Project

Name:

Ref

Description

Upgrade Works to WWTP at

Keadue, Co. Roscommon

Qty

Units

Rate

Total

Contractor
Rate

10%

Rate

Full Rate

1.0

Preliminaries

1.00

item

10,000.00

10,000.00

2.0

Insurances

1.00

item

6,000.00

6,000.00

3.0

Bond

1.00

item

50,000.00

50,000.00

203.1
87.6

item
m3

2.75
6.38

558.56
558.58

507.78
507.80

50.78
50.78

2.50
5.80

558.56
558.58

290.7

m3

1.54

447.62

406.93

40.69

1.40

447.62

375.0

m2

1.93

721.88

656.25

65.63

1.75

721.88

4.0

nr

489.50

1,958.00

1,780.00

178.00

445.00

1,958.00

3.3

55.00

181.50

165.00

16.50

50.00

181.50

2.4

55.00

132.00

120.00

12.00

50.00

132.00

5.5

55.00

302.50

275.00

27.50

50.00

302.50

6.2

55.00

341.00

310.00

31.00

50.00

341.00

5.6

55.00

308.00

280.00

28.00

50.00

308.00

5.6

55.00

308.00

280.00

28.00

50.00

308.00

5.6

55.00

308.00

280.00

28.00

50.00

308.00

3.5

55.00

192.50

175.00

17.50

50.00

192.50

2.0

55.00

110.00

100.00

10.00

50.00

110.00

35.6

55.00

1,958.00

1,780.00

178.00

50.00

1,958.00

60

33.00

1,980.00
10,366.14

1,800.00

180.00

30.00

1,980.00

24.00
1
0.7
30.00

m3
m3
Ton
m2

275.00
276.10
682.00
5.50

6,600.00
276.10
477.40
165.00
7,518.50

6,000.00
251.00
434.00
150.00

600.00
25.10
43.40
15.00

250.00
251.00
620.00
5.00

6,600.00
276.10
477.40
165.00

nr

682.00

2,728.00

2,480.00

248.00

620.00

2,728.00

84

nr

77.00

6,468.00

5,880.00

588.00

70.00

6,468.00

60

22.00

1,320.00

1,200.00

120.00

20.00

1,320.00

4.0
4.0.1
4.0.2

Excavation and Earthwork

Reduce Levels 450mm deep; Commencing from G/L.

4.0.3

Dispersion of excavated material on site

Backfilling with hardcore material, compacted in Layers N/E 225mm in Depth; on Clause 804 Blinding,
50mm thick.
Exavate for 4 nr manholes; depth to base of excavations approx 1500m; dispose of excavated material
off site; See site layout drawing
Excavate trench from New MH 1 to New Storm Tank; approx 1000mm deep; disposal of excavated
material off site
Excavate trench from New Storm Tank to Screens; approx 1000mm deep; disposal of excavated
material off site
Excavate trench from New MH 1 to New Screen; approx 1000mm deep; disposal of excavated material
off site
Excavate trench from New Screen to New Inlet Sump Chamber; approx 1000mm deep; disposal of
excavated material off site
Excavate trench from New Pump Chamber to BMS Treatment Units; approx 600mm deep; disposal of
excavated material off site
Excavate trench from New BMS Units to New MH 2; approx 1000mm deep; disposal of excavated
material off site
Excavate trench from New MH 2 to New MH 3; approx 1200mm deep; disposal of excavated material
off site
Excavate trench from New MH 3 to New MH 4; approx 1200mm deep; disposal of excavated material
off site
Excavate trench from New MH 4 to Distribution Box; approx 1200mm deep; disposal of excavated
material off site
Excavate trench from New Storm Tank to Reedbed for Emergency Discharge Outfall ; approx 1200mm
deep; disposal of excavated material off site
Excavate trenches for service ducting; approx 600mm deep; disposal of material off site
sub-total for 4.0

4.0.4
4.0.5
4.0.6
4.0.7
4.0.8
4.0.9
4.0.10
4.0.11
4.0.12
4.0.13
4.0.14
4.0.15
4.0.16

5.0
5.0.1
5.0.2
5.0.3
5.0.4

Excavate for Concrete Bases (Storm Tank, BMS Unit, Ferric Acid)

Concrete Works for Slabs

Slab, In-situ concrete, 30 Newton strength (Storm Tank, BMS Units, Ferric)
Slab for Inlet Works & Final Effluent Sampler
Reinforcement to concrete
Power floating of slabs
sub-total for 5.0

6.0
6.1
6.2
6.3

Installation of MH's, Services, Pipework.

