Bid Form

Estimate: Egyptian Construction Project - Sample Egyptian Project

Currency: EGP-Egypt-Pound
Grand Total Price: 1,392,313,799.40
Value Added Tax: 0.00 % 0.00
Total Price: 1,392,313,799.40
Client Item Client Description Quantity UOM Unit Price Final Price

Dam & Reservoir 1.00 ls 475,365,180.00 475,365,180.00

Reservoir 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 178.45 405,609,180.00

13010 Common Excavation 2,125,000.00 m3 29.00 61,625,000.00
13020 Rock Excavation 385,000.00 m3 83.00 31,955,000.00
13030 Dam Borrow 1,250,000.00 m3 56.00 70,000,000.00
13040 Foundation Treatment 1.00 ls 4,128,110.00 4,128,110.00
13050 Dam Embankment 2,195,000.00 m3 56.00 122,920,000.00
13060 Impervious Core 15,000.00 m3 84.00 1,260,000.00
13070 Dam Reinforcing Steel 400.00 tonne 4,760.00 1,904,000.00
13080 Instrumentation 1.00 ls 367,540.00 367,540.00
13090 Drilling 8,250.00 m 73.00 602,250.00
13100 Grouting 684,000.00 kg 5.00 3,420,000.00
13110 Concrete - Mass 28,000.00 m3 1,040.00 29,120,000.00
13120 Concrete Reinforcing Steel 2,912.00 tonne 4,760.00 13,861,120.00
13130 Portland cement 17,580,000.00 kg 0.60 10,548,000.00
13140 Concrete 35,000.00 m3 1,320.00 46,200,000.00
13150 Spillway Bridge 1.00 ls 1,837,710.00 1,837,710.00
13160 Concrete Anchoring 20,000.00 m 88.00 1,760,000.00
13170 Gabions 3,000.00 m3 706.00 2,118,000.00
13180 Dam Electrical & Lighting 1.00 LS 1,209,950.00 1,209,950.00
13190 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 234,771,317.40 234,771,317.40

Power Tunnel 5,950.00 m 10,017.33 59,603,130.00
21010 Reinforcing Steel 300.00 tonne 4,760.00 1,428,000.00
21020 Grouting - drilling 6,650.00 m 73.00 485,450.00
21030 Grouting - grout 150,000.00 kg 5.00 750,000.00
21040 Portland Cement 2,500,000.00 kg 0.60 1,500,000.00
21050 Inspection portal adit 1.00 ls 3,235,250.00 3,235,250.00
21060 Excavation - underground 5,950.00 m 4,980.00 29,631,000.00
21070 Rock bolts and dowels 28,800.00 m 383.00 11,030,400.00
21080 Tunnel support 276,000.00 kg 13.00 3,588,000.00
21090 Shotcrete 500.00 m3 1,900.00 950,000.00
21100 Tunnel invert concrete 3,700.00 m3 1,180.00 4,366,000.00
21110 Tunnel lining concrete 2,200.00 m3 1,120.00 2,464,000.00
21120 Drill feeler holes 900.00 m 103.00 92,700.00
21130 Inspection door 1.00 ls 82,330.00 82,330.00

Power Tunnel Intake 800.00 m3 81,956.00 65,564,800.00

22010 Excavation including quarry 1,650,000.00 m3 29.00 47,850,000.00
22020 Excavation - rock 60,000.00 m3 74.00 4,440,000.00
22030 Concrete 800.00 m3 1,360.00 1,088,000.00

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

Bid Form
Estimate: Egyptian Construction Project - Sample Egyptian Project
Currency: EGP-Egypt-Pound
Grand Total Price: 1,392,313,799.40
Value Added Tax: 0.00 % 0.00
Total Price: 1,392,313,799.40
Client Item Client Description Quantity UOM Unit Price Final Price

