Beruflich Dokumente
Kultur Dokumente
AMOUNT
RATE ( N )
ITEM
NO
1.01
1.02
DESCRIPTION
1.07
RETC (2)
Diff
4,000,000
5,000,000
5,000,000
1,500,000
2,500,000
2,500,000
1,500,000
3,000,000
3,000,000
1,500,000
500,000
500,000
Prov.
Sum
Prov.
Sum
Prov.
Sum
Prov.
Sum
Prov.
Sum
2,000,000
1,500,000
1,500,000
2,000,000
4,700,000
4,700,000
5,500,000
5,500,000
5,500,000
4,500,000
5,250,000
5,250,000
3,000,000
1,500,000
1,500,000
5,000,000
6,150,000
6,150,000
20,000,000
20,000,000
20,000,000
1.08
1.09
1.10
1.11
1.12
1.13
No.
RETC (1)
1.04
1.06
QUANTITY
BEME
1.03
1.05
UNIT
1,000,000
750,000
750,000
5,000,000
5,000,000
5,000,000
Prov.
Sum
Prov.
Sum
Prov.
Sum
Prov.
Sum
Prov.
Sum
Prov.
Sum
Prov.
Sum
DIFFERENCE
BEME
RETC (1)
RETC (2)
4,000,000.00
5,000,000.00
5,000,000.00
0.00
1,500,000.00
2,500,000.00
2,500,000.00
0.00
1,500,000.00
3,000,000.00
3,000,000.00
0.00
1,500,000.00
500,000.00
500,000.00
0.00
2,000,000.00
1,500,000.00
1,500,000.00
0.00
2,000,000.00
4,700,000.00
4,700,000.00
0.00
5,500,000.00
5,500,000.00
5,500,000.00
0.00
4,500,000.00
5,250,000.00
5,250,000.00
0.00
3,000,000.00
1,500,000.00
1,500,000.00
0.00
5,000,000.00
6,150,000.00
6,150,000.00
0.00
20,000,000.00
20,000,000.00
20,000,000.00
0.00
1,000,000.00
750,000.00
750,000.00
0.00
5,000,000.00
5,000,000.00
5,000,000.00
0.00
56,500,000.00
61,350,000.00
61,350,000.00
0.00
Quantity
ITEM
NO
2.01
DESCRIPTION
UNIT
DIFFERENCE
RATE (N)
BEME
RETC (1)
RETC (2)
Diff
60
23
21.50
1.50
Ha
597,858
m3
BEME
RETC (1)
RETC (2)
35,871,480
13,750,734
12,853,947
896,787.00
2.02
2.03
2.03a
2.04
Nil
0.00
264,600
203,500
192,800
10,700
m2
211
55,830,600
42,938,500
40,680,800
15,000
14,200
800
m2
400
6,000,000
5,680,000
320,000.00
60,484
48,640
48,700
-60
m3
905
54,738,020
44,019,200
44,073,500
-54,300.00
53,000
90,000
133,000
-43,000
2,417
128,101,000
217,530,000
321,461,000
m3
m3/
Km
0.00
m2
0.00
905
4,029,060
3,848,241
6,108,750
2,257,700.00
2.05
-103,931,000.00
2.06
2.07
2.08
2.09
2.10
2.11
2.12
4,452
0
0
4,252.20
1,000
240,900
6,750.00
1,000.000
243,000
-2,498
m2
0.00
m3
0.00
0
0
m2
tonne
0
60,000
0
0
0
60,000,000
0
60,000,000
0.00
400
96,360,000
97,200,000
-840,000.00
-2,100
278,570,160.00
484,446,675.00
588,057,997.00
-2,260,509.00
0.00
-103,611,322.00
AMOUNT
Quantity
ITEM
NO
3.01
3.02
3.03
3.04
3.05
3.06
3.07
3.08
3.09
3.10
3.11
3.12
3.12
DESCRIPTION
UNIT
RETC (1)
RETC (2)
7,418
2,847
0
36,213,840
1,483,600
34,164,000
0
19,074,900
1,483,600.00
15,089,100.00
979
5,188,700
4,748,150
4,895,000
-146,850.00
0.00
132,770
91,478,530
79,662,000
79,662,000.00
0.00
RETC (1)
RETC (2)
Diff
0
12,720
200
12,000
0
6,700
200
5,300
m
m
5,300
4,850
5,000
-150
600
689
600
DIFFERENCE
RATE (N)
BEME
BEME
2,147
1,556
1,980
-424
m3
80,227
172,247,369
124,833,212
158,849,460
-34,016,248.00
280
156
123
33
