Sie sind auf Seite 1von 14

Drinking Water Supply Scheme: DIN DA NAKKA

U/C JABBORI

CUT OFF WALL

Detail of Materials

Detail of Quantities
Sub
Head
No

Description

Length
in ft

Breadth
in ft

Depth/Ht
in ft

No of
Units

Unit

Front Wall

6.00

2.00

2.00

1.00

24.00

Cft

Wing Walls

4.50

4.50

2.00

2.00

81.00

Cft

105.00

Sand
(cft)

Gravel/
Crush
(cft)

Stone
(cft)

Labour
Dry
Boulders
(cft)

Skilled
Labour
Men-days

Cft

P/L PCC (1:4:8) as in Foundation


Front Wall

6.00

2.00

0.50

1.00

6.00

Cft

Wing Walls

4.50

2.00

0.50

2.00

9.00

Cft

15.00

Cft

Total
3

Quantity

Cement
(Bags)

Excavation (in hard soil)

Total
2

6' LONG

2.00

10.00

8.00

30.00

20.00

0.47

Stone Masonry in (1:3) CSM


Front Wall

6.00

1.63

3.50

1.00

34.23

Cft

Wing Walls

4.50

1.63

3.50

2.00

51.35

Cft

85.58

Cft

25.67

Cft

Total
30% (1:3) CSM
Stone

3.42

59.90

Cft

P/L PCC (1:4:8) as in Bed

7.00

2.75

0.50

1.00

9.63

Cft

0.70

3.50

7.00

PCC (1:2:8) as in wall copping

15.00

1.25

0.17

1.00

3.19

Cft

0.80

2.00

4.00

Dry Boulders Filling

7.00

2.75

2.00

1.00

38.50

Cft

Quantities for 1 Cut off Wall

59.90
0.30
0.10
38.50
11.50

45.50

31.00

59.90

38.50

4.29

Labour
Unskilled
Labour
Men-days

3.26

1.70

7.70

1.09
0.36
0.39
14.48

Drinking Water Supply Scheme:

DIN DA NAKKA

U/C JABBORI

VALVE CHAMBER

Detail of Materials

Detail of Quantities
Sub
Head
No

Description

Length
in ft

Breadth
in ft

Depth/Ht
in ft

No of
Units

Quantity

Unit

Excavation (gravelly soil)

4.00

4.00

2.50

1.00

40.00

Cft

P/L PCC (1:4:8) as in Foundation

4.00

4.00

0.25

1.00

4.00

Cft

Stone Masonry in (1:3) CSM


Long Wall

3.50

1.00

2.25

2.00

15.75

Cft

Short Wall

1.50

1.00

2.25

2.00

6.75

Cft

22.50

Cft

30% (1:3) CSM

6.75

Cft

Stone

15.75

Cft

Total

PCC (1:2:4) as coping

Cement
(Bags)

Sand
(cft)

0.50

1.87

2.50

Unskilled
Labour

Men-days Men-days

5.00

0.12

0.45

0.90

2.03

0.05

0.18

0.18

0.27

15.75

4.00

0.25

1.00

4.00

Cft

3.50

1.00

0.16

2.00

1.12

Cft

Short Wall

1.50

1.00

0.16

2.00

0.48

Cft

1.60

Cft

0.20

1.00

1.50

2.25

4.00

13.50

Sft

3.73

14.00

1.50

1.50

2.25

Sft

Quantities for 1 valve chamber


Quantities for 2 valve chambers

Stone
(cft)

7.00

4.00

P/L Plaster 3/4" thick in (1:3) CSM


Steel Man hole cover 1.5'x1.5' (16
Guage sheet)

Gravel/
Crush
(cft)

Labour
Skilled
Labour

0.88

Long Wall
Total
5

(1.5' X 1.5'X 2.25')

2.00

0.06
6.30
12.6

24.50
49

7.00
14

15.75
31.5

1.31
2.6107

3.81
7.6156

Drinking Water Supply Scheme:

