03-International Toll Road Capital Cost Estimate

International Project Estimating System
Bill of Quantities International Toll Road Project

Estimate: 134 - Preliminary Capital Cost Budget
Currency: AUD-Australia-Dollar
Item
Description
Unit
Quantity
Rate
Amount
Utility Relocations
10.10.2.1
10.10.2.2
10.10.2:Electrical Relocations
Relocation of Aerial lines
Relocation of Underground Cable
EA
EA
1.00
1.00
117,760.00
117,760.00
Section Total:
10.10.3.1
10.10.3.2
10.10.3: Cable TV Relocation

Relocation of Main Line
Relocation of Sub-lines
235,520.00
EA
EA
1.00
1.00
11,780.00
11,780.00
Section Total:
10.10.4.1
10.10.4.2
10.10.4.3
10.10.4.4
10.10.4.5
10.10.4.6
10.10.4: Waterline Relocation

Relocation of 14" Watermain
Relocation of 8 " Waterline
Relocation of 12" Waterline
Relocation of 10" Waterline
EA
EA
EA
EA
EA
EA
10.10.6: Irrigation Relocation

Relocation of Irrigation Pipe 10"
11,780.00
11,780.00
23,560.00
1.00
1.00
1.00
1.00
1.00
1.00
47,100.00
47,100.00
47,100.00
47,100.00
47,100.00
47,100.00
Section Total:
10.10.6.1
10.10.6.2
10.10.6.3
10.10.6.4
117,760.00
117,760.00
47,100.00
47,100.00
47,100.00
47,100.00
47,100.00
47,100.00
282,600.00
EA
EA
EA
EA
1.00
1.00
1.00
1.00
23,550.00
23,550.00
23,550.00
23,550.00
Section Total:
23,550.00
23,550.00
23,550.00
23,550.00
94,200.00
10.10.7: Protection National Water Conduit

10.10.7.1
10.10.7.2
10.10.7.3
Protection Water Conduit 1

LM
LM
LM
215.00
165.00
65.00
236.00
236.00
236.00
50,740.00
38,940.00
15,340.00
Section Total:
105,020.00
Sub Total:
740,900.00
Site Preparation
20.10.10.01
20.10.10.02
20.10.10.03
20.10.10.04
Site Preparation:
Milling Asphalt
Dismantling Barrier
Dismantaling of Existing Structures
Asphalt Spray Subgrade
9/1/03 4:30:26 PM
SM
LM
LS
SM
77,650.00
2,820.00
3.00
300,000.00
4.20
23.60
11,780.00
0.82
326,130.00
66,552.00
35,340.00
246,000.00
Page No 1 of 14
Item
20.10.10.07
20.10.10.08
20.10.10.09
Description
Strip Topsoil to an avg. depth of 30 cm in Cut
sections & 15 CM in Fill sections
GPS Points every 300 m
Additional Survey due to lack of ex. information
Unit
CM
EA
LS
Quantity
255,380.00
70.00
1.00
Rate
2.40
Amount
612,912.00
471.00
235,510.00
32,970.00
235,510.00
Section Total:
20.10.10.10
20.10.10.11
Landscaping Preparation:
Planting
Shrubs
1,555,414.00
SM
LS
50,000.00
1.00
4.70
29,440.00
Section Total:
20.10.10.12
20.10.10.13
20.10.10.14
20.10.10.15
Coordinate with Authorities

Environmental
Survey
Police
Traffic
264,440.00
LS
Month
LS
LS
1.00
20.00
1.00
1.00
23,550.00
4,710.00
117,760.00
235,510.00
Section Total:
10.10.9.1
10.10.9.2
10.10.9.3
10.10.9.4
10.10.9.5
10.10.9.6
Connection to Electrical Utility

Supply LDC-Light Distribution Cabinet - 80A
Structure Light Connections
S & I Electrical Power to Irrigation Equipment
20.10.20.1
20.10.20.2
20.10.20.3
20.10.20.4
Transplantation of Trees
Trees to 15 cm DIA.
Trees 15 to 25 cm DIA.
Trees 25 to 40 cm DIA.
Trees 45 and larger cm DIA.
LS
LS
LS
EA
LS
LS
1.00
1.00
1.00
2.00
1.00
1.00
11,780.00
11,780.00
11,780.00
23,550.00
58,880.00
29,440.00
EA
EA
EA
EA
350.00
350.00
350.00
150.00
942.00
1,060.00
1,180.00
1,770.00
9/1/03 4:30:26 PM
329,700.00
371,000.00
413,000.00
265,500.00
Section Total:
1,379,200.00
Sub Total:
3,840,834.00
Detours
Pave Detours
Temp. Safety Measures -Phase 1
Temp. Safty Measures -Phase 2
Temp. Safety Measures Phase 3
Paving
Granular Subbase
Granular Base
Tack Coat
Prime Coat
Base Asphalt (13 cm depth)
11,780.00
11,780.00
11,780.00
47,100.00
58,880.00
29,440.00
170,760.00
LS
LS
LS
LS
1.00
1.00
1.00
1.00
117,760.00
23,550.00
23,550.00
23,550.00
Section Total:
20.40.1
20.40.2
20.40.3
20.40.4
20.40.5
23,550.00
94,200.00
117,760.00
235,510.00
471,020.00
Section Total:
20.60.10.1
20.60.10.2
20.60.10.3
20.60.10.4
235,000.00
29,440.00
117,760.00
23,550.00
23,550.00
23,550.00
188,410.00
CM
CM
SM
SM
SM
130,420.00
107,441.00
968,552.00
579,016.00
426,185.00
34.90
39.80
0.26
0.68
21.50
4,551,658.00
4,276,151.80
251,823.52
393,730.88
9,162,977.50
Page No 2 of 14
Item
20.40.6
20.40.7
Description
Wearing Asphalt (4 cm depth)
Binder Asphalt (5 cm depth)
Unit
SM
SM
Quantity
548,350.00
610,420.00
Rate
7.80
8.50
Section Total:
Amount
4,277,130.00
5,188,570.00
28,102,041.70
Landscaping
20.60.30.1
20.60.30.2
20.60.30.3
20.60.30: Landscaping Maintenance

