EPC Price Offer For UT-1

EPC Price Offer For UT-1
Project : Upper Trishuli-1 HEPP, Nepal Package: Package 1, Package 2 , Package 3 and Package 4, Package 7, Package 8 Unit : USD
Package 2 Package 3 Package 4 Transmission

S/N Description Engineering Sub-Total Proportaion Remarks
Amount (USD) Amount (USD) Amount (USD) Line
1 DIRECT COST 56,058,795 44,387,325 45,590,803 1,397,920 3,958,268 151,393,111
1.1 Material 29,894,661 25,825,470 23,569,440 970,851 2,144,558 82,404,981
1.2 Labour 14,682,023 9,351,212 13,174,700 213,535 1,010,380 38,431,849
1.3 Heavy Equipment 11,482,111 9,210,643 8,846,663 213,535 803,330 30,556,282
Expected VO by NWEDC among

A (PowerChina)’s Cost impact 1,262,111 1,396,573 2,658,684
Optimized design of intake and Trasformer

A1 1,262,111 1,396,573 2,658,684
cavern from 3 pha to 1 phace
2 INDIRECT COST 21,948,862 14,463,002 15,411,968 427,182 67,291 52,318,305 24.51%

2.1 Mobilization Cost 448,470 355,099 364,726 11,183 31,666 1,211,145 0.57%
2.2 Demobilization Costs 179,388 142,039 145,891 4,473 12,666 484,458 0.23%
2.3 Warranty Period Cost 347,565 275,201 282,663 8,667 914,096 0.43%
2.4 Access Road and Site Preparation 5,783,828 2,470,297 2,313,531 10,567,656 4.95%
2.5 Site Temporary Facility for Civil Work 1,664,946 1,318,304 1,354,047 41,518 4,378,815 2.05%
2.6 Camp and Office Facilities Operation Costs 937,088 571,166 743,430 25,862 2,277,545 1.07%
2.7 HSE Cost 1,121,176 887,746 911,816 27,958 2,948,697 1.38%
2.8 Site and Camp Security costs 364,382 288,518 296,340 9,086 958,326 0.45%
2.9 Management Cost 2,943,822 2,025,176 2,563,402 90,865 7,623,265 3.57%
Management Vehicle Purchase and

2.10 381,200 301,834 310,017 9,506 1,002,557 0.47%
Operation Cost
2.11 Travel expenses 291,506 230,814 237,072 7,269 766,661 0.36%
2.12 Visa Application Fee 353,170 279,640 287,222 8,807 928,840 0.44%
2.13 Guarantee Cost 325,141 257,446 264,427 8,108 22,958 878,080 0.41%
2.14 Insurance Cost 505,435 279,383 342,381 15,098 1,142,296 0.54%
2.15 Taxation (Excluding Service Tax) 997,847 790,094 811,516 24,883 2,624,340 1.23%
2.16 Financial Cost 214,223 150,506 203,310 14,818 582,856 0.27%
2.17 Contingency Cost 5,089,675 3,839,739 3,980,177 119,080 13,028,672 6.10%

3 OVERHEAD & PROFIT 2,730,268 2,059,761 2,135,097 63,879 140,895 7,129,900 3.34%
3.1 Overhead & Profit 2,730,268 2,059,761 2,135,097 63,879 140,895 7,129,900 3.34%
Total Price Offer 213,500,000