DIN DA NAKKA

U/C JABBORI

C CHAMBER

Detail of Materials

Detail of Quantities
Sub
Head
No

Description

Length
in ft

Breadth
in ft

Excavation (in hard soil)

7.00

P/L PCC (1:4:8) as in Foundation

7.00

Stone Masonry in (1:3) CSM


Long Wall
Short Wall

Depth/Ht
in ft

No of
Units

Quantity

7.00

1.50

73.50

Cft

7.00

0.50

24.50

Cft

7.00

1.50

3.50

73.50

Cft

2.00

1.50

3.50

21.00

Cft

94.50

Cft

28.35

Cft

Total
30% (1:3) CSM
Stone
4

P/L PCC (1:2:4) as in Bed

4.00

Vertical Reinforcement in walls

P/L Plaster 3/4" thick in (1:3) CSM

7
8.1

Sand
(cft)

2.50

12.50

25.00

7.73

29.00

0.50

2.50

Cement
(Bags)

Stone
(cft)

Steel
#4 bars
(kg)

Labour
Steel
#3 bars
(kg)

Skilled
Unskilled
Binding Labour
Labour
wire
(kg)
Men-days Men-days

2.28
0.76

2.77

3.78

8.51

0.12

0.45

66.15

Cft

4.00

Cft

20

45.50

kg

56.00

Sft

0.93

3.50

0.73

1.12

2.25

63.00

Sft

0.16

0.39

1.13

1.76

7.50

0.33

18.71

Cft

4.00

10.00

0.88

1.78

2.00

0.33

1.32

Cft

17.39

Cft

0.25

4.00

3.50

P/L Pointing 3/4" in (1:2) CSM

7.00

P/L RCC (1:2:4) as in Slab

7.56

Decuction for man hole cover

2.00

7.50

Net Total
8.2

Unit

Gravel/
Crush
(cft)

4.00

(#4 @ 12" c/c all around)

(4' X 4'X 3')

66.15
5.00
50.00

0.46

20.00

0.46

Steel
(#3 @ 6" c/c as main steel)

7.56

15

19.30

kg

(#3 @ 9" c/c as temp. steel)

7.50

10

12.80

kg

32.10

kg

Total
9

Centring and shuttring

18.71

Cft

10

Binding wire

2.33

kg

11

GI strainer 2" dia

3.00

12

GI Over flow pipe 1.5" dia

13

GI wash out pipe 1" dia

14

GI Plug 1"

15

Steel Man hole cover (2'x2')


Quantities for 1 c Chamber

7.56

2.00

7.50

2.00

0.33

38.00

0.32

0.32
0.37

0.19

Rft

0.06

0.12

6.00

Rft

0.12

0.24

5.00

Rft

0.10

0.20

1.00

No

4.00

Sft

0.10
15.82

57.89

50.00

66.15

50.00

38.00

0.78

8.16

20.19

ROOF SLAB DESIGN (10,000 Gallon Tank)


fc =
compressive strength of concrete= =
3 ksi
Yield Strength of steel

max =

g pcc =
g Steel=

Specific weight of PCC


Specific weight of steel

50 ksi

Max. steel ratio

Long span = L =
Short span =W=
Wall thickness=

fy

0.021

W
L

0.15 k/cft
490 lb/cft

18 ft
18 ft
1.5 ft

Design depth of slab, effective depths and design effective lengths


clear
clear
Perime
span
span
ter P
along along W
(ft)
L (ft)
(ft)
13

13

72

hmin Proposed
h (in)
(in)
4.8

Effective
depths
(in)

wall
Design Le
thickn Clear lengths Le
(ft)
(ft)
ess
along L
along W
along along (ft)
along along
L
W
(1)
(2)
(1)
(2)
L
W
4.5
5
1.5 14.5 13.38 14.5 13.42 15
14.5

Ultimate Load and ultimate moment


depth h
(ft)
0.5

self wt./ft
(k/ft)
0.075

Ult. Load Ultimate moments Mu


(k-in)
Wu
(k/ft)
along L
along W
0.105
23.63
22.08

Design Steel Areas per 1 ft span of slab (b=12")

