110 Bid Form

7/28/2019 110 Bid Form

1/5

Bid FormEstimate: Egyptian Construc tion Project - Sample Egypti an ProjectCurrency: EGP-Egypt-Pound

Grand Total Price: 1,392,313,799.40Value Added Tax: 0.00 % 0.00

Total Price: 1,392,313,799.40

Client Item Client Description Quantity UOM Unit P rice Final P riceDam & Reservoir 1.00 ls 475,365,180.00 475,365,180.00Reservoir 1,200.00 Ha 58,130.00 69,756,000.00

11100 Reservoir clearing 1,200.00 Ha 58,130.00 69,756,000.00

Dam & Spillway 2,273,000.00 m3 178.45 405,609,180.0013010 Common Excavation 2,125,000.00 m3 29.00 61,625,000.0013020 Rock Excavation 385,000.00 m3 83.00 31,955,000.0013030 Dam Borrow 1,250,000.00 m3 56.00 70,000,000.0013040 Foundation Treatment 1.00 ls 4,128,110.00 4,128,110.0013050 Dam Embankment 2,195,000.00 m3 56.00 122,920,000.0013060 Impervious Core 15,000.00 m3 84.00 1,260,000.00

13070 Dam Reinforcing Steel 400.00 tonne 4,760.00 1,904,000.0013080 Instrumentation 1.00 ls 367,540.00 367,540.0013090 Drilling 8,250.00 m 73.00 602,250.0013100 Grouting 684,000.00 kg 5.00 3,420,000.0013110 Concrete - Mass 28,000.00 m3 1,040.00 29,120,000.0013120 Concrete Reinforcing Steel 2,912.00 tonne 4,760.00 13,861,120.0013130 Portland cement 17,580,000.00 kg 0.60 10,548,000.0013140 Concrete 35,000.00 m3 1,320.00 46,200,000.0013150 Spillway Bridge 1.00 ls 1,837,710.00 1,837,710.0013160 Concrete Anchoring 20,000.00 m 88.00 1,760,000.0013170 Gabions 3,000.00 m3 706.00 2,118,000.0013180 Dam Electrical & Lighting 1.00 LS 1,209,950.00 1,209,950.0013190 Roadway on Top of Dam 5,500.00 m2 42.00 231,000.00

13200 Fencing 1,500.00 m 361.00 541,500.00

Power Tunnel & Surge Shaf 1.00 ls 234,771,317.40 234,771,317.40Power Tunnel 5,950.00 m 10,017.33 59,603,130.00

21010 Reinforcing Steel 300.00 tonne 4,760.00 1,428,000.0021020 Grouting - drilling 6,650.00 m 73.00 485,450.0021030 Grouting - grout 150,000.00 kg 5.00 750,000.0021040 Portland Cement 2,500,000.00 kg 0.60 1,500,000.0021050 Inspection portal adit 1.00 ls 3,235,250.00 3,235,250.0021060 Excavation - underground 5,950.00 m 4,980.00 29,631,000.0021070 Rock bolts and dowels 28,800.00 m 383.00 11,030,400.0021080 Tunnel support 276,000.00 kg 13.00 3,588,000.00

21090 Shotcrete 500.00 m3 1,900.00 950,000.0021100 Tunnel invert concrete 3,700.00 m3 1,180.00 4,366,000.0021110 Tunnel lining concrete 2,200.00 m3 1,120.00 2,464,000.0021120 Drill feeler holes 900.00 m 103.00 92,700.0021130 Inspection door 1.00 ls 82,330.00 82,330.00

Power Tunnel Intake 800.00 m3 81,956.00 65,564,800.0022010 Excavation including quarry 1,650,000.00 m3 29.00 47,850,000.0022020 Excavation - rock 60,000.00 m3 74.00 4,440,000.0022030 Concrete 800.00 m3 1,360.00 1,088,000.00