CODE DECRIPTION SPECIFICATION UNIT Original Updated
Material Labor Equipment Total Material Labor Equipment Total
2018 2020
Pkg.2 - Weir 29,894,661 14,682,023 11,482,111 56,058,795
1 DIVERSION FACILITY 2,234,564 1,100,389 875,667 4,210,620
1.1 Upstream Cofferdam 535,566 328,559 255,083 1,119,208
1.1.1 Backfill(soil) m3 8,901.0 0.08 1.68 1.04 2.80 702 14,950 9,237 24,889
1.1.2 Dry masonary wall m3 407.0 15.67 18.34 6.14 40.15 6,379 7,463 2,498 16,340
1.1.3 Concrete m3 1,332.0 91.88 53.07 38.68 183.63 122,382 70,692 51,523 244,597
1.1.4 Reinforce Assembly t 94.0 797.79 282.99 112.82 1,193.59 74,992 26,601 10,605 112,197
1.1.5 High spray grouting m2 917.0 171.82 74.89 127.02 373.73 157,555 68,678 116,478 342,711
1.1.6 Backfill (gravel) m3 2,953.0 0.14 1.68 1.85 3.67 415 4,960 5,467 10,842
1.1.7 Geomembrane m2 748.0 12.48 3.35 0.34 16.18 9,336 2,509 258 12,103
1.1.8 Fillter m3 2,077.0 23.59 8.55 7.93 40.07 48,995 17,761 16,476 83,233
1.1.9 Gabion box m3 5,829.0 18.64 15.12 3.09 36.85 108,643 88,117 18,029 214,788
1.1.10 Removal cofferdam m3 17,999.0 0.34 1.49 1.36 3.20 6,167 26,828 24,513 57,508
1.2 Downstream Cofferdam - - - - 41,222 24,314 27,682 93,218
1.2.1 High spray grouting m2 182.0 171.82 74.89 127.02 373.73 31,270 13,631 23,118 68,019
1.2.2 Backfill (gravel) m3 719.0 0.14 1.68 1.85 3.67 101 1,208 1,331 2,640
1.2.3 Gabion box m3 506.0 18.64 15.12 3.09 36.85 9,431 7,649 1,565 18,645
1.2.4 Removal cofferdam m3 1,225.0 0.34 1.49 1.36 3.20 420 1,826 1,668 3,914
1.3 Divesrion Tunnel - - - - 1,605,245 727,384 585,832 2,918,461
1.3.1 Cover layer (inlet and outlet) m3 2,811.0 0.50 1.28 0.99 2.77 1,411 3,596 2,783 7,789
1.3.2 Rock excavation (inlet and outlet) m3 3,025.0 10.99 2.92 2.34 16.25 33,247 8,824 7,089 49,160
1.3.3 Rock dowel (inlet and outlet ) 根 331.0 24.65 11.46 6.22 42.33 8,160 3,794 2,059 14,012
1.3.4 Concrete (inlet and outlet) m3 791.0 111.30 52.90 38.55 202.75 88,036 41,842 30,496 160,375
1.3.5 Reinforce Assembly inlet and outlet t 64.0 797.79 343.59 136.98 1,278.35 51,058 21,990 8,766 81,815
1.3.6 Tunnel rock excavation m3 12,756.6 17.02 10.37 6.79 34.18 217,102 132,283 86,600 435,985
1.3.7 Lining concrete m3 2,895.9 105.66 66.34 38.68 210.68 305,982 192,114 112,016 610,112
1.3.8 Backfill grouting m2 3,225.0 22.09 2.66 5.69 30.44 71,251 8,563 18,346 98,160
1.3.9 Consolidation grouting m 1,208.0 22.21 6.28 13.45 41.94 26,829 7,583 16,248 50,660
1.3.10 Rock Dowel 根 3,462.9 24.65 9.28 5.04 38.97 85,365 32,150 17,449 134,965
1.3.11 Rock Dowel 根 382.2 24.65 11.46 6.22 42.33 9,422 4,381 2,378 16,181
1.3.12 Shortcrete m3 697.5 177.96 30.28 29.39 237.64 124,119 21,122 20,502 165,743
1.3.14 Plugging concrete m3 685.2 86.33 35.60 25.94 147.87 59,151 24,391 17,777 101,318
1.3.16 Drainage hole m 730.0 0.58 0.90 2.40 3.89 427 655 1,755 2,837
1.3.17 Cofferdam repair after flood season Ls 1.0 189,430.49 75,260.73 64,048.99 328,740.21 189,430 75,261 64,049 328,740
1.3.18 Periodic drainage during construction Ls 1.0 85,067.66 39,759.07 91,464.64 216,291.38 85,068 39,759 91,465 216,291
1.3.19 Tunnel Ventilation Ls 1.0 16,920.26 7,908.22 18,192.64 43,021.13 16,920 7,908 18,193 43,021
1.3.20 Lighting System Ls 1.0 11,596.94 5,420.20 12,469.01 29,486.15 11,597 5,420 12,469 29,486
1.3.21 Water supply & Drainage System Ls 1.0 7,099.71 3,318.27 7,633.60 18,051.58 7,100 3,318 7,634 18,052
1.3.22 Power Supply Ls 1.0 12,274.58 5,736.92 13,197.61 31,209.11 12,275 5,737 13,198 31,209
1.4 Investigations and Testing - - - - 9,351 6,181 4,976 20,508
1.4.1 Crosshole Sonic Logging（声波穿透实验） L/S 1.0 1.0 9,350.56 6,180.62 4,976.49 20,507.67 9,351 6,181 4,976 20,508
1.5 Monitoring - - - - 43,179 13,951 2,094 59,225
1.5.1 Diversion Monitoring L/S 1.0 1.0 43,179.31 13,951.14 2,094.19 59,224.65 43,179 13,951 2,094 59,225
- - - - - - - -
2 WEIR - - - - 15,512,567 7,164,657 5,297,803 27,975,028
2.1 Earth work - - - - 4,568,408 1,839,142 1,728,581 8,136,131
- 3 / 31 -
Pkg.2 - Weir 29,894,661 14,682,023 11,482,111 56,058,795
2.1.1 Bottom Clearing M2 6,694.0 6,694.0 0.75 2.20 2.60 5.55 5,040 14,723 17,375 37,138
2.1.2 Boulder Excavation M3 504,678.0 504,678.0 6.50 0.97 1.56 9.04 3,280,039 491,986 788,311 4,560,335
2.1.3 Backfill(soil) M3 52,152.0 64,944.0 0.11 1.68 1.48 3.27 7,286 109,080 95,875 212,241
2.1.4 Rock Excavation M3 6,688.0 6,688.0 7.75 3.05 2.94 13.75 51,838 20,426 19,693 91,957
2.1.5 Fillter layer refer to the notes in DWG UT1_C_WSDR_003 for filter criteria M3 14,284.0 14,284.0 31.00 5.47 9.38 45.85 442,779 78,145 133,940 654,864
2.1.6 Riprap U/S Max. D300mm, D/S Max. D500mm M3 4,473.0 4,473.0 2.04 2.41 3.74 8.18 9,110 10,776 16,719 36,605
2.1.7 Rock Masonry M3 10,488.0 10,488.0 43.35 28.50 5.45 77.31 454,680 298,956 57,156 810,792
2.1.8 Drain pipe D150mm M 340.0 340.0 19.22 7.37 1.77 28.36 6,534 2,506 601 9,641
2.1.9 Drain pipe D500mm M 40.0 40.0 38.35 16.52 15.49 70.37 1,534 661 620 2,815
2.1.10 V-Type side ditch M 730.0 730.0 42.33 14.97 6.62 63.92 30,899 10,925 4,835 46,658
2.1.11 Mountain ridge side ditch M 120.0 120.0 42.33 14.97 6.62 63.92 5,079 1,796 795 7,670
2.1.12 Disposal L=2.5km M3 368,777.0 368,777.0 0.23 1.81 1.39 3.43 83,524 666,873 512,896 1,263,293
2.1.13 Slope protection - - - - - - - -
2.1.13.1 Slope protection (shotcrete) M3 465.0 465.0 177.96 40.25 39.07 257.28 82,751 18,718 18,168 119,637
2.1.13.2 Slope protection Wire Mesh,φ4.8-100x100 M2 4,044.0 4,044.0 4.39 9.60 2.95 16.94 17,760 38,819 11,936 68,515
2.1.13.3 Slope protection ROCK BOLT - - - - - - - -
2.1.13.3.1 Drilling D38X6.000 M 8,644.0 8,644.0 1.86 4.40 2.96 9.22 16,114 37,999 25,584 79,697
2.1.13.3.2 Rock Bolt D25X6.000 EA 1,417.0 1,417.0 49.30 23.24 12.61 85.15 69,862 32,930 17,872 120,664
2.1.13.3.3 Cement mortar M3 6.0 6.0 372.27 292.88 110.85 776.00 2,234 1,757 665 4,656
2.1.13.3.4 Drain hole Pressure relief pipe(D=100mm, L=1.5m) EA 1,417.0 1,417.0 0.95 1.46 3.91 6.32 1,347 2,068 5,539 8,955
2.1.13.3.5 Prestressed anchor cables EA 2,302.75 1,763.58 491.74 4,558.08 - - - -
2.2 Struture - - - - 9,681,554 4,401,048 2,697,244 16,779,846
2.2.1 Structure Concrete - - - - - - - -
2.2.1.1 Structure Concrete f'ck=12MPa (1800 psi) M3 403.0 819.0 71.59 23.89 17.41 112.89 58,635 19,563 14,258 92,456
2.2.1.2 Structure Concrete f'ck=18MPa (2600 psi) M3 11,998.0 13,665.0 81.42 29.25 21.32 131.99 1,112,540 399,748 291,352 1,803,639
2.2.1.9 Structure Concrete f'ck=50MPa M3 6,790.0 161.54 62.06 84.14 307.74 1,096,890 421,368 571,318 2,089,576
2.2.2 Structure Form M2 20,104.0 20,104.0 13.31 15.80 2.73 31.84 267,635 317,543 54,836 640,013
2.2.3 Steel Staging m3 1,017.0 1,017.0 5.89 6.99 1.11 13.99 5,994 7,107 1,125 14,226
2.2.4 Steel Pipe Scaffold M2 15,913.0 15,913.0 1.08 6.42 0.77 8.27 17,202 102,128 12,261 131,591
2.2.5 Isolation Joint PVC Waterstop M 879.8 879.8 12.89 8.77 0.86 22.51 11,337 7,718 754 19,808
2.2.6 Reinforce Assembly TON 2,107.5 2,506.5 821.72 395.16 136.99 1,353.87 2,059,642 990,466 343,357 3,393,465
2.2.7 Chipping M2 31,787.0 31,787.0 0.49 2.35 1.33 4.17 15,678 74,644 42,289 132,612
2.2.8 Spillway brdge - - - - - - - -
2.2.8.1 Girder EA 21.0 21.0 4,302.45 3,161.73 444.38 7,908.56 90,352 66,396 9,332 166,080
2.2.9 Ladder Ladder-1(S.U.S) M 19.2 19.2 166.06 122.03 17.15 305.24 3,182 2,338 329 5,848
2.2.10 Grating cover - - - - - - - -
2.2.10.1 Grating cover 5.5mx3.5m EA 1.0 1.0 3,001.36 2,205.59 309.99 5,516.94 3,001 2,206 310 5,517
2.2.11 Pipe Pressure relief pipe(D=100mm,L=1.5m) M 175.0 175.0 14.64 5.61 1.34 21.60 2,562 982 235 3,780
2.2.12 Gravel fill Drain ditch
Copper gravel fill
Waterstop M3 9.0 9.0 10.13 8.72 9.72 28.57 91 78 88 257
and another 3 item
2.2.13 Copper Waterstop M 78.0 78.0 188.76 19.98 5.20 213.93 14,723 1,558 405 16,686
(Steel cover, Mastic,
2.2.14 Fishway Chicken wire) L/S - - - - - - - -
- 4 / 31 -
Pkg.2 - Weir 29,894,661 14,682,023 11,482,111 56,058,795
2.2.14.2 Structure Concrete f'ck=24MPa (3480 psi) M3 1,838.1 1,838.1 91.88 33.75 24.60 150.22 168,882 62,030 45,209 276,121
2.2.14.3 Reinforce Assembly TON 166.0 166.0 821.72 395.16 136.99 1,353.87 136,406 65,596 22,740 224,742
2.2.14.4 Structure Form M2 7,153.8 7,153.8 13.31 15.80 2.73 31.84 95,235 112,994 19,513 227,742
2.2.14.5 Steel Pipe Scaffold M2 3,692.6 3,692.6 1.08 6.42 0.77 8.27 3,992 23,699 2,845 30,536
2.2.14.6 Steel Staging M3 137.1 137.1 5.89 6.99 1.11 13.99 808 958 152 1,918
2.2.14.7 Attraction water pipe D420 M 300.0 300.0 24.78 12.74 11.95 49.47 7,433 3,823 3,586 14,842
2.2.14.8 Backfill M3 5,673.0 5,673.0 0.21 1.68 2.76 4.65 1,191 9,528 15,676 26,396
2.3 Drilling and Grouting - - - - 837,747 698,631 925,464 2,461,842
2.3.1 Contact & Consolidation Grouting - - - - - - - -
2.3.1.1 Drilling BX M 6,000.0 6,000.0 5.66 13.35 8.99 28.00 33,962 80,088 53,922 167,972
2.3.1.2 Grouting TON 300.0 300.0 310.67 92.11 197.34 600.12 93,201 27,632 59,203 180,036
2.3.2 Curtain Grouting - - - - - - - -
2.3.2.1 Drilling BX M 4,164.0 1,212.0 24.90 58.71 39.53 123.14 30,176 71,160 47,911 149,247
2.3.2.2 Drilling NX M 99.0 0.0 - - - - - - - -
2.3.2.3 Grouting TON 214.0 97.0 310.67 115.65 224.02 650.34 30,122 11,213 21,721 63,057
2.3.3 Secant Pile D1000mm M - - - - - - - -
2.3.3.1 Drilling for Secant Pile/Drilled Hole D1016mm M 2,729.0 0.0 - - - - - - - -
2.3.3.2 Formwork for secant pile head Plywood M2 599.0 0.0 - - - - - - - -
2.3.3.3 Bentonite for Secant pile head T=4.5mm M 101.0 0.0 - - - - - - - -
2.3.4 concrete cut-off wall Thickness is 0.8m M3 1,472.0 441.77 345.47 504.56 1,291.80 650,286 508,537 742,707 1,901,530
2.4 Investigations and Testing - - - - 87,146 76,311 29,002 192,459
2.4.1 Crosshole Sonic Logging（声波穿透实验） L/S 3.0 3.0 10,084.52 8,684.92 3,232.71 22,002.14 30,254 26,055 9,698 66,006
2.4.2 Drilling M 132.0 132.0 6.38 15.04 10.12 31.54 842 1,985 1,336 4,163
2.4.3 SPT（标准贯入实验） NX L/S 6.0 6.0 3,070.18 2,644.08 984.18 6,698.44 18,421 15,864 5,905 40,191
2.4.4 Borehole flowmeter Test（钻孔 L/S 1.0 1.0 9,594.30 8,262.74 3,075.57 20,932.61 9,594 8,263 3,076 20,933
流量实验）
2.4.5 SASW（表面波普实验） M 590.0 590.0 16.29 14.03 5.22 35.55 9,614 8,280 3,082 20,976
2.4.6 Resonant Column Test（共振柱 L/S 1.0 1.0 10,745.62 9,254.27 3,444.63 23,444.53 10,746 9,254 3,445 23,445
实验）
Cyclic triaxial Test（循环三轴实
2.4.7 L/S 1.0 1.0 7,675.44 6,610.19 2,460.45 16,746.09 7,675 6,610 2,460 16,746
验）
- - - - - - - -
2.5 Monitoring - - - - 164,037 72,628 18,070 254,735
2.5.1 Weir Monitoring L/S 1.0 1.0 164,036.71 72,628.21 18,069.88 254,734.81 164,037 72,628 18,070 254,735
2.6 Building - - - - 173,677 76,896 15,943 266,516
2.6.1 Weir Control Building refer to the drawings L/S 1.0 1.0 145,443.72 64,396.05 13,351.44 223,191.21 145,444 64,396 13,351 223,191
