Estimate Summary

INTEGRATED ROAD INVESTMENT PROGRAMME (iRoad 2) - WESTERN PROVINCE
RDA/ADB/IROAD-2(WP)/ICB/CL-03
COST TO COMPLETION
ITEM CONTRACT BOQ (A)
Bill No Sec. DESCRIPTION UNIT RATE
Bill Pay QUANTITY AMOUNT
1A BILL No.1 A : PRELIMINARY AND GENERAL ITEMS
1A 1.1 1.1 MAINTENANCE OF EXISTING ROADS
1A 1.1 1 103.2(2) Routine maintenance of existing roads Km-Mth 6,602.00 1,245.00 8,219,490.00
1A 1.2 1.2 CONTRACTOR'S SITE ESTABLISHMENT
1A 1.2 2 108.4 (1) Provide Main Laboratory LS 4,389,496.00 1.00 4,389,496.00
1A 1.2 3 108.4 (2) Provide Furniture and Laboratory equipment for main Laboratory LS 24,208,800.00 1.00 24,208,800.00
1A 1.3 1.3 SETTING OUT, CROSS SECTION SURVEYS AND DRAWINGS
1A 1.3 4 117(1) Surveying and Setting out of Centre Line km 291,874.00 83.00 24,225,542.00
Preparation of Longitudinal sections (LS) and Cross Sections (CSs) with all
assosiated costs for Design works (pavement and Geometrical) of road works
1A 1.3 5 117(2) other than bridge and retaining wall structures including submission of as-built km 165,060.00 83.00 13,699,980.00
drawing
Design works and preparation of drawings for retaining Structures as described in

1A 1.3 6 117(3) Employer’s requirements including submission of as-built drawing S.qm 11,004.00 83.00 913,332.00
1A 1.4 1.4 PROJECT SIGN BOARDS

1A 1.4 7 118(1) Provide Project Name boards (2mx1.5m) as directed by the Engineer Nr 82,530.00 76.00 6,272,280.00
1A 1.5 1.5 INSURANCE & BONDS 1.00
Provide Insurance for works, contractor's equipmnt, third party persons and
1A 1.5 8 119.1(1) properties LS 14,223,990.00 1.00 14,223,990.00
1A 1.5 9 119.1(2) Provide Workmen's compensation insurance LS 6,095,996.00 1.00 6,095,996.00
1A 1.5 10 119.1(3) Provide Professional Indemnity Insurance for Contractor’s Design LS 550,200.00 -
1A 1.6 1.6 OFFICE FOR THE EMPLOYER/ ENGINEER
1A 1.6 11 120.4 (1) Provide fully furnished office Type 1 LS - -
1A 1.6 12 120.4 (2) Provide fully furnished office Type 2 LS 9,633,782.00 1.00 9,633,782.00
1A 1.7 1.7 HOUSING FOR THE EMPLOYER/ ENGINEER
1A 1.7 13 120.5(1) Provide fully furnished House Type 1 LS 5,822,739.00 2.00 11,645,478.00
1A 1.7 14 120.5(2) Provide fully furnished House Type 2 LS - -
1A 1.7 15 120.5(3) Provide fully furnished House Type 3 LS 4,555,744.00 1.00 4,555,744.00
1A 1.8 1.8 SURVEY EQUIPMENT
1A 1.8 16 120.7(1) Provide survey Equipment for exclusive use of the Employer/Engineer LS 3,521,280.00 1.00 3,521,280.00
1A Bill No.1A Carried to Summary 131,605,190.00
1B BILL No.1B : PRELIMINARY AND GENERAL ITEMS
1B 1.1 1.1 TRAFFIC SAFETY CONTROL
1B 1.1 1 103(1) Traffic safety and control Mth 386,650.00 30.00 11,599,500.00
1B 1.2 1.2 CONTRACTOR'S SITE ESTABLISHMENT
1B 1.2 2 108.1(3) Maintenance of site establishment and site management for the Contractor Mth 2,476,833.00 30.00 74,304,990.00
Provide adequate environmental protection and safety precautions during

1B 1.2 3 108.1(4) construction and implement EMP and prepare monthly monitoring report Mth 82,500.00 30.00 2,475,000.00
1B 1.2 4 108.4(3) Maintain Main Laboratory Mth 121,550.00 30.00 3,646,500.00

