03-International Toll Road Capital Cost Estimate
of 14
-
Upload
satria-pinandita -
Category
Documents
-
view
212 -
download
0
Transcript of 03-International Toll Road Capital Cost Estimate
-
7/28/2019 03-International Toll Road Capital Cost Estimate
1/14
International Project Estimating System
Bill of Quantities International Toll Road Project
Estimate: 134 - Preliminary Capital Cost Budget
Currency: AUD-Australia-Dollar
Item Description Unit Quantity Rate Amount
Utility Relocations
10.10.2:Electrical Relocations
10.10.2.1 Relocation of Aerial lines EA 1.00 117,760.00 117,760.00
10.10.2.2 Relocation of Underground Cable EA 1.00 117,760.00 117,760.00
Section Total: 235,520.00
10.10.3: Cable TV Relocation
10.10.3.1 Relocation of Main Line EA 1.00 11,780.00 11,780.00
10.10.3.2 Relocation of Sub-lines EA 1.00 11,780.00 11,780.00
Section Total: 23,560.00
10.10.4: Waterline Relocation
10.10.4.1 Relocation of 14" Watermain EA 1.00 47,100.00 47,100.00
10.10.4.2 Relocation of 8 " Waterline EA 1.00 47,100.00 47,100.00
10.10.4.3 Relocation of 6 " Waterline EA 1.00 47,100.00 47,100.00
10.10.4.4 Relocation of 4 " Waterline EA 1.00 47,100.00 47,100.00
10.10.4.5 Relocation of 12" Waterline EA 1.00 47,100.00 47,100.00
10.10.4.6 Relocation of 10" Waterline EA 1.00 47,100.00 47,100.00
Section Total: 282,600.00
10.10.6: Irrigation Relocation
10.10.6.1 Relocation of Irrigation Pipe 10" EA 1.00 23,550.00 23,550.00
10.10.6.2 Relocation of Irrigation Pipe 10" EA 1.00 23,550.00 23,550.00
10.10.6.3 Relocation of Irrigation Pipe 10" EA 1.00 23,550.00 23,550.00
10.10.6.4 Relocation of Irrigation Pipe 10" EA 1.00 23,550.00 23,550.00
Section Total: 94,200.00
10.10.7: Protection National Water Conduit
10.10.7.1 Protection Water Conduit 1 LM 215.00 236.00 50,740.00
10.10.7.2 Protection Water Conduit 2 LM 165.00 236.00 38,940.00
10.10.7.3 Protection Water Conduit 3 LM 65.00 236.00 15,340.00
Section Total: 105,020.00
Sub Total: 740,900.00
Site Preparation
Site Preparation:
20.10.10.01 Milling Asphalt SM 77,650.00 4.20 326,130.00
20.10.10.02 Dismantling Barrier LM 2,820.00 23.60 66,552.00
20.10.10.03 Dismantaling of Existing Structures LS 3.00 11,780.00 35,340.00
20.10.10.04 Asphalt Spray Subgrade SM 300,000.00 0.82 246,000.00
9/1/03 4:30:26 PM Page No 1 of 14
-
7/28/2019 03-International Toll Road Capital Cost Estimate
2/14
Item Description Unit Quantity Rate Amount
20.10.10.07 Strip Topsoil to an avg. depth of 30 cm in Cut
sections & 15 CM in Fill sections
CM 255,380.00 2.40 612,912.00
20.10.10.08 GPS Points every 300 m EA 70.00 471.00 32,970.00
20.10.10.09 Additional Survey due to lack of ex. information LS 1.00 235,510.00 235,510.00
Section Total: 1,555,414.00
Landscaping Preparation:
20.10.10.10 Planting SM 50,000.00 4.70 235,000.00
20.10.10.11 Shrubs LS 1.00 29,440.00 29,440.00
Section Total: 264,440.00
Coordinate with Authorities
20.10.10.12 Environmental LS 1.00 23,550.00 23,550.00
20.10.10.13 Survey Month 20.00 4,710.00 94,200.00
20.10.10.14 Police LS 1.00 117,760.00 117,760.00
20.10.10.15 Traffic LS 1.00 235,510.00 235,510.00
Section Total: 471,020.00
Connection to Electrical Utility
10.10.9.1 Supply LDC-Light Distribution Cabinet - 80A LS 1.00 11,780.00 11,780.00
10.10.9.2 Supply LDC-Light Distribution Cabinet - 200A LS 1.00 11,780.00 11,780.00
10.10.9.3 Supply LDC-Light Distribution Cabinet - 250A LS 1.00 11,780.00 11,780.00
10.10.9.4 Supply LDC-Light Distribution Cabinet - 315A EA 2.00 23,550.00 47,100.00