2.6.2 Power pack Building refer to the drawings L/S 1.0 28,233.06 12,500.35 2,591.74 43,325.16 28,233 12,500 2,592 43,325
- - - - - - - -
PKG 2 3 INTAKE STRUCTURE - - - - 3,622,086 1,879,986 1,372,906 6,874,978
3.1 INTAKE TUNNEL - - - - 865,579 476,553 557,894 1,900,026
3.1.1 TUNNEL Excavation - - - - 219,473 163,423 83,913 466,810
3.1.1.1 Full Face Cutting - - - - - - - -
3.1.1.1.1 Full Face Cutting Intake Tunnel, TYPE-II M3 8,014.1 9,108.0 14.70 10.91 5.58 31.19 133,914 99,392 50,798 284,104
3.1.1.1.2 Full Face Cutting Intake Tunnel, TYPE-III M3 574.8 968.6 13.97 10.91 5.98 30.86 13,530 10,570 5,792 29,892
3.1.1.1.3 Full Face Cutting Intake Tunnel, TYPE-S M3 3,911.0 3,911.0 14.70 10.91 5.58 31.19 57,503 42,679 21,813 121,995
3.1.1.1.4 Full Face Cutting Transition Part M3 734.0 734.0 14.70 10.91 5.58 31.19 10,792 8,010 4,094 22,896
3.1.1.1.5 Full Face Cutting Turning Adit, TYPE-II M3 254.0 254.0 14.70 10.91 5.58 31.19 3,735 2,772 1,417 7,923
3.1.2 Mucking - - - - 10,687 19,354 28,846 58,886
3.1.2.1 Mucking(Full Face Cutting) - - - - - - - -
3.1.2.1.1 Mucking Intake Tunnel, TYPE-II M3 8,815.5 10,007.0 0.65 1.18 1.75 3.58 6,503 11,777 17,552 35,832
3.1.2.1.2 Mucking Intake Tunnel, TYPE-III M3 632.3 1,065.4 0.65 1.18 1.75 3.58 692 1,254 1,869 3,815
3.1.2.1.3 Mucking Intake Tunnel, TYPE-S M3 4,291.0 4,291.0 0.65 1.18 1.75 3.58 2,788 5,050 7,526 15,365
- 5 / 31 -
Pkg.2 - Weir 29,894,661 14,682,023 11,482,111 56,058,795
3.1.2.1.4 Mucking Transition Part M3 793.0 793.0 0.65 1.18 1.75 3.58 515 933 1,391 2,839
3.1.2.1.5 Mucking Turning Adit, TYPE-II M3 289.0 289.0 0.65 1.18 1.75 3.58 188 340 507 1,035
3.1.3 Steel Ribs Support - - - - 12,490 12,177 3,746 28,412
3.1.3.1 Steel Ribs Support - - - - - - - -
3.1.3.1.1 Steel Ribs Support Tapering Section EA 10.0 10.0 1,248.97 1,217.66 374.57 2,841.20 12,490 12,177 3,746 28,412
3.1.4 Shotcrete - - - - 139,659 30,573 29,676 199,909
3.1.4.1 Shotcrete - - - - - - - -
3.1.4.1.1 Place of Shotcrete Intake Tunnel, TYPE-II M3 353.8 391.0 177.96 40.17 38.99 257.11 69,582 15,705 15,244 100,531
3.1.4.1.2 Place of Shotcrete Intake Tunnel, TYPE-III M3 27.4 40.8 177.96 37.69 36.59 252.24 7,258 1,537 1,492 10,287
3.1.4.1.3 Place of Shotcrete Intake Tunnel, TYPE-S M3 279.0 279.0 177.96 37.69 36.59 252.24 49,651 10,517 10,208 70,375
3.1.4.1.4 Place of Shotcrete Transition Part M3 64.0 64.0 177.96 37.69 36.59 252.24 11,389 2,412 2,342 16,143
3.1.4.1.5 Place of Shotcrete Turning Adit, TYPE-II M3 10.0 10.0 177.96 40.17 38.99 257.11 1,780 402 390 2,571
3.1.5 Rockbolt - - - - 34,635 16,868 9,155 60,658
3.1.5.1 Rockbolt TYPE-II - - - - - - - -
3.1.5.1.1 Rockbolt(Upper Section) D25, L=3.0m EA 339.0 443.0 24.65 12.57 6.82 44.05 10,920 5,571 3,023 19,515
3.1.5.1.2 Rockbolt(Lower Section) D25, L=3.0m EA 129.0 161.0 24.65 10.30 5.59 40.53 3,969 1,658 900 6,526
3.1.5.2 Rockbolt TYPE-III 0.0 - - - - - - - -
3.1.5.2.1 Rockbolt(Upper Section) D25, L=3.0m EA 52.0 91.0 24.65 12.57 6.82 44.05 2,243 1,144 621 4,009
3.1.5.2.2 Rockbolt(Lower Section) D25, L=3.0m EA 16.0 28.0 24.65 10.30 5.59 40.53 690 288 156 1,135
3.1.5.3 Rockbolt TYPE-S 0.0 - - - - - - - -
3.1.5.3.2 Rockbolt(Lower Section) D25, L=3.0m EA 84.0 84.0 24.65 10.30 5.59 40.53 2,071 865 469 3,405
3.1.5.4 Rockbolt Transition Part 0.0 - - - - - - - -
3.1.5.4.2 Rockbolt(Lower Section) D25, L=3.0m EA 70.0 70.0 24.65 10.30 5.59 40.53 1,726 721 391 2,837
3.1.5.5 Rockbolt Turning Adit, TYPE-II 0.0 - - - - - - - -
3.1.5.5.1 Rockbolt(Upper Section) D25, L=3.0m EA 3.0 3.0 24.65 12.57 6.82 44.05 74 38 20 132
3.1.5.5.2 Rockbolt(Lower Section) D25, L=3.0m EA 8.0 8.0 24.65 10.30 5.59 40.53 197 82 45 324
3.1.5.6 Rockbolt Turning Adit, TYPE-II (Branch part) 0.0 - - - - - - - -
3.1.5.6.1 Rockbolt(Upper Section) D25, L=3.0m EA 128.0 128.0 24.65 12.57 6.82 44.05 3,155 1,610 874 5,639
3.1.6 Structure - - - - 56,117 20,635 14,214 90,966
3.1.6.1 Base Concrete fck=18MPa M3 195.0 195.0 81.42 38.13 27.79 147.34 15,876 7,436 5,420 28,732
3.1.6.2 Invert Concrete Pavement Concrete M3 365.0 365.0 91.88 30.95 22.56 145.39 33,536 11,298 8,234 53,068
3.1.6.3 Wire Mesh #4-150×150 M2 1,358.5 1,526.8 4.39 1.25 0.37 6.00 6,705 1,901 560 9,166
3.1.7 Subsidiary - - - - 335,492 156,803 360,721 853,016
3.1.7.1 Tunnel Ventilation Under Construction L/S 1.0 1.0 197,883.34 92,487.07 212,763.92 503,134.33 197,883 92,487 212,764 503,134
3.1.7.2 Lighting System Under Construction L/S 1.0 1.0 35,412.27 16,551.05 38,075.22 90,038.54 35,412 16,551 38,075 90,039
3.1.7.3 Water supply & Drainage System Under Construction L/S 1.0 1.0 62,351.39 29,141.90 67,040.14 158,533.44 62,351 29,142 67,040 158,533
3.1.7.4 Power Supply Under Construction L/S 1.0 1.0 39,845.28 18,622.96 42,841.60 101,309.84 39,845 18,623 42,842 101,310
3.1.8 Portal Work - - - - 13,481 31,790 21,404 66,674
3.1.8.1 Construction Portal L/S 1.0 1.0 13,480.62 31,790.02 21,403.65 66,674.29 13,481 31,790 21,404 66,674
3.1.9 Auxiliary method - - - - 23,753 16,166 4,039 43,959
3.1.9.1 Steel Pipe Roof - - - - - - - -
3.1.9.2 Steel Pipe Roof Grouting Portal, Φ60.5mm, L=12m EA 41.0 41.0 579.34 394.30 98.52 1,072.17 23,753 16,166 4,039 43,959
3.1.10 Monitoring - - - - 19,792 8,763 2,180 30,736
3.1.10.1 Intake tunnel monitoring L/S 1.0 1.0 19,792.46 8,763.23 2,180.29 30,735.97 19,792 8,763 2,180 30,736
3.2 INLET & OUTLET STRUCTURAL WORK - - - - 2,756,507 1,403,433 815,013 4,974,952
3.2.1 Earthwork - - - - 188,764 149,328 106,824 444,917
3.2.1.1 Bottom Clearing M2 268.5 268.5 1.23 2.90 1.96 6.09 331 780 525 1,636
- 6 / 31 -
Pkg.2 - Weir 29,894,661 14,682,023 11,482,111 56,058,795
3.2.1.2 Boulder Excavation M3 11,060.6 2,436.0 8.55 1.31 1.51 11.38 20,832 3,191 3,690 27,712
3.2.1.3 Backfill(soil) M3 22,465.6 22,465.6 0.18 1.69 1.43 3.30 3,995 37,989 32,220 74,204
3.2.1.4 Rock Excavation M3 8,815.6 1,941.5 10.99 2.99 2.29 16.27 21,339 5,809 4,444 31,592
3.2.1.5 Disposal L=3.20km M3 17,595.0 17,595.0 0.53 1.91 1.44 3.87 9,259 33,541 25,305 68,105
3.2.1.6 Slope protection (shotcrete) M3 614.0 214.3 177.96 40.25 39.07 257.28 38,140 8,627 8,374 55,141
3.2.1.7 Slope protection Wire Mesh,φ4.8-100x100 M2 5,336.0 1,862.6 4.39 9.60 2.95 16.94 8,180 17,879 5,497 31,556
3.2.1.8 Slope protection ROCK BOLT - - - - - - - -
3.2.1.8.1 Borehole D38X6.000 M 13,457.0 5,044.7 5.29 2.69 2.00 9.97 26,673 13,562 10,077 50,312
3.2.1.8.2 RockBolt D25X6.000 EA 2,206.0 827.0 49.30 23.24 12.61 85.15 40,773 19,219 10,431 70,423
3.2.1.8.3 Cement mortar M3 9.0 9.0 372.27 292.88 110.85 776.00 3,350 2,636 998 6,984
3.2.1.9 Slope protection (drainhole) EA 2,206.0 827.0 19.22 7.37 6.37 32.95 15,893 6,095 5,264 27,252
3.2.2 Concrete Work - - - - 2,344,059 1,086,858 544,566 3,975,483
3.2.2.1 Portal Structure Concrete - - - - - - - -
3.2.2.1.1 Portal Structure Concrete f'ck=12MPa (1800 psi) M3 122.4 122.4 71.59 23.89 17.41 112.89 8,763 2,924 2,131 13,818
3.2.2.1.2 Portal Structure Concrete f'ck=18MPa (2600 psi) M3 717.5 0.0 - - - - - - - -
3.2.2.1.3 Portal Structure Concrete Plain, f'c=21MPa, H=0~15m M3 259.5 259.5 84.85 29.87 21.77 136.50 22,018 7,752 5,650 35,421
3.2.2.1.4 Portal Structure Concrete f'ck=21MPa (3000 psi) M3 9,794.2 9,794.2 86.33 29.89 21.78 138.00 845,494 292,717 213,343 1,351,555
3.2.2.1.5 Portal Structure Concrete f'ck=24MPa (3500 psi) M3 6,704.0 4,628.0 91.88 36.13 26.34 154.35 425,214 167,227 121,881 714,323
3.2.2.1.6 Portal Structure Concrete f'ck=30MPa (4400 psi) M3 1,730.2 1,730.2 104.75 39.28 28.63 172.65 181,238 67,958 49,531 298,728
3.2.2.1.7 Portal Structure Concrete f'ck=35MPa (5000 psi) M3 82.0 82.0 111.30 48.90 35.64 195.84 9,126 4,010 2,923 16,059
3.2.2.2 Portal Structure Form M2 9,299.7 9,299.7 13.31 15.80 2.73 31.84 123,802 146,889 25,366 296,057
3.2.2.3 Steel Staging M3 5,131.0 5,131.0 5.90 6.99 1.10 13.99 30,259 35,856 5,667 71,783
3.2.2.4 Steel Pipe Scaffold M2 5,647.2 5,647.2 1.08 6.42 0.77 8.27 6,105 36,243 4,351 46,699
3.2.2.5 Isolation Joint PVC Waterstop M 218.4 218.4 12.89 8.77 0.86 22.51 2,814 1,916 187 4,917
3.2.2.6 Dowel bar φ32mm, L=1.00m EA 145.0 145.0 14.11 6.40 3.47 23.98 2,046 928 503 3,477
3.2.2.7 Ladder - - - - - - - -
3.2.2.7.1 Ladder Type-1, S.U.S M 9.0 9.0 166.06 122.03 17.15 305.24 1,495 1,098 154 2,747
3.2.2.7.2 Ladder Type-2, S.U.S, L=1.000 EA 162.0 162.0 12.21 8.97 1.26 22.44 1,978 1,454 204 3,636
3.2.2.8 Grating cover 1.1m x 1.1m EA 2.0 2.0 279.13 206.06 28.88 514.07 558 412 58 1,028
3.2.2.9 Handrail M 220.9 220.9 50.13 37.00 5.19 92.32 11,073 8,174 1,146 20,393
3.2.2.10 Steel form manufacture per 10.5m L/S 1.0 1.0 17,109.36 3,301.97 1,124.26 21,535.60 17,109 3,302 1,124 21,536
3.2.2.12 Backfill M3 120.2 120.2 0.55 2.62 2.07 5.24 66 315 249 630
3.2.2.13 Rockfill M3 479.0 479.0 0.53 2.50 1.97 5.00 252 1,196 945 2,393
3.2.2.14 Anchor Bar Φ32mm L=4.80m, Into Rock 4.0m EA 70.0 70.0 46.41 15.63 8.49 70.53 3,248 1,094 594 4,937
3.2.2.15 Gravel fill M3 317.4 317.4 5.87 13.84 9.32 29.02 1,863 4,392 2,957 9,213
3.2.2.16 Drain pipe P.V.C Φ150mm,C.T.C 3.0m M 773.0 773.0 19.22 7.37 1.77 28.36 14,855 5,697 1,366 21,919
3.2.2.17 Filter layer M2 1,255.3 1,255.3 5.79 3.57 0.85 10.22 7,274 4,478 1,072 12,824
3.2.2.18 Steel roof 14.0m x 6.5m, T100mm M2 91.0 91.0 472.83 349.06 48.93 870.82 43,028 31,764 4,453 79,244
3.2.2.19 Rockfall protection fence H-150 x 75 x 7 x 5, Φ18 Wire rope M 54.3 54.3 362.84 267.86 37.55 668.24 19,702 14,545 2,039 36,286
3.2.2.20 H-Beam L3.0m (300x300) EA 12.0 12.0 93.94 69.35 9.72 173.01 1,127 832 117 2,076
3.2.2.21 Steel stair M 17.6 17.6 176.40 130.22 18.25 324.87 3,105 2,292 321 5,718
3.2.3 Pile - - - - 140,200 119,956 100,680 360,835
3.2.3.1 Drilling D1000mm M 1,019.0 1,019.0 25.37 33.24 35.80 94.41 25,851 33,867 36,483 96,201
3.2.3.2 Remicon M3 801.0 801.0 38.18 65.02 60.62 163.82 30,581 52,085 48,555 131,221
3.2.4 Retaining Wall Foundation Grouting - - - - 83,484 47,292 62,942 193,718
3.2.4.1 Drilling M 4,787.0 4,787.0 1.86 4.40 2.96 9.22 8,924 21,044 14,168 44,136
3.2.4.2 Grouting TON 240.0 240.0 310.67 109.37 203.22 623.26 74,561 26,248 48,774 149,582
- 7 / 31 -
Pkg.2 - Weir 29,894,661 14,682,023 11,482,111 56,058,795
- - - - - - - -
PKG 2 4 DESANDING BASIN & FLUSHING STRUCTURE - - - - 8,525,444 4,536,991 3,935,734 16,998,169
4.1 TUNNEL EXCAVATION - - - - 2,665,609 1,155,719 1,435,451 5,256,779
4.1.1 Full Face Cutting - - - - - - - -
4.1.1.1 Full Face Cutting Flushing Tunnel, TYPE-II M3 4,820.0 4,820.0 14.70 13.14 16.42 44.27 70,868 63,344 79,167 213,379
4.1.1.2 Full Face Cutting Flushing Tunnel, TYPE-III M3 1,085.0 1,085.0 13.97 13.37 16.71 44.04 15,156 14,504 18,127 47,786
