NO.

Item

Main Site Prearation and Grading

1
works

Total excavation

Total earthwork filling

Total earthwork transportation

2 Loading system

2.1.0 Closed raw material warehouse

Concrete

Reinforced concrete retaining wall

Steel structure

Main body steel structure (beam &

column)

Steel support and tie bar

Roof steel purlin

4mm thick gutter

Sporadic steel structure (embedded

parts, bolts, railings)

Windproof column system

Architecture

Roof single layer color steel plate

Concrete floor
 Foundation earthwork (mechanical
excavation)

Earthwork excavation

Earthwork filling

Earthwork transportation

2.2.0 Ground pit of receiving bin

Concrete

Underground box side wall

Underground box bottom plate

Cushion

Steel structure

Sporadic steel structure (embedded

parts, bolts, railings)

steel hopper

衬板

Architecture

Anti-canopy

Foundation earthwork

Earthwork excavation
 Earthwork filling

Earthwork transportation

2.3.0 Belt conveyor corridor

Concrete

Underground box top plate

Underground box side wall

Underground box bottom plate

Cushion

Steel structure

Sporadic steel structure (embedded

parts, bolts, railings)

Steel structure corridor

Foundation earthwork

Earthwork excavation

Earthwork filling

Earthwork transportation

2.4.0 Feed crushing line

Concrete
 Underground box top plate

Underground box side wall

Underground box bottom plate

Equipment foundation

Chusion

Steel structure

Sporadic steel structure (embedded

parts, bolts, railings)

Steel hopper

Liner

Steel platform plate

Foundation earthwork

Earthwork excavation

Earthwork filling

Earthwork transportation

3 SAF system

3.1.0 SAF workshop

3.1.1 Main body of furnace wrokshop

Concrete
Independent foundation

Foundation beam

SAF equipment foundation

Concrete floor

Chusion

Steel structure

Main body steel structure (beam &

column)

Steel support and tie bar

Roof steel purlin

Steel purlin for wall

Gutter

Steel crane beam

Rail

Sporadic steel structure (embedded

parts, bolts, railings)

Ladder & platform

Architecture

Roof single layer color steel plate

Wall single layer color steel plate

240mm brick wall of electrical room

low wall of 1.2m high and 370mm

thick

Concrete floor
 Earthwork

Earthwork excavation

Earthwork filling

Earthwork transportation

3.1.2 Pouring steel structure workshop

Concrete

Independent foundation

Foundation beam

Equipment foundation

Manganese-rich slag pool side wall

Manganese-rich slag pool bottom plate

Cushion

Steel structure

Main body steel structure (beam &

column)

Steel support and tie bar

Roof steel purlin

Steel purlin for wall

Gutter

Steel crane beam

 Rail

Sporadic steel structure (embedded

parts, bolts, railings)

ladder & platform

Architecture

Roof single layer color steel plate

Wall single layer color steel plate

240mm brick wall of electrical room

low wall of 1.2m high and 370mm

thick

Concrete floor

Earthwork

Earthwork excavation

Earthwork filling

Earthwork transportation

3.1.3 Cast iron machine

Concrete

Body foundation of cast iron machine

Foundation beam

Cable trench
 Steel structure

Steel cover plate

Architecture

Concrete floor

Floor area

3.1.4 Product warehouse

Concrete

Independent foundation under steel

column

Circular foundation under steel column

Steel column pile foundation

Foundation beam

Reinforced concrete retaining wall

Cushion

Steel structure

Main body steel structure (beam &

column)

Steel support and tie bar

Roof steel purlin

Steel purlin for wall

4mm thick gutter

 Sporadic steel structure (embedded
parts, bolts, railings)

Windproof column system

ladder & platform

Architecture

Roof single layer color steel plate

Double layer heat preservation color

steel plate for roof
Wall single layer color steel plate
(including parapet)
Double layer heat preservation color
steel plate for wall (including parapet)

Concrete floor

Low wall of 1.2m high and 370mm

thick

Foundation earthwork (mechanical

excavation)

Earthwork excavation

Earthwork filling

Earthwork transportation

Temporary storage yard of manganese-

3.1.5
rich slag

Concrete

Independent foundation under steel

column

Cushion
 Steel structure

Main body steel structure (beam &

column)

Steel support and tie bar

Roof steel purlin

4mm thick gutter

Sporadic steel structure (embedded

parts, bolts, railings)

Windproof column system

Architecture

Roof single layer color steel plate

Concrete floor

Foundation earthwork (mechanical

excavation)

Earthwork excavation

Earthwork filling

Earthwork transportation

3.2.0 De-dusting system

3.2.1 Taphole and casting de-duster

Concrete
 Foundation of steel cheminey

Fan foundation

Independent foundation of de-duster

Cushion

Foundation earthwork

Earthwork excavation

Earthwork filling

Earthwork transportation

3.2.2 De-duster for proportioning station

Concrete

Steel chimnet foundation

Fan foundation

Independent foundation of de-duster

Cushion

Foundation earthwork

Earthwork excavation

Earthwork filling

Earthwork transportation
 De-duster for proportioning station
3.2.3
SAF gas

Concrete

Steel chimnet foundation

Fan foundation

Independent foundation of de-duster

Cushion

Foundation earthwork

Earthwork excavation

Earthwork filling

Earthwork transportation

4 Comprehensive water pump house

Concrete

Independent foundation of pump house

Foundation beam

Equipment foundation

Reinforced concrete column for pump

house
Reinforced concrete beam for pump
house
Reinforced concrete slab for pump
house

Manganese-rich slag pool top plate

Manganese-rich slag pool side wall

Manganese-rich slag pool bottom plate

Reinforced concrete column for water

pool
Reinforced concrete beam for water
pool

Cushion

Steel structure

Sporadic steel structure (embedded

parts, bolts, railings)

