BISRAT GEBREAL-ABO ROUNDABOUT ROAD PROJECT COST ESTIMATE

SITE CLEARANCE
2000
21.01 Clearing & Grubbing
3000
3100
31.01(a)
3200
32.01
32.02
32.02(a)i
32.03
32.03(i)
32.1
32.10(a)
3400
34.01
34.01(b)i
34.01(b)ii
34.02
34.02(a)(i)
34.03
34.03(b)i
34.03(b)iii
4000
4200
42.01
42.01(a)(ii)B
44.05
42.03
42.03(a)

Carried forward to Summary

DRAINAGE
Drains
Excavation of open drain(Channel Excavation)
Excavagting Soft Material Situated with in the following depths
(i) 0.0m upto 1.5m
Culvert
Structural Excavation
Backfilling
Using Selected material
Concrete pipe culvert with class B Bedding
800mm Diameter R.C pipe
Steel Reinforcement
Mild Steel (Grade 300)
Pitching, Stonework, and Erosion and Protection
Stone Pitching
Grouted Rubble Paved Waterway(pipe)
Grouted Rubble Paved Waterway(paved ditch)
Hand laid rock fill
Packed Rip rap for water toward gorge
Stone Massonary Walls
Cement Mortared (Pipe)
Cement mortared (Retaining Wall)
Carried forward to Summary
EARTHWORKS
Roadway and Borrow Excavation
Cut and Borrow to fill
Borrow to fill,Compacted in 200mm layers to 93% modified AASHTO
Capping layer compacted to 95% modified AASHTO
Cut to spoil,material obtained from
Common excavation
Carried forward to Summary

5000
SUBBASE, BASE_COURSE AND GRAVEL SHOULDER
51.01(a)I Selected subbase material
52.01(b)l Crushed aggregate Base course compacted to 98% of modified AASHTO density
Carried forward to Summary
6000
BITUMINOUS SURFACING AND ROAD BASES
6100 Bitumnious Prime Coat
61.01(a) MC-30 Cutback bitumen
6400 Bituminous Road Base and Surfacing
64.02 50mm Asphaltic surfacing with (penetration grade 60/70 bitumen)
Carried forward to Summary

Unit
Hec.

Quantity
4.61

Rate
18,864.70

Amount(ETB)
86,978.62
86,978.62

m3

2,443.65

127.45

311,442.83

m3

5.38

144.07

775.10

LM

14.00

3,996.23

55,947.22

ton

12.29

114,718.98

1,410,318.63

m2
m2

7.00
737.02

366.47
392.61

2,565.29
289,361.57

m3

549.15

123.05

67,572.91

m3
m3

20.02
1,475.41

372.00
371.40

7,447.44
547,967.13
2,693,398.11

m3
m3

11,441.09
2311.1

128.67
161.12

1,472,124.47
372,367.65

m3

36218.22

126.23

4,571,825.28
6,416,317.41

m3

5840.61

231.72

1,353,386.15

289.56

906,314.11
2,259,700.26

37.44

795,523.41

31.59

35,063.64
830,587.05

m3

Lt
m2

3,129.97

21246.43
1,109.96

7000 CONCRETE WORK

7100 C-30 concrete
71.01
71.02
71.03
7200
72.01

C-30 for curbs

C-30 for pipe culvert
C-30 for manhole cover
C-5 Lean Concrete
C-5 Lean Concrete under side ditches and pipe culverts

m3
m3
m3

1,602.31
4.40
318.24

1,026.27
3,452.34
895.37

1,644,402.89
15,176.49
284,938.41

m3

1,428.62

29.59

42,272.83
1,986,790.60

No.
No.

21.00
2.00

8,103.42
1,028.34

170,171.82
2,056.68

m2
No.
m3

2.63
21.00
0.38

8,103.42
895.37
895.37

21,311.99
18,802.77
340.24

Km
Km

878.71
655.54

27.34
41.70

24,023.93
27,336.02
264,043.45
14,537,815.51

Carried forward to Summary

9000

ANCILLARY WORKS
Delineaters,markers and Km posts
92.01(a) Guide posts
92.01[c] Kilometer posts
Sign faces
94.01(a)

94.02(a)
94.03
95.01
95.01 (a)I
95.01 (a)ii

Sign faces made by alluminium & alloy of thickness 2mm and area not exceeding 2sq.m
Class A concrete sign supports
Class C Concrete sign footings
Retro - reflective Road Marking Paint
White unbroken 10cm line
White broken (2.5m dash, 7.5m gap) 10cm line
Carried forward to Summary
subtotal