17/12/2007 7:25:37 PM Page No 1 of 5

7/28/2019 110 Bid Form

2/5



Total Price: 1,392,313,799.40

Client Item Client Description Quantity UOM Unit P rice Final P rice22040 Reinforcing steel 50.00 tonne 4,760.00 238,000.0022050 Portland Cement 320,000.00 kg 0.60 192,000.0022060 Grouting - drilling 675.00 m 73.00 49,275.0022070 Grouting - grout 45,500.00 kg 5.00 227,500.0022080 Intake gates and guides 1.00 ls 6,974,480.00 6,974,480.0022090 Intake gate hoist 1.00 ls 1,868,580.00 1,868,580.0022100 Misc metal 500.00 kg 21.00 10,500.0022110 Intake gate electrical 1.00 ls 220,530.00 220,530.0022120 Intake trashrack 1.00 ls 1,212,890.00 1,212,890.0022130 Rock bolts 3,115.00 m 383.00 1,193,045.00

Surge Shaft 9,300.00 m3 1,056.77 9,827,959.0023010 Excavation - common 3,000.00 m3 39.00 117,000.0023020 Excavation- underground 9,300.00 m3 320.00 2,976,000.0023030 Concrete 150.00 m3 1,360.00 204,000.0023040 Shotcrete 2,000.00 m3 1,900.00 3,800,000.0023050 Grill 4,000.00 kg 22.00 88,000.0023060 Rock bolts and dowels 3,500.00 m 383.00 1,340,500.0023070 Support steel 40,000.00 kg 13.00 520,000.0023080 Grouting - drilling 483.00 m 73.00 35,259.0023090 Grouting - grout 27,200.00 kg 5.00 136,000.0023100 Reinforcing steel 20.00 tonne 4,760.00 95,200.0023110 Portland Cement 860,000.00 kg 0.60 516,000.00

Penstocks 21,391.30 m3 4,664.30 99,775,428.4024010 Excavation underground, ste 4,373.69 m3 247.00 1,080,300.4524020 Excavation underground, 50 9,463.07 m3 247.00 2,337,377.3324030 Excavation underground, hori 7,554.55 m3 247.00 1,865,973.5024040 Tunnel support 50,000.00 kg 13.00 650,000.0024050 Construction adit 1.00 ls 2,430,390.00 2,430,390.0024060 Concrete, steel lined section 3,129.62 m 2,020.00 6,321,822.9724070 Concrete, 50 concrete lined 6,771.35 m 4,680.00 31,689,915.8324080 Concrete, horizontal concrete 5,405.70 m 4,650.00 25,136,501.3224090 Portland Cement 2,000,000.00 kg 0.60 1,200,000.0024100 Steel liner 1,724.60 tonne 15,280.00 26,351,888.0024110 Reinforcing steel 100.00 tonne 4,760.00 476,000.0024120 Grouting - drilling 483.00 m 73.00 35,259.00

24130 Grouting - grout 40,000.00 kg 5.00 200,000.00

Powerhouse Complex 1.00 ls 481,031,434.00 481,031,434.00 Access Tunnel 1,630.00 m 11,102.50 18,097,070.00

31010 Excavation - common 48,000.00 m3 33.00 1,584,000.0031020 Excavation - portal rock 7,000.00 m3 89.00 623,000.0031030 Excavation - underground 1,630.00 m 4,980.00 8,117,400.0031040 Tunnel support 80,000.00 kg 13.00 1,040,000.0031050 Rock bolts & dowels 8,770.00 m 383.00 3,358,910.00

17/12/2007 7:25:37 PM Page No 2 of 5

7/28/2019 110 Bid Form

3/5



Total Price: 1,392,313,799.40

Client Item Client Description Quantity UOM Unit P rice Final P rice31060 Tunnel invert concrete 1,000.00 m3 1,180.00 1,180,000.0031070 Reinforcing steel 50.00 tonne 4,760.00 238,000.0031080 Portal structural concrete 70.00 m3 1,360.00 95,200.0031090 Tunnel lining 600.00 m3 1,120.00 672,000.0031100 Entrance Portal 1.00 ls 328,160.00 328,160.0031110 Portland Cement 670,000.00 kg 0.60 402,000.0031120 Grouting - drilling 800.00 m 73.00 58,400.0031130 Grouting - grout 80,000.00 kg 5.00 400,000.00

Manifold Tunnels 1,000.00 m3 4,595.91 4,595,914.0032010 Excavation - underground 1,000.00 m3 320.00 320,000.00