22040 Reinforcing steel 50.00 tonne 4,760.00 238,000.00

22050 Portland Cement 320,000.00 kg 0.60 192,000.00
22060 Grouting - drilling 675.00 m 73.00 49,275.00
22070 Grouting - grout 45,500.00 kg 5.00 227,500.00
22080 Intake gates and guides 1.00 ls 6,974,480.00 6,974,480.00
22090 Intake gate hoist 1.00 ls 1,868,580.00 1,868,580.00
22100 Misc metal 500.00 kg 21.00 10,500.00
22110 Intake gate electrical 1.00 ls 220,530.00 220,530.00
22120 Intake trashrack 1.00 ls 1,212,890.00 1,212,890.00
22130 Rock bolts 3,115.00 m 383.00 1,193,045.00

Surge Shaft 9,300.00 m3 1,056.77 9,827,959.00

23010 Excavation - common 3,000.00 m3 39.00 117,000.00
23020 Excavation- underground 9,300.00 m3 320.00 2,976,000.00
23030 Concrete 150.00 m3 1,360.00 204,000.00
23040 Shotcrete 2,000.00 m3 1,900.00 3,800,000.00
23050 Grill 4,000.00 kg 22.00 88,000.00
23060 Rock bolts and dowels 3,500.00 m 383.00 1,340,500.00
23070 Support steel 40,000.00 kg 13.00 520,000.00
23080 Grouting - drilling 483.00 m 73.00 35,259.00
23090 Grouting - grout 27,200.00 kg 5.00 136,000.00
23100 Reinforcing steel 20.00 tonne 4,760.00 95,200.00
23110 Portland Cement 860,000.00 kg 0.60 516,000.00

Penstocks 21,391.30 m3 4,664.30 99,775,428.40

24010 Excavation underground, stee 4,373.69 m3 247.00 1,080,300.45
24020 Excavation underground, 50° 9,463.07 m3 247.00 2,337,377.33
24030 Excavation underground, hori 7,554.55 m3 247.00 1,865,973.50
24040 Tunnel support 50,000.00 kg 13.00 650,000.00
24050 Construction adit 1.00 ls 2,430,390.00 2,430,390.00
24060 Concrete, steel lined section 3,129.62 m 2,020.00 6,321,822.97
24070 Concrete, 50° concrete lined s 6,771.35 m 4,680.00 31,689,915.83
24080 Concrete, horizontal concrete 5,405.70 m 4,650.00 25,136,501.32
24090 Portland Cement 2,000,000.00 kg 0.60 1,200,000.00
24100 Steel liner 1,724.60 tonne 15,280.00 26,351,888.00
24110 Reinforcing steel 100.00 tonne 4,760.00 476,000.00
24120 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 1,584,000.00
31020 Excavation - portal rock 7,000.00 m3 89.00 623,000.00
31030 Excavation - underground 1,630.00 m 4,980.00 8,117,400.00
31040 Tunnel support 80,000.00 kg 13.00 1,040,000.00
31050 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

Bid Form
Estimate: Egyptian Construction Project - Sample Egyptian Project
Currency: EGP-Egypt-Pound
Grand Total Price: 1,392,313,799.40
Value Added Tax: 0.00 % 0.00
Total Price: 1,392,313,799.40
Client Item Client Description Quantity UOM Unit Price Final Price

31060 Tunnel invert concrete 1,000.00 m3 1,180.00 1,180,000.00

31070 Reinforcing steel 50.00 tonne 4,760.00 238,000.00
31080 Portal structural concrete 70.00 m3 1,360.00 95,200.00
31090 Tunnel lining 600.00 m3 1,120.00 672,000.00
31100 Entrance Portal 1.00 ls 328,160.00 328,160.00
31110 Portland Cement 670,000.00 kg 0.60 402,000.00
31120 Grouting - drilling 800.00 m 73.00 58,400.00
31130 Grouting - grout 80,000.00 kg 5.00 400,000.00

Manifold Tunnels 1,000.00 m3 4,595.91 4,595,914.00

32010 Excavation - underground 1,000.00 m3 320.00 320,000.00
32020 Concrete, steel lined section 670.00 m3 674.00 451,580.00
32030 Steel liner 137.80 tonne 15,280.00 2,105,584.00
32040 Portland Cement 270,000.00 kg 0.60 162,000.00
32050 Rock bolts & dowels 1,750.00 m 383.00 670,250.00
32060 Grouting - drilling 500.00 m 73.00 36,500.00
32070 Grouting - grout 40,000.00 kg 5.00 200,000.00
32080 Tunnel support 50,000.00 kg 13.00 650,000.00

