Project: Concreting of Raw water pond (containing 1000 cu.

m)

item no Description Qty Unit Unit Cost

1.0 Mob/Demob 1.0 lot 100,000.00
2.00 Removal of PE Sheet and disposal 1.0 lot 150,000.00
3.00 Site clearing and layout 1.0 lot 200,000.00
4.00 Excavation and compaction 1.0 lot 800,000.00
5.00 Concreting works 150.0 cu.m 7,500.00
Miscellaneous
Engineering 1.0 lot 150,000.00
Permits 1.0 lot 50,000.00
Supervison 1.0 lot 500,000.00
Materials Cost:
labor Cost:
Direct Cost:
OCM
Profits
VAT
Indirect Cost:
Total Cost:
Amount
100,000.00
150,000.00
200,000.00
800,000.00
1,125,000.00
-
150,000.00
50,000.00
500,000.00
2,375,000.00
1,600,000.00
3,975,000.00
198,750.00
159,000.00
-
357,750.00
4,332,750.00