10000
DAY WORKS-LABOUR
100.01 Unskilled labour
Powder man I
Powder man II
Labor
Helper I
Helper II

Hour
Hour
Hour
Hour
Hour
Hour

5.00
3
88
49.00
20.00

44.25
11.68
9.68
110.63
15.96

221.25
35.05
851.81
5,420.63
319.18
6,847.91

Hour
Hour
Hour
Hour
Hour
Hour
Hour

45.00
3.00
9.00
8.00
21
4.00
5.00

713.33
155.15
635.31
437.73
109.63
109.14
381.19

32,100.00
465.45
5,717.81
3,501.82
2,302.25
436.56
1,905.94
46,429.83

Hour
Hour
Hour
Hour
Hour
Hour

20.00
14.00
2.00
3.00
2.00
8.00

218.86
35.31
218.86
35.31
606.33
29.53

4,377.27
494.34
437.73
105.93
1,212.67
236.26
6,864.19

Hour
Hour
Hour
Hour
Hour

76.00
44.00
8.00
6.00
5.00

49.87
128.40
187.82
588.50
963.00

3,790.34
5,649.60
1,502.55
3,531.00
4,815.00
19,288.49

Hour
Hour
Hour
Hour
Hour
Hour
Hour

3.00
2.00
8.00
5.00
7.00
5.00
7.00

588.50
48.15
588.50
48.15
588.50
48.15
235.60

1,765.50
96.30
4,708.00
240.75
4,119.50
240.75
1,649.20
12,820.00
92,250.43
32,287.65
124,538.08

Carried forward to Summary

100.02 Skilled labour
Labor Foreman
Quarry Foreman
Mason Foreman
Carpenter Foreman
Construction Foreman
Surveyors
Site Engineers
Carried forward to Summary
100.03 Tradesman
Mason I
Mason II
Carpenter I
Carpenter II
Barrister I
Barrister II
Carried forward to Summary
100.06 Operator Class
Equipment Operator I
Equipment Operator II
Equipment Operator III
Stationary Equipment Operator I
Stationary Equipment Operator II
Carried forward to Summary
100.07 Technical Class
Electrician I
Electrician II
Mechanic I
Mechanic II
Welder I
Welder II

100.13 Painter
Subtotal
% of Subtotal for overhead, profit, etc.
Total for Daywork: Materials (carry forward to Summary)

B
C
D

11000
110.01
110.02
110.03
110.04
110.08
110.10
110.12
110.13
110.14

DAY WORKS-MATERIAL
Ordinary Portland cement
Coarse crushed aggregate
Fine aggregate (sand)
High yield stress steel bars
Prime coat (Asphalt Mc-30)
Asphalt 80/100 pen grade
Granular material for subbase
Crushed stone base material
Road marking paint, white
Subtotal
% of Subtotal for overhead, profit, etc.
Total for Daywork: Materials (carry forward to Summary)

12000
120.01
120.02
120.09
120.10
120.13
120.14
120.15
120.16
120.18
120.19
120.20
120.21
120.22
120.24
120.25
120.27
120.29
120.30
120.31
120.32
120.33
120.35
120.38
120.40
120.41
120.49
120.56
120.59
120.60
120.61
120.62
120.64
120.65

DAY WORKS-EQUIPEMENT
Dump Truck 6x4
Water Truck 6x4
Asphalt Distributor
Asphalt Kettel, trailer mounted
Jack Hammer
blasting machine
Excavator, wheel type
Motor Grader
Loader, 938f
Loader, Wheel
hand driven roller, 3-4t
Roller, 6t
Roller, 12t
Roller, Pneumatic
Crawler Dozer, d7h
Crawler Dozer, d8r
Crusher Plant, 75tph
Asphalt Paver
Asphalt Plant
Chip spreader
Concrete Vibrator, petrol
Concrete Mixer, 750lit
Concrete Paver, crawler
Compressor cfa 400
Generator upto 5 kva
Water Pump
Iron cutting machine
Total Station
Light Vehicle (Pick Up)
Hand Tools
Pipe Mold
Welding Machine
Asphlat Heater (Stationary)

ton
cu.m
cu.m
ton
Ltr
ton
cu.m
cu.m
Ltr
E
F
G

625.61
2,956.71
1,611.17
12.29
21246.43
1.58
5,840.61
3,129.97
10.74

392.83
406.00
406
61,416.54
27.55
18,735.65
250.00
260.00
550.14

245,755.93
1,200,424.26
654,135.02
754,809.28
585,313.74
29,602.33
1,460,152.50
813,792.20
5,908.50
5,749,893.76
2,012,462.82
7,762,356.58

Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour
Hour

37
5
2
2
6
2
4
4
2
7
15
7
4
5
5
18
3
4
2
2
2
2
1
1
6
4
1
4
3
24
2
1
2

705.02
395.64
934.48
136.23
53.93
1,367.89
729.57
762.84
543.20
641.14
173.20
716.27
1,129.29
547.21
850.00
1,403.07
1,340.24
1,340.24
956.24
956.24
21.76
45.00
674.57
591.81
220.00
30.00
19.83
50.00
125.00
5.00
3.00
54.33
800.00

26,085.62
1,978.21
1,868.96
272.46
323.58
2,735.78
2,918.27
3,051.36
1,086.40
4,487.98
2,598.00
5,013.86
4,517.16
2,736.05
4,250.00
25,255.33
4,020.73
5,360.97
1,912.49
1,912.49
43.52
90.00
674.57
591.81
1,320.00
120.00
19.83
200.00
375.00
120.00
6.00
54.33
1,600.00
107,600.75
107,600.75
37,660.26
145,261.01
22,569,971.17

Carried forward to Summary

Subtotal
% of Subtotal for overhead, profit, etc.
Total for Daywork: Materials (carry forward to Summary)
Total over all cost

H
I
J