1B 1.3 1.3 MONTHLY PROGRESS REPORT
1B 1.3 6 108.2(1) Monthly Progress Report including progress photographs and electronic copy Mth 22,000.00 30.00 660,000.00
1B 1.4 1.4 OFFICE FOR THE EMPLOYER/ ENGINEER
1B 1.4 7 120.4 (1)a Maintain fully furnished office Type 1 Mth - -
Maintain fully furnished office Type 2
1B 1.4 8 120.4 (2)a Mth 245,163.00 30.00 7,354,890.00
1B 1.5 1.5 HOUSING FOR THE EMPLOYER/ ENGINEER
1B 1.5 9 120.5(1)a Maintain fully furnished House Type 1 Mth 87,038.00 60.00 5,222,280.00
1B 1.5 10 120.5(2)a Maintain fully furnished House Type 2 Mth - -
1B 1.5 11 120.5(3)a Maintain fully furnished House Type 3 Mth 62,288.00 30.00 1,868,640.00
1B 1.6a 1.6 a VEHICLES FOR THE EMPLOYER
1B 1.6a 12 120.6(1) Supply and Maintain Vehicle Type 1 Vehicle month 301,400.00 30.00 9,042,000.00
1B 1.6a 13 120.6 (2) Supply and Maintain Vehicle Type 2 Vehicle month 324,363.00 30.00 9,730,890.00
1B 1.6a 14 120.6(3) Supply and Maintain Vehicle Type 3 Vehicle month - -
1B 1.6a 15 120.6 (4) Supply and Maintain Vehicle Type 4 Vehicle month - -
1B 1.6a 16 120.6 (5) Supply and Maintain Vehicle Type 5 Vehicle month - -
1B 1.6b 1.6.b VEHICLES FOR THE ENGINEER
1B 1.6b 17 120.6(1) Supply and Maintain Vehicle Type 1 Vehicle month - -
1B 1.6b 18 120.6 (2) Supply and Maintain Vehicle Type 2 Vehicle month 324,363.00 90.00 29,192,670.00
1B 1.6b 19 120.6(3) Supply and Maintain Vehicle Type 3 Vehicle month - -
1B 1.6b 20 120.6 (4) Supply and Maintain Vehicle Type 4 Vehicle month 41,250.00 186.00 7,672,500.00
1B 1.6b 21 120.6 (5) Supply and Maintain Vehicle Type 5 Vehicle month - -
1B 1.7 1.7 OPERATIVES FOR THE ENGINEER'S STAFF
1B 1.7 23 120.8(1) Survey Assistant Mth 55,000.00 60.00 3,300,000.00
1B 1.7 24 120.8(2) Laboratory Technician Mth 90,000.00 90.00 8,100,000.00
1B 1.7 25 120.8(3) CAD Operator Mth 75,000.00 30.00 2,250,000.00
1B 1.7 26 120.8(4) Secretary Mth - -
1B 1.7 27 120.8(5) Administration Manager Mth - -
1B 1.7 28 120.8(6) Office Aide Mth 50,000.00 30.00 1,500,000.00
1B 1.7 29 120.8(7) House keeper Mth 40,000.00 90.00 3,600,000.00
1B 1.7 30 120.8(8) Labourer Mth 45,000.00 30.00 1,350,000.00
1B 1.7 31 120.8(9) Assistant quantiyy surveyor Mth 75,000.00 30.00 2,250,000.00
1B 1.7 32 120.8(10) Environmental officer Mth - -
1B 1.7 33 120.8(11) Social Officer Mth - -
1B 1.7 34 120.8(12) Clerk Mth 55,000.00 30.00 1,650,000.00
1B Bill No.1B Carried to Summary 186,769,860.00
2 BILL No.2 : SITE CLEARING
2 2.1 2.1 CLEARING AND GRUBBING
Clearing and grabbing inclusive of removing top soil to an average depth of 0.15m
2 2.1 1 201(1) a and backfilling/trenches caused by removal of stumps Sq.m 494.53 181,720.00 89,865,991.60
2 2.1 2 201(3) Removal of trees : Girth 600 to 1,200 mm nr 5,284.92 235.00 1,241,956.20
2 2.1 3 201(4) Removal of trees : Girth 1,200 to 2,000 mm nr 14,068.62 160.00 2,250,979.20
2 2.1 4 201(5) Removal of trees : Girth over 2000 mm nr 23,448.34 100.00 2,344,834.00
2 2.1 5 201(7) Removal stumps of previously felled trees ; Girth 600 - 1,200 mm nr 5,275.97 320.00 1,688,310.40
2 2.1 6 201(8) Removal stumps of previously felled trees ; Girth 1,200 mm - 2,000 mm nr 14,068.61 70.00 984,802.70
2 2.1 7 201(9) Removal stumps of previously felled trees ; Girth over 2,000 mm nr 23,448.34 10.00 234,483.40
2 2.1 8 201(10)a Removal of overhanging branches; Girth 300 to 600 mm nr 4,689.86 920.00 4,314,671.20
1 OF 35
COST TO COMPLETION
2 2.1 9 201(10)b Removal of overhanging branches; Girth 600 to 1,200 mm nr 6,448.20 40.00 257,928.00
2 2.1 10 201(10)c Removal of overhanging branches; Girth over 1,200 mm nr 7,034.31 4.00 28,137.24
2 2.2 2.2 REMOVAL OF EXISTING STRUCTURES
2 2.2 11 202(1) a Dismantle & remove pipe culverts up to 900mm diameter lm 4,103.75 330.00 1,354,237.50
2 2.2 12 202(1) b Dismantle & remove pipe culverts above 900mm diameter lm 4,103.75 80.00 328,300.00
2 2.2 13 202(2) Dismantle & remove concrete structures Cu.m 4,103.75 3,930.00 16,127,737.50
2 2.2 14 202(2) a Dismantle & remove random rubble masonry structures Cu.m 3,517.64 510.00 1,793,996.40
2 2.2 15 202(2) b Dismantle & remove existing brick /block structures Cu.m 3,517.64 438.00 1,540,726.32
2 2.2 16 202(2) c Dismantle & remove dressed stone and handover to the client Cu.m 3,517.64 160.00 562,822.40
2 2.2 17 202(3)a Remove fencing and like other lm 410.66 3,790.00 1,556,401.40
2 Bill No.2 Carried to Summary 126,476,315.46
3 BILL No.3 : EARTH WORKS
3 3.1 3.1 ROADWAY EXCAVATION
3 3.1 1 301(1) Roadway excavation , soil suitable for fill Cu.m 937.97 9,000.00 8,441,730.00
3 3.1 2 301(2) Roadway excavation, soft rock Cu.m 1,172.22 238.00 278,988.36
3 3.1 3 301(8) Roadway excavation, hard rock Cu.m 5,275.97 75.00 395,697.75
3 3.1 4 301(11) Roadway excavation, unsuitable soil Cu.m 937.97 36,000.00 33,766,920.00
3 3.1 5 301(13) Road pavement excavation Cu.m 1,172.22 1,680.00 1,969,329.60
3 3.1 6 301(16) Preparation of sub grade in cut areas Sq.m 70.37 113,110.00 7,959,550.70
3 3.2 3.2 CHANNEL EXCAVATION
3 3.2 7 301A(1) Channel excavation soil suitable for fill Cu.m 1,172.22 4,000.00 4,688,880.00
3 3.2 8 301A(2) Channel excavation, soft rock Cu.m 1,406.48 865.00 1,216,605.20
3 3.2 9 301A(4) Channel excavation, hard rock Cu.m 9,379.72 100.00 937,972.00
3 3.2 10 301A(5) Channel excavation, unsuitable soil Cu.m 1,172.22 9,500.00 11,136,090.00
3 3.3 3.3 EXCAVATION AND BACKFILL OF STRUCTURES
3 3.3 11 302(1) Excavation for structures, soil suitable for backfill Cu.m 1,969.45 1,750.00 3,446,537.50
3 3.3 12 302(2) Excavation for structures, soft rock Cu.m 3,517.64 105.00 369,352.20
3 3.3 13 302(4) Excavation for structures, hard rock Cu.m 9,379.72 700.00 6,565,804.00
3 3.3 14 302(5) Excavation for structures, unsuitable soil Cu.m 2,344.45 4,000.00 9,377,800.00
3 3.3 15 302(8) Backfill with granular material Cu.m 4,317.76 860.00 3,713,273.60
3 3.4 3.4 EMBANKMENT CONSTRUCTION
3 3.4 16 304(1) a Embankment construction using material from roadway excavation, Type I Cu.m 937.97 4,750.00 4,455,357.50
3 3.4 17 304(1) b Embankment construction using material from roadway excavation, Type II Cu.m 937.97 10,000.00 9,379,700.00
3 3.4 18 304(2) a Embankment construction using borrow material, Type I Cu.m 3,776.95 17,500.00 66,096,625.00
3 3.4 19 304(2) b Embankment construction using borrow material, Type II Cu.m 2,795.60 10,000.00 27,956,000.00
3 3.4 20 304(3) Trimming, leveling and compaction of original ground Sq.m 58.81 67,880.00 3,992,022.80
3 3.4 21 304(4) providing and place geofabric Sq.m 264.14 750.00 198,105.00
3 3.4 22 304(6) Embankment construction using rockfill Cu.m 4,583.82 2,290.00 10,496,947.80
3 Bill No.3 Carried to Summary : 216,839,289.01
4 BILL No.4 : ROAD PAVEMENT
4 4.1 4.1 SUB BASES, CAPPING LAYERS AND BASES
4 4.1 1 401(1) a Sub base as compacted in position(upper Subbase) Cu.m 3,882.03 14,750.00 57,259,942.50
4 4.1 2 408(2) Scarification of existing base Sq.m 5.78 29,450.00 170,221.00
4 4.1 3 405(1) Dense graded aggregate base (Nominal size of aggregate 37.5 mm) Cu.m 5,533.36 46,500.00 257,301,240.00
4 4.2 4.2 SHOULDER CONSTRUCTION
4 4.2 4 409(1) Earthen shoulders as compacted in position Cu.m 3,927.34 27,300.00 107,216,382.00
4 4.2 5 409(2) Trench excavation in shoulders for filter drain Cu.m 937.97 50.00 46,898.50
4 4.2 6 409(3) Geotextile for filter drain Sq.m 261.24 500.00 130,620.00
4 4.2 7 409(4) Porous material for filter drain Cu.m 5,015.69 60.00 300,941.40
4 4.3 4.3 PRIME COAT AND TACK COAT
4 4.3 8 501(5) a Bituminous prime coat using MC 30 at rate of 1.0 ltr per sq.m Sq.m 251.60 294,500.00 74,096,200.00
Blotting Material applied at the rate of 1 cum
4 4.3 9 501 (5) c per 250 Sq.m. Sq.m 17.35 294,500.00 5,109,575.00
4 4.3 10 502(2) Tack coat using CRS 1 at rate of 0.25 - 0.55 ltr per sq.m Sq.m 63.62 308,000.00 19,594,960.00
4 4.4 4.4 ASPHALTIC CONCRETE SURFACING
4 4.4 11 506(1) Asphalt concrete in wearing course 50mm thick Sq.m 1,604.10 294,500.00 472,407,450.00
4 4.4 12 506(2) a Asphalt concrete regulating course Mt 13,228.97 1,750.00 23,150,697.50
4 4.5 4.5 CONCRETE PAVEMENT
4 4.5 13 1008(1) formwork rough finish Sq.m 1,406.48 166.00 233,475.68
4 4.5 14 1002(1) Tor steel Reinforcement Mt 225,109.42 5.00 1,125,547.10
4 4.5 15 901B(1) Concrete pavement (30) Cu.m 22,622.19 250.00 5,655,547.50
4 4.5 16 806A(1) Concrete block paving Sqm - -
4 Bill No. 4 Carried to Summary 1,023,799,698.18
5 BILL No.5 : DRAINAGE
5 5.1 5.1 ROAD SIDE AND LEADAWAY DRAINS
5 5.1 1 701(1) Lining of Drains with pre-cast units (d=300mm , Drawing No DS-01) lm 6,101.16 9,140.00 55,764,602.40
5 5.1 2 701(2) a Lining of drains with Concrete: Grade 15 (20) Cu.m 18,045.12 310.00 5,593,987.20
5 5.1 3 701(2) b Lining of drains with Concrete: Grade 20 (20) Cu.m 18,918.50 1,650.00 31,215,525.00
5 5.1 4 701(2) c Lining of drains with Concrete: Grade 25 (20) Cu.m 20,619.96 1,000.00 20,619,960.00
5 5.1 5 701(6) a 100 mm thick Precast concrete cover slab including reinforcement & formwork Sq.m 6,684.38 1,125.00 7,519,927.50
5 5.1 6 701(6) b 125mm thick Precast concrete cover slab including reinforcement & formwork Sq.m 8,143.87 2,200.00 17,916,514.00
5 5.1 7 701(6) c 150mm thick Precast concrete cover slab including reinforcement & formwork Sq.m 12,142.54 160.00 1,942,806.40
5 5.1 8 705(2) d Filter medium Cu.m 4,493.20 45.00 202,194.00
5 5.1 9 706(1) d Weep hole, PVC pipe (Type 600) - 75mm diameter lm 958.22 1,235.00 1,183,401.70
5 5.1 10 1002(1) Tor steel reinforcement Mt 225,109.42 90.00 20,259,847.80
5 5.1 11 1008(1) Formwork smooth finish Sq.m 1,769.90 9,500.00 16,814,050.00
5 5.1 12 1008(2) Formwork rough finish Sq.m 1,758.34 12,085.00 21,249,538.90
5 5.2 5.2 CLEANING, DESILTING AND REPAIRING OF CULVERTS
5 5.2 13 1303(1) a Clearing and repairing pipe culverts nr 35,172.50 45.00 1,582,762.50
5 5.2 14 1303(1) b Clearing and reparing other culvert types nr 41,034.59 45.00 1,846,556.55
5 Bill No. 5 Carried to Summary 203,711,673.95
6 BILL No.6 : CULVERTS,RETAINING STRUCTURES & BUS BAYS
6 6.1 6.1 CULVERTS
6 6.1 1 705(1) Aggregate backfill Cu.m 4,675.40 260.00 1,215,604.00
6 6.1 2 705(2) Filter medium Cu.m 4,506.70 65.00 292,935.50
2 OF 35
COST TO COMPLETION
6 6.1 3 705(3) Impervious layer Sq.m 1,325.50 120.00 159,060.00
6 6.1 4 706(1) Weep hole, PVC pipe (Type 600) - 75mm diameter lm 961.11 450.00 432,499.50
6 6.1 5 707(3) Concrete encasement of pipes Cu.m 29,021.22 100.00 2,902,122.00
6 6.1 6 707(5) Reinforcement steel for concrete encasement Mt 225,813.14 5.00 1,129,065.70
6 6.1 7 707(6) a Reinforced concrete pipe 450mm diameter lm - -
6 6.1 8 707(6)b Reinforced concrete pipes 600mm diameter lm 12,349.80 1,800.00 22,229,640.00
6 6.1 9 707(6)c Reinforced concrete pipes 900mm diameter lm 18,946.46 130.00 2,463,039.80
6 6.1 10 707(6) d Reinforced concrete pipe 1200mm diameter lm - -
6 6.1 11 805(1) Gabions Cu.m - -
6 6.1 12 808(5) c Guard stone nr 3,671.88 650.00 2,386,722.00
6 6.1 13 1001(1) Concrete: Grade 15 Cu.m 18,101.99 1,450.00 26,247,885.50
6 6.1 14 1001(2) Concrete: Grade 20 Cu.m 18,977.30 200.00 3,795,460.00
6 6.1 17 1001(6) Concrete: Grade 40 Cu.m - -
6 6.1 18 1002(1)k Tor steel reinforcement Mt 225,813.14 75.00 16,935,985.50
6 6.1 19 1006(1) Random rubble masonry Cu.m 12,698.77 870.00 11,047,929.90
6 6.1 20 1008(1)k Formwork smooth finish Sq.m 2,363.73 3,435.00 8,119,412.55
6 6.1 21 1008(2)k Formwork rough finish Sq.m 2,352.16 4,830.00 11,360,932.80
6 6.1 22 1006(3) Plastering rough finish Sq.m 935.08 1,165.00 1,089,368.20
6 Bill No. 6 Carried to Summary : 124,804,432.95
7 BILL No.7 BRIDGES
7 7.1 7.1 BRIDGES
7 7.1 1 1006(1) Random rubble masonry Cu.m - -
7 7.1 2 705(1) Aggregate backfill Cu.m - -
7 7.1 3 705(2) Filter medium Cu.m - -
7 7.1 4 705(3) Impervious layer Sq.m - -
7 7.1 5 706(1) Weep hole, PVC pipe (Type 600) - 75mm diameter lm - -
7 7.1 6 804(1) c Rip rap protection as approved by the Engineer Cu.m - -
7 7.1 7 805(1) Gabions Cu.m - -
7 7.1 8 808(5) c Guard stone nr - -
7 7.1 14 1002(1)k Tor steel reinforcement Mt - -
7 7.1 15 1008(1)k Formwork smooth finish Sq.m - -
7 7.1 16 1008(2)k Formwork rough finish Sq.m - -
7 7.1 17 1006(3) Plastering rough finish Sq.m - -
75x12 mm hard rubber bearing pads supplied & laid over capping beam as per
7 7.1 18 1010(1) drawing lm - -
20mm dia 1800mm long cold worked high steel dowels driven into bed rock for
7 7.1 19 1011B(1) abutment and wing walls supplied fixed and grouted nr - -
Precast reinforced concrete railing & uprights in Grade 25 (20) concrete as per
7 7.1 20 1018(1) drawing No.T/B/102 A & B lm - -
End pilasters in Class A concrete of Grade 25 (20) with foundation type I as per
7 7.1 21 1019(1)a drawing No. T/B/106 Rev.1 nr - -
End pilasters in Class A concrete of Grade 25 (20) with foundation type II as per
7 7.1 22 1019(1)b drawing No. T/B/106 Rev.1 nr - -
End pilasters in Class A concrete of Grade 25 (20) with foundation type III as per
7 7.1 23 1019(1)c drawing No. T/B/106 Rev.1 nr - -
End pilasters in Class A concrete of Grade 25 (20) with foundation type IV as per
7 7.1 24 1019(1)d drawing No. T/B/106 Rev.1 nr - -
7 Bill No. 7 Carried to Summary :
8 BILL No.8 : INCIDENTAL CONSTRUCTION
8 8.1 8.1 TOP SOILING AND GRASSING
8 8.1 1 802(4) Grass sodding as approved by the Engineer Sq.m 703.72 11,900.00 8,374,268.00
Plants of suitable species not less than 2.0m in height suppllied,planted,nurtured
8 8.1 2 803(1) and maintained during contract period nr 1,758.34 1,430.00 2,514,426.20
8 8.2 8.2 RIP RAP PROTECTION FOR EMBANKMENT SLOPES
8 8.2 3 804(1) Rip rap protection as approved by the Engineer Cu.m 12,254.37 335.00 4,105,213.95
8 8.3 8.3 GUARD RAILS, GUARD WALLS, GUARD STONES
8 8.3 4 808(5) Guard stone nr 3,660.31 770.00 2,818,438.70
8 8.3 5 809(1) a Pedestrian guard fence lm 12,497.30 130.00 1,624,649.00
8 8.4 8.4 ROAD MARKINGS
8 8.4 6 810(1) a Center line : Continuous Sq.m - -
8 8.4 7 810(1) b Center line : Intermittent Sq.m - -
8 8.4 8 810(1) c Edge line : Continuous Sq.m 1,934.75 16,850.00 32,600,537.50
8 8.4 9 810(1) d Pedestrian crossing Sq.m 2,169.00 382.00 828,558.00
8 8.4 10 810(3) Reflecting road studs nr 2,169.00 330.00 715,770.00
8 8.5 8.5 TRAFFIC SIGNS
8 8.5 11 811(1) Single pole, sign area up to 0.5m2 nr 16,882.53 990.00 16,713,704.70
8 8.5 12 811(2) Double pole, sign area up to 2.0m2 nr 111,379.60 15.00 1,670,694.00
8 8.5 13 1501 (10) Repairing, painting and reinstate existing traffic signs nr - -
8 8.6 8.6 KILOMETRE POSTS AND BOUNDARY MARKERS
8 8.6 14 819(1) Provide ,install and paint new kilometre post nr 16,414.03 60.00 984,841.80
8 8.6 15 819(2) Reposition of existing killometre post nr - -
Provide, install and paint new precast right of way boundary markers
8 8.6 16 819. (5) nr 7,620.42 1,420.00 10,820,996.40
9 9 BILL No.9 : DAY WORK SUMMARY
9 9 1 Total Daywork: Labor 431,400.00 431,400.00
9 9 2 Total Daywork: Contractor's Equipment 1,427,500.00 1,427,500.00
9 9 3 Total Daywork: Materials 1,608,756.00 1,608,756.00
9 Bill No. 9 Dayworks Carried to Summary : 3,467,656.00
9 BILL No.9 : SCHEDULE OF DAY WORK RATES
9 9.1 9.1 : LABOR
9 9.1 1 Surveyor Hr 813.00 50.00 40,650.00
9 9.1 2 Survey Assistant (skilled) Hr 438.00 50.00 21,900.00
3 OF 35
COST TO COMPLETION
9 9.1 3 Welder Hr 438.00 50.00 21,900.00
9 9.1 4 Electrician Hr 375.00 50.00 18,750.00
9 9.1 5 Carpenter Hr 438.00 50.00 21,900.00
9 9.1 6 Mason Hr 438.00 100.00 43,800.00
9 9.1 7 Labour (skilled) Hr 500.00 150.00 75,000.00
9 9.1 8 Semi-skilled workman Hr 375.00 200.00 75,000.00
9 9.1 9 Unskilled workman (labourer) Hr 375.00 300.00 112,500.00
9 Labour Day works Carried to Daywork Summary 431,400.00
9 9.2 9.2 : CONTRACTOR'S EQUIPMENT
9 9.2 1 Lorry, 3 to 5 tonnes Hr 600.00 50.00 30,000.00
9 9.2 2 Lorry, 5 to 10 tonnes Hr 800.00 50.00 40,000.00
9 9.2 3 Low-loader, 20 to 40 tonnes Hr 2,000.00 50.00 100,000.00
9 9.2 4 Site dumper, over 1.0 m3 Hr 200.00 100.00 20,000.00
9 9.2 5 Tipper truck, up to 5 tonnes Hr 1,300.00 50.00 65,000.00
9 9.2 6 Bowser, water, up to 6,000 litres with Spray Bar Hr 1,200.00 50.00 60,000.00
9 9.2 7 Farm Tractor & Broom over 2m width Hr 850.00 50.00 42,500.00
9 9.2 8 Farm tractor, with trailer minimum 3 tonne Hr 800.00 50.00 40,000.00
9 9.2 9 Backhoe, wheeled, 50 - 100 HP Hr 2,500.00 50.00 125,000.00
9 9.2 10 Backhoe, tracked, 50 - 100 HP Hr 2,600.00 50.00 130,000.00
9 9.2 11 Motor grader, up to 100 HP Hr 3,200.00 50.00 160,000.00
9 9.2 12 Steel-wheeled roller, static, 8 to 12 tonnes Hr 900.00 50.00 45,000.00
9 9.2 13 Steel-wheeled roller, vibratory, 4 to 8 tonnes Hr 2,000.00 50.00 100,000.00
9 9.2 14 Pneumatic-tyred roller, 8 to 12 tonnes Hr 3,200.00 50.00 160,000.00
9 9.2 15 Hand roller, vibratory, 1/2 - 1 tonne Hr 850.00 50.00 42,500.00
9 9.2 16 Plate compactor, vibratory, over 90 kg Hr 500.00 50.00 25,000.00
9 9.2 17 Rammer, mechanical, over 60 kg Hr 750.00 50.00 37,500.00
9 9.2 18 Air compressor with hoses and tools, 250 to 600 cfm Hr 700.00 50.00 35,000.00
9 9.2 19 Water pump with hoses, 50 to 100 mm outlet Hr 800.00 50.00 40,000.00
9 9.2 20 Concrete mixer, 0.25 to 0.50 cu.m. Hr 1,000.00 50.00 50,000.00
9 9.2 21 Generator, 10 to 50 KVA Hr 500.00 50.00 25,000.00
9 9.2 22 Welding set, electric, 300 - 400 amp Hr 650.00 50.00 32,500.00
9 9.2 23 Poker Vibrator, petrol driven Hr 450.00 50.00 22,500.00
9 Equipment Day works Carried to Daywork Summary 1,427,500.00
9 9.3 9.3 : MATERIALS
9 9.3 1 Aggregate base, dense graded (37.5 mm) Cu.m 1,960.00 50.00 98,000.00
9 9.3 2 Aggregate (20mm) Cu.m 2,474.00 50.00 123,700.00
9 9.3 3 Asphalt concrete, cold mix tonne 8,110.00 10.00 81,100.00
9 9.3 4 Bitumen emulsions, ( CRS 1, CRS 2, CSS 1) ltr 80.00 100.00 8,000.00
9 9.3 5 Bitumen prime coat, cutback MC 30 ltr 110.00 100.00 11,000.00
9 9.3 6 Bitumen, straight run, 60/70 penetration ltr 80.00 100.00 8,000.00
9 9.3 7 Bitumen, straight run, 80/100 penetration ltr 80.00 100.00 8,000.00
9 9.3 8 Block, cement, 400 x 200 x 100 mm nr 40.00 500.00 20,000.00
9 9.3 9 Brick, hand-cut nr 16.00 500.00 8,000.00
9 9.3 10 Cement, ordinary Portland tonne 18,400.00 2.50 46,000.00
9 9.3 11 Concrete pipe, reinforced 600 mm diameter lm 5,833.00 5.00 29,165.00
9 9.3 14 Concrete, Grade 15 Cu.m 15,000.00 3.00 45,000.00
9 9.3 18 Formwork, timber (smooth) Sq.m 1,100.00 50.00 55,000.00
9 9.3 19 Pipe, PVC, 160 mm diameter (Type 600) lm 2,000.00 50.00 100,000.00
9 9.3 20 Reinforcement, high-yield steel, Grade 460/425 kg 140.00 100.00 14,000.00
9 9.3 21 Reinforcement, mild steel, Grade 250 kg 140.00 100.00 14,000.00
9 9.3 22 Rubble, 100 - 150 mm Cu.m 1,767.00 50.00 88,350.00
9 9.3 23 Rubble, 150 - 225 mm Cu.m 1,696.00 50.00 84,800.00
9 9.3 24 River Sand Cu.m 6,360.00 10.00 63,600.00
9 9.3 25 Timber, Class 2, Sri Lanka Timber Corporation Cu.m 2.00 5.00 10.00
9 9.3 26 Precast concrete paving slabs 450x450x50 mm Nos 266.00 200.00 53,200.00
9 9.3 27 Paint, emulsion ltr 400.00 100.00 40,000.00
9 9.3 28 Paint, enamel ltr 450.00 100.00 45,000.00
9 9.3 29 Auto diesel ltr 120.00 100.00 12,000.00
9 9.3 30 Petrol ltr 150.00 100.00 15,000.00
9 9.3 31 kerosene Oil ltr 85.00 100.00 8,500.00
Percentage mark up applicable to materials 20% 268,126.00

