Estimation
Estimation
Estimation
PRACTICE
ASSIGNMENT II
(COURSEWORK)
1 General Items
1.1 Engineer's Mobilization item 5,126,000.00 Non Adjustable item
1.2 Contractor's Mobilization item 5,844,000.00 Non Adjustable item
1.3 Setting out 7.22 km 170,000.00 1,227,400.00
1.4 Cross section survey 922 nos 1,000.00 922,000.00
Patching potholes
1.5.1 Shallow pothole 1600 sq.m 2,527.00 4,043,200.00
1.5.2 Deep pothole 2045 sq.m 1,516.00 3,100,220.00
1.5.3 Deep below the base 1755 cum 410.00 719,550.00
unable to provide a
1.6 Routine maintenance 390 km.wk 4,000.00 1,560,000.00 breakdown, item will
be disregarded.
1.7 Project sign boards 2 Nos. 85,000.00 170,000.00
1.8 Insurance and bonds PS 4,100,000.00 Non Adjustable item
Contingency
1.9.1 Test pits 18 Nos. 5,772.00 103,896.00
1.9.2 DPC test 93 Nos. 1,039.00 96,627.00
1.9.3 Allow for additional tests PS 500,000.00 Non Adjustable item
1.9.4 Allow for relocation of public utilities PS 8,000,000.00 Non Adjustable item
unable to provide a
Removal and disposal of tree branches
2.2.5 12 Nos. - breakdown, item will
girth exceeding 600mm
be disregarded.
-
2.3 Removal of structures Item 894,000.00 Non Adjustable item
3 Earthworks
Excavation in all classes of material
3.1 3449 cum 577.00 1,990,073.00
except Rock excavation
3.2 Roadway excavation in Rock 834 cum 3,463.00 2,888,142.00
-
4.4 Road pavement
Light scarification of pavement surface
4.4.1 16119 sq.m 1.00 16,119.00
(max. 50mm depth)