Install 4 nr new manholes; 200mm thick concrete base; layer of mesh; 1200mm rings c/w cover slab
and heavy duty cover and frame (C400); average depth, 1.50m to 1.8m deep; backfill with excavated
material; allow for haunching internally; connecting pipwork etc as required
Installation of new 160mm diameter uPVC pipes to excavated trenches between new manholes other
ancillaries; allow for all works associated to joining pipes to ancillaries, fitting collars etc
Installation of new 125mm diameter uPVC service ducting to excavated trenches to all ancillaries;
allow for all works associated to duct jointing
sub-total for 6.0

10,516.00

7.0
7.1
7.2

Roads & Footpaths

Remove existing tarmacadamed roadway and paths; remove waste material off site

Provide new 2 coarse bitumen road with 30mm base course and 40mm SMA wearing course

120

44.00

5,280.00

4,800.00

480.00

40.00

5,280.00

185

m2

66.00

12,210.00

11,100.00

1,110.00

60.00

12,210.00

3
2

7.3

Provide new 1200mm wide concrete footpath in 30N concrete on min 150mm

5.8

275.00

1,595.00

1,450.00

145.00

250.00

1,595.00

7.4
7.5

Provide clause 804 hardcore base to footpaths

Fit new concrete kerbs in lean mix bedding to footpaths

58
140

m
m

22.00
11.00

1,276.00
1,540.00
21,901.00

1,160.00
1,400.00

116.00
140.00

20.00
10.00

1,276.00
1,540.00

203.11
90.00
203.11

m3
m3
m3

5.50
7.70
5.50

1,117.12
693.00
1,117.11

1,015.56
630.00
1,015.55

101.56
63.00
101.56

5.00
7.00
5.00

1,117.12
693.00
1,117.11

93.75
33.50
28.5

m3
m2
m

30.80
5.50
11.00

2,887.50
184.25
313.50

2,625.00
167.50
285.00

262.50
16.75
28.50

28.00
5.00
10.00

2,887.50
184.25
313.50

13.82
10.87
33.50
33.50
0.3

m3
m3
m3
m2
ton

137.50
137.50
137.50
5.50
682.00

1,900.80
1,494.90
4,606.25
184.25
204.60

1,728.00
1,359.00
4,187.50
167.50
186.00

172.80
135.90
418.75
16.75
18.60

125.00
125.00
125.00
5.00
620.00

1,900.80
1,494.90
4,606.25
184.25
204.60

33.50
91.20

m2
m
m

8.80
2.20
0.00

294.80
200.64

268.00
182.40
0.00

26.80
18.24
0.00

8.00
2.00

294.80
200.64
0.00

sub-total for 7.0

8.0
8.1
8.1.1
8.1.2
8.1.3
8.1.4
8.1.5
8.1.6
8.2
8.2.1
8.2.2
8.2.3
8.2.4
8.2.5
8.3
8.3.1
8.3.2
8.3.3

Control Building
Excavation and Earthwork
Reduce Levels 600mm deep
Excavating foundation trenches commencing from existing ground level
Dispersion of excavated material on site
Backfill with hardcore obtained off-site; 75mm down in layers of maximum 150mm
Average thickness not exceeding 250mm
Blinding 50mm thick (Clause 804)
Excavate Foundations for New Control Building; 600mm deep.
Foundation Concrete Work
Foundation Pad, In-situ concrete, 35 Newton strength
Strip, In-situ concrete, 30 Newton strength
Slab, In-situ concrete, 30 Newton strength
Power floating of foundation slab
Reinforcement - refer to schedule
Blockwork
Damp proof membrane; 1200 gauge visqueen; 300 mm laps Horizontal over 300mm wide
Damp proof course 150mm
Damp proof course 250mm
Concrete blocks; IS 20, 1987; type S7; minimum compressive strength 7N/mm2 bedding and jointing in cement
mortar (1:5.5-6.5); stretcher bond Internal blockwork

8.3.4
8.3.5
8.3.6

100mm thick
215mm thick
Stainless steel wall ties as specified.