10.10.9.5 Structure Light Connections LS 1.00 58,880.00 58,880.00
10.10.9.6 S & I Electrical Power to Irrigation Equipment LS 1.00 29,440.00 29,440.00
Section Total: 170,760.00
Transplantation of Trees
20.60.10.1 Trees to 15 cm DIA. EA 350.00 942.00 329,700.00
20.60.10.2 Trees 15 to 25 cm DIA. EA 350.00 1,060.00 371,000.00
20.60.10.3 Trees 25 to 40 cm DIA. EA 350.00 1,180.00 413,000.00
20.60.10.4 Trees 45 and larger cm DIA. EA 150.00 1,770.00 265,500.00
Section Total: 1,379,200.00
Sub Total: 3,840,834.00
Detours
20.10.20.1 Pave Detours LS 1.00 117,760.00 117,760.00
20.10.20.2 Temp. Safety Measures -Phase 1 LS 1.00 23,550.00 23,550.00
20.10.20.3 Temp. Safty Measures -Phase 2 LS 1.00 23,550.00 23,550.00
20.10.20.4 Temp. Safety Measures Phase 3 LS 1.00 23,550.00 23,550.00
Section Total: 188,410.00
Paving
20.40.1 Granular Subbase CM 130,420.00 34.90 4,551,658.00
20.40.2 Granular Base CM 107,441.00 39.80 4,276,151.80
20.40.3 Tack Coat SM 968,552.00 0.26 251,823.52
20.40.4 Prime Coat SM 579,016.00 0.68 393,730.88
20.40.5 Base Asphalt (13 cm depth) SM 426,185.00 21.50 9,162,977.50
9/1/03 4:30:26 PM Page No 2 of 14
-
7/28/2019 03-International Toll Road Capital Cost Estimate
3/14
Item Description Unit Quantity Rate Amount
20.40.6 Wearing Asphalt (4 cm depth) SM 548,350.00 7.80 4,277,130.00
20.40.7 Binder Asphalt (5 cm depth) SM 610,420.00 8.50 5,188,570.00
Section Total: 28,102,041.70
Landscaping
20.60.30: Landscaping Maintenance
20.60.30.1 Landscape Maintenance month X
Dunam
41,600.00 5.70 237,120.00
20.60.30.2 Connecting to water system in addition to
connection in Iron I/C
EA 1.00 47,100.00 47,100.00
20.60.30.3 Water supply system inside blue line including
busters water pipe system, valves
EA 1.00 235,510.00 235,510.00
Section Total: 519,730.00
20.60.80: Wall Finishes
20.60.80.1 Simulated Stone Cladding (structural walls,
landscape walls)
SM 7,000.00 54.20 379,400.00
20.60.80.2 Stone Facing on Agricultural Underpasses SM 400.00 54.20 21,680.00
20.60.80.3 Architectural Shotcrete SM 1,500.00 54.20 81,300.00
20.60.80.4 Terre Arme Integrated Stone Finish SM 10,800.00 54.20 585,360.00
20.60.80.5 Natural Coping Stone LM 1,000.00 47.10 47,100.00
Section Total: 1,114,840.00
20.60.90: Landscape Walls
20.60.90.1 LA - Landscape Walls ls 1.00 706,530.00 706,530.00
Section Total: 706,530.00
Sub Total: 2,341,100.00
Illumination
20.70.010 Lighting Poles Supply LS 1.00 1,010,180.00 1,010,180.00
20.70.020 Cabinets Supply LS 1.00 78,780.00 78,780.00
20.70.030 Fixture Supply LS 1.00 310,010.00 310,010.00
20.70.040 Generator Supply LS 1.00 58,340.00 58,340.00
20.70.050 Cables Supply LS 1.00 272,830.00 272,830.00
20.70.060 Infrastructure Installation LS 1.00 164,680.00 164,680.00
20.70.070 Footing Installation LS 1.00 313,470.00 313,470.00
20.70.080 Cable Installation LS 1.00 39,730.00 39,730.00
20.70.090 Pole Installation LS 1.00 47,970.00 47,970.00
20.70.100 Luminaire Installation LS 1.00 13,850.00 13,850.00
20.70.110 Cabinet Installation LS 1.00 124,020.00 124,020.00
20.70.120 Other Electrical Installations LS 1.00 737,500.00 737,500.00
Section Total: 3,171,360.00
Fencing & Signs
20.80.10: Barrier Wall
20.80.10 New Jersey Barrier LM 1,932.00 148.00 285,936.00
Section Total: 285,936.00
9/1/03 4:30:26 PM Page No 3 of 14
-
7/28/2019 03-International Toll Road Capital Cost Estimate
4/14
Item Description Unit Quantity Rate Amount
20.80.20: Safety Accessories