Asmin

0.002bh =

Along Long span (main steel)


Asmax =
bd =
max

As
(sq.in)
0.12

a
(in)
0.2

a/2
(in)
0.1

As
(sq.in)
0.12

a
(in)
0.2

max

a/2
(in)
0.1

d=
5 in
1.236 sq.in

(d-a/2) Design moment Md


(in)
(k-in)
4.9
26.46

Along Short span (transverse steel)

Asmax =

0.144 sq.in

d=

Remarks
Greater than Mu=23.63 k-in

Proposed

Remarks
Greater than Mu=22.08 k-in

Proposed

4.5 in

bd =
1.112 sq.in
(d-a/2) Design moment Md
(in)
(k-in)
4.4
23.76

Rebar sizes and spacings


Along Short span (for main steel)

W=

18 ft

Bar length

#
length
#
bars
of
As
Area of bar Ab # bars in propo in full bars
(sq.in) Bar No.
(sq.in)
1ft span
sed span
(ft)
0.12
0.12

3
4

0.11
0.196

1.1
0.6

Along Long span (for transverse steel)

2
1
L=

36
18

0.12
0.12

3
4

0.11
0.196

1.1
0.6

2
1

36
18

Total steel (#3 bars) required =


Deduct for circular slab
=
Net steel required
=
SAY

110
98
Bar length=

#
length
#
bars
of
As
Area of bar Ab # bars in propo in full bars
(sq.in) Bar No.
(sq.in)
1ft span
sed span
(ft)

18 ft

wt. of
steel
(kg)

648
324

18 ft

wt. of
steel
(kg)

648
324

220 kg
48 kg
172 kg
180 kg

110
98

= L

Remarks
Proposed
(#3 bars @ 6" c/c)

18 ft

= W

Remarks
Proposed
(#3 bars @ 6" c/c)

Operational Team

WATSAN

Drinking Water Supply Scheme:

DIN DA NAKKA

U/C JABBORI

10,000 US GALLONS

STORAGE TANK:

Detail of Materials

Detail of Quantities

Sub
Head
No

Length/ Length/
External Internal Breadth
dia
in dia
in
in ft
ft
ft

Description

Depth/Ht
in ft

No of
Units

Quantity

Unit

Cement
(Bags)

Sand
(cft)

Gravel/
Crush
(cft)

Stone
(cft)

Shingle
(cft)

Labour
Steel
#3 Steel
#4
bars (kg) bars (kg)

Binding
wire
(kg)

Skilled
Labour

Unskilled
Labour

Men-days

Men-days

Excavation (gravelly soil, not requiring


blasting)

18

2.5

635.85

Cft

Shingle as in Bed

18

254.34

Cft

P/L PCC (1:4:8) as in Foundation

18

254.34

Cft

25.50

127.50

255.00

7.88

28.74

4.1 P/L RCC (1:1.5 :3) as in Bed


4.2 Steel
#3 @12"c/c both ways
deduct for circular
(@0.78 kg/cft for 21 cft)
Total
5
Circular Ring Beam (18"X12")
5.1 RCC (1:2:4)
5.2 Steel
Main steel inner (2, #4 bars)
Main steel outer (2, #4 bars)
Shear stirrups (#3@ 12" c/c)
5.3 Centring and shuttering

14
16

0.5

1
28

76.93
76.20

Cft
kg

20.53

38.50

77.00

3.62

7.31

16.38
59.82

kg
kg

CR Stone Masonry in (1:6) CSM


Deduct for 2 seismic bands
Net Total
30% (1:6) CSM
Stone
Vertical Reinforcement in walls
(#4 @ 12" c/c all around)