4.1.1.3 Full Face Cutting Flushing Tunnel, TYPE-V M3 194.0 194.0 12.61 18.38 14.77 45.76 2,446 3,566 2,865 8,877
4.1.1.4 Full Face Cutting Flushing Tunnel, Gate Shaft, Exit M3 1,512.0 1,512.0 13.97 13.37 16.71 44.04 21,120 20,212 25,260 66,592
4.1.1.5 Full Face Cutting Flushing Tunnel, Gate Room#2, #3 M3 526.0 526.0 13.97 13.37 16.71 44.04 7,347 7,031 8,788 23,166
4.1.1.6 Full Face Cutting Flushing Tunnel, Maintenance Shaft M3 98.0 98.0 13.97 13.37 16.71 44.04 1,369 1,310 1,637 4,316
4.1.1.7 Full Face Cutting Turning Adit, TYPE-II M3 269.0 538.0 14.70 13.14 16.42 44.27 7,910 7,070 8,836 23,817
4.1.1.8 Full Face Cutting Access Tunnel, TYPE-II M3 4,468.0 11,072.9 14.70 13.14 16.42 44.27 162,803 145,519 181,869 490,191
4.1.1.9 Full Face Cutting Access Tunnel, TYPE-III M3 495.0 1,226.7 13.97 13.37 16.71 44.04 17,136 16,398 20,495 54,029
4.1.1.10 Full Face Cutting Access Tunnel, TYPE-VI M3 368.0 912.0 13.27 18.11 14.55 45.93 12,102 16,516 13,269 41,887
4.1.1.11 Full Face Cutting Connecting Tunnel, TYPE-II M3 5,530.0 5,530.0 13.97 13.37 16.71 44.04 77,245 73,922 92,388 243,555
4.1.1.12 Full Face Cutting Connecting Tunnel, Transition Part M3 583.0 583.0 13.97 13.37 16.71 44.04 8,144 7,793 9,740 25,677
4.1.1.13 Full Face Cutting Connecting(D=5.5m) Tunnel, TYPE-II M3 2,253.0 2,253.0 14.70 13.14 16.42 44.27 33,126 29,609 37,005 99,739
4.1.1.14 Full Face Cutting Connecting(D=5.5m) Tunnel, Transition Part M3 1,463.0 1,463.0 13.97 13.37 16.71 44.04 20,436 19,557 24,442 64,434
4.1.1.15 Full Face Cutting Connecting Tunnel, Bifurcation M3 4,201.0 4,201.0 13.97 13.37 16.71 44.04 58,681 56,157 70,185 185,022
4.1.2 Bench Cut 0.0 - - - - - - - -
4.1.2.1 Bench Cut Desander, Upper M3 13,086.0 17,845.2 13.97 4.37 5.47 23.81 249,268 78,061 97,561 424,890
4.1.2.2 Bench Cut Desander, Arch M3 28,343.0 38,650.9 13.97 4.37 5.47 23.81 539,890 169,073 211,307 920,271
4.1.2.3 Bench Cut Desander, Bench#1 M3 26,372.0 36,449.1 13.97 4.37 5.47 23.81 509,135 159,442 199,270 867,847
4.2 MUCKING - - - - 128,941 233,515 348,041 710,498
4.2.1 Mucking(Full Face Cutting) - - - - - - - -
4.2.1.1 Mucking Flushing Tunnel, TYPE-II M3 5,599.0 5,599.0 0.64 1.15 1.72 3.51 3,568 6,462 9,631 19,661
4.2.1.2 Mucking Flushing Tunnel, TYPE-Ⅲ M3 1,260.0 1,260.0 0.64 1.15 1.72 3.51 803 1,454 2,167 4,424
4.2.1.3 Mucking Flushing Tunnel, TYPE-V M3 224.0 224.0 0.64 1.15 1.72 3.51 143 259 385 787
4.2.1.4 Mucking Flushing Tunnel, Gate Shaft, Exit M3 1,700.0 1,700.0 0.64 1.15 1.72 3.51 1,083 1,962 2,924 5,969
4.2.1.5 Mucking Flushing Tunnel, Gate Room#2, #3 M3 593.0 593.0 0.64 1.15 1.72 3.51 378 684 1,020 2,082
4.2.1.6 Mucking Flushing Tunnel, Maintenance Shaft M3 117.0 117.0 0.64 1.15 1.72 3.51 75 135 201 411
4.2.1.7 Mucking Turning Adit, TYPE-II M3 298.0 298.0 0.64 1.15 1.72 3.51 190 344 513 1,046
4.2.1.8 Mucking Access Tunnel, TYPE-II M3 5,007.0 12,408.7 0.64 1.15 1.72 3.51 7,908 14,321 21,344 43,572
4.2.1.9 Mucking Access Tunnel, TYPE-III M3 554.0 1,373.0 0.64 1.15 1.72 3.51 875 1,585 2,362 4,821
4.2.1.10 Mucking Access Tunnel, TYPE-VI M3 408.0 1,011.1 0.64 1.15 1.72 3.51 644 1,167 1,739 3,551
4.2.1.11 Mucking Connecting Tunnel, TYPE-II M3 6,433.0 6,433.0 0.64 1.15 1.72 3.51 4,099 7,424 11,065 22,589
4.2.1.12 Mucking Connecting Tunnel, Tapering Section M3 673.0 673.0 0.64 1.15 1.72 3.51 429 777 1,158 2,363
4.2.1.13 Mucking Connecting Tunnel(D=5.5m), TYPE-II M3 2,515.0 2,515.0 0.64 1.15 1.72 3.51 1,603 2,903 4,326 8,831
4.2.1.14 Mucking Connecting Tunnel(D=5.5m), Tapering Section M3 1,625.0 1,625.0 0.64 1.15 1.72 3.51 1,036 1,875 2,795 5,706
4.2.1.15 Mucking Connecting Tunnel, Bifurcation M3 4,474.0 4,474.0 0.64 1.15 1.72 3.51 2,851 5,163 7,696 15,710
4.2.2 Mucking(Bench Cut) 0.0 - - - - - - - -
4.2.2.1 Mucking Desander, Upper M3 13,764.0 18,737.4 0.64 1.15 1.72 3.51 11,941 21,625 32,230 65,796
4.2.2.2 Mucking Desander, Arch M3 30,153.0 40,970.0 0.64 1.15 1.72 3.51 26,108 47,283 70,473 143,864
4.2.2.3 Mucking Desander, Bench#1 M3 27,494.0 37,999.8 0.64 1.15 1.72 3.51 24,216 43,855 65,364 133,435
4.3 STEEL RIBS SUPPORT - - - - 37,469 20,751 6,383 64,604
- 8 / 31 -
Pkg.2 - Weir 29,894,661 14,682,023 11,482,111 56,058,795
4.3.1 Steel Ribs Support - - - - - - - -
4.3.1.1 Steel Ribs Support Flushing Tunnel, TYPE-V EA 10.0 10.0 1,248.97 471.41 145.01 1,865.39 12,490 4,714 1,450 18,654
4.3.1.2 Steel Ribs Support Access Tunnel, TYPE-VI EA 10.0 20.0 1,248.97 801.85 246.66 2,297.48 24,979 16,037 4,933 45,950
4.4 SHOTCRETE - - - - 1,051,754 229,533 222,793 1,504,081
4.4.1 Shotcrete - - - - - - - -
4.4.1.1 Place of Shotcrete Flushing Tunnel, TYPE-II M3 170.0 170.0 177.96 40.17 38.99 257.11 30,253 6,828 6,628 43,709
4.4.1.2 Place of Shotcrete Flushing Tunnel, TYPE-III M3 38.0 38.0 177.96 37.69 36.59 252.24 6,762 1,432 1,390 9,585
4.4.1.3 Place of Shotcrete Flushing Tunnel, TYPE-V M3 21.0 21.0 177.96 34.63 33.61 246.20 3,737 727 706 5,170
4.4.1.4 Place of Shotcrete Flushing Tunnel, Gate Shaft, Exit M3 134.0 134.0 177.96 37.69 36.59 252.24 23,847 5,051 4,903 33,800
4.4.1.5 Place of Shotcrete Flushing Tunnel, Gate Room#2, #3 M3 77.0 77.0 177.96 40.17 38.99 257.11 13,703 3,093 3,002 19,798
4.4.1.6 Place of Shotcrete Flushing Tunnel, Maintenance Shaft M3 24.0 24.0 177.96 37.69 36.59 252.24 4,271 905 878 6,054
4.4.1.7 Place of Shotcrete Turning Adit, TYPE-II M3 7.0 14.0 177.96 40.17 38.99 257.11 2,491 562 546 3,600
4.4.1.8 Place of Shotcrete Access Tunnel, TYPE-II M3 114.0 282.5 177.96 40.17 38.99 257.11 50,277 11,348 11,015 72,640
4.4.1.9 Place of Shotcrete Access Adit, TYPE-III M3 20.0 49.6 177.96 38.69 37.55 254.20 8,821 1,918 1,861 12,600
4.4.1.10 Place of Shotcrete Access Tunnel, TYPE-VI M3 42.0 104.1 177.96 34.63 33.61 246.20 18,523 3,605 3,499 25,627
4.4.1.11 Place of Shotcrete Connecting Tunnel, TYPE-II M3 581.0 581.0 177.96 40.17 38.99 257.11 103,394 23,337 22,652 149,383
4.4.1.12 Place of Shotcrete Connecting Tunnel, Tapering Section M3 58.0 58.0 177.96 37.69 36.59 252.24 10,322 2,186 2,122 14,630
4.4.1.13 Place of Shotcrete Connecting Tunnel(D=5.5m), TYPE-II M3 169.0 169.0 177.96 40.17 38.99 257.11 30,075 6,788 6,589 43,452
4.4.1.14 Place of Shotcrete Connecting Tunnel(D=5.5m), Tapering Section M3 104.0 104.0 177.96 37.69 36.59 252.24 18,508 3,920 3,805 26,233
4.4.1.15 Place of Shotcrete Connecting Tunnel, Bifurcation M3 257.0 257.0 177.96 40.17 38.99 257.11 45,736 10,323 10,020 66,078
4.4.1.16 Place of Shotcrete Desander, Upper M3 367.0 440.6 177.96 40.17 38.99 257.11 78,408 17,697 17,178 113,284
4.4.1.17 Place of Shotcrete Desander, Arch M3 730.0 876.4 177.96 40.17 38.99 257.11 155,962 35,202 34,168 225,333
4.4.1.18 Place of Shotcrete Desander, Bench#1 M3 458.0 633.0 177.96 37.69 36.59 252.24 112,650 23,861 23,160 159,671
4.4.1.19 Place of Shotcrete Desander, Bench#2 M3 494.0 682.8 177.96 37.69 36.59 252.24 121,504 25,736 24,981 172,221
4.4.1.20 Place of Shotcrete Desander, Bench#3 M3 864.0 1,194.1 177.96 37.69 36.59 252.24 212,509 45,013 43,691 301,213
4.5 ROCKBOLT - - - - 363,936 172,330 94,246 630,513
4.5.1 Rockbolt Flushing Tunnel, TYPE-II - - - - - - - -
4.5.1.1 Rockbolt(Upper Section) D25, L=2.5m EA 107.0 107.0 20.54 9.54 5.18 35.26 2,198 1,021 554 3,773
4.5.2 Rockbolt Flushing Tunnel, TYPE-III 0.0 - - - - - - - -
4.5.2.2 Rockbolt(Lower Section) D25, L=2.5m EA 60.0 60.0 20.54 8.40 4.56 33.49 1,232 504 273 2,010
4.5.3 Rockbolt Flushing Tunnel, TYPE-V 0.0 - - - - - - - -
4.5.3.1 Rockbolt(Upper Section) D25, L=2.5m EA 65.0 65.0 20.54 9.54 5.18 35.26 1,335 620 337 2,292
4.5.4 Rockbolt Turning Adit, TYPE-II 0.0 - - - - - - - -
4.5.4.1 Rockbolt(Upper Section) D25, L=3.0m EA 2.0 4.0 24.65 12.57 6.82 44.05 99 50 27 176
4.5.4.2 Rockbolt(Lower Section) D25, L=3.0m EA 4.0 8.0 24.65 10.30 5.59 40.53 197 82 45 324
4.5.4.3 Rockbolt(Upper Section) D25, L=1.5m (Exit) EA 16.0 32.0 12.66 7.08 3.84 23.58 405 227 123 755
4.5.4.4 Rockbolt(Upper Section) D25, L=3.0m (Gate Shaft) EA 124.0 248.0 24.65 12.57 6.82 44.05 6,113 3,119 1,693 10,925
4.5.4.5 Rockbolt(Lower Section) D25, L=3.0m (Gate Shaft finishing wall) EA 6.0 6.0 24.65 10.30 5.59 40.53 148 62 34 243
4.5.5 Rockbolt Flushing Tunnel, Gate Room#2, #3 0.0 - - - - - - - -
4.5.6 Rockbolt Flushing Tunnel, Maintenance Shaft 0.0 - - - - - - - -
4.5.7 Rockbolt Access Tunnel, TYPE-II 0.0 - - - - - - - -
4.5.7.1 Rockbolt(Upper Section) D25, L=3.0m EA 205.0 508.0 24.65 12.57 6.82 44.05 12,524 6,389 3,467 22,380
4.5.7.2 Rockbolt(Lower Section) D25, L=3.0m EA 117.0 290.0 24.65 10.30 5.59 40.53 7,148 2,985 1,620 11,753
4.5.8 Rockbolt Access Tunnel, TYPE-III 0.0 - - - - - - - -
- 9 / 31 -
Pkg.2 - Weir 29,894,661 14,682,023 11,482,111 56,058,795
4.5.8.2 Rockbolt(Lower Section) D25, L=3.0m EA 16.0 39.7 24.65 10.30 5.59 40.53 977 408 222 1,607
4.5.9 Rockbolt Access Tunnel, TYPE-V 0.0 - - - - - - - -
4.5.10 Rockbolt Access Tunnel, TYPE-VI 0.0 - - - - - - - -
4.5.10.2 Rockbolt(Lower Section) D25, L=3.0m EA 50.0 123.9 24.65 10.30 5.59 40.53 3,055 1,276 692 5,023
4.5.11 Rockbolt Connecting Tunnel, TYPE-II 0.0 - - - - - - - -
4.5.11.2 Rockbolt(Lower Section) D25, L=3.0m EA 130.0 130.0 24.65 10.30 5.59 40.53 3,205 1,338 726 5,270
4.5.12 Rockbolt Connecting Tunnel(D=5.5m), TYPE-II - - - - - - - -
4.5.12.1 Rockbolt(Upper Section) D25, L=3.0m EA 27.0 27.0 24.65 12.57 6.82 44.05 666 340 184 1,189
4.5.13 Rockbolt Connecting Tunnel, Transition Part 0.0 - - - - - - - -
4.5.14 Rockbolt Connecting Tunnel(D=5.5m), Transition Part - - - - - - - -
4.5.15 Rockbolt Connecting Tunnel, Bifurcation 0.0 - - - - - - - -
4.5.16 Rockbolt Desander, Upper 0.0 - - - - - - - -
4.5.17 Rockbolt Desander, Arch 0.0 - - - - - - - -
4.5.17.2 Rockbolt(Lower Section) D25, L=6.0m EA 1,288.0 1,546.3 49.30 23.24 12.61 85.15 76,236 35,934 19,503 131,674
4.5.18 Rockbolt Desander, Bench#1 0.0 - - - - - - - -
4.5.18.2 Rockbolt(Lower Section) D25, L=6.0m EA 818.0 1,130.6 49.30 23.24 12.61 85.15 55,740 26,273 14,260 96,273
4.5.19.2 Rockbolt(Lower Section) D25, L=6.0m EA 811.0 1,120.9 49.30 23.24 12.61 85.15 55,263 26,049 14,138 95,449
4.5.20.1 Rockbolt(Upper Section) D25, L=4.0m EA 0.0 0.0 - - - - - - - -
4.5.21 Rockbolt Branch Part Reinforcement 0.0 - - - - - - - -
4.5.20.1 Rockbolt(Upper Section) Turning Adit, D25, L=3.0m EA 56.0 56.0 24.65 12.57 6.82 44.05 1,380 704 382 2,467
4.5.22 Hook D25 EA 123.0 123.0 14.79 4.91 8.47 28.17 1,819 603 1,042 3,465
4.6 STRUCTURE - - - - 218,250 111,716 81,423 411,389
4.6.1 Base Concrete fck=18MPa M3 819.0 1,638.0 81.42 38.13 27.79 147.34 133,358 62,465 45,527 241,350