20.80.20.1 "W" Barrier Pole every 4m LM 35,939.00 37.70 1,354,900.30
20.80.20.2 "W" Barrier Pole every 2m LM 1,112.00 63.60 70,723.20
20.80.20.3 Double "W" Barrier LM 14,650.00 73.00 1,069,450.00
20.80.20.4 "ABC" EA 83.00 5,300.00 439,900.0020.80.20.5 Quadguard EA 3.00 31,790.00 95,370.00
20.80.20.6 Turndown EA 2.00 2,120.00 4,240.00
20.80.20.7 Cats Eyes EA 220.00 31.80 6,996.00
Section Total: 3,041,579.50
20.80.201: Traffic Signs & Signage
20.80.201.1 Regulatory Signage EA 185.00 212.00 39,220.00
20.80.201.2 Curbstone 23/23/100 in Junction LM 94.00 27.60 2,594.40
20.80.201.3 Curbstone 17/25/100 LM 10,993.00 27.60 303,406.80
20.80.201.4 Gr. Mounted Signs (varies sizes c/w fdns) EA 50.00 353.00 17,650.00
Section Total: 362,871.20
20.80.30: Marking & Painting
20.80.30.1 Yellow Line (?-7) LM 13,354.00 2.80 37,391.20
20.80.30.2 Rumble Strip Yellow Line LM 36,920.00 2.80 103,376.00
20.80.30.3 White Line (?-4) LM 50,274.00 2.80 140,767.20
20.80.30.4 Dashed Line (?-1) LM 41,650.00 2.80 116,620.00
20.80.30.5 Single Arrow Painted EA 132.00 14.10 1,861.20
20.80.30.6 Traffic Island Painted (Zebra) SM 4,978.00 9.40 46,793.20
20.80.30.7 Painted Curb Stone LM 75.00 2.80 210.00
Section Total: 447,018.80
20.80.40: Fencing
20.80.40.1 Phase I: Installation of Posts, Gates & Tension
Wires (Start of Construction)
LM 32,000.00 35.30 1,129,600.00
20.80.40.2 Phase II: Repair of Posts, Gates & Tension Wires
Damaged During Construction (Wear and Tear)
LM 32,000.00 11.80 377,600.00
20.80.40.3 Phase III: Installation of Fencing Fabric & Animal
Protection Apron (Completion of Fence)
LM 32,000.00 70.70 2,262,400.00
Section Total: 3,769,600.00
Sub Total: 7,907,005.50
Bridges
30.10.18-02 Bridge 1: (Segmental)
30.10.18-
02.1
1000 mm Caissons VM 928.00 648.00 601,344.00
30.10.18-
02.2
1200 mm Caissons VM 634.00 890.00 564,260.00
30.10.18-
02.3
Piers VM 107.00 5,160.00 552,120.00
30.10.18-
02.4
Bridge Structure SM 9,500.00 1,380.00 13,110,000.00
9/1/03 4:30:26 PM Page No 4 of 14
-
7/28/2019 03-International Toll Road Capital Cost Estimate
5/14
Item Description Unit Quantity Rate Amount
Section Total: 14,827,724.00
30.10.18.04 Bridge 2: (Segmental)
30.10.18.04.1 1000 mm Caissons VM 464.00 648.00 300,672.00
30.10.18.04.2 1200 mm Caissons VM 1,092.00 890.00 971,880.00
30.10.18.04.3 Piers VM 84.00 5,160.00 433,440.00
30.10.18.04.4 Bridge Structure SM 6,536.00 1,380.00 9,019,680.00
Section Total: 10,725,672.00
30.10.18-05 Bridge 3. (Segmental)
30.10.18-
05.1
1000 mm Caissons VM 696.00 648.00 451,008.00
30.10.18-05.2
1200 mm Caissons VM 512.00 890.00 455,680.00
30.10.18-
05.3
Piers VM 141.00 5,160.00 727,560.00
30.10.18-
05.4
Bridge Structure SM 8,213.00 1,380.00 11,333,940.00
Section Total: 12,968,188.00
30.10.18-06 Bridge 4: (Segment)
30.10.18-
06.1
1000 mm Caissons VM 804.00 648.00 520,992.00
30.10.18-
06.2
1200 mm Caissons VM 456.00 890.00 405,840.00
30.10.18-
06.3
Piers VM 61.00 5,160.00 314,760.00
30.10.18-
06.4
Bridge Structure SM 6,158.00 1,380.00 8,498,040.00
Section Total: 9,739,632.00
30.10.18-07 Bridge 5 Interchange (Girder)
30.10.18-
07.1
1000 mm Caissons VM 360.00 606.00 218,160.00
30.10.18-
07.2
1200 mm Caissons VM 400.00 890.00 356,000.00
30.10.18-
07.3
Piers VM 31.00 6,440.00 199,640.00
30.10.18-
07.4
Bridge Structure SM 1,533.00 1,470.00 2,253,510.00
Section Total: 3,027,310.00
30.10.18-08 Bridge 6 Menashe Reservoir:
(Girder)
30.10.18-
08.1
1000 mm Caissons VM 2,242.00 606.00 1,358,652.00