Electric hoist beam

Architecture

370mm thick low wall

Concrete floor

Color plate gate

Foundation earthwork

Earthwork excavation

Earthwork filling

Earthwork transportation
5 Electrode casing workshop

Concrete

Equipment foundation

Lump Buldings

Floor area (axis)

Building brick concrete house

6 Laboratory building

Concrete

Equipment foundation

Lump Buldings

Floor area (axis)

7 Air compression station

Concrete

Equipment foundation

Lump Buldings

Floor area of reinforced concrete bent

(axis)
 Warehouse for electrode paste and
8
refractory

Concrete

Equipment foundation

Lump Buldings

Floor area (axis)

9 Oxygen bus

Concrete

Equipment foundation

Lump Buldings

Floor area (axis)

External lines, roads and walls of the

10
whole plant

Concrete

Concrete

Lump Buldings
Cable gallery, support and platform

Outdoor cable trench

Outside gas line

Plant roads

Plant wall
 Function & Specification Classification Unit

90% mechanical +10% manual 土 m3

Mechancial 土 m3

Mechancial (within 5 km) 土 m3

Structural form: steel structure enclosed workshop, main light section steel arch
frame, and welded steel beam.

Subtotal

C30 reinforcement 160kg / m3, height 3.5m Concrete m3

Subtotal

Q345 钢 t

Q235 钢 t

Q235 钢 t

Q235 钢 t

Q235 钢 t

Q235 钢 t

Outer plate 0.6mm thick single layer color profiled steel plate 建 m2

250 thick C20 concrete with double-layer and bidirectional Φ 8@150 200 thick
建 m2
gravel cushion
 Subtotal

土 m3

土 m3

土 m3

one set of 6 bins

Subtotal

C30 waterproof grade S6. Reinforcement 140kg / m3 Concrete m3

C30 waterproof grade S6. Reinforcement 140kg / m3 Concrete m3

C15 plain concrete Concrete m3

Subtotal

Q235 钢 t

Q235 钢 t

16Mn, 16mm thick 钢 t

7mx7m height 12m portal frame 建 m2

Subtotal

土 m3
 土 m3

土 m3

Subtotal

C30 waterproof grade S6. Reinforcement 140kg / m3 Concrete m3

C30 waterproof grade S6. Reinforcement 140kg / m3 Concrete m3

C30 waterproof grade S6. Reinforcement 140kg / m3 Concrete m3

C15 plain concrete Concrete m3

Subtotal

Q235 钢 t

Q345 钢 t

Subtotal

土 m3

土 m3

土 m3

One set

Subtotal
C30 waterproof grade S6. Reinforcement 140kg / m3 Concrete m3

C30 waterproof grade S6. Reinforcement 140kg / m3 Concrete m3

C30 waterproof grade S6. Reinforcement 140kg / m3 Concrete m3

C30 reinforcement content 60kg / m3 土 m3

C15 plain concrete Concrete m3

Subtotal

Q235 钢 t

Q235 钢 t

16Mn, 16mm thick 钢 t

Q235 钢 t

Subtotal

土 m3

土 m3

土 m3

one workshop in total

Subtotal
C30 reinforcement content 80kg / m3 土 m3

C30 reinforcement content 150kg / m3 土 m3

C30 reinforcement content 60kg / m3 土 m3

C30 concrete 120 thick, reinforcement content 120kg / m3 土 m3

C15 plain concrete Concrete m3

Subtotal

Q345 钢 t

Q235 钢 t

Q235 钢 t

Q235 钢 t

Q235 钢 t

Q345 钢 t

43kg 钢 t

Q235 钢 t

Q235 钢 t

Outer plate 0.6mm thick single layer color profiled steel plate 建 m2

Outer plate 0.5mm thick single layer color profiled steel plate 建 m2

建 m2

建 m2

250 thick C20 concrete with double-layer and bidirectional Φ 8@150 200 thick
建 m2
gravel cushion
 Subtotal

土 m3

土 m3

土 m3

Steel structure enclosed workshop, main steel bent frame, lattice steel column
and welded steel beam. The crane tonnage is 100t A7 with single slope
drainage and cornice elevation of 26m
Subtotal

C30 reinforcement content 80kg / m3 土 m3

C30 reinforcement content 150kg / m3 土 m3

C30 reinforcement content 60kg / m3 土 m3

C30 waterproof grade S6. Reinforcement 140kg / m3 Concrete m3

C30 waterproof grade S6. Reinforcement 140kg / m3 Concrete m3

C15 plain concrete Concrete m3

Subtotal

Q345 t

Q235 t

Q235 钢 t

Q235 钢 t

Q235 t

Q345 t
43kg t

Q235 t

Q235 t

m2

Outer plate 0.7mm thick single layer color profiled steel plate 建 m2

Outer plate 0.6mm thick single layer color profiled steel plate 建 m2

建 m2

建 m2

250 thick C20 concrete with double-layer and bidirectional Φ 8@150 200 thick
建 m2
gravel cushion

Subtotal

土 m3

土 m3

土 m3

Subtotal

C30 reinforcement content 150kg / m3 m3

C30 reinforcement content 150kg / m3 m3

C30 reinforcement content 150kg / m3 m3

 Subtotal

Q235 t

m2

100 thick C20 plain concrete m2

The height of the second floor is 3.3 and the top is 6.6 m2

Structural form: steel structure enclosed workshop, main body light portal frame,
welded steel beam

Subtotal

C30 reinforcement content 80kg / m3 Concrete m3

C30 reinforcement content 100kg / m3 Concrete m3

C30 reinforcement content 100kg / m3 Concrete m3

C30 reinforcement content 150kg / m3 Concrete m3

C30 reinforcement 160kg / m3, 3.5m high Concrete m3

C15 plain soil Concrete m3

Subtotal

Q345 钢 t

Q235 钢 t

Q235 钢 t

Q235 钢 t

Q235 钢 t
Q235 钢 t

Q235 钢 t

Q235 钢 t

Outer plate 0.6mm thick single layer color profiled steel plate 建 m2

The outer plate is 0.6mm thick single-layer color profiled steel plate, and the inner
建 m2
plate is 0.4mm

Outer plate 0.5mm thick single layer color profiled steel plate 建 m2

The outer plate is 0.5mm thick single-layer color profiled steel plate, and the inner
建 m2
plate is 0.4mm
250 thick C20 concrete with double-layer and bidirectional Φ 8@150 200 thick
建 m2
gravel cushion

建 m2

Subtotal

土 m3

土 m3

土 m3

Structural form: steel structure workshop, main body light portal frame, welded
steel beam.

