Total Direct cost

£ 250,645,463.64 £ 250,645,463.64

Stations (1000 m) Phases (500 m)

Phase 1
Station 1
Phase 2
Phase 1
Station 2
Phase 2
Phase 1
Station 3
Phase 2
Phase 1
Station 4
Phase 2
Phase 1
Station 5
Phase 2
Phase 1
Station 6
Phase 2
Phase 1
Station 7
Phase 2
Phase 1
Station 8
Phase 2
Phase 1
Station 9
Phase 2
Phase 1
Station 10
Phase 2
Phase 1
Station 11
Phase 2 (348.64 m)
SUM

Stations (1000 m) Phases (500 m)

Phase 1
Station 1
Phase 2
Phase 1
Station 2
Phase 2
Phase 1
Station 3
Phase 2
Phase 1
Station 4
Phase 2
Phase 1
Station 5
Phase 2
Phase 1
Station 6
Phase 2
Phase 1
Station 7
Phase 2
Phase 1
Station 8
Phase 2
Phase 1
Station 9
 Station 9
Phase 2
Phase 1
Station 10
Phase 2
Phase 1
Station 11
Phase 2 (348.64 m)
SUM

Indirect Cost
Type of cost % of cost Total cost

£ -
 CUT & FILL

Cut Durations
Cut Quantities m3 Cost Rate (L.E/m3) Total Cost (L.E) Duration
11607.99 60 696479.4 6
2.22 60 133.2 1
999.37 60 59962.2 1
7702.87 60 462172.2 2
147976.95 60 8878617 11
147071.48 60 8824288.8 11
15808.01 60 948480.6 4
22227.11 60 1333626.6 4
18325.68 60 1099540.8 5
225272.81 60 13516368.6 15
135379.42 60 8122765.2 9
87.79 60 5267.4 1
16013.48 60 960808.8 5
31103.92 60 1866235.2 6
7837.28 60 470236.8 4
0 60 0 0
0 60 0 0
10891.61 60 653496.6 3
84180.86 60 5050851.6 9
119894.05 60 7193643 12
83451.19 60 5007071.4 9
23198.04 60 1391882.4 4
1,109,032.13 £ 66,541,927.80 122

Fill Durations
Fill Quantities m3 Cost Rate (L.E/m3) Total Cost (L.E) Duration
13171.38 80 1053710.4 4
35321.9 80 2825752 6
25639.83 80 2051186.4 5
3528.78 80 282302.4 2
39.47 80 3157.6 1
342.51 80 27400.8 1
343.1 80 27448 1
0.6 80 48 1
671.39 80 53711.2 1
0 80 0 0
7095.56 80 567644.8 4
17562.28 80 1404982.4 5
10466.72 80 837337.6 6
0 80 0 0
110898.25 80 8871860 10
211767.27 80 16941381.6 11
98617.97 80 7889437.6 10
 16281.81 80
0 80
0 80
0 80
0 80
551,748.82
1302544.8 5
0 0
0 0
0 0
0 0
£ 44,139,905.60 73

Total Duration of Cut & FILL

Stations (1000 m) Phases (500 m) Total Cost
Station 1 Phase 1 1750189.8
Phase 2 2825885.2
Station 2 Phase 1 2111148.6
Grading Durations Of Subgrade H59:H74 (15 cm)
Phase 2 744474.6
Station 3 Phase 1 8881774.6
Phase 2 8851689.6
Station 4 Phase 1 975928.6
Phase 2 1333674.6
Station 5 Phase 1 1153252
Phase 2 13516368.6
Station 6 Phase 1 8690410
Phase 2 1410249.8
Station 7 Phase 1 1798146.4
Phase 2 1866235.2
Station 8 Phase 1 9342096.8
Phase 2 16941381.6
Station 9 Phase 1 7889437.6
Phase 2 1956041.4
Station 10 Phase 1 5050851.6
Phase 2 7193643
Station 11 Phase 1 5007071.4
Phase 2 (348.64 m) 1391882.4
SUM £ 110,681,833.40
£ 110,681,833.40

