‫للخرسانة‬
4,149.00 ‫المضخة‬
92.20 46 786.6 35 705 45 8/9/2019 m3 Basement RW 2/2432 plot 23-25 1
3,688.00 92.20 46 786.6 35 705 40 8/9/2019 m3 Basement RW 2/2432 plot 23-25 2
782.82 86.98 54 923.4 35 855 9 1/10/2019 m3 Basement RW 2/2580 plot 23-25 8
2,686.20 11.10 50 701.1 35 705 242 6/10/2109 m3 Basement PC FOOTINGS 51666 plot 23-25 9
3,160.00 79.00 46 923.4 35 855 40 10/10/2019 m3 Basement RC Footings 2/2618 plot 23-25 10
6,943.68 99.20 53 786.6 35 705 70 7/11/2019 m3 Basement PC FOOTINGS 2/2750 plot 23-25 13
3,713.30 52.30 63 729.6 35 705 71 10/11/2019 m3 Basement RW 639 plot 23-25 16
6,363.00 50.50 63 877.8 35 855 126 17/112019 m3 Basement RW 653 plot 23-25 18
2,200.00 22.00 34 877.8 35 855 100 25/11/2019 m3 Basement RC Footings 667 plot 23-25 19
792.00 22.00 34 877.8 35 855 36 26/11/2019 m3 Basement RC Footings 668 plot 23-25 20
511.20 56.80 63 929.1 35 900 9 29/11/2019 m3 Basement Basement Columns 2/2846 plot 23-25 21
3,308.85 33.09 45 877.8 35 855 100 30/11/2019 m3 Basement RW 678 plot 23-25 22
93,732.75 ‫اإلجمالي‬
‫اعتماد المستخلص‬:
‫االستشارى‬ ‫المقاول‬:
‫مدير المشروع‬: ‫مهندس االستشارى‬: ‫مهندس المقاول‬:
‫االسم‬: ‫االسم‬: ‫االسم‬:
‫التوقيع‬: ‫التوقيع‬: ‫التوقيع‬:
‫التاريخ‬: ‫التاريخ‬: ‫التاريخ‬:
Page 6 of 59 662028403.xlsx
‫أوامر التغيير‬
‫نوع المستخلص جاري‬ ‫مستخلص رقم ‪05:‬‬
‫حجم األعمال المنفذ حتى ‪2019 / 12 / 31‬‬
‫نوعية األعمال ‪Residential Buildings‬‬
‫‪:New Cairo‬موقع المشروع‬ ‫‪: I-city NC‬كود المشروع‬ ‫) ‪: Construction Of Plot ( No 23-25‬اسم المشروع‬
‫‪: DMA/ACE‬االستشاري المشرف‬ ‫‪: MOUNTAIN VIEW‬المالك‬
‫المرجع‪/‬‬ ‫القيمة‬
‫**نسبة الصرف‬ ‫القيمة االجمالية‬ ‫نسبة اإلنجاز‬ ‫الكمية اإلجمالية‬ ‫الكمية الحالية‬ ‫الكمية السابقة‬ ‫الفئة‬ ‫الوحدة‬ ‫وصف البند‬ ‫م‬
‫مالحظات‬ ‫المستحق صرفة‬
‫‪4 mm thick. torch applied glass fiber - reinforced bituminous‬‬
‫‪LET-011‬‬
‫‪83,190.00‬‬ ‫‪100%‬‬ ‫‪83,190.00‬‬ ‫‪50%‬‬ ‫‪940.00‬‬ ‫‪940.00‬‬ ‫‪0.00‬‬ ‫‪177.00‬‬ ‫م‪²‬‬ ‫‪waterproofing membrane for retaining wall with cartonal‬‬ ‫‪1‬‬
‫‪31/08/2019‬‬
‫‪sheet for protection.‬‬
‫‪83,373.60‬‬ ‫‪100%‬‬ ‫‪83,373.60‬‬ ‫‪100%‬‬ ‫‪2,084.34‬‬ ‫‪2,084.34‬‬ ‫‪0.00‬‬ ‫‪40.00‬‬ ‫م‪³‬‬ ‫‪The price variance for excavation works in rock soil‬‬ ‫‪2‬‬
‫‪0.00‬‬
‫‪0.00‬‬ ‫‪0.00‬‬
‫‪0.00‬‬ ‫‪0.00‬‬
‫‪0.00‬‬
‫‪0.00‬‬ ‫‪0.00‬‬
‫‪0.00‬‬
‫‪166,563.60‬‬ ‫‪166,563.60‬‬ ‫أجمالي‬
‫‪.‬ملحوظة** نسبة الصرف تعبر عن قرار إداري ليس له عالقة بنسبة إنجاز األعمال‬
‫‪:‬اعتماد المستخلص‬
‫‪:‬مدير المشروع‬ ‫االستشارى‬ ‫‪:‬المقاول‬

‫‪:‬مدير المشروع‬ ‫‪:‬مهندس التكاليف‬ ‫‪:‬مهندس االستشارى‬ ‫‪:‬مهندس المقاول‬
‫‪:‬االسم‬ ‫‪:‬االسم‬ ‫‪:‬االسم‬ ‫‪:‬االسم‬
‫‪:‬التوقيع‬ ‫‪:‬التوقيع‬ ‫‪:‬التوقيع‬ ‫‪:‬التوقيع‬
‫‪:‬التاريخ‬ ‫‪:‬التاريخ‬ ‫‪:‬التاريخ‬ ‫‪:‬التاريخ‬
‫‪Page 7 of 59‬‬ ‫‪662028403.xlsx‬‬