Subtotal

C30 reinforcement content 80kg / m3 Concrete m3

C15 plain concrete Concrete m3

 Subtotal

Q345 钢 t

Q235 钢 t

Q235 钢 t

Q235 钢 t

Q235 钢 t

Q235 钢 t

Subtotal

Outer plate 0.6mm thick single layer color profiled steel plate 建 m2

250 thick C20 concrete with double-layer and bidirectional Φ 8@150 200 thick
建 m2
gravel cushion

Subtotal

土 m3

土 m3

土 m3

Subtotal
C30 reinforcement content 70kg / m3 Concrete m3

C30 reinforcement content 70kg / m3 Concrete m3

C30 reinforcement content 80kg / m3 Concrete m3

C15 plain concrete Concrete m3

Subtotal

土 m3

土 m3

土 m3

Subtotal

C30 reinforcement content 70kg / m3 Concrete m3

C30 reinforcement content 70kg / m3 Concrete m3

C30 reinforcement content 80kg / m3 Concrete m3

C15 plain concrete Concrete m3

Subtotal

土 m3

土 m3

土 m3
 Subtotal

C30 reinforcement content 70kg / m3 Concrete m3

C30 reinforcement content 70kg / m3 Concrete m3

C30 reinforcement content 80kg / m3 Concrete m3

C15 plain concrete Concrete m3

Subtotal

土 m3

土 m3

土 m3

Subtotal

C30 reinforcement content 80kg / m3 Concrete m3

C30 reinforcement content 150kg / m3 土 m3

C30 reinforcement content 60kg / m3 土 m3

Concrete m3

Concrete m3
 Concrete m3

C30 waterproof grade S6. Reinforcement 140kg / m3 Concrete m3

C30 waterproof grade S6. Reinforcement 140kg / m3 Concrete m3

C30 waterproof grade S6. Reinforcement 140kg / m3 Concrete m3

Concrete m3

Concrete m3

C15 plain concrete Concrete m3

Subtotal

钢 t

钢 t

Subtotal

建 m2

C20 concrete 300 thick single layer Φ 6@200 two-way 建 m2

建 m2

Subtotal

土 m3

土 m3

土 m3
 Subtotal

C30 reinforcement content 50kg / m3 m3

Subtotal

Steel portal frame. Two 5T electric single beam cranes with 7.5m rail bottom, LK =
13.5, with equipment foundation inside ㎡

15m × 6m; single storey brick concrete structure with cornice elevation of 3.9m ㎡

Subtotal

C30 reinforcement content 50kg / m3 m3

Subtotal

Reinforced concrete frame structure, one floor above ground. 370 brick wall
m2
enclosure. All steel members shall be painted. Cornice elevation 5m

Subtotal

C30 reinforcement content 60kg / m3 m3

Subtotal

The reinforced concrete column roof is enclosed by brick walls, and the roof is
m2
made of trapezoidal steel roof truss with a cornice of 12m
 Subtotal

C30 reinforcement content 50kg / m3 m3

Subtotal

18m × 54m; portal steel frame. Two 5T electric single beam cranes with 7.5m rail ㎡
bottom, LK = 16.5, with equipment foundation inside

Subtotal

C30 reinforcement content 50kg / m3 m3

Subtotal

Reinforced concrete frame structure, one floor above ground. 370 brick wall
m2
enclosure. All steel members shall be painted. Cornice elevation 5m

