You are on page 1of 5

Bid Form

Estimate: Egyptian Construction Project - Sample Egyptian Project


Currency: EGP-Egypt-Pound

Grand Total Price:


Value Added Tax:
Total Price:
Client Item Client Description

11100

Dam & Reservoir


Reservoir
Reservoir clearing

13010
13020
13030
13040
13050
13060
13070
13080
13090
13100
13110
13120
13130
13140
13150
13160
13170
13180
13190
13200

Dam & Spillway


Common Excavation
Rock Excavation
Dam Borrow
Foundation Treatment
Dam Embankment
Impervious Core
Dam Reinforcing Steel
Instrumentation
Drilling
Grouting
Concrete - Mass
Concrete Reinforcing Steel
Portland cement
Concrete
Spillway Bridge
Concrete Anchoring
Gabions
Dam Electrical & Lighting
Roadway on Top of Dam
Fencing

0.00 %
Quantity

UOM

1.00 ls
1,200.00 Ha
1,200.00 Ha

Unit Price

1,392,313,799.40
0.00
1,392,313,799.40
Final Price

475,365,180.00
58,130.00
58,130.00

475,365,180.00
69,756,000.00
69,756,000.00

2,273,000.00
2,125,000.00
385,000.00
1,250,000.00
1.00
2,195,000.00
15,000.00
400.00
1.00
8,250.00
684,000.00
28,000.00
2,912.00
17,580,000.00
35,000.00
1.00
20,000.00
3,000.00
1.00
5,500.00
1,500.00

m3
m3
m3
m3
ls
m3
m3
tonne
ls
m
kg
m3
tonne
kg
m3
ls
m
m3
LS
m2
m

178.45
29.00
83.00
56.00
4,128,110.00
56.00
84.00
4,760.00
367,540.00
73.00
5.00
1,040.00
4,760.00
0.60
1,320.00
1,837,710.00
88.00
706.00
1,209,950.00
42.00
361.00

405,609,180.00
61,625,000.00
31,955,000.00
70,000,000.00
4,128,110.00
122,920,000.00
1,260,000.00
1,904,000.00
367,540.00
602,250.00
3,420,000.00
29,120,000.00
13,861,120.00
10,548,000.00
46,200,000.00
1,837,710.00
1,760,000.00
2,118,000.00
1,209,950.00
231,000.00
541,500.00

21010
21020
21030
21040
21050
21060
21070
21080
21090
21100
21110
21120
21130

Power Tunnel & Surge Shaf


Power Tunnel
Reinforcing Steel
Grouting - drilling
Grouting - grout
Portland Cement
Inspection portal adit
Excavation - underground
Rock bolts and dowels
Tunnel support
Shotcrete
Tunnel invert concrete
Tunnel lining concrete
Drill feeler holes
Inspection door

1.00
5,950.00
300.00
6,650.00
150,000.00
2,500,000.00
1.00
5,950.00
28,800.00
276,000.00
500.00
3,700.00
2,200.00
900.00
1.00

ls
m
tonne
m
kg
kg
ls
m
m
kg
m3
m3
m3
m
ls

234,771,317.40
10,017.33
4,760.00
73.00
5.00
0.60
3,235,250.00
4,980.00
383.00
13.00
1,900.00
1,180.00
1,120.00
103.00
82,330.00

234,771,317.40
59,603,130.00
1,428,000.00
485,450.00
750,000.00
1,500,000.00
3,235,250.00
29,631,000.00
11,030,400.00
3,588,000.00
950,000.00
4,366,000.00
2,464,000.00
92,700.00
82,330.00

22010
22020
22030

Power Tunnel Intake


Excavation including quarry
Excavation - rock
Concrete

800.00
1,650,000.00
60,000.00
800.00

m3
m3
m3
m3

81,956.00
29.00
74.00
1,360.00

65,564,800.00
47,850,000.00
4,440,000.00
1,088,000.00

17/12/2007 7:25:37 PM

Page No 1 of 5

Bid Form
Estimate: Egyptian Construction Project - Sample Egyptian Project
Currency: EGP-Egypt-Pound

Grand Total Price:


Value Added Tax:
Total Price:
Client Item Client Description

Quantity

22040
22050
22060
22070
22080
22090
22100
22110
22120
22130

Reinforcing steel
Portland Cement
Grouting - drilling
Grouting - grout
Intake gates and guides
Intake gate hoist
Misc metal
Intake gate electrical
Intake trashrack
Rock bolts

