Vous êtes sur la page 1sur 3
Project Name: Upgrade Works to WWTP at Keadue, Co. Roscommon Ref Description Qty Units Rate Total
Project
Name:
Upgrade Works to WWTP at
Keadue, Co. Roscommon
Ref
Description
Qty
Units
Rate
Total
1.0
Preliminaries
1.00
item
€10,000.00
€10,000.00
2.0
Insurances
1.00
item
€6,000.00
€6,000.00
3.0
Bond
1.00
item
€50,000.00
€50,000.00
4.0
Excavation and Earthwork
4.0.1
Reduce Levels 450mm deep; Commencing from G/L.
203.1 item
€2.75
€558.56
3
4.0.2
Excavate for Concrete Bases (Storm Tank, BMS Unit, Ferric Acid)
87.6 m
€6.38
€558.58
3
4.0.3
Dispersion of excavated material on site
Backfilling with hardcore material, compacted in Layers N/E 225mm in Depth; on Clause 804 Blinding,
50mm thick.
290.7
m
€1.54
€447.62
2
4.0.4
375.0
m
€1.93
€721.88
4.0.5
4.0
nr
€489.50
€1,958.00
4.0.6
3.3
m
€55.00
€181.50
4.0.7
2.4
m
€55.00
€132.00
4.0.8
5.5
m
€55.00
€302.50
4.0.9
Exavate for 4 nr manholes; depth to base of excavations approx 1500m; dispose of excavated material
off site; See site layout drawing
Excavate trench from New MH 1 to New Storm Tank; approx 1000mm deep; disposal of excavated
material off site
Excavate trench from New Storm Tank to Screens; approx 1000mm deep; disposal of excavated
material off site
Excavate trench from New MH 1 to New Screen; approx 1000mm deep; disposal of excavated material
off site
Excavate trench from New Screen to New Inlet Sump Chamber; approx 1000mm deep; disposal of
excavated material off site
Excavate trench from New Pump Chamber to BMS Treatment Units; approx 600mm deep; disposal of
excavated material off site
Excavate trench from New BMS Units to New MH 2; approx 1000mm deep; disposal of excavated
material off site
Excavate trench from New MH 2 to New MH 3; approx 1200mm deep; disposal of excavated material
6.2
m
€55.00
€341.00
4.0.10
5.6
m
€55.00
€308.00
4.0.11
5.6
m
€55.00
€308.00
4.0.12
5.6
m
€55.00
€308.00
4.0.13
off site
Excavate trench from New MH 3 to New MH 4; approx 1200mm deep; disposal of excavated material
off site
Excavate trench from New MH 4 to Distribution Box; approx 1200mm deep; disposal of excavated
material off site
Excavate trench from New Storm Tank to Reedbed for Emergency Discharge Outfall ; approx 1200mm
deep; disposal of excavated material off site
3.5
m
€55.00
€192.50
4.0.14
2.0
m
€55.00
€110.00
4.0.15
35.6
m
€55.00
€1,958.00
4.0.16
Excavate trenches for service ducting; approx 600mm deep; disposal of material off site
60 m
€33.00
€1,980.00
sub-total for 4.0
€10,366.14
5.0
Concrete Works for Slabs
3
5.0.1
Slab, In-situ concrete, 30 Newton strength (Storm Tank, BMS Units, Ferric)
24.00
m
€275.00
€6,600.00
3
5.0.2
Slab for Inlet Works & Final Effluent Sampler
1 m
€276.10
€276.10
5.0.3
Reinforcement to concrete
0.7 Ton
€682.00
€477.40
2
5.0.4
Power floating of slabs
30.00 m
€5.50
€165.00
sub-total for 5.0
€7,518.50
6.0
Installation of MH's, Services, Pipework.
Install 4 nr new manholes; 200mm thick concrete base; layer of mesh; 1200mm rings c/w cover slab
6.1
and heavy duty cover and frame (C400); average depth, 1.50m to 1.8m deep; backfill with excavated
material; allow for haunching internally; connecting pipwork etc as required
Installation of new 160mm diameter uPVC pipes to excavated trenches between new manholes other
ancillaries; allow for all works associated to joining pipes to ancillaries, fitting collars etc
Installation of new 125mm diameter uPVC service ducting to excavated trenches to all ancillaries;
allow for all works associated to duct jointing
4
nr
€682.00
€2,728.00
6.2
84
nr
€77.00
€6,468.00
6.3
60
m
€22.00
€1,320.00
sub-total for 6.0
€10,516.00

Contractor

     