Cost / Day Stations (1000 m)

116079.9
Station 1
133.2
59962.2
Station 2
231086.1
807147
Station 3
802208.072727273
237120.15
Station 4
333406.65
219908.16
Station 5
901091.24
902529.466666667
Station 6
5267.4
192161.76
Station 7
311039.2
117559.2
Station 8
0
0
Station 9
217832.2
561205.733333333
Station 10
599470.25
556341.266666667
Station 11
347970.6
SUM Of One Layer

Gr
Cost / Day Stations (1000 m)
263427.6
Station 1
470958.666666667
410237.28
Station 2
141151.2
3157.6
Station 3
27400.8
27448
Station 4
48
53711.2
Station 5
0
141911.2
Station 6
280996.48
139556.266666667
Station 7
0
887186
Station 8
0
0
Station 9
 Station 9
260508.96
0
Station 10
0
0
Station 11
0
SUM Of One Layer

Stations (1000 m)
Station 1
Of Subgrade H59:H74 (15 cm)
Station 2

Station 3

Station 4

Station 5

Station 6

Station 7

Station 8

Station 9

Station 10

Station 11
SUM Of One Layer

G
Stations (1000 m)
Station 1

Station 2

Station 3

Station 4

Station 5

Station 6
Station 6

Station 7

Station 8

Station 9

Station 10

Station 11
SUM Of One Layer
 Grading

Grading Durations Of Subgrade (15 cm)

Phases (500 m) SubGrade Quantities m2 Cost Rate (L.E/m2) Total Cost (L.E) Duration
Phase 1 19250 5 96250 4
Phase 2 19250 5 96250 4
Phase 1 19250 5 96250 4
Phase 2 19250 5 96250 4
Phase 1 5775 5 28875 1
Phase 2 15400 5 77000 3
Phase 1 19250 5 96250 4
Phase 2 15600 5 78000 3
Phase 1 15600 5 78000 3
Phase 2 2340 5 11700 1
Phase 1 15600 5 78000 3
Phase 2 15600 5 78000 3
Phase 1 15600 5 78000 3
Phase 2 15600 5 78000 3
Phase 1 15600 5 78000 3
Phase 2 15600 5 78000 3
Phase 1 15600 5 78000 3
Phase 2 15600 5 78000 3
Phase 1 15600 5 78000 3
Phase 2 15600 5 78000 3
Phase 1 15600 5 78000 3
Phase 2 (348.64 m) 10877.6 5 54388 2
SUM Of One Layer 333442.6 £ 1,570,963.00 66

Grading Durations Of SubBase (15 cm) (Each Layer)

Phases (500 m) Subbase Quantities m2 Cost Rate (L.E/m2) Total Cost (L.E) Duration
Phase 1 19250 5 96250 4
Phase 2 19250 5 96250 4
Phase 1 19250 5 96250 4
Phase 2 19250 5 96250 4
Phase 1 9625 5 48125 1
Phase 2 7750 5 38750 3
Phase 1 15500 5 77500 4
Phase 2 15500 5 77500 3
Phase 1 15608.9333333333 5 78044.66666667 3
Phase 2 10262.9333333333 5 51314.66666667 1
Phase 1 7750 5 38750 3
Phase 2 15500 5 77500 3
Phase 1 15500 5 77500 3
Phase 2 15575.1 5 77875.5 3
Phase 1 15797.2666666667 5 78986.33333333 3
Phase 2 15632.3 5 78161.5 3
Phase 1 15500 5 77500 3
 Phase 2 15574.2 5 77871 3
Phase 1 15800.6 5 79003 3
Phase 2 15651.0666666667 5 78255.33333333 3
Phase 1 15500 5 77500 3
Phase 2 (348.64 m) 10808.1666666667 5 54040.83333333 2
SUM Of One Layer 325835.566666667 £ 1,532,927.83 66