Project Name : Construction Of plot ( no 23-25 )
Revised Amount Balance

Total Amount (EGP) Invoice Progress review
(EGP) (EGP) Previous amount
SECTION No Total BOQ (EGP) Current Amount Due Amount
(EGP)
(EGP) Earned value Earned value Earned value balance Earned value balance Balance %
A B B-A Previous TOTAL
Previous TOTAL
Plot 23-25
1 Podium Str 1 37,577,580.00 37,577,580.00 17,337,105.75 -23,961,434.25 4,860,970.05 6,120,732.49 10,981,702.54 1,044,900.00 16,408,938.00 437,400.00 -5,427,235.46 23%
2 Podium Arch 1 8,286,950.00 8,286,950.00 0.00 -8,286,950.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0%
3 Podium Elec 1 1,576,532.00 1,576,532.00 0.00 -1,665,782.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0%
4 Podium Fire 1 3,397,530.00 3,397,530.00 0.00 -3,397,530.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0%
5 Podium HVAC 1 54,996.00 54,996.00 0.00 -54,996.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0%
6 Podium Plum 1 2,321,772.00 2,321,772.00 0.00 -2,321,772.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0%
7 U Shape Building Str 1 39,364,700.00 39,364,700.00 0.00 #DIV/0!
8 U Shape Building Arch 2 24,009,743.80 48,019,487.61 0.00 #DIV/0!
9 U Shape Building Elec 2 3,413,472.00 6,826,944.00 0.00 #DIV/0!
10 U Shape Building Fire 2 715,237.00 1,430,474.00 0.00 #DIV/0!
11 U Shape Building Plum 2 1,010,927.00 2,021,854.00 0.00 #DIV/0!
12 Strucutre Fill & Retaining wall 1 8,342,172.00 8,342,172.00 9,553,712.45 1,211,540.45 1,573,031.78 6,342,205.86 7,915,237.64 3,075,504.92 6,926,856.90 -1,970,289.17 988,380.74 82%
Total 159,220,991.61 26,890,818.20 -38,476,923.80 6,434,001.83 12,462,938.35 18,896,940.18 4,120,404.92 23,335,794.90 -1,532,889.17 -4,438,854.72 12%
Mountain View - iCity (N.C)
U-Shape Building
Bill of Quantities
B (1): Structure Work
Ser. Item Description Unit Qty. Rate Total
Total of Previous Page
DIVISION 3 - CONCRETE
Section 03300 - Cast in-Place Concrete:
1 Supply and casting of reinforced concrete for the construction of the

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/cm2.
The used cement is Ordinary Portland Cement. the Reinforcement as per
structural Drawing. The contractor has to submit a full concrete mix
design to be approved by the Engineer.
m3 330 6,752.00 2,228,160.00

Ground 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 300 kg/cm2. The used cement is
Ordinary Portland Cement. the Reinforcement as per structural
Drawing. The contractor has to submit a full concrete mix design to be
approved by the Engineer.
m3 790 3,486.00 2,753,940.00

Ground Roofing slab (BEAMS) as indicated on the drawings and as
m3 268 6,028.00 1,615,504.00
Total – Carried to Next Page 6,597,604.00
Page 9 of 59
U-Shape Building
Bill of Quantities
Total of Previous Page 6,597,604.00

First roofing floor slab (COLUMN) reinforced concrete columns as
m3 324 6,752.00 2,187,648.00

First Roofing slab (SLABS) as indicated on the drawings and as
m3 744 3,486.00 2,593,584.00

First Roofing slab (BEAMS) as indicated on the drawings and as
m3 282 6,028.00 1,699,896.00
Page 10 of 59
U-Shape Building
Bill of Quantities

Second roofing floor slab (COLUMN) reinforced concrete columns as
m3 336 6,752.00 2,268,672.00

Second Roofing slab (SLABS) as indicated on the drawings and as
m3 672 3,486.00 2,342,592.00

Second Roofing slab (BEAMS) as indicated on the drawings and as
m3 258 6,028.00 1,555,224.00
Page 11 of 59
U-Shape Building
Bill of Quantities

Third roofing floor slab (COLUMN) reinforced concrete columns as
m3 324 6,752.00 2,187,648.00

Third Roofing slab (SLABS) as indicated on the drawings and as
m3 684 3,486.00 2,384,424.00

Third Roofing slab (BEAMS) as indicated on the drawings and as
m3 268 6,028.00 1,615,504.00
Page 12 of 59
U-Shape Building
Bill of Quantities

Fourth roofing floor slab (COLUMN) reinforced concrete columns as
m3 324 6,752.00 2,187,648.00

Fourth Roofing slab (SLABS) as indicated on the drawings and as
m3 712 3,486.00 2,482,032.00

Fourth Roofing slab (BEAMS) as indicated on the drawings and as
m3 266 6,028.00 1,603,448.00
Page 13 of 59
U-Shape Building
Bill of Quantities

Fifth roofing floor slab (COLUMN) reinforced concrete columns as
m3 300 6,564.00 1,969,200.00

Fifth Roofing slab (SLABS) as indicated on the drawings and as
m3 800 3,580.00 2,864,000.00

Fifth Roofing slab (BEAMS) as indicated on the drawings and as
m3 210 6,028.00 1,265,880.00
Page 14 of 59
U-Shape Building
Bill of Quantities

Sixth roofing floor slab (COLUMN) reinforced concrete columns as
m3 70 6,111.00 427,770.00

Sixth Roofing slab (SLABS) as indicated on the drawings and as
m3 202 3,580.00 723,160.00

Sixth Roofing slab (BEAMS) as indicated on the drawings and as
m3 62 6,593.00 408,766.00
Total Amount of B (1): Structure Work Carried to Grand Summary

