Cairomatic

‫ﺟﻤﻬـــــــــــﻮﺭﻳﻪ ﻣﺼــــــــﺮ ﺍﻟﻌــــــــﺮﺑﻴـــــــﻪ‬

OWNER
‫ﺍﻟﺠﻬــــــﺎﺯ ﺍﻟﺘﻨﻔﻴــــــﺬﻯ ﻟﻤﻴـــــــــــﺎﻩ ﺍﻟــــــﺸــــﺮﺏ ﻭ ﺍﻟــــــﺼـــــﺮﻑ ﺍﻟﺼــــــﺤــــﻰ‬
33 AHMED TAISEER St. MAIN CONT. THE ARAB CONTRACTORS
HELIOPOLIES - CAIRO - EGYPT PROJECT MULTI RAKE
P.O. Box: 61 PANAROMA TITLE COST ESTIMATION SHEET FOR MULTI RAKE SCREEN

TEL. : 24173424 - FAX. : 24173373 JOB REF. SHEET OF 'REV. 'DATE

E_MAIL : INFO@CAIROMATIC.COM CIP-60-10 01 01 01 23/10/2010

DESCRIPTION MATERIAL UNIT QTY UNIT WEIGHT TOTAL WEIGHT kg UNIT COST TOTAL COST
SER
01 PL 1460 X 335 X 6 ST.ST 316 kg 01 23.5 23.5 36 845 845
LEAD IN PLATE

02 PL 110 X 65 X 6 ST.ST 316 kg 02 0.3 0.7 36 12 25

03 PL 90 X 65 X 6 ST.ST 316 kg 02 0.3 0.6 36 10 20

04 PL 70 X 60 X 6 ST.ST 316 kg 02 0.2 0.4 36 7 15

DESCRIPTION MATERIAL UNIT QTY UNIT WEIGHT TOTAL WEIGHT kg UNIT COST TOTAL COST
SER
01 PL 350 X 250 X 15 ST.ST 316 kg 01 11 11 36 378 378
BOTTOM GUIDE PLATE

02 PL 350 X 65 X 15 ST.ST 317 kg 01 3 3 36 98 98

03 PL 190 X 65 X 15 ST.ST 318 kg 01 1 1 36 53 53

04 PL 785 X 85 X 10 ST.ST 316 kg 01 8 8 36 288 288

05 PL 100 X 80 X 15 ST.ST 316 kg 02 1 2 36 35 69

DESCRIPTION MATERIAL UNIT QTY UNIT WEIGHT TOTAL WEIGHT kg UNIT COST TOTAL COST
SER
01 L 100 X 100 X10 X 6000 ST.ST 316 kg 02 91 181 36 3262 6523