Landscape Maintenance
Connecting to water system in addition to
connection in Iron I/C
Water supply system inside blue line including
busters water pipe system, valves
month X
Dunam
EA
EA
41,600.00
5.70
237,120.00
1.00
47,100.00
47,100.00
1.00
235,510.00
235,510.00
Section Total:
20.60.80.1
20.60.80.2
20.60.80.3
20.60.80.4
20.60.80.5
20.60.80: Wall Finishes

Simulated Stone Cladding (structural walls,
landscape walls)
Stone Facing on Agricultural Underpasses
Architectural Shotcrete
Terre Arme Integrated Stone Finish
Natural Coping Stone
519,730.00
SM
7,000.00
54.20
379,400.00
SM
SM
SM
LM
400.00
1,500.00
10,800.00
1,000.00
54.20
54.20
54.20
47.10
21,680.00
81,300.00
585,360.00
47,100.00
Section Total:
20.60.90.1
20.70.010
20.70.020
20.70.030
20.70.040
20.70.050
20.70.060
20.70.070
20.70.080
20.70.090
20.70.100
20.70.110
20.70.120
20.60.90: Landscape Walls

LA - Landscape Walls
1,114,840.00
ls
1.00
706,530.00
706,530.00
Section Total:
706,530.00
Sub Total:
2,341,100.00
Illumination
Lighting Poles Supply
Cabinets Supply
Fixture Supply
Generator Supply
Cables Supply
Infrastructure Installation
Footing Installation
Cable Installation
Pole Installation
Luminaire Installation
Cabinet Installation
Other Electrical Installations
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
LS
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1,010,180.00
78,780.00
310,010.00
58,340.00
272,830.00
164,680.00
313,470.00
39,730.00
47,970.00
13,850.00
124,020.00
737,500.00
Section Total:
1,010,180.00
78,780.00
310,010.00
58,340.00
272,830.00
164,680.00
313,470.00
39,730.00
47,970.00
13,850.00
124,020.00
737,500.00
3,171,360.00
Fencing & Signs
20.80.10
20.80.10: Barrier Wall

New Jersey Barrier
LM
Section Total:
9/1/03 4:30:26 PM
1,932.00
148.00
285,936.00
285,936.00
Page No 3 of 14
Item
20.80.20.1
20.80.20.2
20.80.20.3
20.80.20.4
20.80.20.5
20.80.20.6
20.80.20.7
Description
Unit
20.80.20: Safety Accessories

"W" Barrier Pole every 4m
"W" Barrier Pole every 2m
Double "W" Barrier
"ABC"
Quadguard
Turndown
Cats Eyes
LM
LM
LM
EA
EA
EA
EA
Quantity
Rate
Amount
35,939.00
1,112.00
14,650.00
83.00
3.00
2.00
220.00
37.70
63.60
73.00
5,300.00
31,790.00
2,120.00
31.80
Section Total:
20.80.201.1
20.80.201.2
20.80.201.3
20.80.201.4
20.80.201: Traffic Signs & Signage

Regulatory Signage
Curbstone 23/23/100 in Junction
Curbstone 17/25/100
Gr. Mounted Signs (varies sizes c/w fdns)
3,041,579.50
EA
LM
LM
EA
185.00
94.00
10,993.00
50.00
212.00
27.60
27.60
353.00
Section Total:
20.80.30.1
20.80.30.2
20.80.30.3
20.80.30.4
20.80.30.5
20.80.30.6
20.80.30.7
20.80.30: Marking & Painting