Cable Shaft 3,200.00 m3 1,403.18 4,490,190.00

33010 Building 1.00 ls 255,700.00 255,700.00
33020 Excavation - common 2,000.00 m3 39.00 78,000.00
33030 Excavation - underground 3,200.00 m3 74.00 236,800.00
33040 Shotcrete 475.00 m3 1,900.00 902,500.00
33050 Rock bolts & dowels 2,630.00 m 383.00 1,007,290.00
33060 Support steel 20,000.00 kg 13.00 260,000.00
33070 Misc metal 77,900.00 kg 21.00 1,635,900.00
33080 Portland Cement 190,000.00 kg 0.60 114,000.00

Powerhouse Civil 49,800.00 m3 1,088.10 54,187,470.00

34010 Excavation - underground 49,800.00 m3 247.00 12,300,600.00
34020 Concrete - mats 1,310.00 m3 1,180.00 1,545,800.00
34030 Concrete - substructure to el 2 3,500.00 m3 1,360.00 4,760,000.00
34040 Concrete - pedestals 200.00 m3 1,360.00 272,000.00
34050 Concrete - superstructure abo 1,826.00 m3 1,360.00 2,483,360.00
34060 Tendon support on upstream 1.00 ls 12,664,820.00 12,664,820.00
34070 Plugs 115.00 m3 1,360.00 156,400.00
34080 Reinforcing steel 490.00 tonne 4,760.00 2,332,400.00
34090 Portland Cement 3,500,000.00 kg 0.60 2,100,000.00
34100 Rock bolts & dowels 6,120.00 m 383.00 2,343,960.00
34110 Powerhouse bypass adit 1.00 ls 3,763,110.00 3,763,110.00
34120 Drain holes 400.00 m 19.00 7,600.00
34130 Grouting - drilling 2,000.00 m 73.00 146,000.00
34140 Grouting - grout 810,300.00 kg 5.00 4,051,500.00
34150 Architectural 1.00 ls 984,490.00 984,490.00
34160 Suspended ceiling along full le 1.00 ls 656,330.00 656,330.00
34170 Ceramic floor tiles 750.00 m2 88.00 66,000.00

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

Bid Form
Estimate: Egyptian Construction Project - Sample Egyptian Project
Currency: EGP-Egypt-Pound
Grand Total Price: 1,392,313,799.40
Value Added Tax: 0.00 % 0.00
Total Price: 1,392,313,799.40
Client Item Client Description Quantity UOM Unit Price Final Price

34180 Shotcrete 725.00 m3 1,900.00 1,377,500.00

34190 Misc metals & embedded pipi 103,600.00 kg 21.00 2,175,600.00

Powerhouse Equipment 1.00 ls 324,143,690.00 324,143,690.00

35010 Turbine & Governor & Inlet Va 3.00 ea 35,284,040.00 105,852,120.00
35020 Generator & Excitation 1.00 ls 61,747,070.00 61,747,070.00
35030 Main transformers 1.00 ls 27,198,110.00 27,198,110.00
35040 Draft tube gates & guides 1.00 ls 2,396,370.00 2,396,370.00
35050 Aux Electrical equipment 1.00 ls 15,092,000.00 15,092,000.00
35060 Aux mechanical equipment 1.00 ls 6,974,480.00 6,974,480.00
35070 Powerhouse crane 1.00 ls 7,368,480.00 7,368,480.00
35080 Switchyard 1.00 ls 30,383,970.00 30,383,970.00
35090 Transmission line to intake 1.00 ls 2,720,070.00 2,720,070.00
35100 High voltage cables to switchy 1.00 ls 7,350,840.00 7,350,840.00
35110 CM&P equipment & cabling 1.00 ls 6,027,690.00 6,027,690.00
35120 Mechanical installation 1.00 ls 15,257,410.00 15,257,410.00
35130 Electrical installation 1.00 ls 35,775,080.00 35,775,080.00