Subtotal

C30 reinforcement content 50kg / m3 m3

Subtotal
Q235 t

Concrete m

Q335 t

9m wide cement road m2

2.2m high brick wall m

 Construction cost
Qty. Total cost Remarks
Rate Amount

1,614,567

36,986 19 719,593

29,827 20 609,880

8,064 35 285,094

22,724,680

0 9,544,662

792 2,597,760

792 3,280 2,597,760

143 3,809,075 No fireproof paint

57 27,500 1,554,636

8 28,500 214,822

58 26,500 1,533,853

4 20,500 75,338

2 32,000 60,301

16 23,500 370,125

9,281 2,784,394

5,513 300 1,653,750

3,769 300 1,130,644

8,418 353,432

4,209 42 178,293

3,667 43 155,974

542 35 19,166

9,655,908

1,124 3,293,377

652 3,020 1,968,963

424 3,020 1,280,944

48 900 43,470

184 5,719,011

28 32,000 903,948

102 31,000 3,170,107

53 31,000 1,644,956

79,200

40 2,000 79,200

13,736 564,320

6,868 42 290,942
4,255 43 180,983

2,613 35 92,394

1,581,116

109 321,016

30 3,020 89,898

41 3,020 124,858

34 3,020 102,740

4 900 3,519

49 1,174,010

3 32,000 88,310

46 23,500 1,085,700

2,044 86,090

1,022 42 43,294

928 43 39,460

94 35 3,336

1,942,994

326 912,752
 29 3,020 87,900

132 3,020 398,975

104 3,020 314,246

53 1,980 103,950

9 900 7,681

33 908,840

7 32,000 222,828

14 31,000 439,534

8 20,500 159,424

4 23,500 87,053

2,934 121,401

1,467 42 62,144

1,029 43 43,774

438 35 15,483

45,326,218

43,166,590

28,992,143

1,780 4,063,817
789 2,240 1,767,933

31 3,150 97,657

412 1,980 816,008

478 2,760 1,319,367

70 900 62,853

815 22,422,074 No fireproof paint

718 27,500 19,741,976

4 28,500 108,029

11 26,500 300,811

44 26,500 1,159,067

2 20,500 40,898

10 32,000 306,432

4 32,000 114,912

13 32,000 403,200

11 23,500 246,750

6,700 2,075,837

901 300 270,270

4,166 325 1,353,807

766 250 191,400

144 300 43,092

724 300 217,268

10,405 430,414

5,203 42 220,390

3,632 43 154,503

1,570 35 55,521

6,927,866

994 2,237,894

206 2,240 460,992

23 3,150 73,671

525 1,980 1,039,500

113 3,020 342,468

98 3,020 295,385

29 900 25,878

114 3,228,608 No fireproof paint

50 27,500 1,361,817

5 28,500 136,458

14 26,500 376,013

10 26,500 263,647

1 20,500 20,449

21 32,000 663,936
 4 32,000 114,912

5 32,000 168,000

5 23,500 123,375

4,080 1,339,413

1,126 350 394,144

948 300 284,256

840 250 210,000

156 300 46,872

1,010 400 404,141

2,911 121,951

1,467 42 62,150

1,217 43 51,759

227 35 8,042

1,638,946

481 1,515,071

424 3,150 1,335,600

33 3,150 103,509

24 3,150 75,962
1 28,475 No fireproof paint

1 20,500 28,475

105 95,400

48 800 38,160

Quote according to this

57 1,000 57,240
floor area

3,933,391

219 492,786

166 2,240 372,086

2,500

2,500

33 3,150 102,797

3,280

20 900 17,902

70 1,862,323 No fireproof paint

26 27,500 723,231

3 28,500 74,953

15 26,500 385,655

18 26,500 466,291

2 20,500 43,050
 1 32,000 21,039

6 23,500 148,050

0 23,500 54

4,553 1,407,844

1,386 300 415,800

0 600 0

1,676 325 544,635

0 625 0

1,315 300 394,489

176 300 52,920

4,047 170,438

2,024 42 85,720

1,834 43 78,028

189 35 6,689

1,674,244

161 337,761

144 2,240 322,459

17 900 15,301
 27 716,192 No fireproof paint

13 27,500 368,184

1 28,500 38,157

7 26,500 192,827

2 20,500 32,288

0 32,000 10,711

3 23,500 74,025

1,362 475,670

693 300 207,900

669 400 267,770

3,434 144,622

1,717 42 72,724

1,560 43 66,349

157 35 5,550

2,159,628

999,607

345 709,331
 40 2,110 84,189

17 2,110 36,334

246 2,240 551,779

41 900 37,029

6,887 290,276

3,444 42 145,873

3,155 43 134,186

289 35 10,217

318,425

109 222,327

21 2,110 43,424

10 2,110 21,269

65 2,240 146,059

13 900 11,575

2,279 96,098

1,140 42 48,277

1,048 43 44,594

91 35 3,228
 841,596

285 586,682

21 2,110 43,424

12 2,110 24,371

217 2,240 486,864

36 900 32,024

6,045 254,914

3,023 42 128,044

2,785 43 118,469

238 35 8,400

5,142,551

1,474 3,991,801

187 2,240 419,832

15 3,150 48,461

105 1,980 207,900

108 2,500 270,113

71 3,150 223,852
 75 2,760 205,874

76 3,020 228,312

408 3,020 1,232,568

299 3,020 903,418

12 2,500 31,033

51 3,150 160,745

66 900 59,694

8 248,659

5 27,500 127,699

4 32,000 120,960

1,662 564,040

1,071 300 321,300

571 250 142,740

20 5,000 100,000

8,170 338,051

3,642 42 154,294

3,297 43 140,263

1,230 35 43,493
 3,355,620

210 388,500

210 1,850 388,500

768 2,967,120

Quote according to this

665 4,000 2,658,240
floor area
Quote according to this
103 3,000 308,880
floor area

2,271,375

158 291,375

158 1,850 291,375

495 1,980,000

Quote according to this

495 4,000 1,980,000
floor area

1,239,084

105 207,900

105 1,980 207,900

258 1,031,184

Quote according to this

258 4,000 1,031,184
floor area
 2,794,815

158 291,375

158 1,850 291,375

626 2,503,440

Quote according to this

626 4,000 2,503,440
floor area

347,522

21 38,850

21 1,850 38,850

77 308,672

Quote according to this

77 4,000 308,672
floor area

27,564,182

722 1,335,182

722 1,850 1,335,182

26,229,000
 288 30,000 8,625,000

500 7,200 3,600,000

228 30,000 6,825,000

11,718 500 5,859,000

880 1,500 1,320,000

110,109,239

6,881,827

0
79,200
57,240
270,113

223,852
205,874

31,033

160,745

100,000
2,658,240

308,880

1,980,000

1,031,184
2,503,440

308,672
9,918,472
100,190,767

6,261,923
 Concrete

C15 C20 C30, 60 C30, 50 C30, 70 C30, 80 C30, 120 C30, 140 C30, 150

3,769
 652

424

48
 30

41

34

4
 29

132

104

53

9
 789

31

412

478

70

724
 206

23

525

113

98

29
1,010

424

33

24
 166

33

20
 1,315

144

17
669
 40

17

246

41

21

10

65

13
 21

12

217

36

187

15

105
 76

408

299

66
 210

158

105
158

21

722
352 7,488 1,200 1,268 120 2,021 478 2,441 583
 Earthwork

C30, 160 C30,

35,224

7,680 28,407 35,224

792
 4,209

3,667

542

6,868
 4,255

2,613

1,022

928

94
 1,467

1,029

438
 5,203

3,632

1,570
 1,467

1,217

227
 2,024

1,834

189
 1,717

1,560

157
 3,444

3,155

289

1,140

1,048

91
 3,023

2,785

238

108

71
75

12

51

3,642

3,297

1,230
792 317 7,680 28,407 35,224
6,818

17,060

1,498

18,558
Item Unit Qty. Rate Total

Site Grading and preparation

Total excavation m3 36,986 19 719,593
Dozer to cut top soil M3 46,343 5.20 240,983

