(Stage 1.

) Setting Out /Excavation

No Item Qty Rate Amt

1 Round poles 10 140 1,400/=

2 Whitewash 1 bag 800 800/=

3 Assorted Nails 3kg 200 600/=

5 Strings 5no 100 500/=

6 Site clearance 1,000/=

Bulk Excavation 30,000/=

(septic, soak pit
and 3 IC channel
drains to level)

Setting out 2,000/=

Material cost 3,300/=

Labour 33,000/=
Total 36,300/=
 No Item Qty Rate Amt

1 Sand 12Tons 1000 12,000/=

2 Ballast 7Tons 1300 9,100/=

3 Cement 60bags 750 45,000/=

4 Dpm ½roll 2800 1,400/=

5 Steel D12 1no 1420 1,420/=

D8 37no 700 25,900/=

D10 7no 1100 7,700/=

6 Binding 10kg 220 2,200/=

wire

7 6×1 timber 800 ft 26 20,800/=

8 Round 20 no 200 4,000/=

poles

9 Assorted 15kg 200 3000/=

Nails

10 Hacksaw 5pcs 150 750/=

blade

11 Hoop iron 10 kg 250 2,500/=

12 Blocks 6 150 pcs 75 11,250/=

13 Waterproof 20kgs 200 4,000/=

14 Hardcore 5 tons 1000 5000/=

15 Hire 3days 2000 6,000/=

vibrator
Material cost 162,020/=
Labour 48,600/=
Total 210,620/=
Plaster finishes

(Septic,manholes
&soakpits)

No Item Qty Rate Amount

1 Sand 10 tons 1000 10,000/=

2 Cement 15 bags 750 11,250/=

3 Waterproof 10 pkts 200 2,000/=

Material cost 23,250/=

Labour 20,000/=

Total 43,250/=

Summary

Activity Material Labour cost Amount

cost

Setting out 3,300/= 33,000/= 36,300/=

/Excavation

Foundation to 162,020/= 48,600/= 210,620/=

Ground slab

Plaster finishes 23,250/= 20,000/= 43,250/=

GRAND SUMMARY 290,170/=

Notes. *Soak pit deapth to increase from 5ft to 10ft