works Carried to
9 Daywork 1,608,756.00
10 10 BILL No.10 : PERFORMANCE BASED MAINTENANCE
10 10 1 122(1) Maintenance of road during year one km.mon 23,322.05 996.00 23,228,761.80
10 10 2 122(2) Maintenance of road during year two km.mon 23,628.60 996.00 23,534,085.60
10 10 2 122(3) Maintenance of road during year three km.mon 23,750.07 996.00 23,655,069.72
10 Bill No.10 Carried to Summary 70,417,917.12
11 11 BILL No.11 : PROVISIONAL SUMS
Preparation and Implementation of HIV-AIDS prevention And Health Programme
11 11 2 108.3(1) (Provisional Sum) PS 500,000.00 500,000.00
Carry out survey works for bridges, design and prepare working drawings for
11 11 3 117(4) bridges and all other structures and works, where specified, as described in PS 1,000,000.00 1,000,000.00
Employer’s requirements
11 11 4 123(1) Payment to Dispute Board (only for Employer's portion) PS 1,000,000.00 1,000,000.00
11 11 5 103(2) Temporary by-passes for culverts, bridges and other structures PS 3,500,000.00 3,500,000.00
4 OF 35
COST TO COMPLETION
11 11 6 103.2(1) Initial maintenance of existing road PS 4,000,000.00 4,000,000.00
11 11 7 112.1(1) Repairs to damages of existing services PS 165,000.00 165,000.00
11 11 8 112.1(2) Demolition / Rebuilding of property PS 4,000,000.00 4,000,000.00
Allow for the construction of house Accesses (Improving / Modifing existing
11 11 9 112.1(3) accesses) PS 100,000.00 100,000.00
11 11 10 112.1(4) Diversion, protection or removal of electrical services PS 3,500,000.00 3,500,000.00
11 11 11 112.1(5) Diversion, protection or removal of water services PS 4,500,000.00 4,500,000.00
11 11 12 112.1(6) Diversion, protection or removal of telecommunication services PS 1,000,000.00 1,000,000.00
11 11 13 703(1) Grade adjustment of existing manholes PS 1,000,000.00 1,000,000.00
11 11 14 Conducting Public Stakeholders Awareness & Social Safeguard ralated activities PS 1,500,000.00 1,500,000.00
11 11 15 To attend Emergency works during Performanse Based Maintenanse Period PS 10,000,000.00 10,000,000.00
11 1116 Repairs to damages of existing Bridges PS 4,000,000.00 4,000,000.00
12 12 BILL No.12 : PHYSICAL CONTINGENCIES
12.1 12.1 NON ADJUSTABLE VARIATIONS
VO-01 VEHICLES FOR THE ENGINEER
Vehicle
1.1 Supply and maintain Vehicle Type 2 - (PJ -1603) month 320,213.00
Vehicle
1.2 Supply and maintain Vehicle Type 2 - (PJ -1602) month 315,888.00
8 Provide Covid 19 related sanitary items to CE's office sum

