SLZ

Cost Estimates
Package Name: Construction of 5 Set latrine Brick wall, Boundry wall 366.5m (type C girls)+Gate , Garbege collection point, and Electrical work for Aziz Pahlawan School of
Boldak District in Kandahar province.

Package ID/Code: S-M-NCB21 Location (Province): KANDAHAR ;All prices are expressed in US Dollar
Lot Name and Lot #2- Construction of 5 Set latrine Brick wall, Boundry wall 366.5m (type C girls)+Gate , Garbege collection point, and Electrical work for Aziz Pahlawan School of Boldak District
Description: in Kandahar province.

Unit Rate Amount

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

Component A: Latrine Sub Category: 5 Set Brick Wall, I-Beam- Revised No. of Module 1

Serial Analysis Code Description of Work Unit Quantity Unit Rate Amount Remarks
Excavation of foundation &
1 C-002 Cum. 30.00 4.26 127.78
walkways in Grad 3 land
Stone Masonry of foundation with
2 C-007 Cum. 30.00 49.12 1,473.69
1:6 mortar 1:6
Supper Stone Masonry with cement
3 C-008 Cum. 29.81 49.12 1,464.28
mortar 1:6 1:6

RCC(1:11/2:3) rings on the top of
4 C-008 Cum. 4.60 49.12 225.98
supper stone masonry 20cm
1:1.5:3
Filling of flooring with soil inculding
5 C-009 Cum. 13.25 21.67 287.12
compaction 35cm

Filling of floor & walkways with
6 C-006 15 Cum. 5.05 29.16 147.12
gravel inculding compaction 15cm


Bricks masonry burnt bricks with
7 C-012 35 1:6 Cum. 24.75 95.52 2,363.93
(1:2:10)l mortar 35 cm

RCC(1:11/2:3) rings on the top of
8 C-011 Cum. 2.00 354.84 709.69
brick masonry 20cm 1:1.5:3
PCC(1:2:4) of flooring, stair &
.
9 C-032 walkways ( Mark 150) with 10 cm Cum. 4.88 110.59 539.24
1:1.5:3
thickness
5*70*140
10 C-094 Steel I beam and lintle #14 M/L 39.40 30.73 1,210.66


11 C-051 Oil painting of steel I beam 2 coat M/L 39.40 6.23 245.30

Planking work over wooden beam ( 3
12 C-108 Sqm. 21.79 17.66 384.72
thickness 3 cm)

13 C-109 Mat( Borya) work over planking Sqm. 21.79 2.68 58.33

Clay and dry soil over Mat( Borya) 15
14 C-109 Sqm. 26.20 2.68 70.14
15 cm Thic.
Wooden truse with Ironsheeting ]
15 C-034 fron Khar wood and 24 guage 24 Sqm. 32.50 41.27 1,341.31
inronsheet
Mud palster ( kagel) 2 caots
16 C-033 Sqm. 26.20 6.22 162.94
including plastic one layer
Bricks masonry in roofing work
17 C-013 (Kharand) with 1:6 mortar 40 and 15 40 1:6 Cum. 5.00 95.52 477.61
15 cm
Making and installation of
18 C-112 prefabricate slab according to the 160*90*10 Ea 7.00 49.95 349.68
drawing
Gutters work (Vertical from GI 15*10
19 C-057 M/L 8.00 3.83 30.65
sheet 24 gage 10X15 cm) 24

Inside Plaster work (1:4) Martor 1:4

20 C-028 Sqm. 116.93 4.96 579.48
with smooth finishing (Namd Mali)

White wasihing insidside with 60% 60

21 C-054 Sqm. 116.93 3.82 447.24
emulsion
Carpentry work (Making of
22 C-042 Sqm. 4.00 56.10 224.40
Window Complet)

Carpentry work (Making of single
23 C-043 Sqm. 9.36 60.84 569.43
doors Complet)

Oil painting of windows and doors(
24 C-051 Sqm. 26.00 6.23 161.87
3 coats)
Installation of glasses 4mm with 4
25 C-046 Sqm. 5.00 11.35 56.77
chufti
Out side plaster work (with 1: 4
1:4
26 C-029 motor) and smooth finishing Sqm. 78.08 7.97 622.58

(Namad mali)
White wasihing with 100 % plastic 100
27 C-061 Sqm. 78.08 2.66 207.53
emulsion (outside)
Installation of fly screen with chufti
28 C-047 Sqm. 1.50 5.74 8.62
complet

Page 1 of 4
 Cost Estimates
Package Name: Construction of 5 Set latrine Brick wall, Boundry wall 366.5m (type C girls)+Gate , Garbege collection point, and Electrical work for Aziz Pahlawan School of
Boldak District in Kandahar province.