Loader for Loading Soil materials M3 46,343 257,461

5.56
Trucks M3 46,343 4.55 210,650

Supervisor Hour 150 40.00 6,000

Flag man Hour 300 15.00 4,500

Total earthwork filling m3 29,827 20 609,880

Loader for Loading Soil materials M3 37,284 207,132
6
Trucks M3 37,284 169,472
5
Dozer to spread damped soil
M3 37,284 193,876
material 5
Water Tank M3 1,864 5,437
3
Water M3 1,864 18,642
10
Roller compactor 10 pass M3 1,864 9,321
5
Supervisor Hour 150 6,000
40
Flag man Hour 300 4,500
15

Total earthwork transportation m3 8,064 35 285,094

Foundations earthwork
Earthwork excavation m3 34,202 42 1,448,852

Earthwork Filling m3 27,479 43 1,168,883

Earthwork transportation m3 7,586 35 268,182

Total earth work 4,500,484

Sinai Manganese tender
Concrete - Rate Analysis
Rft content
Concrete
Rft Total Shuttering Total Total Total
Type Total Q Rft Rft Man Power Man Power Amount/LE Total Steel
Amount/LE Amount/LE Concrete Amount/LE
Amount/LE (ton/m3) Rate/LE Amount/LE Rate/LE Amount/LE

C15 750 0 150 900 352 316,927

C20 800 0.007 12,000 84 1,000 7 91 350 1,241 0 0
C20 850 0.045 12,000 538 1,000 45 582 350 1,782 0 0
C30 850 0.050 12,000 600 1,000 50 650 350 1,850 1,268 63 2,345,282
C30 850 0.060 12,000 720 1,000 60 780 350 1,980 1,200 72 2,375,258
C30 850 0.070 12,000 840 1,000 70 910 350 2,110 80 6 168,821
C30 850 0.080 12,000 960 1,000 80 1,040 350 2,240 2,021 162 4,528,005
C30 850 0.100 12,000 1,200 1,000 100 1,300 350 2,500 120 12 301,146
C30 850 0.120 12,000 1,440 1,000 120 1,560 350 2,760 604 72 1,666,083
C30 850 0.140 12,000 1,680 1,000 140 1,820 350 3,020 2,441 342 7,370,676
C30 850 0.150 12,000 1,800 1,000 150 1,950 350 3,150 583 88 1,837,658
C30 850 0.160 12,000 1,920 1,000 160 2,080 350 3,280 792 127 2,597,760
C30 850 0.180 12,000 2,160 1,000 180 2,340 350 3,540 122 22 432,213
C30 850 0.200 12,000 2,400 1,000 200 2,600 400 3,850 0 0 0
9,583 965 23,939,828

3,295 2,760 9,094,200

SAF Building Footing & casting 450 2,760 1,242,000

Furnace Building Floor Casting ( 4 Nos) 200 2,760 552,000

Furnace Shell Foundation 200 2,760 552,000

Raw Material Handling Area 215 2,760 593,400

Fume Extraction System Area 215 2,760 593,400

Pump House 215 2,760 593,400

Electrical Rooms, Control Room, Brick &
500 2,760 1,380,000
Flooring & Roof
Admin Building 850 2,760 2,346,000

Lab, Store, Canteen Room (Brick + Floor) 450 2,760 1,242,000

Total Concrete 3,295 2,760 9,094,200
Item Unit Qty. Qty.
beam & column Ton 864
Main body steel structure (beam & column) Ton 57
Main body steel structure (beam & column) Ton 718
Main body steel structure (beam & column) Ton 50
Main body steel structure (beam & column) Ton 26
Main body steel structure (beam & column) Ton 13

embedded parts Ton 63

Sporadic steel structure (embedded parts, bolts, railings) Ton 2
Sporadic steel structure (embedded parts, bolts, railings) Ton 28
Sporadic steel structure (embedded parts, bolts, railings) Ton 3
Sporadic steel structure (embedded parts, bolts, railings) Ton 7
Sporadic steel structure (embedded parts, bolts, railings) Ton 13
Sporadic steel structure (embedded parts, bolts, railings) Ton 1
Sporadic steel structure (embedded parts, bolts, railings) Ton 5
Sporadic steel structure (embedded parts, bolts, railings) Ton 0
Sporadic steel structure (embedded parts, bolts, railings) Ton 5

Steel support and tie bar Ton 20

Steel support and tie bar Ton 8
Steel support and tie bar Ton 4
Steel support and tie bar Ton 5
Steel support and tie bar Ton 3
Steel support and tie bar Ton 1

Ladder & platform Ton 66

Ladder & platform Ton 11
ladder & platform Ton 5
ladder & platform Ton 0
Steel platform plate Ton 4
Steel structure corridor Ton 46

steel purlin for wall and roof Ton 177

Roof steel purlin Ton 58
Roof steel purlin Ton 11
Roof steel purlin Ton 14
Roof steel purlin Ton 15
Roof steel purlin Ton 7
Steel purlin for wall Ton 44
Steel purlin for wall Ton 10
Steel purlin for wall Ton 18

Windproof column system Ton 25

Windproof column system Ton 16
Windproof column system Ton 6
Windproof column system Ton 3

hopper Ton 170

steel hopper Ton 102
Steel hopper Ton 14
衬板 Ton 53

Liner Ton 8
Liner Ton 8

Gutter and cover Plates Ton 12

Gutter Ton 1
Gutter Ton 2
4mm thick gutter Ton 2
4mm thick gutter Ton 2
4mm thick gutter Ton 4
Steel cover plate Ton 1