02 PL 270 X 150 X10 ST.ST 318 kg 04 3 13 36 117 467

03 PL 270 X 70 X 10 ST.ST 318 kg 04 2 6 36 54 218

GRID FABRICATION ASSEMBLY

04 PL 270 X 90 X 10 ST.ST 316 kg 04 2 8 36 70 280

05 PL 1650 X 220 X 10 ST.ST 316 kg 01 29 29 36 1045 1045

06 PIN φ 12 X 30 ST.ST 316 kg 12 0 2 36 5 65

07 BAR 50 X 15 X 6000 ST.ST 316 kg 30 36 1080 36 1296 38880

08 L 90 X 90 X 10 X 1650 ST.ST 316 kg 03 20 60 36 725 2174

09 PL 200 X 140 X 10 ST.ST 316 kg 04 2 9 36 81 323

10 PL 200 X 70 X 10 ST.ST 316 kg 02 1 2 36 40 81

11 PL 12 X 60 X50 ST.ST 316 kg 30 0.3 9 36 10 311

SER DESCRIPTION MATERIAL UNIT QTY UNIT WEIGHT TOTAL WEIGHT kg UNIT COST TOTAL COST

42 85 36
DEAD PLATE

01 L 100 X 100 X10 X2800 ST.ST 316 kg 02 1522 3044

02 L 100 X 100 X10 X 1650 ST.ST 316 kg 03 25 75 36 897 2691

03 PL 2800 X 1650 X 3 ST.ST 316 kg 01 111 111 36 3992 3992

SER DESCRIPTION MATERIAL UNIT QTY UNIT WEIGHT TOTAL WEIGHT kg UNIT COST TOTAL COST

01 L 90 X 90 X 10 X 6000 ST.ST 316 kg 04 73 293 110 8052 32208

GUIDE RAIL

02 L 90 X 90 X 10 X 2500 ST.ST 316 kg 04 31 122 110 3355 13420

03 PL 70 X 70 X 10 ST.ST 316 kg 04 0.4 2 36 14 56

SER DESCRIPTION MATERIAL UNIT QTY UNIT WEIGHT TOTAL WEIGHT kg UNIT COST TOTAL COST

01 PL 860 X 150 X 10 ST.ST 316 kg 01 10 10 36 372 372

FIXING BRACKET

02 PL 200 X 100 X 10 ST.ST 316 kg 01 2 2 36 58 58

03 PL 150 X 60 X 10 ST.ST 316 kg 01 1 1 36 26 26

04 PL 70 X 60 X 10 ST.ST 316 kg 01 1 1 36 26 26

05 PL 50 X 60 X 10 ST.ST 316 kg 01 0.2 0.2 36 9 9

SER DESCRIPTION MATERIAL UNIT QTY UNIT WEIGHT TOTAL WEIGHT kg UNIT COST TOTAL COST

01 L 100 X 100 X10 X 3500 ST.ST 304 kg 02 53 106 28 1480 2960

L 100 X 100 X 10 X 3000 45 91 28 2537

HEAD FRAME ASS

02 ST.ST 304 kg 02 1268

03 L 100 X 100 X10 X1650 ST.ST 304 kg 02 25 50 28 698 1395

04 SQ 1230 X 100 X 10 ST.ST 304 kg 02 19 37 28 519 1038

05 L 100 X 100 X10 X 1230 ST.ST 304 kg 02 19 37 28 520 1040

06 L 100 X 100 X 10 X 1060 ST.ST 304 kg 04 16 64 28 448 1793

 Cairomatic
‫ﺟﻤﻬـــــــــــﻮﺭﻳﻪ ﻣﺼــــــــﺮ ﺍﻟﻌــــــــﺮﺑﻴـــــــﻪ‬
OWNER
‫ﺍﻟﺠﻬــــــﺎﺯ ﺍﻟﺘﻨﻔﻴــــــﺬﻯ ﻟﻤﻴـــــــــــﺎﻩ ﺍﻟــــــﺸــــﺮﺏ ﻭ ﺍﻟــــــﺼـــــﺮﻑ ﺍﻟﺼــــــﺤــــﻰ‬
33 AHMED TAISEER St. MAIN CONT. THE ARAB CONTRACTORS
HELIOPOLIES - CAIRO - EGYPT PROJECT MULTI RAKE
P.O. Box: 61 PANAROMA TITLE COST ESTIMATION SHEET FOR MULTI RAKE SCREEN

TEL. : 24173424 - FAX. : 24173373 JOB REF. SHEET OF 'REV. 'DATE

E_MAIL : INFO@CAIROMATIC.COM CIP-60-10 01 01 01 23/10/2010

DESCRIPTION MATERIAL UNIT QTY UNIT WEIGHT TOTAL WEIGHT kg UNIT COST TOTAL COST
SER
07 L 100 X 100 X 10 X730 ST.ST 304 kg 04 11 44 28 309 1235