39,364,700.00
of U-Shape Building - Mountain View - iCity (N.C)
Page 15 of 59
U-Shape Building
Bill of Quantities
B (2): Architecture Work
Section 03521 - Light Weight Concrete:
1 Supply and cast avg. 70 mm thick. well finished surface of light 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, and
overheads. m2 1,875 129.00 241,875.00
Total – Carried to Next Page 241,875.00
Page 16 of 59
U-Shape Building
Bill of Quantities
Total of Previous Page 241,875.00
Section 03920 - Cementious Waterproofing:
2 Supply and Cast in place 20 mm thick.Cementious Waterproofing 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.
overheads. m2 585 258.00 150,930.00
Page 17 of 59
U-Shape Building
Bill of Quantities
DIVISION 4 - MASONRY
Section 04220 -Unit Masonry:
3 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, 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 1,510.00 10,570.00
3.02 100 mm thick. block wall for underground building. m2 125 196.00 24,500.00
Page 18 of 59
U-Shape Building
Bill of Quantities
Section 04225 -Autoclaved Aerated Concrete:
4 Supply and build autoclaved aerated concrete block unit machine-made

with density 550kg/m3, mass produced bricks uniform density and 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 156.00 1,599,000.00
4.02 200 mm thick. block wall, type (02). m3 1510 1,106.00 1,670,060.00
4.03 300 mm thick. block wall, type (03). m3 22 1,163.00 25,586.00
4.04 200 mm thick. block for façade shaded slab, as shown on detail #4.1/A-
503. m2 585 391.00 228,735.00
Page 19 of 59
U-Shape Building
Bill of Quantities
Section 04451 - Cut Stone Veneer:
5 Supply and install stone work of same color and obtained from the 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.
5.01 Local stone cladding, with the required fixation accessories, angle,
polts, as shown on detail #01/A-504. m2 610 775.00 472,750.00
5.02 400 mm height, granite tiles for external skirting. L.M 205 388.00 79,540.00
Page 20 of 59
U-Shape Building
Bill of Quantities
DIVISION 5 – METALS
Section 05700 – Ornamental Metal:
6 Supply and install 550 mm width and 40 mm Dia. steel step fixed to
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
overheads. No. 40 344.00 13,760.00
7 Supply and install shop finished galvanized steel AC external unit

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.
overheads. No. 194 510.00 98,940.00
Page 21 of 59
U-Shape Building
Bill of Quantities
DIVISION 5 - METALS
Section 05700 - Ornamental Metal:
8 Supply and install metal flower box unit, with electrostatic paint, fixed
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.
The item shall include but not limited to all materials, samples, testing
of proposed materials, equipment, tools, labors, profit, taxes, and
overheads. No. 44 1,912.00 84,128.00
9 Supply and install steel wire mesh cover with metal frame, as shown 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.
overheads.
9.01 Cover for duct opening void 700x700 mm. Item 2 3,188.00 6,376.00
9.02 Cover for duct opening void 600x700 mm . Item 2 2,550.00 5,100.00
9.03 Cover for duct opening void 600x400 mm . Item 2 2,295.00 4,590.00
Page 22 of 59
U-Shape Building
Bill of Quantities
Section 05700 – Ornamental Metal:
10 Supply and install aluminum perforated sheet work with electrostatic

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.
overheads.
10.01 Aluminum perforated sheet for horizontal shade, as shown on detail

#04/A-503. m2 117 2,168.00 253,656.00
10.02 Aluminum perforated sheet for vertical screen, as shown on the

elevations. m2 19 2,168.00 41,192.00
10.03 Aluminum perforated sheet for AC. Decorative screen, as shown on

detail #02/A-503. m2 365 2,168.00 791,320.00
Page 23 of 59
U-Shape Building
Bill of Quantities
Section 05810 – Expansion Joint:
11 Supply and install expansion joint for building finishes, as shown on 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 127 956.00 121,412.00
11.02 Expansion joint for building parapet, as shown on detail #02/A-501. L.M 51 956.00 48,756.00
11.03 Expansion joint for slabs, as shown on detail #05/A-501. L.M 2 956.00 1,912.00
Page 24 of 59
U-Shape Building
Bill of Quantities
DIVISION 7 – MOISTURE AND THERMAL PROTECTION

Section 07160 – Acrylic Modified Cement WaterProofing:
12 Supply and paint cement base waterproofing paint, with the required
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. m2 1875 75.00 140,625.00
12.02 One coat of cement water proofing paint for terraces. m2 445 50.00 22,250.00
Page 25 of 59
U-Shape Building
Bill of Quantities
DIVISION 7 – MOISTURE AND THERMAL PROTECTION

Section 07200 – Thermal Insulation Board:
13 Supply and install 50 mm thick extruded polystyrene insulation 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
overheads. m2 1875 138.00 258,750.00
Page 26 of 59
U-Shape Building
Bill of Quantities
DIVISION 8 – DOORS AND WINDOWS

Section 08111 – Steel Doors:
14 Supply and install prefabricated, shop finished galvanized steel door

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.
overheads.
14.01 Door type (D21). No. 2 16,575.00 33,150.00
14.02 Door type (D24). No. 6 8,670.00 52,020.00
14.03 Door type (D30). No. 2 11,720.00 23,440.00
Page 27 of 59
U-Shape Building
Bill of Quantities

Section 08210 – Flush Wood Doors:
15 Supply and install wooden doors with wood stain finish, as shown on
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 12,750.00 1,249,500.00
15.02 Door type (D19). No. 4 7,650.00 30,600.00
Page 28 of 59
U-Shape Building
Bill of Quantities
DIVISION 8 - DOORS AND WINDOWS

Section 08415 - Interior Glass Wall Systems:
16 Supply and install 900 mm height frameless (6x2) mm thick. 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, profit,
taxes, and overheads. L.M 842 3,198.00 2,692,716.00
Page 29 of 59
U-Shape Building
Bill of Quantities

Section 08520 – Aluminum Doors and Windows:
17 Supply aluminum windows with 6 mm thick. clear glass or the 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 19,146.96 76,587.82
17.02 Door type (D01`). No. 2 18,920.21 37,840.42
17.03 Door type (D01``). No. 2 7,911.40 15,822.80

0.00 0.00
17.04 Door type (D01*). No. 2 18,920.21 37,840.42
Page 30 of 59
U-Shape Building
Bill of Quantities

