Consultants:

Civil Contractors :

MC Submission Date :

Our Submission Date : 3/22/2023

TENDER RESULTS :

Costing Updated On3/22/2023

DALLAS FOUNDATION L.L.C.
 652214063.xls

TENDER NUMBER :
PROJECT NAME :
LOCATION :
CONTRACTOR :

SCOPE OF WORK

H - BEAM SYSTEM

SECTION: 457 X 191 X 67 kg/m

SPACING: 1.75 m c/c
EXCAVATION DEPTH = -4.5
SPACING: 1.5 m c/c
EXCAVATION DEPTH = -4.5
SPACING: 1.25 m c/c
EXCAVATION DEPTH = -4.5
BEAMS/TON: 2.2 2.2 2.2
Labor Cost: 2250 2250 2250

DESCRIPTION
LENGTH (Rm) 174 74 212
c/c spacing (m) 1.75 1.5 1.25
No. of Beams 101 51 171
Length of beams (m) 9 9 9
Cost of Beams 133,987.00 67,657.00 226,849.00
50% of cost 66,993.50 33,828.50 113,424.50
Labor Cost 227,250.00 114,750.00 384,750.00
TOTAL 294,243.50 148,578.50 498,174.50
rate per meter 1,692.00 2,008.00 2,350.00
SAY 1,750 2,100 2,400

ave rate of beams 2,084.00 dhs

ave rae of panels 1,900.00 dhs/m

Bejay Bermudez Page 12

CONCRETE PANELS
Length = 1.70 m Excavation Depth = 4.5 m
Width = 0.10 m Total Perimeter = 174 m
Depth = 0.50 m nos. of panels = 922 pcs

concrete
Vol. of Concrete Rate/m³ Total Amount
m³/panel Dhs.
0.0850 350 27429.5
say 27500.0 dhs

Steel Bar Dia (mm) Length Spacing (mm) No. of Bar Total Length Wt./Panel Total Wt. Rate Amount
12 1.70 200 2.5 4.25 0.003774 4 2100 8400
8 0.50 200 9 4.5 0.001778 1 2100 2100
Total amount of cocnrete panels in Dirhams = 38,000.00 dhs

labor no. of
total labor cost total amount
cost panels
say
250 922 230500.00 1,543.10 1,600.00 dhs/m
291.21 450.00 dhs/panel

Summary of total cost per meter

Bar Wt. Factor
dia wt/m no. Fac.
8 0.395 210 1.00
10 0.617 135 1.00
12 0.888 92 1.02
16 1.58 52 1.01
20 2.47 33 1.02
22 2.98 27 1.04
25 3.85 21 1.03
32 6 13 1.02
40 9.86 8 1.06

Summary of total cost per meter

CONCRETE PANELS
Length = 1.45 m Excavation Depth = 4.5 m
Width = 0.10 m Total Perimeter = 74 m
Depth = 0.50 m nos. of panels = 460 pcs

concrete
Vol. of Concrete Rate/m³ Total Amount
m³/panel Dhs.
0.0725 350 11672.5
say 11800.0 dhs

Steel Bar Dia (mm) Length Spacing (mm) No. of Bar Total Length Wt./Panel Total Wt. Rate Amount
12 1.45 200 2.5 3.625 0.003219 2 2100 4200
8 0.50 200 8 4 0.00158 1 2100 2100
Total amount of cocnrete panels in Dirhams = 18,100.00 dhs

labor no. of
total labor cost total amount
cost panels
say
250 460 115000.00 1,798.65 1,900.00 dhs/m
289.35 450.00 dhs/panel

Summary of total cost per meter

Bar Wt. Factor
dia wt/m no. Fac.
8 0.395 210 1.00
10 0.617 135 1.00
12 0.888 92 1.02
16 1.58 52 1.01
20 2.47 33 1.02
22 2.98 27 1.04
25 3.85 21 1.03
32 6 13 1.02
40 9.86 8 1.06

Summary of total cost per meter

CONCRETE PANELS
Length = 1.20 m Excavation Depth = 4.5 m
Width = 0.10 m Total Perimeter = 212 m
Depth = 0.50 m nos. of panels = 1590 pcs

concrete
Vol. of Concrete Rate/m³ Total Amount
m³/panel Dhs.
0.0600 350 33390.0
say 33500.0 dhs

Steel Bar Dia (mm) Length Spacing (mm) No. of Bar Total Length Wt./Panel Total Wt. Rate Amount
12 1.20 200 2.5 3 0.002664 5 2100 10500
8 0.50 200 6 3 0.001185 1 2100 2100
Total amount of cocnrete panels in Dirhams = 46,100.00 dhs

labor no. of
total labor cost total amount
cost panels
say
250 1590 397500.00 2,092.45 2,200.00 dhs/m
278.99 450.00 dhs/panel

Summary of total cost per meter

Bar Wt. Factor
dia wt/m no. Fac.
8 0.395 210 1.00
10 0.617 135 1.00
12 0.888 92 1.02
16 1.58 52 1.01
20 2.47 33 1.02
22 2.98 27 1.04
25 3.85 21 1.03
32 6 13 1.02
40 9.86 8 1.06

Summary of total cost per meter

TENDER NUMBER : 0
PROJECT NAME : 0
LOCATION : 0
CONTRACTOR : 0

Amount in
S.N. Description Qty. Unit Rate Dirhams
8.1 Mobilization LS 15,000.00
PERMANENT SHORING
8.2 Supply & installation of Soldier pile section, as permanent
shoring.
74 M 2,100.00 155,400.00
TEMPORARY SHORING
8.3 Supply & installation of Soldier Pile Section Extraction of
Soldier Pile Section on completion of works on plot sides.
174 M 1,750.00 304,500.00
Extra - over item 8.3, if the shoring has to be maintained
8.4 for a period more than 3 months. Week 2,000.00 Rate Only

Extra - over item 8.3, cost of soldier piles which could not
8.5 be extracted for reasons within your responsibility
No. 2,000.00 Rate Only
8.6 Planking upto -4.0 m 922 No. #REF! #REF!
Excavation and cart away of excavated and waste material
8.10 arising from the existing ground level to -4.0 m.
0 M³ 40.00 -
TOTAL AMOUNT #REF!
TENDER NUMBER : 0
PROJECT NAME : 0
LOCATION : 0
CONTRACTOR : 0

Amount in
S.N. Description Qty. Unit Rate Dirhams
8.1 Mobilization LS 15,000.00
PERMANENT SHORING
8.2 Supply & installation of Soldier pile section, as permanent
shoring.
74 M 2,100.00 155,400.00
TEMPORARY SHORING
8.3 Supply & installation of Soldier Pile Section Extraction of
Soldier Pile Section on completion of works on plot sides.
174 M 1,750.00 304,500.00
Extra - over item 8.3, if the shoring has to be maintained
8.4 for a period more than 3 months. Week 2,000.00 Rate Only

Extra - over item 8.3, cost of soldier piles which could not
8.5 be extracted for reasons within your responsibility
No. 2,000.00 Rate Only
8.6 Planking upto -4.0 m 174 M #REF! #REF!
TOTAL AMOUNT #REF!
 Temperat
Density Viscosity ure
0.457 3.55 500
0.525 3.25 400
0.616 2.93 300
0.675 2.75 250
0.746 2.57 200
0.835 2.38 150
0.946 2.17 100
1.09 1.95 50
1.29 1.71

2.17