110.00
155.66
157.25

m2
m2
m2

55.00
0.00
5.50

6,050.00
0.00
864.88

5,500.00
0.00
786.25

550.00
0.00
78.63

50.00
5.00

6,050.00
0.00
864.88

8.4
8.4.1
8.4.2
8.4.3

Roof
Prefabricated Roof Trusses
Roofing Slates, Battens, Breather Membrene
Flashings, Edgings, Gutters & D/Pipes

38.50
38.50
17

m2
m2
m

275.00
48.40
11.00

10,587.50
1,863.40
187.00

9,625.00
1,694.00
170.00

962.50
169.40
17.00

250.00
44.00
10.00

10,587.50
1,863.40
187.00

55.00

m2

16.50

907.50

825.00

82.50

15.00

907.50

55.00
33.50
33.50

m2
m2
m2

11.00
16.50
11.00

605.00
552.75
368.50

550.00
502.50
335.00

55.00
50.25
33.50

10.00
15.00
10.00

605.00
552.75
368.50

55.00

m2

16.50

907.50

825.00

82.50

15.00

907.50

55.00

11.00

605.00

550.00

55.00

10.00

605.00

55.00

m2

8.80

484.00

440.00

44.00

8.00

484.00

33.50

m2

6.60

221.10

201.00

20.10

6.00

221.10

33.50

m2

8.80

294.80

268.00

26.80

8.00

294.80

8.5

8.5.1
8.5.2
8.5.3
8.5.4.

8.5.5
8.5.6
8.6
8.6.1
8.6.2
8.6.3

8.7

Plastering & Finishing

Intrernal Walls & Ceilings
Walls: Render; scudding in cement and sand (1:3); render and float coats of cement, lime and sand
(1:1:6); wood nap finish.
Walls: Prepare and apply 1 coat of sealer c/w 2 coats of emulsion paint; selected colour.
Ceilings: 12.5mm Plasterboard to ceiling joists with skim finish
Ceilings: Prepare and apply 1 coat of sealer c/w 2 coats of emulsion paint; white colour.
External Walls
Render; scudding in cement and sand (1:3); render and float coats of cement, lime and sand (1:1:6);
wood nap finish.
Prepare and apply 1 coat of sealer c/w 2 coats of exterior emulsion paint; selected colour.
Insulation
60mm HD EPS Insulation fixed to inner leaf using wall ties
250mm fibreglass quilt insulation or other approved, laid between ceiling joists; second layer to be laid
perpendicular to joists
50mm HD EPS Insulation laid on 50mm 1200 gauge DPM turned up at edges

Lintels

900 x 100 x 75mm Heavy duty reinforced concrete lintels to door and windows; min 225mm end
bearing.

8.8
8.8.1
8.8..2

Doors
External: Double glazed uPVC external door; white in colour
Internal: Solid pine door c/w frame & iron mongery

8.9
8.9.1

8.9.3

Electrical fit out

Heavy duty electrical cable for electric supply
Complete electrical fitout of internal space as per specification c/w switches, plugs, fuse board,
connection point for PLC unit etc
Provide for communications requirements c/w internet connections, monitoring systems ets

8.10
8.10.1

Internal Walls
100mm Stud Partition walls; skim finish and paint to both sides

8.11
8.11.1
8.11.2

Sanitary Ware
Provide and fit 1 no. WC to external wall and connect to sewer provided
Provide and fit 1 no. WHB to external wall and connect to sewer provided