17.05 Door type (D01**). No. 2 25,104.18 50,208.37
17.06 Door type (D02). No. 34 11,895.44 404,445.10
17.07 Door type (D03). No. 2 13,844.59 27,689.18
17.08 Door type (D04). No. 112 9,622.17 1,077,683.04
17.09 Door type (D05). No. 36 7,218.08 259,850.92
17.10 Door type (D06). No. 6 20,396.97 122,381.79
17.11 Door type (D07). No. 16 17,897.67 286,362.76
17.12 Door type (D08). No. 4 17,705.08 70,820.33
17.13 Door type (D09). No. 4 15,754.49 63,017.95
17.14 Door type (D10). No. 2 26,721.14 53,442.29
17.15 Door type (D11). No. 2 9,268.97 18,537.94
17.16 Door type (D12). No. 2 23,596.12 47,192.24
17.17 Door type (D13). No. 4 18,157.12 72,628.49
17.18 Door type (D14). No. 2 16,037.92 32,075.84
17.19 Door type (D15). No. 2 16,029.20 32,058.40
17.20 Door type (D16). No. 2 21,120.81 42,241.62
17.21 Door type (D17). No. 2 20,596.10 41,192.19
Page 31 of 59
U-Shape Building
Bill of Quantities

17.22 Door type (D18). No. 20 19,033.58 380,671.65
17.23 Door type (D18'). No. 4 18,578.64 74,314.55
17.24 Door type (D20). No. 2 7,963.73 15,927.45
17.25 Door type (D22). No. 78 3,521.83 274,702.78
17.26 Door type (D29). No. 2 7,218.08 14,436.16
17.27 Window type (W01). No. 112 9,744.26 1,091,357.57
17.28 Window type (W02). No. 12 17,298.10 207,577.24
17.29 Window type (W03). No. 24 8,548.03 205,152.80
17.30 Window type (W04). No. 2 17,396.94 34,793.88
17.31 Window type (W05). No. 2 10,370.72 20,741.45
17.32 Window type (W06). No. 2 14,933.26 29,866.52
17.33 Window type (W07). No. 316 2,620.66 828,128.72
17.34 Window type (W08). No. 96 3,087.23 296,374.46
17.35 Window type (W09). No. 4 22,152.79 88,611.17
17.36 Window type (W10). No. 8 10,943.40 87,547.21
17.37 Window type (W11). No. 14 8,867.80 124,149.25
17.38 Window type (W14). No. 16 3,344.50 53,512.06
Page 32 of 59
U-Shape Building
Bill of Quantities

18 Install aluminum windows with 6 mm thick. clear glass or the 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 3,678.00 14,712.00
18.02 Door type (D01`). No. 2 3,587.00 7,174.00
18.03 Door type (D01``). No. 2 3,587.00 7,174.00
18.04 Door type (D01*). No. 2 3,587.00 7,174.00
Page 33 of 59
U-Shape Building
Bill of Quantities

18.05 Door type (D01**). No. 2 2,997.00 5,994.00
18.06 Door type (D02). No. 34 2,361.00 80,274.00
18.07 Door type (D03). No. 2 2,815.00 5,630.00
18.08 Door type (D04). No. 112 1,453.00 162,736.00
18.09 Door type (D05). No. 36 1,090.00 39,240.00
18.10 Door type (D06). No. 6 4,177.00 25,062.00
18.11 Door type (D07). No. 16 3,179.00 50,864.00
18.12 Door type (D08). No. 4 2,861.00 11,444.00
18.13 Door type (D09). No. 4 2,134.00 8,536.00
18.14 Door type (D10). No. 2 4,314.00 8,628.00
18.15 Door type (D11). No. 2 2,089.00 4,178.00
18.16 Door type (D12). No. 2 4,359.00 8,718.00
18.17 Door type (D13). No. 4 2,683.00 10,732.00
18.18 Door type (D14). No. 2 2,196.00 4,392.00
18.19 Door type (D15). No. 2 2,361.00 4,722.00
18.20 Door type (D16). No. 2 3,162.00 6,324.00
18.21 Door type (D17). No. 2 3,381.00 6,762.00
Page 34 of 59
U-Shape Building
Bill of Quantities

18.22 Door type (D18). No. 20 3,633.00 72,660.00
18.23 Door type (D18'). No. 4 3,451.00 13,804.00
18.24 Door type (D20). No. 2 1,453.00 2,906.00
18.25 Door type (D22). No. 78 281.00 21,918.00
18.26 Door type (D29). No. 2 1,090.00 2,180.00
18.27 Window type (W01). No. 112 1,255.00 140,560.00
18.28 Window type (W02). No. 12 2,047.00 24,564.00
18.29 Window type (W03). No. 24 941.00 22,584.00
18.30 Window type (W04). No. 2 2,815.00 5,630.00
18.31 Window type (W05). No. 2 1,536.00 3,072.00
18.32 Window type (W06). No. 2 2,543.00 5,086.00
18.33 Window type (W07). No. 316 198.00 62,568.00
18.34 Window type (W08). No. 96 330.00 31,680.00
18.35 Window type (W09). No. 4 3,179.00 12,716.00
18.36 Window type (W10). No. 8 1,569.00 12,552.00
18.37 Window type (W11). No. 14 2,196.00 30,744.00
18.38 Window type (W14). No. 16 413.00 6,608.00
Page 35 of 59
U-Shape Building
Bill of Quantities
DIVISION 9 - FINISHES
Section 09210 - Gypsum Plaster:
19 Supply and install gypsum - plaster in two-coat work (base and finish
coats), all the surfaces of masonry walls or concrete shall be wetted 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 2,455 129.00 316,695.00
Page 36 of 59
U-Shape Building
Bill of Quantities
Section 09220 - Portland Cement Plaster:
20 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 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 8,675 121.00 1,049,675.00
20.02 Plaster with decorative lines for external walls, as shown on detail
#08/A-503. m2 525 121.00 63,525.00
20.03 Plaster for internal walls. m2 3,100 90.00 279,000.00
20.04 Plaster for external ceiling. m2 1,685 121.00 203,885.00
20.05 Plaster for internal ceiling for entrance. m2 455 90.00 40,950.00
20.06 Plaster for internal ceiling for garbage room. m3 30 90.00 2,700.00
20.07 Plaster for internal ceiling for stair. m2 235 90.00 21,150.00
Page 37 of 59
U-Shape Building
Bill of Quantities
Section 09260 - Gypsum Board System:
21 Supply and install 12 mm thick. gypsum board suspended ceiling 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 280 297.00 83,160.00
Page 38 of 59
U-Shape Building
Bill of Quantities
Section 09300 - Ceramics Tiles:
22 Supply and install ceramic tiles conform to B.S No: 6431, as 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.
shopdrawing, testing of proposed materials, equipment, tools, labors,
profit, taxes, and overheads.
22.01 Ceramic tiles for garbage room, set on 20 mm thick. cement mortar bed,
and 30 mm thick. sand layer. m2 30 180.00 5,400.00
22.02 Ceramic tiles for wall cladding. m2 155 202.00 31,310.00
Page 39 of 59
U-Shape Building
Bill of Quantities
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, labors,
profit, taxes, and overheads.
23.01 300 x 300 x 30 mm thick. terrazzo tile, set on 20 mm thick. cement