Grading Durations Of Base (First Layer 12.5 cm)

Phases (500 m) Base Quantities m2 Cost Rate (L.E/m2) Total Cost (L.E) Duration
Phase 1 19250 5 96250 3
Phase 2 19250 5 96250 3
Phase 1 19250 5 96250 3
Phase 2 19250 5 96250 3
Phase 1 9624.97777777778 5 48124.88888889 2
Phase 2 7750 5 38750 2
Phase 1 15500 5 77500 3
Phase 2 15500 5 77500 3
Phase 1 15608.8888888889 5 78044.44444444 3
Phase 2 10262.2222222222 5 51311.11111111 1
Phase 1 7750 5 38750 1
Phase 2 15500 5 77500 3
Phase 1 15500 5 77500 3
Phase 2 15575.0666666667 5 77875.33333333 3
Phase 1 15797.2888888889 5 78986.44444444 3
Phase 2 15632.2666666667 5 78161.33333333 3
Phase 1 15500 5 77500 3
Phase 2 15574.2222222222 5 77871.11111111 3
Phase 1 15800.5777777778 5 79002.88888889 3
Phase 2 15651.0666666667 5 78255.33333333 3
Phase 1 15500 5 77500 3
Phase 2 (348.64 m) 10808.1777777778 5 54040.88888889 2
SUM Of One Layer 325834.755555556 £ 1,532,923.78 59

Grading Durations Of Base (Second Layer 10 cm)

Phases (500 m) Base Quantities m3 Cost Rate (L.E/m2) Total Cost (L.E) Duration
Phase 1 19250 5 96250 2
Phase 2 19250 5 96250 2
Phase 1 19250 5 96250 2
Phase 2 19250 5 96250 2
Phase 1 9624.97777777778 5 48124.88888889 1
Phase 2 7750 5 38750 1
Phase 1 15500 5 77500 2
Phase 2 15500 5 77500 2
Phase 1 15608.8888888889 5 78044.44444444 2
Phase 2 10262.2222222222 5 51311.11111111 2
Phase 1 7750 5 38750 1
 Phase 2 15500 5 77500 2
Phase 1 15500 5 77500 2
Phase 2 15575.0666666667 5 77875.33333333 2
Phase 1 15797.2888888889 5 78986.44444444 2
Phase 2 15632.2666666667 5 78161.33333333 2
Phase 1 15500 5 77500 2
Phase 2 15574.2222222222 5 77871.11111111 2
Phase 1 15800.5777777778 5 79002.88888889 2
Phase 2 15651.0666666667 5 78255.33333333 2
Phase 1 15500 5 77500 2
Phase 2 (348.64 m) 10808.1777777778 5 54040.88888889 2
SUM Of One Layer 325834.755555556 £ 1,532,923.78 41
£ 7,702,666.22

Compac
Cost / Day Stations (1000 m) Phases (500 m)
24062.5 Phase 1
Station 1
24062.5 Phase 2
24062.5 Phase 1
Station 2
24062.5 Phase 2
28875 Phase 1
Station 3
25666.6666667 Phase 2
24062.5 Phase 1
Station 4
26000 Phase 2
26000 Phase 1
Station 5
11700 Phase 2
26000 Phase 1
Station 6
26000 Phase 2
26000 Phase 1
Station 7
26000 Phase 2
26000 Phase 1
Station 8
26000 Phase 2
26000 Phase 1
Station 9
26000 Phase 2
26000 Phase 1
Station 10
26000 Phase 2
26000 Phase 1
Station 11
27194 Phase 2 (348.64 m)
SUM Of One Layer

