Scope of the Work Construction of the Vertical Drain / Wick Drain

Quantity of the Work 150,000.00 RM

Length of the Boring 12.00 meter

Per Point
No of Required Point 12,500.00 Nos

As Per Given Data 7.00 KM Length

Productivity
Particulars Quantity Duration Boring Length
Rig Machine 1.00 Set 1.00 Day 6,000.00 RM

Time Required 25.00 Day

Boring Point
500.00 Nos
SL No Particulars Nos Unit Unit Rate Quantity

A Cost of the Materials

1.00 Cost of the Materials 1.00 Meter 50.00 150,000.00
2.00 Cost of the Transport 1.00 Truck 15,000.00 3.00
3.00 Overhead 1.00 % 3.00 1.00
4.00 Interest on Investment 1.00 Month 14% 1.00
5.00 Contractor's Profit 1.00 % 15.00 1.00

Sub-Total ,A Cost of Materials

B Cost of the Installation

1.00 Rental Charge of Rig Machine 1.00 Month 1,200,000.00 1.00
2.00 Operator Fooding 1.00 Day 2,000.00 30.00
3.00 Helper Fooding 2.00 Day 1,000.00 30.00
4.00 Mobilization+Demobilization 1.00 Nos 150,000.00 2.00
5.00 Fuel for Rig 30.00 Litre/Day 70.00 176.00
6.00 Anchor Plate(200x100x3mm) 1.00 Nos 30.00 12,500.00
7.00 Helper/Labor 4.00 Month 20,000.00 1.00
8.00 Overhead 1.00 % 3.00 1.00
9.00 Contractor's Profit 1.00 % 80.00 1.00

Sub-Total ,B Cost of Installation

Amount

7,500,000.00
45,000.00
226,350.00
90,665.75
1,179,302.36

9,041,318.11 60.28

1,200,000.00 1,537,500.00
60,000.00
60,000.00
300,000.00
369,600.00
375,000.00
80,000.00
73,338.00
2,014,350.40

4,532,288.40 30.22
 Particulars of the Account Unit Unit Rate Quanitity
Total Project cost RM 110.00 150,000.00
Cost of Materials RM 70.00 150,000.00
Cost of Installation RM 40.00 150,000.00
Cost of Materials RM 70.00 150,000.00
Cost of Installation RM 40.00 150,000.00

Completed Works Calculation

Rig Machine with Setup - 1 2.00 Day 12,000.00
1,000.00

Stage Particulars
Work Order Mobilization Advance 20%

Project Operation Day 1.00

Supply Materials RM 75,000.00 5,250,000.00
Supply Anchorage Plate Nos 6,250.00 187,500.00
Supply Rig Machine Setup Nos 1.00 1,200,000.00
Cost Mobilization of Rig Nos 1.00 150,000.00
6,787,500.00

Payment Required Day 7.00

Requirement
Payment Against Materials Received
Work Done Cost of Installation RM 42,000.00 840,000.00

Payment Required Day 14.00

Requirement
Payment Advance for Materials Supply 20% 1,050,000.00
For rest 75000 RM
Work Done Cost of Installation RM 42,000.00 840,000.00

Payment Required Day 21.00

Requirement
Payment Against Materials Received RM 75,000.00 5,250,000.00
Work Done Cost of Installation RM 42,000.00 840,000.00

Payment Required / Final Payment Day 30.00

Requirement
Amount Required Investment
16,500,000.00
10,500,000.00 Materials Supply RM 50,000.00
6,000,000.00
10,500,000.00 Rental charge of Rig
6,000,000.00
Cost of Mobilization

RM Anchorage Plate Nos 5,000.00

Point

Amount
3,300,000.00 (3,300,000.00)

3,487,500.00

4,000,000.00

327,500.00

4,000,000.00

(1,782,500.00)

3,000,000.00

1,307,500.00
2,200,000.00
30.00 1,500,000.00

1,200,000.00

150,000.00

30.00 150,000.00

3,000,000.00