mortar bed, set on 30 mm thick. sand layer for upper roof floor. m2 1450 143.00 207,350.00
23.02 300 x 300 x 30 mm thick. terrazzo tile, set on 20 mm thick. cement

mortar bed, set on 30 mm thick. sand layer for duct flooring. m2 56 143.00 8,008.00
23.03 70 mm height terrazzo skirting. L.M 685 90.00 61,650.00
Page 40 of 59
U-Shape Building
Bill of Quantities
Section 09600 - Stone Paving and Flooring:
24 Supply and install local granite work of same color and obtained from
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, profit,
24.01 20 mm thick. local grainte tiles polished flooring for entrance, set on 20
mm mortar bed, set on 60 mm sand layer. m2 750 762.00 571,500.00
24.02 20 mm thick. local grainte tiles polished landing, set on 20 mm mortar

bed, set on 60 mm sand layer. m2 65 762.00 49,530.00
24.03 Local granite for internal stair case of 40 mm thick., and 300 mm width
polished treads, and 20 mm thick. polished risers with necessary anti-
slip strips. L.M 683 504.00 344,232.00
24.04 Local granite for external steps of 40 mm thick., and 300 mm width
polished treads, and 20 mm thick. polished risers with necessary anti-
slip strips. L.M 52 504.00 26,208.00
24.05 20 mm thick., and 150 mm height local granite skirting for entrance. L.M 605 142.00 85,910.00
24.06 20 mm thick., and 150 mm height local granite skirting for landing. L.M 105 142.00 14,910.00
24.07 20 mm thick., and 150 mm height local granite aligned skirting for stair
case. L.M 300 142.00 42,600.00
Page 41 of 59
U-Shape Building
Bill of Quantities
Section 09900 - Painting:
25 Supply and apply external cement decorative colored render same as

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.
overheads.
25.01 Paint for external walls and parapets. m2 9,200 58.00 533,600.00
25.02 Paint for internal walls and parapets. m2 3,100 43.00 133,300.00
25.03 Paint for external ceiling with light color. m2 920 43.00 39,560.00
25.03 Paint for external ceiling with dark color. m2 765 58.00 44,370.00
25.03 Paint for external shade topping. m2 585 58.00 33,930.00
25.04 Paint for internal ceiling. m2 690 43.00 29,670.00
Page 42 of 59
U-Shape Building
Bill of Quantities
Section 09900 - Painting:
26 Supply and paint internals paint, apply to plastered finish for internal
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 30 258.00 7,740.00
Page 43 of 59
U-Shape Building
Bill of Quantities
DIVISION 14 – CONVEYING EQUIPMENT

Section 14560 - Chute:
27 Supply and install and testing metal Garbage chute system, including
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.
overheads. Lum 4 387,600.00 1,550,400.00
Total Amount of B (2): Architecture Work Carried to Grand

24,009,743.80
Summary of U-Shape Building - Mountain View - iCity (N.C)
Page 44 of 59
Mountain View - iCity
U-Shape Building
Bill of Quantities
B (5): Electrical Work
DIVISION 16 – ELECTRICAL WORK

