Professional Documents
Culture Documents
A MAN HOLES
A1 Excavation of manholes m3 2240 3.35
Section Subtotal
Section Subtotal
A MAN HOLES
B SEWER AND WATER RETICULATION
Total Cost
418042743.xlsx Page 1 of 22
Amount
7,504.00
90,882.40
98,386.40
8,357.69
66,028.22
120,033.20
21,528.00
54,960.00
270,907.11
98,386.40
270,907.11
369,293.51
418042743.xlsx Page 2 of 22
Project Water, Sewer, Roads Longland Marondera
Client Mash East Housing Trust Marondera
Date 12-Feb-18
Revision 0
Qoute No SM/FC-NLAC/01/19
Clear 20m road reserve to specified 20m width of all grass, weeds,
1 trees and dispose of materials within 500m free haul and bury. 33820 m² 0.25 8,455.00
The rate must include grubbing of roots to a depth of 600mm
Stock pile, load, haul, dump, spread, water and compact to 95%
9 5073 m³ 8.75 44,388.75
H.C.E 150mm layer to bring to top of subgrade in 20m roads.
Stock pile, load, haul, dump, spread, water and compact to 96%
10 5073 m³ 8.75 44,388.75
H.C.E 150mm Base 2 layer in 20m roads.
Stock pile, load, haul, dump, spread, water and compact to 98%
11 5073 m³ 8.75 44,388.75
H.C.E 150mm Base 1 layer in 20m roads.
Take all rejected material from pavement construction such as
12 rock, boulders, grass stockpile and cart to waste 20km away in 2790 m³ 10.65 29,715.10
area approved by the engineer.
III STORMWATER DRAINAGE
Supply and install class X precast reinforced concrete stormwater
pipes with interlocking ogee joints
i)600mm diameter
Excavations 194 m³ 3.35 651.24
13
Pipe total length 240 m 88.50 21,240.00
Concrete grade 20MPa 159 m³ 210.50 33,464.45
Rock excavation 107 m³ 48.50 5,185.62
Head walls 192 m² 42.50 8,160.00
IV SURFACING
15 Supply and apply prime (Road Tar TP7) at 0.7 -0.9 l/m² 11837 m² 1.18 13,967.66
Supply, apply 150/200 Pen Binder for tack coat (13.2mm) at
16 11837 m² 1.35 15,979.95
1.3l/m²
Supply, and apply 13mm tested and approved quality tack coat
17 11837 m² 1.22 14,441.14
aggregates at 0.01m³/², roll and broom
Supply, apply 150/200 Pen Binder for seal coat (6.7mm on
18 11837 m² 1.50 17,755.50
13.2mm) at 1.10l/m²
Supply, and apply 6.7mm tested and approved quality seal coat
19 11837 m² 1.25 14,796.25
aggregates at 0.013m³/², roll and broom
Allow for road markings
White road line paint 1691 m 3.80 6,425.80
20
Yellow road line paint 1691 m² 3.80 6,425.80
Allow for give way metal signs 10 No 158.35 1,583.50
Clear 15m road reserve to specified 17m width of all grass, weeds,
1 trees and dispose of materials within 500m free haul and bury. 53895 m² 0.25 13,473.75
The rate must include grubbing of roots to a depth of 600mm
Stock pile, load, haul, dump, spread, water and compact to 95%
7 8084.25 m³ 8.75 70,737.19
H.C.E 150mm layer to bring to top of subgrade in 12m roads.
Stock pile, load, haul, dump, spread, water and compact to 96%
8 8084 m³ 8.75 70,737.19
H.C.E 150mm Base 2 layer in 12m roads.
Stock pile, load, haul, dump, spread, water and compact to 98%
9 8084 m³ 8.75 70,737.19
H.C.E 150mm Base 1 layer in 12m roads.
Take all rejected material from pavement construction such as
10 rock, boulders, grass stockpile and cart to waste 20km away in 4446 m³ 10.65 47,353.49
area approved by the engineer.