17

14

73.01

cft

28.50
33.30
33.30
73.01

kg
kg
kg
Cft

839.56
73.01
766.55
229.97
536.59

cft
Cft
Cft
Cft
Cft

46

223.10

kg

73.01

Cft

2
2
92

28.50
33.30
27.40

kg
kg
kg

254.34

Cft

45

24

183.80

kg

13.67

88

204.70

kg

388.50

kg

47
55
4.25
17

14

2
2
46
1

17
17

14
14

11.5
0.5

1
2

16

13.99
254.34

3.82

65.00
14.60

36.50

0.60

73.00
32.00
37.00
37.00

30.67

0.60
3.43

6.94

1.46

0.29
0.33
0.33
0.73

30.66

68.99

0.29
0.33
0.33

230.00
536.59

230.00

2.23

2.23

Seismic Bands 2No.

@4' from top of ring beam &


@
3'-6" from top of 1st seismic band
8.1 RCC (1:2:4)
8.2 Steel
Main steel inner (1, #4 bars)
Main steel outer (1, #4 bars)
Shear stirrups(#3 @ 12"c/c)
9.1 RCC (1:2:4) as in core wall (6" thick)
9.2 Steel

Horizontal(#3 @6"c/c)
Vertical (#3 @6"c/c)
Total

CRS-Mansehra

17

14

0.5

47
55
1.75
14

13

12

14.60

36.50

73.00

3.43
33.00
38.00
32.00

50.80

127.00

254.00

0.29
0.33
0.27

6.94
0.29
0.33
0.27

11.95

24.16

Engr. Amir Jamal Qureshi

Operational Team

WATSAN

Detail of Materials

Detail of Quantities

Sub
Head
No

Description

Length/ Length/
External Internal Breadth
dia
in dia
in
in ft
ft
ft

Depth/Ht
in ft

No of
Units

Total (for inner and outer face)

Quantity

Unit

Cement
(Bags)

Sand
(cft)

Gravel/
Crush
(cft)

Stone
(cft)

Shingle
(cft)

Labour
Steel
#3 Steel
#4
bars (kg) bars (kg)

Skilled
Labour

Unskilled
Labour

Men-days

Men-days

777.00

kg

21.98

Cft

44

44.90

kg

10.5

560.49

Sft

1.40

3.50

0.5
0.5

1
1

Cft
Cft
Cft
kg
Cft

25.00

62.50

127.17
2.00
125.17
180.00
127.17

10

6.00

kg

13 GI over flow pipe 3" dia.

12

Rft

0.24

0.48

14 GI wash out pipe 3" dia

Rft

0.12

0.24

15 GI Plug 3 "

No.

4.00

Sft
82.35

208.02

9.3

RCC (1:2:4) as in Fillet

14

9.4

Fillet Steel (#3@12" c/c)

10

P/L Pointing (0.75") in (1:2) CSM

17

11.1 P/L RCC (1:2:4) as in Slab


Decuction for manhole cover
Net Total
11.2 Steel (#3 @ 6" c/c) (as per detail)
11.3 Centring and shuttering
12 Iron Ladder steps (#3 bar)

16 Steel man hole cover (2'x2')


Quantities for 1 Tank

CRS-Mansehra

18
2

18

0.5

3.5

785.00

Binding
wire
(kg)

4.40

11.00

7.77

22.00

7.77
1.03

50.00

0.45

125.00
180.00

0.45
10.09

15.69

5.88

11.89
1.80
1.27

1.80
2.54

8.00

187.50

673.00

879.00

536.59

254.34

1157.00

0.06

370.00

14.75

2.09

0.06

Engr. Amir Jamal Qureshi

WATSAN

Operational Team

DRINKING WATER SUPPLY SCHEME DIN DA NAKKA


DESIGN PERIOD
Design Period

U/C JABBORI

20 years

DESIGN POPULATION
No. of persons/H.H for present population
Design growth rate
Design growth rate factor G.R.F

=
=
=

7.5
3%
1.8

SECTOR NO. 1

Sr. # Zone Name


1 ZONE 1

Present population
# of persons/
(July 2006)
G.R.F
H.Hs H.H
Persons
80
7.5
600
1.8

TOTAL

Design
population
(July 2026)
Persons
1080
1080

SECTOR NO. 2

Sr. # Zone Name


1 ZONE 1
TOTAL

Present population
# of persons/
(July 2006)
G.R.F
H.Hs H.H
Persons
30
7.5
225
1.8

TOTAL DESIGN POPULATION =

Design
population
(July 2026)
Persons
405
405

1485 Persons

DESIGN WATER DEMAND


Water requirement of design population @ 10 gpcd =

14850 GPD (Imp)


12.38 GPM (US)

Additional water requirement

1 Schools

NO.