50.00
320,000.00
675.00
45,500.00
1.00
1.00
500.00
1.00
1.00
3,115.00

tonne
kg
m
kg
ls
ls
kg
ls
ls
m

4,760.00
0.60
73.00
5.00
6,974,480.00
1,868,580.00
21.00
220,530.00
1,212,890.00
383.00

238,000.00
192,000.00
49,275.00
227,500.00
6,974,480.00
1,868,580.00
10,500.00
220,530.00
1,212,890.00
1,193,045.00

23010
23020
23030
23040
23050
23060
23070
23080
23090
23100
23110

Surge Shaft
Excavation - common
Excavation- underground
Concrete
Shotcrete
Grill
Rock bolts and dowels
Support steel
Grouting - drilling
Grouting - grout
Reinforcing steel
Portland Cement

9,300.00
3,000.00
9,300.00
150.00
2,000.00
4,000.00
3,500.00
40,000.00
483.00
27,200.00
20.00
860,000.00

m3
m3
m3
m3
m3
kg
m
kg
m
kg
tonne
kg

1,056.77
39.00
320.00
1,360.00
1,900.00
22.00
383.00
13.00
73.00
5.00
4,760.00
0.60

9,827,959.00
117,000.00
2,976,000.00
204,000.00
3,800,000.00
88,000.00
1,340,500.00
520,000.00
35,259.00
136,000.00
95,200.00
516,000.00

24010
24020
24030
24040
24050
24060
24070
24080
24090
24100
24110
24120
24130

Penstocks
21,391.30 m3
Excavation underground, stee
4,373.69 m3
Excavation underground, 50
9,463.07 m3
Excavation underground, hori
7,554.55 m3
Tunnel support
50,000.00 kg
Construction adit
1.00 ls
Concrete, steel lined section
3,129.62 m
Concrete, 50 concrete lined s
6,771.35 m
Concrete, horizontal concrete
5,405.70 m
Portland Cement
2,000,000.00 kg
Steel liner
1,724.60 tonne
Reinforcing steel
100.00 tonne
Grouting - drilling
483.00 m
Grouting - grout
40,000.00 kg

4,664.30
247.00
247.00
247.00
13.00
2,430,390.00
2,020.00
4,680.00
4,650.00
0.60
15,280.00
4,760.00
73.00
5.00

99,775,428.40
1,080,300.45
2,337,377.33
1,865,973.50
650,000.00
2,430,390.00
6,321,822.97
31,689,915.83
25,136,501.32
1,200,000.00
26,351,888.00
476,000.00
35,259.00
200,000.00

31010
31020
31030
31040
31050

Powerhouse Complex
Access Tunnel
Excavation - common
Excavation - portal rock
Excavation - underground
Tunnel support
Rock bolts & dowels

481,031,434.00
11,102.50
33.00
89.00
4,980.00
13.00
383.00

481,031,434.00
18,097,070.00
1,584,000.00
623,000.00
8,117,400.00
1,040,000.00
3,358,910.00

17/12/2007 7:25:37 PM

0.00 %

1.00
1,630.00
48,000.00
7,000.00
1,630.00
80,000.00
8,770.00

UOM

ls
m
m3
m3
m
kg
m

Unit Price

1,392,313,799.40
0.00
1,392,313,799.40
Final Price

Page No 2 of 5

Bid Form
Estimate: Egyptian Construction Project - Sample Egyptian Project
Currency: EGP-Egypt-Pound

Grand Total Price:


Value Added Tax:
Total Price:
Client Item Client Description

Quantity

31060
31070
31080
31090
31100
31110
31120
31130

Tunnel invert concrete


Reinforcing steel
Portal structural concrete
Tunnel lining
Entrance Portal
Portland Cement
Grouting - drilling
Grouting - grout

1,000.00
50.00
70.00
600.00
1.00
670,000.00
800.00
80,000.00

m3
tonne
m3
m3
ls
kg
m
kg

1,180.00
4,760.00
1,360.00
1,120.00
328,160.00
0.60
73.00
5.00

1,180,000.00
238,000.00
95,200.00
672,000.00
328,160.00
402,000.00
58,400.00
400,000.00

32010
32020
32030
32040
32050
32060
32070
32080

Manifold Tunnels
Excavation - underground
Concrete, steel lined section
Steel liner
Portland Cement
Rock bolts & dowels
Grouting - drilling
Grouting - grout
Tunnel support