Crain Beams and Rails Ton 41

Steel crane beam Ton 10
Steel crane beam Ton 21
Electric hoist beam Ton 4
Rail Ton 4
Rail Ton 4
Total 1,445

890
Steel work
SAF Building Plant & Building Including Roofing Ton 450
Raw Material Handling System, Building Structure Ton 150
Site fabrication of Raw Material Hoppers, Chute Etc. Ton 75
Fume extraction System Structure Ton 125
Site Fabrication Duct, Support & Stack etc, Ton 90

Total Ton 890

 Transport and
Materiel Fabtrecation Painting Total Rate Total Amount
Errection
11,500 9,000 7,000 27,500 23,749,844
11,500 9,000 7,000 27,500 1,554,636
11,500 9,000 7,000 27,500 19,741,976
11,500 9,000 7,000 27,500 1,361,817
11,500 9,000 7,000 27,500 723,231
11,500 9,000 7,000 27,500 368,184

11,500 13,500 7,000 32,000 2,026,933

11,500 13,500 7,000 32,000 60,301
11,500 13,500 7,000 32,000 903,948
11,500 13,500 7,000 32,000 88,310
11,500 13,500 7,000 32,000 222,828
11,500 13,500 7,000 32,000 403,200
11,500 13,500 7,000 32,000 21,039
11,500 13,500 7,000 32,000 168,000
11,500 13,500 7,000 32,000 10,711
11,500 13,500 7,000 32,000 148,595

11,500 9,000 7,000 1,000 28,500 572,420

11,500 9,000 5,000 25,500 192,210
11,500 9,000 5,000 25,500 96,658
11,500 9,000 5,000 25,500 122,094
11,500 9,000 5,000 25,500 67,063
11,500 9,000 5,000 25,500 34,141

11,500 6,000 5,000 1,000 23,500 1,542,933

11,500 6,000 5,000 22,500 236,250
11,500 6,000 5,000 22,500 118,125
11,500 6,000 5,000 22,500 52
11,500 6,000 5,000 22,500 83,349
11,500 6,000 5,000 22,500 1,039,500

11,500 9,000 5,000 1,000 26,500 4,678,164

11,500 6,000 5,000 22,500 1,302,328
11,500 6,000 5,000 22,500 255,405
11,500 6,000 5,000 22,500 319,256
11,500 6,000 5,000 22,500 327,443
11,500 6,000 5,000 22,500 163,721
11,500 6,000 5,000 22,500 984,114
11,500 6,000 5,000 22,500 223,852
11,500 6,000 5,000 22,500 395,908

11,500 6,000 5,000 1,000 23,500 592,200

11,500 6,000 5,000 22,500 354,375
11,500 6,000 5,000 22,500 141,750
11,500 6,000 5,000 22,500 70,875

11,500 13,500 5,000 1,000 31,000 5,254,597

11,500 13,500 5,000 30,000 3,067,845
11,500 13,500 5,000 30,000 425,356
11,500 13,500 5,000 30,000 1,591,893

11,500 4,000 5,000 20,500 159,424

11,500 4,000 5,000 20,500 159,424

11,500 4,000 5,000 20,500 240,496

11,500 4,000 5,000 20,500 20,449
11,500 4,000 5,000 20,500 40,898
11,500 4,000 5,000 20,500 43,050
11,500 4,000 5,000 20,500 32,288
11,500 4,000 5,000 20,500 75,338
11,500 4,000 5,000 20,500 28,475

15,000 12,000 5,000 32,000 1,321,152

15,000 12,000 5,000 32,000 306,432
15,000 12,000 5,000 32,000 663,936
15,000 12,000 5,000 32,000 120,960
15,000 12,000 5,000 32,000 114,912
15,000 12,000 5,000 32,000 114,912
40,138,164

30,000 26,700,000

11,500 9,000 3,000 23,500 10,575,000

11,500 9,000 3,000 23,500 3,525,000
11,500 13,500 3,000 28,000 2,100,000
11,500 9,000 3,000 23,500 2,937,500
15,000 12,000 3,000 30,000 2,700,000

21,837,500
1,008,909,692
1,002,777,323
1 SAF Building Plant & Building Including Roofing MT 450

SAF Furnace equipment in Furnace Building Furnace Shell, electrode

2 MT 560
Holder, Hood, Furnace Transformer

3 Furnace Lining MT 250

4 Raw Material Handling System, Building & Equipment MT 375

Fume extraction System Structure & Its Equipment’s Bag House, Heat MT
5 Exchanger, ID Fan 350
6 Material Handling System MT 40
7 Fume Extraction System MT 180
8 Pump House MT 80
9 Electrical Sub-station Equipment MT 50

Total 2,335

earth works
Concrete works
Steel works
Ereection works
Arc and lumbsum buldings
External lines, roads and walls of the whole plant
Electrical scoop
Total Cost
7,000 3,150,000

7,000 3,920,000

7,000 1,750,000

7,000 2,625,000

7,000 2,450,000
7,000 280,000
7,000 1,260,000
7,000 560,000
7,000 350,000

16,345,000

4,500,484
9,094,200
21,837,500
16,345,000
10,008,416
27,564,182
6,000,000
95,349,782

5,959,361

16.78
 Bulding area No of Man

1 Accomedation Camp

2 Man suite Size 14 X 9.5 132.65 4 2

4 Man suite size 18 X 10 184.19 47 11.75

40 Man Suite size 30.5 X 8 269.77 316 7.9

sitting area 12 * 10 133.96

Execative Dywanyh 21*14 299

Musallah (24 X 17) + (2 X 1.5) 425.22

Recreation and Gym 40 X 11.3 454

Gard House 3.66 X 3 11.6

Laundry and Dry cleaning 111.26

Smoking room (6 X 3.9) 24

Clinic

Clinic 14.64 X 14.64 226.98

Kitchen & Mess Hall

Kitchen & Mess Hall Building (47 X 26)+(21 X 4.8) 1381.24

Mini Market (17 X 7.6)+(9 X 2) 154.05

Office

Office Building (32.94 X 15.25) 502.34

Gard House 3.66 X 3 11.6

Musallah (24 X 17) + (2 X 1.5) 425.22

Electricity

Water Supply
Water well
RO Plant
Water Tank storage
Water distrubition Pipes

Sewage Collection and disposal

Sewage treatment Plant
Sewage under ground Tanks
Sewage collection network
.
 50,000
12,272

