Project :CONSTRUCTION OF ASPHALT PAVEMENT

Subject : Itemized Cost Breakdown

Location :
Date :
Duration : Calendar Days
Material Labor Equipment
ITEM ITEM / DESCRIPTION UNIT QTY AMOUNT
Unit/Cost Total Unit/Cost Total Unit/Cost Total
I. DIRECT COST
1.0 GENERAL REQUIREMENTS
Mobilization & Demobilization 1 lot 10,000.00 10,000.00 10,000.00
SUB - TOTAL GENERAL REQUIREMENTS 10,000.00
2.0 CLEARING AND GRUBBING 515.79 sqm 22.61 11,662.01 100.00 3,094.74 52.00 1,341.05 16,097.81
3.0 EARTHWORKS
Compaction 515.79 sqm 250.00 7,736.85 1,900.00 98,000.10 105,736.95
Disposal of waste 10 cum 345.00 3,450.00 250.00 3,375.00 800.00 800.00 7,625.00
Subgrade Preparation - Common Material 515.79 sqm 323.74 166,981.85 200.00 49,515.84 4,800.00 990,316.80 1,206,814.49
4.0 SUBBASE AND BASE COURSES
Aggregate Base & Subbase Course with 15% Shrinkage 515.79 sqm 3,580.00 1,846,528.20 200.00 41,263.20 4,800.00 371,368.80 2,259,160.20
5.0 SURFACE COURSES
Emulsified Asphalt SS-1 515.79 sqm 20,813.59 10,735,443.39 250.00 100,579.05 1,300.00 67,052.70 10,903,075.14
Asphalt Plant Mix - Hot (w/ 5% wastage) 515.79 sqm 360.81 186,102.19 1,100.00 442,547.82 16,580.00 3,420,719.28 4,049,369.29

SUB - TOTAL MATERIAL / LABOR / EQUIPMENT 12,950,167.65 648,112.50 4,949,598.73 18,547,878.88

TOTAL DIRECT COST (General Requirements / Material / Labor / Equipment) 18,557,878.88

II. INDIRECT COST (Overhead & Contengencies) (3%) 556,736.37

III. CONTRACTORS PROFIT (12%) 2,226,945.47

GRAND TOTAL (VAT INCLUSIVE) 21,341,560.71

IV. 12% VAT 2,560,987.29

TOTAL PROJECT COST (VAT INCLUSIVE) 23,902,548.00

Prepared by : Checked by : 349,000.00

Page 1 of 1