Yellow Line (?-7)
Rumble Strip Yellow Line
White Line (?-4)
Dashed Line (?-1)
Single Arrow Painted
Traffic Island Painted (Zebra)
Painted Curb Stone
LM
LM
LM
LM
EA
SM
LM
20.80.40.2
20.80.40.3
20.80.40: Fencing
Phase I: Installation of Posts, Gates & Tension
Wires (Start of Construction)
Phase II: Repair of Posts, Gates & Tension Wires
Damaged During Construction (Wear and Tear)
Phase III: Installation of Fencing Fabric & Animal
Protection Apron (Completion of Fence)
39,220.00
2,594.40
303,406.80
17,650.00
362,871.20
13,354.00
36,920.00
50,274.00
41,650.00
132.00
4,978.00
75.00
2.80
2.80
2.80
2.80
14.10
9.40
2.80
Section Total:
20.80.40.1
1,354,900.30
70,723.20
1,069,450.00
439,900.00
95,370.00
4,240.00
6,996.00
37,391.20
103,376.00
140,767.20
116,620.00
1,861.20
46,793.20
210.00
447,018.80
LM
32,000.00
35.30
1,129,600.00
LM
32,000.00
11.80
377,600.00
LM
32,000.00
70.70
2,262,400.00
Section Total:
3,769,600.00
Sub Total:
7,907,005.50
Bridges
30.10.1802.1
30.10.1802.2
30.10.1802.3
30.10.1802.4
30.10.18-02 Bridge 1: (Segmental)

1000 mm Caissons
VM
928.00
648.00
601,344.00
1200 mm Caissons
VM
634.00
890.00
564,260.00
Piers
VM
107.00
5,160.00
552,120.00
Bridge Structure
SM
9,500.00
1,380.00
13,110,000.00
9/1/03 4:30:26 PM
Page No 4 of 14
Item
Description
Unit
Quantity
Rate
Section Total:
Amount
14,827,724.00
30.10.18.04 Bridge 2: (Segmental)

30.10.18.04.1 1000 mm Caissons
VM
464.00
648.00
300,672.00
30.10.18.04.2 1200 mm Caissons
VM
1,092.00
890.00
971,880.00
30.10.18.04.3 Piers
VM
84.00
5,160.00
433,440.00
30.10.18.04.4 Bridge Structure
SM
6,536.00
1,380.00
9,019,680.00
Section Total:
30.10.1805.1
30.10.1805.2
30.10.1805.3
30.10.1805.4
10,725,672.00
30.10.18-05 Bridge 3. (Segmental)

1000 mm Caissons
VM
696.00
648.00
451,008.00
1200 mm Caissons
VM
512.00
890.00
455,680.00
Piers
VM
141.00
5,160.00
727,560.00
Bridge Structure
SM
8,213.00
1,380.00
11,333,940.00
Section Total:
30.10.1806.1
30.10.1806.2
30.10.1806.3
30.10.1806.4
12,968,188.00
30.10.18-06 Bridge 4: (Segment)

1000 mm Caissons
VM
804.00
648.00
520,992.00
1200 mm Caissons
VM
456.00
890.00
405,840.00
Piers
VM
61.00
5,160.00
314,760.00
Bridge Structure
SM
6,158.00
1,380.00
8,498,040.00
Section Total:
30.10.1807.1
30.10.1807.2
30.10.1807.3
30.10.1807.4
9,739,632.00
30.10.18-07 Bridge 5 Interchange (Girder)

1000 mm Caissons
VM
360.00
606.00
218,160.00
1200 mm Caissons
VM
400.00
890.00
356,000.00
Piers
VM
31.00
6,440.00
199,640.00
Bridge Structure
SM
1,533.00
1,470.00
2,253,510.00
Section Total:
30.10.1808.1
30.10.18-08 Bridge 6 Menashe Reservoir:

(Girder)
1000 mm Caissons
9/1/03 4:30:26 PM
3,027,310.00
VM
2,242.00
606.00
1,358,652.00
Page No 5 of 14
Item
30.10.1808.2
30.10.1808.3
Piers
Description
Unit
VM
Bridge Structure
SM
Quantity
24.00
Rate
6,440.00
Amount
154,560.00
2,750.00
1,470.00
4,042,500.00
Section Total:
30.10.1809.1
30.10.1809.2
30.10.1809.3
30.10.1809.4
5,555,712.00
30.10.18-09 Bridge 7 (Girder)

1000 mm Caissons
VM
650.00
606.00
393,900.00
1200 mm Caissons
VM
165.00
890.00
146,850.00
Piers
VM
12.00
6,440.00
77,280.00
Bridge Structure
SM
1,000.00
1,470.00
1,470,000.00
Section Total:
30.10.1810.1
30.10.1810.2
2,088,030.00

1000 mm Caissons
VM
650.00
606.00
393,900.00
Bridge Structure
SM
790.00
1,470.00
1,161,300.00
Section Total:
30.10.1811.1
30.10.1811.2
30.10.1811.3
30.10.1811.4
1,555,200.00