8.12
8.12.1

Windows
Double Glazed uPvC window units

8.9.2

nr

5.50

44.00

40.00

4.00

5.00

44.00

1
1

nr
nr

275.00
55.00

275.00
55.00

250.00
50.00

25.00
5.00

250.00
50.00

275.00
55.00

10

22.00

220.00

200.00

20.00

20.00

220.00

item

242.00

242.00

220.00

22.00

220.00

242.00

item

220.00

220.00

200.00

20.00

200.00

220.00

3.60

55.00

198.00

180.00

18.00

50.00

198.00

1
1

item
item

22.00
16.50

22.00
16.50

20.00
15.00

2.00
1.50

20.00
15.00

22.00
16.50

item

55.00

165.00
41,155.14

150.00

15.00

50.00

165.00

1
1
1
1
1

item
item
item
item
item

5,000.00
5,000.00
2,000.00
1,000.00
5,000.00

5,000.00
5,000.00
2,000.00
1,000.00
5,000.00
18,000.00

5,000.00
5,000.00
2,000.00
1,000.00
5,000.00

1
1
1
1
1
1
2
1
1
1
1
1
1

item
item
item
item
item
item
item
item
item
item
item
item
item

5,000.00
2,000.00
3,000.00
5,500.00
300.00
600.00
136,540.00
1,500.00
1,200.00
1,000.00
100.00
500.00
9,500.00

5,000.00
2,000.00
3,000.00
5,500.00
300.00
600.00
136,540.00
1,500.00
1,200.00
1,000.00
100.00
500.00
9,500.00
166,740.00

5,000.00
2,000.00
3,000.00
5,500.00
300.00
600.00
136,540.00
1,500.00
1,200.00
1,000.00
100.00
500.00
9,500.00

500
500
238
2
50

m2
m2
m
nr
item

8.80
6.60
110.00
220.00
22.00

4,400.00
3,300.00
26,180.00
440.00
1,100.00
35,420.00

4,000.00
3,000.00
23,800.00
400.00
1,000.00

400.00
300.00
2,380.00
40.00
100.00

311,616.77
42,068.26
353,685.04

300,082.52

11,534.25

sub-total for 8.0

9.0
9.2
9.3
9.4
9.5

Demolitions, Removal and Disposal

Remove the existing Rotary Filter 9.5 dia
Remove the existing Humus Tank 6 x 3
Remove the existing Sludge Drying Beds 5.6 x 4.5
Romove the Tool House 2.5 x 3
Remove the existing Imhoff Tank 7.7 x 5.5
sub-total for 9.0

10.0
10.1
10.2
10.3
10.4
10.5
10.6
10.7
10.8
10.9
10.8
10.9
10.10
10.11

Ancillary WWTP Items

Provide Storm Tank
Provide for new inlet screens
Provide for new inlet works
Provide for new submersible pump as per BMS specification
Provide for flow meter from sump to BMS units
Provide for Ferric Sulphate dosing tank and distribution
Provide BMS Blivet BL 3500 treatment unit
Delivery to Site
Commissioniong of Unit
Provide for final effluent sampler
Provide for final effluent distribution box
Provide for inspection and remedial works to reed beds as required
Provide for PLC monitoring unit to control building
sub-total for 10.0

11.0
11.1
11.2
11.3
11.4
11.5

Landsacping and Site Enclosing

Provide 'Terram' geosynthetic membrane to remainder of site surrounding treatment plant
Provide decorative chippings to 'Terram' membrane
Provide 2.4m High Green Security fencing around entire site c/w upstand posts @3.0m c/c
Provide 1.8m gate at entrance to site; green in colour to match fencing
Provide for landscaping and planting around site as per specification
sub-total for 11.0

12.0

Traffic Management

Sub Totals
+ 13.5% VAT
TOTAL

5,000.00
5,000.00
2,000.00
1,000.00
5,000.00
Agreed prices - no mark-up

8.7.1

5,000.00
2,000.00
3,000.00
5,500.00
300.00
600.00
136,540.00
1,500.00
1,200.00
1,000.00
100.00
500.00
9,500.00

8.00
6.00
100.00
200.00
20.00

4,400.00
3,300.00
26,180.00
440.00
1,100.00

311,616.77