4.6.2 Invert Concrete fck=12MPa M3 282.0 564.0 71.85 40.69 29.65 142.19 40,521 22,948 16,725 80,194
4.6.3 Filling Concrete fck=21MPa M3 257.0 514.0 86.33 51.17 37.30 174.80 44,372 26,303 19,171 89,846
4.7 AUXILIARY METHOD - - - - 8,690 5,593 1,398 15,681
4.7.1 Steel Pipe Roof - - - - - - - -
4.7.1.1 Steel Pipe Roof Grouting Portal, Φ60.5mm, L=12m EA 15.0 15.0 579.34 372.88 93.17 1,045.40 8,690 5,593 1,398 15,681
4.8 SLOPE STABILITY - - - - 29,032 15,660 8,303 52,995
4.8.1 Shotcrete T=100mm M3 83.0 83.0 177.96 37.69 36.59 252.24 14,771 3,129 3,037 20,936
4.8.2 Mucking(Shotcrete) M3 0.0 0.0 - - - - - - - -
4.8.3 Wire mesh Φ4.8×100×100 M2 801.0 801.0 4.39 9.60 2.95 16.94 3,518 7,689 2,364 13,571
4.8.4 Rock Bolt 0.0 - - - - - - - -
- 10 / 31 -
Pkg.2 - Weir 29,894,661 14,682,023 11,482,111 56,058,795
4.8.4.1 Rock Bolt D25, L=4.0m EA 242.0 242.0 32.87 13.61 7.39 53.86 7,953 3,293 1,787 13,034
4.8.4.2 Rock Bolt D25, L=6.0m EA 46.0 46.0 49.30 23.24 12.61 85.15 2,268 1,069 580 3,917
4.8.5 Horizontal Weep Hole M 271.0 271.0 1.93 1.77 1.97 5.67 522 480 534 1,537
4.9 CONCRETE WORK Desander Basin - - - - 1,716,128 1,221,824 506,962 3,444,914
4.9.1 Portal Structure Concrete - - - - - - - -
4.9.1.1 Portal Structure Concrete f'ck=24MPa (3500 psi) M3 8,495.0 8,495.0 91.88 54.65 39.83 186.37 780,510 464,294 338,395 1,583,200
4.9.1.2 Portal Structure Concrete f'ck=35MPa (5000 psi) M3 115.9 115.9 111.30 76.92 56.06 244.28 12,897 8,913 6,496 28,307
4.9.2 Portal Structure Form M2 11,305.3 11,305.3 13.31 23.51 4.06 40.88 150,502 265,738 45,889 462,129
4.9.3 Steel Staging M3 5,485.8 5,485.8 5.89 6.99 1.11 13.99 32,333 38,336 6,069 76,738
4.9.4 Steel Pipe Scaffold M2 4,268.9 4,268.9 1.08 6.42 0.77 8.27 4,615 27,397 3,289 35,301
4.9.5 Isolation joint M 578.9 578.9 12.89 8.77 0.86 22.51 7,459 5,078 496 13,033
4.9.6 Reinforce Assembly TON 424.8 424.8 797.79 343.62 136.99 1,278.39 338,861 145,951 58,185 542,997
4.9.7 Safety handrail M 109.0 129.1 48.84 35.89 5.04 89.78 6,304 4,632 651 11,587
4.9.8 Anchor bar Φ28mm, L=5.000m EA 1,068.0 1,264.6 45.90 20.18 10.95 77.04 58,052 25,519 13,851 97,422
4.9.9 Dowel bar Φ32mm, L = 1.00m EA 24.0 24.0 14.11 6.40 3.47 23.98 339 154 83 576
4.9.10 Drain pipe S.T.S, Φ150mm M 18.0 18.0 19.22 7.37 1.77 28.36 346 133 32 510
4.9.11 Ladder Type-1,S.U.S M 19.5 19.5 70.13 51.54 7.24 128.92 1,368 1,005 141 2,514
4.9.12 Ladder Type-2, S.U.S, L=1.000 M 117.0 117.0 70.13 51.54 7.24 128.92 8,206 6,030 848 15,083
4.9.13 Maintanance Paasage M 827.0 877.0 349.57 256.89 36.11 642.57 306,576 225,292 31,665 563,533
4.9.14 P.V.C Water Stop M 512.8 574.8 13.50 5.83 1.52 20.85 7,762 3,350 872 11,984
4.1 CONCRETE WORK Flushing Structure - - - - 473,298 275,480 134,255 883,034
4.10.1.1 Portal Structure Concrete f'ck=12MPa (1800 psi) M3 2.9 2.9 71.59 23.89 17.41 112.89 208 69 50 327
4.10.1.2 Portal Structure Concrete f'ck=24MPa (3500 psi) M3 1,300.0 1,890.1 91.88 54.65 39.83 186.37 173,655 103,301 75,289 352,246
4.10.1.3 Portal Structure Concrete Plain, f'c=21MPa, H=0~15m M3 281.0 281.0 86.33 51.30 37.39 175.02 24,258 14,416 10,507 49,180
4.10.2 Portal Structure Form M2 2,687.0 2,687.0 13.31 15.80 2.73 31.84 35,771 42,441 7,329 85,541
4.10.3 Steel Staging M3 2,120.3 2,120.3 5.89 6.99 1.11 13.99 12,497 14,817 2,346 29,660
4.10.4 Steel Pipe Scaffold M2 165.3 165.3 1.08 6.42 0.77 8.27 179 1,061 127 1,367
4.10.6 Backfill soil M3 17.5 17.5 0.21 1.68 2.76 4.65 4 29 48 81
4.10.7 Dowel bar φ32mm, L = 1.00m EA 7.0 7.0 14.11 6.40 3.47 23.98 99 45 24 168
4.10.8 Manhole D1.0m EA 4.0 4.0 976.80 717.82 100.89 1,795.51 3,907 2,871 404 7,182
4.10.9 Safety handrail D1.0m EA 24.8 24.8 48.84 35.89 5.04 89.78 1,211 890 125 2,226
4.10.10 Ladder Type-1, S.U.S EA 6.2 6.2 70.13 51.54 7.24 128.92 435 320 45 799
4.11 CONCRETE WORK Connecting tunnel - - - - 929,457 609,824 337,794 1,877,075
4.11.1 Steel Form - - - - - - - -
4.11.1.1 Steel form manufacture D=5.5m L/S 1.0 1.0 16,003.04 3,088.46 1,051.57 20,143.06 16,003 3,088 1,052 20,143
4.11.1.2 Steel form manufacture D=3.74m L/S 1.0 1.0 14,402.73 2,779.61 946.41 18,128.76 14,403 2,780 946 18,129
4.11.2 Concrete Lining 0.0 - - - - - - - -
4.11.2.1 Portal Structure Concrete f'ck=24MPa (3500 psi) M3 5,755.0 5,755.0 91.88 63.45 46.24 201.57 528,761 365,151 266,136 1,160,048
4.11.2.3 Form Work Timber, 0~7m M2 2,971.0 2,971.0 13.31 23.54 4.07 40.92 39,551 69,938 12,077 121,566
4.11.2.4 Form Work Plywood, 0~7m M2 346.0 346.0 13.31 23.54 4.07 40.92 4,606 8,145 1,407 14,158
4.11.2.5 Water swelling rubber water stop M 691.0 691.0 13.50 7.91 2.06 23.47 9,331 5,467 1,422 16,220
4.11.2.6 Steel Staging M3 4,226.0 4,226.0 5.89 6.99 1.11 13.99 24,908 29,532 4,675 59,115
4.11.2.7 P.V.C Water Stop W=300, 9T M 52.0 52.0 13.50 5.83 1.52 20.85 702 303 79 1,084
4.12 CONCRETE WORK Desander Access Tunnel - - - - 61,428 60,905 25,248 147,581
4.12.1.1 Portal Structure Concrete (lining) Reinforced, fck=24MPa, H=0~15m M3 62.0 153.7 91.88 63.45 46.24 201.57 14,117 9,749 7,106 30,972
- 11 / 31 -
Pkg.2 - Weir 29,894,661 14,682,023 11,482,111 56,058,795
4.12.1.2 Portal Structure Concrete (Portal) Plain, fck=24MPa, H=0~15m M3 83.0 166.0 91.88 63.45 46.24 201.57 15,252 10,533 7,677 33,461
4.12.2 Form Work 0.0 - - - - - - - -
4.12.2.1 Form Work Lining M2 113.0 280.0 13.31 23.54 4.07 40.92 3,728 6,592 1,138 11,459
4.12.2.2 Form Work Plywood, 0~7m M2 142.0 284.0 13.31 16.18 2.79 32.29 3,781 4,596 794 9,170
4.12.3 Steel Pipe Scaffold M2 99.0 198.0 1.08 6.42 0.77 8.27 214 1,271 153 1,637
4.12.4 Steel Staging M3 357.0 714.0 5.89 6.99 1.11 13.99 4,208 4,990 790 9,988
4.12.6 Wire mesh Φ4.8×100×100 M2 941.0 1,882.0 4.39 9.60 2.95 16.94 8,265 18,066 5,555 31,886
4.13 PORTAL WORK - - - - 33,975 23,552 6,572 64,100
4.13.1 Construction Portal Access & Flushing tunnel L/S 2.0 3.0 11,325.11 7,850.79 2,190.79 21,366.69 33,975 23,552 6,572 64,100
4.14 SUBSDIARY WORK - - - - 587,302 274,494 631,467 1,493,263
4.14.1 Tunnel Ventilation Under Construction L/S 1.0 1.0 250,892.75 117,262.70 269,759.56 637,915.01 250,893 117,263 269,760 637,915
4.14.2 Lighting System Under Construction L/S 1.0 1.0 77,140.09 36,053.87 82,940.92 196,134.88 77,140 36,054 82,941 196,135
4.14.3 Water supply & Drainage System Under Construction L/S 1.0 1.0 116,908.86 54,641.07 125,700.26 297,250.19 116,909 54,641 125,700 297,250
4.14.4 Power Supply Under Construction L/S 1.0 1.0 142,360.59 66,536.74 153,065.93 361,963.26 142,361 66,537 153,066 361,963
4.15 EARTH WORK - - - - 123,141 83,132 84,708 290,982
4.15.1 Excavation - - - - - - - -
4.15.1.1 Hard soil/Gravel M3 167.3 222.5 0.74 0.46 0.41 1.61 164 102 92 358
4.15.1.2 Hard Rock M3 9,279.2 12,341.3 9.00 5.58 5.06 19.64 111,077 68,819 62,504 242,399
4.15.1.3 Carrying(soil) L=2.646km M3 167.3 222.5 0.50 0.60 0.93 2.03 111 133 207 451
4.15.1.4 Carrying(rock) L=2.646km M3 9,279.2 12,341.3 0.70 0.83 1.30 2.83 8,607 10,279 15,992 34,878
4.15.1.5 Side-slope forming M2 3,155.3 4,196.5 0.54 0.64 0.99 2.17 2,246 2,682 4,173 9,101
4.15.1.6 Clearing & grubbing M2 504.1 670.5 1.40 1.67 2.60 5.66 937 1,119 1,740 3,795
4.16 Monitoring - - - - 97,032 42,961 10,689 150,682
4.16.1 Desanding Monitoring L/S 1.0 1.0 97,031.53 42,961.28 10,688.76 150,681.56 97,032 42,961 10,689 150,682
-
- 12 / 31 -
Unit Price (USD)
CODE DECRIPTION SPECIFICATION UNIT Updated
Material Labor Equipment Total
2020
Pkg.3 - HRT
5 HEADRACE TUNNEL
5.1 TUNNEL EXCAVATION
5.1.1 Full Face Cutting -
5.1.1.1 Full Face Cutting Headrace Tunnel, TYPE-I M3 33,254.0 15.48 4.24 5.62 25.33
5.1.1.2 Full Face Cutting Headrace Tunnel, TYPE-II M3 124,795.0 14.70 4.45 5.90 25.05
5.1.1.3 Full Face Cutting Headrace Tunnel, TYPE-IIIa M3 93,384.0 13.97 4.65 6.17 24.79
5.1.1.4 Full Face Cutting Headrace Tunnel, TYPE-IIIb M3 120,788.0 13.97 4.65 6.17 24.79
5.1.1.5 Full Face Cutting Headrace Tunnel, TYPE-IV M3 56,476.0 13.27 9.79 8.35 31.41
5.1.1.6 Full Face Cutting Headrace Tunnel, TYPE-V M3 4,862.0 12.61 11.57 9.87 34.05
5.1.1.7 Full Face Cutting Turning Adit, TYPE-I M3 1,016.0 15.48 4.24 5.62 25.33
5.1.1.8 Full Face Cutting Turning Adit, TYPE-II M3 3,174.0 14.70 4.45 5.90 25.05
5.1.1.9 Full Face Cutting Turning Adit, TYPE-IIIa M3 2,287.0 13.97 4.65 6.17 24.79
5.1.1.10 Full Face Cutting Turning Adit, TYPE-IIIb M3 3,537.0 13.97 4.65 6.17 24.79
5.1.1.11 Full Face Cutting Turning Adit, TYPE-IV M3 1,543.0 13.27 9.79 8.35 31.41
5.1.2 Bench Cut - - - -
5.1.2.1 Bench Cut(Upper Section) Headrace Tunnel, TYPE-V-1 M3 1,711.0 15.48 4.27 5.67 25.42
5.1.2.2 Bench Cut(Lower Section) Headrace Tunnel, TYPE-V-1 M3 1,281.0 15.48 4.27 5.67 25.42
5.1.2.3 Bench Cut(Under Section)-Nonblasting Rock Trap, Non-blasting M3 1,635.0 36.05 18.81 34.79 89.65
5.2 MUCKING - - -
5.2.1 Mucking(Full Face Cutting) - - - -
5.2.1.1 Mucking Headrace Tunnel, TYPE-I M3 36,536.0 0.80 1.29 2.04 4.13
5.2.1.2 Mucking Headrace Tunnel, TYPE-II M3 137,109.0 0.80 1.29 2.04 4.13
5.2.1.3 Mucking Headrace Tunnel, TYPE-Ⅲa M3 102,496.0 0.80 1.29 2.04 4.13
5.2.1.4 Mucking Headrace Tunnel, TYPE-Ⅲb M3 132,707.0 0.80 1.29 2.04 4.13
5.2.1.5 Mucking Headrace Tunnel, TYPE-IV M3 62,024.0 0.80 1.29 2.04 4.13
5.2.1.6 Mucking Headrace Tunnel, TYPE-V M3 5,333.0 0.80 1.29 2.04 4.13
5.2.1.7 Mucking Turning Adit, TYPE-I M3 1,156.0 0.55 0.90 1.42 2.87
5.2.1.8 Mucking Turning Adit, TYPE-II M3 3,611.0 0.55 0.90 1.42 2.87
5.2.1.9 Mucking Turning Adit, TYPE-IIIa M3 2,606.0 0.55 0.90 1.42 2.87
5.2.1.10 Mucking Turning Adit, TYPE-IIIb M3 4,034.0 0.55 0.90 1.42 2.87
5.2.1.11 Mucking Turning Adit, TYPE-IV M3 1,757.0 0.55 0.90 1.42 2.87
- 13 / 31 -
Pkg.3 - HRT
5.2.2 Mucking(Bench Cut) - - - -
5.2.2.1 Bench Cut(Upper Section) Headrace Tunnel, TYPE-V-1 M3 1,899.0 0.80 1.29 2.04 4.13
5.2.2.2 Bench Cut(Lower Section) Headrace Tunnel, TYPE-V-1 M3 1,383.0 0.80 1.29 2.04 4.13
5.2.2.3 Bench Cut(Under Section) Rock Trap M3 1,635.0 0.80 1.29 2.04 4.13
5.3 STEEL RIBS SUPPORT - - -
5.3.1 Steel Ribs Supoort - - - -
5.3.1.1 Steel Ribs Supoort Headrace Tunnel, TYPE-V EA 104.0 1,498.76 463.28 151.32 2,113.36
5.3.1.2 Steel Ribs Supoort Headrace Tunnel, TYPE-V-1 EA 64.0 1,498.76 389.57 127.24 2,015.57
5.4 SHOTCRETE - - -
5.4.1 Shotcrete - - - -
5.4.1.1 Place of Shotcrete Headrace Tunnel, TYPE-I M3 865.4 177.96 28.98 29.87 236.80
5.4.1.2 Place of Shotcrete Headrace Tunnel, TYPE-II M3 3,337.9 177.96 26.98 27.81 232.75
5.4.1.3 Place of Shotcrete Headrace Tunnel, TYPE-IIIa M3 4,858.6 177.96 25.20 25.97 229.13
5.4.1.4 Place of Shotcrete Headrace Tunnel, TYPE-IIIb M3 4,846.9 177.96 25.92 26.71 230.59
5.4.1.5 Place of Shotcrete Headrace Tunnel, TYPE-IV M3 2,877.1 177.96 25.20 25.97 229.13