9/1/03 4:30:26 PM Page No 5 of 14
-
7/28/2019 03-International Toll Road Capital Cost Estimate
6/14
Item Description Unit Quantity Rate Amount
30.10.18-
08.2
Piers VM 24.00 6,440.00 154,560.00
30.10.18-
08.3
Bridge Structure SM 2,750.00 1,470.00 4,042,500.00
Section Total: 5,555,712.00
30.10.18-09 Bridge 7 (Girder)
30.10.18-
09.1
1000 mm Caissons VM 650.00 606.00 393,900.00
30.10.18-
09.2
1200 mm Caissons VM 165.00 890.00 146,850.00
30.10.18-
09.3
Piers VM 12.00 6,440.00 77,280.00
30.10.18-
09.4
Bridge Structure SM 1,000.00 1,470.00 1,470,000.00
Section Total: 2,088,030.00
30.10.18-10 Bridge 8 (Girder)30.10.18-
10.1
1000 mm Caissons VM 650.00 606.00 393,900.00
30.10.18-
10.2
Bridge Structure SM 790.00 1,470.00 1,161,300.00
Section Total: 1,555,200.00
30.10.18-11 Bridge 9 (Girder)
30.10.18-
11.1
1000 mm Caissons VM 334.00 606.00 202,404.00
30.10.18-
11.2
1200 mm Caissons VM 1,314.00 890.00 1,169,460.00
30.10.18-
11.3
Piers VM 31.00 6,440.00 199,640.00
30.10.18-
11.4
Bridge Structure SM 2,022.00 1,470.00 2,972,340.00
Section Total: 4,543,844.00
30.10.18-12 Bridge 10 (Rigid)
30.10.18-
12.1
Bridge Structure SM 560.00 2,700.00 1,512,000.00
Section Total: 1,512,000.00
30.10.18-14 Bridge 11 (Girder)
30.10.18-14.1
1000 mm Caissons VM 822.00 606.00 498,132.00
30.10.18-
14.2
1200 mm Caissons VM 209.00 890.00 186,010.00
30.10.18-
14.3
Piers VM 26.00 6,440.00 167,440.00
30.10.18-
14.4
Bridge Structure SM 1,265.00 1,470.00 1,859,550.00
Section Total: 2,711,132.00
9/1/03 4:30:26 PM Page No 6 of 14
-
7/28/2019 03-International Toll Road Capital Cost Estimate
7/14
Item Description Unit Quantity Rate Amount
30.10.18-15 Bridge 12 (Girder)
30.10.18-
15.1
1000 mm Caissons VM 852.00 606.00 516,312.00
30.10.18-
15.2
1200 mm Caissons VM 216.00 890.00 192,240.00
30.10.18-
15.3
Piers VM 48.00 6,440.00 309,120.00
30.10.18-
15.4
Bridge Structure SM 1,310.00 1,470.00 1,925,700.00
Section Total: 2,943,372.00
30.10.18-31 Bridge 13 (Girder)
30.10.18-
31.1
1000 mm Caissons VM 1,586.00 606.00 961,116.00
30.10.18-
31.2
1200 mm Caissons VM 402.00 890.00 357,780.00
30.10.18-
31.3
Piers VM 58.00 6,440.00 373,520.00
30.10.18-
31.4
Bridge Structure SM 2,440.00 1,470.00 3,586,800.00
Section Total: 5,279,216.00
30.10.18-32 Bridge 14 (Rigid)
30.10.18-
32.1
Bridge Structure SM 1,050.00 2,700.00 2,835,000.00
Section Total: 2,835,000.00
30.10.18-03 Bridge 15
30.10.18-
03.01
Temporary Erosion Protection LS 1.00 5,890.00 5,890.00
30.10.18-
03.02
Temporary Access Road/Crane Pads LS 1.00 2,650.00 2,650.00
30.10.18-
03.03
Unwatering Structures LS 1.00 3,210.00 3,210.00
30.10.18-
03.04
Earth Excavation for Structure CM 6,510.00 22.50 146,475.00
30.10.18-
03.05
Rock Excavation for Structure CM 500.00 118.00 59,000.00
30.10.18-
03.06
Structural Backfill CM 15,640.00 27.70 433,228.00
30.10.18-
03.07
Supply & Install Caissons LM 1,456.00 744.00 1,083,264.00
30.10.18-
03.08
Mass Concrete (Mudslab) CM 76.00 146.00 11,096.00
30.10.18-
03.09
Concrete in Footings CM 1,185.00 241.00 285,585.00
30.10.18-
03.10
Concrete in Substructure CM 1,950.00 405.00 789,750.00
30.10.18-
03.11
Concrete in Deck CM 3,398.00 1,170.00 3,975,660.00
30.10.18-
03.12
Concrete in Barrier Walls/Curb LM 950.00 109.00 103,550.00
9/1/03 4:30:26 PM Page No 7 of 14
-
7/28/2019 03-International Toll Road Capital Cost Estimate
8/14
Item Description Unit Quantity Rate Amount
30.10.18-
03.13
Concrete in Approach Slab CM 100.00 287.00 28,700.00