1 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.
1.01 DB-A-SER. Complete with KWH meter No. 1 6,630.00 6,630.00
1.02 DB-B-SER. Complete with KWH meter No. 1 6,630.00 6,630.00
1.03 DB-C-SER. Complete with KWH meter No. 1 7,777.00 7,777.00
1.04 DB-D-SER. Complete with KWH meter No. 1 8,670.00 8,670.00
1.05 DB-FAÇADE No. 1 1,530.00 1,530.00
1.06 KWH meter box complete with C.B for apartments No. 98 1,530.00 149,940.00
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 100 446.00 44,600.00
2.02 (4X1X16)mm² CU/PVC from main risers to KWHM boxes. Mt 700 446.00 312,200.00
2.03 (3X1X120+1X70)mm² CU/PVC for main risers Mt 320 1,912.00 611,840.00
Page 45 of 59
U-Shape Building
Bill of Quantities
2.04 (3X1X150+1X70)mm² CU/PVC for main risers Mt 450 2,486.00 1,118,700.00
3 Raceways (Empty Conduits)
3.01 Empty 4x32 mm H.G.R PVC conduits for power cables from
apartment KWHM to the aprtment panel. Mt 490 179.00 87,710.00
3.02 Embedded PVC 5x32 mm riser conduits from duplex apartment first level to
second level. Mt 32 223.00 7,136.00
4 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. 243 472.00 114,696.00
4.02 Lighting outlet (empty conduits) for façade lighting No. 166 293.00 48,638.00
4.03 Exhaust fan outlet by 3X3mm2 copper conductor wires. No. 2 829.00 1,658.00
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. 1,599 319.00 510,081.00
Page 46 of 59
U-Shape Building
Bill of Quantities
5.02 Wall lighting outlet No. 0 1,020.00 0.00
5.03 Exhaust fan outlet No. 0 638.00 0.00
5.04 Door bell switch outlet No. 98 319.00 31,262.00
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 72 281.00 20,232.00
6.02 Two gang, Two way switch 13A-220V No 8 383.00 3,064.00
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. 40 829.00 33,160.00
Page 47 of 59
U-Shape Building
Bill of Quantities
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 specifications and as shown on
drawings.
8.01 16 AMP, 220 Volt, single socket No. 32 383.00 12,256.00
8.02 Ditto but weather proof No. 4 714.00 2,856.00
8.03 63A-380V disconnect switch, weather proof for elevators . No. 4 3,372.00 13,488.00
9 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.
9.01 type-4 No. 28 497.00 13,916.00
9.02 type-5 No. 110 829.00 91,190.00
9.03 type-6 No. 58 1,084.00 62,872.00
9.04 type-9 No. 2 1,084.00 2,168.00
9.05 type-10 No. 29 638.00 18,502.00
9.06 type-13 No. 16 395.00 6,320.00
9.07 type-19 for apartments teraces. (OPTIONAL) No. 236 1,237.00
Page 48 of 59
U-Shape Building
Bill of Quantities
10 TELECOMMUNICATION SYSTEM (FTTH)
10.01 Supply, install and test empty network including conduits, main risers,
cable trunks, pull boxs and ancillary works and materials required for
complete installation as shown on the drawings and specified in the
technical specifications. LS. 1 31,875.00 31,875.00
11 AUDIO INTERCOM SYSTEM PROVISION (Empty conduits):
11.01 Supply, install& test complete empty conduits system

including 150x100 mm cable trunk, 32 mm PVC conduits and pull boxes
according to drawings & specifications including all necessary accessories
necessary to complete end to end conduit system LS. 1 31,875.00 31,875.00
12 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 31,875.00
12.02 indoor intercom unit No. 114 68.00
Total Amount of B (5): Electrical Work Carried to Grand Summary of

3,413,472.00
U-Shape Building - Mountain View - iCity
Page 49 of 59
U-Shape Building
Bill of Quantities
B (3): Fire Protection Work
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 16,241.00 454,748.00
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 1,086.00 38,010.00
2.02 Ø 100mm m 125 1,683.00 210,375.00
3 Automatic Air Vent
3.01 25mm AAV No. 4 3,026.00 12,104.00
Total Amount of B (3): Fire Protection Work Carried to Grand

715,237.00
Page 50 of 59
U-Shape Building
B (4): Plumbing Work
Ser. Item Description Unit Qty. Rate
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 99.00
1.02 Ø 75 mm m 550 147.00
1.03 Ø 110 mm m 1,850 264.00
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 A/C Condensate
drain to the main Drainage network including all accessories to
complete the work.
L.S. 1 121,441.00
2 Supplying & installing Roof Drain (RD) (Cast iron ,or Approved
Equal) with size
0.00
2.01 Ø 50mm (Cast Iron or Approved Equal) No. 2 2,632.00
Total – Carried to Next Page
Page 51 of 59
U-Shape Building
Ser. Item Description Unit Qty. Rate
Total of Previous Page
3 Supplying & installing Floor Drain (FD) (Cast Iron Or Approved

Equal) with size
4 Supplying & installing roof vent cap (RVC) with size
4.01 Ø 50mm No. 38 41.00
4.02 Ø 75mm No. 26 55.00
4.03 Ø 110mm No. 44 78.00
Water Supply
5 Piping and Fitting Materials
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 100 209.00
5.02 Ø 50 mm m 150 383.00
5.03 Ø 63 mm m 180 459.00
Total Amount of B (4): Plumbing Work Carried to Grand

Page 52 of 59
U-Shape Building
Bill of Quantities
Total
110,880.00
80,850.00
488,400.00
121,441.00
5,264.00
806,835.00
Page 53 of 59
U-Shape Building
Bill of Quantities
Total
806,835.00
31,584.00
5,118.00
1,558.00
1,430.00
3,432.00
20,900.00
57,450.00
82,620.00
1,010,927.00
Page 54 of 59
Podium (23-25)
Bill of Quantities
Original structure BOQ Take Off Revised BOQ Amount Work done Progress review
Revised
Balance % progress of Balance amount
QS Executed quantity Approval Status Total % Overall Progress Earned value Revised EV
Ser. Item Description Unit Qty. Rate Total =Revised Total -Total executed quantity % payable Due Amount up to date
=Qs*Rate
PRE TOTAL PRE TOTAL PRE TOTAL Earned value balance

PLOT 23-25 Podium
DIVISION 2 – SITE WORK
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, 13,766 13,766 13,766 Approved 302,856 (885,144.04) 95% 100% 95% 100% 100.00% 302,855.96 1188000 (885,144.04) 302,855.96
labors, profit, taxes & overheads.
m3 54000 22 1,188,000
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.
The item shall include but not limited to tools, equipments, 13,766 13,766 13,766 Approved 289,090 (844,910.22) 95% 100% 95% 100% 100.00% 289,089.78 1134000 (844,910.22) 289,089.78
m3 54000 21 1,134,000
3 Soil Backfill
The Contractor shall follow all the recommendations mentioned

in the soil report regarding the backfilling process.
The item shall include but not limited to tools, equipments, 16,500 16,500 16,500 429,000 312,000.00 3% 5% 3% 5% 100.00% 21,450.00 5850 15,600.00 21,450.00
m3 4500 26 117,000
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)