5.4.1.6 Place of Shotcrete Headrace Tunnel, TYPE-V M3 595.5 177.96 22.98 23.68 224.62
5.4.1.7 Place of Shotcrete Headrace Tunnel, TYPE-V-1 M3 319.0 177.96 22.98 23.68 224.62
5.4.1.8 Place of Shotcrete Turning Adit, TYPE-I M3 40.0 177.96 26.98 27.81 232.75
5.4.1.9 Place of Shotcrete Turning Adit, TYPE-II M3 125.0 177.96 26.98 27.81 232.75
5.4.1.10 Place of Shotcrete Turning Adit, TYPE-IIIa M3 110.0 177.96 25.20 25.97 229.13
5.4.1.11 Place of Shotcrete Turning Adit, TYPE-IIIb M3 163.0 177.96 25.92 26.71 230.59
5.4.1.12 Place of Shotcrete Turning Adit, TYPE-IV M3 103.0 177.96 25.20 25.97 229.13
5.4.1.13 Place of Shotcrete Rock trap, TYPE-II M3 32.8 177.96 26.98 27.81 232.75
5.5 ROCKBOLT - - -
5.5.1 Rockbolt Headrace Tunnel, TYPE-I - - - -
5.5.1.1 Rockbolt(Upper Section) D25, L=3.0m EA 245.0 24.65 6.06 3.52 34.24
5.5.1.2 Rockbolt(Lower Section) D25, L=3.0m EA 245.0 24.65 4.49 2.62 31.76
5.5.2 Rockbolt Headrace Tunnel, TYPE-Ⅱ - - - -
5.5.2.1 Rockbolt(Upper Section) D25, L=3.0m EA 6,068.0 24.65 6.06 3.52 34.24
5.5.2.2 Rockbolt(Lower Section) D25, L=3.0m EA 2,207.0 24.65 4.49 2.62 31.76
5.5.3 Rockbolt Headrace Tunnel, TYPE-Ⅲa - - - -
5.5.4 Rockbolt Headrace Tunnel, TYPE-Ⅲb - - - -
5.5.5 Rockbolt Headrace Tunnel, TYPE-Ⅳ - - - -
- 14 / 31 -
Pkg.3 - HRT
5.5.6 Rockbolt Headrace Tunnel, TYPE-Ⅴ - - - -
5.5.7 Rockbolt Headrace Tunnel, TYPE-Ⅴ-1 - - - -
5.5.8 Rockbolt Turning Adit, TYPE-I - - - -
5.5.9 Rockbolt Turning Adit, TYPE-Ⅱ - - - -
5.5.10 Rockbolt Turning Adit, TYPE-Ⅲa - - - -
5.5.11 Rockbolt Turning Adit, TYPE-Ⅲb - - - -
5.5.12 Rockbolt Turning Adit, TYPE-Ⅳ - - - -
5.5.13 Rockbolt Rock trap, TYPE-II - - - -
5.5.14 Reinforcement Rockbolt Branch Part Reinforcement - - - -
5.5.14.1 Rockbolt(Upper Section) Turning Adit, D25, L=3.0m EA 8,578.0 24.65 6.06 3.52 34.24
5.5.15 Coupler - - - -
5.6 STRUCTURE - - -
5.6.1 Steel Form - - - -
5.6.1.1 Steel Form Manufacture L/S 1.0 1,002,278.61 172,830.48 62,703.73 1,237,812.83
5.6.2 Form Work 0.0 - - - -
5.6.2.1 Form Work Plywood, 0~7m M2 4,380.6 13.31 12.73 2.33 28.38
5.6.2.2 Form Work Timber, 0~7m M2 5,093.0 13.31 12.73 2.33 28.38
5.6.3 Concrete Lining 0.0 - - - -
5.6.3.1 Reinforced Concrete fck=24MPa, H=0~15m M3 50,947.9 91.88 40.07 31.01 162.96
5.6.4 Base Concrete fck=18MPa M3 6,239.0 81.42 25.67 19.87 126.95
- 15 / 31 -
Pkg.3 - HRT
5.6.5 Invert Concrete Pavement M3 7,060.0 91.88 24.94 19.30 136.12
5.6.6 Wire Mesh #4-150×150 M2 35,302.0 4.39 1.02 0.33 5.75
5.6.7 Reinforce Assembly 0.0 - - - -
5.6.7.1 Reinforce Assembly Very Complexity TON 2,176.4 797.79 325.87 137.94 1,261.60
5.6.8 Water swelling rubber water stop M 8,489.0 13.50 5.86 1.62 20.98
5.6.9 Steel Staging M3 40.4 5.89 6.25 1.05 13.20
5.6.10 Steel Pipe Scaffold M2 96.1 1.08 4.96 0.63 6.68
5.7 AUXILIARY WORK - - -
5.7.1 Steel Pipe Roof - - - -
5.7.1.1 Steel Pipe Roof Grouting Shear Zone, Φ60.5mm, L=12m EA 184.0 579.34 78.61 20.86 678.81
5.8 SUBSIDIARY WORK - - -
5.8.1 Tunnel Ventilation Under Construction L/S 1.0 419,713.28 25,517.25 278,711.42 723,941.95
5.8.2 Lighting System Under Construction L/S 1.0 192,960.74 30,693.03 147,097.59 370,751.36
5.8.3 Water supply & Drainage System Under Construction L/S 1.0 178,493.39 24,643.02 132,320.07 335,456.49
5.8.4 Power Supply Under Construction L/S 1.0 37,823.66 15,817.24 38,634.56 92,275.46
5.9 DRILLING AND GROUTING - - -
5.9.1 Consolidation Grouting (Φ45mm, L=7.3m) - - - -
5.9.1.1 Drilling M 5,887.0 1.87 3.95 2.82 8.64
5.9.1.2 Grouting TON 118.0 310.67 119.65 110.37 540.69
5.9.2 Backfill Grouting - - - -
5.9.2.1 Drilling M - - - -
5.9.2.2 Grouting M3 1,022.0 497.07 141.30 62.53 700.90
5.9.3 Weep Hole (Φ50mm, L=0.5/0.7m, CTC 3.0m) - - - -
5.9.3.1 Drilling & Drain EA 7,354.0 5.45 3.74 1.61 10.80
5.1 MONITORING - - -
5.10.1 Headrace tunnel Monitoring L/S 1.0 210,466.28 34,572.12 17,880.80 262,919.19
- - - -
6 CONSTRUCTION ADIT - - -
6.1 TUNNEL EXCAVATION - - -
6.1.1 Full Face Cutting - - - -
6.1.1.1 Full Face Cutting Adit Tunnel, TYPE-I M3 9,143.8 15.48 8.03 10.66 34.17
6.1.1.2 Full Face Cutting Adit Tunnel, TYPE-II M3 9,903.3 14.70 8.25 10.94 33.89
6.1.1.3 Full Face Cutting Adit Tunnel, TYPE-III M3 20,665.0 13.97 8.45 11.21 33.63
6.1.1.4 Full Face Cutting Adit Tunnel, TYPE-IV M3 10,254.6 13.27 11.52 9.83 34.62
6.1.1.5 Full Face Cutting Adit Tunnel, TYPE-VI M3 741.4 12.61 11.76 10.03 34.40
6.1.1.6 Full Face Cutting Adit Tunnel, TYPE-VI-1 M3 288.3 12.61 8.82 11.71 33.13
6.1.1.7 Full Face Cutting Turning Adit, TYPE-I M3 507.1 15.48 8.03 10.66 34.17
- 16 / 31 -
Pkg.3 - HRT
6.1.1.8 Full Face Cutting Turning Adit, TYPE-II M3 1,014.2 14.70 8.25 10.94 33.89
6.1.1.9 Full Face Cutting Turning Adit, TYPE-III M3 1,290.5 13.97 8.45 11.21 33.63
6.2 MUCKING - - -
6.2.1 Mucking(Full Face Cutting) - - - -
6.2.1.1 Mucking Adit Tunnel, TYPE-I M3 10,518.4 0.55 0.90 1.42 2.87
6.2.1.2 Mucking Adit Tunnel, TYPE-II M3 11,384.8 0.55 0.90 1.42 2.87
6.2.1.3 Mucking Adit Tunnel, TYPE-III M3 23,737.1 0.55 0.90 1.42 2.87
6.2.1.4 Mucking Adit Tunnel, TYPE-IV M3 11,754.3 0.55 0.90 1.42 2.87
6.2.1.5 Mucking Adit Tunnel, TYPE-VI M3 848.7 0.55 0.90 1.42 2.87
6.2.1.6 Mucking Adit Tunnel, TYPE-VI-1 M3 326.6 0.55 0.90 1.42 2.87
6.2.1.7 Mucking Turning Adit, TYPE-I M3 568.5 0.55 0.90 1.42 2.87
6.2.1.8 Mucking Turning Adit, TYPE-II M3 1,137.0 0.55 0.90 1.42 2.87
6.2.1.9 Mucking Turning Adit, TYPE-III M3 1,445.1 0.55 0.90 1.42 2.87
6.3 STEEL RIBS SUPPORT - - -
6.3.1 Steel Ribs Supoort - - - -
6.3.1.1 Steel Ribs Supoort Adit Tunnel, TYPE-VI L/S 34.0 1,248.97 414.60 135.41 1,798.98
6.3.1.2 Steel Ribs Supoort Adit Tunnel, TYPE-VI-1 L/S 12.0 1,248.97 467.72 152.76 1,869.45
6.4 SHOTCRETE - - -
6.4.1 Shotcrete - - - -
6.4.1.1 Place of Shotcrete Adit Tunnel, TYPE-I M3 296.8 177.96 27.04 27.77 232.78
6.4.1.2 Place of Shotcrete Adit Tunnel, TYPE-II M3 320.6 177.96 27.04 27.77 232.78
6.4.1.3 Place of Shotcrete Adit Tunnel, TYPE-III M3 668.6 177.96 27.04 27.77 232.78
6.4.1.4 Place of Shotcrete Adit Tunnel, TYPE-IV M3 519.6 177.96 26.07 26.62 230.65
6.4.1.5 Place of Shotcrete Adit Tunnel, TYPE-VI M3 72.7 177.96 22.89 23.73 224.59
6.4.1.6 Place of Shotcrete Adit Tunnel, TYPE-VI-1 M3 40.5 177.96 22.89 23.73 224.59
6.4.1.7 Place of Shotcrete Turning Adit, TYPE-I M3 15.9 177.96 27.04 27.77 232.78
6.4.1.8 Place of Shotcrete Turning Adit, TYPE-II M3 33.0 177.96 27.04 27.77 232.78
6.4.1.9 Place of Shotcrete Turning Adit, TYPE-III M3 40.9 177.96 27.04 27.77 232.78
6.4.1.10 Place of Shotcrete Turning Adit, TYPE-IV M3 61.4 177.96 24.96 26.11 229.02
6.5 ROCKBOLT - - -
6.5.1 Rockbolt Adit Tunnel, TYPE-I - - - -
6.5.2 Rockbolt Adit Tunnel, TYPE-II - - - -
6.5.3 Rockbolt Adit Tunnel, TYPE-III - - - -
- 17 / 31 -
Pkg.3 - HRT
6.5.4 Rockbolt Adit Tunnel, TYPE-IV - - - -
6.5.5 Rockbolt Adit Tunnel, TYPE-VI - - - -
6.5.6 Rockbolt Adit Tunnel, TYPE-VI-1 - - - -
6.5.7 Rockbolt Turning Adit, TYPE-I - - - -
6.5.8 Rockbolt Turning Adit, TYPE-Ⅱ - - - -
6.5.9 Rockbolt Turning Adit, TYPE-Ⅲ - - - -
6.5.10 Rockbolt Turning Adit, TYPE-IV - - - -
6.5.11.1 Rockbolt(Lower Section) Turning Adit, D25, L=3.0m EA 1,370.3 24.65 4.49 2.62 31.76
6.5.12.1 Rockbolt(Lower Section) Adit tunnel, D25, L=3.0m EA 472.0 24.65 4.49 2.62 31.76
6.6 STRUCTURE - - -
6.6.1 Base Concrete fck=18MPa M3 1,253.0 81.42 25.88 19.75 127.05
6.6.2 Adit & Plug - - - -
6.6.2.1 Plain Concrete fck=21MPa, H=0~15m M3 15,575.3 86.33 38.61 29.95 154.89
6.6.2.2 Plain Concrete fck=30MPa, H=0~15m M3 8.1 104.75 43.41 33.62 181.78
6.6.2.3 Form Work Plywood, 0~7m M2 456.4 17.75 10.13 1.50 29.38
6.6.2.4 Steel Pipe Scaffold M2 362.7 1.08 4.96 0.63 6.68
6.6.2.5 Steel Staging M3 51.4 5.89 6.25 1.05 13.20
6.6.2.6 Coolling pipe Steel pipe φ25mm M 291.9 3.07 36.42 1.00 40.49
6.6.2.7 Thermometer pipe φ25mm M 54.6 3.07 36.42 1.00 40.49
- 18 / 31 -
Pkg.3 - HRT
6.6.2.8 Steel Pipe φ40mm M 175.6 34.09 6.16 3.35 43.60
6.6.2.9 Steel Pipe φ25mm M 353.9 32.26 5.83 3.17 41.26
6.6.2.10 Tee 25x25 EA 227.4 4.58 1.26 0.61 6.45
6.6.2.11 Grout stop P.V.C Waterstop (300,9T) M 19.0 13.50 5.24 1.45 20.19
6.7 PORTAL WORK - - -
6.7.1 Construction Portal L/S 3.0 15,661.35 3,997.96 2,200.42 21,859.72
6.7.2 Steel gate L/S 3.0 4,094.18 665.41 323.72 5,083.31
6.8 AUXILIARY WORK - - -
6.8.1 Steel Pipe Roof - - - -
6.8.1.1 Steel Pipe Roof Grouting Portal, Φ60.5mm, L=12m EA 44.0 579.34 78.61 20.86 678.81
6.9 CONCRETE WORK Adit#3, Lining and Portal - - -
6.9.1 Portal Structure Concrete - - - -
6.9.1.1 Portal Structure Concrete (lining) Reinforced, fck=24MPa, H=0~15m M3 52.0 91.88 43.26 33.20 168.33
6.9.1.2 Portal Structure Concrete (Portal) Plain, fck=24MPa, H=0~15m M3 50.0 91.88 27.37 21.23 140.48
6.9.2 Form Work - - - -
6.9.2.1 Form Work Lining M2 85.0 13.31 12.32 2.26 27.90
6.9.2.2 Form Work Plywood, 0~7m M2 184.0 13.31 12.73 2.33 28.38
6.9.3 Steel Pipe Scaffold M2 88.0 1.08 4.96 0.63 6.68
6.9.4 Steel Staging M3 235.0 5.89 6.25 1.05 13.20
6.9.5 Reinforce Assembly TON 5.1 797.79 329.92 135.63 1,263.34
6.1 SLOPE STABILITY - - -
6.10.1 Shotcrete T=100mm M3 140.4 177.96 24.96 26.11 229.02
6.10.2 Wire mesh Φ4.8×100×100 M2 1,404.1 4.39 5.55 1.81 11.75
6.10.3 Rock Bolt - - - -
6.10.3.1 Rock Bolt D25, L=4.0m EA 592.5 32.87 6.36 3.55 42.78
6.10.4 Horizontal Drain Hole EA 592.5 5.01 3.43 1.48 9.92
6.11 SUBSIDIARY WORK - - -
6.11.1 Tunnel Ventilation Under Construction L/S 1.0 140,749.31 58,859.06 143,766.80 343,375.17
6.11.2 Lighting System Under Construction L/S 1.0 25,050.71 10,475.80 25,587.77 61,114.28
6.11.3 Water supply & Drainage System Under Construction L/S 1.0 23,521.41 9,836.27 24,025.68 57,383.37
6.11.4 Power supply Under Construction L/S 1.0 22,694.20 9,490.34 23,180.73 55,365.28
6.12 EARTH WORK - - -
6.12.1 Excavation - - - -
6.12.1.1 Hard soil/Gravel M3 279.7 0.82 0.54 1.63 2.99
6.12.1.2 Hard Rock M3 8,057.6 6.71 6.96 1.75 15.42
6.12.1.3 Carrying(soil) L=6.42km M3 279.7 1.13 0.75 2.26 4.14
6.12.1.4 Carrying(rock) L=6.42km M3 8,057.6 1.10 0.73 2.20 4.03
- 19 / 31 -
Pkg.3 - HRT
6.12.1.5 Side-slope forming M2 2,406.1 1.04 0.69 2.08 3.81
6.12.1.6 Clearing & grubbing M2 828.4 0.18 0.60 0.60 1.37
6.13 DRILLING AND GROUTING - - -
6.13.1 Curtain Grouting - - - -
6.13.1.1 Drilling M 3,283.2 10.20 21.53 15.39 47.13
6.13.1.2 Grouting TON 66.1 310.67 148.54 176.10 635.31
6.13.2 Consolidation Grouting - - - -
6.13.2.1 Drilling M 1,094.4 1.87 3.95 2.82 8.64
6.13.2.2 Grouting TON 21.7 310.67 119.65 110.37 540.69
6.13.3 Contact Grouting - - - -
6.13.3.1 Grouting M3 233.7 497.07 179.48 149.38 825.93
6.14 Monitoring #REF! #REF! #REF!
6.14.1 Adit Monitoring L/S 1.0 -
- 20 / 31 -
Amount (USD)
Material Labor Equipment Total
25,825,470 9,351,212 9,210,643 44,387,325