Compacting D
Cost / Day Stations (1000 m) Phases (500 m)
24062.5 Phase 1
Station 1
24062.5 Phase 2
24062.5 Phase 1
Station 2
24062.5 Phase 2
48125 Phase 1
Station 3
12916.6666667 Phase 2
19375 Phase 1
Station 4
25833.3333333 Phase 2
26014.8888889 Phase 1
Station 5
51314.6666667 Phase 2
12916.6666667 Phase 1
Station 6
25833.3333333 Phase 2
25833.3333333 Phase 1
Station 7
25958.5 Phase 2
26328.7777778 Phase 1
Station 8
26053.8333333 Phase 2
25833.3333333 Phase 1
Station 9
 Station 9
25957 Phase 2
26334.3333333 Phase 1
Station 10
26085.1111111 Phase 2
25833.3333333 Phase 1
Station 11
27020.4166667 Phase 2 (348.64 m)
SUM Of One Layer

Compacting
Cost / Day Stations (1000 m) Phases (500 m)
32083.3333333 Phase 1
Station 1
32083.3333333 Phase 2
32083.3333333 Phase 1
Station 2
32083.3333333 Phase 2
24062.4444444 Phase 1
Station 3
19375 Phase 2
25833.3333333 Phase 1
Station 4
25833.3333333 Phase 2
26014.8148148 Phase 1
Station 5
51311.1111111 Phase 2
38750 Phase 1
Station 6
25833.3333333 Phase 2
25833.3333333 Phase 1
Station 7
25958.4444444 Phase 2
26328.8148148 Phase 1
Station 8
26053.7777778 Phase 2
25833.3333333 Phase 1
Station 9
25957.037037 Phase 2
26334.2962963 Phase 1
Station 10
26085.1111111 Phase 2
25833.3333333 Phase 1
Station 11
27020.4444444 Phase 2 (348.64 m)
SUM Of One Layer

Compacting
Cost / Day Stations (1000 m) Phases (500 m)
48125 Phase 1
Station 1
48125 Phase 2
48125 Phase 1
Station 2
48125 Phase 2
48124.8888889 Phase 1
Station 3
38750 Phase 2
38750 Phase 1
Station 4
38750 Phase 2
39022.2222222 Phase 1
Station 5
25655.5555556 Phase 2
38750 Phase 1
Station 6
 Station 6
38750 Phase 2
38750 Phase 1
Station 7
38937.6666667 Phase 2
39493.2222222 Phase 1
Station 8
39080.6666667 Phase 2
38750 Phase 1
Station 9
38935.5555556 Phase 2
39501.4444444 Phase 1
Station 10
39127.6666667 Phase 2
38750 Phase 1
Station 11
27020.4444444 Phase 2 (348.64 m)
SUM Of One Layer
 Compacting £ 58,540,263.29

Compacting Durations Of Subgrade (15 cm)

SubGrade Quantities m3 Cost Rate (L.E/m2) Total Cost (L.E) Duration Cost / Day
19250 38 731500 3 243833.3333333
19250 38 731500 3 243833.3333333
19250 38 731500 3 243833.3333333
19250 38 731500 2 365750
5775 38 219450 1 219450
15400 38 585200 1 585200
19250 38 731500 2 365750
15600 38 592800 2 296400
15600 38 592800 2 296400
2340 38 88920 1 88920
15600 38 592800 2 296400
15600 38 592800 2 296400
15600 38 592800 2 296400
15600 38 592800 2 296400
15600 38 592800 2 296400
15600 38 592800 2 296400
15600 38 592800 2 296400
15600 38 592800 2 296400
15600 38 592800 2 296400
15600 38 592800 2 296400
15600 38 592800 2 296400
10877.6 38 413348.8 2 206674.4
333442.6 £ 11,939,318.80 44

Compacting Durations Of SubBase (15 cm) (Each Layer)