Bill No. 12.1 Carried to Summary -
12 12.2 12.2 ADJUSTABLE VARIATIONS
VO-02 NWS&DB PIPE TRENCH
Excavation ,bedding ,surronding backfilling with type 01 material and
2.4 reinstatement of laying of 63mm dia. PE Pipe lm 4,207.00
VO-02A NWS&DB PIPE TRENCH
Re-Excavation ,bedding,surrounding, Backfilling with quarry dust and DGAB and

2A.(i) reinstatement of laying of 110mm dia. PE pipe lm 5,573.00
Excavation ,bedding,surrounding, Backfilling with Type 1 material and

2A.(ii) reinstatement of laying of 90mm dia. PE Pipe lm 4,194.00
Excavation soft rock trench,bedding ,surronding backfilling with type 01 material

2A.(iii) and reinstatement of laying of 90mm dia. PE Pipe lm 4,405.00
2A.(iv) Concrete encasement of pipes cu.m 29,021.22
Supplying & fixing of 16mm dia, dowels with grouting on existing hardrock to
VO-03 support culvert wall base nr 1,033.00
VO-04 Removing of existing interlock paving blocks and handover to the client Sq.m 267.00
VO-05 Rubblization of existing concrete pavement Sq.m 450.00
VO-06 Applying CSS-1 instead of Mc-30 for Peime Coat under wet condition Sq.m 194.00
VO-07 Asphalt concrete in wearing course - Tonnage basis Mt 12,943.00
New1 Removal of pineapple plants for By-pass road construction at WCO-221 Rd. nr 254.00
New2 Supply and fixing steel grating lm 36,173.00
Hard roack excavation using non explosive chemical agent (Chemical blasting) -
New3.1 Roadway excavation areas cu.m 40,428.00
Hard roack excavation using non explosive chemical agent (Chemical blasting) -
New3.2 Structure excavation areas cu.m 46,749.00
New4 Remove and replacing 600mm dia. Existing hume pipe nr 4,663.00
New5 Construction of Gabbion Wall cu.m 10,966.00
Bill No. 12.2 Carried to Summary -
5 OF 35
Road Development Authority New Rate
Second Integrated Road Investment Program
Contract Package : RDA/ADB/iROAD-2(WP)/ICB/CL-03
Rate Analysis
BILL NO - 4.4.11 Assumed Qty, (sqm)= 325.00
Bill Item Asphalt concrete in wearing course 50mm thick Mark-up = 27.00%
Labour cost unit qtty Unit rate Amount (Rs)
Skilled Labour Day 2 3,000.00 6,000.00

Semi skilled Labour Day 2 2,800.00 5,600.00
Un skilled Labour Day 3.25 2,500.00 8,125.00
Allow 5% on labour for tools 986.25
Labour cost ( A ) 20,711.25 20,711.25
Equipment cost unit qtty Unit rate Amount (Rs)
Tractor Trailer hour 2 816.66 1,633.32

8-10 Tandum Roller(smooth tandem) hour 3 4,233.90 12,701.70
Pneumatic Tyre Roller hour 3 4,181.09 12,543.27
Meachinical paver hour 4 7,883.88 31,535.52
Farm tractor with broomer hour 3 1,458.46 4,375.38
Equipment cost (B) 62,789.19 62,789.19
Material cost unit qtty Unit rate Amount (Rs)

Asphalt wearing course mt 40.30 8,500.00 342,550.00 188,402.50
-
-
Material cost ( C ) 342,550.00 188,402.50
Miscellaneous unit qtty Rate Amount (Rs.)
Miscellaneous Cost (D) -

direct job cost (E) (A)+(B)+( C )+(D) 426,050.44 271,902.94
Overhead & Profit(F) (A)+(B)+( C )+(D)x 27% 115,033.62 73,413.79
Total cost(G) (E)+(F) 541,084.06 345,316.73
Unit Price 1,664.87 1,062.51

Say 1,664.00 1,062.00
All taxes are included except VAT
Rate Per Ton (BOQ) 13,419.35 17,129.03

Rate Per Ton (BOQ+ Price Escalation) 24,691.60 31,517.42
BOQ Rate 1,604.00

Discount given 3.7%
WCO 225
ACTUAL CHAINAGE SIDE
00+000 00+000 00+000 00+000

WCO 225
WORKS
00+000
REHABILITATION/ IMPROVEMENT AND MAINTENANCE OF 84.33 KM RURAL ROADS IN COLOMBO DISTRICT IN THE WESTERN PROVINCE - PACKAGE 3
BOQ Quantities for Main Items

0.00 Cu.m - Concrete 0.00 Cu.m - Soil 13.05 Cu.m-ABC 0.00 Mt 0.00 Mt -Asphalt
Road Shoulder Embankment ABC Steel
G15 G20 G25 G30 50 WC 60 WC - VO
(Cu.m) (Cu.m) (Cu.m) (Mt)
WCO-229 - - - - - - - - - -
WCO-078 - - - - - - - - - -
WCO-191 - - - - - - - - - -
WCO-235 - - - - - - 13.05 - - -
WCO-234 - - - - - - - - - -
WCO-192 - - - - - - - - - -
WCO-226 - - - - - - - - - -
WCO-224 - - - - - - - - - -
WCO-189 - - - - - - - - - -
WCO-193 - - - - - - - - - -
WCO-194 - - - - - - - - - -
WCO-216 - - - - - - - - - -
WCO-218 - - - - - - - - - -
WCO-219 - - - - - - - - - -
WCO-220 - - - - - - - - - -
WCO-225 - - - - - - - - - -
WCO-231 - - - - - - - - - -
WCO-254 - - - - - - - - - -
Total 0.00 0.00 0.00 0.00 0.00 0.00 13.05 0.00 0.00 0.00
Material 0.00 Cu.m of Concrete 0.00 Cube of Soil 7.20 Cube of ABC 0.00 Mt 0.00 Mt of Asphalt
REHABILITATION/ IMPROVEMENT AND MAINTENANCE OF 84.33 KM RURAL ROADS IN COLOMBO DISTRICT IN THE WESTERN PROVINCE - PACKAGE 3
RDA/ADB/iROAD-2(WP)/ICB/CL-03
BILL OF QUANTITIES FOR CRITICAL WORKS
SUMMARY SHEET
Bill No Description Initial BOQ Original work Aug-2023 Additional work

Preliminary and General - 1A - - (10,407,769.81) -
1
Preliminary and General - 1B - - (16,582,635.66) -
2 Site Clearing 5,622.81 (4,122,724.72) -
3 Earthworks 17,536.80 (3,334,826.33) 134,194.10
4 Road Pavement 56,834,225.54 87,285.67 (22,732,842.74) -
5 Drainage - (681,321.67) 947,228.32
6 Culverts, Retaining Structures & Bus Bays - (1,292,981.96) -
Sub Total - A 56,834,225.54 110,445.28 (59,155,102.89) 1,081,422.42
a Variation Orders - Adjustable - B - 10,476.00 (9,642,725.30) -
b Variation Orders - Non Adjustable - C - - (27,916,843.65) 28,883.94
Sub Total - (A+B+C) 56,834,225.54 120,921.28 (96,714,671.84) 1,110,306.36
Price Escalation {price Escalation- (2+3+4+5+6+a)} - D 52,287,487.50 101,573.88 (35,118,235.08) 908,394.83
Total Amount (A+B+C+D) 109,121,713.04 222,495.16 (131,832,906.92) 2,018,701.19
Description Initial BOQ Original work(A) Additional work(B) Total(A+B)
Total Amount to complete CL-03 works 109,121,713.04 222,495.16 2,018,701.19 2,241,196.35

Separate Works in Aug-2023 131,832,906.92 - 131,832,906.92
Total 132,055,402.08 2,018,701.19 134,074,103.27
REHABILITATION/ IMPROVEMENT AND MAINTENANCE OF 84.33 KM RURAL ROADS IN COLOMBO DISTRICT IN THE
WESTERN PROVINCE - PACKAGE 3
ESTIMATE FOR "WCO-211 & WCO-254 Insurance Claim"
SUMMARY SHEET
Bill No Description Ammount (Rs.)