# students in
2026

# students in 2006
0

taking half as
outsiders
0

Daily req. @ 2.5


gpcd GPD (Imp)
0
0

TOTAL

1 Mosques

NO.

# attending
Daily req. @ 3
Population in 2026 mosques (10%) gpcd GPD (Imp)
2
1485
149
445.5
TOTAL

2 Animals
Large animals

No.

# in 2006

# in
2026

daily
requirement @
12 GPD (Imp)
75 900

# in
2026

daily
requirement @ 6
GPD (Imp)
45 270

50

Small animals

No.

# in 2006
30

Total additional water requirements =

CRS-Mansehra

445.5

1170 GPD (Imp)

Engr. Amir Jamal Qureshi

WATSAN

Operational Team

0.975 GPM (US)


Design Water Demand of community =

13.35 GPM (US)

FLOWS AND CONSUMPTIONS


Safe Yield of source(s)
=
Design water consumption =

24 GPM (US)
13.35 GPM (US)

OK

MAIN STORAGE TANK CAPACITY


Design water consumption of community =
Total water storage per day =
Taking half day storage,
Design capacity of tank =

PROPOSED

CRS-Mansehra

13.35 GPM (US)


19224 GPD (US)
19224 GALLONS (US)
9612 GALLONS (US)

10,000 GALLONS (US)

MAIN STORAGE TANK

Engr. Amir Jamal Qureshi

Hydraulic Statement of DWSS: DIN DA NAKKA

U/C JABBORI
Hydraulic Grade

S.NO

Length of
Name of
pipe
in
Line
" ft "

Sector

Zone

Projected
Population
(persons)

Design Q in
US GAL

Proposed dia Velocity in


Head
of G.I pipe in
" Loss per
" inches"
ft/sec "
1000 ft

Total
Head
Losss

U/End

L/End

Ground
Level

Terminal
Pressrure in
ft of water

5.60

36.40

4000

3963.6

3800

163.6

Remarks

Supply Main
1

ST-WST

6500

All

All

1485

12.38

1.5

0.94

Proposed

Distribution NetWork
1

WST--1

1500

1080

13.50

1.5

2.20

26.90

40.35

3800

3759.65

3700

59.7

Proposed

1--2

500

878

10.98

4.15

144.50

72.25

3759.65

3687.4

3660

27.4

Proposed

THERE IS NO NEED TO PROVIDE FURTHER DISTRIBUTION LINES BECAUSE THE REMAINING DISTRIBUTION LINES ARE ALREADY EXISTING IN THIS SECTOR.
3

WST--3

600

405

5.06

2.26

47.10

28.26

3800

3771.74

3710

61.7

THERE IS NO NEED TO PROVIDE FURTHER DISTRIBUTION LINES BECAUSE THE REMAINING DISTRIBUTION LINES ARE ALREADY EXISTING IN THIS SECTOR.

Proposed

WATSAN

Operational Team

DRINKING WATER SUPPLY SCHEME: DIN DA NAKKA

U/C JABBORI

TRANSPORTATION COST
TRANSPORTATION COST UP TO NEAREST ROAD SITE
Total
Sr.#
Item Description
quantity Unit Transp. Rate (PKR)
1 Cement
217 Bags
75 per bag
2 Sand
825 cft
per cft
3 Gravel
974 cft
per cft
4 Steel & Binding wire
1631 kg
5 per kg
5 Stone
692 cft
per cft
6 Pipe materials
1 LS
4500 per job
7 Steel manhole cover

4 No.

150 per No.