Subbase Quantities m3 Cost Rate (L.E/m2) Total Cost (L.E) Duration Cost / Day
19250 38 731500 3 243833.3333333
19250 38 731500 3 243833.3333333
19250 38 731500 3 243833.3333333
19250 38 731500 3 243833.3333333
9625 38 365750 2 182875
7750 38 294500 1 294500
15500 38 589000 2 294500
15500 38 589000 2 294500
15608.9333333333 38 593139.46666667 2 296569.7333333
10262.9333333333 38 389991.46666667 1 389991.4666667
7750 38 294500 1 294500
15500 38 589000 2 294500
15500 38 589000 2 294500
15575.1 38 591853.8 2 295926.9
15797.2666666667 38 600296.13333333 2 300148.0666667
15632.3 38 594027.4 2 297013.7
15500 38 589000 2 294500
 15574.2 38 591819.6 2 295909.8
15800.6 38 600422.8 2 300211.4
15651.0666666667 38 594740.53333333 2 297370.2666667
15500 38 589000 2 294500
10808.1666666667 38 410710.33333333 2 205355.1666667
325835.566666667 £ 11,650,251.53 45

Compacting Durations Of Base (First Layer 12.5 cm)

Base Quantities m3 Cost Rate (L.E/m2) Total Cost (L.E) Duration Cost / Day
19250 38 731500 2 365750
19250 38 731500 2 365750
19250 38 731500 2 365750
19250 38 731500 2 365750
9624.97777777778 38 365749.15555556 1 365749.1555556
7750 38 294500 1 294500
15500 38 589000 2 294500
15500 38 589000 2 294500
15608.8888888889 38 593137.77777778 2 296568.8888889
10262.2222222222 38 389964.44444444 1 389964.4444444
7750 38 294500 1 294500
15500 38 589000 2 294500
15500 38 589000 2 294500
15575.0666666667 38 591852.53333333 2 295926.2666667
15797.2888888889 38 600296.97777778 2 300148.4888889
15632.2666666667 38 594026.13333333 2 297013.0666667
15500 38 589000 2 294500
15574.2222222222 38 591820.44444444 2 295910.2222222
15800.5777777778 38 600421.95555556 2 300210.9777778
15651.0666666667 38 594740.53333333 2 297370.2666667
15500 38 589000 2 294500
10808.1777777778 38 410710.75555556 1 410710.7555556
325834.755555556 £ 11,650,220.71 39

Compacting Durations Of Base (Second Layer 10 cm)

Base Quantities m3 Cost Rate (L.E/m2) Total Cost (L.E) Duration Cost / Day
19250 38 731500 2 365750
19250 38 731500 2 365750
19250 38 731500 2 365750
19250 38 731500 2 365750
9624.97777777778 38 365749.15555556 1 365749.1555556
7750 38 294500 1 294500
15500 38 589000 2 294500
15500 38 589000 2 294500
15608.8888888889 38 593137.77777778 2 296568.8888889
10262.2222222222 38 389964.44444444 1 389964.4444444
7750 38 294500 1 294500
 15500 38 589000 2 294500
15500 38 589000 2 294500
15575.0666666667 38 591852.53333333 2 295926.2666667
15797.2888888889 38 600296.97777778 2 300148.4888889
15632.2666666667 38 594026.13333333 2 297013.0666667
15500 38 589000 2 294500
15574.2222222222 38 591820.44444444 2 295910.2222222
15800.5777777778 38 600421.95555556 2 300210.9777778
15651.0666666667 38 594740.53333333 2 297370.2666667
15500 38 589000 2 294500
10808.1777777778 38 410710.75555556 1 410710.7555556
325834.755555556 £ 11,650,220.71 39
 Sprinkiling

Sprinkiling The prime Coat

Stations (1000 m) Phases (500 m) Area m2
Phase 1 19250
Station 1
Phase 2 19250
Phase 1 19250
Station 2
Phase 2 19250
Phase 1 9624.9777778
Station 3
Phase 2 7750
Phase 1 15500
Station 4
Phase 2 15500
Phase 1 15608.888889
Station 5
Phase 2 10262.222222
Phase 1 7750
Station 6
Phase 2 15500
Phase 1 15500
Station 7
Phase 2 15575.066667
Phase 1 15797.288889
Station 8
Phase 2 15632.266667
Phase 1 15500
Station 9
Phase 2 15574.222222
Phase 1 15800.577778
Station 10
Phase 2 15651.066667
Phase 1 15500
Station 11
Phase 2 (348.64 m) 10808.177778
SUM Of One Layer 325834.75556