Preliminary and General - 1A -
1
Preliminary and General - 1B -
2 Site Clearing 5,622.81
3 Earthworks 17,536.80
4 Road Pavement 87,285.67
5 Drainage -
6 Culverts, Retaining Structures & Bus Bays -
7 Bridges -
8 Incidental Construction -
9 Day Works 21,000.00
Sub Total - A 131,445.28
a Variation Orders - Adjustable - B 10,476.00
b Variation Orders - Non Adjustable - C -
Sub Total - (A+B+C) 141,921.28
Price Escalation { 83% of price Escalation-April'24 (2+3+4+5+6+7+8+9+a)} - D 117,794.66
Total Amount (A+B+C+D) 259,715.94
###
###
###
###
###
###
###
###
###
###
###
###
Prepaired By Submitted By
P.G.G.C.N.Gangewaththa K.S.D.S.Senanayake
Quantity Surveyor Project Manager

ESTIMATE FOR "WCO-211 & WCO-254 Insurance Claim"
Bill No 2 : SITE CLEARING

2.1 - CLEARING AND GRUBBING ###
Clearing and grabbing inclusive of removing top soil
1 201(1) a to an average depth of 0.15m and Sq.m 11.37 494.53 5,622.81
backfilling/trenches caused by removal of stumps
Bill No.2 Carried to Summary 5,622.81
Bill No 3 : EARTH WORKS

ITEM
DESCRIPTION UNIT QUANTITY RATE AMOUNT (Rs)
Bill Pay
3.1 - ROADWAY EXCAVATION ###
1 301(1) Roadway excavation , soil suitable for fill Cu.m 1.80 937.97 1,688.35
6 301(16) Preparation of sub grade in cut areas Sq.m 54.00 70.37 3,799.98
3.4 - EMBANKMENT CONSTRUCTION ###
Embankment construction using borrow material,
18 304(2) a Cu.m 3.19 3,776.95 12,048.47
Type I
Bill No 4 : ROAD PAVEMENT

4.1 - SUB BASES, CAPPING LAYERS AND BASES ###
Dense graded aggregate base (Nominal size of
3 405(1) Cu.m 13.05 5,533.36 72,210.35
aggregate 37.5 mm)
4.2 - SHOULDER CONSTRUCTION ###
Earthen shoulders as compacted in position
4 409(1) Cu.m 3.60 3,927.34 14,138.42
4.3 -
PRIME COAT AND TACK COAT ###
9 501 (5) c Sq.m 54.00 17.35 936.90
per 250 Sq.m.
Bill No 9 : DAY WORK

ITEM
Bill Pay
9.1 : LABOR ###
7 Labour (skilled) Hr 8.00 500.00 4,000.00
9 Unskilled workman (labourer) Hr 8.00 375.00 3,000.00
9.2 : CONTRACTOR'S EQUIPMENT ###
2 Lorry, 5 to 10 tonnes Hr 5.00 800.00 4,000.00
9 Backhoe, wheeled, 50 - 100 HP Hr 4.00 2,500.00 10,000.00
VARIATIONS - ADJUSTABLE
VO-05 - Priming using CSS-1 bitumen Sq.m 54.00 194.00 10,476.00
Variations - Adjustable Carried to Summary 10,476.00
###
ESTIMATE FOR "WCO-211 Insurance Claim"
###
0+323-0+333 LHS Embankment wash away & Replacing drain units (Annexture-01)
###
ITEM
Bill Pay
3.1 - ROADWAY EXCAVATION ###
1 301(1) Roadway excavation , soil suitable for fill Cu.m 1.80 937.97 1,688.35
3.4 - EMBANKMENT CONSTRUCTION ###
Embankment construction using borrow material,
18 304(2) a Cu.m 3.19 3,776.95 12,048.47
Type I
4.2 - SHOULDER CONSTRUCTION ###
4 409(1) Earthen shoulders as compacted in position Cu.m 3.60 3,927.34 14,138.42
9.1 : LABOR ###
7 Labour (skilled) Hr 8.00 500.00 4,000.00
9 Unskilled workman (labourer) Hr 8.00 375.00 3,000.00
9.2 : CONTRACTOR'S EQUIPMENT ###
2 Lorry, 5 to 10 tonnes Hr 5.00 800.00 4,000.00
9 Backhoe, wheeled, 50 - 100 HP Hr 4.00 2,500.00 10,000.00
Total Amount (Rs) 48,875.24
###
###
###
###
REHABILITATION/ IMPROVEMENT AND MAINTENANCE OF 84.33 KM RURAL ROADS IN COLOMBO DISTRICT IN THE WESTERN PROVINCE -
PACKAGE 3
COST ESTIMATION FOR EMPLOYER'S WORK PROPOSAL
DESCRIPTION CONTRACTOR'S
EMPLOYER'S ESTIMATED
ESTIMATED COST -
COST -INCLUDING PRICE
ROAD No. INCLUDING PRICE REMARKS
ESCALATION (87%
CHAINAGE SIDE PROPOSED WORKS ESCALATION (87%
+5%-June'23) (SLRS)
+5%-June'23) (SLRS)
00+000 ~ 00+350 BS 4,797,737.28 #REF!
00+600 ~ 00+700 BS C&G, SG Preparation & Concrete 1,370,782.08 #REF!
CL 03 WCO 216 01+000 ~ 01+200 BS Paving 2,741,564.16 #REF!
01+350 ~ 01+450 BS 1,370,782.08 #REF!
BS Pothole Patching #REF!
00+000 ~ 00+850 BS 15,535,530.24 #REF!
01+350 ~ 01+500 BS 2,741,564.16 #REF!

Asphalt concrete regulating
course
CL 03 WCO 254 01+850 ~ 02+200 BS 6,396,983.04 #REF!
02+510 ~ 02+950 BS 8,041,921.54 #REF!
C&G,SG Preparation,ABC laying,

01+550 ~ 01+650 BS 1,370,782.08 #REF!
CL 03 WCO 231 Priming, Asphalt wearing course
00+060 ~ 00+080 BS ABC laying, Priming, asphalt 1,370,782.08 #REF!

wearing regulating course
00+660 ~ 00+760 BS ABC laying, Priming, asphalt 822,469.25 #REF!

CL 03 WCO 225
00+890 ~ 00+920 BS ABC laying, Priming, asphalt 1,370,782.08 #REF!
C&G,SG Preparation,ABC laying,

01+310 ~ 01+380 BS #REF!
Priming, Asphalt wearing course
2,741,564.16
CL 03 WCO 194 C&G,SG Preparation,ABC laying,
01+380 ~ 01+500 BS #REF!
C&G, Priming, Asphalt

00+670 ~ 00+716 BS Regulating course #REF!
3,152,798.78
CL 03 WCO 193 C&G,SG Preparation,ABC laying,
00+716 ~ 00+840 BS #REF!
00+000 ~ 00+620 BS #REF!
00+700 ~ 00+830 BS #REF!

19,876,340.16
00+900 00+991 BS C&G,ABC laying, #REF!
Priming,Regulating/ Asphalt
CL 03 WCO 189 01+145 01+450 BS wearing course #REF!
01+640 ~ 01+690 BS #REF!

4,578,412.15
01+760 ~ 01+870 BS #REF!
CL 03 WCO 219 01+000 ~ 01+100 BS Pothole Patching 2,741,564.16 #REF!
C&G,ABC, Priming, Asphalt

00+000 ~ 00+100 BS 274,156.42 #REF!
regulating course
C&G,ABC, Priming, Asphalt
00+260 ~ 00+340 BS 1,096,625.66 #REF!
regulating course
CL 03 WCO 218
00+550 ~ 00+580 BS Pothole Patching 1,370,782.08 #REF!
00+210 ~ 00+240 BS Asphalt wearing course 685,391.04 #REF!
Cl 03 WCO 220 00+100 ~ 00+130 BS Asphalt Regulating course #REF!
TOTAL ESTIMATED COST Including (84%) + (5%)of Price Escalation) 84,449,314.68 #REF! LKR
COST ESTIMATION
BOQ Item : VO-16
Provide Furniture and Laboratory equipment for main Laboratory ( Critical works period)
CALCULATION SHEET
t
en
)
(C
m
Break up %
) i re
No Description Remark
d
Provided %
de
(A)
( B e qu
vi
(A/BxC)
o
R
Pr
Provide furniture and laboratory equipment for main
laboratory
B Furnishing and Equipment
Office desks 120x7cm and each having at least 3 drawers,
1 0.477% 4 4 0.477%
one of which is lockable
2 Computer desks 0.102% 2 2 0.102%
3 Typist chairs, gas lift height adjustment, arm rests 0.230% 6 6 0.230%
4 Bench Stools 0.062% 6 - 0.000%
5 Steel filing cabinets with four drawers 0.266% 2 2 0.266%
Book shelves 1m x 2m with 3 shelves and lockable
6 0.152% 1 1 0.152%
cupboard at base
7 Storage cabinets 1mx2m, two doors, lockable 0.121% 1 1 0.121%
8 Laboratory benches sufficient for all testing equipment 0.059% 1 1 0.059%
9 Laboratory sinks with cold tap(minimum) 0.293% 2 2 0.293%
10 Bulletin board 0.9x0.6m 0.020% 1 - 0.000%
11 White marker board 1.2mx0.8m 0.020% 1 1 0.020%
Desktop computer, Intel core i7 processor, 8GB DDR3 Ram,

500GB Hard drive, DVD RW, Modem,101 Key English Key
board, 6x USB Ports, On board VGA Card, 17" Flat screen
12 1.285% 1 1 1.285%
monitor, Microsoft mouse with licensed MS Windows 7
Professional and MS office Professional and MS office
Professional 2010
13 A4 laser jet printer with hub 0.208% 1 1 0.208%