TOTAL

TRANSPORTATION COST OF JEEPABLE CARRIAGE


Total
quantity Unit Transp. Rate (PKR)
Sr.#
Item Description
1 Cement
217 Bags
per bag
2 Sand
825 cft
per cft
3 Gravel
974 cft
per cft
4 Steel & Binding wire
1631 kg
per kg
5 Stone
692 cft
per cft
6 Pipe materials
1 LS
per job
8 Steel manhole cover
4 No.
per No.
TOTAL

2 % of Total Cost
Amount
Amount
(PKR)
(USD)
16275
271.3
0
0
0
8155
135.9
0
0
4500
75
600

10

29530

492.17

0 % of Total Cost
Amount
Amount
(PKR)
(USD)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

12 % of Total Cost
Amount
Amount
(PKR)
(USD)
21700
361.7
61875
1031.3
73050
1217.5
8155
135.9
0
0
0
0
0
0
164780
2746

TRANSPORTATION COST OF MANUAL CARRIAGE


Total
quantity Unit Transp. Rate (PKR)
Sr.#
Item Description
1 Cement
217 Bags
per bag
2 Sand
825 cft
per cft
3 Gravel
974 cft
per cft
4 Steel & Binding wire
1631 kg
per kg
5 Stone
692 cft
per cft

1 % of Total Cost
Amount
Amount
(PKR)
(USD)

1 LS
4 No.

15000 per job


100 per No.
TOTAL

TOTAL TRANSPORTATION COST

CRS-Mansehra

Will be arranged from Darda


Will be arranged from Darda
Will be arranged Locally

Remarks

TRANSPORTATION COST OF DONKEY CARRIAGE


Total
quantity Unit Transp. Rate (PKR)
Sr.#
Item Description
1 Cement
217 Bags
100 per bag
2 Sand
825 cft
75 per cft
3 Gravel
974 cft
75 per cft
4 Steel & Binding wire
1631 kg
5 per kg
5 Stone
692 cft
per cft
6 Pipe materials
1 LS
per job
8 Steel manhole cover
4 No.
per No.
TOTAL

6 Pipe materials
8 Steel manhole cover

Remarks

Remarks

Remarks
5 trips per day of each 1bag
5 trips per day of each 1cft
5 trips per day of each 1cft
5 trips per day of each 1cft

15000
400
15400

250
6.7
256.66667

209,710.00

3,495.17

15
% of Total Cost

Amir Jamal Qureshi

DRINKING WATER SUPLLY SCHEME: DIN DA NAKKA

U/C JABBORI

FITTINGS AND FIXTURES DETAILS


NEW INSTALLATION
Sr
#
1
2
3
4
5
6
8

3
4
7
9
10
12
13
12

Item Description

Total length
(RFt)

Qty/100
Rft (No.)

Total
Qty
(No.)

SUPPLY MAIN
4
260
1
6500
1
65
1
4
1
1
DISTRIBUTION SYSTEM
Sockets 1.5"
1500
4
60
Unions 1.5"
1500
1
15
Sockets 1"
1100
4
44
Unions 1"
1100
1
11
GI T's (1.5"-.1")
4
GI T's (1"-0.75")
4
GI T's (1.5"-0.5")
9
Reducer (1.5"-1")
2
Reducer (1.5"-0.5")
6
GI valve 1"(out lets)
2
TOTAL FOR FITTINGS AND FIXTURES
Sockets 1.5"
Sockets1.5"(in wash out)
Unions 1.5"
Gate valve 1.5"
GI Elbows 1.5" ( 90 deg)
GI Plug 1.5" (wash out)
GI T 2"-1.5"(c o wall)

6500

SAY
(No.)