1000 mm Caissons
VM
334.00
606.00
202,404.00
1200 mm Caissons
VM
1,314.00
890.00
1,169,460.00
Piers
VM
31.00
6,440.00
199,640.00
Bridge Structure
SM
2,022.00
1,470.00
2,972,340.00
Section Total:
30.10.1812.1
30.10.18-12 Bridge 10 (Rigid)

Bridge Structure
4,543,844.00
SM
560.00
2,700.00
Section Total:
30.10.1814.1
30.10.1814.2
30.10.1814.3
30.10.1814.4
1,512,000.00
1,512,000.00

1000 mm Caissons
VM
822.00
606.00
498,132.00
1200 mm Caissons
VM
209.00
890.00
186,010.00
Piers
VM
26.00
6,440.00
167,440.00
Bridge Structure
SM
1,265.00
1,470.00
1,859,550.00
Section Total:
9/1/03 4:30:26 PM
2,711,132.00
Page No 6 of 14
Item
30.10.1815.1
30.10.1815.2
30.10.1815.3
30.10.1815.4
Description
Unit
Quantity
Rate
Amount

1000 mm Caissons
VM
852.00
606.00
516,312.00
1200 mm Caissons
VM
216.00
890.00
192,240.00
Piers
VM
48.00
6,440.00
309,120.00
Bridge Structure
SM
1,310.00
1,470.00
1,925,700.00
Section Total:
30.10.1831.1
30.10.1831.2
30.10.1831.3
30.10.1831.4
2,943,372.00

1000 mm Caissons
VM
1,586.00
606.00
961,116.00
1200 mm Caissons
VM
402.00
890.00
357,780.00
Piers
VM
58.00
6,440.00
373,520.00
Bridge Structure
SM
2,440.00
1,470.00
3,586,800.00
Section Total:
30.10.1832.1
30.10.18-32 Bridge 14 (Rigid)

Bridge Structure
5,279,216.00
SM
1,050.00
2,700.00
Section Total:
30.10.1803.01
30.10.1803.02
30.10.1803.03
30.10.1803.04
30.10.1803.05
30.10.1803.06
30.10.1803.07
30.10.1803.08
30.10.1803.09
30.10.1803.10
30.10.1803.11
30.10.1803.12
2,835,000.00
2,835,000.00
30.10.18-03 Bridge 15
Temporary Erosion Protection
LS
1.00
5,890.00
5,890.00
Temporary Access Road/Crane Pads
LS
1.00
2,650.00
2,650.00
Unwatering Structures
LS
1.00
3,210.00
3,210.00
Earth Excavation for Structure
CM
6,510.00
22.50
146,475.00
Rock Excavation for Structure
CM
500.00
118.00
59,000.00
Structural Backfill
CM
15,640.00
27.70
433,228.00
Supply & Install Caissons
LM
1,456.00
744.00
1,083,264.00
Mass Concrete (Mudslab)
CM
76.00
146.00
11,096.00
Concrete in Footings
CM
1,185.00
241.00
285,585.00
Concrete in Substructure
CM
1,950.00
405.00
789,750.00
Concrete in Deck
CM
3,398.00
1,170.00
3,975,660.00
Concrete in Barrier Walls/Curb
LM
950.00
109.00
103,550.00
9/1/03 4:30:26 PM
Page No 7 of 14
Item
30.10.1803.13
30.10.1803.14
30.10.1803.15
30.10.1803.16
30.10.1803.17
30.10.1803.18
30.10.1803.19
30.10.1803.20
30.10.1803.21
Description
Concrete in Approach Slab
Unit
CM
Quantity
100.00
Rate
287.00
Amount
28,700.00
Concrete Reinforcing Rebar
Tonne
560.00
1,500.00
840,000.00
Post Tensioning
KG
360,000.00
4.70
1,692,000.00
Deck Joint Assemblies
LM
50.00
2,630.00
131,500.00
Bearings
EA
24.00
1,470.00
35,280.00
S & I Barrier Railing
LM
1,020.00
376.00
383,520.00
Embedded Work in Structure
LM
500.00
72.60
36,300.00
Bridge Deck Waterproofing
SM
5,885.00
27.20
160,072.00
Deck Drain System
EA
8.00
13,800.00
110,400.00
Section Total:
30.10.17-12

A17-12W - Ramp 65E-N/S over Eron Stream
(Girder)
10,317,130.00
SM
87.00
4,510.00
Section Total:
30.10.1830.01
30.10.1830.02
30.10.1830.03
30.10.1830.04
30.10.1830.05
30.10.1830.06
30.10.1830.07
30.10.1830.08
30.10.1830.09
30.10.1830.10
30.10.1830.11
30.10.1830.12
30.10.1830.13
30.10.1830.14
392,370.00
392,370.00