1,000.00
1,000.00
670.00
137.80
270,000.00
1,750.00
500.00
40,000.00
50,000.00

m3
m3
m3
tonne
kg
m
m
kg
kg

4,595.91
320.00
674.00
15,280.00
0.60
383.00
73.00
5.00
13.00

4,595,914.00
320,000.00
451,580.00
2,105,584.00
162,000.00
670,250.00
36,500.00
200,000.00
650,000.00

33010
33020
33030
33040
33050
33060
33070
33080

Cable Shaft
Building
Excavation - common
Excavation - underground
Shotcrete
Rock bolts & dowels
Support steel
Misc metal
Portland Cement

3,200.00
1.00
2,000.00
3,200.00
475.00
2,630.00
20,000.00
77,900.00
190,000.00

m3
ls
m3
m3
m3
m
kg
kg
kg

1,403.18
255,700.00
39.00
74.00
1,900.00
383.00
13.00
21.00
0.60

4,490,190.00
255,700.00
78,000.00
236,800.00
902,500.00
1,007,290.00
260,000.00
1,635,900.00
114,000.00

34010
34020
34030
34040
34050
34060
34070
34080
34090
34100
34110
34120
34130
34140
34150
34160
34170

Powerhouse Civil
49,800.00 m3
Excavation - underground
49,800.00 m3
Concrete - mats
1,310.00 m3
Concrete - substructure to el 2
3,500.00 m3
Concrete - pedestals
200.00 m3
Concrete - superstructure abo
1,826.00 m3
Tendon support on upstream
1.00 ls
Plugs
115.00 m3
Reinforcing steel
490.00 tonne
Portland Cement
3,500,000.00 kg
Rock bolts & dowels
6,120.00 m
Powerhouse bypass adit
1.00 ls
Drain holes
400.00 m
Grouting - drilling
2,000.00 m
Grouting - grout
810,300.00 kg
Architectural
1.00 ls
Suspended ceiling along full le
1.00 ls
Ceramic floor tiles
750.00 m2

1,088.10
247.00
1,180.00
1,360.00
1,360.00
1,360.00
12,664,820.00
1,360.00
4,760.00
0.60
383.00
3,763,110.00
19.00
73.00
5.00
984,490.00
656,330.00
88.00

54,187,470.00
12,300,600.00
1,545,800.00
4,760,000.00
272,000.00
2,483,360.00
12,664,820.00
156,400.00
2,332,400.00
2,100,000.00
2,343,960.00
3,763,110.00
7,600.00
146,000.00
4,051,500.00
984,490.00
656,330.00
66,000.00

17/12/2007 7:25:37 PM

0.00 %
UOM

Unit Price

1,392,313,799.40
0.00
1,392,313,799.40
Final Price

Page No 3 of 5

Bid Form
Estimate: Egyptian Construction Project - Sample Egyptian Project
Currency: EGP-Egypt-Pound

Grand Total Price:


Value Added Tax:
Total Price:
Client Item Client Description

Quantity

34180
34190

Shotcrete
Misc metals & embedded pipi

725.00 m3
103,600.00 kg

35010
35020
35030
35040
35050
35060
35070
35080
35090
35100
35110
35120
35130

Powerhouse Equipment
Turbine & Governor & Inlet Va
Generator & Excitation
Main transformers
Draft tube gates & guides
Aux Electrical equipment
Aux mechanical equipment
Powerhouse crane
Switchyard
Transmission line to intake
High voltage cables to switchy
CM&P equipment & cabling
Mechanical installation
Electrical installation

36010
36020
36030
36040
36050
36060
36070
36080
36090

Tailrace Tunnel
Excavation - underground
Tunnel invert concrete
Tunnel lining
Tunnel support
Rock bolts & dowels
Reinforcing steel
Portland Cement
Grouting - drilling
Grouting - grout

41010
41020
41030
41040
41050
41060
41070

Project Access
Roads in Project Area
Excavation - common
Excavation - rock
Embankment
Base coarse material
Gravel base coarse material
Guard rail
Drainage

42010
42020
42030
42040
42050

Access Roads
Access road to tailrace portal
Construction road to inspectio
Access road to powerhouse
Access road to dam site
Maintenance of roads during c

17/12/2007 7:25:37 PM

0.00 %

1.00
3.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
8,180.00
8,180.00
5,500.00
3,000.00
350,000.00
45,000.00
200.00
3,000,000.00
900.00
230,000.00

