Finishing
Works
Description of work Unit Qty Unit Price Amount
Head room Block work 200mm Sqm 850 155.00 131,750.00
Pump House Block work 200mm Sqm 126 155.00 19,530.00
Car Park Block work 200mm Sqm 750 155.00 116,250.00
NOB balance Stair Plaster (15mm to 20mm) Sqm 420 72.50 30,450.00
Pump House internal Plaster (15mm to 20mm) Sqm 516 72.50 37,410.00
NOB basement Plster (15mm to 20mm) Sqm 175 72.50 12,687.50
O&M basement internal plaster (15mm to 20mm) Sqm 325 72.50 23,562.50
Control Building External Plaster (20mm) Sqm 390 72.50 28,275.00
Building Externlal painting as per specification (2coats) Sqm 2640 51.00 134,640.00
Buildings internal approval Sqm 1265 51.00 64,515.00
Gallery wall Surface finishing on concrete wall Sqm 16000 40.00 640,000.00
Total Amount 1,239,070.00
Elemental Breakdown of Cost Direct Cost Indirect Cost
Labor Materials Scaffold Prelim Continguency Profit
Activities
Total Total Total Total Total Total
Head room Block work 200mm 28,560.00 42,840.00 13,600.00 21,250.00 17,000.00 8,500.00
Pump House Block work 200mm 4,233.60 6,350.40 2,016.00 3,150.00 2,520.00 1,260.00
Car Park Block work 200mm 25,200.00 37,800.00 12,000.00 18,750.00 15,000.00 7,500.00
NOB balance Stair Plaster (15mm to 20mm) 6,720.00 10,080.00 4,200.00 3,150.00 4,200.00 2,100.00
Pump House internal Plaster (15mm to 20mm) 8,256.00 12,384.00 5,160.00 3,870.00 5,160.00 2,580.00
NOB basement Plster (15mm to 20mm) 2,800.00 4,200.00 1,750.00 1,312.50 1,750.00 875.00
O&M basement internal plaster (15mm to 20mm) 5,200.00 7,800.00 3,250.00 2,437.50 3,250.00 1,625.00
Control Building External Plaster (20mm) 6,240.00 9,360.00 3,900.00 2,925.00 3,900.00 1,950.00
Building Externlal painting as per specification (2coats) 26,400.00 26,400.00 26,400.00 19,800.00 23,760.00 11,880.00
Buildings internal approval 12,650.00 12,650.00 12,650.00 9,487.50 11,385.00 5,692.50
Gallery wall Surface finishing on concrete wall 160,000.00 160,000.00 80,000.00 60,000.00 120,000.00 60,000.00
Total: 286,259.60 329,864.40 164,926.00 146,132.50 207,925.00 103,962.50
1,239,070.00
Detailed Breakdown of Cost Direct Cost Indirect Cost
Labor Materials Scaffold Prelim Continguency Profit
Qty. UOM per Sq.m. Total per Sq.m. Total per Sq.m. Total per Sq.m. Total per Sq.m. Total per Sq.m. Total
Head room Block work 200mm 850 Sqm 155.00 71.00 84.00 0.40 33.60 28,560.00 0.60 50.40 42,840.00 16.00 13,600.00 25.00 21,250.00 20.00 17,000.00 10.00 8,500.00
Pump House Block work 200mm 126 Sqm 155.00 71.00 84.00 0.40 33.60 4,233.60 0.60 50.40 6,350.40 16.00 2,016.00 25.00 3,150.00 20.00 2,520.00 10.00 1,260.00
Car Park Block work 200mm 750 Sqm 155.00 71.00 84.00 0.40 33.60 25,200.00 0.60 50.40 37,800.00 16.00 12,000.00 25.00 18,750.00 20.00 15,000.00 10.00 7,500.00
NOB balance Stair Plaster (15mm to 20mm) 420 Sqm 72.50 32.50 40.00 0.40 16.00 6,720.00 0.60 24.00 10,080.00 10.00 4,200.00 7.50 3,150.00 10.00 4,200.00 5.00 2,100.00
Pump House internal Plaster (15mm to 20mm) 516 Sqm 72.50 32.50 40.00 0.40 16.00 8,256.00 0.60 24.00 12,384.00 10.00 5,160.00 7.50 3,870.00 10.00 5,160.00 5.00 2,580.00