30.10.18-
03.14
Concrete Reinforcing Rebar Tonne 560.00 1,500.00 840,000.00
30.10.18-
03.15
Post Tensioning KG 360,000.00 4.70 1,692,000.00
30.10.18-
03.16
Deck Joint Assemblies LM 50.00 2,630.00 131,500.00
30.10.18-
03.17
Bearings EA 24.00 1,470.00 35,280.00
30.10.18-
03.18
S & I Barrier Railing LM 1,020.00 376.00 383,520.00
30.10.18-
03.19
Embedded Work in Structure LM 500.00 72.60 36,300.00
30.10.18-
03.20
Bridge Deck Waterproofing SM 5,885.00 27.20 160,072.00
30.10.18-
03.21
Deck Drain System EA 8.00 13,800.00 110,400.00
Section Total: 10,317,130.00
30.10.17-12 Bridge 16 (Girder)
30.10.17-12 A17-12W - Ramp 65E-N/S over Eron Stream
(Girder)
SM 87.00 4,510.00 392,370.00
Section Total: 392,370.00
30.10.18-30 Bridge 17 (Girder)
30.10.18-
30.01
Temporary Erosion Protection LS 1.00 5,890.00 5,890.00
30.10.18-
30.02
Temporary Access Road/Crane Pads LS 1.00 2,650.00 2,650.00
30.10.18-
30.03
Unwatering Structures LS 1.00 3,210.00 3,210.00
30.10.18-
30.04
Earth Excavation for Structure CM 4,865.00 22.50 109,462.50
30.10.18-
30.05
Rock Excavation for Structure CM 1,000.00 58.90 58,900.00
30.10.18-
30.06
Structural Backfill CM 6,435.00 20.50 131,917.50
30.10.18-
30.07
Supply & Install Caissons LM 3,536.00 615.00 2,174,640.00
30.10.18-
30.08
Mass Concrete (Mudslab) CM 98.00 146.00 14,308.00
30.10.18-
30.09
Concrete in Footings CM 1,145.00 248.00 283,960.00
30.10.18-
30.10
Concrete in Substructure CM 1,025.00 557.00 570,925.00
30.10.18-
30.11
Concrete in Deck CM 1,405.00 622.00 873,910.00
30.10.18-
30.12
Concrete in Barrier Walls/Curb LM 813.00 80.30 65,283.90
30.10.18-
30.13
Concrete in Approach Slab CM 315.00 246.00 77,490.00
30.10.18-
30.14
Concrete Reinforcing Rebar Tonne 1,050.00 1,500.00 1,575,000.00
9/1/03 4:30:26 PM Page No 8 of 14
-
7/28/2019 03-International Toll Road Capital Cost Estimate
9/14
Item Description Unit Quantity Rate Amount
30.10.18-
30.15
Fab,Del,Erect Precast Con. Box Girders EA 60.00 67,490.00 4,049,400.00
30.10.18-
30.16
Deck Joint Assemblies LM 47.00 2,630.00 123,610.00
30.10.18-
30.17
Bearings EA 30.00 1,450.00 43,500.00
30.10.18-
30.18
S & I Barrier Railing LM 866.00 376.00 325,616.00
30.10.18-
30.19
Embedded Work in Structure LM 205.00 72.60 14,883.00
30.10.18-
30.20
Bridge Deck Waterproofing SM 4,695.00 27.20 127,704.00
30.10.18-
30.21
Deck Drain System LS 1.00 5,890.00 5,890.00
30.10.18-
30.22
Plexiglas Sound Stop Barriers LM 431.00 707.00 304,717.00
Section Total: 10,942,866.90
30.10.18-01 Bridge 1830.10.18-
01.1
1000 mm Caissons VM 505.00 648.00 327,240.00
30.10.18-
01.2
1200 mm Caissons VM 426.00 890.00 379,140.00
30.10.18-
01.3
Piers VM 72.00 5,160.00 371,520.00
30.10.18-
01.4
Bridge Structure SM 5,262.00 1,380.00 7,261,560.00
Section Total: 8,339,460.00
Sub Total: 110,303,858.90
Drainage
Drainage
20.50.01 S & I Pre-cast Concrete MH 100x120 cm. Unit 52.00 1,930.00 100,360.00
20.50.02 S&P Grate, Unit 52.00 318.00 16,536.00
20.50.03 S&P Con. Pipe, 80 cm. LM 1,621.00 511.00 828,331.00
20.50.04 S&P Con. Pipe, 100 cm. Dia class 5 grade 175 LM 502.00 551.00 276,602.00
20.50.05 S&P Con. Pipe, 125 cm. Dia class 5 LM 372.00 615.00 228,780.00
20.50.06 S&P Con. Pipe, 183 cm. Dia class 5 LM 30.00 657.00 19,710.00
20.50.07 Construct Reinforced Concrete Outlets & Inlets, CM 658.00 678.00 446,124.00
20.50.08 Spillways Unit 130.00 1,060.00 137,800.00
20.50.09 Spillway for Draining Water from Cut Berm Unit 27.00 1,060.00 28,620.00