Tailrace Tunnel 8,180.00 m 9,231.92 75,517,100.00

36010 Excavation - underground 8,180.00 m 4,980.00 40,736,400.00
36020 Tunnel invert concrete 5,500.00 m3 1,360.00 7,480,000.00
36030 Tunnel lining 3,000.00 m3 516.00 1,548,000.00
36040 Tunnel support 350,000.00 kg 13.00 4,550,000.00
36050 Rock bolts & dowels 45,000.00 m 383.00 17,235,000.00
36060 Reinforcing steel 200.00 tonne 4,760.00 952,000.00
36070 Portland Cement 3,000,000.00 kg 0.60 1,800,000.00
36080 Grouting - drilling 900.00 m 73.00 65,700.00
36090 Grouting - grout 230,000.00 kg 5.00 1,150,000.00

Project Access 1.00 ls 109,608,020.00 109,608,020.00

Roads in Project Area 1.00 ls 7,286,940.00 7,286,940.00
41010 Excavation - common 150,000.00 m3 33.00 4,950,000.00
41020 Excavation - rock 2,500.00 m3 89.00 222,500.00
41030 Embankment 7,500.00 m3 56.00 420,000.00
41040 Base coarse material 2,700.00 m3 127.00 342,900.00
41050 Gravel base coarse material 3,200.00 m3 107.00 342,400.00
41060 Guard rail 700.00 m 294.00 205,800.00
41070 Drainage 1.00 ls 803,340.00 803,340.00

Access Roads 1.00 ls 102,321,080.00 102,321,080.00

42010 Access road to tailrace portal 1.00 ls 11,468,080.00 11,468,080.00
42020 Construction road to inspectio 2,300.00 m 6,390.00 14,697,000.00
42030 Access road to powerhouse 1.00 ls 35,600,000.00 35,600,000.00
42040 Access road to dam site 14,000.00 km 2,490.00 34,860,000.00
42050 Maintenance of roads during c 1,600.00 km-mos 3,560.00 5,696,000.00

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

Bid Form
Estimate: Egyptian Construction Project - Sample Egyptian Project
Currency: EGP-Egypt-Pound
Grand Total Price: 1,392,313,799.40
Value Added Tax: 0.00 % 0.00
Total Price: 1,392,313,799.40
Client Item Client Description Quantity UOM Unit Price Final Price

Miscellaneous Buildings 5,872.00 m2 2,129.68 12,505,470.00

50010 Workshop including equipmen 814.00 m2 2,940.00 2,393,160.00
50020 Warehouse 1,261.00 m2 2,210.00 2,786,810.00
50030 Office 1,222.00 m2 2,650.00 3,238,300.00
50040 Control office 1,375.00 m2 2,350.00 3,231,250.00
50050 Cairo office 265.00 m2 3,230.00 855,950.00

Engineering 1.00 LS 0.00 0.00

70010 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 79,032,378.00

Supply, Install and Commis 1,096.15 Person 31,255.50 34,260,660.00
10 Site Preparation 120,000.00 m2 26.00 3,120,000.00
20 Supply Camp 1,100.00 man 18,380.00 20,218,000.00
30 Supply Water & Sewage Trea 1.00 LS 3,060,000.00 3,060,000.00
40 Demobe Camp 1.00 LS 7,862,660.00 7,862,660.00

Camp Services 1,265,312.34 mday 32.93 41,661,348.00

10 Camp Management 60.00 month 28,190.00 1,691,400.00
20 Camp Maintenance 60.00 MO 24,610.00 1,476,600.00
30 Camp Power 52,000.00 Man-Mont 332.00 17,264,000.00
40 Supply Water 2,300.00 day 743.00 1,708,900.00
50 Catering (per man-day occupa 1,027,392.00 mday 19.00 19,520,448.00

Travel Expense 8,300,000.00 man-hour 0.37 3,110,370.00

10 Daily Travel Time 305,000.00 hours 6.00 1,830,000.00
20 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