Temporary Erosion Protection
LS
1.00
5,890.00
5,890.00
Temporary Access Road/Crane Pads
LS
1.00
2,650.00
2,650.00
Unwatering Structures
LS
1.00
3,210.00
3,210.00
Earth Excavation for Structure
CM
4,865.00
22.50
109,462.50
Rock Excavation for Structure
CM
1,000.00
58.90
58,900.00
Structural Backfill
CM
6,435.00
20.50
131,917.50
Supply & Install Caissons
LM
3,536.00
615.00
2,174,640.00
Mass Concrete (Mudslab)
CM
98.00
146.00
14,308.00
Concrete in Footings
CM
1,145.00
248.00
283,960.00
Concrete in Substructure
CM
1,025.00
557.00
570,925.00
Concrete in Deck
CM
1,405.00
622.00
873,910.00
Concrete in Barrier Walls/Curb
LM
813.00
80.30
65,283.90
Concrete in Approach Slab
CM
315.00
246.00
77,490.00
Concrete Reinforcing Rebar
Tonne
1,050.00
1,500.00
1,575,000.00
9/1/03 4:30:26 PM
Page No 8 of 14
Item
30.10.1830.15
30.10.1830.16
30.10.1830.17
30.10.1830.18
30.10.1830.19
30.10.1830.20
30.10.1830.21
30.10.1830.22
Description
Fab,Del,Erect Precast Con. Box Girders
Unit
EA
Quantity
60.00
Rate
67,490.00
Amount
4,049,400.00
Deck Joint Assemblies
LM
47.00
2,630.00
123,610.00
Bearings
EA
30.00
1,450.00
43,500.00
S & I Barrier Railing
LM
866.00
376.00
325,616.00
Embedded Work in Structure
LM
205.00
72.60
14,883.00
Bridge Deck Waterproofing
SM
4,695.00
27.20
127,704.00
Deck Drain System
LS
1.00
5,890.00
5,890.00
Plexiglas Sound Stop Barriers
LM
431.00
707.00
304,717.00
Section Total:
30.10.1801.1
30.10.1801.2
30.10.1801.3
30.10.1801.4
10,942,866.90
30.10.18-01 Bridge 18
1000 mm Caissons
VM
505.00
648.00
327,240.00
1200 mm Caissons
VM
426.00
890.00
379,140.00
Piers
VM
72.00
5,160.00
371,520.00
Bridge Structure
SM
5,262.00
1,380.00
7,261,560.00
Section Total:
8,339,460.00
Sub Total:
110,303,858.90
Drainage
20.50.01
20.50.02
20.50.03
20.50.04
Drainage
S & I Pre-cast Concrete MH 100x120 cm.
S&P Grate,
S&P Con. Pipe, 80 cm.
S&P Con. Pipe, 100 cm. Dia class 5 grade 175
Unit
Unit
LM
LM
52.00
52.00
1,621.00
502.00
1,930.00
318.00
511.00
551.00
100,360.00
16,536.00
828,331.00
276,602.00
20.50.05
20.50.06
20.50.07
S&P Con. Pipe, 125 cm. Dia class 5

S&P Con. Pipe, 183 cm. Dia class 5
Construct Reinforced Concrete Outlets & Inlets,
LM
LM
CM
372.00
30.00
658.00
615.00
657.00
678.00
228,780.00
19,710.00
446,124.00
20.50.08
20.50.09
20.50.10
20.50.11
Spillways
Spillway for Draining Water from Cut Berm
Ancor Beam around Rip Rap (65*25 cm)
S&P Rip Rap B-20 concrete embedded (including
excavation)
S&P "Geoweb" Sheets 40/10 filled with B-20
concrete placed on Geotextile 200 gr./m2 at inlet
and/or outlet of culverts and drainage works
Unit
Unit
CM
SM
130.00
27.00
2,437.00
31,196.00
1,060.00
1,060.00
636.00
84.80
137,800.00
28,620.00
1,549,932.00
2,645,420.80
SM
17,135.00
75.40
1,291,979.00
S&P Boulders @ Streams, having a min. surface

0.6 sm & 0.4 m. thk.,
Stones (30 cm thickness)
SM
17,500.00
75.40
1,319,500.00
SM
17,500.00
75.40
1,319,500.00
20.50.12
20.50.13
20.50.14
9/1/03 4:30:26 PM
Page No 9 of 14
Item
20.50.15
20.50.16
20.50.17
Description
S & P Geotextile (cloth weight of 200 gr./sm)
Animal Passages
S & P "Geoweb" Sheets 40/10 filled with earth
Unit
SM
SM
SM
Quantity
17,500.00
2,070.00
17,790.00
Rate
3.20
254.00
42.40
Section Total:
20.60.20.1
20.60.20.2
20.60.20.3
20.60.20.4
20.60.20.5
20.60.20.6
30.20.18
Temp. Erosion Control Measures