No of Units Total area Unite Price Total Price Cost of 3 Years

7,538 6,442,048

2 265 226,463 452,926 226,463

15 2,763 325,077 4,876,155 2,438,078

10 2,698 515,981 5,159,810 2,579,905

2 268 187,891 375,782 187,891

1 299 361,661 361,661 180,831

1 425 521,935 521,935 260,968

1 454 540,124 540,124 270,062

2 23 30,785 61,570 30,785

2 223 179,896 359,792 179,896

5 120 34,868 174,340 87,170

227 158,331

1 227 316,661 316,661 158,331

1,535 929,346

1 1,381 1,640,767 1,640,767 820,384

1 154 217,925 217,925 108,963

2,972 1,822,290

5 2,512 606,058 3,030,290 1,515,145

 3 35 30,785 92,355 46,178

1 425 521,935 521,935 260,968

0 1,810,790

1,200,000
2 250,000 500,000 250,000
1 1,000,000 1,000,000 500,000
2 250,000 500,000 250,000
2,000 200 400,000 200,000
850,000
1 500,000 500,000 250,000
2 250,000 500,000 250,000
2,000 350 700,000 350,000

13,212,804 238,462,501 251,675,305

 MATERIA
S# DESCRIPTION UNIT
Water m3
Non-reactive silica gravel m3
Non-reactive silica coaras sand m3
Non-reactive silica fine sand m3
Soil Cement 750 PSI m3
Concrete 35 MPA m3
orange marking tabe M2
Geonet-Geotextile M2
400g/m2 geotextile fabric M2
2.0 mm textured HDPE Material M2
pipe 100 mm HDPE DR 32.5 Venting Pipes (2.0 m long each) EA
pipe 150 mm Diameter DR 17 LM
pipe 150mm DR11 HDPE LM
pipe 200 mm DR11 HDPE LM
pipe 1800mm Diameter HDPE DR 17 LM
pipe 900 mm Diameter HDPE DR 17 LM
Pipe 400 mm diameter HDPE DR 11 LM
pipe 710 mm diameter HDPE DR 11 LM
pipe 300 mm diameter HDPE DR 17 LM
knife valves 710 mm diameter (316L SS) ea
POLYETHYLENE SHEETS m2
Steel Bars KG
 MATERIAL PRICES ONLY
QTY UNIT PRICE
60,811.93 25.00 1,520,298
22,593.75 720.30 16,274,278
10,375.00 369.60 3,834,600
21,250.00 358.05 7,608,563
15,056.88 210.00 3,161,946
278.25
3,000.00 12.60 37,800
331,066.55 34.65 11,471,456
152,010.00 8.40
1,540,259.28 31.50 48,518,167
32.00 37.80 1,210
3,750.00 48.30 181,125
12,250.00 56.70 694,575
15,800.00 110.25 1,741,950
320.00 3,520.00 1,126,400
200.00 1,680.00 336,000
79.20 288.00 22,810
16,500.00 715.00 11,797,500
500.00 250.00 125,000
7.00 35,000.00 245,000
1.00 0
1,549.90 4.00 6,200
108,704,877
 REMARKS

200MIC (4 X25m) 80% TOL

#REF!
 Equipmen
Equip. Rate/day Rate/hours
Earth Work Eq
1 Dozer 13000 1,300
3 Loader 5000 500
4 jack hammer 6000 600
4 Excavator 6000 600
2 Grader 14000 1,400
5 R.compactor 30 Ton Dynamic Load 3000 300
6 Soil Screens 1000 100
7 Powder Screens 1000 100
8 Water Tanker 7000 700
9 Dump Truck for 12 KM 6000 600
10 Dump Trailer 7000 700
Service Equ
12 Boom truck 700 70
13 Crain 75 2500 250
14 Treehandler 900 90
15 Lowbed 1200 120
16 Flatbed 800 80
17 Freshwater Tank 700 70
18 Sewage water Tank 800 80
19 Fuel tank 500 50
20 Survice car 400 40
21 JCB 800 80
22 Popcat 350 35
23 Buss 600 60
24 Man lift 350 35
25 Power Tools 200 20
26 Survaying instruments 300 30
27 Metal detector 200 20
Totals of equi/equi oberator
 Equipment
production rate/hours Cost/unite No of Equp Volume of work
Earth Work Equipment
250 5.20 2 83,627
90 5.56 7 180,393
7 85.71
26.4 22.73 10 77,204
120 11.67 1 3,000
60 5.00
90 1.11
90 1.11
240 2.92
26.4 22.73
60 11.67
Service Equipment
sarvice equip. 3
sarvice equip. 14
sarvice equip. 6
sarvice equip. 4
sarvice equip. 4
sarvice equip. 3
sarvice equip. 3
sarvice equip. 5
sarvice equip. 5
sarvice equip. 4
sarvice equip. 4
sarvice equip. 7
sarvice equip. 1
sarvice equip. 6
sarvice equip. 6
sarvice equip. 6
101 344,224

7.12
No of hours cost of eq.
Total period 300
335 434,859 1.11502262302
2,004 1,002,185 6.681232378
0 0 0
2,924 1,754,643 9.74801831058
25 35,000 0.08333333333
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 20 0

0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0 0
0 0
0 0
0 0
0 0 63
5,288 3,226,687
5,288 3,226,687

0
 direct & Indi
Titel Month Salary
Project Manger+car 46,000
Construction Manager+car 25,000
Manager Level