Unit cost
(PKR)

Total Cost
(PKR)

265
2
70
1
5
2
2

45
45
132
907
62
50
122

11925
90
9240
907
310
100
244

65
20
80
25
8
8
15
4
10
3

45
132
27
73
80
47
80
80
80
357

2925
2640
2160
1825
640
376
1200
320
800
1071
36773

Unit
cost
(PKR)

Total
Cost
(PKR)

ACCESSORIES DETAIL
Sr
#

Item Description

Location

Quantity

2 GI Over flow pipe 1.5" dia

source tank

RFt

93.9

563

3 GI wash out pipe 1" dia

source tank

RFt

62.35

312

wash out
source tank

No.

50

50

main tank

12

RFt

213.55

2563

main tank
wash out main
tank
source tank ,
main tank

RFt

213.55

1281

No.

60

60

No.

600

1200

Valve chamber

No.

350

700

GI Plug 1"
4 GI Over flow pipe 3" dia
5 GI wash out pipe 3" dia
6 GI Plug 3"
Steel Man hole cover
7 (2'x2')
Steel Man hole cover
8 (1.5'x1.5')
9 Barbed wire

source tank

unit

100
Ft
3.35
TOTAL FOR ACCESSORIES

335
7064

Remarks

DIN DA NAKKA

DRINKING WATER SUPPLY SCHEME

U/C

JABBORI

SUMMARY OF OVER ALL PROJECT COST


MATERIAL COST
Sr.#

A
1
2
3
4
5
6
7
8
9

Item Description

Quantity

CIVIL WORKS
Cement
217
Sand
825
Gravel
974
Shingle
254
Stone
692
Steel ( #3 )
1195
Steel ( #4)
420
Angle Iron Ladder
1
Steel Binding wire
16
SUB TOTAL - A

Unit

Bags
cft
cft
cft
cft
kg
kg
No.
kg

PIPE WORKS
1 Supply main
1.5" dia
6500 Rft
2 Distribution mains
1.5" dia
1500 Rft
1" dia
1100 Rft
Fitting & fixtures
3 (as per detail)
1
L.S.
4 Accessories (as per detail)
1
L.S.
SUB TOTAL- B
SUB TOTAL MATERIAL COST

Unit
Rate
(PKR)

Amount
(PKR)

Amount
(USD)

80290
0
0
0
0
57360
20160
500
1360
159,670

1338.1667
0
0
0
0
956
336
8
23
2,661

93.9

610350

10173

93.9
62.35

140850
68585

2348
1143

36773
7064

36773
7064
863,622
1,023,292

613
118
14,395
17,056

370

48
48
500
85

Remarks

Will be arranged locally


Will be arranged locally
Will be arranged locally
Will be arranged locally

TRANSPORTATION COST

Sr.#
1
2
3
4
5
6
8

Item Description
Cement
Sand
Gravel
Steel & Binding wire
Stone
Pipe materials etc
steel manhole covers

up to nearest road Jeepable carriage


site (PKR)
(PKR)
16275
0
0
0
0
0
8155
0
0
0
4500
0
600
0

Donkey
carriage
(PKR)
21700
61875
73050
8155
0
0
0

Manual
carriage
(PKR)
0
0
0
0
0
15000
400

SUB TOTAL TRANSPORTATION COST

Total
Amount
(PKR)
37975
61875
73050
16310
0
19500
1000
209,710

Amount
(USD)
633
1031
1218
272
0
325
17
3,496

LABOUR COST
Sr.#
Category
Quantity
unit
1 Unskilled Labor
251
man-days
2 Skilled Labour
97
man-days
3 Plumber
100
man-days
SUB TOTAL LABOR COST

Rate
(PKR)
250
450
450

Amount
(PKR)
62750
43650
45000
151,400

Amount
(USD)
1046
728
750
2,524

5
3
3
11

Remarks
% of Total Cost
% of Total Cost
% of Total Cost
% of Total Cost

TOTAL COST
CONTINGENCIES CHARGES @ 2.5% OF TOTAL COST

PKR 1,384,402
PKR 34,610

USD
USD

23,073
577

GRAND TOTAL

PKR 1,419,012

USD

23,650

Das könnte Ihnen auch gefallen