08 L 100 X 100 X 10 X 700 ST.ST 304 kg 02 11 21 28 296 592

09 L 100 X 100 X 10 X 467 ST.ST 304 kg 02 7 14 28 197 395

10 L 100 X 100 X10 X 350 ST.ST 304 kg 02 5 11 28 148 296

11 L 100 X 100 X 10 X260 ST.ST 304 kg 02 4 8 28 110 220

12 L 100 X 100 X10 X 1450 ST.ST 304 kg 01 22 22 28 613 613

13 L 100 X 100 X 10 X 1070 ST.ST 304 kg 01 16 16 28 452 452

14 L 100 X 100 X 10 X 720 ST.ST 304 kg 01 11 11 28 304 304

15 L 50 X 50 X 1650 ST.ST 304 kg 01 7 7 28 207 207

16 L 50 X 50 X 750 ST.ST 304 kg 02 3 7 28 94 188

⊏ 160 X 65 X 1650 31 31 28 869

HEAD FRAME ASS

17 ST.ST 304 kg 01 869

18 ⊏ 160 X 65 X 1650 ST.ST 304 kg 01 31 31 28 869 869

19 BL 90 X 90 X 90 ST.ST 304 kg 02 6 12 28 163 327

20 PL 10 X 150 X 150 CUT TW0 ST.ST 304 kg 03 2 5 28 50 151

21 PL 10 X 200 X 270 ST.ST 304 kg 04 4 17 28 121 484

22 PL 25 X 180 X 730 ST.ST 304 kg 02 26 53 28 736 1472

23 PL 25 X 80 X 650 ST.ST 304 kg 04 10 42 28 291 1165

24 PL 15 X 80 X 100 ST.ST 304 kg 04 1 4 28 27 108

25 PL 25 X 28 X 720 ST.ST 304 kg 04 4 16 28 113 452

26 PL 10 X 160 X 150 ST.ST 304 kg 01 2 2 28 54 54

27 PL 10 X 160 X 150 ST.ST 304 kg 01 2 2 28 54 54

28 PL 10 X 153 X 200 ST.ST 304 kg 04 2 10 28 69 274

29 PL 10 X 200 X 200 ST.ST 304 kg 04 3 13 28 90 358

30 PL 10 X 275 X 300 ST.ST 304 kg 04 7 26 28 185 739

DESCRIPTION MATERIAL UNIT QTY UNIT WEIGHT TOTAL WEIGHT kg UNIT COST TOTAL COST
SER
UPPER GUIDE RAILS

01 L 90 X90 X10 X2732 ST.ST 316 kg 01 33 33 36 1200 1200

02 L 90 X90 X10 X2524 ST.ST 316 kg 01 31 31 36 1109 1109

03 L 90 X 90 X 10 X 2441 ST.ST 316 kg 01 30 30 36 1072 1072

04 L 90 X 90 X 10 X 2526 ST.ST 316 kg 01 31 31 36 1109 1109

SER DESCRIPTION MATERIAL UNIT QTY UNIT WEIGHT TOTAL WEIGHT kg UNIT COST TOTAL COST
BEARING

01 SCREW BAR M45 X 4.5 X 540 ST.ST 316 kg 01 7 7 36 248 248

02 PL ∅95 X 40 ST.ST 316 kg 01 2 2 36 83 83

SER DESCRIPTION MATERIAL UNIT QTY UNIT WEIGHT TOTAL WEIGHT kg UNIT COST TOTAL COST

01 PL 10 X 50 X 60 ST.ST 316 kg 04 0.2 1.0 36 9 35

02 PL 10 X 50 X 255 ST.ST 316 kg 04 1 4 36 37 147

03 L 75 X 50 X 8 X 1650 ST.ST 316 kg 02 7 15 36 263 526

04 PL 50 X 24 X 1650 ST.ST 316 kg 02 17 33 36 594 1188

SCRAPPER

05 PL 10 X 50 X 535 ST.ST 316 kg 02 2 4 36 77 154