Rate

10%

Rate

Full Rate

€507.78

€50.78

€2.50

€558.56

€507.80

€50.78

€5.80

€558.58

€406.93

€40.69

€1.40

€447.62

€656.25

€65.63

€1.75

€721.88

€1,780.00

€178.00

€445.00

€1,958.00

€165.00

€16.50

€50.00

€181.50

€120.00

€12.00

€50.00

€132.00

€275.00

€27.50

€50.00

€302.50

€310.00

€31.00

€50.00

€341.00

€280.00

€28.00

€50.00

€308.00

€280.00

€28.00

€50.00

€308.00

€280.00

€28.00

€50.00

€308.00

€175.00

€17.50

€50.00

€192.50

€100.00

€10.00

€50.00

€110.00

€1,780.00

€178.00

€50.00

€1,958.00

€1,800.00

€180.00

€30.00

€1,980.00

€6,000.00

€600.00

€250.00

€6,600.00

€251.00

€25.10

€251.00

€276.10

€434.00

€43.40

€620.00

€477.40

€150.00

€15.00

€5.00

€165.00

€2,480.00

€248.00

€620.00

€2,728.00

€5,880.00

€588.00

€70.00

€6,468.00

€1,200.00

€120.00

€20.00

€1,320.00

7.0

Roads & Footpaths

7.1

Remove existing tarmacadamed roadway and paths; remove waste material off site

7.2

Provide new 2 coarse bitumen road with 30mm base course and 40mm SMA wearing course

7.3

Provide new 1200mm wide concrete footpath in 30N concrete on min 150mm

7.4

Provide clause 804 hardcore base to footpaths

7.5

Fit new concrete kerbs in lean mix bedding to footpaths

sub-total for 7.0

 

8.0

Control Building

8.1

Excavation and Earthwork

8.1.1

Reduce Levels 600mm deep

8.1.2

Excavating foundation trenches commencing from existing ground level

8.1.3

Dispersion of excavated material on site Backfill with hardcore obtained off-site; 75mm down in layers of maximum 150mm

8.1.4

Average thickness not exceeding 250mm

8.1.5

Blinding 50mm thick (Clause 804)

8.1.6

Excavate Foundations for New Control Building; 600mm deep.

8.2

Foundation Concrete Work

8.2.1

Foundation Pad, In-situ concrete, 35 Newton strength

8.2.2

Strip, In-situ concrete, 30 Newton strength

8.2.3

Slab, In-situ concrete, 30 Newton strength

8.2.4

Power floating of foundation slab

8.2.5

Reinforcement - refer to schedule

8.3

Blockwork

8.3.1

 

Damp proof membrane; 1200 gauge visqueen; 300 mm laps Horizontal over 300mm wide

8.3.2

Damp proof course 150mm

8.3.3

Damp proof course 250mm

Concrete blocks; IS 20, 1987; type S7; minimum compressive strength 7N/mm2 bedding and jointing in cement mortar (1:5.5-6.5); stretcher bond Internal blockwork

8.3.4

100mm thick

8.3.5

215mm thick

8.3.6

Stainless steel wall ties as specified.

8.4

Roof

8.4.1

Prefabricated Roof Trusses

8.4.2

Roofing Slates, Battens, Breather Membrene

8.4.3

Flashings, Edgings, Gutters & D/Pipes

8.5

Plastering & Finishing

 

Intrernal Walls & Ceilings

 

Walls: Render; scudding in cement and sand (1:3); render and float coats of cement, lime and sand

8.5.1

(1:1:6); wood nap finish.

8.5.2

Walls: Prepare and apply 1 coat of sealer c/w 2 coats of emulsion paint; selected colour.

8.5.3

Ceilings: 12.5mm Plasterboard to ceiling joists with skim finish

8.5.4.

Ceilings: Prepare and apply 1 coat of sealer c/w 2 coats of emulsion paint; white colour.

 

External Walls

8.5.5

Render; scudding in cement and sand (1:3); render and float coats of cement, lime and sand (1:1:6); wood nap finish.

8.5.6

Prepare and apply 1 coat of sealer c/w 2 coats of exterior emulsion paint; selected colour.