Excavation of existing pavement or
4.4.2 shoulder for edge correction and 914 cum 712.00 650,768.00
widening of roads
-
4.5 Surface application -
4.5.1 Apply prime coat 20475 sq.m 195.00 3,992,625.00
4.5.2 Apply tack coat 20475 sq.m 52.00 1,064,700.00
40mm thick Asphaltic concrete
4.5.3 20475 sq.m 1,436.00 29,402,100.00
surfacing
4.5.4 Surface regulating using premix 15 sq.m 35,800.00 537,000.00
150mm thick Class A concrete
4.5.5 650 sq.m 2,900.00 1,885,000.00
pavement
Total 112,556,827.00
BOQ
1 General Items
1.1 Engineer's Mobilization item Non Adjustable item
1.2 Contractor's Mobilization item Non Adjustable item
1.3 Setting out 7.22 km 170,000.00 1,227,400.00
1.4 Cross section survey 922 nos 1,000.00 922,000.00
Patching potholes
1.5.1 Shallow pothole 1600 sq.m 2,527.00 4,043,200.00
1.5.2 Deep pothole 2045 sq.m 1,516.00 3,100,220.00
1.5.3 Deep below the base 1755 cum 410.00 719,550.00
unable to provide a
breakdown, item will
1.6 Routine maintenance 390 km.wk 4,000.00 be disregarded.
1.7 Project sign boards 2 Nos. 85,000.00 170,000.00
1.8 Insurance and bonds PS Non Adjustable item
Contingency
1.9.1 Test pits 18 Nos. 5,772.00 103,896.00
1.9.2 DPC test 93 Nos. 1,039.00 96,627.00
1.9.3 Allow for additional tests PS Non Adjustable item
3 Earthworks
Excavation in all classes of material
3.1 except Rock excavation 3449 cum 577.00 1,990,073.00
3.2 Roadway excavation in Rock 834 cum 3,463.00 2,888,142.00
Total 85,246,827.00
BOQ
1 General Items
1.3 Setting out 7.22 km 1,227,400.00
1.4 Cross section survey 922 nos 922,000.00
Patching potholes
1.5.1 Shallow pothole 564.8 cum 4,043,200.00
1.5.2 Deep pothole 721.885 cum 3,100,220.00
1.5.3 Deep below the base 1755 cum 719,550.00
Contingency
1.9.1 Test pits 18 Nos. 103,896.00
1.9.2 DPC test 93 Nos. 96,627.00
3 Earthworks
Excavation in all classes of material
3.1 except Rock excavation 3449 cum 1,990,073.00
3.2 Roadway excavation in Rock 834 cum 2,888,142.00
4 Road works
4.1 Sub base
4.1.1 Sub base Type I 1438 cum 2,993,916.00
4.1.2 Sub base Type II 287 cum 591,220.00
Total 85,246,827.00
BOQ
2 Site clearing
6 2.1 Clearing and grubbing 12542 sq.m 564,390.00
7 2.2 Removal of trees 102 Nos. 857,749.00
3 Earth works
8 3.1 Excavation 8426 cum 11,016,575.00
3.2 Earth filling 878 cum 1,673,048.00
9
3.3 Turfing with sodding 386.535 cum 338,282.00
4 Road works
10 4.1 Sub base 1725 cum 3,585,136.00
11 4.2 Aggregate base 3316 cum 17,574,800.00
12 4.3 Shoulder construction 1200.015 cum 2,356,410.00
13 4.4 Road pavement 6604.007 cum 16,119.00
14 4.5 Surface application 62090 cum 36,881,425.00
Total 85,246,827.00
BOQ
1 3 Patching potholes cum 3,042 1.00 0.05 0.03 0.04 0.02 0.06
2 8 Excavation cu.m 8,426 0.06 0.04 0.06
3 10 Sub base cu.m 1,725 2.20 0.60 0.70 0.02 0.03 0.13 0.04
4 11 Aggregate base cu.m 3,316 0.05 0.15 0.00 0.04 0.05
5 14 Surface application cu.m 62,090 1.1 0.00 0.002 0.01 0.03
Total
Qty Inputs
Heavy Small Semi skilled Unskilled
ABC Cement Sand Metal Quarry dust Bitumen Skilled labour Remark
Code Description Unit Qty equipment equipment labour labour
m3 50 kg m3 m3 m3 L hr. hr day day day
3.1 Excavation
Analysis for 1 m3 EAC Qty (m3) 8426
Item Description Item Ref. Unit Qty Rate Amount EAC Cost
P2 Excavator hr 0.06 8749 524.94 4,423,144.44
L1 Skilled labour day 0.04 3650 146.00 1,230,196.00
L3 Unskilled labour day 0.06 2500 150.00 1,263,900.00
Total for 1 820.94
Rate for 1 820.94
add markup 15% 123.14
Rate for 1 1m3 944.08
1m3 945.00
Sub Total 1 91,085,953.35 90% 91,085,953.35 represent 90% of the items (Assumption made at the beiging)
Sub Total 2 101,206,614.83 100% hence if converted to 100% of the item (91,085,953.35/90*100)
Code Item Unit Qty Amount %
M3 Cement bag 3,795.00 9,487,500.00 9.37%
M7 Metal cu.m 1,373.30 15,792,950.00 15.60%
M8 Sand cu.m 1,035.00 8,777,835.00 8.67%
M48 ABC cu.m 3,041.69 18,539,070.08 18.32%
M30 Bitumen L 68,299.00 14,957,481.00 14.78%
M52 Quary dust cu.m 497.40 4,218,449.40 4.17%
P1 Small equipment hr. 124.18 377,879.74 0.37%
P2 Heavy equipment hr. 873.11 6,507,861.10 6.43%
L1 Skilled labour day 1,260.55 4,600,998.01 4.55%
L2 Semi skilled labour day 297.25 862,026.28 0.85%
L3 Unskilled labour day 2,785.56 6,963,902.75 6.88%