Temporary Diversion Ditches (m)
Hay Bales (m)
Siltation Fences (m)
Inlet Protection (each)
Clover
Removal of Temporary Measures (l.s.)
Amount
56,000.00
525,780.00
754,296.00
11,545,270.80
LM
LM
LM
EA
ea
LS
5.00
17.00
7.00
100.00
200.00
60,000.00
424.00
42.40
21.20
424.00
212.00
1.10
2,120.00
720.80
148.40
42,400.00
42,400.00
66,000.00
Section Total:
153,789.20
Sub Total:
11,699,060.00
Culverts
Box Culverts
CM
2,339.00
777.00
Section Total:
1,817,403.00
1,817,403.00
Retaining Walls
30.30.18: Reinforced Earth Retaining Walls
30.30.18-01
30.30.18-06
30.30.18-10
30.30.18-18
30.30.18-24
30.30.18-28
Reinforced Earth Wall 1

SM
SM
SM
SM
SM
SM
766.00
1,126.00
1,336.00
3,932.00
680.00
2,852.00
738.00
911.00
902.00
934.00
958.00
907.00
Section Total:
565,308.00
1,025,786.00
1,205,072.00
3,672,488.00
651,440.00
2,586,764.00
9,706,858.00
30.30.181: Reinforced Concrete Retaining Walls

30.30.18-02
30.30.18-14
30.30.18-34
30.30.18-36
Reinforced Concrete Gravity Wall 1

SM
SM
SM
SM
345.00
1,674.00
2,045.00
4,256.00
612.00
633.00
571.00
1,730.00
Section Total:
30.40.18
30.40.18: Concrete Drainage Channels

Concrete Channels
211,140.00
1,059,642.00
1,167,695.00
7,362,880.00
9,801,357.00
CM
2,185.00
788.00
1,721,780.00
Section Total:
1,721,780.00
Sub Total:
21,229,995.00
Earthworks
20.90: Earthworks
9/1/03 4:30:26 PM
Page No 10 of 14
Item
20.90.01a
20.90.01b
Description
Unit
Excavation Earth & Rock

Earth Excavation
Rock Excavation
CM
CM
Quantity
721,473.00
#########
Rate
Amount
10.40
13.90
Section Total:
20.90.03
20.90.04
20.90.05
20.90.06
Misc Road Items

Extra over for Excavation for Drainage Ditches.
7,503,319.20
30,085,396.30
37,588,715.50
CM
36,175.00
14.10
510,067.50
Agricultural Roads 5 m width 30 cm depth of

KM
subbase including earthworks.
Scarify & Compact Exist Ground where directed and SM
as specified (at bottom of sub excavation).
24.40
52,980.00
1,292,712.00
#########
0.97
1,238,593.00
CM
50,000.00
9.40
470,000.00
CM
SM
40,000.00
85,725.00
21.40
5.80
856,000.00
497,205.00
20.90.09
20.90.10
Excavate below Subgrade Level in Cut/Shallow Fill

Areas, & Replace with same material (
Supply, Spread & Compact Capping Mat'l
S & I HDPE / 1.0 mm/Bituminous Membrane as
specified.
Excavation for Box Culverts
Rock Stabilization c/w Shotcrete & Rock Bolts
CM
SM
10,542.00
12,000.00
23.60
294.00
248,791.20
3,528,000.00
20.90.11
Steel Wire Mesh (Maccaferri), Incl. Bolts & Cables
SM
5,500.00
23.60
129,800.00
20.90.07
20.90.08
Section Total:
20.90.02a
20.90.02b
20.60.40.1
20.60.40.2
Excavate Unsuitable/Excess Mat'l & Haul

Waste Earth
Waste Rock
8,771,168.70
CM
CM
267,892.00
803,674.00
6.80
12.50
Section Total:
11,867,590.60
Sub Total:
58,227,474.80
20.60.40: Topsoil for Landscaping

Soil Spread from Stockpile include haulage &
CM
spreading
Soil Spread from Offsite including material, haulage CM
& spreading
103,250.00
9.40
970,550.00
396,750.00
22.40
8,887,200.00
Section Total:
20.60.50.1
20.60.50.2
20.60.50.3
20.60.50.4
20.60.50.5
20.60.50: Preparation of Plant Pits

Planting in Boulders/Rip Rap (Class 1 to 3)
Planting in Boulders/Rip Rap (Class 4 & above)
Tree Pits-Digging in Rock/Removal of Debris
Tree Pits-Digging in Compacted Fill/Removal of
Debris
Tree Pits-Backfill with Suitable Material/Marking Pit
Section Total:
9/1/03 4:30:26 PM
1,821,665.60
10,045,925.00
9,857,750.00
EA
EA
25.00
48.00
471.00
471.00
11,775.00
22,608.00
EA
EA
75.00
75.00
471.00
471.00
35,325.00
35,325.00
EA
30.00
471.00
14,130.00
119,163.00
Page No 11 of 14
Item
Description
Unit
Quantity
Rate
Sub Total:
30.50.1
30.50.2
Overhead Structures
Gantry Overhead Support Structures
Cantilever Overhead Support Structures
LS
LS
6.00
6.00
35,330.00
29,440.00
Section Total:
40.10
Tolling
Electronic Tolling Cost
LS
Tunnels & Underpasses