20.50.10 Ancor Beam around Rip Rap (65*25 cm) CM 2,437.00 636.00 1,549,932.00
20.50.11 S&P Rip Rap B-20 concrete embedded (including
excavation)
SM 31,196.00 84.80 2,645,420.80
20.50.12 S&P "Geoweb" Sheets 40/10 filled with B-20
concrete placed on Geotextile 200 gr./m2 at inlet
and/or outlet of culverts and drainage works
SM 17,135.00 75.40 1,291,979.00
20.50.13 S&P Boulders @ Streams, having a min. surface
0.6 sm & 0.4 m. thk.,
SM 17,500.00 75.40 1,319,500.00
20.50.14 Stones (30 cm thickness) SM 17,500.00 75.40 1,319,500.00
9/1/03 4:30:26 PM Page No 9 of 14
-
7/28/2019 03-International Toll Road Capital Cost Estimate
10/14
Item Description Unit Quantity Rate Amount
20.50.15 S & P Geotextile (cloth weight of 200 gr./sm) SM 17,500.00 3.20 56,000.00
20.50.16 Animal Passages SM 2,070.00 254.00 525,780.00
20.50.17 S & P "Geoweb" Sheets 40/10 filled with earth SM 17,790.00 42.40 754,296.00
Section Total: 11,545,270.80
Temp. Erosion Control Measures
20.60.20.1 Temporary Diversion Ditches (m) LM 5.00 424.00 2,120.00
20.60.20.2 Hay Bales (m) LM 17.00 42.40 720.80
20.60.20.3 Siltation Fences (m) LM 7.00 21.20 148.40
20.60.20.4 Inlet Protection (each) EA 100.00 424.00 42,400.00
20.60.20.5 Clover ea 200.00 212.00 42,400.00
20.60.20.6 Removal of Temporary Measures (l.s.) LS 60,000.00 1.10 66,000.00
Section Total: 153,789.20
Sub Total: 11,699,060.00
Culverts30.20.18 Box Culverts CM 2,339.00 777.00 1,817,403.00
Section Total: 1,817,403.00
Retaining Walls
30.30.18: Reinforced Earth Retaining Walls
30.30.18-01 Reinforced Earth Wall 1 SM 766.00 738.00 565,308.00
30.30.18-06 Reinforced Earth Wall 2 SM 1,126.00 911.00 1,025,786.00
30.30.18-10 Reinforced Earth Wall 3 SM 1,336.00 902.00 1,205,072.00
30.30.18-18 Reinforced Earth Wall 4 SM 3,932.00 934.00 3,672,488.00
30.30.18-24 Reinforced Earth Wall 5 SM 680.00 958.00 651,440.00
30.30.18-28 Reinforced Earth Wall 6 SM 2,852.00 907.00 2,586,764.00
Section Total: 9,706,858.00
30.30.181: Reinforced Concrete Retaining Walls
30.30.18-02 Reinforced Concrete Gravity Wall 1 SM 345.00 612.00 211,140.00
30.30.18-14 Reinforced Concrete Gravity Wall 2 SM 1,674.00 633.00 1,059,642.00
30.30.18-34 Reinforced Concrete Gravity Wall 3 SM 2,045.00 571.00 1,167,695.00
30.30.18-36 Reinforced Concrete Gravity Wall 4 SM 4,256.00 1,730.00 7,362,880.00
Section Total: 9,801,357.00
30.40.18: Concrete Drainage Channels30.40.18 Concrete Channels CM 2,185.00 788.00 1,721,780.00
Section Total: 1,721,780.00
Sub Total: 21,229,995.00
Earthworks
20.90: Earthworks
9/1/03 4:30:26 PM Page No 10 of 14
-
7/28/2019 03-International Toll Road Capital Cost Estimate
11/14
Item Description Unit Quantity Rate Amount
Excavation Earth & Rock
20.90.01a Earth Excavation CM 721,473.00 10.40 7,503,319.20
20.90.01b Rock Excavation CM ######### 13.90 30,085,396.30
Section Total: 37,588,715.50
Misc Road Items
20.90.03 Extra over for Excavation for Drainage Ditches. CM 36,175.00 14.10 510,067.50
20.90.04 Agricultural Roads 5 m width 30 cm depth of
subbase including earthworks.
KM 24.40 52,980.00 1,292,712.00
20.90.05 Scarify & Compact Exist Ground where directed and
as specified (at bottom of sub excavation).
SM ######### 0.97 1,238,593.00
20.90.06 Excavate below Subgrade Level in Cut/Shallow Fill
Areas, & Replace with same material (
CM 50,000.00 9.40 470,000.00
20.90.07 Supply, Spread & Compact Capping Mat'l CM 40,000.00 21.40 856,000.00
20.90.08 S & I HDPE / 1.0 mm/Bituminous Membrane as
specified.