8.6

Insulation

8.6.1

60mm HD EPS Insulation fixed to inner leaf using wall ties

8.6.2

250mm fibreglass quilt insulation or other approved, laid between ceiling joists; second layer to be laid perpendicular to joists

8.6.3

50mm HD EPS Insulation laid on 50mm 1200 gauge DPM turned up at edges

8.7

Lintels

 

2

m

  • 120 €5,280.00

€44.00

2

m

  • 185 €12,210.00

€66.00

5.8

3

m

€275.00

€1,595.00

58

2

m

€22.00

€1,276.00

140

m

€11.00

€1,540.00

€21,901.00

203.11

m3

€5.50

€1,117.12

90.00

m3

€7.70

€693.00

203.11

m3

€5.50

€1,117.11

m3

  • 93.75 €2,887.50

€30.80

m2

  • 33.50 €184.25

€5.50

28.5

m

€11.00

€313.50

m3

  • 13.82 €1,900.80

€137.50

m3

  • 10.87 €1,494.90

€137.50

m3

  • 33.50 €4,606.25

€137.50

m2

  • 33.50 €184.25

€5.50

0.3

ton

€682.00

€204.60

m2

  • 33.50 €294.80

€8.80

m

€2.20

  • 91.20 €200.64

m

€0.00

m2

€55.00

  • 110.00 €6,050.00

m2

€0.00

  • 155.66 €0.00

m2

€5.50

  • 157.25 €864.88

2

m

2

  • 38.50 €48.40

  • 38.50 €10,587.50

€275.00

  • m €1,863.40

17

  • m €187.00

€11.00

2

m

  • 55.00 €907.50

€16.50

2

m

  • 55.00 €605.00

€11.00

2

m

  • 33.50 €552.75

€16.50

2

m

  • 33.50 €368.50

€11.00

2

m

  • 55.00 €907.50

€16.50

2

m

  • 55.00 €605.00

€11.00

2

m

  • 55.00 €484.00

€8.80

2

m

  • 33.50 €221.10

€6.60

2

m

  • 33.50 €294.80

€8.80

€4,800.00

€480.00

€40.00

€5,280.00

€11,100.00

€1,110.00

€60.00

€12,210.00

€1,450.00

€145.00

€250.00

€1,595.00

€1,160.00

€116.00

€20.00

€1,276.00

€1,400.00

€140.00

€10.00

€1,540.00

€1,015.56

€101.56

€5.00

€1,117.12

€630.00

€63.00

€7.00

€693.00

€1,015.55

€101.56

€5.00

€1,117.11

€2,625.00

€262.50

€28.00

€2,887.50

€167.50

€16.75

€5.00

€184.25

€285.00

€28.50

€10.00

€313.50

€1,728.00

€172.80

€125.00

€1,900.80

€1,359.00

€135.90

€125.00

€1,494.90

€4,187.50

€418.75

€125.00

€4,606.25

€167.50

€16.75

€5.00

€184.25

€186.00

€18.60

€620.00

€204.60

 

€268.00

€26.80

€8.00

€294.80

€182.40

€18.24

€2.00

€200.64

€0.00

€0.00

€0.00

€5,500.00

€550.00

€50.00

€6,050.00

€0.00

€0.00

€0.00

€786.25

€78.63

€5.00

€864.88

€9,625.00

€962.50

€250.00

€10,587.50

€1,694.00

€169.40

€44.00

€1,863.40

€170.00

€17.00

€10.00

€187.00

€825.00

€82.50

€15.00

€907.50

€550.00

€55.00

€10.00

€605.00

€502.50

€50.25

€15.00

€552.75

€335.00

€33.50

€10.00

€368.50

€825.00

€82.50

€15.00

€907.50

€550.00

€55.00

€10.00

€605.00

€440.00

€44.00

€8.00

€484.00

€201.00

€20.10

€6.00

€221.10

€268.00

€26.80

€8.00

€294.80

8.7.1

900 x 100 x 75mm Heavy duty reinforced concrete lintels to door and windows; min 225mm end bearing.

 

nr

  • 8 €44.00

€5.50

   

€40.00

€4.00

€5.00

€44.00

8.8

Doors

8.8.1

External: Double glazed uPVC external door; white in colour

nr

  • 1 €275.00

€275.00

€250.00

€25.00

€250.00

€275.00

8.8 2 ..

Internal: Solid pine door c/w frame & iron mongery

nr

  • 1 €55.00

€55.00

€50.00

€5.00

€50.00

€55.00

8.9

Electrical fit out

8.9.1

Heavy duty electrical cable for electric supply

10

m

€22.00

€220.00

€200.00

€20.00

€20.00

€220.00

8.9.2

item

  • 1 €242.00

€242.00

€220.00

€22.00

€220.00

€242.00

8.9.3

Complete electrical fitout of internal space as per specification c/w switches, plugs, fuse board, connection point for PLC unit etc

