BEME: PROPOSED RECONSTRUCTION OF A SECTION OF IYANA-ERA ROAD

(CULVERT OPTION)

RATE AMOUNT
ITEM DESCRIPTION QTY UNIT
(N) (N)
1.00 Preliminaries 1 P.s 41,321,245.94 41,321,245.94

2.00 EARTHWORKS and Road Pavement

Demolish existing retaining walls and culvert and haul debris to
2.01 320 M3 9,000.00 2,880,000.00
approved site.

Excavation and haulage of suitable material (exclusivei of paving

2.02 100 M3 2,496.47 249,646.80
stone) from existing finished road level for constrution road

2.03 Remove and haulage of exisitng paving stones 4500 M2 1,317.00 5,926,500.00

2.04 Excavate and dispose of all unsuitable material from swampy area 2000 M3
4,331.52 8,663,040.00

Provide and haul approved dredged sand any distance, deposit,

spread, shape and compact to 100% B.S compaction in layers not
2.05 4000 m³ 13,114.80 52,459,200.00
exceeding 200mm as filling for sub-grade. All measured as
compacted works in final situ.

2.06 Provide and lay geotextile materials as approved. 5400 M2 2,332.79 12,597,055.20
Provide dredged sand from approved site, stabilize with cement(5%),
deposit, spread, shape and compact to 100% B.S. compaction in
2.07 5400 M2 15,820.80 85,432,320.00
layers not exceeding 200mm as sub-base on culvert top slab
(Haulage inclusive).
Provide, spread, shape and compact to 100% WASC approved
2.08 crushed stonebase wet process to a compacted thickness of 200mm 5400 M2 7,851.70 42,399,202.59
as base course (Haulage inclusive).

Provide and haul approved dredged sand any distance, deposit,

2.09 spread, shape and compact to 100% B.S compaction in layers not 5400 M2 6,240.00 33,696,000.00
exceeding 150mm as filling for bedding layer to receive paving stone.

Provide and lay on sharp sand bed 80mm thick interlocking stones
2.10 5400 M2 12,165.85 65,695,600.80
and compact on carriageway.
Provide and place RC Jersey Barriers Grade 25. Including blinding as
2.11 270 M 24,903.60 6,723,972.00
specified and directed for carriageway.
2.12 Allow for Paint on Jersey Barrier surface. 270 M 3,044.00 821,880.00

2.13 Allow for demolition of existing drains and dispose off as directed. 540 M 1,662.69 897,854.27

Allow for demolition of existing Jersey Barriers and dispose off as

2.14 270 M 4,156.73 1,122,317.84
directed.

Provide retangular concrete lined drains including cover as shown on

2.15 the drawing and as directed. Grade 30 concrete. Rate includes 500 M 122,630.38 61,315,190.00
excavation, blinding, formwork and reinforcement.

Provide access drain including cover/access slabs as specified and

2.16 directed at entraces/road crossing. Grade 30 concrete. Rate includes 40 M 162,147.94 6,485,917.42
excavation, blinding, formwork and reinforcement.

Provide and lay prime coat using MCO or MC1 cut back bitumen at
2.17 1.01 litre/m2 including blinding with sand or quarry fine for top of 400 M2 594.16 237,664.00
culvert.
Provide, lay and compact asphaltic concrete binder course to a
2.18 compacted thickness of 50mm on the base course for top of culvert 400 M2 13,392.00 5,356,800.00
(rate to include tack coat).
Provide, lay and compact asphaltic concrete wearing course to a
2.19 compacted thickness of 50mm on the binder course (rate to include 400 M2 11,160.00 4,464,000.00
tack coat).
3.00 CONCRETEWORK -
3.01 Blinding & Embankment -

3.02 Provide and place concrete grade 15 for blinding under culvert. 400 m2 6,477.60 2,591,040.00

Provide and place 150mm grade 25 concrete for embankment to

3.03 120 M3 123,839.59 14,860,751.04
ramp with mesh reinforcement.
3.04 Provide & fix on culvert and place drainage pipes 40 L.M 23,342.00 933,680.00
4.00 Reinforced in - situ concrete poured into formwork. -
4.01 Provide, mix and place concrete grade 50 for Culvert body 520 M3 246,000.00 127,920,000.00
4.02 Provide, mix and place concrete grade 30 for Retaining walls 810 M3 128,863.78 104,379,658.56
4.03 Formwork and shutterings 2700 M2 4,244.00 11,458,800.00
3.04 Casting grade 30 as fonundation 550 M3 128,863.78 70,875,076.80
5.00 REINFORCEMENT -
High tensile bar reinforcement to BS; 449 including distance block
5.01 290.00 Ton 989,438.40 286,937,136.00
ordinary spacer, tying wire, hook, bends.

6.00 Construction temporary road for diversion

Provide and replace mud material beside existed culvert with
6.01 16,000.00 M3 36,000.00 576,000,000.00
Boulders
6.02 Provide ground beams and Scaffoad as temporary road surface 1.00 P.S 50,000,000.00 50,000,000.00

SUB-TOTAL 1 1,684,701,549.28
CONTINGENCY（10%） 168,470,154.93
SUB-TOTAL 2 1,853,171,704.21
ADD (7.5%) VAT 138,987,877.82
TOTAL 1,992,159,582.02
 BEME: PROPOSED RECONSTRUCTION OF A SECTION OF IYANA-ERA ROAD
(CULVERT OPTION)

RATE AMOUNT
ITEM DESCRIPTION QTY UNIT
(N) (N)
1.00 Preliminaries 1.00 P.s 24,874,356.74 24,874,356.74

2.00 EARTHWORKS and Road Pavement

Demolish existing retaining walls and culvert and haul debris to
2.01 554.00 M3 2,145.46 1,188,584.84
approved site.

