Anda di halaman 1dari 2

SLZ

Cost Estimates
Package Name: Construction of Boundary wall 354.5m Type(B boys+Gate) and Garbage collection point for Shaheed Ali Raza Primary School in Daimirdad District of
Wardak province.

Package ID/Code: S-M-NCB9.1 Location (Province): WARDAK ;All prices are expressed in US Dollar
Lot Name and Lot #NA-Construction of Boundary wall 354.5m Type(B boys+Gate) and Garbage collection point for Shaheed Ali Raza Primary School in Daimirdad District of Wardak
Description: province

Unit Rate Amount


Serial Analysis Code Description of Work Unit Quantity Remarks
(USD) (USD)

Typical Local Materials' Boundary Wall


Component A: Boundary Wall Sub Category: (Type B - Male) Revised
No. of Multiplier 354.5

Serial Analysis Code Description of Work Unit Quantity Unit Rate Amount Remarks
1 C-002 Excavation of foundation in Grade Cu.m 198.52 5.58 1,107.27
3 land with all requiments.

2 C-007 Stone Masonry of foundation with Cu.m 198.52 49.52 9,831.21


1:6 mortar with high quality 1:6
granite stone with all requiments.

3 C-008 Supper stone masonry wall with Cu.m 329.69 49.52 16,326.83
1:6 mortar with high quality granite 1:6
stone with all requiments.

4 C-003 PCC on the top of stone masonry Cu.m 21.27 86.42 1,838.18
and walls1:2:4 with all 1:2:4
requirments.
5 C-010 Pointing with 1:3 mortar on the Sq.m 1,098.95 3.53 3,884.11
wall and Kursi including the cleaing 1:3
with all requiments.
SUBTOTAL - Boundary Wall (Typical Local Materials' Boundary Wall (Type B - Male) Revised): 32,987.59 US Dollar

Component B: Gate Sub Category: Typical Steel Gate - Revised No. of Multiplier 1

Serial Analysis Code Description of Work Unit Quantity Unit Rate Amount Remarks
1 C-002 Excavation of footing in Grade3 Cum 5.00 5.58 27.89
land all Necessassry Requirment.
2 C-004 Rcc concrete mix 1:1,5:3 in Cum 2.80 267.26 748.33
columns & footing work all 1:1,5:3
necessary requirment
3 C-003 pcc concrete mix 1:2:4 in Cum 0.39 86.42 33.70
shefti(tihck=10cm) & parapet wall 1:2:4
work all necessary requirment 10cm

4 C-113 prepare of steel doors one way & sqm 11.00 60.34 663.73
tow way withe all necessary
requirment
5 C-075 palastring of columns Mix 1:3 all 1:3 sqm 11.55 6.61 76.37
necessary requirment
6 C-061 panting withe 100% plastic of sqm 12.00 3.70 44.42
columns) all Requirmements 100%

7 C-053 oil pantung for doors 3 coats all sqm 22.54 4.66 105.10
Necessassry Requirment.

8 C-114 light on colum from water prof all Ea 3.00 12.83 38.49
Necessary Requirements
SUBTOTAL - Gate (Typical Steel Gate - Revised): 1,738.03 US Dollar
Typical Garbage Collection Point-
Component C: Garbage Collection Point Sub Category: Revised
No. of Multiplier 1

Serial Analysis Code Description of Work Unit Quantity Unit Rate Amount Remarks
1 C-115 Prepare plastic garbage collection Ea 2.00 24.34 48.68
point bucket size (201/240)lit best 201/240Lit
quality according to the drawing
with all Necessary Requirements

2 C-116 prepare and Insulation RCC well Ea 3.00 20.06 60.19


(dia=90)cm according to the 90
drawing with all Necessary
Requirements
3 C-117 prepare and Insulation cover of M2 1.00 10.26 10.26
well from GI sheet 24 gage 24
according to the drawing with all
Necessary Requirements

Page 1 of 2
Cost Estimates
Package Name: Construction of Boundary wall 354.5m Type(B boys+Gate) and Garbage collection point for Shaheed Ali Raza Primary School in Daimirdad District of
Wardak province.

Package ID/Code: S-M-NCB9.1 Location (Province): WARDAK ;All prices are expressed in US Dollar
Lot Name and Lot #NA-Construction of Boundary wall 354.5m Type(B boys+Gate) and Garbage collection point for Shaheed Ali Raza Primary School in Daimirdad District of Wardak
Description: province

Unit Rate Amount


Serial Analysis Code Description of Work Unit Quantity Remarks
(USD) (USD)
4 C-118 prepare and Insulation sieve from Typical
M2 1.00
Local Materials' Boundary 12.02
Wall 12.02
steel bar 16mm according to the 16 (Type B - Male) Revised
drawing with all Necessary
Requirements
5 C-119 prepare and Insulation steel bar M/L 4.00 12.02 48.07
18mm under the sieve according to 18
the drawing with all Necessary
Requirements
6 C-120 prepare and Insulation spaceheater 0.12 M/L 1.00 5.41 5.41
pipe (dia=12cm inclding the elbow 24
from GI sheet 24 gage according to
the drawing with all Necessary
Requirements

SUBTOTAL - Garbage Collection Point (Typical Garbage Collection Point- Revised): 184.62 US Dollar

SUBTOTAL 1 (M+L+E): [including all 3 components]: 34,910.24 US Dollar

A Mobilization works @ 1% of SUBTOTAL 1 (M+E+L) 349.10 US Dollar


B Demobilization works @ 1% of SUBTOTAL 1 (M+E+L) 349.10 US Dollar
SUBTOTAL 2 (A+B+C+SUBTOTAL 1): 35,608.44 US Dollar

E Government Tax @ 2% of SUBTOTAL 2 712.17 US Dollar


SUBTOTAL 3 (E+SUBTOTAL 2): 36,320.61 712.17 US Dollar

F Contengcies @ 5% of SUBTOTAL 3 1,816.03 US Dollar


GRAND TOTAL (F+SUBTOTAL 3) 38,136.64 US Dollar

Page 2 of 2