Underground Tunnel & Portals
211,980.00
176,640.00
388,620.00
1.00
13,500,000.00
Section Total:
60.10.1
Amount
68,204,387.80
13,500,000.00
13,500,000.00
405.00
42,180.00
Section Total:
17,082,900.00
17,082,900.00
Overhead Costs
Assigned Subcontract Indirect Costs
91.10.00.1
91.10.00.2
91.10.00.3
91.20.00.1
91.20.00.2
91.30.00.1
91.30.00.2
91.30.00.3
91.30.00.4
91.30.00.5
91.30.00.6
91.40.00.1
91.50.00.1
91.60.00.1
Assigned Scope Overhead Earthworks

Salaries & Benefits
Employee Vehicles (7ea)
Employee Expenses & Meals
Tool & Supply Allowances
Travel & Subsistence
Buildings & Storage
Office Expenses
Telephone Expense
Services & Utilities
Hoisting & Handling
Service Equipment
Survey Layout
Traffic Control
Insurance
MO
V-MO
MO
MO
MO
MO
MO
MO
MO
MO
MO
month
sum
LS
36.00
252.00
36.00
30.00
36.00
36.00
36.00
36.00
36.00
30.00
30.00
30.00
1.00
1.00
50,610.00
830.00
2,330.00
1,060.00
2,710.00
4,470.00
1,520.00
1,360.00
1,280.00
13,580.00
23,720.00
8,210.00
317,940.00
264,950.00
Section Total:
91.10.00.1
91.10.00.2
91.10.00.3
91.20.00.1
91.20.00.2
91.30.00.1
91.30.00.2
91.30.00.3
91.30.00.4
91.30.00.5
91.30.00.6
91.40.00.1
91.50.00.1
91.60.00.1
Assigned Scope Overhead Structures

Salaries & Benefits
Buildings & Storage
Office Expenses
Telephone Expense
Hoisting & Handling
Service Equipment
Survey Layout
Traffic Control
Insurance
9/1/03 4:30:26 PM
1,821,960.00
209,160.00
83,880.00
31,800.00
97,560.00
160,920.00
54,720.00
48,960.00
46,080.00
407,400.00
711,600.00
246,300.00
317,940.00
264,950.00
4,503,230.00
MO
V-MO
MO
MO
MO
MO
MO
MO
MO
MO
MO
month
sum
LS
36.00
252.00
36.00
30.00
36.00
36.00
36.00
36.00
36.00
30.00
30.00
30.00
1.00
1.00
50,610.00
830.00
2,330.00
1,060.00
2,710.00
4,470.00
1,520.00
1,360.00
1,280.00
13,580.00
23,720.00
8,210.00
317,940.00
264,950.00
1,821,960.00
209,160.00
83,880.00
31,800.00
97,560.00
160,920.00
54,720.00
48,960.00
46,080.00
407,400.00
711,600.00
246,300.00
317,940.00
264,950.00
Page No 12 of 14
Item
Description
Unit
Quantity
Rate
Section Total:
91.10.00.1
91.10.00.2
91.10.00.3
91.20.00.1
91.20.00.2
91.30.00.1
91.30.00.2
91.30.00.3
91.30.00.4
91.30.00.5
91.30.00.6
91.40.00.1
91.50.00.1
91.60.00.1
Assigned Scope Overhead Paving

Salaries & Benefits
Buildings & Storage
Office Expenses
Telephone Expense
Hoisting & Handling
Service Equipment
Survey Layout
Traffic Control
Insurance
MO
V-MO
MO
MO
MO
MO
MO
MO
MO
MO
MO
month
sum
LS
36.00
252.00
36.00
30.00
36.00
36.00
36.00
36.00
36.00
30.00
30.00
30.00
1.00
1.00
50,610.00
830.00
2,330.00
1,060.00
2,710.00
4,470.00
1,520.00
1,360.00
1,280.00
13,580.00
23,720.00
8,210.00
317,940.00
264,950.00
Amount
4,503,230.00
1,821,960.00
209,160.00
83,880.00
31,800.00
97,560.00
160,920.00
54,720.00
48,960.00
46,080.00
407,400.00
711,600.00
246,300.00
317,940.00
264,950.00
Section Total:
4,503,230.00
Sub Total:
13,509,690.00
Consortium Indirect Cost
94.10.00.1
94.10.00.2
94.10.00.3
CJV Management & Supervision

Salaries
Employee Vehicles (32 ea)
Employee Expenses
MO
V-MO
MO
36.00
891.00
36.00
221,300.00
830.00
7,500.00
Section Total:
94.20.00.1
94.20.00.2
CJV Quality Control