32020 Concrete, steel lined section 670.00 m3 674.00 451,580.0032030 Steel liner 137.80 tonne 15,280.00 2,105,584.0032040 Portland Cement 270,000.00 kg 0.60 162,000.0032050 Rock bolts & dowels 1,750.00 m 383.00 670,250.0032060 Grouting - drilling 500.00 m 73.00 36,500.0032070 Grouting - grout 40,000.00 kg 5.00 200,000.0032080 Tunnel support 50,000.00 kg 13.00 650,000.00

Cable Shaft 3,200.00 m3 1,403.18 4,490,190.0033010 Building 1.00 ls 255,700.00 255,700.0033020 Excavation - common 2,000.00 m3 39.00 78,000.0033030 Excavation - underground 3,200.00 m3 74.00 236,800.0033040 Shotcrete 475.00 m3 1,900.00 902,500.00

33050 Rock bolts & dowels 2,630.00 m 383.00 1,007,290.0033060 Support steel 20,000.00 kg 13.00 260,000.0033070 Misc metal 77,900.00 kg 21.00 1,635,900.0033080 Portland Cement 190,000.00 kg 0.60 114,000.00

Powerhouse Civil 49,800.00 m3 1,088.10 54,187,470.0034010 Excavation - underground 49,800.00 m3 247.00 12,300,600.0034020 Concrete - mats 1,310.00 m3 1,180.00 1,545,800.0034030 Concrete - substructure to el 3,500.00 m3 1,360.00 4,760,000.0034040 Concrete - pedestals 200.00 m3 1,360.00 272,000.0034050 Concrete - superstructure ab 1,826.00 m3 1,360.00 2,483,360.0034060 Tendon support on upstream 1.00 ls 12,664,820.00 12,664,820.0034070 Plugs 115.00 m3 1,360.00 156,400.00

34080 Reinforcing steel 490.00 tonne 4,760.00 2,332,400.0034090 Portland Cement 3,500,000.00 kg 0.60 2,100,000.0034100 Rock bolts & dowels 6,120.00 m 383.00 2,343,960.0034110 Powerhouse bypass adit 1.00 ls 3,763,110.00 3,763,110.0034120 Drain holes 400.00 m 19.00 7,600.0034130 Grouting - drilling 2,000.00 m 73.00 146,000.0034140 Grouting - grout 810,300.00 kg 5.00 4,051,500.0034150 Architectural 1.00 ls 984,490.00 984,490.0034160 Suspended ceiling along full l 1.00 ls 656,330.00 656,330.0034170 Ceramic floor tiles 750.00 m2 88.00 66,000.00

17/12/2007 7:25:37 PM Page No 3 of 5

7/28/2019 110 Bid Form

4/5



Total Price: 1,392,313,799.40

Client Item Client Description Quantity UOM Unit P rice Final P rice34180 Shotcrete 725.00 m3 1,900.00 1,377,500.0034190 Misc metals & embedded pipi 103,600.00 kg 21.00 2,175,600.00

Powerhouse Equipment 1.00 ls 324,143,690.00 324,143,690.0035010 Turbine & Governor & Inlet V 3.00 ea 35,284,040.00 105,852,120.0035020 Generator & Excitation 1.00 ls 61,747,070.00 61,747,070.0035030 Main transformers 1.00 ls 27,198,110.00 27,198,110.0035040 Draft tube gates & guides 1.00 ls 2,396,370.00 2,396,370.0035050 Aux Electrical equipment 1.00 ls 15,092,000.00 15,092,000.0035060 Aux mechanical equipment 1.00 ls 6,974,480.00 6,974,480.0035070 Powerhouse crane 1.00 ls 7,368,480.00 7,368,480.00

35080 Switchyard 1.00 ls 30,383,970.00 30,383,970.0035090 Transmission line to intake 1.00 ls 2,720,070.00 2,720,070.0035100 High voltage cables to switch 1.00 ls 7,350,840.00 7,350,840.0035110 CM&P equipment & cabling 1.00 ls 6,027,690.00 6,027,690.0035120 Mechanical installation 1.00 ls 15,257,410.00 15,257,410.0035130 Electrical installation 1.00 ls 35,775,080.00 35,775,080.00