SM 85,725.00 5.80 497,205.00
20.90.09 Excavation for Box Culverts CM 10,542.00 23.60 248,791.20
20.90.10 Rock Stabilization c/w Shotcrete & Rock Bolts SM 12,000.00 294.00 3,528,000.00
20.90.11 Steel Wire Mesh (Maccaferri), Incl. Bolts & Cables SM 5,500.00 23.60 129,800.00
Section Total: 8,771,168.70
Excavate Unsuitable/Excess Mat'l & Haul
20.90.02a Waste Earth CM 267,892.00 6.80 1,821,665.60
20.90.02b Waste Rock CM 803,674.00 12.50 10,045,925.00
Section Total: 11,867,590.60
Sub Total: 58,227,474.80
20.60.40: Topsoil for Landscaping
20.60.40.1 Soil Spread from Stockpile include haulage &
spreading
CM 103,250.00 9.40 970,550.00
20.60.40.2 Soil Spread from Offsite including material, haulage
& spreading
CM 396,750.00 22.40 8,887,200.00
Section Total: 9,857,750.00
20.60.50: Preparation of Plant Pits
20.60.50.1 Planting in Boulders/Rip Rap (Class 1 to 3) EA 25.00 471.00 11,775.00
20.60.50.2 Planting in Boulders/Rip Rap (Class 4 & above) EA 48.00 471.00 22,608.00
20.60.50.3 Tree Pits-Digging in Rock/Removal of Debris EA 75.00 471.00 35,325.00
20.60.50.4 Tree Pits-Digging in Compacted Fill/Removal of
Debris
EA 75.00 471.00 35,325.00
20.60.50.5 Tree Pits-Backfill with Suitable Material/Marking Pit EA 30.00 471.00 14,130.00
Section Total: 119,163.00
9/1/03 4:30:26 PM Page No 11 of 14
-
7/28/2019 03-International Toll Road Capital Cost Estimate
12/14
Item Description Unit Quantity Rate Amount
Sub Total: 68,204,387.80
Overhead Structures
30.50.1 Gantry Overhead Support Structures LS 6.00 35,330.00 211,980.00
30.50.2 Cantilever Overhead Support Structures LS 6.00 29,440.00 176,640.00
Section Total: 388,620.00
Tolling
40.10 Electronic Tolling Cost LS 1.00 13,500,000.00 13,500,000.00
Section Total: 13,500,000.00
Tunnels & Underpasses
60.10.1 Underground Tunnel & Portals M 405.00 42,180.00 17,082,900.00
Section Total: 17,082,900.00
Overhead Costs
Assigned Subcontract Indirect Costs
Assigned Scope Overhead Earthworks
91.10.00.1 Salaries & Benefits MO 36.00 50,610.00 1,821,960.00
91.10.00.2 Employee Vehicles (7ea) V-MO 252.00 830.00 209,160.00
91.10.00.3 Employee Expenses & Meals MO 36.00 2,330.00 83,880.00
91.20.00.1 Tool & Supply Allowances MO 30.00 1,060.00 31,800.00
91.20.00.2 Travel & Subsistence MO 36.00 2,710.00 97,560.00
91.30.00.1 Buildings & Storage MO 36.00 4,470.00 160,920.00
91.30.00.2 Office Expenses MO 36.00 1,520.00 54,720.00
91.30.00.3 Telephone Expense MO 36.00 1,360.00 48,960.00
91.30.00.4 Services & Utilities MO 36.00 1,280.00 46,080.00
91.30.00.5 Hoisting & Handling MO 30.00 13,580.00 407,400.00
91.30.00.6 Service Equipment MO 30.00 23,720.00 711,600.00
91.40.00.1 Survey Layout month 30.00 8,210.00 246,300.00
91.50.00.1 Traffic Control sum 1.00 317,940.00 317,940.00
91.60.00.1 Insurance LS 1.00 264,950.00 264,950.00
Section Total: 4,503,230.00
Assigned Scope Overhead Structures
91.10.00.1 Salaries & Benefits MO 36.00 50,610.00 1,821,960.00
91.10.00.2 Employee Vehicles (7ea) V-MO 252.00 830.00 209,160.00
91.10.00.3 Employee Expenses & Meals MO 36.00 2,330.00 83,880.00
91.20.00.1 Tool & Supply Allowances MO 30.00 1,060.00 31,800.00
91.20.00.2 Travel & Subsistence MO 36.00 2,710.00 97,560.00
91.30.00.1 Buildings & Storage MO 36.00 4,470.00 160,920.0091.30.00.2 Office Expenses MO 36.00 1,520.00 54,720.00
91.30.00.3 Telephone Expense MO 36.00 1,360.00 48,960.00
91.30.00.4 Services & Utilities MO 36.00 1,280.00 46,080.00
91.30.00.5 Hoisting & Handling MO 30.00 13,580.00 407,400.00