C Safety Equipment
SE1 Safety Helmets 0.035% 6 6 0.035%
SE2 Water/wind proof jacket and over trousers 0.105% 6 2 0.035%
SE3 Fire Extinguishers - one per room 0.791% 7 7 0.791%
SE4 First Aid box -Stocked 0.117% 1 1 0.117%
SE5 Safety Boots (pairs) 0.123% 6 6 0.123%
Total C/F to Next Page 4.466% 4.314%
For Contractor For Engineer

Prepared by Submitted by Checked by Approved By
P.G.G.C.N.Gangewaththa M.S. Andrahennadi

Quantity Surveyor Project Manager Construction Engineer Resident Engineer
COST ESTIMATION
BOQ Item : VO-16
CALCULATION SHEET
t
en
)
(C
m
Break up %
) i re
d
Provided %
de
(A)
( B e qu
vi
(A/BxC)
o
R
Pr
Total B/F from Previous Page 4.466% 4.314%
D General Laboratory Equipment
Geographic Positioning system (500 way points / icon,
GLE1 automatic track log in both directions, trip computer, 0.258% 1 0 0.000%
reversible routes, 12 parallel channel GPS receiver)
GLE2 Rubber mallet (100mm Dia.) 0.020% 5 5 0.020%
Scoops (cast Aluminum), 80*130*50mm (round and flat 04
GLE3 0.760% 5 Sets 5 Sets 0.760%
Nos. each)
Measuring flasks (Glass) & Measuring Cylinders (Plastic) 0.899% 8 Sets 2 Sets 0.225%
Measuring flasks (Glass)
• 2 Nos 100ml, 16 4
• 2 Nos 250ml, 16 4
GLE4 • 2 Nos 500ml, 16 4
• 2 Nos 1000ml 16 4
Measuring Cylinders (Plastic)
• 3 Nos 250ml, (Graduation 1ml), 24 6
• 3 Nos 500ml,Graduation 5ml), 24 6
• 3 Nos 1000ml, (Graduation 10ml) 24 6
GLE5 Digital Vernier Caliper 150mm 0.264% 1 1 0.264%
GLE6 Steel ruler 300mm 0.004% 3 3 0.004%
Sample Splitter 6mm, Nos. of slots 12 with three pans and
GLE7 0.185% 1 1 0.185%
one flat scoop (88812 of 1989, part 102)
Sample splitter 13mm, Nos. of slots 12 with three pans and
GLE8 0.185% 1 1 0.185%
one flat scoop (88812 of 1989, part 102)
Sample splitter 50mm,Nos. of slots 08 with three pans and
GLE9 0.413% 2 2 0.413%
one flat scoop (BS 812 of 1989, part 102)
GLE10 Galvanized steel trays 24*40cm 0.100% 12 12 0.100%
Electric forced draught oven-capacity 125 liters, 1500w,
GLE11 1.113% 1 1 1.113%
230v, 50 Hz. 1-ph (with thermometer)
Electronic Field scale balance capacity -35kg accuracy
GLE12 0.334% 2 2 0.334%
1gm (Rechargeable battery include)
Electronic balance of 5000gm capacity accurate to 0.1gm
GLE13 with a tare correction of not less than 100gm 0.381% 2 1 0.191%
(Rechargeable battery include)
Electronic balance of 1500gm capacity accurate to 0.01gm
GLE14 0.381% 2 1 0.191%
230 v, AC, 50 Hz, 1-ph (Rechargeable battery include)
GLE15 Flexible spatula 100mm 0.322% 10 10 0.322%
GLE16 Glass plate - 400*600*6mm 0.057% 4 4 0.057%
GLE17 Sets crowbars, pick axe and spade 0.117% 2 1 0.059%


COST ESTIMATION
BOQ Item : VO-16
CALCULATION SHEET
t
en
)
(C
m
Break up %
) i re
d
Provided %
de
(A)
( B e qu
vi
(A/BxC)
o
R
Pr
175mm diameter porcelain bowl together with a rubber
GLE18 0.076% 2 1 0.038%
head pestle
Mixing bowl-dia. 225mm, height 1OOmm wall thickness
GLE19 0.014% 2 1 0.007%
not less than 0.75mm stainless steel
Digital Hotplate 300*600mm ,not less than 2.5Kw 30°C
GLE20 1.113% 2 1 0.557%
-300°C, 230V,AC, 50Hz,1-ph
GLE21 Heat resistant gloves, 300mm,men's size with gauntlets 0.035% 2 2 0.035%
GLE22 Neoprene gloves, 300mm , men's size 0.014% 2 2 0.014%
GLE23 Rubber gloves, 300mm men's size 0.007% 2 2 0.007%
Metal Thermometer 0-250°C (in metal casing) 60cm in
GLE24 0.120% 3 3 0.120%
length
Metal Thermometer 0-250°C 50mm diameter dial and
GLE25 stainless steel stem of approx . 200mm lenqth and 5mm 0.149% 3 3 0.149%
diameter
Digital Thermometer 0-250°C liquid crystal display,
GLE26 0.501% 3 3 0.501%
complete with penetration probe , battery and case
GLE27 Glass thermometer 0-110°C 0.029% 2 2 0.029%
GLE28 Glass thermometer 0-25ooc 0.029% 2 2 0.029%
GLE29 Bulk density measure 30 litre capacity 0.180% 1 1 0.180%
GLE30 Bulk density measure 07 litre capacity 0.116% 1 1 0.116%
GLE31 Sand Absorption cone and tamping rod 0.073% 1 1 0.073%
Camber measuring boards, 3.0m fitted with spirit levels
GLE32 0.820% 2 1 0.410%
and adjusters
Straight edge 3m long use to measure irregularities of
GLE33 0.762% 2 1 0.381%
road pavement with graduated two wedges
Steel Crucible tongs of bow type, made of steel&
GLE34 0.076% 2 1 0.038%
having aoorox.225mm lenqth
GLE35 Brass wire brush ( for cleaning of coarse sieve) 0.038% 2 2 0.038%
GLE36 Soft hair sieve brush 9 (for cleaning of fine sieves) 0.029% 2 2 0.029%
Sample tray, 610*610*63mm shall be made of heavy duty
GLE37 0.281% As req. 10 0.281%
galvanized steel plate
Sample tray 254*254*38mm shall be made of heavy duty
GLE38 0.205% As req. 10 0.205%
galvanized steel plate
Refrigerator Freezer for non flammable material, temp
GLE39 0.586% 1 1 0.586%
range - 5°C-15°C power supply 230V AC, 50hz
GLE40 Desiccator, 250ml 0.568% 2 1 0.284%


COST ESTIMATION
BOQ Item : VO-16
CALCULATION SHEET
t
en
)
(C
m
Break up %
) i re
d
Provided %
de
(A)
( B e qu
vi
(A/BxC)
o
R
Pr
E Soil testing equipment
California bearing test equipment (Complying with BS
1377 of 1990 part 04) or AASHTO T193-99
• Multi speed compression tester 50kN capacity
19.165% 2 Sets 1 Sets 9.583%
testing speed adjustable from 0 .1 to 51mm/Min, 230V, 50-
60 Hz , 1ph for CBR test, with accessories,
• Load ring 28 KN-01 No 1 1

• Load ring 50 KN-01 No 1 1
• Penetration piston complete with dial gauge holders and
2 1
dial gauge 30x0.01 mm
• CBR moulds body (plated steel) 1D 152mm x 127 mm high
24 12
(Nos 24)
• Tripod for swell measurements , with 25mm travel dial
24 12
gauge readable and accurate to 0.01mm
STE1 • Annular Surcharge weight (2Kg),-(Nos 10) 10 10
• Split Surcharge weight (2kg) -(Nos 10) 10 10
Surcharge weight (1kg), Annular type (Nos 10) 10 10
• Metal plugs with handle (150 mm Diameter x 50 mm high 2 1
• Cutting collar 2 1
• Base plate tool 2 1
C-spanners 2 1
• Swell plate (perforated plate with adjustable stem) 24 12
• Straight edge (3 x 30 x 300mm) 2 1
Extension collar 152mm ID x 50mm high 2 1
• Perforated base plate 2 1
Solid base or top plate 2 1
• Soaking Tank for at least 20 CBR moulds 1 1
• One set of Parts Catalogue & Operation and Service
Manual shall be provided
• Soil Testing Equipment
Compaction Test (complying with BS 1377-1990 part 04 or
3.399% 4 Sets 1 Sets 0.850%
AASHTO T180-01
• Automatic Proctor/CBR compactor 4 1
• Modified compaction rammer BS 1377-1990 part 04 4 2
• Modified compaction moulds BS 1377-1990 part 04 4 2
• Sample extruder with capacity of extracting specimens
100mm to 150mm in diameter , complete with adopter and 4 4
STE2 plates
• Mixing trowels 4 4
• Palette knife (20mm wide and 100mm long) 4 4
• Aluminium moisture content cans with lids
75 75
(75mm*25mm with lids) -75 nos
• Aluminium scoop 4 4


COST ESTIMATION
BOQ Item : VO-16
CALCULATION SHEET
t
en
)
(C
m
Break up %
) i re
d
Provided %
de
(A)
( B e qu
vi
(A/BxC)
o
R
Pr

COST ESTIMATION
BOQ Item : VO-16
CALCULATION SHEET
t
en
)
(C
m
Break up %
) i re
d
Provided %
de
(A)
( B e qu
vi
(A/BxC)
o
R
Pr
Standard Compaction Test Set (complying with BS 1377) 0.424% 2 Sets 1 Sets 0.212%
• Standard compaction rammer 2 1
STE3 • Standard compaction moulds + collar + base 2 1
2 1
Field Density test equipment BS1377-1990 part 9 (for fine
1.112% 2 Sets 2 Sets 1.112%
and medium grained soil)
• Sand pouring cylinder, internal diameter,150mm 2 2
• Metal dibber tool for excavating hole 2 2
• Pointed steel rod about 250mm long and 1Omm in
2 2
diameter and having a wooden handle
• Scraper for leveling ground 2 2
• Calibrating container to match with the above pouring
2 2
cylinder
STE4 • Field density plate or metal tray square shape ,
50mmdeep ,with a central hole exactly match with the above 2 2
pouring cylinder
• Density sampling spoon 2 2
• Rubber headed mallet 2 4
• Club hammer 2 2
• Density chisel 2 2
• 2" paint brush 2 4
Washing sieve 200*200mm, brass or stainless steel wire
cloth,
Aperture size 0.075mm
• Diameter : 200mm
STE5 • Height : 200mm 0.088% 2 Sets 2 Sets 0.088%
Complying with BS 410
One set of Parts Catalogue & Operation and Service Manual
shall be provided
Atterberg limit test equipment complying with BS 1377-
1.178% 2 Sets 1 Sets 0.589%
1990 part 02 or ASTM D 423 re-approved 1972
• Liquid limit device(hand operated type) 2 1
• Palette knives 100mm long, 30mm wide 2 1
• Casagrande grooving tool 2 1
• ASTM Grooving Tool 2 1
STE6 • Gauge made of brass / stainless steel 2 1
• Evaporating dish (Diameter 150mm) 2 1
• 500mm square glass plate (thickness 10mm) 2 1
• Wash bottle (plastic) 2 1
• Stainless steel rod 3mm diameter and 100mm long 2 1
• Mortar and rubber headed pestle 2 1