Qc/QA manager+car 20,000

Safty Manager+car 20,000
Procurment Manager+car 20,000
Engineering Manager +car 20,000
Superintendent+car 17,000

D.c.c 6,000
Planning and Scheduling Engineer 8,000
Cost Control Engineer 8,000
Control Level

Quantities Surveyor Engineer 8,000

Autocad Engineer 8,000
Chief surveyor Engineer+car 11,000
Qc/QA Engneer inspectors+car 11,000
Acountant/purchaser 8,000
Material Lead 8,000

Site engneers +car 11,000

Supervion Level

Site supervisors+ car 10,000

Civil Forman+Car 9,000
Store Keeper 5,000
Time Keeper 5,000
Safety Officer 5,000

Carpenter 5,000
Steel Fixer 5,000
Masoun 5,000
Fence Tec. 5,000
Tecnition Level

Plumper & Pipe fixer 5,000

Electrical Tec. 5,000
Telecom & Instrumentation Tec. 5,000
Surveyor 5,000
Earth work Equ. Oberator & Driver 5,000
Sarvice Equ. Oberator & Driver 5,000
Rigger 5,000

Helpers 3,500
Labours Level

House Keeping 3,500

Flagman 3,500
Securty 3,500
Office Boy 3,500
Labours Le Totals
3rd
3rd party
Geotec lap
Concrete
Totals

Total Days for Mob 119

Total Days 1218
Total construction days 1188
Total Earth work days 1132
Total HDPE Liner and Pipe work Days 784

Total In-Direct Man Hours 469,528

Total Direct Man Hours 3,844,980
Total Man Hours 4,314,508

Total In-Direct Man Power 47

Total Direct Man Power 356
Total Man Power 403

Total Cost of In-Direct Man Power 25,042,742

Total Cost of Direct Man Power 8,684,338
Total Cost of Man Power 33,727,079

Total No of Equipment 321

Total Cost In-Direct Equipment 16,231,500
Total Cost Direct Equipment 75,476,388
Total Cost of Equipment 91,707,888

Total In-Direct Constraction Cost 41,274,242

Total Direct Constraction Cost 84,160,726
Total Constraction Cost 125,434,968

Total General Cost

Total Material Cost 108,704,877

Total In-Direct Cost 41,274,242

Total Direct Cost 192,865,603

Profit 108,041,543
Tota value of Project
BOQ Value 342,181,387

339,963,015

0
direct & Indirect manpower
Year Package Rate/hours No of Man
639,860 213 1
347,750 116 1
278,200 93 1
278,200 93 1
278,200 93 1
278,200 93 1
236,470 79 2

83,460 28 2
111,280 37 1
111,280 37 1
111,280 37 1
111,280 37 4
153,010 51 1
153,010 51 4
111,280 37 1
111,280 37 1

153,010 51 3
139,100 46 3
125,190 42 3
69,550 23 1
69,550 23 2
69,550 23 3

69,550 23 2
69,550 23 2
69,550 23 2
69,550 23 1
69,550 23 1
69,550 23 1
69,550 23 1
69,550 23 3
69,550 0 241
69,550 0 52
69,550 23 3

48,685 16 20
48,685 16 3
48,685 16 3
48,685 16 6
48,685 16 3
 400
3rd party
Rate/hours manhours each
75 1,132
75 784

Man Days 431450.8 17258.032

234,139,844

108,041,543 46%
Period of work/day No of Hours cost of Manhour
1,218 12,180 2,597,832
1,218 12,180 1,411,865
1,218 12,180 1,129,492
1,218 12,180 1,129,492
1,218 12,180 1,129,492
1,218 12,180 1,129,492
1,218 24,360 1,920,136
10,447,801 10
1,218 24,360 677,695
1,218 12,180 451,797
1,218 12,180 451,797
1,218 12,180 451,797
1,218 48,720 1,807,187
1,218 12,180 621,221
1,218 48,720 2,484,882
1,218 12,180 451,797
1,218 12,180 451,797
7,849,969 17
1,188 35,640 1,817,759
1,188 35,640 1,652,508
1,188 35,640 1,487,257
784 7,840 181,757
1,188 23,760 550,836
1,188 35,640 826,254
6,516,371 17
119 2,380 55,176
119 2,380 55,176
119 2,380 55,176
119 1,190 27,588
119 1,190 27,588
119 1,190 27,588
119 1,190 27,588
1,218 36,540 847,119
1,132 2,728,120 0
1,188 617,760 0
1,188 35,640 826,254
0 1,949,255 321
1,188 237,600 3,855,852
1,188 35,640 578,378
1,132 33,960 551,114
1,188 71,280 1,156,756
1,218 36,540 592,983
 6,735,083 35
4,311,460 33,498,479

No of Tec. No of hours cost of Manhour

2 2,264 169,800
1 784 58,800
3 3,048 228,600
 Car Rent/day
200 200 243,600
100 100 121,800
100 100 121,800
100 100 121,800
100 100 121,800
100 100 121,800
100 200 487,200

25 50 121,800
25 25 30,450
25 25 30,450
25 25 30,450
25 100 487,200
25 25 30,450
25 100 487,200
25 25 30,450
25 25 30,450

100 300 1,069,200

100 300 1,069,200
100 300 1,069,200
100 100 78,400
100 200 475,200
100 300 1,069,200
466,480
7,449,100
80350
 32 car
Buy of cars Dep over3 years Fule and repair
200,000 120,000 24,360
100,000 60,000 24,360
100,000 60,000 24,360
100,000 60,000 24,360
100,000 60,000 24,360
100,000 60,000 24,360
100,000 60,000 48,720

100,000 60,000 24,360

100,000 60,000 97,440

100,000 60,000 97,440

100,000 60,000 24,360

100,000 60,000 71,280

100,000 60,000 71,280
100,000 60,000 71,280
100,000 60,000 15,680
100,000 60,000 47,520
100,000 60,000 71,280

1,900,000 1,140,000 786,800