91.30.00.6 Service Equipment MO 30.00 23,720.00 711,600.00
91.40.00.1 Survey Layout month 30.00 8,210.00 246,300.00
91.50.00.1 Traffic Control sum 1.00 317,940.00 317,940.00
91.60.00.1 Insurance LS 1.00 264,950.00 264,950.00
9/1/03 4:30:26 PM Page No 12 of 14
-
7/28/2019 03-International Toll Road Capital Cost Estimate
13/14
Item Description Unit Quantity Rate Amount
Section Total: 4,503,230.00
Assigned Scope Overhead Paving
91.10.00.1 Salaries & Benefits MO 36.00 50,610.00 1,821,960.00
91.10.00.2 Employee Vehicles (7ea) V-MO 252.00 830.00 209,160.00
91.10.00.3 Employee Expenses & Meals MO 36.00 2,330.00 83,880.0091.20.00.1 Tool & Supply Allowances MO 30.00 1,060.00 31,800.00
91.20.00.2 Travel & Subsistence MO 36.00 2,710.00 97,560.00
91.30.00.1 Buildings & Storage MO 36.00 4,470.00 160,920.00
91.30.00.2 Office Expenses MO 36.00 1,520.00 54,720.00
91.30.00.3 Telephone Expense MO 36.00 1,360.00 48,960.00
91.30.00.4 Services & Utilities MO 36.00 1,280.00 46,080.00
91.30.00.5 Hoisting & Handling MO 30.00 13,580.00 407,400.00
91.30.00.6 Service Equipment MO 30.00 23,720.00 711,600.00
91.40.00.1 Survey Layout month 30.00 8,210.00 246,300.00
91.50.00.1 Traffic Control sum 1.00 317,940.00 317,940.00
91.60.00.1 Insurance LS 1.00 264,950.00 264,950.00
Section Total: 4,503,230.00
Sub Total: 13,509,690.00
Consortium Indirect Cost
CJV Management & Supervision
94.10.00.1 Salaries MO 36.00 221,300.00 7,966,800.00
94.10.00.2 Employee Vehicles (32 ea) V-MO 891.00 830.00 739,530.00
94.10.00.3 Employee Expenses MO 36.00 7,500.00 270,000.00
Section Total: 8,976,330.00
CJV Quality Control
94.20.00.1 Lab Testing Services LS 1.00 744,210.00 744,210.00
94.20.00.2 Quality Control Services LS 1.00 966,530.00 966,530.00
Section Total: 1,710,740.00
CJV Survey
94.30.00.1 Survey Control month 32.00 7,790.00 249,280.00
Section Total: 249,280.00
CJV Expenses
94.40.10.1 Buildings MO 36.00 7,330.00 263,880.00
94.40.10.2 Office Expenses MO 36.00 23,110.00 831,960.00
94.40.10.3 Telephone Expense MO 36.00 8,690.00 312,840.00
94.40.10.4 Services & Utilities MO 36.00 10,800.00 388,800.0094.40.10.5 Project Signs MO 36.00 540.00 19,440.00
94.40.20.1 Tool & Supply Allowances MO 36.00 32.70 1,177.20
94.40.20.2 Safety Expenses MO 1.00 4,710.00 4,710.00
94.40.20.3 Travel & Subsistence MO 36.00 16,750.00 603,000.00
94.40.30.1 Monitoring Services MO 1.00 254,350.00 254,350.00
94.40.30.2 Environmental Controls MO 36.00 2,940.00 105,840.00
94.40.30.3 Archeological Controls MO 1.00 211,960.00 211,960.00
94.40.40.1 Pay Duty Police for Traffic Control month 6.00 19,430.00 116,580.00
94.40.40.2 Armed Security along Right of Way months 36.00 10,010.00 360,360.00
9/1/03 4:30:26 PM Page No 13 of 14
-
7/28/2019 03-International Toll Road Capital Cost Estimate
14/14
Item Description Unit Quantity Rate Amount
94.40.50.1 Public Relations LS 1.00 34,030.00 34,030.00
94.40.60.1 Municipal Taxes Yr 3.00 5,300.00 15,900.00
94.40.70.1 Consulting Fees LS 1.00 180,170.00 180,170.00
94.40.80.1 Insurance LS 1.00 11,775,520.00 11,775,520.00
94.40.80.2 Bonding & Permits LS 1.00 11,543,540.00 11,543,540.00
94.40.80.3 Proposal Cost LS 1.00 3,569,160.00 3,569,160.0094.40.80.4 Success Fee LS 1.00 3,212,360.00 3,212,360.00
94.40.80.5 Management Fee LS 1.00 4,640,730.00 4,640,730.00
Section Total: 38,446,307.20
Sub Total: 49,382,657.20
Sub Total: 62,892,347.20
Design
80.10.1 Design Cost LS 1.00 17,898,790.00 17,898,790.00
Section Total: 17,898,790.00
Grand Total: 371,309,013.10
9/1/03 4:30:26 PM Page No 14 of 14