Provide for communications requirements c/w internet connections, monitoring systems ets

item

  • 1 €220.00

€220.00

€200.00

€20.00

€200.00

€220.00

8.10

Internal Walls

8.10.1

100mm Stud Partition walls; skim finish and paint to both sides

3.60

m

€55.00

€198.00

€180.00

€18.00

€50.00

€198.00

8.11

Sanitary Ware

8.11.1

Provide and fit 1 no. WC to external wall and connect to sewer provided

item

  • 1 €22.00

€22.00

€20.00

€2.00

€20.00

€22.00

8.11.2

Provide and fit 1 no. WHB to external wall and connect to sewer provided

item

  • 1 €16.50

€16.50

€15.00

€1.50

€15.00

€16.50

8.12

Windows

8.12.1

Double Glazed uPvC window units

item

  • 3 €165.00

€55.00

€150.00

€15.00

€50.00

€165.00

sub-total for 8.0

€41,155.14

   

9.0

Demolitions, Removal and Disposal

 

Remove the existing Rotary Filter 9.5 dia

item

  • 1 €5,000.00

€5,000.00

€5,000.00

 

€5,000.00

9.2

Remove the existing Humus Tank 6 x 3

item

  • 1 €5,000.00

€5,000.00

€5,000.00

€5,000.00

9.3

Remove the existing Sludge Drying Beds 5.6 x 4.5

item

  • 1 €2,000.00

€2,000.00

€2,000.00

€2,000.00

9.4

Romove the Tool House 2.5 x 3

item

  • 1 €1,000.00

€1,000.00

€1,000.00

€1,000.00

9.5

Remove the existing Imhoff Tank 7.7 x 5.5

item

  • 1 €5,000.00

€5,000.00

€5,000.00

€5,000.00

sub-total for 9.0

€18,000.00

   

Agreed prices - no mark-up

10.0

Ancillary WWTP Items

10.1

Provide Storm Tank

item

  • 1 €5,000.00

€5,000.00

€5,000.00

€5,000.00

10.2

Provide for new inlet screens

item

  • 1 €2,000.00

€2,000.00

€2,000.00

€2,000.00

10.3

Provide for new inlet works

item

  • 1 €3,000.00

€3,000.00

€3,000.00

€3,000.00

10.4

Provide for new submersible pump as per BMS specification

item

  • 1 €5,500.00

€5,500.00

€5,500.00

€5,500.00

10.5

Provide for flow meter from sump to BMS units

item

  • 1 €300.00

€300.00

€300.00

€300.00

10.6

Provide for Ferric Sulphate dosing tank and distribution

item

  • 1 €600.00

€600.00

€600.00

€600.00

10.7

Provide BMS Blivet BL 3500 treatment unit

item

  • 2 €136,540.00

€136,540.00

€136,540.00

€136,540.00

10.8

Delivery to Site

item

  • 1 €1,500.00

€1,500.00

€1,500.00

 

€1,500.00

10.9

Commissioniong of Unit

item

  • 1 €1,200.00

€1,200.00

€1,200.00

€1,200.00

10.8

Provide for final effluent sampler

item

  • 1 €1,000.00

€1,000.00

€1,000.00

€1,000.00

10.9

Provide for final effluent distribution box

item

  • 1 €100.00

€100.00

€100.00

€100.00

10.10

Provide for inspection and remedial works to reed beds as required

item

  • 1 €500.00

€500.00

€500.00

€500.00

10.11

Provide for PLC monitoring unit to control building

item

  • 1 €9,500.00

€9,500.00

€9,500.00

€9,500.00

sub-total for 10.0

€166,740.00

 
   

11.0

Landsacping and Site Enclosing

11.1

Provide 'Terram' geosynthetic membrane to remainder of site surrounding treatment plant

m2

  • 500 €4,400.00

€8.80

€4,000.00

€400.00

€8.00

€4,400.00

11.2

Provide decorative chippings to 'Terram' membrane

m2

  • 500 €3,300.00

€6.60

€3,000.00

€300.00

€6.00

€3,300.00

11.3

Provide 2.4m High Green Security fencing around entire site c/w upstand posts @3.0m c/c

m

  • 238 €26,180.00

€110.00

€23,800.00

€2,380.00

€100.00

€26,180.00

11.4

Provide 1.8m gate at entrance to site; green in colour to match fencing

2

nr

€220.00

€440.00

€400.00

€40.00

€200.00

€440.00

11.5

Provide for landscaping and planting around site as per specification

50

item

€22.00

€1,100.00

€1,000.00

€100.00

€20.00

€1,100.00

sub-total for 11.0

€35,420.00

   

12.0

Traffic Management

   
 

Sub Totals

     

€311,616.77

 

€300,082.52

€11,534.25

 

€311,616.77

+ 13.5% VAT

     

€42,068.26

         

TOTAL

     

€353,685.04