Lab Testing Services
Quality Control Services
8,976,330.00
LS
LS
1.00
1.00
744,210.00
966,530.00
Section Total:
94.30.00.1
CJV Survey
Survey Control
CJV Expenses
Buildings
Office Expenses
Telephone Expense
Project Signs
Safety Expenses
Monitoring Services
Environmental Controls
Archeological Controls
Pay Duty Police for Traffic Control
Armed Security along Right of Way
9/1/03 4:30:26 PM
744,210.00
966,530.00
1,710,740.00
month
32.00
7,790.00
Section Total:
94.40.10.1
94.40.10.2
94.40.10.3
94.40.10.4
94.40.10.5
94.40.20.1
94.40.20.2
94.40.20.3
94.40.30.1
94.40.30.2
94.40.30.3
94.40.40.1
94.40.40.2
7,966,800.00
739,530.00
270,000.00
249,280.00
249,280.00
MO
MO
MO
MO
MO
MO
MO
MO
MO
MO
MO
month
months
36.00
36.00
36.00
36.00
36.00
36.00
1.00
36.00
1.00
36.00
1.00
6.00
36.00
7,330.00
23,110.00
8,690.00
10,800.00
540.00
32.70
4,710.00
16,750.00
254,350.00
2,940.00
211,960.00
19,430.00
10,010.00
263,880.00
831,960.00
312,840.00
388,800.00
19,440.00
1,177.20
4,710.00
603,000.00
254,350.00
105,840.00
211,960.00
116,580.00
360,360.00
Page No 13 of 14
Item
94.40.50.1
94.40.60.1
94.40.70.1
94.40.80.1
94.40.80.2
94.40.80.3
94.40.80.4
94.40.80.5
80.10.1
Description
Unit
LS
Yr
LS
LS
LS
LS
LS
LS
Public Relations
Municipal Taxes
Consulting Fees
Insurance
Bonding & Permits
Proposal Cost
Success Fee
Management Fee
Rate
34,030.00
5,300.00
180,170.00
11,775,520.00
11,543,540.00
3,569,160.00
3,212,360.00
4,640,730.00
Amount
34,030.00
15,900.00
180,170.00
11,775,520.00
11,543,540.00
3,569,160.00
3,212,360.00
4,640,730.00
Section Total:
38,446,307.20
Sub Total:
49,382,657.20
Sub Total:
62,892,347.20
Design
Design Cost
9/1/03 4:30:26 PM
Quantity
1.00
3.00
1.00
1.00
1.00
1.00
1.00
1.00
LS
1.00
17,898,790.00
17,898,790.00
Section Total:
17,898,790.00
Grand Total:
371,309,013.10
Page No 14 of 14

03-International Toll Road Capital Cost Estimate

Enviado por

Dados do documento

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

03-International Toll Road Capital Cost Estimate

Enviado por

Direitos autorais:

Formatos disponíveis

International Project Estimating System

Bill of Quantities International Toll Road Project

10.10.3: Cable TV Relocation

10.10.4: Waterline Relocation

10.10.6: Irrigation Relocation

10.10.7: Protection National Water Conduit

Protection Water Conduit 1

Coordinate with Authorities

Connection to Electrical Utility

20.60.30: Landscaping Maintenance

20.60.80: Wall Finishes

20.60.90: Landscape Walls

Fencing & Signs

20.80.10: Barrier Wall

20.80.20: Safety Accessories

20.80.201: Traffic Signs & Signage

20.80.30: Marking & Painting

30.10.18-02 Bridge 1: (Segmental)

30.10.18.04 Bridge 2: (Segmental)

30.10.18.04.2 1200 mm Caissons

30.10.18.04.4 Bridge Structure

30.10.18-05 Bridge 3. (Segmental)

30.10.18-06 Bridge 4: (Segment)

30.10.18-07 Bridge 5 Interchange (Girder)

30.10.18-08 Bridge 6 Menashe Reservoir:

30.10.18-09 Bridge 7 (Girder)

30.10.18-10 Bridge 8 (Girder)

30.10.18-11 Bridge 9 (Girder)

30.10.18-12 Bridge 10 (Rigid)

30.10.18-14 Bridge 11 (Girder)

30.10.18-15 Bridge 12 (Girder)

30.10.18-31 Bridge 13 (Girder)

30.10.18-32 Bridge 14 (Rigid)

Temporary Access Road/Crane Pads

Earth Excavation for Structure

Rock Excavation for Structure

Supply & Install Caissons

Mass Concrete (Mudslab)

Concrete in Barrier Walls/Curb

Concrete Reinforcing Rebar

Deck Joint Assemblies

S & I Barrier Railing

Embedded Work in Structure

Bridge Deck Waterproofing

Deck Drain System

30.10.17-12 Bridge 16 (Girder)

30.10.18-30 Bridge 17 (Girder)

Temporary Access Road/Crane Pads

Earth Excavation for Structure

Rock Excavation for Structure

Supply & Install Caissons

Mass Concrete (Mudslab)

Concrete in Barrier Walls/Curb

Concrete in Approach Slab

Concrete Reinforcing Rebar

Deck Joint Assemblies

S & I Barrier Railing

Embedded Work in Structure

Bridge Deck Waterproofing

Deck Drain System

Plexiglas Sound Stop Barriers

S&P Con. Pipe, 125 cm. Dia class 5

S&P Boulders @ Streams, having a min. surface

Temp. Erosion Control Measures