DETAILED COST ESTIMATES

DIRECT COST
ITEM
DESCRIPTION QTY UNIT Total Unit Total Direct
NO.
Direct Cost Cost

I ROAD WORKS
Ready Mix Concrete, 3500psi 120 cu.m 6,379.22 765,506.40
Ready Mix Concrete, 2500psi 40 cu.m 4,753.68 190,147.20
Gravel 3/4 120 cu.m 1,912.40 229,488.00
Sub-Base 240 cu.m 256.13 61,470.00
20mm x 6m rebar 1627.56 kgs 76.50 124,501.83
12mm x 6m rebar 202.41 kgs 76.50 15,483.56
Expansion Cap 25 pcs 0.00 0.00
19mm dia smooth bar, 6m 4 pcs 0.00 0.00
Bituminus Joint Sealant (asphalt 25kgs) 10 set 0.00 0.00
100mm x 50mm x 1.2mm THK C-Purlins 70 pcs 887.90 62,153.00
II DRAINAGE
16mm x 6m rebar 72 kgs 76.50 5,507.71
12mm x 6m rebar 204 kgs 76.50 15,605.18
Concrete 24 cu.m 4,753.68 114,088.32
19mm dia hot dipped galvanized round steel rod (MH Ladder) 1 lot 0.00 0.00
CHB #4 127 pcs 20.49 2,602.23
Reinforced Concrete Pipe 600mm x 8ft 45 pcs 2,322.20 104,499.00
Sand 60 cu.m 2,663.70 159,822.00
Cement 220 bags 344.23 75,731.04
III SEWER LINE
150mm dia uPVC Pipe x 3m 75 lm 819.60 61,470.00
Coupler 6" 35 pcs 614.70 21,514.50
Elbow 6" 45 deg. 4 pcs 819.60 3,278.40
WYE 6"x6" 8 pcs 1,366.00 10,928.00
Sewer Manhole Cover 2 pcs 0.00 0.00
Sand 4 cu.m 2,390.50 9,562.00
IV WATER LINE 0.00 0.00
100mm dia PVC Blue, 3m L. (both sides) 150 lm 150.85 22,627.11
Coupler 4" 60 pcs 81.96 4,917.60
Elbow 4" 45 deg. 12 pcs 157.09 1,885.08
Tee Reducer 12 pcs 0.00 0.00
End Cap 1" 12 pcs 131.14 1,573.63
1" dia PVC Blue x 3m 6 pcs 245.88 1,475.28

2,065,837.07
 DETAILED COST ESTIMATES

DIRECT COST
ITEM
DESCRIPTION QTY UNIT Material Total Direct
NO.
Cost Cost

I ROAD WORKS
Ready Mix Concrete, 3500psi 120 cu.m 4,670.00 560,400.00
Ready Mix Concrete, 2500psi 40 cu.m 3,480.00 139,200.00
Gravel 3/4 120 cu.m 1,400.00 168,000.00
Sub-Base 240 cu.m 187.50 45,000.00
20mm x 6m rebar 1627.56 kgs 56.00 91,143.36
12mm x 6m rebar 202.41 kgs 56.00 11,334.96
Expansion Cap 25 pcs 0.00
19mm dia smooth bar, 6m 4 pcs 0.00
Bituminus Joint Sealant (asphalt 25kgs) 10 set 0.00
100mm x 50mm x 1.2mm THK C-Purlins 70 pcs 650.00 45,500.00
II DRAINAGE
16mm x 6m rebar 72 kgs 56.00 4,032.00
12mm x 6m rebar 204 kgs 56.00 11,424.00
Concrete 24 cu.m 3,480.00 83,520.00
19mm dia hot dipped galvanized round steel rod (MH Ladder) 1 lot 0.00
CHB #4 127 pcs 15.00 1,905.00
Reinforced Concrete Pipe 600mm x 8ft 45 pcs 1,700.00 76,500.00
Sand 60 cu.m 1,950.00 117,000.00
Cement 220 bags 252.00 55,440.00
III SEWER LINE
150mm dia uPVC Pipe x 3m 75 lm 600.00 45,000.00
Coupler 6" 35 pcs 450.00 15,750.00
Elbow 6" 45 deg. 4 pcs 600.00 2,400.00
WYE 6"x6" 8 pcs 1,000.00 8,000.00
Sewer Manhole Cover 2 pcs 0.00
Sand 4 cu.m 1,750.00 7,000.00
IV WATER LINE
100mm dia PVC Blue, 3m L. (both sides) 150 lm 110.43 16,564.50
Coupler 4" 60 pcs 60.00 3,600.00
Elbow 4" 45 deg. 12 pcs 115.00 1,380.00
Tee Reducer 12 pcs 0.00
End Cap 1" 12 pcs 96.00 1,152.00
1" dia PVC Blue x 3m 6 pcs 180.00 1,080.00

1,512,325.82