Sprinkiling The Tack Coat

Stations (1000 m) Phases (500 m) Area m2
Phase 1 19250
Station 1
Phase 2 19250
Phase 1 19250
Station 2
Phase 2 19250
Phase 1 9624.9777778
Station 3
Phase 2 7750
Phase 1 15500
Station 4
Phase 2 15500
Phase 1 15608.888889
Station 5
Phase 2 10262.222222
Phase 1 7750
Station 6
Phase 2 15500
Phase 1 15500
Station 7
Phase 2 15575.066667
Phase 1 15797.288889
Station 8
Phase 2 15632.266667
Phase 1 15500
Station 9
Station 9
Phase 2 15574.222222
Phase 1 15800.577778
Station 10
Phase 2 15651.066667
Phase 1 15500
Station 11
Phase 2 (348.64 m) 10808.177778
SUM Of One Layer 315026.57778
 Sprinkiling £ 8,797,538.40

Sprinkiling The prime Coat

Cost Rate (L.E/m2) Total Cost L.E Duration Cost/Day
13.5 259875 2 129937.5
13.5 259875 2 129937.5
13.5 259875 2 129937.5
13.5 259875 2 129937.5
13.5 129937.2 1 129937.2
13.5 104625 1 104625
13.5 209250 2 104625
13.5 209250 2 104625
13.5 210720 2 105360
13.5 138540 1 138540
13.5 104625 1 104625
13.5 209250 2 104625
13.5 209250 2 104625
13.5 210263.4 2 105131.7
13.5 213263.4 2 106631.7
13.5 211035.6 2 105517.8
13.5 209250 2 104625
13.5 210252 2 105126
13.5 213307.8 2 106653.9
13.5 211289.4 2 105644.7
13.5 209250 2 104625
13.5 145910.4 1 145910.4
£ 4,398,769.20 39

Sprinkiling The Tack Coat

Cost Rate (L.E/m2) Total Cost L.E Duration Cost/Day
13.5 259875 2 129937.5
13.5 259875 2 129937.5
13.5 259875 2 129937.5
13.5 259875 2 129937.5
13.5 129937.2 2 64968.6
13.5 104625 2 52312.5
13.5 209250 2 104625
13.5 209250 2 104625
13.5 210720 2 105360
13.5 138540 2 69270
13.5 104625 2 52312.5
13.5 209250 2 104625
13.5 209250 2 104625
13.5 210263.4 2 105131.7
13.5 213263.4 2 106631.7
13.5 211035.6 2 105517.8
13.5 209250 2 104625
13.5 210252 2 105126
13.5 213307.8 2 106653.9
13.5 211289.4 2 105644.7
13.5 209250 2 104625
13.5 145910.4 1 0.98256161616
£ 4,398,769.20 43
 Paving

Paving & Mashing of Binder Course (12 cm)

Stations (1000 m) Phases (500 m) Binder Quantities m3 Cost Rate (L.E/m3)
Phase 1 2310 1016
Station 1
Phase 2 2310 1016
Phase 1 2310 1016
Station 2
Phase 2 2310 1016
Phase 1 1155 1016
Station 3
Phase 2 930 1016
Phase 1 1860 1016
Station 4
Phase 2 1860 1016
Phase 1 1873.07 1016
Station 5
Phase 2 1231.56 1016
Phase 1 930 1016
Station 6
Phase 2 1860 1016
Phase 1 1860 1016
Station 7
Phase 2 1869.01 1016
Phase 1 1895.67 1016
Station 8
Phase 2 1875.87 1016
Phase 1 1860 1016
Station 9
Phase 2 1868.91 1016
Phase 1 1896.07 1016
Station 10
Phase 2 1878.13 1016
Phase 1 1860 1016
Station 11
Phase 2 (348.64 m) 1296.98 1016
SUM Of One Layer 39100.27