2.02 Remove and haulage of exisitng paving stones 4,500.00 M2 202.49 911,205.00

2.03 Excavate and dispose of all unsuitable material from swampy area 2,000.00 M3 3,609.80 7,219,600.00

Provide and haul approved dredged sand any distance, deposit,

spread, shape and compact to 100% B.S compaction in layers not
2.04 4,000.00 m³ 8,506.00 34,024,000.00
exceeding 200mm as filling for sub-grade. All measured as
compacted works in final situ.
2.05 Provide and lay geotextile materials as approved. 5,400.00 M2 1,943.99 10,497,546.00

Provide dredged sand from approved site, stabilize with

cement(5%), deposit, spread, shape and compact to 100% B.S.
2.06 5,400.00 M2 15,820.80 85,432,320.00
compaction in layers not exceeding 200mm as sub-base on culvert
top slab (Haulage inclusive).

Provide, spread, shape and compact to 100% WASC approved

2.07 crushed stonebase wet process to a compacted thickness of 5,400.00 M2 6,543.09 35,332,686.00
200mm as base course (Haulage inclusive).
Provide and haul approved dredged sand any distance, deposit,
spread, shape and compact to 100% B.S compaction in layers not
2.08 5,400.00 M2 5,200.00 28,080,000.00
exceeding 150mm as filling for bedding layer to receive paving
stone.
Provide and lay on sharp sand bed 80mm thick interlocking stones
2.09 5,400.00 M2 9,000.00 48,600,000.00
and compact on carriageway.
Provide and spread sharp sand to fill interlock on paving stones laid
2.10 540.00 M2 5,200.00 2,808,000.00
on carriageway
Provide and place RC Jersey Barriers Grade 25. Including blinding
2.11 270.00 M 24,903.60 6,723,972.00
as specified and directed for carriageway.
2.12 Allow for Paint on Jersey Barrier surface. 270.00 M 951.07 256,788.90

2.13 Allow for demolition of existing drains and dispose off as directed. 540.00 M 2,112.00 1,140,480.00

Allow for demolition of existing Jersey Barriers and dispose off as

2.14 270.00 M 2,112.00 570,240.00
directed.

Provide retangular concrete lined drains including cover as shown

2.15 on the drawing and as directed. Grade 30 concrete. Rate includes 500.00 M 109,437.29 54,718,645.00
excavation, blinding, formwork and reinforcement.

Provide access drain including cover/access slabs as specified and

2.16 directed at entraces/road crossing. Grade 30 concrete. Rate 40.00 M 148,657.52 5,946,300.80
includes excavation, blinding, formwork and reinforcement.

Provide, lay and compact asphaltic concrete wearing course to a

2.17 compacted thickness of 50mm on the binder course (rate to include 400.00 M2 9,254.70 3,701,880.00
tack coat).
3.00 CONCRETE WORK
3.01 Blinding and Embankment

3.02 Provide and place concrete grade 15 for blinding under culvert 400.00 M2 6,477.60 2,591,040.00

Provide and place 150mm grade 25 concrete for embankment to

3.03 120.00 123,839.59 14,860,750.80
ramp with mesh reinforcement
3.04 Provide & fix on culvert and place drainage in pipes 40.00 23,342.00 933,680.00
3.05 Provide, mix and place grade 30 concrete inner kerbs 10.00 196,800.00 1,968,000.00
4.00 Reinforced in-situ concrete poured into formwork -
4.01 Provide, mix and place conrete grade 50 for culvert body 520.00 246,000.00 127,920,000.00
Provide and construct 1m-1.5m high retaining wall to Engineer
4.02 540.00 83,470.12 45,073,864.80
specification
4.03 Formwork and shutterings 2,700.00 4,244.00 11,458,800.00
4.04 Casting grade 30 as foundation 550.00 125,977.18 69,287,449.00
5.00 REINFORCEMENT
High tensile bar reinforcement to BS: 449 including distance block
5.01 290.00 Ton 505,050.00 146,464,500.00
ordinary spacer, tying wire, hook, bends

6.00 Provide and replace mud material beside existing culvert with 2,094.00 Loads 56,320.00 117,934,080.00
boulders and remove all at completion
6.01 Provide ground beams and scaffold as temporary road surface 1.00 PS 25,000,000.00 25,000,000.00

MEASURE EXPENSE(RADIO ANNOUNCEMENT, TRAFFIC

7.00 1.00 P.S 40,000,000.00 40,000,000.00
CONTROL, CRASH BARRIER SAFETY SIGNS, ETC

8.00 Other Works

8.01 Relocation of electric poles 1.00 P.S 10,000,000.00 10,000,000.00

8.01 Provide Concrete walkway with 4 Nos Pipes for service ducts 840.00 LM 17,110.37 14,372,710.80
8.02 Provide Streetlight 15.00 Nos 950,000.00 14,250,000.00

8.03 Allow for lane marking 840.00 LM 951.07 798,898.80

8.04 Allow for kerb painting 840.00 LM 951.07 798,898.80

8.05 Allow for Parapet paintinting 840.00 LM 951.07 798,898.80

SUB-TOTAL 1 996,538,177.08
CONTINGENCY（5%） 49,826,908.85
SUB-TOTAL 2 1,046,365,085.93
ADD (7.5%) VAT 78,477,381.45
TOTAL 1,124,842,467.38