1.00
1.00
150,000.00
2,500.00
7,500.00
2,700.00
3,200.00
700.00
1.00
1.00
1.00
2,300.00
1.00
14,000.00
1,600.00

UOM

Unit Price

1,392,313,799.40
0.00
1,392,313,799.40
Final Price

1,900.00
21.00

1,377,500.00
2,175,600.00

324,143,690.00
35,284,040.00
61,747,070.00
27,198,110.00
2,396,370.00
15,092,000.00
6,974,480.00
7,368,480.00
30,383,970.00
2,720,070.00
7,350,840.00
6,027,690.00
15,257,410.00
35,775,080.00

324,143,690.00
105,852,120.00
61,747,070.00
27,198,110.00
2,396,370.00
15,092,000.00
6,974,480.00
7,368,480.00
30,383,970.00
2,720,070.00
7,350,840.00
6,027,690.00
15,257,410.00
35,775,080.00

9,231.92
4,980.00
1,360.00
516.00
13.00
383.00
4,760.00
0.60
73.00
5.00

75,517,100.00
40,736,400.00
7,480,000.00
1,548,000.00
4,550,000.00
17,235,000.00
952,000.00
1,800,000.00
65,700.00
1,150,000.00

ls
ls
m3
m3
m3
m3
m3
m
ls

109,608,020.00
7,286,940.00
33.00
89.00
56.00
127.00
107.00
294.00
803,340.00

109,608,020.00
7,286,940.00
4,950,000.00
222,500.00
420,000.00
342,900.00
342,400.00
205,800.00
803,340.00

ls
ls
m
ls
km
km-mos

102,321,080.00
11,468,080.00
6,390.00
35,600,000.00
2,490.00
3,560.00

102,321,080.00
11,468,080.00
14,697,000.00
35,600,000.00
34,860,000.00
5,696,000.00

ls
ea
ls
ls
ls
ls
ls
ls
ls
ls
ls
ls
ls
ls
m
m
m3
m3
kg
m
tonne
kg
m
kg

Page No 4 of 5

Bid Form
Estimate: Egyptian Construction Project - Sample Egyptian Project
Currency: EGP-Egypt-Pound

Grand Total Price:


Value Added Tax:
Total Price:
Client Item Client Description

50010
50020
50030
50040
50050

Miscellaneous Buildings
Workshop including equipmen
Warehouse
Office
Control office
Cairo office

70010

Engineering
Engineering

1,392,313,799.40
0.00
1,392,313,799.40
Final Price

0.00 %
Quantity

Unit Price

m2
m2
m2
m2
m2
m2

2,129.68
2,940.00
2,210.00
2,650.00
2,350.00
3,230.00

12,505,470.00
2,393,160.00
2,786,810.00
3,238,300.00
3,231,250.00
855,950.00

1.00 LS
1.00 LS

0.00
0.00

0.00
0.00

0.00

0.00

10
20
30
40

Camp Cost
Supply, Install and Commis
Site Preparation
Supply Camp
Supply Water & Sewage Trea
Demobe Camp

man-hour
Person
m2
man
LS
LS

8.41
31,255.50
26.00
18,380.00
3,060,000.00
7,862,660.00

79,032,378.00
34,260,660.00
3,120,000.00
20,218,000.00
3,060,000.00
7,862,660.00

10
20
30
40
50

Camp Services
1,265,312.34 mday
Camp Management
60.00 month
Camp Maintenance
60.00 MO
Camp Power
52,000.00 Man-Mont
Supply Water
2,300.00 day
Catering (per man-day occupa 1,027,392.00 mday

32.93
28,190.00
24,610.00
332.00
743.00
19.00

41,661,348.00
1,691,400.00
1,476,600.00
17,264,000.00
1,708,900.00
19,520,448.00

10
20

Travel Expense
Daily Travel Time
Travel Turnaround Time

0.37
6.00
147.00

3,110,370.00
1,830,000.00
1,280,370.00

Indirect Costs

17/12/2007 7:25:37 PM

5,872.00
814.00
1,261.00
1,222.00
1,375.00
265.00

UOM

48.00 months
9,400,000.00
1,096.15
120,000.00
1,100.00
1.00
1.00

8,300,000.00 man-hour
305,000.00 hours
8,710.00 man-trips

Page No 5 of 5