Paving & Mashing of Wearing Course (8 cm)

Stations (1000 m) Phases (500 m) Wearing Quantities m3 Cost Rate (L.E/m3)
Phase 1 1540 1016
Station 1
Phase 2 1540 1016
Phase 1 1540 1016
Station 2
Phase 2 1440 1016
Phase 1 1340 1016
Station 3
Phase 2 1290 1016
Phase 1 1240 1016
Station 4
Phase 2 1240 1016
Phase 1 1248.71 1016
Station 5
Phase 2 1258.22 1016
Phase 1 1241.18 1016
Station 6
Phase 2 1140 1016
Phase 1 1040 1016
Station 7
Phase 2 1166 1016
Phase 1 1263.78 1016
Station 8
Phase 2 1250.59 1016
Phase 1 1240 1016
Station 9
Station 9
Phase 2 1245.93 1016
Phase 1 1264.05 1016
Station 10
Phase 2 1252.09 1016
Phase 1 1240 1016
Station 11
Phase 2 (348.64 m) 864.65 1016
SUM Of One Layer 27885.2
g £ 64,145,637.52

urse (12 cm)

Total Cost (L.E) Duration Cost / Day Stations (1000 m)
£ 2,346,960.00 2 1173480
Station 1
£ 2,346,960.00 2 1173480
£ 2,346,960.00 2 1173480
Station 2
£ 2,346,960.00 2 1173480
£ 1,173,480.00 2 586740
Station 3
£ 944,880.00 2 472440
£ 1,889,760.00 2 944880
Station 4
£ 1,889,760.00 2 944880
£ 1,903,039.12 2 951519.56
Station 5
£ 1,251,264.96 2 625632.48
£ 944,880.00 2 472440
Station 6
£ 1,889,760.00 2 944880
£ 1,889,760.00 2 944880
Station 7
£ 1,898,914.16 2 949457.08
£ 1,926,000.72 2 963000.36
Station 8
£ 1,905,883.92 2 952941.96
£ 1,889,760.00 2 944880
Station 9
£ 1,898,812.56 2 949406.28
£ 1,926,407.12 2 963203.56
Station 10
£ 1,908,180.08 2 954090.04
£ 1,889,760.00 2 944880
Station 11
£ 1,317,731.68 2 658865.84
£ 37,378,914.32 44 SUM

ourse (8 cm)
Total Cost (L.E) Duration Cost / Day Stations (1000 m)
£ 1,564,640.00 2 782320
Station 1
£ 1,564,640.00 2 782320
£ 1,564,640.00 2 782320
Station 2
£ 1,463,040.00 2 731520
£ 1,361,440.00 2 680720
Station 3
£ 1,310,640.00 2 655320
£ 1,259,840.00 2 629920
Station 4
£ 1,259,840.00 2 629920
£ 1,268,689.36 2 634344.68
Station 5
£ 1,278,351.52 2 639175.76
£ 1,261,038.88 2 630519.44
Station 6
£ 1,158,240.00 2 579120
£ 1,056,640.00 2 528320
Station 7
£ 1,184,656.00 2 592328
£ 1,284,000.48 2 642000.24
Station 8
£ 1,270,599.44 2 635299.72
£ 1,259,840.00 2 629920
Station 9
 Station 9
£ 1,265,864.88 2 632932.44
£ 1,284,274.80 2 642137.4
Station 10
£ 1,272,123.44 2 636061.72
£ 1,259,840.00 2 629920
Station 11
£ 878,484.40 2 439242.2
£ 26,766,723.20 44 SUM