The item shall include but not limited to tools, equipments, 0 34,694 0 Approved 0 - 85% 90% 85% 0% 90.00% - 0 - -
m3 0 144 0
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
5 cement content of 250 Kg/m3. The required characteristic m3 3700 1,137 4,206,900 2,319 2,319 2,319 Approved 2,636,169 (1,570,731.39) 50% 82.0% 50% 82.0% 100.00% 2,161,658.26 3449658 (1,287,999.74) 2,161,658.26
strength is 200 Kg/cm2. Using A suitable type of cement
according to soil report recommendtion. The contractor has to
submit a full concrete mix design to be approved by the
Engineer.
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,
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 2,500 2,500 2,500 Approved 9,335,000 (2,987,200.00) 50% 80% 50% 80% 100% 7,468,000.00 9857760 -2389760 7,468,000.00
6
cement content of 350 kg/m3. The required characteristic
m3 3300 3,734 12,322,200
strength is 300 kg/cm2. Using a suitable type of cement
according to soil report recommendation. The contractor has to
Engineer.
Podium (23-25)
Bill of Quantities
Revised
Balance % progress of Balance amount
QS Executed quantity Approval Status Total % Overall Progress Earned value Revised EV
Ser. Item Description Unit Qty. Rate Total =Revised Total -Total executed quantity % payable Due Amount up to date
=Qs*Rate


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 716.05 716.05 716.05 4,344,991 (206,008.60) 7% 17.0% 7% 17.0% 100.00% 738,648.54 773670 (35,021.46) 738,648.54
8
required characteristic strength is 350 kg/cm2. The used cement
m3 750 6,068 4,551,000
is Ordinary Portland Cement. the Reinforcement as per
structural Drawing. The contractor has to submit a full concrete
mix design to be approved by the Engineer.

the Basement (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 300 kg/cm2. - 0 (8,059,800.00) 0% 0% - - -
13
The used cement is Ordinary Portland Cement. the
m3 2100 3,838 8,059,800
Reinforcement as per structural Drawing . The contractor has to
Engineer.

the Basement (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 300 kg/cm2. - 0 (1,714,180.00) 0% 0% - - -
14
The used cement is Ordinary Portland Cement. the
m3 260 6,593 1,714,180
Reinforcement as per structural Drawing .The contractor has to
Engineer.
Total Amount of : Sturcture Work of Podium (23-25) 37,577,580 17,337,106 (23,961,434) 10,981,703 16,408,938 (5,427,235) 10,981,703
Mountian View
ICity - New Cairo
Podium (23-25)
P(19-21,23-25)
Bill of Quantities
Revised % progress of
Executed Approval Balance % Overall Balance amount
QS Status Total executed Earned value up to date Revised EV
Ser. Item Description Unit Qty. Rate Total quantity =Revised Total -Total Progress % payable Due Amount
=Qs*Rate quantity
Plots 23-25
DIVISION 2 – SITE WORK

Section 02 – Earth Work:
2 structural fill of mixed of gravel and sand 1:1. , include compaction as per recommendations
of the geotechnical report and specifications and consultant recommendation.
m3 32,081 164.00 5,261,284.00 38,694.11 4,000.00 38,694.11 Approved 6,345,834.04 1,084,550.04 90% 90% 90% 90% 90% 5,140,125.57 4,261,640.04 878,485.53 5,140,125.57
The item shall include but not limited to sample, testing of proposed materials, tools,
equipment, labors, profit, taxes, overheads.
Total Str. Fill 5,261,284.00
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
3 suitable type of cement according to soil report recommendation. The contractor has to m3 218.00 1,141.00 248,738.00 260.51 260.51 260.51 Approved 215,407.11 42,004.39 257,411.49
submit a full concrete mix design to be approved by the Engineer. 297,241.91 48,503.91 75% 86.60% 75% 87% 100% 257,411.49
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
4 on the drawings and as directed by the Engineer, with cement content of 350 kg/m3. m3 717.00 3,950.00 2,832,150.00 736.87 736.87 736.87 Approved 2,910,636.50 78,486.50 63% 86.50% 63% 87% 100% 2,517,700.57 2,449,809.75 67,890.82 2,517,700.57
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
Total R.W 3,080,888.00
Total 8,342,172.00 9,553,712 1,211,540.45 7,915,237.64 6,926,857 988,380.74 7,915,238
Page 57 of 59
Mountain View - I City - New Cairo
(23-25) CONSTRUCTION OF PLOT
SUMMARY Plot (23-25)
Qty. Offer Total Offer
Podium Str
1 37,577,580.00 37,577,580.00
Podium Arch
1 8,286,950.00 8,286,950.00
Podium Elec
1 1,576,532.00 1,576,532.00
Podium Fire
1 3,397,530.00 3,397,530.00
Podium HVAC
1 54,996.00 54,996.00
Podium Plum
1 2,321,772.00 2,321,772.00
U Shape Building Str

1 39,364,700.00 39,364,700.00
U Shape Building Arch

2 24,009,743.80 48,019,487.61
U Shape Building Elec

2 3,413,472.00 6,826,944.00
U Shape Building Fire

2 715,237.00 1,430,474.00
U Shape Building Plum

2 1,010,927.00 2,021,854.00
Strucutre Fill & Retaining wall

1 8,342,172.00 8,342,172.00
Grand Total 159,220,991.61

Previously Payment Schedule
Invoice no. : 005 Invoice Type
Work Volume till : 31/12/2019 Type of Works Location: New Cairo
‫موقع المشروع‬: New Cairo ‫كود المشروع‬: I-City NC )25-23( :‫ اسم المشروع‬Construction Of Plot
‫االستشاري المشرف‬: DMA/ACE ‫المالك‬: MOUNTAIN VIEW
‫المقاول‬: DME
Contract No. Contract/ Package: Phase 1
Ser. Description Date Amount Notes
1 invoice no. (1) 25-Aug-19 181,272.19
2 invoice no. (2) 20-Sep-19 3,061,763
3 invoice no. (3) 20-Oct-19 4,195,153
4 invoice no. (4) 20-Nov-19 4,840,165.99
Total 12,278,354.25
Page 59 of 59 662028403.xlsx