III STORMWATER DRAINAGE
Supply and install class X precast reinforced concrete stormwater
11
pipes with interlocking ogee joints
i)450mm diameter
12 Excavations 167 m³ 3.35 557.78
13 Pipe total length 296 m 68.31 20,219.76
14 Concrete grade 20MPa 151 m³ 210.50 31,708.17
15 Rock excavation 92 m³ 48.50 4,441.39
16 Head walls 266 m² 42.50 11,322.00
IV SURFACING
17 Supply and apply prime (Road Tar TP7) at 0.7 -0.9 l/m² 21558 m² 1.18 25,438.44
Supply, apply 150/200 Pen Binder for tack coat (13.2mm) at
18 21558 m² 1.35 29,103.30
1.3l/m²
Supply, and apply 13mm tested and approved quality tack coat
19 21558 m² 1.22 26,300.76
aggregates at 0.01m³/², roll and broom
Supply, apply 150/200 Pen Binder for seal coat (6.7mm on
20 21558 m² 1.50 32,337.00
13.2mm) at 1.10l/m²
Supply, and apply 6.7mm tested and approved quality seal coat
21 21558 m² 1.25 26,947.50
aggregates at 0.013m³/², roll and broom
Allow for road markings
White road line paint 3593 m 3.80 13,653.40
22
Yellow road line paint 3593 m 3.80 13,653.40
Allow for give way metal signs 12 No 158.35 1,900.20
Clear 12m road reserve to specified 14m width of all grass, weeds,
1 trees and dispose of materials within 500m free haul and bury. 121320 m² 0.25 30,330.00
The rate must include grubbing of roots to a depth of 600mm
Stock pile, load, haul, dump, spread, water and compact to 95%
7 18198 m³ 8.75 159,232.50
H.C.E 150mm layer to bring to top of subgrade in 12m roads.
Stock pile, load, haul, dump, spread, water and compact to 96%
8 18198 m³ 8.75 159,232.50
H.C.E 150mm Base 2 layer in 12m roads.
Stock pile, load, haul, dump, spread, water and compact to 98%
9 18198 m³ 8.75 159,232.50
H.C.E 150mm Base 1 layer in 12m roads.
Take all rejected material from pavement construction such as
10 rock, boulders, grass stockpile and cart to waste 20km away in 10009 m³ 10.65 106,594.79
area approved by the engineer.
IV SURFACING
11 Supply and apply prime (Road Tar TP7) at 0.7 -0.9 l/m² 55605 m² 1.18 65,613.90
Supply, apply 150/200 Pen Binder for tack coat (13.2mm) at
12 55605 m² 1.35 75,066.75
1.3l/m²
Supply, and apply 13mm tested and approved quality tack coat
13 55605 m² 1.22 67,838.10
aggregates at 0.01m³/², roll and broom
Supply, apply 150/200 Pen Binder for seal coat (6.7mm on
14 55605 m² 1.50 83,407.50
13.2mm) at 1.10l/m²
Supply, and apply 6.7mm tested and approved quality seal coat
15 55605 m² 1.25 69,506.25
aggregates at 0.013m³/², roll and broom
Allow for road markings
White road line paint 10110 m² 3.80 38,418.00
16
Yellow road line paint 10110 m² 3.80 38,418.00
Allow for give way metal signs 37 No 158.35 5,858.95
2 7m Roads 1 sum
3 6m Roads 1 sum
5 TOTAL sum
369,293.51
500,764.58
820,696.77
1,694,403.08
3,385,157.93
507,773.69
3,892,931.62
Materials Unit Current Price
Cement bag 40.36
Crusher Run m3 59.50
Quarry Dust m3 36.66
Stable 60 liter 3.40
Cat Mix liter 3.40
Water liter 0.01
7mmmm stone m3 108.18
Gravel m3 1.50
13mm m3 108.18
Bitumen liter 3.15
TP7 liter 3.15
Asphalt ton 1,125.00
Prime liter 3.70
Gravel m3 1.50
Premix Concrete m3 265.00
White Relective paint m2 18.6
RATE BUILD UP
Description
1A Aphalt paving Unit Quantity
tons 1
2B Unit Quantity
m3
3A Unit Quantity
m3 1.00
3B Unit Quantity
m3 1.00
4A Unit Quantity
m3 1
4B Unit Quantity
m3 1
5A Unit Quantity
m3 1
5B Unit Quantity
m3 1.00
6A Unit Quantity
m2 1.00
6B Unit Quantity
m2 1.00
7A Unit Quantity
m3 1.00
7B Unit Quantity
m3 1
8A Unit Quantity
m3 1
8B Unit Quantity
m3 1
9A Unit Quantity
m3 1.00
9B Unit Quantity
m2 1.00
Labour
General hand 16.67
Foreman 41.67
Site Engineer 75.00
Sheq Officer 41.67
Site Clerk 25.00
Builder 18.75
Mechanic 27.08
Land Surveyor 50.00
All in
1,510.74
All in
5.61
All in
#DIV/0!
All in
0.68
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#DIV/0!
All in
#REF!
All in
#REF!