Stations (1000 m)
Station 1

Station 2

Station 3

Station 4

Station 5

Station 6

Station 7

Station 8

Station 9

Station 10

Station 11
SUM
 Markings, Signs & Reflectors

Land Line Painting & Markings

Phases (500 m) Quantities m2 Cost Rate (L.E/m2) Total Cost (L.E)
Phase 1 408.38 65 26544.7
Phase 2 408.38 65 26544.7
Phase 1 408.38 65 26544.7
Phase 2 408.38 65 26544.7
Phase 1 408.38 65 26544.7
Phase 2 408.38 65 26544.7
Phase 1 408.38 65 26544.7
Phase 2 370.88 65 24107.2
Phase 1 370.88 65 24107.2
Phase 2 370.88 65 24107.2
Phase 1 370.88 65 24107.2
Phase 2 370.88 65 24107.2
Phase 1 370.88 65 24107.2
Phase 2 370.88 65 24107.2
Phase 1 370.88 65 24107.2
Phase 2 370.88 65 24107.2
Phase 1 370.88 65 24107.2
Phase 2 370.88 65 24107.2
Phase 1 370.88 65 24107.2
Phase 2 370.88 65 24107.2
Phase 1 370.88 65 24107.2
Phase 2 (348.64 m) 261.474 65 16995.81
SUM 8312.454 £ 513,764.81

Reflectors
Phases (500 m) Quantities piece Cost Rate (L.E/piece) Total Cost (L.E)
Phase 1 615 10 6150
Phase 2 615 10 6150
Phase 1 615 10 6150
Phase 2 615 10 6150
Phase 1 615 10 6150
Phase 2 615 10 6150
Phase 1 615 10 6150
Phase 2 558 10 5580
Phase 1 558 10 5580
Phase 2 558 10 5580
Phase 1 558 10 5580
Phase 2 558 10 5580
Phase 1 558 10 5580
Phase 2 558 10 5580
Phase 1 558 10 5580
Phase 2 558 10 5580
Phase 1 558 10 5580
 Phase 2 558 10 5580
Phase 1 558 10 5580
Phase 2 558 10 5580
Phase 1 558 10 5580
Phase 2 (348.64 m) 394 10 3940
SUM 12511 £ 118,960.00

Signs
Phases (500 m) Quantities piece Cost Rate (L.E/piece) Total Cost (L.E)
Phase 1 32 800 25600
Phase 2 0 800 0
Phase 1 3 800 2400
Phase 2 2 800 1600
Phase 1 7 800 5600
Phase 2 7 800 5600
Phase 1 5 800 4000
Phase 2 0 800 0
Phase 1 9 800 7200
Phase 2 26 800 20800
Phase 1 4 800 3200
Phase 2 4 800 3200
Phase 1 4 800 3200
Phase 2 16 800 12800
Phase 1 38 800 30400
Phase 2 16 800 12800
Phase 1 4 800 3200
Phase 2 13 800 10400
Phase 1 19 800 15200
Phase 2 2 800 1600
Phase 1 2 800 1600
Phase 2 (348.64 m) 0 800 0
SUM 213 £ 144,800.00
 £ 777,524.81

Duration Cost / Day

1 26544.7
1 26544.7
1 26544.7
1 26544.7
1 26544.7
1 26544.7
1 26544.7
1 24107.2
1 24107.2
1 24107.2
1 24107.2
1 24107.2
1 24107.2
1 24107.2
1 24107.2
1 24107.2
1 24107.2
1 24107.2
1 24107.2
1 24107.2
1 24107.2
1 16995.81
22

Duration Cost / Day

2 3075
2 3075
2 3075
2 3075
2 3075
2 3075
2 3075
2 2790
2 2790
2 2790
2 2790
2 2790
2 2790
2 2790
2 2790
2 2790
2 2790
 2 2790
2 2790
2 2790
2 2790
2 1970
44

Duration Cost / Day

1 25600
1 0
1 2400
1 1600
1 5600
1 5600
1 4000
0 0
1 7200
1 20800
1 3200
1 3200
1 3200
1 12800
1 30400
1 12800
1 3200
1 10400
1 15200
1 1600
1 1600
0 0
20