22,297,675 7,697,326 7,567,800 37,562,800
6,421,327 2,405,324 2,912,005 11,738,656
- - - -
514,672 140,853 186,911 842,436.08
1,834,847 555,135 736,659 3,126,640.65
1,304,423 434,253 576,250 2,314,926.20
1,687,212 561,687 745,354 2,994,252.83
749,412 552,983 471,731 1,774,126.50
61,293 56,255 47,989 165,537.40
15,725 4,303 5,711 25,738.71
46,667 14,119 18,736 79,522.08
31,946 10,635 14,113 56,693.18
49,406 16,448 21,826 87,679.84
20,475 15,108 12,888 48,471.51
- - - -
26,481 7,310 9,700 43,491.46
19,826 5,473 7,262 32,561.40
58,943 30,761 56,874 146,577.88
390,407 632,612 1,001,108 2,024,127.51
- - - -
29,094 47,144 74,606 150,844.42
109,183 176,919 279,974 566,075.33
81,620 132,256 209,295 423,170.30
105,677 171,239 270,985 547,901.00
49,391 80,033 126,652 256,075.50
4,247 6,881 10,890 22,018.10
639 1,036 1,639 3,314.35
1,997 3,236 5,120 10,353.04
1,441 2,335 3,695 7,471.62
2,231 3,615 5,720 11,565.81
972 1,574 2,491 5,037.46
- 21 / 31 -
25,825,470 9,351,212 9,210,643 44,387,325
- - - -
1,512 2,450 3,878 7,840.31
1,101 1,785 2,824 5,709.93
1,302 2,110 3,339 6,750.35
251,792 73,114 23,880 348,786.15
- - - -
155,871 48,182 15,737 219,789.75
95,921 24,932 8,143 128,996.39
3,252,052 471,635 486,061 4,209,748.38
- - - -
154,006 25,079 25,846 204,930.45
594,010 90,067 92,822 776,899.20
864,632 122,430 126,175 1,113,237.36
862,550 125,616 129,459 1,117,624.98
512,006 72,499 74,717 659,221.84
105,975 13,685 14,104 133,763.51
56,769 7,331 7,555 71,655.01
7,118 1,079 1,112 9,310.04
22,245 3,373 3,476 29,093.86
19,576 2,772 2,857 25,203.99
29,007 4,224 4,354 37,585.44
18,330 2,595 2,675 23,600.10
5,828 884 911 7,622.59
1,267,955 292,625 170,139 1,730,717.99
- - - -
6,040 1,486 863 8,387.97
6,040 1,099 642 7,781.28
- - - -
149,584 36,795 21,369 207,747.75
54,405 9,904 5,786 70,095.07
- - - -
162,008 39,851 23,144 225,003.00
49,845 9,074 5,301 64,219.41
- - - -
213,899 52,615 30,558 297,071.07
65,819 11,981 7,000 84,800.10
- - - -
- 22 / 31 -
25,825,470 9,351,212 9,210,643 44,387,325
172,953 42,543 24,708 240,204.06
81,398 14,817 8,657 104,872.64
- - - -
34,610 8,513 4,944 48,068.20
12,819 2,333 1,363 16,515.38
- - - -
3,155 776 451 4,382.29
7,888 1,436 839 10,163.31
- - - -
271 67 39 376.60
789 144 84 1,016.33
- - - -
1,011 249 144 1,403.70
2,465 449 262 3,176.03
- - - -
3,155 776 451 4,382.29
4,906 893 522 6,320.31
- - - -
4,881 1,201 697 6,778.85
7,617 1,387 810 9,813.94
- - - -
3,599 885 514 4,998.55
4,758 866 506 6,129.75
- - - -
2,583 470 275 3,328.48
- - - -
211,458 52,015 30,209 293,681.64
- - - -
8,972,336 3,467,061 2,250,729 14,690,126.40
- - - -
1,002,279 172,830 62,704 1,237,812.83
- - - -
58,317 55,773 10,226 124,315.41
67,801 64,849 11,890 144,539.46
- - - -
4,681,020 2,041,532 1,579,848 8,302,399.65
507,950 160,170 123,948 792,067.96
- 23 / 31 -
25,825,470 9,351,212 9,210,643 44,387,325
648,663 176,099 136,275 961,037.36
155,034 36,139 11,798 202,972.02
- - - -
1,736,303 709,230 300,206 2,745,738.72
114,628 49,710 13,730 178,068.18
238 253 42 533.18
104 477 61 641.62
106,599 14,464 3,837 124,900.45
- - - -
106,599 14,464 3,837 124,900.45
828,991 96,671 596,764 1,522,425.26
419,713 25,517 278,711 723,941.95
192,961 30,693 147,098 370,751.36
178,493 24,643 132,320 335,456.49
37,824 15,817 38,635 92,275.46
595,749 209,248 105,396 910,393.14
- - - -
11,013 23,238 16,612 50,863.78
36,659 14,119 13,024 63,801.82
- - - -
- - - -
508,006 144,408 63,903 716,316.55
- - - -
40,071 27,482 11,858 79,410.99
210,466 34,572 17,881 262,919.19
210,466 34,572 17,881 262,919.19
- - - -
3,527,795 1,653,886 1,642,844 6,824,524.70
781,991 496,625 592,165 1,870,780.38
- - - -
141,518 73,453 97,471 312,441.79
145,607 81,660 108,363 335,629.82
288,656 174,570 231,653 694,878.74
136,074 118,128 100,771 354,972.99
9,346 8,721 7,440 25,506.31
3,634 2,543 3,375 9,552.99
7,848 4,074 5,406 17,327.66
- 24 / 31 -
25,825,470 9,351,212 9,210,643 44,387,325
14,912 8,363 11,098 34,372.19
18,026 10,902 14,466 43,394.08
16,370 14,211 12,123 42,703.81
34,894 56,542 89,477 180,912.16
- - - -
5,817 9,425 14,915 30,157.09
6,296 10,202 16,144 32,641.11
13,127 21,270 33,660 68,056.37
6,500 10,533 16,668 33,700.57
469 760 1,203 2,433.31
181 293 463 936.39
314 509 806 1,629.94
629 1,019 1,612 3,259.87
799 1,295 2,049 4,143.30
763 1,236 1,956 3,954.23
57,453 19,709 6,437 83,598.89
- - - -
42,465 14,096 4,604 61,165.46
14,988 5,613 1,833 22,433.43
368,367 54,874 56,334 479,575.14
- - - -
52,811 8,025 8,242 69,078.18
57,060 8,671 8,905 74,636.20
118,976 18,080 18,569 155,624.41
92,469 13,546 13,834 119,848.44
12,932 1,663 1,725 16,320.01
7,209 927 961 9,097.65
2,833 430 442 3,705.34
5,868 892 916 7,675.35
7,284 1,107 1,137 9,528.03
10,926 1,532 1,603 14,061.53
195,143 41,441 24,132 260,715.90
- - - -
3,681 906 526 5,112.90
- - - -
4,749 1,168 678 6,596.03
- - - -
- 25 / 31 -
25,825,470 9,351,212 9,210,643 44,387,325
42,828 10,535 6,118 59,481.32
24,477 4,456 2,603 31,536.11
- - - -
35,100 8,634 5,014 48,748.14
23,409 4,261 2,490 30,160.25
- - - -
1,686 415 241 2,341.78
3,372 614 359 4,344.81
- - - -
843 207 120 1,170.89
1,124 205 120 1,448.27
- - - -
84 21 12 117.09
225 41 24 289.65
- - - -
225 55 32 312.24
450 82 48 579.31
- - - -
1,293 318 185 1,795.37
1,714 312 182 2,208.61
- - - -
2,051 505 293 2,849.17
2,417 440 257 3,113.78
- - - -
33,779 6,149 3,592 43,520.56
- - - -
11,634 2,118 1,237 14,989.61
1,475,966 657,104 494,688 2,627,758.20
102,011 32,431 24,742 159,184.19
- - - -
1,344,550 601,432 466,481 2,412,462.03
846 350 271 1,467.45
8,101 4,622 686 13,409.68
392 1,800 229 2,421.63
303 321 54 678.25
896 10,630 292 11,817.90
168 1,988 55 2,209.81
- 26 / 31 -
25,825,470 9,351,212 9,210,643 44,387,325
5,985 1,081 588 7,654.26
11,417 2,062 1,123 14,602.29
1,042 287 139 1,467.36
256 99 27 383.33
59,267 13,990 7,572 80,829.12
46,984 11,994 6,601 65,579.17
12,283 1,996 971 15,249.94
25,491 3,459 918 29,867.50
- - - -
25,491 3,459 918 29,867.50
18,470 10,584 4,398 33,451.75
- - - -
4,778 2,249 1,726 8,753.24
4,594 1,368 1,062 7,024.12
- - - -
1,132 1,048 192 2,371.24
2,450 2,343 430 5,221.67
95 437 56 587.54
1,385 1,469 247 3,101.42
4,037 1,669 686 6,392.52
53,593 17,097 9,190 79,880.46
24,987 3,504 3,666 32,156.81
6,166 7,788 2,543 16,497.31
- - - -
19,474 3,770 2,104 25,348.12
2,966 2,034 878 5,878.21
212,016 88,661 216,561 517,238.10
140,749 58,859 143,767 343,375.17
25,051 10,476 25,588 61,114.28
23,521 9,836 24,026 57,383.37
22,694 9,490 23,181 55,365.28
66,160 64,435 38,406 169,001.17
- - - -
228 151 456 835.05
54,079 56,047 14,084 124,209.59
317 210 633 1,159.21
8,881 5,874 17,732 32,486.99
- 27 / 31 -
25,825,470 9,351,212 9,210,643 44,387,325
2,508 1,659 5,008 9,174.97
147 494 494 1,135.35
178,985 129,366 102,565 410,915.93
- - - -
33,502 70,689 50,533 154,723.56
20,541 9,822 11,643 42,006.59
- - - -
2,047 4,320 3,088 9,455.63
6,729 2,592 2,391 11,711.42
- - - -
116,165 41,944 34,909 193,018.74
- - - -
- - - -
- 28 / 31 -
14,935,934
Unit Price (USD) Amount (USD)
CODE DECRIPTION SPECIFICATION UNIT Updated
Material Labor Equipment Total Material Labor
2020
Pkg.4 - PHC 23,569,440 13,174,700
PKG 4 SURGE SHAFT 2,775,016 1,170,103
8.PKG 4 PRESSURE TUNNEL - - - 3,340,767.07 2,123,233.00
9.PKG 4 POWER HOUSE - - - 7,870,805.68 4,738,310.39
10.PKG 4 TRANSFORMER CAVERN - - - 2,751,240.20 1,738,574.35
11.PKG 4 TAILRACE TUNNEL - - - 2,619,797.63 1,362,236.00
12.PKG 4 TAKE OFF YARD - - - 2,195,554.84 928,237.61
13.PKG 4 CABLE TUNNEL - - - - -
14.PKG 4 MAIN ACCESS TUNNEL - - - 1,585,060.46 913,780.67
15.PKG 4 VENTILATION TUNNEL - - - 431,198.24 200,224.96
16.PKG 4 DRAINAGE TUNNEL - - - - -
- 29 / 31 -
1,761,234
Amount (USD)
Equipment Total
8,846,663 45,590,803
1,060,232 5,005,350
1,863,752.75 7,327,752.82
2,669,988.13 15,279,104.20
1,050,829.83 5,540,644.38
862,142.22 4,844,175.86
442,266.76 3,566,059.21
- -
725,567.02 3,224,408.16
171,884.80 803,308.01
- -
- 30 / 31 -
■ PowerChina EPC Price Summary (Details) (Unit: USD)
EPC Price
Total
No. Package Direct Cost EPC Risk & Fee Remark
(All-in)
In-direct Cost
BOQ ER / VE Contingency Overhead Profit
Pkg. 1 Access Road and Site Preparation 13,636,941 1,090,955 1,636,433 545,478 409,108 17,318,915 5%
Pkg. 2 Weir 70,165,376 5,381,549 4,209,923 8,419,845 2,806,615 2,104,961 93,088,269 28%
Pkg. 3 Headrace Tunnel 62,007,552 3,720,453 7,440,906 2,480,302 1,860,227 77,509,441 23%
Pkg. 4 Powerhouse Cavern 59,530,099 3,671,068 3,571,806 7,143,612 2,381,204 1,785,903 78,083,692 23%
S/T Civil Works 205,339,969 9,052,617 12,593,137 24,640,796 8,213,599 6,160,199 266,000,317 79%
Pkg. 5 Hydromechanical 12,483,325 624,166 249,666 499,333 374,500 14,230,990 4%
Pkg. 6 Electromechanical 41,789,871 2,089,493.53 835,797 1,671,595 1,253,696 47,640,452 14%
Pkg. 7 Transmission Line and Substation 1,397,920 69,896.01 27,958 55,917 41,938 1,593,629 0%
S/T E&M Works 55,671,116 - 2,783,556 1,113,422 2,226,845 1,670,133 63,465,072 19%
Pkg. 8 Engineering 5,220,222 261,011.08 208,809 156,607 5,846,648 2%
S/T Engineering Works 5,220,222 - 261,011 - 208,809 156,607 5,846,648 2%
G/T EPC Total 266,231,306 9,052,617 15,637,704 25,754,219 10,649,252 7,986,939 335,312,037 100%