NOB basement Plster (15mm to 20mm) 175 Sqm 72.50 32.50 40.00 0.40 16.00 2,800.00 0.60 24.00 4,200.00 10.00 1,750.00 7.50 1,312.50 10.00 1,750.00 5.00 875.00
O&M basement internal plaster (15mm to 20mm) 325 Sqm 72.50 32.50 40.00 0.40 16.00 5,200.00 0.60 24.00 7,800.00 10.00 3,250.00 7.50 2,437.50 10.00 3,250.00 5.00 1,625.00
Control Building External Plaster (20mm) 390 Sqm 72.50 32.50 40.00 0.40 16.00 6,240.00 0.60 24.00 9,360.00 10.00 3,900.00 7.50 2,925.00 10.00 3,900.00 5.00 1,950.00
Building Externlal painting as per specification (2coats) 2640 Sqm 51.00 31.00 20.00 0.50 10.00 26,400.00 0.50 10.00 26,400.00 10 26,400.00 7.50 19,800.00 9.00 23,760.00 4.50 11,880.00
Buildings internal approval 1265 Sqm 51.00 31.00 20.00 0.50 10.00 12,650.00 0.50 10.00 12,650.00 10 12,650.00 7.50 9,487.50 9.00 11,385.00 4.50 5,692.50
Gallery wall Surface finishing on concrete wall 16000 Sqm 40.00 20.00 20.00 0.50 10.00 160,000.00 0.50 10.00 160,000.00 5 80,000.00 3.75 60,000.00 7.50 120,000.00 3.75 60,000.00
286,259.60 329,864.40 164,926.00 146,132.50 207,925.00 103,962.50
Detailed Breakdown of Cost Direct Cost Indirect Cost
Labor Materials Scaffold Prelim Continguency Profit
Qty. UOM per Sq.m. Total per Sq.m. Total per Sq.m. Total per Sq.m. Total per Sq.m. Total per Sq.m. Total
Head room Block work 200mm 850 Sqm 155.00 71.00 84.00 0.40 33.60 28,560.00 0.60 50.40 42,840.00 16.00 13,600.00 25.00 21,250.00 20.00 17,000.00 10.00 8,500.00
Pump House Block work 200mm 126 Sqm 155.00 71.00 84.00 0.40 33.60 4,233.60 0.60 50.40 6,350.40 16.00 2,016.00 25.00 3,150.00 20.00 2,520.00 10.00 1,260.00
Car Park Block work 200mm 750 Sqm 155.00 71.00 84.00 0.40 33.60 25,200.00 0.60 50.40 37,800.00 16.00 12,000.00 25.00 18,750.00 20.00 15,000.00 10.00 7,500.00
NOB balance Stair Plaster (15mm to 20mm) 420 Sqm 72.50 32.50 40.00 0.40 16.00 6,720.00 0.60 24.00 10,080.00 10.00 4,200.00 7.50 3,150.00 10.00 4,200.00 5.00 2,100.00
Pump House internal Plaster (15mm to 20mm) 516 Sqm 72.50 32.50 40.00 0.40 16.00 8,256.00 0.60 24.00 12,384.00 10.00 5,160.00 7.50 3,870.00 10.00 5,160.00 5.00 2,580.00
NOB basement Plster (15mm to 20mm) 175 Sqm 72.50 32.50 40.00 0.40 16.00 2,800.00 0.60 24.00 4,200.00 10.00 1,750.00 7.50 1,312.50 10.00 1,750.00 5.00 875.00
O&M basement internal plaster (15mm to 20mm) 325 Sqm 72.50 32.50 40.00 0.40 16.00 5,200.00 0.60 24.00 7,800.00 10.00 3,250.00 7.50 2,437.50 10.00 3,250.00 5.00 1,625.00
Control Building External Plaster (20mm) 390 Sqm 72.50 32.50 40.00 0.40 16.00 6,240.00 0.60 24.00 9,360.00 10.00 3,900.00 7.50 2,925.00 10.00 3,900.00 5.00 1,950.00
Building Externlal painting as per specification (2coats) 2640 Sqm 51.00 31.00 20.00 0.50 10.00 26,400.00 0.50 10.00 26,400.00 10 26,400.00 7.50 19,800.00 9.00 23,760.00 4.50 11,880.00
Buildings internal approval 1265 Sqm 51.00 31.00 20.00 0.50 10.00 12,650.00 0.50 10.00 12,650.00 10 12,650.00 7.50 9,487.50 9.00 11,385.00 4.50 5,692.50
Gallery wall Surface finishing on concrete wall 16000 Sqm 40.00 20.00 20.00 0.50 10.00 160,000.00 0.50 10.00 160,000.00 5 80,000.00 3.75 60,000.00 7.50 120,000.00 3.75 60,000.00
286,259.60 329,864.40 164,926.00 146,132.50 207,925.00 103,962.50