Invoice No.05 - (23-25) - 30-12-2019 - C.C

Uploaded by

Copyright:

Available Formats

You might also like

Invoice No.05 - (23-25) - 30-12-2019 - C.C

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

Invoice No.05 - (23-25) - 30-12-2019 - C.C

Uploaded by

Copyright:

Available Formats

Mountain View

I-CITY NEW CAIRO

Contract Name & Package #: Construction Of Plot ( No 23-25 ) Payment # : 05 V(1)

Vendor's Name: Mountain View Valuation Date: 20-Dec-19

Vendor's Invoice #: 5 Date: Payment Due Date: 17-May-23

Contract Starting Date: 12-Jun-19 cummulative target due date

Contract Ending Date: 01-Feb-21 Performance Bond Expiry Date:

A- Certified Work Volume of Original contract 12,636,988.57 6,259,951.61 18,896,940.18

Social Insurance 2.52% (338,231.88) (135,086.68) (473,318.57)

Other Deductions"HSE Violations" - - -

Other Deductions"Tower Crane Rental" - - -

Other Deductions"Site Lab Over time" - - -

F- Total Deductions (1,143,545.89) (456,721.64) (1,600,267.54)

Date: Date: Date:

Date: Date: Date: Date: Date:

‫مستهدف الشهر‬ ‫‪4,903,861‬‬ ‫‪:‬قيمة االمستخلص الحالية‬

‫المستهدف حتي تاريخه‬

‫‪12,636,988.57‬‬ ‫أ‪ -‬القيمة اإلجمالية لحجم األعمال التعاقدي (سابق)‬

‫‪18,896,940.18‬‬ ‫رقم (‪ )1‬القيمة التعاقدية لحجم األعمال حتى تاريخه‬

‫‪18,896,940.18‬‬ ‫رقم (‪ )4‬القيمة الحالية لحجم األعمال حتى‬

‫‪166,563.60‬‬ ‫رقم (‪ )5‬أوامر التغيير‬

‫‪939,124.14‬‬ ‫)‪ *( x%‬رقم‪= 11 u‬‬ ‫‪5%‬‬ ‫)‪ (x%‬رقم (‪ )10‬تأمين األعمال‬

‫رقم (‪ )11‬إعادة تأمين األعمال‬

‫رقم (‪ )12‬استرداد الدفعة المقدمة حتى‬

‫‪187,824.83‬‬ ‫‪1%‬‬ ‫رقم (‪ )13‬ضريبة خصم األرباح التجارية‬

‫‪473,318.57‬‬ ‫‪2.52%‬‬ ‫رقم (‪ )14‬التأمينات االجتماعية‬

‫‪-‬‬ ‫خصومات السالمة و الصحة المهنية‬

‫‪-‬‬ ‫خصومات تأجير الونش‬

‫‪-‬‬ ‫خصومات اإلضافى للمعمل‬

‫‪1,600,267.54‬‬ ‫إجمالي الخصومات (‪)15‬‬

‫‪17,182,215.28‬‬ ‫رقم (‪ )16‬صافي القيمة التراكمية = رقم ‪ - 9‬رقم ‪15‬‬

‫‪12,278,354.25‬‬ ‫رقم (‪ )17‬ما سبق صرفه‬

‫‪4,903,861.03‬‬ ‫‪EGP‬‬ ‫المستحق للصرف [رقم ‪ -16‬رقم ‪]17‬‬

‫‪P.M: Mohamed Assem‬‬ ‫‪Manager: Mohamed Hussien‬‬ ‫‪Engineer: Waleed Ahmed‬‬

‫‪Signature:‬‬ ‫‪Signature:‬‬ ‫‪Signature:‬‬

‫‪Date:‬‬ ‫‪Date:‬‬ ‫‪Date:‬‬

‫‪Signature:‬‬ ‫‪Signature:‬‬ ‫‪Signature:‬‬ ‫‪Signature:‬‬ ‫‪Signature:‬‬

‫‪Date:‬‬ ‫‪Date:‬‬ ‫‪Date:‬‬ ‫‪Date:‬‬ ‫‪Date:‬‬

‫‪Page 2 of 51‬‬ ‫‪662028403.xlsx‬‬

‫‪126,397.50‬‬ ‫‪19.968‬‬ ‫اإلجمالي‬

‫‪662028403.xlsx‬‬ ‫‪Page 3 of 59‬‬

Price variance for steel Reinforcement according to Executed QTY.

1 Sep-19 100.84 12,100.01 (1,750.99) (176,570.28)

2 Oct-19 109.99 10,900.00 (2,951.00) (324,580.93)

Total Price Varince -501,151.21

Price variance Summury.

Grand Total -407,418.45

‫فرق‬ )1( ‫ مرحلة رقم‬:‫ مرحلة‬/‫تعاقد‬ ‫كود التعاقد‬

‫تعاقد‪ /‬مرحلة‪ :‬مرحلة رقم (‪)1‬‬ ‫كود التعاقد‬

‫‪:‬مدير المشروع‬ ‫االستشارى‬ ‫‪:‬المقاول‬

‫‪Page 7 of 59‬‬ ‫‪662028403.xlsx‬‬

Revised Amount Balance

7 U Shape Building Str 1 39,364,700.00 39,364,700.00 0.00 #DIV/0!

8 U Shape Building Arch 2 24,009,743.80 48,019,487.61 0.00 #DIV/0!

9 U Shape Building Elec 2 3,413,472.00 6,826,944.00 0.00 #DIV/0!

10 U Shape Building Fire 2 715,237.00 1,430,474.00 0.00 #DIV/0!

11 U Shape Building Plum 2 1,010,927.00 2,021,854.00 0.00 #DIV/0!

Ser. Item Description Unit Qty. Rate Total