Year
Package System
Element 1
Element 2
Element 3
Costs
Groundworks
Excavation
Groundworks
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
4,000
1,000
4,000
1,000
4,000
1,000
4,000
1,000
4,000
1,000
4,000
1,000
4,000
1,000
4,000
1,000
4,000
1,000
4,000
1,000
4,000
1,000
4,000
1,000
4,000
1,000
4,000
1,000
4,000
1,000
4,000
1,000
4,000
1,000
4,000
1,000
4,000
1,000
4,000
1,000
147,150 5,000
19,865
675
167,015 5,675
5,000
675
5,675
5,000
675
5,675
5,000
675
5,675
5,000
675
5,675
5,000
675
5,675
5,000
675
5,675
5,000
675
5,675
5,000
675
5,675
5,000
675
5,675
5,000
675
5,675
5,000
675
5,675
5,000
675
5,675
5,000
675
5,675
5,000
675
5,675
5,000
675
5,675
5,000
675
5,675
5,000
675
5,675
5,000
675
5,675
5,000
675
5,675
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
8,000
2,000
8,000
2,000
8,000
2,000
8,000
2,000
8,000
2,000
8,000
2,000
8,000
2,000
8,000
2,000
8,000
2,000
8,000
2,000
8,000
2,000
8,000
2,000
8,000
2,000
8,000
2,000
8,000
2,000
8,000
2,000
8,000
2,000
8,000
2,000
8,000
2,000
8,000
2,000
108,500 10,000
14,648 1,350
123,148 11,350
10,000
1,350
11,350
10,000
1,350
11,350
10,000
1,350
11,350
10,000
1,350
11,350
10,000
1,350
11,350
10,000
1,350
11,350
10,000
1,350
11,350
10,000
1,350
11,350
10,000
1,350
11,350
10,000
1,350
11,350
10,000
1,350
11,350
10,000
1,350
11,350
10,000
1,350
11,350
10,000
1,350
11,350
10,000
1,350
11,350
10,000
1,350
11,350
10,000 10,000
1,350 1,350
11,350 11,350
10,000
1,350
11,350
1,000
500
Construction
BMS System X2
Slab
Pump/Pump Sump
Commissioning of the system
Delivery of system
Above prices include all Civil works
and electrics,etc
136,450
1,000
5,500
1,500
1,200
Maintainance
Operation Costs
General Maintainance
280,515
Year
Traditional System
Element 1
Element 2
Element 3
Costs
Groundworks
Excavation
Groundworks
2014
2,000
1,000
Construction
Clarifer
Aeriation Tank
Pump/Pump sump
50,000
50,000
5,500
Maintainance
Operation Costs
General Maintainance
350,148