COST ESTIMATION
BOQ Item : VO-16
CALCULATION SHEET
t
en
)
(C
m
Break up %
) i re
d
Provided %
de
(A)
( B e qu
vi
(A/BxC)
o
R
Pr

COST ESTIMATION
BOQ Item : VO-16
CALCULATION SHEET
t
en
)
(C
m
Break up %
) i re
d
Provided %
de
(A)
( B e qu
vi
(A/BxC)
o
R
Pr
Total progress B/F from Previous Page 41.446% 25.278%
Dynamic Cone Penetrometer (DCP} equipment 3.323% 2 Sets 1 Sets 1.662%
• 16mm diameter rod with a cone having a base of 20mm

diameter and apex angle of 60°at one end and shall be
capable of being driven into the ground or the pavement with 2 1
a 8kg built-in hammer falling along a guide rod through a
height of 575mm
STE7
• An extension rod of length 1.0m two Nos. 2 1
• Extra DCP Cones (60°) 2 1
• This equipment shall be similar to the design by the
Transport and Road Research Laboratories England
Set hand augur for sampling to depths of 3m (BS 1377)
0.321% 1 1 0.321%
supplied with
• 100mm diameter heads suitable for boring in cohesion less
1 1
and cohesive soils.
STE8 • Extension rods 1m long two Nos. with couplings 1 1
• "T" handle 1 1
• Pipe wrenches (18") two Nos. 2 2
STE9 Set of Mackintosh test equipment 0.985% 1 0 0.000%
STE10 Drying pans 400x400x75 mm deep 0.281% 10 10 0.281%
STE11 Wash Bottles 0.008% 2 2 0.008%
F Concrete Testing Equipment’s
Concrete compression testing machine to determine the
7.333% 1 0.5 3.667%
compressive strength of concrete cubes, and cylinders -
Machine shall be completed with following requirements
• Machine shall be capable to apply the force up to 2000kN
for compressive test
• Digital display unit capable to measure up to 2000kN for
compressive strength, having a readability of 0.1kN for
lower ranges and 1kN for higher ranges.
CTE1
• Capable to store minimum of 200 test results in memory
and enable to download the data to a PC a suitable printer
• Machine shall be supplied with following accessories

• Sets of distance pieces for testing specimen size 300mm,
200mm,150mm,100mm
One set of Parts Catalogue & Operation and Service


COST ESTIMATION
BOQ Item : VO-16
CALCULATION SHEET
t
en
)
(C
m
Break up %
) i re
d
Provided %
de
(A)
( B e qu
vi
(A/BxC)
o
R
Pr

COST ESTIMATION
BOQ Item : VO-16
CALCULATION SHEET
t
en
)
(C
m
Break up %
) i re
d
Provided %
de
(A)
( B e qu
vi
(A/BxC)
o
R
Pr
Steel cube moulds 150*150*150 mm (BS 1881 part
CTE2 0.615% 20 20 0.615%
108:1983)
Slump cones and associated equipment (Slump cone, Base
CTE3 0.220% 3 3 0.220%
plate, Tamping rod) BS 1881 part-102
CTE4 Curing tank for test cubes (3m x 1.5m x 1m) 1.440% 1 1 1.440%
CTE5 Flakiness index gauge 0.127% 3 1 0.042%
E Bitumen Testing Equipment
Standard Penetrometer (ASTM 05-95, AASHTO

Designation T49-97) with micrometer vertical adjustment 1.772% 1 0.5 0.886%
and penetration digital measurement
• Penetrometer needles 1 0.5
• Thermometer, ASTM 17C (+19 to 27 C O) 1 0.5
• Thermometer, ASTM 63C (-8 to +32 C O) 1 0.5
• Transfer dish 1 0.5
BTE1
• Stop watch 1 0.5
• Sample containers dia: 55mm, internal depth 35mm 1 0.5
• Sample containers dia: 70mm, internal depth 45mm 1 0.5
• Thermostatically controlled digital Circulation water bath
1 0.5
230 v, 50-60 Hz, 1Ph
shall be provided
Softening Point apparatus (Ring and Ball apparatus} 0.791% 1 0.5 0.396%
Electric Heaters with Magnetic stirrer ASTM 036-95,
1 0.5
AASHTO designation T53-96)
Brass ring 1 0.5
Steel ball 1 0.5
BTE2 Ball centering guide 1 0.5
Ring holder 1 0.5
Flat brass pouring plate 1 0.5
Glass vessel bath 1 0.5
Thermometer conforming to ASTM E1,15C (+2 to +80 CO) 1 0.5
shall be provided
Specific Gravity Test (complying with ASTM D 70 -1990) 0.721% 3 3 0.721%
• Specific gravity glass bottle with glass stopper,(24ml-30ml)

3 3
Hubberd Carmic specific gravity bottle - 25ml capacity
BTE3
• Specific Gravity test thermometer (Bitumen) shall conform
3 3
to ASTM E1, 63C.
shall be provided
Total progress C/F to Next Page 59.386% 35.537%


COST ESTIMATION
BOQ Item : VO-16
CALCULATION SHEET
t
en
)
(C
m
Break up %
) i re
d
Provided %
de
(A)
( B e qu
vi
(A/BxC)
o
R
Pr

COST ESTIMATION
BOQ Item : VO-16
CALCULATION SHEET
t
en
)
(C
m
Break up %
) i re
d
Provided %
de
(A)
( B e qu
vi
(A/BxC)
o
R
Pr
Solubility of Asphalt materials ASTM D 2042-1993 0.636% 1 0.5 0.318%
• Erlenmeyerflasks (125ml) 1 0.5
• Filter flasks 1 0.5
• Beaker burner 1 0.5
• Beakers (100ml) 1 0.5
BTE4 • Filter pump 1 0.5
• Rubber tubing 1 0.5
• Trichloroethylene 1 0.5
• Gooch crucibles with glass fibre filter 1 0.5
shall be provided
Flash and Fire point Test eguipment (Cleveland open cup
1.729% 1 0.5 0.865%
apparatus conforming to ASTM D 92-1996) including
BTE5 • Test cup, heating plate and heater, shield and 1 0.5
• Thermometer conforming to ASTME1, 11C 1 0.5
shall be provided
BTE6 Ductility apparatus 3.011% 1 0.0 0.000%
BTE7 Rotating Oven -Temo 10°-200°c (30x30x30 cm3 2.487% 1 0.5 1.244%
F Asphalt Concrete Testing Equipment
Marshall Test Equipment (complying with ASTMD 1559-
1989) It shall be used for Marshall test on asphalt concrete 10.417% 1 1 10.417%
including
• 06 No's of moulds and accessories 6 6
• Specimen extractor 1 1
• Compaction hammer (electrically operated) 1 1
• Compaction pedestal 1 1
• Compaction mould holder 1 1
• Breaking head 1 1
• Testing machine and proving ring 1 1
• Flow meter with break 1 1
• Mixing apparatus 1 1
• Containers for heating bitumen 1 -
ACTE1 • Metal thermometer 1 1
• Electrically heated water bath 1 1
• Thermometers for water bath 1 1
• Scoop and spoon all conforming to ASTM D1559 -89 1 1
Note: The water bath shall be thermostatically

controlled to maintain a temperature of 600 ± 10C fitted
with trays to supports Marshall specimens in such a
manner that a good circulation of water around them is
assured. The bath is to be deep enough to allow at least
25cm depth of water to cover the trays and a pump stirrer is
to be fitted to ensure continuous circulation of water.

shall be provided

COST ESTIMATION
BOQ Item : VO-16
CALCULATION SHEET
t
en
)
(C
m
Break up %
) i re
d
Provided %
de
(A)
( B e qu
vi
(A/BxC)
o
R
Pr

COST ESTIMATION
BOQ Item : VO-16
CALCULATION SHEET
t
en
)
(C
m
Break up %
) i re
d
Provided %
de
(A)
( B e qu
vi
(A/BxC)
o
R
Pr
Total B/F to Previous Page 77.666% 48.381%
Extraction Test 3.754% 1 1 3.754%
• Centrifuge extractor complying with ASTM D 2172- 1995,
Capacity : 1,500 gms, Voltage : 220 - 240 v, 50-60 1 1
ACTE2 Hz, 1Ph, 550 w Speed Control up to 3600 r.p.m
• Filter disks 5 packs with 100 pieces in each pack. 5 5
shall be provided
Petrol Driven Core Cutting Machine
A petrol driven core cutting machine 3hp, 2 stroke engine, 9.533% 2 2 9.533%
supplied complete with water swivel including,
• 100mm diameter core bits (03 Nos) 3 3
ACTE3 • 150mm diameter core bits 3 3
• 03 Nos. Core sample extruder 2 2
Note: The core bits shall be well fitted to the core cutting
machine. One set of Parts Catalogue & Operation and
Service Manual shall be provided
Specific Gravity Test Equipment (Bituminous Mix) 1.406% 1.00 1.00 1.406%
It shall be used in determining the theoretical maximum
specific gravity and density of bituminous paving mixtures
complying with ASTM testing standard 02041-90
• TypeE-4500ml metal vacuum pyknometer with lid clear
(poly methyl metacrylate lid)
• Vacuum pump capable of evacuating air from the vacuum
container to a residual pressure of 30mm of Hg
ACTE4 • Residual pressure manometer to be connected directly to
the vacuum vessel and capable of measuring residual
pressure down to 30mm of Hg
• Manometer or vacuum gauge suitable for measuring the
vacuum being applied at the source of the vacuum .
• Balance, with ample capacity and shall be equipped with a
suitable suspension apparatus and holder to permit weighing
the sample while suspended from the center.
One set of Parts Catalogue & Operation and Service
G Aggregate Testing Equipment
Aggregate Impact Value (AIV) Test Equipment Complying
0.692% 1 Sets 0.5 Sets 0.346%
with BS 812 of 1990
This equipment shall include the following
• Test machine 01 1 0.5
ATE1 • Cylindrical steel cup 01 1 0.5
• Cylindrical metal measure 01 1 0.5
• Straight metal tamping rod 16mm dia, 600mm long 1 0.5
shall be provided