Tailrace Tunnel 8,180.00 m 9,231.92 75,517,100.0036010 Excavation - underground 8,180.00 m 4,980.00 40,736,400.0036020 Tunnel invert concrete 5,500.00 m3 1,360.00 7,480,000.0036030 Tunnel lining 3,000.00 m3 516.00 1,548,000.0036040 Tunnel support 350,000.00 kg 13.00 4,550,000.0036050 Rock bolts & dowels 45,000.00 m 383.00 17,235,000.00

36060 Reinforcing steel 200.00 tonne 4,760.00 952,000.0036070 Portland Cement 3,000,000.00 kg 0.60 1,800,000.0036080 Grouting - drilling 900.00 m 73.00 65,700.0036090 Grouting - grout 230,000.00 kg 5.00 1,150,000.00

Project Access 1.00 ls 109,608,020.00 109,608,020.00Roads in Project Area 1.00 ls 7,286,940.00 7,286,940.00

41010 Excavation - common 150,000.00 m3 33.00 4,950,000.0041020 Excavation - rock 2,500.00 m3 89.00 222,500.0041030 Embankment 7,500.00 m3 56.00 420,000.0041040 Base coarse material 2,700.00 m3 127.00 342,900.0041050 Gravel base coarse material 3,200.00 m3 107.00 342,400.00

41060 Guard rail 700.00 m 294.00 205,800.0041070 Drainage 1.00 ls 803,340.00 803,340.00

Access Roads 1.00 ls 102,321,080.00 102,321,080.0042010 Access road to tailrace portal 1.00 ls 11,468,080.00 11,468,080.0042020 Construction road to inspecti 2,300.00 m 6,390.00 14,697,000.0042030 Access road to powerhouse 1.00 ls 35,600,000.00 35,600,000.0042040 Access road to dam site 14,000.00 km 2,490.00 34,860,000.0042050 Maintenance of roads during 1,600.00 km-mos 3,560.00 5,696,000.00

17/12/2007 7:25:37 PM Page No 4 of 5

7/28/2019 110 Bid Form

5/5



Total Price: 1,392,313,799.40

Client Item Client Description Quantity UOM Unit P rice Final P rice

Miscellaneous Buildings 5,872.00 m2 2,129.68 12,505,470.0050010 Workshop including equipme 814.00 m2 2,940.00 2,393,160.0050020 Warehouse 1,261.00 m2 2,210.00 2,786,810.0050030 Office 1,222.00 m2 2,650.00 3,238,300.0050040 Control office 1,375.00 m2 2,350.00 3,231,250.0050050 Cairo office 265.00 m2 3,230.00 855,950.00

Engineering 1.00 LS 0.00 0.0070010 Engineering 1.00 LS 0.00 0.00

Indirect Costs 48.00 months 0.00 0.00

Camp Cost 9,400,000.00 man-hour 8.41 79,032,378.00Suppl y, In stall and Co mmis 1,096.15 Person 31,255.50 34,260,660.00

10 Site Preparation 120,000.00 m2 26.00 3,120,000.0020 Supply Camp 1,100.00 man 18,380.00 20,218,000.0030 Supply Water & Sewage Trea 1.00 LS 3,060,000.00 3,060,000.0040 Demobe Camp 1.00 LS 7,862,660.00 7,862,660.00

Camp Services 1,265,312.34 mday 32.93 41,661,348.0010 Camp Management 60.00 month 28,190.00 1,691,400.0020 Camp Maintenance 60.00 MO 24,610.00 1,476,600.0030 Camp Power 52,000.00 Man-Mont 332.00 17,264,000.00

40 Supply Water 2,300.00 day 743.00 1,708,900.0050 Catering (per man-day occup 1,027,392.00 mday 19.00 19,520,448.00

Travel Expense 8,300,000.00 man-hour 0.37 3,110,370.0010 Daily Travel Time 305,000.00 hours 6.00 1,830,000.0020 Travel Turnaround Time 8,710.00 man-trips 147.00 1,280,370.00

17/12/2007 7:25:37 PM Page No 5 of 5

110 Bid Form

Documents

Transcript of 110 Bid Form