tonne
592,841
165,995,480
92,483,196
72,919,443
19,563,753.00
32,980
30,000
30,000
m2
6,921
228,254,580
207,630,000
207,630,000
0.00
1,060
1,060
1,070
-10
15,089
15,994,340
15,994,340
16,145,230
-150,890.00
318
318
233
85
m
m3
tonne
17,082
5,432,076
5,432,076
3,980,106
1,451,970.00
0
0
0
0
0
0
720,804,915.00
0
0
566,430,574.00
0
0
483,494,139.00
0.00
0.00
82,936,435.00
Quantity
ITEM
NO
DESCRIPTION
UNIT
BEME
RETC (1)
RETC (2)
DIFFERENCE
RATE (N)
BEME
Diff
RETC (1)
RETC (2)
0.0
4.01
4.02
6,540
6,540
5,680.00
860
m3
2,417
15,807,180
15,807,180
13,728,560
2,078,620.00
18,104
792,955,200
925,114,400
947,563,360
-22,448,960.00
331,080.00
0.00
4.03
4.04
4.05
4.06
4.07
4.08
43,800
51,100
52,340
-1,240
483,600
459,000
458,070
930
m2
356
172,161,600
163,404,000
163,072,920
219,000
255,500
261,680
-6,180
m2
4,670
1,022,730,000
1,193,185,000
1,222,045,600
87,600
270,100
262,350
7,750
m2
142
12,439,200
38,354,200
37,253,700
1,100,500.00
5,125,000
-5,125,000.00
5,125,000
Prov.
-5,125,000 Sum
-28,860,600.00
306,600
270,100
262,350
7,750
m2
4,128
1,265,644,800
1,114,972,800
1,082,980,800
31,992,000.00
264,600
203,500
196,390
7,110
m2
809
214,061,400
164,631,500
158,879,510
5,751,990.00
m2
0.00
Prov.
Sum
0.00
7,117
569,360
711,700
234,861
2,505,950
3,700,000
10,470,000
4.09
4.10
4.11
4.12
80
100
33
2,505,950
3,700,000
10,470,000
921,224
7,400,000
6,641,000
4.13
67
No.
Prov.
-6,770,000 Sum
Prov.
Sum
759,000
921,224
3,499,795,914.00
7,400,000
3,627,280,780.00
6,641,000
3,647,995,311.00
476,839.00
-6,770,000.00
759,000.00
-20,714,531.00
Quantity
ITEM
NO
5.01
5.02
5.03
5.04
5.05
5.06
5.07
DESCRIPTION
BEME
RETC (1)
RETC (2)
Diff
191.00
191.00
183.50
7.50
UNIT
RATE (N)
113,878
BEME
RETC (1)
RETC (2)
21,750,698.00
21,750,698.00
20,896,613
m
m
2
m
DIFFERENCE
854,085.00
0.00
0.00
0.00
0.00
0.00
m2
0.00
5.08
Prov.
Sum
21,750,698.00
21,750,698.00
20,896,613.00
0.00
854,085.00
SUMMARY
BILL
NO.
1
2
3
4
5
GENERAL
EARTHWORKS
CULVERTS AND DRAINS
PAVEMENT AND SURFACING
BRIDGE WORKS
SUB-TOTAL 1 ( BILLS 1-5 )
ADD CONTINGENCIES
ADD VOP
SUB - TOTAL 2
ADD 5% VAT
GRAND TOTAL
DESCRIPTION
AMOUNT (N)
BEME
RETC (1)
RETC (2)
56,500,000.00
278,570,160.00
720,804,915.00
3,499,795,914.00
21,750,698.00
4,577,421,687.00
228,871,084.35
228,871,084.35
5,035,163,855.70
251,758,192.79
5,286,922,048.49
61,350,000.00
484,446,675.00
566,430,574.00
3,627,280,780.00
21,750,698.00
4,761,258,727.00
73,905,128.70
200,000,000.00
5,035,163,855.70
251,758,192.79
5,286,922,048.49
61,350,000.00
588,057,997.00
483,494,139.00
3,647,995,311.00
20,896,613.00
4,801,794,060.00
10,700,000.00
222,669,795.70
5,035,163,855.70
251,758,192.79
5,286,922,048.49
DIFFERENCE
0.00
-103,611,322.00
82,936,435.00
-20,714,531.00
854,085.00
-40,535,333.00
63,205,128.70
-22,669,795.70
0.00
0.00
0.00