COST ESTIMATION
BOQ Item : VO-16
CALCULATION SHEET
t
en
)
(C
m
Break up %
) i re
d
Provided %
de
(A)
( B e qu
vi
(A/BxC)
o
R
Pr

COST ESTIMATION
BOQ Item : VO-16
CALCULATION SHEET
t
en
)
(C
m
Break up %
) i re
d
Provided %
de
(A)
( B e qu
vi
(A/BxC)
o
R
Pr
Flakiness Index gauge (complying with BS 812 of 1990)
Specific gravity and absorption of aggregate BS 812 Part 02 1.082% 1 Sets 1 Sets 1.082%
of 1990. It shall be used in determining specific gravity
if aggregate, including
ATE2 • Wire basket, 8" dia* 8" height approximately 1 1
• Sand absorption cone made of brass conforming to BS 812 1 1
• Tamping rod for use with cone conforming to BS 812 1 1

1 1
shall be provided
Electrical sieve shaker for of capable using 200mm &
ATE3 0.966% 1 Sets 0.5 Sets 0.483%
300mm dia sieves
Set 200 mm B.S. sieves 20, 14, 10, 9.5, 6.3, 4.75, 3.35, 2.36,
2.0, 1.7, 1.18, 0.6, 0.425, 0.3 , 0.15, 0.075 with Lid and pan
ATE4 0.478% 1 Sets 1 Sets 0.478%
Note: receiver pan and the lid shall be so constructed as to
permit nesting all of them to form 1 unit
Set 300 mm B.S. sieves 75, 50, 37.5, 28, 25, 20, 19, 16, 14,
12.5, 10 with lid and pan
ATE5 0.996% 1 Sets 1 Sets 0.996%
Note: receiver pan and the lid shall be so constructed as to
permit nesting all of them to form 1 unit
Specific gravity and absorption of aggregate BS 812 part 02
1990
0.249% 1 Sets 1 Sets 0.249%
It shall be used in determining specific gravity of aggregate,
including
• Wire basket, 8" dia.* 8" high approximately. 1 1
ATE6 • Gas jar of 1 liter capacity complete with rubber bung &
1 1
glass cover
• Sand absorption cone made of brass conforming to BS 812 1 1
• Tamping rod for use with cone conforming to BS 812
shall be provided
Field Density Test for Coarse Material ,Field Density Test
1.220% 2 Sets 2 Sets 1.220%
equipment (BS 1377-1990 Part 09)
• Sand pouring cylinder, internal diameter, 200mm 2 2
• Metal dibber tool for excavating hole 2 2
• Pointed steel rod about 250mm long and 1Omm in
ATE7 2 2
diameter and having a wooden handle
• Scraper for leveling ground 2 2
• 200mm diameter calibrating container 2 2
• Field density plate or metal tray 500mm square,
2 2
50mmdeep, with a 200mm central hole


COST ESTIMATION
BOQ Item : VO-16
CALCULATION SHEET
t
en
)
(C
m
Break up %
) i re
d
Provided %
de
(A)
( B e qu
vi
(A/BxC)
o
R
Pr
• Density sampling spoon large size. 2 2
• Rubber headed mallet 2 2
• Club Hammer 2 2
ATE7 • Density chisel 2 2
• 2" paint brush 2 2
shall be provided
Aggregate crushing value test apparatus inclusive of
measuring mould and tamping rod Complying with BS 812
ATE8 0.399% 1 Sets 0.5 Sets 0.200%
part 110 One set of parts catalogue And oparation manual
shall be provided
Sand equivalent test apparatues conforming to ASTM D

ATE9 2419-1979 One set of parts Catalogue & Operation and 1.260% 1 Sets 1 Sets 1.260%
Service Manual shall be provided
Electronic scale capacity 20kg graduation 1 gm

ATE10 One set of parts Catalogue & Oparation and Service Manual 0.148% 1 1 0.148%
shall be provided
ATE11 Wash sieves(75 microns) 0.085% 2 2 0.085%
ATE12 Sieve Brush 0.056% 3 3 0.056%
ATE13 Wash Bottles 0.008% 2 2 0.008%
Total % 100.00% 69.69%

COST ESTIMATION
BOQ Item : VO-16
CALCULATION SHEET
t
en
)
(C
m
Break up %
) i re
d
Provided %
de
(A)
( B e qu
vi
(A/BxC)
o
R
Pr

REHABILITATION/ IMPROVEMENT AND MAINTENANCE OF 84.33 KM RURAL ROADS IN COLOMBO DISTRICT IN THE WESTERN
PROVINCE - PACKAGE 3
COST ESTIMATION
ROAD No - WCO 080
CHAINAGE -
Omitted by the Employer at site inspection as no any critcal
PROPOSED WORK -
condition at site
WORK REFERANCE No -
ITEM Estimated BOQ
Description Pay Unit Remarks
Bill Pay Qty Rate(SLRS) Amount (SLRS)
1.3.4 117(1) Surveying and Setting out of Centre Line km - 291,874.00 -
3.1.4 301(11) Roadway excavation, unsuitable soil Cu.m - 937.97 -
3.4.18 304(2)a Embankment construction using borrow material, Cu.m - 3,776.95 -
4.1.2 408(2) Scarification of existing base Sq.m - 5.78 -

Dense graded aggregate base (Nominal
4.1.3 405(1) Cu.m - 5,533.36 -
maximum size of aggregate 37.5 mm)
4.2.4 409(1) Earthen shoulders as compacted in position Cu.m - 3,927.34 -
Bituminous prime coat using MC 30 at rate of

4.3.8 501(5)a Sq.m - 251.60 -
1.0 ltr per sq.m
4.3.9 501(5)c Sq.m - 17.35 -
per 250 Sq.m.
Tack coat using CRS 1 at rate of 0.25 - 0.55 ltr

4.3.10 502(2) Sq.m - 63.62 -
per sq.m
4.4.11 506(1) Asphalt concrete in wearing course 50mm thick Sq.m - 1,604.10 -
VO 05 Rubblization of Existing Concrete Pavement Sq.m - 450.00 -
SUB TOTAL (I) (Excluding Price Escalation) -
SUB TOTAL (I) (Incl. 84% of price Escalation-Aug'23+5%) - --------------- (A)
TOTAL ESTIMATED COST FOR WORKS OF ROAD No.080 -


Estimate Summary

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Estimate Summary

Uploaded by

Copyright:

Available Formats

INTEGRATED ROAD INVESTMENT PROGRAMME (iRoad 2) - WESTERN PROVINCE

Design works and preparation of drawings for retaining Structures as described in

1A 1.4 1.4 PROJECT SIGN BOARDS

Provide adequate environmental protection and safety precautions during

1B 1.2 4 108.4(3) Maintain Main Laboratory Mth 121,550.00 30.00 3,646,500.00

Percentage mark up applicable to materials 20% 268,126.00

8 Provide Covid 19 related sanitary items to CE's office sum

Re-Excavation ,bedding,surrounding, Backfilling with quarry dust and DGAB and

Excavation ,bedding,surrounding, Backfilling with Type 1 material and

Excavation soft rock trench,bedding ,surronding backfilling with type 01 material

New5 Construction of Gabbion Wall cu.m 10,966.00

Bill No. 12.2 Carried to Summary -

Labour cost unit qtty Unit rate Amount (Rs)

Skilled Labour Day 2 3,000.00 6,000.00

Labour cost ( A ) 20,711.25 20,711.25

Equipment cost unit qtty Unit rate Amount (Rs)

Tractor Trailer hour 2 816.66 1,633.32

Equipment cost (B) 62,789.19 62,789.19

Material cost unit qtty Unit rate Amount (Rs)

Material cost ( C ) 342,550.00 188,402.50

Miscellaneous unit qtty Rate Amount (Rs.)

Miscellaneous Cost (D) -

Unit Price 1,664.87 1,062.51

Rate Per Ton (BOQ) 13,419.35 17,129.03

BOQ Rate 1,604.00

00+000 00+000 00+000 00+000

BOQ Quantities for Main Items

BILL OF QUANTITIES FOR CRITICAL WORKS

Bill No Description Initial BOQ Original work Aug-2023 Additional work

Description Initial BOQ Original work(A) Additional work(B) Total(A+B)

Total Amount to complete CL-03 works 109,121,713.04 222,495.16 2,018,701.19 2,241,196.35

ESTIMATE FOR "WCO-211 & WCO-254 Insurance Claim"

Bill No Description Ammount (Rs.)

Quantity Surveyor Project Manager

Bill No 2 : SITE CLEARING

Bill No.2 Carried to Summary 5,622.81

Bill No 3 : EARTH WORKS

Bill No 4 : ROAD PAVEMENT

Bill No 9 : DAY WORK

00+000 ~ 00+350 BS 4,797,737.28 #REF!

00+600 ~ 00+700 BS C&G, SG Preparation & Concrete 1,370,782.08 #REF!

CL 03 WCO 216 01+000 ~ 01+200 BS Paving 2,741,564.16 #REF!

01+350 ~ 01+450 BS 1,370,782.08 #REF!

BS Pothole Patching #REF!

00+000 ~ 00+850 BS 15,535,530.24 #REF!

01+350 ~ 01+500 BS 2,741,564.16 #REF!

02+510 ~ 02+950 BS 8,041,921.54 #REF!

BS Pothole Patching #REF!

C&G,SG Preparation,ABC laying,

BS Pothole Patching #REF!

00+060 ~ 00+080 BS ABC laying, Priming, asphalt 1,370,782.08 #REF!

00+660 ~ 00+760 BS ABC laying, Priming, asphalt 822,469.25 #REF!

BS Pothole Patching #REF!

C&G,SG Preparation,ABC laying,

BS Pothole Patching #REF!

C&G, Priming, Asphalt

BS Pothole Patching #REF!

00+000 ~ 00+620 BS #REF!

00+700 ~ 00+830 BS #REF!

01+640 ~ 01+690 BS #REF!

BS Pothole Patching #REF!

CL 03 WCO 219 01+000 ~ 01+100 BS Pothole Patching 2,741,564.16 #REF!

C&G,ABC, Priming, Asphalt

BS Pothole Patching #REF!