06 PL 10 X50 X 80 ST.ST 316 kg 02 0.3 1 36 12 23

07 PL 10 X 50 X 40 ST.ST 316 kg 04 0.2 1 36 6 23

08 PL 5 X25 X 100 ST.ST 316 kg 04 0.1 0.4 36 4 14

09 SLEEVE ∅30/∅20 X 30 ST.ST 316 kg 02 0.1 0.2 36 3 7

10 SLEEVE ∅30/∅20 X 20 ST.ST 316 kg 02 0.1 0.1 36 2 5

 Cairomatic
‫ﺟﻤﻬـــــــــــﻮﺭﻳﻪ ﻣﺼــــــــﺮ ﺍﻟﻌــــــــﺮﺑﻴـــــــﻪ‬
OWNER
‫ﺍﻟﺠﻬــــــﺎﺯ ﺍﻟﺘﻨﻔﻴــــــﺬﻯ ﻟﻤﻴـــــــــــﺎﻩ ﺍﻟــــــﺸــــﺮﺏ ﻭ ﺍﻟــــــﺼـــــﺮﻑ ﺍﻟﺼــــــﺤــــﻰ‬

33 AHMED TAISEER St. MAIN CONT. THE ARAB CONTRACTORS

HELIOPOLIES - CAIRO - EGYPT PROJECT MULTI RAKE

TITLE COST ESTIMATION SHEET FOR MULTI RAKE SCREEN
P.O. Box: 61 PANAROMA
JOB REF. SHEET OF 'REV. 'DATE
TEL. : 24173424 - FAX. : 24173373

E_MAIL : INFO@CAIROMATIC.COM CIP-60-10 01 01 01 23/10/2010

DESCRIPTION MATERIAL UNIT QTY UNIT WEIGHT TOTAL WEIGHT UNIT COST TOTAL COST
SER
01 LEAD IN PLATE ST.ST 316 kg 01 25 25 905 905
02 GRID FABRICATION ASSEMBLY ST.ST 316 kg 01 1,399 1,399 50,366 50,366
03 DEAD PLATE ST.ST 316 kg 01 270 270 9,727 9,727
04 GUIDE RAIL ST.ST 316 kg 01 416 416 45,684 45,684
05 FIXING BRACKET ST.ST 304 kg 20 14 272 490 9,792
06 HEAD FRAME ASS ST.ST 316 kg 01 808 808 22,638 22,638
07 UPPER GUIDE RAILS ST.ST 316 kg 01 125 125 4,490 4,490
08 BEARING SUPPORT ST.ST 316 kg 01 9 9 331 331
09 SCRAPER ST.ST 316 kg 01 59 9 2,122 2,122
10 RAKE ASS ST.ST 316 kg 04 54 216 1,944 7,776
11 APPRON PLATE ST.ST 316 kg 01 21 21 756 756
12 DRIVE ASSEMBLY ST.ST 316 kg 01 165 165 10,770 10,770
13 DRIVEN ASSEMBLY ST.ST 316 kg 01 74 74 7,150 7,150
14 LUBRICATION LINE ST.ST 316 kg 01 1,000 1,000
15 TAKE UP BEARING UKT 322 02 3,750 7,500
16 BEARING UCF 219 02 425 850
17 CHAIN ST.ST 316 m 40 865 34,600
17 ARED MOTOR 2.2 KW 2 rpm EXPLOSION PRO 01 68,325
18 MESH GALV.ST 24 m 100 2,400
19 BOLTS & NUTS ST.ST 316 5,000
20 TOTAL MATERIAL COST 163,512 292,181
21 MANUFACTURING COST 60,000
22 TOTAL COST 352,181
23 SF FOR MECHANICAL WORKS 2.0
24 ELLING PRICE FOR MECHANICAL WORK 704,362
25 ELECTRICAL WORKS 27,105
26 SF FOR ELECTRICAL WORKS 2.000
27SELLING PRICE FOR ELECTRICAL WORKS 54,210
28 INSTRUMENTATION 20,080
29 SF FOR INSTRUMENTATION 2.000
30 SELLING PRICE FOR INSTRUMENTATION 40,160
31 TOTAL SELLING PRICE 798,732.32