Package ID/Code: S-M-NCB21 Location (Province): KANDAHAR ;All prices are expressed in US Dollar
Lot Name and Lot #2- Construction of 5 Set latrine Brick wall, Boundry wall 366.5m (type C girls)+Gate , Garbege collection point, and Electrical work for Aziz Pahlawan School of Boldak District
Description: in Kandahar province.

Unit Rate Amount

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

29 C-010 Pointing with 1:3 mortar 1:3 Sqm. 5 Set Brick

27.00
Wall, I-Beam- Revised 3.23 87.34

30 C-059 Making of handrell M/L 10.50 20.14 211.43

4
31 C-156 PVC 4 inch pipe for ventilation M/L 25.00 2.51 62.67

Preparation and Installation water

tank and sank in the corridor
32 W-004 Ea 1.00 71.07 71.07
according to the drawings with all

neccesery works
Preparation and Installation grabs

33 C-157 according to the drawings with all Ea 2.00 7.05 14.10

neccesery works
SUBTOTAL - Latrine (5 Set Brick Wall, I-Beam- Revised): 14,994.69 US Dollar
Typical Local Materials' Boundary Wall (Type
Component B: Boundary Wall Sub Category: C - Female) Revised
No. of Module 106.231884

Serial Analysis Code Description of Work Unit Quantity Unit Rate Amount Remarks

Excavation of foundation in Grade

1 C-002 Cu.m 179.53 4.26 764.67
3 land with all requiments.

Stone Masonry of foundation with

2 C-007 1:6 mortar with high quality Cu.m 179.53 49.12 8,819.15
1:6
granite stone with all requiments.
Supper stone masonry (Kursy) with

3 C-008 1:6 mortar with high quality granite Cu.m 110.48 49.12 5,427.17
1:6
stone with all requiments.
PCC on the top of stone masonry

4 C-003 and walls1:2:4 with all Cu.m 23.37 86.96 2,032.34
1:2:4
requirments.
PCC (prefabricate slab) on the top (
of mud wall (M-150,mix 1:2:4) 150 )
5 C-003 Cu.m 17.23 86.96 1,497.92
according th the drawing with all ) 1:2:4(
requirments.
Sun dried bricks masonry walls 35
6 C-152 Cu.m 199.72 38.03 7,594.87
thickness 35cm with all requiments.

Plaster work (1:4 mortor)of the

7 C-029 walls both sides smooth finishing Sq.m 1,099.50 7.97 8,766.51
1:4
(Namad mali) with all requiments.
Pointing with 1:3 mortar on the
8 C-010 wall including the cleaing with all 1:3 Sq.m 366.50 3.23 1,185.62
requiments.
White washing with 100% platic %100
9 C-061 Sq.m 1,150.49 2.66 3,057.75
emulsion with all requiments.
SUBTOTAL - Boundary Wall (Typical Local Materials' Boundary Wall (Type C - Female) Revised): 39,146.01 US Dollar

Component C: Gate Sub Category: Typical Steel Gate - Revised No. of Module 1

Serial Analysis Code Description of Work Unit Quantity Unit Rate Amount Remarks
Excavation of footing in Grade3
1 C-002 Cum 5.00 4.26 21.30
land all Necessassry Requirment.
Rcc concrete mix 1:1,5:3 in

2 C-004 columns & footing work all Cum 2.80 246.04 688.91
1:1,5:3
necessary requirment
pcc concrete mix 1:2:4 in
3 C-003 shefti(tihck=10cm) & parapet wall 1:2:4 Cum 0.39 86.96 33.91
work all necessary requirment 10cm
prepare of steel doors one way &
4 C-113 tow way withe all necessary sqm 11.00 72.89 801.84
requirment
palastring of columns Mix 1:3 all 1:3
5 C-075 sqm 11.55 6.18 71.37
necessary requirment
panting withe 100% plastic of
6 C-061 sqm 12.00 2.66 31.89
columns) all Requirmements 100%

oil pantung for doors 3 coats all
7 C-053 sqm 22.54 6.48 145.98
Necessassry Requirment.

Page 2 of 4
 Cost Estimates
Package Name: Construction of 5 Set latrine Brick wall, Boundry wall 366.5m (type C girls)+Gate , Garbege collection point, and Electrical work for Aziz Pahlawan School of
Boldak District in Kandahar province.

Package ID/Code: S-M-NCB21 Location (Province): KANDAHAR ;All prices are expressed in US Dollar
Lot Name and Lot #2- Construction of 5 Set latrine Brick wall, Boundry wall 366.5m (type C girls)+Gate , Garbege collection point, and Electrical work for Aziz Pahlawan School of Boldak District
Description: in Kandahar province.