EPC Price Offer For UT-1

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

EPC Price Offer For UT-1

Uploaded by

Copyright:

Available Formats

EPC Price Offer For UT-1

Package 2 Package 3 Package 4 Transmission

1 DIRECT COST 56,058,795 44,387,325 45,590,803 1,397,920 3,958,268 151,393,111

1.1 Material 29,894,661 25,825,470 23,569,440 970,851 2,144,558 82,404,981

1.2 Labour 14,682,023 9,351,212 13,174,700 213,535 1,010,380 38,431,849

1.3 Heavy Equipment 11,482,111 9,210,643 8,846,663 213,535 803,330 30,556,282

Expected VO by NWEDC among

Optimized design of intake and Trasformer

2 INDIRECT COST 21,948,862 14,463,002 15,411,968 427,182 67,291 52,318,305 24.51%

2.7 HSE Cost 1,121,176 887,746 911,816 27,958 2,948,697 1.38%

2.9 Management Cost 2,943,822 2,025,176 2,563,402 90,865 7,623,265 3.57%

Management Vehicle Purchase and

2.11 Travel expenses 291,506 230,814 237,072 7,269 766,661 0.36%

2.14 Insurance Cost 505,435 279,383 342,381 15,098 1,142,296 0.54%

2.16 Financial Cost 214,223 150,506 203,310 14,818 582,856 0.27%

2.17 Contingency Cost 5,089,675 3,839,739 3,980,177 119,080 13,028,672 6.10%

Total Price Offer 213,500,000

Material Labor Equipment Total

25,825,470 9,351,212 9,210,643 44,387,325

Pkg. 5 Hydromechanical 12,483,325 624,166 249,666 499,333 374,500 14,230,990 4%

Pkg. 6 Electromechanical 41,789,871 2,089,493.53 835,797 1,671,595 1,253,696 47,640,452 14%

Pkg. 8 Engineering 5,220,222 261,011.08 208,809 156,607 5,846,648 2%

S/T Engineering Works 5,220,222 - 261,011 - 208,809 156,607 5,846,648 2%

You might also like