# Description Unit Qty Rate Amount

A) Site Earth Works:

1 Excavation in Hard soil including supporting the sides m3 4,255 55.00 234,021.98

2 Backfilling using excavted material and imported fill (if required) m3 5,991 28.00 167,758.12

3 200 mm thick Roadbase Backfilling including Compaction m3 1,056 140.00 147,840.00

4 Diposal m3 n/a 55.00 n/a

Subtotal of A) Site Earth Works: 549,620.10

B) Concrete Works:
5 Blinding Concrete 20/20 m3 510 520.00 265,200.00

6 C40 with Waterproofing additive for RCC base Slab including Steel (170 m3 1,725 1,574.00 2,715,150.00
kg/m3) and Shuttering of the soffits

7 C40 with Waterproofing additive for RCC wall including Steel (210 m3 480 2,645.00 1,269,600.00
kg/m3) and shuttering

8 Expansion and Construction Joints Item 42,420.00

Subtotal of B) Concrete Works: 4,292,370.00

D) Waterproofing:
9 1000 gauge polythene sheet m2 5100.00 10.00 51,000.00

10 50mm protection screed for waterproofing m2 5100.00 28.00 142,800.00

11 Protection Board for Vertical Waterprofing m2 1410.00 28.00 39,480.00

12 Water proofing to substructure -4mm thick bituminous waterproofing m2 7140.00 34.00 242,760.00
sheet

13 Water proofing to Internal Area -2 Coats of epoxy waterproofing m2 6720.00 66.00 443,520.00

14 250mm Water Stopper m 600 42.00 25,200.00

Subtotal of D) Waterproofing: 944,760.00

E) THEIMING WORK:
15 Walking area - Rock texture m2 2,349 1,600.00 3,758,400.00

16 Bottom Canal m2 4,748 650.00 3,086,200.00

17 Earth bank m2 1,234 1,300.00 1,604,200.00

18 Rockwork m2 1,669 1,600.00 2,670,400.00

Subtotal of E) THEIMING WORK: 11,119,200.00

GROSS TOTAL AED= 16,905,950.10

PRELIMINARIES AND GENERAL CONDITIONS 600,000.00
TOTAL PRICE AED= 17,505,950.10
Note:
detail Design fees and Engineer supervision are exclude from the above price