Unit Rate Amount

Serial Analysis Code Description of Work Unit Quantity Remarks
(USD) (USD)
light on colum from water prof all
8 C-114 Ea 5 Set Brick
3.00
Wall, I-Beam- Revised 16.00 48.01
Necessary Requirements
SUBTOTAL - Gate (Typical Steel Gate - Revised): 1,843.20 US Dollar

Component D: Garbage Collection Point Sub Category: Typical Garbage Collection Point- Revised No. of Module 1

Serial Analysis Code Description of Work Unit Quantity Unit Rate Amount Remarks

Prepare plastic garbage collection

point bucket size (201/240)lit best
1 C-115 201/240Lit Ea 2.00 24.34 48.68
quality according to the drawing

with all Necessary Requirements
prepare and Insulation RCC well

(dia=90)cm according to the
2 C-116 90 Ea 3.00 20.09 60.28
drawing with all Necessary

Requirements
prepare and Insulation cover of

well from GI sheet 24 gage
3 C-117 24 M2 1.00 10.95 10.95
according to the drawing with all

Necessary Requirements
prepare and Insulation sieve from

steel bar 16mm according to the
4 C-118 16 M2 1.00 14.81 14.81
drawing with all Necessary

Requirements
prepare and Insulation steel bar

18mm under the sieve according to
5 C-119 18 M/L 4.00 14.81 59.24
the drawing with all Necessary

Requirements
prepare and Insulation spaceheater
pipe (dia=12cm inclding the elbow 0.12
6 C-120 from GI sheet 24 gage according to 24 M/L 1.00 10.02 10.02
the drawing with all Necessary
Requirements

SUBTOTAL - Garbage Collection Point (Typical Garbage Collection Point- Revised): 203.97 US Dollar
Electricity: Bill of quantity 4 class room Burnt
Component E: Electrical Works Sub Category: brick
No. of Module 1

Serial Analysis Code Description of Work Unit Quantity Unit Rate Amount Remarks

Fluorescent light fixture
250 130 40 )401 (
1 E-030 1x40W,50Hz ,(130-250) Voltts pcs 24.00 34.87 836.76

good quality made in China.

Ceiling mounted fluorescent 241
2 E-031 1x24W,water proof type good pcs 5.00 30.81 154.04
quality made in China. .
Single pole swatch under
3 E-008 plaster,10A,1 phase water prove 10 pcs 5.00 6.92 34.62
good quality made in Iran. .
Two pole swatch under
4 E-009 plaster,10A,1 phase good quality 10 pcs 6.00 6.92 41.55
made in Iran. .

Socket outlet, single phase 16Amp
5 E-011 16 pcs 20.00 5.10 101.98
good quality.
.
Wire 1x2.5mm2 good quality made 2.51
6 E-016 Meter 200.00 0.84 168.42
in Iran .
Wire 1x4mm2 good quality made in 41
7 E-017 Meter 185.00 1.60 296.05
Iran .

8 E-018 PVC conduit 1 Inch. Meter 190.00 - -
.
9 E-012 Distribution panel complete pcs 1.00 155.20 155.20
10 E-021 PVC joint box pcs 6.00 2.99 17.96
11 E-014 Cabal1(2x16)mm2 good quality 16*21 Meter 60.00 7.66 459.51
12 E-015 PVC conduit 2 Inch. Meter 60.00 3.24 194.22
SUBTOTAL - Electrical Works (Electricity: Bill of quantity 4 class room Burnt brick ): 2,460.32 US Dollar

SUBTOTAL 1 (M+L+E): [including all 5 components]: 58,648.20 US Dollar

A Mobilization works @ 1% of SUBTOTAL 1 (M+E+L) 586.48 US Dollar

Page 3 of 4
 Cost Estimates
Package Name: Construction of 5 Set latrine Brick wall, Boundry wall 366.5m (type C girls)+Gate , Garbege collection point, and Electrical work for Aziz Pahlawan School of
Boldak District in Kandahar province.

Package ID/Code: S-M-NCB21 Location (Province): KANDAHAR ;All prices are expressed in US Dollar
Lot Name and Lot #2- Construction of 5 Set latrine Brick wall, Boundry wall 366.5m (type C girls)+Gate , Garbege collection point, and Electrical work for Aziz Pahlawan School of Boldak District
Description: in Kandahar province.

Unit Rate Amount

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

B Demobilization works @ 1% of SUBTOTAL 1 (M+E+L) 5 Set Brick Wall, I-Beam- Revised 586.48 US Dollar
SUBTOTAL 2 (A+B+C+SUBTOTAL 1): 59,821.16 1,172.96 US Dollar

E Government Tax @ 2% of SUBTOTAL 2 1,196.42 US Dollar

SUBTOTAL 3 (E+SUBTOTAL 2): 61,017.59 1,196.42 US Dollar

F Contengcies @ 5% of SUBTOTAL 3 3,050.88 US Dollar

GRAND TOTAL (F+SUBTOTAL 3) 64,068.47 4,247.30 US Dollar

Page 4 of 4